{"text_format":"1","workbook":"xlsx","n_sheets":418,"sheets":["Select county","Adams","Adams NPV 1%","Adams NPV 2%","Adams NPV 3%","Adams NPV 4%","Adams NPV 5%","Allegheny","Allegheny NPV 1%","Allegheny NPV 2%","Allegheny NPV 3%","Allegheny NPV 4%","Allegheny NPV 5%","Armstrong","Armstrong NPV 1%","Armstrong NPV 2%","Armstrong NPV 3%","Armstrong NPV 4%","Armstrong NPV 5%","Beaver","Beaver NPV 1%","Beaver NPV 2%","Beaver NPV 3%","Beaver NPV 4%","Beaver NPV 5%","Bedford","Bedford NPV 1%","Bedford NPV 2%","Bedford NPV 3%","Bedford NPV 4%","Bedford NPV 5%","Berks","Berks NPV 1%","Berks NPV 2%","Berks NPV 3%","Berks NPV 4%","Berks NPV 5%","Blair","Blair NPV 1%","Blair NPV 2%","Blair NPV 3%","Blair NPV 4%","Blair NPV 5%","Bradford","Bradford NPV 1%","Bradford NPV 2%","Bradford NPV 3%","Bradford NPV 4%","Bradford NPV 5%","Bucks","Bucks NPV 1%","Bucks NPV 2%","Bucks NPV 3%","Bucks NPV 4%","Bucks NPV 5%","Butler","Butler NPV 1%","Butler NPV 2%","Butler NPV 3%","Butler NPV 4%","Butler NPV 5%","Cambria","Cambria NPV 1%","Cambria NPV 2%","Cambria NPV 3%","Cambria NPV 4%","Cambria NPV 5%","Cameron","Cameron NPV 1%","Cameron NPV 2%","Cameron NPV 3%","Cameron NPV 4%","Cameron NPV 5%","Carbon","Carbon NPV 1%","Carbon NPV 2%","Carbon NPV 3%","Carbon NPV 4%","Carbon NPV 5%","Centre","Centre NPV 1%","Centre NPV 2%","Centre NPV 3%","Centre NPV 4%","Centre NPV 5%","Chester","Chester NPV 1%","Chester NPV 2%","Chester NPV 3%","Chester NPV 4%","Chester NPV 5%","Clarion","Clarion NPV 1%","Clarion NPV 2%","Clarion NPV 3%","Clarion NPV 4%","Clarion NPV 5%","Clearfield","Clearfield NPV 1%","Clearfield NPV 2%","Clearfield NPV 3%","Clearfield NPV 4%","Clearfield NPV 5%","Clinton","Clinton NPV 1%","Clinton NPV 2%","Clinton NPV 3%","Clinton NPV 4%","Clinton NPV 5%","Columbia","Columbia NPV 1%","Columbia NPV 2%","Columbia NPV 3%","Columbia NPV 4%","Columbia NPV 5%","Crawford","Crawford NPV 1%","Crawford NPV 2%","Crawford NPV 3%","Crawford NPV 4%","Crawford NPV 5%","Cumberland","Cumberland NPV 1%","Cumberland NPV 2%","Cumberland NPV 3%","Cumberland NPV 4%","Cumberland NPV 5%","Dauphin","Dauphin NPV 1%","Dauphin NPV 2%","Dauphin NPV 3%","Dauphin NPV 4%","Dauphin NPV 5%","Delaware","Delaware NPV 1%","Delaware NPV 2%","Delaware NPV 3%","Delaware NPV 4%","Delaware NPV 5%","Elk","Elk NPV 1%","Elk NPV 2%","Elk NPV 3%","Elk NPV 4%","Elk NPV 5%","Erie","Erie NPV 1%","Erie NPV 2%","Erie NPV 3%","Erie NPV 4%","Erie NPV 5%","Fayette","Fayette NPV 1%","Fayette NPV 2%","Fayette NPV 3%","Fayette NPV 4%","Fayette NPV 5%","Forest","Forest NPV 1%","Forest NPV 2%","Forest NPV 3%","Forest NPV 4%","Forest NPV 5%","Franklin","Franklin NPV 1%","Franklin NPV 2%","Franklin NPV 3%","Franklin NPV 4%","Franklin NPV 5%","Fulton","Fulton NPV 1%","Fulton NPV 2%","Fulton NPV 3%","Fulton NPV 4%","Fulton NPV 5%","Greene","Greene NPV 1%","Greene NPV 2%","Greene NPV 3%","Greene NPV 4%","Greene NPV 5%","Huntingdon","Huntingdon NPV 1%","Huntingdon NPV 2%","Huntingdon NPV 3%","Huntingdon NPV 4%","Huntingdon NPV 5%","Indiana","Indiana NPV 1%","Indiana NPV 2%","Indiana NPV 3%","Indiana NPV 4%","Indiana NPV 5%","Jefferson","Jefferson NPV 1%","Jefferson NPV 2%","Jefferson NPV 3%","Jefferson NPV 4%","Jefferson NPV 5%","Juniata","Juniata NPV 1%","Juniata NPV 2%","Juniata NPV 3%","Juniata NPV 4%","Juniata NPV 5%","Lackawanna","Lackawanna NPV 1%","Lackawanna NPV 2%","Lackawanna NPV 3%","Lackawanna NPV 4%","Lackawanna NPV 5%","Lancaster","Lancaster NPV 1%","Lancaster NPV 2%","Lancaster NPV 3%","Lancaster NPV 4%","Lancaster NPV 5%","Lawrence","Lawrence NPV 1%","Lawrence NPV 2%","Lawrence NPV 3%","Lawrence NPV 4%","Lawrence NPV 5%","Lebanon","Lebanon NPV 1%","Lebanon NPV 2%","Lebanon NPV 3%","Lebanon NPV 4%","Lebanon NPV 5%","Lehigh","Lehigh NPV 1%","Lehigh NPV 2%","Lehigh NPV 3%","Lehigh NPV 4%","Lehigh NPV 5%","Luzerne","Luzerne NPV 1%","Luzerne NPV 2%","Luzerne NPV 3%","Luzerne NPV 4%","Luzerne NPV 5%","Lycoming","Lycoming NPV 1%","Lycoming NPV 2%","Lycoming NPV 3%","Lycoming NPV 4%","Lycoming NPV 5%","McKean","McKean NPV 1%","McKean NPV 2%","McKean NPV 3%","McKean NPV 4%","McKean NPV 5%","Mercer","Mercer NPV 1%","Mercer NPV 2%","Mercer NPV 3%","Mercer NPV 4%","Mercer NPV 5%","Mifflin","Mifflin NPV 1%","Mifflin NPV 2%","Mifflin NPV 3%","Mifflin NPV 4%","Mifflin NPV 5%","Monroe","Monroe NPV 1%","Monroe NPV 2%","Monroe NPV 3%","Monroe NPV 4%","Monroe NPV 5%","Montgomery","Montgomery NPV 1%","Montgomery NPV 2%","Montgomery NPV 3%","Montgomery NPV 4%","Montgomery NPV 5%","Montour","Montour NPV 1%","Montour NPV 2%","Montour NPV 3%","Montour NPV 4%","Montour NPV 5%","Northampton","Northampton NPV 1%","Northampton NPV 2%","Northampton NPV 3%","Northampton NPV 4%","Northampton NPV 5%","Northumberland","Northumberland NPV 1%","Northumberland NPV 2%","Northumberland NPV 3%","Northumberland NPV 4%","Northumberland NPV 5%","Perry","Perry NPV 1%","Perry NPV 2%","Perry NPV 3%","Perry NPV 4%","Perry NPV 5%","Philadelphia","Philadelphia NPV 1%","Philadelphia NPV 2%","Philadelphia NPV 3%","Philadelphia NPV 4%","Philadelphia NPV 5%","Pike","Pike NPV 1%","Pike NPV 2%","Pike NPV 3%","Pike NPV 4%","Pike NPV 5%","Potter","Potter NPV 1%","Potter NPV 2%","Potter NPV 3%","Potter NPV 4%","Potter NPV 5%","Schuylkill","Schuylkill NPV 1%","Schuylkill NPV 2%","Schuylkill NPV 3%","Schuylkill NPV 4%","Schuylkill NPV 5%","Snyder","Snyder NPV 1%","Snyder NPV 2%","Snyder NPV 3%","Snyder NPV 4%","Snyder NPV 5%","Somerset","Somerset NPV 1%","Somerset NPV 2%","Somerset NPV 3%","Somerset NPV 4%","Somerset NPV 5%","Sullivan","Sullivan NPV 1%","Sullivan NPV 2%","Sullivan NPV 3%","Sullivan NPV 4%","Sullivan NPV 5%","Susquehanna","Susquehanna NPV 1%","Susquehanna NPV 2%","Susquehanna NPV 3%","Susquehanna NPV 4%","Susquehanna NPV 5%","Tioga","Tioga NPV 1%","Tioga NPV 2%","Tioga NPV 3%","Tioga NPV 4%","Tioga NPV 5%","Union","Union NPV 1%","Union NPV 2%","Union NPV 3%","Union NPV 4%","Union NPV 5%","Venango","Venango NPV 1%","Venango NPV 2%","Venango NPV 3%","Venango NPV 4%","Venango NPV 5%","Warren","Warren NPV 1%","Warren NPV 2%","Warren NPV 3%","Warren NPV 4%","Warren NPV 5%","Washington","Washington NPV 1%","Washington NPV 2%","Washington NPV 3%","Washington NPV 4%","Washington NPV 5%","Wayne","Wayne NPV 1%","Wayne NPV 2%","Wayne NPV 3%","Wayne NPV 4%","Wayne NPV 5%","Westmoreland","Westmoreland NPV 1%","Westmoreland NPV 2%","Westmoreland NPV 3%","Westmoreland NPV 4%","Westmoreland NPV 5%","Wyoming","Wyoming NPV 1%","Wyoming NPV 2%","Wyoming NPV 3%","Wyoming NPV 4%","Wyoming NPV 5%","York","York NPV 1%","York NPV 2%","York NPV 3%","York NPV 4%","York NPV 5%","All Counties","All Counties NPV 1%","All Counties NPV 2%","All Counties NPV 3%","All Counties NPV 4%","All Counties NPV 5%","AllCounties exc Del,Mont,PHL","Sheet1","All Counties-2 NPV 1%","All Counties-2 NPV 2%","All Counties-2 NPV 3%","All Counties-2 NPV 4%","All Counties-2 NPV 5%","WTP Values ","coding plan"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":8,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Select county","index":0,"n_rows":52,"n_cols":5,"rows_kept":15,"cut":true,"hidden":false,"merged":[[28,1,28,4]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bucks","Huntingdon","Pike"]
[null,"Cameron","Juniata","Snyder"]
[null,"Clearfield","Lehigh","Union"]
[null,"Note: This list doesn’t include Delaware, Montgomery and Philadelphia counties which are less than 15% forested."]

{"sheet":"Adams","index":1,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Adams"]
[null,"Number of households",{"$f":"'WTP Values '!C2","v":38269},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA2","v":0.37241213722884436}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU2","v":0.3296608932390625}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV2","v":175.980230468}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW2","v":1012.003889202}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!X3:X52), \"NULL\")))))","v":201466778.641491},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!Y3:Y52), \"NULL\")))))","v":183898003.84958801},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!Z3:Z52), \"NULL\")))))","v":220714082.3235327},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AD3:AD52), \"NULL\")))))","v":75707796.814385042},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AE3:AE52), \"NULL\")))))","v":69106359.637334034},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AF3:AF52), \"NULL\")))))","v":82939938.360372633},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":60619470.377655797},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AK3:AK52), \"NULL\")))))","v":55333863.835704274},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AL3:AL52), \"NULL\")))))","v":66410066.219524831}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BH3:BH52), \"NULL\")))))","v":10133361.358098853},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BI3:BI52), \"NULL\")))))","v":9250490.9330912344},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":11100581.632892655},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BN3:BN52), \"NULL\")))))","v":3814591.4527386581},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BO3:BO52), \"NULL\")))))","v":3482854.395647449},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BP3:BP52), \"NULL\")))))","v":4178022.8220885578},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BT3:BT52), \"NULL\")))))","v":3056369.1332182218},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BU3:BU52), \"NULL\")))))","v":2790755.5233114893},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BV3:BV52), \"NULL\")))))","v":3347359.5905786538}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!F3:F52), \"NULL\")))))","v":1620.5652538618822},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!G3:G52), \"NULL\")))))","v":1479.2449519606589},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!H3:H52), \"NULL\")))))","v":1775.3873629360032},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!L3:L52), \"NULL\")))))","v":608.98092375891349},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!M3:M52), \"NULL\")))))","v":555.88006124044284},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!N3:N52), \"NULL\")))))","v":667.15506730490381},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!R3:R52), \"NULL\")))))","v":487.61293580988962},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!S3:S52), \"NULL\")))))","v":445.09639603479241},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!T3:T52), \"NULL\")))))","v":534.1915255097274}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Adams NPV 1%","index":2,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU2","v":308.02136922779431},{"$f":"'WTP Values '!CV2","v":281.16057310275897},{"$f":"'WTP Values '!CW2","v":337.44845826978241},{"$f":"C3","v":308.02136922779431},{"$f":"D3","v":281.16057310275897},{"$f":"E3","v":337.44845826978241},{"$f":"'WTP Values '!CC2","v":115.74920387983003},{"$f":"'WTP Values '!CD2","v":105.65630552776518},{"$f":"'WTP Values '!CE2","v":126.80638242045883},{"$f":"I3","v":115.74920387983003},{"$f":"J3","v":105.65630552776518},{"$f":"K3","v":126.80638242045883},{"$f":"'WTP Values '!CI2","v":92.680750610581484},{"$f":"'WTP Values '!CJ2","v":84.599617953229341},{"$f":"'WTP Values '!CK2","v":101.5339584291828},{"$f":"O3","v":92.680750610581484},{"$f":"P3","v":84.599617953229341},101.5339584291828,{"$f":"'WTP Values '!BH2","v":38292856.682680629},{"$f":"'WTP Values '!BI2","v":34953553.896717079},{"$f":"'WTP Values '!BJ2","v":41951198.005226932},{"$f":"U3","v":38292856.682680629},{"$f":"V3","v":34953553.896717079},{"$f":"W3","v":41951198.005226932},{"$f":"'WTP Values '!AV2","v":14389805.767101815},{"$f":"'WTP Values '!AW2","v":13135068.438073644},{"$f":"'WTP Values '!AX2","v":15764421.282358423},{"$f":"AA3","v":14389805.767101815},{"$f":"AB3","v":13135068.438073644},15764421.282358423,{"$f":"'WTP Values '!BB2","v":11521962.61341084},{"$f":"'WTP Values '!BC2","v":10517325.644691747},{"$f":"'WTP Values '!BD2","v":12622583.063964622},{"$f":"AG3","v":11521962.61341084},{"$f":"AH3","v":10517325.644691747},12622583.063964622,{"$f":"'WTP Values '!CX2","v":15.492836394410967},{"$f":"'WTP Values '!CY2","v":14.14302101047865},{"$f":"'WTP Values '!CZ2","v":16.971613766024308},{"$f":"AM3","v":15.492836394410967},{"$f":"AN3","v":14.14302101047865},{"$f":"AO3","v":16.971613766024308},{"$f":"'WTP Values '!CF2","v":5.8321063663208959},{"$f":"'WTP Values '!CG2","v":5.3249155369551007},{"$f":"'WTP Values '!CH2","v":6.3877544427052078},{"$f":"AS3","v":5.8321063663208959},{"$f":"AT3","v":5.3249155369551007},6.3877544427052078,{"$f":"'WTP Values '!CL2","v":4.672864735454513},{"$f":"'WTP Values '!CM2","v":4.2667696543662412},{"$f":"'WTP Values '!CN2","v":5.1177583288934603},{"$f":"AY3","v":4.672864735454513},{"$f":"AZ3","v":4.2667696543662412},5.1177583288934603,{"$f":"'WTP Values '!BK2","v":1926051.3163314138},{"$f":"'WTP Values '!BL2","v":1758243.8451336212},{"$f":"'WTP Values '!BM2","v":2109891.1911386163},{"$f":"BE3","v":1926051.3163314138},{"$f":"BF3","v":1758243.8451336212},2109891.1911386163,{"$f":"'WTP Values '!AY2","v":725040.64832760103},{"$f":"'WTP Values '!AZ2","v":661987.27710090822},{"$f":"'WTP Values '!BA2","v":794118.16787870775},{"$f":"BK3","v":725040.64832760103},{"$f":"BL3","v":661987.27710090822},794118.16787870775,{"$f":"'WTP Values '!BE2","v":580925.0834151723},{"$f":"'WTP Values '!BF2","v":530439.81747846224},{"$f":"'WTP Values '!BG2","v":636233.73506914696},{"$f":"BQ3","v":580925.0834151723},{"$f":"BR3","v":530439.81747846224},636233.73506914696]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":301.95213138691724},{"$f":"D3/(1+B4)^A4","v":275.6205990616204},{"$f":"E3/(1+B4)^A4","v":330.79939052032387},{"$f":"F3+C4","v":609.97350061471161},{"$f":"G3+D4","v":556.78117216437931},{"$f":"H3+E4","v":668.24784879010622},{"$f":"I3/(1+B4)^A4","v":113.46848728539362},{"$f":"J3/(1+B4)^A4","v":103.57445890379883},{"$f":"K3/(1+B4)^A4","v":124.30779572635902},{"$f":"L3+I4","v":229.21769116522364},{"$f":"M3+J4","v":209.23076443156401},{"$f":"N3+K4","v":251.11417814681784},{"$f":"O3/(1+B4)^A4","v":90.854573679621097},{"$f":"P3/(1+B4)^A4","v":82.932671260885542},{"$f":"Q3/(1+B4)^A4","v":99.533338328774434},{"$f":"R3+O4","v":183.5353242902026},{"$f":"S3+P4","v":167.53228921411488},{"$f":"T3+Q4","v":201.06729675795725},{"$f":"U3/(1+B4)^A4","v":37538336.126537234},{"$f":"V3/(1+B4)^A4","v":34264830.797683641},{"$f":"W3/(1+B4)^A4","v":41124593.672411464},{"$f":"X3+U4","v":75831192.80921787},{"$f":"Y3+V4","v":69218384.694400728},{"$f":"Z3+W4","v":83075791.677638397},{"$f":"AA3/(1+B4)^A4","v":14106269.745222837},{"$f":"AB3/(1+B4)^A4","v":12876255.698533129},{"$f":"AC3/(1+B4)^A4","v":15453799.904282348},{"$f":"AD3+AA4","v":28496075.512324654},{"$f":"AE3+AB4","v":26011324.136606775},{"$f":"AF3+AC4","v":31218221.186640769},{"$f":"AG3/(1+B4)^A4","v":11294934.431340888},{"$f":"AH3/(1+B4)^A4","v":10310092.779817417},{"$f":"AI3/(1+B4)^A4","v":12373868.310915226},{"$f":"AJ3+AG4","v":22816897.044751726},{"$f":"AK3+AH4","v":20827418.424509164},{"$f":"AL3+AI4","v":24996451.374879848},{"$f":"AM3/(1+B4)^A4","v":15.187566311548835},{"$f":"AN3/(1+B4)^A4","v":13.864347623251298},{"$f":"AO3/(1+B4)^A4","v":16.637205926893746},{"$f":"AP3+AM4","v":30.6804027059598},{"$f":"AQ3+AN4","v":28.007368633729946},{"$f":"AR3+AO4","v":33.608819692918054},{"$f":"AS3/(1+B4)^A4","v":5.7171908306253272},{"$f":"AT3/(1+B4)^A4","v":5.2199936643026179},{"$f":"AU3/(1+B4)^A4","v":6.2618904447654229},{"$f":"AV3+AS4","v":11.549297196946224},{"$f":"AW3+AT4","v":10.544909201257719},{"$f":"AX3+AU4","v":12.649644887470631},{"$f":"AY3/(1+B4)^A4","v":4.5807908395789756},{"$f":"AZ3/(1+B4)^A4","v":4.1826974359045597},{"$f":"BA3/(1+B4)^A4","v":5.0169182716336245},{"$f":"BB3+AY4","v":9.2536555750334877},{"$f":"BC3+AZ4","v":8.4494670902708009},{"$f":"BD3+BA4","v":10.134676600527085},{"$f":"BE3/(1+B4)^A4","v":1888100.4963546847},{"$f":"BF3/(1+B4)^A4","v":1723599.4952785228},{"$f":"BG3/(1+B4)^A4","v":2068317.9993516481},{"$f":"BH3+BE4","v":3814151.8126860987},{"$f":"BI3+BF4","v":3481843.3404121441},{"$f":"BJ3+BG4","v":4178209.1904902644},{"$f":"BK3/(1+B4)^A4","v":710754.48321497987},{"$f":"BL3/(1+B4)^A4","v":648943.51249966491},{"$f":"BM3/(1+B4)^A4","v":778470.90273375914},{"$f":"BN3+BK4","v":1435795.1315425809},{"$f":"BO3+BL4","v":1310930.789600573},{"$f":"BP3+BM4","v":1572589.0706124669},{"$f":"BQ3/(1+B4)^A4","v":569478.56427327939},{"$f":"BR3/(1+B4)^A4","v":519988.05752226472},{"$f":"BS3/(1+B4)^A4","v":623697.41698769433},{"$f":"BT3+BQ4","v":1150403.6476884517},{"$f":"BU3+BR4","v":1050427.8750007269},{"$f":"BV3+BS4","v":1259931.1520568412}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":293.07176386989556},{"$f":"D4/(1+B5)^A5","v":267.51463801512415},{"$f":"E4/(1+B5)^A5","v":321.07062937949581},{"$f":"F4+C5","v":903.04526448460717},824.29581017950341,989.31847816960203,{"$f":"I4/(1+B5)^A5","v":110.13139585945625},{"$f":"J4/(1+B5)^A5","v":100.52834938896385},{"$f":"K4/(1+B5)^A5","v":120.65192184260621},{"$f":"L4+I5","v":339.34908702467987},309.75911382052789,371.76609998942405,{"$f":"O4/(1+B5)^A5","v":88.182554107606521},{"$f":"P4/(1+B5)^A5","v":80.493633667137615},{"$f":"Q4/(1+B5)^A5","v":96.606077572257476},{"$f":"R4+O5","v":271.7178783978091},248.02592288125248,297.67337433021476,{"$f":"U4/(1+B5)^A5","v":36434339.214013413},{"$f":"V4/(1+B5)^A5","v":33257107.192639474},{"$f":"W4/(1+B5)^A5","v":39915125.455970116},{"$f":"X4+U5","v":112265532.02323128},102475491.8870402,122990917.13360852,{"$f":"AA4/(1+B5)^A5","v":13691406.438723089},{"$f":"AB4/(1+B5)^A5","v":12497566.923193445},{"$f":"AC4/(1+B5)^A5","v":14999305.935141623},{"$f":"AD4+AA5","v":42187481.951047741},38508891.059800223,46217527.121782392,{"$f":"AG4/(1+B5)^A5","v":10962752.080548199},{"$f":"AH4/(1+B5)^A5","v":10006874.476310726},{"$f":"AI4/(1+B5)^A5","v":12009954.674328402},{"$f":"AJ4+AG5","v":33779649.125299923},30834292.90081989,37006406.049208254,{"$f":"AM4/(1+B5)^A5","v":14.740902232987095},{"$f":"AN4/(1+B5)^A5","v":13.456599210571765},{"$f":"AO4/(1+B5)^A5","v":16.147908161686484},{"$f":"AP4+AM5","v":45.421304938946896},41.463967844301713,49.756727854604534,{"$f":"AS4/(1+B5)^A5","v":5.5490490940272093},{"$f":"AT4/(1+B5)^A5","v":5.066474422816845},{"$f":"AU4/(1+B5)^A5","v":6.0777291730915755},{"$f":"AV4+AS5","v":17.098346290973431},15.611383624074563,18.727374060562205,{"$f":"AY4/(1+B5)^A5","v":4.4460704586125566},{"$f":"AZ4/(1+B5)^A5","v":4.0596849230511864},{"$f":"BA4/(1+B5)^A5","v":4.8693714474057819},{"$f":"BB4+AY5","v":13.699726033646044},12.509152013321987,15.004048047932866,{"$f":"BE4/(1+B5)^A5","v":1832571.7400591525},{"$f":"BF4/(1+B5)^A5","v":1672908.6890903949},{"$f":"BG4/(1+B5)^A5","v":2007489.0729521259},{"$f":"BH4+BE5","v":5646723.552745251},5154752.029502539,6185698.2634423906,{"$f":"BK4/(1+B5)^A5","v":689851.29900386382},{"$f":"BL4/(1+B5)^A5","v":629858.17979373503},{"$f":"BM4/(1+B5)^A5","v":755576.18864172627},{"$f":"BN4+BK5","v":2125646.4305464448},1940788.969394308,2328165.2592541929,{"$f":"BQ4/(1+B5)^A5","v":552730.2839396249},{"$f":"BR4/(1+B5)^A5","v":504695.28567114344},{"$f":"BS4/(1+B5)^A5","v":605354.56821617601},{"$f":"BT4+BQ5","v":1703133.9316280766},1555123.1606718702,1865285.7202730172]
[4,0.01,281.63620460187883,257.07630899396992,308.54256402442252,1184.681469086486,1081.3721191734733,1297.8610421940245,105.83410673139367,96.605767826095388,115.94412541482154,445.18319375607354,406.3648816466233,487.71022540424559,84.741701223702293,77.352799810119521,92.836541704521665,356.45957962151141,325.37872269137199,390.50991603473642,35012683.848886393,31959426.326484628,38357651.010752991,147278215.87211767,134434918.21352482,161348568.1443615,13157172.475938363,12009916.167047488,14414038.184555547,55344654.426986106,50518807.226847708,60631565.306337938,10534989.27084492,9616409.6814413834,11541330.380159117,44314638.396144845,40450702.582261272,48547736.429367371,14.165717305843454,12.931527344942449,15.517822347894358,59.587022244790347,54.395495189244158,65.274550202498887,5.3325271099303269,4.8687823361519094,5.8405782744308041,22.430873400903756,20.480165960226472,24.567952334993009,4.2725863209123673,3.9012774158454246,4.6793702509427977,17.972312354558412,16.410429429167412,19.683418298875665,1761065.4220515185,1607632.3683303841,1929157.5408710234,7407788.9747967692,6762384.3978329226,8114855.8043134138,662933.53895865136,605281.33059350308,726093.86604393949,2788579.9695050963,2546070.2999878111,3054259.1252981322,531162.9386663856,485002.24948310881,581733.84149862733,2234296.870294462,2040125.410154979,2447019.5617716443]
[5,0.01,267.96718506648165,244.59928710435261,293.56766283544653,1452.6486541529675,1325.971406277826,1591.4287050294711,100.69752113343154,91.917073311433782,110.31685701177631,545.88071488950504,498.2819549580571,598.02708241602193,80.628821023775572,73.598534859642569,88.330783987925329,437.08840064528698,398.97725755101453,478.84070002266174,33313367.313238401,30408297.545245927,36495988.793925799,180591583.18535608,164843215.75877073,197844556.93828729,12518598.156779286,11427023.143979248,13714462.752458079,67863252.583765388,61945830.37082696,74346028.058796018,10023680.810514184,9149683.8498608228,10981179.846054755,54338319.206659026,49600386.432122096,59528916.275422126,13.478193956847164,12.303904557061143,14.764675510398678,73.065216201637512,66.699399746305303,80.039225712897561,5.0737165733314873,4.6324793332743699,5.5571098239023442,27.504589974235245,25.11264529350084,30.125062158895354,4.0652192816860753,3.7119315990120474,4.452260233379854,22.037531636244488,20.122361028179458,24.135678532255518,1675593.3227127173,1529607.036752335,1835527.2061265931,9083382.2975094859,8291991.4345852574,9950383.0104400069,630758.51548286865,575904.4174086753,690853.39952253946,3419338.4849879649,3121974.7173964866,3745112.5248206714,505383.31066943397,461462.99879526609,553499.78950560687,2739680.1809638957,2501588.408950245,3000519.3512772513]
[9,0.01,198.81099581572633,181.47381677711175,217.80457697882113,2356.7862613866582,2151.2643021924096,2581.9438838614474,74.709798693246114,68.195383225671947,81.846604435282032,885.64028578381817,808.41575998759936,970.24287858309026,59.820370151695386,54.604439727923385,65.534632986745734,709.13495476505295,647.3031978611815,776.8741463944815,24715950.678352043,22560612.8397079,27077210.493515614,292992913.98269153,267442664.17924717,320984246.49983239,9287834.8710821997,8477970.3526020795,10175074.22118653,110101765.40981318,100501302.60388479,120619460.88388872,7436798.5139034875,6788360.1387184672,8147188.9921301054,88158828.913637176,80471977.149117947,96580086.060078964,9.9997809869648311,9.128548769149095,10.954251134855083,118.54146371661606,108.21352328756291,129.85614036325603,3.7643066041109861,3.4369425835314718,4.1229471350131179,44.623618788363174,40.742912779077791,48.875089249232431,3.0160793509130097,2.7539671225652436,3.3032339030967637,35.753829149733043,32.646644377699452,39.157875795666982,1243161.0870116414,1134850.5157750093,1361819.7004470897,14736936.247103604,13452978.761723693,16143563.625998985,467974.1982261248,427276.68573033815,512559.9699369162,5547556.1426443234,5065111.306385953,6076093.98226518,374955.4604527831,342369.97451697994,410654.17882455885,4444874.2596013183,4058592.6796564623,4868061.3608102221]
[16,0.01,80.388770497330185,73.378521888656067,88.068781508681212,3251.1324859450269,2967.6196663657256,3561.7322517698822,30.208735872032829,27.574646908299293,33.094486916770414,1221.7204212143106,1115.1909625861585,1338.4277537167748,24.188229566775242,22.079180054467123,26.498778647441082,978.23537336786012,892.93988568330587,1071.6800314967284,9993838.0095785838,9122332.0944049023,10948608.00399927,404176991.52759403,368931009.09764105,442790391.46222454,3755514.7430606387,3428047.8811654709,4114267.9407854062,151882855.11861923,138639237.30743241,166391774.31646156,3007052.4344800026,2744857.8636488914,3294297.1961861411,121613078.49586652,111009243.13933809,133230009.19928333,4.0433885232875735,3.6911077728164821,4.4293263400088403,163.52522497895526,149.27806850493383,179.13356138881332,1.5220887478474441,1.3897198564213289,1.667104224538958,61.557256616862425,56.203911860106047,67.42206241398857,1.2195447729008537,1.1135602941111464,1.3356550579384048,49.321585648260346,45.035295661892,54.017389767449558,502669.33629576041,458874.20505640656,550648.67468122381,20329264.881266564,18558075.03699325,22269675.024550315,189224.29448892811,172768.34858708055,207252.44909274729,7652726.2096067732,6987204.6451212587,8381832.0129610207,151612.38106265364,138436.51450814362,166047.07601734038,6131601.8928370094,5598735.3304946162,6715378.7736321632]
[19,0.01,46.972232531937223,42.876050618516039,51.459765564738099,{"$f":"F20+C21","v":3422.7307610634361},3124.2538294326923,3749.724317143884,17.651367934830219,16.112234563977001,19.337550821620308,{"$f":"L20+I21","v":1286.2041412299141},1174.0519430090455,1409.071412473008,14.133505671469122,12.90115986619529,15.483590366409119,{"$f":"R20+O21","v":1029.8676902468026},940.07021483171809,1128.2444581015168,5839533.0587625839,5330300.5098973596,6397417.9214740284,{"$f":"X20+U21","v":425509888.56839943},388403585.21458977,466161345.3505699,2194397.4350748584,2003054.1729714221,2404021.721164213,{"$f":"AD20+AA21","v":159899395.83822587},145956765.61134955,175174111.42207998,1757060.9093071476,1603857.1188585868,1924901.8609347106,{"$f":"AJ20+AG21","v":128031947.79508685},116868430.58471636,140262032.61618242,2.3626059306273115,2.1567635819350519,2.5881145527613145,{"$f":"AP20+AM21","v":172.15626252234901},157.1571257808813,188.58842374309322,0.88937678926821984,0.81203187766431939,0.97411126959106198,{"$f":"AV20+AS21","v":64.806314937967556},59.170414877683896,70.980671503338911,0.71259630295888121,0.65066815613330387,0.78044109364783054,{"$f":"BB20+AY21","v":51.924832073908917},47.412307084353891,56.8684857933929,293716.4084620896,268126.32821064501,321751.37684670166,{"$f":"BH20+BE21","v":21402265.382824585},19537590.230432186,23445092.463913616,110566.28315668654,100950.85412782442,121100.37473357453,{"$f":"BN20+BK21","v":8056645.3433852438},7355996.8337464556,8824234.1365208328,88589.139676320308,80890.304829371482,97023.524774443489,{"$f":"BT20+BQ21","v":6455234.4464386394},5894242.6128679793,7069823.6999167027]
[25,0.01,12.25901965900486,11.18998010314921,13.430195749733258,3565.501038808718,3254.5739212287172,3906.1342773770798,4.6067315700671765,4.2050417794384014,5.0467989895534178,1339.8547890020086,1223.0244546356132,1467.8471476871921,3.6886244178279619,3.3670013941985801,4.0409754542692884,1072.8259322008801,979.28278953914003,1175.306230087836,1524026.9986764225,1391125.2503232986,1669626.241692832,443258922.66286016,404604826.74055803,485606048.83321744,572703.4855744181,522765.88019981154,627412.1529222395,166569181.67555344,152044971.02972174,182481042.1412648,458565.47726616933,418581.67880255589,502369.34637520957,133372466.23577617,121743292.05031732,146112697.11528203,0.61660327791209602,0.56288163720535667,0.6754575090823135,179.33731155358186,163.71252498219485,196.45489747910537,0.23211346270349548,0.21192764779185533,0.25422783973181773,67.50954117141724,61.638554254140658,73.941444901106735,0.18597651454968708,0.16981423465668191,0.20368294615800814,54.090740880234598,49.389987691891555,59.240606207898928,76655.398975573436,69976.787379569869,83972.088220285485,22295005.006941188,20352549.798799068,24423043.286372341,28856.074446096107,26346.597524503311,31605.307956405093,8392707.2698608637,7662833.0368724922,9192314.0255066231,23120.382965147277,21111.107215351763,25321.625851765617,6724497.6982588358,6140105.5549697345,7364722.9378964007]
[36,0.01,0.41197160324104637,0.37604589694442231,0.45132966817575282,3601.693061465347,3287.609842916218,3945.7839363528915,0.15481193793727682,0.14131291504197216,0.16960066373940294,1353.4551369902274,1235.4389030651594,1482.7466966278123,0.12395840429625449,0.11315007244187966,0.13579936918774571,1083.7157734944915,989.22311055446892,1187.2363092674032,51215.828303707312,46749.586478052312,56108.77694435107,447758272.62718576,408711813.92047727,490535248.10430789,19246.039218194783,17567.856466192789,21084.556328484879,168259961.04470262,153588320.75152496,184333336.65462962,15410.363969974644,14066.684783962235,16882.418888473498,134726278.58002627,122979061.14313738,147595830.61793953,2.0721317693502352E-2,1.8915970197021421E-2,2.269914892692431E-2,181.157695273087,165.37430753360567,198.44903519584688,7.800310140913193E-3,7.1219538968421668E-3,8.5434768550919065E-3,68.194804425310693,62.264223389503762,74.691995923248328,6.2498507217856776E-3,5.7067077507520249E-3,6.8448858241235517E-3,54.639795079951057,49.89132636325899,59.841934699668222,2576.0500016697551,2351.6113105539616,2821.9316694054305,22521312.983732708,20559140.663707193,24670952.15705929,969.72544163178293,885.39298606502894,1062.1150591077651,8477898.396817524,7740615.4926524293,9285621.6515195835,776.97413844198798,709.45123897517999,850.94820703376001,6792755.4747679001,6202431.3927526362,7439479.3933081198]
[39,0.01,0.13250451304202679,0.12094954619218844,0.14516344678265736,3602.3059802319017,3288.1693125143893,3946.4554108461616,4.979294759175168E-2,4.545118849667408E-2,5.4549520364016814E-2,1353.685461462356,1235.6491441033872,1482.9990233144292,3.9869369319446804E-2,3.6393030809963159E-2,4.3677838822080851E-2,1083.9001950217707,989.39145177578405,1187.4383474205349,16472.806222656276,15036.306246491447,18046.550072639067,447834469.97201496,408781366.52715129,490618725.02865678,6190.201058839787,5650.43864172133,6781.5326275738707,168288594.71393096,153614457.67171937,184364705.61345237,4956.5134042676609,4524.3390630592276,5429.9778824314253,134749205.64879104,122999989.12705539,147620947.7650443,6.6647023459045565E-3,6.0840392880362661E-3,7.3008422215710559E-3,181.18852381656473,165.40245013622715,198.48280629621567,2.5088532526688157E-3,2.2906700985812333E-3,2.7478817264679589E-3,68.206409488457524,62.274819214952828,74.70470664713055,2.0101711379146353E-3,1.8354773135762031E-3,2.2015552912346887E-3,54.649093416936935,49.899816628724288,59.852118311702469,828.54800757576663,756.3606547579376,907.63217355459062,22525145.552233025,20562639.319178931,24675150.540793769,311.89770464034137,284.77342988305213,341.61344518528199,8479341.1247067917,7741932.7532904586,9287201.8338594493,249.90212687126868,228.18439476874767,273.69478116922789,6793911.433156372,6203486.8926339447,7440745.408056112]
[44,0.01,1.6396161070723579E-2,1.496634488343092E-2,1.7962582559546112E-2,3602.5349270788779,3288.3782942057155,3946.7062303290163,6.1613991113005692E-3,5.6241481164563964E-3,6.7499793153117408E-3,1353.7714958025538,1235.7276765703862,1483.0932762602702,4.9334515945315596E-3,4.5032880866684374E-3,5.4047131233997932E-3,1083.9690829878261,989.45433317857226,1187.5138158196974,2038.3515845065942,1860.598506920333,2233.0872735483281,447862932.37649423,408807346.88681054,490649906.6136691,765.97793758699527,699.18752171496908,839.14954076169272,168299290.40256855,153624220.73624718,184376423.02953961,613.32093722571631,559.84351259762207,671.90761979989384,134757769.72023171,123007806.46956968,147630329.90823925,8.2469291530637304E-4,7.5284143790342833E-4,9.034091161774317E-4,181.20003936839842,165.41296239411105,198.49542099716834,3.1044649792810909E-4,2.8344842778536708E-4,3.4002397621110865E-4,68.210744390179272,62.278777130683345,74.709454552259942,2.4873937498652853E-4,2.2712269177963169E-4,2.7242132613052001E-4,54.652566674815802,49.902988043297221,59.855922251136697,102.52485953237367,93.592367823997876,112.31076564050272,22526577.152180441,20563946.190794911,24676718.785675235,38.59434584880902,35.237977317376284,42.271383386059867,8479880.0346232709,7742424.7967490377,9287792.0878769513,30.922988432840224,28.235627636828553,33.867100925413602,6794343.2245171824,6203881.159187682,7441218.3093614653]
[50,0.01,9.6194590012176962E-4,8.7806005554137007E-4,1.0538462371906697E-3,3602.5613082856653,3288.4023748571258,3946.735131887307,3.6148294643875055E-4,3.2996298334510375E-4,3.9601434142195416E-4,1353.781409412413,1235.7367257504854,1483.1041368879107,2.8944052905668406E-4,2.6420327864263535E-4,3.1708895807763105E-4,1083.9770208463362,989.46157890967504,1187.5225119317881,119.5879902170478,109.15940004398328,131.01293273091255,447866212.05729407,408810340.56525427,490653499.62162274,44.939137488786692,41.020612509775347,49.232040161285916,168300522.85096174,153625345.71974263,184377773.21007666,35.982908345330294,32.845442864955132,39.420128732521718,134758756.54552585,123008707.25039335,147631410.99873251,4.838388482014503E-5,4.4168432568406172E-5,5.3002083334691265E-5,181.2013662884159,165.41417370604958,198.49687457051422,1.8213576617171342E-5,1.6629627620025723E-5,1.9948856835970539E-5,68.211243894497557,62.279233195463057,74.710001646350449,1.4593283204224046E-5,1.3325054641732386E-5,1.5982678911645049E-5,54.65296689318761,49.903353480711012,59.856360573455362,6.0150280216401191,5.4909679236891176,6.5891570643524275,22526742.113326434,20564096.779679623,24676899.492215011,2.2642905614920923,2.0673758730974776,2.4800185705239159,8479942.1324164215,7742481.4941895157,9287860.1019749772,1.8142199149041922,1.6565552220092643,1.9869479656663369,6794392.9791974882,6203926.5899399323,7441272.8010799177]

{"sheet":"Adams NPV 2%","index":3,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU2","v":308.02136922779431},{"$f":"'WTP Values '!CV2","v":281.16057310275897},{"$f":"'WTP Values '!CW2","v":337.44845826978241},{"$f":"C3","v":308.02136922779431},{"$f":"D3","v":281.16057310275897},{"$f":"E3","v":337.44845826978241},{"$f":"'WTP Values '!CC2","v":115.74920387983003},{"$f":"'WTP Values '!CD2","v":105.65630552776518},{"$f":"'WTP Values '!CE2","v":126.80638242045883},{"$f":"I3","v":115.74920387983003},{"$f":"J3","v":105.65630552776518},{"$f":"K3","v":126.80638242045883},{"$f":"'WTP Values '!CI2","v":92.680750610581484},{"$f":"'WTP Values '!CJ2","v":84.599617953229341},{"$f":"'WTP Values '!CK2","v":101.5339584291828},{"$f":"O3","v":92.680750610581484},{"$f":"P3","v":84.599617953229341},101.5339584291828,{"$f":"'WTP Values '!BH2","v":38292856.682680629},{"$f":"'WTP Values '!BI2","v":34953553.896717079},{"$f":"'WTP Values '!BJ2","v":41951198.005226932},{"$f":"U3","v":38292856.682680629},{"$f":"V3","v":34953553.896717079},{"$f":"W3","v":41951198.005226932},{"$f":"'WTP Values '!AV2","v":14389805.767101815},{"$f":"'WTP Values '!AW2","v":13135068.438073644},{"$f":"'WTP Values '!AX2","v":15764421.282358423},{"$f":"AA3","v":14389805.767101815},{"$f":"AB3","v":13135068.438073644},15764421.282358423,{"$f":"'WTP Values '!BB2","v":11521962.61341084},{"$f":"'WTP Values '!BC2","v":10517325.644691747},{"$f":"'WTP Values '!BD2","v":12622583.063964622},{"$f":"AG3","v":11521962.61341084},{"$f":"AH3","v":10517325.644691747},12622583.063964622,{"$f":"'WTP Values '!CX2","v":15.492836394410967},{"$f":"'WTP Values '!CY2","v":14.14302101047865},{"$f":"'WTP Values '!CZ2","v":16.971613766024308},{"$f":"AM3","v":15.492836394410967},{"$f":"AN3","v":14.14302101047865},{"$f":"AO3","v":16.971613766024308},{"$f":"'WTP Values '!CF2","v":5.8321063663208959},{"$f":"'WTP Values '!CG2","v":5.3249155369551007},{"$f":"'WTP Values '!CH2","v":6.3877544427052078},{"$f":"AS3","v":5.8321063663208959},{"$f":"AT3","v":5.3249155369551007},6.3877544427052078,{"$f":"'WTP Values '!CL2","v":4.672864735454513},{"$f":"'WTP Values '!CM2","v":4.2667696543662412},{"$f":"'WTP Values '!CN2","v":5.1177583288934603},{"$f":"AY3","v":4.672864735454513},{"$f":"AZ3","v":4.2667696543662412},5.1177583288934603,{"$f":"'WTP Values '!BK2","v":1926051.3163314138},{"$f":"'WTP Values '!BL2","v":1758243.8451336212},{"$f":"'WTP Values '!BM2","v":2109891.1911386163},{"$f":"BE3","v":1926051.3163314138},{"$f":"BF3","v":1758243.8451336212},2109891.1911386163,{"$f":"'WTP Values '!AY2","v":725040.64832760103},{"$f":"'WTP Values '!AZ2","v":661987.27710090822},{"$f":"'WTP Values '!BA2","v":794118.16787870775},{"$f":"BK3","v":725040.64832760103},{"$f":"BL3","v":661987.27710090822},794118.16787870775,{"$f":"'WTP Values '!BE2","v":580925.0834151723},{"$f":"'WTP Values '!BF2","v":530439.81747846224},{"$f":"'WTP Values '!BG2","v":636233.73506914696},{"$f":"BQ3","v":580925.0834151723},{"$f":"BR3","v":530439.81747846224},636233.73506914696]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":296.06052405593454},{"$f":"D3/(1+B4)^A4","v":270.24276538135234},{"$f":"E3/(1+B4)^A4","v":324.34492336580394},{"$f":"F3+C4","v":604.08189328372885},{"$f":"G3+D4","v":551.40333848411137},{"$f":"H3+E4","v":661.79338163558634},{"$f":"I3/(1+B4)^A4","v":111.25452122244333},{"$f":"J3/(1+B4)^A4","v":101.55354241423028},{"$f":"K3/(1+B4)^A4","v":121.88233604427032},{"$f":"L3+I4","v":227.00372510227336},{"$f":"M3+J4","v":207.20984794199546},{"$f":"N3+K4","v":248.68871846472916},{"$f":"O3/(1+B4)^A4","v":89.081844108594282},{"$f":"P3/(1+B4)^A4","v":81.314511681304637},{"$f":"Q3/(1+B4)^A4","v":97.591271077645914},{"$f":"R3+O4","v":181.76259471917575},{"$f":"S3+P4","v":165.91412963453399},{"$f":"T3+Q4","v":199.1252295068287},{"$f":"U3/(1+B4)^A4","v":36805898.387812987},{"$f":"V3/(1+B4)^A4","v":33596264.798843794},{"$f":"W3/(1+B4)^A4","v":40322181.858157374},{"$f":"X3+U4","v":75098755.070493609},{"$f":"Y3+V4","v":68549818.695560873},{"$f":"Z3+W4","v":82273379.863384306},{"$f":"AA3/(1+B4)^A4","v":13831032.071416585},{"$f":"AB3/(1+B4)^A4","v":12625017.722100774},{"$f":"AC3/(1+B4)^A4","v":15152269.590886604},{"$f":"AD3+AA4","v":28220837.8385184},{"$f":"AE3+AB4","v":25760086.160174418},{"$f":"AF3+AC4","v":30916690.873245027},{"$f":"AG3/(1+B4)^A4","v":11074550.762601729},{"$f":"AH3/(1+B4)^A4","v":10108925.071791375},{"$f":"AI3/(1+B4)^A4","v":12132432.779666111},{"$f":"AJ3+AG4","v":22596513.376012571},{"$f":"AK3+AH4","v":20626250.716483124},{"$f":"AL3+AI4","v":24755015.843630731},{"$f":"AM3/(1+B4)^A4","v":14.891230675135493},{"$f":"AN3/(1+B4)^A4","v":13.593830267664984},{"$f":"AO3/(1+B4)^A4","v":16.312585319131401},{"$f":"AP3+AM4","v":30.384067069546461},{"$f":"AQ3+AN4","v":27.736851278143632},{"$f":"AR3+AO4","v":33.284199085155706},{"$f":"AS3/(1+B4)^A4","v":5.6056385681669507},{"$f":"AT3/(1+B4)^A4","v":5.1181425768503468},{"$f":"AU3/(1+B4)^A4","v":6.1397101525424915},{"$f":"AV3+AS4","v":11.437744934487846},{"$f":"AW3+AT4","v":10.443058113805447},{"$f":"AX3+AU4","v":12.5274645952477},{"$f":"AY3/(1+B4)^A4","v":4.4914117026667757},{"$f":"AZ3/(1+B4)^A4","v":4.1010857885104199},{"$f":"BA3/(1+B4)^A4","v":4.9190295356530758},{"$f":"BB3+AY4","v":9.1642764381212878},{"$f":"BC3+AZ4","v":8.3678554428766603},{"$f":"BD3+BA4","v":10.036787864546536},{"$f":"BE3/(1+B4)^A4","v":1851260.3963200825},{"$f":"BF3/(1+B4)^A4","v":1689969.0937462719},{"$f":"BG3/(1+B4)^A4","v":2027961.5447314652},{"$f":"BH3+BE4","v":3777311.7126514963},{"$f":"BI3+BF4","v":3448212.9388798932},{"$f":"BJ3+BG4","v":4137852.7358700815},{"$f":"BK3/(1+B4)^A4","v":696886.43630103907},{"$f":"BL3/(1+B4)^A4","v":636281.50432613248},{"$f":"BM3/(1+B4)^A4","v":763281.59157891944},{"$f":"BN3+BK4","v":1421927.0846286402},{"$f":"BO3+BL4","v":1298268.7814270407},{"$f":"BP3+BM4","v":1557399.7594576273},{"$f":"BQ3/(1+B4)^A4","v":558367.05441673612},{"$f":"BR3/(1+B4)^A4","v":509842.19288587297},{"$f":"BS3/(1+B4)^A4","v":611528.00371890329},{"$f":"BT3+BQ4","v":1139292.1378319084},{"$f":"BU3+BR4","v":1040282.0103643353},{"$f":"BV3+BS4","v":1247761.7387880501}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":278.98444419560968},{"$f":"D4/(1+B5)^A5","v":254.65579356860516},{"$f":"E4/(1+B5)^A5","v":305.6374653845466},{"$f":"F4+C5","v":883.06633747933847},806.05913205271656,967.43084702013289,{"$f":"I4/(1+B5)^A5","v":104.83762016724651},{"$f":"J4/(1+B5)^A5","v":95.696171169299788},{"$f":"K4/(1+B5)^A5","v":114.8524474412842},{"$f":"L4+I5","v":331.84134526951988},302.90601911129522,363.54116590601336,{"$f":"O4/(1+B5)^A5","v":83.943811306166452},{"$f":"P4/(1+B5)^A5","v":76.62448048007991},{"$f":"Q4/(1+B5)^A5","v":91.962434393300768},{"$f":"R4+O5","v":265.70640602534218},242.5386101146139,291.08766390012948,{"$f":"U4/(1+B5)^A5","v":34683020.09390524},{"$f":"V4/(1+B5)^A5","v":31658510.677307177},{"$f":"W4/(1+B5)^A5","v":37996492.542609341},{"$f":"X4+U5","v":109781775.16439885},100208329.37286805,120269872.40599364,{"$f":"AA4/(1+B5)^A5","v":13033290.430732321},{"$f":"AB4/(1+B5)^A5","v":11896836.173587812},{"$f":"AC4/(1+B5)^A5","v":14278322.054570457},{"$f":"AD4+AA5","v":41254128.269250721},37656922.333762228,45195012.927815482,{"$f":"AG4/(1+B5)^A5","v":10435796.528674614},{"$f":"AH4/(1+B5)^A5","v":9525865.8734115977},{"$f":"AI4/(1+B5)^A5","v":11432662.380670059},{"$f":"AJ4+AG5","v":33032309.904687185},30152116.589894719,36187678.224300787,{"$f":"AM4/(1+B5)^A5","v":14.032339254072239},{"$f":"AN4/(1+B5)^A5","v":12.809769873262344},{"$f":"AO4/(1+B5)^A5","v":15.371713480421748},{"$f":"AP4+AM5","v":44.416406323618702},40.546621151405972,48.655912565577452,{"$f":"AS4/(1+B5)^A5","v":5.2823184221820334},{"$f":"AT4/(1+B5)^A5","v":4.8229400615622451},{"$f":"AU4/(1+B5)^A5","v":5.7855860043860314},{"$f":"AV4+AS5","v":16.720063356669879},15.265998175367692,18.313050599633733,{"$f":"AY4/(1+B5)^A5","v":4.2323575610688726},{"$f":"AZ4/(1+B5)^A5","v":3.864544734406846},{"$f":"BA4/(1+B5)^A5","v":4.6353113957424705},{"$f":"BB4+AY5","v":13.396633999190161},12.232400177283505,14.672099260289006,{"$f":"BE4/(1+B5)^A5","v":1744484.0185148271},{"$f":"BF4/(1+B5)^A5","v":1592495.6217313402},{"$f":"BG4/(1+B5)^A5","v":1910993.457202985},{"$f":"BH4+BE5","v":5521795.7311663236},5040708.5606112331,6048846.193073066,{"$f":"BK4/(1+B5)^A5","v":656691.65356936539},{"$f":"BL4/(1+B5)^A5","v":599582.27258570655},{"$f":"BM4/(1+B5)^A5","v":719257.29129343119},{"$f":"BN4+BK5","v":2078618.7381980056},1897851.0540127472,2276657.0507510584,{"$f":"BQ4/(1+B5)^A5","v":526161.74625213549},{"$f":"BR4/(1+B5)^A5","v":480435.6854508004},{"$f":"BS4/(1+B5)^A5","v":576256.49610529072},{"$f":"BT4+BQ5","v":1665453.884084044},1520717.6958151357,1824018.2348933409]
[4,0.02,257.73850270266331,235.26259009950809,282.36177441785043,1140.8048401820017,1041.3217221522245,1249.7926214379834,96.853755867015735,88.408470023007993,106.10590823658103,428.69510113653564,391.31448913430324,469.64707414259442,77.551106118434674,70.789175813179753,84.959074380514309,343.25751214377686,313.32778592779368,376.04673828064381,32041749.47454004,29247570.2840418,35102885.8405402,141823524.6389389,129455899.65690985,155372758.24653384,12040745.750507193,10990837.683155878,13190962.521448418,53294874.019757912,48647760.016918108,58385975.449263901,9641062.8899594173,8800427.6160933711,10562012.847687434,42673372.794646606,38952544.205988094,46749691.071988225,12.963712436326947,11.834247305865658,14.201087189077741,57.380118759945645,52.380868457271632,62.856999754655192,4.8800457131484647,4.4556511158743151,5.3449871670350513,21.600109069818345,19.721649291242006,23.658037766668784,3.9100441741022114,3.5702419765566149,4.2823112311652594,17.306678173292372,15.80264215384012,18.954410491454265,1611633.581281276,1471219.7961037487,1765462.5646035729,7133429.3124476001,6511928.3567149816,7814308.7576766387,606681.58045984642,553921.3400548877,664482.55869765661,2685300.3186578518,2451772.3940676348,2941139.6094487151,486092.12262515881,443848.31050363509,532371.92814493866,2151546.0067092027,1964566.0063187708,2356390.1630382794]
[5,0.02,233.44170277723322,213.08457625351102,255.7437586084917,1374.2465429592348,1254.4062984057355,1505.5363800464752,87.723430736501129,80.074275149762869,96.103390194857283,516.41853187303673,471.3887642840661,565.75046433745172,70.240426147855587,64.115937536463591,76.950051241063278,413.49793829163247,377.44372346425729,452.99678952170711,29021199.699942432,26490425.518922564,31793765.219719563,170844724.33888134,155946325.17583242,187166523.4662534,10905674.399562998,9954740.315473929,11947461.166987546,64200548.419320911,58602500.332392037,70333436.616251439,8732207.6989440918,7970818.4315738054,9566340.4499699157,51405580.493590698,46923362.637561902,56316031.521958143,11.741633763356557,10.718642396069203,12.862362200228626,69.121752523302206,63.099510853340831,75.719361954883823,4.4200077557769681,4.0356204935004119,4.8411195553291648,26.020116825595313,23.757269784742419,28.499157321997949,3.5414474762803407,3.2336781567153823,3.8786212193470546,20.848125649572712,19.036320310555503,22.833031710801318,1459706.1887229776,1332529.097362852,1599033.8383627944,8593135.5011705775,7844457.4540778333,9413342.596039433,549490.19917878998,501703.62390998565,601842.32600708317,3234790.5178366415,2953476.0179776205,3542981.9354557982,440268.61187722784,402007.08971409738,482185.65760942909,2591814.6185864303,2366573.0960328681,2838575.8206477086]
[9,0.02,128.87636837721155,117.6377914401837,141.18868416605406,2044.8896818869537,1866.5664539204784,2240.2499937406037,48.429552391067922,44.206676266351671,53.055884058858219,768.43484364050312,701.4301947350956,841.84114777192906,38.777694505774491,35.396542633535972,42.481883195703588,615.28818960919875,561.63923392015965,674.06279140142124,16021759.517610775,14624592.76568773,17552412.228869189,254218295.68740097,232049360.36699706,278505261.36789942,6020705.3606922114,5495722.3355278624,6595845.5075117918,95530921.803488523,87200982.150143936,104656707.75384949,4820797.6671132967,4400456.8174164183,5281298.076499383,76491908.734509408,69822333.254969984,83798698.548000425,6.4822141898128045,5.9174504362556997,7.1009357342618351,102.85371227820292,93.892569231617173,112.67100708668004,2.4401576110298966,2.2279485934323238,2.6726411765686087,38.718138816326878,35.351004593406167,42.406970604222472,1.9551300565057537,1.7852195746527846,2.1412738645812786,31.022175202778445,28.32619458538068,33.975731058470096,805861.2932577735,735650.52337270952,882780.03265390883,12786653.320270669,11672614.488302045,14007127.938817736,303357.54274638352,276975.96565642924,332259.62794446846,4813393.7733952319,4394795.5814811587,5271985.0306658866,243059.48394901305,221936.41139468897,266200.66464980104,3856640.5701108454,3521479.4101559022,4223823.1826998135]
[16,0.02,21.259725817469175,19.405785740880297,23.290792188634651,2444.2400092477255,2231.0917048503657,2677.7526014826176,7.9890442154864516,7.292429392279816,8.7522139419177574,918.50392026672273,838.41380826172315,1006.2458787099148,6.3968527621245483,5.839090600945247,7.0079037788134073,735.44896997702403,671.32280947505274,805.70177358821434,2642984.2704821425,2412504.6065904018,2895484.0683339396,303865061.72231978,277366713.59502375,332895074.31680006,993188.64123670082,906586.30044795247,1088065.0098213181,114187334.04578401,104230624.91097331,125095311.78819221,795249.26031703909,725908.92021464207,871214.40866545902,91430156.535431802,83458067.196732149,100163902.98615392,1.069320140696147,0.97615548449536094,1.1713857913501686,122.94020595676103,112.22902453848258,134.67473861444319,0.40253370276593942,0.36752724202432363,0.44088469699906535,46.279476500241465,42.254768342598659,50.688707141495044,0.3225225032501392,0.29449370089332999,0.35322919038088091,37.080553770780675,33.858070060500843,40.610915068984205,132936.63033261578,121354.50914170069,145625.31275266103,15283782.742228936,13952181.184906472,16742606.1297925,50042.519545341966,45690.557252897124,54810.270333182045,5753410.4384252606,5253063.4233574336,6301560.8393201465,40095.620718974926,36611.112763156045,43913.040180635158,4609811.114140098,4209195.7049255501,5048701.50531362]
[19,0.02,7.2970678435535552,6.6607319550805419,7.9941995578758682,{"$f":"F20+C21","v":2477.3504273195667},2261.3147512061728,2714.0262521030972,2.7421142749475753,2.5030121496705422,3.0040603281435891,{"$f":"L20+I21","v":930.94625354233938},849.77121653739164,1019.8767912230469,2.1956195009857615,2.004176376759387,2.4053531900715877,{"$f":"R20+O21","v":745.4115852579755},680.41675229522741,816.61605469964263,907162.94729002134,828054.41322814324,993829.54737825622,{"$f":"X20+U21","v":307981310.20568717},281124007.40070468,337404572.17420495,340896.44235184818,311171.54554124241,373461.26958697004,{"$f":"AD20+AA21","v":115734150.37906568},105642564.63605529,126789890.90336232,272956.85066177504,249156.86516965253,299030.69780370488,{"$f":"AJ20+AG21","v":92668697.225302011},84588615.541369602,101520753.65999575,0.3670273869066718,0.33505007813254545,0.40205982258873713,{"$f":"AP20+AM21","v":124.60559135331195},113.74931301596634,136.4990835569894,0.13816338760052499,0.12614796834312489,0.15132676558524472,{"$f":"AV20+AS21","v":46.906392355178546},42.827164277555497,51.3753517748478,0.11070079677862715,0.1010803494536137,0.12124038610200767,{"$f":"BB20+AY21","v":37.582858222487864},34.31672176842126,41.161042867861028,45628.415848778539,41653.03418920323,49983.607315466885,{"$f":"BH20+BE21","v":15490821.508634755},14141181.6718875,16969406.561203577,17176.310895066163,15682.568013656921,18812.766664003571,{"$f":"BN20+BK21","v":5831347.8849257734},5324223.0171154924,6386923.6977569712,13762.193695618476,12566.190926188625,15072.463124217929,{"$f":"BT20+BQ21","v":4672257.0166062703},4266214.749294756,5117092.7504157396]
[25,0.02,0.50364577631200647,0.45972568547328557,0.55176201299490357,2490.2558146713568,2273.0947329426303,2728.1645668445503,0.1892615365995631,0.17275863734128266,0.20734113050526068,935.79587912343254,854.19797287710014,1025.1896871689282,0.15154230600126092,0.13832884506218412,0.16601818712544836,749.29469567230399,683.96128182652899,820.87009417156014,62612.654373633042,57152.560003577593,68594.408691611912,309585692.88061488,282588480.96463197,339162230.94147277,23528.773067660961,21477.151916406692,25776.407055028718,116337050.16425601,106192893.81130236,127450383.91894649,18839.562396652007,17196.880373353564,20639.187022156759,93151440.974385649,85029267.310725525,102049610.87606809,2.5332338573456105E-2,2.3125255283673971E-2,2.7750287624153418E-2,125.25470558635698,114.34187308711432,137.21015516278285,9.5360777914976994E-3,8.706770007967414E-3,1.0444618025210803E-2,47.150744206229973,43.050265998686889,51.642984003085381,7.6406016673099784E-3,6.9765955534356727E-3,8.3680472331989081E-3,37.778640513842333,34.49548960932951,41.375465178146818,3149.2867292369801,2874.9047137481016,3449.8833297147266,15571518.631561635,14214848.047493955,17057806.152309984,1185.5140476135657,1082.4154730563196,1298.4627077901137,5861725.4215100631,5351958.7623800542,6420195.4236286562,949.87067082146655,867.32220667186289,1040.3058535130797,4696596.4422852052,4288438.9583765278,5143749.4814663399]
[36,0.02,5.8812091656919991E-4,5.368342279980855E-4,6.4430755914768431E-4,2490.9578759984288,2273.7355714843447,2728.9337002102811,2.2100586088758336E-4,2.0173497508983086E-4,2.4211789605023049E-4,936.05970185718331,854.43879125362457,1025.4787121068614,1.7696008602931094E-4,1.615303671196322E-4,1.9386396743827517E-4,749.50593936273617,684.15410650034562,821.10151663999579,73.114505096612575,66.738603904735967,80.099562844822728,309672972.32439959,282668149.26328319,339257848.70272624,27.475190368178598,25.079456364879942,30.09981390903782,116369848.29822469,106222832.07046252,127486315.16148902,21.99947110768111,20.081266483295394,24.100941891338966,93177702.543130443,85053239.048848301,102078381.04691428,2.958126302529093E-5,2.7003991640556614E-5,3.2404768113185846E-5,125.29001781585075,114.37410873402516,137.24883791298615,1.1135538259207912E-5,1.0167132930090939E-5,1.2196465482511636E-5,47.164037103230676,43.062402875026955,51.657543367496686,8.9221390649263312E-6,8.1467610062460867E-6,9.7715971028703692E-6,37.789291195727237,34.505214694226588,41.387129888984965,3.6775080519898262,3.3571046851214112,4.0285229050976961,15575908.606668042,14218855.545448804,17062615.146612361,1.3843571039027718,1.2639660850212338,1.516250336552742,5863377.9789317157,5353467.6046640519,6422005.4267988596,1.109189902546998,1.0127958083632933,1.2147935331862938,4697920.5226112362,4289647.9695666414,5145199.6246868903]
[39,0.02,6.1524351476990283E-5,5.6159161828325719E-5,6.7402133832489893E-5,2490.9583533646401,2273.7360072221568,2728.9342231820879,2.3119807306024643E-5,2.1103846442040713E-5,2.5328374005740802E-5,936.0598812433052,854.43895499794644,1025.4789086292083,1.8512102228529951E-5,1.6897972510226454E-5,2.0280446648581041E-5,749.50608299776673,684.15423761137595,821.1016739955752,7.6486354810693165,6.9816413734631766,8.3793545149967397,309673031.6700092,282668203.43369877,339257913.71797013,2.8742274275329942,2.6236055286824018,3.1487938588114259,116369870.59929775,106222852.4269653,127486339.59291753,2.3014029166527838,2.1007361962716384,2.5212414285469262,93177720.399669588,85053255.3484184,102078400.60917604,3.0945473494091477E-6,2.8249345095003559E-6,3.3899191250604516E-6,125.29004182638167,114.37413065263544,137.24886421530078,1.1649080154155146E-6,1.0636014504520617E-6,1.2758934565707358E-6,47.16404614172864,43.062411127489312,51.657553267128463,9.3336047790866912E-7,8.522468312659439E-7,1.0222237599634814E-6,37.789298437652491,34.505221306792684,41.387137820398657,0.38471051033169978,0.35119255713150271,0.42143078432268893,15575911.591629189,14218858.270344822,17062618.416485377,0.14482000321809835,0.13222568944407159,0.15861758356999259,5863379.1025872203,5353468.6306005288,6422006.6575095141,0.11603428393113535,0.10595033016621845,0.12708166331461254,4697921.4229189213,4289648.7916331319,5145200.6107109711]
[44,0.02,9.6163657844065995E-7,8.777777080492086E-7,1.0535073641940936E-6,2490.9584022457339,2273.7360518406081,2728.9342767330791,3.6136670859972991E-7,3.2985688101159491E-7,3.9588699972652594E-7,936.05989961199066,854.43897176495113,1025.4789287525998,2.8934745705438377E-7,2.6411832188748519E-7,3.1698699549370468E-7,749.50609770563074,684.15425103681412,821.10169010838888,0.11954953570711149,0.10912429893369617,0.13097080443596973,309673037.74684966,282668208.98061246,339257920.37536675,4.4924686936469914E-2,4.1007421991659888E-2,4.9216209190515947E-2,116369872.88287129,106222854.51141974,127486342.09463407,3.5971337742763988E-2,3.2834881140431468E-2,3.9407452863236804E-2,93177722.228134081,85053257.017453209,102078402.6123022,4.8368326580758325E-8,4.4154229842647636E-8,5.2985040075275878E-8,125.29004428499935,114.37413289704575,137.24886690859131,1.8207719890574216E-8,1.6624280225363509E-8,1.9942442115629274E-8,47.164047067247985,43.0624119725206,51.657554280825742,1.4588590612995103E-8,1.3320769859914475E-8,1.5977539548704831E-8,37.78929917920734,34.505221983902743,41.387138632555377,6.0130938395002113E-3,5.4892022574194749E-3,6.587038266257875E-3,15575911.897281663,14218858.549367288,17062618.751312114,2.2635624600854409E-3,2.0667110912417942E-3,2.4792210999870401E-3,5863379.2176467041,5353468.7356538307,6422006.7835311741,1.8136365374461579E-3,1.6560225429406623E-3,1.9863090460712348E-3,4697921.5151081523,4289648.8758106641,5145200.7116773454]
[50,0.02,3.4037842343551506E-9,3.1069595218300661E-9,3.7289677175504642E-9,2490.958402898113,2273.736052436097,2728.9342774477841,1.2790843579880247E-9,1.1675529782794259E-9,1.4012714974303176E-9,936.05989985714371,854.43897198872776,1025.4789290211716,1.0241668574727989E-9,9.3486645599810231E-10,1.121999060712371E-9,749.50609790192561,684.15425121599333,821.10169032343447,4.2315447850807205E-4,3.8625357710277022E-4,4.6358090914433149E-4,309673037.82795268,282668209.05464292,339257920.46421808,1.5901427270544801E-4,1.4514882191055687E-4,1.7420443509859744E-4,116369872.91334844,106222854.53923941,127486342.1280226,1.2732322692635573E-4,1.1622150536739641E-4,1.3948561211085024E-4,93177722.252537221,85053257.039728552,102078402.6390364,1.7120329150196272E-10,1.5628718248447097E-10,1.875444924914831E-10,125.29004431781267,114.37413292700019,137.24886694453662,6.4447579570638713E-11,5.8842877036094492E-11,7.0587757984195445E-11,47.164047079600195,43.06241198379859,51.657554294354803,5.1637402157158515E-11,4.7149856250448383E-11,5.6553690280639943E-11,37.789299189104312,34.505221992939624,41.387138643394614,2.1283793139168613E-5,1.9429439896398509E-5,2.331531215060386E-5,15575911.901360979,14218858.553091191,17062618.755780797,8.0120477817207091E-6,7.3152777120258393E-6,8.7753875869617334E-6,5863379.2191823171,5353468.7370558996,6422006.7852130905,6.4195014950657163E-6,5.8616150318849164E-6,7.0306886896269291E-6,4697921.5163385328,4289648.8769341186,5145200.7130248686]

{"sheet":"Adams NPV 3%","index":4,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU2","v":308.02136922779431},{"$f":"'WTP Values '!CV2","v":281.16057310275897},{"$f":"'WTP Values '!CW2","v":337.44845826978241},{"$f":"C3","v":308.02136922779431},{"$f":"D3","v":281.16057310275897},{"$f":"E3","v":337.44845826978241},{"$f":"'WTP Values '!CC2","v":115.74920387983003},{"$f":"'WTP Values '!CD2","v":105.65630552776518},{"$f":"'WTP Values '!CE2","v":126.80638242045883},{"$f":"I3","v":115.74920387983003},{"$f":"J3","v":105.65630552776518},{"$f":"K3","v":126.80638242045883},{"$f":"'WTP Values '!CI2","v":92.680750610581484},{"$f":"'WTP Values '!CJ2","v":84.599617953229341},{"$f":"'WTP Values '!CK2","v":101.5339584291828},{"$f":"O3","v":92.680750610581484},{"$f":"P3","v":84.599617953229341},101.5339584291828,{"$f":"'WTP Values '!BH2","v":38292856.682680629},{"$f":"'WTP Values '!BI2","v":34953553.896717079},{"$f":"'WTP Values '!BJ2","v":41951198.005226932},{"$f":"U3","v":38292856.682680629},{"$f":"V3","v":34953553.896717079},{"$f":"W3","v":41951198.005226932},{"$f":"'WTP Values '!AV2","v":14389805.767101815},{"$f":"'WTP Values '!AW2","v":13135068.438073644},{"$f":"'WTP Values '!AX2","v":15764421.282358423},{"$f":"AA3","v":14389805.767101815},{"$f":"AB3","v":13135068.438073644},15764421.282358423,{"$f":"'WTP Values '!BB2","v":11521962.61341084},{"$f":"'WTP Values '!BC2","v":10517325.644691747},{"$f":"'WTP Values '!BD2","v":12622583.063964622},{"$f":"AG3","v":11521962.61341084},{"$f":"AH3","v":10517325.644691747},12622583.063964622,{"$f":"'WTP Values '!CX2","v":15.492836394410967},{"$f":"'WTP Values '!CY2","v":14.14302101047865},{"$f":"'WTP Values '!CZ2","v":16.971613766024308},{"$f":"AM3","v":15.492836394410967},{"$f":"AN3","v":14.14302101047865},{"$f":"AO3","v":16.971613766024308},{"$f":"'WTP Values '!CF2","v":5.8321063663208959},{"$f":"'WTP Values '!CG2","v":5.3249155369551007},{"$f":"'WTP Values '!CH2","v":6.3877544427052078},{"$f":"AS3","v":5.8321063663208959},{"$f":"AT3","v":5.3249155369551007},6.3877544427052078,{"$f":"'WTP Values '!CL2","v":4.672864735454513},{"$f":"'WTP Values '!CM2","v":4.2667696543662412},{"$f":"'WTP Values '!CN2","v":5.1177583288934603},{"$f":"AY3","v":4.672864735454513},{"$f":"AZ3","v":4.2667696543662412},5.1177583288934603,{"$f":"'WTP Values '!BK2","v":1926051.3163314138},{"$f":"'WTP Values '!BL2","v":1758243.8451336212},{"$f":"'WTP Values '!BM2","v":2109891.1911386163},{"$f":"BE3","v":1926051.3163314138},{"$f":"BF3","v":1758243.8451336212},2109891.1911386163,{"$f":"'WTP Values '!AY2","v":725040.64832760103},{"$f":"'WTP Values '!AZ2","v":661987.27710090822},{"$f":"'WTP Values '!BA2","v":794118.16787870775},{"$f":"BK3","v":725040.64832760103},{"$f":"BL3","v":661987.27710090822},794118.16787870775,{"$f":"'WTP Values '!BE2","v":580925.0834151723},{"$f":"'WTP Values '!BF2","v":530439.81747846224},{"$f":"'WTP Values '!BG2","v":636233.73506914696},{"$f":"BQ3","v":580925.0834151723},{"$f":"BR3","v":530439.81747846224},636233.73506914696]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":290.33968255989663},{"$f":"D3/(1+B4)^A4","v":265.02080601636249},{"$f":"E3/(1+B4)^A4","v":318.07753630858934},{"$f":"F3+C4","v":598.36105178769094},{"$f":"G3+D4","v":546.1813791191214},{"$f":"H3+E4","v":655.52599457837175},{"$f":"I3/(1+B4)^A4","v":109.10472606261668},{"$f":"J3/(1+B4)^A4","v":99.59120136465755},{"$f":"K3/(1+B4)^A4","v":119.52717732157492},{"$f":"L3+I4","v":224.85392994244671},{"$f":"M3+J4","v":205.24750689242273},{"$f":"N3+K4","v":246.33355974203374},{"$f":"O3/(1+B4)^A4","v":87.360496380979811},{"$f":"P3/(1+B4)^A4","v":79.743253796992505},{"$f":"Q3/(1+B4)^A4","v":95.705493853504393},{"$f":"R3+O4","v":180.04124699156131},{"$f":"S3+P4","v":164.34287175022183},{"$f":"T3+Q4","v":197.23945228268718},{"$f":"U3/(1+B4)^A4","v":36094690.058139913},{"$f":"V3/(1+B4)^A4","v":32947076.912731718},{"$f":"W3/(1+B4)^A4","v":39543027.622987024},{"$f":"X3+U4","v":74387546.740820542},{"$f":"Y3+V4","v":67900630.809448794},{"$f":"Z3+W4","v":81494225.628213957},{"$f":"AA3/(1+B4)^A4","v":13563772.049299477},{"$f":"AB3/(1+B4)^A4","v":12381061.77592011},{"$f":"AC3/(1+B4)^A4","v":14859479.010612143},{"$f":"AD3+AA4","v":27953577.816401292},{"$f":"AE3+AB4","v":25516130.213993754},{"$f":"AF3+AC4","v":30623900.292970568},{"$f":"AG3/(1+B4)^A4","v":10860554.824593119},{"$f":"AH3/(1+B4)^A4","v":9913588.1277139671},{"$f":"AI3/(1+B4)^A4","v":11897995.158794064},{"$f":"AJ3+AG4","v":22382517.438003957},{"$f":"AK3+AH4","v":20430913.772405714},{"$f":"AL3+AI4","v":24520578.222758688},{"$f":"AM3/(1+B4)^A4","v":14.603484206250323},{"$f":"AN3/(1+B4)^A4","v":13.331153747269912},{"$f":"AO3/(1+B4)^A4","v":15.997373707252624},{"$f":"AP3+AM4","v":30.09632060066129},{"$f":"AQ3+AN4","v":27.474174757748564},{"$f":"AR3+AO4","v":32.968987473276933},{"$f":"AS3/(1+B4)^A4","v":5.4973196025270017},{"$f":"AT3/(1+B4)^A4","v":5.0192436016166475},{"$f":"AU3/(1+B4)^A4","v":6.0210712062448941},{"$f":"AV3+AS4","v":11.329425968847897},{"$f":"AW3+AT4","v":10.344159138571747},{"$f":"AX3+AU4","v":12.408825648950103},{"$f":"AY3/(1+B4)^A4","v":4.4046231835748078},{"$f":"AZ3/(1+B4)^A4","v":4.0218396214216625},{"$f":"BA3/(1+B4)^A4","v":4.8239780647501744},{"$f":"BB3+AY4","v":9.0774879190293198},{"$f":"BC3+AZ4","v":8.2886092757879037},{"$f":"BD3+BA4","v":9.9417363936436338},{"$f":"BE3/(1+B4)^A4","v":1815488.0915556734},{"$f":"BF3/(1+B4)^A4","v":1657313.4556825538},{"$f":"BG3/(1+B4)^A4","v":1988774.8054846041},{"$f":"BH3+BE4","v":3741539.4078870872},{"$f":"BI3+BF4","v":3415557.3008161751},{"$f":"BJ3+BG4","v":4098665.9966232204},{"$f":"BK3/(1+B4)^A4","v":683420.34906928183},{"$f":"BL3/(1+B4)^A4","v":623986.49929390918},{"$f":"BM3/(1+B4)^A4","v":748532.53641126188},{"$f":"BN3+BK4","v":1408460.9973968829},{"$f":"BO3+BL4","v":1285973.7763948175},{"$f":"BP3+BM4","v":1542650.7042899695},{"$f":"BQ3/(1+B4)^A4","v":547577.60714032641},{"$f":"BR3/(1+B4)^A4","v":499990.40199685388},{"$f":"BS3/(1+B4)^A4","v":599711.31592906686},{"$f":"BT3+BQ4","v":1128502.6905554987},{"$f":"BU3+BR4","v":1030430.2194753161},{"$f":"BV3+BS4","v":1235945.0509982137}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":265.70193887393339},{"$f":"D4/(1+B5)^A5","v":242.53158018092577},{"$f":"E4/(1+B5)^A5","v":291.0860043804073},{"$f":"F4+C5","v":864.06299066162433},788.71295930004715,946.61199895877905,{"$f":"I4/(1+B5)^A5","v":99.846280052214937},{"$f":"J4/(1+B5)^A5","v":91.140057273827367},{"$f":"K4/(1+B5)^A5","v":109.38429939186543},{"$f":"L4+I5","v":324.70020999466163},296.38756416625012,355.7178591338992,{"$f":"O4/(1+B5)^A5","v":79.947229620005558},{"$f":"P4/(1+B5)^A5","v":72.976373601999867},{"$f":"Q4/(1+B5)^A5","v":87.584084454309618},{"$f":"R4+O5","v":259.98847661156685},237.31924535222169,284.8235367369968,{"$f":"U4/(1+B5)^A5","v":33031754.55364415},{"$f":"V4/(1+B5)^A5","v":30151242.636753477},{"$f":"W4/(1+B5)^A5","v":36187471.914748169},{"$f":"X4+U5","v":107419301.29446469},98051873.446202278,117681697.54296213,{"$f":"AA4/(1+B5)^A5","v":12412772.860283928},{"$f":"AB4/(1+B5)^A5","v":11330425.418169506},{"$f":"AC4/(1+B5)^A5","v":13598528.278895043},{"$f":"AD4+AA5","v":40366350.676685221},36846555.632163256,44222428.571865611,{"$f":"AG4/(1+B5)^A5","v":9938946.1636741105},{"$f":"AH4/(1+B5)^A5","v":9072337.4893399421},{"$f":"AI4/(1+B5)^A5","v":10888351.032594658},{"$f":"AJ4+AG5","v":32321463.601678066},29503251.261745654,35408929.255353346,{"$f":"AM4/(1+B5)^A5","v":13.364256768845578},{"$f":"AN4/(1+B5)^A5","v":12.199894161368679},{"$f":"AO4/(1+B5)^A5","v":14.639863119747773},{"$f":"AP4+AM5","v":43.460577369506865},39.674068919117246,47.608850593024705,{"$f":"AS4/(1+B5)^A5","v":5.0308261830512118},{"$f":"AT4/(1+B5)^A5","v":4.593318918281188},{"$f":"AU4/(1+B5)^A5","v":5.5101330947664824},{"$f":"AV4+AS5","v":16.360252151899108},14.937478056852935,17.918958743716587,{"$f":"AY4/(1+B5)^A5","v":4.0308541690420459},{"$f":"AZ4/(1+B5)^A5","v":3.6805529848001033},{"$f":"BA4/(1+B5)^A5","v":4.4146232908587182},{"$f":"BB4+AY5","v":13.108342088071366},11.969162260588007,14.356359684502351,{"$f":"BE4/(1+B5)^A5","v":1661428.7846421599},{"$f":"BF4/(1+B5)^A5","v":1516676.5859016513},{"$f":"BG4/(1+B5)^A5","v":1820010.6755709378},{"$f":"BH4+BE5","v":5402968.1925292471},4932233.8867178261,5918676.6721941587,{"$f":"BK4/(1+B5)^A5","v":625426.43228297809},{"$f":"BL4/(1+B5)^A5","v":571036.04037779721},{"$f":"BM4/(1+B5)^A5","v":685013.30745123152},{"$f":"BN4+BK5","v":2033887.4296798608},1857009.8167726146,2227664.0117412009,{"$f":"BQ4/(1+B5)^A5","v":501111.08002303081},{"$f":"BR4/(1+B5)^A5","v":457562.04614405415},{"$f":"BS4/(1+B5)^A5","v":548820.80879219319},{"$f":"BT4+BQ5","v":1629613.7705785295},1487992.2656193702,1784765.8597904069]
[4,0.03,236.07273129557592,215.48616770127796,258.62614472152137,1100.1357219572003,1004.1991270013251,1205.2381436803005,88.712126608955586,80.976760434089698,97.186533255004406,413.41233660361723,377.36432460033984,452.9043923889036,71.032078034116466,64.838562749233276,77.817324641207946,331.02055464568332,302.15780810145498,362.64086137820476,29348286.090842906,26788988.561318751,32152100.093066506,136767587.38530761,124840862.00752103,149833797.63602865,11028587.91508165,10066936.23141831,12082116.246513471,51394938.591766872,46913491.863581568,56304544.818379082,8830624.9363557734,8060654.3535984783,9674158.8656197712,41152088.538033843,37563905.61534413,45083088.120973118,11.873969044138873,10.839447948318307,13.007328765154467,55.334546413645739,50.513516867435555,60.616179358179174,4.4698239039561249,4.0811043658389385,4.8956818869916114,20.830076055855233,19.018582422691875,22.814640630708197,3.5813617212308149,3.2701236561623213,3.9223356153549065,16.689703809302181,15.239285916750328,18.278695299857258,1476157.9561888636,1347547.502450604,1617055.9123130613,6879126.1487181112,6279781.3891684301,7535732.5845072195,555683.28450754471,507358.12576873321,608625.45132030698,2589570.7141874055,2364367.9425413478,2836289.4630615078,445230.7041675052,406537.95161679294,487620.18023847655,2074844.4747460347,1894530.2172361631,2272386.0400288836]
[5,0.03,203.63841176912615,185.8802611724015,223.09318430819445,1303.7741337263265,1190.0793881737266,1428.3313279884949,76.523859694285235,69.851264881417791,83.833957309610483,489.93619629790248,447.21558948175766,536.73834969851407,61.272894485290287,55.930313794332463,67.125907812780241,392.29344913097361,358.08812189578742,429.76676919098497,25316089.388580672,23108416.857760444,27734683.97667807,162083676.77388829,147949278.86528146,177568481.61270672,9513356.8149024658,8683827.6250566468,10422139.608193144,60908295.406669334,55597319.488638215,66726684.426572226,7617374.64170234,6953191.2532985033,8345014.4190115547,48769463.179736182,44517096.868642636,53428102.539984673,10.242590002979828,9.3502030180942768,11.220236054195066,65.577136416625564,59.863719885529832,71.836415412374237,3.8557093642028715,3.5203964759612316,4.2230582012694047,24.685785420058103,22.538978898653106,27.0376988319776,3.0893140807908908,2.820837391828078,3.3834411571080083,19.779017890093073,18.060123308578405,21.662136456965268,1273346.8201470878,1162406.3129888319,1394886.6348015952,8152472.968865199,7442187.7021572618,8930619.219308814,479337.28255165275,437651.57611679478,525005.6607086733,3068907.9967390583,2802019.5186581425,3361295.1237701811,384059.91649243707,350683.2082501899,420625.45091669925,2458904.391238472,2245213.4254863532,2693011.4909455827]
[9,0.03,83.896329377728179,76.580206458388133,91.91143807321798,1806.3479571787955,1648.8265997148876,1978.9189781763778,31.526816981098484,28.77779626658258,34.538480409381293,678.79491120233695,619.60652967552551,743.63817814546633,25.243621245154824,23.042548738834853,27.654985239350829,543.51321453743697,496.12254971475204,595.43160545200737,10429893.630816387,9520361.7787714787,11426322.577749342,224563067.22065884,204980196.13301733,246016894.89245659,3919377.0462902356,3577622.0034418008,4293783.5244018761,84386990.151910961,77028759.725339979,92448229.325397491,3138257.4946535886,2864622.7327407976,3438035.4486020883,67568927.706549183,61677375.634361722,74023361.395585701,4.2198114643776812,3.8521598422405128,4.6225886929713704,90.855557983229289,82.939755688579169,99.527639699613516,1.5885012065930784,1.4503567363424859,1.7398440635880563,34.201566752540067,31.22721753507658,37.460086673425359,1.2727564972719014,1.1621476561805524,1.3939329583296787,27.403357404137648,25.021869970382138,30.012373251593527,524602.03017228295,478896.01012910175,574674.82456395729,11295056.798815247,10310973.507589748,12373159.863997098,197480.61375361605,180306.65464138752,216295.38088287399,4251898.8122853031,3882131.1932590348,4656994.2010920504,158227.60045566893,144476.83858363767,173292.11649308805,3406753.3701691935,3110689.6353022703,3731103.1715480257]
[16,0.03,5.6958102378361115,5.1991109408069525,6.2399644160194931,1996.1193837784115,1822.0491368233993,2186.8203828426845,2.1403888377385489,1.9537549236459988,2.3448538425243677,750.10779317255015,684.70119463177639,821.76336846650031,1.7138160560142432,1.5643829233765592,1.8775260994352503,600.61366281408277,548.24422630172228,657.98649957418263,708096.47290380986,646347.39671728166,775745.08446182229,248155229.21729222,226515019.5263938,271862954.57647568,266090.63914691488,242888.52903880578,291509.48961341172,93252524.305467591,85121252.406045511,102160661.69257545,213059.60939643966,194482.25696766376,233411.85069045165,74667588.711323112,68157081.560640618,81800112.734059304,0.28648744848330859,0.26152719230931376,0.31383241910606635,100.40066737616722,91.653246185408918,109.98382124360975,0.10784502137860842,9.8466247673132681E-2,0.11811984747277846,37.794717279700137,34.507888679756512,41.395571008162285,8.6408780231548549E-2,7.8899429415414501E-2,9.4635577906690485E-2,30.282301190983915,27.650619288362794,33.1654152028743,35615.784819283479,32512.754939149003,39015.279613019637,12481693.644565942,11394224.463968178,13673060.134930015,13407.167035016993,12241.208847559297,14684.521408351218,4698595.0870300755,4289980.3963230234,5146249.0147591056,10742.238585027892,9808.6848666508631,11764.984458541117,3764660.297547563,3437492.6786771077,4123085.6624302827]
[19,0.03,1.1543709199303196,1.0537047810495896,1.2646547483979125,{"$f":"F20+C21","v":2002.7440099602375},1828.0960669391352,2194.0778984406288,0.43379300370925211,0.39596787363907221,0.47523196424559055,{"$f":"L20+I21","v":752.5972152813805},686.9735484286216,824.49059769449582,0.3473394187240546,0.3170537779481134,0.38051856366297315,{"$f":"R20+O21","v":602.60695090505305},550.06371319469497,660.1701939101979,143510.0438205479,130995.3470687526,157220.40050298878,{"$f":"X20+U21","v":248978795.00298098},227266766.81221545,272765200.43481046,53928.639310421691,49226.263340818135,59080.282460620598,{"$f":"AD20+AA21","v":93562006.353012279},85403748.774700344,102499707.6432842,43180.830650776938,39415.755179929969,47305.623177948284,{"$f":"AJ20+AG21","v":74915391.957527041},68383278.045005605,82071587.062147155,5.8062464451029125E-2,5.3003764691358535E-2,6.3604474731423014E-2,{"$f":"AP20+AM21","v":100.73387234135021},91.957420624705179,110.34883032458393,2.1856970534542469E-2,1.9956172723848295E-2,2.3939371449457288E-2,{"$f":"AV20+AS21","v":37.920148591905466},34.622411821350752,41.532952662656932,1.7512483555604651E-2,1.5990562029477153E-2,1.917981017004294E-2,{"$f":"BB20+AY21","v":30.382800653564161},27.742384850067157,33.275483007269955,7218.2577314050568,6589.366088648545,7907.2339733232584,{"$f":"BH20+BE21","v":12523117.29646937},11432039.074817119,13718437.637343766,2717.2330357957662,2480.9280731558651,2976.1146841392751,{"$f":"BN20+BK21","v":4714188.561190133},4304217.7794594998,5163328.1415079469,2177.1314913434849,1987.9279856633739,2384.4115876886422,{"$f":"BT20+BQ21","v":3777154.2732964526},3448900.866075146,4136769.1632525362]
[25,0.03,2.134617387255645E-2,1.9484695151525708E-2,2.3385499133749394E-2,2004.0629328097918,1829.2999740095727,2195.5228257301696,8.02152992769011E-3,7.3220824716862289E-3,8.7878029179695952E-3,753.09284410803491,687.42596027234993,825.0335724746642,6.4228641737821227E-3,5.8628339939816388E-3,7.0363998966428984E-3,603.00380246116617,550.42596198756883,660.60495419359529,2653.7313916713397,2422.314532311902,2907.2579250803888,249142761.9504045,227416435.13238132,272944832.10697007,997.22722701653959,910.27273662852133,1092.4893897364288,93623622.349572733,85459992.08644481,102567209.6334592,798.48296861855999,728.86067109148087,874.75701273475784,74964728.079240412,68428312.391628265,82125635.952538103,1.0736682986744067E-3,9.8012480864478413E-4,1.1761489771169337E-3,100.80021142677218,92.017979908689981,110.42150141635247,4.0417051859366793E-4,3.6902171168669767E-4,4.4267745881079116E-4,37.945121204574704,34.64521268348328,41.560304515916172,3.2383397092226429E-4,2.9569119553160821E-4,3.5466552012335551E-4,30.402809486353647,27.760654816222551,33.297396838818059,133.47718825141405,121.84797088158589,146.21746644114378,12531364.494048202,11439567.734235292,13727472.022552308,50.246006576336846,45.876347974954392,55.033144386676113,4717293.1272153156,4307052.3559957696,5166728.4919430073,40.258660847452234,36.759983897249199,44.091603015790177,3779641.7480074326,3451172.1669181357,4139493.4651830937]
[36,0.03,8.9500697138004483E-7,8.1695849101326365E-7,9.8051223975161384E-7,2004.0806213310445,1829.3161200152385,2195.5422041396632,3.3632843287416312E-7,3.07001849432325E-7,3.6845689169657015E-7,753.09949115417317,687.43202772088614,825.04085449342813,2.6929923114477479E-7,2.4581816525928332E-7,2.9502368895297526E-7,603.00912477185852,550.43082022887813,660.61078491107457,0.11126622081765471,0.10156332494234967,0.12189613586405265,249144960.96669668,227418442.38493821,272947241.20819378,4.1811957756854139E-2,3.8166111173072184E-2,4.5806130213804613E-2,93624448.702581182,85460746.384556666,102568114.92552251,3.347896572512353E-2,3.055982705314152E-2,3.6677000259411272E-2,74965389.742686257,68428916.362510711,82126360.820521623,4.5016995457849816E-8,4.1094883879279357E-8,4.9313827395293119E-8,100.80110112272575,92.018792089768027,110.42247603298878,1.6946148472662979E-8,1.5472421733377222E-8,1.8560675747977092E-8,37.945456120745185,34.645518473571414,41.560671340888405,1.3577780415146518E-8,1.2397804072828672E-8,1.4870492244356343E-8,30.403077831590188,27.760899840929444,33.297690732638451,5.5964602705128787E-3,5.1088679422656427E-3,6.1306373958940653E-3,12531475.100009499,11439668.703637838,13727593.185753642,2.1067253756255153E-3,1.9235133895273398E-3,2.3074415198296541E-3,4717334.7636022624,4307090.3714621952,5166774.0951949004,1.6879737948363018E-3,1.5412805148258648E-3,1.8486822188396028E-3,3779675.1083736625,3451202.6281033712,4139530.0017194152]
[39,0.03,3.078809385082891E-8,2.81032388549602E-8,3.3729461137951778E-8,2004.0806217591512,1829.3161204060125,2195.5422046086696,1.1569643239834566E-8,1.0560813552240907E-8,1.2674856983568332E-8,753.09949131504857,687.43202786773372,825.04085466967126,9.2638496319831645E-9,8.4561047949957096E-9,1.0148766785242136E-8,603.00912490067185,550.43082034645988,660.61078505219257,3.8275398499732689E-3,3.4937618142859223E-3,4.1932071939607693E-3,249144961.01991841,227418442.43351877,272947241.26650006,1.4383245278190031E-3,1.3129079999297036E-3,1.5757234089376277E-3,93624448.722580999,85460746.4028126,102568114.94743286,1.1516709609361254E-3,1.0512530666956089E-3,1.2616828273554692E-3,74965389.758700177,68428916.377128333,82126360.838065252,1.5485773020309693E-9,1.413657303376373E-9,1.6963876199185032E-9,100.80110114425862,92.018792109424851,110.42247605657697,5.829447437509217E-10,5.3224878426622272E-10,6.3848421871215799E-10,37.945456128850999,34.645518480972306,41.560671349766501,4.6707343191181571E-10,4.2648243817573078E-10,5.1154250801121119E-10,30.403077838084819,27.760899846859658,33.297690739751417,1.9251732059170814E-4,1.7574422402032337E-4,2.1089292658709255E-4,12531475.102686442,11439668.706081552,13727593.188686097,7.2471009340483591E-5,6.6168546898331086E-5,7.9375611966768023E-5,4717334.7646099683,4307090.3723822655,5166774.0962986145,5.8066023254574389E-5,5.3019798346087658E-5,6.3594366830717808E-5,3779675.1091810674,3451202.628840609,4139530.0026036915]
[44,0.03,6.2024834433158125E-11,5.6616000505256128E-11,6.7950430862571094E-11,2004.0806217725003,1829.3161204181972,2195.5422046232939,2.3307880308482494E-11,2.1275520180979291E-11,2.5534413064958813E-11,753.09949132006489,687.43202787231257,825.04085467516677,1.8662692871515946E-11,1.7035432670831699E-11,2.0445422266322942E-11,603.00912490468841,550.43082035012617,660.61078505659282,7.7108549373385553E-6,7.0384350239383286E-6,8.4475181610615388E-6,249144961.02157792,227418442.43503356,272947241.26831812,2.897608443425027E-6,2.6449478072971453E-6,3.1744083938855661E-6,93624448.723204613,85460746.403381839,102568114.94811605,2.3201241694154488E-6,2.1178250828084116E-6,2.5417510045616198E-6,74965389.75919953,68428916.37758413,82126360.838612273,3.1197206046853597E-12,2.8479145416397275E-12,3.4174951450289781E-12,100.80110114493006,92.018792110037765,110.42247605731248,1.1743842080648085E-12,1.0722535432466653E-12,1.2862724839569669E-12,37.945456129103754,34.645518481203077,41.560671350043336,9.4095309774032545E-13,8.5917961484280446E-13,1.0305392571116778E-12,30.403077838287327,27.76089984704457,33.297690739973206,3.8784002001132131E-7,3.5404940787365217E-7,4.2485900290109762E-7,12531475.102769911,11439668.706157751,13727593.188777532,1.4599807241481213E-7,1.333013075098558E-7,1.599078921261909E-7,4717334.7646413911,4307090.372410953,5166774.0963330297,1.1697818955621775E-7,1.0681220571915922E-7,1.2811543620296577E-7,3779675.109206243,3451202.6288635964,4139530.0026312643]
[50,0.03,1.3613085514811846E-14,1.2425965557638967E-14,1.4913623463152405E-14,2004.0806217725224,1829.3161204182172,2195.5422046233184,5.1155665421453943E-15,4.6695082420235236E-15,5.6042414590950861E-15,753.09949132007307,687.43202787232008,825.04085467517575,4.0960501760049622E-15,3.7389023904572723E-15,4.4873200265908545E-15,603.009124904695,550.43082035013231,660.61078505660009,1.6923628835707674E-9,1.5447815177092543E-9,1.8540442415591554E-9,249144961.02158064,227418442.43503603,272947241.2683211,6.3596125470184973E-10,5.8050780807407647E-10,6.9671274933382246E-10,93624448.723205626,85460746.403382778,102568114.94811717,5.0921617142358158E-10,4.6481597607090045E-10,5.5785838202832358E-10,74965389.759200364,68428916.37758489,82126360.838613182,6.8470998370289272E-16,6.250545374046522E-16,7.5006493900228847E-16,100.80110114493117,92.018792110038774,110.42247605731369,2.5775147644867021E-16,2.3533604420189396E-16,2.8230848948618587E-16,37.945456129104173,34.64551848120346,41.560671350043791,2.0651848734510112E-16,1.8857100831188259E-16,2.2618067684727611E-16,30.403077838287658,27.760899847044872,33.297690739973568,8.5122345053096299E-11,7.7706049679931719E-11,9.3247196725098135E-11,12531475.102770049,11439668.706157876,13727593.188777681,3.204336235548308E-11,2.9256702012215293E-11,3.5096261520101992E-11,4717334.7646414433,4307090.3724110005,5166774.0963330865,2.5674137018660959E-11,2.3442927397856396E-11,2.811851744123378E-11,3779675.1092062839,3451202.6288636345,4139530.0026313099]

{"sheet":"Adams NPV 4%","index":5,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU2","v":308.02136922779431},{"$f":"'WTP Values '!CV2","v":281.16057310275897},{"$f":"'WTP Values '!CW2","v":337.44845826978241},{"$f":"C3","v":308.02136922779431},{"$f":"D3","v":281.16057310275897},{"$f":"E3","v":337.44845826978241},{"$f":"'WTP Values '!CC2","v":115.74920387983003},{"$f":"'WTP Values '!CD2","v":105.65630552776518},{"$f":"'WTP Values '!CE2","v":126.80638242045883},{"$f":"I3","v":115.74920387983003},{"$f":"J3","v":105.65630552776518},{"$f":"K3","v":126.80638242045883},{"$f":"'WTP Values '!CI2","v":92.680750610581484},{"$f":"'WTP Values '!CJ2","v":84.599617953229341},{"$f":"'WTP Values '!CK2","v":101.5339584291828},{"$f":"O3","v":92.680750610581484},{"$f":"P3","v":84.599617953229341},101.5339584291828,{"$f":"'WTP Values '!BH2","v":38292856.682680629},{"$f":"'WTP Values '!BI2","v":34953553.896717079},{"$f":"'WTP Values '!BJ2","v":41951198.005226932},{"$f":"U3","v":38292856.682680629},{"$f":"V3","v":34953553.896717079},{"$f":"W3","v":41951198.005226932},{"$f":"'WTP Values '!AV2","v":14389805.767101815},{"$f":"'WTP Values '!AW2","v":13135068.438073644},{"$f":"'WTP Values '!AX2","v":15764421.282358423},{"$f":"AA3","v":14389805.767101815},{"$f":"AB3","v":13135068.438073644},15764421.282358423,{"$f":"'WTP Values '!BB2","v":11521962.61341084},{"$f":"'WTP Values '!BC2","v":10517325.644691747},{"$f":"'WTP Values '!BD2","v":12622583.063964622},{"$f":"AG3","v":11521962.61341084},{"$f":"AH3","v":10517325.644691747},12622583.063964622,{"$f":"'WTP Values '!CX2","v":15.492836394410967},{"$f":"'WTP Values '!CY2","v":14.14302101047865},{"$f":"'WTP Values '!CZ2","v":16.971613766024308},{"$f":"AM3","v":15.492836394410967},{"$f":"AN3","v":14.14302101047865},{"$f":"AO3","v":16.971613766024308},{"$f":"'WTP Values '!CF2","v":5.8321063663208959},{"$f":"'WTP Values '!CG2","v":5.3249155369551007},{"$f":"'WTP Values '!CH2","v":6.3877544427052078},{"$f":"AS3","v":5.8321063663208959},{"$f":"AT3","v":5.3249155369551007},6.3877544427052078,{"$f":"'WTP Values '!CL2","v":4.672864735454513},{"$f":"'WTP Values '!CM2","v":4.2667696543662412},{"$f":"'WTP Values '!CN2","v":5.1177583288934603},{"$f":"AY3","v":4.672864735454513},{"$f":"AZ3","v":4.2667696543662412},5.1177583288934603,{"$f":"'WTP Values '!BK2","v":1926051.3163314138},{"$f":"'WTP Values '!BL2","v":1758243.8451336212},{"$f":"'WTP Values '!BM2","v":2109891.1911386163},{"$f":"BE3","v":1926051.3163314138},{"$f":"BF3","v":1758243.8451336212},2109891.1911386163,{"$f":"'WTP Values '!AY2","v":725040.64832760103},{"$f":"'WTP Values '!AZ2","v":661987.27710090822},{"$f":"'WTP Values '!BA2","v":794118.16787870775},{"$f":"BK3","v":725040.64832760103},{"$f":"BL3","v":661987.27710090822},794118.16787870775,{"$f":"'WTP Values '!BE2","v":580925.0834151723},{"$f":"'WTP Values '!BF2","v":530439.81747846224},{"$f":"'WTP Values '!BG2","v":636233.73506914696},{"$f":"BQ3","v":580925.0834151723},{"$f":"BR3","v":530439.81747846224},636233.73506914696]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":284.78307066179207},{"$f":"D3/(1+B4)^A4","v":259.94875471778749},{"$f":"E3/(1+B4)^A4","v":311.99006866658874},{"$f":"F3+C4","v":592.80443988958632},{"$f":"G3+D4","v":541.10932782054647},{"$f":"H3+E4","v":649.43852693637109},{"$f":"I3/(1+B4)^A4","v":107.01664559895526},{"$f":"J3/(1+B4)^A4","v":97.685193720197091},{"$f":"K3/(1+B4)^A4","v":117.23962871714018},{"$f":"L3+I4","v":222.7658494787853},{"$f":"M3+J4","v":203.34149924796228},{"$f":"N3+K4","v":244.04601113759901},{"$f":"O3/(1+B4)^A4","v":85.688563804161859},{"$f":"P3/(1+B4)^A4","v":78.217102397586288},{"$f":"Q3/(1+B4)^A4","v":93.873852097987054},{"$f":"R3+O4","v":178.36931441474334},{"$f":"S3+P4","v":162.81672035081561},{"$f":"T3+Q4","v":195.40781052716986},{"$f":"U3/(1+B4)^A4","v":35403898.560170695},{"$f":"V3/(1+B4)^A4","v":32316525.422260609},{"$f":"W3/(1+B4)^A4","v":38786240.759270459},{"$f":"X3+U4","v":73696755.242851317},{"$f":"Y3+V4","v":67270079.318977684},{"$f":"Z3+W4","v":80737438.764497399},{"$f":"AA3/(1+B4)^A4","v":13304184.326092653},{"$f":"AB3/(1+B4)^A4","v":12144109.13283436},{"$f":"AC3/(1+B4)^A4","v":14575093.641233748},{"$f":"AD3+AA4","v":27693990.09319447},{"$f":"AE3+AB4","v":25279177.570908003},{"$f":"AF3+AC4","v":30339514.923592173},{"$f":"AG3/(1+B4)^A4","v":10652702.120387239},{"$f":"AH3/(1+B4)^A4","v":9723858.7691306826},{"$f":"AI3/(1+B4)^A4","v":11670287.596121136},{"$f":"AJ3+AG4","v":22174664.733798079},{"$f":"AK3+AH4","v":20241184.413822427},{"$f":"AL3+AI4","v":24292870.66008576},{"$f":"AM3/(1+B4)^A4","v":14.323998145720196},{"$f":"AN3/(1+B4)^A4","v":13.076017946078633},{"$f":"AO3/(1+B4)^A4","v":15.691210952315373},{"$f":"AP3+AM4","v":29.816834540131161},{"$f":"AQ3+AN4","v":27.219038956557284},{"$f":"AR3+AO4","v":32.662824718339678},{"$f":"AS3/(1+B4)^A4","v":5.3921101759623662},{"$f":"AT3/(1+B4)^A4","v":4.9231837434865939},{"$f":"AU3/(1+B4)^A4","v":5.9058380572348437},{"$f":"AV3+AS4","v":11.224216542283262},{"$f":"AW3+AT4","v":10.248099280441695},{"$f":"AX3+AU4","v":12.293592499940051},{"$f":"AY3/(1+B4)^A4","v":4.3203261237560211},{"$f":"AZ3/(1+B4)^A4","v":3.9448683934599118},{"$f":"BA3/(1+B4)^A4","v":4.7316552597017933},{"$f":"BB3+AY4","v":8.9931908592105341},{"$f":"BC3+AZ4","v":8.2116380478261526},{"$f":"BD3+BA4","v":9.8494135885952545},{"$f":"BE3/(1+B4)^A4","v":1780742.711105227},{"$f":"BF3/(1+B4)^A4","v":1625595.2710185107},{"$f":"BG3/(1+B4)^A4","v":1950713.0095586318},{"$f":"BH3+BE4","v":3706794.027436641},{"$f":"BI3+BF4","v":3383839.1161521319},{"$f":"BJ3+BG4","v":4060604.2006972479},{"$f":"BK3/(1+B4)^A4","v":670340.83610170207},{"$f":"BL3/(1+B4)^A4","v":612044.44998234848},{"$f":"BM3/(1+B4)^A4","v":734206.88598253299},{"$f":"BN3+BK4","v":1395381.4844293031},{"$f":"BO3+BL4","v":1274031.7270832567},{"$f":"BP3+BM4","v":1528325.0538612409},{"$f":"BQ3/(1+B4)^A4","v":537097.895169353},{"$f":"BR3/(1+B4)^A4","v":490421.4288817143},{"$f":"BS3/(1+B4)^A4","v":588233.85268966982},{"$f":"BT3+BQ4","v":1118022.9785845252},{"$f":"BU3+BR4","v":1020861.2463601765},{"$f":"BV3+BS4","v":1224467.5877588168}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":253.17111282945498},{"$f":"D4/(1+B5)^A5","v":231.09349638515187},{"$f":"E4/(1+B5)^A5","v":277.35803498608607},{"$f":"F4+C5","v":845.97555271904127},{"$f":"G4+D5","v":772.20282420569833},{"$f":"H4+E5","v":926.79656192245716},{"$f":"I4/(1+B5)^A5","v":95.137408254647013},{"$f":"J4/(1+B5)^A5","v":86.841781513318125},{"$f":"K4/(1+B5)^A5","v":104.22560302146763},{"$f":"L4+I5","v":317.90325773343233},{"$f":"M4+J5","v":290.1832807612804},{"$f":"N4+K5","v":348.27161415906664},{"$f":"O4/(1+B5)^A5","v":76.176821201640252},{"$f":"P4/(1+B5)^A5","v":69.534719217244287},{"$f":"Q4/(1+B5)^A5","v":83.453512689522512},{"$f":"R4+O5","v":254.54613561638359},{"$f":"S4+P5","v":232.3514395680599},{"$f":"T4+Q5","v":278.86132321669237},{"$f":"U4/(1+B5)^A5","v":31473936.902746193},{"$f":"V4/(1+B5)^A5","v":28729273.425285731},{"$f":"W4/(1+B5)^A5","v":34480826.801524855},{"$f":"X4+U5","v":105170692.14559752},{"$f":"Y4+V5","v":95999352.744263411},{"$f":"Z4+W5","v":115218265.56602225},{"$f":"AA4/(1+B5)^A5","v":11827371.420983028},{"$f":"AB4/(1+B5)^A5","v":10796068.798391948},{"$f":"AC4/(1+B5)^A5","v":12957205.174344407},{"$f":"AD4+AA5","v":39521361.514177501},{"$f":"AE4+AB5","v":36075246.369299948},{"$f":"AF4+AC5","v":43296720.097936578},{"$f":"AG4/(1+B5)^A5","v":9470213.3950301893},{"$f":"AH4/(1+B5)^A5","v":8644475.0379874203},{"$f":"AI4/(1+B5)^A5","v":10374843.177594034},{"$f":"AJ4+AG5","v":31644878.128828268},{"$f":"AK4+AH5","v":28885659.451809846},{"$f":"AL4+AI5","v":34667713.837679796},{"$f":"AM4/(1+B5)^A5","v":12.733982193154191},{"$f":"AN4/(1+B5)^A5","v":11.624532339979439},{"$f":"AO4/(1+B5)^A5","v":13.949429399745544},{"$f":"AP4+AM5","v":42.550816733285352},{"$f":"AQ4+AN5","v":38.843571296536723},{"$f":"AR4+AO5","v":46.612254118085218},{"$f":"AS4/(1+B5)^A5","v":4.7935663119829295},{"$f":"AT4/(1+B5)^A5","v":4.3766924210274247},{"$f":"AU4/(1+B5)^A5","v":5.2502685277818859},{"$f":"AV4+AS5","v":16.017782854266191},{"$f":"AW4+AT5","v":14.624791701469119},{"$f":"AX4+AU5","v":17.543861027721938},{"$f":"AY4/(1+B5)^A5","v":3.8407541922899306},{"$f":"AZ4/(1+B5)^A5","v":3.5069736372218432},{"$f":"BA4/(1+B5)^A5","v":4.2064242963609759},{"$f":"BB4+AY5","v":12.833945051500464},{"$f":"BC4+AZ5","v":11.718611685047996},{"$f":"BD4+BA5","v":14.05583788495623},{"$f":"BE4/(1+B5)^A5","v":1583073.7859023197},{"$f":"BF4/(1+B5)^A5","v":1445148.2766081148},{"$f":"BG4/(1+B5)^A5","v":1734176.762309605},{"$f":"BH4+BE5","v":5289867.8133389605},{"$f":"BI4+BF5","v":4828987.392760247},{"$f":"BJ4+BG5","v":5794780.9630068531},{"$f":"BK4/(1+B5)^A5","v":595930.56236282969},{"$f":"BL4/(1+B5)^A5","v":544105.28737905063},{"$f":"BM4/(1+B5)^A5","v":652707.24814958335},{"$f":"BN4+BK5","v":1991312.0467921328},{"$f":"BO4+BL5","v":1818137.0144623073},{"$f":"BP4+BM5","v":2181032.302010824},{"$f":"BQ4/(1+B5)^A5","v":477478.07305536757},{"$f":"BR4/(1+B5)^A5","v":435982.86449003103},{"$f":"BS4/(1+B5)^A5","v":522937.7530880798},{"$f":"BT4+BQ5","v":1595501.0516398926},{"$f":"BU4+BR5","v":1456844.1108502075},{"$f":"BV4+BS5","v":1747405.3408468966}]
[4,0.04,216.41172829427768,197.53968922974059,237.08681072187565,1062.3872810133189,969.74251343543892,1163.8833726443329,81.323855299778288,74.232718794072085,89.092482275350974,399.22711303321063,364.41599955535247,437.3640964344176,65.116266022484155,59.438569408975624,71.336412403156245,319.66240163886778,291.79000897703554,350.19773561984863,26904053.172672588,24557903.329173166,29474355.260113537,132074745.3182701,120557256.07343657,144692620.82613578,10110086.659521494,9228524.8555106912,11075873.287061647,49631448.173698992,45303771.224810638,54372593.384998225,8095178.1000176528,7389333.4917234937,8868459.4294835366,39740056.228845924,36274992.943533339,43536173.267163336,10.885061347206101,9.936698962975008,11.924030713375762,53.435878080491449,48.780270259511731,58.536284831460982,4.097560573461914,3.7412150243422793,4.4879515415794238,20.115343427728106,18.366006725811399,22.031812569301362,3.2830927802844219,2.9977757629279922,3.5956691177786273,16.117037831784884,14.716387447975988,17.651507002734856,1353218.1068985977,1235318.8035040018,1482381.5644086108,6643085.920237558,6064306.1962642483,7277162.5274154637,509403.94227044814,465103.48001304577,557936.89123374305,2500715.9890625807,2283240.494475353,2738969.1932445671,408150.25797252572,372679.97978322348,447009.38298735849,2003651.3096124183,1829524.090633431,2194414.7238342552]
[5,0.04,177.87466570570655,162.36322523874213,194.86807638743326,1240.2619467190254,1132.1057386741811,1358.7514490317662,66.842281097062923,61.013883785292208,73.227526190588037,466.06939413027357,425.42988334064466,510.59162262500564,53.520824134832672,48.854171384234235,58.633331053118134,373.18322577370043,340.64418036126978,408.83106667296676,22113170.584314533,20184806.431423146,24225771.542542394,154187915.90258464,140742062.50485972,168918392.36867818,8309754.277146819,7585174.7341466649,9103560.485667767,57941202.450845808,52888945.9589573,63476153.87066599,6653646.3144491743,6073493.4977322677,7289227.2002880927,46393702.5432951,42348486.441265605,50825400.467451431,8.9467269800071598,8.1672422293766971,9.8006840651545861,62.382605060498605,56.947512488888428,68.336968896615573,3.3678961069167404,3.0750060407222666,3.6887690258465473,23.483239534644845,21.441012766533667,25.720581595147909,2.6984629501216904,2.4639531595367123,2.9553779148397372,18.815500781906575,17.180340607512701,20.606884917574593,1112246.6434175314,1015342.0100894681,1218409.5903477708,7755332.5636550896,7079648.2063537166,8495572.1177632343,418692.9084421572,382281.15767082857,458583.45476605743,2919408.8975047381,2665521.6521461816,3197552.6480106246,335469.76065844105,306315.77753035852,367409.12885308248,2339121.0702708592,2135839.8681637896,2561823.8526873379]
[9,0.04,54.842079996600873,50.059613333477394,60.081465742316148,1620.5652538618822,1479.2449519606589,1775.3873629360032,20.608723072151371,18.811719376566362,22.577413334070851,608.98092375891349,555.88006124044284,667.15506730490381,16.501469206091297,15.062653046132287,18.077750529141966,487.61293580988962,445.09639603479241,534.1915255097274,6817903.2992248768,6223352.6322377129,7469257.6126250643,201466778.641491,183898003.84958801,220714082.3235327,2562052.3699163394,2338650.9703777423,2806797.6427565496,75707796.814385042,69106359.637334034,82939938.360372633,2051443.3688372266,1872571.4251660421,2247404.8209484485,60619470.377655797,55333863.835704274,66410066.219524831,2.7584429451976691,2.5181132451776911,3.0217338561967879,81.511073103442556,74.409410268124049,89.291232099039732,1.0383852415574373,0.94808176648571019,1.1373163525106187,30.683939097409489,28.015501393856056,33.607320576496669,0.83198650235714566,0.75968275609725966,0.91119818206145231,24.584924887707299,22.448373193824061,26.925603721128493,342926.40355640108,313048.89608823991,375658.42194206541,10133361.358098853,9250490.9330912344,11100581.632892655,129090.83982080316,117864.41732440694,141389.83992812008,3814591.4527386581,3482854.395647449,4178022.8220885578,103431.58975157267,94442.872507402688,113279.09320925713,3056369.1332182218,2790755.5233114893,3347359.5905786538]
[16,0.04,1.5455392606706599,1.4107615499936743,1.6931936963212235,1715.3944219057246,1565.8046062499254,1879.2761179130493,0.58078742859996124,0.53014493358027859,0.63626833107640168,644.61611599631908,588.40799778232042,706.19438388780111,0.46503831580317023,0.42449012973433631,0.50946049437093599,516.14614600927871,471.14170388938692,565.45033339755571,192139.63483991081,175384.22734363159,210495.8617377521,213255829.99966222,194658998.92116687,233629410.94261989,72202.814441856259,65906.998639518468,79100.135405276014,80137922.271679506,73150194.697557688,87793260.578394219,57813.019998091389,52772.116888774239,63335.533327904908,64166685.7270362,58571786.072829008,70296124.688522935,7.7737421162494963E-2,7.0964538242862807E-2,8.5157388456808092E-2,86.28078369074548,78.763559200753505,94.516207294196676,2.9263389693233294E-2,2.6718490482499517E-2,3.2051429754612872E-2,32.47944372764961,29.654859440796439,35.573890107009071,2.3446736590237448E-2,2.140909909462916E-2,2.5679050917014678E-2,26.02353895645021,23.761964577346003,28.501185200410543,9664.2253585177368,8822.2284684310343,10586.667021911493,10726326.204646176,9791793.6403359435,11750144.443486938,3637.9904108006963,3321.6115147753803,3984.5962932549933,4037806.4902253174,3686657.4723640592,4422504.4480784303,2914.8708941116856,2661.5541817478743,3192.3896026359562,3235215.9531455762,2954059.6691079782,3543234.0389303667]
[19,0.04,0.18590014118387929,0.16968884453107258,0.20366027263596209,1716.7654241130208,1567.0560511327751,1880.7781000070072,6.9858118601079058E-2,6.3766751520583365E-2,7.6531457716970425E-2,645.13131536190167,588.87827368706189,706.75879872250403,5.5935614683905864E-2,5.1058408580661692E-2,6.1278791319780972E-2,516.55866775729748,471.51825653974703,565.90226074750183,23110.888317556481,21095.518861461191,25318.807106000102,213426271.39198264,194814577.08662137,233816135.60139295,8684.6796714759948,7927.4080341224244,9514.3013922039863,80201971.254770249,73208658.848492175,87863427.971095055,6953.8502536958895,6347.5216902211105,7618.107729275448,64217969.948695786,58618598.658299528,70352307.768566564,9.3503917610656909E-3,8.535737663935122E-3,1.0242878288385627E-2,86.349742259909888,78.826509745619305,94.591747897087075,3.5198512350506864E-3,3.2137463468650184E-3,3.8552015261923487E-3,32.505402415910282,29.678560624169311,35.60232198322133,2.8202141177151108E-3,2.5751235478703987E-3,3.0887207542496025E-3,26.04433786362592,23.780955956511757,28.523964327660419,1162.4297772944822,1061.152931906819,1273.3826594518594,10734899.053382859,9799619.5785125252,11759535.56296497,437.58379240393964,399.52919040490383,479.27414872362112,4041033.6440157462,3689603.9757848526,4426039.0657049445,350.6057235407954,320.13635029935864,383.9861548301584,3237801.6489810068,2956420.6551734055,3546065.9134114226]
[25,0.04,9.3277933113602269E-4,8.514369375673404E-4,1.0218932147041662E-3,1716.9130017434445,1567.190759355296,1880.9397765945325,3.5052264472828788E-4,3.1995837901625362E-4,3.8400703455889021E-4,645.18677253123633,588.92889519831681,706.81955355093407,2.8066458109855661E-4,2.5619253380572144E-4,3.0747469913726947E-4,516.60307248673314,471.55878947804155,565.95090718079985,115.96203644346156,105.84964512801292,127.0405703142346,213444618.07054442,194831323.85543129,233836235.04582623,43.576565587850538,39.776851790536881,47.73930580326077,80208865.625257239,73214952.055617407,87870980.940370157,34.891892750348248,31.849556427820946,38.224895295840312,64223490.292769901,58623637.665823355,70358355.436308175,4.6916866857672757E-5,4.2829228736532014E-5,5.1395039820317039E-5,86.357165108816005,78.833285877849974,94.599879250279656,1.7661333981889391E-5,1.6125410926420216E-5,1.9343999838275067E-5,32.508196665023846,29.681111870594584,35.605382451612691,1.4150809255064681E-5,1.2921033869464691E-5,1.5498077951243299E-5,26.046576702790485,23.783000229468314,28.526416321978708,5.8326500628358282,5.3244796682430202,6.3893712925631512,10735821.853284864,9800461.9793531615,11760546.443291945,2.195636402399388,2.0046922429530674,2.4048234553787067,4041381.0218003108,3689921.1437591719,4426419.5395590328,1.7592120705995686,1.6063278317211862,1.9267029405517646,3238079.9788497393,2956674.7967985212,3546370.7424797839]
[36,0.04,1.4501409392488602E-9,1.3236823749635867E-9,1.5886814134039169E-9,1716.9135116921018,1567.1912248342242,1880.9403352615777,5.4493835818082678E-10,4.9742176823546323E-10,5.969947051626876E-10,645.18696416128853,588.92907011894408,706.8197634868377,4.363338526728114E-10,3.982885010424809E-10,4.7801407483927203E-10,516.60322592551722,471.55892953800463,565.95107527662356,1.8027982699887871E-4,1.6455864606064211E-4,1.975030168537581E-4,213444681.46676555,194831381.72322777,233836304.49866045,6.7746099898937563E-5,6.1838892962649028E-5,7.4217684125050431E-5,80208889.448481411,73214973.801545411,87871007.039356381,5.4244514684451157E-5,4.9514761027830639E-5,5.94261511985796E-5,64223509.368100226,58623655.077914305,70358376.333784565,7.2939083340042346E-11,6.6584256226665756E-11,7.9901053582520682E-11,86.357190758176444,78.833309292506542,94.5999073478486,2.7457108657942719E-11,2.5069293203713646E-11,3.0073057107882466E-11,32.508206320440998,29.681120686325571,35.605393026940021,2.1999488131109261E-11,2.0087623691995696E-11,2.4094012985254156E-11,26.046584439010559,23.783007293372552,28.526424794747975,9.0677016075490849E-6,8.2776769267751325E-6,9.9332056126531984E-6,10735825.041983379,9800464.8902359027,11760549.936348883,3.4134356632309779E-6,3.1165852362534176E-6,3.7386473176494812E-6,4041382.2221504878,3689922.2397205466,4426420.8542713663,2.7349506568613883E-6,2.4972699039083463E-6,2.9953395391624989E-6,3238080.9406075776,2956675.6749748425,3546371.7958045574]
[39,0.04,1.6580954720330772E-11,1.5135023727238297E-11,1.8165030630971579E-11,1716.9135116925347,1567.1912248346193,1880.940335262052,6.2308414291426846E-12,5.6875353234915351E-12,6.8260552520550638E-12,645.18696416145121,588.92907011909256,706.81976348701585,4.9890542762435502E-12,4.5540425917735383E-12,5.4656271787597596E-12,516.60322592564751,471.55892953812355,565.95107527676623,2.0613249150843343E-6,1.8815684636720664E-6,2.2582553812163626E-6,213444681.46681935,194831381.72327688,233836304.49871942,7.746109253940034E-7,7.0706774522217935E-7,8.4860721231875292E-7,80208889.448501632,73214973.801563859,87871007.039378539,6.202333976413936E-7,5.6615325336288958E-7,6.7948038398085876E-7,64223509.368116416,58623655.077929087,70358376.333802313,8.3398765283470739E-13,7.6132637021689059E-13,9.1359102808636872E-13,86.357190758198229,78.833309292526422,94.599907347872445,3.1394539874473662E-13,2.8664304567305095E-13,3.4385623128880479E-13,32.50820632044919,29.681120686333053,35.605393026948995,2.5154280297839239E-13,2.2968248799909612E-13,2.7549166258728868E-13,26.046584439017128,23.783007293378549,28.526424794755169,1.0368037044049E-7,9.4647204694102723E-8,1.1357656903090405E-7,10735825.041986087,9800464.8902383745,11760549.936351847,3.9029325109676287E-8,3.563512848008847E-8,4.2747804859120614E-8,4041382.2221515067,3689922.239721477,4426420.8542724829,3.1271507324830685E-8,2.8553858511571306E-8,3.4248801565863991E-8,3238080.9406083939,2956675.6749755875,3546371.7958054519]
[44,0.04,4.391453420120236E-15,4.0084996812086844E-15,4.8109947368204161E-15,1716.913511692539,1567.1912248346234,1880.9403352620568,1.6502336786846765E-15,1.506339464142949E-15,1.8078756132064822E-15,645.18696416145269,588.92907011909392,706.81976348701767,1.3213472827177569E-15,1.206134764392998E-15,1.4475672584665166E-15,516.60322592564876,471.55892953812474,565.9510752767676,5.4594035753723912E-10,4.9833199621802228E-10,5.9809724377256413E-10,213444681.46681988,194831381.72327739,233836304.49872002,2.0515512254629317E-10,1.8726636194267956E-10,2.2475298363287159E-10,80208889.448501825,73214973.801564038,87871007.039378747,1.6426835012132262E-10,1.4994526447528119E-10,1.7995987001150366E-10,64223509.368116572,58623655.077929236,70358376.333802477,2.2088100426981703E-16,2.0163671807252809E-16,2.419638984938385E-16,86.357190758198428,78.833309292526607,94.599907347872687,8.3148203363592665E-17,7.5917195632356765E-17,9.1070064926439479E-17,32.508206320449268,29.681120686333127,35.605393026949081,6.6620922683760629E-17,6.0831234659160474E-17,7.2963760186869668E-17,26.046584439017195,23.78300729337861,28.52642479475524,2.7459668339359652E-11,2.5067241167307519E-11,3.0080669112781695E-11,10735825.041986113,9800464.8902383987,11760549.936351877,1.0336887478964987E-11,9.4379370476434626E-12,1.1321724051332116E-11,4041382.2221515165,3689922.2397214863,4426420.8542724941,8.2822352578744159E-12,7.5624680082214037E-12,9.0707694043104145E-12,3238080.9406084022,2956675.674975595,3546371.7958054608]
[50,0.04,6.139126472878046E-20,5.6037680820391508E-20,6.7256332526197001E-20,1716.913511692539,1567.1912248346234,1880.9403352620568,2.3069795564336506E-20,2.1058195537475866E-20,2.5273584790528567E-20,645.18696416145269,588.92907011909392,706.81976348701767,1.8472057670091272E-20,1.6861419565599871E-20,2.0236576885927608E-20,516.60322592564876,471.55892953812474,565.9510752767676,7.6320902920509741E-15,6.9665389965139621E-15,8.36122866697516E-15,213444681.46681988,194831381.72327739,233836304.49872002,2.8680100262477668E-15,2.6179302615724635E-15,3.141982527600419E-15,80208889.448501825,73214973.801564038,87871007.039378747,2.2964246239419304E-15,2.0961919769097659E-15,2.5157875909180557E-15,64223509.368116572,58623655.077929236,70358376.333802477,3.0878533618411813E-21,2.8188237364690344E-21,3.3825862023685767E-21,86.357190758198428,78.833309292526607,94.599907347872687,1.1623881380659231E-21,1.0613007149703578E-21,1.2731335004375828E-21,32.508206320449268,29.681120686333127,35.605393026949081,9.3134147392194899E-22,8.5040328872185483E-22,1.0200125308665409E-21,26.046584439017195,23.78300729337861,28.52642479475524,3.8387832161953893E-16,3.504328729690193E-16,4.2051916394255398E-16,10735825.041986113,9800464.8902383987,11760549.936351877,1.4450673501061085E-16,1.3193966469752074E-16,1.5827446904867782E-16,4041382.2221515165,3689922.2397214863,4426420.8542724941,1.1578328371482221E-16,1.0572114311141705E-16,1.2680676589722231E-16,3238080.9406084022,2956675.674975595,3546371.7958054608]

{"sheet":"Adams NPV 5%","index":6,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU2","v":308.02136922779431},{"$f":"'WTP Values '!CV2","v":281.16057310275897},{"$f":"'WTP Values '!CW2","v":337.44845826978241},{"$f":"C3","v":308.02136922779431},{"$f":"D3","v":281.16057310275897},{"$f":"E3","v":337.44845826978241},{"$f":"'WTP Values '!CC2","v":115.74920387983003},{"$f":"'WTP Values '!CD2","v":105.65630552776518},{"$f":"'WTP Values '!CE2","v":126.80638242045883},{"$f":"I3","v":115.74920387983003},{"$f":"J3","v":105.65630552776518},{"$f":"K3","v":126.80638242045883},{"$f":"'WTP Values '!CI2","v":92.680750610581484},{"$f":"'WTP Values '!CJ2","v":84.599617953229341},{"$f":"'WTP Values '!CK2","v":101.5339584291828},{"$f":"O3","v":92.680750610581484},{"$f":"P3","v":84.599617953229341},101.5339584291828,{"$f":"'WTP Values '!BH2","v":38292856.682680629},{"$f":"'WTP Values '!BI2","v":34953553.896717079},{"$f":"'WTP Values '!BJ2","v":41951198.005226932},{"$f":"U3","v":38292856.682680629},{"$f":"V3","v":34953553.896717079},{"$f":"W3","v":41951198.005226932},{"$f":"'WTP Values '!AV2","v":14389805.767101815},{"$f":"'WTP Values '!AW2","v":13135068.438073644},{"$f":"'WTP Values '!AX2","v":15764421.282358423},{"$f":"AA3","v":14389805.767101815},{"$f":"AB3","v":13135068.438073644},15764421.282358423,{"$f":"'WTP Values '!BB2","v":11521962.61341084},{"$f":"'WTP Values '!BC2","v":10517325.644691747},{"$f":"'WTP Values '!BD2","v":12622583.063964622},{"$f":"AG3","v":11521962.61341084},{"$f":"AH3","v":10517325.644691747},12622583.063964622,{"$f":"'WTP Values '!CX2","v":15.492836394410967},{"$f":"'WTP Values '!CY2","v":14.14302101047865},{"$f":"'WTP Values '!CZ2","v":16.971613766024308},{"$f":"AM3","v":15.492836394410967},{"$f":"AN3","v":14.14302101047865},{"$f":"AO3","v":16.971613766024308},{"$f":"'WTP Values '!CF2","v":5.8321063663208959},{"$f":"'WTP Values '!CG2","v":5.3249155369551007},{"$f":"'WTP Values '!CH2","v":6.3877544427052078},{"$f":"AS3","v":5.8321063663208959},{"$f":"AT3","v":5.3249155369551007},6.3877544427052078,{"$f":"'WTP Values '!CL2","v":4.672864735454513},{"$f":"'WTP Values '!CM2","v":4.2667696543662412},{"$f":"'WTP Values '!CN2","v":5.1177583288934603},{"$f":"AY3","v":4.672864735454513},{"$f":"AZ3","v":4.2667696543662412},5.1177583288934603,{"$f":"'WTP Values '!BK2","v":1926051.3163314138},{"$f":"'WTP Values '!BL2","v":1758243.8451336212},{"$f":"'WTP Values '!BM2","v":2109891.1911386163},{"$f":"BE3","v":1926051.3163314138},{"$f":"BF3","v":1758243.8451336212},2109891.1911386163,{"$f":"'WTP Values '!AY2","v":725040.64832760103},{"$f":"'WTP Values '!AZ2","v":661987.27710090822},{"$f":"'WTP Values '!BA2","v":794118.16787870775},{"$f":"BK3","v":725040.64832760103},{"$f":"BL3","v":661987.27710090822},794118.16787870775,{"$f":"'WTP Values '!BE2","v":580925.0834151723},{"$f":"'WTP Values '!BF2","v":530439.81747846224},{"$f":"'WTP Values '!BG2","v":636233.73506914696},{"$f":"BQ3","v":580925.0834151723},{"$f":"BR3","v":530439.81747846224},636233.73506914696]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":279.38446188462069},{"$f":"D3/(1+B4)^A4","v":255.02092798436186},{"$f":"E3/(1+B4)^A4","v":306.07569911091372},{"$f":"F3+C4","v":587.40583111241494},{"$f":"G3+D4","v":536.18150108712086},{"$f":"H3+E4","v":643.52415738069612},{"$f":"I3/(1+B4)^A4","v":104.98794002705672},{"$f":"J3/(1+B4)^A4","v":95.833383698653222},{"$f":"K3/(1+B4)^A4","v":115.0171269119808},{"$f":"L3+I4","v":220.73714390688676},{"$f":"M3+J4","v":201.48968922641842},{"$f":"N3+K4","v":241.82350933243964},{"$f":"O3/(1+B4)^A4","v":84.064172889416312},{"$f":"P3/(1+B4)^A4","v":76.734347349867875},{"$f":"Q3/(1+B4)^A4","v":92.09429335980299},{"$f":"R3+O4","v":176.74492349999781},{"$f":"S3+P4","v":161.33396530309722},{"$f":"T3+Q4","v":193.62825178898578},{"$f":"U3/(1+B4)^A4","v":34732749.825560659},{"$f":"V3/(1+B4)^A4","v":31703903.761194628},{"$f":"W3/(1+B4)^A4","v":38050973.247371368},{"$f":"X3+U4","v":73025606.508241296},{"$f":"Y3+V4","v":66657457.657911703},{"$f":"Z3+W4","v":80002171.252598301},{"$f":"AA3/(1+B4)^A4","v":13051978.020046998},{"$f":"AB3/(1+B4)^A4","v":11913894.27489673},{"$f":"AC3/(1+B4)^A4","v":14298794.813930541},{"$f":"AD3+AA4","v":27441783.787148811},{"$f":"AE3+AB4","v":25048962.712970376},{"$f":"AF3+AC4","v":30063216.096288964},{"$f":"AG3/(1+B4)^A4","v":10450759.740055183},{"$f":"AH3/(1+B4)^A4","v":9539524.3942782283},{"$f":"AI3/(1+B4)^A4","v":11449054.933301244},{"$f":"AJ3+AG4","v":21972722.353466023},{"$f":"AK3+AH4","v":20056850.038969975},{"$f":"AL3+AI4","v":24071637.997265868},{"$f":"AM3/(1+B4)^A4","v":14.052459314658472},{"$f":"AN3/(1+B4)^A4","v":12.828136970955692},{"$f":"AO3/(1+B4)^A4","v":15.393753982788487},{"$f":"AP3+AM4","v":29.545295709069439},{"$f":"AQ3+AN4","v":26.971157981434342},{"$f":"AR3+AO4","v":32.365367748812794},{"$f":"AS3/(1+B4)^A4","v":5.2898923957559143},{"$f":"AT3/(1+B4)^A4","v":4.8298553623175513},{"$f":"AU3/(1+B4)^A4","v":5.7938815806849959},{"$f":"AV3+AS4","v":11.12199876207681},{"$f":"AW3+AT4","v":10.154770899272652},{"$f":"AX3+AU4","v":12.181636023390205},{"$f":"AY3/(1+B4)^A4","v":4.2384260639043196},{"$f":"AZ3/(1+B4)^A4","v":3.8700858543004455},{"$f":"BA3/(1+B4)^A4","v":4.6419576679305763},{"$f":"BB3+AY4","v":8.9112907993588326},{"$f":"BC3+AZ4","v":8.1368555086666863},{"$f":"BD3+BA4","v":9.7597159968240366},{"$f":"BE3/(1+B4)^A4","v":1746985.3209355227},{"$f":"BF3/(1+B4)^A4","v":1594778.9978536246},{"$f":"BG3/(1+B4)^A4","v":1913733.5067016927},{"$f":"BH3+BE4","v":3673036.6372669367},{"$f":"BI3+BF4","v":3353022.8429872459},{"$f":"BJ3+BG4","v":4023624.6978403088},{"$f":"BK3/(1+B4)^A4","v":657633.24111347029},{"$f":"BL3/(1+B4)^A4","v":600441.97469470126},{"$f":"BM3/(1+B4)^A4","v":720288.58764508634},{"$f":"BN3+BK4","v":1382673.8894410713},{"$f":"BO3+BL4","v":1262429.2517956095},{"$f":"BP3+BM4","v":1514406.7555237941},{"$f":"BQ3/(1+B4)^A4","v":526916.17543326283},{"$f":"BR3/(1+B4)^A4","v":481124.55100087274},{"$f":"BS3/(1+B4)^A4","v":577082.75289718539},{"$f":"BT3+BQ4","v":1107841.2588484352},{"$f":"BU3+BR4","v":1011564.368479335},{"$f":"BV3+BS4","v":1213316.4879663324}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":241.34280262141942},{"$f":"D4/(1+B5)^A5","v":220.29666600527963},{"$f":"E4/(1+B5)^A5","v":264.39969688881433},{"$f":"F4+C5","v":828.74863373383437},756.47816709240055,907.92385426951046,{"$f":"I4/(1+B5)^A5","v":90.692529987739306},{"$f":"J4/(1+B5)^A5","v":82.784480033390096},{"$f":"K4/(1+B5)^A5","v":99.356118701635495},{"$f":"L4+I5","v":311.42967389462603},284.2741692598085,341.17962803407511,{"$f":"O4/(1+B5)^A5","v":72.617793231328193},{"$f":"P4/(1+B5)^A5","v":66.286014339589997},{"$f":"Q4/(1+B5)^A5","v":79.554513214385466},{"$f":"R4+O5","v":249.362716731326},227.61997964268721,273.18276500337123,{"$f":"U4/(1+B5)^A5","v":30003455.19970686},{"$f":"V4/(1+B5)^A5","v":27387024.089143395},{"$f":"W4/(1+B5)^A5","v":32869861.35179472},{"$f":"X4+U5","v":103029061.70794815},94044481.747055098,112872032.60439302,{"$f":"AA4/(1+B5)^A5","v":11274789.348923007},{"$f":"AB4/(1+B5)^A5","v":10291669.819584692},{"$f":"AC4/(1+B5)^A5","v":12351836.573960083},{"$f":"AD4+AA5","v":38716573.136071816},35340632.532555066,42415052.670249045,{"$f":"AG4/(1+B5)^A5","v":9027759.1966787018},{"$f":"AH4/(1+B5)^A5","v":8240599.8438857375},{"$f":"AI4/(1+B5)^A5","v":9890124.1190378945},{"$f":"AJ4+AG5","v":31000481.550144725},28297449.882855713,33961762.116303764,{"$f":"AM4/(1+B5)^A5","v":12.139042707835845},{"$f":"AN4/(1+B5)^A5","v":11.081427034623207},{"$f":"AO4/(1+B5)^A5","v":13.297703472876352},{"$f":"AP4+AM5","v":41.684338416905284},38.052585016057549,45.663071221689144,{"$f":"AS4/(1+B5)^A5","v":4.5696079436397055},{"$f":"AT4/(1+B5)^A5","v":4.1722106574387654},{"$f":"AU4/(1+B5)^A5","v":5.0049727508346793},{"$f":"AV4+AS5","v":15.691606705716517},14.326981556711416,17.186608774224883,{"$f":"AY4/(1+B5)^A5","v":3.6613117925963237},{"$f":"AZ4/(1+B5)^A5","v":3.3431256704895325},{"$f":"BA4/(1+B5)^A5","v":4.0098975643499193},{"$f":"BB4+AY5","v":12.572602591955157},11.479981179156219,13.769613561173955,{"$f":"BE4/(1+B5)^A5","v":1509111.6043066818},{"$f":"BF4/(1+B5)^A5","v":1377630.059694309},{"$f":"BG4/(1+B5)^A5","v":1653154.9566584106},{"$f":"BH4+BE5","v":5182148.2415736187},4730652.9026815547,5676779.6544987196,{"$f":"BK4/(1+B5)^A5","v":568088.31971793133},{"$f":"BL4/(1+B5)^A5","v":518684.35347776802},{"$f":"BM4/(1+B5)^A5","v":622212.36380095989},{"$f":"BN4+BK5","v":1950762.2091590026},1781113.6052733776,2136619.119324754,{"$f":"BQ4/(1+B5)^A5","v":455170.00361365965},{"$f":"BR4/(1+B5)^A5","v":415613.47673112852},{"$f":"BS4/(1+B5)^A5","v":498505.77941663779},{"$f":"BT4+BQ5","v":1563011.2624620949},1427177.8452104635,1711822.2673829701]
[4,0.05,198.55332098985045,181.23861231094421,217.52228496465102,1027.3019547236847,937.71677940334473,1125.4461392341614,74.612968866050096,68.106996597829166,81.740524741551511,386.04264276067613,352.38116585763765,422.9201527756266,59.742838205338877,54.533668041270865,65.449694902338393,309.10555493666487,282.15364768395807,338.63245990570965,24683916.845106192,22531372.495323159,27042116.280187551,127712978.55305433,116575854.24237826,139914148.88458058,9275797.1001161095,8466982.2303132471,10161886.517621841,47992370.236187927,43807614.762868315,52576939.18787089,7427159.8329327404,6779561.8853343921,8136629.5887313578,38427641.383077465,35077011.768190108,42098391.70503512,9.9868204773408973,9.1167174456101776,10.940053556183978,51.671158894246183,47.169302461667726,56.60312477787312,3.7594277640610283,3.4324880332279371,4.1176034683776237,19.451034469777547,17.759469589939354,21.304212242602507,3.0121702727536972,2.7503977626520082,3.2989526498526183,15.584772864708853,14.230378941808228,17.068566211026575,1241549.8516002544,1133379.659458196,1360054.6740573407,6423698.0931738727,5864032.5621397505,7036834.3285560608,467367.66653230396,426722.90124198707,511895.65154515649,2418129.8756913068,2207836.5065153646,2648514.7708699107,374469.48842398764,341926.23586355767,410121.93842412392,1937480.7508860826,1769104.0810740213,2121944.205807094]
[5,0.05,155.57172243475893,142.00519512005735,170.43440205981273,1182.8736771584436,1079.721974523402,1295.8805412939741,58.461213464446715,53.363613953977463,64.045839995868079,444.50385622512283,405.7447798116151,486.96599277149471,46.810076992974558,42.728555863840477,51.281548543359442,355.9156319296394,324.88220354779855,389.91400844906912,19340494.739072271,17653919.916533429,21188205.702209655,147053473.2921266,134229774.15891171,161102354.58679023,7267829.7427932238,6634102.1284739012,7962103.9872397594,55260199.978981152,50441716.891342215,60539043.175110653,5819374.0716463104,5311964.1343517341,6375262.1896325145,44247015.454723775,40388975.902541846,48473653.894667633,7.8249351638196183,7.143186670935064,8.5718182238364644,59.4960940580658,54.312489132602792,65.174943001709579,2.9456100240898277,2.6894441901239459,3.2262500606151501,22.396644493867374,20.4489137800633,24.530462303217657,2.3601142265609569,2.1550086152341543,2.5848157230999864,17.944887091269809,16.385387557042382,19.653381934126561,972786.79570383148,888032.61972860782,1065638.4249516577,7396484.8888777038,6752065.1818683585,8102472.7535077184,366194.79608936521,334348.55895443296,401083.63748705055,2784324.6717806719,2542185.0654697977,3049598.4083569613,293406.64272425201,267908.15280116344,321341.27019806718,2230887.3936103345,2037012.2338751848,2443285.4760051612]
[9,0.05,35.995788219951841,32.856799742756181,39.434677111786193,1473.3037678263072,1344.825304669544,1614.0571229276493,13.52660641672918,12.347136847727453,14.81876305526527,553.64255612061902,505.36699261778875,606.53038934555696,10.830796186018736,9.8864242405247129,11.865393865084043,443.30333126516962,404.65028838626404,485.64930378387646,4474954.3284685882,4084718.9490623446,4902472.9769727746,183159402.78060216,167187110.37502372,200657695.40885207,1681611.9031526577,1534981.624608689,1842251.3065001706,68828195.615483925,62826633.973433055,75403149.239699289,1346471.9254715762,1229068.7087577281,1475091.8999493306,55110952.118838459,50305650.996315315,60375353.938792631,1.8105135341020921,1.6527723071934877,1.9833254309730703,74.104125604745661,67.647794032676472,81.177298088967035,0.68154773210902508,0.62227673501319913,0.74648150775094102,27.895675892245951,25.469720310706546,30.553408394944583,0.54607720827806805,0.49862039522427237,0.59806806725642181,22.350881818840335,20.408479528495953,24.478862124682831,225080.92687606,205470.72187598314,246564.69995496163,9212538.3004817665,8409894.7040166277,10091866.83833351,84729.217630209532,77360.716532639461,92801.708739364854,3467957.8293098952,3166365.8662739256,3798364.0283404444,67887.680412218324,61987.904869236991,74351.12324626153,2778635.5094974851,2537158.3265645667,3043183.5344591266]
[16,0.05,0.42464446984427096,0.38761363474764726,0.46521324809697023,1522.6111195716376,1389.8328420025914,1668.0750953480058,0.1595741861665993,0.14565991300870315,0.17481783543395371,572.17142223225551,522.28021079427458,626.82926314523309,0.12777155139094856,0.11663073898035016,0.13997676218517374,458.13945247920657,418.19280048663569,501.90262612613589,52791.304270886481,48187.674124218618,57834.767376438729,189289235.13125998,172782394.82251349,207373146.61721283,19838.076353118162,18108.270173713299,21733.149017002612,71131682.598494992,64929265.493118674,77926681.51013723,15884.409960917286,14499.39718067678,17401.747504402887,56955361.371353172,51989240.275471725,62395947.979491383,2.1358736614871907E-2,1.9497853912043325E-2,2.3397408914007288E-2,76.584183191487725,69.911776279926158,83.89407495332928,8.0402594216448953E-3,7.341035918464388E-3,8.8062870625444101E-3,28.829266054322325,26.322120532330931,31.575945422030951,6.4421055370791373E-3,5.8822546707336778E-3,7.0554448147942461E-3,23.098903249129513,21.091494193003047,25.298101097300105,2655.2931771157496,2423.9504140427248,2908.738535044823,9520856.1615833994,8691350.3314083479,10429613.363409532,999.55565581856627,912.62900698384988,1094.7873169902418,3584020.6673083617,3272335.2657502601,3925484.6366577046,800.87503241906552,731.27502693117754,877.12465470431118,2871628.6596073201,2622069.911516313,3145030.3662096197]
[19,0.05,3.0465150145160585E-2,2.7808457237719571E-2,3.3375664724868782E-2,{"$f":"F20+C21","v":1522.9038396144995},1390.1000355911922,1668.3957806544051,1.1448286475130798E-2,1.0450038644253498E-2,1.2541907366650774E-2,{"$f":"L20+I21","v":572.28142145732829},522.3806184976761,626.94977027040545,9.1666788898319296E-3,8.3674066823016657E-3,1.0042313934686667E-2,{"$f":"R20+O21","v":458.22752920375075},418.27319751835932,501.99911626491371,3787.3918658618604,3457.1149080989167,4149.223637316637,{"$f":"X20+U21","v":189325625.74492928},172815612.01721811,207413013.8397662,1423.2375966430081,1299.1365928152134,1559.1952679212939,{"$f":"AD20+AA21","v":71145357.573615968},64941748.061473675,77941662.81511952,1139.5908078211801,1040.2262209740531,1248.4487333703587,{"$f":"AJ20+AG21","v":56966310.966826066},51999235.140507303,62407943.520790271,1.5323339030451533E-3,1.3988291126377907E-3,1.6785938030332917E-3,{"$f":"AP20+AM21","v":76.598906402883074},69.925216729615613,83.9102034820787,5.7683009642462302E-4,5.2666589902619382E-4,6.3178700450329246E-4,{"$f":"AV20+AS21","v":28.834808443896804},26.32718092638126,31.582015857205459,4.6217418658498068E-4,4.2200896152419628E-4,5.0617681587241173E-4,{"$f":"BB20+AY21","v":23.103343983774252},21.095549005820871,25.302964624922055,190.49796021108637,173.90080067525003,208.68082006496553,{"$f":"BH20+BE21","v":9522686.5340191964},8693021.2324078456,10431618.443256598,71.710843530176064,65.474489129195703,78.543022122380791,{"$f":"BN20+BK21","v":3584709.690703677},3272964.3680252512,3926239.3060649657,57.456954800576817,52.463660956269585,62.927310254125267,{"$f":"BT20+BQ21","v":2872180.7265491141},2622574.0011075553,3145634.9942802838]
[25,0.05,4.1999870218583752E-5,3.8337299813005791E-5,4.601236429901941E-5,1522.9214947956993,1390.1161511642017,1668.415122538675,1.5782838551250036E-5,1.4406633965253951E-5,1.7290526361528804E-5,572.28805597484029,522.38667451003539,626.95703856372074,1.263736833312571E-5,1.1535475553157758E-5,1.3844536460231912E-5,458.23284148273268,418.27804660265537,502.00493599241662,5.2213747864422171,4.7660483135334388,5.7202033617044634,189327820.61642498,172817615.48642278,207415418.40021658,1.9621040455863574,1.7910158996252155,2.1495380323450255,71146182.369080275,64942500.937853396,77942566.400851071,1.5710628637221278,1.4340768409381417,1.7211365946423747,56966971.383141413,51999837.973000571,62408667.022512756,2.1125064131566617E-6,1.9284540174208354E-6,2.3141432601249232E-6,76.599794421901123,69.926027379861324,83.911176261717458,7.9522960079209612E-7,7.2607222686436151E-7,8.7099430229268618E-7,28.8351427288035,26.327486140103652,31.582381990770891,6.3716265183193888E-7,5.8179006276491547E-7,6.9782556373431583E-7,23.103611823222646,21.095793568695111,25.303257964799279,0.26262432870502389,0.23974314994237833,0.28769158589649818,9522796.9315058235,8693122.0114991069,10431739.378084544,9.8862014701443887E-2,9.0264450788899844E-2,0.10828099385682373,3584751.2486126479,3273002.3118385603,3926284.8233619737,7.9211316316541949E-2,7.2327460749610814E-2,8.6752858636334293E-2,2872214.024036353,2622604.4048782955,3145671.4619510374]
[36,0.05,2.4986013228022633E-12,2.2807124766556788E-12,2.7373073703432562E-12,1522.9215108327496,1390.1161658027518,1668.4151401078391,9.3893197946785598E-13,8.5706061698219562E-13,1.0286253698885848E-12,572.28806200129168,522.3866800110028,626.95704516586113,7.518057810549129E-13,6.8625341760032344E-13,8.2362104771013423E-13,458.23284630813134,418.27805100731194,502.00494127875504,3.1062319669926885E-7,2.8353550996129015E-7,3.4029885358856886E-7,189327822.61013234,172817617.30627027,207415420.58439448,1.1672692649437093E-7,1.0654877438129257E-7,1.2787750397987206E-7,71146183.118281677,64942501.621727228,77942567.221621454,9.3463616174811777E-8,8.5314222951638396E-8,1.0239160620534492E-7,56966971.983029336,51999838.520582326,62408667.679704182,1.256744673464728E-13,1.1472506304933808E-13,1.3766998280731949E-13,76.599795228531519,69.926028116213942,83.911177145340005,4.730875886353271E-14,4.3194538865278732E-14,5.1816053348155422E-14,28.835143032450564,26.327486417343959,31.582382323347623,3.790524676438306E-14,3.4611093149864673E-14,4.1514125342708996E-14,23.103612066514103,21.095793790843327,25.303258231253999,1.5623702923064798E-8,1.4262485775819312E-8,1.7114971387745163E-8,9522797.0317851715,8693122.1030416079,10431739.487935467,5.8813696190572166E-9,5.369894596564066E-9,6.4417112023668215E-9,3584751.2863616962,3273002.3463047515,3926284.864707524,4.7123359834061422E-9,4.3028106554468352E-9,5.1609875510927677E-9,2872214.0542820622,2622604.4324955032,3145671.4950763774]
[39,0.05,9.5965884747246713E-15,8.7597244377856937E-15,1.0513406889800912E-14,1522.9215108327501,1390.1161658027522,1668.4151401078395,3.6062351086110961E-15,3.2917848734056162E-15,3.9507280650965208E-15,572.28806200129179,522.38668001100291,626.95704516586125,2.8875237629392407E-15,2.6357512813199075E-15,3.163350704197655E-15,458.23284630813146,418.27805100731206,502.00494127875515,1.1930366650423187E-9,1.0889987058911976E-9,1.3070144590524266E-9,189327822.6101324,172817617.30627033,207415420.58439454,4.4832293462071619E-10,4.0923084883216941E-10,4.9114989641223238E-10,71146183.118281692,64942501.621727243,77942567.221621469,3.5897357998007883E-10,3.2767351927499846E-10,3.9326406299854615E-10,56966971.983029351,51999838.520582341,62408667.679704197,4.8268850812569916E-16,4.4063420913688061E-16,5.2876069434019961E-16,76.599795228531534,69.926028116213956,83.911177145340034,1.8170273341331929E-16,1.6590090226186333E-16,1.990142788401859E-16,28.835143032450571,26.327486417343966,31.58238232334763,1.4558587274847959E-16,1.3293373960400291E-16,1.5944679656028702E-16,23.10361206651411,21.095793790843334,25.303258231254006,6.0007271282418761E-11,5.4779129974863945E-11,6.5734911634750601E-11,9522797.0317851733,8693122.1030416097,10431739.48793547,2.2589071488419685E-11,2.0624606304969622E-11,2.4741222586405588E-11,3584751.2863616971,3273002.3463047524,3926284.8647075249,1.8099065575082374E-11,1.6526167167266577E-11,1.9822239426123103E-11,2872214.0542820632,2622604.4324955042,3145671.4950763783]
[44,0.05,3.4069367183440027E-19,3.1098370955751112E-19,3.7324213768352905E-19,1522.9215108327501,1390.1161658027522,1668.4151401078395,1.2802690079779531E-19,1.1686343312139078E-19,1.4025693135242687E-19,572.28806200129179,522.38668001100291,626.95704516586125,1.0251154104355597E-19,9.3573230157800213E-20,1.1230382229597018E-19,458.23284630813146,418.27805100731206,502.00494127875515,4.2354639163371694E-14,3.8661131370815271E-14,4.6401026403083217E-14,189327822.6101324,172817617.30627033,207415420.58439454,1.5916154700786808E-14,1.4528325444375194E-14,1.7436577807882873E-14,71146183.118281692,64942501.621727243,77942567.221621469,1.2744114992225049E-14,1.1632914627810195E-14,1.3961479954712088E-14,56966971.983029351,51999838.520582341,62408667.679704197,1.7136185491201994E-20,1.5643193103682389E-20,1.8771819063715556E-20,76.599795228531534,69.926028116213956,83.911177145340034,6.4507269007080129E-21,5.8897375563304845E-21,7.065313427174276E-21,28.835143032450571,26.327486417343966,31.58238232334763,5.1685227187277413E-21,4.7193525048665954E-21,5.6606068630983301E-21,23.10361206651411,21.095793790843334,25.303258231254006,2.1303505557016972E-15,1.9447434867280478E-15,2.3336906101098131E-15,9522797.0317851733,8693122.1030416097,10431739.48793547,8.0194683027087524E-16,7.322052905244143E-16,8.7835150906338632E-16,3584751.2863616971,3273002.3463047524,3926284.8647075249,6.4254470469239496E-16,5.8670438858499618E-16,7.0372003049346653E-16,2872214.0542820632,2622604.4324955042,3145671.4950763783]
[50,0.05,3.1146828528638294E-25,2.843069031671292E-25,3.4122467844785664E-25,1522.9215108327501,1390.1161658027522,1668.4151401078395,1.1704449644548049E-25,1.0683865341852293E-25,1.2822541044761294E-25,572.28806200129179,522.38668001100291,626.95704516586125,9.3717895430768974E-26,8.5546330781642839E-26,1.0267017515557097E-25,458.23284630813146,418.27805100731206,502.00494127875515,3.8721373259175502E-20,3.5344701973661822E-20,4.2420653285046519E-20,189327822.6101324,172817617.30627033,207415420.58439454,1.4550835025243686E-20,1.3282056546214848E-20,1.5940833188482801E-20,71146183.118281692,64942501.621727243,77942567.221621469,1.1650899245496425E-20,1.0635019877234703E-20,1.2763836199658179E-20,56966971.983029351,51999838.520582341,62408667.679704197,1.5666209127266675E-26,1.4301288621457031E-26,1.716153477110565E-26,76.599795228531534,69.926028116213956,83.911177145340034,5.8973706080190161E-27,5.3845040548588173E-27,6.4592366694808386E-27,28.835143032450571,26.327486417343966,31.58238232334763,4.7251564726694674E-27,4.3145169807183198E-27,5.1750286520923444E-27,23.10361206651411,21.095793790843334,25.303258231254006,1.9476048118845699E-21,1.7779194895861457E-21,2.133501948557306E-21,9522797.0317851733,8693122.1030416097,10431739.48793547,7.3315422259069624E-22,6.6939525201427524E-22,8.0300475478058531E-22,3584751.2863616971,3273002.3463047524,3926284.8647075249,5.8742593107999707E-22,5.3637570929520555E-22,6.4335351472574537E-22,2872214.0542820632,2622604.4324955042,3145671.4950763783]

{"sheet":"Allegheny","index":7,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":true,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Allegheny"]
[null,"Number of households",{"$f":"'WTP Values '!C3","v":531075},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA3","v":0.35419106937183087}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU3","v":0.14652684467718752}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV3","v":322.58997641100001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW3","v":1008.7470066190001}]
[]
[null,"Select number of years",1]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!X3:X52), \"NULL\")))))","v":341273429.66639954},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!Y3:Y52), \"NULL\")))))","v":311513707.43734342},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!Z3:Z52), \"NULL\")))))","v":373876409.55659866},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AD3:AD52), \"NULL\")))))","v":128254477.81063488},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AE3:AE52), \"NULL\")))))","v":117072041.77422568},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AF3:AF52), \"NULL\")))))","v":140505288.97118148},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":102695763.73823051},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AK3:AK52), \"NULL\")))))","v":93742265.35844247},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!AL3:AL52), \"NULL\")))))","v":112504683.50489925}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BH3:BH52), \"NULL\")))))","v":17174030.651160777},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BI3:BI52), \"NULL\")))))","v":15678537.714192603},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":18812403.676776707},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BN3:BN52), \"NULL\")))))","v":6471728.2596986769},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BO3:BO52), \"NULL\")))))","v":5909785.7125931634},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BP3:BP52), \"NULL\")))))","v":7087359.0583235538},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BT3:BT52), \"NULL\")))))","v":5187345.425777236},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BU3:BU52), \"NULL\")))))","v":4737412.0062019806},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!BV3:BV52), \"NULL\")))))","v":5680265.6928897537}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!F3:F52), \"NULL\")))))","v":2022.5919695688283},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!G3:G52), \"NULL\")))))","v":1846.2179246983374},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!H3:H52), \"NULL\")))))","v":2215.8168724696802},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!L3:L52), \"NULL\")))))","v":760.11331188193503},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!M3:M52), \"NULL\")))))","v":693.83945824625266},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!N3:N52), \"NULL\")))))","v":38.355361037317081},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!R3:R52), \"NULL\")))))","v":608.63697255518628},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!S3:S52), \"NULL\")))))","v":555.57314646064106},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Allegheny NPV 1%'!A3:A52,'Allegheny NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Allegheny NPV 2%'!A3:A52,'Allegheny NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Allegheny NPV 3%'!A3:A52,'Allegheny NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Allegheny NPV 4%'!A3:A52,'Allegheny NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Allegheny NPV 5%'!A3:A52,'Allegheny NPV 5%'!T3:T52), \"NULL\")))))","v":666.77054120013622}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Allegheny NPV 1%","index":8,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU3","v":2022.5919695688283},{"$f":"'WTP Values '!CV3","v":1846.2179246983374},{"$f":"'WTP Values '!CW3","v":2215.8168724696802},{"$f":"C3","v":2022.5919695688283},{"$f":"D3","v":1846.2179246983374},{"$f":"E3","v":2215.8168724696802},{"$f":"'WTP Values '!CC3","v":760.11331188193503},{"$f":"'WTP Values '!CD3","v":693.83945824625266},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"I3","v":760.11331188193503},{"$f":"J3","v":693.83945824625266},{"$f":"K3","v":38.355361037317081},{"$f":"'WTP Values '!CI3","v":608.63697255518628},{"$f":"'WTP Values '!CJ3","v":555.57314646064106},{"$f":"'WTP Values '!CK3","v":666.77054120013622},{"$f":"O3","v":608.63697255518628},{"$f":"P3","v":555.57314646064106},{"$f":"Q3","v":666.77054120013622},{"$f":"'WTP Values '!BH3","v":341273429.66639954},{"$f":"'WTP Values '!BI3","v":311513707.43734342},{"$f":"'WTP Values '!BJ3","v":373876409.55659866},{"$f":"U3","v":341273429.66639954},{"$f":"V3","v":311513707.43734342},{"$f":"W3","v":373876409.55659866},{"$f":"'WTP Values '!AV3","v":128254477.81063488},{"$f":"'WTP Values '!AW3","v":117072041.77422568},{"$f":"'WTP Values '!AX3","v":140505288.97118148},{"$f":"AA3","v":128254477.81063488},{"$f":"AB3","v":117072041.77422568},{"$f":"AC3","v":140505288.97118148},{"$f":"'WTP Values '!BB3","v":102695763.73823051},{"$f":"'WTP Values '!BC3","v":93742265.35844247},{"$f":"'WTP Values '!BD3","v":112504683.50489925},{"$f":"AG3","v":102695763.73823051},{"$f":"AH3","v":93742265.35844247},{"$f":"AI3","v":112504683.50489925},{"$f":"'WTP Values '!CX3","v":101.78365340109183},{"$f":"'WTP Values '!CY3","v":92.920461186522132},{"$f":"'WTP Values '!CZ3","v":111.49363910964294},{"$f":"AM3","v":101.78365340109183},{"$f":"AN3","v":92.920461186522132},{"$f":"AO3","v":111.49363910964294},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"'WTP Values '!CG3","v":35.024950919407544},{"$f":"'WTP Values '!CH3","v":42.003960082180008},{"$f":"AS3","v":38.355361037317081},{"$f":"AT3","v":35.024950919407544},{"$f":"AU3","v":42.003960082180008},{"$f":"'WTP Values '!CL3","v":30.74333449226511},{"$f":"'WTP Values '!CM3","v":28.076757952265716},{"$f":"'WTP Values '!CN3","v":33.664676991369305},{"$f":"AY3","v":30.74333449226511},{"$f":"AZ3","v":28.076757952265716},{"$f":"BA3","v":33.664676991369305},{"$f":"'WTP Values '!BK3","v":17174030.651160777},{"$f":"'WTP Values '!BL3","v":15678537.714192603},{"$f":"'WTP Values '!BM3","v":18812403.676776707},{"$f":"BE3","v":17174030.651160777},{"$f":"BF3","v":15678537.714192603},{"$f":"BG3","v":18812403.676776707},{"$f":"'WTP Values '!AY3","v":6471728.2596986769},{"$f":"'WTP Values '!AZ3","v":5909785.7125931634},{"$f":"'WTP Values '!BA3","v":7087359.0583235538},{"$f":"BK3","v":6471728.2596986769},{"$f":"BL3","v":5909785.7125931634},{"$f":"BM3","v":7087359.0583235538},{"$f":"'WTP Values '!BE3","v":5187345.425777236},{"$f":"'WTP Values '!BF3","v":4737412.0062019806},{"$f":"'WTP Values '!BG3","v":5680265.6928897537},{"$f":"BQ3","v":5187345.425777236},{"$f":"BR3","v":4737412.0062019806},{"$f":"BS3","v":5680265.6928897537}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1982.7389173304855},{"$f":"D3/(1+B4)^A4","v":1809.8401379260242},{"$f":"E3/(1+B4)^A4","v":2172.1565262912263},{"$f":"F3+C4","v":4005.3308868993136},{"$f":"G3+D4","v":3656.0580626243618},{"$f":"H3+E4","v":4387.973398760907},{"$f":"I3/(1+B4)^A4","v":745.1360767394716},{"$f":"J3/(1+B4)^A4","v":680.16807984143975},{"$f":"K3/(1+B4)^A4","v":37.599608898458072},{"$f":"L3+I4","v":1505.2493886214065},{"$f":"M3+J4","v":1374.0075380876924},{"$f":"N3+K4","v":75.954969935775154},{"$f":"O3/(1+B4)^A4","v":596.64441971883764},{"$f":"P3/(1+B4)^A4","v":544.62616063193911},{"$f":"Q3/(1+B4)^A4","v":653.6325273994081},{"$f":"R3+O4","v":1205.2813922740238},{"$f":"S3+P4","v":1100.1993070925801},{"$f":"T3+Q4","v":1320.4030685995444},{"$f":"U3/(1+B4)^A4","v":334548994.86952215},{"$f":"V3/(1+B4)^A4","v":305375656.73693109},{"$f":"W3/(1+B4)^A4","v":366509567.25477761},{"$f":"X3+U4","v":675822424.53592169},{"$f":"Y3+V4","v":616889364.17427444},{"$f":"Z3+W4","v":740385976.81137633},{"$f":"AA3/(1+B4)^A4","v":125727357.91651297},{"$f":"AB3/(1+B4)^A4","v":114765260.04727544},{"$f":"AC3/(1+B4)^A4","v":137736779.69922701},{"$f":"AD3+AA4","v":253981835.72714785},{"$f":"AE3+AB4","v":231837301.82150114},{"$f":"AF3+AC4","v":278242068.67040849},{"$f":"AG3/(1+B4)^A4","v":100672251.48341389},{"$f":"AH3/(1+B4)^A4","v":91895172.393336415},{"$f":"AI3/(1+B4)^A4","v":110287896.77962871},{"$f":"AJ3+AG4","v":203368015.2216444},{"$f":"AK3+AH4","v":185637437.7517789},{"$f":"AL3+AI4","v":222792580.28452796},{"$f":"AM3/(1+B4)^A4","v":99.778113323293624},{"$f":"AN3/(1+B4)^A4","v":91.089561010216769},{"$f":"AO3/(1+B4)^A4","v":109.29677395318394},{"$f":"AP3+AM4","v":201.56176672438545},{"$f":"AQ3+AN4","v":184.0100221967389},{"$f":"AR3+AO4","v":220.79041306282687},{"$f":"AS3/(1+B4)^A4","v":37.599608898458072},{"$f":"AT3/(1+B4)^A4","v":34.334821016966515},{"$f":"AU3/(1+B4)^A4","v":41.176316128007066},{"$f":"AV3+AS4","v":75.954969935775154},{"$f":"AW3+AT4","v":69.359771936374059},{"$f":"AX3+AU4","v":83.180276210187074},{"$f":"AY3/(1+B4)^A4","v":30.137569348363012},{"$f":"AZ3/(1+B4)^A4","v":27.523534900760431},{"$f":"BA3/(1+B4)^A4","v":33.001349859199394},{"$f":"BB3+AY4","v":60.880903840628122},{"$f":"BC3+AZ4","v":55.600292853026147},{"$f":"BD3+BA4","v":66.666026850568699},{"$f":"BE3/(1+B4)^A4","v":16835634.399726279},{"$f":"BF3/(1+B4)^A4","v":15369608.581700424},{"$f":"BG3/(1+B4)^A4","v":18441725.004192438},{"$f":"BH3+BE4","v":34009665.050887056},{"$f":"BI3+BF4","v":31048146.295893028},{"$f":"BJ3+BG4","v":37254128.680969149},{"$f":"BK3/(1+B4)^A4","v":6344209.6458177399},{"$f":"BL3/(1+B4)^A4","v":5793339.5868965425},{"$f":"BM3/(1+B4)^A4","v":6947710.0856029345},{"$f":"BN3+BK4","v":12815937.905516416},{"$f":"BO3+BL4","v":11703125.299489707},{"$f":"BP3+BM4","v":14035069.143926488},{"$f":"BQ3/(1+B4)^A4","v":5085134.2277984861},{"$f":"BR3/(1+B4)^A4","v":4644066.2740927171},{"$f":"BS3/(1+B4)^A4","v":5568342.0183214918},{"$f":"BT3+BQ4","v":10272479.653575722},{"$f":"BU3+BR4","v":9381478.2802946977},{"$f":"BV3+BS4","v":11248607.711211246}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1924.4268590736938},{"$f":"D4/(1+B5)^A5","v":1756.6130071950083},{"$f":"E4/(1+B5)^A5","v":2108.2737241749996},{"$f":"F4+C5","v":5929.7577459730073},5412.6710698193701,6496.2471229359071,{"$f":"I4/(1+B5)^A5","v":723.22173494878848},{"$f":"J4/(1+B5)^A5","v":660.16443722896497},{"$f":"K4/(1+B5)^A5","v":36.493809962775998},{"$f":"L4+I5","v":2228.4711235701952},2034.1719753166574,112.44877989855115,{"$f":"O4/(1+B5)^A5","v":579.09719559511029},{"$f":"P4/(1+B5)^A5","v":528.60878581301893},{"$f":"Q4/(1+B5)^A5","v":634.40929145891164},{"$f":"R4+O5","v":1784.3785878691342},1628.8080929055991,1954.8123600584561,{"$f":"U4/(1+B5)^A5","v":324709958.41945428},{"$f":"V4/(1+B5)^A5","v":296394603.84579957},{"$f":"W4/(1+B5)^A5","v":355730575.09871161},{"$f":"X4+U5","v":1000532382.9553759},913283968.02007401,1096116551.9100881,{"$f":"AA4/(1+B5)^A5","v":122029734.91874023},{"$f":"AB4/(1+B5)^A5","v":111390030.72623967},{"$f":"AC4/(1+B5)^A5","v":133685961.38335012},{"$f":"AD4+AA5","v":376011570.64588809},343227332.54774082,411928030.05375862,{"$f":"AG4/(1+B5)^A5","v":97711495.459495723},{"$f":"AH4/(1+B5)^A5","v":89192548.96708478},{"$f":"AI4/(1+B5)^A5","v":107044346.04996862},{"$f":"AJ4+AG5","v":301079510.68114012},274829986.71886367,329836926.33449656,{"$f":"AM4/(1+B5)^A5","v":96.843653770396841},{"$f":"AN4/(1+B5)^A5","v":88.410630495570501},{"$f":"AO4/(1+B5)^A5","v":106.08237199923514},{"$f":"AP4+AM5","v":298.40542049478228},272.42065269230943,326.87278506206201,{"$f":"AS4/(1+B5)^A5","v":36.493809962775998},{"$f":"AT4/(1+B5)^A5","v":33.325039009926726},{"$f":"AU4/(1+B5)^A5","v":39.965326761797833},{"$f":"AV4+AS5","v":112.44877989855115},102.68481094630079,123.14560297198491,{"$f":"AY4/(1+B5)^A5","v":29.2512278920073},{"$f":"AZ4/(1+B5)^A5","v":26.714071810820755},{"$f":"BA4/(1+B5)^A5","v":32.030785041652294},{"$f":"BB4+AY5","v":90.132131732635429},82.314364663846902,98.696811892220992,{"$f":"BE4/(1+B5)^A5","v":16340500.88248607},{"$f":"BF4/(1+B5)^A5","v":14917590.666902609},{"$f":"BG4/(1+B5)^A5","v":17899356.59986008},{"$f":"BH4+BE5","v":50350165.933373123},45965736.962795638,55153485.280829228,{"$f":"BK4/(1+B5)^A5","v":6157627.3786182292},{"$f":"BL4/(1+B5)^A5","v":5622958.3266409943},{"$f":"BM4/(1+B5)^A5","v":6743378.95974374},{"$f":"BN4+BK5","v":18973565.284134645},17326083.6261307,20778448.103670228,{"$f":"BQ4/(1+B5)^A5","v":4935581.1823908612},{"$f":"BR4/(1+B5)^A5","v":4507484.9719574349},{"$f":"BS4/(1+B5)^A5","v":5404577.903274375},{"$f":"BT4+BQ5","v":15208060.835966583},13888963.252252132,16653185.614485621]
[4,0.01,1849.3363859646224,1688.0705727772549,2026.0096097217611,7779.0941319376298,7100.7416425966248,8522.2567326576682,695.00187198854678,634.40504830359532,35.069834069518912,2923.4729955587418,2668.5770236202525,147.51861396807007,556.5010225120219,507.98265308723819,609.65485944928434,2340.879610381156,2136.7907459928374,2564.4672195077405,312039887.69892812,284829388.50658435,341850090.60143024,1312572270.654304,1198113356.5266583,1437966642.5115182,117268176.69935773,107043630.09925328,128469581.22268827,493279747.34524584,450270962.64699411,540397611.27644694,93898826.566597342,85712286.43168959,102867512.54203664,394978337.24773747,360542273.15055323,432704438.87653321,93.064847761250547,84.960878149576317,101.94307438737924,391.4702682560328,357.38153084188576,428.81585944944123,35.069834069518912,32.024707467662672,38.405893478920795,147.51861396807007,134.70951841396345,161.55149645090572,28.109855056206538,25.671697931301221,30.780954843382059,118.24198678884197,107.98606259514813,129.47776673560304,15702900.167073226,14335511.417933714,17200929.871354312,66053066.100446351,60301248.380729347,72354415.152183533,5917358.879501367,5403552.4297479829,6480254.6357127149,24890924.163636014,22729636.055878684,27258702.739382945,4742996.5048768753,4331604.4611027734,5193693.1352728261,19951057.340843458,18220567.713354904,21846878.749758448]
[5,0.01,1759.5801160880094,1606.1412282562292,1927.6786264117964,9538.6742480256398,8706.8828708528545,10449.935359069465,661.2704340195603,603.61463550537303,33.367743787209399,3584.7434295783023,3272.1916591256254,180.88635775527948,529.49162803825971,483.32806431194967,580.06568004870917,2870.3712384194159,2620.1188103047871,3144.5328995564496,296895246.31019336,271005389.98602706,325258631.51251924,1609467516.9644973,1469118746.5126853,1763225274.0240374,111576646.37764414,101848341.1163085,122234398.43459617,604856393.72289002,552119303.76330256,662632009.71104312,89341511.584654391,81552299.546074152,97874908.553204745,484319848.83239186,442094572.69662738,530579347.42973793,88.548009367175652,80.837360348259836,96.995337368733743,480.01827762320846,438.2188911901456,525.81119681817495,33.367743787209399,30.470410311124649,36.541889847072923,180.88635775527948,165.1799287250881,198.09338629797864,26.745562569579601,24.425739724238269,29.287022365250799,144.98754935842157,132.4118023193864,158.76478910085385,14940770.704884458,13639747.228458701,16366094.567523597,80993836.805330813,73940995.60918805,88720509.719707131,5630163.935100669,5141294.7280892832,6165739.9328352204,30521088.098736681,27870930.783967968,33424442.672218166,4512798.4308290826,4121373.0170236113,4941620.8101708107,24463855.771672539,22341940.730378516,26788499.559929259]
[9,0.01,1305.4728138082226,1191.6329864460567,1430.1889510633155,15475.604755024455,14126.101222662197,16954.040480624124,490.61168985415009,447.83553159315773,24.75629383057958,5815.9101591929666,5308.8242121065641,293.4711580884603,392.84197361800017,358.59216772272447,430.36402184991067,4656.9082485612043,4250.8971441051763,5101.7098422015233,220273387.41958553,201065109.67447063,241316832.92721528,2611210165.1598644,2383507442.2352958,2860667711.8168359,82781271.037403882,75563618.412789926,90688501.540549457,981322795.95797968,895761811.38890588,1075058316.6668241,66284514.95439893,60505520.031472884,72615637.731941611,785763551.69007564,717256999.60983109,860815251.52208471,65.695797473936551,59.9750902557901,71.96306371235741,778.78465565819852,710.96906969513816,853.07937414979176,24.75629383057958,22.60669572420047,27.111265536796033,293.4711580884603,267.98894940160898,321.38794880917862,19.84314581948059,18.122016085315718,21.72871308652363,235.22870683365227,214.8257361885901,257.58098675486127,11084900.195356265,10119641.061616918,12142380.634317107,131404907.3697734,119962333.70456505,143940709.82879868,4177147.6543497252,3814444.3858675598,4574503.7612856934,49517604.210783824,45217972.409175068,54228024.828428052,3348148.5791858681,3057741.0940792803,3666301.7300795,39690312.601323076,36247704.367835641,43461829.221751757]
[16,0.01,527.86494021188173,481.83406693083288,578.29362447040171,21348.24111249809,19486.632002735598,23387.70921982266,198.37771234518834,181.08127079228919,10.010150670718131,8022.9144083540796,7323.4009977621417,404.83671828090667,158.84475166638447,144.9959211507655,174.01670587107341,6424.0979078241307,5864.0149198255649,7037.6914842027172,89067039.352065161,81300216.269843698,97575908.312984586,3602104414.2485046,3287993740.8424916,3946225367.0426927,33472417.215148553,30553975.918735884,36669687.746281721,1353712245.1062889,1235682833.1823201,1483018241.7749021,26801991.70238515,24465268.350348148,29361966.686998341,1083942761.8133223,989439547.57737195,1187474856.9578674,26.563945138459065,24.250790286258393,29.098099877833029,1074.3155351203429,980.76549276385833,1176.8033919020793,10.010150670718131,9.1409656031307556,10.962378082697956,404.83671828090667,369.6845970076314,443.34728952042798,8.023530533018441,7.327595669716648,8.7859553358603115,324.49259525289551,296.34716613158167,355.32705172330219,4482153.9881840739,4091853.6697623213,4909743.7800074238,181270049.88187078,165485282.47411701,198562901.28704968,1689020.0803089535,1542361.8449884611,1849690.111436384,68308397.037721664,62377153.777847953,74806314.028920531,1353816.2042737694,1236390.6032643626,1482460.7016530612,54751874.104846716,50002875.161816753,59954594.608972073]
[19,0.01,308.43853642360557,281.54208222945454,337.9046903231669,{"$f":"F20+C21","v":22475.024277304041},20515.157433179455,24622.137708493101,115.91474749251712,105.80820562638893,5.849064764590663,{"$f":"L20+I21","v":8446.3724740736052},7709.9379920707979,426.20443641048877,92.815110438827176,84.723053759136491,101.68028596592671,{"$f":"R20+O21","v":6763.1687162086037},6173.5239447148379,7409.1484225851182,52043060.958562031,47504802.473010987,57014906.764181912,{"$f":"X20+U21","v":3792227365.8518686},3461537592.7057581,4154511393.262938,19558380.543812316,17853096.306252584,21426588.428157125,{"$f":"AD20+AA21","v":1425162635.7843499},1300903504.3435814,1561293542.2610762,15660761.805099363,14295383.133729646,17156589.387848459,{"$f":"AJ20+AG21","v":1141154428.5351057},1041663232.8415742,1250151059.1985824,15.521668017683668,14.170060735624823,17.002408486201443,{"$f":"AP20+AM21","v":1131.0190664456666},1032.53135207027,1238.9163427205665,5.849064764590663,5.3411883179748045,6.4054639624150225,{"$f":"AV20+AS21","v":426.20443641048877},389.19694830632477,466.74763708824275,4.6882560784600775,4.2816120406938891,5.1337510761524996,{"$f":"BB20+AY21","v":341.61966401272412},311.98868882075209,374.08159631421722,2618982.4533256707,2390924.763168504,2868828.8809492411,{"$f":"BH20+BE21","v":190837678.40049613},174219773.96371466,209043265.13277599,986916.99689595739,901222.6307602477,1080798.6425081627,{"$f":"BN20+BK21","v":71913787.823378712},65669487.154401541,78754671.873709351,791052.89407012484,722439.54668723966,866221.59247750964,{"$f":"BT20+BQ21","v":57641737.005392581},52642080.781957693,63119062.702720821]
[25,0.01,80.497644625275058,73.478089817028817,88.187850954820533,23412.511237980343,21370.893665208758,25649.185900338583,30.251940171529824,27.614290463541558,1.5265146251491652,8798.6908503191626,8031.5379265584425,443.98244175487969,24.223295385176009,22.111394873513905,26.53696785099611,7045.2766421476281,6431.0363784361034,7718.2017054731468,13582426.744822383,12398012.102529431,14880000.911244944,3950410229.7963624,3605926596.1174045,4327805989.5717058,5104432.1008560108,4659379.5269077281,5592005.20408714,1484609574.3685322,1355167297.6713505,1626418826.2028587,4087214.4348934498,3730871.9092762852,4477602.0906416634,1188754706.2331374,1085113495.0595796,1302297846.7799361,4.0509131270257637,3.6981647191073677,4.437363281403699,1178.1965739752063,1075.6007017231134,1290.5945034352667,1.5265146251491652,1.3939667983202799,1.6717261328147996,443.98244175487969,405.43128290237865,486.21679620005619,1.2235616732335206,1.1174339253176984,1.3398289153959295,355.86943640767367,325.00248244514034,389.68543346458233,683513.54941621411,623994.0512717932,748719.5680121365,198797973.92226198,181486896.98737651,217762959.17453411,257569.93471680343,235205.04247095683,282071.57913826528,74913483.732287735,68408718.36331822,82039717.400823638,206452.46046427175,188545.44755265384,226070.31769282478,60046111.575428426,54837907.745570377,65751909.614199609]
[36,0.01,2.7051709382848457,2.469274648954126,2.9636048684817138,23650.162588506017,21587.82134502289,25909.540870684992,1.0166343345785158,0.92799455674848252,5.1299426462022367E-2,8888.0029596517197,8113.0629631358261,448.48913588180301,0.81403816236497317,0.74306649710331152,0.89179049343480887,7116.7905217060597,6496.3153425369619,7796.5461872030555,456445.48076552886,416642.52647879039,500051.22776117874,3990509316.848525,3642528962.9781427,4371735875.0837879,171537.45851774057,156581.20365266665,187922.64090773647,1499679272.2222028,1368923077.0154035,1642927974.94981,137353.25746836158,125378.15622332586,150472.46543912039,1200821295.6950042,1096128062.6535165,1315516968.7668104,0.13613333055593416,0.12427901176102775,0.14912021646527218,1190.155991918195,1086.5187086294461,1303.6948293082487,5.1299426462022367E-2,4.6845078378429744E-2,5.6179345026972034E-2,448.48913588180301,409.54665911929646,491.15219493155837,4.1118513405437283E-2,3.7552027693414862E-2,4.5025742816141301E-2,359.48172948095572,328.3014570016154,393.64097965105066,22969.876925120629,20969.689001721039,25161.163730195232,200815895.30216721,183329100.31761113,219973386.78805479,8655.7899329273769,7904.2045067577819,9479.1821792182272,75673901.544823781,69103108.817273423,82872470.856395781,6937.956989737705,6336.1812341177656,7597.2266800888674,60655616.44078292,55394546.147289351,66419331.829639174]
[39,0.01,0.87007782830882907,0.79420531015398133,0.95319924202975748,23654.187259191498,21591.495056415173,25913.950031477281,0.32698524943310853,0.29847558880329605,1.6499694321669898E-2,8889.5154771589587,8114.4436050893437,448.56545760141847,0.26182321658390029,0.23899624047366619,0.28683109257641853,7118.001622817108,6497.4208541724493,7797.872965857121,146808.87149321908,134006.84573730198,160834.00872606787,3991188402.4914908,3643148831.0016055,4372479836.0250826,55172.461476819226,50362.005483643588,60442.510666158312,1499934480.4129264,1369156033.7470167,1643207560.5143654,44177.623778919849,40326.011321606835,48397.221076370843,1201025645.675652,1096314596.4443426,1315740837.1043169,4.3785252508166311E-2,3.9972487921950482E-2,4.7962290390901968E-2,1190.3585269288485,1086.7036071467176,1303.9166858110398,1.6499694321669898E-2,1.5067019789996449E-2,1.8069247242420764E-2,448.56545760141847,409.61635379590285,491.23577684494484,1.3225155697470835E-2,1.2078048836645839E-2,1.4481857679684636E-2,359.54290434912809,328.35732576129305,393.70796757578375,7387.9178386418198,6744.5872675598785,8092.7125107929023,200850069.18338159,183360298.38033405,220010820.79883921,2784.0055504639849,2542.2693236934797,3048.837368431577,75686779.364672303,69114868.451284021,82886573.694075674,2231.4902415587808,2037.9380577878455,2443.5344907160124,60665938.521254264,55403972.924174294,66430634.751416706]
[44,0.01,0.1076637760443086,9.8275280513490604E-2,0.11794925279152196,23655.690616102464,21592.867317611697,25915.597009048033,4.0461284633795953E-2,3.6933487904262596E-2,2.0416787285577036E-3,8890.0804559672051,8114.9593237119552,448.59396646428132,3.2398108808588177E-2,2.9573489718502936E-2,3.5492593316296665E-2,7118.4540119359835,6497.8338018859986,7798.3685646314771,18166.188066745413,16582.060315119379,19901.66411831096,3991442065.0080719,3643380373.6419315,4372757731.7611532,6827.0622960238361,6231.8145608563636,7479.1802758215017,1500029809.7025111,1369243051.3292725,1643311995.6156514,5466.5567124589661,4989.9566572436406,5988.6913579457387,1201101977.6241939,1096384273.4155736,1315824459.849788,5.4180045355775698E-3,4.9462115313610453E-3,5.9348728621841191E-3,1190.4341809218763,1086.772673285413,1303.9995570650574,2.0416787285577036E-3,1.86439901299216E-3,2.2358958303517647E-3,448.59396646428132,409.64238722370891,491.26699764707769,1.6364860186486871E-3,1.4945425600930279E-3,1.7919908210529622E-3,359.56575532701703,328.37819471990656,393.73298993598877,914.18388761764731,834.57790723994867,1001.3954602733783,200862834.33723223,183371951.96068099,220024803.72644141,344.49395253969948,314.58141582858349,377.2643468784338,75691589.686057672,69119261.090692759,82891841.602967396,276.12548877290669,252.17526467984516,302.36392838137419,60669794.183549345,55407494.158900209,66434856.792645976]
[50,0.01,6.3165229659994148E-3,5.7657095929649332E-3,6.9199613041019976E-3,23655.863845697309,21593.02544124113,25915.786787839224,2.3738219391267741E-3,2.1668497347308931E-3,1.1978319033525075E-4,8890.1455576402241,8115.0187492065916,448.59725149841205,1.9007637096080951E-3,1.7350462138239879E-3,2.0823139317814828E-3,7118.5061400655059,6497.8813852406811,7798.4256717457374,1065.7915628097439,972.8524175200148,1167.6101571356974,3991471294.1649365,3643407053.9581494,4372789753.276083,400.53672059018294,365.61414841421623,438.79581150519869,1500040794.3556504,1369253078.2366614,1643324029.5180144,320.7172578172885,292.75562294833077,351.35036024724451,1201110773.2418034,1096392302.1899836,1315834095.5751517,3.1786875155465847E-4,2.9018914142185859E-4,3.4819288447439129E-4,1190.4428984196741,1086.780631674493,1304.0091061971716,1.1978319033525075E-4,1.0938237182490274E-4,1.3117770786886534E-4,448.59725149841205,409.64538701711689,491.27059517396219,9.6010950944886689E-5,8.7683274276076386E-5,1.051342577041217E-4,359.56838841142473,328.38059941916265,393.73587322557137,53.634228089000331,48.963827126287548,58.750841325323591,200864305.24704316,183373294.78552002,220026414.95852181,20.211105748041,18.456167996003529,22.133711066660741,75692143.972281098,69119767.248039395,82892448.61632286,16.199998322686355,14.794863317367611,17.739380577964731,60670238.465816818,55407899.905573197,66435343.292216517]

{"sheet":"Allegheny NPV 2%","index":9,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU3","v":2022.5919695688283},{"$f":"'WTP Values '!CV3","v":1846.2179246983374},{"$f":"'WTP Values '!CW3","v":2215.8168724696802},{"$f":"C3","v":2022.5919695688283},{"$f":"D3","v":1846.2179246983374},{"$f":"E3","v":2215.8168724696802},{"$f":"'WTP Values '!CC3","v":760.11331188193503},{"$f":"'WTP Values '!CD3","v":693.83945824625266},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"I3","v":760.11331188193503},{"$f":"J3","v":693.83945824625266},{"$f":"K3","v":38.355361037317081},{"$f":"'WTP Values '!CI3","v":608.63697255518628},{"$f":"'WTP Values '!CJ3","v":555.57314646064106},{"$f":"'WTP Values '!CK3","v":666.77054120013622},{"$f":"O3","v":608.63697255518628},{"$f":"P3","v":555.57314646064106},{"$f":"Q3","v":666.77054120013622},{"$f":"'WTP Values '!BH3","v":341273429.66639954},{"$f":"'WTP Values '!BI3","v":311513707.43734342},{"$f":"'WTP Values '!BJ3","v":373876409.55659866},{"$f":"U3","v":341273429.66639954},{"$f":"V3","v":311513707.43734342},{"$f":"W3","v":373876409.55659866},{"$f":"'WTP Values '!AV3","v":128254477.81063488},{"$f":"'WTP Values '!AW3","v":117072041.77422568},{"$f":"'WTP Values '!AX3","v":140505288.97118148},{"$f":"AA3","v":128254477.81063488},{"$f":"AB3","v":117072041.77422568},{"$f":"AC3","v":140505288.97118148},{"$f":"'WTP Values '!BB3","v":102695763.73823051},{"$f":"'WTP Values '!BC3","v":93742265.35844247},{"$f":"'WTP Values '!BD3","v":112504683.50489925},{"$f":"AG3","v":102695763.73823051},{"$f":"AH3","v":93742265.35844247},{"$f":"AI3","v":112504683.50489925},{"$f":"'WTP Values '!CX3","v":101.78365340109183},{"$f":"'WTP Values '!CY3","v":92.920461186522132},{"$f":"'WTP Values '!CZ3","v":111.49363910964294},{"$f":"AM3","v":101.78365340109183},{"$f":"AN3","v":92.920461186522132},{"$f":"AO3","v":111.49363910964294},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"'WTP Values '!CG3","v":35.024950919407544},{"$f":"'WTP Values '!CH3","v":42.003960082180008},{"$f":"AS3","v":38.355361037317081},{"$f":"AT3","v":35.024950919407544},{"$f":"AU3","v":42.003960082180008},{"$f":"'WTP Values '!CL3","v":30.74333449226511},{"$f":"'WTP Values '!CM3","v":28.076757952265716},{"$f":"'WTP Values '!CN3","v":33.664676991369305},{"$f":"AY3","v":30.74333449226511},{"$f":"AZ3","v":28.076757952265716},{"$f":"BA3","v":33.664676991369305},{"$f":"'WTP Values '!BK3","v":17174030.651160777},{"$f":"'WTP Values '!BL3","v":15678537.714192603},{"$f":"'WTP Values '!BM3","v":18812403.676776707},{"$f":"BE3","v":17174030.651160777},{"$f":"BF3","v":15678537.714192603},{"$f":"BG3","v":18812403.676776707},{"$f":"'WTP Values '!AY3","v":6471728.2596986769},{"$f":"'WTP Values '!AZ3","v":5909785.7125931634},{"$f":"'WTP Values '!BA3","v":7087359.0583235538},{"$f":"BK3","v":6471728.2596986769},{"$f":"BL3","v":5909785.7125931634},{"$f":"BM3","v":7087359.0583235538},{"$f":"'WTP Values '!BE3","v":5187345.425777236},{"$f":"'WTP Values '!BF3","v":4737412.0062019806},{"$f":"'WTP Values '!BG3","v":5680265.6928897537},{"$f":"BQ3","v":5187345.425777236},{"$f":"BR3","v":4737412.0062019806},{"$f":"BS3","v":5680265.6928897537}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1944.0522583322072},{"$f":"D3/(1+B4)^A4","v":1774.5270325820236},{"$f":"E3/(1+B4)^A4","v":2129.7740027582472},{"$f":"F3+C4","v":3966.6442279010353},{"$f":"G3+D4","v":3620.7449572803607},{"$f":"H3+E4","v":4345.5908752279274},{"$f":"I3/(1+B4)^A4","v":730.59718558432814},{"$f":"J3/(1+B4)^A4","v":666.89682645737469},{"$f":"K3/(1+B4)^A4","v":36.865975622180969},{"$f":"L3+I4","v":1490.7104974662632},{"$f":"M3+J4","v":1360.7362847036275},{"$f":"N3+K4","v":75.22133665949805},{"$f":"O3/(1+B4)^A4","v":585.00285712724553},{"$f":"P3/(1+B4)^A4","v":533.9995640721271},{"$f":"Q3/(1+B4)^A4","v":640.87902845072688},{"$f":"R3+O4","v":1193.6398296824318},{"$f":"S3+P4","v":1089.5727105327683},{"$f":"T3+Q4","v":1307.6495696508632},{"$f":"U3/(1+B4)^A4","v":328021366.46136057},{"$f":"V3/(1+B4)^A4","v":299417250.5164777},{"$f":"W3/(1+B4)^A4","v":359358332.90714979},{"$f":"X3+U4","v":669294796.12776017},{"$f":"Y3+V4","v":610930957.95382118},{"$f":"Z3+W4","v":733234742.46374846},{"$f":"AA3/(1+B4)^A4","v":123274200.12556218},{"$f":"AB3/(1+B4)^A4","v":112525991.70917501},{"$f":"AC3/(1+B4)^A4","v":135049297.35792145},{"$f":"AD3+AA4","v":251528677.93619704},{"$f":"AE3+AB4","v":229598033.4834007},{"$f":"AF3+AC4","v":275554586.32910293},{"$f":"AG3/(1+B4)^A4","v":98707962.070579112},{"$f":"AH3/(1+B4)^A4","v":90102138.945061967},{"$f":"AI3/(1+B4)^A4","v":108135989.52796929},{"$f":"AJ3+AG4","v":201403725.80880964},{"$f":"AK3+AH4","v":183844404.30350444},{"$f":"AL3+AI4","v":220640673.03286853},{"$f":"AM3/(1+B4)^A4","v":97.831270089476959},{"$f":"AN3/(1+B4)^A4","v":89.312246430721004},{"$f":"AO3/(1+B4)^A4","v":107.16420521880329},{"$f":"AP3+AM4","v":199.6149234905688},{"$f":"AQ3+AN4","v":182.23270761724314},{"$f":"AR3+AO4","v":218.65784432844623},{"$f":"AS3/(1+B4)^A4","v":36.865975622180969},{"$f":"AT3/(1+B4)^A4","v":33.664889388127207},{"$f":"AU3/(1+B4)^A4","v":40.372895119357949},{"$f":"AV3+AS4","v":75.22133665949805},{"$f":"AW3+AT4","v":68.689840307534752},{"$f":"AX3+AU4","v":82.37685520153795},{"$f":"AY3/(1+B4)^A4","v":29.549533345122175},{"$f":"AZ3/(1+B4)^A4","v":26.986503222093152},{"$f":"BA3/(1+B4)^A4","v":32.357436554564885},{"$f":"BB3+AY4","v":60.292867837387284},{"$f":"BC3+AZ4","v":55.063261174358871},{"$f":"BD3+BA4","v":66.022113545934189},{"$f":"BE3/(1+B4)^A4","v":16507142.109920008},{"$f":"BF3/(1+B4)^A4","v":15069720.986344293},{"$f":"BG3/(1+B4)^A4","v":18081895.114164464},{"$f":"BH3+BE4","v":33681172.761080787},{"$f":"BI3+BF4","v":30748258.700536896},{"$f":"BJ3+BG4","v":36894298.790941171},{"$f":"BK3/(1+B4)^A4","v":6220423.1638780059},{"$f":"BL3/(1+B4)^A4","v":5680301.5307508297},{"$f":"BM3/(1+B4)^A4","v":6812148.2682848461},{"$f":"BN3+BK4","v":12692151.423576683},{"$f":"BO3+BL4","v":11590087.243343994},{"$f":"BP3+BM4","v":13899507.326608401},{"$f":"BQ3/(1+B4)^A4","v":4985914.4807547443},{"$f":"BR3/(1+B4)^A4","v":4553452.5242233574},{"$f":"BS3/(1+B4)^A4","v":5459694.0531427851},{"$f":"BT3+BQ4","v":10173259.90653198},{"$f":"BU3+BR4","v":9290864.5304253381},{"$f":"BV3+BS4","v":11139959.74603254}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1831.9238625530597},{"$f":"D4/(1+B5)^A5","v":1672.1764560595318},{"$f":"E4/(1+B5)^A5","v":2006.9336103367552},{"$f":"F4+C5","v":5798.568090454095},5292.9214133398928,6352.5244855646824,{"$f":"I4/(1+B5)^A5","v":688.45804553332448},{"$f":"J4/(1+B5)^A5","v":628.43177440932857},{"$f":"K4/(1+B5)^A5","v":34.739632213648001},{"$f":"L4+I5","v":2179.1685429995878},1989.1680591129561,109.96096887314604,{"$f":"O4/(1+B5)^A5","v":551.26125804483718},{"$f":"P4/(1+B5)^A5","v":503.19971586355092},{"$f":"Q4/(1+B5)^A5","v":603.91462225193072},{"$f":"R4+O5","v":1744.901087727269},1592.7724263963191,1911.5641919027939,{"$f":"U4/(1+B5)^A5","v":309101859.82518095},{"$f":"V4/(1+B5)^A5","v":282147562.51034456},{"$f":"W4/(1+B5)^A5","v":338631383.2039994},{"$f":"X4+U5","v":978396655.95294118},893078520.46416569,1071866125.6677479,{"$f":"AA4/(1+B5)^A5","v":116164032.05173932},{"$f":"AB4/(1+B5)^A5","v":106035755.20461117},{"$f":"AC4/(1+B5)^A5","v":127259969.16525456},{"$f":"AD4+AA5","v":367692709.98793638},335633788.68801188,402814555.49435747,{"$f":"AG4/(1+B5)^A5","v":93014717.25672923},{"$f":"AH4/(1+B5)^A5","v":84905257.918392971},{"$f":"AI4/(1+B5)^A5","v":101898958.10055079},{"$f":"AJ4+AG5","v":294418443.06553888},268749662.22189742,322539631.13341933,{"$f":"AM4/(1+B5)^A5","v":92.188590822418377},{"$f":"AN4/(1+B5)^A5","v":84.160924560237959},{"$f":"AO4/(1+B5)^A5","v":100.98322404166129},{"$f":"AP4+AM5","v":291.8035143129872},266.39363217748109,319.64106837010752,{"$f":"AS4/(1+B5)^A5","v":34.739632213648001},{"$f":"AT4/(1+B5)^A5","v":31.723177160488056},{"$f":"AU4/(1+B5)^A5","v":38.044280781296365},{"$f":"AV4+AS5","v":109.96096887314604},100.41301746802282,120.42113598283431,{"$f":"AY4/(1+B5)^A5","v":27.845185246551267},{"$f":"AZ4/(1+B5)^A5","v":25.429984717504158},{"$f":"BA4/(1+B5)^A5","v":30.49113515405546},{"$f":"BB4+AY5","v":88.138053083938559},80.493245891863026,96.513248699989646,{"$f":"BE4/(1+B5)^A5","v":15555048.689719649},{"$f":"BF4/(1+B5)^A5","v":14200534.660824545},{"$f":"BG4/(1+B5)^A5","v":17038973.617014255},{"$f":"BH4+BE5","v":49236221.450800434},44948793.361361444,53933272.407955423,{"$f":"BK4/(1+B5)^A5","v":5861643.6776560359},{"$f":"BL4/(1+B5)^A5","v":5352674.9993882729},{"$f":"BM4/(1+B5)^A5","v":6419239.4594507832},{"$f":"BN4+BK5","v":18553795.101232719},16942762.242732268,20318746.786059186,{"$f":"BQ4/(1+B5)^A5","v":4698338.5733567262},{"$f":"BR4/(1+B5)^A5","v":4290820.0128752869},{"$f":"BS4/(1+B5)^A5","v":5144791.6460701255},{"$f":"BT4+BQ5","v":14871598.479888707},13581684.543300625,16284751.392102666]
[4,0.02,1692.414481248469,1544.8325704398248,1854.0964362484899,7490.9825717025642,6837.7539837797176,8206.6209218131717,636.0288163771155,580.57382035778448,32.094050322422056,2815.1973593767034,2569.7418794707405,142.05501919556809,509.28019179034482,464.87875587838312,557.92376147797631,2254.1812795176138,2057.6511822747025,2469.4879533807703,285562339.37578219,260660735.08971184,312843054.4820466,1263958995.3287234,1153739255.5538776,1384709180.1497946,107317609.67979677,97960647.441047177,117568540.42959566,475010319.66773313,433594436.12905908,520383095.92395312,85931221.090778783,78439334.173508823,94138886.358061269,380349664.15631765,347188996.39540625,416678517.49148059,85.168007963121099,77.751685205138358,93.292889636299506,376.97152227610832,344.14531738261945,412.93395800640701,32.094050322422056,29.307312118745674,35.147034786269067,142.05501919556809,129.72032958676849,155.56817076910338,25.724647026887364,23.493375065190374,28.16909574643039,113.86270011082593,103.9866209570534,124.68234444642003,14370460.583617222,13119098.993533734,15741377.840265071,63606682.034417659,58067892.354895175,69674650.248220488,5415252.7005997645,4945044.3151913304,5930385.0131825199,23969047.801832482,21887806.5579236,26249131.799241707,4340538.6009195503,3964054.4427978625,4752992.2300813068,19212137.08080826,17545738.986098487,21037743.622183971]
[5,0.02,1532.8719386690527,1399.2024550760932,1679.3122667061057,9023.8545103716169,8236.9564388558101,9885.9331885192769,576.07089493240767,525.84359647870428,29.068570189249403,3391.2682543091109,3095.585475949445,171.12358938481751,461.27076054060387,421.05501203445169,505.32874030680034,2715.4520400582178,2478.7061943091539,2974.8166936875705,258642608.89975247,236088458.68366587,283351593.08568859,1522601604.2284758,1389827714.2375436,1668060773.2354832,97200865.524293154,88725976.538242534,106485449.33381888,572211185.19202626,522320412.6673016,626868545.25777197,77830554.468224615,71044921.663491547,85264489.777573258,458180218.62454224,418233918.05889779,501943007.26905382,77.139288824038402,70.422096806490657,84.498244481658517,454.11081110014675,414.56741418911008,497.43220248806551,29.068570189249403,26.544535539249626,31.833752280087708,171.12358938481751,156.26486512601812,187.40192304919108,23.299605384251432,21.27867362343283,25.513617902590838,137.16230549507736,125.26529458048623,150.19596234901087,13015768.902028512,11882372.155652143,14257450.899101974,76622450.936446175,69950264.51054731,83932101.147322461,4904761.2139478633,4478878.9922430655,5371332.420593,28873809.015780345,26366685.550166667,31620464.219834708,3931359.5421088743,3590366.240685184,4304931.5016668402,23143496.622917134,21136105.22678367,25342675.123850811]
[9,0.02,846.25397387338523,772.45894323673429,927.09941595531086,13427.566599056268,12256.656069658526,14710.346463375843,318.0319710807878,290.30294177239244,16.047911385753888,5046.2338779579468,4606.2555744452839,254.63324907258163,254.65415883209127,232.4522148033073,278.97728688827442,4040.6140272449234,3688.3343437469521,4426.5506750539626,142789055.02337006,130337565.26338863,156430165.88869041,2265643181.7589025,2068074587.4935687,2482087571.1315475,53661768.239613414,48983028.743078373,58787516.677146778,851454751.29944646,777216888.75588024,932785333.6540122,42967983.395072229,39221833.060271993,47072042.669923492,681775774.74017167,622335364.81172955,746895148.99528742,42.58635575636508,38.877989587788726,46.649020948231161,675.72046428611714,616.87957816970368,740.18303594620761,16.047911385753888,14.654465332712412,17.574487920834322,254.63324907258163,232.52335032224983,278.85553780172853,12.863033857364833,11.747336263601971,14.085325716577124,204.09859110631942,186.39574514379149,223.49277518079549,7185627.108499974,6559911.7591610337,7871123.5924546728,114014810.60554935,104086544.64202969,124891627.70289251,2707775.8836183893,2472658.7068810817,2965356.2644434008,42964455.275981128,39233835.808669031,47051499.857062876,2170389.1573117063,1982136.6822585345,2376627.3611228401,34437705.293461785,31450691.082297981,37710100.227418184]
[16,0.02,139.59989471330542,127.42650607905249,152.93633454239156,16049.861172934476,14650.281338113042,17583.157514150309,52.463245135656621,47.889004196808976,2.6472983394874841,6031.7223221276863,5505.8198335131219,304.36105212953595,42.008303486660097,38.345822547678225,46.0206995528196,4829.7130915180605,4408.6360503075475,5291.0200284963621,23554792.843380157,21500768.031465616,25805060.138262205,2708104872.642498,2471952738.3970203,2966819091.2959127,8852161.9131571036,8080346.8773969319,9697716.5153191332,1017736940.835731,929001027.38411772,1114950724.6047451,7088091.9241539603,6470118.8233309546,7765106.461579483,814921039.85681736,743872401.19425714,892757698.40196502,7.0251377994727369,6.4133976568272173,7.6953238790063159,807.68317650833671,737.35114378341552,884.73476425227739,2.6472983394874841,2.4174324501695277,2.8991257224581157,304.36105212953595,277.93326993440587,333.31375688997019,2.1219140206371181,1.9378661207988515,2.323545942167681,243.95738637246279,222.79731853974127,267.13909689770088,1185356.6645061958,1082137.3005977389,1298437.6543045787,136280976.03374368,124413800.4567735,149281947.06806549,446680.59463306103,407895.15417292732,489171.61405929859,51355064.036600254,46895884.921926245,56240275.191580974,358032.11234662513,326977.57492843643,392053.61466952367,41163109.115641207,37592755.317200094,45074576.171533935]
[19,0.02,47.915476964377369,43.737152017350276,52.493001014304006,{"$f":"F20+C21","v":16267.277470605846},14848.738501951186,17821.344310092551,18.007187032172201,16.437150487481482,0.9086436838942481,{"$f":"L20+I21","v":6113.429865995432},5580.4033424263744,308.4840194497117,14.418692092579269,13.161602884706598,15.795884186275741,{"$f":"R20+O21","v":4895.1378530071852},4468.3567742135438,5362.6937939642303,8084813.6469267057,7379801.8074717112,8857182.6444323733,{"$f":"X20+U21","v":2744789684.3534322},2505438561.5209732,3007008524.4467764,3038365.9035409801,2773452.4833505433,3328589.2747349446,{"$f":"AD20+AA21","v":1031523514.7690327},941585557.66325569,1130054186.0003092,2432876.5147758946,2220766.9287486258,2665251.1490059686,{"$f":"AJ20+AG21","v":825960207.95124006},753949122.83470953,904851265.53085017,2.4112684976841154,2.2012982769091383,2.6412993707136843,{"$f":"AP20+AM21","v":818.62429830595204},747.3395264888984,896.71965027666624,0.9086436838942481,0.8297458183397628,0.99507948810820823,{"$f":"AV20+AS21","v":308.4840194497117},281.69823848446021,337.82892634876634,0.72831374683362615,0.66514218840836059,0.79752074524305983,{"$f":"BB20+AY21","v":247.26210727709773},225.81539873408622,270.75784429900023,406855.1059394491,371426.67625624273,445668.38422250916,{"$f":"BH20+BE21","v":138127079.55657431},126099147.61230847,151304165.69606489,153316.11665273618,140003.62180639416,167900.49342961024,{"$f":"BN20+BK21","v":52050735.342987783},47531150.832695715,57002123.053093463,122888.91382678814,112229.93034147471,134566.26153678598,{"$f":"BT20+BQ21","v":41720717.102908865},38101998.206734508,45685170.080398828]
[25,0.02,3.3071403624680835,3.0187511413800041,3.6230824234630195,16352.019424994734,14926.090789273918,17914.181943765634,1.2428613638320356,1.1344969781168142,6.2714855251100307E-2,6145.2768665645181,5609.4736208654058,310.09102091342595,0.99518238394703495,0.9084177157862745,1.0902365887360552,4920.6383431424547,4491.6340120081231,5390.6299469997239,558016.22416619386,509356.09892079787,611325.36034090025,2759088256.6043124,2518490269.8162441,3022673086.6137471,209708.91144457491,191424.5089930956,229740.21418462039,1036897082.5831661,946490607.11144495,1135941034.6423175,167917.85512012569,153277.9888877873,183956.42096070727,830262924.39507747,757876708.27697229,909564953.16609836,0.16642646340278455,0.15193425679159894,0.18230326215353956,822.88879942324286,751.23268022535956,901.39097747574272,6.2714855251100307E-2,5.7269301283604523E-2,6.8680679969716704E-2,310.09102091342595,283.16570341952485,339.58879572577945,5.0268429770291966E-2,4.5908310162518361E-2,5.5045117227149824E-2,248.55018232560155,226.99175035496506,272.1683168832098,28081.259496360828,25635.978822826019,30760.163419305041,138846631.96457893,126756042.30379874,152092362.16787359,10581.923623051585,9663.0912995370491,11588.541612810941,52321885.881134927,47778757.269801982,57299067.106612168,8481.8291033308142,7746.1429171457567,9287.8030888766316,41938054.952600971,38300484.880364746,45923160.156254932]
[36,0.02,3.8618380470499718E-3,3.5250780839724133E-3,4.2307722131532397E-3,16356.629441520014,14930.298803183881,17919.232370422513,1.4513231299541768E-3,1.3247830796891413E-3,7.3233847850105656E-5,6147.0093637669106,5611.0550626077511,310.17844282099571,1.1621016264372847E-3,1.0607841557772762E-3,1.2730990152243656E-3,4922.0255861176029,4492.9003086337989,5392.1496915946545,651.6107721983542,594.78901610371815,713.8613052181289,2759866108.0810666,2519200291.0962381,3023525248.8157134,244.88281846546758,223.53162277506155,268.27391729253787,1037189408.109542,946757444.93901849,1136261282.9740582,196.08226159411598,178.98689029951095,214.81093258921391,830496994.92192233,758090371.43737316,909821380.78864038,1.9434072278843155E-4,1.7741777766280695E-4,2.128804939384118E-4,823.12079101187885,751.44447027894012,901.64510066346054,7.3233847850105656E-5,6.6874925883078876E-5,8.0200304170450679E-5,310.17844282099571,283.24553445067949,339.6845337456171,5.8699817176038115E-5,5.3608386530372196E-5,6.427768546645242E-5,248.62025443217763,227.05574463561271,272.24504749402178,32.7912529999779,29.935832030265775,35.919482213175442,138885776.07584739,126791777.79520881,152135240.56012222,12.356800975928296,11.283855398511186,13.532256271329345,52336636.64385584,47792227.218365915,57315221.053068519,9.9044632975219802,9.0453824623867387,10.84562111399593,41949878.270647794,38311282.682375357,45936106.968615606]
[39,0.02,4.0399359155586143E-4,3.6876454639177205E-4,4.4258843603039386E-4,16356.6325760982,14930.301664420611,17919.235804457327,1.5182543561767731E-4,1.3858786098109143E-4,7.6611201339787418E-6,6147.0105417774257,5611.0561379081892,310.17850226347343,1.215694713495145E-4,1.1097047461256959E-4,1.3318110114938914E-4,4922.0265293726961,4492.901169651489,5392.1507249441511,68.166135645691654,62.221912961180394,74.678272121776288,2759866636.9807482,2519200773.8748145,3023525828.2429318,25.617617346164725,23.384031647880899,28.064600857760947,1037189606.876122,946757626.37525177,1136261500.7267344,20.512506256526045,18.72412974665033,22.47174508741319,830497154.07804763,758090516.71752107,909821555.14646053,2.0330320854556686E-5,1.855998214596522E-5,2.2269798544260887E-5,823.1209487544312,751.44461428546981,901.6452734543816,7.6611201339787418E-6,6.9959022526009812E-6,8.3898932402003038E-6,310.17850226347343,283.24558873174499,339.68459884263075,6.1406899190750089E-6,5.6080665082431101E-6,6.7242004175516091E-6,248.62030207766776,227.05578814848846,272.2450996669582,3.430349980936569,3.131639429405511,3.7575994770709382,138885802.69186419,126791802.09353645,152135269.71526131,1.292666431265715,1.1804237291938779,1.4156328531396669,52336646.673628792,47792236.377249993,57315232.036935478,1.0361231235617734,0.94625318396443203,1.1345792788603186,41949886.309906363,38311290.024334863,45936115.771793514]
[44,0.02,6.3144918356600119E-6,5.7638555812332353E-6,6.9177361331609654E-6,16356.632897071087,14930.301957404021,17919.236156093815,2.373058616997358E-6,2.1661529662301138E-6,1.1974467305709772E-7,6147.0106624027258,5611.0562480162362,310.17850835023296,1.9001525032752103E-6,1.7344882953260811E-6,2.0816443464691549E-6,4922.0266259596347,4492.9012578175243,5392.1508307565291,1.0654488486946587,0.97253958875779312,1.1672347024072769,2759866691.1387386,2519200823.3101211,3023525887.5748148,0.40040792468623126,0.36549658215294267,0.43865471307330023,1037189627.2293174,946757644.9538635,1136261523.0240579,0.32061412852349325,0.29266148495009919,0.35123738062533827,830497170.37523258,758090531.59384108,909821573.00026071,3.1776653822167314E-7,2.9009582869704453E-7,3.480809201650029E-7,823.12096490686986,751.44462903137457,901.64529114773518,1.1974467305709772E-7,1.0934719901619055E-7,1.3113552658911056E-7,310.17850835023296,283.24559428998896,339.68460550840047,9.5980077827440709E-8,8.7655078992120405E-8,1.0510045091173239E-7,248.62030695644555,227.05579260409695,272.24510500933502,5.3616981558197115E-2,4.8948082401643153E-2,5.8731949505104741E-2,138885805.41727704,126791804.58162379,152135272.70067388,2.0204606699387364E-2,1.8450233262136857E-2,2.2126593788323722E-2,52336647.700652197,47792237.315096565,57315233.161655694,1.6194789078887412E-2,1.4790105906381686E-2,1.7733676333036279E-2,41949887.133106127,38311290.776132964,45936116.673216686]
[50,0.02,2.2350613776605779E-8,2.0401595775729181E-8,2.4485841861032374E-8,16356.632901354871,14930.301961314251,17919.236160786844,8.3996175778110518E-9,7.6672596290082581E-9,4.2384518168046392E-10,6147.0106640126205,5611.0562494857659,310.17850843146834,6.7257311946331493E-9,6.139350401871973E-9,7.3681350802354749E-9,4922.0266272487079,4492.9012589942104,5392.150832168727,3.7712354906251216E-3,3.4423762507743336E-3,4.1315140947410199E-3,2759866691.8615441,2519200823.9698968,3023525888.366673,1.4172736477722904E-3,1.2937023527746833E-3,1.5526510015931301E-3,1037189627.5009562,946757645.20181811,1136261523.3216434,1.1348375680024358E-3,1.035897105839537E-3,1.2432308477983909E-3,830497170.59273899,758090531.79238415,909821573.23854208,1.1247583102115614E-9,1.026815774595791E-9,1.2320583210953442E-9,823.1209651224442,751.44462922817706,901.64529138387502,4.2384518168046392E-10,3.8704254853297624E-10,4.641639554639909E-10,310.17850843146834,283.2455943641707,339.68460559736349,3.397286283046506E-10,3.1026167538087856E-10,3.7201086757438399E-10,248.62030702155892,227.05579266356256,272.24510508063565,1.8978129639934843E-4,1.7325538037539482E-4,2.0788610610318443E-4,138885805.45365107,126791804.61483043,152135272.74051791,7.1515709038687418E-5,6.5305973697122292E-5,7.8318725374197412E-5,52336647.714359112,47792237.327613294,57315233.176666498,5.7322661160424509E-5,5.235068053486224E-5,6.2769667120426306E-5,41949887.144092746,38311290.786166638,45936116.68524731]

{"sheet":"Allegheny NPV 3%","index":10,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU3","v":2022.5919695688283},{"$f":"'WTP Values '!CV3","v":1846.2179246983374},{"$f":"'WTP Values '!CW3","v":2215.8168724696802},{"$f":"C3","v":2022.5919695688283},{"$f":"D3","v":1846.2179246983374},{"$f":"E3","v":2215.8168724696802},{"$f":"'WTP Values '!CC3","v":760.11331188193503},{"$f":"'WTP Values '!CD3","v":693.83945824625266},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"I3","v":760.11331188193503},{"$f":"J3","v":693.83945824625266},{"$f":"K3","v":38.355361037317081},{"$f":"'WTP Values '!CI3","v":608.63697255518628},{"$f":"'WTP Values '!CJ3","v":555.57314646064106},{"$f":"'WTP Values '!CK3","v":666.77054120013622},{"$f":"O3","v":608.63697255518628},{"$f":"P3","v":555.57314646064106},{"$f":"Q3","v":666.77054120013622},{"$f":"'WTP Values '!BH3","v":341273429.66639954},{"$f":"'WTP Values '!BI3","v":311513707.43734342},{"$f":"'WTP Values '!BJ3","v":373876409.55659866},{"$f":"U3","v":341273429.66639954},{"$f":"V3","v":311513707.43734342},{"$f":"W3","v":373876409.55659866},{"$f":"'WTP Values '!AV3","v":128254477.81063488},{"$f":"'WTP Values '!AW3","v":117072041.77422568},{"$f":"'WTP Values '!AX3","v":140505288.97118148},{"$f":"AA3","v":128254477.81063488},{"$f":"AB3","v":117072041.77422568},{"$f":"AC3","v":140505288.97118148},{"$f":"'WTP Values '!BB3","v":102695763.73823051},{"$f":"'WTP Values '!BC3","v":93742265.35844247},{"$f":"'WTP Values '!BD3","v":112504683.50489925},{"$f":"AG3","v":102695763.73823051},{"$f":"AH3","v":93742265.35844247},{"$f":"AI3","v":112504683.50489925},{"$f":"'WTP Values '!CX3","v":101.78365340109183},{"$f":"'WTP Values '!CY3","v":92.920461186522132},{"$f":"'WTP Values '!CZ3","v":111.49363910964294},{"$f":"AM3","v":101.78365340109183},{"$f":"AN3","v":92.920461186522132},{"$f":"AO3","v":111.49363910964294},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"'WTP Values '!CG3","v":35.024950919407544},{"$f":"'WTP Values '!CH3","v":42.003960082180008},{"$f":"AS3","v":38.355361037317081},{"$f":"AT3","v":35.024950919407544},{"$f":"AU3","v":42.003960082180008},{"$f":"'WTP Values '!CL3","v":30.74333449226511},{"$f":"'WTP Values '!CM3","v":28.076757952265716},{"$f":"'WTP Values '!CN3","v":33.664676991369305},{"$f":"AY3","v":30.74333449226511},{"$f":"AZ3","v":28.076757952265716},{"$f":"BA3","v":33.664676991369305},{"$f":"'WTP Values '!BK3","v":17174030.651160777},{"$f":"'WTP Values '!BL3","v":15678537.714192603},{"$f":"'WTP Values '!BM3","v":18812403.676776707},{"$f":"BE3","v":17174030.651160777},{"$f":"BF3","v":15678537.714192603},{"$f":"BG3","v":18812403.676776707},{"$f":"'WTP Values '!AY3","v":6471728.2596986769},{"$f":"'WTP Values '!AZ3","v":5909785.7125931634},{"$f":"'WTP Values '!BA3","v":7087359.0583235538},{"$f":"BK3","v":6471728.2596986769},{"$f":"BL3","v":5909785.7125931634},{"$f":"BM3","v":7087359.0583235538},{"$f":"'WTP Values '!BE3","v":5187345.425777236},{"$f":"'WTP Values '!BF3","v":4737412.0062019806},{"$f":"'WTP Values '!BG3","v":5680265.6928897537},{"$f":"BQ3","v":5187345.425777236},{"$f":"BR3","v":4737412.0062019806},{"$f":"BS3","v":5680265.6928897537}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1906.4869163623607},{"$f":"D3/(1+B4)^A4","v":1740.2374631900627},{"$f":"E3/(1+B4)^A4","v":2088.6199193794705},{"$f":"F3+C4","v":3929.0788859311888},{"$f":"G3+D4","v":3586.4553878883999},{"$f":"H3+E4","v":4304.4367918491507},{"$f":"I3/(1+B4)^A4","v":716.47969825802159},{"$f":"J3/(1+B4)^A4","v":654.01023493849812},{"$f":"K3/(1+B4)^A4","v":36.153606407123277},{"$f":"L3+I4","v":1476.5930101399567},{"$f":"M3+J4","v":1347.8496931847508},{"$f":"N3+K4","v":74.508967444440358},{"$f":"O3/(1+B4)^A4","v":573.69872047807178},{"$f":"P3/(1+B4)^A4","v":523.68097507836842},{"$f":"Q3/(1+B4)^A4","v":628.49518446614786},{"$f":"R3+O4","v":1182.3356930332579},{"$f":"S3+P4","v":1079.2541215390095},{"$f":"T3+Q4","v":1295.2657256662842},{"$f":"U3/(1+B4)^A4","v":321682938.69959426},{"$f":"V3/(1+B4)^A4","v":293631546.2695291},{"$f":"W3/(1+B4)^A4","v":352414374.16966599},{"$f":"X3+U4","v":662956368.36599374},{"$f":"Y3+V4","v":605145253.70687246},{"$f":"Z3+W4","v":726290783.72626472},{"$f":"AA3/(1+B4)^A4","v":120892146.11239031},{"$f":"AB3/(1+B4)^A4","v":110351627.65032113},{"$f":"AC3/(1+B4)^A4","v":132439710.59589168},{"$f":"AD3+AA4","v":249146623.92302519},{"$f":"AE3+AB4","v":227423669.42454681},{"$f":"AF3+AC4","v":272944999.56707317},{"$f":"AG3/(1+B4)^A4","v":96800606.785022631},{"$f":"AH3/(1+B4)^A4","v":88361075.839798734},{"$f":"AI3/(1+B4)^A4","v":106046454.43010581},{"$f":"AJ3+AG4","v":199496370.52325314},{"$f":"AK3+AH4","v":182103341.1982412},{"$f":"AL3+AI4","v":218551137.93500507},{"$f":"AM3/(1+B4)^A4","v":95.940855312557105},{"$f":"AN3/(1+B4)^A4","v":87.586446589237568},{"$f":"AO3/(1+B4)^A4","v":105.0934481191846},{"$f":"AP3+AM4","v":197.72450871364893},{"$f":"AQ3+AN4","v":180.50690777575971},{"$f":"AR3+AO4","v":216.58708722882756},{"$f":"AS3/(1+B4)^A4","v":36.153606407123277},{"$f":"AT3/(1+B4)^A4","v":33.014375454244082},{"$f":"AU3/(1+B4)^A4","v":39.592760940880396},{"$f":"AV3+AS4","v":74.508967444440358},{"$f":"AW3+AT4","v":68.039326373651619},{"$f":"AX3+AU4","v":81.596721023060411},{"$f":"AY3/(1+B4)^A4","v":28.978541325539741},{"$f":"AZ3/(1+B4)^A4","v":26.465037187544272},{"$f":"BA3/(1+B4)^A4","v":31.732186814373932},{"$f":"BB3+AY4","v":59.72187581780485},{"$f":"BC3+AZ4","v":54.541795139809992},{"$f":"BD3+BA4","v":65.396863805743237},{"$f":"BE3/(1+B4)^A4","v":16188171.035121856},{"$f":"BF3/(1+B4)^A4","v":14778525.510597233},{"$f":"BG3/(1+B4)^A4","v":17732494.746702526},{"$f":"BH3+BE4","v":33362201.686282635},{"$f":"BI3+BF4","v":30457063.224789836},{"$f":"BJ3+BG4","v":36544898.423479229},{"$f":"BK3/(1+B4)^A4","v":6100224.5826172847},{"$f":"BL3/(1+B4)^A4","v":5570539.836547425},{"$f":"BM3/(1+B4)^A4","v":6680515.6549378401},{"$f":"BN3+BK4","v":12571952.842315961},{"$f":"BO3+BL4","v":11480325.549140587},{"$f":"BP3+BM4","v":13767874.713261394},{"$f":"BQ3/(1+B4)^A4","v":4889570.5776013164},{"$f":"BR3/(1+B4)^A4","v":4465465.1769271195},{"$f":"BS3/(1+B4)^A4","v":5354195.2049106928},{"$f":"BT3+BQ4","v":10076916.003378551},{"$f":"BU3+BR4","v":9202877.1831291001},{"$f":"BV3+BS4","v":11034460.897800446}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1744.705600174939},{"$f":"D4/(1+B5)^A5","v":1592.563799732287},{"$f":"E4/(1+B5)^A5","v":1911.3830987789911},{"$f":"F4+C5","v":5673.7844861061276},5179.0191876206864,6215.8198906281414,{"$f":"I4/(1+B5)^A5","v":655.68041995669694},{"$f":"J4/(1+B5)^A5","v":598.51201163556686},{"$f":"K4/(1+B5)^A5","v":33.085671359015819},{"$f":"L4+I5","v":2132.2734300966536},1946.3617048203178,107.59463880345618,{"$f":"O4/(1+B5)^A5","v":525.01559902708709},{"$f":"P4/(1+B5)^A5","v":479.24227650489865},{"$f":"Q4/(1+B5)^A5","v":575.16212600782069},{"$f":"R4+O5","v":1707.351292060345},1558.4963980439081,1870.4278516741049,{"$f":"U4/(1+B5)^A5","v":294385458.30714738},{"$f":"V4/(1+B5)^A5","v":268714460.4915309},{"$f":"W4/(1+B5)^A5","v":322509075.15753341},{"$f":"X4+U5","v":957341826.67314112},873859714.19840336,1048799858.8837981,{"$f":"AA4/(1+B5)^A5","v":110633439.19605748},{"$f":"AB4/(1+B5)^A5","v":100987371.64023688},{"$f":"AC4/(1+B5)^A5","v":121201096.51897654},{"$f":"AD4+AA5","v":359780063.11908269},328411041.06478369,394146096.08604968,{"$f":"AG4/(1+B5)^A5","v":88586267.919638321},{"$f":"AH4/(1+B5)^A5","v":80862901.566263795},{"$f":"AI4/(1+B5)^A5","v":97047528.275686249},{"$f":"AJ4+AG5","v":288082638.44289148},262966242.764505,315598666.21069133,{"$f":"AM4/(1+B5)^A5","v":87.799473530494907},{"$f":"AN4/(1+B5)^A5","v":80.154006068521753},{"$f":"AO4/(1+B5)^A5","v":96.175392498935778},{"$f":"AP4+AM5","v":285.52398224414384},260.66091384428148,312.76247972776332,{"$f":"AS4/(1+B5)^A5","v":33.085671359015819},{"$f":"AT4/(1+B5)^A5","v":30.212830335705149},{"$f":"AU4/(1+B5)^A5","v":36.232984945810252},{"$f":"AV4+AS5","v":107.59463880345618},98.252156709356768,117.82970596887066,{"$f":"AY4/(1+B5)^A5","v":26.519470394288547},{"$f":"AZ4/(1+B5)^A5","v":24.219258046652339},{"$f":"BA4/(1+B5)^A5","v":29.039446096210611},{"$f":"BB4+AY5","v":86.24134621209339},78.761053186462334,94.436309901953848,{"$f":"BE4/(1+B5)^A5","v":14814469.70297417},{"$f":"BF4/(1+B5)^A5","v":13524444.358560951},{"$f":"BG4/(1+B5)^A5","v":16227744.666968534},{"$f":"BH4+BE5","v":48176671.389256805},43981507.583350785,52772643.090447761,{"$f":"BK4/(1+B5)^A5","v":5582569.6469633169},{"$f":"BL4/(1+B5)^A5","v":5097833.0695108892},{"$f":"BM4/(1+B5)^A5","v":6113618.1817945745},{"$f":"BN4+BK5","v":18154522.489279278},16578158.618651476,19881492.895055968,{"$f":"BQ4/(1+B5)^A5","v":4474649.731910456},{"$f":"BR4/(1+B5)^A5","v":4086533.2117968346},{"$f":"BS4/(1+B5)^A5","v":4899847.0843227012},{"$f":"BT4+BQ5","v":14551565.735289007},13289410.394925935,15934307.982123148]
[4,0.03,1550.1483281814019,1414.9723090415321,1698.2391268700876,7223.9328142875293,6593.9914966622182,7914.059017498229,582.56356070344486,531.77017036016525,29.396190474080626,2714.8369908000986,2478.1318751804829,136.99082927753682,466.46955968926369,425.80055548823174,511.02409940960013,2173.8208517496087,1984.2969535321399,2381.4519510837049,261557666.80062452,238749317.73437732,286545136.11273593,1218899493.4737656,1112609031.9327807,1335344994.9965341,98296377.792064995,89725971.705398634,107685604.45028995,458076440.91114771,418137012.77018231,501831700.53633964,78707751.66978775,71845640.698506668,86225471.90517883,366790390.11267924,334811883.46301168,401824138.11587018,78.008695045661099,71.215796230437107,85.450590563512151,363.53267728980495,331.87671007471857,398.21307029127547,29.396190474080626,26.843708434148244,32.192537831676553,136.99082927753682,125.09586514350501,150.02224380054722,23.562205962908944,21.518497084578431,25.801171735128943,109.80355217500234,100.27955027104076,120.23748163708279,13162464.452831935,12016293.642837813,14418140.953484438,61339135.842088744,55997801.2261886,67190784.043932199,4960040.8254141677,4529358.6546967048,5431870.570426343,23114563.314693443,21107517.273348182,25313363.465482309,3975668.3307618499,3630831.8295587883,4353450.6711881729,18527234.066050857,16920242.224484723,20287758.65331132]
[5,0.03,1337.1715649877033,1220.5675434395698,1464.9159888230306,8561.1043792752316,7814.559040101788,9378.9750063212596,502.52444492490878,458.70962022614202,25.357412130372033,3217.3614357250076,2936.8414954066247,162.34824140790886,402.38073983577203,367.29929955980538,440.81387718272742,2576.2015915853808,2351.5962530919451,2822.2658282664324,225621941.00524494,205947258.74339977,247176351.53340197,1444521434.4790106,1318556290.6761806,1582521346.5299361,84791318.95657973,77398411.380481824,92890548.350538552,542867759.8677274,495535424.15066415,594722248.88687825,67893997.989486277,61974680.786240265,74378849.503077209,434684388.10216552,396786564.24925196,476202987.61894739,67.290985604732683,61.431371415287686,73.710430050900143,430.82366289453762,393.30808149000626,471.9235003421756,25.357412130372033,23.155618700743549,27.769565925223727,162.34824140790886,148.25148384424855,177.79180972577095,20.324965843074189,18.56204461190238,22.256317386126632,130.12851801807653,118.84159488294314,142.49379902320942,11354057.461157126,10365360.452051485,12437215.040964745,72693193.303245872,66363161.678240083,79627999.084896952,4278574.7869063411,3907064.5631678174,4685579.2696875837,27393138.101599783,25014581.836516,29998942.735169895,3429446.4259130983,3131987.4307990368,3755324.7913500532,21956680.491963957,20052229.65528376,24043083.444661371]
[9,0.03,550.89697997609778,502.85766699195926,603.52599119824072,11861.205868918056,10826.885112374828,12994.346110148859,207.03341764214295,188.98228999574053,10.446918053301321,4457.5775102373873,4068.9238254969341,224.92961520918115,165.77553709655291,151.32244819810657,181.60948081015479,3569.2658428042018,3258.0805048964066,3910.1819721902111,92953252.350439966,84847543.760877281,101833384.09721093,2001349984.4597013,1826828282.9640214,2192545570.2407951,34932900.732000962,31887120.696323793,38269676.004594043,752130329.70106184,686552507.80743861,823973487.10638833,27971428.222267944,25532747.909155857,30643101.183294091,602244849.13019443,549738318.33825755,659767878.22091126,27.722995103925349,25.308911642002482,30.367721219194266,596.89590646318857,544.91896346404587,653.8387506978213,10.446918053301321,9.5398083131052669,11.440693478696268,224.92961520918115,205.39889392144963,246.32631066500392,8.3736168149596271,7.6473166096473584,9.16930807866785,180.28995714222171,164.65219441892634,197.42175896722406,4677721.340779528,4270391.263855027,5123967.9221295612,100714685.02663545,91944577.230413064,110322692.98834778,1762716.1618040048,1609658.868598941,1930396.6197734969,37952539.301510639,34657106.343204394,41562819.452723138,1412886.5199453456,1290337.3524594456,1547144.0917180574,30420456.9849304,27781885.786595188,33311118.499041922]
[16,0.03,37.400976679366387,34.139537081911158,40.974015728269656,13107.321242199658,11964.336745234366,14359.507007999084,14.055716960763284,12.830206876883983,0.70925227889201192,4925.8819916271714,4496.3971016290197,248.56028602933469,11.254675959971001,10.273440519437173,12.329659089485556,3944.2460165909451,3600.3681482783886,4320.9781358958871,6310694.2854921874,5760389.184997486,6913575.7904608501,2211607947.3104568,2018751333.023581,2422890171.9525905,2371631.4539914094,2164850.2367667584,2598168.6445927355,831147689.05807877,758680387.88966215,910538549.78271639,1899009.7471127994,1733445.170006037,2080392.4406875002,665515529.47032499,607492763.9936018,729081816.86545265,1.8821433608314355,1.7182486898798199,2.0616966046426026,659.60463722063605,602.16709700707861,722.52978665959017,0.70925227889201192,0.64766764243208663,0.7767207400756917,248.56028602933469,226.97770489557385,272.20487697230976,0.56849367232298786,0.51918438578037185,0.62251399096626303,199.23087172763707,181.95023586407416,218.16250755451705,317575.43268191518,289921.3643867526,347871.58348499949,111295575.25937137,101604096.88152477,121912981.97530949,119672.65833048178,109281.43735479609,131056.66137652233,41939759.757958271,38298114.97967802,45929328.966961116,95922.355184012384,87602.363022474703,105037.24325458669,33616371.424836442,30700597.034002937,36810720.252994761]
[19,0.03,7.5800628976106861,6.9190663279914917,8.3042113859908753,{"$f":"F20+C21","v":13150.821197252606},12004.043417638215,14407.162657684345,2.8486747698323467,2.6003004132721315,0.14374429123507707,{"$f":"L20+I21","v":4942.2297747685543},4511.319530720888,249.38519609832829,2.280987269401233,2.0821201002260894,2.4988543001327077,{"$f":"R20+O21","v":3957.3359928926693},3612.3168790472619,4335.3183928578583,1278989.5841948236,1167459.147158748,1401175.690901224,{"$f":"X20+U21","v":2218947726.6997809},2025451069.0433929,2430931144.7517347,480658.98774040572,438750.59999843338,526571.32227987808,{"$f":"AD20+AA21","v":833906062.52343547},761198260.31858397,913560401.86504769,384872.65853225964,351317.6549064336,421633.52276372199,{"$f":"AJ20+AG21","v":667724210.79308021},609508882.11876333,731501458.96298993,0.38145434488863039,0.34823778145375539,0.4178444341963658,{"$f":"AP20+AM21","v":661.79370175500003},604.16554056165023,724.92768419054551,0.14374429123507707,0.13126292151324681,0.1574181368076564,{"$f":"AV20+AS21","v":249.38519609832829},227.73098771961807,273.1082575864483,0.11521671827033504,0.10522319599861479,0.12616502629382309,{"$f":"BB20+AY21","v":199.89206967992422},182.55408366300338,218.88653492040677,64363.071988782802,58758.416825651773,70503.198505039545,{"$f":"BH20+BE21","v":111664937.72725596},101941295.73137917,122317580.9882049,24254.079914703794,22148.089227510773,26561.277928684671,{"$f":"BN20+BK21","v":42078947.440223128},38425216.94425527,46081757.041985519,19440.601560089635,17754.387201765778,21287.917620093798,{"$f":"BT20+BQ21","v":33727935.841318093},30802484.716955137,36932885.922614321]
[25,0.03,0.14016754734871417,0.12794465827497836,0.1535582169122246,13159.481774181659,12011.948775023795,14416.650608182244,5.2676575521216816E-2,4.8083734425619293E-2,2.6580630029008033E-3,4945.4845191319246,4514.2904957474311,249.54943068439567,4.2179121123967295E-2,3.8501747502140471E-2,4.620783272679628E-2,3959.942127694937,3614.695798793326,4338.1734509481557,23650.573289787455,21588.196232335253,25909.990807618724,2220409032.2106981,2026784945.8056402,2432532053.6130571,8888.1573059142993,8113.203852034284,9737.1501721186178,834455237.93216181,761699553.43122458,914162034.26663053,7116.9141096507992,6496.4281555049847,7796.6815795707817,668163945.83382225,609910278.99606514,731983195.01308441,7.0537039957021151E-3,6.4394763447037312E-3,7.7266152412900297E-3,662.22953121228204,604.56341853926358,725.4050910294618,2.6580630029008033E-3,2.4272624138960727E-3,2.9109143871996934E-3,249.54943068439567,227.88096175612063,273.28811518159847,2.1305423228890601E-3,1.9457460322615356E-3,2.3329941368119087E-3,200.02371017757866,182.6743060933415,219.03068437282337,1190.1766597926407,1086.537576771442,1303.7174688624173,111738475.55192555,102008429.97498925,122398134.19503774,448.49692420300914,409.55377117770558,491.16072412602307,42106658.862645611,38450522.17366793,46112104.546213731,359.48797212755056,328.30715818141016,393.64781549643504,33750147.639245428,30822769.935991716,36957208.365672976]
[36,0.03,5.876975086370246E-6,5.3644911631757977E-6,6.438421961221973E-6,13159.597924113494,12012.054796450428,14416.777854301366,2.2086347933541964E-6,2.0160651636143522E-6,1.1144783754535606E-7,4945.5281696114525,4514.3303403661139,249.55163329008036,1.76849526655303E-6,1.6143095540429538E-6,1.9374119535311722E-6,3959.9770794518595,3614.7277032921379,4338.2117410996416,0.99162632600440903,0.90515453695901571,1.0863596698715734,2220428630.2740688,2026802834.8788831,2432553523.9442644,0.3726645720684873,0.34017215690038249,0.40826132764826345,834462603.10965633,761706276.44302142,914170102.96263134,0.29839950620095024,0.27238363759988587,0.32690094295153999,668169843.26945806,609915662.2656002,731989655.73848867,2.9574921894181144E-7,2.6999574982176875E-7,3.2396318644328962E-7,662.23537626881478,604.56875461564232,725.41149369434766,1.1144783754535606E-7,1.0177078078609171E-7,1.2204944479458526E-7,249.55163329008036,227.8829731087429,273.29052731275175,8.9329836962373431E-8,8.1581658324634296E-8,9.7818280179939384E-8,200.02547565289913,182.67591843709209,219.03261760997481,4.9901983092984978E-2,4.5556581319102604E-2,5.4662546567277086E-2,111739461.7926105,102009330.33507875,122399214.52139004,1.8804675545169614E-2,1.717185864537021E-2,2.0593492528701834E-2,42107030.509921737,38450861.55067426,46112511.546876192,1.5072689049679349E-2,1.376533317308461E-2,1.6504950312935918E-2,33750445.529193901,30823041.987937864,36957534.562198497]
[39,0.03,2.0216698450868035E-7,1.8453762113062496E-7,2.2148066543849016E-7,13159.597926924615,12012.054799016414,14416.777857381043,7.5976676690175808E-8,6.935231283286667E-8,3.8337874357867374E-9,4945.5281706679043,4514.3303413304538,249.55163334338897,6.0835948749566758E-8,5.5531985385016148E-8,6.6646655233377833E-8,3959.9770802977805,3614.7277040643071,4338.2117420263603,3.4111783892476974E-2,3.1137168451802189E-2,3.7370595471662549E-2,2220428630.7483916,2026802835.3118439,2432553524.463901,1.2819600502141293E-2,1.1701866719472331E-2,1.4044123088691953E-2,834462603.28791237,761706276.6057353,914170103.15791416,1.0264894348018144E-2,9.3699527110101734E-3,1.1245339124004149E-2,668169843.41219091,609915662.39588892,731989655.89485455,1.0173724898533072E-8,9.2878097608781132E-9,1.1144280779232343E-8,662.23537641027986,604.56875474478886,725.41149384930827,3.8337874357867374E-9,3.5008982614771484E-9,4.1984809961682869E-9,249.55163334338897,227.88297315742273,273.29052737113136,3.0729318229063788E-9,2.8063957414009261E-9,3.3649328852298133E-9,200.02547569562807,182.67591847611487,219.03261765676402,1.7166200799981328E-3,1.5671389676582385E-3,1.8803826871243471E-3,111739461.81648001,102009330.35686974,122399214.54753666,6.4687777194221059E-4,5.9070913688149347E-4,7.084127844416392E-4,42107030.518916532,38450861.55888804,46112511.556726642,5.1849804513850702E-4,4.735252161973347E-4,5.6776759901031189E-4,33750445.536403596,30823041.99452221,36957534.570093274]
[44,0.03,4.0727996357150723E-10,3.7176434022750374E-10,4.4618876603814782E-10,13159.597927012268,12012.054799096422,14416.777857477069,1.5306049199804117E-10,1.3971523348787412E-10,7.7234411493192266E-12,4945.5281707008453,4514.3303413605227,249.55163334505119,1.2255840413694143E-10,1.1187318760097423E-10,1.3426449121541634E-10,3959.9770803241572,3614.7277040883846,4338.2117420552568,6.8720647611433453E-5,6.2728070379985192E-5,7.5285758450291106E-5,2220428630.7631812,2026802835.3253441,2432553524.480104,2.5826009317011907E-5,2.3574254039589191E-5,2.8292898337763101E-5,834462603.29347062,761706276.61080885,914170103.16400325,2.067936961263175E-5,1.8876445172693935E-5,2.2654546289564922E-5,668169843.41664147,609915662.39995146,731989655.89973021,2.0495702184661985E-11,1.8710962278349206E-11,2.2450956969195504E-11,662.23537641469079,604.56875474881588,725.41149385414008,7.7234411493192266E-12,7.0528119112383807E-12,8.4581426157724841E-12,249.55163334505119,227.88297315894064,273.29052737295166,6.190642670625076E-12,5.6536865210843878E-12,6.7788998596757615E-12,200.02547569696046,182.67591847733163,219.03261765822296,3.4582548943234519E-6,3.1571144181157426E-6,3.7881664712648181E-6,111739461.81722428,102009330.35754922,122399214.54835194,1.3031819019911691E-6,1.1900261377253775E-6,1.4271486204444653E-6,42107030.519197002,38450861.559144154,46112511.557033792,1.0445516880469756E-6,9.5395068226266166E-7,1.1438087559349891E-6,33750445.53662841,30823041.994727518,36957534.570339449]
[50,0.03,8.9388984642003496E-14,8.1594087289801898E-14,9.7928610101674897E-14,13159.597927012412,12012.054799096553,14416.777857477227,3.3593407955872172E-14,3.0664417544588547E-14,1.6951252799812735E-15,4945.5281707008999,4514.3303413605727,249.55163334505392,2.6898871255722969E-14,2.4553701489809955E-14,2.9468099628510406E-14,3959.9770803242004,3614.7277040884242,4338.2117420553041,1.5082669081137942E-8,1.3767430321512832E-8,1.6523566361724795E-8,2220428630.7632055,2026802835.3253663,2432553524.4801311,5.6682404161463161E-9,5.1740297111904129E-9,6.2096682410158292E-9,834462603.2934798,761706276.61081707,914170103.16401327,4.5386663181266611E-9,4.1429640997826959E-9,4.972174109895612E-9,668169843.41664886,609915662.39995825,731989655.89973819,4.4983553616188704E-15,4.1066442480242695E-15,4.9274907366400479E-15,662.23537641469807,604.56875474882258,725.41149385414792,1.6951252799812735E-15,1.5479369279258402E-15,1.8563760754423111E-15,249.55163334505392,227.88297315894314,273.29052737295467,1.3587097625819711E-15,1.2408597102891464E-15,1.4878192635171128E-15,200.02547569696267,182.67591847733365,219.03261765822535,7.5901080653710498E-10,6.9291710242565703E-10,8.3141913378655787E-10,111739461.8172255,102009330.35755034,122399214.54835327,2.8601973443845352E-10,2.6118453561008516E-10,3.1322769967879538E-10,42107030.519197464,38450861.559144579,46112511.557034299,2.2925609691628364E-10,2.0937117097103222E-10,2.5104083790684842E-10,33750445.536628783,30823041.994727854,36957534.570339859]

{"sheet":"Allegheny NPV 4%","index":11,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU3","v":2022.5919695688283},{"$f":"'WTP Values '!CV3","v":1846.2179246983374},{"$f":"'WTP Values '!CW3","v":2215.8168724696802},{"$f":"C3","v":2022.5919695688283},{"$f":"D3","v":1846.2179246983374},{"$f":"E3","v":2215.8168724696802},{"$f":"'WTP Values '!CC3","v":760.11331188193503},{"$f":"'WTP Values '!CD3","v":693.83945824625266},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"I3","v":760.11331188193503},{"$f":"J3","v":693.83945824625266},{"$f":"K3","v":38.355361037317081},{"$f":"'WTP Values '!CI3","v":608.63697255518628},{"$f":"'WTP Values '!CJ3","v":555.57314646064106},{"$f":"'WTP Values '!CK3","v":666.77054120013622},{"$f":"O3","v":608.63697255518628},{"$f":"P3","v":555.57314646064106},{"$f":"Q3","v":666.77054120013622},{"$f":"'WTP Values '!BH3","v":341273429.66639954},{"$f":"'WTP Values '!BI3","v":311513707.43734342},{"$f":"'WTP Values '!BJ3","v":373876409.55659866},{"$f":"U3","v":341273429.66639954},{"$f":"V3","v":311513707.43734342},{"$f":"W3","v":373876409.55659866},{"$f":"'WTP Values '!AV3","v":128254477.81063488},{"$f":"'WTP Values '!AW3","v":117072041.77422568},{"$f":"'WTP Values '!AX3","v":140505288.97118148},{"$f":"AA3","v":128254477.81063488},{"$f":"AB3","v":117072041.77422568},{"$f":"AC3","v":140505288.97118148},{"$f":"'WTP Values '!BB3","v":102695763.73823051},{"$f":"'WTP Values '!BC3","v":93742265.35844247},{"$f":"'WTP Values '!BD3","v":112504683.50489925},{"$f":"AG3","v":102695763.73823051},{"$f":"AH3","v":93742265.35844247},{"$f":"AI3","v":112504683.50489925},{"$f":"'WTP Values '!CX3","v":101.78365340109183},{"$f":"'WTP Values '!CY3","v":92.920461186522132},{"$f":"'WTP Values '!CZ3","v":111.49363910964294},{"$f":"AM3","v":101.78365340109183},{"$f":"AN3","v":92.920461186522132},{"$f":"AO3","v":111.49363910964294},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"'WTP Values '!CG3","v":35.024950919407544},{"$f":"'WTP Values '!CH3","v":42.003960082180008},{"$f":"AS3","v":38.355361037317081},{"$f":"AT3","v":35.024950919407544},{"$f":"AU3","v":42.003960082180008},{"$f":"'WTP Values '!CL3","v":30.74333449226511},{"$f":"'WTP Values '!CM3","v":28.076757952265716},{"$f":"'WTP Values '!CN3","v":33.664676991369305},{"$f":"AY3","v":30.74333449226511},{"$f":"AZ3","v":28.076757952265716},{"$f":"BA3","v":33.664676991369305},{"$f":"'WTP Values '!BK3","v":17174030.651160777},{"$f":"'WTP Values '!BL3","v":15678537.714192603},{"$f":"'WTP Values '!BM3","v":18812403.676776707},{"$f":"BE3","v":17174030.651160777},{"$f":"BF3","v":15678537.714192603},{"$f":"BG3","v":18812403.676776707},{"$f":"'WTP Values '!AY3","v":6471728.2596986769},{"$f":"'WTP Values '!AZ3","v":5909785.7125931634},{"$f":"'WTP Values '!BA3","v":7087359.0583235538},{"$f":"BK3","v":6471728.2596986769},{"$f":"BL3","v":5909785.7125931634},{"$f":"BM3","v":7087359.0583235538},{"$f":"'WTP Values '!BE3","v":5187345.425777236},{"$f":"'WTP Values '!BF3","v":4737412.0062019806},{"$f":"'WTP Values '!BG3","v":5680265.6928897537},{"$f":"BQ3","v":5187345.425777236},{"$f":"BR3","v":4737412.0062019806},{"$f":"BS3","v":5680265.6928897537}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1869.9999718646709},{"$f":"D3/(1+B4)^A4","v":1706.9322528645869},{"$f":"E3/(1+B4)^A4","v":2048.6472563514053},{"$f":"F3+C4","v":3892.5919414334994},{"$f":"G3+D4","v":3553.150177562924},{"$f":"H3+E4","v":4264.464128821086},{"$f":"I3/(1+B4)^A4","v":702.76748509794277},{"$f":"J3/(1+B4)^A4","v":641.49358195844354},{"$f":"K3/(1+B4)^A4","v":35.461687349590491},{"$f":"L3+I4","v":1462.8807969798777},{"$f":"M3+J4","v":1335.3330402046963},{"$f":"N3+K4","v":73.817048386907572},{"$f":"O3/(1+B4)^A4","v":562.7190944482121},{"$f":"P3/(1+B4)^A4","v":513.65860434600688},{"$f":"Q3/(1+B4)^A4","v":616.46684652379452},{"$f":"R3+O4","v":1171.3560670033985},{"$f":"S3+P4","v":1069.2317508066481},{"$f":"T3+Q4","v":1283.2373877239306},{"$f":"U3/(1+B4)^A4","v":315526469.7359463},{"$f":"V3/(1+B4)^A4","v":288011933.65138996},{"$f":"W3/(1+B4)^A4","v":345669757.35632271},{"$f":"X3+U4","v":656799899.4023459},{"$f":"Y3+V4","v":599525641.08873343},{"$f":"Z3+W4","v":719546166.91292143},{"$f":"AA3/(1+B4)^A4","v":118578474.30716981},{"$f":"AB3/(1+B4)^A4","v":108239683.59303409},{"$f":"AC3/(1+B4)^A4","v":129905037.88016038},{"$f":"AD3+AA4","v":246832952.11780471},{"$f":"AE3+AB4","v":225311725.36725977},{"$f":"AF3+AC4","v":270410326.85134184},{"$f":"AG3/(1+B4)^A4","v":94948006.414784119},{"$f":"AH3/(1+B4)^A4","v":86669993.859506711},{"$f":"AI3/(1+B4)^A4","v":104016904.12805033},{"$f":"AJ3+AG4","v":197643770.15301463},{"$f":"AK3+AH4","v":180412259.21794918},{"$f":"AL3+AI4","v":216521587.63294959},{"$f":"AM3/(1+B4)^A4","v":94.10470913562483},{"$f":"AN3/(1+B4)^A4","v":85.910189706473858},{"$f":"AO3/(1+B4)^A4","v":103.08213675077934},{"$f":"AP3+AM4","v":195.88836253671667},{"$f":"AQ3+AN4","v":178.830650892996},{"$f":"AR3+AO4","v":214.57577586042228},{"$f":"AS3/(1+B4)^A4","v":35.461687349590491},{"$f":"AT3/(1+B4)^A4","v":32.382535983180048},{"$f":"AU3/(1+B4)^A4","v":38.835022265329144},{"$f":"AV3+AS4","v":73.817048386907572},{"$f":"AW3+AT4","v":67.407486902587593},{"$f":"AX3+AU4","v":80.838982347509159},{"$f":"AY3/(1+B4)^A4","v":28.423940913706645},{"$f":"AZ3/(1+B4)^A4","v":25.958541006162825},{"$f":"BA3/(1+B4)^A4","v":31.124886271606233},{"$f":"BB3+AY4","v":59.167275405971751},{"$f":"BC3+AZ4","v":54.035298958428541},{"$f":"BD3+BA4","v":64.789563262975534},{"$f":"BE3/(1+B4)^A4","v":15878356.741087994},{"$f":"BF3/(1+B4)^A4","v":14495689.454689905},{"$f":"BG3/(1+B4)^A4","v":17393124.701161895},{"$f":"BH3+BE4","v":33052387.392248772},{"$f":"BI3+BF4","v":30174227.168882508},{"$f":"BJ3+BG4","v":36205528.377938598},{"$f":"BK3/(1+B4)^A4","v":5983476.5714669712},{"$f":"BL3/(1+B4)^A4","v":5463929.0981815485},{"$f":"BM3/(1+B4)^A4","v":6552661.8512606816},{"$f":"BN3+BK4","v":12455204.831165649},{"$f":"BO3+BL4","v":11373714.810774712},{"$f":"BP3+BM4","v":13640020.909584235},{"$f":"BQ3/(1+B4)^A4","v":4795992.4424715564},{"$f":"BR3/(1+B4)^A4","v":4380003.7039589314},{"$f":"BS3/(1+B4)^A4","v":5251724.9379528044},{"$f":"BT3+BQ4","v":9983337.8682487924},{"$f":"BU3+BR4","v":9117415.7101609111},{"$f":"BV3+BS4","v":10931990.630842559}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1662.4231657024056},{"$f":"D4/(1+B5)^A5","v":1517.4565572945589},{"$f":"E4/(1+B5)^A5","v":1821.2399510975595},{"$f":"F4+C5","v":5555.0151071359051},{"$f":"G4+D5","v":5070.6067348574834},{"$f":"H4+E5","v":6085.7040799186452},{"$f":"I4/(1+B5)^A5","v":624.7577352443875},{"$f":"J4/(1+B5)^A5","v":570.2854584718184},{"$f":"K4/(1+B5)^A5","v":31.52531092611239},{"$f":"L4+I5","v":2087.638532224265},{"$f":"M4+J5","v":1905.6184986765147},{"$f":"N4+K5","v":105.34235931301995},{"$f":"O4/(1+B5)^A5","v":500.25522591905514},{"$f":"P4/(1+B5)^A5","v":456.64062886358425},{"$f":"Q4/(1+B5)^A5","v":548.03678180099507},{"$f":"R4+O5","v":1671.6112929224537},{"$f":"S4+P5","v":1525.8723796702322},{"$f":"T4+Q5","v":1831.2741695249256},{"$f":"U4/(1+B5)^A5","v":280501882.65954489},{"$f":"V4/(1+B5)^A5","v":256041560.26985478},{"$f":"W4/(1+B5)^A5","v":307299155.59242958},{"$f":"X4+U5","v":937301782.06189084},{"$f":"Y4+V5","v":855567201.35858822},{"$f":"Z4+W5","v":1026845322.5053511},{"$f":"AA4/(1+B5)^A5","v":105415831.87582658},{"$f":"AB4/(1+B5)^A5","v":96224684.577899262},{"$f":"AC4/(1+B5)^A5","v":115485105.64846984},{"$f":"AD4+AA5","v":352248783.9936313},{"$f":"AE4+AB5","v":321536409.94515902},{"$f":"AF4+AC5","v":385895432.49981165},{"$f":"AG4/(1+B5)^A5","v":84408431.965805739},{"$f":"AH4/(1+B5)^A5","v":77049308.947132006},{"$f":"AI4/(1+B5)^A5","v":92470649.010058388},{"$f":"AJ4+AG5","v":282052202.11882037},{"$f":"AK4+AH5","v":257461568.1650812},{"$f":"AL4+AI5","v":308992236.64300799},{"$f":"AM4/(1+B5)^A5","v":83.658743755356042},{"$f":"AN4/(1+B5)^A5","v":76.373845821782766},{"$f":"AO4/(1+B5)^A5","v":91.639644215460123},{"$f":"AP4+AM5","v":279.54710629207273},{"$f":"AQ4+AN5","v":255.20449671477877},{"$f":"AR4+AO5","v":306.21542007588243},{"$f":"AS4/(1+B5)^A5","v":31.52531092611239},{"$f":"AT4/(1+B5)^A5","v":28.787956573576935},{"$f":"AU4/(1+B5)^A5","v":34.524193382781512},{"$f":"AV4+AS5","v":105.34235931301995},{"$f":"AW4+AT5","v":96.195443476164527},{"$f":"AX4+AU5","v":115.36317573029066},{"$f":"AY4/(1+B5)^A5","v":25.268779971362441},{"$f":"AZ4/(1+B5)^A5","v":23.077048430888375},{"$f":"BA4/(1+B5)^A5","v":27.669910559504288},{"$f":"BB4+AY5","v":84.436055377334185},{"$f":"BC4+AZ5","v":77.112347389316909},{"$f":"BD4+BA5","v":92.459473822479822},{"$f":"BE4/(1+B5)^A5","v":14115801.324504999},{"$f":"BF4/(1+B5)^A5","v":12886615.141643705},{"$f":"BG4/(1+B5)^A5","v":15462424.525242068},{"$f":"BH4+BE5","v":47168188.716753773},{"$f":"BI4+BF5","v":43060842.310526215},{"$f":"BJ4+BG5","v":51667952.903180666},{"$f":"BK4/(1+B5)^A5","v":5319288.884226867},{"$f":"BL4/(1+B5)^A5","v":4857413.0723194517},{"$f":"BM4/(1+B5)^A5","v":5825292.525372562},{"$f":"BN4+BK5","v":17774493.715392515},{"$f":"BO4+BL5","v":16231127.883094164},{"$f":"BP4+BM5","v":19465313.434956796},{"$f":"BQ4/(1+B5)^A5","v":4263619.8175704405},{"$f":"BR4/(1+B5)^A5","v":3893807.3437846093},{"$f":"BS4/(1+B5)^A5","v":4668764.3465812793},{"$f":"BT4+BQ5","v":14246957.685819233},{"$f":"BU4+BR5","v":13011223.053945521},{"$f":"BV4+BS5","v":15600754.977423839}]
[4,0.04,1421.0462893073204,1297.128224880928,1556.8035430689665,6976.061396443225,6367.7349597384109,7642.5076229876122,534.04553046514218,487.48239998501896,26.947967903156073,2621.6840626894073,2393.1008986615338,132.29032721617602,427.62026370013058,390.33832334704135,468.46413792193391,2099.2315566225843,1916.2107030172735,2299.7383074468594,239774184.88910732,218865398.79646197,262680606.10030457,1177075966.9509981,1074432600.1550503,1289525928.6056557,90109894.888341516,82253263.657701701,98717152.309822664,442358678.88197279,403789673.60286069,484612584.80963433,72152681.402618214,65862072.203952581,79044298.321036667,354204883.5214386,323323640.36903381,388036534.96404469,71.511844778360242,65.284683493518017,78.333951939848276,351.05895107043295,320.48918020829677,384.54937201573068,26.947967903156073,24.608065930275306,29.51142519552236,132.29032721617602,120.80350940643983,144.87460092581301,21.599859021728609,19.726357715319338,23.652355511681929,106.03591439906279,96.838705104636247,116.11182933416175,12066246.131929826,11015532.631264161,13217345.287657736,59234434.848683596,54076374.941790372,64885298.190838404,4546950.431534959,4152137.0517812432,4979484.4646626003,22321444.146927476,20383264.934875406,24444797.899619397,3644560.089016607,3328442.8365294081,3990879.3303878363,17891517.77483584,16339665.890474929,19591634.307811677]
[5,0.04,1167.9964651414782,1066.1448489722748,1279.5790319473831,8144.0578615847035,7433.8798087106861,8922.0866549349957,438.94649773297743,400.67499861579159,22.149265291684941,3060.6305604223849,2793.7758972773254,154.43959250786097,351.47268613471931,320.82964876592996,385.04337350268895,2450.7042427573037,2237.0403517832037,2684.7816809495484,197076902.0614858,179891404.00250766,215904310.57381621,1374152869.0124838,1254324004.157558,1505430239.179472,74063765.19596383,67606187.019688874,81138303.385534778,516422444.07793665,471395860.62254953,565750888.19516909,59304244.670183256,54133822.451770253,64968651.424832739,413509128.19162184,377457462.82080406,453005186.38887745,58.777523677701474,53.659251019527261,64.384798478945584,409.83647474813444,374.14843122782406,448.93417049467627,22.149265291684941,20.226036433014553,24.256240327300723,154.43959250786097,141.02954583945439,169.13084125311374,17.753509632139274,16.213628123852434,19.440512133760329,123.78942403120206,113.05233322848868,135.55234146792208,9917574.772663299,9053964.8650281783,10863694.371323872,69152009.621346891,63130339.806818552,75748992.56216228,3737261.8127697138,3412753.9938388611,4092773.2591932695,26058705.959697191,23796018.928714268,28537571.158812664,2995562.7293760246,2735737.3906425056,3280211.9014513725,20887080.504211865,19075403.281117436,22871846.209263049]
[9,0.04,360.11511433008405,328.71235970185512,394.51810269673587,10641.282054035963,9713.3410818990105,11657.878936930738,135.33539949262956,123.5355818634729,6.8290319713222116,3999.116117566402,3650.4354246950993,201.79562720674747,108.3655904180967,98.917769953891806,118.71606003034124,3202.1672146038272,2922.9872569879844,3508.0201548241166,60762487.931925513,55463878.061921574,66567329.44583866,1795511342.5089569,1638939180.2271793,1967042481.7765725,22835241.430315733,20844249.528672412,25016453.621451344,674773801.93841362,615940652.34373116,739227897.92589974,18284605.721880712,16690468.03063944,20031048.067333888,540304027.76992798,493197788.31917536,591910819.18064547,18.122207807085093,16.54414879879204,19.851035304765603,535.50522331113064,488.87410360265193,586.59150181908763,6.8290319713222116,6.2360646114089162,7.4786517077565202,201.79562720674747,184.27363861314817,220.99167471540511,5.4737384416344685,4.9989642261625677,5.9938728058020994,161.74715342289542,147.71773300209844,177.1169511760414,3057773.4434343451,2791506.387063636,3349479.7778369198,90356189.935145304,82488086.832031816,98976015.257115752,1152267.5839810884,1052215.7655013679,1261878.399591703,34049124.501967609,31092626.487596516,37288087.707539558,923587.91055203928,843478.90820797789,1011350.5641260474,27291716.084078122,24924521.664603658,29885073.356041007]
[16,0.04,10.148631262573279,9.2636504198673979,11.118163585350823,11263.968441825256,10281.727977476041,12340.05261559656,3.8139722871082071,3.4814341810453855,0.19245325897026153,4233.1288198848124,3864.044690657498,213.60392150239454,3.0539190801535132,2.7876640902606891,3.3456121952413072,3389.5455705043478,3094.0290889181574,3713.2958337702444,1712386.0123583688,1563062.5442919547,1875975.913804115,1900577674.4062085,1734843518.8923633,2082146147.9876366,643534.3473411958,587424.94828379666,705004.46440208249,714258937.20409524,651983100.79617429,782484635.89930677,515290.01107911236,470364.61093234591,564507.60478750069,571920515.48744512,522057802.33954036,626547135.37049842,0.51071337297232955,0.46624109633506322,0.55943455154100963,566.84090367865167,517.481112430184,620.91655227079445,0.19245325897026153,0.17574247164966703,0.21076060266014313,213.60392150239454,195.05661436833842,233.92324696029746,0.15425887684625836,0.14087896510674353,0.16891711155753972,171.2119669847072,156.36159951258284,187.48114545113182,86173.042805028686,78669.202880108889,94393.803075854434,95643482.315839201,87314968.458161309,104767706.24935444,32472.77984261862,29653.156415288973,35561.791399635367,36041546.677778348,32912045.912448626,39470041.397355705,26028.213673285762,23770.611331004453,28501.508390183346,28888721.033168834,26383007.61431323,31633831.473944046]
[19,0.04,1.220694959063565,1.1142479293500254,1.3373119873546933,11272.970992725182,10289.945488021678,12349.915209970242,0.45875119751869176,0.41875293772730143,2.3148611571565291E-2,4236.5120819974309,3867.1329680427634,213.77464110141338,0.36733068037257549,0.33530506868380477,0.40241603385214753,3392.2546118767273,3096.5019433568655,3716.2636274854567,205968.75767528923,188007.87211126465,225645.63457444005,1902096681.436588,1736230065.4867451,2083810270.78549,77405.426747613776,70656.490973580512,84799.158974933423,714829797.50711513,652504188.10932899,783110024.52672315,61979.975693844375,56576.270694204242,67899.95317481106,572377614.02940023,522475048.88657558,627047893.38544738,6.1429489729593133E-2,5.608028721108263E-2,6.7289757537110598E-2,567.29394242018247,517.89470112927017,621.41281013011769,2.3148611571565291E-2,2.1138609107542301E-2,2.5350650603025396E-2,213.77464110141338,195.21251032173063,234.11020646291971,1.8554525086695178E-2,1.6945166111029739E-2,2.0317642965144406E-2,171.34880547599175,156.48656907954108,187.63098682927642,10365.042953841164,9462.4680811339531,11353.850248404602,95719923.875689223,87384753.583353177,104851440.20271641,3905.882245111206,3566.7330519690654,4277.4339094273,36070352.32120274,32938350.351250794,39501587.211651705,3130.7186557838413,2859.170332912357,3428.210831337562,28911809.892382,26404093.821200941,31659114.319814458]
[25,0.04,6.1250035647372938E-3,5.5908910646321986E-3,6.7101454207667286E-3,11273.94004669352,10290.830038555481,12350.976840870435,2.3018467466147476E-3,2.1011500189134277E-3,1.161513180191426E-4,4236.876263618019,3867.4653968719681,213.79301772674336,1.8431318242236158E-3,1.6824389465311478E-3,2.0191773739630051E-3,3392.5462189247164,3096.7681267346197,3716.5830871929224,1033.4763534646213,943.35515873970667,1132.2077689221335,1902260190.6249373,1736379316.348474,2083989400.5475972,388.39229345458261,354.52858707387628,425.49135404526993,714891246.13963687,652560279.07002175,783177342.70552468,310.99298743590481,283.87916007073335,340.69728244004045,572426817.10094357,522519962.20355356,627101796.05669665,3.0823084897670843E-4,2.8139049524942438E-4,3.3763554254478479E-4,567.34270848606434,517.93922070761687,621.46622839492295,1.161513180191426E-4,1.0606585631893541E-4,1.27200349406747E-4,213.79301772674336,195.22929129791859,234.13033118645063,9.3099862053331887E-5,8.5024683738141115E-5,1.0194654664916075E-4,171.36353506591297,156.50002107288481,187.6471160779445,52.008017702993087,47.479225090451372,56.969493261707093,95728152.209829405,87392265.404530272,104860453.50580037,19.598297262653372,17.896569896983785,21.462608449918338,36073453.022701822,32941181.817697302,39504982.871045113,15.708808154312239,14.346277381790498,17.201515748636879,28914295.226915911,26406363.585925277,31661835.819797512]
[36,0.04,9.5222075852102282E-9,8.6918521338049544E-9,1.0431895581472883E-8,11273.943395221131,10290.833095084821,12350.980509293964,3.5785550684077926E-9,3.2665428576971284E-9,1.8057409269793353E-10,4236.8775220331872,3867.4665455666222,213.79308122644443,2.8654161016667493E-9,2.6155956856164105E-9,3.1391044761065474E-9,3392.5472265613221,3096.7690465207406,3716.5841910732902,1.606689084844363E-3,1.4665825992027344E-3,1.7601814090906086E-3,1902260755.6244621,1736379832.0789154,2083990019.5233965,6.0381222699403437E-4,5.5116617734630243E-4,6.6148810463672236E-4,714891458.47295308,652560472.89011502,783177575.32082582,4.8348376496600069E-4,4.4133138254338086E-4,5.2966340555104813E-4,572426987.12020886,522520117.39974171,627101982.31524241,4.7918961958150083E-10,4.3746239164598034E-10,5.249034862226103E-10,567.34287699527374,517.93937454325692,621.4664129796214,1.8057409269793353E-10,1.6489477775761973E-10,1.9775141665803557E-10,213.79308122644443,195.22934928391723,234.13040072663583,1.4473725660015777E-10,1.3218321913844528E-10,1.5849071262218337E-10,171.36358596342762,156.50006755571511,187.64717181192449,8.0854016724875074E-5,7.3813350885060421E-5,8.8567351043734033E-5,95728180.642512172,87392291.361330897,104860484.65091224,3.0468399386090318E-5,2.7822817051635993E-5,3.3366741883516797E-5,36073463.737053059,32941191.601717476,39504994.604611672,2.4421623690601073E-5,2.2303371722245629E-5,2.6742254434232092E-5,28914303.81489097,26406371.429007389,31661845.22383292]
[39,0.04,1.0887720533546417E-10,9.938289635563342E-11,1.1927860499767385E-10,11273.943395223974,10290.833095087417,12350.98050929708,4.0917305309795897E-11,3.7349748393111953E-11,2.0646895578578163E-12,4236.8775220342559,3867.4665455675972,213.79308122649834,3.2763253109213563E-11,2.9906799026281134E-11,3.5892614139747474E-11,3392.5472265621775,3096.7690465215219,3716.584191074227,1.8370930882934187E-5,1.6768949150281475E-5,2.0125966693152469E-5,1902260755.6249418,1736379832.0793531,2083990019.523922,6.9040069998686094E-6,6.3020504990987728E-6,7.5634747038450948E-6,714891458.47313333,652560472.89027953,783177575.32102323,5.5281677786910354E-6,5.0461961817333261E-6,6.0561871655090071E-6,572426987.1203531,522520117.3998735,627101982.3154006,5.4790683923791158E-12,5.0019580244984861E-12,6.0017621060398673E-12,567.34287699541676,517.93937454338754,621.46641297977817,2.0646895578578163E-12,1.8854118035135995E-12,2.2610955919819433E-12,213.79308122649834,195.22934928396643,234.13040072669486,1.654930105811092E-12,1.5113868673050388E-12,1.8121875318840291E-12,171.36358596347083,156.50006755575455,187.64717181197182,9.2448723705879242E-7,8.439840540016919E-7,1.0126817315539411E-6,95728180.642536297,87392291.361352935,104860484.65093869,3.48376586680876E-7,3.1812691941804024E-7,3.8151632118056645E-7,36073463.737062156,32941191.601725779,39504994.604621626,2.7923757315655137E-7,2.5501741701659307E-7,3.0577173424484139E-7,28914303.81489826,26406371.429014046,31661845.223840903]
[44,0.04,2.8836046163089645E-14,2.6321485551568708E-14,3.1590849061419801E-14,11273.943395224,10290.833095087441,12350.980509297113,1.0836917618771624E-14,9.8920528454521811E-15,5.4683148065193978E-16,4236.8775220342659,3867.4665455676068,213.79308122649888,8.6773230098930413E-15,7.9207932886865056E-15,9.506131931461279E-15,3392.5472265621861,3096.7690465215301,3716.5841910742361,4.8655272641046349E-9,4.441243603875958E-9,5.3303471819689791E-9,1902260755.6249466,1736379832.0793576,2083990019.5239275,1.8285210751424229E-9,1.669093347447828E-9,2.0031806018665032E-9,714891458.47313499,652560472.89028108,783177575.32102525,1.4641310894459123E-9,1.3364812735239422E-9,1.6039766279714115E-9,572426987.12035453,522520117.39987487,627101982.31540215,1.4511271538111987E-15,1.3247648307638309E-15,1.5895621917958546E-15,567.34287699541812,517.93937454338879,621.46641297977965,5.4683148065193978E-16,4.9934990189212019E-16,5.9884947146335439E-16,213.79308122649888,195.22934928396694,234.13040072669546,4.3830699714250733E-16,4.0028967809756593E-16,4.7995650847737268E-16,171.36358596347122,156.50006755575492,187.6471718119723,2.4484975126681678E-10,2.2352854362048068E-10,2.682079969781814E-10,95728180.642536536,87392291.361353144,104860484.65093896,9.2267277661260467E-11,8.4255675977311767E-11,1.0104431148501841E-10,36073463.737062246,32941191.601725865,39504994.604621723,7.3955861791289521E-11,6.7541171605431253E-11,8.0983414451952482E-11,28914303.814898334,26406371.429014113,31661845.223840982]
[50,0.04,4.0311969053769469E-19,3.6796685128152435E-19,4.4163104835652995E-19,11273.943395224,10290.833095087441,12350.980509297113,1.5149701356954817E-19,1.3828807386726505E-19,7.6445479387129828E-21,4236.8775220342659,3867.4665455676068,213.79308122649888,1.2130649766129056E-19,1.107304282039697E-19,1.3289300969861456E-19,3392.5472265621861,3096.7690465215301,3716.5841910742361,6.8018681684563624E-14,6.2087317278908274E-14,7.4516731395868258E-14,1902260755.6249466,1736379832.0793576,2083990019.5239275,2.5562202452587842E-14,2.3333448347816117E-14,2.8003892757987446E-14,714891458.47313499,652560472.89028108,783177575.32102525,2.0468134512821673E-14,1.8683626539688888E-14,2.242313520517166E-14,572426987.12035453,522520117.39987487,627101982.31540215,2.0286343206233046E-20,1.8519834015812844E-20,2.222162550382419E-20,567.34287699541812,517.93937454338879,621.46641297977965,7.6445479387129828E-21,6.9807690271505526E-21,8.3717445952758095E-21,213.79308122649888,195.22934928396694,234.13040072669546,6.1274066510116267E-21,5.5959353875175917E-21,6.7096549254594637E-21,171.36358596347122,156.50006755575492,187.6471718119723,3.4229296000105678E-15,3.1248652058953097E-15,3.749471204550012E-15,95728180.642536536,87392291.361353144,104860484.65093896,1.2898701925776649E-15,1.1778702889404372E-15,1.4125706189419804E-15,36073463.737062246,32941191.601725865,39504994.604621723,1.0338818279780014E-15,9.4420629104782648E-16,1.1321250072884157E-15,28914303.814898334,26406371.429014113,31661845.223840982]

{"sheet":"Allegheny NPV 5%","index":12,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU3","v":2022.5919695688283},{"$f":"'WTP Values '!CV3","v":1846.2179246983374},{"$f":"'WTP Values '!CW3","v":2215.8168724696802},{"$f":"C3","v":2022.5919695688283},{"$f":"D3","v":1846.2179246983374},{"$f":"E3","v":2215.8168724696802},{"$f":"'WTP Values '!CC3","v":760.11331188193503},{"$f":"'WTP Values '!CD3","v":693.83945824625266},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"I3","v":760.11331188193503},{"$f":"J3","v":693.83945824625266},{"$f":"K3","v":38.355361037317081},{"$f":"'WTP Values '!CI3","v":608.63697255518628},{"$f":"'WTP Values '!CJ3","v":555.57314646064106},{"$f":"'WTP Values '!CK3","v":666.77054120013622},{"$f":"O3","v":608.63697255518628},{"$f":"P3","v":555.57314646064106},{"$f":"Q3","v":666.77054120013622},{"$f":"'WTP Values '!BH3","v":341273429.66639954},{"$f":"'WTP Values '!BI3","v":311513707.43734342},{"$f":"'WTP Values '!BJ3","v":373876409.55659866},{"$f":"U3","v":341273429.66639954},{"$f":"V3","v":311513707.43734342},{"$f":"W3","v":373876409.55659866},{"$f":"'WTP Values '!AV3","v":128254477.81063488},{"$f":"'WTP Values '!AW3","v":117072041.77422568},{"$f":"'WTP Values '!AX3","v":140505288.97118148},{"$f":"AA3","v":128254477.81063488},{"$f":"AB3","v":117072041.77422568},{"$f":"AC3","v":140505288.97118148},{"$f":"'WTP Values '!BB3","v":102695763.73823051},{"$f":"'WTP Values '!BC3","v":93742265.35844247},{"$f":"'WTP Values '!BD3","v":112504683.50489925},{"$f":"AG3","v":102695763.73823051},{"$f":"AH3","v":93742265.35844247},{"$f":"AI3","v":112504683.50489925},{"$f":"'WTP Values '!CX3","v":101.78365340109183},{"$f":"'WTP Values '!CY3","v":92.920461186522132},{"$f":"'WTP Values '!CZ3","v":111.49363910964294},{"$f":"AM3","v":101.78365340109183},{"$f":"AN3","v":92.920461186522132},{"$f":"AO3","v":111.49363910964294},{"$f":"'WTP Values '!CF3","v":38.355361037317081},{"$f":"'WTP Values '!CG3","v":35.024950919407544},{"$f":"'WTP Values '!CH3","v":42.003960082180008},{"$f":"AS3","v":38.355361037317081},{"$f":"AT3","v":35.024950919407544},{"$f":"AU3","v":42.003960082180008},{"$f":"'WTP Values '!CL3","v":30.74333449226511},{"$f":"'WTP Values '!CM3","v":28.076757952265716},{"$f":"'WTP Values '!CN3","v":33.664676991369305},{"$f":"AY3","v":30.74333449226511},{"$f":"AZ3","v":28.076757952265716},{"$f":"BA3","v":33.664676991369305},{"$f":"'WTP Values '!BK3","v":17174030.651160777},{"$f":"'WTP Values '!BL3","v":15678537.714192603},{"$f":"'WTP Values '!BM3","v":18812403.676776707},{"$f":"BE3","v":17174030.651160777},{"$f":"BF3","v":15678537.714192603},{"$f":"BG3","v":18812403.676776707},{"$f":"'WTP Values '!AY3","v":6471728.2596986769},{"$f":"'WTP Values '!AZ3","v":5909785.7125931634},{"$f":"'WTP Values '!BA3","v":7087359.0583235538},{"$f":"BK3","v":6471728.2596986769},{"$f":"BL3","v":5909785.7125931634},{"$f":"BM3","v":7087359.0583235538},{"$f":"'WTP Values '!BE3","v":5187345.425777236},{"$f":"'WTP Values '!BF3","v":4737412.0062019806},{"$f":"'WTP Values '!BG3","v":5680265.6928897537},{"$f":"BQ3","v":5187345.425777236},{"$f":"BR3","v":4737412.0062019806},{"$f":"BS3","v":5680265.6928897537}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1834.5505392914542},{"$f":"D3/(1+B4)^A4","v":1674.5740813590362},{"$f":"E3/(1+B4)^A4","v":2009.8112221947213},{"$f":"F3+C4","v":3857.1425088602828},{"$f":"G3+D4","v":3520.7920060573733},{"$f":"H3+E4","v":4225.6280946644019},{"$f":"I3/(1+B4)^A4","v":689.4451808452925},{"$f":"J3/(1+B4)^A4","v":629.33284194671444},{"$f":"K3/(1+B4)^A4","v":34.789443117747915},{"$f":"L3+I4","v":1449.5584927272275},{"$f":"M3+J4","v":1323.1723001929672},{"$f":"N3+K4","v":73.144804155065003},{"$f":"O3/(1+B4)^A4","v":552.05167578701696},{"$f":"P3/(1+B4)^A4","v":503.92122127949301},{"$f":"Q3/(1+B4)^A4","v":604.78053623595122},{"$f":"R3+O4","v":1160.6886483422031},{"$f":"S3+P4","v":1059.4943677401341},{"$f":"T3+Q4","v":1271.5510774360873},{"$f":"U3/(1+B4)^A4","v":309545060.92190433},{"$f":"V3/(1+B4)^A4","v":282552115.58942711},{"$f":"W3/(1+B4)^A4","v":339116924.76788992},{"$f":"X3+U4","v":650818490.5883038},{"$f":"Y3+V4","v":594065823.02677059},{"$f":"Z3+W4","v":712993334.32448864},{"$f":"AA3/(1+B4)^A4","v":116330592.11848968},{"$f":"AB3/(1+B4)^A4","v":106187792.99249494},{"$f":"AC3/(1+B4)^A4","v":127442438.97612832},{"$f":"AD3+AA4","v":244585069.92912456},{"$f":"AE3+AB4","v":223259834.76672062},{"$f":"AF3+AC4","v":267947727.94730979},{"$f":"AG3/(1+B4)^A4","v":93148085.023338333},{"$f":"AH3/(1+B4)^A4","v":85026998.057544187},{"$f":"AI3/(1+B4)^A4","v":102045064.40353674},{"$f":"AJ3+AG4","v":195843848.76156884},{"$f":"AK3+AH4","v":178769263.41598666},{"$f":"AL3+AI4","v":214549747.908436},{"$f":"AM3/(1+B4)^A4","v":92.320774059947226},{"$f":"AN3/(1+B4)^A4","v":84.28159744809264},{"$f":"AO3/(1+B4)^A4","v":101.12801733300947},{"$f":"AP3+AM4","v":194.10442746103905},{"$f":"AQ3+AN4","v":177.20205863461479},{"$f":"AR3+AO4","v":212.62165644265241},{"$f":"AS3/(1+B4)^A4","v":34.789443117747915},{"$f":"AT3/(1+B4)^A4","v":31.768662965449018},{"$f":"AU3/(1+B4)^A4","v":38.098830006512479},{"$f":"AV3+AS4","v":73.144804155065003},{"$f":"AW3+AT4","v":66.793613884856569},{"$f":"AX3+AU4","v":80.102790088692487},{"$f":"AY3/(1+B4)^A4","v":27.885110650580597},{"$f":"AZ3/(1+B4)^A4","v":25.466447122236477},{"$f":"BA3/(1+B4)^A4","v":30.534854413940412},{"$f":"BB3+AY4","v":58.628445142845706},{"$f":"BC3+AZ4","v":53.543205074502197},{"$f":"BD3+BA4","v":64.199531405309713},{"$f":"BE3/(1+B4)^A4","v":15577352.064544922},{"$f":"BF3/(1+B4)^A4","v":14220895.885888983},{"$f":"BG3/(1+B4)^A4","v":17063404.695489075},{"$f":"BH3+BE4","v":32751382.7157057},{"$f":"BI3+BF4","v":29899433.600081585},{"$f":"BJ3+BG4","v":35875808.372265786},{"$f":"BK3/(1+B4)^A4","v":5870048.3081167135},{"$f":"BL3/(1+B4)^A4","v":5360349.852692211},{"$f":"BM3/(1+B4)^A4","v":6428443.5903161485},{"$f":"BN3+BK4","v":12341776.567815389},{"$f":"BO3+BL4","v":11270135.565285373},{"$f":"BP3+BM4","v":13515802.648639701},{"$f":"BQ3/(1+B4)^A4","v":4705075.2161244769},{"$f":"BR3/(1+B4)^A4","v":4296972.3412262863},{"$f":"BS3/(1+B4)^A4","v":5152168.4289249461},{"$f":"BT3+BQ4","v":9892420.6419017129},{"$f":"BU3+BR4","v":9034384.347428266},{"$f":"BV3+BS4","v":10832434.1218147}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1584.753732246154},{"$f":"D4/(1+B5)^A5","v":1446.5600530042423},{"$f":"E4/(1+B5)^A5","v":1736.1504996822987},{"$f":"F4+C5","v":5441.8962411064367},4967.3520590616154,5961.7785943467006,{"$f":"I4/(1+B5)^A5","v":595.56866934049663},{"$f":"J4/(1+B5)^A5","v":543.64137086423875},{"$f":"K4/(1+B5)^A5","v":30.052428997082743},{"$f":"L4+I5","v":2045.1271620677242},1866.813671057206,103.19723315214775,{"$f":"O4/(1+B5)^A5","v":476.88299387713369},{"$f":"P4/(1+B5)^A5","v":435.30609763912577},{"$f":"Q4/(1+B5)^A5","v":522.43216606064243},{"$f":"R4+O5","v":1637.5716422193368},1494.8004653792598,1793.9832434967298,{"$f":"U4/(1+B5)^A5","v":267396662.06405726},{"$f":"V4/(1+B5)^A5","v":244079140.99075875},{"$f":"W4/(1+B5)^A5","v":292941949.91287321},{"$f":"X4+U5","v":918215152.65236104},838144964.01752937,1005935284.2373619,{"$f":"AA4/(1+B5)^A5","v":100490739.33138077},{"$f":"AB4/(1+B5)^A5","v":91729008.09199433},{"$f":"AC4/(1+B5)^A5","v":110089570.43613286},{"$f":"AD4+AA5","v":345075809.26050532},314988842.85871494,378037298.38344264,{"$f":"AG4/(1+B5)^A5","v":80464818.074366331},{"$f":"AH4/(1+B5)^A5","v":73449517.812369451},{"$f":"AI4/(1+B5)^A5","v":88150363.376340985},{"$f":"AJ4+AG5","v":276308666.83593518},252218781.22835612,302700111.28477699,{"$f":"AM4/(1+B5)^A5","v":79.750155758511795},{"$f":"AN4/(1+B5)^A5","v":72.805612739956928},{"$f":"AO4/(1+B5)^A5","v":87.358183637196376},{"$f":"AP4+AM5","v":273.85458321955082},250.00767137457171,299.97984007984877,{"$f":"AS4/(1+B5)^A5","v":30.052428997082743},{"$f":"AT4/(1+B5)^A5","v":27.442965524629319},{"$f":"AU4/(1+B5)^A5","v":32.911201819684678},{"$f":"AV4+AS5","v":103.19723315214775},94.236579409485884,113.01399190837716,{"$f":"AY4/(1+B5)^A5","v":24.088207019182025},{"$f":"AZ4/(1+B5)^A5","v":21.998874525201575},{"$f":"BA4/(1+B5)^A5","v":26.377155308446525},{"$f":"BB4+AY5","v":82.716652162027728},75.542079599703769,90.576686713756231,{"$f":"BE4/(1+B5)^A5","v":13456302.398915814},{"$f":"BF4/(1+B5)^A5","v":12284544.551032485},{"$f":"BG4/(1+B5)^A5","v":14740010.534921994},{"$f":"BH4+BE5","v":46207685.114621513},42183978.151114069,50615818.907187782,{"$f":"BK4/(1+B5)^A5","v":5070768.4337472953},{"$f":"BL4/(1+B5)^A5","v":4630471.7440381907},{"$f":"BM4/(1+B5)^A5","v":5553131.2733537611},{"$f":"BN4+BK5","v":17412545.001562685},15900607.309323564,19068933.921993464,{"$f":"BQ4/(1+B5)^A5","v":4064420.8756069336},{"$f":"BR4/(1+B5)^A5","v":3711886.268201089},{"$f":"BS4/(1+B5)^A5","v":4450636.8028722126},{"$f":"BT4+BQ5","v":13956841.517508646},12746270.615629354,15283070.924686912]
[4,0.05,1303.7808174545823,1190.088535541666,1428.3353126997897,6745.6770585610193,6157.4405946032812,7390.1139070464906,489.9758181749346,447.25510120926054,24.724207709407288,2535.1029802426588,2314.0687722664666,127.92144086155503,392.33281924887979,358.12740381970536,429.80623592897399,2029.9044614682166,1852.9278691989653,2223.7894794257036,219987895.63118845,200804513.3381739,241004067.16368032,1138203048.2835495,1038949477.3557032,1246939351.4010422,82673979.941592872,75465681.967488304,90570962.046581715,427749789.20209819,390454524.82620323,468608260.43002439,66198604.963459738,60427100.076506764,72521522.10351941,342507271.79939491,312645881.30486286,375221633.38829637,65.610650507565708,59.897357779901938,71.869793871645143,339.46523372711653,309.90502915447365,371.8496339514939,24.724207709407288,22.577395652740837,27.076127185429673,127.92144086155503,116.81397506222672,140.09011909380683,19.817427527980236,18.098528514519423,21.700550950228784,102.53407969000796,93.640608114223198,112.27723766398502,11070533.285135979,10106525.203825554,12126643.145538736,57278218.39975749,52290503.354939625,62742462.052726522,4171733.7395404549,3809500.5632741014,4568574.8414323339,21584278.741103139,19710107.872597665,23637508.763425797,3343809.1129576121,3053778.0189950392,3661549.9121227986,17300650.63046626,15800048.634624394,18944620.83680971]
[5,0.05,1021.5463858153025,932.46550801102399,1119.1380919911937,7767.2234443763218,7089.9061026143054,8509.2519990376841,383.90887447685316,350.43607488395452,19.372063685521812,2919.011854719512,2664.504847150421,147.29350454707685,307.40302984583758,280.60219182215548,336.76443236166699,2337.307491314054,2133.5300610211207,2560.5539117873705,172366272.53336853,157335590.54542392,188832992.84806544,1310569320.8169181,1196285067.9011271,1435772344.2491076,64777226.570326529,59129336.491914019,70964718.685718462,492527015.7724247,449583861.31811726,539572979.1157428,51868339.172579505,47346214.073751271,56822510.200228177,394375610.97197443,359992095.37861413,432044143.58852452,51.407661471694809,46.93114712287629,56.311864077128462,390.87289519881131,356.83617627734992,428.16149802862236,19.372063685521812,17.689980264633679,21.214854136412136,147.29350454707685,134.50395532686039,161.30497323021896,15.527473020264864,14.180670665701497,17.002949496286234,118.06155271027282,107.8212787799247,129.28018716027125,8674052.5056640692,7918726.9492702968,9501542.2159549799,65952270.905421555,60209230.304209918,72244004.268681496,3268662.5444692611,2984843.3725015917,3579597.9317317242,24852941.285572398,22694951.245099258,27217106.69515752,2619961.9356779759,2392714.984468828,2868920.1659784992,19920612.566144235,18192763.619093221,21813541.002788208]
[9,0.05,236.36279643355761,215.75149020317934,258.94331641850744,9674.3040166711125,8830.6854537580675,10598.522288265009,88.827855892796379,81.083004923622624,4.4822586707548364,3635.7146557010228,3318.7187326109915,183.4583687303423,71.126128754810495,64.925019231052019,77.919695157880795,2911.184854323536,2657.3741037370837,3189.2448017113215,39881668.373091124,36403907.523162939,43691696.107235275,1632352427.5183392,1490008047.3233812,1788296455.8012354,14987989.414844614,13681195.018212792,16419635.554082235,613456806.17133379,559969851.07071447,672053929.76380062,12001163.983768148,10954846.21589865,13147447.436350267,491206360.24262744,448380685.74076182,538123619.54437244,11.894573552684799,10.85880908378383,13.029295439221452,486.84362528125536,444.4498961791773,533.28767091942746,4.4822586707548364,4.0930625004034216,4.908638823689218,183.4583687303423,167.52861104040011,200.91006285650082,3.5927070915015555,3.2810873988589808,3.9340990740751165,147.04911758736355,134.29455684559591,161.02225497660208,2006980.1382675057,1832214.8381245481,2198442.5962235914,82145482.73242493,74992357.660886779,89982020.690152854,756294.80005626276,690625.44416676543,828238.23665787303,30955065.401032817,28267225.677353807,33899702.578244954,606200.10825263348,553620.28846703854,663803.4284014462,24811705.69423122,22659619.285443895,27169403.4364218]
[16,0.05,2.7883860680901544,2.5452332538354696,3.0547698149670217,9998.0758833140953,9126.2237692971848,10953.225152576026,1.0479075369182256,0.95654106610415546,5.2877474034380811E-2,3757.3918449467897,3429.7869559238902,189.59820663421027,0.83907920150559956,0.76592434099602735,0.91922331130966317,3008.6140598563434,2746.3089741373774,3295.9798950939685,470486.43078217801,429459.07771134446,515433.55618950078,1686982692.5550869,1539874444.5302119,1848145730.8093441,176814.2089348794,161397.87715844114,193703.42419768582,633987487.74766886,578710474.02741814,694545692.99032474,141578.45040816837,129234.9770242654,155101.22496275333,507645661.70437598,463386731.79211384,556133110.30301738,0.1403209967077165,0.12810202122390718,0.15370737877510415,503.13691821984014,459.32438971041614,551.13531601862348,5.2877474034380811E-2,4.8286103499183282E-2,5.7907506239498092E-2,189.59820663421027,173.13532455893196,207.63396009668611,4.2383380768164537E-2,3.8707184587470994E-2,4.6410802436588509E-2,151.97043980417837,138.78901962813441,166.41121897597574,23676.464912919935,21614.748198372592,25935.158998379022,84894662.025812283,77502141.887429848,92993466.966076598,8922.0550597044348,8147.3497345616015,9770.7760908369655,31991044.76344246,29213250.57036978,35034230.701765411,7151.3789895506725,6531.0917059127105,7830.9288078903655,25642084.009133689,23417973.294251647,28078687.293020457]
[19,0.05,0.20004640648727526,0.1826019617328106,0.21915750158245068,{"$f":"F20+C21","v":9999.9980006318292},9127.9782741596391,10955.330896120733,7.5179739093663031E-2,6.862485977872726E-2,3.7935739192482866E-3,{"$f":"L20+I21","v":3758.1141987295541},3430.4463280851992,189.63465664725635,6.019782588225886E-2,5.4949497062411715E-2,6.5947582471168262E-2,{"$f":"R20+O21","v":3009.1924620663599},2746.8369485297144,3296.6135430187487,33753.977204262737,30810.56321886494,36978.606326666282,{"$f":"X20+U21","v":1687307012.8228984},1540170483.425246,1848501034.4654014,12685.13263571839,11579.12303095646,13896.810910968339,{"$f":"AD20+AA21","v":634109371.0323776},578821730.37684608,694679218.51263857,10157.223407585636,9271.6690281978517,11127.384063005615,{"$f":"AJ20+AG21","v":507743255.93440801},463475817.29940349,556240026.18310809,1.0067010256337244E-2,9.1903876951843749E-3,1.1027385743466532E-2,{"$f":"AP20+AM21","v":503.23364564969643},459.41269423762952,551.24127107914671,3.7935739192482866E-3,3.4641764993827793E-3,4.1544421213470656E-3,{"$f":"AV20+AS21","v":189.63465664725635},173.16860960392762,207.67387746029777,3.0406991034998511E-3,2.776958782923048E-3,3.329637296599141E-3,{"$f":"BB20+AY21","v":151.99965592711445},138.81570163987868,166.44321132026195,1698.6140399832727,1550.7008709067832,1860.6589018196519,{"$f":"BH20+BE21","v":84910982.91614832},77517041.575211942,93011344.841317549,640.09251573902816,584.51304697216256,700.98207272369905,{"$f":"BN20+BK21","v":31997195.000935137},29218866.780476995,35040965.987867586,513.05939470142232,468.55829655667441,561.81214839777351,{"$f":"BT20+BQ21","v":25647013.667031061},23422475.369705006,28084085.384786811]
[25,0.05,2.7578800925405131E-4,2.5173874600631536E-4,3.0213495026395429E-4,10000.113931639487,9128.0840957527198,10955.457902401131,1.0364430406401304E-4,9.4607615283094165E-5,5.2298974898812973E-6,3758.1577669348612,3430.486097603105,189.63685510137915,8.2989936450301609E-5,7.5754484524158784E-5,9.091666680849756E-5,3009.2273479447717,2746.8687928936142,3296.6517609993812,46.533913510525281,42.476063646098815,50.979452232596159,1687326573.9470325,1540188338.7804272,1848522464.3284447,17.487979605126789,15.963212464995454,19.158423704850328,634116722.32768261,578828440.71683359,694687272.00042915,14.002952976337911,12.782109854654049,15.340436015964022,507749142.25431418,463481190.42233038,556246474.73107088,1.3878583307178614E-5,1.2670053770193824E-5,1.5202576316513793E-5,503.23947968922579,459.41802025635189,551.2476616760265,5.2298974898812973E-6,4.7757835656508826E-6,5.7273976690021925E-6,189.63685510137915,173.17061716546968,207.67628504496707,4.1919690896729218E-6,3.8283713662790331E-6,4.5903051081576348E-6,152.00141807479429,138.8173109446175,166.44514091356842,2.3417435624256839,2.1378274853595474,2.5651418760492053,84911967.297926232,77517940.238265678,93012423.131426275,0.88244444753529239,0.80582147131808834,0.9663880184298369,31997565.947715182,29219205.517811578,35041372.221398443,0.70731402567230961,0.6459639145532684,0.77452555485528951,25647310.995504301,23422746.908876449,28084410.966483701]
[36,0.05,1.6406819381795975E-11,1.4976112080785674E-11,1.7974217121753957E-11,10000.114036945199,9128.0841918755632,10955.458017767043,6.1658713202565548E-12,5.6282724556827853E-12,3.111302182204287E-13,3758.1578065099588,3430.4861337276711,189.63685709834081,4.9371287081322683E-12,4.5066866696296496E-12,5.4086953785864511E-12,3009.2273796332934,2746.868821819382,3296.651795714612,2.7683346935943276E-6,2.5269303990995617E-6,3.032802866322637E-6,1687326591.7153428,1540188354.9993057,1848522483.7942204,1.0403719998919134E-6,9.4966254832765953E-7,1.1397478745199665E-6,634116729.00521803,578828446.81215823,694687279.31579936,8.3304535580052046E-7,7.6041655426142398E-7,9.1261314671613935E-7,507749147.60114175,463481195.30299652,556246480.5885973,8.2564651817886514E-13,7.5375026030853254E-13,9.0441177786393162E-13,503.23948498856464,459.41802509423087,551.24766748091304,3.111302182204287E-13,2.8411466684182005E-13,3.4072684790467502E-13,189.63685709834081,173.17061898903441,207.67628723189205,2.4938313995000122E-13,2.277524599523787E-13,2.7308042514459462E-13,152.00141967543777,138.81731240642645,166.44514266631089,1.3931194387718748E-7,1.2718083544169869E-7,1.526020640377147E-7,84911968.192087561,77517941.054564551,93012424.110889047,5.2497230406573939E-8,4.7938876565550846E-8,5.7491091487245798E-8,31997566.28466399,29219205.825502999,35041372.590399906,4.2078600504804618E-8,3.8428839969871443E-8,4.6077060853614223E-8,25647311.265582059,23422747.155528545,28084411.262225222]
[39,0.05,6.3015052601368131E-14,5.752001460940015E-14,6.903508907110013E-14,10000.1140369452,9128.084191875565,10955.458017767047,2.368178112634906E-14,2.1616979903076041E-14,1.1949840252882271E-15,3758.1578065099598,3430.486133727672,189.63685709834087,1.8962445919766289E-14,1.7309210940646681E-14,2.0773631735384718E-14,3009.2273796332943,2746.8688218193829,3296.6517957146129,1.063257614261266E-8,9.7053943432772987E-9,1.1648341320984352E-8,1687326591.7153432,1540188354.9993062,1848522483.7942209,3.9958443359789725E-9,3.6474489079105126E-9,4.3775256247936632E-9,634116729.00521815,578828446.81215835,694687279.31579959,3.199547437776993E-9,2.9205958845930451E-9,3.5051501517000577E-9,507749147.60114187,463481195.30299664,556246480.58859742,3.1711300991650439E-15,2.8949920881275504E-15,3.4736504638203629E-15,503.23948498856475,459.41802509423098,551.24766748091315,1.1949840252882271E-15,1.0912231224854053E-15,1.308658292858048E-15,189.63685709834087,173.17061898903447,207.6762872318921,9.578268228685434E-16,8.7474804896761805E-16,1.0488429813510207E-15,152.0014196754378,138.81731240642648,166.44514266631094,5.3506711246911081E-10,4.884741429004077E-10,5.8611159595524816E-10,84911968.192087591,77517941.054564565,93012424.110889077,2.0163053292138305E-10,1.8412287952535502E-10,2.2081087564104642E-10,31997566.284663998,29219205.825503007,35041372.590399913,1.6161482384235048E-10,1.4759688125767171E-10,1.7697204716159331E-10,25647311.265582066,23422747.155528553,28084411.262225229]
[44,0.05,2.2371314252082623E-18,2.0420491128548802E-18,2.4508519921422148E-18,10000.1140369452,9128.084191875565,10955.458017767047,8.4073970544474533E-19,7.6743608174369602E-19,4.2423773451489844E-20,3758.1578065099598,3430.486133727672,189.63685709834087,6.7319603673552002E-19,6.1450364860980257E-19,7.3749592283802686E-19,3009.2273796332943,2746.8688218193829,3296.6517957146129,3.7747282970675474E-13,3.445564477544013E-13,4.1353405805393619E-13,1687326591.7153432,1540188354.9993062,1848522483.7942209,1.4185862845832042E-13,1.2949005415177584E-13,1.554089020893353E-13,634116729.00521815,578828446.81215835,694687279.31579959,1.1358886208943803E-13,1.0368565230103717E-13,1.2443822913307317E-13,507749147.60114187,463481195.30299664,556246480.58859742,1.1258000279939286E-19,1.0277667809070142E-19,1.2331994169648716E-19,503.23948498856475,459.41802509423098,551.24766748091315,4.2423773451489844E-20,3.8740101586029349E-20,4.6459385035069752E-20,189.63685709834087,173.17061898903447,207.6762872318921,3.4004327488256086E-20,3.1054903054109108E-20,3.7235541300469351E-20,152.0014196754378,138.81731240642648,166.44514266631094,1.8995706620644838E-14,1.7341584436929407E-14,2.080786440479755E-14,84911968.192087591,77517941.054564565,93012424.110889077,7.1581944766974871E-15,6.5366458152740418E-15,7.839126185441183E-15,31997566.284663998,29219205.825503007,35041372.590399913,5.7375751708786156E-15,5.2399166182256088E-15,6.2827802524129502E-15,25647311.265582066,23422747.155528553,28084411.262225229]
[50,0.05,2.0452258042191878E-24,1.8668780439239961E-24,2.2406129922316146E-24,10000.1140369452,9128.084191875565,10955.458017767047,7.6861936711972936E-25,7.0160387529532626E-25,3.8784577069386349E-26,3758.1578065099598,3430.486133727672,189.63685709834087,6.1544793037869895E-25,5.6179029303412911E-25,6.7423204327584759E-25,3009.2273796332943,2746.8688218193829,3296.6517957146129,3.450924532232256E-19,3.1499970453984373E-19,3.7806027706961852E-19,1687326591.7153432,1540188354.9993062,1848522483.7942209,1.2968971076300981E-19,1.1838213756990045E-19,1.420776147422329E-19,634116729.00521815,578828446.81215835,694687279.31579959,1.0384498165796692E-19,9.4791289069500427E-20,1.1376366823447061E-19,507749147.60114187,463481195.30299664,556246480.58859742,1.0292266434143529E-25,9.3960288490186963E-26,1.1274130973730414E-25,503.23948498856475,459.41802509423098,551.24766748091315,3.8784577069386349E-26,3.5416897965412966E-26,4.247400579652298E-26,189.63685709834087,173.17061898903447,207.6762872318921,3.1087368068966659E-26,2.8390951178863559E-26,3.4041401879060232E-26,152.0014196754378,138.81731240642648,166.44514266631094,1.7366216804318221E-20,1.5853988539431525E-20,1.902292405884206E-20,84911968.192087591,77517941.054564565,93012424.110889077,6.5441501962711315E-21,5.9759192257537061E-21,7.1666702171966012E-21,31997566.284663998,29219205.825503007,35041372.590399913,5.2453944640448854E-21,4.7904260602634438E-21,5.7438307600893352E-21,25647311.265582066,23422747.155528553,28084411.262225229]

{"sheet":"Armstrong","index":13,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":true,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Armstrong"]
[null,"Number of households",{"$f":"'WTP Values '!C4","v":28250},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA4","v":0.48613513234084998}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU4","v":2.6145382984218748}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV4","v":452.72303146399997}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW4","v":1034.968304046}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!X3:X52), \"NULL\")))))","v":58167020.467767023},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!Y3:Y52), \"NULL\")))))","v":53094984.416735053},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!Z3:Z52), \"NULL\")))))","v":63723641.194982879},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AD3:AD52), \"NULL\")))))","v":21861895.934930563},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AE3:AE52), \"NULL\")))))","v":19956037.235161018},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AF3:AF52), \"NULL\")))))","v":23949841.258609679},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":17505841.725345671},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AK3:AK52), \"NULL\")))))","v":15979868.071221286},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!AL3:AL52), \"NULL\")))))","v":19177607.60996861}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BH3:BH52), \"NULL\")))))","v":2929816.8651707056},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BI3:BI52), \"NULL\")))))","v":2674935.6525039962},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3209049.5470822612},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BN3:BN52), \"NULL\")))))","v":1106068.4964543693},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BO3:BO52), \"NULL\")))))","v":1010294.8127342343},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BP3:BP52), \"NULL\")))))","v":1210992.4423267262},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BT3:BT52), \"NULL\")))))","v":887166.98072972742},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BU3:BU52), \"NULL\")))))","v":810483.37447232776},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!BV3:BV52), \"NULL\")))))","v":971176.97428662155}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!F3:F52), \"NULL\")))))","v":280.8635236346654},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!G3:G52), \"NULL\")))))","v":256.37284307652504},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!H3:H52), \"NULL\")))))","v":307.69405516949081},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!L3:L52), \"NULL\")))))","v":105.56169245460204},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!M3:M52), \"NULL\")))))","v":96.359120521874587},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!N3:N52), \"NULL\")))))","v":5.3407290385041843},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!R3:R52), \"NULL\")))))","v":84.528180258019759},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!S3:S52), \"NULL\")))))","v":77.159909818440639},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Armstrong NPV 1%'!A3:A52,'Armstrong NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Armstrong NPV 2%'!A3:A52,'Armstrong NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Armstrong NPV 3%'!A3:A52,'Armstrong NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Armstrong NPV 4%'!A3:A52,'Armstrong NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Armstrong NPV 5%'!A3:A52,'Armstrong NPV 5%'!T3:T52), \"NULL\")))))","v":92.600418672012665}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Armstrong NPV 1%","index":14,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU4","v":53.383822039828729},{"$f":"'WTP Values '!CV4","v":48.728870355000232},{"$f":"'WTP Values '!CW4","v":58.483509967094882},{"$f":"C3","v":53.383822039828729},{"$f":"D3","v":48.728870355000232},{"$f":"E3","v":58.483509967094882},{"$f":"'WTP Values '!CC4","v":20.064145501320901},{"$f":"'WTP Values '!CD4","v":18.315009636300331},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"I3","v":20.064145501320901},{"$f":"J3","v":18.315009636300331},{"$f":"K3","v":1.0151141197149878},{"$f":"'WTP Values '!CI4","v":16.066298940670794},{"$f":"'WTP Values '!CJ4","v":14.665809361968972},{"$f":"'WTP Values '!CK4","v":17.600591943119191},{"$f":"O3","v":16.066298940670794},{"$f":"P3","v":14.665809361968972},{"$f":"Q3","v":17.600591943119191},{"$f":"'WTP Values '!BH4","v":11055824.654815005},{"$f":"'WTP Values '!BI4","v":10091781.099340409},{"$f":"'WTP Values '!BJ4","v":12111973.378600022},{"$f":"U3","v":11055824.654815005},{"$f":"V3","v":10091781.099340409},{"$f":"W3","v":12111973.378600022},{"$f":"'WTP Values '!AV4","v":4155297.7294469276},{"$f":"'WTP Values '!AW4","v":3793050.5414001867},{"$f":"'WTP Values '!AX4","v":4552154.1818111874},{"$f":"AA3","v":4155297.7294469276},{"$f":"AB3","v":3793050.5414001867},{"$f":"AC3","v":4552154.1818111874},{"$f":"'WTP Values '!BB4","v":3327341.0773655842},{"$f":"'WTP Values '!BC4","v":3037298.7645189869},{"$f":"'WTP Values '!BD4","v":3645094.1672721752},{"$f":"AG3","v":3327341.0773655842},{"$f":"AH3","v":3037298.7645189869},{"$f":"AI3","v":3645094.1672721752},{"$f":"'WTP Values '!CX4","v":2.688891761719733},{"$f":"'WTP Values '!CY4","v":2.4549699759917645},{"$f":"'WTP Values '!CZ4","v":2.945162543324078},{"$f":"AM3","v":2.688891761719733},{"$f":"AN3","v":2.4549699759917645},{"$f":"AO3","v":2.945162543324078},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"'WTP Values '!CG4","v":0.92721611072812971},{"$f":"'WTP Values '!CH4","v":1.1114099452381536},{"$f":"AS3","v":1.0151141197149878},{"$f":"AT3","v":0.92721611072812971},{"$f":"AU3","v":1.1114099452381536},{"$f":"'WTP Values '!CL4","v":0.81421334354116459},{"$f":"'WTP Values '!CM4","v":0.74383559414129952},{"$f":"'WTP Values '!CN4","v":0.89131501575237226},{"$f":"AY3","v":0.81421334354116459},{"$f":"AZ3","v":0.74383559414129952},{"$f":"BA3","v":0.89131501575237226},{"$f":"'WTP Values '!BK4","v":556871.25232754042},{"$f":"'WTP Values '!BL4","v":508425.89665367891},{"$f":"'WTP Values '!BM4","v":609945.09974626149},{"$f":"BE3","v":556871.25232754042},{"$f":"BF3","v":508425.89665367891},{"$f":"BG3","v":609945.09974626149},{"$f":"'WTP Values '!AY4","v":210230.80183023549},{"$f":"'WTP Values '!AZ4","v":192027.06635882199},{"$f":"'WTP Values '!BA4","v":230173.73062953504},{"$f":"BK3","v":210230.80183023549},{"$f":"BL3","v":192027.06635882199},{"$f":"BM3","v":230173.73062953504},{"$f":"'WTP Values '!BE4","v":168624.11895284834},{"$f":"'WTP Values '!BF4","v":154048.84076491895},{"$f":"'WTP Values '!BG4","v":184591.925977309},{"$f":"BQ3","v":168624.11895284834},{"$f":"BR3","v":154048.84076491895},{"$f":"BS3","v":184591.925977309}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":52.331949847886214},{"$f":"D3/(1+B4)^A4","v":47.768719101068747},{"$f":"E3/(1+B4)^A4","v":57.331153776193396},{"$f":"F3+C4","v":105.71577188771494},{"$f":"G3+D4","v":96.49758945606898},{"$f":"H3+E4","v":115.81466374328828},{"$f":"I3/(1+B4)^A4","v":19.668802569670522},{"$f":"J3/(1+B4)^A4","v":17.954131591314901},{"$f":"K3/(1+B4)^A4","v":0.99511236125378666},{"$f":"L3+I4","v":39.732948070991426},{"$f":"M3+J4","v":36.269141227615236},{"$f":"N3+K4","v":2.0102264809687744},{"$f":"O3/(1+B4)^A4","v":15.749729380130178},{"$f":"P3/(1+B4)^A4","v":14.376834978893218},{"$f":"Q3/(1+B4)^A4","v":17.253790749063025},{"$f":"R3+O4","v":31.816028320800974},{"$f":"S3+P4","v":29.042644340862189},{"$f":"T3+Q4","v":34.854382692182213},{"$f":"U3/(1+B4)^A4","v":10837981.232050784},{"$f":"V3/(1+B4)^A4","v":9892933.1431628354},{"$f":"W3/(1+B4)^A4","v":11873319.653563397},{"$f":"X3+U4","v":21893805.886865787},{"$f":"Y3+V4","v":19984714.242503244},{"$f":"Z3+W4","v":23985293.032163419},{"$f":"AA3/(1+B4)^A4","v":4073421.9482863713},{"$f":"AB3/(1+B4)^A4","v":3718312.4609353854},{"$f":"AC3/(1+B4)^A4","v":4462458.760720701},{"$f":"AD3+AA4","v":8228719.6777332984},{"$f":"AE3+AB4","v":7511363.0023355726},{"$f":"AF3+AC4","v":9014612.9425318874},{"$f":"AG3/(1+B4)^A4","v":3261779.3131708503},{"$f":"AH3/(1+B4)^A4","v":2977451.9797264845},{"$f":"AI3/(1+B4)^A4","v":3573271.4118931233},{"$f":"AJ3+AG4","v":6589120.3905364349},{"$f":"AK3+AH4","v":6014750.7442454714},{"$f":"AL3+AI4","v":7218365.5791652985},{"$f":"AM3/(1+B4)^A4","v":2.63590997129667},{"$f":"AN3/(1+B4)^A4","v":2.4065973688773301},{"$f":"AO3/(1+B4)^A4","v":2.887131206081833},{"$f":"AP3+AM4","v":5.324801733016403},{"$f":"AQ3+AN4","v":4.8615673448690941},{"$f":"AR3+AO4","v":5.8322937494059115},{"$f":"AS3/(1+B4)^A4","v":0.99511236125378666},{"$f":"AT3/(1+B4)^A4","v":0.9089462902932357},{"$f":"AU3/(1+B4)^A4","v":1.0895107785885243},{"$f":"AV3+AS4","v":2.0102264809687744},{"$f":"AW3+AT4","v":1.8361624010213653},{"$f":"AX3+AU4","v":2.2009207238266777},{"$f":"AY3/(1+B4)^A4","v":0.79817012404780374},{"$f":"AZ3/(1+B4)^A4","v":0.72917909434496575},{"$f":"BA3/(1+B4)^A4","v":0.87375258871911798},{"$f":"BB3+AY4","v":1.6123834675889683},{"$f":"BC3+AZ4","v":1.4730146884862654},{"$f":"BD3+BA4","v":1.7650676044714904},{"$f":"BE3/(1+B4)^A4","v":545898.68868497247},{"$f":"BF3/(1+B4)^A4","v":498407.89790577284},{"$f":"BG3/(1+B4)^A4","v":597926.77163637045},{"$f":"BH3+BE4","v":1102769.9410125129},{"$f":"BI3+BF4","v":1006833.7945594518},{"$f":"BJ3+BG4","v":1207871.8713826318},{"$f":"BK3/(1+B4)^A4","v":206088.42449782911},{"$f":"BL3/(1+B4)^A4","v":188243.37453075385},{"$f":"BM3/(1+B4)^A4","v":225638.39881338598},{"$f":"BN3+BK4","v":416319.22632806457},{"$f":"BO3+BL4","v":380270.44088957587},{"$f":"BP3+BM4","v":455812.12944292102},{"$f":"BQ3/(1+B4)^A4","v":165301.55764419993},{"$f":"BR3/(1+B4)^A4","v":151013.47001756588},{"$f":"BS3/(1+B4)^A4","v":180954.7357879708},{"$f":"BT3+BQ4","v":333925.6765970483},{"$f":"BU3+BR4","v":305062.31078248483},{"$f":"BV3+BS4","v":365546.66176527983}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":50.792874944201955},{"$f":"D4/(1+B5)^A5","v":46.363848138620412},{"$f":"E4/(1+B5)^A5","v":55.645053024498083},{"$f":"F4+C5","v":156.50864683191691},142.86143759468939,171.45971676778635,{"$f":"I4/(1+B5)^A5","v":19.090345995656147},{"$f":"J4/(1+B5)^A5","v":17.426103237126725},{"$f":"K4/(1+B5)^A5","v":0.96584625391394041},{"$f":"L4+I5","v":58.823294066647577},53.695244464741961,2.976072734882715,{"$f":"O4/(1+B5)^A5","v":15.286532168880919},{"$f":"P4/(1+B5)^A5","v":13.954014388895303},{"$f":"Q4/(1+B5)^A5","v":16.746359315445705},{"$f":"R4+O5","v":47.102560489681892},42.996658729757492,51.600742007627915,{"$f":"U4/(1+B5)^A5","v":10519237.807253206},{"$f":"V4/(1+B5)^A5","v":9601983.4428607132},{"$f":"W4/(1+B5)^A5","v":11524127.078944307},{"$f":"X4+U5","v":32413043.694118991},29586697.685363956,35509420.111107722,{"$f":"AA4/(1+B5)^A5","v":3953623.2113589831},{"$f":"AB4/(1+B5)^A5","v":3608957.4415004798},{"$f":"AC4/(1+B5)^A5","v":4331218.5086889183},{"$f":"AD4+AA5","v":12182342.889092281},11120320.443836052,13345831.451220807,{"$f":"AG4/(1+B5)^A5","v":3165850.8660778264},{"$f":"AH4/(1+B5)^A5","v":2889885.5574501865},{"$f":"AI4/(1+B5)^A5","v":3468182.02825497},{"$f":"AJ4+AG5","v":9754971.2566142604},8904636.3016956579,10686547.607420269,{"$f":"AM4/(1+B5)^A5","v":2.5583882489647882},{"$f":"AN4/(1+B5)^A5","v":2.3358196962609279},{"$f":"AO4/(1+B5)^A5","v":2.8022211043974852},{"$f":"AP4+AM5","v":7.8831899819811913},7.197387041130022,8.6345148538033971,{"$f":"AS4/(1+B5)^A5","v":0.96584625391394041},{"$f":"AT4/(1+B5)^A5","v":0.88221431435399533},{"$f":"AU4/(1+B5)^A5","v":1.057468427758999},{"$f":"AV4+AS5","v":2.976072734882715},2.7183767153753609,3.2583891515856767,{"$f":"AY4/(1+B5)^A5","v":0.77469605877098424},{"$f":"AZ4/(1+B5)^A5","v":0.70773404504602622},{"$f":"BA4/(1+B5)^A5","v":0.8480556543370511},{"$f":"BB4+AY5","v":2.3870795263599525},2.1807487335322917,2.6131232588085416,{"$f":"BE4/(1+B5)^A5","v":529843.8890042546},{"$f":"BF4/(1+B5)^A5","v":483749.79535667039},{"$f":"BG4/(1+B5)^A5","v":580341.83373244375},{"$f":"BH4+BE5","v":1632613.8300167676},1490583.5899161221,1788213.7051150757,{"$f":"BK4/(1+B5)^A5","v":200027.39441952316},{"$f":"BL4/(1+B5)^A5","v":182707.16473220338},{"$f":"BM4/(1+B5)^A5","v":219002.40688244117},{"$f":"BN4+BK5","v":616346.62074758776},562977.60562177922,674814.53632536216,{"$f":"BQ4/(1+B5)^A5","v":160440.06328655407},{"$f":"BR4/(1+B5)^A5","v":146572.18620341617},{"$f":"BS4/(1+B5)^A5","v":175632.8837766544},{"$f":"BT4+BQ5","v":494365.73988360236},451634.49698590103,541179.5455419342]
[4,0.01,48.810954461151802,44.554746755800423,53.473802224246747,205.3196012930687,187.4161843504898,224.9335189920331,18.345447271201795,16.746142691807158,0.92815926580365604,77.168741337849369,70.441387156549126,3.9042320006863709,14.690056949598839,13.409533554358783,16.092922143790034,61.792617439280733,56.406192284116273,67.693664151417948,10108780.77171085,9227317.3566385861,11074459.610187652,42521824.465829842,38814015.042002544,46583879.721295372,3799354.195607014,3468137.1653569541,4162215.8545102263,15981697.084699295,14588457.609193007,17508047.305731032,3042320.4558646916,2777123.2185143959,3332854.7602415737,12797291.712478952,11681759.520210054,14019402.367661843,2.4585608208109715,2.2446768163625737,2.692879402220913,10.341750802792163,9.4420638574925952,11.327394256024309,0.92815926580365604,0.84779061571557401,1.0162063739875449,3.9042320006863709,3.5661673310909348,4.274595525573222,0.74446768542722053,0.68011850641054727,0.81496481484541949,3.131547211787173,2.8608672399428388,3.428088073653961,509169.56297742366,464874.04498534498,557697.09529799304,2141783.3929941915,1955457.6349014672,2345910.8004130688,192222.39439527353,175577.99410383147,210457.00840845419,808569.01514286129,738555.59972561069,885271.54473381629,154179.74728595756,140852.98998935838,168779.74915419979,648545.48716955993,592487.48697525938,709959.29469613405]
[5,0.01,46.441948349121503,42.392312758152215,50.878488002240225,251.7615496421902,229.80849710864203,275.8120069942733,17.455063602347369,15.93338017102103,0.88311169404645073,94.623804940196734,86.374767327570154,4.7873436947328214,13.977085136532359,12.75871106378375,15.311863233143059,75.769702575813085,69.164903347900022,83.005527384561006,9618158.0478217453,8779475.8534998205,10536968.327880362,52139982.513651587,47593490.895502366,57120848.049175732,3614955.1521848137,3299813.5127508752,3960205.5699792844,19596652.23688411,17888271.121943884,21468252.875710316,2894663.5244593765,2642337.4526724671,3171096.9461466749,15691955.236938329,14324096.97288252,17190499.313808519,2.3392362618959237,2.1357329705353441,2.5621823520761717,12.680987064688086,11.577796828027939,13.88957660810048,0.88311169404645073,0.8066436811283676,0.96688549637642041,4.7873436947328214,4.3728110122193025,5.2414810219496424,0.70833545821601518,0.64710942235598634,0.77541105793220388,3.8398826700031883,3.5079766622988249,4.2034991315861649,484457.36834674224,442311.70286251197,530629.65025399148,2626240.7613409339,2397769.3377639791,2876540.4506670604,182893.01265671459,167056.43688861572,200242.62221700919,991462.02779957582,905612.03661422641,1085514.1669508256,146696.73926646839,134016.78697169138,160588.14008309529,795242.22643602826,726504.27394695079,870547.43477922934]
[9,0.01,34.456345826899131,31.451828373272615,37.747916271219253,408.45951266041504,372.84274293523026,447.4791250803957,12.950311718013388,11.821339906695428,0.65520080477887277,153.51825291382764,140.13496270148363,7.7670163504617511,10.369919786655132,9.4659801396453016,11.360222246690885,122.92923932398135,112.21357175009078,134.66868674666287,7135931.8825776177,6513694.3418701887,7817618.2864515111,84592233.7144676,77215977.279347986,92673221.109718025,2682018.0741785546,2448207.2695335085,2938167.2715158514,31793731.14691034,29022042.941787358,34830227.728363551,2147617.2080788608,1960410.7126649537,2352709.49887098,25458726.314158216,23239504.511945702,27889973.596392032,1.7355329928192691,1.5845492371137444,1.9009418065550294,20.573712720854314,18.783889981526769,22.534535954625721,0.65520080477887277,0.59846743351730503,0.71735450863764572,7.7670163504617511,7.094475933857515,8.5038115903207316,0.52553030993170546,0.48010531076189389,0.57529523458546139,6.2298496585033618,5.6913632758581008,6.8197832798389904,359430.02426728653,328161.18915914634,393686.2983808025,4260829.4357530046,3890155.9692776641,4666917.2170941383,135692.51759314709,123942.99909152232,148564.59054058825,1608554.1945220709,1469270.631915685,1761144.9732847037,108837.6728264352,99430.12562249272,119144.02145245745,1290205.9616279446,1178685.0776213654,1412381.6026039815]
[16,0.01,13.932344463595962,12.717474717363851,15.263283428709858,563.46051084930457,514.32799552742654,617.28716946744498,5.236428861979042,4.7799316975962691,0.26492894373837483,211.77490186997707,193.31296058533073,10.714420560562473,4.1930532986103648,3.8275473741077568,4.5934798286225345,169.57806059322485,154.79604343331246,185.77235852691507,2885397.7016684539,2633797.3782078945,3161036.0366977784,116693042.38304,106517666.14558323,127840578.78447554,1084467.8612981255,989926.99831774912,1188041.202165595,43858721.460937828,40035241.27852869,48047498.712895803,868384.09589975025,792687.57854320027,951312.6936245003,35119727.879796878,32058362.403894313,38473577.632801324,0.70175878792744684,0.6407088523520208,0.7686414626561846,28.380963891021324,25.911944554288091,31.085874480053366,0.26492894373837483,0.24198893509763927,0.29006065144177084,10.714420560562473,9.7866665116032117,11.730812661552491,0.21249697634253725,0.19412948203911329,0.23261930956859142,8.5939344348506843,7.8511048450231442,9.4077343081353302,145334.70652425115,132691.22471423598,159186.15244909088,5877716.2878983449,5366380.7593948888,6437905.0498977937,54866.958491123769,50116.067614058229,60071.751685539661,2218963.544932113,2026825.0712118235,2429459.0175249306,44008.263559111052,40204.343408630564,48175.612004620125,1779809.4736603587,1625968.9770504655,1948347.962651144]
[19,0.01,8.1408549951738873,7.43099037275221,8.9185404127810912,{"$f":"F20+C21","v":593.2005636392397},541.47478122722896,649.86825128778457,3.059715338599386,2.7929779470097271,0.154801521067333,{"$f":"L20+I21","v":222.95260934002351},203.51622690495392,11.279939220609116,2.450057058251359,2.2364870636946268,2.6840316291189783,{"$f":"R20+O21","v":178.52857332118091},162.96634537060481,195.57762374625327,1685976.4237144175,1538962.9935352297,1847035.585182044,{"$f":"X20+U21","v":122852226.87577176},112139783.31836514,134588142.25793961,633669.05898877955,578427.56975824409,694188.34571549913,{"$f":"AD20+AA21","v":46173632.029526368},42148344.443977796,50583497.457496434,507408.42815843067,463177.94182143948,555864.71566943091,{"$f":"AJ20+AG21","v":36973384.95247975},33750437.308688618,40504254.508617371,0.41004703472798104,0.37437474179244057,0.44912747507158018,{"$f":"AP20+AM21","v":29.87894174057103},27.279604903320966,32.726620424546603,0.154801521067333,0.14139736755819249,0.16948631361815078,{"$f":"AV20+AS21","v":11.279939220609116},10.30321731345774,12.349977591668981,0.1241648220683599,0.11343244977168303,0.13592257019078868,{"$f":"BB20+AY21","v":9.0475315527400273},8.2654946168961736,9.9042846600595595,84921.010578768604,77533.255250266928,93014.595477006791,{"$f":"BH20+BE21","v":6187948.4857552573},5649624.1171853691,6777704.6141156247,32059.496825502585,29283.487817891339,35100.727020917344,{"$f":"BN20+BK21","v":2336082.8313675597},2133803.082009682,2557688.4817748205,25714.616313157778,23491.934951869571,28149.653682345554,{"$f":"BT20+BQ21","v":1873749.7351045937},1711789.371348178,2051183.867114207]
[25,0.01,2.1246361104741953,1.9393725219150915,2.3275998681896937,617.94437644300183,564.06098806163902,676.97580873567767,0.79853795455316068,0.728923657956421,4.0400781221501481E-2,232.25249536133023,212.00537497684738,11.750452435903883,0.63942665749100835,0.58368822180851421,0.70049036916413709,185.97542666076836,169.76406100058495,203.73563371322459,440013.5358454794,401645.32480762788,482047.46355696343,127976686.78135625,116817401.60864641,140202135.23395082,165377.73558378033,150960.56897349851,181172.32497714955,48099644.541043855,43906452.592952058,52693455.992210604,132425.68131522488,120882.21462639216,145072.01616413493,38515633.176879585,35158248.686493009,42193783.738273792,0.10701587701689882,9.7705965249744967E-2,0.11721526207122873,31.125263788324222,28.417502401171078,34.091725953976329,4.0400781221501481E-2,3.6902506336032773E-2,4.4233282911653932E-2,11.750452435903883,10.732989124388997,12.865124663991656,3.2405080888116951E-2,2.9604099204240945E-2,3.5473669660866472E-2,9.4249257104658763,8.6102681455595125,10.317416036874514,22163.058514194687,20234.96966411838,24275.35786704886,6446062.6015469078,5885283.4373816168,7060418.867085997,8367.0283624356234,7642.5333328510187,9160.7419830901199,2433526.4277101206,2222809.1067130705,2664375.7792634037,6711.1135646455368,6131.0284157182514,7346.6203176828358,1951908.3133805299,1783192.1958907864,2136743.6469677491]
[36,0.01,7.1399652589098389E-2,6.5173760166712072E-2,7.8220369660423228E-2,624.21689091693781,569.78655309091414,683.84752845783441,2.6835340062811859E-2,2.4495910469321459E-2,1.3576921381137431E-3,234.61000065516816,214.15735957900387,11.869726735969143,2.1488310857559874E-2,1.9615187773578367E-2,2.3540392989539249E-2,187.86319132049533,171.48727035465302,205.80367536881624,14786.915010522034,13497.528595096575,16199.490001956872,129275728.65432081,118003169.89189482,141625272.9079172,5557.6165765243904,5073.1191690772757,6088.4030909371213,48587885.437921248,44352130.019411936,53228326.893205605,4450.2433113929474,4062.3182887534081,4875.2308705736386,38906590.479485728,35515126.477069706,42622076.525291115,3.59633181553094E-3,3.2834667265244353E-3,3.9390881802145216E-3,31.441204308312674,28.705957482112979,34.437777884602653,1.3576921381137431E-3,1.2401305423881169E-3,1.4864856232075009E-3,11.869726735969143,10.841935547720578,12.995713570922707,1.0889919013081202E-3,9.9486325586561225E-4,1.192113641183013E-3,9.5205944877674256,8.6976676488584523,10.422144138451282,744.80268429221883,680.00811858861846,815.78775284793744,6511494.0910295704,5945022.6743606552,7132086.4495159388,281.17893475306835,256.83185095841134,307.8521502230426,2458228.2136999564,2245371.9826387493,2691420.8277767235,225.5309389873504,206.03683460810237,246.8875191382742,1971721.3800807246,1801292.6905063672,2158432.9056836311]
[39,0.01,2.2964631841755439E-2,2.0962166533005363E-2,2.5158413614632957E-2,624.32311713897138,569.8835166203877,683.96390233436989,8.6311863229552796E-3,7.878743735546704E-3,4.3668139795666753E-4,234.64992545435817,214.19380384630864,11.871746668857982,6.9113942414392622E-3,6.3089321781364957E-3,7.5714158096274829E-3,187.89516097297272,171.51645323182549,205.83869804640338,4755.9903581913741,4341.2784757342961,5210.3240061974548,129297728.17476857,118023251.10262139,141649374.01428646,1787.5243641872669,1631.6930094559027,1958.2439188075944,48596153.890091911,44359677.651140034,53237385.033338152,1431.3542930036283,1306.5840034562834,1568.0451938694541,38913211.415540129,35521170.270125605,42629329.744853713,1.156706414241992E-3,1.0560780312648254E-3,1.2669488795894878E-3,31.446554820928487,28.710842523606647,34.443638339667459,4.3668139795666753E-4,3.9886946657227722E-4,4.7810589879865566E-4,11.871746668857982,10.843780576058522,12.997925118824336,3.5025798005090889E-4,3.1998290713437241E-4,3.8342554747223498E-4,9.5222146566520944,8.6991477760198368,10.423917728710414,239.55465915157046,218.71445485403854,262.38594623114858,6512602.1857113196,5946034.3696668698,7133300.1536142621,90.437004720763795,82.606128862272058,99.016046089899262,2458646.5431297384,2245754.0892210067,2691878.8408016786,72.538658032079809,66.268670519247891,79.40768305923784,1972056.9181223193,1801599.2258149649,2158800.2173927817]
[44,0.01,2.8416526649765062E-3,2.5938668123513297E-3,3.113112092858097E-3,624.3627963916357,569.91973592962745,684.0073720950578,1.0680264236563434E-3,9.7491887904229671E-4,5.4035129620191432E-5,234.66483877956458,214.20741706969989,11.872501185265767,8.5521866843861743E-4,7.8066977344528558E-4,9.3688999942742135E-4,187.90710276939507,171.52735406906351,205.85178025573322,588.5081358623687,537.19152281574316,644.72756191463009,129305945.77409224,118030752.14538626,141658376.63031486,221.18897477674079,201.90634105064177,242.31388027025611,48599242.449550591,44362496.958657742,53240768.569193117,177.11634870817971,161.67722352449462,194.03053507093054,38915684.569433279,35523427.840687044,42632039.079010047,1.4313131110813912E-4,1.3067951503190452E-4,1.5677275755530956E-4,31.448553426714348,28.712667259458044,34.445827427001944,5.4035129620191432E-5,4.935626621289772E-5,5.9161013806974856E-5,11.872501185265767,10.844469759427682,12.998751210219549,4.334106156368805E-5,3.9594812016625524E-5,4.7445229529587154E-5,9.5228198470589742,8.6997006558877974,10.424580227429354,29.642588667494312,27.063813510600291,32.467741198638379,6513016.098284048,5946412.2736618165,7133753.51504099,11.190710883070999,10.221715194147198,12.252284869431231,2458802.8039740333,2245896.8195500332,2692049.9248729446,8.9759623551153069,8.2001116100224856,9.8259382401509558,1972182.2534536154,1801713.7275992469,2158937.4213131974]
[50,0.01,1.6671683809724969E-4,1.5217949706889357E-4,1.8264308342832051E-4,624.36736857327298,569.9239094270979,684.01238105133234,6.2660011390861276E-5,5.7197487546068718E-5,3.1701854584426612E-6,234.66655721998575,214.20898570131052,11.872588127076238,5.0174799348675939E-5,4.5801092382263519E-5,5.4966372306717196E-5,187.9084788049465,171.52861015642665,205.8532876993784,34.527166819063694,31.516473930929106,37.825502701768293,129306892.67591643,118031616.4794573,141659413.98845366,12.976929570333469,11.845637289392727,14.216306040367751,48599598.339692026,44362821.823295981,53241158.449028708,10.391233944913441,9.4854363555965637,11.383571855925782,38915969.547300994,35523687.977206081,42632351.271580398,8.3973667558909728E-6,7.6668326916658036E-6,9.1976963833558489E-6,31.448783723105052,28.712877521073189,34.446079672299966,3.1701854584426612E-6,2.8956813563871824E-6,3.4709158096941894E-6,11.872588127076238,10.844549173008676,12.998846399510029,2.5427754886208273E-6,2.3229868821851136E-6,2.7835628004298782E-6,9.5228895822550665,8.6997643634178097,10.424656566177545,1.7391001780658775,1.5878060928949635,1.9048489702880524,6513063.7928180275,5946455.8189806007,7133805.7552081104,0.65654749346416075,0.59969751338801458,0.71882894699772759,2458820.8096801639,2245913.2661548872,2692069.6386376093,0.52661047606855871,0.48109211112146899,0.57647768670924648,1972196.6956585913,1801726.9214706128,2158953.2311181556]

{"sheet":"Armstrong NPV 2%","index":15,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU4","v":53.383822039828729},{"$f":"'WTP Values '!CV4","v":48.728870355000232},{"$f":"'WTP Values '!CW4","v":58.483509967094882},{"$f":"C3","v":53.383822039828729},{"$f":"D3","v":48.728870355000232},{"$f":"E3","v":58.483509967094882},{"$f":"'WTP Values '!CC4","v":20.064145501320901},{"$f":"'WTP Values '!CD4","v":18.315009636300331},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"I3","v":20.064145501320901},{"$f":"J3","v":18.315009636300331},{"$f":"K3","v":1.0151141197149878},{"$f":"'WTP Values '!CI4","v":16.066298940670794},{"$f":"'WTP Values '!CJ4","v":14.665809361968972},{"$f":"'WTP Values '!CK4","v":17.600591943119191},{"$f":"O3","v":16.066298940670794},{"$f":"P3","v":14.665809361968972},{"$f":"Q3","v":17.600591943119191},{"$f":"'WTP Values '!BH4","v":11055824.654815005},{"$f":"'WTP Values '!BI4","v":10091781.099340409},{"$f":"'WTP Values '!BJ4","v":12111973.378600022},{"$f":"U3","v":11055824.654815005},{"$f":"V3","v":10091781.099340409},{"$f":"W3","v":12111973.378600022},{"$f":"'WTP Values '!AV4","v":4155297.7294469276},{"$f":"'WTP Values '!AW4","v":3793050.5414001867},{"$f":"'WTP Values '!AX4","v":4552154.1818111874},{"$f":"AA3","v":4155297.7294469276},{"$f":"AB3","v":3793050.5414001867},{"$f":"AC3","v":4552154.1818111874},{"$f":"'WTP Values '!BB4","v":3327341.0773655842},{"$f":"'WTP Values '!BC4","v":3037298.7645189869},{"$f":"'WTP Values '!BD4","v":3645094.1672721752},{"$f":"AG3","v":3327341.0773655842},{"$f":"AH3","v":3037298.7645189869},{"$f":"AI3","v":3645094.1672721752},{"$f":"'WTP Values '!CX4","v":2.688891761719733},{"$f":"'WTP Values '!CY4","v":2.4549699759917645},{"$f":"'WTP Values '!CZ4","v":2.945162543324078},{"$f":"AM3","v":2.688891761719733},{"$f":"AN3","v":2.4549699759917645},{"$f":"AO3","v":2.945162543324078},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"'WTP Values '!CG4","v":0.92721611072812971},{"$f":"'WTP Values '!CH4","v":1.1114099452381536},{"$f":"AS3","v":1.0151141197149878},{"$f":"AT3","v":0.92721611072812971},{"$f":"AU3","v":1.1114099452381536},{"$f":"'WTP Values '!CL4","v":0.81421334354116459},{"$f":"'WTP Values '!CM4","v":0.74383559414129952},{"$f":"'WTP Values '!CN4","v":0.89131501575237226},{"$f":"AY3","v":0.81421334354116459},{"$f":"AZ3","v":0.74383559414129952},{"$f":"BA3","v":0.89131501575237226},{"$f":"'WTP Values '!BK4","v":556871.25232754042},{"$f":"'WTP Values '!BL4","v":508425.89665367891},{"$f":"'WTP Values '!BM4","v":609945.09974626149},{"$f":"BE3","v":556871.25232754042},{"$f":"BF3","v":508425.89665367891},{"$f":"BG3","v":609945.09974626149},{"$f":"'WTP Values '!AY4","v":210230.80183023549},{"$f":"'WTP Values '!AZ4","v":192027.06635882199},{"$f":"'WTP Values '!BA4","v":230173.73062953504},{"$f":"BK3","v":210230.80183023549},{"$f":"BL3","v":192027.06635882199},{"$f":"BM3","v":230173.73062953504},{"$f":"'WTP Values '!BE4","v":168624.11895284834},{"$f":"'WTP Values '!BF4","v":154048.84076491895},{"$f":"'WTP Values '!BG4","v":184591.925977309},{"$f":"BQ3","v":168624.11895284834},{"$f":"BR3","v":154048.84076491895},{"$f":"BS3","v":184591.925977309}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":51.310863167847685},{"$f":"D3/(1+B4)^A4","v":46.836668930219368},{"$f":"E3/(1+B4)^A4","v":56.212523997592157},{"$f":"F3+C4","v":104.69468520767641},{"$f":"G3+D4","v":95.5655392852196},{"$f":"H3+E4","v":114.69603396468705},{"$f":"I3/(1+B4)^A4","v":19.285030278086218},{"$f":"J3/(1+B4)^A4","v":17.603815490484749},{"$f":"K3/(1+B4)^A4","v":0.97569600126392519},{"$f":"L3+I4","v":39.349175779407119},{"$f":"M3+J4","v":35.91882512678508},{"$f":"N3+K4","v":1.9908101209789129},{"$f":"O3/(1+B4)^A4","v":15.442424971809682},{"$f":"P3/(1+B4)^A4","v":14.096318110312353},{"$f":"Q3/(1+B4)^A4","v":16.917139507034978},{"$f":"R3+O4","v":31.508723912480477},{"$f":"S3+P4","v":28.762127472281325},{"$f":"T3+Q4","v":34.517731450154173},{"$f":"U3/(1+B4)^A4","v":10626513.50904941},{"$f":"V3/(1+B4)^A4","v":9699904.9397735577},{"$f":"W3/(1+B4)^A4","v":11641650.690695908},{"$f":"X3+U4","v":21682338.163864415},{"$f":"Y3+V4","v":19791686.039113969},{"$f":"Z3+W4","v":23753624.069295928},{"$f":"AA3/(1+B4)^A4","v":3993942.4542934713},{"$f":"AB3/(1+B4)^A4","v":3645761.766051698},{"$f":"AC3/(1+B4)^A4","v":4375388.4869388575},{"$f":"AD3+AA4","v":8149240.1837403988},{"$f":"AE3+AB4","v":7438812.3074518852},{"$f":"AF3+AC4","v":8927542.668750044},{"$f":"AG3/(1+B4)^A4","v":3198136.3680945639},{"$f":"AH3/(1+B4)^A4","v":2919356.7517483532},{"$f":"AI3/(1+B4)^A4","v":3503550.7182546859},{"$f":"AJ3+AG4","v":6525477.4454601482},{"$f":"AK3+AH4","v":5956655.5162673406},{"$f":"AL3+AI4","v":7148644.8855268611},{"$f":"AM3/(1+B4)^A4","v":2.5844788174930153},{"$f":"AN3/(1+B4)^A4","v":2.3596404997998506},{"$f":"AO3/(1+B4)^A4","v":2.8307982923145696},{"$f":"AP3+AM4","v":5.2733705792127488},{"$f":"AQ3+AN4","v":4.8146104757916151},{"$f":"AR3+AO4","v":5.7759608356386476},{"$f":"AS3/(1+B4)^A4","v":0.97569600126392519},{"$f":"AT3/(1+B4)^A4","v":0.89121117909278136},{"$f":"AU3/(1+B4)^A4","v":1.0682525425203322},{"$f":"AV3+AS4","v":1.9908101209789129},{"$f":"AW3+AT4","v":1.8184272898209111},{"$f":"AX3+AU4","v":2.1796624877584856},{"$f":"AY3/(1+B4)^A4","v":0.78259644707916631},{"$f":"AZ3/(1+B4)^A4","v":0.71495155146222555},{"$f":"BA3/(1+B4)^A4","v":0.85670416738982336},{"$f":"BB3+AY4","v":1.5968097906203309},{"$f":"BC3+AZ4","v":1.4587871456035251},{"$f":"BD3+BA4","v":1.7480191831421956},{"$f":"BE3/(1+B4)^A4","v":535247.26290613262},{"$f":"BF3/(1+B4)^A4","v":488683.0994364465},{"$f":"BG3/(1+B4)^A4","v":586260.1881451956},{"$f":"BH3+BE4","v":1092118.5152336732},{"$f":"BI3+BF4","v":997108.99609012541},{"$f":"BJ3+BG4","v":1196205.2878914571},{"$f":"BK3/(1+B4)^A4","v":202067.28357385186},{"$f":"BL3/(1+B4)^A4","v":184570.42133681467},{"$f":"BM3/(1+B4)^A4","v":221235.80414219055},{"$f":"BN3+BK4","v":412298.08540408732},{"$f":"BO3+BL4","v":376597.48769563669},{"$f":"BP3+BM4","v":451409.53477172559},{"$f":"BQ3/(1+B4)^A4","v":162076.23890123831},{"$f":"BR3/(1+B4)^A4","v":148066.93652914162},{"$f":"BS3/(1+B4)^A4","v":177423.99651798251},{"$f":"BT3+BQ4","v":330700.35785408667},{"$f":"BU3+BR4","v":302115.77729406056},{"$f":"BV3+BS4","v":362015.92249529151}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":48.351372367950191},{"$f":"D4/(1+B5)^A5","v":44.135239208731342},{"$f":"E4/(1+B5)^A5","v":52.970316844192809},{"$f":"F4+C5","v":153.04605757562661},139.70077849395093,167.66635080887986,{"$f":"I4/(1+B5)^A5","v":18.172714753456646},{"$f":"J4/(1+B5)^A5","v":16.588468509929015},{"$f":"K4/(1+B5)^A5","v":0.91942013371923814},{"$f":"L4+I5","v":57.521890532863765},52.507293636714095,2.9102302546981509,{"$f":"O4/(1+B5)^A5","v":14.551741950503279},{"$f":"P4/(1+B5)^A5","v":13.28327539022732},{"$f":"Q4/(1+B5)^A5","v":15.941398394127239},{"$f":"R4+O5","v":46.060465862983754},42.045402862508645,50.459129844281414,{"$f":"U4/(1+B5)^A5","v":10013601.017943146},{"$f":"V4/(1+B5)^A5","v":9140437.0677318294},{"$f":"W4/(1+B5)^A5","v":10970187.456837783},{"$f":"X4+U5","v":31695939.181807563},28932123.106845796,34723811.526133709,{"$f":"AA4/(1+B5)^A5","v":3763581.1775763766},{"$f":"AB4/(1+B5)^A5","v":3435482.738588192},{"$f":"AC4/(1+B5)^A5","v":4123026.2935624854},{"$f":"AD4+AA5","v":11912821.361316776},10874295.046040077,13050568.962312529,{"$f":"AG4/(1+B5)^A5","v":3013675.3285826757},{"$f":"AH4/(1+B5)^A5","v":2750975.0696831848},{"$f":"AI4/(1+B5)^A5","v":3301474.0920297303},{"$f":"AJ4+AG5","v":9539152.7740428243},8707630.5859505255,10450118.977556592,{"$f":"AM4/(1+B5)^A5","v":2.4354121128874033},{"$f":"AN4/(1+B5)^A5","v":2.2235419444631503},{"$f":"AO4/(1+B5)^A5","v":2.6675244554456521},{"$f":"AP4+AM5","v":7.7087826921001525},7.0381524202547654,8.4434852910843006,{"$f":"AS4/(1+B5)^A5","v":0.91942013371923814},{"$f":"AT4/(1+B5)^A5","v":0.83980819885713398},{"$f":"AU4/(1+B5)^A5","v":1.0066382297535754},{"$f":"AV4+AS5","v":2.9102302546981509},2.658235488678045,3.186300717512061,{"$f":"AY4/(1+B5)^A5","v":0.73745811101986258},{"$f":"AZ4/(1+B5)^A5","v":0.67371481506191588},{"$f":"BA4/(1+B5)^A5","v":0.80729147103096044},{"$f":"BB4+AY5","v":2.3342679016401933},2.132501960665441,2.5553106541731561,{"$f":"BE4/(1+B5)^A5","v":504375.45034162264},{"$f":"BF4/(1+B5)^A5","v":460496.99911463779},{"$f":"BG4/(1+B5)^A5","v":552446.06914497027},{"$f":"BH4+BE5","v":1596493.9655752957},1457605.9952047633,1748651.3570364274,{"$f":"BK4/(1+B5)^A5","v":190412.51439289175},{"$f":"BL4/(1+B5)^A5","v":173924.83032243885},{"$f":"BM4/(1+B5)^A5","v":208475.43944466172},{"$f":"BN4+BK5","v":602710.59979697911},550522.31801807554,659884.97421638737,{"$f":"BQ4/(1+B5)^A5","v":152728.05981601941},{"$f":"BR4/(1+B5)^A5","v":139526.78129936979},{"$f":"BS4/(1+B5)^A5","v":167190.59460349198},{"$f":"BT4+BQ5","v":483428.41767010605},441642.55859343032,529206.51709878352]
[4,0.02,44.669194204235573,40.774138869572525,48.936384931682746,197.71525177986217,180.47491736352345,216.60273574056259,16.788779403465476,15.325180757682787,0.84940208513320425,74.310669936329248,67.832474394396883,3.7596323398313549,13.443560241690601,12.271693211912071,14.727387990880869,59.504026104674352,54.317096074420718,65.186517835162277,9251019.4984812215,8444350.9769072551,10134757.504653024,40946958.680288784,37376474.083753049,44858569.03078673,3476967.2563834176,3173855.0142377443,3809038.9826947544,15389788.617700193,14048150.060277821,16859607.945007283,2784170.1678400571,2541475.7352397814,3050051.7390667056,12323322.941882882,11249106.321190307,13500170.716623297,2.2499443409805964,2.0542090549703831,2.4643802669773338,9.9587270330807485,9.0923614752251485,10.907865558061633,0.84940208513320425,0.77585296325372854,0.92997812422126802,3.7596323398313549,3.4340884519317738,4.1162788417333287,0.68129730275185341,0.62240835034124997,0.74581253298216899,3.0155652043920469,2.7549103110066908,3.301123187155325,465964.95279817132,425428.04633099388,510374.77410590817,2062458.9183734669,1883034.041535757,2259026.1311423355,175911.73048008085,160679.65896582272,192599.08116981827,778622.33027705993,711201.97698389832,852484.05538620567,141097.1194869334,128901.17871162455,154458.26609908929,624525.53715703939,570543.73730505491,683664.78319787281]
[5,0.02,40.45826544105207,36.930393818455372,44.323191554321504,238.17351722091425,217.40531118197882,260.9259272948841,15.206114765156597,13.880488378445875,0.76932963843891622,89.516784701485847,81.712962772842758,4.5289619782702708,12.176246704703688,11.114850630809402,13.339049051659908,71.680272809378039,65.431946705230118,78.52556688682219,8378933.3821117394,7648308.8488022499,9179362.1221192013,49325892.06240052,45024782.932555303,54037931.152905934,3149196.3688762537,2874658.2723282916,3449963.962469839,18538984.986576445,16922808.332606114,20309571.907477122,2521708.7008220679,2301892.875841808,2762525.8316480303,14845031.642704951,13550999.197032114,16262696.548271328,2.0378439100285921,1.8605604309182713,2.232065134938245,11.99657094310934,10.95292190614342,13.139930692999879,0.76932963843891622,0.70271393271673954,0.84230983957503525,4.5289619782702708,4.1368023846485134,4.9585886813083642,0.61707195775637358,0.56373441919948231,0.67550538947924077,3.6326371621484204,3.3186447302061732,3.9766285766345657,422038.81405024626,385323.28892773006,462262.15746770462,2484497.7324237134,2268357.3304634872,2721288.2886100402,159328.67410630552,145532.51763830931,174442.9217604372,937951.00438336539,856734.4946222076,1026926.9771466429,127796.00829756859,116749.76898251042,139897.61043885277,752321.54545460804,687293.50628756534,823562.39363672561]
[9,0.02,22.335830568626868,20.388195345732907,24.469543763821203,354.40406989491657,323.50081570235272,388.2598353226648,8.3948532963305684,7.6630135585639509,0.4247244974115667,133.20168082619969,121.58953231986082,6.7391311016730153,6.722151342704489,6.1361854686298836,7.3641006680965395,106.66081061925374,97.363252153562925,116.84666213197075,4625765.2009658888,4222408.6653511859,5067658.6070268797,73397315.965643615,66997231.697393686,80408867.252557307,1738579.6389378244,1587015.147917738,1904624.6717093841,27586155.70541906,25181272.112483907,30220802.991951246,1392161.9642112181,1270808.0463025132,1525110.0917078988,22089524.029716384,20163993.556497782,24199020.577201545,1.1250342990117848,1.0271612510978982,1.2322581833064241,17.850992069271538,16.298034080665435,19.552320384205029,0.4247244974115667,0.3879479055335005,0.46501474193071679,6.7391311016730153,6.1555945370306251,7.3784190202832418,0.34066746428313588,0.31122136195603262,0.37292686088052612,5.405392714265508,4.9381695019831842,5.9172546488974822,232995.34325674726,212725.7706629954,255201.48021496777,3696952.1980856759,3375333.5772699234,4049298.411066513,87960.722753858776,80344.266388066142,96304.858892537799,1395678.4834611323,1274827.6771335888,1528075.4318628993,70552.455908922901,64454.148750373883,77233.39816114289,1119460.3862336292,1022698.1516787695,1225467.3295458441]
[16,0.02,3.6845671535730471,3.3632810143642038,4.0365491195000827,423.616302996863,386.67789454261526,464.0838241229161,1.384833244489712,1.2641073708236601,7.0063476156494039E-2,159.21488599522488,145.33497930689489,8.0552286082616682,1.1089006948980715,1.0122384908176638,1.2147980507779219,127.49079964734601,116.37750361408953,139.66586513677896,763076.28083283524,696537.71009383281,835971.97747372091,87731214.961717799,80081246.276571736,96112065.202280656,286799.87573414919,261797.46789689452,314191.02520962001,32973507.60472478,30098969.800802067,36122680.083337702,229654.06323377817,209635.25719430787,251585.4752848424,26403428.457250461,24101857.539584301,28924892.52761307,0.18558810302780415,0.16944275233419182,0.20327598801317243,21.337145669498973,19.480907613209663,23.370729570411012,7.0063476156494039E-2,6.3996729632878446E-2,7.6709842456084643E-2,8.0552286082616682,7.3577320974270286,8.8193642591657948,5.6197245288551995E-2,5.1339752252784136E-2,6.1518825461343268E-2,6.4610219587553832,5.9025538522236429,7.0728463671429944,38435.418197751183,35091.705450359324,42098.590811485505,4418936.9015246853,4034508.779225423,4840093.4648851007,14510.191992530765,13253.764797410469,15886.658824469516,1668243.1426687003,1523791.1565336555,1826496.1385404821,11638.486460004928,10632.496457540001,12740.589213776017,1338081.8970514096,1222422.7848860251,1464791.1344234115]
[19,0.02,1.2646699550404736,1.1543935208508151,1.3854822508870381,{"$f":"F20+C21","v":429.35473819193652},391.91595082964324,470.37044465893206,0.47532231712726647,0.43388505221721846,2.4048190614435482E-2,{"$f":"L20+I21","v":161.37165923296635},147.30373110995322,8.1643471833094132,0.38061279208906446,0.34743500479593925,0.41696040056448702,{"$f":"R20+O21","v":129.217828769145},117.95398865002743,141.55782139620842,261913.97945820657,239075.65740907544,286934.28538588498,{"$f":"X20+U21","v":88919648.664767742},81166051.178667843,97414028.449979499,98439.564495001992,89857.879678976402,107841.14745761901,{"$f":"AD20+AA21","v":33420176.760763794},30506699.594057113,36612008.886936985,78825.159569443131,71954.018000113894,86352.773190407257,{"$f":"AJ20+AG21","v":26761097.324236475},24428348.627376132,29316717.913274407,6.3700209042089534E-2,5.8158570340782943E-2,6.9771298474538723E-2,{"$f":"AP20+AM21","v":21.626185129987277},19.744801908799243,23.68731657651211,2.4048190614435482E-2,2.1965874908553271E-2,2.6329451728413205E-2,{"$f":"AV20+AS21","v":8.1643471833094132},7.4574021727407027,8.9388340479934119,1.9288824089839601E-2,1.7621565700154194E-2,2.1115373119171818E-2,{"$f":"BB20+AY21","v":6.5485449259829664},5.9825116407383785,7.168657293765575,13192.355188037456,12044.678168279079,14449.681802433504,{"$f":"BH20+BE21","v":4478797.1638921276},4089161.461404446,4905658.842066885,4980.3960926664977,4549.1471404460071,5452.8467697493115,{"$f":"BN20+BK21","v":1690841.671328021},1544432.8946838025,1851238.4103815737,3994.7281552027735,3649.4378461484944,4373.0076604928472,{"$f":"BT20+BQ21","v":1356207.9611278137},1238982.0954754045,1484633.6403414833]
[25,0.02,8.7287893567760386E-2,7.9676581531592849E-2,9.5626393885176603E-2,431.59139762718985,393.95757848918839,472.82076929617966,3.2806886620832455E-2,2.9946874366416541E-2,1.6598132140989148E-3,162.21230080996591,148.07108791477742,8.206878131581071,2.6270007248915102E-2,2.398006657742708E-2,2.8778729913986854E-2,129.89096976471555,118.56845235141996,142.29524574185103,18077.380166847452,16501.07243822193,19804.289066788941,89382862.304852352,81588873.609731525,97921492.293924034,6794.3277961572412,6202.0173772469307,7443.2278271405194,33594274.184247628,30665619.693024285,36802733.68355944,5440.5357789488116,4966.287559797096,5960.0938928639262,26900505.267141785,24555604.46406531,29469438.980258588,4.3966072293795044E-3,4.0141216905851948E-3,4.8156356139061381E-3,21.738843514108567,19.84765950779185,23.81071211731782,1.6598132140989148E-3,1.5160911694776325E-3,1.8172665295062426E-3,8.206878131581071,7.4962503964784437,8.9853995700086138,1.3313203318309943E-3,1.2162456656789405E-3,1.4573892849465478E-3,6.5826585935240765,6.013676642350144,7.2060013441461974,910.54024883879879,831.32724219500005,997.32130286787321,4502128.7893386995,4110463.3378049247,4931214.1397245945,343.74840829364865,313.98347832705855,376.35709347104046,1699649.858687548,1552478.3873702388,1860882.1606169147,275.71731632725965,251.88527728293491,301.8262794326323,1363272.9241120259,1245436.3878063213,1492367.6177363708]
[36,0.02,1.0192845524562422E-4,9.304051848224324E-5,1.1166554960865399E-4,431.71307333118204,394.0686443398269,472.95406852383456,3.8309496746921986E-5,3.4969782392950676E-5,1.9382091833622157E-6,162.25803224948433,148.1128326158117,8.2091918423726362,3.0676204324883099E-5,2.8002178114504805E-5,3.3605708239328513E-5,129.92758906545981,118.6018795698271,142.33536209795909,21.109450119382938,19.268752570119577,23.126008766021762,89408061.423174858,81611875.420446411,97949098.651641831,7.9339219723191992,7.2422649330924527,8.6916602457902936,33603745.195449293,30674265.048063844,36813109.234495819,6.353062091323296,5.7992695044555953,6.9597642787301623,26908089.148410313,24562527.262982402,29477747.103992965,5.1340382370954132E-6,4.6873994361163309E-6,5.6233491162233811E-6,21.744972202268471,19.853255026971528,23.817424913669552,1.9382091833622157E-6,1.7703810299468985E-6,2.1220717163755984E-6,8.2091918423726362,7.4983637646996542,8.9879327641926086,1.5546190807695858E-6,1.4202432529272126E-6,1.7018332375131676E-6,6.5845143988596568,6.0153720383730063,7.208032884374612,1.063262695542744,0.97076350610708639,1.1645993004283226,4503398.044687436,4111622.1735071908,4932604.3642640226,0.4014043966282036,0.36664707567585941,0.43948244814106602,1700129.029714202,1552916.0673188064,1861406.7867984935,0.32196263409530423,0.29413331177060298,0.35245078277917352,1363657.2626175818,1245787.5054377127,1492788.3510538125]
[39,0.02,1.0662912896587289E-5,9.7331303809008658E-6,1.1681527264956172E-5,431.71315606450969,394.06871985899062,472.95415916057073,4.0076230522689073E-6,3.6582497279105236E-6,2.0275943207178268E-7,162.25806334455135,148.11286100009809,8.2091934155790103,3.2090910622152788E-6,2.9293565317964124E-6,3.5155515593813427E-6,129.92761396473313,118.60190229864577,142.33538937505324,2.208296273846428,2.0157377033328276,2.4192519794749883,89408078.557301417,81611891.060514882,97949117.422569498,0.82998136992556315,0.75762592466924084,0.90924968797239814,33603751.635258123,30674270.926468227,36813116.289345935,0.6646048695935588,0.60667166436331921,0.72807304011472562,26908094.305066187,24562531.970135696,29477752.753097106,5.370806650407575E-7,4.9035700362943049E-7,5.8826832672876357E-7,21.744976369466595,19.8532588316417,23.81742947803172,2.0275943207178268E-7,1.8520263718903634E-7,2.2199361127859222E-7,8.2091934155790103,7.4983652016832076,8.9879344866365933,1.6263140460308635E-7,1.4857411565234905E-7,1.7803173345844541E-7,6.5845156607134685,6.0153731911565949,7.2080342657192675,0.11122975896615096,0.10155325795786471,0.1218307573676959,4503398.9077169085,4111622.9614568856,4932605.3095464297,4.199161173628653E-2,3.8355587969022734E-2,4.5975022900273999E-2,1700129.3555262766,1552916.3649190455,1861407.1435177755,3.3681070855446076E-2,3.076979706831507E-2,3.6870489090137286E-2,1363657.523948336,1245787.744179952,1492788.6371311992]
[44,0.02,1.6666322891546222E-7,1.521305624896644E-7,1.8258435303027857E-7,431.7131645361934,394.0687275919621,472.95416844154346,6.2639862544591164E-8,5.7179095219638786E-8,3.1691660590197711E-9,162.25806652860763,148.11286390657727,8.2091935766713693,5.0158665225871416E-8,4.5786364661202998E-8,5.4948697413893991E-8,129.9276165143558,118.60190462601936,142.33539216815871,3.4516064322256894E-2,3.1506339547386637E-2,3.7813339597707031E-2,89408080.311792687,81611892.662018374,97949119.344665051,1.2972756731019096E-2,1.1841828226492514E-2,1.4211734669271935E-2,33603752.294678271,30674271.528401982,36813117.01174476,1.0387892557469271E-2,9.4823862348785565E-3,1.1379911373997378E-2,26908094.833094716,24562532.452136301,29477753.331551097,8.3946665129755501E-9,7.6643673580366739E-9,9.1947387878119884E-9,21.744976796177152,19.85325922123031,23.817429945410872,3.1691660590197711E-9,2.8947502260346328E-9,3.4697997079330522E-9,8.2091935766713693,7.4983653488266926,8.9879346630105044,2.541957838076526E-9,2.3222399064898056E-9,2.7826677227287378E-9,6.5845157899241098,6.015373309198722,7.2080344071654681,1.7385409559821537E-3,1.5872955206789293E-3,1.904236450305718E-3,4503398.9960889453,4111623.0421409435,4932605.4063409586,6.5633637517322472E-4,5.9950467567959978E-4,7.1859780158894005E-4,1700129.3888886096,1552916.3953925578,1861407.1800449286,5.2644114010306727E-4,4.8093741196368709E-4,5.762923155286509E-4,1363657.5507079449,1245787.7686265537,1492788.6664248006]
[50,0.02,5.8991690181862131E-10,5.3847744748392378E-10,6.4627090547257819E-10,431.7131646492586,394.06872769516821,472.95416856540965,2.2171845513321421E-10,2.0238966279640976E-10,1.1217499115140603E-11,162.25806657110283,148.11286394536788,8.209193578821349,1.7754032837328709E-10,1.6206424513817041E-10,1.9449500377684033E-10,129.9276165483837,118.60190465708106,142.33539220543616,1.2217217835306792E-4,1.1151903352878995E-4,1.3384312957364774E-4,89408080.335208565,81611892.68339245,97949119.370317832,4.5918037881596897E-5,4.1915032276160715E-5,5.0303492498742685E-5,33603752.303479053,30674271.536435537,36813117.021386079,3.6768718773805419E-5,3.3563611757243059E-5,4.0280043200916308E-5,26908094.840141919,24562532.458569199,29477753.339271288,2.9713546853499294E-11,2.712859864575261E-11,3.254546221163682E-11,21.744976801872134,19.853259226429856,23.817429951648634,1.1217499115140603E-11,1.0246183852271901E-11,1.2281614288616016E-11,8.209193578821349,7.4983653507905066,8.9879346653644347,8.9974489402955756E-12,8.219740970042705E-12,9.8494594906442545E-12,6.5845157916485864,6.0153733107741436,7.2080344090532442,6.1536950958630238E-6,5.6183506219266403E-6,6.7401866290748421E-6,4503398.9972683797,4111623.0432177726,4932605.4076328017,2.3231514444583758E-6,2.1219914146873708E-6,2.543530396750229E-6,1700129.3893338717,1552916.3957992648,1861407.1805324291,1.8633775931281759E-6,1.7023137609927984E-6,2.0398295384699628E-6,1363657.551065085,1245787.7689528242,1492788.6668157603]

{"sheet":"Armstrong NPV 3%","index":16,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU4","v":53.383822039828729},{"$f":"'WTP Values '!CV4","v":48.728870355000232},{"$f":"'WTP Values '!CW4","v":58.483509967094882},{"$f":"C3","v":53.383822039828729},{"$f":"D3","v":48.728870355000232},{"$f":"E3","v":58.483509967094882},{"$f":"'WTP Values '!CC4","v":20.064145501320901},{"$f":"'WTP Values '!CD4","v":18.315009636300331},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"I3","v":20.064145501320901},{"$f":"J3","v":18.315009636300331},{"$f":"K3","v":1.0151141197149878},{"$f":"'WTP Values '!CI4","v":16.066298940670794},{"$f":"'WTP Values '!CJ4","v":14.665809361968972},{"$f":"'WTP Values '!CK4","v":17.600591943119191},{"$f":"O3","v":16.066298940670794},{"$f":"P3","v":14.665809361968972},{"$f":"Q3","v":17.600591943119191},{"$f":"'WTP Values '!BH4","v":11055824.654815005},{"$f":"'WTP Values '!BI4","v":10091781.099340409},{"$f":"'WTP Values '!BJ4","v":12111973.378600022},{"$f":"U3","v":11055824.654815005},{"$f":"V3","v":10091781.099340409},{"$f":"W3","v":12111973.378600022},{"$f":"'WTP Values '!AV4","v":4155297.7294469276},{"$f":"'WTP Values '!AW4","v":3793050.5414001867},{"$f":"'WTP Values '!AX4","v":4552154.1818111874},{"$f":"AA3","v":4155297.7294469276},{"$f":"AB3","v":3793050.5414001867},{"$f":"AC3","v":4552154.1818111874},{"$f":"'WTP Values '!BB4","v":3327341.0773655842},{"$f":"'WTP Values '!BC4","v":3037298.7645189869},{"$f":"'WTP Values '!BD4","v":3645094.1672721752},{"$f":"AG3","v":3327341.0773655842},{"$f":"AH3","v":3037298.7645189869},{"$f":"AI3","v":3645094.1672721752},{"$f":"'WTP Values '!CX4","v":2.688891761719733},{"$f":"'WTP Values '!CY4","v":2.4549699759917645},{"$f":"'WTP Values '!CZ4","v":2.945162543324078},{"$f":"AM3","v":2.688891761719733},{"$f":"AN3","v":2.4549699759917645},{"$f":"AO3","v":2.945162543324078},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"'WTP Values '!CG4","v":0.92721611072812971},{"$f":"'WTP Values '!CH4","v":1.1114099452381536},{"$f":"AS3","v":1.0151141197149878},{"$f":"AT3","v":0.92721611072812971},{"$f":"AU3","v":1.1114099452381536},{"$f":"'WTP Values '!CL4","v":0.81421334354116459},{"$f":"'WTP Values '!CM4","v":0.74383559414129952},{"$f":"'WTP Values '!CN4","v":0.89131501575237226},{"$f":"AY3","v":0.81421334354116459},{"$f":"AZ3","v":0.74383559414129952},{"$f":"BA3","v":0.89131501575237226},{"$f":"'WTP Values '!BK4","v":556871.25232754042},{"$f":"'WTP Values '!BL4","v":508425.89665367891},{"$f":"'WTP Values '!BM4","v":609945.09974626149},{"$f":"BE3","v":556871.25232754042},{"$f":"BF3","v":508425.89665367891},{"$f":"BG3","v":609945.09974626149},{"$f":"'WTP Values '!AY4","v":210230.80183023549},{"$f":"'WTP Values '!AZ4","v":192027.06635882199},{"$f":"'WTP Values '!BA4","v":230173.73062953504},{"$f":"BK3","v":210230.80183023549},{"$f":"BL3","v":192027.06635882199},{"$f":"BM3","v":230173.73062953504},{"$f":"'WTP Values '!BE4","v":168624.11895284834},{"$f":"'WTP Values '!BF4","v":154048.84076491895},{"$f":"'WTP Values '!BG4","v":184591.925977309},{"$f":"BQ3","v":168624.11895284834},{"$f":"BR3","v":154048.84076491895},{"$f":"BS3","v":184591.925977309}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":50.319372268666918},{"$f":"D3/(1+B4)^A4","v":45.931633853332301},{"$f":"E3/(1+B4)^A4","v":55.126317246766789},{"$f":"F3+C4","v":103.70319430849565},{"$f":"G3+D4","v":94.660504208332526},{"$f":"H3+E4","v":113.60982721386168},{"$f":"I3/(1+B4)^A4","v":18.912381469809503},{"$f":"J3/(1+B4)^A4","v":17.263653158921983},{"$f":"K3/(1+B4)^A4","v":0.95684241654725966},{"$f":"L3+I4","v":38.976526971130404},{"$f":"M3+J4","v":35.578662795222314},{"$f":"N3+K4","v":1.9719565362622475},{"$f":"O3/(1+B4)^A4","v":15.144027656396263},{"$f":"P3/(1+B4)^A4","v":13.82393190872747},{"$f":"Q3/(1+B4)^A4","v":16.590245963916669},{"$f":"R3+O4","v":31.210326597067059},{"$f":"S3+P4","v":28.489741270696442},{"$f":"T3+Q4","v":34.190837907035856},{"$f":"U3/(1+B4)^A4","v":10421175.091728726},{"$f":"V3/(1+B4)^A4","v":9512471.5801116116},{"$f":"W3/(1+B4)^A4","v":11416696.558205318},{"$f":"X3+U4","v":21476999.746543732},{"$f":"Y3+V4","v":19604252.679452021},{"$f":"Z3+W4","v":23528669.936805338},{"$f":"AA3/(1+B4)^A4","v":3916766.6410094523},{"$f":"AB3/(1+B4)^A4","v":3575313.9234613883},{"$f":"AC3/(1+B4)^A4","v":4290841.9095213385},{"$f":"AD3+AA4","v":8072064.3704563798},{"$f":"AE3+AB4","v":7368364.4648615755},{"$f":"AF3+AC4","v":8842996.091332525},{"$f":"AG3/(1+B4)^A4","v":3136338.0878174985},{"$f":"AH3/(1+B4)^A4","v":2862945.3902526037},{"$f":"AI3/(1+B4)^A4","v":3435850.8504780615},{"$f":"AJ3+AG4","v":6463679.1651830822},{"$f":"AK3+AH4","v":5900244.1547715906},{"$f":"AL3+AI4","v":7080945.0177502371},{"$f":"AM3/(1+B4)^A4","v":2.5345383747004742},{"$f":"AN3/(1+B4)^A4","v":2.3140446564160286},{"$f":"AO3/(1+B4)^A4","v":2.7760981650712395},{"$f":"AP3+AM4","v":5.2234301364202071},{"$f":"AQ3+AN4","v":4.7690146324077931},{"$f":"AR3+AO4","v":5.7212607083953175},{"$f":"AS3/(1+B4)^A4","v":0.95684241654725966},{"$f":"AT3/(1+B4)^A4","v":0.8739901128552453},{"$f":"AU3/(1+B4)^A4","v":1.0476104677520537},{"$f":"AV3+AS4","v":1.9719565362622475},{"$f":"AW3+AT4","v":1.801206223583375},{"$f":"AX3+AU4","v":2.1590204129902073},{"$f":"AY3/(1+B4)^A4","v":0.76747416678401792},{"$f":"AZ3/(1+B4)^A4","v":0.70113638810566459},{"$f":"BA3/(1+B4)^A4","v":0.84014988759767395},{"$f":"BB3+AY4","v":1.5816875103251826},{"$f":"BC3+AZ4","v":1.444971982246964},{"$f":"BD3+BA4","v":1.7314649033500462},{"$f":"BE3/(1+B4)^A4","v":524904.56435813033},{"$f":"BF3/(1+B4)^A4","v":479240.17028341873},{"$f":"BG3/(1+B4)^A4","v":574931.75581700588},{"$f":"BH3+BE4","v":1081775.8166856708},{"$f":"BI3+BF4","v":987666.06693709758},{"$f":"BJ3+BG4","v":1184876.8555632674},{"$f":"BK3/(1+B4)^A4","v":198162.69377908899},{"$f":"BL3/(1+B4)^A4","v":181003.92719278159},{"$f":"BM3/(1+B4)^A4","v":216960.81688145446},{"$f":"BN3+BK4","v":408393.49560932448},{"$f":"BO3+BL4","v":373030.99355160358},{"$f":"BP3+BM4","v":447134.54751098948},{"$f":"BQ3/(1+B4)^A4","v":158944.40470623842},{"$f":"BR3/(1+B4)^A4","v":145205.80711180973},{"$f":"BS3/(1+B4)^A4","v":173995.59428533228},{"$f":"BT3+BQ4","v":327568.52365908679},{"$f":"BU3+BR4","v":299254.64787672868},{"$f":"BV3+BS4","v":358587.52026264125}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":46.049353835557206},{"$f":"D4/(1+B5)^A5","v":42.033951621340279},{"$f":"E4/(1+B5)^A5","v":50.448389439234859},{"$f":"F4+C5","v":149.75254814405287},136.69445582967279,164.05821665309654,{"$f":"I4/(1+B5)^A5","v":17.307508160601415},{"$f":"J4/(1+B5)^A5","v":15.798688198353279},{"$f":"K4/(1+B5)^A5","v":0.8756463568185463},{"$f":"L4+I5","v":56.284035131731819},51.37735099357559,2.847602893080794,{"$f":"O4/(1+B5)^A5","v":13.858930598764616},{"$f":"P4/(1+B5)^A5","v":12.650855985737948},{"$f":"Q4/(1+B5)^A5","v":15.182425220495759},{"$f":"R4+O5","v":45.069257195831675},41.14059725643439,49.373263127531615,{"$f":"U4/(1+B5)^A5","v":9536851.4658544417},{"$f":"V4/(1+B5)^A5","v":8705259.0263731126},{"$f":"W4/(1+B5)^A5","v":10447894.63260752},{"$f":"X4+U5","v":31013851.212398171},28309511.705825135,33976564.569412857,{"$f":"AA4/(1+B5)^A5","v":3584396.3231524914},{"$f":"AB4/(1+B5)^A5","v":3271918.7166249105},{"$f":"AC4/(1+B5)^A5","v":3926728.1851014374},{"$f":"AD4+AA5","v":11656460.693608871},10640283.181486486,12769724.276433963,{"$f":"AG4/(1+B5)^A5","v":2870193.641977821},{"$f":"AH4/(1+B5)^A5","v":2620000.5950732469},{"$f":"AI4/(1+B5)^A5","v":3144290.2485964578},{"$f":"AJ4+AG5","v":9333872.8071609028},8520244.7498448379,10225235.266346695,{"$f":"AM4/(1+B5)^A5","v":2.319461653917652},{"$f":"AN4/(1+B5)^A5","v":2.1176786666898764},{"$f":"AO4/(1+B5)^A5","v":2.5405230813105555},{"$f":"AP4+AM5","v":7.5428917903378592},6.8866932990976695,8.2617837897058735,{"$f":"AS4/(1+B5)^A5","v":0.8756463568185463},{"$f":"AT4/(1+B5)^A5","v":0.79982476213660436},{"$f":"AU4/(1+B5)^A5","v":0.95871198181435402},{"$f":"AV4+AS5","v":2.847602893080794},2.6010309857199791,3.1177323948045612,{"$f":"AY4/(1+B5)^A5","v":0.70234758250140972},{"$f":"AZ4/(1+B5)^A5","v":0.6416391176438988},{"$f":"BA4/(1+B5)^A5","v":0.76885616224150588},{"$f":"BB4+AY5","v":2.2840350928265925},2.0866110998908627,2.5003210655915522,{"$f":"BE4/(1+B5)^A5","v":480362.03402874671},{"$f":"BF4/(1+B5)^A5","v":438572.64466185856},{"$f":"BG4/(1+B5)^A5","v":526144.0010332003},{"$f":"BH4+BE5","v":1562137.8507144174},1426238.711598956,1711020.8565964676,{"$f":"BK4/(1+B5)^A5","v":181346.93640688754},{"$f":"BL4/(1+B5)^A5","v":165644.23428064061},{"$f":"BM4/(1+B5)^A5","v":198549.88197551123},{"$f":"BN4+BK5","v":589740.43201621203},538675.22783224424,645684.42948650068,{"$f":"BQ4/(1+B5)^A5","v":145456.64626776718},{"$f":"BR4/(1+B5)^A5","v":132883.88326801636},{"$f":"BS4/(1+B5)^A5","v":159230.6168744181},{"$f":"BT4+BQ5","v":473025.16992685397},432138.53114474507,517818.13713705936]
[4,0.03,40.914254447779228,37.346621588275511,44.822740604966796,190.6668025918321,174.04107741794832,208.88095725806335,15.377496832389447,14.03692983829534,0.77800044658783818,71.661531964121266,65.414280831870926,3.6256033396686322,12.313480334964785,11.240121688374833,13.48938816435898,57.382737530796462,52.380718944809225,62.862651291890593,8473369.0053074248,7734509.8936836515,9282819.0590596274,39487220.217705593,36044021.599508785,43259383.628472485,3184689.7077176068,2907057.4015541566,3488847.1331481072,14841150.401326478,13547340.583040642,16258571.409582071,2550129.8759072539,2327836.5942539773,2793661.1607655548,11884002.683068156,10848081.344098816,13018896.42711225,2.060811637642936,1.8815300670013204,2.2572218526752854,9.6037034279807951,8.7682233660989901,10.51900564238116,0.77800044658783818,0.71063394176061978,0.85180317852363507,3.6256033396686322,3.3116649274805989,3.9695355733281961,0.62402673018739829,0.57008804546265512,0.6831187418617416,2.9080618230139907,2.6566991453535178,3.1834398074532939,426795.44554497692,389666.11435219116,467472.13025653735,1988933.2962593944,1815904.8259511471,2178492.9868530049,161124.40417670971,147172.75672026115,176408.99850043043,750864.83619292174,685847.98455250543,822093.42798693106,129236.34624216508,118065.60916037287,141474.34072454582,602261.51616901904,550204.14030511794,659292.47786160512]
[5,0.03,35.292995293183218,32.215523849117716,38.664489786017121,225.95979788501532,206.25660126706603,247.54544704408048,13.264763849458795,12.108378984297744,0.67111001948147186,84.926295813580055,77.52265981616867,4.2967133591501039,10.621716303282282,9.6958277059390934,11.636064726543831,68.004453834078745,62.07654665074832,74.498716018434422,7309202.5373066915,6671856.1771977451,8007441.2641935749,46796422.755012281,42715877.776706532,51266824.892666057,2747141.3174150437,2507653.2512896177,3009510.1844270648,17588291.718741521,16054993.834330259,19268081.594009135,2199764.4322780957,2008012.294814396,2409836.6578692282,14083767.115346253,12856093.638913212,15428733.084981479,1.7776742215919115,1.6230243638782638,1.9470993984215987,11.381377649572707,10.391247729977254,12.466105040802759,0.67111001948147186,0.61299908064425512,0.73477290436083997,4.2967133591501039,3.9246640081248541,4.704308477689036,0.53829093915017645,0.49176295588848501,0.58926422750739649,3.4463527621641674,3.1484621012420027,3.7727040349606904,368157.50046225026,336129.41321704432,403245.56601406733,2357090.7967216447,2152034.2391681913,2581738.5528670722,138987.3264214943,126952.51276893078,152171.95175088412,889852.1626144161,812800.49732143618,974265.37973781512,111480.40753020495,101844.43159540507,122037.00907395151,713741.92369922402,652048.57190052303,781329.48693555663]
[9,0.03,14.540246764448705,13.272369276705422,15.92925785527707,313.06190908049393,285.76360023998762,342.96831100566061,5.4649070740822765,4.9884918207313351,0.27648844220482871,117.66335670057386,107.40579566015313,5.9529938492496646,4.3760064802865442,3.994552637394396,4.7939046002061385,94.21854835481264,86.005574378752698,103.21619367284501,3011294.6679904279,2748716.4063998852,3298959.7784490669,64835327.270371713,59181829.555493742,71028962.7784172,1131785.849294083,1033119.9369883375,1239878.3486122256,24368158.559496619,22243810.921660889,26695467.355696596,906273.82015260111,827274.47840868274,992820.79563818628,19512723.331515115,17811811.019426782,21376141.594601747,0.73237824202861379,0.66866454828957189,0.80217917161108609,15.768627199580198,14.396825818238881,17.271491120989751,0.27648844220482871,0.25254750482085669,0.30271670784771376,5.9529938492496646,5.4375283496593605,6.5177071616886391,0.22176873969725536,0.20259982664646076,0.24276905958941636,4.7748395298042405,4.3621191260933134,5.2269914322613271,151676.01560691846,138480.8677292733,166131.83403129331,3265693.0640079845,2981592.095702881,3576937.1705606249,57260.93822617102,52302.754348073569,62692.829291057678,1232868.9414443374,1126115.6974591992,1349821.4398605614,45928.451847881828,41958.55734773037,50277.631909390599,988872.40701891785,903397.73996551521,1082513.3633966192]
[16,0.03,0.98715267993114375,0.90107514079953044,1.0814541070649555,345.95158842720906,315.78537199900262,378.99989916083388,0.37101830190015517,0.33867396815367856,1.8771091791909646E-2,130.02484163531571,118.68964104912688,6.5784038821401465,0.29709169276087583,0.27119438927069717,0.32546323663490823,104.11696701904562,95.041153864150701,114.05988757115148,204439.96926085328,186613.25429377801,223969.85684200813,71646801.494511783,65399358.232007585,78491128.383212149,76838.134341054974,70139.601549396379,84176.648061692351,26928230.219590168,24580702.723065838,29500041.581664827,61527.884967019381,56164.536381630911,67403.650363203808,21562692.347035587,19683085.473524,23621877.732803293,4.9721930862238521E-2,4.5396341032732497E-2,5.4460789549801887E-2,17.425248708901972,15.909328524694427,19.086000610430492,1.8771091791909646E-2,1.7145716316409744E-2,2.0551756394014256E-2,6.5784038821401465,6.0087845730186427,7.2024448841836852,1.5056113507809386E-2,1.3754715794551495E-2,1.6481847362041124E-2,5.2764749460340159,4.8203949340661509,5.7761290538264598,10297.444583522134,9401.6120849050421,11278.865334448481,3608780.4681431134,3294832.4009779459,3952723.2792208032,3887.5054557906296,3550.889125810424,4256.2822660238226,1362391.7705861048,1244423.2370302703,1491631.0725390627,3118.1310098243061,2848.6106874835455,3413.4014287362279,1092761.4316440895,998306.96120320132,1196240.1259887898]
[19,0.03,0.20006641718399595,0.18262106632370323,0.21917850495477059,{"$f":"F20+C21","v":347.09971612386079},316.83338548966992,380.25770602113187,7.5194348229933206E-2,6.8639116095718294E-2,3.8043406635954536E-3,{"$f":"L20+I21","v":130.456361902683},119.08354259128679,6.6002359764258909,6.0211628610422133E-2,5.4963017296954353E-2,6.5961694682523705E-2,{"$f":"R20+O21","v":104.46250546293423},95.356571930502838,114.43842410741301,41433.886581838764,37820.94294492148,45392.012529124251,{"$f":"X20+U21","v":71884579.495608196},65616402.515199855,78751621.011235356,15572.798973497916,14215.20608714712,17060.096913717181,{"$f":"AD20+AA21","v":27017598.350771416},24662279.991514921,29597944.918216243,12469.867886211121,11382.877031197313,13660.710351543148,{"$f":"AJ20+AG21","v":21634253.586024433},19748408.762514964,23700272.898425307,1.007715297270154E-2,9.2004848776940217E-3,1.103757834401106E-2,{"$f":"AP20+AM21","v":17.483078796500898},15.962127648402381,19.149342322543362,3.8043406635954536E-3,3.4749255137680921E-3,4.1652282895848648E-3,{"$f":"AV20+AS21","v":6.6002359764258909},6.028726241802012,7.2263480161008786,3.051425324026978E-3,2.7876708075107357E-3,3.3403790693523408E-3,{"$f":"BB20+AY21","v":5.2939862604169665},4.8363926317722425,5.7952985965254316,2086.9850083572901,1905.4264692994716,2285.88973442414,{"$f":"BH20+BE21","v":3620757.1173195122},3305767.1342236758,3965841.3894590167,787.88145353312427,719.65935934860272,862.62151823015131,{"$f":"BN20+BK21","v":1366913.2116715803},1248553.169750877,1496581.4268801259,631.95219151851791,577.32845767751473,691.79470221934105,{"$f":"BT20+BQ21","v":1096388.0363699335},1001620.0949197668,1200210.1508894931]
[25,0.03,3.6995496452100333E-3,3.3769570657347652E-3,4.0529628693123368E-3,347.32830137708976,317.04203861235845,380.50812772989553,1.3904643679404191E-3,1.2692475887440345E-3,7.03483740567956E-5,130.54227496782138,119.16196599664883,6.6045826138385939,1.1134097985987456E-3,1.0163545386711018E-3,1.2197377630637348E-3,104.53130006908039,95.419369752365668,114.51378843339359,766.17916470479167,699.3700293273705,839.37127585510825,71931919.651891693,65659614.714139141,78803483.511821866,287.96608510436221,262.86201040890882,315.46861473680633,27035391.003066316,24678521.530344222,29617436.87807649,230.58790157581072,210.48769341186622,252.6084929480671,21648500.994203292,19761414.232724678,23715880.899902754,1.8634275671862964E-4,1.7013175446496675E-4,2.0410256564453808E-4,17.494592415810498,15.972639633348175,19.161953272828338,7.03483740567956E-5,6.425695842680594E-5,7.7021766360622064E-5,6.6045826138385939,6.0326965069754328,7.2311069845311255,5.6425759174298644E-5,5.1548514198682299E-5,6.1768978396430397E-5,5.297472656785831,4.8395776762510856,5.7991151360836248,38.591707473454463,35.234398244797276,42.269775582578745,3623141.5954510011,3307944.1732196487,3968453.1255572163,14.569194535059639,13.307658351784488,15.951258470250556,1367813.4031385204,1249375.4142795228,1497567.0123719883,11.685811836035901,10.675731193837565,12.792396051157327,1097110.0713509172,1002279.7197261287,1201000.5587421204]
[36,0.03,1.5511551359030537E-7,1.4158978250287006E-7,1.6993349929762305E-7,347.33136701137698,317.04483693008905,380.51148622028728,5.8299689217943334E-8,5.3217286016474107E-8,2.949581764956489E-9,130.54342717704964,119.16301775951194,6.6046409080657957,4.6683285618219573E-8,4.2613931795705234E-8,5.1141427391868386E-8,104.53222269685448,95.420211955233725,114.51479916990654,3.2124524883522056E-2,2.9323337079484747E-2,3.5193339469248616E-2,71932554.546768799,65660194.247581579,78804179.057390854,1.2073903980552421E-2,1.1021334934848059E-2,1.3227035960952427E-2,27035629.626355287,24678739.351124916,29617698.291355032,9.6681391549786957E-3,8.8253733019351688E-3,1.059142324840674E-2,21648692.071022116,19761588.653492562,23716090.224099346,7.813019200774254E-9,7.1333208100130277E-9,8.5576562909602866E-9,17.494746828860453,15.972780613140271,19.162122402555838,2.949581764956489E-9,2.6941795796766602E-9,3.2293851934461916E-9,6.6046409080657957,6.0327497535469981,7.2311708086693214,2.3658313723067544E-9,2.1613371954876957E-9,2.5898630176016516E-9,5.2975194140288986,4.8396203919618435,5.799166320988876,1.6180814150777165E-3,1.4773154313156398E-3,1.77229624620064E-3,3623173.5744952033,3307973.3702273136,3968488.1524350168,6.108603234528414E-4,5.5796636290420063E-4,6.6880779751886583E-4,1367825.4759113134,1249386.441679514,1497580.2303929857,4.8996523320434286E-4,4.4761435468995957E-4,5.363623342898023E-4,1097119.7548067088,1002288.5661779209,1201011.1591696616]
[39,0.03,5.335948370071353E-9,4.8706654265441972E-9,5.8456846617716059E-9,347.33136708557305,317.04483699781542,380.51148630157121,2.0054998011339708E-9,1.8306659598809702E-9,1.0146513167394387E-10,130.54342720493602,119.16301778496727,6.6046409094766636,1.605897411796229E-9,1.4659123039633648E-9,1.7592567617415794E-9,104.5322227191844,95.420211975617164,114.51479919436892,1.1050784168777008E-3,1.0087180132581442E-3,1.2106451381407265E-3,71932554.562134862,65660194.261607751,78804179.074224815,4.1534032782555467E-4,3.7913212431440845E-4,4.5500787988965159E-4,27035629.632130571,24678739.356396731,29617698.29768189,3.3258241017651422E-4,3.0359140227657677E-4,3.6434323241414299E-4,21648692.075646657,19761588.657713987,23716090.229165524,2.6876658629916153E-10,2.4538507250743484E-10,2.9438198076039715E-10,17.494746832597638,15.97278061655234,19.162122406649207,1.0146513167394387E-10,9.2679338153277345E-11,1.1109032398148697E-10,6.6046409094766636,6.0327497548356996,7.2311708102140271,8.1384213369312469E-11,7.4349647037225496E-11,8.9090865430647121E-11,5.2975194151605409,4.8396203929956716,5.7991663222276797,5.566173678946779E-5,5.0819409905255425E-5,6.0966701829551451E-5,3623173.5752691771,3307973.3709339551,3968488.1532827555,2.1013495502961524E-5,1.9193951886443604E-5,2.3006879160311449E-5,1367825.4762035049,1249386.4419464048,1497580.2307128953,1.6854724114917569E-5,1.539786080093092E-5,1.8450776825460032E-5,1097119.7550410728,1002288.5663920274,1201011.1594262186]
[44,0.03,1.0749652635239227E-11,9.8123066054177905E-12,1.1776553139390738E-11,347.33136708788658,317.04483699992727,380.51148630410574,4.0402239165487375E-12,3.6880085403851213E-12,2.0440882190715812E-13,130.54342720580553,119.163017785761,6.604640909520656,3.2351960977479147E-12,2.9531860071424699E-12,3.5441495631759485E-12,104.53222271988068,95.420211976252759,114.51479919513169,2.226260130769691E-6,2.0321351515042283E-6,2.4389319005685947E-6,71932554.562613979,65660194.2620451,78804179.074749723,8.3673303035939887E-7,7.6378899430500448E-7,9.1664617344207955E-7,27035629.632310655,24678739.356561113,29617698.297879167,6.7001123962156553E-7,6.1160676438005624E-7,7.3399570550940272E-7,21648692.075790856,19761588.65784562,23716090.229323495,5.4144966223434405E-13,4.9434591723619746E-13,5.9305372087129681E-13,17.494746832714167,15.972780616658733,19.162122406776845,2.0440882190715812E-13,1.8670920753273387E-13,2.2379946564610448E-13,6.604640909520656,6.0327497548758826,7.231170810262193,1.6395436444236111E-13,1.4978272347716325E-13,1.7947997055666655E-13,5.2975194151958274,4.839620393027908,5.7991663222663075,1.1213458115841804E-7,1.0237936458932161E-7,1.2282181564195275E-7,3623173.5752933105,3307973.3709559888,3968488.1533091892,4.2333201455991102E-8,3.8667599678068913E-8,4.6349016527490369E-8,1367825.4762126158,1249386.4419547268,1497580.2307228704,3.3955056708266279E-8,3.1020100543731553E-8,3.7170419945679701E-8,1097119.7550483807,1002288.5663987034,1201011.1594342182]
[50,0.03,2.3593120709694912E-15,2.1535852556133011E-15,2.584694121658927E-15,347.33136708789038,317.04483699993079,380.51148630410995,8.8674019330494761E-16,8.0943667320423635E-16,4.4863235799570432E-17,130.54342720580698,119.16301778576231,6.6046409095207288,7.1005431192709291E-16,6.4815930624853784E-16,7.7786279514846665E-16,104.53222271988182,95.42021197625381,114.51479919513294,4.8861508160967291E-10,4.4600892284354677E-10,5.3529185254049757E-10,71932554.562614784,65660194.262045823,78804179.074750587,1.8364447723960144E-10,1.676348673844699E-10,2.0118365264383857E-10,27035629.632310949,24678739.356561381,29617698.297879491,1.4705271500051711E-10,1.3423421861634396E-10,1.6109589647308295E-10,21648692.075791094,19761588.657845836,23716090.229323752,1.1883627939233525E-16,1.084980444806615E-16,1.3016223406123888E-16,17.494746832714359,15.972780616658909,19.162122406777055,4.4863235799570432E-17,4.0978560148918132E-17,4.9119055163183478E-17,6.6046409095207288,6.0327497548759492,7.231170810262272,3.5984373099548564E-17,3.287400993441425E-17,3.9391901803733832E-17,5.297519415195886,4.8396203930279613,5.7991663222663705,2.4611071620387861E-11,2.2470016370756672E-11,2.6956684281361422E-11,3623173.57529335,3307973.3709560251,3968488.1533092326,9.2912056404955969E-12,8.4866867583069353E-12,1.0172588629738446E-11,1367825.4762126307,1249386.4419547406,1497580.230722887,7.4523873357218892E-12,6.8082290785468178E-12,8.1580887714792319E-12,1097119.7550483928,1002288.5663987143,1201011.1594342315]

{"sheet":"Armstrong NPV 4%","index":17,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU4","v":53.383822039828729},{"$f":"'WTP Values '!CV4","v":48.728870355000232},{"$f":"'WTP Values '!CW4","v":58.483509967094882},{"$f":"C3","v":53.383822039828729},{"$f":"D3","v":48.728870355000232},{"$f":"E3","v":58.483509967094882},{"$f":"'WTP Values '!CC4","v":20.064145501320901},{"$f":"'WTP Values '!CD4","v":18.315009636300331},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"I3","v":20.064145501320901},{"$f":"J3","v":18.315009636300331},{"$f":"K3","v":1.0151141197149878},{"$f":"'WTP Values '!CI4","v":16.066298940670794},{"$f":"'WTP Values '!CJ4","v":14.665809361968972},{"$f":"'WTP Values '!CK4","v":17.600591943119191},{"$f":"O3","v":16.066298940670794},{"$f":"P3","v":14.665809361968972},{"$f":"Q3","v":17.600591943119191},{"$f":"'WTP Values '!BH4","v":11055824.654815005},{"$f":"'WTP Values '!BI4","v":10091781.099340409},{"$f":"'WTP Values '!BJ4","v":12111973.378600022},{"$f":"U3","v":11055824.654815005},{"$f":"V3","v":10091781.099340409},{"$f":"W3","v":12111973.378600022},{"$f":"'WTP Values '!AV4","v":4155297.7294469276},{"$f":"'WTP Values '!AW4","v":3793050.5414001867},{"$f":"'WTP Values '!AX4","v":4552154.1818111874},{"$f":"AA3","v":4155297.7294469276},{"$f":"AB3","v":3793050.5414001867},{"$f":"AC3","v":4552154.1818111874},{"$f":"'WTP Values '!BB4","v":3327341.0773655842},{"$f":"'WTP Values '!BC4","v":3037298.7645189869},{"$f":"'WTP Values '!BD4","v":3645094.1672721752},{"$f":"AG3","v":3327341.0773655842},{"$f":"AH3","v":3037298.7645189869},{"$f":"AI3","v":3645094.1672721752},{"$f":"'WTP Values '!CX4","v":2.688891761719733},{"$f":"'WTP Values '!CY4","v":2.4549699759917645},{"$f":"'WTP Values '!CZ4","v":2.945162543324078},{"$f":"AM3","v":2.688891761719733},{"$f":"AN3","v":2.4549699759917645},{"$f":"AO3","v":2.945162543324078},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"'WTP Values '!CG4","v":0.92721611072812971},{"$f":"'WTP Values '!CH4","v":1.1114099452381536},{"$f":"AS3","v":1.0151141197149878},{"$f":"AT3","v":0.92721611072812971},{"$f":"AU3","v":1.1114099452381536},{"$f":"'WTP Values '!CL4","v":0.81421334354116459},{"$f":"'WTP Values '!CM4","v":0.74383559414129952},{"$f":"'WTP Values '!CN4","v":0.89131501575237226},{"$f":"AY3","v":0.81421334354116459},{"$f":"AZ3","v":0.74383559414129952},{"$f":"BA3","v":0.89131501575237226},{"$f":"'WTP Values '!BK4","v":556871.25232754042},{"$f":"'WTP Values '!BL4","v":508425.89665367891},{"$f":"'WTP Values '!BM4","v":609945.09974626149},{"$f":"BE3","v":556871.25232754042},{"$f":"BF3","v":508425.89665367891},{"$f":"BG3","v":609945.09974626149},{"$f":"'WTP Values '!AY4","v":210230.80183023549},{"$f":"'WTP Values '!AZ4","v":192027.06635882199},{"$f":"'WTP Values '!BA4","v":230173.73062953504},{"$f":"BK3","v":210230.80183023549},{"$f":"BL3","v":192027.06635882199},{"$f":"BM3","v":230173.73062953504},{"$f":"'WTP Values '!BE4","v":168624.11895284834},{"$f":"'WTP Values '!BF4","v":154048.84076491895},{"$f":"'WTP Values '!BG4","v":184591.925977309},{"$f":"BQ3","v":168624.11895284834},{"$f":"BR3","v":154048.84076491895},{"$f":"BS3","v":184591.925977309}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":49.356344341557623},{"$f":"D3/(1+B4)^A4","v":45.052579840051983},{"$f":"E3/(1+B4)^A4","v":54.071292499163164},{"$f":"F3+C4","v":102.74016638138636},{"$f":"G3+D4","v":93.781450195052216},{"$f":"H3+E4","v":112.55480246625805},{"$f":"I3/(1+B4)^A4","v":18.550430382138405},{"$f":"J3/(1+B4)^A4","v":16.93325595072146},{"$f":"K3/(1+B4)^A4","v":0.93853006630453739},{"$f":"L3+I4","v":38.61457588345931},{"$f":"M3+J4","v":35.248265587021791},{"$f":"N3+K4","v":1.9536441860195253},{"$f":"O3/(1+B4)^A4","v":14.854196505797701},{"$f":"P3/(1+B4)^A4","v":13.559365164542317},{"$f":"Q3/(1+B4)^A4","v":16.272736633801024},{"$f":"R3+O4","v":30.920495446468493},{"$f":"S3+P4","v":28.225174526511289},{"$f":"T3+Q4","v":33.873328576920215},{"$f":"U3/(1+B4)^A4","v":10221731.37464405},{"$f":"V3/(1+B4)^A4","v":9330418.9158102889},{"$f":"W3/(1+B4)^A4","v":11198200.239090256},{"$f":"X3+U4","v":21277556.029459056},{"$f":"Y3+V4","v":19422200.015150696},{"$f":"Z3+W4","v":23310173.61769028},{"$f":"AA3/(1+B4)^A4","v":3841806.3326987121},{"$f":"AB3/(1+B4)^A4","v":3506888.4443418882},{"$f":"AC3/(1+B4)^A4","v":4208722.4314082721},{"$f":"AD3+AA4","v":7997104.0621456392},{"$f":"AE3+AB4","v":7299938.9857420754},{"$f":"AF3+AC4","v":8760876.6132194586},{"$f":"AG3/(1+B4)^A4","v":3076313.8659075294},{"$f":"AH3/(1+B4)^A4","v":2808153.4435271695},{"$f":"AI3/(1+B4)^A4","v":3370094.4593862561},{"$f":"AJ3+AG4","v":6403654.943273114},{"$f":"AK3+AH4","v":5845452.2080461569},{"$f":"AL3+AI4","v":7015188.6266584313},{"$f":"AM3/(1+B4)^A4","v":2.4860315844302261},{"$f":"AN3/(1+B4)^A4","v":2.2697577440752257},{"$f":"AO3/(1+B4)^A4","v":2.7229683277774388},{"$f":"AP3+AM4","v":5.1749233461499591},{"$f":"AQ3+AN4","v":4.7247277200669906},{"$f":"AR3+AO4","v":5.6681308711015168},{"$f":"AS3/(1+B4)^A4","v":0.93853006630453739},{"$f":"AT3/(1+B4)^A4","v":0.85726341598384759},{"$f":"AU3/(1+B4)^A4","v":1.0275609700796537},{"$f":"AV3+AS4","v":1.9536441860195253},{"$f":"AW3+AT4","v":1.7844795267119773},{"$f":"AX3+AU4","v":2.1389709153178074},{"$f":"AY3/(1+B4)^A4","v":0.7527860054929405},{"$f":"AZ3/(1+B4)^A4","v":0.68771782002708892},{"$f":"BA3/(1+B4)^A4","v":0.82407083556987071},{"$f":"BB3+AY4","v":1.5669993490341052},{"$f":"BC3+AZ4","v":1.4315534141683885},{"$f":"BD3+BA4","v":1.7153858513222429},{"$f":"BE3/(1+B4)^A4","v":514858.77619040344},{"$f":"BF3/(1+B4)^A4","v":470068.32161028002},{"$f":"BG3/(1+B4)^A4","v":563928.53157013818},{"$f":"BH3+BE4","v":1071730.0285179438},{"$f":"BI3+BF4","v":978494.21826395893},{"$f":"BJ3+BG4","v":1173873.6313163997},{"$f":"BK3/(1+B4)^A4","v":194370.19399984789},{"$f":"BL3/(1+B4)^A4","v":177539.81726962089},{"$f":"BM3/(1+B4)^A4","v":212808.55272701092},{"$f":"BN3+BK4","v":404600.99583008338},{"$f":"BO3+BL4","v":369566.88362844288},{"$f":"BP3+BM4","v":442982.28335654596},{"$f":"BQ3/(1+B4)^A4","v":155902.4768425003},{"$f":"BR3/(1+B4)^A4","v":142426.81283738808},{"$f":"BS3/(1+B4)^A4","v":170665.61203523391},{"$f":"BT3+BQ4","v":324526.59579534864},{"$f":"BU3+BR4","v":296475.65360230702},{"$f":"BV3+BS4","v":355257.53801254288}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":43.877610396952541},{"$f":"D4/(1+B5)^A5","v":40.051579426536875},{"$f":"E4/(1+B5)^A5","v":48.069182140386005},{"$f":"F4+C5","v":146.61777677833891},{"$f":"G4+D5","v":133.83302962158911},{"$f":"H4+E5","v":160.62398460664406},{"$f":"I4/(1+B5)^A5","v":16.491265061499348},{"$f":"J4/(1+B5)^A5","v":15.053602880633978},{"$f":"K4/(1+B5)^A5","v":0.83434981144790599},{"$f":"L4+I5","v":55.105840944958658},{"$f":"M4+J5","v":50.301868467655765},{"$f":"N4+K5","v":2.7879939974674315},{"$f":"O4/(1+B5)^A5","v":13.205326604636383},{"$f":"P4/(1+B5)^A5","v":12.05422625716737},{"$f":"Q4/(1+B5)^A5","v":14.46640361305991},{"$f":"R4+O5","v":44.125822051104876},{"$f":"S4+P5","v":40.279400783678661},{"$f":"T4+Q5","v":48.339732189980126},{"$f":"U4/(1+B5)^A5","v":9087081.9713708051},{"$f":"V4/(1+B5)^A5","v":8294708.4410295719},{"$f":"W4/(1+B5)^A5","v":9955159.2362190057},{"$f":"X4+U5","v":30364638.000829861},{"$f":"Y4+V5","v":27716908.456180267},{"$f":"Z4+W5","v":33265332.853909284},{"$f":"AA4/(1+B5)^A5","v":3415351.8404880161},{"$f":"AB4/(1+B5)^A5","v":3117611.0572850476},{"$f":"AC4/(1+B5)^A5","v":3741538.9161785529},{"$f":"AD4+AA5","v":11412455.902633656},{"$f":"AE4+AB5","v":10417550.043027123},{"$f":"AF4+AC5","v":12502415.529398011},{"$f":"AG4/(1+B5)^A5","v":2734831.8249206385},{"$f":"AH4/(1+B5)^A5","v":2496438.185884844},{"$f":"AI4/(1+B5)^A5","v":2996001.7027714071},{"$f":"AJ4+AG5","v":9138486.7681937516},{"$f":"AK4+AH5","v":8341890.3939310014},{"$f":"AL4+AI5","v":10011190.329429839},{"$f":"AM4/(1+B5)^A5","v":2.210073026099356},{"$f":"AN4/(1+B5)^A5","v":2.0178063695479858},{"$f":"AO4/(1+B5)^A5","v":2.4207089281703733},{"$f":"AP4+AM5","v":7.384996372249315},{"$f":"AQ4+AN5","v":6.7425340896149759},{"$f":"AR4+AO5","v":8.0888397992718897},{"$f":"AS4/(1+B5)^A5","v":0.83434981144790599},{"$f":"AT4/(1+B5)^A5","v":0.76210405523143021},{"$f":"AU4/(1+B5)^A5","v":0.91349796071316502},{"$f":"AV4+AS5","v":2.7879939974674315},{"$f":"AW4+AT5","v":2.5465835819434073},{"$f":"AX4+AU5","v":3.0524688760309724},{"$f":"AY4/(1+B5)^A5","v":0.66922401774164741},{"$f":"AZ4/(1+B5)^A5","v":0.6113786377971816},{"$f":"BA4/(1+B5)^A5","v":0.73259597210851324},{"$f":"BB4+AY5","v":2.2362233667757527},{"$f":"BC4+AZ5","v":2.04293205196557},{"$f":"BD4+BA5","v":2.447981823430756},{"$f":"BE4/(1+B5)^A5","v":457707.57726303214},{"$f":"BF4/(1+B5)^A5","v":417889.02623808745},{"$f":"BG4/(1+B5)^A5","v":501330.41111648886},{"$f":"BH4+BE5","v":1529437.6057809759},{"$f":"BI4+BF5","v":1396383.2445020464},{"$f":"BJ4+BG5","v":1675204.0424328884},{"$f":"BK4/(1+B5)^A5","v":172794.39470002407},{"$f":"BL4/(1+B5)^A5","v":157832.25107179256},{"$f":"BM4/(1+B5)^A5","v":189186.02846834008},{"$f":"BN4+BK5","v":577395.39053010743},{"$f":"BO4+BL5","v":527399.13470023545},{"$f":"BP4+BM5","v":632168.31182488601},{"$f":"BQ4/(1+B5)^A5","v":138596.73422075939},{"$f":"BR4/(1+B5)^A5","v":126616.91798954191},{"$f":"BS4/(1+B5)^A5","v":151721.107649666},{"$f":"BT4+BQ5","v":463123.330016108},{"$f":"BU4+BR5","v":423092.57159184891},{"$f":"BV4+BS5","v":506978.6456622089}]
[4,0.04,37.506765259684499,34.236257951163658,41.0897383529732,184.12454203802341,168.06928757275276,201.71372295961726,14.096802489951729,12.867882832463076,0.71320571561053148,69.202643434910385,63.16975130011884,3.5011997130779631,11.287968525559517,10.304003124247233,12.365942437571178,55.413790576664397,50.583403907925891,60.705674627551304,7767675.7533584256,7090351.5387617201,8509711.8374882899,38132313.754188284,34807259.994941987,41775044.691397578,2919457.0670902436,2664946.9977678731,3198283.1464502444,14331912.969723899,13082497.040794997,15700698.675848255,2337745.7057036348,2133965.8239410101,2560994.8118611933,11476232.473897386,10475856.217872012,12572185.141291032,1.8891796851914777,1.7248293413760938,2.0692321370631102,9.2741760574407923,8.4673634309910693,10.158071936335,0.71320571561053148,0.65144974041257608,0.78086188531472123,3.5011997130779631,3.1980333223559834,3.8333307613456937,0.57205549510331166,0.52260902189507552,0.62622610728985317,2.8082788618790646,2.5655410738606457,3.0742079307206094,391250.35531050188,357213.29101364815,428539.33651303005,1920687.9610914779,1753596.5355156944,2103743.3789459183,147705.37277602521,134915.66969582421,161717.01001900609,725100.76330613263,662314.8043960596,793885.3218438921,118473.06927493813,108232.67215272749,129691.83868660667,581596.39929104608,531325.24374457635,636670.48434881563]
[5,0.04,30.827827053794639,28.139708444066791,33.772769761958024,214.95236909181804,196.20899601681955,235.48649272157527,11.586544085124048,10.576461706604706,0.58620311035599704,80.789187520034432,73.746213006723551,4.0874028234339601,9.2778873114037577,8.469139475951847,10.163903290065562,64.691677888068156,59.05254338387774,70.869577917616866,6384463.2582026571,5827752.1261611367,6994362.8299425552,44516777.012390941,40635012.121103123,48769407.521340132,2399580.9004616258,2190392.1755423681,2628755.6131590446,16731493.870185524,15272889.216337364,18329454.289007299,1921456.564228087,1753964.3555951701,2104951.0561387804,13397689.038125474,12229820.573467182,14677136.197429812,1.5527679927979738,1.4176839902108906,1.7007579836297522,10.826944050238765,9.8850474212019606,11.858829919964752,0.58620311035599704,0.53544420033643925,0.64181155017538138,4.0874028234339601,3.7334775226924224,4.4751423115210756,0.47018791799605336,0.429546521332554,0.51471221254192023,3.2784667798751181,2.9950875951931994,3.5889201432625297,321579.27255892911,293603.28677883412,352228.0969927269,2242267.2336504068,2047199.8222945286,2455971.4759386452,121403.04969860989,110890.84604958912,132919.59415869473,846503.81300474249,773205.6504456487,926804.91600258683,97376.227058050121,88959.367079324744,106597.23774198316,678972.62634909619,620284.61082390114,743267.72209079878]
[9,0.04,9.5047945737409343,8.6759974246350815,10.412775386779906,280.8635236346654,256.37284307652504,307.69405516949081,3.5723478387407588,3.2609205852522503,0.18073736214683692,105.56169245460204,96.359120521874587,5.3407290385041843,2.8605458574595044,2.6111938021065848,3.1337211238036784,84.528180258019759,77.159909818440639,92.600418672012665,1968449.2074942864,1796804.7728172701,2156492.631050691,58167020.467767023,53094984.416735053,63723641.194982879,739835.58692478877,675338.79790262517,810494.42907684844,21861895.934930563,19956037.235161018,23949841.258609679,592420.92845158849,540779.95378996141,648995.70577795303,17505841.725345671,15979868.071221286,19177607.60996861,0.47874735921123279,0.43709843946906524,0.52437543605788539,14.146825499031841,12.916113749965753,15.495120019276294,0.18073736214683692,0.16508744262182415,0.19788248224002963,5.3407290385041843,4.8782791130173644,5.8473616443068721,0.14496771257373897,0.13243721128986941,0.15869538376057685,4.2837477707519245,3.9134756185036998,4.6893958961186,99148.892963230508,90523.374292268258,108598.49768761024,2929816.8651707056,2674935.6525039962,3209049.5470822612,37430.826570986348,34189.71794445494,40981.592218576377,1106068.4964543693,1010294.8127342343,1210992.4423267262,30022.908618815349,27427.833561655945,32865.918350254258,887166.98072972742,810483.37447232776,971176.97428662155]
[16,0.04,0.26786061322321381,0.244503757809371,0.29344899343370873,297.29856333249126,271.37478351677925,325.69911309247505,0.10067458852559981,9.189806059049678E-2,5.0934736444223283E-3,111.73875163127806,101.99768102460672,5.653247704606664,8.0614847757898678E-2,7.3587700149698093E-2,8.8313372307026933E-2,89.474440207149286,81.675007274086965,98.019034579179859,55474.109169583448,50636.889051648606,60773.479540571534,61570727.998459026,56201896.148639224,67452500.532701075,20849.773497001803,19032.148789348037,22841.054912044918,23141168.953051936,21123786.823739778,25351292.706444807,16695.387990784515,15240.061099393995,18289.757488203577,18530215.413949508,16914947.723850582,20299806.528149027,1.3491881410209461E-2,1.2318146923296656E-2,1.4777755034254545E-2,14.974642638352627,13.671914430222266,16.401834103553885,5.0934736444223283E-3,4.6524333874929293E-3,5.5766510920061026E-3,5.653247704606664,5.1637370102977629,6.189526477632584,4.0854265798492707E-3,3.7322966166658022E-3,4.4722947434592281E-3,4.5344160090360779,4.1424769723079917,4.9638010830726049,2794.1775136209894,2551.0963294199855,3060.4827868756333,3101258.3391766851,2831462.4704727745,3396830.6302790595,1054.8617417209473,963.52201444012326,1154.9281088997852,1170791.3177467049,1069413.3310057372,1281855.0043491817,846.09453165858451,772.96108403085771,926.21518278414248,939080.53774206189,857909.7054586435,1028006.4689801969]
[19,0.04,3.2218738846005186E-2,2.9409335791979452E-2,3.5296553570513457E-2,297.53617456717274,271.59167557522062,325.95942302310198,1.2109314008895981E-2,1.1053658016351393E-2,6.1265183855866454E-4,111.82805708381464,102.07920107855936,5.6577659745639588,9.6964936194550311E-3,8.8512561248619906E-3,1.0622485496212324E-2,89.545951256418249,81.74028474836561,98.097374762084144,6672.5220051676351,6090.6927849436343,7309.9394588820496,61619937.441437706,56246814.636591636,67506410.890538901,2507.8468954988739,2289.219845141371,2747.3616756233964,23159664.171008162,21140669.680528846,25371554.331301749,2008.1502059415159,1833.1009649013399,2199.923732639802,18545025.399285689,16928466.731706474,20316030.831552587,1.6228268817355894E-3,1.4816480631950656E-3,1.7774939900631248E-3,14.986610887665133,13.682841494355408,16.414943013360585,6.1265183855866454E-4,5.5960275199235388E-4,6.7076925945401805E-4,5.6577659745639588,5.1678640464759207,6.194473360025686,4.9140219036609186E-4,4.4892710630800169E-4,5.37935363650497E-4,4.5380400702302843,4.1457877823468845,4.9677683235827557,336.08851453541314,306.85028836281992,368.12017439410062,3103736.971480784,2833725.4726414429,3399545.494121714,126.88059870462506,115.89409798653007,138.91675479569176,1171727.054426512,1070268.0429125719,1282879.5069463418,101.76971681844317,92.973098974287794,111.40676761036055,939831.08319891547,858595.37639520736,1028828.0870990902]
[25,0.04,1.6166191956302299E-4,1.4756535629557741E-4,1.7710527502152001E-4,297.56175155223502,271.61502230352801,325.98744334468364,6.0760135790115027E-5,5.5463237765376663E-5,3.0740642182985164E-6,111.83767011506954,102.08797607274268,5.6582523308734993,4.8653480170160865E-5,4.441238567804999E-5,5.3299770796614462E-5,89.553648859780267,81.747311356289941,98.105807468099101,33.48028986602182,30.560882342069927,36.678618938521296,61625234.451866001,56251649.759379156,67512213.917567357,12.583464083876907,11.486473019200954,13.785262183539228,23161655.036103509,21142486.987595499,25373735.336240325,10.076167742476295,9.1978342838060492,11.038417587065094,18546619.578004654,16929921.946828984,20317777.250514444,8.1427553720768654E-6,7.4343713811333253E-6,8.9188186979879466E-6,14.987899175798047,13.684017707073139,16.416354084645818,3.0740642182985164E-6,2.8078831860003482E-6,3.36567630984877E-6,5.6582523308734993,5.168308289538845,6.1950058531009518,2.465677559626341E-6,2.2525530281152936E-6,2.6991641077023359E-6,4.5384301719826414,4.1461441650702113,4.9681953658958111,1.6863699930208964,1.5396632025946377,1.8470932182314108,3104003.7768004132,2833969.0670688758,3399837.7279129429,0.63664072141168104,0.58151445455632944,0.69703377736406424,1171827.7791380927,1070360.0459430807,1282989.7866124483,0.5106434442667428,0.46650521361949243,0.55899866193662628,939911.87352839718,858669.1834916001,1028916.5278429885]
[36,0.04,2.5132693237357949E-10,2.294117775084536E-10,2.7533587129642654E-10,297.56183993249391,271.61510297722316,325.9875401677952,9.4460455375074102E-11,8.622565811885206E-11,4.7790792784887104E-12,111.83770333251834,102.08800639438758,5.6582540114584656,7.5638900945366558E-11,6.9045503616608648E-11,8.2862234512227157E-11,89.553675458543864,81.747335636455347,98.105836606980787,5.2049972991475966E-5,4.7511330005382138E-5,5.7022240032998757E-5,61625252.755475752,56251666.466954477,67512233.969697446,1.9562822434512725E-5,1.7857390506749721E-5,2.1431192119451294E-5,23161661.915459003,21142493.267228097,25373742.872616515,1.5664866133245042E-5,1.4299369210003258E-5,1.7160823265704904E-5,18546625.086626086,16929926.975267209,20317783.285196006,1.2659095810963384E-11,1.1557810017329175E-11,1.3865598959980067E-11,14.987903627426666,13.684021771429602,16.416358960546763,4.7790792784887104E-12,4.3652622058944975E-12,5.2324326260827128E-12,5.6582540114584656,5.1683098246031554,6.1950076931096847,3.8332538606389545E-12,3.5019208239967282E-12,4.1962426092388326E-12,4.5384315199637975,4.1461453965365989,4.9681968415236115,2.6217070682967403E-6,2.3936300561230044E-6,2.8715746639713001E-6,3104004.6987356283,2833969.9087997726,3399838.7377152359,9.8975046175994103E-7,9.040486738595341E-7,1.0836402382156831E-6,1171828.1271883447,1070360.3638559091,1282990.1676794672,7.9386939565694899E-7,7.252501058516817E-7,8.6904460422850628E-7,939912.15269618132,858669.43852909887,1028916.8334464764]
[39,0.04,2.8736796354735639E-12,2.6231011015719495E-12,3.1481985586956859E-12,297.56183993256894,271.61510297729166,325.9875401678774,1.0800636621204613E-12,9.8590674485747662E-13,5.4644134909078399E-14,111.83770333254654,102.08800639441331,5.6582540114598929,8.6485744780113336E-13,7.8946834623014215E-13,9.4744925909362656E-13,89.553675458566445,81.747335636475952,98.105836607005529,5.9514094251634376E-7,5.4324596334063072E-7,6.519939920658497E-7,61625252.755491294,56251666.466968663,67512233.969714478,2.2368189477951224E-7,2.0418193528764929E-7,2.4504488944322516E-7,23161661.915464841,21142493.267233428,25373742.872622915,1.7911254625355078E-7,1.6349941373503115E-7,1.9621736469259228E-7,18546625.086630762,16929926.975271478,20317783.285201129,1.4474447880261638E-13,1.3215234421475293E-13,1.5853967176789065E-13,14.987903627430445,13.68402177143305,16.416358960550902,5.4644134909078399E-14,4.9912538167358548E-14,5.9827790597511121E-14,5.6582540114598929,5.1683098246044583,6.1950076931112461,4.382953889137821E-14,4.0041067075142102E-14,4.7979963061625859E-14,4.5384315199649414,4.1461453965376442,4.9681968415248638,2.9976676757995723E-8,2.7368837403043161E-8,3.2833670294157657E-8,3104004.6987364106,2833969.9088004869,3399838.7377160932,1.1316836278940296E-8,1.0336919481774295E-8,1.2390374781288222E-8,1171828.1271886402,1070360.3638561789,1282990.1676797906,9.0771263309498838E-9,8.292531326141779E-9,9.9366819063286888E-9,939912.15269641834,858669.4385293154,1028916.8334467357]
[44,0.04,7.6109189587597566E-16,6.9472635913389069E-16,8.3379802677164376E-16,297.56183993256968,271.61510297729234,325.98754016787819,2.8605405074478532E-16,2.6111666183583937E-16,1.4472458141493364E-17,111.83770333254682,102.08800639441357,5.6582540114599071,2.2905684631089685E-16,2.0909009931002717E-16,2.5093122557867335E-16,89.553675458566673,81.747335636476151,98.105836607005784,1.5762263220358408E-10,1.438782858959001E-10,1.7268011973066313E-10,61625252.75549145,56251666.466968805,67512233.969714642,5.9241982046065702E-11,5.4077432401783253E-11,6.4899955158129116E-11,23161661.9154649,21142493.267233476,25373742.872622982,4.743782352093103E-11,4.330269708498623E-11,5.1968021853995776E-11,18546625.086630806,16929926.975271519,20317783.285201177,3.83354666364224E-17,3.5000449236327585E-17,4.1989113145346934E-17,14.987903627430482,13.684021771433084,16.416358960550941,1.4472458141493364E-17,1.3219298293672437E-17,1.584534546225673E-17,5.6582540114599071,5.1683098246044707,6.1950076931112621,1.1608220498354758E-17,1.0604846579599657E-17,1.2707457226565311E-17,4.5384315199649521,4.146145396537654,4.9681968415248754,7.939300353515048E-12,7.2486160565252959E-12,8.6959729485047675E-12,3104004.6987364185,2833969.9088004935,3399838.737716102,2.9972555995920194E-12,2.7377253709091408E-12,3.2815814666656443E-12,1171828.127188643,1070360.3638561815,1282990.1676797937,2.4040700998982115E-12,2.1962707014082628E-12,2.6317227492750485E-12,939912.15269642067,858669.43852931762,1028916.8334467384]
[50,0.04,1.0639847356361608E-20,9.7120761049727254E-21,1.1656258303309355E-20,297.56183993256968,271.61510297729234,325.98754016787819,3.9989539398398757E-21,3.6503363643603346E-21,2.0232083186169539E-22,111.83770333254682,102.08800639441357,5.6582540114599071,3.2021492987683416E-21,2.9230198776780881E-21,3.5079468741799565E-21,89.553675458566673,81.747335636476151,98.105836607005784,2.2035193852955602E-15,2.0113773489407807E-15,2.4140187608986174E-15,61625252.75549145,56251666.466968805,67512233.969714642,8.281859910398642E-16,7.5598706187340346E-16,9.0728283937703665E-16,23161661.9154649,21142493.267233476,25373742.872622982,6.63167225818123E-16,6.053593391278175E-16,7.2649810480794118E-16,18546625.086630806,16929926.975271519,20317783.285201177,5.3591887596828988E-22,4.8929628510890542E-22,5.8699581077695491E-22,14.987903627430482,13.684021771433084,16.416358960550941,2.0232083186169539E-22,1.8480201505890969E-22,2.215134045451743E-22,5.6582540114599071,5.1683098246044707,6.1950076931112621,1.6227960756214534E-22,1.4825272671535689E-22,1.7764662310920424E-22,4.5384315199649521,4.146145396537654,4.9681968415248754,1.1098915168513794E-16,1.013335824546328E-16,1.2156721847714667E-16,3104004.6987364185,2833969.9088004935,3399838.737716102,4.1900777344311511E-17,3.8272618862385655E-17,4.5875571769952713E-17,1171828.127188643,1070360.3638561815,1282990.1676797937,3.360821345689144E-17,3.0703237208087564E-17,3.6790732483523611E-17,939912.15269642067,858669.43852931762,1028916.8334467384]

{"sheet":"Armstrong NPV 5%","index":18,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU4","v":53.383822039828729},{"$f":"'WTP Values '!CV4","v":48.728870355000232},{"$f":"'WTP Values '!CW4","v":58.483509967094882},{"$f":"C3","v":53.383822039828729},{"$f":"D3","v":48.728870355000232},{"$f":"E3","v":58.483509967094882},{"$f":"'WTP Values '!CC4","v":20.064145501320901},{"$f":"'WTP Values '!CD4","v":18.315009636300331},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"I3","v":20.064145501320901},{"$f":"J3","v":18.315009636300331},{"$f":"K3","v":1.0151141197149878},{"$f":"'WTP Values '!CI4","v":16.066298940670794},{"$f":"'WTP Values '!CJ4","v":14.665809361968972},{"$f":"'WTP Values '!CK4","v":17.600591943119191},{"$f":"O3","v":16.066298940670794},{"$f":"P3","v":14.665809361968972},{"$f":"Q3","v":17.600591943119191},{"$f":"'WTP Values '!BH4","v":11055824.654815005},{"$f":"'WTP Values '!BI4","v":10091781.099340409},{"$f":"'WTP Values '!BJ4","v":12111973.378600022},{"$f":"U3","v":11055824.654815005},{"$f":"V3","v":10091781.099340409},{"$f":"W3","v":12111973.378600022},{"$f":"'WTP Values '!AV4","v":4155297.7294469276},{"$f":"'WTP Values '!AW4","v":3793050.5414001867},{"$f":"'WTP Values '!AX4","v":4552154.1818111874},{"$f":"AA3","v":4155297.7294469276},{"$f":"AB3","v":3793050.5414001867},{"$f":"AC3","v":4552154.1818111874},{"$f":"'WTP Values '!BB4","v":3327341.0773655842},{"$f":"'WTP Values '!BC4","v":3037298.7645189869},{"$f":"'WTP Values '!BD4","v":3645094.1672721752},{"$f":"AG3","v":3327341.0773655842},{"$f":"AH3","v":3037298.7645189869},{"$f":"AI3","v":3645094.1672721752},{"$f":"'WTP Values '!CX4","v":2.688891761719733},{"$f":"'WTP Values '!CY4","v":2.4549699759917645},{"$f":"'WTP Values '!CZ4","v":2.945162543324078},{"$f":"AM3","v":2.688891761719733},{"$f":"AN3","v":2.4549699759917645},{"$f":"AO3","v":2.945162543324078},{"$f":"'WTP Values '!CF4","v":1.0151141197149878},{"$f":"'WTP Values '!CG4","v":0.92721611072812971},{"$f":"'WTP Values '!CH4","v":1.1114099452381536},{"$f":"AS3","v":1.0151141197149878},{"$f":"AT3","v":0.92721611072812971},{"$f":"AU3","v":1.1114099452381536},{"$f":"'WTP Values '!CL4","v":0.81421334354116459},{"$f":"'WTP Values '!CM4","v":0.74383559414129952},{"$f":"'WTP Values '!CN4","v":0.89131501575237226},{"$f":"AY3","v":0.81421334354116459},{"$f":"AZ3","v":0.74383559414129952},{"$f":"BA3","v":0.89131501575237226},{"$f":"'WTP Values '!BK4","v":556871.25232754042},{"$f":"'WTP Values '!BL4","v":508425.89665367891},{"$f":"'WTP Values '!BM4","v":609945.09974626149},{"$f":"BE3","v":556871.25232754042},{"$f":"BF3","v":508425.89665367891},{"$f":"BG3","v":609945.09974626149},{"$f":"'WTP Values '!AY4","v":210230.80183023549},{"$f":"'WTP Values '!AZ4","v":192027.06635882199},{"$f":"'WTP Values '!BA4","v":230173.73062953504},{"$f":"BK3","v":210230.80183023549},{"$f":"BL3","v":192027.06635882199},{"$f":"BM3","v":230173.73062953504},{"$f":"'WTP Values '!BE4","v":168624.11895284834},{"$f":"'WTP Values '!BF4","v":154048.84076491895},{"$f":"'WTP Values '!BG4","v":184591.925977309},{"$f":"BQ3","v":168624.11895284834},{"$f":"BR3","v":154048.84076491895},{"$f":"BS3","v":184591.925977309}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":48.420700262883202},{"$f":"D3/(1+B4)^A4","v":44.198521863945786},{"$f":"E3/(1+B4)^A4","v":53.046267543850234},{"$f":"F3+C4","v":101.80452230271193},{"$f":"G3+D4","v":92.927392218946011},{"$f":"H3+E4","v":111.52977751094511},{"$f":"I3/(1+B4)^A4","v":18.198771429769526},{"$f":"J3/(1+B4)^A4","v":16.612253638367648},{"$f":"K3/(1+B4)^A4","v":0.92073843058048777},{"$f":"L3+I4","v":38.26291693109043},{"$f":"M3+J4","v":34.927263274667979},{"$f":"N3+K4","v":1.9358525502954755},{"$f":"O3/(1+B4)^A4","v":14.572606748907749},{"$f":"P3/(1+B4)^A4","v":13.302321416751901},{"$f":"Q3/(1+B4)^A4","v":15.964255730720355},{"$f":"R3+O4","v":30.638905689578543},{"$f":"S3+P4","v":27.968130778720873},{"$f":"T3+Q4","v":33.564847673839544},{"$f":"U3/(1+B4)^A4","v":10027958.870580504},{"$f":"V3/(1+B4)^A4","v":9153542.9472475369},{"$f":"W3/(1+B4)^A4","v":10985916.896689361},{"$f":"X3+U4","v":21083783.525395509},{"$f":"Y3+V4","v":19245324.046587944},{"$f":"Z3+W4","v":23097890.275289383},{"$f":"AA3/(1+B4)^A4","v":3768977.5323781655},{"$f":"AB3/(1+B4)^A4","v":3440408.6543312352},{"$f":"AC3/(1+B4)^A4","v":4128938.0333888321},{"$f":"AD3+AA4","v":7924275.2618250931},{"$f":"AE3+AB4","v":7233459.1957314219},{"$f":"AF3+AC4","v":8681092.21520002},{"$f":"AG3/(1+B4)^A4","v":3017996.4420549516},{"$f":"AH3/(1+B4)^A4","v":2754919.5143029359},{"$f":"AI3/(1+B4)^A4","v":3306207.8614713605},{"$f":"AJ3+AG4","v":6345337.5194205362},{"$f":"AK3+AH4","v":5792218.2788219228},{"$f":"AL3+AI4","v":6951302.0287435353},{"$f":"AM3/(1+B4)^A4","v":2.4389040922627965},{"$f":"AN3/(1+B4)^A4","v":2.2267301369539814},{"$f":"AO3/(1+B4)^A4","v":2.671349245645422},{"$f":"AP3+AM4","v":5.1277958539825299},{"$f":"AQ3+AN4","v":4.6817001129457463},{"$f":"AR3+AO4","v":5.6165117889695004},{"$f":"AS3/(1+B4)^A4","v":0.92073843058048777},{"$f":"AT3/(1+B4)^A4","v":0.84101234533163693},{"$f":"AU3/(1+B4)^A4","v":1.0080815829824523},{"$f":"AV3+AS4","v":1.9358525502954755},{"$f":"AW3+AT4","v":1.7682284560597665},{"$f":"AX3+AU4","v":2.1194915282206059},{"$f":"AY3/(1+B4)^A4","v":0.73851550434572755},{"$f":"AZ3/(1+B4)^A4","v":0.67468081101251653},{"$f":"BA3/(1+B4)^A4","v":0.8084489938797027},{"$f":"BB3+AY4","v":1.5527288478868921},{"$f":"BC3+AZ4","v":1.4185164051538162},{"$f":"BD3+BA4","v":1.699764009632075},{"$f":"BE3/(1+B4)^A4","v":505098.64156693005},{"$f":"BF3/(1+B4)^A4","v":461157.27587635274},{"$f":"BG3/(1+B4)^A4","v":553238.18571089476},{"$f":"BH3+BE4","v":1061969.8938944705},{"$f":"BI3+BF4","v":969583.17253003165},{"$f":"BJ3+BG4","v":1163183.2854571561},{"$f":"BK3/(1+B4)^A4","v":190685.53453989612},{"$f":"BL3/(1+B4)^A4","v":174174.20984927163},{"$f":"BM3/(1+B4)^A4","v":208774.35884765082},{"$f":"BN3+BK4","v":400916.33637013158},{"$f":"BO3+BL4","v":366201.27620809362},{"$f":"BP3+BM4","v":438948.08947718586},{"$f":"BQ3/(1+B4)^A4","v":152947.04666925018},{"$f":"BR3/(1+B4)^A4","v":139726.83969607161},{"$f":"BS3/(1+B4)^A4","v":167430.31834676553},{"$f":"BT3+BQ4","v":321571.16562209849},{"$f":"BU3+BR4","v":293775.68046099052},{"$f":"BV3+BS4","v":352022.24432407453}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":41.827621434301435},{"$f":"D4/(1+B5)^A5","v":38.180344985591866},{"$f":"E4/(1+B5)^A5","v":45.823360366137763},{"$f":"F4+C5","v":143.63214373701337},131.10773720453787,157.35313787708287,{"$f":"I4/(1+B5)^A5","v":15.720783008115342},{"$f":"J4/(1+B5)^A5","v":14.350289289163284},{"$f":"K4/(1+B5)^A5","v":0.79536847474828865},{"$f":"L4+I5","v":53.983699939205771},49.277552563831264,2.7312210250437641,{"$f":"O4/(1+B5)^A5","v":12.588365618320049},{"$f":"P4/(1+B5)^A5","v":11.491045387540783},{"$f":"Q4/(1+B5)^A5","v":13.790524332767825},{"$f":"R4+O5","v":43.22727130789859},39.459176166261656,47.355372006607368,{"$f":"U4/(1+B5)^A5","v":8662527.9089346752},{"$f":"V4/(1+B5)^A5","v":7907174.5576050412},{"$f":"W4/(1+B5)^A5","v":9490048.0697025023},{"$f":"X4+U5","v":29746311.434330184},27152498.604192987,32587938.344991885,{"$f":"AA4/(1+B5)^A5","v":3255784.5004886426},{"$f":"AB4/(1+B5)^A5","v":2971954.3499244009},{"$f":"AC4/(1+B5)^A5","v":3566731.9152478841},{"$f":"AD4+AA5","v":11180059.762313735},10205413.545655822,12247824.130447904,{"$f":"AG4/(1+B5)^A5","v":2607058.7988812882},{"$f":"AH4/(1+B5)^A5","v":2379803.0573829482},{"$f":"AI4/(1+B5)^A5","v":2856026.659299307},{"$f":"AJ4+AG5","v":8952396.3183018249},8172021.3362048715,9807328.6880428419,{"$f":"AM4/(1+B5)^A5","v":2.1068170541088835},{"$f":"AN4/(1+B5)^A5","v":1.9235332140839918},{"$f":"AO4/(1+B5)^A5","v":2.3076119171972111},{"$f":"AP4+AM5","v":7.2346129080914139},6.6052333270297385,7.9241237061667116,{"$f":"AS4/(1+B5)^A5","v":0.79536847474828865},{"$f":"AT4/(1+B5)^A5","v":0.7264980847266056},{"$f":"AU4/(1+B5)^A5","v":0.87081877376737049},{"$f":"AV4+AS5","v":2.7312210250437641},2.4947265407863721,2.9903103019879764,{"$f":"AY4/(1+B5)^A5","v":0.63795745975227514},{"$f":"AZ4/(1+B5)^A5","v":0.58281465156032086},{"$f":"BA4/(1+B5)^A5","v":0.6983686374082303},{"$f":"BB4+AY5","v":2.1906863076391674},2.0013310567141369,2.3981326470403053,{"$f":"BE4/(1+B5)^A5","v":436323.1975526876},{"$f":"BF4/(1+B5)^A5","v":398364.99373834592},{"$f":"BG4/(1+B5)^A5","v":477907.94576041005},{"$f":"BH4+BE5","v":1498293.0914471583},1367948.1662683776,1641091.2312175662,{"$f":"BK4/(1+B5)^A5","v":164721.33423163468},{"$f":"BL4/(1+B5)^A5","v":150458.23116231215},{"$f":"BM4/(1+B5)^A5","v":180347.14078190329},{"$f":"BN4+BK5","v":565637.67060176632},516659.50737040577,619295.23025908915,{"$f":"BQ4/(1+B5)^A5","v":132121.40949724667},{"$f":"BR4/(1+B5)^A5","v":120701.29765344701},{"$f":"BS4/(1+B5)^A5","v":144632.60412203046},{"$f":"BT4+BQ5","v":453692.57511934516},414476.97811443754,496654.84844610502]
[4,0.05,34.411687668657756,31.41106430805425,37.698991976501773,178.04383140567111,162.51880151259212,195.05212985358463,12.933527086442659,11.80601851217407,0.65435161254686158,66.91722702564843,61.083571076005335,3.3855726375906254,10.356479547776944,9.4537114782756433,11.345498497245757,53.583750855675532,48.9128876445373,58.700870503853125,7126683.1486343034,6505252.0771530718,7807486.0328381713,36872994.582964487,33657750.681346059,40395424.377830058,2678541.9659410575,2445034.1986513035,2934359.1735936231,13858601.728254791,12650447.744307127,15182183.304041527,2144833.7257675868,1957869.8648262387,2349660.2006771308,11097230.044069411,10129891.201031111,12156988.888719972,1.7332836043491209,1.5824955355712831,1.8984780351373851,8.9678965124405341,8.1877288626010216,9.822601741304096,0.65435161254686158,0.59769177223614078,0.71642476027364765,3.3855726375906254,3.0924183130225131,3.706735062261624,0.52484918095013922,0.47948305618364434,0.57454960631278551,2.7155354885893068,2.4808141128977814,2.9726822533530908,358964.17443570332,327735.86621898977,393176.04969979386,1857257.2658828616,1695684.0324873673,2034267.28091736,135516.64932338661,123782.35913004326,148372.03904291178,701154.31992515293,640441.86650044902,767667.26930200099,108696.61056637649,99301.256290082427,118989.60134678902,562389.18568572169,513778.23440451996,615644.44979289407]
[5,0.05,26.962457720733351,24.611390801983983,29.538146663073626,205.00628912640445,187.13019231457611,224.59027651665826,10.133756896956394,9.2503244260994091,0.51270161050129681,77.050983922604829,70.333895502104738,3.8982742480919224,8.1145727181786675,7.4072303134721826,8.8894949442206297,61.698323573854196,56.320117958009483,67.590365448073754,5583942.7270848025,5097035.2219227264,6117369.6010657288,42456937.310049288,38754785.903268784,46512793.978895783,2098707.7182986862,1915748.2725535363,2299147.1943273665,15957309.446553478,14566196.016860664,17481330.498368893,1680533.3468629392,1534042.2696314228,1841020.2495400624,12777763.390932351,11663933.470662534,13998009.138260035,1.3580730579182998,1.2399266604396182,1.4875072169957677,10.325969570358835,9.4276555230406398,11.310108958299864,0.51270161050129681,0.46830714302992271,0.56133754598029584,3.8982742480919224,3.560725456052436,4.26807260824192,0.41123306672397314,0.37568752089815155,0.45017465048021915,3.12676855531328,2.8565016337959328,3.4228569038333099,281257.82349512179,256789.62687278478,308063.72296849178,2138515.0893779835,1952473.659360152,2342331.0038858517,106180.84073700359,96986.717325584847,116253.37496240118,807335.16066215653,737428.58382603386,883920.64426440222,85166.63858518796,77805.132666470236,93231.466192859778,647555.82427090965,591583.36707099015,708875.91598575388]
[9,0.05,6.2385046769147268,5.6945208116353072,6.8344610129245238,255.34133021168222,233.076128698227,279.7337594019541,2.3447228161164757,2.1403164649498465,0.11862759055953957,95.96925446899786,87.602924344450145,4.8554146132755518,1.8775291324646115,1.7138660515375257,2.0568286600329189,76.847066889079244,70.1483544644327,84.185777404923527,1291998.421633316,1179339.0053575258,1415421.3707794927,52881357.42400346,48270219.546816103,57933045.552130245,485593.63733430742,443260.94757030468,531970.81190774043,19875295.719196603,18142623.247894607,21773508.521835126,388837.51817823708,354942.78647756058,425970.56826235086,15915078.094794767,14527770.345929045,17434929.869272195,0.31422747922939565,0.28689106721289737,0.3441756247256566,12.861297168278835,11.742420743718821,14.087071565256625,0.11862759055953957,0.10835571194157755,0.12988084922366128,4.8554146132755518,4.4349877183837298,5.3160092886544019,9.5150057781517153E-2,8.6925620077258681E-2,0.10416026207765579,3.8944817038538413,3.5578563469122075,4.2632684034885457,65076.717614800938,59415.328707114713,71278.99824387471,2663583.102383947,2431863.0589761753,2917441.78618589,24567.852025861896,22440.539208300728,26898.409296433198,1005559.5597997974,918488.87335429701,1100949.0200023802,19705.639546436352,18002.353088698444,21571.658782148785,806549.72225610574,736834.38943608885,882925.69030026847]
[16,0.05,7.3596013371394459E-2,6.7178603127065473E-2,8.0626545966175703E-2,263.88688955851211,240.87653409467762,289.09566505310556,2.7660835514907882E-2,2.5249441545881161E-2,1.3994567918403629E-3,99.181076694784679,90.534748927335869,5.0179117448476873,2.2149323643111365E-2,2.0218580473696877E-2,2.4264530910204071E-2,79.418923040161488,72.496023467571817,87.003239648017455,15241.782773074894,13912.732890764471,16697.810697412562,54651148.385118604,49885688.63472233,59871902.369778655,5728.5772275791551,5229.1759506277331,6275.6915340994583,20540466.214562103,18749806.047261756,22502206.884563155,4587.1394940266282,4187.2813137973735,5025.2003102064809,16447711.195185343,15013974.14053344,18018428.152852718,3.706960395269457E-3,3.3844711052097888E-3,4.060260461637496E-3,13.291728771880292,12.13540668633026,14.558526405662379,1.3994567918403629E-3,1.2782788244799627E-3,1.5322121583917665E-3,5.0179117448476873,4.5834143390114628,5.4939212343109656,1.1224909313109117E-3,1.0254667470549258E-3,1.2287848511201636E-3,4.0248191016336543,3.6769278365720628,4.4059480594740208,767.71393591612377,700.92619184460727,840.88261202525189,2752725.7705832766,2513250.7061565826,3015080.3937082402,289.82842200832852,264.73238526963377,317.32214573389791,1039212.8226222226,949228.1241060074,1137794.700959964,232.46861013313188,212.37483776122602,254.48215083479394,833542.68305878853,761494.173257577,912474.74089480704]
[19,0.05,5.2799783269684977E-3,4.8195758479057833E-3,5.7843678723663314E-3,{"$f":"F20+C21","v":263.9376214759593},240.92284230067867,289.15124332544167,1.9844636323918161E-3,1.811463665260548E-3,1.004008395557741E-4,{"$f":"L20+I21","v":99.200144130092369},90.552154117174467,5.0188764319711092,1.5890527684220275E-3,1.4505359979822133E-3,1.7408034953389378E-3,{"$f":"R20+O21","v":79.434191226671842},72.509960735482167,87.019965909707992,1093.4869841397824,998.13732792067844,1197.9463907270413,{"$f":"X20+U21","v":54661654.998588137},49895279.094641909,59883412.666533113,410.98372344363469,375.15531646923205,450.23519303375798,{"$f":"AD20+AA21","v":20544415.092954915},18753410.673524667,22506532.905093987,329.09387345504973,300.40695919493396,360.52154880550228,{"$f":"AJ20+AG21","v":16450873.246653475},15016860.55788417,18021892.172649637,2.6594742907040236E-4,2.4281116958849494E-4,2.9129413751133581E-4,{"$f":"AP20+AM21","v":13.294284089758772},12.137739702764797,14.561325263767836,1.004008395557741E-4,9.1707202331971755E-5,1.0992507091111836E-4,{"$f":"AV20+AS21","v":5.0188764319711092},4.5842954945636087,5.4949774336507149,8.0530554822741505E-5,7.3569775745236195E-5,8.8156369960977219E-5,{"$f":"BB20+AY21","v":4.0255928679649244},3.6776347212519962,4.4067950973606091,55.077887473241155,50.286352917895385,60.327207461806381,{"$f":"BH20+BE21","v":2753254.9785965341},2513733.875394593,3015660.0390626807,20.793079905307092,18.992621918480641,22.765554483054935,{"$f":"BN20+BK21","v":1039412.6099599549},949410.61200038996,1138013.4405378851,16.677930868474281,15.236348943441115,18.257242199076757,{"$f":"BT20+BQ21","v":833702.93057489814},761640.56953970704,912650.16299821332]
[25,0.05,7.2790845747674208E-6,6.6443644346462699E-6,7.9744461713911168E-6,263.94068133201284,240.92563534402476,289.15459548561245,2.7358215737267703E-6,2.4973203310704388E-6,1.3841462166071774E-7,99.201294167589211,90.553203897631633,5.0189346163229507,2.1907001845125679E-6,1.9997381720540903E-6,2.3999067961891041E-6,79.435112115439125,72.510801350931587,87.020974741143149,1.5075032028646296,1.3760522443921634,1.6515130468624628,54662288.69678928,49895857.535755858,59884106.901109174,0.5665904472597828,0.51719668304416322,0.62070331461211192,20544653.266476884,18753628.083747778,22506793.825650014,0.45369544902895342,0.41414709065370686,0.49702227590167325,16451063.963322842,15017034.649896614,18022101.10230336,3.6664048766217004E-7,3.3474437387466107E-7,4.0158397095094655E-7,13.294438211764653,12.137880416832379,14.561494074712659,1.3841462166071774E-7,1.2642939810569292E-7,1.5154491903165547E-7,5.0189346163229507,4.5843486407738459,5.4950411374905475,1.1102104650952998E-7,1.0142477613231351E-7,1.2153414900831047E-7,4.0256395370780176,3.6776773564504253,4.4068461857904433,7.5931486133094028E-2,6.9325779989730427E-2,8.316830450441523E-2,2753286.8973653172,2513763.0173705365,3015694.9999203798,2.8665759180782017E-2,2.618361149989374E-2,3.1385052402057183E-2,1039424.6599774888,949421.61861548387,1138026.6336450125,2.2992531750305585E-2,2.1005137843748162E-2,2.5169802192236412E-2,833712.59577891394,761649.39931734267,912660.74344563263]
[36,0.05,4.3303777494188457E-13,3.9527783488820713E-13,4.744053171773148E-13,263.94068411142734,240.92563788108041,289.15459853054091,1.6275591727995533E-13,1.4856731342737928E-13,8.2343815582463023E-15,99.201295212223584,90.553204851197719,5.0189346691745964,1.303262688765241E-13,1.1896580670246211E-13,1.427721148744644E-13,79.435112951926698,72.510802114503036,87.020975657513262,8.9682407998003192E-8,8.1862299578296639E-8,9.8249653202259154E-8,54662289.272407845,49895858.061181761,59884107.531715825,3.3706857512717251E-8,3.0768388323050027E-8,3.6926069411313251E-8,20544653.482821357,18753628.281231944,22506794.062656704,2.699065599949216E-8,2.4637896811504817E-8,2.95681988912581E-8,16451064.136559967,15017034.808032764,18022101.292084213,2.1811696148056707E-14,1.991417428222822E-14,2.3890508132814313E-14,13.294438351761086,12.13788054464974,14.56149422805176,8.2343815582463023E-15,7.5213723210078627E-15,9.0155120286279887E-15,5.0189346691745964,4.5843486890491061,5.4950411953558111,6.6047188294611133E-15,6.0338300687650876E-15,7.2301505670712411E-15,4.0256395794698188,3.6776773951780277,4.4068462321965223,4.5172166177443001E-9,4.1242385913372495E-9,4.9477399470154965E-9,2753286.9263586705,2513763.0438415953,3015695.0316770095,1.7053458364388315E-9,1.5576811544628891E-9,1.867118470601853E-9,1039424.6709230997,949421.62861332146,1138026.6456289466,1.3678416134835326E-9,1.2496101756717001E-9,1.497368937687014E-9,833712.6045582837,761649.4073378545,912660.75305636215]
[39,0.05,1.6632046426146E-15,1.5181768615842876E-15,1.8220884450929328E-15,263.9406841114274,240.92563788108046,289.15459853054097,6.2511035502468124E-16,5.7061498957303939E-16,3.1626482559340885E-17,99.201295212223613,90.553204851197748,5.0189346691745982,5.0055507392897429E-16,4.5692199034248295E-16,5.4835688255368067E-16,79.435112951926726,72.510802114503051,87.02097565751329,3.4445077536977819E-10,3.1441542653409989E-10,3.7735571536040246E-10,54662289.27240786,49895858.061181776,59884107.53171584,1.2946076565866294E-10,1.1817473963220284E-10,1.4182506384494379E-10,20544653.48282136,18753628.281231947,22506794.062656712,1.0366528502413795E-10,9.4628844716038136E-11,1.1356507102940898E-10,16451064.136559971,15017034.808032768,18022101.292084217,8.3774017870878512E-17,7.6486045875520353E-17,9.1758286090055751E-17,13.294438351761089,12.137880544649743,14.561494228051764,3.1626482559340885E-17,2.8887967948782441E-17,3.4626636125622486E-17,5.0189346691745982,4.584348689049107,5.4950411953558129,2.5367299704507356E-17,2.3174639174294827E-17,2.7769448038498037E-17,4.0256395794698197,3.6776773951780286,4.4068462321965232,1.7349654198958564E-11,1.5840310405444369E-11,1.9003201398377468E-11,2753286.9263586714,2513763.0438415958,3015695.0316770105,6.5498653386744167E-12,5.9827171617155914E-12,7.171199115442598E-12,1039424.6709231,949421.62861332169,1138026.6456289468,5.2535844527941491E-12,4.7994830148814188E-12,5.7510709526487824E-12,833712.60455828393,761649.40733785473,912660.75305636239]
[44,0.05,5.9046326535393779E-20,5.3897616932252211E-20,6.4686946241440698E-20,263.9406841114274,240.92563788108046,289.15459853054097,2.2192380418935736E-20,2.0257711009845541E-20,1.1227888430067962E-21,99.201295212223613,90.553204851197748,5.0189346691745982,1.7770476095891422E-20,1.6221434423458397E-20,1.946751392798871E-20,79.435112951926726,72.510802114503051,87.02097565751329,1.2228533060057345E-14,1.1162231914957142E-14,1.3396709110996948E-14,54662289.27240786,49895858.061181776,59884107.53171584,4.5960565806181591E-15,4.1953852735697839E-15,5.0350082101304682E-15,20544653.48282136,18753628.281231947,22506794.062656712,3.6802772870435619E-15,3.3594697378830004E-15,4.0317349382071807E-15,16451064.136559971,15017034.808032768,18022101.292084217,2.9741066659179763E-21,2.715372434908233E-21,3.257560485331676E-21,13.294438351761089,12.137880544649743,14.561494228051764,1.1227888430067962E-21,1.025567356381563E-21,1.2292989155451387E-21,5.0189346691745982,4.584348689049107,5.4950411953558129,9.0057821106059903E-22,8.2273538503008089E-22,9.8585817678525761E-22,4.0256395794698197,3.6776773951780286,4.4068462321965232,6.1593944657191314E-16,5.6235541716113145E-16,6.7464291899914764E-16,2753286.9263586714,2513763.0438415958,3015695.0316770105,2.3253030784128489E-16,2.1239567401894295E-16,2.5458861391530463E-16,1039424.6709231,949421.62861332169,1138026.6456289468,1.8651033981801628E-16,1.7038903935012186E-16,2.0417187680794974E-16,833712.60455828393,761649.40733785473,912660.75305636239]
[50,0.05,5.3981214207519015E-26,4.9274171241638749E-26,5.9137970240982937E-26,263.9406841114274,240.92563788108046,289.15459853054097,2.0288673512165538E-26,1.8519963925630442E-26,1.0264737639153813E-27,99.201295212223613,90.553204851197748,5.0189346691745982,1.6246089011598388E-26,1.4829927240961273E-26,1.7797551534466689E-26,79.435112951926726,72.510802114503051,87.02097565751329,1.1179544965646547E-20,1.0204713271605873E-20,1.2247512531758637E-20,54662289.27240786,49895858.061181776,59884107.53171584,4.2017976281641972E-21,3.8354967095182213E-21,4.6030951064288272E-21,20544653.48282136,18753628.281231947,22506794.062656712,3.3645757193020375E-21,3.071287685198089E-21,3.6858846281799238E-21,16451064.136559971,15017034.808032768,18022101.292084217,2.7189818305240961E-27,2.4824423408306501E-27,2.9781204127445914E-27,13.294438351761089,12.137880544649743,14.561494228051764,1.0264737639153813E-27,9.3759213142391225E-28,1.1238471887888872E-27,5.0189346691745982,4.584348689049107,5.4950411953558129,8.2332480569719932E-28,7.5215949342407732E-28,9.0128928490376302E-28,4.0256395794698197,3.6776773951780286,4.4068462321965232,5.6310292536706444E-22,5.1411544148029718E-22,6.1677069617953372E-22,2753286.9263586714,2513763.0438415958,3015695.0316770105,2.12583391615338E-22,1.9417594706919353E-22,2.3274949194882655E-22,1039424.6709231,949421.62861332169,1138026.6456289468,1.7051110875794226E-22,1.5577272578098369E-22,1.8665760367860656E-22,833712.60455828393,761649.40733785473,912660.75305636239]

{"sheet":"Beaver","index":19,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Beaver"]
[null,"Number of households",{"$f":"'WTP Values '!C5","v":69921},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA5","v":0.4584230115772831}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU5","v":0.27805853755937504}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV5","v":195.366401575}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW5","v":683.34762105499999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!X3:X52), \"NULL\")))))","v":204595932.02998734},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!Y3:Y52), \"NULL\")))))","v":186754967.30098265},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!Z3:Z52), \"NULL\")))))","v":224141430.80193409},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AD3:AD52), \"NULL\")))))","v":76890268.378417701},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AE3:AE52), \"NULL\")))))","v":70186476.999745995},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AF3:AF52), \"NULL\")))))","v":84234543.093909755},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":61567999.912884034},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AK3:AK52), \"NULL\")))))","v":56200440.907677501},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!AL3:AL52), \"NULL\")))))","v":67448377.994348288}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BH3:BH52), \"NULL\")))))","v":10298219.77254669},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BI3:BI52), \"NULL\")))))","v":9401671.1913615242},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":11280425.020901715},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BN3:BN52), \"NULL\")))))","v":3882370.6491265157},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BO3:BO52), \"NULL\")))))","v":3545490.063328464},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BP3:BP52), \"NULL\")))))","v":4251436.9623009283},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BT3:BT52), \"NULL\")))))","v":3112392.2167954752},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BU3:BU52), \"NULL\")))))","v":2842660.3113945257},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!BV3:BV52), \"NULL\")))))","v":3407894.4335112646}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!F3:F52), \"NULL\")))))","v":1568.8700498670778},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!G3:G52), \"NULL\")))))","v":1432.0630520624109},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!H3:H52), \"NULL\")))))","v":1718.74765167847},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!L3:L52), \"NULL\")))))","v":589.60526726142564},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!M3:M52), \"NULL\")))))","v":538.19966300428132},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!N3:N52), \"NULL\")))))","v":29.770557867225126},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!R3:R52), \"NULL\")))))","v":472.11198255586652},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!S3:S52), \"NULL\")))))","v":430.95279390235697},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Beaver NPV 1%'!A3:A52,'Beaver NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Beaver NPV 2%'!A3:A52,'Beaver NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Beaver NPV 3%'!A3:A52,'Beaver NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Beaver NPV 4%'!A3:A52,'Beaver NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Beaver NPV 5%'!A3:A52,'Beaver NPV 5%'!T3:T52), \"NULL\")))))","v":517.20353917856562}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Beaver NPV 1%","index":20,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU5","v":298.19564485227539},{"$f":"'WTP Values '!CV5","v":272.19269391690443},{"$f":"'WTP Values '!CW5","v":326.68292977740168},{"$f":"C3","v":298.19564485227539},{"$f":"D3","v":272.19269391690443},{"$f":"E3","v":326.68292977740168},{"$f":"'WTP Values '!CC5","v":112.06646649556164},{"$f":"'WTP Values '!CD5","v":102.2957864371471},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"I3","v":112.06646649556164},{"$f":"J3","v":102.2957864371471},{"$f":"K3","v":5.6584996963778584},{"$f":"'WTP Values '!CI5","v":89.734479342416208},{"$f":"'WTP Values '!CJ5","v":81.911338857855625},{"$f":"'WTP Values '!CK5","v":98.305046296408293},{"$f":"O3","v":89.734479342416208},{"$f":"P3","v":81.911338857855625},{"$f":"Q3","v":98.305046296408293},{"$f":"'WTP Values '!BH5","v":38887615.8933644},{"$f":"'WTP Values '!BI5","v":35496577.876797639},{"$f":"'WTP Values '!BJ5","v":42602635.254435018},{"$f":"U3","v":38887615.8933644},{"$f":"V3","v":35496577.876797639},{"$f":"W3","v":42602635.254435018},{"$f":"'WTP Values '!AV5","v":14614558.525041241},{"$f":"'WTP Values '!AW5","v":13340366.699346371},{"$f":"'WTP Values '!AX5","v":16010487.228597008},{"$f":"AA3","v":14614558.525041241},{"$f":"AB3","v":13340366.699346371},{"$f":"AC3","v":16010487.228597008},{"$f":"'WTP Values '!BB5","v":11702249.933219628},{"$f":"'WTP Values '!BC5","v":10682036.232935268},{"$f":"'WTP Values '!BD5","v":12819935.32349525},{"$f":"AG3","v":11702249.933219628},{"$f":"AH3","v":10682036.232935268},{"$f":"AI3","v":12819935.32349525},{"$f":"'WTP Values '!CX5","v":15.009508035843636},{"$f":"'WTP Values '!CY5","v":13.702801300986767},{"$f":"'WTP Values '!CZ5","v":16.441058138059677},{"$f":"AM3","v":15.009508035843636},{"$f":"AN3","v":13.702801300986767},{"$f":"AO3","v":16.441058138059677},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"'WTP Values '!CG5","v":5.1675010605616851},{"$f":"'WTP Values '!CH5","v":6.1964085695326059},{"$f":"AS3","v":5.6584996963778584},{"$f":"AT3","v":5.1675010605616851},{"$f":"AU3","v":6.1964085695326059},{"$f":"'WTP Values '!CL5","v":4.5362671433002824},{"$f":"'WTP Values '!CM5","v":4.1431367488187343},{"$f":"'WTP Values '!CN5","v":4.9669573979624655},{"$f":"AY3","v":4.5362671433002824},{"$f":"AZ3","v":4.1431367488187343},{"$f":"BA3","v":4.9669573979624655},{"$f":"'WTP Values '!BK5","v":1957386.0092269548},{"$f":"'WTP Values '!BL5","v":1786978.7263990662},{"$f":"'WTP Values '!BM5","v":2144074.0828729076},{"$f":"BE3","v":1957386.0092269548},{"$f":"BF3","v":1786978.7263990662},{"$f":"BG3","v":2144074.0828729076},{"$f":"'WTP Values '!AY5","v":737923.46241163474},{"$f":"'WTP Values '!AZ5","v":673892.45899693295},{"$f":"'WTP Values '!BA5","v":808072.01758331398},{"$f":"BK3","v":737923.46241163474},{"$f":"BL3","v":673892.45899693295},{"$f":"BM3","v":808072.01758331398},{"$f":"'WTP Values '!BE5","v":591573.40928215347},{"$f":"'WTP Values '!BF5","v":540305.37757035962},{"$f":"'WTP Values '!BG5","v":647739.61251632671},{"$f":"BQ3","v":591573.40928215347},{"$f":"BR3","v":540305.37757035962},{"$f":"BS3","v":647739.61251632671}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":292.32001259903478},{"$f":"D3/(1+B4)^A4","v":266.82942252416865},{"$f":"E3/(1+B4)^A4","v":320.24598546946544},{"$f":"F3+C4","v":590.51565745131018},{"$f":"G3+D4","v":539.02211644107308},{"$f":"H3+E4","v":646.92891524686706},{"$f":"I3/(1+B4)^A4","v":109.85831437659213},{"$f":"J3/(1+B4)^A4","v":100.28015531530939},{"$f":"K3/(1+B4)^A4","v":5.5470048979294759},{"$f":"L3+I4","v":221.92478087215378},{"$f":"M3+J4","v":202.57594175245649},{"$f":"N3+K4","v":11.205504594307335},{"$f":"O3/(1+B4)^A4","v":87.966355594957562},{"$f":"P3/(1+B4)^A4","v":80.297361883987477},{"$f":"Q3/(1+B4)^A4","v":96.368048521133503},{"$f":"R3+O4","v":177.70083493737377},{"$f":"S3+P4","v":162.2087007418431},{"$f":"T3+Q4","v":194.6730948175418},{"$f":"U3/(1+B4)^A4","v":38121376.23111891},{"$f":"V3/(1+B4)^A4","v":34797155.060089834},{"$f":"W3/(1+B4)^A4","v":41763195.034246661},{"$f":"X3+U4","v":77008992.124483317},{"$f":"Y3+V4","v":70293732.936887473},{"$f":"Z3+W4","v":84365830.288681686},{"$f":"AA3/(1+B4)^A4","v":14326593.985924166},{"$f":"AB3/(1+B4)^A4","v":13077508.773008892},{"$f":"AC3/(1+B4)^A4","v":15695017.379273608},{"$f":"AD3+AA4","v":28941152.510965407},{"$f":"AE3+AB4","v":26417875.472355261},{"$f":"AF3+AC4","v":31705504.607870616},{"$f":"AG3/(1+B4)^A4","v":11471669.378707606},{"$f":"AH3/(1+B4)^A4","v":10471557.918768032},{"$f":"AI3/(1+B4)^A4","v":12567331.95127463},{"$f":"AJ3+AG4","v":23173919.311927237},{"$f":"AK3+AH4","v":21153594.151703298},{"$f":"AL3+AI4","v":25387267.27476988},{"$f":"AM3/(1+B4)^A4","v":14.713761431078948},{"$f":"AN3/(1+B4)^A4","v":13.432801981165344},{"$f":"AO3/(1+B4)^A4","v":16.117104340809409},{"$f":"AP3+AM4","v":29.723269466922584},{"$f":"AQ3+AN4","v":27.135603282152111},{"$f":"AR3+AO4","v":32.558162478869086},{"$f":"AS3/(1+B4)^A4","v":5.5470048979294759},{"$f":"AT3/(1+B4)^A4","v":5.065680874974694},{"$f":"AU3/(1+B4)^A4","v":6.0743148412240036},{"$f":"AV3+AS4","v":11.205504594307335},{"$f":"AW3+AT4","v":10.233181935536379},{"$f":"AX3+AU4","v":12.270723410756609},{"$f":"AY3/(1+B4)^A4","v":4.4468847596316854},{"$f":"AZ3/(1+B4)^A4","v":4.0615005870196397},{"$f":"BA3/(1+B4)^A4","v":4.8690887147950841},{"$f":"BB3+AY4","v":8.9831519029319686},{"$f":"BC3+AZ4","v":8.204637335838374},{"$f":"BD3+BA4","v":9.8360461127575505},{"$f":"BE3/(1+B4)^A4","v":1918817.7720095625},{"$f":"BF3/(1+B4)^A4","v":1751768.1858632155},{"$f":"BG3/(1+B4)^A4","v":2101827.3530760785},{"$f":"BH3+BE4","v":3876203.7812365172},{"$f":"BI3+BF4","v":3538746.9122622814},{"$f":"BJ3+BG4","v":4245901.4359489866},{"$f":"BK3/(1+B4)^A4","v":723383.45496680203},{"$f":"BL3/(1+B4)^A4","v":660614.11527980876},{"$f":"BM3/(1+B4)^A4","v":792149.80647320265},{"$f":"BN3+BK4","v":1461306.9173784368},{"$f":"BO3+BL4","v":1334506.5742767416},{"$f":"BP3+BM4","v":1600221.8240565166},{"$f":"BQ3/(1+B4)^A4","v":579917.07605347852},{"$f":"BR3/(1+B4)^A4","v":529659.22710553824},{"$f":"BS3/(1+B4)^A4","v":634976.58319412475},{"$f":"BT3+BQ4","v":1171490.485335632},{"$f":"BU3+BR4","v":1069964.6046758979},{"$f":"BV3+BS4","v":1282716.1957104513}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":283.72292427070806},{"$f":"D4/(1+B5)^A5","v":258.98200867918081},{"$f":"E4/(1+B5)^A5","v":310.82759841004275},{"$f":"F4+C5","v":874.23858172201824},798.00412512025389,957.75651365690987,{"$f":"I4/(1+B5)^A5","v":106.62739760185823},{"$f":"J4/(1+B5)^A5","v":97.330930781693311},{"$f":"K4/(1+B5)^A5","v":5.3838683044367386},{"$f":"L4+I5","v":328.55217847401201},299.90687253414978,16.589372898744074,{"$f":"O4/(1+B5)^A5","v":85.379278089565645},{"$f":"P4/(1+B5)^A5","v":77.935828349179005},{"$f":"Q4/(1+B5)^A5","v":93.533878469625392},{"$f":"R4+O5","v":263.08011302693944},240.14452909102209,288.20697328716722,{"$f":"U4/(1+B5)^A5","v":37000232.195367098},{"$f":"V4/(1+B5)^A5","v":33773775.877233773},{"$f":"W4/(1+B5)^A5","v":40534945.646220535},{"$f":"X4+U5","v":114009224.31985041},104067508.81412125,124900775.93490222,{"$f":"AA4/(1+B5)^A5","v":13905250.976097438},{"$f":"AB4/(1+B5)^A5","v":12692901.17451977},{"$f":"AC4/(1+B5)^A5","v":15233429.239876123},{"$f":"AD4+AA5","v":42846403.487062842},39110776.646875031,46938933.847746737,{"$f":"AG4/(1+B5)^A5","v":11134289.279256845},{"$f":"AH4/(1+B5)^A5","v":10163590.949409962},{"$f":"AI4/(1+B5)^A5","v":12197728.577643456},{"$f":"AJ4+AG5","v":34308208.59118408},31317185.10111326,37584995.852413334,{"$f":"AM4/(1+B5)^A5","v":14.281031883962987},{"$f":"AN4/(1+B5)^A5","v":13.037745261982028},{"$f":"AO4/(1+B5)^A5","v":15.643102686311485},{"$f":"AP4+AM5","v":44.004301350885569},40.173348544134143,48.201265165180573,{"$f":"AS4/(1+B5)^A5","v":5.3838683044367386},{"$f":"AT4/(1+B5)^A5","v":4.9166999497959276},{"$f":"AU4/(1+B5)^A5","v":5.8956701403026921},{"$f":"AV4+AS5","v":16.589372898744074},15.149881885332306,18.166393551059301,{"$f":"AY4/(1+B5)^A5","v":4.3161025366681054},{"$f":"AZ4/(1+B5)^A5","v":3.9420524555636072},{"$f":"BA4/(1+B5)^A5","v":4.7258895359657851},{"$f":"BB4+AY5","v":13.299254439600073},12.146689791401981,14.561935648723335,{"$f":"BE4/(1+B5)^A5","v":1862385.6251809546},{"$f":"BF4/(1+B5)^A5","v":1700248.9426519198},{"$f":"BG4/(1+B5)^A5","v":2040012.9215404806},{"$f":"BH4+BE5","v":5738589.4064174723},5238995.8549142014,6285914.3574894667,{"$f":"BK4/(1+B5)^A5","v":702108.85456463892},{"$f":"BL4/(1+B5)^A5","v":641185.55187251954},{"$f":"BM4/(1+B5)^A5","v":768852.79784568073},{"$f":"BN4+BK5","v":2163415.7719430756},1975692.1261492611,2369074.6219021976,{"$f":"BQ4/(1+B5)^A5","v":562861.80063251278},{"$f":"BR4/(1+B5)^A5","v":514082.02758760622},{"$f":"BS4/(1+B5)^A5","v":616302.01581297582},{"$f":"BT4+BQ5","v":1734352.2859681449},1584046.632263504,1899018.2115234272]
[4,0.01,272.65215350333705,248.8766199153709,298.69921259484937,1146.8907352253552,1046.8807450356248,1256.4557262517592,102.46683327873994,93.533111391424782,5.1737916178477326,431.01901175275196,393.43998392557455,21.763164516591807,82.047808070204965,74.894799174547671,89.884218752554474,345.12792109714439,315.03932826556979,378.0911920397217,35556495.881048061,32455934.776989542,38953286.030697241,149565720.20089847,136523443.5911108,163854061.96559948,13362672.873130133,12197628.543176351,14639026.078590762,56209076.360192977,51308405.190051384,61577959.926337495,10699833.147151571,9767011.1317464188,11721777.410451701,45008041.738335654,41084196.232859679,49306773.262865037,13.723790939420834,12.529016933138696,15.032714208271679,57.728092290306407,52.702365477272835,63.23397937345225,5.1737916178477326,4.7248520114735362,5.665623122385135,21.763164516591807,19.874733896805843,23.832016673444436,4.1476897025104726,3.7882349267168469,4.5414869542601366,17.446944142110546,15.934924718118827,19.103422602983471,1789715.979646239,1633905.8146161861,1960412.3200913675,7528305.3860637117,6872901.669530388,8246326.6775808344,674712.80892396229,616166.71251585847,738852.42653031938,2838128.5808670381,2591858.8386651194,3107927.0484325169,540899.12706805032,494022.72396356246,592254.12346140761,2275251.4130361951,2078069.3562270664,2491272.3349848348]
[5,0.01,259.41916871051342,236.79756429702186,284.20205169915283,1406.3099039358685,1283.6783093326467,1540.6577779509121,97.493675982442397,88.993546144040621,4.9226851992095266,528.51268773519439,482.43353006961519,26.685849715801332,78.065674122144131,71.259831594780366,85.521750000394675,423.19359521928851,386.29915986035019,463.61294204011637,33830785.802347928,30880708.299508147,37062715.077739716,183396506.0032464,167404151.89061895,200916777.04333919,12714124.733496813,11605625.029004993,13928531.013759488,68923201.093689784,62914030.219056375,75506490.940096989,10180524.102632053,9292975.9623298775,11152869.003808683,55188565.840967707,50377172.195189558,60459642.266673721,13.057716182747313,11.920929711325408,14.303111760768957,70.78580847305372,64.623295188598249,77.537091134221214,4.9226851992095266,4.4955345679367982,5.390645999860868,26.685849715801332,24.37026846474264,29.222662673305305,3.9463844347785586,3.6043755493645468,4.3210690076922003,21.393328576889104,19.539300267483373,23.424491610675673,1702853.3451948948,1554605.3193884545,1865265.0561284749,9231158.7312586065,8427506.9889188427,10111591.733709309,641966.08667991869,586261.48480429128,702992.7320485852,3480094.6675469568,3178120.3234694107,3810919.7804811019,514646.95986169274,470045.67074935004,563509.47681714047,2789898.3728978876,2548115.0269764164,3054781.8118019751]
[9,0.01,192.46902657961431,175.6855398281306,210.85601543772256,2281.6059832311207,2082.647717206818,2499.5728142469698,72.332792550686122,66.026351419409693,3.6522529663450225,857.46228990873317,782.70317633227785,43.295289472664784,57.918712723719956,52.86930217781854,63.450546294553789,686.59193554356841,626.73417287881352,752.16853660894787,25099835.313509185,22911105.204904143,27497677.711589489,297543638.30447078,271597542.97569495,325968635.61198431,9432900.5193853956,8610479.1842626613,10333896.370216889,111821432.50125019,102072116.09279017,122502203.12006558,7553164.1468269154,6894671.8408973897,8274569.1130033135,89538274.37059617,81732239.229149714,98090101.72906141,9.6878188899400364,8.8444109541617664,10.611806410985036,114.8433383623078,104.84523826914651,125.79666157442018,3.6522529663450225,3.3353401236565476,3.9994438089742643,43.295289472664784,39.538475969263438,47.411030680189725,2.9279130545605985,2.6741688243851129,3.2059001261465103,34.708670077378208,31.700682953074413,38.004041686320981,1263385.9224305612,1153397.314568066,1383882.8928892016,14976689.657414455,13672840.044591036,16405109.66683314,476289.35214994708,434960.83139221149,521566.41894462821,5646127.3531982098,5156202.2888142215,6182860.0854083346,381828.37409086002,348737.65553556365,418080.59524086863,4526348.568260435,4134077.7557203677,4956097.1161238663]
[16,0.01,77.824409772053798,71.038045370657414,85.259146575150197,3147.4230199580506,2872.9646642655312,3448.1032542178928,29.247598886218864,26.697603868704842,1.4767801162357996,1182.8495234671329,1079.7210443381587,59.724856852380086,23.419298744237874,21.377581162894923,25.656082970032745,947.13779641613007,864.5653884197967,1037.5992105606917,10149060.881967906,9264052.8789682593,11118622.959946282,410454611.14865017,374662568.91348445,449666241.69548821,3814171.7054718174,3481627.5235465448,4178487.3127366873,154255096.35134435,140806138.41629076,168988973.96370235,3054104.6114507802,2787844.7567660268,3345803.0561149833,123515991.80251063,112747745.71648109,135313041.11276132,3.9172473643506884,3.5762172985501564,4.2908596007711042,158.42374603982799,144.63159672906201,173.5336036910696,1.4767801162357996,1.348637134636564,1.617165937716047,59.724856852380086,54.542418960299536,65.402427263730871,1.1838949330416793,1.0812940351340732,1.296298368310711,47.879812726895061,43.730363615894831,52.42570213003134,510847.20214350644,466373.56064042641,559569.87597791303,20659999.200983401,18861368.624045562,22630471.77725454,192586.50792028022,175875.41527393999,210894.18610687068,7788702.9292869512,7112862.5620063264,8529113.3986401074,154391.4279399775,141011.27173373286,169049.93047445337,6243993.8292596694,5702865.25819158,6836822.0749252103]
[19,0.01,45.473842302328592,41.508478922135602,49.818058338577011,{"$f":"F20+C21","v":3313.5473977333795},3024.6028343479179,3630.0978586863025,17.089762753989714,15.599766599341123,0.86290235053007869,{"$f":"L20+I21","v":1245.2815956232428},1136.7098842634623,62.877199139834808,13.684209119553346,12.491206261043766,14.991192024352161,{"$f":"R20+O21","v":997.12874968151698},910.19808103422599,1092.3648147205242,5930231.8567543831,5413109.8575952407,6496759.9314991143,{"$f":"X20+U21","v":432118847.7160604},394437662.9322378,473400110.36663663,2228671.4818223016,2034361.4737962983,2441545.9581153267,{"$f":"AD20+AA21","v":162396846.5188773},148238038.09517947,177908394.06471741,1784554.1248910162,1628974.9347777977,1954997.4229686554,{"$f":"AJ20+AG21","v":130035298.91610229},118698693.20080465,142455009.19814584,2.2888999663144456,2.089631542975436,2.5072065872186635,{"$f":"AP20+AM21","v":166.78552202888901},152.26540821894173,182.69289424511584,0.86290235053007869,0.78802669449283458,0.94493166146444874,{"$f":"AV20+AS21","v":62.877199139834808},57.421226592665974,68.854437834057165,0.69176562527552143,0.63181454996131836,0.75744445412414596,{"$f":"BB20+AY21","v":50.406960824503095},46.038499319139518,55.192787167714727,298494.84472674259,272508.30186384276,326964.15394454548,{"$f":"BH20+BE21","v":21750456.21624279},19856891.979753383,23824932.457919147,112530.86938113585,102766.35470090812,123228.29032165094,{"$f":"BN20+BK21","v":8199799.0608205898},7488287.1108585112,8979289.1924052536,90212.973892607348,82394.769873001918,98778.132749493467,{"$f":"BT20+BQ21","v":6573558.5503477743},6003868.6303300485,7197676.9094853001]
[25,0.01,11.867963192418058,10.83306523222781,13.001735783599965,3451.7633765296687,3150.76624504951,3781.5179135217495,4.4601613820770343,4.0712956380598762,0.22520404734344579,1297.225266244586,1184.1247694008719,65.499957344237188,3.5713650293389514,3.2600099008431087,3.912467171184522,1038.7213722036593,948.16461766946622,1137.929961056594,1547697.9695393378,1412737.1977794359,1695552.956013565,450143557.28691334,410890600.2566269,493146760.03320068,581648.47690700775,530936.59714458487,637205.39317668322,169170806.99108642,154421400.83934367,185329378.245765,465740.77748428751,425137.03677783435,510223.81840551121,135459381.91852185,123649899.2930465,148397147.99001122,0.59736717145530815,0.54536122267544362,0.65434179269640258,173.74254464218913,158.61676219329368,190.31345135997364,0.22520404734344579,0.20566266960038534,0.24661241737728101,65.499957344237188,59.816403146536238,71.726520945411579,0.18054003275042244,0.16489373766841639,0.19768118211964317,52.509555594467955,47.958875122443224,57.495010188909241,77902.496270083619,71120.414119543726,85332.541694091095,22657719.711930297,20685170.386970736,24818727.314054091,29368.800792048674,26820.414842026712,32160.660717404804,8541832.2708780244,7800641.4575151885,9353836.7982346416,23544.178354623229,21503.749113596888,25779.551151470285,6847757.3832458751,6254304.3355422458,7497909.2103072144]
[36,0.01,0.39882991948665214,0.36405156169706393,0.43693101770594323,3486.800892146387,3182.7484551471612,3819.90263996355,0.14988636011676271,0.13681829688948871,7.5681151528541679E-3,1310.3928984274569,1196.1443621638434,66.164822089586664,0.12001783322168261,0.10955456005370673,0.13148077235987482,1049.2650312932328,957.78907015213133,1149.4806481785304,52011.305273964404,47475.868749418609,56980.05950711613,454712790.51577443,415061391.89348829,498152502.14851588,19546.640940254783,17842.438239694922,21413.663957053232,170887994.45305037,155988872.78143942,187210585.11778742,15651.494175881653,14286.981464285342,17146.373064659059,136834377.73708603,124905021.61891155,149903470.07035145,2.0074876963529522E-2,1.8327186308577777E-2,2.1989542794047523E-2,175.50613804565967,160.2268196266071,192.24524963138373,7.5681151528541679E-3,6.9114156008280806E-3,8.2875560845879059E-3,66.164822089586664,60.423576330432113,72.454589130747124,6.0671545368432989E-3,5.541351540436344E-3,6.6431929953382207E-3,53.042559793619574,48.445687123372522,58.078619810320369,2617.9594435425843,2390.0435632692338,2867.650512700282,22887709.465470158,20895137.55488148,25070652.620338414,986.95591361416905,901.31589714382028,1080.7780169687826,8628537.1080697253,7879822.7532976624,9448783.9794704188,791.21603305550468,722.64620209776797,866.33705745830412,6917266.321166236,6317789.3609985933,7574017.5880816486]
[39,0.01,0.12827768674446408,0.11709174740530426,0.1405323359149305,3487.394259117299,3183.2900799397494,3820.5526925844956,4.8208709053407683E-2,4.4005561698809058E-2,2.4341712027859787E-3,1310.6158947753688,1196.3479162464839,66.176081700123262,3.8601943489035534E-2,3.5236587952292044E-2,4.2288826654251752E-2,1049.4435901592424,957.95206207994954,1149.6762612552243,16728.659509025605,15269.904091443253,18326.785095618659,454790171.34694004,415132025.04073942,498237275.34044605,6286.8851130022522,5738.7537680598525,6887.3851808051932,170917075.34833819,156015418.21600863,187242443.71288651,5034.0693335163514,4595.1941999699848,5514.874800825125,136857663.5520052,124926277.35350099,149928979.92041638,6.4567843402417628E-3,5.8946657442981842E-3,7.0726080074923264E-3,175.53600483436654,160.25408625454529,192.27796500142477,2.4341712027859787E-3,2.2229536002338415E-3,2.6655686330260995E-3,66.176081700123262,60.433858923435807,72.466919103524759,1.9514096387482436E-3,1.7822929582614643E-3,2.1366838053069751E-3,53.051586320802436,48.45393137691935,58.088503349925169,842.02755360159597,768.72181482596704,922.33695665121706,22891604.38555786,20898693.388684798,25074919.023171343,317.43962860196569,289.89479640955091,347.61610683439335,8630005.4709288571,7881163.7035563886,9450391.9279888831,254.48281955909874,232.42835757931798,278.64437506293064,6918443.4682104588,6318864.4919429617,7575306.49789121]
[44,0.01,1.5873131905891836E-2,1.4488979329337431E-2,1.7389527061432292E-2,3487.6159026767773,3183.4923959647658,3820.7955102400401,5.9653648053528373E-3,5.4452656823280486E-3,3.0120531141408872E-4,1310.6991918018716,1196.4239508989579,66.180287563071502,4.7766198188921314E-3,4.3601893881550554E-3,5.2328362060777584E-3,1049.5102882138676,958.01294533233613,1149.7493296609905,2070.0109717793507,1889.5039970328769,2267.7636665929481,454819075.82544273,415158409.02053839,498268941.12726736,777.94166084912717,710.11567052427347,852.24777774006373,170927938.09173375,156025333.87511039,187254344.02544838,622.91773871388796,568.61115538053991,682.41279820049431,136866361.62782848,124934217.12248829,149938508.75206247,7.9896505870673013E-4,7.2940828038766531E-4,8.7516732387939937E-4,175.54716113676236,160.26427130488929,192.29018534974381,3.0120531141408872E-4,2.7506916138485537E-4,3.2983852133626837E-4,66.180287563071502,60.437699835764484,72.471524784643989,2.4146820374133663E-4,2.2054163852972111E-4,2.6439410269677469E-4,53.054958048102094,48.457010897335785,58.092195201689158,104.19282391128982,95.121942680305779,114.13034134118749,22893059.27602943,20900021.618430834,25076512.675592888,39.280105720909937,35.8716972454217,43.014155122601927,8630553.9564136565,7881664.5959265372,9450992.5536565762,31.489805165348994,28.760777280585984,34.479565639653785,6918883.1742839366,6319266.0913933814,7575787.9513121834]
[50,0.01,9.3126031716220887E-4,8.5005350964084724E-4,1.0202256607292006E-3,3487.64144233654,3183.5157085412993,3820.8234897595967,3.4998181540714889E-4,3.194681349857023E-4,1.767140571258714E-5,1310.70878999512,1196.4327122595807,66.180772198442639,2.8023937014305629E-4,2.5580782523412391E-4,3.0700511618132769E-4,1049.5179737321203,958.01996081952143,1149.7577492253897,121.44541389421418,110.85525540822587,133.04736103253762,454822406.44577891,415161449.20753431,498272589.92907977,45.641036823183221,41.661755756519938,50.000500248120836,170929189.78959972,156026476.44185302,187255715.28087586,36.545942814558138,33.359831446061442,40.036456740579005,136867363.89424956,124935132.01033349,149939606.74524912,4.687445794465904E-5,4.279363332717128E-5,5.1345166438351955E-5,175.54844666099805,160.26544491318663,192.29159348241856,1.767140571258714E-5,1.6138024681677384E-5,1.9351286678208267E-5,66.180772198442639,60.438142418415133,72.472055490472044,1.4166691068526825E-5,1.293895101876065E-5,1.5511729971942299E-5,53.055346567255313,48.457365745921742,58.09262060831125,6.1128857755940302,5.5807065067396318,6.6959096985626534,22893226.920908101,20900174.668381307,25076696.309805952,2.3045233876146276,2.104555569245818,2.5235962240740979,8630617.1575853918,7881722.3130140165,9451061.7628645208,1.8474744694066361,1.687365211285649,2.0228806402900679,6918933.8409648854,6319312.3671044763,7575843.4284782782]

{"sheet":"Beaver NPV 2%","index":21,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU5","v":298.19564485227539},{"$f":"'WTP Values '!CV5","v":272.19269391690443},{"$f":"'WTP Values '!CW5","v":326.68292977740168},{"$f":"C3","v":298.19564485227539},{"$f":"D3","v":272.19269391690443},{"$f":"E3","v":326.68292977740168},{"$f":"'WTP Values '!CC5","v":112.06646649556164},{"$f":"'WTP Values '!CD5","v":102.2957864371471},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"I3","v":112.06646649556164},{"$f":"J3","v":102.2957864371471},{"$f":"K3","v":5.6584996963778584},{"$f":"'WTP Values '!CI5","v":89.734479342416208},{"$f":"'WTP Values '!CJ5","v":81.911338857855625},{"$f":"'WTP Values '!CK5","v":98.305046296408293},{"$f":"O3","v":89.734479342416208},{"$f":"P3","v":81.911338857855625},{"$f":"Q3","v":98.305046296408293},{"$f":"'WTP Values '!BH5","v":38887615.8933644},{"$f":"'WTP Values '!BI5","v":35496577.876797639},{"$f":"'WTP Values '!BJ5","v":42602635.254435018},{"$f":"U3","v":38887615.8933644},{"$f":"V3","v":35496577.876797639},{"$f":"W3","v":42602635.254435018},{"$f":"'WTP Values '!AV5","v":14614558.525041241},{"$f":"'WTP Values '!AW5","v":13340366.699346371},{"$f":"'WTP Values '!AX5","v":16010487.228597008},{"$f":"AA3","v":14614558.525041241},{"$f":"AB3","v":13340366.699346371},{"$f":"AC3","v":16010487.228597008},{"$f":"'WTP Values '!BB5","v":11702249.933219628},{"$f":"'WTP Values '!BC5","v":10682036.232935268},{"$f":"'WTP Values '!BD5","v":12819935.32349525},{"$f":"AG3","v":11702249.933219628},{"$f":"AH3","v":10682036.232935268},{"$f":"AI3","v":12819935.32349525},{"$f":"'WTP Values '!CX5","v":15.009508035843636},{"$f":"'WTP Values '!CY5","v":13.702801300986767},{"$f":"'WTP Values '!CZ5","v":16.441058138059677},{"$f":"AM3","v":15.009508035843636},{"$f":"AN3","v":13.702801300986767},{"$f":"AO3","v":16.441058138059677},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"'WTP Values '!CG5","v":5.1675010605616851},{"$f":"'WTP Values '!CH5","v":6.1964085695326059},{"$f":"AS3","v":5.6584996963778584},{"$f":"AT3","v":5.1675010605616851},{"$f":"AU3","v":6.1964085695326059},{"$f":"'WTP Values '!CL5","v":4.5362671433002824},{"$f":"'WTP Values '!CM5","v":4.1431367488187343},{"$f":"'WTP Values '!CN5","v":4.9669573979624655},{"$f":"AY3","v":4.5362671433002824},{"$f":"AZ3","v":4.1431367488187343},{"$f":"BA3","v":4.9669573979624655},{"$f":"'WTP Values '!BK5","v":1957386.0092269548},{"$f":"'WTP Values '!BL5","v":1786978.7263990662},{"$f":"'WTP Values '!BM5","v":2144074.0828729076},{"$f":"BE3","v":1957386.0092269548},{"$f":"BF3","v":1786978.7263990662},{"$f":"BG3","v":2144074.0828729076},{"$f":"'WTP Values '!AY5","v":737923.46241163474},{"$f":"'WTP Values '!AZ5","v":673892.45899693295},{"$f":"'WTP Values '!BA5","v":808072.01758331398},{"$f":"BK3","v":737923.46241163474},{"$f":"BL3","v":673892.45899693295},{"$f":"BM3","v":808072.01758331398},{"$f":"'WTP Values '!BE5","v":591573.40928215347},{"$f":"'WTP Values '!BF5","v":540305.37757035962},{"$f":"'WTP Values '!BG5","v":647739.61251632671},{"$f":"BQ3","v":591573.40928215347},{"$f":"BR3","v":540305.37757035962},{"$f":"BS3","v":647739.61251632671}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":286.61634453313667},{"$f":"D3/(1+B4)^A4","v":261.62311987399505},{"$f":"E3/(1+B4)^A4","v":313.99743346539952},{"$f":"F3+C4","v":584.81198938541206},{"$f":"G3+D4","v":533.81581379089948},{"$f":"H3+E4","v":640.68036324280115},{"$f":"I3/(1+B4)^A4","v":107.71478901918651},{"$f":"J3/(1+B4)^A4","v":98.323516375573917},{"$f":"K3/(1+B4)^A4","v":5.4387732568030165},{"$f":"L3+I4","v":219.78125551474815},{"$f":"M3+J4","v":200.619302812721},{"$f":"N3+K4","v":11.097272953180875},{"$f":"O3/(1+B4)^A4","v":86.24998014457536},{"$f":"P3/(1+B4)^A4","v":78.730621739576733},{"$f":"Q3/(1+B4)^A4","v":94.487741538262483},{"$f":"R3+O4","v":175.98445948699157},{"$f":"S3+P4","v":160.64196059743236},{"$f":"T3+Q4","v":192.79278783467078},{"$f":"U3/(1+B4)^A4","v":37377562.373475969},{"$f":"V3/(1+B4)^A4","v":34118202.495960824},{"$f":"W3/(1+B4)^A4","v":40948323.005031735},{"$f":"X3+U4","v":76265178.266840369},{"$f":"Y3+V4","v":69614780.372758463},{"$f":"Z3+W4","v":83550958.259466752},{"$f":"AA3/(1+B4)^A4","v":14047057.4058451},{"$f":"AB3/(1+B4)^A4","v":12822344.001678558},{"$f":"AC3/(1+B4)^A4","v":15388780.496536916},{"$f":"AD3+AA4","v":28661615.930886343},{"$f":"AE3+AB4","v":26162710.701024927},{"$f":"AF3+AC4","v":31399267.725133926},{"$f":"AG3/(1+B4)^A4","v":11247837.306055006},{"$f":"AH3/(1+B4)^A4","v":10267239.747150393},{"$f":"AI3/(1+B4)^A4","v":12322121.610433728},{"$f":"AJ3+AG4","v":22950087.239274636},{"$f":"AK3+AH4","v":20949275.980085663},{"$f":"AL3+AI4","v":25142056.933928978},{"$f":"AM3/(1+B4)^A4","v":14.426670545793575},{"$f":"AN3/(1+B4)^A4","v":13.170704826015731},{"$f":"AO3/(1+B4)^A4","v":15.802631812821682},{"$f":"AP3+AM4","v":29.436178581637211},{"$f":"AQ3+AN4","v":26.8735061270025},{"$f":"AR3+AO4","v":32.243689950881361},{"$f":"AS3/(1+B4)^A4","v":5.4387732568030165},{"$f":"AT3/(1+B4)^A4","v":4.9668406964260718},{"$f":"AU3/(1+B4)^A4","v":5.955794472830263},{"$f":"AV3+AS4","v":11.097272953180875},{"$f":"AW3+AT4","v":10.134341756987757},{"$f":"AX3+AU4","v":12.152203042362869},{"$f":"AY3/(1+B4)^A4","v":4.3601183614958501},{"$f":"AZ3/(1+B4)^A4","v":3.9822536993644122},{"$f":"BA3/(1+B4)^A4","v":4.7740843886605786},{"$f":"BB3+AY4","v":8.8963855047961324},{"$f":"BC3+AZ4","v":8.1253904481831469},{"$f":"BD3+BA4","v":9.7410417866230432},{"$f":"BE3/(1+B4)^A4","v":1881378.3249009561},{"$f":"BF3/(1+B4)^A4","v":1717588.1645511978},{"$f":"BG3/(1+B4)^A4","v":2060817.0731189039},{"$f":"BH3+BE4","v":3838764.3341279109},{"$f":"BI3+BF4","v":3504566.8909502639},{"$f":"BJ3+BG4","v":4204891.1559918113},{"$f":"BK3/(1+B4)^A4","v":709268.99501310533},{"$f":"BL3/(1+B4)^A4","v":647724.39349955111},{"$f":"BM3/(1+B4)^A4","v":776693.59629307385},{"$f":"BN3+BK4","v":1447192.4574247401},{"$f":"BO3+BL4","v":1321616.8524964841},{"$f":"BP3+BM4","v":1584765.6138763879},{"$f":"BQ3/(1+B4)^A4","v":568601.89281252737},{"$f":"BR3/(1+B4)^A4","v":519324.66125563206},{"$f":"BS3/(1+B4)^A4","v":622587.09392188268},{"$f":"BT3+BQ4","v":1160175.3020946807},{"$f":"BU3+BR4","v":1059630.0388259916},{"$f":"BV3+BS4","v":1270326.7064382094}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":270.08498289980542},{"$f":"D4/(1+B5)^A5","v":246.5333090911443},{"$f":"E4/(1+B5)^A5","v":295.88679454489557},{"$f":"F4+C5","v":854.89697228521754},780.34912288204373,936.56715778769671,{"$f":"I4/(1+B5)^A5","v":101.5020514538022},{"$f":"J4/(1+B5)^A5","v":92.652445491905382},{"$f":"K4/(1+B5)^A5","v":5.1250775124226511},{"$f":"L4+I5","v":321.28330696855033},293.27174830462639,16.222350465603526,{"$f":"O4/(1+B5)^A5","v":81.275282644472497},{"$f":"P4/(1+B5)^A5","v":74.189623277978242},{"$f":"Q4/(1+B5)^A5","v":89.037909192413252},{"$f":"R4+O5","v":257.25974213146407},234.83158387541062,281.83069702708406,{"$f":"U4/(1+B5)^A5","v":35221711.835451648},{"$f":"V4/(1+B5)^A5","v":32150344.226542607},{"$f":"W4/(1+B5)^A5","v":38586519.329887956},{"$f":"X4+U5","v":111486890.10229202},101765124.59930107,122137477.58935471,{"$f":"AA4/(1+B5)^A5","v":13236855.928192306},{"$f":"AB4/(1+B5)^A5","v":12082781.134027032},{"$f":"AC4/(1+B5)^A5","v":14501191.563328695},{"$f":"AD4+AA5","v":41898471.859078646},38245491.835051961,45900459.288462624,{"$f":"AG4/(1+B5)^A5","v":10599088.308847094},{"$f":"AH4/(1+B5)^A5","v":9675049.3278889656},{"$f":"AI4/(1+B5)^A5","v":11611410.402516499},{"$f":"AJ4+AG5","v":33549175.548121728},30624325.307974629,36753467.336445481,{"$f":"AM4/(1+B5)^A5","v":13.594573868453287},{"$f":"AN4/(1+B5)^A5","v":12.411049319281171},{"$f":"AO4/(1+B5)^A5","v":14.891172901845522},{"$f":"AP4+AM5","v":43.030752450090496},39.284555446283669,47.134862852726883,{"$f":"AS4/(1+B5)^A5","v":5.1250775124226511},{"$f":"AT4/(1+B5)^A5","v":4.6803649203794846},{"$f":"AU4/(1+B5)^A5","v":5.6122781517197984},{"$f":"AV4+AS5","v":16.222350465603526},14.814706677367241,17.764481194082666,{"$f":"AY4/(1+B5)^A5","v":4.1086369133062046},{"$f":"AZ4/(1+B5)^A5","v":3.7525666027436775},{"$f":"BA4/(1+B5)^A5","v":4.4987263464472367},{"$f":"BB4+AY5","v":13.005022418102337},11.877957050926824,14.23976813307028,{"$f":"BE4/(1+B5)^A5","v":1772864.8152868771},{"$f":"BF4/(1+B5)^A5","v":1618521.6890102581},{"$f":"BG4/(1+B5)^A5","v":1941953.955415813},{"$f":"BH4+BE5","v":5611629.149414788},5123088.5799605222,6146845.1114076246,{"$f":"BK4/(1+B5)^A5","v":668360.01520258549},{"$f":"BL4/(1+B5)^A5","v":610365.16262556554},{"$f":"BM4/(1+B5)^A5","v":731895.72288662905},{"$f":"BN4+BK5","v":2115552.4726273254},1931982.0151220495,2316661.3367630169,{"$f":"BQ4/(1+B5)^A5","v":535806.2630629692},{"$f":"BR4/(1+B5)^A5","v":489371.22718226031},{"$f":"BS4/(1+B5)^A5","v":586677.72380332858},{"$f":"BT4+BQ5","v":1695981.56515765},1549001.2660082518,1857004.430241538]
[4,0.02,249.51677609043455,227.75866996703454,273.35366176194873,1104.4137483756522,1008.1077928490782,1209.9208195496453,93.772205967903062,85.596537977867712,4.7347794178830123,415.0555129364534,378.86828628249407,20.957129883486537,75.085798120108052,68.539744123990403,82.257265150375105,332.34554025157212,303.37132799940105,364.08796217745919,32539417.376005948,29701948.458869338,35647979.389200665,144026307.47829795,131467073.05817041,157785456.97855538,12228808.804232411,11162622.084350333,13396859.497715492,54127280.663311057,49408113.919402294,59297318.786178112,9791919.2541794907,8938250.068151122,10727148.390081555,43341094.802301221,39562575.376125753,47480615.726527035,12.559284887150143,11.465891145807392,13.75714197353996,55.590037337240638,50.750446592091059,60.892004826266842,4.7347794178830123,4.3239337238275377,5.184877500054875,20.957129883486537,19.138640401194777,22.94935869413754,3.7957454195616331,3.4667914918046021,4.1561277581102516,16.800767837663969,15.344748542731427,18.39589589118053,1637853.0505661224,1495263.8593168352,1794065.2792649963,7249482.1999809109,6618352.4392773574,7940910.3906726204,617461.34298392013,563883.06369755825,676158.51591718139,2733013.8156112456,2495865.0788196079,2992819.8526801984,495002.16536708333,452103.36986131337,541999.53168735176,2190983.7305247332,2001104.6358695652,2399003.9619288896]
[5,0.02,225.99503167453906,206.28804459502672,247.58483343762273,1330.4087800501911,1214.3958374441049,1457.5056529872681,84.932376050846514,77.527421661331275,4.2884355965251988,499.98788898729993,456.39570794382536,25.245565480011734,68.007520738051042,62.078557950957048,74.502939379043355,400.35306098962315,365.44988595035807,438.59090155650256,29471952.851363502,26901969.831178147,32287473.240980867,173498260.32966146,158369042.88934857,190072930.21953624,11076008.901512627,10110330.740283931,12133948.402043452,65203289.564823687,59518444.659686223,71431267.188221559,8868842.9558771364,8095648.4726888165,9715908.7985142451,52209937.758178353,47658223.848814569,57196524.525041282,11.375331271723123,10.38501087291379,12.460267340639476,66.965368608963757,61.135457465004848,73.352272166906317,4.2884355965251988,3.9163199933331998,4.6961032969936118,25.245565480011734,23.054960394527978,27.645461991131153,3.437923572767752,3.1399798653836446,3.7643329601097908,20.23869141043172,18.484728408115071,22.16022885129032,1483453.9698716523,1354306.5462084427,1624940.1982764192,8732936.1698525622,7972658.9854857996,9565850.5889490396,559253.76221949339,510726.26393216348,612417.60019506281,3292267.5778307389,3006591.3427517712,3605237.4528752612,448338.71210549033,409483.95131132135,490905.67476262024,2639322.4426302235,2410588.5871808864,2889909.6366915097]
[9,0.02,124.76527804160615,113.88562416550414,136.68437909385182,1979.6587453355858,1807.0305728173698,2168.7798935026913,46.888692349567023,42.800632596891653,2.3675204521067661,743.98591759011458,679.12040878934511,37.565600312380646,37.544972431175644,34.271764674575842,41.130903974604962,595.72850863181941,543.79230921508588,652.62671662328705,16270607.210626304,14851794.400009293,17824974.05506343,258166778.14556125,235654383.41026103,282830017.5127151,6114742.0806074943,5581619.2796694823,6698799.6811525133,97023008.527335525,88563914.524733365,106290288.29337016,4896230.0148743214,4469371.849186182,5363870.4076435091,77688798.680737138,70915812.526363075,85108879.072887346,6.2799892476211774,5.7332621846755689,6.8789508676741997,99.644996026225058,90.970042317461761,109.14875883484014,2.3675204521067661,2.1620862602492625,2.592581921912759,37.565600312380646,34.305962688152903,41.136665226698696,1.8979775230628881,1.7334914756613733,2.078178643704196,30.115332253969221,27.505421489249056,32.974595103348477,818971.75190782279,747673.21891660918,897082.1798016571,12994677.81658346,11863379.37697605,14234061.033686286,308747.72167387605,281957.10255441867,338097.92896663269,4898920.0914560612,4473831.6031740708,5364621.731019129,247514.7513561869,226064.16902344822,271014.73227148334,3927332.5865425253,3586974.8077269625,4300208.3053676942]
[16,0.02,20.581551420980887,18.786820072578038,22.547752234614748,2366.2700011970092,2159.9289502690267,2592.3249718095808,7.7348605942540258,7.0604853727787678,0.39055131916597807,889.28031775905333,811.74710252724208,44.901856598054685,6.1935002495955933,5.6535447843294717,6.7850433103868815,712.06944234944274,649.99052549290673,780.07940770801997,2684034.7267483771,2449984.2819706043,2940446.4595478037,308584650.69845581,281675768.32528907,338064420.17101943,1008701.142926084,920756.04703535081,1105048.5540577562,115970813.17426632,105859726.89597452,127047917.32402749,807692.74434254761,737277.29362999985,884835.71986733342,92860789.355944946,84765094.078473672,101729951.11414425,1.0359606747321157,0.94577139021415491,1.1347666853130751,119.10485351164988,108.73575188179316,130.46462391930444,0.39055131916597807,0.35666244840232803,0.42767794835642392,44.901856598054685,41.005638250747722,49.170321452913058,0.31309449712249354,0.2859605212618439,0.34282086561870817,35.996611767836853,32.877006652606966,39.414265402315301,135099.36008478809,123337.7991278221,147984.6260293377,15532432.731172178,14180200.905181272,17013857.412838873,50931.695175820489,46512.256421208411,55773.369158311652,5855639.3509673895,5347534.5374252219,6412288.7340000933,40830.571313197055,37292.036632546398,44707.179238031335,4694308.7065663394,4287481.8210827056,5140004.0213319156]
[19,0.02,7.0642951058699079,6.4482816858150409,7.7391627337180111,{"$f":"F20+C21","v":2398.3242138414557},2189.1880043219435,2627.4413937934869,2.6548697288618004,2.4234009984855671,0.13405062213933761,{"$f":"L20+I21","v":901.32677923282836},822.74327550190628,45.51011079508055,2.125821936669972,1.9404906818657908,2.3288598254949755,{"$f":"R20+O21","v":721.71535144313657},658.79549471048767,790.64660046352867,921252.87332930276,840918.72466620372,1009262.1838060678,{"$f":"X20+U21","v":312764832.16857404},285491433.89604777,342643943.55854559,346220.86554632109,316035.08908182965,379290.60509116779,{"$f":"AD20+AA21","v":117541789.05789617},107293734.93169741,128768947.02726437,277227.88162068324,253058.88125372413,303705.99948970118,{"$f":"AJ20+AG21","v":94118709.832830876},85913347.806511208,103108015.95191522,0.35557727280575391,0.32462121375120401,0.3894908880964878,{"$f":"AP20+AM21","v":120.71828405825562},110.20871942611802,132.23193736856069,0.13405062213933761,0.12241879813431798,0.14679375600339367,{"$f":"AV20+AS21","v":45.51011079508055},41.561113089817567,49.836397572227476,0.107464781369325,9.8151469221253507E-2,0.11766789167854223,{"$f":"BB20+AY21","v":36.484232811716936},33.322368577417933,39.948183021095637,46370.738956064597,42333.767407798012,50793.404637968561,{"$f":"BH20+BE21","v":15742839.785903333},14372290.216597853,17244332.296574686,17481.506500886477,15964.603380887858,19143.335248347343,{"$f":"BN20+BK21","v":5934961.6213888312},5419973.8656081585,6499151.5461530806,14014.453973749254,12799.907377374158,15345.038915118956,{"$f":"BT20+BQ21","v":4757899.2391018635},4345561.352975795,5209632.0780666647]
[25,0.02,0.48757973325355791,0.44506230518329076,0.53415929611669788,2410.8179259273511,2200.5922525341089,2641.1286576367852,0.18323989227825163,0.16726385218904224,9.2522135054723398E-3,906.02210658267211,827.02923381621736,45.747188925714191,0.14672485751123923,0.1339332396036175,0.1607385925251405,725.47501986363704,662.22739152697943,794.76535593907022,63585.145227545239,58040.458575969948,69659.573812845192,314394133.88731402,286978658.91654384,344428896.04915965,23896.266328061844,21812.835127066472,26178.749512073089,118154105.46702679,107852665.63219261,129439749.64038803,19134.350214042559,17466.198675167125,20961.877724452566,94609007.206205532,86360900.570910275,103645141.77402739,2.4542048318677616E-2,2.2405451985965351E-2,2.6882776055742272E-2,121.34714794405672,110.78283530332867,132.9207799130792,9.2522135054723398E-3,8.4493815794805666E-3,1.0131748365941015E-2,45.747188925714191,41.77761950622147,50.096012848207337,7.4172509286409647E-3,6.7744433753309978E-3,8.1214726136596242E-3,36.674291977943781,33.495956483766719,40.156287119006905,3200.5220892006014,2921.889121415822,3505.7757799277329,15824849.760436516,14447160.517679244,17334164.072271865,1206.5787384066191,1101.8816373461252,1321.278649049761,5965878.9182707658,5448208.4106288757,6533007.9062530268,967.28174967337804,883.4533851147512,1059.119115052574,4782684.8051583497,4368198.906348411,5236770.8789348574]
[36,0.02,5.6936015967699589E-4,5.1971139869669974E-4,6.237523863031391E-4,2411.4975918566229,2201.2126509317577,2641.8732535451345,2.1397422249395671E-4,1.9531856452494905E-4,1.0804062186280273E-5,906.27753539394371,827.26239269009648,45.760086127671414,1.7133461996817734E-4,1.5639749867765151E-4,1.8769884075304052E-4,725.67954823064326,662.41408890906359,794.98941887156627,74.250109204217921,67.775427296842366,81.343385223289729,314482768.94302189,287059564.90898573,344525998.60642195,27.904322276565889,25.471442810146627,30.569640175316376,118187415.87136132,107883071.81982836,129476241.7316314,22.343702886267032,20.395756813525683,24.477756630047306,94635679.696943551,86385247.727577746,103674361.76233128,2.8658419529214248E-5,2.6163457687710217E-5,3.1391751181952251E-5,121.38135854170696,110.8140675742912,132.95825338812995,1.0804062186280273E-5,9.8665734384886238E-6,1.1831119043743032E-5,45.760086127671414,41.789397593765571,50.110136085287635,8.6613263125504386E-6,7.910702391511016E-6,9.4836651910651385E-6,36.684631318160854,33.505399776910338,40.167608115050335,3.737336979938366,3.4119696600733351,4.0937900444138977,15829311.155510094,14451233.509950038,17339050.978332102,1.4089549181586041,1.2866972562583672,1.5428931337668301,5967560.8389978791,5449744.3879386717,6534849.7138992175,1.1295212944387893,1.0316326256213331,1.23676229206537,4784033.1558063002,4369430.4037323482,5238247.2470618477]
[39,0.02,5.9561756084628447E-5,5.436791288862744E-5,6.5251821467924827E-5,2411.4980539950957,2201.2130727713052,2641.8737598327111,2.2384215389803992E-5,2.0432614578502645E-5,1.1302317271855703E-6,906.27770907262277,827.26255122634382,45.760094897116758,1.7923612444514012E-5,1.636101421948623E-5,1.9635502028527013E-5,725.6796872995933,662.41421585384523,794.98957122303329,7.7674330009102963,7.0901052709345294,8.5094729362801722,314482829.21037894,287059619.92097056,344526064.63125205,2.9191196624761546,2.6646119121545091,3.1979432012770288,118187438.52075231,107883092.49449882,129476266.54440866,2.3374136014262743,2.1336355764298447,2.5606606734213342,94635697.832888871,86385264.282413468,103674381.63044617,2.9980070870051397E-6,2.7370047915013176E-6,3.2839456628463696E-6,121.38138180318391,110.81408881065657,132.95827886819856,1.1302317271855703E-6,1.0321593995402224E-6,1.2376739304896199E-6,45.760094897116758,41.789405602269682,50.110145688374878,9.0607640248339466E-7,8.2755232921209112E-7,9.9210270212611352E-7,36.68463834838952,33.505406197872283,40.167615812755329,0.39096931849154254,0.35693207753898898,0.42825849322753828,15829314.189033208,14451236.27937888,17339054.301181175,0.14739322332846233,0.13460363678326048,0.16140473290263643,5967561.9826189475,5449745.4323255941,6534850.966235308,0.11816118618121001,0.10792088236567438,0.12937985337164054,4784034.0726165781,4369431.2410883131,5238248.2509175399]
[44,0.02,9.3096086268476004E-7,8.497801678857639E-7,1.0198975987077828E-6,2411.4981013169077,2201.2131159666087,2641.8738116752797,3.4986927585218467E-7,3.193654073577117E-7,1.7665723325540337E-8,906.27772685688058,827.26256746005481,45.760095795085803,2.8014925684970516E-7,2.5572556810663652E-7,3.0690639614038326E-7,725.67970153990223,662.41422885267013,794.98958682343846,0.12140636211429179,0.11081960898158345,0.1330045785503039,314482835.38160402,287059625.55405885,344526071.3920278,4.5626360569314947E-2,4.1648359073476839E-2,4.998442217263746E-2,118187440.83999272,107883094.61153284,129476269.08517435,3.653419116358933E-2,3.3349104315623941E-2,4.0023582685912246E-2,94635699.689963832,86385265.977586821,103674383.66489093,4.6859385074001037E-8,4.2779872679509215E-8,5.132865597430452E-8,121.38138418510036,110.81409098520672,132.95828147729321,1.7665723325540337E-8,1.6132835366016618E-8,1.9345064111506576E-8,45.760095795085803,41.789406422320269,50.110146671706744,1.4162135651536621E-8,1.2934790391764468E-8,1.5506742046538999E-8,36.684639068267167,33.505406855362551,40.167616600980864,6.110920126481856E-3,5.578911984284448E-3,6.6937565732733311E-3,15829314.499658309,14451236.562961396,17339054.641432524,2.3037823490091062E-3,2.1038788319505267E-3,2.5227847407813552E-3,5967562.0997228539,5449745.5392681761,6534851.0944713587,1.8468803986708381E-3,1.6868226250095033E-3,2.0222301662454682E-3,4784034.1664956342,4369431.3268314479,5238248.3537098253]
[50,0.02,3.295205255551324E-9,3.0078601448454803E-9,3.6100034513739582E-9,2411.4981019484762,2201.2131165431038,2641.8738123671837,1.2383883391394988E-9,1.1304176265063614E-9,6.2529142393333699E-11,906.27772709423368,827.26256767671384,45.760095807070314,9.9160914331856398E-10,9.0515967940231158E-10,1.086318029103398E-9,725.67970172995695,662.41422902615579,794.98958703164533,4.2972685376125056E-4,3.9225425318218857E-4,4.7077960397542387E-4,314482835.46396673,287059625.62923944,344526071.48225874,1.6149789874743309E-4,1.4741746641016578E-4,1.7692358211920286E-4,118187440.87094586,107883094.63978729,129476269.11908405,1.2931548849690118E-4,1.1804163656446296E-4,1.4166644947057237E-4,94635699.7147488,86385266.00021103,103674383.69204314,1.6586228074341501E-10,1.5142254302592491E-10,1.8168159769804141E-10,121.38138421689001,110.81409101422879,132.95828151211484,6.2529142393333699E-11,5.7103371383124943E-11,6.8473294081750569E-11,45.760095807070314,41.78940643326488,50.110146684830539,5.0127933084311167E-11,4.5783653198351356E-11,5.488726748498843E-11,36.684639077874834,33.505406864137569,40.167616611500719,2.1630056562169395E-5,1.9746974150832175E-5,2.3693049540258169E-5,15829314.503803991,14451236.566746159,17339054.645973604,8.1544090717289123E-6,7.4468356962865109E-6,8.9295843355580139E-6,5967562.1012857519,5449745.5406954577,6534851.0961828288,6.5371706158775961E-6,5.9706342145087346E-6,7.1578341677322797E-6,4784034.1677485676,4369431.3279757965,5238248.3550817166]

{"sheet":"Beaver NPV 3%","index":22,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU5","v":298.19564485227539},{"$f":"'WTP Values '!CV5","v":272.19269391690443},{"$f":"'WTP Values '!CW5","v":326.68292977740168},{"$f":"C3","v":298.19564485227539},{"$f":"D3","v":272.19269391690443},{"$f":"E3","v":326.68292977740168},{"$f":"'WTP Values '!CC5","v":112.06646649556164},{"$f":"'WTP Values '!CD5","v":102.2957864371471},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"I3","v":112.06646649556164},{"$f":"J3","v":102.2957864371471},{"$f":"K3","v":5.6584996963778584},{"$f":"'WTP Values '!CI5","v":89.734479342416208},{"$f":"'WTP Values '!CJ5","v":81.911338857855625},{"$f":"'WTP Values '!CK5","v":98.305046296408293},{"$f":"O3","v":89.734479342416208},{"$f":"P3","v":81.911338857855625},{"$f":"Q3","v":98.305046296408293},{"$f":"'WTP Values '!BH5","v":38887615.8933644},{"$f":"'WTP Values '!BI5","v":35496577.876797639},{"$f":"'WTP Values '!BJ5","v":42602635.254435018},{"$f":"U3","v":38887615.8933644},{"$f":"V3","v":35496577.876797639},{"$f":"W3","v":42602635.254435018},{"$f":"'WTP Values '!AV5","v":14614558.525041241},{"$f":"'WTP Values '!AW5","v":13340366.699346371},{"$f":"'WTP Values '!AX5","v":16010487.228597008},{"$f":"AA3","v":14614558.525041241},{"$f":"AB3","v":13340366.699346371},{"$f":"AC3","v":16010487.228597008},{"$f":"'WTP Values '!BB5","v":11702249.933219628},{"$f":"'WTP Values '!BC5","v":10682036.232935268},{"$f":"'WTP Values '!BD5","v":12819935.32349525},{"$f":"AG3","v":11702249.933219628},{"$f":"AH3","v":10682036.232935268},{"$f":"AI3","v":12819935.32349525},{"$f":"'WTP Values '!CX5","v":15.009508035843636},{"$f":"'WTP Values '!CY5","v":13.702801300986767},{"$f":"'WTP Values '!CZ5","v":16.441058138059677},{"$f":"AM3","v":15.009508035843636},{"$f":"AN3","v":13.702801300986767},{"$f":"AO3","v":16.441058138059677},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"'WTP Values '!CG5","v":5.1675010605616851},{"$f":"'WTP Values '!CH5","v":6.1964085695326059},{"$f":"AS3","v":5.6584996963778584},{"$f":"AT3","v":5.1675010605616851},{"$f":"AU3","v":6.1964085695326059},{"$f":"'WTP Values '!CL5","v":4.5362671433002824},{"$f":"'WTP Values '!CM5","v":4.1431367488187343},{"$f":"'WTP Values '!CN5","v":4.9669573979624655},{"$f":"AY3","v":4.5362671433002824},{"$f":"AZ3","v":4.1431367488187343},{"$f":"BA3","v":4.9669573979624655},{"$f":"'WTP Values '!BK5","v":1957386.0092269548},{"$f":"'WTP Values '!BL5","v":1786978.7263990662},{"$f":"'WTP Values '!BM5","v":2144074.0828729076},{"$f":"BE3","v":1957386.0092269548},{"$f":"BF3","v":1786978.7263990662},{"$f":"BG3","v":2144074.0828729076},{"$f":"'WTP Values '!AY5","v":737923.46241163474},{"$f":"'WTP Values '!AZ5","v":673892.45899693295},{"$f":"'WTP Values '!BA5","v":808072.01758331398},{"$f":"BK3","v":737923.46241163474},{"$f":"BL3","v":673892.45899693295},{"$f":"BM3","v":808072.01758331398},{"$f":"'WTP Values '!BE5","v":591573.40928215347},{"$f":"'WTP Values '!BF5","v":540305.37757035962},{"$f":"'WTP Values '!BG5","v":647739.61251632671},{"$f":"BQ3","v":591573.40928215347},{"$f":"BR3","v":540305.37757035962},{"$f":"BS3","v":647739.61251632671}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":281.07799495925667},{"$f":"D3/(1+B4)^A4","v":256.56771978217029},{"$f":"E3/(1+B4)^A4","v":307.9299931920084},{"$f":"F3+C4","v":579.27363981153212},{"$f":"G3+D4","v":528.76041369907466},{"$f":"H3+E4","v":634.61292296941008},{"$f":"I3/(1+B4)^A4","v":105.63339286979135},{"$f":"J3/(1+B4)^A4","v":96.423589817275058},{"$f":"K3/(1+B4)^A4","v":5.3336786656403605},{"$f":"L3+I4","v":217.69985936535301},{"$f":"M3+J4","v":198.71937625442217},{"$f":"N3+K4","v":10.992178362018219},{"$f":"O3/(1+B4)^A4","v":84.583353136408903},{"$f":"P3/(1+B4)^A4","v":77.209292919083452},{"$f":"Q3/(1+B4)^A4","v":92.661934486198788},{"$f":"R3+O4","v":174.3178324788251},{"$f":"S3+P4","v":159.12063177693909},{"$f":"T3+Q4","v":190.9669807826071},{"$f":"U3/(1+B4)^A4","v":36655307.657050051},{"$f":"V3/(1+B4)^A4","v":33458929.094917186},{"$f":"W3/(1+B4)^A4","v":40157069.709147915},{"$f":"X3+U4","v":75542923.550414443},{"$f":"Y3+V4","v":68955506.971714824},{"$f":"Z3+W4","v":82759704.963582933},{"$f":"AA3/(1+B4)^A4","v":13775623.07949971},{"$f":"AB3/(1+B4)^A4","v":12574575.077148056},{"$f":"AC3/(1+B4)^A4","v":15091419.76491376},{"$f":"AD3+AA4","v":28390181.604540952},{"$f":"AE3+AB4","v":25914941.776494429},{"$f":"AF3+AC4","v":31101906.993510768},{"$f":"AG3/(1+B4)^A4","v":11030492.914713573},{"$f":"AH3/(1+B4)^A4","v":10068843.654383324},{"$f":"AI3/(1+B4)^A4","v":12084018.591285937},{"$f":"AJ3+AG4","v":22732742.847933203},{"$f":"AK3+AH4","v":20750879.887318593},{"$f":"AL3+AI4","v":24903953.914781187},{"$f":"AM3/(1+B4)^A4","v":14.147900872696423},{"$f":"AN3/(1+B4)^A4","v":12.916204449982814},{"$f":"AO3/(1+B4)^A4","v":15.497274142765272},{"$f":"AP3+AM4","v":29.157408908540059},{"$f":"AQ3+AN4","v":26.619005750969581},{"$f":"AR3+AO4","v":31.938332280824952},{"$f":"AS3/(1+B4)^A4","v":5.3336786656403605},{"$f":"AT3/(1+B4)^A4","v":4.8708653601297813},{"$f":"AU3/(1+B4)^A4","v":5.8407093689627736},{"$f":"AV3+AS4","v":10.992178362018219},{"$f":"AW3+AT4","v":10.038366420691467},{"$f":"AX3+AU4","v":12.037117938495379},{"$f":"AY3/(1+B4)^A4","v":4.275866852012709},{"$f":"AZ3/(1+B4)^A4","v":3.9053037504182622},{"$f":"BA3/(1+B4)^A4","v":4.6818337241610575},{"$f":"BB3+AY4","v":8.8121339953129905},{"$f":"BC3+AZ4","v":8.048440499236996},{"$f":"BD3+BA4","v":9.648791122123523},{"$f":"BE3/(1+B4)^A4","v":1845024.0448929728},{"$f":"BF3/(1+B4)^A4","v":1684398.8372128063},{"$f":"BG3/(1+B4)^A4","v":2020995.459395709},{"$f":"BH3+BE4","v":3802410.0541199278},{"$f":"BI3+BF4","v":3471377.5636118725},{"$f":"BJ3+BG4","v":4165069.5422686166},{"$f":"BK3/(1+B4)^A4","v":695563.63692302268},{"$f":"BL3/(1+B4)^A4","v":635208.27504659537},{"$f":"BM3/(1+B4)^A4","v":761685.37805949105},{"$f":"BN3+BK4","v":1433487.0993346574},{"$f":"BO3+BL4","v":1309100.7340435283},{"$f":"BP3+BM4","v":1569757.3956428049},{"$f":"BQ3/(1+B4)^A4","v":557614.67554166599},{"$f":"BR3/(1+B4)^A4","v":509289.63858078956},{"$f":"BS3/(1+B4)^A4","v":610556.70894177281},{"$f":"BT3+BQ4","v":1149188.0848238193},{"$f":"BU3+BR4","v":1049595.0161511493},{"$f":"BV3+BS4","v":1258296.3214580994}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":257.22618271467314},{"$f":"D4/(1+B5)^A5","v":234.79580881791179},{"$f":"E4/(1+B5)^A5","v":281.79956493434167},{"$f":"F4+C5","v":836.49982252620521},763.55622251698651,916.41248790375175,{"$f":"I4/(1+B5)^A5","v":96.669518433965067},{"$f":"J4/(1+B5)^A5","v":88.241243986169522},{"$f":"K4/(1+B5)^A5","v":4.8810715445306654},{"$f":"L4+I5","v":314.36937779931804},286.96062024059171,15.873249906548885,{"$f":"O4/(1+B5)^A5","v":77.405750142907522},{"$f":"P4/(1+B5)^A5","v":70.657440439454177},{"$f":"Q4/(1+B5)^A5","v":84.798796484573714},{"$f":"R4+O5","v":251.72358262173262},229.77807221639327,275.76577726718079,{"$f":"U4/(1+B5)^A5","v":33544799.073373359},{"$f":"V4/(1+B5)^A5","v":30619659.892102223},{"$f":"W4/(1+B5)^A5","v":36749407.408390127},{"$f":"X4+U5","v":109087722.62378781},99575166.863817051,119509112.37197307,{"$f":"AA4/(1+B5)^A5","v":12606646.563597048},{"$f":"AB4/(1+B5)^A5","v":11507517.501762155},{"$f":"AC4/(1+B5)^A5","v":13810786.925658248},{"$f":"AD4+AA5","v":40996828.168137997},37422459.27825658,44912693.919169016,{"$f":"AG4/(1+B5)^A5","v":10094463.589454249},{"$f":"AH4/(1+B5)^A5","v":9214418.2896398865},{"$f":"AI4/(1+B5)^A5","v":11058588.825283842},{"$f":"AJ4+AG5","v":32827206.437387452},29965298.176958479,35962542.740065031,{"$f":"AM4/(1+B5)^A5","v":12.947333481003419},{"$f":"AN4/(1+B5)^A5","v":11.820156772901937},{"$f":"AO4/(1+B5)^A5","v":14.182201174461024},{"$f":"AP4+AM5","v":42.104742389543475},38.439162523871516,46.12053345528598,{"$f":"AS4/(1+B5)^A5","v":4.8810715445306654},{"$f":"AT4/(1+B5)^A5","v":4.4575318081549931},{"$f":"AU4/(1+B5)^A5","v":5.3450764637121377},{"$f":"AV4+AS5","v":15.873249906548885},14.49589822884646,17.382194402207517,{"$f":"AY4/(1+B5)^A5","v":3.9130238861240811},{"$f":"AZ4/(1+B5)^A5","v":3.5739061544358859},{"$f":"BA4/(1+B5)^A5","v":4.2845410831443331},{"$f":"BB4+AY5","v":12.725157881437072},11.622346653672881,13.933332205267856,{"$f":"BE4/(1+B5)^A5","v":1688458.3659898336},{"$f":"BF4/(1+B5)^A5","v":1541463.54689946},{"$f":"BG4/(1+B5)^A5","v":1849497.1382565901},{"$f":"BH4+BE5","v":5490868.4201097619},5012841.1105113328,6014566.680525207,{"$f":"BK4/(1+B5)^A5","v":636539.26087945362},{"$f":"BL4/(1+B5)^A5","v":581305.55486099946},{"$f":"BM4/(1+B5)^A5","v":697050.02078240132},{"$f":"BN4+BK5","v":2070026.3602141109},1890406.2889045277,2266807.4164252062,{"$f":"BQ4/(1+B5)^A5","v":510296.41945487389},{"$f":"BR4/(1+B5)^A5","v":466072.16494219465},{"$f":"BS4/(1+B5)^A5","v":558745.87975017808},{"$f":"BT4+BQ5","v":1659484.5042786933},1515667.181093344,1817042.2012082776]
[4,0.03,228.54213172678158,208.61303503960295,250.37526355243872,1065.0419542529867,972.1692575565894,1166.7877514561906,85.889615056824894,78.401202373679794,4.336768847265323,400.25899285614292,365.36182261427149,20.210018753814207,68.774006436171319,62.778220669329265,75.342632355382207,320.49758905790395,292.55629288572254,351.10840962256299,29804119.501626436,27205171.225716326,32651372.500931494,138891842.12541425,126780338.08953337,152160484.87290457,11200842.189406807,10224280.253978781,12270705.304970691,52197670.357544802,47646739.532235362,57183399.224139705,8968800.1548866145,8186891.3044224745,9825412.9394898675,41796006.59227407,38152189.481380954,45787955.679554895,11.503538102916689,10.502056197056278,12.600702054443293,53.608280492460167,48.941218720927793,58.721235509729269,4.336768847265323,3.9604592772179128,4.7490312081272279,20.210018753814207,18.456357506064371,22.131225610334745,3.4766710410059618,3.1753693286824527,3.8067592586363972,16.201828922443035,14.797715982355335,17.740091463904253,1500173.3891268552,1369570.3962543483,1643254.2524981126,6991041.8092366168,6382411.5067656813,7657820.9330233196,565556.8887812203,516482.45637544099,619319.91521452542,2635583.2489953311,2406888.7452799687,2886127.3316397318,453391.75928340707,414099.08194516459,496438.47723429027,2112876.2635621005,1929766.2630385086,2313480.6784425681]
[5,0.03,197.14245042940456,179.95143656220293,215.97590173283388,1262.1844046823912,1152.1206941187922,1382.7636531890244,74.089136435391524,67.629565873816773,3.7409349034946531,474.34812929153446,432.99138848808826,23.950953657308862,59.32506208913442,54.153044617370924,64.991216508379239,379.82265114703836,346.70933750309348,416.09962613094223,25709295.292938337,23467419.679978199,28165360.741503041,164601137.4183526,150247757.76951158,180325845.6144076,9661944.8650830649,8819553.9610876497,10584818.186657082,61859615.222627863,56466293.493323013,67768217.410796791,7736565.7989912452,7062084.3559931545,8475487.5118057914,49532572.391265318,45214273.837374106,54263443.191360682,9.9230530190738779,9.0591659296768938,10.869476281570368,63.531333511534044,58.000384650604687,69.59071179129964,3.7409349034946531,3.4163269627239288,4.0965560374450867,23.950953657308862,21.8726844687883,26.227781647779832,2.9990069803857788,2.7391014765855299,3.2837439765355043,19.200835902828814,17.536817458940867,21.023835440439758,1294062.7435601882,1181403.4546415014,1417485.5531815051,8285104.5527968053,7563814.9614071827,9075306.4862048253,487854.34033165831,445522.30384976621,534230.79920810531,3123437.5893269894,2852411.0491297347,3420358.1308478368,391099.71432525734,357205.50569131679,428232.19136859663,2503975.9778873576,2286971.7687298255,2741712.8698111647]
[9,0.03,81.220079315435683,74.137609219494266,88.979211888436154,1748.7263798251975,1596.2357347102761,1915.7860518832647,30.523743235348856,27.86248569182133,1.5412156484507138,657.19801626100082,599.89923855602819,33.183474876673159,24.441140088182461,22.310337369830965,26.775520686283876,526.23522145570018,480.35751541070812,576.49610480940862,10591889.257175222,9668266.188154038,11603755.702488376,228050948.88265282,208164683.81832534,249837156.93235087,3980593.3555869274,3633539.4568041814,4360804.9447858883,85705021.06058456,78232702.477078408,93891248.426421732,3187362.6733079958,2909485.2492535994,3491788.635306404,68626197.313064724,62643297.691475138,75180705.938730463,4.0881664578327825,3.7322564152844908,4.4780803108791831,88.021146866450522,80.358149175550409,96.416270910018667,1.5412156484507138,1.4074814748194517,1.6877268470423248,33.183474876673159,30.304082498775468,36.337965737509677,1.2355511676147219,1.1284735413237081,1.3528590399727405,26.602300054896205,24.296842200602111,29.128022421614553,533136.71632962592,486722.58095864981,583985.27971586096,11478814.694063179,10479485.173529478,12573620.62037091,200989.52878901031,183549.2902551264,220096.01579934038,4327448.2618632596,3951947.4564995971,4738824.5882885149,161127.90395245966,147163.93877100642,176425.99284234381,3469198.9781652121,3168544.8236065749,3798577.7700616508]
[16,0.03,5.5141168000316449,5.0332804394799728,6.0408924894309495,1932.4441948302945,1763.9331771445479,2117.0548332831413,2.0722891037844904,1.8916135238828193,0.10463475499190555,726.24197017288986,662.92349358084914,36.669666638261575,1.659334764359937,1.5146723216998728,1.8178183238707268,581.5204771594706,530.8229479510203,637.06167181659316,719094.52673933667,656388.78297852504,787791.20633527974,252009540.98826748,230034063.33563578,276084565.96570992,270246.67891409923,246684.82389100609,296059.6444915692,94709024.995031059,86451679.057319298,103755281.59250642,216393.41173779455,197528.02050397106,237061.21119784989,75835933.02010268,69224481.522957146,83079045.658970147,0.27754993021999474,0.25338682226126441,0.30402159271736956,97.268478503412211,88.800421079666989,106.54557806000217,0.10463475499190555,9.5555400972876098E-2,0.11458155470394721,36.669666638261575,33.487770859996246,40.155562214605588,8.3882871182425281E-2,7.6613258261392606E-2,9.1847026292803086E-2,29.397086304237309,26.849421501810149,32.188156183223057,36195.213659046487,33044.109082873001,39647.376227573142,12684756.789276781,11580439.639974708,13894580.911087452,13645.390975570001,12461.354797486978,14942.55051913653,4782081.6158226104,4367131.4212978138,5236676.3443418667,10939.143246678537,9991.1149308840377,11977.74662735827,3833666.3204775862,3501426.021291086,4197649.0119059123]
[19,0.03,1.1175470771080338,1.0200958825126087,1.2243088040225567,{"$f":"F20+C21","v":1938.857498820038},1769.7872347741995,2124.0808142895394,0.4199912179669269,0.38337366459505184,2.1206345249061138E-2,{"$f":"L20+I21","v":728.65218752213559},665.12357257803353,36.791364185845552,0.33629768521471171,0.30697892106355412,0.36841757768778083,{"$f":"R20+O21","v":583.45039969294487},532.58461793303013,639.17592182831618,145739.02143627399,133030.43668932447,159661.79026283071,{"$f":"X20+U21","v":252845898.28075606},230797489.45687336,277000822.30736846,54770.944662773851,49995.659124362719,60002.463195791926,{"$f":"AD20+AA21","v":95023340.807870731},86738590.782740176,104099619.69198392,43856.49299115676,40033.040642135427,48045.239750512184,{"$f":"AJ20+AG21","v":76087613.711894393},69454220.443608418,83354764.448891312,5.6251095962841016E-2,5.1353954380172685E-2,6.1616112723088409E-2,{"$f":"AP20+AM21","v":97.591288508964269},89.095127698530646,106.8991764628382,2.1206345249061138E-2,1.9366230881890462E-2,2.3222264996119703E-2,{"$f":"AV20+AS21","v":36.791364185845552},33.598908483032709,40.288828586824913,1.7000557098973874E-2,1.5527223296621295E-2,1.8614653895978002E-2,{"$f":"BB20+AY21","v":29.494647957705062},26.938528086362773,32.294980706810648,7335.6906820936483,6697.0557317523308,8035.3411117212145,{"$f":"BH20+BE21","v":12726854.357498016},11618872.252903311,13940693.586129393,2765.513926120876,2525.5450937596797,3028.4094919977624,{"$f":"BN20+BK21","v":4797952.1611082545},4381624.8495907867,5254055.5770162232,2217.038195730915,2024.9011207009275,2427.5321360019116,{"$f":"BT20+BQ21","v":3846389.3101371271},3513046.3876293288,4211579.9700301457]
[25,0.03,2.0665241827258873E-2,1.8863212593840689E-2,2.2639437769226434E-2,1940.1343487042498,1770.9527421037358,2125.4796444477292,7.7663127239985729E-3,7.0891953022336144E-3,3.9213941123468786E-4,729.13204716207031,665.56159494798578,36.815593428649258,6.2186847724514877E-3,5.6765336956235458E-3,6.8126332145513092E-3,583.83463555130197,532.93535572998258,639.59685616839749,2694.9487706973096,2459.9466106473333,2952.4031460873512,253012411.93951628,230949482.96225929,277183243.38168931,1012.8028069230216,924.50010141119094,1109.541993864812,95085919.177751869,86795713.165207714,104168175.31684604,810.97705136776585,740.27527152687162,888.43371203858851,76137721.809481293,69499960.067786783,83409658.385861844,1.0401731836913761E-3,9.4961716404694967E-4,1.1393809674428352E-3,97.655558021039596,89.153801996953788,106.96957575787251,3.9213941123468786E-4,3.5811273874246548E-4,4.2941700779475169E-4,36.815593428649258,33.621035308976495,40.315361112370205,3.143676278565001E-4,2.8712331757949533E-4,3.4421487217036953E-4,29.514071890537974,26.956268666311971,32.316248820842354,135.64871227414091,123.8393254854473,148.58637335255784,12735235.727723854,11626523.952783175,13949874.339744404,51.138797846290032,46.701388404370228,56.000159443887163,4801111.8903122293,4384510.4031630661,5257515.6767188786,40.99659995855373,37.443676595582907,44.888971267088962,3848922.3801271967,3515359.9320110106,4214353.5392070217]
[36,0.03,8.6645670606243105E-7,7.9090083660455895E-7,9.4923121832304683E-7,1940.1514729707078,1770.968373117465,2125.4984046329755,3.25627631040364E-7,2.9723730607905316E-7,1.6441705614472238E-8,729.13848272230223,665.56746941441327,36.815918375234581,2.6073835327063438E-7,2.3800692626178593E-7,2.8564155135631518E-7,583.83978866859684,532.94005959342508,639.60250146146609,0.11299439195457602,0.10314117082043617,0.12378899440474277,253014645.1106171,230951521.39866304,277185689.89253044,4.2465014022713105E-2,3.8762639185112177E-2,4.6521115469064275E-2,95086758.437475041,86796479.252834931,104169094.73956116,3.4002820315098312E-2,3.1038420876380569E-2,3.7250439850762776E-2,76138393.826157153,69500573.497385532,83410394.587051392,4.3612605069391015E-8,3.9815752791972402E-8,4.7772210373968547E-8,97.656419961243813,89.154588897851752,106.97051990667302,1.6441705614472238E-8,1.5015027968387954E-8,1.8004688704404042E-8,36.815918375234581,33.621332059336908,40.315716949060857,1.3180873546125525E-8,1.2038568242423808E-8,1.4432315228222032E-8,29.514332391482998,26.95650659124107,32.316534054726347,5.6875083970044579E-3,5.1923618865943304E-3,6.2299614346152058E-3,12735348.133119982,11626626.572323045,13949997.465942034,2.1441585201021772E-3,1.9581058621833823E-3,2.3479867352298742E-3,4801154.2665112605,4384549.1022997936,5257562.0812884476,1.7189142646756729E-3,1.569946529398012E-3,1.8821144464570793E-3,3848956.3519871649,3515390.9597386578,4214390.7364830775]
[39,0.03,2.9805969380100618E-8,2.7206859792984153E-8,3.2653399102359478E-8,1940.1514733851582,1770.968373495775,2125.4984050870194,1.1201537401921229E-8,1.0224914853365451E-8,5.6559199169759483E-10,729.13848287805899,665.56746955659014,36.81591838309911,8.96935682928677E-9,8.1873994473989437E-9,9.8260227820284395E-9,583.83978879331528,532.94005970727039,639.60250159809652,3.8869886552398742E-3,3.5480394551648141E-3,4.2583212190585289E-3,253014645.16466549,230951521.44799832,277185689.95174217,1.4607895568590954E-3,1.333428466257487E-3,1.6003187851132462E-3,95086758.457787246,86796479.271376193,104169094.76181352,1.1696914733970081E-3,1.067716616162258E-3,1.2814090557770066E-3,76138393.842421651,69500573.51223208,83410394.604869321,1.5002665017068104E-9,1.3696554025835839E-9,1.6433562458037401E-9,97.65641998210495,89.154588916896742,106.9705199295238,5.6559199169759483E-10,5.1651451334589723E-10,6.1935835508790338E-10,36.81591838309911,33.621332066519017,40.315716957673004,4.5341990034812903E-10,4.1412478419675534E-10,4.9646929011748062E-10,29.514332397787779,26.956506596999454,32.316534061629731,1.956493612941873E-4,1.7861640208839341E-4,2.1430965732056894E-4,12735348.135840476,11626626.574806698,13949997.468921999,7.3758703405594629E-5,6.7358522316091516E-5,8.0770360764108936E-5,4801154.2675368721,4384549.1032364108,5257562.0824115556,5.9130370371038138E-5,5.4005904572294614E-5,6.4744430008373271E-5,3848956.35280937,3515390.9604896074,4214390.7373833461]
[44,0.03,6.0046273890085232E-11,5.4810180269102827E-11,6.5782626323556978E-11,1940.1514733980812,1770.9683735075712,2125.498405101177,2.2566304562966215E-11,2.0598828038717857E-11,1.139425838174096E-12,729.1384828829157,665.56746956102336,36.815918383344339,1.8069415891865943E-11,1.6494106378377749E-11,1.9795231206733029E-11,583.83978879720416,532.94005971082026,639.60250160235682,7.8306188409363396E-6,7.1477812441118479E-6,8.5786950583885656E-6,253014645.16635081,230951521.44953665,277185689.95358843,2.942865863825878E-6,2.6862877659395569E-6,3.223957552157763E-6,95086758.45842059,86796479.271954328,104169094.76250736,2.356427790782928E-6,2.1509920899897777E-6,2.5814909136889776E-6,76138393.842928812,69500573.512695014,83410394.605424896,3.0223950149311687E-12,2.7592695406000318E-12,3.3106596190893791E-12,97.656419982755423,89.154588917490585,106.97051993023632,1.139425838174096E-12,1.0405557202671703E-12,1.2477420529912441E-12,36.815918383344339,33.621332066742966,40.315716957941547,9.1344707418561387E-13,8.3428423009628921E-13,1.0001731731065004E-12,29.514332397984372,26.956506597179004,32.31653406184499,3.9414974178073021E-7,3.5983561763375392E-7,4.3174225325993244E-7,12735348.135925304,11626626.574884139,13949997.469014917,1.4859222493286163E-7,1.3569859876873412E-7,1.6271771411939587E-7,4801154.2675688528,4384549.1032656161,5257562.0824465761,1.1912239354617329E-7,1.0879878779567014E-7,1.3043232137706478E-7,3848956.3528350075,3515390.9605130232,4214390.7374114171]
[50,0.03,1.3178835038930122E-14,1.2029627775784432E-14,1.4437838096876276E-14,1940.1514733981023,1770.9683735075905,2125.4984051012002,4.9528069937857355E-15,4.5209892159915645E-15,2.5007888396003502E-16,729.13848288292354,665.56746956103063,36.815918383344744,3.9658389415574402E-15,3.6200931880154171E-15,4.344617404712803E-15,583.83978879721064,532.94005971082606,639.60250160236387,1.7186484234865777E-9,1.5687806054867109E-9,1.8828346823108336E-9,253014645.16635355,230951521.44953915,277185689.95359147,6.4589426201621044E-10,5.8958101878589867E-10,7.0758769861681115E-10,95086758.458421618,86796479.271955281,104169094.76250851,5.1718401699204371E-10,4.7209540388649398E-10,5.6658041710097786E-10,76138393.842929661,69500573.512695774,83410394.60542582,6.6334915963602488E-16,6.0559891143414816E-16,7.2661689332950275E-16,97.656419982756489,89.154588917491552,106.9705199302375,2.5007888396003502E-16,2.2837906997057612E-16,2.7385190824010137E-16,36.815918383344744,33.621332066743335,40.315716957941987,2.0048152079380401E-16,1.8310701949876163E-16,2.1951598999901178E-16,29.514332397984692,26.956506597179299,32.316534061845346,8.650719005601525E-11,7.8975995323330261E-11,9.4757918625624231E-11,12735348.135925444,11626626.574884266,13949997.469015069,3.2612721715961983E-11,2.9782854660735309E-11,3.5712955581834945E-11,4801154.2675689058,4384549.1032656645,5257562.0824466338,2.6144742584048191E-11,2.3878938423712167E-11,2.8627022724500582E-11,3848956.3528350494,3515390.9605130618,4214390.7374114636]

{"sheet":"Beaver NPV 4%","index":23,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU5","v":298.19564485227539},{"$f":"'WTP Values '!CV5","v":272.19269391690443},{"$f":"'WTP Values '!CW5","v":326.68292977740168},{"$f":"C3","v":298.19564485227539},{"$f":"D3","v":272.19269391690443},{"$f":"E3","v":326.68292977740168},{"$f":"'WTP Values '!CC5","v":112.06646649556164},{"$f":"'WTP Values '!CD5","v":102.2957864371471},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"I3","v":112.06646649556164},{"$f":"J3","v":102.2957864371471},{"$f":"K3","v":5.6584996963778584},{"$f":"'WTP Values '!CI5","v":89.734479342416208},{"$f":"'WTP Values '!CJ5","v":81.911338857855625},{"$f":"'WTP Values '!CK5","v":98.305046296408293},{"$f":"O3","v":89.734479342416208},{"$f":"P3","v":81.911338857855625},{"$f":"Q3","v":98.305046296408293},{"$f":"'WTP Values '!BH5","v":38887615.8933644},{"$f":"'WTP Values '!BI5","v":35496577.876797639},{"$f":"'WTP Values '!BJ5","v":42602635.254435018},{"$f":"U3","v":38887615.8933644},{"$f":"V3","v":35496577.876797639},{"$f":"W3","v":42602635.254435018},{"$f":"'WTP Values '!AV5","v":14614558.525041241},{"$f":"'WTP Values '!AW5","v":13340366.699346371},{"$f":"'WTP Values '!AX5","v":16010487.228597008},{"$f":"AA3","v":14614558.525041241},{"$f":"AB3","v":13340366.699346371},{"$f":"AC3","v":16010487.228597008},{"$f":"'WTP Values '!BB5","v":11702249.933219628},{"$f":"'WTP Values '!BC5","v":10682036.232935268},{"$f":"'WTP Values '!BD5","v":12819935.32349525},{"$f":"AG3","v":11702249.933219628},{"$f":"AH3","v":10682036.232935268},{"$f":"AI3","v":12819935.32349525},{"$f":"'WTP Values '!CX5","v":15.009508035843636},{"$f":"'WTP Values '!CY5","v":13.702801300986767},{"$f":"'WTP Values '!CZ5","v":16.441058138059677},{"$f":"AM3","v":15.009508035843636},{"$f":"AN3","v":13.702801300986767},{"$f":"AO3","v":16.441058138059677},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"'WTP Values '!CG5","v":5.1675010605616851},{"$f":"'WTP Values '!CH5","v":6.1964085695326059},{"$f":"AS3","v":5.6584996963778584},{"$f":"AT3","v":5.1675010605616851},{"$f":"AU3","v":6.1964085695326059},{"$f":"'WTP Values '!CL5","v":4.5362671433002824},{"$f":"'WTP Values '!CM5","v":4.1431367488187343},{"$f":"'WTP Values '!CN5","v":4.9669573979624655},{"$f":"AY3","v":4.5362671433002824},{"$f":"AZ3","v":4.1431367488187343},{"$f":"BA3","v":4.9669573979624655},{"$f":"'WTP Values '!BK5","v":1957386.0092269548},{"$f":"'WTP Values '!BL5","v":1786978.7263990662},{"$f":"'WTP Values '!BM5","v":2144074.0828729076},{"$f":"BE3","v":1957386.0092269548},{"$f":"BF3","v":1786978.7263990662},{"$f":"BG3","v":2144074.0828729076},{"$f":"'WTP Values '!AY5","v":737923.46241163474},{"$f":"'WTP Values '!AZ5","v":673892.45899693295},{"$f":"'WTP Values '!BA5","v":808072.01758331398},{"$f":"BK3","v":737923.46241163474},{"$f":"BL3","v":673892.45899693295},{"$f":"BM3","v":808072.01758331398},{"$f":"'WTP Values '!BE5","v":591573.40928215347},{"$f":"'WTP Values '!BF5","v":540305.37757035962},{"$f":"'WTP Values '!BG5","v":647739.61251632671},{"$f":"BQ3","v":591573.40928215347},{"$f":"BR3","v":540305.37757035962},{"$f":"BS3","v":647739.61251632671}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":275.69863614300607},{"$f":"D3/(1+B4)^A4","v":251.6574462989131},{"$f":"E3/(1+B4)^A4","v":302.03673241253853},{"$f":"F3+C4","v":573.89428099528141},{"$f":"G3+D4","v":523.85014021581753},{"$f":"H3+E4","v":628.71966218994021},{"$f":"I3/(1+B4)^A4","v":103.61174786941719},{"$f":"J3/(1+B4)^A4","v":94.578204916001383},{"$f":"K3/(1+B4)^A4","v":5.2316010506452084},{"$f":"L3+I4","v":215.67821436497883},{"$f":"M3+J4","v":196.87399135314848},{"$f":"N3+K4","v":10.890100747023066},{"$f":"O3/(1+B4)^A4","v":82.964570397943973},{"$f":"P3/(1+B4)^A4","v":75.731637257632784},{"$f":"Q3/(1+B4)^A4","v":90.888541324341972},{"$f":"R3+O4","v":172.69904974036018},{"$f":"S3+P4","v":157.64297611548841},{"$f":"T3+Q4","v":189.19358762075026},{"$f":"U3/(1+B4)^A4","v":35953786.88365791},{"$f":"V3/(1+B4)^A4","v":32818581.61686172},{"$f":"W3/(1+B4)^A4","v":39388531.115416989},{"$f":"X3+U4","v":74841402.777022302},{"$f":"Y3+V4","v":68315159.493659362},{"$f":"Z3+W4","v":81991166.369852006},{"$f":"AA3/(1+B4)^A4","v":13511980.884838425},{"$f":"AB3/(1+B4)^A4","v":12333918.9158158},{"$f":"AC3/(1+B4)^A4","v":14802595.440640723},{"$f":"AD3+AA4","v":28126539.409879666},{"$f":"AE3+AB4","v":25674285.615162171},{"$f":"AF3+AC4","v":30813082.669237733},{"$f":"AG3/(1+B4)^A4","v":10819387.882044774},{"$f":"AH3/(1+B4)^A4","v":9876142.9668410383},{"$f":"AI3/(1+B4)^A4","v":11852750.853823271},{"$f":"AJ3+AG4","v":22521637.815264404},{"$f":"AK3+AH4","v":20558179.199776307},{"$f":"AL3+AI4","v":24672686.177318521},{"$f":"AM3/(1+B4)^A4","v":13.877133908879101},{"$f":"AN3/(1+B4)^A4","v":12.669010078575042},{"$f":"AO3/(1+B4)^A4","v":15.200682450129138},{"$f":"AP3+AM4","v":28.886641944722736},{"$f":"AQ3+AN4","v":26.371811379561809},{"$f":"AR3+AO4","v":31.641740588188817},{"$f":"AS3/(1+B4)^A4","v":5.2316010506452084},{"$f":"AT3/(1+B4)^A4","v":4.7776452113181254},{"$f":"AU3/(1+B4)^A4","v":5.7289280413578076},{"$f":"AV3+AS4","v":10.890100747023066},{"$f":"AW3+AT4","v":9.9451462718798105},{"$f":"AX3+AU4","v":11.925336610890414},{"$f":"AY3/(1+B4)^A4","v":4.1940339712465624},{"$f":"AZ3/(1+B4)^A4","v":3.8305628225025274},{"$f":"BA3/(1+B4)^A4","v":4.5922313220806812},{"$f":"BB3+AY4","v":8.7303011145468439},{"$f":"BC3+AZ4","v":7.9736995713212622},{"$f":"BD3+BA4","v":9.5591887200431458},{"$f":"BE3/(1+B4)^A4","v":1809713.3961048026},{"$f":"BF3/(1+B4)^A4","v":1652162.284022805},{"$f":"BG3/(1+B4)^A4","v":1982317.014490484},{"$f":"BH3+BE4","v":3767099.4053317574},{"$f":"BI3+BF4","v":3439141.0104218712},{"$f":"BJ3+BG4","v":4126391.0973633919},{"$f":"BK3/(1+B4)^A4","v":682251.721904248},{"$f":"BL3/(1+B4)^A4","v":623051.45987142459},{"$f":"BM3/(1+B4)^A4","v":747108.00442244252},{"$f":"BN3+BK4","v":1420175.1843158826},{"$f":"BO3+BL4","v":1296943.9188683575},{"$f":"BP3+BM4","v":1555180.0220057564},{"$f":"BQ3/(1+B4)^A4","v":546942.87100790814},{"$f":"BR3/(1+B4)^A4","v":499542.69375957799},{"$f":"BS3/(1+B4)^A4","v":598871.68316968065},{"$f":"BT3+BQ4","v":1138516.2802900616},{"$f":"BU3+BR4","v":1039848.0713299375},{"$f":"BV3+BS4","v":1246611.2956860075}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":245.09508362166986},{"$f":"D4/(1+B5)^A5","v":223.72255339215505},{"$f":"E4/(1+B5)^A5","v":268.50955529960822},{"$f":"F4+C5","v":818.98936461695121},{"$f":"G4+D5","v":747.57269360797261},{"$f":"H4+E5","v":897.22921748954843},{"$f":"I4/(1+B5)^A5","v":92.110466571440796},{"$f":"J4/(1+B5)^A5","v":84.079679779956848},{"$f":"K4/(1+B5)^A5","v":4.6508742840425228},{"$f":"L4+I5","v":307.78868093641961},{"$f":"M4+J5","v":280.95367113310533},{"$f":"N4+K5","v":15.540975031065589},{"$f":"O4/(1+B5)^A5","v":73.755200982468963},{"$f":"P4/(1+B5)^A5","v":67.325149758222125},{"$f":"Q4/(1+B5)^A5","v":80.799582282250981},{"$f":"R4+O5","v":246.45425072282916},{"$f":"S4+P5","v":224.96812587371053},{"$f":"T4+Q5","v":269.99316990300122},{"$f":"U4/(1+B5)^A5","v":31962785.620001979},{"$f":"V4/(1+B5)^A5","v":29175599.554134294},{"$f":"W4/(1+B5)^A5","v":35016260.735001728},{"$f":"X4+U5","v":106804188.39702427},{"$f":"Y4+V5","v":97490759.047793657},{"$f":"Z4+W5","v":117007427.10485373},{"$f":"AA4/(1+B5)^A5","v":12012101.805052364},{"$f":"AB4/(1+B5)^A5","v":10964809.004302565},{"$f":"AC4/(1+B5)^A5","v":13159453.445608288},{"$f":"AD4+AA5","v":40138641.214932032},{"$f":"AE4+AB5","v":36639094.61946474},{"$f":"AF4+AC5","v":43972536.114846021},{"$f":"AG4/(1+B5)^A5","v":9618396.4301860258},{"$f":"AH4/(1+B5)^A5","v":8779855.1352350488},{"$f":"AI4/(1+B5)^A5","v":10537052.349282464},{"$f":"AJ4+AG5","v":32140034.24545043},{"$f":"AK4+AH5","v":29338034.335011356},{"$f":"AL4+AI5","v":35209738.526600987},{"$f":"AM4/(1+B5)^A5","v":12.3367215137822},{"$f":"AN4/(1+B5)^A5","v":11.262703827818333},{"$f":"AO4/(1+B5)^A5","v":13.513351347477684},{"$f":"AP4+AM5","v":41.223363458504934},{"$f":"AQ4+AN5","v":37.63451520738014},{"$f":"AR4+AO5","v":45.155091935666505},{"$f":"AS4/(1+B5)^A5","v":4.6508742840425228},{"$f":"AT4/(1+B5)^A5","v":4.2473091958833464},{"$f":"AU4/(1+B5)^A5","v":5.0929961678547873},{"$f":"AV4+AS5","v":15.540975031065589},{"$f":"AW4+AT5","v":14.192455467763157},{"$f":"AX4+AU5","v":17.018332778745201},{"$f":"AY4/(1+B5)^A5","v":3.7284809285803102},{"$f":"AZ4/(1+B5)^A5","v":3.4053564008649286},{"$f":"BA4/(1+B5)^A5","v":4.0824769235042462},{"$f":"BB4+AY5","v":12.458782043127155},{"$f":"BC4+AZ5","v":11.37905597218619},{"$f":"BD4+BA5","v":13.641665643547391},{"$f":"BE4/(1+B5)^A5","v":1608828.6193751444},{"$f":"BF4/(1+B5)^A5","v":1468766.2544296954},{"$f":"BG4/(1+B5)^A5","v":1762272.6076134394},{"$f":"BH4+BE5","v":5375928.024706902},{"$f":"BI4+BF5","v":4907907.2648515664},{"$f":"BJ4+BG5","v":5888663.7049768316},{"$f":"BK4/(1+B5)^A5","v":606519.29646983813},{"$f":"BL4/(1+B5)^A5","v":553890.4790902941},{"$f":"BM4/(1+B5)^A5","v":664176.29546544515},{"$f":"BN4+BK5","v":2026694.4807857207},{"$f":"BO4+BL5","v":1850834.3979586517},{"$f":"BP4+BM5","v":2219356.3174712015},{"$f":"BQ4/(1+B5)^A5","v":486230.22072704619},{"$f":"BR4/(1+B5)^A5","v":444091.63575292478},{"$f":"BS4/(1+B5)^A5","v":532394.74564896792},{"$f":"BT4+BQ5","v":1624746.5010171079},{"$f":"BU4+BR5","v":1483939.7070828623},{"$f":"BV4+BS5","v":1779006.0413349755}]
[4,0.04,209.50830468058447,191.2389762674857,229.523093201633,1028.4976692975356,938.81166987545828,1126.7523106911815,78.736412862971036,71.871662656344398,3.9755868299519235,386.52509379939067,352.8253337894497,19.516561861017511,63.046254910054209,57.549820175032195,69.067821568319303,309.50050563288335,282.51794604874271,339.06099147132051,27321923.104962341,24939424.77467899,29932046.430469099,134126111.50198662,122430183.82247265,146939473.53532284,10267994.966034494,9372764.6907183062,11248755.956966529,50406636.180966526,46011859.310183048,55221292.071812548,8221845.579508367,7505056.9662327785,9007116.5092662666,40361879.824958794,36843091.301244132,44216855.035867251,10.545481253547607,9.6274064343456445,11.551269366681115,51.768844712052541,47.261921641725785,56.706361302347617,3.9755868299519235,3.6306177012401788,4.3535144691806043,19.516561861017511,17.823073169003337,21.371847247925807,3.1871211239248525,2.9109129234092435,3.4897183839935706,15.645903167052007,14.289968895595434,17.13138402754096,1375233.4464904408,1255507.5499295359,1506398.0107248514,6751161.4711973425,6163414.8147811024,7395061.7157016825,518455.23656281835,473467.90289784607,567740.68094645988,2545149.7173485393,2324302.3008564976,2787096.9984176615,415631.63048278767,379611.39144284645,455093.25986294262,2040378.1314998956,1863551.0985257088,2234099.3011979181]
[5,0.04,172.20055470816951,157.18449846315482,188.6512519296752,1200.698224005705,1095.9961683386132,1315.4035626208567,64.715592021071572,59.073267745113284,3.2676425808129665,451.24068582046226,411.898601534563,22.784204441830479,51.819425890233418,47.301757190985171,56.768714751819822,361.31993152311679,329.81970323972791,395.82970622314031,22456629.208763175,20498389.249294396,24601960.321982041,156582740.7107498,142928573.07176703,171541433.85730487,8439543.3946523182,7703729.3645783057,9245657.4383515194,58846179.575618848,53715588.674761355,64466949.510164067,6757757.7493874757,6168609.758319824,7403193.2127056122,47119637.574346267,43011701.059563957,51620048.248572864,8.6676168961133637,7.9130263161780805,9.4943014099541365,60.436461608165907,55.174947957903868,66.200662712301749,3.2676425808129665,2.9841031029296281,3.5782715518885881,22.784204441830479,20.807176271932963,24.950118799814394,2.6195812442791668,2.3925582371661656,2.8682941347607551,18.265484411331173,16.682527132761599,19.999678162301716,1130341.6477925794,1031935.6880281055,1238149.3585831197,7881503.1189899221,7195350.5028092079,8633211.0742848031,426132.41257231246,389156.10357224423,466641.45527990785,2971282.1299208519,2713458.4044287419,3253738.4536975692,341618.90352038958,312012.89266151044,374053.48638483015,2381997.0350202853,2175563.991187219,2608152.7875827481]
[9,0.04,53.092645651906913,48.462915192230028,58.164702706475602,1568.8700498670778,1432.0630520624109,1718.74765167847,19.953025129048093,18.213391224010543,1.0074752079294833,589.60526726142564,538.19966300428132,29.770557867225126,15.976896365624135,14.584014769926705,17.502854514844145,472.11198255586652,430.95279390235697,517.20353917856562,6923798.004818866,6320036.0689431271,7585243.6360084424,204595932.02998734,186754967.30098265,224141430.80193409,2602068.7777430806,2375203.5761145069,2850608.7859310857,76890268.378417701,70186476.999745995,84234543.093909755,2083542.8677782051,1901897.5439330102,2282542.6700912607,61567999.912884034,56200440.907677501,67448377.994348288,2.6723880959135844,2.439733733442647,2.927270364055226,78.96818088117908,72.093321721877359,86.499867272385487,1.0074752079294833,0.92005469379061333,1.1032479185254729,29.770557867225126,27.187310701964893,32.600609664488296,0.80766579988430764,0.73767036873190672,0.88434862698541028,23.866256205202244,21.79791445628074,26.132208283891583,348505.43120228912,318165.03676706046,381744.56099049217,10298219.77254669,9401671.1913615242,11280425.020901715,131384.57782459536,119984.09148712075,143874.27191307957,3882370.6491265157,3545490.063328464,4251436.9623009283,105327.48528794688,96199.399455930674,115327.67267298474,3112392.2167954752,2842660.3113945257,3407894.4335112646]
[16,0.04,1.4962373475437731,1.3657639921896922,1.639176187767984,1660.6742158784486,1515.861805299766,1819.3220713123419,0.56230879113271126,0.51328307037966914,2.8392294531933544E-2,624.10667153097154,569.69301149027922,31.512614984655229,0.45025499759069948,0.41100132246113835,0.49325898704379906,499.73813733279559,456.17047323649189,547.46827625888682,195123.92035575586,178108.9242787961,213764.53704764528,216568089.25927699,197683140.74849045,237257314.5076052,73330.54208039715,66937.11068576992,80334.804875057351,81389587.466999441,74293516.321953639,89163620.539642423,58717.636231906989,53598.574745957048,64325.77522589828,65170719.517015278,59489071.86053291,71395194.425138995,7.5312255155883023E-2,6.8755675766709171E-2,8.249525318013938E-2,83.589091317863094,76.311942171816597,91.561502667686995,2.8392294531933544E-2,2.5928641862340913E-2,3.1091325719957864E-2,31.512614984655229,28.778206254657341,34.508270392643674,2.2761339527959893E-2,2.0788754116897606E-2,2.4922386663869395E-2,25.262816581198926,23.073443527420572,27.661363351732525,9821.4514568645045,8966.4096570861966,10758.184346670643,10900831.491535502,9951820.3786120582,11940511.566237589,3702.6316887896592,3381.3473898280117,4054.6116386514254,4109551.8612481207,3752958.3354094117,4500214.4978954298,2968.3003224954787,2711.0559760187029,3250.1219131170851,3294517.2894153516,3009001.7232681918,3607311.1451438195]
[19,0.04,0.17997002161710327,0.16427646028335041,0.19716295307767981,1662.0014838154864,1517.0733341787704,1820.776136070685,6.7635476057170574E-2,6.1738577387849693E-2,3.4150743991649725E-3,624.60547904330247,570.14832973444516,31.537800950139268,5.4157451545124143E-2,4.9435951461454304E-2,5.9330045936115045E-2,500.13754523607656,456.53506036451563,547.90583173043933,23469.843352116946,21423.250131587953,25711.969037926519,216741177.92309254,197841135.91208106,237446938.711656,8820.3247065498635,8051.3116965568979,9662.8095761036166,81454636.823953867,74352894.254844442,89234883.171145305,7062.6590622864751,6446.9294737970131,7737.2157411698063,65222806.197004393,59536617.57234662,71452255.919508591,9.0586885902074702E-3,8.2700518566431441E-3,9.9226720429819691E-3,83.655898593926949,76.372933300051912,91.63468176903983,3.4150743991649725E-3,3.1187419857738223E-3,3.7397185487388161E-3,31.537800950139268,28.801206786659378,34.535850588937961,2.7377733710535713E-3,2.5005073786939754E-3,2.9977078663418156E-3,25.283007492894246,23.091884616887842,27.683471264482943,1181.3412049263959,1078.495295190055,1294.0130605678889,10909543.810897982,9959774.2156605255,11950054.833666062,445.3589573643174,406.71432499747823,487.69571582673495,4112836.3564060968,3755957.8287597634,4503811.2240658849,357.03230779696707,326.09051191658546,390.93029720325882,3297150.3809178565,3011406.6209125342,3610194.2322515072]
[25,0.04,9.0302414683208717E-4,8.2427956089032271E-4,9.892920270280531E-4,1662.1443537948655,1517.2037457566673,1820.9326547330015,3.3937023240488502E-4,3.0978173848811432E-4,1.7135601907273299E-5,624.65917175824893,570.19734117090036,31.540512021708874,2.7174240485554373E-4,2.4805163376759716E-4,2.9769660319848087E-4,500.18053836302045,456.57430530821472,547.95293114379331,117.76314232166543,107.49408150656748,129.01331396873096,216759809.55965969,197858142.85177594,237467350.2693879,44.257183064966789,40.398555327903289,48.484465885248561,81461638.876838118,74359285.823427498,89242554.034283936,35.437855798318409,32.348348549672679,38.822536002083062,65228412.919421405,59541735.495169021,71458398.141660154,4.5453206384525233E-5,4.1496113936081087E-5,4.9788361280370337E-5,83.663089873010307,76.379498516456337,91.642558925120781,1.7135601907273299E-5,1.5648713577890526E-5,1.8764548237105204E-5,31.540512021708874,28.803682613462055,34.53881938066862,1.3737151556691863E-5,1.2546637056567854E-5,1.5041408364191123E-5,25.28518088611581,23.093869655476052,27.685851007826866,5.9275407321219564,5.4114973430045152,6.4928871459214523,10910481.623718536,9960630.3838111982,11951082.091526115,2.23464935378838,2.0407446364407869,2.4470798177436475,4113189.9065389647,3756280.7006842298,4504198.3834174108,1.7914583342429711,1.6362036502946593,1.9615461226862358,3297433.8125582729,3011665.48927458,3610504.5739572998]
[36,0.04,1.4038821838565417E-9,1.2814622888109673E-9,1.5379981324400379E-9,1662.1448474764213,1517.20419638871,1820.9331955770408,5.2760031354185147E-10,4.8160070256508552E-10,2.6639781795062366E-11,624.6593572912991,570.19751052797801,31.540521389709316,4.224630339214686E-10,3.8563228961759994E-10,4.6281260461429271E-10,500.18068692406797,456.57444091756349,547.95309389395095,1.8307990766396401E-4,1.6711516123516664E-4,2.0056993336931217E-4,216759873.94054198,197858201.61858258,237467420.80071729,6.8804218614253125E-5,6.2805421402460066E-5,7.5376143693262019E-5,81461663.072154537,74359307.90923965,89242580.54064773,5.5093293533586241E-5,5.0290205821607392E-5,6.0355270472726356E-5,65228432.293228678,59541753.17994865,71458419.365865529,7.0663610564839862E-11,6.4511735659021921E-11,7.7403238451741861E-11,83.663114722190386,76.379521202301632,91.642586144321669,2.6639781795062366E-11,2.4328197943924404E-11,2.9172215439203605E-11,31.540521389709316,28.803691168583523,34.538829639210867,2.135639716283565E-11,1.9505569472114156E-11,2.3384053789344762E-11,25.285188396190019,23.093876514698284,27.685859230935748,9.2152229340743524E-6,8.4129585399045781E-6,1.0094136040467603E-5,10910484.864293594,9960633.3422663379,11951085.641174968,3.4740869620769782E-6,3.172633917875445E-6,3.8043409699032306E-6,4113191.128217448,3756281.8163553784,4504199.7212312184,2.7850821568702479E-6,2.5437162027925645E-6,3.0495083261202504E-6,3297434.7919450817,3011666.3837839533,3610505.6463307738]
[39,0.04,1.6052030732448474E-11,1.4652278003813887E-11,1.7585516485832571E-11,1662.1448474768406,1517.2041963890922,1820.9331955774999,6.0325977099860946E-12,5.5066367870749348E-12,3.0460005903441244E-13,624.65935729145656,570.19751052812182,31.54052138971727,4.8304549212256446E-12,4.4093310931273569E-12,5.2918131151326772E-12,500.18068692419405,456.5744409176786,547.95309389408919,2.0933411208643747E-6,1.9107997343736483E-6,2.2933225960636155E-6,216759873.94059661,197858201.61863247,237467420.80077717,7.8670948632179144E-7,7.1811906021003141E-7,8.6185307354917909E-7,81461663.072175086,74359307.909258395,89242580.540670231,6.2993836029997018E-7,5.7501971224680236E-7,6.901039614535379E-7,65228432.293245129,59541753.179963656,71458419.365883544,8.079698293033471E-13,7.3762910827567782E-13,8.8503093543450987E-13,83.663114722211475,76.379521202320902,91.642586144344776,3.0460005903441244E-13,2.7816934038452762E-13,3.3355598079985001E-13,31.54052138971727,28.803691168590781,34.538829639219578,2.4418968168004351E-13,2.2302726270104181E-13,2.673739679811674E-13,25.285188396196393,23.093876514704107,27.685859230942725,1.0536713368480307E-7,9.6194018690647458E-8,1.154166523390108E-7,10910484.864296345,9960633.3422688488,11951085.641177982,3.9722813868372865E-8,3.6275990776266696E-8,4.3498948036967027E-8,4113191.128218485,3756281.8163563255,4504199.7212323546,3.1844712390084354E-8,2.9084926877329656E-8,3.4868169090421266E-8,3297434.7919459129,3011666.3837847123,3610505.6463316842]
[44,0.04,4.2513682986814015E-15,3.8806448384726901E-15,4.6575108501803842E-15,1662.1448474768449,1517.2041963890961,1820.9331955775044,1.5977289783708819E-15,1.4584286224670254E-15,8.0673097151357028E-17,624.65935729145804,570.19751052812319,31.540521389717352,1.2793423625084124E-15,1.167808032526269E-15,1.4015327340947547E-15,500.18068692419536,456.57444091767974,547.95309389409056,5.5441982562236923E-10,5.0607387633663369E-10,6.0738476932054948E-10,216759873.94059718,197858201.61863297,237467420.80077776,2.083594173327521E-10,1.9019329442749727E-10,2.2826114004388145E-10,81461663.072175279,74359307.909258574,89242580.54067044,1.6683870220164575E-10,1.5229353945985566E-10,1.8277351653627858E-10,65228432.293245301,59541753.179963805,71458419.365883723,2.1399020322379631E-16,1.9536051602297879E-16,2.3439977937823819E-16,83.663114722211674,76.379521202321087,91.642586144345017,8.0673097151357028E-17,7.3672941142912364E-17,8.8342051310772769E-17,31.540521389717352,28.803691168590852,34.538829639219664,6.4673454023551354E-17,5.9068603231129633E-17,7.0813794859611854E-17,25.285188396196457,23.093876514704167,27.685859230942796,2.790640631935601E-11,2.5476913694009934E-11,3.0568013796666722E-11,10910484.864296371,9960633.342268873,11951085.641178012,1.0520557456512109E-11,9.6076689460682973E-12,1.152066375854385E-11,4113191.1282184958,3756281.8163563348,4504199.7212323658,8.4340481894393263E-12,7.7031210665321902E-12,9.2348084285949086E-12,3297434.7919459213,3011666.3837847202,3610505.6463316935]
[50,0.04,5.943291473572068E-20,5.4250306630948977E-20,6.5110671621962172E-20,1662.1448474768449,1517.2041963890961,1820.9331955775044,2.2335794847921944E-20,2.0388415652932586E-20,1.1277868600446146E-21,624.65935729145804,570.19751052812319,31.540521389717352,1.7884840881073713E-20,1.6325622799217466E-20,1.9593027381469249E-20,500.18068692419536,456.57444091767974,547.95309389409056,7.7506308343662837E-15,7.0747682696932127E-15,8.4910656218610611E-15,216759873.94059718,197858201.61863297,237467420.80077776,2.9128051522994887E-15,2.6588479418546772E-15,3.1910255523884118E-15,81461663.072175279,74359307.909258574,89242580.54067044,2.3323574119993671E-15,2.1290201905880603E-15,2.5551215658303839E-15,65228432.293245301,59541753.179963805,71458419.365883723,2.9915219310507728E-21,2.7310842241358606E-21,3.2768419772475159E-21,83.663114722211674,76.379521202321087,91.642586144345017,1.1277868600446146E-21,1.0299266781084429E-21,1.2349966491400625E-21,31.540521389717352,28.803691168590852,34.538829639219664,9.0411641819845298E-22,8.2576220471952322E-22,9.8995662956546994E-22,25.285188396196457,23.093876514704167,27.685859230942796,3.9012359100317865E-16,3.5615997790053595E-16,4.2733210345034231E-16,10910484.864296371,9960633.342268873,11951085.641178012,1.4707438884536696E-16,1.3431246816649895E-16,1.610555893435089E-16,4113191.1282184958,3756281.8163563348,4504199.7212323658,1.1790558514428802E-16,1.0768743269975877E-16,1.2909998461145484E-16,3297434.7919459213,3011666.3837847202,3610505.6463316935]

{"sheet":"Beaver NPV 5%","index":24,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU5","v":298.19564485227539},{"$f":"'WTP Values '!CV5","v":272.19269391690443},{"$f":"'WTP Values '!CW5","v":326.68292977740168},{"$f":"C3","v":298.19564485227539},{"$f":"D3","v":272.19269391690443},{"$f":"E3","v":326.68292977740168},{"$f":"'WTP Values '!CC5","v":112.06646649556164},{"$f":"'WTP Values '!CD5","v":102.2957864371471},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"I3","v":112.06646649556164},{"$f":"J3","v":102.2957864371471},{"$f":"K3","v":5.6584996963778584},{"$f":"'WTP Values '!CI5","v":89.734479342416208},{"$f":"'WTP Values '!CJ5","v":81.911338857855625},{"$f":"'WTP Values '!CK5","v":98.305046296408293},{"$f":"O3","v":89.734479342416208},{"$f":"P3","v":81.911338857855625},{"$f":"Q3","v":98.305046296408293},{"$f":"'WTP Values '!BH5","v":38887615.8933644},{"$f":"'WTP Values '!BI5","v":35496577.876797639},{"$f":"'WTP Values '!BJ5","v":42602635.254435018},{"$f":"U3","v":38887615.8933644},{"$f":"V3","v":35496577.876797639},{"$f":"W3","v":42602635.254435018},{"$f":"'WTP Values '!AV5","v":14614558.525041241},{"$f":"'WTP Values '!AW5","v":13340366.699346371},{"$f":"'WTP Values '!AX5","v":16010487.228597008},{"$f":"AA3","v":14614558.525041241},{"$f":"AB3","v":13340366.699346371},{"$f":"AC3","v":16010487.228597008},{"$f":"'WTP Values '!BB5","v":11702249.933219628},{"$f":"'WTP Values '!BC5","v":10682036.232935268},{"$f":"'WTP Values '!BD5","v":12819935.32349525},{"$f":"AG3","v":11702249.933219628},{"$f":"AH3","v":10682036.232935268},{"$f":"AI3","v":12819935.32349525},{"$f":"'WTP Values '!CX5","v":15.009508035843636},{"$f":"'WTP Values '!CY5","v":13.702801300986767},{"$f":"'WTP Values '!CZ5","v":16.441058138059677},{"$f":"AM3","v":15.009508035843636},{"$f":"AN3","v":13.702801300986767},{"$f":"AO3","v":16.441058138059677},{"$f":"'WTP Values '!CF5","v":5.6584996963778584},{"$f":"'WTP Values '!CG5","v":5.1675010605616851},{"$f":"'WTP Values '!CH5","v":6.1964085695326059},{"$f":"AS3","v":5.6584996963778584},{"$f":"AT3","v":5.1675010605616851},{"$f":"AU3","v":6.1964085695326059},{"$f":"'WTP Values '!CL5","v":4.5362671433002824},{"$f":"'WTP Values '!CM5","v":4.1431367488187343},{"$f":"'WTP Values '!CN5","v":4.9669573979624655},{"$f":"AY3","v":4.5362671433002824},{"$f":"AZ3","v":4.1431367488187343},{"$f":"BA3","v":4.9669573979624655},{"$f":"'WTP Values '!BK5","v":1957386.0092269548},{"$f":"'WTP Values '!BL5","v":1786978.7263990662},{"$f":"'WTP Values '!BM5","v":2144074.0828729076},{"$f":"BE3","v":1957386.0092269548},{"$f":"BF3","v":1786978.7263990662},{"$f":"BG3","v":2144074.0828729076},{"$f":"'WTP Values '!AY5","v":737923.46241163474},{"$f":"'WTP Values '!AZ5","v":673892.45899693295},{"$f":"'WTP Values '!BA5","v":808072.01758331398},{"$f":"BK3","v":737923.46241163474},{"$f":"BL3","v":673892.45899693295},{"$f":"BM3","v":808072.01758331398},{"$f":"'WTP Values '!BE5","v":591573.40928215347},{"$f":"'WTP Values '!BF5","v":540305.37757035962},{"$f":"'WTP Values '!BG5","v":647739.61251632671},{"$f":"BQ3","v":591573.40928215347},{"$f":"BR3","v":540305.37757035962},{"$f":"BS3","v":647739.61251632671}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":270.47224022882119},{"$f":"D3/(1+B4)^A4","v":246.88679720354142},{"$f":"E3/(1+B4)^A4","v":296.31104741714438},{"$f":"F3+C4","v":568.66788508109653},{"$f":"G3+D4","v":519.07949112044582},{"$f":"H3+E4","v":622.99397719454601},{"$f":"I3/(1+B4)^A4","v":101.64758865810579},{"$f":"J3/(1+B4)^A4","v":92.785293820541582},{"$f":"K3/(1+B4)^A4","v":5.1324260284606424},{"$f":"L3+I4","v":213.71405515366743},{"$f":"M3+J4","v":195.08108025768868},{"$f":"N3+K4","v":10.790925724838502},{"$f":"O3/(1+B4)^A4","v":81.391817997656418},{"$f":"P3/(1+B4)^A4","v":74.295998964041388},{"$f":"Q3/(1+B4)^A4","v":89.165574872025658},{"$f":"R3+O4","v":171.12629734007263},{"$f":"S3+P4","v":156.207337821897},{"$f":"T3+Q4","v":187.47062116843395},{"$f":"U3/(1+B4)^A4","v":35272213.962235279},{"$f":"V3/(1+B4)^A4","v":32196442.518637314},{"$f":"W3/(1+B4)^A4","v":38641846.035768725},{"$f":"X3+U4","v":74159829.855599672},{"$f":"Y3+V4","v":67693020.395434946},{"$f":"Z3+W4","v":81244481.29020375},{"$f":"AA3/(1+B4)^A4","v":13255835.396862803},{"$f":"AB3/(1+B4)^A4","v":12100105.849747274},{"$f":"AC3/(1+B4)^A4","v":14521983.880813612},{"$f":"AD3+AA4","v":27870393.921904042},{"$f":"AE3+AB4","v":25440472.549093645},{"$f":"AF3+AC4","v":30532471.109410621},{"$f":"AG3/(1+B4)^A4","v":10614285.653713949},{"$f":"AH3/(1+B4)^A4","v":9688921.7532292679},{"$f":"AI3/(1+B4)^A4","v":11628059.250335827},{"$f":"AJ3+AG4","v":22316535.586933576},{"$f":"AK3+AH4","v":20370957.986164536},{"$f":"AL3+AI4","v":24447994.573831078},{"$f":"AM3/(1+B4)^A4","v":13.614066245663162},{"$f":"AN3/(1+B4)^A4","v":12.428844717448314},{"$f":"AO3/(1+B4)^A4","v":14.912524388262746},{"$f":"AP3+AM4","v":28.623574281506798},{"$f":"AQ3+AN4","v":26.131646018435081},{"$f":"AR3+AO4","v":31.353582526322423},{"$f":"AS3/(1+B4)^A4","v":5.1324260284606424},{"$f":"AT3/(1+B4)^A4","v":4.6870757918926849},{"$f":"AU3/(1+B4)^A4","v":5.6203252331361506},{"$f":"AV3+AS4","v":10.790925724838502},{"$f":"AW3+AT4","v":9.85457685245437},{"$f":"AX3+AU4","v":11.816733802668757},{"$f":"AY3/(1+B4)^A4","v":4.1145280211340429},{"$f":"AZ3/(1+B4)^A4","v":3.7579471644614371},{"$f":"BA3/(1+B4)^A4","v":4.5051767781972476},{"$f":"BB3+AY4","v":8.6507951644343244},{"$f":"BC3+AZ4","v":7.9010839132801713},{"$f":"BD3+BA4","v":9.4721341761597131},{"$f":"BE3/(1+B4)^A4","v":1775406.8110902084},{"$f":"BF3/(1+B4)^A4","v":1620842.3822213751},{"$f":"BG3/(1+B4)^A4","v":1944738.3971636349},{"$f":"BH3+BE4","v":3732792.8203171631},{"$f":"BI3+BF4","v":3407821.1086204415},{"$f":"BJ3+BG4","v":4088812.4800365428},{"$f":"BK3/(1+B4)^A4","v":669318.3332531834},{"$f":"BL3/(1+B4)^A4","v":611240.32562080084},{"$f":"BM3/(1+B4)^A4","v":732945.14066513733},{"$f":"BN3+BK4","v":1407241.795664818},{"$f":"BO3+BL4","v":1285132.7846177337},{"$f":"BP3+BM4","v":1541017.1582484513},{"$f":"BQ3/(1+B4)^A4","v":536574.52089084219},{"$f":"BR3/(1+B4)^A4","v":490072.90482572297},{"$f":"BS3/(1+B4)^A4","v":587518.92291730316},{"$f":"BT3+BQ4","v":1128147.9301729957},{"$f":"BU3+BR4","v":1030378.2823960825},{"$f":"BV3+BS4","v":1235258.53543363}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":233.64409046869338},{"$f":"D4/(1+B5)^A5","v":213.27009800543473},{"$f":"E4/(1+B5)^A5","v":255.9646236191723},{"$f":"F4+C5","v":802.31197554978985},732.34958912588058,878.95860081371825,{"$f":"I4/(1+B5)^A5","v":87.807008882933403},{"$f":"J4/(1+B5)^A5","v":80.151425392974033},{"$f":"K4/(1+B5)^A5","v":4.4335825750658824},{"$f":"L4+I5","v":301.52106403660082},275.23250565066269,15.224508299904384,{"$f":"O4/(1+B5)^A5","v":70.309312599206493},{"$f":"P4/(1+B5)^A5","v":64.17967732559454},{"$f":"Q4/(1+B5)^A5","v":77.024576069129168},{"$f":"R4+O5","v":241.43560993927912},220.38701514749152,264.4951972375631,{"$f":"U4/(1+B5)^A5","v":30469464.604025722},{"$f":"V4/(1+B5)^A5","v":27812497.586556364},{"$f":"W4/(1+B5)^A5","v":33380279.482361492},{"$f":"X4+U5","v":104629294.45962539},95505517.981991306,114624760.77256525,{"$f":"AA4/(1+B5)^A5","v":11450889.015754499},{"$f":"AB4/(1+B5)^A5","v":10452526.37922235},{"$f":"AC4/(1+B5)^A5","v":12544635.681514835},{"$f":"AD4+AA5","v":39321282.937658541},35892998.928315997,43077106.790925458,{"$f":"AG4/(1+B5)^A5","v":9169019.0292313546},{"$f":"AH4/(1+B5)^A5","v":8369654.8996689487},{"$f":"AI4/(1+B5)^A5","v":10044754.778391816},{"$f":"AJ4+AG5","v":31485554.61616493},28740612.885833487,34492749.35222289,{"$f":"AM4/(1+B5)^A5","v":11.760342291902093},{"$f":"AN4/(1+B5)^A5","v":10.736503373241172},{"$f":"AO4/(1+B5)^A5","v":12.881999255598958},{"$f":"AP4+AM5","v":40.383916573408889},36.868149391676255,44.235581781921383,{"$f":"AS4/(1+B5)^A5","v":4.4335825750658824},{"$f":"AT4/(1+B5)^A5","v":4.0488722962035926},{"$f":"AU4/(1+B5)^A5","v":4.8550482523581904},{"$f":"AV4+AS5","v":15.224508299904384},13.903449148657963,16.671782055026949,{"$f":"AY4/(1+B5)^A5","v":3.5542840048668976},{"$f":"AZ4/(1+B5)^A5","v":3.2462560539565373},{"$f":"BA4/(1+B5)^A5","v":3.8917410890376822},{"$f":"BB4+AY5","v":12.205079169301221},11.147339967236709,13.363875265197395,{"$f":"BE4/(1+B5)^A5","v":1533663.1561085915},{"$f":"BF4/(1+B5)^A5","v":1400144.5910561495},{"$f":"BG4/(1+B5)^A5","v":1679938.1467777861},{"$f":"BH4+BE5","v":5266455.9764257548},4807965.699676591,5768750.6268143291,{"$f":"BK4/(1+B5)^A5","v":578182.3416505201},{"$f":"BL4/(1+B5)^A5","v":528012.37500987004},{"$f":"BM4/(1+B5)^A5","v":633145.57016748714},{"$f":"BN4+BK5","v":1985424.137315338},1813145.1596276038,2174162.7284159386,{"$f":"BQ4/(1+B5)^A5","v":463513.24555952242},{"$f":"BR4/(1+B5)^A5","v":423343.40120999713},{"$f":"BS4/(1+B5)^A5","v":507520.93546468252},{"$f":"BT4+BQ5","v":1591661.1757325181},1453721.6836060798,1742779.4708983125]
[4,0.05,192.2195714490924,175.45783742817838,210.58272931066566,994.53154699888228,907.80742655405902,1089.5413301243839,72.239043512062068,65.940776028896622,3.6475193567008661,373.76010754866286,341.1732816795593,18.872027656605251,57.843645476283228,52.800779367111062,63.368309351868135,299.27925541556237,273.18779451460261,327.86350658943127,25067303.935315613,22881410.594603166,27462038.539383482,129696598.394941,118386928.57659447,142086799.31194872,9420674.7318284027,8599319.3200136572,10320502.820544802,48741957.66948694,44492318.248329654,53397609.61147026,7543374.6467624949,6885735.7991116447,8263844.6148605291,39028929.262927428,35626348.684945129,42756593.967083417,9.6752627079474856,8.8329478957769005,10.598052667848444,50.059179281356379,45.701097287453152,54.833634449769825,3.6475193567008661,3.3310172582029853,3.9942602124490847,18.872027656605251,17.234466406860946,20.666042267476033,2.9241182469171982,2.6707028893981724,3.2017450252005553,15.129197416218419,13.818042856634882,16.565620290397952,1261748.4740276667,1151902.4201283618,1382089.2708513725,6528204.4504534211,5959868.1198049523,7150839.8976657018,475672.0433568483,434397.08764135937,520890.4274803088,2461096.1806721864,2247542.2472689631,2695053.1558962474,381333.49422063638,348285.66386227723,417538.72961548535,1972994.6699531544,1802007.3474683571,2160318.2005137978]
[5,0.05,150.60906393771742,137.47580673694671,164.99707862125103,1145.1406109365996,1045.2832332910057,1254.538408745635,56.601180832354196,51.666323455876622,2.857926858675329,430.36128838101706,392.83960513543593,21.729954515280582,45.322009794592816,41.370792244059437,49.650728502056637,344.60126521015519,314.55858675866205,377.51423509148788,19640888.556137558,17928183.926580202,21517225.780172218,149337486.95107856,136315112.50317466,163604025.09212095,7381345.158175786,6737791.7010484561,8086384.0110083865,56123302.827662729,51230109.94937811,61483993.622478649,5910431.4192131832,5395154.1739925779,6474938.4913726887,44939360.682140611,41021502.858937711,49231532.458456106,7.5808214991333349,6.9208458033937159,8.3038515788701162,57.640000780489714,52.621943090846869,63.137486028639941,2.857926858675329,2.609939182760062,3.1296073921377237,21.729954515280582,19.844405589621008,23.795649659613758,2.2911231603075031,2.0925655967063865,2.5086510056048508,17.420320576525924,15.910608453341268,19.074271296002802,988612.94490232563,902545.68738891557,1082903.1081073636,7516817.3953557471,6862413.8071938679,8233743.0057730656,372701.49262760993,340361.48480469751,408131.27979376318,2833797.6732997964,2587903.7320736605,3103184.4356900104,298784.77087271749,272890.93104193237,327152.52016773162,2271779.4408258721,2074898.2785102895,2487470.7206815295]
[9,0.05,34.847540958356056,31.808801414700557,38.176603087055092,1426.3061300313493,1301.9308450187286,1562.5642874460425,13.09623681189897,11.954422102649049,0.66125982500534874,536.02757415440078,489.29322004002216,27.065294021052789,10.486490994228697,9.5722683583020363,11.488058884710561,429.21095653380434,391.7919216758242,470.20502333306581,4544458.6834531492,4148177.4559650915,4978600.8031683043,186004208.60769972,169784460.28577313,203773599.2052893,1707876.8103469848,1558973.0533632059,1871006.9013186449,69903215.462099269,63808600.590293363,76580112.664788604,1367540.5422329688,1248317.0078834062,1498154.7483374237,55973288.352949411,51093481.823989496,61319313.860418975,1.7540311371849486,1.6013276445298403,1.9213239923358865,71.792307130723088,65.542169483666228,78.639585826725693,0.66125982500534874,0.60388106925397844,0.72412057368734017,27.065294021052789,24.71678767566813,29.638177751661768,0.53011423138829661,0.48417248891094705,0.58044526924480322,21.697518879439869,19.81712826599394,23.757562884018654,228742.74089965451,208828.71844339496,250559.35829538063,9362415.9574197158,8547337.1449179072,10255367.7776144,86234.720474406495,78751.971974830522,94432.374235331081,3529577.8999491367,3223309.8029496288,3865106.9929503915,69132.057981754522,63140.807385804022,75695.715437743915,2829567.7505306182,2584346.5034483601,3098217.549266526]
[16,0.05,0.411098528117116,0.3752503356945599,0.45037167346628404,1474.0406024366812,1345.5028248950484,1614.8589388467283,0.15449709015849145,0.14102703363668229,7.8009217662601132E-3,553.9669161429315,505.66849405612913,27.971093627033415,0.12370976241889126,0.11292462321925775,0.13552531881865287,443.57544542531508,404.90410024681273,485.94146885380928,53611.251310077234,48936.297931430861,58732.851902263319,192229248.64371547,175466670.76199627,210593330.98894662,20147.925036605575,18391.298495860767,22072.380491588832,72242680.349238351,65944095.783063278,79143034.605476186,16132.957694900084,14726.470518470698,17673.821308343991,57846557.584612064,52803437.594961293,63371499.596534215,2.0692410395041563E-2,1.8890958144970969E-2,2.2665974228404939E-2,74.194994626409098,67.735682373171144,81.271432567460153,7.8009217662601132E-3,7.1240211475688655E-3,8.5424937839352951E-3,27.971093627033415,25.543989350267044,30.630084571833621,6.2537893424990144E-3,5.7118118544993851E-3,6.8475476110133734E-3,22.423674081613768,20.480352059574088,24.552661990744227,2698.4918165014465,2463.5649006986132,2955.8637587740814,9675749.8040300999,8833392.5859571919,10598586.221312953,1017.3161630539295,929.04173077412122,1114.0243755259987,3647702.9891709634,3331184.9565390996,3994461.3014077139,815.55502914737451,744.87588698008642,892.98688933075869,2924265.4601336415,2670837.3445498846,3201906.2153931502]
[19,0.05,2.9493327413719597E-2,2.6921480510859203E-2,3.2310889762227034E-2,{"$f":"F20+C21","v":1474.3239848596645},1345.7614960944845,1615.1693934150148,1.1084041787698215E-2,1.0117663267447594E-2,5.5965936155231424E-4,{"$f":"L20+I21","v":554.07341557496193},505.7657081782063,27.976471034054917,8.875275092822486E-3,8.1015198495862119E-3,9.7229552707825545E-3,{"$f":"R20+O21","v":443.66072223810619},404.98194254288927,486.03489048048914,3846.2170983420738,3510.8232177757777,4213.654665777517,{"$f":"X20+U21","v":192266204.4712272},175500404.00532156,210633817.28783223,1445.4669846018016,1319.44181504669,1583.5326572932161,{"$f":"AD20+AA21","v":72256568.912257805},65956773.451245248,79158249.752787381,1157.4222988018641,1056.5170803190281,1267.9680486476079,{"$f":"AJ20+AG21","v":57857678.511418603},52813588.988391556,63383682.686385378,1.4845298463003825E-3,1.3552887583430503E-3,1.6261186877293628E-3,{"$f":"AP20+AM21","v":74.209258519354577},67.74870447158662,81.28705689656087,5.5965936155231424E-4,5.1109666864984095E-4,6.1286175665287753E-4,{"$f":"AV20+AS21","v":27.976471034054917},25.548900149591546,30.635973166467853,4.4866387019076821E-4,4.0978092994369317E-4,4.9126170457880166E-4,{"$f":"BB20+AY21","v":22.427985004313545},20.484289381097391,24.557382208650111,193.59714818693482,176.74285177822964,212.06171188974932,{"$f":"BH20+BE21","v":9677609.9545708075},8835090.7943986934,10600623.785976116,72.98503066318635,66.651982609200374,79.923141064841062,{"$f":"BN20+BK21","v":3648404.2554113138},3331825.3725919742,3995229.2314906674,58.510137724688398,53.439423677600395,64.065310143090514,{"$f":"BT20+BQ21","v":2924827.6464331024},2671350.8096178356,3202521.7777731707]
[25,0.05,4.0660095807444837E-5,3.7114495814419304E-5,4.4544444067874424E-5,1474.3410768496003,1345.7770976462352,1615.1881182402908,1.5280683481372362E-5,1.3948414569544905E-5,7.7155767950635E-7,554.07983900518479,505.77157157219756,27.976795368167537,1.2235633183379749E-5,1.1168918604852245E-5,1.3404262167368011E-5,443.66586564259336,404.98663754029633,486.04052513307693,5.3024724379546759,4.840091672103461,5.8090292765781077,192268433.43315521,175502438.5995965,210636259.18738902,1.9927499280080525,1.819009088380827,2.1830900480157003,72257406.590109691,65957538.094918959,79159167.442536712,1.5956457167008302,1.4565357480821408,1.7480463162256874,57858349.261449784,52814201.261772931,63384417.499952614,2.0466027767184499E-6,1.8684284071436204E-6,2.2418000081806902E-6,74.210118834938356,67.749489889301358,81.287999265790873,7.7155767950635E-7,7.0460817196575403E-7,8.4490357404140201E-7,27.976795368167537,25.549196340624661,30.636328332462853,6.1853705726026532E-7,5.649322518904314E-7,6.772632905913139E-7,22.428245014255666,20.484526857575787,24.557666904913528,0.26689693173335027,0.24366125889345755,0.29235255153058826,9677722.1481006183,8835193.2205170281,10600746.680100422,0.10061863477275913,9.1887767040675514E-2,0.11018365365640946,3648446.5517379385,3331863.9987869766,3995275.5485949931,8.0663255529654337E-2,7.3672666910248638E-2,8.8321728227246057E-2,2924861.5542615103,2671381.7788631446,3202558.9049382689]
[36,0.05,2.4188972166108321E-12,2.2079670211936701E-12,2.6499797807050342E-12,1474.3410923750771,1345.7771118178755,1615.1881352489502,9.0905842711356689E-13,8.298008282663324E-13,4.5900499896778412E-14,554.07984483989537,505.77157689820041,27.976795662775814,7.2790627919104088E-13,6.6444669126636292E-13,7.9742882557181878E-13,443.66587031459511,404.98664180498832,486.04053025130298,3.1544775206790741E-7,2.8794040056464062E-7,3.4558316868876665E-7,192268435.45782855,175502440.44771639,210636261.40548381,1.1855007123169466E-7,1.0821410853804611E-7,1.2987353659380948E-7,72257407.351012766,65957538.789481603,79159168.276118472,9.492606709790207E-8,8.6650318868283853E-8,1.0399248415078567E-7,57858349.870724306,52814201.817930311,63384418.167419128,1.2175381444147561E-13,1.1115409798539602E-13,1.3336623272278472E-13,74.210119616404398,67.74949060273407,81.288000121790176,4.5900499896778412E-14,4.1917627396665874E-14,5.0263897882382389E-14,27.976795662775814,25.549196609669224,30.636328655077214,3.6797197263454594E-14,3.3608210323529201E-14,4.0290861494331824E-14,22.4282452504352,20.484527073287094,24.55766716351684,1.587788303178479E-8,1.4495576786746247E-8,1.739225545644023E-8,9677722.2500113994,8835193.3135556001,10600746.791731069,5.9858721618271512E-9,5.4664668029281348E-9,6.5549017495600838E-9,3648446.5901577268,3331864.0338730081,3995275.590667048,4.7987128512305072E-9,4.3828379001720857E-9,5.254320687951412E-9,2924861.5850616223,2671381.8069940004,3202558.9386626584]
[39,0.05,9.2904622032444834E-15,8.4803248420581291E-15,1.0178000463573717E-14,1474.3410923750776,1345.7771118178759,1615.1881352489506,3.4914972408264388E-15,3.1870859076975984E-15,1.7629391462880629E-16,554.07984483989549,505.77157689820052,27.976795662775821,2.7957309338690685E-15,2.5519963514324704E-15,3.0627520313297153E-15,443.66587031459522,404.98664180498844,486.0405302513031,1.2115667410587762E-9,1.1059169401091827E-9,1.3273103729801827E-9,192268435.45782861,175502440.44771644,210636261.40548387,4.5532524011630972E-10,4.156270379438211E-10,4.9881622693214231E-10,72257407.351012781,65957538.789481618,79159168.276118487,3.6459053837408092E-10,3.3280517535706045E-10,3.9941268971240208E-10,57858349.87072432,52814201.817930326,63384418.167419143,4.676301264070445E-16,4.2691890295196395E-16,5.1223091902853799E-16,74.210119616404413,67.749490602734085,81.288000121790205,1.7629391462880629E-16,1.6099656087250129E-16,1.9305278465626675E-16,27.976795662775821,25.549196609669231,30.636328655077222,1.4133009373604044E-16,1.2908188309337065E-16,1.5474850410292219E-16,22.428245250435207,20.484527073287101,24.557667163516847,6.0983522227131631E-11,5.5674382246048456E-11,6.679989990381925E-11,9677722.2500114013,8835193.313555602,10600746.791731073,2.2990443203215956E-11,2.0995519309022932E-11,2.5175963051292717E-11,3648446.5901577277,3331864.033873009,3995275.5906670489,1.8430820483991354E-11,1.6833534544120838E-11,2.0180711863207632E-11,2924861.5850616232,2671381.8069940014,3202558.9386626594]
[44,0.05,3.2982571769108662E-19,3.0106459356872192E-19,3.6133469294843797E-19,1474.3410923750776,1345.7771118178759,1615.1881352489506,1.2395352976839664E-19,1.1314645857796042E-19,6.2587055030169468E-21,554.07984483989549,505.77157689820052,27.976795662775821,9.9252754229225918E-20,9.0599801144694352E-20,1.0873241446376869E-19,443.66587031459522,404.98664180498844,486.0405302513031,4.3012485402589393E-14,3.9261754743575362E-14,4.7121562607953726E-14,192268435.45782861,175502440.44771644,210636261.40548387,1.6164747331061951E-14,1.4755400009459985E-14,1.7708744349274467E-14,72257407.351012781,65957538.789481618,79159168.276118487,1.294352566663646E-14,1.1815096322669126E-14,1.4179765673371373E-14,57858349.87072432,52814201.817930326,63384418.167419143,1.6601589746774216E-20,1.5156278609351489E-20,1.8184986580447153E-20,74.210119616404413,67.749490602734085,81.288000121790205,6.2587055030169468E-21,5.7156258831799789E-21,6.8536712015554357E-21,27.976795662775821,25.549196609669231,30.636328655077222,5.0174360088951338E-21,4.5826056659828746E-21,5.4938102443970766E-21,22.428245250435207,20.484527073287101,24.557667163516847,2.1650089678928664E-15,1.9765263212521349E-15,2.3714993339917625E-15,9677722.2500114013,8835193.313555602,10600746.791731073,8.1619614435207889E-16,7.4537327346073311E-16,8.9378546516846371E-16,3648446.5901577277,3331864.033873009,3995275.5906670489,6.5432251493850227E-16,5.9761640388068072E-16,7.1644635414102267E-16,2924861.5850616232,2671381.8069940014,3202558.9386626594]
[50,0.05,3.0153260604889389E-25,2.7523866884404901E-25,3.3033867820660799E-25,1474.3410923750776,1345.7771118178759,1615.1881352489506,1.1332054735352692E-25,1.034405284070959E-25,5.7218211909866922E-27,554.07984483989549,505.77157689820052,27.976795662775821,9.0738653885987315E-26,8.2827968473513393E-26,9.9405129850899603E-26,443.66587031459522,404.98664180498844,486.0405302513031,3.9322788128456743E-20,3.5893802668750281E-20,4.3079380448980627E-20,192268435.45782861,175502440.44771644,210636261.40548387,1.4778102881056008E-20,1.348965219963071E-20,1.6189652738030436E-20,72257407.351012781,65957538.789481618,79159168.276118487,1.1833204072270296E-20,1.0801573660880731E-20,1.2963396931523954E-20,57858349.87072432,52814201.817930326,63384418.167419143,1.5177472078111114E-26,1.3856142629123933E-26,1.662504195534592E-26,74.210119616404413,67.749490602734085,81.288000121790205,5.7218211909866922E-27,5.2253280302718663E-27,6.2657495384966868E-27,27.976795662775821,25.549196609669231,30.636328655077222,4.5870302838625391E-27,4.1895005599667514E-27,5.0225401819111367E-27,22.428245250435207,20.484527073287101,24.557667163516847,1.9792901559586429E-21,1.8069759288133759E-21,2.1680673642662924E-21,9677722.2500114013,8835193.313555602,10600746.791731073,7.4618120192812532E-22,6.8143365896140848E-22,8.1711475517287426E-22,3648446.5901577277,3331864.033873009,3995275.5906670489,5.9819341713875344E-22,5.463516700310354E-22,6.5498814880380522E-22,2924861.5850616232,2671381.8069940014,3202558.9386626594]

{"sheet":"Bedford","index":25,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Bedford"]
[null,"Number of households",{"$f":"'WTP Values '!C6","v":19757},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA6","v":0.57619453154814759}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU6","v":1.2895408668125001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV6","v":372.37618048799999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW6","v":2059.4396838819998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!X3:X52), \"NULL\")))))","v":42798239.521821961},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!Y3:Y52), \"NULL\")))))","v":39066304.618501462},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!Z3:Z52), \"NULL\")))))","v":46886725.216278307},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AD3:AD52), \"NULL\")))))","v":16084584.754170973},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AE3:AE52), \"NULL\")))))","v":14682350.908022024},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AF3:AF52), \"NULL\")))))","v":17620788.672187205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":12879621.73719696},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AK3:AK52), \"NULL\")))))","v":11756887.976082593},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!AL3:AL52), \"NULL\")))))","v":14109622.002452139}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BH3:BH52), \"NULL\")))))","v":2155458.9870881904},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BI3:BI52), \"NULL\")))))","v":1967920.869420826},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2360914.5834776331},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BN3:BN52), \"NULL\")))))","v":813503.14535193285},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BO3:BO52), \"NULL\")))))","v":743037.7425920231},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BP3:BP52), \"NULL\")))))","v":890700.84536584769},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BT3:BT52), \"NULL\")))))","v":652446.54951955727},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BU3:BU52), \"NULL\")))))","v":596026.65430282988},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!BV3:BV52), \"NULL\")))))","v":714256.82768680889}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!F3:F52), \"NULL\")))))","v":114.33285853782654},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!G3:G52), \"NULL\")))))","v":104.36322450285266},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!H3:H52), \"NULL\")))))","v":125.25499603135269},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!L3:L52), \"NULL\")))))","v":42.968976618784616},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!M3:M52), \"NULL\")))))","v":39.222995341051082},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!N3:N52), \"NULL\")))))","v":2.173223503508257},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!R3:R52), \"NULL\")))))","v":34.407115492421717},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!S3:S52), \"NULL\")))))","v":31.407801461766788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bedford NPV 1%'!A3:A52,'Bedford NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bedford NPV 2%'!A3:A52,'Bedford NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bedford NPV 3%'!A3:A52,'Bedford NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bedford NPV 4%'!A3:A52,'Bedford NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bedford NPV 5%'!A3:A52,'Bedford NPV 5%'!T3:T52), \"NULL\")))))","v":37.692985376326767}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Bedford NPV 1%","index":26,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU6","v":21.731283915057034},{"$f":"'WTP Values '!CV6","v":19.83635230472251},{"$f":"'WTP Values '!CW6","v":23.807258170109701},{"$f":"C3","v":21.731283915057034},{"$f":"D3","v":19.83635230472251},{"$f":"E3","v":23.807258170109701},{"$f":"'WTP Values '!CC6","v":8.1671274765978303},{"$f":"'WTP Values '!CD6","v":7.4551275867325462},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"I3","v":8.1671274765978303},{"$f":"J3","v":7.4551275867325462},{"$f":"K3","v":0.41306530396935764},{"$f":"'WTP Values '!CI6","v":6.5397717246490155},{"$f":"'WTP Values '!CJ6","v":5.9696911232879275},{"$f":"'WTP Values '!CK6","v":7.1643180910066073},{"$f":"O3","v":6.5397717246490155},{"$f":"P3","v":5.9696911232879275},{"$f":"Q3","v":7.1643180910066073},{"$f":"'WTP Values '!BH6","v":8134675.4205889218},{"$f":"'WTP Values '!BI6","v":7425345.3297145022},{"$f":"'WTP Values '!BJ6","v":8911775.2372569796},{"$f":"U3","v":8134675.4205889218},{"$f":"V3","v":7425345.3297145022},{"$f":"W3","v":8911775.2372569796},{"$f":"'WTP Values '!AV6","v":3057202.2987866076},{"$f":"'WTP Values '!AW6","v":2790679.2518194611},{"$f":"'WTP Values '!AX6","v":3349189.0812459029},{"$f":"AA3","v":3057202.2987866076},{"$f":"AB3","v":2790679.2518194611},{"$f":"AC3","v":3349189.0812459029},{"$f":"'WTP Values '!BB6","v":2448033.9271581024},{"$f":"'WTP Values '!BC6","v":2234635.5530089592},{"$f":"'WTP Values '!BD6","v":2681820.4809248173},{"$f":"AG3","v":2448033.9271581024},{"$f":"AH3","v":2234635.5530089592},{"$f":"AI3","v":2681820.4809248173},{"$f":"'WTP Values '!CX6","v":1.0944583641528409},{"$f":"'WTP Values '!CY6","v":0.99923379123911438},{"$f":"'WTP Values '!CZ6","v":1.1987807369177261},{"$f":"AM3","v":1.0944583641528409},{"$f":"AN3","v":0.99923379123911438},{"$f":"AO3","v":1.1987807369177261},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"'WTP Values '!CG6","v":0.37728570904504632},{"$f":"'WTP Values '!CH6","v":0.45226329798349019},{"$f":"AS3","v":0.41306530396935764},{"$f":"AT3","v":0.37728570904504632},{"$f":"AU3","v":0.45226329798349019},{"$f":"'WTP Values '!CL6","v":0.33128701940600824},{"$f":"'WTP Values '!CM6","v":0.30263918774023796},{"$f":"'WTP Values '!CN6","v":0.36267187819292906},{"$f":"AY3","v":0.33128701940600824},{"$f":"AZ3","v":0.30263918774023796},{"$f":"BA3","v":0.36267187819292906},{"$f":"'WTP Values '!BK6","v":409688.79650794022},{"$f":"'WTP Values '!BL6","v":374043.36498418864},{"$f":"'WTP Values '!BM6","v":448739.80908801302},{"$f":"BE3","v":409688.79650794022},{"$f":"BF3","v":374043.36498418864},{"$f":"BG3","v":448739.80908801302},{"$f":"'WTP Values '!AY6","v":154622.80960626833},{"$f":"'WTP Values '!AZ6","v":141229.4273962205},{"$f":"'WTP Values '!BA6","v":169295.80176308352},{"$f":"BK3","v":154622.80960626833},{"$f":"BL3","v":141229.4273962205},{"$f":"BM3","v":169295.80176308352},{"$f":"'WTP Values '!BE6","v":124010.72962168547},{"$f":"'WTP Values '!BF6","v":113286.98163626422},{"$f":"'WTP Values '!BG6","v":135759.0294621622},{"$f":"BQ3","v":124010.72962168547},{"$f":"BR3","v":113286.98163626422},{"$f":"BS3","v":135759.0294621622}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":21.303091770470576},{"$f":"D3/(1+B4)^A4","v":19.445497798963348},{"$f":"E3/(1+B4)^A4","v":23.33816113136918},{"$f":"F3+C4","v":43.034375685527607},{"$f":"G3+D4","v":39.281850103685855},{"$f":"H3+E4","v":47.145419301478881},{"$f":"I3/(1+B4)^A4","v":8.0062028003115682},{"$f":"J3/(1+B4)^A4","v":7.3082321210984666},{"$f":"K3/(1+B4)^A4","v":0.40492628562823019},{"$f":"L3+I4","v":16.173330276909397},{"$f":"M3+J4","v":14.763359707831013},{"$f":"N3+K4","v":0.81799158959758778},{"$f":"O3/(1+B4)^A4","v":6.4109123856965153},{"$f":"P3/(1+B4)^A4","v":5.8520646243387189},{"$f":"Q3/(1+B4)^A4","v":7.0231527213083105},{"$f":"R3+O4","v":12.950684110345531},{"$f":"S3+P4","v":11.821755747626646},{"$f":"T3+Q4","v":14.187470812314917},{"$f":"U3/(1+B4)^A4","v":7974390.1780109024},{"$f":"V3/(1+B4)^A4","v":7279036.6922012568},{"$f":"W3/(1+B4)^A4","v":8736178.0582854412},{"$f":"X3+U4","v":16109065.598599825},{"$f":"Y3+V4","v":14704382.02191576},{"$f":"Z3+W4","v":17647953.295542419},{"$f":"AA3/(1+B4)^A4","v":2996963.3357382682},{"$f":"AB3/(1+B4)^A4","v":2735691.8457204793},{"$f":"AC3/(1+B4)^A4","v":3283196.8250621534},{"$f":"AD3+AA4","v":6054165.6345248763},{"$f":"AE3+AB4","v":5526371.0975399408},{"$f":"AF3+AC4","v":6632385.9063080568},{"$f":"AG3/(1+B4)^A4","v":2399797.9876071978},{"$f":"AH3/(1+B4)^A4","v":2190604.4044789327},{"$f":"AI3/(1+B4)^A4","v":2628978.0226691668},{"$f":"AJ3+AG4","v":4847831.9147653002},{"$f":"AK3+AH4","v":4425239.9574878924},{"$f":"AL3+AI4","v":5310798.5035939841},{"$f":"AM3/(1+B4)^A4","v":1.0728932106193911},{"$f":"AN3/(1+B4)^A4","v":0.97954493798560371},{"$f":"AO3/(1+B4)^A4","v":1.1751600205055643},{"$f":"AP3+AM4","v":2.1673515747722321},{"$f":"AQ3+AN4","v":1.9787787292247181},{"$f":"AR3+AO4","v":2.3739407574232905},{"$f":"AS3/(1+B4)^A4","v":0.40492628562823019},{"$f":"AT3/(1+B4)^A4","v":0.36985169007454793},{"$f":"AU3/(1+B4)^A4","v":0.44335192430496045},{"$f":"AV3+AS4","v":0.81799158959758778},{"$f":"AW3+AT4","v":0.7471373991195942},{"$f":"AX3+AU4","v":0.89561522228845059},{"$f":"AY3/(1+B4)^A4","v":0.32475935634350384},{"$f":"AZ3/(1+B4)^A4","v":0.29667600013747469},{"$f":"BA3/(1+B4)^A4","v":0.35552580942351636},{"$f":"BB3+AY4","v":0.65604637574951208},{"$f":"BC3+AZ4","v":0.59931518787771265},{"$f":"BD3+BA4","v":0.71819768761644542},{"$f":"BE3/(1+B4)^A4","v":401616.30870300974},{"$f":"BF3/(1+B4)^A4","v":366673.23300087114},{"$f":"BG3/(1+B4)^A4","v":439897.86206059507},{"$f":"BH3+BE4","v":811305.1052109499},{"$f":"BI3+BF4","v":740716.59798505972},{"$f":"BJ3+BG4","v":888637.67114860809},{"$f":"BK3/(1+B4)^A4","v":151576.12940522333},{"$f":"BL3/(1+B4)^A4","v":138446.64973651653},{"$f":"BM3/(1+B4)^A4","v":165960.005649528},{"$f":"BN3+BK4","v":306198.93901149166},{"$f":"BO3+BL4","v":279676.07713273703},{"$f":"BP3+BM4","v":335255.80741261155},{"$f":"BQ3/(1+B4)^A4","v":121567.22833220809},{"$f":"BR3/(1+B4)^A4","v":111054.78054726421},{"$f":"BS3/(1+B4)^A4","v":133084.04025307539},{"$f":"BT3+BQ4","v":245577.95795389358},{"$f":"BU3+BR4","v":224341.76218352842},{"$f":"BV3+BS4","v":268843.06971523759}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":20.676570992817222},{"$f":"D4/(1+B5)^A5","v":18.873608585222524},{"$f":"E4/(1+B5)^A5","v":22.651789264854816},{"$f":"F4+C5","v":63.710946678344826},58.155458688908382,69.797208566333694,{"$f":"I4/(1+B5)^A5","v":7.7707415602931267},{"$f":"J4/(1+B5)^A5","v":7.0932980955065243},{"$f":"K4/(1+B5)^A5","v":0.39301746346769556},{"$f":"L4+I5","v":23.944071837202522},21.856657803337537,1.2110090530652833,{"$f":"O4/(1+B5)^A5","v":6.2223684007843492},{"$f":"P4/(1+B5)^A5","v":5.6799562694190531},{"$f":"Q4/(1+B5)^A5","v":6.8166028386930719},{"$f":"R4+O5","v":19.173052511129882},17.501712017045698,21.004073651007989,{"$f":"U4/(1+B5)^A5","v":7739864.5425083572},{"$f":"V4/(1+B5)^A5","v":7064961.2998543698},{"$f":"W4/(1+B5)^A5","v":8479248.3539135084},{"$f":"X4+U5","v":23848930.141108181},21769343.321770132,26127201.649455927,{"$f":"AA4/(1+B5)^A5","v":2908823.0873679328},{"$f":"AB4/(1+B5)^A5","v":2655235.5532222907},{"$f":"AC4/(1+B5)^A5","v":3186638.4921126482},{"$f":"AD4+AA5","v":8962988.7218928095},8181606.650762232,9819024.3984207045,{"$f":"AG4/(1+B5)^A5","v":2329220.2837881339},{"$f":"AH4/(1+B5)^A5","v":2126179.0529941572},{"$f":"AI4/(1+B5)^A5","v":2551660.1679209932},{"$f":"AJ4+AG5","v":7177052.1985534336},6551419.0104820495,7862458.6715149768,{"$f":"AM4/(1+B5)^A5","v":1.0413395800056404},{"$f":"AN4/(1+B5)^A5","v":0.95073666626122244},{"$f":"AO4/(1+B5)^A5","v":1.1405987381411495},{"$f":"AP4+AM5","v":3.2086911547778723},2.9295153954859403,3.5145394955644402,{"$f":"AS4/(1+B5)^A5","v":0.39301746346769556},{"$f":"AT4/(1+B5)^A5","v":0.35897440658074481},{"$f":"AU4/(1+B5)^A5","v":0.43031300979515741},{"$f":"AV4+AS5","v":1.2110090530652833},1.106111805700339,1.3259282320836081,{"$f":"AY4/(1+B5)^A5","v":0.31520823171432799},{"$f":"AZ4/(1+B5)^A5","v":0.28795080286001346},{"$f":"BA4/(1+B5)^A5","v":0.3450698479604663},{"$f":"BB4+AY5","v":0.97125460746384007},0.88726599073772605,1.0632675355769117,{"$f":"BE4/(1+B5)^A5","v":389804.83247420879},{"$f":"BF4/(1+B5)^A5","v":355889.4274594232},{"$f":"BG4/(1+B5)^A5","v":426960.53101044754},{"$f":"BH4+BE5","v":1201109.9376851586},1096606.0254444829,1315598.2021590555,{"$f":"BK4/(1+B5)^A5","v":147118.29786171549},{"$f":"BL4/(1+B5)^A5","v":134374.95424785235},{"$f":"BM4/(1+B5)^A5","v":161079.1464334481},{"$f":"BN4+BK5","v":453317.23687320715},414051.03138058935,496334.95384605962,{"$f":"BQ4/(1+B5)^A5","v":117991.9541301116},{"$f":"BR4/(1+B5)^A5","v":107788.67587944126},{"$f":"BS4/(1+B5)^A5","v":129170.05831604105},{"$f":"BT4+BQ5","v":363569.91208400519},332130.43806296971,398013.12803127861]
[4,0.01,19.8697783154009,18.137166879860978,21.767924250892342,83.580724993745719,76.292625568769353,91.565132817226043,7.4675299014974259,6.8165200473391643,0.37768205743094874,31.411601738699947,28.673177850676701,1.588691110496232,5.9795737292847342,5.4583263324336535,6.5506213441298113,25.152626240414616,22.960038349479351,27.554694995137801,7437857.694310016,6789288.943691818,8148391.0040991558,31286787.835418198,28558632.265461951,34275592.65355508,2795321.8125384054,2551629.1766185779,3062296.955892615,11758310.534431215,10733235.82738081,12881321.35431332,2238334.9106910839,2043216.2787784731,2452095.2671717969,9415387.109244518,8594635.2892605234,10314553.938686773,1.0007068683174116,0.9136392490561539,1.0960929682955474,4.2093980230952841,3.8431546445420941,4.6106324638599876,0.37768205743094874,0.34496734889647868,0.41352234438838786,1.588691110496232,1.4510791545968176,1.7394505764719961,0.3029089150966543,0.27671506172651922,0.33160534136368192,1.2741635225604944,1.1639810524642453,1.3948728769405936,374594.78219213162,342002.74459774874,410300.67817098601,1575704.7198772901,1438608.7700422318,1725898.8803300415,141377.79255887691,129131.68982296383,154793.89362861295,594695.02943208406,543182.72120355314,651128.8474746726,113387.9487261553,103582.79887797209,124129.8871374146,476957.86081016052,435713.23694094177,522143.01516869321]
[5,0.01,18.905412287456585,17.256891956585278,20.711433015146905,102.4861372812023,93.549517525354631,112.27656583237295,7.1050984724522062,6.4856849339267466,0.35935151847026925,38.516700211152155,35.15886278460345,1.9480426289665012,5.6893592299291509,5.1934102170710101,6.2326914414439161,30.841985470343765,28.15344856655036,33.78738643658172,7076866.3854378266,6459775.4731706334,7752914.44960385,38363654.220856026,35018407.738632582,42028507.103158928,2659652.7904489976,2427787.6090488378,2913670.4787944211,14417963.324880213,13161023.436429648,15794991.83310774,2129698.8648948828,1944050.1816172625,2333084.5094568683,11545085.9741394,10538685.470877785,12647638.448143642,0.95213824855642237,0.86929639632772715,1.0428948497602453,5.1615362716517064,4.712451040869821,5.6535273136202324,0.35935151847026925,0.32822459581966534,0.39345232174425226,1.9480426289665012,1.7793037504164828,2.1329028982162486,0.28820743918465247,0.26328488647676657,0.31551110413466632,1.5623709617451469,1.4272659389410118,1.7103839810752599,356414.08201233682,325403.87655209232,390387.01688147255,1932118.8018896268,1764012.6465943241,2116285.8972115139,134516.11860935611,122864.37204922769,147281.07843867416,729211.14804144017,666047.09325278085,798409.9259133467,107884.74260105014,98555.47895866129,118105.32841774831,584842.6034112107,534268.71589960309,640248.34358644148]
[9,0.01,14.026358646278336,12.803283632366902,15.366286814150364,166.27415007503254,151.77532229337646,182.15820258595505,5.2714353898465793,4.8118782900269226,0.26661112709469575,62.489735306658055,57.04195886585422,3.160516544326307,4.2210660002081406,3.8531100615147849,4.6241766199029062,50.038230113376663,45.676331026507661,54.816867061587828,5250489.3574736509,4792655.467304457,5752064.9098040434,62241432.534849428,56814083.720862895,68187312.771148652,1973257.358590587,1801231.2666729391,2161718.9030973637,23391793.868468486,21352526.732523285,25625893.532176059,1580072.3958507376,1442335.383070068,1730968.866700181,18730819.687603779,17098029.217066623,20519607.716809802,0.70641318750570281,0.64495091878529953,0.7737475898792856,8.3741087274615609,7.6455100404545142,9.1723180708714693,0.26661112709469575,0.2435173498200256,0.29191129455861392,3.160516544326307,2.886753532470999,3.4604350012762999,0.21382770420783248,0.1953370911840944,0.23408491897382877,2.5348004194293496,2.3156051854828572,2.7749376676664137,264431.77566701226,241424.59355076947,289637.07463091338,3134681.6276889057,2861945.149999111,3433475.4749232177,99800.591208052327,91155.893402845788,109271.20745005543,1183076.7270811005,1080598.9695629289,1295345.2570707917,80042.163015283964,73120.568512917482,87625.049865902372,948852.29738973326,866800.90600096597,1038742.9167584497]
[16,0.01,5.6715259711994239,5.1769783925258714,6.2133228548577684,229.37136885878536,209.37056913359939,251.28305426394931,2.1314928181269162,1.9456719580872477,0.10780359818686987,86.203153770103697,78.688071366134452,4.3598599406211465,1.706778362799058,1.5579962223174189,1.8697752179715708,69.026588505771102,63.009448956854158,75.618608357297902,2123023.3379437486,1937899.2537767706,2325834.2629528069,85860625.802674741,78373722.84044981,94062830.945536211,797882.09037962533,728323.73438437551,874086.08396039286,32268442.071434289,29455319.922083896,35350331.21535904,638898.65184792771,583205.00641356793,699913.29399184824,25838735.30343724,23586338.372719605,28306327.281336661,0.28563655331880483,0.26078442582888817,0.31286306459286928,11.551890542958068,10.54680539826116,12.653001988430407,0.10780359818686987,9.8465682275163183E-2,0.1180336629147085,4.3598599406211465,3.9822101571531823,4.7735905595152515,8.6460742118443429E-2,7.8984105121473844E-2,9.4651700480968715E-2,3.4966989259964159,3.1943241381238536,3.8279627413114352,106922.38243200554,97619.48107413901,117114.08729929422,4324221.2668357193,3947987.5636581532,4736400.5124718565,40354.140319070641,36858.676574572099,44183.562290541158,1632027.1565550533,1490661.445114552,1786899.0136168918,32364.865164246476,29566.134291020258,35430.988082853,1308919.9385405055,1195731.9297543128,1432921.9821706333]
[19,0.01,3.3139483920698605,3.0249776350866804,3.6305275491689724,{"$f":"F20+C21","v":241.47783681352792},220.42137333158394,264.54604458027455,1.2454597286885589,1.1368821177477653,6.2991082591334707E-2,{"$f":"L20+I21","v":90.753049094476182},82.841312545076448,4.5899780452516845,0.99729339859152399,0.91035800629646457,1.0925346385777985,{"$f":"R20+O21","v":72.66988621083388},66.335155554139973,79.609839971839449,1240510.8982719821,1132340.4227819757,1359016.0311482111,{"$f":"X20+U21","v":90392442.131914079},82510372.365552202,99027568.498615876,466213.16448202939,425569.28782942338,510740.17595631158,{"$f":"AD20+AA21","v":33971605.207404397},31010003.440378383,37216159.780526482,373317.01745505299,340774.47640473431,408968.68796707247,{"$f":"AJ20+AG21","v":27202531.589340411},24831250.722067114,29800365.730219692,0.16690125398245242,0.15237982388534096,0.1828100682445295,{"$f":"AP20+AM21","v":12.161611770898757},11.103477149466361,13.320841064712571,6.2991082591334707E-2,5.7534813576958756E-2,6.896864607737864E-2,{"$f":"AV20+AS21","v":4.5899780452516845},4.192395499362596,5.0255458119313134,5.0520166666888661E-2,4.6151467787606711E-2,5.5306253062832877E-2,{"$f":"BB20+AY21","v":3.6812584623743883},3.3629240074434894,4.0300067387388863,62476.176453422471,57040.36691062204,68431.325760489679,{"$f":"BH20+BE21","v":4552458.3238696046},4156366.6005142122,4986392.8341393843,23579.463287807866,21537.017125268354,25817.045703784694,{"$f":"BN20+BK21","v":1718167.308093616},1569340.1621071692,1881213.4686177361,18911.223084451445,17275.887246396062,20702.799666768635,{"$f":"BT20+BQ21","v":1378006.1430223742},1258843.9491927347,1508553.1481051887]
[25,0.01,0.86488881403901374,0.78947195604049902,0.94751103362098632,251.55045433383953,229.61567545126604,275.58089216186073,0.32504555298943594,0.29670849095718166,1.6439689540073125E-2,94.538575602387624,86.296821618530288,4.781436996046204,0.26027801362893926,0.23758923292251202,0.28513449096469068,75.701120789978873,69.102153382446687,82.930556603522618,323753.98548038356,295523.179447175,354681.97581243602,94162926.861843005,85952077.133424878,103158244.98062892,121674.3603742088,111066.94284165501,133295.21549640942,35388642.026685871,32303504.774000492,38768534.723049775,97429.915704153813,88936.820337256286,106734.44534059489,28337214.175118282,25867021.517328486,31043410.184844732,4.3558622688251107E-2,3.976875604914009E-2,4.771057494339797E-2,12.668901654787266,11.566629710164756,13.876485172114954,1.6439689540073125E-2,1.5015688475900263E-2,1.7999740326216585E-2,4.781436996046204,4.3672703322507376,5.2351733349469258,1.31849751004383E-2,1.2044812869295117E-2,1.4434068959830293E-2,3.8348125482242685,3.5031996026030132,4.1981079484368253,16305.307073518728,14886.645612143893,17859.508108736911,4742352.2374419197,4329738.581949953,5194387.1929057082,6153.8719454622997,5620.8253707224903,6737.8460371227911,1789836.1716162534,1634801.0897879817,1959683.3770511039,4935.5341032702572,4508.7369700029503,5403.107632552822,1435486.071625605,1311353.3379850842,1571478.504197638]
[36,0.01,2.9065099922828862E-2,2.6530671822925421E-2,3.1841668458593972E-2,254.10384574880251,231.94641540556597,278.37820726128029,1.0923347976937711E-2,9.9710642543160907E-3,5.5246548622948889E-4,95.498200135625822,87.172787293260939,4.8299715145356368,8.7467965258009265E-3,7.9843266364288661E-3,9.582113141955657E-3,76.469533601794666,69.803582627205813,83.772352623451525,10879.944087214155,9931.2311602595983,11919.297487121625,95118738.329938084,86824543.440162122,104205364.44544458,4088.9388149297311,3732.4702775843803,4479.4645216250701,35747858.450991012,32631405.162737943,39162059.131481789,3274.1899183428263,2988.774427373306,3586.8741376647836,28624854.281316172,26129587.652809814,31358519.840548079,1.4638132675371953E-3,1.3364525585397627E-3,1.6033420777285296E-3,12.797498777809803,11.684038096805136,14.017340008581742,5.5246548622948889E-4,5.0461108859065898E-4,6.0489191520848818E-4,4.8299715145356368,4.4116008050488196,5.2883135556024454,4.4308888328039252E-4,4.0477305743261209E-4,4.8506542089645475E-4,3.8737382478997429,3.5387592274658535,4.2407213192733595,547.9494839932712,500.27452686327194,600.17932863402154,4790490.0216565505,4373688.0844601439,5247113.4092008974,206.80450493037208,188.89115964615925,226.42929952933403,1808004.1066609262,1651395.3236520835,1979575.3654168544,165.86154145544154,151.51877146716922,181.57462633903728,1450057.135793604,1324664.3787624158,1587429.9749753128]
[39,0.01,9.3483552786013304E-3,8.5331943340707841E-3,1.0241397077756854E-2,254.14708791659842,231.98588692865556,278.42558032292618,3.513331727444001E-3,3.2070438912166167E-3,1.7769227211161183E-4,95.514451559063772,87.187621938066357,4.83079345580955,2.8132764618021824E-3,2.568039410011165E-3,3.0819435752360547E-3,76.482546818472059,69.815461464473401,83.786608598673482,3499.3715145878136,3194.2321714539216,3833.6640120557381,95134925.17839478,86839318.822507009,104223097.6121399,1315.1460981010746,1200.4933172196879,1440.7528588315763,35753941.849252567,32636958.217998896,39168723.541960135,1053.0942844701001,961.29465471882486,1153.6644934146718,28629725.521058016,26134034.26010295,31363856.282319676,4.7081367422789638E-4,4.2985000441758187E-4,5.1569103204646084E-4,12.799676594473253,11.686026430096302,14.019725411946721,1.7769227211161183E-4,1.6230061985653496E-4,1.9455444996014211E-4,4.83079345580955,4.4123515500117634,5.2892134953158916,1.4251292140407947E-4,1.3018920829904621E-4,1.5601404777358863E-4,3.8743974620049815,3.5393614364558532,4.2414429847889812,176.23976744260287,160.90582954709728,193.03871687488692,4791305.2441602899,4374432.3776190206,5248006.3376719961,66.515580212607617,60.754020252734605,72.827602282642772,1808311.7840859788,1651676.3501492322,1979912.2400118206,53.346887528299249,48.733749782837116,58.400766593043102,1450303.8995283081,1324889.8037620687,1587700.1161577094]
[44,0.01,1.1567691950664439E-3,1.0559008560322341E-3,1.2672745419839376E-3,254.16324039636169,232.0006309391996,278.44327583771098,4.3474106334615627E-4,3.9684088484284166E-4,2.1987712325245547E-5,95.520522040762202,87.193163202813906,4.8311004799591286,3.4811594673423476E-4,3.1777021654465573E-4,3.8136092205723343E-4,76.487407715363929,69.819898630516548,83.791933709855812,433.01362106274496,395.25555755096667,474.3791074705934,95140971.53905277,86844837.950628579,104229721.57737534,162.73670051645379,148.54951987347181,178.27933097656444,35756214.21375972,32639032.480629537,39171212.93508894,130.31030501846857,118.95098237292744,142.75490261680486,28631545.101466738,26135695.225266781,31365849.632147335,5.8258671042331548E-5,5.3189810270435981E-5,6.3811813122769952E-5,12.800490086057453,11.686769142936228,14.02061644450924,2.1987712325245547E-5,2.0083143162089843E-5,2.4074244909384768E-5,4.8311004799591286,4.4126319798199667,5.2895496546425518,1.7634605496490004E-5,1.6109664342256081E-5,1.9305240235704162E-5,3.8746437017990827,3.5395863828223288,4.2417125523946559,21.807978820610153,19.91055125523026,23.886687495410602,4791609.7586114714,4374710.3974501127,5248339.878051552,8.2306643135441,7.5177265957869173,9.0117164314401403,1808426.7124911696,1651781.3234898278,1980038.0745930939,6.6011650505695876,6.0303335537432003,7.2265340532934106,1450396.0745147686,1324974.0079759324,1587801.0234480763]
[50,0.01,6.7866458482663514E-5,6.1948616814268089E-5,7.4349693488119932E-5,254.16510162273096,232.00232986974251,278.44531486572515,2.550581088442297E-5,2.3282246406867009E-5,1.2899964591158679E-6,95.521221533395959,87.193801714560593,4.8311358578980936,2.0423604420789424E-5,1.864325165308032E-5,2.2374052917462831E-5,76.487967829328241,69.820409918601428,83.792547314546681,25.404463623008734,23.189236885785078,27.831334149892168,95141668.25225468,86845473.911604613,104230484.84709896,9.5475947806262038,8.7152474893952334,10.459464918015099,35756476.054963246,32639271.494846646,39171499.784179762,7.6451715200551655,6.9787317479703672,8.3752832569885065,28631754.769027844,26135886.61582765,31366079.322901744,3.4179762881068427E-6,3.1205914419357855E-6,3.743773420376395E-6,12.800583823490333,11.686854724639021,14.020719116874446,1.2899964591158679E-6,1.1782573459116617E-6,1.4124111790082622E-6,4.8311358578980936,4.4126642933322824,5.2895883897849094,1.0346041603545168E-6,9.4513743183709905E-7,1.1326185815995957E-6,3.8746720756466075,3.5396123030596605,4.2417436142714289,1.2794516793254787,1.1681315563148384,1.4014073785069336,4791644.8473615991,4374742.4332643282,5248378.3114165068,0.48288460680161527,0.44105728443752557,0.52870813093941316,1808439.955521432,1651793.4194127109,1980052.5743259068,0.38728356162350747,0.35379346502931219,0.42397331757543977,1450406.695702221,1324983.7107030398,1587812.6508460012]

{"sheet":"Bedford NPV 2%","index":27,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU6","v":21.731283915057034},{"$f":"'WTP Values '!CV6","v":19.83635230472251},{"$f":"'WTP Values '!CW6","v":23.807258170109701},{"$f":"C3","v":21.731283915057034},{"$f":"D3","v":19.83635230472251},{"$f":"E3","v":23.807258170109701},{"$f":"'WTP Values '!CC6","v":8.1671274765978303},{"$f":"'WTP Values '!CD6","v":7.4551275867325462},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"I3","v":8.1671274765978303},{"$f":"J3","v":7.4551275867325462},{"$f":"K3","v":0.41306530396935764},{"$f":"'WTP Values '!CI6","v":6.5397717246490155},{"$f":"'WTP Values '!CJ6","v":5.9696911232879275},{"$f":"'WTP Values '!CK6","v":7.1643180910066073},{"$f":"O3","v":6.5397717246490155},{"$f":"P3","v":5.9696911232879275},{"$f":"Q3","v":7.1643180910066073},{"$f":"'WTP Values '!BH6","v":8134675.4205889218},{"$f":"'WTP Values '!BI6","v":7425345.3297145022},{"$f":"'WTP Values '!BJ6","v":8911775.2372569796},{"$f":"U3","v":8134675.4205889218},{"$f":"V3","v":7425345.3297145022},{"$f":"W3","v":8911775.2372569796},{"$f":"'WTP Values '!AV6","v":3057202.2987866076},{"$f":"'WTP Values '!AW6","v":2790679.2518194611},{"$f":"'WTP Values '!AX6","v":3349189.0812459029},{"$f":"AA3","v":3057202.2987866076},{"$f":"AB3","v":2790679.2518194611},{"$f":"AC3","v":3349189.0812459029},{"$f":"'WTP Values '!BB6","v":2448033.9271581024},{"$f":"'WTP Values '!BC6","v":2234635.5530089592},{"$f":"'WTP Values '!BD6","v":2681820.4809248173},{"$f":"AG3","v":2448033.9271581024},{"$f":"AH3","v":2234635.5530089592},{"$f":"AI3","v":2681820.4809248173},{"$f":"'WTP Values '!CX6","v":1.0944583641528409},{"$f":"'WTP Values '!CY6","v":0.99923379123911438},{"$f":"'WTP Values '!CZ6","v":1.1987807369177261},{"$f":"AM3","v":1.0944583641528409},{"$f":"AN3","v":0.99923379123911438},{"$f":"AO3","v":1.1987807369177261},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"'WTP Values '!CG6","v":0.37728570904504632},{"$f":"'WTP Values '!CH6","v":0.45226329798349019},{"$f":"AS3","v":0.41306530396935764},{"$f":"AT3","v":0.37728570904504632},{"$f":"AU3","v":0.45226329798349019},{"$f":"'WTP Values '!CL6","v":0.33128701940600824},{"$f":"'WTP Values '!CM6","v":0.30263918774023796},{"$f":"'WTP Values '!CN6","v":0.36267187819292906},{"$f":"AY3","v":0.33128701940600824},{"$f":"AZ3","v":0.30263918774023796},{"$f":"BA3","v":0.36267187819292906},{"$f":"'WTP Values '!BK6","v":409688.79650794022},{"$f":"'WTP Values '!BL6","v":374043.36498418864},{"$f":"'WTP Values '!BM6","v":448739.80908801302},{"$f":"BE3","v":409688.79650794022},{"$f":"BF3","v":374043.36498418864},{"$f":"BG3","v":448739.80908801302},{"$f":"'WTP Values '!AY6","v":154622.80960626833},{"$f":"'WTP Values '!AZ6","v":141229.4273962205},{"$f":"'WTP Values '!BA6","v":169295.80176308352},{"$f":"BK3","v":154622.80960626833},{"$f":"BL3","v":141229.4273962205},{"$f":"BM3","v":169295.80176308352},{"$f":"'WTP Values '!BE6","v":124010.72962168547},{"$f":"'WTP Values '!BF6","v":113286.98163626422},{"$f":"'WTP Values '!BG6","v":135759.0294621622},{"$f":"BQ3","v":124010.72962168547},{"$f":"BR3","v":113286.98163626422},{"$f":"BS3","v":135759.0294621622}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":20.887431675372007},{"$f":"D3/(1+B4)^A4","v":19.066082568937439},{"$f":"E3/(1+B4)^A4","v":22.882793319982412},{"$f":"F3+C4","v":42.618715590429041},{"$f":"G3+D4","v":38.902434873659949},{"$f":"H3+E4","v":46.690051490092117},{"$f":"I3/(1+B4)^A4","v":7.8499879628968001},{"$f":"J3/(1+B4)^A4","v":7.1656358965134048},{"$f":"K3/(1+B4)^A4","v":0.39702547478792544},{"$f":"L3+I4","v":16.017115439494631},{"$f":"M3+J4","v":14.620763483245952},{"$f":"N3+K4","v":0.81009077875728308},{"$f":"O3/(1+B4)^A4","v":6.2858244181555323},{"$f":"P3/(1+B4)^A4","v":5.737880741337877},{"$f":"Q3/(1+B4)^A4","v":6.8861188879340709},{"$f":"R3+O4","v":12.825596142804548},{"$f":"S3+P4","v":11.707571864625805},{"$f":"T3+Q4","v":14.050436978940677},{"$f":"U3/(1+B4)^A4","v":7818796.0597740505},{"$f":"V3/(1+B4)^A4","v":7137010.1208328549},{"$f":"W3/(1+B4)^A4","v":8565720.1434611492},{"$f":"X3+U4","v":15953471.480362972},{"$f":"Y3+V4","v":14562355.450547356},{"$f":"Z3+W4","v":17477495.380718127},{"$f":"AA3/(1+B4)^A4","v":2938487.4075226909},{"$f":"AB3/(1+B4)^A4","v":2682313.7752974443},{"$f":"AC3/(1+B4)^A4","v":3219135.9873566926},{"$f":"AD3+AA4","v":5995689.7063092981},{"$f":"AE3+AB4","v":5472993.0271169059},{"$f":"AF3+AC4","v":6568325.0686025955},{"$f":"AG3/(1+B4)^A4","v":2352973.7861957923},{"$f":"AH3/(1+B4)^A4","v":2147861.9309966927},{"$f":"AI3/(1+B4)^A4","v":2577682.1231495743},{"$f":"AJ3+AG4","v":4801007.7133538947},{"$f":"AK3+AH4","v":4382497.4840056524},{"$f":"AL3+AI4","v":5259502.6040743915},{"$f":"AM3/(1+B4)^A4","v":1.0519592119885053},{"$f":"AN3/(1+B4)^A4","v":0.96043232529711109},{"$f":"AO3/(1+B4)^A4","v":1.1522306198747849},{"$f":"AP3+AM4","v":2.1464175761413462},{"$f":"AQ3+AN4","v":1.9596661165362255},{"$f":"AR3+AO4","v":2.3510113567925108},{"$f":"AS3/(1+B4)^A4","v":0.39702547478792544},{"$f":"AT3/(1+B4)^A4","v":0.36263524514133633},{"$f":"AU3/(1+B4)^A4","v":0.43470136292146311},{"$f":"AV3+AS4","v":0.81009077875728308},{"$f":"AW3+AT4","v":0.73992095418638271},{"$f":"AX3+AU4","v":0.88696466090495329},{"$f":"AY3/(1+B4)^A4","v":0.31842274068243775},{"$f":"AZ3/(1+B4)^A4","v":0.29088733923513838},{"$f":"BA3/(1+B4)^A4","v":0.34858888715198871},{"$f":"BB3+AY4","v":0.64970976008844605},{"$f":"BC3+AZ4","v":0.59352652697537633},{"$f":"BD3+BA4","v":0.71126076534491778},{"$f":"BE3/(1+B4)^A4","v":393780.08122639393},{"$f":"BF3/(1+B4)^A4","v":359518.80525200756},{"$f":"BG3/(1+B4)^A4","v":431314.69539409172},{"$f":"BH3+BE4","v":803468.87773433421},{"$f":"BI3+BF4","v":733562.17023619614},{"$f":"BJ3+BG4","v":880054.50448210468},{"$f":"BK3/(1+B4)^A4","v":148618.61746084999},{"$f":"BL3/(1+B4)^A4","v":135745.3166053638},{"$f":"BM3/(1+B4)^A4","v":162721.83944933058},{"$f":"BN3+BK4","v":303241.42706711835},{"$f":"BO3+BL4","v":276974.7440015843},{"$f":"BP3+BM4","v":332017.64121241414},{"$f":"BQ3/(1+B4)^A4","v":119195.24185090876},{"$f":"BR3/(1+B4)^A4","v":108887.91006945811},{"$f":"BS3/(1+B4)^A4","v":130487.34089019819},{"$f":"BT3+BQ4","v":243205.97147259425},{"$f":"BU3+BR4","v":222174.89170572232},{"$f":"BV3+BS4","v":266246.37035236042}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":19.682693379028436},{"$f":"D4/(1+B5)^A5","v":17.966395437027842},{"$f":"E4/(1+B5)^A5","v":21.562967222243344},{"$f":"F4+C5","v":62.301408969457476},56.868830310687791,68.253018712335461,{"$f":"I4/(1+B5)^A5","v":7.3972189833631115},{"$f":"J4/(1+B5)^A5","v":6.7523387465166165},{"$f":"K4/(1+B5)^A5","v":0.37412597227680666},{"$f":"L4+I5","v":23.414334422857742},21.373102229762569,1.1842167510340897,{"$f":"O4/(1+B5)^A5","v":5.9232727402691392},{"$f":"P4/(1+B5)^A5","v":5.4069331755300354},{"$f":"Q4/(1+B5)^A5","v":6.4889436264465319},{"$f":"R4+O5","v":18.748868883073687},17.114505040155841,20.539380605387208,{"$f":"U4/(1+B5)^A5","v":7367826.1563935168},{"$f":"V4/(1+B5)^A5","v":6725364.0387491006},{"$f":"W4/(1+B5)^A5","v":8071669.4026629552},{"$f":"X4+U5","v":23321297.636756487},21287719.489296459,25549164.783381082,{"$f":"AA4/(1+B5)^A5","v":2769002.3138938746},{"$f":"AB4/(1+B5)^A5","v":2527604.1787259844},{"$f":"AC4/(1+B5)^A5","v":3033463.7388303638},{"$f":"AD4+AA5","v":8764692.0202031732},8000597.2058428898,9601788.8074329589,{"$f":"AG4/(1+B5)^A5","v":2217259.7513360176},{"$f":"AH4/(1+B5)^A5","v":2023978.2691015266},{"$f":"AI4/(1+B5)^A5","v":2429007.4360064892},{"$f":"AJ4+AG5","v":7018267.4646899123},6406475.753107179,7688510.0400808807,{"$f":"AM4/(1+B5)^A5","v":0.99128466048927766},{"$f":"AN4/(1+B5)^A5","v":0.90503683094842025},{"$f":"AO4/(1+B5)^A5","v":1.0857726476569955},{"$f":"AP4+AM5","v":3.137702236630624},2.8647029474846457,3.4367840044495064,{"$f":"AS4/(1+B5)^A5","v":0.37412597227680666},{"$f":"AT4/(1+B5)^A5","v":0.34171929079062385},{"$f":"AU4/(1+B5)^A5","v":0.40962880313893518},{"$f":"AV4+AS5","v":1.1842167510340897},1.0816402449770066,1.2965934640438885,{"$f":"AY4/(1+B5)^A5","v":0.30005686037274293},{"$f":"AZ4/(1+B5)^A5","v":0.27410963659823373},{"$f":"BA4/(1+B5)^A5","v":0.32848309393821828},{"$f":"BB4+AY5","v":0.94976662046118898},0.86763616357361006,1.0397438592831361,{"$f":"BE4/(1+B5)^A5","v":371067.76543938037},{"$f":"BF4/(1+B5)^A5","v":338782.59987863601},{"$f":"BG4/(1+B5)^A5","v":406437.47068820789},{"$f":"BH4+BE5","v":1174536.6431737146},1072344.7701148321,1286491.9751703124,{"$f":"BK4/(1+B5)^A5","v":140046.64256286231},{"$f":"BL4/(1+B5)^A5","v":127915.84364739411},{"$f":"BM4/(1+B5)^A5","v":153336.42363168256},{"$f":"BN4+BK5","v":443288.06962998066},404890.5876489784,485354.06484409666,{"$f":"BQ4/(1+B5)^A5","v":112320.33856784792},{"$f":"BR4/(1+B5)^A5","v":102607.50962060041},{"$f":"BS4/(1+B5)^A5","v":122961.13569648759},{"$f":"BT4+BQ5","v":355526.31004044216},324782.4013263227,389207.50604884804]
[4,0.02,18.183766250097776,16.598172246681809,19.920848639829163,80.485175219555259,73.467002557369597,88.173867352164621,6.8338869230965118,6.2381172659509829,0.34563456824565031,30.248221345954253,27.611219495713552,1.5298513192797401,5.4721884282051816,4.995170483044439,5.9947808890365302,24.221057311278869,22.109675523200281,26.534161494423739,6806732.4943426633,6213196.8055615611,7456974.8580483375,30128030.13109915,27500916.29485802,33006139.641429421,2558130.1223476902,2335115.5593215046,2802451.6001357203,11322822.142550863,10335712.765164394,12404240.407568678,2048405.2795844662,1869843.0662865066,2244027.4095389862,9066672.7442743778,8276318.8193936851,9932537.4496198669,0.91579379948326523,0.83611413665722967,1.0030860942426134,4.0534960361138896,3.7008170841418755,4.4398700986921202,0.34563456824565031,0.31569580378194217,0.37843369614862071,1.5298513192797401,1.3973360487589488,1.6750271601925093,0.277206158003235,0.25323493400106822,0.30346760386186078,1.226972778464424,1.1208710975746783,1.3432114631449967,342809.25784705102,312982.75531524862,375485.39826108632,1517345.9010207658,1385327.5254300807,1661977.3734313988,129381.4501620705,118174.4670699678,141659.15361539382,572669.51979205117,523065.05471894622,627013.21845949045,103766.63103565578,94793.47843896324,113597.0827922256,459292.94107609795,419575.87976528594,502804.58884107362]
[5,0.02,16.469597331458949,15.033475990683549,18.042926371051646,96.954772551014202,88.500478548053138,106.21679372321627,6.1896619371422759,5.6500550031037644,0.31305187740234619,36.437883283096525,33.261274498817315,1.8429031966820864,4.9563296566201736,4.5242798068463319,5.4296577493799596,29.177386967899043,26.633955330046611,31.963819243803698,6165067.334396584,5627483.7743339194,6754011.8770614425,36293097.465495735,33128400.06919194,39760151.518490866,2316977.2673642752,2114986.1065907031,2538266.7573000696,13639799.409915138,12450698.871755097,14942507.164868748,1855303.7727379138,1693574.4746825306,2032484.7629222742,10921976.517012291,9969893.2940762155,11965022.212542141,0.82946265964319343,0.75729433410479363,0.90852598046748956,4.8829586957570834,4.458111418246669,5.3483960791596097,0.31305187740234619,0.28593541601932471,0.34275905807961854,1.8429031966820864,1.6832714647782736,2.017786218272128,0.25107415797810967,0.22936268185001282,0.27485995860294726,1.4780469364425337,1.350233779424691,1.6180714217479439,310492.90672700194,283478.12443447852,340088.69384632219,1827838.8077477678,1668805.6498645593,2002066.0672777209,117184.76563226101,107034.25576050066,128305.05992389111,689854.28542431223,630099.3104794469,755318.27838338155,93984.634761246591,85857.373993116853,102888.37779171849,553277.57583734451,505433.25375840277,605692.96663279214]
[9,0.02,9.0923852399197287,8.2995444546348303,9.960974401465581,144.26946534086827,131.68940926369126,158.05142580894446,3.4171321681232607,3.1192308883488948,0.1728268282543437,54.219857373594628,49.493038478073707,2.742254474584092,2.7362453196078014,2.4977231749595195,2.997555980556863,43.416181660243396,39.631535346613511,47.562414837592002,3403554.2039213385,3106769.9700165577,3728693.3411501944,54004414.936418921,49295320.280040294,59163418.67984286,1279135.6997400429,1167622.2600456926,1401303.1851708081,20296128.972813144,18526738.004600368,22234568.374583405,1024259.2031432049,934973.16579167219,1122075.6699046257,16251987.097858436,14835279.761860855,17804047.309654694,0.45792218788486005,0.41808015624868394,0.50157074569803317,7.2658810059892076,6.633704910215263,7.9584554990891112,0.1728268282543437,0.15785661931262959,0.18922729789993234,2.742254474584092,2.504721199973166,3.0024817883938946,0.1386107335948579,0.12662445966775332,0.15174218169091092,2.1993454851031169,2.0091585005811283,2.4077030223147338,171414.09503873289,156500.02016290068,187753.06754375625,2719838.5451764134,2483195.9534235606,2979090.0798748787,64694.297737504981,59090.496729002873,70833.488492803459,1026508.6112074136,937592.73775500862,1123919.5484391416,51886.180863093752,47399.3567858608,56801.678193175067,823281.3914255366,752088.66326671001,901275.90584423696]
[16,0.02,1.4998996298663356,1.3691108908266933,1.6431839856796668,172.44411883067173,157.40728009321856,188.91758411358012,0.56369754898525137,0.51455510643799474,2.8509889197342396E-2,64.808554643375459,59.158626452511299,3.2777944755102841,0.45137697466715199,0.41202984330032916,0.49448334920975612,51.895008910608226,47.371251945836434,56.850967713429377,561457.69850120158,512499.52626829303,615093.35721081053,64551038.050035939,58922295.498098299,70717553.275395006,211009.00500404279,192613.50563734912,231162.01891009713,24259797.928279791,22144859.29133755,26576798.783278011,168964.02419649827,154235.20542759862,185100.04114023072,19425868.029080041,17732489.269965407,21281032.980048597,7.5539839326269898E-2,6.8967411197966025E-2,8.2740200285541757E-2,8.6848484857550012,7.9292135388590657,9.5126771458601151,2.8509889197342396E-2,2.6040370995219119E-2,3.1215346313595155E-2,3.2777944755102841,2.9938728838105764,3.5888420677334745,2.2865527859691093E-2,2.0888246062632149E-2,2.5031720076493024E-2,2.6288597749130651,2.4015308187720859,2.8779078449346294,28276.841655769767,25816.58345115183,30972.154070061741,3251000.8973588403,2968143.9316370212,3560882.1487445543,10672.111956378443,9747.6967631468033,11684.84620581642,1226977.3961768099,1120696.9756364562,1343411.8973770905,8559.2571606016918,7819.1009095037689,9370.1282831348835,984061.5528631137,898965.46378082701,1077287.7617547947]
[19,0.02,0.51481705134043121,0.46992586553026994,0.56399716185863025,{"$f":"F20+C21","v":174.78009927731827},159.53956695200455,191.47671912792271,0.19348035311021231,0.1766129795446226,9.7855728465818786E-3,{"$f":"L20+I21","v":65.686471022599775},59.960007187213129,3.3221964757341165,0.15492807552850454,0.14142278907758551,0.16972366330925315,{"$f":"R20+O21","v":52.597994474370843},48.012957322795678,57.621088201457788,192711.55951984072,175907.43385297258,211121.15914487917,{"$f":"X20+U21","v":65425466.031216823},59720474.821860805,71675514.746079996,72425.535415419974,66111.568431682565,79342.741732526789,{"$f":"AD20+AA21","v":24588428.524581566},22444840.286045168,26936816.177394871,57994.254407014072,52938.818098247029,63532.689444891817,{"$f":"AJ20+AG21","v":19689016.741734169},17972698.959260076,21569312.320990618,2.5927866482736477E-2,2.3671983487777784E-2,2.8399277585070996E-2,{"$f":"AP20+AM21","v":8.8024960830310359},8.0366250754754454,9.6415387617776194,9.7855728465818786E-3,8.9379494098310308E-3,1.0714178619517067E-2,{"$f":"AV20+AS21","v":3.3221964757341165},3.0344287958576213,3.6374576131819096,7.848234238925493E-3,7.1695632371053843E-3,8.5917457829545723E-3,{"$f":"BB20+AY21","v":2.6644711084442632},2.4340626851686387,2.9168928593184442,9705.5829287330089,8861.1378410637881,10630.706691641539,{"$f":"BH20+BE21","v":3295039.9436293463},3008351.3114778204,3609118.9406321789,3663.0352455299476,3345.7442118384342,4010.6404117060247,{"$f":"BN20+BK21","v":1243598.4049150706},1135878.277495021,1361610.163257916,2937.8309357127573,2683.7838974083488,3216.1497458566359,{"$f":"BT20+BQ21","v":997391.94975558226},911143.12318633322,1091881.0292082464]
[25,0.02,3.5532824833206113E-2,3.2434421938829998E-2,3.8927250576819096E-2,175.69059012176396,160.37066451767274,192.47418852181437,1.3354071077933075E-2,1.2189879975983687E-2,6.7540312611021828E-4,66.028654890885193,60.272359896718314,3.3395029624972699,1.0693181500431278E-2,9.7610426434658563E-3,1.1714377336017575E-2,52.871995877294481,48.263073658911296,57.921256661547638,13301.008717414055,12141.183004102226,14571.644717178917,65766290.232949868,60031579.723254509,72048897.64388743,4998.8318309712031,4563.0399661686697,5476.2594526106659,24716518.273606233,22561763.332032602,27077139.501442876,4002.7805563381603,3653.8528501809233,4385.0449773370419,19791583.736223876,18066325.052391082,21681674.434700664,1.7895489973206282E-3,1.6338472871784175E-3,1.9601265210476412E-3,8.8483513727637213,8.0784906744865363,9.6917649191334316,6.7540312611021828E-4,6.1689990632725193E-4,7.394957706387908E-4,3.3395029624972699,3.0502361998365317,3.6564064057936267,5.4168744359887747E-4,4.9484537074161324E-4,5.9300482981727192E-4,2.6783512730600254,2.4467425714875981,2.9320879773760469,669.88219837104191,611.59834917978776,733.73451353984922,3312204.9624911165,3024022.8686934425,3627920.1071582781,252.82377380155322,230.92425300683078,276.81558496766098,1250076.7452211133,1141795.4658725318,1368703.2682079449,202.76995829189465,185.23555672543193,221.97960471459874,1002587.7142752911,915889.58731509256,1097569.0204865932]
[36,0.02,4.1492649183365798E-5,3.7874559573869551E-5,4.545641275183667E-5,175.74012140611163,160.41587675686975,192.52845149488905,1.5593913205814006E-5,1.4234455487427377E-5,7.8868666087168612E-7,66.047269912203205,60.289352083916725,3.3404444464475516,1.248671983536802E-5,1.1398235855729409E-5,1.3679198079143866E-5,52.88690172888284,48.276680147586831,57.937586017784,15.53195083946143,14.177590704510335,17.015707169713256,65784831.287537701,60048504.028893471,72069209.912368372,5.8372723379790825,5.3283862854883122,6.3947775998917891,24723486.437887795,22568124.020525973,27084773.18003111,4.6741560841773131,4.2667036801002549,5.1205366798727754,19797163.446332704,18071418.371746816,21687787.005560685,2.08970519768183E-6,1.9078880619346206E-6,2.2888932268856886E-6,8.8508459298572362,8.0807681898527299,9.6944972542215382,7.8868666087168612E-7,7.2037085468552913E-7,8.6352939085843895E-7,3.3404444464475516,3.0510961327244384,3.657437232232597,6.3254320954742037E-7,5.7784444283772168E-7,6.9246792179200549E-7,2.6791063628937888,2.4474323654142385,2.9329146015181764,0.78223972289465593,0.71418008173466241,0.85680181372986342,3313138.7504970715,3024875.4114305303,3628942.9026437607,0.29522921976524258,0.26965655173548114,0.3232451123564381,1250429.1710777346,1142117.3647052909,1369089.137654443,0.23678001351777572,0.21630461432695236,0.25921164184159218,1002870.3671887156,916147.79799984756,1097878.4508505485]
[39,0.02,4.3406181622660937E-6,3.9621235184972021E-6,4.7552743598060373E-6,175.74015508488105,160.41590749890679,192.52848839096757,1.6313063690590487E-6,1.4890911338451095E-6,8.2505882653765552E-8,66.047282569476664,60.289363637745012,3.3404450866090429,1.3062574690038174E-6,1.1923892676634908E-6,1.4310046911001031E-6,52.886911864108384,48.276689399311287,57.937597120920742,1.6248243781989713,1.483142410049908,1.7800427072819522,65784843.894517511,60048515.536565728,72069223.723684087,0.61064720684267848,0.55741175223953243,0.66896880146352389,24723491.175887242,22568128.3454726,27084778.370546643,0.488971593560728,0.44634728925130618,0.53566824366846899,19797167.240253508,18071421.834946495,21687791.161799863,2.1860769349179021E-7,1.9958748684873203E-7,2.3944509949706572E-7,8.8508476260299531,8.0807697384480424,9.69449911207127,8.2505882653765552E-8,7.5359247407820307E-8,9.0335310744954129E-8,3.3404450866090429,3.0510967174353296,3.657437933142464,6.6171444769555227E-8,6.0449311695226052E-8,7.2440273091119519E-8,2.6791068763167036,2.4474328344392373,2.9329151635808044,8.1831457264573512E-2,7.4711619887334824E-2,8.9631527206253309E-2,3313139.3854257097,3024875.991116493,3628943.5980929853,3.0884441908770623E-2,2.8209240650421376E-2,3.3815233135815026E-2,1250429.4107095008,1142117.5835802241,1369089.4000261596,2.4769968834597745E-2,2.2628001730627765E-2,2.7116580468896437E-2,1002870.5593784078,916147.97357005987,1097878.6612475531]
[44,0.02,6.7844635460156574E-8,6.1928696722823328E-8,7.4325785727634893E-8,175.74015853350195,160.41591064681367,192.52849216903277,2.5497609279426421E-8,2.3274759807467123E-8,1.2895816500571583E-9,66.047283865549474,60.289364820827835,3.3404451521599619,2.0417037041425422E-8,1.8637256760912327E-8,2.2366858355210647E-8,52.886912901929868,48.276690346664488,57.937598257853885,2.5396294607064537E-2,2.3181780194367979E-2,2.782238475360526E-2,65784845.185440391,60048516.714922287,72069225.13792792,9.5445246723511751E-3,8.7124450292939328E-3,1.0456101590335725E-2,24723491.661046412,22568128.788336203,27084778.902042314,7.6427131517554005E-3,6.9764876789057528E-3,8.3725901152052803E-3,19797167.62874141,18071422.189569391,21687791.587388251,3.4168772094878731E-9,3.1195879898801658E-9,3.7425695789878763E-9,8.8508477997137511,8.0807698970202875,9.6944993023103887,1.2895816500571583E-9,1.1778784674913989E-9,1.4119570064812501E-9,3.3404451521599619,3.0510967773082478,3.6574380049138635,1.0342714748073127E-9,9.4483351505835054E-10,1.1322543787024563E-9,2.6791069288899125,2.4474328824662126,2.9329152211345968,1.2790402610281543E-3,1.1677559339261878E-3,1.400956744343221E-3,3313139.4504407975,3024876.0504748705,3628943.6693052286,4.8272933125198357E-4,4.4091545881025222E-4,5.2853812045560377E-4,1250429.435247188,1142117.6059924639,1369089.4268923607,3.8715902738272303E-4,3.536796998068039E-4,4.2383698543937959E-4,1002870.5790581466,916147.99154800584,1097878.6827916745]
[50,0.02,2.4014113620689741E-10,2.1920123078212848E-10,2.6308164990563947E-10,175.7401585795281,160.41591068882641,192.52849221945576,9.0250685575824025E-11,8.2382744445435104E-11,4.5645702210038363E-12,66.047283882847182,60.289364836617544,3.3404451530348198,7.2267622043390622E-11,6.5967957289321085E-11,7.9169159689175307E-11,52.886912915780897,48.276690359308098,57.937598273027682,8.9892074753164338E-5,8.2053636185330743E-5,9.8479401376398918E-5,65784845.202669367,60048516.730648927,72069225.156802773,3.3783555381017988E-5,3.0838347561075574E-5,3.7010149721750358E-5,24723491.667521469,22568128.794246767,27084778.909135789,2.7051951971114686E-5,2.4693797329484269E-5,2.9635405800666585E-5,19797167.633926269,18071422.194302283,21687791.593068257,1.209429116687861E-11,1.1042013849822598E-11,1.324710354673994E-11,8.8508478020317778,8.0807698991366301,9.694499304849364,4.5645702210038363E-12,4.1691884933649374E-12,4.9977269022371497E-12,3.3404451530348198,3.0510967781073264,3.6574380058717426,3.6608808555316594E-12,3.3443085410300085E-12,4.0076986357531981E-12,2.6791069295915677,2.4474328831071932,2.9329152219027241,4.5272581900458304E-6,4.1333590324922377E-6,4.9587906557604284E-6,3313139.4513085051,3024876.0512670823,3628943.6702556452,1.7086563926683018E-6,1.5606530793736994E-6,1.8708000111431919E-6,1250429.4355746743,1142117.6062915833,1369089.4272509238,1.3703781897839953E-6,1.2518756182985066E-6,1.5002025518980359E-6,1002870.5793207972,916147.99178794399,1097878.6830792075]

{"sheet":"Bedford NPV 3%","index":28,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU6","v":21.731283915057034},{"$f":"'WTP Values '!CV6","v":19.83635230472251},{"$f":"'WTP Values '!CW6","v":23.807258170109701},{"$f":"C3","v":21.731283915057034},{"$f":"D3","v":19.83635230472251},{"$f":"E3","v":23.807258170109701},{"$f":"'WTP Values '!CC6","v":8.1671274765978303},{"$f":"'WTP Values '!CD6","v":7.4551275867325462},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"I3","v":8.1671274765978303},{"$f":"J3","v":7.4551275867325462},{"$f":"K3","v":0.41306530396935764},{"$f":"'WTP Values '!CI6","v":6.5397717246490155},{"$f":"'WTP Values '!CJ6","v":5.9696911232879275},{"$f":"'WTP Values '!CK6","v":7.1643180910066073},{"$f":"O3","v":6.5397717246490155},{"$f":"P3","v":5.9696911232879275},{"$f":"Q3","v":7.1643180910066073},{"$f":"'WTP Values '!BH6","v":8134675.4205889218},{"$f":"'WTP Values '!BI6","v":7425345.3297145022},{"$f":"'WTP Values '!BJ6","v":8911775.2372569796},{"$f":"U3","v":8134675.4205889218},{"$f":"V3","v":7425345.3297145022},{"$f":"W3","v":8911775.2372569796},{"$f":"'WTP Values '!AV6","v":3057202.2987866076},{"$f":"'WTP Values '!AW6","v":2790679.2518194611},{"$f":"'WTP Values '!AX6","v":3349189.0812459029},{"$f":"AA3","v":3057202.2987866076},{"$f":"AB3","v":2790679.2518194611},{"$f":"AC3","v":3349189.0812459029},{"$f":"'WTP Values '!BB6","v":2448033.9271581024},{"$f":"'WTP Values '!BC6","v":2234635.5530089592},{"$f":"'WTP Values '!BD6","v":2681820.4809248173},{"$f":"AG3","v":2448033.9271581024},{"$f":"AH3","v":2234635.5530089592},{"$f":"AI3","v":2681820.4809248173},{"$f":"'WTP Values '!CX6","v":1.0944583641528409},{"$f":"'WTP Values '!CY6","v":0.99923379123911438},{"$f":"'WTP Values '!CZ6","v":1.1987807369177261},{"$f":"AM3","v":1.0944583641528409},{"$f":"AN3","v":0.99923379123911438},{"$f":"AO3","v":1.1987807369177261},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"'WTP Values '!CG6","v":0.37728570904504632},{"$f":"'WTP Values '!CH6","v":0.45226329798349019},{"$f":"AS3","v":0.41306530396935764},{"$f":"AT3","v":0.37728570904504632},{"$f":"AU3","v":0.45226329798349019},{"$f":"'WTP Values '!CL6","v":0.33128701940600824},{"$f":"'WTP Values '!CM6","v":0.30263918774023796},{"$f":"'WTP Values '!CN6","v":0.36267187819292906},{"$f":"AY3","v":0.33128701940600824},{"$f":"AZ3","v":0.30263918774023796},{"$f":"BA3","v":0.36267187819292906},{"$f":"'WTP Values '!BK6","v":409688.79650794022},{"$f":"'WTP Values '!BL6","v":374043.36498418864},{"$f":"'WTP Values '!BM6","v":448739.80908801302},{"$f":"BE3","v":409688.79650794022},{"$f":"BF3","v":374043.36498418864},{"$f":"BG3","v":448739.80908801302},{"$f":"'WTP Values '!AY6","v":154622.80960626833},{"$f":"'WTP Values '!AZ6","v":141229.4273962205},{"$f":"'WTP Values '!BA6","v":169295.80176308352},{"$f":"BK3","v":154622.80960626833},{"$f":"BL3","v":141229.4273962205},{"$f":"BM3","v":169295.80176308352},{"$f":"'WTP Values '!BE6","v":124010.72962168547},{"$f":"'WTP Values '!BF6","v":113286.98163626422},{"$f":"'WTP Values '!BG6","v":135759.0294621622},{"$f":"BQ3","v":124010.72962168547},{"$f":"BR3","v":113286.98163626422},{"$f":"BS3","v":135759.0294621622}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":20.483819318556918},{"$f":"D3/(1+B4)^A4","v":18.697664534567359},{"$f":"E3/(1+B4)^A4","v":22.440624158836556},{"$f":"F3+C4","v":42.215103233613952},{"$f":"G3+D4","v":38.534016839289869},{"$f":"H3+E4","v":46.247882328946261},{"$f":"I3/(1+B4)^A4","v":7.6983009488149969},{"$f":"J3/(1+B4)^A4","v":7.0271727653242966},{"$f":"K3/(1+B4)^A4","v":0.38935366572660729},{"$f":"L3+I4","v":15.865428425412826},{"$f":"M3+J4","v":14.482300352056843},{"$f":"N3+K4","v":0.80241896969596493},{"$f":"O3/(1+B4)^A4","v":6.1643620743227601},{"$f":"P3/(1+B4)^A4","v":5.627006431603288},{"$f":"Q3/(1+B4)^A4","v":6.7530569243157768},{"$f":"R3+O4","v":12.704133798971775},{"$f":"S3+P4","v":11.596697554891215},{"$f":"T3+Q4","v":13.917375015322385},{"$f":"U3/(1+B4)^A4","v":7667711.7735780207},{"$f":"V3/(1+B4)^A4","v":6999100.1316943187},{"$f":"W3/(1+B4)^A4","v":8400202.8817579225},{"$f":"X3+U4","v":15802387.194166943},{"$f":"Y3+V4","v":14424445.46140882},{"$f":"Z3+W4","v":17311978.119014904},{"$f":"AA3/(1+B4)^A4","v":2881706.380230566},{"$f":"AB3/(1+B4)^A4","v":2630482.8464694703},{"$f":"AC3/(1+B4)^A4","v":3156931.9268978257},{"$f":"AD3+AA4","v":5938908.6790171731},{"$f":"AE3+AB4","v":5421162.098288931},{"$f":"AF3+AC4","v":6506121.0081437286},{"$f":"AG3/(1+B4)^A4","v":2307506.7651598668},{"$f":"AH3/(1+B4)^A4","v":2106358.3306710897},{"$f":"AI3/(1+B4)^A4","v":2527873.0143508506},{"$f":"AJ3+AG4","v":4755540.6923179692},{"$f":"AK3+AH4","v":4340993.8836800493},{"$f":"AL3+AI4","v":5209693.4952756679},{"$f":"AM3/(1+B4)^A4","v":1.0316319767676887},{"$f":"AN3/(1+B4)^A4","v":0.94187368389020121},{"$f":"AO3/(1+B4)^A4","v":1.1299658185669961},{"$f":"AP3+AM4","v":2.1260903409205296},{"$f":"AQ3+AN4","v":1.9411074751293156},{"$f":"AR3+AO4","v":2.328746555484722},{"$f":"AS3/(1+B4)^A4","v":0.38935366572660729},{"$f":"AT3/(1+B4)^A4","v":0.35562796592048856},{"$f":"AU3/(1+B4)^A4","v":0.42630153453057801},{"$f":"AV3+AS4","v":0.80241896969596493},{"$f":"AW3+AT4","v":0.73291367496553494},{"$f":"AX3+AU4","v":0.87856483251406825},{"$f":"AY3/(1+B4)^A4","v":0.31226978924121807},{"$f":"AZ3/(1+B4)^A4","v":0.28526646030751057},{"$f":"BA3/(1+B4)^A4","v":0.34185302874251022},{"$f":"BB3+AY4","v":0.64355680864722631},{"$f":"BC3+AZ4","v":0.58790564804774847},{"$f":"BD3+BA4","v":0.70452490693543934},{"$f":"BE3/(1+B4)^A4","v":386170.98360631563},{"$f":"BF3/(1+B4)^A4","v":352571.74567272002},{"$f":"BG3/(1+B4)^A4","v":422980.308311823},{"$f":"BH3+BE4","v":795859.78011425585},{"$f":"BI3+BF4","v":726615.11065690871},{"$f":"BJ3+BG4","v":871720.11739983596},{"$f":"BK3/(1+B4)^A4","v":145746.82779363592},{"$f":"BL3/(1+B4)^A4","v":133122.28051298004},{"$f":"BM3/(1+B4)^A4","v":159577.53017540157},{"$f":"BN3+BK4","v":300369.63739990426},{"$f":"BO3+BL4","v":274351.70790920057},{"$f":"BP3+BM4","v":328873.33193848509},{"$f":"BQ3/(1+B4)^A4","v":116892.00643009282},{"$f":"BR3/(1+B4)^A4","v":106783.8454484534},{"$f":"BS3/(1+B4)^A4","v":127965.90579900293},{"$f":"BT3+BQ4","v":240902.73605177831},{"$f":"BU3+BR4","v":220070.82708471763},{"$f":"BV3+BS4","v":263724.93526116514}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":18.745596401074483},{"$f":"D4/(1+B5)^A5","v":17.111011748192695},{"$f":"E4/(1+B5)^A5","v":20.536350029638285},{"$f":"F4+C5","v":60.960699634688439},55.645028587482564,66.784232358584546,{"$f":"I4/(1+B5)^A5","v":7.0450359044985591},{"$f":"J4/(1+B5)^A5","v":6.4308585450202074},{"$f":"K4/(1+B5)^A5","v":0.35631375972828283},{"$f":"L4+I5","v":22.910464329911385},20.91315889707705,1.1587327294242478,{"$f":"O4/(1+B5)^A5","v":5.6412645375494153},{"$f":"P4/(1+B5)^A5","v":5.149508003008334},{"$f":"Q4/(1+B5)^A5","v":6.1800037194246844},{"$f":"R4+O5","v":18.345398336521189},16.74620555789955,20.097378734747068,{"$f":"U4/(1+B5)^A5","v":7017042.4759139484},{"$f":"V4/(1+B5)^A5","v":6405168.1084976569},{"$f":"W4/(1+B5)^A5","v":7687375.6041151378},{"$f":"X4+U5","v":22819429.670080893},20829613.569906477,24999353.72313004,{"$f":"AA4/(1+B5)^A5","v":2637169.5585727873},{"$f":"AB4/(1+B5)^A5","v":2407264.4370180937},{"$f":"AC4/(1+B5)^A5","v":2889039.9220462437},{"$f":"AD4+AA5","v":8576078.2375899609},7828426.5353070246,9395160.9301899727,{"$f":"AG4/(1+B5)^A5","v":2111695.5700370418},{"$f":"AH4/(1+B5)^A5","v":1927616.2579226922},{"$f":"AI4/(1+B5)^A5","v":2313361.9049871108},{"$f":"AJ4+AG5","v":6867236.262355011},6268610.1416027416,7523055.4002627786,{"$f":"AM4/(1+B5)^A5","v":0.94408939906096279},{"$f":"AN4/(1+B5)^A5","v":0.86194784597635199},{"$f":"AO4/(1+B5)^A5","v":1.0340787942157521},{"$f":"AP4+AM5","v":3.0701797399814925},2.8030553211056675,3.3628253497004739,{"$f":"AS4/(1+B5)^A5","v":0.35631375972828283},{"$f":"AT4/(1+B5)^A5","v":0.32544996684486477},{"$f":"AU4/(1+B5)^A5","v":0.39012629369511143},{"$f":"AV4+AS5","v":1.1587327294242478},1.0583636418103997,1.2686911262091796,{"$f":"AY4/(1+B5)^A5","v":0.28577109309206972},{"$f":"AZ4/(1+B5)^A5","v":0.26105922184361746},{"$f":"BA4/(1+B5)^A5","v":0.31284394797832416},{"$f":"BB4+AY5","v":0.92932790173929603},0.84896486989136588,1.0173688549137636,{"$f":"BE4/(1+B5)^A5","v":353401.15473152546},{"$f":"BF4/(1+B5)^A5","v":322653.09237597318},{"$f":"BG4/(1+B5)^A5","v":387086.90122219274},{"$f":"BH4+BE5","v":1149260.9348457814},1049268.203032882,1258807.0186220286,{"$f":"BK4/(1+B5)^A5","v":133378.99383252717},{"$f":"BL4/(1+B5)^A5","v":121825.74468552534},{"$f":"BM4/(1+B5)^A5","v":146036.04576019588},{"$f":"BN4+BK5","v":433748.63123243139},396177.45259472588,474909.37769868097,{"$f":"BQ4/(1+B5)^A5","v":106972.74472955534},{"$f":"BR4/(1+B5)^A5","v":97722.345515808978},{"$f":"BS4/(1+B5)^A5","v":117106.93137352965},{"$f":"BT4+BQ5","v":347875.48078133364},317793.1726005266,380831.8666346948]
[4,0.03,16.655219607809631,15.202912315002401,18.24628101279659,77.615919242498066,70.847940902484964,85.030513371381133,6.2594231532479601,5.7137345242283866,0.31658016051272214,29.169887483159343,26.626893421305436,1.4753128899369699,5.0121904754787447,4.5752711638110899,5.4908532607796152,23.357588811999932,21.321476721710638,25.588231995526684,6234551.3545237808,5690908.9041228006,6830133.6567193447,29053981.024604674,26520522.474029277,31829487.379849385,2343090.9959494565,2138823.2731986288,2566874.5516494391,10919169.233539417,9967249.8085056543,11962035.481839411,1876214.1631188493,1712662.0785160202,2055392.0897226126,8743450.4254738595,7981272.220118762,9578447.4899853915,0.83881120314017166,0.76582949712881598,0.9187656151849688,3.9089909431216641,3.5688848182344834,4.2815909648854422,0.31658016051272214,0.28915808028625273,0.34662215899945864,1.4753128899369699,1.3475217220966524,1.6153132852086383,0.25390391488101255,0.23194773734700264,0.27795779579755059,1.1832318166203086,1.0809126072383686,1.2953266507113141,313992.34869740868,286673.09354599653,343921.69815373793,1463253.28354319,1335941.2965788785,1602728.7167757666,118505.50848422694,108240.59625577283,129751.1351867569,552254.13971665828,504418.04885049874,604660.51288543781,95043.898172201196,86825.038282738082,104047.99174653254,442919.37895353482,404618.21088326466,484879.85838122736]
[5,0.03,14.36693873954396,13.11416571114326,15.739402283980322,91.98285798204202,83.962106613628222,100.76991565536146,5.3994333971693145,4.9287175922384785,0.27308482742002277,34.569320880328661,31.555611013543913,1.7483977173569927,4.3235595331546053,3.9466690968430038,4.7364582565129272,27.681148345154536,25.268145818553641,30.324690252039609,5377978.7651064023,4909028.0118263848,5891733.2908040397,34431959.789711073,31429550.485855661,37721220.670653425,2021170.8757174411,1844967.743706428,2214208.5366649688,12940340.109256858,11812217.552212082,14176244.018504379,1618438.8184923024,1477357.3536095601,1772999.2719484495,10361889.243966162,9458629.573728323,11351446.761933841,0.7235659122685616,0.66061125156382361,0.79253529044867466,4.6325568553902254,4.2294960697983068,5.0741262553341171,0.27308482742002277,0.24943030013058298,0.29899931921513745,1.7483977173569927,1.5969520222272355,1.9143126044237757,0.2190197473658905,0.20008015575355531,0.23976883634302684,1.4022515639861992,1.2809927629919238,1.535095487054341,270852.55821580027,247286.72873935982,296669.87796773331,1734105.8417589902,1583228.0253182384,1899398.5947435,102223.89261640624,93369.289157209307,111924.46899591372,654478.03233306448,597787.33800770808,716584.98188135156,81985.701465454753,74896.040727181215,89752.711678089981,524905.08041898953,479514.25161044591,574632.5700593174]
[9,0.03,5.9189885354682632,5.40286263508853,6.4844253436943164,127.44005523138092,116.32749556741194,139.61431399846319,2.2244950685217502,2.0305663893953732,0.11250733312173583,47.894969333965591,43.719546213829574,2.4223633245870255,1.7812492816384726,1.6259754120899197,1.9513580886831228,38.351570622683411,35.008413190855016,42.014134865747877,2215656.0441815453,2022454.542965167,2427316.1064103465,47704658.820039563,43544892.360236295,52261851.296267591,832695.63951475627,760102.28214098525,912224.59991305834,17928532.494157858,16365545.605822414,19640847.874551162,666775.36430539656,608651.66876059829,730452.22467410367,14356150.336297523,13104705.612913709,15727158.668839762,0.29809957549169563,0.27216308883152723,0.32651404611394746,6.4182970008248974,5.85986589850509,7.0300808696010089,0.11250733312173583,0.10276198107587894,0.12318376062090669,2.4223633245870255,2.2125389271361526,2.6522344422644863,9.0233235987265806E-2,8.2430375012345181E-2,9.8781585917863401E-2,1.9427860873553202,1.7747849115382086,2.1268381734109907,111587.66776592105,101878.85804461794,122224.06166990596,2402562.2719177869,2193524.6568422318,2631571.4376669694,42114.89026413524,38466.91087818236,46111.399292165072,906763.69943337596,828220.09495721105,992811.39630132425,33777.023473391237,30856.177119762775,36976.928842021785,727243.46587369905,664355.55548187031,796139.71638505545]
[16,0.03,0.40184637096774534,0.36680603953489382,0.44023447191365273,140.82866122563522,128.54863751232639,154.28192409867631,0.15102331507563777,0.13785729262661173,7.6382414413059922E-3,52.926722281303107,48.312637274891991,2.6768521355730508,0.12093089137208407,0.11038918469191242,0.13247975759659636,42.380712538823197,38.686329446034065,46.428058705357508,150423.22439583275,137306.57082164573,164793.04913459992,52716418.112455212,48119634.624863446,57752380.425948441,56532.584723649663,51604.145169794931,61931.889677763233,19812069.480889779,18084878.209684953,21704277.407032248,45268.082340629597,41322.003381031893,49591.171513796973,15864379.75520348,14481460.666914899,17379423.574437249,2.0238294411375549E-2,1.8477438991976187E-2,2.2167382774040911E-2,7.092590883875479,6.4754920888092862,7.7686475839667706,7.6382414413059922E-3,6.9766192181906599E-3,8.3630753584074437E-3,2.6768521355730508,2.4449839922971228,2.9308730687732263,6.1260295073861503E-3,5.5962850506857224E-3,6.7063859951186043E-3,2.1468914403190582,1.9612403855411842,2.3502796829555299,7575.8043908666477,6916.6630646850845,8297.9203849909118,2654970.8225651099,2423972.1195008233,2908039.2488326733,2859.2242939711496,2611.5591280688918,3130.5515046643472,1002026.541869876,915231.2980500944,1097114.2435305584,2293.1577284767982,2094.8583906209069,2510.402677021485,803646.25939729507,734151.46663626574,879780.61688297149]
[19,0.03,8.1442278719757483E-2,7.4340648233175252E-2,8.9222402276005086E-2,{"$f":"F20+C21","v":141.29603669620499},128.97525862357992,154.79394761894892,3.0607923346305622E-2,2.7939563128588914E-2,1.5480438130958665E-3,{"$f":"L20+I21","v":53.102372972836029},48.472974960305628,2.6857359452721621,2.4509086239189942E-2,2.2372596586288786E-2,2.6849697104204869E-2,{"$f":"R20+O21","v":42.521363634228969},38.814719798339468,46.582141940944688,30486.302856654038,27827.948237980159,33398.637908256824,{"$f":"X20+U21","v":52891370.856503427},48279331.782251082,57944046.282480694,11457.469457105875,10458.621696376113,12551.747596054603,{"$f":"AD20+AA21","v":19877820.835876785},18144897.444334254,21776308.53179197,9174.4906647182506,8374.738108277912,10050.651951240665,{"$f":"AJ20+AG21","v":15917029.705070617},14529521.050609754,17437101.579756919,4.1016988912811565E-3,3.7448259960337613E-3,4.4926675884200034E-3,{"$f":"AP20+AM21","v":7.1161294375552524},6.4969826443243246,7.7944298025055794,1.5480438130958665E-3,1.4139527141209564E-3,1.6949460378439616E-3,{"$f":"AV20+AS21","v":2.6857359452721621},2.4530982890176216,2.9405999110777445,1.2415635392811538E-3,1.134200131745726E-3,1.3591844965561914E-3,{"$f":"BB20+AY21","v":2.1540164416394481},1.9677492569606472,2.3580796795132755,1535.3896844743374,1401.8013893422699,1681.7410672672995,{"$f":"BH20+BE21","v":2663782.0136021199},2432016.6830160907,2917690.3113403325,579.47951927775659,529.28517405569755,634.46945551710485,{"$f":"BN20+BK21","v":1005352.019954053},918268.72420243837,1100755.2941617034,464.75470319965598,424.56533952639501,508.78377731379271,{"$f":"BT20+BQ21","v":806313.36242439586},736587.93364662002,882700.3909988032]
[25,0.03,1.5059986457681093E-3,1.3746780827428532E-3,1.6498656362772413E-3,141.38908831459619,129.06019629648262,154.89588839294302,5.6598970257112696E-4,5.1664743296039243E-4,2.8625818466281452E-5,53.137343959008561,48.504897219936957,2.6875046578427511,4.5321240104593874E-4,4.1370527311993498E-4,4.9649405829317714E-4,42.549366413322296,38.840281537925996,46.612818977591182,563.74074422182548,514.58349422062884,617.59450068201613,52926202.885569535,48311126.516641572,57982205.790764093,211.86702726854037,193.3967266011966,232.10198902619362,19890911.53142719,18156846.90952957,21790649.491374768,169.65107968333362,154.86236937362881,185.85271023345106,15927511.990410453,14539089.581191508,17448584.92040813,7.5847005667333228E-5,6.9247852188299497E-5,8.3076645329736062E-5,7.1208158206720684,6.5012612834415267,7.7995628856727972,2.8625818466281452E-5,2.614625850504007E-5,3.1342276735974786E-5,2.6875046578427511,2.4547137962264793,2.9425364663213656,2.2958505559826336E-5,2.0973183576022622E-5,2.5133506126542832E-5,2.155434986140925,1.9690451337398522,2.3596326114680903,28.391823287524563,25.921560977556094,31.09809560403113,2665536.268238009,2433618.3067671922,2919611.7792865164,10.715507780493192,9.7873336537628752,11.732360093679301,1006014.1024490542,918873.45730679843,1101480.2052347201,8.5940615198337351,7.8508955841840224,9.4082298735763654,806844.36644303915,737073.01943469932,883281.70029705064]
[36,0.03,6.3143835279270147E-8,5.763779845530041E-8,6.9175921414513388E-8,141.39033626138098,129.06133542439508,154.89725555520567,2.3730938038583958E-8,2.1662104740917555E-8,1.2002294763334653E-9,53.137812966754041,48.505325340177741,2.6875283786463648,1.9002387072912253E-8,1.7345923712120653E-8,2.0817109711284574E-8,42.549741968081463,38.840624355077203,46.613230397724564,2.36366432289855E-2,2.1575567473320172E-2,2.5894635118053781E-2,52926670.029714182,48311552.926598139,57982717.560860045,8.883206308681689E-3,8.1087795678777465E-3,9.7316221393983979E-3,19891087.095180999,18157007.167856388,21790841.822843164,7.1131669743375262E-3,6.493102746250143E-3,7.7924724262958996E-3,15927652.571891069,14539217.907997439,17448738.927380733,3.1801295743139733E-9,2.9034388472448273E-9,3.483255461746899E-9,7.1208786713440295,6.5013186657205457,7.7996317271904987,1.2002294763334653E-9,1.0962659527289378E-9,1.314125723190342E-9,2.6875283786463648,2.454735462341072,2.9425624381199404,9.6260916130405502E-10,8.7936815396724048E-10,1.0538030530801118E-9,2.1554540107219085,1.9690625131824464,2.3596534383647478,1.1904184761276631E-3,1.086844786446367E-3,1.303887644147521E-3,2665559.7951413603,2433639.7866860288,2919637.5487442324,4.4928211597434863E-4,4.1036543146508251E-4,4.9191691856702985E-4,1006022.9818617414,918881.56758737483,1101489.9272627565,3.6033366066642088E-4,3.2917403940268723E-4,3.944702865941943E-4,806851.48791786388,737079.52508457447,883289.49643302616]
[39,0.03,2.1721376356228863E-9,1.9827308668453083E-9,2.3796404149160905E-9,141.39033629158445,129.06133545196485,154.89725558829446,8.1634039830275527E-10,7.4517287026433279E-10,4.1287698243184731E-11,53.137812978105217,48.505325350539337,2.6875283792204687,6.5367901625223566E-10,5.9669694678983423E-10,7.1610517905326941E-10,42.549741977170832,38.840624363374246,46.613230407681975,8.1309667223089369E-4,7.4219600237214825E-4,8.9077122496409797E-4,52926670.041020252,48311552.936918341,57982717.573246174,3.0558084827680395E-4,2.7894069469263825E-4,3.3476621448725691E-4,19891087.099430084,18157007.171735045,21790841.827498071,2.4469178384704072E-4,2.2336167552569473E-4,2.6805978060803271E-4,15927652.575293496,14539217.911103269,17448738.931108091,1.0939593871632519E-10,9.9877822830005853E-11,1.1982341980790854E-10,7.1208786728651745,6.5013186671093415,7.799631728856637,4.1287698243184731E-11,3.771136998636281E-11,4.5205710559982292E-11,2.6875283792204687,2.4547354628654463,2.9425624387485234,3.3113598159127971E-11,3.0250121082327488E-11,3.6250653163620603E-11,2.1554540111823512,1.9690625136030726,2.3596534388688113,4.0950201436158768E-5,3.7387283402718888E-5,4.4853522310614206E-5,2665559.7957107709,2433639.7872058973,2919637.5493679182,1.545523151712252E-5,1.411650391683704E-5,1.6921861773098089E-5,1006022.9820766456,918881.5677836641,1101489.9274980542,1.2395419160930411E-5,1.13235332712095E-5,1.3569713525581388E-5,806851.48809022154,737079.52524202759,883289.49662171234]
[44,0.03,4.37592784627405E-12,3.9943542571175243E-12,4.7939571530716394E-12,141.39033629252623,129.06133545282452,154.89725558932619,1.6445765785680021E-12,1.5012044631981041E-12,8.3177044349264929E-14,53.137812978459159,48.505325350862428,2.68752837923837,1.3168834989238222E-12,1.2020890124191308E-12,1.4426455038985882E-12,42.549741977454239,38.840624363632955,46.613230407992454,1.6380418585710929E-6,1.4952073482407205E-6,1.7945228442498112E-6,52926670.041372783,48311552.937240139,57982717.573632382,6.1561464675743439E-7,5.6194613699721436E-7,6.7441067082586497E-7,19891087.099562574,18157007.171855986,21790841.827643216,4.9294923725387458E-7,4.4997819645210058E-7,5.4002575121922625E-7,15927652.575399589,14539217.911200114,17448738.931224313,2.2038600438907334E-13,2.0121107381932407E-13,2.4139291671674029E-13,7.120878672912605,6.5013186671526464,7.7996317289085892,8.3177044349264929E-14,7.5972273275006521E-14,9.1070162592760856E-14,2.68752837923837,2.4547354628817968,2.9425624387681237,6.6709730497029309E-14,6.0941049511054207E-14,7.3029553939302174E-14,2.1554540111967082,1.9690625136161883,2.3596534388845285,8.2497132702934104E-8,7.5319377490359528E-8,9.0360653976793997E-8,2665559.7957285261,2433639.7872221079,2919637.5493873646,3.113567798708796E-8,2.8438714733659049E-8,3.409031036031283E-8,1006022.9820833465,918881.56778978463,1101489.927505391,2.4971465427880184E-8,2.2812074035762935E-8,2.7337166074895277E-8,806851.48809559597,737079.52524693706,883289.49662759574]
[50,0.03,9.6041981445627779E-16,8.7667281300350851E-16,1.0521680432607533E-15,141.39033629252779,129.06133545282594,154.8972555893279,3.6094834922662086E-16,3.2948132662500134E-16,1.8255529868702426E-17,53.137812978459742,48.505325350862961,2.6875283792383997,2.8902693328772568E-16,2.6383207100878893E-16,3.1662892439147711E-16,42.549741977454708,38.840624363633381,46.613230407992965,3.5951412206670568E-10,3.2816509193444371E-10,3.9385825307413411E-10,52926670.041373365,48311552.937240668,57982717.573633015,1.3511386055388677E-10,1.2333480431786047E-10,1.4801829328457046E-10,19891087.099562794,18157007.171856187,21790841.827643454,1.0819150397620153E-10,9.8760306643052391E-11,1.185237622757411E-10,15927652.575399762,14539217.911200272,17448738.931224503,4.8369875573779848E-17,4.4161400501300946E-17,5.2980430306124398E-17,7.1208786729126832,6.5013186671527174,7.7996317289086745,1.8255529868702426E-17,1.6674241250282676E-17,1.9987895534958676E-17,2.6875283792383997,2.4547354628818239,2.9425624387681557,1.4641317050265806E-17,1.3375218586845055E-17,1.602837914796293E-17,2.1554540111967322,1.9690625136162101,2.3596534388845543,1.8106304232413265E-11,1.6530945000806378E-11,1.9832174015491153E-11,2665559.7957285554,2433639.7872221349,2919637.5493873963,6.8335957826158094E-12,6.241671729375517E-12,7.482072534373801E-12,1006022.9820833575,918881.56778979476,1101489.9275054031,5.4806868475600676E-12,5.0067479817897819E-12,5.9999060523282438E-12,806851.48809560493,737079.52524694509,883289.4966276054]

{"sheet":"Bedford NPV 4%","index":29,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU6","v":21.731283915057034},{"$f":"'WTP Values '!CV6","v":19.83635230472251},{"$f":"'WTP Values '!CW6","v":23.807258170109701},{"$f":"C3","v":21.731283915057034},{"$f":"D3","v":19.83635230472251},{"$f":"E3","v":23.807258170109701},{"$f":"'WTP Values '!CC6","v":8.1671274765978303},{"$f":"'WTP Values '!CD6","v":7.4551275867325462},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"I3","v":8.1671274765978303},{"$f":"J3","v":7.4551275867325462},{"$f":"K3","v":0.41306530396935764},{"$f":"'WTP Values '!CI6","v":6.5397717246490155},{"$f":"'WTP Values '!CJ6","v":5.9696911232879275},{"$f":"'WTP Values '!CK6","v":7.1643180910066073},{"$f":"O3","v":6.5397717246490155},{"$f":"P3","v":5.9696911232879275},{"$f":"Q3","v":7.1643180910066073},{"$f":"'WTP Values '!BH6","v":8134675.4205889218},{"$f":"'WTP Values '!BI6","v":7425345.3297145022},{"$f":"'WTP Values '!BJ6","v":8911775.2372569796},{"$f":"U3","v":8134675.4205889218},{"$f":"V3","v":7425345.3297145022},{"$f":"W3","v":8911775.2372569796},{"$f":"'WTP Values '!AV6","v":3057202.2987866076},{"$f":"'WTP Values '!AW6","v":2790679.2518194611},{"$f":"'WTP Values '!AX6","v":3349189.0812459029},{"$f":"AA3","v":3057202.2987866076},{"$f":"AB3","v":2790679.2518194611},{"$f":"AC3","v":3349189.0812459029},{"$f":"'WTP Values '!BB6","v":2448033.9271581024},{"$f":"'WTP Values '!BC6","v":2234635.5530089592},{"$f":"'WTP Values '!BD6","v":2681820.4809248173},{"$f":"AG3","v":2448033.9271581024},{"$f":"AH3","v":2234635.5530089592},{"$f":"AI3","v":2681820.4809248173},{"$f":"'WTP Values '!CX6","v":1.0944583641528409},{"$f":"'WTP Values '!CY6","v":0.99923379123911438},{"$f":"'WTP Values '!CZ6","v":1.1987807369177261},{"$f":"AM3","v":1.0944583641528409},{"$f":"AN3","v":0.99923379123911438},{"$f":"AO3","v":1.1987807369177261},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"'WTP Values '!CG6","v":0.37728570904504632},{"$f":"'WTP Values '!CH6","v":0.45226329798349019},{"$f":"AS3","v":0.41306530396935764},{"$f":"AT3","v":0.37728570904504632},{"$f":"AU3","v":0.45226329798349019},{"$f":"'WTP Values '!CL6","v":0.33128701940600824},{"$f":"'WTP Values '!CM6","v":0.30263918774023796},{"$f":"'WTP Values '!CN6","v":0.36267187819292906},{"$f":"AY3","v":0.33128701940600824},{"$f":"AZ3","v":0.30263918774023796},{"$f":"BA3","v":0.36267187819292906},{"$f":"'WTP Values '!BK6","v":409688.79650794022},{"$f":"'WTP Values '!BL6","v":374043.36498418864},{"$f":"'WTP Values '!BM6","v":448739.80908801302},{"$f":"BE3","v":409688.79650794022},{"$f":"BF3","v":374043.36498418864},{"$f":"BG3","v":448739.80908801302},{"$f":"'WTP Values '!AY6","v":154622.80960626833},{"$f":"'WTP Values '!AZ6","v":141229.4273962205},{"$f":"'WTP Values '!BA6","v":169295.80176308352},{"$f":"BK3","v":154622.80960626833},{"$f":"BL3","v":141229.4273962205},{"$f":"BM3","v":169295.80176308352},{"$f":"'WTP Values '!BE6","v":124010.72962168547},{"$f":"'WTP Values '!BF6","v":113286.98163626422},{"$f":"'WTP Values '!BG6","v":135759.0294621622},{"$f":"BQ3","v":124010.72962168547},{"$f":"BR3","v":113286.98163626422},{"$f":"BS3","v":135759.0294621622}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":20.091793560518706},{"$f":"D3/(1+B4)^A4","v":18.339822766940188},{"$f":"E3/(1+B4)^A4","v":22.011148456092545},{"$f":"F3+C4","v":41.823077475575744},{"$f":"G3+D4","v":38.176175071662698},{"$f":"H3+E4","v":45.818406626202247},{"$f":"I3/(1+B4)^A4","v":7.550968450996514},{"$f":"J3/(1+B4)^A4","v":6.8926845291536107},{"$f":"K3/(1+B4)^A4","v":0.38190209316693563},{"$f":"L3+I4","v":15.718095927594344},{"$f":"M3+J4","v":14.347812115886157},{"$f":"N3+K4","v":0.79496739713629327},{"$f":"O3/(1+B4)^A4","v":6.0463865797420624},{"$f":"P3/(1+B4)^A4","v":5.5193150178327723},{"$f":"Q3/(1+B4)^A4","v":6.6238148030756347},{"$f":"R3+O4","v":12.586158304391077},{"$f":"S3+P4","v":11.489006141120701},{"$f":"T3+Q4","v":13.788132894082242},{"$f":"U3/(1+B4)^A4","v":7520964.7009882778},{"$f":"V3/(1+B4)^A4","v":6865149.1583898868},{"$f":"W3/(1+B4)^A4","v":8239437.1646236861},{"$f":"X3+U4","v":15655640.1215772},{"$f":"Y3+V4","v":14290494.488104388},{"$f":"Z3+W4","v":17151212.401880667},{"$f":"AA3/(1+B4)^A4","v":2826555.3797953101},{"$f":"AB3/(1+B4)^A4","v":2580139.8408094128},{"$f":"AC3/(1+B4)^A4","v":3096513.5736371139},{"$f":"AD3+AA4","v":5883757.6785819177},{"$f":"AE3+AB4","v":5370819.0926288739},{"$f":"AF3+AC4","v":6445702.6548830168},{"$f":"AG3/(1+B4)^A4","v":2263344.9770322689},{"$f":"AH3/(1+B4)^A4","v":2066046.184364792},{"$f":"AI3/(1+B4)^A4","v":2479493.7878372939},{"$f":"AJ3+AG4","v":4711378.9041903708},{"$f":"AK3+AH4","v":4300681.7373737507},{"$f":"AL3+AI4","v":5161314.2687621117},{"$f":"AM3/(1+B4)^A4","v":1.0118882804667537},{"$f":"AN3/(1+B4)^A4","v":0.9238478099474059},{"$f":"AO3/(1+B4)^A4","v":1.1083401783632822},{"$f":"AP3+AM4","v":2.1063466446195944},{"$f":"AQ3+AN4","v":1.9230816011865204},{"$f":"AR3+AO4","v":2.3071209152810086},{"$f":"AS3/(1+B4)^A4","v":0.38190209316693563},{"$f":"AT3/(1+B4)^A4","v":0.3488218463804052},{"$f":"AU3/(1+B4)^A4","v":0.41814284207053454},{"$f":"AV3+AS4","v":0.79496739713629327},{"$f":"AW3+AT4","v":0.72610755542545147},{"$f":"AX3+AU4","v":0.87040614005402472},{"$f":"AY3/(1+B4)^A4","v":0.3062934720839573},{"$f":"AZ3/(1+B4)^A4","v":0.2798069413278827},{"$f":"BA3/(1+B4)^A4","v":0.33531053827008972},{"$f":"BB3+AY4","v":0.63758049148996554},{"$f":"BC3+AZ4","v":0.58244612906812065},{"$f":"BD3+BA4","v":0.69798241646301884},{"$f":"BE3/(1+B4)^A4","v":378780.32221518137},{"$f":"BF3/(1+B4)^A4","v":345824.11703419802},{"$f":"BG3/(1+B4)^A4","v":414885.17852072202},{"$f":"BH3+BE4","v":788469.11872312159},{"$f":"BI3+BF4","v":719867.48201838671},{"$f":"BJ3+BG4","v":863624.98760873498},{"$f":"BK3/(1+B4)^A4","v":142957.47929573624},{"$f":"BL3/(1+B4)^A4","v":130574.5445601151},{"$f":"BM3/(1+B4)^A4","v":156523.48535788045},{"$f":"BN3+BK4","v":297580.2889020046},{"$f":"BO3+BL4","v":271803.97195633559},{"$f":"BP3+BM4","v":325819.28712096397},{"$f":"BQ3/(1+B4)^A4","v":114654.8905525938},{"$f":"BR3/(1+B4)^A4","v":104740.18272583598},{"$f":"BS3/(1+B4)^A4","v":125516.85416250202},{"$f":"BT3+BQ4","v":238665.62017427926},{"$f":"BU3+BR4","v":218027.16436210019},{"$f":"BV3+BS4","v":261275.88362466422}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":17.861531314468863},{"$f":"D4/(1+B5)^A5","v":16.304035658479769},{"$f":"E4/(1+B5)^A5","v":19.567830827631202},{"$f":"F4+C5","v":59.684608790044607},{"$f":"G4+D5","v":54.480210730142467},{"$f":"H4+E5","v":65.386237453833445},{"$f":"I4/(1+B5)^A5","v":6.7127834573748588},{"$f":"J4/(1+B5)^A5","v":6.1275714478849093},{"$f":"K4/(1+B5)^A5","v":0.33950957019420624},{"$f":"L4+I5","v":22.430879384969202},{"$f":"M4+J5","v":20.475383563771068},{"$f":"N4+K5","v":1.1344769673304995},{"$f":"O4/(1+B5)^A5","v":5.3752156525073804},{"$f":"P4/(1+B5)^A5","v":4.9066509532110301},{"$f":"Q4/(1+B5)^A5","v":5.8885472404447423},{"$f":"R4+O5","v":17.961373956898456},{"$f":"S4+P5","v":16.395657094331732},{"$f":"T4+Q5","v":19.676680134526983},{"$f":"U4/(1+B5)^A5","v":6686110.2328710649},{"$f":"V4/(1+B5)^A5","v":6103092.6035413053},{"$f":"W4/(1+B5)^A5","v":7324829.6368482634},{"$f":"X4+U5","v":22341750.354448266},{"$f":"Y4+V5","v":20393587.091645695},{"$f":"Z4+W5","v":24476042.03872893},{"$f":"AA4/(1+B5)^A5","v":2512797.4402197152},{"$f":"AB4/(1+B5)^A5","v":2293734.9233413218},{"$f":"AC4/(1+B5)^A5","v":2752789.291538456},{"$f":"AD4+AA5","v":8396555.1188016329},{"$f":"AE4+AB5","v":7664554.0159701956},{"$f":"AF4+AC5","v":9198491.9464214724},{"$f":"AG4/(1+B5)^A5","v":2012105.4429977923},{"$f":"AH4/(1+B5)^A5","v":1836707.5347462376},{"$f":"AI4/(1+B5)^A5","v":2204260.9487345079},{"$f":"AJ4+AG5","v":6723484.3471881635},{"$f":"AK4+AH5","v":6137389.2721199878},{"$f":"AL4+AI5","v":7365575.2174966196},{"$f":"AM4/(1+B5)^A5","v":0.89956499671671741},{"$f":"AN4/(1+B5)^A5","v":0.82129733900934321},{"$f":"AO4/(1+B5)^A5","v":0.98531038273363014},{"$f":"AP4+AM5","v":3.0059116413363118},{"$f":"AQ4+AN5","v":2.7443789401958636},{"$f":"AR4+AO5","v":3.2924312980146389},{"$f":"AS4/(1+B5)^A5","v":0.33950957019420624},{"$f":"AT4/(1+B5)^A5","v":0.31010135125704547},{"$f":"AU4/(1+B5)^A5","v":0.37172746400501261},{"$f":"AV4+AS5","v":1.1344769673304995},{"$f":"AW4+AT5","v":1.0362089066824969},{"$f":"AX4+AU5","v":1.2421336040590374},{"$f":"AY4/(1+B5)^A5","v":0.27229378136730953},{"$f":"AZ4/(1+B5)^A5","v":0.24874735197133402},{"$f":"BA4/(1+B5)^A5","v":0.29808984754609419},{"$f":"BB4+AY5","v":0.90987427285727507},{"$f":"BC4+AZ5","v":0.83119348103945467},{"$f":"BD4+BA5","v":0.99607226400911308},{"$f":"BE4/(1+B5)^A5","v":336734.32718549203},{"$f":"BF4/(1+B5)^A5","v":307436.3807839863},{"$f":"BG4/(1+B5)^A5","v":368831.41297145432},{"$f":"BH4+BE5","v":1125203.4459086135},{"$f":"BI4+BF5","v":1027303.862802373},{"$f":"BJ4+BG5","v":1232456.4005801892},{"$f":"BK4/(1+B5)^A5","v":127088.67853868222},{"$f":"BL4/(1+B5)^A5","v":116080.29464905543},{"$f":"BM4/(1+B5)^A5","v":139148.80852963598},{"$f":"BN4+BK5","v":424668.96744068683},{"$f":"BO4+BL5","v":387884.26660539105},{"$f":"BP4+BM5","v":464968.09565059992},{"$f":"BQ4/(1+B5)^A5","v":101927.78020506816},{"$f":"BR4/(1+B5)^A5","v":93113.641049794445},{"$f":"BS4/(1+B5)^A5","v":111584.02630229255},{"$f":"BT4+BQ5","v":340593.40037934744},{"$f":"BU4+BR5","v":311140.80541189463},{"$f":"BV4+BS5","v":372859.90992695675}]
[4,0.04,15.268111825816669,13.936758011566599,16.726663800819818,74.952720615861281,68.41696874170907,82.112901254653266,5.7381154328390416,5.2378737544861051,0.29021420349670835,28.168994817808244,25.713257318257174,1.4246911708272079,4.5947568674518902,4.1942257987247871,5.0335548602086915,22.556130824350348,20.589882893056519,24.710234994735675,5715315.0487449216,5216949.1357496278,6261295.0721566388,28057065.403193187,25610536.227395322,30737337.110885568,2147949.783108579,1960694.2255834085,2353095.8234288217,10544504.901910212,9625248.2415536046,11551587.769850295,1719956.1654682357,1570025.2983969594,1884211.4971014166,8443440.5126564,7707414.5705169477,9249786.7145980354,0.76895192929709144,0.70204840746674801,0.84224744462581014,3.7748635706334035,3.4464273476626115,4.1346787426404488,0.29021420349670835,0.26507593469850355,0.3177541941523363,1.4246911708272079,1.3012848413810003,1.5598877982113737,0.23275786550410801,0.21263027897264261,0.25480845098581328,1.1426321383613831,1.0438237600120972,1.2508807149949264,287841.91414173349,262797.9067691621,315278.63759141468,1413045.3600503469,1290101.7695715351,1547735.0381716038,108635.93504729512,99225.922361978024,118944.98470792567,533304.90248798195,487110.18896736909,583913.08035852562,87128.293701648974,79593.930611401796,95382.493335170817,427721.69408099644,390734.73602329643,468242.40326212754]
[5,0.04,12.549274978671736,11.454999190052149,13.748098383544212,87.501995594533014,79.871967931761219,95.860999638197484,4.7163126159645774,4.3051504205955062,0.23853492062051918,32.885307433772823,30.01840773885268,1.663226091447727,3.7765552183273936,3.4473478758412948,4.1372151829658019,26.332686042677743,24.037230768897814,28.847450177701475,4697572.3622330958,4287951.9092573915,5146328.1432242915,32754637.765426282,29898488.136652716,35883665.254109859,1765458.150694811,1611547.7320735382,1934073.2420783653,12309963.052605024,11236795.973627143,13485661.011928661,1413678.5948362155,1290446.3510504004,1548684.5043352735,9857119.1074926145,8997860.9215673488,10798471.218933308,0.63202243448417983,0.57703261635415448,0.69226600533674931,4.4068860051175829,4.0234599640167659,4.8269447479771976,0.23853492062051918,0.21787309607827182,0.26117078546027905,1.663226091447727,1.5191579374592721,1.8210585836716526,0.19130999896927378,0.17476659000541792,0.20943397289660154,1.3339421373306568,1.218590350017515,1.4603146878915279,236585.0716945887,216000.72317319122,259136.05841854159,1649630.4317449357,1506102.4927447264,1806871.0965901455,89290.819783520114,81556.475282508633,97764.107144520662,622595.72227150202,568666.66424987768,681677.18750304624,71613.106359075377,65420.409103034064,78397.456782470079,499334.80044007185,456155.14512633049,546639.86004459765]
[9,0.04,3.8691757454562419,3.5317900919134875,4.2387953807818848,114.33285853782654,104.36322450285266,125.25499603135269,1.4541272235004359,1.3273582431032167,7.3544768990864026E-2,42.968976618784616,39.222995341051082,2.173223503508257,1.1643824744427715,1.062881705120388,1.2755806743314266,34.407115492421717,31.407801461766788,37.692985376326767,1448349.2534324618,1322055.6209963234,1586709.0380730389,42798239.521821961,39066304.618501462,46886725.216278307,544323.70538504212,496870.25012849976,596310.88576063595,16084584.754170973,14682350.908022024,17620788.672187205,435863.50130243856,397868.70004702028,477488.34348772827,12879621.73719696,11756887.976082593,14109622.002452139,0.19486431512948063,0.1779099276515306,0.21343853264870721,5.7581758083574037,5.2571792880033295,6.3070377685747561,7.3544768990864026E-2,6.7174342770097789E-2,8.0523828686685173E-2,2.173223503508257,1.9849795239526986,2.3794524001579944,5.8984444052202913E-2,5.3883802236727327E-2,6.4572403551861599E-2,1.7429707362537086,1.5922484642489443,1.9080930840146904,72943.594167271731,66597.055250053818,79896.484355487177,2155458.9870881904,1967920.869420826,2360914.5834776331,27530.026617909651,25145.383823710239,30142.499290409352,813503.14535193285,743037.7425920231,890700.84536584769,22079.657562068995,20170.333392923683,24171.399447674965,652446.54951955727,596026.65430282988,714256.82768680889]
[16,0.04,0.10903968305738819,9.9531605071110585E-2,0.11945616722330531,121.02317219806281,110.47015400192345,132.58443064602341,4.0979676811478301E-2,3.7407120186141792E-2,2.0726115402511995E-3,45.483353805845994,41.518172290893538,2.3003920802254871,3.2814197214979697E-2,2.9953739989693154E-2,3.5947943849944534E-2,36.420485906947967,33.245663698790516,39.898632101016084,40816.844191205921,37257.68364669595,44716.048584496675,45302625.838833146,41352312.637426645,49630353.795235142,15339.929799133337,14002.614034340855,16805.013332198232,17025792.019311242,15541504.908897663,18651888.608507507,12283.344351600972,11212.588883440987,13456.400293690929,13633287.046969092,12444855.278170375,14935262.138026502,5.491594220258942E-3,5.0137919288538958E-3,6.015045964138474E-3,6.0951218338602118,5.5648089480559833,6.6761010586766245,2.0726115402511995E-3,1.8930825393086703E-3,2.2692928251901437E-3,2.3003920802254871,2.1011327960236166,2.5186886888351654,1.66227783587278E-3,1.5185334304650235E-3,1.8197556484264863E-3,1.8449625964702729,1.6854206440325061,2.0197472610224514,2055.6694532179172,1876.8136354491076,2251.6132387505741,2281588.0534809823,2083075.9354563195,2499066.1113104266,775.84105103097568,708.63792778439176,849.4647918341642,861106.18157089117,786517.41783944832,942821.1903755333,622.24076159140077,568.43289243427989,681.18945951813282,690625.18091781391,630903.81313663837,756052.35586919135]
[19,0.04,1.3115482078545121E-2,1.1971833977836669E-2,1.4368394849097035E-2,121.11989807876913,110.55844554761282,132.6903966820251,4.9291065576799421E-3,4.4993932544091682E-3,2.4929730855548877E-4,45.519705666191776,41.551355041826397,2.3022306326769586,3.9469485184435394E-3,3.6028877653052024E-3,4.3238809954753276E-3,36.449594411634457,33.272234776399259,39.930520459739917,4909.5207678729339,4481.4187684236376,5378.5238308575717,45338833.255173206,41385362.827621222,49670020.080570593,1845.1133452101635,1684.2586870279633,2021.3361320222923,17039399.61773954,15553926.214028835,18666795.839244619,1477.4619495475984,1348.6696258780098,1618.5591515406963,13644183.238769302,12454801.634435715,14947198.913089016,6.6053847148969615E-4,6.0306758369637302E-4,7.235001545516502E-4,6.0999932648158266,5.5692565347180008,6.6814368282061816,2.4929730855548877E-4,2.2770324914134313E-4,2.7295447441907911E-4,2.3022306326769586,2.1028120936034527,2.5207017114425541,1.9994165935421809E-4,1.8265183311706436E-4,2.1888336360724299E-4,1.8464371540179936,1.6867676901658519,2.0213615124842033,247.25948496110783,225.74639718593741,270.82794311778918,2283411.577107687,2084740.8013722894,2501063.4508791184,93.319506396959483,85.236198248503626,102.17509755409318,861794.40724107763,787146.02960486175,943574.72549059708,74.844197345081341,68.37209357673585,81.934648908524679,691177.15231014288,631408.05315826612,756656.6189095109]
[25,0.04,6.5808721407322393E-5,6.0070310970190779E-5,7.2095382238479102E-5,121.13030986089413,110.56794943975095,132.70180309436734,2.4732464906646264E-5,2.2576319757683234E-5,1.2508832712417789E-6,45.52361865873312,41.55492690460499,2.3024285384226633,1.9804352894065155E-5,1.8077981105756021E-5,2.1695663043536116E-5,36.452727713772077,33.275094944421184,39.933952991353301,24.634190533105674,22.486130320987147,26.987477413930769,45342730.699450679,41388920.421276435,49674289.844956361,9.2581080415259702,8.4509978397058685,10.142329926279423,17040864.368942067,15555263.270065853,18668400.485667989,7.4133669845617192,6.7671339222148532,8.121341453339042,13645356.128322622,12455872.28164633,14948483.813265875,3.3143419348796023E-6,3.02597391141143E-6,3.6302607730241994E-6,6.100517636135856,5.569735282525401,6.68201118193039,1.2508832712417789E-6,1.1425321308469217E-6,1.3695863298316418E-6,2.3024285384226633,2.1029928568117748,2.5209183975316112,1.0032345650247784E-6,9.1648050206256676E-7,1.0982771513896624E-6,1.8465958785682952,1.6869126891128798,2.0215352739882806,1.240658213222809,1.1327133590779961,1.3589161687859055,2283607.8651183257,2084920.0111252309,2501278.4488121127,0.46824336014247248,0.42768425825010203,0.51267749743661639,861868.4893344997,787213.69472917903,943655.83763332758,0.37554097535570591,0.34306631134720028,0.41111828382186311,691236.56769963528,631462.3306402138,756721.66308461758]
[36,0.04,1.023092149309907E-10,9.3388022508166721E-11,1.12082742214587E-10,121.13034583839494,110.56798228007385,132.7018425087735,3.8450208631856358E-11,3.5098167857468556E-11,1.944679712874899E-12,45.523632179923887,41.554939247035378,2.3024292222781297,3.0788742790900861E-11,2.8104847122305389E-11,3.3729059096177959E-11,36.452738540773531,33.27510482761852,39.933964852330348,3.8297426845646871E-5,3.4957955279771855E-5,4.1955953073415619E-5,45342744.166915022,41388932.714400426,49674304.598958097,1.4393073520030768E-5,1.313830349342727E-5,1.5767724856804205E-5,17040869.430331837,15555267.89021004,18668406.030460157,1.152515563235732E-5,1.0520492483502988E-5,1.2625804764308602E-5,13645360.181196025,12455875.981225369,14948488.25318755,5.1526258848217536E-12,4.7043159122024181E-12,5.6437676001034021E-12,6.1005194480801856,5.5697369368194902,6.6820131665869393,1.944679712874899E-12,1.776232129125885E-12,2.1292208568832819E-12,2.3024292222781297,2.1029934814318825,2.5209191462818117,1.5596738326524984E-12,1.4248020423497922E-12,1.7074313363398478E-12,1.8465964270346928,1.6869131901509991,2.0215358744142766,1.9287833751832768E-6,1.7609674224155441E-6,2.1126325418935457E-6,2283608.543383773,2084920.6303774349,2501279.1917289561,7.2795230705538596E-7,6.6489729270203361E-7,7.9703162671823376E-7,861868.74532223947,787213.92854333657,943656.1179131245,5.8383298659234776E-7,5.3334640504499347E-7,6.3914307955101784E-7,691236.77300716075,631462.51819390315,756721.88784218859]
[39,0.04,1.1698066128124306E-12,1.0678014327567442E-12,1.2815574150697395E-12,121.13034583842548,110.56798228010173,132.70184250880695,4.3964083149208483E-13,4.0131349737129532E-13,2.2235525797531471E-14,45.523632179935369,41.554939247045851,2.3024292222787102,3.5203940271920641E-13,3.2135165965188486E-13,3.8565906698887589E-13,36.452738540782725,33.275104827626912,39.933964852340416,4.3789391999495612E-7,3.9971030257892283E-7,4.7972561792439861E-7,45342744.166926451,41388932.714410864,49674304.598970614,1.6457083160871088E-7,1.5022375372653106E-7,1.8028863596439564E-7,17040869.430336133,15555267.890213963,18668406.030464862,1.3177897300373188E-7,1.202916246160867E-7,1.4436382798293726E-7,13645360.181199467,12455875.98122851,14948488.25319132,5.8915277939320435E-14,5.3789288350664127E-14,6.4531006950163194E-14,6.1005194480817231,5.5697369368208953,6.6820131665886242,2.2235525797531471E-14,2.0309491104422093E-14,2.4345574738309588E-14,2.3024292222787102,2.1029934814324127,2.5209191462824472,1.7833357088098749E-14,1.6291229017969594E-14,1.9522820789122225E-14,1.8465964270351585,1.6869131901514243,2.0215358744147864,2.2053766598580507E-8,2.0134953992936645E-8,2.4155903450307835E-8,2283608.5433843485,2084920.6303779604,2501279.1917295866,8.3234283752431249E-9,7.6024554617935586E-9,9.1132833751538416E-9,861868.7453224567,787213.92854353494,943656.11791336234,6.6755637696412337E-9,6.0982986914933303E-9,7.307981021029247E-9,691236.77300733502,631462.51819406229,756721.88784237939]
[44,0.04,3.0982240391836356E-16,2.8280640849584012E-16,3.3941952007068661E-16,121.13034583842578,110.56798228010202,132.70184250880726,1.1643854444117955E-16,1.0628757874904993E-16,5.8890623283599065E-18,45.523632179935483,41.554939247045951,2.3024292222787155,9.323737174149305E-17,8.5109746009331826E-17,1.0214151460482927E-16,36.452738540782811,33.27510482762699,39.933964852340509,1.1597587624154283E-10,1.0586297381086441E-10,1.2705497005973175E-10,45342744.166926555,41388932.714410961,49674304.598970741,4.3586461305147795E-11,3.9786648489955869E-11,4.774930999865026E-11,17040869.430336174,15555267.890214002,18668406.030464906,3.4901562151158572E-11,3.1859146547479109E-11,3.8234651552360811E-11,13645360.181199502,12455875.981228542,14948488.253191357,1.5603667169220866E-17,1.4246052671727299E-17,1.7090988785321501E-17,6.1005194480817391,5.5697369368209095,6.6820131665886411,5.8890623283599065E-18,5.3789534846300283E-18,6.4479072075537067E-18,2.3024292222787155,2.102993481432418,2.5209191462824529,4.7231512477825774E-18,4.3147197851763638E-18,5.1706044417130493E-18,1.8465964270351631,1.6869131901514285,2.0215358744147913,5.8409235408573489E-12,5.3327274615753435E-12,6.3976729092009951E-12,2283608.5433843541,2084920.6303779657,2501279.1917295926,2.2044537616865326E-12,2.0135046263692518E-12,2.4136462659338264E-12,861868.74532245891,787213.92854353704,943656.11791336467,1.7680180569745216E-12,1.6151298340400333E-12,1.9355132916213914E-12,691236.77300733665,631462.5181940638,756721.88784238137]
[50,0.04,4.3312287295850753E-21,3.9535528286415008E-21,4.7449879612305251E-21,121.13034583842578,110.56798228010202,132.70184250880726,1.6277775994778983E-21,1.4858699979528347E-21,8.2327409587947446E-23,45.523632179935483,41.554939247045951,2.3024292222787155,1.3034318307857618E-21,1.1898099440879642E-21,1.4279092052243569E-21,36.452738540782811,33.27510482762699,39.933964852340509,1.621309630172941E-15,1.4799341421730919E-15,1.7761921978511399E-15,45342744.166926555,41388932.714410961,49674304.598970741,6.0932628189001987E-16,5.5620598386101941E-16,6.6752171782422818E-16,17040869.430336174,15555267.890214002,18668406.030464906,4.8791387189781373E-16,4.453817705928784E-16,5.3450950988326601E-16,13645360.181199502,12455875.981228542,14948488.253191357,2.181348110255467E-22,1.9915574804985978E-22,2.3892714247839221E-22,6.1005194480817391,5.5697369368209095,6.6820131665886411,8.2327409587947446E-23,7.5196233626378042E-23,9.01399014075625E-23,2.3024292222787155,2.102993481432418,2.5209191462824529,6.6028305635256179E-23,6.0318550425388893E-23,7.2283573505448404E-23,1.8465964270351631,1.6869131901514285,2.0215358744147913,8.1654443085843207E-17,7.4550007025019475E-17,8.9437640262196335E-17,2283608.5433843541,2084920.6303779657,2501279.1917295926,3.08176340539093E-17,2.8148219672263884E-17,3.3742085523366194E-17,861868.74532245891,787213.92854353704,943656.11791336467,2.4716387536683725E-17,2.2579053840946383E-17,2.705792308477879E-17,691236.77300733665,631462.5181940638,756721.88784238137]

{"sheet":"Bedford NPV 5%","index":30,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU6","v":21.731283915057034},{"$f":"'WTP Values '!CV6","v":19.83635230472251},{"$f":"'WTP Values '!CW6","v":23.807258170109701},{"$f":"C3","v":21.731283915057034},{"$f":"D3","v":19.83635230472251},{"$f":"E3","v":23.807258170109701},{"$f":"'WTP Values '!CC6","v":8.1671274765978303},{"$f":"'WTP Values '!CD6","v":7.4551275867325462},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"I3","v":8.1671274765978303},{"$f":"J3","v":7.4551275867325462},{"$f":"K3","v":0.41306530396935764},{"$f":"'WTP Values '!CI6","v":6.5397717246490155},{"$f":"'WTP Values '!CJ6","v":5.9696911232879275},{"$f":"'WTP Values '!CK6","v":7.1643180910066073},{"$f":"O3","v":6.5397717246490155},{"$f":"P3","v":5.9696911232879275},{"$f":"Q3","v":7.1643180910066073},{"$f":"'WTP Values '!BH6","v":8134675.4205889218},{"$f":"'WTP Values '!BI6","v":7425345.3297145022},{"$f":"'WTP Values '!BJ6","v":8911775.2372569796},{"$f":"U3","v":8134675.4205889218},{"$f":"V3","v":7425345.3297145022},{"$f":"W3","v":8911775.2372569796},{"$f":"'WTP Values '!AV6","v":3057202.2987866076},{"$f":"'WTP Values '!AW6","v":2790679.2518194611},{"$f":"'WTP Values '!AX6","v":3349189.0812459029},{"$f":"AA3","v":3057202.2987866076},{"$f":"AB3","v":2790679.2518194611},{"$f":"AC3","v":3349189.0812459029},{"$f":"'WTP Values '!BB6","v":2448033.9271581024},{"$f":"'WTP Values '!BC6","v":2234635.5530089592},{"$f":"'WTP Values '!BD6","v":2681820.4809248173},{"$f":"AG3","v":2448033.9271581024},{"$f":"AH3","v":2234635.5530089592},{"$f":"AI3","v":2681820.4809248173},{"$f":"'WTP Values '!CX6","v":1.0944583641528409},{"$f":"'WTP Values '!CY6","v":0.99923379123911438},{"$f":"'WTP Values '!CZ6","v":1.1987807369177261},{"$f":"AM3","v":1.0944583641528409},{"$f":"AN3","v":0.99923379123911438},{"$f":"AO3","v":1.1987807369177261},{"$f":"'WTP Values '!CF6","v":0.41306530396935764},{"$f":"'WTP Values '!CG6","v":0.37728570904504632},{"$f":"'WTP Values '!CH6","v":0.45226329798349019},{"$f":"AS3","v":0.41306530396935764},{"$f":"AT3","v":0.37728570904504632},{"$f":"AU3","v":0.45226329798349019},{"$f":"'WTP Values '!CL6","v":0.33128701940600824},{"$f":"'WTP Values '!CM6","v":0.30263918774023796},{"$f":"'WTP Values '!CN6","v":0.36267187819292906},{"$f":"AY3","v":0.33128701940600824},{"$f":"AZ3","v":0.30263918774023796},{"$f":"BA3","v":0.36267187819292906},{"$f":"'WTP Values '!BK6","v":409688.79650794022},{"$f":"'WTP Values '!BL6","v":374043.36498418864},{"$f":"'WTP Values '!BM6","v":448739.80908801302},{"$f":"BE3","v":409688.79650794022},{"$f":"BF3","v":374043.36498418864},{"$f":"BG3","v":448739.80908801302},{"$f":"'WTP Values '!AY6","v":154622.80960626833},{"$f":"'WTP Values '!AZ6","v":141229.4273962205},{"$f":"'WTP Values '!BA6","v":169295.80176308352},{"$f":"BK3","v":154622.80960626833},{"$f":"BL3","v":141229.4273962205},{"$f":"BM3","v":169295.80176308352},{"$f":"'WTP Values '!BE6","v":124010.72962168547},{"$f":"'WTP Values '!BF6","v":113286.98163626422},{"$f":"'WTP Values '!BG6","v":135759.0294621622},{"$f":"BQ3","v":124010.72962168547},{"$f":"BR3","v":113286.98163626422},{"$f":"BS3","v":135759.0294621622}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":19.71091511569799},{"$f":"D3/(1+B4)^A4","v":17.992156285462595},{"$f":"E3/(1+B4)^A4","v":21.593884961550749},{"$f":"F3+C4","v":41.44219903075502},{"$f":"G3+D4","v":37.828508590185109},{"$f":"H3+E4","v":45.401143131660447},{"$f":"I3/(1+B4)^A4","v":7.4078253755989385},{"$f":"J3/(1+B4)^A4","v":6.7620204868322409},{"$f":"K3/(1+B4)^A4","v":0.3746624072284423},{"$f":"L3+I4","v":15.57495285219677},{"$f":"M3+J4","v":14.217148073564786},{"$f":"N3+K4","v":0.78772771119779994},{"$f":"O3/(1+B4)^A4","v":5.931765736643098},{"$f":"P3/(1+B4)^A4","v":5.4146858261114987},{"$f":"Q3/(1+B4)^A4","v":6.4982477015932947},{"$f":"R3+O4","v":12.471537461292113},{"$f":"S3+P4","v":11.384376949399426},{"$f":"T3+Q4","v":13.662565792599903},{"$f":"U3/(1+B4)^A4","v":7378390.4041622868},{"$f":"V3/(1+B4)^A4","v":6735007.1017818609},{"$f":"W3/(1+B4)^A4","v":8083242.845584562},{"$f":"X3+U4","v":15513065.824751209},{"$f":"Y3+V4","v":14160352.431496363},{"$f":"Z3+W4","v":16995018.082841542},{"$f":"AA3/(1+B4)^A4","v":2772972.606609168},{"$f":"AB3/(1+B4)^A4","v":2531228.3463215064},{"$f":"AC3/(1+B4)^A4","v":3037813.2256198665},{"$f":"AD3+AA4","v":5830174.905395776},{"$f":"AE3+AB4","v":5321907.598140968},{"$f":"AF3+AC4","v":6387002.3068657694},{"$f":"AG3/(1+B4)^A4","v":2220438.9361978252},{"$f":"AH3/(1+B4)^A4","v":2026880.3201895321},{"$f":"AI3/(1+B4)^A4","v":2432490.2321313536},{"$f":"AJ3+AG4","v":4668472.8633559272},{"$f":"AK3+AH4","v":4261515.8731984915},{"$f":"AL3+AI4","v":5114310.7130561713},{"$f":"AM3/(1+B4)^A4","v":0.99270599923160174},{"$f":"AN3/(1+B4)^A4","v":0.90633450452527375},{"$f":"AO3/(1+B4)^A4","v":1.0873294665920419},{"$f":"AP3+AM4","v":2.0871643633844426},{"$f":"AQ3+AN4","v":1.9055682957643882},{"$f":"AR3+AO4","v":2.286110203509768},{"$f":"AS3/(1+B4)^A4","v":0.3746624072284423},{"$f":"AT3/(1+B4)^A4","v":0.34220925990480389},{"$f":"AU3/(1+B4)^A4","v":0.41021614329568268},{"$f":"AV3+AS4","v":0.78772771119779994},{"$f":"AW3+AT4","v":0.71949496894985021},{"$f":"AX3+AU4","v":0.86247944127917286},{"$f":"AY3/(1+B4)^A4","v":0.30048709243175348},{"$f":"AZ3/(1+B4)^A4","v":0.27450266461699585},{"$f":"BA3/(1+B4)^A4","v":0.32895408452873381},{"$f":"BB3+AY4","v":0.63177411183776178},{"$f":"BC3+AZ4","v":0.57714185235723381},{"$f":"BD3+BA4","v":0.69162596272166288},{"$f":"BE3/(1+B4)^A4","v":371599.81542670314},{"$f":"BF3/(1+B4)^A4","v":339268.35826230259},{"$f":"BG3/(1+B4)^A4","v":407020.2350004653},{"$f":"BH3+BE4","v":781288.61193464336},{"$f":"BI3+BF4","v":713311.72324649128},{"$f":"BJ3+BG4","v":855760.04408847832},{"$f":"BK3/(1+B4)^A4","v":140247.4463548919},{"$f":"BL3/(1+B4)^A4","v":128099.25387412291},{"$f":"BM3/(1+B4)^A4","v":153556.28277830704},{"$f":"BN3+BK4","v":294870.25596116023},{"$f":"BO3+BL4","v":269328.68127034343},{"$f":"BP3+BM4","v":322852.08454139053},{"$f":"BQ3/(1+B4)^A4","v":112481.38741195961},{"$f":"BR3/(1+B4)^A4","v":102754.63186962741},{"$f":"BS3/(1+B4)^A4","v":123137.441689036},{"$f":"BT3+BQ4","v":236492.1170336451},{"$f":"BU3+BR4","v":216041.61350589164},{"$f":"BV3+BS4","v":258896.4711511982}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":17.02702957840232},{"$f":"D4/(1+B5)^A5","v":15.54230107803701},{"$f":"E4/(1+B5)^A5","v":18.653609728150954},{"$f":"F4+C5","v":58.469228609157341},53.370809668222122,64.054752859811401,{"$f":"I4/(1+B5)^A5","v":6.399158082797916},{"$f":"J4/(1+B5)^A5","v":5.8412875385658047},{"$f":"K4/(1+B5)^A5","v":0.32364747412023948},{"$f":"L4+I5","v":21.974110934994684},20.058435612130591,1.1113751853180394,{"$f":"O4/(1+B5)^A5","v":5.1240822689930656},{"$f":"P4/(1+B5)^A5","v":4.6774092008305779},{"$f":"Q4/(1+B5)^A5","v":5.6134306892070347},{"$f":"R4+O5","v":17.595619730285179},16.061786150230006,19.275996481806938,{"$f":"U4/(1+B5)^A5","v":6373731.0477592368},{"$f":"V4/(1+B5)^A5","v":5817952.3608956784},{"$f":"W4/(1+B5)^A5","v":6982609.0880765021},{"$f":"X4+U5","v":21886796.872510448},19978304.792392042,23977627.170918044,{"$f":"AA4/(1+B5)^A5","v":2395397.997286831},{"$f":"AB4/(1+B5)^A5","v":2186570.2160211694},{"$f":"AC4/(1+B5)^A5","v":2624177.2816066225},{"$f":"AD4+AA5","v":8225572.9026826071},7508477.814162137,9011179.5884723924,{"$f":"AG4/(1+B5)^A5","v":1918098.6383309145},{"$f":"AH4/(1+B5)^A5","v":1750895.4283032345},{"$f":"AI4/(1+B5)^A5","v":2101276.5205756212},{"$f":"AJ4+AG5","v":6586571.5016868412},6012411.3015017258,7215587.2336317925,{"$f":"AM4/(1+B5)^A5","v":0.85753676642401611},{"$f":"AN4/(1+B5)^A5","v":0.78292582185532766},{"$f":"AO4/(1+B5)^A5","v":0.93927607523338019},{"$f":"AP4+AM5","v":2.9447011298084584},2.6884941176197161,3.225386278743148,{"$f":"AS4/(1+B5)^A5","v":0.32364747412023948},{"$f":"AT4/(1+B5)^A5","v":0.29561322527139949},{"$f":"AU4/(1+B5)^A5","v":0.35436012810338635},{"$f":"AV4+AS5","v":1.1113751853180394},1.0151081942212496,1.2168395693825591,{"$f":"AY4/(1+B5)^A5","v":0.2595720483159516},{"$f":"AZ4/(1+B5)^A5","v":0.23712572259323686},{"$f":"BA4/(1+B5)^A5","v":0.28416290640642156},{"$f":"BB4+AY5","v":0.89134616015371337},0.81426757495047064,0.97578886912808449,{"$f":"BE4/(1+B5)^A5","v":321001.89217294299},{"$f":"BF4/(1+B5)^A5","v":293072.76385902392},{"$f":"BG4/(1+B5)^A5","v":351599.38235651894},{"$f":"BH4+BE5","v":1102290.5041075863},1006384.4871055152,1207359.4264449973,{"$f":"BK4/(1+B5)^A5","v":121151.01725938183},{"$f":"BL4/(1+B5)^A5","v":110656.9518402962},{"$f":"BM4/(1+B5)^A5","v":132647.69055463301},{"$f":"BN4+BK5","v":416021.27322054206},379985.63311063964,455499.77509602357,{"$f":"BQ4/(1+B5)^A5","v":97165.651581435784},{"$f":"BR4/(1+B5)^A5","v":88763.314432244806},{"$f":"BS4/(1+B5)^A5","v":106370.75191796651},{"$f":"BT4+BQ5","v":333657.76861508086},304804.92793813645,365267.22306916473]
[4,0.05,14.008179372506163,12.786689560861584,15.346370887151714,72.477407981663504,66.157499229083712,79.401123746963123,5.2646031913023199,4.8056417139490684,0.26626557791886257,27.238714126297005,24.864077326079659,1.3776407632369019,4.2155951637377971,3.8481161251376355,4.6181833200833271,21.811214894022974,19.909902275367642,23.894179801890267,5243684.3066493794,4786443.8055301467,5744609.7772648241,27130481.179159828,24764748.597922187,29722236.948182866,1970699.8604793937,1798896.7280268362,2158917.1438704017,10196272.763162,9307374.5421889722,11170096.732342795,1578024.4966497824,1440466.0019668632,1728725.3936996385,8164595.9983366234,7452877.3034685887,8944312.627331432,0.70549761996206606,0.64411501121884618,0.77274475160730782,3.6501987497705244,3.3326091288385622,3.9981310303504558,0.26626557791886257,0.24320173201199047,0.29153295435822429,1.3776407632369019,1.25830992623324,1.5083725237407835,0.21355056653633134,0.19508391881426926,0.23378152634461694,1.1048967266900447,1.0093514937647399,1.2095703954727015,264089.05110355705,241111.68812091582,289261.68200000527,1366379.5552111433,1247496.1752264311,1496621.1084450027,99671.241722847437,91037.748131937784,109129.58329472432,515692.51494338951,471023.38124257745,564629.35839074792,79938.422020812955,73025.798454137781,87511.480848384381,413596.19063589384,377830.72639227426,452778.70391754911]
[5,0.05,10.975775082942297,10.018705853444139,12.024283150413146,83.453183064605795,76.176205082527844,91.425406897376263,4.1249543564587219,3.7653460295514281,0.20862604752927513,31.363668482755727,28.629423355631086,1.586266810766177,3.3030291180264517,3.0150996756545521,3.6184674728334696,25.114244012049426,22.925001951022196,27.512647274723737,4108563.8629598073,3750303.965963738,4501052.0766375354,31239045.042119633,28515052.563885927,34223289.024820402,1544094.9069413464,1409482.657183521,1691568.0734598103,11740367.670103347,10716857.199372493,12861664.805802604,1236423.4844533235,1128642.8044492439,1354501.5806021553,9401019.4827899467,8581520.1079178322,10298814.207933588,0.5527758456214994,0.50468096550509101,0.60546573288549543,4.2029745953920239,3.8372900943436532,4.6035967632359514,0.20862604752927513,0.19055492076184438,0.22842369812752369,1.586266810766177,1.4488648469950844,1.7367962218683071,0.16732245674537927,0.15285335504818848,0.18317394312794275,1.272219183435424,1.1622048488129284,1.3927443386006442,206920.68181746302,188917.31668411984,226644.09680368257,1573300.2370286062,1436413.491910551,1723265.2052486853,78095.025934253776,71330.457797738316,85505.884047215717,593787.54087764327,542353.83904031571,650135.24243796361,62633.845359505416,57217.623916068893,68567.535111112578,476230.03599539923,435048.35030834313,521346.23902866169]
[9,0.05,2.5395468357117279,2.3181025992034159,2.7821479572582177,103.94338078563322,94.879691833538587,113.87301878298136,0.954421414819286,0.87121615762407467,4.8271362600479463E-2,39.06436658519852,35.658784293748255,1.9757417163038149,0.76424645016496962,0.69762607039605562,0.8372317719084188,31.280525590819693,28.553760561316711,34.267807015623653,950629.02425129688,867735.76332863572,1041441.9457595448,38909144.444242857,35516332.12690977,42626107.623597719,357268.74005059327,326122.50114380254,391390.70506483607,14622971.377283009,13348159.144957494,16019579.761406582,286080.51129099604,261142.49253725863,313401.11992005381,11709244.77639525,10688534.331953883,12827474.369994987,0.12789986483848703,0.11677179418374307,0.14009111652359521,5.2349278093199771,4.7794570657960413,5.7339144388788492,4.8271362600479463E-2,4.409011139469475E-2,5.2852092485282345E-2,1.9757417163038149,1.8046035509698941,2.1632305013093309,3.8714643144576032E-2,3.5366819309537875E-2,4.238231962117664E-2,1.5845862095426866,1.4475601374911093,1.7347038160561199,47876.779433055206,43711.206741282425,52440.332871347397,1959591.4693989619,1789095.0239692305,2146377.2242830815,18069.427853380708,16504.25933669505,19784.13329590841,739579.7523915713,675517.57214910805,809762.46303959284,14492.05933878792,13238.867839850429,15864.9813346302,593158.44111906574,541865.44689678308,649351.99179355474]
[16,0.05,2.9959186144387903E-2,2.7346795221384876E-2,3.2821166107522386E-2,107.42207469107107,98.055049448775719,117.68402986844067,1.1259366602210132E-2,1.0277789198931256E-2,5.6946015614069514E-4,40.37174155157544,36.85218395672257,2.0418642593198051,9.0158611523552222E-3,8.2299365415388435E-3,9.8768733649168498E-3,32.327397194467949,29.50937497457922,35.414654563942449,11214.627543508441,10236.730778945983,12285.953018401206,40211324.560195923,36704964.314737014,44052684.089381136,4214.7207274273096,3847.2866813272681,4617.2595926683971,15112361.283836614,13794884.655667419,16555710.239965959,3374.9089284453376,3080.7136273745982,3697.2117849967185,12101120.412275627,11046249.647326523,13256774.019244317,1.508842366935281E-3,1.377563850829497E-3,1.6526632933427585E-3,5.4101261848975932,4.9394121109410101,5.9258124997468755,5.6946015614069514E-4,5.2013368520146435E-4,6.2349930098580628E-4,2.0418642593198051,1.8649985787921775,2.2356277689764434,4.5671896425444143E-4,4.1722448593173013E-4,4.9998676334942274E-4,1.6376178730128716,1.4960059220132647,1.7927594954754706,564.80523487833818,515.66372430807769,618.64174815506237,2025173.5088729791,1848971.0248178693,2218210.4599585966,213.16612277808369,194.70173603028843,233.39460559757276,764331.41582395218,698125.25378780346,836862.94528037764,170.96369212052065,156.17971693909399,187.16013514600871,613009.79325408419,560000.16613950895,671083.98472338635]
[19,0.05,2.1493535626410229E-3,1.9619335269195435E-3,2.3546797954807166E-3,{"$f":"F20+C21","v":107.44272644771708},98.073900406783665,117.70665447286162,8.0777760793996137E-4,7.3735657318362881E-4,4.0854621667097465E-5,{"$f":"L20+I21","v":40.379502967320725},36.859268742015878,2.0422568051155263,6.4682242016515941E-4,5.9043804930527621E-4,7.0859377996204198E-4,{"$f":"R20+O21","v":32.333612095285858},29.515048114224893,35.421462986046194,804.56790608937558,734.41093037322526,881.42771179675447,{"$f":"X20+U21","v":40219055.135979518},36712020.797242194,44061153.161627539,302.37553741858943,276.0148187991129,331.25477131825528,{"$f":"AD20+AA21","v":15115266.61598997},13797536.704621861,16558893.0541125,242.12515299925172,221.01878130340063,265.24803723380415,{"$f":"AJ20+AG21","v":12103446.837217774},11048373.274711525,13259322.617116252,1.0824845845966214E-4,9.8830180375260627E-5,1.1856656319943826E-4,{"$f":"AP20+AM21","v":5.4111662747461278},4.9403617066100836,5.9269517296307379,4.0854621667097465E-5,3.7315806375694602E-5,4.4731537012365337E-5,{"$f":"AV20+AS21","v":2.0422568051155263},1.8653571223867331,2.2360575655593964,3.2766261680639449E-5,2.9932820302143598E-5,3.5870411362284087E-5,{"$f":"BB20+AY21","v":1.6379327029571811},1.4962935272408797,1.7931041511985317,40.520664945081023,36.995119214008589,44.383042950071442,{"$f":"BH20+BE21","v":2025562.8458932466},1849326.4871356459,2218636.9080861388,15.293117884421381,13.968432519235327,16.744364303644826,{"$f":"BN20+BK21","v":764478.35756234149},698259.46747610834,837023.83111265826,12.265400634400699,11.20475801303402,13.427377543625461,{"$f":"BT20+BQ21","v":613127.64360382198},560107.82545614475,671212.99976225419]
[25,0.05,2.9631421560255618E-6,2.7047611160780239E-6,3.2462090403392021E-6,107.44397204232042,98.075037387620924,117.70801905824061,1.1136184964558814E-6,1.0165346381347638E-6,5.6323005127877364E-8,40.379971091061108,36.859696055318011,2.0422804812091924,8.917224294633048E-7,8.1398979899249223E-7,9.7688167149338634E-7,32.333986942183948,29.515390285220214,35.421873630717975,1.1091935367716974,1.0124737155672476,1.2151540145423367,40219521.399631642,36712446.403483726,44061663.967118144,0.4168610122826733,0.38051959411761327,0.45667450639048951,15115441.848833993,13797696.660887184,16559085.023066634,0.33379861757348656,0.30470094801377323,0.3656762919753247,12103587.153724629,11048501.359641811,13259476.333810175,1.4923350730276204E-7,1.3624927924734143E-7,1.6345825452729495E-7,5.4112290069545548,4.9404189807326206,5.9270204413931129,5.6323005127877364E-8,5.1444323018704507E-8,6.1667798787972028E-8,2.0422804812091924,1.8653787476641415,2.2360834884052556,4.5172228975658529E-8,4.1265989564339083E-8,4.9451672311631819E-8,1.6379516916798511,1.4963108739259849,1.793124938839797,5.5862605657778501E-2,5.100221723201373E-2,6.1187357847469537E-2,2025586.3284521219,1849347.9265682474,2218662.6289725197,2.1083400650340516E-2,1.9257162698018804E-2,2.3084118223441051E-2,764487.22023874626,698267.56247009418,837033.53481621621,1.690932860560989E-2,1.544710530346164E-2,1.8511253400068303E-2,613134.75165579794,560114.31884390337,671220.78120375169]
[36,0.05,1.7627937591627802E-13,1.6090810917568982E-13,1.9311922060881311E-13,107.44397317375392,98.075038420395316,117.70802029775916,6.6249934436953572E-14,6.0474348570582013E-14,3.3506945232046113E-15,40.37997151628042,36.859696443467243,2.0422805027153279,5.3049183967325899E-14,4.842481602741418E-14,5.8115366164504469E-14,32.333987282675416,29.515390596030592,35.42187400372628,6.5986690525419878E-8,6.0232761478855638E-8,7.2290352621150159E-8,40219521.823161349,36712446.790082343,44061664.431107342,2.4799349885926868E-8,2.26373737886876E-8,2.7167882181989854E-8,15115442.008006416,13797696.806183154,16559085.197441272,1.9857910585867615E-8,1.8126870102314082E-8,2.1754335479891448E-8,12103587.28118086,11048501.475987514,13259476.473438444,8.8780045465025208E-15,8.1055638407099259E-15,9.724244595501992E-15,5.4112290639372382,4.9404190327574629,5.927020503807312,3.3506945232046113E-15,3.060458350852884E-15,3.6686599940433452E-15,2.0422805027153279,1.8653787673074216,2.2360835119522235,2.6873271389911691E-15,2.4549422551924931E-15,2.9419141823432468E-15,1.6379517089282216,1.4963108896828139,1.7931249577222117,3.3233050403557456E-9,3.0341571718803046E-9,3.640078230261209E-9,2025586.3497824599,1849347.9460427153,2218662.6523360382,1.2542660841557061E-9,1.1456219255029564E-9,1.3732901561036911E-9,764487.22828914144,698267.5698231667,837033.5436305569,1.0059476517853797E-9,9.1895897639267942E-10,1.1012472655611507E-9,613134.75811238354,560114.32474215981,671220.78827200935]
[39,0.05,6.7705104124115967E-16,6.1801332285909772E-16,7.4172925061282942E-16,107.44397317375395,98.075038420395344,117.70802029775919,2.5445170122454475E-16,2.322689223017184E-16,1.2869294573031481E-17,40.379971516280435,36.85969644346725,2.0422805027153283,2.0375046743488715E-16,1.8598926813108167E-16,2.2320857995592446E-16,32.333987282675423,29.515390596030599,35.421874003726288,2.5344063816922205E-10,2.3134103841766465E-10,2.7765164392847551E-10,40219521.823161356,36712446.79008235,44061664.431107357,9.5248951132803268E-11,8.6945267504665472E-11,1.0434597254513443E-10,15115442.00800642,13797696.806183157,16559085.197441276,7.6269949159684957E-11,6.9621396226430022E-11,8.3553707923071434E-11,12103587.281180864,11048501.475987518,13259476.473438447,3.4098499561333113E-17,3.1131721505559211E-17,3.7348724968230273E-17,5.41122906393724,4.9404190327574646,5.9270205038073138,1.2869294573031481E-17,1.1754560068922996E-17,1.4090531328557238E-17,2.0422805027153283,1.865378767307422,2.236083511952224,1.0321443607071366E-17,9.4289034178020046E-18,1.1299257499888282E-17,1.6379517089282221,1.4963108896828143,1.7931249577222121,1.2764097480147009E-11,1.1653542916367883E-11,1.3980754941906113E-11,2025586.3497824604,1849347.9460427158,2218662.6523360386,4.8173653546085409E-12,4.4000865869803336E-12,5.2745111291852493E-12,764487.22828914167,698267.56982316694,837033.54363055713,3.8636278437862262E-12,3.5295231140373025E-12,4.2296530943374338E-12,613134.75811238366,560114.32474215992,671220.78827200958]
[44,0.05,2.4036354780376529E-20,2.1940424845974813E-20,2.6332530832579341E-20,107.44397317375395,98.075038420395344,117.70802029775919,9.0334273083630469E-21,8.2459044899559256E-21,4.568797790540254E-22,40.379971516280435,36.85969644346725,2.0422805027153283,7.2334554171198524E-21,6.6029054854505451E-21,7.9242483816425185E-21,32.333987282675423,29.515390596030599,35.421874003726288,8.9975330126264685E-15,8.2129631829146946E-15,9.8570610076685317E-15,40219521.823161356,36712446.79008235,44061664.431107357,3.3814844707864922E-15,3.0866909123805577E-15,3.704442742456278E-15,15115442.00800642,13797696.806183157,16559085.197441276,2.7077006686567964E-15,2.471666799206019E-15,2.9662853234421859E-15,12103587.281180864,11048501.475987518,13259476.473438447,1.2105492540595332E-21,1.1052240635502744E-21,1.3259372621086144E-21,5.41122906393724,4.9404190327574646,5.9270205038073138,4.568797790540254E-22,4.1730498720737244E-22,5.0023556486426754E-22,2.0422805027153283,1.865378767307422,2.236083511952224,3.6642714547845902E-22,3.3474059403959748E-22,4.0114104473462576E-22,1.6379517089282221,1.4963108896828143,1.7931249577222121,4.5314512022859904E-16,4.1371872270172009E-16,4.9633833405694597E-16,2025586.3497824604,1849347.9460427158,2218662.6523360386,1.7102388995340337E-16,1.5620985099609923E-16,1.8725326906185665E-16,764487.22828914167,698267.56982316694,837033.54363055713,1.3716473934128152E-16,1.2530350683608477E-16,1.5015919949999694E-16,613134.75811238366,560114.32474215992,671220.78827200958]
[50,0.05,2.1974468054158627E-26,2.0058331193636559E-26,2.4073673518834511E-26,107.44397317375395,98.075038420395344,117.70802029775919,8.2585217942135222E-27,7.5385542628166001E-27,4.1768771517760315E-28,40.379971516280435,36.85969644346725,2.0422805027153283,6.6129551022624286E-27,6.0364950085159643E-27,7.2444904606660146E-27,32.333987282675423,29.515390596030599,35.421874003726288,8.225706583163553E-21,7.5084387271684624E-21,9.0115025427125785E-21,40219521.823161356,36712446.79008235,44061664.431107357,3.0914139501550181E-21,2.8219083744987799E-21,3.3866682134773375E-21,15115442.00800642,13797696.806183157,16559085.197441276,2.4754286740766209E-21,2.2596422633942478E-21,2.7118314184942655E-21,12103587.281180864,11048501.475987518,13259476.473438447,1.1067059108743966E-27,1.0104157264728324E-27,1.2121957041427839E-27,5.41122906393724,4.9404190327574646,5.9270205038073138,4.1768771517760315E-28,3.8150772835638065E-28,4.5732435471613755E-28,2.0422805027153283,1.865378767307422,2.236083511952224,3.349942899439429E-28,3.0602587444575854E-28,3.667303612912791E-28,1.6379517089282221,1.4963108896828143,1.7931249577222121,4.1427342287736163E-22,3.782291008135071E-22,4.5376143618470148E-22,2025586.3497824604,1849347.9460427158,2218662.6523360386,1.5635311762610502E-22,1.4280985664519675E-22,1.7119030804104651E-22,764487.22828914167,698267.56982316694,837033.54363055713,1.2539847286963574E-22,1.1455472068050654E-22,1.3727824217108784E-22,613134.75811238366,560114.32474215992,671220.78827200958]

{"sheet":"Berks","index":31,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Berks"]
[null,"Number of households",{"$f":"'WTP Values '!C7","v":152451},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA7","v":0.35548596578690717}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU7","v":3.4189980679062502}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV7","v":280.268216505}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW7","v":935.08503401500002}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!X3:X52), \"NULL\")))))","v":603998855.36445129},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!Y3:Y52), \"NULL\")))))","v":551328374.68115032},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!Z3:Z52), \"NULL\")))))","v":661701498.19517505},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AD3:AD52), \"NULL\")))))","v":226983860.4254311},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AE3:AE52), \"NULL\")))))","v":207192629.77008587},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AF3:AF52), \"NULL\")))))","v":248665954.43464613},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":181748778.92673063},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AK3:AK52), \"NULL\")))))","v":165902432.83275843},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!AL3:AL52), \"NULL\")))))","v":199109092.27436274}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BH3:BH52), \"NULL\")))))","v":30388960.624415837},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BI3:BI52), \"NULL\")))))","v":27742150.575507205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":33288648.13270485},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BN3:BN52), \"NULL\")))))","v":11446702.121354967},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BO3:BO52), \"NULL\")))))","v":10452148.293494334},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BP3:BP52), \"NULL\")))))","v":12536276.083097195},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BT3:BT52), \"NULL\")))))","v":9173537.5950262528},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BU3:BU52), \"NULL\")))))","v":8377223.0838259188},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!BV3:BV52), \"NULL\")))))","v":10045932.363872243}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!F3:F52), \"NULL\")))))","v":3066.8212647116834},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!G3:G52), \"NULL\")))))","v":2799.3854099124796},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!H3:H52), \"NULL\")))))","v":3359.8080650865745},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!L3:L52), \"NULL\")))))","v":1152.5169687267448},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!M3:M52), \"NULL\")))))","v":1052.0264355253155},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!N3:N52), \"NULL\")))))","v":58.120953648843404},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!R3:R52), \"NULL\")))))","v":922.83456350517736},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!S3:S52), \"NULL\")))))","v":842.37429319613693},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Berks NPV 1%'!A3:A52,'Berks NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Berks NPV 2%'!A3:A52,'Berks NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Berks NPV 3%'!A3:A52,'Berks NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Berks NPV 4%'!A3:A52,'Berks NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Berks NPV 5%'!A3:A52,'Berks NPV 5%'!T3:T52), \"NULL\")))))","v":1010.9820453484183}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Berks NPV 1%","index":32,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU7","v":582.9117234756651},{"$f":"'WTP Values '!CV7","v":532.08010285468072},{"$f":"'WTP Values '!CW7","v":638.59982070105218},{"$f":"C3","v":582.9117234756651},{"$f":"D3","v":532.08010285468072},{"$f":"E3","v":638.59982070105218},{"$f":"'WTP Values '!CC7","v":219.0592781867301},{"$f":"'WTP Values '!CD7","v":199.95900958762718},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"I3","v":219.0592781867301},{"$f":"J3","v":199.95900958762718},{"$f":"K3","v":11.047068719435664},{"$f":"'WTP Values '!CI7","v":175.40346810732311},{"$f":"'WTP Values '!CJ7","v":160.11035814463023},{"$f":"'WTP Values '!CK7","v":192.15768888716175},{"$f":"O3","v":175.40346810732311},{"$f":"P3","v":160.11035814463023},{"$f":"Q3","v":192.15768888716175},{"$f":"'WTP Values '!BH7","v":114802260.50634244},{"$f":"'WTP Values '!BI7","v":104791164.97082189},{"$f":"'WTP Values '!BJ7","v":125769820.75140294},{"$f":"U3","v":114802260.50634244},{"$f":"V3","v":104791164.97082189},{"$f":"W3","v":125769820.75140294},{"$f":"'WTP Values '!AV7","v":43142896.785081051},{"$f":"'WTP Values '!AW7","v":39381171.084350884},{"$f":"'WTP Values '!AX7","v":47264019.503545403},{"$f":"AA3","v":43142896.785081051},{"$f":"AB3","v":39381171.084350884},{"$f":"AC3","v":47264019.503545403},{"$f":"'WTP Values '!BB7","v":34545050.010841794},{"$f":"'WTP Values '!BC7","v":31533129.812323947},{"$f":"'WTP Values '!BD7","v":37844730.46173276},{"$f":"AG3","v":34545050.010841794},{"$f":"AH3","v":31533129.812323947},{"$f":"AI3","v":37844730.46173276},{"$f":"'WTP Values '!CX7","v":29.328004937234084},{"$f":"'WTP Values '!CY7","v":26.773601739911655},{"$f":"'WTP Values '!CZ7","v":32.126457000487925},{"$f":"AM3","v":29.328004937234084},{"$f":"AN3","v":26.773601739911655},{"$f":"AO3","v":32.126457000487925},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"'WTP Values '!CG7","v":10.087237288070202},{"$f":"'WTP Values '!CH7","v":12.098602890821034},{"$f":"AS3","v":11.047068719435664},{"$f":"AT3","v":10.087237288070202},{"$f":"AU3","v":12.098602890821034},{"$f":"'WTP Values '!CL7","v":8.8532661318687058},{"$f":"'WTP Values '!CM7","v":8.0847529798489326},{"$f":"'WTP Values '!CN7","v":9.6952033867867229},{"$f":"AY3","v":8.8532661318687058},{"$f":"AZ3","v":8.0847529798489326},{"$f":"BA3","v":9.6952033867867229},{"$f":"'WTP Values '!BK7","v":5776039.7112277392},{"$f":"'WTP Values '!BL7","v":5272959.6572725615},{"$f":"'WTP Values '!BM7","v":6327184.2668125629},{"$f":"BE3","v":5776039.7112277392},{"$f":"BF3","v":5272959.6572725615},{"$f":"BG3","v":6327184.2668125629},{"$f":"'WTP Values '!AY7","v":2175678.4258827227},{"$f":"'WTP Values '!AZ7","v":1986643.2536807118},{"$f":"'WTP Values '!BA7","v":2382774.1060912265},{"$f":"BK3","v":2175678.4258827227},{"$f":"BL3","v":1986643.2536807118},{"$f":"BM3","v":2382774.1060912265},{"$f":"'WTP Values '!BE7","v":1743617.2989325726},{"$f":"'WTP Values '!BF7","v":1592261.5386561067},{"$f":"'WTP Values '!BG7","v":1909433.6587284794},{"$f":"BQ3","v":1743617.2989325726},{"$f":"BR3","v":1592261.5386561067},{"$f":"BS3","v":1909433.6587284794}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":571.42605967617396},{"$f":"D3/(1+B4)^A4","v":521.59602279647163},{"$f":"E3/(1+B4)^A4","v":626.01688138520944},{"$f":"F3+C4","v":1154.3377831518392},{"$f":"G3+D4","v":1053.6761256511522},{"$f":"H3+E4","v":1264.6167020862617},{"$f":"I3/(1+B4)^A4","v":214.7429449923832},{"$f":"J3/(1+B4)^A4","v":196.01902714207154},{"$f":"K3/(1+B4)^A4","v":10.829397823189554},{"$f":"L3+I4","v":433.8022231791133},{"$f":"M3+J4","v":395.97803672969872},{"$f":"N3+K4","v":21.876466542625217},{"$f":"O3/(1+B4)^A4","v":171.94732683788169},{"$f":"P3/(1+B4)^A4","v":156.95555155830823},{"$f":"Q3/(1+B4)^A4","v":188.37142327924886},{"$f":"R3+O4","v":347.35079494520483},{"$f":"S3+P4","v":317.06590970293848},{"$f":"T3+Q4","v":380.52911216641064},{"$f":"U3/(1+B4)^A4","v":112540202.43735167},{"$f":"V3/(1+B4)^A4","v":102726365.03364561},{"$f":"W3/(1+B4)^A4","v":123291658.41721688},{"$f":"X3+U4","v":227342462.94369411},{"$f":"Y3+V4","v":207517530.00446749},{"$f":"Z3+W4","v":249061479.16861981},{"$f":"AA3/(1+B4)^A4","v":42292811.278385505},{"$f":"AB3/(1+B4)^A4","v":38605206.435007237},{"$f":"AC3/(1+B4)^A4","v":46332731.598417215},{"$f":"AD3+AA4","v":85435708.063466549},{"$f":"AE3+AB4","v":77986377.519358128},{"$f":"AF3+AC4","v":93596751.101962626},{"$f":"AG3/(1+B4)^A4","v":33864376.052192718},{"$f":"AH3/(1+B4)^A4","v":30911802.580456764},{"$f":"AI3/(1+B4)^A4","v":37099039.762506381},{"$f":"AJ3+AG4","v":68409426.063034505},{"$f":"AK3+AH4","v":62444932.392780706},{"$f":"AL3+AI4","v":74943770.224239141},{"$f":"AM3/(1+B4)^A4","v":28.750127376957245},{"$f":"AN3/(1+B4)^A4","v":26.246056014029659},{"$f":"AO3/(1+B4)^A4","v":31.493438879019632},{"$f":"AP3+AM4","v":58.078132314191329},{"$f":"AQ3+AN4","v":53.019657753941317},{"$f":"AR3+AO4","v":63.619895879507553},{"$f":"AS3/(1+B4)^A4","v":10.829397823189554},{"$f":"AT3/(1+B4)^A4","v":9.8884788629254015},{"$f":"AU3/(1+B4)^A4","v":11.860212617215012},{"$f":"AV3+AS4","v":21.876466542625217},{"$f":"AW3+AT4","v":19.975716150995602},{"$f":"AX3+AU4","v":23.958815508036047},{"$f":"AY3/(1+B4)^A4","v":8.6788218134189847},{"$f":"AZ3/(1+B4)^A4","v":7.9254514065767401},{"$f":"BA3/(1+B4)^A4","v":9.5041695782636246},{"$f":"BB3+AY4","v":17.532087945287692},{"$f":"BC3+AZ4","v":16.010204386425674},{"$f":"BD3+BA4","v":19.199372965050348},{"$f":"BE3/(1+B4)^A4","v":5662228.9101340445},{"$f":"BF3/(1+B4)^A4","v":5169061.520706364},{"$f":"BG3/(1+B4)^A4","v":6202513.7406259803},{"$f":"BH3+BE4","v":11438268.621361785},{"$f":"BI3+BF4","v":10442021.177978925},{"$f":"BJ3+BG4","v":12529698.007438544},{"$f":"BK3/(1+B4)^A4","v":2132808.9656727016},{"$f":"BL3/(1+B4)^A4","v":1947498.5331641131},{"$f":"BM3/(1+B4)^A4","v":2335824.0428303368},{"$f":"BN3+BK4","v":4308487.3915554248},{"$f":"BO3+BL4","v":3934141.7868448249},{"$f":"BP3+BM4","v":4718598.1489215633},{"$f":"BQ3/(1+B4)^A4","v":1709261.1498211671},{"$f":"BR3/(1+B4)^A4","v":1560887.6959671667},{"$f":"BS3/(1+B4)^A4","v":1871810.2722561311},{"$f":"BT3+BQ4","v":3452878.4487537397},{"$f":"BU3+BR4","v":3153149.2346232734},{"$f":"BV3+BS4","v":3781243.9309846107}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":554.6205037908087},{"$f":"D4/(1+B5)^A5","v":506.25596092449842},{"$f":"E4/(1+B5)^A5","v":607.60581750887309},{"$f":"F4+C5","v":1708.9582869426479},1559.9320865756506,1872.2225195951348,{"$f":"I4/(1+B5)^A5","v":208.42738674657525},{"$f":"J4/(1+B5)^A5","v":190.25413655045617},{"$f":"K4/(1+B5)^A5","v":10.510906835176861},{"$f":"L4+I5","v":642.22960992568858},586.23217328015494,32.387373377802078,{"$f":"O4/(1+B5)^A5","v":166.89038139134263},{"$f":"P4/(1+B5)^A5","v":152.33951200504342},{"$f":"Q4/(1+B5)^A5","v":182.8314475859471},{"$f":"R4+O5","v":514.24117633654748},469.40542170798187,563.36055975235774,{"$f":"U4/(1+B5)^A5","v":109230411.73147622},{"$f":"V4/(1+B5)^A5","v":99705197.834075302},{"$f":"W4/(1+B5)^A5","v":119665668.98141116},{"$f":"X4+U5","v":336572874.6751703},307222727.83854282,368727148.15003097,{"$f":"AA4/(1+B5)^A5","v":41048985.954964139},{"$f":"AB4/(1+B5)^A5","v":37469833.024530925},{"$f":"AC4/(1+B5)^A5","v":44970092.815999612},{"$f":"AD4+AA5","v":126484694.01843068},115456210.54388905,138566843.91796225,{"$f":"AG4/(1+B5)^A5","v":32868429.761975113},{"$f":"AH4/(1+B5)^A5","v":30002691.039275672},{"$f":"AI4/(1+B5)^A5","v":36007962.491064638},{"$f":"AJ4+AG5","v":101277855.82500961},92447623.432056382,110951732.71530378,{"$f":"AM4/(1+B5)^A5","v":27.904590383739556},{"$f":"AN4/(1+B5)^A5","v":25.47416338917429},{"$f":"AO4/(1+B5)^A5","v":30.567221500337897},{"$f":"AP4+AM5","v":85.982722697930882},78.493821143115611,94.187117379845446,{"$f":"AS4/(1+B5)^A5","v":10.510906835176861},{"$f":"AT4/(1+B5)^A5","v":9.5976601623461519},{"$f":"AU4/(1+B5)^A5","v":11.511405518596035},{"$f":"AV4+AS5","v":32.387373377802078},29.573376313341754,35.470221026632082,{"$f":"AY4/(1+B5)^A5","v":8.4235789477239997},{"$f":"AZ4/(1+B5)^A5","v":7.6923650531026766},{"$f":"BA4/(1+B5)^A5","v":9.2246533568963098},{"$f":"BB4+AY5","v":25.955666893011692},23.70256943952835,28.424026321946656,{"$f":"BE4/(1+B5)^A5","v":5495703.5954871876},{"$f":"BF4/(1+B5)^A5","v":5017040.1860294854},{"$f":"BG4/(1+B5)^A5","v":6020098.729037418},{"$f":"BH4+BE5","v":16933972.216848973},15459061.364008412,18549796.736475963,{"$f":"BK4/(1+B5)^A5","v":2070083.369493674},{"$f":"BL4/(1+B5)^A5","v":1890222.8893926272},{"$f":"BM4/(1+B5)^A5","v":2267127.8032636452},{"$f":"BN4+BK5","v":6378570.7610490993},5824364.6762374518,6985725.952185208,{"$f":"BQ4/(1+B5)^A5","v":1658992.0322519024},{"$f":"BR4/(1+B5)^A5","v":1514982.2197272126},{"$f":"BS4/(1+B5)^A5","v":1816760.6090415628},{"$f":"BT4+BQ5","v":5111870.4810056426},4668131.4543504864,5598004.540026173]
[4,0.01,532.97940279012448,486.50202772570367,583.89724781944005,2241.9376897327725,2046.4341143013544,2456.1197674145751,200.29462191537706,182.83048568153814,10.100774871295048,842.52423184106567,769.06265896169305,42.488148249097122,160.37837620032101,146.39527672495075,175.6974274834354,674.61955253686847,615.80069843293268,739.05798723579312,104968278.69371387,95814735.361317024,114996355.80052316,441541153.36888421,403037463.19985986,483723503.95055413,39447268.663671724,36007773.04762733,43215375.285743527,165931962.68210241,151463983.59151638,181782219.20370579,31585914.955272093,28831996.37033464,34602944.198787622,132863770.78028171,121279619.80239102,145554676.91409141,26.815762879617921,24.480170309140256,29.374499047277261,112.7984855775488,102.97399145225586,123.56161642712271,10.100774871295048,9.2231627690404068,11.062234440741809,42.488148249097122,38.796539082382161,46.532455467373893,8.0948937989620084,7.3922116186181874,8.8647105606447827,34.050560691973701,31.094781058146538,37.288736882591436,5281263.1343667293,4821277.0062547475,5785196.5504509425,22215235.351215702,20280338.370263159,24334993.286926907,1989309.4295241798,1816467.0433978313,2178665.2573668682,8367880.1905732788,7640831.7196352836,9164391.2095520757,1594258.7346476805,1455868.1353987984,1745871.2359195722,6706129.2156533226,6123999.589749285,7343875.7759457454]
[5,0.01,507.11161395594013,462.88998633211423,555.55819638821174,2749.0493036887128,2509.3241006334688,3011.677963802787,190.57346016464803,173.95693377446054,9.6105407082777123,1033.0976920057137,943.01959273615353,52.098688957374833,152.59452198869229,139.29008263148555,167.17007365126375,827.21407452556082,755.09078106441825,906.22806088705693,99873715.464211315,91164433.063414171,109415086.74401511,541414868.83309555,494201896.26327401,593138590.69456923,37532722.603288576,34260160.541948497,41117946.761433668,203464685.28539097,185724144.13346487,222900165.96513945,30052914.291606255,27432655.251575734,32923514.095317427,162916685.07188797,148712275.05396676,178478191.00940883,25.514278266955198,23.292042075916452,27.94882793412145,138.31276384450399,126.26603352817231,151.51044436124417,9.6105407082777123,8.7755229059539968,10.525336498627464,52.098688957374833,47.572061988336159,57.057791966001361,7.7020136945329947,7.0334357106431513,8.4344679290186964,41.752574386506694,38.128216768789692,45.723204811610131,5024940.6595724141,4587279.6418987811,5504416.0138149979,27240176.010788117,24867618.01216194,29839409.300741903,1892759.664224813,1728306.0644615158,2072925.2371655018,10260639.854798092,9369137.7840967998,11237316.446717577,1516882.4831846207,1385208.576511973,1661136.5759570601,8223011.6988379434,7509208.1662612576,9005012.3519028053]
[9,0.01,376.23772826992877,343.42868927396415,412.18135806489414,4460.0747829047104,4071.1431142224692,4886.1651635578,141.39081761814393,129.06263587524927,7.1302804037973342,1676.1041565202465,1529.9608849153785,84.525238790513598,113.21337299218207,103.34250452476138,124.02730881003403,1342.0772879208728,1225.0640055492363,1470.2700735485514,74098598.387448668,67636982.176817209,81177560.407050982,878394869.21242368,801796247.24442804,962311759.04149675,27846387.066326603,25418398.273137726,30506347.034658495,330102377.87854975,301320012.9640249,361634623.28319359,22296945.859234869,20352915.626897343,24426709.641403411,264317048.74429357,241271725.09660134,289564133.29924482,18.929627777052008,17.280899818184395,20.735875969613666,224.39949307165259,204.85480246598397,245.81149248052566,7.1302804037973342,6.5107615594931305,7.8089883657530006,84.525238790513598,77.181210886344786,92.570918526022098,5.7143004730843066,5.2182671445085207,6.2577250558794724,67.739637805964236,61.859457340187269,74.181613440040891,3728118.6358571211,3403407.8966230177,4083852.3896837938,44194631.920417212,40345378.985428862,48411644.265686534,1404281.7727514503,1282269.8781744691,1537950.7403123954,16646926.270637011,15200547.735662434,18231492.481518865,1125409.8778645119,1027717.9888295117,1232435.2952769746,13341065.607046835,12182986.291655235,14609788.357224381]
[16,0.01,152.13086311564925,138.86460339363077,166.66458744298299,6152.5706654086653,5616.0483665551128,6740.3525534763976,57.171053046130112,52.186181013712364,2.8831125391764365,2312.1471651333804,2110.545880493627,116.60062442506528,45.777567892335107,41.786304850866813,50.15015805550653,1851.364776219179,1689.947642286272,2028.2037779760533,29961598.429211549,27348858.724010643,32823960.497356851,1211725535.5620131,1106059496.8809111,1327486956.5753248,11259622.788317023,10277871.084569907,12335171.505071674,455368644.15410048,415664033.20610583,498866652.04282236,9015718.9551567268,8229654.7862910172,9876884.0592084322,364619294.43533224,332828800.07117772,399447067.37207228,7.6541516062812684,6.9874922348811674,8.3845039231503087,309.55394373590764,282.5924922046824,339.09130484826608,2.8831125391764365,2.6326115143754611,3.1575465480425042,116.60062442506528,106.46970670540669,127.69945472129714,2.3105642995186031,2.1099943599823336,2.5302967840810706,93.445273619145922,85.333699799864192,102.33183096240296,1507456.2258242609,1376160.1826290286,1651296.3538674407,60965479.09113878,55655523.127547577,66782750.709681623,567818.11629742174,518482.88636786304,621866.85697085818,22964052.224980462,20968806.275412388,25149924.897752132,455056.90475457226,415555.41332617874,498332.38699060492,18403693.412008531,16806149.610410102,20153867.289181784]
[19,0.01,88.892095666395505,81.140442884090291,97.384344949910357,{"$f":"F20+C21","v":6477.3099734167054},5912.4694496234315,7096.1156227658694,33.40581005487239,30.493082732385801,1.6846411727423698,{"$f":"L20+I21","v":2434.1847834316327},2221.9427657994866,122.75493099841142,26.748444471566103,24.416296156320978,29.303407318250901,{"$f":"R20+O21","v":1949.0818036204309},1779.1448994606292,2135.2545584022359,17506962.225429114,15980303.51154571,19179478.620738123,{"$f":"X20+U21","v":1275681714.7451975},1164438508.7063642,1397553148.2716923,6579148.0148622459,6005497.378937087,7207605.498541561,{"$f":"AD20+AA21","v":479403491.77032691},437603228.68192345,525197371.37669182,5268005.0283674933,4808697.2333041234,5771195.3031490948,{"$f":"AJ20+AG21","v":383864293.60730767},350395862.7020759,420530313.9203071,4.4724230369574451,4.0828850602068165,4.8991776526329147,{"$f":"AP20+AM21","v":325.89253437496075},297.50802838580501,356.98890922802093,1.6846411727423698,1.5382700774557367,1.8449966303439604,{"$f":"AV20+AS21","v":122.75493099841142},112.0892925272684,134.43956951467089,1.3500935875189801,1.2328978923922942,1.4784862137009083,{"$f":"BB20+AY21","v":98.377415831231829},89.837704407007237,107.73301524473241,880826.81117116089,804108.77912096865,964874.51957705396,{"$f":"BH20+BE21","v":64183302.756902412},58593081.597030804,70307616.23853533,331783.71095319674,302956.47702573193,363365.11217708216,{"$f":"BN20+BK21","v":24176119.641048953},22075562.460744198,26477365.028373979,265895.82864817255,242814.57949790164,291182.27104487712,{"$f":"BT20+BQ21","v":19375060.176962353},17693196.292449575,21217610.116870228]
[25,0.01,23.199449750734271,21.176389344068511,25.415794286732098,6747.494048210734,6159.0926766344173,7392.1115596651362,8.718395105219269,7.9582187290292348,0.43966505617922325,2535.7204465832078,2314.6253072999903,127.87533246048869,6.9809265804382887,6.3722722648303121,7.6477320115882801,2030.3826624600276,1853.3572840088591,2224.3211276538732,4569043.9334572479,4170609.8336225674,5005544.6119412957,1328893446.9680851,1213010021.0194318,1455848429.1662228,1717054.960052433,1567341.0962622522,1881072.5558104203,499400556.81871587,455856704.88632667,547104608.55571115,1374867.1018049677,1254994.935086308,1506191.9109158304,399876190.43491095,365011711.31274199,438071638.05883181,1.1672326176144463,1.0655692846726259,1.2786089125261175,339.48629061694186,309.91779906577972,371.87976956160855,0.43966505617922325,0.40146448452428024,0.48151532816342235,127.87533246048869,116.76480472601877,140.04736516658542,0.35235335726566513,0.32176710975162703,0.38586182904982719,102.48097289212207,93.585049701032631,112.22681670986671,229882.05184805789,209859.84271707779,251817.19212357284,66860541.663758583,61037139.0229678,73240314.893122345,86590.370861069227,79066.912673484796,94832.623732471431,25184563.353660259,22996386.914644435,27581799.184302058,69394.661802141549,63370.815971625067,75994.028656521506,20183240.228476841,18431221.782976322,22102647.328659412]
[36,0.01,0.77963122451635991,0.71164508350586131,0.85411279296370801,6815.98525177799,6221.6112453490996,7467.1460263882527,0.29298682187427338,0.26744064533193157,1.4775204145314393E-2,2561.4595645514028,2338.1201739825692,129.17334552492471,0.23459816489801225,0.21414397678221025,0.25700655563086461,2050.9922919403025,1872.1699973087796,2246.8993515195898,153545.42262786106,140155.80914647435,168214.28598993149,1342382530.6108663,1225322816.8048232,1470626183.753726,57702.647064945922,52671.424160613053,63214.555338502389,504469778.80754346,460483930.06782168,552658055.93179452,46203.221785186528,42174.846753518374,50616.469635310154,403935179.05573666,368716804.08427,442518333.90249628,3.9225542189309237E-2,3.5809085781874951E-2,4.2968408426097157E-2,342.93228471086832,313.06365483286402,375.65457733729573,1.4775204145314393E-2,1.3491451350460905E-2,1.6181607277455538E-2,129.17334552492471,117.95003911864509,141.4689318294306,1.1841042884165234E-2,1.0813173953697375E-2,1.2967114888865748E-2,103.52121762979415,94.534995361470067,113.36598774048348,7725.3222598937809,7052.4640848064782,8462.4656170286435,67539217.174546733,61656703.424820594,73983749.015602991,2909.9206054921392,2657.0903451882955,3186.9063861010695,25440202.120153937,23229814.34803357,27861771.364964321,2332.0486363686236,2129.6137359031641,2553.8242610922266,20388112.497390065,18618309.989962716,22327002.757022325]
[39,0.01,0.25075673892128758,0.2288900120951384,0.27471262296785803,6817.1451632979561,6222.6700091652847,7468.4167493105215,9.4234835252629462E-2,8.6018289121297983E-2,4.752223733308903E-3,2561.8954613949409,2338.5180640050221,129.19532762230497,7.5454995819641643E-2,6.8876211712600735E-2,8.2662320010806256E-2,2051.3413199236252,1872.48859417585,2247.2817180221218,49385.591858943524,45079.02266773153,54103.612667610549,1342610970.8002067,1225531336.3362465,1470876447.8298779,18559.194591145082,16940.976889488466,20332.017562374451,504555627.0431689,460562293.00370187,552752104.61617374,14860.576203444822,13564.909541659074,16280.031458889327,404003918.79771078,368779550.53292924,442593639.53980768,1.2616309778911589E-2,1.1517457603094222E-2,1.3820146801136749E-2,342.99064327429113,313.11693049680838,375.71850442276997,4.752223733308903E-3,4.339323820765963E-3,5.2045722949550476E-3,129.19532762230497,117.97011128783275,141.49300633042861,3.8084945878127598E-3,3.4778958984099302E-3,4.170678829297475E-3,103.53883437168169,94.551082871361785,113.38527981790079,2484.7345207456428,2268.3197384284163,2721.8256717155068,67550710.673014894,61667195.865450062,73996339.213439927,935.9325006585284,854.61342366319502,1025.0208399770945,25444531.411139674,23233767.485881388,27866512.746933199,750.06861279112434,684.95845059095836,821.39943007902912,20391582.04811275,18621478.364224385,22330802.258744758]
[44,0.01,3.1028738467336382E-2,2.8322941005046641E-2,3.3993049073832979E-2,6817.5784312932574,6223.065494914189,7468.8914092855612,1.1660655941470865E-2,1.0643937259808963E-2,5.8804205220341888E-4,2562.0582842898834,2338.6666900074465,129.20353871349644,9.33683115123197E-3,8.5227697929267914E-3,1.0228668309184293E-2,2051.4716942254881,1872.6076013790107,2247.4245454405682,6110.9927511331462,5578.0961689697015,6694.8025198569821,1342696301.2941091,1225609225.7595394,1470969930.3177261,2296.5221098756174,2096.2832087640563,2515.8919284487861,504587694.39685005,460591564.33306652,552787235.12763119,1838.8536015989289,1678.5272942687941,2014.4975586735945,404029595.523642,368802988.55173928,442621768.85997659,1.5611471828704386E-3,1.425174778202968E-3,1.7101104541293092E-3,343.0124422627033,313.13683084241075,375.74238345120631,5.8804205220341888E-4,5.369496530336301E-4,6.4401584288108367E-4,129.20353871349644,117.97760895326292,141.50199900840943,4.7126463291821073E-4,4.3035621978740926E-4,5.1608145480847901E-4,103.5454148481318,94.557092125550739,113.39248609145177,307.46203646068324,280.6827853431505,336.79978964734005,67555003.901381537,61671115.163292266,74001042.097826689,115.8126593564032,105.75020447145023,126.83648584695597,25446148.554511547,23235244.122746345,27868283.820868801,92.813788052010025,84.757030721516244,101.64029171372222,20392878.048075106,18622661.864121653,22332221.507080585]
[50,0.01,1.8204241606225972E-3,1.6616778074864948E-3,1.9943372139469163E-3,6817.6283561239734,6223.1110661524954,7468.9461036529228,6.8411868651723602E-4,6.2446884755900528E-4,3.4499822170343392E-5,2562.07704613141,2338.683815962032,129.20448486539817,5.4778227704129607E-4,5.0002213473167507E-4,6.0010544549322854E-4,2051.4867170635944,1872.6213144031346,2247.4410032328919,358.52565715048576,327.26116296859209,392.77717560364943,1342706133.8008006,1225618200.8426626,1470980702.1666312,134.73458931056692,122.98677900678253,147.60479085815413,504591389.47061825,460594937.22508538,552791283.16454232,107.88364882196032,98.477469329538465,118.18849906466914,404032554.21482003,368805689.28000468,442625010.15996367,9.1590898965387843E-5,8.3613537884621216E-5,1.0033042082285848E-4,343.01495412791854,313.13912392982121,375.74513499635913,3.4499822170343392E-5,3.150228367967068E-5,3.7783746878352961E-5,129.20448486539817,117.97847289816865,141.50303522140172,2.7648611132365366E-5,2.5248556624366722E-5,3.0277967960946983E-5,103.54617310670702,94.557784563029074,113.39331645970196,18.038481333569386,16.467370223491404,19.75969712761766,67555498.603740692,61671566.778189793,74001584.004243568,6.7946095655898988,6.2042556906804718,7.4413661234512221,25446334.895552099,23235414.273429774,27868487.899100699,5.4452894495419732,4.97260778650422,5.9631313378455957,20393027.384235241,18622798.237065569,22332385.044968631]

{"sheet":"Berks NPV 2%","index":33,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU7","v":582.9117234756651},{"$f":"'WTP Values '!CV7","v":532.08010285468072},{"$f":"'WTP Values '!CW7","v":638.59982070105218},{"$f":"C3","v":582.9117234756651},{"$f":"D3","v":532.08010285468072},{"$f":"E3","v":638.59982070105218},{"$f":"'WTP Values '!CC7","v":219.0592781867301},{"$f":"'WTP Values '!CD7","v":199.95900958762718},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"I3","v":219.0592781867301},{"$f":"J3","v":199.95900958762718},{"$f":"K3","v":11.047068719435664},{"$f":"'WTP Values '!CI7","v":175.40346810732311},{"$f":"'WTP Values '!CJ7","v":160.11035814463023},{"$f":"'WTP Values '!CK7","v":192.15768888716175},{"$f":"O3","v":175.40346810732311},{"$f":"P3","v":160.11035814463023},{"$f":"Q3","v":192.15768888716175},{"$f":"'WTP Values '!BH7","v":114802260.50634244},{"$f":"'WTP Values '!BI7","v":104791164.97082189},{"$f":"'WTP Values '!BJ7","v":125769820.75140294},{"$f":"U3","v":114802260.50634244},{"$f":"V3","v":104791164.97082189},{"$f":"W3","v":125769820.75140294},{"$f":"'WTP Values '!AV7","v":43142896.785081051},{"$f":"'WTP Values '!AW7","v":39381171.084350884},{"$f":"'WTP Values '!AX7","v":47264019.503545403},{"$f":"AA3","v":43142896.785081051},{"$f":"AB3","v":39381171.084350884},{"$f":"AC3","v":47264019.503545403},{"$f":"'WTP Values '!BB7","v":34545050.010841794},{"$f":"'WTP Values '!BC7","v":31533129.812323947},{"$f":"'WTP Values '!BD7","v":37844730.46173276},{"$f":"AG3","v":34545050.010841794},{"$f":"AH3","v":31533129.812323947},{"$f":"AI3","v":37844730.46173276},{"$f":"'WTP Values '!CX7","v":29.328004937234084},{"$f":"'WTP Values '!CY7","v":26.773601739911655},{"$f":"'WTP Values '!CZ7","v":32.126457000487925},{"$f":"AM3","v":29.328004937234084},{"$f":"AN3","v":26.773601739911655},{"$f":"AO3","v":32.126457000487925},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"'WTP Values '!CG7","v":10.087237288070202},{"$f":"'WTP Values '!CH7","v":12.098602890821034},{"$f":"AS3","v":11.047068719435664},{"$f":"AT3","v":10.087237288070202},{"$f":"AU3","v":12.098602890821034},{"$f":"'WTP Values '!CL7","v":8.8532661318687058},{"$f":"'WTP Values '!CM7","v":8.0847529798489326},{"$f":"'WTP Values '!CN7","v":9.6952033867867229},{"$f":"AY3","v":8.8532661318687058},{"$f":"AZ3","v":8.0847529798489326},{"$f":"BA3","v":9.6952033867867229},{"$f":"'WTP Values '!BK7","v":5776039.7112277392},{"$f":"'WTP Values '!BL7","v":5272959.6572725615},{"$f":"'WTP Values '!BM7","v":6327184.2668125629},{"$f":"BE3","v":5776039.7112277392},{"$f":"BF3","v":5272959.6572725615},{"$f":"BG3","v":6327184.2668125629},{"$f":"'WTP Values '!AY7","v":2175678.4258827227},{"$f":"'WTP Values '!AZ7","v":1986643.2536807118},{"$f":"'WTP Values '!BA7","v":2382774.1060912265},{"$f":"BK3","v":2175678.4258827227},{"$f":"BL3","v":1986643.2536807118},{"$f":"BM3","v":2382774.1060912265},{"$f":"'WTP Values '!BE7","v":1743617.2989325726},{"$f":"'WTP Values '!BF7","v":1592261.5386561067},{"$f":"'WTP Values '!BG7","v":1909433.6587284794},{"$f":"BQ3","v":1743617.2989325726},{"$f":"BR3","v":1592261.5386561067},{"$f":"BS3","v":1909433.6587284794}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":560.27655082243859},{"$f":"D3/(1+B4)^A4","v":511.41878398181535},{"$f":"E3/(1+B4)^A4","v":613.80221136202636},{"$f":"F3+C4","v":1143.1882742981038},{"$f":"G3+D4","v":1043.498886836496},{"$f":"H3+E4","v":1252.4020320630784},{"$f":"I3/(1+B4)^A4","v":210.55293943361218},{"$f":"J3/(1+B4)^A4","v":192.19435754289427},{"$f":"K3/(1+B4)^A4","v":10.61809757731225},{"$f":"L3+I4","v":429.61221762034228},{"$f":"M3+J4","v":392.15336713052147},{"$f":"N3+K4","v":21.665166296747913},{"$f":"O3/(1+B4)^A4","v":168.59233766563159},{"$f":"P3/(1+B4)^A4","v":153.8930778014516},{"$f":"Q3/(1+B4)^A4","v":184.69597163318124},{"$f":"R3+O4","v":343.99580577295467},{"$f":"S3+P4","v":314.00343594608182},{"$f":"T3+Q4","v":376.853660520343},{"$f":"U3/(1+B4)^A4","v":110344348.81424686},{"$f":"V3/(1+B4)^A4","v":100721996.31951354},{"$f":"W3/(1+B4)^A4","v":120886025.32814585},{"$f":"X3+U4","v":225146609.3205893},{"$f":"Y3+V4","v":205513161.29033542},{"$f":"Z3+W4","v":246655846.07954878},{"$f":"AA3/(1+B4)^A4","v":41467605.521992549},{"$f":"AB3/(1+B4)^A4","v":37851952.214870133},{"$f":"AC3/(1+B4)^A4","v":45428700.022631109},{"$f":"AD3+AA4","v":84610502.307073593},{"$f":"AE3+AB4","v":77233123.299221009},{"$f":"AF3+AC4","v":92692719.526176512},{"$f":"AG3/(1+B4)^A4","v":33203623.616726063},{"$f":"AH3/(1+B4)^A4","v":30308659.950330593},{"$f":"AI3/(1+B4)^A4","v":36375173.454183735},{"$f":"AJ3+AG4","v":67748673.627567858},{"$f":"AK3+AH4","v":61841789.762654543},{"$f":"AL3+AI4","v":74219903.915916502},{"$f":"AM3/(1+B4)^A4","v":28.189162761662903},{"$f":"AN3/(1+B4)^A4","v":25.733950153702089},{"$f":"AO3/(1+B4)^A4","v":30.878947520653522},{"$f":"AP3+AM4","v":57.517167698896984},{"$f":"AQ3+AN4","v":52.507551893613744},{"$f":"AR3+AO4","v":63.005404521141443},{"$f":"AS3/(1+B4)^A4","v":10.61809757731225},{"$f":"AT3/(1+B4)^A4","v":9.6955375702327977},{"$f":"AU3/(1+B4)^A4","v":11.62879939525282},{"$f":"AV3+AS4","v":21.665166296747913},{"$f":"AW3+AT4","v":19.782774858303},{"$f":"AX3+AU4","v":23.727402286073854},{"$f":"AY3/(1+B4)^A4","v":8.5094830179437775},{"$f":"AZ3/(1+B4)^A4","v":7.7708121682515694},{"$f":"BA3/(1+B4)^A4","v":9.3187268231321827},{"$f":"BB3+AY4","v":17.362749149812483},{"$f":"BC3+AZ4","v":15.855565148100503},{"$f":"BD3+BA4","v":19.013930209918904},{"$f":"BE3/(1+B4)^A4","v":5551749.0496229716},{"$f":"BF3/(1+B4)^A4","v":5068204.2072977331},{"$f":"BG3/(1+B4)^A4","v":6081491.990400387},{"$f":"BH3+BE4","v":11327788.760850711},{"$f":"BI3+BF4","v":10341163.864570294},{"$f":"BJ3+BG4","v":12408676.25721295},{"$f":"BK3/(1+B4)^A4","v":2091194.1809714751},{"$f":"BL3/(1+B4)^A4","v":1909499.4748949558},{"$f":"BM3/(1+B4)^A4","v":2290248.0835171342},{"$f":"BN3+BK4","v":4266872.6068541976},{"$f":"BO3+BL4","v":3896142.7285756674},{"$f":"BP3+BM4","v":4673022.1896083606},{"$f":"BQ3/(1+B4)^A4","v":1675910.514160489},{"$f":"BR3/(1+B4)^A4","v":1530432.0825222095},{"$f":"BS3/(1+B4)^A4","v":1835288.02261484},{"$f":"BT3+BQ4","v":3419527.8130930616},{"$f":"BU3+BR4","v":3122693.621178316},{"$f":"BV3+BS4","v":3744721.6813433194}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":527.96110736296623},{"$f":"D4/(1+B5)^A5","v":481.92134245295495},{"$f":"E4/(1+B5)^A5","v":578.39953276080314},{"$f":"F4+C5","v":1671.14938166107},1525.4202292894511,1830.8015648238816,{"$f":"I4/(1+B5)^A5","v":198.4087374328239},{"$f":"J4/(1+B5)^A5","v":181.10903568658952},{"$f":"K4/(1+B5)^A5","v":10.005670497501198},{"$f":"L4+I5","v":628.02095505316618},573.26240281711102,31.670836794249112,{"$f":"O4/(1+B5)^A5","v":158.86832521582159},{"$f":"P4/(1+B5)^A5","v":145.01688434449383},{"$f":"Q4/(1+B5)^A5","v":174.04313917081407},{"$f":"R4+O5","v":502.86413098877625},459.02032029057568,550.89679969115707,{"$f":"U4/(1+B5)^A5","v":103979944.37871452},{"$f":"V4/(1+B5)^A5","v":94912586.712042838},{"$f":"W4/(1+B5)^A5","v":113913601.60133155},{"$f":"X4+U5","v":329126553.69930381},300425748.00237823,360569447.68088031,{"$f":"AA4/(1+B5)^A5","v":39075850.843559936},{"$f":"AB4/(1+B5)^A5","v":35668739.978279598},{"$f":"AC4/(1+B5)^A5","v":42808478.660763122},{"$f":"AD4+AA5","v":123686353.15063353},112901863.2775006,135501198.18693963,{"$f":"AG4/(1+B5)^A5","v":31288516.121934686},{"$f":"AH4/(1+B5)^A5","v":28560527.201388035},{"$f":"AI4/(1+B5)^A5","v":34277138.368900098},{"$f":"AJ4+AG5","v":99037189.74950254},90402316.964042574,108497042.28481659,{"$f":"AM4/(1+B5)^A5","v":26.563277662496802},{"$f":"AN4/(1+B5)^A5","v":24.249675985953829},{"$f":"AO4/(1+B5)^A5","v":29.097921916017899},{"$f":"AP4+AM5","v":84.080445361393785},76.75722787956758,92.103326437159339,{"$f":"AS4/(1+B5)^A5","v":10.005670497501198},{"$f":"AT4/(1+B5)^A5","v":9.1363215978703494},{"$f":"AU4/(1+B5)^A5","v":10.958077394113896},{"$f":"AV4+AS5","v":31.670836794249112},28.919096456173349,34.685479680187754,{"$f":"AY4/(1+B5)^A5","v":8.0186759032572112},{"$f":"AZ4/(1+B5)^A5","v":7.3226098637134003},{"$f":"BA4/(1+B5)^A5","v":8.7812444149800832},{"$f":"BB4+AY5","v":25.381425053069695},23.178175011813902,27.795174624898987,{"$f":"BE4/(1+B5)^A5","v":5231537.1252600541},{"$f":"BF4/(1+B5)^A5","v":4775882.0205819532},{"$f":"BG4/(1+B5)^A5","v":5730725.7299232455},{"$f":"BH4+BE5","v":16559325.886110764},15117045.885152247,18139401.987136196,{"$f":"BK4/(1+B5)^A5","v":1970578.9826042352},{"$f":"BL4/(1+B5)^A5","v":1799364.0029993705},{"$f":"BM4/(1+B5)^A5","v":2158151.9207517607},{"$f":"BN4+BK5","v":6237451.589458433},5695506.7315750383,6831174.1103601214,{"$f":"BQ4/(1+B5)^A5","v":1579247.9081956497},{"$f":"BR4/(1+B5)^A5","v":1442160.3328680235},{"$f":"BS4/(1+B5)^A5","v":1729432.8940366451},{"$f":"BT4+BQ5","v":4998775.7212887108},4564853.9540463397,5474154.575379964]
[4,0.02,487.75445415716973,445.2208279297198,534.35176275694096,2158.9038358182397,1970.6410572191708,2365.1533275808224,183.29900456101001,167.31675423112847,9.2436929234449181,811.31995961417624,740.57915704823949,40.91452971769403,146.7697755911295,133.97318529827663,160.78895805425265,649.63390657990578,592.99350558885226,711.68575774540977,96061396.012766764,87684559.106265694,105238559.80159676,425187949.71207058,388110307.10864389,465808007.48247707,36100046.069917157,32952402.281062674,39548417.205899648,159786399.22055069,145854265.55856326,175049615.39283928,28905752.50640621,26385512.419908177,31666777.499386288,127942942.25590876,116787829.38395076,140163819.78420287,24.540362568769947,22.402952242248446,26.881982068989803,108.62080793016374,99.160180121816026,118.98530850614914,9.2436929234449181,8.4405489188997755,10.123569678596668,40.91452971769403,37.359645375073129,44.809049358784421,7.4080170560132022,6.7649596291682617,8.1125124876002239,32.789442109082898,29.943134640982166,35.907687112499211,4833131.6442594007,4412176.7599569038,5294304.7534020478,21392457.530370165,19529222.645109151,23433706.740538243,1820510.3797029047,1662334.2039277274,1993798.7806568504,8057961.9691613372,7357840.9355027657,8824972.8910169713,1458980.9565484915,1332333.2271169988,1597728.6687755517,6457756.6778372023,5897187.1811633389,7071883.2441555159]
[5,0.02,441.77423676192194,403.25022103393076,483.97885481588725,2600.6780725801618,2373.8912782531015,2849.1321823967096,166.01955584206104,151.54393930787299,8.3722974773708287,977.33951545623722,892.12309635611246,49.286827195064859,132.93390770470876,121.34364161570147,145.63151319018664,782.56781428461454,714.33714720455373,857.31727093559641,87005766.004035488,79418606.728897154,95317805.994434267,512193715.71610606,467528913.83754104,561125813.47691131,32696923.961803339,29846006.003868062,35820219.943390869,192483323.18235403,175700271.56243134,210869835.33623016,26180830.626370419,23898171.531860735,28681576.029222902,154123772.88227919,140686000.91581148,168845395.81342578,22.226962462931759,20.291044076952616,24.347839389179413,130.84777039309549,119.45122419876864,143.33314789532855,8.3722974773708287,7.6448652077241146,9.169228963364942,49.286827195064859,45.004510582797245,53.978278322149364,6.7096692873766672,6.1272323633932571,7.3477525051494563,39.499111396459568,36.07036700437542,43.255439617648669,4377516.2381696599,3996244.429908501,4795214.93178521,25769973.768539824,23525467.075017653,28228921.672323454,1648892.3405120797,1505627.3047314291,1805844.9842422279,9706854.3096734174,8863468.2402341943,10630817.875259198,1321444.0033010906,1206735.2527599845,1447112.0810585539,7779200.6811382929,7103922.4339233236,8518995.3252140693]
[9,0.02,243.89069561757637,222.62270800754823,267.19063662568664,3869.8294594775466,3532.3689229503821,4239.5311321426507,91.654563781776787,83.662997293215284,4.6221017111363887,1454.2888982302054,1327.4861952960141,73.33918713530511,73.388940602112143,66.990292098840172,80.398918950396109,1164.4670725250671,1062.939302406151,1275.6948528788746,48033350.584226087,43844700.818368286,52622185.890962109,762148283.91696668,695686706.86374962,834959630.85962546,18051019.878501359,16477111.067055233,19775300.667603776,286416701.22984868,261443388.20680541,313775976.15906763,14453674.438132823,13193484.802588783,15834263.175798021,229337388.19658789,209341877.65114522,251243279.09132311,12.270858926233872,11.202094741893809,13.441733336324397,194.70251313027407,177.74436261403272,213.28085321021507,4.6221017111363887,4.2205075313598517,5.0620643850652414,73.33918713530511,66.967066281253295,80.320103370461766,3.7042130882432494,3.3826666178450022,4.0564802575222361,58.77498892185281,53.672990255658156,64.364434906377454,2416699.2811303246,2206210.215000608,2647298.5702404091,38345923.976865128,35006080.335253119,42004857.828659333,910305.46025867166,831213.00459550892,996954.44581052195,14443875.680915492,13188910.565609671,15818740.745256346,729530.76563960686,666203.40375460347,798908.45304356643,11575511.8960918,10570692.544566199,12676332.154389998]
[16,0.02,40.232739202312494,36.724325743957451,44.076348109306025,4625.5756863579427,4222.2118510234277,5067.4770895573602,15.11953603640546,13.801229860197791,0.76247194358861448,1738.299694866166,1586.7334551135614,87.661734043474283,12.106399139590598,11.050864176161451,13.262780402870092,1391.8780232148922,1270.522705139558,1524.8276846507717,7923685.9043553537,7232717.1356909433,8680670.1495754477,910989646.54677606,831548663.91084623,998020457.49998152,2977735.469852692,2718100.0517044561,3262176.5762419738,342351554.05388278,312501156.0617215,375053872.91164011,2384309.5478162263,2176425.9267378715,2612054.4664466144,274125115.31146067,250224644.14501289,300309048.57563531,2.0242275570104082,1.8479218943919804,2.2173775443871246,232.72633076956646,212.45639134848543,254.93286960196917,0.76247194358861448,0.69622409489884429,0.83504914246087836,87.661734043474283,80.045189799941724,96.005966455773276,0.61105504148778633,0.55801203690657974,0.66916579932235842,70.253266344089454,64.154888824019935,76.93428568020218,398663.96568318031,363941.2318737118,436704.12558149867,45834571.129205219,41842483.181494132,50208065.010544434,150165.96711198523,137118.70373234377,164459.77208484415,17264647.15461633,15764597.556727925,18908012.186649699,120344.98060583834,109898.36135848159,131789.67470011325,13836115.246003138,12635062.845563179,15151916.749700889]
[19,0.02,13.809257467000572,12.605049508315773,15.128516012441086,{"$f":"F20+C21","v":4688.2351405108902},4279.4072160638252,5136.1226744303294,5.1895438900743684,4.7370559469580735,0.26170655016634609,{"$f":"L20+I21","v":1761.8472308746645},1608.2278287710635,88.849226536887542,4.1553318524052072,3.7930360116443493,4.5522416057864543,{"$f":"R20+O21","v":1410.7328259671954},1287.7335918682654,1545.4834639258372,2719681.0585195529,2482516.8530161213,2979504.0421881997,{"$f":"X20+U21","v":923330189.18668079},842813074.85453391,1011539945.9573549,1022061.0524438821,932945.26247163827,1119691.0063124551,{"$f":"AD20+AA21","v":346989152.26002514},316734391.70388001,380134466.66862953,818376.90099235123,747024.10464886029,896546.77658430091,{"$f":"AJ20+AG21","v":277838497.44153541},253614263.22831601,304377126.22409689,0.69478439849672546,0.63427024171149526,0.76108010588121466,{"$f":"AP20+AM21","v":235.8789123814179},215.33439020005818,258.38626773833852,0.26170655016634609,0.23896801390632055,0.28661753672435775,{"$f":"AV20+AS21","v":88.849226536887542},81.129506270046335,97.306492457604094,0.20973507053500712,0.19152889015534583,0.22968067783022217,{"$f":"BB20+AY21","v":71.204938442886785},65.023950447378922,77.976460897567179,136835.16096806273,124917.12653541051,149891.84993672124,{"$f":"BH20+BE21","v":46455460.160760932},42409294.176347971,50888198.719504125,51542.115792885248,47063.847029149641,56448.240430850652,{"$f":"BN20+BK21","v":17498519.312419731},15978149.58675064,19164145.866664257,41306.529333993021,37720.890928388733,45234.741295504689,{"$f":"BT20+BQ21","v":14023543.468498498},12806221.247192219,15357169.219292343]
[25,0.02,0.95311902621326239,0.87000423747949762,1.0441746404024084,4712.6578018418622,4301.700149332496,5162.8785390302155,0.35818385100129602,0.32695299961433005,1.8063063335899906E-2,1771.0253111003663,1616.6056516463982,89.312073323406196,0.28680223091080109,0.26179646504885812,0.3141970592381963,1418.0818280979477,1294.4418478443699,1553.5344293959622,187713.18938047456,171344.04591695053,205646.24840076332,928140140.01707196,847203583.79352117,1016809412.3519467,70542.955503848934,64392.157377190531,77281.403735611209,348796740.4669264,318384372.25063485,382114720.44460934,56484.61525271849,51559.824189113766,61879.923138131817,279285855.6316328,254935428.88530439,305962733.44043112,4.7954224251798336E-2,4.3777519289559495E-2,5.2529973542838851E-2,237.10768837484679,216.4561425710782,259.73229244068733,1.8063063335899906E-2,1.6493642851890509E-2,1.978242698068108E-2,89.312073323406196,81.552138325862217,97.813396108844145,1.4475976472217628E-2,1.3219380528808451E-2,1.5852628174735033E-2,71.575869943667655,65.362683013596822,78.382667634049582,9444.4031972953562,8621.8169431125734,10345.579723630353,46697462.947838947,42630219.065546602,51153293.196598597,3557.4520448242702,3248.3606129777136,3896.0742153930214,17589675.237443179,16061385.372575641,19263978.624657683,2850.9888463696175,2603.5070253036261,3122.1151953758767,14096597.025439754,12872933.3456847,15437170.10056306]
[36,0.02,1.1129830957796601E-3,1.0159276889250709E-3,1.2193112212090631E-3,4713.9864102406063,4302.9128991623365,5164.3340751792584,4.1826105699468389E-4,3.8179193959745944E-4,2.1092731965205435E-5,1771.5246045355477,1617.061410569823,89.337252484660056,3.3490679134149748E-4,3.057068761830109E-4,3.668964799340264E-4,1418.4816185147656,1294.8067812605116,1553.9724070674636,219.19781358829738,200.08311808203237,240.13873596658436,928401804.41900611,847442430.28826022,1017096074.6945097,82.374934129741249,75.192479313240426,90.243604009865606,348895074.42163408,318474132.24781418,382222447.5167231,65.95862659217039,60.207813678681923,72.258874838026003,279364592.84299958,255007301.14214894,306048991.48725832,5.599745624166821E-5,5.1120203882642552E-5,6.134068355262354E-5,237.17453457489523,216.51716661760824,259.80551704550089,2.1092731965205435E-5,1.9260076839420587E-5,2.3100479811497377E-5,89.337252484660056,81.575129780041863,97.840971991720508,1.6903992749460983E-5,1.5436631376143088E-5,1.8511546508791071E-5,71.596048854582307,65.381110281874697,78.404765540350766,11.028487333926273,10.067930918046589,12.080815755182511,46710628.054256886,42642237.520837091,51167714.505724378,4.154133829084091,3.7931993295784903,4.5495521780353014,17594634.178073779,16065913.4525676,19269409.590552121,3.3291774741633899,3.0401861983795566,3.6457791104388826,14100571.185667215,12876562.526516134,15441522.199678009]
[39,0.02,1.1643109646932532E-4,1.0627796163627532E-4,1.2755426651226391E-4,4713.9873136271526,4302.9137237709128,5164.3350648702581,4.3755016280993898E-5,3.993991851182885E-5,2.2065473586749303E-6,1771.524944029843,1617.0617204628509,89.337269605216832,3.5035181647209622E-5,3.1980527761085439E-5,3.8381678582036188E-5,1418.4818903520384,1294.8070293967862,1553.9727048701391,22.930664334920667,20.931042808851846,25.121330628800905,928401982.3375715,847442592.69180226,1017096269.610411,8.6173850606379521,7.8660159762398063,9.4405402957641886,348895141.2837522,318474193.2800746,382222520.76568627,6.9000465908761237,6.2984440547312488,7.5591265122832434,279364646.38032293,255007350.01165023,306049050.13836956,5.8579912439220404E-6,5.3477733959850383E-6,6.4169555416354502E-6,237.17458002693201,216.51720811087492,259.80556683453045,2.2065473586749303E-6,2.0148301200624384E-6,2.416581351162428E-6,89.337269605216832,81.575145413068412,97.840990741926817,1.7683560675740104E-6,1.6148528434370278E-6,1.9365250609234318E-6,71.596062575221623,65.381122811485568,78.404780565809943,1.1537092320235121,1.0532237555184329,1.2637951375483105,46710637.005863719,42642245.692779124,51167724.311485544,0.43457116144406471,0.39681317599900651,0.47593656232666198,17594637.549902719,16065916.531433087,19269413.283334378,0.34827104304426965,0.31803916329949211,0.38139129059817839,14100573.887895264,12876564.994175633,15441525.158885395]
[44,0.02,1.8198387881379029E-6,1.6611434812080539E-6,1.9936959182777551E-6,4713.9874061316514,4302.9138082087475,5164.3351662121158,6.8389870248053977E-7,6.2426804442267232E-7,3.4488728466435141E-8,1771.5249787932007,1617.0617521951137,89.337271358318574,5.476061331076352E-7,4.9986134846782439E-7,5.9991247661086291E-7,1418.481918187488,1294.8070548053136,1553.9727353643802,0.35841037025235933,0.32715592942783045,0.39265087484573391,928402000.55598295,847442609.32151461,1017096289.5693067,0.13469126428608919,0.12294723158812648,0.14755732731364266,348895148.1302641,318474199.52962387,382222528.266195,0.10784895794005778,9.8445803082652342E-2,0.11815049457271803,279364651.86240953,255007355.01576367,306049056.14409512,9.1561447152309086E-8,8.3586651258150136E-8,1.0029815874405402E-7,237.1745846811057,216.51721235968057,259.80557193280123,3.4488728466435141E-8,3.149215385912118E-8,3.7771597201222963E-8,89.337271358318574,81.575147013850824,97.840992661900572,2.7639720492179977E-8,2.524043774161081E-8,3.026823182926947E-8,71.596063980180418,65.381124094486069,78.404782104378995,1.8032680910312699E-2,1.6462075004040566E-2,1.9753343233149225E-2,46710637.922485635,42642246.529565342,51167725.315570712,6.7924247025398683E-3,6.2022606608144138E-3,7.4389732904667806E-3,17594637.895169485,16065916.84670113,19269413.66146595,5.4435384715644762E-3,4.9710088032351779E-3,5.9612138435147189E-3,14100574.164596586,12876565.246857729,15441525.461900754]
[50,0.02,6.4414548229604524E-9,5.8797409739824166E-9,7.0568350735327072E-9,4713.9874073662386,4302.9138093356769,5164.3351675646491,2.4207103531501636E-9,2.2096432012426127E-9,1.2207542105705328E-10,1771.524979257161,1617.0617526186204,89.337271381715894,1.9382926609659693E-9,1.7692964425679625E-9,2.1234348564321096E-9,1418.4819185589868,1294.8070551444216,1553.9727357713641,1.2686201783968982E-3,1.1579927591439585E-3,1.3898169925824406E-3,928402000.79913044,847442609.54345882,1017096289.8356831,4.7674975366033618E-4,4.3518087593534706E-4,5.2229014123837442E-4,348895148.22163934,318474199.61303186,382222528.36629874,3.8173941274494984E-4,3.4845624634466952E-4,4.1820246829628842E-4,279364651.93557483,255007355.08254978,306049056.22424901,3.2408855619566408E-10,2.9586117264422463E-10,3.5501279706045184E-10,237.17458474322146,216.5172124163862,259.80557200084399,1.2207542105705328E-10,1.114688222294759E-10,1.3369537925482451E-10,89.337271381715894,81.575147035215267,97.840992687525016,9.7832847629215466E-11,8.9340407779027774E-11,1.0713665912057615E-10,71.596063998931342,65.38112411160931,78.404782124913126,6.3828016073607573E-5,5.8268739583914387E-5,6.9918428416924336E-5,46710637.934719101,42642246.5407333,51167725.32897149,2.4042292726676213E-5,2.1953363180999226E-5,2.6330799569769437E-5,17594637.899777502,16065916.850908775,19269413.666512586,1.9267809528067207E-5,1.7595255601372346E-5,2.1100160032470268E-5,14100574.168289511,12876565.250230085,15441525.465944871]

{"sheet":"Berks NPV 3%","index":34,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU7","v":582.9117234756651},{"$f":"'WTP Values '!CV7","v":532.08010285468072},{"$f":"'WTP Values '!CW7","v":638.59982070105218},{"$f":"C3","v":582.9117234756651},{"$f":"D3","v":532.08010285468072},{"$f":"E3","v":638.59982070105218},{"$f":"'WTP Values '!CC7","v":219.0592781867301},{"$f":"'WTP Values '!CD7","v":199.95900958762718},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"I3","v":219.0592781867301},{"$f":"J3","v":199.95900958762718},{"$f":"K3","v":11.047068719435664},{"$f":"'WTP Values '!CI7","v":175.40346810732311},{"$f":"'WTP Values '!CJ7","v":160.11035814463023},{"$f":"'WTP Values '!CK7","v":192.15768888716175},{"$f":"O3","v":175.40346810732311},{"$f":"P3","v":160.11035814463023},{"$f":"Q3","v":192.15768888716175},{"$f":"'WTP Values '!BH7","v":114802260.50634244},{"$f":"'WTP Values '!BI7","v":104791164.97082189},{"$f":"'WTP Values '!BJ7","v":125769820.75140294},{"$f":"U3","v":114802260.50634244},{"$f":"V3","v":104791164.97082189},{"$f":"W3","v":125769820.75140294},{"$f":"'WTP Values '!AV7","v":43142896.785081051},{"$f":"'WTP Values '!AW7","v":39381171.084350884},{"$f":"'WTP Values '!AX7","v":47264019.503545403},{"$f":"AA3","v":43142896.785081051},{"$f":"AB3","v":39381171.084350884},{"$f":"AC3","v":47264019.503545403},{"$f":"'WTP Values '!BB7","v":34545050.010841794},{"$f":"'WTP Values '!BC7","v":31533129.812323947},{"$f":"'WTP Values '!BD7","v":37844730.46173276},{"$f":"AG3","v":34545050.010841794},{"$f":"AH3","v":31533129.812323947},{"$f":"AI3","v":37844730.46173276},{"$f":"'WTP Values '!CX7","v":29.328004937234084},{"$f":"'WTP Values '!CY7","v":26.773601739911655},{"$f":"'WTP Values '!CZ7","v":32.126457000487925},{"$f":"AM3","v":29.328004937234084},{"$f":"AN3","v":26.773601739911655},{"$f":"AO3","v":32.126457000487925},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"'WTP Values '!CG7","v":10.087237288070202},{"$f":"'WTP Values '!CH7","v":12.098602890821034},{"$f":"AS3","v":11.047068719435664},{"$f":"AT3","v":10.087237288070202},{"$f":"AU3","v":12.098602890821034},{"$f":"'WTP Values '!CL7","v":8.8532661318687058},{"$f":"'WTP Values '!CM7","v":8.0847529798489326},{"$f":"'WTP Values '!CN7","v":9.6952033867867229},{"$f":"AY3","v":8.8532661318687058},{"$f":"AZ3","v":8.0847529798489326},{"$f":"BA3","v":9.6952033867867229},{"$f":"'WTP Values '!BK7","v":5776039.7112277392},{"$f":"'WTP Values '!BL7","v":5272959.6572725615},{"$f":"'WTP Values '!BM7","v":6327184.2668125629},{"$f":"BE3","v":5776039.7112277392},{"$f":"BF3","v":5272959.6572725615},{"$f":"BG3","v":6327184.2668125629},{"$f":"'WTP Values '!AY7","v":2175678.4258827227},{"$f":"'WTP Values '!AZ7","v":1986643.2536807118},{"$f":"'WTP Values '!BA7","v":2382774.1060912265},{"$f":"BK3","v":2175678.4258827227},{"$f":"BL3","v":1986643.2536807118},{"$f":"BM3","v":2382774.1060912265},{"$f":"'WTP Values '!BE7","v":1743617.2989325726},{"$f":"'WTP Values '!BF7","v":1592261.5386561067},{"$f":"'WTP Values '!BG7","v":1909433.6587284794},{"$f":"BQ3","v":1743617.2989325726},{"$f":"BR3","v":1592261.5386561067},{"$f":"BS3","v":1909433.6587284794}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":549.45020593426818},{"$f":"D3/(1+B4)^A4","v":501.53652828228934},{"$f":"E3/(1+B4)^A4","v":601.94157856636082},{"$f":"F3+C4","v":1132.3619294099333},{"$f":"G3+D4","v":1033.61663113697},{"$f":"H3+E4","v":1240.541399267413},{"$f":"I3/(1+B4)^A4","v":206.48437947660486},{"$f":"J3/(1+B4)^A4","v":188.48054443173456},{"$f":"K3/(1+B4)^A4","v":10.41292178285952},{"$f":"L3+I4","v":425.54365766333495},{"$f":"M3+J4","v":388.43955401936171},{"$f":"N3+K4","v":21.459990502295184},{"$f":"O3/(1+B4)^A4","v":165.33459148583572},{"$f":"P3/(1+B4)^A4","v":150.91936859706874},{"$f":"Q3/(1+B4)^A4","v":181.12705145363537},{"$f":"R3+O4","v":340.73805959315882},{"$f":"S3+P4","v":311.02972674169894},{"$f":"T3+Q4","v":373.28474034079716},{"$f":"U3/(1+B4)^A4","v":108212141.11258596},{"$f":"V3/(1+B4)^A4","v":98775723.41485709},{"$f":"W3/(1+B4)^A4","v":118550118.53275798},{"$f":"X3+U4","v":223014401.6189284},{"$f":"Y3+V4","v":203566888.38567898},{"$f":"Z3+W4","v":244319939.28416091},{"$f":"AA3/(1+B4)^A4","v":40666318.017797202},{"$f":"AB3/(1+B4)^A4","v":37120530.76100564},{"$f":"AC3/(1+B4)^A4","v":44550871.433259882},{"$f":"AD3+AA4","v":83809214.802878261},{"$f":"AE3+AB4","v":76501701.845356524},{"$f":"AF3+AC4","v":91814890.936805278},{"$f":"AG3/(1+B4)^A4","v":32562022.821040433},{"$f":"AH3/(1+B4)^A4","v":29722999.163280185},{"$f":"AI3/(1+B4)^A4","v":35672288.115498878},{"$f":"AJ3+AG4","v":67107072.831882223},{"$f":"AK3+AH4","v":61256128.975604132},{"$f":"AL3+AI4","v":73517018.577231646},{"$f":"AM3/(1+B4)^A4","v":27.6444574768914},{"$f":"AN3/(1+B4)^A4","v":25.236687472817096},{"$f":"AO3/(1+B4)^A4","v":30.282266943621384},{"$f":"AP3+AM4","v":56.972462414125488},{"$f":"AQ3+AN4","v":52.01028921272875},{"$f":"AR3+AO4","v":62.408723944109312},{"$f":"AS3/(1+B4)^A4","v":10.41292178285952},{"$f":"AT3/(1+B4)^A4","v":9.508188602196439},{"$f":"AU3/(1+B4)^A4","v":11.404093591121722},{"$f":"AV3+AS4","v":21.459990502295184},{"$f":"AW3+AT4","v":19.59542589026664},{"$f":"AX3+AU4","v":23.502696481942756},{"$f":"AY3/(1+B4)^A4","v":8.3450524383718605},{"$f":"AZ3/(1+B4)^A4","v":7.620655085162535},{"$f":"BA3/(1+B4)^A4","v":9.1386590506048861},{"$f":"BB3+AY4","v":17.198318570240566},{"$f":"BC3+AZ4","v":15.705408065011468},{"$f":"BD3+BA4","v":18.833862437391609},{"$f":"BE3/(1+B4)^A4","v":5444471.4027973795},{"$f":"BF3/(1+B4)^A4","v":4970270.2019724399},{"$f":"BG3/(1+B4)^A4","v":5963978.0062329751},{"$f":"BH3+BE4","v":11220511.11402512},{"$f":"BI3+BF4","v":10243229.859245002},{"$f":"BJ3+BG4","v":12291162.273045538},{"$f":"BK3/(1+B4)^A4","v":2050785.5838276206},{"$f":"BL3/(1+B4)^A4","v":1872601.8038276106},{"$f":"BM3/(1+B4)^A4","v":2245993.1247914284},{"$f":"BN3+BK4","v":4226464.0097103436},{"$f":"BO3+BL4","v":3859245.0575083224},{"$f":"BP3+BM4","v":4628767.2308826549},{"$f":"BQ3/(1+B4)^A4","v":1643526.5330686895},{"$f":"BR3/(1+B4)^A4","v":1500859.2126082636},{"$f":"BS3/(1+B4)^A4","v":1799824.355479762},{"$f":"BT3+BQ4","v":3387143.8320012623},{"$f":"BU3+BR4","v":3093120.75126437},{"$f":"BV3+BS4","v":3709258.0142082414}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":502.82477319062144},{"$f":"D4/(1+B5)^A5","v":458.97697071847711},{"$f":"E4/(1+B5)^A5","v":550.8618150428797},{"$f":"F4+C5","v":1635.1867026005548},1492.5936018554471,1791.4032143102927,{"$f":"I4/(1+B5)^A5","v":188.96245766472765},{"$f":"J4/(1+B5)^A5","v":172.48639818704447},{"$f":"K4/(1+B5)^A5","v":9.5292985190807222},{"$f":"L4+I5","v":614.50611532806261},560.92595220640624,30.989289021375907,{"$f":"O4/(1+B5)^A5","v":151.30457240082447},{"$f":"P4/(1+B5)^A5","v":138.1126014064526},{"$f":"Q4/(1+B5)^A5","v":165.756910421025},{"$f":"R4+O5","v":492.04263199398326},449.14232814815153,539.04165076182221,{"$f":"U4/(1+B5)^A5","v":99029438.379930183},{"$f":"V4/(1+B5)^A5","v":90393779.429681048},{"$f":"W4/(1+B5)^A5","v":108490152.19058189},{"$f":"X4+U5","v":322043839.99885857},293960667.81536001,352810091.47474277,{"$f":"AA4/(1+B5)^A5","v":37215441.75059022},{"$f":"AB4/(1+B5)^A5","v":33970544.116696708},{"$f":"AC4/(1+B5)^A5","v":40770358.409062721},{"$f":"AD4+AA5","v":121024656.55346848},110472245.96205324,132585249.34586799,{"$f":"AG4/(1+B5)^A5","v":29798863.596342392},{"$f":"AH4/(1+B5)^A5","v":27200754.775236804},{"$f":"AI4/(1+B5)^A5","v":32645196.938941635},{"$f":"AJ4+AG5","v":96905936.428224623},88456883.750840932,106162215.51617327,{"$f":"AM4/(1+B5)^A5","v":25.298594687320254},{"$f":"AN4/(1+B5)^A5","v":23.095144050450934},{"$f":"AO4/(1+B5)^A5","v":27.712564019761004},{"$f":"AP4+AM5","v":82.271057101445734},75.105433263179691,90.121287963870316,{"$f":"AS4/(1+B5)^A5","v":9.5292985190807222},{"$f":"AT4/(1+B5)^A5","v":8.7013394948568479},{"$f":"AU4/(1+B5)^A5","v":10.436361132397865},{"$f":"AV4+AS5","v":30.989289021375907},28.296765385123486,33.939057614340619,{"$f":"AY4/(1+B5)^A5","v":7.6369051358407551},{"$f":"AZ4/(1+B5)^A5","v":6.973978939993736},{"$f":"BA4/(1+B5)^A5","v":8.3631676078333257},{"$f":"BB4+AY5","v":24.835223706081322},22.679387005005204,27.197030045224935,{"$f":"BE4/(1+B5)^A5","v":4982462.593856818},{"$f":"BF4/(1+B5)^A5","v":4548501.3200666225},{"$f":"BG4/(1+B5)^A5","v":5457884.7289697928},{"$f":"BH4+BE5","v":16202973.707881939},14791731.179311626,17749047.00201533,{"$f":"BK4/(1+B5)^A5","v":1876759.3221615469},{"$f":"BL4/(1+B5)^A5","v":1713695.9220625192},{"$f":"BM4/(1+B5)^A5","v":2055401.8751174158},{"$f":"BN4+BK5","v":6103223.3318718905},5572940.9795708414,6684169.1060000705,{"$f":"BQ4/(1+B5)^A5","v":1504059.598663426},{"$f":"BR4/(1+B5)^A5","v":1373498.7902818029},{"$f":"BS4/(1+B5)^A5","v":1647094.2472179802},{"$f":"BT4+BQ5","v":4891203.4306646883},4466619.5415461734,5356352.2614262216]
[4,0.03,446.7532983510111,407.79509377494531,489.43358785692647,2081.9400009515657,1900.3886956303925,2280.836802167219,167.89069617742723,153.25193073081718,8.4666583099253785,782.39681150548984,714.17788293722344,39.455947331301289,134.43215286855417,122.7112575035753,147.27286801160182,626.47478486253749,571.8535856517268,686.31451877342397,87986373.362932801,80313702.235419244,96392095.047733918,410030213.36179137,374274370.05077922,449202186.52247667,33065437.977860186,30182388.458333533,36223935.385332726,154090094.53132868,140654634.42038676,168809184.73120072,26475904.347956542,24167518.311328728,29004834.656906541,123381840.77618116,112624402.06216966,135167050.17307982,22.477473710152704,20.519736358572736,24.622254196091994,104.74853081159844,95.625169621752434,114.74354215996232,8.4666583099253785,7.7310274406975532,9.2725716935062152,39.455947331301289,36.027792825821038,43.211629307846835,6.7852912993553165,6.1962899606212201,7.4305660991079456,31.620515005436637,28.875676965626425,34.627596144332884,4426853.4813661911,4041284.5103066079,4849259.8907064917,20629827.18924813,18833015.689618234,22598306.892721821,1667476.3497955622,1522596.6308184823,1826197.9443034444,7770699.6816674527,7095537.6103893239,8510367.050303515,1336337.4727057233,1220335.8854932489,1463421.9053496174,6227540.9033704121,5686955.4270394221,6819774.1667758394]
[5,0.03,385.37331961018145,351.76763011903176,422.1897122580433,2467.3133205617473,2252.1563257494245,2703.0265144252626,144.82398933902152,132.19646167223632,7.3034138325208122,927.22080084451136,846.37434460945974,46.759361163822099,115.96235596808962,105.85180866541123,127.03886964825729,742.43714083062707,677.70539431713803,813.3533884216813,75897818.568970665,69279305.05468671,83148667.933368564,485928031.93076205,443553675.10546595,532350854.45584524,28522537.25921195,26035593.417853713,31247084.868352368,182612631.79054064,166690227.83824047,200056269.59955311,22838347.665062197,20847113.592117298,25019825.164657824,146220188.44124335,133471515.65428695,160186875.33773765,19.389266273141832,17.700504836151961,21.239372760888799,124.13779708474027,113.3256744579044,135.9829149208511,7.3034138325208122,6.6688521826607321,7.9986017966504059,46.759361163822099,42.696645008481767,51.21023110449724,5.8530518794293345,5.3449741506232709,6.4096715900376848,37.473566884865974,34.220651116249698,41.037267734370566,3818642.7002080949,3486047.5187861351,4183014.1794852111,24448469.889456224,22319063.20840437,26781321.072207034,1438379.7470864931,1313405.2288177549,1575294.3887804535,9209079.428753946,8408942.8392070793,10085661.439083969,1152736.4428576899,1052672.4547257039,1262360.5908147907,7380277.3462281022,6739627.8817651263,8082134.7575906301]
[9,0.03,158.76870515008653,144.92360603533001,173.9365714541444,3418.4037411285767,3120.3088579748746,3744.9787476433362,59.665566067949712,54.463191863813421,3.0089097982638995,1284.6422981810304,1172.6314618807721,64.783979319983359,47.774955261123324,43.60954364096056,52.338332238949206,1028.6289457515634,938.94465531004062,1126.8817148878591,31268896.326556448,28542156.390994359,34256150.259932712,673241695.09739101,614533034.67215967,737559408.16245174,11750907.698594444,10726319.764295224,12873385.239231018,253005444.62184241,230945333.81843981,277173188.64052421,9409096.8472266514,8588734.7740764227,10307836.693241917,202584582.60269526,184921600.61083636,221935094.08425996,7.9881209812627674,7.2923736292418848,8.7503403579089962,171.98995621412257,157.01001826740819,188.40108437836039,3.0089097982638995,2.7474788004249775,3.2953180348601112,64.783979319983359,59.155183013968639,70.950553435108958,2.4113798770845793,2.2020585800115677,2.6406998279407961,51.918732884517702,47.411895694305358,56.856155389672423,1573230.2318078056,1436205.420783167,1723346.4568152023,33872771.746702433,30922529.592927422,37104881.403856136,592593.41095547378,541105.56415187498,649000.43051725009,12758959.840753175,11650389.685383474,13973443.302803276,474912.15166883293,433687.11345409788,520075.84915037133,10225198.186490823,9337593.6379231326,11197604.885204803]
[16,0.03,10.778974753118497,9.8390163798905448,11.808737185176902,3777.5346339719549,3448.1224782997983,4138.4189797431891,4.050758174723347,3.6975635061036685,0.20427805794119222,1419.6043361577993,1295.8258577956453,71.590059027657517,3.2434920729762804,2.9606978872604164,3.55330454632516,1136.6947155281732,1037.5883667988091,1245.2697307700744,2122878.3326236503,1937757.0841007787,2325686.1510698488,743971166.91217768,679094688.0451169,815045974.65297568,797781.51046605222,728221.15557293221,873987.69392032083,279585707.83887255,255208004.41358903,306292468.3531816,638793.50322866603,583098.25732650189,699809.89874982636,223867727.46679181,204349106.71094108,245251166.30030707,0.54232195381635384,0.49508693268991205,0.59406983076377107,190.05888873725371,173.50518745041214,208.19413832087778,0.20427805794119222,0.1865292319195625,0.22372261503093732,71.590059027657517,65.36991225630976,78.404481505779231,0.16371112172705465,0.14950007822004163,0.17927989492029114,57.373214656749184,52.392897858336333,62.829353231421138,106808.25880307215,97505.499942696057,116999.80755859402,37431379.705766112,34171190.811048336,41003048.559212446,40231.791331391003,36736.227137781279,44061.323348927377,14099391.511896187,12874357.117710156,15441466.260142803,32242.28658883625,29443.475288505306,35308.497618590438,11299437.753348593,10318583.185719749,12374003.621184224]
[19,0.03,2.1845768173608029,1.9940752790912304,2.3932789609309078,{"$f":"F20+C21","v":3790.0713364569519},3459.5659433718374,4152.1533680505045,0.8209679124329704,0.7493858832739585,4.1401071984578708E-2,{"$f":"L20+I21","v":1424.3156515879132},1300.1263830920789,71.827648714550591,0.65735914149604469,0.6000451912967858,0.72014889307342589,{"$f":"R20+O21","v":1140.467123949446},1041.0318657781352,1249.4024727938904,430244.14638186875,392725.58852394705,471347.24465463386,{"$f":"X20+U21","v":746440223.07730591},681348435.23424911,817750910.51350415,161686.52705852228,147588.71699890264,177131.24842829592,{"$f":"AD20+AA21","v":280513583.60385209},256054976.61454511,307308977.24620575,129464.3980709114,118176.63222844331,141830.60229602849,{"$f":"AJ20+AG21","v":224610689.04549018},205027290.8183403,246065094.21994936,0.10991249121445998,0.10033936070030613,0.12040024305693101,{"$f":"AP20+AM21","v":190.68964714812307},174.08100822386254,208.88508313651928,4.1401071984578708E-2,3.7803914114716848E-2,4.5341903985304591E-2,{"$f":"AV20+AS21","v":71.827648714550591},65.58685881559677,78.664686574261921,3.3179363479405713E-2,3.0299208649564896E-2,3.6334689637197562E-2,{"$f":"BB20+AY21","v":57.563622155939534},52.566776918734561,63.037868304109935,21646.849670592157,19761.457802687855,23712.37275179931,{"$f":"BH20+BE21","v":37555605.190492034},34284596.535751313,41139127.528850973,8153.7846294729034,7445.3379844200408,8929.9165954959753,{"$f":"BN20+BK21","v":14146183.902630216},12917083.92249411,15492712.664793761,6534.5502178021907,5967.3146111781471,7155.979777306361,{"$f":"BT20+BQ21","v":11336937.790565334},10352828.009394614,12415069.876554053]
[25,0.03,4.0396336893305088E-2,3.6873657234034719E-2,4.4255575000664571E-2,3792.5673178016636,3461.8442677855228,4154.8878013703597,1.518101634407224E-2,1.3857349562280033E-2,7.6557237005449536E-4,1425.2536458839963,1300.982591566772,71.874951378619613,1.2155627180851038E-2,1.1095800113871327E-2,1.3316710617244525E-2,1141.2181875609019,1041.7174455167642,1250.2252766377478,7955.9058511898165,7262.1274081819947,8715.968208342907,746931797.16822672,681797142.61535692,818289446.81957054,2989.8437840493707,2729.1526148945891,3275.4415083859108,280698318.0348056,256223603.63712987,307511357.9947924,2394.0048244582886,2185.2758898099933,2622.6758183090565,224758608.18471265,205162313.1563414,246227142.32676199,2.0324586384862496E-3,1.8554360672037547E-3,2.2263940283132251E-3,190.81522731790332,174.19565064360171,209.02264605405128,7.6557237005449536E-4,6.9905513888434355E-4,8.3844468833422733E-4,71.874951378619613,65.630051558299868,78.716491823489903,6.1353976402567017E-4,5.6028107159310572E-4,6.7188681662893224E-4,57.601531132916627,52.601395183905126,63.079382389025433,400.28504606599375,365.42111980508406,438.47988800803432,37580337.730231628,34307174.926965497,41166220.025464967,150.77658438469075,137.67626714381592,165.12851200928617,14155499.983512439,12925590.569899002,15502915.512803072,120.83433731731306,110.34523916294101,132.32556877307678,11344403.820283357,10359645.945861375,12423245.91865308]
[36,0.03,1.6937463057118341E-6,1.5460466349507395E-6,1.8555572715047683E-6,3792.6007922532413,3461.8748231662462,4154.9244737821755,6.3651291991241735E-7,5.8101393425994389E-7,3.209908306685488E-8,1425.2662256433402,1300.9940744687524,71.875585770675954,5.0966375207621738E-7,4.6522709475920726E-7,5.5834590823826761E-7,1141.2282603294932,1041.7266400589476,1250.2363115389053,0.333576932473726,0.30448804062863988,0.36544499053401075,746938389.83492994,681803160.38208961,818296669.31245434,0.12535881352965883,0.11442849809403363,0.13733341637031621,280700795.57085645,256225865.15126911,307514072.1915884,0.10037634941980454,9.1624717733756619E-2,0.10996411605520907,224760591.9784112,205164123.98666868,246229315.60883245,8.5217363137168788E-8,7.779512267687035E-8,9.3348727892686104E-8,190.81691151611309,174.19718815193949,209.02449095695152,3.209908306685488E-8,2.931013428523166E-8,3.5154489308290802E-8,71.875585770675954,65.630630830808116,78.717186601241536,2.5724627247031727E-8,2.3491585330559127E-8,2.8171015023650341E-8,57.602039543052314,52.601859461189733,63.079939148485295,1.6783237544449988E-2,1.532145534219263E-2,1.838467909612939E-2,37580669.426702715,34307477.733420759,41166583.372117355,6.3217930740582179E-3,5.7725201538677204E-3,6.9235437837378072E-3,14155624.924629906,12925704.655429829,15503052.346654961,5.0663680960700043E-3,4.6265789316182939E-3,5.5481749212206539E-3,11344503.949737774,10359737.383517591,12423355.570324125]
[39,0.03,5.8264596687267078E-8,5.3183752101087693E-8,6.3830867521162847E-8,3792.6007930634073,3461.8748239057632,4154.9244746697404,2.1895940637547515E-8,1.9986784582305356E-8,1.1042032225335978E-9,1425.2662259478022,1300.9940747466678,71.875585786029831,1.753234995152356E-8,1.6003736186891455E-8,1.9207008184036328E-8,1141.2282605732796,1041.7266402814787,1250.2363118059777,1.1474992074795449E-2,1.0474338939365481E-2,1.2571248074780378E-2,746938389.99448919,681803160.52773476,818296669.48725688,4.3123227409374238E-3,3.9363216725521186E-3,4.7242471257453846E-3,280700795.63081914,256225865.20600346,307514072.25727886,3.4529300498914997E-3,3.1518753471750927E-3,3.7827476585024326E-3,224760592.02642399,205164124.03049535,246229315.66143134,2.9314633940133105E-9,2.6761395326553044E-9,3.2111810154773839E-9,190.81691155687497,174.19718818915106,209.0244910016028,1.1042032225335978E-9,1.0082638392890516E-9,1.2093086989397619E-9,71.875585786029831,65.630630844827962,78.717186618056914,8.8492298192713512E-10,8.0810670418218805E-10,9.6907832246701519E-10,57.602039555357123,52.601859472426419,63.079939161960283,5.7734063438916639E-4,5.2705556503023691E-4,6.3242996259148937E-4,37580669.434730604,34307477.740749441,41166583.380911261,2.1746865074079603E-4,1.9857375186591006E-4,2.381687770156238E-4,14155624.927653799,12925704.658190986,15503052.349966686,1.7428223624239636E-4,1.591535607094688E-4,1.9085631245080307E-4,11344503.952161159,10359737.385730613,12423355.572977971]
[44,0.03,1.1737823005061349E-10,1.0714250237727134E-10,1.2859188389210349E-10,3792.6007930886694,3461.8748239288225,4154.9244746974146,4.4110950790985052E-11,4.0264818295508452E-11,2.2244969886748004E-12,1425.2662259572955,1300.9940747553335,71.875585786508594,3.5320182803007774E-11,3.2240680183491105E-11,3.8693902530737306E-11,1141.2282605808809,1041.7266402884177,1250.2363118143053,2.3117198713548396E-5,2.1101310839788605E-5,2.5325685449520551E-5,746938389.99946451,681803160.53227627,818296669.49270737,8.6874850169324546E-6,7.930003760499904E-6,9.5173363838434456E-6,280700795.63268882,256225865.20771012,307514072.25932723,6.9561764911935495E-6,6.3496800909363415E-6,7.6206178387595489E-6,224760592.02792108,205164124.03186187,246229315.66307145,5.9056443228181245E-12,5.3912759990013322E-12,6.4691556348014369E-12,190.81691155814599,174.19718819031135,209.02449100299512,2.2244969886748004E-12,2.0312201853041994E-12,2.4362395474605574E-12,71.875585786508594,65.630630845265117,78.717186618581223,1.7827411370791765E-12,1.6279892082333587E-12,1.9522781369643311E-12,57.602039555740795,52.601859472776788,63.079939162380455,1.1630943257813419E-6,1.0617914287407216E-6,1.2740757485786805E-6,37580669.434980921,34307477.740977958,41166583.381185472,4.3810627322214077E-7,4.0004113739319716E-7,4.7980816977872454E-7,14155624.927748086,12925704.658277085,15503052.350069949,3.5110412810711082E-7,3.2062632069008756E-7,3.844937993771071E-7,11344503.952236723,10359737.385799618,12423355.573060719]
[50,0.03,2.5761937099215238E-14,2.3515420241944234E-14,2.8223087218724375E-14,3792.6007930887108,3461.8748239288602,4154.92447469746,9.6813824776019117E-15,8.8372410777785296E-15,4.882281107401516E-16,1425.266225957311,1300.9940747553478,71.87558578650939,7.7520024566013136E-15,7.0761194351360221E-15,8.4924596553397214E-15,1141.2282605808937,1041.7266402884291,1250.2363118143192,5.073716130424651E-9,4.631273127318565E-9,5.5584303432052728E-9,746938389.99947262,681803160.53228378,818296669.49271631,1.9067116829081796E-9,1.7404612251049278E-9,2.0888457865391536E-9,280700795.63269192,256225865.20771292,307514072.25933063,1.5267275809142374E-9,1.3936149747044714E-9,1.6725578272446867E-9,224760592.02792355,205164124.03186411,246229315.66307414,1.2961589002421911E-15,1.1832663783641301E-15,1.4198372260079703E-15,190.81691155814809,174.19718819031326,209.02449100299739,4.882281107401516E-16,4.4580810790807803E-16,5.3470094031266612E-16,71.87558578650939,65.630630845265841,78.71718661858209,3.9127242775609699E-16,3.5730778665366149E-16,4.2848206641863005E-16,57.60203955574142,52.60185947277737,63.079939162381152,2.5527359586452107E-10,2.330398404193809E-10,2.7963157461452952E-10,37580669.434981339,34307477.740978338,41166583.381185926,9.6154680886342159E-11,8.7800221678058949E-11,1.0530732900129025E-10,14155624.927748241,12925704.658277228,15503052.350070117,7.705962561941802E-11,7.0370417942144423E-11,8.4387923299918127E-11,11344503.952236848,10359737.385799734,12423355.573060855]

{"sheet":"Berks NPV 4%","index":35,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU7","v":582.9117234756651},{"$f":"'WTP Values '!CV7","v":532.08010285468072},{"$f":"'WTP Values '!CW7","v":638.59982070105218},{"$f":"C3","v":582.9117234756651},{"$f":"D3","v":532.08010285468072},{"$f":"E3","v":638.59982070105218},{"$f":"'WTP Values '!CC7","v":219.0592781867301},{"$f":"'WTP Values '!CD7","v":199.95900958762718},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"I3","v":219.0592781867301},{"$f":"J3","v":199.95900958762718},{"$f":"K3","v":11.047068719435664},{"$f":"'WTP Values '!CI7","v":175.40346810732311},{"$f":"'WTP Values '!CJ7","v":160.11035814463023},{"$f":"'WTP Values '!CK7","v":192.15768888716175},{"$f":"O3","v":175.40346810732311},{"$f":"P3","v":160.11035814463023},{"$f":"Q3","v":192.15768888716175},{"$f":"'WTP Values '!BH7","v":114802260.50634244},{"$f":"'WTP Values '!BI7","v":104791164.97082189},{"$f":"'WTP Values '!BJ7","v":125769820.75140294},{"$f":"U3","v":114802260.50634244},{"$f":"V3","v":104791164.97082189},{"$f":"W3","v":125769820.75140294},{"$f":"'WTP Values '!AV7","v":43142896.785081051},{"$f":"'WTP Values '!AW7","v":39381171.084350884},{"$f":"'WTP Values '!AX7","v":47264019.503545403},{"$f":"AA3","v":43142896.785081051},{"$f":"AB3","v":39381171.084350884},{"$f":"AC3","v":47264019.503545403},{"$f":"'WTP Values '!BB7","v":34545050.010841794},{"$f":"'WTP Values '!BC7","v":31533129.812323947},{"$f":"'WTP Values '!BD7","v":37844730.46173276},{"$f":"AG3","v":34545050.010841794},{"$f":"AH3","v":31533129.812323947},{"$f":"AI3","v":37844730.46173276},{"$f":"'WTP Values '!CX7","v":29.328004937234084},{"$f":"'WTP Values '!CY7","v":26.773601739911655},{"$f":"'WTP Values '!CZ7","v":32.126457000487925},{"$f":"AM3","v":29.328004937234084},{"$f":"AN3","v":26.773601739911655},{"$f":"AO3","v":32.126457000487925},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"'WTP Values '!CG7","v":10.087237288070202},{"$f":"'WTP Values '!CH7","v":12.098602890821034},{"$f":"AS3","v":11.047068719435664},{"$f":"AT3","v":10.087237288070202},{"$f":"AU3","v":12.098602890821034},{"$f":"'WTP Values '!CL7","v":8.8532661318687058},{"$f":"'WTP Values '!CM7","v":8.0847529798489326},{"$f":"'WTP Values '!CN7","v":9.6952033867867229},{"$f":"AY3","v":8.8532661318687058},{"$f":"AZ3","v":8.0847529798489326},{"$f":"BA3","v":9.6952033867867229},{"$f":"'WTP Values '!BK7","v":5776039.7112277392},{"$f":"'WTP Values '!BL7","v":5272959.6572725615},{"$f":"'WTP Values '!BM7","v":6327184.2668125629},{"$f":"BE3","v":5776039.7112277392},{"$f":"BF3","v":5272959.6572725615},{"$f":"BG3","v":6327184.2668125629},{"$f":"'WTP Values '!AY7","v":2175678.4258827227},{"$f":"'WTP Values '!AZ7","v":1986643.2536807118},{"$f":"'WTP Values '!BA7","v":2382774.1060912265},{"$f":"BK3","v":2175678.4258827227},{"$f":"BL3","v":1986643.2536807118},{"$f":"BM3","v":2382774.1060912265},{"$f":"'WTP Values '!BE7","v":1743617.2989325726},{"$f":"'WTP Values '!BF7","v":1592261.5386561067},{"$f":"'WTP Values '!BG7","v":1909433.6587284794},{"$f":"BQ3","v":1743617.2989325726},{"$f":"BR3","v":1592261.5386561067},{"$f":"BS3","v":1909433.6587284794}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":538.93465558031164},{"$f":"D3/(1+B4)^A4","v":491.93796491741927},{"$f":"E3/(1+B4)^A4","v":590.42143186117983},{"$f":"F3+C4","v":1121.8463790559767},{"$f":"G3+D4","v":1024.0180677721},{"$f":"H3+E4","v":1229.0212525622319},{"$f":"I3/(1+B4)^A4","v":202.53261666672529},{"$f":"J3/(1+B4)^A4","v":184.87334466311682},{"$f":"K3/(1+B4)^A4","v":10.213636020188298},{"$f":"L3+I4","v":421.59189485345541},{"$f":"M3+J4","v":384.832354250744},{"$f":"N3+K4","v":21.260704739623961},{"$f":"O3/(1+B4)^A4","v":162.17036622348658},{"$f":"P3/(1+B4)^A4","v":148.0310263911152},{"$f":"Q3/(1+B4)^A4","v":177.66058513975753},{"$f":"R3+O4","v":337.57383433080969},{"$f":"S3+P4","v":308.14138453574543},{"$f":"T3+Q4","v":369.81827402691931},{"$f":"U3/(1+B4)^A4","v":106141143.21962133},{"$f":"V3/(1+B4)^A4","v":96885322.643141523},{"$f":"W3/(1+B4)^A4","v":116281269.18583851},{"$f":"X3+U4","v":220943403.72596377},{"$f":"Y3+V4","v":201676487.61396343},{"$f":"Z3+W4","v":242051089.93724144},{"$f":"AA3/(1+B4)^A4","v":39888033.270230256},{"$f":"AB3/(1+B4)^A4","v":36410106.401951626},{"$f":"AC3/(1+B4)^A4","v":43698242.884195082},{"$f":"AD3+AA4","v":83030930.055311307},{"$f":"AE3+AB4","v":75791277.48630251},{"$f":"AF3+AC4","v":90962262.387740493},{"$f":"AG3/(1+B4)^A4","v":31938840.616532721},{"$f":"AH3/(1+B4)^A4","v":29154151.083879385},{"$f":"AI3/(1+B4)^A4","v":34989580.678377181},{"$f":"AJ3+AG4","v":66483890.627374515},{"$f":"AK3+AH4","v":60687280.896203332},{"$f":"AL3+AI4","v":72834311.140109941},{"$f":"AM3/(1+B4)^A4","v":27.115389180135061},{"$f":"AN3/(1+B4)^A4","v":24.753699833498199},{"$f":"AO3/(1+B4)^A4","v":29.702715422048744},{"$f":"AP3+AM4","v":56.443394117369145},{"$f":"AQ3+AN4","v":51.527301573409858},{"$f":"AR3+AO4","v":61.829172422536672},{"$f":"AS3/(1+B4)^A4","v":10.213636020188298},{"$f":"AT3/(1+B4)^A4","v":9.3262179068696387},{"$f":"AU3/(1+B4)^A4","v":11.185838471543114},{"$f":"AV3+AS4","v":21.260704739623961},{"$f":"AW3+AT4","v":19.413455194939843},{"$f":"AX3+AU4","v":23.284441362364149},{"$f":"AY3/(1+B4)^A4","v":8.1853422077188469},{"$f":"AZ3/(1+B4)^A4","v":7.4748085982331096},{"$f":"BA3/(1+B4)^A4","v":8.9637605277244106},{"$f":"BB3+AY4","v":17.038608339587554},{"$f":"BC3+AZ4","v":15.559561578082043},{"$f":"BD3+BA4","v":18.658963914511133},{"$f":"BE3/(1+B4)^A4","v":5340273.4016528651},{"$f":"BF3/(1+B4)^A4","v":4875147.6121232994},{"$f":"BG3/(1+B4)^A4","v":5849837.5247897208},{"$f":"BH3+BE4","v":11116313.112880604},{"$f":"BI3+BF4","v":10148107.269395862},{"$f":"BJ3+BG4","v":12177021.791602284},{"$f":"BK3/(1+B4)^A4","v":2011537.0061785525},{"$f":"BL3/(1+B4)^A4","v":1836763.363240303},{"$f":"BM3/(1+B4)^A4","v":2203008.6040044622},{"$f":"BN3+BK4","v":4187215.4320612755},{"$f":"BO3+BL4","v":3823406.6169210151},{"$f":"BP3+BM4","v":4585782.7100956887},{"$f":"BQ3/(1+B4)^A4","v":1612072.2068533399},{"$f":"BR3/(1+B4)^A4","v":1472135.298313708},{"$f":"BS3/(1+B4)^A4","v":1765378.7525226325},{"$f":"BT3+BQ4","v":3355689.5057859123},{"$f":"BU3+BR4","v":3064396.8369698147},{"$f":"BV3+BS4","v":3674812.4112511119}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":479.11094637246066},{"$f":"D4/(1+B5)^A5","v":437.33105950356594},{"$f":"E4/(1+B5)^A5","v":524.88250300585651},{"$f":"F4+C5","v":1600.9573254284373},{"$f":"G4+D5","v":1461.349127275666},{"$f":"H4+E5","v":1753.9037555680884},{"$f":"I4/(1+B5)^A5","v":180.05075872881102},{"$f":"J4/(1+B5)^A5","v":164.35173022082387},{"$f":"K4/(1+B5)^A5","v":9.0798852307374922},{"$f":"L4+I5","v":601.64265358226646},{"$f":"M4+J5","v":549.18408447156787},{"$f":"N4+K5","v":30.340589970361453},{"$f":"O4/(1+B5)^A5","v":144.16886505700828},{"$f":"P4/(1+B5)^A5","v":131.5990434320195},{"$f":"Q4/(1+B5)^A5","v":157.93961326858849},{"$f":"R4+O5","v":481.74269938781799},{"$f":"S4+P5","v":439.74042796776496},{"$f":"T4+Q5","v":527.75788729550777},{"$f":"U4/(1+B5)^A5","v":94359089.827411428},{"$f":"V4/(1+B5)^A5","v":86130699.038409546},{"$f":"W4/(1+B5)^A5","v":103373624.88784288},{"$f":"X4+U5","v":315302493.55337518},{"$f":"Y4+V5","v":287807186.65237296},{"$f":"Z4+W5","v":345424714.82508433},{"$f":"AA4/(1+B5)^A5","v":35460316.331779003},{"$f":"AB4/(1+B5)^A5","v":32368452.010155559},{"$f":"AC4/(1+B5)^A5","v":38847578.804366641},{"$f":"AD4+AA5","v":118491246.38709031},{"$f":"AE4+AB5","v":108159729.49645807},{"$f":"AF4+AC5","v":129809841.19210714},{"$f":"AG4/(1+B5)^A5","v":28393513.008268304},{"$f":"AH4/(1+B5)^A5","v":25917934.153710477},{"$f":"AI4/(1+B5)^A5","v":31105609.814499512},{"$f":"AJ4+AG5","v":94877403.635642827},{"$f":"AK4+AH5","v":86605215.049913809},{"$f":"AL4+AI5","v":103939920.95460945},{"$f":"AM4/(1+B5)^A5","v":24.10548224508479},{"$f":"AN4/(1+B5)^A5","v":22.005949015612728},{"$f":"AO4/(1+B5)^A5","v":26.405605852839759},{"$f":"AP4+AM5","v":80.548876362453939},{"$f":"AQ4+AN5","v":73.533250589022586},{"$f":"AR4+AO5","v":88.234778275376428},{"$f":"AS4/(1+B5)^A5","v":9.0798852307374922},{"$f":"AT4/(1+B5)^A5","v":8.2909737593785895},{"$f":"AU4/(1+B5)^A5","v":9.9441696698828608},{"$f":"AV4+AS5","v":30.340589970361453},{"$f":"AW4+AT5","v":27.704428954318431},{"$f":"AX4+AU5","v":33.228611032247009},{"$f":"AY4/(1+B5)^A5","v":7.276739417137402},{"$f":"AZ4/(1+B5)^A5","v":6.6450776255912798},{"$f":"BA4/(1+B5)^A5","v":7.9687504691450783},{"$f":"BB4+AY5","v":24.315347756724957},{"$f":"BC4+AZ5","v":22.204639203673324},{"$f":"BD4+BA5","v":26.627714383656212},{"$f":"BE4/(1+B5)^A5","v":4747483.6083765365},{"$f":"BF4/(1+B5)^A5","v":4333988.4751608185},{"$f":"BG4/(1+B5)^A5","v":5200484.2583545391},{"$f":"BH4+BE5","v":15863796.721257141},{"$f":"BI4+BF5","v":14482095.74455668},{"$f":"BJ4+BG5","v":17377506.049956821},{"$f":"BK4/(1+B5)^A5","v":1788249.0738245267},{"$f":"BL4/(1+B5)^A5","v":1632875.9416607723},{"$f":"BM4/(1+B5)^A5","v":1958466.6270806622},{"$f":"BN4+BK5","v":5975464.5058858022},{"$f":"BO4+BL5","v":5456282.5585817872},{"$f":"BP4+BM5","v":6544249.3371763509},{"$f":"BQ4/(1+B5)^A5","v":1433126.321807205},{"$f":"BR4/(1+B5)^A5","v":1308722.9196718074},{"$f":"BS4/(1+B5)^A5","v":1569415.2826676224},{"$f":"BT4+BQ5","v":4788815.827593117},{"$f":"BU4+BR5","v":4373119.7566416226},{"$f":"BV4+BS5","v":5244227.6939187348}]
[4,0.04,409.54604492739753,373.83242253111854,448.67176336757876,2010.5033703558349,1835.1815498067845,2202.5755189356673,153.90814315946963,140.48854779574705,7.7615239493033163,755.55079674173612,689.67263226731495,38.102113919664767,123.23615006672965,112.49141386119317,135.00744335160351,604.97884945454769,552.23184182895807,662.76533064711134,80658545.44622165,73624882.514352441,88364207.796062857,395961038.99959683,361432069.1667254,433788922.62114716,30311627.015644521,27668688.43542552,33207073.173330143,148802873.40273482,135828417.93188357,163016914.36543727,24270893.917524781,22154758.737424184,26589205.633969553,119148297.55316761,108759973.78733799,130529126.588579,20.60546724989112,18.810777446132228,22.571622549686481,101.15434361234506,92.344028035154821,110.80640082506291,7.7615239493033163,7.0871591172342985,8.5003179101265527,38.102113919664767,34.791588071552731,41.728928942373564,6.2201873508002548,5.680240204073284,6.8117212982953061,30.535535107525213,27.88487940774661,33.439435681951515,4058168.8852851884,3704711.5124419979,4445395.7394255744,19921965.60654233,18186807.256998677,21822901.789382394,1528602.8029102308,1395789.198363238,1674105.4808204009,7504067.3087960333,6852071.7569450252,8218354.8179967515,1225042.3861558142,1118701.83663212,1341542.7610903853,6013858.213748931,5491821.5932737421,6585770.4550091196]
[5,0.04,336.61699579191128,307.2630014638417,368.77548434933044,2347.1203661477462,2142.4445512706261,2571.3510032849977,126.50127481376695,115.47134562258125,6.3794069236942903,882.05207155550306,805.14397788989618,44.481520843359057,101.29113227250836,92.459742330199319,110.96627730496053,706.26998172705601,644.6915841591574,773.73160795207184,66295444.894030631,60514286.670518875,72628937.654900074,462256483.89362746,421946355.83724427,506417860.27604723,24913947.894137297,22741645.033555228,27293793.577301323,173716821.29687211,158570062.96543881,190310707.94273859,19948905.616094287,18209596.750002522,21854388.857758045,139097203.1692619,126969570.53734051,152383515.44633704,16.936192080127579,15.461087882193526,18.552228417127946,118.09053569247264,107.80511591734835,129.35862924219086,6.3794069236942903,5.8251281883715471,6.986641706405015,44.481520843359057,40.616716259924274,48.715570648778581,5.1125405927443692,4.6687433966321032,5.5987383787589149,35.64807570026958,32.553622804378712,39.038174060710432,3335519.0106232776,3045002.8147995127,3653791.2585064108,23257484.617165606,21231810.07179819,25476693.047888804,1256400.0791802413,1147236.9774566509,1375992.6742606852,8760467.3879762739,7999308.7344016759,9594347.4922574367,1006895.5441106206,919491.36390941113,1102650.3602169724,7020753.7578595513,6411312.9571831534,7688420.815226092]
[9,0.04,103.78530375977653,94.734919328846772,113.70036611583846,3066.8212647116834,2799.3854099124796,3359.8080650865745,39.00270454752021,35.601971471452693,1.9668902451738386,1152.5169687267448,1052.0264355253155,58.120953648843404,31.229946979779307,28.507064596412725,34.212974808634613,922.83456350517736,842.37429319613693,1010.9820453484183,20440123.26243281,18657684.259616084,22392857.314083382,603998855.36445129,551328374.68115032,661701498.19517505,7681435.2286796104,7011673.7042700984,8415186.0796950404,226983860.4254311,207192629.77008587,248665954.43464613,6150620.0070816753,5614358.6142939022,6738116.0619971193,181748778.92673063,165902432.83275843,199109092.27436274,5.2217441826869262,4.7669420212578979,5.7199983535075249,154.30080674442573,140.86155388897518,169.02405204937531,1.9668902451738386,1.7959957638131385,2.1541120645263385,58.120953648843404,53.071078469290356,63.653296244643442,1.5762917055149848,1.4394607451593118,1.7261955592706153,46.578896498210824,42.535587053734993,51.00850560186673,1028402.7783553897,938831.21183430124,1126532.0538756237,30388960.624415837,27742150.575507205,33288648.13270485,387371.59885455179,353714.57673928741,424244.22846923885,11446702.121354967,10452148.293494334,12536276.083097195,310444.69294855878,283496.35253361316,339967.690302509,9173537.5950262528,8377223.0838259188,10045932.363872243]
[16,0.04,2.9248391317635418,2.6697845374988574,3.2042617602313408,3246.2797026725893,2963.1945430673823,3556.4109496911242,1.0991598268020968,1.0033216221889709,5.5430175068755999E-2,1219.9577737423526,1113.5869258562384,61.521965528679921,0.88011084132665318,0.80337557479514321,0.96417743080419993,976.83524856907968,891.66675656035352,1070.1407777963641,576036.01097907987,525803.97275633831,631067.24142587371,639342516.35999024,583589964.25021386,700421693.15041018,216475.37301573664,197600.40088984923,237153.66873072667,240266072.04401839,219316735.63937512,263216917.76282522,173334.50334123668,158221.78266056944,189891.10036339954,192384009.72507957,175610397.16464129,210760181.00735098,0.14715726763137857,0.13434020094882379,0.16119888280797057,163.32988909528959,149.10422349627555,178.91468138197695,5.5430175068755999E-2,5.0614089858434234E-2,6.0706391293257563E-2,61.521965528679921,56.176591318241755,67.378039269796687,4.4422471162543817E-2,4.0566351531084337E-2,4.8647006251649104E-2,49.304512139296271,45.02460397110368,53.993324718442054,28982.067598996149,26457.79476494799,31747.510630097273,32167204.263086397,29365513.197008006,35236570.192742825,10916.763451269222,9968.2536741122294,11955.89429235327,12116518.555112893,11063767.310118895,13269850.142207151,8748.8377765501227,7989.3895914375635,9580.8439934192502,9710337.2925899215,8867425.5571072474,10633781.206132997]
[19,0.04,0.35180472044368255,0.32112631175490741,0.38541415852395106,3248.8742410370783,2965.5628300381886,3559.253355612359,0.13220884916083656,0.1206812637919223,6.6672375353683585E-3,1220.9328059444224,1114.4769428190245,61.571135999016015,0.10586125750638693,9.6631406641388376E-2,0.11597293260284593,977.61596888905422,892.37940729292302,1070.9960711036877,69286.609853923641,63244.613228416005,75905.861638664632,639853500.88340616,584056389.4168843,700981494.25217688,26038.033086908261,23767.718723285012,28525.254337561299,240458100.95055097,219492021.11589226,263427289.77444082,20848.974505630431,19031.190267014939,22840.430693297309,192537769.64094111,175750751.03256947,210928627.79118171,1.7700331220985147E-2,1.6158672224360116E-2,1.9389281033004444E-2,163.46042795889292,149.22339271877041,179.05767614747225,6.6672375353683585E-3,6.0879504584655658E-3,7.3018699682098846E-3,61.571135999016015,56.221489581703587,67.431890115632811,5.3432118296821681E-3,4.8793910765301705E-3,5.8513462326608015E-3,49.34391800077595,45.060589182807021,54.036478040163828,3486.0133259353038,3182.389414089444,3818.645607107243,32192913.398830377,29388983.124913421,35264732.47128056,1313.08723013696,1198.9988300718201,1438.0756888463318,12126202.493379025,11072609.853390275,13280455.862735987,1052.3253722780048,960.9776282077554,1152.4005221740481,9718098.1280524395,8874512.7085265238,10642280.089724628]
[25,0.04,1.7652282012059622E-3,1.6112950984401705E-3,1.933868143987722E-3,3249.1535227346835,2965.8177575484838,3559.5593183076235,6.6337594530671898E-4,6.0553471236546232E-4,3.3453774317548407E-5,1221.0377605106532,1114.5727461617951,61.576428814345121,5.3117330810606596E-4,4.8486127164654126E-4,5.8191001800350693E-4,977.70000730579216,892.45611855266611,1071.0881367173974,347.65502158655647,317.3384788707952,380.86802085095428,639908504.35805237,584106596.42639959,701041752.44845676,130.64938483763822,119.25777265228587,143.12935693339165,240478771.35563719,219510889.22211006,263449934.67086512,104.61257517280669,95.491594653656861,114.60497840009205,192554320.68944874,175765859.02520388,210946759.76578975,8.8813827746723234E-5,8.1078343316459515E-5,9.7288363946345508E-5,163.47447944332254,149.23622035054348,179.07306841200872,3.3453774317548407E-5,3.0547122344677348E-5,3.6638129167702112E-5,61.576428814345121,56.226322527483362,67.43768673666122,2.6810294628443332E-5,2.448301069451567E-5,2.9359928348564012E-5,49.348159732576981,45.06446270849883,54.041123156656504,17.491547654505876,15.968073236439949,19.160575524898459,32195680.785573553,29391509.478502106,35267763.919597574,6.5885943950892445,6.0161402763057739,7.215741045824335,12127244.893351017,11073561.683792856,13281597.485336045,5.2801861829681265,4.8218364094176547,5.7823269064172553,9718933.5210967213,8875275.5847694259,10643194.927859116]
[36,0.04,2.7443036056210633E-9,2.504992241426904E-9,3.0064788885173714E-9,3249.1544877815295,2965.8186384404003,3559.5603755495999,1.0313142501030654E-9,9.4139165312335758E-10,5.200875072047956E-11,1221.0381231770002,1114.5730772064517,61.576447103458882,8.2578605057934053E-10,7.5378726393368184E-10,9.0466363468646827E-10,977.70029769721316,892.45638362538625,1071.0884548464796,5.4048022153762156E-4,4.933487529671615E-4,5.9211465246984175E-4,639908694.42038071,584106769.91473258,701041960.66826737,2.0311344314415401E-4,1.8540352758040883E-4,2.2251537225282582E-4,240478842.78140336,219510954.42010385,263450012.91940793,1.626354411536739E-4,1.4845555228242094E-4,1.781700831828034E-4,192554377.88094145,175765911.23027408,210946822.42010987,1.3807399380308372E-10,1.2604805981976333E-10,1.5124889109551378E-10,163.47452799767049,149.23626467591708,179.07312159936927,5.200875072047956E-11,4.7489938091049481E-11,5.6959292803867724E-11,61.576447103458882,56.226339227536108,67.437706766655637,4.1680496700842959E-11,3.8062395830474835E-11,4.5644272606054576E-11,49.34817438971325,45.064476093313466,54.041139207672593,2.7193151153691752E-5,2.4824688914241065E-5,2.9787897373739239E-5,32195690.34816885,29391518.20821688,35267774.394647181,1.0242926859012083E-5,9.3529637929581645E-6,1.1217917409066569E-5,12127248.495322837,11073564.972805116,13281601.430167725,8.2088162711033206E-6,7.4962449812662207E-6,8.9894669523858765E-6,9718936.4077642988,8875278.2208580691,10643198.089046061]
[39,0.04,3.1378449219710275E-11,2.8642155948920144E-11,3.4376169218392135E-11,3249.154487782349,2965.8186384411483,3559.5603755504976,1.179207787365021E-11,1.0763900219671697E-11,5.9466960584115508E-13,1221.0381231773081,1114.5730772067327,61.576447103474408,9.4420623145975955E-12,8.6188260421916938E-12,1.0343950962198159E-11,977.70029769745963,892.45638362561124,1071.0884548467495,6.1798669618910226E-6,5.6409643455189326E-6,6.770256584116746E-6,639908694.420542,584106769.9148798,701041960.66844416,2.3224051626376035E-6,2.1199094602437094E-6,2.5442473983340799E-6,240478842.78146401,219510954.42015919,263450012.91947433,1.8595784814453211E-6,1.6974452094646319E-6,2.0372020414111297E-6,192554377.88099,175765911.2303184,210946822.42016307,1.5787421603930575E-12,1.441237272798885E-12,1.7293843287080523E-12,163.4745279977117,149.23626467595471,179.07312159941443,5.9466960584115508E-13,5.4300136755457234E-13,6.5127425157184465E-13,61.576447103474408,56.226339227550284,67.437706766672648,4.7657604155051889E-13,4.3520656836245938E-13,5.2189797338970631E-13,49.348174389725692,45.064476093324828,54.041139207686214,3.1092730077396708E-7,2.8384623293687342E-7,3.4059570638952192E-7,32195690.348176964,29391518.208224289,35267774.394656077,1.1711793099290831E-7,1.0694206677060018E-7,1.2826600200149427E-7,12127248.495325893,11073564.972807907,13281601.430171074,9.385984990478273E-8,8.5712288538839486E-8,1.027858330615965E-7,9718936.4077667501,8875278.2208603062,10643198.089048745]
[44,0.04,8.3105587385149632E-15,7.5858535182703493E-15,9.1045026315425945E-15,3249.1544877823571,2965.8186384411561,3559.5603755505067,3.1231229794669103E-15,2.8508108990582457E-15,1.5749779903871527E-16,1221.038123177311,1114.5730772067354,61.576447103474557,2.5007231214247494E-15,2.282689612196771E-15,2.739587653225009E-15,977.70029769746202,892.45638362561351,1071.088454846752,1.6367331292695909E-9,1.494005175560316E-9,1.7930973778582229E-9,639908694.42054355,584106769.91488123,701041960.66844583,6.1508726526251208E-10,5.614564303777779E-10,6.7384201498038466E-10,240478842.78146461,219510954.42015976,263450012.91947502,4.925079659202002E-10,4.495670904540933E-10,5.3955143253972792E-10,192554377.88099051,175765911.23031881,210946822.4201636,4.1812867694796987E-16,3.817106106126057E-16,4.5802614222782294E-16,163.4745279977121,149.23626467595508,179.07312159941489,1.5749779903871527E-16,1.4381350488543656E-16,1.7248949700071126E-16,61.576447103474557,56.226339227550426,67.437706766672818,1.2622080711964212E-16,1.1526413317748856E-16,1.3822428677076352E-16,49.34817438972582,45.064476093324942,54.041139207686349,8.2348862379943346E-11,7.5176461877100625E-11,9.0206517352620559E-11,32195690.348177042,29391518.208224364,35267774.394656166,3.1018596172003352E-11,2.8323526165754482E-11,3.3971154416334737E-11,12127248.495325925,11073564.972807933,13281601.430171108,2.4858710841959742E-11,2.2700835325766473E-11,2.7222750785562182E-11,9718936.4077667724,8875278.2208603285,10643198.089048769]
[50,0.04,1.1617923788573011E-19,1.0604806586360987E-19,1.2727834678059874E-19,3249.1544877823571,2965.8186384411561,3559.5603755505067,4.3660367370523342E-20,3.98535222516343E-20,2.2017742532997885E-21,1221.038123177311,1114.5730772067354,61.576447103474557,3.495939509625167E-20,3.1911348901925115E-20,3.8298653037342256E-20,977.70029769746202,892.45638362561351,1071.088454846752,2.2881061738918223E-14,2.0885765705441605E-14,2.506698928063828E-14,639908694.42054355,584106769.91488123,701041960.66844583,8.5987443154978554E-15,7.8490005593761998E-15,9.4201189377304187E-15,240478842.78146461,219510954.42015976,263450012.91947502,6.885120716141481E-15,6.2848195399187839E-15,7.5427749450960265E-15,192554377.88099051,175765911.23031881,210946822.4201636,5.8453194970936803E-21,5.3362053297746951E-21,6.4030746680310807E-21,163.4745279977121,149.23626467595508,179.07312159941489,2.2017742532997885E-21,2.0104717289142664E-21,2.4113539095707671E-21,61.576447103474557,56.226339227550426,67.437706766672818,1.7645308381638548E-21,1.6113596653927082E-21,1.9323360558059784E-21,49.34817438972582,45.064476093324942,54.041139207686349,1.151213579385432E-15,1.0509454686061081E-15,1.2610613519622471E-15,32195690.348177042,29391518.208224364,35267774.394656166,4.3363111638298016E-16,3.9595480733728603E-16,4.7490703746514615E-16,12127248.495325925,11073564.972807933,13281601.430171108,3.4751767857147663E-16,3.173511950880317E-16,3.8056628187492108E-16,9718936.4077667724,8875278.2208603285,10643198.089048769]

{"sheet":"Berks NPV 5%","index":36,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU7","v":582.9117234756651},{"$f":"'WTP Values '!CV7","v":532.08010285468072},{"$f":"'WTP Values '!CW7","v":638.59982070105218},{"$f":"C3","v":582.9117234756651},{"$f":"D3","v":532.08010285468072},{"$f":"E3","v":638.59982070105218},{"$f":"'WTP Values '!CC7","v":219.0592781867301},{"$f":"'WTP Values '!CD7","v":199.95900958762718},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"I3","v":219.0592781867301},{"$f":"J3","v":199.95900958762718},{"$f":"K3","v":11.047068719435664},{"$f":"'WTP Values '!CI7","v":175.40346810732311},{"$f":"'WTP Values '!CJ7","v":160.11035814463023},{"$f":"'WTP Values '!CK7","v":192.15768888716175},{"$f":"O3","v":175.40346810732311},{"$f":"P3","v":160.11035814463023},{"$f":"Q3","v":192.15768888716175},{"$f":"'WTP Values '!BH7","v":114802260.50634244},{"$f":"'WTP Values '!BI7","v":104791164.97082189},{"$f":"'WTP Values '!BJ7","v":125769820.75140294},{"$f":"U3","v":114802260.50634244},{"$f":"V3","v":104791164.97082189},{"$f":"W3","v":125769820.75140294},{"$f":"'WTP Values '!AV7","v":43142896.785081051},{"$f":"'WTP Values '!AW7","v":39381171.084350884},{"$f":"'WTP Values '!AX7","v":47264019.503545403},{"$f":"AA3","v":43142896.785081051},{"$f":"AB3","v":39381171.084350884},{"$f":"AC3","v":47264019.503545403},{"$f":"'WTP Values '!BB7","v":34545050.010841794},{"$f":"'WTP Values '!BC7","v":31533129.812323947},{"$f":"'WTP Values '!BD7","v":37844730.46173276},{"$f":"AG3","v":34545050.010841794},{"$f":"AH3","v":31533129.812323947},{"$f":"AI3","v":37844730.46173276},{"$f":"'WTP Values '!CX7","v":29.328004937234084},{"$f":"'WTP Values '!CY7","v":26.773601739911655},{"$f":"'WTP Values '!CZ7","v":32.126457000487925},{"$f":"AM3","v":29.328004937234084},{"$f":"AN3","v":26.773601739911655},{"$f":"AO3","v":32.126457000487925},{"$f":"'WTP Values '!CF7","v":11.047068719435664},{"$f":"'WTP Values '!CG7","v":10.087237288070202},{"$f":"'WTP Values '!CH7","v":12.098602890821034},{"$f":"AS3","v":11.047068719435664},{"$f":"AT3","v":10.087237288070202},{"$f":"AU3","v":12.098602890821034},{"$f":"'WTP Values '!CL7","v":8.8532661318687058},{"$f":"'WTP Values '!CM7","v":8.0847529798489326},{"$f":"'WTP Values '!CN7","v":9.6952033867867229},{"$f":"AY3","v":8.8532661318687058},{"$f":"AZ3","v":8.0847529798489326},{"$f":"BA3","v":9.6952033867867229},{"$f":"'WTP Values '!BK7","v":5776039.7112277392},{"$f":"'WTP Values '!BL7","v":5272959.6572725615},{"$f":"'WTP Values '!BM7","v":6327184.2668125629},{"$f":"BE3","v":5776039.7112277392},{"$f":"BF3","v":5272959.6572725615},{"$f":"BG3","v":6327184.2668125629},{"$f":"'WTP Values '!AY7","v":2175678.4258827227},{"$f":"'WTP Values '!AZ7","v":1986643.2536807118},{"$f":"'WTP Values '!BA7","v":2382774.1060912265},{"$f":"BK3","v":2175678.4258827227},{"$f":"BL3","v":1986643.2536807118},{"$f":"BM3","v":2382774.1060912265},{"$f":"'WTP Values '!BE7","v":1743617.2989325726},{"$f":"'WTP Values '!BF7","v":1592261.5386561067},{"$f":"'WTP Values '!BG7","v":1909433.6587284794},{"$f":"BQ3","v":1743617.2989325726},{"$f":"BR3","v":1592261.5386561067},{"$f":"BS3","v":1909433.6587284794}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":528.71811653121551},{"$f":"D3/(1+B4)^A4","v":482.61233819018656},{"$f":"E3/(1+B4)^A4","v":579.22886231387952},{"$f":"F3+C4","v":1111.6298400068806},{"$f":"G3+D4","v":1014.6924410448673},{"$f":"H3+E4","v":1217.8286830149318},{"$f":"I3/(1+B4)^A4","v":198.69322284510665},{"$f":"J3/(1+B4)^A4","v":181.36871617925368},{"$f":"K3/(1+B4)^A4","v":10.020016979079967},{"$f":"L3+I4","v":417.75250103183674},{"$f":"M3+J4","v":381.32772576688086},{"$f":"N3+K4","v":21.067085698515633},{"$f":"O3/(1+B4)^A4","v":159.09611619711845},{"$f":"P3/(1+B4)^A4","v":145.22481464365552},{"$f":"Q3/(1+B4)^A4","v":174.29268833302652},{"$f":"R3+O4","v":334.49958430444156},{"$f":"S3+P4","v":305.33517278828572},{"$f":"T3+Q4","v":366.45037722018827},{"$f":"U3/(1+B4)^A4","v":104129034.47287296},{"$f":"V3/(1+B4)^A4","v":95048675.710496038},{"$f":"W3/(1+B4)^A4","v":114076934.92190742},{"$f":"X3+U4","v":218931294.97921538},{"$f":"Y3+V4","v":199839840.68131793},{"$f":"Z3+W4","v":239846755.67331037},{"$f":"AA3/(1+B4)^A4","v":39131879.17014154},{"$f":"AB3/(1+B4)^A4","v":35719883.069706015},{"$f":"AC3/(1+B4)^A4","v":42869858.960131884},{"$f":"AD3+AA4","v":82274775.955222592},{"$f":"AE3+AB4","v":75101054.154056907},{"$f":"AF3+AC4","v":90133878.463677287},{"$f":"AG3/(1+B4)^A4","v":31333378.694641083},{"$f":"AH3/(1+B4)^A4","v":28601478.287822172},{"$f":"AI3/(1+B4)^A4","v":34326286.133090936},{"$f":"AJ3+AG4","v":65878428.705482878},{"$f":"AK3+AH4","v":60134608.100146115},{"$f":"AL3+AI4","v":72171016.594823688},{"$f":"AM3/(1+B4)^A4","v":26.601365022434543},{"$f":"AN3/(1+B4)^A4","v":24.284446022595606},{"$f":"AO3/(1+B4)^A4","v":29.139643537857527},{"$f":"AP3+AM4","v":55.929369959668627},{"$f":"AQ3+AN4","v":51.058047762507258},{"$f":"AR3+AO4","v":61.266100538345455},{"$f":"AS3/(1+B4)^A4","v":10.020016979079967},{"$f":"AT3/(1+B4)^A4","v":9.1494215764809095},{"$f":"AU3/(1+B4)^A4","v":10.973789470132457},{"$f":"AV3+AS4","v":21.067085698515633},{"$f":"AW3+AT4","v":19.23665886455111},{"$f":"AX3+AU4","v":23.072392360953494},{"$f":"AY3/(1+B4)^A4","v":8.0301733622391893},{"$f":"AZ3/(1+B4)^A4","v":7.3331092787745416},{"$f":"BA3/(1+B4)^A4","v":8.7938352714618802},{"$f":"BB3+AY4","v":16.883439494107897},{"$f":"BC3+AZ4","v":15.417862258623474},{"$f":"BD3+BA4","v":18.489038658248603},{"$f":"BE3/(1+B4)^A4","v":5239038.2868278809},{"$f":"BF3/(1+B4)^A4","v":4782729.8478662688},{"$f":"BG3/(1+B4)^A4","v":5738942.6456349771},{"$f":"BH3+BE4","v":11015077.99805562},{"$f":"BI3+BF4","v":10055689.505138829},{"$f":"BJ3+BG4","v":12066126.91244754},{"$f":"BK3/(1+B4)^A4","v":1973404.4679208368},{"$f":"BL3/(1+B4)^A4","v":1801943.9942682192},{"$f":"BM3/(1+B4)^A4","v":2161246.354731271},{"$f":"BN3+BK4","v":4149082.8938035592},{"$f":"BO3+BL4","v":3788587.2479489311},{"$f":"BP3+BM4","v":4544020.4608224975},{"$f":"BQ3/(1+B4)^A4","v":1581512.2892812449},{"$f":"BR3/(1+B4)^A4","v":1444228.1529760605},{"$f":"BS3/(1+B4)^A4","v":1731912.6156267386},{"$f":"BT3+BQ4","v":3325129.5882138172},{"$f":"BU3+BR4","v":3036489.6916321674},{"$f":"BV3+BS4","v":3641346.2743552178}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":456.72658808441031},{"$f":"D4/(1+B5)^A5","v":416.89868324387129},{"$f":"E4/(1+B5)^A5","v":500.35966942134064},{"$f":"F4+C5","v":1568.356428091291},1431.5911242887387,1718.1883524362725,{"$f":"I4/(1+B5)^A5","v":171.63867646699632},{"$f":"J4/(1+B5)^A5","v":156.67311623302336},{"$f":"K4/(1+B5)^A5","v":8.6556674044530535},{"$f":"L4+I5","v":589.39117749883303},538.0008419999042,29.722753102968689,{"$f":"O4/(1+B5)^A5","v":137.43320695140346},{"$f":"P4/(1+B5)^A5","v":125.45065512895411},{"$f":"Q4/(1+B5)^A5","v":150.56057733119664},{"$f":"R4+O5","v":471.93279125584502},430.78582791723983,517.01095455138488,{"$f":"U4/(1+B5)^A5","v":89950575.076447859},{"$f":"V4/(1+B5)^A5","v":82106619.769351929},{"$f":"W4/(1+B5)^A5","v":98543945.510771975},{"$f":"X4+U5","v":308881870.05566323},281946460.45066988,338390701.18408233,{"$f":"AA4/(1+B5)^A5","v":33803588.528358959},{"$f":"AB4/(1+B5)^A5","v":30856178.010759972},{"$f":"AC4/(1+B5)^A5","v":37032596.013503402},{"$f":"AD4+AA5","v":116078364.48358154},105957232.16481689,127166474.47718069,{"$f":"AG4/(1+B5)^A5","v":27066950.605456069},{"$f":"AH4/(1+B5)^A5","v":24707032.318602458},{"$f":"AI4/(1+B5)^A5","v":29652336.579713579},{"$f":"AJ4+AG5","v":92945379.310938954},84841640.418748572,101823353.17453727,{"$f":"AM4/(1+B5)^A5","v":22.979259278639059},{"$f":"AN4/(1+B5)^A5","v":20.977817533826244},{"$f":"AO4/(1+B5)^A5","v":25.171919695806089},{"$f":"AP4+AM5","v":78.908629238307682},72.035865296333498,86.438020234151537,{"$f":"AS4/(1+B5)^A5","v":8.6556674044530535},{"$f":"AT4/(1+B5)^A5","v":7.90361436257934},{"$f":"AU4/(1+B5)^A5","v":9.4795719426692209},{"$f":"AV4+AS5","v":29.722753102968689},27.14027322713045,32.551964303622711,{"$f":"AY4/(1+B5)^A5","v":6.9367656730281295},{"$f":"AZ4/(1+B5)^A5","v":6.3346155091454834},{"$f":"BA4/(1+B5)^A5","v":7.5964455427810211},{"$f":"BB4+AY5","v":23.820205167136027},21.752477767768958,26.085484201029622,{"$f":"BE4/(1+B5)^A5","v":4525678.2523078546},{"$f":"BF4/(1+B5)^A5","v":4131501.8662056089},{"$f":"BG4/(1+B5)^A5","v":4957514.4331151936},{"$f":"BH4+BE5","v":15540756.250363475},14187191.371344438,17023641.345562734,{"$f":"BK4/(1+B5)^A5","v":1704700.9765000208},{"$f":"BL4/(1+B5)^A5","v":1556586.9726968743},{"$f":"BM4/(1+B5)^A5","v":1866965.8609059677},{"$f":"BN4+BK5","v":5853783.8703035805},5345174.2206458058,6410986.3217284651,{"$f":"BQ4/(1+B5)^A5","v":1366169.7780207274},{"$f":"BR4/(1+B5)^A5","v":1247578.5793983892},{"$f":"BS4/(1+B5)^A5","v":1496091.2347493691},{"$f":"BT4+BQ5","v":4691299.3662345447},4284068.2710305564,5137437.5091045871]
[4,0.05,375.75009432029685,342.98357844220982,411.6471383189849,1944.1065224115878,1774.5747027309485,2129.8354907552575,141.20756389940101,128.89536045826449,7.121038994618953,730.5987413982341,666.89620245816866,36.843792097587638,113.06663947750451,103.20856443885344,123.86655957647,584.99943073334953,533.99439235609327,640.87751412785485,74002560.724346638,67549319.28104189,81072347.847468466,382884430.78000987,349495779.73171175,419463049.03155077,27810295.939127386,25385454.012071081,30466808.388277233,143888660.42270893,131342686.17688796,157633282.86545792,22268047.248178337,20326536.633277252,24395050.68749221,115213426.55911729,105168177.05202582,126218403.86202948,18.905093477420671,17.258502400811384,20.709000629002187,97.813722715728346,89.294367697144878,107.14702086315373,7.121038994618953,6.5023230958946856,7.7988672972016566,36.843792097587638,33.642596323025138,40.350831600824364,5.7068942862516172,5.2115038562290268,6.249614547667707,29.527099453387645,26.963981623997984,32.335098748697327,3723286.6982854712,3398996.8099346333,4078559.3929403438,19264042.948648944,17586188.181279071,21102200.738503076,1402461.712146705,1280607.9546665221,1535957.434119296,7256245.5824502856,6625782.1753123282,7946943.7558477614,1123951.2573635285,1026385.9847683952,1230837.9613427485,5815250.6235980727,5310454.2557989517,6368275.4704473354]
[5,0.05,294.41003095294406,268.73660837845864,322.53630422478574,2238.5165533645318,2043.3113111094071,2452.3717949800434,110.63982121844764,100.99288765543416,5.5795203847261972,841.23856261668175,767.88909011360283,42.423312482313833,88.590670585280435,80.866610841487756,97.052690578588525,673.59010131862999,614.861003197581,737.93020470644342,57982942.713196665,52926659.183828712,63522305.915524386,440867373.4932065,402422438.91554046,482985354.94707513,21790094.565537833,19890167.466139413,23871541.580995947,165678754.98824677,151232853.64302737,181504824.44645387,17447597.69510369,15926373.325852422,19114160.545974515,132661024.25422098,121094550.37787825,145332564.40800399,14.812635419091286,13.522488225094438,16.226043874234989,112.62635813481964,102.81685592223931,123.37306473738872,5.5795203847261972,5.0947402884656849,6.1106165961726457,42.423312482313833,38.737336611490825,46.461448196997011,4.4715010025474822,4.0833496380067205,4.8967365284395905,33.998600455935126,31.047331262004704,37.231835277136916,2917292.5533706211,2663202.9403266045,3195658.0058644726,22181335.502019566,20249391.121605676,24297858.744367547,1098865.4489370992,1003389.8414688741,1203462.8402142227,8355111.031387385,7629172.0167812025,9150406.5960619841,880645.21997944976,804200.27596253483,964393.74939473695,6695895.8435775228,6114654.5317614861,7332669.2198420726]
[9,0.05,68.119841820584412,62.179590807036256,74.627627170420581,2788.137851149223,2545.0040115284105,3054.5008105469033,25.599559553264687,23.367476678102065,1.2909751913412992,1047.7872387195989,956.42832500494103,52.839476717422713,20.497883334733764,18.71071009794959,22.455803931260245,838.97617590683024,765.82736617877981,919.11365683489919,13415945.350538224,12246035.36783243,14697629.075470952,549113210.49899852,501228919.84238577,601572388.48856103,5041736.4865440233,4602136.2016530912,5523336.3864930719,206357735.9835521,188364943.26819941,226069568.4580642,4036980.6398669221,3685003.6264764466,4422585.7003260469,165233186.4776637,150826804.90747198,181015960.42321169,3.4273097911387391,3.1287988250012342,3.7543406333985061,140.27942374641111,128.06140178060554,153.66476119624267,1.2909751913412992,1.1788080095094007,1.4138588777365708,52.839476717422713,48.24848594345778,57.869092878743203,1.0346044936315479,0.94479502121181669,1.1329944046902962,42.346251438175273,38.670359322854353,46.373339990679895,674995.70798162813,616205.1015855493,739403.19617358886,27627502.244406994,25221209.002906967,30263693.857981589,254252.68399114013,232161.78152627405,278454.16152089951,10406535.203928905,9502356.9251454249,11397099.094728623,203761.44416982203,186073.8080605483,223138.96523461127,8339934.1500384603,7615981.0929613719,9133054.017880762]
[16,0.05,0.80361385446045297,0.73353635742173329,0.88038658806070602,2881.449018026854,2630.1781695873765,3156.7263998388112,0.3019995375102657,0.27566752212612866,1.5229711664026611E-2,1082.8537437147224,988.43730297001707,54.607866048557788,0.24181475756052714,0.22073136783124128,0.26491246412077213,867.05435931663965,791.45746374928217,949.87381734026349,158268.71093994443,144467.21279421815,173388.81061817333,567490492.09519529,518003648.31000078,621705331.88233709,59477.667340989501,54291.676447270707,65159.130209402589,213263951.58939621,194668990.48306352,233635483.90218389,47624.502431028261,43472.208519994463,52173.50842771239,170763078.56344596,155874555.74107587,187074057.75997105,4.0432178908183833E-2,3.6910627159307263E-2,4.4290181344067425E-2,144.97418326603244,132.34725831643215,158.80749048033593,1.5229711664026611E-2,1.3906468700936522E-2,1.6679377873389026E-2,54.607866048557788,49.863227668515364,59.805809379485751,1.2205291186071346E-2,1.1145803460184246E-2,1.3366002860566887E-2,43.763461901051429,39.964547969411235,47.925325831250831,7962.9648005357749,7269.4084952164649,8722.7837968625845,28552117.385397036,26065292.246910069,31276534.95073878,2999.4341432439141,2738.8264435804595,3284.9404233752198,10754812.798105786,9820374.2041001208,11778528.088675525,2403.7859625542842,2195.1238598514533,2632.3837393045274,8619048.3935834579,7870866.6548102191,9438711.7626058366]
[19,0.05,5.76534453488756E-2,5.2625894960983875E-2,6.3161330232067089E-2,{"$f":"F20+C21","v":2882.0029729200105},2630.683817980876,3157.3332764570014,2.1666268861086004E-2,1.9777138401912458E-2,1.0926209699192056E-3,{"$f":"L20+I21","v":1083.061920963791},988.62732877895314,54.6183643410534,1.7348448925047166E-2,1.5835869157065769E-2,1.9005541265434363E-2,{"$f":"R20+O21","v":867.22104940970439},791.60962043573625,950.05642936834545,11354.628128878428,10364.471084346795,12439.38523657364,{"$f":"X20+U21","v":567599591.41742837},518103233.84972715,621824853.93826914,4267.0897527328425,3895.0326497956057,4674.6933638050295,{"$f":"AD20+AA21","v":213304951.311681},194706415.34782749,233680400.02553466,3416.7114378810174,3118.8145701957465,3743.06951043767,{"$f":"AJ20+AG21","v":170795907.5471791},155904522.42531395,187110022.50862023,2.90071457091044E-3,2.6480688628129773E-3,3.1774981671096134E-3,{"$f":"AP20+AM21","v":145.00205436758554},132.37270190779245,158.83802101753133,1.0926209699192056E-3,9.9768791789135139E-4,1.1966239697576071E-3,{"$f":"AV20+AS21","v":54.6183643410534},49.872813810342869,59.817306969947246,8.7564081238460816E-4,7.996302790131449E-4,9.589134273599437E-4,{"$f":"BB20+AY21","v":43.771875370701551},39.972231102710467,47.934539413925471,571.28476991097216,521.52715271316822,625.79625292811943,{"$f":"BH20+BE21","v":28557606.493493926},26070303.266050577,31282547.82463263,215.18756986982049,196.49086412408531,235.6705675520376,{"$f":"BN20+BK21","v":10756880.397128785},9822262.1584970076,11780792.495655514,172.45414803800873,157.48416081368921,188.85437478321992,{"$f":"BT20+BQ21","v":8620705.3946277611},7872379.8188709179,9440526.3428858537]
[25,0.05,7.9482202148005294E-5,7.2551119819419256E-5,8.7075483296159727E-5,2882.0363842775641,2630.7143157695591,3157.3698797471461,2.9869555080171031E-5,2.7265161741119454E-5,1.5063092981998451E-6,1083.0744770122872,988.6387900374873,54.618997537381482,2.391692146186431E-5,2.1831648497583E-5,2.6201422372079822E-5,867.23110319272678,791.6187976476682,950.06744347046674,15.653719266797356,14.288668801981212,17.149187285986564,567606171.65800214,518109240.2739253,621832062.81790125,5.8826959647955928,5.3697705413918131,6.4446265209913696,213307424.17796987,194708672.59937173,233683109.10650083,4.7103472748893953,4.2996606469985599,5.1602710936414882,170797887.60174164,155906329.84251371,187112191.69439924,3.9989835907224667E-6,3.6506811237785701E-6,4.3805630368636435E-6,145.00373539134918,132.37423651817119,158.83986244308267,1.5063092981998451E-6,1.375432678664874E-6,1.6496899306517787E-6,54.618997537381482,49.873391991014472,59.818000438153163,1.2071760783391648E-6,1.1023864245335718E-6,1.3219773842595874E-6,43.7723828225649,39.972694504906137,47.93509512398218,0.78758470185730423,0.71898784759148981,0.86273533138756453,28557937.564769838,26070605.501763768,31282910.486434292,0.29666192236444811,0.27088626686646711,0.32490019594070113,10757005.102752093,9822376.0289947279,11780929.071597328,0.23774876544973672,0.21711083924226809,0.26035844869673141,8620805.3353540562,7872471.0841816738,9440635.7878809143]
[36,0.05,4.7284511688412441E-12,4.3161162881731209E-12,5.1801807152052537E-12,2882.0364146267066,2630.7143434721679,3157.3699129956758,1.776960486935214E-12,1.6220233262205521E-12,8.961138178389336E-14,1083.0744884175501,988.63880044829978,54.618998112544176,1.4228341966525985E-12,1.2987798660120319E-12,1.5587407355657067E-12,867.23111232506142,791.61880598377115,950.06745347510559,9.3125058394797193E-7,8.5004278784453728E-7,1.0202170105466258E-6,567606177.63515127,518109245.72984934,621832069.36607337,3.4996565091237174E-7,3.1945136277896409E-7,3.8339528828331136E-7,213307426.42419326,194708674.64974189,233683111.56728941,2.802218166543073E-7,2.5578978516552416E-7,3.0698809576049386E-7,170797889.40032041,155906331.48427773,187112193.66477507,2.3790229916526217E-13,2.171815445507339E-13,2.6060272428373417E-13,145.00373691830393,132.37423791213158,158.83986411573807,8.961138178389336E-14,8.1825441184741818E-14,9.8141194758175123E-14,54.618998112544176,49.873392516203801,59.818001068063694,7.1815739679568828E-14,6.5581730711160265E-14,7.864534875548626E-14,43.772383283507843,39.972694925836649,47.935095628760358,4.6853958539347201E-8,4.2773084243388064E-8,5.1324721457815635E-8,28557937.865497809,26070605.776299015,31282910.815857455,1.7648622907336859E-8,1.6115211337535049E-8,1.9328537329549979E-8,10757005.216028212,9822376.1324287783,11780929.195655826,1.4143838463207244E-8,1.2916073961709801E-8,1.5488904154483705E-8,8620805.4261350259,7872471.167082347,9440635.8872950673]
[39,0.05,1.8160960524630029E-14,1.6577271231170134E-14,1.9895956227532942E-14,2882.0364146267075,2630.7143434721688,3157.3699129956767,6.8249217565603402E-15,6.229841558190271E-15,3.4417797900906658E-16,1083.0744884175504,988.6388004483,54.61899811254419,5.4647990971711552E-15,4.9883331845021575E-15,5.9867867840705225E-15,867.23111232506164,791.61880598377138,950.06745347510582,3.576732526088948E-9,3.2648309061578494E-9,3.918433371414902E-9,567606177.63515139,518109245.72984946,621832069.36607349,1.3441425414473657E-9,1.2269437458079455E-9,1.4725385643664544E-9,213307426.42419332,194708674.64974195,233683111.56728947,1.0762715250046929E-9,9.8243336456683373E-10,1.1790750268028955E-9,170797889.40032047,155906331.48427776,187112193.66477513,9.1373139101653061E-16,8.3414744414726189E-16,1.0009188250722193E-15,145.00373691830396,132.3742379121316,158.83986411573812,3.4417797900906658E-16,3.1427386139861501E-16,3.7693914988235493E-16,54.61899811254419,49.873392516203815,59.818001068063708,2.7582875804285282E-16,2.5188527491427434E-16,3.020598126519642E-16,43.772383283507857,39.972694925836663,47.935095628760372,1.7995594351548767E-10,1.6428218601043699E-10,1.9712717908038459E-10,28557937.865497816,26070605.776299022,31282910.815857463,6.7784551957797156E-11,6.1895049033310763E-11,7.4236740722611166E-11,10757005.216028215,9822376.1324287802,11780929.19565583,5.4323431251590624E-11,4.9607852756846147E-11,5.9489538302304281E-11,8620805.4261350278,7872471.1670823488,9440635.8872950692]
[44,0.05,6.4474207073397673E-19,5.8851866156573486E-19,7.0633709048456141E-19,2882.0364146267075,2630.7143434721688,3157.3699129956767,2.4229523432719018E-19,2.2116897072292967E-19,1.2218848369082141E-20,1083.0744884175504,988.6388004483,54.61899811254419,1.9400878501315255E-19,1.7709351124490998E-19,2.1254015188070939E-19,867.23111232506164,791.61880598377138,950.06745347510582,1.2697951367740969E-13,1.1590652576870683E-13,1.3911041998537841E-13,567606177.63515139,518109245.72984946,621832069.36607349,4.7719130513999043E-14,4.3558392755354119E-14,5.227738708741048E-14,213307426.42419332,194708674.64974195,233683111.56728947,3.8209296846521124E-14,3.4877897618351447E-14,4.1858979501697069E-14,170797889.40032047,155906331.48427776,187112193.66477513,3.2438871740273023E-20,2.9613519048597569E-20,3.5534159938207803E-20,145.00373691830396,132.3742379121316,158.83986411573812,1.2218848369082141E-20,1.1157206134604145E-20,1.338192039491839E-20,54.61899811254419,49.873392516203815,59.818001068063708,9.7923457510600402E-21,8.9423152214541064E-21,1.0723588591617837E-20,43.772383283507857,39.972694925836663,47.935095628760372,6.3887131688716519E-15,5.8322706362047589E-15,6.9983184791281193E-15,28557937.865497816,26070605.776299022,31282910.815857463,2.4064559985015055E-15,2.1973695734758376E-15,2.6355186375260696E-15,10757005.216028215,9822376.1324287802,11780929.19565583,1.9285654801696608E-15,1.7611551805169063E-15,2.1119702374782435E-15,8620805.4261350278,7872471.1670823488,9440635.8872950692]
[50,0.05,5.8943480265496031E-25,5.3803435030050952E-25,6.4574607806139245E-25,2882.0364146267075,2630.7143434721688,3157.3699129956767,2.2151066312037162E-25,2.0219665278405533E-25,1.1170691046889166E-26,1083.0744884175504,988.6388004483,54.61899811254419,1.7736632228353493E-25,1.6190207462851798E-25,1.9430803133017774E-25,867.23111232506164,791.61880598377138,950.06745347510582,1.1608695629317579E-19,1.0596383149795825E-19,1.2717724912535184E-19,567606177.63515139,518109245.72984946,621832069.36607349,4.3625687781417888E-20,3.9821866453496801E-20,4.7792927962814449E-20,213307426.42419332,194708674.64974195,233683111.56728947,3.493162672117081E-20,3.1886001601057795E-20,3.8268232277494861E-20,170797889.40032047,155906331.48427776,187112193.66477513,2.9656200255104243E-26,2.7073211984535009E-26,3.24859684227576E-26,145.00373691830396,132.3742379121316,158.83986411573812,1.1170691046889166E-26,1.0200118612772481E-26,1.2233992421409145E-26,54.61899811254419,49.873392516203815,59.818001068063708,8.9523386906246182E-27,8.1752254848761832E-27,9.8036976523923105E-27,43.772383283507857,39.972694925836663,47.935095628760372,5.8406765384893968E-21,5.3319667624111029E-21,6.3979886824594363E-21,28557937.865497816,26070605.776299022,31282910.815857463,2.2000253759768039E-21,2.0088748038844083E-21,2.409438562362119E-21,10757005.216028215,9822376.1324287802,11780929.19565583,1.7631292648808802E-21,1.6100797565311394E-21,1.9308011942263596E-21,8620805.4261350278,7872471.1670823488,9440635.8872950692]

{"sheet":"Blair","index":37,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Blair"]
[null,"Number of households",{"$f":"'WTP Values '!C8","v":50954},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA8","v":0.81444399639224985}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU8","v":0.3445833777296875}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV8","v":146.90714171400001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW8","v":862.77147420599999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!X3:X52), \"NULL\")))))","v":94176564.479940355},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!Y3:Y52), \"NULL\")))))","v":85964690.671604902},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!Z3:Z52), \"NULL\")))))","v":103173004.51971371},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AD3:AD52), \"NULL\")))))","v":35396926.120727785},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AE3:AE52), \"NULL\")))))","v":32311247.907568898},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AF3:AF52), \"NULL\")))))","v":38777411.461179681},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":28344261.843213137},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AK3:AK52), \"NULL\")))))","v":25873636.051828165},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!AL3:AL52), \"NULL\")))))","v":31050932.368319258}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BH3:BH52), \"NULL\")))))","v":4744837.0738302078},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BI3:BI52), \"NULL\")))))","v":4332171.9560204325},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":5196928.4083455121},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BN3:BN52), \"NULL\")))))","v":1792228.9148247978},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BO3:BO52), \"NULL\")))))","v":1637166.6485167404},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BP3:BP52), \"NULL\")))))","v":1962105.9019572346},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BT3:BT52), \"NULL\")))))","v":1437816.6816510255},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BU3:BU52), \"NULL\")))))","v":1313662.1820737347},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!BV3:BV52), \"NULL\")))))","v":1573832.9596875201}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!F3:F52), \"NULL\")))))","v":342.55983353232193},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!G3:G52), \"NULL\")))))","v":312.68978953245806},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!H3:H52), \"NULL\")))))","v":375.28367538646722},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!L3:L52), \"NULL\")))))","v":128.75352999370836},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!M3:M52), \"NULL\")))))","v":117.52961860055949},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!N3:N52), \"NULL\")))))","v":6.5190914757244869},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!R3:R52), \"NULL\")))))","v":103.10001933310899},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!S3:S52), \"NULL\")))))","v":94.113312666847364},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Blair NPV 1%'!A3:A52,'Blair NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Blair NPV 2%'!A3:A52,'Blair NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Blair NPV 3%'!A3:A52,'Blair NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Blair NPV 4%'!A3:A52,'Blair NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Blair NPV 5%'!A3:A52,'Blair NPV 5%'!T3:T52), \"NULL\")))))","v":112.94532012133945}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Blair NPV 1%","index":38,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU8","v":65.110459893930312},{"$f":"'WTP Values '!CV8","v":59.433050835697685},{"$f":"'WTP Values '!CW8","v":71.330291246162119},{"$f":"C3","v":65.110459893930312},{"$f":"D3","v":59.433050835697685},{"$f":"E3","v":71.330291246162119},{"$f":"'WTP Values '!CC8","v":24.472225667596582},{"$f":"'WTP Values '!CD8","v":22.338893148482974},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"I3","v":24.472225667596582},{"$f":"J3","v":22.338893148482974},{"$f":"K3","v":1.239085854573702},{"$f":"'WTP Values '!CI8","v":19.596254483870901},{"$f":"'WTP Values '!CJ8","v":17.888148200835435},{"$f":"'WTP Values '!CK8","v":21.467554033224744},{"$f":"O3","v":19.596254483870901},{"$f":"P3","v":17.888148200835435},{"$f":"Q3","v":21.467554033224744},{"$f":"'WTP Values '!BH8","v":17900170.493691962},{"$f":"'WTP Values '!BI8","v":16339336.946050733},{"$f":"'WTP Values '!BJ8","v":19610126.802222639},{"$f":"U3","v":17900170.493691962},{"$f":"V3","v":16339336.946050733},{"$f":"W3","v":19610126.802222639},{"$f":"'WTP Values '!AV8","v":6727905.3553562704},{"$f":"'WTP Values '!AW8","v":6141409.485505552},{"$f":"'WTP Values '!AX8","v":7370435.3125666352},{"$f":"AA3","v":6727905.3553562704},{"$f":"AB3","v":6141409.485505552},{"$f":"AC3","v":7370435.3125666352},{"$f":"'WTP Values '!BB8","v":5387403.1433736589},{"$f":"'WTP Values '!BC8","v":4917810.4890214875},{"$f":"'WTP Values '!BD8","v":5901860.8976695286},{"$f":"AG3","v":5387403.1433736589},{"$f":"AH3","v":4917810.4890214875},{"$f":"AI3","v":5901860.8976695286},{"$f":"'WTP Values '!CX8","v":3.2804182835174394},{"$f":"'WTP Values '!CY8","v":2.9951157164600009},{"$f":"'WTP Values '!CZ8","v":3.5929787901243886},{"$f":"AM3","v":3.2804182835174394},{"$f":"AN3","v":2.9951157164600009},{"$f":"AO3","v":3.5929787901243886},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"'WTP Values '!CG8","v":1.131881100107816},{"$f":"'WTP Values '!CH8","v":1.3565330009913676},{"$f":"AS3","v":1.239085854573702},{"$f":"AT3","v":1.131881100107816},{"$f":"AU3","v":1.3565330009913676},{"$f":"'WTP Values '!CL8","v":0.99405734221068887},{"$f":"'WTP Values '!CM8","v":0.90822116194632985},{"$f":"'WTP Values '!CN8","v":1.0880943509391523},{"$f":"AY3","v":0.99405734221068887},{"$f":"AZ3","v":0.90822116194632985},{"$f":"BA3","v":1.0880943509391523},{"$f":"'WTP Values '!BK8","v":901852.73858064797},{"$f":"'WTP Values '!BL8","v":823417.34431472281},{"$f":"'WTP Values '!BM8","v":987781.88678469381},{"$f":"BE3","v":901852.73858064797},{"$f":"BF3","v":823417.34431472281},{"$f":"BG3","v":987781.88678469381},{"$f":"'WTP Values '!AY8","v":340649.53756007651},{"$f":"'WTP Values '!AZ8","v":311176.80175388028},{"$f":"'WTP Values '!BA8","v":372938.11221150204},{"$f":"BK3","v":340649.53756007651},{"$f":"BL3","v":311176.80175388028},{"$f":"BM3","v":372938.11221150204},{"$f":"'WTP Values '!BE8","v":273286.28817958001},{"$f":"'WTP Values '!BF8","v":249688.20173137574},{"$f":"'WTP Values '!BG8","v":299138.94674931635},{"$f":"BQ3","v":273286.28817958001},{"$f":"BR3","v":249688.20173137574},{"$f":"BS3","v":299138.94674931635}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":63.827526609087649},{"$f":"D3/(1+B4)^A4","v":58.261984938435141},{"$f":"E3/(1+B4)^A4","v":69.92480271165779},{"$f":"F3+C4","v":128.93798650301795},{"$f":"G3+D4","v":117.69503577413283},{"$f":"H3+E4","v":141.25509395781989},{"$f":"I3/(1+B4)^A4","v":23.990026142139577},{"$f":"J3/(1+B4)^A4","v":21.898728701581192},{"$f":"K3/(1+B4)^A4","v":1.2146709681145986},{"$f":"L3+I4","v":48.462251809736159},{"$f":"M3+J4","v":44.237621850064166},{"$f":"N3+K4","v":2.4537568226883009},{"$f":"O3/(1+B4)^A4","v":19.210130853711302},{"$f":"P3/(1+B4)^A4","v":17.535681012484496},{"$f":"Q3/(1+B4)^A4","v":21.044558409199826},{"$f":"R3+O4","v":38.806385337582199},{"$f":"S3+P4","v":35.423829213319934},{"$f":"T3+Q4","v":42.512112442424566},{"$f":"U3/(1+B4)^A4","v":17547466.418676563},{"$f":"V3/(1+B4)^A4","v":16017387.458142078},{"$f":"W3/(1+B4)^A4","v":19223729.83258763},{"$f":"X3+U4","v":35447636.912368521},{"$f":"Y3+V4","v":32356724.404192813},{"$f":"Z3+W4","v":38833856.634810269},{"$f":"AA3/(1+B4)^A4","v":6595339.0406394182},{"$f":"AB3/(1+B4)^A4","v":6020399.4564312836},{"$f":"AC3/(1+B4)^A4","v":7225208.6193183362},{"$f":"AD3+AA4","v":13323244.395995688},{"$f":"AE3+AB4","v":12161808.941936836},{"$f":"AF3+AC4","v":14595643.931884971},{"$f":"AG3/(1+B4)^A4","v":5281250.0180116249},{"$f":"AH3/(1+B4)^A4","v":4820910.1941196816},{"$f":"AI3/(1+B4)^A4","v":5785570.9221346229},{"$f":"AJ3+AG4","v":10668653.161385283},{"$f":"AK3+AH4","v":9738720.6831411682},{"$f":"AL3+AI4","v":11687431.819804151},{"$f":"AM3/(1+B4)^A4","v":3.2157810837343783},{"$f":"AN3/(1+B4)^A4","v":2.9361001043623181},{"$f":"AO3/(1+B4)^A4","v":3.5221829135617964},{"$f":"AP3+AM4","v":6.4961993672518172},{"$f":"AQ3+AN4","v":5.9312158208223185},{"$f":"AR3+AO4","v":7.1151617036861854},{"$f":"AS3/(1+B4)^A4","v":1.2146709681145986},{"$f":"AT3/(1+B4)^A4","v":1.1095785708340515},{"$f":"AU3/(1+B4)^A4","v":1.3298039417619525},{"$f":"AV3+AS4","v":2.4537568226883009},{"$f":"AW3+AT4","v":2.2414596709418673},{"$f":"AX3+AU4","v":2.6863369427533201},{"$f":"AY3/(1+B4)^A4","v":0.9744704854530819},{"$f":"AZ3/(1+B4)^A4","v":0.89032561704375046},{"$f":"BA3/(1+B4)^A4","v":1.0666545936076388},{"$f":"BB3+AY4","v":1.9685278276637708},{"$f":"BC3+AZ4","v":1.7985467789900804},{"$f":"BD3+BA4","v":2.1547489445467911},{"$f":"BE3/(1+B4)^A4","v":884082.67677742185},{"$f":"BF3/(1+B4)^A4","v":807192.76964486111},{"$f":"BG3/(1+B4)^A4","v":968318.68129074969},{"$f":"BH3+BE4","v":1785935.4153580698},{"$f":"BI3+BF4","v":1630610.1139595839},{"$f":"BJ3+BG4","v":1956100.5680754436},{"$f":"BK3/(1+B4)^A4","v":333937.39590243751},{"$f":"BL3/(1+B4)^A4","v":305045.38942640944},{"$f":"BM3/(1+B4)^A4","v":365589.75807421043},{"$f":"BN3+BK4","v":674586.93346251408},{"$f":"BO3+BL4","v":616222.19118028972},{"$f":"BP3+BM4","v":738527.87028571242},{"$f":"BQ3/(1+B4)^A4","v":267901.46865952358},{"$f":"BR3/(1+B4)^A4","v":244768.35774078593},{"$f":"BS3/(1+B4)^A4","v":293244.72772210208},{"$f":"BT3+BQ4","v":541187.75683910353},{"$f":"BU3+BR4","v":494456.55947216169},{"$f":"BV3+BS4","v":592383.67447141837}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":61.95036849337005},{"$f":"D4/(1+B5)^A5","v":56.54850857995396},{"$f":"E4/(1+B5)^A5","v":67.868324607719288},{"$f":"F4+C5","v":190.88835499638799},174.24354435408679,209.12341856553917,{"$f":"I4/(1+B5)^A5","v":23.284483022087311},{"$f":"J4/(1+B5)^A5","v":21.254690329895045},{"$f":"K4/(1+B5)^A5","v":1.1789476746257634},{"$f":"L4+I5","v":71.746734831823474},65.492312179959214,3.6327044973140641,{"$f":"O4/(1+B5)^A5","v":18.645163747013061},{"$f":"P4/(1+B5)^A5","v":17.019959227919315},{"$f":"Q4/(1+B5)^A5","v":20.425641059457217},{"$f":"R4+O5","v":57.451549084595257},52.443788441239249,62.937753501881787,{"$f":"U4/(1+B5)^A5","v":17031398.027058661},{"$f":"V4/(1+B5)^A5","v":15546318.462412518},{"$f":"W4/(1+B5)^A5","v":18658362.781932302},{"$f":"X4+U5","v":52479034.939427182},47903042.866605327,57492219.416742571,{"$f":"AA4/(1+B5)^A5","v":6401371.0950871818},{"$f":"AB4/(1+B5)^A5","v":5843340.3990011504},{"$f":"AC4/(1+B5)^A5","v":7012716.302632276},{"$f":"AD4+AA5","v":19724615.491082869},18005149.340937987,21608360.234517246,{"$f":"AG4/(1+B5)^A5","v":5125929.236224778},{"$f":"AH4/(1+B5)^A5","v":4679127.9384565111},{"$f":"AI4/(1+B5)^A5","v":5615418.1371605229},{"$f":"AJ4+AG5","v":15794582.397610061},14417848.621597679,17302849.956964672,{"$f":"AM4/(1+B5)^A5","v":3.1212054377646714},{"$f":"AN4/(1+B5)^A5","v":2.8497498346233949},{"$f":"AO4/(1+B5)^A5","v":3.418596035102166},{"$f":"AP4+AM5","v":9.6174048050164878},8.7809656554457138,10.533757738788351,{"$f":"AS4/(1+B5)^A5","v":1.1789476746257634},{"$f":"AT4/(1+B5)^A5","v":1.0769460292031665},{"$f":"AU4/(1+B5)^A5","v":1.2906946045494982},{"$f":"AV4+AS5","v":3.6327044973140641},3.3184057001450338,3.9770315473028184,{"$f":"AY4/(1+B5)^A5","v":0.94581145262703037},{"$f":"AZ4/(1+B5)^A5","v":0.86414127235026517},{"$f":"BA4/(1+B5)^A5","v":1.0352844397973398},{"$f":"BB4+AY5","v":2.9143392802908012},2.6626880513403455,3.1900333843441309,{"$f":"BE4/(1+B5)^A5","v":858081.93603366578},{"$f":"BF4/(1+B5)^A5","v":783453.34969573084},{"$f":"BG4/(1+B5)^A5","v":939840.57211509044},{"$f":"BH4+BE5","v":2644017.3513917355},2414063.4636553149,2895941.1401905343,{"$f":"BK4/(1+B5)^A5","v":324116.34648751921},{"$f":"BL4/(1+B5)^A5","v":296074.04964802467},{"$f":"BM4/(1+B5)^A5","v":354837.81737007969},{"$f":"BN4+BK5","v":998703.27995003329},912296.24082831433,1093365.6876557921,{"$f":"BQ4/(1+B5)^A5","v":260022.52609628023},{"$f":"BR4/(1+B5)^A5","v":237569.75654763603},{"$f":"BS4/(1+B5)^A5","v":284620.4436587969},{"$f":"BT4+BQ5","v":801210.28293538373},732026.3160197977,877004.11813021521]
[4,0.01,59.533086455596155,54.342005255153644,65.220125960997677,250.42144145198415,228.58554960924045,274.34354452653685,22.375930515669751,20.425339635098123,1.1329455424890813,94.122665347493225,85.91765181505734,4.7656500398031456,17.917635880543131,16.355846281929391,19.62863958159955,75.369184965138388,68.799634723168637,82.56639308348133,16366838.74306679,14939706.471448747,17930319.893666662,68845873.68249397,62842749.338054076,75422539.310409233,6151591.8001192231,5615335.2695624828,6739082.5282638259,25876207.291202091,23620484.61050047,28347442.762781072,4925917.2432218269,4496549.9781771079,5396306.4558635736,20720499.640831888,18914398.599774785,22699156.412828244,2.9994170767847335,2.7385535777662389,3.2852035954600693,12.616821881801222,11.519519233211952,13.818961334248421,1.1329455424890813,1.03492396613306,1.2403321457020891,4.7656500398031456,4.3533296662780936,5.2173636930049074,0.90890621556131646,0.83042277758497696,0.99488799759414703,3.8232454958521176,3.4931108289253223,4.1849213819382776,824599.874484114,752883.26987681969,903168.31675008673,3468617.2258758494,3166946.7335321344,3799109.4569406211,311469.43830008805,284521.34222318121,340992.16797182983,1310172.7182501215,1196817.5830514955,1434357.855627622,249876.53670129547,228299.86648584605,273514.65199408261,1051086.8196366793,960326.18250564369,1150518.7701242978]
[5,0.01,56.643689039825823,51.704553396024323,62.054711993279426,307.06513049180995,280.29010300526477,336.3982565198163,21.289930113932552,19.434009820510017,1.0779588096053749,115.41259546142578,105.35166163556735,5.8436088494085201,17.048015743368325,15.562026529026236,18.675977056291664,92.417200708506712,84.361661252194878,101.24237013977299,15572485.47862082,14214618.090499979,17060084.14663652,84418359.161114782,77057367.428554058,92482623.457045749,5853028.5219764747,5342798.8333966965,6412005.7915931689,31729235.813178565,28963283.443897165,34759448.55437424,4686841.2369159963,4278313.0168443937,5134400.4325649729,25407340.877747886,23192711.616619177,27833556.845393218,2.8538424313824109,2.6056397629172765,3.1257584978825785,15.470664313183633,14.125158996129228,16.944719832131,1.0779588096053749,0.98469464305749566,1.1801334778711923,5.8436088494085201,5.338024309335589,6.3974971708760995,0.86479307735909583,0.79011877907919636,0.94660179272261658,4.6880385732112133,4.2832296080045182,5.1315231746608942,784578.48657646636,716342.59806096577,859333.66352125118,4253195.7124523157,3883289.3315931,4658443.1204618718,296352.48328068113,270712.29451717425,324442.34756783309,1606525.2015308025,1467529.8775686696,1758800.203195455,237748.9508092911,217219.48944648448,260239.80643007043,1288835.7704459704,1177545.6719521282,1410758.5765543683]
[9,0.01,42.02525104665412,38.360793118458524,46.039812984493516,498.18438810035411,454.74441605471526,545.77463521805043,15.795487069612799,14.418537270336417,0.79976234527675483,187.2461166689119,170.92319470859147,9.4807075433074797,12.648313582800654,11.545824129095775,13.856135390129296,149.93824440819415,136.86888681479587,164.2562544862372,11553583.863495976,10546150.928933382,12657267.407766426,136960873.85681719,125018354.83414574,150044386.68457887,4342495.9989160439,3963944.89962332,4757214.045766741,51477710.618470281,46990212.196235932,56393946.720787093,3477274.9256977299,3174178.476663826,3809329.3500160766,41221028.737991288,37628000.374407791,45157336.697494172,2.1173311035959381,1.9331838556057361,2.3190718650469409,25.099702535501471,22.916746294299738,27.491219428209455,0.79976234527675483,0.73056752270656777,0.87556807328046149,9.4807075433074797,8.6604440235590197,10.379339420083269,0.64160980323636652,0.58620722997283747,0.70230556403928612,7.6059031002492086,6.9491385034158544,8.3254152912012565,582096.75999381801,531470.99048860068,637559.33899238543,6900411.3234394779,6300272.8977328185,7557887.2526182225,219870.69908906287,200847.6554290292,240711.21316123096,2606436.5341989482,2380929.6513237124,2853488.4492300777,176391.39528525667,161160.11741036517,193077.87651095423,2091015.214371922,1910457.4625653825,2288823.5375094474]
[16,0.01,16.992813941807782,15.511098777220612,18.616092860280759,687.23391453866827,627.30947140184105,752.88356675934131,6.3868689944573358,5.8301024989916064,0.32338207131385421,258.30171481531625,235.78461909042872,13.07841817851387,5.1143166081641667,4.6685275243865485,5.6026965877152382,206.83636240913665,188.80748395779608,226.58772826758565,4671665.1552065061,4264311.9570812453,5117937.0667675417,188934377.96829727,172459947.42923808,206982783.24013874,1755878.3044676189,1602812.0350809854,1923568.5962072294,71012318.781642988,64821917.836005621,77794153.504072964,1406028.1465373754,1283471.7920461674,1540293.5919652141,56863461.83777684,51906961.782105587,62293508.207062013,0.85613797896569244,0.78167846129333884,0.93771139348283072,34.624462827916041,31.613124860003889,37.923505421619303,0.32338207131385421,0.29540330339724458,0.35403394369077923,13.07841817851387,11.946883503612645,14.318060200940018,0.25943345341427798,0.23703154989395439,0.28397564518454216,10.492168534460626,9.5861768663289535,11.484719066667717,235369.49077884466,214899.07691009759,257795.65748060215,9518958.841357749,8691081.6749613155,10425931.776112657,88904.213248551518,81212.289144089227,97331.027348646559,3595519.3000414083,3284437.7375205392,3936321.7392919064,71323.456406975514,65164.724107276117,78070.596846350032,2884507.4343101578,2635432.1651162272,3157379.4702173676]
[19,0.01,9.9291281967429619,9.063342231532836,10.877631754528268,{"$f":"F20+C21","v":723.50686091889816},660.4195411155049,792.6215725094653,3.7319328769760647,3.406606775715733,0.18895646439720512,{"$f":"L20+I21","v":271.93515759688643},248.22958530152053,13.76871117961803,2.9883635173722936,2.7278830003317083,3.2737304637939655,{"$f":"R20+O21","v":217.75340844605236},198.7729463671777,238.54727267305284,2729716.3599360739,2491694.4443551716,2990478.9997007074,{"$f":"X20+U21","v":198906537.98025861},181562569.24911341,217907557.5262568,1025983.1504448229,936544.48439800378,1123966.8281178502,{"$f":"AD20+AA21","v":74760425.469933316},68243288.493342131,81900212.735219717,821561.02944497345,749949.71425986628,900014.1228885412,{"$f":"AJ20+AG21","v":59864776.613722563},54646667.145376071,65581426.680276468,0.50025285843543121,0.45674516753925259,0.54791729429404867,{"$f":"AP20+AM21","v":36.451979277601673},33.281699647568324,39.925148893525346,0.18895646439720512,0.17260809652933559,0.20686676291179684,{"$f":"AV20+AS21","v":13.76871117961803},12.577452885550521,15.073782843479044,0.15159043265556207,0.13850070115693677,0.16593076317118466,{"$f":"BB20+AY21","v":11.045956493133048},10.092145608714391,12.090894911724623,137529.5378121839,125568.40152014776,150633.44661185791,{"$f":"BH20+BE21","v":10021379.74396988},9149806.3288423661,10976223.687321283,51947.919491051143,47453.425478795849,56871.819545303348,{"$f":"BN20+BK21","v":3785294.6822226462},3457793.8996975198,4144085.0413700882,41675.248403521815,38076.618845018485,45617.692698704341,{"$f":"BT20+BQ21","v":3036754.8442307576},2774533.1139949886,3324029.3601636668]
[25,0.01,2.5913475089328784,2.3653908831585979,2.8388921355081695,753.68606071430202,687.96721807160225,825.68371205646224,0.97397624168342545,0.88907120617705071,4.9314688420790211E-2,283.27822273670824,258.58383438276672,14.343037019579182,0.77991624270384619,0.71193489272187238,0.85439256238558392,226.83642337596913,207.064240875038,248.49764936126465,712413.37096785894,650293.36548597459,780468.3505781031,207203404.91348207,189135977.80777812,226997002.38260698,267765.59114066244,244423.49505021906,293337.80191515631,77878861.436360747,71089879.105517164,85316466.287097692,214414.60769807763,195725.17197529113,234889.64077598229,62361879.477181479,56926110.195630841,68316984.676420406,0.13055818928477927,0.11920336092631195,0.14299786320977056,37.972478425542675,34.669958857603895,41.590522244358034,4.9314688420790211E-2,4.5048019534047586E-2,5.3988996831397268E-2,14.343037019579182,13.102088495872476,15.702546340660142,3.9562737257124489E-2,3.6146521609643004E-2,4.3305339731642099E-2,11.506709729825531,10.513113114541319,12.595235026457928,35893.063132289695,32771.393221275568,39312.978834099005,10439395.436502174,9531466.6118377168,11434068.202075435,13557.596306545696,12384.603508810244,14842.657380085508,3943188.367369168,3602026.7447292372,4316944.7296304209,10876.589464324838,9937.4033084789717,11905.505900994383,3163425.144298546,2890265.519185829,3462682.5666567734]
[36,0.01,8.7083765056661114E-2,7.9490359060710211E-2,9.5402648582475394E-2,761.33643654884986,694.95050734075494,834.06490821618672,3.2731047421909548E-2,2.9877763507391495E-2,1.6572492594970512E-3,286.15367046307944,261.2086189195694,14.488627643485133,2.6209546426856658E-2,2.3924992969762533E-2,2.871236718057334E-2,229.13895221688477,209.16606993512178,251.02005293313596,23941.072514097894,21853.493004188542,26228.100338380293,209306646.57392064,191055824.0003598,229301161.19894075,8998.4209947796007,8213.9960556840088,9857.7902562888357,78669379.651584417,71811484.985655531,86182480.753854901,7205.5296547952121,6577.4601180332611,7893.6052463309361,62994890.80725313,57503945.133141451,69010443.977183327,4.3874851376382125E-3,4.0058994176146254E-3,4.8055277342915342E-3,38.357922374246385,35.021880206895673,42.012691557165688,1.6572492594970512E-3,1.5138653290798344E-3,1.8143321571124724E-3,14.488627643485133,13.235082731053014,15.861936818111195,1.3295291752346298E-3,1.2147252287154396E-3,1.4553015440380657E-3,11.62350989190997,10.61982766149888,12.723084388015103,1206.2076067379285,1101.3020438297917,1321.135895770298,10545361.703808507,9628216.8446414061,11550131.008094197,455.61103920734831,416.19192275962229,498.79627631886382,3983214.1480877353,3638589.5257061804,4360764.3666916974,365.51421924845113,333.95231322920387,400.09156440381616,3195535.8499886659,2919603.4871223061,3497830.9187512184]
[39,0.01,2.8009192361609536E-2,2.556688673688139E-2,3.0684836998204561E-2,761.46599711430054,695.06877066872516,834.20684536242504,1.052745253768864E-2,9.6097363827655768E-3,5.3302947191345967E-4,286.20236671557859,261.25307014342144,14.491093248308413,8.429909146701638E-3,7.69511664894393E-3,9.2349040604133639E-3,229.17794597941972,209.20166480881088,251.06277031593308,7700.288394217956,7028.8496246015857,8435.8767352250288,209342265.37026462,191088336.95967948,229340182.56541845,2894.2077140272781,2641.9091484097162,3170.6110015930499,78682767.227460206,71823705.518069237,86197146.873066306,2317.550992852985,2115.5418070973346,2538.8602298860042,63005610.974161841,57513730.877379395,69022187.841938064,1.4111690637612323E-3,1.2884377162175214E-3,1.5456262211589532E-3,38.364449940606988,35.02784006167856,42.019841074531392,5.3302947191345967E-4,4.8691217225368494E-4,5.8355283976700429E-4,14.491093248308413,13.237335013644655,15.864636126071041,4.2762320158400607E-4,3.9069822687906857E-4,4.6807600549411064E-4,11.625487924802949,10.621634892587211,12.725249541196343,387.95866098781022,354.21735353073012,424.9236286049524,10547156.262639055,9629855.3281800728,11552096.553722383,146.54048582911284,133.86191578117499,160.43037233839667,3983891.9922740404,3639208.7233351944,4361506.4605545718,117.56218936069409,107.41077369306711,128.68347598834785,3196079.6508784788,2920100.331172484,3498426.1627588985]
[44,0.01,3.4658685872546182E-3,3.1636567192386521E-3,3.796953917274398E-3,761.51439256989909,695.1129462063808,834.25986390888386,1.3026711582087287E-3,1.1891125967086298E-3,6.5957278558231771E-5,286.22055648896713,261.26967424840325,14.492014238953475,1.0431203059253311E-3,9.5219679041478071E-4,1.1427306962683711E-3,229.19251152949141,209.21496075363152,251.0787267699302,952.83674422905415,869.75264420095391,1043.8587376993669,209355570.25104335,191100481.70043197,229354758.42653954,358.13041202808591,326.91088731298424,392.3326646107472,78687767.960759103,71828270.319340095,86202625.187541351,286.77468031885581,261.77798344133265,314.15957320685447,63009615.335827261,57517386.199113443,69026574.590971768,1.7461862042474508E-4,1.5943179473439757E-4,1.9125640248357525E-4,38.366888217615681,35.030066278324931,42.022511672247759,6.5957278558231771E-5,6.0250705581893504E-5,7.2209060162828088E-5,14.492014238953475,13.238176320887955,15.865644413107018,5.2914264803388596E-5,4.8345153767883523E-5,5.7919910825891237E-5,11.626226790079679,10.622309957346214,12.726058302521849,48.006158796424067,43.830996010628056,52.580218570769333,10547826.593861375,9630467.359758269,11552830.754563859,18.132977918074005,16.564126624786304,19.851717991387996,3984145.1910626306,3639440.0155594726,4361783.6588707883,14.54719200374311,13.291051797186615,15.923344428097591,3196282.7797528082,2920285.9200056773,3498648.5074580275]
[50,0.01,{"$f":"C51/(1+B52)^A52","v":2.0333894400582865E-4},{"$f":"D51/(1+B52)^A52","v":1.8560848465304863E-4},{"$f":"E51/(1+B52)^A52","v":2.2276337966666565E-4},{"$f":"F51+C52","v":761.51996910671789},{"$f":"G51+D52","v":695.11803648829209},{"$f":"H51+E52","v":834.26597315762933},{"$f":"I51/(1+B52)^A52","v":7.6426376542692944E-5},{"$f":"J51/(1+B52)^A52","v":6.9764012579106598E-5},{"$f":"K51/(1+B52)^A52","v":3.8696456700202789E-6},{"$f":"L51+I52","v":286.22265246966964},{"$f":"M51+J52","v":261.27158751487889},{"$f":"N51+K52","v":14.492120363344252},{"$f":"O51/(1+B52)^A52","v":6.1198795089316372E-5},{"$f":"P51/(1+B52)^A52","v":5.5864405984893381E-5},{"$f":"Q51/(1+B52)^A52","v":6.7042834202295633E-5},{"$f":"R51+O52","v":229.19418989629784},{"$f":"S51+P52","v":209.21649282570141},{"$f":"T51+Q52","v":251.08056540854014},{"$f":"U51/(1+B52)^A52","v":55.901951416732729},{"$f":"V51/(1+B52)^A52","v":51.027492752744315},{"$f":"W51/(1+B52)^A52","v":61.242118121731657},{"$f":"X51+U52","v":209357103.35279047},{"$f":"Y51+V52","v":191101881.12095857},{"$f":"Z51+W52","v":229356437.98147294},{"$f":"AA51/(1+B52)^A52","v":21.011142795765064},{"$f":"AB51/(1+B52)^A52","v":19.179525402284746},{"$f":"AC51/(1+B52)^A52","v":23.017753764326887},{"$f":"AD51+AA52","v":78688344.187865898},{"$f":"AE51+AB52","v":71828796.314643621},{"$f":"AF51+AC52","v":86203256.445621192},{"$f":"AG51/(1+B52)^A52","v":16.824775433807105},{"$f":"AH51/(1+B52)^A52","v":15.358244946932663},{"$f":"AI51/(1+B52)^A52","v":18.431418923417663},{"$f":"AJ51+AG52","v":63010076.752503403},{"$f":"AK51+AH52","v":57517807.396434188},{"$f":"AL51+AI52","v":69027080.069579184},{"$f":"AM51/(1+B52)^A52","v":1.0244694796419819E-5},{"$f":"AN51/(1+B52)^A52","v":9.3536993587878392E-6},{"$f":"AO51/(1+B52)^A52","v":1.1220816351311624E-5},{"$f":"AP51+AM52","v":38.367169176671553},{"$f":"AQ51+AN52","v":35.030322801978691},{"$f":"AR51+AO52","v":42.022819401275399},{"$f":"AS51/(1+B52)^A52","v":3.8696456700202789E-6},{"$f":"AT51/(1+B52)^A52","v":3.5348469049522784E-6},{"$f":"AU51/(1+B52)^A52","v":4.236431264346764E-6},{"$f":"AV51+AS52","v":14.492120363344252},{"$f":"AW51+AT52","v":13.238273263478122},{"$f":"AX51+AU52","v":15.865760596531896},{"$f":"AY51/(1+B52)^A52","v":3.1044254728909562E-6},{"$f":"AZ51/(1+B52)^A52","v":2.8363604295648545E-6},{"$f":"BA51/(1+B52)^A52","v":3.3981015747563518E-6},{"$f":"BB51+AY52","v":11.626311928433452},{"$f":"BC51+AZ52","v":10.62238774406063},{"$f":"BD51+BA52","v":12.726151494894014},{"$f":"BE51/(1+B52)^A52","v":2.8164719433789278},{"$f":"BF51/(1+B52)^A52","v":2.5715194385326083},{"$f":"BG51/(1+B52)^A52","v":3.0848273241210586},{"$f":"BH51+BE52","v":10547903.835137354},{"$f":"BI51+BF52","v":9630537.8832524251},{"$f":"BJ51+BG52","v":11552915.355441652},{"$f":"BK51/(1+B52)^A52","v":1.0638431575568863},{"$f":"BL51/(1+B52)^A52","v":0.97180026636002403},{"$f":"BM51/(1+B52)^A52","v":1.1646798692583542},{"$f":"BN51+BK52","v":3984174.366784805},{"$f":"BO51+BL52","v":3639466.6670206198},{"$f":"BP51+BM52","v":4361815.6000230592},{"$f":"BQ51/(1+B52)^A52","v":0.85346878735360732},{"$f":"BR51/(1+B52)^A52","v":0.77977233386897427},{"$f":"BS51/(1+B52)^A52","v":0.93420623417670123},{"$f":"BT51+BQ52","v":3196306.1859927662},{"$f":"BU51+BR52","v":2920307.30513262},{"$f":"BV51+BS52","v":3498674.1279090764}]

{"sheet":"Blair NPV 2%","index":39,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU8","v":65.110459893930312},{"$f":"'WTP Values '!CV8","v":59.433050835697685},{"$f":"'WTP Values '!CW8","v":71.330291246162119},{"$f":"C3","v":65.110459893930312},{"$f":"D3","v":59.433050835697685},{"$f":"E3","v":71.330291246162119},{"$f":"'WTP Values '!CC8","v":24.472225667596582},{"$f":"'WTP Values '!CD8","v":22.338893148482974},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"I3","v":24.472225667596582},{"$f":"J3","v":22.338893148482974},{"$f":"K3","v":1.239085854573702},{"$f":"'WTP Values '!CI8","v":19.596254483870901},{"$f":"'WTP Values '!CJ8","v":17.888148200835435},{"$f":"'WTP Values '!CK8","v":21.467554033224744},{"$f":"O3","v":19.596254483870901},{"$f":"P3","v":17.888148200835435},{"$f":"Q3","v":21.467554033224744},{"$f":"'WTP Values '!BH8","v":17900170.493691962},{"$f":"'WTP Values '!BI8","v":16339336.946050733},{"$f":"'WTP Values '!BJ8","v":19610126.802222639},{"$f":"U3","v":17900170.493691962},{"$f":"V3","v":16339336.946050733},{"$f":"W3","v":19610126.802222639},{"$f":"'WTP Values '!AV8","v":6727905.3553562704},{"$f":"'WTP Values '!AW8","v":6141409.485505552},{"$f":"'WTP Values '!AX8","v":7370435.3125666352},{"$f":"AA3","v":6727905.3553562704},{"$f":"AB3","v":6141409.485505552},{"$f":"AC3","v":7370435.3125666352},{"$f":"'WTP Values '!BB8","v":5387403.1433736589},{"$f":"'WTP Values '!BC8","v":4917810.4890214875},{"$f":"'WTP Values '!BD8","v":5901860.8976695286},{"$f":"AG3","v":5387403.1433736589},{"$f":"AH3","v":4917810.4890214875},{"$f":"AI3","v":5901860.8976695286},{"$f":"'WTP Values '!CX8","v":3.2804182835174394},{"$f":"'WTP Values '!CY8","v":2.9951157164600009},{"$f":"'WTP Values '!CZ8","v":3.5929787901243886},{"$f":"AM3","v":3.2804182835174394},{"$f":"AN3","v":2.9951157164600009},{"$f":"AO3","v":3.5929787901243886},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"'WTP Values '!CG8","v":1.131881100107816},{"$f":"'WTP Values '!CH8","v":1.3565330009913676},{"$f":"AS3","v":1.239085854573702},{"$f":"AT3","v":1.131881100107816},{"$f":"AU3","v":1.3565330009913676},{"$f":"'WTP Values '!CL8","v":0.99405734221068887},{"$f":"'WTP Values '!CM8","v":0.90822116194632985},{"$f":"'WTP Values '!CN8","v":1.0880943509391523},{"$f":"AY3","v":0.99405734221068887},{"$f":"AZ3","v":0.90822116194632985},{"$f":"BA3","v":1.0880943509391523},{"$f":"'WTP Values '!BK8","v":901852.73858064797},{"$f":"'WTP Values '!BL8","v":823417.34431472281},{"$f":"'WTP Values '!BM8","v":987781.88678469381},{"$f":"BE3","v":901852.73858064797},{"$f":"BF3","v":823417.34431472281},{"$f":"BG3","v":987781.88678469381},{"$f":"'WTP Values '!AY8","v":340649.53756007651},{"$f":"'WTP Values '!AZ8","v":311176.80175388028},{"$f":"'WTP Values '!BA8","v":372938.11221150204},{"$f":"BK3","v":340649.53756007651},{"$f":"BL3","v":311176.80175388028},{"$f":"BM3","v":372938.11221150204},{"$f":"'WTP Values '!BE8","v":273286.28817958001},{"$f":"'WTP Values '!BF8","v":249688.20173137574},{"$f":"'WTP Values '!BG8","v":299138.94674931635},{"$f":"BQ3","v":273286.28817958001},{"$f":"BR3","v":249688.20173137574},{"$f":"BS3","v":299138.94674931635}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":62.582141382093724},{"$f":"D3/(1+B4)^A4","v":57.125193037002774},{"$f":"E3/(1+B4)^A4","v":68.560449102424187},{"$f":"F3+C4","v":127.69260127602404},{"$f":"G3+D4","v":116.55824387270046},{"$f":"H3+E4","v":139.89074034858629},{"$f":"I3/(1+B4)^A4","v":23.521939319104749},{"$f":"J3/(1+B4)^A4","v":21.471446701732962},{"$f":"K3/(1+B4)^A4","v":1.1909706406898328},{"$f":"L3+I4","v":47.994164986701335},{"$f":"M3+J4","v":43.810339850215939},{"$f":"N3+K4","v":2.4300564952635346},{"$f":"O3/(1+B4)^A4","v":18.835308039091601},{"$f":"P3/(1+B4)^A4","v":17.193529604801455},{"$f":"Q3/(1+B4)^A4","v":20.633942746275224},{"$f":"R3+O4","v":38.431562522962501},{"$f":"S3+P4","v":35.081677805636886},{"$f":"T3+Q4","v":42.101496779499968},{"$f":"U3/(1+B4)^A4","v":17205085.057374049},{"$f":"V3/(1+B4)^A4","v":15704860.57867237},{"$f":"W3/(1+B4)^A4","v":18848641.678414688},{"$f":"X3+U4","v":35105255.551066011},{"$f":"Y3+V4","v":32044197.524723105},{"$f":"Z3+W4","v":38458768.480637327},{"$f":"AA3/(1+B4)^A4","v":6466652.5906923013},{"$f":"AB3/(1+B4)^A4","v":5902931.0702667749},{"$f":"AC3/(1+B4)^A4","v":7084232.3265730832},{"$f":"AD3+AA4","v":13194557.946048573},{"$f":"AE3+AB4","v":12044340.555772327},{"$f":"AF3+AC4","v":14454667.639139719},{"$f":"AG3/(1+B4)^A4","v":5178203.7133541508},{"$f":"AH3/(1+B4)^A4","v":4726845.9140921645},{"$f":"AI3/(1+B4)^A4","v":5672684.4460491436},{"$f":"AJ3+AG4","v":10565606.856727809},{"$f":"AK3+AH4","v":9644656.403113652},{"$f":"AL3+AI4","v":11574545.343718672},{"$f":"AM3/(1+B4)^A4","v":3.153035643519261},{"$f":"AN3/(1+B4)^A4","v":2.8788117228565944},{"$f":"AO3/(1+B4)^A4","v":3.45345904471779},{"$f":"AP3+AM4","v":6.4334539270366999},{"$f":"AQ3+AN4","v":5.8739274393165957},{"$f":"AR3+AO4","v":7.0464378348421786},{"$f":"AS3/(1+B4)^A4","v":1.1909706406898328},{"$f":"AT3/(1+B4)^A4","v":1.0879287774969395},{"$f":"AU3/(1+B4)^A4","v":1.3038571712719798},{"$f":"AV3+AS4","v":2.4300564952635346},{"$f":"AW3+AT4","v":2.2198098776047557},{"$f":"AX3+AU4","v":2.6603901722633472},{"$f":"AY3/(1+B4)^A4","v":0.95545688409331875},{"$f":"AZ3/(1+B4)^A4","v":0.87295382732250082},{"$f":"BA3/(1+B4)^A4","v":1.0458423211641217},{"$f":"BB3+AY4","v":1.9495142263040077},{"$f":"BC3+AZ4","v":1.7811749892688307},{"$f":"BD3+BA4","v":2.1339366721032738},{"$f":"BE3/(1+B4)^A4","v":866832.69759770087},{"$f":"BF3/(1+B4)^A4","v":791443.0452852007},{"$f":"BG3/(1+B4)^A4","v":949425.11224980187},{"$f":"BH3+BE4","v":1768685.436178349},{"$f":"BI3+BF4","v":1614860.3895999235},{"$f":"BJ3+BG4","v":1937206.9990344956},{"$f":"BK3/(1+B4)^A4","v":327421.70084590209},{"$f":"BL3/(1+B4)^A4","v":299093.42729131132},{"$f":"BM3/(1+B4)^A4","v":358456.47079152445},{"$f":"BN3+BK4","v":668071.23840597854},{"$f":"BO3+BL4","v":610270.22904519155},{"$f":"BP3+BM4","v":731394.58300302643},{"$f":"BQ3/(1+B4)^A4","v":262674.24853861978},{"$f":"BR3/(1+B4)^A4","v":239992.50454765066},{"$f":"BS3/(1+B4)^A4","v":287523.01686785504},{"$f":"BT3+BQ4","v":535960.53671819973},{"$f":"BU3+BR4","v":489680.7062790264},{"$f":"BV3+BS4","v":586661.96361717139}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":58.972549568127761},{"$f":"D4/(1+B5)^A5","v":53.830345264079028},{"$f":"E4/(1+B5)^A5","v":64.606042455790188},{"$f":"F4+C5","v":186.66515084415181},170.3885891367795,204.49678280437649,{"$f":"I4/(1+B5)^A5","v":22.165248772252706},{"$f":"J4/(1+B5)^A5","v":20.233023782079446},{"$f":"K4/(1+B5)^A5","v":1.1222782345118327},{"$f":"L4+I5","v":70.159413758954045},64.043363632295382,3.5523347297753674,{"$f":"O4/(1+B5)^A5","v":17.748931443309512},{"$f":"P4/(1+B5)^A5","v":16.20184695630023},{"$f":"Q4/(1+B5)^A5","v":19.443825099580124},{"$f":"R4+O5","v":56.18049396627201},51.283524761937116,61.545321879080092,{"$f":"U4/(1+B5)^A5","v":16212735.917345187},{"$f":"V4/(1+B5)^A5","v":14799040.884230398},{"$f":"W4/(1+B5)^A5","v":17761496.029444452},{"$f":"X4+U5","v":51317991.4684112},46843238.408953503,56220264.510081783,{"$f":"AA4/(1+B5)^A5","v":6093671.1659658635},{"$f":"AB4/(1+B5)^A5","v":5562463.7868040716},{"$f":"AC4/(1+B5)^A5","v":6675630.3444499886},{"$f":"AD4+AA5","v":19288229.112014435},17606804.342576399,21130297.983589709,{"$f":"AG4/(1+B5)^A5","v":4879537.0119280582},{"$f":"AH4/(1+B5)^A5","v":4454212.4768114872},{"$f":"AI4/(1+B5)^A5","v":5345497.2503497368},{"$f":"AJ4+AG5","v":15445143.868655868},14098868.879925139,16920042.594068408,{"$f":"AM4/(1+B5)^A5","v":2.9711759085111131},{"$f":"AN4/(1+B5)^A5","v":2.7127685834036255},{"$f":"AO4/(1+B5)^A5","v":3.2542715892810743},{"$f":"AP4+AM5","v":9.4046298355478122},8.586696022720222,10.300709424123253,{"$f":"AS4/(1+B5)^A5","v":1.1222782345118327},{"$f":"AT4/(1+B5)^A5","v":1.0251795854318282},{"$f":"AU4/(1+B5)^A5","v":1.2286537335489176},{"$f":"AV4+AS5","v":3.5523347297753674},3.2449894630365836,3.8890439058122648,{"$f":"AY4/(1+B5)^A5","v":0.90034836157786113},{"$f":"AZ4/(1+B5)^A5","v":0.82260388851431654},{"$f":"BA4/(1+B5)^A5","v":0.98552057764747514},{"$f":"BB4+AY5","v":2.8498625878818689},2.6037788777831472,3.1194572497507487,{"$f":"BE4/(1+B5)^A5","v":816835.81126197777},{"$f":"BF4/(1+B5)^A5","v":745794.45809417265},{"$f":"BG4/(1+B5)^A5","v":894664.48825282312},{"$f":"BH4+BE5","v":2585521.247440327},2360654.8476940962,2831871.4872873188,{"$f":"BK4/(1+B5)^A5","v":308536.78152247448},{"$f":"BL4/(1+B5)^A5","v":281842.4166528252},{"$f":"BM4/(1+B5)^A5","v":337781.53838976379},{"$f":"BN4+BK5","v":976608.01992845302},892112.64569801674,1069176.1213927902,{"$f":"BQ4/(1+B5)^A5","v":247523.81110830279},{"$f":"BR4/(1+B5)^A5","v":226150.29715913438},{"$f":"BS4/(1+B5)^A5","v":270939.36049092642},{"$f":"BT4+BQ5","v":783484.34782650252},715831.00343816075,857601.32410809782]
[4,0.02,54.481520179636718,49.730918253647445,59.685996816456552,241.14667102378854,220.11950739042695,264.18277962083306,20.477263694985474,18.69218647575978,1.0368116136828684,90.636677453939512,82.735550108055165,4.5891463434582356,16.397269130759671,14.968002203759569,17.963088882706629,72.577763097031678,66.251526965696684,79.50841076178672,14978061.920615133,13672026.230475634,16408876.866190352,66296053.389026329,60515264.639429137,72629141.376272142,5629610.234387219,5138856.7268770654,6167250.5595639255,24917839.346401654,22745661.069453463,27297548.543153636,4507937.9495968213,4115003.8232525238,4938413.1845729128,19953081.81825269,18213872.703177664,21858455.778641321,2.7449072729981649,2.5061788476458657,3.0064439228053557,12.149537108545978,11.092874870366089,13.307153346928608,1.0368116136828684,0.94710747085695257,1.1350861319095671,4.5891463434582356,4.1920969338935361,5.0241300377218323,0.83178271567417317,0.75995883983557599,0.91046867791462804,3.6816453035560421,3.3637377176187231,4.0299259276653769,754630.02804903523,688998.79886622424,826531.69530072273,3340151.275489362,3049653.6465603206,3658403.1825880418,285040.29437048,260378.82748497161,312057.92923758272,1261648.3142989329,1152491.4731829884,1381234.0506303729,228673.74072505644,208927.91762500329,250306.08892009125,1012158.088551559,924758.92106316402,1107907.413028189]
[5,0.02,49.345591393067266,45.042824863461448,54.059446232074976,290.49226241685579,265.16233225388839,318.24222585290806,18.54688862955993,16.930089194181708,0.93907222250204636,109.18356608349944,99.665639302236869,5.528218565960282,14.851511848802037,13.556980757547121,16.269723040780633,87.429274945833711,79.808507723243807,95.778133802567353,13566092.15304137,12383175.389744548,14862025.33241396,79862145.542067707,72898440.029173687,87491166.708686098,5098911.4366183188,4654420.8648342751,5585868.843737836,30016750.783019975,27400081.934287738,32883417.386891473,4082978.2897513397,3727085.7452877085,4472872.9729379583,24036060.10800403,21940958.448465373,26331328.751579277,2.4861470872806541,2.2699233972568953,2.7230288889107239,14.635684195826633,13.362798267622985,16.030182235839334,0.93907222250204636,0.85782441657523112,1.0280824814811589,5.528218565960282,5.0499213504687672,6.0522125192029907,0.75337123267009554,0.68831813544167963,0.8246395329723889,4.4350165362261373,4.0520558530604029,4.8545654606377662,683491.66642682487,624047.44006894459,748615.22173481691,4023642.9419161868,3673701.086629265,4407018.4043228589,258169.77665433247,235833.1262805273,282640.48096220236,1519818.0909532653,1388324.5994635157,1663874.5315925754,207116.8523737416,189232.45202657219,226709.93662295319,1219274.9409253006,1113991.3730897363,1334617.3496511423]
[9,0.02,27.242264507610141,24.866832364537643,29.844646539103387,432.25477490020256,394.56363927498046,473.5469391001796,10.239197293532575,9.3466093919410991,0.51843443669304645,162.46600645252147,148.30325642220416,8.22603277604418,8.1990873490638378,7.4844144187026007,8.9820404625807218,130.09544986492011,118.75568820324666,142.51861761391953,7489444.5549129592,6836390.645810442,8204891.5373077467,118835501.70020166,108473453.03872021,130187545.29561195,2814960.5696437159,2569570.2645357093,3083795.5782875405,44665161.629437298,40771537.769074216,48930784.118866138,2254093.454108703,2057615.5407053435,2469342.9584640805,35765846.790658474,32648319.016588662,39181224.613839157,1.3725294326098498,1.2531586278399163,1.5033049794189257,21.778013379575675,19.883949090938096,23.853037448614312,0.51843443669304645,0.47357988824736225,0.56757440949597737,8.22603277604418,7.5143227514893844,9.0057399063599917,0.4159143261520718,0.38000040493428361,0.45525948005604622,6.599339543833123,6.0294910304159659,7.2236316484570011,377335.85189461871,344518.42500450066,413288.67096703436,5987212.3948037084,5466496.1573841246,6557678.1029989058,142528.01810530268,130196.60367660255,156037.58158651297,2261501.2920775819,2065837.9408686603,2475858.4105887571,114343.18481269274,104469.72801415827,125159.95625201326,1814290.7172337214,1657627.9388973182,1985921.1300558387]
[16,0.02,4.4939431594130292,4.1020867105106849,4.9232377551446529,516.67061766604013,471.61870972930529,566.02680577731178,1.6890802386232242,1.5418369984949554,8.5522071402325178E-2,194.19429646078348,177.26567651042382,9.8325100892664459,1.3525392683659732,1.2346452685585287,1.4816969155816604,155.50203338475174,141.94770847700448,170.35134477923265,1235475.0507598999,1127745.8586173244,1353496.7398730638,142043108.90093118,129657436.39228337,155612114.30420661,464362.01338673296,423881.8953437435,508709.62067790254,53387904.512015767,48733887.571757615,58486568.388781942,371840.15506272385,339428.7314577545,407348.18110786681,42750625.847788207,39024270.248844132,46832999.188540943,0.22641543815298568,0.20672377076683229,0.24798845657210319,26.031082310108637,23.76712266701271,28.511341707288491,8.5522071402325178E-2,7.8122767607307214E-2,9.362830811292551E-2,9.8325100892664459,8.9818088840091139,10.76448768213837,6.8610131158180696E-2,6.2685692661546472E-2,7.5100593255904818E-2,7.8881368958559221,7.2070016013498215,8.634348172236896,62246.142201189177,56832.508138529505,68176.997372460348,7156466.2919806978,6534058.4074676177,7838339.3143864246,23511.731626058245,21477.514701754339,25740.298578562557,2703154.1055851616,2469279.2928730035,2959373.4263499849,18862.300271365311,17233.553379669174,20646.658396332841,2168606.9418558334,1981349.1967747402,2373755.3787321048]
[19,0.02,1.5424755898010929,1.4079770023251996,1.6898242346905061,{"$f":"F20+C21","v":523.66959489071314},478.00740011591171,573.69437692754593,0.5797503316957896,0.52921139615421486,2.9354111266628194E-2,{"$f":"L20+I21","v":196.82491142439443},179.66697124287293,9.965704259445916,0.464237915722645,0.42377264715196961,0.50856925481603044,{"$f":"R20+O21","v":157.60851119254085},143.87057527986809,172.658975872497,424057.45689367398,387081.0993176208,464566.55281822645,{"$f":"X20+U21","v":143967268.02693346},131413815.43396062,157720083.30158886,159384.98665245206,145490.82027369138,174606.60812966913,{"$f":"AD20+AA21","v":54111113.293348342},49394051.625067435,59278845.220685996,127628.30817980772,116503.59476712227,139815.88187039446,{"$f":"AJ20+AG21","v":43329738.819222137},39552904.874739744,47467413.230052382,7.7713552244998804E-2,7.0954695893644532E-2,8.5118152866196783E-2,{"$f":"AP20+AM21","v":26.383707263013928},24.089079334480783,28.897565007842349,2.9354111266628194E-2,2.6814416152454005E-2,3.2136450029649773E-2,{"$f":"AV20+AS21","v":9.965704259445916},9.1034791970985616,10.910306704057778,2.35493527110761E-2,2.1515882006135148E-2,2.5777102150073519E-2,{"$f":"BB20+AY21","v":7.9949919957812741},7.304629835550343,8.7513116769168597,21365.013196375767,19506.868111412357,23400.686324365714,{"$f":"BH20+BE21","v":7253409.9595207162},6622570.7486282829,7944519.8411376262,8070.0335586545489,7371.8204663223214,8834.9542535848122,{"$f":"BN20+BK21","v":2739771.8527007918},2502728.9006913165,2999461.9982604431,6474.1890816170626,5915.1472261046247,7086.6420552290292,{"$f":"BT20+BQ21","v":2197983.5506203892},2008189.1552089816,2405910.9905757597]
[25,0.02,0.10646212047404678,9.7178988268827163E-2,0.11663216743467787,526.39757349716785,480.49750833293615,576.68295217073592,4.0014539008571881E-2,3.652632676078451E-2,2.0260294235705453E-3,197.85024142793449,180.60291951754672,10.017619108586043,3.2041837964293468E-2,2.9248913184108487E-2,3.5101600073037392E-2,158.42954921140495,144.62004757173133,173.55841704110421,29268.570836543317,26716.451722968995,32064.520593628647,144717244.02523288,132098396.09435061,158541702.53870496,11000.798821675893,10041.819357311848,12051.399628737478,54392997.062954076,49651362.565847613,59587649.518577531,8808.9435004216957,8041.1124971879344,9650.1334337423832,43555458.627428263,39758949.830135614,47714687.635629348,5.3638123133216611E-3,4.897314053055872E-3,5.8748800336852836E-3,26.521149248713879,24.214567798418372,29.048102560316597,2.0260294235705453E-3,1.8507389171921419E-3,2.2180672662093464E-3,10.017619108586043,9.1509024134477421,10.96714231866844,1.6253832747756508E-3,1.4850325265360728E-3,1.7791431985817179E-3,8.0366407134766753,7.3426822145959729,8.7969003291242291,1474.6195167571298,1346.3697945562474,1615.122276885601,7291195.5162658012,6657070.0426454609,7985905.6316754594,556.99609811126516,508.80522439895202,609.79115024382997,2754044.2853064975,2515766.4934128625,3015087.2479254277,446.8504412881864,408.26520741795412,489.12212629408896,2209433.6179184215,2018650.5169274672,2418444.2248428641]
[36,0.02,1.2431872323358614E-4,1.1347855643789638E-4,1.3619456459144721E-4,526.54597727835346,480.63297181277915,576.8455325756546,4.6726069123701866E-5,4.2652788495044848E-5,2.3658498445310433E-6,197.90602003599548,180.65383570238302,10.020443309587419,3.7416128553906488E-5,3.4154754074288782E-5,4.0989096263583845E-5,158.47421420482104,144.66081934382041,173.60734721601816,34.17770885145822,31.197529719886852,37.442615679148538,144758043.19927433,132135637.7201786,158586399.15076575,12.845932975697957,11.726106486369018,14.072748207073243,54408331.720332004,49665360.445619047,59604448.669914365,10.286443705357049,9.3898264901809299,11.268724145026356,43567737.929379903,39770158.807509042,47728139.521465681,6.2634700068677913E-6,5.7187272584733512E-6,6.860257730037305E-6,26.528626180652878,24.221394451127246,29.05629189946491,2.3658498445310433E-6,2.1611583368765027E-6,2.5900976737409454E-6,10.020443309587419,9.1534822667521443,10.970234212459054,1.8980044036845331E-6,1.7341130050506275E-6,2.0775540625392392E-6,8.0389064303605622,7.3447522883568581,8.7993803809658093,1.7219534493798141,1.5721927490661041,1.8860223564445056,7293251.07472286,6658946.8263080129,7988157.0451537892,0.65041954316664441,0.59414574489220351,0.71206976622199969,2754820.7147698337,2516475.7467966168,3015937.2715021395,0.52179945402134165,0.47674242351079499,0.57116125411950169,2210056.5089036501,2019219.6216967276,2419126.0408040751]
[39,0.02,1.3005197754251056E-5,1.1871189061110584E-5,1.4247550163766237E-5,526.5460781854224,480.6330639210974,576.84564312211103,4.8880953200489016E-6,4.4619823524574437E-6,2.4749566505102194E-7,197.90605796262921,180.65387032281473,10.020445229901327,3.9141662525582613E-6,3.5729881986427499E-6,4.2879406159467826E-6,158.47424457475861,144.66084706656429,173.60738048606353,3.575389537787236,3.2636278180633731,3.916937116775288,144758070.94065014,132135663.04260148,158586429.54220238,1.3438353800730831,1.2266883843079508,1.472174654133874,54408342.147123806,49665369.963469662,59604460.092488028,1.0760827580635735,0.98228607249657551,1.1788408224625226,43567746.278684475,39770166.429047011,47728148.668068014,6.5523248589098378E-7,5.9824599999575239E-7,7.1766348707288732E-7,26.528631264588615,24.22139909290598,29.056297467801532,2.4749566505102194E-7,2.2608253059772419E-7,2.7095462029911121E-7,10.020445229901327,9.1534840209219723,10.970236314790528,1.9855354017735006E-7,1.8140857605597705E-7,2.1733654212088128E-7,8.0389079709335043,7.3447536959023676,8.7993820672756868,0.1801365437989724,0.16446981659380802,0.19730007738587216,7293252.4723986965,6658948.102426026,7988158.5760011384,6.8041519105841247E-2,6.2154619241475383E-2,7.449085611296373E-2,2754821.2427026182,2516476.2290530624,3015937.8494752003,5.4586347986032367E-2,4.9872853696777353E-2,5.9750171705297749E-2,2210056.9324380313,2019220.0086592007,2419126.504404461]
[44,0.02,2.0327355868219767E-7,1.8554880070565222E-7,2.2269174825467121E-7,526.54608851805119,480.63307335275641,576.84565444178884,7.6401801007550826E-8,6.9741579382344516E-8,3.8684013533660924E-9,197.90606184622067,180.65387386785946,10.020445426536618,6.1179116109265138E-8,5.5846442321893978E-8,6.7021276023005955E-8,158.47424768456349,144.66084990530319,173.60738389283213,5.588397568068839E-2,5.1011084439304799E-2,6.1222425210800027E-2,144758073.78129691,132135665.63555358,158586432.65420869,2.1004386488564425E-2,1.9173358066845659E-2,2.301035221472952E-2,54408343.214800932,49665370.938073516,59604461.2621307,1.6819365287747114E-2,1.535330637591192E-2,1.8425492147820511E-2,43567747.133632161,39770167.209473237,47728149.604656979,1.0241400529854026E-8,9.3506915991935847E-9,1.1217208204765373E-8,26.528631785170788,24.221399568212391,29.056298037985126,3.8684013533660924E-9,3.5337102456173141E-9,4.2350690047431579E-9,10.020445426536618,9.1534842005445309,10.970236530063957,3.1034272191367348E-9,2.8354483743482425E-9,3.3970088870162713E-9,8.0389081286842803,7.3447538400314709,8.7993822399495567,2.8155662834699734E-3,2.5706925451328545E-3,3.0838353723140937E-3,7293252.6155171692,6658948.233097285,7988158.7327560382,1.063501069967667E-3,9.7148777592573332E-4,1.1643053567883001E-3,2754821.2967616012,2516476.2784349034,3015937.9086581813,8.5319434738765417E-4,7.7952159160876581E-4,9.3390583241520823E-4,2210056.9758068812,2019220.0482831805,2419126.5518759689]
[50,0.02,{"$f":"C51/(1+B52)^A52","v":7.1950188856759055E-10},{"$f":"D51/(1+B52)^A52","v":6.5676378863366745E-10},{"$f":"E51/(1+B52)^A52","v":7.8823401566042821E-10},{"$f":"F51+C52","v":526.5460886559531},{"$f":"G51+D52","v":480.63307347863366},{"$f":"H51+E52","v":576.84565459286409},{"$f":"I51/(1+B52)^A52","v":2.7042986048589485E-10},{"$f":"J51/(1+B52)^A52","v":2.4685551038998967E-10},{"$f":"K51/(1+B52)^A52","v":1.3692494476548393E-11},{"$f":"L51+I52","v":197.90606189805206},{"$f":"M51+J52","v":180.65387391517248},{"$f":"N51+K52","v":10.02044542916096},{"$f":"O51/(1+B52)^A52","v":2.1654803441667319E-10},{"$f":"P51/(1+B52)^A52","v":1.9767263868885454E-10},{"$f":"Q51/(1+B52)^A52","v":2.3722679420471894E-10},{"$f":"R51+O52","v":158.47424772606769},{"$f":"S51+P52","v":144.6608499431897},{"$f":"T51+Q52","v":173.60738393829973},{"$f":"U51/(1+B52)^A52","v":1.9780549080553877E-4},{"$f":"V51/(1+B52)^A52","v":1.8055752961624604E-4},{"$f":"W51/(1+B52)^A52","v":2.1670133020461793E-4},{"$f":"X51+U52","v":144758073.81920892},{"$f":"Y51+V52","v":132135665.67015976},{"$f":"Z51+W52","v":158586432.69574228},{"$f":"AA51/(1+B52)^A52","v":7.4346589122066813E-5},{"$f":"AB51/(1+B52)^A52","v":6.7865527758314713E-5},{"$f":"AC51/(1+B52)^A52","v":8.144685409373548E-5},{"$f":"AD51+AA52","v":54408343.229050413},{"$f":"AE51+AB52","v":49665370.951080821},{"$f":"AF51+AC52","v":59604461.277741045},{"$f":"AG51/(1+B52)^A52","v":5.9533395132625567E-5},{"$f":"AH51/(1+B52)^A52","v":5.4344170510126031E-5},{"$f":"AI51/(1+B52)^A52","v":6.521840068176664E-5},{"$f":"AJ51+AG52","v":43567747.145042509},{"$f":"AK51+AH52","v":39770167.219889},{"$f":"AL51+AI52","v":47728149.617156923},{"$f":"AM51/(1+B52)^A52","v":3.6250199340129103E-11},{"$f":"AN51/(1+B52)^A52","v":3.3097468793525386E-11},{"$f":"AO51/(1+B52)^A52","v":3.9704143225054813E-11},{"$f":"AP51+AM52","v":26.528631792118606},{"$f":"AQ51+AN52","v":24.221399574555949},{"$f":"AR51+AO52","v":29.056298045594939},{"$f":"AS51/(1+B52)^A52","v":1.3692494476548393E-11},{"$f":"AT51/(1+B52)^A52","v":1.2507830392969702E-11},{"$f":"AU51/(1+B52)^A52","v":1.4990341915992792E-11},{"$f":"AV51+AS52","v":10.02044542916096},{"$f":"AW51+AT52","v":9.1534842029418169},{"$f":"AX51+AU52","v":10.970236532937049},{"$f":"AY51/(1+B52)^A52","v":1.0984811599092165E-11},{"$f":"AZ51/(1+B52)^A52","v":1.0036280534985951E-11},{"$f":"BA51/(1+B52)^A52","v":1.2023965760890431E-11},{"$f":"BB51+AY52","v":8.0389081307896628},{"$f":"BC51+AZ52","v":7.344753841955054},{"$f":"BD51+BA52","v":8.7993822422541061},{"$f":"BE51/(1+B52)^A52","v":9.9659063946977297E-6},{"$f":"BF51/(1+B52)^A52","v":9.0991575743574611E-6},{"$f":"BG51/(1+B52)^A52","v":1.0915464799238792E-5},{"$f":"BH51+BE52","v":7293252.6174272634},{"$f":"BI51+BF52","v":6658948.2348412564},{"$f":"BJ51+BG52","v":7988158.7348481268},{"$f":"BK51/(1+B52)^A52","v":3.7643411828673014E-6},{"$f":"BL51/(1+B52)^A52","v":3.4386532809793794E-6},{"$f":"BM51/(1+B52)^A52","v":4.1211454579208411E-6},{"$f":"BN51+BK52","v":2754821.2974830852},{"$f":"BO51+BL52","v":2516476.2790939659},{"$f":"BP51+BM52","v":3015937.9094480523},{"$f":"BQ51/(1+B52)^A52","v":3.0199448872755542E-6},{"$f":"BR51/(1+B52)^A52","v":2.759174685471972E-6},{"$f":"BS51/(1+B52)^A52","v":3.305629195076802E-6},{"$f":"BT51+BQ52","v":2210056.9763856921},{"$f":"BU51+BR52","v":2019220.0488120122},{"$f":"BV51+BS52","v":2419126.5525095356}]

{"sheet":"Blair NPV 3%","index":40,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU8","v":65.110459893930312},{"$f":"'WTP Values '!CV8","v":59.433050835697685},{"$f":"'WTP Values '!CW8","v":71.330291246162119},{"$f":"C3","v":65.110459893930312},{"$f":"D3","v":59.433050835697685},{"$f":"E3","v":71.330291246162119},{"$f":"'WTP Values '!CC8","v":24.472225667596582},{"$f":"'WTP Values '!CD8","v":22.338893148482974},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"I3","v":24.472225667596582},{"$f":"J3","v":22.338893148482974},{"$f":"K3","v":1.239085854573702},{"$f":"'WTP Values '!CI8","v":19.596254483870901},{"$f":"'WTP Values '!CJ8","v":17.888148200835435},{"$f":"'WTP Values '!CK8","v":21.467554033224744},{"$f":"O3","v":19.596254483870901},{"$f":"P3","v":17.888148200835435},{"$f":"Q3","v":21.467554033224744},{"$f":"'WTP Values '!BH8","v":17900170.493691962},{"$f":"'WTP Values '!BI8","v":16339336.946050733},{"$f":"'WTP Values '!BJ8","v":19610126.802222639},{"$f":"U3","v":17900170.493691962},{"$f":"V3","v":16339336.946050733},{"$f":"W3","v":19610126.802222639},{"$f":"'WTP Values '!AV8","v":6727905.3553562704},{"$f":"'WTP Values '!AW8","v":6141409.485505552},{"$f":"'WTP Values '!AX8","v":7370435.3125666352},{"$f":"AA3","v":6727905.3553562704},{"$f":"AB3","v":6141409.485505552},{"$f":"AC3","v":7370435.3125666352},{"$f":"'WTP Values '!BB8","v":5387403.1433736589},{"$f":"'WTP Values '!BC8","v":4917810.4890214875},{"$f":"'WTP Values '!BD8","v":5901860.8976695286},{"$f":"AG3","v":5387403.1433736589},{"$f":"AH3","v":4917810.4890214875},{"$f":"AI3","v":5901860.8976695286},{"$f":"'WTP Values '!CX8","v":3.2804182835174394},{"$f":"'WTP Values '!CY8","v":2.9951157164600009},{"$f":"'WTP Values '!CZ8","v":3.5929787901243886},{"$f":"AM3","v":3.2804182835174394},{"$f":"AN3","v":2.9951157164600009},{"$f":"AO3","v":3.5929787901243886},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"'WTP Values '!CG8","v":1.131881100107816},{"$f":"'WTP Values '!CH8","v":1.3565330009913676},{"$f":"AS3","v":1.239085854573702},{"$f":"AT3","v":1.131881100107816},{"$f":"AU3","v":1.3565330009913676},{"$f":"'WTP Values '!CL8","v":0.99405734221068887},{"$f":"'WTP Values '!CM8","v":0.90822116194632985},{"$f":"'WTP Values '!CN8","v":1.0880943509391523},{"$f":"AY3","v":0.99405734221068887},{"$f":"AZ3","v":0.90822116194632985},{"$f":"BA3","v":1.0880943509391523},{"$f":"'WTP Values '!BK8","v":901852.73858064797},{"$f":"'WTP Values '!BL8","v":823417.34431472281},{"$f":"'WTP Values '!BM8","v":987781.88678469381},{"$f":"BE3","v":901852.73858064797},{"$f":"BF3","v":823417.34431472281},{"$f":"BG3","v":987781.88678469381},{"$f":"'WTP Values '!AY8","v":340649.53756007651},{"$f":"'WTP Values '!AZ8","v":311176.80175388028},{"$f":"'WTP Values '!BA8","v":372938.11221150204},{"$f":"BK3","v":340649.53756007651},{"$f":"BL3","v":311176.80175388028},{"$f":"BM3","v":372938.11221150204},{"$f":"'WTP Values '!BE8","v":273286.28817958001},{"$f":"'WTP Values '!BF8","v":249688.20173137574},{"$f":"'WTP Values '!BG8","v":299138.94674931635},{"$f":"BQ3","v":273286.28817958001},{"$f":"BR3","v":249688.20173137574},{"$f":"BS3","v":299138.94674931635}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":61.372853137836096},{"$f":"D3/(1+B4)^A4","v":56.021350585067104},{"$f":"E3/(1+B4)^A4","v":67.235640725951669},{"$f":"F3+C4","v":126.48331303176641},{"$f":"G3+D4","v":115.45440142076478},{"$f":"H3+E4","v":138.56593197211379},{"$f":"I3/(1+B4)^A4","v":23.0674198016746},{"$f":"J3/(1+B4)^A4","v":21.056549296336105},{"$f":"K3/(1+B4)^A4","v":1.1679572575866737},{"$f":"L3+I4","v":47.539645469271179},{"$f":"M3+J4","v":43.395442444819082},{"$f":"N3+K4","v":2.4070431121603759},{"$f":"O3/(1+B4)^A4","v":18.471349310840704},{"$f":"P3/(1+B4)^A4","v":16.861295316085808},{"$f":"Q3/(1+B4)^A4","v":20.235228610825473},{"$f":"R3+O4","v":38.067603794711601},{"$f":"S3+P4","v":34.749443516921247},{"$f":"T3+Q4","v":41.702782644050217},{"$f":"U3/(1+B4)^A4","v":16872627.480150782},{"$f":"V3/(1+B4)^A4","v":15401392.163305433},{"$f":"W3/(1+B4)^A4","v":18484425.301369254},{"$f":"X3+U4","v":34772797.97384274},{"$f":"Y3+V4","v":31740729.109356165},{"$f":"Z3+W4","v":38094552.103591889},{"$f":"AA3/(1+B4)^A4","v":6341696.0649978984},{"$f":"AB3/(1+B4)^A4","v":5788867.4573527686},{"$f":"AC3/(1+B4)^A4","v":6947342.1741602747},{"$f":"AD3+AA4","v":13069601.420354169},{"$f":"AE3+AB4","v":11930276.94285832},{"$f":"AF3+AC4","v":14317777.48672691},{"$f":"AG3/(1+B4)^A4","v":5078144.1637983406},{"$f":"AH3/(1+B4)^A4","v":4635508.0488467226},{"$f":"AI3/(1+B4)^A4","v":5563069.9384197649},{"$f":"AJ3+AG4","v":10465547.307172},{"$f":"AK3+AH4","v":9553318.5378682092},{"$f":"AL3+AI4","v":11464930.836089294},{"$f":"AM3/(1+B4)^A4","v":3.0921088542911108},{"$f":"AN3/(1+B4)^A4","v":2.8231838217174108},{"$f":"AO3/(1+B4)^A4","v":3.3867271091755948},{"$f":"AP3+AM4","v":6.3725271378085502},{"$f":"AQ3+AN4","v":5.8182995381774116},{"$f":"AR3+AO4","v":6.979705899299983},{"$f":"AS3/(1+B4)^A4","v":1.1679572575866737},{"$f":"AT3/(1+B4)^A4","v":1.0669064945874409},{"$f":"AU3/(1+B4)^A4","v":1.2786624573393983},{"$f":"AV3+AS4","v":2.4070431121603759},{"$f":"AW3+AT4","v":2.1987875946952569},{"$f":"AX3+AU4","v":2.6351954583307657},{"$f":"AY3/(1+B4)^A4","v":0.93699438421216785},{"$f":"AZ3/(1+B4)^A4","v":0.85608555183931556},{"$f":"BA3/(1+B4)^A4","v":1.0256332839467928},{"$f":"BB3+AY4","v":1.9310517264228566},{"$f":"BC3+AZ4","v":1.7643067137856454},{"$f":"BD3+BA4","v":2.1137276348859451},{"$f":"BE3/(1+B4)^A4","v":850082.70202719199},{"$f":"BF3/(1+B4)^A4","v":776149.82026083779},{"$f":"BG3/(1+B4)^A4","v":931079.16559967375},{"$f":"BH3+BE4","v":1751935.44060784},{"$f":"BI3+BF4","v":1599567.1645755605},{"$f":"BJ3+BG4","v":1918861.0523843677},{"$f":"BK3/(1+B4)^A4","v":321094.86055243335},{"$f":"BL3/(1+B4)^A4","v":293313.98035053286},{"$f":"BM3/(1+B4)^A4","v":351529.9389306269},{"$f":"BN3+BK4","v":661744.39811250987},{"$f":"BO3+BL4","v":604490.78210441314},{"$f":"BP3+BM4","v":724468.05114212888},{"$f":"BQ3/(1+B4)^A4","v":257598.53726042042},{"$f":"BR3/(1+B4)^A4","v":235355.07751095839},{"$f":"BS3/(1+B4)^A4","v":281967.14746848558},{"$f":"BT3+BQ4","v":530884.82544000039},{"$f":"BU3+BR4","v":485043.27924233413},{"$f":"BV3+BS4","v":581106.09421780193}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":56.164854659797093},{"$f":"D4/(1+B5)^A5","v":51.26747173362341},{"$f":"E4/(1+B5)^A5","v":61.530135821620284},{"$f":"F4+C5","v":182.64816769156351},166.72187315438819,200.09606779373408,{"$f":"I4/(1+B5)^A5","v":21.109956834300423},{"$f":"J4/(1+B5)^A5","v":19.269725463300627},{"$f":"K4/(1+B5)^A5","v":1.0688463427614341},{"$f":"L4+I5","v":68.649602303571598},62.665167908119713,3.47588945492181,{"$f":"O4/(1+B5)^A5","v":16.903901258814603},{"$f":"P4/(1+B5)^A5","v":15.430473774406424},{"$f":"Q4/(1+B5)^A5","v":18.518100688301352},{"$f":"R4+O5","v":54.971505053526201},50.179917291327669,60.220883332351569,{"$f":"U4/(1+B5)^A5","v":15440844.309832906},{"$f":"V4/(1+B5)^A5","v":14094455.580676083},{"$f":"W4/(1+B5)^A5","v":16915867.642484587},{"$f":"X4+U5","v":50213642.283675648},45835184.690032244,55010419.74607648,{"$f":"AA4/(1+B5)^A5","v":5803550.2600355791},{"$f":"AB4/(1+B5)^A5","v":5297633.770697318},{"$f":"AC4/(1+B5)^A5","v":6357802.2453552214},{"$f":"AD4+AA5","v":18873151.680389747},17227910.713555638,20675579.732082132,{"$f":"AG4/(1+B5)^A5","v":4647221.2764929766},{"$f":"AH4/(1+B5)^A5","v":4242146.5277665164},{"$f":"AI4/(1+B5)^A5","v":5090997.0545431431},{"$f":"AJ4+AG5","v":15112768.583664976},13795465.065634726,16555927.890632438,{"$f":"AM4/(1+B5)^A5","v":2.8297176278165641},{"$f":"AN4/(1+B5)^A5","v":2.5836131272654659},{"$f":"AO4/(1+B5)^A5","v":3.0993350664672832},{"$f":"AP4+AM5","v":9.2022447656251138},8.4019126654428771,10.079040965767266,{"$f":"AS4/(1+B5)^A5","v":1.0688463427614341},{"$f":"AT4/(1+B5)^A5","v":0.9763705798314134},{"$f":"AU4/(1+B5)^A5","v":1.1701572829621656},{"$f":"AV4+AS5","v":3.47588945492181},3.1751581745266702,3.8053527412929311,{"$f":"AY4/(1+B5)^A5","v":0.85748259557251527},{"$f":"AZ4/(1+B5)^A5","v":0.7834395524584965},{"$f":"BA4/(1+B5)^A5","v":0.93859974535889823},{"$f":"BB4+AY5","v":2.788534321995372},2.5477462662441419,3.0523273802448432,{"$f":"BE4/(1+B5)^A5","v":777946.094520582},{"$f":"BF4/(1+B5)^A5","v":710287.03442015965},{"$f":"BG4/(1+B5)^A5","v":852069.33259604068},{"$f":"BH4+BE5","v":2529881.5351284221},2309854.1989957201,2770930.3849804085,{"$f":"BK4/(1+B5)^A5","v":293847.28349572525},{"$f":"BL4/(1+B5)^A5","v":268423.84268946666},{"$f":"BM4/(1+B5)^A5","v":321699.69162528875},{"$f":"BN4+BK5","v":955591.68160823511},872914.6247938798,1046167.7427674176,{"$f":"BQ4/(1+B5)^A5","v":235739.15283544784},{"$f":"BR4/(1+B5)^A5","v":215383.23617056996},{"$f":"BS4/(1+B5)^A5","v":258039.88321738693},{"$f":"BT4+BQ5","v":766623.9782754482},700426.51541290409,839145.97743518883]
[4,0.03,49.90174591329685,45.55048461470809,54.668728734002791,232.54991360486036,212.27235776909629,254.76479652773688,18.755923229335206,17.120901491033756,0.94965613175558716,87.405525532906807,79.786069399153462,4.4255455866773969,15.018897327702485,13.709776091762823,16.453092613554357,69.990402381228691,63.889693383090489,76.673975945905923,13718990.178169202,12522741.230853701,15029529.304603655,63932632.461844847,58357925.920885943,70039949.050680131,5156379.2379693408,4706878.9898653198,5648824.9482073998,24029530.918359086,21934789.703420959,26324404.680289533,4128995.9129622243,3769092.2452810626,4523284.9439385049,19241764.4966272,17564557.310915787,21079212.834570944,2.5141674615737255,2.295506800400315,2.7537190637070923,11.716412227198839,10.697419465843192,12.832760029474358,0.94965613175558716,0.86749261414614198,1.0396695899360981,4.4255455866773969,4.0426507886728125,4.8450223312290293,0.76186217997930672,0.69607589518423807,0.83393371692834484,3.5503965019746788,3.2438221614283798,3.8862610971731879,691195.02895813144,631080.83038475702,757052.56593774748,3221076.5640865536,2940935.029380477,3527982.9509181557,261079.50545116147,238491.10758134953,285826.00932754029,1216671.1870593966,1111405.7323752292,1331993.752094958,209451.18398091246,191365.21567571734,229265.09408432525,976075.16225636064,891791.73108862143,1068411.0715195141]
[5,0.03,43.045684380916427,39.292248161602913,47.157725637065766,275.59559798577681,251.5646059306992,301.92252216480267,16.179024136859546,14.76864002274165,0.81918172139665457,103.58454966976635,94.554709421895112,5.2447273080740517,12.95543276664001,11.826173288694605,14.192582218738194,82.945835147868706,75.715866671785093,90.866558164644118,11834121.440568822,10802226.590304162,12964604.00331033,75766753.902413666,69160152.511190102,83004553.053990453,4447938.0262884758,4060195.1636910858,4872726.0217721239,28477468.944647562,25994984.867112044,31197130.702061657,3561708.1452075262,3251252.0799336769,3901825.3269139854,22803472.641834728,20815809.390849464,24981038.161484931,2.1687429377663308,1.9801243306388978,2.3753822540798732,13.88515516496517,12.677543796482089,15.208142283554231,0.81918172139665457,0.74830674935084429,0.89682812113596,5.2447273080740517,4.7909575380236564,5.7418504523649894,0.65718900894021903,0.60044118178399442,0.71935854981652714,4.2075855109148979,3.8442633432123743,4.605619646989715,596230.90370195091,544375.86794634408,653040.19361847255,3817307.4677885044,3485310.897326821,4181023.1445366284,225209.47482484515,205724.52439718082,246556.02645140627,1441880.6618842417,1317130.2567724101,1578549.7785463643,180674.43120159881,165073.31606744393,197766.08410980081,1156749.5934579594,1056865.0471560652,1266177.1556293149]
[9,0.03,17.734252019238244,16.187885994193632,19.428358571354927,381.83112592228616,348.53675975503933,418.30645127152081,6.6655437262744055,6.0844841454262601,0.33749202285287017,143.51392227462603,131.00329404274481,7.2664445580173167,5.3374667636542172,4.8722268106828652,5.8471559574610277,114.91947569753843,104.90252686460344,125.89344846676244,4875501.344017663,4450374.3284959756,5341245.1917307759,104973029.90858522,95819741.299596563,115000827.95559379,1832491.5739781677,1672746.6484912471,2007498.6037187332,39454853.814874403,36015431.351898581,43222880.294799529,1467376.5970854599,1339472.8087812276,1607500.3726323871,31593667.306032833,28839807.292937759,34610632.381724983,0.89349337515335858,0.81578500641852358,0.97862603746995758,19.237551212693596,17.56443447253346,21.070518302021394,0.33749202285287017,0.30829247278893623,0.36948131146954327,7.2664445580173167,6.6377573675318526,7.9551968141996969,0.27075317018275119,0.24737381676308939,0.29636619786897306,5.829509341908456,5.3261351466009534,6.3809761412467942,245639.23793940744,224275.64979387351,269043.91320251487,5288788.4243073408,4828815.0966191953,5792707.817009286,92783.321745367139,84755.780159345639,101577.81837683306,1997691.2570325048,1824852.5470122874,2187043.0575521765,74435.473438126341,68008.020569171305,81477.008134547097,1602648.9643096337,1464261.3084274915,1754258.2410041625]
[16,0.03,1.203997063527765,1.0990126440398105,1.3190117431341537,421.9455663314202,385.15335837783425,462.25291889318612,0.45253078982662515,0.41308204237920432,2.2912689186896703E-2,158.5912176864681,144.76624702250672,8.0298431848442675,0.3623662448884471,0.33078061406479287,0.3969695815270336,126.99269379515391,115.92338367011749,139.11957094229939,331002.92558462708,302140.60436808103,362622.76635346242,116001293.62769133,105886378.20117703,127082592.76427174,124409.78461429672,113564.53323346202,136291.19634092494,43599904.531693131,39799142.989563875,47763792.593944468,99621.743959864281,90938.220946583693,109134.89478832364,34912836.95568525,31869661.72994592,38246758.553591155,6.0660207083961581E-2,5.5384504016993838E-2,6.6439953268254762E-2,21.25861117703062,19.409720024534234,23.284146247554666,2.2912689186896703E-2,2.0930300953371502E-2,2.5084475711472713E-2,8.0298431848442675,7.3351073327212823,8.7909544224233311,1.8381718128694331E-2,1.6794469180505554E-2,2.0120613577389503E-2,6.4419463310240896,5.88568861525349,7.0513491668922947,16676.706795720173,15226.310276840415,18265.674870552612,5844418.3184678685,5336121.0816202257,6401278.5090178745,6299.1575175873877,5754.1592573601101,6896.2251643087302,2207564.8410482523,2016568.0300697892,2416809.5759115075,5053.5027552660558,4617.1362047179964,5531.5599683936507,1771020.168255548,1618093.7726050455,1938557.2226574195]
[19,0.03,0.24401430872563085,0.22273709690814197,0.26732435522625975,{"$f":"F20+C21","v":423.34589923171677},386.43158704625108,463.7870219202951,9.1714499313694742E-2,8.3719414333778233E-2,4.643718977689104E-3,{"$f":"L20+I21","v":159.11754268557954},145.24669036575742,8.0564922469347273,7.3440834226684126E-2,6.7039368554904083E-2,8.0453898897061768E-2,{"$f":"R20+O21","v":127.41415111431664},116.30810468870371,139.58127436523006,67084.424471963503,61234.892464603938,73492.823479694096,{"$f":"X20+U21","v":116386273.21014349},106237788.88283801,127504348.43586238,25214.154179423516,23016.145065600584,27622.162103182818,{"$f":"AD20+AA21","v":43744601.823565051},39931226.494591437,47922308.799704783,20190.357371122846,18430.466147484571,22118.389418316987,{"$f":"AJ20+AG21","v":35028704.020379879},31975429.249272604,38373690.078901283,1.2294015448323524E-2,1.1224787726824068E-2,1.3465397682128597E-2,{"$f":"AP20+AM21","v":21.329163245878348},19.474136081259786,23.361420565967951,4.643718977689104E-3,4.2419479858129914E-3,5.0838753564275089E-3,{"$f":"AV20+AS21","v":8.0564922469347273},7.3594507384703274,8.8201294243311779,3.725426230874945E-3,3.4037381914266353E-3,4.0778484947766817E-3,{"$f":"BB20+AY21","v":6.4633255564718386},5.9052217590201117,7.0747508495210019,3379.8712670064961,3085.9191348513632,3701.9077221713164,{"$f":"BH20+BE21","v":5863814.4963341346},5353830.3467643689,6422522.768029944,1276.6514252985144,1166.196526566144,1397.6592362729534,{"$f":"BN20+BK21","v":2214891.2023685882},2023260.5202474792,2424830.3687173794,1024.1943430129311,935.75585307925746,1121.0822872831884,{"$f":"BT20+BQ21","v":1776897.7458546192},1623463.8253472613,1944990.8142735059]
[25,0.03,4.512216802692327E-3,4.1187669546948157E-3,4.9432570316075139E-3,423.62469700965801,386.68607461301457,464.09245251826235,1.6959485163596829E-3,1.5481065435928496E-3,8.5869828320887684E-5,159.22233079717506,145.34234371825423,8.0617979133897997,1.3580390753805747E-3,1.2396656852424494E-3,1.4877219141014254E-3,127.49806070756746,116.38470030756434,139.67319671337572,1240.4988415728219,1132.3315920810219,1359.0004402374805,116462920.30749987,106307752.61586973,127588317.42927006,466.25024060369515,425.6055189574152,510.77817780273892,43773410.175807185,39957523.518460944,47953868.413796745,373.35216224872971,340.80894463299461,409.00457396553867,35051772.449441716,31996486.920173846,38398961.374890722,2.2733610732991261E-4,2.0756436805752823E-4,2.4899684774040037E-4,21.343209734409562,19.486960927033969,23.376805413571674,8.5869828320887684E-5,7.8440436864929446E-5,9.4009027281505953E-5,8.0617979133897997,7.3642973627472523,8.825937990066949,6.888911934687289E-5,6.2940590408531368E-5,7.5405973498275577E-5,6.4675820304486145,5.9091106893431711,7.0794099824425993,62.499252611745725,57.063605182606643,68.454224316737168,5867676.1575780585,5357356.1539278748,6426752.3710088618,23.607336973382935,21.564848348011886,25.844965909109884,2216349.8364234413,2024592.9544065553,2426427.2598645706,18.938999716453729,17.303629879465387,20.730613545977704,1778067.9358672588,1624532.9702424784,1946271.7033009406]
[36,0.03,1.8918919703824916E-7,1.7269254714920662E-7,2.0726194450707418E-7,423.62843606112864,386.68948763200575,464.09654875150687,7.1108094326684899E-8,6.4909344280007407E-8,3.6003686392346402E-9,159.22373614604714,145.34362655777679,8.0618690694804549,5.6940154574247365E-8,5.197696960105087E-8,6.2377524541177872E-8,127.49918604755533,116.38572755736332,139.67442951513462,5.2011902358948578E-2,4.7476642646919844E-2,5.698046288683338E-2,116463948.24769442,106308690.92320064,127589443.56589353,1.9549040415361065E-2,1.7844879780279283E-2,2.1416017347726145E-2,43773796.534380823,39957876.196758814,47954291.670475319,1.5653989796364759E-2,1.4289510765550391E-2,1.7148831786482688E-2,35052081.827960603,31996769.331733692,38399300.296804421,9.5317972261183656E-9,8.7028034874398303E-9,1.0439993410988955E-8,21.343398116626911,19.487132925386348,23.377011744976048,3.6003686392346402E-9,3.2888675156191019E-9,3.9416307246413378E-9,8.0618690694804549,7.364362362467709,8.8260158907102664,2.8883978194776659E-9,2.638986618151495E-9,3.1616378826287973E-9,6.4676391154634238,5.9091628451054987,7.079472467652959,2.6204821120411757E-3,2.392575116994252E-3,2.8701634470737923E-3,5867727.9476255262,5357403.4397224654,6426809.0956476135,9.8981350442664648E-4,9.0417560184112762E-4,1.0836332919348928E-3,2216369.3986590095,2024610.8241325584,2426448.6763128527,7.9407845538928697E-4,7.2551031696655235E-4,8.6919762555150474E-4,1778083.6296820377,1624547.308906948,1946288.8817377167]
[39,0.03,6.5080775236813399E-9,5.9405954578992623E-9,7.1297770891657762E-9,423.62843615162308,386.68948771460941,464.09654885064606,2.4461068479811191E-9,2.2328708573154135E-9,1.2385209401376596E-10,159.22373618006014,145.34362658882472,8.0618690712026133,1.9587320311142322E-9,1.7879992774707848E-9,2.1457766712083813E-9,127.4991860747914,116.38572758222536,139.67442954497156,1.789200958645362E-3,1.6331887641967311E-3,1.9601186304934004E-3,116463948.27257316,106308690.94591004,127589443.59314887,6.7248380208002857E-4,6.1386095416088445E-4,7.3670750407237961E-4,43773796.543731675,39957876.20529452,47954291.680719197,5.3849469602147292E-4,4.9155683989123011E-4,5.8991701669116052E-4,35052081.835448354,31996769.338568762,38399300.30500719,3.2789227005941289E-10,2.9937502064756847E-10,3.5913407070331783E-10,21.343398121186237,19.487132929549144,23.377011749969789,1.2385209401376596E-10,1.1313650616339889E-10,1.355914540961016E-10,8.0618690712026133,7.3643623640408657,8.8260158925956578,9.9360413927822404E-11,9.078070927810581E-11,1.0875982753812295E-10,6.4676391168450253,5.9091628463678001,7.0794724691652595,9.0144157285768499E-5,8.230419382498608E-5,9.8733154490931351E-5,5867727.9488789765,5357403.4408669006,6426809.0970204929,3.404942312585087E-5,3.1103493243399138E-5,3.7276808515279487E-5,2216369.3991324655,2024610.8245650507,2426448.6768311849,2.7316169360948203E-5,2.4957436581827359E-5,2.9900256563514447E-5,1778083.6300618676,1624547.3092539797,1946288.8821534785]
[44,0.03,1.3110991308532243E-11,1.1967757779868296E-11,1.4363449898634287E-11,423.62843615444484,386.6894877171851,464.09654885373737,4.927858573737539E-12,4.4982792993494694E-12,2.4950897131284886E-13,159.22373618112073,145.34362658979282,8.0618690712563108,3.9460068725726872E-12,3.6020534330268705E-12,4.3228217832215619E-12,127.49918607564065,116.38572758300059,139.67442954590186,3.604474306376671E-6,3.2901764944655419E-6,3.9488002769755303E-6,116463948.27334891,106308690.94661815,127589443.59399873,1.3547670955235662E-6,1.2366671425416693E-6,1.4841503727754905E-6,43773796.544023253,39957876.205560669,47954291.681038611,1.0848363827163803E-6,9.9027668801000219E-7,1.1884303545016869E-6,35052081.835681841,31996769.33878189,38399300.30526296,6.6056261426525125E-13,6.0311255964905417E-13,7.2350147373867633E-13,21.343398121328402,19.487132929678943,23.377011750125501,2.4950897131284886E-13,2.2792164715133426E-13,2.7315875843464853E-13,8.0618690712563108,7.3643623640899181,8.8260158926544463,2.0016871628827128E-13,1.8288428280036505E-13,2.1910451256628512E-13,6.4676391168881038,5.9091628464071606,7.0794724692124156,1.8160190292572543E-7,1.6580773138743298E-7,1.9890505693643538E-7,5867727.9489180604,5357403.4409025852,6426809.0970633011,6.8595017351767193E-8,6.2660229245167906E-8,7.5096817865991423E-8,2216369.3991472288,2024610.8245785362,2426448.6768473471,5.5030392273385379E-8,5.0278555059757596E-8,6.0236222217797445E-8,1778083.630073711,1624547.3092648005,1946288.8821664425]
[50,0.03,{"$f":"C51/(1+B52)^A52","v":2.8775739185462355E-15},{"$f":"D51/(1+B52)^A52","v":2.6266593303602078E-15},{"$f":"E51/(1+B52)^A52","v":3.1524610028349296E-15},{"$f":"F51+C52","v":423.6284361544495},{"$f":"G51+D52","v":386.68948771718937},{"$f":"H51+E52","v":464.09654885374243},{"$f":"I51/(1+B52)^A52","v":1.0815564568976173E-15},{"$f":"J51/(1+B52)^A52","v":9.8727326451057982E-16},{"$f":"K51/(1+B52)^A52","v":5.4761725593236749E-17},{"$f":"L51+I52","v":159.22373618112249},{"$f":"M51+J52","v":145.34362658979444},{"$f":"N51+K52","v":8.0618690712563996},{"$f":"O51/(1+B52)^A52","v":8.6606162659339985E-16},{"$f":"P51/(1+B52)^A52","v":7.9057141967157747E-16},{"$f":"Q51/(1+B52)^A52","v":9.4876420288882391E-16},{"$f":"R51+O52","v":127.49918607564204},{"$f":"S51+P52","v":116.38572758300185},{"$f":"T51+Q52","v":139.67442954590339},{"$f":"U51/(1+B52)^A52","v":7.9110274806983208E-10},{"$f":"V51/(1+B52)^A52","v":7.2212129846555627E-10},{"$f":"W51/(1+B52)^A52","v":8.6667471735552592E-10},{"$f":"X51+U52","v":116463948.27335018},{"$f":"Y51+V52","v":106308690.94661932},{"$f":"Z51+W52","v":127589443.59400012},{"$f":"AA51/(1+B52)^A52","v":2.973415486322731E-10},{"$f":"AB51/(1+B52)^A52","v":2.714212092403093E-10},{"$f":"AC51/(1+B52)^A52","v":3.2573832926882849E-10},{"$f":"AD51+AA52","v":43773796.54402373},{"$f":"AE51+AB52","v":39957876.205561109},{"$f":"AF51+AC52","v":47954291.68103914},{"$f":"AG51/(1+B52)^A52","v":2.380977004205006E-10},{"$f":"AH51/(1+B52)^A52","v":2.1734392941802183E-10},{"$f":"AI51/(1+B52)^A52","v":2.6083429632793743E-10},{"$f":"AJ51+AG52","v":35052081.835682228},{"$f":"AK51+AH52","v":31996769.338782236},{"$f":"AL51+AI52","v":38399300.305263385},{"$f":"AM51/(1+B52)^A52","v":1.4497894977166284E-16},{"$f":"AN51/(1+B52)^A52","v":1.3236992770061303E-16},{"$f":"AO51/(1+B52)^A52","v":1.5879264365809788E-16},{"$f":"AP51+AM52","v":21.343398121328637},{"$f":"AQ51+AN52","v":19.487132929679159},{"$f":"AR51+AO52","v":23.377011750125757},{"$f":"AS51/(1+B52)^A52","v":5.4761725593236749E-17},{"$f":"AT51/(1+B52)^A52","v":5.0023783242687546E-17},{"$f":"AU51/(1+B52)^A52","v":5.9952333152908745E-17},{"$f":"AV51+AS52","v":8.0618690712563996},{"$f":"AW51+AT52","v":7.364362364089998},{"$f":"AX51+AU52","v":8.826015892654544},{"$f":"AY51/(1+B52)^A52","v":4.3932625973534631E-17},{"$f":"AZ51/(1+B52)^A52","v":4.0139073386151051E-17},{"$f":"BA51/(1+B52)^A52","v":4.8088616334161116E-17},{"$f":"BB51+AY52","v":6.4676391168881748},{"$f":"BC51+AZ52","v":5.9091628464072246},{"$f":"BD51+BA52","v":7.0794724692124928},{"$f":"BE51/(1+B52)^A52","v":3.9857619238703782E-11},{"$f":"BF51/(1+B52)^A52","v":3.639114633714226E-11},{"$f":"BG51/(1+B52)^A52","v":4.3655280568660198E-11},{"$f":"BH51+BE52","v":5867727.9489181247},{"$f":"BI51+BF52","v":5357403.4409026438},{"$f":"BJ51+BG52","v":6426809.097063371},{"$f":"BK51/(1+B52)^A52","v":1.505509600522868E-11},{"$f":"BL51/(1+B52)^A52","v":1.3752540686125178E-11},{"$f":"BM51/(1+B52)^A52","v":1.648209806350528E-11},{"$f":"BN51+BK52","v":2216369.399147253},{"$f":"BO51+BL52","v":2024610.8245785583},{"$f":"BP51+BM52","v":2426448.6768473741},{"$f":"BQ51/(1+B52)^A52","v":1.2077959462165912E-11},{"$f":"BR51/(1+B52)^A52","v":1.1035035818229526E-11},{"$f":"BS51/(1+B52)^A52","v":1.322052451464051E-11},{"$f":"BT51+BQ52","v":1778083.6300737306},{"$f":"BU51+BR52","v":1624547.3092648184},{"$f":"BV51+BS52","v":1946288.8821664636}]

{"sheet":"Blair NPV 4%","index":41,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU8","v":65.110459893930312},{"$f":"'WTP Values '!CV8","v":59.433050835697685},{"$f":"'WTP Values '!CW8","v":71.330291246162119},{"$f":"C3","v":65.110459893930312},{"$f":"D3","v":59.433050835697685},{"$f":"E3","v":71.330291246162119},{"$f":"'WTP Values '!CC8","v":24.472225667596582},{"$f":"'WTP Values '!CD8","v":22.338893148482974},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"I3","v":24.472225667596582},{"$f":"J3","v":22.338893148482974},{"$f":"K3","v":1.239085854573702},{"$f":"'WTP Values '!CI8","v":19.596254483870901},{"$f":"'WTP Values '!CJ8","v":17.888148200835435},{"$f":"'WTP Values '!CK8","v":21.467554033224744},{"$f":"O3","v":19.596254483870901},{"$f":"P3","v":17.888148200835435},{"$f":"Q3","v":21.467554033224744},{"$f":"'WTP Values '!BH8","v":17900170.493691962},{"$f":"'WTP Values '!BI8","v":16339336.946050733},{"$f":"'WTP Values '!BJ8","v":19610126.802222639},{"$f":"U3","v":17900170.493691962},{"$f":"V3","v":16339336.946050733},{"$f":"W3","v":19610126.802222639},{"$f":"'WTP Values '!AV8","v":6727905.3553562704},{"$f":"'WTP Values '!AW8","v":6141409.485505552},{"$f":"'WTP Values '!AX8","v":7370435.3125666352},{"$f":"AA3","v":6727905.3553562704},{"$f":"AB3","v":6141409.485505552},{"$f":"AC3","v":7370435.3125666352},{"$f":"'WTP Values '!BB8","v":5387403.1433736589},{"$f":"'WTP Values '!BC8","v":4917810.4890214875},{"$f":"'WTP Values '!BD8","v":5901860.8976695286},{"$f":"AG3","v":5387403.1433736589},{"$f":"AH3","v":4917810.4890214875},{"$f":"AI3","v":5901860.8976695286},{"$f":"'WTP Values '!CX8","v":3.2804182835174394},{"$f":"'WTP Values '!CY8","v":2.9951157164600009},{"$f":"'WTP Values '!CZ8","v":3.5929787901243886},{"$f":"AM3","v":3.2804182835174394},{"$f":"AN3","v":2.9951157164600009},{"$f":"AO3","v":3.5929787901243886},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"'WTP Values '!CG8","v":1.131881100107816},{"$f":"'WTP Values '!CH8","v":1.3565330009913676},{"$f":"AS3","v":1.239085854573702},{"$f":"AT3","v":1.131881100107816},{"$f":"AU3","v":1.3565330009913676},{"$f":"'WTP Values '!CL8","v":0.99405734221068887},{"$f":"'WTP Values '!CM8","v":0.90822116194632985},{"$f":"'WTP Values '!CN8","v":1.0880943509391523},{"$f":"AY3","v":0.99405734221068887},{"$f":"AZ3","v":0.90822116194632985},{"$f":"BA3","v":1.0880943509391523},{"$f":"'WTP Values '!BK8","v":901852.73858064797},{"$f":"'WTP Values '!BL8","v":823417.34431472281},{"$f":"'WTP Values '!BM8","v":987781.88678469381},{"$f":"BE3","v":901852.73858064797},{"$f":"BF3","v":823417.34431472281},{"$f":"BG3","v":987781.88678469381},{"$f":"'WTP Values '!AY8","v":340649.53756007651},{"$f":"'WTP Values '!AZ8","v":311176.80175388028},{"$f":"'WTP Values '!BA8","v":372938.11221150204},{"$f":"BK3","v":340649.53756007651},{"$f":"BL3","v":311176.80175388028},{"$f":"BM3","v":372938.11221150204},{"$f":"'WTP Values '!BE8","v":273286.28817958001},{"$f":"'WTP Values '!BF8","v":249688.20173137574},{"$f":"'WTP Values '!BG8","v":299138.94674931635},{"$f":"BQ3","v":273286.28817958001},{"$f":"BR3","v":249688.20173137574},{"$f":"BS3","v":299138.94674931635}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":60.198280227376394},{"$f":"D3/(1+B4)^A4","v":54.949196408744157},{"$f":"E3/(1+B4)^A4","v":65.948863948004913},{"$f":"F3+C4","v":125.3087401213067},{"$f":"G3+D4","v":114.38224724444184},{"$f":"H3+E4","v":137.27915519416703},{"$f":"I3/(1+B4)^A4","v":22.625948287348908},{"$f":"J3/(1+B4)^A4","v":20.653562452369613},{"$f":"K3/(1+B4)^A4","v":1.1456045253085261},{"$f":"L3+I4","v":47.098173954945494},{"$f":"M3+J4","v":42.992455600852587},{"$f":"N3+K4","v":2.3846903798822279},{"$f":"O3/(1+B4)^A4","v":18.117838834939811},{"$f":"P3/(1+B4)^A4","v":16.538598558464713},{"$f":"Q3/(1+B4)^A4","v":19.847960459712223},{"$f":"R3+O4","v":37.714093318810711},{"$f":"S3+P4","v":34.426746759300144},{"$f":"T3+Q4","v":41.31551449293697},{"$f":"U3/(1+B4)^A4","v":16549713.844019935},{"$f":"V3/(1+B4)^A4","v":15106635.490061697},{"$f":"W3/(1+B4)^A4","v":18130664.57306087},{"$f":"X3+U4","v":34449884.3377119},{"$f":"Y3+V4","v":31445972.43611243},{"$f":"Z3+W4","v":37740791.375283509},{"$f":"AA3/(1+B4)^A4","v":6220326.6968900422},{"$f":"AB3/(1+B4)^A4","v":5678078.2965103099},{"$f":"AC3/(1+B4)^A4","v":6814381.760878915},{"$f":"AD3+AA4","v":12948232.052246314},{"$f":"AE3+AB4","v":11819487.782015862},{"$f":"AF3+AC4","v":14184817.073445551},{"$f":"AG3/(1+B4)^A4","v":4980957.0482374802},{"$f":"AH3/(1+B4)^A4","v":4546792.2420686828},{"$f":"AI3/(1+B4)^A4","v":5456602.161306886},{"$f":"AJ3+AG4","v":10368360.191611139},{"$f":"AK3+AH4","v":9464602.7310901694},{"$f":"AL3+AI4","v":11358463.058976416},{"$f":"AM3/(1+B4)^A4","v":3.0329311053230761},{"$f":"AN3/(1+B4)^A4","v":2.7691528443602076},{"$f":"AO3/(1+B4)^A4","v":3.321910863650507},{"$f":"AP3+AM4","v":6.3133493888405159},{"$f":"AQ3+AN4","v":5.7642685608202084},{"$f":"AR3+AO4","v":6.9148896537748961},{"$f":"AS3/(1+B4)^A4","v":1.1456045253085261},{"$f":"AT3/(1+B4)^A4","v":1.0464877035020486},{"$f":"AU3/(1+B4)^A4","v":1.2541910142301844},{"$f":"AV3+AS4","v":2.3846903798822279},{"$f":"AW3+AT4","v":2.1783688036098647},{"$f":"AX3+AU4","v":2.6107240152215523},{"$f":"AY3/(1+B4)^A4","v":0.91906189183680542},{"$f":"AZ3/(1+B4)^A4","v":0.83970151807168059},{"$f":"BA3/(1+B4)^A4","v":1.0060043925103108},{"$f":"BB3+AY4","v":1.9131192340474943},{"$f":"BC3+AZ4","v":1.7479226800180103},{"$f":"BD3+BA4","v":2.0940987434494631},{"$f":"BE3/(1+B4)^A4","v":833813.55268181197},{"$f":"BF3/(1+B4)^A4","v":761295.62159275403},{"$f":"BG3/(1+B4)^A4","v":913259.88053318579},{"$f":"BH3+BE4","v":1735666.2912624599},{"$f":"BI3+BF4","v":1584712.9659074768},{"$f":"BJ3+BG4","v":1901041.7673178795},{"$f":"BK3/(1+B4)^A4","v":314949.64641279262},{"$f":"BL3/(1+B4)^A4","v":287700.44540854311},{"$f":"BM3/(1+B4)^A4","v":344802.24871625553},{"$f":"BN3+BK4","v":655599.18397286907},{"$f":"BO3+BL4","v":598877.24716242333},{"$f":"BP3+BM4","v":717740.36092775757},{"$f":"BQ3/(1+B4)^A4","v":252668.53566899037},{"$f":"BR3/(1+B4)^A4","v":230850.77822797312},{"$f":"BS3/(1+B4)^A4","v":276570.77177266672},{"$f":"BT3+BQ4","v":525954.82384857035},{"$f":"BU3+BR4","v":480538.97995934886},{"$f":"BV3+BS4","v":575709.71852198313}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":53.516051920388946},{"$f":"D4/(1+B5)^A5","v":48.849635519266464},{"$f":"E4/(1+B5)^A5","v":58.62829990825994},{"$f":"F4+C5","v":178.82479204169564},{"$f":"G4+D5","v":163.23188276370831},{"$f":"H4+E5","v":195.90745510242698},{"$f":"I4/(1+B5)^A5","v":20.114385638929601},{"$f":"J4/(1+B5)^A5","v":18.360941813738915},{"$f":"K4/(1+B5)^A5","v":1.0184382514762016},{"$f":"L4+I5","v":67.212559593875099},{"$f":"M4+J5","v":61.353397414591498},{"$f":"N4+K5","v":3.4031286313584292},{"$f":"O4/(1+B5)^A5","v":16.10669275124798},{"$f":"P4/(1+B5)^A5","v":14.702753895995171},{"$f":"Q4/(1+B5)^A5","v":17.644764575728463},{"$f":"R4+O5","v":53.820786070058688},{"$f":"S4+P5","v":49.129500655295317},{"$f":"T4+Q5","v":58.960279068665429},{"$f":"U4/(1+B5)^A5","v":14712635.344379351},{"$f":"V4/(1+B5)^A5","v":13429743.942433659},{"$f":"W4/(1+B5)^A5","v":16118094.78573487},{"$f":"X4+U5","v":49162519.682091251},{"$f":"Y4+V5","v":44875716.378546089},{"$f":"Z4+W5","v":53858886.161018379},{"$f":"AA4/(1+B5)^A5","v":5529847.783278727},{"$f":"AB4/(1+B5)^A5","v":5047790.9298460167},{"$f":"AC4/(1+B5)^A5","v":6057960.5720148524},{"$f":"AD4+AA5","v":18478079.83552504},{"$f":"AE4+AB5","v":16867278.711861879},{"$f":"AF4+AC5","v":20242777.645460404},{"$f":"AG4/(1+B5)^A5","v":4428052.6785793481},{"$f":"AH4/(1+B5)^A5","v":4042081.7468322236},{"$f":"AI4/(1+B5)^A5","v":4850899.4521176657},{"$f":"AJ4+AG5","v":14796412.870190486},{"$f":"AK4+AH5","v":13506684.477922393},{"$f":"AL4+AI5","v":16209362.511094082},{"$f":"AM4/(1+B5)^A5","v":2.6962647087319676},{"$f":"AN4/(1+B5)^A5","v":2.4617667952394311},{"$f":"AO4/(1+B5)^A5","v":2.9531666616146546},{"$f":"AP4+AM5","v":9.0096140975724843},{"$f":"AQ4+AN5","v":8.22603535605964},{"$f":"AR4+AO5","v":9.8680563153895502},{"$f":"AS4/(1+B5)^A5","v":1.0184382514762016},{"$f":"AT4/(1+B5)^A5","v":0.93032375780720911},{"$f":"AU4/(1+B5)^A5","v":1.1149712447284155},{"$f":"AV4+AS5","v":3.4031286313584292},{"$f":"AW4+AT5","v":3.1086925614170737},{"$f":"AX4+AU5","v":3.7256952599499678},{"$f":"AY4/(1+B5)^A5","v":0.81704267523612217},{"$f":"AZ4/(1+B5)^A5","v":0.74649159193616343},{"$f":"BA4/(1+B5)^A5","v":0.89433424174861209},{"$f":"BB4+AY5","v":2.7301619092836162},{"$f":"BC4+AZ5","v":2.4944142719541738},{"$f":"BD4+BA5","v":2.9884329851980751},{"$f":"BE4/(1+B5)^A5","v":741257.21214458987},{"$f":"BF4/(1+B5)^A5","v":676789.03546806902},{"$f":"BG4/(1+B5)^A5","v":811884.70831423684},{"$f":"BH4+BE5","v":2476923.5034070499},{"$f":"BI4+BF5","v":2261502.0013755457},{"$f":"BJ4+BG5","v":2712926.4756321162},{"$f":"BK4/(1+B5)^A5","v":279989.08882566477},{"$f":"BL4/(1+B5)^A5","v":255764.64835619513},{"$f":"BM4/(1+B5)^A5","v":306527.9435702943},{"$f":"BN4+BK5","v":935588.27279853378},{"$f":"BO4+BL5","v":854641.8955186184},{"$f":"BP4+BM5","v":1024268.3044980519},{"$f":"BQ4/(1+B5)^A5","v":224621.40816044461},{"$f":"BR4/(1+B5)^A5","v":205225.50124101501},{"$f":"BS4/(1+B5)^A5","v":245870.40902070535},{"$f":"BT4+BQ5","v":750576.23200901493},{"$f":"BU4+BR5","v":685764.48120036384},{"$f":"BV4+BS5","v":821580.12754268851}]
[4,0.04,45.745745468912872,41.756873172143521,50.115716474528277,224.57053751060852,204.98875593585183,246.02317157695526,17.193861144145149,15.695010013636958,0.87056528566684288,84.406420738020245,77.048407428228458,4.2736939170252723,13.768068467394876,12.567975649975299,15.082818709065529,67.588854537453557,61.697476305270612,74.043097777730964,12576422.353467541,11479801.406448362,13777814.974260535,61738942.03555879,56355517.784994453,67636701.13527891,4726937.0609030938,4314872.8422742113,5178370.0860511307,23205016.896428134,21182151.55413609,25421147.731511533,3785117.9877500297,3455188.4176769396,4146569.1819339809,18581530.857940517,16961872.895599332,20355931.693028063,2.3047783731496283,2.1043285739084823,2.5243792391574704,11.314392470722112,10.330363929968122,12.392435554547021,0.87056528566684288,0.79524464718812582,0.95308209287147949,4.2736939170252723,3.9039372086051998,4.6787773528214469,0.6984115030419763,0.63810414135548432,0.7644806580281055,3.4285734123255924,3.1325184133096582,3.7529136432261807,633629.77157220594,578522.10396107112,694002.45129995607,3110553.2749792561,2840024.1053366167,3406928.9269320723,239335.84657077238,218628.69333211964,262021.37083161084,1174924.1193693061,1073270.588850738,1286289.6753296626,192007.32109054667,175427.61856699581,210171.05608109181,942583.5530995616,861192.09976735967,1031751.1836237803]
[5,0.04,37.599668219813275,34.321105953697113,41.191465845080998,262.1702057304218,239.30986188954893,287.21463742203628,14.132100544229257,12.900154171067676,0.71554120649327657,98.538521282249505,89.948561599296141,4.989235123518549,11.316348681070529,10.329959863806177,12.396977543318048,78.905203218524093,72.027436169076793,86.440075321049008,10336902.438369211,9435559.9561740365,11324359.599259632,72075844.473928005,65791077.741168492,78961060.73453854,3885197.7023016326,3546510.9512849422,4256242.7425571801,27090214.598729767,24728662.505421031,29677390.474068712,3111091.0764141604,2839913.0194496289,3408177.610684488,21692621.934354678,19801785.915048961,23764109.303712551,1.8943598199643992,1.7296046964236311,2.0748557244040726,13.208752290686512,12.059968626391754,14.467291278951093,0.71554120649327657,0.65363313202919759,0.78336400709800269,4.989235123518549,4.5575703406343973,5.4621413599194497,0.57404334602274165,0.52447509071547349,0.62834737542652597,4.0026167583483341,3.6569935040251318,4.3812610186527063,520797.48490493203,475502.99910505599,570419.42688087071,3631350.759884188,3315527.1044416726,3977348.3538129432,196716.61991571501,179696.84936504663,215362.46723674505,1371640.7392850211,1252967.4382157847,1501652.1425664076,157816.02190056685,144188.71497445396,172745.2880492892,1100399.5750001285,1005380.8147418136,1204496.4716730695]
[9,0.04,11.592679621775375,10.581837671018521,12.700097881228009,342.55983353232193,312.68978953245806,375.28367538646722,4.3571904154632124,3.977358350675348,0.22061471166610111,128.75352999370836,117.52961860055949,6.5190914757244869,3.4890415516704376,3.1849194654276145,3.8222196030522255,103.10001933310899,94.113312666847364,112.94532012133945,3187059.9907691954,2909159.2772709229,3491511.4672957459,94176564.479940355,85964690.671604902,103173004.51971371,1197878.9803870325,1093455.5324533212,1312279.0929567672,35396926.120727785,32311247.907568898,38777411.461179681,959207.45662400848,875598.19931708369,1050804.7811430756,28344261.843213137,25873636.051828165,31050932.368319258,0.58406649635379193,0.53326941612190604,0.63971675318528964,17.258971030903066,15.757934176966621,18.903417641885092,0.22061471166610111,0.20152729661053698,0.24152574720677716,6.5190914757244869,5.955064698713028,7.1370056325469662,0.17698827980473689,0.16170546135463354,0.19373122581610114,5.2299449001591229,4.7783426895418035,5.7246933953836647,160571.58682979611,146606.45130143734,175870.9578820719,4744837.0738302078,4332171.9560204325,5196928.4083455121,60651.406220646866,55403.893235251533,66400.269029902614,1792228.9148247978,1637166.6485167404,1962105.9019572346,48657.625657246906,44456.072537722808,53260.597110041643,1437816.6816510255,1313662.1820737347,1573832.9596875201]
[16,0.04,0.32670061917675319,0.29821344434085223,0.35790947190578343,362.60510103493846,330.98717837656949,397.24381468510177,0.12279273240062533,0.11208844531618886,6.21728239305712E-3,136.28768519228194,124.40699421122466,6.9005633230144712,9.8326881485023276E-2,8.9756225077489385E-2,0.10771638237988748,109.13303098466943,99.620457239260716,119.55444043662966,89816.548572770378,81984.853215727213,98396.487735728835,99687410.302148208,90995009.616249681,109210286.98018406,33758.183384639058,30815.36030925329,36982.165141214056,37468216.398819871,34201976.312507443,41046514.57751172,27032.030576381108,24675.785340398514,29613.392574784233,30002857.67143013,27387660.479549933,32867912.01567154,1.6459946468352249E-2,1.5028401898367249E-2,1.8028261470351012E-2,18.268898807802568,16.68002712233266,20.009572030851171,6.21728239305712E-3,5.6793679055883901E-3,6.8065894800858661E-3,6.9005633230144712,6.3035318953781854,7.5546354100865045,4.9878183893415267E-3,4.5571236394377898E-3,5.4596619153612618E-3,5.5359809098880426,5.0579526964809274,6.0596801604624719,4525.1692060005626,4131.6089099468218,4956.3304352304885,5022486.4626114666,4585673.7890588054,5501032.4215423893,1709.2555485624248,1561.3720740423066,1871.2678788107467,1897103.1718360113,1732967.2655286116,2076920.6987407121,1371.2512506628514,1252.8446311031951,1500.9704935595742,1521952.1148868075,1390532.5774619153,1665927.5358556109]
[19,0.04,3.9296116750515205E-2,3.5869629983931325E-2,4.3049971651616878E-2,362.89490750017308,331.25171471080614,397.56130560136751,1.4769722691952257E-2,1.3482192487506966E-2,7.4782550276194788E-4,136.39661099665662,124.5064245588395,6.9060784905040142,1.1826927736733486E-2,1.0796034328365659E-2,1.2956313179354972E-2,109.22025385566529,99.700077334221234,119.64999245640863,10803.290142937833,9861.280250577227,11835.300097218091,99767083.90829882,91067735.956876472,109297571.59682804,4060.4928111580152,3706.5249508035654,4448.2789250231981,37498162.285742581,34229311.708040699,41079320.363381691,3251.4594928216616,2968.0462317163219,3561.9501883097905,30026836.98695514,27409549.639553394,32894181.181145817,1.9798308915284267E-3,1.8076422293292233E-3,2.1684705383568439E-3,18.283499939921526,16.693358373565875,20.025564368864533,7.4782550276194788E-4,6.8312421583255703E-4,8.1870838064611524E-4,6.9060784905040142,6.3085698948213249,7.5606733344788664,5.9994344134343199E-4,5.4813873029421734E-4,6.5669759850777679E-4,5.5404054561906779,5.0619951861979988,6.0645232652140155,544.2951956532055,496.95708107887123,596.15601564433098,5026500.6064948915,4589338.8172333483,5505429.0358114066,205.59222006382507,187.80453941951512,225.07934396491774,1898619.401924463,1734352.3125567883,2078580.6451798459,164.93647724366369,150.69432380674982,180.53933262392917,1523168.5113506543,1391643.9389124787,1667259.0024266143]
[25,0.04,1.9717362916111229E-4,1.7998076414268754E-4,2.1600910847561071E-4,362.92610289226883,331.28018997157511,397.5954810073984,7.4109099465592316E-5,6.7648740935084364E-5,3.7523165277361271E-6,136.4083360048412,124.51712745560737,6.9066721550110177,5.9343224127798519E-5,5.4170575748910344E-5,6.5010069731327201E-5,109.22964271335773,99.708647812726582,119.6602778816152,54.206982788842517,49.480319582866215,59.385233589239085,99775660.146863893,91075564.376817718,109306967.10095504,20.374076879953694,18.597994829007384,22.319846633604474,37501385.725507647,34232254.14889019,41082851.648829013,16.314641783569904,14.892577064063156,17.872571225779978,30029418.172124304,27411905.835880492,32897008.850695342,9.9340717172218355E-6,9.0700916033148124E-6,1.088059689183319E-5,18.285071637230363,16.694793378161133,20.027285818572192,3.7523165277361271E-6,3.427668989755286E-6,4.1079810420324913E-6,6.9066721550110177,6.3091121959321015,7.5613232696647907,3.0102981007542037E-6,2.7503608924527628E-6,3.29506983046786E-6,5.540881723884171,5.0624303284977579,6.0650445874404291,2.7310754328032458,2.4935499819419045,2.9912941753788038,5026932.6975880675,4589733.3287597019,5505902.2968406416,1.0315870246070293,0.94233490920681051,1.1293663284981783,1898782.6121968026,1734501.4020019812,2078759.3253897051,0.82759128607169563,0.75612933734901677,0.90588074251175466,1523299.4468858673,1391763.5682526396,1667402.3243559964]
[36,0.04,3.0653504236481227E-10,2.7980623674705391E-10,3.3581753046525466E-10,362.92621068671087,331.28028836671103,397.59559909916055,1.152133580994299E-10,1.0516979251580414E-10,5.8335209971508258E-12,136.40837652014267,124.5171644390433,6.90667420639521,9.2257660415711191E-11,8.4216027278933246E-11,1.0106759491122695E-10,109.22967515618365,99.708677427675653,119.66031342249468,8.4272627309959033E-5,7.6924342895595257E-5,9.2322970224620183E-5,99775689.78171663,91075591.427612782,109306999.56674747,3.1674461468868139E-5,2.891328397750417E-5,3.4699443138096091E-5,37501396.863976091,34232264.316378027,41082863.851046026,2.536348005344553E-5,2.3152673918293858E-5,2.7785507631885213E-5,30029427.091307435,27411913.977623593,32897018.621595487,1.5443957225159487E-11,1.4100774660910795E-11,1.6915468074421054E-11,18.285077068168171,16.694798336762684,20.027291766973484,5.8335209971508258E-12,5.3288092502910361E-12,6.3864531383369686E-12,6.90667420639521,6.3091140698321118,7.5613255154900871,4.6799455879133148E-12,4.2758354465223189E-12,5.1226645995959014E-12,5.5408833696083226,5.0624318321147417,6.0650463888487369,4.2458533986397428E-6,3.8765855890838872E-6,4.6504012259475165E-6,5026934.1906617284,4589734.6919786567,5505903.9321753848,1.6037518487450576E-6,1.4649964731314154E-6,1.7557639772847433E-6,1898783.1761634352,1734501.9171746548,2078759.9428120945,1.2866108465724285E-6,1.1755128687526901E-6,1.4083231767084335E-6,1523299.8993284237,1391763.9816270871,1667402.8195992475]
[39,0.04,3.5049308105723301E-12,3.1993128504958872E-12,3.8397476522674236E-12,362.92621068680239,331.28028836679454,397.59559909926082,1.3173529704039791E-12,1.2025145421757332E-12,6.6700652947539145E-14,136.40837652017706,124.5171644390747,6.9066742063969517,1.0548768389015485E-12,9.6292856593747888E-13,1.1556098925003881E-12,109.22967515621119,99.708677427700792,119.66031342252484,9.6357573237917243E-7,8.7955522937220991E-7,1.0556235932031505E-6,99775689.781741798,91075591.427635744,109306999.56677504,3.6216673648162932E-7,3.3059535074941423E-7,3.9675446704613535E-7,37501396.863985546,34232264.316386655,41082863.851056382,2.9000678688102462E-7,2.6472836363937272E-7,3.1770032240061524E-7,30029427.091315005,27411913.977630503,32897018.621603783,1.7658666721438539E-13,1.6122867774166467E-13,1.9341196612272443E-13,18.285077068172782,16.69479833676689,20.027291766978532,6.6700652947539145E-14,6.0929763791181719E-14,7.3022895529816607E-14,6.9066742063969517,6.3091140698337034,7.5613255154919941,5.3510637336393264E-14,4.8890029935362796E-14,5.8572699711062089E-14,5.5408833696097197,5.062431832116018,6.0650463888502655,4.8547214306268631E-8,4.4324995165905051E-8,5.3172826221116634E-8,5026934.1906629959,4589734.6919798143,5505903.9321767734,1.8337346437831402E-8,1.6750813337508062E-8,2.0075457646224149E-8,1898783.1761639141,1734501.917175092,2078759.9428126186,1.4711146766709455E-8,1.3440849177080983E-8,1.6102809177079292E-8,1523299.8993288078,1391763.981627438,1667402.8195996678]
[44,0.04,9.2827829609232532E-16,8.4733560861352557E-16,1.0169542854654176E-15,362.9262106868033,331.28028836679533,397.59559909926185,3.4889994605031398E-16,3.1848507447565098E-16,1.7665617900250822E-17,136.4083765201774,124.51716443907503,6.9066742063969695,2.7938333950817378E-16,2.5503090838506664E-16,3.060624131928376E-16,109.22967515621146,99.708677427701048,119.66031342252514,2.5520230993170245E-10,2.3294954273502635E-10,2.7958111682480431E-10,99775689.781742051,91075591.427635953,109306999.56677532,9.5919588491844563E-11,8.7557930662716531E-11,1.0508012298721088E-10,37501396.863985635,34232264.316386737,41082863.851056479,7.6808079968108731E-11,7.0113108534184905E-11,8.4142692077241954E-11,30029427.091315079,27411913.977630574,32897018.621603869,4.6768846352098179E-17,4.2701294360447554E-17,5.1225014147127088E-17,18.285077068172825,16.694798336766929,20.027291766978578,1.7665617900250822E-17,1.6137202235997985E-17,1.9340059105782218E-17,6.9066742063969695,6.3091140698337194,7.5613255154920127,1.4172252159616897E-17,1.294848775542321E-17,1.5512935582438399E-17,5.5408833696097339,5.0624318321160295,6.0650463888502815,1.2857693293207456E-11,1.1739441721015904E-11,1.4082783139131775E-11,5026934.190663008,4589734.6919798255,5505903.9321767865,4.8566324490112286E-12,4.4364403474667955E-12,5.3169698987774138E-12,1898783.1761639188,1734501.9171750965,2078759.9428126239,3.8962361861674651E-12,3.5597988224187768E-12,4.2648169316523959E-12,1523299.8993288118,1391763.9816274412,1667402.819599672]
[50,0.04,{"$f":"C51/(1+B52)^A52","v":1.2977065487313057E-20},{"$f":"D51/(1+B52)^A52","v":1.1845509831478752E-20},{"$f":"E51/(1+B52)^A52","v":1.4216730495200347E-20},{"$f":"F51+C52","v":362.9262106868033},{"$f":"G51+D52","v":331.28028836679533},{"$f":"H51+E52","v":397.59559909926185},{"$f":"I51/(1+B52)^A52","v":4.8775216090634503E-21},{"$f":"J51/(1+B52)^A52","v":4.4523303901432976E-21},{"$f":"K51/(1+B52)^A52","v":2.4696029340602396E-22},{"$f":"L51+I52","v":136.4083765201774},{"$f":"M51+J52","v":124.51716443907503},{"$f":"N51+K52","v":6.9066742063969695},{"$f":"O51/(1+B52)^A52","v":3.9056993017331016E-21},{"$f":"P51/(1+B52)^A52","v":3.5652592690509083E-21},{"$f":"Q51/(1+B52)^A52","v":4.2786651329974575E-21},{"$f":"R51+O52","v":109.22967515621146},{"$f":"S51+P52","v":99.708677427701048},{"$f":"T51+Q52","v":119.66031342252514},{"$f":"U51/(1+B52)^A52","v":3.5676554137250684E-15},{"$f":"V51/(1+B52)^A52","v":3.2565680831251548E-15},{"$f":"W51/(1+B52)^A52","v":3.9084641721395561E-15},{"$f":"X51+U52","v":99775689.781742051},{"$f":"Y51+V52","v":91075591.427635953},{"$f":"Z51+W52","v":109306999.56677532},{"$f":"AA51/(1+B52)^A52","v":1.3409284549845655E-15},{"$f":"AB51/(1+B52)^A52","v":1.2240348664046315E-15},{"$f":"AC51/(1+B52)^A52","v":1.4689901112201817E-15},{"$f":"AD51+AA52","v":37501396.863985635},{"$f":"AE51+AB52","v":34232264.316386737},{"$f":"AF51+AC52","v":41082863.851056479},{"$f":"AG51/(1+B52)^A52","v":1.0737550235708521E-15},{"$f":"AH51/(1+B52)^A52","v":9.801612348337313E-16},{"$f":"AI51/(1+B52)^A52","v":1.1762908062827151E-15},{"$f":"AJ51+AG52","v":30029427.091315079},{"$f":"AK51+AH52","v":27411913.977630574},{"$f":"AL51+AI52","v":32897018.621603869},{"$f":"AM51/(1+B52)^A52","v":6.5381511604026226E-22},{"$f":"AN51/(1+B52)^A52","v":5.9695190078369106E-22},{"$f":"AO51/(1+B52)^A52","v":7.1611106924952916E-22},{"$f":"AP51+AM52","v":18.285077068172825},{"$f":"AQ51+AN52","v":16.694798336766929},{"$f":"AR51+AO52","v":20.027291766978578},{"$f":"AS51/(1+B52)^A52","v":2.4696029340602396E-22},{"$f":"AT51/(1+B52)^A52","v":2.2559347889539858E-22},{"$f":"AU51/(1+B52)^A52","v":2.7036850328263971E-22},{"$f":"AV51+AS52","v":6.9066742063969695},{"$f":"AW51+AT52","v":6.3091140698337194},{"$f":"AX51+AU52","v":7.5613255154920127},{"$f":"AY51/(1+B52)^A52","v":1.9812403796605682E-22},{"$f":"AZ51/(1+B52)^A52","v":1.8101616107060833E-22},{"$f":"BA51/(1+B52)^A52","v":2.1686640935290139E-22},{"$f":"BB51+AY52","v":5.5408833696097339},{"$f":"BC51+AZ52","v":5.0624318321160295},{"$f":"BD51+BA52","v":6.0650463888502815},{"$f":"BE51/(1+B52)^A52","v":1.7974688041736124E-16},{"$f":"BF51/(1+B52)^A52","v":1.6411404278159123E-16},{"$f":"BG51/(1+B52)^A52","v":1.968732866096923E-16},{"$f":"BH51+BE52","v":5026934.190663008},{"$f":"BI51+BF52","v":4589734.6919798255},{"$f":"BJ51+BG52","v":5505903.9321767865},{"$f":"BK51/(1+B52)^A52","v":6.789433470968489E-17},{"$f":"BL51/(1+B52)^A52","v":6.2020169125992877E-17},{"$f":"BM51/(1+B52)^A52","v":7.4329720797053157E-17},{"$f":"BN51+BK52","v":1898783.1761639188},{"$f":"BO51+BL52","v":1734501.9171750965},{"$f":"BP51+BM52","v":2078759.9428126239},{"$f":"BQ51/(1+B52)^A52","v":5.4468269219239893E-17},{"$f":"BR51/(1+B52)^A52","v":4.9764970951764884E-17},{"$f":"BS51/(1+B52)^A52","v":5.9620922784076542E-17},{"$f":"BT51+BQ52","v":1523299.8993288118},{"$f":"BU51+BR52","v":1391763.9816274412},{"$f":"BV51+BS52","v":1667402.819599672}]

{"sheet":"Blair NPV 5%","index":42,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU8","v":65.110459893930312},{"$f":"'WTP Values '!CV8","v":59.433050835697685},{"$f":"'WTP Values '!CW8","v":71.330291246162119},{"$f":"C3","v":65.110459893930312},{"$f":"D3","v":59.433050835697685},{"$f":"E3","v":71.330291246162119},{"$f":"'WTP Values '!CC8","v":24.472225667596582},{"$f":"'WTP Values '!CD8","v":22.338893148482974},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"I3","v":24.472225667596582},{"$f":"J3","v":22.338893148482974},{"$f":"K3","v":1.239085854573702},{"$f":"'WTP Values '!CI8","v":19.596254483870901},{"$f":"'WTP Values '!CJ8","v":17.888148200835435},{"$f":"'WTP Values '!CK8","v":21.467554033224744},{"$f":"O3","v":19.596254483870901},{"$f":"P3","v":17.888148200835435},{"$f":"Q3","v":21.467554033224744},{"$f":"'WTP Values '!BH8","v":17900170.493691962},{"$f":"'WTP Values '!BI8","v":16339336.946050733},{"$f":"'WTP Values '!BJ8","v":19610126.802222639},{"$f":"U3","v":17900170.493691962},{"$f":"V3","v":16339336.946050733},{"$f":"W3","v":19610126.802222639},{"$f":"'WTP Values '!AV8","v":6727905.3553562704},{"$f":"'WTP Values '!AW8","v":6141409.485505552},{"$f":"'WTP Values '!AX8","v":7370435.3125666352},{"$f":"AA3","v":6727905.3553562704},{"$f":"AB3","v":6141409.485505552},{"$f":"AC3","v":7370435.3125666352},{"$f":"'WTP Values '!BB8","v":5387403.1433736589},{"$f":"'WTP Values '!BC8","v":4917810.4890214875},{"$f":"'WTP Values '!BD8","v":5901860.8976695286},{"$f":"AG3","v":5387403.1433736589},{"$f":"AH3","v":4917810.4890214875},{"$f":"AI3","v":5901860.8976695286},{"$f":"'WTP Values '!CX8","v":3.2804182835174394},{"$f":"'WTP Values '!CY8","v":2.9951157164600009},{"$f":"'WTP Values '!CZ8","v":3.5929787901243886},{"$f":"AM3","v":3.2804182835174394},{"$f":"AN3","v":2.9951157164600009},{"$f":"AO3","v":3.5929787901243886},{"$f":"'WTP Values '!CF8","v":1.239085854573702},{"$f":"'WTP Values '!CG8","v":1.131881100107816},{"$f":"'WTP Values '!CH8","v":1.3565330009913676},{"$f":"AS3","v":1.239085854573702},{"$f":"AT3","v":1.131881100107816},{"$f":"AU3","v":1.3565330009913676},{"$f":"'WTP Values '!CL8","v":0.99405734221068887},{"$f":"'WTP Values '!CM8","v":0.90822116194632985},{"$f":"'WTP Values '!CN8","v":1.0880943509391523},{"$f":"AY3","v":0.99405734221068887},{"$f":"AZ3","v":0.90822116194632985},{"$f":"BA3","v":1.0880943509391523},{"$f":"'WTP Values '!BK8","v":901852.73858064797},{"$f":"'WTP Values '!BL8","v":823417.34431472281},{"$f":"'WTP Values '!BM8","v":987781.88678469381},{"$f":"BE3","v":901852.73858064797},{"$f":"BF3","v":823417.34431472281},{"$f":"BG3","v":987781.88678469381},{"$f":"'WTP Values '!AY8","v":340649.53756007651},{"$f":"'WTP Values '!AZ8","v":311176.80175388028},{"$f":"'WTP Values '!BA8","v":372938.11221150204},{"$f":"BK3","v":340649.53756007651},{"$f":"BL3","v":311176.80175388028},{"$f":"BM3","v":372938.11221150204},{"$f":"'WTP Values '!BE8","v":273286.28817958001},{"$f":"'WTP Values '!BF8","v":249688.20173137574},{"$f":"'WTP Values '!BG8","v":299138.94674931635},{"$f":"BQ3","v":273286.28817958001},{"$f":"BR3","v":249688.20173137574},{"$f":"BS3","v":299138.94674931635}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":59.057106479755383},{"$f":"D3/(1+B4)^A4","v":53.907529102673635},{"$f":"E3/(1+B4)^A4","v":64.698676867267224},{"$f":"F3+C4","v":124.1675663736857},{"$f":"G3+D4","v":113.34057993837132},{"$f":"H3+E4","v":136.02896811342936},{"$f":"I3/(1+B4)^A4","v":22.19703008398783},{"$f":"J3/(1+B4)^A4","v":20.262034601798614},{"$f":"K3/(1+B4)^A4","v":1.1238873964387319},{"$f":"L3+I4","v":46.669255751584416},{"$f":"M3+J4","v":42.600927750281585},{"$f":"N3+K4","v":2.3629732510124342},{"$f":"O3/(1+B4)^A4","v":17.774380484236644},{"$f":"P3/(1+B4)^A4","v":16.225077733184069},{"$f":"Q3/(1+B4)^A4","v":19.471704338525843},{"$f":"R3+O4","v":37.370634968107545},{"$f":"S3+P4","v":34.113225934019503},{"$f":"T3+Q4","v":40.939258371750583},{"$f":"U3/(1+B4)^A4","v":16235982.307203593},{"$f":"V3/(1+B4)^A4","v":14820260.268526742},{"$f":"W3/(1+B4)^A4","v":17786963.085916225},{"$f":"X3+U4","v":34136152.800895557},{"$f":"Y3+V4","v":31159597.214577474},{"$f":"Z3+W4","v":37397089.88813886},{"$f":"AA3/(1+B4)^A4","v":6102408.4855839182},{"$f":"AB3/(1+B4)^A4","v":5570439.4426354207},{"$f":"AC3/(1+B4)^A4","v":6685202.0975661092},{"$f":"AD3+AA4","v":12830313.840940189},{"$f":"AE3+AB4","v":11711848.928140972},{"$f":"AF3+AC4","v":14055637.410132743},{"$f":"AG3/(1+B4)^A4","v":4886533.4633774683},{"$f":"AH3/(1+B4)^A4","v":4460599.083012687},{"$f":"AI3/(1+B4)^A4","v":5353161.8119451506},{"$f":"AJ3+AG4","v":10273936.606751127},{"$f":"AK3+AH4","v":9378409.5720341746},{"$f":"AL3+AI4","v":11255022.709614679},{"$f":"AM3/(1+B4)^A4","v":2.9754360848230741},{"$f":"AN3/(1+B4)^A4","v":2.7166582462222229},{"$f":"AO3/(1+B4)^A4","v":3.2589376781173591},{"$f":"AP3+AM4","v":6.255854368340513},{"$f":"AQ3+AN4","v":5.7117739626822237},{"$f":"AR3+AO4","v":6.8519164682417477},{"$f":"AS3/(1+B4)^A4","v":1.1238873964387319},{"$f":"AT3/(1+B4)^A4","v":1.0266495239073161},{"$f":"AU3/(1+B4)^A4","v":1.2304154204003335},{"$f":"AV3+AS4","v":2.3629732510124342},{"$f":"AW3+AT4","v":2.1585306240151318},{"$f":"AX3+AU4","v":2.5869484213917011},{"$f":"AY3/(1+B4)^A4","v":0.90163931266275632},{"$f":"AZ3/(1+B4)^A4","v":0.82378336684474363},{"$f":"BA3/(1+B4)^A4","v":0.98693365164548963},{"$f":"BB3+AY4","v":1.8956966548734453},{"$f":"BC3+AZ4","v":1.7320045287910735},{"$f":"BD3+BA4","v":2.0750280025846419},{"$f":"BE3/(1+B4)^A4","v":818007.01912076911},{"$f":"BF3/(1+B4)^A4","v":746863.80436709546},{"$f":"BG3/(1+B4)^A4","v":895947.28960062924},{"$f":"BH3+BE4","v":1719859.757701417},{"$f":"BI3+BF4","v":1570281.1486818183},{"$f":"BJ3+BG4","v":1883729.1763853231},{"$f":"BK3/(1+B4)^A4","v":308979.17239009205},{"$f":"BL3/(1+B4)^A4","v":282246.53220306599},{"$f":"BM3/(1+B4)^A4","v":338265.86141632835},{"$f":"BN3+BK4","v":649628.70995016862},{"$f":"BO3+BL4","v":593423.33395694627},{"$f":"BP3+BM4","v":711203.97362783039},{"$f":"BQ3/(1+B4)^A4","v":247878.71943726076},{"$f":"BR3/(1+B4)^A4","v":226474.55939353807},{"$f":"BS3/(1+B4)^A4","v":271327.84285652277},{"$f":"BT3+BQ4","v":521165.00761684077},{"$f":"BU3+BR4","v":476162.76112491381},{"$f":"BV3+BS4","v":570466.78960583918}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":51.015749037689559},{"$f":"D4/(1+B5)^A5","v":46.567350482819243},{"$f":"E4/(1+B5)^A5","v":55.889149653184077},{"$f":"F4+C5","v":175.18331541137525},159.90793042119057,191.91811776661342,{"$f":"I4/(1+B5)^A5","v":19.174629162282972},{"$f":"J4/(1+B5)^A5","v":17.503107311779388},{"$f":"K4/(1+B5)^A5","v":0.9708561895594271},{"$f":"L4+I5","v":65.843884913867385},60.104035062060973,3.3338294405718614,{"$f":"O4/(1+B5)^A5","v":15.354178152887716},{"$f":"P4/(1+B5)^A5","v":14.015832185020249},{"$f":"Q4/(1+B5)^A5","v":16.820390315107087},{"$f":"R4+O5","v":52.724813120995265},48.129058119039755,57.759648686857673,{"$f":"U4/(1+B5)^A5","v":14025251.966054285},{"$f":"V4/(1+B5)^A5","v":12802298.039975589},{"$f":"W4/(1+B5)^A5","v":15365047.477305884},{"$f":"X4+U5","v":48161404.76694984},43961895.254553065,52762137.365444742,{"$f":"AA4/(1+B5)^A5","v":5271489.8914449131},{"$f":"AB4/(1+B5)^A5","v":4811955.0308911959},{"$f":"AC4/(1+B5)^A5","v":5774928.925659094},{"$f":"AD4+AA5","v":18101803.732385103},16523803.959032167,19830566.335791837,{"$f":"AG4/(1+B5)^A5","v":4221171.3321476886},{"$f":"AH4/(1+B5)^A5","v":3853233.1998813837},{"$f":"AI4/(1+B5)^A5","v":4624262.4441811033},{"$f":"AJ4+AG5","v":14495107.938898817},13231642.771915559,15879285.153795782,{"$f":"AM4/(1+B5)^A5","v":2.5702935620974614},{"$f":"AN4/(1+B5)^A5","v":2.3467515354473361},{"$f":"AO4/(1+B5)^A5","v":2.815192897628644},{"$f":"AP4+AM5","v":8.8261479304379744},8.0585254981295602,9.6671093658703917,{"$f":"AS4/(1+B5)^A5","v":0.9708561895594271},{"$f":"AT4/(1+B5)^A5","v":0.88685845926557905},{"$f":"AU4/(1+B5)^A5","v":1.0628791019547206},{"$f":"AV4+AS5","v":3.3338294405718614},3.0453890832807109,3.6498275233464215,{"$f":"AY4/(1+B5)^A5","v":0.77886993859216602},{"$f":"AZ4/(1+B5)^A5","v":0.71161504532533726},{"$f":"BA4/(1+B5)^A5","v":0.85255039554734002},{"$f":"BB4+AY5","v":2.6745665934656113},2.4436195741164108,2.9275783981319821,{"$f":"BE4/(1+B5)^A5","v":706625.21897917637},{"$f":"BF4/(1+B5)^A5","v":645169.03519455378},{"$f":"BG4/(1+B5)^A5","v":773952.95505939238},{"$f":"BH4+BE5","v":2426484.9766805936},2215450.1838763719,2657682.1314447154,{"$f":"BK4/(1+B5)^A5","v":266907.82627370005},{"$f":"BL4/(1+B5)^A5","v":243815.16657213343},{"$f":"BM4/(1+B5)^A5","v":292206.76939106215},{"$f":"BN4+BK5","v":916536.53622386861},837238.5005290797,1003410.7430188926,{"$f":"BQ4/(1+B5)^A5","v":214126.95772574082},{"$f":"BR4/(1+B5)^A5","v":195637.23951498806},{"$f":"BS4/(1+B5)^A5","v":234383.19218790432},{"$f":"BT4+BQ5","v":735291.96534258162},671800.00063990185,804849.98179374356]
[4,0.05,41.970782986668773,38.311074486716329,45.980141733688392,217.15409839804403,198.21900490790691,237.8982595003018,15.775014865026792,14.399849701948787,0.79872578981755715,81.618899778894175,74.503884764009754,4.1325552303894186,12.631920364776171,11.530859824883869,13.838176739204004,65.356733485771429,59.659917943923624,71.597825426061675,11538609.502052568,10532482.280511178,12640862.584874313,59700014.269002408,54494377.535064243,65402999.950319052,4336867.7795321196,3958807.3125014338,4751048.3188869609,22438671.511917222,20482611.271533601,24581614.654678799,3472768.1014784486,3170064.4894926567,3804392.1569149508,17967876.040377267,16401707.261408215,19683677.310710732,2.1145868744792233,1.9306782959341724,2.3160661638956146,10.940734804917199,9.9892037940637319,11.983175529766006,0.79872578981755715,0.72962064922790737,0.87443326758272166,4.1325552303894186,3.775009732508618,4.5242607909291435,0.64077822602077616,0.58544745888829219,0.70139532030159446,3.3153448194863877,3.0290670330047029,3.6289737184335764,581342.31640452391,530782.16191365023,636733.01149985229,3007827.2930851174,2746232.3457900221,3294415.1429445678,219585.72921669472,200587.3409306891,240399.23232896757,1136122.2654405632,1037825.8414597688,1243809.9753478603,176162.77804062367,160951.24111043283,192827.63226261019,911454.74338320526,832751.24175033462,997677.61405635369]
[5,0.05,32.885206697224199,30.01772932586443,36.026644186273266,250.03930509526822,228.23673423377133,273.92490368657508,12.360136923177397,11.282659034689914,0.62582255615524263,93.979036702071568,85.786543798699668,4.7583777865446617,9.8974401385479318,9.0347303946764246,10.842573571381513,75.254173624319364,68.694648338600047,82.440398997443182,9040802.4695197828,8252475.4646458952,9904446.6019811463,68740816.738522187,62746852.999710135,75307446.5523002,3398049.3857773794,3101829.1173515511,3722570.6760039171,25836720.897694603,23584440.388885152,28304185.330682717,2721004.6775853569,2483828.4769099737,2980840.8024502434,20688880.717962623,18885535.73831819,22664518.113160975,1.6568341474252262,1.5127369638971591,1.8146984426844404,12.597568952342424,11.501940757960892,13.797873972450446,0.62582255615524263,0.57167687026577041,0.68514134598157805,4.7583777865446617,4.3466866027743887,5.2094021369107217,0.50206650699051847,0.45871340313144432,0.54956158649482523,3.8174113264769063,3.4877804361361471,4.1785353049284018,455496.91657833051,415881.71255404322,498896.97556439647,3463324.2096634479,3162114.0583440652,3793312.1185089643,172051.16462433789,157165.43028152463,188359.08892867638,1308173.430064901,1194991.2717412934,1432169.0642765367,138028.14615260388,126109.50893559807,151085.49549591271,1049482.8895358092,958860.7506859327,1148763.1095522663]
[9,0.05,7.6088952241242724,6.9454256258606417,8.3357530154523118,311.43126896396893,284.27552915943801,341.18148074135507,2.8598569463218539,2.6105528615005191,0.1448012263544875,117.05363940675673,106.84964983838344,5.9266987312612294,2.2900444474813031,2.0904328680137652,2.5087270098096899,93.731274679902853,85.561194048961809,102.68192860273433,2091837.8091990685,1909436.7181048344,2291665.585114581,85618698.141641602,78153040.961899355,93797627.670110449,786231.99728777586,717693.30733925418,861318.9054548993,32180391.686703641,29375110.426407039,35253690.819398634,629579.12008035567,574701.89588619559,689699.33972021798,25768606.151678272,23522487.225789856,28229320.321255989,0.38335405787715277,0.35001321919393358,0.41988029574808478,15.690640650254082,14.326003683442256,17.185655665647907,0.1448012263544875,0.13227313569765994,0.15852625660185807,5.9266987312612294,5.4139253185611587,6.4884627535801744,0.11616686744302472,0.1061359368807997,0.12715615776243835,4.7546974788990042,4.3441325621974807,5.2044879581183237,105391.71442850435,96225.649593383467,115433.50934821402,4313671.6167010879,3938505.5618503001,4724681.2103942456,39808.75950904833,36364.536275439314,43582.04542745903,1629368.2754990577,1488396.5863585374,1783808.4651876693,31936.600299487385,29178.896428761826,34957.77647675042,1307161.6397253179,1194289.1147937162,1430818.0580270996]
[16,0.05,8.9762592745723735E-2,8.1935602151966186E-2,9.8337377650130689E-2,321.85400150469729,293.78943512706792,352.59986956739237,3.3737903706416585E-2,3.0796848484008987E-2,1.7082287411619814E-3,120.97109695851155,110.42560843124008,6.1250487425844558,2.701579152478454E-2,2.4660961764707588E-2,2.9595602812057663E-2,96.868197988664136,88.424687635859343,106.11840523577364,24677.535940029149,22525.739342231769,27034.916182553432,88484116.229505256,80768604.408371076,96936771.627660483,9275.225968737419,8466.6709378219221,10161.030722228004,33257379.288886886,30358213.119811356,36433533.138079338,7427.1825925278481,6779.792691463319,8136.4244249303329,26631009.245496649,24309719.008464422,29174076.62814128,4.5224507843854419E-3,4.1291269132623367E-3,4.9533530005372315E-3,16.215762457817981,14.805454912815383,17.760811439620063,1.7082287411619814E-3,1.5604341052278608E-3,1.8701437451446069E-3,6.1250487425844558,5.5951142395662909,6.705613433747966,1.3704274938330253E-3,1.2520920051193837E-3,1.5000688100097219E-3,4.9138238899992759,4.4895185151490828,5.3786675971101445,1243.3123682693704,1135.179752345414,1361.7760244590531,4458038.1270999154,4070316.3148870673,4882803.0610355223,469.62632054569093,428.99461274353905,514.14000055190422,1683898.6693235752,1538209.0524790895,1843507.53971666,376.75798679377687,344.2251890393257,412.39898313092334,1350908.6796538394,1234258.6273645246,1478703.532028704]
[19,0.05,6.439812736570529E-3,5.8782831263744281E-3,7.0549911461021911E-3,{"$f":"F20+C21","v":321.91587752537305},293.84591577070523,352.6676564419306,2.4204490461771123E-3,2.2094497389950011E-3,1.2255297967465228E-4,{"$f":"L20+I21","v":120.99435349738192},110.44683761341112,6.126226275381514,1.9381864207362685E-3,1.7692445239223388E-3,2.1232691047090011E-3,{"$f":"R20+O21","v":96.886820775994863},88.441687169109898,106.13880636363209,1770.4336003746675,1616.0578552771658,1939.55847574176,{"$f":"X20+U21","v":88501127.187827036},80784132.069400489,96955407.598185733,665.42995808117962,607.4220192835802,728.98000224938528,{"$f":"AD20+AA21","v":33263772.977574553},30364049.447506208,36440537.438287511,532.84629591399982,486.40078222198241,583.72923552061809,{"$f":"AJ20+AG21","v":26636129.023007531},24314392.520892285,29179685.307108141,3.244529293432892E-4,2.9623480420478082E-4,3.553670272420819E-4,{"$f":"AP20+AM21","v":16.218879917437629},14.808301242610932,17.764225932932931,1.2255297967465228E-4,1.1194979019703218E-4,1.3416920279159041E-4,{"$f":"AV20+AS21","v":6.126226275381514},5.5961898931320446,6.7069025793653276,9.8318198699232431E-5,8.9828488630750575E-5,1.0761901960427732E-4,{"$f":"BB20+AY21","v":4.9147685663655567},4.4903816193490265,5.3797016390853596,89.198613585035915,81.440885382616571,97.697518737119708,{"$f":"BH20+BE21","v":4458895.1792354677},4071098.8279994703,4883741.77368706,33.692270554684612,30.777241237805004,36.885803124177976,{"$f":"BN20+BK21","v":1684222.3966918595},1538504.771204629,1843861.9516864046,27.029643504530132,24.695652039634883,29.586625596237308,{"$f":"BT20+BQ21","v":1351168.3901219477},1234495.9120090809,1478987.8108939454]
[25,0.05,8.8780556760495577E-6,8.103919634055536E-6,9.7261530344572545E-6,321.91960952932556,293.8493223566976,352.67174495442617,3.336879855367531E-6,3.0459919563867508E-6,1.6895400865285961E-7,120.9957561973946,110.44811803498487,6.12629729735424,2.672022876712317E-6,2.4391161716129638E-6,2.9271815964141045E-6,96.887943994895593,88.442712482706185,106.14003684175546,2.4407554563839176,2.2279299417188541,2.6739144194058153,88502153.190517575,80785068.60817112,96956531.612220585,0.91737515639346789,0.83740424242987022,1.0049865285591124,33264158.607923642,30364401.461061504,36440959.897194475,0.7345926466210464,0.67056192502586465,0.80474089304803731,26636437.818397056,24314674.400151204,29180023.590207867,4.4729734990727203E-7,4.0839527366664747E-7,4.8991614855055171E-7,16.21906794458442,14.808472916773738,17.764431875435381,1.6895400865285961E-7,1.5433623786094904E-7,1.8496836804438929E-7,6.12629729735424,5.5962547703383541,6.7069803331783033,1.3554345098636068E-7,1.2383936551917373E-7,1.4836575020618673E-7,4.9148255437841799,4.4904336768060258,5.3797640065210226,0.12297100708181535,0.11227604657316291,0.1346877690766442,4458946.8716669204,4071146.0246678479,4883798.3914088774,4.6448843479307445E-2,4.2430125291182633E-2,5.0851511866577742E-2,1684241.9220557206,1538522.6072490369,1843883.3277680832,3.7263611498241214E-2,3.4045923807558547E-2,4.0788718562911414E-2,1351184.054356378,1234510.2236474454,1479004.9569520969]
[36,0.05,5.2816167146807853E-13,4.8210778300393459E-13,5.7861556979095831E-13,321.91961291928419,293.84932545106352,352.6717486682187,1.9851329009498731E-13,1.8120816783156297E-13,1.0051190808822813E-14,120.99575747153449,110.44811919805339,6.1262973618669152,1.5896048867687265E-13,1.4510470773226234E-13,1.7414005735776171E-13,96.88794501516935,88.442713414047844,106.14003795945794,1.4520222991687469E-7,1.3254109287762482E-7,1.5907301785973714E-7,88502154.122485161,80785069.45887436,96956532.633216634,5.4575282431621369E-8,4.9817757458919468E-8,5.9787343546246947E-8,33264158.958210249,30364401.780812349,36440960.280934215,4.3701424528593549E-8,3.989219262275508E-8,4.787459221703048E-8,26636438.098890767,24314674.656195696,29180023.897486679,2.6610028658368154E-14,2.4295717241482616E-14,2.9145450461153254E-14,16.219068115378519,14.808473072713639,17.764432062502866,1.0051190808822813E-14,9.1815695160187404E-15,1.1003896123178811E-14,6.1262973618669152,5.5962548292694416,6.706980403805832,8.063573629374051E-15,7.3672894913920129E-15,8.8263810767610668E-15,4.9148255955395106,4.490433724092318,5.3797640631723649,7.3156302474715384E-9,6.6793796510967654E-9,8.012668520848987E-9,4458946.9186216425,4071146.0675388519,4883798.4428374786,2.7632738186100596E-9,2.5241974945985822E-9,3.0251916054756462E-9,1684241.9397915483,1538522.6234503742,1843883.3471850064,2.2168380163398207E-9,2.025415550544988E-9,2.4265490732779768E-9,1351184.068584956,1234510.2366473952,1479004.9725266863]
[39,0.05,2.0285550011305265E-15,1.8516719541162127E-15,2.222337536476041E-15,321.9196129192843,293.84932545106358,352.67174866821881,7.6244670745177308E-16,6.959814673387061E-16,3.8604454817556767E-17,120.99575747153452,110.44811919805342,6.126297361866917,6.1053293282587533E-16,5.5731586833948162E-16,6.6883438032968742E-16,96.887945015169379,88.442713414047873,106.14003795945797,5.5769043000497809E-10,5.0906173495109716E-10,6.1096513313310015E-10,88502154.122485191,80785069.458874375,96956532.633216664,2.0961188229931523E-10,1.9133925556827631E-10,2.2963028426112946E-10,33264158.958210256,30364401.780812357,36440960.280934222,1.6784774070710783E-10,1.5321730300121377E-10,1.8387597721545634E-10,26636438.098890774,24314674.656195704,29180023.897486687,1.0220337754747853E-16,9.3314606831028748E-17,1.119413855398399E-16,16.219068115378523,14.808473072713642,17.76443206250287,3.8604454817556767E-17,3.5264427098953349E-17,4.2263590333143488E-17,6.126297361866917,5.5962548292694434,6.7069804038058338,3.0970446165440053E-17,2.8296169051795526E-17,3.3900224954566113E-17,4.9148255955395115,4.4904337240923189,5.3797640631723667,2.809775704412709E-11,2.5654055808365735E-11,3.0774930629080559E-11,4458946.9186216434,4071146.0675388528,4883798.4428374795,1.0613138413951099E-11,9.6948978468585726E-12,1.1619108110605501E-11,1684241.9397915488,1538522.6234503747,1843883.3471850068,8.5143964200253622E-12,7.7791840384879145E-12,9.3198513334078407E-12,1351184.0685849565,1234510.2366473954,1479004.9725266867]
[44,0.05,7.2016826987365773E-20,6.5737206377262206E-20,7.8896405462375546E-20,321.9196129192843,293.84932545106358,352.67174866821881,2.7068032460071282E-20,2.4708414064105258E-20,1.3705176058761819E-21,120.99575747153452,110.44811919805342,6.126297361866917,2.1674859478252285E-20,1.9785571722309651E-20,2.3744650662447472E-20,96.887945015169379,88.442713414047873,106.14003795945797,1.9798869238346996E-14,1.8072475664416297E-14,2.1690203254847919E-14,88502154.122485191,80785069.458874375,96956532.633216664,7.4415446727512918E-15,6.7928382796978312E-15,8.1522287753977947E-15,33264158.958210256,30364401.780812357,36440960.280934222,5.9588533197213652E-15,5.4394502468800532E-15,6.5278804029855662E-15,26636438.098890774,24314674.656195704,29180023.897486687,3.6283773199441019E-21,3.3128122687326861E-21,3.9740916024736046E-21,16.219068115378523,14.808473072713642,17.76443206250287,1.3705176058761819E-21,1.25194147744505E-21,1.5004225526005612E-21,6.126297361866917,5.5962548292694434,6.7069804038058338,1.0994985405744531E-21,1.0045575840303731E-21,1.2035102001302245E-21,4.9148255955395115,4.4904337240923189,5.3797640631723667,9.9751365215743365E-16,9.1075849441876838E-16,1.0925574378942218E-15,4458946.9186216434,4071146.0675388528,4883798.4428374795,3.7678276040063936E-16,3.4418380596448694E-16,4.1249623405953342E-16,1684241.9397915488,1538522.6234503747,1843883.3471850068,3.022741870647254E-16,2.7617301512181852E-16,3.3086907707799216E-16,1351184.0685849565,1234510.2366473954,1479004.9725266867]
[50,0.05,{"$f":"C51/(1+B52)^A52","v":6.5839079113931593E-26},{"$f":"D51/(1+B52)^A52","v":6.0098136955696583E-26},{"$f":"E51/(1+B52)^A52","v":7.2128513547999762E-26},{"$f":"F51+C52","v":321.9196129192843},{"$f":"G51+D52","v":293.84932545106358},{"$f":"H51+E52","v":352.67174866821881},{"$f":"I51/(1+B52)^A52","v":2.4746082341419304E-26},{"$f":"J51/(1+B52)^A52","v":2.2588876744483601E-26},{"$f":"K51/(1+B52)^A52","v":1.252951856600793E-27},{"$f":"L51+I52","v":120.99575747153452},{"$f":"M51+J52","v":110.44811919805342},{"$f":"N51+K52","v":6.126297361866917},{"$f":"O51/(1+B52)^A52","v":1.9815546555839738E-26},{"$f":"P51/(1+B52)^A52","v":1.8088325693216734E-26},{"$f":"Q51/(1+B52)^A52","v":2.1707786900578224E-26},{"$f":"R51+O52","v":96.887945015169379},{"$f":"S51+P52","v":88.442713414047873},{"$f":"T51+Q52","v":106.14003795945797},{"$f":"U51/(1+B52)^A52","v":1.8100482521655665E-20},{"$f":"V51/(1+B52)^A52","v":1.6522182451371437E-20},{"$f":"W51/(1+B52)^A52","v":1.9829574112501788E-20},{"$f":"X51+U52","v":88502154.122485191},{"$f":"Y51+V52","v":80785069.458874375},{"$f":"Z51+W52","v":96956532.633216664},{"$f":"AA51/(1+B52)^A52","v":6.8031940441513971E-21},{"$f":"AB51/(1+B52)^A52","v":6.2101349866973276E-21},{"$f":"AC51/(1+B52)^A52","v":7.4529142389520553E-21},{"$f":"AD51+AA52","v":33264158.958210256},{"$f":"AE51+AB52","v":30364401.780812357},{"$f":"AF51+AC52","v":36440960.280934222},{"$f":"AG51/(1+B52)^A52","v":5.4476909294306489E-21},{"$f":"AH51/(1+B52)^A52","v":4.9728432940187506E-21},{"$f":"AI51/(1+B52)^A52","v":5.9679057281133769E-21},{"$f":"AJ51+AG52","v":26636438.098890774},{"$f":"AK51+AH52","v":24314674.656195704},{"$f":"AL51+AI52","v":29180023.897486687},{"$f":"AM51/(1+B52)^A52","v":3.3171278354835618E-27},{"$f":"AN51/(1+B52)^A52","v":3.0286325873390524E-27},{"$f":"AO51/(1+B52)^A52","v":3.6331860534090633E-27},{"$f":"AP51+AM52","v":16.219068115378523},{"$f":"AQ51+AN52","v":14.808473072713642},{"$f":"AR51+AO52","v":17.76443206250287},{"$f":"AS51/(1+B52)^A52","v":1.252951856600793E-27},{"$f":"AT51/(1+B52)^A52","v":1.1445474263115968E-27},{"$f":"AU51/(1+B52)^A52","v":1.3717132964262098E-27},{"$f":"AV51+AS52","v":6.126297361866917},{"$f":"AW51+AT52","v":5.5962548292694434},{"$f":"AX51+AU52","v":6.7069804038058338},{"$f":"AY51/(1+B52)^A52","v":1.0051813503423779E-27},{"$f":"AZ51/(1+B52)^A52","v":9.1838461948731494E-28},{"$f":"BA51/(1+B52)^A52","v":1.1002706811103821E-27},{"$f":"BB51+AY52","v":4.9148255955395115},{"$f":"BC51+AZ52","v":4.4904337240923189},{"$f":"BD51+BA52","v":5.3797640631723667},{"$f":"BE51/(1+B52)^A52","v":9.1194493021945848E-22},{"$f":"BF51/(1+B52)^A52","v":8.3263180392885352E-22},{"$f":"BG51/(1+B52)^A52","v":9.9883566937282007E-22},{"$f":"BH51+BE52","v":4458946.9186216434},{"$f":"BI51+BF52","v":4071146.0675388528},{"$f":"BJ51+BG52","v":4883798.4428374795},{"$f":"BK51/(1+B52)^A52","v":3.4446157944635949E-22},{"$f":"BL51/(1+B52)^A52","v":3.1465902871012918E-22},{"$f":"BM51/(1+B52)^A52","v":3.7711147969916771E-22},{"$f":"BN51+BK52","v":1684241.9397915488},{"$f":"BO51+BL52","v":1538522.6234503747},{"$f":"BP51+BM52","v":1843883.3471850068},{"$f":"BQ51/(1+B52)^A52","v":2.7634450098371052E-22},{"$f":"BR51/(1+B52)^A52","v":2.5248233992492272E-22},{"$f":"BS51/(1+B52)^A52","v":3.0248646397477546E-22},{"$f":"BT51+BQ52","v":1351184.0685849565},{"$f":"BU51+BR52","v":1234510.2366473954},{"$f":"BV51+BS52","v":1479004.9725266867}]

{"sheet":"Bradford","index":43,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Bradford"]
[null,"Number of households",{"$f":"'WTP Values '!C9","v":24483},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA9","v":0.55165674771100037}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU9","v":0.29657584377031249}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV9","v":420.082095885}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW9","v":1639.8376914850001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!X3:X52), \"NULL\")))))","v":68158706.223185942},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!Y3:Y52), \"NULL\")))))","v":62215226.87728329},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!Z3:Z52), \"NULL\")))))","v":74670028.341746733},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AD3:AD52), \"NULL\")))))","v":25614618.024651576},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AE3:AE52), \"NULL\")))))","v":23381398.651202448},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AF3:AF52), \"NULL\")))))","v":28061200.212568514},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":20510344.211584561},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AK3:AK52), \"NULL\")))))","v":18722261.008891936},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!AL3:AL52), \"NULL\")))))","v":22469261.712584354}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BH3:BH52), \"NULL\")))))","v":3431015.916123746},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BI3:BI52), \"NULL\")))))","v":3132342.719028668},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3758224.4889620016},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BN3:BN52), \"NULL\")))))","v":1293656.5844477743},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BO3:BO52), \"NULL\")))))","v":1181432.2910223182},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BP3:BP52), \"NULL\")))))","v":1416602.8389047324},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BT3:BT52), \"NULL\")))))","v":1037155.3517736197},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BU3:BU52), \"NULL\")))))","v":947300.15152153478},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!BV3:BV52), \"NULL\")))))","v":1135595.3595230286}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!F3:F52), \"NULL\")))))","v":166.23235799888917},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!G3:G52), \"NULL\")))))","v":151.7367984272052},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!H3:H52), \"NULL\")))))","v":182.11283005354326},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!L3:L52), \"NULL\")))))","v":62.471525494276733},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!M3:M52), \"NULL\")))))","v":57.024923835471093},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!N3:N52), \"NULL\")))))","v":3.155100740459603},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!R3:R52), \"NULL\")))))","v":50.022705397256274},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!S3:S52), \"NULL\")))))","v":45.661746929111416},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bradford NPV 1%'!A3:A52,'Bradford NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bradford NPV 2%'!A3:A52,'Bradford NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bradford NPV 3%'!A3:A52,'Bradford NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bradford NPV 4%'!A3:A52,'Bradford NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bradford NPV 5%'!A3:A52,'Bradford NPV 5%'!T3:T52), \"NULL\")))))","v":54.800311859594224}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Bradford NPV 1%","index":44,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU9","v":31.595838796841605},{"$f":"'WTP Values '!CV9","v":28.840663035573755},{"$f":"'WTP Values '!CW9","v":34.614245327897081},{"$f":"C3","v":31.595838796841605},{"$f":"D3","v":28.840663035573755},{"$f":"E3","v":34.614245327897081},{"$f":"'WTP Values '!CC9","v":11.873983336764907},{"$f":"'WTP Values '!CD9","v":10.838745973390784},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"I3","v":11.873983336764907},{"$f":"J3","v":10.838745973390784},{"$f":"K3","v":0.59969103238025034},{"$f":"'WTP Values '!CI9","v":9.50783201862642},{"$f":"'WTP Values '!CJ9","v":8.6789432125123476},{"$f":"'WTP Values '!CK9","v":10.415913245626683},{"$f":"O3","v":9.50783201862642},{"$f":"P3","v":8.6789432125123476},{"$f":"Q3","v":10.415913245626683},{"$f":"'WTP Values '!BH9","v":12954947.642885864},{"$f":"'WTP Values '!BI9","v":11825268.574585859},{"$f":"'WTP Values '!BJ9","v":14192556.773195684},{"$f":"U3","v":12954947.642885864},{"$f":"V3","v":11825268.574585859},{"$f":"W3","v":14192556.773195684},{"$f":"'WTP Values '!AV9","v":4868578.8476571618},{"$f":"'WTP Values '!AW9","v":4444110.1090139076},{"$f":"'WTP Values '!AX9","v":5333601.5264136307},{"$f":"AA3","v":4868578.8476571618},{"$f":"AB3","v":4444110.1090139076},{"$f":"AC3","v":5333601.5264136307},{"$f":"'WTP Values '!BB9","v":3898407.8501809482},{"$f":"'WTP Values '!BC9","v":3558546.2894853232},{"$f":"'WTP Values '!BD9","v":4270739.9419769077},{"$f":"AG3","v":3898407.8501809482},{"$f":"AH3","v":3558546.2894853232},{"$f":"AI3","v":4270739.9419769077},{"$f":"'WTP Values '!CX9","v":1.5904912490602212},{"$f":"'WTP Values '!CY9","v":1.4520374738748114},{"$f":"'WTP Values '!CZ9","v":1.7421729621269113},{"$f":"AM3","v":1.5904912490602212},{"$f":"AN3","v":1.4520374738748114},{"$f":"AO3","v":1.7421729621269113},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"'WTP Values '!CG9","v":0.54766802782747381},{"$f":"'WTP Values '!CH9","v":0.6566843389107091},{"$f":"AS3","v":0.59969103238025034},{"$f":"AT3","v":0.54766802782747381},{"$f":"AU3","v":0.6566843389107091},{"$f":"'WTP Values '!CL9","v":0.48078660992501843},{"$f":"'WTP Values '!CM9","v":0.43913308421215785},{"$f":"'WTP Values '!CN9","v":0.52641973279893994},{"$f":"AY3","v":0.48078660992501843},{"$f":"AZ3","v":0.43913308421215785},{"$f":"BA3","v":0.52641973279893994},{"$f":"'WTP Values '!BK9","v":652134.3202986276},{"$f":"'WTP Values '!BL9","v":595365.40778391459},{"$f":"'WTP Values '!BM9","v":714326.96103835164},{"$f":"BE3","v":652134.3202986276},{"$f":"BF3","v":595365.40778391459},{"$f":"BG3","v":714326.96103835164},{"$f":"'WTP Values '!AY9","v":245885.7312302441},{"$f":"'WTP Values '!AZ9","v":224555.22297754968},{"$f":"'WTP Values '!BA9","v":269254.16613221116},{"$f":"BK3","v":245885.7312302441},{"$f":"BL3","v":224555.22297754968},{"$f":"BM3","v":269254.16613221116},{"$f":"'WTP Values '!BE9","v":197132.45782232011},{"$f":"'WTP Values '!BF9","v":180053.65044450646},{"$f":"'WTP Values '!BG9","v":215842.98237633592},{"$f":"BQ3","v":197132.45782232011},{"$f":"BR3","v":180053.65044450646},{"$f":"BS3","v":215842.98237633592}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":30.973275950241746},{"$f":"D3/(1+B4)^A4","v":28.272388036049165},{"$f":"E3/(1+B4)^A4","v":33.932207948139478},{"$f":"F3+C4","v":62.569114747083347},{"$f":"G3+D4","v":57.11305107162292},{"$f":"H3+E4","v":68.546453276036559},{"$f":"I3/(1+B4)^A4","v":11.640018955754247},{"$f":"J3/(1+B4)^A4","v":10.625179858240157},{"$f":"K3/(1+B4)^A4","v":0.5878747499071173},{"$f":"L3+I4","v":23.514002292519152},{"$f":"M3+J4","v":21.463925831630942},{"$f":"N3+K4","v":1.1875657822873675},{"$f":"O3/(1+B4)^A4","v":9.3204901662841095},{"$f":"P3/(1+B4)^A4","v":8.5079337442528651},{"$f":"Q3/(1+B4)^A4","v":10.210678605653056},{"$f":"R3+O4","v":18.82832218491053},{"$f":"S3+P4","v":17.186876956765211},{"$f":"T3+Q4","v":20.626591851279741},{"$f":"U3/(1+B4)^A4","v":12699683.994594514},{"$f":"V3/(1+B4)^A4","v":11592264.066842329},{"$f":"W3/(1+B4)^A4","v":13912907.335747166},{"$f":"X3+U4","v":25654631.637480378},{"$f":"Y3+V4","v":23417532.641428187},{"$f":"Z3+W4","v":28105464.108942851},{"$f":"AA3/(1+B4)^A4","v":4772648.6105844146},{"$f":"AB3/(1+B4)^A4","v":4356543.5829956941},{"$f":"AC3/(1+B4)^A4","v":5228508.5054540047},{"$f":"AD3+AA4","v":9641227.4582415763},{"$f":"AE3+AB4","v":8800653.6920096017},{"$f":"AF3+AC4","v":10562110.031867635},{"$f":"AG3/(1+B4)^A4","v":3821593.8145093108},{"$f":"AH3/(1+B4)^A4","v":3488428.8692141194},{"$f":"AI3/(1+B4)^A4","v":4186589.4931643051},{"$f":"AJ3+AG4","v":7720001.6646902589},{"$f":"AK3+AH4","v":7046975.1586994426},{"$f":"AL3+AI4","v":8457329.4351412132},{"$f":"AM3/(1+B4)^A4","v":1.5591522880700139},{"$f":"AN3/(1+B4)^A4","v":1.4234265992302828},{"$f":"AO3/(1+B4)^A4","v":1.7078452721565645},{"$f":"AP3+AM4","v":3.1496435371302351},{"$f":"AQ3+AN4","v":2.8754640731050944},{"$f":"AR3+AO4","v":3.4500182342834758},{"$f":"AS3/(1+B4)^A4","v":0.5878747499071173},{"$f":"AT3/(1+B4)^A4","v":0.53687680406575222},{"$f":"AU3/(1+B4)^A4","v":0.64374506314156366},{"$f":"AV3+AS4","v":1.1875657822873675},{"$f":"AW3+AT4","v":1.084544831893226},{"$f":"AX3+AU4","v":1.3004294020522726},{"$f":"AY3/(1+B4)^A4","v":0.47131321431724188},{"$f":"AZ3/(1+B4)^A4","v":0.43048042761705502},{"$f":"BA3/(1+B4)^A4","v":0.51604718439264774},{"$f":"BB3+AY4","v":0.95209982424226025},{"$f":"BC3+AZ4","v":0.86961351182921287},{"$f":"BD3+BA4","v":1.0424669171915877},{"$f":"BE3/(1+B4)^A4","v":639284.69787141227},{"$f":"BF3/(1+B4)^A4","v":583634.35720411199},{"$f":"BG3/(1+B4)^A4","v":700251.89789074764},{"$f":"BH3+BE4","v":1291419.0181700399},{"$f":"BI3+BF4","v":1178999.7649880266},{"$f":"BJ3+BG4","v":1414578.8589290993},{"$f":"BK3/(1+B4)^A4","v":241040.81093054023},{"$f":"BL3/(1+B4)^A4","v":220130.59795858219},{"$f":"BM3/(1+B4)^A4","v":263948.79534576135},{"$f":"BN3+BK4","v":486926.54216078436},{"$f":"BO3+BL4","v":444685.82093613187},{"$f":"BP3+BM4","v":533202.96147797257},{"$f":"BQ3/(1+B4)^A4","v":193248.16961309686},{"$f":"BR3/(1+B4)^A4","v":176505.88221204438},{"$f":"BS3/(1+B4)^A4","v":211590.02291572976},{"$f":"BT3+BQ4","v":390380.62743541697},{"$f":"BU3+BR4","v":356559.53265655087},{"$f":"BV3+BS4","v":427433.00529206567}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":30.062356486348889},{"$f":"D4/(1+B5)^A5","v":27.440901286176725},{"$f":"E4/(1+B5)^A5","v":32.934266731896294},{"$f":"F4+C5","v":92.631471233432237},84.553952357799645,101.48072000793286,{"$f":"I4/(1+B5)^A5","v":11.297687720146101},{"$f":"J4/(1+B5)^A5","v":10.312694890367144},{"$f":"K4/(1+B5)^A5","v":0.57058544047527604},{"$f":"L4+I5","v":34.811690012665252},31.776620721998086,1.7581512227626437,{"$f":"O4/(1+B5)^A5","v":9.04637592925185},{"$f":"P4/(1+B5)^A5","v":8.2577166713929877},{"$f":"Q4/(1+B5)^A5","v":9.9103840583024354},{"$f":"R4+O5","v":27.874698114162378},25.444593628158199,30.536975909582175,{"$f":"U4/(1+B5)^A5","v":12326188.166947829},{"$f":"V4/(1+B5)^A5","v":11251337.295452815},{"$f":"W4/(1+B5)^A5","v":13503730.789106453},{"$f":"X4+U5","v":37980819.804428205},34668869.936881006,41609194.898049302,{"$f":"AA4/(1+B5)^A5","v":4632285.7209537942},{"$f":"AB4/(1+B5)^A5","v":4228418.2806730215},{"$f":"AC4/(1+B5)^A5","v":5074738.8437495502},{"$f":"AD4+AA5","v":14273513.179195371},13029071.972682623,15636848.875617184,{"$f":"AG4/(1+B5)^A5","v":3709201.3057439635},{"$f":"AH4/(1+B5)^A5","v":3385834.6922055976},{"$f":"AI4/(1+B5)^A5","v":4063462.515482665},{"$f":"AJ4+AG5","v":11429202.970434222},10432809.85090504,12520791.950623877,{"$f":"AM4/(1+B5)^A5","v":1.5132978499196004},{"$f":"AN4/(1+B5)^A5","v":1.3815638335110643},{"$f":"AO4/(1+B5)^A5","v":1.6576177953399682},{"$f":"AP4+AM5","v":4.6629413870498357},4.2570279066161589,5.1076360296234444,{"$f":"AS4/(1+B5)^A5","v":0.57058544047527604},{"$f":"AT4/(1+B5)^A5","v":0.5210873366770995},{"$f":"AU4/(1+B5)^A5","v":0.62481261606226113},{"$f":"AV4+AS5","v":1.7581512227626437},1.6056321685703256,1.9252420181145338,{"$f":"AY4/(1+B5)^A5","v":0.45745196240442543},{"$f":"AZ4/(1+B5)^A5","v":0.41782006192079313},{"$f":"BA4/(1+B5)^A5","v":0.50087031303730445},{"$f":"BB4+AY5","v":1.4095517866466856},1.287433573750006,1.5433372302288921,{"$f":"BE4/(1+B5)^A5","v":620483.42947489361},{"$f":"BF4/(1+B5)^A5","v":566469.75709439476},{"$f":"BG4/(1+B5)^A5","v":679657.59316039458},{"$f":"BH4+BE5","v":1911902.4476449336},1745469.5220824215,2094236.4520894939,{"$f":"BK4/(1+B5)^A5","v":233951.83633767243},{"$f":"BL4/(1+B5)^A5","v":213656.58963602115},{"$f":"BM4/(1+B5)^A5","v":256186.10031996609},{"$f":"BN4+BK5","v":720878.37849845679},658342.41057215305,789389.06179793866,{"$f":"BQ4/(1+B5)^A5","v":187564.76953152224},{"$f":"BR4/(1+B5)^A5","v":171314.87032628755},{"$f":"BS4/(1+B5)^A5","v":205367.19164179184},{"$f":"BT4+BQ5","v":577945.39696693921},527874.40298283845,632800.19693385751]
[4,0.01,28.88933369221678,26.370166770909066,31.649182989306656,121.52080492564902,110.92411912870871,133.12990299723953,10.856855837165282,9.9102970882911965,0.54832139314481021,45.668545849830537,41.68691781028928,2.3064726159074538,8.6933894568135006,7.935503411516728,9.5236842863044853,36.568087570975877,33.380097039674929,40.060660195886662,11845224.550833538,10812313.990076603,12976819.865518732,49826044.355261743,45481183.926957607,54586014.763568036,4451535.5278650085,4063426.8559785979,4876724.2822267711,18725048.707060378,17092498.828661222,20513573.157843955,3564469.5485499459,3253720.5888776053,3904907.6079215426,14993672.518984169,13686530.439782646,16425699.55854542,1.4542494891208428,1.3276556886524626,1.592938119986649,6.1171908761706781,5.584683595268622,6.7005741496100937,0.54832139314481021,0.50075468830559233,0.6004326430207213,2.3064726159074538,2.1063868568759179,2.525674661135255,0.43960234441574508,0.40151686703647538,0.48132652596380482,1.8491541310624307,1.6889504407864813,2.0246637561926968,596272.37980266253,544366.30231166875,653137.58800563775,2508174.827447596,2289835.8243940901,2747374.0400951318,224823.1162761639,205319.78310944731,246189.80693719033,945701.49477462075,863662.19368160039,1035578.868735129,180246.05683724227,164630.22310118482,197353.83456939767,758191.45380418142,692504.62608402327,830154.03150325525]
[5,0.01,27.487209745965856,25.090308858987633,30.113111655112476,149.00801467161489,136.01442798769634,163.243014652352,10.32992580435581,9.4293076334981443,0.52170899135801729,55.998471654186346,51.116225443787428,2.8281816072654711,8.2714617771603187,7.5503592099444647,9.061458818018286,44.839549348136195,40.930456249619397,49.12211901390495,11270324.722115176,10287545.765188307,12346998.836294699,61096369.077376917,55768729.692145914,66933013.599862739,4235483.3119259523,3866211.2275634063,4640035.8224574234,22960532.018986329,20958710.056224629,25153608.98030138,3391470.469964392,3095803.4973766664,3715385.6022118954,18385142.988948561,16782333.937159311,20141085.160757314,1.383668490118126,1.263218832708727,1.5156259636480989,7.5008593662888039,6.847902427977349,8.2162001132581928,0.52170899135801729,0.4764509038309836,0.57129105755324816,2.8281816072654711,2.5828377607069015,3.0969657186885033,0.41826654690306575,0.38202952198056761,0.45796567398951921,2.2674206779654966,2.0709799627670487,2.4826294301822158,567332.70984985284,517945.85813891521,621438.00427359762,3075507.5372974491,2807781.6825330053,3368812.0443687295,213911.48091759233,195354.72861549881,234241.15393926654,1159612.975692213,1059016.9222970991,1269820.0226743955,171497.93840705184,156640.00842382127,187775.40191040051,929689.39221123327,849144.63450784457,1017929.4334136557]
[9,0.01,20.393390856553662,18.615075156840231,22.3416076628105,241.75153490183413,220.67065860373708,264.84648789650902,7.6640086932921667,6.9958194321573455,0.38706785710411773,90.852270627126543,82.931283841726227,4.5884595271223878,6.1367870560754536,5.6017845353828823,6.7229039656719909,72.74796528970478,66.405828199137773,79.696033098710046,8361712.2022400489,7632565.9709770801,9160521.4025379885,99123131.288846344,90479535.831102088,108592539.86459944,3142402.1370227747,2868430.7147351811,3442548.9160343902,37251310.743153185,34003542.271340691,40809372.520730577,2516209.6666648509,2296847.5636692797,2756529.7266973206,29828170.966260683,27227763.536643293,32677022.527494807,1.0265753634385444,0.93721100216690367,1.1244776372237191,12.169441146366394,11.110079726046319,13.330014448002478,0.38706785710411773,0.35348984475259582,0.42385392832559776,4.5884595271223878,4.1904121360812612,5.0245365504754265,0.31032153689106756,0.28343645762864295,0.33977522909265095,3.6786774884179159,3.3599708435364488,4.0278335139334436,420917.13944787864,384275.90232617984,461059.09735447488,4989722.6627867566,4555362.5616549673,5465581.729390474,158705.83007054482,144938.15025792268,173788.88039644354,1881363.3440019148,1718155.6778442885,2060163.9462625156,127238.2508574364,116214.81209200117,139314.87407401425,1508333.8842164518,1377657.5655902175,1651495.0789179499]
[16,0.01,8.2460208526361818,7.5269629752310223,9.0337778530708341,333.49068667091956,304.41010228028966,365.34964357869751,3.0989243497661345,2.8287435534688563,0.15651000088786329,125.32861944126078,114.40180020411684,6.3296744696290173,2.4813957810416682,2.2650687379876135,2.7183908100984744,100.35414628588487,91.605313918995719,109.93884615388019,3381039.1645220523,3086210.5570625272,3704035.8338482631,136738081.65028647,124814440.35601602,149800913.16272223,1270623.1019414342,1159843.3852625927,1391986.7641195655,51387327.092547469,46907105.123107992,56295591.546395332,1017423.6117411167,928725.04815730255,1114596.4772186445,41147276.362547681,37560074.073720828,45077201.621410154,0.41509339536815787,0.37895912070477344,0.45467995538809736,16.787464393767038,15.326099659769886,18.388448592075093,0.15651000088786329,0.14293280855195784,0.17138436447519198,6.3296744696290173,5.7805772412710832,6.9312327017968816,0.12547780220686117,0.11460688202580231,0.13738733514278942,5.0746510550656971,4.6350025626941225,5.5563037682604417,170196.88062339893,155381.08037236726,186428.18930039916,6883207.7437932324,6284017.966372746,7539644.3903886555,64172.338646472956,58605.408868788807,70271.135476464202,2595297.4971739701,2370156.2724079471,2841948.8189505809,51448.495113121317,46991.192913260558,56331.650031977231,2080711.930042614,1900446.9515886549,2278199.5081257001]
[19,0.01,4.8182601445072955,4.3981050206953434,5.2785570836712896,{"$f":"F20+C21","v":351.09268438961578},320.47719542575169,384.63319136527952,1.8107428967449075,1.6528726480668137,9.145088436851477E-2,{"$f":"L20+I21","v":131.94359899440579},120.44005046624389,6.6637615072212881,1.4499127043462894,1.32350992313173,1.5883920658901909,{"$f":"R20+O21","v":105.65094624038832},96.440341075882188,115.74153689320585,1975586.351837425,1803314.0578219818,2164317.6207045848,{"$f":"X20+U21","v":143955264.91046631},131402280.98310637,157707566.74297881,742442.05298334057,677711.98459855921,813356.46211649152,{"$f":"AD20+AA21","v":54099605.577090204},49382912.665470734,59266933.516583897,594494.20831451006,542666.45266988163,651273.61176560121,{"$f":"AJ20+AG21","v":43319073.937749006},39542535.247552909,47456424.885561541,0.2425446162328358,0.22143087682171059,0.26567557209759607,{"$f":"AP20+AM21","v":17.673524849942137},16.13502771092708,19.359010719009277,9.145088436851477E-2,8.3517549506101782E-2,0.1001421737223156,{"$f":"AV20+AS21","v":6.6637615072212881},6.0856823355971654,7.2970706309537201,7.3318356113592442E-2,6.6966332224910316E-2,8.027725530998911E-2,{"$f":"BB20+AY21","v":5.3424966047754214},4.8796429913343369,5.8495714670667125,99448.31104386854,90791.241029825876,108932.48154127682,{"$f":"BH20+BE21","v":7246510.8639283888},6615695.2045364846,7937594.9439234827,37496.754762786906,34243.923323910378,41060.363225649315,{"$f":"BN20+BK21","v":2732280.0950408564},2495255.6738825259,2991949.9393032519,30062.043005770691,27457.581784362555,32915.335659942961,{"$f":"BT20+BQ21","v":2190534.1473029549},2000754.5890831198,2398445.3325145952]
[25,0.01,1.25749070567497,1.1478367751503713,1.3776210235676642,365.7375990977385,333.84506494165464,400.67716075544365,0.47257563824556292,0.43137396700711639,2.3867253670447727E-2,137.4472817524649,125.46389273053548,6.9417229209664653,0.37840458901622082,0.34541543571573435,0.41454554131987986,110.05789963280344,100.46309812060383,120.56939293052228,515597.20753681322,470636.82721847773,564853.12343858241,149959982.95255306,136883384.07357934,164285926.15195316,193765.78954398981,176872.2518498163,212273.34366288193,56356229.382274218,51442791.940032698,61739098.916074701,155153.71090647927,141627.47548861598,169972.24912818786,45126016.011054017,41191948.869058937,49435945.75199528,6.3300359772392886E-2,5.7790003279541403E-2,6.9337178279685899E-2,18.410729797602233,16.808058267090708,20.166521309286644,2.3867253670447727E-2,2.1796777076139286E-2,2.6135544558642174E-2,6.9417229209664653,6.33953068592806,7.6014488813728427,1.9134946765652066E-2,1.7477167658114908E-2,2.0951110857824105E-2,5.5653449026298594,5.0831845591070124,6.0935710689473206,25954.457227739844,23695.097053207519,28429.677720996795,7548780.1456658198,6891651.6579550821,8268690.9937984077,9786.0678321676296,8937.1295891428017,10716.114028577887,2846250.025858812,2599338.7497873954,3116751.3197371564,7845.7240870342248,7166.0003525353441,8590.3889423103592,2281906.5602834602,2084210.8432626899,2498490.2177785449]
[36,0.01,4.2258718599663722E-2,3.8573733436374706E-2,4.6295768954155707E-2,369.45006007555077,337.23379713459468,404.74427971634577,1.5881183712571779E-2,1.4496577191947991E-2,8.0207317004769949E-4,138.84245597374047,126.73742820251211,7.012185666734057,1.2716509928774874E-2,1.1607889928742237E-2,1.393104799767012E-2,111.17505482465336,101.48286019156117,121.79324622719543,17326.948983193826,15816.028821770782,18982.223157442535,151482168.76642114,138272834.38751397,165953529.07696691,6511.6139130316551,5943.8965912660833,7133.5712109653268,56928279.679958865,51964967.833728693,62365788.641431525,5214.0321827437838,4759.4750447413371,5712.0179204860106,45584072.754299603,41610072.41761855,49937750.925863877,2.1272460136738717E-3,1.9420672259783795E-3,2.330116868611926E-3,18.597609998367091,16.9786703687267,20.371223870914548,8.0207317004769949E-4,7.3249358001875641E-4,8.7830042637158533E-4,7.012185666734057,6.4038808111194889,7.6786082503208242,6.4304119874603982E-4,5.8733055174908148E-4,7.0407446678973182E-4,5.6218365672277848,5.1347820004563776,6.1554245531523932,872.21487955678163,796.2877451453985,955.39612759671979,7625404.8946388653,6961606.1496889116,8352623.2794802533,328.86659507739108,300.3375235235597,360.12134735621015,2875141.2095384924,2625723.6325571928,3148388.2574778041,263.66019638023499,240.81767842597088,288.68509909176828,2305069.3116138265,2105366.8617968354,2523851.4260869911]
[39,0.01,1.3591885668275556E-2,1.2406665228839075E-2,1.4890342618074384E-2,369.51293130618058,337.29118595686606,404.81315714717078,5.1079455423873937E-3,4.6626075352851834E-3,2.5797485551221663E-4,138.86608351373587,126.75899576722253,7.0133789666950372,4.0900754868789229E-3,3.7335044220353449E-3,4.4807135165972154E-3,111.19397405966644,101.50013005560388,121.81397241484618,5572.9543479694621,5086.9894449040412,6105.3485632123411,151507947.2718215,138296364.99205315,165981770.24871907,2094.3633587267113,1911.7655615138385,2294.406634154645,56937967.46022445,51973810.981505357,62376401.750765666,1677.0155756480201,1530.8140614005679,1837.1852503593132,45591830.03210488,41617153.419199541,49946249.091637485,6.841969080998183E-4,6.246369168376359E-4,7.4944728854474971E-4,18.600774850003958,16.981559717020001,20.374690547612175,2.5797485551221663E-4,2.3559561960877857E-4,2.8249221399096695E-4,7.0133789666950372,6.4049705926919138,7.6799149588652025,2.0682459721853901E-4,1.8890609969707506E-4,2.2645503630188785E-4,5.6227932642799088,5.1356558129097261,6.1564720536362918,280.53488875071685,256.11406000255124,307.28889480125304,7626702.5492925914,6962790.8422714528,8354044.6886538249,105.77502840899068,96.599078649245371,115.82765266360695,2875630.4872125606,2626170.4655500981,3148924.0350175551,84.802364180151741,77.455409452273173,92.851250369464296,2305461.577199813,2105725.1429823935,2524280.922958781]
[44,0.01,1.6818653308904434E-3,1.535205682979804E-3,1.842536909567537E-3,369.53641593547189,337.31262271264455,404.83888530475991,6.3205921014105248E-4,5.769529082670404E-4,3.1921911081121979E-5,138.87490923596687,126.76705201579388,7.0138247064544821,5.0610756520432561E-4,4.6198532002102074E-4,5.5444527015162609E-4,111.20104106338667,101.50658096090494,121.82171437931426,689.59958443162589,629.46609431531567,755.47825607713446,151517576.45574149,138305154.50546122,165992319.32566106,259.15735382849363,236.56262987888749,283.9107881812634,56941586.188948438,51977114.210108049,62380366.122638837,207.51457339204737,189.42353995211764,227.3340325555161,45594727.649850577,41619798.423845932,49949423.457255118,8.466279715120023E-5,7.7292820176937506E-5,9.2736905142991864E-5,18.601957034076214,16.982638990844961,20.375985474024478,3.1921911081121979E-5,2.9152695542054953E-5,3.4955698756857673E-5,7.0138247064544821,6.4053776646703131,7.6804030607434237,2.5592557804481124E-5,2.3375315804473923E-5,2.8021636133288903E-5,5.623150624480882,5.1359822127802461,6.1568633321320423,34.713498554236999,31.691655505702631,38.024049888836245,7627187.2692222903,6963233.3668704862,8354575.6352756461,13.088644026064983,11.953208358376198,14.332559743938482,2875813.2497365461,2626337.3734837971,3149124.1668867362,10.493478224661832,9.5843631286393727,11.489450598508704,2305608.1022762014,2105858.973682709,2524441.3552378174]
[50,0.01,9.8673308503647645E-5,9.0068937857835506E-5,1.0809974471074828E-4,369.53912203459419,337.31509283832872,404.8418499223319,3.708226353759267E-5,3.3849233505140138E-5,1.8728256788942263E-6,138.87592621089482,126.76798032540938,7.0138760683881465,2.9692810119937858E-5,2.7104203392108575E-5,3.2528733534863152E-5,111.2018553837801,101.50732428918816,121.82260647443705,40.45809809432447,36.930128100135775,44.323131977653389,151518686.01237237,138306167.30810007,165993534.88020524,15.204495303895222,13.878886097328209,16.656753828733521,56942003.169710711,51977494.836257666,62380822.931350328,12.174666510591234,11.113284192410687,13.337453787606451,45595061.538060643,41620103.203821935,49949789.234713428,4.9670791998900519E-6,4.53469023372878E-6,5.440778808374175E-6,18.602093255399559,16.982763353972619,20.376134686481027,1.8728256788942263E-6,1.7103586524440241E-6,2.0508148803863238E-6,7.0138760683881465,6.4054245709727189,7.6804593040014213,1.5014890343818496E-6,1.3714057275465017E-6,1.6440005606709826E-6,5.6231918025686509,5.1360198233548973,6.1569084185747869,2.0366052436966946,1.8593168211927547,2.2308318842940884,7627243.1227833591,6963284.3583259694,8354636.8154701237,0.76789727819323439,0.7012824358118982,0.84087653350452862,2875834.3091920563,2626356.6060383026,3149147.2277862211,0.61564157077319137,0.5623047234718358,0.67407424519764825,2305624.9861441851,2105874.3947965,2524459.8416122072]

{"sheet":"Bradford NPV 2%","index":45,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU9","v":31.595838796841605},{"$f":"'WTP Values '!CV9","v":28.840663035573755},{"$f":"'WTP Values '!CW9","v":34.614245327897081},{"$f":"C3","v":31.595838796841605},{"$f":"D3","v":28.840663035573755},{"$f":"E3","v":34.614245327897081},{"$f":"'WTP Values '!CC9","v":11.873983336764907},{"$f":"'WTP Values '!CD9","v":10.838745973390784},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"I3","v":11.873983336764907},{"$f":"J3","v":10.838745973390784},{"$f":"K3","v":0.59969103238025034},{"$f":"'WTP Values '!CI9","v":9.50783201862642},{"$f":"'WTP Values '!CJ9","v":8.6789432125123476},{"$f":"'WTP Values '!CK9","v":10.415913245626683},{"$f":"O3","v":9.50783201862642},{"$f":"P3","v":8.6789432125123476},{"$f":"Q3","v":10.415913245626683},{"$f":"'WTP Values '!BH9","v":12954947.642885864},{"$f":"'WTP Values '!BI9","v":11825268.574585859},{"$f":"'WTP Values '!BJ9","v":14192556.773195684},{"$f":"U3","v":12954947.642885864},{"$f":"V3","v":11825268.574585859},{"$f":"W3","v":14192556.773195684},{"$f":"'WTP Values '!AV9","v":4868578.8476571618},{"$f":"'WTP Values '!AW9","v":4444110.1090139076},{"$f":"'WTP Values '!AX9","v":5333601.5264136307},{"$f":"AA3","v":4868578.8476571618},{"$f":"AB3","v":4444110.1090139076},{"$f":"AC3","v":5333601.5264136307},{"$f":"'WTP Values '!BB9","v":3898407.8501809482},{"$f":"'WTP Values '!BC9","v":3558546.2894853232},{"$f":"'WTP Values '!BD9","v":4270739.9419769077},{"$f":"AG3","v":3898407.8501809482},{"$f":"AH3","v":3558546.2894853232},{"$f":"AI3","v":4270739.9419769077},{"$f":"'WTP Values '!CX9","v":1.5904912490602212},{"$f":"'WTP Values '!CY9","v":1.4520374738748114},{"$f":"'WTP Values '!CZ9","v":1.7421729621269113},{"$f":"AM3","v":1.5904912490602212},{"$f":"AN3","v":1.4520374738748114},{"$f":"AO3","v":1.7421729621269113},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"'WTP Values '!CG9","v":0.54766802782747381},{"$f":"'WTP Values '!CH9","v":0.6566843389107091},{"$f":"AS3","v":0.59969103238025034},{"$f":"AT3","v":0.54766802782747381},{"$f":"AU3","v":0.6566843389107091},{"$f":"'WTP Values '!CL9","v":0.48078660992501843},{"$f":"'WTP Values '!CM9","v":0.43913308421215785},{"$f":"'WTP Values '!CN9","v":0.52641973279893994},{"$f":"AY3","v":0.48078660992501843},{"$f":"AZ3","v":0.43913308421215785},{"$f":"BA3","v":0.52641973279893994},{"$f":"'WTP Values '!BK9","v":652134.3202986276},{"$f":"'WTP Values '!BL9","v":595365.40778391459},{"$f":"'WTP Values '!BM9","v":714326.96103835164},{"$f":"BE3","v":652134.3202986276},{"$f":"BF3","v":595365.40778391459},{"$f":"BG3","v":714326.96103835164},{"$f":"'WTP Values '!AY9","v":245885.7312302441},{"$f":"'WTP Values '!AZ9","v":224555.22297754968},{"$f":"'WTP Values '!BA9","v":269254.16613221116},{"$f":"BK3","v":245885.7312302441},{"$f":"BL3","v":224555.22297754968},{"$f":"BM3","v":269254.16613221116},{"$f":"'WTP Values '!BE9","v":197132.45782232011},{"$f":"'WTP Values '!BF9","v":180053.65044450646},{"$f":"'WTP Values '!BG9","v":215842.98237633592},{"$f":"BQ3","v":197132.45782232011},{"$f":"BR3","v":180053.65044450646},{"$f":"BS3","v":215842.98237633592}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":30.368933868552102},{"$f":"D3/(1+B4)^A4","v":27.720744939997843},{"$f":"E3/(1+B4)^A4","v":33.270131995287464},{"$f":"F3+C4","v":61.96477266539371},{"$f":"G3+D4","v":56.561407975571598},{"$f":"H3+E4","v":67.884377323184538},{"$f":"I3/(1+B4)^A4","v":11.412902092238472},{"$f":"J3/(1+B4)^A4","v":10.417864257392141},{"$f":"K3/(1+B4)^A4","v":0.5764042987122745},{"$f":"L3+I4","v":23.286885429003377},{"$f":"M3+J4","v":21.256610230782925},{"$f":"N3+K4","v":1.1760953310925248},{"$f":"O3/(1+B4)^A4","v":9.1386313135586512},{"$f":"P3/(1+B4)^A4","v":8.3419292700041794},{"$f":"Q3/(1+B4)^A4","v":10.011450639779587},{"$f":"R3+O4","v":18.646463332185071},{"$f":"S3+P4","v":17.020872482516527},{"$f":"T3+Q4","v":20.427363885406272},{"$f":"U3/(1+B4)^A4","v":12451891.236914517},{"$f":"V3/(1+B4)^A4","v":11366078.983646538},{"$f":"W3/(1+B4)^A4","v":13641442.49634341},{"$f":"X3+U4","v":25406838.879800379},{"$f":"Y3+V4","v":23191347.558232397},{"$f":"Z3+W4","v":27833999.269539095},{"$f":"AA3/(1+B4)^A4","v":4679525.9973636698},{"$f":"AB3/(1+B4)^A4","v":4271539.8971683076},{"$f":"AC3/(1+B4)^A4","v":5126491.2787520476},{"$f":"AD3+AA4","v":9548104.8450208306},{"$f":"AE3+AB4","v":8715650.0061822161},{"$f":"AF3+AC4","v":10460092.805165678},{"$f":"AG3/(1+B4)^A4","v":3747027.9221270168},{"$f":"AH3/(1+B4)^A4","v":3420363.6000435632},{"$f":"AI3/(1+B4)^A4","v":4104901.9050143287},{"$f":"AJ3+AG4","v":7645435.772307965},{"$f":"AK3+AH4","v":6978909.8895288864},{"$f":"AL3+AI4","v":8375641.8469912363},{"$f":"AM3/(1+B4)^A4","v":1.5287305354288938},{"$f":"AN3/(1+B4)^A4","v":1.3956530890761356},{"$f":"AO3/(1+B4)^A4","v":1.6745222627132943},{"$f":"AP3+AM4","v":3.119221784489115},{"$f":"AQ3+AN4","v":2.8476905629509472},{"$f":"AR3+AO4","v":3.4166952248402058},{"$f":"AS3/(1+B4)^A4","v":0.5764042987122745},{"$f":"AT3/(1+B4)^A4","v":0.52640141082994407},{"$f":"AU3/(1+B4)^A4","v":0.63118448568887842},{"$f":"AV3+AS4","v":1.1760953310925248},{"$f":"AW3+AT4","v":1.0740694386574179},{"$f":"AX3+AU4","v":1.2878688245995875},{"$f":"AY3/(1+B4)^A4","v":0.46211707989717266},{"$f":"AZ3/(1+B4)^A4","v":0.42208101135347736},{"$f":"BA3/(1+B4)^A4","v":0.50597821299398305},{"$f":"BB3+AY4","v":0.94290368982219108},{"$f":"BC3+AZ4","v":0.86121409556563522},{"$f":"BD3+BA4","v":1.0323979457929231},{"$f":"BE3/(1+B4)^A4","v":626811.14984489384},{"$f":"BF3/(1+B4)^A4","v":572246.64339092141},{"$f":"BG3/(1+B4)^A4","v":686588.7745466663},{"$f":"BH3+BE4","v":1278945.4701435214},{"$f":"BI3+BF4","v":1167612.051174836},{"$f":"BJ3+BG4","v":1400915.7355850181},{"$f":"BK3/(1+B4)^A4","v":236337.68861038456},{"$f":"BL3/(1+B4)^A4","v":215835.46998995548},{"$f":"BM3/(1+B4)^A4","v":258798.69870454745},{"$f":"BN3+BK4","v":482223.41984062863},{"$f":"BO3+BL4","v":440390.69296750519},{"$f":"BP3+BM4","v":528052.86483675858},{"$f":"BQ3/(1+B4)^A4","v":189477.56422752797},{"$f":"BR3/(1+B4)^A4","v":173061.94775519654},{"$f":"BS3/(1+B4)^A4","v":207461.53630943474},{"$f":"BT3+BQ4","v":386610.02204984811},{"$f":"BU3+BR4","v":353115.59819970303},{"$f":"BV3+BS4","v":423304.51868577069}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":28.617324660718825},{"$f":"D4/(1+B5)^A5","v":26.121877087241941},{"$f":"E4/(1+B5)^A5","v":31.351188452487605},{"$f":"F4+C5","v":90.582097326112532},82.683285062813539,99.235565775672143,{"$f":"I4/(1+B5)^A5","v":10.754632543515006},{"$f":"J4/(1+B5)^A5","v":9.8169861680199748},{"$f":"K4/(1+B5)^A5","v":0.54315864440550254},{"$f":"L4+I5","v":34.041517972518385},31.073596398802898,1.7192539754980274,{"$f":"O4/(1+B5)^A5","v":8.6115363939573122},{"$f":"P4/(1+B5)^A5","v":7.8607862643366619},{"$f":"Q4/(1+B5)^A5","v":9.4340135390796043},{"$f":"R4+O5","v":27.257999726142383},24.881658746853191,29.861377424485877,{"$f":"U4/(1+B5)^A5","v":11733695.219895175},{"$f":"V4/(1+B5)^A5","v":10710510.082515905},{"$f":"W4/(1+B5)^A5","v":12854635.939743586},{"$f":"X4+U5","v":37140534.099695556},33901857.6407483,40688635.209282681,{"$f":"AA4/(1+B5)^A5","v":4409621.8624093207},{"$f":"AB4/(1+B5)^A5","v":4025167.4480104824},{"$f":"AC4/(1+B5)^A5","v":4830807.229828693},{"$f":"AD4+AA5","v":13957726.70743015},12740817.454192698,15290900.034994371,{"$f":"AG4/(1+B5)^A5","v":3530908.0991916922},{"$f":"AH4/(1+B5)^A5","v":3223085.0125927841},{"$f":"AI4/(1+B5)^A5","v":3868140.7462197128},{"$f":"AJ4+AG5","v":11176343.871499658},10201994.902121671,12243782.593210949,{"$f":"AM4/(1+B5)^A5","v":1.4405569270387086},{"$f":"AN4/(1+B5)^A5","v":1.3151550771160185},{"$f":"AO4/(1+B5)^A5","v":1.577939727850991},{"$f":"AP4+AM5","v":4.5597787115278239},4.1628456400669656,4.9946349526911966,{"$f":"AS4/(1+B5)^A5","v":0.54315864440550254},{"$f":"AT4/(1+B5)^A5","v":0.4960398063621308},{"$f":"AU4/(1+B5)^A5","v":0.59477923808421951},{"$f":"AV4+AS5","v":1.7192539754980274},1.5701092450195486,1.8826480626838071,{"$f":"AY4/(1+B5)^A5","v":0.43546324556276683},{"$f":"AZ4/(1+B5)^A5","v":0.39773636398658641},{"$f":"BA4/(1+B5)^A5","v":0.47679457089843186},{"$f":"BB4+AY5","v":1.3783669353849579},1.2589504595522216,1.5091925166913549,{"$f":"BE4/(1+B5)^A5","v":590658.14604195778},{"$f":"BF4/(1+B5)^A5","v":539240.79293684312},{"$f":"BG4/(1+B5)^A5","v":646987.93690460909},{"$f":"BH4+BE5","v":1869603.6161854793},1706852.8441116791,2047903.6724896273,{"$f":"BK4/(1+B5)^A5","v":222706.28247279004},{"$f":"BL4/(1+B5)^A5","v":203386.58395899343},{"$f":"BM4/(1+B5)^A5","v":243871.79394100636},{"$f":"BN4+BK5","v":704929.70231341873},643777.27692649863,771924.658777765,{"$f":"BQ4/(1+B5)^A5","v":178548.94066717173},{"$f":"BR4/(1+B5)^A5","v":163080.13862993545},{"$f":"BS4/(1+B5)^A5","v":195495.639223823},{"$f":"BT4+BQ5","v":565158.96271701984},516195.73682963848,618800.15790959366]
[4,0.02,26.437984492920855,24.132576666275273,28.963652052325944,117.02008181903338,106.81586172908881,128.1992178279981,9.9356180839222361,9.0693777686908117,0.50179462924078544,43.977136056440621,40.142974167493712,2.2210486047388129,7.9557285086183249,7.2621514352794749,8.7155702571509011,35.213728234760708,32.143810182132668,38.576947681636781,10840120.659289332,9894855.7501431815,11875696.616168154,47980654.758984886,43796713.390891477,52564331.825450838,4073808.9880933701,3718632.535835301,4462919.1632930543,18031535.695523519,16459449.990028,19753819.198287427,3262013.2971582185,2977632.3465784537,3573564.135621869,14438357.168657877,13179627.248700123,15817346.728832819,1.330851927975522,1.2150000025091814,1.4577724001206607,5.8906306395033461,5.3778456425761467,6.4524073528118571,0.50179462924078544,0.45826410623473235,0.54948407859964132,2.2210486047388129,2.028373351254281,2.4321321412834482,0.40230072761582292,0.36744692063342466,0.44048448347879082,1.7806676630007807,1.6263973801856464,1.9496770001701458,545676.82656616357,498175.14008161321,597716.84620365407,2415280.4427516428,2205027.9841932924,2645620.5186932813,205746.18040985594,187897.7653056737,225299.84136927931,910675.88272327464,831675.04223217233,997224.50014704431,164951.62215724608,150660.84014903571,180607.75210505849,730110.58487426594,666856.57697867416,799407.91001465218]
[5,0.02,23.945697105043962,21.857618207228036,26.233272028985084,140.96577892407734,128.67347993631685,154.43248985698318,8.9989954133116434,8.2144148710897635,0.45449085591055899,52.976131469752261,48.357389038583477,2.6755394606493721,7.2057484248978243,6.5775543005831647,7.8939605071388135,42.419476659658535,38.721364482715835,46.470908188775596,9818231.2633921281,8962075.7117273845,10756184.313456375,57798886.022377014,52758789.102618858,63320516.138907209,3689774.3138781982,3368080.0581419808,4042203.3879748685,21721310.009401716,19827530.048169982,23796022.586262297,2954505.9453110672,2696933.3566422556,3236687.1385359387,17392863.113968942,15876560.605342379,19054033.867368758,1.2053935944889744,1.1004629362159908,1.3203493765089862,7.0960242339923205,6.478308578792138,7.772756729320843,0.45449085591055899,0.41506392005596676,0.49768465949869828,2.6755394606493721,2.4434372713102479,2.9298168007821466,0.36437616381864368,0.33280799699482055,0.39896036793875744,2.1450438268194243,1.9592053771804669,2.3486373681089034,494236.31403118989,451212.57306325133,541370.56316101889,2909516.7567828326,2656240.557256544,3186991.0818543001,186350.65460203079,170184.79513553932,204061.00777794892,1097026.5373253054,1001859.8373677116,1201285.5079249933,149401.76631924079,136458.16475784162,163582.00557567531,879512.35119350674,803314.74173651577,962989.91559032747]
[9,0.02,13.219722288025329,12.066954714647894,14.482625809893657,209.75818953146458,191.46715180208204,229.79676148694099,4.9680833977531096,4.5349393203323354,0.25091117085578341,78.828900959437675,71.956175836584165,3.9812237946634452,3.9780839386989428,3.6312762500365916,4.3580257947484418,63.120515439385251,57.617695387310391,69.149077470855261,5420359.6617912576,4947701.1052786158,5938176.2359616458,86005197.726173103,78505493.804975465,94221426.837563187,2037016.9855979816,1859418.9518539573,2231582.8178368979,32321480.408927593,29503520.907899451,35408669.067352429,1631096.7237243163,1488898.3957210684,1786880.7459213831,25880717.330123432,23624447.252242837,28352552.49746168,0.66546271328021966,0.60753355148620625,0.72892645405338863,10.558939960848864,9.6397741997046769,11.565923245023628,0.25091117085578341,0.2291447073287847,0.27475721240111117,3.9812237946634452,3.6358539084850037,4.3595904799130176,0.20116147268244869,0.18373360676055445,0.22025440499570259,3.191842112415241,2.9153130353645844,3.4947909057119548,272853.481253354,249101.32632994271,298874.92807185929,4329383.8545234716,3952506.8743830803,4742267.8361017471,102878.77154813167,93954.071141341396,112656.14197010902,1632384.1296351978,1490775.3303993186,1787522.2992131009,82480.365947032347,75334.580326428928,90308.863239279977,1308721.3071498238,1195338.6640124966,1432936.5805872451]
[16,0.02,2.1807541193580122,1.99059107511749,2.3890854290225723,250.72225835042207,228.85912968151428,274.67420047014014,0.8195458345428358,0.74809344616955686,4.1390852055366821E-2,94.223544339217625,86.008631883725485,4.7587244294303215,0.65623337218875211,0.59902322214191428,0.7189094064990188,75.447438855928112,68.869962792495386,82.653330032391764,894154.31000093638,816183.52727893984,979574.45745870913,102801313.51222456,93836978.397193789,112622105.360846,336030.74903993233,306733.79141564196,368126.75158044527,38633602.718713678,35265318.640671417,42323694.219422296,269069.26044544647,245611.91521514626,294767.73131605959,30935010.982081801,28238109.704289984,33889575.458488457,0.10977617544806767,0.10022005501975255,0.12024529205321159,12.621015077809059,11.522343717481141,13.824654009349082,4.1390852055366821E-2,3.7800208926399181E-2,4.5324546893832557E-2,4.7587244294303215,4.3459066127705448,5.2109830517145586,3.3184033722534562E-2,3.0309095083678551E-2,3.6333645332036195E-2,3.8151829232998216,3.4846499660285706,4.1772951525746338,45010.503266276013,41092.296169007554,49303.05768646326,5174877.3180040941,4724399.3281236952,5668394.1839212226,16971.105743371281,15498.867768011276,18584.002017563835,1951175.4768274832,1781911.6305575606,2136610.869456518,13606.140423091652,12427.356097017291,14897.546350273364,1564303.9368944403,1428778.5854951499,1712777.4432085946]
[19,0.02,0.74850968896261383,0.68323920301779772,0.82001614740007411,{"$f":"F20+C21","v":254.11861826699743},231.9593250120231,278.39502067466424,0.28129626914787287,0.25677135617296876,1.4206761561445886E-2,{"$f":"L20+I21","v":95.499925109305082},87.173730952836024,4.8231875569263876,0.225241824808976,0.20560533702846936,0.24675439173733679,{"$f":"R20+O21","v":76.469472794296678},69.802896240939148,83.772977162807834,306904.45957309956,280142.209851616,336223.5870424452,{"$f":"X20+U21","v":104193891.35067169},95108122.627537072,114147718.63062316,115337.2905331478,105281.56877880158,126353.74060667329,{"$f":"AD20+AA21","v":39156945.24350597},35743033.365580402,42897023.845256038,92353.808555322918,84302.442275024645,101174.4061034042,{"$f":"AJ20+AG21","v":31354066.043286275},28620631.721084613,34348653.94810582,3.7678952528737118E-2,3.4398963892699072E-2,4.1272312799970498E-2,{"$f":"AP20+AM21","v":12.791983184106396},11.678428887599386,14.011926974449176,1.4206761561445886E-2,1.2974329556488577E-2,1.5556940691627066E-2,{"$f":"AV20+AS21","v":4.8231875569263876},4.4047775846495707,5.281572611968361,1.1389899732250148E-2,1.0403122081686677E-2,1.2470954577110482E-2,{"$f":"BB20+AY21","v":3.8668645507721933},3.5318540935989824,4.233882062365784,15449.150136104816,14104.286930467078,16922.502196013033,{"$f":"BH20+BE21","v":5244977.7790150149},4788397.4773646304,5745179.9743982349,5825.0661863071882,5319.7435645436326,6378.6675656686702,{"$f":"BN20+BK21","v":1977606.6928802661},1806049.9471024224,2165554.0496994103,4670.0945538363239,4265.4953001049244,5113.3494078791173,{"$f":"BT20+BQ21","v":1585494.4734808796},1448133.2544797226,1735979.2470388617]
[25,0.02,5.1662359656923382E-2,4.7157371452246077E-2,5.659775652360767E-2,255.44241128629406,233.16768249997799,279.8452779894937,1.9415151521965122E-2,1.7722434789840723E-2,9.8055487613632085E-4,95.997417717541367,87.627849495146705,4.8483132327314911,1.5546257229068761E-2,1.4190941046694022E-2,1.7031060947958393E-2,76.867829101145546,70.166524012098165,84.209379985749777,21182.636383443143,19335.49800871365,23206.25121499968,104736673.87862661,95603574.199213952,114742354.13636595,7960.6138347210681,7266.564951261751,8720.9724703317825,39360927.506292678,35929231.36390309,43120489.489380099,6374.2871249727414,5818.5794479233255,6983.0873711652957,31517400.371316731,28769726.63092874,34527588.134938844,2.6006124245814368E-3,2.3742266408242904E-3,2.8486272110922772E-3,12.858621111534005,11.739265920096994,14.084920016998232,9.8055487613632085E-4,8.9549205539842143E-4,1.0737446382105646E-3,4.8483132327314911,4.4277236161441484,5.3090861763121033,7.8613424128060017E-4,7.1802655658853196E-4,8.6074896574921513E-4,3.8870084045904889,3.5502527604348306,4.2559378391400626,1066.3049022537352,973.48204686049019,1167.9960962925732,5272300.7080375981,4813341.9194420418,5775108.6321116192,402.04778746346472,367.17027096196199,440.25751806398648,1987908.7398251249,1815458.2947818642,2176835.180351906,322.33130449722483,294.40574458608461,352.9248853511657,1593753.8703343684,1455677.0885614797,1745022.5718630955]
[36,0.02,6.0327547142448089E-5,5.5066949482979366E-5,6.6090744741605488E-5,255.51442647332885,233.23341792026761,279.92417291510026,2.2671602236080975E-5,2.0694970716843735E-5,1.1450206864088494E-6,96.024481633658411,87.652553834332465,4.8496800855673223,1.8153788795235273E-5,1.657114910498299E-5,1.9887634615353409E-5,76.889499939052996,70.186305595449426,84.233120578469752,24.735542540249593,22.578588655058919,27.098572799796088,104766201.59534673,95630527.081636563,114774702.68824632,9.2958260053574868,8.485366184820732,10.183717532952967,39372024.271868728,35939360.654116318,43132646.163363762,7.4434290184373966,6.794513999703323,8.154341678958767,31526285.863240965,28777837.489395164,34537322.269160628,3.036806094127911E-6,2.77244923678179E-6,3.3264197282053424E-6,12.862246257412064,11.742575493580226,14.088890885204048,1.1450206864088494E-6,1.0456905094248111E-6,1.2538409145606631E-6,4.8496800855673223,4.4289718949352439,5.3105829318118856,9.1799040570521958E-7,8.3845920375646959E-7,1.0051200555662264E-6,3.888104243123538,3.5512536596796975,4.2571376875049065,1.2451533318671215,1.1367615506589206,1.3639009141124807,5273787.0928539671,4814698.9130471572,5776736.7702355646,0.46948217256794839,0.42875474480567538,0.51410071766365828,1988469.1777687913,1815970.1149138238,2177448.8810755541,0.37639506009163087,0.34378562174607119,0.41212001929749786,1594203.1868064511,1456087.4779610592,1745514.5345182391]
[39,0.02,6.3109695805215567E-6,5.7606493142942901E-6,6.9138677001639061E-6,255.51447544001545,233.23346261703028,279.92422655966135,2.3717157224334875E-6,2.1649368630120844E-6,1.1978260451948025E-7,96.024500035753206,87.652570632034227,4.8496810149581524,1.8990994045791356E-6,1.7335367153067848E-6,2.0804800299548481E-6,76.889514674127241,70.186319045926098,84.233136720872636,2.5876281056249382,2.3619854100271249,2.8348288089891343,104766221.6727014,95630545.40823406,114774724.68362628,0.97245251836790758,0.88766890763092288,1.065336394588281,39372031.817108348,35939367.541521601,43132654.429287508,0.77867004934262918,0.71078592115315786,0.85303985861672704,31526291.904926289,28777843.004368894,34537328.887879811,3.1768556471772382E-7,2.9003073431040975E-7,3.4798255044550795E-7,12.862248722327999,11.742577743922885,14.08889358519369,1.1978260451948025E-7,1.0939150202870777E-7,1.3116647776050399E-7,4.8496810149581524,4.4289727437017179,5.3105839495299598,9.6032572183593458E-8,8.7712674889978571E-8,1.0514735632251966E-7,3.8881049882383425,3.5512543402405856,4.2571385033411389,0.13025765463236078,0.11891860197092441,0.14268004564291187,5273788.1035205014,4814699.835734209,5776737.8772871811,4.9113346224360685E-2,4.485277920522291E-2,5.3780969792102638E-2,1988469.5588382613,1815970.4629256397,2177449.2983610216,3.937534156474029E-2,3.5964011530870643E-2,4.3112591651856151E-2,1594203.4923189378,1456087.7570051043,1745514.8690279743]
[44,0.02,9.8641579283051067E-8,9.0039975443971796E-8,1.0806498434142063E-7,255.5144804540804,233.23346719386583,279.92423205272877,3.7070339428247933E-8,3.383834900341221E-8,1.8722234562667929E-9,96.024501920081192,87.652572352076433,4.8496811101254247,2.9683262150616546E-8,2.7095487810746554E-8,3.2518273650850883E-8,76.889516182961614,70.186320423220906,84.233138373813901,4.044508845738394E-2,3.6918252911202522E-2,4.4308879507016945E-2,104766223.72857177,95630547.28483133,114774726.9358976,1.519960617234716E-2,1.387442322641313E-2,1.665139771141395E-2,39372032.589721821,35939368.246774495,43132655.275697216,1.2170751645616474E-2,1.110971062372184E-2,1.3333165018740361E-2,31526292.523579597,28777843.569088265,34537329.565619931,4.9654819943838844E-9,4.5332320664802605E-9,5.4390292808307463E-9,12.862248974729161,11.742577974352285,14.088893861665806,1.8722234562667929E-9,1.709808672436202E-9,2.0501554238551784E-9,4.8496811101254247,4.4289728306132599,5.310584053741719,1.5010062181317628E-9,1.3709647406624431E-9,1.6434719186578426E-9,3.8881050645362158,3.5512544099283003,4.257138586880707,2.0359503563920577E-3,1.8587189424505363E-3,2.230114541802546E-3,5273788.2070102002,4814699.9302150309,5776737.9906464694,7.6765035445565215E-4,7.0105693262928698E-4,8.4060614268222219E-4,1988469.597858812,1815970.4985611704,2177449.3410899988,6.154436061209087E-4,5.6212390972509808E-4,6.7385749103435221E-4,1594203.5236026444,1456087.7855785093,1745514.9032809257]
[50,0.02,3.4914921077563958E-10,3.1870319385612674E-10,3.8250405426925173E-10,255.51448052099934,233.2334672549494,279.92423212604058,1.3121322517979763E-10,1.197733545464641E-10,6.6268742542680412E-12,96.024501945229886,87.652572375032548,4.8496811113955509,1.050661154095587E-10,9.5906495551502518E-11,1.1510084959610635E-10,76.889516203098893,70.186320441602618,84.233138395874477,1.4315840051714292E-4,1.306749036344415E-4,1.5683457648052937E-4,104766223.75600992,95630547.309876874,114774726.96595699,5.380013720124416E-5,4.9109553544036787E-5,5.8938861396052507E-5,39372032.600033313,35939368.25618697,43132655.286993608,4.3079281196620661E-5,3.9323647536984566E-5,4.7193729837559956E-5,31526292.531836301,28777843.57662515,34537329.574665226,1.7575693050138251E-11,1.6045712262297103E-11,1.9251848911891331E-11,12.862248978097769,11.742577977427652,14.088893865355672,6.6268742542680412E-12,6.0519950399964743E-12,7.2566776952386571E-12,4.8496811113955509,4.4289728317732031,5.310584055132554,5.3129232139137181E-12,4.8526317267283279E-12,5.8171911632188046E-12,3.8881050655545062,3.5512544108583697,4.257138587995648,7.206397801812259E-6,6.5790740226098995E-6,7.8936563857653603E-6,5273788.2083914001,4814699.9314759951,5776737.9921593908,2.7171555581114237E-6,2.4814431856766111E-6,2.9753879999068717E-6,1988469.5983795899,1815970.499036771,2177449.3416602705,2.1784084451590946E-6,1.9896794117159658E-6,2.3851687379697367E-6,1594203.5240201643,1456087.7859598573,1745514.9037380742]

{"sheet":"Bradford NPV 3%","index":46,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU9","v":31.595838796841605},{"$f":"'WTP Values '!CV9","v":28.840663035573755},{"$f":"'WTP Values '!CW9","v":34.614245327897081},{"$f":"C3","v":31.595838796841605},{"$f":"D3","v":28.840663035573755},{"$f":"E3","v":34.614245327897081},{"$f":"'WTP Values '!CC9","v":11.873983336764907},{"$f":"'WTP Values '!CD9","v":10.838745973390784},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"I3","v":11.873983336764907},{"$f":"J3","v":10.838745973390784},{"$f":"K3","v":0.59969103238025034},{"$f":"'WTP Values '!CI9","v":9.50783201862642},{"$f":"'WTP Values '!CJ9","v":8.6789432125123476},{"$f":"'WTP Values '!CK9","v":10.415913245626683},{"$f":"O3","v":9.50783201862642},{"$f":"P3","v":8.6789432125123476},{"$f":"Q3","v":10.415913245626683},{"$f":"'WTP Values '!BH9","v":12954947.642885864},{"$f":"'WTP Values '!BI9","v":11825268.574585859},{"$f":"'WTP Values '!BJ9","v":14192556.773195684},{"$f":"U3","v":12954947.642885864},{"$f":"V3","v":11825268.574585859},{"$f":"W3","v":14192556.773195684},{"$f":"'WTP Values '!AV9","v":4868578.8476571618},{"$f":"'WTP Values '!AW9","v":4444110.1090139076},{"$f":"'WTP Values '!AX9","v":5333601.5264136307},{"$f":"AA3","v":4868578.8476571618},{"$f":"AB3","v":4444110.1090139076},{"$f":"AC3","v":5333601.5264136307},{"$f":"'WTP Values '!BB9","v":3898407.8501809482},{"$f":"'WTP Values '!BC9","v":3558546.2894853232},{"$f":"'WTP Values '!BD9","v":4270739.9419769077},{"$f":"AG3","v":3898407.8501809482},{"$f":"AH3","v":3558546.2894853232},{"$f":"AI3","v":4270739.9419769077},{"$f":"'WTP Values '!CX9","v":1.5904912490602212},{"$f":"'WTP Values '!CY9","v":1.4520374738748114},{"$f":"'WTP Values '!CZ9","v":1.7421729621269113},{"$f":"AM3","v":1.5904912490602212},{"$f":"AN3","v":1.4520374738748114},{"$f":"AO3","v":1.7421729621269113},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"'WTP Values '!CG9","v":0.54766802782747381},{"$f":"'WTP Values '!CH9","v":0.6566843389107091},{"$f":"AS3","v":0.59969103238025034},{"$f":"AT3","v":0.54766802782747381},{"$f":"AU3","v":0.6566843389107091},{"$f":"'WTP Values '!CL9","v":0.48078660992501843},{"$f":"'WTP Values '!CM9","v":0.43913308421215785},{"$f":"'WTP Values '!CN9","v":0.52641973279893994},{"$f":"AY3","v":0.48078660992501843},{"$f":"AZ3","v":0.43913308421215785},{"$f":"BA3","v":0.52641973279893994},{"$f":"'WTP Values '!BK9","v":652134.3202986276},{"$f":"'WTP Values '!BL9","v":595365.40778391459},{"$f":"'WTP Values '!BM9","v":714326.96103835164},{"$f":"BE3","v":652134.3202986276},{"$f":"BF3","v":595365.40778391459},{"$f":"BG3","v":714326.96103835164},{"$f":"'WTP Values '!AY9","v":245885.7312302441},{"$f":"'WTP Values '!AZ9","v":224555.22297754968},{"$f":"'WTP Values '!BA9","v":269254.16613221116},{"$f":"BK3","v":245885.7312302441},{"$f":"BL3","v":224555.22297754968},{"$f":"BM3","v":269254.16613221116},{"$f":"'WTP Values '!BE9","v":197132.45782232011},{"$f":"'WTP Values '!BF9","v":180053.65044450646},{"$f":"'WTP Values '!BG9","v":215842.98237633592},{"$f":"BQ3","v":197132.45782232011},{"$f":"BR3","v":180053.65044450646},{"$f":"BS3","v":215842.98237633592}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":29.782108395552463},{"$f":"D3/(1+B4)^A4","v":27.185090994036909},{"$f":"E3/(1+B4)^A4","v":32.627246043827959},{"$f":"F3+C4","v":61.377947192394068},{"$f":"G3+D4","v":56.025754029610667},{"$f":"H3+E4","v":67.241491371725033},{"$f":"I3/(1+B4)^A4","v":11.192368118356967},{"$f":"J3/(1+B4)^A4","v":10.216557614658106},{"$f":"K3/(1+B4)^A4","v":0.56526631386582182},{"$f":"L3+I4","v":23.066351455121875},{"$f":"M3+J4","v":21.05530358804889},{"$f":"N3+K4","v":1.1649573462460721},{"$f":"O3/(1+B4)^A4","v":8.9620435654881891},{"$f":"P3/(1+B4)^A4","v":8.1807363677183034},{"$f":"Q3/(1+B4)^A4","v":9.8179972152197976},{"$f":"R3+O4","v":18.469875584114611},{"$f":"S3+P4","v":16.859679580230651},{"$f":"T3+Q4","v":20.233910460846481},{"$f":"U3/(1+B4)^A4","v":12211280.651226189},{"$f":"V3/(1+B4)^A4","v":11146449.782812573},{"$f":"W3/(1+B4)^A4","v":13377845.954562809},{"$f":"X3+U4","v":25166228.294112053},{"$f":"Y3+V4","v":22971718.357398432},{"$f":"Z3+W4","v":27570402.727758493},{"$f":"AA3/(1+B4)^A4","v":4589102.505096769},{"$f":"AB3/(1+B4)^A4","v":4189000.0084964726},{"$f":"AC3/(1+B4)^A4","v":5027430.9797470365},{"$f":"AD3+AA4","v":9457681.3527539298},{"$f":"AE3+AB4","v":8633110.1175103802},{"$f":"AF3+AC4","v":10361032.506160667},{"$f":"AG3/(1+B4)^A4","v":3674623.2917154757},{"$f":"AH3/(1+B4)^A4","v":3354271.1749319667},{"$f":"AI3/(1+B4)^A4","v":4025581.9982815608},{"$f":"AJ3+AG4","v":7573031.1418964239},{"$f":"AK3+AH4","v":6912817.4644172899},{"$f":"AL3+AI4","v":8296321.9402584685},{"$f":"AM3/(1+B4)^A4","v":1.4991905448771998},{"$f":"AN3/(1+B4)^A4","v":1.3686845827833081},{"$f":"AO3/(1+B4)^A4","v":1.6421651071042618},{"$f":"AP3+AM4","v":3.0896817939374213},{"$f":"AQ3+AN4","v":2.8207220566581195},{"$f":"AR3+AO4","v":3.3843380692311733},{"$f":"AS3/(1+B4)^A4","v":0.56526631386582182},{"$f":"AT3/(1+B4)^A4","v":0.51622964259352799},{"$f":"AU3/(1+B4)^A4","v":0.61898797144943829},{"$f":"AV3+AS4","v":1.1649573462460721},{"$f":"AW3+AT4","v":1.0638976704210017},{"$f":"AX3+AU4","v":1.2756723103601475},{"$f":"AY3/(1+B4)^A4","v":0.45318749168160849},{"$f":"AZ3/(1+B4)^A4","v":0.41392504874366848},{"$f":"BA3/(1+B4)^A4","v":0.49620108662356488},{"$f":"BB3+AY4","v":0.93397410160662697},{"$f":"BC3+AZ4","v":0.85305813295582633},{"$f":"BD3+BA4","v":1.0226208194225048},{"$f":"BE3/(1+B4)^A4","v":614699.1425192079},{"$f":"BF3/(1+B4)^A4","v":561188.99781686743},{"$f":"BG3/(1+B4)^A4","v":673321.67125869705},{"$f":"BH3+BE4","v":1266833.4628178356},{"$f":"BI3+BF4","v":1156554.405600782},{"$f":"BJ3+BG4","v":1387648.6322970488},{"$f":"BK3/(1+B4)^A4","v":231770.88437198993},{"$f":"BL3/(1+B4)^A4","v":211664.83455325637},{"$f":"BM3/(1+B4)^A4","v":253797.87551344253},{"$f":"BN3+BK4","v":477656.61560223403},{"$f":"BO3+BL4","v":436220.05753080605},{"$f":"BP3+BM4","v":523052.04164565366},{"$f":"BQ3/(1+B4)^A4","v":185816.24830080132},{"$f":"BR3/(1+B4)^A4","v":169717.83433359078},{"$f":"BS3/(1+B4)^A4","v":203452.71220316328},{"$f":"BT3+BQ4","v":382948.70612312143},{"$f":"BU3+BR4","v":349771.48477809725},{"$f":"BV3+BS4","v":419295.69457949919}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":27.254848096141547},{"$f":"D4/(1+B5)^A5","v":24.878209281949569},{"$f":"E4/(1+B5)^A5","v":29.858552084672528},{"$f":"F4+C5","v":88.632795288535618},80.903963311560233,97.100043456397557,{"$f":"I4/(1+B5)^A5","v":10.242602331924594},{"$f":"J4/(1+B5)^A5","v":9.3495974883553767},{"$f":"K4/(1+B5)^A5","v":0.51729875244761214},{"$f":"L4+I5","v":33.30895378704647},30.404901076404265,1.6822560986936841,{"$f":"O4/(1+B5)^A5","v":8.201539419716168},{"$f":"P4/(1+B5)^A5","v":7.4865326542844679},{"$f":"Q4/(1+B5)^A5","v":8.9848582630609446},{"$f":"R4+O5","v":26.671415003830781},24.346212234515118,29.218768723907424,{"$f":"U4/(1+B5)^A5","v":11175051.637990266},{"$f":"V4/(1+B5)^A5","v":10200580.550139762},{"$f":"W4/(1+B5)^A5","v":12242624.145429563},{"$f":"X4+U5","v":36341279.932102323},33172298.907538194,39813026.873188056,{"$f":"AA4/(1+B5)^A5","v":4199678.8814559989},{"$f":"AB4/(1+B5)^A5","v":3833528.4188058614},{"$f":"AC4/(1+B5)^A5","v":4600811.5290891835},{"$f":"AD4+AA5","v":13657360.234209929},12466638.536316242,14961844.035249852,{"$f":"AG4/(1+B5)^A5","v":3362800.8566782698},{"$f":"AH4/(1+B5)^A5","v":3069633.2889477122},{"$f":"AI4/(1+B5)^A5","v":3683977.7897695955},{"$f":"AJ4+AG5","v":10935831.998574693},9982450.7533650026,11980299.730028063,{"$f":"AM4/(1+B5)^A5","v":1.3719717229254882},{"$f":"AN4/(1+B5)^A5","v":1.2525402802194034},{"$f":"AO4/(1+B5)^A5","v":1.5028137010472531},{"$f":"AP4+AM5","v":4.4616535168629099},4.0732623368775229,4.8871517702784262,{"$f":"AS4/(1+B5)^A5","v":0.51729875244761214},{"$f":"AT4/(1+B5)^A5","v":0.47242325173032973},{"$f":"AU4/(1+B5)^A5","v":0.56646167931188507},{"$f":"AV4+AS5","v":1.6822560986936841},1.5363209221513314,1.8421339896720326,{"$f":"AY4/(1+B5)^A5","v":0.41473075313560337},{"$f":"AZ4/(1+B5)^A5","v":0.37880005595511823},{"$f":"BA4/(1+B5)^A5","v":0.45409428578553002},{"$f":"BB4+AY5","v":1.3487048547422305},1.2318581889109446,1.4767151052080347,{"$f":"BE4/(1+B5)^A5","v":562536.79328799224},{"$f":"BF4/(1+B5)^A5","v":513567.43067286472},{"$f":"BG4/(1+B5)^A5","v":616184.71151412663},{"$f":"BH4+BE5","v":1829370.2561058279},1670121.8362736467,2003833.3438111753,{"$f":"BK4/(1+B5)^A5","v":212103.19171393214},{"$f":"BL4/(1+B5)^A5","v":193703.30791977901},{"$f":"BM4/(1+B5)^A5","v":232261.00893767842},{"$f":"BN4+BK5","v":689759.80731616612},629923.36545058503,755313.05058333208,{"$f":"BQ4/(1+B5)^A5","v":170048.18980477404},{"$f":"BR4/(1+B5)^A5","v":155315.86053386691},{"$f":"BS4/(1+B5)^A5","v":186188.05264550366},{"$f":"BT4+BQ5","v":552996.89592789544},505087.34531196416,605483.74722500285]
[4,0.03,24.215579526331339,22.103966722348066,26.528936796747534,112.84837481486696,103.00793003390829,123.62898025314509,9.1004195088660342,8.3069962716288082,0.4596132414526477,42.409373295912502,38.711897348033077,2.1418693401463318,7.2869615473877705,6.6516872971296142,7.9829301940879036,33.958376551218549,30.997899531644734,37.20169891799533,9928888.6401433554,9063083.7000198718,10877412.985714046,46270168.57224568,42235382.607558064,50690439.858902104,3731360.2915787031,3406040.3479257189,4087761.4534969158,17388720.525788631,15872678.884241961,19049605.488746766,2987805.0058784257,2727329.41908088,3273166.5510193524,13923637.004453119,12709780.172445882,15253466.281047415,1.2189791059258686,1.1128658159676277,1.3352305088107246,5.680632622788778,5.1861281528451508,6.2223822790891505,0.4596132414526477,0.41974194029661105,0.50329386520918051,2.1418693401463318,1.9560628624479426,2.3454278548812129,0.36848290253330263,0.33655894346586079,0.40345689145296876,1.717187757275533,1.5684171323768052,1.8801719966610035,499806.6548124064,456298.01038417884,547472.13530396682,2329176.9109182344,2126419.8466578256,2551305.479115142,188450.93865940699,172102.88022514814,206360.89817695736,878210.74597557308,802026.2456757332,961673.94876028947,151085.61416305046,137996.13042022029,165425.67325217443,704082.51009094587,643083.47573218448,770909.42047717725]
[5,0.03,20.888571618366729,19.067075864432681,22.884093921246709,133.7369464332337,122.07500589834098,146.51307417439179,7.8501018099288613,7.1656879557535094,0.39646641949633371,50.259475105841361,45.877585303786589,2.5383357596426657,6.2857970422463119,5.7378038934805629,6.8861457105458062,40.244173593464865,36.735703425125294,44.087844628541134,8564746.5601597968,7817895.6132460739,9382951.9928513151,54834915.132405475,50053278.22080414,60073391.851753421,3218704.165218045,2938080.3240876198,3526138.9382534181,20607424.691006675,18810759.208329581,22575744.427000184,2577306.8440977088,2352618.3148085265,2823462.2196617108,16500943.848550828,15062398.487254409,18076928.500709124,1.0515020847524086,0.95996782869452624,1.1517815660778681,6.7321347075411868,6.146095981539677,7.3741638451670184,0.39646641949633371,0.36207308487431006,0.43414570925609852,2.5383357596426657,2.3181359473222525,2.7795735641373112,0.31785658862060062,0.29031870109670477,0.34802545868765905,2.0350443458961336,1.85873583347351,2.2281974553486625,431137.6109348454,393606.67205440917,472254.27311875741,2760314.52185308,2520026.5187122347,3023559.7522338992,162559.43511304574,148457.45630002843,178008.72352084945,1040770.1810886188,950483.70197576168,1139682.6722811388,130327.7779711238,119036.67431150479,142697.63890999011,834410.28806206968,762120.1500436893,913607.05938716733]
[9,0.03,8.6058149319668509,7.8553827988315774,9.4279436990720935,185.28934862248963,169.13200823889377,202.99036879838198,3.2341380065425467,2.952168560593051,0.16333891542516868,69.633303681856802,63.562299903079797,3.5168036360405903,2.5896651544097296,2.3638992328128103,2.8370008568421285,55.757342378878178,50.89644066479859,61.082656896687695,3528562.1813952443,3220869.4799348735,3865651.9862281331,75972466.679021344,69347622.817028582,83230251.195483536,1326063.4988685343,1210450.1919183037,1452722.554773886,28551095.262892723,26061858.101014297,31278155.297459185,1061816.2949779837,969247.59589573834,1163229.0504940178,22861664.027005799,20868593.749364998,25045153.163145412,0.43320493652136521,0.39549403498337898,0.47451875507857716,9.3272120238060356,8.5152693504881309,10.216728076624985,0.16333891542516868,0.14916931694529489,0.17886228391415504,3.5168036360405903,3.2117220495396377,3.8510328587800786,0.1309527059365819,0.11960746089169853,0.14338188095376575,2.8195053896884281,2.5752341520488193,3.0871144146390228,177622.98723447675,162160.73734353628,194562.50764973692,3824349.9151724223,3491436.6195485136,4189069.9014298492,66972.334900960035,61162.50634702306,73337.237168917753,1441962.2554781095,1316872.4926982247,1579003.1521972481,53693.318921231876,49041.533713147248,58789.53784509781,1156055.5469696654,1055899.2854242243,1265780.784184929]
[16,0.03,0.5842578472501343,0.53331021868978667,0.64007303586720288,204.75548961822636,186.90069026917212,224.31614477623705,0.2195690384176702,0.20042583550392662,1.1089251146221188E-2,76.948844038316622,70.240032331442791,3.8862722317393317,0.1758150971378504,0.16048761073738332,0.19260697869626847,61.615101048569294,56.243522391448174,67.499882821355939,239557.80600536906,218668.22415972184,262443.18818690517,83953987.252990469,76633150.093751907,91974260.589044631,90027.848761655769,82178.739483079582,98626.865580285215,31550618.171802785,28799866.562789693,34564177.865045615,72087.827542575833,65803.240983824755,78972.846415269698,25263466.281994358,23061007.891505186,27676348.568375714,2.9410739788272137E-2,2.6850506931229975E-2,3.2215578479638532E-2,10.307110899280316,9.4098670973397187,11.290077790104114,1.1089251146221188E-2,1.0127262169035764E-2,1.2143148996354582E-2,3.8862722317393317,3.5491393631642523,4.2556149309042679,8.8905172452506918E-3,8.1202765999601884E-3,9.7343470389475613E-3,3.1157171787737119,2.8457832768285383,3.4114406908772268,12059.011838409959,11009.263394323933,13209.053735605121,4226128.7287914166,3858240.2055025119,4629165.492182726,4546.8224129712989,4152.3870282168891,4978.942337282122,1593452.0242335517,1455220.5726437089,1744890.1728052616,3645.296020497165,3329.4814192035738,3991.28369523941,1277508.5092878868,1166830.0244017956,1398761.2679408493]
[19,0.03,0.11841164653386965,0.10808608118079707,0.12972372118866851,{"$f":"F20+C21","v":205.43502240991239},187.52096740100123,225.06059454099918,4.4500097840814816E-2,4.0620341346970255E-2,2.2474605916409456E-3,{"$f":"L20+I21","v":77.204218206324839},70.473141613871789,3.8991698073980339,3.5632478426416744E-2,3.2526053907778185E-2,3.9035692183993796E-2,{"$f":"R20+O21","v":61.819586318798763},56.430180721616409,67.72389822576632,48551.225084346624,44317.52964766707,53189.409746182078,{"$f":"X20+U21","v":84232609.757508263},76887476.551694483,92279500.395693347,18245.960847498758,16655.18041061646,19988.725184954757,{"$f":"AD20+AA21","v":31655326.864525408},28895446.191751473,34678887.816513881,14610.053411420538,13336.355085058573,16005.441466488308,{"$f":"AJ20+AG21","v":25347309.473706964},23137541.66894298,27768199.519192271,5.9606801012593441E-3,5.4417972320957835E-3,6.5291372803452227E-3,{"$f":"AP20+AM21","v":10.341317649275956},9.4410961172305772,11.3275467639195,2.2474605916409456E-3,2.0524941067711394E-3,2.4610542648798332E-3,{"$f":"AV20+AS21","v":3.8991698073980339},3.5609180782748,4.2697382635667038,1.8018427831183155E-3,1.6457379683256239E-3,1.9728619243010339E-3,{"$f":"BB20+AY21","v":3.1260574729291646},2.8552277271738857,3.4227624181757985,2444.0021714354843,2231.2494590917213,2677.0813765685452,{"$f":"BH20+BE21","v":4240154.2040470717},3871044.749804249,4644528.5467017759,921.50534383243587,841.56505106646773,1009.0831692370291,{"$f":"BN20+BK21","v":1598740.2971119205},1460050.0895474623,1750681.0314167824,738.79282224793906,674.78661828402119,808.9142086178075,{"$f":"BT20+BQ21","v":1281748.2438382895},1170702.4444545286,1403403.4103863502]
[25,0.03,2.1896216820848644E-3,1.9986853811492546E-3,2.398800125747713E-3,205.57031326276609,187.64446081176453,225.20880996903105,8.2287833958355917E-4,7.5113540560027331E-4,4.1559158960606952E-5,77.255061652600489,70.519552256616009,3.9017376364004894,6.5890180259073165E-4,6.0145901990106218E-4,7.2183269537439668E-4,61.860298094512672,56.467343261805318,67.768498332613063,897.7901941939474,819.50236022783747,983.55768411871134,84288081.80642429,76938111.405257538,92340271.787849337,337.39714505808593,307.98105772213614,369.62365901814985,31676173.729478743,28914475.51553965,34701725.871358067,270.16337212162659,246.61064269446135,295.96634023950241,25364002.144099854,23152779.079334881,27786486.485801436,1.1022255641007459E-4,1.0062757809467759E-4,1.2073424340285039E-4,10.348128005504359,9.4473136254752301,11.335006609102924,4.1559158960606952E-5,3.7953915261637775E-5,4.5508849314302378E-5,3.9017376364004894,3.5632631489355893,4.2725501333460807,3.3318969384447308E-5,3.0432340432369102E-5,3.6481388205117139E-5,3.1281161627115641,2.8571080598930569,3.42501650533795,45.193528696579151,41.259389061614954,49.503537856501424,4242946.5910109272,3873594.0568283987,4647587.2375754919,17.040115056886961,15.561890545732069,18.659569823280147,1599793.1601327946,1461011.6170392542,1751833.9562055389,13.661466836372783,12.477889239997978,14.958123985122056,1282592.3492445557,1171473.41977456,1404327.6327611997]
[36,0.03,9.180692904738124E-8,8.380131073624253E-8,1.0057740784411637E-7,205.572127694237,187.64611702374205,225.21079773635924,3.4501820088319148E-8,3.1493766914684558E-8,1.7425013595647278E-9,77.255743531286797,70.520174685472114,3.9017720744253506,2.762657656095242E-8,2.5218103207850938E-8,3.0265156575001788E-8,61.860844093931952,56.467841661224334,67.76909647975873,3.7642740447892523E-2,3.4360271299452086E-2,4.123881822083339E-2,84288825.760869011,76938790.486436307,92341086.813581944,1.4146460098825494E-2,1.2913096059275195E-2,1.5497660310616855E-2,31676453.313848592,28914730.724249065,34702032.160250269,1.1327467999839684E-2,1.0339944092361256E-2,1.2409340399346661E-2,25364226.01515881,23152983.433408849,27786731.738507174,4.6214350627573396E-9,4.2191347473101199E-9,5.0621713368862906E-9,10.34821934149943,9.4473970105851066,11.33510665561445,1.7425013595647278E-9,1.5913399259810819E-9,1.9081048266054723E-9,3.9017720744253506,3.5632945994728495,4.2725878442844945,1.3970049178985373E-9,1.2759737180534448E-9,1.5295994946981679E-9,3.1281437724978232,2.8571332776723048,3.425046735664679,1.8948839958951519E-3,1.7299325427355601E-3,2.0755949873764697E-3,4242984.0406587003,3873628.2464487329,4647628.2587152375,7.14461610782589E-4,6.5248229539579671E-4,7.8236245870081885E-4,1599807.2804355305,1461024.5124102607,1751849.4184705496,5.7280092117822652E-4,5.2317562503620548E-4,6.2716744112456611E-4,1282603.6698281844,1171483.7595858225,1404340.0278206421]
[39,0.03,3.1581433866473518E-9,2.8827514223622023E-9,3.4598464268976672E-9,205.57212773815081,187.64611706382658,225.21079778446824,1.1868569842150706E-9,1.0833804456185688E-9,5.9941762588456144E-11,77.25574354778999,70.520174700536458,3.9017720752588376,9.5034972814143349E-10,8.6749863758716554E-10,1.0411164503047382E-9,61.860844107146512,56.467841673286863,67.769096494235399,1.2949041323388605E-3,1.1819877289629126E-3,1.4186086212519084E-3,84288825.778874591,76938790.502871782,92341086.833307624,4.8663592028570053E-4,4.4420839847169696E-4,5.3311698720716414E-4,31676453.320615239,28914730.730425756,34702032.167663239,3.8966305182357733E-4,3.5569239045934E-4,4.2687928592651648E-4,25364226.020577054,23152983.438354731,27786731.74444291,1.5897661245955382E-10,1.4513754721840987E-10,1.7413786841091649E-10,10.348219343709992,9.4473970126032363,11.335106658035828,5.9941762588456144E-11,5.4741833925751992E-11,6.5638494846766209E-11,3.9017720752588376,3.5632946002340322,4.2725878451971946,4.8056741341365463E-11,4.3893287805396489E-11,5.2617973158725789E-11,3.1281437731660495,2.8571332782826384,3.4250467363963293,6.518370042648629E-5,5.9509397339352429E-5,7.1400129061700401E-5,4242984.0415650764,3873628.2472762079,4647628.2597080525,2.4577362891007299E-5,2.2445284549766758E-5,2.6913140985600064E-5,1599807.2807772774,1461024.5127223614,1751849.4188447755,1.9704258271735839E-5,1.7997156177726622E-5,2.157445769137824E-5,1282603.6701021711,1171483.7598360719,1404340.0281206339]
[44,0.03,6.362307508287056E-12,5.8075105445072175E-12,6.9701100312419623E-12,205.57212773952011,187.64611706507642,225.21079778596831,2.3910089497078495E-12,2.1825480035622172E-12,1.2075700165765757E-13,77.255743548304579,70.520174701006198,3.9017720752848266,1.914548033638083E-12,1.7476385393662671E-12,2.0974041383874152E-12,61.860844107558549,56.467841673662981,67.769096494686806,2.608677718220212E-6,2.3811994840003854E-6,2.8578893284174983E-6,84288825.779436037,76938790.503384262,92341086.833922699,9.8036314073842795E-7,8.9488983964116221E-7,1.0740026006559083E-6,31676453.320826232,28914730.730618354,34702032.167894378,7.8500430689786928E-7,7.1656796079244207E-7,8.5997909324367306E-7,25364226.020746008,23152983.438508946,27786731.744627994,3.2026984568525646E-13,2.9239005116304644E-13,3.5081328870378824E-13,10.348219343778922,9.4473970126661637,11.335106658111329,1.2075700165765757E-13,1.1028137052793844E-13,1.3223347944298823E-13,3.9017720752848266,3.563294600257767,4.2725878452256536,9.6813769619422168E-14,8.8426192347188071E-14,1.0600269991350761E-13,3.1281437731868853,2.8571332783016694,3.425046736419143,1.3131726329931726E-7,1.1988597069613584E-7,1.4384070689841872E-7,4242984.0415933384,3873628.2473020093,4647628.2597390087,4.9512869211853802E-8,4.5217643701801436E-8,5.4218462558803191E-8,1599807.2807879336,1461024.5127320932,1751849.4188564445,3.9695648676856875E-8,3.6256568451415489E-8,4.3463300221714871E-8,1282603.6701107144,1171483.7598438752,1404340.0281299879]
[50,0.03,1.3963864147864554E-15,1.2746206965815652E-15,1.5297856861705682E-15,205.57212773952236,187.64611706507847,225.21079778597078,5.2477381997900018E-16,4.7902123212747978E-16,2.6503503074232505E-17,77.255743548305418,70.520174701006979,3.9017720752848692,4.2020113946804841E-16,3.8356818043605225E-16,4.6033402839241329E-16,61.860844107559224,56.4678416736636,67.769096494687545,5.7254732210508554E-10,5.2262085823793769E-10,6.2724378348065957E-10,84288825.779436961,76938790.503385112,92341086.833923712,2.1516812406527233E-10,1.9640861639864142E-10,2.3571992379302775E-10,31676453.320826579,28914730.730618671,34702032.167894758,1.72291161386534E-10,1.5727089022630343E-10,1.8874647621820965E-10,25364226.020746287,23152983.4385092,27786731.744628299,7.0292179527338378E-17,6.4173178478246771E-17,7.6995792773999076E-17,10.348219343779036,9.4473970126662685,11.335106658111451,2.6503503074232505E-17,2.4204332690405483E-17,2.9022337262639864E-17,3.9017720752848692,3.5632946002578061,4.2725878452257007,2.124849081638059E-17,1.9407602280159452E-17,2.3265258696959695E-17,3.1281437731869199,2.8571332783017009,3.4250467364191803,2.8821247992062521E-11,2.6312330956263816E-11,3.1569868124829085E-11,4242984.0415933849,3873628.2473020512,4647628.25973906,1.0866984633244448E-11,9.9242772047102138E-12,1.1899758766627815E-11,1599807.2807879511,1461024.5127321091,1751849.4188564639,8.7123208782818806E-12,7.9575184893825695E-12,9.5392374374133268E-12,1282603.6701107286,1171483.7598438882,1404340.0281300033]

{"sheet":"Bradford NPV 4%","index":47,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU9","v":31.595838796841605},{"$f":"'WTP Values '!CV9","v":28.840663035573755},{"$f":"'WTP Values '!CW9","v":34.614245327897081},{"$f":"C3","v":31.595838796841605},{"$f":"D3","v":28.840663035573755},{"$f":"E3","v":34.614245327897081},{"$f":"'WTP Values '!CC9","v":11.873983336764907},{"$f":"'WTP Values '!CD9","v":10.838745973390784},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"I3","v":11.873983336764907},{"$f":"J3","v":10.838745973390784},{"$f":"K3","v":0.59969103238025034},{"$f":"'WTP Values '!CI9","v":9.50783201862642},{"$f":"'WTP Values '!CJ9","v":8.6789432125123476},{"$f":"'WTP Values '!CK9","v":10.415913245626683},{"$f":"O3","v":9.50783201862642},{"$f":"P3","v":8.6789432125123476},{"$f":"Q3","v":10.415913245626683},{"$f":"'WTP Values '!BH9","v":12954947.642885864},{"$f":"'WTP Values '!BI9","v":11825268.574585859},{"$f":"'WTP Values '!BJ9","v":14192556.773195684},{"$f":"U3","v":12954947.642885864},{"$f":"V3","v":11825268.574585859},{"$f":"W3","v":14192556.773195684},{"$f":"'WTP Values '!AV9","v":4868578.8476571618},{"$f":"'WTP Values '!AW9","v":4444110.1090139076},{"$f":"'WTP Values '!AX9","v":5333601.5264136307},{"$f":"AA3","v":4868578.8476571618},{"$f":"AB3","v":4444110.1090139076},{"$f":"AC3","v":5333601.5264136307},{"$f":"'WTP Values '!BB9","v":3898407.8501809482},{"$f":"'WTP Values '!BC9","v":3558546.2894853232},{"$f":"'WTP Values '!BD9","v":4270739.9419769077},{"$f":"AG3","v":3898407.8501809482},{"$f":"AH3","v":3558546.2894853232},{"$f":"AI3","v":4270739.9419769077},{"$f":"'WTP Values '!CX9","v":1.5904912490602212},{"$f":"'WTP Values '!CY9","v":1.4520374738748114},{"$f":"'WTP Values '!CZ9","v":1.7421729621269113},{"$f":"AM3","v":1.5904912490602212},{"$f":"AN3","v":1.4520374738748114},{"$f":"AO3","v":1.7421729621269113},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"'WTP Values '!CG9","v":0.54766802782747381},{"$f":"'WTP Values '!CH9","v":0.6566843389107091},{"$f":"AS3","v":0.59969103238025034},{"$f":"AT3","v":0.54766802782747381},{"$f":"AU3","v":0.6566843389107091},{"$f":"'WTP Values '!CL9","v":0.48078660992501843},{"$f":"'WTP Values '!CM9","v":0.43913308421215785},{"$f":"'WTP Values '!CN9","v":0.52641973279893994},{"$f":"AY3","v":0.48078660992501843},{"$f":"AZ3","v":0.43913308421215785},{"$f":"BA3","v":0.52641973279893994},{"$f":"'WTP Values '!BK9","v":652134.3202986276},{"$f":"'WTP Values '!BL9","v":595365.40778391459},{"$f":"'WTP Values '!BM9","v":714326.96103835164},{"$f":"BE3","v":652134.3202986276},{"$f":"BF3","v":595365.40778391459},{"$f":"BG3","v":714326.96103835164},{"$f":"'WTP Values '!AY9","v":245885.7312302441},{"$f":"'WTP Values '!AZ9","v":224555.22297754968},{"$f":"'WTP Values '!BA9","v":269254.16613221116},{"$f":"BK3","v":245885.7312302441},{"$f":"BL3","v":224555.22297754968},{"$f":"BM3","v":269254.16613221116},{"$f":"'WTP Values '!BE9","v":197132.45782232011},{"$f":"'WTP Values '!BF9","v":180053.65044450646},{"$f":"'WTP Values '!BG9","v":215842.98237633592},{"$f":"BQ3","v":197132.45782232011},{"$f":"BR3","v":180053.65044450646},{"$f":"BS3","v":215842.98237633592}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":29.212129065127222},{"$f":"D3/(1+B4)^A4","v":26.664814197091115},{"$f":"E3/(1+B4)^A4","v":32.002815576827921},{"$f":"F3+C4","v":60.807967861968827},{"$f":"G3+D4","v":55.505477232664873},{"$f":"H3+E4","v":66.617060904725008},{"$f":"I3/(1+B4)^A4","v":10.978165067275246},{"$f":"J3/(1+B4)^A4","v":10.021029931019585},{"$f":"K3/(1+B4)^A4","v":0.55444806987818995},{"$f":"L3+I4","v":22.85214840404015},{"$f":"M3+J4","v":20.85977590441037},{"$f":"N3+K4","v":1.1541391022584402},{"$f":"O3/(1+B4)^A4","v":8.7905251651501661},{"$f":"P3/(1+B4)^A4","v":8.0241708695565332},{"$f":"Q3/(1+B4)^A4","v":9.6300973054980421},{"$f":"R3+O4","v":18.298357183776588},{"$f":"S3+P4","v":16.703114082068879},{"$f":"T3+Q4","v":20.046010551124724},{"$f":"U3/(1+B4)^A4","v":11977577.332549799},{"$f":"V3/(1+B4)^A4","v":10933125.531236924},{"$f":"W3/(1+B4)^A4","v":13121816.543265238},{"$f":"X3+U4","v":24932524.975435663},{"$f":"Y3+V4","v":22758394.105822783},{"$f":"Z3+W4","v":27314373.316460922},{"$f":"AA3/(1+B4)^A4","v":4501274.8221682338},{"$f":"AB3/(1+B4)^A4","v":4108829.6126238047},{"$f":"AC3/(1+B4)^A4","v":4931214.4290066846},{"$f":"AD3+AA4","v":9369853.6698253956},{"$f":"AE3+AB4","v":8552939.7216377128},{"$f":"AF3+AC4","v":10264815.955420315},{"$f":"AG3/(1+B4)^A4","v":3604297.1987619707},{"$f":"AH3/(1+B4)^A4","v":3290076.0812549214},{"$f":"AI3/(1+B4)^A4","v":3948539.147537821},{"$f":"AJ3+AG4","v":7502705.0489429189},{"$f":"AK3+AH4","v":6848622.3707402442},{"$f":"AL3+AI4","v":8219279.0895147286},{"$f":"AM3/(1+B4)^A4","v":1.4704985660689913},{"$f":"AN3/(1+B4)^A4","v":1.3424902680055577},{"$f":"AO3/(1+B4)^A4","v":1.6107368362859755},{"$f":"AP3+AM4","v":3.0609898151292123},{"$f":"AQ3+AN4","v":2.7945277418803691},{"$f":"AR3+AO4","v":3.3529097984128868},{"$f":"AS3/(1+B4)^A4","v":0.55444806987818995},{"$f":"AT3/(1+B4)^A4","v":0.5063498777990697},{"$f":"AU3/(1+B4)^A4","v":0.60714158553135078},{"$f":"AV3+AS4","v":1.1541391022584402},{"$f":"AW3+AT4","v":1.0540179056265435},{"$f":"AX3+AU4","v":1.26382592444206},{"$f":"AY3/(1+B4)^A4","v":0.44451424734191786},{"$f":"AZ3/(1+B4)^A4","v":0.40600322134999794},{"$f":"BA3/(1+B4)^A4","v":0.4867046346144045},{"$f":"BB3+AY4","v":0.92530085726693634},{"$f":"BC3+AZ4","v":0.8451363055621558},{"$f":"BD3+BA4","v":1.0131243674133446},{"$f":"BE3/(1+B4)^A4","v":602934.83755420439},{"$f":"BF3/(1+B4)^A4","v":550448.78678246541},{"$f":"BG3/(1+B4)^A4","v":660435.42995409726},{"$f":"BH3+BE4","v":1255069.157852832},{"$f":"BI3+BF4","v":1145814.19456638},{"$f":"BJ3+BG4","v":1374762.3909924489},{"$f":"BK3/(1+B4)^A4","v":227335.18050133513},{"$f":"BL3/(1+B4)^A4","v":207613.92656948007},{"$f":"BM3/(1+B4)^A4","v":248940.61217844964},{"$f":"BN3+BK4","v":473220.91173157922},{"$f":"BO3+BL4","v":432169.14954702975},{"$f":"BP3+BM4","v":518194.7783106608},{"$f":"BQ3/(1+B4)^A4","v":182260.03866708587},{"$f":"BR3/(1+B4)^A4","v":166469.72119499487},{"$f":"BS3/(1+B4)^A4","v":199558.9703923224},{"$f":"BT3+BQ4","v":379392.49648940598},{"$f":"BU3+BR4","v":346523.3716395013},{"$f":"BV3+BS4","v":415401.95276865829}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":25.969476367922894},{"$f":"D4/(1+B5)^A5","v":23.704922725850516},{"$f":"E4/(1+B5)^A5","v":28.450386515016852},{"$f":"F4+C5","v":86.777444229891728},{"$f":"G4+D5","v":79.210399958515382},{"$f":"H4+E5","v":95.067447419741853},{"$f":"I4/(1+B5)^A5","v":9.7595487696959324},{"$f":"J4/(1+B5)^A5","v":8.9086591188086608},{"$f":"K4/(1+B5)^A5","v":0.49290231519382782},{"$f":"L4+I5","v":32.611697173736083},{"$f":"M4+J5","v":29.76843502321903},{"$f":"N4+K5","v":1.6470414174522681},{"$f":"O4/(1+B5)^A5","v":7.8147448626235398},{"$f":"P4/(1+B5)^A5","v":7.1334586843889864},{"$f":"Q4/(1+B5)^A5","v":8.5611214382343483},{"$f":"R4+O5","v":26.11310204640013},{"$f":"S4+P5","v":23.836572766457866},{"$f":"T4+Q5","v":28.607131989359072},{"$f":"U4/(1+B5)^A5","v":10648022.63433606},{"$f":"V4/(1+B5)^A5","v":9719508.7861616369},{"$f":"W4/(1+B5)^A5","v":11665247.126110567},{"$f":"X4+U5","v":35580547.609771721},{"$f":"Y4+V5","v":32477902.891984418},{"$f":"Z4+W5","v":38979620.442571491},{"$f":"AA4/(1+B5)^A5","v":4001616.9262846294},{"$f":"AB4/(1+B5)^A5","v":3652734.5640217881},{"$f":"AC4/(1+B5)^A5","v":4383831.6712124171},{"$f":"AD4+AA5","v":13371470.596110025},{"$f":"AE4+AB5","v":12205674.285659501},{"$f":"AF4+AC5","v":14648647.626632731},{"$f":"AG4/(1+B5)^A5","v":3204207.0852671703},{"$f":"AH4/(1+B5)^A5","v":2924865.6559858979},{"$f":"AI4/(1+B5)^A5","v":3510236.9242306808},{"$f":"AJ4+AG5","v":10706912.134210089},{"$f":"AK4+AH5","v":9773488.0267261416},{"$f":"AL4+AI5","v":11729516.013745409},{"$f":"AM4/(1+B5)^A5","v":1.3072678706661349},{"$f":"AN4/(1+B5)^A5","v":1.1934689598080814},{"$f":"AO4/(1+B5)^A5","v":1.4319391822353418},{"$f":"AP4+AM5","v":4.3682576857953475},{"$f":"AQ4+AN5","v":3.9879967016884503},{"$f":"AR4+AO5","v":4.7848489806482286},{"$f":"AS4/(1+B5)^A5","v":0.49290231519382782},{"$f":"AT4/(1+B5)^A5","v":0.45014319757683563},{"$f":"AU4/(1+B5)^A5","v":0.53974665873505667},{"$f":"AV4+AS5","v":1.6470414174522681},{"$f":"AW4+AT5","v":1.504161103203379},{"$f":"AX4+AU5","v":1.8035725831771168},{"$f":"AY4/(1+B5)^A5","v":0.39517154726430737},{"$f":"AZ4/(1+B5)^A5","v":0.36093538538880959},{"$f":"BA4/(1+B5)^A5","v":0.43267864792046368},{"$f":"BB4+AY5","v":1.3204724045312437},{"$f":"BC4+AZ5","v":1.2060716909509654},{"$f":"BD4+BA5","v":1.4458030153338082},{"$f":"BE4/(1+B5)^A5","v":536006.8751015272},{"$f":"BF4/(1+B5)^A5","v":489346.96708443452},{"$f":"BG4/(1+B5)^A5","v":587124.69236645254},{"$f":"BH4+BE5","v":1791076.0329543592},{"$f":"BI4+BF5","v":1635161.1616508146},{"$f":"BJ4+BG5","v":1961887.0833589016},{"$f":"BK4/(1+B5)^A5","v":202100.14766348209},{"$f":"BL4/(1+B5)^A5","v":184568.02472963848},{"$f":"BM4/(1+B5)^A5","v":221307.29775195013},{"$f":"BN4+BK5","v":675321.05939506134},{"$f":"BO4+BL5","v":616737.17427666823},{"$f":"BP4+BM5","v":739502.07606261095},{"$f":"BQ4/(1+B5)^A5","v":162028.51070625946},{"$f":"BR4/(1+B5)^A5","v":147990.97597131284},{"$f":"BS4/(1+B5)^A5","v":177407.1980188915},{"$f":"BT4+BQ5","v":541421.0071956655},{"$f":"BU4+BR5","v":494514.34761081415},{"$f":"BV4+BS5","v":592809.15078754979}]
[4,0.04,22.19881723814791,20.26306729409281,24.319509629451996,108.97626146803964,99.473467252608188,119.38695704919385,8.3425031908950871,7.6151591512128265,0.42133496479593885,40.95420036463117,37.383594174431856,2.0683763822482071,6.6800766603986199,6.0977103799530985,7.318082485317154,32.793178706798749,29.934283146410966,35.925214474676224,9101974.3740098439,8308276.8451612089,9971502.1327967755,44682521.983781561,40786179.737145625,48951122.57536827,3420598.9194835899,3122372.8140449622,3747317.6853212207,16792069.515593614,15328047.099704463,18395965.311953951,2738969.6454135189,2500187.4209356536,3000565.2343396796,13445881.779623609,12273675.447661795,14730081.248085089,1.1174580546439175,1.0201822687078352,1.2240276142744484,5.4857157404392645,5.0081789703962851,6.0088765949226772,0.42133496479593885,0.38478429185220098,0.46137770598101757,2.0683763822482071,1.8889453950555799,2.2649502891581346,0.33779429477723127,0.30852908012128366,0.36985552161148744,1.6582666993084749,1.5146007710722491,1.8156585369452956,458180.92325753218,418295.83833145985,501876.64769188204,2249256.9562118915,2053456.9999822744,2463763.7310507838,172756.05323047092,157769.52106897303,189174.40562383036,848077.11262553232,774506.69534564123,928676.48168644134,138502.65001801538,126503.30649485765,151648.4163853889,679923.65721368091,621017.6541056718,744457.56717293872]
[5,0.04,18.245809626030532,16.654764275103744,19.988864187541669,127.22207109407017,116.12823152771193,139.37582123673553,6.8569295108230568,6.2591057286683576,0.34630662859127925,47.811129875454228,43.642699903100215,2.4146830108394863,5.4905360824121088,5.0118734504513167,6.0149303641830132,38.283714789210855,34.946156596862281,41.94014483885924,7481159.463027671,6828797.9494990651,8195847.8980543567,52163681.446809232,47614977.686644688,57146970.473422624,2811482.9732753113,2566362.8532720306,3080021.9832042209,19603552.488868926,17894409.952976495,21475987.29515817,2251233.3961564205,2054971.8132457668,2466245.9017035086,15697115.17578003,14328647.260907561,17196327.149788596,0.91846906577840848,0.83851546048622239,1.0060614755941488,6.4041848062176729,5.8466944308825077,7.0149380705168261,0.34630662859127925,0.31626463972852548,0.37921884300024455,2.4146830108394863,2.2052100347841055,2.6441691321583791,0.27764228738606522,0.25358841417521083,0.30399427879710067,1.9359089866945403,1.76818918524746,2.1196528157423962,376591.32062539191,343808.68816925422,412506.02098747098,2625848.2768372833,2397265.6881515286,2876269.7520382549,141992.8830068855,129675.04598702956,155487.5718873149,990069.99563241785,904181.74133267079,1084164.0535737562,113839.08240781043,103976.49670280983,124643.94412428014,793762.7396214914,724994.15080848162,869101.51129721885]
[9,0.04,5.6255237199943444,5.1349747367112935,6.1629399806044516,166.23235799888917,151.7367984272052,182.11283005354326,2.1141193731646011,1.9297991409678326,0.10677279843762923,62.471525494276733,57.024923835471093,3.155100740459603,1.6928347713893026,1.5452541462945,1.8545153178377867,50.022705397256274,45.661746929111416,54.800311859594224,2306581.1205374403,2105445.8876491757,2526932.9068408757,68158706.223185942,62215226.87728329,74670028.341746733,866832.68535019527,791257.57645729883,949628.27519037761,25614618.024651576,23381398.651202448,28061200.212568514,694097.2820002269,633586.17218285915,760389.65130813257,20510344.211584561,18722261.008891936,22469261.712584354,0.28318115893559065,0.25852996985223126,0.31018753405456168,8.3679092176628078,7.6394747655532669,9.1659386350969587,0.10677279843762923,9.7510292448192648E-2,0.11692024854425699,3.155100740459603,2.8813967640404212,3.454954521700528,8.5602300219965177E-2,7.818604207199302E-2,9.3727111110262662E-2,2.5295195476854109,2.3103715819441653,2.7696050116909845,116110.13434557208,106002.6367740335,127183.30692187283,3431015.916123746,3132342.719028668,3758224.4889620016,43779.056550388654,39981.237448112981,47939.72105071837,1293656.5844477743,1181432.2910223182,1416602.8389047324,35098.714251292542,32057.894963953058,38430.054823351486,1037155.3517736197,947300.15152153478,1135595.3595230286]
[16,0.04,0.15853643354927827,0.14471196312450552,0.17368170028874577,175.95962826673875,160.61584499580107,192.76936370618873,5.9579332023381559E-2,5.4384887257360751E-2,3.0090316043311798E-3,66.127115897029398,60.361800318657792,3.3397249495738595,4.7706844838357139E-2,4.3547782122054769E-2,5.226326633510392E-2,52.949839324643513,48.333694548867769,58.007012712771534,65003.217965717042,59334.899055270595,71213.090693228092,72147088.295852706,65855819.683017038,79039427.629176781,24428.758860428701,22298.929030293315,26762.073620122679,27113485.726060122,24749587.051213589,29703232.376425058,19560.793465941388,17855.491698844075,21429.020554603907,21710529.685907435,19817814.817133836,23784075.410882566,7.9805069217706581E-3,7.2857962077913655E-3,8.741590619496125E-3,8.8575666797652204,8.086507080100894,9.7022936711165322,3.0090316043311798E-3,2.7479990785816344E-3,3.2950032986298274E-3,3.3397249495738595,3.0500048822800454,3.6571250064381302,2.4124124358863293E-3,2.2034101855035928E-3,2.6413828581835436E-3,2.6775371814622777,2.4455655301457555,2.9316715119092445,3272.1729592303755,2987.3271925323493,3584.2330225597607,3631785.6068818606,3315635.2173503619,3978141.1512259659,1233.7652163802029,1126.7364799089412,1351.0195279624188,1369356.3301662989,1250565.1081000597,1499496.9206714209,989.13901292211438,903.44376588773775,1083.0216235944533,1097845.6441925964,1002732.4675251758,1202045.9778621497]
[19,0.04,1.9069037021298758E-2,1.7406205756409103E-2,2.0890735956279407E-2,176.10026125217232,160.74421470203535,192.92343161020267,7.1663053256775236E-3,6.5415085055979712E-3,3.6193153697641311E-4,66.179966961891935,60.410043545064759,3.3423941725928668,5.7382619882717133E-3,5.2380027157782304E-3,6.2863162636260204E-3,52.992158656957422,48.372324499546785,58.053373911952484,7818.6997281386366,7136.9045045931689,8565.6339834853989,72204750.729658276,65908453.918616571,79102598.657576561,2938.3334585302059,2682.153834889978,3218.9886022017527,27135155.756172858,24769367.772220705,29726972.221111428,2352.8061431511451,2147.6894907751025,2577.5197356063791,21727881.4877676,19833653.896188255,23803084.461786784,9.5990920530373246E-4,8.7634819647199101E-4,1.0514536716659251E-3,8.8646459516307186,8.0929700946207959,9.710048077840181,3.6193153697641311E-4,3.3053409232698498E-4,3.963287080464272E-4,3.3423941725928668,3.0524425510589985,3.6600479064966569,2.9016914926535735E-4,2.6502999632204132E-4,3.1771010853773063E-4,2.6796771612471155,2.4475201102103168,2.9340146045896023,393.58263525123186,359.32089270461069,431.11776056769241,3634688.2548209452,3318285.1870270302,3981320.6184258224,148.39941873318287,135.52581679562616,162.5029705692545,1370450.7668318602,1251564.6027362077,1500695.3701719097,118.97535496633846,108.66778211596313,130.2677181063894,1098723.0801817996,1003533.8857930382,1203006.6943410393]
[25,0.04,9.5681495908823806E-5,8.7338013084237628E-5,1.0482211895128659E-4,176.11539928961622,160.75803269369388,192.9400158112183,3.5957915071135322E-5,3.2822911750437165E-5,1.8160408853264882E-6,66.185655964343056,60.415236549860261,3.3426814935075382,2.879251271793821E-5,2.6282393539870959E-5,3.1542449846203057E-5,52.996714001034007,48.376482710638093,58.058364331283919,39.231393028113516,35.810392438547389,42.979237600301254,72210957.638225004,65914119.581098802,79109398.523129687,14.74348916922758,13.458072942709231,16.151714658066162,27137488.36488656,24771497.011633135,29729527.629123751,11.805525948097364,10.776325149272063,12.933057068475781,21729749.273091704,19835358.848771479,23805130.636967335,4.816475451672071E-6,4.3971966849602883E-6,5.2758123061721848E-6,8.8654079797014784,8.093665787423598,9.7108827788811638,1.8160408853264882E-6,1.6584999214898588E-6,1.9886333858987335E-6,3.3426814935075382,3.0527049469765548,3.6603625337542263,1.455963310433031E-6,1.3298241794003223E-6,1.5941538325344555E-6,2.6799075132801904,2.4477305054181917,2.9342668201322106,1.9748545908486557,1.8029416213766172,2.1631922051389183,3635000.7020967589,3318570.4354704651,3981662.8631230718,0.74461433792023701,0.68001928313354987,0.81538083419352725,1370568.5743517117,1251672.1904915294,1500824.3738573329,0.59697508200061411,0.54525542838561891,0.65363605530403401,1098817.5292814774,1003620.1521814654,1203110.1079319939]
[36,0.04,1.4875078136323358E-10,1.3577962557538327E-10,1.6296120738969089E-10,176.1154515985051,160.75808044121683,192.94007311726816,5.5901801202199914E-11,5.1027983238750009E-11,2.8232993026918314E-12,66.185675622465737,60.415254494082681,3.3426824863335809,4.4762142601589245E-11,4.0859797790758287E-11,4.9037319245137511E-11,52.996729741845058,48.376497079171841,58.058381575480297,6.0990898098634629E-5,5.5672455844899816E-5,6.6817466791416414E-5,72210979.08595176,65914139.158571132,79109422.01979582,2.2920895133504335E-5,2.0922528926377022E-5,2.5110186174689264E-5,27137496.425123595,24771504.3691356,29729536.459234931,1.8353404621273951E-5,1.6753362507061885E-5,2.010631550100639E-5,21729755.727149922,19835364.74016761,23805137.707444638,7.4879105938704516E-12,6.8360808585073896E-12,8.202016444399075E-12,8.8654106128593,8.0936681913625268,9.7108856631575549,2.8232993026918314E-12,2.5783789944877617E-12,3.0916194107095843E-12,3.3426824863335809,3.0527058536752558,3.6603636209362542,2.2635064178918301E-12,2.0674048193186382E-12,2.4783436541236737E-12,2.6799083092525184,2.4477312324305003,2.9342676916530293,3.0701982726883311E-6,2.8029345944552118E-6,3.3629964466681797E-6,3635001.7817459465,3318571.4211351653,3981664.0457360693,1.1576111297993155E-6,1.0571887358927993E-6,1.267627925784834E-6,1370568.9814309306,1251672.5622567574,1500824.8196244591,9.2808446459272542E-7,8.4767875172220967E-7,1.0161721765544669E-6,1098817.8556466009,1003620.4502715544,1203110.4652735621]
[39,0.04,1.7008208675738462E-12,1.552508285694663E-12,1.8633033022972916E-12,176.1154515985495,160.75808044125736,192.94007311731681,6.3918286108019602E-13,5.8345548122361689E-13,3.228168837445743E-14,66.185675622482435,60.415254494097915,3.3426824863344242,5.1181167262706376E-13,4.671921457519579E-13,5.6069416978958588E-13,52.996729741858424,48.376497079184041,58.058381575494934,6.9737174667283902E-7,6.3656051942926614E-7,7.6399290676501158E-7,72210979.08596997,65914139.158587746,79109422.019815773,2.620781981060012E-7,2.3922881933307983E-7,2.8711061712198725E-7,27137496.425130438,24771504.369141843,29729536.459242426,2.0985337545665196E-7,1.9155844623403815E-7,2.2989621070042746E-7,21729755.727155399,19835364.74017261,23805137.707450643,8.5616992904952671E-14,7.8163952283247046E-14,9.3782100483579857E-14,8.8654106128615346,8.0936681913645678,9.7108856631600045,3.228168837445743E-14,2.9481262270685305E-14,3.5349668486722312E-14,3.3426824863344242,3.052705853676025,3.660363620937177,2.5880999845216976E-14,2.3638768322389401E-14,2.8337455207442899E-14,2.6799083092531939,2.4477312324311176,2.9342676916537695,3.5104738556137545E-8,3.2048837693516692E-8,3.8452601604173489E-8,3635001.7817468629,3318571.4211360021,3981664.0457370733,1.3236160160332835E-8,1.2087927515350305E-8,1.4494095484644576E-8,1370568.9814312761,1251672.5622570731,1500824.8196248375,1.0611745429396203E-8,9.6923841119697006E-9,1.1618942953391161E-8,1098817.855646878,1003620.4502718074,1203110.4652738655]
[44,0.04,4.5046113097219979E-16,4.1118065491242257E-16,4.9349448192881485E-16,176.1154515985499,160.75808044125773,192.94007311731733,1.6928710129888523E-16,1.5452774654560046E-16,8.5497809511199679E-18,66.185675622482592,60.415254494098065,3.3426824863344327,1.3555293757962453E-16,1.2373548935635829E-16,1.4849943028581131E-16,52.996729741858559,48.376497079184169,58.058381575495076,1.8469838399996357E-10,1.6859257607968419E-10,2.0234294827709906E-10,72210979.085970148,65914139.158587918,79109422.019815966,6.9411214180590225E-11,6.3359573352156281E-11,7.6041031579876975E-11,27137496.425130509,24771504.369141906,29729536.4592425,5.5579509076332968E-11,5.0734110794954505E-11,6.0887838956292302E-11,21729755.727155451,19835364.740172658,23805137.707450703,2.2675596348613872E-17,2.0701664130564169E-17,2.4838118966074869E-17,8.865410612861556,8.0936681913645874,9.7108856631600275,8.5497809511199679E-18,7.8080901981668248E-18,9.3623331825271654E-18,3.3426824863344327,3.052705853676033,3.6603636209371864,6.8545633953786042E-18,6.2607100584806346E-18,7.505153755449531E-18,2.6799083092532001,2.4477312324311233,2.9342676916537771,9.297463674136467E-12,8.4881106229367097E-12,1.0184142691139313E-11,3635001.7817468722,3318571.4211360104,3981664.0457370831,3.5055870898725472E-12,3.2014785351510601E-12,3.8387503169251725E-12,1370568.9814312793,1251672.5622570761,1500824.8196248412,2.8105128169867891E-12,2.5670206616895747E-12,3.0772683257067395E-12,1098817.8556468806,1003620.4502718098,1203110.4652738683]
[50,0.04,6.2973179710472718E-21,5.7481881332105121E-21,6.898911928218685E-21,176.1154515985499,160.75808044125773,192.94007311731733,2.3665853321798847E-21,2.1602537676155309E-21,1.1952349610232673E-22,66.185675622482592,60.415254494098065,3.3426824863344327,1.8949913569814746E-21,1.729786805575045E-21,2.0759796278334915E-21,52.996729741858559,48.376497079184169,58.058381575495076,2.5820306632807823E-15,2.3568760679537327E-15,2.8286966330480195E-15,72210979.085970148,65914139.158587918,79109422.019815966,9.7034895221318898E-16,8.8574874162238334E-16,1.0630319061523754E-15,27137496.425130509,24771504.369141906,29729536.4592425,7.7698566482970734E-16,7.0924838057534351E-16,8.511946006310475E-16,21729755.727155451,19835364.740172658,23805137.707450703,3.1699836139503156E-22,2.8940335269022784E-22,3.4722981002710844E-22,8.865410612861556,8.0936681913645874,9.7108856631600275,1.1952349610232673E-22,1.0915487118356616E-22,1.3088274425368588E-22,3.3426824863344327,3.052705853676033,3.6603636209371864,9.582483878295915E-23,8.752293872214175E-23,1.0491990622512124E-22,2.6799083092532001,2.4477312324311233,2.9342676916537771,1.299758870514227E-16,1.1866136252576121E-16,1.4237140649673341E-16,3635001.7817468722,3318571.4211360104,3981664.0457370831,4.9007106412224731E-17,4.475575566268577E-17,5.3664633183696789E-17,1370568.9814312793,1251672.5622570761,1500824.8196248412,3.9290166572355998E-17,3.5886215776306479E-17,4.3019332405848678E-17,1098817.8556468806,1003620.4502718098,1203110.4652738683]

{"sheet":"Bradford NPV 5%","index":48,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU9","v":31.595838796841605},{"$f":"'WTP Values '!CV9","v":28.840663035573755},{"$f":"'WTP Values '!CW9","v":34.614245327897081},{"$f":"C3","v":31.595838796841605},{"$f":"D3","v":28.840663035573755},{"$f":"E3","v":34.614245327897081},{"$f":"'WTP Values '!CC9","v":11.873983336764907},{"$f":"'WTP Values '!CD9","v":10.838745973390784},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"I3","v":11.873983336764907},{"$f":"J3","v":10.838745973390784},{"$f":"K3","v":0.59969103238025034},{"$f":"'WTP Values '!CI9","v":9.50783201862642},{"$f":"'WTP Values '!CJ9","v":8.6789432125123476},{"$f":"'WTP Values '!CK9","v":10.415913245626683},{"$f":"O3","v":9.50783201862642},{"$f":"P3","v":8.6789432125123476},{"$f":"Q3","v":10.415913245626683},{"$f":"'WTP Values '!BH9","v":12954947.642885864},{"$f":"'WTP Values '!BI9","v":11825268.574585859},{"$f":"'WTP Values '!BJ9","v":14192556.773195684},{"$f":"U3","v":12954947.642885864},{"$f":"V3","v":11825268.574585859},{"$f":"W3","v":14192556.773195684},{"$f":"'WTP Values '!AV9","v":4868578.8476571618},{"$f":"'WTP Values '!AW9","v":4444110.1090139076},{"$f":"'WTP Values '!AX9","v":5333601.5264136307},{"$f":"AA3","v":4868578.8476571618},{"$f":"AB3","v":4444110.1090139076},{"$f":"AC3","v":5333601.5264136307},{"$f":"'WTP Values '!BB9","v":3898407.8501809482},{"$f":"'WTP Values '!BC9","v":3558546.2894853232},{"$f":"'WTP Values '!BD9","v":4270739.9419769077},{"$f":"AG3","v":3898407.8501809482},{"$f":"AH3","v":3558546.2894853232},{"$f":"AI3","v":4270739.9419769077},{"$f":"'WTP Values '!CX9","v":1.5904912490602212},{"$f":"'WTP Values '!CY9","v":1.4520374738748114},{"$f":"'WTP Values '!CZ9","v":1.7421729621269113},{"$f":"AM3","v":1.5904912490602212},{"$f":"AN3","v":1.4520374738748114},{"$f":"AO3","v":1.7421729621269113},{"$f":"'WTP Values '!CF9","v":0.59969103238025034},{"$f":"'WTP Values '!CG9","v":0.54766802782747381},{"$f":"'WTP Values '!CH9","v":0.6566843389107091},{"$f":"AS3","v":0.59969103238025034},{"$f":"AT3","v":0.54766802782747381},{"$f":"AU3","v":0.6566843389107091},{"$f":"'WTP Values '!CL9","v":0.48078660992501843},{"$f":"'WTP Values '!CM9","v":0.43913308421215785},{"$f":"'WTP Values '!CN9","v":0.52641973279893994},{"$f":"AY3","v":0.48078660992501843},{"$f":"AZ3","v":0.43913308421215785},{"$f":"BA3","v":0.52641973279893994},{"$f":"'WTP Values '!BK9","v":652134.3202986276},{"$f":"'WTP Values '!BL9","v":595365.40778391459},{"$f":"'WTP Values '!BM9","v":714326.96103835164},{"$f":"BE3","v":652134.3202986276},{"$f":"BF3","v":595365.40778391459},{"$f":"BG3","v":714326.96103835164},{"$f":"'WTP Values '!AY9","v":245885.7312302441},{"$f":"'WTP Values '!AZ9","v":224555.22297754968},{"$f":"'WTP Values '!BA9","v":269254.16613221116},{"$f":"BK3","v":245885.7312302441},{"$f":"BL3","v":224555.22297754968},{"$f":"BM3","v":269254.16613221116},{"$f":"'WTP Values '!BE9","v":197132.45782232011},{"$f":"'WTP Values '!BF9","v":180053.65044450646},{"$f":"'WTP Values '!BG9","v":215842.98237633592},{"$f":"BQ3","v":197132.45782232011},{"$f":"BR3","v":180053.65044450646},{"$f":"BS3","v":215842.98237633592}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":28.65835718534386},{"$f":"D3/(1+B4)^A4","v":26.15933155154082},{"$f":"E3/(1+B4)^A4","v":31.396140886981478},{"$f":"F3+C4","v":60.254195982185465},{"$f":"G3+D4","v":54.999994587114571},{"$f":"H3+E4","v":66.010386214878565},{"$f":"I3/(1+B4)^A4","v":10.770052913165447},{"$f":"J3/(1+B4)^A4","v":9.8310621073839304},{"$f":"K3/(1+B4)^A4","v":0.54393744433582791},{"$f":"L3+I4","v":22.644036249930352},{"$f":"M3+J4","v":20.669808080774715},{"$f":"N3+K4","v":1.1436284767160783},{"$f":"O3/(1+B4)^A4","v":8.6238839171214696},{"$f":"P3/(1+B4)^A4","v":7.872057335612106},{"$f":"Q3/(1+B4)^A4","v":9.4475403588450639},{"$f":"R3+O4","v":18.131715935747891},{"$f":"S3+P4","v":16.551000548124453},{"$f":"T3+Q4","v":19.863453604471747},{"$f":"U3/(1+B4)^A4","v":11750519.403978107},{"$f":"V3/(1+B4)^A4","v":10725867.187832978},{"$f":"W3/(1+B4)^A4","v":12873067.367977945},{"$f":"X3+U4","v":24705467.046863973},{"$f":"Y3+V4","v":22551135.762418836},{"$f":"Z3+W4","v":27065624.141173631},{"$f":"AA3/(1+B4)^A4","v":4415944.5330223693},{"$f":"AB3/(1+B4)^A4","v":4030938.8743890319},{"$f":"AC3/(1+B4)^A4","v":4837733.8108060136},{"$f":"AD3+AA4","v":9284523.380679531},{"$f":"AE3+AB4","v":8475048.9834029395},{"$f":"AF3+AC4","v":10171335.337219644},{"$f":"AG3/(1+B4)^A4","v":3535970.8391663926},{"$f":"AH3/(1+B4)^A4","v":3227706.3850207012},{"$f":"AI3/(1+B4)^A4","v":3873687.0222012768},{"$f":"AJ3+AG4","v":7434378.6893473407},{"$f":"AK3+AH4","v":6786252.6745060245},{"$f":"AL3+AI4","v":8144426.964178184},{"$f":"AM3/(1+B4)^A4","v":1.4426224481271848},{"$f":"AN3/(1+B4)^A4","v":1.3170407926302143},{"$f":"AO3/(1+B4)^A4","v":1.5802022332216883},{"$f":"AP3+AM4","v":3.0331136971874058},{"$f":"AQ3+AN4","v":2.7690782665050255},{"$f":"AR3+AO4","v":3.3223751953485996},{"$f":"AS3/(1+B4)^A4","v":0.54393744433582791},{"$f":"AT3/(1+B4)^A4","v":0.49675104564850231},{"$f":"AU3/(1+B4)^A4","v":0.5956320534337497},{"$f":"AV3+AS4","v":1.1436284767160783},{"$f":"AW3+AT4","v":1.0444190734759762},{"$f":"AX3+AU4","v":1.2523163923444587},{"$f":"AY3/(1+B4)^A4","v":0.43608762804990331},{"$f":"AZ3/(1+B4)^A4","v":0.39830665234662843},{"$f":"BA3/(1+B4)^A4","v":0.47747821569064847},{"$f":"BB3+AY4","v":0.91687423797492174},{"$f":"BC3+AZ4","v":0.83743973655878623},{"$f":"BD3+BA4","v":1.0038979484895885},{"$f":"BE3/(1+B4)^A4","v":591505.05242505902},{"$f":"BF3/(1+B4)^A4","v":540013.97531420819},{"$f":"BG3/(1+B4)^A4","v":647915.61091913981},{"$f":"BH3+BE4","v":1243639.3727236865},{"$f":"BI3+BF4","v":1135379.3830981227},{"$f":"BJ3+BG4","v":1362242.5719574913},{"$f":"BK3/(1+B4)^A4","v":223025.60655804453},{"$f":"BL3/(1+B4)^A4","v":203678.20678235797},{"$f":"BM3/(1+B4)^A4","v":244221.46587955661},{"$f":"BN3+BK4","v":468911.3377882886},{"$f":"BO3+BL4","v":428233.42975990765},{"$f":"BP3+BM4","v":513475.63201176777},{"$f":"BQ3/(1+B4)^A4","v":178804.95040573252},{"$f":"BR3/(1+B4)^A4","v":163313.96865714871},{"$f":"BS3/(1+B4)^A4","v":195775.94773363802},{"$f":"BT3+BQ4","v":375937.40822805266},{"$f":"BU3+BR4","v":343367.6191016552},{"$f":"BV3+BS4","v":411618.93010997394}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":24.756166448844709},{"$f":"D4/(1+B5)^A5","v":22.597414146671692},{"$f":"E4/(1+B5)^A5","v":27.121166946965964},{"$f":"F4+C5","v":85.010362431030174},77.597408733786267,93.131553161844522,{"$f":"I4/(1+B5)^A5","v":9.3035766445657675},{"$f":"J4/(1+B5)^A5","v":8.4924410818563256},{"$f":"K4/(1+B5)^A5","v":0.46987361566641},{"$f":"L4+I5","v":31.947612894496118},29.162249162631042,1.6135020923824883,{"$f":"O4/(1+B5)^A5","v":7.4496351729804289},{"$f":"P4/(1+B5)^A5","v":6.8001791042972508},{"$f":"Q4/(1+B5)^A5","v":8.1611405756139188},{"$f":"R4+O5","v":25.58135110872832},23.351179652421703,28.024594180085664,{"$f":"U4/(1+B5)^A5","v":10150540.463429959},{"$f":"V4/(1+B5)^A5","v":9265407.3537051957},{"$f":"W4/(1+B5)^A5","v":11120239.600887977},{"$f":"X4+U5","v":34856007.510293931},31816543.116124034,38185863.742061608,{"$f":"AA4/(1+B5)^A5","v":3814658.9206542438},{"$f":"AB4/(1+B5)^A5","v":3482076.5570793925},{"$f":"AC4/(1+B5)^A5","v":4179016.3574611926},{"$f":"AD4+AA5","v":13099182.301333774},11957125.540482331,14350351.694680836,{"$f":"AG4/(1+B5)^A5","v":3054504.5581828244},{"$f":"AH4/(1+B5)^A5","v":2788214.1324009942},{"$f":"AI4/(1+B5)^A5","v":3346236.4947208953},{"$f":"AJ4+AG5","v":10488883.247530166},9574466.8069070186,11490663.458899079,{"$f":"AM4/(1+B5)^A5","v":1.2461915111777861},{"$f":"AN4/(1+B5)^A5","v":1.1377093554736759},{"$f":"AO4/(1+B5)^A5","v":1.3650381023402987},{"$f":"AP4+AM5","v":4.2793052083651917},3.9067876219787014,4.6874132976888987,{"$f":"AS4/(1+B5)^A5","v":0.46987361566641},{"$f":"AT4/(1+B5)^A5","v":0.42911223034100182},{"$f":"AU4/(1+B5)^A5","v":0.51452936264658211},{"$f":"AV4+AS5","v":1.6135020923824883},1.4735313038169779,1.7668457549910408,{"$f":"AY4/(1+B5)^A5","v":0.376708889363916},{"$f":"AZ4/(1+B5)^A5","v":0.34407226204222296},{"$f":"BA4/(1+B5)^A5","v":0.41246363519330387},{"$f":"BB4+AY5","v":1.2935831273388376},1.1815119986010092,1.4163615836828924,{"$f":"BE4/(1+B5)^A5","v":510964.30400609778},{"$f":"BF4/(1+B5)^A5","v":466484.37560886139},{"$f":"BG4/(1+B5)^A5","v":559693.86538744392},{"$f":"BH4+BE5","v":1754603.6767297843},1601863.7587069841,1921936.4373449353,{"$f":"BK4/(1+B5)^A5","v":192657.904380127},{"$f":"BL4/(1+B5)^A5","v":175944.89302006949},{"$f":"BM4/(1+B5)^A5","v":210967.68459523297},{"$f":"BN4+BK5","v":661569.24216841557},604178.32277997711,724443.31660700077,{"$f":"BQ4/(1+B5)^A5","v":154458.43896402765},{"$f":"BR4/(1+B5)^A5","v":141076.74649143609},{"$f":"BS4/(1+B5)^A5","v":169118.62454044961},{"$f":"BT4+BQ5","v":530395.84719208034},484444.36559309129,580737.55465042358]
[4,0.05,20.3669594038243,18.590948542363886,22.312651166512687,105.37732183485447,96.188357276150157,115.44420432835722,7.6540755299002106,6.986752295067447,0.38656618644816509,39.601688424396329,36.149001457698489,2.0000682788306534,6.1288332931076486,5.5945241781333914,6.7141905486820148,31.710184401835967,28.945703830555093,34.738784728767676,8350874.759738964,7622673.559848167,9148648.6399292275,43206882.270032898,39439216.675972201,47334512.381990835,3138329.3345091757,2864713.0009240122,3438087.0994790792,16237511.635842949,14821838.541406343,17788438.794159915,2512948.4592800937,2293870.6669759979,2752957.0454457928,13001831.70681026,11868337.473883016,14243620.504344871,1.0252448403105998,0.9359963023420701,1.1230202249805779,5.3045500486757913,4.8427839243207718,5.8104335226694763,0.38656618644816509,0.35303169386500632,0.42330458000243282,2.0000682788306534,1.8265629976819842,2.1901503349934734,0.30991933555579498,0.28306910148937775,0.3393348534351871,1.6035024628946326,1.464581100090387,1.7556964371180794,420371.59743612818,383777.85026515607,460461.52818008454,2174975.2741659125,1985641.6089721401,2382397.9655250199,158500.13472174824,144750.29891460409,173563.63621761138,820069.37689016387,748928.62169458123,898006.95282461215,127073.3399881964,116064.18847409142,139134.310942827,657469.18718027673,600508.5540671827,719871.86559325061]
[5,0.05,15.958045624297183,14.56649464241076,17.482546032245676,121.33536745915166,110.75485191856092,132.92675036060288,5.9971684578027507,5.4743032418189044,0.30288472215406237,45.59885688219908,41.623304699517391,2.3029530009847159,4.8021012550728965,4.383456082507962,5.2607439815475781,36.512285656908865,33.329159913063052,39.999528710315253,6543128.8871564837,5972564.1925883153,7168205.5972106289,49750011.157189384,45411780.868560515,54502717.979201466,2458963.1525834845,2244577.595646346,2693831.2050395063,18696474.788426433,17066416.137052689,20482269.99919942,1968960.8728325521,1797307.6900701507,2157013.8802704774,14970792.579642812,13665645.163953166,16400634.384615349,0.80330615942013162,0.73337759460273488,0.87991573174557847,6.1078562080959227,5.5761615189235068,6.6903492544150547,0.30288472215406237,0.276609569735915,0.33167021481784725,2.3029530009847159,2.1031725674178992,2.5218205498113209,0.24282990890248402,0.22179204793564331,0.26587773686120852,1.8463323717971165,1.6863731480260302,2.0215741739792881,329372.14623135177,300699.98779376398,360783.65598114993,2504347.4203972644,2286341.5967659042,2743181.6215061699,124189.00294326569,113415.64680372328,135991.65052391123,944258.37983342959,862344.26849830453,1033998.6033485234,99565.28694129466,90939.328659377556,109015.37327726379,757034.4741215714,691447.88272656023,828887.23887051444]
[9,0.05,3.6923318820836628,3.3703583662202279,4.0450668969495993,151.12674962688561,137.94840800638042,165.56415611652045,1.3876095369257879,1.2666303172605513,7.0080694248845402E-2,56.794710162543986,51.843043621104442,2.8683953316370943,1.1110979365858611,1.0142328846656949,1.2172175204821394,45.477119889505076,41.512443658701791,49.820583125792432,1513932.4681367113,1381916.6648144196,1658561.1225232368,61965094.246889696,56561701.514971636,67884729.625931323,568948.62058353215,519344.63739075186,623291.79133157677,23287006.282048274,21256720.547213107,25511266.457419142,455573.14325920731,415856.46777798521,499084.36833225563,18646560.102613091,17020960.816539235,20427469.89825768,0.18586692965616605,0.16968703674055102,0.2035926570434444,7.6075135819627011,6.945272292789074,8.3330257109807242,7.0080694248845402E-2,6.400121651929068E-2,7.6741008099693878E-2,2.8683953316370943,2.6195629573982524,3.141001266292577,5.6185364779191199E-2,5.1317678183506923E-2,6.151811240934002E-2,2.2996609803364549,2.1004270877988787,2.5179297713504614,76209.286853314377,69575.195986568782,83477.201837651286,3119237.9724611617,2847705.3417446376,3416712.9566241605,28734.534652127666,26241.822995099421,31465.401136721666,1176101.4347297966,1074075.0128061159,1287875.5083130174,23037.162067165187,21041.309847683333,25223.69893315931,942908.58325383137,861218.56504894479,1032403.3036771138]
[16,0.05,4.3558660390368688E-2,3.9760319536925728E-2,4.771989649021418E-2,156.18453877037999,142.56515495620621,171.10512482937483,1.636971282746073E-2,1.494251372619358E-2,8.2674614801529203E-4,58.695470082129546,53.578085126595013,2.964392491659539,1.3107688914700408E-2,1.1964966094804573E-2,1.4359588002681821E-2,46.99911175277488,42.901748909924848,51.487938541549788,17859.952013930437,16302.553674149474,19566.144913248994,64038892.444305383,58454663.287565067,70156641.444049373,6711.9209580860916,6126.7397969916155,7353.0105986560184,24066357.176900554,21968123.463476602,26365057.112241596,5374.4236606927398,4905.8836609393175,5887.7281892813908,19270608.257445727,17590604.715069965,21111120.117266204,2.1926833029225616E-3,2.001808136991896E-3,2.4017947707137494E-3,7.8621157599281037,7.1777111091323578,8.6119087484146224,8.2674614801529203E-4,7.5502618506790816E-4,9.0531826947872309E-4,2.964392491659539,2.7072323946047012,3.2461217836303669,6.6282211390615142E-4,6.0539772355354079E-4,7.2573285714034599E-4,2.3766241941207751,2.1707225010701823,2.6021978304006255,899.04552208410973,820.78275473494489,984.78555051572243,3223630.1332933088,2943010.0657389448,3531060.7722234181,338.98302654229002,309.57635780634394,371.19922204493872,1215462.2565757679,1110021.2959921269,1330977.09542582,271.7707808744575,248.22559268603453,297.56548726014449,974465.09331881395,890041.13894294109,1066954.9514425665]
[19,0.05,3.1250168626976286E-3,2.8525135508210512E-3,3.4235552673488098E-3,{"$f":"F20+C21","v":156.21456504845952},142.59256292514391,171.13801957106568,1.1744077564571646E-3,1.0720166081087893E-3,5.9313019054400472E-5,{"$f":"L20+I21","v":58.706754211279396},53.588385445023746,2.9649623923295554,9.4038128175518126E-4,8.5839923617433359E-4,1.0301959299853351E-3,{"$f":"R20+O21","v":47.008147271976007},42.90999671635312,51.497837031967357,1281.3215721125321,1169.5895759919872,1403.7284949517934,{"$f":"X20+U21","v":64051203.839579046},58465901.121916249,70170128.968753859,481.53147932323554,439.54898996831588,527.52499517811611,{"$f":"AD20+AA21","v":24070983.903327152},21972346.807151929,26370125.760794565,385.57578255229197,351.96144760820033,422.40164664367882,{"$f":"AJ20+AG21","v":19274313.00726831},17593986.486357443,21115178.703142896,1.5730906861643592E-4,1.4361516465203787E-4,1.7231129451536199E-4,{"$f":"AP20+AM21","v":7.8636272416404394},7.1790910149247882,8.6135643768712615,5.9313019054400472E-5,5.4167633691443332E-5,6.4949996920814378E-5,{"$f":"AV20+AS21","v":2.9649623923295554},2.7077528565745368,3.2467458463969034,4.7552662647623711E-5,4.3432880575039169E-5,5.2066050609737639E-5,{"$f":"BB20+AY21","v":2.3770810970863629},2.1711398196982858,2.6026980996096567,64.499972948361275,58.885188988164025,70.651195971652598,{"$f":"BH20+BE21","v":3224249.8720687972},2943575.8556648898,3531739.6141465511,24.319565032977078,22.209850573165227,26.630842590539466,{"$f":"BN20+BK21","v":1215695.9276420493},1110234.6961684187,1331232.9740723197,19.497575577621966,17.8083796871882,21.348158026696311,{"$f":"BT20+BQ21","v":974652.43298829172},890212.24821502715,1067160.0721691286]
[25,0.05,4.3082112524902629E-6,3.9325326926139181E-6,4.7197823161767604E-6,156.21637606001534,142.59421601542493,171.14000359176819,1.6190622110797095E-6,1.4779037095895524E-6,8.1770123918228071E-8,58.707434804732692,53.589006700700317,2.9649967654442095,1.2964285946897594E-6,1.1834064937566189E-6,1.4202488795536247E-6,47.008692242273113,42.910494176368388,51.498434051700663,1.7664557529038363,1.612419770347826,1.9352084046586753,64051946.391787812,58466578.923134856,70170942.458292425,0.66384900587634821,0.60597109961433704,0.72725659414021937,24071262.960724879,21972601.534833461,26370431.472380843,0.53156254768032329,0.48522114780509196,0.58233142638782376,19274536.456365876,17594190.455256436,21115423.493586238,2.1686945360898266E-7,1.9799076151161814E-7,2.3755182470324961E-7,7.8637184054816665,7.1791742428669734,8.6136642348110044,8.1770123918228071E-8,7.4676591917266351E-8,8.9541375255783732E-8,2.9649967654442095,2.7077842478325289,3.246783486256188,6.5557059467358275E-8,5.9877444840384741E-8,7.1779307109391154E-8,2.3771086548325608,2.1711649899460252,2.6027282729570214,8.8920963134122663E-2,8.118030876314361E-2,9.7401163212993414E-2,3224287.2511299322,2943609.9808432208,3531780.5579679636,3.3527442677635973E-2,3.0618947787961422E-2,3.6713816517719135E-2,1215710.0213302572,1110247.5672336987,1331248.4071934172,2.687975079509769E-2,2.455099128352663E-2,2.9431001070234053E-2,974663.73223441839,890222.5685373873,1067172.4438658522]
[36,0.05,2.5629846659908908E-13,2.3394908928505754E-13,2.8078311378495583E-13,156.21637770504424,142.59421751700637,171.14000539394965,9.6319130541335531E-14,8.7921513674604543E-14,4.8645612170817559E-15,58.707435422948485,53.58900726501674,2.9649967966669624,7.7125433596631271E-14,7.0401670655752376E-14,8.4491587966644442E-14,47.008692737295853,42.910494628235256,51.498434594002418,1.0508767426915213E-7,9.5923967148854955E-8,1.1512688621687055E-7,64051947.06628371,58466579.538814314,70170943.197224125,3.9492836420472703E-8,3.6049639753562533E-8,4.3264997693526092E-8,24071263.214206144,21972601.76621487,26370431.750073384,3.1623023544451869E-8,2.8866141620147053E-8,3.464329924615201E-8,19274536.659335438,17594190.640531201,21115423.715941176,1.2901713763464106E-14,1.1778607315711793E-14,1.4132122322011436E-14,7.8637184882901687,7.1791743184669174,8.6136643255167744,4.8645612170817559E-15,4.4425620930677804E-15,5.3268783330821259E-15,2.9649967966669624,2.7077842763467186,3.2467835204462827,3.9000348013382839E-15,3.5621505996465379E-15,4.2702006163342444E-15,2.3771086798645875,2.171165012809372,2.6027283003649244,5.2899695869408339E-9,4.8294727056403377E-9,5.7944625538100252E-9,3224287.2850831319,2943610.0118407616,3531780.5951592061,1.9945707495889279E-9,1.8215423773372224E-9,2.1841303327576295E-9,1215710.0341322324,1110247.5789251064,1331248.4212120634,1.5990949625246486E-9,1.4605554488114552E-9,1.7508706056178211E-9,974663.74249806732,890222.57791183284,1067172.4551036595]
[39,0.05,9.8438710017807582E-16,8.9854796498200367E-16,1.0784273461537976E-15,156.21637770504427,142.5942175170064,171.14000539394971,3.6994099443276116E-16,3.3768756028023235E-16,1.868372984693799E-17,58.7074354229485,53.589007265016754,2.9649967966669633,2.9622214652935593E-16,2.7039762408299293E-16,3.2451395582489814E-16,47.008692737295867,42.91049462823527,51.498434594002433,4.0361907861151642E-10,3.6842325711976755E-10,4.4217752520864784E-10,64051947.066283725,58466579.538814329,70170943.19722414,1.5168346201059322E-10,1.3845888666584722E-10,1.6617151941592092E-10,24071263.214206152,21972601.766214877,26370431.750073392,1.2145720908459245E-10,1.1086862055727653E-10,1.3305743626966398E-10,19274536.659335442,17594190.640531205,21115423.715941183,4.9552698334361151E-17,4.5239088838508912E-17,5.4278432081638277E-17,7.8637184882901705,7.1791743184669192,8.6136643255167762,1.868372984693799E-17,1.7062922280361305E-17,2.0459390119982766E-17,2.9649967966669633,2.7077842763467195,3.2467835204462836,1.4979192031953485E-17,1.368145172974715E-17,1.6400919044385883E-17,2.377108679864588,2.1711650128093725,2.6027283003649253,2.0317631591079555E-11,1.8548962446704526E-11,2.2255280205627929E-11,3224287.2850831328,2943610.0118407626,3531780.595159207,7.6607158144224099E-12,6.9961511766798824E-12,8.3887732658089198E-12,1215710.0341322327,1110247.5789251067,1331248.4212120639,6.1417786612485417E-12,5.609678286346433E-12,6.724716152700087E-12,974663.74249806756,890222.57791183307,1067172.4551036598]
[44,0.05,3.4947258241758483E-20,3.1899836730034408E-20,3.8285831817781089E-20,156.21637770504427,142.5942175170064,171.14000539394971,1.3133475097668272E-20,1.198842850745181E-20,6.6330118686243937E-22,58.7074354229485,53.589007265016754,2.9649967966669633,1.0516342452899593E-20,9.5995321302735915E-21,1.1520745258867933E-20,47.008692737295867,42.91049462823527,51.498434594002433,1.432909895810867E-14,1.3079593085387994E-14,1.5697983201296375E-14,64051947.066283725,58466579.538814329,70170943.19722414,5.3849965292406081E-15,4.9155037355755691E-15,5.8993448821129837E-15,24071263.214206152,21972601.766214877,26370431.750073392,4.311917994897189E-15,3.9360067932846429E-15,4.7237439270192423E-15,19274536.659335442,17594190.640531205,21115423.715941183,1.7591971135680303E-21,1.606057332501843E-21,1.9269679403271489E-21,7.8637184882901705,7.1791743184669192,8.6136643255167762,6.6330118686243937E-22,6.0576002182776465E-22,7.2633986148597052E-22,2.9649967966669633,2.7077842763467195,3.2467835204462836,5.3178438857932175E-22,4.8571260902863646E-22,5.8225788731144702E-22,2.377108679864588,2.1711650128093725,2.6027283003649253,7.2130721536875105E-16,6.5851673658096245E-16,7.9009672561543926E-16,3224287.2850831328,2943610.0118407626,3531780.595159207,2.7196721069883207E-16,2.48374142474627E-16,2.978143716011217E-16,1215710.0341322327,1110247.5789251067,1331248.4212120639,2.1804260224412364E-16,1.9915221937657431E-16,2.3873778105017943E-16,974663.74249806756,890222.57791183307,1067172.4551036598]
[50,0.05,3.1949412331062441E-26,2.9163404749263566E-26,3.5001596369078941E-26,156.21637770504427,142.5942175170064,171.14000539394971,1.2006859260099436E-26,1.0960037063175583E-26,6.0640188057524781E-28,58.7074354229485,53.589007265016754,2.9649967966669633,9.6142295031565613E-27,8.7760650089831087E-27,1.0532472621754463E-26,47.008692737295867,42.91049462823527,51.498434594002433,1.3099920107557346E-20,1.1957599354911423E-20,1.4351378714597349E-20,64051947.066283725,58466579.538814329,70170943.19722414,4.9230607255040333E-21,4.4938419654084784E-21,5.3932872449649048E-21,24071263.214206152,21972601.766214877,26370431.750073392,3.9420330202638034E-21,3.5983682355444843E-21,4.3185316978702084E-21,19274536.659335442,17594190.640531205,21115423.715941183,1.6082896564927129E-27,1.4682865130207614E-27,1.7616687652104736E-27,7.8637184882901705,7.1791743184669192,8.6136643255167762,6.0640188057524781E-28,5.5379671209579831E-28,6.6403297124387972E-28,2.9649967966669633,2.7077842763467195,3.2467835204462836,4.8616685705092296E-28,4.4404720716285798E-28,5.3231063781988545E-28,2.377108679864588,2.1711650128093725,2.6027283003649253,6.5943203560529402E-22,6.0202785003577276E-22,7.2232064368205447E-22,3224287.2850831328,2943610.0118407626,3531780.595159207,2.4863731784152401E-22,2.2706811033358512E-22,2.7226725743626499E-22,1215710.0341322327,1110247.5789251067,1331248.4212120639,1.9933847046436605E-22,1.8206854253033989E-22,2.1825837532115604E-22,974663.74249806756,890222.57791183307,1067172.4551036598]

{"sheet":"Bucks","index":49,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Bucks"]
[null,"Number of households",{"$f":"'WTP Values '!C10","v":233517},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA10","v":0.31580064187041629}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU10","v":3.4706543093124997}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV10","v":336.438744767}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW10","v":765.60239164300003}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!X3:X52), \"NULL\")))))","v":3448375083.2689915},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!Y3:Y52), \"NULL\")))))","v":3147652548.1746116},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!Z3:Z52), \"NULL\")))))","v":3777828788.8092651},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AD3:AD52), \"NULL\")))))","v":1295792071.1157267},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AE3:AE52), \"NULL\")))))","v":1182793622.4432633},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AF3:AF52), \"NULL\")))))","v":1419586443.9709616},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":1037521419.6368067},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AK3:AK52), \"NULL\")))))","v":947046372.53496456},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!AL3:AL52), \"NULL\")))))","v":1136640494.6914172}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BH3:BH52), \"NULL\")))))","v":173344753.87740636},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BI3:BI52), \"NULL\")))))","v":158232770.51414382},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":189900543.13851792},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BN3:BN52), \"NULL\")))))","v":65178121.747516319},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BO3:BO52), \"NULL\")))))","v":59499695.69980824},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BP3:BP52), \"NULL\")))))","v":71399067.252869621},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BT3:BT52), \"NULL\")))))","v":52199440.96077887},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BU3:BU52), \"NULL\")))))","v":47652866.470894597},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!BV3:BV52), \"NULL\")))))","v":57180397.285642058}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!F3:F52), \"NULL\")))))","v":27426.760244405901},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!G3:G52), \"NULL\")))))","v":25034.95405425541},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!H3:H52), \"NULL\")))))","v":30047.080707027497},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!L3:L52), \"NULL\")))))","v":10306.123203802577},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!M3:M52), \"NULL\")))))","v":9407.3864698648376},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!N3:N52), \"NULL\")))))","v":518.39625191097116},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!R3:R52), \"NULL\")))))","v":8251.959412094684},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!S3:S52), \"NULL\")))))","v":7532.3632646213046},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Bucks NPV 1%'!A3:A52,'Bucks NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Bucks NPV 2%'!A3:A52,'Bucks NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Bucks NPV 3%'!A3:A52,'Bucks NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Bucks NPV 4%'!A3:A52,'Bucks NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Bucks NPV 5%'!A3:A52,'Bucks NPV 5%'!T3:T52), \"NULL\")))))","v":9040.3061091694635}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Bucks NPV 1%","index":50,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU10","v":5213.0133136152936},{"$f":"'WTP Values '!CV10","v":4758.4019267167951},{"$f":"'WTP Values '!CW10","v":5711.0584832182585},{"$f":"C3","v":5213.0133136152936},{"$f":"D3","v":4758.4019267167951},{"$f":"E3","v":5711.0584832182585},{"$f":"'WTP Values '!CC10","v":1958.8882169975052},{"$f":"'WTP Values '!CD10","v":1788.0650312583814},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"I3","v":1958.8882169975052},{"$f":"J3","v":1788.0650312583814},{"$f":"K3","v":98.531745596578688},{"$f":"'WTP Values '!CI10","v":1568.4526314928758},{"$f":"'WTP Values '!CJ10","v":1431.6787557679759},{"$f":"'WTP Values '!CK10","v":1718.2939467256401},{"$f":"O3","v":1568.4526314928758},{"$f":"P3","v":1431.6787557679759},{"$f":"Q3","v":1718.2939467256401},{"$f":"'WTP Values '!BH10","v":655433782.89045489},{"$f":"'WTP Values '!BI10","v":598275352.03018248},{"$f":"'WTP Values '!BJ10","v":718053156.7390902},{"$f":"U3","v":655433782.89045489},{"$f":"V3","v":598275352.03018248},{"$f":"W3","v":718053156.7390902},{"$f":"'WTP Values '!AV10","v":246291623.88150445},{"$f":"'WTP Values '!AW10","v":224813971.68714535},{"$f":"'WTP Values '!AX10","v":269821260.92555249},{"$f":"AA3","v":246291623.88150445},{"$f":"AB3","v":224813971.68714535},{"$f":"AC3","v":269821260.92555249},{"$f":"'WTP Values '!BB10","v":197202036.46111944},{"$f":"'WTP Values '!BC10","v":180005414.58930817},{"$f":"'WTP Values '!BD10","v":216041631.5605191},{"$f":"AG3","v":197202036.46111944},{"$f":"AH3","v":180005414.58930817},{"$f":"AI3","v":216041631.5605191},{"$f":"'WTP Values '!CX10","v":262.05052756373732},{"$f":"'WTP Values '!CY10","v":239.20528348050391},{"$f":"'WTP Values '!CZ10","v":287.07841685986568},{"$f":"AM3","v":262.05052756373732},{"$f":"AN3","v":239.20528348050391},{"$f":"AO3","v":287.07841685986568},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"'WTP Values '!CG10","v":89.947496530778025},{"$f":"'WTP Values '!CH10","v":107.93613779858333},{"$f":"AS3","v":98.531745596578688},{"$f":"AT3","v":89.947496530778025},{"$f":"AU3","v":107.93613779858333},{"$f":"'WTP Values '!CL10","v":78.911479790027599},{"$f":"'WTP Values '!CM10","v":72.038285089687207},{"$f":"'WTP Values '!CN10","v":86.441342699091749},{"$f":"AY3","v":78.911479790027599},{"$f":"AZ3","v":72.038285089687207},{"$f":"BA3","v":86.441342699091749},{"$f":"'WTP Values '!BK10","v":32947694.213814352},{"$f":"'WTP Values '!BL10","v":30075354.580339462},{"$f":"'WTP Values '!BM10","v":36094458.507755592},{"$f":"BE3","v":32947694.213814352},{"$f":"BF3","v":30075354.580339462},{"$f":"BG3","v":36094458.507755592},{"$f":"'WTP Values '!AY10","v":12388426.974182747},{"$f":"'WTP Values '!AZ10","v":11309126.673188582},{"$f":"'WTP Values '!BA10","v":13570844.12639804},{"$f":"BK3","v":12388426.974182747},{"$f":"BL3","v":11309126.673188582},{"$f":"BM3","v":13570844.12639804},{"$f":"'WTP Values '!BE10","v":9921564.8609943986},{"$f":"'WTP Values '!BF10","v":9057395.9567599092},{"$f":"'WTP Values '!BG10","v":10868296.863048643},{"$f":"BQ3","v":9921564.8609943986},{"$f":"BR3","v":9057395.9567599092},{"$f":"BS3","v":10868296.863048643}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":5110.296356842754},{"$f":"D3/(1+B4)^A4","v":4664.6426102507548},{"$f":"E3/(1+B4)^A4","v":5598.5280690307409},{"$f":"F3+C4","v":10323.309670458048},{"$f":"G3+D4","v":9423.0445369675508},{"$f":"H3+E4","v":11309.586552248998},{"$f":"I3/(1+B4)^A4","v":1920.2903803524216},{"$f":"J3/(1+B4)^A4","v":1752.8330862252537},{"$f":"K3/(1+B4)^A4","v":96.590280949493859},{"$f":"L3+I4","v":3879.1785973499268},{"$f":"M3+J4","v":3540.8981174836354},{"$f":"N3+K4","v":195.12202654607256},{"$f":"O3/(1+B4)^A4","v":1537.5479183343552},{"$f":"P3/(1+B4)^A4","v":1403.4690282991628},{"$f":"Q3/(1+B4)^A4","v":1684.4367676949712},{"$f":"R3+O4","v":3106.0005498272312},{"$f":"S3+P4","v":2835.1477840671387},{"$f":"T3+Q4","v":3402.7307144206115},{"$f":"U3/(1+B4)^A4","v":642519148.01534641},{"$f":"V3/(1+B4)^A4","v":586486964.05272269},{"$f":"W3/(1+B4)^A4","v":703904672.81549871},{"$f":"X3+U4","v":1297952930.9058013},{"$f":"Y3+V4","v":1184762316.0829053},{"$f":"Z3+W4","v":1421957829.5545888},{"$f":"AA3/(1+B4)^A4","v":241438705.89305407},{"$f":"AB3/(1+B4)^A4","v":220384248.29638794},{"$f":"AC3/(1+B4)^A4","v":264504716.13131309},{"$f":"AD3+AA4","v":487730329.77455854},{"$f":"AE3+AB4","v":445198219.98353326},{"$f":"AF3+AC4","v":534325977.05686557},{"$f":"AG3/(1+B4)^A4","v":193316377.27783495},{"$f":"AH3/(1+B4)^A4","v":176458596.79375371},{"$f":"AI3/(1+B4)^A4","v":211784757.92620242},{"$f":"AJ3+AG4","v":390518413.73895442},{"$f":"AK3+AH4","v":356464011.38306189},{"$f":"AL3+AI4","v":427826389.48672152},{"$f":"AM3/(1+B4)^A4","v":256.88709691573115},{"$f":"AN3/(1+B4)^A4","v":234.49199439320057},{"$f":"AO3/(1+B4)^A4","v":281.42183791771953},{"$f":"AP3+AM4","v":518.93762447946847},{"$f":"AQ3+AN4","v":473.69727787370448},{"$f":"AR3+AO4","v":568.50025477758527},{"$f":"AS3/(1+B4)^A4","v":96.590280949493859},{"$f":"AT3/(1+B4)^A4","v":88.175175503164425},{"$f":"AU3/(1+B4)^A4","v":105.80936947219227},{"$f":"AV3+AS4","v":195.12202654607256},{"$f":"AW3+AT4","v":178.12267203394245},{"$f":"AX3+AU4","v":213.74550727077559},{"$f":"AY3/(1+B4)^A4","v":77.356611891018133},{"$f":"AZ3/(1+B4)^A4","v":70.618846279469864},{"$f":"BA3/(1+B4)^A4","v":84.738106753349427},{"$f":"BB3+AY4","v":156.26809168104575},{"$f":"BC3+AZ4","v":142.65713136915707},{"$f":"BD3+BA4","v":171.17944945244119},{"$f":"BE3/(1+B4)^A4","v":32298494.474869475},{"$f":"BF3/(1+B4)^A4","v":29482751.279619116},{"$f":"BG3/(1+B4)^A4","v":35383255.080634832},{"$f":"BH3+BE4","v":65246188.688683823},{"$f":"BI3+BF4","v":59558105.859958574},{"$f":"BJ3+BG4","v":71477713.588390425},{"$f":"BK3/(1+B4)^A4","v":12144326.021157483},{"$f":"BL3/(1+B4)^A4","v":11086292.1999692},{"$f":"BM3/(1+B4)^A4","v":13303444.884225115},{"$f":"BN3+BK4","v":24532752.995340228},{"$f":"BO3+BL4","v":22395418.873157784},{"$f":"BP3+BM4","v":26874289.010623157},{"$f":"BQ3/(1+B4)^A4","v":9726070.8371673357},{"$f":"BR3/(1+B4)^A4","v":8878929.4743259568},{"$f":"BS3/(1+B4)^A4","v":10654148.478628216},{"$f":"BT3+BQ4","v":19647635.698161736},{"$f":"BU3+BR4","v":17936325.431085866},{"$f":"BV3+BS4","v":21522445.341676861}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":4960.0032969421118},{"$f":"D4/(1+B5)^A5","v":4527.4561611128738},{"$f":"E4/(1+B5)^A5","v":5433.8761866976165},{"$f":"F4+C5","v":15283.312967400159},13950.500698080425,16743.462738946615,{"$f":"I4/(1+B5)^A5","v":1863.8149243302896},{"$f":"J4/(1+B5)^A5","v":1701.2825244518388},{"$f":"K4/(1+B5)^A5","v":93.749575075141991},{"$f":"L4+I5","v":5742.9935216802169},5242.1806419354743,288.87160162121455,{"$f":"O4/(1+B5)^A5","v":1492.3288615019837},{"$f":"P4/(1+B5)^A5","v":1362.193211788752},{"$f":"Q4/(1+B5)^A5","v":1634.8977315318255},{"$f":"R4+O5","v":4598.329411329215},4197.3409958558905,5037.6284459524368,{"$f":"U4/(1+B5)^A5","v":623622754.91855919},{"$f":"V4/(1+B5)^A5","v":569238469.19756722},{"$f":"W4/(1+B5)^A5","v":683202940.51495516},{"$f":"X4+U5","v":1921575685.8243604},1754000785.2804725,2105160770.0695438,{"$f":"AA4/(1+B5)^A5","v":234338029.2681984},{"$f":"AB4/(1+B5)^A5","v":213902780.1549139},{"$f":"AC4/(1+B5)^A5","v":256725671.5574508},{"$f":"AD4+AA5","v":722068359.04275692},659101000.13844717,791051648.61431634,{"$f":"AG4/(1+B5)^A5","v":187630971.21893016},{"$f":"AH4/(1+B5)^A5","v":171268975.56515399},{"$f":"AI4/(1+B5)^A5","v":205556199.5244132},{"$f":"AJ4+AG5","v":578149384.95788455},527732986.94821584,633382589.01113474,{"$f":"AM4/(1+B5)^A5","v":249.33208539614265},{"$f":"AN4/(1+B5)^A5","v":227.59561952594493},{"$f":"AO4/(1+B5)^A5","v":273.14526329462899},{"$f":"AP4+AM5","v":768.26970987561117},701.29289739964941,841.64551807221426,{"$f":"AS4/(1+B5)^A5","v":93.749575075141991},{"$f":"AT4/(1+B5)^A5","v":85.581956635162371},{"$f":"AU4/(1+B5)^A5","v":102.69753156814589},{"$f":"AV4+AS5","v":288.87160162121455},263.70462866910481,316.4430388389215,{"$f":"AY4/(1+B5)^A5","v":75.081565378484669},{"$f":"AZ4/(1+B5)^A5","v":68.541956456870238},{"$f":"BA4/(1+B5)^A5","v":82.245971568841952},{"$f":"BB4+AY5","v":231.34965705953041},211.19908782602732,253.42542102128314,{"$f":"BE4/(1+B5)^A5","v":31348600.530203775},{"$f":"BF4/(1+B5)^A5","v":28615667.92579947},{"$f":"BG4/(1+B5)^A5","v":34342638.782874942},{"$f":"BH4+BE5","v":96594789.218887597},88173773.785758048,105820352.37126537,{"$f":"BK4/(1+B5)^A5","v":11787163.189356783},{"$f":"BL4/(1+B5)^A5","v":10760245.986337198},{"$f":"BM4/(1+B5)^A5","v":12912192.53812732},{"$f":"BN4+BK5","v":36319916.18469701},33155664.859494984,39786481.548750475,{"$f":"BQ4/(1+B5)^A5","v":9440028.5326009933},{"$f":"BR4/(1+B5)^A5","v":8617801.4719251543},{"$f":"BS4/(1+B5)^A5","v":10340811.54791485},{"$f":"BT4+BQ5","v":29087664.230762728},26554126.90301102,31863256.889591709]
[4,0.01,4766.4656769313351,4350.796381337098,5221.8482097696478,20049.778644331494,18301.297079417523,21965.310948716262,1791.0895080351359,1634.8990664103233,90.091498950827599,7534.0830297153525,6877.0797083457974,378.96310057204215,1434.0987034078253,1309.0409019169088,1571.1045852416285,6032.4281147370402,5506.3818977727988,6608.733031194065,599289209.84895992,547026980.22234917,656544597.12773466,2520864895.6733203,2301027765.5028219,2761705367.1972785,225194240.09157759,205556367.35910127,246708324.29086143,947262599.13433456,864657367.49754846,1037759972.9051778,180309675.35761288,164586119.13782072,197535467.4295491,758459060.3154974,692319106.08603656,830918056.44068384,239.60323331460413,218.71491685482255,262.48722921472211,1007.8729431902153,920.0078142544719,1104.1327472869364,90.091498950827599,82.242578168771772,98.690309263891734,378.96310057204215,345.94720683787659,415.13334810281322,72.151908561725293,65.867472927449356,79.036762090549658,303.50156562125574,277.06656075347667,332.46218311183281,30125388.936569419,27499094.420940652,33002600.848016087,126720178.15545702,115672868.2066987,138822953.21928146,11327232.142183254,10340384.894670162,12408363.233318042,47647148.326880261,43496049.754165143,52194844.782068521,9071681.8711865172,8281537.8271751562,9937316.6435470972,38159346.101949245,34835664.730186179,41800573.533138804]
[5,0.01,4535.1285427554403,4139.6334706058569,4968.4093974865482,24584.907187086934,22440.930550023382,26933.720346202812,1704.160210327884,1555.55036438973,85.718969996771875,9238.2432400432372,8432.6300727355265,464.68207056881403,1364.4957089338734,1245.5075018477303,1494.8521044990421,7396.9238236709134,6751.8893996205288,8103.5851356931071,570203120.12424588,520477401.87670088,624679656.55063593,3091068015.7975664,2821505167.3795228,3386385023.7479143,214264592.49381217,195579830.41127276,234734505.40971324,1161527191.6281466,1060237197.9088212,1272494478.3148911,171558469.24628079,156598045.01599288,187948219.34457648,930017529.56177819,848917151.10202944,1018866275.7852603,227.97425513848009,208.09973875512665,249.74759203277586,1235.8471983286954,1128.1075530095986,1353.8803393197122,85.718969996771875,78.25099118790223,93.90044296389145,464.68207056881403,424.19819802577882,509.03379106670468,68.650065291821221,62.67064041983452,75.200767188695849,372.15163091307693,339.73720117331118,407.66295030052868,28663273.898953766,26164444.781783208,31400842.308668699,155383452.05441079,141837312.98848191,170223795.52795017,10777472.718843656,9838521.4239257853,11806131.855863253,58424621.045723915,53334571.17809093,64000976.637931772,8631394.0293181576,7879599.0831745109,9455015.8132185284,46790740.131267399,42715263.813360691,51255589.346357331]
[9,0.01,3364.715800980784,3071.2889430811365,3686.1767969441876,39886.707174748961,36408.306070311446,43697.436333615187,1264.3555156231828,1154.0984651128526,63.596868329711938,14988.183608773275,13681.151767815076,753.90309742025465,1012.3506376802297,924.07055989662001,1109.0650350301521,12000.815472008511,10954.307588373134,13147.307204104938,423046762.61390251,386154112.64262348,463464153.4703064,5014968080.4208374,4577627629.2968588,5494092241.0369701,158967811.64147827,145105158.43904242,174154909.15889189,1884468979.9079123,1720135460.6283703,2064502999.8197455,127283160.07429323,116183678.47802484,139443091.28902256,1508866256.3061521,1377288495.0899382,1653015017.8406692,169.13932455268741,154.39396536794183,185.29346219126538,2005.0462235774423,1830.2487492062028,2196.5439297024982,63.596868329711938,58.056203701862948,69.666890625273766,753.90309742025465,688.22180941962097,825.85960613243128,50.933056747584573,46.496784399871302,55.793172612467444,603.78113343587563,551.19175990569602,661.39492009846026,21265939.804443292,19412001.214780692,23297004.546620853,252095084.38377383,230117743.6454314,276172150.44699943,7996054.005935614,7299424.5215501497,8759239.7942815796,94788470.573135823,86530341.834631398,103835584.76055464,6403829.0428020889,5846055.1427815808,7014892.9198664883,75913589.419036523,69301511.152767897,83157388.708839804]
[16,0.01,1360.5151224356416,1241.8686449575503,1490.4971393875487,55022.795905516316,50224.421519571712,60279.60920526737,511.23925492870399,466.65706925622334,25.715247949589177,20675.854842738776,18872.834455220243,1039.9919973377027,409.34166010984995,373.64581298974969,448.44790501572402,16554.849151200775,15111.215575671224,18136.408147939404,171057988.86963481,156140530.40909585,187400668.22861692,6918033217.2509394,6314732115.5080729,7578973986.0009031,64278270.294236667,58672938.244053625,70419138.367648125,2599581650.5352364,2372887337.260921,2847934443.6163769,51466654.052028626,46978604.107805274,56383494.369001053,2081446325.1058373,1899937827.3151808,2280296228.9396601,68.391098227494979,62.428846036464776,74.922986757511609,2765.9151871746903,2524.7860883250064,3030.0818719383797,25.715247949589177,23.474892906130382,28.169647552737274,1039.9919973377027,949.38616997178281,1139.2543474634631,20.594664760917574,18.800868204742567,22.559841471840713,832.9021979953045,760.35636577424077,912.37909266577333,8598834.0198948011,7849198.2002610154,9420090.3933373801,347759375.47468406,317442138.9905116,380973134.79044867,3233186.1109091104,2951505.5755234174,3541778.535258885,130758516.80841379,119366617.99486959,143238802.91694939,2589373.5963332136,2363838.9982382995,2836455.8745089611,104721052.02264288,95599842.007429615,114713706.67215218]
[19,0.01,794.9671614443514,725.64043963087056,870.91739040621826,{"$f":"F20+C21","v":57926.958350571011},52875.320595151294,63461.231919553327,298.72392640664845,272.67395973550362,15.02576291230428,{"$f":"L20+I21","v":21767.148735851617},19868.962989849832,1094.8838953614231,239.18380048277587,218.32624014223657,262.03410180975794,{"$f":"R20+O21","v":17428.631924272162},15908.801813370756,19093.66730870388,99951468.095868781,91234997.831937805,109500713.97058323,{"$f":"X20+U21","v":7283174463.3933744},6648030479.5521431,7979000397.9627075,37558652.039738216,34283381.640016615,41146843.292169571,{"$f":"AD20+AA21","v":2736790370.6319342},2498130887.2806702,2998251491.6873422,30072653.516363282,27450225.977158554,32945628.998665292,{"$f":"AJ20+AG21","v":2191307304.5287938},2000218592.6820018,2400652720.5119553,39.961832345266984,36.478008739077808,43.778502074216561,{"$f":"AP20+AM21","v":2911.9031705296738},2658.0470180694892,3190.0128575072581,15.02576291230428,13.716693531041141,16.459901389259787,{"$f":"AV20+AS21","v":1094.8838953614231},999.49579481565502,1199.3854192641415,12.033737748224938,10.98559845674966,13.182016753622776,{"$f":"BB20+AY21","v":876.86367330773885},800.48879390696754,960.53544410096777,5024413.591441175,4586391.3674879298,5504284.6617788086,{"$f":"BH20+BE21","v":366114489.96038765},334197077.07321364,401081307.27468729,1889193.8374116109,1724604.137556744,2069508.5135097266,{"$f":"BN20+BK21","v":137660092.19433448},125666916.68869035,150799101.24894109,1513005.5843192884,1381222.7056887073,1657379.0602810523,{"$f":"BT20+BQ21","v":110248341.96648757},100645704.66020885,120768419.69368522]
[25,0.01,207.47402316429071,189.3808306589531,227.29584767127778,60343.230184374508,55080.876548636545,66108.351526588202,77.962283013572431,71.163648238849817,3.9214896334391347,22675.10851641433,20697.744907738757,1140.554118569695,62.423239309313658,56.979741556046321,68.386811362040731,18155.621802896305,16572.395946840927,19890.109791370178,26085773.366223227,23810910.653449073,28577977.517414071,7586973071.4623718,6925335714.548151,8311823568.2528858,9802222.0555051956,8947427.59387419,10738683.976362744,2850948435.8208933,2602333895.2059312,3123315724.9270639,7848493.2647150643,7164080.6016471917,8598295.0309698973,2282711967.744442,2083652489.1710608,2500789681.2032399,10.429414612077414,9.5201910181649865,11.425505849752975,3033.3656089876495,2768.9205098868506,3323.0759154779134,3.9214896334391347,3.5798429537971801,4.2957773952733023,1140.554118569695,1041.1871524457645,1249.4146507128869,3.1406177580870955,2.8670697598982819,3.4403006588652003,913.43975215303988,833.87909405507935,1000.6016724174115,1311293.5381678846,1196976.5733339714,1436532.3988300213,381386000.06946111,348137235.63262641,417811366.87781435,493050.10948230134,450094.7663480647,540109.42601768125,143402223.54179692,130908784.03132148,157089292.05622533,394870.84608429484,360477.57131809933,432550.07026957837,114847063.71888793,104843877.46762627,125805959.02300398]
[36,0.01,6.9722872082253611,6.3642547772880631,7.6384113395548789,60955.750985865227,55639.981232746053,66779.391846083425,2.6199686124037793,2.3914964714087654,0.13178397753807061,22905.274776986167,20907.839714748636,1152.1314425000724,2.097769861953628,1.9148379017291177,2.2981792264822851,18339.912501029197,16740.615931368855,20092.006606537743,876627.83602534269,800179.7296511567,960379.82993098174,7663985502.0601625,6995632120.1185255,8396193676.0233841,329409.46730311611,300683.59406079532,360879.82379499823,2879887311.2437387,2628749180.5389781,3155019295.4070597,263753.25623335264,240753.16406240722,288950.78787529544,2305882894.4545822,2104802840.0686777,2526174230.4759598,0.35048664396643187,0.31993164755499004,0.38396087890316499,3064.1561306145909,2797.0267515447449,3356.8071744268268,0.13178397753807061,0.12030273888529719,0.1443621390555016,1152.1314425000724,1051.755840717329,1262.0969758206184,0.10554231651109612,9.6349574308872407E-2,0.1156133375659319,922.71172595014593,842.34347836921609,1010.7583931711631,44066.794594120103,40225.105406054921,48275.520548577922,385257301.91601634,351671042.12503517,422052408.54114568,16569.240423102943,15125.700721640616,18150.696577002454,144857844.07505295,132237588.48994993,158683844.73068264,13269.868232489696,12114.061900477544,14536.100837401777,116012831.86393103,105908107.13616818,127082966.67767592]
[39,0.01,2.2425320435848093,2.0469674936467248,2.4567809213059197,60966.124141786931,55649.44977659094,66790.756041139219,0.84267377275718203,0.769189121028649,4.2386348071195498E-2,22909.172686253929,20911.397710144298,1152.3275066761682,0.67471634414998094,0.61587901138559231,0.73917502296914761,18343.033498947963,16743.464768705329,20095.425767387027,281954.2502876338,257365.85868878456,308891.8282213058,7665289722.1757183,6996822603.0767231,8397622499.7970495,105949.63515214439,96710.387068694283,116071.60528166314,2880377396.5865211,2629196528.4050574,3155556201.3848867,84832.295491980301,77434.659370808891,92936.705198401614,2306275298.4921756,2105161025.2717366,2526604122.6314054,0.11272879422063808,0.10290123598932455,0.12349528192234262,3064.6775739369555,2797.5027360768308,3357.3784196933725,4.2386348071195498E-2,3.8693579140432796E-2,4.6431925857914898E-2,1152.3275066761682,1051.9348234572817,1262.3117534011869,3.3946109743024373E-2,3.0989401514972453E-2,3.7185303246189731E-2,922.86874858458589,842.48682432262376,1010.9303991630827,14173.426306765252,12937.804358265188,15527.100149174419,385322863.14687836,351730887.80807751,422124231.38591611,5329.2487066272997,4864.9557221247196,5837.9004581587342,144882495.28480381,132260092.04542962,158710848.78258955,4268.054920399717,3896.3070766422607,4675.3197255266923,116032574.36852461,105926130.06740811,127104593.0444587]
[44,0.01,0.27749180574108717,0.25329257065924976,0.30400304696366276,60969.998882569984,55652.986612754292,66795.000970106033,0.10427278732626132,9.5179767335425963E-2,5.2449035449430208E-3,22910.628693290015,20912.726747321569,1152.4007435835231,8.3489668402645642E-2,7.6209113477918658E-2,9.1465810920824495E-2,18344.199302104778,16744.528910254463,20096.702944948662,34889.130914543843,31846.553572314831,38222.397506871668,7665776894.5377245,6997267290.5859518,8398156216.0343647,13110.249933811498,11966.981706407241,14362.746537787574,2880560460.8033509,2629363628.6621056,3155756754.7656178,10497.181937075335,9581.7955053176611,11500.024812981557,2306421875.2851377,2105294820.1191921,2526764702.5628743,1.3949105769429903E-2,1.2733039810669504E-2,1.5281355233771707E-2,3064.8723514687376,2797.6805331419191,3357.5918000135098,5.2449035449430208E-3,4.7879588507910185E-3,5.7455049470564283E-3,1152.4007435835231,1052.0016798438235,1262.3919804272721,4.2005051020002088E-3,3.8346408515433444E-3,4.6013241925944703E-3,922.92740209467661,842.54036910841012,1010.9946494873669,1753.8254004680298,1600.9290498078631,1921.3295393672563,385347352.58644009,351753242.28828818,422151059.75983512,659.44335157921921,601.99155327332494,722.38412133526435,144891703.38391021,132268497.91967261,158720935.7514948,528.13081099639544,482.13058516251607,578.52591973643359,116039948.89256394,105932862.26995407,127112671.25768475]
[50,0.01,1.6280158733415356E-2,1.4860414509590825E-2,1.7835545978709746E-2,60970.445363223436,55653.394157157847,66795.490106996745,6.1175771468765976E-3,5.5840990197601418E-3,3.0771309453655056E-4,22910.79646682876,20912.879890311149,1152.4091825641112,4.8982529432364721E-3,4.4711102767157288E-3,5.3662050181797353E-3,18344.333635879444,16744.651529712333,20096.850112231383,2046.9094135689679,1868.4045313873346,2242.4687349657238,7665833030.6889439,6997318531.2703791,8398217715.3675423,769.16487457055223,702.09050396957628,842.64756164066989,2880581555.0224819,2629382883.3777466,3155779864.2352552,615.85886376976725,562.154083653361,674.69462348103389,2306438765.1123457,2105310237.1017118,2526783205.9510355,8.1837968335327256E-4,7.4703434475471809E-4,8.9654138868387691E-4,3064.8947953958377,2797.7010204349403,3357.6163875124171,3.0771309453655056E-4,2.8090461947791195E-4,3.3708286373319764E-4,1152.4091825641112,1052.0093836064291,1262.4012248689098,2.4643931246348503E-4,2.2497443332439678E-4,2.6995495610863924E-4,922.93416065195277,842.54653899493553,1011.0020529572704,102.89513174654302,93.924860167316709,112.72242723190185,385350174.46836466,351755818.16200227,422154151.15370876,38.688862940414758,35.318225045568873,42.381533142675956,144892764.4195604,132269466.5161375,158722098.05801287,30.98489129099217,28.286105370635081,33.941520469588731,116040798.64806922,105933638.01170304,127113602.09825495]

{"sheet":"Bucks NPV 2%","index":51,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU10","v":5213.0133136152936},{"$f":"'WTP Values '!CV10","v":4758.4019267167951},{"$f":"'WTP Values '!CW10","v":5711.0584832182585},{"$f":"C3","v":5213.0133136152936},{"$f":"D3","v":4758.4019267167951},{"$f":"E3","v":5711.0584832182585},{"$f":"'WTP Values '!CC10","v":1958.8882169975052},{"$f":"'WTP Values '!CD10","v":1788.0650312583814},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"I3","v":1958.8882169975052},{"$f":"J3","v":1788.0650312583814},{"$f":"K3","v":98.531745596578688},{"$f":"'WTP Values '!CI10","v":1568.4526314928758},{"$f":"'WTP Values '!CJ10","v":1431.6787557679759},{"$f":"'WTP Values '!CK10","v":1718.2939467256401},{"$f":"O3","v":1568.4526314928758},{"$f":"P3","v":1431.6787557679759},{"$f":"Q3","v":1718.2939467256401},{"$f":"'WTP Values '!BH10","v":655433782.89045489},{"$f":"'WTP Values '!BI10","v":598275352.03018248},{"$f":"'WTP Values '!BJ10","v":718053156.7390902},{"$f":"U3","v":655433782.89045489},{"$f":"V3","v":598275352.03018248},{"$f":"W3","v":718053156.7390902},{"$f":"'WTP Values '!AV10","v":246291623.88150445},{"$f":"'WTP Values '!AW10","v":224813971.68714535},{"$f":"'WTP Values '!AX10","v":269821260.92555249},{"$f":"AA3","v":246291623.88150445},{"$f":"AB3","v":224813971.68714535},{"$f":"AC3","v":269821260.92555249},{"$f":"'WTP Values '!BB10","v":197202036.46111944},{"$f":"'WTP Values '!BC10","v":180005414.58930817},{"$f":"'WTP Values '!BD10","v":216041631.5605191},{"$f":"AG3","v":197202036.46111944},{"$f":"AH3","v":180005414.58930817},{"$f":"AI3","v":216041631.5605191},{"$f":"'WTP Values '!CX10","v":262.05052756373732},{"$f":"'WTP Values '!CY10","v":239.20528348050391},{"$f":"'WTP Values '!CZ10","v":287.07841685986568},{"$f":"AM3","v":262.05052756373732},{"$f":"AN3","v":239.20528348050391},{"$f":"AO3","v":287.07841685986568},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"'WTP Values '!CG10","v":89.947496530778025},{"$f":"'WTP Values '!CH10","v":107.93613779858333},{"$f":"AS3","v":98.531745596578688},{"$f":"AT3","v":89.947496530778025},{"$f":"AU3","v":107.93613779858333},{"$f":"'WTP Values '!CL10","v":78.911479790027599},{"$f":"'WTP Values '!CM10","v":72.038285089687207},{"$f":"'WTP Values '!CN10","v":86.441342699091749},{"$f":"AY3","v":78.911479790027599},{"$f":"AZ3","v":72.038285089687207},{"$f":"BA3","v":86.441342699091749},{"$f":"'WTP Values '!BK10","v":32947694.213814352},{"$f":"'WTP Values '!BL10","v":30075354.580339462},{"$f":"'WTP Values '!BM10","v":36094458.507755592},{"$f":"BE3","v":32947694.213814352},{"$f":"BF3","v":30075354.580339462},{"$f":"BG3","v":36094458.507755592},{"$f":"'WTP Values '!AY10","v":12388426.974182747},{"$f":"'WTP Values '!AZ10","v":11309126.673188582},{"$f":"'WTP Values '!BA10","v":13570844.12639804},{"$f":"BK3","v":12388426.974182747},{"$f":"BL3","v":11309126.673188582},{"$f":"BM3","v":13570844.12639804},{"$f":"'WTP Values '!BE10","v":9921564.8609943986},{"$f":"'WTP Values '!BF10","v":9057395.9567599092},{"$f":"'WTP Values '!BG10","v":10868296.863048643},{"$f":"BQ3","v":9921564.8609943986},{"$f":"BR3","v":9057395.9567599092},{"$f":"BS3","v":10868296.863048643}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":5010.5856532250036},{"$f":"D3/(1+B4)^A4","v":4573.6273805428636},{"$f":"E3/(1+B4)^A4","v":5489.2911218937506},{"$f":"F3+C4","v":10223.598966840298},{"$f":"G3+D4","v":9332.0293072596578},{"$f":"H3+E4","v":11200.349605112009},{"$f":"I3/(1+B4)^A4","v":1882.8222001129423},{"$f":"J3/(1+B4)^A4","v":1718.6322868688787},{"$f":"K3/(1+B4)^A4","v":94.705637828314778},{"$f":"L3+I4","v":3841.7104171104475},{"$f":"M3+J4","v":3506.6973181272601},{"$f":"N3+K4","v":193.23738342489347},{"$f":"O3/(1+B4)^A4","v":1507.5477042415184},{"$f":"P3/(1+B4)^A4","v":1376.0849248058207},{"$f":"Q3/(1+B4)^A4","v":1651.5704985828913},{"$f":"R3+O4","v":3076.000335734394},{"$f":"S3+P4","v":2807.7636805737966},{"$f":"T3+Q4","v":3369.8644453085317},{"$f":"U3/(1+B4)^A4","v":629982490.28302085},{"$f":"V3/(1+B4)^A4","v":575043590.95557714},{"$f":"W3/(1+B4)^A4","v":690170277.52699947},{"$f":"X3+U4","v":1285416273.1734757},{"$f":"Y3+V4","v":1173318942.9857597},{"$f":"Z3+W4","v":1408223434.2660897},{"$f":"AA3/(1+B4)^A4","v":236727819.95530993},{"$f":"AB3/(1+B4)^A4","v":216084171.17180446},{"$f":"AC3/(1+B4)^A4","v":259343772.51590973},{"$f":"AD3+AA4","v":483019443.8368144},{"$f":"AE3+AB4","v":440898142.85894978},{"$f":"AF3+AC4","v":529165033.44146222},{"$f":"AG3/(1+B4)^A4","v":189544441.04298294},{"$f":"AH3/(1+B4)^A4","v":173015584.95704362},{"$f":"AI3/(1+B4)^A4","v":207652471.70369002},{"$f":"AJ3+AG4","v":386746477.50410235},{"$f":"AK3+AH4","v":353020999.54635179},{"$f":"AL3+AI4","v":423694103.26420915},{"$f":"AM3/(1+B4)^A4","v":251.87478620120851},{"$f":"AN3/(1+B4)^A4","v":229.91665078864276},{"$f":"AO3/(1+B4)^A4","v":275.93081205292742},{"$f":"AP3+AM4","v":513.92531376494583},{"$f":"AQ3+AN4","v":469.12193426914666},{"$f":"AR3+AO4","v":563.00922891279311},{"$f":"AS3/(1+B4)^A4","v":94.705637828314778},{"$f":"AT3/(1+B4)^A4","v":86.454725615895839},{"$f":"AU3/(1+B4)^A4","v":103.74484601939959},{"$f":"AV3+AS4","v":193.23738342489347},{"$f":"AW3+AT4","v":176.40222214667386},{"$f":"AX3+AU4","v":211.68098381798291},{"$f":"AY3/(1+B4)^A4","v":75.84725085546674},{"$f":"AZ3/(1+B4)^A4","v":69.240950682129196},{"$f":"BA3/(1+B4)^A4","v":83.084720010661044},{"$f":"BB3+AY4","v":154.75873064549432},{"$f":"BC3+AZ4","v":141.27923577181639},{"$f":"BD3+BA4","v":169.52606270975281},{"$f":"BE3/(1+B4)^A4","v":31668295.092093766},{"$f":"BF3/(1+B4)^A4","v":28907491.907285143},{"$f":"BG3/(1+B4)^A4","v":34692866.693344474},{"$f":"BH3+BE4","v":64615989.305908114},{"$f":"BI3+BF4","v":58982846.487624601},{"$f":"BJ3+BG4","v":70787325.201100066},{"$f":"BK3/(1+B4)^A4","v":11907369.256231014},{"$f":"BL3/(1+B4)^A4","v":10869979.501334662},{"$f":"BM3/(1+B4)^A4","v":13043871.709340677},{"$f":"BN3+BK4","v":24295796.230413761},{"$f":"BO3+BL4","v":22179106.174523242},{"$f":"BP3+BM4","v":26614715.835738719},{"$f":"BQ3/(1+B4)^A4","v":9536298.4054156076},{"$f":"BR3/(1+B4)^A4","v":8705686.2329487782},{"$f":"BS3/(1+B4)^A4","v":10446267.649989083},{"$f":"BT3+BQ4","v":19457863.266410008},{"$f":"BU3+BR4","v":17763082.189708687},{"$f":"BV3+BS4","v":21314564.513037726}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":4721.5867701949137},{"$f":"D4/(1+B5)^A5","v":4309.8312305814352},{"$f":"E4/(1+B5)^A5","v":5172.6816249912845},{"$f":"F4+C5","v":14945.185737035212},13641.860537841094,16373.031230103294,{"$f":"I4/(1+B5)^A5","v":1774.2254111474303},{"$f":"J4/(1+B5)^A5","v":1619.5055887902079},{"$f":"K4/(1+B5)^A5","v":89.243237733144483},{"$f":"L4+I5","v":5615.9358282578778},5126.2029069174678,282.48062115803793,{"$f":"O4/(1+B5)^A5","v":1420.5958721019051},{"$f":"P4/(1+B5)^A5","v":1296.7155588780151},{"$f":"Q4/(1+B5)^A5","v":1556.3117678936565},{"$f":"R4+O5","v":4496.5962078362991},4104.4792394518117,4926.1762132021886,{"$f":"U4/(1+B5)^A5","v":593646570.96725702},{"$f":"V4/(1+B5)^A5","v":541876419.09557521},{"$f":"W4/(1+B5)^A5","v":650362867.1542238},{"$f":"X4+U5","v":1879062844.1407328},1715195362.0813351,2058586301.4203134,{"$f":"AA4/(1+B5)^A5","v":223073911.9525201},{"$f":"AB4/(1+B5)^A5","v":203620940.63727796},{"$f":"AC4/(1+B5)^A5","v":244385429.16742972},{"$f":"AD4+AA5","v":706093355.78933454},644519083.49622774,773550462.60889196,{"$f":"AG4/(1+B5)^A5","v":178611960.18403834},{"$f":"AH4/(1+B5)^A5","v":163036449.92974386},{"$f":"AI4/(1+B5)^A5","v":195675561.91028529},{"$f":"AJ4+AG5","v":565358437.68814063},516057449.47609568,619369665.1744945,{"$f":"AM4/(1+B5)^A5","v":237.34723654666053},{"$f":"AN4/(1+B5)^A5","v":216.65559512239145},{"$f":"AO4/(1+B5)^A5","v":260.01576698717633},{"$f":"AP4+AM5","v":751.27255031160632},685.77752939153811,823.02499589996944,{"$f":"AS4/(1+B5)^A5","v":89.243237733144483},{"$f":"AT4/(1+B5)^A5","v":81.468218874995145},{"$f":"AU4/(1+B5)^A5","v":97.76108549822429},{"$f":"AV4+AS5","v":282.48062115803793},257.87044102166902,309.44206931620721,{"$f":"AY4/(1+B5)^A5","v":71.472558495098738},{"$f":"AZ4/(1+B5)^A5","v":65.247294293040767},{"$f":"BA4/(1+B5)^A5","v":78.292587325633662},{"$f":"BB4+AY5","v":226.23128914059305},206.52653006485716,247.81865003538647,{"$f":"BE4/(1+B5)^A5","v":29841741.762306511},{"$f":"BF4/(1+B5)^A5","v":27240175.259972733},{"$f":"BG4/(1+B5)^A5","v":32691863.134601772},{"$f":"BH4+BE5","v":94457731.068214625},86223021.747597337,103479188.33570184,{"$f":"BK4/(1+B5)^A5","v":11220579.995845314},{"$f":"BL4/(1+B5)^A5","v":10243024.460176198},{"$f":"BM4/(1+B5)^A5","v":12291531.640678056},{"$f":"BN4+BK5","v":35516376.226259075},32422130.634699441,38906247.476416774,{"$f":"BQ4/(1+B5)^A5","v":8986266.976328494},{"$f":"BR4/(1+B5)^A5","v":8203562.5748663591},{"$f":"BS4/(1+B5)^A5","v":9843751.3192409817},{"$f":"BT4+BQ5","v":28444130.2427385},25966644.764575046,31158315.832278706]
[4,0.02,4362.0163412318734,3981.6178693188822,4778.7582595395952,19307.202078267084,17623.478407159975,21151.789489642888,1639.1100308285652,1496.1728306282105,82.446956983562359,7255.0458590864428,6622.375737545678,364.92757814160029,1312.410998673492,1197.9647379268695,1437.7915082397926,5809.0072065097911,5302.4439773786817,6363.9677214419808,548437669.26442492,500610051.25307363,600834760.07791913,2427500513.4051576,2215805413.3344088,2659421061.4982324,206085813.22317705,188114274.65096563,225774360.92385662,912179169.01251161,832633358.14719343,999324823.53274858,165009842.44965369,150620478.54319468,180773972.85598508,730368280.13779426,666677928.01929033,800143638.03047955,219.27215886366545,200.15628057687371,240.21437702587878,970.54470917527181,885.93380996841188,1063.2393729258483,82.446956983562359,75.264041374191194,90.316131680921501,364.92757814160029,333.13448239586023,399.75820099712871,66.029596252109457,60.2784143932316,72.330248692568105,292.26088539270251,266.80494445808876,320.14889872795459,27569156.631771281,25165711.318086423,30202228.225186668,122026887.69998591,111388733.06568375,133681416.5608885,10366081.506526297,9462971.2962114848,11355475.285100598,45882457.732785374,41885101.93091093,50261722.761517376,8301921.6431341935,7578823.7619125796,9094104.6312232465,36746051.885872692,33545468.526487626,40252420.463501953]
[5,0.02,3950.8125932352714,3606.2739772114555,4328.2685883941967,23258.014671502355,21229.75238437143,25480.058078037084,1484.5924556226948,1355.1298295304066,74.674749116734176,8739.6383147091383,7977.5055670760848,439.60232725833447,1188.6910766582305,1085.0335722301863,1302.2520671246036,6997.6982831680216,6387.4775496088678,7666.2197885665846,496736894.32409912,453417947.13044208,544194553.81933689,2924237407.7292566,2669223360.4648509,3203615615.3175693,186658270.50508493,170380894.32018632,204490794.75839636,1098837439.5175965,1003014252.4673798,1203815618.2911448,149454498.23183167,136421608.0078972,163732556.83102259,879822778.36962593,803099536.02718759,963876194.86150217,198.60155002074168,181.28771009943569,217.56956223643792,1169.1462591960135,1067.2215200678475,1280.8089351622862,74.674749116734176,68.168961144918484,81.80210308806636,439.60232725833447,401.30344354077874,481.56030408519507,59.805039686165479,54.596017083644917,65.511734723518927,352.06592507886796,321.40096154173369,385.66063345147353,24970234.562422,22793360.092076294,27355088.629066262,146997122.2624079,134182093.15776005,161036505.18995476,9388879.3976689782,8570904.6555148773,10285003.825977759,55271337.130454354,50456006.586425811,60546726.587495133,7519306.212980439,6864374.1834352901,8236810.7523158193,44265358.098853134,40409842.709922917,48489231.215817772]
[9,0.02,2181.1286205404281,1990.9188805042513,2389.5110873386134,34608.109051900559,31590.038790516977,37914.527145515218,819.60027674849175,748.1277296720483,41.225755129227338,13004.650660927829,11870.591128562528,654.13172603536668,656.24173941319805,599.01544879416861,718.93545637340799,10412.630171435554,9504.6169127362991,11407.395437910458,274233978.83862603,250318849.15174988,300433971.10506791,4351288299.0972824,3971825387.832252,4767005272.8589249,103048597.33319512,94062331.792537704,112893414.85047661,1635078766.3631523,1492493109.1618125,1791287123.369498,82509477.700893998,75314398.408988893,90391978.204656631,1309183225.2333555,1195018436.2216806,1434255371.1246355,109.64213427273931,100.08366727572805,120.11382163884056,1739.6988439195779,1588.0340291597795,1905.8537854074611,41.225755129227338,37.634098980112228,45.160559772255198,654.13172603536668,597.14268535481017,716.56552608797062,33.016621425020297,30.140871686130314,36.167121627429268,523.87687000287997,478.24716268886596,573.86606071185759,13785339.59291324,12583550.568871809,15101948.097572895,218732875.9322843,199664011.67103887,239623588.3271504,5183326.9955962943,4731746.9525321648,5678051.2053693375,82244185.063606918,75078935.280147105,90094006.133855686,4151190.0655122865,3789621.1577398782,4547303.4343902925,65867201.562289797,60130164.290795177,72152358.03492783]
[16,0.02,359.80371754115657,328.42630543760254,394.17894214657503,41366.791342507306,37759.316499763037,45318.926004488698,135.20304290849228,123.41277620983794,6.8006901629955756,15544.353190925298,14188.821053212025,781.87833322066933,108.25506355880999,98.814890287086243,118.59715536225778,12446.132176204987,11360.791311365698,13635.167010536139,45238233.14820952,41293141.379763126,49560240.813525297,5201059522.4926291,4747490590.1658039,5697962640.9307652,16999120.573961616,15516726.680317968,18623143.067579862,1954396354.197639,1783964877.5446784,2141110933.1579285,13610942.761277914,12424026.844054559,14911257.175597552,1564856063.823714,1428395819.8206406,1714353782.8145201,18.086804757393733,16.510019267931419,19.814237063663896,2079.4478822086994,1898.164162351025,2278.0515327215935,6.8006901629955756,6.2082027588089428,7.4497840885105422,781.87833322066933,713.75979628740731,856.50494675863285,5.4464936260512058,4.9721036991911154,5.9662069864948668,626.18576293999672,571.64494481416966,685.93743611976879,2274059.5792413703,2075809.8499598738,2491250.1795854582,261449628.02989206,238656769.63215142,286420126.68784457,855052.8862368908,780559.26090377709,936663.66707651247,98305805.658398077,89741240.854674667,107688632.95479913,684789.33508339315,625144.14225126454,750133.05729576957,78730530.444641009,71873096.44331488,86243126.87019892]
[19,0.02,123.49698955680839,112.72718439372238,135.29574689906042,{"$f":"F20+C21","v":41927.158471127623},38270.815677701343,45932.829950458909,46.40632646106237,42.359502116649786,2.3342303625378333,{"$f":"L20+I21","v":15754.921723827394},14381.027135773853,792.4698947679409,37.156854701660322,33.91666311075722,40.706615699612904,{"$f":"R20+O21","v":12614.731265562979},11514.688043488184,13819.873127157307,15527314.850586118,14173223.902727179,17010776.275486194,{"$f":"X20+U21","v":5271514655.6034174},4811801540.6607609,5775148974.7135172,5834681.8380422331,5325873.3564249044,6392102.1179242861,{"$f":"AD20+AA21","v":1980871201.2342372},1808131007.9972951,2170115072.6314774,4671742.8811879419,4264352.5861797314,5118055.4338853182,{"$f":"AJ20+AG21","v":1586054079.6893516},1447745303.7450478,1737576940.2202046,6.2080123949369295,5.666805476742204,6.8009264730499144,{"$f":"AP20+AM21","v":2107.6167152521143},1923.8772710255585,2308.9107111787966,2.3342303625378333,2.1308683426359476,2.5570216841187179,{"$f":"AV20+AS21","v":792.4698947679409},723.42860342931397,868.10742309503269,1.8694236153375208,1.7065967044771733,2.0478070847631891,{"$f":"BB20+AY21","v":634.66826560877485},579.38862098338393,695.22935311446793,780535.32639502932,712489.21249150485,855082.59757341177,{"$f":"BH20+BE21","v":264991304.15664095},241889686.77134338,290300060.77899098,293483.50840771227,267914.73848870769,321495.13046084152,{"$f":"BN20+BK21","v":99637485.981084779},90956902.979401365,109147415.90787578,235043.21173039018,214570.93365988732,257471.42074060353,{"$f":"BT20+BQ21","v":79797038.139538854},72846711.252970308,87411402.479669049]
[25,0.02,8.5237986696920611,7.7804635385978127,9.3381523838904563,42145.571746319867,38470.18178075365,46172.110173449379,3.2029783492992996,2.9236653386164426,0.16110926857696753,15836.994637413185,14455.942950531866,796.59814842306776,2.5645770784579649,2.3409380985022414,2.8095826302585181,12680.445825572548,11574.672092493727,13891.865693849426,1071699.8539177685,978240.09703282209,1174088.7993121515,5298975824.5244427,4836867902.7132845,5805233751.4617186,402711.46258430404,367593.3510068325,441184.77482591465,1991190254.1481974,1817550196.6529083,2181419963.2522879,322445.07253754191,294326.87413369265,353249.69665511046,1594316391.7278724,1455287116.8553472,1746628587.9886396,0.42847884781073176,0.39112458657819932,0.46940195248233485,2118.5960300068964,1933.8994225654003,2320.9386369659037,0.16110926857696753,0.14707316194047168,0.17648639134996061,796.59814842306776,727.19719678036472,872.62969916645898,0.1290281696961933,0.11778980824979492,0.1413402494063318,637.97447522580978,582.4068595412208,698.85104667922701,53872.778604964966,49176.215739343286,59018.053264532078,266371736.81052977,243149774.9969582,291812335.62363398,20256.318372776921,18491.554326273421,22189.688794592326,100156532.59522715,91430729.391815037,109716003.08278833,16222.751847291473,14809.749172415359,17770.753452924888,80212728.9014754,73226195.324200705,87866759.136330605]
[36,0.02,9.9534723054345124E-3,9.0854595886031304E-3,1.0904415359723505E-2,42157.453568201825,38481.027424287371,46185.127170639418,3.7402052218824503E-3,3.4140437973682095E-3,1.8813168929382871E-4,15841.459456411487,14460.018418775782,796.8227280626088,2.9947266371210179E-3,2.7335772975290561E-3,3.2808263057107507E-3,12684.020739672422,11577.93526312937,13895.782135528652,1251.453164143551,1142.3176556836167,1371.0155296871353,5300469729.6797161,4838231528.8430347,5806870382.5610218,470.25716411702956,429.24878691914915,515.18350068769837,1991751617.2274613,1818062606.5409062,2182034956.5334115,376.52791013683031,343.69352256658311,412.49931032061897,1594765866.7878859,1455697396.3127866,1747121003.4172714,5.0034644299062079E-4,4.5672685282010232E-4,5.4813346903213498E-4,2119.1933117526482,1934.4446340199945,2321.5929638225743,1.8813168929382871E-4,1.7174134455478124E-4,2.0608797516933529E-4,796.8227280626088,727.40221066930178,872.8757138774896,1.5066971469638923E-4,1.3754637336115441E-4,1.6504686614799585E-4,638.1543351438454,582.57105364943072,699.04806912582308,62.908713666355958,57.424409047581307,68.916991291442756,266446833.22991678,243218324.60246694,291894604.34253293,23.65385572167477,21.593092587397965,25.911505121362094,100184769.06305285,91456505.851740867,109746934.5888093,18.94375002123153,17.293748239526806,20.751393738254826,80235342.744827911,73246839.500418603,87891530.829729035]
[39,0.02,1.0412500410772031E-3,9.5044572180836499E-4,1.1407298471143253E-3,42157.461647240045,38481.034798776695,46185.13602153946,3.9126937026749074E-4,3.5714905664710472E-4,1.9680783066846658E-5,15841.462492262695,14460.021189888161,796.82288076541056,3.132835595689266E-4,2.8596427316985277E-4,3.4321294325833333E-4,12684.023170433287,11577.937481920439,13895.784798511006,130.91669103848309,119.49983577634075,143.42431794628811,5300470745.4597006,4838232456.0398684,5806871495.3874331,49.194419437562345,44.904461809560644,53.894241606567213,1991751998.9259768,1818062954.9537261,2182035374.697753,39.389239238916318,35.954376875598356,43.152269945147772,1594766172.4082046,1455697675.2820768,1747121338.2348695,5.2342111208001502E-5,4.7778990051576036E-5,5.734119507559979E-5,2119.1937178740413,1934.4450047362216,2321.5934087317582,1.9680783066846658E-5,1.7966160610572324E-5,2.1559221347652126E-5,796.82288076541056,727.40235006838213,872.87588115505628,1.576182077997524E-5,1.4388965229161821E-5,1.7265839586697083E-5,638.15445743949726,582.57116529312384,699.04820309112665,6.580989897710638,6.0072672575761894,7.2095262649147829,266446884.29168561,243218371.2127333,291894660.28110284,2.4744709671197405,2.2588909531938932,2.7106475955390348,100184788.26242353,91456523.37843053,109746955.62066971,1.9817386217062978,1.8091290669442421,2.1708393733681861,80235358.121098205,73246853.537414819,87891547.673228264]
[44,0.02,1.6274923713371601E-5,1.4855636020075456E-5,1.7829810810999214E-5,42157.462474513144,38481.035553905764,46185.136927849264,6.1156099892150821E-6,5.5823034064142632E-6,3.0761414683929524E-7,15841.462803126187,14460.021473643066,796.82289640179158,4.8966778693838721E-6,4.4696725541296171E-6,5.3644794704569483E-6,12684.023419337056,11577.937709119034,13895.78507119367,2.0462512128730617,1.8678037304165442,2.2417476505483496,5300470849.4730034,4838232550.982481,5806871609.3380451,0.76891754322684291,0.70186474094594709,0.84237660132957926,1991752038.0109401,1818062990.6303184,2182035417.5167246,0.61566082924512022,0.5619733183461062,0.67447766982995616,1594766203.7029529,1455697703.8478272,1747121372.519345,8.1811652657968634E-7,7.4679412966638801E-7,8.9625309836578664E-7,2119.1937594598453,1934.4450426966264,2321.5934542893337,3.0761414683929524E-7,2.808142922681207E-7,3.3697447194310877E-7,796.82289640179158,727.40236434249573,872.87589828385637,2.4636006785896729E-7,2.2490209092976355E-7,2.6986814985390411E-7,638.15446996226297,582.57117672515596,699.04821680883515,0.10286204496367318,9.3894657849659141E-2,0.11268618040067599,266446889.5202817,243218375.98550677,291894666.00907099,3.8676422215709362E-2,3.5306868177429507E-2,4.2367905009245525E-2,100184790.22839056,91456525.173119262,109746957.77427906,3.0974927842255726E-2,2.8277009738890958E-2,3.3930606292222075E-2,80235359.695589423,73246854.974767759,87891549.397960007]
[50,0.02,5.7606303662798312E-8,5.2582629249030353E-8,6.3109942259500986E-8,42157.462485554141,38481.035563983904,46185.136939945107,2.1646656680333093E-8,1.975897834185019E-8,1.0888231653729821E-9,15841.462807275047,14460.021477430133,796.82289661047855,1.7332155729299853E-8,1.582073863823506E-8,1.8987974310078694E-8,12684.023422658986,11577.937712151284,13895.78507483296,7.2428584499161959E-3,6.6112303057052242E-3,7.9348326399067224E-3,5300470850.8611917,4838232552.249608,5806871610.8588581,2.721640867071203E-3,2.4843024833305001E-3,2.9816546700466712E-3,1991752038.5325778,1818062991.1064668,2182035418.0881968,2.1791773225729796E-3,1.9891463823230181E-3,2.3873639069704644E-3,1594766204.1206203,1455697704.2290728,1747121372.9769142,2.8957843300354118E-9,2.6433333983502193E-9,3.1723545407935707E-9,2119.1937600148603,1934.4450432032556,2321.5934548973564,1.0888231653729821E-9,9.9396308567396126E-10,1.1927462210724163E-9,796.82289661047855,727.40236453300167,872.87589851246173,8.7200979429544745E-10,7.960576880525513E-10,9.5521839998726167E-10,638.15447012939489,582.57117687773075,699.04821699191496,3.6408786313912698E-4,3.3234712909640249E-4,3.9886112163025386E-4,266446889.59006384,243218376.04920542,291894666.08551794,1.3689807473064869E-4,1.2497128745004983E-4,1.4996435279840533E-4,100184790.25462884,91456525.197071627,109746957.80302167,1.0963806225083644E-4,1.00088580344995E-4,1.2009990608599118E-4,80235359.716602996,73246854.993951023,87891549.42097871]

{"sheet":"Bucks NPV 3%","index":52,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU10","v":5213.0133136152936},{"$f":"'WTP Values '!CV10","v":4758.4019267167951},{"$f":"'WTP Values '!CW10","v":5711.0584832182585},{"$f":"C3","v":5213.0133136152936},{"$f":"D3","v":4758.4019267167951},{"$f":"E3","v":5711.0584832182585},{"$f":"'WTP Values '!CC10","v":1958.8882169975052},{"$f":"'WTP Values '!CD10","v":1788.0650312583814},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"I3","v":1958.8882169975052},{"$f":"J3","v":1788.0650312583814},{"$f":"K3","v":98.531745596578688},{"$f":"'WTP Values '!CI10","v":1568.4526314928758},{"$f":"'WTP Values '!CJ10","v":1431.6787557679759},{"$f":"'WTP Values '!CK10","v":1718.2939467256401},{"$f":"O3","v":1568.4526314928758},{"$f":"P3","v":1431.6787557679759},{"$f":"Q3","v":1718.2939467256401},{"$f":"'WTP Values '!BH10","v":655433782.89045489},{"$f":"'WTP Values '!BI10","v":598275352.03018248},{"$f":"'WTP Values '!BJ10","v":718053156.7390902},{"$f":"U3","v":655433782.89045489},{"$f":"V3","v":598275352.03018248},{"$f":"W3","v":718053156.7390902},{"$f":"'WTP Values '!AV10","v":246291623.88150445},{"$f":"'WTP Values '!AW10","v":224813971.68714535},{"$f":"'WTP Values '!AX10","v":269821260.92555249},{"$f":"AA3","v":246291623.88150445},{"$f":"AB3","v":224813971.68714535},{"$f":"AC3","v":269821260.92555249},{"$f":"'WTP Values '!BB10","v":197202036.46111944},{"$f":"'WTP Values '!BC10","v":180005414.58930817},{"$f":"'WTP Values '!BD10","v":216041631.5605191},{"$f":"AG3","v":197202036.46111944},{"$f":"AH3","v":180005414.58930817},{"$f":"AI3","v":216041631.5605191},{"$f":"'WTP Values '!CX10","v":262.05052756373732},{"$f":"'WTP Values '!CY10","v":239.20528348050391},{"$f":"'WTP Values '!CZ10","v":287.07841685986568},{"$f":"AM3","v":262.05052756373732},{"$f":"AN3","v":239.20528348050391},{"$f":"AO3","v":287.07841685986568},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"'WTP Values '!CG10","v":89.947496530778025},{"$f":"'WTP Values '!CH10","v":107.93613779858333},{"$f":"AS3","v":98.531745596578688},{"$f":"AT3","v":89.947496530778025},{"$f":"AU3","v":107.93613779858333},{"$f":"'WTP Values '!CL10","v":78.911479790027599},{"$f":"'WTP Values '!CM10","v":72.038285089687207},{"$f":"'WTP Values '!CN10","v":86.441342699091749},{"$f":"AY3","v":78.911479790027599},{"$f":"AZ3","v":72.038285089687207},{"$f":"BA3","v":86.441342699091749},{"$f":"'WTP Values '!BK10","v":32947694.213814352},{"$f":"'WTP Values '!BL10","v":30075354.580339462},{"$f":"'WTP Values '!BM10","v":36094458.507755592},{"$f":"BE3","v":32947694.213814352},{"$f":"BF3","v":30075354.580339462},{"$f":"BG3","v":36094458.507755592},{"$f":"'WTP Values '!AY10","v":12388426.974182747},{"$f":"'WTP Values '!AZ10","v":11309126.673188582},{"$f":"'WTP Values '!BA10","v":13570844.12639804},{"$f":"BK3","v":12388426.974182747},{"$f":"BL3","v":11309126.673188582},{"$f":"BM3","v":13570844.12639804},{"$f":"'WTP Values '!BE10","v":9921564.8609943986},{"$f":"'WTP Values '!BF10","v":9057395.9567599092},{"$f":"'WTP Values '!BG10","v":10868296.863048643},{"$f":"BQ3","v":9921564.8609943986},{"$f":"BR3","v":9057395.9567599092},{"$f":"BS3","v":10868296.863048643}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":4913.7650236735735},{"$f":"D3/(1+B4)^A4","v":4485.2501901374262},{"$f":"E3/(1+B4)^A4","v":5383.2203631051552},{"$f":"F3+C4","v":10126.778337288866},{"$f":"G3+D4","v":9243.6521168542204},{"$f":"H3+E4","v":11094.278846323414},{"$f":"I3/(1+B4)^A4","v":1846.4400197921625},{"$f":"J3/(1+B4)^A4","v":1685.422783729269},{"$f":"K3/(1+B4)^A4","v":92.875620319142897},{"$f":"L3+I4","v":3805.3282367896677},{"$f":"M3+J4","v":3473.4878149876504},{"$f":"N3+K4","v":191.40736591572158},{"$f":"O3/(1+B4)^A4","v":1478.4170341152567},{"$f":"P3/(1+B4)^A4","v":1349.4945383805975},{"$f":"Q3/(1+B4)^A4","v":1619.6568448728817},{"$f":"R3+O4","v":3046.8696656081324},{"$f":"S3+P4","v":2781.1732941485734},{"$f":"T3+Q4","v":3337.9507915985218},{"$f":"U3/(1+B4)^A4","v":617809202.46060407},{"$f":"V3/(1+B4)^A4","v":563931899.3592068},{"$f":"W3/(1+B4)^A4","v":676833968.08284497},{"$f":"X3+U4","v":1273242985.351059},{"$f":"Y3+V4","v":1162207251.3893893},{"$f":"Z3+W4","v":1394887124.8219352},{"$f":"AA3/(1+B4)^A4","v":232153477.12461537},{"$f":"AB3/(1+B4)^A4","v":211908730.02841491},{"$f":"AC3/(1+B4)^A4","v":254332416.74573711},{"$f":"AD3+AA4","v":478445101.00611985},{"$f":"AE3+AB4","v":436722701.71556026},{"$f":"AF3+AC4","v":524153677.67128956},{"$f":"AG3/(1+B4)^A4","v":185881832.84109667},{"$f":"AH3/(1+B4)^A4","v":169672367.4138073},{"$f":"AI3/(1+B4)^A4","v":203639958.11152712},{"$f":"AJ3+AG4","v":383083869.30221611},{"$f":"AK3+AH4","v":349677782.00311548},{"$f":"AL3+AI4","v":419681589.67204618},{"$f":"AM3/(1+B4)^A4","v":247.00775526792094},{"$f":"AN3/(1+B4)^A4","v":225.47392165190303},{"$f":"AO3/(1+B4)^A4","v":270.59894133270404},{"$f":"AP3+AM4","v":509.05828283165829},{"$f":"AQ3+AN4","v":464.67920513240693},{"$f":"AR3+AO4","v":557.67735819256973},{"$f":"AS3/(1+B4)^A4","v":92.875620319142897},{"$f":"AT3/(1+B4)^A4","v":84.784142266733937},{"$f":"AU3/(1+B4)^A4","v":101.74016193664185},{"$f":"AV3+AS4","v":191.40736591572158},{"$f":"AW3+AT4","v":174.73163879751195},{"$f":"AX3+AU4","v":209.6762997352252},{"$f":"AY3/(1+B4)^A4","v":74.381638033770955},{"$f":"AZ3/(1+B4)^A4","v":67.902992826550303},{"$f":"BA3/(1+B4)^A4","v":81.479256008192806},{"$f":"BB3+AY4","v":153.29311782379855},{"$f":"BC3+AZ4","v":139.94127791623751},{"$f":"BD3+BA4","v":167.92059870728457},{"$f":"BE3/(1+B4)^A4","v":31056361.781331278},{"$f":"BF3/(1+B4)^A4","v":28348906.1931751},{"$f":"BG3/(1+B4)^A4","v":34022488.931808457},{"$f":"BH3+BE4","v":64004055.995145634},{"$f":"BI3+BF4","v":58424260.773514561},{"$f":"BJ3+BG4","v":70116947.439564049},{"$f":"BK3/(1+B4)^A4","v":11677280.586466912},{"$f":"BL3/(1+B4)^A4","v":10659936.538022984},{"$f":"BM3/(1+B4)^A4","v":12791822.157034632},{"$f":"BN3+BK4","v":24065707.560649659},{"$f":"BO3+BL4","v":21969063.211211566},{"$f":"BP3+BM4","v":26362666.28343267},{"$f":"BQ3/(1+B4)^A4","v":9352026.4501785263},{"$f":"BR3/(1+B4)^A4","v":8537464.376246497},{"$f":"BS3/(1+B4)^A4","v":10244412.162360867},{"$f":"BT3+BQ4","v":19273591.311172925},{"$f":"BU3+BR4","v":17594860.333006404},{"$f":"BV3+BS4","v":21112709.025409512}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":4496.7910774361517},{"$f":"D4/(1+B5)^A5","v":4104.6393016164384},{"$f":"E4/(1+B5)^A5","v":4926.4092157557698},{"$f":"F4+C5","v":14623.569414725018},13348.291418470659,16020.688062079184,{"$f":"I4/(1+B5)^A5","v":1689.7541836086805},{"$f":"J4/(1+B5)^A5","v":1542.4006030136245},{"$f":"K4/(1+B5)^A5","v":84.994349292314453},{"$f":"L4+I5","v":5495.0824203983484},5015.8884180012747,276.40171520803602,{"$f":"O4/(1+B5)^A5","v":1352.9610178162127},{"$f":"P4/(1+B5)^A5","v":1234.9786711416461},{"$f":"Q4/(1+B5)^A5","v":1482.2154525996718},{"$f":"R4+O5","v":4399.8306834243449},4016.1519652902198,4820.1662441981935,{"$f":"U4/(1+B5)^A5","v":565382938.70344937},{"$f":"V4/(1+B5)^A5","v":516077574.14176351},{"$f":"W4/(1+B5)^A5","v":619398960.65791821},{"$f":"X4+U5","v":1838625924.0545082},1678284825.5311527,2014286085.4798534,{"$f":"AA4/(1+B5)^A5","v":212453318.28042629},{"$f":"AB4/(1+B5)^A5","v":193926506.82962433},{"$f":"AC4/(1+B5)^A5","v":232750189.88799316},{"$f":"AD4+AA5","v":690898419.28654611},630649208.54518461,756903867.55928278,{"$f":"AG4/(1+B5)^A5","v":170108208.94980782},{"$f":"AH4/(1+B5)^A5","v":155274251.86145058},{"$f":"AI4/(1+B5)^A5","v":186359409.17679083},{"$f":"AJ4+AG5","v":553192078.25202394},504952033.86456609,606040998.84883702,{"$f":"AM4/(1+B5)^A5","v":226.04708702898432},{"$f":"AN4/(1+B5)^A5","v":206.34057880138684},{"$f":"AO4/(1+B5)^A5","v":247.63636419041904},{"$f":"AP4+AM5","v":735.10536986064267},671.01978393379375,805.31372238298877,{"$f":"AS4/(1+B5)^A5","v":84.994349292314453},{"$f":"AT4/(1+B5)^A5","v":77.589500640813242},{"$f":"AU4/(1+B5)^A5","v":93.106660617557594},{"$f":"AV4+AS5","v":276.40171520803602},252.32113943832519,302.78296035278277,{"$f":"AY4/(1+B5)^A5","v":68.069735655631234},{"$f":"AZ4/(1+B5)^A5","v":62.140857530334934},{"$f":"BA4/(1+B5)^A5","v":74.565061546198464},{"$f":"BB4+AY5","v":221.36285347942979},202.08213544657244,242.48566025348305,{"$f":"BE4/(1+B5)^A5","v":28420970.454039551},{"$f":"BF4/(1+B5)^A5","v":25943265.054469325},{"$f":"BG4/(1+B5)^A5","v":31135396.976379696},{"$f":"BH4+BE5","v":92425026.449185193},84367525.827983886,101252344.41594374,{"$f":"BK4/(1+B5)^A5","v":10686365.932631766},{"$f":"BL4/(1+B5)^A5","v":9755352.0120057277},{"$f":"BM4/(1+B5)^A5","v":11706329.354939185},{"$f":"BN4+BK5","v":34752073.493281424},31724415.223217294,38068995.638371855,{"$f":"BQ4/(1+B5)^A5","v":8558429.0039310157},{"$f":"BR4/(1+B5)^A5","v":7812989.3159467066},{"$f":"BS4/(1+B5)^A5","v":9375088.3453606144},{"$f":"BT4+BQ5","v":27832020.315103941},25407849.64895311,30487797.370770127]
[4,0.03,3995.3406294848569,3646.9188558519045,4377.0507809314886,18618.910044209875,16995.210274322562,20397.738843010673,1501.3247062976616,1370.4029584749537,75.51637849224339,6996.40712669601,6386.2913764762288,351.91809370027943,1202.0883406645328,1097.2625537614817,1316.9292318552993,5601.9190240888774,5113.4145190517011,6137.0954760534933,502335418.15052468,458528240.34470558,550327954.0369997,2340961342.2050328,2136813065.8758583,2564614039.5168533,188762021.57886824,172301189.56565461,206795529.11539909,879660440.86541438,802950398.11083925,963699396.6746819,151138940.39603993,137959161.6536974,165577921.31079885,704331018.6480639,642911195.51826346,771618920.1596359,200.83990904432312,183.33093172445879,220.02170217611985,935.94527890496579,854.35071565825251,1025.3354245591086,75.51637849224339,68.937266373608608,82.724062033381685,351.91809370027943,321.25840581193381,385.50702238616446,60.47907848507311,55.211347062076698,66.250091410833534,281.84193196450292,257.29348250864916,308.73575166431658,25251664.137608618,23050254.981539708,27663396.945226666,117676690.58679381,107417780.8095236,128915741.36117041,9494697.7204307858,8667503.9105253462,10400922.010498688,44246771.213712208,40391919.133742638,48469917.648870543,7604053.3204986788,6941739.8127223076,8329644.5679182336,35436073.635602623,32349589.461675417,38817441.93868836]
[5,0.03,3446.4159236005935,3145.8642409940981,3775.6824533270674,22065.32596781047,20141.074515316661,24173.421296337739,1295.0558798653381,1182.121630126542,65.141091452288507,8291.4630065613474,7568.413006602771,417.05918515256792,1036.9319622630096,946.5083176504553,1135.9947238106708,6638.8509863518866,6059.922836702156,7273.0901998641639,433318944.40393484,395530488.00955629,474717727.44448042,2774280286.6089678,2532343553.8854146,3039331766.9613338,162827777.97204489,148628519.67917475,178383639.98631442,1042488218.8374593,951578917.79001403,1142083036.6609964,130373777.64813864,119004784.7287543,142828969.42276499,834704796.29620254,761915980.24701774,914447889.58240092,173.24626979654965,158.14287215485157,189.79265305227733,1109.1915487015153,1012.4935878131041,1215.1280776113858,65.141091452288507,59.465891545305837,71.358502589935554,417.05918515256792,380.72429735723966,456.86552497610001,52.169784372683367,47.625792973430173,57.147910817238866,334.01171633718627,304.91927548207934,365.88366248155546,21782307.305419762,19883352.429370992,23862689.210858572,139458997.89221358,127301133.23889458,152778430.57202899,8190209.6587158944,7476665.0119032571,8971926.6919507682,52436980.872428104,47868584.145645894,57441844.340821311,6559323.1911877319,5988005.7413635449,7185224.5750841033,41995396.826790355,38337595.203038961,46002666.513772465]
[9,0.03,1419.8777283082297,1296.0544145241263,1555.5311789072878,30570.98269968067,27904.978220533558,33491.698482973479,533.54587533774213,487.01845974949538,26.837267178757678,11487.62418005564,10485.855655449017,577.82555094096506,427.20223897120786,389.94889464366366,468.01478508992585,9197.96965363665,8395.8785142118813,10076.692952446223,178521667.74183053,162953324.04480234,195577418.21460697,3843699149.0501771,3508501577.9243813,4210921651.5501466,67082888.605878331,61232982.194269389,73491697.788613811,1444342555.7906368,1318389888.0795016,1582328799.778281,53712270.179104008,49028395.627287559,58843644.277481489,1156463581.1017568,1055616413.041965,1266945734.3601208,71.375169291699009,65.152769439615639,78.19206011093452,1536.7584279268551,1402.78571011038,1683.5309613257457,26.837267178757678,24.499159959474909,29.398758245934989,577.82555094096506,527.48443076869682,632.97628507732395,21.493260408345414,19.621196116498943,23.544182590698277,462.76526422183673,422.45838149685835,506.92308521238465,8974022.2015395537,8191677.9356892882,9831112.0013168138,193217114.40371341,176372682.98566464,211670870.61008969,3374257.9370502424,3080286.990239982,3696315.0044310661,72650185.971105114,66320781.297751226,79584304.901852772,2702354.3061549705,2466979.0813470124,2960217.3890829585,58183620.388429143,53115823.505586915,63735596.935360759]
[16,0.03,96.396995689306408,87.990500392486965,105.60665144481823,33782.711080369583,30836.621321241924,37010.271621165906,36.222991895408157,33.064196605873796,1.8220103583326797,12694.491782848087,11587.479392417235,638.53078699030186,29.003210324058223,26.47404150835089,31.77401710117644,10164.290575391278,9277.9332904619168,11135.330846320581,12120024.205366842,11063072.940950442,13277957.083686637,4247510755.798533,3877097975.4366293,4653312944.9540806,4554328.0205345238,4157171.7077760934,4989428.8315725494,1596082394.2982814,1456897382.6522043,1748565206.4961591,3646582.6413709093,3328589.4607055057,3994957.0379683413,1277959410.6975927,1166517433.9935527,1400048605.5308163,4.8457354808524933,4.4232901957693169,5.3085413843574933,1698.2072994178952,1550.1596666967812,1860.3994716178559,1.8220103583326797,1.6632737945816003,1.995912686989592,638.53078699030186,582.90092598947535,699.47555070633223,1.4592001054915091,1.3321036873469365,1.5984393743593526,511.38248883967026,466.84104288665839,560.17944519259595,609255.82691424375,556141.65002481651,667444.55689236603,213516131.1563448,194902056.31618649,233908603.33795053,229081.92820236305,209123.93074421966,250946.72199204387,80282674.152394861,73288314.452178568,87945278.221606404,183465.68243716389,167485.81031238838,200972.27895449757,64296279.138345607,58696069.305743635,70431535.615133226]
[19,0.03,19.536797039547995,17.833051074712959,21.403319683878699,{"$f":"F20+C21","v":33894.827536997778},30938.960435136549,37133.09955238612,7.3413205024219046,6.7011268737737977,0.36926717809161419,{"$f":"L20+I21","v":12736.62165910351},11625.935368541806,640.64991263167053,5.8780860289747228,5.3654989148442604,6.4396459536723327,{"$f":"R20+O21","v":10198.023340080919},9308.7244547022474,11172.286253330456,2456367.5591907306,2242155.0499113826,2691046.0309354989,{"$f":"X20+U21","v":4261607192.7096305},3889965104.0093532,4668756138.8922215,923026.50671280024,842534.76296235225,1011208.468984635,{"$f":"AD20+AA21","v":1601379396.723861},1461732464.4733541,1754368261.6349044,739053.58193964371,674605.84488937492,809658.6856716685,{"$f":"AJ20+AG21","v":1282200641.6781733},1170388816.6360893,1404695020.3311536,0.98208611087714326,0.89646904640363312,1.075883069390497,{"$f":"AP20+AM21","v":1703.8432291269678},1555.3042629556342,1866.5736770028095,0.36926717809161419,0.33709600920212429,0.40451199537435623,{"$f":"AV20+AS21","v":640.64991263167053},584.83542989094599,701.79693693423678,0.29573635669059678,0.26997770199406357,0.32395600520094842,{"$f":"BB20+AY21","v":513.0796407495335},468.39037276171024,562.03854212302065,123477.99172029577,112713.33161453997,135271.11244405445,{"$f":"BH20+BE21","v":214224738.34897831},195548888.0015339,234684888.09848115,46428.076982220256,42383.185926566577,50859.418804919311,{"$f":"BN20+BK21","v":80549112.477406397},73531540.228496015,88237146.832977742,37183.023971510105,33944.380316827177,40731.089142698285,{"$f":"BT20+BQ21","v":64509662.575045489},58890867.032098599,70665280.44956243]
[25,0.03,0.3612667811696183,0.32976177963836834,0.39578178515581708,33917.14924276642,30959.335531332777,37157.553847708361,0.13575281670151632,0.12391460744547393,6.8283436916859175E-3,12745.009461662787,11633.591719892132,641.07181768001067,0.10869525924987203,9.9216699564982136E-2,0.11907940492219932,10204.739328712833,9314.8547885454427,11179.643850481165,45422.184592589598,41461.050965774419,49761.766762861211,4264413707.708221,3892526871.1818581,4671830785.0376883,17068.243803697995,15579.822077424749,18698.870031870327,1602433997.744581,1462695099.9064109,1755523614.6781766,13666.288702223683,12474.546449351548,14971.890562537921,1283045045.0146019,1171159585.4140499,1405620093.3059106,1.8160350818497473E-2,1.6577153673493383E-2,1.9894807352852883E-2,1704.9653085119407,1556.328520833935,1867.802923806561,6.8283436916859175E-3,6.233447066223554E-3,7.4800770165944375E-3,641.07181768001067,585.22057787185418,702.2591108372751,5.4686406088044126E-3,4.9923216783963852E-3,5.9904672706894485E-3,513.41753339006084,468.69883493264894,562.40867703384788,2283.3065483446358,2084.2506796206508,2501.3803070673498,214365817.73852745,195677668.26266941,234839441.68087554,858.52977298729297,783.73323551496685,940.4724063323664,80602158.730162337,73579965.003748357,88295256.10134089,687.57388210298984,627.68615505570199,753.18331036190364,64552145.921675988,58929650.076647691,70711817.626850978]
[36,0.03,1.5147271337957776E-5,1.3826322854536155E-5,1.6594423852000255E-5,33917.448606726204,30959.608788651971,37157.881812549276,5.6918733098365544E-6,5.1955183248134342E-6,2.8630026362218209E-7,12745.121953325117,11633.694401814448,641.07747599157653,4.5573982187818663E-6,4.1599791287254088E-6,4.9927869129828181E-6,10204.829399112088,9314.9370045298801,11179.742525709677,1.9044711295050587,1.7383878664465946,2.0864220645277998,4264451346.8318548,3892561227.9094644,4671872020.1589899,0.71564099893160182,0.65323413251509899,0.78401024630317329,1602448141.3562214,1462708010.1363933,1755539109.5093317,0.57300309340718814,0.52303546779068322,0.62774464914473882,1283056369.593873,1171169922.4553065,1405632499.7730367,7.6143109684677096E-7,6.950504662800272E-7,8.3415376363810336E-7,1704.9803570987899,1556.3422575034106,1867.8194096519771,2.8630026362218209E-7,2.6135730990044741E-7,3.1362627870836776E-7,641.07747599157653,585.22574322193361,702.26530920809648,2.2929034018337602E-7,2.0931913757532684E-7,2.5116960074910807E-7,513.422064982758,468.70297182334593,562.41364103855733,9.5734968278950658E-2,8.7388910982419216E-2,0.10487841175960211,214367709.80202553,195679395.3783887,234841514.45133954,3.599662105951594E-2,3.2860535741721084E-2,3.9432329422754167E-2,80602870.151432797,73580614.444818005,88296035.424429253,2.8828745680376005E-2,2.6317760174147258E-2,3.1579631906196594E-2,64552715.680233151,58930170.209199779,70712441.752704754]
[39,0.03,5.2106366369182971E-7,4.7562325129259986E-7,5.7084547416208981E-7,33917.448613971566,30959.608795265489,37157.881820486851,1.9579951358374774E-7,1.7872498304835425E-7,9.8486823765463814E-9,12745.1219560477,11633.694404299611,641.07747612852188,1.5677375547042027E-7,1.4310260358665068E-7,1.717510555443844E-7,10204.829401292018,9314.9370065197145,11179.742528097866,6.5513496259123352E-2,5.980025909605257E-2,7.1772578749942847E-2,4264451347.7428164,3892561228.740984,4671872021.1569834,2.4617933650989614E-2,2.2471147624055356E-2,2.6969824610387133E-2,1602448141.6985326,1462708010.4488535,1755539109.8843458,1.9711212963440312E-2,1.799233479133858E-2,2.1594313553136645E-2,1283056369.8679564,1171169922.7054889,1405632500.0733047,2.6193105551468852E-8,2.3909622685838434E-8,2.8694753428916911E-8,1704.9803574630037,1556.3422578358727,1867.8194100509763,9.8486823765463814E-9,8.9906488364081146E-9,1.0788692838973724E-8,641.07747612852188,585.22574334694821,702.26530935811275,7.8875503078697746E-9,7.2005441952107447E-9,8.6401933030922794E-9,513.42206509243397,468.70297192346914,562.41364115869885,3.2932672955983846E-3,3.0061642857371427E-3,3.6078002601494619E-3,214367709.84781826,195679395.42018926,234841514.50150582,1.2382778938405611E-3,1.1303970703654162E-3,1.3564657012141192E-3,80602870.168650985,73580614.460536137,88296035.443290845,9.9170414979058634E-4,9.053266578872137E-4,1.0863341873230572E-3,64552715.694022745,58930170.221788302,70712441.767810181]
[44,0.03,1.0497203115661675E-9,9.5817732519967692E-10,1.1500093572979679E-9,33917.448614197485,30959.608795471708,37157.881820734343,3.9445223439183075E-10,3.6005436180469204E-10,1.9840880593314329E-11,12745.121956132592,11633.694404377102,641.07747613279207,3.1583203148691969E-10,2.8829051052723432E-10,3.4600488212990753E-10,10204.82940135999,9314.9370065817584,11179.74252817233,1.3198166077761414E-4,1.2047193267188119E-4,1.4459103364355101E-4,4264451347.7712212,3892561228.7669115,4671872021.1881027,4.9594601932395807E-5,4.5269746729304702E-5,5.4332655806995929E-5,1602448141.7092063,1462708010.4585962,1755539109.8960392,3.9709659404626953E-5,3.6246855420985428E-5,4.3503301286544006E-5,1283056369.8765028,1171169922.7132897,1405632500.0826674,5.2767899272736264E-11,4.8167658434251648E-11,5.7807649254029756E-11,1704.9803574743603,1556.3422578462391,1867.8194100634175,1.9840880593314329E-11,1.8112310175053776E-11,2.1734599430861745E-11,641.07747613279207,585.22574335084619,702.2653093627905,1.5890038672064682E-11,1.4506015335033807E-11,1.7406292240477631E-11,513.42206509585378,468.70297192659115,562.41364116244495,6.6345243633238047E-6,6.0561346540360557E-6,7.2681736936322376E-6,214367709.84924611,195679395.42149261,234841514.50307006,2.4946000788429048E-6,2.2772663833248091E-6,2.7326979364069437E-6,80602870.169187874,73580614.461026236,88296035.443878964,1.9978594970984514E-6,1.8238458131069723E-6,2.1884985291474269E-6,64552715.69445271,58930170.222180836,70712441.768281192]
[50,0.03,2.303904959776218E-13,2.1029882603481433E-13,2.5240173338313467E-13,33917.448614197856,30959.608795472046,37157.881820734758,8.6573580523964774E-14,7.9024004852610925E-14,4.3546364399735857E-15,12745.121956132733,11633.694404377227,641.07747613279912,6.9318177021198543E-14,6.3273419571080354E-14,7.5940453401013557E-14,10204.829401360103,9314.9370065818621,11179.742528172452,2.89670686100543E-8,2.6440936708413717E-8,3.1734548324927709E-8,4264451347.7712679,3892561228.7669539,4671872021.1881542,1.0884923165838122E-8,9.9357126720591325E-9,1.1924821670335155E-8,1602448141.709224,1462708010.4586122,1755539109.8960583,8.7153959245436211E-9,7.9553866930616139E-9,9.5480167904124764E-9,1283056369.8765168,1171169922.7133026,1405632500.0826826,1.1581392063381619E-14,1.0571740485987928E-14,1.2687506220648004E-14,1704.9803574743789,1556.3422578462562,1867.8194100634378,4.3546364399735857E-15,3.9752532922843545E-15,4.7702660295104101E-15,641.07747613279912,585.22574335085267,702.26530936279823,3.4875136266521716E-15,3.1837509771637535E-15,3.8202979005253732E-15,513.42206509585935,468.70297192659621,562.41364116245109,1.4561320208820576E-9,1.3291882144958196E-9,1.5952040973934072E-9,214367709.84924847,195679395.42149475,234841514.50307262,5.4750979198729532E-10,4.9980983100591989E-10,5.9976702935897627E-10,80602870.169188753,73580614.461027041,88296035.443879917,4.3848617137204045E-10,4.0029399911438963E-10,4.8032724147663521E-10,64552715.694453418,58930170.222181484,70712441.768281966]

{"sheet":"Bucks NPV 4%","index":53,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU10","v":5213.0133136152936},{"$f":"'WTP Values '!CV10","v":4758.4019267167951},{"$f":"'WTP Values '!CW10","v":5711.0584832182585},{"$f":"C3","v":5213.0133136152936},{"$f":"D3","v":4758.4019267167951},{"$f":"E3","v":5711.0584832182585},{"$f":"'WTP Values '!CC10","v":1958.8882169975052},{"$f":"'WTP Values '!CD10","v":1788.0650312583814},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"I3","v":1958.8882169975052},{"$f":"J3","v":1788.0650312583814},{"$f":"K3","v":98.531745596578688},{"$f":"'WTP Values '!CI10","v":1568.4526314928758},{"$f":"'WTP Values '!CJ10","v":1431.6787557679759},{"$f":"'WTP Values '!CK10","v":1718.2939467256401},{"$f":"O3","v":1568.4526314928758},{"$f":"P3","v":1431.6787557679759},{"$f":"Q3","v":1718.2939467256401},{"$f":"'WTP Values '!BH10","v":655433782.89045489},{"$f":"'WTP Values '!BI10","v":598275352.03018248},{"$f":"'WTP Values '!BJ10","v":718053156.7390902},{"$f":"U3","v":655433782.89045489},{"$f":"V3","v":598275352.03018248},{"$f":"W3","v":718053156.7390902},{"$f":"'WTP Values '!AV10","v":246291623.88150445},{"$f":"'WTP Values '!AW10","v":224813971.68714535},{"$f":"'WTP Values '!AX10","v":269821260.92555249},{"$f":"AA3","v":246291623.88150445},{"$f":"AB3","v":224813971.68714535},{"$f":"AC3","v":269821260.92555249},{"$f":"'WTP Values '!BB10","v":197202036.46111944},{"$f":"'WTP Values '!BC10","v":180005414.58930817},{"$f":"'WTP Values '!BD10","v":216041631.5605191},{"$f":"AG3","v":197202036.46111944},{"$f":"AH3","v":180005414.58930817},{"$f":"AI3","v":216041631.5605191},{"$f":"'WTP Values '!CX10","v":262.05052756373732},{"$f":"'WTP Values '!CY10","v":239.20528348050391},{"$f":"'WTP Values '!CZ10","v":287.07841685986568},{"$f":"AM3","v":262.05052756373732},{"$f":"AN3","v":239.20528348050391},{"$f":"AO3","v":287.07841685986568},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"'WTP Values '!CG10","v":89.947496530778025},{"$f":"'WTP Values '!CH10","v":107.93613779858333},{"$f":"AS3","v":98.531745596578688},{"$f":"AT3","v":89.947496530778025},{"$f":"AU3","v":107.93613779858333},{"$f":"'WTP Values '!CL10","v":78.911479790027599},{"$f":"'WTP Values '!CM10","v":72.038285089687207},{"$f":"'WTP Values '!CN10","v":86.441342699091749},{"$f":"AY3","v":78.911479790027599},{"$f":"AZ3","v":72.038285089687207},{"$f":"BA3","v":86.441342699091749},{"$f":"'WTP Values '!BK10","v":32947694.213814352},{"$f":"'WTP Values '!BL10","v":30075354.580339462},{"$f":"'WTP Values '!BM10","v":36094458.507755592},{"$f":"BE3","v":32947694.213814352},{"$f":"BF3","v":30075354.580339462},{"$f":"BG3","v":36094458.507755592},{"$f":"'WTP Values '!AY10","v":12388426.974182747},{"$f":"'WTP Values '!AZ10","v":11309126.673188582},{"$f":"'WTP Values '!BA10","v":13570844.12639804},{"$f":"BK3","v":12388426.974182747},{"$f":"BL3","v":11309126.673188582},{"$f":"BM3","v":13570844.12639804},{"$f":"'WTP Values '!BE10","v":9921564.8609943986},{"$f":"'WTP Values '!BF10","v":9057395.9567599092},{"$f":"'WTP Values '!BG10","v":10868296.863048643},{"$f":"BQ3","v":9921564.8609943986},{"$f":"BR3","v":9057395.9567599092},{"$f":"BS3","v":10868296.863048643}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":4819.7238476472758},{"$f":"D3/(1+B4)^A4","v":4399.4100653816522},{"$f":"E3/(1+B4)^A4","v":5280.1946035671763},{"$f":"F3+C4","v":10032.737161262568},{"$f":"G3+D4","v":9157.8119920984464},{"$f":"H3+E4","v":10991.253086785435},{"$f":"I3/(1+B4)^A4","v":1811.1022716323087},{"$f":"J3/(1+B4)^A4","v":1653.1666339297165},{"$f":"K3/(1+B4)^A4","v":91.098137570801285},{"$f":"L3+I4","v":3769.9904886298136},{"$f":"M3+J4","v":3441.2316651880978},{"$f":"N3+K4","v":189.62988316737997},{"$f":"O3/(1+B4)^A4","v":1450.12262527078},{"$f":"P3/(1+B4)^A4","v":1323.6674886908058},{"$f":"Q3/(1+B4)^A4","v":1588.6593442359838},{"$f":"R3+O4","v":3018.5752567636555},{"$f":"S3+P4","v":2755.3462444587817},{"$f":"T3+Q4","v":3306.9532909616237},{"$f":"U3/(1+B4)^A4","v":605985376.19309807},{"$f":"V3/(1+B4)^A4","v":553139193.81488764},{"$f":"W3/(1+B4)^A4","v":663880507.3401351},{"$f":"X3+U4","v":1261419159.0835528},{"$f":"Y3+V4","v":1151414545.8450701},{"$f":"Z3+W4","v":1381933664.0792253},{"$f":"AA3/(1+B4)^A4","v":227710451.07387614},{"$f":"AB3/(1+B4)^A4","v":207853154.29654709},{"$f":"AC3/(1+B4)^A4","v":249464923.19300339},{"$f":"AD3+AA4","v":474002074.95538056},{"$f":"AE3+AB4","v":432667125.98369241},{"$f":"AF3+AC4","v":519286184.1185559},{"$f":"AG3/(1+B4)^A4","v":182324368.02988112},{"$f":"AH3/(1+B4)^A4","v":166425124.43538105},{"$f":"AI3/(1+B4)^A4","v":199742632.72976986},{"$f":"AJ3+AG4","v":379526404.49100053},{"$f":"AK3+AH4","v":346430539.0246892},{"$f":"AL3+AI4","v":415784264.29028893},{"$f":"AM3/(1+B4)^A4","v":242.28044338363284},{"$f":"AN3/(1+B4)^A4","v":221.15873102857239},{"$f":"AO3/(1+B4)^A4","v":265.4201339310888},{"$f":"AP3+AM4","v":504.33097094737013},{"$f":"AQ3+AN4","v":460.3640145090763},{"$f":"AR3+AO4","v":552.49855079095448},{"$f":"AS3/(1+B4)^A4","v":91.098137570801285},{"$f":"AT3/(1+B4)^A4","v":83.161516762923455},{"$f":"AU3/(1+B4)^A4","v":99.793026810820379},{"$f":"AV3+AS4","v":189.62988316737997},{"$f":"AW3+AT4","v":173.10901329370148},{"$f":"AX3+AU4","v":207.72916460940371},{"$f":"AY3/(1+B4)^A4","v":72.958098918294738},{"$f":"AZ3/(1+B4)^A4","v":66.603444054814346},{"$f":"BA3/(1+B4)^A4","v":79.919880454041916},{"$f":"BB3+AY4","v":151.86957870832234},{"$f":"BC3+AZ4","v":138.64172914450154},{"$f":"BD3+BA4","v":166.36122315313366},{"$f":"BE3/(1+B4)^A4","v":30461995.389991075},{"$f":"BF3/(1+B4)^A4","v":27806355.935964737},{"$f":"BG3/(1+B4)^A4","v":33371355.86885687},{"$f":"BH3+BE4","v":63409689.603805423},{"$f":"BI3+BF4","v":57881710.516304195},{"$f":"BJ3+BG4","v":69465814.376612455},{"$f":"BK3/(1+B4)^A4","v":11453797.128497362},{"$f":"BL3/(1+B4)^A4","v":10455923.329501277},{"$f":"BM3/(1+B4)^A4","v":12547008.252956767},{"$f":"BN3+BK4","v":23842224.102680109},{"$f":"BO3+BL4","v":21765050.002689861},{"$f":"BP3+BM4","v":26117852.379354805},{"$f":"BQ3/(1+B4)^A4","v":9173044.435090974},{"$f":"BR3/(1+B4)^A4","v":8374071.7055842346},{"$f":"BS3/(1+B4)^A4","v":10048351.38965296},{"$f":"BT3+BQ4","v":19094609.296085373},{"$f":"BU3+BR4","v":17431467.662344143},{"$f":"BV3+BS4","v":20916648.252701603}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":4284.7169503577989},{"$f":"D4/(1+B5)^A5","v":3911.05952842446},{"$f":"E4/(1+B5)^A5","v":4694.0737756450344},{"$f":"F4+C5","v":14317.454111620367},{"$f":"G4+D5","v":13068.871520522905},{"$f":"H4+E5","v":15685.326862430469},{"$f":"I4/(1+B5)^A5","v":1610.0633246617444},{"$f":"J4/(1+B5)^A5","v":1469.6591178397712},{"$f":"K4/(1+B5)^A5","v":80.985912582144394},{"$f":"L4+I5","v":5380.0538132915581},{"$f":"M4+J5","v":4910.8907830278695},{"$f":"N4+K5","v":270.61579574952435},{"$f":"O4/(1+B5)^A5","v":1289.1537334920308},{"$f":"P4/(1+B5)^A5","v":1176.7355775372007},{"$f":"Q4/(1+B5)^A5","v":1412.312372194313},{"$f":"R4+O5","v":4307.7289902556859},{"$f":"S4+P5","v":3932.0818219959824},{"$f":"T4+Q5","v":4719.2656631559366},{"$f":"U4/(1+B5)^A5","v":538718792.84348869},{"$f":"V4/(1+B5)^A5","v":491738729.13960052},{"$f":"W4/(1+B5)^A5","v":590187353.61797965},{"$f":"X4+U5","v":1800137951.9270415},{"$f":"Y4+V5","v":1643153274.9846706},{"$f":"Z4+W5","v":1972121017.6972051},{"$f":"AA4/(1+B5)^A5","v":202433761.83598739},{"$f":"AB4/(1+B5)^A5","v":184780697.30789417},{"$f":"AC4/(1+B5)^A5","v":221773408.33469945},{"$f":"AD4+AA5","v":676435836.79136801},{"$f":"AE4+AB5","v":617447823.29158664},{"$f":"AF4+AC5","v":741059592.45325541},{"$f":"AG4/(1+B5)^A5","v":162085699.27554008},{"$f":"AH4/(1+B5)^A5","v":147951329.61440766},{"$f":"AI4/(1+B5)^A5","v":177570473.1681073},{"$f":"AJ4+AG5","v":541612103.76654065},{"$f":"AK4+AH5","v":494381868.63909686},{"$f":"AL4+AI5","v":593354737.4583962},{"$f":"AM4/(1+B5)^A5","v":215.38643194522433},{"$f":"AN4/(1+B5)^A5","v":196.60930657268111},{"$f":"AO4/(1+B5)^A5","v":235.95753258268448},{"$f":"AP4+AM5","v":719.71740289259446},{"$f":"AQ4+AN5","v":656.97332108175738},{"$f":"AR4+AO5","v":788.45608337363899},{"$f":"AS4/(1+B5)^A5","v":80.985912582144394},{"$f":"AT4/(1+B5)^A5","v":73.9302855837892},{"$f":"AU4/(1+B5)^A5","v":88.715637455568299},{"$f":"AV4+AS5","v":270.61579574952435},{"$f":"AW4+AT5","v":247.03929887749069},{"$f":"AX4+AU5","v":296.44480206497201},{"$f":"AY4/(1+B5)^A5","v":64.859484273916436},{"$f":"AZ4/(1+B5)^A5","v":59.210219239671943},{"$f":"BA4/(1+B5)^A5","v":71.048482709058078},{"$f":"BB4+AY5","v":216.72906298223876},{"$f":"BC4+AZ5","v":197.85194838417348},{"$f":"BD4+BA5","v":237.40970586219174},{"$f":"BE4/(1+B5)^A5","v":27080602.979552258},{"$f":"BF4/(1+B5)^A5","v":24719749.174980029},{"$f":"BG4/(1+B5)^A5","v":29667013.85132502},{"$f":"BH4+BE5","v":90490292.583357677},{"$f":"BI4+BF5","v":82601459.691284224},{"$f":"BJ4+BG5","v":99132828.227937475},{"$f":"BK4/(1+B5)^A5","v":10182383.940189535},{"$f":"BL4/(1+B5)^A5","v":9295277.766468903},{"$f":"BM4/(1+B5)^A5","v":11154244.649092482},{"$f":"BN4+BK5","v":34024608.042869642},{"$f":"BO4+BL5","v":31060327.769158766},{"$f":"BP4+BM5","v":37272097.028447285},{"$f":"BQ4/(1+B5)^A5","v":8154803.1007223744},{"$f":"BR4/(1+B5)^A5","v":7444519.2535135215},{"$f":"BS4/(1+B5)^A5","v":8932947.7960473076},{"$f":"BT4+BQ5","v":27249412.396807745},{"$f":"BU4+BR5","v":24875986.915857665},{"$f":"BV4+BS5","v":29849596.04874891}]
[4,0.04,3662.5940065419518,3343.1900762639712,4012.5139364241036,17980.048118162318,16412.061596786876,19697.840798854573,1376.2888777441131,1256.270773314486,69.227097489584025,6756.3426910356711,6167.1615563423557,339.84289323910838,1101.9740142706059,1005.8785034125839,1207.2505347948324,5409.7030045262918,4937.960325408566,5926.5161979507693,460499081.90908873,420340326.56016159,504494623.36539173,2260637033.8361301,2063493601.5448322,2476615641.0625968,173041228.02331537,157951314.48018309,189572838.90344778,849477064.81468344,775399137.77176976,930632431.35670316,138551535.04671544,126469416.62281604,151787984.66722956,680163638.81325603,620851285.26191294,745142722.12562573,184.11322471771655,168.06245925377601,201.69748775671175,903.83062761031101,825.03578033553345,990.15357113035077,69.227097489584025,63.19591796104752,75.834498706893498,339.84289323910838,310.23521683853824,372.27930077186551,55.442158985370355,50.613143557860475,60.732540786005842,272.17122196760909,248.46509194203395,298.14224664819756,23148612.922533348,21130545.195976533,25359487.775449552,113638905.50589103,103732004.88726076,124492316.00338703,8703944.4667477868,7945642.3915630458,9534695.0738151465,42728552.509617433,39005970.160721809,46806792.10226243,6970759.8675196879,6363606.2581048431,7635921.2143109897,34220172.264327437,31239593.173962507,37485517.263059899]
[5,0.04,3010.385295031168,2747.8585467302219,3297.9939705966399,20990.433413193485,19159.920143517098,22995.834769451212,1131.2091353492938,1032.5630020167087,56.899627948961367,7887.5518263849644,7199.7245583590648,396.74252118806976,905.7423132734275,826.75880806133159,992.27193919759645,6315.4453177997193,5764.7191334698973,6918.7881371483654,378496678.05887496,345489108.46387464,414657806.15836519,2639133711.8950052,2408982710.008707,2891273447.220962,142227275.89928883,129824466.91953336,155815055.00006747,991704340.71397233,905223604.69130313,1086447486.3567705,113879262.33801372,103948641.69833423,124758659.07836881,794042901.15126979,724799926.96024716,869901381.20399451,151.3276501083671,138.13509088931752,165.78063255250382,1055.1582777186782,963.170871224851,1155.9342036828546,56.899627948961367,51.942438008725127,62.330430114702757,396.74252118806976,362.17765484726334,434.60973088656829,45.569413327337443,41.600314648507975,49.917721534386096,317.74063529494651,290.0654065905419,348.05996818258365,19026472.444909971,17367767.877176706,20843650.416174393,132665377.950801,121099772.76443747,145335966.41956142,7154007.8929480752,6530738.8622418689,7836824.3358535254,49882560.402565509,45536709.02296368,54643616.438115954,5729456.4898246573,5230420.4802798172,6276170.6311209863,39949628.754152097,36470013.654242322,43761687.894180886]
[9,0.04,928.15798425078162,847.21608690724054,1016.8331079987274,27426.760244405901,25034.95405425541,30047.080707027497,348.77289381025878,318.35844938042777,17.543217497406964,10306.123203802577,9407.3864698648376,518.39625191097116,279.25726355562756,254.90517443676242,305.93596256080565,8251.959412094684,7532.3632646213046,9040.3061091694635,116697591.61147682,106520741.72090635,127846742.45952789,3448375083.2689915,3147652548.1746116,3777828788.8092651,43851324.254756875,40027306.7109899,48040690.207826026,1295792071.1157267,1182793622.4432633,1419586443.9709616,35111102.473852083,32049306.746076748,38465423.585192733,1037521419.6368067,947046372.53496456,1136640494.6914172,46.657139508959553,42.589627223381733,51.113263804379017,1378.7029802205293,1258.5093427787638,1510.3799735164466,17.543217497406964,16.014823298142087,19.217635187175517,518.39625191097116,473.23271081832416,567.87473866163373,14.049900817414908,12.826153599703142,15.390565411750039,415.16990395549317,379.00858001123805,454.78609755714012,5866216.6404476278,5354807.05756268,6426486.5320185171,173344753.87740636,158232770.51414382,189900543.13851792,2205714.1842250861,2013548.7068886636,2416239.2403720431,65178121.747516319,59499695.69980824,71399067.252869621,1766498.3931544069,1612636.2754207705,1935060.568961123,52199440.96077887,47652866.470894597,57180397.285642058]
[16,0.04,26.157005803817682,23.875931122015487,28.656015418437956,29031.667451886111,26499.902077374743,31805.318864240537,9.8289889893834061,8.9718603399831025,0.49439648172365924,10909.197400811883,9957.8700929576298,548.73078189587306,7.8699251501662042,7.1836435610125911,8.6217744005716153,8734.8319430931697,7973.1278312352415,9569.3096189949756,3288728.4631149513,3001928.2349543236,3602929.7180613461,3650160564.8904448,3331840918.080214,3998892618.3595638,1235801.8381565206,1128034.786874885,1353865.0034884454,1371616777.1983023,1252006099.3346236,1502655114.6877265,989488.13323879242,903201.73590076691,1084018.3729889027,1098233132.9216394,1002463838.3805475,1203152270.2707515,1.3148742882500919,1.2002451580090356,1.4404551387471194,1459.3793098421327,1332.1524087810192,1598.7615280248665,0.49439648172365924,0.45132384040714513,0.54158430316404149,548.73078189587306,500.92444624896581,601.1045570179557,0.39594912014988154,0.36146192764683927,0.43373123501613886,439.46403002978735,401.18668622343432,481.39840901234101,165319.55261312646,150907.1964683398,181108.87194689666,183488213.85582206,167491936.07342672,201012783.43491155,62160.623188422447,56745.086618923866,68093.562632918067,68992091.62330386,62981386.19553417,75577062.634765536,49782.805843632996,45446.720419775891,54533.162879498472,55253948.976959132,50441326.652655579,60526371.469706565]
[19,0.04,3.1462099964818884,2.8718383799278122,3.4467952045057788,29054.870558792452,26521.08171033685,31830.738768730018,1.182247832402707,1.0791509127766594,5.9466865767848189E-2,10917.916406496724,9965.8287651458304,549.16934640534294,0.94660823814181694,0.86406109905445883,1.0370419691741231,8741.81312113678,7979.5002291608062,9576.9577402913983,395573.95995441504,361077.13139536965,433366.63150993455,3653077898.727808,3334503839.9101524,4002088670.8455105,148644.38713055072,135681.97940786817,162845.22929763779,1372713020.4908588,1253006745.6605158,1503856088.3254702,119017.34776316489,108638.67032961546,130387.60885123708,1099110878.6051588,1003265041.9507604,1204113870.9365749,0.15815535848547543,0.14436756801139147,0.17326044085475711,1460.5456959685682,1333.2171107933204,1600.0393132128511,5.9466865767848189E-2,5.4286013811730302E-2,6.5142698722179065E-2,549.16934640534294,501.32480229112491,601.58498044942041,4.7625446477209052E-2,4.3477267185685155E-2,5.2169944741727398E-2,439.81526479393483,401.50732841821252,481.78315917412095,19884.922339598117,18151.379161312521,21784.089036969199,183634863.94573528,167625801.38809055,201173439.76342976,7476.7875012060658,6825.3973757818912,8190.4117412583973,69047232.475281477,63031723.085050642,75637466.422005385,5987.9621762860552,5466.4103056913127,6559.343354437442,55298109.832935967,50481641.09538468,60574746.227036372]
[25,0.04,1.578653807061409E-2,1.4409841036700195E-2,1.7294765377513087E-2,29057.368191194128,26523.361531645056,31833.475021998023,5.932089859226203E-3,5.4147869937278513E-3,2.9838311537817825E-4,10918.854939047416,9966.6854537613581,549.21655443371151,4.7497360335428413E-3,4.3355444966524147E-3,5.2034996219255513E-3,8742.5645901772805,7980.1861677982261,9577.7810005400752,1984.8463343345982,1811.7537887092981,2174.4762220307666,3653391926.8253427,3334790482.5512614,4002432700.818676,745.84350028875951,680.80285035446707,817.09816407667699,1372831022.4799314,1253114457.3862014,1503985363.7144639,597.18578659011496,545.10935602427151,654.23762347970194,1099205361.0409997,1003351285.2286704,1204217379.7033157,7.9356609717546862E-4,7.2438397663292145E-4,8.6935790959392488E-4,1460.6712482833509,1333.3317176110529,1600.1768567625475,2.9838311537817825E-4,2.7238748357517531E-4,3.2686238189763616E-4,549.21655443371151,501.36789747777971,601.63669426230717,2.3896717790076549E-4,2.181531221376089E-4,2.6176981820286892E-4,439.85307246042828,401.54184303464962,481.82457451020031,99.775311850223261,91.07702234899466,109.30463996373642,183650649.67726487,167640210.93887678,201190733.15664905,37.515801763285324,34.247362903409609,41.096508787386227,69053167.955349326,63037141.45625253,75643968.415760055,30.045417491852142,27.428459796672655,32.912400538694399,55302863.402585872,50485980.62882828,60579953.390103698]
[36,0.04,2.4542466134329349E-8,2.2402190655251551E-8,2.6887224525109284E-8,29057.37682166398,26523.369409477295,31833.484477012829,9.2222952128347358E-9,8.4180727797151108E-9,4.6387988750086742E-10,10918.858182109476,9966.6884140149432,549.21671755918408,7.3841544757187176E-9,6.7402335779392787E-9,8.0895958746537039E-9,8742.567186848788,7980.1885380320227,9577.7838452832602,3.0857318890537282E-3,2.8166343883786775E-3,3.3805390897219405E-3,3653393011.9369974,3334791473.0335565,4002433889.600625,1.1595220412143523E-3,1.0584069049364056E-3,1.2702977644986895E-3,1372831430.2311313,1253114829.5798037,1503985810.4204507,9.2841203547806091E-4,8.4745166102217812E-4,1.0171074016502278E-3,1099205687.5213149,1003351583.2389017,1204217737.37376,1.2337137489019622E-9,1.1261600950912429E-9,1.3515431286696466E-9,1460.6716821244027,1333.3321136303728,1600.1773320388365,4.6387988750086742E-10,4.2346590247692506E-10,5.0815504339368492E-10,549.21671755918408,501.36804639149057,601.63687295733962,3.7150918362290768E-10,3.3915071108128075E-10,4.0695919963556331E-10,439.85320310332258,401.54196229853983,481.82471761925387,1.5511521279541683E-4,1.4159245849959857E-4,1.6992993730706595E-4,183650704.224235,167640260.73050886,201190792.91328448,5.8323762319462557E-5,5.3242499431309551E-5,6.3890491420096415E-5,69053188.465165645,63037160.179219626,75643990.88314198,4.6709965033954003E-5,4.2641524231947505E-5,5.1167106556692248E-5,55302879.828357548,50485995.623914234,60579971.383249462]
[39,0.04,2.806192892598086E-10,2.5614731564184761E-10,3.074293265847156E-10,29057.376821671307,26523.369409483981,31833.484477020858,1.0544799833093617E-10,9.6252495061069274E-11,5.3040164594677774E-12,10918.85818211223,9966.6884140174552,549.21671755932255,8.4430642357589799E-11,7.7068031620535534E-11,9.2496680338454299E-11,8742.5671868509908,7980.1885380340345,9577.7838452856759,3.5282350388633667E-5,3.220548154555531E-5,3.8653184707702723E-5,3653393011.9379187,3334791473.0343976,4002433889.601634,1.3258009578406432E-5,1.2101856096502016E-5,1.452462250007244E-5,1372831430.2314775,1253114829.5801196,1503985810.4208298,1.0615490884662269E-5,9.6897875501371769E-6,1.1629636345010158E-5,1099205687.5215921,1003351583.2391547,1204217737.3740637,1.4106319775365272E-11,1.28765480920933E-11,1.5453584415493713E-11,1460.6716821247708,1333.3321136307088,1600.1773320392401,5.3040164594677774E-12,4.8419217501788906E-12,5.8102599115522706E-12,549.21671755932255,501.36804639161693,601.63687295749128,4.2478470782496568E-12,3.8778593387753851E-12,4.6531836179140767E-12,439.85320310343349,401.54196229864107,481.82471761937535,1.7735919662591518E-6,1.6189723905996562E-6,1.9429839678731917E-6,183650704.22428131,167640260.73055112,201190792.9133352,6.6687563668070749E-7,6.0877632537224746E-7,7.3052578313182963E-7,69053188.465183064,63037160.179235518,75643990.883161053,5.3408313237291007E-7,4.875644589842683E-7,5.8504622138749181E-7,55302879.828371495,50485995.62392696,60579971.383264735]
[44,0.04,7.4321808264796519E-14,6.7840424408780341E-14,8.1422426539789624E-14,29057.37682167138,26523.36940948405,31833.484477020942,2.792782326022689E-14,2.549240111685237E-14,1.4047647806880412E-15,10918.858182112255,9966.6884140174789,549.21671755932391,2.236139229603961E-14,2.0411410365107357E-14,2.4497676404846378E-14,8742.5671868510126,7980.1885380340555,9577.7838452856995,9.3445040347444471E-9,8.5295976296488349E-9,1.0237266975649406E-8,3653393011.9379277,3334791473.0344062,4002433889.601644,3.5113738918598472E-9,3.2051675094211062E-9,3.8468353740625873E-9,1372831430.2314808,1253114829.5801227,1503985810.4208336,2.8115047980044991E-9,2.5663329642359408E-9,3.080100462455798E-9,1099205687.5215948,1003351583.2391572,1204217737.3740666,3.7360482111974411E-15,3.4103441033483372E-15,4.0928702405372006E-15,1460.6716821247744,1333.332113630712,1600.1773320392442,1.4047647806880412E-15,1.2823793435552832E-15,1.5388429792337502E-15,549.21671755932391,501.36804639161824,601.63687295749276,1.1250391123168736E-15,1.0270481370490494E-15,1.2323921907995288E-15,439.85320310343462,401.54196229864209,481.82471761937654,4.6973450187258882E-10,4.2878362324104252E-10,5.1459784643723456E-10,183650704.22428173,167640260.73055151,201190792.91333574,1.7662151214402034E-10,1.6123395312491717E-10,1.9347920568691411E-10,69053188.465183228,63037160.179235674,75643990.883161232,1.4145151698724116E-10,1.2913108123443601E-10,1.5494905288477072E-10,55302879.828371637,50485995.623927094,60579971.383264884]
[50,0.04,1.0389976551728658E-18,9.4838975977985501E-19,1.1382622709059829E-18,29057.37682167138,26523.36940948405,31833.484477020942,3.9042299372043411E-19,3.5637648764906943E-19,1.9638210469855231E-20,10918.858182112255,9966.6884140174789,549.21671755932391,3.1260587846852154E-19,2.8534568793804268E-19,3.4247052024264563E-19,8742.5671868510126,7980.1885380340555,9577.7838452856995,1.3063349785922282E-13,1.1924133903199021E-13,1.4311406882327514E-13,3653393011.9379277,3334791473.0344062,4002433889.601644,4.9088004251447541E-14,4.4807326469506227E-14,5.3777659973596507E-14,1372831430.2314808,1253114829.5801227,1503985810.4208336,3.9304034183699685E-14,3.5876601962293131E-14,4.3058924868816154E-14,1099205687.5215948,1003351583.2391572,1204217737.3740666,5.2228887074664459E-20,4.7675636659527837E-20,5.7217157145774103E-20,1460.6716821247744,1333.332113630712,1600.1773320392442,1.9638210469855231E-20,1.7927297008826426E-20,2.1512585396289546E-20,549.21671755932391,501.36804639161824,601.63687295749276,1.5727725508377664E-20,1.4357839657798913E-20,1.7228490888327383E-20,439.85320310343462,401.54196229864209,481.82471761937654,6.5667541922629261E-15,5.9942726034962203E-15,7.1939309374761906E-15,183650704.22428173,167640260.73055151,201190792.91333574,2.4691183012785298E-15,2.2540046204767803E-15,2.7047840428908153E-15,69053188.465183228,63037160.179235674,75643990.883161232,1.9774518126196015E-15,1.8052156391903311E-15,2.1661435099230347E-15,55302879.828371637,50485995.623927094,60579971.383264884]

{"sheet":"Bucks NPV 5%","index":54,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU10","v":5213.0133136152936},{"$f":"'WTP Values '!CV10","v":4758.4019267167951},{"$f":"'WTP Values '!CW10","v":5711.0584832182585},{"$f":"C3","v":5213.0133136152936},{"$f":"D3","v":4758.4019267167951},{"$f":"E3","v":5711.0584832182585},{"$f":"'WTP Values '!CC10","v":1958.8882169975052},{"$f":"'WTP Values '!CD10","v":1788.0650312583814},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"I3","v":1958.8882169975052},{"$f":"J3","v":1788.0650312583814},{"$f":"K3","v":98.531745596578688},{"$f":"'WTP Values '!CI10","v":1568.4526314928758},{"$f":"'WTP Values '!CJ10","v":1431.6787557679759},{"$f":"'WTP Values '!CK10","v":1718.2939467256401},{"$f":"O3","v":1568.4526314928758},{"$f":"P3","v":1431.6787557679759},{"$f":"Q3","v":1718.2939467256401},{"$f":"'WTP Values '!BH10","v":655433782.89045489},{"$f":"'WTP Values '!BI10","v":598275352.03018248},{"$f":"'WTP Values '!BJ10","v":718053156.7390902},{"$f":"U3","v":655433782.89045489},{"$f":"V3","v":598275352.03018248},{"$f":"W3","v":718053156.7390902},{"$f":"'WTP Values '!AV10","v":246291623.88150445},{"$f":"'WTP Values '!AW10","v":224813971.68714535},{"$f":"'WTP Values '!AX10","v":269821260.92555249},{"$f":"AA3","v":246291623.88150445},{"$f":"AB3","v":224813971.68714535},{"$f":"AC3","v":269821260.92555249},{"$f":"'WTP Values '!BB10","v":197202036.46111944},{"$f":"'WTP Values '!BC10","v":180005414.58930817},{"$f":"'WTP Values '!BD10","v":216041631.5605191},{"$f":"AG3","v":197202036.46111944},{"$f":"AH3","v":180005414.58930817},{"$f":"AI3","v":216041631.5605191},{"$f":"'WTP Values '!CX10","v":262.05052756373732},{"$f":"'WTP Values '!CY10","v":239.20528348050391},{"$f":"'WTP Values '!CZ10","v":287.07841685986568},{"$f":"AM3","v":262.05052756373732},{"$f":"AN3","v":239.20528348050391},{"$f":"AO3","v":287.07841685986568},{"$f":"'WTP Values '!CF10","v":98.531745596578688},{"$f":"'WTP Values '!CG10","v":89.947496530778025},{"$f":"'WTP Values '!CH10","v":107.93613779858333},{"$f":"AS3","v":98.531745596578688},{"$f":"AT3","v":89.947496530778025},{"$f":"AU3","v":107.93613779858333},{"$f":"'WTP Values '!CL10","v":78.911479790027599},{"$f":"'WTP Values '!CM10","v":72.038285089687207},{"$f":"'WTP Values '!CN10","v":86.441342699091749},{"$f":"AY3","v":78.911479790027599},{"$f":"AZ3","v":72.038285089687207},{"$f":"BA3","v":86.441342699091749},{"$f":"'WTP Values '!BK10","v":32947694.213814352},{"$f":"'WTP Values '!BL10","v":30075354.580339462},{"$f":"'WTP Values '!BM10","v":36094458.507755592},{"$f":"BE3","v":32947694.213814352},{"$f":"BF3","v":30075354.580339462},{"$f":"BG3","v":36094458.507755592},{"$f":"'WTP Values '!AY10","v":12388426.974182747},{"$f":"'WTP Values '!AZ10","v":11309126.673188582},{"$f":"'WTP Values '!BA10","v":13570844.12639804},{"$f":"BK3","v":12388426.974182747},{"$f":"BL3","v":11309126.673188582},{"$f":"BM3","v":13570844.12639804},{"$f":"'WTP Values '!BE10","v":9921564.8609943986},{"$f":"'WTP Values '!BF10","v":9057395.9567599092},{"$f":"'WTP Values '!BG10","v":10868296.863048643},{"$f":"BQ3","v":9921564.8609943986},{"$f":"BR3","v":9057395.9567599092},{"$f":"BS3","v":10868296.863048643}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":4728.35674704335},{"$f":"D3/(1+B4)^A4","v":4316.0108178837145},{"$f":"E3/(1+B4)^A4","v":5180.0983974768787},{"$f":"F3+C4","v":9941.3700606586426},{"$f":"G3+D4","v":9074.4127446005095},{"$f":"H3+E4","v":10891.156880695136},{"$f":"I3/(1+B4)^A4","v":1776.7693578208664},{"$f":"J3/(1+B4)^A4","v":1621.8276927513664},{"$f":"K3/(1+B4)^A4","v":89.371197820026012},{"$f":"L3+I4","v":3735.6575748183714},{"$f":"M3+J4","v":3409.8927240097478},{"$f":"N3+K4","v":187.9029434166047},{"$f":"O3/(1+B4)^A4","v":1422.632772329139},{"$f":"P3/(1+B4)^A4","v":1298.5748351636969},{"$f":"Q3/(1+B4)^A4","v":1558.5432623361814},{"$f":"R3+O4","v":2991.085403822015},{"$f":"S3+P4","v":2730.253590931673},{"$f":"T3+Q4","v":3276.8372090618213},{"$f":"U3/(1+B4)^A4","v":594497762.25891602},{"$f":"V3/(1+B4)^A4","v":542653380.52624261},{"$f":"W3/(1+B4)^A4","v":651295380.26221335},{"$f":"X3+U4","v":1249931545.1493709},{"$f":"Y3+V4","v":1140928732.5564251},{"$f":"Z3+W4","v":1369348537.0013037},{"$f":"AA3/(1+B4)^A4","v":223393763.15782717},{"$f":"AB3/(1+B4)^A4","v":203912899.48947424},{"$f":"AC3/(1+B4)^A4","v":244735837.57419726},{"$f":"AD3+AA4","v":469685387.03933161},{"$f":"AE3+AB4","v":428726871.17661959},{"$f":"AF3+AC4","v":514557098.49974978},{"$f":"AG3/(1+B4)^A4","v":178868060.2821945},{"$f":"AH3/(1+B4)^A4","v":163270217.31456524},{"$f":"AI3/(1+B4)^A4","v":195956128.39956379},{"$f":"AJ3+AG4","v":376070096.74331391},{"$f":"AK3+AH4","v":343275631.90387344},{"$f":"AL3+AI4","v":411997759.96008289},{"$f":"AM3/(1+B4)^A4","v":237.68755334579348},{"$f":"AN3/(1+B4)^A4","v":216.96624351973142},{"$f":"AO3/(1+B4)^A4","v":260.3885867209666},{"$f":"AP3+AM4","v":499.73808090953082},{"$f":"AQ3+AN4","v":456.1715270002353},{"$f":"AR3+AO4","v":547.46700358083228},{"$f":"AS3/(1+B4)^A4","v":89.371197820026012},{"$f":"AT3/(1+B4)^A4","v":81.585030866918842},{"$f":"AU3/(1+B4)^A4","v":97.901258774225241},{"$f":"AV3+AS4","v":187.9029434166047},{"$f":"AW3+AT4","v":171.53252739769687},{"$f":"AX3+AU4","v":205.83739657280859},{"$f":"AY3/(1+B4)^A4","v":71.575038358301668},{"$f":"AZ3/(1+B4)^A4","v":65.340848153911296},{"$f":"BA3/(1+B4)^A4","v":78.404845985570745},{"$f":"BB3+AY4","v":150.48651814832925},{"$f":"BC3+AZ4","v":137.37913324359852},{"$f":"BD3+BA4","v":164.84618868466248},{"$f":"BE3/(1+B4)^A4","v":29884529.89915134},{"$f":"BF3/(1+B4)^A4","v":27279233.179446224},{"$f":"BG3/(1+B4)^A4","v":32738737.875515275},{"$f":"BH3+BE4","v":62832224.112965688},{"$f":"BI3+BF4","v":57354587.759785682},{"$f":"BJ3+BG4","v":68833196.38327086},{"$f":"BK3/(1+B4)^A4","v":11236668.457308615},{"$f":"BL3/(1+B4)^A4","v":10257711.268198259},{"$f":"BM3/(1+B4)^A4","v":12309155.670202304},{"$f":"BN3+BK4","v":23625095.43149136},{"$f":"BO3+BL4","v":21566837.941386841},{"$f":"BP3+BM4","v":25879999.796600342},{"$f":"BQ3/(1+B4)^A4","v":8999151.8013554625},{"$f":"BR3/(1+B4)^A4","v":8215325.1308479896},{"$f":"BS3/(1+B4)^A4","v":9857865.6354182698},{"$f":"BT3+BQ4","v":18920716.662349861},{"$f":"BU3+BR4","v":17272721.087607898},{"$f":"BV3+BS4","v":20726162.498466913}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":4084.532337366029},{"$f":"D4/(1+B5)^A5","v":3728.3324201565397},{"$f":"E4/(1+B5)^A5","v":4474.7637598331739},{"$f":"F4+C5","v":14025.902398024671},12802.745164757049,15365.920640528311,{"$f":"I4/(1+B5)^A5","v":1534.8401752042901},{"$f":"J4/(1+B5)^A5","v":1400.9957393381849},{"$f":"K4/(1+B5)^A5","v":77.202200902732756},{"$f":"L4+I5","v":5270.4977500226614},4810.8884633479329,265.10514431933746,{"$f":"O4/(1+B5)^A5","v":1228.9236776409796},{"$f":"P4/(1+B5)^A5","v":1121.7577671212152},{"$f":"Q4/(1+B5)^A5","v":1346.3282689438993},{"$f":"R4+O5","v":4220.0090814629948},3852.0113580528882,4623.1654780057206,{"$f":"U4/(1+B5)^A5","v":513549519.28207833},{"$f":"V4/(1+B5)^A5","v":468764393.06877661},{"$f":"W4/(1+B5)^A5","v":562613437.2203548},{"$f":"X4+U5","v":1763481064.4314492},1609693125.6252017,1931961974.2216585,{"$f":"AA4/(1+B5)^A5","v":192975931.89316675},{"$f":"AB4/(1+B5)^A5","v":176147629.40457767},{"$f":"AC4/(1+B5)^A5","v":211412018.20468393},{"$f":"AD4+AA5","v":662661318.93249834},604874500.58119726,725969116.70443368,{"$f":"AG4/(1+B5)^A5","v":154512955.64815417},{"$f":"AH4/(1+B5)^A5","v":141038952.43672624},{"$f":"AI4/(1+B5)^A5","v":169274271.37420475},{"$f":"AJ4+AG5","v":530583052.39146805},484314584.34059966,581272031.33428764,{"$f":"AM4/(1+B5)^A5","v":205.32344528305234},{"$f":"AN4/(1+B5)^A5","v":187.4235987644802},{"$f":"AO4/(1+B5)^A5","v":224.93345143804476},{"$f":"AP4+AM5","v":705.06152619258319},643.59512576471548,772.40045501887698,{"$f":"AS4/(1+B5)^A5","v":77.202200902732756},{"$f":"AT4/(1+B5)^A5","v":70.476217140195516},{"$f":"AU4/(1+B5)^A5","v":84.570788272735328},{"$f":"AV4+AS5","v":265.10514431933746},242.00874453789237,290.40818484554393,{"$f":"AY4/(1+B5)^A5","v":61.829209250233589},{"$f":"AZ4/(1+B5)^A5","v":56.44388135528456},{"$f":"BA4/(1+B5)^A5","v":67.729053869405675},{"$f":"BB4+AY5","v":212.31572739856284},193.82301459888308,232.57524255406815,{"$f":"BE4/(1+B5)^A5","v":25815380.541324984},{"$f":"BF4/(1+B5)^A5","v":23564827.279512987},{"$f":"BG4/(1+B5)^A5","v":28280952.705336589},{"$f":"BH4+BE5","v":88647604.654290676},80919415.039298669,97114149.088607445,{"$f":"BK4/(1+B5)^A5","v":9706656.6956558581},{"$f":"BL4/(1+B5)^A5","v":8860996.668349646},{"$f":"BM4/(1+B5)^A5","v":10633111.474097658},{"$f":"BN4+BK5","v":33331752.12714722},30427834.609736487,36513111.270697996,{"$f":"BQ4/(1+B5)^A5","v":7773805.6809031088},{"$f":"BR4/(1+B5)^A5","v":7096706.7321870113},{"$f":"BS4/(1+B5)^A5","v":8515594.9771456812},{"$f":"BT4+BQ5","v":26694522.343252972},24369427.819794908,29241757.475612596]
[4,0.05,3360.354862318502,3067.3083089095917,3681.3992193237787,17386.257260343173,15870.053473666641,19047.31985985209,1262.7168105505752,1152.6026619264071,63.514441742058303,6533.2145605732367,5963.4911252743404,328.61958606139575,1011.0385509255749,922.87289112763938,1107.6275987424165,5231.0476323885696,4774.8842491805281,5730.7930767481375,422498460.44154716,385653626.27199703,462863467.15235299,2185979524.8729963,1995346751.8971987,2394825441.3740115,158761776.74377796,144917090.63986933,173929190.57773986,821423095.67627633,749791591.22106659,899898307.28217351,127118190.99914473,116033095.21174921,139262361.97815087,657701243.39061284,600347679.55234885,720534393.31243849,168.92010656716272,154.19385853793858,185.05330716155902,873.98163275974593,797.78898430265406,957.453762180436,63.514441742058303,57.980958255208904,69.576596807079625,328.61958606139575,299.98970279310129,359.98478165262355,50.867043464592292,46.436520877851976,55.720860233672738,263.18277086315516,240.25953547673504,288.29610278774089,21238377.459042259,19386841.720898587,23266809.780152582,109885982.11333293,100306256.76019725,120380958.86876002,7985690.4854712663,7289963.8881738745,8747887.1244780999,41317442.612618484,37717798.497910365,45260998.395176098,6395529.1722301785,5838478.1914424635,7005801.0620230716,33090051.515483148,30207906.011237372,36247558.537635669]
[5,0.05,2632.9259632460621,2403.3163206567842,2884.472617556738,20019.183223589236,18273.369794323426,21931.792477408828,989.37166190597156,903.09434516053898,49.765227053539213,7522.5862224792081,6866.5854704348794,378.38481311493496,792.17515995854149,723.09505852290272,867.85520631731004,6023.222792347111,5497.979307703431,6598.6482830654477,331038599.04859132,302169707.37755758,362665638.0161826,2517018123.9215875,2297516459.2747564,2757491079.3901939,124394006.31377369,113546332.48481901,136278071.93033853,945817101.99005008,863337923.70588565,1036176379.212512,99600428.881965235,90914966.274731562,109115704.61408342,757301672.27257812,691262645.82708037,829650097.9265219,132.35332353801257,120.81492287321088,144.99410835260656,1006.3349562977585,918.60390717586495,1102.4478705330425,49.765227053539213,45.429597949871578,54.51508417217272,378.38481311493496,345.41930074297284,414.4998658247963,39.855659565396479,36.384229187555917,43.658752011214403,303.03843042855164,276.64376466429098,331.9548547989553,16640824.472493511,15190097.773506451,18230154.272993799,126526806.58582644,115496354.5337037,138611113.14175382,6256997.4526849482,5711877.4589943774,6854198.463341116,47574440.06530343,43429675.956904739,52115196.858517215,5011064.4548547082,4574600.4353506146,5489228.4491675952,38101115.970337853,34782506.446587987,41736786.986803263]
[9,0.05,609.19969187564141,556.07319858655092,667.40191496796285,24934.478331593225,22760.016634687483,27316.689107304333,228.9182909042099,208.9556654787784,11.514551267427388,9369.6012003590567,8552.5330735193857,471.28935372852487,183.2914673997536,167.30788977668763,200.80212344040257,7502.1001868432213,6847.8940616289747,8218.8094686113291,76594866.454472631,69915255.954106495,83912650.039333299,3135019704.3602428,2861623959.9007058,3434535805.0171766,28781967.80896166,26272060.714567207,31531672.590981234,1178042868.7735908,1075312639.4348242,1290587991.8586853,23045293.119738359,21035672.941280775,25246913.341892868,943241386.36733043,860987847.07185721,1033353466.9474947,30.623574321348677,27.95384861395781,33.548366860757149,1253.419626659097,1144.1480385575326,1373.1310729563697,11.514551267427388,10.511384467102689,12.613561089016677,471.28935372852487,430.2298437201448,516.27170836211883,9.2217008247378836,8.4184901207266929,10.101650651853603,377.44322996440457,344.56790162467996,413.45948241777086,3850311.5099755144,3514646.067666953,4218046.5842879945,157592838.92574009,143854088.21800661,172644196.24665475,1447728.1068484464,1321599.6334970247,1585906.9530287704,59255356.809372745,54092931.864450172,64911002.227314241,1159447.3086143408,1058459.377351403,1270083.6736575509,47456054.523366258,43322629.281348608,51984389.12964721]
[16,0.05,7.1867652572318379,6.5600288335263972,7.8733803694714855,25768.965502895382,23521.730661654121,28230.902202896224,2.7005627904209524,2.465062502479392,0.13583785104450541,9683.1755169313856,8838.7624077399614,487.06208875139583,2.1623004204087675,1.9737411977439479,2.3688746786406027,7753.1744736395858,7077.0739012418626,8493.8700082273826,903594.22773589648,824794.46254220069,989922.55903510808,3239940035.5689912,2957394501.0714946,3549480101.4468031,339542.59833479341,309933.07399420009,371981.03036062006,1217468664.9808433,1111300342.5186481,1333780358.200599,271866.70338872808,248159.09376354259,297839.34903055982,974809034.4206475,889802699.48118865,1067936914.0170766,0.36126814067701879,0.32977322658547981,0.39577209346483883,1295.3680718920605,1182.4394697055843,1419.0859250956501,0.13583785104450541,0.12400343220955025,0.14880293574249109,487.06208875139583,444.62843191281996,533.54987684052492,0.10878895702616546,9.9313432237156385E-2,0.11916977784725243,390.07519800125175,356.09962447544336,427.29681357595649,45422.35552387729,41462.490193989746,49760.548223544632,162867029.97251999,148668481.74815691,178422114.07800809,17078.935198050542,15590.990042597759,18709.039323605244,61238467.68222788,55903270.829585485,67083391.716065906,13678.069352736131,12486.70867826561,14983.253178471341,49044275.78766229,44772516.376702756,53724161.073530421]
[19,0.05,0.51559810186598021,0.4706343248582886,0.56485773897838221,{"$f":"F20+C21","v":25773.919553597858},23526.252684328829,28236.329557784575,0.19374572549309307,0.17685029380644166,9.7453771833752E-3,{"$f":"L20+I21","v":9685.0370950559136},8840.4616485228398,487.15572581581966,0.15512931792295589,0.14160156603242693,0.16994951750183176,{"$f":"R20+O21","v":7754.6650115287866},7078.4344596596229,8495.5029438869951,64826.309473357454,59172.999826090112,71019.738945725592,{"$f":"X20+U21","v":3240562909.9023595},2957963056.3867593,3550162484.4624519,24359.710236520797,22235.442363460366,26686.931647181835,{"$f":"AD20+AA21","v":1217702721.7765775},1111513988.5900011,1334036775.7707865,19504.457319895981,17803.608873479141,21367.805615555248,{"$f":"AJ20+AG21","v":974996440.21236277},889973762.91359293,1068142223.5246893,2.5918359780888269E-2,2.3658828915080591E-2,2.839376727334416E-2,{"$f":"AP20+AM21","v":1295.6171047492703},1182.6667921832707,1419.3587425521098,9.7453771833752E-3,8.8963437629709617E-3,1.0675527650455834E-2,{"$f":"AV20+AS21","v":487.15572581581966},444.71391116091831,533.65245112282867,7.8048158996465687E-3,7.1250159589874617E-3,8.5495642418548217E-3,{"$f":"BB20+AY21","v":390.15018945981302},356.16808417339229,427.37896084256772,3258.7234245373879,2974.6319070524637,3569.9571773341054,{"$f":"BH20+BE21","v":162898340.95099738},148697063.07387438,178456415.5015358,1225.289299820367,1118.5400641944861,1342.2374069168327,{"$f":"BN20+BK21","v":61250240.699418105},55914018.16199559,67096288.41243574,981.3019269504274,895.83046929057696,1074.9393673076286,{"$f":"BT20+BQ21","v":49053704.48703678},44781123.835786931,53734489.474873364]
[25,0.05,7.1081393855395843E-4,6.4882596902608237E-4,7.7872426743392489E-4,25774.218353304121,23526.52542660138,28236.656904463849,2.6710176340318746E-4,2.4380938063976197E-4,1.3435173468131557E-5,9685.1493746893284,8840.5641369060395,487.16137346236707,2.138644053555254E-4,1.9521477385710088E-4,2.3429583129501555E-4,7754.7549121596476,7078.5165206799866,8495.6014331283732,89.370857246973472,81.577090587057199,97.909243987494236,3240600478.0822239,2957997348.3573909,3550203641.8620996,33.582787664635909,30.654229146035672,36.791142022055666,1217716838.7297566,1111526874.4862502,1334052241.3966458,26.889238103744098,24.544414143559727,29.458087632363281,975007743.44660068,889984080.4711684,1068154606.6075951,3.5731573351486928E-5,3.2616538543956806E-5,3.9144220028948732E-5,1295.6321249719231,1182.6805029613065,1419.3751973243254,1.3435173468131557E-5,1.2264678876826126E-5,1.4717497655440623E-5,487.16137346236707,444.71906677513334,533.6586378107055,1.0759876557416751E-5,9.8226906533184292E-6,1.1786601637359309E-5,390.15471251117765,356.17221326670733,427.38391549091671,4.4925418143908402,4.1008875206251902,4.9216149409902625,162900229.44825625,148698786.93425485,178458484.36515674,1.6892085326173767,1.5420418841401093,1.8504355509303272,61250950.779772446,55914666.378971979,67097066.266623855,1.3528426211846871,1.2350099464070405,1.4819330843487939,49054273.171689555,44781642.987971775,53735112.42434901]
[36,0.05,4.2286812742372697E-11,3.859910556960991E-11,4.6326845168385814E-11,25774.218624718269,23526.525674346311,28236.657201808586,1.5890068609467377E-11,1.4504388651862163E-11,7.9926776022983947E-13,9685.1494766783217,8840.5642300011696,487.16137859239609,1.2722941364832957E-11,1.1613461890510205E-11,1.3938421022590528E-11,7754.7549938207167,7078.5165952199604,8495.6015225908886,5.3167340988224123E-6,4.8530775307251489E-6,5.824688630430053E-6,3240600512.2072091,2957997379.5064373,3550203679.2473459,1.9978632611373883E-6,1.8236412897266121E-6,2.1887304804822806E-6,1217716851.5528643,1111526886.1911297,1334052255.4448178,1.5996593690766298E-6,1.4601641702066397E-6,1.7524820039296263E-6,975007753.71387231,889984089.84310222,1068154617.855745,2.1256960075635649E-12,1.9403804327733835E-12,2.328716718298759E-12,1295.6321386155137,1182.6805154154661,1419.3752122709868,7.9926776022983947E-13,7.2963422757966988E-13,8.7555411287799821E-13,487.16137859239609,444.71907145822576,533.65864343037174,6.4011249700611844E-13,5.843586594941257E-13,7.0119308200667945E-13,390.1547166196828,356.17221701736139,427.38391999146211,2.6726441919372074E-7,2.4396463442317062E-7,2.9279027620519904E-7,162900231.16366917,148698788.50012016,178458486.24440515,1.0049218371677549E-7,9.1737138031063524E-8,1.100836905269551E-7,61250951.42477259,55914666.967778631,67097066.97318624,8.0481543043904221E-8,7.3471595738436492E-8,8.8161223965400924E-8,49054273.688253194,44781643.459542684,53735112.990203992]
[39,0.05,1.6241452211398252E-13,1.4825083468240599E-13,1.7793141481037673E-13,25774.218624718276,23526.525674346318,28236.657201808594,6.1030324401323795E-14,5.5708226718330007E-14,3.0698149825031909E-15,9685.1494766783235,8840.5642300011714,487.1613785923962,4.8866072130874458E-14,4.4604800899220698E-14,5.3534467191922661E-14,7754.7549938207185,7078.5165952199623,8495.6015225908905,2.0420428305349413E-8,1.8639623485858518E-8,2.2371372043041425E-8,3240600512.2072101,2957997379.5064383,3550203679.2473469,7.6733616407455204E-9,7.0042126462155215E-9,8.4064414404927089E-9,1217716851.5528646,1111526886.1911299,1334052255.4448183,6.143946425013963E-9,5.6081754696645111E-9,6.7309051858708208E-9,975007753.71387255,889984089.84310246,1068154617.8557452,8.1643396330528331E-15,7.4525825019776345E-15,8.9440983704678464E-15,1295.6321386155141,1182.6805154154663,1419.3752122709873,3.0698149825031909E-15,2.8023676107330023E-15,3.3628144001858165E-15,487.1613785923962,444.71907145822587,533.65864343037185,2.4585339626758409E-15,2.2443955046487758E-15,2.6931313082773477E-15,390.15471661968292,356.1722170173615,427.38391999146222,1.0265049576064045E-9,9.3701551247081412E-10,1.1245442658258888E-9,162900231.1636692,148698788.50012019,178458486.24440521,3.8596879112140059E-10,3.5234255000944845E-10,4.2280769890144625E-10,61250951.424772605,55914666.967778645,67097066.973186255,3.0911223865717602E-10,2.821885438259287E-10,3.3860823577693356E-10,49054273.688253209,44781643.459542699,53735112.990204006]
[44,0.05,5.7659656912431732E-18,5.2631329720442812E-18,6.3168392815944153E-18,25774.218624718276,23526.525674346318,28236.657201808594,2.1666705171629385E-18,1.9777278521465012E-18,1.0898316010901712E-19,9685.1494766783235,8840.5642300011714,487.1613785923962,1.734820825779957E-18,1.5835391337059343E-18,1.9005560408630153E-18,7754.7549938207185,7078.5165952199623,8495.6015225908905,7.2495665705621611E-13,6.6173534311004787E-13,7.9421816465209037E-13,3240600512.2072101,2957997379.5064383,3550203679.2473469,2.7241615701082079E-13,2.486603370596831E-13,2.9844161901550071E-13,1217716851.5528646,1111526886.1911299,1334052255.4448183,2.1811956119665725E-13,1.9909886706967834E-13,2.3895750126029326E-13,975007753.71387255,889984089.84310246,1068154617.8557452,2.898466319582067E-19,2.6457815753325901E-19,3.175292681465318E-19,1295.6321386155141,1182.6805154154663,1419.3752122709873,1.0898316010901712E-19,9.9488366479923885E-20,1.1938509072410468E-19,487.1613785923962,444.71907145822587,533.65864343037185,8.7281742389984237E-20,7.9679497306916791E-20,9.5610309493396921E-20,390.15471661968292,356.1722170173615,427.38391999146222,3.6442507051775501E-14,3.3265493914870918E-14,3.9923053496939066E-14,162900231.1636692,148698788.50012019,178458486.24440521,1.3702486566655378E-14,1.2508703214936889E-14,1.501032453334621E-14,61250951.424772605,55914666.967778645,67097066.973186255,1.0973960577181693E-14,1.0018127941910784E-14,1.2021113905639428E-14,49054273.688253209,44781643.459542699,53735112.990204006]
[50,0.05,5.2713495886256406E-24,4.8116508686831876E-24,5.7749681374305441E-24,25774.218624718276,23526.525674346318,28236.657201808594,1.9808091741995209E-24,1.8080743899775407E-24,9.9634366031742211E-26,9685.1494766783235,8840.5642300011714,487.1613785923962,1.58600441556611E-24,1.4476999704855404E-24,1.7375225314605001E-24,7754.7549938207185,7078.5165952199623,8495.6015225908905,6.6276842086460075E-19,6.0497035804077328E-19,7.2608853741118153E-19,3240600512.2072101,2957997379.5064383,3550203679.2473469,2.4904775263835442E-19,2.2732975457307366E-19,2.7284069830927861E-19,1217716851.5528646,1111526886.1911299,1334052255.4448183,1.9940882772358376E-19,1.8201976689134577E-19,2.1845924749092205E-19,975007753.71387255,889984089.84310246,1068154617.8557452,2.6498300648195511E-25,2.4188211247777531E-25,2.9029097061101995E-25,1295.6321386155141,1182.6805154154663,1419.3752122709873,9.9634366031742211E-26,9.0954054845219184E-26,1.0914399817402642E-25,487.1613785923962,444.71907145822587,533.65864343037185,7.9794539454287684E-26,7.284443020335686E-26,8.7408665365770504E-26,390.15471661968292,356.1722170173615,427.38391999146222,3.3316395698921638E-20,3.0411913121490721E-20,3.6498373888588874E-20,162900231.1636692,148698788.50012019,178458486.24440521,1.252705978392908E-20,1.1435681562663146E-20,1.3722708786519366E-20,61250951.424772605,55914666.967778645,67097066.973186255,1.0032592226827571E-20,9.1587528322605299E-21,1.0989918642344884E-20,49054273.688253209,44781643.459542699,53735112.990204006]

{"sheet":"Butler","index":55,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Butler"]
[null,"Number of households",{"$f":"'WTP Values '!C11","v":74762},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA11","v":0.43716404088771305}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU11","v":5.5143909323906248}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV11","v":219.60184354800001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW11","v":1329.4621579919999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!X3:X52), \"NULL\")))))","v":427612368.38215965},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!Y3:Y52), \"NULL\")))))","v":390322576.91906774},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!Z3:Z52), \"NULL\")))))","v":468464843.81265569},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AD3:AD52), \"NULL\")))))","v":160692488.61065152},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AE3:AE52), \"NULL\")))))","v":146680546.90568954},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AF3:AF52), \"NULL\")))))","v":176043137.72334689},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":128666621.39618361},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AK3:AK52), \"NULL\")))))","v":117447608.20938008},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!AL3:AL52), \"NULL\")))))","v":140957504.30503377}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BH3:BH52), \"NULL\")))))","v":21506460.888446711},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BI3:BI52), \"NULL\")))))","v":19632565.0461118},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":23559389.608470932},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BN3:BN52), \"NULL\")))))","v":8094898.7991158525},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BO3:BO52), \"NULL\")))))","v":7390767.2319024615},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BP3:BP52), \"NULL\")))))","v":8866303.4227617886},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BT3:BT52), \"NULL\")))))","v":6485526.9827097366},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BU3:BU52), \"NULL\")))))","v":5921746.3515774915},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!BV3:BV52), \"NULL\")))))","v":7103171.4767615627}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!F3:F52), \"NULL\")))))","v":1921.6323873497852},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!G3:G52), \"NULL\")))))","v":1754.057087168205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!H3:H52), \"NULL\")))))","v":2105.2179094142307},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!L3:L52), \"NULL\")))))","v":722.13039975049401},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!M3:M52), \"NULL\")))))","v":659.16262103122108},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!N3:N52), \"NULL\")))))","v":36.377384881435276},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!R3:R52), \"NULL\")))))","v":578.21046613135059},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!S3:S52), \"NULL\")))))","v":527.79373198628309},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Butler NPV 1%'!A3:A52,'Butler NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Butler NPV 2%'!A3:A52,'Butler NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Butler NPV 3%'!A3:A52,'Butler NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Butler NPV 4%'!A3:A52,'Butler NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Butler NPV 5%'!A3:A52,'Butler NPV 5%'!T3:T52), \"NULL\")))))","v":633.44403843453142}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Butler NPV 1%","index":56,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU11","v":365.24529801772667},{"$f":"'WTP Values '!CV11","v":333.39420575983473},{"$f":"'WTP Values '!CW11","v":400.13945839907058},{"$f":"C3","v":365.24529801772667},{"$f":"D3","v":333.39420575983473},{"$f":"E3","v":400.13945839907058},{"$f":"'WTP Values '!CC11","v":137.25556188625964},{"$f":"'WTP Values '!CD11","v":125.28725553628513},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"I3","v":137.25556188625964},{"$f":"J3","v":125.28725553628513},{"$f":"K3","v":6.9142614735223376},{"$f":"'WTP Values '!CI11","v":109.90065290811117},{"$f":"'WTP Values '!CJ11","v":100.31792771617582},{"$f":"'WTP Values '!CK11","v":120.39891610832794},{"$f":"O3","v":109.90065290811117},{"$f":"P3","v":100.31792771617582},{"$f":"Q3","v":120.39891610832794},{"$f":"'WTP Values '!BH11","v":81276423.083817706},{"$f":"'WTP Values '!BI11","v":74188740.192117631},{"$f":"'WTP Values '!BJ11","v":89041266.485500738},{"$f":"U3","v":81276423.083817706},{"$f":"V3","v":74188740.192117631},{"$f":"W3","v":89041266.485500738},{"$f":"'WTP Values '!AV11","v":30542874.005549386},{"$f":"'WTP Values '!AW11","v":27879619.650800485},{"$f":"'WTP Values '!AX11","v":33460576.916283783},{"$f":"AA3","v":30542874.005549386},{"$f":"AB3","v":27879619.650800485},{"$f":"AC3","v":33460576.916283783},{"$f":"'WTP Values '!BB11","v":24455706.921965428},{"$f":"'WTP Values '!BC11","v":22323305.406538129},{"$f":"'WTP Values '!BD11","v":26791839.066956602},{"$f":"AG3","v":24455706.921965428},{"$f":"AH3","v":22323305.406538129},{"$f":"AI3","v":26791839.066956602},{"$f":"'WTP Values '!CX11","v":18.36975330303618},{"$f":"'WTP Values '!CY11","v":16.769164321063347},{"$f":"'WTP Values '!CZ11","v":20.123263298528823},{"$f":"AM3","v":18.36975330303618},{"$f":"AN3","v":16.769164321063347},{"$f":"AO3","v":20.123263298528823},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"'WTP Values '!CG11","v":6.3128271766530286},{"$f":"'WTP Values '!CH11","v":7.5731570819954959},{"$f":"AS3","v":6.9142614735223376},{"$f":"AT3","v":6.3128271766530286},{"$f":"AU3","v":7.5731570819954959},{"$f":"'WTP Values '!CL11","v":5.5396158080367019},{"$f":"'WTP Values '!CM11","v":5.0580623267527187},{"$f":"'WTP Values '!CN11","v":6.0671771322156021},{"$f":"AY3","v":5.5396158080367019},{"$f":"AZ3","v":5.0580623267527187},{"$f":"BA3","v":6.0671771322156021},{"$f":"'WTP Values '!BK11","v":4087740.0736051756},{"$f":"'WTP Values '!BL11","v":3731568.0763525041},{"$f":"'WTP Values '!BM11","v":4477940.9086298784},{"$f":"BE3","v":4087740.0736051756},{"$f":"BF3","v":3731568.0763525041},{"$f":"BG3","v":4477940.9086298784},{"$f":"'WTP Values '!AY11","v":1538600.0692796547},{"$f":"'WTP Values '!AZ11","v":1404765.551396016},{"$f":"'WTP Values '!BA11","v":1685221.1990600436},{"$f":"BK3","v":1538600.0692796547},{"$f":"BL3","v":1404765.551396016},{"$f":"BM3","v":1685221.1990600436},{"$f":"'WTP Values '!BE11","v":1232706.2403797021},{"$f":"'WTP Values '!BF11","v":1125548.2709417962},{"$f":"'WTP Values '!BG11","v":1350102.1319061203},{"$f":"BQ3","v":1232706.2403797021},{"$f":"BR3","v":1125548.2709417962},{"$f":"BS3","v":1350102.1319061203}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":358.04852271123093},{"$f":"D3/(1+B4)^A4","v":326.82502280152409},{"$f":"E3/(1+B4)^A4","v":392.25513028043383},{"$f":"F3+C4","v":723.2938207289576},{"$f":"G3+D4","v":660.21922856135882},{"$f":"H3+E4","v":792.39458867950441},{"$f":"I3/(1+B4)^A4","v":134.55108507622748},{"$f":"J3/(1+B4)^A4","v":122.81860164325569},{"$f":"K3/(1+B4)^A4","v":6.7780232070604232},{"$f":"L3+I4","v":271.80664696248709},{"$f":"M3+J4","v":248.10585717954081},{"$f":"N3+K4","v":13.692284680582761},{"$f":"O3/(1+B4)^A4","v":107.73517587306262},{"$f":"P3/(1+B4)^A4","v":98.341268224856208},{"$f":"Q3/(1+B4)^A4","v":118.02658181386917},{"$f":"R3+O4","v":217.63582878117379},{"$f":"S3+P4","v":198.65919594103201},{"$f":"T3+Q4","v":238.42549792219711},{"$f":"U3/(1+B4)^A4","v":79674956.45899196},{"$f":"V3/(1+B4)^A4","v":72726928.920809358},{"$f":"W3/(1+B4)^A4","v":87286801.769925237},{"$f":"X3+U4","v":160951379.54280967},{"$f":"Y3+V4","v":146915669.11292699},{"$f":"Z3+W4","v":176328068.25542599},{"$f":"AA3/(1+B4)^A4","v":29941058.725173399},{"$f":"AB3/(1+B4)^A4","v":27330281.002647273},{"$f":"AC3/(1+B4)^A4","v":32801271.361909404},{"$f":"AD3+AA4","v":60483932.730722785},{"$f":"AE3+AB4","v":55209900.653447762},{"$f":"AF3+AC4","v":66261848.278193191},{"$f":"AG3/(1+B4)^A4","v":23973832.881056197},{"$f":"AH3/(1+B4)^A4","v":21883448.099733487},{"$f":"AI3/(1+B4)^A4","v":26263933.993683562},{"$f":"AJ3+AG4","v":48429539.803021625},{"$f":"AK3+AH4","v":44206753.506271616},{"$f":"AL3+AI4","v":53055773.060640164},{"$f":"AM3/(1+B4)^A4","v":18.007796591546104},{"$f":"AN3/(1+B4)^A4","v":16.438745535793888},{"$f":"AO3/(1+B4)^A4","v":19.726755512723088},{"$f":"AP3+AM4","v":36.377549894582287},{"$f":"AQ3+AN4","v":33.207909856857235},{"$f":"AR3+AO4","v":39.850018811251914},{"$f":"AS3/(1+B4)^A4","v":6.7780232070604232},{"$f":"AT3/(1+B4)^A4","v":6.1884395418616105},{"$f":"AU3/(1+B4)^A4","v":7.4239359690182294},{"$f":"AV3+AS4","v":13.692284680582761},{"$f":"AW3+AT4","v":12.501266718514639},{"$f":"AX3+AU4","v":14.997093051013724},{"$f":"AY3/(1+B4)^A4","v":5.4304634918505066},{"$f":"AZ3/(1+B4)^A4","v":4.9583985165696687},{"$f":"BA3/(1+B4)^A4","v":5.9476297737629666},{"$f":"BB3+AY4","v":10.970079299887209},{"$f":"BC3+AZ4","v":10.016460843322388},{"$f":"BD3+BA4","v":12.014806905978569},{"$f":"BE3/(1+B4)^A4","v":4007195.4451575098},{"$f":"BF3/(1+B4)^A4","v":3658041.4433413432},{"$f":"BG3/(1+B4)^A4","v":4389707.7822075076},{"$f":"BH3+BE4","v":8094935.5187626854},{"$f":"BI3+BF4","v":7389609.5196938477},{"$f":"BJ3+BG4","v":8867648.690837387},{"$f":"BK3/(1+B4)^A4","v":1508283.5695320603},{"$f":"BL3/(1+B4)^A4","v":1377086.1203764493},{"$f":"BM3/(1+B4)^A4","v":1652015.6838153549},{"$f":"BN3+BK4","v":3046883.6388117149},{"$f":"BO3+BL4","v":2781851.6717724651},{"$f":"BP3+BM4","v":3337236.8828753987},{"$f":"BQ3/(1+B4)^A4","v":1208417.0575234802},{"$f":"BR3/(1+B4)^A4","v":1103370.5234210335},{"$f":"BS3/(1+B4)^A4","v":1323499.7862034314},{"$f":"BT3+BQ4","v":2441123.297903182},{"$f":"BU3+BR4","v":2228918.79436283},{"$f":"BV3+BS4","v":2673601.918109552}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":347.51836862356822},{"$f":"D4/(1+B5)^A5","v":317.21314722738708},{"$f":"E4/(1+B5)^A5","v":380.71896492426373},{"$f":"F4+C5","v":1070.8121893525258},977.43237578874596,1173.1135536037682,{"$f":"I4/(1+B5)^A5","v":130.5939575679607},{"$f":"J4/(1+B5)^A5","v":119.20652473719399},{"$f":"K4/(1+B5)^A5","v":6.5786825471977837},{"$f":"L4+I5","v":402.40060453044782},367.31238191673481,20.270967227780545,{"$f":"O4/(1+B5)^A5","v":104.56670028764664},{"$f":"P4/(1+B5)^A5","v":95.449066073755361},{"$f":"Q4/(1+B5)^A5","v":114.55543750211751},{"$f":"R4+O5","v":322.20252906882041},294.10826201478739,352.98093542431462,{"$f":"U4/(1+B5)^A5","v":77331727.775661647},{"$f":"V4/(1+B5)^A5","v":70588040.699571639},{"$f":"W4/(1+B5)^A5","v":84719709.84200272},{"$f":"X4+U5","v":238283107.31847131},217503709.81249863,261047778.09742871,{"$f":"AA4/(1+B5)^A5","v":29060496.617176343},{"$f":"AB4/(1+B5)^A5","v":26526501.481263511},{"$f":"AC4/(1+B5)^A5","v":31836590.82337046},{"$f":"AD4+AA5","v":89544429.347899124},81736402.134711266,98098439.101563647,{"$f":"AG4/(1+B5)^A5","v":23268766.002416961},{"$f":"AH4/(1+B5)^A5","v":21239859.128287256},{"$f":"AI4/(1+B5)^A5","v":25491515.580091219},{"$f":"AJ4+AG5","v":71698305.805438578},65446612.634558871,78547288.640731379,{"$f":"AM4/(1+B5)^A5","v":17.478189957639664},{"$f":"AN4/(1+B5)^A5","v":15.955284461331097},{"$f":"AO4/(1+B5)^A5","v":19.146594551226379},{"$f":"AP4+AM5","v":53.855739852221951},49.163194318188332,58.996613362478293,{"$f":"AS4/(1+B5)^A5","v":6.5786825471977837},{"$f":"AT4/(1+B5)^A5","v":6.006438450376745},{"$f":"AU4/(1+B5)^A5","v":7.2055991103747639},{"$f":"AV4+AS5","v":20.270967227780545},18.507705168891384,22.202692161388487,{"$f":"AY4/(1+B5)^A5","v":5.2707543638708563},{"$f":"AZ4/(1+B5)^A5","v":4.8125727496815678},{"$f":"BA4/(1+B5)^A5","v":5.7727108619354608},{"$f":"BB4+AY5","v":16.240833663758064},14.829033593003956,17.787517767914029,{"$f":"BE4/(1+B5)^A5","v":3889344.4198904107},{"$f":"BF4/(1+B5)^A5","v":3550458.9856181284},{"$f":"BG4/(1+B5)^A5","v":4260607.1256919168},{"$f":"BH4+BE5","v":11984279.938653097},10940068.505311977,13128255.816529304,{"$f":"BK4/(1+B5)^A5","v":1463925.1728689582},{"$f":"BL4/(1+B5)^A5","v":1336586.221285284},{"$f":"BM4/(1+B5)^A5","v":1603430.1469331342},{"$f":"BN4+BK5","v":4510808.8116806727},4118437.8930577491,4940667.0298085324,{"$f":"BQ4/(1+B5)^A5","v":1172877.6906200035},{"$f":"BR4/(1+B5)^A5","v":1070920.5595462236},{"$f":"BS4/(1+B5)^A5","v":1284575.8532733945},{"$f":"BT4+BQ5","v":3614000.9885231853},3299839.3539090538,3958177.7713829465]
[4,0.01,333.95832159398293,304.83559949705273,365.86344206406022,1404.7705109465087,1282.2679752857987,1538.9769956678283,125.49822633103317,114.55512720654804,6.3219846204492169,527.89883086148097,481.86750912328284,26.592951848229763,100.48654366385406,91.724676396120515,110.08552379316461,422.6890727326745,385.8329384109079,463.06645921747923,74314270.397306696,67833719.667841405,81413975.948452011,312597377.71577799,285337429.48034,342461754.04588073,27926566.050015837,25491446.531388544,30594338.016601011,117470995.39791496,107227848.66609982,128692777.11816466,22360826.768692695,20411087.141867977,24496845.423545137,94059132.57413128,85857699.776426852,103044134.06427652,16.796197006428663,15.332714757971283,18.39950102751034,70.651936858650615,64.49590907615962,77.396114389988639,6.3219846204492169,5.7720692911578775,6.9244391152930147,26.592951848229763,24.279774460049261,29.127131276681503,5.0650913442769223,4.624787818837607,5.5474616727024344,21.305925008034986,19.453821411841563,23.334979440616465,3737583.5404386059,3411921.2990714195,4094359.7033533598,15721863.479091702,14351989.804383397,17222615.519882664,1406803.3169206779,1284433.0873617178,1540864.8549539361,5917612.1286013508,5402870.9804194672,6481531.8847624687,1127112.407168221,1029133.6082264603,1234452.1459929743,4741113.395691406,4328972.9621355142,5192629.9173759203]
[5,0.01,317.74988408741473,290.04061328247877,348.10651147365297,1722.5203950339235,1572.3085885682774,1887.0835071414813,119.40725620948386,108.99527287645681,6.0151514439350056,647.30608707096485,590.8627819997397,32.60810329216477,95.609498362354501,87.272882297741333,104.74259859141247,518.29857109502905,473.10582070864922,567.80905780889168,70707478.382567272,64541456.726686165,77462604.606593207,383304856.09834528,349878886.20702618,419924358.65247393,26571169.369273607,24254236.702078275,29109462.857838579,144042164.76718858,131482085.3681781,157802239.97600323,21275559.416929591,19420449.062238686,23307907.875109613,115334691.99106087,105278148.83866554,126352041.93938613,15.981005133900064,14.588551990071293,17.506493896761206,86.632941992550684,79.084461066230915,94.902608286749853,6.0151514439350056,5.491925877025329,6.5883662241233356,32.60810329216477,29.771700337074591,35.715497500804837,4.8192606186734341,4.4003269220856405,5.2782194348899072,26.125185626708422,23.854148333927203,28.61319887550637,3556182.4932910851,3246326.0448810998,3895642.7704604687,19278045.972382788,17598315.849264495,21118258.290343132,1338525.0852613878,1222094.0106514762,1466080.0387278202,7256137.2138627386,6624964.991070943,7947611.9234902887,1072408.7814964093,979185.31619040354,1174538.859904832,5813522.1771878153,5308158.2783259181,6367168.7772807525]
[9,0.01,235.7459211286552,215.1877780833035,258.26819869322964,2794.627861574284,2550.9232873372794,3061.616083838031,88.59097993189495,80.866090877504618,4.4627787102156917,1050.1934439269858,958.61947278205969,52.903590712829342,70.934877993161294,64.749751478032493,77.710934363546258,840.89084319247331,767.56984232939681,921.21696647645285,52459498.670964316,47884785.892894402,57471281.62911395,621876195.72891116,567645693.13066232,681287905.69170833,19713759.50746733,17994774.062705468,21596977.618703518,233694908.96038488,213317357.59248444,256019341.03490537,15784825.120161723,14408476.232992344,17292671.018214814,187119725.59138227,170803927.08714768,204994343.05023533,11.856673958114147,10.823581058762848,12.988469032107554,140.55382689257672,128.30712422939004,153.97058520691621,4.4627787102156917,4.0745856709532422,4.8880598924517225,52.903590712829342,48.301792819579703,57.945046510622134,3.5755198997827744,3.2647033892510136,3.916031963854226,42.38566454811788,38.701119441204568,46.422232803043983,2638413.2916060118,2408523.6913065198,2890266.6509163473,31276822.35081451,28551617.694007218,34262394.324191868,993082.43678838771,906699.55419271195,1087718.3800424042,11772402.395773927,10748384.634154921,12894255.289168019,795644.6522283504,726480.0268422917,871417.29799495521,9431894.7381340582,8611989.1880662721,10330134.444639899]
[16,0.01,95.323322895373167,87.010684872796887,104.43015420913959,3855.1249113042159,3518.9400517535014,4223.4290282230186,35.821559691193627,32.69801850695093,1.8045143431021535,1448.7177212534471,1322.3935325333832,72.979287603459511,28.682355338805117,26.181413608285851,31.422238201927726,1159.9895935528093,1058.8449578624695,1270.7976346370774,21211878.054139107,19362103.42724508,23238381.006614406,857863920.58336532,783054188.52791929,939821009.12814808,7971213.4743001675,7276145.6495039212,8732688.4013756346,322376756.33514857,294266392.52251554,353172797.3410238,6382557.8596332278,5826034.341600717,6992251.8926347084,258127361.2284753,235620092.14755306,282784985.23385531,4.794218940304277,4.3764901942275287,5.25185768447915,193.89077411096656,176.99672923030371,212.39888387318047,1.8045143431021535,1.6475493773874068,1.9764758144248644,72.979287603459511,66.631213164288837,79.933860018107097,1.4457532766381227,1.3200753329740917,1.5834385493158163,58.470050173186472,53.38730487325094,64.038403315911978,1066836.367403999,973881.03441362467,1168672.6960110243,43145657.65587765,39386300.460125037,47264185.581300609,401550.60724058893,366621.88664649246,439816.43399645353,16239758.561728323,14827149.592671683,17787328.846705716,321717.09156719345,293750.53381277632,352355.58721736853,13011082.035551105,11880041.171597814,14250183.06810238]
[19,0.01,55.698691011913276,50.841505565057311,61.019934208605406,{"$f":"F20+C21","v":4058.6025573262364},3704.6734987097434,4446.3461623174244,20.931015875249621,19.105889033258631,1.0544018375579627,{"$f":"L20+I21","v":1525.18260331386},1392.1908878215693,76.831213025220279,16.759483398029452,15.298149734284985,18.36043355761846,{"$f":"R20+O21","v":1221.2150939805799},1114.7319354533597,1337.8717028490007,12394383.720935361,11313535.694916239,13578496.468542172,{"$f":"X20+U21","v":903142902.50576198},824384632.19840479,989425774.47795367,4657686.5221364936,4251549.1065520458,5102626.4947290178,{"$f":"AD20+AA21","v":339392148.83746284},309798089.73894024,371813638.06482071,3729413.8233049889,3404229.6970048733,4085666.1918174708,{"$f":"AJ20+AG21","v":271751601.43989736},248056374.4493517,297710681.4044342,2.8013261737902706,2.5572416869322052,3.0687306057030561,{"$f":"AP20+AM21","v":204.12453805096291},186.33880728120531,223.60952578558431,1.0544018375579627,0.96268511116313005,1.1548812225209744,{"$f":"AV20+AS21","v":76.831213025220279},70.14808037824227,84.152855264213315,0.84477295365913641,0.77133765221838824,0.92522429785097959,{"$f":"BB20+AY21","v":61.556162412284962},56.205144339675378,67.418419232782028,623366.74156363821,569051.69868768658,682871.06882147118,{"$f":"BH20+BE21","v":45422931.94863718},41465151.830061838,49758840.214936689,234631.3842089668,214222.06614577476,256990.6179835771,{"$f":"BN20+BK21","v":17096910.51403394},15609742.521758517,18726163.225880947,187983.59448841962,171642.36118143727,205886.07680286883,{"$f":"BT20+BQ21","v":13697820.962487115},12507082.543241363,15002323.082444839]
[25,0.01,14.536489140294259,13.268839538160606,15.925250573216179,4227.8965669395257,3859.2042816691487,4631.8138841047185,5.4626685015059788,4.9863388780218845,0.27518242498534323,1588.8016137147063,1450.2624960210351,80.036026488172723,4.3739636243926956,3.9925783432049506,4.7917866321908562,1272.1548933179274,1161.2300678354591,1393.6775280620711,3234740.7288526846,2952656.26138872,3543775.67713879,940815150.78811455,858771684.85437822,1030697087.5001525,1215583.4960906082,1109587.9686580561,1331705.8853634666,353549006.25239944,322720508.24177444,387322873.25792277,973318.80798672338,888450.82572935498,1066295.1166216633,283087010.01385272,258403398.49211285,310128905.22600132,0.73110241486670691,0.6674001728917982,0.80089079857819034,212.63906023415345,194.11144413973417,232.93681336136186,0.27518242498534323,0.25124579069466191,0.30140597641540928,80.036026488172723,73.074124410928121,87.663071918063508,0.22047255768100166,0.20130709000996888,0.24146910302022104,64.123817018516689,58.549595197269547,70.230602577294221,162688.99151009286,148513.61294056757,178218.69232117647,47317630.966183357,43194762.382803306,51834400.325765379,61235.129705226733,55908.616191238652,67070.540790209052,17810063.5000773,16260862.177653208,19507276.235199809,49060.784556856408,44795.977679165939,53733.053061203107,14269189.802118491,13028782.838454457,15628105.82225918]
[36,0.01,0.48850731161232314,0.44590719729116973,0.5351774606091001,4270.8123105264876,3898.377572401213,4678.8296362276842,0.18357620455292312,0.1675688659470336,9.2476680810032654E-3,1604.9289246801418,1464.983549960649,80.848441251898151,0.14698963350918967,0.13417295565778908,0.16103082270551872,1285.0680458371837,1173.0172653337108,1407.8242098671367,108705.37458969436,99225.759290671369,119090.67673001866,950365001.67369998,867488744.23448324,1041159295.1778119,40850.402045807285,37288.359681294627,44752.763589520138,357137745.53623104,325996319.36030036,391254438.00907624,32708.953973853437,29856.915255674332,35833.477793638209,285960516.81379521,261026351.49394432,313276903.8501063,2.456912888338475E-2,2.2428377380700349E-2,2.6914408777287371E-2,214.79747713038017,196.08179436758419,235.3012649026673,9.2476680810032654E-3,8.4432633341944095E-3,1.0128926030319197E-2,80.848441251898151,73.815871598071638,88.552905871405528,7.4091106454648916E-3,6.7650437736494033E-3,8.1147119648630264E-3,64.774713095422371,59.143909503408146,70.943486273582664,5467.2597423277639,4990.8877649366977,5989.1445193291929,47797933.945581242,43633215.717072539,52360551.284792908,2057.8427362913221,1878.8421005895191,2253.9451757294432,17990846.569467783,16425919.903326055,19705287.05493845,1648.7166700401881,1505.3953135379991,1805.7310153997257,14414030.831468621,13161032.976245806,15786740.682785928]
[39,0.01,0.15712108051483115,0.14341939001176909,0.17213183688193559,4271.5390967819749,3899.0409795079445,4679.625856905187,5.9044544330294796E-2,5.3896022950700596E-2,2.9743743165974229E-3,1605.2020437494618,1465.232853800577,80.862199649974926,4.7277020205116434E-2,4.3154727202016657E-2,5.1793158993211366E-2,1285.2867325237371,1173.2168837584757,1408.0637866060515,34963.460131087595,31914.483456139827,38303.737451349472,950526730.20932531,867636369.28804636,1041336474.6487155,13138.921683113242,11993.243958649649,14394.057988615003,357198521.51651275,326051795.84276402,391321019.80365491,10520.346510105517,9603.0308539868292,11525.302929362775,286009180.19633722,261070771.70040438,313330215.80374062,7.9022933448519087E-3,7.2137525979276279E-3,8.6566175940089463E-3,214.83403032980476,196.11516262231791,235.34130733787532,2.9743743165974229E-3,2.7156495442440297E-3,3.2578177736703605E-3,80.862199649974926,73.828433227338749,88.567975378138982,2.3830297778495227E-3,2.1758752882074803E-3,2.6099759034880821E-3,64.785736143910071,59.153974328878682,70.955559094158943,1758.4624380228126,1605.2445065088825,1926.3188817596881,47806067.967614174,43640641.007429525,52369461.751054719,661.87438052571599,604.3014995764363,724.94780121704002,17993908.165028665,16428715.187209181,19708640.405718271,530.28509195601953,484.18791826141978,580.78641100034463,14416483.741765957,13163272.65740706,15789427.194229877]
[44,0.01,1.9442224906786421E-2,1.7746772282028242E-2,2.1299661861483746E-2,4271.8105771651835,3899.2887855364693,4679.9232735019023,7.3061953661905559E-3,6.6691152858380015E-3,3.6805025926993704E-4,1605.3040633859653,1465.3259776062182,80.867338898487148,5.850077257225814E-3,5.3399830837684683E-3,6.4089060645424458E-3,1285.3684197392281,1173.2914483034726,1408.1532769952785,4326.3924430808638,3949.1108583587879,4739.7196853501728,950587141.54002357,867691512.46915329,1041402657.4504598,1625.8153874624593,1484.0487708077715,1781.1264524085459,357221223.49566025,326072518.27195764,391345890.45987666,1301.7918555332876,1188.2828519143084,1426.145561991372,286027357.69163376,261087364.21929267,313350129.70482635,9.7783291705093615E-4,8.9263261155835179E-4,1.0711732992370784E-3,214.84768424319725,196.12762684617149,235.35626460429691,3.6805025926993704E-4,3.3603555318104301E-4,4.0312366522356359E-4,80.867338898487148,73.833125440353797,88.573604372127051,2.9487705118057885E-4,2.6924367235658979E-4,3.2295945490343377E-4,64.789853642562491,59.157733897328185,70.960068719831838,217.59284049060722,198.63359279140849,238.36346350626056,47809106.312659718,43643414.616116159,52372790.125493638,81.900598723328102,74.776507568405847,89.70532885058384,17995051.779302906,16429759.324648539,19709893.000890318,65.617687892310968,59.913605310896884,71.866741168497313,14417399.990556393,13164109.257570218,15790430.701314375]
[50,0.01,1.1406553313094039E-3,1.0411848702544097E-3,1.2496292463373625E-3,4271.8418594484838,3899.3173398588706,4679.9575443767517,4.2864696484013723E-4,3.9127013201317463E-4,2.1593130026981733E-5,1605.3158189578915,1465.3367081247025,80.867931086497251,3.4321801357710326E-4,3.1329131325275467E-4,3.7600392472724619E-4,1285.3778324363329,1173.300040265784,1408.1635888405594,253.82499324006591,231.69027084685447,278.07447727444372,950594102.64837027,867697866.53640902,1041410283.5968846,95.384915992129905,87.067614455698163,104.49685637402813,357223839.41116321,326074906.08684528,391348756.26883346,76.374788759433301,69.715332305742479,83.670492770654093,286029452.25754988,261089276.15071994,313352424.35421515,5.7368451157801903E-5,5.2369836896561477E-5,6.2844635343384332E-5,214.84925756345658,196.12906308026365,235.3579881079994,2.1593130026981733E-5,1.971486016045767E-5,2.365085066749436E-5,80.867931086497251,73.833666117124267,88.574252992784466,1.730013319579063E-5,1.5796249234194717E-5,1.8947698928418095E-5,64.790328095846419,59.158167106843869,70.960588357332767,12.765948071803898,11.653628516331731,13.984539153380826,47809456.416668549,43643734.214945637,52373173.649160795,4.8050238601337973,4.3870607620029993,5.2629193464666351,17995183.556285433,16429879.639062408,19710037.335580621,3.8497222350532097,3.5150695788930619,4.2163477611590405,14417505.568550272,13164205.6577705,15790546.333952509]

{"sheet":"Butler NPV 2%","index":57,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU11","v":365.24529801772667},{"$f":"'WTP Values '!CV11","v":333.39420575983473},{"$f":"'WTP Values '!CW11","v":400.13945839907058},{"$f":"C3","v":365.24529801772667},{"$f":"D3","v":333.39420575983473},{"$f":"E3","v":400.13945839907058},{"$f":"'WTP Values '!CC11","v":137.25556188625964},{"$f":"'WTP Values '!CD11","v":125.28725553628513},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"I3","v":137.25556188625964},{"$f":"J3","v":125.28725553628513},{"$f":"K3","v":6.9142614735223376},{"$f":"'WTP Values '!CI11","v":109.90065290811117},{"$f":"'WTP Values '!CJ11","v":100.31792771617582},{"$f":"'WTP Values '!CK11","v":120.39891610832794},{"$f":"O3","v":109.90065290811117},{"$f":"P3","v":100.31792771617582},{"$f":"Q3","v":120.39891610832794},{"$f":"'WTP Values '!BH11","v":81276423.083817706},{"$f":"'WTP Values '!BI11","v":74188740.192117631},{"$f":"'WTP Values '!BJ11","v":89041266.485500738},{"$f":"U3","v":81276423.083817706},{"$f":"V3","v":74188740.192117631},{"$f":"W3","v":89041266.485500738},{"$f":"'WTP Values '!AV11","v":30542874.005549386},{"$f":"'WTP Values '!AW11","v":27879619.650800485},{"$f":"'WTP Values '!AX11","v":33460576.916283783},{"$f":"AA3","v":30542874.005549386},{"$f":"AB3","v":27879619.650800485},{"$f":"AC3","v":33460576.916283783},{"$f":"'WTP Values '!BB11","v":24455706.921965428},{"$f":"'WTP Values '!BC11","v":22323305.406538129},{"$f":"'WTP Values '!BD11","v":26791839.066956602},{"$f":"AG3","v":24455706.921965428},{"$f":"AH3","v":22323305.406538129},{"$f":"AI3","v":26791839.066956602},{"$f":"'WTP Values '!CX11","v":18.36975330303618},{"$f":"'WTP Values '!CY11","v":16.769164321063347},{"$f":"'WTP Values '!CZ11","v":20.123263298528823},{"$f":"AM3","v":18.36975330303618},{"$f":"AN3","v":16.769164321063347},{"$f":"AO3","v":20.123263298528823},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"'WTP Values '!CG11","v":6.3128271766530286},{"$f":"'WTP Values '!CH11","v":7.5731570819954959},{"$f":"AS3","v":6.9142614735223376},{"$f":"AT3","v":6.3128271766530286},{"$f":"AU3","v":7.5731570819954959},{"$f":"'WTP Values '!CL11","v":5.5396158080367019},{"$f":"'WTP Values '!CM11","v":5.0580623267527187},{"$f":"'WTP Values '!CN11","v":6.0671771322156021},{"$f":"AY3","v":5.5396158080367019},{"$f":"AZ3","v":5.0580623267527187},{"$f":"BA3","v":6.0671771322156021},{"$f":"'WTP Values '!BK11","v":4087740.0736051756},{"$f":"'WTP Values '!BL11","v":3731568.0763525041},{"$f":"'WTP Values '!BM11","v":4477940.9086298784},{"$f":"BE3","v":4087740.0736051756},{"$f":"BF3","v":3731568.0763525041},{"$f":"BG3","v":4477940.9086298784},{"$f":"'WTP Values '!AY11","v":1538600.0692796547},{"$f":"'WTP Values '!AZ11","v":1404765.551396016},{"$f":"'WTP Values '!BA11","v":1685221.1990600436},{"$f":"BK3","v":1538600.0692796547},{"$f":"BL3","v":1404765.551396016},{"$f":"BM3","v":1685221.1990600436},{"$f":"'WTP Values '!BE11","v":1232706.2403797021},{"$f":"'WTP Values '!BF11","v":1125548.2709417962},{"$f":"'WTP Values '!BG11","v":1350102.1319061203},{"$f":"BQ3","v":1232706.2403797021},{"$f":"BR3","v":1125548.2709417962},{"$f":"BS3","v":1350102.1319061203}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":351.06237794860311},{"$f":"D3/(1+B4)^A4","v":320.4481024219865},{"$f":"E3/(1+B4)^A4","v":384.60155555466224},{"$f":"F3+C4","v":716.30767596632973},{"$f":"G3+D4","v":653.84230818182118},{"$f":"H3+E4","v":784.74101395373282},{"$f":"I3/(1+B4)^A4","v":131.92576113635107},{"$f":"J3/(1+B4)^A4","v":120.42219870846321},{"$f":"K3/(1+B4)^A4","v":6.6457722736662221},{"$f":"L3+I4","v":269.18132302261074},{"$f":"M3+J4","v":245.70945424474834},{"$f":"N3+K4","v":13.560033747188559},{"$f":"O3/(1+B4)^A4","v":105.63307661294807},{"$f":"P3/(1+B4)^A4","v":96.422460319277022},{"$f":"Q3/(1+B4)^A4","v":115.72367945821601},{"$f":"R3+O4","v":215.53372952105923},{"$f":"S3+P4","v":196.74038803545284},{"$f":"T3+Q4","v":236.12259556654396},{"$f":"U3/(1+B4)^A4","v":78120360.518855929},{"$f":"V3/(1+B4)^A4","v":71307900.992039248},{"$f":"W3/(1+B4)^A4","v":85583685.587755427},{"$f":"X3+U4","v":159396783.60267365},{"$f":"Y3+V4","v":145496641.18415689},{"$f":"Z3+W4","v":174624952.07325616},{"$f":"AA3/(1+B4)^A4","v":29356856.983419247},{"$f":"AB3/(1+B4)^A4","v":26797020.041138489},{"$f":"AC3/(1+B4)^A4","v":32161261.934144352},{"$f":"AD3+AA4","v":59899730.988968633},{"$f":"AE3+AB4","v":54676639.691938974},{"$f":"AF3+AC4","v":65621838.850428134},{"$f":"AG3/(1+B4)^A4","v":23506062.016498875},{"$f":"AH3/(1+B4)^A4","v":21456464.250805583},{"$f":"AI3/(1+B4)^A4","v":25751479.30311092},{"$f":"AJ3+AG4","v":47961768.938464299},{"$f":"AK3+AH4","v":43779769.657343715},{"$f":"AL3+AI4","v":52543318.370067522},{"$f":"AM3/(1+B4)^A4","v":17.656433393921741},{"$f":"AN3/(1+B4)^A4","v":16.117997232855966},{"$f":"AO3/(1+B4)^A4","v":19.341852459178032},{"$f":"AP3+AM4","v":36.026186696957922},{"$f":"AQ3+AN4","v":32.887161553919313},{"$f":"AR3+AO4","v":39.465115757706855},{"$f":"AS3/(1+B4)^A4","v":6.6457722736662221},{"$f":"AT3/(1+B4)^A4","v":6.067692403549624},{"$f":"AU3/(1+B4)^A4","v":7.2790821626254285},{"$f":"AV3+AS4","v":13.560033747188559},{"$f":"AW3+AT4","v":12.380519580202652},{"$f":"AX3+AU4","v":14.852239244620925},{"$f":"AY3/(1+B4)^A4","v":5.3245057747373146},{"$f":"AZ3/(1+B4)^A4","v":4.8616516020306797},{"$f":"BA3/(1+B4)^A4","v":5.8315812497266455},{"$f":"BB3+AY4","v":10.864121582774017},{"$f":"BC3+AZ4","v":9.9197139287833984},{"$f":"BD3+BA4","v":11.898758381942248},{"$f":"BE3/(1+B4)^A4","v":3929008.1445647595},{"$f":"BF3/(1+B4)^A4","v":3586666.7400543098},{"$f":"BG3/(1+B4)^A4","v":4304057.0056034969},{"$f":"BH3+BE4","v":8016748.218169935},{"$f":"BI3+BF4","v":7318234.8164068144},{"$f":"BJ3+BG4","v":8781997.9142333753},{"$f":"BK3/(1+B4)^A4","v":1478854.3534022055},{"$f":"BL3/(1+B4)^A4","v":1350216.7929604154},{"$f":"BM3/(1+B4)^A4","v":1619782.0060169585},{"$f":"BN3+BK4","v":3017454.4226818602},{"$f":"BO3+BL4","v":2754982.3443564316},{"$f":"BP3+BM4","v":3305003.2050770018},{"$f":"BQ3/(1+B4)^A4","v":1184838.7546902173},{"$f":"BR3/(1+B4)^A4","v":1081841.859805648},{"$f":"BS3/(1+B4)^A4","v":1297676.0206710114},{"$f":"BT3+BQ4","v":2417544.9950699192},{"$f":"BU3+BR4","v":2207390.130747444},{"$f":"BV3+BS4","v":2647778.152577132}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":330.81391956016461},{"$f":"D4/(1+B5)^A5","v":301.96540397545675},{"$f":"E4/(1+B5)^A5","v":362.41863570069415},{"$f":"F4+C5","v":1047.1215955264943},955.80771215727793,1147.1596496544271,{"$f":"I4/(1+B5)^A5","v":124.3165912209021},{"$f":"J4/(1+B5)^A5","v":113.47652741824714},{"$f":"K4/(1+B5)^A5","v":6.2624596437891746},{"$f":"L4+I5","v":393.49791424351281},359.18598166299546,19.822493390977733,{"$f":"O4/(1+B5)^A5","v":99.540407359300048},{"$f":"P4/(1+B5)^A5","v":90.861037910830888},{"$f":"Q4/(1+B5)^A5","v":109.04900778943998},{"$f":"R4+O5","v":315.07413688035928},287.60142594628371,345.17160335598396,{"$f":"U4/(1+B5)^A5","v":73614560.499785095},{"$f":"V4/(1+B5)^A5","v":67195027.734467939},{"$f":"W4/(1+B5)^A5","v":80647418.402193949},{"$f":"X4+U5","v":233011344.10245875},212691668.91862482,255272370.4754501,{"$f":"AA4/(1+B5)^A5","v":27663622.007579334},{"$f":"AB4/(1+B5)^A5","v":25251430.48406956},{"$f":"AC4/(1+B5)^A5","v":30306275.427761905},{"$f":"AD4+AA5","v":87563352.996547967},79928070.176008537,95928114.278190047,{"$f":"AG4/(1+B5)^A5","v":22150287.235394828},{"$f":"AH4/(1+B5)^A5","v":20218905.483944319},{"$f":"AI4/(1+B5)^A5","v":24266194.094947383},{"$f":"AJ4+AG5","v":70112056.173859119},63998675.141288035,76809512.465014905,{"$f":"AM4/(1+B5)^A5","v":16.638051535534732},{"$f":"AN4/(1+B5)^A5","v":15.188348780687638},{"$f":"AO4/(1+B5)^A5","v":18.226259563797139},{"$f":"AP4+AM5","v":52.66423823249265},48.075510334606953,57.691375321503997,{"$f":"AS4/(1+B5)^A5","v":6.2624596437891746},{"$f":"AT4/(1+B5)^A5","v":5.71772207102625},{"$f":"AU4/(1+B5)^A5","v":6.8592416968449434},{"$f":"AV4+AS5","v":19.822493390977733},18.098241651228903,21.711480941465869,{"$f":"AY4/(1+B5)^A5","v":5.0174007119596862},{"$f":"AZ4/(1+B5)^A5","v":4.5812428873799291},{"$f":"BA4/(1+B5)^A5","v":5.4952292573431842},{"$f":"BB4+AY5","v":15.881522294733703},14.500956816163328,17.393987639285431,{"$f":"BE4/(1+B5)^A5","v":3702392.1272406159},{"$f":"BF4/(1+B5)^A5","v":3379796.1757302149},{"$f":"BG4/(1+B5)^A5","v":4055809.0455438495},{"$f":"BH4+BE5","v":11719140.345410552},10698030.99213703,12837806.959777225,{"$f":"BK4/(1+B5)^A5","v":1393557.4867530263},{"$f":"BL4/(1+B5)^A5","v":1272339.4404870821},{"$f":"BM4/(1+B5)^A5","v":1526356.7613671953},{"$f":"BN4+BK5","v":4411011.9094348866},4027321.7848435137,4831359.9664441971,{"$f":"BQ4/(1+B5)^A5","v":1116500.0213814985},{"$f":"BR4/(1+B5)^A5","v":1019443.7469427747},{"$f":"BS4/(1+B5)^A5","v":1222829.0972844264},{"$f":"BT4+BQ5","v":3534045.0164514175},3226833.8776902189,3870607.2498615584]
[4,0.02,305.62092645156127,278.96935728097429,334.81879889885585,1352.7425219780555,1234.7770694382523,1481.978448553283,114.84931417863832,104.83477081671995,5.7855446975902627,508.34722842215115,464.02075247971538,25.608038088567994,91.959950043705319,83.941554277942828,100.74442705900385,407.03408692406458,371.54298022422654,445.9160304149878,68008475.006678566,62077819.024212971,74505748.611713409,301019819.1091373,274769487.94283777,329778119.08716351,25556910.659028586,23328418.55333415,27998313.933837578,113120263.65557656,103256488.72934268,123926428.21202762,20463441.547592994,18679143.350604363,22418212.42168875,90575497.721452117,82677818.491892397,99227724.886703655,15.370987809097183,14.03168654993366,16.838246531585998,68.035226041589837,62.107196884540613,74.529621853089992,5.7855446975902627,5.2822913826084488,6.3368790676405471,25.608038088567994,23.380533033837352,28.048360009106418,4.6353026982861323,4.2323602870224484,5.0767424143635793,20.516824993019835,18.733317103185776,22.47073005364901,3420438.0321078189,3122409.2378502642,3746940.6355626476,15139578.377518371,13820440.229987293,16584747.595339872,1287431.7100417879,1175444.9724471252,1410117.7124737271,5698443.6194766741,5202766.757290639,6241477.6789179239,1031473.4379118028,941808.44270441367,1129705.0683383488,4565518.4543632204,4168642.3203946324,5000312.3181999074]
[5,0.02,276.81028921594174,252.67114188782799,303.25570187294045,1629.5528111939973,1487.4482113260804,1785.2341504262236,104.02256233942853,94.952081870161393,5.2401460842556045,612.36979076157968,558.97283434987673,30.848184172823601,83.290960025003827,76.028451934543,91.247331506002453,490.32504694906839,447.57143215876954,537.16336192099027,61597371.143096574,56225793.297275372,67482152.027071312,362617190.25223386,330995281.24011314,397260271.11423481,23147681.387952771,21129267.428362574,25358935.553166926,136267945.04352933,124385756.15770526,149285363.76519454,18534369.484808549,16918275.633871976,20304865.691635232,109109867.20626067,99596094.12576437,119532590.57833889,13.921977236219357,12.708930822150952,15.250918667169158,81.957203277809199,74.81612770669156,89.780540520259152,5.2401460842556045,4.7843340517275363,5.7395066097283154,30.848184172823601,28.164867085564889,33.787866618834734,4.1983364667254932,3.8333791102568173,4.5981620182594067,24.715161459745328,22.566696213442594,27.068892071908415,3097996.1087940587,2828062.2476185304,3393719.5762327765,18237574.48631243,16648502.477605823,19978467.171572648,1166066.5653368621,1064636.7268050378,1277187.0576743372,6864510.1848135367,6267403.4840956768,7518664.7365922611,934237.2722379046,853024.92351532052,1023208.6864150531,5499755.7266011247,5021667.2439099532,6023521.0046149604]
[9,0.02,152.8189024462315,139.49238192158271,167.41864492122139,2424.7874202579169,2213.3346561906783,2656.4424794533365,57.427828464696631,52.420280248553389,2.8929321071195968,911.21107274618964,831.75598095797784,45.902341063285192,45.982514344994172,41.973095047269673,50.374995421563511,729.60753251582196,665.9898169057891,799.30331417433592,34006115.445794903,31040623.689227596,37254931.659862831,539577235.70102322,492523585.98165703,591126412.93303216,12779161.04167085,11664853.452670425,13999930.094421163,202767775.70887253,185086985.04191408,222137797.31461352,10232285.838160411,9340087.4691988863,11209725.25299878,162356341.94260919,148199772.6517539,177865436.42781684,7.6859183491577197,7.0162307369690806,8.4195882263444126,121.95296411531528,111.32698740992099,133.59415156233541,2.8929321071195968,2.6412915531140855,3.168614516338792,45.902341063285192,41.9095440989569,50.276611701017977,2.317779345421926,2.1162970131965055,2.538511393094137,36.776354951836694,33.579421740277219,40.278724644824557,1710313.4658382442,1561290.8391332901,1873573.7833993596,27137654.506591193,24773102.839331944,29728116.536566764,643751.40533527418,587754.94420792093,705097.79432390945,10214445.231862227,9325945.7573398221,11187832.358171612,515765.20140254812,470930.22784712445,564883.72912112635,8183679.8468547678,7472280.4183512265,8963046.7066285703]
[16,0.02,25.209338272352596,23.010966483774126,27.617743520981776,2898.328686878584,2645.580917364563,3175.2240954893832,9.4734193927518113,8.6473633559975447,0.47722436766608323,1089.1631859673605,994.19116082222411,54.86669502947737,7.5853755012022672,6.9239729800868055,8.3099687258729151,872.09395099401286,796.0522128169689,955.40075209652377,5609722.710208213,5120528.7450736864,6145654.4936075779,644952282.39536929,588709437.49085832,706568594.78147864,2108078.1786775258,1924259.5770458009,2309458.8947445713,242366673.54908884,221232968.23182434,265519502.87191895,1687940.109924207,1540761.1279451561,1849180.6400874213,194063215.36379495,177141983.20105717,212601109.89362001,1.2678857948595146,1.1574126709054442,1.3889135723017858,145.7693863768464,133.06824282337479,159.68400307484978,0.47722436766608323,0.43571319498115224,0.52270153703777844,54.86669502947737,50.094137284451001,60.095225154465844,0.38234591810376001,0.34910895469368536,0.4187583564097847,43.958478036148811,40.137209763438882,48.144832051529299,282137.02638812078,257553.93001258231,309068.80319039128,32437417.768641748,29611088.387530439,35533775.969373979,106194.63090378643,96957.332977826198,116314.46455686452,12209243.329424519,11147227.13214034,13372725.046646858,85081.748547694355,77685.673869116319,93184.447630572788,9781885.9773886483,8931556.0250658467,10713456.847648537]
[19,0.02,8.6527104462133924,7.8981537682796734,9.4793578190396559,{"$f":"F20+C21","v":2937.5903281941178},2681.418760573662,3218.2366461700326,3.2516028011303457,2.9680720070586837,0.16379978826419805,{"$f":"L20+I21","v":1103.9173215266328},1007.6587764629174,55.609935956625662,2.603561312423885,2.3765452582228894,2.8522665857090326,{"$f":"R20+O21","v":883.90760071993429},806.83577804528568,968.34290107059428,1925449.4414164289,1757541.2763303863,2109399.6304526557,{"$f":"X20+U21","v":653689002.04061854},596684274.46448278,716139987.72207963,723564.81082576513,660471.95541783422,792685.58689509472,{"$f":"AD20+AA21","v":245649846.17433429},224229857.26142687,269116310.76028281,579359.00038048765,528842.12044199882,634702.28645263042,{"$f":"AJ20+AG21","v":196692054.66302511},179541602.34634206,215481069.14659116,0.43518193707679126,0.39726376789138462,0.47672282572856628,{"$f":"AP20+AM21","v":147.74402279010872},134.87082568565404,161.84713111513611,0.16379978826419805,0.14955172853153173,0.17940911423045078,{"$f":"AV20+AS21","v":55.609935956625662},50.772727693805642,60.909293339855793,0.13123424676607798,0.11982617974774738,0.14373224579718219,{"$f":"BB20+AY21","v":44.553952940442976},40.680920606267975,48.79701657972354,96839.11450263756,88401.351777140924,106083.0249914608,{"$f":"BH20+BE21","v":32876824.888821106},30012209.190873779,36015127.298852965,36449.643470439936,33279.085663835423,39923.117840053324,{"$f":"BN20+BK21","v":12374633.450463617},11298230.85897997,13553876.044658111,29202.977344634335,26664.390574092566,31984.101872358922,{"$f":"BT20+BQ21","v":9914394.3779618405},9052545.5976541061,10858584.590373544]
[25,0.02,0.59721262886928606,0.54513290424879157,0.65426807452903413,2952.8932666271094,2695.3872114540654,3235.0015697151789,0.2244265850536584,0.20485720596192708,1.130550973195962E-2,1109.6680140736155,1012.9080244842218,55.899627619223821,0.17969857023188443,0.1640298551665097,0.19686428160008085,888.51218545880943,811.03886862550007,973.38733890621904,132895.08874833849,121306.01763553623,145591.38508903052,657094297.34559739,599792612.14806902,719870612.11729658,49940.656805367689,45585.969303079932,54711.393170862779,246929522.38922381,225397949.24061698,270518232.02049136,39987.529205687206,36500.839242134607,43807.339145111837,197716692.56909323,180476897.53045839,216603585.61969399,3.0036385742203454E-2,2.7419262513373219E-2,3.2903550137858187E-2,148.5136732287352,135.57341512505457,162.69024959195033,1.130550973195962E-2,1.0322104443856393E-2,1.2382870017286505E-2,55.899627619223821,51.037220641823687,61.226591213909529,9.0578264459489077E-3,8.2704382932209108E-3,9.9204420278950177E-3,44.786050109421979,40.892841791281484,49.051217355531591,6683.8642653069664,6101.487391563971,7321.881695611527,33048091.801813409,30168553.315879237,36202742.729915991,2515.7651505437657,2296.9323149329366,2755.5053767401359,12439097.25673564,11357087.3065851,13624482.93924416,2015.5981156669302,1840.3841074931672,2207.5521514271477,9966041.9359314404,9099703.4830178916,10915150.766351549]
[36,0.02,6.9738148356816246E-4,6.3656656796862783E-4,7.6400668440353625E-4,2953.7257562666296,2696.1471041170994,3235.9135922799824,2.6206904755711854E-4,2.3921734957923401E-4,1.320175222063824E-5,1109.980855426692,1013.1935869343446,55.915387030974998,2.0983892410422899E-4,1.9154213795188944E-4,2.2988379368965738E-4,888.76267781399918,811.26751944163675,973.66175955123117,155.18522159470911,141.65234701179079,170.01103329038037,657279547.58843911,599961707.70635331,720073560.47074902,58.317067740572902,53.231980312714981,63.887986779208532,246999137.59387884,225461494.19147336,270594497.43380761,46.69452903982544,42.623026024009718,51.155025341700217,197772433.52660906,180527778.18675059,216664651.2338661,3.5074307269058352E-5,3.2018221058259545E-5,3.842237337352305E-5,148.55554270491552,135.61163643998032,162.73611577640301,1.320175222063824E-5,1.205340303039312E-5,1.4459815225001008E-5,55.915387030974998,51.051609227382947,61.243852421222627,1.057707111240837E-5,9.6576164800890784E-6,1.1584370866644242E-5,44.798676343879038,40.904370439304941,49.065046040339077,7.8049306929981421,7.1248733255315004,8.549961056690476,33057408.831433762,30177058.536287509,36212949.129376978,2.9377276169076034,2.6821905432180411,3.2176788211082523,12442604.129032126,11360289.134983269,13628323.999474455,2.3536689216407267,2.1490667430272419,2.5778188872715715,9968851.5961221606,9102268.9021469653,10918228.002508197]
[39,0.02,7.2954289330303266E-5,6.6592335288240167E-5,7.9924067411539528E-5,2953.7263223174996,2696.1476208056956,3235.9142124092209,2.7415498648137424E-5,2.5024942797073809E-5,1.3810582498456589E-6,1109.9810681429969,1013.1937811023747,55.915397746578307,2.1951614636414691E-5,2.0037556029720986E-5,2.4048543289927766E-5,888.76284813613756,811.26767491263286,973.66194614339702,16.234195806406252,14.818498270616383,17.785149741214695,657279673.54923928,599961822.68278468,720073698.4653697,6.1006498352559344,5.5686899994660379,6.6834333604233249,246999184.92869875,225461537.39882758,270594549.29043323,4.8847958570450238,4.4588688486231112,5.3514161293509988,197772471.42764232,180527812.78302473,216664692.75539669,3.6691842569071321E-6,3.3494817656677378E-6,4.0194312724033858E-6,148.55557117404268,135.61166242854227,162.73614696308977,1.3810582498456589E-6,1.2609274447535655E-6,1.5126664077600799E-6,55.915397746578307,51.051619010893745,61.243864157970997,1.1064857963445078E-6,1.0103000488693917E-6,1.2118611747340671E-6,44.798684929080174,40.904378278202785,49.065055443145667,0.81648736795618826,0.74534538452766408,0.89442628946952252,33057415.166542903,30177064.319407418,36212956.069212638,0.30732079297679238,0.28058861547018205,0.33660697511791127,12442606.513528004,11360291.31206472,13628326.611201236,0.24622139753204014,0.22481760794501759,0.26967011510099725,9968853.5065490529,9102270.6465022825,10918230.094873222]
[44,0.02,1.1402885441287503E-6,1.0408500686253665E-6,1.2492274176906667E-6,2953.7263802796788,2696.1476737133025,3235.9142759088877,4.2850912985404297E-7,3.911443158576229E-7,2.1586186576960795E-8,1109.981089924609,1013.1938009846904,55.91539884382901,3.4310764897870633E-7,3.1319057183301362E-7,3.7588301754724209E-7,888.76286557669425,811.26769083246984,973.66196524996326,0.25374337370864902,0.23161576891897492,0.27798506012034668,657279686.44730687,599961834.45608068,720073712.5956701,9.5354244181414347E-2,8.7039617142262743E-2,0.10446325454332205,246999189.77566469,225461541.82315147,270594554.60042065,7.6350229812770731E-2,6.9692914762525981E-2,8.3643587829867166E-2,197772475.30861235,180527816.32559577,216664697.00709647,5.7350003856604914E-8,5.2352996941231175E-8,6.2824427129751254E-8,148.55557408920936,135.6116650897053,162.73615015652766,2.1586186576960795E-8,1.9708520683687829E-8,2.3643245540337822E-8,55.91539884382901,51.051620012700532,61.243865359784365,1.7294570194500376E-8,1.5791169819263253E-8,1.8941606138704089E-8,44.798685808183066,40.904379080886116,49.065056405969301,1.2761843075339941E-2,1.1649881195444725E-2,1.3980042308849428E-2,33057415.815242071,30177064.911584284,36212956.779834278,4.8034787648659691E-3,4.3856500662353259E-3,5.26122701110808E-3,12442606.757694358,11360291.53499236,13628326.878635457,3.8484843249447526E-3,3.5139392791212957E-3,4.2149919595724263E-3,9968853.7021719385,9102270.8251198605,10918230.309126113]
[50,0.02,4.0361361621819088E-9,3.6841662779294094E-9,4.4217334123819153E-9,2953.7263810532563,2696.1476744194206,3235.9142767563694,1.5167399547545792E-9,1.3844844149259482E-9,7.640591383249036E-11,1109.9810902153117,1013.1938012500447,55.915398858473189,1.2144550576207594E-9,1.1085613366356239E-9,1.330465913811007E-9,888.76286580946021,811.26769104493997,973.66196550496431,8.9814355481578913E-4,8.1982125092707327E-4,9.8394880793554627E-4,657279686.61944771,599961834.61320996,720073712.7842567,3.3751344354001977E-4,3.0808320236065548E-4,3.6975546360826158E-4,246999189.84035346,225461541.88219959,270594554.67128903,2.7024732040404394E-4,2.4668325834652243E-4,2.9606270387703493E-4,197772475.36040875,180527816.37287578,216664697.06384072,2.029946066359669E-10,1.8530732878190135E-10,2.223717352176791E-10,148.55557412811589,135.61166512522186,162.73615019914808,7.640591383249036E-11,6.9759775667412971E-11,8.3687027119627784E-11,55.915398858473189,51.051620026070893,61.243865375824065,6.1215418264813215E-11,5.589402075365198E-11,6.7045224561686306E-11,44.798685819915789,40.904379091598926,49.065056418819381,4.517149330113279E-5,4.1235621475074962E-5,4.9483400146488928E-5,33057415.823899768,30177064.919487622,36212956.789318413,1.7002270562984263E-5,1.5523334789382263E-5,1.8622504546168543E-5,12442606.760953063,11360291.537967607,13628326.8822047,1.3621996672226423E-5,1.2437849585702331E-5,1.4919277720477909E-5,9968853.7047827691,9102270.8275037352,10918230.311985586]

{"sheet":"Butler NPV 3%","index":58,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU11","v":365.24529801772667},{"$f":"'WTP Values '!CV11","v":333.39420575983473},{"$f":"'WTP Values '!CW11","v":400.13945839907058},{"$f":"C3","v":365.24529801772667},{"$f":"D3","v":333.39420575983473},{"$f":"E3","v":400.13945839907058},{"$f":"'WTP Values '!CC11","v":137.25556188625964},{"$f":"'WTP Values '!CD11","v":125.28725553628513},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"I3","v":137.25556188625964},{"$f":"J3","v":125.28725553628513},{"$f":"K3","v":6.9142614735223376},{"$f":"'WTP Values '!CI11","v":109.90065290811117},{"$f":"'WTP Values '!CJ11","v":100.31792771617582},{"$f":"'WTP Values '!CK11","v":120.39891610832794},{"$f":"O3","v":109.90065290811117},{"$f":"P3","v":100.31792771617582},{"$f":"Q3","v":120.39891610832794},{"$f":"'WTP Values '!BH11","v":81276423.083817706},{"$f":"'WTP Values '!BI11","v":74188740.192117631},{"$f":"'WTP Values '!BJ11","v":89041266.485500738},{"$f":"U3","v":81276423.083817706},{"$f":"V3","v":74188740.192117631},{"$f":"W3","v":89041266.485500738},{"$f":"'WTP Values '!AV11","v":30542874.005549386},{"$f":"'WTP Values '!AW11","v":27879619.650800485},{"$f":"'WTP Values '!AX11","v":33460576.916283783},{"$f":"AA3","v":30542874.005549386},{"$f":"AB3","v":27879619.650800485},{"$f":"AC3","v":33460576.916283783},{"$f":"'WTP Values '!BB11","v":24455706.921965428},{"$f":"'WTP Values '!BC11","v":22323305.406538129},{"$f":"'WTP Values '!BD11","v":26791839.066956602},{"$f":"AG3","v":24455706.921965428},{"$f":"AH3","v":22323305.406538129},{"$f":"AI3","v":26791839.066956602},{"$f":"'WTP Values '!CX11","v":18.36975330303618},{"$f":"'WTP Values '!CY11","v":16.769164321063347},{"$f":"'WTP Values '!CZ11","v":20.123263298528823},{"$f":"AM3","v":18.36975330303618},{"$f":"AN3","v":16.769164321063347},{"$f":"AO3","v":20.123263298528823},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"'WTP Values '!CG11","v":6.3128271766530286},{"$f":"'WTP Values '!CH11","v":7.5731570819954959},{"$f":"AS3","v":6.9142614735223376},{"$f":"AT3","v":6.3128271766530286},{"$f":"AU3","v":7.5731570819954959},{"$f":"'WTP Values '!CL11","v":5.5396158080367019},{"$f":"'WTP Values '!CM11","v":5.0580623267527187},{"$f":"'WTP Values '!CN11","v":6.0671771322156021},{"$f":"AY3","v":5.5396158080367019},{"$f":"AZ3","v":5.0580623267527187},{"$f":"BA3","v":6.0671771322156021},{"$f":"'WTP Values '!BK11","v":4087740.0736051756},{"$f":"'WTP Values '!BL11","v":3731568.0763525041},{"$f":"'WTP Values '!BM11","v":4477940.9086298784},{"$f":"BE3","v":4087740.0736051756},{"$f":"BF3","v":3731568.0763525041},{"$f":"BG3","v":4477940.9086298784},{"$f":"'WTP Values '!AY11","v":1538600.0692796547},{"$f":"'WTP Values '!AZ11","v":1404765.551396016},{"$f":"'WTP Values '!BA11","v":1685221.1990600436},{"$f":"BK3","v":1538600.0692796547},{"$f":"BL3","v":1404765.551396016},{"$f":"BM3","v":1685221.1990600436},{"$f":"'WTP Values '!BE11","v":1232706.2403797021},{"$f":"'WTP Values '!BF11","v":1125548.2709417962},{"$f":"'WTP Values '!BG11","v":1350102.1319061203},{"$f":"BQ3","v":1232706.2403797021},{"$f":"BR3","v":1125548.2709417962},{"$f":"BS3","v":1350102.1319061203}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":344.27872374184813},{"$f":"D3/(1+B4)^A4","v":314.25601447811738},{"$f":"E3/(1+B4)^A4","v":377.16981656996001},{"$f":"F3+C4","v":709.52402175957479},{"$f":"G3+D4","v":647.65022023795211},{"$f":"H3+E4","v":777.30927496903064},{"$f":"I3/(1+B4)^A4","v":129.37653113984319},{"$f":"J3/(1+B4)^A4","v":118.09525453509768},{"$f":"K3/(1+B4)^A4","v":6.5173545796232801},{"$f":"L3+I4","v":266.63209302610284},{"$f":"M3+J4","v":243.3825100713828},{"$f":"N3+K4","v":13.431616053145618},{"$f":"O3/(1+B4)^A4","v":103.59190584231423},{"$f":"P3/(1+B4)^A4","v":94.559268278043007},{"$f":"Q3/(1+B4)^A4","v":113.487525787848},{"$f":"R3+O4","v":213.49255875042542},{"$f":"S3+P4","v":194.87719599421882},{"$f":"T3+Q4","v":233.88644189617594},{"$f":"U3/(1+B4)^A4","v":76610823.907830819},{"$f":"V3/(1+B4)^A4","v":69930003.008877024},{"$f":"W3/(1+B4)^A4","v":83929933.53332147},{"$f":"X3+U4","v":157887246.99164852},{"$f":"Y3+V4","v":144118743.20099467},{"$f":"Z3+W4","v":172971200.01882219},{"$f":"AA3/(1+B4)^A4","v":28789588.090818539},{"$f":"AB3/(1+B4)^A4","v":26279215.431049567},{"$f":"AC3/(1+B4)^A4","v":31539802.918544427},{"$f":"AD3+AA4","v":59332462.096367925},{"$f":"AE3+AB4","v":54158835.081850052},{"$f":"AF3+AC4","v":65000379.834828213},{"$f":"AG3/(1+B4)^A4","v":23051849.299618654},{"$f":"AH3/(1+B4)^A4","v":21041856.354546264},{"$f":"AI3/(1+B4)^A4","v":25253877.902683195},{"$f":"AJ3+AG4","v":47507556.221584082},{"$f":"AK3+AH4","v":43365161.761084393},{"$f":"AL3+AI4","v":52045716.969639793},{"$f":"AM3/(1+B4)^A4","v":17.315254315238175},{"$f":"AN3/(1+B4)^A4","v":15.806545688626022},{"$f":"AO3/(1+B4)^A4","v":18.96810566361469},{"$f":"AP3+AM4","v":35.685007618274355},{"$f":"AQ3+AN4","v":32.575710009689367},{"$f":"AR3+AO4","v":39.091368962143513},{"$f":"AS3/(1+B4)^A4","v":6.5173545796232801},{"$f":"AT3/(1+B4)^A4","v":5.9504450717815338},{"$f":"AU3/(1+B4)^A4","v":7.1384268847162753},{"$f":"AV3+AS4","v":13.431616053145618},{"$f":"AW3+AT4","v":12.263272248434562},{"$f":"AX3+AU4","v":14.711583966711771},{"$f":"AY3/(1+B4)^A4","v":5.2216191988280727},{"$f":"AZ3/(1+B4)^A4","v":4.7677088573406721},{"$f":"BA3/(1+B4)^A4","v":5.7188963448162902},{"$f":"BB3+AY4","v":10.761235006864775},{"$f":"BC3+AZ4","v":9.8257711840933908},{"$f":"BD3+BA4","v":11.786073477031891},{"$f":"BE3/(1+B4)^A4","v":3853087.0709823505},{"$f":"BF3/(1+B4)^A4","v":3517360.8034239835},{"$f":"BG3/(1+B4)^A4","v":4220888.7818172108},{"$f":"BH3+BE4","v":7940827.1445875261},{"$f":"BI3+BF4","v":7248928.8797764871},{"$f":"BJ3+BG4","v":8698829.6904470883},{"$f":"BK3/(1+B4)^A4","v":1450278.1310959135},{"$f":"BL3/(1+B4)^A4","v":1324126.2620379075},{"$f":"BM3/(1+B4)^A4","v":1588482.6082194773},{"$f":"BN3+BK4","v":2988878.2003755681},{"$f":"BO3+BL4","v":2728891.8134339238},{"$f":"BP3+BM4","v":3273703.8072795207},{"$f":"BQ3/(1+B4)^A4","v":1161943.8593455576},{"$f":"BR3/(1+B4)^A4","v":1060937.1957223078},{"$f":"BS3/(1+B4)^A4","v":1272600.7464474696},{"$f":"BT3+BQ4","v":2394650.0997252595},{"$f":"BU3+BR4","v":2186485.4666641038},{"$f":"BV3+BS4","v":2622702.8783535901}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":315.06380252510291},{"$f":"D4/(1+B5)^A5","v":287.58877055121485},{"$f":"E4/(1+B5)^A5","v":345.16381179376003},{"$f":"F4+C5","v":1024.5878242846777},935.23899078916702,1122.4730867627907,{"$f":"I4/(1+B5)^A5","v":118.39785338867182},{"$f":"J4/(1+B5)^A5","v":108.07388719698304},{"$f":"K4/(1+B5)^A5","v":5.9643026845893621},{"$f":"L4+I5","v":385.02994641477466},351.45639726836583,19.395918737734981,{"$f":"O4/(1+B5)^A5","v":94.801268608091718},{"$f":"P4/(1+B5)^A5","v":86.535125679188866},{"$f":"Q4/(1+B5)^A5","v":103.85716266537571},{"$f":"R4+O5","v":308.29382735851715},281.41232167340769,337.74360456155165,{"$f":"U4/(1+B5)^A5","v":70109756.515425012},{"$f":"V4/(1+B5)^A5","v":63995858.992115162},{"$f":"W4/(1+B5)^A5","v":76807778.643084198},{"$f":"X4+U5","v":227997003.50707352},208114602.19310984,249778978.66190639,{"$f":"AA4/(1+B5)^A5","v":26346551.417525638},{"$f":"AB4/(1+B5)^A5","v":24049204.816069856},{"$f":"AC4/(1+B5)^A5","v":28863387.578548372},{"$f":"AD4+AA5","v":85679013.51389356},78208039.897919908,93863767.413376585,{"$f":"AG4/(1+B5)^A5","v":21095707.619211983},{"$f":"AH4/(1+B5)^A5","v":19256279.340170294},{"$f":"AI4/(1+B5)^A5","v":23110875.728963587},{"$f":"AJ4+AG5","v":68603263.840796068},62621441.101254687,75156592.698603377,{"$f":"AM4/(1+B5)^A5","v":15.845910566169019},{"$f":"AN4/(1+B5)^A5","v":14.465228450130748},{"$f":"AO4/(1+B5)^A5","v":17.35850369178641},{"$f":"AP4+AM5","v":51.530918184443372},47.040938459820111,56.449872653929923,{"$f":"AS4/(1+B5)^A5","v":5.9643026845893621},{"$f":"AT4/(1+B5)^A5","v":5.4455001768799836},{"$f":"AU4/(1+B5)^A5","v":6.5326718244504578},{"$f":"AV4+AS5","v":19.395918737734981},17.708772425314546,21.244255791162228,{"$f":"AY4/(1+B5)^A5","v":4.7785212581258385},{"$f":"AZ4/(1+B5)^A5","v":4.3631289950194994},{"$f":"BA4/(1+B5)^A5","v":5.2336002906638992},{"$f":"BB4+AY5","v":15.539756264990613},14.18890017911289,17.019673767695792,{"$f":"BE4/(1+B5)^A5","v":3526120.4957709936},{"$f":"BF4/(1+B5)^A5","v":3218883.4021891868},{"$f":"BG4/(1+B5)^A5","v":3862711.1637373385},{"$f":"BH4+BE5","v":11466947.640358519},10467812.281965673,12561540.854184426,{"$f":"BK4/(1+B5)^A5","v":1327209.9354147133},{"$f":"BL4/(1+B5)^A5","v":1211763.1046344673},{"$f":"BM4/(1+B5)^A5","v":1453686.6099396073},{"$f":"BN4+BK5","v":4316088.135790281},3940654.9180683913,4727390.4172191285,{"$f":"BQ4/(1+B5)^A5","v":1063343.2315167079},{"$f":"BR4/(1+B5)^A5","v":970907.82576280052},{"$f":"BS4/(1+B5)^A5","v":1164609.9587980069},{"$f":"BT4+BQ5","v":3457993.3312419672},3157393.2924269042,3787312.8371515973]
[4,0.03,279.93010781062026,255.51889776075132,306.67357618796433,1304.517932095298,1190.7578885499183,1429.1466629507549,105.19495923685558,96.022248992420629,5.2992056851064211,490.22490565163025,447.47864626078649,24.695124422841403,84.229699284265692,76.885338355715646,92.275743861459176,392.52352664278283,358.29766002912334,430.0193484230108,62291610.59647771,56859491.834733099,68242716.503555581,290288614.10355121,264974094.02784294,318021695.16546196,23408569.691716265,21367406.991749678,25644746.022510808,109087583.20560983,99575446.889669582,119508513.4358874,18743262.986286163,17108954.784787774,20533713.751173206,87346526.827082232,79730395.886042461,95690306.44977659,14.078886300471536,12.852168123082706,15.422805701348896,65.609804484914903,59.893106582902817,71.872678355278822,5.2992056851064211,4.8382563765804587,5.8041943043079849,24.695124422841403,22.547028801895003,27.048450095470212,4.2456542460345901,3.8765836004602217,4.6499860722226591,19.785410511025205,18.06548377957311,21.669659839918452,3132912.3898825757,2859936.2115958799,3431968.8388199634,14599860.030241095,13327748.493561553,15993509.69300439,1179208.8374809909,1076635.823609828,1291581.7246598073,5495296.9732712721,5017290.7416782193,6018972.1418789355,944766.68869140884,862639.0279102308,1034740.8642656533,4402760.0199333765,4020032.3203371349,4822053.7014172506]
[5,0.03,241.47017001104714,220.4128457845832,264.53932075824423,1545.9881021063452,1411.1707343345015,1693.6859837089992,90.742095910645688,82.829635477185491,4.571141374231301,580.96700156227598,530.30828173797204,29.266265797072705,72.657278508644126,66.32196825598902,79.597867240477797,465.18080515142697,424.61962828511236,509.61721566348859,53733290.493959352,49047497.132260419,58866766.726205215,344021904.59751058,314021591.16010338,376888461.89166719,20192437.845943354,18431712.970594879,22121383.192318674,129280021.05155319,118007159.86026447,141629896.62820607,16168103.299993005,14758334.68898941,17712561.857791912,103514630.12707524,94488730.575031877,113402868.30756851,12.144570997132613,11.086393121353277,13.303847677833726,77.754375482047521,70.979499704256099,85.176526033112552,4.571141374231301,4.1735224515410003,5.0067489931685998,29.266265797072705,26.720551253436003,32.055199088638815,3.6623386480873625,3.343975067156578,4.0111188331632821,23.447749159112568,21.409458846729688,25.680778673081733,2702477.7482186952,2467006.0989009733,2960446.4680988197,17302337.778459791,15794754.592462527,18953956.161103211,1017195.9018345409,928715.51902851707,1114129.7414415984,6512492.8751058131,5946006.2607067367,7133101.8833205337,814964.04485874821,744120.00322798116,892576.55907681456,5217724.0647921246,4764152.3235651162,5714630.2604940655]
[9,0.03,99.482512862606413,90.807174090469715,108.9866975237281,2141.9296316924087,1955.143385081682,2346.5615229158257,37.384542045908539,34.124713112129449,1.8832497220586428,804.91592010721047,734.7294723929989,40.547713035002403,29.933836728021035,27.323772786501756,32.7932673887818,644.49690737648064,588.30036452604952,706.06249398879322,22137404.228733193,20206919.4058857,24252328.466708094,476634141.23608768,435069422.70811659,522169972.24549592,8319017.0348765599,7593621.699082694,9113716.9774130173,179114384.8383202,163496104.60273546,196224842.80970216,6661044.4860825576,6080238.4843679452,7297340.96251674,143417050.4163495,130911881.92452171,157116968.50444734,5.0034024508195305,4.5674471767857767,5.4810090938839391,107.72683218701711,98.340403430084521,118.01004469980963,1.8832497220586428,1.7194359905772603,2.0627142934050604,40.547713035002403,37.020686269779155,44.411713572833179,1.5088350318753796,1.3776734518198255,1.6525278501081662,32.486297049742248,29.662294450927838,35.580106166317996,1113385.050152465,1016373.8483921908,1219664.747112344,23971976.197449889,21883255.660772264,26260254.062727071,419071.24338967307,382618.49719669222,459006.70185681933,9022903.5051236711,8238049.8159618173,9882742.4796793144,335754.39596333186,306567.58882086206,367729.7241939152,7229032.2086864552,6600619.3824112751,7917483.8877746807]
[16,0.03,6.7539726642548388,6.1649947702094456,7.3992217794023327,2366.9566206879867,2160.5469718708182,2593.0867430638868,2.5380759671045632,2.3167627445556116,0.12785580879240716,889.47883161295204,811.91873129889063,44.807577430133776,2.0322397291726864,1.8550397368753,2.2263694909005847,712.20650732692309,650.10606425377478,780.24005552682945,1502931.7084593209,1371869.0588831292,1646516.1443488733,526708403.27900267,480776975.7236169,577028140.72111762,564786.83569869923,515538.98170152417,618739.85250265687,197931796.06863955,180672689.48530692,216839845.69787309,452225.33166728378,412793.79997454007,495424.17018208257,158484168.65791306,144665231.32374707,173623373.67273164,0.33968626654788547,0.31008880344672524,0.37211148499787133,119.0444050532753,108.67185622529018,130.40795200596583,0.12785580879240716,0.1167343218836189,0.14003984771741831,44.807577430133776,40.910008047010486,49.077522399396855,0.10243640079971135,9.3531702870346276E-2,0.1121918576982953,35.899244655748959,32.778557799746885,39.318083381014524,75588.884690771505,69002.691942300196,82804.325348404134,26490425.703993008,24182268.223044515,29019105.620948091,28451.188463023132,25976.373098593845,31162.448834924871,9970832.3155353125,9103523.4140915237,10921004.31158822,22794.71986570732,20813.19676255282,24965.558604955848,7988500.366371653,7294067.702632824,8749279.4488077518]
[19,0.03,1.3688288956378722,1.2494606363424041,1.4996016537766714,{"$f":"F20+C21","v":2374.8119638744124},2167.7172925205923,2601.6925561577568,0.5143923281602546,0.46953873619725495,2.591256054032411E-2,{"$f":"L20+I21","v":892.43079170309943},814.61328861274058,44.956282689448479,0.41187440376792961,0.37596124838203465,0.45121871867207647,{"$f":"R20+O21","v":714.57014444885419},652.26360537542234,782.82947915647662,304599.44879514677,278036.95723692171,333699.73311368976,{"$f":"X20+U21","v":528456418.10562354},482372555.51051778,578943154.30183637,114465.45300247437,104484.38127616086,125400.12094967446,{"$f":"AD20+AA21","v":198588682.71034443},181272297.42400634,217559483.4764283,91652.592051746848,83660.996192031715,100407.70868554726,{"$f":"AJ20+AG21","v":159010138.38779408},145145339.42089564,174199586.67700207,6.8844278799489941E-2,6.28457554496899E-2,7.5415903851604044E-2,{"$f":"AP20+AM21","v":119.43948396935851},109.0325112190887,130.8407437218309,2.591256054032411E-2,2.3658566720690069E-2,2.8381901974647482E-2,{"$f":"AV20+AS21","v":44.956282689448479},41.04577823821716,49.240398549224523,2.0760804396186799E-2,1.8956087611182393E-2,2.2737944659665322E-2,{"$f":"BB20+AY21","v":36.018385363457583},32.887341720171356,39.448570368266793,15319.613314600645,13984.788405690122,16781.968014257629,{"$f":"BH20+BE21","v":26578340.870346539},24262523.186003238,29115412.850080762,5766.207655760727,5264.6363657067823,6315.6992994415859,{"$f":"BN20+BK21","v":10003923.040142708},9133735.755119795,10957248.421876572,4619.8101134294902,4218.2144576864621,5059.7744043393523,{"$f":"BT20+BQ21","v":8015012.2218802245},7318274.9080071887,8778316.1417930052]
[25,0.03,2.5311846568197675E-2,2.3104535578468942E-2,2.7730045073400045E-2,2376.375915006945,2169.144859825381,2603.4059212921761,9.5119409940443676E-3,8.6825259799268202E-3,4.7916489685160494E-4,893.01850903340699,815.1497586131793,44.985889003673002,7.6162197823005165E-3,6.9521278115622694E-3,8.3437594078579862E-3,715.04073024835532,652.69315871263575,783.34501767873871,5632.5334285608451,5141.350262473803,6170.6444620941065,528804437.24404901,482690225.75808644,579324421.87822366,2116.6502204848048,1932.0841604551513,2318.8498074717086,198719464.85223925,181391675.72391623,217702758.98865917,1694.8037515750732,1547.0262982492577,1856.699931315027,159114855.76744294,145240926.02792904,174314307.18751594,1.2730413769201415E-3,1.162119038014419E-3,1.3945612875188448E-3,119.51814178271994,109.1043154385376,130.92690992464526,4.7916489685160494E-4,4.3748492800374094E-4,5.2482698924991012E-4,44.985889003673002,41.072809258920216,49.272826201707701,3.8390064469216549E-4,3.5052853039310592E-4,4.2046114626577777E-4,36.042105554966668,32.908999938216247,39.474549535140937,283.28427529475158,258.60121709995292,310.32556431484602,26595844.246166322,24278501.461838152,29134587.034645144,106.62644829320926,97.35158890258964,116.78743205069725,10010511.202492569,9139750.8487759531,10964464.404168859,85.427714989055062,78.001565780037012,93.563361936957079,8020290.5713379309,7323094.4156164937,8784097.171062069]
[36,0.03,1.0612805494929602E-6,9.6873193934831674E-7,1.1626712967649785E-6,2376.3968896855295,2169.1640054142376,2603.428899812568,3.9881870876964716E-7,3.640428175849109E-7,2.0090528901488149E-8,893.02639110967186,815.1569533941381,44.986286063985176,3.1933450188397656E-7,2.9149031083611918E-7,3.4983893985570659E-7,715.04704143397043,652.69891959799554,783.35193174055132,0.23616207359644098,0.21556764011636856,0.25872410880069713,528809104.64664084,482694486.14141929,579329535.18688321,8.8747365903477066E-2,8.1008840423786269E-2,9.7225233695798732E-2,198721218.81585976,181393276.74674767,217704680.50510266,7.1060096382466242E-2,6.4864051520794996E-2,7.7848114243284985E-2,159116260.16770494,145242207.97230551,174315845.74315557,5.337635278346601E-8,4.8725577089652544E-8,5.8471465743599227E-8,119.51919668930815,109.10527842925551,130.92806552878869,2.0090528901488149E-8,1.8342962198974738E-8,2.2005058937094403E-8,44.986286063985176,41.073171781098331,49.273261099943277,1.6096268838066594E-8,1.469703564875252E-8,1.7629185415102576E-8,36.042423674492582,32.909290403917339,39.474897950550918,1.1877604051427229E-2,1.0842687476156285E-2,1.3011397036183266E-2,26596078.98987047,24278715.751909617,29134844.186131515,4.4706566678259308E-3,4.0817783675396943E-3,4.8966885812417125E-3,10010599.558570243,9139831.5192351919,10964561.180152521,3.5818316163239916E-3,3.2704664343358265E-3,3.9229447721772026E-3,8020361.361071079,7323159.051666134,8784174.7024045009]
[39,0.03,3.6507877820734767E-8,3.3324220725300666E-8,3.9995702991306587E-8,2376.3968901931698,2169.1640058776093,2603.4289003687063,1.3719298539242718E-8,1.252301355400853E-8,6.911109176926786E-10,893.02639130043804,815.15695356826996,44.986286073595039,1.0985054785273576E-8,1.0027219154272862E-8,1.2034402476601907E-8,715.04704158671711,652.69891973742347,783.35193190788914,8.1239368165838891E-3,7.4154916635685592E-3,8.9000671480194624E-3,528809104.75960374,482694486.24453133,579329535.31063819,3.0528949134742199E-3,2.7866908990313182E-3,3.3445321828939724E-3,198721218.8583101,181393276.78549647,217704680.5516082,2.4444557265278725E-3,2.2313127937851995E-3,2.6779624338976946E-3,159116260.20169497,145242208.00333178,174315845.7803925,1.8361378307236553E-9,1.6761519053408678E-9,2.0114088856018919E-9,119.51919671483955,109.10527845256232,130.92806555675722,6.911109176926786E-10,6.3099490813288302E-10,7.5697043868119898E-10,44.986286073595039,41.073171789872291,49.273261110468908,5.537090229257364E-10,5.0557562941108008E-10,6.064411031759075E-10,36.042423682191881,32.909290410947342,39.474897958983455,4.0858764227775558E-4,3.7298668087061782E-4,4.4758993604565258E-4,26596078.995551862,24278715.757095981,29134844.19235523,1.5378986026401772E-4,1.404125101554458E-4,1.6844528860494802E-4,10010599.560708683,9139831.5211876202,10964561.182494743,1.2321442344880045E-4,1.1250351196824459E-4,1.3494866037878469E-4,8020361.3627843689,7323159.0532304896,8784174.7042809557]
[44,0.03,7.3547751553189282E-11,6.713404483938658E-11,8.0574226780420489E-11,2376.3968902089991,2169.164005892058,2603.4289003860476,2.7638515867804787E-11,2.5228513530423129E-11,1.3922927626674842E-12,893.02639130638636,815.15695357369952,44.986286073894675,2.2130184726503324E-11,2.020055580193126E-11,2.4244171293284695E-11,715.04704159147991,652.69891974177085,783.35193191310691,1.6366256333874573E-5,1.4939042504605106E-5,1.7929826834181709E-5,528809104.76312608,482694486.24774647,579329535.31449687,6.1502768722062688E-6,5.6139896957002611E-6,6.737801174228346E-6,198721218.85963374,181393276.78670469,217704680.5530583,4.9245322705482967E-6,4.4951404680542916E-6,5.3949483649586112E-6,159116260.20275483,145242208.00429922,174315845.7815536,3.6990320186394611E-12,3.3767288393136699E-12,4.0521281931678143E-12,119.51919671563564,109.10527845328906,130.92806555762931,1.3922927626674842E-12,1.2711847279254086E-12,1.5249715152057841E-12,44.986286073894675,41.073171790145878,49.273261110797115,1.1154867409951695E-12,1.0185185500471537E-12,1.2217193178698437E-12,36.042423682431952,32.909290411166545,39.474897959246384,8.2312925855362533E-7,7.5140855549101825E-7,9.0170219084323113E-7,26596078.995729014,24278715.7572577,29134844.192549296,3.0982075949847762E-7,2.8287112339373309E-7,3.3934517633303075E-7,10010599.560775362,9139831.5212484989,10964561.182567775,2.4822433799301706E-7,2.2664643471558486E-7,2.7186380415510061E-7,8020361.3628377924,7323159.0532792676,8784174.7043394651]
[50,0.03,1.6142112114699321E-14,1.4734444705993698E-14,1.76842687203584E-14,2376.3968902090255,2169.1640058920816,2603.4289003860763,6.0660456968470681E-15,5.5371032464640929E-15,3.055776063420447E-16,893.02639130639614,815.15695357370851,44.986286073895165,4.8570882920313102E-15,4.4335772290495585E-15,5.3210617983495107E-15,715.04704159148764,652.69891974177801,783.35193191311544,3.592032918208976E-9,3.2787909066288413E-9,3.935202216823651E-9,528809104.76313192,482694486.24775171,579329535.31450331,1.3498503585904772E-9,1.2321471311495271E-9,1.4787990069593145E-9,198721218.85963592,181393276.78670669,217704680.55306068,1.0808264065850748E-9,9.8658436015108671E-10,1.1840723818347558E-9,159116260.20275658,145242208.00430083,174315845.7815555,8.1185608396959211E-16,7.4111763247745587E-16,8.8935291991822235E-16,119.51919671563695,109.10527845329025,130.92806555763076,3.055776063420447E-16,2.7899705923471838E-16,3.3469767124522278E-16,44.986286073895165,41.073171790146326,49.273261110797662,2.4482477921276137E-16,2.2354239631475463E-16,2.6814049084133856E-16,36.042423682432357,32.909290411166907,39.474897959246817,1.8065874885179647E-10,1.6491763365340179E-10,1.9790377749529273E-10,26596078.995729305,24278715.757257964,29134844.192549612,6.7998835174028543E-11,6.2083983417635593E-11,7.4478794609903478E-11,10010599.560775472,9139831.5212485995,10964561.182567894,5.4479776864185425E-11,4.9743902190266273E-11,5.9668119200443381E-11,8020361.3628378799,7323159.0532793477,8784174.704339562]

{"sheet":"Butler NPV 4%","index":59,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU11","v":365.24529801772667},{"$f":"'WTP Values '!CV11","v":333.39420575983473},{"$f":"'WTP Values '!CW11","v":400.13945839907058},{"$f":"C3","v":365.24529801772667},{"$f":"D3","v":333.39420575983473},{"$f":"E3","v":400.13945839907058},{"$f":"'WTP Values '!CC11","v":137.25556188625964},{"$f":"'WTP Values '!CD11","v":125.28725553628513},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"I3","v":137.25556188625964},{"$f":"J3","v":125.28725553628513},{"$f":"K3","v":6.9142614735223376},{"$f":"'WTP Values '!CI11","v":109.90065290811117},{"$f":"'WTP Values '!CJ11","v":100.31792771617582},{"$f":"'WTP Values '!CK11","v":120.39891610832794},{"$f":"O3","v":109.90065290811117},{"$f":"P3","v":100.31792771617582},{"$f":"Q3","v":120.39891610832794},{"$f":"'WTP Values '!BH11","v":81276423.083817706},{"$f":"'WTP Values '!BI11","v":74188740.192117631},{"$f":"'WTP Values '!BJ11","v":89041266.485500738},{"$f":"U3","v":81276423.083817706},{"$f":"V3","v":74188740.192117631},{"$f":"W3","v":89041266.485500738},{"$f":"'WTP Values '!AV11","v":30542874.005549386},{"$f":"'WTP Values '!AW11","v":27879619.650800485},{"$f":"'WTP Values '!AX11","v":33460576.916283783},{"$f":"AA3","v":30542874.005549386},{"$f":"AB3","v":27879619.650800485},{"$f":"AC3","v":33460576.916283783},{"$f":"'WTP Values '!BB11","v":24455706.921965428},{"$f":"'WTP Values '!BC11","v":22323305.406538129},{"$f":"'WTP Values '!BD11","v":26791839.066956602},{"$f":"AG3","v":24455706.921965428},{"$f":"AH3","v":22323305.406538129},{"$f":"AI3","v":26791839.066956602},{"$f":"'WTP Values '!CX11","v":18.36975330303618},{"$f":"'WTP Values '!CY11","v":16.769164321063347},{"$f":"'WTP Values '!CZ11","v":20.123263298528823},{"$f":"AM3","v":18.36975330303618},{"$f":"AN3","v":16.769164321063347},{"$f":"AO3","v":20.123263298528823},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"'WTP Values '!CG11","v":6.3128271766530286},{"$f":"'WTP Values '!CH11","v":7.5731570819954959},{"$f":"AS3","v":6.9142614735223376},{"$f":"AT3","v":6.3128271766530286},{"$f":"AU3","v":7.5731570819954959},{"$f":"'WTP Values '!CL11","v":5.5396158080367019},{"$f":"'WTP Values '!CM11","v":5.0580623267527187},{"$f":"'WTP Values '!CN11","v":6.0671771322156021},{"$f":"AY3","v":5.5396158080367019},{"$f":"AZ3","v":5.0580623267527187},{"$f":"BA3","v":6.0671771322156021},{"$f":"'WTP Values '!BK11","v":4087740.0736051756},{"$f":"'WTP Values '!BL11","v":3731568.0763525041},{"$f":"'WTP Values '!BM11","v":4477940.9086298784},{"$f":"BE3","v":4087740.0736051756},{"$f":"BF3","v":3731568.0763525041},{"$f":"BG3","v":4477940.9086298784},{"$f":"'WTP Values '!AY11","v":1538600.0692796547},{"$f":"'WTP Values '!AZ11","v":1404765.551396016},{"$f":"'WTP Values '!BA11","v":1685221.1990600436},{"$f":"BK3","v":1538600.0692796547},{"$f":"BL3","v":1404765.551396016},{"$f":"BM3","v":1685221.1990600436},{"$f":"'WTP Values '!BE11","v":1232706.2403797021},{"$f":"'WTP Values '!BF11","v":1125548.2709417962},{"$f":"'WTP Values '!BG11","v":1350102.1319061203},{"$f":"BQ3","v":1232706.2403797021},{"$f":"BR3","v":1125548.2709417962},{"$f":"BS3","v":1350102.1319061203}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":337.68980955780938},{"$f":"D3/(1+B4)^A4","v":308.2416843193738},{"$f":"E3/(1+B4)^A4","v":369.95142233641877},{"$f":"F3+C4","v":702.93510757553599},{"$f":"G3+D4","v":641.63589007920859},{"$f":"H3+E4","v":770.09088073548935},{"$f":"I3/(1+B4)^A4","v":126.90048251318383},{"$f":"J3/(1+B4)^A4","v":115.83511051801509},{"$f":"K3/(1+B4)^A4","v":6.3926234037743495},{"$f":"L3+I4","v":264.15604439944349},{"$f":"M3+J4","v":241.12236605430022},{"$f":"N3+K4","v":13.306884877296687},{"$f":"O3/(1+B4)^A4","v":101.60933146090159},{"$f":"P3/(1+B4)^A4","v":92.749563347056039},{"$f":"Q3/(1+B4)^A4","v":111.31556592855762},{"$f":"R3+O4","v":211.50998436901276},{"$f":"S3+P4","v":193.06749106323184},{"$f":"T3+Q4","v":231.71448203688556},{"$f":"U3/(1+B4)^A4","v":75144621.934003055},{"$f":"V3/(1+B4)^A4","v":68591660.680582121},{"$f":"W3/(1+B4)^A4","v":82323656.144138992},{"$f":"X3+U4","v":156421045.01782078},{"$f":"Y3+V4","v":142780400.87269974},{"$f":"Z3+W4","v":171364922.62963974},{"$f":"AA3/(1+B4)^A4","v":28238603.925249059},{"$f":"AB3/(1+B4)^A4","v":25776275.564719379},{"$f":"AC3/(1+B4)^A4","v":30936184.279108524},{"$f":"AD3+AA4","v":58781477.930798441},{"$f":"AE3+AB4","v":53655895.21551986},{"$f":"AF3+AC4","v":64396761.195392311},{"$f":"AG3/(1+B4)^A4","v":22610675.778444365},{"$f":"AH3/(1+B4)^A4","v":20639150.708707586},{"$f":"AI3/(1+B4)^A4","v":24770561.26752644},{"$f":"AJ3+AG4","v":47066382.700409792},{"$f":"AK3+AH4","v":42962456.115245715},{"$f":"AL3+AI4","v":51562400.334483042},{"$f":"AM3/(1+B4)^A4","v":16.983869547925462},{"$f":"AN3/(1+B4)^A4","v":15.50403506015472},{"$f":"AO3/(1+B4)^A4","v":18.605088108846914},{"$f":"AP3+AM4","v":35.353622850961642},{"$f":"AQ3+AN4","v":32.273199381218063},{"$f":"AR3+AO4","v":38.72835140737574},{"$f":"AS3/(1+B4)^A4","v":6.3926234037743495},{"$f":"AT3/(1+B4)^A4","v":5.8365635878818676},{"$f":"AU3/(1+B4)^A4","v":7.0018094323183204},{"$f":"AV3+AS4","v":13.306884877296687},{"$f":"AW3+AT4","v":12.149390764534896},{"$f":"AX3+AU4","v":14.574966514313816},{"$f":"AY3/(1+B4)^A4","v":5.1216862130516843},{"$f":"AZ3/(1+B4)^A4","v":4.6764629500302499},{"$f":"BA3/(1+B4)^A4","v":5.6094463130691583},{"$f":"BB3+AY4","v":10.661302021088385},{"$f":"BC3+AZ4","v":9.7345252767829678},{"$f":"BD3+BA4","v":11.676623445284761},{"$f":"BE3/(1+B4)^A4","v":3779345.4822533056},{"$f":"BF3/(1+B4)^A4","v":3450044.4492904064},{"$f":"BG3/(1+B4)^A4","v":4140108.0886001089},{"$f":"BH3+BE4","v":7867085.5558584817},{"$f":"BI3+BF4","v":7181612.525642911},{"$f":"BJ3+BG4","v":8618048.9972299878},{"$f":"BK3/(1+B4)^A4","v":1422522.2534020473},{"$f":"BL3/(1+B4)^A4","v":1298784.718376494},{"$f":"BM3/(1+B4)^A4","v":1558081.729900188},{"$f":"BN3+BK4","v":2961122.3226817017},{"$f":"BO3+BL4","v":2703550.26977251},{"$f":"BP3+BM4","v":3243302.9289602316},{"$f":"BQ3/(1+B4)^A4","v":1139706.2133688072},{"$f":"BR3/(1+B4)^A4","v":1040632.6469506251},{"$f":"BS3/(1+B4)^A4","v":1248245.3142623152},{"$f":"BT3+BQ4","v":2372412.4537485093},{"$f":"BU3+BR4","v":2166180.9178924216},{"$f":"BV3+BS4","v":2598347.4461684357}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":300.20501105716721},{"$f":"D4/(1+B5)^A5","v":274.02573495051291},{"$f":"E4/(1+B5)^A5","v":328.88546734220205},{"$f":"F4+C5","v":1003.1401186327032},{"$f":"G4+D5","v":915.66162502972156},{"$f":"H4+E5","v":1098.9763480776915},{"$f":"I4/(1+B5)^A5","v":112.81406686780252},{"$f":"J4/(1+B5)^A5","v":102.9769914567584},{"$f":"K4/(1+B5)^A5","v":5.683018928309866},{"$f":"L4+I5","v":376.97011126724601},{"$f":"M4+J5","v":344.0993575110586},{"$f":"N4+K5","v":18.989903805606552},{"$f":"O4/(1+B5)^A5","v":90.330325675727536},{"$f":"P4/(1+B5)^A5","v":82.454024083850172},{"$f":"Q4/(1+B5)^A5","v":98.959132773879873},{"$f":"R4+O5","v":301.84031004474031},{"$f":"S4+P5","v":275.52151514708203},{"$f":"T4+Q5","v":330.67361481076546},{"$f":"U4/(1+B5)^A5","v":66803295.273031272},{"$f":"V4/(1+B5)^A5","v":60977736.58022847},{"$f":"W4/(1+B5)^A5","v":73185430.544616044},{"$f":"X4+U5","v":223224340.29085204},{"$f":"Y4+V5","v":203758137.45292822},{"$f":"Z4+W5","v":244550353.17425579},{"$f":"AA4/(1+B5)^A5","v":25104016.063496616},{"$f":"AB4/(1+B5)^A5","v":22915015.117133606},{"$f":"AC4/(1+B5)^A5","v":27502155.175299879},{"$f":"AD4+AA5","v":83885493.994295061},{"$f":"AE4+AB5","v":76570910.332653463},{"$f":"AF4+AC5","v":91898916.370692194},{"$f":"AG4/(1+B5)^A5","v":20100808.434125692},{"$f":"AH4/(1+B5)^A5","v":18348129.826101273},{"$f":"AI4/(1+B5)^A5","v":22020938.769065805},{"$f":"AJ4+AG5","v":67167191.134535491},{"$f":"AK4+AH5","v":61310585.941346988},{"$f":"AL4+AI5","v":73583339.103548855},{"$f":"AM4/(1+B5)^A5","v":15.098598184247571},{"$f":"AN4/(1+B5)^A5","v":13.783030713183743},{"$f":"AO4/(1+B5)^A5","v":16.539855581516445},{"$f":"AP4+AM5","v":50.452221035209213},{"$f":"AQ4+AN5","v":46.056230094401805},{"$f":"AR4+AO5","v":55.268206988892189},{"$f":"AS4/(1+B5)^A5","v":5.683018928309866},{"$f":"AT4/(1+B5)^A5","v":5.1886837767782303},{"$f":"AU4/(1+B5)^A5","v":6.224583089438652},{"$f":"AV4+AS5","v":18.989903805606552},{"$f":"AW4+AT5","v":17.338074541313127},{"$f":"AX4+AU5","v":20.799549603752467},{"$f":"AY4/(1+B5)^A5","v":4.5531603936579748},{"$f":"AZ4/(1+B5)^A5","v":4.1573585340363364},{"$f":"BA4/(1+B5)^A5","v":4.9867773464784699},{"$f":"BB4+AY5","v":15.214462414746361},{"$f":"BC4+AZ5","v":13.891883810819305},{"$f":"BD4+BA5","v":16.66340079176323},{"$f":"BE4/(1+B5)^A5","v":3359824.3718825611},{"$f":"BF4/(1+B5)^A5","v":3067076.952671973},{"$f":"BG4/(1+B5)^A5","v":3680541.0152694979},{"$f":"BH4+BE5","v":11226909.927741043},{"$f":"BI4+BF5","v":10248689.478314884},{"$f":"BJ4+BG5","v":12298590.012499485},{"$f":"BK4/(1+B5)^A5","v":1264617.1034027645},{"$f":"BL4/(1+B5)^A5","v":1154614.8853341327},{"$f":"BM4/(1+B5)^A5","v":1385128.9843929471},{"$f":"BN4+BK5","v":4225739.4260844663},{"$f":"BO4+BL5","v":3858165.1551066427},{"$f":"BP4+BM5","v":4628431.9133531787},{"$f":"BQ4/(1+B5)^A5","v":1013194.6736394863},{"$f":"BR4/(1+B5)^A5","v":925118.63385318138},{"$f":"BS4/(1+B5)^A5","v":1109685.53910723},{"$f":"BT4+BQ5","v":3385607.1273879958},{"$f":"BU4+BR5","v":3091299.5517456029},{"$f":"BV4+BS5","v":3708032.9852756658}]
[4,0.04,256.61650161979168,234.23834668569921,281.13267585288429,1259.7566202524949,1149.8999717154209,1380.1090239305759,96.433937165705316,88.025163876869343,4.8578683976205337,473.4040484329513,432.12452138792793,23.847772203227088,77.214740964691941,70.482045354141064,84.590681435779601,379.05505100943225,346.00356050122309,415.26429624654509,57103736.773983397,52124024.788285911,62559212.751852691,280328077.06483543,255882162.24121413,307109565.92610848,21459018.142754465,19587850.959635329,23508957.506196197,105344512.13704953,96158761.292288795,115407873.87688839,17182255.292576298,15684058.272908881,18823590.750206418,84349446.42711179,76994644.214255869,92406929.853755265,12.90634500656863,11.781792418720892,14.138337870106659,63.358566041777841,57.838022513122695,69.406544858998842,4.8578683976205337,4.4353086383179772,5.3207997122649173,23.847772203227088,21.773383179631104,26.120349316017386,3.8920605869293925,3.5537274985074569,4.2627181755018908,19.106523001675754,17.445611309326761,20.926118967265122,2871991.9542090287,2621750.2333546821,3146141.8851091685,14098901.881950073,12870439.711669566,15444731.897608653,1081000.0000365551,986969.64300892281,1184014.0609758387,5306739.4261210216,4845134.7981155654,5812445.9743290171,866083.05335602805,790795.28541739366,948563.84955394082,4251690.180744024,3882094.8371629966,4656596.8348296061]
[5,0.04,210.92005872306183,192.5268465834707,231.07056687927579,1470.6766789755568,1342.4268182988915,1611.1795908098516,79.261666968021274,72.350268267333007,3.9928137170739326,552.66571540097254,504.47478965526091,27.84058592030102,63.464888640282027,57.93110361641056,69.527374051312322,442.51993964971427,403.93466411763364,484.79167029785742,46935109.151787758,42842148.886888564,51419112.738273017,327263186.21662319,298724311.12810266,358528678.6643815,17637748.69597061,16099785.666886453,19322649.425996382,122982260.83302014,112258546.95917524,134730523.30288479,14122561.380227793,12891152.638497069,15471619.484139252,98472007.807339579,89885796.852752939,107878549.33789451,10.608074810086958,9.683774555158525,11.620683139962939,73.966640851864796,67.521797068281217,81.027227998961777,3.9928137170739326,3.6455003966774542,4.3733095131478938,27.84058592030102,25.418883576308559,30.49365882916528,3.1989900975469792,2.920904961059382,3.5036436169207708,22.305513099222733,20.366516270386143,24.429762584185895,2360568.0375591628,2154887.5839468688,2585899.2970821909,16459469.919509236,15025327.295616435,18030631.194690842,888503.20243690466,811217.103137634,973173.25150026148,6195242.628557926,5656351.9012531992,6785619.2258292791,711857.13825822517,649976.080982054,779650.34044038341,4963547.3190022493,4532070.9181450503,5436247.1752699893]
[9,0.04,65.030591554370005,59.359620887738728,71.243369388081447,1921.6323873497852,1754.057087168205,2105.2179094142307,24.437851580933167,22.306938339703734,1.231059006714236,722.13039975049401,659.16262103122108,36.377384881435276,19.567409928653205,17.861240701241893,21.436587355190362,578.21046613135059,527.79373198628309,633.44403843453142,14470970.334866291,13209034.277924433,15853472.347839467,427612368.38215965,390322576.91906774,468464843.81265569,5438047.1839915896,4963864.4714719951,5957533.532740579,160692488.61065152,146680546.90568954,176043137.72334689,4354249.3131247014,3974583.0101434593,4770189.1107414309,128666621.39618361,117447608.20938008,140957504.30503377,3.2706674952084049,2.9856884718013772,3.5828735466545569,96.647138474666363,88.226102958844493,105.87272362844624,1.231059006714236,1.123975826400168,1.3483729637292459,36.377384881435276,33.213112459587656,39.84397335771763,0.98630836573584668,0.90056952687078373,1.0802387330225884,29.145084708746978,26.6115304894359,31.920695872962735,727807.19300087192,664392.06951496052,797281.0267897849,21506460.888446711,19632565.0461118,23559389.608470932,273942.12386546464,250113.37667665209,300047.48060992296,8094898.7991158525,7390767.2319024615,8866303.4227617886,219478.84465514685,200399.75950297088,240380.75444960268,6485526.9827097366,5921746.3515774915,7103171.4767615627]
[16,0.04,1.8326681336328989,1.6728509310043052,2.0077543459067693,2034.0788316655742,1856.6976774691389,2228.4070635843614,0.68869851521159908,0.62864590459567815,3.4693250642517638E-2,764.38665870971681,697.73425078141474,38.506047788218268,0.55144152585468698,0.50335889429739111,0.60411799432655355,612.04509101104168,558.67816591064491,670.51071688140723,407815.54590785963,372252.12963005895,446776.70746735373,452634579.02273971,413162734.17269129,495877582.23258519,153253.03899413461,139889.79677254555,167893.01157401811,170095587.29460081,155263721.32469866,186344496.61670208,122709.84733984534,112010.23169347378,134431.70922640961,136195691.04205912,124320184.89130852,149205788.55704322,9.2172744410081886E-2,8.4141570735224117E-2,0.10097122014183565,102.30255266643066,93.38875094441623,112.06798313823506,3.4693250642517638E-2,3.1675471970681608E-2,3.7999349287984138E-2,38.506047788218268,35.156614466176826,42.175487522956793,2.7795778396208684E-2,2.5379518078611624E-2,3.0442889344952286E-2,30.850541572586,28.168733626225862,33.788570693677336,20510.793738149147,18723.652129482427,22468.67968479318,22764935.231740665,20781386.301814269,24937993.346190244,7720.1358448078954,7048.6028848036776,8455.8273751961406,8568580.7546495441,7823246.150068095,9385124.9729592539,6185.2718081114117,5647.592070906072,6774.321716727758,6865034.7665713476,6268263.8883126182,7518821.4112574793]
[19,0.04,0.22043649970930826,0.20121340956316985,0.24149617280162383,2035.7045374113873,1858.181614097115,2230.1880831352669,8.2837851142913241E-2,7.5614619047782966E-2,4.1729643217041923E-3,764.99758281144875,698.29190398683011,38.536823145674099,6.6328342553107558E-2,6.054488028692416E-2,7.2664359485953942E-2,612.5342584934732,559.12468071146884,671.04661210242512,49052.760735663345,44775.131383073895,53739.076780106603,452996340.14252305,413492948.03679717,496273904.64748156,18433.541166405277,16826.187229249517,20194.462444035897,170231533.53684938,155387813.42965761,186493429.54601356,14759.753133175502,13472.784817397747,16169.678998601044,136304543.32154563,124419545.85792987,149325038.95382705,1.108669746228539E-2,1.0120693972098764E-2,1.214499337385363E-2,102.38431638428273,93.463390445423343,112.15755172391289,4.1729643217041923E-3,3.8099806722868505E-3,4.5706275972998952E-3,38.536823145674099,35.184712841348549,42.209195622825469,3.3433244044080656E-3,3.0526924252609403E-3,3.6617234976069604E-3,30.875198386233155,28.191247046746017,33.815575681224722,2467.0738225444925,2252.1133321700431,2702.5717378450199,22783129.750769701,20797995.500332478,24957924.647986818,928.59132086087936,847.81817245166894,1017.0815733230602,8575429.0590266604,7829498.7574002612,9392625.8875532169,743.97521412016772,679.30216335935404,814.82715813911955,6870521.5384169025,6273273.7003517896,7524830.7118704813]
[25,0.04,1.1060702237629353E-3,1.0096157452741509E-3,1.2117400078518184E-3,2035.8795318792711,1858.3413482318158,2230.3797959156418,4.1565022430726704E-4,3.7940667140070179E-4,2.0938418034893165E-5,765.06334399755224,698.35193097892056,38.54013587143384,3.3281151164297139E-4,3.0379220036141121E-4,3.6460334138042763E-4,612.5869135348388,559.17274452632194,671.10429701821317,246.12892200081438,224.66533288815478,269.64315236981679,453035280.88860852,413528492.96833599,496316565.64581037,92.492808720679463,84.427690959870489,101.32847157209594,170246167.08316264,155401170.97110185,186509461.00729269,74.059075843725864,67.601536666297164,81.133571308482729,136316260.41535288,124430241.28637816,149337875.32337537,5.562901769476863E-5,5.0781963336912757E-5,6.0939161873519872E-5,102.39311760697296,93.471424802068441,112.16719307938583,2.0938418034893165E-5,1.9117098031795816E-5,2.2933747795620018E-5,38.54013587143384,35.187737410969611,42.212824035294986,1.6775586515718748E-5,1.5317300893184198E-5,1.8373197422827284E-5,30.877852498759363,28.193670439819648,33.818482556246977,12.378879625379216,11.300286025851934,13.560522557541775,22785088.247984886,20799783.350233454,24960070.096239738,4.6593336920307769,4.2540433954926504,5.1033456114304849,8576166.225259522,7830171.8015202051,9393433.3021553941,3.7329971789659298,3.4084913198147637,4.0885064783715386,6871112.1463556308,6273812.9673096938,7525477.565931147]
[36,0.04,1.7195467991441623E-9,1.5695943040989139E-9,1.8838258250979775E-9,2035.880136565725,1858.3419001867921,2230.3804583715623,6.4618863921636751E-10,5.8984277251536322E-10,3.2551811754368167E-11,765.06357123272653,698.35213839981441,38.54014731842652,5.1740382958420525E-10,4.7228909567715624E-10,5.6682884608812665E-10,612.58709548224908,559.17291060893058,671.10449634615543,3.8264315493770557E-4,3.492748884715343E-4,4.191994410546915E-4,453035415.44681454,413528615.79243922,496316713.05920058,1.4379350403124675E-4,1.3125510716243072E-4,1.5752982515087805E-4,170246217.64880237,155401217.12755731,186509516.40337226,1.151355891142298E-4,1.0509640662442483E-4,1.2613391975421084E-4,136316300.90330657,124430278.24400763,149337919.67894197,8.6483387095569713E-11,7.8947937151014333E-11,9.4738777421964385E-11,102.39314801924941,93.471452564469644,112.16722639470784,3.2551811754368167E-11,2.9720305296407019E-11,3.5653841652273022E-11,38.54014731842652,35.187747862250156,42.212836573130588,2.6080085583293682E-11,2.3812968793967024E-11,2.8563803761919104E-11,30.877861669940092,28.193678813758446,33.818492600838496,1.9244766181657894E-5,1.7567935785361075E-5,2.1081801731551648E-5,22785095.015494451,20799789.528077986,24960077.509751204,7.2436109065650785E-6,6.6135282796543169E-6,7.9338919198158837E-6,8576168.7725082468,7830174.1271975078,9393436.092144575,5.8034862637083841E-6,5.2989947771655623E-6,6.3561771008047471E-6,6871114.1871779729,6273814.8307253104,7525479.8011097377]
[39,0.04,1.9661349351924021E-11,1.7946788054293354E-11,2.1539720630960651E-11,2035.8801365662382,1858.3419001872605,2230.3804583721248,7.3885401602333733E-12,6.7442798410046277E-12,3.7219838579516465E-13,765.06357123291946,698.35213839999051,38.540147318436233,5.916010808511619E-12,5.4001675963890636E-12,6.4811379203133247E-12,612.58709548240347,559.17291060907155,671.10449634632459,4.3751532381072979E-6,3.9936194848032203E-6,4.7931389031166357E-6,453035415.44692874,413528615.79254347,496316713.0593257,1.644139210809938E-6,1.5007748073092256E-6,1.8012007158981986E-6,170246217.64884529,155401217.12759647,186509516.40341926,1.316463757509323E-6,1.2016754457064605E-6,1.4422189978483839E-6,136316300.90334094,124430278.244039,149337919.67897961,9.8885362565879104E-13,9.0269306640121279E-13,1.083246004699899E-12,102.39314801927523,93.471452564493219,112.16722639473612,3.7219838579516465E-13,3.3982285656274631E-13,4.076670881027587E-13,38.540147318436233,35.18774786225903,42.212836573141232,2.9820047586749345E-13,2.7227819492768471E-13,3.2659938354827517E-13,30.877861669947876,28.193678813765555,33.818492600847023,2.2004523010481124E-7,2.0087230137619164E-7,2.4104994933451844E-7,22785095.015500195,20799789.528083231,24960077.5097575,8.2823662999033637E-8,7.5619279463536812E-8,9.0716356678135052E-8,8576168.7725104075,7830174.1271994822,9393436.0921469443,6.6357234910183216E-8,6.0588864216854791E-8,7.2676718414306147E-8,6871114.1871797051,6273814.8307268918,7525479.8011116348]
[44,0.04,5.2072936276592821E-15,4.7531933540933831E-15,5.7047788519248535E-15,2035.8801365662434,1858.3419001872651,2230.3804583721303,1.9568493192112937E-15,1.786217456930424E-15,9.8576463287682174E-17,765.0635712329215,698.3521383999921,38.540147318436325,1.5668510249685048E-15,1.4302303371776017E-15,1.7165245166210264E-15,612.58709548240495,559.17291060907291,671.10449634632619,1.158756053261397E-9,1.0577071248915429E-9,1.2694592431034034E-9,453035415.44692987,413528615.79254454,496316713.05932695,4.3544903669582264E-10,3.9747908196789969E-10,4.7704665850485888E-10,170246217.64884567,155401217.12759683,186509516.40341973,3.4866443868217286E-10,3.1826284040517982E-10,3.8197061975556254E-10,136316300.90334126,124430278.24403931,149337919.67897996,2.6189714100557929E-16,2.3907758151620769E-16,2.8689689178983872E-16,102.39314801927549,93.471452564493461,112.1672263947364,9.8576463287682174E-17,9.0001828655722345E-17,1.0797032248837864E-16,38.540147318436325,35.187747862259116,42.212836573141331,7.8978172349997371E-17,7.2112675687681533E-17,8.649960174691449E-17,30.877861669947954,28.193678813765626,33.818492600847108,5.8278814134873936E-11,5.3200878342927062E-11,6.3841898266987348E-11,22785095.015500247,20799789.52808328,24960077.509757563,2.1935785018339183E-11,2.0027709443051423E-11,2.4026159018851491E-11,8576168.772510428,7830174.1271995017,9393436.0921469666,1.7574663890658812E-11,1.6046915239450077E-11,1.9248374356410596E-11,6871114.1871797228,6273814.8307269085,7525479.8011116534]
[50,0.04,7.2796477847502663E-20,6.6448285702239636E-20,7.9751179213937324E-20,2035.8801365662434,1858.3419001872651,2230.3804583721303,2.7356194657472914E-20,2.4970809950793535E-20,1.3780708058962658E-21,765.0635712329215,698.3521383999921,38.540147318436325,2.1904129877294437E-20,1.9994211677280882E-20,2.3996522547753247E-20,612.58709548240495,559.17291060907291,671.10449634632619,1.6199078714103623E-14,1.4786443552430102E-14,1.7746677694152687E-14,453035415.44692987,413528615.79254454,496316713.05932695,6.0874531801259E-15,5.5566440562577681E-15,6.6689760538209398E-15,170246217.64884567,155401217.12759683,186509516.40341973,4.8742292833115975E-15,4.4492236213023631E-15,5.3398401833414045E-15,136316300.90334126,124430278.24403931,149337919.67897996,3.6612472402688163E-21,3.3422363152781067E-21,4.0107366169563147E-21,102.39314801927549,93.471452564493461,112.1672263947364,1.3780708058962658E-21,1.2581998624333604E-21,1.50939427488095E-21,38.540147318436325,35.187747862259116,42.212836573141331,1.1040922953479004E-21,1.0081146126154145E-21,1.2092397303928402E-21,30.877861669947954,28.193678813765626,33.818492600847108,8.1472117869702468E-16,7.4373308645155928E-16,8.9249150619231234E-16,22785095.015500247,20799789.52808328,24960077.509757563,3.0665601026860173E-16,2.7998165862267131E-16,3.3587884183949821E-16,8576168.772510428,7830174.1271995017,9393436.0921469666,2.4568878232601937E-16,2.2433129246726898E-16,2.6908677666919629E-16,6871114.1871797228,6273814.8307269085,7525479.8011116534]

{"sheet":"Butler NPV 5%","index":60,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU11","v":365.24529801772667},{"$f":"'WTP Values '!CV11","v":333.39420575983473},{"$f":"'WTP Values '!CW11","v":400.13945839907058},{"$f":"C3","v":365.24529801772667},{"$f":"D3","v":333.39420575983473},{"$f":"E3","v":400.13945839907058},{"$f":"'WTP Values '!CC11","v":137.25556188625964},{"$f":"'WTP Values '!CD11","v":125.28725553628513},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"I3","v":137.25556188625964},{"$f":"J3","v":125.28725553628513},{"$f":"K3","v":6.9142614735223376},{"$f":"'WTP Values '!CI11","v":109.90065290811117},{"$f":"'WTP Values '!CJ11","v":100.31792771617582},{"$f":"'WTP Values '!CK11","v":120.39891610832794},{"$f":"O3","v":109.90065290811117},{"$f":"P3","v":100.31792771617582},{"$f":"Q3","v":120.39891610832794},{"$f":"'WTP Values '!BH11","v":81276423.083817706},{"$f":"'WTP Values '!BI11","v":74188740.192117631},{"$f":"'WTP Values '!BJ11","v":89041266.485500738},{"$f":"U3","v":81276423.083817706},{"$f":"V3","v":74188740.192117631},{"$f":"W3","v":89041266.485500738},{"$f":"'WTP Values '!AV11","v":30542874.005549386},{"$f":"'WTP Values '!AW11","v":27879619.650800485},{"$f":"'WTP Values '!AX11","v":33460576.916283783},{"$f":"AA3","v":30542874.005549386},{"$f":"AB3","v":27879619.650800485},{"$f":"AC3","v":33460576.916283783},{"$f":"'WTP Values '!BB11","v":24455706.921965428},{"$f":"'WTP Values '!BC11","v":22323305.406538129},{"$f":"'WTP Values '!BD11","v":26791839.066956602},{"$f":"AG3","v":24455706.921965428},{"$f":"AH3","v":22323305.406538129},{"$f":"AI3","v":26791839.066956602},{"$f":"'WTP Values '!CX11","v":18.36975330303618},{"$f":"'WTP Values '!CY11","v":16.769164321063347},{"$f":"'WTP Values '!CZ11","v":20.123263298528823},{"$f":"AM3","v":18.36975330303618},{"$f":"AN3","v":16.769164321063347},{"$f":"AO3","v":20.123263298528823},{"$f":"'WTP Values '!CF11","v":6.9142614735223376},{"$f":"'WTP Values '!CG11","v":6.3128271766530286},{"$f":"'WTP Values '!CH11","v":7.5731570819954959},{"$f":"AS3","v":6.9142614735223376},{"$f":"AT3","v":6.3128271766530286},{"$f":"AU3","v":7.5731570819954959},{"$f":"'WTP Values '!CL11","v":5.5396158080367019},{"$f":"'WTP Values '!CM11","v":5.0580623267527187},{"$f":"'WTP Values '!CN11","v":6.0671771322156021},{"$f":"AY3","v":5.5396158080367019},{"$f":"AZ3","v":5.0580623267527187},{"$f":"BA3","v":6.0671771322156021},{"$f":"'WTP Values '!BK11","v":4087740.0736051756},{"$f":"'WTP Values '!BL11","v":3731568.0763525041},{"$f":"'WTP Values '!BM11","v":4477940.9086298784},{"$f":"BE3","v":4087740.0736051756},{"$f":"BF3","v":3731568.0763525041},{"$f":"BG3","v":4477940.9086298784},{"$f":"'WTP Values '!AY11","v":1538600.0692796547},{"$f":"'WTP Values '!AZ11","v":1404765.551396016},{"$f":"'WTP Values '!BA11","v":1685221.1990600436},{"$f":"BK3","v":1538600.0692796547},{"$f":"BL3","v":1404765.551396016},{"$f":"BM3","v":1685221.1990600436},{"$f":"'WTP Values '!BE11","v":1232706.2403797021},{"$f":"'WTP Values '!BF11","v":1125548.2709417962},{"$f":"'WTP Values '!BG11","v":1350102.1319061203},{"$f":"BQ3","v":1232706.2403797021},{"$f":"BR3","v":1125548.2709417962},{"$f":"BS3","v":1350102.1319061203}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":331.28825217027361},{"$f":"D3/(1+B4)^A4","v":302.39837257127868},{"$f":"E3/(1+B4)^A4","v":362.93828426219551},{"$f":"F3+C4","v":696.53355018800028},{"$f":"G3+D4","v":635.79257833111342},{"$f":"H3+E4","v":763.07774266126603},{"$f":"I3/(1+B4)^A4","v":124.49484071316067},{"$f":"J3/(1+B4)^A4","v":113.63923404651712},{"$f":"K3/(1+B4)^A4","v":6.2714389782515534},{"$f":"L3+I4","v":261.75040259942034},{"$f":"M3+J4","v":238.92648958280225},{"$f":"N3+K4","v":13.18570045177389},{"$f":"O3/(1+B4)^A4","v":99.683131889443231},{"$f":"P3/(1+B4)^A4","v":90.991317656395296},{"$f":"Q3/(1+B4)^A4","v":109.20536608465119},{"$f":"R3+O4","v":209.58378479755442},{"$f":"S3+P4","v":191.30924537257113},{"$f":"T3+Q4","v":229.60428219297913},{"$f":"U3/(1+B4)^A4","v":73720111.640650973},{"$f":"V3/(1+B4)^A4","v":67291374.323916212},{"$f":"W3/(1+B4)^A4","v":80763053.501587972},{"$f":"X3+U4","v":154996534.72446868},{"$f":"Y3+V4","v":141480114.51603383},{"$f":"Z3+W4","v":169804319.98708871},{"$f":"AA3/(1+B4)^A4","v":27703287.079863388},{"$f":"AB3/(1+B4)^A4","v":25287636.871474363},{"$f":"AC3/(1+B4)^A4","v":30349729.62928234},{"$f":"AD3+AA4","v":58246161.085412771},{"$f":"AE3+AB4","v":53167256.522274852},{"$f":"AF3+AC4","v":63810306.545566127},{"$f":"AG3/(1+B4)^A4","v":22182047.094753221},{"$f":"AH3/(1+B4)^A4","v":20247896.060352042},{"$f":"AI3/(1+B4)^A4","v":24300987.815833651},{"$f":"AJ3+AG4","v":46637754.016718648},{"$f":"AK3+AH4","v":42571201.466890171},{"$f":"AL3+AI4","v":51092826.882790253},{"$f":"AM3/(1+B4)^A4","v":16.661907757855946},{"$f":"AN3/(1+B4)^A4","v":15.210126368311425},{"$f":"AO3/(1+B4)^A4","v":18.252393014538615},{"$f":"AP3+AM4","v":35.031661060892127},{"$f":"AQ3+AN4","v":31.979290689374771},{"$f":"AR3+AO4","v":38.375656313067438},{"$f":"AS3/(1+B4)^A4","v":6.2714389782515534},{"$f":"AT3/(1+B4)^A4","v":5.7259203416354003},{"$f":"AU3/(1+B4)^A4","v":6.8690767183632611},{"$f":"AV3+AS4","v":13.18570045177389},{"$f":"AW3+AT4","v":12.038747518288428},{"$f":"AX3+AU4","v":14.442233800358757},{"$f":"AY3/(1+B4)^A4","v":5.0245948372214979},{"$f":"AZ3/(1+B4)^A4","v":4.5878116342428283},{"$f":"BA3/(1+B4)^A4","v":5.5031085099461245},{"$f":"BB3+AY4","v":10.5642106452582},{"$f":"BC3+AZ4","v":9.6458739609955479},{"$f":"BD3+BA4","v":11.570285642161727},{"$f":"BE3/(1+B4)^A4","v":3707700.7470341725},{"$f":"BF3/(1+B4)^A4","v":3384642.2461247202},{"$f":"BG3/(1+B4)^A4","v":4061624.4069205243},{"$f":"BH3+BE4","v":7795440.8206393477},{"$f":"BI3+BF4","v":7116210.3224772243},{"$f":"BJ3+BG4","v":8539565.3155504018},{"$f":"BK3/(1+B4)^A4","v":1395555.6183942445},{"$f":"BL3/(1+B4)^A4","v":1274163.7654385632},{"$f":"BM3/(1+B4)^A4","v":1528545.3052698807},{"$f":"BN3+BK4","v":2934155.6876738993},{"$f":"BO3+BL4","v":2678929.3168345792},{"$f":"BP3+BM4","v":3213766.5043299245},{"$f":"BQ3/(1+B4)^A4","v":1118100.8983035847},{"$f":"BR3/(1+B4)^A4","v":1020905.4611716972},{"$f":"BS3/(1+B4)^A4","v":1224582.4325679096},{"$f":"BT3+BQ4","v":2350807.1386832865},{"$f":"BU3+BR4","v":2146453.7321134936},{"$f":"BV3+BS4","v":2574684.5644740299}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":286.17924817645917},{"$f":"D4/(1+B5)^A5","v":261.22308396179994},{"$f":"E4/(1+B5)^A5","v":313.51973589218915},{"$f":"F4+C5","v":982.71279836445945},897.01566229291336,1076.5974785534552,{"$f":"I4/(1+B5)^A5","v":107.54332423121534},{"$f":"J4/(1+B5)^A5","v":98.165843037699688},{"$f":"K4/(1+B5)^A5","v":5.4175047863095154},{"$f":"L4+I5","v":369.29372683063571},337.09233262050191,18.603205238083405,{"$f":"O4/(1+B5)^A5","v":86.110037265473039},{"$f":"P4/(1+B5)^A5","v":78.601721331515208},{"$f":"Q4/(1+B5)^A5","v":94.335701185315784},{"$f":"R4+O5","v":295.69382206302748},269.91096670408632,323.93998337829493,{"$f":"U4/(1+B5)^A5","v":63682204.203132242},{"$f":"V4/(1+B5)^A5","v":58128819.197854407},{"$f":"W4/(1+B5)^A5","v":69766162.186880872},{"$f":"X4+U5","v":218678738.92760092},199608933.71388823,239570482.17396957,{"$f":"AA4/(1+B5)^A5","v":23931140.982497256},{"$f":"AB4/(1+B5)^A5","v":21844411.507590421},{"$f":"AC4/(1+B5)^A5","v":26217237.55903884},{"$f":"AD4+AA5","v":82177302.06791003},75011668.029865265,90027544.104604959,{"$f":"AG4/(1+B5)^A5","v":19161686.292843726},{"$f":"AH4/(1+B5)^A5","v":17490893.90808944},{"$f":"AI4/(1+B5)^A5","v":20992106.956772398},{"$f":"AJ4+AG5","v":65799440.30956237},60062095.374979615,72084933.839562654,{"$f":"AM4/(1+B5)^A5","v":14.39318238449925},{"$f":"AN4/(1+B5)^A5","v":13.139079035362421},{"$f":"AO4/(1+B5)^A5","v":15.767103349131725},{"$f":"AP4+AM5","v":49.424843445391375},45.118369724737192,54.142759662199161,{"$f":"AS4/(1+B5)^A5","v":5.4175047863095154},{"$f":"AT4/(1+B5)^A5","v":4.9462652773008529},{"$f":"AU4/(1+B5)^A5","v":5.9337667365193916},{"$f":"AV4+AS5","v":18.603205238083405},16.985012795589281,20.376000536878148,{"$f":"AY4/(1+B5)^A5","v":4.3404339377790713},{"$f":"AZ4/(1+B5)^A5","v":3.9631241846390912},{"$f":"BA4/(1+B5)^A5","v":4.7537920396899898},{"$f":"BB4+AY5","v":14.904644583037271},13.60899814563464,16.324077681851715,{"$f":"BE4/(1+B5)^A5","v":3202851.3093913593},{"$f":"BF4/(1+B5)^A5","v":2923781.229780559},{"$f":"BG4/(1+B5)^A5","v":3508583.8738110564},{"$f":"BH4+BE5","v":10998292.130030707},10039991.552257784,12048149.189361459,{"$f":"BK4/(1+B5)^A5","v":1205533.414010793},{"$f":"BL4/(1+B5)^A5","v":1100670.5672722713},{"$f":"BM4/(1+B5)^A5","v":1320414.9057508956},{"$f":"BN4+BK5","v":4139689.1016846923},3779599.8841068503,4534181.4100808203,{"$f":"BQ4/(1+B5)^A5","v":965857.59490645467},{"$f":"BR4/(1+B5)^A5","v":881896.52190622792},{"$f":"BS4/(1+B5)^A5","v":1057840.3477532961},{"$f":"BT4+BQ5","v":3316664.7335897414},3028350.2540197214,3632524.9122273261]
[4,0.05,235.44037570885314,214.90887764814039,257.93346261460124,1218.1531740733126,1111.9245399410538,1334.5309411680564,88.476158992366621,80.761282007146974,4.456994594893704,457.76988582300231,417.85361462764888,23.060199832977109,70.842940762725846,64.665830662339417,77.610214826386766,366.53676282575333,334.57679736642575,401.55019820468169,52391506.998118885,47822723.410804681,57396794.287878707,271070245.9257198,247431657.12469292,296967276.46184826,19688208.910893921,17971451.407666903,21568986.222027931,101865510.97880395,92983119.437532172,111596530.32663289,15764366.734308215,14389801.704507435,17270258.344432533,81563807.043870583,74451897.079487056,89355192.183995187,11.841306767858454,10.809552838878798,12.971634945630042,61.26615021324983,55.927922563615994,67.114394607829198,4.456994594893704,4.0693046846125664,4.8817245789722525,23.060199832977109,21.054317480201846,25.257725115850402,3.5708857422815155,3.2604720746101399,3.910956475698903,18.475530325318786,16.869470220244779,20.235034157550619,2634993.698626691,2405402.0534905181,2886520.6359992442,13633285.828657398,12445393.605748301,14934669.825360702,991795.32315098587,905524.39962548215,1086308.6107133515,5131484.4248356782,4685124.2837323323,5620490.0207941718,794613.43362607528,725538.45108260692,870287.87203134177,4111278.1672158167,3753888.7051023282,4502812.7842586674]
[5,0.05,184.47369501105138,168.38672904368653,202.0976171663541,1402.626869084364,1280.3112689847403,1536.6285583344106,69.323385679142888,63.278577690138,3.492171888907706,527.09327150214517,481.13219231778686,26.552371721884814,55.507297797170708,50.667370400361328,60.809634101712376,422.04406062292401,385.24416776678709,462.35983230639408,41050116.633741528,37470355.144149221,44971890.195960343,312120362.55946136,284902012.26884216,341939166.6578086,15426226.852582866,14081102.427323438,16899865.089156553,117291737.83138682,107064221.86485562,128496395.41578944,12351793.834135415,11274786.165774006,13531699.314533137,93915600.878005996,85726683.245261058,102886891.49852833,9.2779736977971528,8.4695674970849524,10.163615401777804,70.544123911046981,64.397490060700946,77.278010009607002,3.492171888907706,3.1884066997266256,3.8249589451169808,26.552371721884814,24.242724179928473,29.082684060967381,2.7978824165467131,2.5546651854967464,3.0643367346293564,21.273412741865499,19.424135405741524,23.299370892179976,2064586.511353517,1884695.4497867846,2261664.4483565856,15697872.340010915,14330089.055535085,17196334.273717288,777097.58746983844,709502.06148220692,851151.22135390982,5908582.0123055167,5394626.3452145392,6471641.2421480818,622600.41747337801,568478.36120221857,681893.32009671,4733878.5846891943,4322367.0663045468,5184706.1043553771]
[9,0.05,42.683052895775965,38.960891753633469,46.760831039379369,1747.0127968699458,1594.66513881434,1913.915820818748,16.039868110626131,14.641235860515632,0.80800982192317372,656.51008885878286,599.26422022271208,33.071755723360788,12.843136946090292,11.723286893336947,14.069977992150475,525.66822367556961,479.83288060597437,575.88269667556813,9498071.2537405174,8669795.1734821554,10405481.214772703,388755042.10968387,354853790.59691226,425895234.91176361,3569281.0115371118,3258049.5538959079,3910247.6669572489,146090290.63610694,133351620.3114855,160046019.43037686,2857926.5436654114,2608731.2571771545,3130930.0633749012,116974628.23217764,106775091.76795861,128148633.13964327,2.1467138828924623,1.9596669186940978,2.3516314007827326,87.864769977656508,80.208957707898392,96.252022101614955,0.80800982192317372,0.73772540745999116,0.88500924193456931,33.071755723360788,30.195022145106311,36.223333761603328,0.64736689517966528,0.59109191279018158,0.70901841548096378,26.496657886923611,24.193328867368209,29.020048029045206,477698.75952627556,436076.02466497116,523298.14977640554,19552159.213613585,17848545.120662432,21418537.386959463,179802.85714539373,164162.7768018248,196937.19801718518,7359311.7416834906,6719164.923436733,8060618.4837772306,144055.69612706234,131533.07283103268,157774.73665944912,5896184.2586684283,5383634.6244619554,6457703.1225927351]
[16,0.05,0.50353453180434371,0.4596239738462336,0.55164032483079628,1805.4804234110425,1648.0341158254707,1977.969224230113,0.18922328491847018,0.17272353648328881,9.5321402704927043E-3,678.48164325416576,619.31991568767864,34.178574783963121,0.15151125588040193,0.13830031772700596,0.1659843731907947,543.26086721055185,495.89154355090147,595.15587801747552,112049.31553220333,102278.09299814451,122754.08519801505,401765584.82508993,366729753.35029638,440148755.88486016,42107.021899559004,38435.405750432612,46129.425958076157,150979523.59965235,137814525.64852208,165402311.55955294,33715.130630643871,30775.358908688828,36935.769506066485,120889441.50115667,110348555.11096646,132437409.06480236,2.5324912268567226E-2,2.3118308027464122E-2,2.7742336502052566E-2,90.805357800697763,82.893326931133785,99.473307768294347,9.5321402704927043E-3,8.7029908229056645E-3,1.0440507040773121E-2,34.178574783963121,31.205564987919644,37.435627314484847,7.6370260408946383E-3,6.9731467026716088E-3,8.3643327189277961E-3,27.38342683371982,25.003011841378228,29.991267778211828,5635.4408811601952,5144.4149847234994,6173.3796194277902,20206515.234944277,18445885.948552486,22135355.859749667,2121.1450762639547,1936.6381115814756,2323.2799219068106,7605607.299038983,6944036.5592458108,8330384.8140778067,1699.4336764104239,1551.7035392591406,1861.278019366591,6093513.0360368434,5563809.8007518584,6673824.3640407082]
[19,0.05,3.6124937928234818E-2,3.2974674976165318E-2,3.957617846350036E-2,{"$f":"F20+C21","v":1805.8275247162503},1648.350948279156,1978.3494862869532,1.3575393524177479E-2,1.2391656659266649E-2,6.8386168940758605E-4,{"$f":"L20+I21","v":678.61208048343701},619.43897915039418,34.185145571308048,1.0869829909173285E-2,9.9220412459905608E-3,1.1908170740719586E-2,{"$f":"R20+O21","v":543.3653084183502},495.98687806673234,595.27029597481442,8038.7228935370595,7337.7087917614108,8806.7122076517899,{"$f":"X20+U21","v":401842823.74558562},366800256.6769433,440233373.92096412,3020.872366019667,2757.4606293742972,3309.4505821263515,{"$f":"AD20+AA21","v":151008549.2202138},137841020.31504348,165434109.94267702,2418.8152437330646,2207.9080183670967,2649.8726432067315,{"$f":"AJ20+AG21","v":120912682.34186965},110369769.47973511,132462869.98752891,1.8168781403366931E-3,1.6585703457225132E-3,1.9903107350545497E-3,{"$f":"AP20+AM21","v":90.822815014746595},82.909263067354232,99.492431384652647,6.8386168940758605E-4,6.24376251100148E-4,7.4903039407390657E-4,{"$f":"AV20+AS21","v":34.185145571308048},31.211564217928792,37.442824266018434,5.4790103609186436E-4,5.002725252939924E-4,6.0007999689637892E-4,{"$f":"BB20+AY21","v":27.388691262550953},25.007818638467654,29.997033561133467,404.30186843521824,369.07433405665449,442.8950577830758,{"$f":"BH20+BE21","v":20210399.911687821},18449432.146564625,22139611.353639565,152.17672150952021,138.93968963685518,166.67842554522051,{"$f":"BN20+BK21","v":7607069.4673273591},6945371.5414045053,8331986.3199176686,121.92199778928621,111.323435629912,133.53315149184752,{"$f":"BT20+BQ21","v":6094684.5061345994},5564879.4360792357,6675107.3982500238]
[25,0.05,4.9802567767133474E-5,4.5459551746831694E-5,5.456051755184162E-5,1805.8484598608961,1648.370057781618,1978.3724214964836,1.8715311215107463E-5,1.7083387707023071E-5,9.42785512814634E-7,678.61994770324009,619.44616037033359,34.185541883224595,1.4985366666767547E-5,1.3678726106696559E-5,1.6416844271827983E-5,543.37160770838295,495.99262809373812,595.27719700471835,11.082345455151042,10.115913280824429,12.141111007540799,401847482.35086489,366804509.03013015,440238477.59184903,4.1646355496424965,3.8014908186812848,4.5624752965874658,151010299.87789151,137842618.32020116,165436027.83736718,3.3346274623779717,3.0438665092454511,3.6531678517966348,120914084.0950602,110371049.00785005,132464405.64323547,2.5047848355753013E-6,2.2865385181698384E-6,2.7438825073449998E-6,90.823867933003442,82.910224242987596,99.493584810665752,9.42785512814634E-7,8.6077768823790745E-7,1.0326284029778872E-6,34.185541883224595,31.211926056810185,37.443258344539906,7.5534741495903361E-7,6.8968578970251743E-7,8.2728238233940308E-7,27.389008782472093,25.008108556687041,29.997381319835753,0.55737870722778871,0.50881331808739083,0.61058405616609779,20210634.212937366,18449646.03273334,22139868.020436227,0.20979389641067275,0.19154505739027808,0.22978623797293735,7607157.6568678608,6945452.0598127414,8332082.9134939695,0.16808412430404207,0.15347273282635979,0.18409149489870397,6094755.1624403428,5564943.9503001887,6675184.7834581891]
[36,0.05,2.9627891956401637E-12,2.7044201693359838E-12,3.2458429185213929E-12,1805.8484788772951,1648.3700751396987,1978.372442329638,1.1133868060866681E-12,1.0163025480927569E-12,5.6086962106734037E-14,678.61995484941463,619.44616689338102,34.185542243213774,8.9148982559701112E-13,8.1375687511813342E-13,9.7664941820887701E-13,543.37161343033119,495.99263331676423,595.27720327325585,6.5929639472409239E-7,6.0180267637201282E-7,7.2228308958697278E-7,401847486.58250016,366804512.89274722,440238482.22775877,2.4775704875206528E-7,2.2615331758751342E-7,2.7142481040958062E-7,151010301.4680981,137842619.77174616,165436029.57948318,1.9837929367847719E-7,1.8108172351135062E-7,2.1732948172013576E-7,120914085.36834006,110371050.17010699,132464407.03814545,1.4901138196218295E-13,1.3602775761934567E-13,1.6323546779515236E-13,90.823868889419771,82.910225116069697,99.493585858378083,5.6086962106734037E-14,5.1208259913104884E-14,6.143177777016331E-14,34.185542243213774,31.211926385485842,37.443258738834317,4.4936140049233512E-14,4.1029884556789511E-14,4.9215601002729516E-14,27.389009070890715,25.008108820033712,29.997381635721712,3.3158844728166613E-8,3.0269656144557318E-8,3.6324067728750884E-8,20210634.425764464,18449646.227016438,22139868.253579028,1.2480783972889706E-8,1.1395147920238563E-8,1.3670142197413128E-8,7607157.7369746622,6945452.1329514859,8332083.0012345603,9.9994407873744435E-9,9.1301990043851957E-9,1.0951730333371923E-8,6094755.2266208651,5564944.0089015597,6675184.8537508976]
[39,0.05,1.1379433921067089E-14,1.0387094247895167E-14,1.2466582186754965E-14,1805.8484788772955,1648.3700751396991,1978.3724423296385,4.2762784497442651E-15,3.9033987658831121E-15,2.1541791770611307E-16,678.61995484941485,619.44616689338113,34.185542243213781,3.4240200337617597E-15,3.125464545991782E-15,3.751099651271414E-15,543.37161343033131,495.99263331676434,595.27720327325596,2.5322151738640795E-9,2.3113942090020924E-9,2.7741334761021488E-9,401847486.58250028,366804512.89274734,440238482.22775888,9.515813574929539E-10,8.6860608824420887E-10,1.0424841224407884E-9,151010301.46809813,137842619.77174619,165436029.57948321,7.6193205613281302E-10,6.954958219918591E-10,8.3471563888962005E-10,120914085.36834009,110371050.17010702,132464407.03814548,5.7232056098380973E-16,5.2245326179064143E-16,6.2695220506501788E-16,90.823868889419799,82.910225116069725,99.493585858378111,2.1541791770611307E-16,1.9667987541992451E-16,2.3594620124102593E-16,34.185542243213781,31.21192638548585,37.443258738834324,1.7259001656632652E-16,1.5758693220228103E-16,1.8902650256734037E-16,27.389009070890722,25.008108820033719,29.99738163572172,1.2735596681611601E-10,1.1625921696261197E-10,1.3951290529611071E-10,20210634.425764468,18449646.227016442,22139868.253579035,4.7935997846760308E-11,4.3766304052260528E-11,5.2504066119845004E-11,7607157.736974664,6945452.1329514878,8332083.0012345621,3.8405694152993764E-11,3.5067124049689653E-11,4.206323279203955E-11,6094755.2266208669,5564944.0089015616,6675184.8537508994]
[44,0.05,4.0398743117683837E-19,3.6875784434498349E-19,4.4258286907032675E-19,1805.8484788772955,1648.3700751396991,1978.3724423296385,1.5181447143084766E-19,1.3857666833220522E-19,7.6476678723395982E-21,678.61995484941485,619.44616689338113,34.185542243213781,1.2155798498698356E-19,1.1095880532615284E-19,1.3316981518737697E-19,543.37161343033131,495.99263331676434,595.27720327325596,8.9897538873395204E-14,8.2058054505070873E-14,9.8486011213384411E-14,401847486.58250028,366804512.89274734,440238482.22775888,3.3782603847951169E-14,3.0836853988377873E-14,3.7009792015032153E-14,151010301.46809813,137842619.77174619,165436029.57948321,2.7049761545565288E-14,2.4691172906285231E-14,2.9633690837103549E-14,120914085.36834009,110371050.17010702,132464407.03814548,2.0318261421905155E-20,1.8547895493290866E-20,2.2257768932245788E-20,90.823868889419799,82.910225116069725,99.493585858378111,7.6476678723395982E-21,6.9824385102299543E-21,8.376453556167493E-21,34.185542243213781,31.21192638548585,37.443258738834324,6.127211416933115E-21,5.5945788137647705E-21,6.7107319859862536E-21,27.389009070890722,25.008108820033719,29.99738163572172,4.5213329798272338E-15,4.1273812684481964E-15,4.9529230203841353E-15,20210634.425764468,18449646.227016442,22139868.253579035,1.7018017561628562E-15,1.5537712041583848E-15,1.8639752157465867E-15,7607157.736974664,6945452.1329514878,8332083.0012345621,1.3634612961464727E-15,1.2449369153035332E-15,1.4933095512940872E-15,6094755.2266208669,5564944.0089015616,6675184.8537508994]
[50,0.05,3.6933257899507406E-25,3.3712505678668057E-25,4.0461722280966489E-25,1805.8484788772955,1648.3700751396991,1978.3724423296385,1.3879152155549436E-25,1.2668928375960993E-25,6.9916355822282145E-27,678.61995484941485,619.44616689338113,34.185542243213781,1.1113049720855051E-25,1.0144053643931761E-25,1.2174624132284431E-25,543.37161343033131,495.99263331676434,595.27720327325596,8.2185947668474245E-20,7.501894999404068E-20,9.003768362401089E-20,401847486.58250028,366804512.89274734,440238482.22775888,3.0884664327269942E-20,2.8191606799362964E-20,3.3835017820145485E-20,151010301.46809813,137842619.77174619,165436029.57948321,2.4729378742608221E-20,2.2573114567764435E-20,2.7091653396561504E-20,120914085.36834009,110371050.17010702,132464407.03814548,1.8575320201888959E-26,1.6956819813707549E-26,2.0348452867644751E-26,90.823868889419799,82.910225116069725,99.493585858378111,6.9916355822282145E-27,6.3834709291460827E-27,7.6579045682675922E-27,34.185542243213781,31.21192638548585,37.443258738834324,5.60160693136364E-27,5.1146646212725265E-27,6.1350719355526726E-27,27.389009070890722,25.008108820033719,29.99738163572172,4.1334839677329395E-21,3.7733262243613311E-21,4.5280513489089497E-21,20210634.425764468,18449646.227016442,22139868.253579035,1.5558177879718381E-21,1.4204855936443769E-21,1.7040796828979556E-21,7607157.736974664,6945452.1329514878,8332083.0012345621,1.2465008512735486E-21,1.1381437295606322E-21,1.3652104626393698E-21,6094755.2266208669,5564944.0089015616,6675184.8537508994]

{"sheet":"Cambria","index":61,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Cambria"]
[null,"Number of households",{"$f":"'WTP Values '!C12","v":57214},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA12","v":0.61375161620967988}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU12","v":3.733927948484375}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV12","v":241.756533405}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW12","v":1092.527636455}]
[]
[null,"Select number of years",2]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!X3:X52), \"NULL\")))))","v":36577526.23108571},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!Y3:Y52), \"NULL\")))))","v":33388120.721372675},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!Z3:Z52), \"NULL\")))))","v":40071649.022102192},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AD3:AD52), \"NULL\")))))","v":13748165.384813854},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AE3:AE52), \"NULL\")))))","v":12549720.386272736},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AF3:AF52), \"NULL\")))))","v":15061110.374226313},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":11008984.67772246},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AK3:AK52), \"NULL\")))))","v":10049419.577795576},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!AL3:AL52), \"NULL\")))))","v":12060227.07224011}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BH3:BH52), \"NULL\")))))","v":1843182.9143781653},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BI3:BI52), \"NULL\")))))","v":1682908.1182563698},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2018770.4388397604},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BN3:BN52), \"NULL\")))))","v":696454.05530542554},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BO3:BO52), \"NULL\")))))","v":636229.50022160192},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BP3:BP52), \"NULL\")))))","v":762432.4923076703},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BT3:BT52), \"NULL\")))))","v":558804.06754663214},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BU3:BU52), \"NULL\")))))","v":510583.76433087426},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!BV3:BV52), \"NULL\")))))","v":611631.36089104717}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!F3:F52), \"NULL\")))))","v":134.24705653935331},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!G3:G52), \"NULL\")))))","v":122.54128127493729},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!H3:H52), \"NULL\")))))","v":147.07120700041935},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!L3:L52), \"NULL\")))))","v":50.458599197420412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!M3:M52), \"NULL\")))))","v":46.060059163247111},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!N3:N52), \"NULL\")))))","v":2.5561298582349248},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!R3:R52), \"NULL\")))))","v":40.405241708638449},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!S3:S52), \"NULL\")))))","v":36.883440113603385},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cambria NPV 1%'!A3:A52,'Cambria NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cambria NPV 2%'!A3:A52,'Cambria NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cambria NPV 3%'!A3:A52,'Cambria NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cambria NPV 4%'!A3:A52,'Cambria NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cambria NPV 5%'!A3:A52,'Cambria NPV 5%'!T3:T52), \"NULL\")))))","v":44.263517861098393}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Cambria NPV 1%","index":62,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU12","v":69.107041720898607},{"$f":"'WTP Values '!CV12","v":63.081200108972283},{"$f":"'WTP Values '!CW12","v":75.708595034569782},{"$f":"C3","v":69.107041720898607},{"$f":"D3","v":63.081200108972283},{"$f":"E3","v":75.708595034569782},{"$f":"'WTP Values '!CC12","v":25.974830359815282},{"$f":"'WTP Values '!CD12","v":23.710571481531787},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"I3","v":25.974830359815282},{"$f":"J3","v":23.710571481531787},{"$f":"K3","v":1.3158319989331999},{"$f":"'WTP Values '!CI12","v":20.799612270704319},{"$f":"'WTP Values '!CJ12","v":18.98667650857481},{"$f":"'WTP Values '!CK12","v":22.78575675619355},{"$f":"O3","v":20.799612270704319},{"$f":"P3","v":18.98667650857481},{"$f":"Q3","v":22.78575675619355},{"$f":"'WTP Values '!BH12","v":18829199.659643278},{"$f":"'WTP Values '!BI12","v":17187373.124996006},{"$f":"'WTP Values '!BJ12","v":20627887.06271445},{"$f":"U3","v":18829199.659643278},{"$f":"V3","v":17187373.124996006},{"$f":"W3","v":20627887.06271445},{"$f":"'WTP Values '!AV12","v":7077213.1868353719},{"$f":"'WTP Values '!AW12","v":6460283.5449545085},{"$f":"'WTP Values '!AX12","v":7753084.5727675743},{"$f":"AA3","v":7077213.1868353719},{"$f":"AB3","v":6460283.5449545085},{"$f":"AC3","v":7753084.5727675743},{"$f":"'WTP Values '!BB12","v":5667151.1691958643},{"$f":"'WTP Values '!BC12","v":5173190.950596014},{"$f":"'WTP Values '!BD12","v":6208304.5761267077},{"$f":"AG3","v":5667151.1691958643},{"$f":"AH3","v":5173190.950596014},{"$f":"AI3","v":6208304.5761267077},{"$f":"'WTP Values '!CX12","v":3.4823819893792334},{"$f":"'WTP Values '!CY12","v":3.1795699032796461},{"$f":"'WTP Values '!CZ12","v":3.8141248825966616},{"$f":"AM3","v":3.4823819893792334},{"$f":"AN3","v":3.1795699032796461},{"$f":"AO3","v":3.8141248825966616},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"'WTP Values '!CG12","v":1.2020479006181177},{"$f":"'WTP Values '!CH12","v":1.44048708276221},{"$f":"AS3","v":1.3158319989331999},{"$f":"AT3","v":1.2020479006181177},{"$f":"AU3","v":1.44048708276221},{"$f":"'WTP Values '!CL12","v":1.0557656569167797},{"$f":"'WTP Values '!CM12","v":0.96466155968852796},{"$f":"'WTP Values '!CN12","v":1.1555738818385635},{"$f":"AY3","v":1.0557656569167797},{"$f":"AZ3","v":0.96466155968852796},{"$f":"BA3","v":1.1555738818385635},{"$f":"'WTP Values '!BK12","v":948824.66585656535},{"$f":"'WTP Values '!BL12","v":866319.19193468033},{"$f":"'WTP Values '!BM12","v":1039212.7510141694},{"$f":"BE3","v":948824.66585656535},{"$f":"BF3","v":866319.19193468033},{"$f":"BG3","v":1039212.7510141694},{"$f":"'WTP Values '!AY12","v":358517.20475206268},{"$f":"'WTP Values '!AZ12","v":327515.10349124047},{"$f":"'WTP Values '!BA12","v":392481.26114280528},{"$f":"BK3","v":358517.20475206268},{"$f":"BL3","v":327515.10349124047},{"$f":"BM3","v":392481.26114280528},{"$f":"'WTP Values '!BE12","v":287658.4187783114},{"$f":"'WTP Values '!BF12","v":262835.80745238706},{"$f":"'WTP Values '!BG12","v":314852.59390038915},{"$f":"BQ3","v":287658.4187783114},{"$f":"BR3","v":262835.80745238706},{"$f":"BS3","v":314852.59390038915}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":67.74535998519616},{"$f":"D3/(1+B4)^A4","v":61.838251258672955},{"$f":"E3/(1+B4)^A4","v":74.216836618537187},{"$f":"F3+C4","v":136.85240170609478},{"$f":"G3+D4","v":124.91945136764524},{"$f":"H3+E4","v":149.92543165310695},{"$f":"I3/(1+B4)^A4","v":25.463023585741869},{"$f":"J3/(1+B4)^A4","v":23.243379552526015},{"$f":"K3/(1+B4)^A4","v":1.2899049102374276},{"$f":"L3+I4","v":51.437853945557151},{"$f":"M3+J4","v":46.953951034057802},{"$f":"N3+K4","v":2.6057369091706275},{"$f":"O3/(1+B4)^A4","v":20.389777738167158},{"$f":"P3/(1+B4)^A4","v":18.612563972723077},{"$f":"Q3/(1+B4)^A4","v":22.336787330843592},{"$f":"R3+O4","v":41.189390008871477},{"$f":"S3+P4","v":37.599240481297883},{"$f":"T3+Q4","v":45.122544087037141},{"$f":"U3/(1+B4)^A4","v":18458190.039842445},{"$f":"V3/(1+B4)^A4","v":16848713.974116269},{"$f":"W3/(1+B4)^A4","v":20221436.195191108},{"$f":"X3+U4","v":37287389.699485719},{"$f":"Y3+V4","v":34036087.099112272},{"$f":"Z3+W4","v":40849323.257905558},{"$f":"AA3/(1+B4)^A4","v":6937764.12786528},{"$f":"AB3/(1+B4)^A4","v":6332990.4371674433},{"$f":"AC3/(1+B4)^A4","v":7600318.1774017978},{"$f":"AD3+AA4","v":14014977.314700652},{"$f":"AE3+AB4","v":12793273.982121952},{"$f":"AF3+AC4","v":15353402.750169372},{"$f":"AG3/(1+B4)^A4","v":5555485.9025545185},{"$f":"AH3/(1+B4)^A4","v":5071258.6516969064},{"$f":"AI3/(1+B4)^A4","v":6085976.4494919199},{"$f":"AJ3+AG4","v":11222637.071750384},{"$f":"AK3+AH4","v":10244449.602292921},{"$f":"AL3+AI4","v":12294281.025618628},{"$f":"AM3/(1+B4)^A4","v":3.4137653067142764},{"$f":"AN3/(1+B4)^A4","v":3.1169198149981825},{"$f":"AO3/(1+B4)^A4","v":3.7389715543541433},{"$f":"AP3+AM4","v":6.8961472960935097},{"$f":"AQ3+AN4","v":6.2964897182778286},{"$f":"AR3+AO4","v":7.5530964369508045},{"$f":"AS3/(1+B4)^A4","v":1.2899049102374276},{"$f":"AT3/(1+B4)^A4","v":1.1783628081738238},{"$f":"AU3/(1+B4)^A4","v":1.4121037964534948},{"$f":"AV3+AS4","v":2.6057369091706275},{"$f":"AW3+AT4","v":2.3804107087919415},{"$f":"AX3+AU4","v":2.8525908792157049},{"$f":"AY3/(1+B4)^A4","v":1.0349629025750218},{"$f":"AZ3/(1+B4)^A4","v":0.94565391597738258},{"$f":"BA3/(1+B4)^A4","v":1.1328045111641638},{"$f":"BB3+AY4","v":2.0907285594918017},{"$f":"BC3+AZ4","v":1.9103154756659104},{"$f":"BD3+BA4","v":2.2883783930027271},{"$f":"BE3/(1+B4)^A4","v":930129.07151903282},{"$f":"BF3/(1+B4)^A4","v":849249.28137896315},{"$f":"BG3/(1+B4)^A4","v":1018736.1543124884},{"$f":"BH3+BE4","v":1878953.7373755982},{"$f":"BI3+BF4","v":1715568.4733136436},{"$f":"BJ3+BG4","v":2057948.9053266579},{"$f":"BK3/(1+B4)^A4","v":351452.99946285918},{"$f":"BL3/(1+B4)^A4","v":321061.7620735619},{"$f":"BM3/(1+B4)^A4","v":384747.82976453804},{"$f":"BN3+BK4","v":709970.20421492192},{"$f":"BO3+BL4","v":648576.86556480243},{"$f":"BP3+BM4","v":777229.09090734331},{"$f":"BQ3/(1+B4)^A4","v":281990.4115070203},{"$f":"BR3/(1+B4)^A4","v":257656.90368825317},{"$f":"BS3/(1+B4)^A4","v":308648.75394607306},{"$f":"BT3+BQ4","v":569648.8302853317},{"$f":"BU3+BR4","v":520492.7111406402},{"$f":"BV3+BS4","v":623501.34784646216}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":65.752978969443078},{"$f":"D4/(1+B5)^A5","v":60.019597436742231},{"$f":"E4/(1+B5)^A5","v":72.034130432307833},{"$f":"F4+C5","v":202.60538067553784},184.93904880438748,221.9595620854148,{"$f":"I4/(1+B5)^A5","v":24.714159828770303},{"$f":"J4/(1+B5)^A5","v":22.559795198224613},{"$f":"K4/(1+B5)^A5","v":1.25196899763994},{"$f":"L4+I5","v":76.152013774327457},69.513746232282415,3.8577059068105672,{"$f":"O4/(1+B5)^A5","v":19.790117391099454},{"$f":"P4/(1+B5)^A5","v":18.065171219598039},{"$f":"Q4/(1+B5)^A5","v":21.679865719671817},{"$f":"R4+O5","v":60.979507399970927},55.664411700895926,66.802409806708965,{"$f":"U4/(1+B5)^A5","v":17915337.401247256},{"$f":"V4/(1+B5)^A5","v":16353195.788528081},{"$f":"W4/(1+B5)^A5","v":19626726.747999962},{"$f":"X4+U5","v":55202727.100732975},50389282.887640357,60476050.005905524,{"$f":"AA4/(1+B5)^A5","v":6733725.5111518679},{"$f":"AB4/(1+B5)^A5","v":6146738.1252347073},{"$f":"AC4/(1+B5)^A5","v":7376793.9441015767},{"$f":"AD4+AA5","v":20748702.825852521},18940012.10735666,22730196.69427095,{"$f":"AG4/(1+B5)^A5","v":5392099.8839703342},{"$f":"AH4/(1+B5)^A5","v":4922113.6849298477},{"$f":"AI4/(1+B5)^A5","v":5906988.7823965233},{"$f":"AJ4+AG5","v":16614736.955720719},15166563.287222769,18201269.808015153,{"$f":"AM4/(1+B5)^A5","v":3.3133669740340701},{"$f":"AN4/(1+B5)^A5","v":3.0252516643176923},{"$f":"AO4/(1+B5)^A5","v":3.6290089540378427},{"$f":"AP4+AM5","v":10.209514270127579},9.3217413825955209,11.182105390988648,{"$f":"AS4/(1+B5)^A5","v":1.25196899763994},{"$f":"AT4/(1+B5)^A5","v":1.1437073322978661},{"$f":"AU4/(1+B5)^A5","v":1.3705740326889859},{"$f":"AV4+AS5","v":3.8577059068105672},3.5241180410898076,4.223164911904691,{"$f":"AY4/(1+B5)^A5","v":1.0045247967099147},{"$f":"AZ4/(1+B5)^A5","v":0.91784237419684411},{"$f":"BA4/(1+B5)^A5","v":1.0994888980639288},{"$f":"BB4+AY5","v":3.0952533562017166},2.8281578498627544,3.3878672910666561,{"$f":"BE4/(1+B5)^A5","v":902774.11311746074},{"$f":"BF4/(1+B5)^A5","v":824272.98564105364},{"$f":"BG4/(1+B5)^A5","v":988775.27471339784},{"$f":"BH4+BE5","v":2781727.850493059},2539841.4589546975,3046724.1800400559,{"$f":"BK4/(1+B5)^A5","v":341116.81873827084},{"$f":"BL4/(1+B5)^A5","v":311619.38314488868},{"$f":"BM4/(1+B5)^A5","v":373432.45300600317},{"$f":"BN4+BK5","v":1051087.0229531927},960196.24870969111,1150661.5439133465,{"$f":"BQ4/(1+B5)^A5","v":273697.11521877616},{"$f":"BR4/(1+B5)^A5","v":250079.2522653605},{"$f":"BS4/(1+B5)^A5","v":299571.43975020223},{"$f":"BT4+BQ5","v":843345.94550410786},770571.96340600075,923072.78759666439]
[4,0.01,63.187320380826783,57.677653420480503,69.223383477359306,265.79270105636465,242.61670222486799,291.18294556277408,23.749821825855065,21.679519761051672,1.2031175986338356,99.901835600182523,91.19326599333408,5.0608235054444028,19.017913827854127,17.360274461750382,20.833924827631421,79.997421227825058,73.024686162646304,87.636334634340386,17216287.107376471,15715099.722254656,18860898.631363109,72419014.208109438,66104382.609895013,79336948.637268633,6470977.86135945,5906894.5210337089,7088953.9855814856,27219680.687211972,24846906.628390368,29819150.679852434,5181702.0039835656,4730054.5045274692,5676500.1149635427,21796438.959704284,19896617.791750237,23877769.922978695,3.1840805361052471,2.9072073865232291,3.487406274782511,13.393594806232826,12.22894876911875,14.669511665771159,1.2031175986338356,1.0990802661791261,1.3170947060726643,5.0608235054444028,4.6231983072689342,5.5402596179773553,0.96532858518382481,0.88202848093660924,1.0565872200165063,4.0605819413855411,3.7101863307993637,4.4444545110831619,867548.17821378633,792110.13768921921,950193.60411017237,3649276.0287068454,3331951.5966439168,3996917.7841502284,327806.5579799859,299460.10216209781,358861.24733077199,1378893.5809331785,1259656.3508717888,1509522.7912441185,263017.54806689254,240321.24598997124,287882.2653683626,1106363.4935710004,1010893.209395972,1210955.052965027]
[5,0.01,60.12056723417129,54.878308171261232,65.863674158751337,325.91326829053594,297.4950103961292,357.04661972152542,22.597140554074961,20.627319176433129,1.1447251132559229,122.49897615425749,111.82058516976721,6.2055486187003259,18.094892457065125,16.51770547779121,19.822764611669648,98.092313684890186,89.542391640437515,107.45909924601003,16380706.450655159,14952378.163043655,17945497.885171089,88799720.658764601,81056760.772938669,97282446.522439718,6156913.4003464179,5620207.4570758753,6744896.4783038907,33376594.087558389,30467114.085466243,36564047.15815632,4930211.6601934917,4500484.5615676278,5400995.0850835759,26726650.619897775,24397102.353317864,29278765.008062273,3.0295433766806443,2.7661080750337437,3.3181474092000323,16.423138182913469,14.995056844152494,17.987659074971191,1.1447251132559229,1.0457371611951307,1.2531704201566363,6.2055486187003259,5.6689354684640652,6.7934300381339918,0.91847702606837789,0.83921983510308706,1.0053064858095084,4.979058967453919,4.5494061659024503,5.4497609968926701,825442.32391616248,753665.61681674945,904076.61089422007,4474718.3526230082,4085617.2134606661,4900994.3950444488,311896.69209042884,284926.01201444765,341444.16344698856,1690790.2730236074,1544582.3628862365,1850966.9546911069,250252.17222410702,228657.41956235861,273910.09756849764,1356615.6657951074,1239550.6289583305,1484865.1505335248]
[9,0.01,44.604826661393332,40.71547452164311,48.865769308041202,528.76372474157495,482.65776540543112,579.27466881171085,16.765336453525045,15.303880829505564,0.84929779609103018,198.74310502330499,181.41841670723286,10.067920888583851,13.425015408789982,12.254864243231218,14.706963359297292,159.14558319332983,145.2741361970549,174.34231466772357,12153221.525284439,11093512.034581827,13314176.1521088,144069222.15171206,131506995.60834794,157831649.64404741,4567955.1545476578,4169760.7151226867,5004193.2753553195,54150394.985430181,49430036.434099488,59321738.781552874,3657837.0202388563,3339012.6373741599,4007122.0324791237,43361485.114640377,39582011.437907465,47502051.458964355,2.24768766158956,2.0522389739435605,2.4618096074814741,26.645002098538608,24.328074003288318,29.183290578352779,0.84929779609103018,0.77585636587231543,0.92975585460712795,10.067920888583851,9.1973163576529586,11.021703380093223,0.68143915510109143,0.62263642872451153,0.74585992122211053,8.0780564079149695,7.3809850156220875,8.8417263242547328,612414.57742486359,559161.79346451536,670755.15705773421,7259811.0402586916,6628530.918636702,7951403.9574207086,231403.30384388316,211393.13818720818,253325.25000597344,2743148.7131840358,2505940.0853904593,3003020.3632690227,185667.82179907538,169646.17989537976,203220.1787993756,2200981.7404829566,2011054.6925922793,2409054.5065969788]
[16,0.01,18.035859429422487,16.463208805834853,19.758761822814993,729.41740668717898,665.8152953505305,799.09609323279335,6.7790253700159742,6.1880891379967524,0.34341161731885222,274.16154603628871,250.26253664537575,13.888465493489816,5.4283742113572302,4.9552262694673583,5.9467269270107126,219.53767466807855,200.40233231839949,240.50121649877283,4914127.2694235081,4485636.1656372044,5383556.6119539402,198740181.08314887,181410878.26088014,217725133.53253594,1847042.197310803,1686033.1883628438,2023434.0816324232,74699225.444527343,68187599.302193075,81832975.367896587,1479038.0156295141,1350122.1071411383,1620270.609792291,59816172.219234027,54602475.138799205,65527988.336289108,0.90884735442239062,0.82981812552731671,0.99542707249141138,36.756168062378308,33.560019000632266,40.257678687515984,0.34341161731885222,0.31371574333248525,0.37594464887564977,13.888465493489816,12.68748655055631,15.204186521516878,0.27553836055471842,0.25176161291604349,0.30158674968790716,11.143493171763708,10.181899205591776,12.196958271348231,247628.43077079195,226095.78962804429,271218.3104328558,10014742.491294209,9143906.0710542891,10968779.026924724,93567.395549247638,85476.330927857343,102431.48423633676,3784110.6091494462,3456886.7584331785,4142597.5782945994,75074.358206923804,68596.044023635986,82171.613531232812,3036203.7299240655,2774203.7320991824,3323235.3290287401]
[19,0.01,10.53859360941839,9.619672840688537,11.545308494489953,{"$f":"F20+C21","v":767.91684322812944},700.95774393530246,841.27324591586785,3.9610750861137682,3.615783151304595,0.20065999570680695,{"$f":"L20+I21","v":288.63208779581606},263.4716629423686,14.621513664558629,3.171871570479007,2.8954049071507413,3.4747519870173482,{"$f":"R20+O21","v":231.1251096493996},210.97978331561643,253.195129802362,2871390.2123750085,2621017.1361306696,3145684.0484200087,{"$f":"X20+U21","v":209229901.94750041},190985939.85306686,229216900.64003617,1079251.4309105487,985171.71602933307,1182319.5653756342,{"$f":"AD20+AA21","v":78641931.03846319},71786614.253231093,86152207.96811974,864221.67130957486,788894.38376531459,946745.76283455954,{"$f":"AJ20+AG21","v":62973334.230127186},57484452.600966588,68986626.155294493,0.53105165067031723,0.48487381645897809,0.58164133657455275,{"$f":"AP20+AM21","v":38.696198210867649},35.331352958367169,42.382522339047725,0.20065999570680695,0.18330829982320018,0.2196694806609959,{"$f":"AV20+AS21","v":14.621513664558629},13.357145759178387,16.006679865897606,0.16100074504653403,0.14710767376272676,0.17622116680291808,{"$f":"BB20+AY21","v":11.731658746478082},10.71931081482713,12.840726868937754,144692.60021921419,132110.79034046389,158476.48204787931,{"$f":"BH20+BE21","v":10543331.389067655},9626531.2843979318,11547723.000851443,54672.679205772569,49944.962057274854,59852.084642847789,{"$f":"BN20+BK21","v":3983840.0437986059},3639344.9657167164,4361248.3413804416,43866.950434310857,40081.584911865801,48013.971534018361,{"$f":"BT20+BQ21","v":3196457.8337526289},2920629.193784696,3498639.2698829463]
[25,0.01,2.7504084705423066,2.5105844902520822,3.0131453451141939,799.94848949144716,730.19636618622576,876.36476300082995,1.0337787823571518,0.94366297587417391,5.2369127451480035E-2,300.67162178709208,274.46169549888964,15.231411933710502,0.82780898080377274,0.75565549611478533,0.90685604287702115,240.76589018461797,219.78025415757401,263.75650360858117,749388.0355430413,684044.56987578794,820974.44621946034,217957381.05671951,198952419.71425062,238778085.21831802,281667.78105651791,257114.44364684229,308566.95570752799,81922273.875975266,74781005.448681965,89745822.400169373,225548.36947804698,205889.12295965469,247085.86952466401,65600102.458834812,59882266.462704733,71864223.157356426,0.13859619342316812,0.12654449932874379,0.15179931195966162,40.310309092477155,36.805108105095513,44.150398607530917,5.2369127451480035E-2,4.7840605610207518E-2,5.7330306369312252E-2,15.231411933710502,13.914304222127315,16.674356726792144,4.2018681937204698E-2,3.8392807142423588E-2,4.5990974491172482E-2,12.221014262460045,11.166438879844835,13.376344266129683,37762.510636339204,34478.854605202279,41359.888687299739,10983118.931781078,10028076.904296504,12029406.117417965,14268.716070464165,13034.855673766137,15620.46006159532,4150015.5303475936,3791150.7394798952,4543166.4297379311,11448.589491444171,10460.668163144061,12530.897281542428,3329789.7270810292,3042455.6155211418,3644575.8728942052]
[36,0.01,9.2429102709265715E-2,8.4369676066349888E-2,0.1012585307107466,808.06845735590286,737.60830721250863,885.26040291588504,3.4740747156842749E-2,3.171235220301933E-2,1.7598954889246222E-3,303.72362318310331,277.24765006565411,15.386020107932625,2.7819010205156206E-2,2.5394249694643774E-2,3.0475433459187767E-2,243.20981165811068,222.0111585526007,266.43379391099103,25183.627976772987,22987.722181606834,27589.331629835749,220169782.1716046,200971908.81368312,241201829.25206405,9465.6123059534511,8640.4828862324957,10369.574973041388,82753835.20772922,75540078.525375977,90656797.548484027,7579.686301752593,6919.0256998468058,8303.4667239082391,66265983.738527432,60490108.199660897,72593689.104611084,4.6576070188212486E-3,4.2526027137499509E-3,5.1013056229967779E-3,40.719483456498125,37.178702528970469,44.598552235677616,1.7598954889246222E-3,1.6077118351615143E-3,1.9266188395347739E-3,15.386020107932625,14.055542945150297,16.843611675780295,1.412062648176796E-3,1.2902129820609551E-3,1.5455538878941994E-3,12.345065053712016,11.279785084076551,13.512122365609466,1269.0314953392106,1158.6822930972576,1389.9235115315289,11094604.326089721,10129868.036194192,12151511.968463475,479.50863929176381,438.04403119563943,524.93479527224599,4192140.7336401688,3829633.2450140407,4589282.3558218721,384.73661832937432,351.53693802729873,421.10821148197442,3363589.1353360307,3073338.4062902955,3681570.5536220679]
[39,0.01,2.9728440380481277E-2,2.7136246175064986E-2,3.2568294022265715E-2,808.20597055142571,737.73382983926831,885.41105226467062,1.1173842440883508E-2,1.0199804435597704E-2,5.6604409850155091E-4,303.77530940547655,277.29483073452531,15.388638426680449,8.9475691323040486E-3,8.1676811299239496E-3,9.8019679960602447E-3,243.25119993168971,222.0489393415628,266.47913432994005,8099.9378001823261,7393.6574988567772,8873.6964489938437,220207249.60400882,201006109.24452502,241242875.81687483,3044.4728213733688,2779.0822675181212,3335.2189118037218,82767917.856566206,75552933.571868032,90672225.085363209,2437.8928900043697,2225.401274920021,2670.6860525247798,66277260.564265899,60500402.114737444,72606042.748751879,1.4980497323475383E-3,1.3677861466993855E-3,1.6407587613708466E-3,40.726412901941977,37.185029421381152,44.606141802350827,5.6604409850155091E-4,5.1709649925879835E-4,6.1966817407262218E-4,15.388638426680449,14.0579348497069,16.846478040436157,4.5416886044940684E-4,4.1497773526992163E-4,4.9710432390119607E-4,12.347165877384837,11.28170462353834,13.5144217934709,408.16502642909228,372.67285368559652,447.04813781397894,11096492.35238261,10131591.88831489,12153579.854205092,154.22679196562058,140.89032008010389,168.83743655910996,4192854.1319458657,3830284.9535424565,4590063.337774775,123.74478692246571,113.06660561829568,135.44316661983564,3364161.534723998,3073861.4122080798,3682197.0655552619]
[44,0.01,3.678609019944656E-3,3.3578498794229941E-3,4.0300136374855702E-3,808.25733659575428,737.7807169818866,885.46732512705557,1.3826557015571578E-3,1.2621278519237876E-3,7.0042521564682778E-5,303.79461603841094,277.31245438380108,15.389616461379998,1.1071757581431251E-3,1.0106721069799891E-3,1.2128994128864663E-3,243.26665991636432,222.06305180308487,266.49607058075412,1002.2895204520984,914.89411545227063,1098.0347229702588,220221245.01576868,201018884.3156009,241258208.1612334,376.72427609198115,343.88474355259473,412.70131279764587,82773178.224210724,75557735.386598945,90677987.816279352,301.6658344686374,275.37203762266779,330.47175285752388,66281472.857701197,60504247.256260946,72610657.271962836,1.8536926886206595E-4,1.692504010370909E-4,2.0302814079324751E-4,40.729001295008459,37.187392739568857,44.608976774054362,7.0042521564682778E-5,6.3985726193834915E-5,7.6677985973755953E-5,15.389616461379998,14.05882831069453,16.847548729059273,5.6199035174549791E-5,5.1349509779275744E-5,6.151188647477999E-5,12.3479506093627,11.282421639448776,13.515280711140667,50.506502481503539,46.114686929774159,55.317914127499925,11097197.597009391,10132235.808079179,12154352.282700164,19.084084492180654,17.43382416421165,20.892011457098196,4193120.6114561046,3830528.3897380349,4590355.0621686419,15.312229081583002,13.990906685944825,16.75979123158859,3364375.3461493244,3074056.773424543,3682431.0899309623]
[50,0.01,2.1582020630458225E-4,1.9700159755705438E-4,2.3643675365790878E-4,808.26325542912173,737.78611971802991,885.47380936581533,8.1118987405397631E-5,7.4047742477685011E-5,4.1093226739302702E-6,303.7968407131882,277.31448513085883,15.389729158872861,6.4956862564719228E-5,5.9295092642922333E-5,7.1159560610168382E-5,243.26844134754805,222.06467796116746,266.49802211990311,58.803294916116734,53.675896425309155,64.420567436275519,220222857.68638015,201020356.36815906,241259974.88461214,22.102025669294697,20.175364083578508,24.21276139628992,82773784.36859943,75558288.692613155,90678651.847245321,17.698424126368501,16.155794118922557,19.388437720032762,66281958.234047852,60504690.326235466,72611188.996652037,1.0875424278969047E-5,9.9297468882702279E-6,1.191145212607935E-5,40.729299551715791,37.187665061230575,44.609303443653587,4.1093226739302702E-6,3.7539767213178103E-6,4.4986185436268091E-6,15.389729158872861,14.058931262883572,16.847672102926804,3.2971395708892947E-6,3.0126229055919584E-6,3.6088390903175647E-6,12.348041032868654,11.282504260132365,13.515379682954249,2.9631645347960847,2.7055012350849981,3.245445105638276,11097278.861305362,10132310.006001886,12154441.28849398,1.1196436016726978,1.0228245261722804,1.2257128165407654,4193151.3174962043,3830556.4405310452,4590388.6771393707,0.89835272556907553,0.82083210011652707,0.98327970752314353,3364399.9833238451,3074079.2846087664,3682458.0562138786]

{"sheet":"Cambria NPV 2%","index":63,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU12","v":69.107041720898607},{"$f":"'WTP Values '!CV12","v":63.081200108972283},{"$f":"'WTP Values '!CW12","v":75.708595034569782},{"$f":"C3","v":69.107041720898607},{"$f":"D3","v":63.081200108972283},{"$f":"E3","v":75.708595034569782},{"$f":"'WTP Values '!CC12","v":25.974830359815282},{"$f":"'WTP Values '!CD12","v":23.710571481531787},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"I3","v":25.974830359815282},{"$f":"J3","v":23.710571481531787},{"$f":"K3","v":1.3158319989331999},{"$f":"'WTP Values '!CI12","v":20.799612270704319},{"$f":"'WTP Values '!CJ12","v":18.98667650857481},{"$f":"'WTP Values '!CK12","v":22.78575675619355},{"$f":"O3","v":20.799612270704319},{"$f":"P3","v":18.98667650857481},{"$f":"Q3","v":22.78575675619355},{"$f":"'WTP Values '!BH12","v":18829199.659643278},{"$f":"'WTP Values '!BI12","v":17187373.124996006},{"$f":"'WTP Values '!BJ12","v":20627887.06271445},{"$f":"U3","v":18829199.659643278},{"$f":"V3","v":17187373.124996006},{"$f":"W3","v":20627887.06271445},{"$f":"'WTP Values '!AV12","v":7077213.1868353719},{"$f":"'WTP Values '!AW12","v":6460283.5449545085},{"$f":"'WTP Values '!AX12","v":7753084.5727675743},{"$f":"AA3","v":7077213.1868353719},{"$f":"AB3","v":6460283.5449545085},{"$f":"AC3","v":7753084.5727675743},{"$f":"'WTP Values '!BB12","v":5667151.1691958643},{"$f":"'WTP Values '!BC12","v":5173190.950596014},{"$f":"'WTP Values '!BD12","v":6208304.5761267077},{"$f":"AG3","v":5667151.1691958643},{"$f":"AH3","v":5173190.950596014},{"$f":"AI3","v":6208304.5761267077},{"$f":"'WTP Values '!CX12","v":3.4823819893792334},{"$f":"'WTP Values '!CY12","v":3.1795699032796461},{"$f":"'WTP Values '!CZ12","v":3.8141248825966616},{"$f":"AM3","v":3.4823819893792334},{"$f":"AN3","v":3.1795699032796461},{"$f":"AO3","v":3.8141248825966616},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"'WTP Values '!CG12","v":1.2020479006181177},{"$f":"'WTP Values '!CH12","v":1.44048708276221},{"$f":"AS3","v":1.3158319989331999},{"$f":"AT3","v":1.2020479006181177},{"$f":"AU3","v":1.44048708276221},{"$f":"'WTP Values '!CL12","v":1.0557656569167797},{"$f":"'WTP Values '!CM12","v":0.96466155968852796},{"$f":"'WTP Values '!CN12","v":1.1555738818385635},{"$f":"AY3","v":1.0557656569167797},{"$f":"AZ3","v":0.96466155968852796},{"$f":"BA3","v":1.1555738818385635},{"$f":"'WTP Values '!BK12","v":948824.66585656535},{"$f":"'WTP Values '!BL12","v":866319.19193468033},{"$f":"'WTP Values '!BM12","v":1039212.7510141694},{"$f":"BE3","v":948824.66585656535},{"$f":"BF3","v":866319.19193468033},{"$f":"BG3","v":1039212.7510141694},{"$f":"'WTP Values '!AY12","v":358517.20475206268},{"$f":"'WTP Values '!AZ12","v":327515.10349124047},{"$f":"'WTP Values '!BA12","v":392481.26114280528},{"$f":"BK3","v":358517.20475206268},{"$f":"BL3","v":327515.10349124047},{"$f":"BM3","v":392481.26114280528},{"$f":"'WTP Values '!BE12","v":287658.4187783114},{"$f":"'WTP Values '!BF12","v":262835.80745238706},{"$f":"'WTP Values '!BG12","v":314852.59390038915},{"$f":"BQ3","v":287658.4187783114},{"$f":"BR3","v":262835.80745238706},{"$f":"BS3","v":314852.59390038915}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":66.423531065838716},{"$f":"D3/(1+B4)^A4","v":60.63168022777036},{"$f":"E3/(1+B4)^A4","v":72.768738018617626},{"$f":"F3+C4","v":135.53057278673731},{"$f":"G3+D4","v":123.71288033674264},{"$f":"H3+E4","v":148.47733305318741},{"$f":"I3/(1+B4)^A4","v":24.966196039807077},{"$f":"J3/(1+B4)^A4","v":22.789861093360042},{"$f":"K3/(1+B4)^A4","v":1.2647366387285659},{"$f":"L3+I4","v":50.941026399622359},{"$f":"M3+J4","v":46.500432574891832},{"$f":"N3+K4","v":2.5805686376617656},{"$f":"O3/(1+B4)^A4","v":19.991937976455517},{"$f":"P3/(1+B4)^A4","v":18.249400719506738},{"$f":"Q3/(1+B4)^A4","v":21.900958050935746},{"$f":"R3+O4","v":40.791550247159833},{"$f":"S3+P4","v":37.236077228081548},{"$f":"T3+Q4","v":44.686714807129292},{"$f":"U3/(1+B4)^A4","v":18098038.88854602},{"$f":"V3/(1+B4)^A4","v":16519966.479234915},{"$f":"W3/(1+B4)^A4","v":19826881.067584053},{"$f":"X3+U4","v":36927238.548189297},{"$f":"Y3+V4","v":33707339.604230925},{"$f":"Z3+W4","v":40454768.130298503},{"$f":"AA3/(1+B4)^A4","v":6802396.373351953},{"$f":"AB3/(1+B4)^A4","v":6209422.8613557369},{"$f":"AC3/(1+B4)^A4","v":7452022.8496420365},{"$f":"AD3+AA4","v":13879609.560187325},{"$f":"AE3+AB4","v":12669706.406310245},{"$f":"AF3+AC4","v":15205107.422409611},{"$f":"AG3/(1+B4)^A4","v":5447088.7823874131},{"$f":"AH3/(1+B4)^A4","v":4972309.6410957463},{"$f":"AI3/(1+B4)^A4","v":5967228.5429899152},{"$f":"AJ3+AG4","v":11114239.951583277},{"$f":"AK3+AH4","v":10145500.59169176},{"$f":"AL3+AI4","v":12175533.119116623},{"$f":"AM3/(1+B4)^A4","v":3.3471568525367488},{"$f":"AN3/(1+B4)^A4","v":3.0561033287962767},{"$f":"AO3/(1+B4)^A4","v":3.6660177648949075},{"$f":"AP3+AM4","v":6.8295388419159817},{"$f":"AQ3+AN4","v":6.2356732320759232},{"$f":"AR3+AO4","v":7.4801426474915687},{"$f":"AS3/(1+B4)^A4","v":1.2647366387285659},{"$f":"AT3/(1+B4)^A4","v":1.1553709156267953},{"$f":"AU3/(1+B4)^A4","v":1.3845512137276144},{"$f":"AV3+AS4","v":2.5805686376617656},{"$f":"AW3+AT4","v":2.357418816244913},{"$f":"AX3+AU4","v":2.8250382964898244},{"$f":"AY3/(1+B4)^A4","v":1.0147689897316221},{"$f":"AZ3/(1+B4)^A4","v":0.92720257563295649},{"$f":"BA3/(1+B4)^A4","v":1.1107015396372197},{"$f":"BB3+AY4","v":2.0705346466484018},{"$f":"BC3+AZ4","v":1.8918641353214845},{"$f":"BD3+BA4","v":2.2662754214757834},{"$f":"BE3/(1+B4)^A4","v":911980.64768989361},{"$f":"BF3/(1+B4)^A4","v":832678.9618749331},{"$f":"BG3/(1+B4)^A4","v":998858.85333926324},{"$f":"BH3+BE4","v":1860805.313546459},{"$f":"BI3+BF4","v":1698998.1538096135},{"$f":"BJ3+BG4","v":2038071.6043534325},{"$f":"BK3/(1+B4)^A4","v":344595.54474438936},{"$f":"BL3/(1+B4)^A4","v":314797.29285970825},{"$f":"BM3/(1+B4)^A4","v":377240.7354313776},{"$f":"BN3+BK4","v":703112.74949645204},{"$f":"BO3+BL4","v":642312.39635094872},{"$f":"BP3+BM4","v":769721.99657418288},{"$f":"BQ3/(1+B4)^A4","v":276488.29178999556},{"$f":"BR3/(1+B4)^A4","v":252629.57271471267},{"$f":"BS3/(1+B4)^A4","v":302626.48394885537},{"$f":"BT3+BQ4","v":564146.71056830697},{"$f":"BU3+BR4","v":515465.38016709976},{"$f":"BV3+BS4","v":617479.07784924447}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":62.592376862819279},{"$f":"D4/(1+B5)^A5","v":57.134586459742451},{"$f":"E4/(1+B5)^A5","v":68.571607091746046},{"$f":"F4+C5","v":198.12294964955657},180.84746679648509,217.04894014493345,{"$f":"I4/(1+B5)^A5","v":23.526204136990184},{"$f":"J4/(1+B5)^A5","v":21.475395109497896},{"$f":"K4/(1+B5)^A5","v":1.1917895819938844},{"$f":"L4+I5","v":74.467230536612547},67.975827684389728,3.7723582196556498,{"$f":"O4/(1+B5)^A5","v":18.838849666093282},{"$f":"P4/(1+B5)^A5","v":17.196817890090106},{"$f":"Q4/(1+B5)^A5","v":20.637761919374661},{"$f":"R4+O5","v":59.630399913253115},54.432895118171658,65.324476726503946,{"$f":"U4/(1+B5)^A5","v":17054186.256177884},{"$f":"V4/(1+B5)^A5","v":15567133.379351566},{"$f":"W4/(1+B5)^A5","v":18683312.854392406},{"$f":"X4+U5","v":53981424.804367185},49274472.983582489,59138080.984690905,{"$f":"AA4/(1+B5)^A5","v":6410050.0310513619},{"$f":"AB4/(1+B5)^A5","v":5851277.8469025269},{"$f":"AC4/(1+B5)^A5","v":7022207.5687726038},{"$f":"AD4+AA5","v":20289659.591238685},18520984.253212772,22227314.991182216,{"$f":"AG4/(1+B5)^A5","v":5132913.4179043258},{"$f":"AH4/(1+B5)^A5","v":4685518.4290881213},{"$f":"AI4/(1+B5)^A5","v":5623052.7314060163},{"$f":"AJ4+AG5","v":16247153.369487602},14831019.020779882,17798585.850522637,{"$f":"AM4/(1+B5)^A5","v":3.1541006593775669},{"$f":"AN4/(1+B5)^A5","v":2.8798344234083015},{"$f":"AO4/(1+B5)^A5","v":3.4545704187067074},{"$f":"AP4+AM5","v":9.983639501293549},9.1155076554842243,10.934713066198276,{"$f":"AS4/(1+B5)^A5","v":1.1917895819938844},{"$f":"AT4/(1+B5)^A5","v":1.0887318184811983},{"$f":"AU4/(1+B5)^A5","v":1.3046935320197497},{"$f":"AV4+AS5","v":3.7723582196556498},3.4461506347261111,4.1297318285095743,{"$f":"AY4/(1+B5)^A5","v":0.95623948342984799},{"$f":"AZ4/(1+B5)^A5","v":0.87372369566848018},{"$f":"BA4/(1+B5)^A5","v":1.0466388678159417},{"$f":"BB4+AY5","v":3.02677413007825},2.7655878309899649,3.3129142892917249,{"$f":"BE4/(1+B5)^A5","v":859379.73299286631},{"$f":"BF4/(1+B5)^A5","v":784651.98328219645},{"$f":"BG4/(1+B5)^A5","v":941247.00656163855},{"$f":"BH4+BE5","v":2720185.0465393253},2483650.1370918099,2979318.6109150713,{"$f":"BK4/(1+B5)^A5","v":324720.07819804351},{"$f":"BL4/(1+B5)^A5","v":296640.51991664997},{"$f":"BM4/(1+B5)^A5","v":355482.37049793976},{"$f":"BN4+BK5","v":1027832.8276944956},938952.91626759875,1125204.3670721226,{"$f":"BQ4/(1+B5)^A5","v":260541.09259447307},{"$f":"BR4/(1+B5)^A5","v":238058.48873615041},{"$f":"BS4/(1+B5)^A5","v":285171.6948504491},{"$f":"BT4+BQ5","v":824687.80316278001},753523.8689032502,902650.77269969357]
[4,0.02,57.825681068843409,52.783526368749477,63.349565566996873,255.94863071839998,233.63099316523457,280.39850571193034,21.734576083724438,19.839945544021806,1.1010293541111014,96.201806620336981,87.81577322841153,4.8733875737667507,17.404185095621404,15.887201549970676,19.066101952638455,77.034585008874515,70.320096668142327,84.390578679142408,15755431.967374181,14381624.968858618,17260493.123552803,69736856.77174136,63656097.952441111,76398574.108243704,5921895.4017879162,5405676.2752711698,6487434.3430193393,26211554.993026599,23926660.528483942,28714749.334201556,4742018.583321033,4328694.7692759987,5194831.5462153461,20989171.952808633,19159713.790055878,22993417.396737985,2.9139014673931776,2.6605218597794633,3.1914890802086919,12.897540968686727,11.776029515263687,14.126202146406968,1.1010293541111014,1.0058199106733843,1.2053351519228233,4.8733875737667507,4.4519705453994955,5.3350669804323978,0.88341747295262185,0.80718563985430758,0.96693253073332719,3.9101916030308717,3.5727734708442727,4.2798468200250523,793934.03554534668,724897.14577789011,869566.74177311826,3514119.0820846721,3208547.2828696999,3848885.3526881896,299991.15898223454,274049.9874991242,328410.76201758435,1327823.9866767302,1213002.9037667229,1453615.129089707,240699.69668535446,219929.24594567702,263454.56591981626,1065387.4998481344,973453.11484892725,1166105.3386195097]
[5,0.02,52.374500943449974,47.807666083646183,57.377653323369429,308.32313166184997,281.43865924888075,337.77615903529977,19.685675197621656,17.9696499445683,0.99723620854555706,115.88748181795864,105.78542317297983,5.8706237823123075,15.763506661086927,14.389527925786036,17.268755961862968,92.798091669961437,84.709624593928368,101.65933464100537,14270180.155029962,13025880.829714455,15633360.414859174,84007036.926771328,76681978.782155573,92031934.52310288,5363643.1179894246,4896087.5504797203,5875869.1612213142,31575198.111016024,28822748.078963663,34590618.49542287,4294992.3316998696,3920632.2188828713,4705118.9832836194,25284164.284508504,23080346.008938748,27698536.380021606,2.6392103358266028,2.4097166186282473,2.8906299891807521,15.536751304513329,14.185746133891934,17.01683213558772,0.99723620854555706,0.91100208223725798,1.0917091832675234,5.8706237823123075,5.3629726276367533,6.4267761636999214,0.80013842319527595,0.73109290326832088,0.87578058411198645,4.7103300262261474,4.3038663741125935,5.1556274041370385,719090.51696602011,656561.678888803,787593.38922732777,4233209.5990506923,3865108.9617585028,4636478.7419155175,271711.23536679434,248215.5171114601,297451.74543904647,1599535.2220435245,1461218.4208781831,1751066.8745287536,218009.13120464122,199196.6940356608,238618.91734394414,1283396.6310527755,1172649.8088845881,1404724.2559634538]
[9,0.02,28.91443729572967,26.393220714853339,31.676532077813768,458.78724880379212,418.78294206428012,502.61358555891979,10.867888206520794,9.9205206195556492,0.55054508017470261,172.44148587713431,157.40954303196548,8.7355344353569198,8.7025731358270235,7.9440394739899673,9.5335774554428454,138.08429144459041,126.04858871657342,151.26989079211486,7878151.0440908894,7191209.6094068522,8630723.1819746718,125003132.73303735,114103388.50891012,136944243.57447436,2961111.2243194091,2702987.4065168197,3243896.3113651006,46984143.530545816,42888476.199752875,51471112.817255579,2371140.2347234525,2164466.9144419516,2597559.2198576475,37623035.637543365,34343736.682377525,41215640.335474178,1.4570311963047649,1.3303343958357643,1.5958326678390113,23.118808335678246,21.1085019989196,25.321180272016068,0.55054508017470261,0.50293772940327397,0.60270085931403539,8.7355344353569198,7.9801455180534315,9.563093560088241,0.44173313060040109,0.40361510903424674,0.48349296562205102,7.0090081858025632,6.404187069440658,7.6716141920730907,396988.9409584552,362468.58973428496,434807.38254543272,6299049.2315325039,5751312.5834388295,6899116.8929667734,150003.86325477625,137032.56119033234,164214.44953316089,2380121.0111311055,2174304.5213726112,2605601.3037568196,120356.49486988457,109970.6959581268,131734.5578254954,1909704.2972777174,1744912.1534562476,2090240.758932878]
[16,0.02,4.7697884167126618,4.3538830501135388,5.2254295748891328,548.38466798078957,500.56784542011951,600.76993194123884,1.7927904579781269,1.6365106418966726,9.0819112937856425E-2,206.11790590389381,188.15034684956728,10.441513279756968,1.4355953779876252,1.3104660165923967,1.5726796565921799,165.05103076565368,150.66485316017764,180.81167045032868,1299596.9179994105,1186277.5659883718,1423742.8534469905,149415228.12392223,136386852.48138162,163688340.81651965,488471.34301460185,445890.67704347911,535120.18555696832,56159764.722186349,51264246.864589587,61523002.625915982,391148.44637338311,357055.16629188426,428499.01424268837,44970508.575200632,41050789.198894575,49264719.758265942,0.24035503274171813,0.21945485318329233,0.26325202514642587,27.63372361879739,25.230820800775668,30.266200886262467,9.0819112937856425E-2,8.2965700888455285E-2,9.9422843616030598E-2,10.441513279756968,9.5386030491611749,11.430687972457163,7.2869257252576397E-2,6.6581225572253891E-2,7.975805039535408E-2,8.3778104924833414,7.6548727300484058,9.1698180639625964,65488.158485668435,59793.606323859014,71726.770801541876,7529202.3272989634,6874497.1656168895,8246458.3237104332,24744.963289340962,22605.189109962306,27089.172486016065,2844939.2912431015,2598928.5145803592,3114454.0515817092,19854.268967264205,18141.005007085896,21731.218960626695,2282654.0182506312,2085679.3087071516,2498447.7828797186]
[19,0.02,1.6371551531275368,1.494402151389479,1.7935468428452372,{"$f":"F20+C21","v":555.81325337024975},507.34868959764447,608.90814403837589,0.61534723982151418,0.56170664114608881,3.1172237793129838E-2,{"$f":"L20+I21","v":208.91004170510379},190.69908863473611,10.582957192256316,0.49274562423847212,0.44979693114802627,0.53979765538179347,{"$f":"R20+O21","v":167.28686219430341},152.70580505442368,183.26100029446332,446066.28332536615,407171.19094686466,488677.43086509733,{"$f":"X20+U21","v":151439252.21761394},138234390.23875228,165905712.83294007,167660.13636358312,153044.98981453117,183671.62079087461,{"$f":"AD20+AA21","v":56920521.964409925},51958687.933961935,62356411.918895371,134255.57669900957,122553.59239780346,147075.5740064827,{"$f":"AJ20+AG21","v":45579692.752775118},41606875.666431271,49932074.625716262,8.2498099717479872E-2,7.5324440494886985E-2,9.0357133668575909E-2,{"$f":"AP20+AM21","v":28.008058437979777},25.57260516804266,30.676196042629666,3.1172237793129838E-2,2.8476677134451362E-2,3.4125333567051434E-2,{"$f":"AV20+AS21","v":10.582957192256316},9.6678158652447603,11.585531545995305,2.5011231021826324E-2,2.2852962652437272E-2,2.7375701352001038E-2,{"$f":"BB20+AY21","v":8.491298859780855},7.758567962685011,9.2940352065475302,22477.784498360827,20523.218676574295,24619.090445079597,{"$f":"BH20+BE21","v":7631195.1904634433},6967621.1936689951,8358167.3546063416,8493.3210079403689,7758.8770414062346,9297.9340915938028,{"$f":"BN20+BK21","v":2883477.7035780908},2634134.3901617308,3156643.3927770318,6814.6667968427082,6226.6157815721544,7458.9004787874337,{"$f":"BT20+BQ21","v":2313575.5433756979},2113932.5545479055,2532292.5159291839]
[25,0.02,0.1129969318797753,0.10314407756586767,0.12379113246353469,558.70867956869949,509.99164688357217,612.08016014631778,4.2471448113936175E-2,3.8769158161185903E-2,2.1515170530548074E-3,209.99832739135604,191.69250707862068,10.638087528436188,3.4009448420185585E-2,3.1045116946656383E-2,3.7256993497235942E-2,168.15831813839401,153.50130315730067,184.21567112713814,30787.626532825259,28103.075776866011,33728.660512816627,152228152.40249741,138954501.66574153,166769973.88554394,11571.952097171692,10563.210368654831,12677.069478177667,57217040.929234602,52229358.964868151,62681248.341230571,9266.3595296738094,8458.6851193312359,10151.19952769359,45817133.36023353,41823620.476148814,50192188.317028217,5.6940431920448429E-3,5.1989151151759418E-3,6.2364760349652984E-3,28.153962238720943,25.705821838421041,30.835999108051421,2.1515170530548074E-3,1.9654686607905674E-3,2.3553405949853358E-3,10.638087528436188,9.7181789092497048,11.645884643655059,1.7262825472610949E-3,1.5773182273869297E-3,1.8894789873297711E-3,8.5355330140195225,7.7989850646619692,9.3424510959909313,1551.423320457694,1416.5186105424302,1699.2168889126506,7670948.7629915737,7003917.9764871318,8401707.9801362474,586.21152279544447,535.5199834520721,641.74615531300185,2898498.7503684661,2647856.5201708018,3173087.4554602965,470.35031368600846,429.76285904713654,514.81551256120269,2325627.7699099942,2124944.7707249755,2545484.1158924811]
[36,0.02,1.3194960083507537E-4,1.2044415398639896E-4,1.4455428341067115E-4,558.86619260600003,510.13542545053582,612.25271985161999,4.9595068930579847E-5,4.5271803924049666E-5,2.5123851738071104E-6,210.05753082882725,191.74654967742367,10.641086653989364,3.9713760975732932E-5,3.6252230222922829E-5,4.350600798175456E-5,168.20572589919303,153.54457876295004,184.26760583110584,35.951551640251019,32.816728466050087,39.385877274111095,152271069.07718748,138993676.18800035,166816990.23964378,13.512884241219933,12.334948998118811,14.803359963647416,57233171.750594087,52244083.642088436,62698919.650392346,10.820580884759389,9.8774374358487886,11.853832696108054,45830050.281161897,41835411.532441668,50206338.668221407,6.6490896153479651E-6,6.0709150488508769E-6,7.2825032480237712E-6,28.161899498810925,25.713068910503765,30.844692497030909,2.5123851738071104E-6,2.2951313892407002E-6,2.7503954856900845E-6,10.641086653989364,9.7209186910590883,11.649167890773558,2.0158272375219072E-6,1.8418775362417201E-6,2.2063961739216859E-6,8.5379393803051791,7.8011837808629503,9.3450849513466352,1.8116393467959264,1.6541074357257219,1.984221929696244,7673111.3827661015,7005892.5446902458,8404076.6180165205,0.6845351918057262,0.62534129803531779,0.74938449763476211,2899315.9049223112,2648603.0128208715,3173982.0229889695,0.54924089628870287,0.50184581794968275,0.60116412238900596,2326283.4187428565,2125543.8423291459,2546201.7473686989]
[39,0.02,1.380347712572904E-5,1.259987232971681E-5,1.512207488205557E-5,558.86629970690274,510.13552321269293,612.25283718349613,5.1882263773414525E-6,4.7359621094055947E-6,2.6282498058492451E-7,210.05757108417183,191.74658642365884,10.641088693243125,4.1545255744303736E-6,3.7924088248227431E-6,4.5512391262065697E-6,168.20575813407379,153.54460818817415,184.26764114407908,3.760954315587095,3.4330150137291593,4.1202250904077404,152271098.25835669,138993702.82469511,166817022.20838776,1.4136063113934103,1.2903804578793903,1.5486052200911418,57233182.718737148,52244093.654124573,62698931.665989242,1.1319597769497245,1.0332959011901397,1.2400500451491421,45830059.064015135,41835419.549763873,50206348.289744876,6.9557282349868731E-7,6.3508897699356498E-7,7.6183532474485449E-7,28.161904895746535,25.713073838146418,30.844698408095937,2.6282498058492451E-7,2.4009768450550095E-7,2.8772365307026742E-7,10.641088693243125,9.7209205539722134,11.649170123215621,2.1087919164935086E-7,1.9268201100270663E-7,2.3081493937288321E-7,8.5379410165126046,7.8011852758788152,9.3450867422351269,0.18951874143844191,0.17303905436649802,0.2075729054547571,7673112.8532382213,7005893.8872968033,8404078.2285705376,7.161041641692574E-2,6.5418040286406479E-2,7.8394415034317197E-2,2899316.4605460982,2648603.5203981362,3173982.6312496657,5.7457044966070847E-2,5.2498963428995876E-2,6.2888823912226402E-2,2326283.8645509179,2125544.2496675523,2546202.2353218244]
[44,0.02,2.1575080752755848E-7,1.9693825005972659E-7,2.3636072545912094E-7,558.86631067376447,510.13553322329079,612.25284919798378,8.1092902922319127E-8,7.4023931812051297E-8,4.1080012871479624E-9,210.05757520621736,191.74659018638047,10.641088902057557,6.4935975146907484E-8,5.9276025814179152E-8,7.1136678663364381E-8,168.20576143484413,153.54461120124273,184.26764476003828,5.8784386229010797E-2,5.3658636495706805E-2,6.4399852468609617E-2,152271101.24643466,138993705.55222532,166817025.48190635,2.209491857965994E-2,2.0168876527953475E-2,2.420497558207892E-2,57233183.841847286,52244094.679331779,62698932.896356001,1.7692733051326685E-2,1.6150599089351878E-2,1.93822032071055E-2,45830059.963357106,41835420.370717406,50206349.274964564,1.0871927196107815E-8,9.9265538958160016E-9,1.1907621899872637E-8,28.161905448379102,25.713074342724571,30.844699013374058,4.1080012871479624E-9,3.7527695989732645E-9,4.4971719755293661E-9,10.641088902057557,9.720920744729808,11.649170351812046,3.2960793483187838E-9,3.0116541717145231E-9,3.6076786381818171E-9,8.5379411840561108,7.8011854289646614,9.3450869256175846,2.9622117046679158E-3,2.7046312587275189E-3,3.2444015058517442E-3,7673113.00381085,7005894.0247763218,8404078.3934871983,1.1192835709879481E-3,1.0224956284641297E-3,1.2253186784203986E-3,2899316.5174405701,2648603.5723727657,3173982.6935340241,8.980638528005891E-4,8.2056815474799397E-4,9.8296352577935376E-4,2326283.9102005367,2125544.2913779756,2546202.2852869914]
[50,0.02,7.6366603941221843E-10,6.9707759222488243E-10,8.3661637772043898E-10,558.86631082013082,510.13553335689471,612.25284935833213,2.8703436482487666E-10,2.6201321550747227E-10,1.4540576273188985E-11,210.05757526123125,191.74659023659871,10.641088904844446,2.298457165657417E-10,2.0981190468929541E-10,2.5179356811840486E-10,168.20576147889705,153.54461124145587,184.26764480829775,2.0807170978978927E-4,1.8992873715062314E-4,2.2794807044767326E-4,152271101.28631431,138993705.58862758,166817025.52559555,7.82066086158639E-5,7.1389239437858934E-5,8.5675312406302754E-5,57233183.856836595,52244094.69301445,62698932.912776783,6.2624745327817424E-5,5.7166247403845845E-5,6.8604750674513309E-5,45830059.975359954,41835420.381674059,50206349.288113549,3.8481995399109386E-11,3.5135776248074741E-11,4.2147913879452813E-11,28.161905455754674,25.713074349458797,30.84469902145225,1.4540576273188985E-11,1.3283207276563391E-11,1.5918074886785562E-11,10.641088904844446,9.7209207472757093,11.649170354862951,1.1666718147497523E-11,1.0659974067993896E-11,1.276964702317725E-11,8.5379411862921888,7.8011854310077835,9.3450869280650526,1.0484968776375559E-5,9.5732436188407019E-6,1.1483800578222E-5,7673113.005820429,7005894.0266111577,8404078.3956882153,3.9617874965605879E-6,3.6191993710418425E-6,4.3371066504471628E-6,2899316.5181998978,2648603.573066432,3173982.6943652867,3.1787638408718435E-6,2.9044620503872297E-6,3.4792725516112181E-6,2326283.9108097875,2125544.2919346532,2546202.2859538388]

{"sheet":"Cambria NPV 3%","index":64,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU12","v":69.107041720898607},{"$f":"'WTP Values '!CV12","v":63.081200108972283},{"$f":"'WTP Values '!CW12","v":75.708595034569782},{"$f":"C3","v":69.107041720898607},{"$f":"D3","v":63.081200108972283},{"$f":"E3","v":75.708595034569782},{"$f":"'WTP Values '!CC12","v":25.974830359815282},{"$f":"'WTP Values '!CD12","v":23.710571481531787},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"I3","v":25.974830359815282},{"$f":"J3","v":23.710571481531787},{"$f":"K3","v":1.3158319989331999},{"$f":"'WTP Values '!CI12","v":20.799612270704319},{"$f":"'WTP Values '!CJ12","v":18.98667650857481},{"$f":"'WTP Values '!CK12","v":22.78575675619355},{"$f":"O3","v":20.799612270704319},{"$f":"P3","v":18.98667650857481},{"$f":"Q3","v":22.78575675619355},{"$f":"'WTP Values '!BH12","v":18829199.659643278},{"$f":"'WTP Values '!BI12","v":17187373.124996006},{"$f":"'WTP Values '!BJ12","v":20627887.06271445},{"$f":"U3","v":18829199.659643278},{"$f":"V3","v":17187373.124996006},{"$f":"W3","v":20627887.06271445},{"$f":"'WTP Values '!AV12","v":7077213.1868353719},{"$f":"'WTP Values '!AW12","v":6460283.5449545085},{"$f":"'WTP Values '!AX12","v":7753084.5727675743},{"$f":"AA3","v":7077213.1868353719},{"$f":"AB3","v":6460283.5449545085},{"$f":"AC3","v":7753084.5727675743},{"$f":"'WTP Values '!BB12","v":5667151.1691958643},{"$f":"'WTP Values '!BC12","v":5173190.950596014},{"$f":"'WTP Values '!BD12","v":6208304.5761267077},{"$f":"AG3","v":5667151.1691958643},{"$f":"AH3","v":5173190.950596014},{"$f":"AI3","v":6208304.5761267077},{"$f":"'WTP Values '!CX12","v":3.4823819893792334},{"$f":"'WTP Values '!CY12","v":3.1795699032796461},{"$f":"'WTP Values '!CZ12","v":3.8141248825966616},{"$f":"AM3","v":3.4823819893792334},{"$f":"AN3","v":3.1795699032796461},{"$f":"AO3","v":3.8141248825966616},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"'WTP Values '!CG12","v":1.2020479006181177},{"$f":"'WTP Values '!CH12","v":1.44048708276221},{"$f":"AS3","v":1.3158319989331999},{"$f":"AT3","v":1.2020479006181177},{"$f":"AU3","v":1.44048708276221},{"$f":"'WTP Values '!CL12","v":1.0557656569167797},{"$f":"'WTP Values '!CM12","v":0.96466155968852796},{"$f":"'WTP Values '!CN12","v":1.1555738818385635},{"$f":"AY3","v":1.0557656569167797},{"$f":"AZ3","v":0.96466155968852796},{"$f":"BA3","v":1.1555738818385635},{"$f":"'WTP Values '!BK12","v":948824.66585656535},{"$f":"'WTP Values '!BL12","v":866319.19193468033},{"$f":"'WTP Values '!BM12","v":1039212.7510141694},{"$f":"BE3","v":948824.66585656535},{"$f":"BF3","v":866319.19193468033},{"$f":"BG3","v":1039212.7510141694},{"$f":"'WTP Values '!AY12","v":358517.20475206268},{"$f":"'WTP Values '!AZ12","v":327515.10349124047},{"$f":"'WTP Values '!BA12","v":392481.26114280528},{"$f":"BK3","v":358517.20475206268},{"$f":"BL3","v":327515.10349124047},{"$f":"BM3","v":392481.26114280528},{"$f":"'WTP Values '!BE12","v":287658.4187783114},{"$f":"'WTP Values '!BF12","v":262835.80745238706},{"$f":"'WTP Values '!BG12","v":314852.59390038915},{"$f":"BQ3","v":287658.4187783114},{"$f":"BR3","v":262835.80745238706},{"$f":"BS3","v":314852.59390038915}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":65.140014818454716},{"$f":"D3/(1+B4)^A4","v":59.460081165965015},{"$f":"E3/(1+B4)^A4","v":71.362611965849553},{"$f":"F3+C4","v":134.24705653935331},{"$f":"G3+D4","v":122.54128127493729},{"$f":"H3+E4","v":147.07120700041935},{"$f":"I3/(1+B4)^A4","v":24.48376883760513},{"$f":"J3/(1+B4)^A4","v":22.349487681715324},{"$f":"K3/(1+B4)^A4","v":1.2402978593017249},{"$f":"L3+I4","v":50.458599197420412},{"$f":"M3+J4","v":46.060059163247111},{"$f":"N3+K4","v":2.5561298582349248},{"$f":"O3/(1+B4)^A4","v":19.60562943793413},{"$f":"P3/(1+B4)^A4","v":17.896763605028571},{"$f":"Q3/(1+B4)^A4","v":21.477761104904847},{"$f":"R3+O4","v":40.405241708638449},{"$f":"S3+P4","v":36.883440113603385},{"$f":"T3+Q4","v":44.263517861098393},{"$f":"U3/(1+B4)^A4","v":17748326.571442433},{"$f":"V3/(1+B4)^A4","v":16200747.596376669},{"$f":"W3/(1+B4)^A4","v":19443761.959387738},{"$f":"X3+U4","v":36577526.23108571},{"$f":"Y3+V4","v":33388120.721372675},{"$f":"Z3+W4","v":40071649.022102192},{"$f":"AA3/(1+B4)^A4","v":6670952.1979784826},{"$f":"AB3/(1+B4)^A4","v":6089436.8413182283},{"$f":"AC3/(1+B4)^A4","v":7308025.8014587378},{"$f":"AD3+AA4","v":13748165.384813854},{"$f":"AE3+AB4","v":12549720.386272736},{"$f":"AF3+AC4","v":15061110.374226313},{"$f":"AG3/(1+B4)^A4","v":5341833.5085265953},{"$f":"AH3/(1+B4)^A4","v":4876228.6271995613},{"$f":"AI3/(1+B4)^A4","v":5851922.4961134018},{"$f":"AJ3+AG4","v":11008984.67772246},{"$f":"AK3+AH4","v":10049419.577795576},{"$f":"AL3+AI4","v":12060227.07224011},{"$f":"AM3/(1+B4)^A4","v":3.2824790172299307},{"$f":"AN3/(1+B4)^A4","v":2.9970495836362017},{"$f":"AO3/(1+B4)^A4","v":3.5951785112608747},{"$f":"AP3+AM4","v":6.7648610066091646},{"$f":"AQ3+AN4","v":6.1766194869158477},{"$f":"AR3+AO4","v":7.4093033938575363},{"$f":"AS3/(1+B4)^A4","v":1.2402978593017249},{"$f":"AT3/(1+B4)^A4","v":1.1330454337054556},{"$f":"AU3/(1+B4)^A4","v":1.3577972313716751},{"$f":"AV3+AS4","v":2.5561298582349248},{"$f":"AW3+AT4","v":2.3350933343235734},{"$f":"AX3+AU4","v":2.7982843141338849},{"$f":"AY3/(1+B4)^A4","v":0.99516038921366745},{"$f":"AZ3/(1+B4)^A4","v":0.90928603986099354},{"$f":"BA3/(1+B4)^A4","v":1.0892392137228424},{"$f":"BB3+AY4","v":2.050926046130447},{"$f":"BC3+AZ4","v":1.8739475995495214},{"$f":"BD3+BA4","v":2.2448130955614056},{"$f":"BE3/(1+B4)^A4","v":894358.24852159992},{"$f":"BF3/(1+B4)^A4","v":816588.92632168951},{"$f":"BG3/(1+B4)^A4","v":979557.68782559095},{"$f":"BH3+BE4","v":1843182.9143781653},{"$f":"BI3+BF4","v":1682908.1182563698},{"$f":"BJ3+BG4","v":2018770.4388397604},{"$f":"BK3/(1+B4)^A4","v":337936.85055336292},{"$f":"BL3/(1+B4)^A4","v":308714.39673036145},{"$f":"BM3/(1+B4)^A4","v":369951.23116486502},{"$f":"BN3+BK4","v":696454.05530542554},{"$f":"BO3+BL4","v":636229.50022160192},{"$f":"BP3+BM4","v":762432.4923076703},{"$f":"BQ3/(1+B4)^A4","v":271145.64876832068},{"$f":"BR3/(1+B4)^A4","v":247747.9568784872},{"$f":"BS3/(1+B4)^A4","v":296778.76699065807},{"$f":"BT3+BQ4","v":558804.06754663214},{"$f":"BU3+BR4","v":510583.76433087426},{"$f":"BV3+BS4","v":611631.36089104717}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":59.612341251250051},{"$f":"D4/(1+B5)^A5","v":54.414397343494777},{"$f":"E4/(1+B5)^A5","v":65.306899130203206},{"$f":"F4+C5","v":193.85939779060337},176.95567861843207,212.37810613062254,{"$f":"I4/(1+B5)^A5","v":22.406116841265138},{"$f":"J4/(1+B5)^A5","v":20.452947242737959},{"$f":"K4/(1+B5)^A5","v":1.1350482410535521},{"$f":"L4+I5","v":72.864716038685543},66.513006405985067,3.6911780992884768,{"$f":"O4/(1+B5)^A5","v":17.941928256494194},{"$f":"P4/(1+B5)^A5","v":16.37807394255708},{"$f":"Q4/(1+B5)^A5","v":19.655193936733372},{"$f":"R4+O5","v":58.347169965132643},53.261514056160465,63.918711797831762,{"$f":"U4/(1+B5)^A5","v":16242233.029331602},{"$f":"V4/(1+B5)^A5","v":14825979.038109856},{"$f":"W4/(1+B5)^A5","v":17793796.583581936},{"$f":"X4+U5","v":52819759.260417312},48214099.759482533,57865445.605684131,{"$f":"AA4/(1+B5)^A5","v":6104866.2639236357},{"$f":"AB4/(1+B5)^A5","v":5572697.3354902258},{"$f":"AC4/(1+B5)^A5","v":6687878.8585426528},{"$f":"AD4+AA5","v":19853031.64873749},18122417.721762963,21748989.232768968,{"$f":"AG4/(1+B5)^A5","v":4888534.3809813391},{"$f":"AH4/(1+B5)^A5","v":4462439.9572807858},{"$f":"AI4/(1+B5)^A5","v":5355338.0634993017},{"$f":"AJ4+AG5","v":15897519.058703799},14511859.535076361,17415565.135739412,{"$f":"AM4/(1+B5)^A5","v":3.0039332946197272},{"$f":"AN4/(1+B5)^A5","v":2.7427249291325295},{"$f":"AO4/(1+B5)^A5","v":3.290097628466099},{"$f":"AP4+AM5","v":9.7687943012288923},8.9193444160483768,10.699401022323634,{"$f":"AS4/(1+B5)^A5","v":1.1350482410535521},{"$f":"AT4/(1+B5)^A5","v":1.036897078323731},{"$f":"AU4/(1+B5)^A5","v":1.2425768113826006},{"$f":"AV4+AS5","v":3.6911780992884768},3.3719904126473041,4.0408611255164857,{"$f":"AY4/(1+B5)^A5","v":0.91071272990753172},{"$f":"AZ4/(1+B5)^A5","v":0.83212553534505285},{"$f":"BA4/(1+B5)^A5","v":0.99680818147885275},{"$f":"BB4+AY5","v":2.9616387760379785},2.7060731348945741,3.2416212770402586,{"$f":"BE4/(1+B5)^A5","v":818464.49160824239},{"$f":"BF4/(1+B5)^A5","v":747294.54504344589},{"$f":"BG4/(1+B5)^A5","v":896434.04786885553},{"$f":"BH4+BE5","v":2661647.4059864078},2430202.6632998157,2915204.4867086159,{"$f":"BK4/(1+B5)^A5","v":309260.09017198527},{"$f":"BL4/(1+B5)^A5","v":282517.40529003262},{"$f":"BM4/(1+B5)^A5","v":338557.78356795892},{"$f":"BN4+BK5","v":1005714.1454774109},918746.90551163454,1100990.2758756292,{"$f":"BQ4/(1+B5)^A5","v":248136.67894022996},{"$f":"BR4/(1+B5)^A5","v":226724.47635913378},{"$f":"BS4/(1+B5)^A5","v":271594.61328461551},{"$f":"BT4+BQ5","v":806940.74648686207},737308.24069000804,883225.97417566273]
[4,0.03,52.964793097665805,48.346487259832983,58.024334016721923,246.82419088826919,225.30216587826504,270.40244014734446,19.907544607549664,18.172178716875582,1.0084756609355658,92.77226064623521,84.685185122860645,4.6996537602240425,15.941170870527611,14.551706567767409,17.463385237058585,74.28834083566025,67.813220623927876,81.38209703489035,14431013.675789533,13172690.348030111,15809557.797758985,67250772.936206847,61386790.107512645,73675003.403443113,5424094.6047535921,4951269.4045373369,5942093.7438443089,25277126.253491081,23073687.126300298,27691082.976613276,4343399.48079246,3964820.1041454184,4758148.5066290172,20240918.539496258,18476679.63922178,22173713.642368428,2.6689558250723309,2.4368755755297284,2.9232091292702536,12.437750126301223,11.356219991578104,13.622610151593888,1.0084756609355658,0.92126962411225466,1.1040134029538167,4.6996537602240425,4.293260036759559,5.1448745284703019,0.80915646489478099,0.73933276039398832,0.88565115850035225,3.7707952409327596,3.4454058952885624,4.1272724355406112,727195.09997282247,663961.52424914914,796470.04084211087,3388842.5059592305,3094164.1875489648,3711674.5275507267,274773.58455504698,251013.05541094134,300804.20567117457,1280487.730032458,1169759.9609225758,1401794.4815468038,220466.22535120804,201441.76069055719,241308.29618705119,1027406.9718380701,938750.00138056523,1124534.2703627138]
[5,0.03,45.687895789136263,41.704104604449007,50.0523002308652,292.51208667740548,267.00627048271406,320.45474037820964,17.172422853991936,15.675480992575825,0.86991996396064486,109.94468350022714,100.36066611543647,5.5695737241846874,13.750994026286069,12.552429913136901,15.064069510571464,88.039334861946315,80.365650537064781,96.446166545461807,12448319.164304057,11362878.408183265,13637463.43357606,79699092.10051091,72749668.515695915,87312466.837019175,4678871.6533911992,4271008.4822064564,5125702.261074286,29955997.906882279,27344695.608506754,32816785.237687562,3746654.5462211934,3420088.6503387741,4104420.6992225824,23987573.085717451,21896768.289560553,26278134.341591012,2.3022647398406773,2.1020702779031595,2.5215858735005043,14.7400148661419,13.458290269481264,16.144196025094391,0.86991996396064486,0.7946952705455278,0.9523316594658161,5.5695737241846874,5.0879553073050872,6.0972061879361181,0.69798547455947457,0.63775493369884673,0.76397046922241552,4.4687807154922341,4.0831608289874088,4.8912429047630264,627284.88119767711,572739.04331041523,687042.05372921878,4016127.3871569075,3666903.2308593802,4398716.5812799456,237022.10775390841,216526.06659258693,259476.35019165598,1517509.8377863665,1386286.0275151627,1661270.8317384599,190176.10264797075,173765.43231348722,208154.65603572605,1217583.0744860407,1112515.4336940525,1332688.9263984398]
[9,0.03,18.822808135266698,17.181538914499356,20.62088497843143,405.26851741541714,369.93081758870034,443.98239746942744,7.0748108446530376,6.4580906179845057,0.35839550699034051,152.32573595833591,139.0473085246646,7.7165115174385805,5.6652274690121898,5.1714349239638082,6.2061971827827103,121.97639803202168,111.34469147663273,133.62386276156187,5128542.6739213886,4681355.4541606894,5618454.3680156739,110421190.66536254,100792930.0861143,120969339.72491053,1927633.1706714733,1759598.9444491896,2111721.4647833514,41503320.417697012,37885423.383058459,45466873.012618951,1543572.0655232097,1409031.2403102031,1690966.9835627244,33234210.221076608,30337450.057869989,36407728.193483785,0.94850258971469292,0.8660251220680244,1.0388599928645601,20.421938933656929,18.646140084030613,22.367398428802279,0.35839550699034051,0.32740392931466883,0.39234803436772764,7.7165115174385805,7.0492406911769168,8.4475337078501873,0.28756077385293033,0.26274658849986987,0.31474571798078976,6.1913890663241302,5.657121913589128,6.7767003505674506,258433.06549795161,235960.90250169858,283052.22936705442,5564248.6791991247,5080406.9423466101,6094316.8799446188,97649.970107162808,89205.872526205334,106900.820686475,2102473.675903989,1920666.2174762529,2301651.1032127799,78350.036267301941,71589.057374714248,85756.962218306973,1686932.300924913,1541363.5912836448,1846408.7125845198]
[16,0.03,1.2779002857083051,1.1664727882238486,1.3999736179705924,447.84524489485176,408.795034595159,490.62633039389181,0.48031636590797294,0.43844657962538325,2.4331848759666465E-2,168.32878349176781,153.65535012522909,8.5271933095135619,0.38461826467268706,0.35109416827520673,0.42134526878487627,134.79100275644697,123.04234965031937,147.66212762810383,348182.16820646124,317822.15647013573,381442.78954180458,122021827.62797843,111382040.59363317,133678144.84918128,130869.04790399272,119461.02715835767,143366.99624148666,45863579.078264549,41865592.77077838,50243534.851406768,104794.73463089197,95660.616185674327,114801.53098779375,36725732.139929682,33524643.950384643,40232653.77942647,6.4394840646570681E-2,5.8795358427299688E-2,7.0529299993512304E-2,22.567428383775489,20.605067537769543,24.717274094942095,2.4331848759666465E-2,2.2227797882577144E-2,2.6636921633186858E-2,8.5271933095135619,7.789820299381546,9.3350152789483971,1.952280405901052E-2,1.7838142858385392E-2,2.1368418571909222E-2,6.8418444401518084,6.2514482125301551,7.488647397123116,17545.293234835714,16019.634400775223,19216.714221339877,6148817.8955619754,5614144.6805958301,6734574.0374102872,6629.5594048768999,6056.2807190554859,7257.6094021670842,2323355.4984115371,2122447.6996450727,2543458.1214317149,5319.2665521383196,4860.2565682710419,5822.1305627040565,1864158.1493840788,1703296.2723399843,2040388.844751515]
[19,0.03,0.25899228850586586,0.23640925687285752,0.28373291345268853,{"$f":"F20+C21","v":449.33153241795623},410.1517241354677,492.25459775116201,9.7345807184303301E-2,8.8860049813516792E-2,4.9313403121682038E-3,{"$f":"L20+I21","v":168.88742506167418},154.1652942015651,8.5554929535703064,7.7950655213697831E-2,7.1156320363649481E-2,8.5394123965806271E-2,{"$f":"R20+O21","v":135.23834073291849},123.45069675500207,148.15218168233466,70566.144768285551,64413.075544815081,77307.081078502408,{"$f":"X20+U21","v":122426787.87265502},111751690.01856142,134121789.52569835,26523.254271323916,24211.188585700591,29056.215784640688,{"$f":"AD20+AA21","v":46015788.9456819},42004534.311169609,50410280.707966752,21238.768352239702,19387.554868631054,23266.847630467313,{"$f":"AJ20+AG21","v":36847615.755037107},33635903.946081758,40366175.999468766,1.3050914326841911E-2,1.1916066224344555E-2,1.4294186343273143E-2,{"$f":"AP20+AM21","v":22.64232409299137},20.673450657034998,24.799304609972108,4.9313403121682038E-3,4.5049119297000872E-3,5.3985098600292415E-3,{"$f":"AV20+AS21","v":8.5554929535703064},7.8156727849224277,9.3659958841803395,3.956690328535452E-3,3.6152597297739023E-3,4.3307413650217072E-3,{"$f":"BB20+AY21","v":6.8645508284462888},6.2721952218721855,7.5135003643437139,3555.9078421192462,3246.7022825528315,3894.6550442231323,{"$f":"BH20+BE21","v":6169224.3002836797},5632776.6372522675,6756924.4217882128,1343.6140372274554,1227.4275393817115,1470.9010469522632,{"$f":"BN20+BK21","v":2331066.1402646978},2129491.5782401548,2551899.2294138041,1078.056741138779,985.02910236418165,1179.9722836581789,{"$f":"BT20+BQ21","v":1870344.8288902408},1708949.09109063,2047160.3903173225]
[25,0.03,4.7891837247868545E-3,4.3715871693948182E-3,5.2466776487177036E-3,449.62744323940115,410.42183278542791,492.57877589551964,1.8000804507843319E-3,1.643165156791938E-3,9.1188409124723407E-5,168.99864720629597,154.26682097089733,8.5611272408728993,1.4414329146230861E-3,1.3157947418715957E-3,1.579074616656812E-3,135.32740300789791,123.53199618415221,148.24974846903348,1304.8814464511445,1191.1013059205729,1429.5321943670774,122507412.9985422,111825284.97463608,134210116.48708174,490.45760558129894,447.70379458520597,537.29613550460761,46046093.006100453,42032196.728239581,50443478.795564331,392.73896653012036,358.50705353397831,430.24141236701706,36871882.04275497,33658055.13567926,40392759.462762155,2.413323842508278E-4,2.2034721865404411E-4,2.6432248229940565E-4,22.657235373946275,20.687065320873764,24.815636387443661,9.1188409124723407E-5,8.3303062881847785E-5,9.9827125004024362E-5,8.5611272408728993,7.8208198578231132,9.3721639345747203,7.3165564251981058E-5,6.6851963657282241E-5,8.0082369175070705E-5,6.869071532487613,6.2763258254609875,7.5184484392156818,65.754451850923488,60.036744030230807,72.018432128067047,6173287.0915606506,5636486.1466934951,6761374.2476113271,24.845583305230917,22.697108199145983,27.199324719184364,2332601.2822403703,2130893.9716995819,2553579.80276052,19.935002037489856,18.214771461726745,21.819584240120488,1871576.5592157848,1710074.5329812337,2048508.5639241661]
[36,0.03,2.0080192574533472E-7,1.832928475127866E-7,2.1998382943105995E-7,449.63141179969705,410.42545530405903,492.58312355846141,7.5474160480262443E-8,6.8894982268850134E-8,3.8233672396255472E-9,169.00013884416515,154.2681825808032,8.5612028042090902,6.0436709410622624E-8,5.516892506878322E-8,6.6207780311116766E-8,135.32859745224641,123.53308651834489,148.25105697027038,5.4711350070080933E-2,4.9940751854801478E-2,5.9937733450941853E-2,122508494.28942533,111826271.98152965,134211301.06989047,2.0564012023062191E-2,1.8771421035889409E-2,2.2527867984361623E-2,46046499.424123257,42032567.718288332,50443924.026366279,1.6466843897910925E-2,1.5031560883814823E-2,1.8039254516704656E-2,36872207.486162193,33658352.212788887,40393115.982596204,1.0118636136565436E-8,9.2387655978534437E-9,1.1082569914535907E-8,22.657435354187857,20.687247911743839,24.815855418445356,3.8233672396255472E-9,3.4927487455921762E-9,4.1855731778843972E-9,8.5612028042090902,7.8208888869618702,9.3722466563886044,3.0677015216608106E-9,2.8029835173710841E-9,3.3577108068283005E-9,6.8691321611813541,6.276381222385373,7.5185147995244463,2.7569668061924184E-3,2.5172335223549213E-3,3.0196043191304304E-3,6173341.5790311443,5636535.8961815787,6761433.9257332645,1.041730963073159E-3,9.5164923651818757E-4,1.1404191395534701E-3,2332621.8705495894,2130912.7796734679,2553602.3414991354,8.3583905502461996E-4,7.6371285728627555E-4,9.1485622313930935E-4,1871593.0783685523,1710089.6266637847,2048526.6447372367]
[39,0.03,6.9075534973116577E-9,6.3052440616276167E-9,7.5674078557677031E-9,449.63141189574623,410.42545539173312,492.58312366368585,2.5962988116124208E-9,2.3699761541229988E-9,1.3152320949888029E-10,169.00013888026655,154.2681826137576,8.5612028060379135,2.0790129472403922E-9,1.8978020249920438E-9,2.2775368450266061E-9,135.32859748115499,123.53308654473373,148.25105700193944,1.8820615196615477E-3,1.7179537190819113E-3,2.0618482556042238E-3,122508494.3155953,111826272.0054177,134211301.09856036,7.0739865985554383E-4,6.4573382224637375E-4,7.7495498464345684E-4,46046499.433959596,42032567.727267228,50443924.037141994,5.6645674454814038E-4,5.170832429402661E-4,6.2054741339378507E-4,36872207.494038746,33658352.219978906,40393115.991224885,3.4807943287257332E-10,3.1781202983695919E-10,3.8123859762899729E-10,22.657435359027886,20.687247916162999,24.815855423746459,1.3152320949888029E-10,1.2014998722394808E-10,1.4398303470364479E-10,8.5612028060379135,7.8208888886325498,9.3722466583906812,1.0552843204069094E-10,9.6422175865379603E-11,1.1550470415350006E-10,6.8691321626487216,6.2763812237261192,7.5185148011305341,9.4839208505593939E-5,8.6592422639138232E-5,1.0387389611770886E-4,6173341.5803498784,5636535.8973856429,6761433.9271776257,3.5835375236191042E-5,3.2736578533923248E-5,3.9230232412284237E-5,2332621.8710478782,2130912.7801286681,2553602.3420446296,2.8752727177762753E-5,2.6271597738460707E-5,3.147090487417843E-5,1871593.0787683576,1710089.6270290902,2048526.6451748381]
[44,0.03,1.391576445377774E-11,1.2702368677902976E-11,1.5245088624722872E-11,449.63141189874113,410.42545539446684,492.58312366696691,5.2304311111137541E-12,4.7744878030522901E-12,2.6496298643269177E-13,169.00013888139225,154.26818261478516,8.5612028060949381,4.1883214486013298E-12,3.8232589830784408E-12,4.5882621513572302E-12,135.32859748205638,123.53308654555657,148.25105700292693,3.791548600430248E-6,3.4609416063935698E-6,4.1537419399773857E-6,122508494.3164113,111826272.00616257,134211301.09945433,1.4251055933622459E-6,1.3008773328668862E-6,1.5612026794691257E-6,46046499.434266299,42032567.727547206,50443924.037477992,1.1411679451275359E-6,1.0417014670321011E-6,1.2501374966621324E-6,36872207.494284339,33658352.220203102,40393115.99149394,7.0123110895115331E-13,6.402552436994273E-13,7.6803263664311966E-13,22.657435359178802,20.687247916300791,24.815855423911753,2.6496298643269177E-13,2.4205081031707998E-13,2.9006420247860816E-13,8.5612028060949381,7.820888888684645,9.3722466584531077,2.1259463340041797E-13,1.9424942390754761E-13,2.3269255271478496E-13,6.8691321626944752,6.2763812237679248,7.518514801180614,1.9106042205249591E-7,1.7444667745203726E-7,2.0926145151576181E-7,6173341.5803909982,5636535.8974231863,6761433.9272226626,7.2192946619038656E-8,6.5950197284461025E-8,7.9032131119761831E-8,2332621.871063415,2130912.7801428614,2553602.3420616388,5.7924441550137948E-8,5.2926027441568492E-8,6.3400406460370482E-8,1871593.0787808239,1710089.627040481,2048526.6451884832]
[50,0.03,3.0542039046860183E-15,2.7878902480474738E-15,3.3459612915676226E-15,449.63141189874608,410.42545539447133,492.58312366697231,1.147964466904881E-15,1.047894949601522E-15,5.8153541650405479E-17,169.00013888139409,154.26818261478684,8.5612028060950323,9.192443408256823E-16,8.3912116747377738E-16,1.0070225193121928E-15,135.32859748205786,123.53308654555792,148.25105700292858,8.321614366717152E-10,7.5960048068131601E-10,9.1165490004345465E-10,122508494.31641263,111826272.00616379,134211301.0994558,3.1277930021697492E-10,2.8551393225695053E-10,3.4264961407466452E-10,46046499.434266806,42032567.727547668,50443924.037478544,2.504612380791529E-10,2.286305361587871E-10,2.7437765538373719E-10,36872207.494284749,33658352.220203467,40393115.99149438,1.5390478892911318E-16,1.4052192905375265E-16,1.6856625344250597E-16,22.657435359179047,20.687247916301018,24.815855423912026,5.8153541650405479E-17,5.3124823466104924E-17,6.3662705901816248E-17,8.5612028060950323,7.8208888886847312,9.3722466584532107,4.6659841189722097E-17,4.263347162508081E-17,5.1070891969569147E-17,6.8691321626945498,6.2763812237679941,7.5185148011806957,4.1933555932335251E-11,3.8287204788729767E-11,4.5928281154988825E-11,6173341.5803910652,5636535.8974232487,6761433.9272227362,1.5844762261321532E-11,1.4474616233270088E-11,1.7345812676220315E-11,2332621.871063441,2130912.7801428847,2553602.3420616672,1.2713139558147768E-11,1.1616097714824085E-11,1.3914993287873378E-11,1871593.0787808443,1710089.6270404996,2048526.6451885055]

{"sheet":"Cambria NPV 4%","index":65,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU12","v":69.107041720898607},{"$f":"'WTP Values '!CV12","v":63.081200108972283},{"$f":"'WTP Values '!CW12","v":75.708595034569782},{"$f":"C3","v":69.107041720898607},{"$f":"D3","v":63.081200108972283},{"$f":"E3","v":75.708595034569782},{"$f":"'WTP Values '!CC12","v":25.974830359815282},{"$f":"'WTP Values '!CD12","v":23.710571481531787},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"I3","v":25.974830359815282},{"$f":"J3","v":23.710571481531787},{"$f":"K3","v":1.3158319989331999},{"$f":"'WTP Values '!CI12","v":20.799612270704319},{"$f":"'WTP Values '!CJ12","v":18.98667650857481},{"$f":"'WTP Values '!CK12","v":22.78575675619355},{"$f":"O3","v":20.799612270704319},{"$f":"P3","v":18.98667650857481},{"$f":"Q3","v":22.78575675619355},{"$f":"'WTP Values '!BH12","v":18829199.659643278},{"$f":"'WTP Values '!BI12","v":17187373.124996006},{"$f":"'WTP Values '!BJ12","v":20627887.06271445},{"$f":"U3","v":18829199.659643278},{"$f":"V3","v":17187373.124996006},{"$f":"W3","v":20627887.06271445},{"$f":"'WTP Values '!AV12","v":7077213.1868353719},{"$f":"'WTP Values '!AW12","v":6460283.5449545085},{"$f":"'WTP Values '!AX12","v":7753084.5727675743},{"$f":"AA3","v":7077213.1868353719},{"$f":"AB3","v":6460283.5449545085},{"$f":"AC3","v":7753084.5727675743},{"$f":"'WTP Values '!BB12","v":5667151.1691958643},{"$f":"'WTP Values '!BC12","v":5173190.950596014},{"$f":"'WTP Values '!BD12","v":6208304.5761267077},{"$f":"AG3","v":5667151.1691958643},{"$f":"AH3","v":5173190.950596014},{"$f":"AI3","v":6208304.5761267077},{"$f":"'WTP Values '!CX12","v":3.4823819893792334},{"$f":"'WTP Values '!CY12","v":3.1795699032796461},{"$f":"'WTP Values '!CZ12","v":3.8141248825966616},{"$f":"AM3","v":3.4823819893792334},{"$f":"AN3","v":3.1795699032796461},{"$f":"AO3","v":3.8141248825966616},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"'WTP Values '!CG12","v":1.2020479006181177},{"$f":"'WTP Values '!CH12","v":1.44048708276221},{"$f":"AS3","v":1.3158319989331999},{"$f":"AT3","v":1.2020479006181177},{"$f":"AU3","v":1.44048708276221},{"$f":"'WTP Values '!CL12","v":1.0557656569167797},{"$f":"'WTP Values '!CM12","v":0.96466155968852796},{"$f":"'WTP Values '!CN12","v":1.1555738818385635},{"$f":"AY3","v":1.0557656569167797},{"$f":"AZ3","v":0.96466155968852796},{"$f":"BA3","v":1.1555738818385635},{"$f":"'WTP Values '!BK12","v":948824.66585656535},{"$f":"'WTP Values '!BL12","v":866319.19193468033},{"$f":"'WTP Values '!BM12","v":1039212.7510141694},{"$f":"BE3","v":948824.66585656535},{"$f":"BF3","v":866319.19193468033},{"$f":"BG3","v":1039212.7510141694},{"$f":"'WTP Values '!AY12","v":358517.20475206268},{"$f":"'WTP Values '!AZ12","v":327515.10349124047},{"$f":"'WTP Values '!BA12","v":392481.26114280528},{"$f":"BK3","v":358517.20475206268},{"$f":"BL3","v":327515.10349124047},{"$f":"BM3","v":392481.26114280528},{"$f":"'WTP Values '!BE12","v":287658.4187783114},{"$f":"'WTP Values '!BF12","v":262835.80745238706},{"$f":"'WTP Values '!BG12","v":314852.59390038915},{"$f":"BQ3","v":287658.4187783114},{"$f":"BR3","v":262835.80745238706},{"$f":"BS3","v":314852.59390038915}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":63.893344786333763},{"$f":"D3/(1+B4)^A4","v":58.322115485366382},{"$f":"E3/(1+B4)^A4","v":69.996851918056379},{"$f":"F3+C4","v":133.00038650723238},{"$f":"G3+D4","v":121.40331559433866},{"$f":"H3+E4","v":145.70544695262618},{"$f":"I3/(1+B4)^A4","v":24.015190791249335},{"$f":"J3/(1+B4)^A4","v":21.921756177451723},{"$f":"K3/(1+B4)^A4","v":1.2165606499012571},{"$f":"L3+I4","v":49.990021151064617},{"$f":"M3+J4","v":45.632327658983513},{"$f":"N3+K4","v":2.532392648834457},{"$f":"O3/(1+B4)^A4","v":19.230410753239937},{"$f":"P3/(1+B4)^A4","v":17.554249730561029},{"$f":"Q3/(1+B4)^A4","v":21.066712977249953},{"$f":"R3+O4","v":40.030023023944253},{"$f":"S3+P4","v":36.540926239135842},{"$f":"T3+Q4","v":43.852469733443499},{"$f":"U3/(1+B4)^A4","v":17408653.531474922},{"$f":"V3/(1+B4)^A4","v":15890692.608169382},{"$f":"W3/(1+B4)^A4","v":19071641.145261139},{"$f":"X3+U4","v":36237853.191118196},{"$f":"Y3+V4","v":33078065.733165391},{"$f":"Z3+W4","v":39699528.207975589},{"$f":"AA3/(1+B4)^A4","v":6543281.4227398029},{"$f":"AB3/(1+B4)^A4","v":5972895.2893440342},{"$f":"AC3/(1+B4)^A4","v":7168162.5118043395},{"$f":"AD3+AA4","v":13620494.609575175},{"$f":"AE3+AB4","v":12433178.834298544},{"$f":"AF3+AC4","v":14921247.084571913},{"$f":"AG3/(1+B4)^A4","v":5239599.8235908505},{"$f":"AH3/(1+B4)^A4","v":4782905.8345007524},{"$f":"AI3/(1+B4)^A4","v":5739926.5681644855},{"$f":"AJ3+AG4","v":10906750.992786715},{"$f":"AK3+AH4","v":9956096.7850967664},{"$f":"AL3+AI4","v":11948231.144291192},{"$f":"AM3/(1+B4)^A4","v":3.2196579043816875},{"$f":"AN3/(1+B4)^A4","v":2.9396911088014477},{"$f":"AO3/(1+B4)^A4","v":3.5263728574303452},{"$f":"AP3+AM4","v":6.7020398937609205},{"$f":"AQ3+AN4","v":6.1192610120810933},{"$f":"AR3+AO4","v":7.3404977400270068},{"$f":"AS3/(1+B4)^A4","v":1.2165606499012571},{"$f":"AT3/(1+B4)^A4","v":1.1113608548614253},{"$f":"AU3/(1+B4)^A4","v":1.3318112821396171},{"$f":"AV3+AS4","v":2.532392648834457},{"$f":"AW3+AT4","v":2.3134087554795428},{"$f":"AX3+AU4","v":2.7722983649018271},{"$f":"AY3/(1+B4)^A4","v":0.97611469759317637},{"$f":"AZ3/(1+B4)^A4","v":0.89188383846942298},{"$f":"BA3/(1+B4)^A4","v":1.0683930120548848},{"$f":"BB3+AY4","v":2.0318803545099562},{"$f":"BC3+AZ4","v":1.8565453981579509},{"$f":"BD3+BA4","v":2.223966893893448},{"$f":"BE3/(1+B4)^A4","v":877241.73988217942},{"$f":"BF3/(1+B4)^A4","v":800960.79135972657},{"$f":"BG3/(1+B4)^A4","v":960810.6055974199},{"$f":"BH3+BE4","v":1826066.4057387449},{"$f":"BI3+BF4","v":1667279.9832944069},{"$f":"BJ3+BG4","v":2000023.3566115894},{"$f":"BK3/(1+B4)^A4","v":331469.30912727682},{"$f":"BL3/(1+B4)^A4","v":302806.12378997821},{"$f":"BM3/(1+B4)^A4","v":362870.98848262319},{"$f":"BN3+BK4","v":689986.51387933944},{"$f":"BO3+BL4","v":630321.22728121863},{"$f":"BP3+BM4","v":755352.24962542846},{"$f":"BQ3/(1+B4)^A4","v":265956.37830834999},{"$f":"BR3/(1+B4)^A4","v":243006.47878364185},{"$f":"BS3/(1+B4)^A4","v":291098.92187535978},{"$f":"BT3+BQ4","v":553614.79708666145},{"$f":"BU3+BR4","v":505842.28623602889},{"$f":"BV3+BS4","v":605951.51577574899}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":56.800950858355996},{"$f":"D4/(1+B5)^A5","v":51.848148296475287},{"$f":"E4/(1+B5)^A5","v":62.22694647357936},{"$f":"F4+C5","v":189.80133736558838},{"$f":"G4+D5","v":173.25146389081397},{"$f":"H4+E5","v":207.93239342620552},{"$f":"I4/(1+B5)^A5","v":21.349417166207946},{"$f":"J4/(1+B5)^A5","v":19.488361417426216},{"$f":"K4/(1+B5)^A5","v":1.0815179878645391},{"$f":"L4+I5","v":71.339438317272567},{"$f":"M4+J5","v":65.120689076409732},{"$f":"N4+K5","v":3.6139106366989964},{"$f":"O4/(1+B5)^A5","v":17.095765135376308},{"$f":"P4/(1+B5)^A5","v":15.605664089668643},{"$f":"Q4/(1+B5)^A5","v":18.728231125940514},{"$f":"R4+O5","v":57.125788159320564},{"$f":"S4+P5","v":52.146590328804486},{"$f":"T4+Q5","v":62.58070085938401},{"$f":"U4/(1+B5)^A5","v":15476229.598844767},{"$f":"V4/(1+B5)^A5","v":14126767.865421403},{"$f":"W4/(1+B5)^A5","v":16954619.532015547},{"$f":"X4+U5","v":51714082.789962962},{"$f":"Y4+V5","v":47204833.598586798},{"$f":"Z4+W5","v":56654147.739991136},{"$f":"AA4/(1+B5)^A5","v":5816953.3585747276},{"$f":"AB4/(1+B5)^A5","v":5309882.1629495062},{"$f":"AC4/(1+B5)^A5","v":6372470.3713554163},{"$f":"AD4+AA5","v":19437447.9681499},{"$f":"AE4+AB5","v":17743060.99724805},{"$f":"AF4+AC5","v":21293717.455927327},{"$f":"AG4/(1+B5)^A5","v":4657985.1640650341},{"$f":"AH4/(1+B5)^A5","v":4251985.8707370423},{"$f":"AI4/(1+B5)^A5","v":5102773.8181366678},{"$f":"AJ4+AG5","v":15564736.15685175},{"$f":"AK4+AH5","v":14208082.655833809},{"$f":"AL4+AI5","v":17051004.962427862},{"$f":"AM4/(1+B5)^A5","v":2.8622641531613486},{"$f":"AN4/(1+B5)^A5","v":2.6133746913417513},{"$f":"AO4/(1+B5)^A5","v":3.1349326295715261},{"$f":"AP4+AM5","v":9.5643040469222687},{"$f":"AQ4+AN5","v":8.7326357034228437},{"$f":"AR4+AO5","v":10.475430369598532},{"$f":"AS4/(1+B5)^A5","v":1.0815179878645391},{"$f":"AT4/(1+B5)^A5","v":0.98799575314120214},{"$f":"AU4/(1+B5)^A5","v":1.1839753802589619},{"$f":"AV4+AS5","v":3.6139106366989964},{"$f":"AW4+AT5","v":3.3014045086207449},{"$f":"AX4+AU5","v":3.956273745160789},{"$f":"AY4/(1+B5)^A5","v":0.86776241180549496},{"$f":"AZ4/(1+B5)^A5","v":0.79288148475675546},{"$f":"BA4/(1+B5)^A5","v":0.94979749734624341},{"$f":"BB4+AY5","v":2.8996427663154511},{"$f":"BC4+AZ5","v":2.6494268829147063},{"$f":"BD4+BA5","v":3.1737643912396916},{"$f":"BE4/(1+B5)^A5","v":779864.71242939529},{"$f":"BF4/(1+B5)^A5","v":712051.22695697122},{"$f":"BG4/(1+B5)^A5","v":854157.12974850275},{"$f":"BH4+BE5","v":2605931.1181681403},{"$f":"BI4+BF5","v":2379331.2102513779},{"$f":"BJ4+BG5","v":2854180.4863600922},{"$f":"BK4/(1+B5)^A5","v":294675.00882531295},{"$f":"BL4/(1+B5)^A5","v":269193.54143254488},{"$f":"BM4/(1+B5)^A5","v":322590.98742836749},{"$f":"BN4+BK5","v":984661.52270465239},{"$f":"BO4+BL5","v":899514.76871376345},{"$f":"BP4+BM5","v":1077943.237053796},{"$f":"BQ4/(1+B5)^A5","v":236434.25188142742},{"$f":"BR4/(1+B5)^A5","v":216031.87477209853},{"$f":"BS4/(1+B5)^A5","v":258785.88156022396},{"$f":"BT4+BQ5","v":790049.04896808881},{"$f":"BU4+BR5","v":721874.16100812738},{"$f":"BV4+BS5","v":864737.39733597299}]
[4,0.04,48.553690848196197,44.320014460957808,53.191854640598045,238.35502821378458,217.57147835177176,261.12424806680355,18.249571269716522,16.658733015917935,0.92448610870064407,89.589009586989093,81.779422092327664,4.5383967453996403,14.613531686579533,13.339787067650844,16.00897045702731,71.739319845900098,65.486377396455325,78.589671316411312,13229145.922430797,12075620.377066268,14492879.833281336,64943228.712393761,59280453.975653067,71147027.573272467,4972356.1099341158,4538909.5267632231,5447214.3806473622,24409804.078084014,22281970.524011273,26740931.836574689,3981665.2399970754,3634615.3425052012,4361872.4456199789,19546401.396848824,17842697.998339009,21412877.40804784,2.4466753939564696,2.2339236388899448,2.679753550353579,12.010979440878739,10.966559342312788,13.155183919952112,0.92448610870064407,0.8445429105046699,1.0120671171213738,4.5383967453996403,4.1459474191254149,4.9683408622821625,0.74176694642939978,0.67775841615994614,0.81189088136111365,3.641409712744851,3.3271852990746522,3.9856552726008054,666631.62462083891,608664.37303067744,730137.09430694138,3272562.7427889793,2987995.5832820553,3584317.5806670338,251889.43253559893,230107.76741467346,275752.12804218609,1236550.9552402513,1129622.5361284369,1353695.3650959821,202104.98941122196,184664.95195119869,221211.25613700165,992154.03837931075,906539.11295932601,1085948.6534729747]
[5,0.04,39.907594641345909,36.427821257427674,43.719827187910738,278.26262285513047,253.99929960919943,304.84407525471431,14.999817313316687,13.692264230049915,0.75986019256353177,104.58882690030578,95.471686322377579,5.2982569379631723,12.011257818686422,10.964332589300072,13.15820676994039,83.750577664586515,76.450709985755395,91.747878086351704,10873393.632920818,9925279.7188463472,11912090.789979883,75816622.345314577,69205733.694499418,83059118.363252342,4086914.2712153317,3730652.7751749535,4477213.1557834195,28496718.349299345,26012623.299186226,31218144.992358107,3272638.5907950751,2987388.8726484496,3585141.1992817661,22819039.987643898,20830086.87098746,24998018.607329607,2.0109888277339376,1.8361223932341348,2.2025620824702172,14.021968268612676,12.802681735546923,15.35774600242233,0.75986019256353177,0.69415271096522524,0.83184539742184849,5.2982569379631723,4.8401001300906401,5.8001862597040112,0.60967836016843546,0.55706801407614503,0.66731512312144003,4.2510880729132863,3.884253313150797,4.6529703957222459,547922.60249889223,500277.74711259938,600119.46946138411,3820485.3452878715,3488273.3303946545,4184437.050128418,207034.7525072397,189131.81151399636,226648.14878444825,1443585.7077474911,1318754.3476424334,1580343.5138804303,166115.56920839506,151781.1296771034,181819.52773928762,1158269.6075877058,1058320.2426364294,1267768.1812122623]
[9,0.04,12.304256421842977,11.231377327263946,13.479638882604768,363.58669169881114,331.88347069812454,398.31885313446958,4.6247236938864491,4.2215806689491,0.23427908241721476,136.65904953803133,124.74630701275265,6.9228690942341036,3.7032950113427279,3.3805084191505612,4.056920784226862,109.43113792463818,99.892901305029056,119.88066209369961,3352470.2412528163,3060149.022178309,3672719.9651450459,99064382.458087087,90426387.498230457,108527655.46178743,1260071.9642226729,1150229.8943132856,1380408.3964242176,37234708.142202519,33988911.448888674,40790609.756649241,1009015.5710723489,921067.75793358777,1105365.9590591849,29816075.086626943,27217246.41100692,32663197.058974739,0.6200253966763577,0.56611081051811707,0.67909100739598016,18.321544595462338,16.728386476554324,20.06691377978731,0.23427908241721476,0.21402023921493687,0.25647346489292477,6.9228690942341036,6.3242270044540954,7.5787057268579199,0.18797521989935123,0.17175446807055561,0.20574570987932136,5.5546053317966075,5.0752875012750067,6.0797174101026323,168934.7669549883,154244.96860650028,185028.03544924964,4991966.2695776122,4557887.6060536718,5467517.0098939249,63832.679117238891,58312.868197395357,69879.855331862665,1886234.4725933785,1723125.8927375406,2064926.5218009709,51216.531027978868,46796.955725545493,56058.354604133507,1513431.4856844582,1382834.5029953702,1656505.7646565868]
[16,0.04,0.34675401397058742,0.31651853124040175,0.37987820874080086,384.86236906104443,351.30399902230408,421.62692133407222,0.1303322565281689,0.11897102856699705,6.6023666471465873E-3,144.6558049556063,132.04597512693104,7.3279684354165715,0.10436489342181644,9.5268240795183687E-2,0.1143306444584531,115.83462198228712,105.73824489836322,126.89561161442984,94478.079212302095,86239.990488556359,103503.23875265973,104861244.35481763,95717787.56696111,114878271.24394415,35510.883104675129,32415.354424347694,38902.160030496474,39413538.267719492,35977810.191307746,43177517.397675186,28435.704477601837,25957.191662177862,31151.01555668081,31560795.694488712,28809893.684820436,34574520.157735087,1.7473326927709608E-2,1.5953925956128358E-2,1.9137892172651522E-2,19.39365003961246,17.707266511472504,21.241151431995377,6.6023666471465873E-3,6.031439403926927E-3,7.2278405439184972E-3,7.3279684354165715,6.6942961417033473,8.0221820739006482,5.2974482806934873E-3,4.8403210384270956E-3,5.7982496716527769E-3,5.8796392057309763,5.3722735622696458,6.4354787980305703,4760.8572621126987,4346.874785876741,5214.3918160890735,5284076.696552936,4824597.4399769939,5787454.8143595168,1798.9090073826442,1643.3517329571382,1969.3282959376031,1996609.5687799652,1823956.5099889643,2185757.9808658957,1443.3653775349976,1318.8145372710151,1579.8158628311721,1601991.602802115,1463752.593241273,1753438.0314368792]
[19,0.04,4.1708173835219853E-2,3.8071397564738554E-2,4.5692409396931123E-2,385.16996430022078,351.58477325821212,421.96390006760583,1.5676589722403111E-2,1.4310041530616905E-2,7.9414410431714671E-4,144.7714188490408,132.15151081076664,7.3338251997686381,1.2553190278283369E-2,1.145902913296382E-2,1.3751888086781761E-2,115.92720099524823,105.82275453958627,126.99703095064659,11363.987128173838,10373.095537257472,12449.54896115599,104945053.06704986,95794288.514122888,114970085.90851024,4271.3105714692383,3898.9750162650912,4679.2192382670337,39445038.922771387,36006564.894340515,43212026.354275391,3420.295822673178,3122.1760051840806,3746.8981457612977,31586020.167652786,28832919.542506259,34602153.303119689,2.1017220496901221E-3,1.9189658672238742E-3,2.3019388425719826E-3,19.409150111591416,17.721418767748023,21.258128090615042,7.9414410431714671E-4,7.2547198590444326E-4,8.6937718876578974E-4,7.3338251997686381,6.6996464533689135,8.0285936776637232,6.3718626136218795E-4,5.8220220431568881E-4,6.9742352071463978E-4,5.8843384155606353,5.3765672680308478,6.4406222539754161,572.64416356463073,522.84963375985478,627.19608583633658,5288299.9123463323,4828453.4241489461,5792080.3472537529,216.37589348863972,197.66519489057725,236.87422090678356,1998205.3278024672,1825414.2787500569,2187504.9138033669,173.61048942053125,158.62929846741505,190.0229903039837,1603271.9695769302,1464922.4746461802,1754839.4394050748]
[25,0.04,2.0927645479537171E-4,1.9102843348959189E-4,2.29267900518188E-4,385.20307451425663,351.61499640168978,422.00017318425978,7.8659428565431726E-5,7.1802586498600528E-5,3.9847264328748159E-6,144.78386377753637,132.16287089907482,7.3344556344976475,6.2987345554613188E-5,5.7497242670416472E-5,6.9001975414089098E-5,115.93716639959773,105.83185133938227,127.00794794643139,57.020356439490293,52.048422639348402,62.467311100349335,104954074.41733967,95802523.24084121,114979969.03675225,21.431883765964542,19.563639299178732,23.478621175399223,39448429.721126504,36009660.112506129,43215740.972688369,17.161801112376349,15.665944238976682,18.800572845079177,31588735.384272005,28835398.095420074,34605127.794404462,1.0545677239721141E-5,9.6286731505568327E-6,1.155029232477271E-5,19.410818572722896,17.722942147094297,21.25995549471277,3.9847264328748159E-6,3.6401547059639915E-6,4.3622187023502445E-6,7.3344556344976475,6.7002223724399625,8.0292838365019321,3.1971690333176855E-6,2.9212790225390067E-6,3.4994177036544654E-6,5.8848442486277408,5.3770294517666599,6.441175906651166,2.8733202485328908,2.623469398986793,3.1470419640987446,5288754.508390191,4828868.4905901384,5792578.2495768452,1.0856955778352837,0.99181209387318614,1.1885487333882472,1998377.0987405551,1825571.1961192067,2187692.9574272572,0.87111432604938577,0.79594415572096999,0.95346628930687138,1603409.7910141931,1465048.4032002657,1754990.2899770886]
[36,0.04,3.2535064252552249E-10,2.9698144321707647E-10,3.5643024829050047E-10,385.20318892528996,351.61510083656515,422.00029852457777,1.2228750553652646E-10,1.1162754871376353E-10,6.1948359479421281E-12,144.78390678049396,132.16291015341008,7.3344578129398874,9.7922976415136238E-11,8.9387814145442966E-11,1.0727359204577217E-10,115.9372008346578,105.83188277301369,127.00798566967795,8.8646425240536717E-5,8.0916832066511377E-5,9.7114507330567753E-5,104954105.5902583,95802551.695613265,114980003.18751048,3.3318975900116823E-5,3.0414518548438876E-5,3.6500926453951051E-5,39448441.437895939,36009670.807909928,43215753.808405183,2.6680512264346504E-5,2.4354985509018624E-5,2.9228220924209179E-5,31588744.766595505,28835406.65996151,34605138.072641306,1.6394786834309137E-11,1.4969170799768319E-11,1.7956606885838356E-11,19.410824338024266,17.722947411071299,21.259961809235261,6.1948359479421281E-12,5.6591491557696297E-12,6.7817025046330761E-12,7.3344578129398874,6.7002243625055051,8.0292862213184666,4.9704635921404047E-12,4.5415525024481428E-12,5.4403530462249986E-12,5.8848459965138726,5.3770310488242554,6.441177819776061,4.4669936231280443E-6,4.0785641912798508E-6,4.8925337830070732E-6,5288756.0792288156,4828869.9248357872,5792579.9700586051,1.6878714530080037E-6,1.5419159423440377E-6,1.847771620839375E-6,1998377.6922882292,1825571.738340961,2187693.6072045532,1.3542737331367634E-6,1.237410786280097E-6,1.4823018201246631E-6,1603410.2672507116,1465048.8383413979,1754990.8112352656]
[39,0.04,3.7200689436024782E-12,3.395694673175334E-12,4.075434082236355E-12,385.20318892538705,351.61510083665382,422.00029852468418,1.3982389830423083E-12,1.2763527190144359E-12,7.0831938863756563E-14,144.78390678053046,132.16291015344339,7.3344578129417366,1.1196542308917981E-12,1.0220629311125059E-12,1.2265694487044197E-12,115.93720083468703,105.83188277304038,127.00798566970997,1.0135858682769627E-6,9.2520546954725188E-7,1.1104101712826951E-6,104954105.59028476,95802551.69563742,114980003.18753947,3.8097016350272217E-7,3.4776051157726935E-7,4.1735268097222081E-7,39448441.437905885,36009670.807919003,43215753.808416083,3.0506577243416514E-7,2.7847563020220923E-7,3.3419634918462825E-7,31588744.76660347,28835406.659968782,34605138.07265003,1.8745848130455681E-13,1.7115794507561426E-13,2.0531637832325931E-13,19.410824338029162,17.722947411075765,21.259961809240622,7.0831938863756563E-14,6.4706880116092914E-14,7.7542188564319727E-14,7.3344578129417366,6.7002243625071944,8.0292862213204916,5.6832428855516484E-14,5.1928246672425477E-14,6.2205158878415685E-14,5.8848459965153559,5.3770310488256108,6.4411778197776846,5.1075738224077328E-8,4.6634424523317497E-8,5.5941377095214413E-8,5288756.0792301493,4828869.9248370044,5792579.9700600654,1.9299172500130228E-8,1.7630312841043905E-8,2.1127475784884446E-8,1998377.6922887333,1825571.7383414216,2187693.6072051045,1.5484806228355467E-8,1.4148591810935813E-8,1.6948683190808862E-8,1603410.267251116,1465048.8383417674,1754990.8112357082]
[44,0.04,9.8525746924784304E-16,8.9934718704197811E-16,1.0793756596516652E-15,385.20318892538808,351.61510083665462,422.00029852468526,3.7032254582407379E-16,3.3804106022454011E-16,1.875978587623729E-17,144.7839067805308,132.1629101534437,7.3344578129417553,2.965395831865459E-16,2.7069260064432462E-16,3.2485599842591952E-16,115.93720083468732,105.83188277304065,127.00798566971029,2.6844745691107055E-10,2.4503997460263102E-10,2.9409130093314743E-10,104954105.59028503,95802551.695637658,114980003.18753977,1.0089966203372033E-10,9.210411063219507E-11,1.1053554449458425E-10,39448441.437905982,36009670.807919092,43215753.808416188,8.079644099594471E-11,7.3754061771373931E-11,8.8511652397133804E-11,31588744.766603548,28835406.659968857,34605138.072650112,4.9648238158810862E-17,4.5331053365789749E-17,5.4377888788806169E-17,19.410824338029208,17.722947411075808,21.259961809240671,1.875978587623729E-17,1.7137568661393562E-17,2.0536990475998174E-17,7.3344578129417553,6.7002243625072113,8.0292862213205112,1.5052026151743758E-17,1.3753157179233944E-17,1.6474989668163797E-17,5.884845996515371,5.3770310488256232,6.4411778197777014,1.3527370956165052E-11,1.2351092353997829E-11,1.4816031761415634E-11,5288756.0792301614,4828869.9248370156,5792579.9700600803,5.1113713601345981E-12,4.66937513125586E-12,5.595596113671034E-12,1998377.6922887382,1825571.7383414262,2187693.6072051097,4.1011393142538059E-12,3.7472439281095718E-12,4.4888460296891245E-12,1603410.2672511202,1465048.8383417712,1754990.8112357126]
[50,0.04,1.377361805626223E-20,1.2572616844758982E-20,1.5089363480408529E-20,385.20318892538808,351.61510083665462,422.00029852468526,5.1770034361651462E-21,4.7257174862335572E-21,2.6225644924449356E-22,144.7839067805308,132.1629101534437,7.3344578129417553,4.1455386889812465E-21,3.7842052542647225E-21,4.5413940875984234E-21,115.93720083468732,105.83188277304065,127.00798566971029,3.7528187860282931E-15,3.4255888679224294E-15,4.1113124022442593E-15,104954105.59028503,95802551.695637658,114980003.18753977,1.4105484609209416E-15,1.2875891641075759E-15,1.5452553459672401E-15,39448441.437905982,36009670.807919092,43215753.808416188,1.1295111717681669E-15,1.031060721328401E-15,1.2373676238937449E-15,31588744.766603548,28835406.659968857,34605138.072650112,6.9406819121894415E-22,6.3371518068782739E-22,7.6018735636148015E-22,19.410824338029208,17.722947411075808,21.259961809240671,2.6225644924449356E-22,2.3957831584388251E-22,2.8710126202589372E-22,7.3344578129417553,6.7002243625072113,8.0292862213205112,2.1042302713549612E-22,1.9226520982289311E-22,2.3031565073380063E-22,5.884845996515371,5.3770310488256232,6.4411778197777014,1.8910878290304334E-16,1.7266474395921894E-16,2.0712389295254846E-16,5288756.0792301614,4828869.9248370156,5792579.9700600803,7.1455511940404064E-17,6.5276530883268235E-17,7.8224835712889813E-17,1998377.6922887382,1825571.7383414262,2187693.6072051097,5.7332756434900574E-17,5.2385399999891453E-17,6.2752785597765724E-17,1603410.2672511202,1465048.8383417712,1754990.8112357126]

{"sheet":"Cambria NPV 5%","index":66,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU12","v":69.107041720898607},{"$f":"'WTP Values '!CV12","v":63.081200108972283},{"$f":"'WTP Values '!CW12","v":75.708595034569782},{"$f":"C3","v":69.107041720898607},{"$f":"D3","v":63.081200108972283},{"$f":"E3","v":75.708595034569782},{"$f":"'WTP Values '!CC12","v":25.974830359815282},{"$f":"'WTP Values '!CD12","v":23.710571481531787},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"I3","v":25.974830359815282},{"$f":"J3","v":23.710571481531787},{"$f":"K3","v":1.3158319989331999},{"$f":"'WTP Values '!CI12","v":20.799612270704319},{"$f":"'WTP Values '!CJ12","v":18.98667650857481},{"$f":"'WTP Values '!CK12","v":22.78575675619355},{"$f":"O3","v":20.799612270704319},{"$f":"P3","v":18.98667650857481},{"$f":"Q3","v":22.78575675619355},{"$f":"'WTP Values '!BH12","v":18829199.659643278},{"$f":"'WTP Values '!BI12","v":17187373.124996006},{"$f":"'WTP Values '!BJ12","v":20627887.06271445},{"$f":"U3","v":18829199.659643278},{"$f":"V3","v":17187373.124996006},{"$f":"W3","v":20627887.06271445},{"$f":"'WTP Values '!AV12","v":7077213.1868353719},{"$f":"'WTP Values '!AW12","v":6460283.5449545085},{"$f":"'WTP Values '!AX12","v":7753084.5727675743},{"$f":"AA3","v":7077213.1868353719},{"$f":"AB3","v":6460283.5449545085},{"$f":"AC3","v":7753084.5727675743},{"$f":"'WTP Values '!BB12","v":5667151.1691958643},{"$f":"'WTP Values '!BC12","v":5173190.950596014},{"$f":"'WTP Values '!BD12","v":6208304.5761267077},{"$f":"AG3","v":5667151.1691958643},{"$f":"AH3","v":5173190.950596014},{"$f":"AI3","v":6208304.5761267077},{"$f":"'WTP Values '!CX12","v":3.4823819893792334},{"$f":"'WTP Values '!CY12","v":3.1795699032796461},{"$f":"'WTP Values '!CZ12","v":3.8141248825966616},{"$f":"AM3","v":3.4823819893792334},{"$f":"AN3","v":3.1795699032796461},{"$f":"AO3","v":3.8141248825966616},{"$f":"'WTP Values '!CF12","v":1.3158319989331999},{"$f":"'WTP Values '!CG12","v":1.2020479006181177},{"$f":"'WTP Values '!CH12","v":1.44048708276221},{"$f":"AS3","v":1.3158319989331999},{"$f":"AT3","v":1.2020479006181177},{"$f":"AU3","v":1.44048708276221},{"$f":"'WTP Values '!CL12","v":1.0557656569167797},{"$f":"'WTP Values '!CM12","v":0.96466155968852796},{"$f":"'WTP Values '!CN12","v":1.1555738818385635},{"$f":"AY3","v":1.0557656569167797},{"$f":"AZ3","v":0.96466155968852796},{"$f":"BA3","v":1.1555738818385635},{"$f":"'WTP Values '!BK12","v":948824.66585656535},{"$f":"'WTP Values '!BL12","v":866319.19193468033},{"$f":"'WTP Values '!BM12","v":1039212.7510141694},{"$f":"BE3","v":948824.66585656535},{"$f":"BF3","v":866319.19193468033},{"$f":"BG3","v":1039212.7510141694},{"$f":"'WTP Values '!AY12","v":358517.20475206268},{"$f":"'WTP Values '!AZ12","v":327515.10349124047},{"$f":"'WTP Values '!BA12","v":392481.26114280528},{"$f":"BK3","v":358517.20475206268},{"$f":"BL3","v":327515.10349124047},{"$f":"BM3","v":392481.26114280528},{"$f":"'WTP Values '!BE12","v":287658.4187783114},{"$f":"'WTP Values '!BF12","v":262835.80745238706},{"$f":"'WTP Values '!BG12","v":314852.59390038915},{"$f":"BQ3","v":287658.4187783114},{"$f":"BR3","v":262835.80745238706},{"$f":"BS3","v":314852.59390038915}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":62.682124009885356},{"$f":"D3/(1+B4)^A4","v":57.216508035349008},{"$f":"E3/(1+B4)^A4","v":68.669927468997528},{"$f":"F3+C4","v":131.78916573078396},{"$f":"G3+D4","v":120.29770814432129},{"$f":"H3+E4","v":144.3785225035673},{"$f":"I3/(1+B4)^A4","v":23.559936834299574},{"$f":"J3/(1+B4)^A4","v":21.506187284836088},{"$f":"K3/(1+B4)^A4","v":1.1934984117307936},{"$f":"L3+I4","v":49.534767194114856},{"$f":"M3+J4","v":45.216758766367875},{"$f":"N3+K4","v":2.5093304106639938},{"$f":"O3/(1+B4)^A4","v":18.865861470026594},{"$f":"P3/(1+B4)^A4","v":17.221475291224316},{"$f":"Q3/(1+B4)^A4","v":20.667353066842221},{"$f":"R3+O4","v":39.665473740730917},{"$f":"S3+P4","v":36.208151799799126},{"$f":"T3+Q4","v":43.453109823035774},{"$f":"U3/(1+B4)^A4","v":17078639.147068731},{"$f":"V3/(1+B4)^A4","v":15589454.08162903},{"$f":"W3/(1+B4)^A4","v":18710101.644185442},{"$f":"X3+U4","v":35907838.806712009},{"$f":"Y3+V4","v":32776827.206625037},{"$f":"Z3+W4","v":39337988.706899896},{"$f":"AA3/(1+B4)^A4","v":6419240.9857917204},{"$f":"AB3/(1+B4)^A4","v":5859667.6144712092},{"$f":"AC3/(1+B4)^A4","v":7032276.2564785257},{"$f":"AD3+AA4","v":13496454.172627091},{"$f":"AE3+AB4","v":12319951.159425717},{"$f":"AF3+AC4","v":14785360.8292461},{"$f":"AG3/(1+B4)^A4","v":5140273.1693386519},{"$f":"AH3/(1+B4)^A4","v":4692236.6898830058},{"$f":"AI3/(1+B4)^A4","v":5631115.2617929317},{"$f":"AJ3+AG4","v":10807424.338534515},{"$f":"AK3+AH4","v":9865427.6404790208},{"$f":"AL3+AI4","v":11839419.837919639},{"$f":"AM3/(1+B4)^A4","v":3.1586231196183521},{"$f":"AN3/(1+B4)^A4","v":2.8839636310926493},{"$f":"AO3/(1+B4)^A4","v":3.4595237030355208},{"$f":"AP3+AM4","v":6.6410051089975859},{"$f":"AQ3+AN4","v":6.0635335343722954},{"$f":"AR3+AO4","v":7.2736485856321824},{"$f":"AS3/(1+B4)^A4","v":1.1934984117307936},{"$f":"AT3/(1+B4)^A4","v":1.0902928803792451},{"$f":"AU3/(1+B4)^A4","v":1.3065642474033652},{"$f":"AV3+AS4","v":2.5093304106639938},{"$f":"AW3+AT4","v":2.292340780997363},{"$f":"AX3+AU4","v":2.7470513301655752},{"$f":"AY3/(1+B4)^A4","v":0.95761057316714704},{"$f":"AZ3/(1+B4)^A4","v":0.87497647137281442},{"$f":"BA3/(1+B4)^A4","v":1.0481395753637763},{"$f":"BB3+AY4","v":2.0133762300839266},{"$f":"BC3+AZ4","v":1.8396380310613423},{"$f":"BD3+BA4","v":2.2037134572023396},{"$f":"BE3/(1+B4)^A4","v":860611.94182001392},{"$f":"BF3/(1+B4)^A4","v":785777.04483871232},{"$f":"BG3/(1+B4)^A4","v":942596.59955933737},{"$f":"BH3+BE4","v":1809436.6076765792},{"$f":"BI3+BF4","v":1652096.2367733927},{"$f":"BJ3+BG4","v":1981809.3505735067},{"$f":"BK3/(1+B4)^A4","v":325185.67324450129},{"$f":"BL3/(1+B4)^A4","v":297065.85350679408},{"$f":"BM3/(1+B4)^A4","v":355992.07359891635},{"$f":"BN3+BK4","v":683702.87799656391},{"$f":"BO3+BL4","v":624580.95699803461},{"$f":"BP3+BM4","v":748473.33474172163},{"$f":"BQ3/(1+B4)^A4","v":260914.66555855909},{"$f":"BR3/(1+B4)^A4","v":238399.82535363905},{"$f":"BS3/(1+B4)^A4","v":285580.58403663413},{"$f":"BT3+BQ4","v":548573.08433687047},{"$f":"BU3+BR4","v":501235.63280602614},{"$f":"BV3+BS4","v":600433.17793702334}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":54.147175475551535},{"$f":"D4/(1+B5)^A5","v":49.425770897612786},{"$f":"E4/(1+B5)^A5","v":59.319665236149461},{"$f":"F4+C5","v":185.9363412063355},169.72347904193407,203.69818773971676,{"$f":"I4/(1+B5)^A5","v":20.351959256494609},{"$f":"J4/(1+B5)^A5","v":18.57785317770097},{"$f":"K4/(1+B5)^A5","v":1.0309888018406594},{"$f":"L4+I5","v":69.886726450609473},63.794611944068848,3.5403192125046532,{"$f":"O4/(1+B5)^A5","v":16.297040466495275},{"$f":"P4/(1+B5)^A5","v":14.876557858740364},{"$f":"Q4/(1+B5)^A5","v":17.85323664126312},{"$f":"R4+O5","v":55.962514207226192},51.084709658539488,61.306346464298898,{"$f":"U4/(1+B5)^A5","v":14753170.626989508},{"$f":"V4/(1+B5)^A5","v":13466756.576291138},{"$f":"W4/(1+B5)^A5","v":16162489.272592973},{"$f":"X4+U5","v":50661009.433701515},46243583.782916173,55500477.979492873,{"$f":"AA4/(1+B5)^A5","v":5545181.7175611444},{"$f":"AB4/(1+B5)^A5","v":5061801.2002774719},{"$f":"AC4/(1+B5)^A5","v":6074744.6336063277},{"$f":"AD4+AA5","v":19041635.890188236},17381752.359703191,20860105.462852426,{"$f":"AG4/(1+B5)^A5","v":4440361.2303972803},{"$f":"AH4/(1+B5)^A5","v":4053330.4739298178},{"$f":"AI4/(1+B5)^A5","v":4864369.0848011496},{"$f":"AJ4+AG5","v":15247785.568931796},13918758.114408839,16703788.92272079,{"$f":"AM4/(1+B5)^A5","v":2.7285374103171161},{"$f":"AN4/(1+B5)^A5","v":2.4912762173351899},{"$f":"AO4/(1+B5)^A5","v":2.9884666476929236},{"$f":"AP4+AM5","v":9.3695425193147024},8.5548097517074844,10.262115233325106,{"$f":"AS4/(1+B5)^A5","v":1.0309888018406594},{"$f":"AT4/(1+B5)^A5","v":0.94183598348277286},{"$f":"AU4/(1+B5)^A5","v":1.1286593218040082},{"$f":"AV4+AS5","v":3.5403192125046532},3.2341767644801358,3.8757106519695834,{"$f":"AY4/(1+B5)^A5","v":0.82722001785305854},{"$f":"AZ4/(1+B5)^A5","v":0.75583757380223671},{"$f":"BA4/(1+B5)^A5","v":0.90542237370804557},{"$f":"BB4+AY5","v":2.8405962479369853},2.5954756048635792,3.1091358309103851,{"$f":"BE4/(1+B5)^A5","v":743428.95308931114},{"$f":"BF4/(1+B5)^A5","v":678783.75539463316},{"$f":"BG4/(1+B5)^A5","v":814250.38294727332},{"$f":"BH4+BE5","v":2552865.5607658904},2330879.992168026,2796059.7335207798,{"$f":"BK4/(1+B5)^A5","v":280907.61105237121},{"$f":"BL4/(1+B5)^A5","v":256616.65349901223},{"$f":"BM4/(1+B5)^A5","v":307519.33795392833},{"$f":"BN4+BK5","v":964610.48904893512},881197.61049704684,1055992.67269565,{"$f":"BQ4/(1+B5)^A5","v":225387.8981177489},{"$f":"BR4/(1+B5)^A5","v":205938.73262381085},{"$f":"BS4/(1+B5)^A5","v":246695.2459014224},{"$f":"BT4+BQ5","v":773960.98245461937},707174.36542983702,847128.42383844568]
[4,0.05,44.547015266726547,40.662704035962619,48.802435393606132,230.48335647306203,210.3861830778967,252.5006231333229,16.743607247181664,15.284045785614817,0.84819703875702768,86.630333697791144,79.07865772968367,4.3885162512616809,13.40761552356911,12.238980966770319,14.687901967812275,69.370129730795298,63.323690625309808,75.994248432111178,12137469.985851169,11079133.962734571,13296919.923359483,62798479.419552684,57322717.745650746,68797397.902852356,4562034.7222082522,4164356.3743727948,4997707.44379663,23603670.612396486,21546108.734075986,25857812.906649057,3653096.1732177683,3334685.0120514128,4001928.4843670279,18900881.742149565,17253443.126460254,20705717.407087818,2.2447744800301241,2.0495791093918192,2.4586189068899675,11.614316999344826,10.604388861099304,12.720734140215074,0.84819703875702768,0.77485079445932337,0.9285508172450847,4.3885162512616809,4.0090275589394588,4.8042614692146683,0.6805559558850961,0.62182944250779193,0.7448932275815493,3.5211522038220813,3.2173050473713714,3.8540290584919346,611620.83953851415,558437.07541169215,669885.80515095941,3164486.4003044046,2889317.0675797183,3465945.5386717394,231103.38680066122,211119.15590644823,252996.92038105795,1195713.8758495962,1092316.7664034951,1308989.593076708,185427.18156961259,169426.30498511286,202956.78932249208,959388.16402423196,876600.67041494988,1050085.2131609377]
[5,0.05,34.903752099550168,31.860292611539325,38.237985118276853,265.38710857261219,242.24647568943604,290.73860825159977,13.119054399237756,11.975449802531184,0.66458457418719274,99.749388097028898,91.054107532214857,5.0531008254488734,10.505217592665105,9.5895618383739816,11.508355522304486,79.875347323460403,72.91325246368379,87.502603954415662,9510025.3286399469,8680791.3616119251,10418484.693387931,72308504.748192638,66003509.107262671,79215882.596240282,3574473.5771878329,3262882.1858208068,3915834.5545688546,27178144.189584319,24808990.919896793,29773647.46121791,2862296.4403419155,2612812.9638724704,3135615.6838370273,21763178.182491481,19866256.090332724,23841333.090924844,1.7588395429242314,1.6058988624556103,1.9263922469223693,13.373156542269058,12.210287723554915,14.647126387137442,0.66458457418719274,0.60711587256775346,0.7275438622071958,5.0531008254488734,4.6161434315072123,5.5318053314218645,0.53323339918192703,0.48721963928534923,0.58364333503528865,4.0543856030040084,3.7045246866567205,4.4376723935272233,479220.93173583248,437550.06091118086,524873.05688156828,3643707.3320402373,3326867.1284908992,3990818.5955533078,181075.55071779955,165417.38289543628,198229.70715449625,1376789.4265673957,1257734.1492989315,1507219.3002312044,145287.04873428942,132749.94324390145,159021.95509659889,1104675.2127585213,1009350.6136588514,1209107.1682575366]
[9,0.05,8.0759411093104685,7.3717532178870551,8.8474074384075703,330.54740716847118,301.72507197324637,362.12344163296689,3.0354533356730431,2.7708490218159652,0.15376988319147253,124.2407808708352,113.41055456195149,6.2937848978296582,2.4306704441654876,2.2188083518905519,2.6627739389753673,99.487081706634385,90.815588894727725,108.98705296270228,2200405.3971932991,2008539.3575635797,2410602.4072162095,90062357.924234033,82209301.411703095,98665699.097380653,827052.57657749916,754957.35541986779,906035.80859459017,33851173.637772754,30900323.934891842,37083948.889555685,662270.84766305704,604545.99739576294,725510.75689150533,27106675.070464939,24744003.11350321,29695077.801749568,0.40695580603684428,0.37156878159432388,0.44572372320332354,16.656657681982459,15.208270550556096,18.243424391552473,0.15376988319147253,0.14047292163320188,0.16833724262273014,6.2937848978296582,5.749541681241805,6.8900253636921587,0.12337818344080499,0.11273163707287158,0.13504190578546127,5.0498558725864884,4.6140938666993794,5.5272507825759032,110880.91652752005,101239.21675284434,121443.78876945835,4538344.0724179298,4143710.3302845615,4970681.3052636776,41896.79893903889,38273.852017675228,45865.883889205244,1714831.5063853269,1566544.675791041,1877285.7295341771,33616.146658879203,30715.343176983883,36794.094250517483,1375905.2928552516,1257175.7161201835,1505978.348405679]
[16,0.05,9.5272361030167368E-2,8.6965014292903708E-2,0.10437339552676889,341.60990332824758,311.82296527879311,374.24269925094592,3.5809424830137188E-2,3.2687871889283258E-2,1.8140325231068293E-3,128.39877192284411,117.20608826486833,6.5044202552784416,2.8674764831422079E-2,2.617541503792814E-2,3.141290366311774E-2,102.81663575987815,93.854932364403524,112.6345444532368,25958.314278994028,23694.859116355805,28438.020997419349,93076492.862432048,84960616.537588671,101967763.77462716,9756.7887878455895,8906.2771452135039,10688.558707191154,34984077.633540377,31934471.253710061,38325044.820981249,7812.8488611152034,7131.8653446879071,8558.893858469346,28013859.584299263,25572115.61260115,30688888.907273352,4.800882021213173E-3,4.3834191741173225E-3,5.2582294622952183E-3,17.214109374676351,15.717248781556465,18.853980722946904,1.8140325231068293E-3,1.6571674710916121E-3,1.9858845349288281E-3,6.5044202552784416,5.9419627421542414,7.1206152200142174,1.4554998206298465E-3,1.3299018753797514E-3,1.5930974518080412E-3,5.2188604086572861,4.768514668600254,5.7122323895415974,1308.0688142446961,1194.3251044474096,1432.679650818194,4690229.7408094509,4282388.7123316955,5137036.0902610552,494.25904677866748,451.51892492619851,541.08257969122212,1772222.1152439909,1618972.5396442402,1940113.2263573192,396.57169580341849,362.35074336406956,434.06213390684405,1421952.9903665183,1299249.8671500701,1556379.226871663]
[19,0.05,6.8350985108375922E-3,6.2391068433811404E-3,7.4880314985600778E-3,{"$f":"F20+C21","v":341.67557739581412},311.88291284556738,374.3146469318458,2.5690656102552072E-3,2.3451169054385457E-3,1.3014363098834465E-4,{"$f":"L20+I21","v":128.42345642273875},117.22862098562649,6.5056707217642327,2.0572056814652756E-3,1.877895524071744E-3,2.2536472144410718E-3,{"$f":"R20+O21","v":102.83640212677228},93.872975855266944,112.65619830053654,1862.320124679444,1699.9336902066232,2040.221034399274,{"$f":"X20+U21","v":93094386.699295521},84976950.107595339,101987366.94696642,699.97858553378137,638.96056520610364,766.82629581720255,{"$f":"AD20+AA21","v":34990803.277779244},31940610.615017753,38332412.761894383,560.51504380266636,511.65943270299687,614.03834264080967,{"$f":"AJ20+AG21","v":28019245.21302142},25577031.819163661,30694788.806965958,3.4442834416070187E-4,3.1447842317982726E-4,3.7723969447966201E-4,{"$f":"AP20+AM21","v":17.217418765215545},15.720270402558619,18.85760537665815,1.3014363098834465E-4,1.1888970517147348E-4,1.4247276209612784E-4,{"$f":"AV20+AS21","v":6.5056707217642327},5.9431050769015776,7.121984149194895,1.0442151898976579E-4,9.5410780521015614E-5,1.1429314759003801E-4,{"$f":"BB20+AY21","v":5.2198637279046478},4.7694314094543291,5.7133305589220846,93.844417285785312,85.684133935544821,102.78433789117524,{"$f":"BH20+BE21","v":4691131.431486154},4283211.996091621,5138023.6788877212,35.459489384703701,32.393196704769736,38.81873708909739,{"$f":"BN20+BK21","v":1772562.8226819355},1619283.7850470259,1940486.2106469229,28.451132921624438,25.996028644492341,31.140798999808787,{"$f":"BT20+BQ21","v":1422226.3590126142},1299499.6462774598,1556678.4387900203]
[25,0.05,9.4230046140775639E-6,8.6013584851316141E-6,1.0323151195174681E-5,341.6795384760041,311.88652853632618,374.3189864001335,3.5417656469645018E-6,3.2330254473231806E-6,1.7941863359416306E-7,128.42494524910745,117.22998002911396,6.5057461426755401,2.8361052291810157E-6,2.588904631005121E-6,3.1069234871318534E-6,102.83759431978292,93.874064134352849,112.65750433545649,2.5674320713767509,2.3435628588299546,2.8126898522968871,93095465.952117085,84977935.25413771,101988549.29702471,0.96500459075783362,0.88088391770858343,1.0571621919163878,34991208.929768637,31940980.905809183,38332857.153506994,0.77273734030867303,0.70538400983570082,0.84652563920630997,28019570.043019507,25577328.336330123,30695144.654816739,4.7483585951238484E-7,4.3354629460756876E-7,5.2007024859389469E-7,17.217618368526125,15.720452649273904,18.857823994821199,1.7941863359416306E-7,1.639037445650262E-7,1.9641582231529112E-7,6.5057461426755401,5.9431739759313738,7.1220667150912984,1.4395761139205192E-7,1.3153522566744967E-7,1.5756683760895781E-7,5.2199242423229304,4.7694867019643103,5.7133967941522075,0.12937580573085422,0.11812587457922936,0.14170056052122129,4691185.8162564198,4283261.6518098237,5138083.2445258778,4.8885166988464006E-2,4.4657914078309643E-2,5.3516293601802642E-2,1772583.3721854617,1619302.5575708682,1940508.7069035962,3.9223305468255504E-2,3.5838649212785914E-2,4.2931333351814593E-2,1422242.8470294029,1299514.7115108164,1556696.4855236299]
[36,0.05,5.6058106063119051E-13,5.1170076424038575E-13,6.1413140320463081E-13,341.67954207404381,311.88653182063211,374.31899034188137,2.1070208751848668E-13,1.9233491954365068E-13,1.0673738583015721E-14,128.42494660148006,117.22998126359856,6.5057462111839817,1.6872186129048123E-13,1.540157267623201E-13,1.848330267305964E-13,102.8375954027092,93.874065122889107,112.65750552179085,1.5273830934145252E-7,1.3942017507834651E-7,1.673288643275832E-7,93095466.932454318,84977936.148993686,101988550.37101017,5.740879041837869E-8,5.2404393408054774E-8,6.2891309839573498E-8,34991209.298241861,31940981.242162116,38332857.557169281,4.5970678733660597E-8,4.1963782528051769E-8,5.0360395660723543E-8,28019570.338078219,25577328.605670933,30695144.978050463,2.8248313638041543E-14,2.5791968869541391E-14,3.0939338724714407E-14,17.217618549835414,15.720452814817364,18.857824193402596,1.0673738583015721E-14,9.7507471059092299E-15,1.1684913093829777E-14,6.5057462111839817,5.9431740385156786,7.1220667900898738,8.5641378504184339E-15,7.8251215334080694E-15,9.3737601290327732E-15,5.2199242972910884,4.7694867521891577,5.7133968543168532,7.6966561481108648E-9,7.0273899644156844E-9,8.4298643333304204E-9,4691185.8656567223,4283261.6969145015,5138083.298632212,2.9082123889216248E-9,2.6567301900919275E-9,3.183721313638081E-9,1772583.3908515642,1619302.5746228546,1940508.7273380281,2.3334215657718086E-9,2.1320660245966994E-9,2.5540147087179735E-9,1422242.8620062617,1299514.7251952926,1556696.5019163466]
[39,0.05,2.153070878698144E-15,1.9653322087853991E-15,2.3587461881874862E-15,341.67954207404392,311.88653182063217,374.31899034188149,8.0926124797395644E-16,7.387169194762193E-16,4.099552647043044E-17,128.42494660148009,117.22998126359859,6.5057462111839834,6.4802425849930794E-16,5.9154116940751914E-16,7.0990376811374657E-16,102.83759540270923,93.874065122889135,112.65750552179088,5.8663488476473289E-10,5.3548280515612308E-10,6.4267405777801752E-10,93095466.932454348,84977936.148993716,101988550.3710102,2.204947749963618E-10,2.0127396604459219E-10,2.4155194894794068E-10,34991209.298241869,31940981.242162123,38332857.557169288,1.7656345639645326E-10,1.6117383277172949E-10,1.9342341179834587E-10,28019570.338078227,25577328.60567094,30695144.97805047,1.0849567660726431E-16,9.9061386438514459E-17,1.1883132323335212E-16,17.217618549835418,15.720452814817367,18.8578241934026,4.099552647043044E-17,3.7450515391377946E-17,4.4879229551772918E-17,6.5057462111839834,5.9431740385156804,7.1220667900898755,3.2893005315111257E-17,3.0054603123559873E-17,3.6002589768191117E-17,5.2199242972910902,4.7694867521891586,5.713396854316855,2.9561195301874431E-11,2.6990688320084755E-11,3.2377289712630742E-11,4691185.8656567233,4283261.6969145024,5138083.2986322129,1.1169816184310669E-11,1.0203927329268833E-11,1.2227986508439235E-11,1772583.3908515647,1619302.5746228551,1940508.7273380286,8.9621686742906955E-12,8.1888054938070473E-12,9.8094193316409578E-12,1422242.8620062622,1299514.7251952931,1556696.5019163471]
[44,0.05,7.6437332424472294E-20,6.9772320481286467E-20,8.3739122699230416E-20,341.67954207404392,311.88653182063217,374.31899034188149,2.873002075390614E-20,2.622558843753804E-20,1.4554043323605175E-21,128.42494660148009,117.22998126359859,6.5057462111839834,2.3005859285033885E-20,2.1000622625161049E-20,2.5202677185205437E-20,102.83759540270923,93.874065122889135,112.65750552179088,2.0826441963520918E-14,1.9010464351297341E-14,2.2815918918872696E-14,93095466.932454348,84977936.148993716,101988550.3710102,7.8279041256862547E-15,7.1455358033753643E-15,8.5754662339202336E-15,34991209.298241869,31940981.242162123,38332857.557169288,6.2682746509255219E-15,5.7219193086425966E-15,6.8668290359513763E-15,28019570.338078227,25577328.60567094,30695144.97805047,3.851763628172773E-21,3.5168317961776767E-21,4.2186950027022741E-21,17.217618549835418,15.720452814817367,18.8578241934026,1.4554043323605175E-21,1.3295509789113194E-21,1.5932817735555883E-21,6.5057462111839834,5.9431740385156804,7.1220667900898755,1.167752351576711E-21,1.0669847019760861E-21,1.2781473891454484E-21,5.2199242972910902,4.7694867521891586,5.713396854316855,1.0494679643432735E-15,9.5821100731021571E-16,1.1494436533664946E-15,4691185.8656567233,4283261.6969145024,5138083.2986322129,3.9654567866184257E-16,3.6225513661402709E-16,4.3411235499719524E-16,1772583.3908515647,1619302.5746228551,1940508.7273380286,3.1817079176472011E-16,2.9071520769810594E-16,3.4824949506402477E-16,1422242.8620062622,1299514.7251952931,1556696.5019163471]
[50,0.05,6.9880384727802623E-26,6.3787110878071719E-26,7.6555812786546111E-26,341.67954207404392,311.88653182063217,374.31899034188149,2.6265501945721203E-26,2.3975904856949522E-26,1.330556829417845E-27,128.42494660148009,117.22998126359859,6.5057462111839834,2.103237052941879E-26,1.9199147092420033E-26,2.3040740983641518E-26,102.83759540270923,93.874065122889135,112.65750552179088,1.9039907997314479E-20,1.7379708587233662E-20,2.085872362885748E-20,93095466.932454348,84977936.148993716,101988550.3710102,7.1564108082371419E-21,6.5325774093378941E-21,7.8398455393344893E-21,34991209.298241869,31940981.242162123,38332857.557169288,5.7305694781934592E-21,5.2310815930746764E-21,6.2777786674655915E-21,28019570.338078227,25577328.60567094,30695144.97805047,3.5213516181144842E-27,3.2151509104886431E-27,3.856806883330067E-27,17.217618549835418,15.720452814817367,18.8578241934026,1.330556829417845E-27,1.2154994290696039E-27,1.4566068671466837E-27,6.5057462111839834,5.9431740385156804,7.1220667900898755,1.0675802125304239E-27,9.7545661403663898E-28,1.1685053423413868E-27,5.2199242972910902,4.7694867521891586,5.713396854316855,9.5944249729379673E-22,8.7601374508217543E-22,1.0508420711770565E-21,4691185.8656567233,4283261.6969145024,5138083.2986322129,3.6252919493780285E-22,3.3118016436829733E-22,3.9687332642424909E-22,1772583.3908515647,1619302.5746228551,1940508.7273380286,2.9087746304644423E-22,2.6577707405265912E-22,3.183759548435741E-22,1422242.8620062622,1299514.7251952931,1556696.5019163471]

{"sheet":"Cameron","index":67,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Cameron"]
[null,"Number of households",{"$f":"'WTP Values '!C13","v":2187},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA13","v":0.83652213983189017}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU13","v":0.20808004769999999}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV13","v":170.51840351000001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW13","v":547.72496594899997}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!X3:X52), \"NULL\")))))","v":3259709.0767010623},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!Y3:Y52), \"NULL\")))))","v":2975482.9816092392},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!Z3:Z52), \"NULL\")))))","v":3571090.2647116464},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AD3:AD52), \"NULL\")))))","v":1224702.2588303396},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AE3:AE52), \"NULL\")))))","v":1117950.8092594834},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AF3:AF52), \"NULL\")))))","v":1341652.7913931091},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":980709.82574039104},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AK3:AK52), \"NULL\")))))","v":895236.59542986902},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!AL3:AL52), \"NULL\")))))","v":1074349.2081081304}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BH3:BH52), \"NULL\")))))","v":164333.86134477935},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BI3:BI52), \"NULL\")))))","v":150050.86117292778},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":179981.46597597888},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BN3:BN52), \"NULL\")))))","v":62121.493337176573},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BO3:BO52), \"NULL\")))))","v":56756.993036550193},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BP3:BP52), \"NULL\")))))","v":67998.520484006774},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BT3:BT52), \"NULL\")))))","v":49860.325119570152},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BU3:BU52), \"NULL\")))))","v":45565.103166710767},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!BV3:BV52), \"NULL\")))))","v":54565.914569470675}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!F3:F52), \"NULL\")))))","v":15.238001552154824},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!G3:G52), \"NULL\")))))","v":13.909343817288729},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!H3:H52), \"NULL\")))))","v":16.693599863099504},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!L3:L52), \"NULL\")))))","v":5.7250553598086231},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!M3:M52), \"NULL\")))))","v":5.2260296136516278},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!N3:N52), \"NULL\")))))","v":0.29039628679135732},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!R3:R52), \"NULL\")))))","v":4.5844759440831648},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!S3:S52), \"NULL\")))))","v":4.1849184420199652},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cameron NPV 1%'!A3:A52,'Cameron NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cameron NPV 2%'!A3:A52,'Cameron NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cameron NPV 3%'!A3:A52,'Cameron NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cameron NPV 4%'!A3:A52,'Cameron NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cameron NPV 5%'!A3:A52,'Cameron NPV 5%'!T3:T52), \"NULL\")))))","v":5.0222073551655564}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Cameron NPV 1%","index":68,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU13","v":2.8962919519623451},{"$f":"'WTP Values '!CV13","v":2.643753540594286},{"$f":"'WTP Values '!CW13","v":3.1729580002528368},{"$f":"C3","v":2.8962919519623451},{"$f":"D3","v":2.643753540594286},{"$f":"E3","v":3.1729580002528368},{"$f":"'WTP Values '!CC13","v":1.0881631496361017},{"$f":"'WTP Values '!CD13","v":0.99331316242028311},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"I3","v":1.0881631496361017},{"$f":"J3","v":0.99331316242028311},{"$f":"K3","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CI13","v":0.87137284606296628},{"$f":"'WTP Values '!CJ13","v":0.79542882062032672},{"$f":"'WTP Values '!CK13","v":0.9545725989111189},{"$f":"O3","v":0.87137284606296628},{"$f":"P3","v":0.79542882062032672},{"$f":"Q3","v":0.9545725989111189},{"$f":"'WTP Values '!BH13","v":619573.97315350838},{"$f":"'WTP Values '!BI13","v":565551.02605414158},{"$f":"'WTP Values '!BJ13","v":678758.2976688185},{"$f":"U3","v":619573.97315350838},{"$f":"V3","v":565551.02605414158},{"$f":"W3","v":678758.2976688185},{"$f":"'WTP Values '!AV13","v":232779.55994818872},{"$f":"'WTP Values '!AW13","v":212489.2769216286},{"$f":"'WTP Values '!AX13","v":255008.38602357137},{"$f":"AA3","v":232779.55994818872},{"$f":"AB3","v":212489.2769216286},{"$f":"AC3","v":255008.38602357137},{"$f":"'WTP Values '!BB13","v":186403.83817920144},{"$f":"'WTP Values '!BC13","v":170157.91326514463},{"$f":"'WTP Values '!BD13","v":204201.9062926711},{"$f":"AG3","v":186403.83817920144},{"$f":"AH3","v":170157.91326514463},{"$f":"AI3","v":204201.9062926711},{"$f":"'WTP Values '!CX13","v":0.14601267439776167},{"$f":"'WTP Values '!CY13","v":0.13332205156172741},{"$f":"'WTP Values '!CZ13","v":0.15991576522410533},{"$f":"AM3","v":0.14601267439776167},{"$f":"AN3","v":0.13332205156172741},{"$f":"AO3","v":0.15991576522410533},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"'WTP Values '!CH13","v":6.041752898466915E-2},{"$f":"AS3","v":5.5195717459066693E-2},{"$f":"AT3","v":5.042929239430971E-2},{"$f":"AU3","v":6.041752898466915E-2},{"$f":"'WTP Values '!CL13","v":4.4301517395590698E-2},{"$f":"'WTP Values '!CM13","v":4.0485159407426745E-2},{"$f":"'WTP Values '!CN13","v":4.8482491995562843E-2},{"$f":"AY3","v":4.4301517395590698E-2},{"$f":"AZ3","v":4.0485159407426745E-2},{"$f":"BA3","v":4.8482491995562843E-2},{"$f":"'WTP Values '!BK13","v":31234.990915227627},{"$f":"'WTP Values '!BL13","v":28520.216388789759},{"$f":"'WTP Values '!BM13","v":34209.136258743689},{"$f":"BE3","v":31234.990915227627},{"$f":"BF3","v":28520.216388789759},{"$f":"BG3","v":34209.136258743689},{"$f":"'WTP Values '!AY13","v":11807.452609880065},{"$f":"'WTP Values '!AZ13","v":10787.820278578285},{"$f":"'WTP Values '!BA13","v":12924.501086910934},{"$f":"BK3","v":11807.452609880065},{"$f":"BL3","v":10787.820278578285},{"$f":"BM3","v":12924.501086910934},{"$f":"'WTP Values '!BE13","v":9476.9683459978241},{"$f":"'WTP Values '!BF13","v":8660.5741009008052},{"$f":"'WTP Values '!BG13","v":10371.361275827821},{"$f":"BQ3","v":9476.9683459978241},{"$f":"BR3","v":8660.5741009008052},{"$f":"BS3","v":10371.361275827821}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":2.8392235584377463},{"$f":"D3/(1+B4)^A4","v":2.5916611514501384},{"$f":"E3/(1+B4)^A4","v":3.11043819258194},{"$f":"F3+C4","v":5.7355155104000914},{"$f":"G3+D4","v":5.235414692044424},{"$f":"H3+E4","v":6.2833961928347772},{"$f":"I3/(1+B4)^A4","v":1.0667220366984627},{"$f":"J3/(1+B4)^A4","v":0.97374096894449869},{"$f":"K3/(1+B4)^A4","v":5.4108143769303688E-2},{"$f":"L3+I4","v":2.1548851863345644},{"$f":"M3+J4","v":1.9670541313647818},{"$f":"N3+K4","v":0.10930386122837038},{"$f":"O3/(1+B4)^A4","v":0.85420335855599083},{"$f":"P3/(1+B4)^A4","v":0.77975573043851265},{"$f":"Q3/(1+B4)^A4","v":0.93576374758466707},{"$f":"R3+O4","v":1.7255762046189571},{"$f":"S3+P4","v":1.5751845510588394},{"$f":"T3+Q4","v":1.8903363464957859},{"$f":"U3/(1+B4)^A4","v":607365.91819773393},{"$f":"V3/(1+B4)^A4","v":554407.43657890556},{"$f":"W3/(1+B4)^A4","v":665384.07770690962},{"$f":"X3+U4","v":1226939.8913512423},{"$f":"Y3+V4","v":1119958.4626330473},{"$f":"Z3+W4","v":1344142.3753757281},{"$f":"AA3/(1+B4)^A4","v":228192.88299989092},{"$f":"AB3/(1+B4)^A4","v":208302.39870760572},{"$f":"AC3/(1+B4)^A4","v":249983.71338454206},{"$f":"AD3+AA4","v":460972.44294807967},{"$f":"AE3+AB4","v":420791.67562923429},{"$f":"AF3+AC4","v":504992.0994081134},{"$f":"AG3/(1+B4)^A4","v":182730.94616135815},{"$f":"AH3/(1+B4)^A4","v":166805.13014914677},{"$f":"AI3/(1+B4)^A4","v":200178.32202006775},{"$f":"AJ3+AG4","v":369134.78434055962},{"$f":"AK3+AH4","v":336963.0434142914},{"$f":"AL3+AI4","v":404380.22831273882},{"$f":"AM3/(1+B4)^A4","v":0.14313564787546482},{"$f":"AN3/(1+B4)^A4","v":0.1306950804447872},{"$f":"AO3/(1+B4)^A4","v":0.15676479288707512},{"$f":"AP3+AM4","v":0.28914832227322651},{"$f":"AQ3+AN4","v":0.26401713200651461},{"$f":"AR3+AO4","v":0.31668055811118045},{"$f":"AS3/(1+B4)^A4","v":5.4108143769303688E-2},{"$f":"AT3/(1+B4)^A4","v":4.9435636108528289E-2},{"$f":"AU3/(1+B4)^A4","v":5.9227064978599302E-2},{"$f":"AV3+AS4","v":0.10930386122837038},{"$f":"AW3+AT4","v":9.9864928502837999E-2},{"$f":"AX3+AU4","v":0.11964459396326846},{"$f":"AY3/(1+B4)^A4","v":4.342860248562954E-2},{"$f":"AZ3/(1+B4)^A4","v":3.9687441826709878E-2},{"$f":"BA3/(1+B4)^A4","v":4.7527195368652922E-2},{"$f":"BB3+AY4","v":8.7730119881220231E-2},{"$f":"BC3+AZ4","v":8.0172601234136623E-2},{"$f":"BD3+BA4","v":9.6009687364215765E-2},{"$f":"BE3/(1+B4)^A4","v":30619.538197458707},{"$f":"BF3/(1+B4)^A4","v":27958.255454161121},{"$f":"BG3/(1+B4)^A4","v":33535.081128069491},{"$f":"BH3+BE4","v":61854.52911268633},{"$f":"BI3+BF4","v":56478.471842950879},{"$f":"BJ3+BG4","v":67744.217386813179},{"$f":"BK3/(1+B4)^A4","v":11574.799147024865},{"$f":"BL3/(1+B4)^A4","v":10575.257600802162},{"$f":"BM3/(1+B4)^A4","v":12669.837356054244},{"$f":"BN3+BK4","v":23382.251756904931},{"$f":"BO3+BL4","v":21363.077879380449},{"$f":"BP3+BM4","v":25594.338442965178},{"$f":"BQ3/(1+B4)^A4","v":9290.2346299361088},{"$f":"BR3/(1+B4)^A4","v":8489.9265767089546},{"$f":"BS3/(1+B4)^A4","v":10167.004485665935},{"$f":"BT3+BQ4","v":18767.202975933935},{"$f":"BU3+BR4","v":17150.500677609758},{"$f":"BV3+BS4","v":20538.365761493755}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":2.7557224135837455},{"$f":"D4/(1+B5)^A5","v":2.5154407803643193},{"$f":"E4/(1+B5)^A5","v":3.0189606654579002},{"$f":"F4+C5","v":8.4912379239838369},7.7508554724087428,9.3023568582926774,{"$f":"I4/(1+B5)^A5","v":1.0353498993968391},{"$f":"J4/(1+B5)^A5","v":0.94510339109104891},{"$f":"K4/(1+B5)^A5","v":5.2516831265138723E-2},{"$f":"L4+I5","v":3.1902350857314037},2.9121575224558307,0.16182069249350911,{"$f":"O4/(1+B5)^A5","v":0.82908136414114997},{"$f":"P4/(1+B5)^A5","v":0.7568232297537445},{"$f":"Q4/(1+B5)^A5","v":0.90824307419352901},{"$f":"R4+O5","v":2.5546575687601072},2.3320077808125839,2.7985794206893146,{"$f":"U4/(1+B5)^A5","v":589503.37638974818},{"$f":"V4/(1+B5)^A5","v":538102.39588130615},{"$f":"W4/(1+B5)^A5","v":645815.23041024874},{"$f":"X4+U5","v":1816443.2677409905},1658060.8585143534,1989957.6057859769,{"$f":"AA4/(1+B5)^A5","v":221481.76406689981},{"$f":"AB4/(1+B5)^A5","v":202176.25597529823},{"$f":"AC4/(1+B5)^A5","v":242631.72935340457},{"$f":"AD4+AA5","v":682454.20701497945},622967.93160453252,747623.828761518,{"$f":"AG4/(1+B5)^A5","v":177356.85606571106},{"$f":"AH4/(1+B5)^A5","v":161899.41594655038},{"$f":"AI4/(1+B5)^A5","v":194291.10718136522},{"$f":"AJ4+AG5","v":546491.64040627074},498862.45936084178,598671.33549410407,{"$f":"AM4/(1+B5)^A5","v":0.13892604964516664},{"$f":"AN4/(1+B5)^A5","v":0.1268513574623214},{"$f":"AO4/(1+B5)^A5","v":0.15215436351811279},{"$f":"AP4+AM5","v":0.42807437191839315},0.39086848946883601,0.46883492162929324,{"$f":"AS4/(1+B5)^A5","v":5.2516831265138723E-2},{"$f":"AT4/(1+B5)^A5","v":4.7981741363473676E-2},{"$f":"AU4/(1+B5)^A5","v":5.7485205758898913E-2},{"$f":"AV4+AS5","v":0.16182069249350911},0.14784666986631168,0.17712979972216736,{"$f":"AY4/(1+B5)^A5","v":4.2151373710818049E-2},{"$f":"AZ4/(1+B5)^A5","v":3.8520240033456124E-2},{"$f":"BA4/(1+B5)^A5","v":4.6129427583446903E-2},{"$f":"BB4+AY5","v":0.12988149359203827},0.11869284126759275,0.14213911494766268,{"$f":"BE4/(1+B5)^A5","v":29719.022108547608},{"$f":"BF4/(1+B5)^A5","v":27136.007297053118},{"$f":"BG4/(1+B5)^A5","v":32548.819352858529},{"$f":"BH4+BE5","v":91573.551221233938},83614.479140003998,100293.0367396717,{"$f":"BK4/(1+B5)^A5","v":11234.386016343638},{"$f":"BL4/(1+B5)^A5","v":10264.240839135518},{"$f":"BM4/(1+B5)^A5","v":12297.219313631886},{"$f":"BN4+BK5","v":34616.637773248571},31627.31871851597,37891.55775659706,{"$f":"BQ4/(1+B5)^A5","v":9017.0102037522138},{"$f":"BR4/(1+B5)^A5","v":8240.2390919827849},{"$f":"BS4/(1+B5)^A5","v":9867.9943877235255},{"$f":"BT4+BQ5","v":27784.21317968615},25390.739769592543,30406.360149217282]
[4,0.01,2.6481950743047258,2.4172891476406275,2.901161860271805,11.139432998288562,10.16814462004937,12.203518718564482,0.99495090298262356,0.90822578234255402,5.0467642600318947E-2,4.1851859887140268,3.8203833047983848,0.21228833509382805,0.7967308949166455,0.72729224804135095,0.87280374231262958,3.3513884636767526,3.0593000288539347,3.671383163001944,566501.15771680349,517105.82576104638,620615.74259189016,2382944.4254577942,2175166.6842753999,2610573.3483778671,212839.62192967121,194287.40811338814,233164.32285649618,895293.82894465071,817255.33971792064,980788.15161801421,170436.45263841629,155582.15650788273,186709.93510909614,716928.09304468706,654444.61586872453,785381.27060320019,0.13350520304564906,0.12190166119225448,0.14621735266819968,0.56157957496404221,0.51277015066109044,0.61505227429749287,5.0467642600318947E-2,4.6109510344356328E-2,5.5242152832852248E-2,0.21228833509382805,0.19395618021066802,0.23237195255501961,4.0506641629045853E-2,3.7017193536911436E-2,4.4329473209935931E-2,0.17038813522108412,0.15571003480450418,0.18646858815759862,28559.396103564512,26077.169640210323,31278.775634218946,120132.94732479844,109691.64878021432,131571.81237389066,10796.024144038844,9863.7336974470418,11817.38605219471,45412.661917287413,41491.052415963015,49708.943808791766,8665.1695718068713,7918.7078012343854,9482.9486460690514,36449.382751493024,33309.447570826931,39889.308795286335]
[5,0.01,2.5196667472901515,2.2999676810042216,2.7603559642419877,13.659099745578715,12.468112301053591,14.96387468280647,0.94666164504131756,0.86414566849873564,4.801823026860412E-2,5.1318476337553447,4.6845289732971205,0.26030656536243219,0.7580621087694065,0.69199361887372213,0.8304428128252298,4.1094505724461587,3.7512936477276568,4.5018259758271739,539006.41355703771,492008.45007318968,590494.58426476584,2921950.8390148319,2667175.1343485895,3201067.9326426331,202509.59722927507,184857.80235393788,221847.85277201812,1097803.4261739259,1002113.1420718585,1202636.0043900323,162164.43660286584,148031.08352111347,177648.09679158762,879092.52964755287,802475.69938983803,963029.36739478784,0.12702561981490709,0.11598524788669334,0.13912079399648711,0.68860519477894933,0.62875539854778384,0.75417306829398001,4.801823026860412E-2,4.3871616965003496E-2,5.2561012929986876E-2,0.26030656536243219,0.23782779717567151,0.28493296548500646,3.8540679630220273E-2,3.5220589501869543E-2,4.2177972708936647E-2,0.20892881485130438,0.19093062430637373,0.22864656086653526,27173.285451311513,24811.532142560551,29760.681766309353,147306.23277610994,134503.18092277489,161332.49414020003,10272.046535626981,9385.0041648113092,11243.837345865843,55684.70845291439,50876.056580774326,60952.781154657612,8244.6115248683018,7534.3787630584011,9022.7002540715785,44693.994276361322,40843.826333885328,48912.009049357912]
[9,0.01,1.8693985050007011,1.7063987327067371,2.0479713511215061,22.160608851464268,20.228343373011388,24.277483869706774,0.70234996984621301,0.6411294757656868,3.5625825507856763E-2,8.3259416956652643,7.6002091033994894,0.42232299960560632,0.56242365160205832,0.51340592480486302,0.61612455474664107,6.6671983093089899,6.0861222747263177,7.3037906176766585,399901.21105221065,365032.34485422145,438101.46489520988,4740591.3151468886,4327241.6185248755,5193432.6334515866,150246.51125623906,137150.24009814911,164594.00623342401,1781083.1443054934,1625834.6289296686,1951164.174827995,120313.51196570335,109827.65340917396,131801.19431094412,1426245.2179595155,1301941.5933864659,1562424.868463011,9.4243218486793789E-2,8.6052113532358393E-2,0.10321690540673514,1.1171973745577273,1.0200966908506617,1.2235751026110864,3.5625825507856763E-2,3.2549358066714489E-2,3.8996220074862614E-2,0.42232299960560632,0.38585330551681513,0.46227702517838742,2.8594213484751805E-2,2.6130962529409604E-2,3.1292804578559964E-2,0.338967415859045,0.30976703895796592,0.3709576103092676,20160.483227899447,18408.244321977541,22080.131851394297,238990.55331159462,218218.80191424425,261746.84746916662,7621.0667373574897,6962.9496734011182,8342.0606107686181,90343.21924710265,82541.632376353693,98890.173345025294,6116.86623855164,5589.9282756016319,6694.1480988194107,72511.81583095339,66265.279282065894,79355.149378197719]
[16,0.01,0.755887000967711,0.68997841662461079,0.82809252202030903,30.570050634513699,27.904534812653761,33.490231073975522,0.28399360057079803,0.2592392341023852,1.4405220892226362E-2,11.485445229528439,10.484313796660983,0.58258487249144497,0.22741471449001141,0.20759450900473281,0.24912855159784678,9.1972468478659479,8.3956658119495522,10.075411307641417,161699.13814363393,147599.99201345525,177145.32323276723,6539536.7750467118,5969330.3678043932,7164220.9668377629,60751.832472069604,55456.385245024328,66553.209182649327,2456963.2662461866,2242801.5070732902,2691586.1391957984,48648.492813261444,44408.559938775907,53293.510840603085,1967472.5014324014,1795998.5079730283,2155329.1997381956,3.8107029396335465E-2,3.4794974881443459E-2,4.1735519135357224E-2,1.5411481037317634,1.40719994204239,1.6878937348997829,1.4405220892226362E-2,1.3161258333446542E-2,1.5768032210688905E-2,0.58258487249144497,0.53227576761114703,0.63770053257999282,1.156200468664193E-2,1.0565994808446498E-2,1.2653173810443093E-2,0.46759776031950401,0.42731651144245036,0.51172749839241016,8151.8451867976828,7443.3314011959556,8928.0507080087809,329681.97601769189,301027.82232359902,361073.76084245305,3081.5608683038772,2815.452741850941,3373.0930885506382,124626.39476109947,113864.28496227079,136416.72152042473,2473.3408441330212,2260.2746865187746,2706.7634412430489,100028.38353452137,91411.42991786958,109468.60489533037]
[19,0.01,0.44167487271749184,0.40316360639929738,0.48386552327713644,{"$f":"F20+C21","v":32.183570840731981},29.377366222180623,35.257881549757556,0.16594125474324373,0.15147694771700684,8.4171630096774412E-3,{"$f":"L20+I21","v":12.091659402243442},11.037687173810273,0.61333432969191071,0.1328814557571035,0.12130024490979736,0.14556914085888925,{"$f":"R20+O21","v":9.6826874448747997},8.8387980983234105,10.607202370901401,94482.966589828167,86244.647152531761,103508.37888621609,{"$f":"X20+U21","v":6884700.5712077999},6284398.0554964328,7542356.2676263908,35498.107309827821,32403.906752081588,38887.929223620697,{"$f":"AD20+AA21","v":2586644.4343744633},2361178.9868316632,2833650.9553222819,28425.964256148003,25948.514835438757,31140.110343288103,{"$f":"AJ20+AG21","v":2071317.8196555881},1890793.2440890572,2269089.7968797507,2.2266446356030339E-2,2.0331168656552066E-2,2.4386621384291759E-2,{"$f":"AP20+AM21","v":1.6224915609564867},1.4814734709881072,1.7769825846295659,8.4171630096774412E-3,7.6902990682271863E-3,9.2134718691356723E-3,{"$f":"AV20+AS21","v":0.61333432969191071},0.56036985605702294,0.67135905369713811,6.7558337976363191E-3,6.1738519199030836E-3,7.3934184938291856E-3,{"$f":"BB20+AY21","v":0.49227807386161265},0.44987073727303079,0.53873702705185866,4763.232044845503,4349.2379747350187,5216.7793003805555,{"$f":"BH20+BE21","v":347082.94588491047},316916.39508914889,380131.62293172179,1800.5971825641413,1645.1066492837422,1970.9433534940422,{"$f":"BN20+BK21","v":131204.31013910484},119874.16459085725,143616.94304674279,1445.206097102985,1320.7086948137544,1581.5980389355207,{"$f":"BT20+BQ21","v":105307.98938005713},96236.223668301507,115246.47579442943]
[25,0.01,0.11527024915945373,0.10521940964342857,0.12628135054334524,33.526024474548805,30.602766356680963,36.728572028492479,4.3308077868221793E-2,3.9533119459166863E-2,2.1967481902957502E-3,12.59603140570283,11.498095477436472,0.63891796998198835,3.4679986252216861E-2,3.1657470953296893E-2,3.7991274064315232E-2,10.086575472397016,9.2074854849526844,11.04965412486977,24658.579812621774,22508.507003748757,27014.071574628524,7171877.8811867591,6546535.3132824842,7856965.9679956706,9264.4520371213457,8456.9139785348325,10149.142656275071,2694539.5538284946,2459669.4037791947,2951849.3069211822,7418.7330654414627,6772.1574288243401,8127.0828381936681,2157717.4347743359,1969662.7478456495,2363738.9536918551,5.8111950167401474E-3,5.3061177384266861E-3,6.3645276124245443E-3,1.6901695604743809,1.5432692690483445,1.8511047738599182,2.1967481902957502E-3,2.0070480447554689E-3,2.4045723757036052E-3,0.63891796998198835,0.58374422160732042,0.69936304386005976,1.7631671920614466E-3,1.6112790041737323E-3,1.9295668478494625E-3,0.5128121684894057,0.46863592057070558,0.56120903561848157,1243.1292304120493,1135.0832387563371,1361.4979862107339,361560.60481980233,330135.73511543055,395987.82114722644,469.92776517476329,429.34716251812921,514.38545742615872,136677.15539267604,124874.40240325325,149607.54887556387,377.17623797534463,344.68435883970812,412.77240630986137,109700.63722242399,100250.46648826888,120053.68165049957]
[36,0.01,3.8737248714119368E-3,3.5359604673640297E-3,4.2437594432416167E-3,33.866334188152202,30.913403207233273,37.101389564241948,1.4553935607366276E-3,1.328533851624058E-3,7.3823021664562005E-5,12.723888850997847,11.614808199575098,0.64540337929574976,1.165441441005324E-3,1.0638680274573657E-3,1.2767192255825482E-3,10.188960400644508,9.3009471105853461,11.161814892201596,828.66615289184779,756.41168501474033,907.82384613383488,7244676.8409798583,6612986.6624201937,7936718.9921095176,311.33738790271917,284.19959402295535,341.06793919336468,2721890.7831564001,2484636.5570124867,2981812.3880792628,249.31091066015796,227.58235413254903,273.11542355379703,2179619.5903019784,1989656.0329464066,2387732.3540120963,1.9528864414816973E-4,1.783152236059669E-4,2.1388371315943314E-4,1.7073258182795032,1.5589343987854369,1.8698946228001154,7.3823021664562005E-5,6.7448036121906161E-5,8.0807076282000154E-5,0.64540337929574976,0.58966958353096965,0.70646200775127477,5.9252275883415296E-5,5.4147983532312371E-5,6.4844234692567888E-5,0.51801752656350264,0.47339286263029123,0.56690565158104367,41.776092732869714,38.14514330589197,45.753944751747255,365230.66674348497,333486.81533529569,400007.34043461899,15.79220037259036,14.428465228837558,17.286227404331918,138064.51235899681,126141.95418680891,151126.15726736403,12.675230465838304,11.583321658106684,13.871460747371227,110814.16598166036,101268.07021772773,121272.30016133818]
[39,0.01,1.2459257475688215E-3,1.137288871800683E-3,1.3649418408220213E-3,33.872097397682857,30.918663901201484,37.107703299904898,4.681056012908568E-4,4.2730307061065624E-4,2.374407230983433E-5,12.72605414107872,11.616784751656013,0.64551321093226566,3.7484683265669893E-4,3.4217726127288255E-4,4.1063767003918082E-4,10.190694308818987,9.3025299009379729,11.1637143560647,266.52809125559656,243.28852084383425,291.98798100052784,7245909.7051683618,6614112.0286185909,7938069.6246959483,100.13702073462754,91.408554658850392,109.69940850661435,2722353.9814115092,2485059.3804868562,2982319.8185403845,80.187130746872526,73.198465073931999,87.843496778802049,2179990.5074590067,1989994.6230207884,2388138.6867962372,6.2811675591024549E-5,5.7352428385856908E-5,6.8792501805589365E-5,1.707616362758666,1.5591996907280141,1.8702128324549183,2.374407230983433E-5,2.169365342578001E-5,2.5990389164836333E-5,0.64551321093226566,0.58976993065873562,0.70658223005090426,1.9057609555603289E-5,1.7415890157746381E-5,2.0856179585985451E-5,0.51810568028954673,0.47347342234609924,0.56700212485258306,13.436656266642238,12.268815614721364,14.716072955967336,365292.81993809319,333543.56651426334,400075.41175594705,5.0793253801229765,4.6407003396598485,5.5598568603393677,138088.00751229719,126163.42041662127,151151.87518844331,4.0767985641686799,3.7256024047330891,4.461548167523997,110833.02380234947,101285.30352984791,121292.93769689818]
[44,0.01,1.5417134684930135E-4,1.4072857669437366E-4,1.6889844549815107E-4,33.874250160369378,30.920628956544302,37.110061703581792,5.7923573021535177E-5,5.2874651669599653E-5,2.9381009380674633E-6,12.726862953541081,11.617523063797043,0.64555423693481395,4.6383695951099003E-5,4.2341150212670759E-5,5.0812468383877359E-5,10.191341984875187,9.3031211291405214,11.164423873028666,32.98029186910199,30.104618196275297,36.130708738060669,7246370.223566738,6614532.3927139267,7938574.133758096,12.390994717188134,11.310930858280949,13.57424837799352,2722527.0023497134,2485217.320015823,2982509.3617726583,9.9223874065926143,9.0576071405300862,10.869789180267421,2180129.0581417806,1990121.0983943245,2388290.466468893,7.7723416845872159E-6,7.0968122671670291E-6,8.512411495786082E-6,1.7077248914023306,1.5592987866557222,1.8703316950205959,2.9381009380674633E-6,2.6843812909883868E-6,3.2160610778765302E-6,0.64555423693481395,0.5898074138616638,0.70662713733379123,2.3581961755334702E-6,2.1550491651999003E-6,2.5807519454321812E-6,0.51813860882547735,0.47350351425049825,0.56703816103313687,1.6626571830797745,1.518148116979058,1.8209727123636168,365316.03635552328,333564.76508770545,400100.83880311542,0.62851773989536508,0.57424210317946645,0.68797889611034013,138096.78378341315,126171.43881302254,151161.48174197564,0.50446467351495616,0.46100752126159028,0.55207374224539196,110840.06786564662,101291.74078171253,121300.64654667347]
[50,0.01,9.0450742938079668E-6,8.2564007999923011E-6,9.9090980189252665E-6,33.874498220031903,30.920855386967045,37.110333458951686,3.3983164320067742E-6,3.1021014110892396E-6,1.7237535904452996E-7,12.72695615180567,11.617608138413805,0.64555896430045012,2.7212837175845914E-6,2.484111718458568E-6,2.9811152394821401E-6,10.191416615629857,9.3031892554924465,11.164505629619736,1.9349197907642857,1.766206975140447,2.1197515070237993,7246423.2884211214,6614580.8306473205,7938632.2675916487,0.72696691104801481,0.66360067571622117,0.79638718588589719,2722546.9392966926,2485235.5191543074,2982531.2025591629,0.58213626006849306,0.53140049162508451,0.63771934735481195,2180145.0231321747,1990135.6719646829,2388307.9558162377,4.5599528972572191E-7,4.1636267385326024E-7,4.9941442409601039E-7,1.7077373969975316,1.5593102053330055,1.8703453913783565,1.7237535904452996E-7,1.5748988840080393E-7,1.8868299445584799E-7,0.64555896430045012,0.58981173299573575,0.70663231193362397,1.3835294328669029E-7,1.2643451720698431E-7,1.5141006132054364E-7,0.51814240313200344,0.47350698169616545,0.5670423134289595,9.7546386234727167E-2,8.9068188010984317E-2,0.10683459544804878,365318.71154898917,333567.20776799106,400103.76872417872,3.6874489122072619E-2,3.3690193359780927E-2,4.0363013978029709E-2,138097.79506016226,126172.36276098843,151162.58869094041,2.9596423354882533E-2,2.7046836944943222E-2,3.2389598432653169E-2,110840.87954264901,101292.48253673044,121301.53482603916]

{"sheet":"Cameron NPV 2%","index":69,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU13","v":2.8962919519623451},{"$f":"'WTP Values '!CV13","v":2.643753540594286},{"$f":"'WTP Values '!CW13","v":3.1729580002528368},{"$f":"C3","v":2.8962919519623451},{"$f":"D3","v":2.643753540594286},{"$f":"E3","v":3.1729580002528368},{"$f":"'WTP Values '!CC13","v":1.0881631496361017},{"$f":"'WTP Values '!CD13","v":0.99331316242028311},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"I3","v":1.0881631496361017},{"$f":"J3","v":0.99331316242028311},{"$f":"K3","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CI13","v":0.87137284606296628},{"$f":"'WTP Values '!CJ13","v":0.79542882062032672},{"$f":"'WTP Values '!CK13","v":0.9545725989111189},{"$f":"O3","v":0.87137284606296628},{"$f":"P3","v":0.79542882062032672},{"$f":"Q3","v":0.9545725989111189},{"$f":"'WTP Values '!BH13","v":619573.97315350838},{"$f":"'WTP Values '!BI13","v":565551.02605414158},{"$f":"'WTP Values '!BJ13","v":678758.2976688185},{"$f":"U3","v":619573.97315350838},{"$f":"V3","v":565551.02605414158},{"$f":"W3","v":678758.2976688185},{"$f":"'WTP Values '!AV13","v":232779.55994818872},{"$f":"'WTP Values '!AW13","v":212489.2769216286},{"$f":"'WTP Values '!AX13","v":255008.38602357137},{"$f":"AA3","v":232779.55994818872},{"$f":"AB3","v":212489.2769216286},{"$f":"AC3","v":255008.38602357137},{"$f":"'WTP Values '!BB13","v":186403.83817920144},{"$f":"'WTP Values '!BC13","v":170157.91326514463},{"$f":"'WTP Values '!BD13","v":204201.9062926711},{"$f":"AG3","v":186403.83817920144},{"$f":"AH3","v":170157.91326514463},{"$f":"AI3","v":204201.9062926711},{"$f":"'WTP Values '!CX13","v":0.14601267439776167},{"$f":"'WTP Values '!CY13","v":0.13332205156172741},{"$f":"'WTP Values '!CZ13","v":0.15991576522410533},{"$f":"AM3","v":0.14601267439776167},{"$f":"AN3","v":0.13332205156172741},{"$f":"AO3","v":0.15991576522410533},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"'WTP Values '!CH13","v":6.041752898466915E-2},{"$f":"AS3","v":5.5195717459066693E-2},{"$f":"AT3","v":5.042929239430971E-2},{"$f":"AU3","v":6.041752898466915E-2},{"$f":"'WTP Values '!CL13","v":4.4301517395590698E-2},{"$f":"'WTP Values '!CM13","v":4.0485159407426745E-2},{"$f":"'WTP Values '!CN13","v":4.8482491995562843E-2},{"$f":"AY3","v":4.4301517395590698E-2},{"$f":"AZ3","v":4.0485159407426745E-2},{"$f":"BA3","v":4.8482491995562843E-2},{"$f":"'WTP Values '!BK13","v":31234.990915227627},{"$f":"'WTP Values '!BL13","v":28520.216388789759},{"$f":"'WTP Values '!BM13","v":34209.136258743689},{"$f":"BE3","v":31234.990915227627},{"$f":"BF3","v":28520.216388789759},{"$f":"BG3","v":34209.136258743689},{"$f":"'WTP Values '!AY13","v":11807.452609880065},{"$f":"'WTP Values '!AZ13","v":10787.820278578285},{"$f":"'WTP Values '!BA13","v":12924.501086910934},{"$f":"BK3","v":11807.452609880065},{"$f":"BL3","v":10787.820278578285},{"$f":"BM3","v":12924.501086910934},{"$f":"'WTP Values '!BE13","v":9476.9683459978241},{"$f":"'WTP Values '!BF13","v":8660.5741009008052},{"$f":"'WTP Values '!BG13","v":10371.361275827821},{"$f":"BQ3","v":9476.9683459978241},{"$f":"BR3","v":8660.5741009008052},{"$f":"BS3","v":10371.361275827821}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":2.7838254055770331},{"$f":"D3/(1+B4)^A4","v":2.5410933685066186},{"$f":"E3/(1+B4)^A4","v":3.0497481740223344},{"$f":"F3+C4","v":5.6801173575393786},{"$f":"G3+D4","v":5.1848469091009051},{"$f":"H3+E4","v":6.2227061742751708},{"$f":"I3/(1+B4)^A4","v":1.0459084483238195},{"$f":"J3/(1+B4)^A4","v":0.95474160171115252},{"$f":"K3/(1+B4)^A4","v":5.3052400479687324E-2},{"$f":"L3+I4","v":2.1340715979599212},{"$f":"M3+J4","v":1.9480547641314356},{"$f":"N3+K4","v":0.10824811793875402},{"$f":"O3/(1+B4)^A4","v":0.83753637645421597},{"$f":"P3/(1+B4)^A4","v":0.76454135007720758},{"$f":"Q3/(1+B4)^A4","v":0.91750538149857641},{"$f":"R3+O4","v":1.7089092225171822},{"$f":"S3+P4","v":1.5599701706975342},{"$f":"T3+Q4","v":1.8720779804096952},{"$f":"U3/(1+B4)^A4","v":595515.16066273395},{"$f":"V3/(1+B4)^A4","v":543589.99044035142},{"$f":"W3/(1+B4)^A4","v":652401.285725508},{"$f":"X3+U4","v":1215089.1338162422},{"$f":"Y3+V4","v":1109141.016494493},{"$f":"Z3+W4","v":1331159.5833943265},{"$f":"AA3/(1+B4)^A4","v":223740.44593251511},{"$f":"AB3/(1+B4)^A4","v":204238.05932490254},{"$f":"AC3/(1+B4)^A4","v":245106.09959974181},{"$f":"AD3+AA4","v":456520.0058807038},{"$f":"AE3+AB4","v":416727.33624653111},{"$f":"AF3+AC4","v":500114.48562331317},{"$f":"AG3/(1+B4)^A4","v":179165.54996078569},{"$f":"AH3/(1+B4)^A4","v":163550.47411105788},{"$f":"AI3/(1+B4)^A4","v":196272.49739779998},{"$f":"AJ3+AG4","v":365569.38813998713},{"$f":"AK3+AH4","v":333708.3873762025},{"$f":"AL3+AI4","v":400474.40369047108},{"$f":"AM3/(1+B4)^A4","v":0.14034282429619538},{"$f":"AN3/(1+B4)^A4","v":0.12814499381173339},{"$f":"AO3/(1+B4)^A4","v":0.15370604116119313},{"$f":"AP3+AM4","v":0.28635549869395704},{"$f":"AQ3+AN4","v":0.26146704537346077},{"$f":"AR3+AO4","v":0.31362180638529846},{"$f":"AS3/(1+B4)^A4","v":5.3052400479687324E-2},{"$f":"AT3/(1+B4)^A4","v":4.8471061509332669E-2},{"$f":"AU3/(1+B4)^A4","v":5.8071442699605104E-2},{"$f":"AV3+AS4","v":0.10824811793875402},{"$f":"AW3+AT4","v":9.890035390364238E-2},{"$f":"AX3+AU4","v":0.11848897168427425},{"$f":"AY3/(1+B4)^A4","v":4.2581235482113317E-2},{"$f":"AZ3/(1+B4)^A4","v":3.8913071325861921E-2},{"$f":"BA3/(1+B4)^A4","v":4.6599857742755518E-2},{"$f":"BB3+AY4","v":8.6882752877704014E-2},{"$f":"BC3+AZ4","v":7.9398230733288666E-2},{"$f":"BD3+BA4","v":9.5082349738318361E-2},{"$f":"BE3/(1+B4)^A4","v":30022.098149968882},{"$f":"BF3/(1+B4)^A4","v":27412.741627056668},{"$f":"BG3/(1+B4)^A4","v":32880.753805020846},{"$f":"BH3+BE4","v":61257.089065196509},{"$f":"BI3+BF4","v":55932.958015846423},{"$f":"BJ3+BG4","v":67089.890063764527},{"$f":"BK3/(1+B4)^A4","v":11348.954834563692},{"$f":"BL3/(1+B4)^A4","v":10368.916069375515},{"$f":"BM3/(1+B4)^A4","v":12422.626957815201},{"$f":"BN3+BK4","v":23156.407444443757},{"$f":"BO3+BL4","v":21156.7363479538},{"$f":"BP3+BM4","v":25347.128044726134},{"$f":"BQ3/(1+B4)^A4","v":9108.9661149536951},{"$f":"BR3/(1+B4)^A4","v":8324.2734533840885},{"$f":"BS3/(1+B4)^A4","v":9968.6286772662643},{"$f":"BT3+BQ4","v":18585.934460951517},{"$f":"BU3+BR4","v":16984.847554284894},{"$f":"BV3+BS4","v":20339.989953094086}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":2.6232608551547232},{"$f":"D4/(1+B5)^A5","v":2.3945290353131701},{"$f":"E4/(1+B5)^A5","v":2.8738458191253127},{"$f":"F4+C5","v":8.3033782126941027},7.5793759444140747,9.0965519934004835,{"$f":"I4/(1+B5)^A5","v":0.98558289074697847},{"$f":"J4/(1+B5)^A5","v":0.8996743350136378},{"$f":"K4/(1+B5)^A5","v":4.9992461873343705E-2},{"$f":"L4+I5","v":3.1196544887068995},2.8477290991450737,0.15824057981209771,{"$f":"O4/(1+B5)^A5","v":0.78922923352840912},{"$f":"P4/(1+B5)^A5","v":0.72044438986250348},{"$f":"Q4/(1+B5)^A5","v":0.86458581305321525},{"$f":"R4+O5","v":2.4981384560455915},2.2804145605600379,2.7366637934629106,{"$f":"U4/(1+B5)^A5","v":561167.23645386577},{"$f":"V4/(1+B5)^A5","v":512236.9888281576},{"$f":"W4/(1+B5)^A5","v":614772.30262635415},{"$f":"X4+U5","v":1776256.3702701079},1621378.0053226505,1945931.8860206807,{"$f":"AA4/(1+B5)^A5","v":210835.61934372445},{"$f":"AB4/(1+B5)^A5","v":192458.08486639993},{"$f":"AC4/(1+B5)^A5","v":230968.95198654913},{"$f":"AD4+AA5","v":667355.62522442825},609185.4211129311,731083.4376098623,{"$f":"AG4/(1+B5)^A5","v":168831.69930945273},{"$f":"AH4/(1+B5)^A5","v":154117.26458060803},{"$f":"AI4/(1+B5)^A5","v":184951.9579552736},{"$f":"AJ4+AG5","v":534401.0874494398},487825.6519568105,585426.36164574465,{"$f":"AM4/(1+B5)^A5","v":0.13224817782771653},{"$f":"AN4/(1+B5)^A5","v":0.12075388972918918},{"$f":"AO4/(1+B5)^A5","v":0.14484063554099963},{"$f":"AP4+AM5","v":0.41860367652167357},0.38222093510264998,0.45846244192629809,{"$f":"AS4/(1+B5)^A5","v":4.9992461873343705E-2},{"$f":"AT4/(1+B5)^A5","v":4.5675363839447751E-2},{"$f":"AU4/(1+B5)^A5","v":5.4722017455206808E-2},{"$f":"AV4+AS5","v":0.15824057981209771},0.14457571774309014,0.17321098913948105,{"$f":"AY4/(1+B5)^A5","v":4.0125249227402467E-2},{"$f":"AZ4/(1+B5)^A5","v":3.6668656216181865E-2},{"$f":"BA4/(1+B5)^A5","v":4.3912086737713553E-2},{"$f":"BB4+AY5","v":0.12700800210510649},0.11606688694947054,0.13899443647603191,{"$f":"BE4/(1+B5)^A5","v":28290.493616679185},{"$f":"BF4/(1+B5)^A5","v":25831.638686342987},{"$f":"BG4/(1+B5)^A5","v":30984.268687213862},{"$f":"BH4+BE5","v":89547.58268187569},81764.596702189418,98074.158750978386,{"$f":"BK4/(1+B5)^A5","v":10694.373614375027},{"$f":"BL4/(1+B5)^A5","v":9770.8611972162998},{"$f":"BM4/(1+B5)^A5","v":11706.118836095469},{"$f":"BN4+BK5","v":33850.781058818786},30927.597545170102,37053.246880821607,{"$f":"BQ4/(1+B5)^A5","v":8583.5822147530889},{"$f":"BR4/(1+B5)^A5","v":7844.1487940008828},{"$f":"BS4/(1+B5)^A5","v":9393.6614473941627},{"$f":"BT4+BQ5","v":27169.516675704606},24828.996348285778,29733.651400488248]
[4,0.02,2.4234875423090934,2.2121746967617537,2.6549893151043413,10.726865755003196,9.791550641175828,11.751541308504825,0.91052624558658579,0.83116001931579508,4.6185307237493485E-2,4.0301807342934852,3.6788891184608685,0.20442588704959119,0.72912581748163241,0.66557925428093667,0.79874364879662785,3.2272642735272239,2.9459938148409748,3.5354074422595385,518431.78463384329,473227.79917048808,567954.57982914534,2294688.1549039511,2094605.8044931386,2513886.4658498261,194779.52257416709,177801.52140564629,213379.60984691099,862135.14779859537,786986.94251857745,944463.04745677323,155974.39317532172,142380.52995451284,170867.02039162768,690375.48062476155,630206.18191132334,756293.38203737233,0.12217687418647699,0.1115579287012215,0.13381035864732588,0.54078055070815056,0.49377886380387148,0.59227280057362397,4.6185307237493485E-2,4.2196975965170649E-2,5.0554685528935883E-2,0.20442588704959119,0.18677269370826077,0.22376567466841693,3.7069527966909696E-2,3.3876170323858326E-2,4.0567980479916221E-2,0.1640775300720162,0.14994305727332885,0.17956241695594813,26136.043127801364,23864.441247147523,28624.674905459076,115683.62580967706,105629.03794933694,126698.83365643746,9879.9481478590096,9026.7654253882301,10814.644343249622,43730.729206677795,39954.36297055833,47867.891224071231,7929.9031680221779,7246.7809844091134,8678.2911618167018,35099.419843726784,32075.777332694892,38411.942562304946]
[5,0.02,2.1950273343083277,2.0036347795832716,2.4047056224592289,12.921893089311524,11.7951854207591,14.156246930964054,0.82469167378653119,0.75280723739314359,4.1831455726458452E-2,4.8548724080800163,4.4316963558540117,0.24625734277604966,0.66039171713553835,0.60283563698586429,0.72344673187107167,3.8876559906627621,3.5488294518268391,4.2588541741306098,469559.64013797941,428616.99777671497,514413.96153526142,2764247.7950419304,2523222.8022698537,3028300.4273850876,176417.81471938474,161040.31597172713,193264.48682783419,1038552.9625179801,948027.25849030458,1137727.5342846075,141270.81344341385,128958.43269971351,154759.5247525337,831646.29406817537,759164.61461103684,911052.90678990609,0.11065935919940555,0.10104145310550536,0.12119616450127396,0.65143990990755607,0.59482031690937687,0.71346896507489799,4.1831455726458452E-2,3.8219101213307509E-2,4.5788936264819828E-2,0.24625734277604966,0.22499179492156829,0.26955461093323674,3.3575013585481837E-2,3.0682691181364366E-2,3.674366981323874E-2,0.19765254365749804,0.1806257484546932,0.21630608676918686,23672.219507893136,21614.759696917372,25926.249983239519,139355.8453175702,127243.79764625432,152625.08363967697,8948.5734370379178,8175.819558881567,9795.1565790339992,52679.30264371571,48130.182529439895,57663.047803105233,7182.3576182455427,6563.6328096689012,7860.195681932043,42281.777461972328,38639.410142363791,46272.138244236987]
[9,0.02,1.211810691786805,1.1061484339556071,1.3275679707260593,19.227878712272151,17.55132882555062,21.064606952575716,0.4552882654816619,0.41560296077814451,2.3093928950229752E-2,7.2240883886691245,6.5943990892838684,0.36643286600327318,0.36458304235398725,0.33280800601955768,0.39939388039367457,5.7848627400681085,5.2806861810912364,6.3372085612728402,259230.20796006187,236626.96699449202,283992.97304845008,4113222.4950611955,3754575.4070829516,4506134.8921270752,97395.139804024147,88905.67040011732,106695.69705128894,1545374.9896819957,1410672.0289504163,1692947.5337427079,77991.503564620798,71194.196581986995,85438.22840824,1237496.2370707465,1129642.9270463479,1355653.9023457151,6.1091810807163222E-2,5.5782044839778437E-2,6.6908874277173971E-2,0.96934771781983198,0.88509731740383479,1.0616474405579059,2.3093928950229752E-2,2.109965318284391E-2,2.5278738749163615E-2,0.36643286600327318,0.33478956327124498,0.4010993845511015,1.8535787597649581E-2,1.6939020596791934E-2,2.028511045817907E-2,0.29410854201866293,0.26877253662414125,0.32186516111670888,13068.743267850179,11932.879600964348,14313.127876162473,207362.59564233577,189339.77329179668,227107.32679730438,4940.2468924875502,4513.6319720110996,5407.6208002847343,78387.21732795352,71618.090761103624,85803.069385797833,3965.1705552764606,3623.590600171628,4339.3852176802893,62915.617948469029,57495.746683251164,68853.306227522902]
[16,0.02,0.19990292537309423,0.18247264968305379,0.21899849768486027,22.982927078066396,20.978960630916479,25.178353408802476,7.5105341762274416E-2,6.8558767649400151E-2,3.8096247101948428E-3,8.6348941100985783,7.8822316107052748,0.43799422517601849,6.0142411023393454E-2,5.4900731972251399E-2,6.588488252161219E-2,6.9145993950311144,6.3119612536723277,7.57481386385449,42763.17849604255,39034.498742220647,46848.098042507831,4916501.4027011571,4487813.45469034,5386146.3960445896,16066.51393316079,14666.072609933941,17600.754069783761,1847174.1593345974,1686164.8056757562,2023566.4213009358,12865.647928741577,11744.349396143292,14094.07584308273,1479169.1897778581,1350253.0052880549,1620402.0863113671,1.007783788298188E-2,9.2019273491660437E-3,1.1037433315352178E-2,1.1586534451002182,1.0579496265441495,1.2689785531768034,3.8096247101948428E-3,3.4806446454016542E-3,4.1700356829241694E-3,0.43799422517601849,0.40017124272006954,0.47943083291406602,3.0577038063601732E-3,2.7942976516083869E-3,3.3462759072765739E-3,0.35154554880446254,0.32126162756981591,0.38472280991631358,2155.8482920637557,1968.4737529757356,2361.1246815005338,247858.82445392216,226316.29144641935,271459.54105408664,814.95386413651443,744.57853968273741,892.05287972116093,93695.603485945219,85604.521542058268,102559.71115053029,654.10315239442718,597.75538063679096,715.83441639386319,75202.526551108924,68724.198498128928,82299.797070226879]
[19,0.02,6.8613547563895205E-2,6.2630878486500285E-2,7.5167803619067011E-2,{"$f":"F20+C21","v":23.294260793736825},21.263148008004762,25.519427036830766,2.5778732000497365E-2,2.3531722991319948E-2,1.3075940022672934E-3,{"$f":"L20+I21","v":8.751865010218749},7.9890067158431135,0.44392742807498164,2.0642940425504928E-2,1.8843816204491329E-2,2.2613953808835716E-2,{"$f":"R20+O21","v":7.008266660071607},6.3974649992830859,7.6774245947564008,14677.791114088785,13397.980200056876,16079.875756286845,{"$f":"X20+U21","v":4983101.8250321588},4548606.7397814244,5459108.7722001402,5514.5792182953564,5033.8996726492342,6041.1831106203163,{"$f":"AD20+AA21","v":1872196.5419302799},1709006.106629312,2050978.267090186,4415.932105303018,4031.0639496411318,4837.5707430175598,{"$f":"AJ20+AG21","v":1499206.4652038524},1368543.9428959405,1642352.5454803773,3.4590599794107409E-3,3.1584174102161095E-3,3.7884260790721214E-3,{"$f":"AP20+AM21","v":1.1743489168306946},1.0722809337403714,1.2861685223536912,1.3075940022672934E-3,1.1946767486496585E-3,1.4312994226545117E-3,{"$f":"AV20+AS21","v":0.44392742807498164},0.40559208400270108,0.48592534869576354,1.049508931209643E-3,9.5909889496853767E-4,1.1485567842357378E-3,{"$f":"BB20+AY21","v":0.35630769165793508},0.32561353522169606,0.38993438203276187,739.96115390499415,675.64777867057046,810.4190588309857,{"$f":"BH20+BE21","v":251216.39542461841},229382.0407173209,275136.81450509175,279.72014724121192,255.56491958397979,306.18317654942962,{"$f":"BN20+BK21","v":94964.832608770972},86764.146409654582,103949.01616995287,224.51066023543774,205.1701702931507,245.69894955486336,{"$f":"BT20+BQ21","v":76221.242832957345},69655.157379137352,83414.65513568405]
[25,0.02,4.7357273043401099E-3,4.322801718816837E-3,5.1881039917750357E-3,23.415608769098572,21.373915204415745,25.652366683670465,1.7792556913390259E-3,1.6241664663146208E-3,9.0250523976507824E-5,8.7974565449333788,8.0306242541158692,0.44624000176347273,1.4247818409898311E-3,1.300605756238937E-3,1.5608217664574229E-3,7.0447751793813751,6.4307916384919741,7.7174189924673007,1013.0654748854208,924.73254785917527,1109.8377707191262,5009060.550352674,4572302.0277957851,5487547.1846765783,380.61788529019287,347.44124117578804,416.96424136707009,1881949.4704243054,1717908.9189038309,2061662.5323015228,304.78893728269998,278.22522358400636,333.89056050557838,1507016.3575551324,1375673.1683362536,1650908.1359749183,2.3874534073013649E-4,2.1799490186882962E-4,2.6147828614208853E-4,1.180466512262784,1.0778668212463351,1.2928686253337174,9.0250523976507824E-5,8.2456941803976127E-5,9.8788708603633727E-5,0.44624000176347273,0.407704955437098,0.48845670428430554,7.2437416197579775E-5,6.6197288811444165E-5,7.9273728247691099E-5,0.35816382340520786,0.32730977034155684,0.3919656870053726,51.072337244122501,46.633409103170372,55.935362637961717,252525.06974712142,230576.97222735517,276570.09868110862,19.306367122770602,17.63916618038558,21.132853216260745,95459.537732478522,87216.131282410541,104490.52305719697,15.495792034397887,14.160905710181652,16.958214017007371,76618.30602286644,70018.015526743184,83849.191333498718]
[36,0.02,5.5300380025918939E-6,5.047853528394345E-6,6.0582906050399077E-6,23.422210176580393,21.379941010754482,25.659598685495485,2.0776854234016691E-6,1.8965835032401166E-6,1.0538799961866969E-7,8.7999367535851967,8.0328882748192214,0.44636580725140085,1.6637566354075581E-6,1.5187528327062954E-6,1.8226141686561664E-6,7.0467612661850758,6.4326046289828458,7.7195947132858187,1.1829841997227963,1.0798354303906523,1.2959878503063103,5010472.7216150155,4573591.0666208314,5489094.2525063744,0.44445789101748595,0.40571661835531542,0.48690052283386226,1882480.0359729948,1718393.2375863884,2062243.7631633782,0.3559103591961974,0.32489118583519744,0.38989311876348487,1507441.2206947627,1376061.0027605277,1651373.5655705393,2.7878944929312733E-7,2.5455859559335395E-7,3.0533532999105714E-7,1.1807993133675059,1.0781706970997607,1.2932331152216565,1.0538799961866969E-7,9.6287221043238479E-8,1.153582707991661E-7,0.44636580725140085,0.40781989699466059,0.48859441164754358,8.4587147578169091E-8,7.7300380547745078E-8,9.2570095709503756E-8,0.35826479815956336,0.32740204661710076,0.39207619129523874,5.9638561870390815E-2,5.4455104349991984E-2,6.5317249325822252E-2,252596.26246737974,230641.97726585777,276648.07025710668,2.2544571724614767E-2,2.0597735689335307E-2,2.4677409377439362E-2,95486.45000765413,87240.719548607725,104519.98137824648,1.8094859210315468E-2,1.6536076022928246E-2,1.980256926622273E-2,76639.906514385235,70037.755242080893,83872.830380617743]
[39,0.02,5.7850688891889517E-7,5.2806473283926676E-7,6.3376831198005302E-7,23.422214665203761,21.379945107998168,25.659603602891128,2.1735028400905896E-7,1.9840489731175353E-7,1.1024821847554601E-8,8.7999384400016982,8.0328898142388478,0.44636589279277278,1.7404847391947035E-7,1.5887937404297759E-7,1.9066683663197058E-7,7.0467626166236998,6.4326058617247268,7.7195961926659864,0.12375403364336496,0.11296346156878186,0.13557554197746796,5010473.6818200843,4573591.9431020673,5489095.3044342902,4.6495512628930896E-2,4.2442720747564708E-2,5.0935510125894562E-2,1882480.3967307461,1718393.5668986088,2062244.1583709812,3.7232401393280885E-2,3.3987431743976969E-2,4.0787396947549431E-2,1507441.5095802194,1376061.2664683301,1651373.8820391356,2.916464894063793E-8,2.6629817211970824E-8,3.1941659668045922E-8,1.1807995396554329,1.0781709037199794,1.2932333630563544,1.1024821847554601E-8,1.0072773579903484E-8,1.2067829248155344E-8,0.44636589279277278,0.40781997514910912,0.48859450528158904,8.8488085552097271E-9,8.0865271887757858E-9,9.6839186368574126E-9,0.35826486681729175,0.32740210936030323,0.39207626643256954,6.2388936334734565E-3,5.696643131295402E-3,6.8329510000674411E-3,252596.31087483052,230642.02146599776,276648.12327383662,2.3584268397980248E-3,2.1547649377501822E-3,2.5815466944041471E-3,95486.468306640745,87240.736267385728,104520.00140841558,1.8929346782569547E-3,1.729867659221677E-3,2.0715811959039201E-3,76639.921201627512,70037.768664089424,83872.846453974751]
[44,0.02,9.0421657751626191E-9,8.2537458858489571E-9,9.9059116662862039E-9,23.422215124827446,21.379945527545566,25.659604106420016,3.3972236751775646E-9,3.1011039046563643E-9,1.7231993031840855E-10,8.7999386126864856,8.0328899718715263,0.44636590155199307,2.7204086662389882E-9,2.483312931736031E-9,2.9801566371560208E-9,7.0467627549052025,6.4326059879543811,7.7195963441507773,1.9342976012602657E-3,1.7656390366413404E-3,2.1190698833487022E-3,5010473.7801426575,4573592.0328515302,5489095.4121490503,7.2673314880940308E-4,6.6338728941604341E-4,7.961311009822441E-4,1882480.4336714281,1718393.600619348,2062244.1988392409,5.8194906932670996E-4,5.3122961539036988E-4,6.3751428341039026E-4,1507441.5391613601,1376061.2934713427,1651373.9144447201,4.5584866065897546E-10,4.1622878898280008E-10,4.9925383324655436E-10,1.1807995628267449,1.0781709248773674,1.293233388434001,1.7231993031840855E-10,1.5743924622120554E-10,1.8862232187432929E-10,0.44636590155199307,0.40781998315192713,0.48859451486947869,1.3830845475048625E-10,1.2639386113951974E-10,1.5136137415975989E-10,0.35826487384766964,0.32740211578504858,0.3920762741264423,9.7515019385331126E-5,8.9039547396532452E-5,1.0680024189795779E-4,252596.31583163116,230642.02599198039,276648.12870261574,3.6862631824314148E-5,3.3679359998730574E-5,4.0350034916175316E-5,95486.470180410746,87240.737979346348,104520.00345945428,2.9586906379524797E-5,2.703813981023802E-5,3.2379183288686789E-5,76639.922705564008,70037.770038469185,83872.848099845898]
[50,0.02,3.20054186788855E-11,2.9214747806476012E-11,3.5062711540459941E-11,23.4222151309617,21.379945533144951,25.659604113140233,1.2024726019571856E-11,1.0976588054587901E-11,6.0993921740589328E-13,8.7999386149911807,8.0328899739753314,0.44636590166889578,9.6290889268817276E-12,8.7898709299512787E-12,1.0548486200378526E-11,7.0467627567507423,6.4326059896390744,7.7195963461725308,6.8465903100283888E-6,6.249610768994539E-6,7.5006055532279306E-6,5010473.7814548956,4573592.0340493489,5489095.4135866379,2.5723260636693459E-6,2.3481086801496522E-6,2.817965279978572E-6,1882480.4341644477,1718393.6010693936,2062244.1993793403,2.0598520395136354E-6,1.8803267577657663E-6,2.2565292499243357E-6,1507441.5395561573,1376061.2938317317,1651373.9148772128,1.6135102586456756E-12,1.4732727743382273E-12,1.7671460972310129E-12,1.1807995631359953,1.0781709251597391,1.2932333887726974,6.0993921740589328E-13,5.5726792862379296E-13,6.6764274554155036E-13,0.44636590166889578,0.4078199832587347,0.488594514997441,4.8955306850027216E-13,4.4738047773056812E-13,5.3575484814725516E-13,0.35826487394149875,0.32740211587079482,0.39207627422912661,3.4516166817910704E-7,3.1516210433039085E-7,3.7802740426852142E-7,252596.31589778585,230642.02605238528,276648.12877506955,1.304780286580805E-7,1.1921060113243662E-7,1.428219514341534E-7,95486.470205418547,87240.738002194601,104520.00348682795,1.0472505698698598E-7,9.5703508035866138E-8,1.1460852890812608E-7,76639.92272563593,70037.770056812005,83872.848121812116]

{"sheet":"Cameron NPV 3%","index":70,"n_rows":52,"n_cols":75,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,3,0,20],[0,21,0,38],[0,39,0,56],[0,57,0,74]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,1,0.03,{"$f":"'WTP Values '!CV13","v":2.643753540594286},{"$f":"'WTP Values '!CW13","v":3.1729580002528368},{"$f":"'WTP Values '!CX13","v":0.14601267439776167},{"$f":"D3","v":2.643753540594286},{"$f":"E3","v":3.1729580002528368},{"$f":"F3","v":0.14601267439776167},{"$f":"'WTP Values '!CD13","v":0.99331316242028311},{"$f":"'WTP Values '!CE13","v":1.1920751486118077},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"J3","v":0.99331316242028311},{"$f":"K3","v":1.1920751486118077},{"$f":"L3","v":5.042929239430971E-2},{"$f":"'WTP Values '!CJ13","v":0.79542882062032672},{"$f":"'WTP Values '!CK13","v":0.9545725989111189},{"$f":"'WTP Values '!CL13","v":4.4301517395590698E-2},{"$f":"P3","v":0.79542882062032672},{"$f":"Q3","v":0.9545725989111189},{"$f":"R3","v":4.4301517395590698E-2},{"$f":"'WTP Values '!BI13","v":565551.02605414158},{"$f":"'WTP Values '!BJ13","v":678758.2976688185},{"$f":"'WTP Values '!BK13","v":31234.990915227627},{"$f":"V3","v":565551.02605414158},{"$f":"W3","v":678758.2976688185},{"$f":"X3","v":31234.990915227627},{"$f":"'WTP Values '!AW13","v":212489.2769216286},{"$f":"'WTP Values '!AX13","v":255008.38602357137},{"$f":"'WTP Values '!AY13","v":11807.452609880065},{"$f":"AB3","v":212489.2769216286},{"$f":"AC3","v":255008.38602357137},{"$f":"AD3","v":11807.452609880065},{"$f":"'WTP Values '!BC13","v":170157.91326514463},{"$f":"'WTP Values '!BD13","v":204201.9062926711},{"$f":"'WTP Values '!BE13","v":9476.9683459978241},{"$f":"AH3","v":170157.91326514463},{"$f":"AI3","v":204201.9062926711},{"$f":"AJ3","v":9476.9683459978241},{"$f":"'WTP Values '!CY13","v":0.13332205156172741},{"$f":"'WTP Values '!CZ13","v":0.15991576522410533},{"$f":"'WTP Values '!DA13","v":0.83652213983189017},{"$f":"AN3","v":0.13332205156172741},{"$f":"AO3","v":0.15991576522410533},{"$f":"AP3","v":0.83652213983189017},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"'WTP Values '!CH13","v":6.041752898466915E-2},{"$f":"'WTP Values '!CI13","v":0.87137284606296628},{"$f":"AT3","v":5.042929239430971E-2},{"$f":"AU3","v":6.041752898466915E-2},{"$f":"AV3","v":0.87137284606296628},{"$f":"'WTP Values '!CM13","v":4.0485159407426745E-2},{"$f":"'WTP Values '!CN13","v":4.8482491995562843E-2},{"$f":"'WTP Values '!CO13","v":1853.6194347559185},{"$f":"AZ3","v":4.0485159407426745E-2},{"$f":"BA3","v":4.8482491995562843E-2},{"$f":"BB3","v":1853.6194347559185},{"$f":"'WTP Values '!BL13","v":28520.216388789759},{"$f":"'WTP Values '!BM13","v":34209.136258743689},{"$f":"'WTP Values '!BN13","v":679981.30285960762},{"$f":"BF3","v":28520.216388789759},{"$f":"BG3","v":34209.136258743689},{"$f":"BH3","v":679981.30285960762},{"$f":"'WTP Values '!AZ13","v":10787.820278578285},{"$f":"'WTP Values '!BA13","v":12924.501086910934},{"$f":"'WTP Values '!BB13","v":186403.83817920144},{"$f":"BL3","v":10787.820278578285},{"$f":"BM3","v":12924.501086910934},{"$f":"BN3","v":186403.83817920144},{"$f":"'WTP Values '!BF13","v":8660.5741009008052},{"$f":"'WTP Values '!BG13","v":10371.361275827821},{"$f":"'WTP Values '!BH13","v":619573.97315350838},{"$f":"BR3","v":8660.5741009008052},{"$f":"BS3","v":10371.361275827821},{"$f":"BT3","v":619573.97315350838}]
[2,2,0.03,{"$f":"D3/(1+C4)^B4","v":2.491991272122053},{"$f":"E3/(1+C4)^B4","v":2.9908172308915422},{"$f":"F3/(1+C4)^B4","v":0.13763094956900901},{"$f":"G3+D4","v":5.1357448127163394},{"$f":"H3+E4","v":6.1637752311443794},{"$f":"I3+F4","v":0.28364362396677067},{"$f":"J3/(1+C4)^B4","v":0.9362929233860714},{"$f":"K3/(1+C4)^B4","v":1.1236451584615024},{"$f":"L3/(1+C4)^B4","v":4.7534444711386285E-2},{"$f":"M3+J4","v":1.9296060858063546},{"$f":"N3+K4","v":2.3157203070733101},{"$f":"O3+L4","v":9.7963737105696003E-2},{"$f":"P3/(1+C4)^B4","v":0.74976795232380689},{"$f":"Q3/(1+C4)^B4","v":0.89977622670479684},{"$f":"R3/(1+C4)^B4","v":4.1758429065501652E-2},{"$f":"S3+P4","v":1.5451967729441336},{"$f":"T3+Q4","v":1.8543488256159157},{"$f":"U3+R4","v":8.6059946461092357E-2},{"$f":"V3/(1+C4)^B4","v":533086.08356503118},{"$f":"W3/(1+C4)^B4","v":639794.79467321944},{"$f":"X3/(1+C4)^B4","v":29441.974658523544},{"$f":"Y3+V4","v":1098637.1096191728},{"$f":"Z3+W4","v":1318553.0923420379},{"$f":"AA3+X4","v":60676.965573751171},{"$f":"AB3/(1+C4)^B4","v":200291.52316111661},{"$f":"AC3/(1+C4)^B4","v":240369.86146061964},{"$f":"AD3/(1+C4)^B4","v":11129.656527363621},{"$f":"AE3+AB4","v":412780.80008274521},{"$f":"AF3+AC4","v":495378.24748419097},{"$f":"AG3+AD4","v":22937.109137243686},{"$f":"AH3/(1+C4)^B4","v":160390.15295046152},{"$f":"AI3/(1+C4)^B4","v":192479.88150878606},{"$f":"AJ3/(1+C4)^B4","v":8932.9515939276316},{"$f":"AK3+AH4","v":330548.06621560617},{"$f":"AL3+AI4","v":396681.78780145716},{"$f":"AM3+AJ4","v":18409.919939925458},{"$f":"AN3/(1+C4)^B4","v":0.12566882039940372},{"$f":"AO3/(1+C4)^B4","v":0.15073594610623559},{"$f":"AP3/(1+C4)^B4","v":0.78850234690535415},{"$f":"AQ3+AN4","v":0.25899087196113113},{"$f":"AR3+AO4","v":0.31065171133034092},{"$f":"AS3+AP4","v":1.6250244867372443},{"$f":"AT3/(1+C4)^B4","v":4.7534444711386285E-2},{"$f":"AU3/(1+C4)^B4","v":5.6949315660919174E-2},{"$f":"AV3/(1+C4)^B4","v":0.8213524800291887},{"$f":"AW3+AT4","v":9.7963737105696003E-2},{"$f":"AX3+AU4","v":0.11736684464558833},{"$f":"AY3+AV4","v":1.6927253260921549},{"$f":"AZ3/(1+C4)^B4","v":3.8161145638068383E-2},{"$f":"BA3/(1+C4)^B4","v":4.5699398619627532E-2},{"$f":"BB3/(1+C4)^B4","v":1747.214096291751},{"$f":"BC3+AZ4","v":7.8646305045495135E-2},{"$f":"BD3+BA4","v":9.4181890615190375E-2},{"$f":"BE3+BB4","v":3600.8335310476696},{"$f":"BF3/(1+C4)^B4","v":26883.039295682684},{"$f":"BG3/(1+C4)^B4","v":32245.391892490989},{"$f":"BH3/(1+C4)^B4","v":640947.59436290665},{"$f":"BI3+BF4","v":55403.255684472446},{"$f":"BJ3+BG4","v":66454.52815123467},{"$f":"BK3+BH4","v":1320928.8972225143},{"$f":"BL3/(1+C4)^B4","v":10168.55526305805},{"$f":"BM3/(1+C4)^B4","v":12182.581852117008},{"$f":"BN3/(1+C4)^B4","v":175703.49531454561},{"$f":"BO3+BL4","v":20956.375541636335},{"$f":"BP3+BM4","v":25107.08293902794},{"$f":"BQ3+BN4","v":362107.33349374705},{"$f":"BR3/(1+C4)^B4","v":8163.4217182588418},{"$f":"BS3/(1+C4)^B4","v":9776.0027107435399},{"$f":"BT3/(1+C4)^B4","v":584007.89250024362},{"$f":"BU3+BR4","v":16823.995819159645},{"$f":"BV3+BS4","v":20147.363986571363},{"$f":"BW3+BT4","v":1203581.8656537519}]
[3,3,0.03,{"$f":"D4/(1+C5)^B5","v":2.2805250278633666},{"$f":"E4/(1+C5)^B5","v":2.7370214435001077},{"$f":"F4/(1+C5)^B5","v":0.12595181556693394},{"$f":"G4+D5","v":7.4162698405797061},8.9007966746444875,0.40959543953370459,{"$f":"J4/(1+C5)^B5","v":0.85684065954815003},{"$f":"K4/(1+C5)^B5","v":1.0282944948386032},{"$f":"L4/(1+C5)^B5","v":4.3500750609609062E-2},{"$f":"M4+J5","v":2.7864467453545045},3.3440148019119134,0.14146448771530507,{"$f":"P4/(1+C5)^B5","v":0.68614388801942927},{"$f":"Q4/(1+C5)^B5","v":0.82342270915315252},{"$f":"R4/(1+C5)^B5","v":3.8214878066984391E-2},{"$f":"S4+P5","v":2.2313406609635629},2.677771534769068,0.12427482452807675,{"$f":"V4/(1+C5)^B5","v":487849.28309177974},{"$f":"W4/(1+C5)^B5","v":585502.870042764},{"$f":"X4/(1+C5)^B5","v":26943.57754363491},{"$f":"Y4+V5","v":1586486.3927109526},1904055.9623848018,87620.543117386085,{"$f":"AB4/(1+C5)^B5","v":183295.11686003604},{"$f":"AC4/(1+C5)^B5","v":219972.47387556054},{"$f":"AD4/(1+C5)^B5","v":10185.212342482268},{"$f":"AE4+AB5","v":596075.9169427813},715350.72135975154,33122.321479725957,{"$f":"AH4/(1+C5)^B5","v":146779.71071499243},{"$f":"AI4/(1+C5)^B5","v":176146.35815605},{"$f":"AJ4/(1+C5)^B5","v":8174.9161445883847},{"$f":"AK4+AH5","v":477327.7769305986},572828.14595750719,26584.836084513841,{"$f":"AN4/(1+C5)^B5","v":0.11500477282926451},{"$f":"AO4/(1+C5)^B5","v":0.13794474384382888},{"$f":"AP4/(1+C5)^B5","v":0.72159134615082643},{"$f":"AQ4+AN5","v":0.37399564479039565},0.44859645517416979,2.3466158328880709,{"$f":"AT4/(1+C5)^B5","v":4.3500750609609062E-2},{"$f":"AU4/(1+C5)^B5","v":5.2116691232960449E-2},{"$f":"AV4/(1+C5)^B5","v":0.75165387148774465},{"$f":"AW4+AT5","v":0.14146448771530507},0.16948353587854878,2.4443791975798996,{"$f":"AZ4/(1+C5)^B5","v":3.4922854142039488E-2},{"$f":"BA4/(1+C5)^B5","v":4.1821423484207428E-2},{"$f":"BB4/(1+C5)^B5","v":1598.9484073256642},{"$f":"BC4+AZ5","v":0.11356915918753463},0.13600331409939781,5199.781938373334,{"$f":"BF4/(1+C5)^B5","v":24601.789189507246},{"$f":"BG4/(1+C5)^B5","v":29509.101442987121},{"$f":"BH4/(1+C5)^B5","v":586557.84506368625},{"$f":"BI4+BF5","v":80005.044873979699},95963.629594221798,1907486.7422862006,{"$f":"BL4/(1+C5)^B5","v":9305.6685366592483},{"$f":"BM4/(1+C5)^B5","v":11148.788171352046},{"$f":"BN4/(1+C5)^B5","v":160793.58825630337},{"$f":"BO4+BL5","v":30262.044078295585},36255.871110379987,522900.92175005039,{"$f":"BR4/(1+C5)^B5","v":7470.6872972470173},{"$f":"BS4/(1+C5)^B5","v":8946.4273425508291},{"$f":"BT4/(1+C5)^B5","v":534449.95181801461},{"$f":"BU4+BR5","v":24294.683116406661},29093.791329122192,1738031.8174717664]
[4,4,0.03,2.0262169497041671,2.4318081024173486,0.11190655679268645,9.4424867902838727,11.332604777061835,0.52150199632639105,0.76129182813606777,0.91362634010710531,3.8649853491248165E-2,3.5477385734905722,4.2576411420190183,0.18011434120655323,0.60962995751177573,0.73160041204222348,3.3953424200192969E-2,2.8409706184753385,3.4093719468112917,0.15822824872826974,433447.76936200063,520211.71655045869,23939.019672031631,2019934.1620729533,2424267.6789352605,111559.56278941772,162855.33727633464,195442.6939364078,9049.4292465665094,758931.25421911594,910793.41529615934,42171.750726292463,130411.87186708245,156503.75775916851,7263.3071122636393,607739.64879768109,729331.9037166757,33848.143196777484,0.10218025110728766,0.12256211823328943,0.64112456494305581,0.47617589589768333,0.57115857340745924,2.9877403978311268,3.8649853491248165E-2,4.6305005140706498E-2,0.66783472933254495,0.18011434120655323,0.21578854101925526,3.1122139269124447,3.1028503581450855E-2,3.7157793091115325E-2,1420.644950194272,0.14459766276898547,0.17316110719051314,6620.4268885676065,21858.371050429403,26218.454427724224,521149.04819242266,101863.4159244091,122182.08402194602,2428635.7904786235,8267.9659670182846,9905.5538902019307,142863.02055361378,38530.010045313873,46161.425000581919,665763.94230366417,6637.6089026322397,7948.7848189751885,474851.85994947003,30932.292019038901,37042.576148097382,2212883.6774212364]
[5,5,0.03,1.7478325398829007,2.09769903108179,9.6531578919556674E-2,11.190319330166773,13.430303808143625,0.61803357524594771,0.65669701843005135,0.78810210662114299,3.333970313671162E-2,4.2044355919206238,5.0457432486401617,0.21345404434326484,0.52587215657340247,0.63108494208669597,2.9288521975008315E-2,3.3668427750487409,4.0404568888979879,0.18751677070327805,373895.85342338291,448739.19643599051,20650.008658639796,2393830.0154963364,2873006.8753712513,132209.57144805751,140480.44451841209,168590.58463325098,7806.1171617512391,899411.69873752806,1079383.9999294104,49977.8678880437,112494.42626052735,135001.51623219004,6265.3925187185914,720234.07505820843,864333.41994886578,40113.535715496073,8.8141582195726056E-2,0.10572315982076598,0.55303968160435546,0.56431747809340937,0.6768817332282252,3.540780079435482,3.333970313671162E-2,3.9943104195327303E-2,0.57608010403907384,0.21345404434326484,0.25573164521458258,3.6882940309515186,2.6765459755655006E-2,3.2052638728725283E-2,1225.4608135285823,0.17136312252464048,0.20521374591923841,7845.8877020961891,18855.222880428912,22616.269102330796,449547.74694422988,120718.638804838,144798.35312427682,2878183.5374228535,7132.0200721392821,8544.6177998789153,123234.89649320263,45662.030117453156,54706.042800460833,788998.83879686682,5725.6597467171014,6856.6916100274857,409611.38567357167,36657.951765756006,43899.267758124864,2622495.0630948083]
[9,9,0.03,0.72008386428281312,0.86422422625504425,3.9769732390022176E-2,15.503920456262213,18.607365509540919,0.85627077362140991,0.27055047660675463,0.32468763307450443,1.3735516258516134E-2,5.8251452042918244,6.9907568909808129,0.29573548590736459,0.21665236570631768,0.25999864026958164,1.2066483259494104E-2,4.6646803395840957,5.5979566234145626,0.25980001208378883,154040.14104833402,184874.60740743572,8507.5301512484275,3316594.3751057386,3980482.4823874342,183173.20702023708,57876.083112494729,69457.088647945304,3216.0169138714004,1246113.45067402,1495460.7802437318,69243.1436001088,46346.214138675794,55618.83720223407,2581.2587608820781,997867.12783875794,1197513.3323006418,55576.346715676409,3.6313164827422126E-2,4.3556542020339699E-2,0.22784502630788725,0.7818484025610305,0.93780349252204054,4.9056663250616444,1.3735516258516134E-2,1.645603006243912E-2,0.23733737528464452,0.29573548590736459,0.35431009326673685,5.1100433855382077,1.1027015031685721E-2,1.3205262763781585E-2,504.87362947936748,0.23741951792175944,0.28431874903574,10870.290226137126,7768.1021744580894,9317.6034198089928,185207.71951123019,167252.7939906934,200614.6636928097,3987654.6241564923,2938.2978383230666,3520.2693986740514,50771.145665512755,63263.653335073541,75793.917137714103,1093139.0674270927,2358.8960051406466,2824.8661574151297,168754.46744447513,50788.717595720998,60821.388141743126,3633404.3431230937]
[16,16,0.03,4.8887252597387694E-2,5.867309371220511E-2,2.7000090538314399E-3,17.132732386532314,20.562219381394662,0.94622892682212656,1.8367957048157579E-2,2.2043385667543679E-2,9.3251867760485625E-4,6.4371237055407686,7.7251923041248656,0.32680488470936742,1.470875748431788E-2,1.7651581756377582E-2,8.1920626794847347E-4,5.1547426441118569,6.1860671312744833,0.28709409943157777,10457.947551800005,12551.331975993995,577.58518988369542,3665029.3726457939,4398664.2818770623,202417.03026752989,3929.2682905566194,4715.5149640704094,218.33877833450984,1377027.7223676725,1652571.0006543484,76517.694492151626,3146.4933321158196,3776.0214863121732,175.24437821995232,1102701.120455873,1323321.7694511919,61415.090330666899,2.4653390383866866E-3,2.9570995513666606E-3,1.5468639010910258E-2,0.86398788523875869,1.0363273156529758,5.4210461516497812,9.3251867760485625E-4,1.1172172274876906E-3,1.6113084588970077E-2,0.32680488470936742,0.3915332271544546,5.6468946712528849,7.4863567424347528E-4,8.9651920889914681E-4,34.27640290023767,0.26236235379097606,0.31418872751862315,12012.301916391836,527.38464509725213,632.58191799668384,12573.947307859078,184824.04940261174,221690.85268202686,4406589.9150041277,199.48413754768052,238.99480024488034,3446.9065978596309,69910.010531973312,83756.679641823037,1207982.1459563307,160.14793633674253,191.78314116080043,11456.918681426707,56124.482144849324,67211.165675776181,4015122.7838406926]
[19,19,0.03,9.9079885735716012E-3,1.1891286811803528E-2,5.4721133695558228E-4,{"$f":"G20+D21","v":17.189591684857053},20.630460298234315,0.94936922643224397,3.7226372701239497E-3,4.4675370717912949E-3,1.8899373377436894E-4,{"$f":"M20+J21","v":6.4584869258881703},7.7508303053453522,0.32788946923531714,2.981026614161678E-3,3.5774493565424751E-3,1.6602868664101261E-4,{"$f":"S20+P21","v":5.1718499591142892},6.2065971569900817,0.28804689368987618,2119.5141747806542,2543.7807852572491,117.05929782475918,{"$f":"Y20+V21","v":3677192.6980142565},4413262.3599297032,203088.80229141534,796.34553502015581,955.69429452887846,44.250760801017137,{"$f":"AE20+AB21","v":1381597.7365546143},1658055.4747831144,76771.637781528538,637.70038865077572,765.28697671059217,35.516810717211968,{"$f":"AK20+AH21","v":1106360.7125487435},1327713.5468729879,61618.911814827647,4.9965072129294771E-4,5.9931591589215585E-4,3.1350319444417383E-3,{"$f":"AQ20+AN21","v":0.86685524718707019},1.0397666295156673,5.439037262081829,1.8899373377436894E-4,2.2642662322032141E-4,3.2656418495695763E-3,{"$f":"AW20+AT21","v":0.32788946923531714},0.3928326290282807,5.6656353170224723,1.5172613129355484E-4,1.8169771475836318E-4,6.9468049488393335,{"$f":"BC20+AZ21","v":0.26323306950676617},0.31523144214144028,12052.167773327055,106.88514407904987,128.2054949370189,2548.3642387712389,{"$f":"BI20+BF21","v":185437.43467738727},222426.58975210573,4421214.2962714704,40.429487247086954,48.437120602188124,698.58520107523304,{"$f":"BO20+BL21","v":70142.024553732481},84034.647331214321,1211991.1397150774,32.457212033844293,38.868724877503496,2321.9758393618658,{"$f":"BU20+BR21","v":56310.745409902345},67434.222899439832,4028447.9825904435]
[25,25,0.03,1.8321463505987186E-4,2.1988900748514837E-4,1.0118817220718814E-5,17.20091202591658,20.644046650433523,0.94999444101742203,6.8837546979545701E-5,8.2611941681886046E-5,3.4947979304735459E-6,6.4627402133466463,7.7559346757201491,0.32810540342907929,5.5123973868342516E-5,6.6152789078947365E-5,3.0701372944193491E-6,5.1752559216594864,6.210684560456337,0.28823658924154993,39.193224048771825,47.038595652640915,2.1646145806561985,3679614.3422421287,4416168.7486337218,203222.54802252157,14.725709007119077,17.672323711389954,0.81826769692746137,1382507.5986311312,1659147.4002816528,76822.196348556681,11.792105240799003,14.151386339716039,0.65676292072053133,1107089.3151142101,1328587.9230917783,61659.49143476563,9.2393449870612714E-6,1.1082314639385233E-5,5.7971779977021241E-5,0.86742612154099907,1.0404513760229852,5.4426191829308559,3.4947979304735459E-6,4.1869922268386332E-6,6.0386967068277157E-5,0.32810540342907929,0.39309133205168217,5.669366465806192,2.8056600557800349E-6,3.3598828110745425E-6,0.12845758996216833,0.26340642371898909,0.31543904029171338,12060.1048233863,1.9764781237233249,2.3707256819220248,47.123351075665894,185559.55596125702,222573.0705355276,4424125.9217858287,0.74760620651004916,0.89568021890460092,12.917963290210798,70188.21713672753,84089.98901041456,1212789.3060307312,0.6001860229939725,0.71874520149020449,42.937065668533542,56347.829295025564,67478.632238317732,4031100.9487538952]
[36,36,0.03,7.6818626427593033E-9,9.2195536213664962E-9,4.2426394578876261E-10,17.201063846846427,20.644228861606607,0.95000282598207786,2.8862354821630726E-9,3.4637712672053083E-9,1.465306396365345E-10,6.4627972556259801,7.7560031321608625,0.32810829939572111,2.3112498378815726E-9,2.7736683752028701E-9,1.2872537710994041E-10,5.1753016001772894,6.2107393780092419,0.28823913331287176,1.6433019314814469E-3,1.9722443602488448E-3,9.0758425917673377E-5,3679646.8197334427,4416207.7271974627,203224.34173184121,6.1742269591600035E-4,7.4096899128671032E-4,3.4308504070920106E-5,1382519.8010997463,1659162.044464513,76822.874406630857,4.9442192595137459E-4,5.933423715348636E-4,2.753689706165588E-5,1107099.0866501026,1328599.6496475309,61660.035661799033,3.8738924473188346E-10,4.6466167288316131E-10,2.4306532651947448E-9,0.86743377773040042,1.0404605593904215,5.4426672212850962,1.465306396365345E-10,1.7555311104030853E-10,2.531917749254823E-9,0.32810829939572111,0.39309480160559052,5.6694165055068302,1.176363185382845E-10,1.4087388947945264E-10,5.3859974733285016E-6,0.26340874863107033,0.31544182446085139,12060.211269854117,8.2870200068349458E-5,9.9400296522358063E-5,1.9757980038630353E-3,185561.19377117578,222575.03503894911,4424164.9705822067,3.1345793895819594E-5,3.7554272949938117E-5,5.4162714450828764E-4,70188.836641110436,84090.731216426851,1212800.0105096491,2.5164728719608089E-5,3.0135703467061077E-5,1.8002745285114643E-3,56348.326639574836,67479.227827009541,4031136.5285820714]
[39,39,0.03,2.6425482209347094E-10,3.1715114097904559E-10,1.459461054289465E-11,17.201063850520878,20.644228866016576,0.95000282618501519,9.9286029876851053E-11,1.1915316669331066E-10,5.0406301061491393E-12,6.4627972570065477,7.7560031338176811,0.32810829946581083,7.9506617486664111E-11,9.5413739755732684E-11,4.4281319790539374E-12,5.1753016012828246,6.2107393793359646,0.28823913337444468,5.6529318440599641E-5,6.7844884343728031E-5,3.1220750499833838E-6,3679646.8205194804,4416207.7281408422,203224.34177525353,2.123924004545184E-5,2.548921245732087E-5,1.1802069447440119E-6,1382519.8013950768,1659162.0448189389,76822.874423041576,1.7008033618583612E-5,2.0410880813945892E-5,9.4726476799125736E-7,1107099.0868865985,1328599.649931343,61660.035674970706,1.3326126840348858E-11,1.5984285766568835E-11,8.361407591300474E-11,0.86743377791569953,1.0404605596126821,5.4426672224477457,5.0406301061491393E-12,6.0389983892303301E-12,8.7097557649677793E-11,0.32810829946581083,0.39309480168956246,5.6694165067179174,4.0466701726782319E-12,4.846038823291998E-12,1.8527743469246289E-7,0.26340874868733904,0.31544182452823533,12060.21127243039,2.850721367239395E-6,3.4193539894015805E-6,6.7967129104500563E-5,185561.1938108149,222575.03508649505,4424164.9715272859,1.0782901979021958E-6,1.2918608648371913E-6,1.8631885438350046E-5,70188.836656104017,84090.731234390114,1212800.0107687244,8.656625638963351E-7,1.0366632845037898E-6,6.1929150178129585E-5,56348.326651611831,67479.22784142429,4031136.5294431932]
[44,44,0.03,5.3236038800985768E-13,6.3892383545475268E-13,2.9401894996337791E-14,17.201063850635453,20.644228866154084,0.95000282619134302,2.0001886425558886E-13,2.4004264350194943E-13,1.0154712704446146E-14,6.4627972570495951,7.756003133869342,0.32810829946799636,1.6017181218960095E-13,1.9221785667118931E-13,8.9207910752681687E-15,5.1753016013172957,6.2107393793773333,0.28823913337636459,1.1388238693455415E-7,1.3667841013298714E-7,6.2896452440786539E-9,3679646.8205439905,4416207.7281702589,203224.34177660715,4.2787980109713252E-8,5.1349855894191841E-8,2.3776119658229479E-9,1382519.8014042857,1659162.0448299905,76822.874423553279,3.4263909754771454E-8,4.1119190725275561E-8,1.9083331590351068E-9,1107099.0868939727,1328599.6499401925,61660.035675381412,2.6846443138461766E-14,3.2201495909660741E-14,1.6844658327706137E-13,0.86743377792147747,1.0404605596196124,5.4426672224839985,1.0154712704446146E-14,1.2165997578444932E-14,1.7546430834360557E-13,0.32810829946799636,0.39309480169218081,5.6694165067556801,8.1523087685147228E-15,9.7626945379488039E-15,3.7325474797754924E-10,0.26340874868909353,0.31544182453033648,12060.211272510718,5.7429836895644394E-9,6.8885350969943784E-9,1.3692468101562034E-7,185561.19381205086,222575.03508797762,4424164.9715567548,2.1722933326052718E-9,2.6025468364630823E-9,3.7535276301625223E-8,70188.836656571541,84090.731234950246,1212800.0107768027,1.7439396365620663E-9,2.0884329148733688E-9,1.2476073721859391E-7,56348.326651987161,67479.22784187377,4031136.5294700442]
[50,50,0.03,1.168413838248372E-16,1.4022971425857391E-16,6.4530685900338845E-18,17.201063850635645,20.644228866154311,0.95000282619135334,4.3899736751755694E-17,5.2684075065368121E-17,2.2287358553603967E-18,6.4627972570496661,7.7560031338694264,0.32810829946799991,3.5154186163111674E-17,4.2187587347107618E-17,1.9579172258535688E-18,5.1753016013173525,6.2107393793774017,0.28823913337636775,2.4994676505612731E-11,2.999790168201087E-11,1.3804386476475554E-12,3679646.820544031,4416207.7281703074,203224.34177660939,9.3910195418144693E-12,1.1270162763823536E-11,5.2183347698683542E-13,1382519.8014043008,1659162.0448300086,76822.874423554123,7.5201737792006861E-12,9.0247570148093823E-12,4.1883711132984651E-13,1107099.0868939848,1328599.6499402071,61660.035675382082,5.892203172364122E-18,7.0675193497772541E-18,3.6970316225506034E-17,0.8674337779214869,1.0404605596196237,5.442667222484058,2.2287358553603967E-18,2.6701686013663412E-18,3.8510552363552598E-17,0.32810829946799991,0.39309480169218514,5.6694165067557414,1.7892522797225413E-18,2.1426964991467325E-18,8.192119897560852E-14,0.26340874868909642,0.31544182453033998,12060.211272510849,1.2604584726535911E-12,1.5118817841944292E-12,3.0051952718434142E-11,185561.19381205286,222575.03508798007,4424164.9715568032,4.7677055763654506E-13,5.7120172854721887E-13,8.2381667083169589E-12,70188.836656572312,84090.731234951163,1212800.0107768162,3.8275635271180697E-13,4.583650423566533E-13,2.7382234876869646E-11,56348.326651987772,67479.227841874512,4031136.5294700884]

{"sheet":"Cameron NPV 4%","index":71,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU13","v":2.8962919519623451},{"$f":"'WTP Values '!CV13","v":2.643753540594286},{"$f":"'WTP Values '!CW13","v":3.1729580002528368},{"$f":"C3","v":2.8962919519623451},{"$f":"D3","v":2.643753540594286},{"$f":"E3","v":3.1729580002528368},{"$f":"'WTP Values '!CC13","v":1.0881631496361017},{"$f":"'WTP Values '!CD13","v":0.99331316242028311},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"I3","v":1.0881631496361017},{"$f":"J3","v":0.99331316242028311},{"$f":"K3","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CI13","v":0.87137284606296628},{"$f":"'WTP Values '!CJ13","v":0.79542882062032672},{"$f":"'WTP Values '!CK13","v":0.9545725989111189},{"$f":"O3","v":0.87137284606296628},{"$f":"P3","v":0.79542882062032672},{"$f":"Q3","v":0.9545725989111189},{"$f":"'WTP Values '!BH13","v":619573.97315350838},{"$f":"'WTP Values '!BI13","v":565551.02605414158},{"$f":"'WTP Values '!BJ13","v":678758.2976688185},{"$f":"U3","v":619573.97315350838},{"$f":"V3","v":565551.02605414158},{"$f":"W3","v":678758.2976688185},{"$f":"'WTP Values '!AV13","v":232779.55994818872},{"$f":"'WTP Values '!AW13","v":212489.2769216286},{"$f":"'WTP Values '!AX13","v":255008.38602357137},{"$f":"AA3","v":232779.55994818872},{"$f":"AB3","v":212489.2769216286},{"$f":"AC3","v":255008.38602357137},{"$f":"'WTP Values '!BB13","v":186403.83817920144},{"$f":"'WTP Values '!BC13","v":170157.91326514463},{"$f":"'WTP Values '!BD13","v":204201.9062926711},{"$f":"AG3","v":186403.83817920144},{"$f":"AH3","v":170157.91326514463},{"$f":"AI3","v":204201.9062926711},{"$f":"'WTP Values '!CX13","v":0.14601267439776167},{"$f":"'WTP Values '!CY13","v":0.13332205156172741},{"$f":"'WTP Values '!CZ13","v":0.15991576522410533},{"$f":"AM3","v":0.14601267439776167},{"$f":"AN3","v":0.13332205156172741},{"$f":"AO3","v":0.15991576522410533},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"'WTP Values '!CH13","v":6.041752898466915E-2},{"$f":"AS3","v":5.5195717459066693E-2},{"$f":"AT3","v":5.042929239430971E-2},{"$f":"AU3","v":6.041752898466915E-2},{"$f":"'WTP Values '!CL13","v":4.4301517395590698E-2},{"$f":"'WTP Values '!CM13","v":4.0485159407426745E-2},{"$f":"'WTP Values '!CN13","v":4.8482491995562843E-2},{"$f":"AY3","v":4.4301517395590698E-2},{"$f":"AZ3","v":4.0485159407426745E-2},{"$f":"BA3","v":4.8482491995562843E-2},{"$f":"'WTP Values '!BK13","v":31234.990915227627},{"$f":"'WTP Values '!BL13","v":28520.216388789759},{"$f":"'WTP Values '!BM13","v":34209.136258743689},{"$f":"BE3","v":31234.990915227627},{"$f":"BF3","v":28520.216388789759},{"$f":"BG3","v":34209.136258743689},{"$f":"'WTP Values '!AY13","v":11807.452609880065},{"$f":"'WTP Values '!AZ13","v":10787.820278578285},{"$f":"'WTP Values '!BA13","v":12924.501086910934},{"$f":"BK3","v":11807.452609880065},{"$f":"BL3","v":10787.820278578285},{"$f":"BM3","v":12924.501086910934},{"$f":"'WTP Values '!BE13","v":9476.9683459978241},{"$f":"'WTP Values '!BF13","v":8660.5741009008052},{"$f":"'WTP Values '!BG13","v":10371.361275827821},{"$f":"BQ3","v":9476.9683459978241},{"$f":"BR3","v":8660.5741009008052},{"$f":"BS3","v":10371.361275827821}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":2.6777847189000967},{"$f":"D3/(1+B4)^A4","v":2.444298761644125},{"$f":"E3/(1+B4)^A4","v":2.9335780327781404},{"$f":"F3+C4","v":5.5740766708624419},{"$f":"G3+D4","v":5.0880523022384114},{"$f":"H3+E4","v":6.1065360330309773},{"$f":"I3/(1+B4)^A4","v":1.0060680007730229},{"$f":"J3/(1+B4)^A4","v":0.91837385578798358},{"$f":"K3/(1+B4)^A4","v":5.1031543508752483E-2},{"$f":"L3+I4","v":2.0942311504091249},{"$f":"M3+J4","v":1.9116870182082666},{"$f":"N3+K4","v":0.10622726096781918},{"$f":"O3/(1+B4)^A4","v":0.80563317868247608},{"$f":"P3/(1+B4)^A4","v":0.73541865811790552},{"$f":"Q3/(1+B4)^A4","v":0.88255602709977699},{"$f":"R3+O4","v":1.6770060247454424},{"$f":"S3+P4","v":1.5308474787382322},{"$f":"T3+Q4","v":1.8371286260108959},{"$f":"U3/(1+B4)^A4","v":572830.96630316973},{"$f":"V3/(1+B4)^A4","v":522883.71491692076},{"$f":"W3/(1+B4)^A4","v":627550.20124705846},{"$f":"X3+U4","v":1192404.939456678},{"$f":"Y3+V4","v":1088434.7409710623},{"$f":"Z3+W4","v":1306308.498915877},{"$f":"AA3/(1+B4)^A4","v":215217.78841363601},{"$f":"AB3/(1+B4)^A4","v":196458.28117754121},{"$f":"AC3/(1+B4)^A4","v":235769.58766972201},{"$f":"AD3+AA4","v":447997.34836182476},{"$f":"AE3+AB4","v":408947.55809916981},{"$f":"AF3+AC4","v":490777.9736932934},{"$f":"AG3/(1+B4)^A4","v":172340.82671893624},{"$f":"AH3/(1+B4)^A4","v":157320.55590342512},{"$f":"AI3/(1+B4)^A4","v":188796.14117295772},{"$f":"AJ3+AG4","v":358744.66489813768},{"$f":"AK3+AH4","v":327478.46916856978},{"$f":"AL3+AI4","v":392998.04746562883},{"$f":"AM3/(1+B4)^A4","v":0.13499692529378851},{"$f":"AN3/(1+B4)^A4","v":0.12326373110366808},{"$f":"AO3/(1+B4)^A4","v":0.14785111429743464},{"$f":"AP3+AM4","v":0.28100959969155015},{"$f":"AQ3+AN4","v":0.2565857826653955},{"$f":"AR3+AO4","v":0.30776687952153997},{"$f":"AS3/(1+B4)^A4","v":5.1031543508752483E-2},{"$f":"AT3/(1+B4)^A4","v":4.6624715601247875E-2},{"$f":"AU3/(1+B4)^A4","v":5.585940179795594E-2},{"$f":"AV3+AS4","v":0.10622726096781918},{"$f":"AW3+AT4","v":9.7054007995557579E-2},{"$f":"AX3+AU4","v":0.11627693078262509},{"$f":"AY3/(1+B4)^A4","v":4.0959243154207368E-2},{"$f":"AZ3/(1+B4)^A4","v":3.743080566515046E-2},{"$f":"BA3/(1+B4)^A4","v":4.4824789197081029E-2},{"$f":"BB3+AY4","v":8.5260760549798059E-2},{"$f":"BC3+AZ4","v":7.7915965072577198E-2},{"$f":"BD3+BA4","v":9.3307281192643865E-2},{"$f":"BE3/(1+B4)^A4","v":28878.504914226723},{"$f":"BF3/(1+B4)^A4","v":26368.54325886627},{"$f":"BG3/(1+B4)^A4","v":31628.269469992312},{"$f":"BH3+BE4","v":60113.495829454347},{"$f":"BI3+BF4","v":54888.759647656028},{"$f":"BJ3+BG4","v":65837.405728736005},{"$f":"BK3/(1+B4)^A4","v":10916.653670377278},{"$f":"BL3/(1+B4)^A4","v":9973.9462634784431},{"$f":"BM3/(1+B4)^A4","v":11949.427780058184},{"$f":"BN3+BK4","v":22724.106280257343},{"$f":"BO3+BL4","v":20761.766542056728},{"$f":"BP3+BM4","v":24873.928866969116},{"$f":"BQ3/(1+B4)^A4","v":8761.9899648648516},{"$f":"BR3/(1+B4)^A4","v":8007.1875932884659},{"$f":"BS3/(1+B4)^A4","v":9588.9065050183253},{"$f":"BT3+BQ4","v":18238.958310862676},{"$f":"BU3+BR4","v":16667.76169418927},{"$f":"BV3+BS4","v":19960.267780846145}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":2.3805408644068051},{"$f":"D4/(1+B5)^A5","v":2.1729726986054536},{"$f":"E4/(1+B5)^A5","v":2.6079401890167526},{"$f":"F4+C5","v":7.9546175352692465},{"$f":"G4+D5","v":7.2610250008438655},{"$f":"H4+E5","v":8.714476222047729},{"$f":"I4/(1+B5)^A5","v":0.89439078926254456},{"$f":"J4/(1+B5)^A5","v":0.81643101369408522},{"$f":"K4/(1+B5)^A5","v":4.5366856356637314E-2},{"$f":"L4+I5","v":2.9886219396716696},{"$f":"M4+J5","v":2.7281180319023517},{"$f":"N4+K5","v":0.15159411732445649},{"$f":"O4/(1+B5)^A5","v":0.71620496227319574},{"$f":"P4/(1+B5)^A5","v":0.65378450916546837},{"$f":"Q4/(1+B5)^A5","v":0.78458909441477098},{"$f":"R4+O5","v":2.3932109870186382},{"$f":"S4+P5","v":2.1846319879037006},{"$f":"T4+Q5","v":2.621717720425667},{"$f":"U4/(1+B5)^A5","v":509244.64317745937},{"$f":"V4/(1+B5)^A5","v":464841.71856946324},{"$f":"W4/(1+B5)^A5","v":557889.84379183478},{"$f":"X4+U5","v":1701649.5826341375},{"$f":"Y4+V5","v":1553276.4595405255},{"$f":"Z4+W5","v":1864198.3427077117},{"$f":"AA4/(1+B5)^A5","v":191327.83022092981},{"$f":"AB4/(1+B5)^A5","v":174650.69659758086},{"$f":"AC4/(1+B5)^A5","v":209598.30492372587},{"$f":"AD4+AA5","v":639325.17858275457},{"$f":"AE4+AB5","v":583598.25469675066},{"$f":"AF4+AC5","v":700376.2786170193},{"$f":"AG4/(1+B5)^A5","v":153210.36740346943},{"$f":"AH4/(1+B5)^A5","v":139857.40134222902},{"$f":"AI4/(1+B5)^A5","v":167839.08203387939},{"$f":"AJ4+AG5","v":511955.03230160708},{"$f":"AK4+AH5","v":467335.87051079876},{"$f":"AL4+AI5","v":560837.12949950818},{"$f":"AM4/(1+B5)^A5","v":0.12001177501794751},{"$f":"AN4/(1+B5)^A5","v":0.1095810081073517},{"$f":"AO4/(1+B5)^A5","v":0.13143910223585661},{"$f":"AP4+AM5","v":0.40102137470949767},{"$f":"AQ4+AN5","v":0.36616679077274722},{"$f":"AR4+AO5","v":0.43920598175739656},{"$f":"AS4/(1+B5)^A5","v":4.5366856356637314E-2},{"$f":"AT4/(1+B5)^A5","v":4.1449202393576356E-2},{"$f":"AU4/(1+B5)^A5","v":4.9658804795918381E-2},{"$f":"AV4+AS5","v":0.15159411732445649},{"$f":"AW4+AT5","v":0.13850321038913394},{"$f":"AX4+AU5","v":0.16593573557854346},{"$f":"AY4/(1+B5)^A5","v":3.6412618018006944E-2},{"$f":"AZ4/(1+B5)^A5","v":3.3275849938437407E-2},{"$f":"BA4/(1+B5)^A5","v":3.9849074374396394E-2},{"$f":"BB4+AY5","v":0.121673378567805},{"$f":"BC4+AZ5","v":0.11119181501101461},{"$f":"BD4+BA5","v":0.13315635556704025},{"$f":"BE4/(1+B5)^A5","v":25672.885712607676},{"$f":"BF4/(1+B5)^A5","v":23441.538940588613},{"$f":"BG4/(1+B5)^A5","v":28117.416389885631},{"$f":"BH4+BE5","v":85786.381542062023},{"$f":"BI4+BF5","v":78330.298588244637},{"$f":"BJ4+BG5","v":93954.82211862164},{"$f":"BK4/(1+B5)^A5","v":9704.8653618368771},{"$f":"BL4/(1+B5)^A5","v":8866.8019098117129},{"$f":"BM4/(1+B5)^A5","v":10622.997784672798},{"$f":"BN4+BK5","v":32428.97164209422},{"$f":"BO4+BL5","v":29628.568451868443},{"$f":"BP4+BM5","v":35496.926651641916},{"$f":"BQ4/(1+B5)^A5","v":7789.3771734759503},{"$f":"BR4/(1+B5)^A5","v":7118.3606136283724},{"$f":"BS4/(1+B5)^A5","v":8524.5029665971397},{"$f":"BT4+BQ5","v":26028.335484338626},{"$f":"BU4+BR5","v":23786.122307817641},{"$f":"BV4+BS5","v":28484.770747443283}]
[4,0.04,2.0348963078124629,1.8574661697611148,2.2292782035263752,9.9895138430817099,9.1184911706049796,10.943754425574104,0.76452899508000727,0.69788865219235141,3.877977894749713E-2,3.7531509347516767,3.4260066840947032,0.19037389627195361,0.6122150033874143,0.55885773846495446,0.67067004614196335,3.0054259904060525,2.7434897263686553,3.2923877665676304,435304.45524752949,397348.64919863746,476886.57660617935,2136954.0378816668,1950625.1087391628,2341084.9193138909,163547.83113347462,149292.14741787317,179165.50948152726,802873.00971622916,732890.40211462381,879541.78809854656,130964.86416568974,119550.69281386374,143469.55074114204,642919.89646729687,586886.56332466251,704306.6802406502,0.10258656825825806,9.3670304987426581E-2,0.11235469545639483,0.50360794296775568,0.45983709576017379,0.55156067721379143,3.877977894749713E-2,3.5430951920868405E-2,4.2448554461078071E-2,0.19037389627195361,0.17393416231000233,0.20838429003962153,3.1125658488156838E-2,2.8444335987452534E-2,3.4063155783889285E-2,0.15279903705596184,0.13963615099846713,0.16721951135092955,21945.290302964208,20037.925730601663,24034.885371002136,107731.67184502623,98368.224318846304,117989.70748962378,8295.7595846773784,7579.3794335374278,9080.5830276378001,40724.731226771597,37207.947885405869,44577.509679279712,6658.3922533985206,6084.8044857904624,7286.780862292565,32686.727737737147,29870.926793608101,35771.551609735849]
[5,0.04,1.6725364348355845,1.5267017948151276,1.8323041839861185,11.662050277917295,10.645192965420108,12.776058609560224,0.62838710495974492,0.5736136007366428,3.1874151511083526E-2,4.3815380397114216,3.9996202848313462,0.22224804778303714,0.50319610644888402,0.45934032406657438,0.55124189061562479,3.5086220968549364,3.2028300504352298,3.8436296571832553,357788.53146105754,326591.62561057264,391966.00416228885,2494742.5693427245,2277216.7343497355,2733050.9234761796,134424.3956603038,122707.2627890631,147260.98883921688,937297.40537653293,855597.66490368685,1026802.7769377634,107643.57189083684,98261.955055575032,117921.51274873086,750563.46835813369,685148.51838023751,822228.19298938103,8.431868124088078E-2,7.6990162767581583E-2,9.2347369767302664E-2,0.58792662420863651,0.53682725852775537,0.64390804698109405,3.1874151511083526E-2,2.9121659802049057E-2,3.4889617554310665E-2,0.22224804778303714,0.20305582211205139,0.24327390759393219,2.5583022427150402E-2,2.3379170781857764E-2,2.7997431080545192E-2,0.17838205948311225,0.16301532178032491,0.19521694243147475,18037.428965709423,16469.714321212188,19754.92379428045,125769.10081073565,114837.93864005849,137744.63128390422,6818.509673805037,6229.6974088387506,7463.5773355944102,47543.240900576631,43437.645294244619,52041.087014874123,5472.7130805047254,5001.2657462020788,5989.202711733541,38159.44081824187,34872.192539810181,41760.754321469387]
[9,0.04,0.5156742057255207,0.47071066377003018,0.56493358532872495,15.238001552154824,13.909343817288729,16.693599863099504,0.19374347517286242,0.17685578131055907,9.8273959366802551E-3,5.7250553598086231,5.2260296136516278,0.29039628679135732,0.15514475326973132,0.14162319686268546,0.16995816544575931,4.5844759440831648,4.1849184420199652,5.0222073551655564,110312.88343623944,100694.29497952573,120850.43629418103,3259709.0767010623,2975482.9816092392,3571090.2647116464,41445.550613116895,37832.939813788376,45403.311923356065,1224702.2588303396,1117950.8092594834,1341652.7913931091,33188.522701283931,30295.995095198989,36357.403736099404,980709.82574039104,895236.59542986902,1074349.2081081304,2.5997023485463781E-2,2.373750443155757E-2,2.8472418037503666E-2,0.76820341181416085,0.70143537403320455,0.84135049888459046,9.8273959366802551E-3,8.9787513593428629E-3,1.0757120410447128E-2,0.29039628679135732,0.26531912131921404,0.3178693362808187,7.8877233974731509E-3,7.2082347937854931E-3,8.6321306574313299E-3,0.23307960731632812,0.21300094469814163,0.25507659467139432,5561.276072372717,5077.9203814189068,6090.8117901689757,164333.86134477935,150050.86117292778,179981.46597597888,2102.2738201914494,1920.7320069706318,2301.1602224270782,62121.493337176573,56756.993036550193,67998.520484006774,1687.3396071819307,1541.983593050119,1846.5830023044821,49860.325119570152,45565.103166710767,54565.914569470675]
[16,0.04,1.4532540171950971E-2,1.3265394224982322E-2,1.592074983025989E-2,16.129670064976569,14.723264453366777,17.670444320860192,5.4600071222132588E-3,4.9840843656731269E-3,2.7695204578739602E-4,6.0600633056360618,5.5318365160605723,0.30738914666776213,4.3722321852178881E-3,3.9911726722716692E-3,4.7896983007256694E-3,4.8527416240108341,4.4298035728361214,5.3160873727082523,3108.7969734018361,2837.7294629608382,3405.7623994825108,3450454.5582988476,3149596.6589216511,3780056.5608882834,1168.0032131650603,1066.1939487419911,1279.5393819193655,1296367.0659274522,1183368.9372264873,1420161.0882409632,935.30669955758412,853.79055396181036,1024.6109355020549,1038097.1457793463,947622.35487072344,1137215.9401639178,7.3263852246034059E-4,6.6896159028960759E-4,8.02399178257222E-4,0.81315568402731453,0.7424806406755553,0.89058305379243319,2.7695204578739602E-4,2.5303585747521885E-4,3.0315319782069121E-4,0.30738914666776213,0.28084456312469941,0.33646981203107029,2.2228891006433209E-4,2.0313981297970921E-4,2.4326752076372465E-4,0.24671851830563943,0.22546493053897262,0.27000268370267633,156.72583005263641,143.10407833782159,171.64901024259751,173950.03898132994,158831.25325857929,190513.28050250938,59.2455050207315,54.129360633000339,64.850448215587591,65756.601221149249,60078.19125272824,71977.529110992982,47.55198214848739,43.455612597419339,52.039720745922949,52777.957185429128,48231.395569830063,57758.899405991971]
[19,0.04,1.7479991213900125E-3,1.5955846105222434E-3,1.9149753852996515E-3,16.142561451925044,14.735031792589989,17.684567147574811,6.5673912058628828E-4,5.9949430650434784E-4,3.331227211316516E-5,6.0649067166104027,5.5362577500211527,0.30763482264361852,5.2589966570503464E-4,4.8006516699070052E-4,5.7611321367967883E-4,4.8566201019824282,4.4333440241741284,5.3203361725347467,373.93148849330242,341.32701849137072,409.65100467768752,3453212.2802286805,3152113.9248730447,3783077.7120722337,140.48945100002746,128.24365620743015,153.90521470540037,1297403.1670632351,1184314.7263722748,1421296.1298161431,112.50031100635618,102.69540772072614,123.24197929836166,1038926.8287141143,948379.72724154382,1138124.8422474428,8.8123031376780063E-5,8.0463859602936634E-5,9.6513963973401904E-5,0.81380558601104491,0.74307405673441707,0.89129483839248647,3.331227211316516E-5,3.0435591528626204E-5,3.6463792094648037E-5,0.30763482264361852,0.2810690237566299,0.33673873027464868,2.6737295399819445E-5,2.4434008811013876E-5,2.9260639057337668E-5,0.24691570422909725,0.22564512986426449,0.27021847913176544,18.851254494371759,17.212806587291752,20.646240474231245,174089.06583390516,158958.19665773245,190665.5452672496,7.126152035170553,6.5107733203111025,7.8003243177945683,65809.156157942343,60126.207809017571,72035.056027267579,5.7196348355079527,5.2269164055960218,6.2594278126838274,52820.139143627064,48269.943759647394,57805.062304486557]
[25,0.04,8.7708241687872523E-6,8.0060635580783129E-6,9.6086503628575761E-6,16.143949108581328,14.736298454328175,17.686087359059762,3.2952781731639698E-6,3.0080445053985318E-6,1.6714887198285753E-7,6.0654280717992979,5.5367336611670117,0.30766126773479052,2.638773350558053E-6,2.4087924974966081E-6,2.890726680961531E-6,4.8570375897046603,4.4337251259814883,5.320793522499029,1.8762522798865231,1.7126549016017791,2.0554798275515722,3453509.1273567206,3152384.8888016772,3783402.9152925536,0.70492499522015717,0.64348004847011975,0.77224042067429277,1297514.6952210197,1184416.5331529444,1421418.3081359195,0.56448566517927623,0.51528822471269253,0.61838345192055244,1039016.137572163,948461.25243474857,1138222.6784252841,4.4216933748321289E-7,4.0373839773909019E-7,4.8427198703065231E-7,0.81387554286031638,0.74313793331707756,0.89137145641986015,1.6714887198285753E-7,1.5271473452362835E-7,1.8296205362795206E-7,0.30766126773479052,0.28109318518248866,0.33676767721357687,1.3415802893210801E-7,1.2260097410665994E-7,1.4681925013450634E-7,0.24693692974659237,0.22566452690774769,0.2702417078165274,9.458874235572591E-2,8.6367606356933913E-2,0.10359532949992688,174104.0309837489,158971.86111862483,190681.93537447028,3.575644045565908E-2,3.2668693763341236E-2,3.913919189872795E-2,65814.81328453029,60131.376414553415,72041.248348435416,2.8699048436602547E-2,2.6226766465406833E-2,3.1407533373706498E-2,52824.679700457942,48274.093169823464,57810.031378305015]
[36,0.04,1.3635519970861162E-11,1.244658853413717E-11,1.493804246834912E-11,16.143953903573948,14.736302831227647,17.686092612090345,5.122988498574938E-12,4.6764420466397522E-12,2.5985719678887493E-13,6.0654298733215066,5.5367353056591284,0.30766135911475578,4.1023564066141433E-12,3.7448177700519394E-12,4.4940544503017117E-12,4.8570390323169512,4.4337264428636916,5.3207951028537179,2.9169066601302012E-6,2.6625707760840159E-6,3.1955419124719618E-6,3453510.1531002154,3152385.8251068015,3783404.0390194026,1.0959082824268632E-6,1.0003831889584258E-6,1.2005598876196053E-6,1297515.0806021523,1184416.8849422431,1421418.730318265,8.7757494765524938E-7,8.0109038142889089E-7,9.6136688480424207E-7,1039016.4461753852,948461.53414182505,1138223.0164943219,6.8741645206056626E-13,6.276699748429748E-13,7.5287113541555802E-13,0.81387578459343857,0.74313815404007932,0.89137172117041952,2.5985719678887493E-13,2.3741723381619469E-13,2.8444108422922206E-13,0.30766135911475578,0.28109326867133888,0.33676777723857804,2.085681399548645E-13,1.9060101977959785E-13,2.2825184712290651E-13,0.24693700309052749,0.22566459393346325,0.27024178808232774,1.470519372626391E-7,1.3427098738410631E-7,1.610539850190057E-7,174104.08269523154,158971.90833562834,190681.99200983671,5.5588579651969264E-8,5.0788228980490464E-8,6.0847558052490885E-8,65814.832832507178,60131.394274465158,72041.269745755984,4.4616838802289507E-8,4.0773317424696982E-8,4.8827571994511777E-8,52824.695390172259,48274.107507946006,57810.048548742801]
[39,0.04,1.5590894174887878E-13,1.4231466426567807E-13,1.7080202280639777E-13,16.143953903578019,14.736302831231363,17.686092612094804,5.8576403181642089E-14,5.3470577741049486E-14,2.971214933039692E-15,6.0654298733230352,5.5367353056605246,0.30766135911483339,4.6906465422568709E-14,4.2818357995798558E-14,5.1385152528519835E-14,4.857039032318176,4.4337264428648098,5.32079510285506,3.3351997689343314E-8,3.0443913610764396E-8,3.6537921469248289E-8,3453510.1531010866,3152385.8251075963,3783404.0390203563,1.2530647964443759E-8,1.1438411198632603E-8,1.3727237537323202E-8,1297515.0806024794,1184416.8849425418,1421418.7303186234,1.0034218107314066E-8,9.1596912974853046E-9,1.0992297614065941E-8,1039016.4461756471,948461.53414206416,1138223.0164946087,7.8599402010749323E-15,7.1767971998454857E-15,8.6083510014105679E-15,0.81387578459364385,0.74313815404026673,0.89137172117064434,2.971214933039692E-15,2.714635727594574E-15,3.2523078347470567E-15,0.30766135911483339,0.28109326867140977,0.33676777723866297,2.3847743285466578E-15,2.1793377409587303E-15,2.6098384229722722E-15,0.24693700309058977,0.22566459393352015,0.27024178808239585,1.6813962334941765E-9,1.5352584716511521E-9,1.8414960648667607E-9,174104.08269527546,158971.90833566844,190681.99200988479,6.3560147653939668E-10,5.8071412388888284E-10,6.9573279231303E-10,65814.832832523782,60131.394274480313,72041.26974577416,5.1015026465514011E-10,4.6620332666889492E-10,5.5829591347448552E-10,52824.695390185581,48274.107507958179,57810.048548757375]
[44,0.04,4.1292366273151614E-17,3.7691932078945312E-17,4.5236787619769037E-17,16.143953903578058,14.7363028312314,17.686092612094846,1.5513916443843495E-17,1.416164240583925E-17,7.8692404627404834E-19,6.0654298733230512,5.5367353056605388,0.30766135911483411,1.2423142182103595E-17,1.1340409996658572E-17,1.3609319102601519E-17,4.8570390323181876,4.4337264428648204,5.3207951028550724,8.8332515703165202E-12,8.0630476834912496E-12,9.6770410936273347E-12,3453510.1531010955,3152385.8251076047,3783404.0390203656,3.3187327140039059E-12,3.0294546258778212E-12,3.6356485648058202E-12,1297515.0806024824,1184416.8849425446,1421418.7303186266,2.6575551389430314E-12,2.4259373693522137E-12,2.911301777640124E-12,1039016.4461756498,948461.53414206649,1138223.0164946115,2.0816992664257444E-18,1.9007693549833225E-18,2.2799153055033354E-18,0.81387578459364596,0.74313815404026862,0.89137172117064656,7.8692404627404834E-19,7.1896923617483735E-19,8.6137129044031805E-19,0.30766135911483411,0.28109326867141043,0.33676777723866375,6.3160569206971714E-19,5.7719596594733387E-19,6.9121374865524971E-19,0.24693700309059041,0.2256645939335207,0.27024178808239652,4.4531653120683422E-13,4.0661205460227692E-13,4.8771885145319115E-13,174104.08269527587,158971.90833566882,190681.99200988529,1.6833857428969106E-13,1.5380170011181888E-13,1.8426430816716613E-13,65814.832832523942,60131.394274480466,72041.269745774334,1.3511291492450122E-13,1.2347360136393332E-13,1.478642538997158E-13,52824.69539018572,48274.107507958302,57810.048548757521]
[50,0.04,5.7725548847638936E-22,5.2692244663143649E-22,6.3239737247829502E-22,16.143953903578058,14.7363028312314,17.686092612094846,2.1688012151523621E-22,1.9797571663811411E-22,1.1000973441938609E-23,6.0654298733230512,5.5367353056605388,0.30766135911483411,1.7367197998058683E-22,1.5853569322812337E-22,1.9025439458797298E-22,4.8570390323181876,4.4337264428648204,5.3207951028550724,1.2348633440688293E-16,1.1271910401919703E-16,1.3528227097849921E-16,3453510.1531010955,3152385.8251076047,3783404.0390203656,4.6394935598314856E-17,4.235091053658536E-17,5.0825328689628643E-17,1297515.0806024824,1184416.8849425446,1421418.7303186266,3.7151861914025628E-17,3.3913911639136861E-17,4.0699167459592575E-17,1039016.4461756498,948461.53414206649,1138223.0164946115,2.9101561265644006E-23,2.6572212772540241E-23,3.1872564886620481E-23,0.81387578459364596,0.74313815404026862,0.89137172117064656,1.1000973441938609E-23,1.0050984602872099E-23,1.204172465519285E-23,0.30766135911483411,0.28109326867141043,0.33676777723866375,8.82966720503094E-24,8.0690347718379624E-24,9.6629708135912147E-24,0.24693700309059041,0.2256645939335207,0.27024178808239652,6.2253979354909051E-18,5.6843204055477061E-18,6.8181702635388121E-18,174104.08269527587,158971.90833566882,190681.99200988529,2.3533251954659116E-18,2.1501038458111794E-18,2.5759624070990053E-18,65814.832832523942,60131.394274480466,72041.269745774334,1.8888399659218383E-18,1.7261256862293204E-18,2.0671000433456772E-18,52824.69539018572,48274.107507958302,57810.048548757521]

{"sheet":"Cameron NPV 5%","index":72,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU13","v":2.8962919519623451},{"$f":"'WTP Values '!CV13","v":2.643753540594286},{"$f":"'WTP Values '!CW13","v":3.1729580002528368},{"$f":"C3","v":2.8962919519623451},{"$f":"D3","v":2.643753540594286},{"$f":"E3","v":3.1729580002528368},{"$f":"'WTP Values '!CC13","v":1.0881631496361017},{"$f":"'WTP Values '!CD13","v":0.99331316242028311},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"I3","v":1.0881631496361017},{"$f":"J3","v":0.99331316242028311},{"$f":"K3","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CI13","v":0.87137284606296628},{"$f":"'WTP Values '!CJ13","v":0.79542882062032672},{"$f":"'WTP Values '!CK13","v":0.9545725989111189},{"$f":"O3","v":0.87137284606296628},{"$f":"P3","v":0.79542882062032672},{"$f":"Q3","v":0.9545725989111189},{"$f":"'WTP Values '!BH13","v":619573.97315350838},{"$f":"'WTP Values '!BI13","v":565551.02605414158},{"$f":"'WTP Values '!BJ13","v":678758.2976688185},{"$f":"U3","v":619573.97315350838},{"$f":"V3","v":565551.02605414158},{"$f":"W3","v":678758.2976688185},{"$f":"'WTP Values '!AV13","v":232779.55994818872},{"$f":"'WTP Values '!AW13","v":212489.2769216286},{"$f":"'WTP Values '!AX13","v":255008.38602357137},{"$f":"AA3","v":232779.55994818872},{"$f":"AB3","v":212489.2769216286},{"$f":"AC3","v":255008.38602357137},{"$f":"'WTP Values '!BB13","v":186403.83817920144},{"$f":"'WTP Values '!BC13","v":170157.91326514463},{"$f":"'WTP Values '!BD13","v":204201.9062926711},{"$f":"AG3","v":186403.83817920144},{"$f":"AH3","v":170157.91326514463},{"$f":"AI3","v":204201.9062926711},{"$f":"'WTP Values '!CX13","v":0.14601267439776167},{"$f":"'WTP Values '!CY13","v":0.13332205156172741},{"$f":"'WTP Values '!CZ13","v":0.15991576522410533},{"$f":"AM3","v":0.14601267439776167},{"$f":"AN3","v":0.13332205156172741},{"$f":"AO3","v":0.15991576522410533},{"$f":"'WTP Values '!CF13","v":5.5195717459066693E-2},{"$f":"'WTP Values '!CG13","v":5.042929239430971E-2},{"$f":"'WTP Values '!CH13","v":6.041752898466915E-2},{"$f":"AS3","v":5.5195717459066693E-2},{"$f":"AT3","v":5.042929239430971E-2},{"$f":"AU3","v":6.041752898466915E-2},{"$f":"'WTP Values '!CL13","v":4.4301517395590698E-2},{"$f":"'WTP Values '!CM13","v":4.0485159407426745E-2},{"$f":"'WTP Values '!CN13","v":4.8482491995562843E-2},{"$f":"AY3","v":4.4301517395590698E-2},{"$f":"AZ3","v":4.0485159407426745E-2},{"$f":"BA3","v":4.8482491995562843E-2},{"$f":"'WTP Values '!BK13","v":31234.990915227627},{"$f":"'WTP Values '!BL13","v":28520.216388789759},{"$f":"'WTP Values '!BM13","v":34209.136258743689},{"$f":"BE3","v":31234.990915227627},{"$f":"BF3","v":28520.216388789759},{"$f":"BG3","v":34209.136258743689},{"$f":"'WTP Values '!AY13","v":11807.452609880065},{"$f":"'WTP Values '!AZ13","v":10787.820278578285},{"$f":"'WTP Values '!BA13","v":12924.501086910934},{"$f":"BK3","v":11807.452609880065},{"$f":"BL3","v":10787.820278578285},{"$f":"BM3","v":12924.501086910934},{"$f":"'WTP Values '!BE13","v":9476.9683459978241},{"$f":"'WTP Values '!BF13","v":8660.5741009008052},{"$f":"'WTP Values '!BG13","v":10371.361275827821},{"$f":"BQ3","v":9476.9683459978241},{"$f":"BR3","v":8660.5741009008052},{"$f":"BS3","v":10371.361275827821}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":2.6270221786506531},{"$f":"D3/(1+B4)^A4","v":2.397962395096858},{"$f":"E3/(1+B4)^A4","v":2.8779664401386276},{"$f":"F3+C4","v":5.5233141306129987},{"$f":"G3+D4","v":5.0417159356911441},{"$f":"H3+E4","v":6.0509244403914639},{"$f":"I3/(1+B4)^A4","v":0.98699605409170221},{"$f":"J3/(1+B4)^A4","v":0.90096431965558554},{"$f":"K3/(1+B4)^A4","v":5.0064142820015138E-2},{"$f":"L3+I4","v":2.0751592037278037},{"$f":"M3+J4","v":1.8942774820758688},{"$f":"N3+K4","v":0.10525986027908182},{"$f":"O3/(1+B4)^A4","v":0.79036085810699885},{"$f":"P3/(1+B4)^A4","v":0.72147738831775665},{"$f":"Q3/(1+B4)^A4","v":0.86582548654069735},{"$f":"R3+O4","v":1.6617337041699651},{"$f":"S3+P4","v":1.5169062089380834},{"$f":"T3+Q4","v":1.8203980854518163},{"$f":"U3/(1+B4)^A4","v":561971.85773560847},{"$f":"V3/(1+B4)^A4","v":512971.45220330299},{"$f":"W3/(1+B4)^A4","v":615653.78473362222},{"$f":"X3+U4","v":1181545.830889117},{"$f":"Y3+V4","v":1078522.4782574447},{"$f":"Z3+W4","v":1294412.0824024407},{"$f":"AA3/(1+B4)^A4","v":211137.92285549996},{"$f":"AB3/(1+B4)^A4","v":192734.03802415292},{"$f":"AC3/(1+B4)^A4","v":231300.12337738898},{"$f":"AD3+AA4","v":443917.48280368868},{"$f":"AE3+AB4","v":405223.31494578149},{"$f":"AF3+AC4","v":486308.50940096035},{"$f":"AG3/(1+B4)^A4","v":169073.77612625979},{"$f":"AH3/(1+B4)^A4","v":154338.24332439422},{"$f":"AI3/(1+B4)^A4","v":185217.14856478103},{"$f":"AJ3+AG4","v":355477.61430546123},{"$f":"AK3+AH4","v":324496.15658953885},{"$f":"AL3+AI4","v":389419.05485745217},{"$f":"AM3/(1+B4)^A4","v":0.13243779990726681},{"$f":"AN3/(1+B4)^A4","v":0.12092703089499085},{"$f":"AO3/(1+B4)^A4","v":0.14504831312844021},{"$f":"AP3+AM4","v":0.27845047430502845},{"$f":"AQ3+AN4","v":0.25424908245671829},{"$f":"AR3+AO4","v":0.30496407835254558},{"$f":"AS3/(1+B4)^A4","v":5.0064142820015138E-2},{"$f":"AT3/(1+B4)^A4","v":4.5740854779419235E-2},{"$f":"AU3/(1+B4)^A4","v":5.4800479804688572E-2},{"$f":"AV3+AS4","v":0.10525986027908182},{"$f":"AW3+AT4","v":9.6170147173728945E-2},{"$f":"AX3+AU4","v":0.11521800878935773},{"$f":"AY3/(1+B4)^A4","v":4.0182782218222857E-2},{"$f":"AZ3/(1+B4)^A4","v":3.6721233022609288E-2},{"$f":"BA3/(1+B4)^A4","v":4.3975049429081946E-2},{"$f":"BB3+AY4","v":8.4484299613813554E-2},{"$f":"BC3+AZ4","v":7.7206392430036033E-2},{"$f":"BD3+BA4","v":9.2457541424644796E-2},{"$f":"BE3/(1+B4)^A4","v":28331.057519480841},{"$f":"BF3/(1+B4)^A4","v":25868.676996634702},{"$f":"BG3/(1+B4)^A4","v":31028.695019268653},{"$f":"BH3+BE4","v":59566.048434708471},{"$f":"BI3+BF4","v":54388.893385424461},{"$f":"BJ3+BG4","v":65237.831278012338},{"$f":"BK3/(1+B4)^A4","v":10709.707582657655},{"$f":"BL3/(1+B4)^A4","v":9784.8710009780352},{"$f":"BM3/(1+B4)^A4","v":11722.903480191322},{"$f":"BN3+BK4","v":22517.160192537718},{"$f":"BO3+BL4","v":20572.691279556318},{"$f":"BP3+BM4","v":24647.404567102254},{"$f":"BQ3/(1+B4)^A4","v":8595.8896562338541},{"$f":"BR3/(1+B4)^A4","v":7855.3960098873513},{"$f":"BS3/(1+B4)^A4","v":9407.1304089141231},{"$f":"BT3+BQ4","v":18072.858002231678},{"$f":"BU3+BR4","v":16515.970110788156},{"$f":"BV3+BS4","v":19778.491684741944}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":2.2693205300945061},{"$f":"D4/(1+B5)^A5","v":2.0714500767492563},{"$f":"E4/(1+B5)^A5","v":2.486095618303533},{"$f":"F4+C5","v":7.7926346607075043},7.1131660124404004,8.5370200586949974,{"$f":"I4/(1+B5)^A5","v":0.85260430112661878},{"$f":"J4/(1+B5)^A5","v":0.77828685425382615},{"$f":"K4/(1+B5)^A5","v":4.324728890617871E-2},{"$f":"L4+I5","v":2.9277635048544224},2.6725643363296951,0.14850714918526053,{"$f":"O4/(1+B5)^A5","v":0.68274342564042656},{"$f":"P4/(1+B5)^A5","v":0.62323929451917204},{"$f":"Q4/(1+B5)^A5","v":0.74793260904066283},{"$f":"R4+O5","v":2.3444771298103917},2.1401455034572554,2.5683306944924791,{"$f":"U4/(1+B5)^A5","v":485452.42002860032},{"$f":"V4/(1+B5)^A5","v":443124.0273865051},{"$f":"W4/(1+B5)^A5","v":531824.88693110645},{"$f":"X4+U5","v":1666998.2509177173},1521646.5056439498,1826236.9693335472,{"$f":"AA4/(1+B5)^A5","v":182388.87623841912},{"$f":"AB4/(1+B5)^A5","v":166490.90856205844},{"$f":"AC4/(1+B5)^A5","v":199805.74311835782},{"$f":"AD4+AA5","v":626306.35904210783},571714.22350783995,686114.25251931814,{"$f":"AG4/(1+B5)^A5","v":146052.28474355667},{"$f":"AH4/(1+B5)^A5","v":133323.1774749113},{"$f":"AI4/(1+B5)^A5","v":159997.53682304805},{"$f":"AJ4+AG5","v":501529.89904901793},457819.33406445011,549416.59168050019,{"$f":"AM4/(1+B5)^A5","v":0.1144047510266855},{"$f":"AN4/(1+B5)^A5","v":0.10446131596587049},{"$f":"AO4/(1+B5)^A5","v":0.12529818648391336},{"$f":"AP4+AM5","v":0.39285522533171396},0.35871039842258878,0.43026226483645891,{"$f":"AS4/(1+B5)^A5","v":4.324728890617871E-2},{"$f":"AT4/(1+B5)^A5","v":3.9512670147430498E-2},{"$f":"AU4/(1+B5)^A5","v":4.7338714872854827E-2},{"$f":"AV4+AS5","v":0.14850714918526053},0.13568281732115944,0.16255672366221255,{"$f":"AY4/(1+B5)^A5","v":3.4711398093702925E-2},{"$f":"AZ4/(1+B5)^A5","v":3.1721181749365543E-2},{"$f":"BA4/(1+B5)^A5","v":3.7987301094121101E-2},{"$f":"BB4+AY5","v":0.11919569770751648},0.10892757417940158,0.1304448425187659,{"$f":"BE4/(1+B5)^A5","v":24473.432691485443},{"$f":"BF4/(1+B5)^A5","v":22346.335813959355},{"$f":"BG4/(1+B5)^A5","v":26803.753391010603},{"$f":"BH4+BE5","v":84039.481126193918},76735.229199383815,92041.584669022937,{"$f":"BK4/(1+B5)^A5","v":9251.4480791773276},{"$f":"BL4/(1+B5)^A5","v":8452.5394674251456},{"$f":"BM4/(1+B5)^A5","v":10126.684790144755},{"$f":"BN4+BK5","v":31768.608271715046},29025.230746981462,34774.089357247009,{"$f":"BQ4/(1+B5)^A5","v":7425.4526778826075},{"$f":"BR4/(1+B5)^A5","v":6785.7864246948284},{"$f":"BS4/(1+B5)^A5","v":8126.2329415087979},{"$f":"BT4+BQ5","v":25498.310680114286},23301.756535482986,27904.724626250743]
[4,0.05,1.8669756162047757,1.704187104549447,2.0453170177475708,9.6596102769122805,8.8173531169898478,10.582337076442569,0.70143966855507223,0.64029852109261154,3.5579651611152729E-2,3.6292031734094947,3.3128628574223065,0.18408680079641326,0.56169470592226622,0.51274050998846943,0.61532600843530239,2.9061718357326578,2.6528860134457251,3.1836567029277814,399382.90735123766,364559.23397062341,437533.65063413407,2066381.1582689551,1886205.7396145733,2263770.6199676814,150051.77985585769,136972.48250435441,164380.67934110403,776358.13889796555,708686.70601219439,850494.93186042213,120157.5761075327,109685.30805572681,131630.3695049269,621687.47515655064,567504.64212017693,681046.96118542715,9.4121071797603262E-2,8.594058316513839E-2,0.10308312810725026,0.48697629712931723,0.4446509815877272,0.5333453929437092,3.5579651611152729E-2,3.2507171515926386E-2,3.894567787936494E-2,0.18408680079641326,0.16818998883708583,0.2015024015415775,2.855715311517561E-2,2.6097094728526112E-2,3.1252246620797793E-2,0.1477528508226921,0.13502466890792769,0.16169708913956368,20134.353641937621,18384.385776674826,22051.514248495721,104173.83476813154,95119.614976058641,114093.09891751866,7611.1892301477901,6953.9251381267231,8331.2486382894003,39379.797501862835,35979.155885108186,43105.337995536407,6108.9382945440284,5582.6832850055916,6685.4719517146032,31607.248974658316,28884.439820488577,34590.196577965347]
[5,0.05,1.4628242474550168,1.3352751889726111,1.6025594021284553,11.122434524367296,10.152628305962459,12.184896478571023,0.54959633451186218,0.50169064562711763,2.7877588031169829E-2,4.1787995079213571,3.814553503049424,0.21196438882758309,0.44010249965690168,0.40174560618434801,0.48212402851765113,3.3462743353895594,3.0546316196300731,3.6657807314454325,312926.95834994299,285641.69904368056,342819.06398231309,2379308.1166188982,2171847.4386582538,2606589.6839499944,117569.49584222931,107321.52412830488,128796.56352561625,893927.63474019489,816008.2301404993,979291.49538603844,94146.604979677199,85941.308938815608,103135.83880902211,715834.08013622789,653445.95105899253,784182.79999444925,7.3746322569478676E-2,6.7336695671444666E-2,8.0768328193450853E-2,0.56072261969879589,0.51198767725917183,0.61411372113716001,2.7877588031169829E-2,2.5470219480606484E-2,3.0514957689334272E-2,0.21196438882758309,0.19366020831769232,0.23201735923091177,2.2375276705586356E-2,2.0447756588606293E-2,2.4486952988320546E-2,0.17012812752827847,0.15547242549653398,0.18618404212788423,15775.79292338764,14404.647310475289,17277.938423948453,119949.62769151917,109524.26228653394,131371.0373414671,5963.5659197637196,5448.58230538508,6527.7513074544622,45343.363421626556,41427.73819049327,49633.089302990869,4786.5130031164481,4374.1784329079746,5238.2422093593495,36393.76197777476,33258.618253396548,39828.438787324696]
[9,0.05,0.33846454220806743,0.30895256647795155,0.37079610578393923,13.853317567702343,12.645395552673987,15.17664501215166,0.1271641976699662,0.1160799015997127,6.4502451933311604E-3,5.2048170306748514,4.7511379762193888,0.26400784693668361,0.10182979351767958,9.2954873367635582E-2,0.11155262765409829,4.1678825742011458,3.8046330402190036,4.565837137096258,72404.241238647781,66091.047554451274,79320.600374816975,2963497.8617964373,2705099.5184928048,3246583.7026368361,27202.929987730535,24831.780438665297,29800.620264199239,1113413.0193771948,1016362.1215507342,1219736.2049838309,21783.401259808616,19884.880796408048,23863.307248613368,891592.28729875269,813886.04747614416,976722.61730586283,1.7063235963877901E-2,1.5580192845374831E-2,1.8687969709599669E-2,0.69839642580618266,0.63769562934110191,0.76489660451207997,6.4502451933311604E-3,5.8932344001274631E-3,7.0604730559996227E-3,0.26400784693668361,0.24120945465444277,0.28898440818902793,5.1771344371074248E-3,4.7311497502077367E-3,5.6657287077935487E-3,0.21189955964086687,0.19364545403309066,0.23189767096271346,3650.1627171365735,3332.9105434852409,3997.7253105662112,149400.77020887696,136415.67262091755,163626.47004149068,1379.8346674059551,1260.6790726114532,1510.3744429787555,56476.485583381203,51599.459813154608,61819.46465713864,1107.4911666191733,1012.0862457717267,1212.0111178429916,45329.495179938123,41424.581958012801,49607.485621767635]
[16,0.05,3.992886479073217E-3,3.6447319335637576E-3,4.3743038712975224E-3,14.316949316339121,13.068601533742273,15.684564824935572,1.5001636572804329E-3,1.3694015525700599E-3,7.6093928927203027E-5,5.3790076828037119,4.9101452607318556,0.27284345033138624,1.2012921739187985E-3,1.0965942092847931E-3,1.3159930306416642E-3,4.3073699335680278,3.9319634548101243,4.7186429213798675,854.15717103870168,779.68004697439596,935.74987407064191,3062677.8372089202,2795631.6248901412,3355237.7684801295,320.91459457047853,292.9420013039645,351.55970236837481,1150675.8354936969,1050376.9158669596,1260557.3604094936,256.98008952750831,234.58312989592636,281.5168650676078,921431.38462769275,841124.53454166686,1009410.788408672,2.0129601678488607E-4,1.8380046827891217E-4,2.204630981076864E-4,0.72176979861423129,0.65903751645836095,0.79049555209580191,7.6093928927203027E-5,6.9522839233814512E-5,8.3292823576867079E-5,0.27284345033138624,0.24928205969670991,0.29865590715255497,6.1074965074370629E-5,5.5813657007717202E-5,6.6838940953344578E-5,0.21899124456698904,0.20012622515741962,0.23965863667852871,43.061188225477821,39.31854532892806,47.1614049598018,154400.79565412569,140981.12320916879,169102.58982708378,16.277992226006369,14.872306536577737,17.817977778009823,58366.595417355478,53326.349250646497,63888.389039959409,13.065139633351283,11.939642067184836,14.29816775887476,46846.546457539254,42810.946724133319,51267.709260754673]
[19,0.05,2.8646054461078317E-4,2.6148298984230697E-4,3.1382446654376026E-4,{"$f":"F20+C21","v":14.31970173155773},13.071113955694228,15.687580162488814,1.0762582420565156E-4,9.8244594880424139E-5,5.4591855882464984E-6,{"$f":"L20+I21","v":5.3800417901599671},4.9110892298863593,0.27289590413620152,8.6183970463724421E-5,7.8672653493936924E-5,9.4412922139751524E-5,{"$f":"R20+O21","v":4.3081980199358263},3.9327193697618998,4.7195500744542427,61.27956045866479,55.936368852211245,67.133243068800155,{"$f":"X20+U21","v":3063266.6331110755},2796169.0814990848,3355882.8086553765,23.02328654120554,21.016456559111624,25.221849990341994,{"$f":"AD20+AA21","v":1150897.0514532786},1050578.8494873578,1260799.7009518854,18.43645112025936,16.829632271961454,20.196786186394494,{"$f":"AJ20+AG21","v":921608.52863441617},841286.23965903965,1009604.8463433937,1.4441524170144695E-5,1.3186345897596128E-5,1.5816622756870099E-5,{"$f":"AP20+AM21","v":0.72190855793607722},0.65916421557909222,0.79064752385596926,5.4591855882464984E-6,4.987757727194137E-6,5.975653885741666E-6,{"$f":"AV20+AS21","v":0.27289590413620152},0.24932998385427135,0.29871332336922313,4.3816842399560639E-6,4.0042236780198098E-6,4.7952075590055805E-6,{"$f":"BB20+AY21","v":0.21903334535403313},0.20016469916857907,0.23970471074530716,3.0893268554734763,2.8208194666337687,3.3834875647479645,{"$f":"BH20+BE21","v":154430.47900986954},141008.22665002645,169135.09958397836,1.167827470846154,1.0669797532223926,1.2783102261740842,{"$f":"BN20+BK21","v":58377.816320771104},53336.601173174626,63900.671501145836,0.93732868049242346,0.85658242150111197,1.02578947450925,{"$f":"BT20+BQ21","v":46855.552646257252},42819.177073957362,51277.565412374308]
[25,0.05,3.9492028232491401E-7,3.6048572173174351E-7,4.326447368042254E-7,14.319867741336036,13.071265490465738,15.687762030222773,1.4837513116683341E-7,1.3544197927777528E-7,7.5261433182838878E-9,5.3801041615390375,4.9111461646500567,0.27289906784654933,1.1881495929451953E-7,1.0845970627923664E-7,1.3015955798454232E-7,4.3082479653195778,3.9327649621829539,4.7196047886847659,8.4481237546916124E-2,7.7115005870565023E-2,9.2551242413296889E-2,3063302.1458769264,2796201.4977754871,3355921.7137507154,3.1740367013733679E-2,2.897371073936451E-2,3.4771350911435586E-2,1150910.3939214351,1050591.028956258,1260814.3175327871,2.5416863224130833E-2,2.320167036370745E-2,2.7843696637608762E-2,921619.21293709171,841295.9927771393,1009616.5507964515,1.9909376386282719E-8,1.817896231325048E-8,2.1805115022233582E-8,0.72191692709640665,0.65917185733779282,0.79065668991421645,7.5261433182838878E-9,6.8762233642616376E-9,8.2381569260768451E-9,0.27289906784654933,0.24933287436247611,0.29871678638357352,6.0406782352983694E-9,5.5203034943757582E-9,6.6107698202629214E-9,0.21903588463018464,0.20016701969857034,0.23970748966672856,4.2590082889607086E-3,3.8888385891474963E-3,4.664544173539226E-3,154432.269338332,141009.86137293366,169137.06038462295,1.6099904966667886E-3,1.4709597998917329E-3,1.7623042506793127E-3,58378.493100813525,53337.219509890172,63901.412308217681,1.2922202170433659E-3,1.180901796418088E-3,1.4141740511927692E-3,46856.095847509132,42819.673481091144,51278.159878476028]
[36,0.05,2.3494080688417581E-14,2.1445544866748759E-14,2.5738334572380651E-14,14.319867892130707,13.07126562811206,15.687762195421987,8.8269391565970031E-15,8.0575370072611973E-15,4.4773547043826172E-16,5.3801042181939627,4.9111462163666424,0.27289907072029973,7.0683840906400328E-15,6.452342927958307E-15,7.7432821116584328E-15,4.3082480106873726,3.9327650035967436,4.7196048383843339,5.0258472416254695E-9,4.5876250253469314E-9,5.5059374116478947E-9,3063302.17813488,2796201.5272207507,3355921.7490900848,1.888256382555521E-9,1.7236660876117212E-9,2.0685717105976396E-9,1150910.4060410406,1050591.0400194554,1260814.3308097308,1.5120667693205785E-9,1.3802834142170908E-9,1.6564407672776874E-9,921619.22264215781,841296.00163636566,1009616.5614281694,1.1844225688326801E-15,1.0814790390224161E-15,1.2972013712152247E-15,0.7219169346985177,0.65917186427916996,0.79065669824018825,4.4773547043826172E-16,4.0907128294472391E-16,4.9009365233325056E-16,0.27289907072029973,0.24933287698806381,0.29871678952919606,3.5936412543153554E-16,3.2840667224762516E-16,3.9327926804739525E-16,0.21903588693673134,0.2001670218064194,0.23970749219095655,2.5337134827417729E-10,2.3134969685475536E-10,2.7749695848149944E-10,154432.27096457346,141009.86285783112,169137.06216571256,9.5779447977693248E-11,8.7508415684870392E-11,1.0484069853099328E-10,58378.493715565397,53337.220071555166,63901.412981128378,7.68750743002952E-11,7.0252664479049867E-11,8.413019222662821E-11,46856.096340924967,42819.673932001635,51278.160418458188]
[39,0.05,9.0235693826438637E-17,8.236770981599255E-17,9.8855388677572965E-17,14.319867892130711,13.071265628112064,15.687762195421991,3.3902368418780527E-17,3.094726080262695E-17,1.7196553192064767E-18,5.3801042181939644,4.9111462163666433,0.27289907072029979,2.7148137912248895E-17,2.4782056750042089E-17,2.9740275565828545E-17,4.3082480106873735,3.9327650035967445,4.7196048383843348,1.9303194661170326E-11,1.7620077698200665E-11,2.1147117399231894E-11,3063302.178134881,2796201.5272207516,3355921.7490900857,7.2523852736276141E-12,6.6202294698606748E-12,7.9449375360127467E-12,1150910.4060410408,1050591.0400194556,1260814.330809731,5.8075221521142178E-12,5.3013707244313457E-12,6.3620315218968426E-12,921619.22264215804,841296.00163636589,1009616.5614281696,4.5491114847068433E-18,4.1537276022486825E-18,4.9822705266318485E-18,0.72191693469851792,0.65917186427917018,0.79065669824018847,1.7196553192064767E-18,1.5711545188991508E-18,1.8823439548339666E-18,0.27289907072029979,0.24933287698806386,0.29871678952919611,1.3802400538546058E-18,1.2613391568926402E-18,1.5105007976458471E-18,0.2190358869367314,0.20016702180641946,0.23970749219095661,9.7314467037358843E-13,8.8856425961441521E-13,1.065805932796049E-12,154432.27096457349,141009.86285783115,169137.06216571262,3.678681901710348E-13,3.3610094004953118E-13,4.0267049809940272E-13,58378.493715565412,53337.220071555181,63901.412981128393,2.9526057050046611E-13,2.698253235142882E-13,3.2312591277785258E-13,46856.096340924982,42819.67393200165,51278.160418458203]
[44,0.05,3.2035061148265104E-21,2.9241805639275354E-21,3.5095185583797166E-21,14.319867892130711,13.071265628112064,15.687762195421991,1.2035862964112701E-21,1.0986754244837284E-21,6.1050412501596944E-23,5.3801042181939644,4.9111462163666433,0.27289907072029979,9.6380071034109109E-22,8.7980118476660607E-22,1.055825589538966E-21,4.3082480106873735,3.9327650035967445,4.7196048383843348,6.8529314188779884E-16,6.2553989731018865E-16,7.507552391595234E-16,3063302.178134881,2796201.5272207516,3355921.7490900857,2.574708475764678E-16,2.3502834287554966E-16,2.8205751958294674E-16,1150910.4060410408,1050591.0400194556,1260814.330809731,2.0617598133696959E-16,1.882068260631264E-16,2.258619180378493E-16,921619.22264215804,841296.00163636589,1009616.5614281696,1.6150046439844658E-22,1.4746372758790245E-22,1.7687827755260862E-22,0.72191693469851792,0.65917186427917018,0.79065669824018847,6.1050412501596944E-23,5.5778405364862724E-23,6.6826109644768278E-23,0.27289907072029979,0.24933287698806386,0.29871678952919611,4.9000647803033704E-23,4.4779482825805895E-23,5.3625104839511062E-23,0.2190358869367314,0.20016702180641946,0.23970749219095661,3.4548134667738472E-17,3.1545399812253155E-17,3.7837752203664419E-17,154432.27096457349,141009.86285783115,169137.06216571262,1.3059887353775586E-17,1.1932101045497176E-17,1.4295422888893685E-17,58378.493715565412,53337.220071555181,63901.412981128393,1.0482205022822931E-17,9.5792145786083858E-18,1.1471467592788193E-17,46856.096340924982,42819.67393200165,51278.160418458203]
[50,0.05,2.928702934565947E-27,2.6733384897063242E-27,3.2084650168982007E-27,14.319867892130711,13.071265628112064,15.687762195421991,1.1003402496998023E-27,1.0044288428009572E-27,5.5813385659659207E-29,5.3801042181939644,4.9111462163666433,0.27289907072029979,8.8112395217499472E-28,8.0433007439416069E-28,9.6525475264780385E-28,4.3082480106873735,3.9327650035967445,4.7196048383843348,6.2650732158611996E-22,5.7187983018401261E-22,6.8635394884717756E-22,3063302.178134881,2796201.5272207516,3355921.7490900857,2.3538448182522653E-22,2.1486714019369712E-22,2.5786205978998253E-22,1150910.4060410408,1050591.0400194556,1260814.330809731,1.8848979210120777E-22,1.7206206701006159E-22,2.0648702966498501E-22,921619.22264215804,841296.00163636589,1009616.5614281696,1.4764663061775014E-28,1.3481399324630666E-28,1.617053041140673E-28,0.72191693469851792,0.65917186427917018,0.79065669824018847,5.5813385659659207E-29,5.0993621869933358E-29,6.1093631916746848E-29,0.27289907072029979,0.24933287698806386,0.29871678952919611,4.4797273946876507E-29,4.0938208968390091E-29,4.9025035782829446E-29,0.2190358869367314,0.20016702180641946,0.23970749219095661,3.1584526377801149E-23,2.883937214123445E-23,3.4591953923038613E-23,154432.27096457349,141009.86285783115,169137.06216571262,1.1939584020483334E-23,1.0908541483891472E-23,1.3069132839108533E-23,58378.493715565412,53337.220071555181,63901.412981128393,9.5830204503062036E-24,8.7574903376535645E-24,1.0487422092714314E-23,46856.096340924982,42819.67393200165,51278.160418458203]

{"sheet":"Carbon","index":73,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Carbon"]
[null,"Number of households",{"$f":"'WTP Values '!C14","v":25813},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA14","v":0.69706749497300891}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU14","v":2.4427326595781249}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV14","v":171.41007509100001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW14","v":386.78868775899997}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!X3:X52), \"NULL\")))))","v":70971378.688779145},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!Y3:Y52), \"NULL\")))))","v":64782639.704187214},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!Z3:Z52), \"NULL\")))))","v":77751392.665634751},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AD3:AD52), \"NULL\")))))","v":26671758.69243481},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AE3:AE52), \"NULL\")))))","v":24346379.890221421},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AF3:AF52), \"NULL\")))))","v":29219305.263673872},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":21356844.149459489},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AK3:AK52), \"NULL\")))))","v":19494971.184550788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!AL3:AL52), \"NULL\")))))","v":23396601.320773285}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BH3:BH52), \"NULL\")))))","v":3572678.8578353142},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BI3:BI52), \"NULL\")))))","v":3261680.8125927942},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3913389.8005279629},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BN3:BN52), \"NULL\")))))","v":1347131.4503061015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BO3:BO52), \"NULL\")))))","v":1230275.9384260117},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BP3:BP52), \"NULL\")))))","v":1475151.3919763144},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BT3:BT52), \"NULL\")))))","v":1080045.0474683584},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BU3:BU52), \"NULL\")))))","v":986481.74579767406},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!BV3:BV52), \"NULL\")))))","v":1182547.4303653217}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!F3:F52), \"NULL\")))))","v":409.3455544625354},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!G3:G52), \"NULL\")))))","v":373.65042160932194},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!H3:H52), \"NULL\")))))","v":448.45101686013271},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!L3:L52), \"NULL\")))))","v":153.83618089656545},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!M3:M52), \"NULL\")))))","v":140.42396469457179},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!N3:N52), \"NULL\")))))","v":7.7699247308923391},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!R3:R52), \"NULL\")))))","v":123.18105370711426},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!S3:S52), \"NULL\")))))","v":112.44222581282322},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Carbon NPV 1%'!A3:A52,'Carbon NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Carbon NPV 2%'!A3:A52,'Carbon NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Carbon NPV 3%'!A3:A52,'Carbon NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Carbon NPV 4%'!A3:A52,'Carbon NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Carbon NPV 5%'!A3:A52,'Carbon NPV 5%'!T3:T52), \"NULL\")))))","v":134.94587419794675}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Carbon NPV 1%","index":74,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU14","v":77.804443771942658},{"$f":"'WTP Values '!CV14","v":71.019858165152968},{"$f":"'WTP Values '!CW14","v":85.237231833570803},{"$f":"C3","v":77.804443771942658},{"$f":"D3","v":71.019858165152968},{"$f":"E3","v":85.237231833570803},{"$f":"'WTP Values '!CC14","v":29.23969334996816},{"$f":"'WTP Values '!CD14","v":26.69042901823433},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"I3","v":29.23969334996816},{"$f":"J3","v":26.69042901823433},{"$f":"K3","v":1.4768321415648078},{"$f":"'WTP Values '!CI14","v":23.413063272441093},{"$f":"'WTP Values '!CJ14","v":21.371930733027114},{"$f":"'WTP Values '!CK14","v":25.649206561129844},{"$f":"O3","v":23.413063272441093},{"$f":"P3","v":21.371930733027114},{"$f":"Q3","v":25.649206561129844},{"$f":"'WTP Values '!BH14","v":13489553.220770953},{"$f":"'WTP Values '!BI14","v":12313257.572518149},{"$f":"'WTP Values '!BJ14","v":14778232.700698048},{"$f":"U3","v":13489553.220770953},{"$f":"V3","v":12313257.572518149},{"$f":"W3","v":14778232.700698048},{"$f":"'WTP Values '!AV14","v":5069509.9210471446},{"$f":"'WTP Values '!AW14","v":4627524.4095571497},{"$f":"'WTP Values '!AX14","v":5553722.9332505437},{"$f":"AA3","v":5069509.9210471446},{"$f":"AB3","v":4627524.4095571497},{"$f":"AC3","v":5553722.9332505437},{"$f":"'WTP Values '!BB14","v":4059302.3709625839},{"$f":"'WTP Values '!BC14","v":3705415.5659649321},{"$f":"'WTP Values '!BD14","v":4446999.6854045959},{"$f":"AG3","v":4059302.3709625839},{"$f":"AH3","v":3705415.5659649321},{"$f":"AI3","v":4446999.6854045959},{"$f":"'WTP Values '!CX14","v":3.9166533952877014},{"$f":"'WTP Values '!CY14","v":3.5757127179145933},{"$f":"'WTP Values '!CZ14","v":4.2901677030688878},{"$f":"AM3","v":3.9166533952877014},{"$f":"AN3","v":3.5757127179145933},{"$f":"AO3","v":4.2901677030688878},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"'WTP Values '!CG14","v":1.3487258785684895},{"$f":"'WTP Values '!CH14","v":1.6171777363297892},{"$f":"AS3","v":1.4768321415648078},{"$f":"AT3","v":1.3487258785684895},{"$f":"AU3","v":1.6171777363297892},{"$f":"'WTP Values '!CL14","v":1.1840308828635295},{"$f":"'WTP Values '!CM14","v":1.0814593846279312},{"$f":"'WTP Values '!CN14","v":1.2964021096022569},{"$f":"AY3","v":1.1840308828635295},{"$f":"AZ3","v":1.0814593846279312},{"$f":"BA3","v":1.2964021096022569},{"$f":"'WTP Values '!BK14","v":679060.2420847757},{"$f":"'WTP Values '!BL14","v":619948.74164103437},{"$f":"'WTP Values '!BM14","v":743819.28269050911},{"$f":"BE3","v":679060.2420847757},{"$f":"BF3","v":619948.74164103437},{"$f":"BG3","v":743819.28269050911},{"$f":"'WTP Values '!AY14","v":256049.71651976119},{"$f":"'WTP Values '!AZ14","v":233838.95105669531},{"$f":"'WTP Values '!BA14","v":280382.50881414791},{"$f":"BK3","v":256049.71651976119},{"$f":"BL3","v":233838.95105669531},{"$f":"BM3","v":280382.50881414791},{"$f":"'WTP Values '!BE14","v":205284.51634768629},{"$f":"'WTP Values '!BF14","v":187500.90891725468},{"$f":"'WTP Values '!BG14","v":224767.17787815808},{"$f":"BQ3","v":205284.51634768629},{"$f":"BR3","v":187500.90891725468},{"$f":"BS3","v":224767.17787815808}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":76.271388855938298},{"$f":"D3/(1+B4)^A4","v":69.620486388739309},{"$f":"E3/(1+B4)^A4","v":83.557721628831288},{"$f":"F3+C4","v":154.07583262788097},{"$f":"G3+D4","v":140.64034455389228},{"$f":"H3+E4","v":168.79495346240208},{"$f":"I3/(1+B4)^A4","v":28.663555876843603},{"$f":"J3/(1+B4)^A4","v":26.164522123550956},{"$f":"K3/(1+B4)^A4","v":1.4477327140131435},{"$f":"L3+I4","v":57.903249226811766},{"$f":"M3+J4","v":52.854951141785286},{"$f":"N3+K4","v":2.9245648555779513},{"$f":"O3/(1+B4)^A4","v":22.951733430488279},{"$f":"P3/(1+B4)^A4","v":20.950819265784837},{"$f":"Q3/(1+B4)^A4","v":25.143815862297661},{"$f":"R3+O4","v":46.364796702929368},{"$f":"S3+P4","v":42.32274999881195},{"$f":"T3+Q4","v":50.793022423427502},{"$f":"U3/(1+B4)^A4","v":13223755.730586171},{"$f":"V3/(1+B4)^A4","v":12070637.753669394},{"$f":"W3/(1+B4)^A4","v":14487043.133710468},{"$f":"X3+U4","v":26713308.951357126},{"$f":"Y3+V4","v":24383895.326187544},{"$f":"Z3+W4","v":29265275.834408514},{"$f":"AA3/(1+B4)^A4","v":4969620.5480317073},{"$f":"AB3/(1+B4)^A4","v":4536343.8972229678},{"$f":"AC3/(1+B4)^A4","v":5444292.6509661246},{"$f":"AD3+AA4","v":10039130.469078852},{"$f":"AE3+AB4","v":9163868.3067801185},{"$f":"AF3+AC4","v":10998015.584216669},{"$f":"AG3/(1+B4)^A4","v":3979318.0776027683},{"$f":"AH3/(1+B4)^A4","v":3632404.2407263326},{"$f":"AI3/(1+B4)^A4","v":4359376.2233159458},{"$f":"AJ3+AG4","v":8038620.4485653527},{"$f":"AK3+AH4","v":7337819.8066912647},{"$f":"AL3+AI4","v":8806375.9087205417},{"$f":"AM3/(1+B4)^A4","v":3.8394798502967369},{"$f":"AN3/(1+B4)^A4","v":3.5052570511857595},{"$f":"AO3/(1+B4)^A4","v":4.205634450611595},{"$f":"AP3+AM4","v":7.7561332455844383},{"$f":"AQ3+AN4","v":7.0809697691003528},{"$f":"AR3+AO4","v":8.4958021536804829},{"$f":"AS3/(1+B4)^A4","v":1.4477327140131435},{"$f":"AT3/(1+B4)^A4","v":1.3221506504935687},{"$f":"AU3/(1+B4)^A4","v":1.5853129461129196},{"$f":"AV3+AS4","v":2.9245648555779513},{"$f":"AW3+AT4","v":2.670876529062058},{"$f":"AX3+AU4","v":3.2024906824427086},{"$f":"AY3/(1+B4)^A4","v":1.1607007968469067},{"$f":"AZ3/(1+B4)^A4","v":1.0601503623448008},{"$f":"BA3/(1+B4)^A4","v":1.2708578664858905},{"$f":"BB3+AY4","v":2.3447316797104363},{"$f":"BC3+AZ4","v":2.141609746972732},{"$f":"BD3+BA4","v":2.5672599760881472},{"$f":"BE3/(1+B4)^A4","v":665680.07262501295},{"$f":"BF3/(1+B4)^A4","v":607733.30226549786},{"$f":"BG3/(1+B4)^A4","v":729163.10429419577},{"$f":"BH3+BE4","v":1344740.3147097887},{"$f":"BI3+BF4","v":1227682.0439065322},{"$f":"BJ3+BG4","v":1472982.386984705},{"$f":"BK3/(1+B4)^A4","v":251004.52555608391},{"$f":"BL3/(1+B4)^A4","v":229231.39991833674},{"$f":"BM3/(1+B4)^A4","v":274857.86571331037},{"$f":"BN3+BK4","v":507054.24207584513},{"$f":"BO3+BL4","v":463070.35097503208},{"$f":"BP3+BM4","v":555240.37452745833},{"$f":"BQ3/(1+B4)^A4","v":201239.60038004734},{"$f":"BR3/(1+B4)^A4","v":183806.40027179167},{"$f":"BS3/(1+B4)^A4","v":220338.37651030102},{"$f":"BT3+BQ4","v":406524.11672773364},{"$f":"BU3+BR4","v":371307.30918904638},{"$f":"BV3+BS4","v":445105.55438845907}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":74.028258592332051},{"$f":"D4/(1+B5)^A5","v":67.572958182841049},{"$f":"E4/(1+B5)^A5","v":81.100301396224296},{"$f":"F4+C5","v":228.10409122021304},208.21330273673334,249.89525485862637,{"$f":"I4/(1+B5)^A5","v":27.820564938637936},{"$f":"J4/(1+B5)^A5","v":25.395027398353449},{"$f":"K4/(1+B5)^A5","v":1.4051551090537073},{"$f":"L4+I5","v":85.72381416544971},78.249978540138727,4.3297199646316589,{"$f":"O4/(1+B5)^A5","v":22.276726345493483},{"$f":"P4/(1+B5)^A5","v":20.334658770383449},{"$f":"Q4/(1+B5)^A5","v":24.40433995725294},{"$f":"R4+O5","v":68.641523048422854},62.657408769195399,75.197362380680445,{"$f":"U4/(1+B5)^A5","v":12834847.030708669},{"$f":"V4/(1+B5)^A5","v":11715642.082914988},{"$f":"W4/(1+B5)^A5","v":14060981.338182211},{"$f":"X4+U5","v":39548155.982065797},36099537.409102529,43326257.172590725,{"$f":"AA4/(1+B5)^A5","v":4823464.7428583568},{"$f":"AB4/(1+B5)^A5","v":4402930.6942563076},{"$f":"AC4/(1+B5)^A5","v":5284176.8094625985},{"$f":"AD4+AA5","v":14862595.211937208},13566799.001036426,16282192.393679269,{"$f":"AG4/(1+B5)^A5","v":3862286.9215916209},{"$f":"AH4/(1+B5)^A5","v":3525575.7693395745},{"$f":"AI4/(1+B5)^A5","v":4231167.6134604802},{"$f":"AJ4+AG5","v":11900907.370156974},10863395.576030839,13037543.522181023,{"$f":"AM4/(1+B5)^A5","v":3.7265613158647204},{"$f":"AN4/(1+B5)^A5","v":3.4021679598348054},{"$f":"AO4/(1+B5)^A5","v":4.0819473635487062},{"$f":"AP4+AM5","v":11.482694561449158},10.483137728935159,12.57774951722919,{"$f":"AS4/(1+B5)^A5","v":1.4051551090537073},{"$f":"AT4/(1+B5)^A5","v":1.2832663954451844},{"$f":"AU4/(1+B5)^A5","v":1.5386891268793486},{"$f":"AV4+AS5","v":4.3297199646316589},3.9541429245072424,4.7411798093220572,{"$f":"AY4/(1+B5)^A5","v":1.126564758111374},{"$f":"AZ4/(1+B5)^A5","v":1.0289714970137862},{"$f":"BA4/(1+B5)^A5","v":1.2334821246275511},{"$f":"BB4+AY5","v":3.4712964378218105},3.1705812439865184,3.8007421007156985,{"$f":"BE4/(1+B5)^A5","v":646102.52016159648},{"$f":"BF4/(1+B5)^A5","v":589859.95574642543},{"$f":"BG4/(1+B5)^A5","v":707718.52526028396},{"$f":"BH4+BE5","v":1990842.8348713852},1817541.9996529575,2180700.9122449891,{"$f":"BK4/(1+B5)^A5","v":243622.51958998773},{"$f":"BL4/(1+B5)^A5","v":222489.7383563995},{"$f":"BM4/(1+B5)^A5","v":266774.33654175856},{"$f":"BN4+BK5","v":750676.76166583283},685560.08933143155,822014.71106921695,{"$f":"BQ4/(1+B5)^A5","v":195321.17350177022},{"$f":"BR4/(1+B5)^A5","v":178400.68122984612},{"$f":"BS4/(1+B5)^A5","v":213858.2574512701},{"$f":"BT4+BQ5","v":601845.29022950388},549707.99041889247,658963.8118397292]
[4,0.01,71.139701443522256,64.936284632269533,77.935795573403851,299.24379266373529,273.14958736900286,327.83105043203022,26.735016078438843,24.404122177420255,1.3503264407502209,112.45883024388856,102.65410071755898,5.68004640538188,21.407496157441756,19.541207390103608,23.452091018996686,90.04901920586461,82.198616159299007,98.649453399677128,12334035.720954668,11258501.764677024,13512326.690132791,51882191.703020468,47358039.173779555,56838583.862723514,4635254.8101927424,4231129.855300392,5077990.0506654773,19497850.022129949,17797928.856336817,21360182.444344744,3711581.8164025918,3388009.0173202143,4066068.9107477879,15612489.186559565,14251404.593351053,17103612.432928812,3.581152177056016,3.2694165380304514,3.9226711835837595,15.063846738505173,13.75255426696561,16.500420700812949,1.3503264407502209,1.2331937827581352,1.4786500072004802,5.68004640538188,5.1873367072653771,6.2198298165225374,1.0826065893320689,0.98882138366330741,1.1853520770379802,4.5539030271538792,4.1594026276498255,4.9860941777536789,620891.82239610667,566843.82346981869,680103.59220149834,2611734.6572674918,2384385.8231227761,2860804.5044464874,234116.45279935806,213808.26540962444,256364.8938290739,984793.21446519089,899368.35474105598,1078379.6048982909,187699.80859651905,171439.54810422662,205513.58191601635,789545.09882602294,721147.53852311906,864477.39375574561]
[5,0.01,67.686984950099728,61.784646708269889,74.153235324427712,366.93077761383501,334.93423407727278,401.98428575645795,25.437450456249302,23.219684887978271,1.2847892754419827,137.89628070013785,125.87378560553725,6.964835680823863,20.368498051379156,18.592788326091011,22.313859907205742,110.41751725724376,100.79140448539002,120.96331330688287,11735411.778204335,10712078.12295022,12856515.205394221,63617603.481224805,58070117.296729773,69695099.068117738,4410285.9052125281,4025774.8771268311,4831533.2952166582,23908135.927342478,21823703.733463649,26191715.739561401,3531442.7450521979,3223574.329282443,3868725.0520210685,19143931.931611761,17474978.922633495,20972337.484949879,3.4073434185670077,3.1107376544300198,3.7322870349437012,18.471190157072179,16.863291921395628,20.232707735756652,1.2847892754419827,1.1733415704643368,1.406884745830729,6.964835680823863,6.3606782777297139,7.6267145623532659,1.030063022926434,0.94082961772746565,1.1278218290350297,5.5839660500803134,5.100232245377291,6.1139160067887088,590757.26472551899,539332.44826334959,647095.23199781857,3202491.9219930107,2923718.2713861256,3507899.7364443061,222753.77174279417,203431.22826397457,243922.39998531097,1207546.9862079851,1102799.5830050306,1322302.0048836018,178589.92744994216,163118.84751997827,195539.12153024841,968135.02627596515,884266.38604309736,1060016.5152859939]
[9,0.01,50.218525370391148,45.839445360246231,55.015984715254639,595.31078839188194,543.39939605124709,652.18181922769736,18.872627463565895,17.227216362186429,0.95321460797752089,223.72378821354042,204.21841698317581,11.299792966767015,15.111855505220573,13.79441576469182,16.55516404944721,179.14207055114471,163.52460498821952,196.25163601566337,8706770.9479187429,7947536.2565428466,9538543.2737606075,103213597.75349113,94213321.473695368,113073764.60242486,3272092.1870707064,2986814.6431920393,3584625.2797727818,38788709.250400826,35406913.42297814,42493603.419290997,2620058.3054072978,2391643.6720849015,2870295.7787116142,31059234.892316148,28351515.09288989,34025651.496930704,2.5279861710059883,2.3079275570449949,2.7690692869844846,29.967774429964869,27.359110276580875,32.825671566182834,0.95321460797752089,0.87052900151982715,1.0438000356169308,11.299792966767015,10.319604217576604,12.373629403561869,0.76422736347420528,0.69802305512490581,0.83675686214168021,9.0594614418670023,8.2746486918375481,9.9192555659465622,438296.35354909749,400143.10367281747,480094.78260995756,5195742.922679292,4743458.8084796276,5691238.4708706336,165266.1282795009,150930.29044262649,180971.61871073989,1959131.7824428037,1789188.9403943259,2145311.042421923,132499.96006105188,121021.61129809527,145074.95558725297,1570708.3213627087,1434639.3149330309,1719777.4237609424]
[16,0.01,20.305745636204858,18.535074670644811,22.245587326862474,821.21755166531091,749.60697891444261,899.66983174212794,7.6311036601638511,6.9657854524870801,0.3854301420351624,308.62182441261064,281.71461305601309,15.587804715517313,6.1104441382305943,5.5777403986266174,6.6940426401274031,247.1223694360846,225.57843459921068,270.72462179704814,3520562.8774869614,3213568.0701413993,3856888.1110777026,142380786.13467652,129965111.84331837,155982659.70489389,1323062.9764378821,1207711.6554065219,1449435.0161681944,53508133.002123401,48843023.375721253,58618949.365411334,1059414.5708028809,967055.6373291749,1160597.519606869,42845500.757287264,39110263.520469807,46937604.291714177,1.0221854142805396,0.93320521808421075,1.1196668196809725,41.339856132480698,37.741263882966742,45.282259554155722,0.3854301420351624,0.35199640657356324,0.42205815208575648,15.587804715517313,14.235656861865197,17.069137402089027,0.3090135828656615,0.28224402252022035,0.33834071941936739,12.497318862292872,11.414687709519868,13.683385097410447,177224.12601329567,161796.94687037545,194125.22500500758,7167407.9577342998,6543492.4162009563,7850932.6794110937,66824.980191524257,61028.317018911766,73175.459251521097,2702577.2707957118,2468145.0256702867,2959407.2813250432,53576.055170137421,48934.811155400479,58660.72579015536,2166756.0326501275,1979051.965301438,2372393.4336303999]
[19,0.01,11.86491844392447,10.830291743985095,12.99839385852534,{"$f":"F20+C21","v":864.56229875634449},789.17204282817909,947.15537469383059,4.4589558141387196,4.0702014972685188,0.22521198103278012,{"$f":"L20+I21","v":324.91121678958928},296.58381382991206,16.410545841456958,3.5704141406654872,3.2591482291145502,3.9114185417378668,{"$f":"R20+O21","v":260.16575432480596},237.48470739752872,285.01375899256101,2057111.9212491959,1877730.75410954,2253631.2482751892,{"$f":"X20+U21","v":149895797.41654116},136824810.46043023,164215592.52736583,773083.37220683275,705682.05432585906,846924.24325168331,{"$f":"AD20+AA21","v":56332349.907360293},51421010.769060478,61712920.66428753,619030.08666027663,565063.52798933978,678152.63537055789,{"$f":"AJ20+AG21","v":45106932.445574142},41174545.363351479,49415021.613053322,0.59727659315220771,0.54528427580969829,0.65423628060210159,{"$f":"AP20+AM21","v":43.521818275409139},39.733288450130232,47.672305996910438,0.22521198103278012,0.2056762027543243,0.24661421662656594,{"$f":"AV20+AS21","v":16.410545841456958},14.987030167393083,17.970064863095342,0.18056076464529291,0.16491895291531319,0.19769700232095558,{"$f":"BB20+AY21","v":13.156940815456942},12.017167224100323,14.405608904236965,103554.42440362166,94540.117535510406,113429.96232978444,{"$f":"BH20+BE21","v":7545711.4713358562},6888864.9953636555,8265313.3641976416,39046.728654751889,35659.660924162403,42757.39840688197,{"$f":"BN20+BK21","v":2845222.2106890054},2598416.3791073007,3115607.985862196,31305.204769603624,28593.263888446276,34276.245740055143,{"$f":"BT20+BQ21","v":2281119.7503431304},2083508.4601024212,2497610.9148844383]
[25,0.01,3.0965585541982481,2.8265371315276431,3.3923779487978782,900.62525787825678,822.09029425043934,986.66348834719906,1.1637178826234129,1.0622590726808692,5.8776812472073017E-2,338.46403993048818,308.95503331259658,17.095068917121999,0.93182237210989138,0.85058682669938579,1.020819199197281,271.01788953430253,247.39076194938244,296.90236384442261,536874.10889445967,490058.42362923175,588162.5864380392,156148309.26277268,142532100.21108881,171065417.24099699,201762.69568387221,184172.00355775509,221034.01069240185,58682106.813106328,53565903.985014431,64287114.031742282,161557.19225659809,147472.76262626197,176987.25482466992,46988450.368851118,42892034.026039906,51476240.228534706,0.15587986992821751,0.14231068647529818,0.17074545946016609,45.337217299441427,41.390658843469616,49.660831780288824,5.8776812472073017E-2,5.3678279209752183E-2,6.4362461966430848E-2,17.095068917121999,15.612175003182278,18.719639203207247,4.7123541805823267E-2,4.3041273044807961E-2,5.1595832417185974E-2,13.705748251866984,12.518431980830192,15.006501269989041,27026.088736101534,24673.495317567656,29603.450020723543,7860461.1252682218,7176216.0134239374,8610079.3323778696,10190.58682963329,9306.6150093148535,11159.013727556619,2963903.2269956763,2706802.5345020583,3245567.4388659606,8170.1699070575587,7462.395658653194,8945.5652353445439,2376270.7052565543,2170416.5759604871,2601792.2335187173]
[36,0.01,0.10406168091636653,9.4987451369363166E-2,0.11400286656194844,909.76715669793953,830.43501501519575,996.67872798282167,3.9107427442004815E-2,3.5697844150876339E-2,1.9752295323004539E-3,341.8996575528887,312.09111641671626,17.268594352910913,3.1314441713290231E-2,2.8584473182866676E-2,3.4305232702978083E-2,273.76888735806256,249.90192993504772,299.91610496021661,18041.97183233923,16468.70305130933,19765.551442222655,157733310.3846685,143978888.45879611,172801836.15916964,6780.3546716775163,6189.2090630649282,7427.9786058471182,59277766.193429574,54109630.768304393,64939667.673500158,5429.224959288098,4955.9093747679981,5947.7613342264349,47465411.963263549,43327414.481791511,51998755.642876498,5.2384351859785239E-3,4.7824347538669059E-3,5.7380021108183622E-3,45.797417865317065,41.810799420160109,50.164919685291856,1.9752295323004539E-3,1.803890307739114E-3,2.1629385858252062E-3,17.268594352910913,15.770648156123279,18.909655023927009,1.5836144820830962E-3,1.4464274269093197E-3,1.7339084521208708E-3,13.84487000386158,12.645501744362518,15.158826463012023,908.22768994974774,829.16739725368313,994.84143966970908,7940249.6273723496,7249059.0079202969,8697476.9191071987,342.46069514109195,312.75429951026433,375.00525358514079,2993988.6628365042,2734278.2406060323,3278511.9392328155,274.56338997628137,250.77821791860464,300.62100840136986,2400391.3105422747,2192447.6355609433,2628202.0206533787]
[39,0.01,3.3469885418510564E-2,3.0551295015924653E-2,3.6667319301489851E-2,909.92197648797151,830.57633444370367,996.84833796517762,1.2578319934583658E-2,1.1481678393970317E-2,6.3530307735935009E-4,341.95784038879856,312.1442265787602,17.271533039070533,1.0071822469702304E-2,9.1937688662548384E-3,1.1033765721570558E-2,273.8154760278623,249.94445704106192,299.96714323748927,5802.930767932804,5296.9123625996181,6357.2944063487812,157760152.67922157,144003390.09211636,172831242.74281508,2180.799809877155,1990.6666541209981,2389.0983754976965,59287853.797986485,54118838.884482883,64950718.793162957,1746.2291181394,1593.9942297426326,1913.0085983638673,47473489.398308143,43334787.732368119,52007604.54049968,1.6848644371592109E-3,1.5381987089183485E-3,1.8455426770840988E-3,45.8052114491651,41.817914580494971,50.173456509550093,6.3530307735935009E-4,5.8019437487381723E-4,6.956768908338778E-4,17.271533039070533,15.773331929018601,18.912872977882401,5.0934594555524773E-4,4.6522177826201092E-4,5.5768575625175386E-4,13.847226057112389,12.647653694903376,15.161406119040333,292.11787133217109,266.6893090180771,319.9758902808033,7941600.8607852729,7250292.6178448498,8698957.0138111133,110.14736765522586,100.59274919043452,120.61483879855449,2994498.16539738,2734743.546898948,3279069.8605935858,88.309213552004564,80.659068211090769,96.690257326109261,2400799.7975666267,2192820.7357328879,2628649.2754064254]
[44,0.01,4.1415769149425463E-3,3.7804293793481272E-3,4.5372286535492884E-3,909.97980715772997,830.62912225073285,996.91169329510899,1.5564463044448495E-3,1.4207474446555242E-3,7.861265511618031E-5,341.97957373676667,312.1640651035467,17.272630742334343,1.2462913126332106E-3,1.1376406110055034E-3,1.3653225526750123E-3,273.83287854453744,249.96034241994778,299.98620784000155,718.05695797777332,655.44203952618739,786.65413477233108,157770179.22603151,144012542.31913328,172842227.14233643,269.85303462387083,246.32588241529544,295.62798186383276,59291621.875230774,54122278.441697791,64954846.777392551,216.07908462951818,197.24147907607301,236.71644375240783,47476506.606111243,43337541.902355395,52010909.916873515,2.0848579463277953E-4,1.9033731916893301E-4,2.2836818385776563E-4,45.808122628502424,41.820572344644617,50.176645315479632,7.861265511618031E-5,7.1793482383061442E-5,8.6083334774224912E-5,17.272630742334343,15.774334413158282,18.914074997549616,6.302666960026513E-5,5.7566727614575942E-5,6.9008256975004698E-5,13.848106126368732,12.648457524575532,15.16236971184609,36.146781419286832,33.000241019062294,39.593943748377995,7942105.5942773744,7250753.4148020279,8699509.8815550599,13.629679020958935,12.447386737311653,14.924928057606705,2994688.4826322314,2734917.3552638646,3279278.2639634605,10.927417158752535,9.9807851358546866,11.96449084406483,2400952.3819242273,2192960.1018489772,2628816.3408824601]
[50,0.01,2.4298205635961911E-4,2.2179390202851503E-4,2.6619453678031852E-4,909.98647090033069,830.63520491171482,996.91899363613595,9.1315103264860112E-5,8.3353790780645785E-5,4.6121235916450452E-6,341.98207803833049,312.16635106743593,17.272757229058996,7.3118629011613412E-5,6.6744204137076963E-5,8.0102069394440064E-5,273.83488381081247,249.96217286867775,299.98840462597099,42.127662920680635,38.454110079185881,46.152188704052975,157771334.57020089,144013596.91672519,172843492.85845801,15.831999891447447,14.451686078295742,17.344189526349712,59292056.065202296,54122674.776791885,64955322.438914038,12.677137572926821,11.571954636989243,13.887910199029609,47476854.274506874,43337859.261292286,52011290.790507622,1.2231647061502121E-5,1.116689467888008E-5,1.3398126380478253E-5,45.808458079394654,41.820878594879325,50.177012756873737,4.6121235916450452E-6,4.2120497435929809E-6,5.0504206806515001E-6,17.272757229058996,15.774449927923994,18.914213504499248,3.6977098577398179E-6,3.3773806791362651E-6,4.0486434346015953E-6,13.848207535448372,12.64855014868057,15.162480745220879,2.1206944746942669,1.9360901868669136,2.3229359417803868,7942163.7539716586,7250806.511754333,8699573.58768804,0.79963924467647007,0.73027537284729938,0.87563017298375123,2994710.4126059087,2734937.3829448605,3279302.2779757446,0.64110032155950225,0.58556239475927618,0.70194436763877832,2400969.9639942292,2192976.1608005469,2628835.5915903351]

{"sheet":"Carbon NPV 2%","index":75,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU14","v":77.804443771942658},{"$f":"'WTP Values '!CV14","v":71.019858165152968},{"$f":"'WTP Values '!CW14","v":85.237231833570803},{"$f":"C3","v":77.804443771942658},{"$f":"D3","v":71.019858165152968},{"$f":"E3","v":85.237231833570803},{"$f":"'WTP Values '!CC14","v":29.23969334996816},{"$f":"'WTP Values '!CD14","v":26.69042901823433},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"I3","v":29.23969334996816},{"$f":"J3","v":26.69042901823433},{"$f":"K3","v":1.4768321415648078},{"$f":"'WTP Values '!CI14","v":23.413063272441093},{"$f":"'WTP Values '!CJ14","v":21.371930733027114},{"$f":"'WTP Values '!CK14","v":25.649206561129844},{"$f":"O3","v":23.413063272441093},{"$f":"P3","v":21.371930733027114},{"$f":"Q3","v":25.649206561129844},{"$f":"'WTP Values '!BH14","v":13489553.220770953},{"$f":"'WTP Values '!BI14","v":12313257.572518149},{"$f":"'WTP Values '!BJ14","v":14778232.700698048},{"$f":"U3","v":13489553.220770953},{"$f":"V3","v":12313257.572518149},{"$f":"W3","v":14778232.700698048},{"$f":"'WTP Values '!AV14","v":5069509.9210471446},{"$f":"'WTP Values '!AW14","v":4627524.4095571497},{"$f":"'WTP Values '!AX14","v":5553722.9332505437},{"$f":"AA3","v":5069509.9210471446},{"$f":"AB3","v":4627524.4095571497},{"$f":"AC3","v":5553722.9332505437},{"$f":"'WTP Values '!BB14","v":4059302.3709625839},{"$f":"'WTP Values '!BC14","v":3705415.5659649321},{"$f":"'WTP Values '!BD14","v":4446999.6854045959},{"$f":"AG3","v":4059302.3709625839},{"$f":"AH3","v":3705415.5659649321},{"$f":"AI3","v":4446999.6854045959},{"$f":"'WTP Values '!CX14","v":3.9166533952877014},{"$f":"'WTP Values '!CY14","v":3.5757127179145933},{"$f":"'WTP Values '!CZ14","v":4.2901677030688878},{"$f":"AM3","v":3.9166533952877014},{"$f":"AN3","v":3.5757127179145933},{"$f":"AO3","v":4.2901677030688878},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"'WTP Values '!CG14","v":1.3487258785684895},{"$f":"'WTP Values '!CH14","v":1.6171777363297892},{"$f":"AS3","v":1.4768321415648078},{"$f":"AT3","v":1.3487258785684895},{"$f":"AU3","v":1.6171777363297892},{"$f":"'WTP Values '!CL14","v":1.1840308828635295},{"$f":"'WTP Values '!CM14","v":1.0814593846279312},{"$f":"'WTP Values '!CN14","v":1.2964021096022569},{"$f":"AY3","v":1.1840308828635295},{"$f":"AZ3","v":1.0814593846279312},{"$f":"BA3","v":1.2964021096022569},{"$f":"'WTP Values '!BK14","v":679060.2420847757},{"$f":"'WTP Values '!BL14","v":619948.74164103437},{"$f":"'WTP Values '!BM14","v":743819.28269050911},{"$f":"BE3","v":679060.2420847757},{"$f":"BF3","v":619948.74164103437},{"$f":"BG3","v":743819.28269050911},{"$f":"'WTP Values '!AY14","v":256049.71651976119},{"$f":"'WTP Values '!AZ14","v":233838.95105669531},{"$f":"'WTP Values '!BA14","v":280382.50881414791},{"$f":"BK3","v":256049.71651976119},{"$f":"BL3","v":233838.95105669531},{"$f":"BM3","v":280382.50881414791},{"$f":"'WTP Values '!BE14","v":205284.51634768629},{"$f":"'WTP Values '!BF14","v":187500.90891725468},{"$f":"'WTP Values '!BG14","v":224767.17787815808},{"$f":"BQ3","v":205284.51634768629},{"$f":"BR3","v":187500.90891725468},{"$f":"BS3","v":224767.17787815808}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":74.783202395177483},{"$f":"D3/(1+B4)^A4","v":68.262070516294671},{"$f":"E3/(1+B4)^A4","v":81.927366237572855},{"$f":"F3+C4","v":152.58764616712014},{"$f":"G3+D4","v":139.28192868144765},{"$f":"H3+E4","v":167.16459807114364},{"$f":"I3/(1+B4)^A4","v":28.104280420961324},{"$f":"J3/(1+B4)^A4","v":25.654007130175248},{"$f":"K3/(1+B4)^A4","v":1.4194849496009303},{"$f":"L3+I4","v":57.34397377092948},{"$f":"M3+J4","v":52.344436148409578},{"$f":"N3+K4","v":2.8963170911657379},{"$f":"O3/(1+B4)^A4","v":22.503905490620042},{"$f":"P3/(1+B4)^A4","v":20.542032615366313},{"$f":"Q3/(1+B4)^A4","v":24.653216610082509},{"$f":"R3+O4","v":45.916968763061135},{"$f":"S3+P4","v":41.913963348393423},{"$f":"T3+Q4","v":50.302423171212354},{"$f":"U3/(1+B4)^A4","v":12965737.428653358},{"$f":"V3/(1+B4)^A4","v":11835118.774046665},{"$f":"W3/(1+B4)^A4","v":14204375.913781283},{"$f":"X3+U4","v":26455290.649424311},{"$f":"Y3+V4","v":24148376.346564814},{"$f":"Z3+W4","v":28982608.614479333},{"$f":"AA3/(1+B4)^A4","v":4872654.6722867591},{"$f":"AB3/(1+B4)^A4","v":4447831.9968830738},{"$f":"AC3/(1+B4)^A4","v":5338065.1030858746},{"$f":"AD3+AA4","v":9942164.5933339037},{"$f":"AE3+AB4","v":9075356.4064402245},{"$f":"AF3+AC4","v":10891788.036336418},{"$f":"AG3/(1+B4)^A4","v":3901674.7125745714},{"$f":"AH3/(1+B4)^A4","v":3561529.7635187735},{"$f":"AI3/(1+B4)^A4","v":4274317.26778604},{"$f":"AJ3+AG4","v":7960977.0835371558},{"$f":"AK3+AH4","v":7266945.3294837056},{"$f":"AL3+AI4","v":8721316.9531906359},{"$f":"AM3/(1+B4)^A4","v":3.7645649704802975},{"$f":"AN3/(1+B4)^A4","v":3.4368634351351339},{"$f":"AO3/(1+B4)^A4","v":4.1235752624652902},{"$f":"AP3+AM4","v":7.6812183657679984},{"$f":"AQ3+AN4","v":7.0125761530497268},{"$f":"AR3+AO4","v":8.413742965534178},{"$f":"AS3/(1+B4)^A4","v":1.4194849496009303},{"$f":"AT3/(1+B4)^A4","v":1.296353208927806},{"$f":"AU3/(1+B4)^A4","v":1.5543807538733077},{"$f":"AV3+AS4","v":2.8963170911657379},{"$f":"AW3+AT4","v":2.6450790874962955},{"$f":"AX3+AU4","v":3.1715584902030969},{"$f":"AY3/(1+B4)^A4","v":1.1380535206300746},{"$f":"AZ3/(1+B4)^A4","v":1.0394649986812103},{"$f":"BA3/(1+B4)^A4","v":1.2460612356807543},{"$f":"BB3+AY4","v":2.3220844034936041},{"$f":"BC3+AZ4","v":2.1209243833091413},{"$f":"BD3+BA4","v":2.5424633452830112},{"$f":"BE3/(1+B4)^A4","v":652691.50527179521},{"$f":"BF3/(1+B4)^A4","v":595875.37643313571},{"$f":"BG3/(1+B4)^A4","v":714935.8734049492},{"$f":"BH3+BE4","v":1331751.7473565708},{"$f":"BI3+BF4","v":1215824.1180741701},{"$f":"BJ3+BG4","v":1458755.1560954582},{"$f":"BK3/(1+B4)^A4","v":246106.99396363052},{"$f":"BL3/(1+B4)^A4","v":224758.69959313274},{"$f":"BM3/(1+B4)^A4","v":269494.91427734325},{"$f":"BN3+BK4","v":502156.71048339171},{"$f":"BO3+BL4","v":458597.65064982802},{"$f":"BP3+BM4","v":549877.42309149122},{"$f":"BQ3/(1+B4)^A4","v":197313.06838493492},{"$f":"BR3/(1+B4)^A4","v":180220.0201050122},{"$f":"BS3/(1+B4)^A4","v":216039.19442345068},{"$f":"BT3+BQ4","v":402597.58473262121},{"$f":"BU3+BR4","v":367720.92902226688},{"$f":"BV3+BS4","v":440806.37230160879}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":70.469881865927775},{"$f":"D4/(1+B5)^A5","v":64.324873649929771},{"$f":"E4/(1+B5)^A5","v":77.20198701628037},{"$f":"F4+C5","v":223.0575280330479},203.60680233137742,244.36658508742403,{"$f":"I4/(1+B5)^A5","v":26.483291137045072},{"$f":"J4/(1+B5)^A5","v":24.174343889393267},{"$f":"K4/(1+B5)^A5","v":1.3376123715623425},{"$f":"L4+I5","v":83.827264907974552},76.518780037802841,4.2339294627280806,{"$f":"O4/(1+B5)^A5","v":21.205932758347132},{"$f":"P4/(1+B5)^A5","v":19.357216130453516},{"$f":"Q4/(1+B5)^A5","v":23.231276630106926},{"$f":"R4+O5","v":67.122901521408266},61.271179478846939,73.533699801319273,{"$f":"U4/(1+B5)^A5","v":12217903.962892627},{"$f":"V4/(1+B5)^A5","v":11152496.75280121},{"$f":"W4/(1+B5)^A5","v":13385100.671858188},{"$f":"X4+U5","v":38673194.612316936},35300873.099366024,42367709.286337525,{"$f":"AA4/(1+B5)^A5","v":4591611.3262308231},{"$f":"AB4/(1+B5)^A5","v":4191291.430975901},{"$f":"AC4/(1+B5)^A5","v":5030177.9699039916},{"$f":"AD4+AA5","v":14533775.919564728},13266647.837416125,15921966.006240409,{"$f":"AG4/(1+B5)^A5","v":3676635.2237964394},{"$f":"AH4/(1+B5)^A5","v":3356109.041317794},{"$f":"AI4/(1+B5)^A5","v":4027784.6263748864},{"$f":"AJ4+AG5","v":11637612.307333596},10623054.370801499,12749101.579565521,{"$f":"AM4/(1+B5)^A5","v":3.5474336515370197},{"$f":"AN4/(1+B5)^A5","v":3.2386331757159144},{"$f":"AO4/(1+B5)^A5","v":3.8857370680067342},{"$f":"AP4+AM5","v":11.228652017305018},10.251209328765642,12.299480033540913,{"$f":"AS4/(1+B5)^A5","v":1.3376123715623425},{"$f":"AT4/(1+B5)^A5","v":1.2215825822344029},{"$f":"AU4/(1+B5)^A5","v":1.4647277007648905},{"$f":"AV4+AS5","v":4.2339294627280806},3.8666616697306981,4.6362861909679873,{"$f":"AY4/(1+B5)^A5","v":1.0724132503996151},{"$f":"AZ4/(1+B5)^A5","v":0.97951108423721878},{"$f":"BA4/(1+B5)^A5","v":1.1741913325952635},{"$f":"BB4+AY5","v":3.394497653893219},3.1004354675463599,3.7166546778782745,{"$f":"BE4/(1+B5)^A5","v":615045.78298674268},{"$f":"BF4/(1+B5)^A5","v":561506.67581957148},{"$f":"BG4/(1+B5)^A5","v":673700.04127838206},{"$f":"BH4+BE5","v":1946797.5303433135},1777330.7938937414,2132455.19737384,{"$f":"BK4/(1+B5)^A5","v":231912.11710016371},{"$f":"BL4/(1+B5)^A5","v":211795.14251035871},{"$f":"BM4/(1+B5)^A5","v":253951.07677038174},{"$f":"BN4+BK5","v":734068.82758355536},670392.79316018673,803828.49986187299,{"$f":"BQ4/(1+B5)^A5","v":185932.51123713251},{"$f":"BR4/(1+B5)^A5","v":169825.35007747042},{"$f":"BS4/(1+B5)^A5","v":203578.55804276888},{"$f":"BT4+BQ5","v":588530.09596975369},537546.27909973729,644384.93034437764]
[4,0.02,65.103278034466172,59.426240301221071,71.32270258514896,288.16080606751405,263.03304263259849,315.68928767257296,24.466467383087611,22.333357029407985,1.2357470712643484,108.29373229106216,98.852137067210833,5.4696765339924287,19.59100398342482,17.883075582726143,21.462108655480936,86.713905504833093,79.154255061573082,94.995808456800205,11287454.691749576,10303183.113850949,12365764.03260061,49960649.304066509,45604056.213216975,54733473.318938136,4241939.1218298832,3872105.4176512095,4647106.9095951393,18775715.04139461,17138753.255067334,20569072.915835548,3396642.6346723102,3100525.9870676738,3721050.4040963515,15034254.942005906,13723580.357869172,16470151.983661873,3.2772803531050112,2.9919964459628718,3.5898204170196997,14.505932370410029,13.243205774728514,15.889300450560613,1.2357470712643484,1.1285534811109112,1.3531819867259769,5.4696765339924287,4.9952151508416094,5.989468177693964,0.99074407619191129,0.90491683491482622,1.0847712918981116,4.3852417300851307,4.0053523024611861,4.8014259697763864,568207.23340919835,518745.37413926382,622394.70164890715,2515004.7637525117,2296076.1680330052,2754849.8990227473,214250.94862311159,195665.97366282865,234611.54070882534,948319.77620666695,866058.76682301541,1038440.0405706983,171772.90005604833,156892.37289242257,188075.11968488529,760302.99602580199,694438.6519921599,832460.0500292629]
[5,0.02,58.966044736739221,53.824176753172146,64.599169171705199,347.12685080425325,316.85721938577063,380.28845684427813,22.160033316561165,20.228009548466339,1.119254195601205,130.45376560762332,119.08014661567717,6.5889307295936339,17.744175903288468,16.197252529792145,19.438893053186394,104.45808140812156,95.35150759136522,114.4347015099866,10223395.478876827,9331910.3855341356,11200053.471412996,60184044.782943338,54935966.598751113,65933526.79035113,3842054.9560641823,3507085.1756760348,4209027.904593803,22617769.997458793,20645838.430743366,24778100.820429351,3076443.8842045707,2808241.9131655036,3370269.995920124,18110698.826210476,16531822.271034677,19840421.979581997,2.9683337882574743,2.709943364010182,3.2514109534512188,17.474266158667504,15.953149138738695,19.140711404011832,1.119254195601205,1.0221656583829564,1.2256186166845735,6.5889307295936339,6.0173808092245658,7.2150867943785375,0.89734743446349174,0.81961105771612985,0.98251078069112074,5.2825891645486225,4.8249633601773159,5.7839367504675074,514642.79766692925,469843.66781467811,563722.05715831358,3029647.5614194409,2765919.8358476833,3318571.956181061,194053.68520323857,177220.70078179278,212494.90076164866,1142373.4614099055,1043279.4676048082,1250934.941332347,155580.00787459785,142102.25595599104,170345.43046104952,915883.0039003999,836540.907948151,1002805.4804903124]
[9,0.02,32.55343673744089,29.714761108735662,35.663320751987015,516.52748857348649,471.48603856635162,565.87221959971441,12.233909292898389,11.167295213715962,0.6179076587600536,194.11623090562233,177.19219624713813,9.8043808315503789,9.7960429651443981,8.9420316031544793,10.731646968658051,155.43444802939666,141.88379445079835,170.27973733423934,5644039.0304167429,5151876.062422704,6183223.4765855214,89554332.751567915,81745151.070469037,98109607.271542892,2121086.69510403,1936159.6306637395,2323681.7770303576,33655419.933239564,30721170.227593288,36870009.21635475,1698415.1100496307,1550348.6094719283,1860627.9527499476,26948862.524865411,24599481.772777181,29522704.203399878,1.6387306732724138,1.4960808420543146,1.7950093355108379,26.0018457019073,23.73841159328148,28.481529354810093,0.6179076587600536,0.56430790370821582,0.6766283592633825,9.8043808315503789,8.9539100475167714,10.736105988648024,0.49539939586810317,0.45248340525110975,0.54241560012849444,7.8605342917378804,7.1795834897740578,8.6065434490735395,284119.30681509059,259387.01137203182,311214.53723297495,4508139.438182571,4115710.5049520661,4938061.2136605214,107131.39049997994,97838.389826247338,117312.24876718156,1699860.7099045801,1552408.0664853966,1861401.047248811,85891.193254830956,78450.518771674979,94042.753228297384,1362841.1248964025,1244779.4610826692,1492182.4548152841]
[16,0.02,5.3700856733382123,4.901811572268211,5.8830988991599282,617.40110707710937,563.56342812692719,676.38246283835463,2.0181322651919018,1.8421812885931508,0.10193139030193142,232.02555239364827,211.79639137993976,11.719096686068431,1.615976537494854,1.4750969671785363,1.770315807284085,185.78953185299045,169.59254581426052,203.5339854482919,931052.94477689348,849864.67194754153,1019997.9828388065,107043565.74917041,97709314.384171113,117269615.81781001,349899.07103067602,319393.10057437932,383319.59604977671,40228049.785526387,36720764.97148893,44070422.217000887,280174.24775826186,255748.87602664562,306933.23083099385,32211756.247999959,29403560.538434036,35288248.277798884,0.27032857335393812,0.24679674717205369,0.29610864112078605,31.07979473994984,28.374330354460781,34.043740447333789,0.10193139030193142,9.3089458219004467E-2,0.11161808467600445,11.719096686068431,10.702535873304672,12.832780190255914,8.1722161005260502E-2,7.4642645922775516E-2,8.9478056241448653E-2,9.395632722935126,8.5816977663298211,10.287331402710558,46868.93833521691,42789.045127665566,51338.626431636221,5388542.4136452563,4919475.3006930817,5902424.4160720836,17672.627007982381,16139.633420152159,19352.083514032511,2031829.6845544493,1855580.7388499882,2224917.536256941,14168.797908615255,12941.3680748855,15513.496957810346,1628992.9149850914,1487874.7682175853,1783593.5549302816]
[19,0.02,1.8431977825341836,1.6824700330690856,2.0192815357115306,{"$f":"F20+C21","v":625.76461012754532},571.19762961478591,685.54494526082863,0.69269228506554681,0.63229986870025268,3.4986352919459944E-2,{"$f":"L20+I21","v":235.16864104862373},214.66544967133706,11.877847131700602,0.55465863148626715,0.50630392591785733,0.60763316804642897,{"$f":"R20+O21","v":188.30629332066542},171.88989798611465,206.291118677649,319569.33792601881,291702.73512863426,350098.32887621806,{"$f":"X20+U21","v":108493610.42581676},99032914.45475854,118858185.67680964,120097.37480288694,109626.67833369151,131568.44646793947,{"$f":"AD20+AA21","v":40772991.174904741},37218195.614766069,44667413.551193371,96165.421485760133,87781.795273461379,105350.02323381181,{"$f":"AJ20+AG21","v":32648106.488632742},29801870.106457137,35766273.614541672,9.2786047983452108E-2,8.4709117283300592E-2,0.10163465238791342,{"$f":"AP20+AM21","v":31.500811085944225},28.758697657585767,34.504907302747228,3.4986352919459944E-2,3.1951498244890505E-2,3.831115901687903E-2,{"$f":"AV20+AS21","v":11.877847131700602},10.847515677191877,13.006616931130717,2.804985155016369E-2,2.5619918901930536E-2,3.0711941090352125E-2,{"$f":"BB20+AY21","v":9.5229088195250018},8.6979480526087123,10.426686720641126,16087.028860286558,14686.669430180815,17621.179279681674,{"$f":"BH20+BE21","v":5461537.2469834751},4986116.0083501739,5982380.4512053682,6065.8523707346631,5539.6763367550593,6642.2995069848948,{"$f":"BN20+BK21","v":2059353.467019282},1880716.9995268965,2255056.9454483944,4863.217921456393,4441.9218592763254,5324.7648047692383,{"$f":"BT20+BQ21","v":1651059.7481304272},1508029.9720551127,1807754.6553339032]
[25,0.02,0.12721805497547922,0.1161245782681543,0.13937140759139088,629.02443748005896,574.17319842544396,689.11618934809519,4.7809825965285269E-2,4.3641523562762428E-2,2.4147684048208364E-3,236.39371698953943,215.78371729649984,11.939723003781321,3.8282702454225291E-2,3.4945246403867328E-2,4.1939020603189978E-2,189.28724685444237,172.78533275824361,207.3657614752162,22056.770025435824,20133.408875454748,24163.889991535463,109058791.69863905,99548811.643755794,119477359.65767831,8289.1562559706199,7566.4656952114665,9080.8930080113623,40985391.987805709,37412078.25068485,44900101.77629216,6637.3657744397115,6058.7254188161778,7271.2896979510788,32818181.927251313,29957118.50139159,35952592.679473132,6.4041204178788913E-3,5.846648277025795E-3,7.0148537055650965E-3,31.664909860375388,28.908511801322273,34.684655468113299,2.4147684048208364E-3,2.2053018394362256E-3,2.6442475029905006E-3,11.939723003781321,10.904024191318497,13.074372961033278,1.9360090329842696E-3,1.7682943644018146E-3,2.1197472387712332E-3,9.5725169919000006,8.7432587149787953,10.481002989119633,1110.331480068445,1013.6782588825525,1216.218994823874,5489988.3102368917,5012090.4356088731,6013544.7694048379,418.66692098136338,382.35009581376613,458.45347246533555,2070081.3615848038,1890514.314073249,2266804.3280796204,335.66073633126297,306.58275777288605,367.51683844436639,1659660.6974977825,1515885.8291485868,1817171.8834364801]
[36,0.02,1.4855599434229999E-4,1.3560183887052009E-4,1.6274779583460655E-4,629.20177417323544,574.33507127211317,689.31046731084496,5.5828838422142451E-5,5.0961397961387635E-5,2.8197909609109521E-6,236.46036190436439,215.84455177062617,11.943089090802387,4.4703756320547554E-5,4.0806517817489037E-5,4.8973338797311088E-5,189.34061135416215,172.83404498262638,207.42422273081607,25.756292247508583,23.510330947676874,28.21683373136305,109089537.92140767,99576876.780839011,119511043.11830191,9.6794739559707939,8.8355684672721662,10.604006566372878,40996946.727893054,37422625.590098917,44912760.164580218,7.7506331363538985,7.0749390030580805,8.4908834004595306,32827434.139903598,29965564.113383099,35962728.555787325,7.4782661686597626E-6,6.8272907373931516E-6,8.1914360944824301E-6,31.673836938672814,28.916661786572515,34.694433883287957,2.8197909609109521E-6,2.5751911365528846E-6,3.0877599659074487E-6,11.943089090802387,10.907098290633543,13.078058932401188,2.260730577952066E-6,2.0648855828225756E-6,2.4752866947282066E-6,9.5752157082098499,8.7457236439954098,10.483957828869118,1.2965643681859329,1.1836997643179985,1.4202121086419524,5491536.0662770495,5013503.4610666968,6015240.1282496359,0.48888878828247689,0.4464806405147112,0.53534863015234213,2070664.9659114347,1891047.2942515768,2267443.3932091566,0.39196020137998899,0.35800505233265939,0.42915944111207005,1660128.594645099,1516313.1927995945,1817684.186669138]
[39,0.02,1.5540700819223506E-5,1.4185544095700331E-5,1.7025329844488938E-5,629.20189475322195,574.33518133746566,689.31059941003832,5.8403518406947184E-6,5.331160432492921E-6,2.9498323437084007E-7,236.46040721953736,215.8445931349932,11.943091379571396,4.6765376621041805E-6,4.2688407673047937E-6,5.1231861072789585E-6,189.34064763932423,172.83407810447639,207.42426248151449,2.6944105069817645,2.4594565910070636,2.9518120290352066,109089558.82728484,99576895.863713458,119511066.02135235,1.0125865974186106,0.9243041771929621,1.1093035610085704,40996954.584532186,37422632.761756524,44912768.771644339,0.81080720616427349,0.74012166824744485,0.88824607315007487,32827440.430940475,29965569.855972305,35962735.447670817,7.8231442418860589E-7,7.1421475266226618E-7,8.569203699099227E-7,31.673843008634762,28.916667328150478,34.694440532115948,2.9498323437084007E-7,2.6939522153020995E-7,3.2301593782324987E-7,11.943091379571396,10.907100380865673,13.078061438675382,2.3649895583391746E-7,2.1601127043472207E-7,2.5894404419615099E-7,9.5752175432005124,8.7457253200225313,10.483959838010772,0.13563585251507917,0.12382889009961297,0.14857085759452646,5491537.1186729129,5013504.4218525756,6015241.2810079455,5.1143506030892662E-2,4.6707115970201531E-2,5.6003750855105859E-2,2070665.362732874,1891047.6566511544,2267443.8277411377,4.1003638053496924E-2,3.7451530883719546E-2,4.4895115189362553E-2,1660128.9127915055,1516313.4833852726,1817684.5350094377]
[44,0.02,2.4290392346447091E-7,2.2172258236009432E-7,2.6610893971960172E-7,629.20190710030795,574.33519260787966,689.31061293666187,9.1285740136175817E-8,8.3326987678009926E-8,4.6106405250581713E-9,236.46041185969653,215.84459737059987,11.943091613935559,7.309511711011932E-8,6.6722741984761174E-8,8.0076311909780882E-8,189.34065135483314,172.8340814960701,207.42426655188558,4.2114116421325336E-2,3.8441744841209671E-2,4.6137348085058733E-2,109089560.96799384,99576897.817751586,119511068.36656684,1.5826908980595682E-2,1.4447039018796839E-2,1.7338612358381023E-2,40996955.389032178,37422633.496116146,44912769.652985945,1.2673061134215227E-2,1.1568233579015421E-2,1.3883444426339776E-2,32827441.075126752,29965570.443998933,35962736.153382264,1.222771387395871E-8,1.1163303871294738E-8,1.3393818101836808E-8,31.673843630183523,28.91666789559406,34.694441212939132,4.6106405250581713E-9,4.2106953240695539E-9,5.0487966760010841E-9,11.943091613935559,10.907100594900163,13.078061695311527,3.6965208284718452E-9,3.3762946543719977E-9,4.0473415597318704E-9,9.5752177310989186,8.7457254916434728,10.483960043741799,2.1200125478000949E-3,1.935467621012322E-3,2.3221889824653883E-3,5491537.2264355887,5013504.5202346221,6015241.3990474828,7.9938211404634535E-4,7.3004054674536052E-4,8.753486068404753E-4,2070665.4033663864,1891047.6937599552,2267443.8722361149,6.4089417043478828E-4,5.8537410231547201E-4,7.0171865160649851E-4,1660128.9453688937,1516313.5131405115,1817684.5706786043]
[50,0.02,8.5977651400496851E-10,7.8480358085127757E-10,9.4191239595659604E-10,629.20190726509531,574.33519275829747,689.31061311719145,3.2311267069395267E-10,2.9494207407816274E-10,1.6319705262168713E-11,236.46041192162525,215.84459742712932,11.943091617063441,2.5872560674762264E-10,2.3617011075945763E-10,2.8343606528132583E-10,189.34065140442129,172.83408154133514,207.42426660620978,1.4906604920452294E-4,1.3606741669892412E-4,1.6330657708708333E-4,109089560.99656428,99576897.843830645,119511068.39786667,5.6020522174895387E-5,5.1136369755228497E-5,6.1371308781485237E-5,40996955.399769232,37422633.505917095,44912769.664748549,4.4857243013372549E-5,4.0946623660510351E-5,4.914148475253457E-5,32827441.083724219,29965570.451846883,35962736.162800871,4.3280903242965282E-11,3.951334482517667E-11,4.7408415938980403E-11,31.673843638478861,28.916667903167305,34.694441222025574,1.6319705262168713E-11,1.4904069459360011E-11,1.7870591565998357E-11,11.943091617063441,10.90710059775672,13.078061698736656,1.3084110567341857E-11,1.195064619289347E-11,1.4325866653704689E-11,9.5752177336066584,8.7457254939339695,10.483960046487537,7.503942184206693E-6,6.8507316820136261E-6,8.2195607206685138E-6,5491537.2278738162,5013504.5215476528,6015241.400622868,2.8294724826592501E-6,2.5840328448001199E-6,3.0983615373281181E-6,2070665.4039086914,1891047.6942552184,2267443.872829956,2.2684926115782808E-6,2.071975198668208E-6,2.4837853892415574E-6,1660128.9458036795,1516313.5135376323,1817684.5711546538]

{"sheet":"Carbon NPV 3%","index":76,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU14","v":77.804443771942658},{"$f":"'WTP Values '!CV14","v":71.019858165152968},{"$f":"'WTP Values '!CW14","v":85.237231833570803},{"$f":"C3","v":77.804443771942658},{"$f":"D3","v":71.019858165152968},{"$f":"E3","v":85.237231833570803},{"$f":"'WTP Values '!CC14","v":29.23969334996816},{"$f":"'WTP Values '!CD14","v":26.69042901823433},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"I3","v":29.23969334996816},{"$f":"J3","v":26.69042901823433},{"$f":"K3","v":1.4768321415648078},{"$f":"'WTP Values '!CI14","v":23.413063272441093},{"$f":"'WTP Values '!CJ14","v":21.371930733027114},{"$f":"'WTP Values '!CK14","v":25.649206561129844},{"$f":"O3","v":23.413063272441093},{"$f":"P3","v":21.371930733027114},{"$f":"Q3","v":25.649206561129844},{"$f":"'WTP Values '!BH14","v":13489553.220770953},{"$f":"'WTP Values '!BI14","v":12313257.572518149},{"$f":"'WTP Values '!BJ14","v":14778232.700698048},{"$f":"U3","v":13489553.220770953},{"$f":"V3","v":12313257.572518149},{"$f":"W3","v":14778232.700698048},{"$f":"'WTP Values '!AV14","v":5069509.9210471446},{"$f":"'WTP Values '!AW14","v":4627524.4095571497},{"$f":"'WTP Values '!AX14","v":5553722.9332505437},{"$f":"AA3","v":5069509.9210471446},{"$f":"AB3","v":4627524.4095571497},{"$f":"AC3","v":5553722.9332505437},{"$f":"'WTP Values '!BB14","v":4059302.3709625839},{"$f":"'WTP Values '!BC14","v":3705415.5659649321},{"$f":"'WTP Values '!BD14","v":4446999.6854045959},{"$f":"AG3","v":4059302.3709625839},{"$f":"AH3","v":3705415.5659649321},{"$f":"AI3","v":4446999.6854045959},{"$f":"'WTP Values '!CX14","v":3.9166533952877014},{"$f":"'WTP Values '!CY14","v":3.5757127179145933},{"$f":"'WTP Values '!CZ14","v":4.2901677030688878},{"$f":"AM3","v":3.9166533952877014},{"$f":"AN3","v":3.5757127179145933},{"$f":"AO3","v":4.2901677030688878},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"'WTP Values '!CG14","v":1.3487258785684895},{"$f":"'WTP Values '!CH14","v":1.6171777363297892},{"$f":"AS3","v":1.4768321415648078},{"$f":"AT3","v":1.3487258785684895},{"$f":"AU3","v":1.6171777363297892},{"$f":"'WTP Values '!CL14","v":1.1840308828635295},{"$f":"'WTP Values '!CM14","v":1.0814593846279312},{"$f":"'WTP Values '!CN14","v":1.2964021096022569},{"$f":"AY3","v":1.1840308828635295},{"$f":"AZ3","v":1.0814593846279312},{"$f":"BA3","v":1.2964021096022569},{"$f":"'WTP Values '!BK14","v":679060.2420847757},{"$f":"'WTP Values '!BL14","v":619948.74164103437},{"$f":"'WTP Values '!BM14","v":743819.28269050911},{"$f":"BE3","v":679060.2420847757},{"$f":"BF3","v":619948.74164103437},{"$f":"BG3","v":743819.28269050911},{"$f":"'WTP Values '!AY14","v":256049.71651976119},{"$f":"'WTP Values '!AZ14","v":233838.95105669531},{"$f":"'WTP Values '!BA14","v":280382.50881414791},{"$f":"BK3","v":256049.71651976119},{"$f":"BL3","v":233838.95105669531},{"$f":"BM3","v":280382.50881414791},{"$f":"'WTP Values '!BE14","v":205284.51634768629},{"$f":"'WTP Values '!BF14","v":187500.90891725468},{"$f":"'WTP Values '!BG14","v":224767.17787815808},{"$f":"BQ3","v":205284.51634768629},{"$f":"BR3","v":187500.90891725468},{"$f":"BS3","v":224767.17787815808}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":73.338150411860369},{"$f":"D3/(1+B4)^A4","v":66.943027773732652},{"$f":"E3/(1+B4)^A4","v":80.344266032209262},{"$f":"F3+C4","v":151.14259418380303},{"$f":"G3+D4","v":137.96288593888562},{"$f":"H3+E4","v":165.58149786578008},{"$f":"I3/(1+B4)^A4","v":27.561215336005432},{"$f":"J3/(1+B4)^A4","v":25.158289205612526},{"$f":"K3/(1+B4)^A4","v":1.3920559351162294},{"$f":"L3+I4","v":56.800908685973596},{"$f":"M3+J4","v":51.848718223846859},{"$f":"N3+K4","v":2.8688880766810372},{"$f":"O3/(1+B4)^A4","v":22.069057660892728},{"$f":"P3/(1+B4)^A4","v":20.145094479241319},{"$f":"Q3/(1+B4)^A4","v":24.176837177047645},{"$f":"R3+O4","v":45.482120933333817},{"$f":"S3+P4","v":41.517025212268436},{"$f":"T3+Q4","v":49.826043738177489},{"$f":"U3/(1+B4)^A4","v":12715197.681940762},{"$f":"V3/(1+B4)^A4","v":11606426.215965832},{"$f":"W3/(1+B4)^A4","v":13929901.687904656},{"$f":"X3+U4","v":26204750.902711716},{"$f":"Y3+V4","v":23919683.788483981},{"$f":"Z3+W4","v":28708134.388602704},{"$f":"AA3/(1+B4)^A4","v":4778499.3128920207},{"$f":"AB3/(1+B4)^A4","v":4361885.5778651619},{"$f":"AC3/(1+B4)^A4","v":5234916.5173442774},{"$f":"AD3+AA4","v":9848009.2339391652},{"$f":"AE3+AB4","v":8989409.9874223117},{"$f":"AF3+AC4","v":10788639.45059482},{"$f":"AG3/(1+B4)^A4","v":3826281.8088062815},{"$f":"AH3/(1+B4)^A4","v":3492709.5541190803},{"$f":"AI3/(1+B4)^A4","v":4191723.7113814647},{"$f":"AJ3+AG4","v":7885584.1797688659},{"$f":"AK3+AH4","v":7198125.1200840119},{"$f":"AL3+AI4","v":8638723.3967860602},{"$f":"AM3/(1+B4)^A4","v":3.6918214678930168},{"$f":"AN3/(1+B4)^A4","v":3.3704521801438339},{"$f":"AO3/(1+B4)^A4","v":4.0438945264104893},{"$f":"AP3+AM4","v":7.6084748631807182},{"$f":"AQ3+AN4","v":6.9461648980584272},{"$f":"AR3+AO4","v":8.3340622294793771},{"$f":"AS3/(1+B4)^A4","v":1.3920559351162294},{"$f":"AT3/(1+B4)^A4","v":1.271303495681487},{"$f":"AU3/(1+B4)^A4","v":1.5243451186066446},{"$f":"AV3+AS4","v":2.8688880766810372},{"$f":"AW3+AT4","v":2.6200293742499765},{"$f":"AX3+AU4","v":3.1415228549364338},{"$f":"AY3/(1+B4)^A4","v":1.1160626664751905},{"$f":"AZ3/(1+B4)^A4","v":1.0193791918445954},{"$f":"BA3/(1+B4)^A4","v":1.2219833251034564},{"$f":"BB3+AY4","v":2.3000935493387198},{"$f":"BC3+AZ4","v":2.1008385764725266},{"$f":"BD3+BA4","v":2.5183854347057135},{"$f":"BE3/(1+B4)^A4","v":640079.40624448645},{"$f":"BF3/(1+B4)^A4","v":584361.14774345781},{"$f":"BG3/(1+B4)^A4","v":701121.01299887744},{"$f":"BH3+BE4","v":1319139.6483292622},{"$f":"BI3+BF4","v":1204309.8893844923},{"$f":"BJ3+BG4","v":1444940.2956893865},{"$f":"BK3/(1+B4)^A4","v":241351.41532638439},{"$f":"BL3/(1+B4)^A4","v":220415.63866216922},{"$f":"BM3/(1+B4)^A4","v":264287.40580087464},{"$f":"BN3+BK4","v":497401.13184614561},{"$f":"BO3+BL4","v":454254.58971886453},{"$f":"BP3+BM4","v":544669.91461502248},{"$f":"BQ3/(1+B4)^A4","v":193500.34531783042},{"$f":"BR3/(1+B4)^A4","v":176737.58970426494},{"$f":"BS3/(1+B4)^A4","v":211864.6223754907},{"$f":"BT3+BQ4","v":398784.86166551674},{"$f":"BU3+BR4","v":364238.49862151965},{"$f":"BV3+BS4","v":436631.80025364878}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":67.114796661801506},{"$f":"D4/(1+B5)^A5","v":61.262353518978344},{"$f":"E4/(1+B5)^A5","v":73.526384936227672},{"$f":"F4+C5","v":218.25739084560453},199.22523945786395,239.10788280200774,{"$f":"I4/(1+B5)^A5","v":25.222416336381759},{"$f":"J4/(1+B5)^A5","v":23.023398530110931},{"$f":"K4/(1+B5)^A5","v":1.2739283783746804},{"$f":"L4+I5","v":82.023325022355351},74.872116753957783,4.1428164550557174,{"$f":"O4/(1+B5)^A5","v":20.196314048149929},{"$f":"P4/(1+B5)^A5","v":18.435615189559076},{"$f":"Q4/(1+B5)^A5","v":22.125230892114541},{"$f":"R4+O5","v":65.678434981483747},59.952640401827509,71.951274630292033,{"$f":"U4/(1+B5)^A5","v":11636207.105654716},{"$f":"V4/(1+B5)^A5","v":10621524.146438984},{"$f":"W4/(1+B5)^A5","v":12747833.345295446},{"$f":"X4+U5","v":37840958.008366436},34541207.934922963,41455967.733898148,{"$f":"AA4/(1+B5)^A5","v":4373003.7904179366},{"$f":"AB4/(1+B5)^A5","v":3991743.2056361395},{"$f":"AC4/(1+B5)^A5","v":4790690.1882577054},{"$f":"AD4+AA5","v":14221013.024357103},12981153.193058452,15579329.638852526,{"$f":"AG4/(1+B5)^A5","v":3501589.8836637894},{"$f":"AH4/(1+B5)^A5","v":3196324.0169951692},{"$f":"AI4/(1+B5)^A5","v":3836020.9927836182},{"$f":"AJ4+AG5","v":11387174.063432656},10394449.137079181,12474744.389569677,{"$f":"AM4/(1+B5)^A5","v":3.3785396241632326},{"$f":"AN4/(1+B5)^A5","v":3.0844412009073023},{"$f":"AO4/(1+B5)^A5","v":3.7007363471484545},{"$f":"AP4+AM5","v":10.98701448734395},10.03060609896573,12.034798576627832,{"$f":"AS4/(1+B5)^A5","v":1.2739283783746804},{"$f":"AT4/(1+B5)^A5","v":1.1634227905794283},{"$f":"AU4/(1+B5)^A5","v":1.3949917212685736},{"$f":"AV4+AS5","v":4.1428164550557174},3.7834521648294048,4.5365145762050076,{"$f":"AY4/(1+B5)^A5","v":1.0213554405402177},{"$f":"AZ4/(1+B5)^A5","v":0.93287636513474581},{"$f":"BA4/(1+B5)^A5","v":1.1182878478370686},{"$f":"BB4+AY5","v":3.3214489898789372},3.0337149416072724,3.6366732825427821,{"$f":"BE4/(1+B5)^A5","v":585763.32994836441},{"$f":"BF4/(1+B5)^A5","v":534773.23040746478},{"$f":"BG4/(1+B5)^A5","v":641625.04724316089},{"$f":"BH4+BE5","v":1904902.9782776264},1739083.1197919571,2086565.3429325474,{"$f":"BK4/(1+B5)^A5","v":220870.734709021},{"$f":"BL4/(1+B5)^A5","v":201711.53331268398},{"$f":"BM4/(1+B5)^A5","v":241860.41509075428},{"$f":"BN4+BK5","v":718271.86655516666},655966.12303154846,786530.32970577676,{"$f":"BQ4/(1+B5)^A5","v":177080.2270995687},{"$f":"BR4/(1+B5)^A5","v":161739.9311120389},{"$f":"BS4/(1+B5)^A5","v":193886.14207893709},{"$f":"BT4+BQ5","v":575865.08876508544},525978.42973355856,630517.94233258581]
[4,0.03,59.630627557505754,54.430807626444391,65.327240695901509,277.88801840311027,253.65604708430834,304.43512349790922,22.409790232012277,20.455991393004673,1.1318688641581407,104.43311525436764,95.32810814696245,5.2746853192138579,17.944163447418887,16.379805316280979,19.657981079787852,83.622598428902634,76.332445718108488,91.609255710079879,10338619.300238723,9437086.6332347803,11326284.816282732,48179577.308605157,43978294.568157747,52782252.550180882,3885357.2282725507,3546612.1368131624,4256466.1828437448,18106370.252629653,16527765.329871614,19835795.82169627,3111117.2587478808,2839892.4900420546,3408254.9676209274,14498291.322180538,13234341.627121236,15882999.357190605,3.0017886969389718,2.7404860570636518,3.2880563121922206,13.988803184282922,12.771092156029383,15.322854888820054,1.1318688641581407,1.0336860806797492,1.2394320762967406,5.2746853192138579,4.8171382455091543,5.775946652501748,0.90746108023820593,0.82884856772888871,0.99358426864474625,4.2289100701171431,3.862563509336161,4.6302575511875279,520443.13180308597,475139.08878906496,570075.54409384052,2425346.1100807125,2214222.208581022,2656640.8870263882,196240.78705258737,179218.08476353376,214889.84621164741,914512.65360775404,835184.20779508224,1001420.1759174241,157333.48821993559,143703.83392382236,172265.32600747666,733198.57698502101,669682.26365738094,802783.26834006247]
[5,0.03,51.437903149444878,46.952492799695484,56.351851683863295,329.32592155255514,300.60853988400385,360.7869751817725,19.330881910340224,17.645517868892686,0.97636002499373831,123.76399716470786,112.97362601585513,6.2510453442075962,15.478793018168759,14.129363952326404,16.957147162682698,99.101391447071393,90.461809670434889,108.56640287276258,8918183.8267895821,8140513.8288226975,9770152.7769624628,57097761.135394737,52118808.396980442,62552405.327143341,3351543.2755784104,3059338.7840185245,3671665.1197551456,21457913.528208062,19587104.113890138,23507460.941451415,2683677.0766451024,2449716.2086168937,2939990.6744907768,17181968.398825638,15684057.83573813,18822990.031681381,2.5893692988446504,2.3639673463054276,2.8363062584468088,16.578172483127574,15.13505950233481,18.159161147266861,0.97636002499373831,0.89166669348998939,1.069144996661072,6.2510453442075962,5.708804938999144,6.8450916491628195,0.78278389930021919,0.71497205544717224,0.85707451815887326,5.0116939694173626,4.5775355647833331,5.4873320693464009,448938.81726574729,409859.15179373475,491752.17209792871,2874284.9273464596,2624081.3603747566,3148393.059124317,169279.02676602401,154595.09423752993,185365.86901712915,1083791.6803737781,989779.30203261215,1186786.0449345533,135717.24901631885,123960.1894923722,148597.58345885118,868915.82600133982,793642.45314975316,951380.85179891367]
[9,0.03,21.191735034832853,19.34380535974049,23.216216767955835,456.27320734018508,416.48596017011641,499.86174655395524,7.9640673968257323,7.2697197267851266,0.40224740281804006,171.47206534293741,156.5222635500277,8.6606741886103489,6.377057776772789,5.8211108687398214,6.9861201101879988,137.30261351508733,125.33267908441826,150.41616103163906,3674173.6555662095,3353783.9131310908,4025173.5825561038,79107585.829780519,72209365.597247288,86664865.221987337,1380791.453482877,1260407.0718891267,1512677.4147155066,29729427.25609713,27137465.445836678,32569026.29958478,1105639.4223941376,1009250.6425216673,1211237.2309904404,23805207.293707646,21729887.945304606,26078803.61496846,1.0667858666209833,0.97392324660579066,1.1685206244121871,22.968662457711506,20.969263852231581,25.159084533066391,0.40224740281804006,0.36735487161920399,0.44047358262704012,8.6606741886103489,7.9094130438224504,9.4837111715259219,0.32249660207392328,0.29455902026810771,0.35310335339993143,6.9435824269563371,6.3420663153724703,7.6025676667598212,184956.84854621906,168856.54380543897,202595.38386753417,3982253.1929076584,3635602.1201590006,4362023.4698864482,69740.717691340687,63691.131911976205,76368.283701217064,1501567.5163421272,1371315.6090729411,1644263.7512287265,55913.709632646591,51069.956777940184,61220.236881106619,1203862.1465605109,1099572.6843268916,1318115.4723742383]
[16,0.03,1.4387292300413117,1.313271336468838,1.5761734289396636,504.20838900438895,460.24117051377368,552.37625593689495,0.54068893061367851,0.49354893537230354,2.7309000192351676E-2,189.48658925168337,172.96619016474347,9.5705478868395648,0.43294517461758364,0.39520135299923131,0.47429505845490494,151.72736082861655,138.49988821202695,166.21859231248357,249443.52247807998,227691.92513651543,273273.27751572413,87418475.964821666,79795542.041704312,95769708.529655814,93743.387289983293,85570.364724597021,102697.2642210411,32852743.447729755,29988475.137234945,35990665.280750826,75063.025857476008,68519.089987071944,82232.172395316651,26306136.381413486,24012787.991689239,28818592.339701921,7.2425216999919273E-2,6.6120675839203932E-2,7.9332096946501826E-2,25.381705761113935,23.172254200888897,27.802249347910397,2.7309000192351676E-2,2.4940109468520967E-2,2.9904215834375542E-2,9.5705478868395648,8.7403606975823998,10.480051545110461,2.1894634263315504E-2,1.9997922385093674E-2,2.3972558873874932E-2,7.6730617820488849,7.0083515498836162,8.4012787380167975,12556.915413597617,11463.848753172764,13754.414169606973,4400621.0198236099,4017551.4550859872,4820289.2284029964,4734.7708388041619,4324.0580832837832,5184.723281431643,1659319.2986493064,1515383.377643144,1817006.9242904966,3796.0406864423417,3467.1931992636146,4156.3064150304472,1330337.5778715836,1215091.6662181688,1456594.1373631048]
[19,0.03,0.29158752055693354,0.26616094594008027,0.31944336190280903,{"$f":"F20+C21","v":505.8817318525368},461.76859704593261,554.20945601352162,0.10958152609834401,0.10002765449798494,5.5347201465754592E-3,{"$f":"L20+I21","v":190.11544834220808},173.5402221396082,9.6023101665011996,8.7745079037703941E-2,8.0095531692563449E-2,9.6125467683241872E-2,{"$f":"R20+O21","v":152.23090638566737},138.95953506135149,166.77023068015237,50554.765079932768,46146.364802420183,55384.345964103879,{"$f":"X20+U21","v":87708596.249889836},80060363.695808932,96087544.488620594,18998.989731868936,17342.561728923294,20813.673634290313,{"$f":"AD20+AA21","v":32961773.571958445},30087999.463866718,36110109.390886612,15213.037407083153,13886.776707507383,16666.00966887438,{"$f":"AJ20+AG21","v":26393439.937118221},24092480.491707586,28914234.114882518,1.4678432195471516E-2,1.3400689666219269E-2,1.6078250838448958E-2,{"$f":"AP20+AM21","v":25.465941360392677},23.249157177293331,27.894518132252948,5.5347201465754592E-3,5.0546166231263097E-3,6.0606929832756505E-3,{"$f":"AV20+AS21","v":9.6023101665011996},8.7693677914397874,10.514832242305642,4.4373895970388636E-3,4.0529826480219817E-3,4.8585229642116824E-3,{"$f":"BB20+AY21","v":7.6985267749692552},7.0316105340636703,8.4291605027754439,2544.9123815945104,2323.3803582911546,2787.6096771271482,{"$f":"BH20+BE21","v":4415225.5918051889},4030884.7139944891,4836286.5752981557,959.59688624143348,876.35765571585762,1050.788831448883,{"$f":"BN20+BK21","v":1664826.1687088688},1520412.5600059927,1823037.1205508173,769.34427172316464,702.69669035368781,842.35939392070736,{"$f":"BT20+BQ21","v":1334752.639025067},1219124.2547150108,1461428.2127881953]
[25,0.03,5.3919219597559189E-3,4.9217437238145284E-3,5.907021242377573E-3,506.21488425343995,462.07269839429352,554.57443501799753,2.0263385614881311E-3,1.8496721184789343E-3,1.023458721498913E-4,190.24065036883994,173.65450842041014,9.6086338435283807,1.6225475549168345E-3,1.4810951284423542E-3,1.7775144118072077E-3,152.3311592486603,139.05104795817923,166.88005852973052,934.83886924978174,853.320461951987,1024.1455829803342,87766357.437101498,80113088.079203382,96150823.698221698,351.32185956648078,320.69184321057384,384.87828188795976,32983480.807685867,30107814.153009675,36133889.98797676,281.31351545212561,256.78882325423859,308.18130811453022,26410821.544971384,24108346.784586217,28933275.811605528,2.7142780575239956E-4,2.4780029251304596E-4,2.9731270256255673E-4,25.482712156749376,23.264468092957795,27.912888286980149,1.023458721498913E-4,9.346798627158875E-5,1.1207195536162169E-4,9.6086338435283807,8.7751429277022126,10.521756867936597,8.2054466413951593E-5,7.4946164021832585E-5,8.9841899312684674E-5,7.703596700441965,7.0362412565905732,8.4347115928470568,47.059520687871526,42.963037481192949,51.547383799627347,4418133.2734110309,4033539.2848866084,4839471.5499326717,17.744488905273062,16.205261732152657,19.430774556242476,1665922.5531012455,1521413.8396783667,1824237.6960122455,14.226412246290206,12.993991335874272,15.576579221952402,1335631.6508934624,1219927.1185997576,1462390.647853907]
[36,0.03,2.2607366415781726E-7,2.0635992990871469E-7,2.4767085771820255E-7,506.21935227317726,462.07677680052126,554.5793298750998,8.4960759231878738E-8,7.7553450594454496E-8,4.2911797501981697E-9,190.24232949564387,173.6560411524479,9.6087186525037698,6.8030523020952815E-8,6.2099675246118253E-8,7.4528006742288561E-8,152.33250377377664,139.05227526864772,166.8815314682364,3.9196125267735867E-2,3.5778203945492526E-2,4.2940596377972998E-2,87767132.091955572,80113795.18377474,96151672.357143834,1.4730298525041674E-2,1.3446036608330398E-2,1.6137259420778999E-2,32983771.930779703,30108079.894519985,36134208.917622395,1.1794973608679184E-2,1.0766697037003814E-2,1.2921492200817205E-2,26411054.655604064,24108559.572816305,28933531.186252568,1.1380483445190482E-8,1.0389823985942705E-8,1.2465790968536784E-8,25.4829370755821,23.264673432835878,27.913134655349928,4.2911797501981697E-9,3.9189458407567847E-9,4.6989770599498972E-9,9.6087186525037698,8.7752203800115343,10.521849736437344,3.4403973242143006E-9,3.1423588919590848E-9,3.7669104864855549E-9,7.703664694930425,7.0363033607795016,8.434786040396995,1.9731217096286245E-3,1.8013634802612406E-3,2.1612897998728817E-3,4418172.2693143161,4033574.8862363445,4839514.2647067253,7.4399474906428585E-4,6.7945770094010257E-4,8.1469769669164033E-4,1665937.2570838416,1521427.2681793368,1824253.7973365742,5.964880738897159E-4,5.4481486476651579E-4,6.530981653730595E-4,1335643.439619483,1219937.8860793666,1462403.5553966942]
[39,0.03,7.776897177190906E-9,7.0987479340897114E-9,8.5198371134311456E-9,506.21935238131465,462.07677689922895,554.57932999356763,2.9226362615202786E-9,2.6678260524339474E-9,1.4761588356810367E-10,190.24232953628297,173.65604118954388,9.6087186545563608,2.3402388969780171E-9,2.1362187007721382E-9,2.5637512773321737E-9,152.33250380631753,139.05227529835176,166.88153150388521,1.348340316803486E-3,1.2307643807393043E-3,1.4771495123183944E-3,87767132.110704184,80113795.200888455,96151672.377683535,5.0671986693066038E-4,4.6254146644313798E-4,5.5511909228598254E-4,32983771.93782562,30108079.900951602,36134208.925341301,4.0574516852323324E-4,3.703726221568801E-4,4.4449722437143454E-4,26411054.661245927,24108559.577966314,28933531.192433279,3.9148677449747683E-10,3.5740825066374391E-10,4.288211763002622E-10,25.482937081025707,23.264673437805619,27.913134661312665,1.4761588356810367E-10,1.3481109779009891E-10,1.6164404451683041E-10,9.6087186545563608,8.7752203818860757,10.521849738684999,1.1834910686642302E-10,1.0809663340325141E-10,1.295811063982676E-10,7.7036646965760633,7.0363033622825792,8.4347860421988141,6.7875065019307548E-5,6.1966609940727234E-5,7.434801663580554E-5,4418172.2702581156,4033574.8870979873,4839514.2657405315,2.5593298031405541E-5,2.3373234101133547E-5,2.8025467899004142E-5,1665937.2574397151,1521427.2685043402,1824253.7977262668,2.0519092461927391E-5,1.8741542495355067E-5,2.2466470376543767E-5,1335643.4399047999,1219937.8863399667,1462403.5557090894]
[44,0.03,1.5667119963841933E-11,1.4300939428985904E-11,1.716382602048666E-11,506.21935238468654,462.07677690230679,554.57932999726165,5.8878614281039354E-12,5.3745278938152397E-12,2.9738283839125931E-13,190.24232953755015,173.65604119070056,9.6087186546203629,4.7145799549129979E-12,4.3035665627880625E-12,5.1648617571056447E-12,152.33250380733222,139.05227529927797,166.88153150499679,2.7163287637905066E-6,2.479463565086167E-6,2.9758241734118269E-6,87767132.111288786,80113795.20142208,96151672.378324002,1.0208236990131158E-6,9.3182312661533635E-7,1.1183274273667352E-6,32983771.938045319,30108079.901152145,36134208.925581984,8.1740289027441147E-7,7.4614234577684453E-7,8.9547170023630089E-7,26411054.66142185,24108559.578126892,28933531.192626003,7.8867832768813552E-13,7.2002468486260497E-13,8.6389117138343998E-13,25.482937081195445,23.264673437960582,27.913134661498589,2.9738283839125931E-13,2.7158667440394509E-13,3.2564357984742602E-13,9.6087186546203629,8.7752203819445249,10.521849738755083,2.384228070197465E-13,2.1776846017500198E-13,2.6105047973931673E-13,7.7036646966273761,7.0363033623294466,8.4347860422549985,1.3673921127952679E-7,1.2483620261064713E-7,1.4977943891597469E-7,4418172.2702875445,4033574.8871248541,4839514.2657727674,5.1559543786230933E-8,4.7087064964602309E-8,5.645932530833572E-8,1665937.2574508113,1521427.2685144742,1824253.7977384175,4.1337190890609307E-8,3.7756188347629671E-8,4.5260324077031552E-8,1335643.4399136964,1219937.8863480922,1462403.5557188303]
[50,0.03,3.4385878783511747E-15,3.138741331082938E-15,3.7670819037822095E-15,506.21935238469212,462.07677690231185,554.57932999726779,1.2922559463906006E-15,1.1795905380302869E-15,6.5268985345223068E-17,190.24232953755225,173.65604119070247,9.6087186546204677,1.034746495967076E-15,9.4453810595904888E-16,1.133573437385483E-15,152.33250380733389,139.0522752992795,166.88153150499861,5.9617435638095454E-10,5.4418766048868308E-10,6.5312788530464792E-10,87767132.11128974,80113795.20142296,96151672.37832506,2.2404832575873951E-10,2.0451465970399425E-10,2.4544824732598236E-10,32983771.938045681,30108079.901152473,36134208.925582387,1.7940193709588196E-10,1.6376181657088728E-10,1.965363219880511E-10,26411054.661422141,24108559.578127157,28933531.19262632,1.7309752805656503E-16,1.5802956505064248E-16,1.8960509123498431E-16,25.482937081195725,23.264673437960838,27.913134661498894,6.5268985345223068E-17,5.9607295321820308E-17,7.1471595858748585E-17,9.6087186546204677,8.7752203819446208,10.521849738755197,5.2328556622573994E-17,4.779538225105514E-17,5.7294832575549549E-17,7.7036646966274605,7.0363033623295239,8.4347860422550909,3.0011246194975838E-11,2.7398797868852102E-11,3.2873289045551793E-11,4418172.2702875929,4033574.8871248984,4839514.2657728214,1.1316184639284163E-11,1.0334574011566517E-11,1.2391578801540073E-11,1665937.2574508297,1521427.2685144907,1824253.7977384373,9.0726032512411726E-12,8.286652038443097E-12,9.9336446073501641E-12,1335643.439913711,1219937.8863481057,1462403.5557188462]

{"sheet":"Carbon NPV 4%","index":77,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU14","v":77.804443771942658},{"$f":"'WTP Values '!CV14","v":71.019858165152968},{"$f":"'WTP Values '!CW14","v":85.237231833570803},{"$f":"C3","v":77.804443771942658},{"$f":"D3","v":71.019858165152968},{"$f":"E3","v":85.237231833570803},{"$f":"'WTP Values '!CC14","v":29.23969334996816},{"$f":"'WTP Values '!CD14","v":26.69042901823433},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"I3","v":29.23969334996816},{"$f":"J3","v":26.69042901823433},{"$f":"K3","v":1.4768321415648078},{"$f":"'WTP Values '!CI14","v":23.413063272441093},{"$f":"'WTP Values '!CJ14","v":21.371930733027114},{"$f":"'WTP Values '!CK14","v":25.649206561129844},{"$f":"O3","v":23.413063272441093},{"$f":"P3","v":21.371930733027114},{"$f":"Q3","v":25.649206561129844},{"$f":"'WTP Values '!BH14","v":13489553.220770953},{"$f":"'WTP Values '!BI14","v":12313257.572518149},{"$f":"'WTP Values '!BJ14","v":14778232.700698048},{"$f":"U3","v":13489553.220770953},{"$f":"V3","v":12313257.572518149},{"$f":"W3","v":14778232.700698048},{"$f":"'WTP Values '!AV14","v":5069509.9210471446},{"$f":"'WTP Values '!AW14","v":4627524.4095571497},{"$f":"'WTP Values '!AX14","v":5553722.9332505437},{"$f":"AA3","v":5069509.9210471446},{"$f":"AB3","v":4627524.4095571497},{"$f":"AC3","v":5553722.9332505437},{"$f":"'WTP Values '!BB14","v":4059302.3709625839},{"$f":"'WTP Values '!BC14","v":3705415.5659649321},{"$f":"'WTP Values '!BD14","v":4446999.6854045959},{"$f":"AG3","v":4059302.3709625839},{"$f":"AH3","v":3705415.5659649321},{"$f":"AI3","v":4446999.6854045959},{"$f":"'WTP Values '!CX14","v":3.9166533952877014},{"$f":"'WTP Values '!CY14","v":3.5757127179145933},{"$f":"'WTP Values '!CZ14","v":4.2901677030688878},{"$f":"AM3","v":3.9166533952877014},{"$f":"AN3","v":3.5757127179145933},{"$f":"AO3","v":4.2901677030688878},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"'WTP Values '!CG14","v":1.3487258785684895},{"$f":"'WTP Values '!CH14","v":1.6171777363297892},{"$f":"AS3","v":1.4768321415648078},{"$f":"AT3","v":1.3487258785684895},{"$f":"AU3","v":1.6171777363297892},{"$f":"'WTP Values '!CL14","v":1.1840308828635295},{"$f":"'WTP Values '!CM14","v":1.0814593846279312},{"$f":"'WTP Values '!CN14","v":1.2964021096022569},{"$f":"AY3","v":1.1840308828635295},{"$f":"AZ3","v":1.0814593846279312},{"$f":"BA3","v":1.2964021096022569},{"$f":"'WTP Values '!BK14","v":679060.2420847757},{"$f":"'WTP Values '!BL14","v":619948.74164103437},{"$f":"'WTP Values '!BM14","v":743819.28269050911},{"$f":"BE3","v":679060.2420847757},{"$f":"BF3","v":619948.74164103437},{"$f":"BG3","v":743819.28269050911},{"$f":"'WTP Values '!AY14","v":256049.71651976119},{"$f":"'WTP Values '!AZ14","v":233838.95105669531},{"$f":"'WTP Values '!BA14","v":280382.50881414791},{"$f":"BK3","v":256049.71651976119},{"$f":"BL3","v":233838.95105669531},{"$f":"BM3","v":280382.50881414791},{"$f":"'WTP Values '!BE14","v":205284.51634768629},{"$f":"'WTP Values '!BF14","v":187500.90891725468},{"$f":"'WTP Values '!BG14","v":224767.17787815808},{"$f":"BQ3","v":205284.51634768629},{"$f":"BR3","v":187500.90891725468},{"$f":"BS3","v":224767.17787815808}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":71.934581889739874},{"$f":"D3/(1+B4)^A4","v":65.661851114231652},{"$f":"E3/(1+B4)^A4","v":78.80661227216234},{"$f":"F3+C4","v":149.73902566168255},{"$f":"G3+D4","v":136.68170927938462},{"$f":"H3+E4","v":164.04384410573314},{"$f":"I3/(1+B4)^A4","v":27.033740153446892},{"$f":"J3/(1+B4)^A4","v":24.676801976917833},{"$f":"K3/(1+B4)^A4","v":1.3654143320680543},{"$f":"L3+I4","v":56.273433503415049},{"$f":"M3+J4","v":51.367230995152163},{"$f":"N3+K4","v":2.8422464736328621},{"$f":"O3/(1+B4)^A4","v":21.646693114313138},{"$f":"P3/(1+B4)^A4","v":19.759551343405242},{"$f":"Q3/(1+B4)^A4","v":23.714133285068272},{"$f":"R3+O4","v":45.059756386754231},{"$f":"S3+P4","v":41.131482076432356},{"$f":"T3+Q4","v":49.363339846198116},{"$f":"U3/(1+B4)^A4","v":12471850.241097404},{"$f":"V3/(1+B4)^A4","v":11384298.791159531},{"$f":"W3/(1+B4)^A4","v":13663306.860852484},{"$f":"X3+U4","v":25961403.461868357},{"$f":"Y3+V4","v":23697556.36367768},{"$f":"Z3+W4","v":28441539.561550532},{"$f":"AA3/(1+B4)^A4","v":4687046.8944592681},{"$f":"AB3/(1+B4)^A4","v":4278406.443747364},{"$f":"AC3/(1+B4)^A4","v":5134729.043315961},{"$f":"AD3+AA4","v":9756556.8155064136},{"$f":"AE3+AB4","v":8905930.8533045128},{"$f":"AF3+AC4","v":10688451.976566505},{"$f":"AG3/(1+B4)^A4","v":3753053.2275911458},{"$f":"AH3/(1+B4)^A4","v":3425864.9833255657},{"$f":"AI3/(1+B4)^A4","v":4111501.1884288047},{"$f":"AJ3+AG4","v":7812355.5985537302},{"$f":"AK3+AH4","v":7131280.5492904978},{"$f":"AL3+AI4","v":8558500.8738334011},{"$f":"AM3/(1+B4)^A4","v":3.6211662308503154},{"$f":"AN3/(1+B4)^A4","v":3.3059474093145274},{"$f":"AO3/(1+B4)^A4","v":3.9665012047604358},{"$f":"AP3+AM4","v":7.5378196261380168},{"$f":"AQ3+AN4","v":6.8816601272291207},{"$f":"AR3+AO4","v":8.2566689078293241},{"$f":"AS3/(1+B4)^A4","v":1.3654143320680543},{"$f":"AT3/(1+B4)^A4","v":1.2469728906883222},{"$f":"AU3/(1+B4)^A4","v":1.4951717236776896},{"$f":"AV3+AS4","v":2.8422464736328621},{"$f":"AW3+AT4","v":2.5956987692568116},{"$f":"AX3+AU4","v":3.1123494600074788},{"$f":"AY3/(1+B4)^A4","v":1.0947031091563697},{"$f":"AZ3/(1+B4)^A4","v":0.99986999318410796},{"$f":"BA3/(1+B4)^A4","v":1.1985966250020865},{"$f":"BB3+AY4","v":2.278733992019899},{"$f":"BC3+AZ4","v":2.0813293778120392},{"$f":"BD3+BA4","v":2.4949987346043434},{"$f":"BE3/(1+B4)^A4","v":627829.36583281774},{"$f":"BF3/(1+B4)^A4","v":573177.46083675511},{"$f":"BG3/(1+B4)^A4","v":687702.73917391733},{"$f":"BH3+BE4","v":1306889.6079175933},{"$f":"BI3+BF4","v":1193126.2024777895},{"$f":"BJ3+BG4","v":1431522.0218644263},{"$f":"BK3/(1+B4)^A4","v":236732.35624977917},{"$f":"BL3/(1+B4)^A4","v":216197.25504502153},{"$f":"BM3/(1+B4)^A4","v":259229.39054562489},{"$f":"BN3+BK4","v":492782.07276954036},{"$f":"BO3+BL4","v":450036.20610171685},{"$f":"BP3+BM4","v":539611.8993597728},{"$f":"BQ3/(1+B4)^A4","v":189797.07502559753},{"$f":"BR3/(1+B4)^A4","v":173355.13028592331},{"$f":"BS3/(1+B4)^A4","v":207809.89078971714},{"$f":"BT3+BQ4","v":395081.59137328382},{"$f":"BU3+BR4","v":360856.03920317802},{"$f":"BV3+BS4","v":432577.06866787525}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":63.949581362493483},{"$f":"D4/(1+B5)^A5","v":58.373146544143687},{"$f":"E4/(1+B5)^A5","v":70.05879134914295},{"$f":"F4+C5","v":213.68860702417604},{"$f":"G4+D5","v":195.0548558235283},{"$f":"H4+E5","v":234.10263545487609},{"$f":"I4/(1+B5)^A5","v":24.032896557669986},{"$f":"J4/(1+B5)^A5","v":21.937587101123185},{"$f":"K4/(1+B5)^A5","v":1.2138483692855795},{"$f":"L4+I5","v":80.306330061085035},{"$f":"M4+J5","v":73.304818096275341},{"$f":"N4+K5","v":4.0560948429184416},{"$f":"O4/(1+B5)^A5","v":19.243831355891142},{"$f":"P4/(1+B5)^A5","v":17.566169193258244},{"$f":"Q4/(1+B5)^A5","v":21.081778139462433},{"$f":"R4+O5","v":64.303587742645377},{"$f":"S4+P5","v":58.697651269690596},{"$f":"T4+Q5","v":70.445117985660545},{"$f":"U4/(1+B5)^A5","v":11087429.450224563},{"$f":"V4/(1+B5)^A5","v":10120600.171362521},{"$f":"W4/(1+B5)^A5","v":12146630.046701185},{"$f":"X4+U5","v":37048832.912092924},{"$f":"Y4+V5","v":33818156.5350402},{"$f":"Z4+W5","v":40588169.608251721},{"$f":"AA4/(1+B5)^A5","v":4166767.6220941087},{"$f":"AB4/(1+B5)^A5","v":3803487.7494055848},{"$f":"AC4/(1+B5)^A5","v":4564755.4222696796},{"$f":"AD4+AA5","v":13923324.437600523},{"$f":"AE4+AB5","v":12709418.602710098},{"$f":"AF4+AC5","v":15253207.398836184},{"$f":"AG4/(1+B5)^A5","v":3336450.6532266526},{"$f":"AH4/(1+B5)^A5","v":3045581.4954746221},{"$f":"AI4/(1+B5)^A5","v":3655109.5851843464},{"$f":"AJ4+AG5","v":11148806.251780383},{"$f":"AK4+AH5","v":10176862.04476512},{"$f":"AL4+AI5","v":12213610.459017748},{"$f":"AM4/(1+B5)^A5","v":3.2192035933680119},{"$f":"AN4/(1+B5)^A5","v":2.9389752088381593},{"$f":"AO4/(1+B5)^A5","v":3.5262051276958242},{"$f":"AP4+AM5","v":10.757023219506028},{"$f":"AQ4+AN5","v":9.82063533606728},{"$f":"AR4+AO5","v":11.782874035525149},{"$f":"AS4/(1+B5)^A5","v":1.2138483692855795},{"$f":"AT4/(1+B5)^A5","v":1.1085543591832632},{"$f":"AU4/(1+B5)^A5","v":1.3292022179371812},{"$f":"AV4+AS5","v":4.0560948429184416},{"$f":"AW4+AT5","v":3.704253128440075},{"$f":"AX4+AU5","v":4.44155167794466},{"$f":"AY4/(1+B5)^A5","v":0.97318707786574166},{"$f":"AZ4/(1+B5)^A5","v":0.88888078308498442},{"$f":"BA4/(1+B5)^A5","v":1.0655480351421029},{"$f":"BB4+AY5","v":3.2519210698856407},{"$f":"BC4+AZ5","v":2.9702101608970235},{"$f":"BD4+BA5","v":3.5605467697464466},{"$f":"BE4/(1+B5)^A5","v":558138.02009204461},{"$f":"BF4/(1+B5)^A5","v":509552.67555611616},{"$f":"BG4/(1+B5)^A5","v":611365.23097362637},{"$f":"BH4+BE5","v":1865027.6280096378},{"$f":"BI4+BF5","v":1702678.8780339058},{"$f":"BJ4+BG5","v":2042887.2528380528},{"$f":"BK4/(1+B5)^A5","v":210454.20268563947},{"$f":"BL4/(1+B5)^A5","v":192198.57248967121},{"$f":"BM4/(1+B5)^A5","v":230453.984255541},{"$f":"BN4+BK5","v":703236.27545517986},{"$f":"BO4+BL5","v":642234.77859138802},{"$f":"BP4+BM5","v":770065.8836153138},{"$f":"BQ4/(1+B5)^A5","v":168728.90858414664},{"$f":"BR4/(1+B5)^A5","v":154112.07958110786},{"$f":"BS4/(1+B5)^A5","v":184742.23620785901},{"$f":"BT4+BQ5","v":563810.49995743041},{"$f":"BU4+BR5","v":514968.11878428585},{"$f":"BV4+BS5","v":617319.30487573426}]
[4,0.04,54.664370163255867,49.897610309526371,59.886548463724488,268.35297718743192,244.95246613305466,293.98918391860059,20.543420700080173,18.75234139511975,1.0376026733399115,100.84975076116521,92.057159491395083,5.0936975162583531,16.449707694484996,15.015635046734403,18.020792307971341,80.753295437130376,73.713286316424998,88.465910293631879,9477581.1617983636,8651131.4422168434,10382990.270807765,46526414.07389129,42469287.977257043,50971159.879059486,3561770.4264130085,3251237.2687221128,3901972.0659817872,17485094.86401353,15960655.871432211,19155179.464817971,2852012.0015420085,2603375.8264542865,3124402.9920885013,14000818.253322393,12780237.871219408,15338013.45110625,2.7517887233889295,2.5122483258473221,3.0142149215848995,13.508811942894958,12.332883661914602,14.797088957110049,1.0376026733399115,0.94759691221412523,1.1362076266187093,5.0936975162583531,4.6518500406542005,5.5777593045633695,0.831884392815608,0.75981901870682922,0.91083492618295903,4.0838054627012488,3.7300291796038527,4.4713816959294057,477098.71874771296,435567.76261577813,522597.56168611208,2342126.346757351,2138246.6406496838,2565484.8145241649,179897.13447550396,164292.14527410149,196993.03158113486,883133.40993068379,806526.92386548955,967058.91519644868,144230.17820560001,131735.6515142376,157918.43777068143,708040.67816303042,646703.77029852348,775237.74264641572]
[5,0.04,44.930127611107118,41.012198475914602,49.222377512592757,313.28310479853906,285.96466460896926,343.21156143119333,16.885194338957067,15.413057707854398,0.85283376326404203,117.73494510012227,107.47021719924948,5.9465312795223948,13.520460652365095,12.341757470116727,14.811777683202061,94.273756089495464,86.055043786541731,103.27768797683395,7789880.8633938627,7110599.436496146,8534061.1527955234,54316294.937285155,49579887.413753189,59505221.031855009,2927515.661522666,2672280.0416689427,3207136.6108482201,20412610.525536194,18632935.913101155,22362316.075666189,2344145.9728703704,2139785.1608448075,2568031.5116375629,16344964.226192763,14920023.032064214,17906044.962743811,2.2617697438280726,2.0648849979247141,2.4774649496491419,15.77058168672303,14.397768659839317,17.274553906759191,0.85283376326404203,0.77885558843025116,0.93387984722462536,5.9465312795223948,5.4307056290844518,6.5116391517879952,0.68374833214519259,0.62451584770643376,0.74863991561292709,4.7675537948464415,4.3545450273102864,5.2200216115423324,392140.36953890132,358004.95092443057,429537.10187615786,2734266.7162962523,2496251.5915741143,2995021.9164003227,147862.33125374897,135036.16762842931,161913.91249923574,1030995.7411844328,941563.09149391879,1128972.8276956845,118546.69307991449,108277.1029061555,129797.44466081289,826587.37124294485,754980.873204679,905035.18730722857]
[9,0.04,13.85279709693234,12.644826404755531,15.176177869167434,409.3455544625354,373.65042160932194,448.45101686013271,5.2060206270595799,4.7521334218831273,0.26294456989232873,153.83618089656545,140.42396469457179,7.7699247308923391,4.1686104187242474,3.805194223637399,4.5667475656032925,123.18105370711426,112.44222581282322,134.94587419794675,2401765.6914732326,2192330.5467530447,2631210.3670336273,70971378.688779145,64782639.704187214,77751392.665634751,902607.72923199483,823913.82289932447,988820.08786551282,26671758.69243481,24346379.890221421,29219305.263673872,722743.96389065008,659735.71054096194,791772.05498186254,21356844.149459489,19494971.184550788,23396601.320773285,0.69734583467965539,0.63664259207844665,0.76384869322666016,20.606337864596046,18.81257720193765,22.571475252719324,0.26294456989232873,0.24013571756846949,0.28793259054351777,7.7699247308923391,7.0959307182873452,8.5083124439880127,0.21081237499605354,0.1925498942931391,0.23081966157351144,6.2294356819413208,5.6897854411353439,6.8206443569860156,120904.19639483886,110379.60959691013,132434.30709562034,3572678.8578353142,3261680.8125927942,3913389.8005279629,45588.717015600523,41634.171331432823,49921.081828129289,1347131.4503061015,1230275.9384260117,1475151.3919763144,36550.158503053121,33383.852140046823,40018.975244175563,1080045.0474683584,986481.74579767406,1182547.4303653217]
[16,0.04,0.39039441583434592,0.35635183155208527,0.42768944440424644,433.29886228498975,395.51498925694023,474.69262406226136,0.14671415218898642,0.13392287046590504,7.4102068370481668E-3,162.83807515210319,148.64102828622342,8.2245904694288949,0.11747824052221224,0.10723657941991481,0.12869839467521127,130.38912929306966,119.02190700826901,142.84238126586325,67685.674418872659,61783.450456007755,74151.799595970457,75124347.401358366,68573467.510838211,82301101.394216821,25436.957945418984,23219.235316732767,27866.562822392654,28232486.14913078,25771035.234624963,30929105.225366376,20368.103683794834,18592.428339164173,22313.427874219993,22606563.503807589,20635740.98327633,24765679.321807291,1.9652342978773954E-2,1.7941626596463166E-2,2.1526501997498143E-2,21.812140513686106,19.913415962098028,23.892270089358451,7.4102068370481668E-3,6.7674161777670355E-3,8.1144100139746364E-3,8.2245904694288949,7.5111569517934473,9.0061857561534566,5.9410365582746091E-3,5.4263700663154425E-3,6.5048745255228769E-3,6.5939580001222016,6.0227295286659368,7.2197619046161172,3407.2774468007269,3110.6774254386069,3732.2147717351786,3781738.1122954385,3452541.672496865,4142386.132598496,1284.7643998109154,1173.3188526439283,1406.8575062307725,1425960.3369392031,1302266.8955487041,1561471.5070759512,1030.0430792140889,940.81140172044024,1127.7999925515967,1143245.0778634476,1044206.816122058,1251745.5010549726]
[19,0.04,4.695731701406964E-2,4.286261596998861E-2,5.1443227694586931E-2,433.64516963508106,395.83109843647662,475.07201473012503,1.7647032527514421E-2,1.6108474990508371E-2,8.9131252260213323E-4,162.96822094109169,148.75982730717905,8.2311638449416638,1.4130486397114386E-2,1.289860164767854E-2,1.5480065986727852E-2,130.49334076874274,119.11703340902042,142.95654580872878,8141.3502398731935,7431.4205111910896,8919.1069840231321,75184389.363016665,68628273.784030393,82366879.264445052,3059.6013920020623,2792.8498702060051,3351.8384778813656,28255050.522859424,25791632.332143635,30953824.829786308,2449.9108154795722,2236.3295072180576,2683.8977809685803,22624631.446705919,20652233.777047824,24785472.904310416,2.3638178772390286E-3,2.1580499455598613E-3,2.5892449725239989E-3,21.82957352641381,19.92933144887483,23.911365613170073,8.9131252260213323E-4,8.1399654794343161E-4,9.7601530133061411E-4,8.2311638449416638,7.517160126706897,9.0133838094952008,7.1459817493253828E-4,6.5269319719919771E-4,7.8241758294343591E-4,6.5992281180948025,6.0275431012019691,7.2255321865879942,409.83323719518074,374.1576725237058,448.91726185788298,3784760.6074330951,3455301.0625201324,4145696.8700351701,154.53368891401152,141.12882533023722,169.21925938032294,1427100.0134733545,1303307.7120311912,1562719.488796944,123.89536695967544,113.16242612390171,135.65373793968996,1144158.7986411392,1045041.38211545,1252745.9391017589]
[25,0.04,2.3561474712922024E-4,2.1506902577163423E-4,2.5812341623221988E-4,433.68244690411296,395.86512510939002,475.11285315873602,8.8546394277714361E-5,8.0826471844394314E-5,4.4722822337376223E-6,162.98223011412318,148.77261508966106,8.2318714172394287,7.0901644109509738E-5,6.4720494244331053E-5,7.7673343898964454E-5,130.50455831643222,119.12727301967817,142.96883472600754,40.850336007983366,37.288166698931242,44.752836624575806,75190852.409086451,68634173.249317184,82373959.736067161,15.351967576784238,14.01350540835411,16.81830704142191,28257479.400646165,25793849.448082056,30956485.701246537,12.292761894922712,11.221088529885975,13.466823430182647,22626576.318993781,20654009.096891154,24787603.528161973,1.1860778826829629E-5,1.0828310145210465E-5,1.2991890045039316E-5,21.831450053450606,19.931044626149859,23.913421096480615,4.4722822337376223E-6,4.0843387783481041E-6,4.8972899867417734E-6,8.2318714172394287,7.5178063213840689,9.0141586234598918,3.5855938752907093E-6,3.2749772003577951E-6,3.925887011377534E-6,6.5997954049440217,6.0280612445171,7.2261533121673365,2.0563942040802612,1.8773871891300002,2.2525036322431951,3785085.955319487,3455598.0892053423,4146053.2449434372,0.77539387579385954,0.70813314318755805,0.8490807299817078,1427222.6907100973,1303419.7477590505,1562853.8242372635,0.62166191368938994,0.56780791815093079,0.68066114493332119,1144257.1535135987,1045131.2165964461,1252853.6284078334]
[36,0.04,3.6629734310978795E-10,3.3435603537224507E-10,4.0129033819954072E-10,433.68257571423993,395.86524268721075,475.11299427430885,1.376582296357294E-10,1.2565648903675103E-10,6.9528122488731795E-12,162.98227852226572,148.77265927733697,8.2318738622274825,1.1022690292465274E-10,1.0061740776119156E-10,1.2075449371188813E-10,130.50459707822401,119.12730840224727,142.96887718987455,6.3507780082457736E-5,5.7969870552128506E-5,6.9574784057205305E-5,75190874.741886184,68634193.634685829,82373984.202356443,2.3866863188319852E-5,2.1786029360545754E-5,2.6146500844867858E-5,28257487.79353717,25793857.109238379,30956494.895782493,1.9110883662650873E-5,1.7444811775906055E-5,2.0936132830001397E-5,22626583.039422944,20654015.231438566,24787610.890448309,1.8439303245725069E-11,1.6834180733110216E-11,2.0197779907479396E-11,21.831456537715464,19.931050545966084,23.913428199121793,6.9528122488731795E-12,6.3496978058367385E-12,7.6135485254573476E-12,8.2318738622274825,7.5178085542841844,9.0141613007988628,5.5743264205334279E-12,5.0914276880057799E-12,6.1033615218835967E-12,6.5997973651812636,6.0280630349408062,7.2261554584421779,3.1969634435821392E-6,2.918671041373827E-6,3.5018440309397106E-6,3785087.0795462229,3455599.1155692902,4146054.4763828185,1.2054623915841804E-6,1.100895814366524E-6,1.3200193080760159E-6,1427223.1146164304,1303420.1348940714,1562854.2884280577,9.6646372976001854E-7,8.8273987239567009E-7,1.0581866032791349E-6,1144257.4933749652,1045131.5270159376,1252854.0005239656]
[39,0.04,4.1882547384855049E-12,3.823036873814586E-12,4.5883656872960993E-12,433.6825757143493,395.86524268731051,475.11299427442867,1.5739883005118181E-12,1.4367600407952875E-12,7.9498662479829016E-14,162.98227852230681,148.77265927737449,8.2318738622295591,1.2603376933159702E-12,1.1504624392092079E-12,1.3807104801484957E-12,130.50459707825692,119.12730840227731,142.96887718991059,7.2614985029068711E-7,6.6282922766538574E-7,7.9552015456294857E-7,75190874.741905153,68634193.634703115,82373984.2023772,2.7289442503901912E-7,2.4910210903370297E-7,2.9895986994781692E-7,28257487.793544292,25793857.109244883,30956494.895790294,2.1851441339216184E-7,1.9946449778241357E-7,2.3938436677258063E-7,22626583.039428651,20654015.231443774,24787610.890454561,2.1083554288880544E-13,1.9248252423943459E-13,2.3094201745010544E-13,21.831456537720968,19.931050545971107,23.913428199127821,7.9498662479829016E-14,7.2602633962528735E-14,8.7053540759313229E-14,8.2318738622295591,7.5178085542860797,9.0141613008011348,6.3737014433289283E-14,5.8215535932935071E-14,6.9786017549839057E-14,6.5997973651829271,6.0280630349423268,7.2261554584440004,3.6554175298330308E-8,3.3372171677069719E-8,4.0040189021039369E-8,3785087.0795471771,3455599.115570162,4146054.4763838639,1.3783292913771623E-8,1.2587675553293539E-8,1.5093140111269348E-8,1427223.1146167901,1303420.1348944001,1562854.2884284516,1.1050575091200027E-8,1.0093274010734868E-8,1.2099337160786768E-8,1144257.4933752536,1045131.5270162012,1252854.0005242815]
[44,0.04,1.1092561258312179E-15,1.0125284483271252E-15,1.2152252104960112E-15,433.68257571435038,395.86524268731154,475.11299427442987,4.16869620724347E-16,3.805248190748746E-16,2.1055161124947877E-17,162.98227852230721,148.77265927737486,8.2318738622295786,3.3379949268135115E-16,3.0469911404983071E-16,3.656801349809734E-16,130.50459707825723,119.12730840227761,142.96887718991093,1.9232024315637364E-10,1.7554982375156897E-10,2.1069291620744188E-10,75190874.741905332,68634193.634703279,82373984.202377394,7.2275883770427366E-11,6.5974506723301406E-11,7.9179297302541044E-11,28257487.793544363,25793857.10924495,30956494.895790372,5.7873378476811457E-11,5.282802261712414E-11,6.34007699748302E-11,22626583.039428703,20654015.231443822,24787610.890454624,5.5839635384004056E-17,5.097885216152251E-17,6.116482008947317E-17,21.831456537721017,19.931050545971154,23.913428199127885,2.1055161124947877E-17,1.9228753144928925E-17,2.3056064970270666E-17,8.2318738622295786,7.5178085542860984,9.0141613008011561,1.6880700462810105E-17,1.5418341023714001E-17,1.8482774400803502E-17,6.599797365182944,6.0280630349423427,7.2261554584440182,9.6813459080675287E-12,8.8385946358331249E-12,1.0604614027629187E-11,3785087.0795471864,3455599.1155701708,4146054.4763838747,3.6504947892104205E-12,3.3338364281337388E-12,3.9974068369366765E-12,1427223.1146167933,1303420.1348944032,1562854.2884284558,2.9267365237445007E-12,2.6731960506655376E-12,3.2045003711864035E-12,1144257.4933752564,1045131.5270162039,1252854.0005242846]
[50,0.04,1.5507083864517277E-20,1.4154858555910616E-20,1.6988501406125804E-20,433.68257571435038,395.86524268731154,475.11299427442987,5.8277182506410365E-21,5.3196283027083336E-21,2.9434513972219511E-22,162.98227852230721,148.77265927737486,8.2318738622295786,4.6664215832607826E-21,4.2596066003008793E-21,5.1121038583299944E-21,130.50459707825723,119.12730840227761,142.96887718991093,2.6885820776833147E-15,2.4541364035982986E-15,2.9454268001812664E-15,75190874.741905332,68634193.634703279,82373984.202377394,1.0103962150042315E-15,9.2230476339425879E-16,1.1069039647484228E-15,28257487.793544363,25793857.10924495,30956494.895790372,8.0905330397915522E-16,7.3852066988269973E-16,8.8632465864268427E-16,22626583.039428703,20654015.231443822,24787610.890454624,7.806221563256638E-22,7.1266979498821657E-22,8.5506671777433247E-22,21.831456537721017,19.931050545971154,23.913428199127885,2.9434513972219511E-22,2.688124777359885E-22,3.2231720407388368E-22,8.2318738622295786,7.5178085542860984,9.0141613008011561,2.3598737178254027E-22,2.1554400443567177E-22,2.5838390792517788E-22,6.599797365182944,6.0280630349423427,7.2261554584440182,1.3534245105503046E-16,1.2356102893696498E-16,1.4824947570522049E-16,3785087.0795471864,3455599.1155701708,4146054.4763838747,5.1032874667110689E-17,4.6606081208623294E-17,5.588260602529569E-17,1427223.1146167933,1303420.1348944032,1562854.2884284558,4.0914940802371054E-17,3.7370517393270031E-17,4.4798000067502352E-17,1144257.4933752564,1045131.5270162039,1252854.0005242846]

{"sheet":"Carbon NPV 5%","index":78,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU14","v":77.804443771942658},{"$f":"'WTP Values '!CV14","v":71.019858165152968},{"$f":"'WTP Values '!CW14","v":85.237231833570803},{"$f":"C3","v":77.804443771942658},{"$f":"D3","v":71.019858165152968},{"$f":"E3","v":85.237231833570803},{"$f":"'WTP Values '!CC14","v":29.23969334996816},{"$f":"'WTP Values '!CD14","v":26.69042901823433},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"I3","v":29.23969334996816},{"$f":"J3","v":26.69042901823433},{"$f":"K3","v":1.4768321415648078},{"$f":"'WTP Values '!CI14","v":23.413063272441093},{"$f":"'WTP Values '!CJ14","v":21.371930733027114},{"$f":"'WTP Values '!CK14","v":25.649206561129844},{"$f":"O3","v":23.413063272441093},{"$f":"P3","v":21.371930733027114},{"$f":"Q3","v":25.649206561129844},{"$f":"'WTP Values '!BH14","v":13489553.220770953},{"$f":"'WTP Values '!BI14","v":12313257.572518149},{"$f":"'WTP Values '!BJ14","v":14778232.700698048},{"$f":"U3","v":13489553.220770953},{"$f":"V3","v":12313257.572518149},{"$f":"W3","v":14778232.700698048},{"$f":"'WTP Values '!AV14","v":5069509.9210471446},{"$f":"'WTP Values '!AW14","v":4627524.4095571497},{"$f":"'WTP Values '!AX14","v":5553722.9332505437},{"$f":"AA3","v":5069509.9210471446},{"$f":"AB3","v":4627524.4095571497},{"$f":"AC3","v":5553722.9332505437},{"$f":"'WTP Values '!BB14","v":4059302.3709625839},{"$f":"'WTP Values '!BC14","v":3705415.5659649321},{"$f":"'WTP Values '!BD14","v":4446999.6854045959},{"$f":"AG3","v":4059302.3709625839},{"$f":"AH3","v":3705415.5659649321},{"$f":"AI3","v":4446999.6854045959},{"$f":"'WTP Values '!CX14","v":3.9166533952877014},{"$f":"'WTP Values '!CY14","v":3.5757127179145933},{"$f":"'WTP Values '!CZ14","v":4.2901677030688878},{"$f":"AM3","v":3.9166533952877014},{"$f":"AN3","v":3.5757127179145933},{"$f":"AO3","v":4.2901677030688878},{"$f":"'WTP Values '!CF14","v":1.4768321415648078},{"$f":"'WTP Values '!CG14","v":1.3487258785684895},{"$f":"'WTP Values '!CH14","v":1.6171777363297892},{"$f":"AS3","v":1.4768321415648078},{"$f":"AT3","v":1.3487258785684895},{"$f":"AU3","v":1.6171777363297892},{"$f":"'WTP Values '!CL14","v":1.1840308828635295},{"$f":"'WTP Values '!CM14","v":1.0814593846279312},{"$f":"'WTP Values '!CN14","v":1.2964021096022569},{"$f":"AY3","v":1.1840308828635295},{"$f":"AZ3","v":1.0814593846279312},{"$f":"BA3","v":1.2964021096022569},{"$f":"'WTP Values '!BK14","v":679060.2420847757},{"$f":"'WTP Values '!BL14","v":619948.74164103437},{"$f":"'WTP Values '!BM14","v":743819.28269050911},{"$f":"BE3","v":679060.2420847757},{"$f":"BF3","v":619948.74164103437},{"$f":"BG3","v":743819.28269050911},{"$f":"'WTP Values '!AY14","v":256049.71651976119},{"$f":"'WTP Values '!AZ14","v":233838.95105669531},{"$f":"'WTP Values '!BA14","v":280382.50881414791},{"$f":"BK3","v":256049.71651976119},{"$f":"BL3","v":233838.95105669531},{"$f":"BM3","v":280382.50881414791},{"$f":"'WTP Values '!BE14","v":205284.51634768629},{"$f":"'WTP Values '!BF14","v":187500.90891725468},{"$f":"'WTP Values '!BG14","v":224767.17787815808},{"$f":"BQ3","v":205284.51634768629},{"$f":"BR3","v":187500.90891725468},{"$f":"BS3","v":224767.17787815808}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":70.570924056183813},{"$f":"D3/(1+B4)^A4","v":64.417104911703376},{"$f":"E3/(1+B4)^A4","v":77.312681935211614},{"$f":"F3+C4","v":148.37536782812646},{"$f":"G3+D4","v":135.43696307685633},{"$f":"H3+E4","v":162.5499137687824},{"$f":"I3/(1+B4)^A4","v":26.521263809494929},{"$f":"J3/(1+B4)^A4","v":24.209005912230683},{"$f":"K3/(1+B4)^A4","v":1.3395302871336126},{"$f":"L3+I4","v":55.760957159463089},{"$f":"M3+J4","v":50.899434930465013},{"$f":"N3+K4","v":2.8163624286984206},{"$f":"O3/(1+B4)^A4","v":21.236338569107566},{"$f":"P3/(1+B4)^A4","v":19.384971186419151},{"$f":"Q3/(1+B4)^A4","v":23.264586450004394},{"$f":"R3+O4","v":44.649401841548659},{"$f":"S3+P4","v":40.756901919446264},{"$f":"T3+Q4","v":48.913793011134238},{"$f":"U3/(1+B4)^A4","v":12235422.422467984},{"$f":"V3/(1+B4)^A4","v":11168487.594120771},{"$f":"W3/(1+B4)^A4","v":13404292.699045848},{"$f":"X3+U4","v":25724975.643238939},{"$f":"Y3+V4","v":23481745.166638918},{"$f":"Z3+W4","v":28182525.399743896},{"$f":"AA3/(1+B4)^A4","v":4598194.9397253012},{"$f":"AB3/(1+B4)^A4","v":4197301.051752517},{"$f":"AC3/(1+B4)^A4","v":5037390.4156467514},{"$f":"AD3+AA4","v":9667704.8607724458},{"$f":"AE3+AB4","v":8824825.4613096677},{"$f":"AF3+AC4","v":10591113.348897295},{"$f":"AG3/(1+B4)^A4","v":3681906.9124377179},{"$f":"AH3/(1+B4)^A4","v":3360921.1482675122},{"$f":"AI3/(1+B4)^A4","v":4033559.8053556425},{"$f":"AJ3+AG4","v":7741209.2834003018},{"$f":"AK3+AH4","v":7066336.7142324448},{"$f":"AL3+AI4","v":8480559.4907602388},{"$f":"AM3/(1+B4)^A4","v":3.5525200864287538},{"$f":"AN3/(1+B4)^A4","v":3.2432768416458897},{"$f":"AO3/(1+B4)^A4","v":3.8913085742121432},{"$f":"AP3+AM4","v":7.4691734817164548},{"$f":"AQ3+AN4","v":6.8189895595604835},{"$f":"AR3+AO4","v":8.1814762772810319},{"$f":"AS3/(1+B4)^A4","v":1.3395302871336126},{"$f":"AT3/(1+B4)^A4","v":1.223334130220852},{"$f":"AU3/(1+B4)^A4","v":1.4668278787571785},{"$f":"AV3+AS4","v":2.8163624286984206},{"$f":"AW3+AT4","v":2.5720600087893413},{"$f":"AX3+AU4","v":3.0840056150869675},{"$f":"AY3/(1+B4)^A4","v":1.0739509141619314},{"$f":"AZ3/(1+B4)^A4","v":0.98091554161263605},{"$f":"BA3/(1+B4)^A4","v":1.1758749293444506},{"$f":"BB3+AY4","v":2.2579817970254608},{"$f":"BC3+AZ4","v":2.0623749262405671},{"$f":"BD3+BA4","v":2.4722770389467073},{"$f":"BE3/(1+B4)^A4","v":615927.65721975116},{"$f":"BF3/(1+B4)^A4","v":562311.78380139172},{"$f":"BG3/(1+B4)^A4","v":674666.01604581322},{"$f":"BH3+BE4","v":1294987.8993045269},{"$f":"BI3+BF4","v":1182260.5254424261},{"$f":"BJ3+BG4","v":1418485.2987363222},{"$f":"BK3/(1+B4)^A4","v":232244.64083425052},{"$f":"BL3/(1+B4)^A4","v":212098.82182013179},{"$f":"BM3/(1+B4)^A4","v":254315.20073845613},{"$f":"BN3+BK4","v":488294.35735401174},{"$f":"BO3+BL4","v":445937.7728768271},{"$f":"BP3+BM4","v":534697.70955260401},{"$f":"BQ3/(1+B4)^A4","v":186199.1077983549},{"$f":"BR3/(1+B4)^A4","v":170068.85162562781},{"$f":"BS3/(1+B4)^A4","v":203870.45612531345},{"$f":"BT3+BQ4","v":391483.62414604123},{"$f":"BU3+BR4","v":357569.76054288249},{"$f":"BV3+BS4","v":428637.63400347152}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":60.961817562840992},{"$f":"D4/(1+B5)^A5","v":55.645917211275993},{"$f":"E4/(1+B5)^A5","v":66.78560149894102},{"$f":"F4+C5","v":209.33718539096745},191.08288028813232,229.33551526772342,{"$f":"I4/(1+B5)^A5","v":22.910064839213845},{"$f":"J4/(1+B5)^A5","v":20.912649530055656},{"$f":"K4/(1+B5)^A5","v":1.1571366263976783},{"$f":"L4+I5","v":78.671021998676935},71.812084460520666,3.9734990550960987,{"$f":"O4/(1+B5)^A5","v":18.344747711139242},{"$f":"P4/(1+B5)^A5","v":16.745466957278175},{"$f":"Q4/(1+B5)^A5","v":20.096824489799712},{"$f":"R4+O5","v":62.994149552687901},57.502368876724439,69.010617500933947,{"$f":"U4/(1+B5)^A5","v":10569417.922442919},{"$f":"V4/(1+B5)^A5","v":9647759.502533868},{"$f":"W4/(1+B5)^A5","v":11579132.015156763},{"$f":"X4+U5","v":36294393.56568186},33129504.669172786,39761657.414900661,{"$f":"AA4/(1+B5)^A5","v":3972093.6743118893},{"$f":"AB4/(1+B5)^A5","v":3625786.4608595325},{"$f":"AC4/(1+B5)^A5","v":4351487.2395177633},{"$f":"AD4+AA5","v":13639798.535084335},12450611.922169201,14942600.588415058,{"$f":"AG4/(1+B5)^A5","v":3180569.6252566394},{"$f":"AH4/(1+B5)^A5","v":2903290.0535730585},{"$f":"AI4/(1+B5)^A5","v":3484340.6157915057},{"$f":"AJ4+AG5","v":10921778.908656942},9969626.7678055037,11964900.106551744,{"$f":"AM4/(1+B5)^A5","v":3.0688004201954464},{"$f":"AN4/(1+B5)^A5","v":2.8016644782601356},{"$f":"AO4/(1+B5)^A5","v":3.3614586538923596},{"$f":"AP4+AM5","v":10.537973901911901},9.6206540378206196,11.542934931173392,{"$f":"AS4/(1+B5)^A5","v":1.1571366263976783},{"$f":"AT4/(1+B5)^A5","v":1.0567620172515728},{"$f":"AU4/(1+B5)^A5","v":1.2671010722446201},{"$f":"AV4+AS5","v":3.9734990550960987},3.6288220260409139,4.3511066873315878,{"$f":"AY4/(1+B5)^A5","v":0.92771917863032616},{"$f":"AZ4/(1+B5)^A5","v":0.84735172582886165},{"$f":"BA4/(1+B5)^A5","v":1.0157649751382791},{"$f":"BB4+AY5","v":3.185700975655787},2.9097266520694287,3.4880420140849866,{"$f":"BE4/(1+B5)^A5","v":532061.46828182798},{"$f":"BF4/(1+B5)^A5","v":485746.06094494474},{"$f":"BG4/(1+B5)^A5","v":582801.87111181358},{"$f":"BH4+BE5","v":1827049.3675863547},1668006.5863873707,2001287.1698481357,{"$f":"BK4/(1+B5)^A5","v":200621.65281006414},{"$f":"BL4/(1+B5)^A5","v":183218.93689245806},{"$f":"BM4/(1+B5)^A5","v":219687.03227595819},{"$f":"BN4+BK5","v":688916.01016407588},629156.70976928517,754384.74182856223,{"$f":"BQ4/(1+B5)^A5","v":160845.79012923432},{"$f":"BR4/(1+B5)^A5","v":146911.86837328822},{"$f":"BS4/(1+B5)^A5","v":176110.9652308074},{"$f":"BT4+BQ5","v":552329.41427527554},504481.62891617068,604748.5992342789]
[4,0.05,50.153438176760496,45.780033801780938,54.944679633643197,259.49062356772794,236.86291408991326,284.2801949013666,18.848167040863711,17.204888522832075,0.95197916620969936,97.519189039540649,89.016972983352744,4.9254782213057977,15.092269341386967,13.776537107298441,16.533707243216323,78.086418894074868,71.278905984022884,85.544324744150273,8695486.2819034606,7937235.6189315096,9526180.5648113806,44989879.84758532,41066740.288104296,49287837.979712039,3267851.2959615709,2982943.4944160366,3579979.3209765586,16907649.831045907,15433555.416585237,18522579.909391616,2616662.5019465261,2388543.9121132107,2866575.6476295418,13538441.410603467,12358170.679918714,14831475.754181286,2.5247097003371612,2.3049362998011205,2.7654803534678325,13.062683602249063,11.92559033762174,14.308415284641224,0.95197916620969936,0.86940072685893044,1.0424471879470962,4.9254782213057977,4.498222752899844,5.393553875278684,0.7632368641710614,0.69711836185857678,0.8356723588531767,3.9489378398268484,3.6068450139280053,4.3237143729381629,437728.28669686231,399624.48645981436,479472.54167702846,2264777.6542832172,2067631.0728471852,2480759.7115251641,165051.9302636775,150734.67281016288,180737.06513311487,853967.94042775338,779891.38257944805,935121.80696167704,132328.22959917673,120864.75768700344,144886.92693337234,684657.64387445222,625346.38660317415,749635.52616765117]
[5,0.05,39.296531149850011,35.869854385505889,43.050594201186065,298.78715471757795,272.73276847541916,327.33078910255267,14.768032066485102,13.480480348811803,0.74590058665812564,112.28722110602575,102.49745333216455,5.6713788079639231,11.825187940366384,10.79427730689202,12.954592253789079,89.911606834441244,82.073183290914898,98.498916997939347,6813141.0320388917,6219031.7968583116,7464011.7390330005,51803020.87962421,47285772.084962606,56751849.718745038,2560446.9985137549,2337214.2809718261,2805007.4734011195,19468096.829559661,17770769.697557062,21327587.382792734,2050223.5390919282,1871486.6548996398,2246037.0280790147,15588664.949695395,14229657.334818354,17077512.782260302,1.9781761129509077,1.8059779029371665,2.1668262197964898,15.040859715199971,13.731568240558907,16.475241504437715,0.74590058665812564,0.68119821864066954,0.81678464891801339,5.6713788079639231,5.1794209715405133,6.2103385241966977,0.59801605429135962,0.54621047764182262,0.65477115975588385,4.5469538941182082,4.1530554915698277,4.9784855326940463,342971.56643039908,313116.24190278491,375679.28250709054,2607749.2207136163,2380747.3147499701,2856438.9940322544,129322.50618771865,118104.56034082438,141612.21978250967,983290.44661547197,897995.94292027247,1076734.0267441866,103682.630453401,94700.700251637012,113522.69843150095,788340.27432785323,720047.08685481118,863158.2245991521]
[9,0.05,9.0923311184777482,8.2994753913754948,9.9609366493891098,372.14814170266203,339.69664146200466,407.70007332384967,3.4169895812112223,3.1190791497635062,0.17258457469186492,139.85701865618057,127.66357651109657,7.0638682117061711,2.7360818155179953,2.4975523433525026,2.99740050405866,111.98753652099074,102.22455069799241,122.68328253654794,1576407.1893256989,1438943.7102667333,1727003.9929148301,64522177.913434178,58895812.395375289,70686089.001995474,592429.69393466227,540778.6772932969,649015.47265616583,24248084.106749192,22134013.511467624,26564133.986983988,474375.49164927431,433019.80740416504,519682.31714350835,19416138.214302111,17723454.474553294,21270541.743432369,0.45770534200654356,0.41786255951045848,0.50135472241712942,18.733830769642513,17.103069936917379,20.520395248498808,0.17258457469186492,0.15761390585799354,0.18898554816792074,7.0638682117061711,6.4511203350643935,7.7351583046092882,0.1383674288971779,0.12638078674586253,0.15149928039775368,5.6633640884034406,5.1727521052123082,6.2008493679620642,79355.886002168874,72448.037184176865,86923.713899353956,3248027.9395961724,2965290.4251699415,3557778.3272541282,29922.311535495766,27326.731846281782,32765.874111769728,1224717.0157224985,1118480.2162268073,1341103.7283032825,23989.822504236097,21911.606410146953,26266.592327609073,981900.87320784526,896839.71041097981,1075088.8189406006]
[16,0.05,0.10726277485193281,9.7909408345800503E-2,0.11750976633115291,384.60289796204296,351.06533687502628,421.34465318644988,4.0310430773469477E-2,3.6795963568301476E-2,2.0359905657713643E-3,144.53764146019864,131.93611894909404,7.3002761013779205,3.2277721073966904E-2,2.9463774602479283E-2,3.5360513296148158E-2,115.73544579463653,105.64572017325334,126.78914848042332,18596.970042146899,16975.305145374659,20373.569555111641,66681554.541138247,60866890.323445939,73051754.474408776,6988.9285869685827,6379.5984496601031,7656.4744081377203,25059599.585302413,22874776.96675697,27453161.169910949,5596.2360909453919,5108.3606066247703,6130.7234252625185,20065941.993655104,18316608.8687815,21982407.21643291,5.3995773370376669E-3,4.9295496452758649E-3,5.9145116924190074E-3,19.36079962933605,17.675461797795307,21.207155418781774,2.0359905657713643E-3,1.8593806887677602E-3,2.22947383231668E-3,7.3002761013779205,6.6670212690461037,7.9940323940266342,1.632328847161874E-3,1.4909217116810358E-3,1.7872460859360709E-3,5.8529010265874613,5.3458696340701932,6.4083744334528081,936.16614073018582,854.67383443156541,1025.44425976,3356730.34000652,3064530.3926592194,3676847.2058144887,352.9953015853896,322.37509251176522,386.54097963228855,1265704.8649369315,1155912.6172333253,1385986.7148960512,283.00937311668423,258.49253336577249,309.86856310568862,1014762.346036179,926854.42429829773,1111069.0313791975]
[19,0.05,7.6953234362125882E-3,7.0242874632808414E-3,8.4304704971530156E-3,{"$f":"F20+C21","v":384.67683737791162},351.13282873761443,421.42565615782911,2.8919800283286742E-3,2.6398425846809294E-3,1.4606750513694906E-4,{"$f":"L20+I21","v":144.56542863714722},131.96148349943613,7.3016795701335537,2.3156915695208189E-3,2.1138113901186147E-3,2.5368594748735661E-3,{"$f":"R20+O21","v":115.75769578625828},105.66603042801228,126.8135235322672,1334.1972516134072,1217.8545977613021,1461.6553365618322,{"$f":"X20+U21","v":66694373.984824479},60878591.90536356,73065798.580895334,501.40476063160833,457.68975798979397,549.2963148961685,{"$f":"AD20+AA21","v":25064417.26131333},22879174.613410208,27458439.005079135,401.48921007011216,366.48769483214988,439.83478630387174,{"$f":"AJ20+AG21","v":20069799.64537257},18320130.213440184,21986633.306141499,3.8738037576136402E-4,3.5365930974310663E-4,4.243231680632326E-4,{"$f":"AP20+AM21","v":19.364521718334675},17.678859882748551,21.211232467322514,1.4606750513694906E-4,1.3339703183017012E-4,1.5994852133866916E-4,{"$f":"AV20+AS21","v":7.3016795701335537},6.6683029953690962,7.9955692365433748,1.1710771468023699E-4,1.0696278187185575E-4,1.2822189907326674E-4,{"$f":"BB20+AY21","v":5.8540262393337406},5.3468973706789074,6.4096064352520363,67.163107172030024,61.31662729682207,73.568162445487999,{"$f":"BH20+BE21","v":3357375.6671267361},3065119.5447127935,3677554.0749932616,25.324843785859148,23.128066638976069,27.731502039985898,{"$f":"BN20+BK21","v":1265948.1950804938},1156134.8399575073,1386253.1690716287,20.303862776429092,18.544957958075329,22.230814176720486,{"$f":"BT20+BQ21","v":1014957.4328010188},927032.61087747081,1111282.6329812792]
[25,0.05,1.0608928039775171E-5,9.683824318282055E-6,1.1622416599783985E-5,384.68129697614148,351.1368994566941,421.43054178890321,3.9869419742162322E-6,3.6393402108901795E-6,2.0137160754740927E-7,144.56710459906378,131.96301334251743,7.3017642192574961,3.1924590859629338E-6,2.9141430003964278E-6,3.4973656193977265E-6,115.75903777715831,105.66725542519551,126.81499369451797,1.8393512307260242,1.678958902462701,2.0150675164044469,66695147.179577209,60879297.677155122,73066645.640230194,0.69124671216671596,0.63098032815702132,0.75727097444980562,25064707.835686378,22879439.854039978,27458757.333593044,0.55350111969774896,0.50524732510150872,0.60636510420466716,20070032.316628732,18320342.600598261,21986888.199447885,5.3405039626197242E-7,4.8756185477601877E-7,5.8498047455791171E-7,19.364746213231133,17.679064835593579,21.21147837132704,2.0137160754740927E-7,1.8390383758871502E-7,2.2050825634764218E-7,7.3017642192574961,6.6683803016931167,7.9956619300017477,1.6144705654589388E-7,1.4746104763741827E-7,1.7676929523070173E-7,5.8540941056633891,5.3469593578113059,6.4096807424801678,9.2592413668119919E-2,8.4532338637329313E-2,0.10142255200475384,3357414.5895289374,3065155.0789596406,3677596.7092567496,3.4913340234462999E-2,3.1884818969062444E-2,3.8231207825864442E-2,1265962.8713484183,1156148.2431478861,1386269.2400475182,2.7991314583473897E-2,2.5566452938423561E-2,3.0647848634484075E-2,1014969.199307163,927043.35806209093,1111295.516195399]
[36,0.05,6.3113246530860591E-13,5.7609740519479538E-13,6.9142560058506943E-13,384.681301027009,351.13690315432405,421.43054622675697,2.371859350723598E-13,2.1650686580060333E-13,1.1979736184283409E-14,144.56710612142064,131.96301473214749,7.3017642961483684,1.8992159865412237E-13,1.7336438226429823E-13,2.0806069917529815E-13,115.75903899615321,105.66725653791937,126.81499502993708,1.0942427665303835E-7,9.988242613111099E-8,1.1987775999832125E-7,66695147.881907195,60879298.318241589,73066646.40965493,4.1122744913584453E-8,3.7537456053798775E-8,4.5050573933507881E-8,25064708.099629059,22879440.094970796,27458757.622746147,3.2928164364598445E-8,3.0057512755893076E-8,3.6073079359100985E-8,20070032.527975224,18320342.793519735,21986888.43097974,3.177102737695633E-14,2.9005391896479157E-14,3.4800892953644486E-14,19.364746417150648,17.679065021762106,21.211478594693475,1.1979736184283409E-14,1.0940566470233024E-14,1.3118188654670037E-14,7.3017642961483684,6.6683803719141688,7.9956620141996773,9.6045970368168615E-15,8.7725596953305303E-15,1.0516127611718813E-14,5.8540941673096416,5.3469594141172019,6.4096808099769982,5.5083867180678154E-9,5.0288872808312701E-9,6.0336977538785449E-9,3357414.624884028,3065155.1112371073,3677596.7479835022,2.0770187536121463E-9,1.89684992926858E-9,2.2744009909765446E-9,1265962.8846795789,1156148.2553226487,1386269.2546455588,1.6652226609570825E-9,1.5209659648672359E-9,1.8232617086821949E-9,1014969.2099952467,927043.36782427575,1111295.527897842]
[39,0.05,2.4240435988452642E-15,2.2126658096901552E-15,2.6556165199906822E-15,384.68130102700911,351.13690315432416,421.43054622675709,9.1097999112935562E-16,8.3155614866584299E-16,4.6011581418439213E-17,144.56710612142066,131.96301473214751,7.3017642961483702,7.294478747419096E-16,6.6585517968886095E-16,7.9911624536782399E-16,115.75903899615324,105.6672565379194,126.81499502993711,4.2027503251535559E-10,3.8362684382250086E-10,4.604246061494391E-10,66695147.88190721,60879298.318241604,73066646.409654945,1.5794358879316832E-10,1.4417326799953733E-10,1.7302953242062608E-10,25064708.099629067,22879440.094970804,27458757.622746155,1.2646997332121112E-10,1.1544441998797456E-10,1.3854891313237856E-10,20070032.527975228,18320342.793519739,21986888.430979747,1.2202565986554152E-16,1.1140345081801303E-16,1.3366271969091632E-16,19.364746417150652,17.67906502176211,21.211478594693482,4.6011581418439213E-17,4.2020354802920428E-17,5.0384131675509089E-17,7.3017642961483702,6.6683803719141705,7.995662014199679,3.6889184515646626E-17,3.3693508643317719E-17,4.0390176742630848E-17,5.8540941673096434,5.3469594141172037,6.409680809977,2.115652465662265E-11,1.9314870795709617E-11,2.3174130981369595E-11,3357414.6248840289,3065155.1112371082,3677596.7479835032,7.9773808053325617E-12,7.285391232037602E-12,8.7354833833309396E-12,1265962.8846795792,1156148.2553226489,1386269.2546455592,6.3957608803586488E-12,5.8417020417340605E-12,7.0027547573387171E-12,1014969.209995247,927043.36782427598,1111295.5278978422]
[44,0.05,8.6057281350804317E-20,7.8553044264764433E-20,9.4278476727707655E-20,384.68130102700911,351.13690315432416,421.43054622675709,3.2341192806481573E-20,2.9521524067808541E-20,1.6334820089078857E-21,144.56710612142066,131.96301473214751,7.3017642961483702,2.5896523072982034E-20,2.3638884451035174E-20,2.8369857535721258E-20,115.75903899615324,105.6672565379194,126.81499502993711,1.4920410975743802E-14,1.3619343830400069E-14,1.6345782679449577E-14,66695147.88190721,60879298.318241604,73066646.409654945,5.6072406720754976E-15,5.118373074399926E-15,6.1428149067175451E-15,25064708.099629067,22879440.094970804,27458757.622746155,4.4898788461217465E-15,4.0984547208714295E-15,4.9186998137991597E-15,20070032.527975228,18320342.793519739,21986888.430979747,4.3320988731674981E-21,3.9549940913039725E-21,4.7452324207511645E-21,19.364746417150652,17.67906502176211,21.211478594693482,1.6334820089078857E-21,1.4917873166382668E-21,1.7887142777798013E-21,7.3017642961483702,6.6683803719141705,7.995662014199679,1.3096228682425529E-21,1.1961714526896347E-21,1.4339134846440413E-21,5.8540941673096434,5.3469594141172037,6.409680809977,7.5108921128626294E-16,6.8570766264791071E-16,8.2271734339849953E-16,3357414.6248840289,3065155.1112371082,3677596.7479835032,2.8320930561399223E-16,2.5864260993688671E-16,3.1012311478749673E-16,1265962.8846795792,1156148.2553226489,1386269.2546455592,2.270593622143123E-16,2.0738942006346584E-16,2.4860857975906804E-16,1014969.209995247,927043.36782427598,1111295.5278978422]
[50,0.05,7.8675115139125398E-26,7.1814606562648431E-26,8.6191079886169662E-26,384.68130102700911,351.13690315432416,421.43054622675709,2.9566900416182041E-26,2.6989108517725566E-26,1.4933586456750951E-27,144.56710612142066,131.96301473214751,7.3017642961483702,2.3675067379418628E-26,2.1611093526931304E-26,2.5936234250823136E-26,115.75903899615324,105.6672565379194,126.81499502993711,1.3640508194240583E-20,1.2451049198361037E-20,1.494360865413043E-20,66695147.88190721,60879298.318241604,73066646.409654945,5.1262403199796575E-21,4.6793087654244111E-21,5.6158719224962095E-21,25064708.099629067,22879440.094970804,27458757.622746155,4.104728032708767E-21,3.7468810540578162E-21,4.4967638776312176E-21,20070032.527975228,18320342.793519739,21986888.430979747,3.9604827423164095E-27,3.6157267650541745E-27,4.3381768655072589E-27,19.364746417150652,17.67906502176211,21.211478594693482,1.4933586456750951E-27,1.3638188083256893E-27,1.6352747791515969E-27,7.3017642961483702,6.6683803719141705,7.995662014199679,1.1972807917066682E-27,1.0935614661456222E-27,1.3109095097257572E-27,5.8540941673096434,5.3469594141172037,6.409680809977,6.8665927217498971E-22,6.2688628392396568E-22,7.5214299943984169E-22,3357414.6248840289,3065155.1112371082,3677596.7479835032,2.5891504330498281E-22,2.3645572805999726E-22,2.8352013194270468E-22,1265962.8846795792,1156148.2553226489,1386269.2546455592,2.0758175467810585E-22,1.8959913961977743E-22,2.2728243711752242E-22,1014969.209995247,927043.36782427598,1111295.5278978422]

{"sheet":"Centre","index":79,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Centre"]
[null,"Number of households",{"$f":"'WTP Values '!C15","v":57037},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA15","v":0.78546884112843207}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU15","v":3.2642142477031251}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV15","v":372.59697530800003}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW15","v":1396.2840429619998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!X3:X52), \"NULL\")))))","v":193404236.33421913},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!Y3:Y52), \"NULL\")))))","v":176538998.3465682},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!Z3:Z52), \"NULL\")))))","v":211880786.97950539},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AD3:AD52), \"NULL\")))))","v":72682367.205936879},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AE3:AE52), \"NULL\")))))","v":66345228.296303689},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AF3:AF52), \"NULL\")))))","v":79624959.305484205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":58198124.157189362},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AK3:AK52), \"NULL\")))))","v":53124134.663741559},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!AL3:AL52), \"NULL\")))))","v":63756884.95961529}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BH3:BH52), \"NULL\")))))","v":9732713.6642302442},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BI3:BI52), \"NULL\")))))","v":8885197.5450712461},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":10661201.866401099},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BN3:BN52), \"NULL\")))))","v":3667512.2862596833},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BO3:BO52), \"NULL\")))))","v":3349056.8112052311},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BP3:BP52), \"NULL\")))))","v":4016393.1450664569},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BT3:BT52), \"NULL\")))))","v":2939646.5148653775},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BU3:BU52), \"NULL\")))))","v":2684667.137326255},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!BV3:BV52), \"NULL\")))))","v":3218986.740366776}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!F3:F52), \"NULL\")))))","v":345.12514650170664},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!G3:G52), \"NULL\")))))","v":315.02954031645419},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!H3:H52), \"NULL\")))))","v":378.09610085702428},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!L3:L52), \"NULL\")))))","v":129.69991301892483},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!M3:M52), \"NULL\")))))","v":118.39144306995581},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!N3:N52), \"NULL\")))))","v":6.5445862980211906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!R3:R52), \"NULL\")))))","v":103.85313427760074},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!S3:S52), \"NULL\")))))","v":94.798723679023539},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Centre NPV 1%'!A3:A52,'Centre NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Centre NPV 2%'!A3:A52,'Centre NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Centre NPV 3%'!A3:A52,'Centre NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Centre NPV 4%'!A3:A52,'Centre NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Centre NPV 5%'!A3:A52,'Centre NPV 5%'!T3:T52), \"NULL\")))))","v":113.77260746323418}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Centre NPV 1%","index":80,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU15","v":65.598049771255347},{"$f":"'WTP Values '!CV15","v":59.877768034478059},{"$f":"'WTP Values '!CW15","v":71.864849877619719},{"$f":"C3","v":65.598049771255347},{"$f":"D3","v":59.877768034478059},{"$f":"E3","v":71.864849877619719},{"$f":"'WTP Values '!CC15","v":24.652104999543546},{"$f":"'WTP Values '!CD15","v":22.502700407996208},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"I3","v":24.652104999543546},{"$f":"J3","v":22.502700407996208},{"$f":"K3","v":1.243931663808064},{"$f":"'WTP Values '!CI15","v":19.739399288336791},{"$f":"'WTP Values '!CJ15","v":18.01842449668418},{"$f":"'WTP Values '!CK15","v":21.624796809588105},{"$f":"O3","v":19.739399288336791},{"$f":"P3","v":18.01842449668418},{"$f":"Q3","v":21.624796809588105},{"$f":"'WTP Values '!BH15","v":36760406.62241631},{"$f":"'WTP Values '!BI15","v":33554825.307545297},{"$f":"'WTP Values '!BJ15","v":40272250.662516154},{"$f":"U3","v":36760406.62241631},{"$f":"V3","v":33554825.307545297},{"$f":"W3","v":40272250.662516154},{"$f":"'WTP Values '!AV15","v":13814761.369305575},{"$f":"'WTP Values '!AW15","v":12610259.298635911},{"$f":"'WTP Values '!AX15","v":15134342.126326358},{"$f":"AA3","v":13814761.369305575},{"$f":"AB3","v":12610259.298635911},{"$f":"AC3","v":15134342.126326358},{"$f":"'WTP Values '!BB15","v":11061736.543263232},{"$f":"'WTP Values '!BC15","v":10097321.696348073},{"$f":"'WTP Values '!BD15","v":12118292.031845218},{"$f":"AG3","v":11061736.543263232},{"$f":"AH3","v":10097321.696348073},{"$f":"AI3","v":12118292.031845218},{"$f":"'WTP Values '!CX15","v":3.3011016069589152},{"$f":"'WTP Values '!CY15","v":3.0136445914338812},{"$f":"'WTP Values '!CZ15","v":3.616022399039057},{"$f":"AM3","v":3.3011016069589152},{"$f":"AN3","v":3.0136445914338812},{"$f":"AO3","v":3.616022399039057},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"'WTP Values '!CG15","v":1.1359192515750096},{"$f":"'WTP Values '!CH15","v":1.3622636319904788},{"$f":"AS3","v":1.243931663808064},{"$f":"AT3","v":1.1359192515750096},{"$f":"AU3","v":1.3622636319904788},{"$f":"'WTP Values '!CL15","v":0.99705715886595592},{"$f":"'WTP Values '!CM15","v":0.91057430711729581},{"$f":"'WTP Values '!CN15","v":1.0918026223721877},{"$f":"AY3","v":0.99705715886595592},{"$f":"AZ3","v":0.91057430711729581},{"$f":"BA3","v":1.0918026223721877},{"$f":"'WTP Values '!BK15","v":1849900.0777748178},{"$f":"'WTP Values '!BL15","v":1688812.4110832859},{"$f":"'WTP Values '!BM15","v":2026378.1348373042},{"$f":"BE3","v":1849900.0777748178},{"$f":"BF3","v":1688812.4110832859},{"$f":"BG3","v":2026378.1348373042},{"$f":"'WTP Values '!AY15","v":697085.2629237884},{"$f":"'WTP Values '!AZ15","v":636556.3263502043},{"$f":"'WTP Values '!BA15","v":763397.16216446541},{"$f":"BK3","v":697085.2629237884},{"$f":"BL3","v":636556.3263502043},{"$f":"BM3","v":763397.16216446541},{"$f":"'WTP Values '!BE15","v":558739.5770684093},{"$f":"'WTP Values '!BF15","v":510275.56316505733},{"$f":"'WTP Values '!BG15","v":611833.86533251812},{"$f":"BQ3","v":558739.5770684093},{"$f":"BR3","v":510275.56316505733},{"$f":"BS3","v":611833.86533251812}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":64.305509039560192},{"$f":"D3/(1+B4)^A4","v":58.697939451502855},{"$f":"E3/(1+B4)^A4","v":70.448828426252049},{"$f":"F3+C4","v":129.90355881081553},{"$f":"G3+D4","v":118.57570748598091},{"$f":"H3+E4","v":142.31367830387177},{"$f":"I3/(1+B4)^A4","v":24.166361140617141},{"$f":"J3/(1+B4)^A4","v":22.059308310946189},{"$f":"K3/(1+B4)^A4","v":1.2194212957632231},{"$f":"L3+I4","v":48.818466140160687},{"$f":"M3+J4","v":44.562008718942394},{"$f":"N3+K4","v":2.4633529595712869},{"$f":"O3/(1+B4)^A4","v":19.350455140022341},{"$f":"P3/(1+B4)^A4","v":17.663390350636387},{"$f":"Q3/(1+B4)^A4","v":21.198702881666605},{"$f":"R3+O4","v":39.089854428359132},{"$f":"S3+P4","v":35.681814847320567},{"$f":"T3+Q4","v":42.82349969125471},{"$f":"U3/(1+B4)^A4","v":36036081.386546724},{"$f":"V3/(1+B4)^A4","v":32893662.687526025},{"$f":"W3/(1+B4)^A4","v":39478728.225189835},{"$f":"X3+U4","v":72796488.008963034},{"$f":"Y3+V4","v":66448487.995071322},{"$f":"Z3+W4","v":79750978.887705982},{"$f":"AA3/(1+B4)^A4","v":13542555.993829601},{"$f":"AB3/(1+B4)^A4","v":12361787.372449672},{"$f":"AC3/(1+B4)^A4","v":14836135.796810467},{"$f":"AD3+AA4","v":27357317.363135174},{"$f":"AE3+AB4","v":24972046.671085581},{"$f":"AF3+AC4","v":29970477.923136823},{"$f":"AG3/(1+B4)^A4","v":10843776.632941116},{"$f":"AH3/(1+B4)^A4","v":9898364.5685208049},{"$f":"AI3/(1+B4)^A4","v":11879513.804377235},{"$f":"AJ3+AG4","v":21905513.176204346},{"$f":"AK3+AH4","v":19995686.264868878},{"$f":"AL3+AI4","v":23997805.836222455},{"$f":"AM3/(1+B4)^A4","v":3.2360568639926628},{"$f":"AN3/(1+B4)^A4","v":2.954263887299168},{"$f":"AO3/(1+B4)^A4","v":3.5447724723449241},{"$f":"AP3+AM4","v":6.537158470951578},{"$f":"AQ3+AN4","v":5.9679084787330492},{"$f":"AR3+AO4","v":7.1607948713839811},{"$f":"AS3/(1+B4)^A4","v":1.2194212957632231},{"$f":"AT3/(1+B4)^A4","v":1.1135371547642483},{"$f":"AU3/(1+B4)^A4","v":1.33542165669099},{"$f":"AV3+AS4","v":2.4633529595712869},{"$f":"AW3+AT4","v":2.2494564063392577},{"$f":"AX3+AU4","v":2.6976852886814688},{"$f":"AY3/(1+B4)^A4","v":0.97741119386918529},{"$f":"AZ3/(1+B4)^A4","v":0.89263239595852939},{"$f":"BA3/(1+B4)^A4","v":1.0702897974435719},{"$f":"BB3+AY4","v":1.9744683527351412},{"$f":"BC3+AZ4","v":1.8032067030758252},{"$f":"BD3+BA4","v":2.1620924198157594},{"$f":"BE3/(1+B4)^A4","v":1813449.7380402095},{"$f":"BF3/(1+B4)^A4","v":1655536.1347743222},{"$f":"BG3/(1+B4)^A4","v":1986450.4801855742},{"$f":"BH3+BE4","v":3663349.8158150273},{"$f":"BI3+BF4","v":3344348.5458576083},{"$f":"BJ3+BG4","v":4012828.6150228782},{"$f":"BK3/(1+B4)^A4","v":683349.92934397445},{"$f":"BL3/(1+B4)^A4","v":624013.65194608795},{"$f":"BM3/(1+B4)^A4","v":748355.22219827992},{"$f":"BN3+BK4","v":1380435.192267763},{"$f":"BO3+BL4","v":1260569.9782962922},{"$f":"BP3+BM4","v":1511752.3843627453},{"$f":"BQ3/(1+B4)^A4","v":547730.2000474555},{"$f":"BR3/(1+B4)^A4","v":500221.11867959745},{"$f":"BS3/(1+B4)^A4","v":599778.32107883354},{"$f":"BT3+BQ4","v":1106469.7771158647},{"$f":"BU3+BR4","v":1010496.6818446547},{"$f":"BV3+BS4","v":1211612.1864113517}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":62.414293531269209},{"$f":"D4/(1+B5)^A5","v":56.971641735282077},{"$f":"E4/(1+B5)^A5","v":68.376938803565224},{"$f":"F4+C5","v":192.31785234208473},175.547349221263,210.69061710743699,{"$f":"I4/(1+B5)^A5","v":23.455632034344472},{"$f":"J4/(1+B5)^A5","v":21.410547316702779},{"$f":"K4/(1+B5)^A5","v":1.1835582958409467},{"$f":"L4+I5","v":72.274098174505156},65.972556035645169,3.6469112554122338,{"$f":"O4/(1+B5)^A5","v":18.781361116821532},{"$f":"P4/(1+B5)^A5","v":17.143912653327899},{"$f":"Q4/(1+B5)^A5","v":20.575252165790975},{"$f":"R4+O5","v":57.871215545180661},52.825727500648469,63.398751857045681,{"$f":"U4/(1+B5)^A5","v":34976265.563701019},{"$f":"V4/(1+B5)^A5","v":31926264.933767926},{"$f":"W4/(1+B5)^A5","v":38317664.668082274},{"$f":"X4+U5","v":107772753.57266405},98374752.928839251,118068643.55578825,{"$f":"AA4/(1+B5)^A5","v":13144271.425369481},{"$f":"AB4/(1+B5)^A5","v":11998229.034476016},{"$f":"AC4/(1+B5)^A5","v":14399807.237700893},{"$f":"AD4+AA5","v":40501588.788504653},36970275.705561593,44370285.160837717,{"$f":"AG4/(1+B5)^A5","v":10524862.766260652},{"$f":"AH4/(1+B5)^A5","v":9607255.1308023632},{"$f":"AI4/(1+B5)^A5","v":11530139.060698995},{"$f":"AJ4+AG5","v":32430375.942465},29602941.395671241,35527944.896921448,{"$f":"AM4/(1+B5)^A5","v":3.1408849103249081},{"$f":"AN4/(1+B5)^A5","v":2.8673794233909975},{"$f":"AO4/(1+B5)^A5","v":3.4405212383031021},{"$f":"AP4+AM5","v":9.6780433812764866},8.8352879021240476,10.601316109687083,{"$f":"AS4/(1+B5)^A5","v":1.1835582958409467},{"$f":"AT4/(1+B5)^A5","v":1.0807881917655602},{"$f":"AU4/(1+B5)^A5","v":1.2961471033134881},{"$f":"AV4+AS5","v":3.6469112554122338},3.3302445981048177,3.9938323919949568,{"$f":"AY4/(1+B5)^A5","v":0.94866567524362821},{"$f":"AZ4/(1+B5)^A5","v":0.86638020923839676},{"$f":"BA4/(1+B5)^A5","v":1.0388127328262051},{"$f":"BB4+AY5","v":2.9231340279787696},2.6695869123142222,3.2009051526419645,{"$f":"BE4/(1+B5)^A5","v":1760116.4495037952},{"$f":"BF4/(1+B5)^A5","v":1606847.0619501702},{"$f":"BG4/(1+B5)^A5","v":1928029.2654142568},{"$f":"BH4+BE5","v":5423466.2653188221},4951195.6078077788,5940857.8804371348,{"$f":"BK4/(1+B5)^A5","v":663252.7090083136},{"$f":"BL4/(1+B5)^A5","v":605661.50275122316},{"$f":"BM4/(1+B5)^A5","v":726346.20581585378},{"$f":"BN4+BK5","v":2043687.9012760767},1866231.4810475153,2238098.5901785991,{"$f":"BQ4/(1+B5)^A5","v":531621.53588849818},{"$f":"BR4/(1+B5)^A5","v":485509.68957576231},{"$f":"BS4/(1+B5)^A5","v":582138.92937969929},{"$f":"BT4+BQ5","v":1638091.3130043629},1496006.371420417,1793751.115791051]
[4,0.01,59.978909298330692,54.748627900522962,65.708894206130552,252.29676164041541,230.29597712178597,276.39951131356753,22.540401352426532,20.575115135970673,1.1373762588527279,94.814499526931684,86.547671171615846,4.7842875142649621,18.048518875899326,16.474963087378356,19.77241291410262,75.919734421079994,69.300690588026825,83.171164771148298,33611503.730127871,30680513.074101958,36822522.592510745,141384257.30279192,129055266.00294121,154891166.14829898,12631386.482327202,11530062.270734489,13837931.719771955,53132975.270831853,48500337.976296082,58208216.880609676,10114186.246755527,9232383.3451327588,11080237.006485296,42544562.189220525,38835324.740804002,46608181.903406747,3.0183286631049095,2.7554952660532197,3.3062732847849605,12.696372044381397,11.590783168177268,13.907589394472044,1.1373762588527279,1.0386162088358282,1.2455718898426003,4.7842875142649621,4.3688608069406456,5.2394042818375572,0.91164906739464535,0.8325743519270089,0.99827861784446237,3.8347830953734148,3.5021612642412312,4.1991837704864272,1691437.3119740286,1544148.4431240757,1852798.2276507437,7114903.5772928502,6495344.0509318542,7793656.1080878787,637372.81678197032,582028.79955385055,698004.42707870575,2681060.7180580469,2448260.280601366,2936103.0172573049,510877.84669261286,466565.26873826125,559424.06889216125,2148969.1596969757,1962571.6401586782,2353175.1846832121]
[5,0.01,57.067874177439037,52.091440890897118,62.519758207715121,309.36463581785443,282.3874180126831,338.91926952128267,21.446418471718601,19.576516070434362,1.0821744841969023,116.26091799865029,106.12418724205021,5.8664619984618644,17.17254642254094,15.675362082228254,18.812772448961212,93.092280843620927,84.976052670255086,101.98393722010951,31980192.508082919,29191455.468178269,35035366.777898282,173364449.81087485,158246721.47111946,189926532.92619726,12018330.824834045,10970458.626573022,13166317.218808064,65151306.095665902,59470796.602869108,71374534.099417746,9623301.1718519703,8784295.9677258357,10542465.322221277,52167863.361072496,47619620.708529837,57150647.225628026,2.8718361568642718,2.6217591980124682,3.1458055843237465,15.568208201245668,14.212542366189735,17.05339497879579,1.0821744841969023,0.98820768529949587,1.1851189146327272,5.8664619984618644,5.3570684922401419,6.4245231964702842,0.86740280676469761,0.79216592823997489,0.94982785155049632,4.7021859021381127,4.2943271924812061,5.1490116220369231,1609344.5650810802,1469204.2602039394,1762873.9396682805,8724248.1423739307,7964548.3111357931,9556530.0477561597,606438.36538130778,553780.43197443499,664127.26216299552,3287499.0834393548,3002040.7125758007,3600230.2794203004,486082.74168644211,443920.84423347731,532272.80637224542,2635051.9013834177,2406492.4843921554,2885447.9910554574]
[9,0.01,42.339963721634049,38.647833817509891,46.384841428813502,501.91511992247337,458.14711303939373,549.86474247808678,15.911589368621142,14.52426592308319,0.80289005087014176,188.62244045872825,172.17654508393727,9.5177846352555981,12.740705747646414,11.629910373416434,13.957627026998525,151.03349864136587,137.8656792938709,165.45937755514805,23726837.736990806,21657809.815403719,25993541.545600366,281267567.59732062,256740470.59237662,308137994.82316345,8916675.0724918079,8139234.6736899829,9768392.487488931,105701886.46696207,96485792.339847535,115798490.50042066,7139747.6841646647,6517270.4950808212,7821696.6325319828,84637467.77569057,77258370.451420039,92721567.479958758,2.1306810609073015,1.9451432339246406,2.3339452579125028,25.25795834953442,23.058517620382958,27.667534665814589,0.80289005087014176,0.73317392925706204,0.87926688306902256,9.5177846352555981,8.6913414250060015,10.42318661302849,0.64354602129160543,0.58772605685134782,0.7046990510178196,7.6288558151778423,6.9671432938753117,8.3537886575971676,1194009.6154498053,1090036.3115557798,1307916.5770095733,14154274.747780688,12921732.990404533,15504574.116177721,449930.52150175389,410862.39390388678,492731.23612594395,5333659.0730460444,4870529.6268956084,5841036.1212316416,360635.92599797004,329355.0480202249,394905.39356243727,4275124.6844629468,3904308.4569219216,4681368.8663281798]
[16,0.01,17.120067290636694,15.627163026005023,18.755604320960725,692.38037335080696,632.003413694345,758.52577572922883,6.4338146929630913,5.87285363740716,0.32464675190205994,260.20032185387652,237.51358712979629,13.129565174782414,5.1516751682632345,4.7025276045578739,5.6437344984716482,208.34724045360491,190.18253627525141,228.24740889200709,9593892.4587161615,8757285.7606882639,10510428.948602421,388002145.65081578,354167578.99317521,425069282.49578363,3605437.1291726534,3291080.885755613,3949827.1138505894,145813323.23119539,133099933.17920139,159741356.4638685,2886940.6122946288,2635243.3875623234,3162685.1065881359,116755441.73096675,106576146.55221313,127907271.49116789,0.86153600360738314,0.78651420850653764,0.94372541579925495,34.84277308647529,31.808695146268825,38.166728239970205,0.32464675190205994,0.29645719791223724,0.35552954895137312,13.129565174782414,11.989505758851212,14.378546395949416,0.26021635874723875,0.23764568406123604,0.28494344615860911,10.523831277225092,9.6110140609971442,11.523859473558536,482795.05142143287,440753.68429135159,528853.07026141533,19525496.733176798,17825233.704092555,21388203.680460043,181928.3751602612,166131.26730745233,199234.7460223379,7357660.1176947085,6718783.6899733804,8057575.0955631509,145822.31012521146,133173.95880847293,159679.09079170486,5897436.2549725818,5385903.790859825,6457840.767900764]
[19,0.01,10.003484028467716,9.1311601226240686,10.959150164766267,{"$f":"F20+C21","v":728.9249553715249},665.36123473908538,798.56158334724842,3.7593638757703522,3.4315868370133131,0.18969543416002543,{"$f":"L20+I21","v":273.93397516034935},250.04981013665781,13.822557769451315,3.0101926231189728,2.7477497013899739,3.297709463282942,{"$f":"R20+O21","v":219.34403226140682},200.22057542731974,240.29455302883849,5605839.5304376623,5116999.0603766395,6141384.0456802817,{"$f":"X20+U21","v":408481316.90075898},372860925.36427087,447504897.16157413,2106705.0803619712,1923022.5277827911,2307936.7491869042,{"$f":"AD20+AA21","v":153509507.51895538},140125091.04362708,168172677.35059851,1686877.9670053562,1539807.9161185629,1847999.1587492484,{"$f":"AJ20+AG21","v":122917919.72850615},112201350.38385908,134658355.07754055,0.50340699634690778,0.45957075923767998,0.55143136787611347,{"$f":"AP20+AM21","v":36.6818121867977},33.487592344234116,40.181209274257618,0.18969543416002543,0.17322390117364236,0.20774066504566432,{"$f":"AV20+AS21","v":13.822557769451315},12.622324789338391,15.137461565024029,0.15204789470060665,0.13885954795522587,0.16649626220938701,{"$f":"BB20+AY21","v":11.079290429571531},10.118293737274776,12.132101191457885,282103.5983053043,257538.26585180816,309015.91401218344,{"$f":"BH20+BE21","v":20556073.485963095},18766068.742476322,22517096.112655506,106303.18002523885,97072.718869984921,116415.52371936722,{"$f":"BN20+BK21","v":7746005.3452614415},7073408.3314105943,8482862.5896942243,85205.923876807894,77815.323230474969,93302.625935862248,{"$f":"BT20+BQ21","v":6208709.2939363886},5670177.5952835781,6798692.5607919414]
[25,0.01,2.6107532206425712,2.3830902943917005,2.8601671684331853,759.33015683163785,693.11504154307954,831.87149493835921,0.98113530429039564,0.89559061234583293,4.9507547996788949E-2,285.3604157563841,260.47998514471885,14.399129679326462,0.78561329864652685,0.71711979166546114,0.86065070704453239,228.49339591103299,208.57225400200176,250.31781295535004,1463036.6347210885,1335456.9007043862,1602805.3956835931,425520048.58573681,388413845.41284645,466171395.61565673,549817.14948982222,501878.86975075834,602335.47470380727,159912755.84755403,145970043.38255012,175187561.52660444,440248.82457525283,401865.83641631866,482298.94122082007,128045119.83993372,116881536.78354017,140275276.79801205,0.13138137005732853,0.11994079626442986,0.14391498157531626,38.211898214505645,34.884439830573235,41.857263515358561,4.9507547996788949E-2,4.5208734936185019E-2,5.4217071650533112E-2,14.399129679326462,13.148832113976772,15.768881253824071,3.9682127711892362E-2,3.6240175023961908E-2,4.345292615563754E-2,11.541434104395405,10.54035194401793,12.638160118570264,73624.636750006903,67213.468337420942,80648.331165546115,21413516.424311984,19548846.306235958,23456337.990103729,27743.471057248262,25334.464742996508,30382.634951803324,8069109.7352239797,7368457.092934425,8836703.0558457077,22237.416438728102,20308.585005100838,24350.529321909995,6467689.3926396836,5906694.2501583491,7082282.2711632773]
[36,0.01,8.7735905471429385E-2,8.0085158239188409E-2,9.6117608641837618E-2,767.0378237039198,700.15058437819221,840.3155008899804,3.297163195329416E-2,3.0096852006002383E-2,1.6637304195681369E-3,288.2569990191422,263.12401677487259,14.545289678136628,2.6400999359941404E-2,2.4099234564102751E-2,2.892267583168703E-2,230.81274403958253,210.68939032035399,252.85869230420721,49166.211065147996,44878.818677672738,53863.22290935705,429839338.09698343,392356484.20058525,470903321.23518521,18476.930363543532,16865.93613153632,20241.83973148368,161535968.41143325,147451728.8623153,176965822.73783913,14794.82202739007,13504.939018074312,16207.941057525759,129344856.35042033,118067956.07815489,141699156.90371937,4.4151486141687539E-3,4.0306813681279269E-3,4.8363480391711436E-3,38.599772420929739,35.238538293305346,42.282140415688531,1.6637304195681369E-3,1.5192662651844966E-3,1.8219967462486267E-3,14.545289678136628,13.282300825554053,15.928945071334212,1.3335413620514014E-3,1.2178725070720428E-3,1.4602612730703418E-3,11.658586740181995,10.647342981803238,12.766445196143042,2474.199445276211,2258.7483404530549,2710.2348485573702,21630876.751276229,19747279.087695096,23694434.209047206,932.33574697227743,851.37966556399761,1021.0264099370835,8151016.1487062285,7443251.4523103479,8926401.0123814102,747.30152630698046,682.48200564413071,818.3139340303253,6533340.4073180193,5966650.8200206701,7154171.7805558275]
[39,0.01,2.8218943585757224E-2,2.5758195008815699E-2,3.0914793222771967E-2,767.1683545039582,700.26973263021046,840.4585017319547,1.0604832958877307E-2,9.6802029260738033E-3,5.3511404024877811E-4,288.30605320595788,263.16879395190028,14.547764925431876,8.4914871231186653E-3,7.7511588553195194E-3,9.3025466969084824E-3,230.85202263994287,210.72524442536448,252.90172257779105,15813.577450621371,14434.601724981114,17324.301156510872,429912486.08389604,392423253.53607333,470983457.29283714,5942.8286830252173,5424.6764498463426,6510.4854208256356,161563457.82400209,147476821.48687777,176995937.92865187,4758.5335320690674,4343.6619276042202,5213.0421619976041,129366867.63468625,118088048.31388241,141723270.58331093,1.4200666078101221E-3,1.2964084604609673E-3,1.5555391118964492E-3,38.606341144165668,35.244535017917173,42.289335786562347,5.3511404024877811E-4,4.8864930268425154E-4,5.8601804038559916E-4,14.547764925431876,13.284561143493443,15.931655782435637,4.2891366154825487E-4,3.9171050195523549E-4,4.6967122825964102E-4,11.660570742283957,10.649154895316167,12.768617728257627,795.78929733502787,726.4926674111075,871.70655941425139,21634557.789630037,19750639.584476665,23698466.4136637,299.87186779947285,273.83355336128483,328.39789487287294,8152403.2493499462,7444518.1089691622,8927920.0642841998,240.35837436332309,219.51014367587175,263.19845467783477,6534452.2197005851,5967666.1959004747,7155389.2430293458]
[44,0.01,3.4918232870376829E-3,3.1873292807898337E-3,3.8254087918342312E-3,767.21711237650652,700.31423871831032,840.51191760640904,1.3122462422598463E-3,1.1978321547648325E-3,6.6215223871973438E-5,288.32437668047896,263.18551981192684,14.548689517881412,1.0507399891841391E-3,9.5913147529001557E-4,1.1511008229739465E-3,230.8666945870211,210.7386372022564,252.91779590756838,1956.7783544286772,1786.1433504492704,2143.7159058105558,429939809.44529426,392448194.24546069,471013390.9459241,735.36798155465385,671.2516184262422,805.61005174667162,161573726.0922887,147486194.47003546,177007187.01802373,588.82282920806858,537.48645209676465,645.0639075929123,129375089.62821226,118095553.47487526,141732277.89588276,1.7571960605919801E-4,1.604180977928272E-4,1.9248302752054223E-4,38.608794794723615,35.246775006749267,42.292023512186489,6.6215223871973438E-5,6.046565879130904E-5,7.2514105066478349E-5,14.548689517881412,13.285405452223452,15.932668328948489,5.3073946831897559E-5,4.8470413087854371E-5,5.8117304324473613E-5,11.661311837271459,10.64983170912644,12.769429245875836,98.471283716386523,89.896491207013256,107.86531587817773,21635932.78770595,19751894.848933224,23699972.584764484,37.106264021810546,33.884272651574967,40.636085941573704,8152921.3805218851,7444991.2500509201,8928487.4839203991,29.742040707008673,27.162272361438177,32.568281316535831,6534867.5209661163,5968045.4747198904,7155844.0083421953]
[50,0.01,2.0486167953748865E-4,1.8699732948272029E-4,2.2443279788006594E-4,767.22273067409469,700.31936708906073,840.51807263867204,7.698813687223375E-5,7.0275580078770582E-5,3.8847790561793396E-6,288.32648806736535,263.1874471080564,14.548796057302797,6.1645834066270826E-5,5.6271256811473743E-5,6.7533900924145825E-5,230.86838521379738,210.74018043214272,252.91964801360177,114.80217273851291,104.79119262022549,125.76960653932427,429942957.87584347,392451068.1265403,471016840.15652645,43.143282862742872,39.381641806884893,47.264312849324682,161574909.28966656,147487274.50503117,177008483.23396555,34.545629553870079,31.533777128395919,37.845235756649345,129376037.03637393,118096418.28348361,141733315.79519734,1.0309288490796607E-5,9.4115647444254594E-6,1.1292781180164397E-5,38.609077525250839,35.24703311735162,42.292333214837619,3.8847790561793396E-6,3.5474579885848068E-6,4.2543279349853178E-6,14.548796057302797,13.285502740670498,15.932785003186593,3.1137938532078333E-6,2.8437092649890898E-6,3.4096824482213632E-6,11.66139723255151,10.649909697381448,12.769522755851533,5.7772088992124875,5.2741346452327136,6.328347100689566,21636091.226701945,19752039.491201229,23700146.138634264,2.1769863317792693,1.9879554131723531,2.3840773520022291,8152981.0840110155,7445045.7693984536,8928552.8668464143,1.7449349268986645,1.5935825723699866,1.9107475555600588,6534915.375517115,5968089.1784576662,7155896.4102770388]

{"sheet":"Centre NPV 2%","index":81,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU15","v":65.598049771255347},{"$f":"'WTP Values '!CV15","v":59.877768034478059},{"$f":"'WTP Values '!CW15","v":71.864849877619719},{"$f":"C3","v":65.598049771255347},{"$f":"D3","v":59.877768034478059},{"$f":"E3","v":71.864849877619719},{"$f":"'WTP Values '!CC15","v":24.652104999543546},{"$f":"'WTP Values '!CD15","v":22.502700407996208},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"I3","v":24.652104999543546},{"$f":"J3","v":22.502700407996208},{"$f":"K3","v":1.243931663808064},{"$f":"'WTP Values '!CI15","v":19.739399288336791},{"$f":"'WTP Values '!CJ15","v":18.01842449668418},{"$f":"'WTP Values '!CK15","v":21.624796809588105},{"$f":"O3","v":19.739399288336791},{"$f":"P3","v":18.01842449668418},{"$f":"Q3","v":21.624796809588105},{"$f":"'WTP Values '!BH15","v":36760406.62241631},{"$f":"'WTP Values '!BI15","v":33554825.307545297},{"$f":"'WTP Values '!BJ15","v":40272250.662516154},{"$f":"U3","v":36760406.62241631},{"$f":"V3","v":33554825.307545297},{"$f":"W3","v":40272250.662516154},{"$f":"'WTP Values '!AV15","v":13814761.369305575},{"$f":"'WTP Values '!AW15","v":12610259.298635911},{"$f":"'WTP Values '!AX15","v":15134342.126326358},{"$f":"AA3","v":13814761.369305575},{"$f":"AB3","v":12610259.298635911},{"$f":"AC3","v":15134342.126326358},{"$f":"'WTP Values '!BB15","v":11061736.543263232},{"$f":"'WTP Values '!BC15","v":10097321.696348073},{"$f":"'WTP Values '!BD15","v":12118292.031845218},{"$f":"AG3","v":11061736.543263232},{"$f":"AH3","v":10097321.696348073},{"$f":"AI3","v":12118292.031845218},{"$f":"'WTP Values '!CX15","v":3.3011016069589152},{"$f":"'WTP Values '!CY15","v":3.0136445914338812},{"$f":"'WTP Values '!CZ15","v":3.616022399039057},{"$f":"AM3","v":3.3011016069589152},{"$f":"AN3","v":3.0136445914338812},{"$f":"AO3","v":3.616022399039057},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"'WTP Values '!CG15","v":1.1359192515750096},{"$f":"'WTP Values '!CH15","v":1.3622636319904788},{"$f":"AS3","v":1.243931663808064},{"$f":"AT3","v":1.1359192515750096},{"$f":"AU3","v":1.3622636319904788},{"$f":"'WTP Values '!CL15","v":0.99705715886595592},{"$f":"'WTP Values '!CM15","v":0.91057430711729581},{"$f":"'WTP Values '!CN15","v":1.0918026223721877},{"$f":"AY3","v":0.99705715886595592},{"$f":"AZ3","v":0.91057430711729581},{"$f":"BA3","v":1.0918026223721877},{"$f":"'WTP Values '!BK15","v":1849900.0777748178},{"$f":"'WTP Values '!BL15","v":1688812.4110832859},{"$f":"'WTP Values '!BM15","v":2026378.1348373042},{"$f":"BE3","v":1849900.0777748178},{"$f":"BF3","v":1688812.4110832859},{"$f":"BG3","v":2026378.1348373042},{"$f":"'WTP Values '!AY15","v":697085.2629237884},{"$f":"'WTP Values '!AZ15","v":636556.3263502043},{"$f":"'WTP Values '!BA15","v":763397.16216446541},{"$f":"BK3","v":697085.2629237884},{"$f":"BL3","v":636556.3263502043},{"$f":"BM3","v":763397.16216446541},{"$f":"'WTP Values '!BE15","v":558739.5770684093},{"$f":"'WTP Values '!BF15","v":510275.56316505733},{"$f":"'WTP Values '!BG15","v":611833.86533251812},{"$f":"BQ3","v":558739.5770684093},{"$f":"BR3","v":510275.56316505733},{"$f":"BS3","v":611833.86533251812}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":63.050797550226207},{"$f":"D3/(1+B4)^A4","v":57.552641324950073},{"$f":"E3/(1+B4)^A4","v":69.074250170722536},{"$f":"F3+C4","v":128.64884732148155},{"$f":"G3+D4","v":117.43040935942813},{"$f":"H3+E4","v":140.93910004834225},{"$f":"I3/(1+B4)^A4","v":23.694833717362116},{"$f":"J3/(1+B4)^A4","v":21.628893125717234},{"$f":"K3/(1+B4)^A4","v":1.1956282812457362},{"$f":"L3+I4","v":48.346938716905662},{"$f":"M3+J4","v":44.131593533713442},{"$f":"N3+K4","v":2.4395599450538001},{"$f":"O3/(1+B4)^A4","v":18.972894356340632},{"$f":"P3/(1+B4)^A4","v":17.318747113306593},{"$f":"Q3/(1+B4)^A4","v":20.785079593990872},{"$f":"R3+O4","v":38.712293644677423},{"$f":"S3+P4","v":35.337171609990776},{"$f":"T3+Q4","v":42.409876403578977},{"$f":"U3/(1+B4)^A4","v":35332955.231080651},{"$f":"V3/(1+B4)^A4","v":32251850.54550682},{"$f":"W3/(1+B4)^A4","v":38708430.087001301},{"$f":"X3+U4","v":72093361.853496969},{"$f":"Y3+V4","v":65806675.853052117},{"$f":"Z3+W4","v":78980680.749517456},{"$f":"AA3/(1+B4)^A4","v":13278317.348429043},{"$f":"AB3/(1+B4)^A4","v":12120587.561164852},{"$f":"AC3/(1+B4)^A4","v":14546657.176399807},{"$f":"AD3+AA4","v":27093078.71773462},{"$f":"AE3+AB4","v":24730846.859800763},{"$f":"AF3+AC4","v":29680999.302726164},{"$f":"AG3/(1+B4)^A4","v":10632195.831664007},{"$f":"AH3/(1+B4)^A4","v":9705230.3886467442},{"$f":"AI3/(1+B4)^A4","v":11647723.982934657},{"$f":"AJ3+AG4","v":21693932.374927238},{"$f":"AK3+AH4","v":19802552.084994815},{"$f":"AL3+AI4","v":23766016.014779873},{"$f":"AM3/(1+B4)^A4","v":3.1729158083034554},{"$f":"AN3/(1+B4)^A4","v":2.89662109903295},{"$f":"AO3/(1+B4)^A4","v":3.4756078422136265},{"$f":"AP3+AM4","v":6.4740174152623702},{"$f":"AQ3+AN4","v":5.9102656904668311},{"$f":"AR3+AO4","v":7.0916302412526839},{"$f":"AS3/(1+B4)^A4","v":1.1956282812457362},{"$f":"AT3/(1+B4)^A4","v":1.0918101226211165},{"$f":"AU3/(1+B4)^A4","v":1.3093652748851201},{"$f":"AV3+AS4","v":2.4395599450538001},{"$f":"AW3+AT4","v":2.2277293741961262},{"$f":"AX3+AU4","v":2.6716289068755987},{"$f":"AY3/(1+B4)^A4","v":0.95834021421179927},{"$f":"AZ3/(1+B4)^A4","v":0.87521559699855422},{"$f":"BA3/(1+B4)^A4","v":1.0494065958979122},{"$f":"BB3+AY4","v":1.9553973730777552},{"$f":"BC3+AZ4","v":1.78578990411585},{"$f":"BD3+BA4","v":2.1412092182700997},{"$f":"BE3/(1+B4)^A4","v":1778066.203166876},{"$f":"BF3/(1+B4)^A4","v":1623233.7669005054},{"$f":"BG3/(1+B4)^A4","v":1947691.4021888738},{"$f":"BH3+BE4","v":3627966.280941694},{"$f":"BI3+BF4","v":3312046.1779837916},{"$f":"BJ3+BG4","v":3974069.5370261781},{"$f":"BK3/(1+B4)^A4","v":670016.59258341836},{"$f":"BL3/(1+B4)^A4","v":611838.06838735519},{"$f":"BM3/(1+B4)^A4","v":733753.51995815593},{"$f":"BN3+BK4","v":1367101.8555072066},{"$f":"BO3+BL4","v":1248394.3947375594},{"$f":"BP3+BM4","v":1497150.6821226212},{"$f":"BQ3/(1+B4)^A4","v":537043.03832027037},{"$f":"BR3/(1+B4)^A4","v":490460.94114288478},{"$f":"BS3/(1+B4)^A4","v":588075.61066178209},{"$f":"BT3+BQ4","v":1095782.6153886798},{"$f":"BU3+BR4","v":1000736.5043079421},{"$f":"BV3+BS4","v":1199909.4759943001}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":59.41417474258224},{"$f":"D4/(1+B5)^A5","v":54.233139332675663},{"$f":"E4/(1+B5)^A5","v":65.090208677961854},{"$f":"F4+C5","v":188.0630220640638},171.6635486921038,206.02930872630412,{"$f":"I4/(1+B5)^A5","v":22.328171025248697},{"$f":"J4/(1+B5)^A5","v":20.381389063894389},{"$f":"K4/(1+B5)^A5","v":1.1266672332339525},{"$f":"L4+I5","v":70.675109742154362},64.512982597607831,3.5662271782877526,{"$f":"O4/(1+B5)^A5","v":17.878582102981351},{"$f":"P4/(1+B5)^A5","v":16.319842211240957},{"$f":"Q4/(1+B5)^A5","v":19.586244726755616},{"$f":"R4+O5","v":56.590875747658771},51.657013821231729,61.996121130334593,{"$f":"U4/(1+B5)^A5","v":33295032.85979813},{"$f":"V4/(1+B5)^A5","v":30391639.099504359},{"$f":"W4/(1+B5)^A5","v":36475818.206234127},{"$f":"X4+U5","v":105388394.7132951},96198314.952556476,115456498.95575158,{"$f":"AA4/(1+B5)^A5","v":12512455.002628177},{"$f":"AB4/(1+B5)^A5","v":11421500.366718734},{"$f":"AC4/(1+B5)^A5","v":13707639.950320585},{"$f":"AD4+AA5","v":39605533.720362797},36152347.226519495,43388639.253046751,{"$f":"AG4/(1+B5)^A5","v":10018955.597454984},{"$f":"AH4/(1+B5)^A5","v":9145455.3571465202},{"$f":"AI4/(1+B5)^A5","v":10975910.455758587},{"$f":"AJ4+AG5","v":31712887.972382221},28948007.442141335,34741926.47053846,{"$f":"AM4/(1+B5)^A5","v":2.9899094318017352},{"$f":"AN4/(1+B5)^A5","v":2.7295507563389552},{"$f":"AO4/(1+B5)^A5","v":3.2751428958447608},{"$f":"AP4+AM5","v":9.4639268470641049},8.6398164468057868,10.366773137097445,{"$f":"AS4/(1+B5)^A5","v":1.1266672332339525},{"$f":"AT4/(1+B5)^A5","v":1.0288370636304256},{"$f":"AU4/(1+B5)^A5","v":1.2338441426045792},{"$f":"AV4+AS5","v":3.5662271782877526},3.2565664378265518,3.9054730494801779,{"$f":"AY4/(1+B5)^A5","v":0.90306538794637747},{"$f":"AZ4/(1+B5)^A5","v":0.82473520459566296},{"$f":"BA4/(1+B5)^A5","v":0.98887927333558756},{"$f":"BB4+AY5","v":2.8584627610241329},2.6105251087115131,3.1300884916056875,{"$f":"BE4/(1+B5)^A5","v":1675511.4955474103},{"$f":"BF4/(1+B5)^A5","v":1529609.4327412774},{"$f":"BG4/(1+B5)^A5","v":1835353.1090878262},{"$f":"BH4+BE5","v":5303477.7764891041},4841655.6107250694,5809422.6461140048,{"$f":"BK4/(1+B5)^A5","v":631371.59970846283},{"$f":"BL4/(1+B5)^A5","v":576548.6769675269},{"$f":"BM4/(1+B5)^A5","v":691432.32990908099},{"$f":"BN4+BK5","v":1998473.4552156695},1824943.0717050862,2188583.0120317023,{"$f":"BQ4/(1+B5)^A5","v":506067.64962219511},{"$f":"BR4/(1+B5)^A5","v":462172.29906190379},{"$f":"BS4/(1+B5)^A5","v":554156.78232898936},{"$f":"BT4+BQ5","v":1601850.265010875},1462908.803369846,1754066.2583232895]
[4,0.02,54.889513577074652,50.103037711551053,60.133291566246385,242.95253564113847,221.76658640365486,266.16260029255051,20.627778673213754,18.82925306274565,1.0408663700771348,91.302888415368116,83.342235660353481,4.6070935483648876,16.517046299678821,15.077011580329392,18.094662603849109,73.107922047337595,66.734025401561127,80.090783734183702,30759463.816926993,28077176.771525674,33698017.810404055,136147858.53022209,124275491.72408214,149154516.76615563,11559574.322540618,10551700.872153258,12663740.469721988,51165108.042903416,46704048.098672755,56052379.722768739,9255966.3022715282,8448987.1006294936,10140044.671029164,40968854.274653748,37396994.542770833,44881971.141567625,2.7622141528035673,2.5216829813509563,3.0257257839094147,12.226140999867672,11.161499428156743,13.39249892100686,1.0408663700771348,0.95048641536151846,1.1398812675748466,4.6070935483648876,4.2070528531880704,5.0453543170550246,0.83429282805712046,0.76192784644874467,0.9135715935635057,3.6927555890812531,3.3724529551602576,4.0436600851691935,1547913.6314163194,1413122.6780450402,1695582.5749743304,6851391.407905424,6254778.2887701094,7505005.2210883349,583289.76451370667,532641.85809808807,638776.59539336024,2581763.219729376,2357584.929803174,2827359.6074250625,467528.28336345358,426975.76452449802,511955.20865620748,2069378.5483743285,1889884.567894344,2266021.4669794971]
[5,0.02,49.715123583333991,45.379864921421948,54.464574868034788,292.66765922447246,267.14645132507678,320.6271751605853,18.683214682682163,17.054234625013041,0.94274474029468824,109.98610309805028,100.39647028536652,5.5498382886595756,14.959997721006314,13.65571390846676,16.388893413783347,88.067919768343913,80.389739310027892,96.479677147967053,27859794.072839282,25430364.055011652,30521332.961080194,164007652.60306138,149705855.7790938,179675849.72723582,10469862.612443816,9557000.5760184005,11469939.911117176,61634970.655347228,56261048.674691156,67522319.63388592,8383413.8547148034,7652507.9288956644,9184150.8716027681,49352268.129368551,45049502.4716665,54066122.013170391,2.5018224615424298,2.2839659688333183,2.7404930645835313,14.727963461410102,13.445465396990061,16.13299198559039,0.94274474029468824,0.86088483071772193,1.0324255835905169,5.5498382886595756,5.0679376839057921,6.0777799006455417,0.75564471879146644,0.69010152539598535,0.82744993927588084,4.4484003078727197,4.0625544805562432,4.8711100244450742,1401993.0669294689,1279908.7475747538,1535741.3787649942,8253384.4748348929,7534687.0363448635,9040746.5998533294,528303.51077850047,482430.14148449246,578559.64304602472,3110066.7305078767,2840015.0712876664,3405919.2504710872,423454.77070917119,386725.10498052108,463693.60573283036,2492833.3190834997,2276609.6728748651,2729715.0727123274]
[9,0.02,27.446272472397389,25.052902368957742,30.068306265308941,435.49178248715714,397.51602408329262,477.09576245802543,10.314458938870885,9.4151464703029468,0.52046192685562476,163.66018785235491,149.39073868240106,8.2582030937353856,8.2589792409734137,7.5389221171025929,9.0478309563443986,131.04575839189624,119.62056538317549,143.56251963845375,15380581.28058967,14039363.690933084,16849939.42067543,244044679.08379427,222763492.74382442,267359079.83462489,5780106.3599494016,5276141.8039840097,6332219.923276634,91713321.87972869,83716883.638126314,100473743.5388273,4628238.7394589121,4224726.8552312553,5070302.336211375,73436563.761075988,67034014.566325366,80450815.474711224,1.381183350413641,1.260911122813676,1.5129464424079135,21.915325653716383,20.006958430666856,24.006019166152861,0.52046192685562476,0.47526945380365376,0.56997210973842127,8.2582030937353856,7.5411311975717563,9.0437843713598145,0.41716945165618058,0.38098496261175496,0.45681102356240982,6.6192547014771757,6.0451130708352849,7.2482500897361284,773999.55880342529,706600.36008676013,847838.10821802611,12281101.116611276,11211673.666423073,13452702.161276625,291660.98884669528,266335.6370800485,319405.93646431947,4627803.795307857,4225964.7989901202,5068034.6756637767,233777.05170819693,213499.67249744612,255991.74113122447,3709355.6167010628,3387613.1277879016,4061837.5321947704]
[16,0.02,4.5275967566595181,4.1327812228300269,4.9601331496643288,520.53978651380498,475.14767128409818,570.26868548057053,1.7014955632060902,1.5531430238947288,8.5856530585934926E-2,195.62169177781536,178.56553521344571,9.8709630084178084,1.3624191650197983,1.2436369769494213,1.4925498584169041,156.63792943984893,142.98148913763978,171.59911238092877,2537214.1150157866,2315963.9465271169,2779602.6271940474,291704620.52026129,266267391.53076801,319572134.16247922,953498.90717484569,870363.81874507794,1044576.7605023638,109624187.89877796,100066110.28963898,120095448.67470913,763484.32111844211,696920.12373462413,836408.09278567228,87778127.532464415,80125212.540715024,96162205.571129724,0.2278430072416569,0.20800263918637865,0.24957893326077904,26.195210554868421,23.914154730570665,28.694199510329536,8.5856530585934926E-2,7.8401482013444587E-2,9.4023837955895931E-2,9.8709630084178084,9.0138528016251627,10.809961921803556,6.8817179389131511E-2,6.2848107435783895E-2,7.535653924471962E-2,7.9119413218527077,7.2256744992362982,8.6637743949191037,127680.64937118896,116562.33107066498,139861.21695763283,14679500.303966848,13401222.368540162,16079905.506072899,48113.030593660784,43935.305526067452,52689.897451394449,5531576.2466961602,5051261.3618514035,6057780.6383577008,38564.370522807207,35219.369978908901,42228.953969723363,4433762.606940344,4049186.4261114527,4855081.3744109627]
[19,0.02,1.5540266598570138,1.4185124128352913,1.7024880008762171,{"$f":"F20+C21","v":527.5911766756916},481.58416605652451,577.99371842254925,0.58401169736714131,0.53309201225864722,2.9468909141946723E-2,{"$f":"L20+I21","v":198.27164267223586},180.98443822696728,10.00467807352755,0.46762903547598733,0.4268589101979342,0.51229435742793283,{"$f":"R20+O21","v":158.7597944408466},144.91835984754144,173.92364611337433,870858.99836387835,794918.34401485289,954055.05804256955,{"$f":"X20+U21","v":295656139.97103989},269874330.54621917,323901155.42315608,327273.56289288664,298738.74613841274,358534.60927148175,{"$f":"AD20+AA21","v":111109190.4674217},101421636.23389052,121722298.12447688,262054.03289410408,239206.91490059308,287083.97513476713,{"$f":"AJ20+AG21","v":88967196.727456361},81210613.023188397,97464848.035504729,7.8203542971164913E-2,7.1393647444597252E-2,8.5664059074042689E-2,{"$f":"AP20+AM21","v":26.550058838862654},24.238103139060879,29.082899858261509,2.9468909141946723E-2,2.6910080506172475E-2,3.2272209452094136E-2,{"$f":"AV20+AS21","v":10.00467807352755},9.135957191362122,10.956396951594987,2.3620418772845077E-2,2.1571628333090693E-2,2.5864951601223651E-2,{"$f":"BB20+AY21","v":8.0191188837677707},7.323555682187064,8.7811365161553798,43824.382721105641,40008.194137973442,48005.171731010705,{"$f":"BH20+BE21","v":14878353.27679731},13582759.399935309,16297728.793412687,16514.044038725271,15080.105355240783,18084.9818889374,{"$f":"BN20+BK21","v":5606508.6598108392},5119687.2835482312,6139841.1760973083,13236.616053516002,12088.497017780708,14494.426914300368,{"$f":"BT20+BQ21","v":4493823.7028194983},4104037.9361563432,4920849.7823706353]
[25,0.02,0.107259378738637,9.7906145411789491E-2,0.11750622431456159,530.33958417723079,484.09290690194962,581.00469044365923,4.0308659724962538E-2,3.6794168029687102E-2,2.0339528068079437E-3,199.30450920631327,181.92724964928684,10.05679595093601,3.2275894050567612E-2,2.9461927970460124E-2,3.5358707754785321E-2,159.58682989798479,145.67329041674719,174.82967539287247,60106.945103538805,54865.498726272992,65849.161698111289,297196316.51093692,271280200.59738189,325588470.15599781,22588.517906572539,20619.036432047946,24746.164554408264,111687997.21414316,101949977.11252303,122356392.27172516,18087.046696330264,16510.131869027489,19814.620697438135,89430658.06207788,81633667.59253107,97972576.616496161,5.3976316178637749E-3,4.927610618660404E-3,5.9125586412765493E-3,26.68836740827205,24.364367920269345,29.234402884981179,2.0339528068079437E-3,1.8573416991213912E-3,2.2274374216162281E-3,10.05679595093601,9.1835495969756735,11.013472666472067,1.630288275334292E-3,1.4888801544762284E-3,1.7852065936291104E-3,8.0608932868856389,7.3617066526064114,8.8268805364119505,3024.771830299585,2761.3773679330893,3313.3311217347768,14955859.83787014,13653516.75805036,16382629.379423434,1139.8041937190067,1040.8333225539029,1248.2307878073389,5635714.9300050437,5146357.5304319998,6171825.7624449627,913.59514683784585,834.35163212085808,1000.4096236955689,4517233.6067781756,4125417.3093319992,4946484.2149648862]
[36,0.02,1.2524970346486421E-4,1.1432767767651849E-4,1.3721522466149686E-4,530.48909930337686,484.22938400869634,581.16848924762337,4.7069521910246242E-5,4.2965554053639481E-5,2.3751021953519519E-6,199.36069780645641,181.97853919374515,10.059631196805052,3.7689442232810191E-5,3.4403497253094497E-5,4.1289327919558055E-5,159.63182115587938,145.71435912261521,174.87896396523311,70.188520005712434,64.067940041519023,76.893863017755734,297280103.09990549,271356680.827452,325680261.15678179,26.3772287587365,24.077411497396252,28.896771627634696,111719484.67140764,101978719.19428222,122390887.3989438,21.120737989641881,19.279331514686479,23.138073293062089,89455870.655141637,81656682.031716809,98000197.37607868,6.3029617316484213E-6,5.7541053848674817E-6,6.9042560683017322E-6,26.695891482919169,24.371236805134338,29.24264474654602,2.3751021953519519E-6,2.1688685855130982E-6,2.6010394599039191E-6,10.059631196805052,9.1861386542842833,11.016577621870763,1.9037321066853294E-6,1.7386059851910582E-6,2.0846344543950119E-6,8.0631658411369038,7.3637820898010942,8.8293690403747895,3.5321086067173679,3.2245357054601347,3.8690671655801565,14960076.244370794,13657366.003592875,16387248.025610417,1.330980460172003,1.2154094731789262,1.4575931528518726,5637303.7697858578,5147808.4089225223,6173565.7444017185,1.0668299832987957,0.97429516875356603,1.1682056169334354,4518507.1205280414,4126580.3609084073,4947878.7444954813]
[39,0.02,1.3102589214669454E-5,1.1960017110002831E-5,1.4354323188018768E-5,530.48920096610425,484.22947680622957,581.16860062252954,4.92402451311072E-6,4.4947013012564857E-6,2.48463569554767E-7,199.36073601186402,181.97857406804255,10.059633124628911,3.9427580716393335E-6,3.5990096549949934E-6,4.3193483714036541E-6,159.63185174766031,145.71438704725907,174.87899747897063,7.3425430941514769,6.7022585840259943,8.0440006832698749,297280160.07055032,271356732.83014214,325680323.57002199,2.7593677548629278,2.5187798731311308,3.0229415143743323,111719506.08128679,101978738.73744482,122390910.85388647,2.2094771175771513,2.0168443851145041,2.4205140706217589,89455887.798430353,81656697.680372015,98000216.156798899,6.5936378387305476E-7,6.0194696729949531E-7,7.2226622972583572E-7,26.695896598909567,24.371241475628803,29.24265035059523,2.48463569554767E-7,2.2688911311116397E-7,2.7209925957091928E-7,10.059633124628911,9.1861404147123693,11.01657973308347,1.9915272514535368E-7,1.8187859451910453E-7,2.1807723422153049E-7,8.0631673863589111,7.3637835009934678,8.8293707324316841,0.36950002159804568,0.33732428571003109,0.40474984221246868,14960079.111314064,13657368.620885253,16387251.166056339,0.13923617972698552,0.12714609786799747,0.15248135361286941,5637304.8501165882,5147809.3954465501,6173566.9275014885,0.11160293913971664,0.10192271132678703,0.12220802040654877,4518507.9864530107,4126581.1517246836,4947879.6927050641]
[44,0.02,2.0479580456562018E-7,1.8693719894075185E-7,2.2436062965280129E-7,530.48921137611069,484.22948630846247,581.16861202703842,7.6963380698399312E-8,7.0252982383236829E-8,3.8835298732593387E-9,199.36073992400119,181.97857763908249,10.059633322033202,6.1626011337129501E-8,5.6253162322217328E-8,6.7512184838279572E-8,159.63185488018141,145.71438990667201,174.8790009106927,0.11476525714787322,0.10475749614325866,0.12572916427939862,297280165.90420043,271356738.15508616,325680329.96098,4.3129409782373201E-2,3.9368978313390091E-2,4.7249114617589252E-2,111719508.2736043,101978740.73861526,122390913.25561331,3.45345211202178E-2,3.1523637180866808E-2,3.7833066307260639E-2,89455889.55385977,81656699.282754749,98000218.079897165,1.030597345359274E-8,9.4085383777365978E-9,1.128914989273066E-8,26.695897122774053,24.371241953875639,29.242650924435708,3.8835298732593387E-9,3.546317274051322E-9,4.2529599205588575E-9,10.059633322033202,9.1861405949757557,11.016579949266315,3.1127925869732342E-9,2.8427948466935037E-9,3.4085860365553882E-9,8.0631675445857383,7.3637836454960004,8.8293709056940326,5.775351189783509E-3,5.2724387035018357E-3,6.3263121682015947E-3,14960079.404881809,13657368.88888938,16387251.487630066,2.1762863037716514E-3,1.9873161696241522E-3,2.3833107321597599E-3,5637304.9607397253,5147809.4964641174,6173567.048647915,1.744373828603067E-3,1.5930701426790769E-3,1.9101331388387173E-3,4518508.0751215396,4126581.232702272,4947879.7897993298]
[50,0.02,7.2488999115745628E-10,6.6167812751135638E-10,7.9414114556721185E-10,530.48921151504521,484.22948643528161,581.16861217924577,2.7241761359439628E-10,2.4866565937024355E-10,1.3746042998574519E-11,199.36073997621352,181.97857768674248,10.059633324667807,2.1812985333362814E-10,1.9911225439808894E-10,2.3896440248979878E-10,159.6318549219888,145.71438994483444,174.87900095649331,4.0622016850178576E-4,3.7079695364868796E-4,4.4502773372744953E-4,297280165.98205775,271356738.22615415,325680330.04627526,1.5265975561405242E-4,1.3934942857839303E-4,1.6724175746660609E-4,111719508.30286354,101978740.76532337,122390913.28766735,1.2223750756300489E-4,1.1158025978978238E-4,1.3391295373017383E-4,89455889.577288166,81656699.304140553,98000218.105563328,3.6478760009217262E-11,3.3302221771133853E-11,3.9958786183506136E-11,26.695897129765676,24.371241960258441,29.242650932094325,1.3746042998574519E-11,1.2552453908326538E-11,1.5053668143963861E-11,10.059633324667807,9.1861405973815966,11.016579952151545,1.1017961015519841E-11,1.0062283920576251E-11,1.2064943943255244E-11,8.0631675466974748,7.363783647424567,8.8293709080064371,2.0442285337695707E-5,1.8662189165770039E-5,2.2392452723305494E-5,14960079.408799838,13657368.89246623,16387251.49192187,7.7031273313591972E-6,7.0342534783925834E-6,8.4359057023904658E-6,5637304.9622161295,5147809.4978123223,6173567.0502647646,6.1743409825869457E-6,5.6387903262433534E-6,6.7610583969687726E-6,4518508.0763049321,4126581.2337830192,4947879.7910951739]

{"sheet":"Centre NPV 3%","index":82,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU15","v":65.598049771255347},{"$f":"'WTP Values '!CV15","v":59.877768034478059},{"$f":"'WTP Values '!CW15","v":71.864849877619719},{"$f":"C3","v":65.598049771255347},{"$f":"D3","v":59.877768034478059},{"$f":"E3","v":71.864849877619719},{"$f":"'WTP Values '!CC15","v":24.652104999543546},{"$f":"'WTP Values '!CD15","v":22.502700407996208},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"I3","v":24.652104999543546},{"$f":"J3","v":22.502700407996208},{"$f":"K3","v":1.243931663808064},{"$f":"'WTP Values '!CI15","v":19.739399288336791},{"$f":"'WTP Values '!CJ15","v":18.01842449668418},{"$f":"'WTP Values '!CK15","v":21.624796809588105},{"$f":"O3","v":19.739399288336791},{"$f":"P3","v":18.01842449668418},{"$f":"Q3","v":21.624796809588105},{"$f":"'WTP Values '!BH15","v":36760406.62241631},{"$f":"'WTP Values '!BI15","v":33554825.307545297},{"$f":"'WTP Values '!BJ15","v":40272250.662516154},{"$f":"U3","v":36760406.62241631},{"$f":"V3","v":33554825.307545297},{"$f":"W3","v":40272250.662516154},{"$f":"'WTP Values '!AV15","v":13814761.369305575},{"$f":"'WTP Values '!AW15","v":12610259.298635911},{"$f":"'WTP Values '!AX15","v":15134342.126326358},{"$f":"AA3","v":13814761.369305575},{"$f":"AB3","v":12610259.298635911},{"$f":"AC3","v":15134342.126326358},{"$f":"'WTP Values '!BB15","v":11061736.543263232},{"$f":"'WTP Values '!BC15","v":10097321.696348073},{"$f":"'WTP Values '!BD15","v":12118292.031845218},{"$f":"AG3","v":11061736.543263232},{"$f":"AH3","v":10097321.696348073},{"$f":"AI3","v":12118292.031845218},{"$f":"'WTP Values '!CX15","v":3.3011016069589152},{"$f":"'WTP Values '!CY15","v":3.0136445914338812},{"$f":"'WTP Values '!CZ15","v":3.616022399039057},{"$f":"AM3","v":3.3011016069589152},{"$f":"AN3","v":3.0136445914338812},{"$f":"AO3","v":3.616022399039057},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"'WTP Values '!CG15","v":1.1359192515750096},{"$f":"'WTP Values '!CH15","v":1.3622636319904788},{"$f":"AS3","v":1.243931663808064},{"$f":"AT3","v":1.1359192515750096},{"$f":"AU3","v":1.3622636319904788},{"$f":"'WTP Values '!CL15","v":0.99705715886595592},{"$f":"'WTP Values '!CM15","v":0.91057430711729581},{"$f":"'WTP Values '!CN15","v":1.0918026223721877},{"$f":"AY3","v":0.99705715886595592},{"$f":"AZ3","v":0.91057430711729581},{"$f":"BA3","v":1.0918026223721877},{"$f":"'WTP Values '!BK15","v":1849900.0777748178},{"$f":"'WTP Values '!BL15","v":1688812.4110832859},{"$f":"'WTP Values '!BM15","v":2026378.1348373042},{"$f":"BE3","v":1849900.0777748178},{"$f":"BF3","v":1688812.4110832859},{"$f":"BG3","v":2026378.1348373042},{"$f":"'WTP Values '!AY15","v":697085.2629237884},{"$f":"'WTP Values '!AZ15","v":636556.3263502043},{"$f":"'WTP Values '!BA15","v":763397.16216446541},{"$f":"BK3","v":697085.2629237884},{"$f":"BL3","v":636556.3263502043},{"$f":"BM3","v":763397.16216446541},{"$f":"'WTP Values '!BE15","v":558739.5770684093},{"$f":"'WTP Values '!BF15","v":510275.56316505733},{"$f":"'WTP Values '!BG15","v":611833.86533251812},{"$f":"BQ3","v":558739.5770684093},{"$f":"BR3","v":510275.56316505733},{"$f":"BS3","v":611833.86533251812}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":61.832453361537702},{"$f":"D3/(1+B4)^A4","v":56.440539197358902},{"$f":"E3/(1+B4)^A4","v":67.739513505155742},{"$f":"F3+C4","v":127.43050313279305},{"$f":"G3+D4","v":116.31830723183697},{"$f":"H3+E4","v":139.60436338277546},{"$f":"I3/(1+B4)^A4","v":23.23697332410552},{"$f":"J3/(1+B4)^A4","v":21.210953349039691},{"$f":"K3/(1+B4)^A4","v":1.1725248975474258},{"$f":"L3+I4","v":47.889078323649066},{"$f":"M3+J4","v":43.7136537570359},{"$f":"N3+K4","v":2.4164565613554898},{"$f":"O3/(1+B4)^A4","v":18.606277017944002},{"$f":"P3/(1+B4)^A4","v":16.984093219609935},{"$f":"Q3/(1+B4)^A4","v":20.383445008566412},{"$f":"R3+O4","v":38.345676306280794},{"$f":"S3+P4","v":35.002517716294115},{"$f":"T3+Q4","v":42.008241818154517},{"$f":"U3/(1+B4)^A4","v":34650208.900382988},{"$f":"V3/(1+B4)^A4","v":31628641.06658997},{"$f":"W3/(1+B4)^A4","v":37960458.726096861},{"$f":"X3+U4","v":71410615.522799298},{"$f":"Y3+V4","v":65183466.374135271},{"$f":"Z3+W4","v":78232709.388613015},{"$f":"AA3/(1+B4)^A4","v":13021737.552366458},{"$f":"AB3/(1+B4)^A4","v":11886378.828010097},{"$f":"AC3/(1+B4)^A4","v":14265568.975705871},{"$f":"AD3+AA4","v":26836498.921672031},{"$f":"AE3+AB4","v":24496638.126646008},{"$f":"AF3+AC4","v":29399911.102032229},{"$f":"AG3/(1+B4)^A4","v":10426747.613595281},{"$f":"AH3/(1+B4)^A4","v":9517694.1241851952},{"$f":"AI3/(1+B4)^A4","v":11422652.494905476},{"$f":"AJ3+AG4","v":21488484.156858511},{"$f":"AK3+AH4","v":19615015.820533268},{"$f":"AL3+AI4","v":23540944.526750691},{"$f":"AM3/(1+B4)^A4","v":3.1116048703543364},{"$f":"AN3/(1+B4)^A4","v":2.840649063468641},{"$f":"AO3/(1+B4)^A4","v":3.4084479206702394},{"$f":"AP3+AM4","v":6.4127064773132521},{"$f":"AQ3+AN4","v":5.8542936549025217},{"$f":"AR3+AO4","v":7.0244703197092964},{"$f":"AS3/(1+B4)^A4","v":1.1725248975474258},{"$f":"AT3/(1+B4)^A4","v":1.07071283964088},{"$f":"AU3/(1+B4)^A4","v":1.2840641266759156},{"$f":"AV3+AS4","v":2.4164565613554898},{"$f":"AW3+AT4","v":2.2066320912158899},{"$f":"AX3+AU4","v":2.6463277586663945},{"$f":"AY3/(1+B4)^A4","v":0.93982199911957387},{"$f":"AZ3/(1+B4)^A4","v":0.85830361685106593},{"$f":"BA3/(1+B4)^A4","v":1.0291286854295294},{"$f":"BB3+AY4","v":1.9368791579855298},{"$f":"BC3+AZ4","v":1.7688779239683616},{"$f":"BD3+BA4","v":2.1209313078017171},{"$f":"BE3/(1+B4)^A4","v":1743708.2456167573},{"$f":"BF3/(1+B4)^A4","v":1591867.6699814177},{"$f":"BG3/(1+B4)^A4","v":1910055.7402557305},{"$f":"BH3+BE4","v":3593608.3233915754},{"$f":"BI3+BF4","v":3280680.0810647039},{"$f":"BJ3+BG4","v":3936433.8750930345},{"$f":"BK3/(1+B4)^A4","v":657069.71714939049},{"$f":"BL3/(1+B4)^A4","v":600015.38915091369},{"$f":"BM3/(1+B4)^A4","v":719575.04210054246},{"$f":"BN3+BK4","v":1354154.9800731789},{"$f":"BO3+BL4","v":1236571.715501118},{"$f":"BP3+BM4","v":1482972.2042650077},{"$f":"BQ3/(1+B4)^A4","v":526665.63961580675},{"$f":"BR3/(1+B4)^A4","v":480983.65837030573},{"$f":"BS3/(1+B4)^A4","v":576712.09853192396},{"$f":"BT3+BQ4","v":1085405.2166842162},{"$f":"BU3+BR4","v":991259.221535363},{"$f":"BV3+BS4","v":1188545.963864442}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":56.585453971154465},{"$f":"D4/(1+B5)^A5","v":51.651088695858071},{"$f":"E4/(1+B5)^A5","v":61.991250792883989},{"$f":"F4+C5","v":184.01595710394753},167.96939592769505,201.59561417565945,{"$f":"I4/(1+B5)^A5","v":21.265122326167031},{"$f":"J4/(1+B5)^A5","v":19.411027044302639},{"$f":"K4/(1+B5)^A5","v":1.0730263803744446},{"$f":"L4+I5","v":69.15420064981609},63.124680801338542,3.4894829417299347,{"$f":"O4/(1+B5)^A5","v":17.027379224585832},{"$f":"P4/(1+B5)^A5","v":15.542851251602583},{"$f":"Q4/(1+B5)^A5","v":18.653739688473344},{"$f":"R4+O5","v":55.373055530866623},50.5453689678967,60.66198150662786,{"$f":"U4/(1+B5)^A5","v":31709849.670030106},{"$f":"V4/(1+B5)^A5","v":28944687.068764631},{"$f":"W4/(1+B5)^A5","v":34739197.188407406},{"$f":"X4+U5","v":103120465.1928294},94128153.442899898,112971906.57702042,{"$f":"AA4/(1+B5)^A5","v":11916734.511333991},{"$f":"AB4/(1+B5)^A5","v":10877720.444365425},{"$f":"AC4/(1+B5)^A5","v":13055016.464044424},{"$f":"AD4+AA5","v":38753233.433006018},35374358.571011432,42454927.566076651,{"$f":"AG4/(1+B5)^A5","v":9541951.1127621811},{"$f":"AH4/(1+B5)^A5","v":8710038.3940226566},{"$f":"AI4/(1+B5)^A5","v":10453345.158402305},{"$f":"AJ4+AG5","v":31030435.269620694},28325054.214555927,33994289.685152993,{"$f":"AM4/(1+B5)^A5","v":2.8475592443074405},{"$f":"AN4/(1+B5)^A5","v":2.599596297582691},{"$f":"AO4/(1+B5)^A5","v":3.1192126859409894},{"$f":"AP4+AM5","v":9.2602657216206925},8.4538899524852127,10.143683005650285,{"$f":"AS4/(1+B5)^A5","v":1.0730263803744446},{"$f":"AT4/(1+B5)^A5","v":0.97985392475968847},{"$f":"AU4/(1+B5)^A5","v":1.1751005756020632},{"$f":"AV4+AS5","v":3.4894829417299347},3.1864860159755786,3.8214283342684574,{"$f":"AY4/(1+B5)^A5","v":0.86007026377089046},{"$f":"AZ4/(1+B5)^A5","v":0.78546939615390299},{"$f":"BA4/(1+B5)^A5","v":0.94179853287191528},{"$f":"BB4+AY5","v":2.7969494217564201},2.5543473201222646,3.0627298406736325,{"$f":"BE4/(1+B5)^A5","v":1595740.0573215061},{"$f":"BF4/(1+B5)^A5","v":1456784.4209774423},{"$f":"BG4/(1+B5)^A5","v":1747971.5795946568},{"$f":"BH4+BE5","v":5189348.380713081},4737464.5020421464,5684405.4546876913,{"$f":"BK4/(1+B5)^A5","v":601311.87126280437},{"$f":"BL4/(1+B5)^A5","v":549099.07886499888},{"$f":"BM4/(1+B5)^A5","v":658513.09805701009},{"$f":"BN4+BK5","v":1955466.8513359833},1785670.7943661169,2141485.302322018,{"$f":"BQ4/(1+B5)^A5","v":481973.66736230254},{"$f":"BR4/(1+B5)^A5","v":440168.18324275478},{"$f":"BS4/(1+B5)^A5","v":527773.26681954775},{"$f":"BT4+BQ5","v":1567378.8840465187},1431427.4047781178,1716319.2306839898]
[4,0.03,50.27544295380013,45.891323317014354,55.078423413570611,234.29140005774767,213.8607192447094,256.67403758923007,18.893785759142155,17.246446115604051,0.95337004103454748,88.047986408958252,80.371126916942586,4.4428529827644825,15.128605900993199,13.80962202472905,16.573606108399407,70.501661431859816,64.354990992625744,77.235587615027271,28173790.723175332,25716979.566570103,30865326.756889097,131294255.91600473,119845133.00947,143837233.33390951,10587864.266770149,9664713.7256663721,11599213.038629547,49341097.699776165,45039072.296677805,54054140.604706198,8477899.9755338933,7738756.2999374988,9287661.7806326244,39508335.245154589,36063810.514493428,43281951.465785615,2.5300195067397477,2.3097076402118,2.7713800711528767,11.790285228360441,10.763597592697012,12.915063076803161,0.95337004103454748,0.87058752099833725,1.044061641420704,4.4428529827644825,4.0570735369739159,4.8654899756891616,0.76416128965786645,0.69787938501690006,0.83677579820269499,3.5611107114142868,3.2522267051391647,3.8995056388763274,1417794.3727703972,1294334.0896438139,1553050.1085945803,6607142.753483478,6031798.5916859601,7237455.5632822718,534257.80937494792,487867.41959398694,585080.35850648757,2489724.6607109313,2273538.2139601037,2726565.6608285056,428227.36088783044,391083.7297157672,468919.71180531924,1995606.2449343491,1822511.1344938851,2185238.9424893092]
[5,0.03,43.368038730752922,39.586258620270399,47.511131866576427,277.65943878850061,253.4469778649798,304.18516945580649,16.297945566108446,14.876935918728199,0.82238537216509167,104.34593197506669,95.24806283567078,5.2652383549295738,13.050068345682835,11.912301267556305,14.296538218028369,83.551729777542647,76.267292260182046,91.532125833055645,24302959.367212113,22183692.481951423,26624701.993380118,155597215.28321683,142028825.49142143,170461935.32728964,9133184.7243831269,8336866.9583180146,10005583.05906518,58474282.424159288,53375939.254995823,64059723.663771376,7313110.9920258261,6675519.1645343779,8011618.638362769,46821446.237180412,42739329.679027803,51293570.104148388,2.1824170511769965,1.992374099805917,2.3906167942436811,13.972702279537437,12.755971692502929,15.305679871046841,0.82238537216509167,0.75097644318839862,0.90061674332804853,5.2652383549295738,4.8080499801623144,5.7661067190172099,0.65917224114520734,0.60199688795619621,0.72181015408971538,4.2202829525594945,3.854223593095361,4.6213157929660431,1223001.8804021808,1116503.9556546339,1339674.6662624651,7830144.6338856593,7148302.5473405942,8577130.2295447364,460855.47949267027,420838.72175660799,504695.45681833214,2950580.1402036017,2694376.9357167119,3231261.1176468376,369392.68321549013,337352.26068254292,404494.26257415902,2364998.9281498394,2159863.3951764279,2589733.2050634683]
[9,0.03,17.867057743243237,16.309014410323833,19.573957258643759,384.69052811589108,351.14474116085256,421.44129511156507,6.7145377805476594,6.1291006206826308,0.33881188455157918,144.56879929376169,131.96391865568833,7.2948621240885032,5.3764553691989825,4.9077103975977519,5.8899844527408245,115.75892825167757,105.66651386156136,126.8155765924089,10012497.47634447,9139387.5797365513,10969024.69732938,215576229.57761911,196777549.23214757,236170944.56011608,3762751.1786587848,3434678.8026726739,4122167.7415715181,81014723.234682366,73951090.40873152,88753218.816182613,3012904.8995848792,2750225.5086828521,3300680.8012963189,64869996.70791202,59214321.606650576,71066017.63084577,0.89912692882667167,0.82083174912246171,0.98490246630475942,19.358845651257528,17.673094451358295,21.205654302466399,0.33881188455157918,0.30939235130196985,0.37104217364949194,7.2948621240885032,6.6614385383279933,7.9888032929467441,0.27157023559225185,0.24801474710773372,0.29737622636909922,5.8471013443748348,5.3399348351848204,6.4027227770224915,503860.58158875513,459984.84667684435,551928.22455902689,10848478.580725402,9903802.6370256804,11883409.302125949,189866.35560133465,173379.9812553213,207927.84579698497,4087958.3900901852,3732994.9627020042,4476835.1879251413,152184.89454683568,138984.6646939663,166646.28048070415,3276649.5914316368,2992439.2045663563,3588013.5704444307]
[16,0.03,1.2130133841229747,1.1072361798941746,1.3288965914919579,425.10537179525107,388.03532927164139,465.71710337069055,0.45585704781660552,0.41611110191525663,2.3002295988908114E-2,159.75691804726003,145.82779300140325,8.0612462455054565,0.3650132224173564,0.33318963218422698,0.39987725321773981,127.92033761284698,116.76763366498788,140.13857606731693,679759.0079931498,620482.65675416926,744698.64931553998,238224251.77363378,217450618.38925713,260982607.72414503,255457.14389173381,233183.96446001274,279858.31321428186,89525973.540980324,81720249.096950457,98077460.517853662,204549.28958116993,186715.70883853608,224086.69889726417,71685113.236180305,65435263.835285805,78532076.146848589,6.1042674981256428E-2,5.5727132699011556E-2,6.6866066637927477E-2,21.392648574974778,19.5297956108083,23.433479375129856,2.3002295988908114E-2,2.1004972865019827E-2,2.5190444290197719E-2,8.0612462455054565,7.3612764015703274,8.8280915329013627,1.8437189560626264E-2,1.6837982617217771E-2,2.0189185476949298E-2,6.4613865152826415,5.9009380724596099,7.0753804622090808,34207.626011074979,31228.856117833529,37470.988961151867,11988198.781652261,10944277.008378135,13131857.325204358,12890.227022754614,11770.949689868703,14116.440631025676,4517431.400804529,4125176.2015080443,4947162.8437278494,10331.992911170057,9435.8153918980061,11313.791646184718,3620888.0671703853,3306819.0861424995,3964963.3442773055]
[19,0.03,0.24584164809707609,0.22440376244875671,0.26932771928083626,{"$f":"F20+C21","v":426.51619130780904},389.32312248814759,467.26270316867146,9.2388632638978743E-2,8.433331439314623E-2,4.6618796049134438E-3,{"$f":"L20+I21","v":160.28711171735026},146.31175935301815,8.0879995265817808,7.3977297654623533E-2,6.752760470508111E-2,8.1043197259243693E-2,{"$f":"R20+O21","v":128.34487355224257},117.15515654034954,140.60366131604695,137766.88453828933,125753.33541136992,150928.21371939496,{"$f":"X20+U21","v":239014859.10317051},218172283.17120472,261848744.40423578,51773.546849957027,47259.437433254097,56718.936373493299,{"$f":"AD20+AA21","v":89823088.088883981},81991458.377393544,98402955.334483176,41456.042551483377,37841.707426557085,45415.69293018755,{"$f":"AJ20+AG21","v":71923018.384464905},65652427.28028848,78792704.670364469,1.2371530288180933E-2,1.1294228345513914E-2,1.3551758157987879E-2,{"$f":"AP20+AM21","v":21.463645480771127},19.594610168685183,23.511249293232609,4.6618796049134438E-3,4.2570817560305856E-3,5.1053520279805567E-3,{"$f":"AV20+AS21","v":8.0879995265817808},7.3857066559818616,8.8573897836872018,3.7366686362984526E-3,3.4125570677355998E-3,4.0917459744101116E-3,{"$f":"BB20+AY21","v":6.4828302578903694},5.9205218254003569,7.0988618987590373,6932.86592392497,6329.1580758158598,7594.2522997776086,{"$f":"BH20+BE21","v":12027984.646248968},10980598.354986984,13175438.709443955,2612.464707395342,2385.6205622309258,2860.9816473748424,{"$f":"BN20+BK21","v":4532423.6375292307},4138866.6403120738,4963581.2527502002,2093.9869243453013,1912.3584598871928,2292.9682565176095,{"$f":"BT20+BQ21","v":3632904.8984712437},3317793.6002295054,3978122.0762619437]
[25,0.03,4.5460072449787564E-3,4.1495862795782835E-3,4.9803024532312692E-3,426.79707690657904,389.57951429836191,467.57042270391349,1.7084143251619918E-3,1.5594585424879993E-3,8.6205647510086285E-5,160.39267005784794,146.40811411508935,8.0933259424041406,1.3679591464871416E-3,1.2486939564615267E-3,1.4986189880702564E-3,128.42939608008905,117.23230999188191,140.69625696517559,2547.5311448526841,2325.3813106337143,2790.9052772422897,239172264.22209057,218315962.24750352,262021186.95825383,957.3761032760948,873.90296407530707,1048.8243049020475,89882241.79135859,82045454.498407722,98467759.376142457,766.58886419754867,699.75399797013051,839.80916453520388,71970383.854981557,65695663.203620687,78844594.226918444,2.2876948131805798E-4,2.0884843671759186E-4,2.5059379175690441E-4,21.477780533637866,19.607514353618985,23.526732811725335,8.6205647510086285E-5,7.872028460263198E-5,9.4406165460630227E-5,8.0933259424041406,7.3905705713001622,8.8632228875262431,6.9097009494461186E-5,6.3103665607153916E-5,7.5662960235834268E-5,6.4870995768419641,5.9244208317026956,7.1035369102021084,128.19983498558435,117.0363064598122,140.42993220316029,12035905.770319311,10987829.714561721,13184115.49842965,48.308671777130748,44.113958898411184,52.904149469342805,4535408.5008316142,4141592.3235526765,4966850.0582976462,38.72118415511769,35.362581893409427,42.40066883427037,3635297.3766197353,3319978.5593494354,3980741.8999032099]
[36,0.03,1.9060596997343316E-7,1.7398474643459668E-7,2.0881519291631727E-7,426.80084395852225,389.58295285580715,467.5745496348714,7.1630763440530191E-8,6.5385313332396703E-8,3.6144489384606449E-9,160.39408573652085,146.40940636145336,8.093397376771593,5.7356085450195945E-8,5.2355508899420047E-8,6.2834419403366119E-8,128.43052964035044,117.23334472296388,140.69749879680214,0.10681343401696351,9.7499087965818632E-2,0.11701767700883325,239174375.23547718,218317889.17628142,262023499.64377797,4.0141071265533922E-2,3.6641191523444354E-2,4.397533114105294E-2,89883035.121706709,82046178.65868324,98468628.48510401,3.214170285201317E-2,2.9339436199360434E-2,3.5211699360052189E-2,71971019.089356452,65696243.055238992,78845290.135344177,9.591896039125518E-9,8.7566421945237768E-9,1.0506950423341986E-8,21.47797010362153,19.607687416015722,23.526940466438433,3.6144489384606449E-9,3.3006010317828925E-9,3.9582820196715134E-9,8.093397376771593,7.390635802916635,8.8633011172583771,2.897114282319372E-9,2.6458240701697246E-9,3.1724128778593465E-9,6.4871568341250834,5.9244731225973952,7.1035996083646991,5.3751902672067925E-3,4.9071234410196654E-3,5.8879764150072122E-3,12036012.003198294,10987926.696775328,13184231.865786871,2.0254963852903516E-3,1.8496195610966559E-3,2.2181765628203915E-3,4535448.5318447826,4141628.8786142147,4966893.8973564785,1.623510141247174E-3,1.4826899429170981E-3,1.7777843666230645E-3,3635329.4629548765,3320007.8625765671,3980777.0352457906]
[39,0.03,6.5568142815934041E-9,5.9850469025748482E-9,7.1832085811280001E-9,426.80084404969443,389.58295293902887,467.57454973475353,2.4640865802564839E-9,2.2492441150928988E-9,1.2433645401081667E-10,160.39408577078385,146.40940639272898,8.0933973785004856,1.973039985413646E-9,1.8010209675995738E-9,2.1614937799537164E-9,128.43052966778546,117.23334474800699,140.69749882685761,3.6743647102243301E-3,3.353952725120389E-3,4.0253890049579454E-3,239174375.28656903,218317889.22291797,262023499.69975081,1.3808463050186527E-3,1.2604510126781724E-3,1.5127442194158131E-3,89883035.140907302,82046178.676209748,98468628.506138653,1.1056693361922794E-3,1.0092718203562991E-3,1.2112767153900968E-3,71971019.104730725,65696243.069272861,78845290.1521869,3.2995965942548067E-10,3.012270633908243E-10,3.6143738100839578E-10,21.4779701082096,19.607687420204272,23.526940471464201,1.2433645401081667E-10,1.1354013720584092E-10,1.3616425592951793E-10,8.0933973785004856,7.390635804495405,8.8633011191517337,9.9660258828029069E-11,9.101591651242847E-11,1.0913048561678444E-10,6.487156835510854,5.9244731238629669,7.1035996098821537,1.8490566856439869E-4,1.6880424607951212E-4,2.0254542841961046E-4,12036012.005769396,10987926.699122543,13184231.868603256,6.9676745320404625E-5,6.3626611251491416E-5,7.6304912003667525E-5,4535448.5328136347,4141628.8794989395,4966893.8984174943,5.5848484084338558E-5,5.1004292227828749E-5,6.1155492277037811E-5,3635329.4637314468,3320007.863285779,3980777.0360961542]
[44,0.03,1.3209175020552571E-11,1.2057308419465418E-11,1.447109149082023E-11,426.80084405253723,389.58295294162383,467.57454973786804,4.964080040481638E-12,4.5312644074143065E-12,2.5048474944216964E-13,160.39408577185222,146.40940639370416,8.0933973785543945,3.9748312779028165E-12,3.6282865664644668E-12,4.3544850317623969E-12,128.4305296686409,117.23334474878784,140.69749882779479,7.4022725766300492E-6,6.7567795356265912E-6,8.1094363220816837E-6,239174375.28816214,218317889.22437215,262023499.70149612,2.7818144202556481E-6,2.5392694250984074E-6,3.04753227671666E-6,89883035.141506001,82046178.676756248,98468628.506794542,2.2274505803255378E-6,2.0332508358248421E-6,2.4402042584649211E-6,71971019.105210111,65696243.069710456,78845290.152712077,6.6472751917169057E-13,6.0684363326050089E-13,7.2814165838319582E-13,21.477970108352665,19.607687420334873,23.526940471620907,2.5048474944216964E-13,2.2873479098222052E-13,2.7431270901868904E-13,8.0933973785543945,7.3906358045446341,8.8633011192107709,2.0077277545416363E-13,1.8335812472890495E-13,2.198512299847677E-13,6.4871568355540639,5.9244731239024286,7.1035996099294705,3.7250579831367075E-7,3.4006832204111705E-7,4.0804236611033943E-7,12036012.005849564,10987926.699195731,13184231.868691072,1.4036882612085028E-7,1.2818039491296475E-7,1.5372174569802922E-7,4535448.532843844,4141628.8795265262,4966893.8984505776,1.1251079704568019E-7,1.0275182335545334E-7,1.2320214760744038E-7,3635329.4637556612,3320007.8633078933,3980777.0361226695]
[50,0.03,2.8991230815566548E-15,2.6463137240540023E-15,3.1760859623010736E-15,426.80084405254189,389.58295294162809,467.5745497378731,1.0895062713351026E-15,9.945127694750927E-16,5.497588740824719E-17,160.39408577185398,146.40940639370578,8.0933973785544833,8.7238794891668654E-16,7.9632901486826165E-16,9.557135887921053E-16,128.43052966864229,117.23334474878912,140.69749882779635,1.6246358496644631E-9,1.4829643394266465E-9,1.7798427216825102E-9,239174375.28816476,218317889.22437453,262023499.70149899,6.1054701613249749E-10,5.5731372997478338E-10,6.6886623513362862E-10,89883035.141506985,82046178.676757157,98468628.506795615,4.8887635907623787E-10,4.4625379098713569E-10,5.35571107084366E-10,71971019.105210915,65696243.069711179,78845290.152712941,1.4589305469706201E-16,1.3318881620872211E-16,1.5981106202144612E-16,21.477970108352899,19.60768742033509,23.526940471621163,5.497588740824719E-17,5.0202250410022359E-17,6.0205599898785176E-17,8.0933973785544833,7.390635804544714,8.8633011192108686,4.4065203660463567E-17,4.024307125656324E-17,4.8252504366529132E-17,6.4871568355541349,5.9244731239024935,7.1035996099295478,8.175682101452496E-11,7.4637509170834009E-11,8.9556315212938234E-11,12036012.005849697,10987926.699195851,13184231.868691217,3.0807866736930113E-11,2.8132774447838155E-11,3.3738538583743886E-11,4535448.5328438943,4141628.8795265718,4966893.8984506326,2.4693642724239019E-11,2.2551762869242797E-11,2.7040158773756544E-11,3635329.4637557007,3320007.8633079296,3980777.0361227128]

{"sheet":"Centre NPV 4%","index":83,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU15","v":65.598049771255347},{"$f":"'WTP Values '!CV15","v":59.877768034478059},{"$f":"'WTP Values '!CW15","v":71.864849877619719},{"$f":"C3","v":65.598049771255347},{"$f":"D3","v":59.877768034478059},{"$f":"E3","v":71.864849877619719},{"$f":"'WTP Values '!CC15","v":24.652104999543546},{"$f":"'WTP Values '!CD15","v":22.502700407996208},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"I3","v":24.652104999543546},{"$f":"J3","v":22.502700407996208},{"$f":"K3","v":1.243931663808064},{"$f":"'WTP Values '!CI15","v":19.739399288336791},{"$f":"'WTP Values '!CJ15","v":18.01842449668418},{"$f":"'WTP Values '!CK15","v":21.624796809588105},{"$f":"O3","v":19.739399288336791},{"$f":"P3","v":18.01842449668418},{"$f":"Q3","v":21.624796809588105},{"$f":"'WTP Values '!BH15","v":36760406.62241631},{"$f":"'WTP Values '!BI15","v":33554825.307545297},{"$f":"'WTP Values '!BJ15","v":40272250.662516154},{"$f":"U3","v":36760406.62241631},{"$f":"V3","v":33554825.307545297},{"$f":"W3","v":40272250.662516154},{"$f":"'WTP Values '!AV15","v":13814761.369305575},{"$f":"'WTP Values '!AW15","v":12610259.298635911},{"$f":"'WTP Values '!AX15","v":15134342.126326358},{"$f":"AA3","v":13814761.369305575},{"$f":"AB3","v":12610259.298635911},{"$f":"AC3","v":15134342.126326358},{"$f":"'WTP Values '!BB15","v":11061736.543263232},{"$f":"'WTP Values '!BC15","v":10097321.696348073},{"$f":"'WTP Values '!BD15","v":12118292.031845218},{"$f":"AG3","v":11061736.543263232},{"$f":"AH3","v":10097321.696348073},{"$f":"AI3","v":12118292.031845218},{"$f":"'WTP Values '!CX15","v":3.3011016069589152},{"$f":"'WTP Values '!CY15","v":3.0136445914338812},{"$f":"'WTP Values '!CZ15","v":3.616022399039057},{"$f":"AM3","v":3.3011016069589152},{"$f":"AN3","v":3.0136445914338812},{"$f":"AO3","v":3.616022399039057},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"'WTP Values '!CG15","v":1.1359192515750096},{"$f":"'WTP Values '!CH15","v":1.3622636319904788},{"$f":"AS3","v":1.243931663808064},{"$f":"AT3","v":1.1359192515750096},{"$f":"AU3","v":1.3622636319904788},{"$f":"'WTP Values '!CL15","v":0.99705715886595592},{"$f":"'WTP Values '!CM15","v":0.91057430711729581},{"$f":"'WTP Values '!CN15","v":1.0918026223721877},{"$f":"AY3","v":0.99705715886595592},{"$f":"AZ3","v":0.91057430711729581},{"$f":"BA3","v":1.0918026223721877},{"$f":"'WTP Values '!BK15","v":1849900.0777748178},{"$f":"'WTP Values '!BL15","v":1688812.4110832859},{"$f":"'WTP Values '!BM15","v":2026378.1348373042},{"$f":"BE3","v":1849900.0777748178},{"$f":"BF3","v":1688812.4110832859},{"$f":"BG3","v":2026378.1348373042},{"$f":"'WTP Values '!AY15","v":697085.2629237884},{"$f":"'WTP Values '!AZ15","v":636556.3263502043},{"$f":"'WTP Values '!BA15","v":763397.16216446541},{"$f":"BK3","v":697085.2629237884},{"$f":"BL3","v":636556.3263502043},{"$f":"BM3","v":763397.16216446541},{"$f":"'WTP Values '!BE15","v":558739.5770684093},{"$f":"'WTP Values '!BF15","v":510275.56316505733},{"$f":"'WTP Values '!BG15","v":611833.86533251812},{"$f":"BQ3","v":558739.5770684093},{"$f":"BR3","v":510275.56316505733},{"$f":"BS3","v":611833.86533251812}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":60.649084477861813},{"$f":"D3/(1+B4)^A4","v":55.360362457912402},{"$f":"E3/(1+B4)^A4","v":66.443093451941294},{"$f":"F3+C4","v":126.24713424911715},{"$f":"G3+D4","v":115.23813049239047},{"$f":"H3+E4","v":138.307943329561},{"$f":"I3/(1+B4)^A4","v":22.792256841293955},{"$f":"J3/(1+B4)^A4","v":20.805011471889983},{"$f":"K3/(1+B4)^A4","v":1.1500847483432544},{"$f":"L3+I4","v":47.444361840837502},{"$f":"M3+J4","v":43.307711879886192},{"$f":"N3+K4","v":2.3940164121513181},{"$f":"O3/(1+B4)^A4","v":18.250184253269961},{"$f":"P3/(1+B4)^A4","v":16.659046317200609},{"$f":"Q3/(1+B4)^A4","v":19.993340245551131},{"$f":"R3+O4","v":37.989583541606748},{"$f":"S3+P4","v":34.677470813884788},{"$f":"T3+Q4","v":41.618137055139236},{"$f":"U3/(1+B4)^A4","v":33987062.335813895},{"$f":"V3/(1+B4)^A4","v":31023322.214816283},{"$f":"W3/(1+B4)^A4","v":37233959.562237568},{"$f":"X3+U4","v":70747468.958230197},{"$f":"Y3+V4","v":64578147.522361577},{"$f":"Z3+W4","v":77506210.224753723},{"$f":"AA3/(1+B4)^A4","v":12772523.455349088},{"$f":"AB3/(1+B4)^A4","v":11658893.582318703},{"$f":"AC3/(1+B4)^A4","v":13992550.04283132},{"$f":"AD3+AA4","v":26587284.824654661},{"$f":"AE3+AB4","v":24269152.880954616},{"$f":"AF3+AC4","v":29126892.169157676},{"$f":"AG3/(1+B4)^A4","v":10227197.247839525},{"$f":"AH3/(1+B4)^A4","v":9335541.5091975518},{"$f":"AI3/(1+B4)^A4","v":11204042.189206006},{"$f":"AJ3+AG4","v":21288933.79110276},{"$f":"AK3+AH4","v":19432863.205545627},{"$f":"AL3+AI4","v":23322334.221051224},{"$f":"AM3/(1+B4)^A4","v":3.052054000516748},{"$f":"AN3/(1+B4)^A4","v":2.7862838308375379},{"$f":"AO3/(1+B4)^A4","v":3.3432159754429147},{"$f":"AP3+AM4","v":6.3531556074756637},{"$f":"AQ3+AN4","v":5.7999284222714191},{"$f":"AR3+AO4","v":6.9592383744819717},{"$f":"AS3/(1+B4)^A4","v":1.1500847483432544},{"$f":"AT3/(1+B4)^A4","v":1.0502212015301493},{"$f":"AU3/(1+B4)^A4","v":1.2594893047249249},{"$f":"AV3+AS4","v":2.3940164121513181},{"$f":"AW3+AT4","v":2.1861404531051587},{"$f":"AX3+AU4","v":2.6217529367154038},{"$f":"AY3/(1+B4)^A4","v":0.92183539096334677},{"$f":"AZ3/(1+B4)^A4","v":0.84187713305962997},{"$f":"BA3/(1+B4)^A4","v":1.0094328979032801},{"$f":"BB3+AY4","v":1.9188925498293026},{"$f":"BC3+AZ4","v":1.7524514401769258},{"$f":"BD3+BA4","v":2.101235520275468},{"$f":"BE3/(1+B4)^A4","v":1710336.6103687293},{"$f":"BF3/(1+B4)^A4","v":1561402.0072885407},{"$f":"BG3/(1+B4)^A4","v":1873500.4944871524},{"$f":"BH3+BE4","v":3560236.6881435472},{"$f":"BI3+BF4","v":3250214.4183718264},{"$f":"BJ3+BG4","v":3899878.6293244567},{"$f":"BK3/(1+B4)^A4","v":644494.51083930128},{"$f":"BL3/(1+B4)^A4","v":588532.10646283673},{"$f":"BM3/(1+B4)^A4","v":705803.58927927632},{"$f":"BN3+BK4","v":1341579.7737630897},{"$f":"BO3+BL4","v":1225088.4328130409},{"$f":"BP3+BM4","v":1469200.7514437418},{"$f":"BQ3/(1+B4)^A4","v":516586.14743750857},{"$f":"BR3/(1+B4)^A4","v":471778.44227538578},{"$f":"BS3/(1+B4)^A4","v":565674.80152784579},{"$f":"BT3+BQ4","v":1075325.7245059179},{"$f":"BU3+BR4","v":982054.00544044306},{"$f":"BV3+BS4","v":1177508.6668603639}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":53.916815257543853},{"$f":"D4/(1+B5)^A5","v":49.215160639786141},{"$f":"E4/(1+B5)^A5","v":59.067668137607114},{"$f":"F4+C5","v":180.163949506661},{"$f":"G4+D5","v":164.45329113217662},{"$f":"H4+E5","v":197.37561146716811},{"$f":"I4/(1+B5)^A5","v":20.262233337802574},{"$f":"J4/(1+B5)^A5","v":18.495579440616805},{"$f":"K4/(1+B5)^A5","v":1.0224211534401086},{"$f":"L4+I5","v":67.706595178640072},{"$f":"M4+J5","v":61.803291320502993},{"$f":"N4+K5","v":3.4164375655914268},{"$f":"O4/(1+B5)^A5","v":16.224347346230264},{"$f":"P4/(1+B5)^A5","v":14.809831514921456},{"$f":"Q4/(1+B5)^A5","v":17.774006675963609},{"$f":"R4+O5","v":54.213930887837009},{"$f":"S4+P5","v":49.487302328806244},{"$f":"T4+Q5","v":59.392143731102848},{"$f":"U4/(1+B5)^A5","v":30214374.65845995},{"$f":"V4/(1+B5)^A5","v":27579620.482846174},{"$f":"W4/(1+B5)^A5","v":33100854.469729289},{"$f":"X4+U5","v":100961843.61669014},{"$f":"Y4+V5","v":92157768.005207747},{"$f":"Z4+W5","v":110607064.69448301},{"$f":"AA4/(1+B5)^A5","v":11354726.84284419},{"$f":"AB4/(1+B5)^A5","v":10364713.940813024},{"$f":"AC4/(1+B5)^A5","v":12439326.036597596},{"$f":"AD4+AA5","v":37942011.667498849},{"$f":"AE4+AB5","v":34633866.821767643},{"$f":"AF4+AC5","v":41566218.205755271},{"$f":"AG4/(1+B5)^A5","v":9091941.1127385404},{"$f":"AH4/(1+B5)^A5","v":8299262.4078978002},{"$f":"AI4/(1+B5)^A5","v":9960352.7085994445},{"$f":"AJ4+AG5","v":30380874.903841302},{"$f":"AK4+AH5","v":27732125.613443427},{"$f":"AL4+AI5","v":33282686.929650668},{"$f":"AM4/(1+B5)^A5","v":2.7132648929263872},{"$f":"AN4/(1+B5)^A5","v":2.4769961798382183},{"$f":"AO4/(1+B5)^A5","v":2.9721068284191818},{"$f":"AP4+AM5","v":9.0664205004020513},{"$f":"AQ4+AN5","v":8.2769246021096379},{"$f":"AR4+AO5","v":9.931345202901154},{"$f":"AS4/(1+B5)^A5","v":1.0224211534401086},{"$f":"AT4/(1+B5)^A5","v":0.93364282395929576},{"$f":"AU4/(1+B5)^A5","v":1.1196814056854205},{"$f":"AV4+AS5","v":3.4164375655914268},{"$f":"AW4+AT5","v":3.1197832770644545},{"$f":"AX4+AU5","v":3.7414343424008241},{"$f":"AY4/(1+B5)^A5","v":0.81950830586039436},{"$f":"AZ4/(1+B5)^A5","v":0.74842570573832023},{"$f":"BA4/(1+B5)^A5","v":0.89738217055864533},{"$f":"BB4+AY5","v":2.7384008556896968},{"$f":"BC4+AZ5","v":2.5008771459152461},{"$f":"BD4+BA5","v":2.9986176908341133},{"$f":"BE4/(1+B5)^A5","v":1520483.0187193556},{"$f":"BF4/(1+B5)^A5","v":1388080.6989009699},{"$f":"BG4/(1+B5)^A5","v":1665535.1175672368},{"$f":"BH4+BE5","v":5080719.7068629023},{"$f":"BI4+BF5","v":4638295.1172727961},{"$f":"BJ4+BG5","v":5565413.7468916932},{"$f":"BK4/(1+B5)^A5","v":572953.27331953123},{"$f":"BL4/(1+B5)^A5","v":523202.89960638504},{"$f":"BM4/(1+B5)^A5","v":627456.82080613857},{"$f":"BN4+BK5","v":1914533.0470826209},{"$f":"BO4+BL5","v":1748291.3324194259},{"$f":"BP4+BM5","v":2096657.5722498805},{"$f":"BQ4/(1+B5)^A5","v":459243.20401178143},{"$f":"BR4/(1+B5)^A5","v":419409.31728225434},{"$f":"BS4/(1+B5)^A5","v":502882.83875014732},{"$f":"BT4+BQ5","v":1534568.9285176992},{"$f":"BU4+BR5","v":1401463.3227226974},{"$f":"BV4+BS5","v":1680391.5056105112}]
[4,0.04,46.088319649123946,42.069325577090389,50.491290278379552,226.25226915578494,206.522616709267,247.86690174554766,17.320241976775868,15.810098821362475,0.87396988695805111,85.026837155415933,77.613390141865466,4.290407452549478,13.868640108279637,12.659506047398972,15.193295398004016,68.082570996116644,62.146808376205215,74.585439129106859,25827374.087393902,23575175.175746176,28294749.127389625,126789217.70408404,115732943.18095392,138901813.82187265,9706068.0932609383,8859800.9154311977,10633188.029668812,47648079.760759786,43493667.737198845,52199406.235424086,7771829.3677643724,7094244.2887264928,8514151.2394450847,38152704.27160567,34826369.902169921,41796838.169095755,2.3193102018472955,2.1173467156903292,2.5405693731207823,11.385730702249347,10.394271317799967,12.471914576021936,0.87396988695805111,0.79808179884523445,0.95710835819795204,4.290407452549478,3.9178650759096891,4.6985427005987761,0.7005191344331354,0.63975742993949636,0.76708604034888217,3.438919990122832,3.1406345758547425,3.7657037311829953,1299715.256790834,1186537.1989080198,1423706.3988036609,6380434.9636537358,5824832.3161808159,6989120.1456953539,489762.85929773521,447236.03134244273,536352.72011527489,2404295.9063803563,2195527.3637618688,2633010.2923651552,392563.01549119008,358512.84216978698,429866.3581605517,1927131.9440088894,1759976.1648924844,2110257.8637710628]
[5,0.04,37.88123922460462,34.577919054895091,41.500160135055076,264.13350838038957,241.10053576416209,289.36706188060276,14.235976376343261,12.994748781821892,0.71833954058222849,99.262813531759193,90.608138923687363,5.0087469931317061,11.399011238884983,10.405191178541152,12.487781328621612,79.481582235001625,72.551999554746374,87.073220457728468,21228218.858843118,19377075.523545943,23256221.286757041,148017436.56292716,135110018.70449987,162158035.1086297,7977680.4659032188,7282110.5328842187,8739705.4728538562,55625760.226663008,50775778.270083062,60939111.708277941,6387877.2264739312,5830951.68287702,6998011.6947486456,44540581.498079598,40657321.58504694,48794849.863844402,1.9063039238817951,1.7403046600337675,2.0881628343705843,13.292034626131143,12.134575977833736,14.56007741039252,0.71833954058222849,0.65596506388216236,0.78667330370883581,5.0087469931317061,4.5738301397918519,5.4852160043076115,0.57577566539419223,0.52583397341796878,0.63048880977944388,4.0146956555170243,3.6664685492727114,4.3961925409624394,1068271.2006250778,975247.08696081396,1170182.8812434685,7448706.1642788136,6800079.4031416299,8159303.0269388221,402549.36994077486,367595.41727982863,440842.83944685612,2806845.2763211313,2563122.7810416976,3073853.1318120114,322658.18354340037,294671.42310068506,353318.81205608143,2249790.1275522895,2054647.5879931694,2463576.6758271442]
[9,0.04,11.679493218912578,10.661017944298004,12.795274093523819,345.12514650170664,315.02954031645419,378.09610085702428,4.3892172736552331,4.0065236350605522,0.22147749030495137,129.69991301892483,118.39144306995581,6.5445862980211906,3.5145279613870657,3.2081146841765911,3.8502161051839647,103.85313427760074,94.798723679023539,113.77260746323418,6545056.1620067516,5974314.1146400515,7170327.1692280332,193404236.33421913,176538998.3465682,211880786.97950539,2459667.8147648559,2245210.6195340762,2694614.3498703125,72682367.205936879,66345228.296303689,79624959.305484205,1969501.7976441891,1797791.2558820164,2157617.64418732,58198124.157189362,53124134.663741559,63756884.95961529,0.58774908656373948,0.5365684146495473,0.64381958360474045,17.367790348821408,15.855418488042504,19.024654918455589,0.22147749030495137,0.20224627473324788,0.24254606512975821,6.5445862980211906,5.9763102635060532,7.1671556883796033,0.17752238620584709,0.16212443025939907,0.19439147000334528,5.2457275669645762,4.7907230815610999,5.744203391885959,329367.95361109043,300686.88279671659,360789.22723028529,9732713.6642302442,8885197.5450712461,10661201.866401099,124113.48553367931,113336.52940885037,135920.07704387506,3667512.2862596833,3349056.8112052311,4016393.1450664569,99481.541360824573,90852.700660235379,108934.78550308228,2939646.5148653775,2684667.137326255,3218986.740366776]
[16,0.04,0.32914716793536902,0.30044487358335464,0.36059169279883158,365.32052612975542,333.46384226526629,400.22081234238357,0.12369530149965963,0.1129103705981758,6.2415969022751091E-3,137.28944686684204,125.31924929255588,6.9275500030330797,9.9045130078676685E-2,9.0409904172786493E-2,0.10850536947171067,109.93021528302233,100.34597583482353,120.43013741224829,184450.35750472688,168365.91574074811,202071.51429308121,204721499.11276054,186869373.07267296,224279225.55262652,69317.450690468177,63273.697153348032,75938.62724297175,76935456.303812504,70227492.702519,84284301.858010247,55503.772876761774,50664.689753347862,60805.184245636294,61603651.754666075,56232752.154587127,67487689.592985854,1.6563727866701621E-2,1.5121373057478651E-2,1.8143885923207793E-2,18.38408580845427,16.783215835680913,20.137903640738813,6.2415969022751091E-3,5.6996298817257266E-3,6.8353437032741696E-3,6.9275500030330797,6.3260206678909512,7.5865497297797129,5.0028703788419695E-3,4.5689308665042222E-3,5.4782686734032391E-3,5.5526871168959699,5.0710575408309451,6.0803318059865781,9282.1261254905712,8473.8467716725245,10167.628863565984,10302234.167886894,9405124.7057310194,11285053.884040641,3497.7204490214549,3194.0082484178197,3830.4494541000254,3882120.8236621618,3545030.5742988964,4251416.8317560293,2803.5520880082613,2560.3772835942036,3069.9599259945262,3111663.1816940387,2841763.403891643,3407349.3094183505]
[19,0.04,3.959039187584755E-2,3.6138030160995108E-2,4.3372593829773404E-2,365.61250285609805,333.73035803444503,400.54068257754363,1.4878285267623012E-2,1.3581055085081919E-2,7.5075009407545446E-4,137.39917331359345,125.4194087458004,6.9330867392052546,1.191331992253105E-2,1.0874659982981479E-2,1.3051213914324681E-2,110.01807529112129,100.42617578919321,120.52638931916175,22186.008711720769,20251.344176903302,24305.511993285341,204885119.57437587,187018725.50129637,224458477.2217218,8337.6231182072443,7610.6699670180151,9134.0297105442678,76996945.765982181,70283620.929519445,84351664.770243198,6676.0900072836694,6094.0367015314669,7313.7529557615626,61652887.511442825,56277695.303720497,67541628.075130686,1.9923138980080142E-3,1.8188249614956896E-3,2.182378047960357E-3,18.398779001984952,16.796629558882067,20.153998545787587,7.5075009407545446E-4,6.8556136144279584E-4,8.2216698845140562E-4,6.9330867392052546,6.3310766411343771,7.5926131611937748,6.0175392073042355E-4,5.4955892403144241E-4,6.5893565161648715E-4,5.5571250153737051,5.075110504390242,6.0851914162433483,1116.4702192466464,1019.2489775645769,1222.980023439844,10310468.067685032,9412641.6047991235,11294073.287151027,420.71187826873808,384.18084835042822,460.7330997246313,3885223.5481144874,3547863.8846327937,4254814.7102765841,337.21610459182904,307.96661761773618,369.26010111421311,3114150.1299060569,2844034.638920506,3410072.5801510671]
[25,0.04,1.9865019476686919E-4,1.8132749866394164E-4,2.1762790928788568E-4,365.64393185977372,333.75904636585437,400.57511409858472,7.465382700627991E-5,6.8144797511766157E-5,3.766991063817089E-6,137.41098450464784,125.43019012506858,6.9336827254117122,5.9776708711352027E-5,5.456509070223754E-5,6.5486247121648844E-5,110.02753273162377,100.43480868501422,120.53675008172688,111.32132678816626,101.613883430312,121.95622378570471,204902732.0332658,187034802.11838496,224477772.257451,41.835161963502614,38.187575308564057,45.831240738814856,77003564.624124601,70289662.692761362,84358915.859200507,33.49819280362096,30.5776608999468,36.697753679602762,61658187.354345009,56282533.081090659,67547434.129520103,9.9967069059873925E-6,9.1262024882451928E-6,1.0950379719447617E-5,18.400360608982432,16.798073440937582,20.155731036031842,3.766991063817089E-6,3.439897700490643E-6,4.125335078746694E-6,6.9336827254117122,6.3316208769837292,7.5932658420104522,3.0193824281833213E-6,2.7574869083656931E-6,3.306299567403481E-6,5.5576027203240832,5.075546774116936,6.0857145151578935,5.6020417074997049,5.1142208580323869,6.136469187124316,10311354.382393271,9413450.7400045227,11295044.155127594,2.1109792704478259,1.9276798418626364,2.3117912114347323,3885557.5320571065,3548168.8682594472,4255180.4652388031,1.6920278300290932,1.5452645369943701,1.8528129561334863,3114417.8303679256,2844279.1195507422,3410365.7188780489]
[36,0.04,3.0883057804288845E-10,2.8189993114869959E-10,3.3833419142890416E-10,365.64404046145137,333.7591454972474,400.57523307534206,1.1606021617305955E-10,1.0594098450732673E-10,5.8563346946944565E-12,137.41102531775078,125.43022737969766,6.9336847848184471,9.2931575156487664E-11,8.4829358069902717E-11,1.0180788182046744E-10,110.02756541143488,100.43483851564385,120.53678588293161,1.7306516986221682E-4,1.579735393352846E-4,1.8959866176757764E-4,204902792.89241999,187034857.67049867,224477838.93068281,6.5038835058122798E-5,5.9368131858318682E-5,7.1251319871102329E-5,77003587.495326787,70289683.569834992,84358940.915051237,5.2077805708045376E-5,4.7537414710377891E-5,5.7051987766978216E-5,61658205.667742282,56282549.797838777,67547454.192111135,1.5541332722701761E-11,1.4188007180606451E-11,1.7023955614616636E-11,18.400366074162775,16.798078430214844,20.155737022583271,5.8563346946944565E-12,5.3478205571238927E-12,6.4134325087630297E-12,6.9336847848184471,6.3316227575691544,7.5932680973231665,4.6940684942329274E-12,4.286913873181379E-12,5.1401228565745431E-12,5.5576043710146212,5.0755482816296995,6.0857163227054789,8.7091874275677584E-6,7.9507990700875743E-6,9.5400325603810832E-6,10311357.445018645,9413453.5359391812,11295047.509923438,3.2818238567248889E-6,2.9968582741271495E-6,3.5940151832206025E-6,3885558.6861253935,3548169.9221182913,4255181.7290905882,2.6305029976224809E-6,2.4023381439379253E-6,2.8804668272265384E-6,3114418.7553962702,2844279.9643438775,3410366.7318073111]
[39,0.04,3.5311780339331164E-12,3.2232522146861556E-12,3.8685232287340193E-12,365.64404046154357,333.75914549733159,400.57523307544307,1.3270359708581783E-12,1.2113323743919185E-12,6.6961505445207548E-14,137.41102531778546,125.43022737972927,6.933684784820195,1.0625824001333872E-12,9.6994140848154004E-13,1.1640743550846443E-12,110.02756541146262,100.43483851566917,120.53678588296201,1.978832310353331E-6,1.8062741571074539E-6,2.16787674957435E-6,204902792.89247167,187034857.67054585,224477838.93073943,7.4365597851501631E-7,6.7881698911506865E-7,8.1468971502762902E-7,77003587.495346203,70289683.56985271,84358940.915072501,5.954591826271431E-7,5.43544216634998E-7,6.5233412854279196E-7,61658205.667757832,56282549.797852971,67547454.192128167,1.7770006155552746E-13,1.6222609697180053E-13,1.9465241589075504E-13,18.400366074167415,16.798078430219082,20.155737022588355,6.6961505445207548E-14,6.1147139640134158E-14,7.333137845537919E-14,6.933684784820195,6.3316227575707513,7.5932680973250815,5.3672119068180147E-14,4.901670099597124E-14,5.8772317941693307E-14,5.5576043710160219,5.0755482816309794,6.0857163227070128,9.9581108621189881E-8,9.0909673538253442E-8,1.0908101663283508E-7,10311357.445021246,9413453.5359415542,11295047.509926286,3.7524471791440369E-8,3.4266166826715192E-8,4.1094076723349059E-8,3885558.6861263732,3548169.9221191863,4255181.7290916611,3.0077249676065933E-8,2.7468405938660576E-8,3.2935343553845963E-8,3114418.7553970558,2844279.9643445946,3410366.7318081711]
[44,0.04,9.352298535110943E-16,8.5367593126213381E-16,1.0245754753077141E-15,365.64404046154448,333.75914549733238,400.57523307544409,3.5146448145728186E-16,3.2082047072375323E-16,1.7734704488589928E-17,137.4110253177858,125.4302273797296,6.9336847848202128,2.8142415162039868E-16,2.5688825447244975E-16,3.0830421975898986E-16,110.0275654114629,100.43483851566943,120.53678588296231,5.2409225305285728E-10,4.783903556034852E-10,5.7416053097619843E-10,204902792.89247221,187034857.67054632,224477838.93074,1.9695672808504485E-10,1.7978417037891902E-10,2.1576995991721103E-10,77003587.495346382,70289683.569852874,84358940.915072694,1.5770691785821381E-10,1.4395727805719014E-10,1.7277020462144113E-10,61658205.667757988,56282549.797853112,67547454.19212833,4.7063728008180104E-17,4.296546009537373E-17,5.155354633771476E-17,18.400366074167458,16.798078430219125,20.155737022588401,1.7734704488589928E-17,1.6194774066536984E-17,1.9421760577220979E-17,6.9336847848202128,6.3316227575707673,7.5932680973251001,1.4215020475151406E-17,1.2982036490807981E-17,1.5565804321085212E-17,5.5576043710160361,5.0755482816309909,6.0857163227070288,2.6373981921420097E-11,2.4077358844244708E-11,2.8890025432317202E-11,10311357.44502127,9413453.5359415766,11295047.509926312,9.9383282064374858E-12,9.0753685806209802E-12,1.0883735395052967E-11,3885558.686126383,3548169.9221191951,4255181.7290916713,7.9659370154250732E-12,7.2749867084960973E-12,8.7229010350669675E-12,3114418.7553970637,2844279.9643446011,3410366.73180818]
[50,0.04,1.3074246274844051E-20,1.1934145731475606E-20,1.4323272552782715E-20,365.64404046154448,333.75914549733238,400.57523307544409,4.9133730816884732E-21,4.4849785627635432E-21,2.4792610418167793E-22,137.4110253177858,125.4302273797296,6.9336847848202128,3.9342292722593222E-21,3.5912244369429497E-21,4.3100049485908109E-21,110.0275654114629,100.43483851566943,120.53678588296231,7.3266600306078242E-15,6.6877605555349088E-15,8.0266002577825055E-15,204902792.89247221,187034857.67054632,224477838.93074,2.7533988129270332E-15,2.5133313602297521E-15,3.0164024213726423E-15,77003587.495346382,70289683.569852874,84358940.915072694,2.2046976746775004E-15,2.0124816367975154E-15,2.4152781219458E-15,61658205.667757988,56282549.797853112,67547454.19212833,6.5793747738178152E-22,6.006448623191186E-22,7.2070385545372427E-22,18.400366074167458,16.798078430219125,20.155737022588401,2.4792610418167793E-22,2.2639831664532139E-22,2.7151066652154534E-22,6.9336847848202128,6.3316227575707673,7.5932680973251001,1.9872192680371437E-22,1.8148516281064411E-22,2.1760549922125172E-22,5.5576043710160361,5.0755482816309909,6.0857163227070288,3.6870073554045356E-16,3.3659460077716133E-16,4.0387430530642529E-16,10311357.44502127,9413453.5359415766,11295047.509926312,1.3893499019880408E-16,1.2687106106863929E-16,1.5215151271202611E-16,3885558.686126383,3548169.9221191951,4255181.7290916713,1.1136152461190454E-16,1.0170223663841455E-16,1.2194366543732742E-16,3114418.7553970637,2844279.9643446011,3410366.73180818]

{"sheet":"Centre NPV 5%","index":84,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU15","v":65.598049771255347},{"$f":"'WTP Values '!CV15","v":59.877768034478059},{"$f":"'WTP Values '!CW15","v":71.864849877619719},{"$f":"C3","v":65.598049771255347},{"$f":"D3","v":59.877768034478059},{"$f":"E3","v":71.864849877619719},{"$f":"'WTP Values '!CC15","v":24.652104999543546},{"$f":"'WTP Values '!CD15","v":22.502700407996208},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"I3","v":24.652104999543546},{"$f":"J3","v":22.502700407996208},{"$f":"K3","v":1.243931663808064},{"$f":"'WTP Values '!CI15","v":19.739399288336791},{"$f":"'WTP Values '!CJ15","v":18.01842449668418},{"$f":"'WTP Values '!CK15","v":21.624796809588105},{"$f":"O3","v":19.739399288336791},{"$f":"P3","v":18.01842449668418},{"$f":"Q3","v":21.624796809588105},{"$f":"'WTP Values '!BH15","v":36760406.62241631},{"$f":"'WTP Values '!BI15","v":33554825.307545297},{"$f":"'WTP Values '!BJ15","v":40272250.662516154},{"$f":"U3","v":36760406.62241631},{"$f":"V3","v":33554825.307545297},{"$f":"W3","v":40272250.662516154},{"$f":"'WTP Values '!AV15","v":13814761.369305575},{"$f":"'WTP Values '!AW15","v":12610259.298635911},{"$f":"'WTP Values '!AX15","v":15134342.126326358},{"$f":"AA3","v":13814761.369305575},{"$f":"AB3","v":12610259.298635911},{"$f":"AC3","v":15134342.126326358},{"$f":"'WTP Values '!BB15","v":11061736.543263232},{"$f":"'WTP Values '!BC15","v":10097321.696348073},{"$f":"'WTP Values '!BD15","v":12118292.031845218},{"$f":"AG3","v":11061736.543263232},{"$f":"AH3","v":10097321.696348073},{"$f":"AI3","v":12118292.031845218},{"$f":"'WTP Values '!CX15","v":3.3011016069589152},{"$f":"'WTP Values '!CY15","v":3.0136445914338812},{"$f":"'WTP Values '!CZ15","v":3.616022399039057},{"$f":"AM3","v":3.3011016069589152},{"$f":"AN3","v":3.0136445914338812},{"$f":"AO3","v":3.616022399039057},{"$f":"'WTP Values '!CF15","v":1.243931663808064},{"$f":"'WTP Values '!CG15","v":1.1359192515750096},{"$f":"'WTP Values '!CH15","v":1.3622636319904788},{"$f":"AS3","v":1.243931663808064},{"$f":"AT3","v":1.1359192515750096},{"$f":"AU3","v":1.3622636319904788},{"$f":"'WTP Values '!CL15","v":0.99705715886595592},{"$f":"'WTP Values '!CM15","v":0.91057430711729581},{"$f":"'WTP Values '!CN15","v":1.0918026223721877},{"$f":"AY3","v":0.99705715886595592},{"$f":"AZ3","v":0.91057430711729581},{"$f":"BA3","v":1.0918026223721877},{"$f":"'WTP Values '!BK15","v":1849900.0777748178},{"$f":"'WTP Values '!BL15","v":1688812.4110832859},{"$f":"'WTP Values '!BM15","v":2026378.1348373042},{"$f":"BE3","v":1849900.0777748178},{"$f":"BF3","v":1688812.4110832859},{"$f":"BG3","v":2026378.1348373042},{"$f":"'WTP Values '!AY15","v":697085.2629237884},{"$f":"'WTP Values '!AZ15","v":636556.3263502043},{"$f":"'WTP Values '!BA15","v":763397.16216446541},{"$f":"BK3","v":697085.2629237884},{"$f":"BL3","v":636556.3263502043},{"$f":"BM3","v":763397.16216446541},{"$f":"'WTP Values '!BE15","v":558739.5770684093},{"$f":"'WTP Values '!BF15","v":510275.56316505733},{"$f":"'WTP Values '!BG15","v":611833.86533251812},{"$f":"BQ3","v":558739.5770684093},{"$f":"BR3","v":510275.56316505733},{"$f":"BS3","v":611833.86533251812}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":59.499364871886932},{"$f":"D3/(1+B4)^A4","v":54.310900711544726},{"$f":"E3/(1+B4)^A4","v":65.183537303963462},{"$f":"F3+C4","v":125.09741464314229},{"$f":"G3+D4","v":114.18866874602278},{"$f":"H3+E4","v":137.04838718158317},{"$f":"I3/(1+B4)^A4","v":22.360185940629066},{"$f":"J3/(1+B4)^A4","v":20.410612614962545},{"$f":"K3/(1+B4)^A4","v":1.1282826882612824},{"$f":"L3+I4","v":47.012290940172612},{"$f":"M3+J4","v":42.913313022958754},{"$f":"N3+K4","v":2.3722143520693466},{"$f":"O3/(1+B4)^A4","v":17.904217041575322},{"$f":"P3/(1+B4)^A4","v":16.343242173863199},{"$f":"Q3/(1+B4)^A4","v":19.614328171962001},{"$f":"R3+O4","v":37.643616329912113},{"$f":"S3+P4","v":34.361666670547379},{"$f":"T3+Q4","v":41.239124981550106},{"$f":"U3/(1+B4)^A4","v":33342772.446636107},{"$f":"V3/(1+B4)^A4","v":30435215.698453784},{"$f":"W3/(1+B4)^A4","v":36528118.514753878},{"$f":"X3+U4","v":70103179.069052413},{"$f":"Y3+V4","v":63990041.005999081},{"$f":"Z3+W4","v":76800369.177270025},{"$f":"AA3/(1+B4)^A4","v":12530395.799823651},{"$f":"AB3/(1+B4)^A4","v":11437876.914862504},{"$f":"AC3/(1+B4)^A4","v":13727294.445647489},{"$f":"AD3+AA4","v":26345157.169129226},{"$f":"AE3+AB4","v":24048136.213498414},{"$f":"AF3+AC4","v":28861636.571973845},{"$f":"AG3/(1+B4)^A4","v":10033321.127676401},{"$f":"AH3/(1+B4)^A4","v":9158568.432061743},{"$f":"AI3/(1+B4)^A4","v":10991648.10144691},{"$f":"AJ3+AG4","v":21095057.670939632},{"$f":"AK3+AH4","v":19255890.128409818},{"$f":"AL3+AI4","v":23109940.133292127},{"$f":"AM3/(1+B4)^A4","v":2.9941964688969751},{"$f":"AN3/(1+B4)^A4","v":2.733464482026196},{"$f":"AO3/(1+B4)^A4","v":3.2798389106930221},{"$f":"AP3+AM4","v":6.2952980758558903},{"$f":"AQ3+AN4","v":5.7471090734600772},{"$f":"AR3+AO4","v":6.8958613097320791},{"$f":"AS3/(1+B4)^A4","v":1.1282826882612824},{"$f":"AT3/(1+B4)^A4","v":1.0303122463265393},{"$f":"AU3/(1+B4)^A4","v":1.2356132716466928},{"$f":"AV3+AS4","v":2.3722143520693466},{"$f":"AW3+AT4","v":2.1662314979015491},{"$f":"AX3+AU4","v":2.5978769036371716},{"$f":"AY3/(1+B4)^A4","v":0.90436023479905292},{"$f":"AZ3/(1+B4)^A4","v":0.8259177388819009},{"$f":"BA3/(1+B4)^A4","v":0.99029716314937655},{"$f":"BB3+AY4","v":1.9014173936650089},{"$f":"BC3+AZ4","v":1.7364920459991966},{"$f":"BD3+BA4","v":2.0820997855215642},{"$f":"BE3/(1+B4)^A4","v":1677913.9027435989},{"$f":"BF3/(1+B4)^A4","v":1531802.6404383546},{"$f":"BG3/(1+B4)^A4","v":1837984.702800276},{"$f":"BH3+BE4","v":3527813.9805184165},{"$f":"BI3+BF4","v":3220615.0515216403},{"$f":"BJ3+BG4","v":3864362.83763758},{"$f":"BK3/(1+B4)^A4","v":632276.8824705563},{"$f":"BL3/(1+B4)^A4","v":577375.35269859794},{"$f":"BM3/(1+B4)^A4","v":692423.72985439037},{"$f":"BN3+BK4","v":1329362.1453943448},{"$f":"BO3+BL4","v":1213931.6790488022},{"$f":"BP3+BM4","v":1455820.8920188558},{"$f":"BQ3/(1+B4)^A4","v":506793.26718223066},{"$f":"BR3/(1+B4)^A4","v":462834.97792748961},{"$f":"BS3/(1+B4)^A4","v":554951.35177552665},{"$f":"BT3+BQ4","v":1065532.8442506399},{"$f":"BU3+BR4","v":973110.54109254689},{"$f":"BV3+BS4","v":1166785.2171080448}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":51.397788465078868},{"$f":"D4/(1+B5)^A5","v":46.915798044742225},{"$f":"E4/(1+B5)^A5","v":56.307990328442678},{"$f":"F4+C5","v":176.49520310822115},161.104466790765,193.35637751002585,{"$f":"I4/(1+B5)^A5","v":19.315569325670285},{"$f":"J4/(1+B5)^A5","v":17.631454585865495},{"$f":"K4/(1+B5)^A5","v":0.97465300789226417},{"$f":"L4+I5","v":66.327860265842901},60.544767608824245,3.3468673599616108,{"$f":"O4/(1+B5)^A5","v":15.466335852780754},{"$f":"P4/(1+B5)^A5","v":14.117907071688325},{"$f":"Q4/(1+B5)^A5","v":16.943594144875931},{"$f":"R4+O5","v":53.109952182692865},48.479573742235701,58.182719126426036,{"$f":"U4/(1+B5)^A5","v":28802740.478683602},{"$f":"V4/(1+B5)^A5","v":26291083.639739797},{"$f":"W4/(1+B5)^A5","v":31554362.176658135},{"$f":"X4+U5","v":98905919.547736019},90281124.64573887,108354731.35392816,{"$f":"AA4/(1+B5)^A5","v":10824227.016368557},{"$f":"AB4/(1+B5)^A5","v":9880468.126433434},{"$f":"AC4/(1+B5)^A5","v":11858153.068262596},{"$f":"AD4+AA5","v":37169384.185497783},33928604.339931846,40719789.640236437,{"$f":"AG4/(1+B5)^A5","v":8667160.0282271039},{"$f":"AH4/(1+B5)^A5","v":7911515.7603384014},{"$f":"AI4/(1+B5)^A5","v":9494998.8998569567},{"$f":"AJ4+AG5","v":29762217.699166737},27167405.888748221,32604939.033149086,{"$f":"AM4/(1+B5)^A5","v":2.5864994872233882},{"$f":"AN4/(1+B5)^A5","v":2.3612693938245939},{"$f":"AO4/(1+B5)^A5","v":2.8332481681831525},{"$f":"AP4+AM5","v":8.881797563079278},8.1083784672846715,9.7291094779152321,{"$f":"AS4/(1+B5)^A5","v":0.97465300789226417},{"$f":"AT4/(1+B5)^A5","v":0.89002245660428825},{"$f":"AU4/(1+B5)^A5","v":1.0673692012928995},{"$f":"AV4+AS5","v":3.3468673599616108},3.0562539545058374,3.6652461049300711,{"$f":"AY4/(1+B5)^A5","v":0.78122037343617567},{"$f":"AZ4/(1+B5)^A5","v":0.71345879614028795},{"$f":"BA4/(1+B5)^A5","v":0.85545592324749076},{"$f":"BB4+AY5","v":2.6826377671011845},2.4499508421394847,2.9375557087690547,{"$f":"BE4/(1+B5)^A5","v":1449445.116288607},{"$f":"BF4/(1+B5)^A5","v":1323228.7143404421},{"$f":"BG4/(1+B5)^A5","v":1587720.2918045791},{"$f":"BH4+BE5","v":4977259.0968070235},4543843.7658620821,5452083.1294421591,{"$f":"BK4/(1+B5)^A5","v":546184.54376033368},{"$f":"BL4/(1+B5)^A5","v":498758.53812642081},{"$f":"BM4/(1+B5)^A5","v":598141.65196362406},{"$f":"BN4+BK5","v":1875546.6891546785},1712690.2171752229,2053962.5439824797,{"$f":"BQ4/(1+B5)^A5","v":437787.0788746188},{"$f":"BR4/(1+B5)^A5","v":399814.25584925135},{"$f":"BS4/(1+B5)^A5","v":479387.84301956731},{"$f":"BT4+BQ5","v":1503319.9231252586},1372924.7969417982,1646173.0601276122]
[4,0.05,42.28508776905003,38.597743158245564,46.324722993767146,218.78029087727117,199.70220994901058,239.681100503793,15.890966686243107,14.505441321972219,0.80184944165631744,82.218826952086005,75.050208930796458,4.1487168016179279,12.724192782045138,11.614837086759797,13.93953683485867,65.834144964738002,60.0944108289955,72.122255961284708,23696085.872601315,21629739.57537429,25959851.853216004,122602005.42033733,111910864.22111316,134314583.20714417,8905118.3540755603,8128685.5797190955,9755731.8757205866,46074502.539573342,42057289.919650942,50475521.515957028,7130494.0046397159,6508823.595385381,7811559.0930585153,36892711.703806452,33676229.484133601,40416498.126207605,2.1279195291866153,1.9426221739498204,2.3309202796638457,11.009717092265893,10.051000641234491,12.060029757579077,0.80184944165631744,0.73222367766869834,0.87812728342030277,4.1487168016179279,3.7884776321745357,4.543373388350374,0.64271193458377995,0.58696431724665177,0.70378570513108485,3.3253497016849645,3.0369151593861363,3.6413414139001397,1192462.084245644,1088623.538003562,1306221.4133449162,6169721.181052668,5632467.3038656441,6758304.542787075,449347.37584470148,410329.88364018762,492092.61734657804,2324894.0649993801,2123020.1008154107,2546055.161329058,360168.51322205772,328928.17774425377,394393.56483734027,1863488.4363473165,1701852.974686052,2040566.6249649525]
[5,0.05,33.131472718466092,30.242341731114337,36.296632620019643,251.91176359573726,229.9445516801249,275.97773312381264,12.450988209150053,11.365392831938069,0.62827001910584868,94.669815161236059,86.415601762734525,4.7769868207237769,9.9697379919214626,9.1005287767445875,10.92199185856269,75.803882956659464,69.194939605740089,83.044247819847399,18566503.324066717,16947466.931204129,20340223.204639453,141168508.74440405,128858331.15231729,154654806.41178364,6977393.2459167363,6369037.8507047454,7643871.1976774996,53051895.785490081,48426327.770355687,58119392.713634528,5586928.6324816868,5099833.5999117596,6120560.9503259705,42479640.336288139,38776063.084045358,46537059.076533578,1.6672806312569568,1.5220953048515267,1.8263370310686013,12.676997723522849,11.573095946086019,13.886366788647678,0.62827001910584868,0.57371641116119176,0.68803570404967174,4.7769868207237769,4.3621940433357276,5.231409092400046,0.50358161824795611,0.45990190134604542,0.55143451555666012,3.8289313199329205,3.4968170607321816,4.1927759294567997,934325.24552797806,852965.02745926171,1023458.6565571545,7104046.4265806461,6485432.3313249061,7781763.1993442299,352075.42680826079,321504.20071604504,385567.44201699458,2676969.491807641,2444524.3015314559,2931622.6033460526,282201.45444752334,257723.83415141102,309017.67793683085,2145689.8907948397,1959576.8088374629,2349584.3029017835]
[9,0.05,7.6658756278098519,6.997395871123822,8.3982222504191384,313.76347080184104,286.40266574811972,343.73833985741237,2.8808778850773109,2.6296955964254081,0.14536751408767848,117.9140241851763,107.63315993459263,5.9498768277064569,2.3067725403381663,2.1056571297823798,2.5271026104742891,94.415953734129104,86.184321457341284,103.43403997559267,4295870.1695830654,3921261.6597215366,4706268.950180159,175829507.28194481,160496820.97802684,192627085.54500061,1614411.4475088306,1473651.728288654,1768619.4155726181,66077688.142367482,60316407.86651811,72389403.80723758,1292689.2928059751,1179986.4869170033,1416159.7770290973,52909634.707321748,48296720.897900485,57963268.441071622,0.38577113865356322,0.35217852824760681,0.42257320263436765,15.78957150831075,14.414629551774176,17.295876056925984,0.14536751408767848,0.13274503946647181,0.1591959457871501,5.9498768277064569,5.4332402894236846,6.5158730604175839,0.1165174300202004,0.10641092856542614,0.12758951131027912,4.7690459677459724,4.3553879424826798,5.2222250725533064,216181.79152502175,197356.8718461979,236805.2527589465,8848297.6409088876,8077795.6887814486,9692413.70681905,81462.313989317685,74388.821693819409,89211.611018657713,3334243.8121631998,3044726.5278918264,3651421.7120210393,65295.052537040305,59631.483203758995,71499.721910581575,2672519.5274350597,2440710.2394405301,2926475.9822929623]
[16,0.05,9.0434793981232831E-2,8.2548698248448626E-2,9.9074330957055687E-2,324.26425560773845,295.98776102122673,355.2422995986621,3.3985888980107355E-2,3.1022676474602707E-2,1.7149092714721056E-3,121.8602764063213,111.23534041648087,6.1490025450172521,2.7213133838260295E-2,2.484056329275304E-2,2.9812380873829997E-2,97.575791333681323,89.06866937379263,106.89568767031189,50678.637721045561,46259.358690474757,55520.136719386457,181714028.55453348,165868200.17272377,199073774.72754326,19045.308552457824,17384.757713052975,20864.509189045442,68289123.341885731,62335029.14723137,74812074.456769913,15249.933021683208,13920.371269506959,16706.521720171029,54680372.029930972,49913076.911821693,59903136.734186485,4.5509652310923134E-3,4.1546711938744889E-3,4.9851213843847535E-3,16.318004254679799,14.897046840801128,17.87472059876864,1.7149092714721056E-3,1.5660011822564322E-3,1.8780441085791035E-3,6.1490025450172521,5.6150756284201817,6.7339410868042577,1.3745631015553055E-3,1.2553360984954266E-3,1.5051811077722687E-3,4.9286525825910799,4.501150581496498,5.3969983230999823,2550.3095443050806,2328.2308392069031,2793.605751864709,9144425.3870364632,8348136.8920360217,10016791.65408276,961.01579787346645,877.56938554835756,1052.4347191256452,3445831.6164172939,3146624.999312012,3773624.5724608717,770.28964607244257,703.47617938956932,843.48650234314368,2761961.2727581724,2522393.9769782946,3024416.9390625726]
[19,0.05,6.4880382829318349E-3,5.9222683091782911E-3,7.1078621823214448E-3,{"$f":"F20+C21","v":324.32659499668682},296.0446642902092,355.31059447699852,2.4382401847254341E-3,2.2256512537420095E-3,1.2303225910344565E-4,{"$f":"L20+I21","v":121.88370388880473},111.25672526859178,6.1501846829022302,1.9523442954690704E-3,1.7821296264181078E-3,2.1388213529285366E-3,{"$f":"R20+O21","v":97.594550154928825},89.085792711709729,106.91623822972551,3635.8234169164039,3318.7723100243884,3983.1657335753048,{"$f":"X20+U21","v":181748962.84441447},165900088.12233865,199112046.40645188,1366.3622767166164,1247.2298394928523,1496.8766822336324,{"$f":"AD20+AA21","v":68302251.838620514},62347012.976962574,74826456.982524574,1094.0717051598485,998.68532600326466,1198.5713432110615,{"$f":"AJ20+AG21","v":54690884.261608891},49922672.637102552,59914653.0357076,3.2649863336611465E-4,2.9806742042720499E-4,3.5764617757256606E-4,{"$f":"AP20+AM21","v":16.321141370154297},14.899910779027838,17.878156990971849,1.2303225910344565E-4,1.1234918745659687E-4,1.3473599636910135E-4,{"$f":"AV20+AS21","v":6.1501846829022302},5.6161551195374457,6.7352356783767355,9.861489845431686E-5,9.0061228719941685E-5,1.0798578976139223E-4,{"$f":"BB20+AY21","v":4.9296001097545705},4.5020159219463398,5.3980358891338547,182.96614862871874,167.03361782868271,200.42088080919535,{"$f":"BH20+BE21","v":9146183.3911366779},8349741.8106901962,10018717.369483517,68.945889216038381,62.959216455430614,75.504531468173695,{"$f":"BN20+BK21","v":3446494.0731440885},3147229.9339488535,3774350.0469647665,55.262675930915989,50.469295965414759,60.514017640978608,{"$f":"BT20+BQ21","v":2762492.2562849261},2522878.9039984411,3024998.3793559312]
[25,0.05,8.9445403865710597E-6,8.1645584938839151E-6,9.7990421109577844E-6,324.33035494833553,296.04809636651981,355.31471362934712,3.3614070776694058E-6,3.0683276912666571E-6,1.6961475293647036E-7,121.88511689914817,111.25801507927659,6.1502559826272449,2.6915412082654309E-6,2.4568798336988841E-6,2.9486222393689349E-6,97.595681578609216,89.086825492487961,106.91747772069665,5.0124194668521564,4.5753264186093494,5.4912725876011255,181751069.87887612,165902011.41916189,199114354.73293117,1.8836945828341005,1.7194562029679017,2.0636243736689259,68303043.673666954,62347735.772311002,74827324.453353792,1.5083093110518484,1.3768077255973763,1.6523746189570221,54691518.298667893,49923251.395792663,59915347.632456489,4.5011759871795935E-7,4.1092175533949466E-7,4.9305823114764609E-7,16.321330582828651,14.90008351522944,17.878364254288797,1.6961475293647036E-7,1.5488685497550278E-7,1.8574976109785394E-7,6.1502559826272449,5.6162202282026827,6.7353137606582507,1.3595248725068418E-7,1.241602256985627E-7,1.4887138693948615E-7,4.9296572591168051,4.5020681142810091,5.3980984691203702,0.25224082140363224,0.23027591321618984,0.27630426710428013,9146289.4237835594,8349838.6101077329,10018833.517506752,9.5050192937862557E-2,8.6796845168736328E-2,0.10409206937987184,3446534.0287051569,3147266.4201099072,3774393.8033939358,7.6186239226489441E-2,6.9577988963478957E-2,8.3425844783828224E-2,2762524.2821424222,2522908.151993644,3025033.4484739713]
[36,0.05,5.3211689287211134E-13,4.857152307077461E-13,5.8295179135579274E-13,324.33035836368043,296.04809948403994,355.31471737097127,1.9997243151064378E-13,1.8253693614504228E-13,1.0090498943168748E-14,121.88511818265347,111.25801625087369,6.1502560473922152,1.6012164771816717E-13,1.4616148027357488E-13,1.7541557603364959E-13,97.595682606335757,89.086826430612419,106.91747884658591,2.9819230024132506E-7,2.7218933254539347E-7,3.2667960352832346E-7,181751071.79279691,165902013.16618496,199114356.82969511,1.120622933339971E-7,1.0229163854261612E-7,1.2276644101473219E-7,68303044.392928839,62347736.428860806,74827325.241319284,8.9730363931495953E-8,8.1907243677620589E-8,9.8300908721953655E-8,54691518.874594256,49923251.921507023,59915348.263392136,2.6777807210357511E-14,2.4446019383297766E-14,2.9332375127648532E-14,16.321330754699634,14.900083672134043,17.878364442556045,1.0090498943168748E-14,9.2143261089229933E-15,1.1050381736273667E-14,6.1502560473922152,5.6162202873440146,6.7353138315841417,8.0879074795929617E-15,7.3863776853431738E-15,8.856461755679935E-15,4.9296573110283202,4.5020681616898175,5.3980985259647829,1.5005980893364226E-8,1.3699273316251517E-8,1.6437531918305619E-8,9146289.5200981125,8349838.6980353016,10018833.623009589,5.6546017064136057E-9,5.1636043403226672E-9,6.1925091885329849E-9,3446534.0649987152,3147266.4532520422,3774393.8431400056,4.5323720554357255E-9,4.1392426775915882E-9,4.9630611963304862E-9,2762524.3112330497,2522908.1785610057,3025033.4803289394]
[39,0.05,2.0437461529939839E-15,1.8655273822477979E-15,2.2389920277360841E-15,324.33035836368055,296.04809948403999,355.31471737097138,7.6805095474192411E-16,7.0108497967832701E-16,3.8755428878758361E-17,121.8851181826535,111.25801625087372,6.150256047392217,6.1499269412165187E-16,5.6137470361576775E-16,6.7373337230276198E-16,97.595682606335785,89.086826430612447,106.91747884658594,1.1452922743745801E-9,1.0454204869781227E-9,1.2547058586487571E-9,181751071.79279697,165902013.16618502,199114356.82969517,4.3040708529447905E-10,3.9288010877934629E-10,4.7151940654686898E-10,68303044.392928854,62347736.428860821,74827325.241319299,3.4463496376128004E-10,3.1458804712052276E-10,3.7755257675044394E-10,54691518.874594271,49923251.921507038,59915348.26339215,1.028477787585214E-16,9.3891884922057709E-17,1.1265932284490723E-16,16.321330754699638,14.900083672134047,17.878364442556048,3.8755428878758361E-17,3.5390238103321049E-17,4.2442131541296803E-17,6.150256047392217,5.6162202873440163,6.7353138315841434,3.1063907232808163E-17,2.8369482685468619E-17,3.4015758350786741E-17,4.9296573110283211,4.5020681616898184,5.3980985259647847,5.7634734272729052E-11,5.2615952460714609E-11,6.313301282623804E-11,9146289.5200981144,8349838.6980353035,10018833.62300959,2.1718104873196584E-11,1.9832289948843659E-11,2.3784091429861638E-11,3446534.0649987161,3147266.4532520431,3774393.8431400065,1.7407862964539393E-11,1.5897937862817472E-11,1.9062047010621728E-11,2762524.3112330507,2522908.1785610062,3025033.4803289403]
[44,0.05,7.2556136276431007E-20,6.6229095416520261E-20,7.9487665553903106E-20,324.33035836368055,296.04809948403999,355.31471737097138,2.7266991870717921E-20,2.4889596612759614E-20,1.3758774175840607E-21,121.8851181826535,111.25801625087372,6.150256047392217,2.1833187873323607E-20,1.99296666261696E-20,2.3918572423080428E-20,97.595682606335785,89.086826430612447,106.91747884658594,4.06596397571838E-14,3.7114037478792889E-14,4.4543990521323595E-14,181751071.79279697,165902013.16618502,199114356.82969517,1.5280114455124117E-14,1.3947848988551564E-14,1.6739665182135368E-14,68303044.392928854,62347736.428860821,74827325.241319299,1.2235072031648688E-14,1.1168360211651067E-14,1.3403697993555817E-14,54691518.874594271,49923251.921507038,59915348.26339215,3.6512545554640958E-21,3.3333065301069451E-21,3.9995794825941802E-21,16.321330754699638,14.900083672134047,17.878364442556048,1.3758774175840607E-21,1.2564079618783563E-21,1.506761040485054E-21,6.150256047392217,5.6162202873440163,6.7353138315841434,1.1028165524178354E-21,1.007160330945841E-21,1.207611813644399E-21,4.9296573110283211,4.5020681616898184,5.3980985259647847,2.0461218375980604E-15,1.8679473531784851E-15,2.2413191948773677E-15,9146289.5200981144,8349838.6980353035,10018833.62300959,7.7102617393898526E-16,7.0407683953019228E-16,8.4437187880114166E-16,3446534.0649987161,3147266.4532520431,3774393.8431400065,6.1800594740509056E-16,5.6440128065758471E-16,6.7673202886976909E-16,2762524.3112330507,2522908.1785610062,3025033.4803289403]
[50,0.05,6.6332125370410964E-26,6.0547830766514829E-26,7.266905416290109E-26,324.33035836368055,296.04809948403999,355.31471737097138,2.4927974614739304E-26,2.2754517090690616E-26,1.2578518929094284E-27,121.8851181826535,111.25801625087372,6.150256047392217,1.9960293223599918E-26,1.8220059847191803E-26,2.1866789303724314E-26,97.595682606335785,89.086826430612447,106.91747884658594,3.7171774301953323E-20,3.3930320898924781E-20,4.0722917666146909E-20,181751071.79279697,165902013.16618502,199114356.82969517,1.3969355587650902E-20,1.2751374525116481E-20,1.5303703125669324E-20,68303044.392928854,62347736.428860821,74827325.241319299,1.1185523011138633E-20,1.0210315870716989E-20,1.2253901893953007E-20,54691518.874594271,49923251.921507038,59915348.26339215,3.3380426158525039E-27,3.0473688098643544E-27,3.6564875320482068E-27,16.321330754699638,14.900083672134047,17.878364442556048,1.2578518929094284E-27,1.1486307667511466E-27,1.3775080561059582E-27,6.150256047392217,5.6162202873440163,6.7353138315841434,1.0082147364744238E-27,9.2076409755167202E-28,1.1040204499901172E-27,4.9296573110283211,4.5020681616898184,5.3980985259647847,1.8706014021694591E-21,1.7077110824134613E-21,2.0490543386060686E-21,9146289.5200981144,8349838.6980353035,10018833.62300959,7.0488600218094181E-22,6.4367971596759776E-22,7.7193996536004397E-22,3446534.0649987161,3147266.4532520431,3774393.8431400065,5.6499215761369539E-22,5.1598580670234336E-22,6.186805980150265E-22,2762524.3112330507,2522908.1785610062,3025033.4803289403]

{"sheet":"Chester","index":85,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Chester"]
[null,"Number of households",{"$f":"'WTP Values '!C16","v":186721},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA16","v":0.20155348188000149}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU16","v":1.4486862885437499}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV16","v":287.71079715500002}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW16","v":1014.929131145}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!X3:X52), \"NULL\")))))","v":4788722019.4953184},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!Y3:Y52), \"NULL\")))))","v":4371108776.9770756},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!Z3:Z52), \"NULL\")))))","v":5246234224.8481483},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AD3:AD52), \"NULL\")))))","v":1799425662.2717304},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AE3:AE52), \"NULL\")))))","v":1642504938.3583851},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AF3:AF52), \"NULL\")))))","v":1971338664.9108191},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":1440765715.4160204},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AK3:AK52), \"NULL\")))))","v":1315123195.0618899},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!AL3:AL52), \"NULL\")))))","v":1578412180.4243588}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BH3:BH52), \"NULL\")))))","v":240688947.16980514},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BI3:BI52), \"NULL\")))))","v":219702943.00741956},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":263679963.90093118},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BN3:BN52), \"NULL\")))))","v":90474485.849260584},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BO3:BO52), \"NULL\")))))","v":82588866.740651593},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BP3:BP52), \"NULL\")))))","v":99113500.66401355},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BT3:BT52), \"NULL\")))))","v":72451017.311224148},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BU3:BU52), \"NULL\")))))","v":66137198.239719972},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!BV3:BV52), \"NULL\")))))","v":79368061.584494412}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!F3:F52), \"NULL\")))))","v":48863.495364641152},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!G3:G52), \"NULL\")))))","v":44602.224266229481},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!H3:H52), \"NULL\")))))","v":53531.890279717212},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!L3:L52), \"NULL\")))))","v":18361.104935612344},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!M3:M52), \"NULL\")))))","v":16759.906320545528},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!N3:N52), \"NULL\")))))","v":923.18986191216652},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!R3:R52), \"NULL\")))))","v":14701.385582657831},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!S3:S52), \"NULL\")))))","v":13419.345680167755},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Chester NPV 1%'!A3:A52,'Chester NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Chester NPV 2%'!A3:A52,'Chester NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Chester NPV 3%'!A3:A52,'Chester NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Chester NPV 4%'!A3:A52,'Chester NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Chester NPV 5%'!A3:A52,'Chester NPV 5%'!T3:T52), \"NULL\")))))","v":16105.912171904924}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Chester NPV 1%","index":86,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU16","v":9287.5005875915904},{"$f":"'WTP Values '!CV16","v":8477.559392532834},{"$f":"'WTP Values '!CW16","v":10174.823939990431},{"$f":"C3","v":9287.5005875915904},{"$f":"D3","v":8477.559392532834},{"$f":"E3","v":10174.823939990431},{"$f":"'WTP Values '!CC16","v":3489.9012362044291},{"$f":"'WTP Values '!CD16","v":3185.560890363246},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"I3","v":3489.9012362044291},{"$f":"J3","v":3185.560890363246},{"$f":"K3","v":175.47099979205134},{"$f":"'WTP Values '!CI16","v":2794.2971786694638},{"$f":"'WTP Values '!CJ16","v":2550.6194339883364},{"$f":"'WTP Values '!CK16","v":3061.2560080691242},{"$f":"O3","v":2794.2971786694638},{"$f":"P3","v":2550.6194339883364},{"$f":"Q3","v":3061.2560080691242},{"$f":"'WTP Values '!BH16","v":910193964.59425163},{"$f":"'WTP Values '!BI16","v":830818078.64236665},{"$f":"'WTP Values '!BJ16","v":997153459.49603307},{"$f":"U3","v":910193964.59425163},{"$f":"V3","v":830818078.64236665},{"$f":"W3","v":997153459.49603307},{"$f":"'WTP Values '!AV16","v":342017425.70731908},{"$f":"'WTP Values '!AW16","v":312191452.25464821},{"$f":"'WTP Values '!AX16","v":374692986.49375719},{"$f":"AA3","v":342017425.70731908},{"$f":"AB3","v":312191452.25464821},{"$f":"AC3","v":374692986.49375719},{"$f":"'WTP Values '!BB16","v":273846811.99435884},{"$f":"'WTP Values '!BC16","v":249965896.9491393},{"$f":"'WTP Values '!BD16","v":300009320.73641503},{"$f":"AG3","v":273846811.99435884},{"$f":"AH3","v":249965896.9491393},{"$f":"AI3","v":300009320.73641503},{"$f":"'WTP Values '!CX16","v":466.80486550813691},{"$f":"'WTP Values '!CY16","v":426.10349984191748},{"$f":"'WTP Values '!CZ16","v":511.39485852305091},{"$f":"AM3","v":466.80486550813691},{"$f":"AN3","v":426.10349984191748},{"$f":"AO3","v":511.39485852305091},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"'WTP Values '!CG16","v":160.17721330651881},{"$f":"'WTP Values '!CH16","v":192.22596173003546},{"$f":"AS3","v":175.47099979205134},{"$f":"AT3","v":160.17721330651881},{"$f":"AU3","v":192.22596173003546},{"$f":"'WTP Values '!CL16","v":140.51533229747136},{"$f":"'WTP Values '!CM16","v":128.26997787977601},{"$f":"'WTP Values '!CN16","v":153.93061355432013},{"$f":"AY3","v":140.51533229747136},{"$f":"AZ3","v":128.26997787977601},{"$f":"BA3","v":153.93061355432013},{"$f":"'WTP Values '!BK16","v":45747827.116845123},{"$f":"'WTP Values '!BL16","v":41759010.423833929},{"$f":"'WTP Values '!BM16","v":50117737.206293538},{"$f":"BE3","v":45747827.116845123},{"$f":"BF3","v":41759010.423833929},{"$f":"BG3","v":50117737.206293538},{"$f":"'WTP Values '!AY16","v":17196515.194349028},{"$f":"'WTP Values '!AZ16","v":15697692.984472366},{"$f":"'WTP Values '!BA16","v":18838535.573150881},{"$f":"BK3","v":17196515.194349028},{"$f":"BL3","v":15697692.984472366},{"$f":"BM3","v":18838535.573150881},{"$f":"'WTP Values '!BE16","v":13770788.618951771},{"$f":"'WTP Values '!BF16","v":12570718.95756248},{"$f":"'WTP Values '!BG16","v":15085513.492254259},{"$f":"BQ3","v":13770788.618951771},{"$f":"BR3","v":12570718.95756248},{"$f":"BS3","v":15085513.492254259}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":9104.5001348804926},{"$f":"D3/(1+B4)^A4","v":8310.5179811124726},{"$f":"E3/(1+B4)^A4","v":9974.3397117835812},{"$f":"F3+C4","v":18392.000722472083},{"$f":"G3+D4","v":16788.077373645305},{"$f":"H3+E4","v":20149.163651774012},{"$f":"I3/(1+B4)^A4","v":3421.1363946715314},{"$f":"J3/(1+B4)^A4","v":3122.7927559682835},{"$f":"K3/(1+B4)^A4","v":172.01352788163058},{"$f":"L3+I4","v":6911.0376308759605},{"$f":"M3+J4","v":6308.3536463315295},{"$f":"N3+K4","v":347.4845276736819},{"$f":"O3/(1+B4)^A4","v":2739.2384851185802},{"$f":"P3/(1+B4)^A4","v":2500.3621546792829},{"$f":"Q3/(1+B4)^A4","v":3000.9371709333636},{"$f":"R3+O4","v":5533.5356637880441},{"$f":"S3+P4","v":5050.9815886676188},{"$f":"T3+Q4","v":6062.1931790024883},{"$f":"U3/(1+B4)^A4","v":892259547.68576765},{"$f":"V3/(1+B4)^A4","v":814447680.26896048},{"$f":"W3/(1+B4)^A4","v":977505596.99640536},{"$f":"X3+U4","v":1802453512.2800193},{"$f":"Y3+V4","v":1645265758.9113271},{"$f":"Z3+W4","v":1974659056.4924383},{"$f":"AA3/(1+B4)^A4","v":335278331.24920994},{"$f":"AB3/(1+B4)^A4","v":306040047.30384099},{"$f":"AC3/(1+B4)^A4","v":367310054.40031093},{"$f":"AD3+AA4","v":677295756.95652902},{"$f":"AE3+AB4","v":618231499.5584892},{"$f":"AF3+AC4","v":742003040.89406812},{"$f":"AG3/(1+B4)^A4","v":268450947.94074976},{"$f":"AH3/(1+B4)^A4","v":245040581.26569876},{"$f":"AI3/(1+B4)^A4","v":294097951.90316147},{"$f":"AJ3+AG4","v":542297759.93510866},{"$f":"AK3+AH4","v":495006478.21483803},{"$f":"AL3+AI4","v":594107272.63957644},{"$f":"AM3/(1+B4)^A4","v":457.60696550155564},{"$f":"AN3/(1+B4)^A4","v":417.70757753349426},{"$f":"AO3/(1+B4)^A4","v":501.31835949715804},{"$f":"AP3+AM4","v":924.41183100969261},{"$f":"AQ3+AN4","v":843.81107737541174},{"$f":"AR3+AO4","v":1012.713218020209},{"$f":"AS3/(1+B4)^A4","v":172.01352788163058},{"$f":"AT3/(1+B4)^A4","v":157.02108940939007},{"$f":"AU3/(1+B4)^A4","v":188.43835087739973},{"$f":"AV3+AS4","v":347.4845276736819},{"$f":"AW3+AT4","v":317.19830271590888},{"$f":"AX3+AU4","v":380.66431260743519},{"$f":"AY3/(1+B4)^A4","v":137.74662513231189},{"$f":"AZ3/(1+B4)^A4","v":125.74255257305755},{"$f":"BA3/(1+B4)^A4","v":150.89757235008346},{"$f":"BB3+AY4","v":278.26195742978325},{"$f":"BC3+AZ4","v":254.01253045283357},{"$f":"BD3+BA4","v":304.8281859044036},{"$f":"BE3/(1+B4)^A4","v":44846414.191594079},{"$f":"BF3/(1+B4)^A4","v":40936192.945626833},{"$f":"BG3/(1+B4)^A4","v":49130219.788543805},{"$f":"BH3+BE4","v":90594241.308439195},{"$f":"BI3+BF4","v":82695203.369460762},{"$f":"BJ3+BG4","v":99247956.994837344},{"$f":"BK3/(1+B4)^A4","v":16857675.908586439},{"$f":"BL3/(1+B4)^A4","v":15388386.417480998},{"$f":"BM3/(1+B4)^A4","v":18467341.998971552},{"$f":"BN3+BK4","v":34054191.102935463},{"$f":"BO3+BL4","v":31086079.401953362},{"$f":"BP3+BM4","v":37305877.572122432},{"$f":"BQ3/(1+B4)^A4","v":13499449.680376209},{"$f":"BR3/(1+B4)^A4","v":12323026.132303186},{"$f":"BS3/(1+B4)^A4","v":14788269.279731654},{"$f":"BT3+BQ4","v":27270238.299327981},{"$f":"BU3+BR4","v":24893745.089865666},{"$f":"BV3+BS4","v":29873782.771985911}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":8836.7381327209168},{"$f":"D4/(1+B5)^A5","v":8066.1068766433045},{"$f":"E4/(1+B5)^A5","v":9680.9958563406053},{"$f":"F4+C5","v":27228.738855192998},24854.18425028861,29830.159508114615,{"$f":"I4/(1+B5)^A5","v":3320.52127938489},{"$f":"J4/(1+B5)^A5","v":3030.9518829626331},{"$f":"K4/(1+B5)^A5","v":166.95463547218782},{"$f":"L4+I5","v":10231.55891026085},9339.3055292941626,514.43916314586977,{"$f":"O4/(1+B5)^A5","v":2658.6778864803396},{"$f":"P4/(1+B5)^A5","v":2426.8268735828492},{"$f":"Q4/(1+B5)^A5","v":2912.6800526577804},{"$f":"R4+O5","v":8192.2135502683832},7477.8084622504684,8974.8732316602691,{"$f":"U4/(1+B5)^A5","v":866018326.37818241},{"$f":"V4/(1+B5)^A5","v":790494894.47157729},{"$f":"W4/(1+B5)^A5","v":948757301.98884153},{"$f":"X4+U5","v":2668471838.6582017},2435760653.3829045,2923416358.4812799,{"$f":"AA4/(1+B5)^A5","v":325417845.1241045},{"$f":"AB4/(1+B5)^A5","v":297039454.78441834},{"$f":"AC4/(1+B5)^A5","v":356507520.03570896},{"$f":"AD4+AA5","v":1002713602.0806335},915270954.34290755,1098510560.9297771,{"$f":"AG4/(1+B5)^A5","v":260555845.27312872},{"$f":"AH4/(1+B5)^A5","v":237833974.01895055},{"$f":"AI4/(1+B5)^A5","v":285448574.64290679},{"$f":"AJ4+AG5","v":802853605.20823741},732840452.23378861,879555847.28248322,{"$f":"AM4/(1+B5)^A5","v":444.14881233887542},{"$f":"AN4/(1+B5)^A5","v":405.42285946873221},{"$f":"AO4/(1+B5)^A5","v":486.57466070319072},{"$f":"AP4+AM5","v":1368.560643348568},1249.233936844144,1499.2878787233997,{"$f":"AS4/(1+B5)^A5","v":166.95463547218782},{"$f":"AT4/(1+B5)^A5","v":152.4031223976198},{"$f":"AU4/(1+B5)^A5","v":182.8964068533368},{"$f":"AV4+AS5","v":514.43916314586977},469.60142511352865,563.56071946077202,{"$f":"AY4/(1+B5)^A5","v":133.6955172637044},{"$f":"AZ4/(1+B5)^A5","v":122.04448270268355},{"$f":"BA4/(1+B5)^A5","v":146.45969706918996},{"$f":"BB4+AY5","v":411.95747469348765},376.0570131555171,451.28788297359358,{"$f":"BE4/(1+B5)^A5","v":43527487.784243718},{"$f":"BF4/(1+B5)^A5","v":39732265.566690549},{"$f":"BG4/(1+B5)^A5","v":47685307.292280421},{"$f":"BH4+BE5","v":134121729.09268291},122427468.93615131,146933264.28711778,{"$f":"BK4/(1+B5)^A5","v":16361894.153831201},{"$f":"BL4/(1+B5)^A5","v":14935816.249310637},{"$f":"BM4/(1+B5)^A5","v":17924220.202612203},{"$f":"BN4+BK5","v":50416085.256766662},46021895.651263997,55230097.774734631,{"$f":"BQ4/(1+B5)^A5","v":13102432.862218138},{"$f":"BR4/(1+B5)^A5","v":11960607.756668378},{"$f":"BS4/(1+B5)^A5","v":14353348.467808587},{"$f":"BT4+BQ5","v":40372671.161546119},36854352.846534044,44227131.2397945]
[4,0.01,8491.9316548865845,7751.3701649518962,9303.2467329629126,35720.670510079581,32605.554415240505,39133.40624107753,3190.9556829258136,2912.6851846002719,160.44012310906606,13422.514593186665,12251.990713894435,674.87928625493578,2554.9371912187225,2332.1329249758023,2799.0282803713012,10747.150741487105,9809.9413872262703,11773.901512031571,832226589.61133778,759650056.00120378,911737118.89582431,3500698428.2695394,3195410709.3841085,3835153477.3771043,312720152.90821767,285449077.58371824,342596719.41463012,1315433754.9888511,1200720031.9266257,1441107280.3444073,250389045.9475826,228553774.28244826,274310469.59246945,1053242651.15582,961394226.5162369,1153866316.8749528,426.81827868304623,389.60339915347066,467.58868505916166,1795.3789220316141,1638.8373359976147,1966.8765637825613,160.44012310906606,146.45640506192149,175.75985206258892,674.87928625493578,616.05783017545014,739.32057152336097,128.47876423588298,117.28234902985196,140.74489014239907,540.43623892937057,493.33936218536905,592.03277311599265,41829060.205374107,38181926.25136102,45824643.028504588,175950789.29805702,160609395.18751234,192757907.31562236,15723458.680340085,14353025.844394581,17224823.30489213,66139543.937106743,60374921.495658576,72454921.079626769,12591180.445497358,11493908.962227022,13793285.7550766,52963851.607043475,48348261.808761068,58020416.994871102]
[5,0.01,8079.7815911261805,7375.1627438903943,8851.7200497537979,43800.452101205759,39980.717159130902,47985.126290831329,3036.084842977672,2771.3200119476878,152.65327205367899,16458.599436164335,15023.310725842122,827.53255830861474,2430.9350714349775,2218.9444570524402,2663.1793674142159,13178.085812922083,12028.88584427871,14437.080879445786,791835044.32917106,722780962.87369061,867486584.74681163,4292533472.5987105,3918191672.2577991,4702640062.1239157,297542495.31530499,271595002.87990469,325969023.20965743,1612976250.3041561,1472315034.8065305,1767076303.5540648,238236585.77171451,217461074.00276732,260996999.56852913,1291479236.9275346,1178855300.5190043,1414863316.4434819,406.10294701029352,370.6942660694836,444.89458974695077,2201.4818690419079,2009.5316020670982,2411.771153529512,152.65327205367899,139.34824414665366,167.22946849639163,827.53255830861474,755.40607432210379,906.5500400197526,122.24313575655977,111.59013086382281,133.91393367647407,662.67937468593038,604.92949304919182,725.94670679246678,39798915.530250371,36328792.714901388,43600575.488449931,215749704.82830739,196938187.90241373,236358482.80407229,14960331.424846083,13656411.604274327,16388828.349693943,81099875.361952826,74031333.099932909,88843749.429320708,11980076.160355795,10936059.994034708,13123838.115310332,64943927.767399266,59284321.802795775,71144255.110181436]
[9,0.01,5994.575133171028,5471.8022621020536,6567.2939667481251,71062.127417753363,64864.965559045144,77851.368994023986,2252.5409253512566,2056.105829386076,113.25696101181715,26702.534657588083,24373.913277641819,1342.5939980023024,1803.5664411500895,1646.2857459839122,1975.8738068624223,21380.208838853003,19515.739622610243,23422.810308557175,587480566.49479544,536247760.89623559,643608178.09654176,6964233151.5199976,6356898673.5070467,7629592647.1791325,220753596.28999278,201502556.99306124,241843888.80792779,2616902756.0738039,2388693120.3528705,2866915646.2107553,176753182.83939287,161339354.52925485,193639655.45356789,2095303990.9238954,1912582212.1427212,2295483093.1766572,301.29708336782676,275.02657148922782,330.07749213276327,3571.6979524378753,3260.2766388377777,3912.8726027432535,113.25696101181715,103.38565588579782,124.0713752068328,1342.5939980023024,1225.5755393023546,1470.7924545070994,90.694983959954342,82.791275486734435,99.353816405601066,1075.1351618983026,981.44139276213616,1177.7804771828962,29527727.53496664,26953163.890723255,32348266.183588535,350033670.41569424,319513747.70758402,383469480.69121587,11099412.741784208,10132004.74394515,12159247.348317267,131576944.98720387,120108897.81452169,144140654.70441896,8888293.0602031369,8113713.5398692712,9736876.2670769133,105365434.57023478,96183254.457992077,115424884.42811504]
[16,0.01,2423.8927159549457,2212.5107036966992,2655.4702636807342,98028.571684006092,89479.729317769845,107394.17441395205,910.80976050109507,831.3816796629385,45.795192608173892,36835.532905423192,33623.253226164081,1852.0775659019239,729.26795683215619,665.67186821795553,798.94004524162744,29493.506751599347,26921.514315422795,32311.228537743445,237546420.59821069,216830553.07640445,260241491.70885578,9606999586.4963818,8769195631.3169136,10524847720.037634,89261210.708209515,81477097.090517446,97789022.150375843,3609957212.5920486,3295147264.632885,3954844248.9544415,71469744.375298962,65237198.225500345,78297750.874238238,2890423703.0026255,2638363208.3289957,3166566174.2160945,121.82878510814874,111.2063638401948,133.4660774295869,4927.0752436930534,4497.476698398902,5397.7178332065077,45.795192608173892,41.80375300480204,50.167976202055051,1852.0775659019239,1690.6532913430694,2028.9243905034598,36.672308897710828,33.476462491305881,40.173487951675767,1483.1242480057356,1353.8758466721333,1624.7211015343478,11939468.953298036,10898450.044466233,13079947.291392954,482863404.16524303,440761872.17205834,528987336.04724783,4488022.1030704826,4096852.896375055,4916563.7971560713,181507371.82149535,165687464.29559174,198838720.64800647,3593960.9275532975,3280761.4737878437,3937083.6023599412,145349195.57170862,132682589.12384759,159225975.4730168]
[19,0.01,1416.3128952206807,1292.7995615618097,1551.626750049606,{"$f":"F20+C21","v":103202.62530563422},94202.565829468702,113062.55463741839,532.1983107582962,485.78742202826766,26.758742828482955,{"$f":"L20+I21","v":38779.752015829785},35397.92475444606,1949.832215110534,426.12100961972612,388.96096544904026,466.83134164133685,{"$f":"R20+O21","v":31050.205811895092},28342.460844078108,34016.649989500067,138801546.98769882,126696988.8471137,152062580.22583595,{"$f":"X20+U21","v":10114067374.484991},9232043223.9681454,11080360521.330751,52156517.875932813,47608156.299518421,57139432.026401803,{"$f":"AD20+AA21","v":3800494643.3519621},3469068687.1884432,4163585189.0472836,41760726.417704679,38118966.440493762,45750421.831797451,{"$f":"AJ20+AG21","v":3042983379.9585285},2777618860.8261986,3333700948.2964668,71.186186674834474,64.979364020828356,77.986012043265447,{"$f":"AP20+AM21","v":5187.1315830921476},4734.8583637622432,5682.6151955128244,26.758742828482955,24.426491345758858,29.313818699315537,{"$f":"AV20+AS21","v":1949.832215110534},1779.8877934348545,2136.0132056351695,21.428120001953662,19.56074425271273,23.473905696166401,{"$f":"BB20+AY21","v":1561.4051436149757},1425.334872417091,1710.4756316179582,6976391.211267326,6368109.9556482332,7642787.9401041102,{"$f":"BH20+BE21","v":508349454.83551401},464025758.62690425,556907857.53248787,2622411.2712471699,2393845.8780640354,2872813.908079227,{"$f":"BN20+BK21","v":191087526.4477658},174432627.15954131,209333642.53674984,2099999.382442811,1916992.7575108476,2300490.5451796912,{"$f":"BT20+BQ21","v":153020882.70158684},139685719.11941856,167630093.99581939]
[25,0.01,369.63556318101939,337.40051060088427,404.95036763183333,107507.45338225154,98131.979922095954,117778.66392413307,138.89545381176413,126.7829361249272,6.9836142908811203,40397.348126273762,36874.456769844386,2031.1643754062907,111.21093361895144,101.51274199673732,121.83569496573679,32345.384082485994,29524.692602627696,35435.565734265227,36225037.676579662,33065936.901284222,39685960.404800162,10535949289.53842,9617133804.3422966,11542548832.2386,13612037.229688158,12424985.838345088,14912500.061387712,3959022355.1934371,3613771830.5445018,4337258275.0576286,10898897.892087303,9948455.3700366151,11940146.133408392,3169913487.1329455,2893479979.8899364,3472757579.8382707,18.578483816008543,16.95859996476338,20.353132121530699,5403.4992346889376,4932.3606187946771,5919.6506524094848,6.9836142908811203,6.3749330501711263,7.6504492195698655,2031.1643754062907,1854.1311658656962,2225.1114198754776,5.5924049209468452,5.1050489919918238,6.1263230613378301,1626.5350827158704,1484.7889954027385,1781.8236569375888,1820729.2350791681,1661977.3199819128,1994648.3817569879,529553925.1620025,483381381.68489343,580137814.85280573,684408.41738482134,624756.41667365446,749759.59790415713,199058243.7285285,181708628.79855698,218065448.91380695,548067.0669796404,500305.19380821544,600392.13166071649,159403749.32161453,145512344.20562094,174622345.72373945]
[36,0.01,12.421821631286385,11.338543631789666,13.608596513163588,108598.71998019001,99128.079713408049,118974.18960953124,4.6676638411044129,4.2606155232508458,0.23468848699643288,40807.405989878345,37248.755125205695,2051.7819397524795,3.7373091727835703,3.4113957096945686,4.0943605592599326,32673.709571893749,29824.386343275528,35795.258462985759,1217363.8075639787,1111200.3583323343,1333670.161962477,10642895637.680128,9714753611.6989841,11659712783.196585,457440.55861532543,417548.9948178971,501143.38091540366,3999208860.6011415,3650453831.3470182,4381284107.0655155,366263.90715227451,334323.72429188818,401255.66989358584,3202090053.4828467,2922850576.5743423,3508008199.4966183,0.62434093233929733,0.56990377783391633,0.68397903782825742,5458.3480664795698,4982.4271046330105,5979.7387377022369,0.23468848699643288,0.21423339404665934,0.25709786901151405,2051.7819397524795,1872.9517345411705,2247.6976656920156,0.18793607362912174,0.17155818950906898,0.20587870839231673,1643.0454115377418,1499.8605144899643,1799.9102600433193,61186.682370023853,55851.73040817085,67031.338116092884,534929222.33588129,488287999.21979606,586026569.53569186,22999.94949225655,20995.308741765228,25196.114549588005,201078807.00661939,183553082.84268755,220278946.9837313,18418.11780613042,16813.051821121247,20176.532539605469,161021795.15702596,146989383.75798321,176394869.64786622]
[39,0.01,3.9952933974079432,3.6468732085327691,4.3770018126882997,108617.20078695612,99144.94885225805,118994.43606371345,1.5012843590278657,1.3703633471973369,7.5484046573562544E-2,40814.350397555179,37255.093938829574,2052.1311021142606,1.2020496755875605,1.0972244779751392,1.3168899211865976,32679.269826315158,29829.461713602435,35801.349927552903,391546.88635631924,357400.9985508672,428955.08811591787,10644706794.365469,9716406821.6475983,11661696976.923119,147128.92342128619,134298.39773971288,161185.2834759035,3999889426.6905346,3651075047.9863858,4382029692.8789101,117803.31527774304,107530.23251404465,129057.89313224317,3202634969.7354217,2923347973.1985536,3508605175.4248853,0.20080993583292944,0.18330103815070586,0.21999164171846836,5459.2769418465823,4983.274990064474,5980.7563408207943,7.5484046573562544E-2,6.8904971440189158E-2,8.2691689595850437E-2,2052.1311021142606,1873.2704644405153,2248.0801680478062,6.0446831100362947E-2,5.5179129290545317E-2,6.6217811583687725E-2,1643.3250170870895,1500.1157535236237,1800.2165600965634,19679.782510042169,17963.874893481705,21559.628735943403,535020254.01280463,488371093.71816057,586126296.71289396,7397.590230702147,6752.827474292847,8103.9539198308694,201113025.62888053,183584319.02167708,220316432.99327716,5923.9125023480246,5407.6670012727409,6489.4803379755404,161049197.07006848,147014397.70288417,176424887.67663383]
[44,0.01,0.49437919180852291,0.45126553925483692,0.5416119427186924,108624.10402221268,99151.250072520299,119001.99883075604,0.1857695228521884,0.16956930485029581,9.3404259030602527E-3,40816.944379545108,37257.461710012234,2052.261526611233,0.14874210427605222,0.13577099268999962,0.16295248187765171,32681.346778086965,29831.357544007686,35803.62530511061,48450.167228661165,44224.941509870179,53079.072971833586,10645383325.47386,9717024354.0609932,11662438143.489178,18205.791419439669,16618.137075693605,19945.130995371637,4000143642.2062407,3651307094.3824716,4382308195.5622044,14577.02902048688,13305.833679139912,15969.674954190696,3202838515.2372088,2923533768.4377007,3508828167.0576363,2.4848301215778842E-2,2.268174326256028E-2,2.7221853120465964E-2,5459.6239096637155,4983.5917052749119,5981.1364515926953,9.3404259030602527E-3,8.5263285330410988E-3,1.0232302513302398E-2,2052.261526611233,1873.3895213359376,2248.2230462122511,7.4797148880659334E-3,6.8278873739425639E-3,8.1938183051365934E-3,1643.4294596534028,1500.2110943341361,1800.3309740046466,2435.1841040245718,2222.8570140432416,2667.7970226373322,535054257.56522274,488402132.45353591,586163548.34234977,915.38075325278237,835.59755369385471,1002.7864766924938,201125807.49509519,183595986.8397983,220330435.34425673,733.0272858447064,669.1468625040909,803.01087445219844,161059432.65418589,147023741.29640424,176436100.47254387]
[50,0.01,2.9004718520048989E-2,2.647528488406542E-2,3.1775815418495432E-2,108624.89947180811,99151.976152817719,119002.87027722437,1.0898906768750948E-2,9.9484566468730166E-3,5.4799317743244589E-4,40817.243280255825,37257.734544785962,2052.2765552332476,8.7265462181458572E-3,7.9655444472798292E-3,9.560254451071724E-3,32681.586102169833,29831.575997743188,35803.887493503513,2842.5214612610498,2594.631815645324,3114.0945985636295,10645461281.153547,9717095511.4082565,11662523547.017118,1068.1150507646983,974.96900394377315,1170.1603140900759,4000172935.0843773,3651333832.7457213,4382340287.0147657,855.21929442686258,780.63957167419721,936.92439847342325,3202861969.4845338,2923555177.348496,3508853862.0538902,1.4578242660831817E-3,1.330714540124456E-3,1.597078114199913E-3,5459.6638902524555,4983.628199900495,5981.1802511951255,5.4799317743244589E-4,5.0023092235261816E-4,6.0031866050963003E-4,2052.2765552332476,1873.4032400860278,2248.2395098519619,4.3882717665552065E-4,4.0058512706275768E-4,4.8072288939895194E-4,1643.4414944159496,1500.2220803148145,1800.3441577501678,142.86974583891205,130.4127339315929,156.51690644008738,535058175.74430966,488405709.00113696,586167840.79255295,53.70444696436688,49.023648734630989,58.832450827425845,201127280.33064711,183597331.305235,220332048.81446424,43.005956653766006,39.258157942501207,47.111821791733604,161060612.08541524,147024817.94487548,176437392.50644374]

{"sheet":"Chester NPV 2%","index":87,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU16","v":9287.5005875915904},{"$f":"'WTP Values '!CV16","v":8477.559392532834},{"$f":"'WTP Values '!CW16","v":10174.823939990431},{"$f":"C3","v":9287.5005875915904},{"$f":"D3","v":8477.559392532834},{"$f":"E3","v":10174.823939990431},{"$f":"'WTP Values '!CC16","v":3489.9012362044291},{"$f":"'WTP Values '!CD16","v":3185.560890363246},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"I3","v":3489.9012362044291},{"$f":"J3","v":3185.560890363246},{"$f":"K3","v":175.47099979205134},{"$f":"'WTP Values '!CI16","v":2794.2971786694638},{"$f":"'WTP Values '!CJ16","v":2550.6194339883364},{"$f":"'WTP Values '!CK16","v":3061.2560080691242},{"$f":"O3","v":2794.2971786694638},{"$f":"P3","v":2550.6194339883364},{"$f":"Q3","v":3061.2560080691242},{"$f":"'WTP Values '!BH16","v":910193964.59425163},{"$f":"'WTP Values '!BI16","v":830818078.64236665},{"$f":"'WTP Values '!BJ16","v":997153459.49603307},{"$f":"U3","v":910193964.59425163},{"$f":"V3","v":830818078.64236665},{"$f":"W3","v":997153459.49603307},{"$f":"'WTP Values '!AV16","v":342017425.70731908},{"$f":"'WTP Values '!AW16","v":312191452.25464821},{"$f":"'WTP Values '!AX16","v":374692986.49375719},{"$f":"AA3","v":342017425.70731908},{"$f":"AB3","v":312191452.25464821},{"$f":"AC3","v":374692986.49375719},{"$f":"'WTP Values '!BB16","v":273846811.99435884},{"$f":"'WTP Values '!BC16","v":249965896.9491393},{"$f":"'WTP Values '!BD16","v":300009320.73641503},{"$f":"AG3","v":273846811.99435884},{"$f":"AH3","v":249965896.9491393},{"$f":"AI3","v":300009320.73641503},{"$f":"'WTP Values '!CX16","v":466.80486550813691},{"$f":"'WTP Values '!CY16","v":426.10349984191748},{"$f":"'WTP Values '!CZ16","v":511.39485852305091},{"$f":"AM3","v":466.80486550813691},{"$f":"AN3","v":426.10349984191748},{"$f":"AO3","v":511.39485852305091},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"'WTP Values '!CG16","v":160.17721330651881},{"$f":"'WTP Values '!CH16","v":192.22596173003546},{"$f":"AS3","v":175.47099979205134},{"$f":"AT3","v":160.17721330651881},{"$f":"AU3","v":192.22596173003546},{"$f":"'WTP Values '!CL16","v":140.51533229747136},{"$f":"'WTP Values '!CM16","v":128.26997787977601},{"$f":"'WTP Values '!CN16","v":153.93061355432013},{"$f":"AY3","v":140.51533229747136},{"$f":"AZ3","v":128.26997787977601},{"$f":"BA3","v":153.93061355432013},{"$f":"'WTP Values '!BK16","v":45747827.116845123},{"$f":"'WTP Values '!BL16","v":41759010.423833929},{"$f":"'WTP Values '!BM16","v":50117737.206293538},{"$f":"BE3","v":45747827.116845123},{"$f":"BF3","v":41759010.423833929},{"$f":"BG3","v":50117737.206293538},{"$f":"'WTP Values '!AY16","v":17196515.194349028},{"$f":"'WTP Values '!AZ16","v":15697692.984472366},{"$f":"'WTP Values '!BA16","v":18838535.573150881},{"$f":"BK3","v":17196515.194349028},{"$f":"BL3","v":15697692.984472366},{"$f":"BM3","v":18838535.573150881},{"$f":"'WTP Values '!BE16","v":13770788.618951771},{"$f":"'WTP Values '!BF16","v":12570718.95756248},{"$f":"'WTP Values '!BG16","v":15085513.492254259},{"$f":"BQ3","v":13770788.618951771},{"$f":"BR3","v":12570718.95756248},{"$f":"BS3","v":15085513.492254259}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":8926.8556205224813},{"$f":"D3/(1+B4)^A4","v":8148.3654291934199},{"$f":"E3/(1+B4)^A4","v":9779.7231257116782},{"$f":"F3+C4","v":18214.35620811407},{"$f":"G3+D4","v":16625.924821726254},{"$f":"H3+E4","v":19954.547065702107},{"$f":"I3/(1+B4)^A4","v":3354.3841178435496},{"$f":"J3/(1+B4)^A4","v":3061.861678549833},{"$f":"K3/(1+B4)^A4","v":168.65724701273678},{"$f":"L3+I4","v":6844.2853540479791},{"$f":"M3+J4","v":6247.422568913079},{"$f":"N3+K4","v":344.12824680478809},{"$f":"O3/(1+B4)^A4","v":2685.7912136384698},{"$f":"P3/(1+B4)^A4","v":2451.5757727684895},{"$f":"Q3/(1+B4)^A4","v":2942.3837063332603},{"$f":"R3+O4","v":5480.0883923079336},{"$f":"S3+P4","v":5002.1952067568254},{"$f":"T3+Q4","v":6003.6397144023849},{"$f":"U3/(1+B4)^A4","v":874850023.63922691},{"$f":"V3/(1+B4)^A4","v":798556400.0791682},{"$f":"W3/(1+B4)^A4","v":958432775.37104297},{"$f":"X3+U4","v":1785043988.2334785},{"$f":"Y3+V4","v":1629374478.7215347},{"$f":"Z3+W4","v":1955586234.8670759},{"$f":"AA3/(1+B4)^A4","v":328736472.22925711},{"$f":"AB3/(1+B4)^A4","v":300068677.67651695},{"$f":"AC3/(1+B4)^A4","v":360143201.1666255},{"$f":"AD3+AA4","v":670753897.93657613},{"$f":"AE3+AB4","v":612260129.93116522},{"$f":"AF3+AC4","v":734836187.66038275},{"$f":"AG3/(1+B4)^A4","v":263213006.53052559},{"$f":"AH3/(1+B4)^A4","v":240259416.52166408},{"$f":"AI3/(1+B4)^A4","v":288359593.17225587},{"$f":"AJ3+AG4","v":537059818.52488446},{"$f":"AK3+AH4","v":490225313.47080338},{"$f":"AL3+AI4","v":588368913.9086709},{"$f":"AM3/(1+B4)^A4","v":448.67826365641764},{"$f":"AN3/(1+B4)^A4","v":409.55738162429594},{"$f":"AO3/(1+B4)^A4","v":491.53677289797281},{"$f":"AP3+AM4","v":915.48312916455461},{"$f":"AQ3+AN4","v":835.66088146621337},{"$f":"AR3+AO4","v":1002.9316314210237},{"$f":"AS3/(1+B4)^A4","v":168.65724701273678},{"$f":"AT3/(1+B4)^A4","v":153.9573368959235},{"$f":"AU3/(1+B4)^A4","v":184.7615933583578},{"$f":"AV3+AS4","v":344.12824680478809},{"$f":"AW3+AT4","v":314.13455020244231},{"$f":"AX3+AU4","v":376.98755508839326},{"$f":"AY3/(1+B4)^A4","v":135.05895068961107},{"$f":"AZ3/(1+B4)^A4","v":123.28909830812765},{"$f":"BA3/(1+B4)^A4","v":147.9533002252212},{"$f":"BB3+AY4","v":275.57428298708243},{"$f":"BC3+AZ4","v":251.55907618790366},{"$f":"BD3+BA4","v":301.88391377954133},{"$f":"BE3/(1+B4)^A4","v":43971383.234184086},{"$f":"BF3/(1+B4)^A4","v":40137457.154780783},{"$f":"BG3/(1+B4)^A4","v":48171604.388978794},{"$f":"BH3+BE4","v":89719210.351029217},{"$f":"BI3+BF4","v":81896467.578614712},{"$f":"BJ3+BG4","v":98289341.595272332},{"$f":"BK3/(1+B4)^A4","v":16528753.550892953},{"$f":"BL3/(1+B4)^A4","v":15088132.434133377},{"$f":"BM3/(1+B4)^A4","v":18107012.277153865},{"$f":"BN3+BK4","v":33725268.745241985},{"$f":"BO3+BL4","v":30785825.418605745},{"$f":"BP3+BM4","v":36945547.850304745},{"$f":"BQ3/(1+B4)^A4","v":13236052.113563795},{"$f":"BR3/(1+B4)^A4","v":12082582.619725568},{"$f":"BS3/(1+B4)^A4","v":14499724.617699211},{"$f":"BT3+BQ4","v":27006840.732515566},{"$f":"BU3+BR4","v":24653301.577288046},{"$f":"BV3+BS4","v":29585238.109953471}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":8411.9754284951505},{"$f":"D4/(1+B5)^A5","v":7678.3867339799745},{"$f":"E4/(1+B5)^A5","v":9215.6515270443488},{"$f":"F4+C5","v":26626.331636609219},24304.311555706226,29170.198592746456,{"$f":"I4/(1+B5)^A5","v":3160.9110728938622},{"$f":"J4/(1+B5)^A5","v":2885.2606449912109},{"$f":"K4/(1+B5)^A5","v":158.92949074331969},{"$f":"L4+I5","v":10005.196426941842},9132.683213904289,503.05773754810775,{"$f":"O4/(1+B5)^A5","v":2530.8810465417428},{"$f":"P4/(1+B5)^A5","v":2310.174605514178},{"$f":"Q4/(1+B5)^A5","v":2772.6738832851433},{"$f":"R4+O5","v":8010.9694388496764},7312.369812271003,8776.3135976875274,{"$f":"U4/(1+B5)^A5","v":824390716.65425348},{"$f":"V4/(1+B5)^A5","v":752497531.19008553},{"$f":"W4/(1+B5)^A5","v":903152610.3940444},{"$f":"X4+U5","v":2609434704.887732},2381872009.9116201,2858738845.2611203,{"$f":"AA4/(1+B5)^A5","v":309775719.96183324},{"$f":"AB4/(1+B5)^A5","v":282761416.87258011},{"$f":"AC4/(1+B5)^A5","v":339370982.09458047},{"$f":"AD4+AA5","v":980529617.89840937},895021546.80374527,1074207169.7549632,{"$f":"AG4/(1+B5)^A5","v":248031494.79699138},{"$f":"AH4/(1+B5)^A5","v":226401814.27360526},{"$f":"AI4/(1+B5)^A5","v":271727685.02711618},{"$f":"AJ4+AG5","v":785091313.32187581},716627127.74440861,860096598.93578708,{"$f":"AM4/(1+B5)^A5","v":422.79954886922985},{"$f":"AN4/(1+B5)^A5","v":385.9350679831814},{"$f":"AO4/(1+B5)^A5","v":463.18607935293818},{"$f":"AP4+AM5","v":1338.2826780337846},1221.5959494493948,1466.1177107739618,{"$f":"AS4/(1+B5)^A5","v":158.92949074331969},{"$f":"AT4/(1+B5)^A5","v":145.07743712441248},{"$f":"AU4/(1+B5)^A5","v":174.10497598807945},{"$f":"AV4+AS5","v":503.05773754810775},459.2119873268548,551.09253107647271,{"$f":"AY4/(1+B5)^A5","v":127.26906571530847},{"$f":"AZ4/(1+B5)^A5","v":116.17807094191492},{"$f":"BA4/(1+B5)^A5","v":139.41969927217022},{"$f":"BB4+AY5","v":402.84334870239093},367.7371471298186,441.30361305171152,{"$f":"BE4/(1+B5)^A5","v":41435216.502499126},{"$f":"BF4/(1+B5)^A5","v":37822422.328875005},{"$f":"BG4/(1+B5)^A5","v":45393178.706699155},{"$f":"BH4+BE5","v":131154426.85352835},119718889.90748972,143682520.3019715,{"$f":"BK4/(1+B5)^A5","v":15575413.6332302},{"$f":"BL4/(1+B5)^A5","v":14217884.179287545},{"$f":"BM4/(1+B5)^A5","v":17062642.080679625},{"$f":"BN4+BK5","v":49300682.378472187},45003709.59789329,54008189.93098437,{"$f":"BQ4/(1+B5)^A5","v":12472627.527839778},{"$f":"BR4/(1+B5)^A5","v":11385687.461577343},{"$f":"BS4/(1+B5)^A5","v":13663414.352039574},{"$f":"BT4+BQ5","v":39479468.260355346},36038989.038865387,43248652.461993046]
[4,0.02,7771.3650234626721,7093.6424634500645,8513.8375111141831,34397.696660071888,31397.954019156292,37684.036103860635,2920.1932367695563,2665.5348497694404,146.82628308393913,12925.389663711398,11798.218063673728,649.88402063204694,2338.1428786647866,2134.2442426268804,2561.5220849361531,10349.112317514464,9446.6140548978838,11337.835682623681,761609592.8397522,695191402.2862047,834373408.11644435,3371044297.7274842,3077063412.197825,3693112253.3775644,286184881.98080999,261227841.63450956,313526329.53420424,1266714499.8792193,1156249388.4382548,1387733499.2891674,229142761.97871965,209160280.56077459,251034378.93707463,1014234075.3005955,925787408.30518317,1111130977.8728616,390.60142934891167,356.54434729949395,427.91234080936601,1728.8841073826961,1578.1402967488887,1894.0300515833278,146.82628308393913,134.02912670703768,160.84608571504327,649.88402063204694,593.24111403389247,711.93861679151598,117.57694423575559,107.33057944427199,128.80225147058658,520.42029293814653,475.06772657409056,570.10586452229813,38279735.242252156,34942071.869774275,41936280.520988174,169434162.09578049,154660961.777264,185618800.82295966,14389274.643530732,13135127.26680954,15763243.842163397,63689957.022002921,58138836.864702828,69771433.773147762,11522779.892127169,10518615.283545662,12622882.853036789,51002248.152482517,46557604.322411045,55871535.315029837]
[5,0.02,7038.7647361847294,6424.9305330645066,7711.2449437017649,41436.461396256615,37822.884552220799,45395.281047562399,2644.9089851991334,2414.2570381115383,132.98508828193266,15570.298648910531,14212.475101785267,782.86910891397963,2117.7280429911079,1933.0507662492798,2320.0494723864367,12466.840360505572,11379.664821147164,13657.885155010117,689813273.29698122,629656271.77947903,755717702.63385403,4060857571.0244656,3706719683.977304,4448829956.0114183,259206464.91755792,236602104.55374536,283970456.35201591,1525920964.7967772,1392851492.9920001,1671703955.6411834,207541659.37364942,189442910.29656279,227369571.32982659,1221775734.6742449,1115230318.6017461,1338500549.2026882,353.77974892491244,322.93320041984941,387.57339097748206,2082.6638563076085,1901.073497168738,2281.60344256081,132.98508828193266,121.39430947316164,145.6832554726582,782.86910891397963,714.63542350705416,857.62187226417416,106.49306091997776,97.212612639574587,116.66016753237086,626.91335385812431,572.28033921366512,686.76603205466904,34671135.601039819,31648111.051745776,37982981.317529142,204105297.69682032,186309072.82900977,223601782.1404888,13032809.375750164,11896889.456586415,14277255.610709088,76722766.39775309,70035726.321289241,84048689.383856848,10436536.763188211,9527033.9390551429,11432933.90886917,61438784.91567073,56084638.26146619,67304469.223899007]
[9,0.02,3885.8971052259599,3547.0171110231022,4257.1538512112847,61657.780983499782,56280.750172738146,67548.535811213864,1460.1772547298426,1332.8410292562464,73.417195908878654,23168.727048418699,21148.274913708869,1164.9154013070845,1169.1360033117905,1067.1810549665399,1280.8317746977561,18550.756667019603,16933.0308999628,20323.040703989354,380825827.01920742,347614897.71307409,417209743.91092855,6042588056.084178,5515628090.35009,6619894021.2922182,143100343.51637658,130621134.19550428,156771822.28228876,2270582416.4336104,2072573994.1007571,2487508655.2512908,114577708.39077675,104585915.89836514,125524121.37103891,1818011918.0327654,1659471499.5792856,1991699361.5793943,195.3115004920665,178.28201903691436,213.96798650189754,3099.0202248801679,2828.812339959014,3395.0438964202308,73.417195908878654,67.018264347950904,80.427484358278036,1164.9154013070845,1063.3831398940163,1276.1481020553697,58.791718812284053,53.668253479989779,64.404682398141446,932.85200920432715,851.55765302842269,1021.9132658649124,19140924.653209131,17472000.80287227,20969298.262075704,303710290.8623243,277229368.06490356,332721213.30283272,7195034.6579761254,6567926.3383934051,7882057.1971976021,114164080.80223365,104213712.48966001,125065111.91730805,5761708.1287248489,5259598.096075966,6311789.9867179831,91421395.953588843,83454383.553531334,100149580.41259684]
[16,0.02,641.02603178729134,585.12365144793171,702.26935146582309,73699.044254669556,67271.923048554614,80740.215601028744,240.87401337691978,219.86835288005892,12.111060196402713,27693.391050234466,25278.361042419718,1392.4139069625635,192.86321601637758,176.0445061563197,211.28879321518573,22173.568603225485,20239.914147997133,24291.965301728666,62821856.082584247,57343309.006170861,68823826.087042809,7222656369.635829,6592785407.437746,7912705495.6291571,23606143.669716921,21547546.178794276,25861420.519479863,2714008699.6870184,2477330842.5287876,2973298869.064045,18900987.79050152,17252719.985561732,20706731.86581571,2173054862.9129124,1983552789.8674412,2380662051.887958,32.219009596130512,29.409789324726372,35.296624074880761,3704.2336758872361,3381.2563881691785,4058.068363436229,12.111060196402713,11.05547853916749,13.267492614636147,1392.4139069625635,1271.053220479849,1525.3694497059535,9.6984097086639753,8.8532317325041117,10.624336380569384,1115.030421347881,1017.8599384356564,1221.4846172548255,3157528.5302035059,2882219.2247414934,3459141.0143683939,363022441.1230588,331370009.42633802,397698960.82109958,1186908.5543134247,1083459.4030061793,1300241.2855052261,136459397.48608696,124565803.15101232,149489311.3389127,950463.89496674598,867634.73273374769,1041206.5937667997,109275251.21298607,99752346.072976738,119707979.12577768]
[19,0.02,220.02214344609175,200.83452713086865,241.04295352123717,{"$f":"F20+C21","v":74697.393908359387},68183.208964915961,81833.947101882237,82.676231690444709,75.466367788140928,4.1569316871383872,{"$f":"L20+I21","v":28068.534142578523},25620.789404249481,1411.2759689589902,66.19727760745721,60.42451892074638,72.521568335884965,{"$f":"R20+O21","v":22473.938502997895},20514.090176800713,24621.031647048188,21562617.967344325,19682192.507301893,23622700.14777958,{"$f":"X20+U21","v":7320496668.0856905},6682093282.3895941,8019893409.2744598,8102439.0136327045,7395857.6737412801,8876527.4623742811,{"$f":"AD20+AA21","v":2750773486.433517},2510889519.0859399,3013576079.2540312,6487467.9665029496,5921725.863323628,7107261.3325507492,{"$f":"AJ20+AG21","v":2202491724.5680161},2010422598.8434803,2412911223.6254086,11.058670318404651,10.094449467960859,12.115013276002431,{"$f":"AP20+AM21","v":3754.412351132049},3427.0599149082823,4113.0401909037128,4.1569316871383872,3.7946198194600731,4.5538589986562084,{"$f":"AV20+AS21","v":1411.2759689589902},1288.2712937306017,1546.0325678951212,3.3288272024913712,3.0387331022726332,3.6466370275596542,{"$f":"BB20+AY21","v":1130.1349623397505},1031.6481785318308,1238.0312191403243,1083772.203869079,989276.59761496843,1187295.9641616712,{"$f":"BH20+BE21","v":367940053.44818574},335858848.29120582,403086311.82169801,407387.76780471939,371880.46719660319,446287.45237742673,{"$f":"BN20+BK21","v":138307917.96014079},126253209.38124341,151514338.98635164,326231.84249730565,297802.03011739964,357377.85233469697,{"$f":"BT20+BQ21","v":110755526.97922763},101103621.67178333,121329579.79526743]
[25,0.02,15.18599328079897,13.861658339443764,16.63685579653627,75086.518834702409,68538.399216919322,82260.248837086605,5.7063379133950258,5.2087109788465655,0.28691265197628085,28214.752982477905,25754.257083215758,1418.6278005121039,4.5689556387779389,4.1705181303753189,5.0054600514860814,22591.013131804164,20620.955268223246,24749.291237173926,1488258.2563729794,1358470.7361080281,1630445.7365056258,7358631703.0275784,6716902650.1637497,8061671847.1673727,559232.73217841808,510464.27954965725,612660.54538492777,2765103230.40836,2523969623.3311892,3029274854.1176829,447766.95384231035,408719.26690051286,490545.27490067139,2213965276.5254655,2020895595.3532794,2425480924.5619283,0.76327268937369797,0.69672188168359239,0.83618179208966903,3773.9704019977576,3444.9126721088592,4134.4664599820526,0.28691265197628085,0.26190577993176473,0.31430869217144469,1418.6278005121039,1294.9823507843159,1554.0863938404298,0.229756636028594,0.20973425560941336,0.25169196395726373,1136.0222317740449,1037.0223957632329,1244.4805580228742,74802.277389434603,68280.162755133948,81947.517880156083,369856782.24828714,337608454.84057629,405186129.80985868,28118.023975518416,25667.299607467357,30802.891686077142,139028412.41882193,126910906.63452804,152303630.32455155,22516.618057402859,20554.384015803276,24666.324849211338,111332491.36878516,101630305.90101241,121961628.13498576]
[36,0.02,1.7733098751898112E-2,1.6186636702205614E-2,1.9427310502902084E-2,75107.68747960536,68557.721793831355,82283.439924172344,6.6634464969689746E-3,6.082353946170219E-3,3.3503573303284663E-4,28222.707380899614,25761.517810326219,1419.0277448513082,5.3352941778220132E-3,4.8700278266313101E-3,5.8450122919462884E-3,22597.382066499853,20626.76879755457,24756.268640920036,1737.8797778054359,1586.3233487286236,1903.9159783919217,7360706273.322093,6718796302.0370245,8063944620.912982,653.03132180050125,596.08306886425464,715.42043722879123,2765882777.6468372,2524681189.3690257,3030128877.5122337,522.86969074073897,477.27264115902949,572.82310358252357,2214589445.0911889,2021465333.0626292,2426164724.3332825,8.9129434769370124E-4,8.1358115350446117E-4,9.764322964908558E-4,3775.0343724754671,3445.8838735203676,4135.6320627255636,3.3503573303284663E-4,3.0583452615478364E-4,3.670268367564385E-4,1419.0277448513082,1295.3474365808713,1554.5245271236113,2.6829309352786781E-4,2.4491241353834524E-4,2.9390757452505052E-4,1136.3425029971554,1037.3147566183241,1244.831406183506,87.348660524623298,79.732609289602053,95.692352826149119,369961053.52107841,337703634.55602533,405300361.25159627,32.834183885525441,29.972406165178249,35.969377176261276,139067607.77824974,126946685.78581312,152346568.27823225,26.293269342846024,24.001915106701468,28.80354062519709,111363878.60064144,101658957.85998431,121996011.9689661]
[39,0.02,1.8550902878142833E-3,1.6933122044124271E-3,2.0323247243197408E-3,75107.701873213751,68557.734932206848,82283.455692939198,6.9707472184319318E-4,6.3628561992762334E-4,3.5048670461695054E-5,28222.712789488425,25761.522747253599,1419.0280167932403,5.5813439886530304E-4,5.0946207704403773E-4,6.1145689688239335E-4,22597.386397053477,20626.772750460623,24756.273385201854,181.80262470204912,165.9480431892656,199.17196028422455,7360707683.9250183,6718797589.624568,8063946166.2842331,68.314741809068451,62.357286070053064,74.841375631820767,2765883307.6995506,2524681673.1979599,3030129458.2049689,54.698307309757645,49.928320686694292,59.924020666598516,2214589869.4942603,2021465720.4554696,2426165189.2825589,9.3239851146341388E-5,8.5110138804889854E-5,1.0214627997458697E-4,3775.0350959216048,3445.8845338882306,4135.6328552765053,3.5048670461695054E-5,3.1993881446540442E-5,3.8395315435842188E-5,1419.0280167932403,1295.347684820757,1554.5248250320949,2.8066606917074948E-5,2.56207133381868E-5,3.074618230263417E-5,1136.3427207653965,1037.3149554089259,1244.8316447425188,9.1376952251772234,8.3409668656697455,10.010543381589514,369961124.42027271,337703699.27342021,405300438.92320192,3.4348410555051343,3.1354655132395095,3.7628190758972,139067634.42911273,126946710.11382726,152346597.47387013,2.7505846144108221,2.5108820644569456,3.0131884571357221,111363899.94237238,101658977.34186797,121996035.348235]
[44,0.02,2.8995391812287563E-5,2.6466771536664967E-5,3.1765597641547028E-5,75107.703347082876,68557.736277543299,82283.457307621051,1.089540213490041E-5,9.9452576381407533E-6,5.4781696568201578E-7,28222.713343314248,25761.523252782492,1419.0280446394067,8.7237401248446387E-6,7.9629830604086297E-6,9.5571802719746857E-6,22597.386840491221,20626.773155228213,24756.273871004327,2.8416074249136054,2.5937974902690488,3.1130932356218679,7360707828.3671932,6718797721.4702797,8063946324.5263433,1.0677715895127933,0.97465549457563661,1.1697840393375412,2765883361.9756088,2524681722.7408199,3030129517.6664376,0.85494429157084428,0.78038855054648137,0.93662312266365988,2214589912.9520626,2021465760.1235175,2426165236.8921905,1.4573554906014331E-6,1.3302866378291437E-6,1.5965645604885409E-6,3775.0351700006613,3445.8846015082304,4135.6329364317189,5.4781696568201578E-7,5.0007006895137665E-7,6.0012562306620755E-7,1419.0280446394067,1295.3477102398936,1554.5248555371707,4.3868606813789754E-7,4.0045631559330322E-7,4.8056830896747672E-7,1136.3427430643139,1037.3149757645813,1244.8316691703592,0.14282380488739188,0.13037079863555107,0.156466577130907,369961131.68017095,337703705.90031791,405300446.87657803,5.3687177854102021E-2,4.900788477385231E-2,5.8813532764994889E-2,139067637.15809378,126946712.60495441,152346600.46342966,4.2992127731777581E-2,3.9245534156266991E-2,4.7096672594762225E-2,111363902.1277117,101658979.33676361,121996037.74221304]
[50,0.02,1.0263134715575397E-7,9.3681107510345061E-8,1.1243669684705003E-7,75107.7033667535,68557.736295498486,82283.457329170997,3.8565086691969996E-8,3.5201979535965123E-8,1.9390389185531429E-9,28222.713350705748,25761.5232595294,1419.0280450110486,3.0878327392357952E-8,2.8185571147269487E-8,3.3828350817714744E-8,22597.386846409452,20626.773160630339,24756.273877487969,1.0058080952818408E-2,9.1809392471363261E-3,1.1019025183785941E-2,7360707830.2949543,6718797723.2299261,8063946326.6382809,3.7794570046092079E-3,3.449865656882236E-3,4.1405376625272654E-3,2765883362.6999903,2524681723.4020319,3030129518.4600253,3.026138944942748E-3,2.7622433511510737E-3,3.3152472461318535E-3,2214589913.5320616,2021465760.6529372,2426165237.5275998,5.1584182153343229E-9,4.7086485544867093E-9,5.6511590781344176E-9,3775.0351709893384,3445.8846024107038,4135.6329375148362,1.9390389185531429E-9,1.7700352242524669E-9,2.1241893041731548E-9,1419.0280450110486,1295.3477105791437,1554.5248559442989,1.552761985177715E-9,1.4174449309891213E-9,1.7010072934690783E-9,1136.3427433619206,1037.3149760362528,1244.8316694963792,5.055354863420673E-4,4.6145714396133653E-4,5.5382509399267766E-4,369961131.77706331,337703705.98876214,405300446.9827258,1.9002976141271001E-4,1.7346705532231984E-4,2.0817487612298928E-4,139067637.19451544,126946712.63820161,152346600.50332904,1.5217383557944325E-4,1.389124887975455E-4,1.6670217758207921E-4,111363902.15687777,101658979.36338799,121996037.77416366]

{"sheet":"Chester NPV 3%","index":88,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU16","v":9287.5005875915904},{"$f":"'WTP Values '!CV16","v":8477.559392532834},{"$f":"'WTP Values '!CW16","v":10174.823939990431},{"$f":"C3","v":9287.5005875915904},{"$f":"D3","v":8477.559392532834},{"$f":"E3","v":10174.823939990431},{"$f":"'WTP Values '!CC16","v":3489.9012362044291},{"$f":"'WTP Values '!CD16","v":3185.560890363246},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"I3","v":3489.9012362044291},{"$f":"J3","v":3185.560890363246},{"$f":"K3","v":175.47099979205134},{"$f":"'WTP Values '!CI16","v":2794.2971786694638},{"$f":"'WTP Values '!CJ16","v":2550.6194339883364},{"$f":"'WTP Values '!CK16","v":3061.2560080691242},{"$f":"O3","v":2794.2971786694638},{"$f":"P3","v":2550.6194339883364},{"$f":"Q3","v":3061.2560080691242},{"$f":"'WTP Values '!BH16","v":910193964.59425163},{"$f":"'WTP Values '!BI16","v":830818078.64236665},{"$f":"'WTP Values '!BJ16","v":997153459.49603307},{"$f":"U3","v":910193964.59425163},{"$f":"V3","v":830818078.64236665},{"$f":"W3","v":997153459.49603307},{"$f":"'WTP Values '!AV16","v":342017425.70731908},{"$f":"'WTP Values '!AW16","v":312191452.25464821},{"$f":"'WTP Values '!AX16","v":374692986.49375719},{"$f":"AA3","v":342017425.70731908},{"$f":"AB3","v":312191452.25464821},{"$f":"AC3","v":374692986.49375719},{"$f":"'WTP Values '!BB16","v":273846811.99435884},{"$f":"'WTP Values '!BC16","v":249965896.9491393},{"$f":"'WTP Values '!BD16","v":300009320.73641503},{"$f":"AG3","v":273846811.99435884},{"$f":"AH3","v":249965896.9491393},{"$f":"AI3","v":300009320.73641503},{"$f":"'WTP Values '!CX16","v":466.80486550813691},{"$f":"'WTP Values '!CY16","v":426.10349984191748},{"$f":"'WTP Values '!CZ16","v":511.39485852305091},{"$f":"AM3","v":466.80486550813691},{"$f":"AN3","v":426.10349984191748},{"$f":"AO3","v":511.39485852305091},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"'WTP Values '!CG16","v":160.17721330651881},{"$f":"'WTP Values '!CH16","v":192.22596173003546},{"$f":"AS3","v":175.47099979205134},{"$f":"AT3","v":160.17721330651881},{"$f":"AU3","v":192.22596173003546},{"$f":"'WTP Values '!CL16","v":140.51533229747136},{"$f":"'WTP Values '!CM16","v":128.26997787977601},{"$f":"'WTP Values '!CN16","v":153.93061355432013},{"$f":"AY3","v":140.51533229747136},{"$f":"AZ3","v":128.26997787977601},{"$f":"BA3","v":153.93061355432013},{"$f":"'WTP Values '!BK16","v":45747827.116845123},{"$f":"'WTP Values '!BL16","v":41759010.423833929},{"$f":"'WTP Values '!BM16","v":50117737.206293538},{"$f":"BE3","v":45747827.116845123},{"$f":"BF3","v":41759010.423833929},{"$f":"BG3","v":50117737.206293538},{"$f":"'WTP Values '!AY16","v":17196515.194349028},{"$f":"'WTP Values '!AZ16","v":15697692.984472366},{"$f":"'WTP Values '!BA16","v":18838535.573150881},{"$f":"BK3","v":17196515.194349028},{"$f":"BL3","v":15697692.984472366},{"$f":"BM3","v":18838535.573150881},{"$f":"'WTP Values '!BE16","v":13770788.618951771},{"$f":"'WTP Values '!BF16","v":12570718.95756248},{"$f":"'WTP Values '!BG16","v":15085513.492254259},{"$f":"BQ3","v":13770788.618951771},{"$f":"BR3","v":12570718.95756248},{"$f":"BS3","v":15085513.492254259}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":8754.3600599411729},{"$f":"D3/(1+B4)^A4","v":7990.9128028398854},{"$f":"E3/(1+B4)^A4","v":9590.7474219911692},{"$f":"F3+C4","v":18041.860647532762},{"$f":"G3+D4","v":16468.47219537272},{"$f":"H3+E4","v":19765.571361981602},{"$f":"I3/(1+B4)^A4","v":3289.5666285271272},{"$f":"J3/(1+B4)^A4","v":3002.6966635528761},{"$f":"K3/(1+B4)^A4","v":165.39824657559745},{"$f":"L3+I4","v":6779.4678647315559},{"$f":"M3+J4","v":6188.2575539161226},{"$f":"N3+K4","v":340.86924636764877},{"$f":"O3/(1+B4)^A4","v":2633.8930895178282},{"$f":"P3/(1+B4)^A4","v":2404.2034442344579},{"$f":"Q3/(1+B4)^A4","v":2885.5273900170837},{"$f":"R3+O4","v":5428.1902681872925},{"$f":"S3+P4","v":4954.8228782227943},{"$f":"T3+Q4","v":5946.7833980862079},{"$f":"U3/(1+B4)^A4","v":857945107.54477489},{"$f":"V3/(1+B4)^A4","v":783125722.1626606},{"$f":"W3/(1+B4)^A4","v":939912771.69953167},{"$f":"X3+U4","v":1768139072.1390266},{"$f":"Y3+V4","v":1613943800.8050272},{"$f":"Z3+W4","v":1937066231.1955647},{"$f":"AA3/(1+B4)^A4","v":322384226.32417673},{"$f":"AB3/(1+B4)^A4","v":294270385.76175719},{"$f":"AC3/(1+B4)^A4","v":353184076.25012463},{"$f":"AD3+AA4","v":664401652.03149581},{"$f":"AE3+AB4","v":606461838.01640534},{"$f":"AF3+AC4","v":727877062.74388182},{"$f":"AG3/(1+B4)^A4","v":258126884.71520299},{"$f":"AH3/(1+B4)^A4","v":235616831.88720831},{"$f":"AI3/(1+B4)^A4","v":282787558.42814124},{"$f":"AJ3+AG4","v":531973696.70956182},{"$f":"AK3+AH4","v":485582728.83634758},{"$f":"AL3+AI4","v":582796879.16455626},{"$f":"AM3/(1+B4)^A4","v":440.00835659170224},{"$f":"AN3/(1+B4)^A4","v":401.64341581856678},{"$f":"AO3/(1+B4)^A4","v":482.0387015958629},{"$f":"AP3+AM4","v":906.81322209983909},{"$f":"AQ3+AN4","v":827.74691566048432},{"$f":"AR3+AO4","v":993.43356011891387},{"$f":"AS3/(1+B4)^A4","v":165.39824657559745},{"$f":"AT3/(1+B4)^A4","v":150.9823859991694},{"$f":"AU3/(1+B4)^A4","v":181.19140515603306},{"$f":"AV3+AS4","v":340.86924636764877},{"$f":"AW3+AT4","v":311.15959930568818},{"$f":"AX3+AU4","v":373.41736688606852},{"$f":"AY3/(1+B4)^A4","v":132.44917739416661},{"$f":"AZ3/(1+B4)^A4","v":120.90675641415403},{"$f":"BA3/(1+B4)^A4","v":145.094366626751},{"$f":"BB3+AY4","v":272.964509691638},{"$f":"BC3+AZ4","v":249.17673429393005},{"$f":"BD3+BA4","v":299.0249801810711},{"$f":"BE3/(1+B4)^A4","v":43121714.692096449},{"$f":"BF3/(1+B4)^A4","v":39361872.394979671},{"$f":"BG3/(1+B4)^A4","v":47240774.065692849},{"$f":"BH3+BE4","v":88869541.808941573},{"$f":"BI3+BF4","v":81120882.818813592},{"$f":"BJ3+BG4","v":97358511.271986395},{"$f":"BK3/(1+B4)^A4","v":16209364.873549843},{"$f":"BL3/(1+B4)^A4","v":14796581.190001288},{"$f":"BM3/(1+B4)^A4","v":17757126.565322727},{"$f":"BN3+BK4","v":33405880.06789887},{"$f":"BO3+BL4","v":30494274.174473654},{"$f":"BP3+BM4","v":36595662.138473608},{"$f":"BQ3/(1+B4)^A4","v":12980289.017769603},{"$f":"BR3/(1+B4)^A4","v":11849108.264268527},{"$f":"BS3/(1+B4)^A4","v":14219543.304980922},{"$f":"BT3+BQ4","v":26751077.636721373},{"$f":"BU3+BR4","v":24419827.221831009},{"$f":"BV3+BS4","v":29305056.797235183}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":8011.4795918295904},{"$f":"D4/(1+B5)^A5","v":7312.8172021373002},{"$f":"E4/(1+B5)^A5","v":8776.8925101980367},{"$f":"F4+C5","v":26053.340239362351},23781.28939751002,28542.463872179636,{"$f":"I4/(1+B5)^A5","v":3010.419462983094},{"$f":"J4/(1+B5)^A5","v":2747.8928072179751},{"$f":"K4/(1+B5)^A5","v":151.36282582529529},{"$f":"L4+I5","v":9789.8873277146504},8936.1503611340977,492.23207219294409,{"$f":"O4/(1+B5)^A5","v":2410.3852925001652},{"$f":"P4/(1+B5)^A5","v":2200.1867293793034},{"$f":"Q4/(1+B5)^A5","v":2640.6663238092256},{"$f":"R4+O5","v":7838.5755606874573},7155.0096076020982,8587.449721895433,{"$f":"U4/(1+B5)^A5","v":785141309.35245025},{"$f":"V4/(1+B5)^A5","v":716670972.86207867},{"$f":"W4/(1+B5)^A5","v":860153333.54033685},{"$f":"X4+U5","v":2553280381.491477},2330614773.6671057,2797219564.7359018,{"$f":"AA4/(1+B5)^A5","v":295027235.82759166},{"$f":"AB4/(1+B5)^A5","v":269299089.12450886},{"$f":"AC4/(1+B5)^A5","v":323213461.59665191},{"$f":"AD4+AA5","v":959428887.85908747},875760927.1409142,1051090524.3405337,{"$f":"AG4/(1+B5)^A5","v":236222665.60193259},{"$f":"AH4/(1+B5)^A5","v":215622778.50479427},{"$f":"AI4/(1+B5)^A5","v":258790675.46435773},{"$f":"AJ4+AG5","v":768196362.31149435},701205507.34114182,841587554.628914,{"$f":"AM4/(1+B5)^A5","v":402.66997758058716},{"$f":"AN4/(1+B5)^A5","v":367.56062202047428},{"$f":"AO4/(1+B5)^A5","v":441.13369725088052},{"$f":"AP4+AM5","v":1309.4831996804262},1195.3075376809586,1434.5672573697943,{"$f":"AS4/(1+B5)^A5","v":151.36282582529529},{"$f":"AT4/(1+B5)^A5","v":138.17027125637912},{"$f":"AU4/(1+B5)^A5","v":165.81580317502272},{"$f":"AV4+AS5","v":492.23207219294409},449.3298705620673,539.23317006109119,{"$f":"AY4/(1+B5)^A5","v":121.20975998045863},{"$f":"AZ4/(1+B5)^A5","v":110.64680969185719},{"$f":"BA4/(1+B5)^A5","v":132.7818994376006},{"$f":"BB4+AY5","v":394.17426967209661},359.82354398578724,431.8068796186717,{"$f":"BE4/(1+B5)^A5","v":39462477.537478663},{"$f":"BF4/(1+B5)^A5","v":36021689.218789019},{"$f":"BG4/(1+B5)^A5","v":43232000.367605858},{"$f":"BH4+BE5","v":128332019.34642023},117142572.0376026,140590511.63959226,{"$f":"BK4/(1+B5)^A5","v":14833865.067441221},{"$f":"BL4/(1+B5)^A5","v":13540967.862971528},{"$f":"BM4/(1+B5)^A5","v":16250286.270333512},{"$f":"BN4+BK5","v":48239745.135340095},44035242.03744518,52845948.408807121,{"$f":"BQ4/(1+B5)^A5","v":11878803.230605269},{"$f":"BR4/(1+B5)^A5","v":10843612.598817935},{"$f":"BS4/(1+B5)^A5","v":13012896.455364352},{"$f":"BT4+BQ5","v":38629880.86732664},35263439.820648946,42317953.252599537]
[4,0.03,7118.0958519814612,6497.3433678740384,7798.1553162591745,33171.436091343814,30278.632765384056,36340.61918843881,2674.7187016537828,2441.467168273854,134.48391028169323,12464.606029368433,11377.617529407951,626.71598247463726,2141.5961128728663,1954.8374120494921,2346.1978265716334,9980.1716735603241,9109.84701965159,10933.647548467066,697587884.14321721,636752877.0050931,764235096.07209289,3250868265.6346941,2967367650.6721988,3561454660.8079948,262127877.81518269,239268752.7026189,287170974.34062016,1221556765.6742702,1115029679.843533,1338261498.6811538,209880778.81143606,191578045.93710312,229932163.27143434,978077141.12293041,892783553.27824497,1071519717.9003483,357.76705966485252,326.57285198902559,391.94157640656812,1667.2502593452787,1521.8803896699842,1826.5088337763625,134.48391028169323,122.76249641829025,147.32519346074486,626.71598247463726,572.09236698035761,686.5583635218361,107.6933018236069,98.308257304407235,117.97499784795164,501.86757149570349,458.13180129019446,549.78187746662331,35061900.170713603,32004804.314938255,38411072.382104106,163393919.51713383,149147376.35254085,179001584.02169636,13179696.982950512,12030974.562492788,14438168.876113474,61419442.118290603,56066216.599937968,67284117.284920603,10554162.815131824,9634409.3466651198,11561789.956459206,49184043.68245846,44897849.167314067,53879743.209058747]
[5,0.03,6140.1320100076891,5604.665464288335,6726.7572777972337,39311.568101351506,35883.298229672393,43067.376466236041,2307.2358478031592,2106.0310261385566,116.00700236732038,14771.841877171591,13483.648555546508,742.72298484195767,1847.3596195671144,1686.2599236766976,2023.8508551037246,11827.531293127438,10796.106943328288,12957.498403570791,601745436.74190176,549268625.18648255,659235907.20646286,3852613702.376596,3516636275.8586812,4220690568.0144577,226113810.03535542,206395327.90992126,247716205.08637834,1447670575.7096255,1321425007.7534542,1585977703.7675321,181045003.47613448,165256905.32049808,198341503.85039312,1159122144.5990648,1058040458.5987431,1269861221.7507415,308.61300843019512,281.70461086712294,338.09224677368269,1975.8632677754738,1803.5850005371071,2164.601080550045,116.00700236732038,105.89600780334665,127.08400604033493,742.72298484195767,677.98837478370422,813.64236956217098,92.897188172378435,84.801566328280344,101.76626948134594,594.76475966808198,542.93336761847479,651.54814694796926,30244703.084458176,27607625.344561938,33133728.454418961,193638622.601592,176755001.69710279,212135312.47611532,11368922.393014576,10378024.342308704,12454491.302957516,72788364.511305183,66444240.942246675,79738608.587878123,9104113.556153411,8310726.1347862277,9973301.5796463136,58288157.23861187,53208575.302100293,63853044.788705058]
[9,0.03,2529.6530898029591,2309.0479628028666,2771.3349329297253,54465.239719410703,49715.453602956681,59668.822603873959,950.5506203753597,867.65689789878411,47.793348986466455,20466.034498118141,18681.273384382715,1029.0249758096711,761.08770332599397,694.71676165710301,833.79975553768054,16386.762428509453,14957.748599312526,17952.304901571755,247911152.53678024,226291400.99433616,271596465.1665197,5337704370.0023184,4872215661.222477,5847666085.8629036,93155895.878261417,85032142.324831471,102055796.6131148,2005713044.5033383,1830802822.0334895,2197334270.732626,74588144.308678731,68083656.910619035,81714073.448835224,1605936077.3119369,1465889812.9386656,1759362426.7219222,127.14447328761133,116.05856977183549,139.28952916574184,2737.5114178787894,2498.8239887894438,2999.0031546210562,47.793348986466455,43.627753100571965,52.356927834857522,1029.0249758096711,939.3367179951947,1127.2820913635717,38.272411523277619,34.937122513461453,41.926355591642235,824.03238477953505,752.22122767447001,902.70441313275842,12460417.216286676,11373976.103635291,13650657.416616064,268281691.83537668,244889837.87717637,293908414.36738563,4683845.4958859049,4275608.6189649627,5131085.5133245112,100846542.4648321,92056910.616326511,110475939.81583589,3750774.2422644822,3423909.129494736,4108868.1994733596,80756851.230631933,73719211.644919768,88466870.165668264]
[16,0.03,171.74081481207716,156.76370019685982,188.14884990241777,60187.252579981374,54938.463110502104,65937.513829202348,64.533883606983252,58.906141408529415,3.2447408423789277,22616.156543048382,20643.891874780707,1137.1323517390733,51.671046452792446,47.165053260283969,56.607544324311277,18108.324030773558,16529.180769470528,19838.339371499376,16830949.472595144,15363161.750673471,18438970.3140723,5898473278.9141912,5384081225.6928215,6462010587.420392,6324451.968205574,5772921.7760924567,6928675.6106139412,2216429382.0130463,2023143429.4890599,2428181964.0665421,5063867.7416005181,4622271.2356682857,5547654.582474784,1774652618.999321,1619893364.6539674,1944197644.2656333,8.6319723163967925,7.8793386408932031,9.4565129622490698,3025.1090786943546,2761.3456094380717,3314.0726321086954,3.2447408423789277,2.9619341466683005,3.5545670209332734,1137.1323517390733,1038.0216188322181,1245.7121700248165,2.5983543618397151,2.3719180751850049,2.8464244763183668,910.60363513161633,831.24813659696224,997.54079479287077,845950.8595268277,772191.22715501406,926757.52137727977,296466848.07165027,270617491.12859279,324785864.56321687,317991.20802765101,290275.57612485864,348354.80425398453,111441285.38528241,101728231.79593931,122082328.61842768,254644.01705485585,232452.79999548814,278955.39328199066,89241010.00238128,81464009.598191798,97761028.631328791]
[19,0.03,34.806742869916626,31.771328266139623,38.132162392439426,{"$f":"F20+C21","v":60386.999174545672},55120.790271927799,66156.344117624583,13.079094189481133,11.93851863174838,0.65761222982306422,{"$f":"L20+I21","v":22691.213968964341},20712.403842411419,1140.9062125666123,10.472180591840246,9.5589501137104289,11.472661533309283,{"$f":"R20+O21","v":18168.421076300059},16584.037029361309,19904.177909751346,3411131.6590072522,3113654.8484980497,3737029.541930458,{"$f":"X20+U21","v":5918048851.8152132},5401949658.6846848,6483456401.1690826,1281777.8563083264,1169999.1297261638,1404235.9742591768,{"$f":"AD20+AA21","v":2223785162.5508113},2029857741.7899673,2436240499.0139589,1026295.0167205094,936796.57075671433,1124344.1857115002,{"$f":"AJ20+AG21","v":1780542251.803355},1625269389.7967825,1950649955.0449953,1.7494434343159613,1.5969070273636663,1.9165532403185643,{"$f":"AP20+AM21","v":3035.1486669917567},2770.5098320642392,3325.0712189194624,0.65761222982306422,0.60029574422084075,0.72040475903698553,{"$f":"AV20+AS21","v":1140.9062125666123},1041.4665556678101,1249.8463803950124,0.52660896162885407,0.48071707731100349,0.57688537785418348,{"$f":"BB20+AY21","v":913.62570321611156},834.0068434228391,1000.8513857927516,171449.01798884812,156500.13958184549,187826.11917054813,{"$f":"BH20+BE21","v":297450748.16286695},271515603.60200465,325863748.4610225,64447.337255408638,58830.204984472693,70601.132948135506,{"$f":"BN20+BK21","v":111811131.42901066},102065842.61885044,122487489.65091717,51608.750282741428,47111.252195282716,56535.941422934971,{"$f":"BT20+BQ21","v":89537178.826830715},81734368.483159482,98085473.288845956]
[25,0.03,0.64363262484423422,0.58750292962336703,0.70512497717345801,60426.76750870682,55157.090502717947,66199.91189936093,0.2418534752080029,0.22076239975747011,1.2160307190837777E-2,22706.157446732323,20726.04415917736,1141.6575653433372,0.19364745237321682,0.1767603528843856,0.21214795317764298,18180.386033168579,16594.958577630641,19917.28596296045,63077.307508531158,57576.483110974201,69103.683219725179,5921946229.5213108,5405507155.2002411,6487726132.4722681,23702.132923100478,21635.164592834659,25966.580366078921,2225249653.7932272,2031194520.6012769,2437844904.3923697,18977.84454997932,17322.874422195709,20790.931291169665,1781714841.9341061,1626339723.7606959,1951934570.9441795,3.2350021197142573E-2,2.9529377841976227E-2,3.5440150126374491E-2,3037.147488063637,2772.3343731460009,3327.2609707725287,1.2160307190837777E-2,1.1100433240181784E-2,1.3321441990195727E-2,1141.6575653433372,1042.152421674891,1250.6694765777186,9.7378461841835604E-3,8.8892314754491983E-3,1.0667537935687211E-2,914.22737862241354,834.55608520162093,1001.5105043596604,3170.3679338092857,2893.9391428840563,3473.2068595976448,297646636.69700712,271694412.34232306,326078348.60040587,1191.7348600225296,1087.8650552220201,1305.5284341373956,111884765.53069456,102133058.88379471,122568154.75243875,954.32874985038916,871.16278082876943,1045.440434115824,89596144.241507813,81788195.295597911,98150068.250202283]
[36,0.03,2.6986367190788621E-5,2.4632949251628135E-5,2.9564631771120279E-5,60427.300855311776,55157.577337413415,66200.496201644783,1.0140484550345782E-5,9.2561734004962076E-6,5.0985997654198193E-7,22706.357858776268,20726.227094087531,1141.667641990022,8.1192920519979653E-6,7.4112461108785782E-6,8.8949850306479401E-6,18180.546499259472,16595.105050215254,19917.461759503705,2.644718922138956,2.4140791731354829,2.8973940997082877,5921998498.5743542,5405554865.9914684,6487783395.2855749,0.99378812940451544,0.90712383648464645,1.0887323690555855,2225269294.5815234,2031212448.594883,2437866421.6165524,0.795707149927946,0.7263172062951736,0.87172664095103436,1781730567.9376822,1626354078.372169,1951951799.3632953,1.3563786498037792E-6,1.2381141082647317E-6,1.4859422404799239E-6,3037.174294930333,2772.3588426846945,3327.2903382766281,5.0985997654198193E-7,4.6542135347610418E-7,5.5854428626145848E-7,1141.667641990022,1042.1616200563178,1250.6805153995315,4.0829051019188945E-7,3.7270961007988545E-7,4.4727082599921315E-7,914.23544789516518,834.56345126922679,1001.5193440221037,0.13292786892582525,0.12133770309820062,0.1456253645709015,297649263.82451534,271696810.4069289,326081226.67559242,4.9967315647515935E-2,4.5612240121224112E-2,5.4738477109008324E-2,111885753.06258316,102133960.34390013,122569236.57944864,4.0013301175374015E-2,3.6526300530653227E-2,4.3833451478589733E-2,89596935.046664491,81788917.185218796,98150934.555117071]
[39,0.03,9.2832663021808389E-7,8.4736943692452472E-7,1.0170185112982061E-6,60427.300868220103,55157.57734919605,66200.496215786363,3.4883101474340922E-7,3.1841085540887141E-7,1.7539100041144061E-8,22706.357863626745,20726.227098515017,1141.6676422339024,2.7930232243191679E-7,2.5494565753100666E-7,3.059860343914781E-7,18180.546503143156,16595.10505376026,19917.461763758427,9.0977899600406087E-2,8.3043929849196979E-2,9.9669884500572972E-2,5921998499.8393974,5405554867.1461906,6487783396.6714792,3.4186149576877045E-2,3.1204912034315326E-2,3.7452215936634468E-2,2225269295.05688,2031212449.0287857,2437866422.1373239,2.7372196187457995E-2,2.4985193443138192E-2,2.998725428080691E-2,1781730568.3182912,1626354078.7195866,1951951799.7802668,4.6659204344551152E-8,4.2590923403102125E-8,5.1116170733580184E-8,3037.1742955791269,2772.3588432769193,3327.2903389873959,1.7539100041144061E-8,1.6010418655071498E-8,1.9213832355681074E-8,1141.6676422339024,1042.1616202789421,1250.6805156666987,1.4045126963433373E-8,1.2821149802388242E-8,1.5386043469994555E-8,914.235448090462,834.56345144750424,1001.5193442360459,4.5726970121455759E-3,4.1739971978889852E-3,5.0094887915306079E-3,297649263.88809842,271696810.46496814,326081226.74524909,1.7188675092190604E-3,1.5690536213739514E-3,1.882994685376563E-3,111885753.08648393,102133960.36571774,122569236.60563159,1.3764510347548842E-3,1.2564987812634673E-3,1.5078635821659094E-3,89596935.065803975,81788917.202690348,98150934.576083839]
[44,0.03,1.8701809153286718E-9,1.707086813610809E-9,2.048857103150277E-9,60427.300868622602,55157.577349563442,66200.49621622733,7.0274522480799784E-10,6.4146162098059817E-10,3.5333781345130875E-11,22706.357863777986,20726.227098653071,1141.6676422415069,5.6267466214605481E-10,5.1360640494434476E-10,6.1643092339343027E-10,18180.546503264257,16595.105053870797,19917.46176389109,1.8328153691917327E-4,1.6729798293233948E-4,2.0079216706537329E-4,5921998499.8788433,5405554867.1821957,6487783396.714694,6.8870462643334121E-5,6.2864544710278077E-5,7.5450188760617222E-5,2225269295.0717015,2031212449.0423155,2437866422.1535621,5.5143262354103012E-5,5.0334473257731475E-5,6.0411485390544417E-5,1781730568.3301589,1626354078.7304196,1951951799.7932682,9.3998330597389713E-11,8.5802485377366306E-11,1.0297721067009138E-10,3037.1742955993573,2772.3588432953857,3327.2903390095585,3.5333781345130875E-11,3.2254142497347886E-11,3.8707650316438475E-11,1141.6676422415069,1042.1616202858838,1250.6805156750293,2.8294920715794361E-11,2.5829130494041245E-11,3.0996293678703756E-11,914.23544809655164,834.56345145306307,1001.5193442427169,9.2120277554529509E-6,8.4088182392155509E-6,1.0091976281314408E-5,297649263.89008105,271696810.46677786,326081226.74742109,3.4627825024957429E-6,3.1609716260445388E-6,3.7934285300307277E-6,111885753.08722918,102133960.36639804,122569236.60644802,2.7729598314746705E-6,2.5313073700154804E-6,3.0376998811542621E-6,89596935.066400751,81788917.203235149,98150934.576737612]
[50,0.03,4.1046353386036766E-13,3.7466796948785288E-13,4.4967902305119065E-13,60427.300868623257,55157.577349564046,66200.496216228057,1.5423710402236455E-13,1.4078670230533471E-13,7.7549870371889178E-15,22706.357863778234,20726.2270986533,1141.6676422415196,1.2349469954759372E-13,1.1272529746124865E-13,1.3529301530296602E-13,18180.546503264461,16595.105053870979,19917.461763891311,4.0226261918613405E-8,3.6718223739360157E-8,4.4069459692165711E-8,5921998499.8789082,5405554867.1822548,6487783396.7147655,1.5115550182059961E-8,1.3797383432163306E-8,1.6559655194466602E-8,2225269295.0717258,2031212449.0423377,2437866422.1535892,1.210273195974555E-8,1.1047308631495524E-8,1.3258990922169144E-8,1781730568.3301785,1626354078.7304375,1951951799.7932894,2.0630563940493974E-14,1.883175636823715E-14,2.2601230422298954E-14,3037.1742955993905,2772.3588432954161,3327.2903390095948,7.7549870371889178E-15,7.0790741166185999E-15,8.4954769916067143E-15,1141.6676422415196,1042.1616202858954,1250.6805156750431,6.2101121084656086E-15,5.6689254457831634E-15,6.8030039958452719E-15,914.23544809656164,834.56345145307216,1001.5193442427279,2.0218372647966457E-9,1.8455504607966495E-9,2.2149665917937823E-9,297649263.89008433,271696810.46678084,326081226.74742466,7.6000451684347241E-10,6.9376367463923875E-10,8.325740398273228E-10,111885753.0872304,102133960.36639915,122569236.60644935,6.0860362885261931E-10,5.5556623419010152E-10,6.6670824079427049E-10,89596935.066401735,81788917.203236058,98150934.576738685]

{"sheet":"Chester NPV 4%","index":89,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU16","v":9287.5005875915904},{"$f":"'WTP Values '!CV16","v":8477.559392532834},{"$f":"'WTP Values '!CW16","v":10174.823939990431},{"$f":"C3","v":9287.5005875915904},{"$f":"D3","v":8477.559392532834},{"$f":"E3","v":10174.823939990431},{"$f":"'WTP Values '!CC16","v":3489.9012362044291},{"$f":"'WTP Values '!CD16","v":3185.560890363246},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"I3","v":3489.9012362044291},{"$f":"J3","v":3185.560890363246},{"$f":"K3","v":175.47099979205134},{"$f":"'WTP Values '!CI16","v":2794.2971786694638},{"$f":"'WTP Values '!CJ16","v":2550.6194339883364},{"$f":"'WTP Values '!CK16","v":3061.2560080691242},{"$f":"O3","v":2794.2971786694638},{"$f":"P3","v":2550.6194339883364},{"$f":"Q3","v":3061.2560080691242},{"$f":"'WTP Values '!BH16","v":910193964.59425163},{"$f":"'WTP Values '!BI16","v":830818078.64236665},{"$f":"'WTP Values '!BJ16","v":997153459.49603307},{"$f":"U3","v":910193964.59425163},{"$f":"V3","v":830818078.64236665},{"$f":"W3","v":997153459.49603307},{"$f":"'WTP Values '!AV16","v":342017425.70731908},{"$f":"'WTP Values '!AW16","v":312191452.25464821},{"$f":"'WTP Values '!AX16","v":374692986.49375719},{"$f":"AA3","v":342017425.70731908},{"$f":"AB3","v":312191452.25464821},{"$f":"AC3","v":374692986.49375719},{"$f":"'WTP Values '!BB16","v":273846811.99435884},{"$f":"'WTP Values '!BC16","v":249965896.9491393},{"$f":"'WTP Values '!BD16","v":300009320.73641503},{"$f":"AG3","v":273846811.99435884},{"$f":"AH3","v":249965896.9491393},{"$f":"AI3","v":300009320.73641503},{"$f":"'WTP Values '!CX16","v":466.80486550813691},{"$f":"'WTP Values '!CY16","v":426.10349984191748},{"$f":"'WTP Values '!CZ16","v":511.39485852305091},{"$f":"AM3","v":466.80486550813691},{"$f":"AN3","v":426.10349984191748},{"$f":"AO3","v":511.39485852305091},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"'WTP Values '!CG16","v":160.17721330651881},{"$f":"'WTP Values '!CH16","v":192.22596173003546},{"$f":"AS3","v":175.47099979205134},{"$f":"AT3","v":160.17721330651881},{"$f":"AU3","v":192.22596173003546},{"$f":"'WTP Values '!CL16","v":140.51533229747136},{"$f":"'WTP Values '!CM16","v":128.26997787977601},{"$f":"'WTP Values '!CN16","v":153.93061355432013},{"$f":"AY3","v":140.51533229747136},{"$f":"AZ3","v":128.26997787977601},{"$f":"BA3","v":153.93061355432013},{"$f":"'WTP Values '!BK16","v":45747827.116845123},{"$f":"'WTP Values '!BL16","v":41759010.423833929},{"$f":"'WTP Values '!BM16","v":50117737.206293538},{"$f":"BE3","v":45747827.116845123},{"$f":"BF3","v":41759010.423833929},{"$f":"BG3","v":50117737.206293538},{"$f":"'WTP Values '!AY16","v":17196515.194349028},{"$f":"'WTP Values '!AZ16","v":15697692.984472366},{"$f":"'WTP Values '!BA16","v":18838535.573150881},{"$f":"BK3","v":17196515.194349028},{"$f":"BL3","v":15697692.984472366},{"$f":"BM3","v":18838535.573150881},{"$f":"'WTP Values '!BE16","v":13770788.618951771},{"$f":"'WTP Values '!BF16","v":12570718.95756248},{"$f":"'WTP Values '!BG16","v":15085513.492254259},{"$f":"BQ3","v":13770788.618951771},{"$f":"BR3","v":12570718.95756248},{"$f":"BS3","v":15085513.492254259}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":8586.816371663821},{"$f":"D3/(1+B4)^A4","v":7837.9802075932257},{"$f":"E3/(1+B4)^A4","v":9407.1966900799089},{"$f":"F3+C4","v":17874.316959255411},{"$f":"G3+D4","v":16315.53960012606},{"$f":"H3+E4","v":19582.020630070339},{"$f":"I3/(1+B4)^A4","v":3226.609870751136},{"$f":"J3/(1+B4)^A4","v":2945.230113131699},{"$f":"K3/(1+B4)^A4","v":162.23280306217762},{"$f":"L3+I4","v":6716.5111069555651},{"$f":"M3+J4","v":6130.7910034949455},{"$f":"N3+K4","v":337.70380285422897},{"$f":"O3/(1+B4)^A4","v":2583.4848175568263},{"$f":"P3/(1+B4)^A4","v":2358.1910447377368},{"$f":"Q3/(1+B4)^A4","v":2830.3032618982284},{"$f":"R3+O4","v":5377.7819962262902},{"$f":"S3+P4","v":4908.8104787260727},{"$f":"T3+Q4","v":5891.5592699673525},{"$f":"U3/(1+B4)^A4","v":841525485.01687455},{"$f":"V3/(1+B4)^A4","v":768138016.4962709},{"$f":"W3/(1+B4)^A4","v":921924426.30920208},{"$f":"X3+U4","v":1751719449.6111262},{"$f":"Y3+V4","v":1598956095.1386375},{"$f":"Z3+W4","v":1919077885.8052351},{"$f":"AA3/(1+B4)^A4","v":316214335.89803904},{"$f":"AB3/(1+B4)^A4","v":288638546.83306968},{"$f":"AC3/(1+B4)^A4","v":346424728.63697964},{"$f":"AD3+AA4","v":658231761.60535812},{"$f":"AE3+AB4","v":600829999.08771789},{"$f":"AF3+AC4","v":721117715.13073683},{"$f":"AG3/(1+B4)^A4","v":253186771.44448856},{"$f":"AH3/(1+B4)^A4","v":231107523.06688172},{"$f":"AI3/(1+B4)^A4","v":277375481.45008785},{"$f":"AJ3+AG4","v":527033583.43884742},{"$f":"AK3+AH4","v":481073420.01602101},{"$f":"AL3+AI4","v":577384802.18650293},{"$f":"AM3/(1+B4)^A4","v":431.58733867246383},{"$f":"AN3/(1+B4)^A4","v":393.95663816745326},{"$f":"AO3/(1+B4)^A4","v":472.8132937528207},{"$f":"AP3+AM4","v":898.39220418060074},{"$f":"AQ3+AN4","v":820.0601380093708},{"$f":"AR3+AO4","v":984.20815227587161},{"$f":"AS3/(1+B4)^A4","v":162.23280306217762},{"$f":"AT3/(1+B4)^A4","v":148.09283774641162},{"$f":"AU3/(1+B4)^A4","v":177.72370722081681},{"$f":"AV3+AS4","v":337.70380285422897},{"$f":"AW3+AT4","v":308.2700510529304},{"$f":"AX3+AU4","v":369.94966895085224},{"$f":"AY3/(1+B4)^A4","v":129.91432349988105},{"$f":"AZ3/(1+B4)^A4","v":118.59280499239644},{"$f":"BA3/(1+B4)^A4","v":142.31750513528118},{"$f":"BB3+AY4","v":270.42965579735244},{"$f":"BC3+AZ4","v":246.86278287217243},{"$f":"BD3+BA4","v":296.24811868960131},{"$f":"BE3/(1+B4)^A4","v":42296437.792941123},{"$f":"BF3/(1+B4)^A4","v":38608552.536828704},{"$f":"BG3/(1+B4)^A4","v":46336665.31646961},{"$f":"BH3+BE4","v":88044264.909786254},{"$f":"BI3+BF4","v":80367562.960662633},{"$f":"BJ3+BG4","v":96454402.522763148},{"$f":"BK3/(1+B4)^A4","v":15899144.965189558},{"$f":"BL3/(1+B4)^A4","v":14513399.578839093},{"$f":"BM3/(1+B4)^A4","v":17417285.108312573},{"$f":"BN3+BK4","v":33095660.159538586},{"$f":"BO3+BL4","v":30211092.563311458},{"$f":"BP3+BM4","v":36255820.68146345},{"$f":"BQ3/(1+B4)^A4","v":12731868.175806001},{"$f":"BR3/(1+B4)^A4","v":11622336.314314421},{"$f":"BS3/(1+B4)^A4","v":13947405.225826791},{"$f":"BT3+BQ4","v":26502656.794757772},{"$f":"BU3+BR4","v":24193055.271876901},{"$f":"BV3+BS4","v":29032918.71808105}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":7633.6484869849337},{"$f":"D4/(1+B5)^A5","v":6967.935863885079},{"$f":"E4/(1+B5)^A5","v":8362.9636027821216},{"$f":"F4+C5","v":25507.965446240345},{"$f":"G4+D5","v":23283.475464011139},{"$f":"H4+E5","v":27944.984232852461},{"$f":"I4/(1+B5)^A5","v":2868.4444259493912},{"$f":"J4/(1+B5)^A5","v":2618.2988460220067},{"$f":"K4/(1+B5)^A5","v":144.22437117925153},{"$f":"L4+I5","v":9584.9555329049563},{"$f":"M4+J5","v":8749.0898495169531},{"$f":"N4+K5","v":481.9281740334805},{"$f":"O4/(1+B5)^A5","v":2296.7085954896115},{"$f":"P4/(1+B5)^A5","v":2096.4232518222084},{"$f":"Q4/(1+B5)^A5","v":2516.1292937619378},{"$f":"R4+O5","v":7674.4905917159012},{"$f":"S4+P5","v":7005.2337305482815},{"$f":"T4+Q5","v":8407.6885637292908},{"$f":"U4/(1+B5)^A5","v":748113091.908777},{"$f":"V4/(1+B5)^A5","v":682871899.62188387},{"$f":"W4/(1+B5)^A5","v":819587457.95865273},{"$f":"X4+U5","v":2499832541.5199032},{"$f":"Y4+V5","v":2281827994.7605214},{"$f":"Z4+W5","v":2738665343.7638879},{"$f":"AA4/(1+B5)^A5","v":281113393.17289823},{"$f":"AB4/(1+B5)^A5","v":256598617.10666326},{"$f":"AC4/(1+B5)^A5","v":307970322.31183469},{"$f":"AD4+AA5","v":939345154.77825642},{"$f":"AE4+AB5","v":857428616.19438112},{"$f":"AF4+AC5","v":1029088037.4425715},{"$f":"AG4/(1+B5)^A5","v":225082117.87779549},{"$f":"AH4/(1+B5)^A5","v":205453746.46791229},{"$f":"AI4/(1+B5)^A5","v":246585792.99371997},{"$f":"AJ4+AG5","v":752115701.31664288},{"$f":"AK4+AH5","v":686527166.48393333},{"$f":"AL4+AI5","v":823970595.18022287},{"$f":"AM4/(1+B5)^A5","v":383.67957252829126},{"$f":"AN4/(1+B5)^A5","v":350.2260168051011},{"$f":"AO4/(1+B5)^A5","v":420.3292964774592},{"$f":"AP4+AM5","v":1282.071776708892},{"$f":"AQ4+AN5","v":1170.286154814472},{"$f":"AR4+AO5","v":1404.5374487533309},{"$f":"AS4/(1+B5)^A5","v":144.22437117925153},{"$f":"AT4/(1+B5)^A5","v":131.65399350180255},{"$f":"AU4/(1+B5)^A5","v":157.99572856880192},{"$f":"AV4+AS5","v":481.9281740334805},{"$f":"AW4+AT5","v":439.92404455473297},{"$f":"AX4+AU5","v":527.94539751965419},{"$f":"AY4/(1+B5)^A5","v":115.49336053058951},{"$f":"AZ4/(1+B5)^A5","v":105.42857180281032},{"$f":"BA4/(1+B5)^A5","v":126.51974384039418},{"$f":"BB4+AY5","v":385.92301632794192},{"$f":"BC4+AZ5","v":352.29135467498276},{"$f":"BD4+BA5","v":422.76786252999551},{"$f":"BE4/(1+B5)^A5","v":37601379.182675526},{"$f":"BF4/(1+B5)^A5","v":34322862.618795432},{"$f":"BG4/(1+B5)^A5","v":41193126.739294358},{"$f":"BH4+BE5","v":125645644.09246178},{"$f":"BI4+BF5","v":114690425.57945806},{"$f":"BJ4+BG5","v":137647529.26205751},{"$f":"BK4/(1+B5)^A5","v":14134281.980034525},{"$f":"BL4/(1+B5)^A5","v":12902359.377523942},{"$f":"BM4/(1+B5)^A5","v":15483903.039223028},{"$f":"BN4+BK5","v":47229942.139573112},{"$f":"BO4+BL5","v":43113451.940835401},{"$f":"BP4+BM5","v":51739723.72068648},{"$f":"BQ4/(1+B5)^A5","v":11318584.447369637},{"$f":"BR4/(1+B5)^A5","v":10332214.662674261},{"$f":"BS4/(1+B5)^A5","v":12399192.458667705},{"$f":"BT4+BQ5","v":37821241.242127411},{"$f":"BU4+BR5","v":34525269.934551165},{"$f":"BV4+BS5","v":41432111.176748753}]
[4,0.04,6525.2747195224456,5956.2207792752979,7148.6963370872118,32033.240165762792,29239.696243286438,35093.680569939672,2451.9583170373953,2238.1328269479059,123.28359693265099,12036.913849942352,10987.222676464859,605.21177096613155,1963.2361329985149,1792.0313818297898,2150.7978654803683,9637.7267247144155,8797.2651123780706,10558.486429209659,639490206.327829,583721761.73321652,700586793.97845542,3139322747.8477321,2865549756.4937382,3439252137.7423434,240296906.63878047,219341573.31520763,263254322.22493175,1179642061.417037,1076770189.5095887,1292342359.6675034,192401137.68778634,175622723.54353014,210782569.29942021,944516839.00442922,862149890.02746344,1034753164.4796431,327.970906609677,299.37466697264756,359.29924424150823,1610.0426833185691,1469.6608217871194,1763.836692994839,123.28359693265099,112.53838541114109,135.05541094540683,605.21177096613155,552.46242996587409,663.00080846506103,98.724208617655023,90.120785031320622,108.14960728277627,484.64722494559692,442.41213970630338,530.91746981277174,32141816.513848919,29339326.814683843,35212057.378367476,157787460.6063107,144029752.39414191,172859586.640425,12082043.473729441,11028990.870079149,13235705.211425751,59311985.613302551,54142442.810914546,64975428.932112232,9675173.4221354369,8832020.3962727413,10598881.679053323,47496414.664262846,43357290.330823906,52030992.855802074]
[5,0.04,5363.3001710270228,4895.5793123296762,5875.7072974432658,37396.540336789818,34135.275555616114,40969.387867382939,2015.3310054170752,1839.5820389964208,101.3301301377399,14052.244855359426,12826.80471546128,706.5419011038714,1613.6369946808868,1472.919168889322,1767.7990667984682,11251.363719395302,10270.184281267393,12326.285496008128,525614335.08797324,479776738.7738542,575831276.6085217,3664937082.9357052,3345326495.2675924,4015083414.3508654,197506541.23683485,180282784.74701279,216375863.40823221,1377148602.6538718,1257052974.2566016,1508718223.0757356,158139710.43692985,144349077.04333118,173247907.33957496,1102656549.441359,1006498967.0707946,1208001071.8192182,269.56817837093331,246.0641538618726,295.31778828024449,1879.6108616895024,1715.7249756489921,2059.1544812750835,101.3301301377399,92.498349520348015,111.0057031705535,706.5419011038714,644.96077948622212,774.00651163561452,81.144103156215834,74.072716099674835,88.891093811092404,565.79132810181272,516.48485580597821,619.80856362386419,26418230.25321779,24114788.003060155,28941744.444045857,184205690.85952848,168144540.39720207,201801331.08447087,9930559.0361031443,9065026.5563194584,10878784.89034684,69242544.649405688,63207469.367234007,75854213.822459072,7952287.2982507534,7259276.9711480355,8711508.1533489954,55448701.962513596,50616567.301971942,60742501.009151071]
[9,0.04,1653.6055646726691,1509.3984925357186,1811.5902473494129,48863.495364641152,44602.224266229481,53531.890279717212,621.36417111572655,567.17748389120504,31.241970749641297,18361.104935612344,16759.906320545528,923.18986191216652,497.51440879264419,454.12847618447313,545.04545351995921,14701.385582657831,13419.345680167755,16105.912171904924,162056711.66205889,147924125.02338636,177539532.18137357,4788722019.4953184,4371108776.9770756,5246234224.8481483,60894953.710178331,55584548.051737837,66712717.987624899,1799425662.2717304,1642504938.3583851,1971338664.9108191,48757424.87561661,44505515.157192491,53415564.0201203,1440765715.4160204,1315123195.0618899,1578412180.4243588,83.11290168334753,75.866172154699314,91.051987111421539,2455.9586475206606,2241.8201961893092,2690.5559857867393,31.241970749641297,28.518967913853562,34.225130538997938,923.18986191216652,842.72603227407683,1011.3412431444054,25.018241799022277,22.838001161025069,27.406783638536353,739.28073797936531,674.85535106451982,809.86135623366533,8145233.5618872223,7435039.3155649239,8923280.095815355,240688947.16980514,219702943.00741956,263679963.90093118,3061776.7342427345,2794916.9129880965,3354132.4665611088,90474485.849260584,82588866.740651593,99113500.66401355,2451838.6271386216,2238170.6061944878,2685920.5898801526,72451017.311224148,66137198.239719972,79368061.584494412]
[16,0.04,46.601301811008788,42.537311319257988,51.053567838785959,51722.796834977358,47212.172745620905,56664.368041376329,17.511055774926106,15.983986551505517,0.88044969077189916,19435.525296816875,17740.630773993249,977.21133765528498,14.020767476106704,12.798081133595701,15.360269838732478,15561.653418570593,14204.593533353856,17048.367434480304,4567022.4459834611,4168743.1045315727,5003353.5803970592,5068939384.4053717,4626889041.1547003,5553223422.4259224,1716119.114038643,1566463.2214153851,1880073.2000375374,1904721044.9188216,1738617931.3040566,2086693727.0292146,1374063.7554070952,1254238.0047598018,1505337.7138336084,1525073714.6239541,1392079083.2408347,1670774714.7581139,2.3422571249638198,2.1380324675715143,2.5659935008209573,2599.6717838719806,2373.0027842411655,2847.9968448323825,0.88044969077189916,0.80371102969470565,0.96451999911159847,977.21133765528498,892.03907803943412,1070.5209944486271,0.70505485816251423,0.64361212105365218,0.77236786286533232,782.5405679469377,714.34525826750235,857.251289134844,229545.96649159322,209531.53431722001,251472.58679646111,254773127.0959571,232559103.6911861,279109488.59731019,86285.862069298586,78765.317063161681,94524.92343254693,95768700.446194649,87421645.614588395,104913236.76688464,69096.811413908057,63075.298095313505,75693.622907095531,76690568.714156389,70007289.537109867,84012371.482768655]
[19,0.04,5.6052853566850587,5.1164615361510002,6.1408116316971935,51764.135472740629,47249.906337510278,56709.656152767908,2.1062601408293977,1.9225816077403979,0.10590201490499483,19451.058836941305,17754.809696134638,977.99235855858944,1.6864422144692395,1.5393753818882512,1.8475598804288969,15574.090827083521,14215.946332942849,17061.993075956681,549329.37590330641,501423.64636887837,601812.04105101165,5072990655.0612183,4630587009.9759407,5557661749.5374775,206417.78161604347,188416.91145012437,226138.46326449444,1906243363.473388,1740007494.5386243,2088361484.4086106,165274.77018926534,150861.92120532555,181064.62944826978,1526292605.9776497,1393191680.7119944,1672110055.3611708,0.28173074686616228,0.25716625108882141,0.3086421459604583,2601.7495309535961,2374.8993696640678,2850.2730618415881,0.10590201490499483,9.667175573815763E-2,0.1160141373126395,977.99235855858944,892.75202634413233,1071.3765916381735,8.480522042378652E-2,7.7414781504554553E-2,9.290174530425771E-2,783.1660012771697,714.91618756128446,857.93643384244172,27610.186725674092,25202.816132372805,30247.558621740631,254976750.53972474,232744972.92360041,279332562.49801642,10378.613050499165,9474.0288616679481,11369.621632180799,95845242.084680185,87491515.99983187,104997087.03324039,8311.0842435846498,7586.8061844290423,9104.560164354747,76751862.453743756,70063241.770168632,84079517.058895171]
[25,0.04,2.8125284319518478E-2,2.5672544082435463E-2,3.0812360496171226E-2,51768.585252743593,47253.968062610926,56714.531062618502,1.0568447731397857E-2,9.6468156220960478E-3,5.3137781391639097E-4,19452.730900656054,17756.335945852145,978.07642933076431,8.4619539866631517E-3,7.7240260816407568E-3,9.2703838659034966E-3,15575.429616523232,14217.168372741984,17063.459769351768,2756.3351193026906,2515.9615829076465,3019.6740548244761,5073426742.5601397,4630985067.304451,5558139500.6269226,1035.7293923727871,945.40756945053283,1134.680604138643,1906407229.1213329,1740157070.1179996,2088541005.4049032,829.28871709846521,756.97028017105038,908.51649102348733,1526423810.0681794,1393311443.1000745,1672253794.2997069,1.4136224746722225E-3,1.2903667644023873E-3,1.5486540926540643E-3,2601.9731841244607,2375.1035222038072,2850.5180787429185,5.3137781391639097E-4,4.8506372874666337E-4,5.8211676825875743E-4,978.07642933076431,892.82876963518027,1071.4686899624201,4.2552176819219269E-4,3.8843923222432524E-4,4.6614718684134739E-4,783.23332426787863,714.97764362012038,858.01018429441501,138.53788029693172,126.45856977292857,151.77125374949165,254998669.00577095,232764980.28809801,279356574.65313947,52.076107515101306,47.537232884664085,57.048628332375493,95853481.191500247,87499036.998584583,105006112.85650556,41.70199953790187,38.067835522354322,45.683373268631748,76758460.24388586,70069264.589043602,84086744.753325894]
[36,0.04,4.3724839153624229E-8,3.9911698239786421E-8,4.7902289318497382E-8,51768.600628782173,47253.982097741158,56714.547907676431,1.6430186870614634E-8,1.4997375906635482E-8,8.2610398456218875E-10,19452.736678406,17756.341219747599,978.07671983398814,1.3155336415050689E-8,1.2008120316272151E-8,1.4412158071862768E-8,15575.43424265712,14217.172595452112,17063.464837452713,4.2851232498068185E-3,3.911427677656917E-3,4.6945218701999955E-3,5073428249.4432211,4630986442.7757845,5558141151.4768925,1.6101917610394634E-3,1.4697733697275242E-3,1.7640257905683903E-3,1906407795.3525896,1740157586.9704907,2088541625.7325964,1.2892497496240986E-3,1.1768202365009806E-3,1.4124208305637911E-3,1526424263.4387183,1393311856.9342639,1672254290.9839163,2.1976814394760005E-9,2.006062537242393E-9,2.4076077004813772E-9,2601.9739569491348,2375.1042276448234,2850.5189253891176,8.2610398456218875E-10,7.5410201289898212E-10,9.0498505798491721E-10,978.07671983398814,892.82903481858307,1071.469008204532,6.6153538784520775E-10,6.0388520012858987E-10,7.2469350122826745E-10,783.2335568998069,714.97785597909774,858.01043913618093,2.1537725499413171E-4,1.9659821248745095E-4,2.3595045592961404E-4,254998744.74416238,232765049.42275369,279356657.6261906,8.0959872226586945E-5,7.3903532425726581E-5,8.8690378003997874E-5,95853509.661407575,87499062.987097904,105006144.04488039,6.4831814728139557E-5,5.9181978970659612E-5,7.1021438413679244E-5,76758483.042288408,70069285.400655717,84086769.72833775]
[39,0.04,4.9995111408655409E-10,4.5635154722835973E-10,5.4771620377920022E-10,51768.600628795226,47253.982097753076,56714.547907690736,1.8786324637475998E-10,1.7148044310817707E-10,9.4456975812333979E-12,19452.736678410904,17756.341219752077,978.07671983423484,1.5041850866003367E-10,1.3730120559421279E-10,1.6478904494316658E-10,15575.434242661047,14217.172595455695,17063.464837457013,4.8996226954937594E-5,4.4723380645105712E-5,5.3677302982500323E-5,5073428249.4445,4630986442.7769518,5558141151.4782934,1.8410980586945039E-5,1.6805432515561756E-5,2.0169923465549912E-5,1906407795.35307,1740157586.9709291,2088541625.7331233,1.4741320062853862E-5,1.3455797658880588E-5,1.6149661873390636E-5,1526424263.4391031,1393311856.9346151,1672254290.984338,2.5128355080119197E-11,2.2937378840843677E-11,2.7528658205235751E-11,2601.9739569497906,2375.1042276454223,2850.5189253898361,9.4456975812333979E-12,8.6224248912419239E-12,1.0347626125772537E-11,978.07671983423484,892.82903481880817,1071.4690082048023,7.5640153414601749E-12,6.904841376864057E-12,8.2861670922882472E-12,783.23355690000437,714.97785597927805,858.01043913639728,2.4626299528490054E-6,2.2479098211246194E-6,2.6978645455225927E-6,254998744.74422666,232765049.42281237,279356657.626261,9.2569759202035329E-7,8.4501519242549917E-7,1.0140884254843749E-6,95853509.661431745,87499062.987119973,105006144.04490687,7.4128890189181703E-7,6.7668851144935104E-7,8.120612435919145E-7,76758483.042307764,70069285.400673389,84086769.728358954]
[44,0.04,1.3241167754690798E-13,1.2086436496903739E-13,1.4506222572287797E-13,51768.600628795357,47253.9820977532,56714.547907690881,4.9755439884035366E-14,4.5416466727804639E-14,2.501685919066388E-15,19452.736678410951,17756.341219752121,978.07671983423722,3.9838229188006185E-14,3.6364121310459092E-14,4.3644254943094132E-14,15575.434242661086,14217.172595455731,17063.464837457053,1.2976613956398023E-8,1.1844953816348803E-8,1.4216393430970589E-8,5073428249.4445124,4630986442.7769632,5558141151.4783068,4.8761343981701772E-9,4.4509061958038603E-9,5.3419891001659752E-9,1906407795.3530748,1740157586.9709337,2088541625.7331288,3.9042275610179849E-9,3.5637579166103788E-9,4.277225833125724E-9,1526424263.4391069,1393311856.9346185,1672254290.9843423,6.6552259939097033E-15,6.0749475804133358E-15,7.2909444761026344E-15,2601.973956949797,2375.1042276454282,2850.5189253898434,2.501685919066388E-15,2.2836427646681874E-15,2.7405610175409016E-15,978.07671983423722,892.82903481881044,1071.4690082048048,2.0033237893333187E-15,1.8287420592637915E-15,2.1945851388460378E-15,783.23355690000642,714.97785597927987,858.01043913639944,6.5222569576582023E-10,5.9535722994258619E-10,7.1452740118332406E-10,254998744.74422729,232765049.42281297,279356657.62626165,2.451703128704854E-10,2.2380163985855758E-10,2.6858055881047993E-10,95853509.661431983,87499062.987120181,105006144.04490714,1.9632980961696116E-10,1.7922044466574856E-10,2.1507381122910783E-10,76758483.042307943,70069285.400673553,84086769.728359148]
[50,0.04,1.8510774387859899E-18,1.6896493065585011E-18,2.0279284896196118E-18,51768.600628795357,47253.9820977532,56714.547907690881,6.9556684072356724E-19,6.3490923509696833E-19,3.497285473233189E-20,19452.736678410951,17756.341219752121,978.07671983423722,5.5692706728966151E-19,5.0836003127610496E-19,6.1013422044415481E-19,15575.434242661086,14217.172595455731,17063.464837457053,1.8140935732812723E-13,1.6558907174284414E-13,1.9874112033398618E-13,5073428249.4445124,4630986442.7769632,5558141151.4783068,6.8166966389679218E-14,6.2222397554676239E-14,7.4679482087634213E-14,1906407795.3530748,1740157586.9709337,2088541625.7331288,5.4579986357522038E-14,4.9820317957949494E-14,5.9794395683015248E-14,1526424263.4391069,1393311856.9346185,1672254290.9843423,9.3038158835983993E-20,8.4926032327677132E-20,1.0192532167243195E-19,2601.973956949797,2375.1042276454282,2850.5189253898434,3.497285473233189E-20,3.1924673701280046E-20,3.8312260392510998E-20,978.07671983423722,892.82903481881044,1071.4690082048048,2.8005894477882922E-20,2.5565291747497278E-20,3.0679673524820342E-20,783.23355690000642,714.97785597927987,858.01043913639944,9.1179289681674907E-15,8.3229240561085192E-15,9.9888890181629101E-15,254998744.74422729,232765049.42281297,279356657.62626165,3.4274109596858267E-15,3.1286830133144654E-15,3.7546795125716067E-15,95853509.661431983,87499062.987120181,105006144.04490714,2.7446346717747782E-15,2.5054506357449821E-15,3.0066704615148594E-15,76758483.042307943,70069285.400673553,84086769.728359148]

{"sheet":"Chester NPV 5%","index":90,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU16","v":9287.5005875915904},{"$f":"'WTP Values '!CV16","v":8477.559392532834},{"$f":"'WTP Values '!CW16","v":10174.823939990431},{"$f":"C3","v":9287.5005875915904},{"$f":"D3","v":8477.559392532834},{"$f":"E3","v":10174.823939990431},{"$f":"'WTP Values '!CC16","v":3489.9012362044291},{"$f":"'WTP Values '!CD16","v":3185.560890363246},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"I3","v":3489.9012362044291},{"$f":"J3","v":3185.560890363246},{"$f":"K3","v":175.47099979205134},{"$f":"'WTP Values '!CI16","v":2794.2971786694638},{"$f":"'WTP Values '!CJ16","v":2550.6194339883364},{"$f":"'WTP Values '!CK16","v":3061.2560080691242},{"$f":"O3","v":2794.2971786694638},{"$f":"P3","v":2550.6194339883364},{"$f":"Q3","v":3061.2560080691242},{"$f":"'WTP Values '!BH16","v":910193964.59425163},{"$f":"'WTP Values '!BI16","v":830818078.64236665},{"$f":"'WTP Values '!BJ16","v":997153459.49603307},{"$f":"U3","v":910193964.59425163},{"$f":"V3","v":830818078.64236665},{"$f":"W3","v":997153459.49603307},{"$f":"'WTP Values '!AV16","v":342017425.70731908},{"$f":"'WTP Values '!AW16","v":312191452.25464821},{"$f":"'WTP Values '!AX16","v":374692986.49375719},{"$f":"AA3","v":342017425.70731908},{"$f":"AB3","v":312191452.25464821},{"$f":"AC3","v":374692986.49375719},{"$f":"'WTP Values '!BB16","v":273846811.99435884},{"$f":"'WTP Values '!BC16","v":249965896.9491393},{"$f":"'WTP Values '!BD16","v":300009320.73641503},{"$f":"AG3","v":273846811.99435884},{"$f":"AH3","v":249965896.9491393},{"$f":"AI3","v":300009320.73641503},{"$f":"'WTP Values '!CX16","v":466.80486550813691},{"$f":"'WTP Values '!CY16","v":426.10349984191748},{"$f":"'WTP Values '!CZ16","v":511.39485852305091},{"$f":"AM3","v":466.80486550813691},{"$f":"AN3","v":426.10349984191748},{"$f":"AO3","v":511.39485852305091},{"$f":"'WTP Values '!CF16","v":175.47099979205134},{"$f":"'WTP Values '!CG16","v":160.17721330651881},{"$f":"'WTP Values '!CH16","v":192.22596173003546},{"$f":"AS3","v":175.47099979205134},{"$f":"AT3","v":160.17721330651881},{"$f":"AU3","v":192.22596173003546},{"$f":"'WTP Values '!CL16","v":140.51533229747136},{"$f":"'WTP Values '!CM16","v":128.26997787977601},{"$f":"'WTP Values '!CN16","v":153.93061355432013},{"$f":"AY3","v":140.51533229747136},{"$f":"AZ3","v":128.26997787977601},{"$f":"BA3","v":153.93061355432013},{"$f":"'WTP Values '!BK16","v":45747827.116845123},{"$f":"'WTP Values '!BL16","v":41759010.423833929},{"$f":"'WTP Values '!BM16","v":50117737.206293538},{"$f":"BE3","v":45747827.116845123},{"$f":"BF3","v":41759010.423833929},{"$f":"BG3","v":50117737.206293538},{"$f":"'WTP Values '!AY16","v":17196515.194349028},{"$f":"'WTP Values '!AZ16","v":15697692.984472366},{"$f":"'WTP Values '!BA16","v":18838535.573150881},{"$f":"BK3","v":17196515.194349028},{"$f":"BL3","v":15697692.984472366},{"$f":"BM3","v":18838535.573150881},{"$f":"'WTP Values '!BE16","v":13770788.618951771},{"$f":"'WTP Values '!BF16","v":12570718.95756248},{"$f":"'WTP Values '!BG16","v":15085513.492254259},{"$f":"BQ3","v":13770788.618951771},{"$f":"BR3","v":12570718.95756248},{"$f":"BS3","v":15085513.492254259}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":8424.0368141420313},{"$f":"D3/(1+B4)^A4","v":7689.3962744061982},{"$f":"E3/(1+B4)^A4","v":9228.865251692001},{"$f":"F3+C4","v":17711.537401733622},{"$f":"G3+D4","v":16166.955666939033},{"$f":"H3+E4","v":19403.689191682432},{"$f":"I3/(1+B4)^A4","v":3165.4432981446066},{"$f":"J3/(1+B4)^A4","v":2889.3976329825359},{"$f":"K3/(1+B4)^A4","v":159.15736942589692},{"$f":"L3+I4","v":6655.3445343490357},{"$f":"M3+J4","v":6074.9585233457819},{"$f":"N3+K4","v":334.62836921794826},{"$f":"O3/(1+B4)^A4","v":2534.509912625364},{"$f":"P3/(1+B4)^A4","v":2313.4870149554072},{"$f":"Q3/(1+B4)^A4","v":2776.6494404255095},{"$f":"R3+O4","v":5328.8070912948278},{"$f":"S3+P4","v":4864.1064489437431},{"$f":"T3+Q4","v":5837.9054484946337},{"$f":"U3/(1+B4)^A4","v":825572757.0015887},{"$f":"V3/(1+B4)^A4","v":753576488.56450486},{"$f":"W3/(1+B4)^A4","v":904447582.30932701},{"$f":"X3+U4","v":1735766721.5958405},{"$f":"Y3+V4","v":1584394567.2068715},{"$f":"Z3+W4","v":1901601041.8053601},{"$f":"AA3/(1+B4)^A4","v":310219887.26287442},{"$f":"AB3/(1+B4)^A4","v":283166850.11759472},{"$f":"AC3/(1+B4)^A4","v":339857584.12132168},{"$f":"AD3+AA4","v":652237312.97019351},{"$f":"AE3+AB4","v":595358302.37224293},{"$f":"AF3+AC4","v":714550570.61507893},{"$f":"AG3/(1+B4)^A4","v":248387131.06064293},{"$f":"AH3/(1+B4)^A4","v":226726437.14207646},{"$f":"AI3/(1+B4)^A4","v":272117297.72010434},{"$f":"AJ3+AG4","v":522233943.05500174},{"$f":"AK3+AH4","v":476692334.09121573},{"$f":"AL3+AI4","v":572126618.45651937},{"$f":"AM3/(1+B4)^A4","v":423.40577370352554},{"$f":"AN3/(1+B4)^A4","v":386.48843523076414},{"$f":"AO3/(1+B4)^A4","v":463.85021181229104},{"$f":"AP3+AM4","v":890.21063921166251},{"$f":"AQ3+AN4","v":812.59193507268162},{"$f":"AR3+AO4","v":975.24507033534201},{"$f":"AS3/(1+B4)^A4","v":159.15736942589692},{"$f":"AT3/(1+B4)^A4","v":145.28545424627555},{"$f":"AU3/(1+B4)^A4","v":174.35461381409112},{"$f":"AV3+AS4","v":334.62836921794826},{"$f":"AW3+AT4","v":305.46266755279436},{"$f":"AX3+AU4","v":366.58057554412659},{"$f":"AY3/(1+B4)^A4","v":127.45154856913501},{"$f":"AZ3/(1+B4)^A4","v":116.34465113811882},{"$f":"BA3/(1+B4)^A4","v":139.61960413090262},{"$f":"BB3+AY4","v":267.9668808666064},{"$f":"BC3+AZ4","v":244.61462901789483},{"$f":"BD3+BA4","v":293.55021768522272},{"$f":"BE3/(1+B4)^A4","v":41494627.770381063},{"$f":"BF3/(1+B4)^A4","v":37876653.445654355},{"$f":"BG3/(1+B4)^A4","v":45458265.039722025},{"$f":"BH3+BE4","v":87242454.887226194},{"$f":"BI3+BF4","v":79635663.869488284},{"$f":"BJ3+BG4","v":95576002.246015564},{"$f":"BK3/(1+B4)^A4","v":15597746.208026329},{"$f":"BL3/(1+B4)^A4","v":14238270.280700559},{"$f":"BM3/(1+B4)^A4","v":17087107.095828462},{"$f":"BN3+BK4","v":32794261.402375355},{"$f":"BO3+BL4","v":29935963.265172925},{"$f":"BP3+BM4","v":35925642.668979347},{"$f":"BQ3/(1+B4)^A4","v":12490511.219003875},{"$f":"BR3/(1+B4)^A4","v":11402012.659920616},{"$f":"BS3/(1+B4)^A4","v":13683005.435151255},{"$f":"BT3+BQ4","v":26261299.837955646},{"$f":"BU3+BR4","v":23972731.617483094},{"$f":"BV3+BS4","v":28768518.927405514}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":7276.9997314691982},{"$f":"D4/(1+B5)^A5","v":6642.3896118399289},{"$f":"E4/(1+B5)^A5","v":7972.2407961922036},{"$f":"F4+C5","v":24988.537133202819},22809.345278778961,27375.929987874635,{"$f":"I4/(1+B5)^A5","v":2734.4289369567919},{"$f":"J4/(1+B5)^A5","v":2495.9703124781649},{"$f":"K4/(1+B5)^A5","v":137.48611979345375},{"$f":"L4+I5","v":9389.7734713058271},8570.9288358239464,472.11448901140204,{"$f":"O4/(1+B5)^A5","v":2189.4049563765157},{"$f":"P4/(1+B5)^A5","v":1998.4770672328318},{"$f":"Q4/(1+B5)^A5","v":2398.5741845809389},{"$f":"R4+O5","v":7518.2120476713435},6862.5835161765754,8236.4796330755726,{"$f":"U4/(1+B5)^A5","v":713160787.82126212},{"$f":"V4/(1+B5)^A5","v":650967704.19134414},{"$f":"W4/(1+B5)^A5","v":781295827.49968851},{"$f":"X4+U5","v":2448927509.4171028},2235362271.3982158,2682896869.3050485,{"$f":"AA4/(1+B5)^A5","v":267979602.42986667},{"$f":"AB4/(1+B5)^A5","v":244610171.78930542},{"$f":"AC4/(1+B5)^A5","v":293581759.31007159},{"$f":"AD4+AA5","v":920216915.40006018},839968474.16154838,1008132329.9251505,{"$f":"AG4/(1+B5)^A5","v":214566142.80154878},{"$f":"AH4/(1+B5)^A5","v":195854820.98440897},{"$f":"AI4/(1+B5)^A5","v":235065152.98140961},{"$f":"AJ4+AG5","v":736800085.85655046},672547155.0756247,807191771.43792892,{"$f":"AM4/(1+B5)^A5","v":365.75382676041505},{"$f":"AN4/(1+B5)^A5","v":333.86324174993121},{"$f":"AO4/(1+B5)^A5","v":400.69125305024596},{"$f":"AP4+AM5","v":1255.9644659720775},1146.4551768226129,1375.9363233855879,{"$f":"AS4/(1+B5)^A5","v":137.48611979345375},{"$f":"AT4/(1+B5)^A5","v":125.50303789765731},{"$f":"AU4/(1+B5)^A5","v":150.61407089004737},{"$f":"AV4+AS5","v":472.11448901140204},430.96570545045165,517.19464643417393,{"$f":"AY4/(1+B5)^A5","v":110.09743964507936},{"$f":"AZ4/(1+B5)^A5","v":100.50288404113492},{"$f":"BA4/(1+B5)^A5","v":120.60866354035426},{"$f":"BB4+AY5","v":378.06432051168576},345.11751305902976,414.15888122557698,{"$f":"BE4/(1+B5)^A5","v":35844619.605123475},{"$f":"BF4/(1+B5)^A5","v":32719277.352903012},{"$f":"BG4/(1+B5)^A5","v":39268558.505320825},{"$f":"BH4+BE5","v":123087074.49234967},112354941.22239129,134844560.7513364,{"$f":"BK4/(1+B5)^A5","v":13473919.6268449},{"$f":"BL4/(1+B5)^A5","v":12299553.206522455},{"$f":"BM4/(1+B5)^A5","v":14760485.559510602},{"$f":"BN4+BK5","v":46268181.029220253},42235516.471695378,50686128.22848995,{"$f":"BQ4/(1+B5)^A5","v":10789773.215854766},{"$f":"BR4/(1+B5)^A5","v":9849487.2345713116},{"$f":"BS4/(1+B5)^A5","v":11819894.555794194},{"$f":"BT4+BQ5","v":37051073.05381041},33822218.852054402,40588413.483199708]
[4,0.05,5986.8056881395696,5464.7103721925978,6558.7822326641299,30975.34282134239,28274.055650971561,33934.712220538764,2249.6214535768877,2053.4409530828534,113.11017100360755,11639.394924882716,10624.369788906799,585.22466001500959,1801.2288759325718,1644.1520290272731,1973.3129176266586,9319.4409236039155,8506.7355452038482,10209.792550702232,586719145.06508064,535552741.24780858,642774010.828565,3035646654.4821835,2770915012.6460242,3325670880.1336136,220467482.11279595,201241393.69032896,241530439.93815053,1140684397.512856,1041209867.8518773,1249662769.863301,176524096.68938252,161130245.92379427,193388683.09513801,913324182.54593301,833677400.99941897,1000580454.533067,300.90657844039475,274.67011522970876,329.64968551189759,1556.8710444124722,1421.1252920523216,1705.5860088974855,113.11017100360755,103.25165987230201,123.91056885972192,585.22466001500959,534.21736532275372,641.10521529389587,90.577436064256645,82.683971424363236,99.225045975990867,468.6417565759424,427.80148448339298,513.38392720156787,29489457.257108696,26918230.451635286,32306340.263837248,152576531.74945837,139273171.67402658,167150901.01517364,11085027.02215221,10118872.861840451,12143487.998939209,57353208.051372461,52354389.333535828,62829616.227429159,8876773.1271268781,8103197.5233128676,9724256.5028309766,45927846.18093729,41925416.375367269,50312669.986030683]
[5,0.05,4690.8189102195611,4281.7435687844918,5138.977499460766,35666.161731561951,32555.799219756052,39073.689719999529,1762.6372735263012,1608.9247180383468,88.624778675048461,13402.032198409017,12233.294506945145,673.84943869005804,1411.3099560917394,1288.2361363950777,1546.1423055907057,10730.750879695655,9794.9716815989268,11755.934856292937,459709802.52649426,419619586.29157001,503630256.61006123,3495356457.0086775,3190534598.9375944,3829301136.7436748,172742041.09079257,157677897.73295337,189245419.69017947,1313426438.6036487,1198887765.5848308,1438908189.5534806,138311248.76833948,126249763.89079055,151525093.50391716,1051635431.3142725,959927164.89020956,1152105548.0369842,235.76817787054313,215.21122242938358,258.28915436667023,1792.6392222830154,1636.3365144817051,1963.8751632641556,88.624778675048461,80.900377241250013,97.087173003583928,673.84943869005804,615.11774256400372,738.19238829747974,70.969791247968956,64.785055158518929,77.745419891224714,539.61154782391134,492.58653964191194,591.12934709279261,23105761.395897854,21091137.913884331,25312862.939550024,175682293.14535624,160364309.58791092,192463763.95472366,8685408.7278661989,7928401.6624195734,9514740.599364575,66038616.779238656,60282790.9959554,72344356.82679373,6955184.0189079568,6349067.2915780423,7619209.4194191387,52883030.199845247,48274483.666945308,57931879.405449823]
[9,0.05,1085.3497115532548,990.69890274398438,1189.0435025250933,44423.247788592118,40549.200291857174,48667.423579534356,407.83451525423351,372.26889633905853,20.505775177522811,16692.623156412206,15236.926172292324,839.29918818941042,326.54529690311784,298.0687905053731,357.74246192646353,13365.464130235601,12199.923764402678,14642.360763073275,106366481.23066859,97090509.282170162,116528683.84033108,4353568717.8176174,3973904176.5533457,4769506585.4021187,39968612.743192986,36483109.686870061,43787122.377720818,1635911051.3017559,1493249783.4258573,1792202242.8615682,32002103.860424086,29211348.262455601,35059489.542276688,1309842693.4792843,1195617364.881248,1434981162.9370778,54.551439469926812,49.79502356781915,59.762285552839245,2232.7845919163328,2038.1049969841688,2446.0639656199073,20.505775177522811,18.718522881376877,22.463782386779151,839.29918818941042,766.14714257012577,919.44021416726287,16.420809230593903,14.989800773607145,17.988536899109974,672.1019682180854,613.53094489204818,736.26889427167384,5346152.1210338641,4880013.6797633935,5856825.6451285081,218817435.39445499,199738438.77251676,239719248.20045289,2009607.7119870035,1834453.3485695047,2201496.4045032859,82253029.044163465,75083979.654346704,90107012.736922324,1609272.7332269205,1469030.9912696867,1762913.2362398822,65867361.115575917,60127281.593783624,72155850.496515721]
[16,0.05,12.803935561625019,11.687334300345624,14.027217425167381,45909.96950356727,41906.26848474743,50296.185974213833,4.8112482064870008,4.3916784696991096,0.24190785810264537,17251.278512829173,15746.863426714262,867.38818191585847,3.8522744282261487,3.5163353764571785,4.2203092527737578,13812.768790347494,12608.221052072777,15132.399578077508,1254811.7506248152,1145382.5539007068,1374695.8635455116,4499270472.4758644,4106899622.105381,4929128615.8304129,471512.11872439634,430393.43038095167,516559.30561862671,1690660413.5121145,1543224672.4629278,1852182233.6260817,377530.73622593022,344608.02526533534,413598.89825773524,1353679460.7697947,1235631330.2632837,1483005964.4030056,0.64354659915764734,0.587434875842478,0.70501926253696878,2307.5096402392601,2106.3146643825503,2527.92687738205,0.24190785810264537,0.22082353570533295,0.26500658643845276,867.38818191585847,791.78794216104791,950.2113036321557,0.19371727012979931,0.17683557764270466,0.21221184734503587,694.59533915716315,634.06410768377157,760.90975255343915,63068.876816118995,57569.813701906714,69093.322970140885,226140642.2514658,206423125.03524861,247741980.2053977,23707.462557485323,21641.156040182614,25971.184957583275,85005807.611466736,77596830.212462261,93122642.146664083,18984.686832255757,17330.246601649626,20797.193049646583,68071757.258439288,62139573.347716562,74570704.770705417]
[19,0.05,0.91858918939158263,0.83848117552853263,1.0063507600446444,{"$f":"F20+C21","v":45918.795636562187},41914.32491133552,50305.855351722581,0.34517204250891187,0.31507096752659502,1.7355128211357589E-2,{"$f":"L20+I21","v":17254.5950490877},15749.890741094119,867.55493618589139,0.27637265333824201,0.25227147134117561,0.30277647343886077,{"$f":"R20+O21","v":13815.424277503984},12610.644966465188,15135.308762567338,90023.610576433726,82172.862138129858,98624.423160871229,{"$f":"X20+U21","v":4500135451.4771481},4107689168.3118677,4930076234.5106859,33827.562849151087,30877.596222682358,37059.370654991872,{"$f":"AD20+AA21","v":1690985440.8170822},1543521355.4350028,1852538313.2946498,27085.082652210014,24723.117752565675,29672.71077359327,{"$f":"AJ20+AG21","v":1353939703.9170332},1235868878.808219,1483291070.4053755,4.6169784751783481E-2,4.2144176985533174E-2,5.0580000950668016E-2,{"$f":"AP20+AM21","v":2307.9532560201465},2106.7196006863205,2528.4128680952317,1.7355128211357589E-2,1.584248153123325E-2,1.9012293856704898E-2,{"$f":"AV20+AS21","v":867.55493618589139},791.94016238155439,950.39398054154628,1.3897804255826667E-2,1.2686665684983211E-2,1.5224655567325145E-2,{"$f":"BB20+AY21","v":694.72887422388919},634.18600569856517,761.05603648143517,4524.7328957194122,4130.2151395041265,4956.9430612986789,{"$f":"BH20+BE21","v":226184117.5010826},206462809.61736634,247789608.2846441,1700.8378953797117,1552.5954413601487,1863.2435021953108,{"$f":"BN20+BK21","v":85022149.869399637},77611748.103953913,93140544.855668515,1362.0131094975281,1243.3190639820077,1492.0472391592157,{"$f":"BT20+BQ21","v":68084843.966822162},62151519.601319969,74585040.893446237]
[25,0.05,1.2663855767922122E-3,1.1559470537688462E-3,1.3873754475148149E-3,45919.327977893488,41914.81082842491,50306.438552689397,4.7586113704943159E-4,4.3436318819070944E-4,2.3926129660637463E-5,17254.795083386776,15750.073331201042,867.56499383969742,3.8101291202780047E-4,3.477865366064388E-4,4.1741375076376111E-4,13815.584441141786,12610.791162972238,15135.484227762032,124.10836456747784,113.28516448619121,135.96561820317407,4500187622.0113297,4107736789.1758327,4930133389.3926849,46.635360164178245,42.568476696659168,51.090795563969984,1691005044.5856111,1543539249.6371887,1852559789.9622829,37.340041024978795,34.08378859315971,40.907397324035742,1353955400.2795901,1235883206.3635294,1483308266.3516581,6.3650596119017825E-5,5.8100812089468442E-5,6.973060908814705E-5,2307.9800123601567,2106.7440241038203,2528.4421802462507,2.3926129660637463E-5,2.1840764449926826E-5,2.6210731630548928E-5,867.56499383969742,791.94934342549334,950.40499855693315,1.9159793150099514E-5,1.749009309775211E-5,2.0989017119676643E-5,694.7369282873434,634.19335788230364,761.06485948251895,6.2378879962342726,5.6939978633769748,6.8337416445828705,226186739.67687276,206465203.16200122,247792480.93511608,2.344809414311865,2.1404393783842717,2.5687050582369628,85023135.53994748,77612647.86495021,93141624.64360632,1.8776987332193684,1.7140647290008655,2.0569664060768718,68085633.281436741,62152240.130293541,74585905.565513864]
[36,0.05,7.5338153686738368E-11,6.8768089582292294E-11,8.2535924762216774E-11,45919.328461444733,41914.811269806771,50306.439082438883,2.8309308107714233E-11,2.5840566433695805E-11,1.4233819987652119E-12,17254.795265087552,15750.073497056421,867.56500297554828,2.2666721612300882E-11,2.0690061561979937E-11,2.4832232680393179E-11,13815.584586626122,12610.791295769557,15135.484387145509,7.3832924307922341E-6,6.7394127735619918E-6,8.0886886490368273E-6,4500187669.4003344,4107736832.4321547,4930133441.3092117,2.7743698251719237E-6,2.5324281153823152E-6,3.0394267581015397E-6,1691005062.392657,1543539265.8913534,1852559809.4705734,2.2213848617375282E-6,2.0276681528244309E-6,2.4336093548452882E-6,1353955414.5373516,1235883219.3779373,1483308281.9715636,3.7866179783993948E-12,3.4564574887280871E-12,4.1483221543470472E-12,2307.980036664228,2106.7440462887857,2528.4422068718877,1.4233819987652119E-12,1.2993221803207749E-12,1.5592945497895164E-12,867.56500297554828,791.94935176507727,950.40500856512654,1.1398293437648309E-12,1.0404977330297033E-12,1.2486511426489786E-12,694.7369356032367,634.1933645606457,761.06486749687531,3.7109627048292536E-7,3.387398703715973E-7,4.0654401606432966E-7,226186742.05872118,206465205.33617297,247792483.54448274,1.3949433352597592E-7,1.2733621876390018E-7,1.5281404021005477E-7,85023136.435279459,77612648.682246402,93141625.624429628,1.1170559609420267E-7,1.0197089602803731E-7,1.2237035391860304E-7,68085633.998409152,62152240.784784667,74585906.350937113]
[39,0.05,2.8935759009617957E-13,2.6412339171185452E-13,3.1700267549506744E-13,45919.328461444748,41914.811269806785,50306.439082438897,1.0872994320247545E-13,9.9248039194921748E-14,5.4669030868682545E-15,17254.795265087556,15750.073497056424,867.56500297554851,8.7057986161809868E-14,7.9466061478089578E-14,9.5375246850136115E-14,13815.584586626126,12610.791295769561,15135.484387145512,2.8357632888546264E-8,2.5884630076414787E-8,3.1066907536063187E-8,4500187669.4003353,4107736832.4321556,4930133441.3092127,1.0655755780601506E-8,9.7265098850945967E-9,1.1673782259850082E-8,1691005062.3926575,1543539265.8913538,1852559809.4705739,8.5318598719741728E-9,7.7878357977244764E-9,9.3469683512765332E-9,1353955414.5373521,1235883219.3779376,1483308281.9715641,1.4543582490758437E-14,1.3275507299620841E-14,1.5932810173655059E-14,2307.9800366642285,2106.7440462887862,2528.4422068718886,5.4669030868682545E-15,4.9904160967288773E-15,5.9889138649892942E-15,867.56500297554851,791.94935176507749,950.40500856512676,4.3778385305818634E-15,3.9963272498276099E-15,4.7957995760035404E-15,694.73693560323693,634.19336456064593,761.06486749687554,1.4253006911625591E-9,1.3010267409496047E-9,1.5614478322038346E-9,226186742.05872124,206465205.33617303,247792483.5444828,5.357676317498375E-10,4.8907093670876559E-10,5.8692575068807039E-10,85023136.435279489,77612648.682246417,93141625.624429658,4.2903708817283414E-10,3.9164820599810984E-10,4.6999812148749939E-10,68085633.998409167,62152240.784784682,74585906.350937128]
[44,0.05,1.02726401265059E-17,9.3767872173188113E-18,1.1254083238037561E-17,45919.328461444748,41914.811269806785,50306.439082438897,3.8600804531278959E-18,3.5234582565188589E-18,1.9408347988803379E-19,17254.795265087556,15750.073497056424,867.56500297554851,3.0906925983221725E-18,2.8211675787176311E-18,3.3859681632766319E-18,13815.584586626126,12610.791295769561,15135.484387145512,1.0067396449036502E-12,9.1894423607259256E-13,1.1029230678045548E-12,4500187669.4003353,4107736832.4321556,4930133441.3092127,3.7829574255740072E-13,3.4530608201176835E-13,4.1443725056864166E-13,1691005062.3926575,1543539265.8913538,1852559809.4705739,3.0289416650669205E-13,2.7648016590044099E-13,3.3183177297885488E-13,1353955414.5373521,1235883219.3779376,1483308281.9715641,5.1631957892673324E-19,4.7130095651016969E-19,5.6563930140380082E-19,2307.9800366642285,2106.7440462887862,2528.4422068718886,1.9408347988803379E-19,1.7716745783712853E-19,2.1261566652952584E-19,867.56500297554851,791.94935176507749,950.40500856512676,1.5542001072676423E-19,1.4187577264374686E-19,1.7025827159660329E-19,694.73693560323693,634.19336456064593,761.06486749687554,5.0600369831343895E-14,4.6188453187952388E-14,5.5433803036620413E-14,226186742.05872124,206465205.33617303,247792483.5444828,1.90205761340735E-14,1.7362771536327588E-14,2.0836768151800678E-14,85023136.435279489,77612648.682246417,93141625.624429658,1.5231477447191033E-14,1.3904114542400423E-14,1.6685657219394387E-14,68085633.998409167,62152240.784784682,74585906.350937128]
[50,0.05,9.3914324511495583E-24,8.5724276014529422E-24,1.0288685403953105E-23,45919.328461444748,41914.811269806785,50306.439082438897,3.528955009142711E-24,3.2212089397701192E-24,1.7743460968222269E-25,17254.795265087556,15750.073497056424,867.56500297554851,2.8255667877935684E-24,2.5791621649956146E-24,3.0955130225097702E-24,13815.584586626126,12610.791295769561,15135.484387145512,9.2037949880201064E-19,8.4011535624429914E-19,1.0083121147576171E-18,4500187669.4003353,4107736832.4321556,4930133441.3092127,3.4584477495890902E-19,3.1568503366696511E-19,3.7888599191875006E-19,1691005062.3926575,1543539265.8913538,1852559809.4705739,2.7691129734556381E-19,2.5276314269365866E-19,3.0336657789024515E-19,1353955414.5373521,1235883219.3779376,1483308281.9715641,4.7202864979031572E-25,4.308718151049396E-25,5.1711762754567368E-25,2307.9800366642285,2106.7440462887862,2528.4422068718886,1.7743460968222269E-25,1.6196967793373076E-25,1.9437706818094818E-25,867.56500297554851,791.94935176507749,950.40500856512676,1.4208777045846096E-25,1.2970538428582177E-25,1.5565317554766154E-25,694.73693560323693,634.19336456064593,761.06486749687554,4.6259768610806808E-20,4.222631502669813E-20,5.0678580220625884E-20,226186742.05872124,206465205.33617303,247792483.5444828,1.7388952961000632E-20,1.5873358166945334E-20,1.9049348384450886E-20,85023136.435279489,77612648.682246417,93141625.624429658,1.3924890759816527E-20,1.2711391707480626E-20,1.5254328074303764E-20,68085633.998409167,62152240.784784682,74585906.350937128]

{"sheet":"Clarion","index":91,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Clarion"]
[null,"Number of households",{"$f":"'WTP Values '!C17","v":15848},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA17","v":0.58621471558040317}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU17","v":0.79546225875156251}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV17","v":285.22025213699999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW17","v":898.86195819299996}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!X3:X52), \"NULL\")))))","v":27397051.099360988},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!Y3:Y52), \"NULL\")))))","v":25008144.726203509},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!Z3:Z52), \"NULL\")))))","v":30014194.695129432},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AD3:AD52), \"NULL\")))))","v":10297562.346601907},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AE3:AE52), \"NULL\")))))","v":9399911.3937285058},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AF3:AF52), \"NULL\")))))","v":11280975.287747424},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":8245880.2295200303},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AK3:AK52), \"NULL\")))))","v":7527153.439936894},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!AL3:AL52), \"NULL\")))))","v":9033274.5098486263}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BH3:BH52), \"NULL\")))))","v":1380574.4036182933},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BI3:BI52), \"NULL\")))))","v":1260526.4884987376},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1512091.7522137654},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BN3:BN52), \"NULL\")))))","v":521660.13513313525},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BO3:BO52), \"NULL\")))))","v":476551.15697962831},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BP3:BP52), \"NULL\")))))","v":571078.84597615164},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BT3:BT52), \"NULL\")))))","v":418558.49690601084},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BU3:BU52), \"NULL\")))))","v":382440.86014991376},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!BV3:BV52), \"NULL\")))))","v":458126.82942528574}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!F3:F52), \"NULL\")))))","v":120.18328061633191},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!G3:G52), \"NULL\")))))","v":109.70380952398408},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!H3:H52), \"NULL\")))))","v":131.66396523610146},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!L3:L52), \"NULL\")))))","v":45.17255600529564},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!M3:M52), \"NULL\")))))","v":41.2348097137899},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!N3:N52), \"NULL\")))))","v":2.2883786353386593},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!R3:R52), \"NULL\")))))","v":36.172394392336031},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!S3:S52), \"NULL\")))))","v":33.01953888516212},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clarion NPV 1%'!A3:A52,'Clarion NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clarion NPV 2%'!A3:A52,'Clarion NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clarion NPV 3%'!A3:A52,'Clarion NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clarion NPV 4%'!A3:A52,'Clarion NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clarion NPV 5%'!A3:A52,'Clarion NPV 5%'!T3:T52), \"NULL\")))))","v":39.626475176622826}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Clarion NPV 1%","index":92,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU17","v":22.843275558026896},{"$f":"'WTP Values '!CV17","v":20.851439051008235},{"$f":"'WTP Values '!CW17","v":25.025413048527042},{"$f":"C3","v":22.843275558026896},{"$f":"D3","v":20.851439051008235},{"$f":"E3","v":25.025413048527042},{"$f":"'WTP Values '!CC17","v":8.5859625332040217},{"$f":"'WTP Values '!CD17","v":7.8375138042862291},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"I3","v":8.5859625332040217},{"$f":"J3","v":7.8375138042862291},{"$f":"K3","v":0.43495287763877971},{"$f":"'WTP Values '!CI17","v":6.8752988640374335},{"$f":"'WTP Values '!CJ17","v":6.2760345838840648},{"$f":"'WTP Values '!CK17","v":7.5318171313913931},{"$f":"O3","v":6.8752988640374335},{"$f":"P3","v":6.2760345838840648},{"$f":"Q3","v":7.5318171313913931},{"$f":"'WTP Values '!BH17","v":5207366.4866741914},{"$f":"'WTP Values '!BI17","v":4753306.2689424809},{"$f":"'WTP Values '!BJ17","v":5704807.8281525979},{"$f":"U3","v":5207366.4866741914},{"$f":"V3","v":4753306.2689424809},{"$f":"W3","v":5704807.8281525979},{"$f":"'WTP Values '!AV17","v":1957261.0520620425},{"$f":"'WTP Values '!AW17","v":1786644.2410858739},{"$f":"'WTP Values '!AX17","v":2144178.672272719},{"$f":"AA3","v":1957261.0520620425},{"$f":"AB3","v":1786644.2410858739},{"$f":"AC3","v":2144178.672272719},{"$f":"'WTP Values '!BB17","v":1567297.1592673862},{"$f":"'WTP Values '!BC17","v":1430688.5226817699},{"$f":"'WTP Values '!BD17","v":1716957.4483368804},{"$f":"AG3","v":1567297.1592673862},{"$f":"AH3","v":1430688.5226817699},{"$f":"AI3","v":1716957.4483368804},{"$f":"'WTP Values '!CX17","v":1.1511035043821516},{"$f":"'WTP Values '!CY17","v":1.0510092425837865},{"$f":"'WTP Values '!CZ17","v":1.260760818365755},{"$f":"AM3","v":1.1511035043821516},{"$f":"AN3","v":1.0510092425837865},{"$f":"AO3","v":1.260760818365755},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"'WTP Values '!CG17","v":0.39734164662108795},{"$f":"'WTP Values '!CH17","v":0.47615750310797139},{"$f":"AS3","v":0.43495287763877971},{"$f":"AT3","v":0.39734164662108795},{"$f":"AU3","v":0.47615750310797139},{"$f":"'WTP Values '!CL17","v":0.34898818297274931},{"$f":"'WTP Values '!CM17","v":0.31887380584755975},{"$f":"'WTP Values '!CN17","v":0.38197970165230949},{"$f":"AY3","v":0.34898818297274931},{"$f":"AZ3","v":0.31887380584755975},{"$f":"BA3","v":0.38197970165230949},{"$f":"'WTP Values '!BK17","v":262406.22962263954},{"$f":"'WTP Values '!BL17","v":239588.68302897489},{"$f":"'WTP Values '!BM17","v":287403.7751982027},{"$f":"BE3","v":262406.22962263954},{"$f":"BF3","v":239588.68302897489},{"$f":"BG3","v":287403.7751982027},{"$f":"'WTP Values '!AY17","v":99152.11295092915},{"$f":"'WTP Values '!AZ17","v":90578.234680863476},{"$f":"'WTP Values '!BA17","v":108545.14352656539},{"$f":"BK3","v":99152.11295092915},{"$f":"BL3","v":90578.234680863476},{"$f":"BM3","v":108545.14352656539},{"$f":"'WTP Values '!BE17","v":79555.550763341875},{"$f":"'WTP Values '!BF17","v":72690.659701180863},{"$f":"'WTP Values '!BG17","v":87076.316700784635},{"$f":"BQ3","v":79555.550763341875},{"$f":"BR3","v":72690.659701180863},{"$f":"BS3","v":87076.316700784635}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":22.393172785047444},{"$f":"D3/(1+B4)^A4","v":20.44058332615257},{"$f":"E3/(1+B4)^A4","v":24.532313546247469},{"$f":"F3+C4","v":45.236448343074343},{"$f":"G3+D4","v":41.292022377160805},{"$f":"H3+E4","v":49.557726594774508},{"$f":"I3/(1+B4)^A4","v":8.4167851516557413},{"$f":"J3/(1+B4)^A4","v":7.6830838195139979},{"$f":"K3/(1+B4)^A4","v":0.42638258762746761},{"$f":"L3+I4","v":17.002747684859763},{"$f":"M3+J4","v":15.520597623800228},{"$f":"N3+K4","v":0.86133546526624727},{"$f":"O3/(1+B4)^A4","v":6.7398283149077871},{"$f":"P3/(1+B4)^A4","v":6.1523719085227571},{"$f":"Q3/(1+B4)^A4","v":7.3834105787583502},{"$f":"R3+O4","v":13.615127178945221},{"$f":"S3+P4","v":12.428406492406822},{"$f":"T3+Q4","v":14.915227710149743},{"$f":"U3/(1+B4)^A4","v":5104760.7947007073},{"$f":"V3/(1+B4)^A4","v":4659647.3570654653},{"$f":"W3/(1+B4)^A4","v":5592400.5765636684},{"$f":"X3+U4","v":10312127.281374898},{"$f":"Y3+V4","v":9412953.6260079462},{"$f":"Z3+W4","v":11297208.404716266},{"$f":"AA3/(1+B4)^A4","v":1918695.276994454},{"$f":"AB3/(1+B4)^A4","v":1751440.2912321086},{"$f":"AC3/(1+B4)^A4","v":2101929.8816515235},{"$f":"AD3+AA4","v":3875956.3290564967},{"$f":"AE3+AB4","v":3538084.5323179825},{"$f":"AF3+AC4","v":4246108.553924242},{"$f":"AG3/(1+B4)^A4","v":1536415.2134765084},{"$f":"AH3/(1+B4)^A4","v":1402498.3067167629},{"$f":"AI3/(1+B4)^A4","v":1683126.6036044313},{"$f":"AJ3+AG4","v":3103712.3727438943},{"$f":"AK3+AH4","v":2833186.8293985329},{"$f":"AL3+AI4","v":3400084.0519413119},{"$f":"AM3/(1+B4)^A4","v":1.1284222178042855},{"$f":"AN3/(1+B4)^A4","v":1.0303002083950461},{"$f":"AO3/(1+B4)^A4","v":1.2359188494909863},{"$f":"AP3+AM4","v":2.2795257221864373},{"$f":"AQ3+AN4","v":2.0813094509788326},{"$f":"AR3+AO4","v":2.4966796678567413},{"$f":"AS3/(1+B4)^A4","v":0.42638258762746761},{"$f":"AT3/(1+B4)^A4","v":0.38951244644749333},{"$f":"AU3/(1+B4)^A4","v":0.46677531919220799},{"$f":"AV3+AS4","v":0.86133546526624727},{"$f":"AW3+AT4","v":0.78685409306858123},{"$f":"AX3+AU4","v":0.94293282230017939},{"$f":"AY3/(1+B4)^A4","v":0.34211173705788578},{"$f":"AZ3/(1+B4)^A4","v":0.31259073213171235},{"$f":"BA3/(1+B4)^A4","v":0.37445319248339326},{"$f":"BB3+AY4","v":0.69109992003063514},{"$f":"BC3+AZ4","v":0.63146453797927204},{"$f":"BD3+BA4","v":0.7564328941357028},{"$f":"BE3/(1+B4)^A4","v":257235.79023883888},{"$f":"BF3/(1+B4)^A4","v":234867.83945591107},{"$f":"BG3/(1+B4)^A4","v":281740.78541143291},{"$f":"BH3+BE4","v":519642.01986147842},{"$f":"BI3+BF4","v":474456.52248488599},{"$f":"BJ3+BG4","v":569144.56060963566},{"$f":"BK3/(1+B4)^A4","v":97198.424616144635},{"$f":"BL3/(1+B4)^A4","v":88793.485619903411},{"$f":"BM3/(1+B4)^A4","v":106406.37538139927},{"$f":"BN3+BK4","v":196350.53756707377},{"$f":"BO3+BL4","v":179371.72030076687},{"$f":"BP3+BM4","v":214951.51890796464},{"$f":"BQ3/(1+B4)^A4","v":77987.992121695788},{"$f":"BR3/(1+B4)^A4","v":71258.366533850465},{"$f":"BS3/(1+B4)^A4","v":85360.569258685064},{"$f":"BT3+BQ4","v":157543.54288503766},{"$f":"BU3+BR4","v":143949.02623503131},{"$f":"BV3+BS4","v":172436.88595946971}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":21.734592886008503},{"$f":"D4/(1+B5)^A5","v":19.839428794257767},{"$f":"E4/(1+B5)^A5","v":23.810821833859688},{"$f":"F4+C5","v":66.971041229082843},61.131451171418576,73.368548428634199,{"$f":"I4/(1+B5)^A5","v":8.1692487454207487},{"$f":"J4/(1+B5)^A5","v":7.4571254609225832},{"$f":"K4/(1+B5)^A5","v":0.41384273879911565},{"$f":"L4+I5","v":25.171996430280512},22.977723084722811,1.275178204065363,{"$f":"O4/(1+B5)^A5","v":6.5416109611732765},{"$f":"P4/(1+B5)^A5","v":5.9714315607989876},{"$f":"Q4/(1+B5)^A5","v":7.1662655658476027},{"$f":"R4+O5","v":20.156738140118499},18.399838053205809,22.081493275997346,{"$f":"U4/(1+B5)^A5","v":4954630.5348637998},{"$f":"V4/(1+B5)^A5","v":4522607.8175848275},{"$f":"W4/(1+B5)^A5","v":5427928.9028775757},{"$f":"X4+U5","v":15266757.816238698},13935561.443592774,16725137.307593841,{"$f":"AA4/(1+B5)^A5","v":1862266.7327261199},{"$f":"AB4/(1+B5)^A5","v":1699930.6913534091},{"$f":"AC4/(1+B5)^A5","v":2040112.4347656886},{"$f":"AD4+AA5","v":5738223.0617826171},5238015.2236713916,6286220.9886899311,{"$f":"AG4/(1+B5)^A5","v":1491229.4693264479},{"$f":"AH4/(1+B5)^A5","v":1361251.0389844938},{"$f":"AI4/(1+B5)^A5","v":1633626.0991733789},{"$f":"AJ4+AG5","v":4594941.842070342},4194437.8683830267,5033710.151114691,{"$f":"AM4/(1+B5)^A5","v":1.0952354873035022},{"$f":"AN4/(1+B5)^A5","v":0.99999923167603078},{"$f":"AO4/(1+B5)^A5","v":1.1995706589540207},{"$f":"AP4+AM5","v":3.3747612094899395},3.0813086826548632,3.696250326810762,{"$f":"AS4/(1+B5)^A5","v":0.41384273879911565},{"$f":"AT4/(1+B5)^A5","v":0.37805694301713128},{"$f":"AU4/(1+B5)^A5","v":0.45304752610373866},{"$f":"AV4+AS5","v":1.275178204065363},1.1649110360857124,1.3959803484039179,{"$f":"AY4/(1+B5)^A5","v":0.33205028147879678},{"$f":"AZ4/(1+B5)^A5","v":0.30339748494052937},{"$f":"BA4/(1+B5)^A5","v":0.36344057948443542},{"$f":"BB4+AY5","v":1.023150201509432},0.93486202291980147,1.1198734736201383,{"$f":"BE4/(1+B5)^A5","v":249670.52370019918},{"$f":"BF4/(1+B5)^A5","v":227960.41104095901},{"$f":"BG4/(1+B5)^A5","v":273454.83058973344},{"$f":"BH4+BE5","v":769312.54356167756},702416.93352584494,842599.3911993691,{"$f":"BK4/(1+B5)^A5","v":94339.833326517823},{"$f":"BL4/(1+B5)^A5","v":86182.082342833222},{"$f":"BM4/(1+B5)^A5","v":103276.97962187679},{"$f":"BN4+BK5","v":290690.37089359161},265553.80264360009,318228.49852984142,{"$f":"BQ4/(1+B5)^A5","v":75694.376809976689},{"$f":"BR4/(1+B5)^A5","v":69162.668515172234},{"$f":"BS4/(1+B5)^A5","v":82850.127543975075},{"$f":"BT4+BQ5","v":233237.91969501437},213111.69475020355,255287.01350344479]
[4,0.01,20.88651655879022,19.065301117048133,22.881731768321444,87.857557787873063,80.196752288466712,96.250280196955643,7.8504874735402455,7.1661509942889641,0.39769473769288632,33.022483903820756,30.143874079011773,1.6728729417582493,6.2863595549408622,5.7384283583521727,6.8866403521235737,26.443097695059361,24.138266411557982,28.968133628120921,4761302.5581784947,4346137.2185033457,5216132.9869155278,20028060.374417193,18281698.66209612,21941270.29450937,1789601.7263340354,1633599.981373711,1960507.9503448084,7527824.7881166525,6871615.2050451022,8246728.9390347395,1433042.2091362572,1308135.4923709105,1569882.5715397531,6027984.051206599,5502573.3607539367,6603592.7226544442,1.0524997758787247,0.96097960613858369,1.1527638250731138,4.4272609853686644,4.042288288793447,4.8490141518838756,0.39769473769288632,0.36330529133472322,0.43536976770225849,1.6728729417582493,1.5282163274204357,1.8313501161061765,0.31909379388111025,0.29155901959336999,0.34925925327198709,1.3422439953905423,1.2264210425131714,1.4691327268921255,239928.46587262256,219065.47433058519,262784.71730061219,1009241.0094343001,921482.40785643016,1105384.1084999812,90658.725528568568,82819.28717806231,99247.147454175953,381349.09642216016,348373.0898216624,417475.64598401741,72740.808302263496,66463.96501506104,79617.344107654426,305978.72799727786,279575.6597652646,334904.3576110992]
[5,0.01,19.872803839319083,18.13997983676192,21.771182650579153,107.73036162719214,98.336732125228636,118.02146284753479,7.4694694620601387,6.8183467832749365,0.37839289705654772,40.491953365880896,36.962220862286713,2.0512658388147971,5.9812554164850633,5.459917683761617,6.5524019979336394,32.424353111544427,29.598184095319599,35.52053562605456,4530216.0124210734,4135200.4370365688,4962971.5590438275,24558276.386838265,22416899.099132691,26904241.853553198,1702744.6370886378,1554314.3295521101,1865356.045033321,9230569.4252052903,8425929.5345972124,10112084.98406806,1363490.4908853234,1244646.0357314814,1493689.4003919223,7391474.5420919228,6747219.3964854181,8097282.1230463665,1.0014174229623998,0.91433912173071019,1.0968152254713761,5.4286784083310646,4.956627410524157,5.9458293773552517,0.37839289705654772,0.34567251883096267,0.41423939539001992,2.0512658388147971,1.8738888462513983,2.2455895114961963,0.30360679600613677,0.27740840305535536,0.33230819556745084,1.6458507913966791,1.5038294455685268,1.8014409224595762,228283.70275792721,208433.28216484882,250030.6417389721,1237524.7121922274,1129915.690021279,1355414.7502389534,86258.666622591016,78799.710021975858,94430.255395495915,467607.76304475119,427172.79984363826,511905.90137951332,69210.383188383843,63238.182174125955,75753.171056812556,375189.11118566169,342813.84193939058,410657.52866791177]
[9,0.01,14.744088609078776,13.45846676909,16.152539355794101,174.78241245143289,159.54212919953187,191.47875943203525,5.5417705776134785,5.0586877399317931,0.28073836225411675,65.694398378156095,59.967738289319009,3.3279865255438561,4.4376304706286378,4.0508380588139357,4.8613772088211062,52.605473270614212,48.020278983782944,57.628739145732474,3361071.0821413929,3067999.9738807618,3682142.3399803089,39843501.197876051,36369317.294093296,43649610.242781475,1263305.2693951798,1153181.4225396391,1383950.3996429716,14975733.563588025,13670280.772834199,16405909.919299975,1011604.8433726373,923431.4184420777,1108202.3982064747,11991974.52349486,10946730.946080452,13137081.156967718,0.74297453636712629,0.67836914904136492,0.81375235235506571,8.8075218007215241,8.0416633096647914,9.6465507671371409,0.28073836225411675,0.2564623637698924,0.30733370089013767,3.3279865255438561,3.0402089834903312,3.6432584674056447,0.22525283995287315,0.20581565181349576,0.24654706605997739,2.6702386171402406,2.4398222974647839,2.9226690188399562,169368.9108334099,154641.42886769155,185503.46325516526,2007767.8325608366,1833182.2820020723,2199033.3675741064,63997.281625059535,58463.310780283609,70059.97061040964,758649.7591905446,693047.82201212551,830519.33586615766,51348.769436290662,46917.856634181233,56203.013702097494,608709.1604265694,556183.32112594589,666253.34276984562]
[16,0.01,5.9617384366714061,5.441900192226389,6.5312422680361264,241.10832127745053,220.08470077055458,264.14054823608393,2.2408022317113065,2.045468793486457,0.11351591334495667,90.623912830420664,82.724116843054077,4.5908809310594689,1.7943457100631168,1.6379470848467279,1.9656867324536504,72.56804144300277,66.242871297316427,79.497521277346038,1359041.3887263718,1240538.7577994638,1488865.8159608943,54963194.253342792,50170637.398785345,60213634.212060407,510814.590273501,466286.26519354124,559597.17217907915,20658680.291521966,18857838.16747199,22631575.707141824,409040.09989088279,373387.37760747259,448099.09979317279,16542653.265901281,15100763.771748351,18122301.550919846,0.30042005093489249,0.27429701064070505,0.32903889861186114,12.149773917193151,11.093289729082519,13.307195094520338,0.11351591334495667,0.10369996899673427,0.12426967756779424,4.5908809310594689,4.1938984252529625,5.0257913295487917,9.1080469571346523E-2,8.3221087095851479E-2,9.9690741092892068E-2,3.6835328072142439,3.36567878945193,4.0317547452202946,68483.930913909571,62528.907335419703,75007.900206391918,2769669.5842216015,2528832.8294009771,3033515.9942721389,25877.15414784399,23639.50572022911,28328.588543815407,1046539.9081661133,956043.54343586578,1145682.3375452315,20762.757233811764,18971.127797617963,22725.559777105798,839700.29797728243,767242.10976580239,919081.17508885206]
[19,0.01,3.4835234126539789,3.1797749817972547,3.8162921094408171,{"$f":"F20+C21","v":253.83427822530444},231.70100837888654,278.08217093589457,1.3093306793331667,1.1951947418782563,6.632886465021412E-2,{"$f":"L20+I21","v":95.407140580569092},87.09038485038063,4.8331925724488869,1.0484601694283646,0.95707436335258322,1.1485770177915984,{"$f":"R20+O21","v":76.398260849370899},69.739241409162588,83.693486094638402,794106.03915010917,724863.36879816093,869964.18633483408,{"$f":"X20+U21","v":57864210.858985715},52818697.690527111,63391774.695128717,298475.78917542967,272457.29396802973,326980.10347954248,{"$f":"AD20+AA21","v":21749067.693319093},19853175.181878425,23826094.654415172,239007.59481822749,218175.23289587986,261830.2902584596,{"$f":"AJ20+AG21","v":17415792.327007685},15897798.351976894,19078816.150296308,0.17553944913535965,0.16027540770832366,0.19226182415816598,{"$f":"AP20+AM21","v":12.791052073737717},11.678805512007003,14.00956318771728,6.632886465021412E-2,6.0593277234300476E-2,7.2612432747396663E-2,{"$f":"AV20+AS21","v":4.8331925724488869},4.4152569023086983,5.2910580103081717,5.3219535133522254E-2,4.8627192957961224E-2,5.8250631809973932E-2,{"$f":"BB20+AY21","v":3.8779536371227805},3.5433229418724634,4.2445551041632683,40016.075724110247,36536.475892796931,43828.118136773795,{"$f":"BH20+BE21","v":2915855.7286974085},2662307.3504990852,3193628.2365174424,15120.366866883234,13812.878997415935,16552.772733672584,{"$f":"BN20+BK21","v":1101777.4119775528},1006504.5516232941,1206152.6855874283,12131.956425719411,11085.083411400154,13278.848173254559,{"$f":"BT20+BQ21","v":884020.58433049521},807737.97488455381,967591.26965462428]
[25,0.01,0.90914524808445607,0.82987164782002998,0.99599268487676973,264.42231243931894,241.36581102606806,289.68164268873369,0.34171487436050763,0.31192717584932106,1.7310798569209768E-2,99.386800364074503,90.723132881712516,5.034796582268978,0.273631742327062,0.24978147307542922,0.2997606773622023,79.585014842645052,72.648231791636576,87.184541362885625,207249.28368385951,189178.02729830486,227047.07628400763,60277865.34499681,55021891.767375171,66035997.075383328,77897.523068565075,71107.101854747467,85336.704273822572,22656273.27039795,20681298.552576117,24819937.988542728,62377.252380669008,56940.331021312202,68333.619727761892,18142246.635353137,16560933.50478249,19874639.155662544,4.5813056818581402E-2,4.1829380211286404E-2,5.0177335736140874E-2,13.324597416537189,12.165956393300487,14.59393554038782,1.7310798569209768E-2,1.581389976117846E-2,1.8950711783462089E-2,5.034796582268978,4.5994278167815414,5.5117606814885924,1.3889468144852561E-2,1.2690938503477689E-2,1.5202505863914358E-2,4.0397123486620208,3.6911234076021087,4.421605638789095,10443.571287452774,9535.4500328682243,11438.454867789922,3037483.0378001425,2773358.550961012,3326842.1005845964,3946.1797892288232,3604.9458594850762,4320.0153668481171,1147735.1802341011,1048488.2612454032,1256464.1958830941,3166.2513001476627,2893.0337805355039,3465.5721482726553,920895.19503408356,841430.65569122322,1007951.8133129223]
[36,0.01,3.055236355357439E-2,2.7888327349697661E-2,3.3470923011664808E-2,267.10636110977453,243.81582206409874,292.62208905553751,1.1483530376607513E-2,1.0482497157487069E-2,5.8173962015809909E-4,100.39563735259162,91.64402833090648,5.085902855971784,9.195556473499563E-3,8.3940540748874224E-3,1.0073634782926283E-2,80.392851561513453,73.385655907447628,88.069517937557336,6964.7347051182469,6357.4394504550128,7630.0512300106502,60889722.653272428,55580397.719773047,66706302.952815883,2617.7923161653694,2389.5961967404714,2867.7903986530987,22886248.341668997,20891226.418992735,25071875.583915744,2096.2244440287986,1913.5134874096511,2296.391690165156,18326401.567331005,16729037.138492348,20076378.93438784,1.5395748593208644E-3,1.4057010517610849E-3,1.6862390325312715E-3,13.459850253751592,12.289448313407458,14.742072938183554,5.8173962015809909E-4,5.314354507393571E-4,6.368498732488055E-4,5.085902855971784,4.6461148304552511,5.5677084333728555,4.6676378853811575E-4,4.26486491362364E-4,5.1088919736234537E-4,4.0807179069994524,3.7285905743599628,4.466487648278342,350.9623874119257,320.4444357653062,384.39603830982782,3068315.3538552015,2801509.841458146,3360611.5886225565,132.61370482033968,121.14633687191552,145.17667041989608,1159385.3963453053,1059131.0602498546,1269218.0781985617,106.40374684673328,97.222110572458789,116.46260090811363,930242.84614967264,849971.69298816775,1018183.1425054108]
[39,0.01,9.8267114119043979E-3,8.9698639565362805E-3,1.0765422470472677E-2,267.15181598296795,243.85731346560794,292.67188607233766,3.6935060295051328E-3,3.3715386458434055E-3,1.8710786005607499E-4,100.41272219829156,91.659623869962161,5.0867683504079011,2.9576133963743001E-3,2.6998221209693827E-3,3.2400341697674537E-3,80.406532429532476,73.398144324681979,88.084505183661932,2240.1028937633569,2044.7754455634804,2454.0920169362471,60900084.572810717,55589856.123982869,66717654.70995608,841.9737995769018,768.57792606378382,922.38194887862676,22890143.013109691,20894781.587217797,25076142.194866721,674.21928355656894,615.45303330097136,738.60008861109293,18329520.266024191,16731884.005405655,20079795.435795195,4.951812586623754E-4,4.521227479780564E-4,5.4235359942341008E-4,13.46214078619696,12.291539672491465,14.744581673105586,1.8710786005607499E-4,1.7092827529737988E-4,2.0483324984497814E-4,5.0867683504079011,4.6469054838847788,5.5686559191600349,1.5012760107571511E-4,1.3717301001425468E-4,1.6431987977414254E-4,4.081412343905523,3.7292250879336697,4.4672477336197352,112.88180999425492,103.06616665825194,123.63524444602601,3068837.5049741315,2801986.5889008669,3361183.4813059745,42.653217458866422,38.96490983298709,46.693907705565209,1159582.6949643055,1059311.2980691218,1269434.0676140124,34.223175944299534,31.270039772096151,37.45845611574417,930401.15039385133,850116.33707437455,1018356.4120053881]
[44,0.01,1.2159611729903803E-3,1.1099345285484712E-3,1.3321176522060978E-3,267.16879498649212,243.87281197221361,292.69048702014237,4.5703590304314488E-4,4.1719553111284867E-4,2.3152800917088569E-5,100.41910399269484,91.665449355635857,5.0870916432046585,3.6597625634458234E-4,3.3407706153885025E-4,4.0092311501349251E-4,80.411642717824776,73.402809190412242,88.090103450394409,277.19122177739359,253.02132575881194,303.67032086900559,60903955.116406977,55593389.172633737,66721894.992921308,104.18617236692462,95.104137827724855,114.13590869727678,22891597.810702804,20896109.568346802,25077735.925027721,83.428161927398961,76.156402780541669,91.394668315011771,18330685.210338898,16732947.410932014,20081071.619961169,6.1273925618343252E-5,5.5945848404689073E-5,6.7111049799582794E-5,13.462996381114069,12.292320869110506,14.745518774368657,2.3152800917088569E-5,2.1150732672991493E-5,2.5346147689571978E-5,5.0870916432046585,4.6472008209173827,5.5690098386276166,1.8576848983385454E-5,1.6973842740257022E-5,2.0333007186285377E-5,4.081671740662066,3.7294621012052334,4.4675316523897921,13.968040002030625,12.753448397148201,15.298674252041296,3069032.5468929759,2802164.6709400713,3361397.1034592227,5.2779260689661101,4.8215334184522742,5.7779226849361764,1159656.3929797651,1059378.6232721976,1269514.7473033059,4.2347893837885593,3.8693671409411086,4.6351242371614365,930460.28263052832,850170.36675869464,1018421.13429464]
[50,0.01,7.133919092524106E-5,6.5118716785920937E-5,7.815397204822305E-5,267.17075145197276,243.87459784222253,292.69263037986514,2.6813826190437752E-5,2.447643256077249E-5,1.3583510080476432E-6,100.41983935743146,91.666120617739779,5.0871288957557921,2.147145040927855E-5,1.9599957470888829E-5,2.35217466508005E-5,80.41223156879154,73.403346715995511,88.090748530395587,16.262523781534231,14.844500850364158,17.816025281075802,60904401.1134248,55593796.280607812,66722383.594460122,6.1124955363298508,5.5796619143579989,6.6962363296161982,22891765.444879226,20896262.589649498,25077919.568198591,4.8946444216173397,4.4680177943342949,5.3620311546948436,18330819.445150461,16733069.945579069,20081218.672776375,3.5948781717067137E-6,3.2822853636036955E-6,3.9373362416430327E-6,13.463094970051772,12.292410885242287,14.745626755162135,1.3583510080476432E-6,1.2408917240807418E-6,1.4870324064698057E-6,5.0871288957557921,4.6472348521671325,5.5690506202447629,1.0898846162628166E-6,9.9583788930059206E-7,1.1929166111278347E-6,4.0817016305669265,3.7294894118942032,4.4675643679300254,0.81949053529865501,0.74823169552516855,0.89755747766633487,3069055.0212850068,2802185.1910702381,3361421.7188242008,0.30965049204433698,0.28287440481795562,0.33898477906021451,1159664.8850931586,1059386.3810558394,1269524.0439046561,0.24845073600114528,0.22701178899372279,0.27193796994674929,930467.09635076136,850176.59251936129,1018428.5921483692]

{"sheet":"Clarion NPV 2%","index":93,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU17","v":22.843275558026896},{"$f":"'WTP Values '!CV17","v":20.851439051008235},{"$f":"'WTP Values '!CW17","v":25.025413048527042},{"$f":"C3","v":22.843275558026896},{"$f":"D3","v":20.851439051008235},{"$f":"E3","v":25.025413048527042},{"$f":"'WTP Values '!CC17","v":8.5859625332040217},{"$f":"'WTP Values '!CD17","v":7.8375138042862291},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"I3","v":8.5859625332040217},{"$f":"J3","v":7.8375138042862291},{"$f":"K3","v":0.43495287763877971},{"$f":"'WTP Values '!CI17","v":6.8752988640374335},{"$f":"'WTP Values '!CJ17","v":6.2760345838840648},{"$f":"'WTP Values '!CK17","v":7.5318171313913931},{"$f":"O3","v":6.8752988640374335},{"$f":"P3","v":6.2760345838840648},{"$f":"Q3","v":7.5318171313913931},{"$f":"'WTP Values '!BH17","v":5207366.4866741914},{"$f":"'WTP Values '!BI17","v":4753306.2689424809},{"$f":"'WTP Values '!BJ17","v":5704807.8281525979},{"$f":"U3","v":5207366.4866741914},{"$f":"V3","v":4753306.2689424809},{"$f":"W3","v":5704807.8281525979},{"$f":"'WTP Values '!AV17","v":1957261.0520620425},{"$f":"'WTP Values '!AW17","v":1786644.2410858739},{"$f":"'WTP Values '!AX17","v":2144178.672272719},{"$f":"AA3","v":1957261.0520620425},{"$f":"AB3","v":1786644.2410858739},{"$f":"AC3","v":2144178.672272719},{"$f":"'WTP Values '!BB17","v":1567297.1592673862},{"$f":"'WTP Values '!BC17","v":1430688.5226817699},{"$f":"'WTP Values '!BD17","v":1716957.4483368804},{"$f":"AG3","v":1567297.1592673862},{"$f":"AH3","v":1430688.5226817699},{"$f":"AI3","v":1716957.4483368804},{"$f":"'WTP Values '!CX17","v":1.1511035043821516},{"$f":"'WTP Values '!CY17","v":1.0510092425837865},{"$f":"'WTP Values '!CZ17","v":1.260760818365755},{"$f":"AM3","v":1.1511035043821516},{"$f":"AN3","v":1.0510092425837865},{"$f":"AO3","v":1.260760818365755},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"'WTP Values '!CG17","v":0.39734164662108795},{"$f":"'WTP Values '!CH17","v":0.47615750310797139},{"$f":"AS3","v":0.43495287763877971},{"$f":"AT3","v":0.39734164662108795},{"$f":"AU3","v":0.47615750310797139},{"$f":"'WTP Values '!CL17","v":0.34898818297274931},{"$f":"'WTP Values '!CM17","v":0.31887380584755975},{"$f":"'WTP Values '!CN17","v":0.38197970165230949},{"$f":"AY3","v":0.34898818297274931},{"$f":"AZ3","v":0.31887380584755975},{"$f":"BA3","v":0.38197970165230949},{"$f":"'WTP Values '!BK17","v":262406.22962263954},{"$f":"'WTP Values '!BL17","v":239588.68302897489},{"$f":"'WTP Values '!BM17","v":287403.7751982027},{"$f":"BE3","v":262406.22962263954},{"$f":"BF3","v":239588.68302897489},{"$f":"BG3","v":287403.7751982027},{"$f":"'WTP Values '!AY17","v":99152.11295092915},{"$f":"'WTP Values '!AZ17","v":90578.234680863476},{"$f":"'WTP Values '!BA17","v":108545.14352656539},{"$f":"BK3","v":99152.11295092915},{"$f":"BL3","v":90578.234680863476},{"$f":"BM3","v":108545.14352656539},{"$f":"'WTP Values '!BE17","v":79555.550763341875},{"$f":"'WTP Values '!BF17","v":72690.659701180863},{"$f":"'WTP Values '!BG17","v":87076.316700784635},{"$f":"BQ3","v":79555.550763341875},{"$f":"BR3","v":72690.659701180863},{"$f":"BS3","v":87076.316700784635}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":21.956243327592173},{"$f":"D3/(1+B4)^A4","v":20.041752259715722},{"$f":"E3/(1+B4)^A4","v":24.053645759829912},{"$f":"F3+C4","v":44.799518885619065},{"$f":"G3+D4","v":40.893191310723957},{"$f":"H3+E4","v":49.079058808356955},{"$f":"I3/(1+B4)^A4","v":8.2525591437947146},{"$f":"J3/(1+B4)^A4","v":7.5331735912016811},{"$f":"K3/(1+B4)^A4","v":0.41806312729602046},{"$f":"L3+I4","v":16.838521676998738},{"$f":"M3+J4","v":15.370687395487909},{"$f":"N3+K4","v":0.85301600493480012},{"$f":"O3/(1+B4)^A4","v":6.6083226297937658},{"$f":"P3/(1+B4)^A4","v":6.0323285119992933},{"$f":"Q3/(1+B4)^A4","v":7.2393474926868446},{"$f":"R3+O4","v":13.483621493831199},{"$f":"S3+P4","v":12.308363095883358},{"$f":"T3+Q4","v":14.771164624078239},{"$f":"U3/(1+B4)^A4","v":5005158.0994561622},{"$f":"V3/(1+B4)^A4","v":4568729.5933703203},{"$f":"W3/(1+B4)^A4","v":5483283.1873823507},{"$f":"X3+U4","v":10212524.586130355},{"$f":"Y3+V4","v":9322035.8623128012},{"$f":"Z3+W4","v":11188091.015534949},{"$f":"AA3/(1+B4)^A4","v":1881258.2199750505},{"$f":"AB3/(1+B4)^A4","v":1717266.6677103748},{"$f":"AC3/(1+B4)^A4","v":2060917.601184851},{"$f":"AD3+AA4","v":3838519.2720370931},{"$f":"AE3+AB4","v":3503910.908796249},{"$f":"AF3+AC4","v":4205096.27345757},{"$f":"AG3/(1+B4)^A4","v":1506437.1004107902},{"$f":"AH3/(1+B4)^A4","v":1375133.1436772107},{"$f":"AI3/(1+B4)^A4","v":1650285.8980554407},{"$f":"AJ3+AG4","v":3073734.2596781766},{"$f":"AK3+AH4","v":2805821.6663589804},{"$f":"AL3+AI4","v":3367243.3463923214},{"$f":"AM3/(1+B4)^A4","v":1.1064047523857665},{"$f":"AN3/(1+B4)^A4","v":1.0101972727641162},{"$f":"AO3/(1+B4)^A4","v":1.2118039392212179},{"$f":"AP3+AM4","v":2.2575082567679181},{"$f":"AQ3+AN4","v":2.0612065153479024},{"$f":"AR3+AO4","v":2.4725647575869729},{"$f":"AS3/(1+B4)^A4","v":0.41806312729602046},{"$f":"AT3/(1+B4)^A4","v":0.38191238621788537},{"$f":"AU3/(1+B4)^A4","v":0.45766772693961111},{"$f":"AV3+AS4","v":0.85301600493480012},{"$f":"AW3+AT4","v":0.77925403283897332},{"$f":"AX3+AU4","v":0.93382523004758244},{"$f":"AY3/(1+B4)^A4","v":0.33543654649437649},{"$f":"AZ3/(1+B4)^A4","v":0.306491547335217},{"$f":"BA3/(1+B4)^A4","v":0.36714696429479959},{"$f":"BB3+AY4","v":0.68442472946712574},{"$f":"BC3+AZ4","v":0.62536535318277675},{"$f":"BD3+BA4","v":0.74912666594710908},{"$f":"BE3/(1+B4)^A4","v":252216.67591564739},{"$f":"BF3/(1+B4)^A4","v":230285.16246537378},{"$f":"BG3/(1+B4)^A4","v":276243.53633045242},{"$f":"BH3+BE4","v":514622.9055382869},{"$f":"BI3+BF4","v":469873.84549434867},{"$f":"BJ3+BG4","v":563647.31152865512},{"$f":"BK3/(1+B4)^A4","v":95301.91556221564},{"$f":"BL3/(1+B4)^A4","v":87060.97143489377},{"$f":"BM3/(1+B4)^A4","v":104330.20331273106},{"$f":"BN3+BK4","v":194454.02851314479},{"$f":"BO3+BL4","v":177639.20611575723},{"$f":"BP3+BM4","v":212875.34683929646},{"$f":"BQ3/(1+B4)^A4","v":76466.311767917985},{"$f":"BR3/(1+B4)^A4","v":69867.992792369143},{"$f":"BS3/(1+B4)^A4","v":83695.037197986007},{"$f":"BT3+BQ4","v":156021.86253125986},{"$f":"BU3+BR4","v":142558.65249355001},{"$f":"BV3+BS4","v":170771.35389877064}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":20.689858470339626},{"$f":"D4/(1+B5)^A5","v":18.885790777788824},{"$f":"E4/(1+B5)^A5","v":22.666287626770544},{"$f":"F4+C5","v":65.489377355958695},59.778982088512777,71.745346435127502,{"$f":"I4/(1+B5)^A5","v":7.7765707983681951},{"$f":"J4/(1+B5)^A5","v":7.0986777250093116},{"$f":"K4/(1+B5)^A5","v":0.39395022210162428},{"$f":"L4+I5","v":24.615092475366932},22.469365120497223,1.2469662270364243,{"$f":"O4/(1+B5)^A5","v":6.2271700079473264},{"$f":"P4/(1+B5)^A5","v":5.6843978861818734},{"$f":"Q4/(1+B5)^A5","v":6.8217988299059611},{"$f":"R4+O5","v":19.710791501778527},17.992760982065231,21.592963453984201,{"$f":"U4/(1+B5)^A5","v":4716472.2650565794},{"$f":"V4/(1+B5)^A5","v":4305215.9363388894},{"$f":"W4/(1+B5)^A5","v":5167020.2141166963},{"$f":"X4+U5","v":14928996.851186935},13627251.798651692,16355111.229651645,{"$f":"AA4/(1+B5)^A5","v":1772751.6377327072},{"$f":"AB4/(1+B5)^A5","v":1618218.7353566643},{"$f":"AC4/(1+B5)^A5","v":1942048.6852576036},{"$f":"AD4+AA5","v":5611270.9097698005},5122129.6441529132,6147144.9587151734,{"$f":"AG4/(1+B5)^A5","v":1419549.3253073764},{"$f":"AH4/(1+B5)^A5","v":1295818.6742629255},{"$f":"AI4/(1+B5)^A5","v":1555101.260125669},{"$f":"AJ4+AG5","v":4493283.5849855533},4101640.3406219059,4922344.6065179901,{"$f":"AM4/(1+B5)^A5","v":1.0425899092221003},{"$f":"AN4/(1+B5)^A5","v":0.95193145242413957},{"$f":"AO4/(1+B5)^A5","v":1.1419099170202429},{"$f":"AP4+AM5","v":3.3000981659900184},3.013137967772042,3.6144746746072158,{"$f":"AS4/(1+B5)^A5","v":0.39395022210162428},{"$f":"AT4/(1+B5)^A5","v":0.35988457137327029},{"$f":"AU4/(1+B5)^A5","v":0.43127052089657364},{"$f":"AV4+AS5","v":1.2469662270364243},1.1391386042122436,1.3650957509441561,{"$f":"AY4/(1+B5)^A5","v":0.31608934958497908},{"$f":"AZ4/(1+B5)^A5","v":0.28881383040385772},{"$f":"BA4/(1+B5)^A5","v":0.34597078451613594},{"$f":"BB4+AY5","v":1.0005140790521048},0.91417918358663441,1.0950974504632449,{"$f":"BE4/(1+B5)^A5","v":237669.40686052819},{"$f":"BF4/(1+B5)^A5","v":217002.85190591647},{"$f":"BG4/(1+B5)^A5","v":260310.45405844325},{"$f":"BH4+BE5","v":752292.31239881506},686876.69740026514,823957.76558709843,{"$f":"BK4/(1+B5)^A5","v":89805.123559392363},{"$f":"BL4/(1+B5)^A5","v":82039.497850462663},{"$f":"BM4/(1+B5)^A5","v":98312.680749420528},{"$f":"BN4+BK5","v":284259.15207253717},259678.70396621991,311188.027588717,{"$f":"BQ4/(1+B5)^A5","v":72055.913419346616},{"$f":"BR4/(1+B5)^A5","v":65838.170078221374},{"$f":"BS4/(1+B5)^A5","v":78867.702842407904},{"$f":"BT4+BQ5","v":228077.77595060648},208396.82257177139,249639.05674117856]
[4,0.02,19.114231112959196,17.447551426953929,20.940146148993342,84.603608468917884,77.226533515466713,92.685492584120851,7.1843493622438155,6.5580809470861547,0.36394911077071501,31.799441837610747,29.027446067583377,1.6109153378071395,5.7529425289316301,5.2515049868639094,6.3022876462816493,25.463734030710157,23.244265968929142,27.895251100265849,4357291.3290534345,3977354.0508431396,4773527.9909982504,19286288.18024037,17604605.84949483,21128639.220649894,1637748.4920003738,1494983.9769696647,1794152.7949960427,7249019.4017701745,6617113.6211225782,7941297.7537112162,1311444.151204244,1197136.1551775453,1436673.1861751678,5804727.7361897975,5298776.4957994511,6359017.7926931577,0.96319191885623601,0.87943751821281768,1.0549482537734678,4.263290084846254,3.8925754859848598,4.6694229283806834,0.36394911077071501,0.33247771516070834,0.39842729811037181,1.6109153378071395,1.4716163193729519,1.7635230490545279,0.29201769982977882,0.26681933619180137,0.31962352681403694,1.2925317788818835,1.1809985197784358,1.4147209772772817,219569.7944345336,200477.09216798996,240486.62232877786,971862.10683334863,887353.78956825507,1064444.3879158762,82966.052634090593,75791.814842661974,90825.720430757094,367225.20470662776,335470.51880888187,402013.74801947409,66568.526030625901,60824.292284720526,72861.566532176861,294646.30198123236,269221.11485649191,322500.62327335542]
[5,0.02,17.312348025216707,15.802784883484087,18.966135529484536,101.91595649413459,93.029318398950807,111.65162811360538,6.507086565966131,5.939855967134485,0.32963992283523746,38.306528403576877,34.967302034717861,1.9405552606423768,5.2106172956342096,4.7564498645780908,5.7081760936477526,30.674351326344365,28.000715833507233,33.603427193913603,3946533.004128438,3602412.1054504532,4323531.3730326165,23232821.184368808,21207017.954945281,25452170.593682513,1483359.2679572219,1354053.0481434828,1625019.4639703729,8732378.6697273962,7971166.6692660609,9566317.2176815886,1187815.3731169265,1084283.09930563,1301239.1683753603,6992543.1093067238,6383059.5951050809,7660256.9610685185,0.8723925966872893,0.79653365556570677,0.95549913621889859,5.1356826815335435,4.689109141550567,5.6249220645995823,0.32963992283523746,0.30113531020290846,0.36086787937585235,1.9405552606423768,1.7727516295758603,2.1243909284303801,0.26448942775149487,0.24166649344728083,0.28949287578197153,1.5570212066333784,1.4226650132257166,1.7042138530592532,198871.12772737828,181578.27904166022,217816.14319510511,1170733.2345607269,1068932.0686099152,1282260.5311109812,75144.910040666306,68646.981835923274,82263.653319135163,442370.11474729405,404117.50064480514,484277.40133860928,60293.164990902631,55090.435508371425,65992.96566066485,354939.46697213501,324311.55036486336,388493.58893402026]
[9,0.02,9.5576433646110122,8.7242574989833752,10.470651302276023,151.65174613117262,138.42835863887174,166.13850219608202,3.5923730651421648,3.2792215641885707,0.18198460524291912,57.000416033578844,52.031620891143334,2.8875615150350473,2.8766301225348836,2.6258975051260087,3.1513178504739967,45.643676418313291,41.665285742753426,50.002164383768616,2178765.9839777495,1988786.8535280286,2386895.8086426561,34570620.944577977,31556209.780434839,37873030.349105127,818919.46973773499,747533.27001453214,897125.94008378405,12993848.252005367,11861158.798684992,14234755.380916301,655758.2889806676,598601.13453955331,718376.26446046669,10404959.2321188,9498042.9616311472,11398522.703619702,0.48162255639264567,0.43974304333057879,0.52750325755190541,7.6419362877196546,6.9774313422325864,8.3699283438249452,0.18198460524291912,0.16624803840696126,0.19922465097132247,2.8875615150350473,2.6378683900938817,3.161110436914079,0.14601691350455598,0.13341703587409842,0.15982058928630427,2.316859821286243,2.1169367470718323,2.5358836387140551,109790.96027689138,100244.0819299719,120249.95180789749,1742060.2757640588,1590579.3388656413,1908013.7716144221,41485.317288466169,37898.000287946037,45415.368218630239,658250.21562286222,601330.02449402539,720608.58820564987,33286.101195940129,30413.825705397125,36432.79521870405,528152.72297709121,482578.14178655896,578081.5207871875]
[16,0.02,1.5766496212715524,1.4391724776610202,1.7272613949298439,181.26809903214274,165.46229148528138,198.58400076107583,0.59260566821254668,0.5409475160359094,3.0020575992184356E-2,68.132133800233575,62.19297336900204,3.4514787994332594,0.47453515685951242,0.43317375936880187,0.51984824144548158,54.557515282609671,49.802177257407052,59.767180507757779,359413.97187900497,328074.60163402179,393747.52008904476,41321982.112649828,37718880.959084027,45269325.221160583,135090.73550438439,123314.71285278129,147991.8448205826,15531441.159377379,14177546.666006051,17014687.360436995,108175.31252476583,98746.544107206268,118504.90984899443,12436963.164814005,11352933.521064157,13624561.503384827,7.9449503623868142E-2,7.2540968131444242E-2,8.7018083800678742E-2,9.1343443062074314,8.3400669481233987,10.00450729138378,3.0020575992184356E-2,2.7424637726283469E-2,3.2864531403728178E-2,3.4514787994332594,3.1530226375086143,3.7784496014602573,2.4087267393615382E-2,2.2008764196092347E-2,2.6364351750417448E-2,2.7693237054141644,2.5303572804304237,3.0311210934479429,18111.355418485629,16536.481617928333,19836.693392206344,2082270.4824910122,1901206.5503458886,2280633.3466713838,6843.5081008960005,6251.7364920919672,7491.8178436056041,786801.13033612911,718764.88871220476,861337.586032741,5490.9475947287019,5017.1307874265931,6010.033079506059,631296.6552320366,576821.72891336295,690976.1412708459]
[19,0.02,0.54116028356668244,0.49397340766446857,0.59285541547282461,{"$f":"F20+C21","v":183.72361179657432},167.70369397663848,201.27407999335293,0.20340261217612063,0.18567176068998373,1.0304092423314338E-2,{"$f":"L20+I21","v":69.05507239289112},63.035458289299349,3.4982335802988689,0.16287675878255531,0.14868010703900852,0.17842976521657056,{"$f":"R20+O21","v":55.296567966934255},50.476812687496505,60.576804900656953,123363.21546381823,112606.46757274364,135147.66803623631,{"$f":"X20+U21","v":41881742.2418231},38229832.384898245,45882557.259844095,46367.778703948999,42325.843405547268,50795.882374977715,{"$f":"AD20+AA21","v":15741834.781975621},14369600.022292031,17245173.48689523,37129.481408560947,33893.204355187467,40674.95387225326,{"$f":"AJ20+AG21","v":12605438.047956852},11506723.809170907,13809123.954582667,2.7269797506214263E-2,2.4898550923796389E-2,2.9867594086647121E-2,{"$f":"AP20+AM21","v":9.258080910487859},8.453044029897173,10.14003138794026,1.0304092423314338E-2,9.4130772800997322E-3,1.1280235566469277E-2,{"$f":"AV20+AS21","v":3.4982335802988689},3.1957344404915062,3.8296336281902001,8.2675771948384734E-3,7.5541635329884321E-3,9.0491507287466938E-3,{"$f":"BB20+AY21","v":2.8068378060407824},2.5646342692323394,3.0721815810640209,6216.4390247594292,5675.8882638338755,6808.6342560334906,{"$f":"BH20+BE21","v":2110477.5513357576},1926960.872132909,2311527.4991650716,2348.9269489596454,2145.8106146095761,2571.44911207717,{"$f":"BN20+BK21","v":797459.37758937024},728501.49635735422,873005.5267695887,1884.681743694395,1722.0515471441454,2062.8497046335629,{"$f":"BT20+BQ21","v":639848.39160121628},584635.53137342585,700336.31409699435]
[25,0.02,3.735104249674049E-2,3.4094190394631567E-2,4.0919055758864883E-2,184.68069253483307,168.57732134369459,202.32258727659578,1.4038908327244524E-2,1.2815119724361052E-2,7.1119150033879287E-4,69.414804487312807,63.363832102365897,3.5164571060879282,1.124180196470191E-2,1.0261944871180926E-2,1.2315275059290901E-2,55.58462718575457,50.739764110449087,60.892370725804511,8514.5655423100816,7772.131627983953,9327.9319370724461,42099918.927946322,38428984.991602704,46121575.594755091,3200.3177717258563,2921.3422044416843,3505.9467940674153,15823839.521090822,14444456.30920765,17335009.644647844,2562.6877656889428,2339.3189682688999,2807.3973215890787,12671104.196336145,11566666.369686287,13881060.525064375,1.8821694726357521E-3,1.7185053336372233E-3,2.0614701593641388E-3,9.3063095013914587,8.4970789013083952,10.192854368241136,7.1119150033879287E-4,6.4969337216851466E-4,7.7856518819072E-4,3.5164571060879282,3.2123821421542145,3.8495835330733414,5.7063061818623531E-4,5.2139059667931202E-4,6.2457505418019054E-4,2.8214596087220429,2.5779943487330534,3.08818565254355,429.06045628822392,391.75148322407648,469.933945938835,2121471.7691891897,1936999.0872325485,2323569.0567186857,162.12363130953955,148.10448196234475,177.48217668594862,801613.62321066612,732296.51618707716,877553.31878115516,130.08129021886393,118.85650605220928,142.37849546965623,643181.58631156979,587681.10292793403,703984.61161287117]
[36,0.02,4.3615831564900748E-5,3.981271649174658E-5,4.7782298015622451E-5,184.73275833920607,168.62484723129194,202.37962674349839,1.6393616349787696E-5,1.4964565003253824E-5,8.3047772205749798E-7,69.434374143357644,63.381695847846188,3.5174484775478176,1.3127358922343269E-5,1.1983153055735554E-5,1.4380882748007092E-5,55.600297791520013,50.754068836058714,60.909537708549173,9.942690530635458,9.0757301892167632,10.892480665076871,42111787.87923158,38439819.020798512,46134578.345066085,3.7370983928476575,3.4113310101982735,4.0939897422914662,15828300.631354311,14448528.539098863,17339896.789094698,2.992520435044749,2.7316865949724884,3.2782744611443806,12674676.476812361,11569927.283321526,13884973.920513937,2.1978606541502284E-6,2.0067455729474139E-6,2.4072349588299118E-6,9.3089331675867921,8.4994744264807611,10.195727972158554,8.3047772205749798E-7,7.5866467962191925E-7,9.0915181586658747E-7,3.5174484775478176,3.2132877877736306,3.8506688206602551,6.6634094431923746E-7,6.0884202753571053E-7,7.2933333427411612E-7,2.8222550441409697,2.5787211456038772,3.0890562842692919,0.50102560308081689,0.45745889714035309,0.54875469230841623,2122069.8616730394,1937545.1725550708,2324224.1251521735,0.18931618833675187,0.1729456450871546,0.20725078087932428,801839.61682979332,732502.96769335819,877800.72157565097,0.15189947226843956,0.13879198549326061,0.16625925440797093,643362.91423594346,587846.78396864701,704183.0813314257]
[39,0.02,4.5627279621577963E-6,4.1648774829857202E-6,4.9985892605905119E-6,184.73279374132096,168.62487954649293,202.37966552745237,1.7149647051612682E-6,1.5654691595246572E-6,8.6877718214369654E-8,69.434387449734444,63.381707994290053,3.5174491516302937,1.3732758375850437E-6,1.2535784727814504E-6,1.5044091441248191E-6,55.600308446739739,50.754078562548983,60.909549381229596,1.0401221408723398,0.949427912424882,1.1394813379599604,42111795.949518442,38439826.387390673,46134587.186278969,0.39094435948122153,0.35686526726532408,0.42827938396966725,15828303.664683769,14448531.308009325,17339900.112105861,0.31305276493444656,0.28576648348859596,0.34294599036209578,12674678.905782495,11569929.500577949,13884976.581425009,2.2992202381136679E-7,2.0992914293056584E-7,2.5182503380208121E-7,9.3089349515471707,8.4994760553167765,10.195729926063949,8.6877718214369654E-8,7.9365231004745476E-8,9.5107951935490148E-8,3.5174491516302937,3.2132884035668683,3.8506695586009494,6.9707084558320844E-8,6.3692022916962465E-8,7.6296827978037451E-8,2.8222555849968427,2.5787216397890074,3.0890568762548525,5.2413159325694916E-2,4.7855570480509896E-2,5.7406182322471695E-2,2122070.2683456936,1937545.543865484,2324224.5705655925,1.9804695570870633E-2,1.8092144582830771E-2,2.168086447440597E-2,801839.77049402974,732503.10806994571,877800.88979704434,1.5890467857409038E-2,1.4519270879684772E-2,1.7392669630199725E-2,643363.03752976551,587846.89662337897,704183.21628080111]
[44,0.02,7.1316251216819641E-8,6.5097777322542235E-8,7.8128840990420034E-8,184.73279736640808,168.62488285548784,202.37966949883125,2.6805203982272897E-8,2.4468561960912045E-8,1.3579142190168955E-9,69.434388812273824,63.381709238055208,3.5174492206546359,2.1464546086347715E-8,1.9593654942031635E-8,2.3514183038111133E-8,55.600309537807313,50.754079558517006,60.909550576482573,1.625729443215548E-2,1.4839727478017871E-2,1.7810296390407484E-2,42111796.775895424,38439827.141711101,46134588.091596827,6.110530012702349E-3,5.5778677278001546E-3,6.6940830992959499E-3,15828303.975289039,14448531.591538759,17339900.452373803,4.8930705081147849E-3,4.4665810661615431E-3,5.360306949112474E-3,12674679.154502897,11569929.727619402,13884976.85389558,3.5937222088201162E-9,3.2812299175267166E-9,3.9360701585242191E-9,9.3089351342202029,8.4994762221054678,10.195730126138924,1.3579142190168955E-9,1.240492705056784E-9,1.4865542388683072E-9,3.5174492206546359,3.2132884666225392,3.8506696341642122,1.0895341548266019E-9,9.9551766936931413E-10,1.1925330188992791E-9,2.8222556403791175,2.578721690392316,3.0890569368726783,8.1922702132141291E-4,7.4799109541877004E-4,8.9726886061640638E-4,2122070.3099879459,1937545.5818867318,2324224.6161748008,3.0955092136084695E-4,2.8278344420735378E-4,3.3887577569348051E-4,801839.7862288591,732503.12244415341,877800.90702248993,2.4837084460670921E-4,2.2693879147047937E-4,2.7185052603747071E-4,643363.05015474139,587846.90815893875,704183.23009927606]
[50,0.02,2.5242917853514362E-10,2.304184274077138E-10,2.7654284703152246E-10,184.73279741478942,168.62488289965052,202.37966955183427,9.4879014337706462E-11,8.660829601027274E-11,4.8064384341444952E-12,69.434388830458616,63.381709254654808,3.5174492215758515,7.5975358263483806E-11,6.9353199826515937E-11,8.3230200788168997E-11,55.600309552368977,50.754079571809449,60.909550592434719,5.7543903509963306E-5,5.2526319780504334E-5,6.3040869515553979E-5,42111796.786924444,38439827.151778445,46134588.103679419,2.1628675725414574E-5,1.9743277927292489E-5,2.3694205303415284E-5,15828303.979434455,14448531.595322816,17339900.456915099,1.7319387205628202E-5,1.5809796086503621E-5,1.8973205360261019E-5,12674679.15782238,11569929.730649557,13884976.857532039,1.2720247202814467E-11,1.1614157482114822E-11,1.3932013248315971E-11,9.3089351366582029,8.4994762243314721,10.195730128809174,4.8064384341444952E-12,4.390816246977242E-12,5.2617693577948664E-12,3.5174492215758515,3.2132884674640958,3.8506696351726979,3.8564872241068718E-12,3.5237088771268606E-12,4.2210593686643921E-12,2.8222556411182627,2.5787216910676807,3.0890569376816983,2.8997150088167373E-6,2.6475701477089298E-6,3.1759499068726349E-6,2122070.3105437136,1937545.5823941727,2324224.6167835123,1.0956785229267144E-6,1.0009330455071031E-6,1.1994760271918236E-6,801839.78643886,732503.12263599515,877800.90725238493,8.7912708823602338E-7,8.032667411876061E-7,9.6223516801737007E-7,643363.05032323743,587846.90831289522,704183.23028370098]

{"sheet":"Clarion NPV 3%","index":94,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU17","v":22.843275558026896},{"$f":"'WTP Values '!CV17","v":20.851439051008235},{"$f":"'WTP Values '!CW17","v":25.025413048527042},{"$f":"C3","v":22.843275558026896},{"$f":"D3","v":20.851439051008235},{"$f":"E3","v":25.025413048527042},{"$f":"'WTP Values '!CC17","v":8.5859625332040217},{"$f":"'WTP Values '!CD17","v":7.8375138042862291},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"I3","v":8.5859625332040217},{"$f":"J3","v":7.8375138042862291},{"$f":"K3","v":0.43495287763877971},{"$f":"'WTP Values '!CI17","v":6.8752988640374335},{"$f":"'WTP Values '!CJ17","v":6.2760345838840648},{"$f":"'WTP Values '!CK17","v":7.5318171313913931},{"$f":"O3","v":6.8752988640374335},{"$f":"P3","v":6.2760345838840648},{"$f":"Q3","v":7.5318171313913931},{"$f":"'WTP Values '!BH17","v":5207366.4866741914},{"$f":"'WTP Values '!BI17","v":4753306.2689424809},{"$f":"'WTP Values '!BJ17","v":5704807.8281525979},{"$f":"U3","v":5207366.4866741914},{"$f":"V3","v":4753306.2689424809},{"$f":"W3","v":5704807.8281525979},{"$f":"'WTP Values '!AV17","v":1957261.0520620425},{"$f":"'WTP Values '!AW17","v":1786644.2410858739},{"$f":"'WTP Values '!AX17","v":2144178.672272719},{"$f":"AA3","v":1957261.0520620425},{"$f":"AB3","v":1786644.2410858739},{"$f":"AC3","v":2144178.672272719},{"$f":"'WTP Values '!BB17","v":1567297.1592673862},{"$f":"'WTP Values '!BC17","v":1430688.5226817699},{"$f":"'WTP Values '!BD17","v":1716957.4483368804},{"$f":"AG3","v":1567297.1592673862},{"$f":"AH3","v":1430688.5226817699},{"$f":"AI3","v":1716957.4483368804},{"$f":"'WTP Values '!CX17","v":1.1511035043821516},{"$f":"'WTP Values '!CY17","v":1.0510092425837865},{"$f":"'WTP Values '!CZ17","v":1.260760818365755},{"$f":"AM3","v":1.1511035043821516},{"$f":"AN3","v":1.0510092425837865},{"$f":"AO3","v":1.260760818365755},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"'WTP Values '!CG17","v":0.39734164662108795},{"$f":"'WTP Values '!CH17","v":0.47615750310797139},{"$f":"AS3","v":0.43495287763877971},{"$f":"AT3","v":0.39734164662108795},{"$f":"AU3","v":0.47615750310797139},{"$f":"'WTP Values '!CL17","v":0.34898818297274931},{"$f":"'WTP Values '!CM17","v":0.31887380584755975},{"$f":"'WTP Values '!CN17","v":0.38197970165230949},{"$f":"AY3","v":0.34898818297274931},{"$f":"AZ3","v":0.31887380584755975},{"$f":"BA3","v":0.38197970165230949},{"$f":"'WTP Values '!BK17","v":262406.22962263954},{"$f":"'WTP Values '!BL17","v":239588.68302897489},{"$f":"'WTP Values '!BM17","v":287403.7751982027},{"$f":"BE3","v":262406.22962263954},{"$f":"BF3","v":239588.68302897489},{"$f":"BG3","v":287403.7751982027},{"$f":"'WTP Values '!AY17","v":99152.11295092915},{"$f":"'WTP Values '!AZ17","v":90578.234680863476},{"$f":"'WTP Values '!BA17","v":108545.14352656539},{"$f":"BK3","v":99152.11295092915},{"$f":"BL3","v":90578.234680863476},{"$f":"BM3","v":108545.14352656539},{"$f":"'WTP Values '!BE17","v":79555.550763341875},{"$f":"'WTP Values '!BF17","v":72690.659701180863},{"$f":"'WTP Values '!BG17","v":87076.316700784635},{"$f":"BQ3","v":79555.550763341875},{"$f":"BR3","v":72690.659701180863},{"$f":"BS3","v":87076.316700784635}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":21.531978092211233},{"$f":"D3/(1+B4)^A4","v":19.654481149032176},{"$f":"E3/(1+B4)^A4","v":23.588851963924068},{"$f":"F3+C4","v":44.375253650238129},{"$f":"G3+D4","v":40.505920200040407},{"$f":"H3+E4","v":48.614265012451114},{"$f":"I3/(1+B4)^A4","v":8.0930931597737974},{"$f":"J3/(1+B4)^A4","v":7.3876084496995285},{"$f":"K3/(1+B4)^A4","v":0.40998480312826818},{"$f":"L3+I4","v":16.679055692977819},{"$f":"M3+J4","v":15.225122253985758},{"$f":"N3+K4","v":0.84493768076704789},{"$f":"O3/(1+B4)^A4","v":6.4806285833136332},{"$f":"P3/(1+B4)^A4","v":5.9157645243510837},{"$f":"Q3/(1+B4)^A4","v":7.0994600163930563},{"$f":"R3+O4","v":13.355927447351068},{"$f":"S3+P4","v":12.191799108235148},{"$f":"T3+Q4","v":14.631277147784449},{"$f":"U3/(1+B4)^A4","v":4908442.3476993041},{"$f":"V3/(1+B4)^A4","v":4480447.0439650118},{"$f":"W3/(1+B4)^A4","v":5377328.5212108567},{"$f":"X3+U4","v":10115808.834373496},{"$f":"Y3+V4","v":9233753.3129074927},{"$f":"Z3+W4","v":11082136.349363454},{"$f":"AA3/(1+B4)^A4","v":1844906.2607805096},{"$f":"AB3/(1+B4)^A4","v":1684083.552724926},{"$f":"AC3/(1+B4)^A4","v":2021094.04493611},{"$f":"AD3+AA4","v":3802167.3128425521},{"$f":"AE3+AB4","v":3470727.7938107997},{"$f":"AF3+AC4","v":4165272.7172088288},{"$f":"AG3/(1+B4)^A4","v":1477327.8907223926},{"$f":"AH3/(1+B4)^A4","v":1348561.148724451},{"$f":"AI3/(1+B4)^A4","v":1618397.0669590731},{"$f":"AJ3+AG4","v":3044625.0499897785},{"$f":"AK3+AH4","v":2779249.6714062206},{"$f":"AL3+AI4","v":3335354.5152959535},{"$f":"AM3/(1+B4)^A4","v":1.0850254542201447},{"$f":"AN3/(1+B4)^A4","v":0.99067701252124285},{"$f":"AO3/(1+B4)^A4","v":1.188387989787685},{"$f":"AP3+AM4","v":2.2361289586022961},{"$f":"AQ3+AN4","v":2.0416862551050294},{"$f":"AR3+AO4","v":2.4491488081534403},{"$f":"AS3/(1+B4)^A4","v":0.40998480312826818},{"$f":"AT3/(1+B4)^A4","v":0.37453261063350735},{"$f":"AU3/(1+B4)^A4","v":0.44882411453291676},{"$f":"AV3+AS4","v":0.84493768076704789},{"$f":"AW3+AT4","v":0.77187425725459535},{"$f":"AX3+AU4","v":0.92498161764088815},{"$f":"AY3/(1+B4)^A4","v":0.32895483360613564},{"$f":"AZ3/(1+B4)^A4","v":0.30056914492182085},{"$f":"BA3/(1+B4)^A4","v":0.36005250414959894},{"$f":"BB3+AY4","v":0.67794301657888489},{"$f":"BC3+AZ4","v":0.61944295076938061},{"$f":"BD3+BA4","v":0.74203220580190843},{"$f":"BE3/(1+B4)^A4","v":247343.03857351263},{"$f":"BF3/(1+B4)^A4","v":225835.31249785551},{"$f":"BG3/(1+B4)^A4","v":270905.62277142302},{"$f":"BH3+BE4","v":509749.26819615217},{"$f":"BI3+BF4","v":465423.99552683043},{"$f":"BJ3+BG4","v":558309.39796962566},{"$f":"BK3/(1+B4)^A4","v":93460.376049513769},{"$f":"BL3/(1+B4)^A4","v":85378.67346673907},{"$f":"BM3/(1+B4)^A4","v":102314.20824447676},{"$f":"BN3+BK4","v":192612.4890004429},{"$f":"BO3+BL4","v":175956.90814760255},{"$f":"BP3+BM4","v":210859.35177104216},{"$f":"BQ3/(1+B4)^A4","v":74988.736698408786},{"$f":"BR3/(1+B4)^A4","v":68517.918466566945},{"$f":"BS3/(1+B4)^A4","v":82077.77990459482},{"$f":"BT3+BQ4","v":154544.28746175067},{"$f":"BU3+BR4","v":141208.57816774782},{"$f":"BV3+BS4","v":169154.09660537945}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":19.704810160462067},{"$f":"D4/(1+B5)^A5","v":17.986634492450701},{"$f":"E4/(1+B5)^A5","v":21.587141128501507},{"$f":"F4+C5","v":64.080063810700196},58.492554692491112,70.201406140952628,{"$f":"I4/(1+B5)^A5","v":7.4063267035350986},{"$f":"J4/(1+B5)^A5","v":6.7607082553094493},{"$f":"K4/(1+B5)^A5","v":0.3751941730443818},{"$f":"L4+I5","v":24.085382396512919},21.985830509295205,1.2201318538114296,{"$f":"O4/(1+B5)^A5","v":5.930693195385154},{"$f":"P4/(1+B5)^A5","v":5.4137625631572055},{"$f":"Q4/(1+B5)^A5","v":6.4970116199133514},{"$f":"R4+O5","v":19.286620642736221},17.605561671392355,21.1282887676978,{"$f":"U4/(1+B5)^A5","v":4491920.0749128591},{"$f":"V4/(1+B5)^A5","v":4100243.7424580995},{"$f":"W4/(1+B5)^A5","v":4921017.345787975},{"$f":"X4+U5","v":14607728.909286356},13333997.055365592,16003153.69515143,{"$f":"AA4/(1+B5)^A5","v":1688350.5768417085},{"$f":"AB4/(1+B5)^A5","v":1541175.016930053},{"$f":"AC4/(1+B5)^A5","v":1849587.3579916209},{"$f":"AD4+AA5","v":5490517.8896842608},5011902.8107408527,6014860.0752004497,{"$f":"AG4/(1+B5)^A5","v":1351964.2973243936},{"$f":"AH4/(1+B5)^A5","v":1234124.4873828972},{"$f":"AI4/(1+B5)^A5","v":1481062.5773492127},{"$f":"AJ4+AG5","v":4396589.3473141724},4013374.1587891178,4816417.0926451664,{"$f":"AM4/(1+B5)^A5","v":0.99295199461543893},{"$f":"AN4/(1+B5)^A5","v":0.90660980512172107},{"$f":"AO4/(1+B5)^A5","v":1.0875433569296677},{"$f":"AP4+AM5","v":3.2290809532177351},2.9482960602267507,3.536692165083108,{"$f":"AS4/(1+B5)^A5","v":0.3751941730443818},{"$f":"AT4/(1+B5)^A5","v":0.34275039477701874},{"$f":"AU4/(1+B5)^A5","v":0.410737644931366},{"$f":"AV4+AS5","v":1.2201318538114296},1.1146246520316141,1.3357192625722543,{"$f":"AY4/(1+B5)^A5","v":0.30104027227856145},{"$f":"AZ4/(1+B5)^A5","v":0.27506334603411542},{"$f":"BA4/(1+B5)^A5","v":0.32949904610172437},{"$f":"BB4+AY5","v":0.97898328885744634},0.89450629680349603,1.0715312519036329,{"$f":"BE4/(1+B5)^A5","v":226353.91874961692},{"$f":"BF4/(1+B5)^A5","v":206671.30261982683},{"$f":"BG4/(1+B5)^A5","v":247917.02115114115},{"$f":"BH4+BE5","v":736103.18694576912},672095.2981466573,806226.4191207668,{"$f":"BK4/(1+B5)^A5","v":85529.48362172232},{"$f":"BL4/(1+B5)^A5","v":78133.580909723169},{"$f":"BM4/(1+B5)^A5","v":93631.994308255176},{"$f":"BN4+BK5","v":278141.97262216522},254090.4890573257,304491.34607929736,{"$f":"BQ4/(1+B5)^A5","v":68625.316934978982},{"$f":"BR4/(1+B5)^A5","v":62703.60160091857},{"$f":"BS4/(1+B5)^A5","v":75112.79569791432},{"$f":"BT4+BQ5","v":223169.60439672967},203912.17976866639,244266.89230329377]
[4,0.03,17.507468609208015,15.98089178213603,19.179895294201657,81.587532419908214,74.473446474627139,89.381301435154285,6.5804253487230362,6.006801719579121,0.33335516320337094,30.665807745235956,27.992632228874328,1.5534870170148005,5.2693440892614198,4.8100579178560192,5.772510674450742,24.555964731997641,22.415619589248372,26.900799442148543,3991012.8068325468,3643013.4584713732,4372260.1743010571,18598741.716118902,16977010.513836965,20375413.869452488,1500077.6198648403,1369314.0411135948,1643334.4115641539,6990595.5095491009,6381216.8518544473,7658194.4867646033,1201202.7674171594,1096503.6225552931,1315904.9171274037,5597792.1147313323,5109877.781344411,6132322.0097725699,0.8822249864178664,0.80551106936401606,0.96626818667875891,4.1113059396356011,3.7538071295907667,4.5029603517618666,0.33335516320337094,0.30452928642737037,0.36493507761291183,1.5534870170148005,1.4191539384589844,1.7006543401851661,0.26747038282051427,0.24439022030766283,0.2927556347619566,1.2464536716779606,1.1388965171111589,1.3642868866655895,201112.52505399485,183624.77555357994,220271.06225062883,937215.71199976397,855720.0737002372,1026497.4813713956,75991.838412817335,69420.674645561565,83190.814213400241,354133.81103498256,323511.16370288725,387682.1602926976,60972.705255838016,55711.337880081606,66736.746110334163,284142.30965256767,259623.51764874801,311003.63841362792]
[5,0.03,15.102096214632837,13.785257633563239,16.54474616434684,96.689628634541052,88.258704108190372,105.92604759950112,5.6763327107927175,5.1815199293628522,0.28755509209904445,36.342140456028673,33.174152158237177,1.8410421091138449,4.5453824993396736,4.1491982133392042,4.9794184157325656,29.101347231337314,26.564817802587577,31.880217857881107,3442682.7057634541,3142495.4109071409,3771550.0339651285,22041424.421882357,20119505.924744107,24146963.903417617,1293980.1321535001,1181182.3204451653,1417554.6990960203,8284575.6417026008,7562399.1722996123,9075749.1858606227,1036168.0590006097,945853.65692525369,1135111.140928414,6633960.1737319417,6055731.4382696645,7267433.1507009836,0.76101502308725144,0.694840924352082,0.83351142590005478,4.8723209627228528,4.4486480539428488,5.336471777661921,0.28755509209904445,0.26268963757449088,0.31479620367881445,1.8410421091138449,1.6818435760334753,2.0154505438639805,0.23072230178357084,0.2108131508549711,0.25253358222362571,1.4771759734615315,1.34970966796613,1.6168204688892152,173481.43076125626,158396.34442308857,190007.75324302347,1110697.1427610202,1014116.4181233258,1216505.2346144191,65551.227356398187,59882.883767136424,71761.127120550023,419685.03839138075,383394.04747002368,459443.28741324763,52595.591161352364,48057.089445152626,57567.703435989941,336737.90081392002,307680.60709390062,368571.34184961789]
[9,0.03,6.2218636813640256,5.6793436215436364,6.8162163592624818,133.96117367752689,122.28032888903927,146.75801179343421,2.3385739194536348,2.1347176050652918,0.11846889057618346,50.351168560636623,45.961996355074824,2.5507199190807075,1.8726374066632658,1.7094147265028088,2.0514544573714901,40.319222296759612,36.804921289076205,44.169281252274374,1418339.6919889394,1294666.501133241,1553828.6768454015,30537867.678034037,27875095.452873029,33455042.396296144,533102.68152388535,486631.4765976831,584013.76691711578,11478081.900360782,10477523.631498462,12574233.970182205,426887.52094154811,389679.1830929055,467650.76064150111,9191193.549435433,8390071.4316809401,10068855.245795019,0.3135281133046397,0.28626526080285164,0.34339567137604643,6.7504844513054874,6.1634957440671823,7.3935543318159791,0.11846889057618346,0.1082246525427225,0.12969186786154413,2.5507199190807075,2.3301541496144225,2.7923586444366353,9.5054533459864463E-2,8.685222688407758E-2,0.10404049220925538,2.0465920691566151,1.8699905439501965,2.2400661859701718,71472.052495513111,65257.196658033739,78280.678541491274,1538844.3925762337,1405034.1027881347,1685438.9794976001,27006.237740852954,24670.955233690234,29564.634221604461,581463.60795642715,531183.30585576582,636547.71343441622,21668.687167389031,19798.884552274521,23717.131591366229,466542.32777376188,426284.14056591626,510646.80085489055]
[16,0.03,0.42240888388785347,0.3855766251480956,0.46276011370647324,148.03487577723084,135.12686400212232,162.17612498268977,0.15876824851763527,0.1449282284458048,8.0429778610557837E-3,55.640965053463702,50.790674895665411,2.8186936259051731,0.12713532751361381,0.11605396770203924,0.13927540557993678,44.555081896364854,40.671575214282946,48.809620607608288,96292.576782322591,87896.273489359373,105491.06678520376,33746117.058525465,30803599.127743118,36969764.516840123,36192.903000208156,33037.923911772501,39649.310253695112,12683947.009683734,11578272.022127522,13895258.698244957,28981.843785275614,26455.730506862918,31749.303097649241,10156802.586773803,9271516.1270592939,11126669.725350697,2.1285754106949994E-2,1.9434850312420895E-2,2.3313494108259804E-2,7.4596773061326074,6.811020699347166,8.1703068659079516,8.0429778610557837E-3,7.3474857423587907E-3,8.804917619268009E-3,2.8186936259051731,2.5749556428217328,3.0857184489120355,6.4533524750030246E-3,5.8964892353981745E-3,7.0634186867333916E-3,2.2616030780199909,2.066448137761451,2.4754032117628406,4852.3129836854741,4430.3798697060238,5314.5577830220109,1700512.4114833493,1552644.2711654687,1862507.9424926415,1833.4819479077378,1674.9371568400597,2007.1741818301523,642551.05124724854,586988.39774713456,703422.18642678426,1471.1100130829645,1344.1671425557925,1610.1810643228416,515556.36339124676,471068.7288123201,564294.36720645509]
[19,0.03,8.5609687036485749E-2,7.8144886309437861E-2,9.3787678286372647E-2,{"$f":"F20+C21","v":148.52616689031092},135.57531661894029,162.71434740182875,3.217759044701899E-2,2.9372631005771414E-2,1.6300718185396316E-3,{"$f":"L20+I21","v":55.825623644964146},50.95923657461146,2.8280481724039768,2.5766540465591212E-2,2.3520679212210342E-2,2.8226972344510555E-2,{"$f":"R20+O21","v":44.70294918549731},40.806554105931525,48.971607657696502,19515.634440254868,17813.954090736381,21379.894119423854,{"$f":"X20+U21","v":33858112.068652421},30905828.649150729,37092458.015006863,7335.2223804372607,6695.8021819753776,8035.73308115495,{"$f":"AD20+AA21","v":12726041.890446926},11616697.441268988,13941373.622694716,5873.7556685869476,5361.7878207681097,6434.637161982374,{"$f":"AJ20+AG21","v":10190510.50068255},9302285.9943225831,11163596.388243759,4.313987742538529E-3,3.938864726360799E-3,4.72495018562385E-3,{"$f":"AP20+AM21","v":7.4844341287915004},6.8336247912749988,8.1974220921901573,1.6300718185396316E-3,1.4891163015297202E-3,1.7844942910047754E-3,{"$f":"AV20+AS21","v":2.8280481724039768},2.5835012832814677,3.0959591847079646,1.3079021459875746E-3,1.195042569678683E-3,1.4315443785492296E-3,{"$f":"BB20+AY21","v":2.2691087788740103},2.0733061676709084,2.4836184623437854,983.4191745992656,897.9059119385762,1077.1024140264701,{"$f":"BH20+BE21","v":1706155.9912888361},1557797.1132115969,1868689.1453705679,371.59212728371614,339.4598249996277,406.79436462755427,{"$f":"BN20+BK21","v":644683.51915064373},588936.46695569227,705756.67056182621,298.15013987657881,272.42260470421348,326.33569568899372,{"$f":"BT20+BQ21","v":517267.36735768482},472632.08933057863,566167.12054457306]
[25,0.03,1.5830607243348398E-3,1.4450245597949635E-3,1.7342849280412779E-3,148.62397996791552,135.66460081204485,162.82150421751328,5.9501537038323857E-4,5.4314716155660437E-4,3.0142648140687419E-5,55.862388049326263,50.99279618142085,2.829910605813176,4.7646475095368136E-4,4.3493516632831729E-4,5.2196209135113635E-4,44.732388664946498,40.833427583697151,49.003858295819953,360.87545069142709,329.40864570769884,395.3486088142422,33880409.595160075,30926181.926148217,37116885.545524411,135.64005262375517,123.81614533508595,148.59362149744854,12734422.725616185,11624347.70890951,13950554.824153164,108.61518392557865,99.148075470213939,118.98678431260208,10197221.541674873,9308412.0880669598,11170948.262615338,7.9772567765188808E-5,7.2835940214478339E-5,8.7371923928560775E-5,7.4893630618650011,6.8381251287308444,8.2028205691053628,3.0142648140687419E-5,2.7536154055951398E-5,3.2998167878892521E-5,2.829910605813176,2.5852026684097855,3.0979980530254791,2.4185213032069205E-5,2.209825805297282E-5,2.6471556657575176E-5,2.2706031183411102,2.0746715597854584,2.4852540688532891,18.185001309517585,16.603723626886037,19.917354995175359,1707279.5937615556,1558823.0127760775,1869919.7853326832,6.8713357394260521,6.2771578199726594,7.5222816928202398,645108.08056234196,589324.31570687611,706221.45217864797,5.5132753398852472,5.0375318595013416,6.0344715729840255,517608.01785856963,472943.34491738881,566539.9743632531]
[36,0.03,6.6374910691568416E-8,6.058730068223623E-8,7.2715471644867187E-8,148.62529177224329,135.66579823261259,162.8229413338785,2.4947932484328623E-8,2.2773191063688539E-8,1.2638274373120749E-9,55.86288110921079,50.993246260679449,2.8299355835387128,1.9977316603264914E-8,1.8236055242792031E-8,2.1884938881528331E-8,44.732783487780964,40.833787993013551,49.004290820055957,1.5130863549462014E-2,1.3811516579103986E-2,1.6576261541140194E-2,33880708.63484358,30926454.890842751,37117213.151413441,5.6871453133197072E-3,5.1913899842620922E-3,6.2302653363938325E-3,12734535.123836489,11624450.309241129,13950677.956356972,4.5540408033543523E-3,4.1571018429134941E-3,4.9889034961336023E-3,10197311.545719661,9308494.2471859939,11171046.861093719,3.3447213866519685E-9,3.0538809740881766E-9,3.6633488270928098E-9,7.4894291654566194,6.8381854842814045,8.2028929699085449,1.2638274373120749E-9,1.1545417924640878E-9,1.3835542833438417E-9,2.8299355835387128,2.5852254862622561,3.0980253969793554,1.0140428161621221E-9,9.2654051872937513E-10,1.1099051236658086E-9,2.2706231594340607,2.074689871521771,2.4852760045264133,7.624646479385339E-4,6.9616449700317439E-4,8.3509914603718241E-4,1707294.6627750502,1558836.7714627627,1869936.2898622178,2.8810284345082274E-4,2.6319002378928256E-4,3.1539584545472961E-4,645113.77449929714,589329.51727790083,706227.68552240264,2.3116179479259658E-4,2.1121471977698366E-4,2.5301462260452341E-4,517612.58643786644,472947.51927153254,566544.97483215679]
[39,0.03,2.2832861028572306E-9,2.084193262424313E-9,2.5014003655830911E-9,148.62529180399227,135.66579826159318,162.82294136866034,8.5820480875952471E-10,7.8339405856312173E-10,4.3475457728802571E-11,55.862881121144092,50.993246271572502,2.8299355841432368,6.8721643309733474E-10,6.2731732627540945E-10,7.5283832835983192E-10,44.732783497336676,40.833788001736373,49.004290830524141,5.2049923844348425E-4,4.7511391783245494E-4,5.7022069363055347E-4,33880708.642081089,30926454.89744918,37117213.159342326,1.9563687127464635E-4,1.7858296880666973E-4,2.1432011149219107E-4,12734535.12655681,11624450.311724316,13950677.959337082,1.5665826092726705E-4,1.4300362542397078E-4,1.7161746663810898E-4,10197311.547897987,9308494.2491744515,11171046.86348005,1.1505787021784914E-10,1.050530074581539E-10,1.260186022047919E-10,7.4894291670564934,6.8381854857421605,8.2028929716608268,4.3475457728802571E-11,3.9716049369178255E-11,4.7594041706317234E-11,2.8299355841432368,2.5852254868145059,3.0980253976411478,3.4882907498048068E-11,3.1872842736911589E-11,3.8180555242209904E-11,2.2706231599191056,2.0746898719649614,2.4852760050573122,2.6228659540466014E-5,2.3947945161029967E-5,2.8727274429264972E-5,1707294.6631397584,1558836.7717957578,1869936.2902616691,9.9106908286729906E-6,9.0536938952909183E-6,1.0849565646453969E-5,645113.77463710483,589329.51740379201,706227.68567326537,7.9519280412157008E-6,7.2657519138015629E-6,8.7036617540181614E-6,517612.5865484376,472947.51937256247,566544.97495318076]
[44,0.03,4.5998444456943129E-12,4.1987575669641948E-12,5.039251350799535E-12,148.62529180498225,135.66579826249682,162.82294136974485,1.7289154512440379E-12,1.578203802213927E-12,8.7584443538460405E-14,55.862881121516175,50.993246271912156,2.8299355841620861,1.3844470427148609E-12,1.2637759741737358E-12,1.5166470810987525E-12,44.732783497634628,40.833788002008362,49.004290830850543,1.0485832362165812E-6,9.5715123622873198E-7,1.1487506918796614E-6,33880708.642306767,30926454.897655174,37117213.159589559,3.9412457973601745E-7,3.597682638776715E-7,4.3176331394225782E-7,12734535.126641633,11624450.311801745,13950677.959430005,3.1559935940427241E-7,2.8809111188363969E-7,3.4573575764841202E-7,10197311.547965908,9308494.2492364552,11171046.863554459,2.3179237354123344E-13,2.1163685630774747E-13,2.5387355823718181E-13,7.4894291671063788,6.838185485787708,8.2028929717154657,8.7584443538460405E-14,8.0010844399712442E-14,9.5881627850750244E-14,2.8299355841620861,2.5852254868317255,3.0980253976617833,7.0274131701574981E-14,6.4210139258679815E-14,7.6917480794296045E-14,2.2706231599342299,2.0746898719787805,2.485276005073866,5.2839525346492942E-8,4.8244861823014208E-8,5.7873165153518767E-8,1707294.6631511303,1558836.7718061411,1869936.2902741246,1.9965801090024648E-8,1.8239318990798613E-8,2.1857232089568612E-8,645113.77464140183,589329.51740771742,706227.68567796936,1.6019732256581789E-8,1.4637380984656531E-8,1.7534154010013613E-8,517612.58655188535,472947.51937571267,566544.97495695436]
[50,0.03,1.0095645779038744E-15,9.2153483902716443E-16,1.10600471885165E-15,148.6252918049839,135.66579826249833,162.82294136974664,3.7945887483227936E-16,3.4638098619178329E-16,1.9222856950003842E-17,55.862881121516786,50.993246271912717,2.8299355841621168,3.0385564355703443E-16,2.7737100090983245E-16,3.3287064124349733E-16,44.732783497635118,40.833788002008809,49.004290830851076,2.3014093297415441E-10,2.1007362209779564E-10,2.5212548403671507E-10,33880708.64230714,30926454.897655509,37117213.159589969,8.6501667541210766E-11,7.8961212656843955E-11,9.4762540981687182E-11,12734535.126641773,11624450.311801871,13950677.959430158,6.9267110621958081E-11,6.3229655959107841E-11,7.5881386502823345E-11,10197311.547966022,9308494.2492365595,11171046.863554582,5.0873322460836064E-17,4.6449630205915241E-17,5.5719656325027805E-17,7.4894291671064606,6.8381854857877826,8.2028929717155563,1.9222856950003842E-17,1.7560618692168772E-17,2.1043906221760935E-17,2.8299355841621168,2.5852254868317539,3.0980253976618175,1.5423624634800665E-17,1.4092711808660594E-17,1.6881693489485314E-17,2.2706231599342552,2.0746898719788032,2.4852760050738936,1.1597112409530881E-11,1.0588684929981416E-11,1.2701885518077409E-11,1707294.6631511489,1558836.7718061584,1869936.2902741451,4.3820537385413538E-12,4.0031289309002485E-12,4.7971811980093182E-12,645113.77464140893,589329.51740772394,706227.68567797716,3.5159785129011875E-12,3.2125828448884496E-12,3.8483607437183569E-12,517612.58655189106,472947.51937571779,566544.97495696065]

{"sheet":"Clarion NPV 4%","index":95,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU17","v":22.843275558026896},{"$f":"'WTP Values '!CV17","v":20.851439051008235},{"$f":"'WTP Values '!CW17","v":25.025413048527042},{"$f":"C3","v":22.843275558026896},{"$f":"D3","v":20.851439051008235},{"$f":"E3","v":25.025413048527042},{"$f":"'WTP Values '!CC17","v":8.5859625332040217},{"$f":"'WTP Values '!CD17","v":7.8375138042862291},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"I3","v":8.5859625332040217},{"$f":"J3","v":7.8375138042862291},{"$f":"K3","v":0.43495287763877971},{"$f":"'WTP Values '!CI17","v":6.8752988640374335},{"$f":"'WTP Values '!CJ17","v":6.2760345838840648},{"$f":"'WTP Values '!CK17","v":7.5318171313913931},{"$f":"O3","v":6.8752988640374335},{"$f":"P3","v":6.2760345838840648},{"$f":"Q3","v":7.5318171313913931},{"$f":"'WTP Values '!BH17","v":5207366.4866741914},{"$f":"'WTP Values '!BI17","v":4753306.2689424809},{"$f":"'WTP Values '!BJ17","v":5704807.8281525979},{"$f":"U3","v":5207366.4866741914},{"$f":"V3","v":4753306.2689424809},{"$f":"W3","v":5704807.8281525979},{"$f":"'WTP Values '!AV17","v":1957261.0520620425},{"$f":"'WTP Values '!AW17","v":1786644.2410858739},{"$f":"'WTP Values '!AX17","v":2144178.672272719},{"$f":"AA3","v":1957261.0520620425},{"$f":"AB3","v":1786644.2410858739},{"$f":"AC3","v":2144178.672272719},{"$f":"'WTP Values '!BB17","v":1567297.1592673862},{"$f":"'WTP Values '!BC17","v":1430688.5226817699},{"$f":"'WTP Values '!BD17","v":1716957.4483368804},{"$f":"AG3","v":1567297.1592673862},{"$f":"AH3","v":1430688.5226817699},{"$f":"AI3","v":1716957.4483368804},{"$f":"'WTP Values '!CX17","v":1.1511035043821516},{"$f":"'WTP Values '!CY17","v":1.0510092425837865},{"$f":"'WTP Values '!CZ17","v":1.260760818365755},{"$f":"AM3","v":1.1511035043821516},{"$f":"AN3","v":1.0510092425837865},{"$f":"AO3","v":1.260760818365755},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"'WTP Values '!CG17","v":0.39734164662108795},{"$f":"'WTP Values '!CH17","v":0.47615750310797139},{"$f":"AS3","v":0.43495287763877971},{"$f":"AT3","v":0.39734164662108795},{"$f":"AU3","v":0.47615750310797139},{"$f":"'WTP Values '!CL17","v":0.34898818297274931},{"$f":"'WTP Values '!CM17","v":0.31887380584755975},{"$f":"'WTP Values '!CN17","v":0.38197970165230949},{"$f":"AY3","v":0.34898818297274931},{"$f":"AZ3","v":0.31887380584755975},{"$f":"BA3","v":0.38197970165230949},{"$f":"'WTP Values '!BK17","v":262406.22962263954},{"$f":"'WTP Values '!BL17","v":239588.68302897489},{"$f":"'WTP Values '!BM17","v":287403.7751982027},{"$f":"BE3","v":262406.22962263954},{"$f":"BF3","v":239588.68302897489},{"$f":"BG3","v":287403.7751982027},{"$f":"'WTP Values '!AY17","v":99152.11295092915},{"$f":"'WTP Values '!AZ17","v":90578.234680863476},{"$f":"'WTP Values '!BA17","v":108545.14352656539},{"$f":"BK3","v":99152.11295092915},{"$f":"BL3","v":90578.234680863476},{"$f":"BM3","v":108545.14352656539},{"$f":"'WTP Values '!BE17","v":79555.550763341875},{"$f":"'WTP Values '!BF17","v":72690.659701180863},{"$f":"'WTP Values '!BG17","v":87076.316700784635},{"$f":"BQ3","v":79555.550763341875},{"$f":"BR3","v":72690.659701180863},{"$f":"BS3","v":87076.316700784635}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":21.11989234285031},{"$f":"D3/(1+B4)^A4","v":19.278327524970628},{"$f":"E3/(1+B4)^A4","v":23.137401117351182},{"$f":"F3+C4","v":43.96316790087721},{"$f":"G3+D4","v":40.129766575978863},{"$f":"H3+E4","v":48.162814165878224},{"$f":"I3/(1+B4)^A4","v":7.9382050048114099},{"$f":"J3/(1+B4)^A4","v":7.2462220823652261},{"$f":"K3/(1+B4)^A4","v":0.40213838539088359},{"$f":"L3+I4","v":16.524167538015433},{"$f":"M3+J4","v":15.083735886651455},{"$f":"N3+K4","v":0.8370912630296633},{"$f":"O3/(1+B4)^A4","v":6.3566002810996975},{"$f":"P3/(1+B4)^A4","v":5.8025467676442899},{"$f":"Q3/(1+B4)^A4","v":6.9635883241414502},{"$f":"R3+O4","v":13.231899145137131},{"$f":"S3+P4","v":12.078581351528355},{"$f":"T3+Q4","v":14.495405455532843},{"$f":"U3/(1+B4)^A4","v":4814503.0387150431},{"$f":"V3/(1+B4)^A4","v":4394698.843326997},{"$f":"W3/(1+B4)^A4","v":5274415.5215907888},{"$f":"X3+U4","v":10021869.525389235},{"$f":"Y3+V4","v":9148005.1122694779},{"$f":"Z3+W4","v":10979223.349743387},{"$f":"AA3/(1+B4)^A4","v":1809597.866181622},{"$f":"AB3/(1+B4)^A4","v":1651853.03354833},{"$f":"AC3/(1+B4)^A4","v":1982413.7132698952},{"$f":"AD3+AA4","v":3766858.9182436643},{"$f":"AE3+AB4","v":3438497.2746342039},{"$f":"AF3+AC4","v":4126592.3855426144},{"$f":"AG3/(1+B4)^A4","v":1449054.326245734},{"$f":"AH3/(1+B4)^A4","v":1322751.9625386186},{"$f":"AI3/(1+B4)^A4","v":1587423.6763469677},{"$f":"AJ3+AG4","v":3016351.48551312},{"$f":"AK3+AH4","v":2753440.4852203885},{"$f":"AL3+AI4","v":3304381.1246838481},{"$f":"AM3/(1+B4)^A4","v":1.0642598968030246},{"$f":"AN3/(1+B4)^A4","v":0.97171712516992081},{"$f":"AO3/(1+B4)^A4","v":1.1656442477494036},{"$f":"AP3+AM4","v":2.2153634011851762},{"$f":"AQ3+AN4","v":2.0227263677537071},{"$f":"AR3+AO4","v":2.4264050661151586},{"$f":"AS3/(1+B4)^A4","v":0.40213838539088359},{"$f":"AT3/(1+B4)^A4","v":0.36736468807423067},{"$f":"AU3/(1+B4)^A4","v":0.44023437787349423},{"$f":"AV3+AS4","v":0.8370912630296633},{"$f":"AW3+AT4","v":0.76470633469531868},{"$f":"AX3+AU4","v":0.91639188098146562},{"$f":"AY3/(1+B4)^A4","v":0.32265919283723121},{"$f":"AZ3/(1+B4)^A4","v":0.29481675836497756},{"$f":"BA3/(1+B4)^A4","v":0.35316170640930977},{"$f":"BB3+AY4","v":0.67164737580998057},{"$f":"BC3+AZ4","v":0.61369056421253732},{"$f":"BD3+BA4","v":0.73514140806161921},{"$f":"BE3/(1+B4)^A4","v":242609.3099321741},{"$f":"BF3/(1+B4)^A4","v":221513.20546317942},{"$f":"BG3/(1+B4)^A4","v":265720.94600425544},{"$f":"BH3+BE4","v":505015.53955481364},{"$f":"BI3+BF4","v":461101.88849215431},{"$f":"BJ3+BG4","v":553124.72120245814},{"$f":"BK3/(1+B4)^A4","v":91671.702062619399},{"$f":"BL3/(1+B4)^A4","v":83744.669638372288},{"$f":"BM3/(1+B4)^A4","v":100356.08684038959},{"$f":"BN3+BK4","v":190823.81501354853},{"$f":"BO3+BL4","v":174322.90431923576},{"$f":"BP3+BM4","v":208901.23036695499},{"$f":"BQ3/(1+B4)^A4","v":73553.578738296841},{"$f":"BR3/(1+B4)^A4","v":67206.601055085848},{"$f":"BS3/(1+B4)^A4","v":80506.949612411816},{"$f":"BT3+BQ4","v":153109.1295016387},{"$f":"BU3+BR4","v":139897.26075626671},{"$f":"BV3+BS4","v":167583.26631319645}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":18.775507388315663},{"$f":"D4/(1+B5)^A5","v":17.138362970964156},{"$f":"E4/(1+B5)^A5","v":20.569065342433557},{"$f":"F4+C5","v":62.738675289192869},57.268129546943015,68.731879508311778,{"$f":"I4/(1+B5)^A5","v":7.0570353436605755},{"$f":"J4/(1+B5)^A5","v":6.4418650453434596},{"$f":"K4/(1+B5)^A5","v":0.35749956029429653},{"$f":"L4+I5","v":23.58120288167601},21.525600931994916,1.1945908233239599,{"$f":"O4/(1+B5)^A5","v":5.6509945034241449},{"$f":"P4/(1+B5)^A5","v":5.1584429474534605},{"$f":"Q4/(1+B5)^A5","v":6.1906046634450469},{"$f":"R4+O5","v":18.882893648561275},17.237024298981815,20.68601011897789,{"$f":"U4/(1+B5)^A5","v":4280075.6702277279},{"$f":"V4/(1+B5)^A5","v":3906871.2691729814},{"$f":"W4/(1+B5)^A5","v":4688936.1928115655},{"$f":"X4+U5","v":14301945.195616964},13054876.381442459,15668159.542554952,{"$f":"AA4/(1+B5)^A5","v":1608725.9136941193},{"$f":"AB4/(1+B5)^A5","v":1468491.3318839697},{"$f":"AC4/(1+B5)^A5","v":1762358.5724762238},{"$f":"AD4+AA5","v":5375584.8319377834},4906988.6065181736,5888950.9580188384,{"$f":"AG4/(1+B5)^A5","v":1288204.0195487933},{"$f":"AH4/(1+B5)^A5","v":1175921.6781216383},{"$f":"AI4/(1+B5)^A5","v":1411213.867940451},{"$f":"AJ4+AG5","v":4304555.5050619133},3929362.163342027,4715594.9926242996,{"$f":"AM4/(1+B5)^A5","v":0.94612317293737247},{"$f":"AN4/(1+B5)^A5","v":0.8638529859342291},{"$f":"AO4/(1+B5)^A5","v":1.0362534917549175},{"$f":"AP4+AM5","v":3.1614865741225486},2.8865793536879361,3.4626585578700761,{"$f":"AS4/(1+B5)^A5","v":0.35749956029429653},{"$f":"AT4/(1+B5)^A5","v":0.32658587000226752},{"$f":"AU4/(1+B5)^A5","v":0.39136675889129191},{"$f":"AV4+AS5","v":1.1945908233239599},1.0912922046975861,1.3077586398727576,{"$f":"AY4/(1+B5)^A5","v":0.28684284752399508},{"$f":"AZ4/(1+B5)^A5","v":0.26209102466162804},{"$f":"BA4/(1+B5)^A5","v":0.31395947101988309},{"$f":"BB4+AY5","v":0.9584902233339756},0.87578158887416535,1.0491008790815024,{"$f":"BE4/(1+B5)^A5","v":215678.79310936618},{"$f":"BF4/(1+B5)^A5","v":196924.4330542887},{"$f":"BG4/(1+B5)^A5","v":236224.95342037387},{"$f":"BH4+BE5","v":720694.33266417985},658026.32154644304,789349.67462283198,{"$f":"BK4/(1+B5)^A5","v":81495.809326833638},{"$f":"BL4/(1+B5)^A5","v":74448.706366611674},{"$f":"BM4/(1+B5)^A5","v":89216.195771568455},{"$f":"BN4+BK5","v":272319.62434038217},248771.61068584744,298117.42613852344,{"$f":"BQ4/(1+B5)^A5","v":65388.863665560311},{"$f":"BR4/(1+B5)^A5","v":59746.423616620181},{"$f":"BS4/(1+B5)^A5","v":71570.385053136924},{"$f":"BT4+BQ5","v":218497.99316719902},199643.6843728869,239153.65136633336]
[4,0.04,16.049382404241808,14.649944494968821,17.582523260276485,78.788057693434681,71.918074041911837,86.314402768588266,6.0323833880059601,5.5065332388074832,0.30559212243084877,29.613586269681971,27.032134170802401,1.5001829457548088,4.8304937850129024,4.409458650670949,5.2917548113209909,23.713387433574177,21.646482949652764,25.977764930298882,3658626.6208350239,3339609.9347026879,4008122.3090862921,17960571.816451989,16394486.316145148,19676281.851641245,1375145.6532438579,1255272.5449852413,1506471.4938498407,6750730.4851816408,6162261.1515034148,7395422.4518686794,1101162.1948116473,1005182.7787810845,1206311.5287547675,5405717.699873561,4934544.9421231113,5921906.5213790666,0.80875005345720796,0.73842515281012167,0.88579382772129078,3.9702366275797565,3.6250045064980578,4.3484523855913668,0.30559212243084877,0.27916697040902744,0.33454194572999646,1.5001829457548088,1.3704591751066135,1.6423005856027542,0.24519446823041158,0.22403650631203484,0.26837387164127174,1.2036846915643871,1.0998180951862002,1.3174747507227742,184363.13626611934,168331.83069095862,201926.08020953732,905057.46893029916,826358.15223740169,991275.75483236928,69662.959363936796,63639.066218921078,76262.378053265202,341982.58370431897,312410.67690476851,374379.80419178866,55894.674707992308,51071.493306524309,61178.665097032681,274392.66787519131,250715.17767941119,300332.31646336603]
[5,0.04,13.191422444792915,12.041186492934813,14.451552472848052,91.979480138227601,83.959260534846649,100.76595524143632,4.9581794249669136,4.5259689332472357,0.25117444903803704,34.571765694648882,31.558103104049636,1.7513573947928458,3.970313780934684,3.6242535911209672,4.3494367217489405,27.683701214508861,25.270736540773733,30.327201652047822,3007124.3931756741,2744915.9313349673,3294384.3730449076,20967696.209627662,19139402.247480117,22970666.224686153,1130269.4881434226,1031742.5310941673,1238209.7563554379,7880999.9733250635,7194003.6825975822,8633632.2082241178,905075.05685431464,826186.97312786209,991500.14467985637,6310792.7567278761,5760731.9152509738,6913406.6660589231,0.6647335915295538,0.6069316494075554,0.72805795800425199,4.6349702191093103,4.231936155905613,5.0765103435956185,0.25117444903803704,0.22945490029106544,0.27496909354349997,1.7513573947928458,1.599914075397679,1.917269679146254,0.20153197986601992,0.18414167744152399,0.22058375984791606,1.4052166714304071,1.2839597726277243,1.5380585105706903,151533.05918429155,138356.49457532464,165968.51888588176,1056590.5281145908,964714.64681272628,1157244.2737182509,57257.874638294845,52306.673574184584,62682.115747908138,399240.45834261383,364717.3504789531,437061.91993969679,45941.348265995221,41977.044731311114,50284.403198603395,320334.01614118653,292692.22241072229,350616.71966196946]
[9,0.04,4.067161796853231,3.7125225803212021,4.4556834085765002,120.18328061633191,109.70380952398408,131.66396523610146,1.5286992758790177,1.3954407127878699,7.7441771556365321E-2,45.17255600529564,41.2348097137899,2.2883786353386593,1.2241218563742957,1.1174250396123018,1.3410125364843133,36.172394392336031,33.01953888516212,39.626475176622826,927152.58733430377,846308.82364821772,1015720.2016896574,27397051.099360988,25008144.726203509,30014194.695129432,348483.18303537962,318105.48287847888,381763.18275120191,10297562.346601907,9399911.3937285058,11280975.287747424,279051.53594528994,254728.86705177443,305698.00390314683,8245880.2295200303,7527153.439936894,9033274.5098486263,0.2049497754975797,0.18712835769624842,0.22447385981931936,6.0561978134081871,5.5295808348912674,6.6331280222412916,7.7441771556365321E-2,7.0745229217715269E-2,8.4778104655190714E-2,2.2883786353386593,2.0904980327848555,2.5051648424163302,6.2136071586337424E-2,5.6774316707161897E-2,6.8010091012878304E-2,1.8361002834052635,1.6776622070694496,2.0096756070208501,46720.470961638239,42657.890112935849,51171.192668416523,1380574.4036182933,1260526.4884987376,1512091.7522137654,17653.671639468153,16127.123922513096,19326.066433150791,521660.13513313525,476551.15697962831,571078.84597615164,14164.575302274648,12942.306517018524,15503.620214031793,418558.49690601084,382440.86014991376,458126.82942528574]
[16,0.04,0.11461925289715669,0.10462494136561547,0.12556842558671502,127.21593819458559,116.12324926182148,139.36842777158969,4.3081238873074634E-2,3.9325795223039972E-2,2.1824354284824599E-3,47.815878077139295,43.647710206557164,2.4222856419472083,3.4497750431580765E-2,3.1490860114793622E-2,3.7791920443508174E-2,38.289062053946473,34.95171371996706,41.945262195259829,26128.67207892851,23850.362963647491,28624.651903519796,29000219.843362983,26471523.971842941,31770508.490986988,9820.8244672346664,8964.7313313747345,10758.709138259177,10900135.595584499,9949957.6044743508,11941094.032556327,7864.1274105691582,7178.674931349713,8615.0683374928449,8728397.0304270759,7967613.1478977781,9561866.5578634962,5.7758189426217908E-3,5.2735823225942575E-3,6.3260394822104334E-3,6.4105829261247784,5.8531503727141505,7.021272844165904,2.1824354284824599E-3,1.9937159434489154E-3,2.3891852606240395E-3,2.4222856419472083,2.2128258370950249,2.6517573336800422,1.7510958400279368E-3,1.599992842614785E-3,1.9166352878793637E-3,1.9435417220671489,1.7758324664748453,2.1272739977043718,1316.6590718789453,1202.1689175721167,1442.0876686165473,1461360.2416496598,1334287.5900135972,1600573.4733457477,497.50925959550221,454.48865516205547,544.6400725248792,552185.65485437308,504437.0749573317,604496.15621546609,399.18083416508478,364.73530629993701,436.91730373462366,443050.91024431435,404819.81003024889,484934.62750033045]
[19,0.04,1.3786602410039116E-2,1.2584469295709194E-2,1.5103587879532995E-2,127.31761354681989,116.21605895562909,139.47981581136773,5.1818860851232731E-3,4.7301748135205046E-3,2.6250711619162391E-4,47.854094171088541,43.682594957418218,2.4242216159246226,4.1494492174687474E-3,3.7877752382696624E-3,4.5456776963462581E-3,38.319663988942239,34.979648331416719,41.978786291130113,3142.8019669408745,2868.7629975215705,3443.0227465684898,29023397.816259239,26492680.924047302,31795900.573829178,1181.2657895269467,1078.2934232644088,1294.0761834097882,10908847.358763006,9957909.9527296759,11950637.765511909,945.9108759737602,863.46346366639455,1036.2353522832714,8735373.0654672161,7973981.1382987928,9569508.7304095253,6.9472551374721522E-4,6.3431562255472716E-4,7.6090699395588591E-4,6.4157064844327314,5.8578284117576214,7.0268844868554527,2.6250711619162391E-4,2.3980760942098303E-4,2.8737534436473728E-4,2.4242216159246226,2.2145944035939462,2.65387670932407,2.1062484284381072E-4,1.9244991240547097E-4,2.3053621456381991E-4,1.9450950674417746,1.777251772845575,2.1289741882314788,158.37003535395078,144.59896114612519,173.45680437714466,1462528.2110049119,1335353.9985361598,1601852.7067027378,59.841276085706141,54.666683216080052,65.510251957519458,552626.98061711027,504840.23841313919,604979.29032963258,48.014162640544498,43.870994843884603,52.553170609655758,443405.0117664673,405143.35594250157,485322.2039295219]
[25,0.04,6.9176159269048135E-5,6.314429229369175E-5,7.5784313612165362E-5,127.32855810072022,116.22604919096175,139.4918058598742,2.6000820686431524E-5,2.3734297728950465E-5,1.3171652840084169E-6,47.858207833750107,43.686350027134807,2.424430008333204,2.0820427789911924E-5,1.9005679235886186E-5,2.2808558262275755E-5,38.322958047134875,34.982655273158024,41.982394897012952,15.769437817244111,14.39440988573058,17.275836554925469,29025892.743181929,26494958.303949896,31798633.832315143,5.9271623250620813,5.4104844230649158,6.4932038733960606,10909785.111714719,9958765.9606234506,11951665.073482301,4.7462369236845223,4.3325457795240059,5.1994523115838795,8736123.9809037447,7974666.6025007768,9570331.350321902,3.4858800854555352E-6,3.1827652112995642E-6,3.8179546952406567E-6,6.4162579952839911,5.8583319659557036,7.0274885361607717,1.3171652840084169E-6,1.2032674106243803E-6,1.4419450130292263E-6,2.424430008333204,2.2147847759009847,2.6541048434830516,1.0568388962875982E-6,9.6564370219170266E-7,1.1567469215140011E-6,1.9452622728834559,1.7774045500401867,2.1291572004016444,0.79464326766340665,0.72554502326834547,0.87034319036835406,1462653.9337418545,1335468.7890463327,1601990.406136465,0.30026177024975531,0.27429754426750191,0.32870663042178638,552674.48587272759,504883.63579584571,605031.29592624365,0.24091761430457195,0.22012870440089377,0.26369270630012248,443443.12801696686,405178.18312134151,485363.92349111242]
[36,0.04,1.0754438614529909E-10,9.8166972914653701E-11,1.1781772178424248E-10,127.32859591919281,116.2260837118243,139.49184729101202,4.0422051896821771E-11,3.6898412788751337E-11,2.0477247279607884E-12,47.858222048348537,43.68636300262952,2.4244307284249191,3.2368378782637422E-11,2.9547088596639886E-11,3.5459216341218083E-11,38.322969429622503,34.982665663526127,41.982407366407664,2.4515881306969228E-5,2.237820068997915E-5,2.6857796921334391E-5,29025901.364303108,26494966.173345961,31798643.276981596,9.2146346453431314E-6,8.4113838087505264E-6,1.0094628439325705E-5,10909788.352082904,9958768.9185248241,11951668.623304307,7.3787146012627743E-6,6.7355716366547984E-6,8.083303742930378E-6,8736126.5756622981,7974668.9710951811,9570334.1928524338,5.4193068526453443E-12,4.9480707589236866E-12,5.9355650612701144E-12,6.4162599010078969,5.8583337059672935,7.0274906234292231,2.0477247279607884E-12,1.8706539422194085E-12,2.2417129386784075E-12,2.4244307284249191,2.2147854337249528,2.6541056317916039,1.6430095506412334E-12,1.50123337699881E-12,1.7983310856540924E-12,1.9452628506552374,1.7774050779557322,2.1291578327929503,1.2353883668646118E-6,1.1279651107066242E-6,1.3530748907273612E-6,1462654.3681717929,1335469.1857003942,1601990.881951405,4.6680052933871268E-7,4.2643536922424184E-7,5.1102219556756724E-7,552674.65002525691,504883.78575378295,605031.47562952328,3.7454142027754748E-7,3.4222204062645217E-7,4.0994860844678317E-7,443443.25972616102,405178.30346527864,485364.06765140535]
[39,0.04,1.2296657165093369E-12,1.1224440941395138E-12,1.3471313423983034E-12,127.32859591922491,116.2260837118536,139.49184729104718,4.621869461538197E-13,4.2189755157127269E-13,2.341374557124529E-14,47.858222048360602,43.686363002640533,2.4244307284255302,3.7010100772923767E-13,3.3784229165494388E-13,4.0544173649541513E-13,38.32296942963216,34.982665663534945,41.982407366418244,2.8031531755142117E-7,2.5587301366391019E-7,3.0709285048607377E-7,29025901.364310425,26494966.17335264,31798643.276989613,1.0536040717391654E-7,9.6176013167697708E-8,1.1542228244223013E-7,10909788.352085656,9958768.9185273349,11951668.623307321,8.4368442670926943E-8,7.7014726844941216E-8,9.2424735916794938E-8,8736126.5756644998,7974668.9710971918,9570334.1928548478,6.1964516073751253E-14,5.6576388533105716E-14,6.7867427818067838E-14,6.4162599010095152,5.8583337059687706,7.0274906234309951,2.341374557124529E-14,2.1389112929543582E-14,2.5631812554343431E-14,2.4244307284255302,2.2147854337255111,2.6541056317922731,1.8786220171374778E-14,1.7165147176356495E-14,2.0562171232017529E-14,1.9452628506557281,1.7774050779561803,2.1291578327934872,1.4125467407061629E-8,1.289718669443745E-8,1.547109862851527E-8,1462654.3681721617,1335469.1857007309,1601990.8819518089,5.3374111652904399E-9,4.8758747214716614E-9,5.8430430149629398E-9,552674.65002539626,504883.78575391026,605031.47562967578,4.2825177625335932E-9,3.9129770123348116E-9,4.6873646073598805E-9,443443.2597262729,405178.3034653808,485364.06765152776]
[44,0.04,3.2567604263150668E-16,2.9727847637499595E-16,3.5678672553592131E-16,127.32859591922524,116.22608371185389,139.49184729104752,1.2240986599724754E-16,1.1173925006358493E-16,6.2011129516321976E-18,47.85822204836073,43.686363002640633,2.424430728425536,9.8020974280188162E-17,8.9477277525534724E-17,1.0738093978443478E-16,38.322969429632252,34.98266566353503,41.982407366418343,7.4241301585842683E-11,6.7767775735680598E-11,8.133331109745883E-11,29025901.364310499,26494966.173352707,31798643.276989691,2.7904624807993346E-11,2.5472144944762835E-11,3.0569504925281159E-11,10909788.352085682,9958768.9185273591,11951668.623307351,2.234491875568364E-11,2.0397292635275711E-11,2.4478621978736209E-11,8736126.5756645203,7974668.9710972114,9570334.1928548701,1.6411255601857277E-17,1.4984214064411972E-17,1.7974637349499486E-17,6.416259901009532,5.8583337059687857,7.0274906234310128,6.2011129516321976E-18,5.6648905151770619E-18,6.7885663283089164E-18,2.424430728425536,2.2147854337255164,2.6541056317922793,4.975516320634991E-18,4.5461763538893614E-18,5.4458756268854925E-18,1.9452628506557332,1.7774050779561847,2.1291578327934926,3.7411194470893685E-12,3.4158102216979389E-12,4.0975088667183539E-12,1462654.3681721655,1335469.1857007341,1601990.8819518131,1.4136093434754311E-12,1.2913717625336702E-12,1.5475255595810941E-12,552674.65002539766,504883.78575391148,605031.47562967718,1.1342216170426064E-12,1.0363490265491041E-12,1.241445000214708E-12,443443.259726274,405178.30346538185,485364.06765152898]
[50,0.04,4.5528580714093066E-21,4.1558682047471654E-21,4.9877765340138281E-21,127.32859591922524,116.22608371185389,139.49184729104752,1.7112549695781158E-21,1.5620828060749698E-21,8.6689788187779133E-23,47.85822204836073,43.686363002640633,2.424430728425536,1.3703052282046641E-21,1.2508667874314517E-21,1.5011548729921352E-21,38.322969429632252,34.98266566353503,41.982407366418343,1.0378721947916978E-15,9.4737415207648591E-16,1.1370164624712432E-15,29025901.364310499,26494966.173352707,31798643.276989691,3.9009868598308177E-16,3.5609331214789187E-16,4.2735294900254469E-16,10909788.352085682,9958768.9185273591,11951668.623307351,3.1237558307875837E-16,2.8514832610665156E-16,3.4220414480707244E-16,8736126.5756645203,7974668.9710972114,9570334.1928548701,2.294246666876217E-22,2.0947503351996033E-22,2.5128029705862954E-22,6.416259901009532,5.8583337059687857,7.0274906234310128,8.6689788187779133E-23,7.9193551657271292E-23,9.4902218632365065E-23,2.424430728425536,2.2147854337255164,2.6541056317922793,6.9556297284853669E-23,6.35542471580405E-23,7.6131786063891979E-23,1.9452628506557332,1.7774050779561847,2.1291578327934926,5.2299781504220968E-17,4.7752051433074506E-17,5.728200381511603E-17,1462654.3681721655,1335469.1857007341,1601990.8819518131,1.9761854931846607E-17,1.8053008458144083E-17,2.163396539002705E-17,552674.65002539766,504883.78575391148,605031.47562967718,1.5856094302159679E-17,1.4487863436918346E-17,1.7355046578705454E-17,443443.259726274,405178.30346538185,485364.06765152898]

{"sheet":"Clarion NPV 5%","index":96,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU17","v":22.843275558026896},{"$f":"'WTP Values '!CV17","v":20.851439051008235},{"$f":"'WTP Values '!CW17","v":25.025413048527042},{"$f":"C3","v":22.843275558026896},{"$f":"D3","v":20.851439051008235},{"$f":"E3","v":25.025413048527042},{"$f":"'WTP Values '!CC17","v":8.5859625332040217},{"$f":"'WTP Values '!CD17","v":7.8375138042862291},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"I3","v":8.5859625332040217},{"$f":"J3","v":7.8375138042862291},{"$f":"K3","v":0.43495287763877971},{"$f":"'WTP Values '!CI17","v":6.8752988640374335},{"$f":"'WTP Values '!CJ17","v":6.2760345838840648},{"$f":"'WTP Values '!CK17","v":7.5318171313913931},{"$f":"O3","v":6.8752988640374335},{"$f":"P3","v":6.2760345838840648},{"$f":"Q3","v":7.5318171313913931},{"$f":"'WTP Values '!BH17","v":5207366.4866741914},{"$f":"'WTP Values '!BI17","v":4753306.2689424809},{"$f":"'WTP Values '!BJ17","v":5704807.8281525979},{"$f":"U3","v":5207366.4866741914},{"$f":"V3","v":4753306.2689424809},{"$f":"W3","v":5704807.8281525979},{"$f":"'WTP Values '!AV17","v":1957261.0520620425},{"$f":"'WTP Values '!AW17","v":1786644.2410858739},{"$f":"'WTP Values '!AX17","v":2144178.672272719},{"$f":"AA3","v":1957261.0520620425},{"$f":"AB3","v":1786644.2410858739},{"$f":"AC3","v":2144178.672272719},{"$f":"'WTP Values '!BB17","v":1567297.1592673862},{"$f":"'WTP Values '!BC17","v":1430688.5226817699},{"$f":"'WTP Values '!BD17","v":1716957.4483368804},{"$f":"AG3","v":1567297.1592673862},{"$f":"AH3","v":1430688.5226817699},{"$f":"AI3","v":1716957.4483368804},{"$f":"'WTP Values '!CX17","v":1.1511035043821516},{"$f":"'WTP Values '!CY17","v":1.0510092425837865},{"$f":"'WTP Values '!CZ17","v":1.260760818365755},{"$f":"AM3","v":1.1511035043821516},{"$f":"AN3","v":1.0510092425837865},{"$f":"AO3","v":1.260760818365755},{"$f":"'WTP Values '!CF17","v":0.43495287763877971},{"$f":"'WTP Values '!CG17","v":0.39734164662108795},{"$f":"'WTP Values '!CH17","v":0.47615750310797139},{"$f":"AS3","v":0.43495287763877971},{"$f":"AT3","v":0.39734164662108795},{"$f":"AU3","v":0.47615750310797139},{"$f":"'WTP Values '!CL17","v":0.34898818297274931},{"$f":"'WTP Values '!CM17","v":0.31887380584755975},{"$f":"'WTP Values '!CN17","v":0.38197970165230949},{"$f":"AY3","v":0.34898818297274931},{"$f":"AZ3","v":0.31887380584755975},{"$f":"BA3","v":0.38197970165230949},{"$f":"'WTP Values '!BK17","v":262406.22962263954},{"$f":"'WTP Values '!BL17","v":239588.68302897489},{"$f":"'WTP Values '!BM17","v":287403.7751982027},{"$f":"BE3","v":262406.22962263954},{"$f":"BF3","v":239588.68302897489},{"$f":"BG3","v":287403.7751982027},{"$f":"'WTP Values '!AY17","v":99152.11295092915},{"$f":"'WTP Values '!AZ17","v":90578.234680863476},{"$f":"'WTP Values '!BA17","v":108545.14352656539},{"$f":"BK3","v":99152.11295092915},{"$f":"BL3","v":90578.234680863476},{"$f":"BM3","v":108545.14352656539},{"$f":"'WTP Values '!BE17","v":79555.550763341875},{"$f":"'WTP Values '!BF17","v":72690.659701180863},{"$f":"'WTP Values '!BG17","v":87076.316700784635},{"$f":"BQ3","v":79555.550763341875},{"$f":"BR3","v":72690.659701180863},{"$f":"BS3","v":87076.316700784635}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":20.719524315670654},{"$f":"D3/(1+B4)^A4","v":18.912869887535813},{"$f":"E3/(1+B4)^A4","v":22.69878734560276},{"$f":"F3+C4","v":43.56279987369755},{"$f":"G3+D4","v":39.764308938544048},{"$f":"H3+E4","v":47.724200394129802},{"$f":"I3/(1+B4)^A4","v":7.7877211185524002},{"$f":"J3/(1+B4)^A4","v":7.1088560583095051},{"$f":"K3/(1+B4)^A4","v":0.39451508175853034},{"$f":"L3+I4","v":16.373683651756423},{"$f":"M3+J4","v":14.946369862595734},{"$f":"N3+K4","v":0.82946795939731},{"$f":"O3/(1+B4)^A4","v":6.2360987428910963},{"$f":"P3/(1+B4)^A4","v":5.692548375405047},{"$f":"Q3/(1+B4)^A4","v":6.8315801645273408},{"$f":"R3+O4","v":13.111397606928531},{"$f":"S3+P4","v":11.968582959289112},{"$f":"T3+Q4","v":14.363397295918734},{"$f":"U3/(1+B4)^A4","v":4723234.9085480189},{"$f":"V3/(1+B4)^A4","v":4311388.9060702771},{"$f":"W3/(1+B4)^A4","v":5174428.8690726506},{"$f":"X3+U4","v":9930601.3952222094},{"$f":"Y3+V4","v":9064695.175012758},{"$f":"Z3+W4","v":10879236.697225248},{"$f":"AA3/(1+B4)^A4","v":1775293.4712580885},{"$f":"AB3/(1+B4)^A4","v":1620538.9941821985},{"$f":"AC3/(1+B4)^A4","v":1944833.2628323981},{"$f":"AD3+AA4","v":3732554.523320131},{"$f":"AE3+AB4","v":3407183.2352680722},{"$f":"AF3+AC4","v":4089011.935105117},{"$f":"AG3/(1+B4)^A4","v":1421584.7249590803},{"$f":"AH3/(1+B4)^A4","v":1297676.6645639637},{"$f":"AI3/(1+B4)^A4","v":1557331.0188996647},{"$f":"AJ3+AG4","v":2988881.8842264665},{"$f":"AK3+AH4","v":2728365.1872457336},{"$f":"AL3+AI4","v":3274288.4672365449},{"$f":"AM3/(1+B4)^A4","v":1.0440848112309764},{"$f":"AN3/(1+B4)^A4","v":0.95329636515536187},{"$f":"AO3/(1+B4)^A4","v":1.1435472275426348},{"$f":"AP3+AM4","v":2.195188315613128},{"$f":"AQ3+AN4","v":2.0043056077391483},{"$f":"AR3+AO4","v":2.4043080459083899},{"$f":"AS3/(1+B4)^A4","v":0.39451508175853034},{"$f":"AT3/(1+B4)^A4","v":0.36040058650438817},{"$f":"AU3/(1+B4)^A4","v":0.43188889170791056},{"$f":"AV3+AS4","v":0.82946795939731},{"$f":"AW3+AT4","v":0.75774223312547617},{"$f":"AX3+AU4","v":0.9080463948158819},{"$f":"AY3/(1+B4)^A4","v":0.31654256958979526},{"$f":"AZ3/(1+B4)^A4","v":0.28922794181184558},{"$f":"BA3/(1+B4)^A4","v":0.34646684957125579},{"$f":"BB3+AY4","v":0.66553075256254457},{"$f":"BC3+AZ4","v":0.60810174765940528},{"$f":"BD3+BA4","v":0.72844655122356528},{"$f":"BE3/(1+B4)^A4","v":238010.18559876602},{"$f":"BF3/(1+B4)^A4","v":217313.99821222213},{"$f":"BG3/(1+B4)^A4","v":260683.6963249004},{"$f":"BH3+BE4","v":500416.41522140556},{"$f":"BI3+BF4","v":456902.68124119705},{"$f":"BJ3+BG4","v":548087.47152310307},{"$f":"BK3/(1+B4)^A4","v":89933.889297894915},{"$f":"BL3/(1+B4)^A4","v":82157.128962234448},{"$f":"BM3/(1+B4)^A4","v":98453.644922054766},{"$f":"BN3+BK4","v":189086.00224882405},{"$f":"BO3+BL4","v":172735.36364309792},{"$f":"BP3+BM4","v":206998.78844862015},{"$f":"BQ3/(1+B4)^A4","v":72159.229717316892},{"$f":"BR3/(1+B4)^A4","v":65932.571157533661},{"$f":"BS3/(1+B4)^A4","v":78980.786123160666},{"$f":"BT3+BQ4","v":151714.78048065875},{"$f":"BU3+BR4","v":138623.23085871452},{"$f":"BV3+BS4","v":166057.10282394529}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":17.89830412756346},{"$f":"D4/(1+B5)^A5","v":16.337648104987203},{"$f":"E4/(1+B5)^A5","v":19.608065950202146},{"$f":"F4+C5","v":61.461104001261006},56.10195704353125,67.332266344331941,{"$f":"I4/(1+B5)^A5","v":6.7273263090831659},{"$f":"J4/(1+B5)^A5","v":6.1408971457160169},{"$f":"K4/(1+B5)^A5","v":0.34079696081073774},{"$f":"L4+I5","v":23.10100996083959},21.087267008311752,1.1702649202080477,{"$f":"O4/(1+B5)^A5","v":5.3869765622642012},{"$f":"P4/(1+B5)^A5","v":4.9174373181341506},{"$f":"Q4/(1+B5)^A5","v":5.9013758035005637},{"$f":"R4+O5","v":18.498374169192733},16.886020277423263,20.264773099419298,{"$f":"U4/(1+B5)^A5","v":4080107.9007001561},{"$f":"V4/(1+B5)^A5","v":3724339.8389549954},{"$f":"W4/(1+B5)^A5","v":4469866.2080316599},{"$f":"X4+U5","v":14010709.295922365},12789035.013967752,15349102.905256908,{"$f":"AA4/(1+B5)^A5","v":1533565.2489001951},{"$f":"AB4/(1+B5)^A5","v":1399882.5130609639},{"$f":"AC4/(1+B5)^A5","v":1680020.0953092736},{"$f":"AD4+AA5","v":5266119.7722203266},4807065.7483290359,5769032.0304143904,{"$f":"AG4/(1+B5)^A5","v":1228018.3349176808},{"$f":"AH4/(1+B5)^A5","v":1120981.8935872701},{"$f":"AI4/(1+B5)^A5","v":1345281.0874848631},{"$f":"AJ4+AG5","v":4216900.2191441469},3849347.0808330039,4619569.5547214076,{"$f":"AM4/(1+B5)^A5","v":0.90191971599695608},{"$f":"AN4/(1+B5)^A5","v":0.82349324276459279},{"$f":"AO4/(1+B5)^A5","v":0.98783909084775701},{"$f":"AP4+AM5","v":3.0971080316100839},2.8277988505037412,3.3921471367561469,{"$f":"AS4/(1+B5)^A5","v":0.34079696081073774},{"$f":"AT4/(1+B5)^A5","v":0.31132757715528614},{"$f":"AU4/(1+B5)^A5","v":0.37308186304538216},{"$f":"AV4+AS5","v":1.1702649202080477},1.0690698102807623,1.2811282578612642,{"$f":"AY4/(1+B5)^A5","v":0.27344137314743139},{"$f":"AZ4/(1+B5)^A5","v":0.24984597068294617},{"$f":"BA4/(1+B5)^A5","v":0.29929109130439974},{"$f":"BB4+AY5","v":0.9389721257099759},0.8579477183423514,1.027737642527965,{"$f":"BE4/(1+B5)^A5","v":205602.14715366892},{"$f":"BF4/(1+B5)^A5","v":187724.00234291944},{"$f":"BG4/(1+B5)^A5","v":225188.37820961053},{"$f":"BH4+BE5","v":706018.56237507449},644626.68358411652,773275.84973271354,{"$f":"BK4/(1+B5)^A5","v":77688.274957689151},{"$f":"BL4/(1+B5)^A5","v":70970.416984977375},{"$f":"BM4/(1+B5)^A5","v":85047.960196138432},{"$f":"BN4+BK5","v":266774.27720651322},243705.7806280753,292046.7486447586,{"$f":"BQ4/(1+B5)^A5","v":62333.855710888143},{"$f":"BR4/(1+B5)^A5","v":56955.033933729537},{"$f":"BS4/(1+B5)^A5","v":68226.572614759236},{"$f":"BT4+BQ5","v":214048.63619154689},195578.26479244407,234283.67543870452]
[4,0.05,14.724979100324214,13.441023528251872,16.131604383113739,76.186083101585226,69.542980571783119,83.463870727445681,5.5345880032152577,5.0521312792229711,0.28037450306054595,28.635597964054849,26.139398287534725,1.4506394232685937,4.4318789494206232,4.0455878512629209,4.8550764782168443,22.930253118613358,20.931608128686186,25.119849577636142,3356714.8673239285,3064023.6024742736,3677369.9913362516,17367424.163246293,15853058.616442027,19026472.896593161,1261667.9255250189,1151686.8079131341,1382156.6901110327,6527787.6977453455,5958752.5562421698,7151188.7205254231,1010293.7232265822,922234.57805113716,1106766.0799645111,5227193.9423707295,4771581.6588841407,5726335.6346859187,0.74201158241428711,0.67748992879682257,0.81269766473661242,3.8391196140243711,3.5052887793005638,4.2048448014927597,0.28037450306054595,0.25612996819661449,0.3069353720274019,1.4506394232685937,1.3251997784773768,1.5880636298886661,0.22496089439888226,0.20554889839763982,0.24622752149929278,1.1639330201088582,1.0634966167399913,1.2739651640272578,169149.39528584812,154441.00130535688,185263.03604741688,875167.95766092255,799067.68488947337,958538.8857801304,63914.336070003053,58387.537690552701,69969.167329364558,330688.61327651626,302093.31831862801,362015.91597412317,51282.217356667759,46857.047369134911,56130.170136730463,265330.85354821465,242435.31216157897,290413.84557543497]
[5,0.05,11.537406425805209,10.53139363850355,12.639534141286898,87.723489527390427,80.074374210286663,96.103404868732582,4.3364945211415735,3.9584770537049661,0.21968075955852878,32.97209248519642,30.097875341239693,1.6703201828271226,3.4724931234918022,3.1698239402114066,3.8040794608884307,26.40274624210516,24.101432068897594,28.923929038524573,2630073.9319219994,2400742.6672155452,2881315.6119978433,19997498.095168293,18253801.283657573,21907788.508591004,988549.83304283128,902376.74957647442,1082955.9328614313,7516337.5307881767,6861129.3058186444,8234144.6533868546,791591.56796687027,722594.92352506425,867180.18381191732,6018785.5103375996,5494176.5824092049,6593515.8184978357,0.58138549064426137,0.53083108673116364,0.63676988574894677,4.4205051046686323,4.0361198660317275,4.841614687241707,0.21968075955852878,0.20068453209878165,0.24049189539820048,1.6703201828271226,1.5258843105761584,1.8285555252868666,0.17626274719367202,0.16105294038331749,0.19292570599937092,1.3401957673025302,1.2245495571233087,1.4668908700266288,132532.9772487786,121008.56569833655,145158.43642254049,1007700.9349097011,920076.25058780995,1103697.3222026709,50078.554723306246,45748.163576211417,54822.673448567155,380767.16799982253,347841.48189483944,416838.58942269033,40180.959173472154,36713.722697169265,43979.457030454796,305511.81272168679,279149.03485874826,334393.30260588974]
[9,0.05,2.669495662908512,2.4367269908674856,2.9245031618095743,109.26217240546814,99.734975516364159,119.69960210305291,1.0033670384118443,0.91590232124901305,5.0829173665433401E-2,41.067705731903303,37.487784198849184,2.0804326500418813,0.80345659938854486,0.73342577597437442,0.88017820014451742,32.885392811260374,30.019038687560791,36.025599737046953,608539.79614439327,555477.7132195927,666671.45507635328,24907468.869783983,22735643.4822102,27286791.461947106,228728.13823862479,208789.63004337082,250571.58075220275,9361818.2720631976,8545737.2608791981,10255868.041466881,183156.43737366475,167192.16981690429,200645.93845531953,7496573.422295359,6843157.6560328593,8212416.8338509863,0.13451949151080345,0.12282234251507318,0.14733419154547356,5.5058684221031582,5.0271053628549387,6.0303727260310982,5.0829173665433401E-2,4.6433875021710751E-2,5.564440117964712E-2,2.0804326500418813,1.9005335459314423,2.2775193979770116,4.078322473874435E-2,3.7264018444416021E-2,4.4638657634264611E-2,1.6692530332866673,1.5252122954784006,1.827055489975838,30665.142138587282,27998.653196785897,33586.388670321001,1255120.9929796155,1145981.8853479722,1374687.3015614417,11587.04822425137,10585.093368954655,12684.730311022724,474256.6464293279,433246.7412015188,519184.65701861348,9296.9678181031832,8494.7274883296923,10175.854560976573,380523.89996502956,347688.28893922706,416496.64049388474]
[16,0.05,3.1492200243000597E-2,2.8746214275663769E-2,3.4500538982951662E-2,112.91887137339643,103.07282588129787,123.70561261735381,1.1836781055663848E-2,1.0804954547997523E-2,5.9963480649151424E-4,42.442126850016798,38.742395367306877,2.1500589054674211,9.4784256315053363E-3,8.6522678127140592E-3,1.0383514951387647E-2,33.985974827025181,31.023691856817287,37.231275685797037,7178.9804277613421,6553.0038569817298,7864.7630903742856,25741052.11002795,23496541.808010135,28200003.967064597,2698.319548034553,2463.1037725020619,2956.0079478293592,9675132.1158182621,8831739.1582795065,10599103.227595801,2160.7074631024529,1972.3760424465468,2367.0321550158119,7747462.7437576717,7072178.9814127441,8487263.4298814796,1.5869344993163332E-3,1.448942531933101E-3,1.7381102832492883E-3,5.690134421336082,5.1953485030681987,6.232192415664116,5.9963480649151424E-4,5.4778320510509636E-4,6.5644033391762152E-4,2.1500589054674211,1.9641390820737277,2.3537415949978944,4.8112214523266309E-4,4.3960585777158312E-4,5.2660491804859197E-4,1.7251182582739482,1.5762568802963786,1.8882019213294947,361.75851870697085,330.30178893297904,396.2206390298395,1297126.3781793704,1184334.6902131874,1420694.236314574,136.69310198685815,124.87298053999582,149.64252331766292,490128.68843024707,447746.29650535062,536560.31373207236,109.67688625552638,100.2128090295266,120.0451658081259,393258.96940068481,359324.442416084,430435.61682860175]
[19,0.05,2.2593361669264646E-3,2.0623316590799366E-3,2.4751625768022903E-3,{"$f":"F20+C21","v":112.94057988218339},103.09264150041561,123.72939486336671,8.4920289254782272E-4,7.7517685026511204E-4,4.3019433218399545E-5,{"$f":"L20+I21","v":42.450286294691146},38.749843543329455,2.150472251545664,6.8000805499585472E-4,6.2073724428141216E-4,7.4494162644942385E-4,{"$f":"R20+O21","v":33.992508587274401},31.029656121949291,37.238433350991038,515.03959700952907,470.13033391904946,564.23951191979086,{"$f":"X20+U21","v":25746000.794416305},23501058.988159906,28205425.381806575,193.58478917820662,176.70976918622213,212.07205640505632,{"$f":"AD20+AA21","v":9676992.1476091966},8833437.0488516465,10601140.891652761,155.01503482978501,141.5036260754506,169.81732984165606,{"$f":"AJ20+AG21","v":7748952.1835740991},7073538.5987884197,8488895.0954348445,1.1385100060278012E-4,1.0395108124977882E-4,1.2469676284129186E-4,{"$f":"AP20+AM21","v":5.6912283424104091},5.196347302181743,6.2333905466954667,4.3019433218399545E-5,3.9299458195332503E-5,4.7094816380097265E-5,{"$f":"AV20+AS21","v":2.150472251545664},1.964516685303404,2.3541940988130294,3.451701230926224E-5,3.1538520839833029E-5,3.7780070234786744E-5,{"$f":"BB20+AY21","v":1.7254499100555574},1.5765599136682165,1.8885649257370147,25.953540835561736,23.696749416632272,28.425947153114421,{"$f":"BH20+BE21","v":1297375.7490687179},1184562.3770445955,1420967.3629668111,9.8067352139651707,8.958727527100077,10.735761948448697,{"$f":"BN20+BK21","v":490222.91504454211},447832.37515893439,536663.46676702308,7.868518359496516,7.1895396981678639,8.6123669569662571,{"$f":"BT20+BQ21","v":393334.57293523091},359393.5220811629,430518.367526129]
[25,0.05,3.1147663917270283E-6,2.8431720052688844E-6,3.41230903180384E-6,112.94188921396834,103.09383666403572,123.73082927099586,1.1707282290194168E-6,1.068674434639443E-6,5.9307457978730007E-8,42.450778425236109,38.750292774260139,2.1504971821921557,9.3747281471889558E-7,8.5576088006912434E-7,1.0269915454943699E-6,33.992902665930529,31.030015851951376,37.23886505998756,0.7100439724984613,0.64813115695594548,0.77787196714645757,25746299.270457517,23501331.438359339,28205752.370210554,0.26687989335473922,0.24361565056511561,0.29236681268795328,9677104.3339767065,8833539.4557979386,10601263.791771924,0.21370685237914136,0.1950797518577797,0.23411359472157264,7749042.0179755557,7073620.6030505653,8488993.5080707539,1.5695728485790011E-7,1.4330905643889292E-7,1.7190947134864908E-7,5.6912943214072564,5.1964075439716773,6.233462811034638,5.9307457978730007E-8,5.4179025411001221E-8,6.4925863371998528E-8,2.1504971821921557,1.964539460147847,2.3542213912278966,4.7585849090343629E-8,4.3479640699210611E-8,5.208436653518611E-8,1.7254699133742308,1.576578190889814,1.8885868200648797,3.5780074662768779E-2,3.2668816511936795E-2,3.9188583860000313E-2,1297390.7896795156,1184576.109798342,1420983.8363879288,1.3519762886183581E-2,1.2350682391815722E-2,1.4800537873077939E-2,490228.59824933036,447837.56692582404,536669.68836191471,1.0847698052914198E-2,9.9116443810592092E-3,1.1873182726619885E-2,393339.13290348143,359397.68856731209,430523.35856994329]
[36,0.05,1.8529960654844173E-13,1.691422686867232E-13,2.0300062396151581E-13,112.94189040329739,103.09383774966034,123.7308305739373,6.964743191933855E-14,6.3576181120045185E-14,3.5282416870927963E-15,42.450778872261964,38.75029318231821,2.150497204837861,5.5770906023213399E-14,5.0909806525950824E-14,6.1096437220502921E-14,33.992903023891124,31.030016178711445,37.238865452129616,4.2241006929288862E-8,3.8557770719085192E-8,4.6276141234906799E-8,25746299.541577663,23501331.685838964,28205752.66722985,1.587686940685894E-8,1.4492863515754388E-8,1.7393103862553667E-8,9677104.4358809814,8833539.5488190986,10601263.903408011,1.2713568429317783E-8,1.1605429338400981E-8,1.392757964281727E-8,7749042.0995764649,7073620.6775389807,8488993.5974636879,9.3374974143580846E-15,8.5255548677701677E-15,1.0227013328339191E-14,5.6912943813391523,5.1964075986921943,6.2334628766758149,3.5282416870927963E-15,3.2231476872556361E-15,3.8624845091443892E-15,2.150497204837861,1.9645394808353338,2.3542214160189108,2.8309150686659135E-15,2.5866338919767759E-15,3.0985349822474341E-15,1.7254699315442075,1.5765782074918937,1.8885868399525512,2.1285813841110583E-9,1.9434904852394595E-9,2.3313559532862294E-9,1297390.803341626,1184576.1222724626,1420983.8513515301,8.0430004320452238E-10,7.3475063615903659E-10,8.8049423284871599E-10,490228.60341165861,447837.57164175564,536669.69401328871,6.45337058503056E-10,5.8965057827017377E-10,7.0634385087882734E-10,393339.13704552001,359397.69235193188,430523.36310354859]
[39,0.05,7.1169580050467315E-16,6.4963895258301226E-16,7.7968158845210511E-16,112.94189040329742,103.09383774966037,123.73083057393733,2.6750075586355964E-16,2.4418239173881906E-16,1.3551214914280036E-17,42.450778872261978,38.750293182318217,2.1504972048378614,2.142040144952242E-16,1.9553358036706151E-16,2.3465823055734381E-16,33.992903023891131,31.030016178711453,37.238865452129623,1.6223859187096852E-10,1.4809207644173356E-10,1.7773667194395488E-10,25746299.541577671,23501331.685838971,28205752.667229857,6.0979629112534954E-11,5.5663961157701283E-11,6.6803158448612221E-11,9677104.4358809832,8833539.5488191005,10601263.903408015,4.883007270827014E-11,4.4573949600019619E-11,5.3492827791818006E-11,7749042.0995764667,7073620.6775389826,8488993.5974636897,3.5863312506735473E-17,3.2744816405090355E-17,3.9279751171956988E-17,5.6912943813391541,5.196407598692196,6.2334628766758167,1.3551214914280036E-17,1.2379414701166705E-17,1.4834969463109918E-17,2.1504972048378614,1.9645394808353343,2.3542214160189112,1.0872933858217477E-17,9.9347025752139179E-18,1.1900804193050594E-17,1.7254699315442079,1.5765782074918941,1.8885868399525516,8.1754217416982665E-12,7.4645275423405617E-12,8.9542351024993658E-12,1297390.8033416264,1184576.1222724628,1420983.8513515305,3.0891428954261827E-12,2.82201863194901E-12,3.3817883348996496E-12,490228.60341165873,447837.57164175576,536669.69401328883,2.4786003759084929E-12,2.264720622654575E-12,2.7129142999628674E-12,393339.13704552012,359397.692351932,430523.36310354871]
[44,0.05,2.5266297095230654E-20,2.3063183412010402E-20,2.7679897281314489E-20,112.94189040329742,103.09383774966037,123.73083057393733,9.4966888466318573E-21,8.6688510044910476E-21,4.810890014845208E-22,42.450778872261978,38.750293182318217,2.1504972048378614,7.604572438659332E-21,6.9417432702919182E-21,8.3307286131219053E-21,33.992903023891131,31.030016178711453,37.238865452129623,5.7597198966426211E-15,5.2574968099757383E-15,6.3099256098870607E-15,25746299.541577671,23501331.685838971,28205752.667229857,2.1648707563283809E-15,1.9761563565649068E-15,2.3716150173508309E-15,9677104.4358809832,8833539.5488191005,10601263.903408015,1.7335427908300072E-15,1.5824438650661085E-15,1.8990777780249243E-15,7749042.0995764667,7073620.6775389826,8488993.5974636897,1.2732028318443475E-21,1.1624914170255286E-21,1.3944916665710784E-21,5.6912943813391541,5.196407598692196,6.2334628766758167,4.810890014845208E-22,4.3948828907371091E-22,5.2666426524902382E-22,2.1504972048378614,1.9645394808353343,2.3542214160189112,3.8600589881759659E-22,3.5269724317624336E-22,4.2249687886391928E-22,1.7254699315442079,1.5765782074918941,1.8885868399525516,2.9024006388414836E-16,2.6500222486428754E-16,3.1788913774657931E-16,1297390.8033416264,1184576.1222724628,1420983.8513515305,1.0966933078727146E-16,1.0018600800024232E-16,1.2005869463072498E-16,490228.60341165873,447837.57164175576,536669.69401328883,8.7994130966694026E-17,8.0401070301538915E-17,9.63126361686483E-17,393339.13704552012,359397.692351932,430523.36310354871]
[50,0.05,2.3098903450173216E-26,2.1084777277800048E-26,2.5305460170991421E-26,112.94189040329742,103.09383774966037,123.73083057393733,8.682043828499658E-27,7.9252195769705381E-27,4.3982022194810807E-28,42.450778872261978,38.750293182318217,2.1504972048378614,6.9522369612917208E-27,6.3462666085181994E-27,7.6161020025535181E-27,33.992903023891131,31.030016178711453,37.238865452129623,5.2656395708140084E-21,4.8064981879021396E-21,5.7686475343499879E-21,25746299.541577671,23501331.685838971,28205752.667229857,1.9791638004593895E-21,1.8066377004391097E-21,2.1681731240747773E-21,9677104.4358809832,8833539.5488191005,10601263.903408015,1.5848360130177045E-21,1.446698656186576E-21,1.736171076973824E-21,7749042.0995764667,7073620.6775389826,8488993.5974636897,1.1639849390835808E-27,1.0627705714976514E-27,1.2748693742810759E-27,5.6912943813391541,5.196407598692196,6.2334628766758167,4.3982022194810807E-28,4.017881020924008E-28,4.8148594817006215E-28,2.1504972048378614,1.9645394808353343,2.3542214160189112,3.5289353854974127E-28,3.2244216620124152E-28,3.8625424913250863E-28,1.7254699315442079,1.5765782074918941,1.8885868399525516,2.6534268902812672E-22,2.4226980246253566E-22,2.9061996987493332E-22,1297390.8033416264,1184576.1222724628,1420983.8513515305,1.0026167561286513E-22,9.1591851276565243E-23,1.0975981898639306E-22,490228.60341165873,447837.57164175576,536669.69401328883,8.0445817909947576E-23,7.350410521913808E-23,8.805074505006166E-23,393339.13704552012,359397.692351932,430523.36310354871]

{"sheet":"Clearfield","index":97,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Clearfield"]
[null,"Number of households",{"$f":"'WTP Values '!C18","v":31303},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA18","v":0.74250280649138922}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU18","v":1.7147402399531249}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV18","v":583.19723167500001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW18","v":1335.430498685}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!X3:X52), \"NULL\")))))","v":55628044.886714667},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!Y3:Y52), \"NULL\")))))","v":50777496.576175906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!Z3:Z52), \"NULL\")))))","v":60942016.83200825},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AD3:AD52), \"NULL\")))))","v":20907745.82511365},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AE3:AE52), \"NULL\")))))","v":19085171.164588232},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AF3:AF52), \"NULL\")))))","v":22904450.113821033},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":16742046.645408165},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AK3:AK52), \"NULL\")))))","v":15282756.449879616},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!AL3:AL52), \"NULL\")))))","v":18340758.102880362}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BH3:BH52), \"NULL\")))))","v":2802962.0368116247},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BI3:BI52), \"NULL\")))))","v":2559211.0809726906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3070001.0719970562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BN3:BN52), \"NULL\")))))","v":1058926.4177885896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BO3:BO52), \"NULL\")))))","v":967337.94424928597},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BP3:BP52), \"NULL\")))))","v":1159265.296558785},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BT3:BT52), \"NULL\")))))","v":849590.67020216968},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BU3:BU52), \"NULL\")))))","v":776258.0576326513},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!BV3:BV52), \"NULL\")))))","v":929929.51458040904}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!F3:F52), \"NULL\")))))","v":101.47352958440683},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!G3:G52), \"NULL\")))))","v":92.625434015123247},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!H3:H52), \"NULL\")))))","v":111.16697630718099},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!L3:L52), \"NULL\")))))","v":38.13872604813789},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!M3:M52), \"NULL\")))))","v":34.814088554383638},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!N3:N52), \"NULL\")))))","v":1.9316336103849441},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!R3:R52), \"NULL\")))))","v":30.539893484232039},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!S3:S52), \"NULL\")))))","v":27.877938940804146},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clearfield NPV 1%'!A3:A52,'Clearfield NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clearfield NPV 2%'!A3:A52,'Clearfield NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clearfield NPV 3%'!A3:A52,'Clearfield NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clearfield NPV 4%'!A3:A52,'Clearfield NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clearfield NPV 5%'!A3:A52,'Clearfield NPV 5%'!T3:T52), \"NULL\")))))","v":33.456172399069096}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Clearfield NPV 1%","index":98,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU18","v":19.287107043966017},{"$f":"'WTP Values '!CV18","v":17.605346617587411},{"$f":"'WTP Values '!CW18","v":21.129543641301606},{"$f":"C3","v":19.287107043966017},{"$f":"D3","v":17.605346617587411},{"$f":"E3","v":21.129543641301606},{"$f":"'WTP Values '!CC18","v":7.2490401666679203},{"$f":"'WTP Values '!CD18","v":6.6171252279933634},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"I3","v":7.2490401666679203},{"$f":"J3","v":6.6171252279933634},{"$f":"K3","v":0.3671462337596853},{"$f":"'WTP Values '!CI18","v":5.8047275693878859},{"$f":"'WTP Values '!CJ18","v":5.298768996393151},{"$f":"'WTP Values '!CK18","v":6.3590256590560577},{"$f":"O3","v":5.8047275693878859},{"$f":"P3","v":5.298768996393151},{"$f":"Q3","v":6.3590256590560577},{"$f":"'WTP Values '!BH18","v":10573240.733527046},{"$f":"'WTP Values '!BI18","v":9651295.4255196918},{"$f":"'WTP Values '!BJ18","v":11583269.123761138},{"$f":"U3","v":10573240.733527046},{"$f":"V3","v":9651295.4255196918},{"$f":"W3","v":11583269.123761138},{"$f":"'WTP Values '!AV18","v":3973942.1051829359},{"$f":"'WTP Values '!AW18","v":3627524.7417863687},{"$f":"'WTP Values '!AX18","v":4353456.3441097653},{"$f":"AA3","v":3973942.1051829359},{"$f":"AB3","v":3627524.7417863687},{"$f":"AC3","v":4353456.3441097653},{"$f":"'WTP Values '!BB18","v":3182166.296053227},{"$f":"'WTP Values '!BC18","v":2904798.5300492123},{"$f":"'WTP Values '!BD18","v":3486033.9070347957},{"$f":"AG3","v":3182166.296053227},{"$f":"AH3","v":2904798.5300492123},{"$f":"AI3","v":3486033.9070347957},{"$f":"'WTP Values '!CX18","v":0.97183046706482246},{"$f":"'WTP Values '!CY18","v":0.88731822531862137},{"$f":"'WTP Values '!CZ18","v":1.0644170475752026},{"$f":"AM3","v":0.97183046706482246},{"$f":"AN3","v":0.88731822531862137},{"$f":"AO3","v":1.0644170475752026},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"'WTP Values '!CG18","v":0.33539108765049896},{"$f":"'WTP Values '!CH18","v":0.40193528125278666},{"$f":"AS3","v":0.3671462337596853},{"$f":"AT3","v":0.33539108765049896},{"$f":"AU3","v":0.40193528125278666},{"$f":"'WTP Values '!CL18","v":0.29456627916933115},{"$f":"'WTP Values '!CM18","v":0.26914072356473762},{"$f":"'WTP Values '!CN18","v":0.32242100414604319},{"$f":"AY3","v":0.29456627916933115},{"$f":"AZ3","v":0.26914072356473762},{"$f":"BA3","v":0.32242100414604319},{"$f":"'WTP Values '!BK18","v":532759.91350227199},{"$f":"'WTP Values '!BL18","v":486430.08939357178},{"$f":"'WTP Values '!BM18","v":583516.1104891391},{"$f":"BE3","v":532759.91350227199},{"$f":"BF3","v":486430.08939357178},{"$f":"BG3","v":583516.1104891391},{"$f":"'WTP Values '!AY18","v":201270.49147909461},{"$f":"'WTP Values '!AZ18","v":183862.24027919301},{"$f":"'WTP Values '!BA18","v":220341.9350707214},{"$f":"BK3","v":201270.49147909461},{"$f":"BL3","v":183862.24027919301},{"$f":"BM3","v":220341.9350707214},{"$f":"'WTP Values '!BE18","v":161481.977288608},{"$f":"'WTP Values '!BF18","v":147543.62356981382},{"$f":"'WTP Values '!BG18","v":176752.00778481475},{"$f":"BQ3","v":161481.977288608},{"$f":"BR3","v":147543.62356981382},{"$f":"BS3","v":176752.00778481475}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":18.907074839688281},{"$f":"D3/(1+B4)^A4","v":17.258451737660437},{"$f":"E3/(1+B4)^A4","v":20.713208157339089},{"$f":"F3+C4","v":38.194181883654295},{"$f":"G3+D4","v":34.863798355247852},{"$f":"H3+E4","v":41.842751798640691},{"$f":"I3/(1+B4)^A4","v":7.1062054373766497},{"$f":"J3/(1+B4)^A4","v":6.4867417194327652},{"$f":"K3/(1+B4)^A4","v":0.35991200250924937},{"$f":"L3+I4","v":14.355245604044569},{"$f":"M3+J4","v":13.103866947426129},{"$f":"N3+K4","v":0.72705823626893462},{"$f":"O3/(1+B4)^A4","v":5.6903515041543828},{"$f":"P3/(1+B4)^A4","v":5.1943623138840813},{"$f":"Q3/(1+B4)^A4","v":6.2337277316498945},{"$f":"R3+O4","v":11.495079073542268},{"$f":"S3+P4","v":10.493131310277231},{"$f":"T3+Q4","v":12.592753390705951},{"$f":"U3/(1+B4)^A4","v":10364906.120504897},{"$f":"V3/(1+B4)^A4","v":9461126.7772960421},{"$f":"W3/(1+B4)^A4","v":11355032.96124021},{"$f":"X3+U4","v":20938146.854031943},{"$f":"Y3+V4","v":19112422.202815734},{"$f":"Z3+W4","v":22938302.085001349},{"$f":"AA3/(1+B4)^A4","v":3895639.7462826543},{"$f":"AB3/(1+B4)^A4","v":3556048.173499038},{"$f":"AC3/(1+B4)^A4","v":4267676.0553962998},{"$f":"AD3+AA4","v":7869581.8514655903},{"$f":"AE3+AB4","v":7183572.9152854066},{"$f":"AF3+AC4","v":8621132.399506066},{"$f":"AG3/(1+B4)^A4","v":3119465.0485768327},{"$f":"AH3/(1+B4)^A4","v":2847562.5233302736},{"$f":"AI3/(1+B4)^A4","v":3417345.2671647836},{"$f":"AJ3+AG4","v":6301631.3446300598},{"$f":"AK3+AH4","v":5752361.0533794854},{"$f":"AL3+AI4","v":6903379.1741995793},{"$f":"AM3/(1+B4)^A4","v":0.95268156755692823},{"$f":"AN3/(1+B4)^A4","v":0.86983455084660466},{"$f":"AO3/(1+B4)^A4","v":1.0434438266593498},{"$f":"AP3+AM4","v":1.9245120346217508},{"$f":"AQ3+AN4","v":1.7571527761652259},{"$f":"AR3+AO4","v":2.1078608742345524},{"$f":"AS3/(1+B4)^A4","v":0.35991200250924937},{"$f":"AT3/(1+B4)^A4","v":0.32878255823007446},{"$f":"AU3/(1+B4)^A4","v":0.39401556832936641},{"$f":"AV3+AS4","v":0.72705823626893462},{"$f":"AW3+AT4","v":0.66417364588057337},{"$f":"AX3+AU4","v":0.79595084958215301},{"$f":"AY3/(1+B4)^A4","v":0.28876215975819147},{"$f":"AZ3/(1+B4)^A4","v":0.26383758804503249},{"$f":"BA3/(1+B4)^A4","v":0.31606803661017857},{"$f":"BB3+AY4","v":0.58332843892752262},{"$f":"BC3+AZ4","v":0.53297831160977016},{"$f":"BD3+BA4","v":0.63848904075622182},{"$f":"BE3/(1+B4)^A4","v":522262.43848865014},{"$f":"BF3/(1+B4)^A4","v":476845.49494517379},{"$f":"BG3/(1+B4)^A4","v":572018.5378777954},{"$f":"BH3+BE4","v":1055022.3519909221},{"$f":"BI3+BF4","v":963275.58433874557},{"$f":"BJ3+BG4","v":1155534.6483669346},{"$f":"BK3/(1+B4)^A4","v":197304.66765914578},{"$f":"BL3/(1+B4)^A4","v":180239.42778079896},{"$f":"BM3/(1+B4)^A4","v":216000.32846850445},{"$f":"BN3+BK4","v":398575.15913824039},{"$f":"BO3+BL4","v":364101.66805999196},{"$f":"BP3+BM4","v":436342.26353922585},{"$f":"BQ3/(1+B4)^A4","v":158300.14438644054},{"$f":"BR3/(1+B4)^A4","v":144636.43130067035},{"$f":"BS3/(1+B4)^A4","v":173269.29495619523},{"$f":"BT3+BQ4","v":319782.12167504855},{"$f":"BU3+BR4","v":292180.05487048416},{"$f":"BV3+BS4","v":350021.30274100997}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":18.351020565532096},{"$f":"D4/(1+B5)^A5","v":16.750883225057958},{"$f":"E4/(1+B5)^A5","v":20.10403576948784},{"$f":"F4+C5","v":56.545202449186391},51.614681580305813,61.946787568128528,{"$f":"I4/(1+B5)^A5","v":6.8972129866676344},{"$f":"J4/(1+B5)^A5","v":6.2959676050326712},{"$f":"K4/(1+B5)^A5","v":0.34932704375638712},{"$f":"L4+I5","v":21.252458590712202},19.399834552458799,1.0763852800253217,{"$f":"O4/(1+B5)^A5","v":5.5229991081774967},{"$f":"P4/(1+B5)^A5","v":5.041596886622532},{"$f":"Q4/(1+B5)^A5","v":6.0503947212027311},{"$f":"R4+O5","v":17.018078181719765},15.534728196899763,18.643148111908683,{"$f":"U4/(1+B5)^A5","v":10060075.764756996},{"$f":"V4/(1+B5)^A5","v":9182876.4383379649},{"$f":"W4/(1+B5)^A5","v":11021083.121573415},{"$f":"X4+U5","v":30998222.618788939},28295298.641153701,33959385.206574768,{"$f":"AA4/(1+B5)^A5","v":3781069.5576172932},{"$f":"AB4/(1+B5)^A5","v":3451465.3227542615},{"$f":"AC4/(1+B5)^A5","v":4142164.333914361},{"$f":"AD4+AA5","v":11650651.409082884},10635038.238039669,12763296.733420428,{"$f":"AG4/(1+B5)^A5","v":3027722.0429533049},{"$f":"AH4/(1+B5)^A5","v":2763816.1307523469},{"$f":"AI4/(1+B5)^A5","v":3316841.648377303},{"$f":"AJ4+AG5","v":9329353.3875833638},8516177.1841318328,10220220.822576882,{"$f":"AM4/(1+B5)^A5","v":0.92466334358301927},{"$f":"AN4/(1+B5)^A5","v":0.8442528453787822},{"$f":"AO4/(1+B5)^A5","v":1.0127562980714857},{"$f":"AP4+AM5","v":2.84917537820477},2.601405621544008,3.1206171723060381,{"$f":"AS4/(1+B5)^A5","v":0.34932704375638712},{"$f":"AT4/(1+B5)^A5","v":0.31911311182855739},{"$f":"AU4/(1+B5)^A5","v":0.38242762875059466},{"$f":"AV4+AS5","v":1.0763852800253217},0.98328675770913077,1.1783784783327476,{"$f":"AY4/(1+B5)^A5","v":0.28026970735560919},{"$f":"AZ4/(1+B5)^A5","v":0.25607816360950103},{"$f":"BA4/(1+B5)^A5","v":0.30677252240867336},{"$f":"BB4+AY5","v":0.86359814628313181},0.78905647521927125,0.94526156316489518,{"$f":"BE4/(1+B5)^A5","v":506902.7774297513},{"$f":"BF4/(1+B5)^A5","v":462821.53947746713},{"$f":"BG4/(1+B5)^A5","v":555195.55729616433},{"$f":"BH4+BE5","v":1561925.1294206735},1426097.1238162126,1710730.205663099,{"$f":"BK4/(1+B5)^A5","v":191501.96657010505},{"$f":"BL4/(1+B5)^A5","v":174938.61287215966},{"$f":"BM4/(1+B5)^A5","v":209647.79076066555},{"$f":"BN4+BK5","v":590077.12570834544},539040.2809321516,645990.05429989146,{"$f":"BQ4/(1+B5)^A5","v":153644.56055700281},{"$f":"BR4/(1+B5)^A5","v":140382.69525184421},{"$f":"BS4/(1+B5)^A5","v":168173.47062285218},{"$f":"BT4+BQ5","v":473426.68223205139},432562.75012232841,518194.77336386219]
[4,0.01,17.634970064676278,16.097269532007626,19.319583219257286,74.180172513862672,67.711951112313443,81.26637078738581,6.6280861118992176,6.0503011179369484,0.33569642284617673,27.88054470261142,25.450135670395746,1.4120817028714985,5.3074935855546981,4.8448755128500149,5.8143104034384132,22.325571767274464,20.37960370974978,24.457458515347096,9667535.0739394091,8824563.7630571537,10591044.254743371,40665757.692728348,37119862.404210851,44550429.461318135,3633533.525992556,3316790.3348308848,3980538.5085094576,15284184.93507544,13951828.572870553,16743835.241929885,2909581.3718354832,2655972.9774175547,3187419.6298525729,12238934.759418847,11172150.161549387,13407640.452429455,0.88858329844704254,0.8113103901826999,0.97323889619787807,3.7377586766518123,3.4127160117267081,4.093856068503916,0.33569642284617673,0.30666142813399055,0.36750543441649303,1.4120817028714985,1.2899481858431212,1.5458839127492405,0.26933367992269142,0.24608608187998529,0.2948023642621494,1.1329318262058232,1.0351425570992565,1.2400639274270446,487123.60567373876,444762.40244112373,533532.01790579711,2049048.7350944122,1870859.5262573364,2244262.2235688958,184029.62580367632,168112.56846123404,201467.40618524575,774106.75151202176,707152.8493933857,847457.46048513718,147649.4027319795,134905.01084254347,161611.39973201926,621076.08496403089,567467.76096487185,679806.17309588147]
[5,0.01,16.779068918511648,15.315999623862805,18.381920531986442,90.959241432374313,83.027950736176251,99.648291319372248,6.306396509974932,5.7566539134057599,0.31940362779046344,34.186941212586355,31.206789583801505,1.731485330661962,5.0498980338482093,4.6097328112029397,5.5321168459666028,27.375469801122673,24.989336520952719,29.989575361313697,9198327.9065881222,8396269.6286467742,10077015.204312909,49864085.59931647,45516132.032857627,54627444.665631041,3457182.4747506818,3155812.1965772868,3787345.8090440938,18741367.409826122,17107640.769447841,20531181.050973978,2768366.8406012356,2527067.1552235377,3032720.4098089272,15007301.600020083,13699217.316772925,16440360.862238381,0.84545651905278829,0.77193399825768227,0.92600341557654731,4.5832151957046001,4.1846500099843906,5.0198594840804631,0.31940362779046344,0.29177782658197493,0.34966881085630547,1.731485330661962,1.5817260124250963,1.8955527236055461,0.25626175496329962,0.23414246310639092,0.28049433422078124,1.3891935811691227,1.2692850202056474,1.5205582616478259,463481.39642184263,423176.16506027337,507637.40827695548,2512530.131516255,2294035.6913176095,2751899.6318458514,175097.87445530758,159953.34054630468,191689.32415639301,949204.62596732937,867106.1899396904,1039146.7846415301,140483.34049510866,128357.48890289654,153767.70157111486,761559.42545913951,695825.24986776838,833573.8746669963]
[9,0.01,12.448775769773407,11.363291129762787,13.637968115622426,147.57284216049536,134.70506653255947,161.67001103862353,4.6788600994031384,4.2709934681246677,0.2369728714820932,55.46510722899999,50.630090588541513,2.8091726292040708,3.7466350838001246,3.4200664175067264,4.1044042718988436,44.414133411985624,40.542855855320596,48.65527462149926,6824450.279218589,6229384.8614130272,7476368.5229690466,80899804.327153087,73845657.268756226,88627907.866468817,2564962.9089895361,2341369.3928728141,2809918.6533148307,30406111.694525905,27755543.375822552,33309916.539448515,2053914.8038839912,1874889.0372474545,2250044.775278002,24347939.971786804,22225695.849865716,26672944.281186271,0.62726356747778989,0.57271552432642037,0.68702315596539476,7.4358369970153317,6.7892023470695513,8.1442514212569836,0.2369728714820932,0.21647665644328429,0.25942730440966416,2.8091726292040708,2.5662021746993084,3.0753565935959504,0.19012646895962027,0.17371565940575762,0.20810517486783878,2.2538363541285849,2.0592959549113043,2.4669632332941327,343867.46997334424,313964.09511948365,376627.82712673239,4076344.5987772723,3721857.8525311211,4464699.1731328517,129909.12591420533,118673.04912791186,142218.70268675295,1539995.5215109393,1406798.5054547112,1685918.2422437214,104227.80988061307,95231.362686665409,114083.78181106126,1235558.7746702421,1128911.2370881722,1352395.4674446338]
[16,0.01,5.0336339507931731,4.5947207244589956,5.5144811502923687,203.57334436807926,185.82254360551045,223.0200648664285,1.8918863575768177,1.7269664200208761,9.5819437458702292E-2,76.512840770944166,69.843046429631869,3.8751890839941479,1.5149433091116236,1.382896017368203,1.6596064603376337,61.268276354362627,55.927937931319391,67.118833186621657,2759450.8292440628,2518837.491402288,3023052.4769539968,111599420.89948077,101868387.14477196,122260162.13132815,1037136.8735361157,946727.34775486402,1136184.1673327859,41944532.315452069,38288134.232885607,45950264.366273627,830495.74352284602,758107.08509777358,909800.44793997426,33587423.647633292,30659836.653035,36794713.661197521,0.25363258586585641,0.23157620963786194,0.27779623850606394,10.257566253362626,9.3655486141646218,11.234807671432067,9.5819437458702292E-2,8.7531839883636942E-2,0.10489883594899146,3.8751890839941479,3.5400169257431529,4.2423837456614724,7.6877201967385775E-2,7.0241528736697686E-2,8.4146850495449982E-2,3.1091154547888697,2.8407514448290163,3.4031190866988386,139042.02336377068,126950.66227803506,152288.59869431876,5623223.6949624131,5134217.3750258181,6158949.9054546217,52528.457320868867,47985.175424625406,57505.806476168058,2124388.431069802,1940646.2084396698,2325685.4708500239,42144.276042448117,38506.583238796855,46129.515703333374,1704424.9351069282,1557307.1078945836,1865598.4677486669]
[19,0.01,2.9412195628139788,2.6847567011336091,3.2221850052193597,{"$f":"F20+C21","v":214.31816479747317},195.63045764736231,234.79130415406729,1.1054544728364686,1.0090895501226982,5.5988577378964378E-2,{"$f":"L20+I21","v":80.551270935652482},73.529437663502506,4.0797257386662782,0.88520161395747365,0.80804461734448918,0.96973022580403279,{"$f":"R20+O21","v":64.502081985888779},58.879874747623639,70.661437510676649,1612383.9836063157,1471790.3959016153,1766409.9478726061,{"$f":"X20+U21","v":117489758.56284969},107245110.36312953,128713185.20194432,606012.93053490273,553185.4368212109,663887.58749374759,{"$f":"AD20+AA21","v":44158409.918747507},40309023.206272207,48375568.822666913,485269.75770620594,442972.09753325419,531608.55594521633,{"$f":"AJ20+AG21","v":35360204.052160487},32278095.862039115,38736778.287918493,0.1482009082520202,0.13531307296627398,0.16232005329696753,{"$f":"AP20+AM21","v":10.798971650896952},9.8598723597135844,11.827792923813877,5.5988577378964378E-2,5.1146023400109611E-2,6.129379121041794E-2,{"$f":"AV20+AS21","v":4.0797257386662782},3.7268628328151077,4.4663013301625778,4.4920376128114496E-2,4.104306361208114E-2,4.9168128879812929E-2,{"$f":"BB20+AY21","v":3.2732179180050607},2.9906893664855962,3.5827393783432471,81244.111742833411,74178.96792942415,88984.262672234589,{"$f":"BH20+BE21","v":5920023.499594193},5405206.8992750281,6484025.9166247705,30693.079351197903,28038.379044572666,33601.41095608443,{"$f":"BN20+BK21","v":2236515.9411079288},2043075.6060181968,2448437.6555090887,24625.463505773721,22499.91100390362,26954.092279276585,{"$f":"BT20+BQ21","v":1794386.3193930378},1639503.45476744,1964066.7647230867]
[25,0.01,0.76761240627578919,0.70067960164474152,0.84094000209756925,223.25788750721017,203.79067144258136,244.58501042146824,0.28850636608389923,0.26335662509206159,1.4612144958231823E-2,83.911256902134227,76.596526187407008,4.2499008466414638,0.2310238071036807,0.21088703507213555,0.25308445567240273,67.192617936023822,61.335895001087515,73.608894895886152,420807.05743451702,384114.32509674522,461005.4304340079,122390537.10291588,111718560.14993374,134082119.68250859,158159.91764894995,144372.76619661521,173264.29994404846,46000362.701189198,41990408.871854752,50393429.378766365,126647.83381535299,115608.804592342,138741.53700905258,36835162.646942936,33624492.360336967,40352581.861497037,3.8678124283503437E-2,3.5314600396863439E-2,4.2363000801916004E-2,11.24942255971543,10.271151193369775,12.321158426019467,1.4612144958231823E-2,1.334831394091303E-2,1.5996722976974999E-2,4.2499008466414638,3.8823191859155375,4.6526014296782385,1.1723517158142988E-2,1.0711599099408166E-2,1.2832114337428806E-2,3.4097516578453568,3.1154381654154735,3.7321839978131401,21203.445298381404,19359.553019184499,23223.503900933003,6166961.8240778437,5630670.9933425505,6754490.1294559613,8010.41472546362,7317.579373736241,8769.4438879580321,2329806.3645692593,2128297.1709289006,2550567.8400084474,6426.861678846768,5872.1256464694297,7034.5974489847231,1869234.4599819523,1707891.0610215673,2045992.6820928385]
[36,0.01,2.5796068729595702E-2,2.3546752258925246E-2,2.8260285938866602E-2,225.52409201394951,205.85927176488664,247.06769830805018,9.6954269988078698E-3,8.8502550841112679E-3,4.9104977010225271E-4,84.76300763166509,77.374027913256995,4.2930399471650365,7.7636916202710035E-3,7.0869834911799915E-3,8.5050527578002869E-3,67.874664224674291,61.958491959378037,74.356070331485355,14141.469948545438,12908.388985388428,15492.360038693654,123632876.1300462,112852572.06469773,135443135.44455135,5315.0575376105535,4851.7321620146949,5822.6492344316457,46467294.599672347,42416637.279225811,50904953.598776393,4256.0753302643725,3885.1022268899906,4662.491375952829,37209062.142853394,33965801.583382249,40762185.320054077,1.2998012332680144E-3,1.1867680245235626E-3,1.4236336871886357E-3,11.363611099200824,10.375409678405671,12.44622574196096,4.9104977010225271E-4,4.4857798158137111E-4,5.3757933299229546E-4,4.2930399471650365,3.9217271071046071,4.6998281881400574,3.9397572510754429E-4,3.5996962049221064E-4,4.3123078872622463E-4,3.4443627287470351,3.1470617738342548,3.7700679547485985,712.554314846176,650.58922468445587,780.4395784547346,6229560.2694660872,5687825.7578328643,6823052.3475393215,269.1947226506706,245.91158104778231,294.70234639853203,2353455.3282953287,2149900.6927318373,2576457.6681274418,215.97848631379659,197.33625398274739,236.40180616602933,1888208.3363572122,1725227.2029277827,2066760.7628477225]
[39,0.01,8.2969202210128809E-3,7.5734611736444834E-3,9.089498881229844E-3,225.56247061699719,205.89430390360053,247.1097430981859,3.1183892848553438E-3,2.8465523618426058E-3,1.5793882431437299E-4,84.777432191781813,77.387195052417027,4.2937705160125983,2.4970754524324878E-3,2.2794223899122515E-3,2.7355231894701398E-3,67.886214807904722,61.96903575692582,74.368723889169388,4548.3925942684346,4151.7905195644807,4982.8862150912655,123653915.37704757,112871776.7715098,135466184.50456238,1709.5088721427469,1560.4871852343358,1872.7681601187239,46475202.179914512,42423855.538127646,50913616.358439378,1368.9030619348173,1249.5851040280177,1499.6207128669519,37215394.20171684,33971581.719794832,40769122.032295257,4.1806165306212115E-4,3.817062097149785E-4,4.5789051232441967E-4,11.365544903769862,10.377175315619633,12.448343780672156,1.5793882431437299E-4,1.4427840788831521E-4,1.7290436326001748E-4,4.2937705160125983,3.9223944877226198,4.7006279822499213,1.2671640762387703E-4,1.1577885198396911E-4,1.3869894240129131E-4,3.444948873795834,3.1475973256394121,3.7707095267429964,229.18245277562008,209.25230702555018,251.01673389212365,6230620.3860088857,5688793.6846074061,6824213.4617035845,86.582461892258593,79.093787148882754,94.786608093063691,2353855.8279804331,2150266.5524701099,2576896.1172759617,69.466254303501302,63.470258711551033,76.035110094608484,1888529.6625515237,1725520.7937783077,2067112.4742334266]
[44,0.01,1.0266642034413068E-3,9.3714309358324346E-4,1.1247382016455333E-3,225.57680638323342,205.90738964699597,247.12544831502476,3.8587072864069034E-4,3.5223351982144752E-4,1.9543412849325567E-5,84.782820275387593,77.39211344480259,4.2940434093277897,3.0898910824906929E-4,2.820566318474076E-4,3.3849472593455038E-4,67.890529359449957,61.972974238394244,74.373450440700992,562.81990610280593,513.74420786023609,616.58431931153552,123661774.28026046,112878950.40904815,135474794.14405012,211.53530680568844,193.09530408060184,231.7370759416329,46478155.940938719,42426551.813240126,50916852.205698721,169.38860857192921,154.62415707095127,185.56366261548555,37217759.449757472,33973740.805270702,40771713.139767677,5.173111499172414E-5,4.7232477992633753E-5,5.6659553855694774E-5,11.366267248202615,10.377834843594789,12.449134943075991,1.9543412849325567E-5,1.7853067495248743E-5,2.1395254582332399E-5,4.2940434093277897,3.9226437779982075,4.700926733650066,1.5679938607416155E-5,1.43265211284579E-5,1.7162662219884492E-5,3.4451678197118607,3.1477973731887352,3.7709491765844452,28.359127730998292,25.892963580215767,31.060910348290005,6231016.3770490466,5689155.2395070558,6824647.1789290849,10.713748222560493,9.7870966355333735,11.728932531894174,2354005.4287841995,2150403.2140280255,2577059.8935471261,8.5957818974724223,7.8538350214910464,9.4086147220207312,1888649.689254984,1725630.4603494697,2067243.8508810294]
[50,0.01,6.0233332488149552E-5,5.4981221080432445E-5,6.5987233055127948E-5,225.5784582723881,205.90889749786632,247.1272580039483,2.2638638629605215E-5,2.0665178197273502E-5,1.1465919237865959E-6,84.783441136297739,77.392680183887649,4.2940748544211544,1.8128073064200316E-5,1.654797238435493E-5,1.9859137295679976E-5,67.891026518847482,61.973428063792653,74.373995074247986,33.020064809513421,30.14084408727091,36.174367614633873,123662679.85006198,112879777.01669885,135475786.22008297,12.410558803064545,11.328702815975946,13.595775812808805,46478496.298455797,42426862.50103616,50917225.067595735,9.937855382138407,9.0716402036188377,10.886829160471779,37218031.993793286,33973989.593498886,40772011.709251985,3.0350112907753225E-6,2.7710808866554179E-6,3.3241577280875602E-6,11.366350482883954,10.377910840028564,12.449226107550423,1.1465919237865959E-6,1.0474211010476411E-6,1.2552375729148587E-6,4.2940748544211544,3.9226725033482048,4.7009611583323396,9.199258651158994E-7,8.4052225414737281E-7,1.0069157338952694E-6,3.4451930485261562,3.1478204243721675,3.7709767910814658,1.6638008454658038,1.5191135321587601,1.8223116517767186,6231062.0065113176,5689196.9009437533,6824697.1555239325,0.62856458491561684,0.57419888973019328,0.68812440382805629,2354022.6670637028,2150418.9613373545,2577078.7652447866,0.50430567978371399,0.46077641995393465,0.5519937452818493,1888663.5197546207,1725643.097066374,2067258.989217954]

{"sheet":"Clearfield NPV 2%","index":99,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU18","v":19.287107043966017},{"$f":"'WTP Values '!CV18","v":17.605346617587411},{"$f":"'WTP Values '!CW18","v":21.129543641301606},{"$f":"C3","v":19.287107043966017},{"$f":"D3","v":17.605346617587411},{"$f":"E3","v":21.129543641301606},{"$f":"'WTP Values '!CC18","v":7.2490401666679203},{"$f":"'WTP Values '!CD18","v":6.6171252279933634},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"I3","v":7.2490401666679203},{"$f":"J3","v":6.6171252279933634},{"$f":"K3","v":0.3671462337596853},{"$f":"'WTP Values '!CI18","v":5.8047275693878859},{"$f":"'WTP Values '!CJ18","v":5.298768996393151},{"$f":"'WTP Values '!CK18","v":6.3590256590560577},{"$f":"O3","v":5.8047275693878859},{"$f":"P3","v":5.298768996393151},{"$f":"Q3","v":6.3590256590560577},{"$f":"'WTP Values '!BH18","v":10573240.733527046},{"$f":"'WTP Values '!BI18","v":9651295.4255196918},{"$f":"'WTP Values '!BJ18","v":11583269.123761138},{"$f":"U3","v":10573240.733527046},{"$f":"V3","v":9651295.4255196918},{"$f":"W3","v":11583269.123761138},{"$f":"'WTP Values '!AV18","v":3973942.1051829359},{"$f":"'WTP Values '!AW18","v":3627524.7417863687},{"$f":"'WTP Values '!AX18","v":4353456.3441097653},{"$f":"AA3","v":3973942.1051829359},{"$f":"AB3","v":3627524.7417863687},{"$f":"AC3","v":4353456.3441097653},{"$f":"'WTP Values '!BB18","v":3182166.296053227},{"$f":"'WTP Values '!BC18","v":2904798.5300492123},{"$f":"'WTP Values '!BD18","v":3486033.9070347957},{"$f":"AG3","v":3182166.296053227},{"$f":"AH3","v":2904798.5300492123},{"$f":"AI3","v":3486033.9070347957},{"$f":"'WTP Values '!CX18","v":0.97183046706482246},{"$f":"'WTP Values '!CY18","v":0.88731822531862137},{"$f":"'WTP Values '!CZ18","v":1.0644170475752026},{"$f":"AM3","v":0.97183046706482246},{"$f":"AN3","v":0.88731822531862137},{"$f":"AO3","v":1.0644170475752026},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"'WTP Values '!CG18","v":0.33539108765049896},{"$f":"'WTP Values '!CH18","v":0.40193528125278666},{"$f":"AS3","v":0.3671462337596853},{"$f":"AT3","v":0.33539108765049896},{"$f":"AU3","v":0.40193528125278666},{"$f":"'WTP Values '!CL18","v":0.29456627916933115},{"$f":"'WTP Values '!CM18","v":0.26914072356473762},{"$f":"'WTP Values '!CN18","v":0.32242100414604319},{"$f":"AY3","v":0.29456627916933115},{"$f":"AZ3","v":0.26914072356473762},{"$f":"BA3","v":0.32242100414604319},{"$f":"'WTP Values '!BK18","v":532759.91350227199},{"$f":"'WTP Values '!BL18","v":486430.08939357178},{"$f":"'WTP Values '!BM18","v":583516.1104891391},{"$f":"BE3","v":532759.91350227199},{"$f":"BF3","v":486430.08939357178},{"$f":"BG3","v":583516.1104891391},{"$f":"'WTP Values '!AY18","v":201270.49147909461},{"$f":"'WTP Values '!AZ18","v":183862.24027919301},{"$f":"'WTP Values '!BA18","v":220341.9350707214},{"$f":"BK3","v":201270.49147909461},{"$f":"BL3","v":183862.24027919301},{"$f":"BM3","v":220341.9350707214},{"$f":"'WTP Values '!BE18","v":161481.977288608},{"$f":"'WTP Values '!BF18","v":147543.62356981382},{"$f":"'WTP Values '!BG18","v":176752.00778481475},{"$f":"BQ3","v":161481.977288608},{"$f":"BR3","v":147543.62356981382},{"$f":"BS3","v":176752.00778481475}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":18.538165171055379},{"$f":"D3/(1+B4)^A4","v":16.921709551698783},{"$f":"E3/(1+B4)^A4","v":20.309057709824689},{"$f":"F3+C4","v":37.8252722150214},{"$f":"G3+D4","v":34.527056169286197},{"$f":"H3+E4","v":41.438601351126295},{"$f":"I3/(1+B4)^A4","v":6.9675511021414076},{"$f":"J3/(1+B4)^A4","v":6.3601741906895075},{"$f":"K3/(1+B4)^A4","v":0.35288949803891323},{"$f":"L3+I4","v":14.216591268809328},{"$f":"M3+J4","v":12.977299418682872},{"$f":"N3+K4","v":0.72003573179859859},{"$f":"O3/(1+B4)^A4","v":5.579322923287088},{"$f":"P3/(1+B4)^A4","v":5.0930113383248283},{"$f":"Q3/(1+B4)^A4","v":6.1120969425759881},{"$f":"R3+O4","v":11.384050492674973},{"$f":"S3+P4","v":10.391780334717978},{"$f":"T3+Q4","v":12.471122601632047},{"$f":"U3/(1+B4)^A4","v":10162668.909580013},{"$f":"V3/(1+B4)^A4","v":9276523.861514505},{"$f":"W3/(1+B4)^A4","v":11133476.66643708},{"$f":"X3+U4","v":20735909.643107057},{"$f":"Y3+V4","v":18927819.287034199},{"$f":"Z3+W4","v":22716745.790198218},{"$f":"AA3/(1+B4)^A4","v":3819629.0899489964},{"$f":"AB3/(1+B4)^A4","v":3486663.5349734416},{"$f":"AC3/(1+B4)^A4","v":4184406.3284407589},{"$f":"AD3+AA4","v":7793571.1951319324},{"$f":"AE3+AB4","v":7114188.2767598107},{"$f":"AF3+AC4","v":8537862.6725505237},{"$f":"AG3/(1+B4)^A4","v":3058598.9004740743},{"$f":"AH3/(1+B4)^A4","v":2792001.6628692928},{"$f":"AI3/(1+B4)^A4","v":3350666.9617789271},{"$f":"AJ3+AG4","v":6240765.1965273013},{"$f":"AK3+AH4","v":5696800.1929185055},{"$f":"AL3+AI4","v":6836700.8688137233},{"$f":"AM3/(1+B4)^A4","v":0.93409310559863756},{"$f":"AN3/(1+B4)^A4","v":0.85286257719975145},{"$f":"AO3/(1+B4)^A4","v":1.0230844363467921},{"$f":"AP3+AM4","v":1.90592357266346},{"$f":"AQ3+AN4","v":1.7401808025183727},{"$f":"AR3+AO4","v":2.0875014839219945},{"$f":"AS3/(1+B4)^A4","v":0.35288949803891323},{"$f":"AT3/(1+B4)^A4","v":0.32236744295511244},{"$f":"AU3/(1+B4)^A4","v":0.38632764441828782},{"$f":"AV3+AS4","v":0.72003573179859859},{"$f":"AW3+AT4","v":0.6577585306056114},{"$f":"AX3+AU4","v":0.78826292567107448},{"$f":"AY3/(1+B4)^A4","v":0.28312791154299416},{"$f":"AZ3/(1+B4)^A4","v":0.25868966125022841},{"$f":"BA3/(1+B4)^A4","v":0.30990100360057976},{"$f":"BB3+AY4","v":0.57769419071232531},{"$f":"BC3+AZ4","v":0.52783038481496602},{"$f":"BD3+BA4","v":0.63232200774662295},{"$f":"BE3/(1+B4)^A4","v":512072.19675343327},{"$f":"BF3/(1+B4)^A4","v":467541.41617990367},{"$f":"BG3/(1+B4)^A4","v":560857.46875157545},{"$f":"BH3+BE4","v":1044832.1102557052},{"$f":"BI3+BF4","v":953971.5055734755},{"$f":"BJ3+BG4","v":1144373.5792407147},{"$f":"BK3/(1+B4)^A4","v":193454.91299413168},{"$f":"BL3/(1+B4)^A4","v":176722.64540483756},{"$f":"BM3/(1+B4)^A4","v":211785.78918754461},{"$f":"BN3+BK4","v":394725.40447322628},{"$f":"BO3+BL4","v":360584.8856840306},{"$f":"BP3+BM4","v":432127.72425826604},{"$f":"BQ3/(1+B4)^A4","v":155211.43530239139},{"$f":"BR3/(1+B4)^A4","v":141814.32484603405},{"$f":"BS3/(1+B4)^A4","v":169888.51190389731},{"$f":"BT3+BQ4","v":316693.41259099939},{"$f":"BU3+BR4","v":289357.94841584784},{"$f":"BV3+BS4","v":346640.51968871208}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":17.468927082207617},{"$f":"D4/(1+B5)^A5","v":15.945704849283819},{"$f":"E4/(1+B5)^A5","v":19.137678673572655},{"$f":"F4+C5","v":55.294199297229014},50.472761018570019,60.576280024698946,{"$f":"I4/(1+B5)^A5","v":6.5656790206457245},{"$f":"J4/(1+B5)^A5","v":5.9933341914963965},{"$f":"K4/(1+B5)^A5","v":0.33253565562916343},{"$f":"L4+I5","v":20.782270289455052},18.97063361017927,1.052571387427762,{"$f":"O4/(1+B5)^A5","v":5.25752060226373},{"$f":"P4/(1+B5)^A5","v":4.7992583342048203},{"$f":"Q4/(1+B5)^A5","v":5.7595654599060584},{"$f":"R4+O5","v":16.641571094938705},15.191038668922799,18.230688061538103,{"$f":"U4/(1+B5)^A5","v":9576509.892104106},{"$f":"V4/(1+B5)^A5","v":8741475.6216637138},{"$f":"W4/(1+B5)^A5","v":10491323.723942036},{"$f":"X4+U5","v":30312419.535211161},27669294.908697911,33208069.514140256,{"$f":"AA4/(1+B5)^A5","v":3599321.8011445417},{"$f":"AB4/(1+B5)^A5","v":3285560.9220562247},{"$f":"AC4/(1+B5)^A5","v":3943059.5401097233},{"$f":"AD4+AA5","v":11392892.996276474},10399749.198816035,12480922.212660247,{"$f":"AG4/(1+B5)^A5","v":2882186.0563377533},{"$f":"AH4/(1+B5)^A5","v":2630965.5250142226},{"$f":"AI4/(1+B5)^A5","v":3157408.3137131715},{"$f":"AJ4+AG5","v":9122951.2528650537},8327765.7179327281,9994109.1825268939,{"$f":"AM4/(1+B5)^A5","v":0.88021679595200719},{"$f":"AN4/(1+B5)^A5","v":0.80367145479467883},{"$f":"AO4/(1+B5)^A5","v":0.96407531449705641},{"$f":"AP4+AM5","v":2.7861403686154671},2.5438522573130515,3.0515767984190507,{"$f":"AS4/(1+B5)^A5","v":0.33253565562916343},{"$f":"AT4/(1+B5)^A5","v":0.30377404142742276},{"$f":"AU4/(1+B5)^A5","v":0.36404516778830148},{"$f":"AV4+AS5","v":1.052571387427762},0.96153257203303411,1.1523080934593759,{"$f":"AY4/(1+B5)^A5","v":0.26679775458062338},{"$f":"AZ4/(1+B5)^A5","v":0.24376904551249937},{"$f":"BA4/(1+B5)^A5","v":0.2920266371913704},{"$f":"BB4+AY5","v":0.84449194529294869},0.77159943032746536,0.9243486449379934,{"$f":"BE4/(1+B5)^A5","v":482537.06790132879},{"$f":"BF4/(1+B5)^A5","v":440574.7187920782},{"$f":"BG4/(1+B5)^A5","v":528508.51930213068},{"$f":"BH4+BE5","v":1527369.1781570339},1394546.2243655538,1672882.0985428453,{"$f":"BK4/(1+B5)^A5","v":182296.88524222554},{"$f":"BL4/(1+B5)^A5","v":166529.69578521606},{"$f":"BM4/(1+B5)^A5","v":199570.47929109525},{"$f":"BN4+BK5","v":577022.28971545189},527114.58146924665,631698.20354936132,{"$f":"BQ4/(1+B5)^A5","v":146259.20206254703},{"$f":"BR4/(1+B5)^A5","v":133634.80566112776},{"$f":"BS4/(1+B5)^A5","v":160089.73915000388},{"$f":"BT4+BQ5","v":462952.61465354642},422992.75407697563,506730.25883871596]
[4,0.02,16.138588382488209,14.731366489779663,17.680256907345264,71.432787679717222,65.204127508349686,78.256536932044213,6.0656725319817957,5.5369143794622628,0.30721154444373072,26.847942821436849,24.507547989641534,1.3597829318714927,4.857136360641511,4.4337728603747513,5.320948206034509,21.498707455580217,19.624811529297549,23.551636267572611,8847214.8611180466,8075772.2697963025,9692361.4353273064,39159634.396329209,35745067.178494215,42900430.949467562,3325216.9827848999,3035350.4297730997,3642777.5206805784,14718109.979061373,13435099.628589135,16123699.733340826,2662694.4051050306,2430605.4663178362,2916957.2287220028,11785645.657970084,10758371.184250563,12911066.411248896,0.81318426085197548,0.74246819754013849,0.89065656964317874,3.5993246294674428,3.2863204548531901,3.9422333680622295,0.30721154444373072,0.28064025871831338,0.33632146312827726,1.3597829318714927,1.2421728307513475,1.4886295565876533,0.24647988524345341,0.22520491770357171,0.26978747304715189,1.090971830536402,0.99680434803103712,1.1941361179851453,445789.66306888813,407022.93877897918,488260.17817331915,1973158.8412259221,1801569.1631445331,2161142.2767161643,168414.14360991045,153847.69774875874,184372.27446299754,745436.43332536239,680962.27921800537,816070.47801235889,135120.89483977179,123457.90396797501,147898.17326750886,598073.50949331815,546450.65804495069,654628.43210622482]
[5,0.02,14.617216725182718,13.34265250068942,16.013553406690789,86.050004404899937,78.546780009039111,94.270090338735002,5.4938664945549478,5.0149539448692613,0.27825096093811941,32.341809315991796,29.522501934510796,1.6380338928096121,4.3992580493781661,4.0158046834291259,4.8193467277146738,25.897965504958382,23.640616212726677,28.370982995287285,8013195.0808997154,7314475.7579245828,8778670.3719832469,47172829.477228925,43059542.936418802,51679101.321450807,3011751.4706779569,2749210.4028759729,3299375.8338362332,17729861.44973933,16184310.031465108,19423075.567177057,2411684.3598653655,2201474.2573850742,2641978.0330096069,14197330.017835449,12959845.441635638,15553044.444258504,0.73652603912240133,0.6724763218309876,0.80669509610325119,4.3358506685898437,3.9587967766841778,4.7489284641654805,0.27825096093811941,0.25418452879981507,0.30461671116235678,1.6380338928096121,1.4963573595511626,1.7932462677500101,0.22324442606833778,0.20397503248933557,0.24435482644496348,1.3142162566047397,1.2007793805203728,1.4384909444301088,403765.4325451894,368653.21595963708,442232.28658461937,2376924.2737711114,2170222.37910417,2603374.5633007837,152537.87867861593,139344.59987245139,166991.64945955429,897974.3120039783,820306.87909045676,983062.12747191312,122383.1575081694,111819.627340818,133955.93224594602,720456.66700148757,658270.28538576863,788584.36435217084]
[9,0.02,8.0697398318836626,7.3660900274056536,8.8406166649590823,128.04308443446925,116.87822742494106,140.27463705975535,3.033003759585903,2.7686100825372897,0.15361425536462237,48.124867042717234,43.929715449289333,2.4374073365137487,2.4287023021722378,2.2170088615504118,2.66062103227187,38.536376688942184,35.17742315927967,42.216246196352358,4423851.7318817647,4038109.1340994411,4846448.3563224059,70193541.877630621,64072939.10148333,76898909.881092548,1662700.3118037372,1517759.0311085605,1821489.3496648076,26382173.508536663,24082380.82268491,28901689.453992777,1331420.7284898227,1215369.8503409696,1458559.1613490132,21125738.909482434,19284352.111509379,23143052.655972268,0.40661458517515764,0.37125460081117473,0.44535287884145747,6.451779951586917,5.8907207900969345,7.0664429655249368,0.15361425536462237,0.14032787877945396,0.16817001852953939,2.4374073365137487,2.2265915389335973,2.6683645731485468,0.12324674875935748,0.11260867751609394,0.13490118626200312,1.9555641428881865,1.7867691776478831,2.1404858573766163,222907.14128458145,203522.70866014034,244143.57159039006,3536882.0441743457,3229307.9965651529,3873841.8589120978,84211.722285213458,76928.09712613438,92191.228369357981,1336192.850274422,1220623.0982548832,1462804.1899908083,67564.17856170368,61732.361071447878,73953.17059915229,1072045.1960720043,979511.37033936754,1173419.746422437]
[16,0.02,1.3312018208180088,1.2151262198130734,1.4583673385664144,153.04885767403275,139.70359487480107,167.66913306920986,0.50033089187785706,0.4567159362990813,2.5340541418329074E-2,57.523262260775383,52.508831672982581,2.9134131701634711,0.40064401012069489,0.36572260007751339,0.43890182787222032,46.062217707332081,42.047287865821509,50.460735807595981,729768.1961495491,666135.25887615082,799480.65375620429,83901769.845007837,76585863.114837885,91916641.69651404,274282.65701982984,250372.82835214707,300476.84180524637,31534397.474672973,28785473.977466486,34545954.397459529,219634.05697885746,200490.05190339006,240607.08917617879,25251423.939813778,23050429.272975255,27662702.657708179,6.7076025675288795E-2,6.1242965805941948E-2,7.3466378789302858E-2,7.711760115088147,7.0411306614721711,8.4464618176688742,2.5340541418329074E-2,2.3148791861253036E-2,2.7741691744387387E-2,2.9134131701634711,2.6614267615121299,3.1894744771417289,2.0331051530326664E-2,1.8576172178073922E-2,2.225359286961915E-2,2.3374699188108989,2.135710669373434,2.5585053404939995,36771.246475502216,33573.548341142829,40274.454172368976,4227606.3481251085,3859965.5899796952,4630371.6747762337,13891.748727434413,12690.226091523276,15208.065393118301,1597140.4490132537,1459000.8641509879,1748477.9538676376,11145.533734316017,10183.504446700841,12199.475746156324,1281406.9057960426,1170801.9763136071,1402579.0815279779]
[19,0.02,0.45691417111264537,0.41707303944488533,0.50056174297400224,{"$f":"F20+C21","v":155.12210401802196},141.59606223272942,169.94043010741416,0.17173074072565825,0.15676059047139745,8.6977438707127493E-3,{"$f":"L20+I21","v":58.302489855080509},53.220132266450698,2.9528791504743861,0.13751478020294122,0.12552855326542076,0.15064617682000361,{"$f":"R20+O21","v":46.686190508626396},42.616873207177939,51.144292271969732,250481.50117699325,228640.49229685846,274409.21017306211,{"$f":"X20+U21","v":85038328.720578581},77623318.494232297,93161772.462239414,94143.225259246974,85936.551127426384,103133.96884300017,{"$f":"AD20+AA21","v":31961572.007484663},29175410.757072415,35013924.395685151,75385.949390405585,68815.069547814623,82584.614140029604,{"$f":"AJ20+AG21","v":25593487.403464332},23362677.393894654,28037430.035759591,2.3022795036534916E-2,2.1020688613922523E-2,2.5216183635126704E-2,{"$f":"AP20+AM21","v":7.8162259615329512},7.1365119575060083,8.5608801566833534,8.6977438707127493E-3,7.9454601700019653E-3,9.521901105018233E-3,{"$f":"AV20+AS21","v":2.9528791504743861},2.6974792573422652,3.2326800678235266,6.978314942597783E-3,6.3759800959217608E-3,7.63819713982377E-3,{"$f":"BB20+AY21","v":2.3691339967857958},2.1646416552323924,2.593163631472907,12621.154314383872,11523.594523163441,13823.575476988442,{"$f":"BH20+BE21","v":4284874.7886628592},3912253.8570662346,4693096.0968459956,4768.1251301177399,4355.7213077408542,5219.9302049133366,{"$f":"BN20+BK21","v":1618775.7989732409},1478764.9333080447,1772163.3676661674,3825.5298544391362,3495.3283720924023,4187.2789395214377,{"$f":"BT20+BQ21","v":1298765.2332150058},1186662.0157403462,1421578.8440686883]
[25,0.02,3.1536350949687625E-2,2.8786504282757624E-2,3.4548919242261132E-2,155.93018946976127,142.33368578830311,170.82570941755154,1.1852906411692359E-2,1.0819662222661647E-2,6.0032084911997279E-4,58.606207975398142,53.497374603359468,2.9682617337454684,9.4913107174781821E-3,8.6640177964821853E-3,1.0397643587756189E-2,46.929395251019329,42.838879448360302,51.410720830208483,17288.307141550238,15780.834262208604,18939.804678789005,85481323.203630105,78027685.588064581,93647084.813187405,6497.7931940289136,5931.3661232278828,7118.3369698226215,32128071.047176436,29327395.705513876,35196324.209635377,5203.1604772991559,4749.6364111500043,5700.014443024198,25726812.856731851,23484381.775324997,28183486.84345622,1.5890401086638513E-3,1.4508541324478453E-3,1.7404284371234232E-3,7.8569434242505034,7.1736885515544904,8.6054767843044946,6.0032084911997279E-4,5.4839800605828036E-4,6.5720442468404519E-4,2.9682617337454684,2.7115313729838486,3.2495202322183601,4.8164535700723069E-4,4.4007202810884057E-4,5.2719062102584053E-4,2.3814756467920462,2.1759180329020706,2.6066723304287267,871.11579594769614,795.36189520982657,954.1072594886258,4307196.2044350496,3932634.1597021441,4717544.0806035874,329.09740380616631,300.63317026357447,360.28112342008723,1627208.5699252519,1486468.3385494389,1781395.1882669893,264.03919966920273,241.24859589774204,289.00722829283524,1305530.9568804346,1192843.7544237,1428984.3469121701]
[36,0.02,3.6825857573137564E-5,3.3614786581890415E-5,4.0343715775840003E-5,155.97414983524047,142.37381298155887,170.87386917830582,1.3840962261013758E-5,1.2634414826143394E-5,7.0101103717252034E-7,58.622730435421502,53.512456763829732,2.9690985561151271,1.1083262525263967E-5,1.0117210006110182E-5,1.214161215004963E-5,46.942625744575246,42.850956729890406,51.4252147142019,20.188028015387498,18.427710798009734,22.11652675596055,85505422.386876479,78049683.416628808,93673486.115516663,7.5876504255284338,6.9262180781979987,8.3122763260244579,32137128.701439399,29335663.783928655,35206246.87618918,6.0758724740503007,5.5462800461678254,6.6560624080610458,25734065.846673325,23491002.571524926,28191432.427222449,1.855565496877426E-6,1.6942019616081049E-6,2.0323457791295416E-6,7.8591584802679044,7.1757109820513234,8.6079028693740209,7.0101103717252034E-7,6.4037931645020889E-7,7.6743554060715387E-7,2.9690985561151271,2.7122958170634082,3.2504363479335154,5.6243042659591399E-7,5.1388411598135368E-7,6.1561487423718081E-7,2.3821470404469163,2.1765314750604139,2.607407212292975,1.0172256860807785,0.92876578900413187,1.1141370827423756,4308410.5037313011,3933742.8612021194,4718874.066558538,0.38429601888912457,0.35105755664470328,0.42071009922882485,1627667.3180591953,1486887.4087221748,1781897.405212953,0.30832577859930249,0.28171256866158334,0.3374816269548338,1305899.0165756356,1193180.0449623205,1429387.2110039017]
[39,0.02,3.8524169791276466E-6,3.5165012605786163E-6,4.2204262411886606E-6,155.97417972606664,142.37384026602172,170.87390192450852,1.4479271233778201E-6,1.3217080987431284E-6,7.3333983242503724E-8,58.62274166985906,53.512467018936405,2.9690991251120349,1.1594393600110329E-6,1.058378926587975E-6,1.2701551541043592E-6,46.942634740642021,42.850964941831307,51.425224569310302,2.1119047057389997,1.9277548614778428,2.3136483115098869,85505438.773102805,78049698.374040186,93673504.067067578,0.79375730145421264,0.72456371376003947,0.8695616766012787,32137134.860186405,29335669.405804001,35206253.623100825,0.63560758186170918,0.58020599733268785,0.69630225946596824,25734070.778339822,23491007.073331639,28191437.829817742,1.941139323600816E-7,1.7723341241973817E-7,2.1260722500290666E-7,7.8591599863940189,7.1757123572018218,8.6079045189892209,7.3333983242503724E-8,6.699119353501459E-8,8.0282766019754413E-8,2.9690991251120349,2.712296336846737,3.2504369708458896,5.8836824660306218E-8,5.3758310713574446E-8,6.4400542184380837E-8,2.3821474969606609,2.17653189217007,2.6074077119754921,0.10641374737518382,9.7159803762515831E-2,0.11655181705159631,4308411.3293934353,3933743.6150630913,4718874.9708817527,4.0201874599643882E-2,3.6724741282213522E-2,4.4011214846544411E-2,1627667.6299847353,1486887.693668707,1781897.7466950875,3.2254495695577194E-2,2.9470441539349093E-2,3.5304539676838109E-2,1305899.2668376218,1193180.2736228863,1429387.4849311181]
[44,0.02,6.0213963960603797E-8,5.4963541412862901E-8,6.5966014313140677E-8,155.97418278681172,142.37384305988178,170.87390527763691,2.2631358987623222E-8,2.0658533137858411E-8,1.1462232276454022E-9,58.622742820237079,53.51246806903341,2.9690991833758802,1.8122243831979699E-8,1.6542651246610876E-8,1.9852751425400903E-8,46.942635661816531,42.850965782713303,51.425225578448497,3.3009446933855421E-2,3.0131152048912056E-2,3.6162735446751887E-2,85505440.451010957,78049699.905641317,93673505.90526104,1.2406568084967011E-2,1.1325059977642325E-2,1.3591403978353379E-2,32137135.490826536,29335669.981469832,35206254.313967526,9.9346597823307316E-3,9.0687231424848979E-3,1.0883328410276321E-2,25734071.283330005,23491007.534305271,28191438.383029845,3.0340353577269784E-9,2.7701898226171576E-9,3.3230888176045549E-9,7.8591601406175267,7.1757124980137581,8.6079046879056484,1.1462232276454022E-9,1.0470842941068727E-9,1.2548339408642462E-9,2.9690991833758802,2.712296390071236,3.2504370346305422,9.1963005532549743E-10,8.4025197724653091E-10,1.0065919517911988E-9,2.3821475437065147,2.1765319348810448,2.6074077631417198,1.6632658365068958E-3,1.5186250486052637E-3,1.821725672353592E-3,4308411.413939151,3933743.6922565498,4718875.0634821653,6.2836246476097302E-4,5.740142513156628E-4,6.8790313171974201E-4,1627667.6619251221,1486887.7228465118,1781897.7816619952,5.0414351611043063E-4,4.6062825347511528E-4,5.5181624711565238E-4,1305899.2924638167,1193180.2970371502,1429387.5129805726]
[50,0.02,2.1313180655989329E-10,1.9454754521588074E-10,2.33491616850107E-10,155.9741828276612,142.3738430971693,170.87390532238862,8.0105379361728495E-11,7.3122415448847206E-11,4.0571424161480616E-12,58.622742835590316,53.512468083048262,2.969099184153484,6.4145030700117793E-11,5.8553945190973479E-11,7.0270291111353736E-11,46.942635674110761,42.850965793935927,51.425225591916714,1.1683939398440146E-4,1.0665145503652804E-4,1.2800069334343211E-4,85505440.47340475,78049699.926082447,93673505.929794028,4.3913971033154009E-5,4.008589260147838E-5,4.8107785853245622E-5,32137135.499243218,29335669.989152811,35206254.323187999,3.5164467636633448E-5,3.2099420456921164E-5,3.8522350845136826E-5,25734071.290069729,23491007.540457536,28191438.39041315,1.073919394149215E-11,9.8052930345943765E-12,1.1762320174078381E-11,7.8591601426758322,7.1757124998930699,8.6079046901600513,4.0571424161480616E-12,3.7062327829720679E-12,4.4415781183920793E-12,2.969099184153484,2.7122963907815834,3.2504370354818279,3.2550990196648813E-12,2.9741344049902628E-12,3.5629071239068765E-12,2.3821475443303965,2.1765319354510764,2.6074077638245967,5.8872532085082833E-6,5.3752863755674928E-6,6.4481335900637496E-6,4308411.4150675191,3933743.6932867928,4718875.0647180341,2.2241357067366626E-6,2.0317661606546233E-6,2.4348843284518197E-6,1627667.6623514066,1486887.7232359259,1781897.7821286721,1.7844534936177504E-6,1.6304279831155517E-6,1.9531946728138999E-6,1305899.29280583,1193180.2973496427,1429387.5133549275]

{"sheet":"Clearfield NPV 3%","index":100,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU18","v":19.287107043966017},{"$f":"'WTP Values '!CV18","v":17.605346617587411},{"$f":"'WTP Values '!CW18","v":21.129543641301606},{"$f":"C3","v":19.287107043966017},{"$f":"D3","v":17.605346617587411},{"$f":"E3","v":21.129543641301606},{"$f":"'WTP Values '!CC18","v":7.2490401666679203},{"$f":"'WTP Values '!CD18","v":6.6171252279933634},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"I3","v":7.2490401666679203},{"$f":"J3","v":6.6171252279933634},{"$f":"K3","v":0.3671462337596853},{"$f":"'WTP Values '!CI18","v":5.8047275693878859},{"$f":"'WTP Values '!CJ18","v":5.298768996393151},{"$f":"'WTP Values '!CK18","v":6.3590256590560577},{"$f":"O3","v":5.8047275693878859},{"$f":"P3","v":5.298768996393151},{"$f":"Q3","v":6.3590256590560577},{"$f":"'WTP Values '!BH18","v":10573240.733527046},{"$f":"'WTP Values '!BI18","v":9651295.4255196918},{"$f":"'WTP Values '!BJ18","v":11583269.123761138},{"$f":"U3","v":10573240.733527046},{"$f":"V3","v":9651295.4255196918},{"$f":"W3","v":11583269.123761138},{"$f":"'WTP Values '!AV18","v":3973942.1051829359},{"$f":"'WTP Values '!AW18","v":3627524.7417863687},{"$f":"'WTP Values '!AX18","v":4353456.3441097653},{"$f":"AA3","v":3973942.1051829359},{"$f":"AB3","v":3627524.7417863687},{"$f":"AC3","v":4353456.3441097653},{"$f":"'WTP Values '!BB18","v":3182166.296053227},{"$f":"'WTP Values '!BC18","v":2904798.5300492123},{"$f":"'WTP Values '!BD18","v":3486033.9070347957},{"$f":"AG3","v":3182166.296053227},{"$f":"AH3","v":2904798.5300492123},{"$f":"AI3","v":3486033.9070347957},{"$f":"'WTP Values '!CX18","v":0.97183046706482246},{"$f":"'WTP Values '!CY18","v":0.88731822531862137},{"$f":"'WTP Values '!CZ18","v":1.0644170475752026},{"$f":"AM3","v":0.97183046706482246},{"$f":"AN3","v":0.88731822531862137},{"$f":"AO3","v":1.0644170475752026},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"'WTP Values '!CG18","v":0.33539108765049896},{"$f":"'WTP Values '!CH18","v":0.40193528125278666},{"$f":"AS3","v":0.3671462337596853},{"$f":"AT3","v":0.33539108765049896},{"$f":"AU3","v":0.40193528125278666},{"$f":"'WTP Values '!CL18","v":0.29456627916933115},{"$f":"'WTP Values '!CM18","v":0.26914072356473762},{"$f":"'WTP Values '!CN18","v":0.32242100414604319},{"$f":"AY3","v":0.29456627916933115},{"$f":"AZ3","v":0.26914072356473762},{"$f":"BA3","v":0.32242100414604319},{"$f":"'WTP Values '!BK18","v":532759.91350227199},{"$f":"'WTP Values '!BL18","v":486430.08939357178},{"$f":"'WTP Values '!BM18","v":583516.1104891391},{"$f":"BE3","v":532759.91350227199},{"$f":"BF3","v":486430.08939357178},{"$f":"BG3","v":583516.1104891391},{"$f":"'WTP Values '!AY18","v":201270.49147909461},{"$f":"'WTP Values '!AZ18","v":183862.24027919301},{"$f":"'WTP Values '!BA18","v":220341.9350707214},{"$f":"BK3","v":201270.49147909461},{"$f":"BL3","v":183862.24027919301},{"$f":"BM3","v":220341.9350707214},{"$f":"'WTP Values '!BE18","v":161481.977288608},{"$f":"'WTP Values '!BF18","v":147543.62356981382},{"$f":"'WTP Values '!BG18","v":176752.00778481475},{"$f":"BQ3","v":161481.977288608},{"$f":"BR3","v":147543.62356981382},{"$f":"BS3","v":176752.00778481475}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":18.179948198667187},{"$f":"D3/(1+B4)^A4","v":16.594727700619675},{"$f":"E3/(1+B4)^A4","v":19.916621398154025},{"$f":"F3+C4","v":37.467055242633208},{"$f":"G3+D4","v":34.200074318207086},{"$f":"H3+E4","v":41.04616503945563},{"$f":"I3/(1+B4)^A4","v":6.8329156062474512},{"$f":"J3/(1+B4)^A4","v":6.2372751701323059},{"$f":"K3/(1+B4)^A4","v":0.3460705379957445},{"$f":"L3+I4","v":14.081955772915371},{"$f":"M3+J4","v":12.854400398125669},{"$f":"N3+K4","v":0.71321677175542986},{"$f":"O3/(1+B4)^A4","v":5.4715124605409429},{"$f":"P3/(1+B4)^A4","v":4.9945979794449533},{"$f":"Q3/(1+B4)^A4","v":5.9939915723028161},{"$f":"R3+O4","v":11.276240029928829},{"$f":"S3+P4","v":10.293366975838104},{"$f":"T3+Q4","v":12.353017231358873},{"$f":"U3/(1+B4)^A4","v":9966293.4617089704},{"$f":"V3/(1+B4)^A4","v":9097271.5859361794},{"$f":"W3/(1+B4)^A4","v":10918342.090452576},{"$f":"X3+U4","v":20539534.195236016},{"$f":"Y3+V4","v":18748567.011455871},{"$f":"Z3+W4","v":22501611.214213714},{"$f":"AA3/(1+B4)^A4","v":3745821.5714798155},{"$f":"AB3/(1+B4)^A4","v":3419289.9818893098},{"$f":"AC3/(1+B4)^A4","v":4103550.1405502548},{"$f":"AD3+AA4","v":7719763.6766627515},{"$f":"AE3+AB4","v":7046814.7236756785},{"$f":"AF3+AC4","v":8457006.4846600201},{"$f":"AG3/(1+B4)^A4","v":2999496.9328430835},{"$f":"AH3/(1+B4)^A4","v":2738051.2112821308},{"$f":"AI3/(1+B4)^A4","v":3285921.2998725572},{"$f":"AJ3+AG4","v":6181663.2288963106},{"$f":"AK3+AH4","v":5642849.7413313426},{"$f":"AL3+AI4","v":6771955.2069073524},{"$f":"AM3/(1+B4)^A4","v":0.91604342262684746},{"$f":"AN3/(1+B4)^A4","v":0.83638252928515544},{"$f":"AO3/(1+B4)^A4","v":1.0033151546566148},{"$f":"AP3+AM4","v":1.88787388969167},{"$f":"AQ3+AN4","v":1.7237007546037768},{"$f":"AR3+AO4","v":2.0677322022318174},{"$f":"AS3/(1+B4)^A4","v":0.3460705379957445},{"$f":"AT3/(1+B4)^A4","v":0.31613826717928079},{"$f":"AU3/(1+B4)^A4","v":0.37886255184540168},{"$f":"AV3+AS4","v":0.71321677175542986},{"$f":"AW3+AT4","v":0.65152935482977981},{"$f":"AX3+AU4","v":0.7807978330981884},{"$f":"AY3/(1+B4)^A4","v":0.27765696971376297},{"$f":"AZ3/(1+B4)^A4","v":0.25369094501342032},{"$f":"BA3/(1+B4)^A4","v":0.30391271952685756},{"$f":"BB3+AY4","v":0.57222324888309406},{"$f":"BC3+AZ4","v":0.52283166857815799},{"$f":"BD3+BA4","v":0.62633372367290074},{"$f":"BE3/(1+B4)^A4","v":502177.31501769443},{"$f":"BF3/(1+B4)^A4","v":458507.01234194724},{"$f":"BG3/(1+B4)^A4","v":550019.8986607024},{"$f":"BH3+BE4","v":1034937.2285199664},{"$f":"BI3+BF4","v":944937.10173551901},{"$f":"BJ3+BG4","v":1133536.0091498415},{"$f":"BK3/(1+B4)^A4","v":189716.74189753475},{"$f":"BL3/(1+B4)^A4","v":173307.79553133473},{"$f":"BM3/(1+B4)^A4","v":207693.40660827732},{"$f":"BN3+BK4","v":390987.23337662936},{"$f":"BO3+BL4","v":357170.03581052774},{"$f":"BP3+BM4","v":428035.34167899872},{"$f":"BQ3/(1+B4)^A4","v":152212.25119107173},{"$f":"BR3/(1+B4)^A4","v":139074.01599567709},{"$f":"BS3/(1+B4)^A4","v":166605.71946914389},{"$f":"BT3+BQ4","v":313694.22847967973},{"$f":"BU3+BR4","v":286617.63956549088},{"$f":"BV3+BS4","v":343357.72725395864}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":16.637227961482775},{"$f":"D4/(1+B5)^A5","v":15.186526644458931},{"$f":"E4/(1+B5)^A5","v":18.226529955015319},{"$f":"F4+C5","v":54.104283204115987},49.386600962666016,59.272694994470953,{"$f":"I4/(1+B5)^A5","v":6.2530857261213928},{"$f":"J4/(1+B5)^A5","v":5.7079903490371393},{"$f":"K4/(1+B5)^A5","v":0.31670356639466629},{"$f":"L4+I5","v":20.335041499036763},18.562390747162809,1.0299203381500961,{"$f":"O4/(1+B5)^A5","v":5.0072089923109271},{"$f":"P4/(1+B5)^A5","v":4.570764682711193},{"$f":"Q4/(1+B5)^A5","v":5.4853513936260532},{"$f":"R4+O5","v":16.283449022239758},14.864131658549297,17.838368624984927,{"$f":"U4/(1+B5)^A5","v":9120570.3361488916},{"$f":"V4/(1+B5)^A5","v":8325292.2147399848},{"$f":"W4/(1+B5)^A5","v":9991829.6980422158},{"$f":"X4+U5","v":29660104.531384908},27073859.226195857,32493440.912255928,{"$f":"AA4/(1+B5)^A5","v":3427957.3685648981},{"$f":"AB4/(1+B5)^A5","v":3129134.7078358177},{"$f":"AC4/(1+B5)^A5","v":3755329.6848620512},{"$f":"AD4+AA5","v":11147721.045227651},10175949.431511495,12212336.169522071,{"$f":"AG4/(1+B5)^A5","v":2744964.600346732},{"$f":"AH4/(1+B5)^A5","v":2505704.7288866579},{"$f":"AI4/(1+B5)^A5","v":3007083.4708692632},{"$f":"AJ4+AG5","v":8926627.8292430416},8148554.4702180009,9779038.6777766161,{"$f":"AM4/(1+B5)^A5","v":0.83830949782228081},{"$f":"AN4/(1+B5)^A5","v":0.76540849570400971},{"$f":"AO4/(1+B5)^A5","v":0.91817549548662636},{"$f":"AP4+AM5","v":2.726183387513951},2.4891092503077865,2.985907697718444,{"$f":"AS4/(1+B5)^A5","v":0.31670356639466629},{"$f":"AT4/(1+B5)^A5","v":0.28931129841147951},{"$f":"AU4/(1+B5)^A5","v":0.34671290436257335},{"$f":"AV4+AS5","v":1.0299203381500961},0.94084065324125932,1.1275107374607618,{"$f":"AY4/(1+B5)^A5","v":0.25409545999482303},{"$f":"AZ4/(1+B5)^A5","v":0.23216315238245264},{"$f":"BA4/(1+B5)^A5","v":0.27812319044633982},{"$f":"BB4+AY5","v":0.82631870887791714},0.75499482096061066,0.90445691411924056,{"$f":"BE4/(1+B5)^A5","v":459563.38135480724},{"$f":"BF4/(1+B5)^A5","v":419598.86809966923},{"$f":"BG4/(1+B5)^A5","v":503346.12273761188},{"$f":"BH4+BE5","v":1494500.6098747735},1364535.9698351882,1636882.1318874534,{"$f":"BK4/(1+B5)^A5","v":173617.69398718505},{"$f":"BL4/(1+B5)^A5","v":158601.18358138375},{"$f":"BM4/(1+B5)^A5","v":190068.88876020937},{"$f":"BN4+BK5","v":564604.92736381444},515771.21939191152,618104.2304392081,{"$f":"BQ4/(1+B5)^A5","v":139295.77212887732},{"$f":"BR4/(1+B5)^A5","v":127272.42577119179},{"$f":"BS4/(1+B5)^A5","v":152467.83457271935},{"$f":"BT4+BQ5","v":452990.00060855702},413890.06533668266,495825.56182667799]
[4,0.03,14.781961556998187,13.493032226428269,16.194035793478438,68.88624476111417,62.879633189094285,75.466730787949388,5.5557856771653285,5.0714754947472507,0.28138701677036743,25.890827176202091,23.633866241910059,1.3113073549204635,4.4488403358752278,4.0610652196593584,4.8736636665030222,20.732289358114986,18.925196878208656,22.712032291487951,8103508.6132723317,7396914.3029097971,8877611.2716898378,37763613.144657239,34470773.529105656,41371052.183945768,3045695.7227770598,2780195.6590955677,3336561.7856532382,14193416.76800471,12956145.090607062,15548897.95517531,2438865.4943951368,2226286.1975168884,2671754.7158686952,11365493.323638178,10374840.667734889,12450793.393645311,0.74482713095980202,0.68005553479764391,0.81578703545343767,3.471010518473753,3.1691647851054303,3.8016947331718818,0.28138701677036743,0.25704934145427039,0.30804992487137739,1.3113073549204635,1.1978899946955297,1.4355606623321391,0.22576052513957937,0.2062739538950856,0.24710885243656142,1.0520792340174965,0.96126877485569628,1.1515657665558019,408316.11203008465,372808.15962663968,447216.51067094883,1902816.7219048582,1737344.1294618279,2084098.6425584021,154257.0723966035,140915.09739615789,168873.74587517392,718861.99976041797,656686.31678806944,786977.97631438205,123762.48936592271,113079.90185451484,135465.69624161304,576752.48997447977,526969.96719119744,631291.258068291]
[5,0.03,12.751049889495652,11.639208126495641,13.969117530086077,81.637294650609817,74.518841315589924,89.435848318035468,4.7924695292785335,4.3746993115580031,0.24272691247777303,30.683296705480625,28.008565553468063,1.5540342673982366,3.8376087540485666,3.5031105324351675,4.2040650908594399,24.569898112163553,22.428307410643825,26.916097382347392,6990157.714141449,6380643.2550268564,7657905.4673075238,44753770.85879869,40851416.78413251,49028957.65125329,2627243.8850287674,2398221.1978425574,2878147.5059449957,16820660.653033476,15354366.288449619,18427045.461120307,2103786.7993966723,1920414.030531286,2304679.0876281527,13469280.12303485,12295254.698266175,14755472.481273463,0.64249442601357942,0.58662187818551825,0.70370506296885083,4.1135049444873326,3.7557866632909485,4.5053997961407326,0.24272691247777303,0.2217330199586181,0.26572657122293192,1.5540342673982366,1.4196230146541478,1.7012872335550711,0.19474301215258308,0.17793372461955489,0.21315826681086802,1.2468222461700795,1.1392024994752512,1.3647240333666699,352217.0650427395,321587.59338403307,385772.89062639471,2255033.7869475977,2058931.722845861,2469871.533184797,133063.50570269415,121554.60086627584,145671.97664378403,851925.50546311215,778240.91765434528,932649.95295816613,106758.61050429662,97543.716677003627,116853.89956073226,683511.10047877638,624513.6838682011,748145.15762902331]
[9,0.03,5.2532637243989759,4.7951996393661478,5.7550914645170108,113.10652405739992,103.24407679190992,123.9112341077839,1.9744339914461864,1.8023181932252501,0.10000027411901885,42.510975551452319,38.805199353368494,2.153077401741037,1.5810439948703456,1.4432351564840076,1.732019153577127,34.041007652260959,31.073884828810858,37.291610766097975,2879852.4251542538,2628740.5382655431,3154955.6581551731,62005281.801217362,56598663.332100496,67928451.105885565,1082389.6946509837,988035.37990151171,1185758.664383068,23304624.031897403,21273108.172230259,25530231.858797107,866732.30619577621,791185.15336746629,949497.2690359992,18661366.26393608,17034782.047507674,20443355.090638004,0.26469919658036717,0.24168044665478669,0.28991716854747401,5.6991629616723767,5.2035528174230867,6.2421239289142685,0.10000027411901885,9.135106837042696E-2,0.10947582899540853,2.153077401741037,1.9668538178122799,2.3570928732289462,8.0231542515109569E-2,7.3306338614606156E-2,8.7818383607436601E-2,1.7274424757127111,1.5783378842305267,1.8907925890038795,145108.76727316162,132489.83049880687,158933.32311825271,3124295.5118152341,2852600.7805535439,3421948.0836846507,54820.40252427935,50078.886115146423,60014.925609749451,1180322.4628053778,1078234.2243437711,1292164.2589072215,43983.133992086019,40186.719744896443,48142.259416823326,946988.32268598606,865248.80951682141,1036537.2668453837]
[16,0.03,0.35664961179371907,0.32555115820860153,0.3907192260544981,124.98927695824202,114.09070003683642,136.92910897231403,0.13404640495983677,0.12236128198876682,6.7891240217326032E-3,46.977096513628595,42.881998627564101,2.3792755539209427,0.1073387434139931,9.79827561095762E-2,0.11758860608378116,37.617290150538544,34.338447135602287,41.20939534749882,195516.21683946106,178467.96613777117,214193.26531834746,68519436.915886417,62544809.555743575,75064882.944411024,73484.577333105713,67078.763444462296,80502.405651002031,25752962.809221413,23508019.818133309,28212388.694642734,58843.369903186169,53714.394062282612,64462.370474200579,20621893.350719593,18824423.338999487,22591094.480833955,1.7970707479243887E-2,1.6407940282385857E-2,1.9682782178734166E-2,6.2979060119036481,5.7502280233956462,6.897909409388232,6.7891240217326032E-3,6.2019203262028821E-3,7.4324294306155544E-3,2.3792755539209427,2.1734876800400724,2.6047244966948173,5.4470039946260037E-3,4.9768446018592771E-3,5.962082633787346E-3,1.9089242448712793,1.7441550130712236,2.0894356054798742,9851.5871715081776,8994.8742520862579,10790.150840503575,3452527.962290592,3152289.5074643362,3781451.3383094626,3721.8149143838291,3399.9083672640609,4074.4765622812761,1304324.8604187286,1191511.4288541502,1427916.5395458003,2986.0613300055302,2728.3187649064939,3268.4287392875867,1046477.0863292739,956150.17782355566,1145433.869557596]
[19,0.03,7.2282243134475913E-2,6.5979513764211489E-2,7.9187138191307724E-2,{"$f":"F20+C21","v":125.40408543278214},114.46933883204527,137.38354279412036,2.7167209816601218E-2,2.4798983771427092E-2,1.3759530277936203E-3,{"$f":"L20+I21","v":47.133001869810897},43.024313367426743,2.3871717805977499,2.1754363085321079E-2,1.9858183398766199E-2,2.3831704658374926E-2,{"$f":"R20+O21","v":37.742132626016591},34.452407942649401,41.346159131055458,39625.308019392382,36170.135879881454,43410.588907251848,{"$f":"X20+U21","v":68746835.9679901},62752380.29839927,75314004.711841583,14893.132951166408,13594.865459315233,16315.437521186761,{"$f":"AD20+AA21","v":25838430.51875421},23586037.117517132,28306018.629964847,11925.796719089292,10886.30623177742,13064.600609563555,{"$f":"AJ20+AG21","v":20690332.31069373},18886896.940890606,22666068.731968455,3.642126626131175E-3,3.3254003077769854E-3,3.9891131238047458E-3,{"$f":"AP20+AM21","v":6.318807203183181},5.7693116069852968,6.9208018634391513,1.3759530277936203E-3,1.2569443456412019E-3,1.5063318546223888E-3,{"$f":"AV20+AS21","v":2.3871717805977499},2.1807009476973485,2.6133689326125662,1.1039453123581169E-3,1.008658020808847E-3,1.2083363959260671E-3,{"$f":"BB20+AY21","v":1.9152594919684542},1.7499434318695439,2.0963699251051366,1996.6230037656769,1822.9928370968894,2186.8418770691187,{"$f":"BH20+BE21","v":3463986.0480736094},3162751.1761268168,3794001.0393667459,754.30092069918896,689.06006094199768,825.77492244932091,{"$f":"BN20+BK21","v":1308653.5918013081},1195465.7603794478,1432655.4411216332,605.18560495378995,552.94887136281818,662.41306029385805,{"$f":"BT20+BQ21","v":1049950.0847687039},959323.4036101707,1149235.2810680931]
[25,0.03,1.3366148637389953E-3,1.220067266526954E-3,1.4642974724309958E-3,125.48667128143889,114.54472351716136,137.47401780882154,5.0236537872280882E-4,4.5857307240513488E-4,2.5443583223255521E-5,47.164041679604374,43.052647368030158,2.3887438713849818,4.0227314192393037E-4,3.672097315555772E-4,4.4068652677753872E-4,37.766988004868708,34.475096847387981,41.373387969962508,732.73563993331766,668.84395314856658,802.73156809962177,68792109.738547787,62793706.372938946,75363603.343125403,275.39796784025691,251.39091505014011,301.6986655858471,25855446.620781392,23601569.888120878,28324659.781587478,220.52715114290112,201.30530113097677,241.58546561800472,20703958.092078537,18899335.055701397,22680995.650142465,6.7348775757411128E-5,6.1491997017687402E-5,7.3765113853676171E-5,6.3229685034595819,5.7731110326067494,6.9253596120428336,2.5443583223255521E-5,2.3242921392894557E-5,2.7854497305320941E-5,2.3887438713849818,2.1821370654905659,2.6150899873167099,2.041372333323543E-5,1.865170814544945E-5,2.2344082269096827E-5,1.9165208011992998,1.7510958709063067,2.0977505060388904,36.920768758537974,33.710067879606768,40.438221488222254,3466267.2833820768,3164834.0308366064,3796499.608648276,13.948236504819635,12.741828138212357,15.269905686175846,1309515.4159364919,1196253.0437763189,1433598.9276518321,11.190854625211493,10.224913454556741,12.249082263210891,1050641.5376707253,959955.17359716923,1149992.1190185137]
[36,0.03,5.6041875618495626E-8,5.1155242883976549E-8,6.1395379510368731E-8,125.48777886823945,114.54573452671755,137.47523119990123,2.1063283697643889E-8,1.9227150455165319E-8,1.0668040323132069E-9,47.164457965011366,43.053027364913241,2.388764955227233,1.6866594855378327E-8,1.539644864053926E-8,1.8477199521279823E-8,37.767321348776747,34.47540113597757,41.373753145147589,3.0722297580554548E-2,2.8043433188884807E-2,3.3657101918375502E-2,68792716.920425773,62794260.610927962,75364268.527176052,1.154694525550626E-2,1.0540372380305082E-2,1.2649686569945086E-2,25855674.829491589,23601778.203370724,28324909.784388453,9.246309845963958E-3,8.4403719825226955E-3,1.0129247386586259E-2,20704140.832049791,18899501.867473781,22681195.840100084,2.8238139620088919E-9,2.5782496827530975E-9,3.0928395663712548E-9,6.3230243120676475,5.7731619879911937,6.9254207375537504,1.0668040323132069E-9,9.7453420955329546E-10,1.1678893567244827E-9,2.388764955227233,2.1821563257529193,2.6151130689645266,8.5591098452348073E-10,7.820328325810641E-10,9.3684748935926787E-10,1.9165377170447895,1.7511113266567326,2.0977690214776037,1.5480219370875294E-3,1.4134029797598236E-3,1.6955024520202127E-3,3466297.877801796,3164861.9647068963,3796533.1178075513,5.8482466154371896E-4,5.3424211195468509E-4,6.4023989137527006E-4,1309526.9741519981,1196263.6023007254,1433611.5810693891,4.6921256076442653E-4,4.2871237151081629E-4,5.1358215687898631E-4,1050650.810979893,959963.64647854026,1150002.2692287217]
[39,0.03,1.9278313815346375E-9,1.7597320124169632E-9,2.1119910423243386E-9,125.48777889504585,114.54573455118653,137.47523122926836,7.2457352403607619E-10,6.6141083994559397E-10,3.669788472893904E-11,47.16445797508652,43.053027374110123,2.388764955737515,5.8020811229054766E-10,5.2963532226287517E-10,6.3561265012771933E-10,37.767321356844512,34.475401143342125,41.373753153985753,1.0568420263416696E-3,9.6468952815811123E-4,1.157798816932168E-3,68792716.935121104,62794260.62434192,75364268.543275192,3.9721303362446275E-4,3.6258709087721552E-4,4.3514715499759374E-4,25855674.835014816,23601778.20841248,28324909.790439151,3.1807155074158662E-4,2.9034741967777429E-4,3.4844445814272509E-4,20704140.83647256,18899501.87151105,22681195.844945185,9.7138739763730511E-11,8.8691368605849137E-11,1.0639317667902387E-10,6.3230243134183564,5.7731619892244437,6.9254207390331421,3.669788472893904E-11,3.352381787407293E-11,4.0175203402912038E-11,2.388764955737515,2.182156326219066,2.615113069523161,2.9443198279038382E-11,2.6901801900838469E-11,3.2227400845639581E-11,1.9165377174541955,1.7511113270308007,2.0977690219257243,5.3251702172445746E-5,4.8620831995071232E-5,5.8325007833869412E-5,3466297.8785422579,3164861.9653829662,3796533.1186185572,2.0117872979384399E-5,1.8377841522914222E-5,2.2024147848046375E-5,1309526.9744317362,1196263.6025562682,1433611.5813756338,1.614083556749044E-5,1.4747635662249696E-5,1.7667142437695115E-5,1050650.8112043303,959963.64668360539,1150002.2694743825]
[44,0.03,3.8837552865103112E-12,3.5451069899201224E-12,4.254758198385619E-12,125.4877788958817,114.54573455194949,137.47523123018408,1.4597055953101034E-12,1.3324598151053455E-12,7.3930534166482151E-14,47.164457975400673,43.053027374396891,2.3887649557534263,1.1688710667168358E-12,1.0669885356485863E-12,1.2804875020455758E-12,37.76732135709608,34.475401143571759,41.373753154261337,2.129084444897539E-6,1.9434365944612495E-6,2.3324691770481483E-6,68792716.93557933,62794260.624760196,75364268.543777183,8.0021428947886831E-7,7.3045783179117701E-7,8.7663531147963207E-7,25855674.83518704,23601778.208569687,28324909.790627822,6.4077806726945582E-7,5.8492580673758657E-7,7.0196647867085006E-7,20704140.836610466,18899501.871636935,22681195.84509626,1.9569299353453824E-13,1.7867515540524072E-13,2.1433672380976359E-13,6.3230243134604729,5.7731619892628983,6.9254207390792706,7.3930534166482151E-14,6.7536147683619554E-14,8.0935843298950494E-14,2.3887649557534263,2.182156326233601,2.6151130695405795,5.9315445356511877E-14,5.4195619155169027E-14,6.4924422127159356E-14,1.9165377174669613,1.7511113270424645,2.0977690219396972,1.0727939269422713E-7,9.7950170903987239E-8,1.1749993266020279E-7,3466297.8785653464,3164861.9654040467,3796533.118643845,4.052890532097778E-8,3.7023486521134019E-8,4.4369233458397241E-8,1309526.9744404587,1196263.6025642364,1433611.5813851831,3.2516876768565224E-8,2.9710175130148524E-8,3.5591731982964545E-8,1050650.8112113287,959963.6466899995,1150002.2694820424]
[50,0.03,8.5239877408852066E-16,7.7807292923849236E-16,9.3382574461990513E-16,125.48777889588308,114.54573455195074,137.47523123018561,3.2037323883258597E-16,2.92445591735147E-16,1.6226124470330108E-17,47.164457975401184,43.053027374397367,2.3887649557534525,2.5654146330939969E-16,2.3418049095739438E-16,2.8103881332854494E-16,37.767321357096499,34.475401143572142,41.373753154261792,4.6728715814437623E-10,4.2654154250950136E-10,5.1192562879046981E-10,68792716.93558009,62794260.624760881,75364268.543778017,1.7562941767445803E-10,1.6031941108772147E-10,1.9240214938963637E-10,25855674.835187327,23601778.208569944,28324909.790628131,1.4063667731600926E-10,1.2837833586674254E-10,1.5406618639144777E-10,20704140.836610693,18899501.871637147,22681195.84509651,4.2950303374143938E-17,3.9215262598162352E-17,4.7042191677775587E-17,6.3230243134605422,5.7731619892629613,6.9254207390793461,1.6226124470330108E-17,1.4822697426929073E-17,1.7763635584217142E-17,2.3887649557534525,2.182156326233625,2.615113069540608,1.3018434266963209E-17,1.1894745142488981E-17,1.424948117143666E-17,1.9165377174669824,1.7511113270424838,2.0977690219397203,2.354546465250815E-11,2.1497905877417113E-11,2.5788648142410368E-11,3466297.8785653845,3164861.9654040816,3796533.1186438864,8.8952023652841078E-12,8.1258401199253121E-12,9.7380698363124766E-12,1309526.9744404731,1196263.6025642497,1433611.5813851987,7.1367385043503845E-12,6.5207292917904649E-12,7.8116015227175207E-12,1050650.8112113401,959963.64669000986,1150002.269482055]

{"sheet":"Clearfield NPV 4%","index":101,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU18","v":19.287107043966017},{"$f":"'WTP Values '!CV18","v":17.605346617587411},{"$f":"'WTP Values '!CW18","v":21.129543641301606},{"$f":"C3","v":19.287107043966017},{"$f":"D3","v":17.605346617587411},{"$f":"E3","v":21.129543641301606},{"$f":"'WTP Values '!CC18","v":7.2490401666679203},{"$f":"'WTP Values '!CD18","v":6.6171252279933634},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"I3","v":7.2490401666679203},{"$f":"J3","v":6.6171252279933634},{"$f":"K3","v":0.3671462337596853},{"$f":"'WTP Values '!CI18","v":5.8047275693878859},{"$f":"'WTP Values '!CJ18","v":5.298768996393151},{"$f":"'WTP Values '!CK18","v":6.3590256590560577},{"$f":"O3","v":5.8047275693878859},{"$f":"P3","v":5.298768996393151},{"$f":"Q3","v":6.3590256590560577},{"$f":"'WTP Values '!BH18","v":10573240.733527046},{"$f":"'WTP Values '!BI18","v":9651295.4255196918},{"$f":"'WTP Values '!BJ18","v":11583269.123761138},{"$f":"U3","v":10573240.733527046},{"$f":"V3","v":9651295.4255196918},{"$f":"W3","v":11583269.123761138},{"$f":"'WTP Values '!AV18","v":3973942.1051829359},{"$f":"'WTP Values '!AW18","v":3627524.7417863687},{"$f":"'WTP Values '!AX18","v":4353456.3441097653},{"$f":"AA3","v":3973942.1051829359},{"$f":"AB3","v":3627524.7417863687},{"$f":"AC3","v":4353456.3441097653},{"$f":"'WTP Values '!BB18","v":3182166.296053227},{"$f":"'WTP Values '!BC18","v":2904798.5300492123},{"$f":"'WTP Values '!BD18","v":3486033.9070347957},{"$f":"AG3","v":3182166.296053227},{"$f":"AH3","v":2904798.5300492123},{"$f":"AI3","v":3486033.9070347957},{"$f":"'WTP Values '!CX18","v":0.97183046706482246},{"$f":"'WTP Values '!CY18","v":0.88731822531862137},{"$f":"'WTP Values '!CZ18","v":1.0644170475752026},{"$f":"AM3","v":0.97183046706482246},{"$f":"AN3","v":0.88731822531862137},{"$f":"AO3","v":1.0644170475752026},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"'WTP Values '!CG18","v":0.33539108765049896},{"$f":"'WTP Values '!CH18","v":0.40193528125278666},{"$f":"AS3","v":0.3671462337596853},{"$f":"AT3","v":0.33539108765049896},{"$f":"AU3","v":0.40193528125278666},{"$f":"'WTP Values '!CL18","v":0.29456627916933115},{"$f":"'WTP Values '!CM18","v":0.26914072356473762},{"$f":"'WTP Values '!CN18","v":0.32242100414604319},{"$f":"AY3","v":0.29456627916933115},{"$f":"AZ3","v":0.26914072356473762},{"$f":"BA3","v":0.32242100414604319},{"$f":"'WTP Values '!BK18","v":532759.91350227199},{"$f":"'WTP Values '!BL18","v":486430.08939357178},{"$f":"'WTP Values '!BM18","v":583516.1104891391},{"$f":"BE3","v":532759.91350227199},{"$f":"BF3","v":486430.08939357178},{"$f":"BG3","v":583516.1104891391},{"$f":"'WTP Values '!AY18","v":201270.49147909461},{"$f":"'WTP Values '!AZ18","v":183862.24027919301},{"$f":"'WTP Values '!BA18","v":220341.9350707214},{"$f":"BK3","v":201270.49147909461},{"$f":"BL3","v":183862.24027919301},{"$f":"BM3","v":220341.9350707214},{"$f":"'WTP Values '!BE18","v":161481.977288608},{"$f":"'WTP Values '!BF18","v":147543.62356981382},{"$f":"'WTP Values '!BG18","v":176752.00778481475},{"$f":"BQ3","v":161481.977288608},{"$f":"BR3","v":147543.62356981382},{"$f":"BS3","v":176752.00778481475}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":17.83201464863722},{"$f":"D3/(1+B4)^A4","v":16.277132597621495},{"$f":"E3/(1+B4)^A4","v":19.535450851795122},{"$f":"F3+C4","v":37.119121692603237},{"$f":"G3+D4","v":33.882479215208903},{"$f":"H3+E4","v":40.664994493096728},{"$f":"I3/(1+B4)^A4","v":6.7021451245080614},{"$f":"J3/(1+B4)^A4","v":6.1179042418577687},{"$f":"K3/(1+B4)^A4","v":0.33944733150858475},{"$f":"L3+I4","v":13.951185291175982},{"$f":"M3+J4","v":12.735029469851131},{"$f":"N3+K4","v":0.70659356526827},{"$f":"O3/(1+B4)^A4","v":5.3667969391530006},{"$f":"P3/(1+B4)^A4","v":4.8990097969611233},{"$f":"Q3/(1+B4)^A4","v":5.8792766818195794},{"$f":"R3+O4","v":11.171524508540887},{"$f":"S3+P4","v":10.197778793354274},{"$f":"T3+Q4","v":12.238302340875638},{"$f":"U3/(1+B4)^A4","v":9775555.4119147975},{"$f":"V3/(1+B4)^A4","v":8923165.149334034},{"$f":"W3/(1+B4)^A4","v":10709383.435430044},{"$f":"X3+U4","v":20348796.145441845},{"$f":"Y3+V4","v":18574460.574853726},{"$f":"Z3+W4","v":22292652.559191182},{"$f":"AA3/(1+B4)^A4","v":3674132.8635197259},{"$f":"AB3/(1+B4)^A4","v":3353850.5378942015},{"$f":"AC3/(1+B4)^A4","v":4025015.1110482295},{"$f":"AD3+AA4","v":7648074.9687026618},{"$f":"AE3+AB4","v":6981375.2796805706},{"$f":"AF3+AC4","v":8378471.4551579952},{"$f":"AG3/(1+B4)^A4","v":2942091.6198716965},{"$f":"AH3/(1+B4)^A4","v":2685649.5285218307},{"$f":"AI3/(1+B4)^A4","v":3223034.3075395669},{"$f":"AJ3+AG4","v":6124257.9159249235},{"$f":"AK3+AH4","v":5590448.0585710425},{"$f":"AL3+AI4","v":6709068.2145743631},{"$f":"AM3/(1+B4)^A4","v":0.89851189632472483},{"$f":"AN3/(1+B4)^A4","v":0.8203755781422164},{"$f":"AO3/(1+B4)^A4","v":0.984113394577665},{"$f":"AP3+AM4","v":1.8703423633895473},{"$f":"AQ3+AN4","v":1.7076938034608378},{"$f":"AR3+AO4","v":2.0485304421528676},{"$f":"AS3/(1+B4)^A4","v":0.33944733150858475},{"$f":"AT3/(1+B4)^A4","v":0.31008791387805007},{"$f":"AU3/(1+B4)^A4","v":0.37161176151330122},{"$f":"AV3+AS4","v":0.70659356526827},{"$f":"AW3+AT4","v":0.64547900152854898},{"$f":"AX3+AU4","v":0.77354704276608788},{"$f":"AY3/(1+B4)^A4","v":0.27234308355152653},{"$f":"AZ3/(1+B4)^A4","v":0.24883572814787128},{"$f":"BA3/(1+B4)^A4","v":0.29809634259064638},{"$f":"BB3+AY4","v":0.56690936272085768},{"$f":"BC3+AZ4","v":0.51797645171260887},{"$f":"BD3+BA4","v":0.62051734673668957},{"$f":"BE3/(1+B4)^A4","v":492566.48807532538},{"$f":"BF3/(1+B4)^A4","v":449731.96134760696},{"$f":"BG3/(1+B4)^A4","v":539493.44534868619},{"$f":"BH3+BE4","v":1025326.4015775974},{"$f":"BI3+BF4","v":936162.05074117868},{"$f":"BJ3+BG4","v":1123009.5558378254},{"$f":"BK3/(1+B4)^A4","v":186085.8833941333},{"$f":"BL3/(1+B4)^A4","v":169990.97658949057},{"$f":"BM3/(1+B4)^A4","v":203718.50505798945},{"$f":"BN3+BK4","v":387356.37487322791},{"$f":"BO3+BL4","v":353853.21686868358},{"$f":"BP3+BM4","v":424060.44012871082},{"$f":"BQ3/(1+B4)^A4","v":149299.16539257395},{"$f":"BR3/(1+B4)^A4","v":136412.3738626237},{"$f":"BS3/(1+B4)^A4","v":163417.16696081244},{"$f":"BT3+BQ4","v":310781.14268118195},{"$f":"BU3+BR4","v":283955.99743243749},{"$f":"BV3+BS4","v":340169.17474562721}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":15.852596090404901},{"$f":"D4/(1+B5)^A5","v":14.470311608889158},{"$f":"E4/(1+B5)^A5","v":17.366944672240486},{"$f":"F4+C5","v":52.971717783008138},48.352790824098065,58.031939165337214,{"$f":"I4/(1+B5)^A5","v":5.9581826109716918},{"$f":"J4/(1+B5)^A5","v":5.4387945937089004},{"$f":"K4/(1+B5)^A5","v":0.30176744167169073},{"$f":"L4+I5","v":19.909367902147672},18.173824063560033,1.0083610069399607,{"$f":"O4/(1+B5)^A5","v":4.7710629366332284},{"$f":"P4/(1+B5)^A5","v":4.3552018705915767},{"$f":"Q4/(1+B5)^A5","v":5.2266555617564245},{"$f":"R4+O5","v":15.942587445174116},14.552980663945851,17.464957902632062,{"$f":"U4/(1+B5)^A5","v":8690433.1651780102},{"$f":"V4/(1+B5)^A5","v":7932661.3255771659},{"$f":"W4/(1+B5)^A5","v":9520602.877707921},{"$f":"X4+U5","v":29039229.310619853},26507121.900430892,31813255.436899103,{"$f":"AA4/(1+B5)^A5","v":3266290.7369421776},{"$f":"AB4/(1+B5)^A5","v":2981560.9157144339},{"$f":"AC4/(1+B5)^A5","v":3578223.7773172837},{"$f":"AD4+AA5","v":10914365.705644839},9962936.195395004,11956695.232475279,{"$f":"AG4/(1+B5)^A5","v":2615508.7369421516},{"$f":"AH4/(1+B5)^A5","v":2387532.6515221666},{"$f":"AI4/(1+B5)^A5","v":2865265.7632741085},{"$f":"AJ4+AG5","v":8739766.6528670751},7977980.7100932095,9574333.9778484721,{"$f":"AM4/(1+B5)^A5","v":0.79877380405517895},{"$f":"AN4/(1+B5)^A5","v":0.7293109017109769},{"$f":"AO4/(1+B5)^A5","v":0.87487322429881742},{"$f":"AP4+AM5","v":2.6691161674447264},2.4370047051718147,2.9234036664516849,{"$f":"AS4/(1+B5)^A5","v":0.30176744167169073},{"$f":"AT4/(1+B5)^A5","v":0.27566702630544676},{"$f":"AU4/(1+B5)^A5","v":0.33036150282460919},{"$f":"AV4+AS5","v":1.0083610069399607},0.9211460278339958,1.1039085455906972,{"$f":"AY4/(1+B5)^A5","v":0.2421120095865158},{"$f":"AZ4/(1+B5)^A5","v":0.22121405623068321},{"$f":"BA4/(1+B5)^A5","v":0.26500656309620219},{"$f":"BB4+AY5","v":0.80902137230737348},0.73919050794329211,0.88552390983289175,{"$f":"BE4/(1+B5)^A5","v":437889.81430228485},{"$f":"BF4/(1+B5)^A5","v":399810.07601595123},{"$f":"BG4/(1+B5)^A5","v":479607.70844180818},{"$f":"BH4+BE5","v":1463216.2158798822},1335972.12675713,1602617.2642796335,{"$f":"BK4/(1+B5)^A5","v":165429.67273744495},{"$f":"BL4/(1+B5)^A5","v":151121.35919496985},{"$f":"BM4/(1+B5)^A5","v":181105.00919043497},{"$f":"BN4+BK5","v":552786.04761067289},504974.57606365345,605165.44931914576,{"$f":"BQ4/(1+B5)^A5","v":132726.41438660491},{"$f":"BR4/(1+B5)^A5","v":121270.10364152795},{"$f":"BS4/(1+B5)^A5","v":145277.26637247918},{"$f":"BT4+BQ5","v":443507.55706778687},405226.10107396543,485446.44111810636]
[4,0.04,13.550865576779554,12.369283008784546,14.845337091212533,66.522583359787689,60.722073832882614,72.877276256549749,5.0930794667790362,4.6491044128521821,0.25795207385727953,25.00244736892671,22.822928476412216,1.2663130807972403,4.0783245939006747,3.7228448117621808,4.4677670792582171,20.020912039074791,18.275825475708032,21.932724981890278,7428618.6914578872,6780872.1471227808,8138251.2409943976,36467848.002077743,33287994.047553673,39951506.677893505,2792039.0110597447,2548650.766563125,3058680.6812930298,13706404.716704583,12511586.961958129,15015375.913768308,2235747.8300130153,2040872.9167414615,2449241.1828606939,10975514.482880089,10018853.626834672,12023575.160709165,0.68279519539112388,0.62341801534621144,0.74784529875031835,3.3519113628358501,3.0604227205180261,3.6712489652020031,0.25795207385727953,0.23564132941459753,0.28239439716935449,1.2663130807972403,1.1567873572485934,1.3863029427600517,0.20695836049318284,0.18909470238067341,0.22652872078501707,1.0159797328005564,0.92828521032396549,1.1120526306179088,374310.04847482144,341759.32859434834,409970.67922622041,1837526.2643547037,1677731.4553514784,2012587.9435058539,141409.9775766439,129179.1711939688,154809.32087246081,694196.02518731682,634153.74725762219,759974.7701916066,113455.09527801797,103662.19283938729,124183.61615653704,556962.65234580485,508888.29391335271,609630.05727464345]
[5,0.04,11.137823737607309,10.166648996097889,12.201784964247604,77.660407097394994,70.888722828980505,85.079061220797357,4.1861400706251546,3.821224939077728,0.21201780174808832,29.188587439551863,26.644153415489942,1.4783308825453285,3.3520855338902891,3.0599070650457518,3.6721788691293851,23.37299757296508,21.335732540753785,25.604903851019664,6105783.0682884213,5573382.6251896992,6689049.2965912269,42573631.070366167,38861376.672743373,46640555.974484734,2294852.5463195769,2094805.1507012327,2514012.5628759023,16001257.263024159,14606392.112659361,17529388.476644211,1837621.7453660963,1677448.7717208285,2013097.7191845421,12813136.228246186,11696302.3985555,14036672.879893707,0.56120787945701256,0.51240416565516855,0.6146743227054321,3.9131192422928627,3.5728268861731944,4.2859232879074352,0.21201780174808832,0.19367999611866743,0.23210760983045875,1.4783308825453285,1.3504673533672609,1.6184105525905106,0.17010468645982066,0.15542206163126757,0.18619009607272607,1.186084419260377,1.083707271955233,1.2982427266906349,307655.57517386263,280901.25615957123,336966.01423257351,2145181.8395285662,1958632.7115110497,2349553.9577384274,116228.6937364757,106175.86243302975,127241.97720408181,810424.71892379248,740329.609690652,887216.74739568844,93251.818208967874,85202.76624080757,102069.88033445635,650214.47055477276,594091.06015416025,711699.93760909978]
[9,0.04,3.4339989789018275,3.1345676762302124,3.7620380870749295,101.47352958440683,92.625434015123247,111.16697630718099,1.2906651305253074,1.1781549832432592,6.5369046221623289E-2,38.13872604813789,34.814088554383638,1.9316336103849441,1.0335105467420256,0.94342647041736427,1.132201297490113,30.539893484232039,27.877938940804146,33.456172399069096,1882526.9025493492,1718377.9071046924,2062358.769133551,55628044.886714667,50777496.576175906,60942016.83200825,707545.88027666381,645867.53372806404,775117.00465434266,20907745.82511365,19085171.164588232,22904450.113821033,566573.08877026651,517188.77089061576,620675.60727930849,16742046.645408165,15282756.449879616,18340758.102880362,0.17303086585037394,0.15798376981883336,0.18951556841400316,5.1130046318471578,4.6683679404279212,5.6001221189395709,6.5369046221623289E-2,5.9715158416404762E-2,7.1563109089421401E-2,1.9316336103849441,1.7645631030858329,2.1146661114208616,5.2446450345328202E-2,4.7919523015835262E-2,5.7405882410986056E-2,1.5497751931235888,1.4160059936805927,1.6963247639092285,94855.957132201802,86607.10113117953,103892.91266049964,2802962.0368116247,2559211.0809726906,3070001.0719970562,35835.476033120816,32736.000476280849,39231.076921866814,1058926.4177885896,967337.94424928597,1159265.296558785,28751.276376288515,26269.6033950165,31470.049544925991,849590.67020216968,776258.0576326513,929929.51458040904]
[16,0.04,9.677569201103757E-2,8.8337229535117204E-2,0.10602036910476458,107.41136538955585,98.045513722757505,117.67203486748132,3.6373048427942929E-2,3.3202328975671588E-2,1.8422063381690796E-3,40.370455781191374,36.851273447709886,2.0446652873271787,2.9126012842802505E-2,2.6587296646596131E-2,3.1907279161579719E-2,32.326969126114278,29.50924736867125,35.413897326821669,53052.67847862593,48426.692063174669,58120.633781247518,58883181.453379728,53748797.944135621,64508106.343875393,19939.796899773748,18201.6004978499,21844.061391927142,22131185.69434623,20201961.061939981,24244729.342700787,15966.953711240776,14575.223088529694,17491.650922981611,17721726.020213868,16177043.845037023,19413987.846665625,4.8762920096423433E-3,4.4522403019523898E-3,5.3408578141148641E-3,5.4121977524493241,4.941542653299468,5.9278194580114958,1.8422063381690796E-3,1.6828705584369121E-3,2.0167651321797674E-3,2.0446652873271787,1.8678184645269904,2.2384081375803575,1.4780265098724007E-3,1.3504503143968107E-3,1.6177913942199364E-3,1.6404620024752472,1.4988651503889279,1.7955870834673826,2673.1955802077068,2440.7293643751045,2927.8717260939457,2966980.4602449909,2708966.1476562973,3249645.579897875,1009.9021615781802,922.55388520204463,1105.5957327820875,1120890.6682124706,1023942.7938545699,1227100.9874405896,810.25786105670909,740.32026888407029,886.87732321510362,899305.40784762369,821681.65635366086,984345.36855292052]
[19,0.04,1.1640347978098459E-2,1.0625355084959175E-2,1.2752313762893517E-2,107.49721224620716,98.123875068703839,117.7660824040013,4.3750133109582232E-3,3.9936336793751749E-3,2.2158377148365799E-4,40.402721237624462,36.880726252611957,2.0462994541323809,3.5033273093631576E-3,3.1979661248819737E-3,3.8378628430035598E-3,32.352805951430433,29.532832173869085,35.442201331302513,6381.2681245508147,5824.8464601966343,6990.8505727262955,58930242.916745983,53791755.831651099,64559663.440632001,2398.3933331058261,2189.3200570359986,2627.4415669172085,22148873.698952965,20218107.163882446,24264106.564067297,1920.532868190033,1753.1330965791522,2103.9260916027429,17735889.833025977,16189973.09473951,19429504.17331931,5.8652885508257658E-4,5.3552318066533793E-4,6.4240763528461984E-4,5.4165233669961452,4.945492104107168,5.9325571751554973,2.2158377148365799E-4,2.0241858771796045E-4,2.4258000579309449E-4,2.0462994541323809,1.8693112892703809,2.2401971503334965,1.7777959049682503E-4,1.6243450457495523E-4,1.9459075304308144E-4,1.6417731161163192,1.5000630949568832,1.7970221784072924,321.53659788434823,293.57515850621797,352.16948614619264,2969351.7730509876,2711131.2465516296,3252242.8083871808,121.47278247582118,110.96638039099425,132.98297108757896,1121786.5225772935,1024761.16414457,1228081.7287446724,97.459219962117487,89.047005151532588,106.67514167639193,900024.16365296359,822338.37258764741,985132.09121902811]
[25,0.04,5.8407034723343157E-5,5.3314169349810147E-5,6.3986474816190293E-5,107.50645298675194,98.132310052754207,117.77620588338954,2.1952226415311046E-5,2.0038602060905295E-5,1.1118268164771423E-6,40.406194360847444,36.883896615966329,2.0464753593669207,1.7578422929469542E-5,1.604623150884268E-5,1.9257000628889744E-5,32.355587082954173,29.535370893096946,35.445248035305298,32.018883767982302,29.226962123380062,35.077546901104718,58935308.714022525,53796379.911184885,64565213.157569274,12.034265895703093,10.985212197470926,13.183546670703366,22150777.673864812,20219845.165070608,24266192.369909361,9.636535791778055,8.7965845900139268,10.556736320838336,17737414.456342742,16191364.827024179,19431174.38413899,2.9429885832886394E-6,2.6870606503453623E-6,3.2233679896173461E-6,5.4169889854623658,4.9459172314983366,5.9330671532328543,1.1118268164771423E-6,1.0156628911556239E-6,1.2171782878144309E-6,2.0464753593669207,1.8694719801409678,2.2403897235193755,8.9203335972315383E-7,8.1503729672248862E-7,9.7638566228544921E-7,1.6419142472124879,1.500192044290281,1.7971766551174959,1.6133537650929071,1.4730534266712461,1.7670584629036779,2969607.0262686992,2711364.3024598588,3252522.379655615,0.60950626539305564,0.55678895895681502,0.66726020773086792,1121882.954270592,1024849.2552851711,1228187.2978509399,0.489014937968136,0.44680550200741515,0.53525708301276986,900101.53207588871,822409.06293749285,985216.77574123151]
[36,0.04,9.0802218022237148E-11,8.2884619154294167E-11,9.9476267957359698E-11,107.50648491776494,98.132339199507541,117.77624086467166,3.4127924118700954E-11,3.1152917141125905E-11,1.7284962585573404E-12,40.406206362087197,36.883907571031337,2.0464759672004926,2.7328211385654532E-11,2.4946197299738983E-11,2.993780420186203E-11,32.355596693044006,29.535379665540699,35.445258563070311,4.9778004969785315E-5,4.5437557298113729E-5,5.4533141024644139E-5,58935326.21868439,53796395.889508598,64565232.33439637,1.8709014090086611E-5,1.7078107760479008E-5,2.0495737966665006E-5,22150784.252974723,20219851.170664884,24266199.577328846,1.4981394417450363E-5,1.3675568286884199E-5,1.6411979782033428E-5,17737419.72461823,16191369.636099972,19431180.155486334,4.5753031675468336E-12,4.1774260269734179E-12,5.0111936746235366E-12,5.416990594388535,4.9459187005092016,5.9330689154419032,1.7284962585573404E-12,1.5789954706080971E-12,1.8922804211097449E-12,2.0464759672004926,1.8694725354019077,2.2403903889483927,1.3867954090865413E-12,1.2670938468936214E-12,1.5179333140361672E-12,1.6419147348854017,1.5001924898695955,1.79717718890565,2.5081927377219531E-6,2.2900754856083871E-6,2.7471490132419246E-6,2969607.908286083,2711365.1077753208,3252523.3457030612,9.4756600909959528E-7,8.6560930002777747E-7,1.0373529001588983E-6,1121883.2874864892,1024849.5596806189,1228187.6626408061,7.6024474147404287E-7,6.946240431308476E-7,8.3213487176481423E-7,900101.79941941029,822409.30720519717,985217.06836524443]
[39,0.04,1.0382352671955989E-12,9.4770520575818748E-13,1.1374146126809091E-12,107.50648491779204,98.132339199532296,117.77624086470135,3.9021970154444067E-13,3.5620338309377273E-13,1.9763677737589907E-14,40.406206362097386,36.883907571040631,2.0464759672010087,3.1247158349165394E-13,2.8523556343817288E-13,3.423097455302001E-13,32.355596693052163,29.535379665548145,35.445258563079243,5.6916319244109578E-7,5.195343843976309E-7,6.2353355981757051E-7,58935326.218699247,53796395.889522165,64565232.334412649,2.1391942472187562E-7,1.952715931405318E-7,2.3434887877937271E-7,22150784.252980307,20219851.17066998,24266199.577334963,1.7129771028451155E-7,1.563668553879127E-7,1.8765506598126635E-7,17737419.7246227,16191369.636104055,19431180.155491233,5.2314152783091035E-14,4.7764813699181255E-14,5.7298137832574913E-14,5.416990594389901,4.9459187005104486,5.9330689154433998,1.9763677737589907E-14,1.8054281272357934E-14,2.1636390733745563E-14,2.0464759672010087,1.8694725354023789,2.2403903889489576,1.5856660040462758E-14,1.448798881068441E-14,1.7356094754177601E-14,1.6419147348858156,1.5001924898699737,1.7971771889061032,2.8678750518947442E-8,2.6184791357370144E-8,3.1410983695253623E-8,2969607.9082868318,2711365.1077760044,3252523.3457038808,1.0834497989928586E-8,9.8974025357094782E-9,1.1861123978368522E-8,1121883.2874867723,1024849.5596808773,1228187.6626411157,8.692661032851114E-9,7.9423520121923401E-9,9.5146549252567659E-9,900101.7994196373,822409.3072054045,985217.06836549286]
[44,0.04,2.7497583172488183E-16,2.5099901286079388E-16,3.0124340698113129E-16,107.50648491779231,98.132339199532552,117.77624086470165,1.0334939524588769E-16,9.4340198820248751E-17,5.2343952238452266E-18,40.406206362097478,36.883907571040716,2.0464759672010135,8.2757864499339001E-17,7.5544425018217456E-17,9.0660479333309296E-17,32.355596693052242,29.53537966554822,35.445258563079328,1.5074244458235521E-10,1.3759829199916684E-10,1.6514239559819456E-10,58935326.218699396,53796395.889522307,64565232.334412806,5.6656399174238491E-11,5.1717534967866362E-11,6.2067124757004877E-11,22150784.252980359,20219851.170670029,24266199.577335026,4.5368070076526748E-11,4.1413644356963608E-11,4.9700303462977029E-11,17737419.724622745,16191369.636104096,19431180.155491278,1.3855364123171233E-17,1.2650475079307797E-17,1.5175368824984175E-17,5.4169905943899135,4.9459187005104601,5.9330689154434149,5.2343952238452266E-18,4.7816628522659239E-18,5.7303818561341135E-18,2.0464759672010135,1.8694725354023836,2.2403903889489629,4.1996245174587228E-18,3.8371329689075076E-18,4.5967486766433692E-18,1.6419147348858198,1.5001924898699777,1.7971771889061077,7.5955455626920838E-12,6.9350223494949632E-12,8.3191754699581483E-12,2969607.9082868393,2711365.1077760109,3252523.3457038892,2.8695086655546071E-12,2.6213196374304447E-12,3.1414097885093008E-12,1121883.2874867751,1024849.5596808799,1228187.6626411187,2.3022447540884674E-12,2.1035259727821694E-12,2.5199492199053025E-12,900101.79941963963,822409.3072054066,985217.0683654953]
[50,0.04,3.8440836015918878E-21,3.5088945210257229E-21,4.2112968023402233E-21,107.50648491779231,98.132339199532552,117.77624086470165,1.4447950316471626E-21,1.3188490384081316E-21,7.3175350422673519E-23,40.406206362097478,36.883907571040716,2.0464759672010135,1.1569313122142505E-21,1.0560894882382505E-21,1.2674076108125801E-21,32.355596693052242,29.53537966554822,35.445258563079328,2.1073363271528246E-15,1.9235848276668278E-15,2.3086435301040197E-15,58935326.218699396,53796395.889522307,64565232.334412806,7.9204028086671625E-16,7.2299636967237027E-16,8.6768067935175859E-16,22150784.252980359,20219851.170670029,24266199.577335026,6.3423266373292419E-16,5.7895092145422485E-16,6.9479604930269478E-16,17737419.724622745,16191369.636104096,19431180.155491278,1.9369403371150037E-22,1.7685002896315848E-22,2.1214732248394834E-22,5.4169905943899135,4.9459187005104601,5.9330689154434149,7.3175350422673519E-23,6.6846281156545998E-23,8.0109101901232904E-23,2.0464759672010135,1.8694725354023836,2.2403903889489629,5.8709551450901279E-23,5.3642023120282224E-23,6.4261233788005841E-23,1.6419147348858198,1.5001924898699777,1.7971771889061077,1.0618355787683078E-16,9.6949631984528155E-17,1.1629969733059219E-16,2969607.9082868393,2711365.1077760109,3252523.3457038892,4.0114911687659257E-17,3.6645299950793325E-17,4.3916011738700493E-17,1121883.2874867751,1024849.5596808799,1228187.6626411187,3.2184724201132807E-17,2.9406692387369069E-17,3.5228170462537786E-17,900101.79941963963,822409.3072054066,985217.0683654953]

{"sheet":"Clearfield NPV 5%","index":102,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU18","v":19.287107043966017},{"$f":"'WTP Values '!CV18","v":17.605346617587411},{"$f":"'WTP Values '!CW18","v":21.129543641301606},{"$f":"C3","v":19.287107043966017},{"$f":"D3","v":17.605346617587411},{"$f":"E3","v":21.129543641301606},{"$f":"'WTP Values '!CC18","v":7.2490401666679203},{"$f":"'WTP Values '!CD18","v":6.6171252279933634},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"I3","v":7.2490401666679203},{"$f":"J3","v":6.6171252279933634},{"$f":"K3","v":0.3671462337596853},{"$f":"'WTP Values '!CI18","v":5.8047275693878859},{"$f":"'WTP Values '!CJ18","v":5.298768996393151},{"$f":"'WTP Values '!CK18","v":6.3590256590560577},{"$f":"O3","v":5.8047275693878859},{"$f":"P3","v":5.298768996393151},{"$f":"Q3","v":6.3590256590560577},{"$f":"'WTP Values '!BH18","v":10573240.733527046},{"$f":"'WTP Values '!BI18","v":9651295.4255196918},{"$f":"'WTP Values '!BJ18","v":11583269.123761138},{"$f":"U3","v":10573240.733527046},{"$f":"V3","v":9651295.4255196918},{"$f":"W3","v":11583269.123761138},{"$f":"'WTP Values '!AV18","v":3973942.1051829359},{"$f":"'WTP Values '!AW18","v":3627524.7417863687},{"$f":"'WTP Values '!AX18","v":4353456.3441097653},{"$f":"AA3","v":3973942.1051829359},{"$f":"AB3","v":3627524.7417863687},{"$f":"AC3","v":4353456.3441097653},{"$f":"'WTP Values '!BB18","v":3182166.296053227},{"$f":"'WTP Values '!BC18","v":2904798.5300492123},{"$f":"'WTP Values '!BD18","v":3486033.9070347957},{"$f":"AG3","v":3182166.296053227},{"$f":"AH3","v":2904798.5300492123},{"$f":"AI3","v":3486033.9070347957},{"$f":"'WTP Values '!CX18","v":0.97183046706482246},{"$f":"'WTP Values '!CY18","v":0.88731822531862137},{"$f":"'WTP Values '!CZ18","v":1.0644170475752026},{"$f":"AM3","v":0.97183046706482246},{"$f":"AN3","v":0.88731822531862137},{"$f":"AO3","v":1.0644170475752026},{"$f":"'WTP Values '!CF18","v":0.3671462337596853},{"$f":"'WTP Values '!CG18","v":0.33539108765049896},{"$f":"'WTP Values '!CH18","v":0.40193528125278666},{"$f":"AS3","v":0.3671462337596853},{"$f":"AT3","v":0.33539108765049896},{"$f":"AU3","v":0.40193528125278666},{"$f":"'WTP Values '!CL18","v":0.29456627916933115},{"$f":"'WTP Values '!CM18","v":0.26914072356473762},{"$f":"'WTP Values '!CN18","v":0.32242100414604319},{"$f":"AY3","v":0.29456627916933115},{"$f":"AZ3","v":0.26914072356473762},{"$f":"BA3","v":0.32242100414604319},{"$f":"'WTP Values '!BK18","v":532759.91350227199},{"$f":"'WTP Values '!BL18","v":486430.08939357178},{"$f":"'WTP Values '!BM18","v":583516.1104891391},{"$f":"BE3","v":532759.91350227199},{"$f":"BF3","v":486430.08939357178},{"$f":"BG3","v":583516.1104891391},{"$f":"'WTP Values '!AY18","v":201270.49147909461},{"$f":"'WTP Values '!AZ18","v":183862.24027919301},{"$f":"'WTP Values '!BA18","v":220341.9350707214},{"$f":"BK3","v":201270.49147909461},{"$f":"BL3","v":183862.24027919301},{"$f":"BM3","v":220341.9350707214},{"$f":"'WTP Values '!BE18","v":161481.977288608},{"$f":"'WTP Values '!BF18","v":147543.62356981382},{"$f":"'WTP Values '!BG18","v":176752.00778481475},{"$f":"BQ3","v":161481.977288608},{"$f":"BR3","v":147543.62356981382},{"$f":"BS3","v":176752.00778481475}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":17.493974643053075},{"$f":"D3/(1+B4)^A4","v":15.968568360623502},{"$f":"E3/(1+B4)^A4","v":19.1651189490264},{"$f":"F3+C4","v":36.781081687019096},{"$f":"G3+D4","v":33.573914978210915},{"$f":"H3+E4","v":40.294662590328002},{"$f":"I3/(1+B4)^A4","v":6.575093121694259},{"$f":"J3/(1+B4)^A4","v":6.0019276444384246},{"$f":"K3/(1+B4)^A4","v":0.33301245692488463},{"$f":"L3+I4","v":13.82413328836218},{"$f":"M3+J4","v":12.619052872431787},{"$f":"N3+K4","v":0.70015869068456993},{"$f":"O3/(1+B4)^A4","v":5.2650590198529574},{"$f":"P3/(1+B4)^A4","v":4.8061396792681643},{"$f":"Q3/(1+B4)^A4","v":5.7678237270349726},{"$f":"R3+O4","v":11.069786589240843},{"$f":"S3+P4","v":10.104908675661315},{"$f":"T3+Q4","v":12.126849386091031},{"$f":"U3/(1+B4)^A4","v":9590241.0281424448},{"$f":"V3/(1+B4)^A4","v":8754009.4562536888},{"$f":"W3/(1+B4)^A4","v":10506366.552164298},{"$f":"X3+U4","v":20163481.76166949},{"$f":"Y3+V4","v":18405304.881773382},{"$f":"Z3+W4","v":22089635.675925434},{"$f":"AA3/(1+B4)^A4","v":3604482.635086563},{"$f":"AB3/(1+B4)^A4","v":3290271.8746361621},{"$f":"AC3/(1+B4)^A4","v":3948713.2372877686},{"$f":"AD3+AA4","v":7578424.7402694989},{"$f":"AE3+AB4","v":6917796.6164225303},{"$f":"AF3+AC4","v":8302169.5813975334},{"$f":"AG3/(1+B4)^A4","v":2886318.6358759427},{"$f":"AH3/(1+B4)^A4","v":2634737.8957362468},{"$f":"AI3/(1+B4)^A4","v":3161935.5165848485},{"$f":"AJ3+AG4","v":6068484.9319291692},{"$f":"AK3+AH4","v":5539536.4257854596},{"$f":"AL3+AI4","v":6647969.4236196447},{"$f":"AM3/(1+B4)^A4","v":0.88147888169144895},{"$f":"AN3/(1+B4)^A4","v":0.80482378713707148},{"$f":"AO3/(1+B4)^A4","v":0.96545763952399322},{"$f":"AP3+AM4","v":1.8533093487562713},{"$f":"AQ3+AN4","v":1.692142012455693},{"$f":"AR3+AO4","v":2.0298746870991957},{"$f":"AS3/(1+B4)^A4","v":0.33301245692488463},{"$f":"AT3/(1+B4)^A4","v":0.30420960331111019},{"$f":"AU3/(1+B4)^A4","v":0.36456714852860467},{"$f":"AV3+AS4","v":0.70015869068456993},{"$f":"AW3+AT4","v":0.63960069096160921},{"$f":"AX3+AU4","v":0.76650242978139138},{"$f":"AY3/(1+B4)^A4","v":0.26718029856628672},{"$f":"AZ3/(1+B4)^A4","v":0.24411857012674612},{"$f":"BA3/(1+B4)^A4","v":0.29244535523450627},{"$f":"BB3+AY4","v":0.56174657773561787},{"$f":"BC3+AZ4","v":0.51325929369148371},{"$f":"BD3+BA4","v":0.61486635938054945},{"$f":"BE3/(1+B4)^A4","v":483228.94648732152},{"$f":"BF3/(1+B4)^A4","v":441206.430288954},{"$f":"BG3/(1+B4)^A4","v":529266.31336883362},{"$f":"BH3+BE4","v":1015988.8599895935},{"$f":"BI3+BF4","v":927636.51968252577},{"$f":"BJ3+BG4","v":1112782.4238579727},{"$f":"BK3/(1+B4)^A4","v":182558.26891527855},{"$f":"BL3/(1+B4)^A4","v":166768.47190856509},{"$f":"BM3/(1+B4)^A4","v":199856.63044963393},{"$f":"BN3+BK4","v":383828.76039437315},{"$f":"BO3+BL4","v":350630.71218775806},{"$f":"BP3+BM4","v":420198.56552035536},{"$f":"BQ3/(1+B4)^A4","v":146468.91364046076},{"$f":"BR3/(1+B4)^A4","v":133826.41593633906},{"$f":"BS3/(1+B4)^A4","v":160319.28143747369},{"$f":"BT3+BQ4","v":307950.89092906879},{"$f":"BU3+BR4","v":281370.03950615285},{"$f":"BV3+BS4","v":337071.28922228841}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":15.111953044425503},{"$f":"D4/(1+B5)^A5","v":13.794249744626715},{"$f":"E4/(1+B5)^A5","v":16.555550328497052},{"$f":"F4+C5","v":51.893034731444601},47.368164722837633,56.850212918825051,{"$f":"I4/(1+B5)^A5","v":5.6798126523651948},{"$f":"J4/(1+B5)^A5","v":5.1846907629313677},{"$f":"K4/(1+B5)^A5","v":0.28766868107105892},{"$f":"L4+I5","v":19.503945940727377},17.803743635363155,0.98782737175562885,{"$f":"O4/(1+B5)^A5","v":4.5481559398362652},{"$f":"P4/(1+B5)^A5","v":4.1517241587458491},{"$f":"Q4/(1+B5)^A5","v":4.9824629971147578},{"$f":"R4+O5","v":15.617942529077109},14.256632834407164,17.10931238320579,{"$f":"U4/(1+B5)^A5","v":8284410.7790886024},{"$f":"V4/(1+B5)^A5","v":7562042.5062120184},{"$f":"W4/(1+B5)^A5","v":9075794.4517130293},{"$f":"X4+U5","v":28447892.540758092},25967347.387985401,31165430.127638463,{"$f":"AA4/(1+B5)^A5","v":3113687.623441583},{"$f":"AB4/(1+B5)^A5","v":2842260.5547013599},{"$f":"AC4/(1+B5)^A5","v":3411046.9601881164},{"$f":"AD4+AA5","v":10692112.363711081},9760057.1711238902,11713216.54158565,{"$f":"AG4/(1+B5)^A5","v":2493310.5590117201},{"$f":"AH4/(1+B5)^A5","v":2275985.6566126738},{"$f":"AI4/(1+B5)^A5","v":2731398.7833580375},{"$f":"AJ4+AG5","v":8561795.4909408893},7815522.0823981334,9379368.2069776822,{"$f":"AM4/(1+B5)^A5","v":0.76145460031655232},{"$f":"AN4/(1+B5)^A5","v":0.69523704752149562},{"$f":"AO4/(1+B5)^A5","v":0.83399860881027377},{"$f":"AP4+AM5","v":2.6147639490728238},2.3873790599771887,2.8638732959094693,{"$f":"AS4/(1+B5)^A5","v":0.28766868107105892},{"$f":"AT4/(1+B5)^A5","v":0.26278769317448236},{"$f":"AU4/(1+B5)^A5","v":0.31492681008841777},{"$f":"AV4+AS5","v":0.98782737175562885},0.90238838413609157,1.0814292398698091,{"$f":"AY4/(1+B5)^A5","v":0.23080038748842388},{"$f":"AZ4/(1+B5)^A5","v":0.21087879937522608},{"$f":"BA4/(1+B5)^A5","v":0.25262529336746031},{"$f":"BB4+AY5","v":0.79254696522404178},0.72413809306670984,0.86749165274800977,{"$f":"BE4/(1+B5)^A5","v":417431.33267450292},{"$f":"BF4/(1+B5)^A5","v":381130.70319745509},{"$f":"BG4/(1+B5)^A5","v":457200.14112414088},{"$f":"BH4+BE5","v":1433420.1926640964},1308767.2228799809,1569982.5649821137,{"$f":"BK4/(1+B5)^A5","v":157700.69661183763},{"$f":"BL4/(1+B5)^A5","v":144060.87628425879},{"$f":"BM4/(1+B5)^A5","v":172643.67169820445},{"$f":"BN4+BK5","v":541529.45700621081},494691.58847201685,592842.23721855984,{"$f":"BQ4/(1+B5)^A5","v":126525.35461868977},{"$f":"BR4/(1+B5)^A5","v":115604.28976252158},{"$f":"BS4/(1+B5)^A5","v":138489.82307523911},{"$f":"BT4+BQ5","v":434476.24554775853},396974.32926867442,475561.11229752749]
[4,0.05,12.432641168587576,11.348563402801684,13.62029222679608,64.325675900032181,58.716728125639321,70.470505145621132,4.6727959254550893,4.2654579216942468,0.23666573583727679,24.176741866182468,22.069201557057401,1.2244931075929055,3.7417791474426934,3.4156337400534542,4.099084638285289,19.359721676519801,17.672266574460618,21.208397021491081,6815605.2501487359,6221311.0843420327,7466678.5561267408,35263497.790906832,32188658.472327434,38632108.683765203,2561638.5135342437,2338334.7923561563,2806276.7757780896,13253750.877245326,12098391.963480046,14519493.317363739,2051252.7673236728,1872459.0322860731,2247128.5387121928,10613048.258264562,9687981.1146842055,11626496.745689875,0.62645058412209098,0.57197323956293566,0.68613271944119891,3.2412145331949147,2.9593522995401242,3.5500060153506681,0.23666573583727679,0.2161960855194964,0.25909106603805432,1.2244931075929055,1.118584469655588,1.3405203059078634,0.18988004996965163,0.17349051012713926,0.20783545404843481,0.98242701519369335,0.89762860319384907,1.0753271067964445,343421.79044698691,313557.17273971654,376139.68757802842,1776841.9831110833,1622324.3956196974,1946122.252560142,129740.75337896257,118519.23943974685,142034.37596326999,671270.21038517333,613210.82791176368,734876.6131818298,104092.72236871655,95107.935284184336,113935.9201774891,538568.96791647514,492082.26455285877,589497.03247501655]
[5,0.05,9.7412996739013646,8.8918963779214533,10.671855354641682,74.066975573933547,67.608624503560776,81.142360500262811,3.661257878161261,3.3420978936176131,0.18543379673501847,27.83799974434373,25.411299450675013,1.4099269043279241,2.931781871167392,2.6762384104044079,3.2117400726654224,22.291503547687192,20.348504984865027,24.420137094156502,5340205.0538113415,4874560.0243222443,5850338.0253342334,40603702.844718173,37063218.496649675,44482446.709099434,2007110.8043874477,1832146.4957746391,2198791.2841748735,15260861.681632774,13930538.459254686,16718284.601538613,1607210.2172389352,1467120.6474363473,1760684.0094990344,12220258.475503497,11155101.762120552,13387180.755188908,0.49084042465910882,0.44815599971729247,0.53760293935234127,3.7320549578540234,3.4075082992574166,4.0876089547030094,0.18543379673501847,0.16939529009257812,0.20300462973902303,1.4099269043279241,1.2879797597481661,1.5435249356468865,0.14877598764156058,0.13593435431857478,0.16284451656680168,1.131203002835254,1.0335629575124239,1.2381716233632463,269079.95895066211,245680.24952543847,294715.28746465646,2045921.9420617453,1868004.6451451359,2240837.5400247984,101655.2751297483,92862.925330982238,111287.65010524077,772925.4855149216,706073.75324274588,846164.26328707056,81559.371714826091,74519.555933947238,89271.774759724372,620128.33963130123,566601.82048680598,678768.80723474093]
[9,0.05,2.2539170651394405,2.0573842976357319,2.4692266643813499,92.252584778719793,84.208519592669717,101.06518368262293,0.84713250672011298,0.77328608378336072,4.2905198783117562E-2,34.673043034159654,31.650516829471421,1.7561052043157166,0.67834820936620888,0.61922121539418118,0.74312422375910581,27.764719768061834,25.3446582190013,30.415995119685565,1235603.0206499875,1127863.2617475183,1353636.286076186,50573099.684261583,46163322.857990481,55404188.633297883,464400.17708877474,423917.38175610692,508750.71745912009,19007849.654611938,17350893.164832909,20823112.53574381,371872.19951837236,339458.63227415271,407382.57400705316,15220689.413785176,13894005.567947617,16674125.24942825,0.11356940515478255,0.1036931918144026,0.12438919649723473,4.648383624826133,4.2441512674923647,5.091236529019338,4.2905198783117562E-2,3.9194250035939682E-2,4.6970693294342281E-2,1.7561052043157166,1.6042164683886333,1.9225054605030383,3.4423408441759763E-2,3.1452144086913263E-2,3.7678548770823189E-2,1.408946431420482,1.2873328986800894,1.5421789774702521,62259.034386427222,56844.869320330552,68190.471293450013,2548255.6287490446,2326654.4307763209,2791028.7079310394,23520.738201930468,21486.386737802128,25749.45254825645,962701.3028083283,879435.51463142328,1053922.3429974299,18870.99934135122,17242.144726964219,20655.475480885452,772387.98779380391,705719.14237350924,845426.40561943944]
[16,0.05,2.6589594631201363E-2,2.4271085800288163E-2,2.9129614870896655E-2,95.340020476933844,87.026742953107615,104.44755239019619,9.9936729265625145E-3,9.1225022516419566E-3,5.0615520014425717E-4,35.833452697326841,32.709771003873442,1.8148771282745837,8.0025144601906344E-3,7.3049897704876238E-3,8.7666809821852817E-3,28.693927195348987,26.192872962599786,31.433933309216748,14576.482849486987,13305.470459906097,15968.92835212816,52265639.722126685,47708280.013194419,57258411.690866753,5478.5567075356048,5000.9787460026973,6001.762688962991,19643989.159111459,17931578.975225084,21520003.80599919,4386.9986135426107,4004.6138191306354,4805.916628521908,15730083.269364052,14358999.030023072,17232161.532694023,1.3397850756258942E-3,1.2232747952462034E-3,1.4674268022180777E-3,4.8039520089175509,4.3861911264654987,5.2616259597919237,5.0615520014425717E-4,4.6237691548118762E-4,5.5411608242372638E-4,1.8148771282745837,1.6579051016561586,1.986846335102985,4.0609501141251664E-4,3.7104282783422752E-4,4.4449609686333258E-4,1.4560999233217993,1.3304163261678266,1.593791389626483,734.47355808662417,670.60232848349949,804.44707458268294,2633538.6093316069,2404521.039763127,2884436.6236905367,277.47555750337773,253.47619141968511,303.76783415104785,994920.21977566346,908867.7588190859,1089194.172753969,222.6223096372689,203.4066141799772,243.6738815487362,798237.65099951625,729337.58600089676,873720.46015659068]
[19,0.05,1.9076098954863951E-3,1.741273760995924E-3,2.0898378613950106E-3,{"$f":"F20+C21","v":95.358349474089934},87.04347373327856,104.46763229872928,7.1697329844188707E-4,6.5447314290412921E-4,3.6312951808376507E-5,{"$f":"L20+I21","v":35.84034163283679},32.716059415567784,1.8152260360842989,5.7412217014843944E-4,5.2407985025304125E-4,6.289455564909242E-4,{"$f":"R20+O21","v":28.699443566200699},26.19790850896992,31.439976442743962,1045.7565566810138,954.57066816787346,1145.6543872649697,{"$f":"X20+U21","v":52275687.724602833},47717451.869087778,57269419.547376484,393.04657078204173,358.78382785863693,430.5827920517475,{"$f":"AD20+AA21","v":19647765.690935455},17935026.298378542,21524140.999242764,314.73522190740027,287.30189590821948,344.78954059318761,{"$f":"AJ20+AG21","v":15733107.357780091},14361759.529245427,17235474.39373754,9.6119828208658521E-5,8.7761063554255407E-5,1.0527719311404507E-4,{"$f":"AP20+AM21","v":4.8048755625550372},4.3870343661069509,5.2626375006618646,3.6312951808376507E-5,3.3172178502539966E-5,3.9753796052207676E-5,{"$f":"AV20+AS21","v":1.8152260360842989},1.6582238317942612,1.9872283037730516,2.9134361505802929E-5,2.6619622444159366E-5,3.1889359903463171E-5,{"$f":"BB20+AY21","v":1.4563798566721389},1.3306720970071526,1.5940977939853425,52.693132287735153,48.11083641907868,57.713222828462264,{"$f":"BH20+BE21","v":2634044.9037653548},2404983.3058616566,2884991.1529470664,19.906851781332787,18.185071932424119,21.793131275383701,{"$f":"BN20+BK21","v":995111.49191707466},909042.48748479539,1089403.5689424213,15.971530469357246,14.592944172296182,17.481827540480516,{"$f":"BT20+BQ21","v":798391.11116830865},729477.80022020114,873888.43179902702]
[25,0.05,2.6298694625288675E-6,2.4005551139051687E-6,2.8810926103515652E-6,95.359454973265301,87.044482837242342,104.46884340275948,9.8843384461483166E-7,9.0226987008263632E-7,5.0061767492971611E-8,35.840757133611916,32.716438696217089,1.8152470801868559,7.9149639903141891E-7,7.2250704788661777E-7,8.6707702477448321E-7,28.699776281808415,26.198212224023852,31.440340929631819,1.4417010732445905,1.3159903688800987,1.5794222365952562,52276293.762039416,47718005.062426202,57270083.47766085,0.54186192695746294,0.49462661876895919,0.59361011839298472,19647993.46950848,17935234.220987234,21524390.530828163,0.43390032251089344,0.39608018618661145,0.47533381219653476,15733289.753315523,14361926.026604118,17235674.20636889,1.3251273310522344E-7,1.209891716259644E-7,1.4513726099160718E-7,4.8049312659727397,4.3870852254485904,5.2626985109609032,5.0061767492971611E-8,4.5731834090293754E-8,5.4805384740701675E-8,1.8152470801868559,1.6582430557540793,1.9872513419156286,4.0165218169436837E-8,3.6698348197702592E-8,4.3963314505834413E-8,1.4563967406339466,1.3306875236259443,1.5941162745253941,7.2643814553695715E-2,6.6326569082404432E-2,7.9564612586577585E-2,2634075.4405194521,2405011.1870810371,2885024.5989468982,2.7443987221227359E-2,2.507030680755561E-2,3.0044450162280644E-2,995123.02834718046,909053.02610806061,1089416.1985102962,2.2018673917867361E-2,2.0118127054129679E-2,2.4100799910237062E-2,798400.36699876178,729486.25713153672,873898.56287770078]
[36,0.05,1.5645275291742276E-13,1.4281068374371391E-13,1.7139819170572164E-13,95.359455977443417,87.044483753860021,104.46884450286352,5.880261293198882E-14,5.3676658503472872E-14,2.9782091665705164E-15,35.840757511031249,32.716439040735949,1.8152470993022272,4.708666810922869E-14,4.2982443902521549E-14,5.1583011799745248E-14,28.699776584030005,26.198212499902851,31.440341260712795,8.576779380381249E-8,7.828917707045546E-8,9.3960921047657655E-8,52276294.31253238,47718005.564918332,57270084.080740675,3.2235740739813983E-8,2.9425679591802467E-8,3.5314276432912587E-8,19647993.676410712,17935234.409853343,21524390.757489704,2.5813030234325432E-8,2.3563084171239735E-8,2.827793718756288E-8,15733289.918994164,14361926.177841676,17235674.387868322,7.8832741268413182E-15,7.1977294857359769E-15,8.6343160208402041E-15,4.8049313165708334,4.387085271646578,5.262698566379493,2.9782091665705164E-15,2.7206184342355965E-15,3.2604102369157688E-15,1.8152470993022272,1.6582430732161266,1.9872513628422819,2.3894566037109159E-15,2.1832101117032854E-15,2.6154079812000397E-15,1.4563967559704614,1.3306875376386842,1.5941162913121578,4.3216307620149319E-9,3.9458134604640601E-9,4.7333538228198828E-9,2634075.4682574547,2405011.2124068895,2885024.6293275096,1.632661777692496E-9,1.4914498884499005E-9,1.7873651163123151E-9,995123.03882627492,909053.03568079916,1089416.2099823402,1.309906137595447E-9,1.196841290416907E-9,1.4337732527008168E-9,798400.37540627783,729486.2648133561,873898.57208024699]
[39,0.05,6.0090126095122774E-16,5.4850501725718262E-16,6.5830346606358086E-16,95.359455977443446,87.04448375386005,104.46884450286355,2.2584814647978088E-16,2.0616046171721539E-16,1.1438658701731515E-17,35.840757511031256,32.716439040735956,1.8152470993022276,1.8084973075393283E-16,1.6508629128068448E-16,1.9811921654385411E-16,28.699776584030012,26.198212499902858,31.440341260712803,3.2941558703615824E-10,3.0069183407275E-10,3.6088362067669733E-10,52276294.312532395,47718005.564918347,57270084.08074069,1.2381052360564738E-10,1.1301768515632066E-10,1.3563451484498791E-10,19647993.676410716,17935234.409853347,21524390.757489711,9.9142278595540046E-11,9.0500721312786206E-11,1.0860945426811901E-10,15733289.918994168,14361926.17784168,17235674.387868326,3.0277954685421272E-17,2.7644925661662355E-17,3.3162544523027583E-17,4.8049313165708343,4.3870852716465789,5.2626985663794947,1.1438658701731515E-17,1.0449308287737193E-17,1.2522532113033849E-17,1.8152470993022276,1.6582430732161271,1.9872513628422823,9.1773871624743548E-18,8.3852388953258309E-18,1.0045217642379968E-17,1.4563967559704618,1.3306875376386846,1.5941162913121583,1.6598451135155432E-11,1.5155017982474501E-11,1.817979056055357E-11,2634075.4682574556,2405011.21240689,2885024.6293275105,6.2707015544821468E-12,5.7283371618787908E-12,6.8648836926454801E-12,995123.03882627515,909053.0356807994,1089416.2099823405,5.0310667925690525E-12,4.596809114312011E-12,5.5068136507690717E-12,798400.37540627806,729486.26481335633,873898.57208024722]
[44,0.05,2.1332920291684013E-20,1.9472772938124978E-20,2.3370786985939659E-20,95.359455977443446,87.04448375386005,104.46884450286355,8.0179570587867255E-21,7.3190139260950803E-21,4.0609000211038354E-22,35.840757511031256,32.716439040735956,1.8152470993022276,6.4204439924769999E-21,5.8608176118079692E-21,7.0335373370500663E-21,28.699776584030012,26.198212499902858,31.440341260712803,1.1694760716521514E-14,1.0675023245050067E-14,1.2811924378862603E-14,52276294.312532395,47718005.564918347,57270084.08074069,4.3954642850471816E-15,4.0123018966107922E-15,4.8152341857445522E-15,19647993.676410716,17935234.409853347,21524390.757489711,3.5197035923448489E-15,3.2129149987959137E-15,3.8558029103772163E-15,15733289.918994168,14361926.17784168,17235674.387868326,1.0749140264355986E-21,9.8143744061412442E-22,1.1773214086109073E-21,4.8049313165708343,4.3870852716465789,5.2626985663794947,4.0609000211038354E-22,3.7096653858348881E-22,4.4456917762914647E-22,1.8152470993022276,1.6582430732161271,1.9872513628422823,3.2581137958184464E-22,2.9768889600521815E-22,3.5662069827958493E-22,1.4563967559704618,1.3306875376386846,1.5941162913121583,5.8927058077919894E-16,5.380264806357382E-16,6.45410566011904E-16,2634075.4682574556,2405011.21240689,2885024.6293275105,2.2261956352520342E-16,2.0336479222028165E-16,2.4371394460890298E-16,995123.03882627515,909053.0356807994,1089416.2099823405,1.7861062015099549E-16,1.6319380371489029E-16,1.9550036637807798E-16,798400.37540627806,729486.26481335633,873898.57208024722]
[50,0.05,1.9502939598571665E-26,1.7802359416164717E-26,2.1365994000153143E-26,95.359455977443446,87.04448375386005,104.46884450286355,7.330160619519883E-27,6.6911742307208116E-27,3.712547871765123E-28,35.840757511031256,32.716439040735956,1.8152470993022276,5.8696854283988212E-27,5.3580649211863155E-27,6.4301863961053362E-27,28.699776584030012,26.198212499902858,31.440341260712803,1.0691560684402813E-20,9.7592983386675901E-21,1.1712891806933217E-20,52276294.312532395,47718005.564918347,57270084.08074069,4.0184125420639769E-21,3.6681185918713083E-21,4.4021737386869541E-21,19647993.676410716,17935234.409853347,21524390.757489711,3.2177763582202222E-21,2.9373047055957093E-21,3.5250444025892644E-21,15733289.918994168,14361926.17784168,17235674.387868326,9.8270574513903316E-28,8.9724776834869317E-28,1.0763284166581997E-27,4.8049313165708343,4.3870852716465789,5.2626985663794947,3.712547871765123E-28,3.3914428480311276E-28,4.064331418360857E-28,1.8152470993022276,1.6582430732161271,1.9872513628422823,2.9786262591479519E-28,2.7215254538866238E-28,3.26029059455983E-28,1.4563967559704618,1.3306875376386846,1.5941162913121583,5.3872176837561066E-22,4.9187348993008245E-22,5.9004595306705045E-22,2634075.4682574556,2405011.21240689,2885024.6293275105,2.0352281082608845E-22,1.8591975242575368E-22,2.2280767358840876E-22,995123.03882627515,909053.0356807994,1089416.2099823405,1.6328904288955696E-22,1.4919471189105627E-22,1.7872995280709887E-22,798400.37540627806,729486.26481335633,873898.57208024722]

{"sheet":"Clinton","index":103,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Clinton"]
[null,"Number of households",{"$f":"'WTP Values '!C19","v":14710},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA19","v":0.8114002288394554}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU19","v":0.21742482690000001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV19","v":354.46391917400001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW19","v":1019.355824426}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!X3:X52), \"NULL\")))))","v":32650419.829123352},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!Y3:Y52), \"NULL\")))))","v":29803349.810032707},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!Z3:Z52), \"NULL\")))))","v":35769500.238004759},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AD3:AD52), \"NULL\")))))","v":12271350.167262487},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AE3:AE52), \"NULL\")))))","v":11201540.506971737},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AF3:AF52), \"NULL\")))))","v":13443369.938560814},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":9826179.9798148889},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AK3:AK52), \"NULL\")))))","v":8969609.995519178},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!AL3:AL52), \"NULL\")))))","v":10764587.057595834}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BH3:BH52), \"NULL\")))))","v":1644294.3337494095},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BI3:BI52), \"NULL\")))))","v":1501222.6655452352},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1801035.1354751606},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BN3:BN52), \"NULL\")))))","v":620546.93421342701},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BO3:BO52), \"NULL\")))))","v":566786.5940277559},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BP3:BP52), \"NULL\")))))","v":679443.5622287381},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BT3:BT52), \"NULL\")))))","v":497671.63595399848},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BU3:BU52), \"NULL\")))))","v":454627.0688147773},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!BV3:BV52), \"NULL\")))))","v":544828.70099717123}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!F3:F52), \"NULL\")))))","v":70.369067946968741},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!G3:G52), \"NULL\")))))","v":64.232985634040432},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!H3:H52), \"NULL\")))))","v":77.091394409333489},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!L3:L52), \"NULL\")))))","v":26.447545796973152},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!M3:M52), \"NULL\")))))","v":24.141863080814804},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!N3:N52), \"NULL\")))))","v":1.3374195372213145},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!R3:R52), \"NULL\")))))","v":21.17764887182167},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!S3:S52), \"NULL\")))))","v":19.331546073092134},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Clinton NPV 1%'!A3:A52,'Clinton NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Clinton NPV 2%'!A3:A52,'Clinton NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Clinton NPV 3%'!A3:A52,'Clinton NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Clinton NPV 4%'!A3:A52,'Clinton NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Clinton NPV 5%'!A3:A52,'Clinton NPV 5%'!T3:T52), \"NULL\")))))","v":23.200129187967011}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Clinton NPV 1%","index":104,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU19","v":13.375071820561407},{"$f":"'WTP Values '!CV19","v":12.208784643159225},{"$f":"'WTP Values '!CW19","v":14.652786615691957},{"$f":"C3","v":13.375071820561407},{"$f":"D3","v":12.208784643159225},{"$f":"E3","v":14.652786615691957},{"$f":"'WTP Values '!CC19","v":5.0268937024813996},{"$f":"'WTP Values '!CD19","v":4.5886518325267565},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"I3","v":5.0268937024813996},{"$f":"J3","v":4.5886518325267565},{"$f":"K3","v":0.25420377001494221},{"$f":"'WTP Values '!CI19","v":4.0252426657790856},{"$f":"'WTP Values '!CJ19","v":3.674353301438563},{"$f":"'WTP Values '!CK19","v":4.4096561626936914},{"$f":"O3","v":4.0252426657790856},{"$f":"P3","v":3.674353301438563},{"$f":"Q3","v":4.4096561626936914},{"$f":"'WTP Values '!BH19","v":6205876.0038588634},{"$f":"'WTP Values '!BI19","v":5664732.4717006423},{"$f":"'WTP Values '!BJ19","v":6798720.6400040239},{"$f":"U3","v":6205876.0038588634},{"$f":"V3","v":5664732.4717006423},{"$f":"W3","v":6798720.6400040239},{"$f":"'WTP Values '!AV19","v":2332419.5503922994},{"$f":"'WTP Values '!AW19","v":2129080.4774419158},{"$f":"'WTP Values '!AX19","v":2555185.7326592957},{"$f":"AA3","v":2332419.5503922994},{"$f":"AB3","v":2129080.4774419158},{"$f":"AC3","v":2555185.7326592957},{"$f":"'WTP Values '!BB19","v":1867665.2510280716},{"$f":"'WTP Values '!BC19","v":1704856.7132210024},{"$f":"'WTP Values '!BD19","v":2046028.5920304297},{"$f":"AG3","v":1867665.2510280716},{"$f":"AH3","v":1704856.7132210024},{"$f":"AI3","v":2046028.5920304297},{"$f":"'WTP Values '!CX19","v":0.67357647843853186},{"$f":"'WTP Values '!CY19","v":0.61496792615242968},{"$f":"'WTP Values '!CZ19","v":0.7377845189864316},{"$f":"AM3","v":0.67357647843853186},{"$f":"AN3","v":0.61496792615242968},{"$f":"AO3","v":0.7377845189864316},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"'WTP Values '!CG19","v":0.23218113095411785},{"$f":"'WTP Values '!CH19","v":0.27833046222338431},{"$f":"AS3","v":0.25420377001494221},{"$f":"AT3","v":0.23218113095411785},{"$f":"AU3","v":0.27833046222338431},{"$f":"'WTP Values '!CL19","v":0.20386855387395919},{"$f":"'WTP Values '!CM19","v":0.18623557457430165},{"$f":"'WTP Values '!CN19","v":0.22318619619219748},{"$f":"AY3","v":0.20386855387395919},{"$f":"AZ3","v":0.18623557457430165},{"$f":"BA3","v":0.22318619619219748},{"$f":"'WTP Values '!BK19","v":312531.56322341034},{"$f":"'WTP Values '!BL19","v":285337.88433085376},{"$f":"'WTP Values '!BM19","v":342323.33880688401},{"$f":"BE3","v":312531.56322341034},{"$f":"BF3","v":285337.88433085376},{"$f":"BG3","v":342323.33880688401},{"$f":"'WTP Values '!AY19","v":117947.5592797206},{"$f":"'WTP Values '!AZ19","v":107729.31379119071},{"$f":"'WTP Values '!BA19","v":129142.06068035493},{"$f":"BK3","v":117947.5592797206},{"$f":"BL3","v":107729.31379119071},{"$f":"BM3","v":129142.06068035493},{"$f":"'WTP Values '!BE19","v":94592.611045486425},{"$f":"'WTP Values '!BF19","v":86411.116053881095},{"$f":"'WTP Values '!BG19","v":103555.7698622928},{"$f":"BQ3","v":94592.611045486425},{"$f":"BR3","v":86411.116053881095},{"$f":"BS3","v":103555.7698622928}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":13.111530066230181},{"$f":"D3/(1+B4)^A4","v":11.968223353748872},{"$f":"E3/(1+B4)^A4","v":14.364068832165431},{"$f":"F3+C4","v":26.48660188679159},{"$f":"G3+D4","v":24.177007996908095},{"$f":"H3+E4","v":29.016855447857388},{"$f":"I3/(1+B4)^A4","v":4.9278440373310453},{"$f":"J3/(1+B4)^A4","v":4.4982372635298074},{"$f":"K3/(1+B4)^A4","v":0.24919495148999335},{"$f":"L3+I4","v":9.9547377398124439},{"$f":"M3+J4","v":9.0868890960565629},{"$f":"N3+K4","v":0.50339872150493559},{"$f":"O3/(1+B4)^A4","v":3.9459294831674203},{"$f":"P3/(1+B4)^A4","v":3.6019540255255005},{"$f":"Q3/(1+B4)^A4","v":4.3227685155315081},{"$f":"R3+O4","v":7.9711721489465059},{"$f":"S3+P4","v":7.2763073269640639},{"$f":"T3+Q4","v":8.7324246782252004},{"$f":"U3/(1+B4)^A4","v":6083595.729692053},{"$f":"V3/(1+B4)^A4","v":5553114.8629552415},{"$f":"W3/(1+B4)^A4","v":6664758.9844172373},{"$f":"X3+U4","v":12289471.733550917},{"$f":"Y3+V4","v":11217847.334655885},{"$f":"Z3+W4","v":13463479.624421261},{"$f":"AA3/(1+B4)^A4","v":2286461.670809038},{"$f":"AB3/(1+B4)^A4","v":2087129.1809057109},{"$f":"AC3/(1+B4)^A4","v":2504838.4792268365},{"$f":"AD3+AA4","v":4618881.2212013379},{"$f":"AE3+AB4","v":4216209.6583476271},{"$f":"AF3+AC4","v":5060024.2118861321},{"$f":"AG3/(1+B4)^A4","v":1830864.8671974037},{"$f":"AH3/(1+B4)^A4","v":1671264.3007754164},{"$f":"AI3/(1+B4)^A4","v":2005713.7457410349},{"$f":"AJ3+AG4","v":3698530.1182254753},{"$f":"AK3+AH4","v":3376121.0139964186},{"$f":"AL3+AI4","v":4051742.3377714646},{"$f":"AM3/(1+B4)^A4","v":0.66030436078671884},{"$f":"AN3/(1+B4)^A4","v":0.60285062851919391},{"$f":"AO3/(1+B4)^A4","v":0.72324724927598427},{"$f":"AP3+AM4","v":1.3338808392252508},{"$f":"AQ3+AN4","v":1.2178185546716236},{"$f":"AR3+AO4","v":1.4610317682624159},{"$f":"AS3/(1+B4)^A4","v":0.24919495148999335},{"$f":"AT3/(1+B4)^A4","v":0.22760624542115268},{"$f":"AU3/(1+B4)^A4","v":0.27284625254718586},{"$f":"AV3+AS4","v":0.50339872150493559},{"$f":"AW3+AT4","v":0.45978737637527056},{"$f":"AX3+AU4","v":0.55117671477057018},{"$f":"AY3/(1+B4)^A4","v":0.19985153796094421},{"$f":"AZ3/(1+B4)^A4","v":0.18256599801421591},{"$f":"BA3/(1+B4)^A4","v":0.21878854640936915},{"$f":"BB3+AY4","v":0.40372009183490343},{"$f":"BC3+AZ4","v":0.36880157258851753},{"$f":"BD3+BA4","v":0.44197474260156666},{"$f":"BE3/(1+B4)^A4","v":306373.45674287848},{"$f":"BF3/(1+B4)^A4","v":279715.60075566487},{"$f":"BG3/(1+B4)^A4","v":335578.2166521753},{"$f":"BH3+BE4","v":618905.01996628882},{"$f":"BI3+BF4","v":565053.48508651857},{"$f":"BJ3+BG4","v":677901.55545905931},{"$f":"BK3/(1+B4)^A4","v":115623.52639909872},{"$f":"BL3/(1+B4)^A4","v":105606.62071482277},{"$f":"BM3/(1+B4)^A4","v":126597.45189722079},{"$f":"BN3+BK4","v":233571.08567881933},{"$f":"BO3+BL4","v":213335.93450601347},{"$f":"BP3+BM4","v":255739.51257757572},{"$f":"BQ3/(1+B4)^A4","v":92728.762910975813},{"$f":"BR3/(1+B4)^A4","v":84708.475692462598},{"$f":"BS3/(1+B4)^A4","v":101515.31208929791},{"$f":"BT3+BQ4","v":187321.37395646225},{"$f":"BU3+BR4","v":171119.59174634371},{"$f":"BV3+BS4","v":205071.08195159072}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":12.72592190654011},{"$f":"D4/(1+B5)^A5","v":11.616239675346208},{"$f":"E4/(1+B5)^A5","v":13.941623692654314},{"$f":"F4+C5","v":39.212523793331698},35.793247672254303,42.958479140511699,{"$f":"I4/(1+B5)^A5","v":4.7829168731575002},{"$f":"J4/(1+B5)^A5","v":4.365944771023039},{"$f":"K4/(1+B5)^A5","v":0.24186616482949486},{"$f":"L4+I5","v":14.737654612969944},13.452833867079601,0.74526488633443044,{"$f":"O4/(1+B5)^A5","v":3.8298802807795203},{"$f":"P4/(1+B5)^A5","v":3.4960210904633704},{"$f":"Q4/(1+B5)^A5","v":4.1956365329466907},{"$f":"R4+O5","v":11.801052429726026},10.772328417427435,12.92806121117189,{"$f":"U4/(1+B5)^A5","v":5904678.0792137962},{"$f":"V4/(1+B5)^A5","v":5389798.5762949297},{"$f":"W4/(1+B5)^A5","v":6468749.4085876243},{"$f":"X4+U5","v":18194149.812764712},16607645.910950813,19932229.033008885,{"$f":"AA4/(1+B5)^A5","v":2219217.1713014334},{"$f":"AB4/(1+B5)^A5","v":2025747.0204393775},{"$f":"AC4/(1+B5)^A5","v":2431171.5500876312},{"$f":"AD4+AA5","v":6838098.3925027717},6241956.6787870042,7491195.7619737629,{"$f":"AG4/(1+B5)^A5","v":1777019.4022886553},{"$f":"AH4/(1+B5)^A5","v":1622112.6649158029},{"$f":"AI4/(1+B5)^A5","v":1946726.0011793009},{"$f":"AJ4+AG5","v":5475549.5205141306},4998233.6789122215,5998468.3389507653,{"$f":"AM4/(1+B5)^A5","v":0.6408849072132502},{"$f":"AN4/(1+B5)^A5","v":0.58512088071271795},{"$f":"AO4/(1+B5)^A5","v":0.7019766546630396},{"$f":"AP4+AM5","v":1.9747657464385009},1.8029394353843415,2.1630084229254556,{"$f":"AS4/(1+B5)^A5","v":0.24186616482949486},{"$f":"AT4/(1+B5)^A5","v":0.22091237941257236},{"$f":"AU4/(1+B5)^A5","v":0.26482188462127659},{"$f":"AV4+AS5","v":0.74526488633443044},0.68069975578784292,0.81599859939184682,{"$f":"AY4/(1+B5)^A5","v":0.19397393379308012},{"$f":"AZ4/(1+B5)^A5","v":0.17719675901917589},{"$f":"BA4/(1+B5)^A5","v":0.21235400762434392},{"$f":"BB4+AY5","v":0.59769402562798357},0.5459983316076934,0.65432875022591053,{"$f":"BE4/(1+B5)^A5","v":297363.05870117422},{"$f":"BF4/(1+B5)^A5","v":271489.20631511073},{"$f":"BG4/(1+B5)^A5","v":325708.91094172996},{"$f":"BH4+BE5","v":916268.07866746304},836542.69140162924,1003610.4664007893,{"$f":"BK4/(1+B5)^A5","v":112223.05559161713},{"$f":"BL4/(1+B5)^A5","v":102500.74562173848},{"$f":"BM4/(1+B5)^A5","v":122874.23956418638},{"$f":"BN4+BK5","v":345794.14127043646},315836.68012775196,378613.75214176212,{"$f":"BQ4/(1+B5)^A5","v":90001.623710911488},{"$f":"BR4/(1+B5)^A5","v":82217.211953072547},{"$f":"BS4/(1+B5)^A5","v":98529.761777672655},{"$f":"BT4+BQ5","v":277322.99766737374},253336.80369941625,303600.8437292634]
[4,0.01,12.229360817608333,11.162978004809156,13.397626338816735,51.441884610940029,46.956225677063458,56.356105479328434,4.5962891043995686,4.1955871100506705,0.23242863039658559,19.333943717369515,17.648420977130272,0.97769351673101601,3.6804396715514485,3.3596075518326804,4.0319242407557994,15.481492101277475,14.131935969260116,16.95998545192769,5674279.5746230073,5179490.4925408941,6216341.0350375492,23868429.387387719,21787136.403491706,26148570.068046436,2132624.0817594323,1946703.0695368717,2336308.0737000341,8970722.474262204,8188659.7483238764,9827503.8356737979,1707680.7173640002,1558818.3875207275,1870765.42322694,7183230.2378781307,6557052.0664329492,7869233.7621777058,0.61587779890762695,0.56228966551139659,0.67458576741698273,2.5906435453461278,2.3652291008957382,2.8375941903424384,0.23242863039658559,0.21229245446841238,0.25448862590994298,0.97769351673101601,0.8929922102562553,1.0704872253017899,0.18640513771716113,0.17028260252348623,0.20406802739914862,0.78409916334514473,0.71628093413117966,0.85839677762505917,285760.05458711833,260895.7910080615,312999.86143790657,1202028.1332545814,1097438.4824096907,1316610.3278386958,107844.15062134647,98501.201837323766,118079.72906445593,453638.29189178295,414337.88196507574,496693.48120621801,86489.79135772452,79009.124665080381,94685.164414917686,363812.78902509826,332345.92836449662,398286.00814418111]
[5,0.01,11.635817199316746,10.621190543084758,12.747381756760554,63.077701810256777,57.577416220148216,69.103487236088995,4.3732113731569431,3.9919571745783737,0.2211478666397822,23.707155090526456,21.640378151708646,1.1988413833707983,3.501812062787856,3.1965513093933073,3.8362375701090357,18.983304164065331,17.328487278653423,20.796223022036724,5398882.3171416102,4928107.48293804,5914635.1973000504,29267311.70452933,26715243.886429746,32063205.265346486,2029118.6383579497,1852221.1746230684,2222916.9678042019,10999841.112620154,10040880.922946945,12050420.803477999,1624799.6079595245,1483162.2089364524,1779969.109761551,8808029.8458376545,8040214.275369402,9649202.8719392568,0.58598659341937631,0.53499932322996979,0.64184521104512582,3.1766301387655043,2.9002284241257081,3.4794394013875642,0.2211478666397822,0.20198898616451241,0.24213719543950057,1.1988413833707983,1.0949811964207676,1.3126244207412905,0.17735809253148943,0.16201805349747553,0.19416372600788381,0.96145725587663411,0.87829898762865521,1.0525605036329431,271890.88682827464,248233.39318519188,297808.6283838349,1473919.0200828561,1345671.8755948825,1614418.9562225307,102610.00892530521,93720.513736240406,112348.81060673116,556248.30081708822,508058.39570131613,609042.29181294912,82292.068805141607,75174.471126668039,90089.685066197722,446104.85783023987,407520.39949116466,488375.69321037881]
[9,0.01,8.6328794473546839,7.8801046780984532,9.457574667122147,102.33765790595857,93.413960165688721,112.11392986619119,3.2445857420724349,2.9617245146444309,0.164074670479785,38.46263668381301,35.109484852617584,1.9450077579547669,2.5980746231657141,2.3715946743213348,2.8461925713398823,30.79863139768009,28.113846133535439,33.739922290877615,4005554.5215230123,3656275.8829099503,4388203.4032272752,47483469.547683358,43342978.758923948,52019544.74631802,1505449.6207067664,1374205.3382634411,1649233.0427518,17846211.014304508,16290388.005225692,19550678.075095166,1205476.0659567057,1100392.0336057288,1320599.8754852396,14290202.707452403,13044493.923993342,15654927.085709762,0.43475688317384087,0.3969282589049159,0.47619967174629219,5.1537846038309629,4.7053487333784298,5.6450642452831659,0.164074670479785,0.14986025797603808,0.17964713454526537,1.9450077579547669,1.7765043411036978,2.1296100693856643,0.13158603350412137,0.1202049069850374,0.14405451812818887,1.559874264903947,1.4249577704252308,1.7076807438250119,201722.08007536223,184170.04336415595,220951.04651271616,2391295.4360965323,2183226.4668194656,2619243.4111784818,76128.717216025296,69533.397007699707,83354.157375258976,902460.72203178413,824277.11859148589,988114.02319796814,61054.371798649438,55773.66296140146,66839.602006836503,723763.31129099394,661163.64477383299,792343.77897423995]
[16,0.01,3.4906850185879832,3.1863022659458231,3.8241486405577692,141.17244724510269,128.86241128915827,154.65858974435719,1.3119408084456601,1.1975665194330991,6.634321696094625E-2,53.058323390035206,48.432727498156844,2.6830935036006665,1.0505255192735434,0.9589488710343631,1.1508514429489576,42.486004225402539,38.782404652944258,46.543447418347164,1619636.7903298119,1478406.7733285872,1774359.9886427233,65502355.016710497,59790643.126820378,71759766.509042352,608725.10374859243,555656.77894525835,666863.60091105523,24618437.967937734,22472215.881501775,26969711.10770024,487431.48440360342,444940.99676766508,533981.53293082677,19713006.22976429,17994579.590791967,21595612.146646671,0.17579294927927677,0.1604970317566716,0.19255024585460348,7.1095274211330795,6.4909204434118726,7.7872363963495808,6.634321696094625E-2,6.0595651843485573E-2,7.2639907114835617E-2,2.6830935036006665,2.4506469124554324,2.9377481498478031,5.320651106149768E-2,4.860457863824412E-2,5.8248114242353363E-2,2.1518107007442473,1.9656964971458688,2.3557063416542925,81565.860745714468,74468.73492956649,89341.049253225749,3298737.0993970805,3011710.7379417317,3613186.0925180274,30782.47232465756,28115.669714429143,33704.062492845245,1244923.826465559,1137071.3422680984,1363080.5870137007,24687.195304476507,22551.952789146922,27026.439879817968,998414.85501906858,912060.05367042066,1093020.0341306943]
[19,0.01,2.0396538891499758,1.8617989804685011,2.234501138276979,{"$f":"F20+C21","v":148.62368109860793},135.66390818306016,162.82163672786487,0.76658454086561623,0.69975411584560143,3.8765227963149712E-2,{"$f":"L20+I21","v":55.858798859357165},50.989059033058247,2.824710069271152,0.61383609510099191,0.56032663614330003,0.67245787257946998,{"$f":"R20+O21","v":44.728461299443723},40.829381751588997,49.000060715276888,946375.41365530668,863852.82800024562,1036782.2454090088,{"$f":"X20+U21","v":68959639.881493226},62946457.684712939,75547324.29362525,355686.21020589076,324677.67907248618,389657.310782224,{"$f":"AD20+AA21","v":25917825.645822447},23658323.645496301,28393201.514975332,284812.72803586151,259984.9684708986,312012.54326212266,{"$f":"AJ20+AG21","v":20753479.935788214},18944352.887515452,22735451.821132764,0.102718168718546,9.3780559768736213E-2,0.11250968097172845,{"$f":"AP20+AM21","v":7.48477593765696},6.8335182172139248,8.1982551226948601,3.8765227963149712E-2,3.5406848882096595E-2,4.2444468138863975E-2,{"$f":"AV20+AS21","v":2.824710069271152},2.5799946966258984,3.0928056620917701,3.1089275210108628E-2,2.8400304617026768E-2,3.4035151300510734E-2,{"$f":"BB20+AY21","v":2.2653855877183524},2.0694480759494875,2.4800430602164929,47660.022089062229,43513.076662703337,52203.168604365565,{"$f":"BH20+BE21","v":3472847.997298894},3170672.075266676,3803893.9470389709,17986.609808763747,16428.361417235152,19693.733974168059,{"$f":"BN20+BK21","v":1310632.2472078169},1197087.1927027702,1435025.4488703378,14425.058017795302,13177.407290938236,15791.909873623363,{"$f":"BT20+BQ21","v":1051112.2666793221},960199.5658837331,1150710.8090645163]
[25,0.01,0.53231783496035701,0.48590047933447167,0.58316992626614872,154.82312993383613,141.32277392606358,169.61331621461366,0.20006660212224811,0.18262490412369178,1.0117119542124051E-2,58.188802819467213,53.115934510070204,2.942535475150998,0.16020164151519606,0.14623650777668251,0.17550101060662365,46.594192286959832,42.532472815354524,51.043970320273743,246989.21416841561,225452.1071303486,270583.98639950831,71836111.221598417,65572104.828497007,78698583.69007352,92828.550152183278,84735.807434391201,101694.47726178249,26998920.077234335,24645168.849997815,29577549.788139328,74331.677331974453,67852.019538639128,81430.40463545789,21619157.168809317,19734567.108927034,23683801.836884249,2.680783905260338E-2,2.4475262593825948E-2,2.9363270947852068E-2,7.7969838248903907,7.1185605889212313,8.5402239314042436,1.0117119542124051E-2,9.2406350116298209E-3,1.1077343811081563E-2,2.942535475150998,2.6876124396306644,3.2218139756910054,8.1138156617487009E-3,7.412036300065955E-3,8.8826433490568901E-3,2.3598802331161162,2.155769699591001,2.5834915816588735,12438.522000017092,11356.233959481895,13624.212341794553,3617708.784709312,3302928.3830004423,3962563.4519589595,4694.2244674992608,4287.5459547763749,5139.7572339017233,1365301.8496446866,1247020.5596306422,1494883.788952895,3764.7150303576423,3439.0976610381585,4121.4420341284467,1094956.6706746435,1000251.7839172446,1198709.7062268495]
[36,0.01,1.7888855553089375E-2,1.632897287508427E-2,1.9597770145457986E-2,156.39467967266546,142.75728677016548,171.33499541663582,6.7233564447992519E-3,6.1372178719294934E-3,3.3999178351007756E-4,58.779454861657591,53.655093827173872,2.9724040152034172,5.3836708752141903E-3,4.9143642996671809E-3,5.8978152186031935E-3,47.067151919999347,42.964203504259359,51.562097929888154,8300.2185635183305,7576.4513486473543,9093.1348337039726,72565291.815461025,66237701.915067688,79497422.58899793,3119.5583086161073,2847.5969051104748,3417.5030307193051,27272975.677416205,24895332.431409534,29877780.06164322,2497.9599620395311,2280.2072310849921,2736.5168898799143,21838604.875472222,19934885.070456419,23924206.953401063,9.0089328030537271E-4,8.2250566937606083E-4,9.8677007993066743E-4,7.8761279934580957,7.1908183454924952,8.6269124429637127,3.3999178351007756E-4,3.105370026803194E-4,3.7226068775829044E-4,2.9724040152034172,2.7148933545003042,3.2545173638360314,2.7266957224573589E-4,2.4908586190054921E-4,2.9850648121290625E-4,2.3838344650555365,2.1776520844117728,2.6097156059513607,418.00388553353844,381.63295607668101,457.84971045565436,3654430.7480115672,3336455.1321360185,4002785.9016709775,157.75218848176658,144.08551663112928,172.72458049815566,1379160.5009079007,1259678.58324533,1510057.7763868985,126.51547431550509,115.57291011273522,138.50349617619955,1106071.1525389717,1010404.9530880946,1210877.3450451451]
[39,0.01,5.7536832036317806E-3,5.2519702384038764E-3,6.3033300581984194E-3,156.4212941654956,142.78158051719797,171.36415238039322,2.1624671815179517E-3,1.9739444640242093E-3,1.0935327910437023E-4,58.789457665993716,53.664224592446409,2.972909844592988,1.7315773273853734E-3,1.5806318768468984E-3,1.8969441762606619E-3,47.075161581069217,42.971514945342335,51.57087251920624,2669.6413302493575,2436.8524156548006,2924.6710056869015,72577640.627087995,66248973.92794174,79510951.077229992,1003.3593367539216,915.88701328735715,1099.1888065647981,27277616.860972717,24899568.999097683,29882864.518255781,803.4315126687593,733.39459907639082,880.15978546137899,21842321.263997041,19938277.493119951,23928278.25963578,2.8975886801560019E-4,2.6454666374471739E-4,3.1737985797324894E-4,7.8774683149603995,7.1920420443018127,8.6283805293451685,1.0935327910437023E-4,9.9879588782265358E-5,1.1973209019273417E-4,2.972909844592988,2.7153553619667297,3.2550712019156047,8.770009536472636E-5,8.0114747174635814E-5,9.6010151238172035E-5,2.3842401345157205,2.1780226667481313,2.6101597147754503,134.44470654422562,122.74654031467847,147.26052099970306,3655052.6414234452,3337022.9139900953,4003467.0764839803,50.738635264285797,46.342954386702814,55.554281531160093,1379395.1997949718,1259892.949275506,1510314.7507414408,40.691812699159357,37.172300359686844,44.54758087951879,1106259.3783969134,1010576.8989332845,1211083.4063158056]
[44,0.01,7.1196304481147747E-4,6.4988088322851358E-4,7.7997656489915039E-4,156.43123562030141,142.79065509133051,171.3750435380538,2.6758454790952116E-4,2.4425667197115574E-4,1.3531418188287394E-5,58.793194067354939,53.667635256360946,2.9730987897683838,2.142660662223537E-4,1.9558801622162058E-4,2.3472862578104029E-4,47.078153472894634,42.974246027296658,51.574150138798778,330.3424785082301,301.53708575937571,361.89995183717298,72582253.345184073,66253184.423601866,79516004.446280017,124.15608283480728,113.33222278761528,136.01405948985766,27279350.507255856,24901151.507036958,29884763.74271024,99.416934477046041,90.75053897252009,108.91132142662255,21843709.466612663,19939544.683023099,23929799.03657455,3.5854877411967469E-5,3.2735109241940957E-5,3.9272709679573387E-5,7.8779689724677757,7.1924991391067525,8.6289289115557715,1.3531418188287394E-5,1.235913998515842E-5,1.4815696394520664E-5,2.9730987897683838,2.7155279381032256,3.2552780800354681,1.0852044632334865E-5,9.9134306346154099E-6,1.1880334246625301E-5,2.3843916664134071,2.1781610923635375,2.6103256051357033,16.636241385273571,15.188705649861156,18.222075356059669,3655284.9406180112,3337235.0006031259,4003721.5193794938,6.2784188794993243,5.734495581871788,6.8743088611956935,1379482.8681339361,1259973.022572957,1510410.7397557059,5.0352210649875593,4.5997152102542369,5.5123353510231787,1106329.6874150846,1010641.1267906368,1211160.37749172]
[50,0.01,4.1770139305199478E-5,3.812784276103691E-5,4.5760422550099269E-5,156.4323811594449,142.7917007410953,171.37629851005354,1.5698910109946957E-5,1.4330287630534489E-5,7.9387438272352693E-7,58.793624607361281,53.668028262122753,2.9731205616416778,1.2570769648380672E-5,1.1474947672555103E-5,1.377128696390174E-5,47.078498224167575,42.974560725833626,51.574527814060012,19.380853326969188,17.690870572064778,21.23229781791057,72582784.861872539,66253669.592793539,79516586.738526613,7.2841096365767202,6.6490849042032734,7.9798049263377369,27279550.27275468,24901333.857087806,29884982.587537013,5.8326892563668054,5.324240748911115,6.3897151699888948,21843869.42714826,19939690.699442692,23929974.273453448,2.1035687669228696E-6,1.9205351782954701E-6,2.3040894694791487E-6,7.8780266624923634,7.1925518094655256,8.6289921008273769,7.9387438272352693E-7,7.2509802669494679E-7,8.6922166369820174E-7,2.9731205616416778,2.7155478237963613,3.2553019182954479,6.3667829298485241E-7,5.8161077547215171E-7,6.9700698665514652E-7,2.384409127210009,2.1781770429426039,2.6103447204367245,0.97603116515943,0.89110573292236572,1.0690704125717629,3655311.7081108554,3337259.439030075,4003750.8384582698,0.36834837583813523,0.33643695560527503,0.40330862795714922,1379492.9700270586,1259982.2493006713,1510421.8004279451,0.29541123917842799,0.26986055877020859,0.32340304344052384,1106337.7890193295,1010648.527671709,1211169.2467665551]

{"sheet":"Clinton NPV 2%","index":105,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU19","v":13.375071820561407},{"$f":"'WTP Values '!CV19","v":12.208784643159225},{"$f":"'WTP Values '!CW19","v":14.652786615691957},{"$f":"C3","v":13.375071820561407},{"$f":"D3","v":12.208784643159225},{"$f":"E3","v":14.652786615691957},{"$f":"'WTP Values '!CC19","v":5.0268937024813996},{"$f":"'WTP Values '!CD19","v":4.5886518325267565},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"I3","v":5.0268937024813996},{"$f":"J3","v":4.5886518325267565},{"$f":"K3","v":0.25420377001494221},{"$f":"'WTP Values '!CI19","v":4.0252426657790856},{"$f":"'WTP Values '!CJ19","v":3.674353301438563},{"$f":"'WTP Values '!CK19","v":4.4096561626936914},{"$f":"O3","v":4.0252426657790856},{"$f":"P3","v":3.674353301438563},{"$f":"Q3","v":4.4096561626936914},{"$f":"'WTP Values '!BH19","v":6205876.0038588634},{"$f":"'WTP Values '!BI19","v":5664732.4717006423},{"$f":"'WTP Values '!BJ19","v":6798720.6400040239},{"$f":"U3","v":6205876.0038588634},{"$f":"V3","v":5664732.4717006423},{"$f":"W3","v":6798720.6400040239},{"$f":"'WTP Values '!AV19","v":2332419.5503922994},{"$f":"'WTP Values '!AW19","v":2129080.4774419158},{"$f":"'WTP Values '!AX19","v":2555185.7326592957},{"$f":"AA3","v":2332419.5503922994},{"$f":"AB3","v":2129080.4774419158},{"$f":"AC3","v":2555185.7326592957},{"$f":"'WTP Values '!BB19","v":1867665.2510280716},{"$f":"'WTP Values '!BC19","v":1704856.7132210024},{"$f":"'WTP Values '!BD19","v":2046028.5920304297},{"$f":"AG3","v":1867665.2510280716},{"$f":"AH3","v":1704856.7132210024},{"$f":"AI3","v":2046028.5920304297},{"$f":"'WTP Values '!CX19","v":0.67357647843853186},{"$f":"'WTP Values '!CY19","v":0.61496792615242968},{"$f":"'WTP Values '!CZ19","v":0.7377845189864316},{"$f":"AM3","v":0.67357647843853186},{"$f":"AN3","v":0.61496792615242968},{"$f":"AO3","v":0.7377845189864316},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"'WTP Values '!CG19","v":0.23218113095411785},{"$f":"'WTP Values '!CH19","v":0.27833046222338431},{"$f":"AS3","v":0.25420377001494221},{"$f":"AT3","v":0.23218113095411785},{"$f":"AU3","v":0.27833046222338431},{"$f":"'WTP Values '!CL19","v":0.20386855387395919},{"$f":"'WTP Values '!CM19","v":0.18623557457430165},{"$f":"'WTP Values '!CN19","v":0.22318619619219748},{"$f":"AY3","v":0.20386855387395919},{"$f":"AZ3","v":0.18623557457430165},{"$f":"BA3","v":0.22318619619219748},{"$f":"'WTP Values '!BK19","v":312531.56322341034},{"$f":"'WTP Values '!BL19","v":285337.88433085376},{"$f":"'WTP Values '!BM19","v":342323.33880688401},{"$f":"BE3","v":312531.56322341034},{"$f":"BF3","v":285337.88433085376},{"$f":"BG3","v":342323.33880688401},{"$f":"'WTP Values '!AY19","v":117947.5592797206},{"$f":"'WTP Values '!AZ19","v":107729.31379119071},{"$f":"'WTP Values '!BA19","v":129142.06068035493},{"$f":"BK3","v":117947.5592797206},{"$f":"BL3","v":107729.31379119071},{"$f":"BM3","v":129142.06068035493},{"$f":"'WTP Values '!BE19","v":94592.611045486425},{"$f":"'WTP Values '!BF19","v":86411.116053881095},{"$f":"'WTP Values '!BG19","v":103555.7698622928},{"$f":"BQ3","v":94592.611045486425},{"$f":"BR3","v":86411.116053881095},{"$f":"BS3","v":103555.7698622928}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":12.85570148073953},{"$f":"D3/(1+B4)^A4","v":11.734702655862385},{"$f":"E3/(1+B4)^A4","v":14.083801053144903},{"$f":"F3+C4","v":26.230773301300935},{"$f":"G3+D4","v":23.943487299021612},{"$f":"H3+E4","v":28.736587668836862},{"$f":"I3/(1+B4)^A4","v":4.8316932934269508},{"$f":"J3/(1+B4)^A4","v":4.4104688893951911},{"$f":"K3/(1+B4)^A4","v":0.24433272781136314},{"$f":"L3+I4","v":9.8585869959083503},{"$f":"M3+J4","v":8.9991207219219476},{"$f":"N3+K4","v":0.49853649782630538},{"$f":"O3/(1+B4)^A4","v":3.868937587254023},{"$f":"P3/(1+B4)^A4","v":3.5316736845814716},{"$f":"Q3/(1+B4)^A4","v":4.2384238395748666},{"$f":"R3+O4","v":7.8941802530331087},{"$f":"S3+P4","v":7.206026986020035},{"$f":"T3+Q4","v":8.6480800022685571},{"$f":"U3/(1+B4)^A4","v":5964894.2751430832},{"$f":"V3/(1+B4)^A4","v":5444764.0058637466},{"$f":"W3/(1+B4)^A4","v":6534718.0315302033},{"$f":"X3+U4","v":12170770.279001947},{"$f":"Y3+V4","v":11109496.477564389},{"$f":"Z3+W4","v":13333438.671534227},{"$f":"AA3/(1+B4)^A4","v":2241848.8565862165},{"$f":"AB3/(1+B4)^A4","v":2046405.6876604343},{"$f":"AC3/(1+B4)^A4","v":2455964.7564968239},{"$f":"AD3+AA4","v":4574268.4069785159},{"$f":"AE3+AB4","v":4175486.1651023501},{"$f":"AF3+AC4","v":5011150.4891561195},{"$f":"AG3/(1+B4)^A4","v":1795141.5330911877},{"$f":"AH3/(1+B4)^A4","v":1638655.0492320284},{"$f":"AI3/(1+B4)^A4","v":1966578.8081799594},{"$f":"AJ3+AG4","v":3662806.7841192596},{"$f":"AK3+AH4","v":3343511.7624530308},{"$f":"AL3+AI4","v":4012607.4002103889},{"$f":"AM3/(1+B4)^A4","v":0.6474206828513378},{"$f":"AN3/(1+B4)^A4","v":0.59108797208038222},{"$f":"AO3/(1+B4)^A4","v":0.70913544693044173},{"$f":"AP3+AM4","v":1.3209971612898697},{"$f":"AQ3+AN4","v":1.2060558982328118},{"$f":"AR3+AO4","v":1.4469199659168734},{"$f":"AS3/(1+B4)^A4","v":0.24433272781136314},{"$f":"AT3/(1+B4)^A4","v":0.22316525466562653},{"$f":"AU3/(1+B4)^A4","v":0.26752255115665541},{"$f":"AV3+AS4","v":0.49853649782630538},{"$f":"AW3+AT4","v":0.45534638561974439},{"$f":"AX3+AU4","v":0.54585301338003966},{"$f":"AY3/(1+B4)^A4","v":0.19595208945978393},{"$f":"AZ3/(1+B4)^A4","v":0.17900382023673747},{"$f":"BA3/(1+B4)^A4","v":0.21451960418319635},{"$f":"BB3+AY4","v":0.39982064333374312},{"$f":"BC3+AZ4","v":0.36523939481103912},{"$f":"BD3+BA4","v":0.43770580037539386},{"$f":"BE3/(1+B4)^A4","v":300395.5817218477},{"$f":"BF3/(1+B4)^A4","v":274257.86652331194},{"$f":"BG3/(1+B4)^A4","v":329030.50635033066},{"$f":"BH3+BE4","v":612927.14494525804},{"$f":"BI3+BF4","v":559595.75085416576},{"$f":"BJ3+BG4","v":671353.84515721467},{"$f":"BK3/(1+B4)^A4","v":113367.5118028841},{"$f":"BL3/(1+B4)^A4","v":103546.05324028326},{"$f":"BM3/(1+B4)^A4","v":124127.3170706987},{"$f":"BN3+BK4","v":231315.0710826047},{"$f":"BO3+BL4","v":211275.36703147396},{"$f":"BP3+BM4","v":253269.37775105363},{"$f":"BQ3/(1+B4)^A4","v":90919.464672708986},{"$f":"BR3/(1+B4)^A4","v":83055.667102923006},{"$f":"BS3/(1+B4)^A4","v":99534.573108701268},{"$f":"BT3+BQ4","v":185512.07571819541},{"$f":"BU3+BR4","v":169466.7831568041},{"$f":"BV3+BS4","v":203090.34297099407}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":12.114214631570372},{"$f":"D4/(1+B5)^A5","v":11.057872401887646},{"$f":"E4/(1+B5)^A5","v":13.271480287695629},{"$f":"F4+C5","v":38.344987932871305},35.001359700909262,42.008067956532493,{"$f":"I4/(1+B5)^A5","v":4.5530125040773823},{"$f":"J4/(1+B5)^A5","v":4.1560833403019872},{"$f":"K4/(1+B5)^A5","v":0.23024018647745131},{"$f":"L4+I5","v":14.411599499985734},13.155204062223934,0.72877668430375664,{"$f":"O4/(1+B5)^A5","v":3.6457862994380208},{"$f":"P4/(1+B5)^A5","v":3.3279749913131749},{"$f":"Q4/(1+B5)^A5","v":3.9939614473080365},{"$f":"R4+O5","v":11.53996655247113},10.53400197733321,12.642041449576594,{"$f":"U4/(1+B5)^A5","v":5620853.0986791309},{"$f":"V4/(1+B5)^A5","v":5130722.7290632436},{"$f":"W4/(1+B5)^A5","v":6157810.7510782089},{"$f":"X4+U5","v":17791623.377681077},16240219.206627633,19491249.422612436,{"$f":"AA4/(1+B5)^A5","v":2112544.2482399461},{"$f":"AB4/(1+B5)^A5","v":1928373.7850265305},{"$f":"AC4/(1+B5)^A5","v":2314310.4429073511},{"$f":"AD4+AA5","v":6686812.6552184615},6103859.9501288803,7325460.9320634706,{"$f":"AG4/(1+B5)^A5","v":1691601.9603048486},{"$f":"AH4/(1+B5)^A5","v":1544141.2515096273},{"$f":"AI4/(1+B5)^A5","v":1853151.1335948838},{"$f":"AJ4+AG5","v":5354408.7444241084},4887653.0139626581,5865758.5338052725,{"$f":"AM4/(1+B5)^A5","v":0.61007896929851435},{"$f":"AN4/(1+B5)^A5","v":0.55699539777346407},{"$f":"AO4/(1+B5)^A5","v":0.6682341698615557},{"$f":"AP4+AM5","v":1.9310761305883841},1.7630512960062759,2.1151541357784289,{"$f":"AS4/(1+B5)^A5","v":0.23024018647745131},{"$f":"AT4/(1+B5)^A5","v":0.21029360376629894},{"$f":"AU4/(1+B5)^A5","v":0.25209247494992071},{"$f":"AV4+AS5","v":0.72877668430375664},0.6656399893860433,0.79794548832996037,{"$f":"AY4/(1+B5)^A5","v":0.18465003039911493},{"$f":"AZ4/(1+B5)^A5","v":0.16867929777832194},{"$f":"BA4/(1+B5)^A5","v":0.20214661422001753},{"$f":"BB4+AY5","v":0.58447067373285799},0.53391869258936109,0.63985241459541142,{"$f":"BE4/(1+B5)^A5","v":283069.46585574903},{"$f":"BF4/(1+B5)^A5","v":258439.31305013906},{"$f":"BG4/(1+B5)^A5","v":310052.79488123977},{"$f":"BH4+BE5","v":895996.61080100713},818035.06390430476,981406.64003845444,{"$f":"BK4/(1+B5)^A5","v":106828.73838388336},{"$f":"BL4/(1+B5)^A5","v":97573.758622516296},{"$f":"BM4/(1+B5)^A5","v":116967.94320312202},{"$f":"BN4+BK5","v":338143.80946648808},308849.12565399025,370237.32095417567,{"$f":"BQ4/(1+B5)^A5","v":85675.442206154679},{"$f":"BR4/(1+B5)^A5","v":78265.210121788579},{"$f":"BS4/(1+B5)^A5","v":93793.651299934863},{"$f":"BT4+BQ5","v":271187.5179243501},247731.99327859268,296883.9942709289]
[4,0.02,11.191661777279762,10.215764840068728,12.260796360388655,49.536649710151067,45.217124540977991,54.268864316921146,4.2062797765334157,3.8395785841229877,0.21270634316468509,18.617879276519147,16.99478264634692,0.9414830274684417,3.3681429970059473,3.0745344736553051,3.6898030148217664,14.908109549477077,13.608536450988515,16.331844464398358,5192799.4255816741,4739994.7254553521,5688865.2967204973,22984422.803262752,20980213.932082985,25180114.719332933,1951664.3410150951,1781519.3009661969,2138065.1170853525,8638476.9962335564,7885379.251095077,9463526.0491488241,1562778.7336851195,1426547.8323460266,1712025.1985074834,6917187.4781092275,6314200.8463086849,7577783.7323127557,0.5636186653014027,0.51457765055083371,0.61734508134122301,2.4946947958897869,2.2776289465571096,2.7324992171196518,0.21270634316468509,0.19427878396212742,0.23289447991818787,0.9414830274684417,0.85991877334817068,1.0308399682481482,0.17058808599987912,0.15583359771786709,0.18675222493390953,0.75505875973273717,0.68975229030722818,0.82660463952932095,261512.43127860228,238757.97726680539,286440.85637777037,1157509.0420796094,1056793.0411711102,1267847.4964162249,98693.241324133764,90143.070603626838,108060.29931993339,436837.05079062184,398992.19625761709,478297.62027410907,79150.865404954966,72304.956388018429,86650.835743770644,350338.3833293051,320036.94966661109,383534.83001469955]
[5,0.02,10.136632884878114,9.2527329616274301,11.104981016654502,59.673282595029178,54.469857502605421,65.373845333575645,3.8097571883708081,3.4776246204033154,0.19265468845051023,22.427636464889957,20.472407266750235,1.1341377159189518,3.0506308843011567,2.7847005986738136,3.3419682727273838,17.958740433778232,16.393237049662329,19.673812737125743,4703278.4290164113,4293159.261276206,5152580.5722119603,27687701.232279163,25273373.193359189,30332695.291544892,1767682.5241037712,1613576.9191917393,1936511.4499668102,10406159.520337328,9498956.1702868156,11400037.499115635,1415456.8480455938,1292068.3234518778,1550633.9694934054,8332644.3261548216,7606269.1697605625,9128417.7018061616,0.5104867901586958,0.46606883215378209,0.55914846046770117,3.005181586048483,2.7436977787108918,3.2916476775873531,0.19265468845051023,0.17596428033078895,0.21093970590121738,1.1341377159189518,1.0358830536789596,1.2417796741493656,0.15450688528000586,0.14114329065971309,0.16914724392692848,0.90956564501274306,0.83089558096694127,0.99575188345624943,236859.86616255867,216250.4561032163,259438.30881541257,1394368.9082421679,1273043.4972743266,1527285.8052316373,89389.509389246989,81645.356338378217,97873.54241350638,526226.56017986883,480637.55259599531,576171.16268761549,71689.377421968529,65488.826704036685,78482.331630644403,422027.7607512736,385525.77637064777,462017.16164534393]
[9,0.02,5.5961399280176707,5.108164511619389,6.130736741969498,88.79431459229744,81.051577063515722,97.276796854833279,2.1032560377814824,1.9198953157244876,0.10635904511902118,33.372499738953678,30.463103289325051,1.6876058557349394,1.6841645042457147,1.5373521350527453,1.8450033952672678,26.722747239836785,24.393265871636117,29.274788338119873,2596543.103427134,2370128.2499050973,2844589.7370416811,41199517.550276898,37606978.408903718,45135289.547052607,975886.06251622364,890808.84421565128,1069091.5977029554,15484447.343331404,14134521.611739734,16963345.605270643,781432.5204132353,713313.30795086268,856059.87402067415,12399040.399764214,11318188.444851417,13583157.45163301,0.281824896055413,0.25730303449296787,0.30868958764215298,4.4717338740938741,4.082643908872825,4.8979976750104877,0.10635904511902118,9.7144756670929089E-2,0.11645367095804629,1.6876058557349394,1.5414021442966723,1.8477779375576762,8.5298753510050132E-2,7.7921101948057916E-2,9.3381269323241423E-2,1.3534408451050282,1.2363791700621838,1.4816866468621606,130763.43687602675,119385.58154321408,143228.33778316976,2074831.919946817,1894298.7526560393,2272613.3097525472,49349.345913999787,45074.024454810155,54033.133567837598,783029.26702621381,715192.46460284072,857347.22900857544,39577.618323762603,36154.474776748939,43327.810592546128,627980.63262490951,573665.39231321926,687485.17618158273]
[16,0.02,0.92315140474492574,0.84265391952771185,1.0113396570259243,106.13512222329302,96.880291013284292,116.27416429850774,0.3469576870469725,0.31671010383439202,1.7545219235383512E-2,39.889877577791644,36.412299658584011,2.0171815570127758,0.27782343685367972,0.25360494936092159,0.30435576987144231,31.941482486405434,29.157072348593424,34.991916459895883,428331.39346796181,390981.50715837744,469249.70523444976,49245448.32421805,44951315.500373006,53949844.589213148,160984.28578821657,146949.7629570862,176359.67343834508,18508434.001552455,16894878.751166202,20276149.068755116,128906.80687256901,117669.71353973074,141217.49731298964,14820472.170125615,13528538.617097139,16235837.653871145,4.6490447349805022E-2,4.2445267772540471E-2,5.0922105259603445E-2,5.3450271389128243,4.8799510672723656,5.8545367940903956,1.7545219235383512E-2,1.602521018736203E-2,1.921045065267073E-2,2.0171815570127758,1.8424254495497245,2.2086339440160554,1.4071067760753337E-2,1.2854034325067917E-2,1.5404377135214187E-2,1.6177568369864979,1.4778339686656754,1.7710480010279643,21571.02073824294,19694.10499478846,23627.257882139998,2480029.7229328207,2264239.8960306933,2716436.2099574404,8140.7753540376307,7435.50903447562,8913.4231447977418,935948.51586873946,854863.73753016524,1024780.1715282364,6528.8099336326304,5964.1207345209505,7147.4498006699459,750620.14390826027,685697.57881456171,821745.44097515848]
[19,0.02,0.31685725809127113,0.28922775732025019,0.34712649417756564,{"$f":"F20+C21","v":107.57286084782393},98.192660881314879,117.84924946866762,0.11908779082860117,0.10870578173305742,6.0221216486909179E-3,{"$f":"L20+I21","v":40.430237983659374},36.90555173697706,2.0445069114897518,9.5358542469286378E-2,8.7045926031039791E-2,0.10446535013654618,{"$f":"R20+O21","v":32.374171516516185},29.552042912678896,35.465927595765756,147018.04080141362,134198.27742863772,161062.61031126083,{"$f":"X20+U21","v":49912542.134965368},45560239.682722293,54680665.581628494,55255.334204609811,50438.20410001983,60532.695153062501,{"$f":"AD20+AA21","v":18759154.874023199},17123741.913788415,20550815.946808588,44245.242075138332,40388.285822829275,48470.693716237125,{"$f":"AJ20+AG21","v":15021234.790702298},13711800.313091962,16455773.245479299,1.595711775877769E-2,1.4568673238463049E-2,1.7478214912375386E-2,{"$f":"AP20+AM21","v":5.4174325011134101},4.9460563676504767,5.9338441289412698,6.0221216486909179E-3,5.5004023545919311E-3,6.5936862460657776E-3,{"$f":"AV20+AS21","v":2.0445069114897518},1.8673835046793299,2.2385527707177499,4.8296735791900905E-3,4.4119459177744281E-3,5.2873111350748526E-3,{"$f":"BB20+AY21","v":1.6396714628041518},1.497853156780655,1.7950391555453076,7403.9149485323633,6759.6930223320223,8109.6861362831669,{"$f":"BH20+BE21","v":2513624.9593442283},2294911.9778593485,2753233.8804958831,2794.1936113178399,2552.1219954464577,3059.392861616519,{"$f":"BN20+BK21","v":948627.15893852187},866443.98154752445,1038662.1552052307,2240.9117329366877,2047.09101145523,2453.2501760218224,{"$f":"BT20+BQ21","v":760788.27252243739},694986.24662930192,832877.0544813507]
[25,0.02,2.1869581474763602E-2,1.9962585176623474E-2,2.3958773083489163E-2,108.13324561312474,98.704180894713787,118.46316754692529,8.2194744720838868E-3,7.5029051400304983E-3,4.1564861363865943E-4,40.640853274960222,37.097805701270886,2.0551574651398199,6.5816747465700983E-3,6.0079355065103795E-3,7.2102292996640708E-3,32.542819931777316,29.705989870129518,35.650682052933568,10147.228568898636,9262.4047171207058,11116.588901762178,50172554.07468161,45797578.952315286,54965516.348884754,3813.7394755682772,3481.2597339600811,4177.9844858582937,18856877.891877972,17212945.491882384,20657872.355649326,3053.8196671327341,2787.6114082069598,3345.4615865552182,15099485.671699354,13783229.890587101,16541497.140477838,1.1013649774986789E-3,1.0055341269032869E-3,1.206351551996062E-3,5.4456538072750442,4.9718221101891187,5.9647556044130656,4.1564861363865943E-4,3.7963939397304156E-4,4.5509817084835844E-4,2.0551574651398199,1.8771113603740546,2.2502141773136639,3.3334549592733655E-4,3.0451380944294227E-4,3.6493177510750469E-4,1.6482130865985936,1.5056559992736609,1.8043901441492922,511.02039503386499,466.55600754361802,559.73293072276135,2526719.3134572888,2306866.9793342832,2767576.4415264251,192.85606776720022,176.14821339164439,211.16019829711394,953568.89055772405,870957.59216844756,1044072.9107014044,154.66838921864249,141.29082581526541,169.32405123266264,764751.48549438012,698606.67376710579,837215.80320497358]
[36,0.02,2.5537707068856339E-5,2.3310855453086107E-5,2.7977313120573103E-5,108.16373090281606,98.732007910644526,118.49656508308486,9.598104635438152E-6,8.7613470725363565E-6,4.8536422843432894E-7,40.652310881530369,37.108264439906748,2.0557368620711776,7.6856012034045243E-6,7.0156302364950283E-6,8.4195815071534923E-6,32.551994513446132,29.714364683089425,35.660732813584588,11.849195699162999,10.815962742221549,12.981144211913664,50186698.890522905,45810490.360398941,54981012.412832774,4.4534076555778821,4.0651619885395309,4.878746493671926,18862194.086559333,17217798.223591171,20663696.292770576,3.5660285584496361,3.2551699101667864,3.9065867861324506,15103742.56968,13787115.705293888,16546160.575200396,1.2860939384558038E-6,1.1741896391673827E-6,1.4086896263874964E-6,5.4471890643824405,4.9732237830646842,5.966437208451743,4.8536422843432894E-7,4.4331528000521455E-7,5.3143055289416978E-7,2.0557368620711776,1.8776405619464234,2.2508485652918835,3.8925663198165919E-7,3.5558908490997801E-7,4.2614079211197859E-7,1.6486777563967954,1.5060804788964908,1.804898843910856,0.59673246009053571,0.54481018146657678,0.65361541729023187,2527431.6546970485,2307517.339061725,2768356.6860209317,0.22520329302019729,0.205693075539153,0.24657752572613434,953837.72391886497,871203.13547342783,1044367.2592614712,0.18061049870732587,0.16498915287202839,0.19772431516723865,764967.08681518538,698803.62731926574,837451.8339108876]
[39,0.02,2.6715439314525146E-6,2.4385891127479311E-6,2.9267553615556882E-6,108.16375163127192,98.732026831608621,118.4965877917211,1.0040744113445329E-6,9.1653974806250946E-7,5.0774795698051393E-8,40.65231867212362,37.1082715513203,2.0557372560318008,8.0400410260634293E-7,7.3391727507439126E-7,8.8078705813947822E-7,32.552000751697861,29.714370377538867,35.660739647593729,1.2395649608377231,1.1314766650306207,1.3579800625460361,50186708.508282617,45810499.139503725,54981022.949372888,0.46587871669388942,0.42526366253525116,0.51037415195976565,18862197.701302968,17217801.523203414,20663700.252753403,0.37304844671550713,0.34052898311917068,0.40867483494288964,15103745.464155428,13787118.347451448,16546163.746100256,1.345405226591212E-7,1.2283401937512002E-7,1.4736547069510116E-7,5.4471901082796617,4.9732247361313817,5.9664383518574793,5.0774795698051393E-8,4.6375982104611929E-8,5.5593873981907741E-8,2.0557372560318008,1.8776409217767398,2.2508489966436382,4.0720812958828304E-8,3.7198792331693365E-8,4.4579329069816433E-8,1.6486780723487675,1.5060807675211756,1.8048991898009776,6.2425220015141863E-2,5.6993540186133777E-2,6.8375845053646023E-2,2527432.1390530807,2307517.7812734619,2768357.2165477443,2.3558907978271124E-2,2.1517910210841693E-2,2.5794903618797407E-2,953837.90671196021,871203.30243046221,1044367.459403612,1.8893978244687297E-2,1.725980210056885E-2,2.0684284335371096E-2,764967.23341318418,698803.76123772468,837451.99439983559]
[44,0.02,4.1756707770527506E-8,3.8115582437022422E-8,4.574570790676053E-8,108.16375375381342,98.732028769067554,118.49659011702806,1.5693861995218066E-8,1.4325679607713149E-8,7.9361910583256829E-10,40.652319469860686,37.108272279511077,2.0557372963723735,1.2566727413157274E-8,1.1471257807975118E-8,1.3766858692380267E-8,32.552001390479077,29.714370960636099,35.66074034737899,1.9374621252866406E-2,1.7685181925931E-2,2.1225470396478631E-2,50186709.493116908,45810500.038461871,54981024.028287962,7.2817673707196856E-3,6.6469468358148678E-3,7.9772389538912327E-3,18862198.071443584,17217801.861075368,20663700.658245634,5.8308137067689132E-3,5.3225286951470979E-3,6.3876605040893465E-3,15103745.760542396,13787118.618001707,16546164.070792388,2.1028923469420451E-9,1.9199176142828728E-9,2.3033485704036041E-9,5.4471902151720988,4.9732248337230036,5.9664384689393373,7.9361910583256829E-10,7.2486486541159605E-10,8.6894215826422984E-10,2.0557372963723735,1.8776409586224547,2.2508490408129678,6.364735638000966E-10,5.8142375370429811E-10,6.9678285827866534E-10,1.6486781047014509,1.506080797075614,1.8048992252192522,9.7571731424454604E-4,8.9081919048446105E-4,1.0687266441153464E-3,2527432.1886499142,2307517.8265548269,2768357.2708723489,3.6822993036335989E-4,3.3632877151230071E-4,4.0317894072339748E-4,953837.92542951123,871203.3195264407,1044367.4798976614,2.9531624724477598E-4,2.697737828697205E-4,3.2329905051008985E-4,764967.24842444877,698803.77495063655,837452.01083349844]
[50,0.02,1.4780097468668332E-10,1.3491294059630729E-10,1.6192033753014688E-10,108.1637537821414,98.732028794925384,118.49659014806217,5.5549592468798785E-11,5.0706809088134167E-11,2.809073886203693E-12,40.652319480507479,37.108272289229689,2.0557372969107686,4.4480866894335697E-11,4.0603370701979318E-11,4.8728820870878173E-11,32.552001399004411,29.714370968418262,35.660740356718499,6.8577913783235227E-5,6.2598017557524878E-5,7.5129132067186741E-5,50186709.506260753,45810500.050459594,54981024.042687431,2.5774357517564904E-5,2.352736299094473E-5,2.8236030943174308E-5,18862198.076383568,17217801.86558469,20663700.663657438,2.0638599044084338E-5,1.8839486418894076E-5,2.2609599723721456E-5,15103745.764498053,13787118.621612538,16546164.07512581,7.4433439591848071E-12,6.7956912759637212E-12,8.1528736800729495E-12,5.4471902165987114,4.9732248350254853,5.9664384705019406,2.809073886203693E-12,2.5657131355452157E-12,3.0756854358247928E-12,2.0557372969107686,1.8776409591142067,2.250849041402462,2.2528455454133807E-12,2.0579926457741363E-12,2.4663147814361051E-12,1.6486781051332378,1.506080797470055,1.8048992256919532,3.4536240466209281E-6,3.153120819456362E-6,3.78283749145008E-6,2527432.1893118457,2307517.8271591635,2768357.2715973789,1.3033772421811445E-6,1.190460716344565E-6,1.4270818652547679E-6,953837.92567932035,871203.31975460786,1044367.4801711801,1.0452938345488734E-6,9.5488438102395552E-7,1.1443410491858055E-6,764967.24862479279,698803.77513365226,837452.01105282619]

{"sheet":"Clinton NPV 3%","index":106,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU19","v":13.375071820561407},{"$f":"'WTP Values '!CV19","v":12.208784643159225},{"$f":"'WTP Values '!CW19","v":14.652786615691957},{"$f":"C3","v":13.375071820561407},{"$f":"D3","v":12.208784643159225},{"$f":"E3","v":14.652786615691957},{"$f":"'WTP Values '!CC19","v":5.0268937024813996},{"$f":"'WTP Values '!CD19","v":4.5886518325267565},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"I3","v":5.0268937024813996},{"$f":"J3","v":4.5886518325267565},{"$f":"K3","v":0.25420377001494221},{"$f":"'WTP Values '!CI19","v":4.0252426657790856},{"$f":"'WTP Values '!CJ19","v":3.674353301438563},{"$f":"'WTP Values '!CK19","v":4.4096561626936914},{"$f":"O3","v":4.0252426657790856},{"$f":"P3","v":3.674353301438563},{"$f":"Q3","v":4.4096561626936914},{"$f":"'WTP Values '!BH19","v":6205876.0038588634},{"$f":"'WTP Values '!BI19","v":5664732.4717006423},{"$f":"'WTP Values '!BJ19","v":6798720.6400040239},{"$f":"U3","v":6205876.0038588634},{"$f":"V3","v":5664732.4717006423},{"$f":"W3","v":6798720.6400040239},{"$f":"'WTP Values '!AV19","v":2332419.5503922994},{"$f":"'WTP Values '!AW19","v":2129080.4774419158},{"$f":"'WTP Values '!AX19","v":2555185.7326592957},{"$f":"AA3","v":2332419.5503922994},{"$f":"AB3","v":2129080.4774419158},{"$f":"AC3","v":2555185.7326592957},{"$f":"'WTP Values '!BB19","v":1867665.2510280716},{"$f":"'WTP Values '!BC19","v":1704856.7132210024},{"$f":"'WTP Values '!BD19","v":2046028.5920304297},{"$f":"AG3","v":1867665.2510280716},{"$f":"AH3","v":1704856.7132210024},{"$f":"AI3","v":2046028.5920304297},{"$f":"'WTP Values '!CX19","v":0.67357647843853186},{"$f":"'WTP Values '!CY19","v":0.61496792615242968},{"$f":"'WTP Values '!CZ19","v":0.7377845189864316},{"$f":"AM3","v":0.67357647843853186},{"$f":"AN3","v":0.61496792615242968},{"$f":"AO3","v":0.7377845189864316},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"'WTP Values '!CG19","v":0.23218113095411785},{"$f":"'WTP Values '!CH19","v":0.27833046222338431},{"$f":"AS3","v":0.25420377001494221},{"$f":"AT3","v":0.23218113095411785},{"$f":"AU3","v":0.27833046222338431},{"$f":"'WTP Values '!CL19","v":0.20386855387395919},{"$f":"'WTP Values '!CM19","v":0.18623557457430165},{"$f":"'WTP Values '!CN19","v":0.22318619619219748},{"$f":"AY3","v":0.20386855387395919},{"$f":"AZ3","v":0.18623557457430165},{"$f":"BA3","v":0.22318619619219748},{"$f":"'WTP Values '!BK19","v":312531.56322341034},{"$f":"'WTP Values '!BL19","v":285337.88433085376},{"$f":"'WTP Values '!BM19","v":342323.33880688401},{"$f":"BE3","v":312531.56322341034},{"$f":"BF3","v":285337.88433085376},{"$f":"BG3","v":342323.33880688401},{"$f":"'WTP Values '!AY19","v":117947.5592797206},{"$f":"'WTP Values '!AZ19","v":107729.31379119071},{"$f":"'WTP Values '!BA19","v":129142.06068035493},{"$f":"BK3","v":117947.5592797206},{"$f":"BL3","v":107729.31379119071},{"$f":"BM3","v":129142.06068035493},{"$f":"'WTP Values '!BE19","v":94592.611045486425},{"$f":"'WTP Values '!BF19","v":86411.116053881095},{"$f":"'WTP Values '!BG19","v":103555.7698622928},{"$f":"BQ3","v":94592.611045486425},{"$f":"BR3","v":86411.116053881095},{"$f":"BS3","v":103555.7698622928}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":12.607287982431339},{"$f":"D3/(1+B4)^A4","v":11.50795046013689},{"$f":"E3/(1+B4)^A4","v":13.811656721361068},{"$f":"F3+C4","v":25.982359802992747},{"$f":"G3+D4","v":23.716735103296116},{"$f":"H3+E4","v":28.464443337053027},{"$f":"I3/(1+B4)^A4","v":4.7383294396091999},{"$f":"J3/(1+B4)^A4","v":4.3252444457788259},{"$f":"K3/(1+B4)^A4","v":0.23961143370246227},{"$f":"L3+I4","v":9.7652231420905995},{"$f":"M3+J4","v":8.9138962783055824},{"$f":"N3+K4","v":0.49381520371740451},{"$f":"O3/(1+B4)^A4","v":3.7941772700340142},{"$f":"P3/(1+B4)^A4","v":3.4634303906480941},{"$f":"Q3/(1+B4)^A4","v":4.1565238596415233},{"$f":"R3+O4","v":7.8194199358130998},{"$f":"S3+P4","v":7.1377836920866571},{"$f":"T3+Q4","v":8.5661800223352138},{"$f":"U3/(1+B4)^A4","v":5849633.333828696},{"$f":"V3/(1+B4)^A4","v":5339553.6541621666},{"$f":"W3/(1+B4)^A4","v":6408446.2626110138},{"$f":"X3+U4","v":12055509.337687559},{"$f":"Y3+V4","v":11004286.125862809},{"$f":"Z3+W4","v":13207166.902615037},{"$f":"AA3/(1+B4)^A4","v":2198529.1265833722},{"$f":"AB3/(1+B4)^A4","v":2006862.5482532906},{"$f":"AC3/(1+B4)^A4","v":2408507.6186815873},{"$f":"AD3+AA4","v":4530948.6769756712},{"$f":"AE3+AB4","v":4135943.0256952066},{"$f":"AF3+AC4","v":4963693.3513408825},{"$f":"AG3/(1+B4)^A4","v":1760453.6252503267},{"$f":"AH3/(1+B4)^A4","v":1606990.9635413352},{"$f":"AI3/(1+B4)^A4","v":1928578.1808185785},{"$f":"AJ3+AG4","v":3628118.8762783986},{"$f":"AK3+AH4","v":3311847.6767623378},{"$f":"AL3+AI4","v":3974606.7728490084},{"$f":"AM3/(1+B4)^A4","v":0.63491043306488071},{"$f":"AN3/(1+B4)^A4","v":0.57966625143974904},{"$f":"AO3/(1+B4)^A4","v":0.6954326694188252},{"$f":"AP3+AM4","v":1.3084869115034126},{"$f":"AQ3+AN4","v":1.1946341775921787},{"$f":"AR3+AO4","v":1.4332171884052567},{"$f":"AS3/(1+B4)^A4","v":0.23961143370246227},{"$f":"AT3/(1+B4)^A4","v":0.2188529842154},{"$f":"AU3/(1+B4)^A4","v":0.26235315507906903},{"$f":"AV3+AS4","v":0.49381520371740451},{"$f":"AW3+AT4","v":0.45103411516951786},{"$f":"AX3+AU4","v":0.5406836173024534},{"$f":"AY3/(1+B4)^A4","v":0.19216566488260836},{"$f":"AZ3/(1+B4)^A4","v":0.17554489072891097},{"$f":"BA3/(1+B4)^A4","v":0.21037439550588885},{"$f":"BB3+AY4","v":0.39603421875656752},{"$f":"BC3+AZ4","v":0.36178046530321262},{"$f":"BD3+BA4","v":0.43356059169808636},{"$f":"BE3/(1+B4)^A4","v":294590.97296956391},{"$f":"BF3/(1+B4)^A4","v":268958.32249114313},{"$f":"BG3/(1+B4)^A4","v":322672.57876037707},{"$f":"BH3+BE4","v":607122.53619297431},{"$f":"BI3+BF4","v":554296.20682199695},{"$f":"BJ3+BG4","v":664995.91756726103},{"$f":"BK3/(1+B4)^A4","v":111176.88686937564},{"$f":"BL3/(1+B4)^A4","v":101545.21047336291},{"$f":"BM3/(1+B4)^A4","v":121728.77809440563},{"$f":"BN3+BK4","v":229124.44614909624},{"$f":"BO3+BL4","v":209274.52426455362},{"$f":"BP3+BM4","v":250870.83877476054},{"$f":"BQ3/(1+B4)^A4","v":89162.608205755896},{"$f":"BR3/(1+B4)^A4","v":81450.764496070406},{"$f":"BS3/(1+B4)^A4","v":97611.245039393732},{"$f":"BT3+BQ4","v":183755.21925124232},{"$f":"BU3+BR4","v":167861.88054995151},{"$f":"BV3+BS4","v":201167.01490168652}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":11.537454444185363},{"$f":"D4/(1+B5)^A5","v":10.531404879843629},{"$f":"E4/(1+B5)^A5","v":12.639622450402587},{"$f":"F4+C5","v":37.519814247178111},34.248139983139744,41.10406578745561,{"$f":"I4/(1+B5)^A5","v":4.3362426659258899},{"$f":"J4/(1+B5)^A5","v":3.958211379218072},{"$f":"K4/(1+B5)^A5","v":0.21927840503846091},{"$f":"L4+I5","v":14.101465808016489},12.872107657523655,0.71309360875586547,{"$f":"O4/(1+B5)^A5","v":3.4722096827789688},{"$f":"P4/(1+B5)^A5","v":3.1695294347518583},{"$f":"Q4/(1+B5)^A5","v":3.8038081420533429},{"$f":"R4+O5","v":11.291629618592069},10.307313126838515,12.369988164388557,{"$f":"U4/(1+B5)^A5","v":5353243.1557275476},{"$f":"V4/(1+B5)^A5","v":4886447.9912751922},{"$f":"W4/(1+B5)^A5","v":5864636.1466413969},{"$f":"X4+U5","v":17408752.493415106},15890734.117138002,19071803.049256433,{"$f":"AA4/(1+B5)^A5","v":2011965.5930377599},{"$f":"AB4/(1+B5)^A5","v":1836563.5225022265},{"$f":"AC4/(1+B5)^A5","v":2204125.6587249949},{"$f":"AD4+AA5","v":6542914.2700134311},5972506.5481974334,7167819.0100658778,{"$f":"AG4/(1+B5)^A5","v":1611064.4518258693},{"$f":"AH4/(1+B5)^A5","v":1470624.3769407503},{"$f":"AI4/(1+B5)^A5","v":1764922.2365866117},{"$f":"AJ4+AG5","v":5239183.3281042678},4782472.0537030883,5739529.0094356202,{"$f":"AM4/(1+B5)^A5","v":0.58103298725562813},{"$f":"AN4/(1+B5)^A5","v":0.53047673521359773},{"$f":"AO4/(1+B5)^A5","v":0.63641940706034095},{"$f":"AP4+AM5","v":1.8895198987590407},1.7251109128057764,2.0696365954655978,{"$f":"AS4/(1+B5)^A5","v":0.21927840503846091},{"$f":"AT4/(1+B5)^A5","v":0.20028148312927199},{"$f":"AU4/(1+B5)^A5","v":0.24009030167559603},{"$f":"AV4+AS5","v":0.71309360875586547},0.65131559829878982,0.78077391897804937,{"$f":"AY4/(1+B5)^A5","v":0.17585880543137339},{"$f":"AZ4/(1+B5)^A5","v":0.16064844259262467},{"$f":"BA4/(1+B5)^A5","v":0.192522373388677},{"$f":"BB4+AY5","v":0.57189302418794097},0.52242890789583729,0.62608296508676342,{"$f":"BE4/(1+B5)^A5","v":269592.47183382849},{"$f":"BF4/(1+B5)^A5","v":246134.96554138695},{"$f":"BG4/(1+B5)^A5","v":295291.11915453454},{"$f":"BH4+BE5","v":876715.0080268028},800431.17236338393,960287.03672179556,{"$f":"BK4/(1+B5)^A5","v":101742.60073135892},{"$f":"BL4/(1+B5)^A5","v":92928.252411959169},{"$f":"BM4/(1+B5)^A5","v":111399.07597634691},{"$f":"BN4+BK5","v":330867.04688045516},302202.77667651279,362269.91475110746,{"$f":"BQ4/(1+B5)^A5","v":81596.417225671088},{"$f":"BR4/(1+B5)^A5","v":74538.987776517286},{"$f":"BS4/(1+B5)^A5","v":89328.116756878648},{"$f":"BT4+BQ5","v":265351.63647691341},242400.8683264688,290495.13165856514]
[4,0.03,10.250878839575998,9.3570168320971465,11.230140837727062,47.770693086754108,43.605156815236889,52.334206625182674,3.8526954452945512,3.5168195433477525,0.19482602276428287,17.954161253311039,16.388927200871407,0.90791963152014832,3.0850133307965568,2.8160858507645607,3.3796342669706365,14.376642949388625,13.123398977603076,15.749622431359194,4756287.2082072357,4341545.7505616434,5210653.2570290565,22165039.701622341,20232279.867699645,24282456.306285489,1787605.3702660578,1631762.9024176423,1958337.099755794,8330519.6402794886,7604269.4506150754,9126156.1098216716,1431409.8988046744,1306630.7112609367,1568110.5477855939,6670593.2269089427,6089102.7649640255,7307639.5572212143,0.51624028358838714,0.47132170845788207,0.56545040021529547,2.4057601823474277,2.1964326212636585,2.6350869956808931,0.19482602276428287,0.17794750369770274,0.21331712336893752,0.90791963152014832,0.82926310199649256,0.99409104234698686,0.15624827088770046,0.14273406051137413,0.17105363518982764,0.7281412950756414,0.66516296840721145,0.79713660027659106,239529.41943993181,218687.72892269673,262362.33473333233,1116244.4274667345,1019118.9012860807,1222649.3714551278,90396.982971069709,82565.548653465608,98976.63615476001,421264.02985152486,384768.32532997837,461246.55090586748,72497.359861333374,66226.925204181462,79366.874753187105,337848.9963382468,308627.79353065026,369862.00641175226]
[5,0.03,8.8424981346760028,8.0714449149974818,9.6872181364946996,56.613191221430114,51.676601730234367,62.021424761677373,3.3233689346679385,3.033639431185676,0.16805863866309953,21.277530187978979,19.422566632057084,1.0759782701832479,2.6611595990873589,2.4291803924494624,2.9153022066946064,17.037802548475984,15.552579370052538,18.664924638053801,4102815.1268535932,3745055.5022402126,4494755.27189322,26267854.828475934,23977335.369939856,28777211.578178711,1542004.0954038077,1407573.0136576579,1689278.785034755,9872523.7356832959,9011842.4642727338,10815434.894856427,1234746.7527633596,1127111.1294798122,1352665.9334053169,7905339.9796723025,7216213.8944438379,8660305.4906265307,0.44531340347631476,0.40656624598672103,0.48776248235925512,2.8510735858237424,2.6029988672503794,3.1228494780401483,0.16805863866309953,0.1534990798488719,0.18400922447760595,1.0759782701832479,0.98276218184536446,1.1781002668245928,0.13478113101256686,0.12312365442793216,0.14755236831558949,0.86292242608820824,0.78828662283514361,0.94468896859218054,206620.18132732413,188641.95600574103,226316.05463251096,1322864.6087940587,1207760.8572918219,1448965.4260876388,77977.231592670418,71221.767555977523,85378.115795891237,499241.26144419529,455990.09288595588,546624.66670175875,62536.859461046071,57127.927443879933,68462.56335121693,400385.85579929285,365755.72097453021,438324.56976296916]
[9,0.03,3.642992152530617,3.3253284351409564,3.9910056087781731,78.436225774723596,71.596698810520493,85.92920431652837,1.3691839980696754,1.2498192787938653,6.9237933951465061E-2,29.479510441747838,26.909502690248775,1.4907422229334244,1.0963625197826508,1.0007901581648326,1.2010659091456832,23.605468947518993,21.54772766787573,25.859807783179875,1690305.509005256,1542913.2805751623,1851779.6592843265,36393486.17330876,33220026.110115469,39870140.082451195,635285.27042567206,579901.44467885781,695960.49256543687,13678146.099724693,12485692.732091874,14984527.015033601,508699.31349376513,464354.86184870155,557280.45461121597,10952659.938322091,9997892.188226236,11998646.641981358,0.18346322606720647,0.16749991021261629,0.2009516845206242,3.9500944329979912,3.6063928289157303,4.3266334477063459,6.9237933951465061E-2,6.3239588495610163E-2,7.5809364113563968E-2,1.4907422229334244,1.3615935564661095,1.6322298128803767,5.5528041409756312E-2,5.0725315407520101E-2,6.0789622081237275E-2,1.1955584339698195,1.0921523092039855,1.3088440278444919,85124.778955633359,77717.988163547503,93239.21797447314,1832797.3549296251,1673323.8533381871,2007507.0288098776,32125.586959885681,29342.425222382328,35174.653260323095,691686.85696473834,631763.39480225684,757335.43448832119,25764.358079658046,23535.949705463932,28205.669623220339,554725.05090989172,506745.82530679589,607288.23397474492]
[16,0.03,0.24732657736810251,0.22576005274041802,0.27095357775896561,86.67658411941737,79.118509666008194,94.956760510732508,9.295534490638778E-2,8.4851548290607828E-2,4.7006363207121055E-3,32.576570855692779,29.736563054958587,1.6473567208290569,7.443320716025964E-2,6.7944698785762689E-2,8.1541630633532813E-2,26.085413910459607,23.811490307438994,28.576589228915552,114756.62278281694,104750.00902633389,125719.27305759255,40216915.52012679,36710057.87367402,44058819.972227477,43130.186672953692,39370.120362079084,47249.491462686216,15115145.703409467,13797415.488738479,16558772.473812584,34536.132620686163,31525.541054349615,37834.357501261147,12103325.231404442,11048251.426051116,13259201.277351707,1.2455511809047543E-2,1.1371745468508171E-2,1.3642821688297058E-2,4.3650837227270873,3.9852734921357134,4.7811811988645561,4.7006363207121055E-3,4.2934023247679894E-3,5.1467776414603327E-3,1.6473567208290569,1.5046399449719992,1.8037087236282876,3.7698572642516485E-3,3.4437951333341453E-3,4.1270715223497819E-3,1.3211614932785074,1.2068917208206758,1.4463486527830698,5779.2109746072638,5276.3561401230227,6330.1087931484617,2025347.5041579171,1849120.0245847895,2218411.8388449349,2181.0399627708484,1992.0881786391146,2388.044287974174,764354.14185010025,698135.23652221484,836899.63209826301,1749.1694286251934,1597.8804351023844,1914.9126427408396,613003.39305507275,559983.56270378386,671088.76258305542]
[19,0.03,5.0125723420887766E-2,4.5754831864708016E-2,5.4914211983097386E-2,{"$f":"F20+C21","v":86.964242249073862},79.381084417227939,95.271898496432584,1.8839277035464074E-2,1.7196879068596401E-2,9.5267883711304922E-4,{"$f":"L20+I21","v":32.68468443144306},29.835251347739213,1.6528238900536523,1.5085391934615449E-2,1.3770364735940867E-2,1.6526057441620487E-2,{"$f":"R20+O21","v":26.171984942913539},23.890514750265844,28.671427855668842,23257.746076214829,21229.703805648034,25479.548445700864,{"$f":"X20+U21","v":40350385.508781783},36831889.469771221,44205040.290861882,8741.2029522491539,7979.149613911055,9576.0632198909771,{"$f":"AD20+AA21","v":15165309.130899152},13843205.695792736,16613726.941245932,6999.4444195744536,6389.2872670625238,7667.8962693630556,{"$f":"AJ20+AG21","v":12143493.172193307},11084917.838017857,13303205.284649998,2.5243608942062661E-3,2.3047137684633198E-3,2.7649932081915585E-3,{"$f":"AP20+AM21","v":4.3795703552153222},3.9984996284741956,4.7970487558891755,9.5267883711304922E-4,8.7014464743760374E-4,1.0430983815406243E-3,{"$f":"AV20+AS21","v":1.6528238900536523},1.5096334725408838,1.8096947864520041,7.6403767267946526E-4,6.9795459998133499E-4,8.3643435278544208E-4,{"$f":"BB20+AY21","v":1.3255461012783687},1.2108970957282845,1.4511487259806652,1171.2737627585173,1069.36007995726,1282.9243260712808,{"$f":"BH20+BE21","v":2032069.1312371271},1855256.7962767794,2225774.1986662531,442.03177477785533,403.73688155586996,483.98537985534841,{"$f":"BN20+BK21","v":766890.84406412451},700452.17457907903,839677.09483892564,354.50449332440616,323.84272487781448,388.09570134603689,{"$f":"BT20+BQ21","v":615037.79959417169},561842.00954871043,673315.94008709921]
[25,0.03,9.2690519932235713E-4,8.4608038857440988E-4,1.0154520499670739E-3,87.021513236092702,79.43336145590068,95.334640555938165,3.4836851508399959E-4,3.1799793664738513E-4,1.7616563056653896E-5,32.706209187933503,29.854899587618618,1.6539123702508416,2.7895314548585451E-4,2.5463617877662483E-4,3.0559336647009456E-4,26.189220709835187,23.906248037013945,28.690309650416509,430.07310999883566,392.57134849307448,471.15780718816671,40376958.573123097,36856145.400820002,44234151.868484952,161.63889340289109,147.54730223450903,177.07680172567444,15175296.364731247,13852322.247989353,16624668.042040687,129.43097838998759,118.14819185904328,141.79172757784897,12151490.365313627,11092217.898010191,13311966.215320608,4.6679490651117315E-5,4.2617862230159499E-5,5.1129168934762668E-5,4.3824545557841406,4.0011328719130494,4.8002078901485232,1.7616563056653896E-5,1.6090373222151687E-5,1.9288565775628196E-5,1.6539123702508416,1.5106276535602674,1.810886575214173,1.4128284700019737E-5,1.2906302462341553E-5,1.5467015687310469E-5,1.3264190501087829,1.2116945415526494,1.4521043914093368,21.658734606478077,19.774186793025258,23.723332991880046,2033407.3663763832,1856478.5902595506,2227239.9998040772,8.1738780479435267,7.4657439161543921,8.9496676430407351,767395.88607264892,700913.46287827147,840230.07080645976,6.5553579204525381,5.9883725354252375,7.1765133520725799,615442.83758364525,562212.01503146207,673759.35760523123]
[36,0.03,3.8863480647858473E-8,3.5474640591004662E-8,4.2576092055125996E-8,87.022281316705886,79.434062560980408,95.335482010958359,1.4606470062082058E-8,1.3333085914276506E-8,7.3863104655640646E-10,32.706497863736466,29.855163096821453,1.6539269682275983,1.169600750883097E-8,1.0676440496142214E-8,1.2812984426678223E-8,26.189451864545717,23.906459041453758,28.690562880563967,1.8032197898796391E-2,1.6459815972785761E-2,1.9754805923120778E-2,40377314.953493275,36856470.705330431,44234542.293716922,6.7772303039157159E-3,6.1863950371912162E-3,7.4245142459893297E-3,15175430.306908347,13852444.513160007,16624814.776850838,5.4268099127830005E-3,4.9537428112931799E-3,5.9450740645071252E-3,12151597.618380412,11092315.801588373,13312083.711130474,1.9571877284730547E-9,1.786890898061394E-9,2.1437547970277168E-9,4.3824932367752805,4.0011681872330831,4.8002502583685498,7.3863104655640646E-10,6.7464063077117012E-10,8.0873513633768069E-10,1.6539269682275983,1.5106409868587971,1.8109025586971002,5.9237376101468601E-10,5.4113822680821889E-10,6.485043619168044E-10,1.3264307575213461,1.2117052363688146,1.4521172081622282,9.0811208508846306E-4,8.2909635885062118E-4,9.9467701045011735E-4,2033425.3139012973,1856494.9761526592,2227259.6581598241,3.4271611764228704E-4,3.1302531738893331E-4,3.7524359071926656E-4,767402.65936215897,700919.64937195962,840237.48695453629,2.7485445746506344E-4,2.5108177223820698E-4,3.0089839606172472E-4,615448.26968536933,562216.97730036778,673765.30442781898]
[39,0.03,1.3368973961299557E-9,1.2203218508523765E-9,1.4646106230586358E-9,87.022281335295389,79.434062577948936,95.335482031323707,5.0246018799975109E-10,4.58655980988555E-10,2.5408787539888495E-11,32.706497870723148,29.855163103199043,1.6539269685809062,4.0234075082861004E-10,3.6726781187097437E-10,4.4076457463733884E-10,26.189451870140246,23.906459046560599,28.690562886692778,6.2030466688858842E-4,5.662149850700031E-4,6.7956210198913554E-4,40377314.962118581,36856470.713203624,44234542.303166196,2.3313561717167543E-4,2.1281098035432806E-4,2.5540207921494667E-4,15175430.310150087,13852444.516119132,16624814.780402191,1.8668137595369006E-4,1.7040794481387432E-4,2.0450957825048205E-4,12151597.620976208,11092315.803957887,13312083.713974169,6.7326938666192581E-11,6.1468755473352924E-11,7.3744815397675483E-11,4.3824932377114578,4.0011681880878038,4.8002502593939678,2.5408787539888495E-11,2.3207527672927252E-11,2.7820356795248293E-11,1.6539269685809062,1.5106409871814963,1.8109025590839407,2.037756077002026E-11,1.8615066749204152E-11,2.2308444286841516E-11,1.326430757804695,1.2117052366276562,1.4521172084724261,3.1238907625115407E-5,2.8520779529028128E-5,3.4216726939880171E-5,2033425.3143356727,1856494.9765492394,2227259.6586356061,1.1789378554105096E-5,1.076801986759459E-5,1.2908318323121835E-5,767402.65952608967,700919.64952168847,840237.48713402578,9.4549485114119081E-6,8.6371720166410322E-6,1.0350855751690541E-5,615448.26981683995,562216.97742046718,673765.30457174708]
[44,0.03,2.6932761752266857E-12,2.4584263358754807E-12,2.9505636771277638E-12,87.022281335875036,79.434062578478034,95.335482031958719,1.0122422687463327E-12,9.2399553608048168E-13,5.1187834100565628E-14,32.706497870940993,29.855163103397906,1.6539269685919229,8.1054444541993603E-13,7.3988748164453683E-13,8.879520082775856E-13,26.189451870314691,23.906459046719835,28.690562886883885,1.2496484663289462E-6,1.1406809032315108E-6,1.3690268409322211E-6,40377314.962387532,36856470.713449121,44234542.303460844,4.6966850645597835E-7,4.2872306047877958E-7,5.1452589932796072E-7,15175430.310251169,13852444.5162114,16624814.780512925,3.7608308885189507E-7,3.432990887446816E-7,4.1199928753106726E-7,12151597.621057145,11092315.804031771,13312083.714062838,1.3563497122929412E-13,1.2383323889810577E-13,1.4856424653978652E-13,4.3824932377406496,4.0011681881144554,4.8002502594259413,5.1187834100565628E-14,4.6753237419974097E-14,5.6046114204312908E-14,1.6539269685919229,1.5106409871915587,1.8109025590960028,4.1052065094900194E-14,3.7501393839959641E-14,4.4941969127959658E-14,1.3264307578135301,1.211705236635727,1.4521172084820984,6.2933031278529055E-8,5.7457166291733529E-8,6.8932062945283963E-8,2033425.3143492169,1856494.9765616055,2227259.6586504411,2.3750552938778525E-8,2.1692952239800006E-8,2.6004737762632797E-8,767402.65953120124,700919.64952635707,840237.48713962245,1.9047675339555642E-8,1.7400205641131089E-8,2.0852545056888072E-8,615448.2698209394,562216.97742421192,673765.30457623489]
[50,0.03,5.911148207558292E-16,5.3957045186802344E-16,6.4758376254794606E-16,87.022281335875988,79.434062578478915,95.335482031959771,2.2216489075840905E-16,2.027966759270163E-16,1.1234602547467397E-17,32.706497870941355,29.855163103398233,1.6539269685919411,1.7789665945740296E-16,1.6238901161147386E-16,1.9488591516932189E-16,26.189451870314976,23.906459046720098,28.690562886884198,2.7427032399291864E-10,2.5035434310651046E-10,3.0047124878289041E-10,40377314.962387972,36856470.713449523,44234542.303461328,1.0308189615386044E-10,9.4095272285796771E-11,1.1292710623331463E-10,15175430.310251335,13852444.516211553,16624814.780513108,8.254195752400901E-11,7.5346591328262859E-11,9.0424772342538592E-11,12151597.621057278,11092315.804031894,13312083.714062983,2.9768889816759337E-17,2.7178669416888355E-17,3.2606581074701438E-17,4.3824932377406975,4.0011681881144989,4.8002502594259937,1.1234602547467397E-17,1.0261306215630346E-17,1.2300888062158989E-17,1.6539269685919411,1.5106409871915754,1.8109025590960226,9.0100244168929738E-18,8.2307302539947345E-18,9.8637727054678702E-18,1.3264307578135448,1.2117052366357404,1.4521172084821143,1.3812414725978709E-11,1.2610582927247447E-11,1.5129070092041902E-11,2033425.314349239,1856494.9765616257,2227259.6586504658,5.2127234378688438E-12,4.7611253880470932E-12,5.7074673747734872E-12,767402.65953120962,700919.64952636475,840237.48713963164,4.180545351316967E-12,3.8189620259816345E-12,4.5766745152185431E-12,615448.26982094615,562216.9774242182,673765.30457624223]

{"sheet":"Clinton NPV 4%","index":107,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU19","v":13.375071820561407},{"$f":"'WTP Values '!CV19","v":12.208784643159225},{"$f":"'WTP Values '!CW19","v":14.652786615691957},{"$f":"C3","v":13.375071820561407},{"$f":"D3","v":12.208784643159225},{"$f":"E3","v":14.652786615691957},{"$f":"'WTP Values '!CC19","v":5.0268937024813996},{"$f":"'WTP Values '!CD19","v":4.5886518325267565},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"I3","v":5.0268937024813996},{"$f":"J3","v":4.5886518325267565},{"$f":"K3","v":0.25420377001494221},{"$f":"'WTP Values '!CI19","v":4.0252426657790856},{"$f":"'WTP Values '!CJ19","v":3.674353301438563},{"$f":"'WTP Values '!CK19","v":4.4096561626936914},{"$f":"O3","v":4.0252426657790856},{"$f":"P3","v":3.674353301438563},{"$f":"Q3","v":4.4096561626936914},{"$f":"'WTP Values '!BH19","v":6205876.0038588634},{"$f":"'WTP Values '!BI19","v":5664732.4717006423},{"$f":"'WTP Values '!BJ19","v":6798720.6400040239},{"$f":"U3","v":6205876.0038588634},{"$f":"V3","v":5664732.4717006423},{"$f":"W3","v":6798720.6400040239},{"$f":"'WTP Values '!AV19","v":2332419.5503922994},{"$f":"'WTP Values '!AW19","v":2129080.4774419158},{"$f":"'WTP Values '!AX19","v":2555185.7326592957},{"$f":"AA3","v":2332419.5503922994},{"$f":"AB3","v":2129080.4774419158},{"$f":"AC3","v":2555185.7326592957},{"$f":"'WTP Values '!BB19","v":1867665.2510280716},{"$f":"'WTP Values '!BC19","v":1704856.7132210024},{"$f":"'WTP Values '!BD19","v":2046028.5920304297},{"$f":"AG3","v":1867665.2510280716},{"$f":"AH3","v":1704856.7132210024},{"$f":"AI3","v":2046028.5920304297},{"$f":"'WTP Values '!CX19","v":0.67357647843853186},{"$f":"'WTP Values '!CY19","v":0.61496792615242968},{"$f":"'WTP Values '!CZ19","v":0.7377845189864316},{"$f":"AM3","v":0.67357647843853186},{"$f":"AN3","v":0.61496792615242968},{"$f":"AO3","v":0.7377845189864316},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"'WTP Values '!CG19","v":0.23218113095411785},{"$f":"'WTP Values '!CH19","v":0.27833046222338431},{"$f":"AS3","v":0.25420377001494221},{"$f":"AT3","v":0.23218113095411785},{"$f":"AU3","v":0.27833046222338431},{"$f":"'WTP Values '!CL19","v":0.20386855387395919},{"$f":"'WTP Values '!CM19","v":0.18623557457430165},{"$f":"'WTP Values '!CN19","v":0.22318619619219748},{"$f":"AY3","v":0.20386855387395919},{"$f":"AZ3","v":0.18623557457430165},{"$f":"BA3","v":0.22318619619219748},{"$f":"'WTP Values '!BK19","v":312531.56322341034},{"$f":"'WTP Values '!BL19","v":285337.88433085376},{"$f":"'WTP Values '!BM19","v":342323.33880688401},{"$f":"BE3","v":312531.56322341034},{"$f":"BF3","v":285337.88433085376},{"$f":"BG3","v":342323.33880688401},{"$f":"'WTP Values '!AY19","v":117947.5592797206},{"$f":"'WTP Values '!AZ19","v":107729.31379119071},{"$f":"'WTP Values '!BA19","v":129142.06068035493},{"$f":"BK3","v":117947.5592797206},{"$f":"BL3","v":107729.31379119071},{"$f":"BM3","v":129142.06068035493},{"$f":"'WTP Values '!BE19","v":94592.611045486425},{"$f":"'WTP Values '!BF19","v":86411.116053881095},{"$f":"'WTP Values '!BG19","v":103555.7698622928},{"$f":"BQ3","v":94592.611045486425},{"$f":"BR3","v":86411.116053881095},{"$f":"BS3","v":103555.7698622928}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":12.366005751258696},{"$f":"D3/(1+B4)^A4","v":11.287707695228573},{"$f":"E3/(1+B4)^A4","v":13.54732490356135},{"$f":"F3+C4","v":25.741077571820103},{"$f":"G3+D4","v":23.496492338387796},{"$f":"H3+E4","v":28.200111519253305},{"$f":"I3/(1+B4)^A4","v":4.6476458048089855},{"$f":"J3/(1+B4)^A4","v":4.2424665611379027},{"$f":"K3/(1+B4)^A4","v":0.23502567493985038},{"$f":"L3+I4","v":9.674539507290385},{"$f":"M3+J4","v":8.83111839366466},{"$f":"N3+K4","v":0.48922944495479259},{"$f":"O3/(1+B4)^A4","v":3.7215631155501896},{"$f":"P3/(1+B4)^A4","v":3.3971461736673101},{"$f":"Q3/(1+B4)^A4","v":4.0769750024904683},{"$f":"R3+O4","v":7.7468057813292752},{"$f":"S3+P4","v":7.0714994751058731},{"$f":"T3+Q4","v":8.4866311651841606},{"$f":"U3/(1+B4)^A4","v":5737681.2165854871},{"$f":"V3/(1+B4)^A4","v":5237363.6017942326},{"$f":"W3/(1+B4)^A4","v":6285799.4082877431},{"$f":"X3+U4","v":11943557.220444351},{"$f":"Y3+V4","v":10902096.073494874},{"$f":"Z3+W4","v":13084520.048291767},{"$f":"AA3/(1+B4)^A4","v":2156452.9866792709},{"$f":"AB3/(1+B4)^A4","v":1968454.5834337238},{"$f":"AC3/(1+B4)^A4","v":2362412.8445444671},{"$f":"AD3+AA4","v":4488872.5370715708},{"$f":"AE3+AB4","v":4097535.0608756393},{"$f":"AF3+AC4","v":4917598.5772037627},{"$f":"AG3/(1+B4)^A4","v":1726761.5116753618},{"$f":"AH3/(1+B4)^A4","v":1576235.8665135005},{"$f":"AI3/(1+B4)^A4","v":1891668.446773696},{"$f":"AJ3+AG4","v":3594426.7627034336},{"$f":"AK3+AH4","v":3281092.5797345028},{"$f":"AL3+AI4","v":3937697.038804126},{"$f":"AM3/(1+B4)^A4","v":0.62275931808296203},{"$f":"AN3/(1+B4)^A4","v":0.56857241693087057},{"$f":"AO3/(1+B4)^A4","v":0.68212326089721853},{"$f":"AP3+AM4","v":1.2963357965214939},{"$f":"AQ3+AN4","v":1.1835403430833003},{"$f":"AR3+AO4","v":1.4199077798836501},{"$f":"AS3/(1+B4)^A4","v":0.23502567493985038},{"$f":"AT3/(1+B4)^A4","v":0.21466450716911781},{"$f":"AU3/(1+B4)^A4","v":0.25733215812073251},{"$f":"AV3+AS4","v":0.48922944495479259},{"$f":"AW3+AT4","v":0.44684563812323563},{"$f":"AX3+AU4","v":0.53566262034411682},{"$f":"AY3/(1+B4)^A4","v":0.18848793812311312},{"$f":"AZ3/(1+B4)^A4","v":0.17218525755760136},{"$f":"BA3/(1+B4)^A4","v":0.206348184349295},{"$f":"BB3+AY4","v":0.39235649199707234},{"$f":"BC3+AZ4","v":0.35842083213190301},{"$f":"BD3+BA4","v":0.42953438054149251},{"$f":"BE3/(1+B4)^A4","v":288952.99854235421},{"$f":"BF3/(1+B4)^A4","v":263810.91376743134},{"$f":"BG3/(1+B4)^A4","v":316497.16975488531},{"$f":"BH3+BE4","v":601484.56176576461},{"$f":"BI3+BF4","v":549148.7980982851},{"$f":"BJ3+BG4","v":658820.50856176927},{"$f":"BK3/(1+B4)^A4","v":109049.14874234522},{"$f":"BL3/(1+B4)^A4","v":99601.806389784295},{"$f":"BM3/(1+B4)^A4","v":119399.09456393762},{"$f":"BN3+BK4","v":226996.70802206581},{"$f":"BO3+BL4","v":207331.12018097501},{"$f":"BP3+BM4","v":248541.15524429255},{"$f":"BQ3/(1+B4)^A4","v":87456.186247676043},{"$f":"BR3/(1+B4)^A4","v":79891.934221413729},{"$f":"BS3/(1+B4)^A4","v":95743.130420019224},{"$f":"BT3+BQ4","v":182048.79729316247},{"$f":"BU3+BR4","v":166303.05027529481},{"$f":"BV3+BS4","v":199298.90028231201}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":10.99333408417257},{"$f":"D4/(1+B5)^A5","v":10.034731038799865},{"$f":"E4/(1+B5)^A5","v":12.043522508997842},{"$f":"F4+C5","v":36.734411655992673},33.531223377187658,40.243634028251151,{"$f":"I4/(1+B5)^A5","v":4.1317401968673417},{"$f":"J4/(1+B5)^A5","v":3.7715373246347133},{"$f":"K4/(1+B5)^A5","v":0.20893696921570107},{"$f":"L4+I5","v":13.806279704157728},12.602655718299374,0.69816641417049363,{"$f":"O4/(1+B5)^A5","v":3.3084560582881037},{"$f":"P4/(1+B5)^A5","v":3.0200505782630698},{"$f":"Q4/(1+B5)^A5","v":3.6244159316063702},{"$f":"R4+O5","v":11.05526183961738},10.091550053368943,12.11104709679053,{"$f":"U4/(1+B5)^A5","v":5100777.7087590024},{"$f":"V4/(1+B5)^A5","v":4655997.1710306602},{"$f":"W4/(1+B5)^A5","v":5588052.7853035945},{"$f":"X4+U5","v":17044334.929203354},15558093.244525533,18672572.833595362,{"$f":"AA4/(1+B5)^A5","v":1917078.8528028906},{"$f":"AB4/(1+B5)^A5","v":1749948.9568816528},{"$f":"AC4/(1+B5)^A5","v":2100176.4164774292},{"$f":"AD4+AA5","v":6405951.3898744611},5847484.0177572919,7017774.9936811924,{"$f":"AG4/(1+B5)^A5","v":1535084.6961724809},{"$f":"AH4/(1+B5)^A5","v":1401267.9457369961},{"$f":"AI4/(1+B5)^A5","v":1681686.360994481},{"$f":"AJ4+AG5","v":5129511.458875915},4682360.5254714992,5619383.3997986075,{"$f":"AM4/(1+B5)^A5","v":0.5536307661041352},{"$f":"AN4/(1+B5)^A5","v":0.50545880829226508},{"$f":"AO4/(1+B5)^A5","v":0.60640509510235774},{"$f":"AP4+AM5","v":1.849966562625629},1.6889991513755653,2.026312874986008,{"$f":"AS4/(1+B5)^A5","v":0.20893696921570107},{"$f":"AT4/(1+B5)^A5","v":0.19083596520923221},{"$f":"AU4/(1+B5)^A5","v":0.22876735153825928},{"$f":"AV4+AS5","v":0.69816641417049363},0.63768160333246782,0.76442997188237616,{"$f":"AY4/(1+B5)^A5","v":0.16756509064483627},{"$f":"AZ4/(1+B5)^A5","v":0.15307206698552123},{"$f":"BA4/(1+B5)^A5","v":0.18344278450487791},{"$f":"BB4+AY5","v":0.55992158264190861},0.51149289911742424,0.61297716504637045,{"$f":"BE4/(1+B5)^A5","v":256878.16353119505},{"$f":"BF4/(1+B5)^A5","v":234526.94171689317},{"$f":"BG4/(1+B5)^A5","v":281364.83144174342},{"$f":"BH4+BE5","v":858362.72529695963},783675.73981517833,940185.34000351268,{"$f":"BK4/(1+B5)^A5","v":96944.296148107867},{"$f":"BL4/(1+B5)^A5","v":88545.643197563695},{"$f":"BM4/(1+B5)^A5","v":106145.36029594476},{"$f":"BN4+BK5","v":323941.00417017366},295876.76337853872,354686.51554023731,{"$f":"BQ4/(1+B5)^A5","v":77748.231117429343},{"$f":"BR4/(1+B5)^A5","v":71023.638610013048},{"$f":"BS4/(1+B5)^A5","v":85115.294311151592},{"$f":"BT4+BQ5","v":259797.02841059183},237326.68888530787,284414.19459346362]
[4,0.04,9.3971480485406449,8.5777301478221979,10.294853515452193,46.131559704533316,42.108953525009852,50.53848754370334,3.5318288365281876,3.2239259117227919,0.17860019694663004,17.338108540685916,15.826581630022165,0.87676661111712373,2.8280821044623576,2.5815518914210185,3.0981659283720329,13.883343944079737,12.673101944789961,15.209213025162564,4360166.1629581964,3979965.8952195547,4776690.9405728448,21404501.092161551,19538059.139745086,23449263.774168208,1638727.0379103695,1495863.7024305335,1795239.6027066971,8044678.4277848303,7343347.7201878252,8813014.5963878892,1312196.8318738297,1197809.7127715985,1437512.5493756107,6441708.2907497445,5880170.2382430974,7056895.9491742179,0.47324589914881254,0.43206830772111887,0.51835761675527481,2.3232124617744416,2.1210674590966843,2.5446704917412828,0.17860019694663004,0.16312738286005463,0.1955512908656746,0.87676661111712373,0.8008089861925225,0.95998126274805073,0.14323534175348193,0.13084664438880644,0.15680766100893245,0.70315692439539057,0.64233954350623068,0.76978482605530285,219580.53077048477,200474.61268898449,240511.83712477461,1077943.2560674443,984150.35250416282,1180697.1771282873,82868.390643829494,75689.186902700167,90733.498839333828,406809.39481400314,371565.95028123888,445420.01437957113,66459.513804326329,60711.303946019798,72756.910297900948,326256.54221491818,298037.99283132766,357171.10489136458]
[5,0.04,7.7237707073262989,7.0502689229619637,8.4616191644669598,53.855330411859612,49.159222447971814,59.0001067081703,2.9029058571768598,2.6498320970288187,0.146796343142994,20.241014397862777,18.476413727050982,1.0235629542601177,2.324477341798644,2.1218474770648093,2.5464665577672254,16.207821285878381,14.794949421854771,17.75567958292979,3583738.7593102534,3271241.853258701,3926091.7646686439,24988239.851471804,22809300.993003786,27375355.538836852,1346914.1730379921,1229490.92504506,1475556.0925925232,9391592.6008228231,8572838.6452328861,10288570.688980412,1078530.145520844,984512.2716666098,1181530.5306385551,7520238.436270589,6864682.5099097071,8238426.4798127729,0.38897363267311136,0.35512865408762845,0.42605217620633579,2.7121860944475529,2.4761961131843129,2.9707226679476184,0.146796343142994,0.13407881782738973,0.16072890672428033,1.0235629542601177,0.93488780401991223,1.1207101694723312,0.11772901003312634,0.10754640385166142,0.12888446713077303,0.82088593442851687,0.74988594735789205,0.89866929318607591,180479.1903568673,164775.5183861586,197683.19842934239,1258422.4464243117,1148925.8708903214,1378380.3755576296,68111.776563686493,62210.994403904151,74576.322187166632,474921.17137768964,433776.94468514301,519996.33656673774,54624.875897823127,49900.266399939654,59800.876777903395,380881.41811274132,347938.25923126732,416971.98166926799]
[9,0.04,2.3813826962149669,2.1737295231820331,2.6088751496868188,70.369067946968741,64.232985634040432,77.091394409333489,0.89502006713700943,0.81699270250914058,4.5260052981217047E-2,26.447545796973152,24.141863080814804,1.3374195372213145,0.71667975775775472,0.65420518777138448,0.78512317712965152,21.17764887182167,19.331546073092134,23.200129187967011,1104933.5606352552,1008584.9308156256,1210487.3832240514,32650419.829123352,29803349.810032707,35769500.238004759,415278.78370559466,379075.00429530127,454941.48898819159,12271350.167262487,11201540.506971737,13443369.938560814,332530.97783616581,303543.51220373524,364287.91937640775,9826179.9798148889,8969609.995519178,10764587.057595834,0.11992783230255619,0.10949279358749114,0.1313598394551144,3.543827623105162,3.2354756939772722,3.8816396385226049,4.5260052981217047E-2,4.1339002515991687E-2,4.955572242605423E-2,1.3374195372213145,1.2215537979390509,1.4643551429607538,3.6298051555242947E-2,3.3158563980875765E-2,3.9737487228224011E-2,1.0725953708714162,0.97982455549997294,1.1742295529606377,55645.103567750688,50803.368343450253,60949.420420460177,1644294.3337494095,1501222.6655452352,1801035.1354751606,21000.132223419048,19180.810927913633,22993.272319103846,620546.93421342701,566786.5940277559,679443.5622287381,16841.868975030218,15385.183667948218,18437.726671805816,497671.63595399848,454627.0688147773,544828.70099717123]
[16,0.04,6.7111248368225671E-2,6.1259243273868773E-2,7.3522356742832043E-2,74.486791780383953,67.991649824903831,81.602482610043396,2.5223125252252905E-2,2.3024186855924566E-2,1.2755021112773378E-3,27.995153188129844,25.554550897936874,1.4156801205196696,2.0197204464367513E-2,1.8436569187342343E-2,2.2126051652154151E-2,22.416882416323311,20.462752870685723,24.557710404867567,31138.829863861039,28423.568332801486,34113.508740646204,34560995.254148357,31547325.784261435,37862592.102606148,11703.233436447641,10682.951885005086,12820.993160412567,12989421.793420743,11857011.037735108,14230023.597795675,9371.2653069842218,8554.3512474693471,10266.227714542598,10401169.768294161,9494476.6440702565,11394488.774033798,3.3797619142493462E-3,3.0856855039135072E-3,3.7019345211898856E-3,3.7511986156579185,3.424803132384814,4.1087780747502824,1.2755021112773378E-3,1.1650005140101968E-3,1.3965610823862148E-3,1.4156801205196696,1.2930343693651671,1.5500435036094669,1.0229382942432664E-3,9.3446241395439143E-4,1.1198672011605995E-3,1.1353594752016956,1.0371600729717729,1.2429408938550537,1568.1697746214966,1431.7217792246738,1717.6540747685306,1740512.0351453135,1589068.3700504773,1906424.6982266977,591.8179768634019,540.54653547839052,647.98791553255251,656858.92434365058,599952.73839742655,719201.95368218538,474.63133647727545,433.57956869828405,519.60520918529471,526793.44211642887,481230.07452724595,576709.95497250324]
[19,0.04,8.0722572788385853E-3,7.3683679627058732E-3,8.8433965066232658E-3,74.546324185667075,68.045991089395116,81.667702120116715,3.0338812250280739E-3,2.7693891032590633E-3,1.53419604794705E-4,28.01752787719516,25.574974973729667,1.4168115807513646,2.4293547611442283E-3,2.2175824982835156E-3,2.661359844195996E-3,22.434798759574171,20.479107406409288,24.577337771461082,3745.4324295072602,3418.8360661407983,4103.231960870251,34588617.589964949,31572539.491810083,37892853.188152261,1407.6852031564927,1284.963969677005,1542.1312801876034,12999803.38597046,11866487.568669964,14241396.721966604,1127.1920345032154,1028.9321954532438,1234.8396641384354,10409482.74082613,9502064.9562799223,11403595.641271278,4.0652362124674366E-4,3.7115160088372923E-4,4.4527510083700375E-4,3.7541967025797351,3.4275403528130099,4.1120619514714827,1.53419604794705E-4,1.4012828114104919E-4,1.6798078767332682E-4,1.4168115807513646,1.29406780689526,1.5512823516771275,1.2304079110853604E-4,1.1239875887058908E-4,1.3469956804113383E-4,1.1362668935345863,1.0379890069657309,1.2439342949570118,188.62217862775421,172.20997723371153,206.60240935320883,1741903.1122128014,1590338.4081333012,1907948.3783995695,71.184892065649223,65.017874226167976,77.941109649118317,657383.90858264384,600432.24125584343,719776.76461394446,57.089479838338882,52.15170205412992,62.499015201664847,527214.4735496128,481614.69015031715,577170.881399184]
[25,0.04,4.050365264577806E-5,3.6971791931123572E-5,4.4372948970810205E-5,74.552732381991163,68.051840500143811,81.674722488649167,1.5222913128552417E-5,1.3895787808134212E-5,7.6980380666847857E-7,28.019936336916192,25.577173465236868,1.4169333735676151,1.2189619086683788E-5,1.1127022853854741E-5,1.3353736256315887E-5,22.436727313349465,20.480867843858562,24.579450503474138,18.793218413724961,17.154476584738966,20.588526396925648,34591590.917684533,31575253.549595274,37896110.556576021,7.0632526360031305,6.447482097303233,7.737854177498984,13000920.882952128,11867507.64287011,14242620.949547514,5.6558398789260202,5.1628077254113682,6.1959765530030948,10410377.567093741,9502881.7785496879,11404575.924074864,2.0397877543431057E-6,1.8623038143900602E-6,2.2342285922173513E-6,3.7545194231132042,3.4278349931152574,4.1124154350344844,7.6980380666847857E-7,7.0311277615814472E-7,8.4286652915794373E-7,1.4169333735676151,1.2941790483367914,1.5514157039513308,6.1737396271875373E-7,5.6397611347763127E-7,6.758734672365896E-7,1.1363645699983136,1.0380782352061781,1.2440412267911891,0.94643752553036353,0.86408706500186783,1.036655787243095,1742052.8507444127,1590475.1177679126,1908112.3906150416,0.35717991167262353,0.32623605795211824,0.39108015552603831,657440.4190168269,600483.85597626469,719838.63850065239,0.28645425699723487,0.26167828302797924,0.31359733900796227,527259.79427988757,481656.09100436012,577220.49651248369]
[36,0.04,6.2968810446543878E-11,5.7478020027970239E-11,6.8984193527749878E-11,74.552754525259786,68.051860712551004,81.674746747254588,2.3666229305764572E-11,2.160302025469314E-11,1.1967718172743132E-12,28.019944659253376,25.577181062037209,1.4169337944178684,1.8950533187652469E-11,1.7298573021210583E-11,2.0760322394398779E-11,22.436733977390656,20.480873926980451,24.579457803935941,2.9216787392573512E-5,2.6669125222381616E-5,3.2007854387839056E-5,34591601.191900708,31575262.92791447,37896121.812283613,1.0980852029869779E-5,1.0023547298144513E-5,1.2029618099559705E-5,13000924.74441869,11867511.167696111,14242625.17981744,8.7928244982423578E-6,8.0263344117747735E-6,9.6325454029872591E-6,10410380.659130469,9502884.6010466944,11404579.311403273,3.17114630568512E-12,2.8952217447585382E-12,3.4734328271069543E-12,3.754520538261227,3.4278360112331527,4.112416656482937,1.1967718172743132E-12,1.0930909247035629E-12,1.3103584303973918E-12,1.4169337944178684,1.2941794327271874,1.5514161647448332,9.5979748723035363E-13,8.7678277553205345E-13,1.0507434629776625E-12,1.1363649075154658,1.0380785435308295,1.2440415962899072,1.4713745860357498E-6,1.3433488352583086E-6,1.6116319764071301E-6,1742053.3681599793,1590475.5901626411,1908112.9573527568,5.5528804649106422E-7,5.0718133185837316E-7,6.0799089894651544E-7,657440.61428639421,600484.03432888712,719838.85230341752,4.4533474470097258E-7,4.0681689491240091E-7,4.8753260771880699E-7,527259.95088387607,481656.23406337167,577220.6679555428]
[39,0.04,7.1998725540984075E-13,6.5720539411272188E-13,7.8876732484680463E-13,74.552754525278587,68.051860712568157,81.674746747275179,2.7060037124605717E-13,2.4700957746285972E-13,1.3683924628092979E-14,28.019944659260442,25.57718106204366,1.4169337944182256,2.1668096128183851E-13,1.9779239950262899E-13,2.3737414501192986E-13,22.436733977396315,20.480873926985616,24.579457803942137,3.3406561784313348E-7,3.0493557265695167E-7,3.6597876105380576E-7,34591601.191909432,31575262.927922431,37896121.812293172,1.2555538939010489E-7,1.1460953855541505E-7,1.3754701188905681E-7,13000924.744421966,11867511.167699104,14242625.179821031,1.0053741738005779E-7,9.1773346886410128E-8,1.1013881123250802E-7,10410380.659133093,9502884.6010490898,11404579.311406149,3.6258981374144745E-14,3.3104051720672168E-14,3.9715334469629332E-14,3.7545205382621738,3.4278360112340169,4.1124166564839735,1.3683924628092979E-14,1.2498434212265149E-14,1.4982677347952775E-14,1.4169337944182256,1.2941794327275136,1.5514161647452243,1.0974353075430739E-14,1.0025160387647022E-14,1.2014232072739458E-14,1.1363649075157523,1.0380785435310911,1.2440415962902209,1.6823740870553718E-8,1.5359890620400333E-8,1.8427448052384075E-8,1742053.3681604187,1590475.5901630423,1908112.9573532378,6.3491800737508913E-9,5.7991264648363745E-9,6.9517860595171807E-9,657440.6142865601,600484.03432903858,719838.85230359912,5.0919707439620819E-9,4.6515565014680927E-9,5.5744623674010091E-9,527259.95088400901,481656.23406349315,577220.66795568832]
[44,0.04,1.9068808452481272E-16,1.7406035565364632E-16,2.089044343224942E-16,74.552754525278772,68.051860712568327,81.674746747275378,7.1668305344156777E-17,6.5420301306394896E-17,3.6241771732856923E-18,28.019944659260513,25.577181062043724,1.4169337944182292,5.7387790060685231E-17,5.2385168641982799E-17,6.2868364249411628E-17,22.436733977396372,20.480873926985666,24.579457803942201,8.8477028299401956E-11,8.0761957682614037E-11,9.6929200340343268E-11,34591601.191909514,31575262.92792251,37896121.812293261,3.3253250699469061E-11,3.0354250316506452E-11,3.6429222923266488E-11,13000924.744422,11867511.167699134,14242625.179821067,2.6627259578868383E-11,2.4306102082652982E-11,2.9170181538577034E-11,10410380.659133118,9502884.6010491122,11404579.311406175,9.6031640186752424E-18,8.7675832665010091E-18,1.0518576543365265E-17,3.7545205382621831,3.4278360112340258,4.1124166564839832,3.6241771732856923E-18,3.3102009259032965E-18,3.9681508569316356E-18,1.4169337944182292,1.2941794327275167,1.5514161647452283,2.90654918004299E-18,2.6551562086835115E-18,3.1819603524553514E-18,1.1363649075157549,1.0380785435310935,1.2440415962902238,4.4557551498901801E-12,4.0680555091874819E-12,4.8804957940392764E-12,1742053.3681604231,1590475.5901630465,1908112.9573532424,1.6815755799420205E-12,1.5358942942223679E-12,1.8411753232507406E-12,657440.61428656161,600484.03432903998,719838.85230360075,1.3486046319942176E-12,1.2319612502293282E-12,1.4763921765396606E-12,527259.95088401029,481656.23406349437,577220.66795568971]
[50,0.04,2.6657649661160069E-21,2.4333140649425606E-21,2.9204243341734531E-21,74.552754525278772,68.051860712568327,81.674746747275378,1.0019024421135124E-21,9.1455712993251082E-22,5.0664961912107323E-23,28.019944659260513,25.577181062043724,1.4169337944182292,8.0226491659309059E-22,7.3232969777776276E-22,8.7888177864251459E-22,22.436733977396372,20.480873926985666,24.579457803942201,1.236883588895193E-15,1.1290291048953388E-15,1.3550425403077796E-15,34591601.191909514,31575262.92792251,37896121.812293261,4.6487094851793164E-16,4.2434375104297349E-16,5.0927013323183067E-16,13000924.744422,11867511.167699134,14242625.179821067,3.7224148486209103E-16,3.3979236592700925E-16,4.0779080766666454E-16,10410380.659133118,9502884.6010491122,11404579.311406175,1.3424949056803375E-22,1.2256831027269604E-22,1.4704669624527118E-22,3.7545205382621831,3.4278360112340258,4.1124166564839832,5.0664961912107323E-23,4.6275663637124374E-23,5.5473615779569669E-23,1.4169337944182292,1.2941794327275167,1.5514161647452283,4.0632727502402491E-23,3.7118325554069423E-23,4.448289704248341E-23,1.1363649075157549,1.0380785435310935,1.2440415962902238,6.2290184548068232E-17,5.6870254287944753E-17,6.8227937458428364E-17,1742053.3681604231,1590475.5901630465,1908112.9573532424,2.3507946393485062E-17,2.1471363621897918E-17,2.5739105227419081E-17,657440.61428656161,600484.03432903998,719838.85230360075,1.8853107628988525E-17,1.7222466462221363E-17,2.0639541008945749E-17,527259.95088401029,481656.23406349437,577220.66795568971]

{"sheet":"Clinton NPV 5%","index":108,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU19","v":13.375071820561407},{"$f":"'WTP Values '!CV19","v":12.208784643159225},{"$f":"'WTP Values '!CW19","v":14.652786615691957},{"$f":"C3","v":13.375071820561407},{"$f":"D3","v":12.208784643159225},{"$f":"E3","v":14.652786615691957},{"$f":"'WTP Values '!CC19","v":5.0268937024813996},{"$f":"'WTP Values '!CD19","v":4.5886518325267565},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"I3","v":5.0268937024813996},{"$f":"J3","v":4.5886518325267565},{"$f":"K3","v":0.25420377001494221},{"$f":"'WTP Values '!CI19","v":4.0252426657790856},{"$f":"'WTP Values '!CJ19","v":3.674353301438563},{"$f":"'WTP Values '!CK19","v":4.4096561626936914},{"$f":"O3","v":4.0252426657790856},{"$f":"P3","v":3.674353301438563},{"$f":"Q3","v":4.4096561626936914},{"$f":"'WTP Values '!BH19","v":6205876.0038588634},{"$f":"'WTP Values '!BI19","v":5664732.4717006423},{"$f":"'WTP Values '!BJ19","v":6798720.6400040239},{"$f":"U3","v":6205876.0038588634},{"$f":"V3","v":5664732.4717006423},{"$f":"W3","v":6798720.6400040239},{"$f":"'WTP Values '!AV19","v":2332419.5503922994},{"$f":"'WTP Values '!AW19","v":2129080.4774419158},{"$f":"'WTP Values '!AX19","v":2555185.7326592957},{"$f":"AA3","v":2332419.5503922994},{"$f":"AB3","v":2129080.4774419158},{"$f":"AC3","v":2555185.7326592957},{"$f":"'WTP Values '!BB19","v":1867665.2510280716},{"$f":"'WTP Values '!BC19","v":1704856.7132210024},{"$f":"'WTP Values '!BD19","v":2046028.5920304297},{"$f":"AG3","v":1867665.2510280716},{"$f":"AH3","v":1704856.7132210024},{"$f":"AI3","v":2046028.5920304297},{"$f":"'WTP Values '!CX19","v":0.67357647843853186},{"$f":"'WTP Values '!CY19","v":0.61496792615242968},{"$f":"'WTP Values '!CZ19","v":0.7377845189864316},{"$f":"AM3","v":0.67357647843853186},{"$f":"AN3","v":0.61496792615242968},{"$f":"AO3","v":0.7377845189864316},{"$f":"'WTP Values '!CF19","v":0.25420377001494221},{"$f":"'WTP Values '!CG19","v":0.23218113095411785},{"$f":"'WTP Values '!CH19","v":0.27833046222338431},{"$f":"AS3","v":0.25420377001494221},{"$f":"AT3","v":0.23218113095411785},{"$f":"AU3","v":0.27833046222338431},{"$f":"'WTP Values '!CL19","v":0.20386855387395919},{"$f":"'WTP Values '!CM19","v":0.18623557457430165},{"$f":"'WTP Values '!CN19","v":0.22318619619219748},{"$f":"AY3","v":0.20386855387395919},{"$f":"AZ3","v":0.18623557457430165},{"$f":"BA3","v":0.22318619619219748},{"$f":"'WTP Values '!BK19","v":312531.56322341034},{"$f":"'WTP Values '!BL19","v":285337.88433085376},{"$f":"'WTP Values '!BM19","v":342323.33880688401},{"$f":"BE3","v":312531.56322341034},{"$f":"BF3","v":285337.88433085376},{"$f":"BG3","v":342323.33880688401},{"$f":"'WTP Values '!AY19","v":117947.5592797206},{"$f":"'WTP Values '!AZ19","v":107729.31379119071},{"$f":"'WTP Values '!BA19","v":129142.06068035493},{"$f":"BK3","v":117947.5592797206},{"$f":"BL3","v":107729.31379119071},{"$f":"BM3","v":129142.06068035493},{"$f":"'WTP Values '!BE19","v":94592.611045486425},{"$f":"'WTP Values '!BF19","v":86411.116053881095},{"$f":"'WTP Values '!BG19","v":103555.7698622928},{"$f":"BQ3","v":94592.611045486425},{"$f":"BR3","v":86411.116053881095},{"$f":"BS3","v":103555.7698622928}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":12.131584417742772},{"$f":"D3/(1+B4)^A4","v":11.07372756749136},{"$f":"E3/(1+B4)^A4","v":13.290509401988169},{"$f":"F3+C4","v":25.506656238304181},{"$f":"G3+D4","v":23.282512210650587},{"$f":"H3+E4","v":27.943296017680126},{"$f":"I3/(1+B4)^A4","v":4.5595407732257591},{"$f":"J3/(1+B4)^A4","v":4.1620424784823182},{"$f":"K3/(1+B4)^A4","v":0.2305703129387231},{"$f":"L3+I4","v":9.5864344757071578},{"$f":"M3+J4","v":8.7506943110090738},{"$f":"N3+K4","v":0.48477408295366531},{"$f":"O3/(1+B4)^A4","v":3.6510137558086941},{"$f":"P3/(1+B4)^A4","v":3.3327467586744333},{"$f":"Q3/(1+B4)^A4","v":3.9996881294273843},{"$f":"R3+O4","v":7.6762564215877802},{"$f":"S3+P4","v":7.0071000601129967},{"$f":"T3+Q4","v":8.4093442921210766},{"$f":"U3/(1+B4)^A4","v":5628912.4751554318},{"$f":"V3/(1+B4)^A4","v":5138079.3394110128},{"$f":"W3/(1+B4)^A4","v":6166640.0362848286},{"$f":"X3+U4","v":11834788.479014296},{"$f":"Y3+V4","v":10802811.811111655},{"$f":"Z3+W4","v":12965360.676288852},{"$f":"AA3/(1+B4)^A4","v":2115573.2883376866},{"$f":"AB3/(1+B4)^A4","v":1931138.7550493567},{"$f":"AC3/(1+B4)^A4","v":2317628.7824574108},{"$f":"AD3+AA4","v":4447992.838729986},{"$f":"AE3+AB4","v":4060219.2324912725},{"$f":"AF3+AC4","v":4872814.5151167065},{"$f":"AG3/(1+B4)^A4","v":1694027.4385742145},{"$f":"AH3/(1+B4)^A4","v":1546355.2954385509},{"$f":"AI3/(1+B4)^A4","v":1855808.2467396187},{"$f":"AJ3+AG4","v":3561692.6896022861},{"$f":"AK3+AH4","v":3251212.0086595532},{"$f":"AL3+AI4","v":3901836.8387700487},{"$f":"AM3/(1+B4)^A4","v":0.61095372193971142},{"$f":"AN3/(1+B4)^A4","v":0.55779403732646682},{"$f":"AO3/(1+B4)^A4","v":0.66919230747068625},{"$f":"AP3+AM4","v":1.2845302003782433},{"$f":"AQ3+AN4","v":1.1727619634788966},{"$f":"AR3+AO4","v":1.4069768264571179},{"$f":"AS3/(1+B4)^A4","v":0.2305703129387231},{"$f":"AT3/(1+B4)^A4","v":0.2105951301171137},{"$f":"AU3/(1+B4)^A4","v":0.2524539339894642},{"$f":"AV3+AS4","v":0.48477408295366531},{"$f":"AW3+AT4","v":0.44277626107123158},{"$f":"AX3+AU4","v":0.53078439621284845},{"$f":"AY3/(1+B4)^A4","v":0.18491478809429404},{"$f":"AZ3/(1+B4)^A4","v":0.16892115607646407},{"$f":"BA3/(1+B4)^A4","v":0.20243645913124489},{"$f":"BB3+AY4","v":0.38878334196825326},{"$f":"BC3+AZ4","v":0.3551567306507657},{"$f":"BD3+BA4","v":0.42562265532344234},{"$f":"BE3/(1+B4)^A4","v":283475.34079220891},{"$f":"BF3/(1+B4)^A4","v":258809.87240893763},{"$f":"BG3/(1+B4)^A4","v":310497.35946202633},{"$f":"BH3+BE4","v":596006.90401561931},{"$f":"BI3+BF4","v":544147.75673979137},{"$f":"BJ3+BG4","v":652820.6982689104},{"$f":"BK3/(1+B4)^A4","v":106981.9131788849},{"$f":"BL3/(1+B4)^A4","v":97713.663302667308},{"$f":"BM3/(1+B4)^A4","v":117135.65594590016},{"$f":"BN3+BK4","v":224929.47245860551},{"$f":"BO3+BL4","v":205442.977093858},{"$f":"BP3+BM4","v":246277.71662625507},{"$f":"BQ3/(1+B4)^A4","v":85798.286662572718},{"$f":"BR3/(1+B4)^A4","v":78377.42952732979},{"$f":"BS3/(1+B4)^A4","v":93928.135929517273},{"$f":"BT3+BQ4","v":180390.89770805914},{"$f":"BU3+BR4","v":164788.54558121087},{"$f":"BV3+BS4","v":197483.90579181007}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":10.479718749804791},{"$f":"D4/(1+B5)^A5","v":9.56590222869354},{"$f":"E4/(1+B5)^A5","v":11.480841725073462},{"$f":"F4+C5","v":35.98637498810897},32.848414439344126,39.424137742753587,{"$f":"I4/(1+B5)^A5","v":3.9387027519496889},{"$f":"J4/(1+B5)^A5","v":3.5953287795981579},{"$f":"K4/(1+B5)^A5","v":0.19917530542163747},{"$f":"L4+I5","v":13.525137227656847},12.346023090607233,0.68394938837530272,{"$f":"O4/(1+B5)^A5","v":3.1538829550231671},{"$f":"P4/(1+B5)^A5","v":2.8789519565268828},{"$f":"Q4/(1+B5)^A5","v":3.4550809885994029},{"$f":"R4+O5","v":10.830139376610948},9.88605201663988,11.864425280720479,{"$f":"U4/(1+B5)^A5","v":4862466.2348821349},{"$f":"V4/(1+B5)^A5","v":4438466.1176210018},{"$f":"W4/(1+B5)^A5","v":5326975.5199523401},{"$f":"X4+U5","v":16697254.713896431},15241277.928732656,18292336.196241193,{"$f":"AA4/(1+B5)^A5","v":1827511.748914965},{"$f":"AB4/(1+B5)^A5","v":1668190.2645929006},{"$f":"AC4/(1+B5)^A5","v":2002054.8817254384},{"$f":"AD4+AA5","v":6275504.5876449514},5728409.4970841734,6874869.3968421444,{"$f":"AG4/(1+B5)^A5","v":1463364.5943843769},{"$f":"AH4/(1+B5)^A5","v":1335799.844888069},{"$f":"AI4/(1+B5)^A5","v":1603116.9391984611},{"$f":"AJ4+AG5","v":5025057.2839866634},4587011.8535476224,5504953.7779685101,{"$f":"AM4/(1+B5)^A5","v":0.5277647959742674},{"$f":"AN4/(1+B5)^A5","v":0.48184346167927156},{"$f":"AO4/(1+B5)^A5","v":0.57807347584121471},{"$f":"AP4+AM5","v":1.8122949963525108},1.6546054251581681,1.9850503022983326,{"$f":"AS4/(1+B5)^A5","v":0.19917530542163747},{"$f":"AT4/(1+B5)^A5","v":0.18191999146279123},{"$f":"AU4/(1+B5)^A5","v":0.21807920007728251},{"$f":"AV4+AS5","v":0.68394938837530272},0.62469625253402283,0.748863596290131,{"$f":"AY4/(1+B5)^A5","v":0.15973634648033172},{"$f":"AZ4/(1+B5)^A5","v":0.14592044580625338},{"$f":"BA4/(1+B5)^A5","v":0.17487222471114988},{"$f":"BB4+AY5","v":0.54851968844858501},0.5010771764570191,0.60049488003459217,{"$f":"BE4/(1+B5)^A5","v":244876.65763283349},{"$f":"BF4/(1+B5)^A5","v":223569.6986579744},{"$f":"BG4/(1+B5)^A5","v":268219.2933480413},{"$f":"BH4+BE5","v":840883.56164845277},767717.45539776573,921039.99161695177,{"$f":"BK4/(1+B5)^A5","v":92414.998966750805},{"$f":"BL4/(1+B5)^A5","v":84408.736251089344},{"$f":"BM4/(1+B5)^A5","v":101186.1837347156},{"$f":"BN4+BK5","v":317344.47142535634},289851.71334494732,347463.90036097064,{"$f":"BQ4/(1+B5)^A5","v":74115.785908711987},{"$f":"BR4/(1+B5)^A5","v":67705.370501958561},{"$f":"BS4/(1+B5)^A5","v":81138.655375892253},{"$f":"BT4+BQ5","v":254506.68361677113},232493.91608316943,278622.56116770231]
[4,0.05,8.6216905505872887,7.8698914371633544,9.4453168999118375,44.608065538696259,40.718305876507479,48.869454642665424,3.2403805014986049,2.9578858846658811,0.16386201668781009,16.765517729155452,15.303908975273114,0.84781140506311281,2.5947073123014932,2.3685208994415969,2.8425036799271108,13.42484668891244,12.254572916081477,14.706928960647589,4000363.0050294967,3651537.0592467147,4382515.943420562,20697617.718925927,18892814.987979371,22674852.139661755,1503498.4385435821,1372424.2591043038,1647095.5058646868,7779003.0261885338,7100833.7561884774,8521964.9027068317,1203913.6733228455,1098965.8382160263,1318888.273259361,6228970.9573095087,5685977.6917636488,6823842.0512278713,0.43419340375606247,0.39641380838582407,0.47558247918611252,2.2464884001085732,2.0510192335439923,2.4606327814844451,0.16386201668781009,0.14966602719055638,0.17941429760421429,0.84781140506311281,0.77436227972457927,0.92827789389434523,0.13141548756358243,0.12004911188753935,0.1438678120422251,0.67993517601216746,0.62112628834455841,0.74436269207681727,201460.6322532965,183931.34437439084,220664.67642436334,1042344.1939017493,951648.79977215664,1141704.6680413152,76030.048357835098,69443.27620782645,83246.123773296596,393374.51978319144,359294.98955277377,430710.02413426724,60975.240488242642,55701.375868662595,66752.972579032197,315481.92410501378,288195.29195183201,345375.53374673449]
[5,0.05,6.7553201455789953,6.1662658682835536,7.400652941667671,51.363385684275258,46.884571744791032,56.270107584333097,2.5389229122383443,2.3175809880634239,0.12839017776519049,19.304440641393796,17.621489963336536,0.97620158282830327,2.0330210735152674,1.8557981005399009,2.2271760115057768,15.457867762427707,14.110371016621379,16.934104972153367,3134389.0898130061,2861074.8337490885,3433815.9166352148,23832006.808738932,21753889.82172846,26108668.056296971,1178030.3678433667,1075330.3185043102,1290542.4275175852,8957033.3940319009,8176164.0746927876,9812507.3302244172,943297.86521760968,861068.49029719981,1033383.4727471125,7172268.822527118,6547046.1820608489,7857225.523974984,0.3402018931508794,0.31060059161970699,0.37263131675626043,2.5866902932594527,2.3616198251636993,2.8332640982407056,0.12839017776519049,0.11726724853518078,0.14057579681146123,0.97620158282830327,0.89162952825976005,1.0688536907058064,0.10296747318527719,9.4061620425186815E-2,0.11272419524764943,0.78290264919744468,0.71518790876974525,0.8570868873244667,157849.67688373738,144115.0211510564,172896.54799378433,1200193.8707854867,1095763.8209232129,1314601.2160350995,59571.532326226086,54410.623994128604,65225.516233449925,452946.05210941751,413705.61354690237,495935.54036771716,47775.696429245123,43643.48550139193,52302.700705223258,363257.62053425889,331838.77745322394,397678.23445195775]
[9,0.05,1.5630287401375877,1.4267348643371482,1.7123441960305368,63.974599416859085,58.396105635268903,70.0860650810517,0.58744950576760924,0.53623597607143769,2.9706591763781855E-2,24.04424553690961,21.948081235575284,1.2158876285031188,0.4703952290535563,0.42938982972330997,0.51531830324973671,19.253226491314503,17.574879875723845,21.091923120796501,725226.95069569058,661988.19544634735,794507.56594493275,29683461.644462749,27095106.145419654,32519109.828087099,272569.66095072019,248807.18555781859,298602.41426115652,11156247.114801269,10183651.534581777,12221764.927740825,218257.853376568,199231.83040291758,239101.63140735732,8933270.6307885256,8154537.5422798013,9786404.2396665644,7.8715046065143318E-2,7.1865972439967896E-2,8.621848336033644E-2,3.221798429409477,2.9414665773485851,3.5289133166042221,2.9706591763781855E-2,2.7132996776962539E-2,3.2526069209000211E-2,1.2158876285031188,1.110550660528679,1.3312885392418656,2.3824351240149918E-2,2.1763737750415475E-2,2.608183669818593E-2,0.97512815203959435,0.8907874619591718,1.0675267907584991,36522.855508510736,33344.965906916455,40004.362156206938,1494876.5756611249,1364805.8936370055,1637374.2709587116,13783.509162162167,12589.391359534693,15091.7135333569,564157.55805636069,515282.44391552405,617702.22326526779,11054.218747555527,10098.118325760999,12101.665446985508,452447.99284941307,413314.90468802035,495319.87439948972]
[16,0.05,1.84391436756812E-2,1.6831276658611161E-2,2.0200627053119005E-2,66.115650125544676,60.35045977729613,72.431649432944113,6.9301770088394847E-3,6.3260079312297251E-3,3.5045044251647196E-4,24.848939109293973,22.682622058215177,1.2565799828502819,5.5492806946787019E-3,5.0655375424814263E-3,6.0792408919452864E-3,19.897578071464451,18.163061894149529,21.797810728643299,8555.5457797768104,7809.514395983294,9372.8533479075868,30676883.989728268,28001903.479726598,33607433.378025606,3215.5206176564761,2935.1932720307127,3522.6305678691938,11529615.467384063,10524469.836437024,12630793.177990915,2574.8009703276703,2350.3498376139696,2820.6962683372899,9232242.1849564686,8427447.0804878734,10113927.78688396,9.286061136056119E-4,8.4780718177739024E-4,1.0171246128466121E-3,3.3296230015585211,3.0399092273598884,3.6470161640823791,3.5045044251647196E-4,3.2008958829392141E-4,3.8371198682956469E-4,1.2565799828502819,1.1477176815093464,1.3758430389400327,2.8105729870222845E-4,2.567481179293173E-4,3.076889898781839E-4,1.0077629608545666,0.92059962403756879,1.1032539232881013,430.86231421969416,393.37256022829143,471.93385669117703,1544905.908879166,1410482.1253356088,1692172.6030338611,162.6048832434162,148.51780399598115,178.03784857423312,583038.33183997264,532527.50448291912,638374.98706424283,130.40728073281784,119.1281067847452,142.76407218996491,467590.16028091917,427147.39723442,511896.8436619126]
[19,0.05,1.3228743584811689E-3,1.2075216020766078E-3,1.449247970720903E-3,{"$f":"F20+C21","v":66.128360774829858},60.362062076100912,72.445574325028545,4.9718976249534495E-4,4.5384502832467618E-4,2.5142268669170869E-5,{"$f":"L20+I21","v":24.853716286097455},22.68698276333269,1.2568215587469187,3.9812050212976189E-4,3.6341545164650033E-4,4.3614128922868817E-4,{"$f":"R20+O21","v":19.901403355432929},18.166553719598465,21.802001329912901,613.79814236196626,560.2758201977183,672.43401200371977,{"$f":"X20+U21","v":30682781.581490815},28007286.809902925,33613894.36416477,230.690201729671,210.57875490589589,252.72310550852956,{"$f":"AD20+AA21","v":11531832.02123055},10526493.152319865,12633221.431845704,184.72323019702671,168.62049498212585,202.36442820108721,{"$f":"AJ20+AG21","v":9234017.0717239138},8429067.246424472,10115872.176582174,6.6620730247785387E-5,6.0823994944443081E-5,7.2971288329915421E-5,{"$f":"AP20+AM21","v":3.3302631173275463},3.0404936460258831,3.6477172982814841,2.5142268669170869E-5,2.2964098345265463E-5,2.7528542395824826E-5,{"$f":"AV20+AS21","v":1.2568215587469187},1.1479383287676035,1.3761075430068646,2.0163815644406552E-5,1.8419808846380472E-5,2.2074445660600033E-5,{"$f":"BB20+AY21","v":1.0079567019965459},0.92077660813938123,1.1034660224456347,30.911235225571446,28.221618227445774,33.857819478854992,{"$f":"BH20+BE21","v":1545202.9150667945},1410753.2887225547,1692497.921055333,11.665716932952575,10.655071522835094,12.772919874182019,{"$f":"BN20+BK21","v":583150.42021453695},532629.88221544307,638497.71384009079,9.3557732872498462,8.546574646402286,10.242283141463838,{"$f":"BT20+BQ21","v":467680.05389196659},427229.51577593043,511995.25517624582]
[25,0.05,1.8237412619654251E-6,1.6647136262812772E-6,1.9979624717028604E-6,66.129127407733094,60.362761859708925,72.446414194039676,6.8543583075463932E-7,6.256799063244988E-7,3.4661638497576316E-8,24.854004417792378,22.687245775862525,1.2568361292088073,5.4885695101238623E-7,5.0101186870420256E-7,6.0127317466973038E-7,19.901634074453543,18.166764326328416,21.802254082761756,0.84619449425905657,0.77240754182374305,0.92703108634454268,30683137.290140595,28007611.501266014,33614284.053507186,0.31803416320546796,0.29030811713375076,0.34840916857525445,11531965.71094792,10526615.187040094,12633367.890084047,0.25466316947940976,0.23246361405402843,0.27898368072391366,9234124.1226357054,8429164.965469962,10115989.450931102,9.184468190512884E-8,8.3853185744046128E-8,1.0059968931504337E-7,3.3303017254111626,3.0405288947821476,3.6477595866441441,3.4661638497576316E-8,3.1658768973477501E-8,3.7951403568417533E-8,1.2568361292088073,1.1479516369349831,1.376123496363465,2.779824278368282E-8,2.5393919849825277E-8,3.043227584550917E-8,1.0079683873424963,0.92078728279751676,1.1034788150409827,4.2614852104260713E-2,3.8906891883460047E-2,4.6677072563912403E-2,1545220.8287634742,1410769.6437308567,1692517.5423582015,1.6082592564165433E-2,1.4689296425472861E-2,1.760900486201054E-2,583157.18073747191,532636.05704857316,638505.11600990628,1.2898057681865889E-2,1.1782480120793188E-2,1.4120218040409135E-2,467685.4757550417,427234.46869174729,512001.19079001766]
[36,0.05,1.0849562881695821E-13,9.9034964800270053E-14,1.1886016906064578E-13,66.129128104102648,60.362762495356044,72.446414956933083,4.0777051560074094E-14,3.7222130293666049E-14,2.0620448432294804E-15,24.854004679516255,22.687246014769457,1.2568361424438588,3.2651879557998516E-14,2.9805542525939885E-14,3.5770156949926971E-14,19.901634284026727,18.166764517632636,21.80225431234933,5.0340695618820076E-8,4.5951058793731842E-8,5.5149720381621666E-8,30683137.613247883,28007611.796198796,33614284.407480769,1.8920072294173116E-8,1.7270630640417326E-8,2.0727102368363508E-8,11531965.832384724,10526615.297890102,12633368.023119112,1.5150088055479862E-8,1.3829421151920313E-8,1.6596932087389677E-8,9234124.2198751979,8429165.0542328693,10115989.557457035,5.4639036384204863E-15,4.9884840055661105E-15,5.9847450834465926E-15,3.3303017604807419,3.0405289268002882,3.6477596250566982,2.0620448432294804E-15,1.8834020587144922E-15,2.2577552422124629E-15,1.2568361424438588,1.1479516490234318,1.3761235108546663,1.6537366860756567E-15,1.5107018521174758E-15,1.8104371343944735E-15,1.0079683979568579,0.92078729249382241,1.1034788266611124,2.5351870204497763E-9,2.3145979028078997E-9,2.7768513246768185E-9,1545220.8450353467,1410769.6585868979,1692517.5601811749,9.5676455298029258E-10,8.7387640220567025E-10,1.0475718761145886E-9,583157.18687838025,532636.06265747128,638505.12273365306,7.6731437068180335E-10,7.0094789013607437E-10,8.4002153555255249E-10,467685.48067998071,427234.47319071903,512001.19618162117]
[39,0.05,4.1670829658214568E-16,3.8037192773560722E-16,4.5651625895720748E-16,66.129128104102662,60.362762495356058,72.446414956933097,1.5661585522406665E-16,1.4296216980317532E-16,7.9198692469705065E-18,24.854004679516262,22.687246014769464,1.2568361424438592,1.2540882300220593E-16,1.1447665671070606E-16,1.3738545353036614E-16,19.901634284026734,18.16676451763264,21.802254312349337,1.9334774818872674E-10,1.7648810044123268E-10,2.1181817449971911E-10,30683137.61324789,28007611.796198804,33614284.407480776,7.2667914669790001E-11,6.6332765232499679E-11,7.9608327221884356E-11,11531965.832384728,10526615.297890106,12633368.023119116,5.818821878362861E-11,5.3115822211199165E-11,6.3745234476623474E-11,9234124.2198751997,8429165.0542328712,10115989.557457037,2.0985674747288158E-17,1.9159690534572196E-17,2.298611433838335E-17,3.3303017604807428,3.0405289268002891,3.647759625056699,7.9198692469705065E-18,7.2337408633328375E-18,8.6715506545339375E-18,1.2568361424438592,1.1479516490234321,1.3761235108546668,6.3516457295492161E-18,5.8022797996905978E-18,6.9534983350837397E-18,1.0079683979568581,0.92078729249382263,1.1034788266611126,9.7371062440781738E-12,8.8898710470530069E-12,1.0665286684684273E-11,1545220.8450353472,1410769.6585868984,1692517.5601811754,3.6747261751459528E-12,3.3563706755487355E-12,4.0234975067939451E-12,583157.18687838037,532636.0626574714,638505.12273365317,2.9470889088928716E-12,2.6921895792155437E-12,3.2263414387226402E-12,467685.48067998083,427234.47319071915,512001.19618162129]
[44,0.05,1.479378635651068E-20,1.3503789295986368E-20,1.6207030334360273E-20,66.129128104102662,60.362762495356058,72.446414956933097,5.5601040853534108E-21,5.0753772230557399E-21,2.8116755671094267E-22,24.854004679516262,22.687246014769464,1.2568361424438592,4.4522063753783861E-21,4.0640976339475202E-21,4.8773952059289167E-21,19.901634284026734,18.16676451763264,21.802254312349337,6.8641428612703144E-15,6.2655993984494679E-15,7.5198714440695522E-15,30683137.61324789,28007611.796198804,33614284.407480776,2.5798228962933553E-15,2.3549153336637095E-15,2.8262182317447307E-15,11531965.832384728,10526615.297890106,12633368.023119116,2.0657713902300699E-15,1.8856934992365426E-15,2.2630540064300029E-15,9234124.2198751997,8429165.0542328712,10115989.557457037,7.4502377635623038E-22,6.8019852436378259E-22,8.1604246298306113E-22,3.3303017604807428,3.0405289268002891,3.647759625056699,2.8116755671094267E-22,2.5680894229426831E-22,3.0785340444390837E-22,1.2568361424438592,1.1479516490234321,1.3761235108546668,2.25493206412969E-22,2.0598986975148722E-22,2.4685990090265228E-22,1.0079683979568581,0.92078729249382263,1.1034788266611126,3.4568226907654657E-16,3.1560411464259527E-16,3.7863410433215139E-16,1545220.8450353472,1410769.6585868984,1692517.5601811754,1.3045843915197947E-16,1.1915632857465135E-16,1.4284035861457652E-16,583157.18687838037,532636.0626574714,638505.12273365317,1.046261954691097E-16,9.5576876661220753E-17,1.1454009039201133E-16,467685.48067998083,427234.47319071915,512001.19618162129]
[50,0.05,1.3524745688834406E-26,1.2345407163693613E-26,1.4816758763518325E-26,66.129128104102662,60.362762495356058,72.446414956933097,5.0831472042151906E-27,4.6400011844514623E-27,2.570484397182648E-28,24.854004679516262,22.687246014769464,1.2568361424438592,4.0702871820708385E-27,3.7154711869651661E-27,4.4590024618746478E-27,19.901634284026734,18.16676451763264,21.802254312349337,6.2753229182367179E-21,5.7281237142409371E-21,6.874801787914761E-21,30683137.61324789,28007611.796198804,33614284.407480776,2.3585205135292677E-21,2.1529059727512833E-21,2.5837795628752319E-21,11531965.832384728,10526615.297890106,12633368.023119116,1.888565376762775E-21,1.7239349284666733E-21,2.0689246944270965E-21,9234124.2198751997,8429165.0542328712,10115989.557457037,6.8111414241956629E-28,6.2184973057231745E-28,7.4604070365520256E-28,3.3303017604807428,3.0405289268002891,3.647759625056699,2.570484397182648E-28,2.347793561058123E-28,2.8144512190507226E-28,1.2568361424438592,1.1479516490234321,1.3761235108546668,2.0614994686286465E-28,1.883196455408387E-28,2.2568376344098548E-28,1.0079683979568581,0.92078729249382263,1.1034788266611126,3.1602895065075441E-22,2.885309606362069E-22,3.461541113819209E-22,1545220.8450353472,1410769.6585868984,1692517.5601811754,1.1926745256235821E-22,1.0893485970061422E-22,1.3058722613726555E-22,583157.18687838037,532636.0626574714,638505.12273365317,9.5651150558033643E-23,8.7378100468999391E-23,1.047146116887307E-22,467685.48067998083,427234.47319071915,512001.19618162129]

{"sheet":"Columbia","index":109,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Columbia"]
[null,"Number of households",{"$f":"'WTP Values '!C20","v":26356},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA20","v":0.33376479319041258}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU20","v":0.34852558209062501}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV20","v":246.288726537}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW20","v":488.93781934900005}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!X3:X52), \"NULL\")))))","v":57782389.500233881},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!Y3:Y52), \"NULL\")))))","v":52743854.725980163},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!Z3:Z52), \"NULL\")))))","v":63302308.223153763},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AD3:AD52), \"NULL\")))))","v":21717021.374964446},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AE3:AE52), \"NULL\")))))","v":19823751.051767714},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AF3:AF52), \"NULL\")))))","v":23791175.622735843},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":17389739.314525988},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AK3:AK52), \"NULL\")))))","v":15873844.860397192},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!AL3:AL52), \"NULL\")))))","v":19050463.027712107}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BH3:BH52), \"NULL\")))))","v":2910032.8403109456},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BI3:BI52), \"NULL\")))))","v":2656835.1421077009},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3187421.164006562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BN3:BN52), \"NULL\")))))","v":1098288.1355007018},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BO3:BO52), \"NULL\")))))","v":1003147.0459999493},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BP3:BP52), \"NULL\")))))","v":1202519.0488086266},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BT3:BT52), \"NULL\")))))","v":880832.48494572553},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BU3:BU52), \"NULL\")))))","v":804655.38114448683},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!BV3:BV52), \"NULL\")))))","v":964287.58456693508}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!F3:F52), \"NULL\")))))","v":552.42802159390351},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!G3:G52), \"NULL\")))))","v":504.25715463690801},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!H3:H52), \"NULL\")))))","v":605.20115551647052},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!L3:L52), \"NULL\")))))","v":207.62538996480166},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!M3:M52), \"NULL\")))))","v":189.52479585590308},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!N3:N52), \"NULL\")))))","v":10.50017396446116},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!R3:R52), \"NULL\")))))","v":166.25444826089154},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!S3:S52), \"NULL\")))))","v":151.76175279636507},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Columbia NPV 1%'!A3:A52,'Columbia NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Columbia NPV 2%'!A3:A52,'Columbia NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Columbia NPV 3%'!A3:A52,'Columbia NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Columbia NPV 4%'!A3:A52,'Columbia NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Columbia NPV 5%'!A3:A52,'Columbia NPV 5%'!T3:T52), \"NULL\")))))","v":182.13178257026229}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Columbia NPV 1%","index":110,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU20","v":105.00017522013221},{"$f":"'WTP Values '!CV20","v":95.844322741113032},{"$f":"'WTP Values '!CW20","v":115.03078209050283},{"$f":"C3","v":105.00017522013221},{"$f":"D3","v":95.844322741113032},{"$f":"E3","v":115.03078209050283},{"$f":"'WTP Values '!CC20","v":39.463425956474047},{"$f":"'WTP Values '!CD20","v":36.023040098531503},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"I3","v":39.463425956474047},{"$f":"J3","v":36.023040098531503},{"$f":"K3","v":1.9957715087102661},{"$f":"'WTP Values '!CI20","v":31.600037500184381},{"$f":"'WTP Values '!CJ20","v":28.845406120703167},{"$f":"'WTP Values '!CK20","v":34.617847638964903},{"$f":"O3","v":31.600037500184381},{"$f":"P3","v":28.845406120703167},{"$f":"Q3","v":34.617847638964903},{"$f":"'WTP Values '!BH20","v":10982717.720685298},{"$f":"'WTP Values '!BI20","v":10025041.763873903},{"$f":"'WTP Values '!BJ20","v":12031890.482478222},{"$f":"U3","v":10982717.720685298},{"$f":"V3","v":10025041.763873903},{"$f":"W3","v":12031890.482478222},{"$f":"'WTP Values '!AV20","v":4127761.3743259618},{"$f":"'WTP Values '!AW20","v":3767906.8631424787},{"$f":"'WTP Values '!AX20","v":4521996.5523699829},{"$f":"AA3","v":4127761.3743259618},{"$f":"AB3","v":3767906.8631424787},{"$f":"AC3","v":4521996.5523699829},{"$f":"'WTP Values '!BB20","v":3305273.4540680321},{"$f":"'WTP Values '!BC20","v":3017146.8980698329},{"$f":"'WTP Values '!BD20","v":3620927.7548286058},{"$f":"AG3","v":3305273.4540680321},{"$f":"AH3","v":3017146.8980698329},{"$f":"AI3","v":3620927.7548286058},{"$f":"'WTP Values '!CX20","v":5.2880118107222192},{"$f":"'WTP Values '!CY20","v":4.8279096428018855},{"$f":"'WTP Values '!CZ20","v":5.7920723531118821},{"$f":"AM3","v":5.2880118107222192},{"$f":"AN3","v":4.8279096428018855},{"$f":"AO3","v":5.7920723531118821},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"'WTP Values '!CG20","v":1.822884385927418},{"$f":"'WTP Values '!CH20","v":2.1851763473703607},{"$f":"AS3","v":1.9957715087102661},{"$f":"AT3","v":1.822884385927418},{"$f":"AU3","v":2.1851763473703607},{"$f":"'WTP Values '!CL20","v":1.600618563178515},{"$f":"'WTP Values '!CM20","v":1.4621921444015642},{"$f":"'WTP Values '!CN20","v":1.7522703061927964},{"$f":"AY3","v":1.600618563178515},{"$f":"AZ3","v":1.4621921444015642},{"$f":"BA3","v":1.7522703061927964},{"$f":"'WTP Values '!BK20","v":553110.89623474004},{"$f":"'WTP Values '!BL20","v":504985.52670701849},{"$f":"'WTP Values '!BM20","v":605834.18588254391},{"$f":"BE3","v":553110.89623474004},{"$f":"BF3","v":504985.52670701849},{"$f":"BG3","v":605834.18588254391},{"$f":"'WTP Values '!AY20","v":208751.98607238548},{"$f":"'WTP Values '!AZ20","v":190668.48799169445},{"$f":"'WTP Values '!BA20","v":228563.18994489973},{"$f":"BK3","v":208751.98607238548},{"$f":"BL3","v":190668.48799169445},{"$f":"BM3","v":228563.18994489973},{"$f":"'WTP Values '!BE20","v":167420.11926193416},{"$f":"'WTP Values '!BF20","v":152941.11216194287},{"$f":"'WTP Values '!BG20","v":183282.45741407486},{"$f":"BQ3","v":167420.11926193416},{"$f":"BR3","v":152941.11216194287},{"$f":"BS3","v":183282.45741407486}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":102.93125695533007},{"$f":"D3/(1+B4)^A4","v":93.955810941195011},{"$f":"E3/(1+B4)^A4","v":112.7642212435083},{"$f":"F3+C4","v":207.93143217546228},{"$f":"G3+D4","v":189.80013368230806},{"$f":"H3+E4","v":227.79500333401114},{"$f":"I3/(1+B4)^A4","v":38.685840561194048},{"$f":"J3/(1+B4)^A4","v":35.313243896217529},{"$f":"K3/(1+B4)^A4","v":1.956446925507564},{"$f":"L3+I4","v":78.149266517668096},{"$f":"M3+J4","v":71.336283994749039},{"$f":"N3+K4","v":3.9522184342178299},{"$f":"O3/(1+B4)^A4","v":30.977391922541301},{"$f":"P3/(1+B4)^A4","v":28.277037663663531},{"$f":"Q3/(1+B4)^A4","v":33.935739279448001},{"$f":"R3+O4","v":62.577429422725686},{"$f":"S3+P4","v":57.122443784366695},{"$f":"T3+Q4","v":68.553586918412904},{"$f":"U3/(1+B4)^A4","v":10766314.79333918},{"$f":"V3/(1+B4)^A4","v":9827508.8362649772},{"$f":"W3/(1+B4)^A4","v":11794814.706870133},{"$f":"X3+U4","v":21749032.514024477},{"$f":"Y3+V4","v":19852550.60013888},{"$f":"Z3+W4","v":23826705.189348355},{"$f":"AA3/(1+B4)^A4","v":4046428.1681462228},{"$f":"AB3/(1+B4)^A4","v":3693664.2124717957},{"$f":"AC3/(1+B4)^A4","v":4432895.3557200106},{"$f":"AD3+AA4","v":8174189.5424721846},{"$f":"AE3+AB4","v":7461571.0756142745},{"$f":"AF3+AC4","v":8954891.9080899935},{"$f":"AG3/(1+B4)^A4","v":3240146.5092324596},{"$f":"AH3/(1+B4)^A4","v":2957697.1846582028},{"$f":"AI3/(1+B4)^A4","v":3549581.1732463539},{"$f":"AJ3+AG4","v":6545419.9633004917},{"$f":"AK3+AH4","v":5974844.0827280357},{"$f":"AL3+AI4","v":7170508.9280749597},{"$f":"AM3/(1+B4)^A4","v":5.18381708726813},{"$f":"AN3/(1+B4)^A4","v":4.7327807497322665},{"$f":"AO3/(1+B4)^A4","v":5.677945645634626},{"$f":"AP3+AM4","v":10.471828897990349},{"$f":"AQ3+AN4","v":9.560690392534152},{"$f":"AR3+AO4","v":11.470017998746508},{"$f":"AS3/(1+B4)^A4","v":1.956446925507564},{"$f":"AT3/(1+B4)^A4","v":1.7869663620502088},{"$f":"AU3/(1+B4)^A4","v":2.1421197405846102},{"$f":"AV3+AS4","v":3.9522184342178299},{"$f":"AW3+AT4","v":3.6098507479776267},{"$f":"AX3+AU4","v":4.3272960879549709},{"$f":"AY3/(1+B4)^A4","v":1.5690800540912804},{"$f":"AZ3/(1+B4)^A4","v":1.4333811826306875},{"$f":"BA3/(1+B4)^A4","v":1.7177436586538539},{"$f":"BB3+AY4","v":3.1696986172697956},{"$f":"BC3+AZ4","v":2.8955733270322517},{"$f":"BD3+BA4","v":3.4700139648466504},{"$f":"BE3/(1+B4)^A4","v":542212.42646283703},{"$f":"BF3/(1+B4)^A4","v":495035.31683856336},{"$f":"BG3/(1+B4)^A4","v":593896.85901631601},{"$f":"BH3+BE4","v":1095323.3226975771},{"$f":"BI3+BF4","v":1000020.8435455819},{"$f":"BJ3+BG4","v":1199731.0448988599},{"$f":"BK3/(1+B4)^A4","v":204638.74725260807},{"$f":"BL3/(1+B4)^A4","v":186911.56552464899},{"$f":"BM3/(1+B4)^A4","v":224059.59214282886},{"$f":"BN3+BK4","v":413390.73332499352},{"$f":"BO3+BL4","v":377580.05351634347},{"$f":"BP3+BM4","v":452622.78208772861},{"$f":"BQ3/(1+B4)^A4","v":164121.28150370959},{"$f":"BR3/(1+B4)^A4","v":149927.56804425339},{"$f":"BS3/(1+B4)^A4","v":179671.06892860981},{"$f":"BT3+BQ4","v":331541.40076564375},{"$f":"BU3+BR4","v":302868.68020619627},{"$f":"BV3+BS4","v":362953.52634268464}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":99.904063914652198},{"$f":"D4/(1+B5)^A5","v":91.192584440076274},{"$f":"E4/(1+B5)^A5","v":109.44784217768236},{"$f":"F4+C5","v":307.83549609011448},280.9927181223843,337.24284551169353,{"$f":"I4/(1+B5)^A5","v":37.548095712994602},{"$f":"J4/(1+B5)^A5","v":34.27468661703476},{"$f":"K4/(1+B5)^A5","v":1.898908110840972},{"$f":"L4+I5","v":115.69736223066269},105.6109706117838,5.8511265450588024,{"$f":"O4/(1+B5)^A5","v":30.066351408511981},{"$f":"P4/(1+B5)^A5","v":27.445414168930764},{"$f":"Q4/(1+B5)^A5","v":32.93769420727341},{"$f":"R4+O5","v":92.643780831237663},84.567857953297462,101.49128112568631,{"$f":"U4/(1+B5)^A5","v":10449679.067902662},{"$f":"V4/(1+B5)^A5","v":9538483.2551506571},{"$f":"W4/(1+B5)^A5","v":11447930.951120241},{"$f":"X4+U5","v":32198711.581927139},29391033.855289537,35274636.140468597,{"$f":"AA4/(1+B5)^A5","v":3927423.31429963},{"$f":"AB4/(1+B5)^A5","v":3585034.0943780467},{"$f":"AC4/(1+B5)^A5","v":4302524.5590560539},{"$f":"AD4+AA5","v":12101612.856771816},11046605.16999232,13257416.467146046,{"$f":"AG4/(1+B5)^A5","v":3144854.2797031738},{"$f":"AH4/(1+B5)^A5","v":2870711.747982583},{"$f":"AI4/(1+B5)^A5","v":3445188.5160223604},{"$f":"AJ4+AG5","v":9690274.2430036664},8845555.8307106197,10615697.44409732,{"$f":"AM4/(1+B5)^A5","v":5.0313617935614259},{"$f":"AN4/(1+B5)^A5","v":4.5935903679917489},{"$f":"AO4/(1+B5)^A5","v":5.5109581041216371},{"$f":"AP4+AM5","v":15.503190691551776},14.1542807605259,16.980976102868144,{"$f":"AS4/(1+B5)^A5","v":1.898908110840972},{"$f":"AT4/(1+B5)^A5","v":1.734411945684037},{"$f":"AU4/(1+B5)^A5","v":2.0791203158927445},{"$f":"AV4+AS5","v":5.8511265450588024},5.3442626936616637,6.4064164038477154,{"$f":"AY4/(1+B5)^A5","v":1.5229336418107724},{"$f":"AZ4/(1+B5)^A5","v":1.3912256540862211},{"$f":"BA4/(1+B5)^A5","v":1.6672250717546173},{"$f":"BB4+AY5","v":4.6926322590805682},4.2867989811184728,5.1372390366012679,{"$f":"BE4/(1+B5)^A5","v":526266.03920877213},{"$f":"BF4/(1+B5)^A5","v":480476.40139974956},{"$f":"BG4/(1+B5)^A5","v":576430.44024640962},{"$f":"BH4+BE5","v":1621589.3619063492},1480497.2449453315,1776161.4851452694,{"$f":"BK4/(1+B5)^A5","v":198620.35196763673},{"$f":"BL4/(1+B5)^A5","v":181414.52403195668},{"$f":"BM4/(1+B5)^A5","v":217470.03268251597},{"$f":"BN4+BK5","v":612011.08529263025},558994.57754830015,670092.81477024453,{"$f":"BQ4/(1+B5)^A5","v":159294.49889276008},{"$f":"BR4/(1+B5)^A5","v":145518.2204465039},{"$f":"BS4/(1+B5)^A5","v":174386.9693697374},{"$f":"BT4+BQ5","v":490835.89965840383},448386.90065270016,537340.49571242207]
[4,0.01,96.005841755935762,87.634281209502802,105.1772250788101,403.84133784605024,368.62699933188708,442.42007059050366,36.082981952947307,32.937300152278638,1.8248133704971712,151.78034418361,138.54827076406244,7.6759399155559738,28.893172733893252,26.374503562532652,31.652476725775262,121.53695356513091,110.94236151583011,133.14375785146157,10041936.190407975,9166294.9243782535,11001236.629023023,42240647.772335112,38557328.779667795,46275872.76949162,3774176.6095055025,3445147.2989980564,4134641.5329074636,15875789.466277318,14491752.468990376,17392058.00005351,3022143.1490574148,2758697.5644871704,3310758.4469354106,12712417.392061081,11604253.39519779,13926455.891032729,4.8350397895943393,4.4143500542456575,5.2959224173291792,20.338230481146116,18.568630814771559,22.276898520197324,1.8248133704971712,1.6667357890385575,1.9979937573878315,7.6759399155559738,7.010998482700221,8.4044101612355462,1.4635092957317859,1.3369405083171082,1.6021705237851402,6.1561415548123541,5.6237394894355806,6.7394095603864077,505731.31964845315,461728.37773299526,553938.32303837617,2127320.6815548022,1942225.6226783267,2330099.8081836458,190870.25425515775,174335.79179841588,208984.42692193351,802881.33954778803,733330.36934671598,879077.24169217807,153078.88242018217,139840.1496132077,167582.44989824458,643914.78207858605,588227.05026590789,704922.94561066665]
[5,0.01,91.346264240576147,83.381011628922778,100.07252078017984,495.18760208662638,452.00801096080988,542.4925913706835,34.331719234762922,31.33871093729767,1.7362473083140799,186.11206341837291,169.8869817013601,9.4121872238700544,27.490862462394311,25.094435167411778,30.116245532346376,149.02781602752523,136.0367966832419,163.26000338380794,9554557.7223096192,8721415.1030298062,10467299.173757942,51795205.494644731,47278743.882697597,56743171.943249561,3590999.5429124609,3277939.4437477193,3933969.5491152219,19466789.009189777,17769691.912738096,21326027.549168732,2875465.5093639386,2624806.0750938491,3150073.0622132523,15587882.901425019,14229059.470291639,17076528.953245983,4.600374458012368,4.2001026096997336,5.0388884643161029,24.938604939158484,22.768733424471293,27.315786984513426,1.7362473083140799,1.5858419135763482,1.9010225042070048,9.4121872238700544,8.5968403962765692,10.305432665442551,1.3924788783823125,1.2720530200352538,1.5244102790764935,7.5486204331946665,6.8957925094708346,8.2638198394629008,481185.99779358396,439318.70840727299,527053.30742143793,2608506.6793483864,2381544.3310855995,2857153.1156050838,181606.49770855866,165874.52401794677,198841.51146037981,984487.83725634671,899204.89336466277,1077918.7531525579,145649.30411999128,133053.10410676131,159448.95092325681,789564.08619857731,721280.15437266917,864371.89653392346]
[9,0.01,67.771886894321881,61.862283435772511,74.246096607543649,803.39546253685558,733.34062384844867,880.14337299750105,25.471489307303639,23.250907858287142,1.2881616689844226,301.94937563791336,275.62570158830039,15.270391415982475,20.396100890584108,18.618136559625963,22.343932758151862,241.78366074550107,220.70694971528442,264.87405052067101,7088745.3435014514,6470617.7404725654,7765929.1443452463,84032865.322589651,76705329.757340461,92060477.03347075,2664244.858649842,2431978.39643481,2918702.1663652621,31583040.234132264,28829659.291175541,34599480.469102919,2133373.760703532,1947403.7818589977,2337111.397559877,25289878.706151299,23085315.07337613,27705067.370642841,3.4131232408018954,3.1161523831937403,3.7384668318492835,40.460548619741481,36.940135503900379,44.317303637061443,1.2881616689844226,1.1765724596696805,1.4104121631002464,15.270391415982475,13.947567623702161,16.719598406761566,1.0331119924063472,0.94376528820447836,1.1309949221571165,12.246929000012972,11.187776893766715,13.40727298961156,357002.91948132444,325940.61797999474,391032.9276714673,4232057.5502190506,3863832.4169711983,4635463.083440871,134738.02266903452,123066.11084594546,147525.07435988684,1597239.2241680319,1458875.6426372123,1748822.1264365497,108060.55668636812,98715.147219522318,118298.83090707863,1280993.7113955205,1170209.4333523202,1402362.3707328783]
[16,0.01,27.403407137341574,25.01387252327082,30.021238996451455,1108.2655776250224,1011.6265375945052,1214.137556350915,10.299338322553993,9.4014513030599964,0.52086521847829925,416.53222455126252,380.21932114789183,21.0651540273264,8.2471166486851875,7.5282008464309156,9.0347180000431564,333.53500353396942,304.46016503465802,365.38766558530841,2866317.9327412206,2616379.4531612927,3140135.6505549727,115921406.5413684,105813239.62423666,126995312.41285057,1077281.3023340451,983364.89067572134,1180170.5315106001,43568078.188678078,39769852.453705519,47729188.171581112,862624.79059851135,787428.25588277855,945005.63710910233,34886806.484862052,31845661.616836853,38218503.743736394,1.3800885597808752,1.2600090741432459,1.5116404951563573,55.814396991352211,50.958068001160335,61.134701905113445,0.52086521847829925,0.47574437744646869,0.57029692558453571,21.0651540273264,19.24034900587607,23.064301766675666,0.41773646630979699,0.38160933124210616,0.45731520461375985,16.894357107113187,15.433281117070592,18.495024974735365,144353.31226680015,131793.34184733834,158113.26808410944,5838026.1330150217,5330068.0239333929,6394514.7953749998,54481.010656193794,49761.499861725148,59651.425700370724,2203354.8033596477,2012485.422390887,2412459.933490986,43694.03842897022,39915.243530069485,47833.861144713228,1767101.3861727531,1614277.0205612953,1934526.6625383398]
[19,0.01,16.0121768781786,14.615939880885902,17.541811005618165,{"$f":"F20+C21","v":1166.7610287688049},1065.0212760943009,1278.2210445898561,6.0180409728764968,5.4933935923262398,0.30434850550393122,{"$f":"L20+I21","v":438.5172441015975},400.2877065359778,22.176995550801596,4.8189004327776974,4.3988283253744207,5.2791064241068373,{"$f":"R20+O21","v":351.13934034444094},320.52990054622927,384.67322021436121,1674827.8598396238,1528785.4672408078,1834823.2103461858,{"$f":"X20+U21","v":122039863.26307796},111398176.40632907,133698261.81659788,629469.85657932772,574593.24259844306,689589.40770585532,{"$f":"AD20+AA21","v":45867648.292240925},41868948.111071758,50248386.142888822,504043.18913115637,460104.849330567,552179.41829020076,{"$f":"AJ20+AG21","v":36728169.715389371},33526509.944943447,40235717.54489138,0.80640418237080214,0.7362401347458486,0.88327173564043127,{"$f":"AP20+AM21","v":58.760340994525059},53.647689728410228,64.361457333305793,0.30434850550393122,0.27798379531030892,0.33323211233458755,{"$f":"AV20+AS21","v":22.176995550801596},20.25587535442007,24.281660461555671,0.24408899789337138,0.22297943024338926,0.26721538342499457,{"$f":"BB20+AY21","v":17.786059475856359},16.24786632101285,19.471212317963229,84347.56880348947,77008.610296134182,92387.694809662178,{"$f":"BH20+BE21","v":6146163.441738192},5611394.7564257775,6732024.1752139274,31833.982349595397,29076.309143458584,34855.124932560655,{"$f":"BN20+BK21","v":2319650.2435992896},2118706.5710755852,2539792.1677721101,25531.010371817454,23323.010030680773,27949.964089380966,{"$f":"BT20+BQ21","v":1860370.9010687147},1699480.3007995302,2036633.0638914851]
[25,0.01,4.1789282849094116,3.8145322177903265,4.5781389212490131,1215.4294189427189,1109.4458581041856,1331.5386983276155,1.5706147785296054,1.4336899996650283,7.9430210382797142E-2,456.8088460729511,416.98466315619629,23.102051021235408,1.2576578109214358,1.148025546383977,1.3777643928485324,365.78620118391132,333.89996851863225,400.71885930345871,437103.93465465144,398989.14927161252,478860.22430675058,127130437.54145105,116044860.5004376,139275135.75326896,164281.80928616165,149959.86942192624,179972.07392601128,47780897.491009779,43615401.971457571,52344366.384011686,131547.40644582076,120080.18544385476,144110.21105958632,38260189.426373824,34924980.777391389,41914045.456193425,0.21045890714404364,0.19214718566891828,0.23052013897992213,61.211375209553204,55.885463043813537,67.046127493196522,7.9430210382797142E-2,7.2549432460482524E-2,8.696838101837924E-2,23.102051021235408,21.100796311459018,25.294506533951921,6.3703419284725823E-2,5.819415155642968E-2,6.9739045006393052E-2,18.527958511634779,16.925603645200884,20.283403105008723,22013.399159773715,20098.045518510902,24111.746576059111,6402534.603509685,5845459.4386458918,7012832.9879364967,8308.1726035219581,7588.4629319802316,9096.6436708072142,2416408.3974447544,2207082.8842388312,2645732.9672451755,6663.1952792442462,6086.9416474697709,7294.5044502033179,1937971.4162118626,1770369.6846003169,2121585.8949773484]
[36,0.01,0.14043535561988307,0.12818961035137705,0.15385106506961038,1227.7667731011143,1120.7074141087312,1345.0546328943192,5.2781438188626496E-2,4.8180000044196224E-2,2.6692991794933511E-3,461.44573607154297,421.21731326964516,23.336551010121827,4.2264334270264749E-2,3.8580077205282629E-2,4.6300586963599989E-2,369.49915550271135,337.28925801655697,404.78640153020137,14689.136142331959,13408.266245863124,16092.380942640013,128420889.46553314,117222787.01755355,140688863.81387597,5520.7873253752305,5039.4900690275826,6048.0679447685643,48265902.909806833,44058125.055576026,52875693.811348513,4420.7283651656644,4035.3656239101524,4842.9088414107891,38648553.818220675,35279490.755601928,42339498.728053465,7.0725959990448678E-3,6.4572197728823182E-3,7.7467655552007188E-3,61.832708215578009,56.452734774390201,67.726686813993638,2.6692991794933511E-3,2.4380665694600252E-3,2.9226238603102367E-3,23.336551010121827,21.314982337452268,25.551261291165769,2.1407910668768322E-3,1.9556488677579054E-3,2.3436218375487497E-3,18.716028655756304,17.097408904528166,20.48929208855963,739.77329320746492,675.40670172516752,810.28949868632731,6467524.2571117748,5904794.4376093373,7084017.5445034346,279.2010521789245,255.01478317042861,305.69808854349913,2440936.4249270312,2229486.1293597794,2672588.7797808298,223.92061667688486,204.55527269677106,245.13613460043607,1957643.0148567683,1788340.0228608469,2143121.2932126159]
[39,0.01,4.5168934615643065E-2,4.1230273550475677E-2,4.9483897185306699E-2,1227.9757085332415,1120.8981306951262,1345.2835278091477,1.6976361258447467E-2,1.5496377405618671E-2,8.5854021286826444E-4,461.52426268293334,421.28899400192716,23.340522311900372,1.359369186484964E-2,1.2408705607358815E-2,1.4891892258851137E-2,369.56203508816435,337.3466562768939,404.85528612911367,4724.5412456472122,4312.5685743111981,5175.8739770315706,128442743.51356773,117242735.42648369,140712805.56665871,1775.6787856308088,1620.8767117036543,1945.2707214816212,48274116.568542682,44065622.654956356,52884691.942082733,1421.8612513800301,1297.9150813700421,1557.6492959457623,38655130.842839688,35285494.449306406,42346703.859888434,2.2747948679562174E-3,2.0768682959696545E-3,2.4916314364075692E-3,61.843230607854501,56.462341628715677,67.738212215141516,8.5854021286826444E-4,7.8416769750347252E-4,9.4001831283703409E-4,23.340522311900372,21.318609618417209,25.555609481665968,6.8855347215585245E-4,6.2900524906284107E-4,7.5379096009527277E-4,18.719213659309556,17.100318459173224,20.492778857537495,237.93703062732163,217.23447784591886,260.61751490109117,6468624.8692191038,5905799.2870681053,7085223.0684671747,89.800848332120935,82.021696147694584,98.323224323386881,2441351.8117235387,2229865.5325640882,2673043.5880586193,72.020721912429082,65.792148258834459,78.84437638103509,1957976.157110021,1788644.3539468909,2143485.9992653518]
[44,0.01,5.5892219091146604E-3,5.1018504245902855E-3,6.1231570912613177E-3,1228.0537533101638,1120.969370088507,1345.3690281591098,2.1006616846326754E-3,1.9175278948774959E-3,1.0623610692729092E-4,461.55359515089259,421.31576929180312,23.342005733636181,1.6820888303718886E-3,1.5354581602282154E-3,1.8427286627327247E-3,369.58552283827777,337.36809655812391,404.88101696423695,584.61661018548966,533.63894821091878,640.46470162310322,128450906.77379766,117250186.86307852,140721748.65848392,219.72319818144857,200.56792807086262,240.70857168056702,48277184.660714641,44068423.273621805,52888053.062304042,175.94167596731819,160.60452766250177,192.74414253290746,38657587.594257951,35287737.0413412,42349395.231576957,2.8148402044265205E-4,2.5699250781441004E-4,3.0831546354394247E-4,61.847161093696684,56.46593012873754,67.742517360287863,1.0623610692729092E-4,9.7033222337471545E-5,1.1631823937813618E-4,23.342005733636181,21.319964536206214,25.557233684675239,8.520188011779326E-5,7.7833359341457738E-5,9.3274392785832453E-5,18.720403370835641,17.101405280785546,20.494081289127418,29.442422671429195,26.880680567812135,32.248914803488056,6469035.9867855208,5906174.6338967951,7085673.3743241867,11.111992638877686,10.149397257925862,12.166554828874521,2441506.9733901829,2230007.2530857939,2673213.4750434216,8.9118727339606991,8.1411465562582741,9.756234448061269,1958100.597529598,1788758.0323760542,2143622.2298808973]
[50,0.01,3.2791389869569917E-4,2.9932031515182928E-4,3.5923932646999955E-4,1228.062746294456,1120.9775788985125,1345.3788802380636,1.2324365968101065E-4,1.124993886611735E-4,6.2327630878229419E-6,461.55697508782129,421.31885456888079,23.342176666130253,9.8686420988266949E-5,9.0083750438227697E-5,1.0811099467165635E-4,369.58822929700773,337.37056709004065,404.88398189033728,34.298855011565259,31.308048034083686,37.57540507449211,128451847.4142084,117251045.48110391,140722779.15773675,12.890933965615153,11.767113976953013,14.122124237101682,48277538.19244089,44068745.984771222,52888440.359219305,10.322317103819815,9.4225023930628513,11.308100529280422,38657870.682092726,35287995.451906741,42349705.354358703,1.6514377862393862E-5,1.5077486015644137E-5,1.8088551022458937E-5,61.847613997770893,56.466343626291149,67.743013435799952,6.2327630878229419E-6,5.6928393177230266E-6,6.8242714252771602E-6,23.342176666130253,21.320120661380432,25.557420839187376,4.9987066428813025E-6,4.5664031103541467E-6,5.472312655362287E-6,18.720540459536359,17.101530513633573,20.494231366394491,1.7273566450261562,1.5770618715658102,1.8920106508335588,6469083.3592550559,5906217.8845570907,7085725.2624025242,0.65192917507000026,0.5954546944773369,0.71379925372531572,2441524.8524396964,2230023.5833320427,2673233.0508695822,0.52285040393678917,0.47763269208586195,0.57238823694509755,1958114.9366152191,1788771.1313734264,2143637.9275333737]

{"sheet":"Columbia NPV 2%","index":111,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU20","v":105.00017522013221},{"$f":"'WTP Values '!CV20","v":95.844322741113032},{"$f":"'WTP Values '!CW20","v":115.03078209050283},{"$f":"C3","v":105.00017522013221},{"$f":"D3","v":95.844322741113032},{"$f":"E3","v":115.03078209050283},{"$f":"'WTP Values '!CC20","v":39.463425956474047},{"$f":"'WTP Values '!CD20","v":36.023040098531503},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"I3","v":39.463425956474047},{"$f":"J3","v":36.023040098531503},{"$f":"K3","v":1.9957715087102661},{"$f":"'WTP Values '!CI20","v":31.600037500184381},{"$f":"'WTP Values '!CJ20","v":28.845406120703167},{"$f":"'WTP Values '!CK20","v":34.617847638964903},{"$f":"O3","v":31.600037500184381},{"$f":"P3","v":28.845406120703167},{"$f":"Q3","v":34.617847638964903},{"$f":"'WTP Values '!BH20","v":10982717.720685298},{"$f":"'WTP Values '!BI20","v":10025041.763873903},{"$f":"'WTP Values '!BJ20","v":12031890.482478222},{"$f":"U3","v":10982717.720685298},{"$f":"V3","v":10025041.763873903},{"$f":"W3","v":12031890.482478222},{"$f":"'WTP Values '!AV20","v":4127761.3743259618},{"$f":"'WTP Values '!AW20","v":3767906.8631424787},{"$f":"'WTP Values '!AX20","v":4521996.5523699829},{"$f":"AA3","v":4127761.3743259618},{"$f":"AB3","v":3767906.8631424787},{"$f":"AC3","v":4521996.5523699829},{"$f":"'WTP Values '!BB20","v":3305273.4540680321},{"$f":"'WTP Values '!BC20","v":3017146.8980698329},{"$f":"'WTP Values '!BD20","v":3620927.7548286058},{"$f":"AG3","v":3305273.4540680321},{"$f":"AH3","v":3017146.8980698329},{"$f":"AI3","v":3620927.7548286058},{"$f":"'WTP Values '!CX20","v":5.2880118107222192},{"$f":"'WTP Values '!CY20","v":4.8279096428018855},{"$f":"'WTP Values '!CZ20","v":5.7920723531118821},{"$f":"AM3","v":5.2880118107222192},{"$f":"AN3","v":4.8279096428018855},{"$f":"AO3","v":5.7920723531118821},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"'WTP Values '!CG20","v":1.822884385927418},{"$f":"'WTP Values '!CH20","v":2.1851763473703607},{"$f":"AS3","v":1.9957715087102661},{"$f":"AT3","v":1.822884385927418},{"$f":"AU3","v":2.1851763473703607},{"$f":"'WTP Values '!CL20","v":1.600618563178515},{"$f":"'WTP Values '!CM20","v":1.4621921444015642},{"$f":"'WTP Values '!CN20","v":1.7522703061927964},{"$f":"AY3","v":1.600618563178515},{"$f":"AZ3","v":1.4621921444015642},{"$f":"BA3","v":1.7522703061927964},{"$f":"'WTP Values '!BK20","v":553110.89623474004},{"$f":"'WTP Values '!BL20","v":504985.52670701849},{"$f":"'WTP Values '!BM20","v":605834.18588254391},{"$f":"BE3","v":553110.89623474004},{"$f":"BF3","v":504985.52670701849},{"$f":"BG3","v":605834.18588254391},{"$f":"'WTP Values '!AY20","v":208751.98607238548},{"$f":"'WTP Values '!AZ20","v":190668.48799169445},{"$f":"'WTP Values '!BA20","v":228563.18994489973},{"$f":"BK3","v":208751.98607238548},{"$f":"BL3","v":190668.48799169445},{"$f":"BM3","v":228563.18994489973},{"$f":"'WTP Values '!BE20","v":167420.11926193416},{"$f":"'WTP Values '!BF20","v":152941.11216194287},{"$f":"'WTP Values '!BG20","v":183282.45741407486},{"$f":"BQ3","v":167420.11926193416},{"$f":"BR3","v":152941.11216194287},{"$f":"BS3","v":183282.45741407486}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":100.92289044610939},{"$f":"D3/(1+B4)^A4","v":92.122570877655747},{"$f":"E3/(1+B4)^A4","v":110.56399662678088},{"$f":"F3+C4","v":205.9230656662416},{"$f":"G3+D4","v":187.96689361876878},{"$f":"H3+E4","v":225.5947787172837},{"$f":"I3/(1+B4)^A4","v":37.931013030059638},{"$f":"J3/(1+B4)^A4","v":34.624221547992605},{"$f":"K3/(1+B4)^A4","v":1.9182732686565418},{"$f":"L3+I4","v":77.394438986533686},{"$f":"M3+J4","v":70.6472616465241},{"$f":"N3+K4","v":3.9140447773668079},{"$f":"O3/(1+B4)^A4","v":30.372969531126856},{"$f":"P3/(1+B4)^A4","v":27.725303845350986},{"$f":"Q3/(1+B4)^A4","v":33.273594424226168},{"$f":"R3+O4","v":61.973007031311241},{"$f":"S3+P4","v":56.570709966054153},{"$f":"T3+Q4","v":67.891442063191079},{"$f":"U3/(1+B4)^A4","v":10556245.406271912},{"$f":"V3/(1+B4)^A4","v":9635757.1740425825},{"$f":"W3/(1+B4)^A4","v":11564677.511032509},{"$f":"X3+U4","v":21538963.126957208},{"$f":"Y3+V4","v":19660798.937916487},{"$f":"Z3+W4","v":23596567.993510731},{"$f":"AA3/(1+B4)^A4","v":3967475.3694021162},{"$f":"AB3/(1+B4)^A4","v":3621594.4474648968},{"$f":"AC3/(1+B4)^A4","v":4346401.9150038287},{"$f":"AD3+AA4","v":8095236.743728078},{"$f":"AE3+AB4","v":7389501.3106073756},{"$f":"AF3+AC4","v":8868398.4673738107},{"$f":"AG3/(1+B4)^A4","v":3176925.6575048366},{"$f":"AH3/(1+B4)^A4","v":2899987.4068337493},{"$f":"AI3/(1+B4)^A4","v":3480322.717059406},{"$f":"AJ3+AG4","v":6482199.1115728691},{"$f":"AK3+AH4","v":5917134.3049035817},{"$f":"AL3+AI4","v":7101250.4718880113},{"$f":"AM3/(1+B4)^A4","v":5.0826718672839473},{"$f":"AN3/(1+B4)^A4","v":4.6404360272990059},{"$f":"AO3/(1+B4)^A4","v":5.5671591244827781},{"$f":"AP3+AM4","v":10.370683678006166},{"$f":"AQ3+AN4","v":9.4683456701008915},{"$f":"AR3+AO4","v":11.35923147759466},{"$f":"AS3/(1+B4)^A4","v":1.9182732686565418},{"$f":"AT3/(1+B4)^A4","v":1.7520995635596097},{"$f":"AU3/(1+B4)^A4","v":2.100323286592042},{"$f":"AV3+AS4","v":3.9140447773668079},{"$f":"AW3+AT4","v":3.5749839494870277},{"$f":"AX3+AU4","v":4.2854996339624023},{"$f":"AY3/(1+B4)^A4","v":1.5384645935971886},{"$f":"AZ3/(1+B4)^A4","v":1.4054134413702077},{"$f":"BA3/(1+B4)^A4","v":1.6842275146028416},{"$f":"BB3+AY4","v":3.1390831567757038},{"$f":"BC3+AZ4","v":2.8676055857717717},{"$f":"BD3+BA4","v":3.4364978207956378},{"$f":"BE3/(1+B4)^A4","v":531632.92602339492},{"$f":"BF3/(1+B4)^A4","v":485376.3232478071},{"$f":"BG3/(1+B4)^A4","v":582308.90607703186},{"$f":"BH3+BE4","v":1084743.8222581348},{"$f":"BI3+BF4","v":990361.84995482559},{"$f":"BJ3+BG4","v":1188143.0919595757},{"$f":"BK3/(1+B4)^A4","v":200645.89203420366},{"$f":"BL3/(1+B4)^A4","v":183264.5982234664},{"$f":"BM3/(1+B4)^A4","v":219687.80271520544},{"$f":"BN3+BK4","v":409397.87810658914},{"$f":"BO3+BL4","v":373933.08621516085},{"$f":"BP3+BM4","v":448250.99266010517},{"$f":"BQ3/(1+B4)^A4","v":160918.99198571141},{"$f":"BR3/(1+B4)^A4","v":147002.22237787666},{"$f":"BS3/(1+B4)^A4","v":176165.37621498929},{"$f":"BT3+BQ4","v":328339.11124764557},{"$f":"BU3+BR4","v":299943.33453981951},{"$f":"BV3+BS4","v":359447.83362906415}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":95.101893734413423},{"$f":"D4/(1+B5)^A5","v":86.80915605390814},{"$f":"E4/(1+B5)^A5","v":104.18692341819971},{"$f":"F4+C5","v":301.02495940065501},274.77604967267689,329.78170213548344,{"$f":"I4/(1+B5)^A5","v":35.743240750220167},{"$f":"J4/(1+B5)^A5","v":32.627177280978479},{"$f":"K4/(1+B5)^A5","v":1.8076317448196224},{"$f":"L4+I5","v":113.13767973675385},103.27443892750259,5.7216765221864305,{"$f":"O4/(1+B5)^A5","v":28.621127555697711},{"$f":"P4/(1+B5)^A5","v":26.126173045577293},{"$f":"Q4/(1+B5)^A5","v":31.354451176608329},{"$f":"R4+O5","v":90.594134587008952},82.696883011631442,99.245893239799415,{"$f":"U4/(1+B5)^A5","v":9947385.8152896632},{"$f":"V4/(1+B5)^A5","v":9079989.1953722388},{"$f":"W4/(1+B5)^A5","v":10897653.910479859},{"$f":"X4+U5","v":31486348.942246869},28740788.133288726,34494221.903990589,{"$f":"AA4/(1+B5)^A5","v":3738640.6523529002},{"$f":"AB4/(1+B5)^A5","v":3412709.3345177355},{"$f":"AC4/(1+B5)^A5","v":4095711.5994261531},{"$f":"AD4+AA5","v":11833877.396080978},10802210.645125112,12964110.066799965,{"$f":"AG4/(1+B5)^A5","v":2993688.0022623623},{"$f":"AH4/(1+B5)^A5","v":2732722.9033646085},{"$f":"AI4/(1+B5)^A5","v":3279585.8277165326},{"$f":"AJ4+AG5","v":9475887.1138352305},8649857.2082681898,10380836.299604544,{"$f":"AM4/(1+B5)^A5","v":4.7895152197155957},{"$f":"AN4/(1+B5)^A5","v":4.3727865105606121},{"$f":"AO4/(1+B5)^A5","v":5.2460583829774921},{"$f":"AP4+AM5","v":15.160198897721763},13.841132180661504,16.605289860572153,{"$f":"AS4/(1+B5)^A5","v":1.8076317448196224},{"$f":"AT4/(1+B5)^A5","v":1.6510425510923492},{"$f":"AU4/(1+B5)^A5","v":1.9791815427249344},{"$f":"AV4+AS5","v":5.7216765221864305},5.2260265005793771,6.2646811766873363,{"$f":"AY4/(1+B5)^A5","v":1.4497295474564729},{"$f":"AZ4/(1+B5)^A5","v":1.32435247507577},{"$f":"BA4/(1+B5)^A5","v":1.5870852034689162},{"$f":"BB4+AY5","v":4.5888127042321765},4.1919580608475417,5.0235830242645543,{"$f":"BE4/(1+B5)^A5","v":500969.57997244172},{"$f":"BF4/(1+B5)^A5","v":457380.95005673455},{"$f":"BG4/(1+B5)^A5","v":548722.68780204433},{"$f":"BH4+BE5","v":1585713.4022305766},1447742.8000115601,1736865.7797616199,{"$f":"BK4/(1+B5)^A5","v":189073.10539894504},{"$f":"BL4/(1+B5)^A5","v":172694.324037763},{"$f":"BM4/(1+B5)^A5","v":207016.72312610294},{"$f":"BN4+BK5","v":598470.98350553424},546627.41025292384,655267.71578620817,{"$f":"BQ4/(1+B5)^A5","v":151637.56020093273},{"$f":"BR4/(1+B5)^A5","v":138523.47737472452},{"$f":"BS4/(1+B5)^A5","v":166004.56858126711},{"$f":"BT4+BQ5","v":479976.6714485783},438466.81191454403,525452.40221033129]
[4,0.02,87.859449532997459,80.198241757624928,96.252612651678518,388.88440893365248,354.97429143030183,426.03431478716197,33.021229478455417,30.142468495188169,1.6699723193919354,146.15890921520926,133.41690742269077,7.3916488415783661,26.441497780052757,24.136545467733786,28.966666305081262,117.03563236706171,106.83342847936522,128.21255954488066,9189846.8863763828,8388506.4865148123,10067747.719616774,40676195.82862325,37129294.61980354,44561969.623607367,3453926.06623301,3152815.9090521992,3783804.4274535906,15287803.462313987,13955026.55417731,16747914.494253555,2765704.9678405365,2524613.5548712895,3029830.3661972983,12241592.081675768,11174470.763139479,13410666.665801842,4.4247717286186283,4.0397788167718636,4.8465470417818075,19.584970626340393,17.880910997433368,21.451836902353961,1.6699723193919354,1.5253081090018143,1.8284578155225306,7.3916488415783661,6.7513346095811917,8.093138992209866,1.3393260113931509,1.2234969765456434,1.4662214059391179,5.9281387156253276,5.4154550373931851,6.4898044302036721,462818.45503596432,422549.29866157577,506934.9452828936,2048531.8572665409,1870292.098673136,2243800.7250445136,174674.32360744441,159542.86136302806,191251.45277104751,773145.30711297865,706170.2716159519,846519.16855725565,140089.66640545189,127974.28096992658,153362.56138330841,620066.33785403019,566441.09288447059,678814.96359363967]
[5,0.02,79.577010376732417,72.638018454068998,87.178956805249996,468.46141931038488,427.6123098843708,513.21327159241196,29.908344917100916,27.300962400419508,1.5125453812364005,176.06725413231018,160.71786982311028,8.9041942228147661,23.948879197443105,21.861212872987107,26.236002130574189,140.98451156450483,128.69464135235233,154.44856167545484,8323527.4626106126,7597728.7732945634,9118669.2952517904,48999723.29123386,44727023.393098101,53680638.918859154,3128327.2530618799,2855602.5065504909,3427108.2483155616,18416130.715375867,16810629.060727801,20175022.742569119,2504984.2002728307,2286620.2795611559,2744210.7112231497,14746576.281948598,13461091.042700635,16154877.377024991,4.0076520810742666,3.6589521392485196,4.38966697703182,23.592622707414659,21.539863136681888,25.84150387938578,1.5125453812364005,1.3815185488063508,1.6560905779930606,8.9041942228147661,8.1328531583875421,9.7492295702029264,1.2130688329253898,1.1081589073911391,1.328001901391195,7.1412075485507174,6.5236139447843247,7.8178063315948672,419188.93408395449,382715.91846981202,459146.59852215933,2467720.7913504955,2253008.0171429478,2702947.3235666729,158207.91657746342,144502.8850249174,173222.33319946876,931353.22369044204,850673.15664086933,1019741.5017567244,126883.52700221271,115910.2491402928,138905.1969192941,746949.8648562429,682351.34202476335,817720.16051293374]
[9,0.02,43.932150861046352,40.101335421677128,48.128964183815711,697.07428235338125,636.29048572861132,763.66539109271082,16.511526566301736,15.07206658240675,0.83503227324163964,261.98946116178018,239.14945639115771,13.24951114851846,13.221479028604936,12.068939224969091,14.484133019504956,209.78606384799161,191.49864015584706,229.82067647943651,4595177.2057321528,4194484.8781009866,5034151.8641434833,72911974.264673293,66554163.157007687,79877213.593638629,1727058.4076179583,1576495.0143645944,1892006.6972779613,27403347.582057998,25014348.472209301,30020592.774624147,1382928.8543252556,1262376.4904968224,1514998.8468931608,21943021.677304722,20030209.514579039,24038584.801015075,2.2125080471208647,2.0200009602498814,2.4234073503357201,35.10600844529479,32.051486032928324,38.452361345299877,0.83503227324163964,0.76269617338175999,0.91427939762388521,13.24951114851846,12.101749568222662,14.506930402404889,0.66969998898694449,0.61178227313443423,0.73315119026805053,10.626173088854383,9.707188941205164,11.632957408096647,231422.00749027054,211286.31733639271,253481.47081823126,3671987.9776042672,3352493.6781309866,4022006.9105965393,87341.985148579988,79775.836195868163,95631.007480605243,1385860.9338144294,1265808.3584676834,1517383.3878773591,70048.701549018238,63990.674284764529,76685.515547164439,1111467.2831865328,1015344.1723226113,1216774.0406340202]
[16,0.02,7.2471430847882985,6.6152034443109784,7.9394585315428863,833.20722161087781,760.5528437536118,912.80303241796344,2.7237773072561522,2.4863208599014701,0.13774873858871356,313.15387262454647,285.85340064003833,15.837032940720237,2.1810439151019891,1.9909184442530565,2.3893340615957062,250.75557629431378,228.89676745472985,274.70278586621117,758030.41866148729,691931.34146163322,830444.63234670367,87151089.972983271,79551650.05294998,95476583.906784654,284899.30837626808,260062.0438023207,312109.53672447958,32754998.54133008,29899447.330879889,35883370.438526183,228130.94936046051,208244.36942410763,249917.50236520323,26228315.386660237,23941946.562110491,28733124.948880985,0.36498013594749218,0.33322374851719194,0.39977054335810275,41.961926438886366,38.310880636473868,45.961794850226298,0.13774873858871356,0.12581601834612449,0.15082151645639999,15.837032940720237,14.465122856530435,17.340015950498827,0.11047516565761739,0.10092093337668835,0.12094221372089824,12.7013782890246,11.602924009830474,13.90477939939864,38175.877310346514,34854.250101206046,41814.854323264022,4389097.3717736062,4007208.433501611,4807472.1562873879,14408.123692447358,13159.995317523133,15775.498831060406,1656508.305404959,1513010.438270645,1813716.0253042621,11555.386045974163,10556.040702413407,12650.20930704829,1328527.8059731447,1213632.6331586628,1454400.1168744245]
[19,0.02,2.4874683340547223,2.2705649520833178,2.725094765716281,{"$f":"F20+C21","v":844.49409988127502},770.85552373885605,925.16813973404305,0.93489389150296265,0.85339068581192201,4.7280096623815458E-2,{"$f":"L20+I21","v":317.3959501636528},289.72565768788945,16.051566202470649,0.7486091568119515,0.68335156734519431,0.82010148663585969,{"$f":"R20+O21","v":254.15238754588378},231.99747263795439,278.42399329719876,260182.06631362162,237494.59353693665,285037.11075941648,{"$f":"X20+U21","v":88331665.126611605},80629280.883634523,96769938.731705412,97787.224522663033,89262.22254472319,107126.70914256017,{"$f":"AD20+AA21","v":33198707.707182325},30304474.33211416,36369457.480940662,78302.374592699751,71476.617561883395,85780.26761529698,{"$f":"AJ20+AG21","v":26583612.118767861},24266271.44719784,29122352.592634641,0.12527371408382992,0.11437383157665947,0.13721497641993632,{"$f":"AP20+AM21","v":42.530355448408635},38.829851469851427,46.584407292975555,4.7280096623815458E-2,4.3184377332046955E-2,5.1767122835876402E-2,{"$f":"AV20+AS21","v":16.051566202470649},14.661071807299669,17.574909076918978,3.791886996816491E-2,3.4639529409138441E-2,4.1511520244808434E-2,{"$f":"BB20+AY21","v":12.873435019806797},11.760100745080601,14.093137767385798,13103.271844262075,11963.175339528467,14352.293697712863,{"$f":"BH20+BE21","v":4448553.4188015629},4061491.2968997448,4872595.6353079295,4945.3627476093006,4516.9622354163103,5414.6928433835865,{"$f":"BN20+BK21","v":1678947.8703919982},1533506.1375344908,1838285.173847046,3966.2052398925666,3623.195605915535,4341.9861733509788,{"$f":"BT20+BQ21","v":1346524.4474279154},1230072.8696810494,1474101.8629105138]
[25,0.02,0.17168579859967822,0.15671506315637335,0.18808684504906353,848.89336586927686,774.87118055365727,929.98766509352993,6.4526652328075834E-2,5.8901277015381573E-2,3.2632862238282192E-3,319.04937700047833,291.23494026534848,16.135184441199154,5.1669224957242889E-2,4.7165126871287641E-2,5.6603646662849706E-2,255.47635648119933,233.2060288502737,279.87440154058169,17957.843010429202,16391.946943111499,19673.345514113702,88791815.754200011,81049307.089949384,97274047.286381245,6749.3030987264437,6160.9049460309088,7393.9170837666943,33371651.420681752,30462340.968757667,36558918.742209956,5404.4530055525393,4933.337240644355,5920.5793890931955,26722095.478981707,24392682.967003942,29274061.142486423,8.6464287209522903E-3,7.8941156131766416E-3,9.4706181718872632E-3,42.751910988237881,39.032129786437054,46.827081810895834,3.2632862238282192E-3,2.9805984694473773E-3,3.5729820973429763E-3,16.135184441199154,14.737446472982443,17.666462943020804,2.6171715970630441E-3,2.3908305437725188E-3,2.8651373795377365E-3,12.940497258417285,11.821363234931722,14.166553865441427,904.39169015822438,825.70189289884524,990.59954713568357,4471727.4939714121,4082649.029707503,4897978.6951241083,341.33039647761132,311.7620666824443,373.72369821204018,1687694.098770482,1541494.708910177,1847861.4461296946,273.74865629393111,250.07403011658565,299.68516723402206,1353538.9655925957,1236480.7507297299,1481780.97658255]
[36,0.02,2.0048219201545742E-4,1.830004557143929E-4,2.1963414150888669E-4,849.13268875308393,775.08963485306037,930.24985035597126,7.5349532737509786E-5,6.8780628478700006E-5,3.8106283726611761E-6,319.13932447804206,291.31704620299865,16.139733326873703,6.0335563940972632E-5,5.5076005697425366E-5,6.6097622817929528E-5,255.54838123817802,233.27177508129591,279.95330467679827,20.969863319883554,19.141323751644478,22.973102406353451,88816848.242683411,81072156.784249291,97301471.114216566,7.8813454044878322,7.1942568252786474,8.634078745152916,33381059.669322286,30470929.014772952,36569225.556014888,6.31092725219575,5.7607925176271513,6.913622114398728,26729629.062360402,24399559.834542513,29282314.184641123,1.0096670762640309E-5,9.218174217445536E-6,1.1059099275115825E-5,42.763963751326081,39.043133856249817,46.840283459901272,3.8106283726611761E-6,3.480526167840231E-6,4.1722686951968372E-6,16.139733326873703,14.741601303649842,17.671443531900614,3.0561426917041349E-6,2.7918380673445E-6,3.3456991024313282E-6,12.944145487095112,11.824695953567135,14.170547748137414,1.0560828557885455,0.96419463222849955,1.1567501228354571,4472988.1784843141,4083800.023906122,4899359.5498147821,0.39858081824750846,0.3640530726801931,0.43640736063660407,1688169.8991889339,1541929.2923030301,1848382.4014674842,0.31966377605326424,0.29201826902884315,0.34995054763783062,1353920.5598677013,1236829.34355768,1482198.7252783745]
[39,0.02,2.0972790626781155E-5,1.9143995801919317E-5,2.2976309357209888E-5,849.13285148054649,775.0897833909404,930.25002862869553,7.8824456079757083E-6,7.1952611140194247E-6,3.9863645849469137E-7,319.13938563777975,291.31710203088551,16.139736419886002,6.3118082317516835E-6,5.76159670063089E-6,6.9145872276850754E-6,255.54843021137168,233.27181978540935,279.95335832694212,2.1936938560918513,2.0024071531087451,2.4032561793762963,88816865.263510123,81072172.320886284,97301489.761033133,0.82448124376514587,0.7526037130531128,0.90322598709052393,33381066.066455748,30470934.85421009,36569232.564127237,0.66019707082484325,0.60264651988245599,0.72324602809006122,26729634.184816256,24399564.510464791,29282319.796292573,1.0562302806229863E-6,9.6432922984387252E-7,1.1569116004074244E-6,42.763971946595682,39.043141338460998,46.840292436355213,3.9863645849469137E-7,3.641038929957331E-7,4.3646828131393333E-7,16.139736419886002,14.741604128724658,17.67144691844927,3.1970839980508762E-7,2.9205903358129216E-7,3.4999939929872568E-7,12.944147967706185,11.824698219647328,14.170550463775745,0.11047866344796631,0.10086607664203635,0.12100964125462539,4472989.0356860524,4083800.8065239904,4899360.4887261651,4.1696232293347985E-2,3.8084224806207961E-2,4.5653332650672479E-2,1688170.2227091654,1541929.5877977677,1848382.7556907781,3.3440583319312794E-2,3.0548538770290269E-2,3.6608935145570169E-2,1353920.8193325177,1236829.5805831805,1482199.0093263693]
[44,0.02,3.2780845526235176E-7,2.9922406622238208E-7,3.5912381008558496E-7,849.13286814342746,775.08979860084389,930.25004688337174,1.2320402966024368E-7,1.1246321354984973E-7,6.2307588911669417E-9,319.13939190038235,291.31710774752003,16.139736736602647,9.8654687551242168E-8,9.0054783261255826E-8,1.0807623068481052E-7,255.54843522610295,233.27182436299759,279.95336382058122,3.4287825930313438E-2,3.1297980671616731E-2,3.7563322391396779E-2,88816867.006399751,81072173.911798656,97301491.670420036,1.2886788778900593E-2,1.1763330163875072E-2,1.4117583150945696E-2,33381066.721506048,30470935.452153698,36569233.281740226,1.0318997877157395E-2,9.4194725092823697E-3,1.1304464315782938E-2,26729634.709342793,24399564.989267413,29282320.370911501,1.6509067527246925E-8,1.5072637724985941E-8,1.8082734498878582E-8,42.763972785770576,39.043142104620507,46.840293355521425,6.2307588911669417E-9,5.6910087380326063E-9,6.8220770242101682E-9,16.139736736602647,14.741604418005178,17.671447265223293,4.9970992673085684E-9,4.564934745567167E-9,5.4705529878488645E-9,12.944148221714489,11.824698451688214,14.170550741850247,1.7268011991728631E-3,1.576554754243241E-3,1.8914022591193071E-3,4472989.1234613443,4083800.8866620823,4899360.5848683184,6.5171954183764109E-4,5.9526322108252648E-4,7.1356972565610839E-4,1688170.2558368195,1541929.6180556822,1848382.7919623484,5.2268227705367255E-4,4.7747910533295807E-4,5.7220418076098505E-4,1353920.8459010592,1236829.604853993,1482199.0384121661]
[50,0.02,1.1603024228961988E-9,1.0591258506398777E-9,1.2711454517807709E-9,849.13286836581437,775.08979880383902,930.2500471270032,4.3608983182251046E-10,3.9807191386856809E-10,2.2054234788169417E-11,319.13939198396457,291.31710782381566,16.139736740829626,3.4919560846641896E-10,3.1875560722740084E-10,3.825438615386327E-10,255.54843529303076,233.27182442409122,279.9533638939007,1.2136431157928997E-4,1.1078153178194129E-4,1.3295817506563982E-4,88816867.029660806,81072173.933031365,97301491.695903182,4.5613747917341129E-5,4.1637182541702905E-5,4.9970236192873878E-5,33381066.730248515,30470935.460134,36569233.291317664,3.6524860925701556E-5,3.3340923943457837E-5,4.0012992723598559E-5,26729634.716343258,24399564.995657627,29282320.378580507,5.8435073116985401E-11,5.3350722932821185E-11,6.4005184475323047E-11,42.763972796970414,39.043142114845857,46.840293367788846,2.2054234788169417E-11,2.014374895296073E-11,2.4147249325953096E-11,16.139736740829626,14.741604421865986,17.671447269851424,1.7687604740611643E-11,1.6157926254237607E-11,1.9363429418875267E-11,12.944148225104547,11.824698454785089,14.170550745561499,6.1121413529642E-6,5.580332879800016E-6,6.6947590542504293E-6,4472989.1246328158,4083800.8877316252,4899360.5861514555,2.3068098192824836E-6,2.1069784704921104E-6,2.5257331477967161E-6,1688170.2562789496,1541929.6184595115,1848382.7924464378,1.8500728176303715E-6,1.6900728273062608E-6,2.0253592812209465E-6,1353920.8462556493,1236829.6051779173,1482199.0388003525]

{"sheet":"Columbia NPV 3%","index":112,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU20","v":105.00017522013221},{"$f":"'WTP Values '!CV20","v":95.844322741113032},{"$f":"'WTP Values '!CW20","v":115.03078209050283},{"$f":"C3","v":105.00017522013221},{"$f":"D3","v":95.844322741113032},{"$f":"E3","v":115.03078209050283},{"$f":"'WTP Values '!CC20","v":39.463425956474047},{"$f":"'WTP Values '!CD20","v":36.023040098531503},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"I3","v":39.463425956474047},{"$f":"J3","v":36.023040098531503},{"$f":"K3","v":1.9957715087102661},{"$f":"'WTP Values '!CI20","v":31.600037500184381},{"$f":"'WTP Values '!CJ20","v":28.845406120703167},{"$f":"'WTP Values '!CK20","v":34.617847638964903},{"$f":"O3","v":31.600037500184381},{"$f":"P3","v":28.845406120703167},{"$f":"Q3","v":34.617847638964903},{"$f":"'WTP Values '!BH20","v":10982717.720685298},{"$f":"'WTP Values '!BI20","v":10025041.763873903},{"$f":"'WTP Values '!BJ20","v":12031890.482478222},{"$f":"U3","v":10982717.720685298},{"$f":"V3","v":10025041.763873903},{"$f":"W3","v":12031890.482478222},{"$f":"'WTP Values '!AV20","v":4127761.3743259618},{"$f":"'WTP Values '!AW20","v":3767906.8631424787},{"$f":"'WTP Values '!AX20","v":4521996.5523699829},{"$f":"AA3","v":4127761.3743259618},{"$f":"AB3","v":3767906.8631424787},{"$f":"AC3","v":4521996.5523699829},{"$f":"'WTP Values '!BB20","v":3305273.4540680321},{"$f":"'WTP Values '!BC20","v":3017146.8980698329},{"$f":"'WTP Values '!BD20","v":3620927.7548286058},{"$f":"AG3","v":3305273.4540680321},{"$f":"AH3","v":3017146.8980698329},{"$f":"AI3","v":3620927.7548286058},{"$f":"'WTP Values '!CX20","v":5.2880118107222192},{"$f":"'WTP Values '!CY20","v":4.8279096428018855},{"$f":"'WTP Values '!CZ20","v":5.7920723531118821},{"$f":"AM3","v":5.2880118107222192},{"$f":"AN3","v":4.8279096428018855},{"$f":"AO3","v":5.7920723531118821},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"'WTP Values '!CG20","v":1.822884385927418},{"$f":"'WTP Values '!CH20","v":2.1851763473703607},{"$f":"AS3","v":1.9957715087102661},{"$f":"AT3","v":1.822884385927418},{"$f":"AU3","v":2.1851763473703607},{"$f":"'WTP Values '!CL20","v":1.600618563178515},{"$f":"'WTP Values '!CM20","v":1.4621921444015642},{"$f":"'WTP Values '!CN20","v":1.7522703061927964},{"$f":"AY3","v":1.600618563178515},{"$f":"AZ3","v":1.4621921444015642},{"$f":"BA3","v":1.7522703061927964},{"$f":"'WTP Values '!BK20","v":553110.89623474004},{"$f":"'WTP Values '!BL20","v":504985.52670701849},{"$f":"'WTP Values '!BM20","v":605834.18588254391},{"$f":"BE3","v":553110.89623474004},{"$f":"BF3","v":504985.52670701849},{"$f":"BG3","v":605834.18588254391},{"$f":"'WTP Values '!AY20","v":208751.98607238548},{"$f":"'WTP Values '!AZ20","v":190668.48799169445},{"$f":"'WTP Values '!BA20","v":228563.18994489973},{"$f":"BK3","v":208751.98607238548},{"$f":"BL3","v":190668.48799169445},{"$f":"BM3","v":228563.18994489973},{"$f":"'WTP Values '!BE20","v":167420.11926193416},{"$f":"'WTP Values '!BF20","v":152941.11216194287},{"$f":"'WTP Values '!BG20","v":183282.45741407486},{"$f":"BQ3","v":167420.11926193416},{"$f":"BR3","v":152941.11216194287},{"$f":"BS3","v":183282.45741407486}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":98.972735620824025},{"$f":"D3/(1+B4)^A4","v":90.34246652946841},{"$f":"E3/(1+B4)^A4","v":108.42754462296431},{"$f":"F3+C4","v":203.97291084095622},{"$f":"G3+D4","v":186.18678927058144},{"$f":"H3+E4","v":223.45832671346713},{"$f":"I3/(1+B4)^A4","v":37.198063866975254},{"$f":"J3/(1+B4)^A4","v":33.955170231436995},{"$f":"K3/(1+B4)^A4","v":1.8812060596759979},{"$f":"L3+I4","v":76.661489823449301},{"$f":"M3+J4","v":69.978210329968505},{"$f":"N3+K4","v":3.876977568386264},{"$f":"O3/(1+B4)^A4","v":29.78606607614703},{"$f":"P3/(1+B4)^A4","v":27.189561806676565},{"$f":"Q3/(1+B4)^A4","v":32.630641567503915},{"$f":"R3+O4","v":61.386103576331408},{"$f":"S3+P4","v":56.034967927379732},{"$f":"T3+Q4","v":67.248489206468818},{"$f":"U3/(1+B4)^A4","v":10352264.794688754},{"$f":"V3/(1+B4)^A4","v":9449563.3555225786},{"$f":"W3/(1+B4)^A4","v":11341210.747929327},{"$f":"X3+U4","v":21334982.51537405},{"$f":"Y3+V4","v":19474605.119396482},{"$f":"Z3+W4","v":23373101.230407551},{"$f":"AA3/(1+B4)^A4","v":3890810.9853199753},{"$f":"AB3/(1+B4)^A4","v":3551613.5951950974},{"$f":"AC3/(1+B4)^A4","v":4262415.4513808871},{"$f":"AD3+AA4","v":8018572.3596459366},{"$f":"AE3+AB4","v":7319520.4583375761},{"$f":"AF3+AC4","v":8784412.00375087},{"$f":"AG3/(1+B4)^A4","v":3115537.2363729212},{"$f":"AH3/(1+B4)^A4","v":2843950.3233762211},{"$f":"AI3/(1+B4)^A4","v":3413071.6889703139},{"$f":"AJ3+AG4","v":6420810.6904409528},{"$f":"AK3+AH4","v":5861097.2214460541},{"$f":"AL3+AI4","v":7033999.4437989201},{"$f":"AM3/(1+B4)^A4","v":4.9844583002377414},{"$f":"AN3/(1+B4)^A4","v":4.5507678789724624},{"$f":"AO3/(1+B4)^A4","v":5.4595837054499787},{"$f":"AP3+AM4","v":10.272470110959961},{"$f":"AQ3+AN4","v":9.3786775217743479},{"$f":"AR3+AO4","v":11.25165605856186},{"$f":"AS3/(1+B4)^A4","v":1.8812060596759979},{"$f":"AT3/(1+B4)^A4","v":1.7182433649989801},{"$f":"AU3/(1+B4)^A4","v":2.0597382857671418},{"$f":"AV3+AS4","v":3.876977568386264},{"$f":"AW3+AT4","v":3.5411277509263979},{"$f":"AX3+AU4","v":4.2449146331375029},{"$f":"AY3/(1+B4)^A4","v":1.508736509735616},{"$f":"AZ3/(1+B4)^A4","v":1.3782563336804263},{"$f":"BA3/(1+B4)^A4","v":1.6516828223138811},{"$f":"BB3+AY4","v":3.109355072914131},{"$f":"BC3+AZ4","v":2.8404484780819903},{"$f":"BD3+BA4","v":3.4039531285066777},{"$f":"BE3/(1+B4)^A4","v":521360.06808817049},{"$f":"BF3/(1+B4)^A4","v":475997.29164578993},{"$f":"BG3/(1+B4)^A4","v":571056.82522626442},{"$f":"BH3+BE4","v":1074470.9643229106},{"$f":"BI3+BF4","v":980982.81835280848},{"$f":"BJ3+BG4","v":1176891.0111088082},{"$f":"BK3/(1+B4)^A4","v":196768.76809537702},{"$f":"BL3/(1+B4)^A4","v":179723.33678168955},{"$f":"BM3/(1+B4)^A4","v":215442.72782062375},{"$f":"BN3+BK4","v":405520.75416776247},{"$f":"BO3+BL4","v":370391.82477338403},{"$f":"BP3+BM4","v":444005.91776552348},{"$f":"BQ3/(1+B4)^A4","v":157809.51952298442},{"$f":"BR3/(1+B4)^A4","v":144161.66666221403},{"$f":"BS3/(1+B4)^A4","v":172761.29457448851},{"$f":"BT3+BQ4","v":325229.63878491858},{"$f":"BU3+BR4","v":297102.77882415691},{"$f":"BV3+BS4","v":356043.75198856334}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":90.57407350676246},{"$f":"D4/(1+B5)^A5","v":82.676154729835005},{"$f":"E4/(1+B5)^A5","v":99.226563105848314},{"$f":"F4+C5","v":294.54698434771865},268.86294400041646,322.68488981931546,{"$f":"I4/(1+B5)^A5","v":34.041497891948538},{"$f":"J4/(1+B5)^A5","v":31.073790829216257},{"$f":"K4/(1+B5)^A5","v":1.7215700350371117},{"$f":"L4+I5","v":110.70298771539784},101.05200115918475,5.5985476034233752,{"$f":"O4/(1+B5)^A5","v":27.258469934528048},{"$f":"P4/(1+B5)^A5","v":24.882300708847282},{"$f":"Q4/(1+B5)^A5","v":29.861659469843715},{"$f":"R4+O5","v":88.644573510859459},80.917268636227021,97.110148676312534,{"$f":"U4/(1+B5)^A5","v":9473788.7822747622},{"$f":"V4/(1+B5)^A5","v":8647689.0893357433},{"$f":"W4/(1+B5)^A5","v":10378814.422933932},{"$f":"X4+U5","v":30808771.29764881},28122294.208732225,33751915.653341487,{"$f":"AA4/(1+B5)^A5","v":3560643.2213352239},{"$f":"AB4/(1+B5)^A5","v":3250229.5588880824},{"$f":"AC4/(1+B5)^A5","v":3900713.9490292515},{"$f":"AD4+AA5","v":11579215.580981161},10569750.017225659,12685125.952780122,{"$f":"AG4/(1+B5)^A5","v":2851157.9162708721},{"$f":"AH4/(1+B5)^A5","v":2602617.4180524698},{"$f":"AI4/(1+B5)^A5","v":3123444.0889355838},{"$f":"AJ4+AG5","v":9271968.6067118254},8463714.6394985244,10157443.532734504,{"$f":"AM4/(1+B5)^A5","v":4.5614854398561961},{"$f":"AN4/(1+B5)^A5","v":4.1645972680939174},{"$f":"AO4/(1+B5)^A5","v":4.996292491582965},{"$f":"AP4+AM5","v":14.833955550816157},13.543274789868265,16.247948550144827,{"$f":"AS4/(1+B5)^A5","v":1.7215700350371117},{"$f":"AT4/(1+B5)^A5","v":1.5724360842177232},{"$f":"AU4/(1+B5)^A5","v":1.8849523126701746},{"$f":"AV4+AS5","v":5.5985476034233752},5.1135638351441211,6.1298669458076773,{"$f":"AY4/(1+B5)^A5","v":1.3807076330461461},{"$f":"AZ4/(1+B5)^A5","v":1.2612997882183072},{"$f":"BA4/(1+B5)^A5","v":1.5115237587374351},{"$f":"BB4+AY5","v":4.4900627059602769},4.101748266300298,4.9154768872441128,{"$f":"BE4/(1+B5)^A5","v":477118.31783068459},{"$f":"BF4/(1+B5)^A5","v":435604.95132433804},{"$f":"BG4/(1+B5)^A5","v":522597.89062251087},{"$f":"BH4+BE5","v":1551589.2821535952},1416587.7696771466,1699488.901731319,{"$f":"BK4/(1+B5)^A5","v":180071.29694368035},{"$f":"BL4/(1+B5)^A5","v":164472.31264688211},{"$f":"BM4/(1+B5)^A5","v":197160.61543333673},{"$f":"BN4+BK5","v":585592.05111144285},534864.13742026617,641166.53319886024,{"$f":"BQ4/(1+B5)^A5","v":144418.0655579888},{"$f":"BR4/(1+B5)^A5","v":131928.34684437563},{"$f":"BS4/(1+B5)^A5","v":158101.05778889742},{"$f":"BT4+BQ5","v":469647.70434290741},429031.12566853256,514144.80977746076]
[4,0.03,80.473891187721989,73.456692648931835,88.161516128734988,375.02087553544061,342.3196366493483,410.84640594805046,30.245429968645507,27.608660681399961,1.5295926782102327,140.94841768404333,128.66066184058471,7.1281402816336081,24.218797482827387,22.107601902154176,26.531697668225021,112.86337099368684,103.02487053838119,123.64184634453756,8417338.6277400739,7683359.750276627,9221442.1874973439,39226109.925388888,35805653.95900885,42973357.840838835,3163585.3844051422,2887786.8658247842,3465733.8213365488,14742800.965386303,13457536.883050442,16150859.774116671,2533216.8801689544,2312391.8666193914,2775139.6179080857,11805185.486880779,10776106.506117916,12932583.150642589,4.0528207325682297,3.700190732486508,4.439141166369871,18.886776283384386,17.243465522354775,20.687089716514699,1.5295926782102327,1.3970890945027106,1.6747557157461741,7.1281402816336081,6.5106529296468318,7.8046226615538519,1.2267408489198286,1.1206485253707674,1.3429692822550499,5.7168035548801051,5.2223967916710654,6.2584461694991624,423913.44571588439,387029.35725961847,464321.45708616078,1975502.7278694797,1803617.1269367649,2163810.3588174796,159991.01503583998,146131.51952749453,175174.65317160578,745583.06614728284,680995.65694776073,816341.18637046602,128313.5807333119,117216.62742415641,140470.74210720521,597961.28507621936,546247.75309268897,654615.55188466597]
[5,0.03,69.417485452104359,63.364388350776252,76.048898257272967,444.43836098754497,405.68402500012456,486.89530420532344,26.089973578429667,23.815473228857289,1.3194400807538467,167.038391262473,152.47613506944199,8.4475803623874555,20.891347455907987,19.070211602466248,22.886475473235748,133.75471844959483,122.09508214084744,146.5283218177733,7260870.2414247328,6627733.6141723357,7954497.0356259309,46486980.166813619,42433387.573181182,50927854.876464769,2728936.5427372283,2491030.3178896722,2989572.4386222041,17471737.508123532,15948567.200940114,19140432.212738875,2185175.1335839862,1994689.5370843813,2393859.8123000273,13990360.620464765,12770796.043202298,15326442.962942615,3.4959987654476179,3.1918170297397364,3.829242165232015,22.382775048832002,20.435282552094513,24.516331881746712,1.3194400807538467,1.2051413254853558,1.444658992100238,8.4475803623874555,7.7157942551321881,9.2492816536540907,1.058197432441131,0.9666812621919838,1.158457100031302,6.7750009873212358,6.1890780538630494,7.4169032695304642,365671.46209308138,333854.92338670383,400527.76766057697,2341174.1899625612,2137472.0503234686,2564338.1264780564,138009.65499245445,126054.33241982279,151107.19462727642,883592.72113973729,807049.98936758353,967448.38099774241,110684.42189634148,101112.09249196303,121171.2960906377,708645.70697256085,647359.84558465204,775786.84797530365]
[9,0.03,28.599084885155083,26.105289025343779,31.331139157768781,615.75874585517806,562.06553793532225,674.5818277568693,10.748723670432867,9.8116596418947459,0.54359184324518361,231.42770593632295,211.25204740334169,11.703921051946057,8.6069585402804165,7.8566746813827191,9.4289248669586758,185.3139713271579,169.15982339391277,203.0114940445128,2991382.4020300559,2730538.4946375103,3277147.4572864138,64406601.947022028,58790446.118086062,70559327.908027455,1124285.7231668527,1026271.5085232452,1231664.261326029,24206675.481404979,22096359.360197354,26518612.183371883,900263.22226000531,821785.67862367851,986238.54680484522,19383310.86132431,17693633.235576827,21234421.070927631,1.4403052026483747,1.3149863550501606,1.5775970710556126,31.010800827819644,28.312596436351612,33.966792917987405,0.54359184324518361,0.49650226944541653,0.59518037676089308,11.703921051946057,10.69004885910361,12.81465906421826,0.43596333111947427,0.39825988069522206,0.47726898668009082,9.3866022317489097,8.5748199862372303,10.275942529414637,150651.80071517237,137543.80803451946,165012.13709462114,3243640.9850774752,2961416.5304793743,3552829.294933422,56858.150542249605,51932.715936583707,62254.163454031062,1224196.6346172716,1118148.5058832366,1340376.6507443467,45600.516305965197,41656.843333636505,49920.969622724297,981811.72032831912,896901.62151727045,1074834.1693520055]
[16,0.03,1.9416220195785319,1.7723155899082335,2.1271040640457599,680.44917007700531,621.1150574659099,745.45209131978606,0.72974218037691108,0.66612391570617724,3.6905023246250168E-2,255.74105361425615,233.44577937424884,12.933512386223653,0.58433548802403712,0.53339792595797642,0.64013964838928683,204.78269913667711,186.93142763063983,224.33948939991333,203088.10453498468,185379.13670262031,222488.99536557996,71173035.116968662,64966856.806800745,77972154.580652341,76328.942872281608,69674.654521869845,83618.985017239553,26749782.041292138,24417760.185424611,29304606.346611783,61119.819140229447,55791.8959784006,66956.77455146084,21419684.052745506,19552492.160016842,23465268.324709542,9.7783838455166666E-2,8.9275809791242541E-2,0.10710472812275669,34.26873565134234,31.287063119314084,37.535278559661677,3.6905023246250168E-2,3.3708062443156266E-2,4.040742316688048E-2,12.933512386223653,11.813124739555855,14.160942388170163,2.9598010105202976E-2,2.7038283112126551E-2,3.2402294602125778E-2,10.372740527730503,9.4756740078315129,11.355513198904235,10227.909554881177,9337.9941144594923,11202.847929128431,3584411.6404037718,3272537.2298503253,3926082.6767555196,3860.1597753446517,3525.7668279913246,4226.5007799438326,1352808.3679582872,1235619.0276995867,1481194.032125199,3095.8671202018013,2828.1270050254348,3389.1872501313733,1084958.9628506994,991128.3731009874,1187754.1706536999]
[19,0.03,0.39350889571583486,0.35919553013523042,0.43110057615488245,{"$f":"F20+C21","v":682.70741245675788},623.17638461149716,747.92606230648448,0.14789698337873081,0.13500345784930134,7.479547923107871E-3,{"$f":"L20+I21","v":256.58979487357601},234.22052813659599,12.976435512702475,0.11842738200395239,0.1081038568291486,0.12973722156090461,{"$f":"R20+O21","v":205.46232223002033},187.55180677216396,225.08401663970349,41159.903906493317,37570.824103260748,45091.886058358396,{"$f":"X20+U21","v":71409240.80471836},65182465.724809758,78230924.863074347,15469.601043847106,14120.975186630219,16947.075240811046,{"$f":"AD20+AA21","v":26838557.947136737},24498796.687920634,29401861.081989583,12387.16510922349,11307.353931389198,13570.141947689102,{"$f":"AJ20+AG21","v":21490770.682601117},19617382.042123001,23543143.742467977,1.981786872076205E-2,1.8093544969537696E-2,2.1706935162735481E-2,{"$f":"AP20+AM21","v":34.382465103227247},31.390897138049141,37.659848858968019,7.479547923107871E-3,6.8316192827304967E-3,8.1893799662269701E-3,{"$f":"AV20+AS21","v":12.976435512702475},11.852329576738843,14.207939051028291,5.9986342112110878E-3,5.4798538655915175E-3,6.5669790716060411E-3,{"$f":"BB20+AY21","v":10.407165086219196},9.5071214245706397,11.393199336645727,2072.8923311739049,1892.533003400715,2270.4832727539283,{"$f":"BH20+BE21","v":3596307.4154723524},3283397.9709412865,3939112.3734278786,782.3392993927265,714.56781857859005,856.58569890901629,{"$f":"BN20+BK21","v":1357298.004102397},1239719.7414285257,1486109.7485123661,627.43996486917604,573.17702594517652,686.88721013932718,{"$f":"BT20+BQ21","v":1088559.6731137815},994417.68286039017,1191696.0327689766]
[25,0.03,7.2766120172664556E-3,6.6421027315678952E-3,7.9717426143382578E-3,683.15701480302437,623.58678233026649,748.4186149085383,2.734852955772262E-3,2.4964309433760561E-3,1.3830886390001624E-4,256.75877410493968,234.37477591107825,12.984981246564793,2.1899126562202591E-3,1.9990140814602712E-3,2.3990497693311755E-3,205.59763106138567,187.67532049243815,225.232247492543,761.11278463143947,694.74492989813803,833.82145498027933,71456267.922961265,65225392.151256263,78282444.455109358,286.05778950233241,261.11952958937923,313.37866233106905,26856232.69096297,24514930.563532092,29421223.909294322,229.05859429091501,209.09114989880217,250.93373757901719,21504923.598983265,19630301.223653506,23558648.265301578,3.6646424835651617E-4,3.3457873047770852E-4,4.0139612339856116E-4,34.405107946557763,31.411569860722373,37.684650049196939,1.3830886390001624E-4,1.2632762184365935E-4,1.5143479937805731E-4,12.984981246564793,11.86013502177898,14.217295801250128,1.1092438891141392E-4,1.0133130642114404E-4,1.2143399895105073E-4,10.414018806796083,9.5133824143017272,11.400702417848267,38.331111219431961,34.995977335068069,41.984885341586669,3598675.7920600236,3285560.2785485089,3941706.5069219442,14.466711196414394,13.213507578684226,15.839646468884428,1358191.8633986237,1240536.1686333418,1487088.4377979217,11.602373512230022,10.598964547997348,12.70164863417935,1089276.5526644546,995072.56446153473,1192480.8335820239]
[36,0.03,3.0509535443511906E-7,2.7849151257118267E-7,3.3424093968675496E-7,683.16304457243791,623.59228631313636,748.42522069838583,1.1466750321294716E-7,1.0467089377375369E-7,5.7990438067833188E-9,256.76104034267019,234.37684458024876,12.985095856297344,9.1819129073541678E-8,8.3815092553612293E-8,1.0058787495400189E-7,205.59944573397254,187.67697697679336,225.23423546673843,3.1912100609627209E-2,2.9129414915390939E-2,3.4960645385403069E-2,71456898.619579166,65225967.852106966,78283135.401815519,1.1993892551925098E-2,1.0948275824101282E-2,1.3139407986770492E-2,26856469.732941516,24515146.940404888,29421483.590732403,9.6040180300625486E-3,8.7668187250123791E-3,1.0521203744920783E-2,21505113.408540584,19630474.487174675,23558856.201711018,1.536519186055659E-8,1.4028289005835385E-8,1.6829823033930544E-8,34.405411617402201,31.411847109611099,37.684982666362991,5.7990438067833188E-9,5.2966917117309335E-9,6.3493908539342315E-9,12.985095856297344,11.86023970324729,14.217421287797887,4.650861646893215E-9,4.2486408200098665E-9,5.0915108380840379E-9,10.414110724365125,9.5134663825565493,11.400803044212696,1.607155079264181E-3,1.4673188681093062E-3,1.7603513068738851E-3,3598707.5551609653,3285589.2779885274,3941741.2977252565,6.0656337997784624E-4,5.5401878903036967E-4,6.6412810550901162E-4,1358203.8512485297,1240547.1180152318,1487101.5633315593,4.864668132096227E-4,4.4439566624458938E-4,5.3255745706379763E-4,1089286.1669790235,995081.34730059456,1192491.3588116574]
[39,0.03,1.0495230435262942E-8,9.5800626139033912E-9,1.1497833814632226E-8,683.16304471837361,623.59228644634663,748.42522085826261,3.9445434096639444E-9,3.6006616752799113E-9,1.9948616120052466E-10,256.76104039751885,234.37684463031576,12.985095859071189,3.158563065557596E-9,2.8832255146320773E-9,3.4602064937706717E-9,205.59944577789219,187.67697701688442,225.2342355148524,1.0977710564995082E-3,1.0020471224396405E-3,1.2026404996059868E-3,71456898.634843603,65225967.866040371,78283135.418538183,4.1258794772965616E-4,3.7661890281976296E-4,4.5199349186883931E-4,26856469.738678526,24515146.945641756,29421483.597017352,3.3037665393676673E-4,3.0157713437996514E-4,3.6192769294616465E-4,21505113.413134456,19630474.491368089,23558856.206743602,5.2856009412906814E-10,4.8257085395909464E-10,5.7894316762977633E-10,34.405411624751807,31.411847116321223,37.684982674413163,1.9948616120052466E-10,1.8220533105817945E-10,2.1841800986767194E-10,12.985095859071189,11.860239705780845,14.217421290834977,1.5998888215471348E-10,1.461525513072031E-10,1.7514714246720671E-10,10.414110726589763,9.5134663845887939,11.400803046648107,5.528587261943334E-5,5.047552976127423E-5,6.0555797864783972E-5,3598707.555929713,3285589.278690387,3941741.298567282,2.0865681348200395E-5,1.9058155988984638E-5,2.2845898518372755E-5,1358203.8515386658,1240547.1182802343,1487101.5636492302,1.6734379037648527E-5,1.5287138443338741E-5,1.8319889669414215E-5,1089286.1672117144,995081.34751316148,1192491.3590663944]
[44,0.03,2.1143398264244938E-11,1.9299726717919176E-11,2.3163215045004501E-11,683.16304472292404,623.59228645050041,748.42522086324777,7.9465670425785126E-12,7.2537924998251072E-12,4.0187925176912867E-13,256.7610403992291,234.37684463187691,12.985095859157681,6.3631529817044448E-12,5.8084656375599881E-12,6.9708354119131784E-12,205.59944577926166,187.67697701813449,225.23423551635264,2.2115389265341575E-6,2.0186961610768219E-6,2.4228059792231547E-6,71456898.635319561,65225967.866474837,78283135.419059634,8.3118816224991593E-7,7.5872592843757856E-7,9.1057347148092373E-7,26856469.738857411,24515146.945805047,29421483.59721332,6.6556758467387355E-7,6.0754887650311667E-7,7.2912942712614116E-7,21505113.413277701,19630474.491498843,23558856.206900522,1.0648224110648306E-12,9.7217377159173279E-13,1.1663227445137276E-12,34.405411624980971,31.411847116530453,37.684982674664177,4.0187925176912867E-13,3.6706577375260533E-13,4.4001882561812162E-13,12.985095859157681,11.860239705859845,14.217421290929678,3.2230913595597557E-13,2.9443485006685023E-13,3.5284654404406329E-13,10.41411072665913,9.5134663846521619,11.400803046724047,1.1137737569358167E-7,1.0168659325054939E-7,1.2199401998477066E-7,3598707.5559536833,3285589.2787122717,3941741.2985935374,4.2035419185989056E-8,3.8394029053742406E-8,4.6024709419958207E-8,1358203.8515477129,1240547.1182884972,1487101.5636591357,3.3712612874990224E-8,3.0797042372901697E-8,3.6906738334778341E-8,1089286.1672189701,995081.34751978959,1192491.3590743374]
[50,0.03,4.6405103903190762E-15,4.2358650792799112E-15,5.0838157020061749E-15,683.16304472293155,623.59228645050734,748.42522086325596,1.7440965008360552E-15,1.5920477419933372E-15,8.8203647312552615E-17,256.76104039923189,234.37684463187944,12.985095859157823,1.3965719775862051E-15,1.2748303184777105E-15,1.5299448912566971E-15,205.5994457792639,187.67697701813654,225.23423551635511,4.8538410140681088E-10,4.4305936034018895E-10,5.3175256786063013E-10,71456898.635320351,65225967.866475552,78283135.419060498,1.8242750077472931E-10,1.6652363590355926E-10,1.9985082827020367E-10,26856469.738857705,24515146.945805315,29421483.597213645,1.460774305784936E-10,1.3334360157265272E-10,1.6002785551214156E-10,21505113.413277935,19630474.491499059,23558856.206900779,2.337050743043088E-16,2.1337073784852291E-16,2.5598216269397303E-16,34.405411624981355,31.411847116530797,37.684982674664589,8.8203647312552615E-17,8.0562855400118263E-17,9.6574444027283756E-17,12.985095859157823,11.860239705859975,14.217421290929835,7.0739758841310439E-17,6.4621966815893555E-17,7.7442047553613855E-17,10.414110726659244,9.5134663846522667,11.400803046724171,2.4444881692767684E-11,2.2317968315117275E-11,2.6775001360753964E-11,3598707.5559537224,3285589.278712308,3941741.2985935803,9.2258489887063639E-12,8.4266440296590989E-12,1.0101410360126873E-11,1358203.8515477278,1240547.1182885109,1487101.5636591518,7.3991762523697426E-12,6.7592727212742045E-12,8.1002164635450312E-12,1089286.167218982,995081.34751980042,1192491.3590743507]

{"sheet":"Columbia NPV 4%","index":113,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU20","v":105.00017522013221},{"$f":"'WTP Values '!CV20","v":95.844322741113032},{"$f":"'WTP Values '!CW20","v":115.03078209050283},{"$f":"C3","v":105.00017522013221},{"$f":"D3","v":95.844322741113032},{"$f":"E3","v":115.03078209050283},{"$f":"'WTP Values '!CC20","v":39.463425956474047},{"$f":"'WTP Values '!CD20","v":36.023040098531503},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"I3","v":39.463425956474047},{"$f":"J3","v":36.023040098531503},{"$f":"K3","v":1.9957715087102661},{"$f":"'WTP Values '!CI20","v":31.600037500184381},{"$f":"'WTP Values '!CJ20","v":28.845406120703167},{"$f":"'WTP Values '!CK20","v":34.617847638964903},{"$f":"O3","v":31.600037500184381},{"$f":"P3","v":28.845406120703167},{"$f":"Q3","v":34.617847638964903},{"$f":"'WTP Values '!BH20","v":10982717.720685298},{"$f":"'WTP Values '!BI20","v":10025041.763873903},{"$f":"'WTP Values '!BJ20","v":12031890.482478222},{"$f":"U3","v":10982717.720685298},{"$f":"V3","v":10025041.763873903},{"$f":"W3","v":12031890.482478222},{"$f":"'WTP Values '!AV20","v":4127761.3743259618},{"$f":"'WTP Values '!AW20","v":3767906.8631424787},{"$f":"'WTP Values '!AX20","v":4521996.5523699829},{"$f":"AA3","v":4127761.3743259618},{"$f":"AB3","v":3767906.8631424787},{"$f":"AC3","v":4521996.5523699829},{"$f":"'WTP Values '!BB20","v":3305273.4540680321},{"$f":"'WTP Values '!BC20","v":3017146.8980698329},{"$f":"'WTP Values '!BD20","v":3620927.7548286058},{"$f":"AG3","v":3305273.4540680321},{"$f":"AH3","v":3017146.8980698329},{"$f":"AI3","v":3620927.7548286058},{"$f":"'WTP Values '!CX20","v":5.2880118107222192},{"$f":"'WTP Values '!CY20","v":4.8279096428018855},{"$f":"'WTP Values '!CZ20","v":5.7920723531118821},{"$f":"AM3","v":5.2880118107222192},{"$f":"AN3","v":4.8279096428018855},{"$f":"AO3","v":5.7920723531118821},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"'WTP Values '!CG20","v":1.822884385927418},{"$f":"'WTP Values '!CH20","v":2.1851763473703607},{"$f":"AS3","v":1.9957715087102661},{"$f":"AT3","v":1.822884385927418},{"$f":"AU3","v":2.1851763473703607},{"$f":"'WTP Values '!CL20","v":1.600618563178515},{"$f":"'WTP Values '!CM20","v":1.4621921444015642},{"$f":"'WTP Values '!CN20","v":1.7522703061927964},{"$f":"AY3","v":1.600618563178515},{"$f":"AZ3","v":1.4621921444015642},{"$f":"BA3","v":1.7522703061927964},{"$f":"'WTP Values '!BK20","v":553110.89623474004},{"$f":"'WTP Values '!BL20","v":504985.52670701849},{"$f":"'WTP Values '!BM20","v":605834.18588254391},{"$f":"BE3","v":553110.89623474004},{"$f":"BF3","v":504985.52670701849},{"$f":"BG3","v":605834.18588254391},{"$f":"'WTP Values '!AY20","v":208751.98607238548},{"$f":"'WTP Values '!AZ20","v":190668.48799169445},{"$f":"'WTP Values '!BA20","v":228563.18994489973},{"$f":"BK3","v":208751.98607238548},{"$f":"BL3","v":190668.48799169445},{"$f":"BM3","v":228563.18994489973},{"$f":"'WTP Values '!BE20","v":167420.11926193416},{"$f":"'WTP Values '!BF20","v":152941.11216194287},{"$f":"'WTP Values '!BG20","v":183282.45741407486},{"$f":"BQ3","v":167420.11926193416},{"$f":"BR3","v":152941.11216194287},{"$f":"BS3","v":183282.45741407486}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":97.078564367725775},{"$f":"D3/(1+B4)^A4","v":88.613464072774619},{"$f":"E3/(1+B4)^A4","v":106.35242427006547},{"$f":"F3+C4","v":202.07873958785797},{"$f":"G3+D4","v":184.45778681388765},{"$f":"H3+E4","v":221.38320636056829},{"$f":"I3/(1+B4)^A4","v":36.486155655024078},{"$f":"J3/(1+B4)^A4","v":33.305325534884894},{"$f":"K3/(1+B4)^A4","v":1.8452029481418879},{"$f":"L3+I4","v":75.949581611498132},{"$f":"M3+J4","v":69.328365633416396},{"$f":"N3+K4","v":3.840974456852154},{"$f":"O3/(1+B4)^A4","v":29.216011002389404},{"$f":"P3/(1+B4)^A4","v":26.669199445916387},{"$f":"Q3/(1+B4)^A4","v":32.006146115906894},{"$f":"R3+O4","v":60.816048502573786},{"$f":"S3+P4","v":55.514605566619551},{"$f":"T3+Q4","v":66.623993754871805},{"$f":"U3/(1+B4)^A4","v":10154139.90447975},{"$f":"V3/(1+B4)^A4","v":9268714.6485520545},{"$f":"W3/(1+B4)^A4","v":11124159.099924391},{"$f":"X3+U4","v":21136857.625165045},{"$f":"Y3+V4","v":19293756.412425958},{"$f":"Z3+W4","v":23156049.582402613},{"$f":"AA3/(1+B4)^A4","v":3816347.4244877603},{"$f":"AB3/(1+B4)^A4","v":3483641.7003906048},{"$f":"AC3/(1+B4)^A4","v":4180840.0077385195},{"$f":"AD3+AA4","v":7944108.7988137221},{"$f":"AE3+AB4","v":7251548.5635330835},{"$f":"AF3+AC4","v":8702836.5601085015},{"$f":"AG3/(1+B4)^A4","v":3055911.1076812423},{"$f":"AH3/(1+B4)^A4","v":2789521.9101977004},{"$f":"AI3/(1+B4)^A4","v":3347751.2526152045},{"$f":"AJ3+AG4","v":6361184.5617492739},{"$f":"AK3+AH4","v":5806668.8082675338},{"$f":"AL3+AI4","v":6968679.0074438099},{"$f":"AM3/(1+B4)^A4","v":4.8890641741144769},{"$f":"AN3/(1+B4)^A4","v":4.4636738561407956},{"$f":"AO3/(1+B4)^A4","v":5.3550964803179379},{"$f":"AP3+AM4","v":10.177075984836696},{"$f":"AQ3+AN4","v":9.291583498942682},{"$f":"AR3+AO4","v":11.14716883342982},{"$f":"AS3/(1+B4)^A4","v":1.8452029481418879},{"$f":"AT3/(1+B4)^A4","v":1.6853590846222428},{"$f":"AU3/(1+B4)^A4","v":2.0203183685007029},{"$f":"AV3+AS4","v":3.840974456852154},{"$f":"AW3+AT4","v":3.5082434705496608},{"$f":"AX3+AU4","v":4.2054947158710636},{"$f":"AY3/(1+B4)^A4","v":1.4798618372582424},{"$f":"AZ3/(1+B4)^A4","v":1.3518788317322152},{"$f":"BA3/(1+B4)^A4","v":1.6200723984770675},{"$f":"BB3+AY4","v":3.0804804004367572},{"$f":"BC3+AZ4","v":2.8140709761337792},{"$f":"BD3+BA4","v":3.372342704669864},{"$f":"BE3/(1+B4)^A4","v":511382.11560164567},{"$f":"BF3/(1+B4)^A4","v":466887.50620101555},{"$f":"BG3/(1+B4)^A4","v":560127.7606162572},{"$f":"BH3+BE4","v":1064493.0118363858},{"$f":"BI3+BF4","v":971873.03290803405},{"$f":"BJ3+BG4","v":1165961.946498801},{"$f":"BK3/(1+B4)^A4","v":193002.9457030191},{"$f":"BL3/(1+B4)^A4","v":176283.73519942162},{"$f":"BM3/(1+B4)^A4","v":211319.51733071348},{"$f":"BN3+BK4","v":401754.93177540461},{"$f":"BO3+BL4","v":366952.22319111606},{"$f":"BP3+BM4","v":439882.70727561321},{"$f":"BQ3/(1+B4)^A4","v":154789.31144779414},{"$f":"BR3/(1+B4)^A4","v":141402.65547516907},{"$f":"BS3/(1+B4)^A4","v":169454.93473934435},{"$f":"BT3+BQ4","v":322209.43070972827},{"$f":"BU3+BR4","v":294343.76763711195},{"$f":"BV3+BS4","v":352737.3921534192}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":86.302490227908237},{"$f":"D4/(1+B5)^A5","v":78.777046889912569},{"$f":"E4/(1+B5)^A5","v":94.546917911912431},{"$f":"F4+C5","v":288.38122981576623},{"$f":"G4+D5","v":263.23483370380023},{"$f":"H4+E5","v":315.93012427248073},{"$f":"I4/(1+B5)^A5","v":32.436059519216613},{"$f":"J4/(1+B5)^A5","v":29.608313124862107},{"$f":"K4/(1+B5)^A5","v":1.6403787019069751},{"$f":"L4+I5","v":108.38564113071475},{"$f":"M4+J5","v":98.936678758278504},{"$f":"N4+K5","v":5.4813531587591289},{"$f":"O4/(1+B5)^A5","v":25.972927396013564},{"$f":"P4/(1+B5)^A5","v":23.708821196088046},{"$f":"Q4/(1+B5)^A5","v":28.453347352130471},{"$f":"R4+O5","v":86.788975898587353},{"$f":"S4+P5","v":79.223426762707589},{"$f":"T4+Q5","v":95.077341107002269},{"$f":"U4/(1+B5)^A5","v":9026993.4005175289},{"$f":"V4/(1+B5)^A5","v":8239853.5721225441},{"$f":"W4/(1+B5)^A5","v":9889336.9331087042},{"$f":"X4+U5","v":30163851.025682576},{"$f":"Y4+V5","v":27533609.984548502},{"$f":"Z4+W5","v":33045386.515511319},{"$f":"AA4/(1+B5)^A5","v":3392718.9637927432},{"$f":"AB4/(1+B5)^A5","v":3096944.7865614016},{"$f":"AC4/(1+B5)^A5","v":3716751.5430652229},{"$f":"AD4+AA5","v":11336827.762606464},{"$f":"AE4+AB5","v":10348493.350094486},{"$f":"AF4+AC5","v":12419588.103173725},{"$f":"AG4/(1+B5)^A5","v":2716693.8471506261},{"$f":"AH4/(1+B5)^A5","v":2479874.8205984901},{"$f":"AI4/(1+B5)^A5","v":2976138.6733109108},{"$f":"AJ4+AG5","v":9077878.4088998996},{"$f":"AK4+AH5","v":8286543.6288660243},{"$f":"AL4+AI5","v":9944817.6807547212},{"$f":"AM4/(1+B5)^A5","v":4.3463602480961931},{"$f":"AN4/(1+B5)^A5","v":3.9681898044037283},{"$f":"AO4/(1+B5)^A5","v":4.7606612713340795},{"$f":"AP4+AM5","v":14.523436232932889},{"$f":"AQ4+AN5","v":13.25977330334641},{"$f":"AR4+AO5","v":15.907830104763899},{"$f":"AS4/(1+B5)^A5","v":1.6403787019069751},{"$f":"AT4/(1+B5)^A5","v":1.4982780892821201},{"$f":"AU4/(1+B5)^A5","v":1.7960556729530883},{"$f":"AV4+AS5","v":5.4813531587591289},{"$f":"AW4+AT5","v":5.0065215598317812},{"$f":"AX4+AU5","v":6.0015503888241515},{"$f":"AY4/(1+B5)^A5","v":1.3155917846586274},{"$f":"AZ4/(1+B5)^A5","v":1.2018153587742297},{"$f":"BA4/(1+B5)^A5","v":1.4402384630293683},{"$f":"BB4+AY5","v":4.3960721850953846},{"$f":"BC4+AZ5","v":4.0158863349080089},{"$f":"BD4+BA5","v":4.8125811676992321},{"$f":"BE4/(1+B5)^A5","v":454616.8386592918},{"$f":"BF4/(1+B5)^A5","v":415061.29292164696},{"$f":"BG4/(1+B5)^A5","v":497951.53957834648},{"$f":"BH4+BE5","v":1519109.8504956777},{"$f":"BI4+BF5","v":1386934.325829681},{"$f":"BJ4+BG5","v":1663913.4860771475},{"$f":"BK4/(1+B5)^A5","v":171578.91594274426},{"$f":"BL4/(1+B5)^A5","v":156715.5986851936},{"$f":"BM4/(1+B5)^A5","v":187862.28142309957},{"$f":"BN4+BK5","v":573333.84771814884},{"$f":"BO4+BL5","v":523667.8218763097},{"$f":"BP4+BM5","v":627744.98869871278},{"$f":"BQ4/(1+B5)^A5","v":137607.13423826714},{"$f":"BR4/(1+B5)^A5","v":125706.4458238232},{"$f":"BS4/(1+B5)^A5","v":150644.81994209462},{"$f":"BT4+BQ5","v":459816.56494799542},{"$f":"BU4+BR5","v":420050.21346093516},{"$f":"BV4+BS5","v":503382.21209551382}]
[4,0.04,73.771730343117909,67.338949838442488,80.819101680046188,362.15296015888413,330.57378354224272,396.7492259525269,27.726479617515992,25.309310148452564,1.4022025892659835,136.11212074823072,124.24598890673107,6.8835557480251124,22.201767191423173,20.266399722790457,24.322040565425674,108.99074309001053,99.489826485498043,119.39938167242795,7716311.7911600592,7043461.3669216065,8453446.6569263749,37880162.816842638,34577071.351470105,41498833.172437698,2900110.3892360651,2647281.3829403454,3177094.7960283523,14236938.151842529,12995774.733034831,15596682.899202079,2322241.2862890242,2119807.3898766786,2544015.8110318142,11400119.695188925,10406351.018742703,12488833.491786536,3.715286955797624,3.3920252756057345,4.0694332068092729,18.238723188730514,16.651798578952146,19.977263311573171,1.4022025892659835,1.2807343900463659,1.5352759165630143,6.8835557480251124,6.2872559498781468,7.5368263053871658,1.1245733712104711,1.0273168055241051,1.2311218742797148,5.5206455563058556,5.043203140432114,6.0437030419789473,388608.37899864727,354796.13272364042,425651.06296127487,1907718.2294943249,1741730.4585533214,2089564.5490384223,146666.37644019481,133961.15055583607,160585.4654968713,720000.22415834363,657628.97243214573,788330.45419558405,117627.15506246082,107454.39672965523,128771.82344342089,577443.72001045628,527504.61019059038,632154.03553893475]
[5,0.04,60.634984881549968,55.34770821292414,66.427410414770208,422.78794504043412,385.92149175516687,463.17663636729708,22.78914517264705,20.802408064392711,1.1525083172858612,158.90126592087776,145.04839697112379,8.0360640653109741,18.248234272591141,16.657503288581683,19.990944432423905,127.23897736260167,116.14732977407972,139.39032610485185,6342245.8253612574,5789211.8228851436,6948116.9528720081,44222408.642203897,40366283.174355246,48446950.125309706,2383679.3415075359,2175872.3278580531,2611340.3335997756,16620617.493350064,15171647.060892884,18208023.232801855,1908713.0616366526,1742327.1548484312,2090995.5551114243,13308832.756825577,12148678.173591133,14579829.046897961,3.0536950583594997,2.7879975208332133,3.3447774618231754,21.292418247090012,19.439796099785358,23.322040773396346,1.1525083172858612,1.0526703117380123,1.26188489217795,8.0360640653109741,7.3399262616161591,8.7987111975651153,0.92431733733763277,0.8443795296896871,1.0118924401948761,6.4449628936434884,5.8875826701218008,7.0555954821738229,319407.76061279973,291616.55885894864,349854.14666880324,2227125.9901071247,2033347.01741227,2439418.6957072257,120549.07044636724,110106.30089451224,131989.54704344709,840549.29460471089,767735.27332665795,920320.00123903109,96680.94723682203,88319.681412577047,105841.05227497697,674124.66724727827,615824.29160316742,737995.08781391173]
[9,0.04,18.694897771267968,17.064731671590305,20.480810696005658,552.42802159390351,504.25715463690801,605.20115551647052,7.0263188838834401,6.4137707450530979,0.35533982921386476,207.62538996480166,189.52479585590308,10.50017396446116,5.6262712837922173,5.1358192256983726,6.163581358935601,166.25444826089154,151.76175279636507,182.13178257026229,1955432.7848353686,1784922.0778479241,2142234.163833038,57782389.500233881,52743854.725980163,63302308.223153763,734932.83944936318,670862.05780542025,805124.97328074998,21717021.374964446,19823751.051767714,23791175.622735843,588491.86870728165,537191.98755678744,644692.96429029689,17389739.314525988,15873844.860397192,19050463.027712107,0.94151119279041706,0.8595916819364946,1.0312573316968392,27.821343122886187,25.400648778115595,30.473311727815538,0.35533982921386476,0.32455790833022907,0.38906266909208859,10.50017396446116,9.5905784233322091,11.496672685362787,0.28498429023267757,0.26033797185794744,0.31198532929325806,8.4211911487710189,7.6929006244841789,9.2190628874515426,98479.375292511526,89910.828986383567,107866.56448590303,2910032.8403109456,2656835.1421077009,3187421.164006562,37167.528825457957,33947.828027276628,40694.841330850708,1098288.1355007018,1003147.0459999493,1202519.0488086266,29808.540870465502,27230.606528962609,32632.772254326046,880832.48494572553,804655.38114448683,964287.58456693508]
[16,0.04,0.52685271020920255,0.48091197075106468,0.57718264921757612,584.75395821818722,533.76431970811996,640.6151704350516,0.19801312593735645,0.18075052033100975,1.0014055939601014E-2,219.77481927548246,200.61504888450841,11.114603256334851,0.15855750111636435,0.14473576220150655,0.17369977537619316,175.9830111648522,160.64225959746986,192.78942525038352,55107.285149522802,50302.015326967921,60371.65267909519,61163589.92448993,55830219.71570877,67006512.796065174,20711.606076858476,18905.986951932726,22689.734890232823,22987816.897989854,20983759.768027399,25183342.575416457,16584.660678969878,15138.946359039966,18168.499215393698,18407319.142160833,16802720.447592013,20165221.940050159,2.6533320999288186E-2,2.4224695574294804E-2,2.9062513567879211E-2,29.449339783877427,26.886995832430401,32.256491264587027,1.0014055939601014E-2,9.1465712043855441E-3,1.0964420568665695E-2,11.114603256334851,10.151781726177632,12.169413201937035,8.0313221025946624E-3,7.3367486531285752E-3,8.7922554214916789E-3,8.9139664619977346,8.1430592122518277,9.7585265478487688,2775.3094136898221,2533.8338036506675,3039.855715482699,3080316.6302227243,2812302.7886929386,3373936.6384484428,1047.4415818184525,956.70516205628564,1146.8470011985519,1162555.6803673834,1061847.3047961437,1272885.7808384821,840.05329888045537,767.40290457610286,919.64474554413471,932375.37193181925,851740.68065593485,1020713.939001955]
[19,0.04,6.3370757187041604E-2,5.7844925415124218E-2,6.9424529488738215E-2,585.22131368886176,534.19092250637482,641.1271721073656,2.3817362007382773E-2,2.1740985883473157E-2,1.2045080059546844E-3,219.95047086819315,200.77538732989751,11.123486429442483,1.9071571064784656E-2,1.7409068350642147E-2,2.0892910059127447E-2,176.12366283870199,160.77065041516209,192.94350918827342,6628.3997762122081,6050.4135928965188,7261.6070274901012,61212473.968720101,55874841.147075571,67060066.705168225,2491.2278787160126,2274.0448806585232,2729.1606411141802,23006189.551710535,21000530.710378591,25203469.968753573,1994.8317329508527,1820.9387086675977,2185.3385774071303,18422030.90457071,16816149.759549689,20181338.678823106,3.1914738404668339E-3,2.9137883727675339E-3,3.4956895065109727E-3,29.472876708873518,26.908484844032103,32.282271761572815,1.2045080059546844E-3,1.1001654383764024E-3,1.3188195108223284E-3,11.123486429442483,10.159895379210919,12.179139415423737,9.6602134333209134E-4,8.8247684491392115E-4,1.0575477218681436E-3,8.9210908105085487,8.1495674251803365,9.7663258978211172,333.81902677128249,304.77392184184652,365.63911449369238,3082778.525192929,2814550.4777851063,3376633.2046255968,125.9880890100592,115.07415516603182,137.94474515426114,1163484.8348426076,1062695.9696746673,1273903.114923798,101.04306686851466,92.304551515379572,110.61646403047784,933120.55838959431,852421.42109574913,1021529.7286801299]
[25,0.04,3.1797142340006952E-4,2.9024480828641593E-4,3.4834705217832253E-4,585.27162083830376,534.23684295038538,641.18228507010986,1.1950686460585409E-4,1.0908836400809783E-4,6.0437833182228115E-6,219.96937838394655,200.79264650549214,11.124442633328146,9.5694210817875468E-5,8.7352376541505644E-5,1.0483302780906099E-4,176.13880288780726,160.78447067930341,192.96009511521001,33.258900560176357,30.358775998432215,36.436104367317363,61217735.952526264,55879644.294052429,67065831.363287151,12.50007589890763,11.410330563739759,13.69393600870487,23008167.223727591,21002335.970734108,25205636.524722256,10.009340486462026,9.1368085031769013,10.965234580017295,18423614.510362335,16817595.319612529,20183073.519296456,1.6013655585684505E-5,1.4620330851355536E-5,1.7540099211206394E-5,29.475410274173335,26.910797967523408,32.28504682979375,6.0437833182228115E-6,5.5202302441107565E-6,6.6173568958035018E-6,11.124442633328146,10.160768750298404,12.180186365991522,4.8471439384499503E-6,4.4279480149916997E-6,5.3063900348136715E-6,8.9218576907264957,8.1502679832371889,9.7671654366501848,1.6749825284113171,1.5292447501809245,1.8346441615514479,3083043.5288698897,2814792.4238800043,3376923.4688167027,0.63216243220421831,0.57740027954385531,0.69215658632258681,1163584.8510315102,1062787.3217900246,1274012.6229558503,0.50699737896551245,0.46315068549712657,0.55503320585927873,933200.77186487312,852494.69746285258,1021617.5420381161]
[36,0.04,4.9433275716143996E-10,4.5122770718768372E-10,5.4155608359720474E-10,585.27179467266649,534.23700162666137,641.18247551077025,1.8579077719824383E-10,1.6959370492393125E-10,9.3959389162603152E-12,219.96944371811847,200.79270614388989,11.124445937452803,1.4877054853596046E-10,1.3580195565573374E-10,1.6297816679341167E-10,176.13885520364735,160.78451843467883,192.9601524272237,5.1705791162824816E-5,4.7197126341977626E-5,5.6645215911292626E-5,61217754.135102913,55879660.891136587,67065851.282834984,1.9433183390381747E-5,1.7739016001447669E-5,2.1289212317228396E-5,23008174.057494931,21002342.20873978,25205644.011170607,1.5560973458344183E-5,1.4204495771145891E-5,1.704704965276678E-5,18423619.982449438,16817600.314688075,20183079.513969004,2.4895553296137439E-11,2.2729427641897539E-11,2.7268631599801058E-11,29.475419028807888,26.910805960430029,32.285056418932093,9.3959389162603152E-12,8.581999626123141E-12,1.0287642343595263E-11,11.124445937452803,10.160771768197607,12.180189983687749,7.5355892105988596E-12,6.8838882671048667E-12,8.249553964423516E-12,8.9218603406507189,8.1502704039878093,9.7671683376433638,2.6040036007418945E-6,2.3774330587577846E-6,2.8522207973663692E-6,3083044.4445796004,2814793.259915154,3376924.4718131199,9.8278831079800995E-7,8.9765259129458575E-7,1.0760579364196403E-6,1163585.19663349,1062787.6374536413,1274013.0013565179,7.88201057622433E-7,7.2003500470210965E-7,8.6287972684689485E-7,933201.04903936037,852494.95066643727,1021617.8454736971]
[39,0.04,5.6522154788042244E-12,5.159351052672888E-12,6.1921684007460019E-12,585.27179467281417,534.23700162679609,641.18247551093179,2.1243372839158784E-12,1.9391394767831375E-12,1.07433445611296E-13,219.96944371817395,200.79270614394051,11.124445937455606,1.7010468860159596E-12,1.5527636084989308E-12,1.8634972166249044E-12,176.13885520369175,160.78451843471936,192.96015242727239,5.9120555722932378E-7,5.3965334928852988E-7,6.4768308702118558E-7,61217754.135118343,55879660.891150668,67065851.28285189,2.2219959808507082E-7,2.028284376659136E-7,2.4342148815294862E-7,23008174.057500731,21002342.208745074,25205644.011176962,1.779246343122484E-7,1.6241462800746531E-7,1.9491647381127378E-7,18423619.982454084,16817600.314692315,20183079.513974093,2.8465649839156549E-13,2.5988895310034535E-13,3.1179034644444999E-13,29.47541902881532,26.910805960436814,32.285056418940236,1.07433445611296E-13,9.8126839508682795E-14,1.176292091763623E-13,11.124445937455606,10.160771768200169,12.18018998369082,8.6162151629670321E-14,7.8710583618034202E-14,9.4325645904378991E-14,8.9218603406529695,8.1502704039898646,9.7671683376458258,2.977425478232776E-8,2.7183640452423218E-8,3.2612377606561444E-8,3083044.4445803775,2814793.2599158632,3376924.4718139712,1.1237230837337026E-8,1.0263786483093603E-8,1.2303678516564334E-8,1163585.1966337834,1062787.6374539093,1274013.0013568392,9.0123143849203362E-9,8.2329017041632498E-9,9.8661925146052623E-9,933201.04903959553,852494.95066665218,1021617.8454739547]
[44,0.04,1.4969850297713248E-15,1.3664502562135526E-15,1.6399911561228858E-15,585.27179467281553,534.23700162679734,641.18247551093327,5.6262913615599183E-16,5.135796358558294E-16,2.8453667483124001E-17,219.96944371817452,200.79270614394102,11.124445937455635,4.5052099178705462E-16,4.112482769656125E-16,4.9354583999302574E-16,176.13885520369215,160.78451843471973,192.9601524272729,1.5658034836229331E-10,1.4292678475906112E-10,1.7153837976324186E-10,61217754.135118499,55879660.89115081,67065851.282852061,5.8849396878430199E-11,5.3718959571940228E-11,6.4469998544130816E-11,23008174.057500783,21002342.208745122,25205644.011177029,4.7123205934343118E-11,4.3015392398750317E-11,5.1623481879891351E-11,18423619.982454129,16817600.314692356,20183079.513974141,7.539106007498665E-17,6.8831394283019419E-17,8.2577439378390557E-17,29.475419028815395,26.910805960436882,32.285056418940314,2.8453667483124001E-17,2.5988819837836105E-17,3.1154007815375655E-17,11.124445937455635,10.160771768200194,12.180189983690852,2.2819981227925691E-17,2.0846439029548278E-17,2.4982076563054033E-17,8.9218603406529908,8.1502704039898841,9.7671683376458489,7.8856890450983756E-12,7.199566783071905E-12,8.6373637461890307E-12,3083044.4445803855,2814793.2599158697,3376924.47181398,2.9761721580963241E-12,2.7183561510664385E-12,3.2586200259853588E-12,1163585.1966337862,1062787.6374539118,1274013.0013568422,2.3869047046084503E-12,2.1804778407560947E-12,2.6130536867519789E-12,933201.04903959786,852494.95066665439,1021617.8454739574]
[50,0.04,2.092742321634291E-20,1.910258435933024E-20,2.292660802391984E-20,585.27179467281553,534.23700162679734,641.18247551093327,7.8653946512614632E-21,7.1796966443225176E-21,3.9777414578914776E-22,219.96944371817452,200.79270614394102,11.124445937455635,6.2981548081442547E-21,5.7491334702030128E-21,6.8996298992898317E-21,176.13885520369215,160.78451843471973,192.9601524272729,2.1889485548433816E-15,1.9980756347716669E-15,2.3980575622052084E-15,61217754.135118499,55879660.89115081,67065851.282852061,8.2269776250839915E-16,7.5097571408268366E-16,9.0127216869772944E-16,23008174.057500783,21002342.208745122,25205644.011177029,6.5876896180419672E-16,6.0134290166096063E-16,7.2168153436158724E-16,18423619.982454129,16817600.314692356,20183079.513974141,1.0539454901289093E-21,9.6224323562658113E-22,1.1544090205480978E-21,29.475419028815395,26.910805960436882,32.285056418940314,3.9777414578914776E-22,3.6331627960418942E-22,4.3552413248729318E-22,11.124445937455635,10.160771768200194,12.180189983690852,3.1901682077525704E-22,2.9142726443409243E-22,3.4924229612234416E-22,8.9218603406529908,8.1502704039898841,9.7671683376458489,1.1023968090346354E-16,1.0064788761894693E-16,1.2074787856603145E-16,3083044.4445803855,2814793.2599158697,3376924.47181398,4.1606036853082404E-17,3.8001842700328413E-17,4.5554577386430602E-17,1163585.1966337862,1062787.6374539118,1274013.0013568422,3.3368246132729524E-17,3.0482457526199136E-17,3.6529744320848183E-17,933201.04903959786,852494.95066665439,1021617.8454739574]

{"sheet":"Columbia NPV 5%","index":114,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU20","v":105.00017522013221},{"$f":"'WTP Values '!CV20","v":95.844322741113032},{"$f":"'WTP Values '!CW20","v":115.03078209050283},{"$f":"C3","v":105.00017522013221},{"$f":"D3","v":95.844322741113032},{"$f":"E3","v":115.03078209050283},{"$f":"'WTP Values '!CC20","v":39.463425956474047},{"$f":"'WTP Values '!CD20","v":36.023040098531503},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"I3","v":39.463425956474047},{"$f":"J3","v":36.023040098531503},{"$f":"K3","v":1.9957715087102661},{"$f":"'WTP Values '!CI20","v":31.600037500184381},{"$f":"'WTP Values '!CJ20","v":28.845406120703167},{"$f":"'WTP Values '!CK20","v":34.617847638964903},{"$f":"O3","v":31.600037500184381},{"$f":"P3","v":28.845406120703167},{"$f":"Q3","v":34.617847638964903},{"$f":"'WTP Values '!BH20","v":10982717.720685298},{"$f":"'WTP Values '!BI20","v":10025041.763873903},{"$f":"'WTP Values '!BJ20","v":12031890.482478222},{"$f":"U3","v":10982717.720685298},{"$f":"V3","v":10025041.763873903},{"$f":"W3","v":12031890.482478222},{"$f":"'WTP Values '!AV20","v":4127761.3743259618},{"$f":"'WTP Values '!AW20","v":3767906.8631424787},{"$f":"'WTP Values '!AX20","v":4521996.5523699829},{"$f":"AA3","v":4127761.3743259618},{"$f":"AB3","v":3767906.8631424787},{"$f":"AC3","v":4521996.5523699829},{"$f":"'WTP Values '!BB20","v":3305273.4540680321},{"$f":"'WTP Values '!BC20","v":3017146.8980698329},{"$f":"'WTP Values '!BD20","v":3620927.7548286058},{"$f":"AG3","v":3305273.4540680321},{"$f":"AH3","v":3017146.8980698329},{"$f":"AI3","v":3620927.7548286058},{"$f":"'WTP Values '!CX20","v":5.2880118107222192},{"$f":"'WTP Values '!CY20","v":4.8279096428018855},{"$f":"'WTP Values '!CZ20","v":5.7920723531118821},{"$f":"AM3","v":5.2880118107222192},{"$f":"AN3","v":4.8279096428018855},{"$f":"AO3","v":5.7920723531118821},{"$f":"'WTP Values '!CF20","v":1.9957715087102661},{"$f":"'WTP Values '!CG20","v":1.822884385927418},{"$f":"'WTP Values '!CH20","v":2.1851763473703607},{"$f":"AS3","v":1.9957715087102661},{"$f":"AT3","v":1.822884385927418},{"$f":"AU3","v":2.1851763473703607},{"$f":"'WTP Values '!CL20","v":1.600618563178515},{"$f":"'WTP Values '!CM20","v":1.4621921444015642},{"$f":"'WTP Values '!CN20","v":1.7522703061927964},{"$f":"AY3","v":1.600618563178515},{"$f":"AZ3","v":1.4621921444015642},{"$f":"BA3","v":1.7522703061927964},{"$f":"'WTP Values '!BK20","v":553110.89623474004},{"$f":"'WTP Values '!BL20","v":504985.52670701849},{"$f":"'WTP Values '!BM20","v":605834.18588254391},{"$f":"BE3","v":553110.89623474004},{"$f":"BF3","v":504985.52670701849},{"$f":"BG3","v":605834.18588254391},{"$f":"'WTP Values '!AY20","v":208751.98607238548},{"$f":"'WTP Values '!AZ20","v":190668.48799169445},{"$f":"'WTP Values '!BA20","v":228563.18994489973},{"$f":"BK3","v":208751.98607238548},{"$f":"BL3","v":190668.48799169445},{"$f":"BM3","v":228563.18994489973},{"$f":"'WTP Values '!BE20","v":167420.11926193416},{"$f":"'WTP Values '!BF20","v":152941.11216194287},{"$f":"'WTP Values '!BG20","v":183282.45741407486},{"$f":"BQ3","v":167420.11926193416},{"$f":"BR3","v":152941.11216194287},{"$f":"BS3","v":183282.45741407486}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":95.23825416792036},{"$f":"D3/(1+B4)^A4","v":86.933626069036762},{"$f":"E3/(1+B4)^A4","v":104.33631028617036},{"$f":"F3+C4","v":200.23842938805257},{"$f":"G3+D4","v":182.77794881014978},{"$f":"H3+E4","v":219.36709237667318},{"$f":"I3/(1+B4)^A4","v":35.794490663468522},{"$f":"J3/(1+B4)^A4","v":32.673959273044446},{"$f":"K3/(1+B4)^A4","v":1.810223590666908},{"$f":"L3+I4","v":75.257916619942563},{"$f":"M3+J4","v":68.696999371575941},{"$f":"N3+K4","v":3.8059950993771743},{"$f":"O3/(1+B4)^A4","v":28.662165533047055},{"$f":"P3/(1+B4)^A4","v":26.163633669572032},{"$f":"Q3/(1+B4)^A4","v":31.399408289310568},{"$f":"R3+O4","v":60.262203033231437},{"$f":"S3+P4","v":55.009039790275196},{"$f":"T3+Q4","v":66.017255928275475},{"$f":"U3/(1+B4)^A4","v":9961648.7262451667},{"$f":"V3/(1+B4)^A4","v":9093008.4026067145},{"$f":"W3/(1+B4)^A4","v":10913279.349186596},{"$f":"X3+U4","v":20944366.446930464},{"$f":"Y3+V4","v":19118050.166480616},{"$f":"Z3+W4","v":22945169.831664816},{"$f":"AA3/(1+B4)^A4","v":3744001.24655416},{"$f":"AB3/(1+B4)^A4","v":3417602.5969546293},{"$f":"AC3/(1+B4)^A4","v":4101584.1744852453},{"$f":"AD3+AA4","v":7871762.6208801214},{"$f":"AE3+AB4","v":7185509.460097108},{"$f":"AF3+AC4","v":8623580.7268552277},{"$f":"AG3/(1+B4)^A4","v":2997980.457204564},{"$f":"AH3/(1+B4)^A4","v":2736641.1773876036},{"$f":"AI3/(1+B4)^A4","v":3284288.2129964679},{"$f":"AJ3+AG4","v":6303253.9112725966},{"$f":"AK3+AH4","v":5753788.075457437},{"$f":"AL3+AI4","v":6905215.9678250737},{"$f":"AM3/(1+B4)^A4","v":4.7963825947593826},{"$f":"AN3/(1+B4)^A4","v":4.3790563653531844},{"$f":"AO3/(1+B4)^A4","v":5.2535803656343596},{"$f":"AP3+AM4","v":10.084394405481602},{"$f":"AQ3+AN4","v":9.2069660081550708},{"$f":"AR3+AO4","v":11.045652718746242},{"$f":"AS3/(1+B4)^A4","v":1.810223590666908},{"$f":"AT3/(1+B4)^A4","v":1.6534098738570684},{"$f":"AU3/(1+B4)^A4","v":1.9820193626942046},{"$f":"AV3+AS4","v":3.8059950993771743},{"$f":"AW3+AT4","v":3.4762942597844866},{"$f":"AX3+AU4","v":4.1671957100645649},{"$f":"AY3/(1+B4)^A4","v":1.4518082205700815},{"$f":"AZ3/(1+B4)^A4","v":1.3262513781420082},{"$f":"BA3/(1+B4)^A4","v":1.5893608219435795},{"$f":"BB3+AY4","v":3.0524267837485963},{"$f":"BC3+AZ4","v":2.7884435225435724},{"$f":"BD3+BA4","v":3.3416311281363758},{"$f":"BE3/(1+B4)^A4","v":501687.88774126081},{"$f":"BF3/(1+B4)^A4","v":458036.75891793059},{"$f":"BG3/(1+B4)^A4","v":549509.46565310098},{"$f":"BH3+BE4","v":1054798.7839760007},{"$f":"BI3+BF4","v":963022.28562494903},{"$f":"BJ3+BG4","v":1155343.6515356449},{"$f":"BK3/(1+B4)^A4","v":189344.20505431789},{"$f":"BL3/(1+B4)^A4","v":172941.93922149157},{"$f":"BM3/(1+B4)^A4","v":207313.55097043057},{"$f":"BN3+BK4","v":398096.1911267034},{"$f":"BO3+BL4","v":363610.42721318605},{"$f":"BP3+BM4","v":435876.7409153303},{"$f":"BQ3/(1+B4)^A4","v":151854.98345753664},{"$f":"BR3/(1+B4)^A4","v":138722.09719904116},{"$f":"BS3/(1+B4)^A4","v":166242.59175879805},{"$f":"BT3+BQ4","v":319275.1027194708},{"$f":"BU3+BR4","v":291663.20936098404},{"$f":"BV3+BS4","v":349525.04917287291}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":82.270384768746652},{"$f":"D4/(1+B5)^A5","v":75.09653477511003},{"$f":"E4/(1+B5)^A5","v":90.129627717240339},{"$f":"F4+C5","v":282.50881415679919},257.87448358525978,309.4967200939135,{"$f":"I4/(1+B5)^A5","v":30.920626855387987},{"$f":"J4/(1+B5)^A5","v":28.224994512941965},{"$f":"K4/(1+B5)^A5","v":1.5637391993667273},{"$f":"L4+I5","v":106.17854347533054},96.921993884517903,5.3697342987439018,{"$f":"O4/(1+B5)^A5","v":24.759456242779009},{"$f":"P4/(1+B5)^A5","v":22.601130477980373},{"$f":"Q4/(1+B5)^A5","v":27.123989451947363},{"$f":"R4+O5","v":85.021659276010439},77.610170268255573,93.141245380222841,{"$f":"U4/(1+B5)^A5","v":8605246.7130937614},{"$f":"V4/(1+B5)^A5","v":7854882.541934317},{"$f":"W4/(1+B5)^A5","v":9427301.0251044985},{"$f":"X4+U5","v":29549613.160024226},26972932.708414935,32372470.856769316,{"$f":"AA4/(1+B5)^A5","v":3234209.0457221982},{"$f":"AB4/(1+B5)^A5","v":2952253.6200882229},{"$f":"AC4/(1+B5)^A5","v":3543102.6234620404},{"$f":"AD4+AA5","v":11105971.666602319},10137763.080185331,12166683.350317268,{"$f":"AG4/(1+B5)^A5","v":2589768.2385958871},{"$f":"AH4/(1+B5)^A5","v":2364013.5427168584},{"$f":"AI4/(1+B5)^A5","v":2837091.6428001015},{"$f":"AJ4+AG5","v":8893022.1498684846},8117801.6181742959,9742307.6106251758,{"$f":"AM4/(1+B5)^A5","v":4.1432956222951143},{"$f":"AN4/(1+B5)^A5","v":3.7827935344806685},{"$f":"AO4/(1+B5)^A5","v":4.5382402467416991},{"$f":"AP4+AM5","v":14.227690027776717},12.989759542635738,15.583892965487941,{"$f":"AS4/(1+B5)^A5","v":1.5637391993667273},{"$f":"AT4/(1+B5)^A5","v":1.4282776148209206},{"$f":"AU4/(1+B5)^A5","v":1.7121428465126483},{"$f":"AV4+AS5","v":5.3697342987439018},4.9045718746054074,5.8793385565772134,{"$f":"AY4/(1+B5)^A5","v":1.2541265267855146},{"$f":"AZ4/(1+B5)^A5","v":1.1456658055432529},{"$f":"BA4/(1+B5)^A5","v":1.3729496356277546},{"$f":"BB4+AY5","v":4.3065533105341114},3.9341093280868256,4.7145807637641308,{"$f":"BE4/(1+B5)^A5","v":433376.86015873944},{"$f":"BF4/(1+B5)^A5","v":395669.37386280578},{"$f":"BG4/(1+B5)^A5","v":474686.93718008936},{"$f":"BH4+BE5","v":1488175.6441347401},1358691.6594877548,1630030.5887157342,{"$f":"BK4/(1+B5)^A5","v":163562.64338997332},{"$f":"BL4/(1+B5)^A5","v":149393.74946246974},{"$f":"BM4/(1+B5)^A5","v":179085.24001332949},{"$f":"BN4+BK5","v":561658.83451667672},513004.17667565576,614961.98092865979,{"$f":"BQ4/(1+B5)^A5","v":131178.04423499547},{"$f":"BR4/(1+B5)^A5","v":119833.36330766972},{"$f":"BS4/(1+B5)^A5","v":143606.60123856866},{"$f":"BT4+BQ5","v":450453.14695446624},411496.57266865374,493131.65041144157]
[4,0.05,67.684049151328225,61.782105007777645,74.149867775044626,350.19286330812741,319.65658859303744,383.64658786895814,25.438476236044025,23.220772836784644,1.2864921092480828,131.61701971137455,120.14276672130255,6.6562264079919844,20.369665925435601,18.594005977328685,22.314973248345996,105.39132520144604,96.20417624558425,115.45621862856883,7079557.7670569457,6462231.3064489113,7755863.8839615164,36629170.927081168,33435164.014863845,40128334.74073083,2660791.7859099433,2428826.3594598733,2914919.2967638304,13766763.452512262,12566589.439645205,15081602.647081098,2130608.7390302494,1944879.7920346837,2334082.3157430096,11023630.888898734,10062681.41020898,12076389.926368184,3.4086995622565612,3.1121136024439764,3.7336214821945171,17.636389590033279,16.101873145079715,19.317514447682459,1.2864921092480828,1.1750475284030177,1.408584157023173,6.6562264079919844,6.079619403008425,7.2879227136003859,1.0317729972885903,0.94254209350486917,1.1295290629955663,5.3383263078227019,4.8766514215916947,5.8441098267596967,356540.21537013032,325518.1730762847,390526.11796943814,1844715.8595048704,1684209.8325640396,2020556.7066851724,134563.39150043312,122906.60740121224,147333.87015766432,696222.22601710982,635910.78407686797,762295.85108632408,107920.50163048974,98587.20455585458,118145.50623542139,558373.64858495595,510083.77722450835,611277.15664686298]
[5,0.05,53.032223562602958,48.407895893095798,58.098361641923837,403.22508687073037,368.06448448613321,441.74494951088195,19.931711766026567,18.194083123240794,1.0080002305510722,151.54873147740113,138.33684984454334,7.6642266385430569,15.96016625479975,14.568890222707957,17.484365444122755,121.35149145624578,110.7730664682922,132.94058407269159,5547018.7575141322,5063327.3223743765,6076922.2966515394,42176189.684595302,38498491.337238222,46205257.037382372,2084799.9877847824,1903049.0064451378,2283915.5421583001,15851563.440297045,14469638.446090342,17365518.189239398,1669387.6975365686,1523864.2076949095,1828814.5690759434,12693018.586435303,11586545.617903888,13905204.495444128,2.6708053006575976,2.4384224405372743,2.9253901269881557,20.307194890690877,18.540295585616988,22.242904574670614,1.0080002305510722,0.92068048534785407,1.1036625447005726,7.6642266385430569,7.0002998883562793,8.3915852583009585,0.80842114123120079,0.7385063932590259,0.88501557664362651,6.1467474490539029,5.6151578148507202,6.729125403403323,279358.58814079693,255052.00626627769,305987.43211840303,2124074.4476456675,1939261.8388303174,2326544.1388035752,105433.93828932877,96300.542930715746,115439.94247559641,801656.16430643853,732211.32700758369,877735.79356192052,84558.536925890701,77245.654448490532,92570.095586115131,642932.18551084667,587329.43167299894,703847.25223297812]
[9,0.05,12.270460584462155,11.200495446542899,13.442650687793709,502.22864135065385,458.43508251797141,550.20625710098329,4.6117486157671745,4.2097005336880615,0.23322852158942387,188.75837835137213,172.30259328688021,9.5460184820122027,3.692822548158889,3.3709126494774431,4.0454878678277728,151.14683253694599,137.97109476090591,165.58138640960829,1283455.0477598079,1171539.7575604809,1406062.776679131,52531678.04371386,47950997.167370379,57549999.29501348,482375.70213140704,440322.62377834163,528446.55109004839,19743585.974987525,18022357.968875293,21629260.902925353,386258.66627348855,352587.81247442885,423146.44905745436,15809525.961730871,14431381.511470245,17319338.971805524,0.61796411632269699,0.56419596303670538,0.67686930390555622,25.293205288251968,23.092480516196407,27.704188325490705,0.23322852158942387,0.21302470172702365,0.25536262376985047,9.5460184820122027,8.7190782926247348,10.451964920540242,0.18705042109753234,0.17087372508831322,0.20477264614449533,7.6559537602719168,6.99384332013567,8.3813225388748478,64637.277384120243,59013.282484449264,70798.591364313674,2645596.8606703263,2415407.3500172864,2897778.7839084561,24395.035643124076,22281.773927482936,26710.199362982519,998486.20370952506,911990.62736508425,1093245.6075253193,19564.938535984758,17872.902446043776,21418.632538544229,800790.84492388484,731535.98845636135,876662.34249131754]
[16,0.05,0.14475535853791416,0.1321329157130135,0.15858375540324593,519.0368276978536,473.77762107637278,568.62011990633391,5.4405074672375715E-2,4.9662089364673534E-2,2.7514108400051168E-3,195.07559273682162,178.06907862368439,9.8654969910195121,4.3564448807449925E-2,3.9766858449713664E-2,4.7724862708880912E-2,156.20529379920646,142.58860097288101,171.12293177212618,15140.996079725415,13820.724697313539,16587.406802213707,54289766.215099856,49555782.776083775,59476036.626995161,5690.6150532303391,5194.5123688429803,6234.1156181234828,20404348.514011756,18625515.826105688,22353131.701752897,4556.7166236283674,4159.4995444151818,4991.8840067764158,16338626.527781889,14914359.44168145,17898968.751711238,7.2901596974387943E-3,6.6558535723133059E-3,7.9850677238821714E-3,26.139698046330434,23.865321178352723,28.631369934887694,2.7514108400051168E-3,2.5130651668426483E-3,3.0125281693007822E-3,9.8654969910195121,9.0108814289893502,10.801762920125407,2.2066450223496596E-3,2.0158075705152467E-3,2.4157151728223512E-3,7.9121770953691053,7.2279076727616332,8.6618219359035304,762.52983319151087,696.18322847251943,835.21522328982007,2734137.5797223607,2496244.2706960905,2994759.325802498,287.78969678915331,262.85942174149591,315.10182187486129,1031902.7411095496,942512.40001912392,1129833.476837443,230.80875188458671,210.84770077549888,252.6768910724393,827591.07222755719,756018.44963298819,906001.77637254598]
[19,0.05,1.0385143444329737E-2,9.479575037892405E-3,1.1377230276223952E-2,{"$f":"F20+C21","v":519.13661186499746},473.86870421885476,568.72943639807079,3.9031681471336154E-3,3.5628934707945402E-3,1.9739370297820725E-4,{"$f":"L20+I21","v":195.1130957703495},178.10331217659694,9.8673936202145462,3.125432139495057E-3,2.8529826702233213E-3,3.4239115573939652E-3,{"$f":"R20+O21","v":156.23532406741376},142.61601344928545,171.15582993717905,1086.2562724183933,991.53640967701074,1190.0257147670384,{"$f":"X20+U21","v":54300203.353308804},49565309.812023431,59487470.819066219,408.26021372314415,372.66845675802745,447.25242365236198,{"$f":"AD20+AA21","v":20408271.223950502},18629096.557732344,22357429.062770247,326.91125392189139,298.41381943772222,358.13134651074296,{"$f":"AJ20+AG21","v":16341767.607862048},14917226.708233567,17902409.805590879,5.2301590044518905E-4,4.7750905245296221E-4,5.7287049379580672E-4,{"$f":"AP20+AM21","v":26.144723369890837},23.869909255865387,28.636874279185989,1.9739370297820725E-4,1.8029413561069417E-4,2.1612697094096464E-4,{"$f":"AV20+AS21","v":9.8673936202145462},9.0126137594342097,10.803839545249394,1.5831072037181409E-4,1.4461952211933864E-4,1.7330998205384584E-4,{"$f":"BB20+AY21","v":7.9136982013092352},7.2292972287793047,8.66348716010671,54.705965832695149,49.946079815276995,59.920613567343928,{"$f":"BH20+BE21","v":2734663.2141796686},2496724.1704686061,2995335.0644575902,20.646816208691245,18.85825041678169,22.606262405705522,{"$f":"BN20+BK21","v":1032101.1230934485},942693.596824129,1130050.6858801953,16.558848119604015,15.126787979231533,18.127727949824152,{"$f":"BT20+BQ21","v":827750.17555408669},756163.7932142457,906175.95405679103]
[25,0.05,1.4317168134243111E-5,1.3068733271352422E-5,1.5684879042825049E-5,519.14263026925357,473.87419782759099,568.73602973705397,5.3809863020472495E-6,4.9118767727386605E-6,2.7213093871350345E-7,195.11535773658179,178.10537694665459,9.8675080139259546,4.3087837614558731E-6,3.9331794300801209E-6,4.7202735048164161E-6,156.23713531963102,142.61766681143081,171.15781416435891,1.4975347979022606,1.3669520854158728,1.6405934432899061,54300832.861163758,49565884.427769475,59488160.463447638,0.56283576184859585,0.51376824810703847,0.61659120860529171,20408507.819142565,18629312.526769102,22357688.254750062,0.45068644573527489,0.41139930799937818,0.49372709482763549,16341957.059658499,14917399.645180523,17902617.350073207,7.2104026523050245E-7,6.5830360709412481E-7,7.8977081277578736E-7,26.145026468363966,23.870185982183997,28.637206269421508,2.7213093871350345E-7,2.4855713038472476E-7,2.9795699962102684E-7,9.8675080139259546,9.0127182435945787,10.803964795274945,2.1825035091392447E-7,1.9937538896556809E-7,2.3892863547901736E-7,7.9137899456282588,7.2293810387673032,8.6635875968064244,7.5418747460873944E-2,6.8856672629984919E-2,8.2607765963895186E-2,2734694.9174122103,2496753.1152492869,2995369.7896857639,2.8464117099706247E-2,2.5998364238496982E-2,3.1165449132628135E-2,1032113.0883481615,942704.52556817362,1130063.7866742872,2.2828361871805324E-2,2.0854094889556252E-2,2.4991251236992532E-2,827759.7717471997,756172.55949904874,906186.45944803872]
[36,0.05,8.5173823282848513E-13,7.7746797952491853E-13,9.3310430057128069E-13,519.14263573605945,473.87420281770022,568.73603572610091,3.2011859613621159E-13,2.9221094584183149E-13,1.6189257726423265E-14,195.11535979123454,178.10537882218455,9.8675081178352677,2.5633252555335119E-13,2.3398756414415001E-13,2.8081233493679284E-13,156.23713696487857,142.6176683132592,171.1578159667279,8.9089380693500179E-8,8.1320924827909689E-8,9.7600038434668859E-8,54300833.432976037,49565884.949720606,59488161.089884818,3.3483488681188157E-8,3.0564428357829683E-8,3.6681437381388601E-8,20408508.034053359,18629312.722944163,22357688.490186609,2.6811648312783296E-8,2.4474429321268604E-8,2.9372166290499716E-8,16341957.231746681,14917399.802267471,17902617.538595852,4.2895183988008476E-14,3.9162936812197268E-14,4.6984011789614087E-14,26.145026743682891,23.870186233547827,28.637206570984215,1.6189257726423265E-14,1.4786835567325464E-14,1.7725667948894793E-14,9.8675081178352677,9.0127183385025678,10.803964909045574,1.2983864299044925E-14,1.1860979760436562E-14,1.4214029747145802E-14,7.913790028964037,7.2293811148959461,8.6635876880379108,4.4867134395679509E-9,4.0963310701116769E-9,4.9143931216197051E-9,2734694.9462097823,2496753.1415412235,2995369.8212283594,1.693350009597309E-9,1.5466606667813193E-9,1.8540541202447822E-9,1032113.0992167781,942704.53549527761,1130063.7985743687,1.3580750338857807E-9,1.2406245258785041E-9,1.4867468178890683E-9,827759.78046388377,756172.56746188714,906186.46899059089]
[39,0.05,3.2713427444587419E-15,2.9860867292780063E-15,3.5838522516010993E-15,519.14263573605956,473.87420281770034,568.73603572610102,1.2295064451420401E-15,1.1223191829215399E-15,6.2179445233582782E-17,195.1153597912346,178.1053788221846,9.8675081178352695,9.845179132713654E-16,8.9869573861278018E-16,1.0785395782919854E-15,156.2371369648786,142.61766831325923,171.15781596672795,3.4217308547037161E-10,3.1233612294826672E-10,3.7486068522703325E-10,54300833.432976052,49565884.949720621,59488161.089884833,1.2860285418046812E-10,1.1739137342100449E-10,1.4088548501037787E-10,20408508.034053363,18629312.722944167,22357688.490186617,1.0297775512992068E-10,9.4001001362848192E-11,1.1281215211435839E-10,16341957.231746685,14917399.802267475,17902617.538595855,1.6475114478000849E-16,1.5041638880859811E-16,1.8045544998385533E-16,26.145026743682898,23.870186233547834,28.637206570984223,6.2179445233582782E-17,5.6793044367676598E-17,6.8080465335854736E-17,9.8675081178352695,9.0127183385025695,10.803964909045577,4.9868220813178692E-17,4.555546362245966E-17,5.4593020825694998E-17,7.9137900289640388,7.2293811148959479,8.6635876880379126,1.723249807426664E-11,1.5733123638949305E-11,1.8875123438383836E-11,2734694.9462097832,2496753.141541224,2995369.8212283603,6.5037919565139391E-12,5.9403898467871802E-12,7.1210217650496906E-12,1032113.0992167783,942704.53549527784,1130063.7985743689,5.2160731282183067E-12,4.7649710731577244E-12,5.7102736827923081E-12,827759.780463884,756172.56746188737,906186.46899059112]
[44,0.05,1.1613770605813633E-19,1.0601067815850952E-19,1.2723227489912681E-19,519.14263573605956,473.87420281770034,568.73603572610102,4.3649372528868409E-20,3.9844059626688694E-20,2.2074660766218897E-21,195.1153597912346,178.1053788221846,9.8675081178352695,3.4951902308052897E-20,3.1905082921532782E-20,3.8289816231550395E-20,156.2371369648786,142.61766831325923,171.15781596672795,1.21476715604554E-14,1.1088413435048191E-14,1.3308131698334745E-14,54300833.432976052,49565884.949720621,59488161.089884833,4.5655994017587244E-15,4.1675745665058013E-15,5.0016517143331081E-15,20408508.034053363,18629312.722944167,22357688.490186617,3.6558689168426578E-15,3.3371803318197442E-15,4.0050051570523724E-15,16341957.231746685,14917399.802267475,17902617.538595855,5.8489193948302919E-21,5.3400134789818978E-21,6.4064464178550193E-21,26.145026743682898,23.870186233547834,28.637206570984223,2.2074660766218897E-21,2.0162405495701821E-21,2.4169613791980812E-21,9.8675081178352695,9.0127183385025695,10.803964909045577,1.7703986475441679E-21,1.6172891246229576E-21,1.9381363252811084E-21,7.9137900289640388,7.2293811148959479,8.6635876880379126,6.1178022369762744E-16,5.5855012185796825E-16,6.7009595414948076E-16,2734694.9462097832,2496753.141541224,2995369.8212283603,2.3089463181084707E-16,2.1089298914505968E-16,2.5280724069154857E-16,1032113.0992167783,942704.53549527784,1130063.7985743689,1.8517863001939615E-16,1.6916381226250127E-16,2.0272351089074604E-16,827759.780463884,756172.56746188737,906186.46899059112]
[50,0.05,1.0617518067844908E-25,9.6916869545281641E-26,1.1631803515029467E-25,519.14263573605956,473.87420281770034,568.73603572610102,3.9905041799547876E-26,3.6426156270977895E-26,2.0181052087385904E-27,195.1153597912346,178.1053788221846,9.8675081178352695,3.1953658020034846E-26,2.9168200911932174E-26,3.5005238991843003E-26,156.2371369648786,142.61766831325923,171.15781596672795,1.110561992767594E-20,1.0137227088971799E-20,1.2166533467226993E-20,54300833.432976052,49565884.949720621,59488161.089884833,4.1739531271996464E-21,3.8100716606901033E-21,4.5725999977488638E-21,20408508.034053363,18629312.722944167,22357688.490186617,3.3422611480563289E-21,3.0509103090959911E-21,3.6614477812683237E-21,16341957.231746685,14917399.802267475,17902617.538595855,5.3471873571269406E-27,4.8819364115254579E-27,5.8568885938048546E-27,26.145026743682898,23.870186233547834,28.637206570984223,2.0181052087385904E-27,1.8432833909657892E-27,2.2096295840450822E-27,9.8675081178352695,9.0127183385025695,10.803964909045577,1.6185303004158573E-27,1.4785548194845136E-27,1.771879103701054E-27,7.9137900289640388,7.2293811148959479,8.6635876880379126,5.5930048897368359E-22,5.106365720410648E-22,6.1261377909516952E-22,2734694.9462097832,2496753.141541224,2995369.8212283603,2.1108802715570065E-22,1.9280216551794216E-22,2.3112092849335956E-22,1032113.0992167783,942704.53549527784,1130063.7985743689,1.6929363569704874E-22,1.5465260113055255E-22,1.8533348149497539E-22,827759.780463884,756172.56746188737,906186.46899059112]

{"sheet":"Crawford","index":115,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Crawford"]
[null,"Number of households",{"$f":"'WTP Values '!C21","v":34526},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA21","v":0.43206615786975905}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU21","v":23.024796591562499}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV21","v":444.89830932199999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW21","v":2072.3755184780002}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!X3:X52), \"NULL\")))))","v":70090165.696278572},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!Y3:Y52), \"NULL\")))))","v":63978468.36174354},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!Z3:Z52), \"NULL\")))))","v":76785777.428107217},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AD3:AD52), \"NULL\")))))","v":26343262.180015404},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AE3:AE52), \"NULL\")))))","v":24046742.317343693},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AF3:AF52), \"NULL\")))))","v":28859192.615247287},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":21094307.986088987},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AK3:AK52), \"NULL\")))))","v":19255541.656227212},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!AL3:AL52), \"NULL\")))))","v":23108750.903729089}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BH3:BH52), \"NULL\")))))","v":3530490.9170603896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BI3:BI52), \"NULL\")))))","v":3223364.3879101779},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3866960.4572180752},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BN3:BN52), \"NULL\")))))","v":1332924.3284154688},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BO3:BO52), \"NULL\")))))","v":1217519.0431174946},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BP3:BP52), \"NULL\")))))","v":1459355.4881834502},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BT3:BT52), \"NULL\")))))","v":1069152.5813854428},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BU3:BU52), \"NULL\")))))","v":976750.44006577891},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!BV3:BV52), \"NULL\")))))","v":1170382.8661330265}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!F3:F52), \"NULL\")))))","v":244.10302917443607},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!G3:G52), \"NULL\")))))","v":222.81782007360295},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!H3:H52), \"NULL\")))))","v":267.42183702256818},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!L3:L52), \"NULL\")))))","v":91.74568261606413},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!M3:M52), \"NULL\")))))","v":83.747592592042565},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!N3:N52), \"NULL\")))))","v":4.6421757317060006},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!R3:R52), \"NULL\")))))","v":73.465149163090302},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!S3:S52), \"NULL\")))))","v":67.061277427243468},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Crawford NPV 1%'!A3:A52,'Crawford NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Crawford NPV 2%'!A3:A52,'Crawford NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Crawford NPV 3%'!A3:A52,'Crawford NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Crawford NPV 4%'!A3:A52,'Crawford NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Crawford NPV 5%'!A3:A52,'Crawford NPV 5%'!T3:T52), \"NULL\")))))","v":80.480849774011347}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Crawford NPV 1%","index":116,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU21","v":46.396742803033241},{"$f":"'WTP Values '!CV21","v":42.351056129254097},{"$f":"'WTP Values '!CW21","v":50.828956257582391},{"$f":"C3","v":46.396742803033241},{"$f":"D3","v":42.351056129254097},{"$f":"E3","v":50.828956257582391},{"$f":"'WTP Values '!CC21","v":17.438131980674463},{"$f":"'WTP Values '!CD21","v":15.917932387023139},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"I3","v":17.438131980674463},{"$f":"J3","v":15.917932387023139},{"$f":"K3","v":0.88233986361772698},{"$f":"'WTP Values '!CI21","v":13.963544992596663},{"$f":"'WTP Values '!CJ21","v":12.74635899176511},{"$f":"'WTP Values '!CK21","v":15.297021508348461},{"$f":"O3","v":13.963544992596663},{"$f":"P3","v":12.74635899176511},{"$f":"Q3","v":15.297021508348461},{"$f":"'WTP Values '!BH21","v":13322060.778313292},{"$f":"'WTP Values '!BI21","v":12160408.461750796},{"$f":"'WTP Values '!BJ21","v":14594697.895850377},{"$f":"U3","v":13322060.778313292},{"$f":"V3","v":12160408.461750796},{"$f":"W3","v":14594697.895850377},{"$f":"'WTP Values '!AV21","v":5007072.4812088814},{"$f":"'WTP Values '!AW21","v":4570572.1978211841},{"$f":"'WTP Values '!AX21","v":5485276.2040736265},{"$f":"AA3","v":5007072.4812088814},{"$f":"AB3","v":4570572.1978211841},{"$f":"AC3","v":5485276.2040736265},{"$f":"'WTP Values '!BB21","v":4009402.0362981921},{"$f":"'WTP Values '!BC21","v":3659907.1170011861},{"$f":"'WTP Values '!BD21","v":4392287.8622432305},{"$f":"AG3","v":4009402.0362981921},{"$f":"AH3","v":3659907.1170011861},{"$f":"AI3","v":4392287.8622432305},{"$f":"'WTP Values '!CX21","v":2.3370365502787358},{"$f":"'WTP Values '!CY21","v":2.1337317008834771},{"$f":"'WTP Values '!CZ21","v":2.5597652392562806},{"$f":"AM3","v":2.3370365502787358},{"$f":"AN3","v":2.1337317008834771},{"$f":"AO3","v":2.5597652392562806},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"'WTP Values '!CG21","v":0.80594641687823576},{"$f":"'WTP Values '!CH21","v":0.96603197568182619},{"$f":"AS3","v":0.88233986361772698},{"$f":"AT3","v":0.80594641687823576},{"$f":"AU3","v":0.96603197568182619},{"$f":"'WTP Values '!CL21","v":0.7077340571670705},{"$f":"'WTP Values '!CM21","v":0.6465677245914635},{"$f":"'WTP Values '!CN21","v":0.77474424951935972},{"$f":"AY3","v":0.7077340571670705},{"$f":"AZ3","v":0.6465677245914635},{"$f":"BA3","v":0.77474424951935972},{"$f":"'WTP Values '!BK21","v":671041.56634714268},{"$f":"'WTP Values '!BL21","v":612665.92623663915},{"$f":"'WTP Values '!BM21","v":734994.44218218746},{"$f":"BE3","v":671041.56634714268},{"$f":"BF3","v":612665.92623663915},{"$f":"BG3","v":734994.44218218746},{"$f":"'WTP Values '!AY21","v":253349.36420311709},{"$f":"'WTP Values '!AZ21","v":231414.24378208167},{"$f":"'WTP Values '!BA21","v":277380.176200343},{"$f":"BK3","v":253349.36420311709},{"$f":"BL3","v":231414.24378208167},{"$f":"BM3","v":277380.176200343},{"$f":"'WTP Values '!BE21","v":203214.18174737837},{"$f":"'WTP Values '!BF21","v":185651.27644564051},{"$f":"'WTP Values '!BG21","v":222455.05516544296},{"$f":"BQ3","v":203214.18174737837},{"$f":"BR3","v":185651.27644564051},{"$f":"BS3","v":222455.05516544296}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":45.482543675162475},{"$f":"D3/(1+B4)^A4","v":41.516573011718556},{"$f":"E3/(1+B4)^A4","v":49.827425014785206},{"$f":"F3+C4","v":91.879286478195723},{"$f":"G3+D4","v":83.867629140972653},{"$f":"H3+E4","v":100.6563812723676},{"$f":"I3/(1+B4)^A4","v":17.094531889691659},{"$f":"J3/(1+B4)^A4","v":15.604286233725261},{"$f":"K3/(1+B4)^A4","v":0.8649542825386991},{"$f":"L3+I4","v":34.532663870366122},{"$f":"M3+J4","v":31.522218620748401},{"$f":"N3+K4","v":1.7472941461564262},{"$f":"O3/(1+B4)^A4","v":13.688407991958302},{"$f":"P3/(1+B4)^A4","v":12.49520536394972},{"$f":"Q3/(1+B4)^A4","v":14.995609752326695},{"$f":"R3+O4","v":27.651952984554967},{"$f":"S3+P4","v":25.241564355714829},{"$f":"T3+Q4","v":30.292631260675158},{"$f":"U3/(1+B4)^A4","v":13059563.550939409},{"$f":"V3/(1+B4)^A4","v":11920800.374228798},{"$f":"W3/(1+B4)^A4","v":14307124.689589625},{"$f":"X3+U4","v":26381624.329252701},{"$f":"Y3+V4","v":24081208.835979596},{"$f":"Z3+W4","v":28901822.585440002},{"$f":"AA3/(1+B4)^A4","v":4908413.3724231757},{"$f":"AB3/(1+B4)^A4","v":4480513.8690532148},{"$f":"AC3/(1+B4)^A4","v":5377194.5927591668},{"$f":"AD3+AA4","v":9915485.8536320571},{"$f":"AE3+AB4","v":9051086.0668743998},{"$f":"AF3+AC4","v":10862470.796832792},{"$f":"AG3/(1+B4)^A4","v":3930400.9766671816},{"$f":"AH3/(1+B4)^A4","v":3587792.4879925363},{"$f":"AI3/(1+B4)^A4","v":4305742.4392150091},{"$f":"AJ3+AG4","v":7939803.0129653737},{"$f":"AK3+AH4","v":7247699.6049937224},{"$f":"AL3+AI4","v":8698030.3014582396},{"$f":"AM3/(1+B4)^A4","v":2.2909876975578234},{"$f":"AN3/(1+B4)^A4","v":2.0916887568703824},{"$f":"AO3/(1+B4)^A4","v":2.5093277514520937},{"$f":"AP3+AM4","v":4.6280242478365592},{"$f":"AQ3+AN4","v":4.2254204577538594},{"$f":"AR3+AO4","v":5.0690929907083744},{"$f":"AS3/(1+B4)^A4","v":0.8649542825386991},{"$f":"AT3/(1+B4)^A4","v":0.79006608849939786},{"$f":"AU3/(1+B4)^A4","v":0.94699732936165693},{"$f":"AV3+AS4","v":1.7472941461564262},{"$f":"AW3+AT4","v":1.5960125053776335},{"$f":"AX3+AU4","v":1.9130293050434832},{"$f":"AY3/(1+B4)^A4","v":0.69378890027161111},{"$f":"AZ3/(1+B4)^A4","v":0.63382778609103374},{"$f":"BA3/(1+B4)^A4","v":0.7594787271045581},{"$f":"BB3+AY4","v":1.4015229574386816},{"$f":"BC3+AZ4","v":1.2803955106824971},{"$f":"BD3+BA4","v":1.5342229766239179},{"$f":"BE3/(1+B4)^A4","v":657819.39647793618},{"$f":"BF3/(1+B4)^A4","v":600593.98709600931},{"$f":"BG3/(1+B4)^A4","v":720512.14800724189},{"$f":"BH3+BE4","v":1328860.962825079},{"$f":"BI3+BF4","v":1213259.9133326486},{"$f":"BJ3+BG4","v":1455506.5901894295},{"$f":"BK3/(1+B4)^A4","v":248357.38084807087},{"$f":"BL3/(1+B4)^A4","v":226854.46895606475},{"$f":"BM3/(1+B4)^A4","v":271914.69091299188},{"$f":"BN3+BK4","v":501706.74505118793},{"$f":"BO3+BL4","v":458268.71273814642},{"$f":"BP3+BM4","v":549294.86711333483},{"$f":"BQ3/(1+B4)^A4","v":199210.05955041503},{"$f":"BR3/(1+B4)^A4","v":181993.21286701353},{"$f":"BS3/(1+B4)^A4","v":218071.81174928238},{"$f":"BT3+BQ4","v":402424.2412977934},{"$f":"BU3+BR4","v":367644.48931265401},{"$f":"BV3+BS4","v":440526.86691472534}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":44.144908793801498},{"$f":"D4/(1+B5)^A5","v":40.29557674089277},{"$f":"E4/(1+B5)^A5","v":48.362007815953987},{"$f":"F4+C5","v":136.02419527199723},124.16320588186542,149.01838908832158,{"$f":"I4/(1+B5)^A5","v":16.591784235569666},{"$f":"J4/(1+B5)^A5","v":15.145366483896709},{"$f":"K4/(1+B5)^A5","v":0.83951610503988561},{"$f":"L4+I5","v":51.124448105935784},46.667585104645113,2.5868102511963116,{"$f":"O4/(1+B5)^A5","v":13.285833937808761},{"$f":"P4/(1+B5)^A5","v":12.127723222582256},{"$f":"Q4/(1+B5)^A5","v":14.554591087775997},{"$f":"R4+O5","v":40.937786922363728},37.369287578297083,44.847222348451155,{"$f":"U4/(1+B5)^A5","v":12675483.718776755},{"$f":"V4/(1+B5)^A5","v":11570211.398638649},{"$f":"W4/(1+B5)^A5","v":13886354.268888049},{"$f":"X4+U5","v":39057108.048029453},35651420.234618247,42788176.854328051,{"$f":"AA4/(1+B5)^A5","v":4764057.6612302391},{"$f":"AB4/(1+B5)^A5","v":4348742.6189562231},{"$f":"AC4/(1+B5)^A5","v":5219052.0952218501},{"$f":"AD4+AA5","v":14679543.514862295},13399828.685830623,16081522.892054643,{"$f":"AG4/(1+B5)^A5","v":3814808.4653583583},{"$f":"AH4/(1+B5)^A5","v":3482276.0416543675},{"$f":"AI4/(1+B5)^A5","v":4179111.1910160328},{"$f":"AJ4+AG5","v":11754611.478323732},10729975.64664809,12877141.492474273,{"$f":"AM4/(1+B5)^A5","v":2.2236100882730616},{"$f":"AN4/(1+B5)^A5","v":2.0301724999494155},{"$f":"AO4/(1+B5)^A5","v":2.4355287934808314},{"$f":"AP4+AM5","v":6.8516343361096208},6.2555929577032749,7.5046217841892062,{"$f":"AS4/(1+B5)^A5","v":0.83951610503988561},{"$f":"AT4/(1+B5)^A5","v":0.76683036170924601},{"$f":"AU4/(1+B5)^A5","v":0.91914627799221493},{"$f":"AV4+AS5","v":2.5868102511963116},2.3628428670868793,2.8321755830356983,{"$f":"AY4/(1+B5)^A5","v":0.67338467134518087},{"$f":"AZ4/(1+B5)^A5","v":0.61518700466274789},{"$f":"BA4/(1+B5)^A5","v":0.73714257008831219},{"$f":"BB4+AY5","v":2.0749076287838624},1.895582515345245,2.27136554671223,{"$f":"BE4/(1+B5)^A5","v":638473.02533719398},{"$f":"BF4/(1+B5)^A5","v":582930.60677996953},{"$f":"BG4/(1+B5)^A5","v":699321.9923180138},{"$f":"BH4+BE5","v":1967333.9881622731},1796190.5201126181,2154828.5825074431,{"$f":"BK4/(1+B5)^A5","v":241053.22701625145},{"$f":"BL4/(1+B5)^A5","v":220182.71258211412},{"$f":"BM4/(1+B5)^A5","v":263917.72007694055},{"$f":"BN4+BK5","v":742759.97206743935},678451.42532026058,813212.58719027531,{"$f":"BQ4/(1+B5)^A5","v":193351.32116771219},{"$f":"BR4/(1+B5)^A5","v":176640.81939842197},{"$f":"BS4/(1+B5)^A5","v":211658.35202458545},{"$f":"BT4+BQ5","v":595775.56246550556},544285.30871107592,652185.21893931075]
[4,0.01,42.422389659829868,38.723257217596895,46.474938930856112,178.44658493182709,162.88646309946233,195.49332801917768,15.944378530282297,14.554399501013558,0.80675847582010141,67.068826636218077,61.221984605658669,3.393568727016413,12.767425274296954,11.654503640229347,13.986675957337505,53.705212196660682,49.023791218526426,58.833898305788658,12180890.710556416,11118745.735602776,13344513.508926462,51237998.75858587,46770165.97022102,56132690.363254517,4578165.772425035,4179056.1800316558,5015406.4803400571,19257709.287287332,17578884.86586228,21096929.3723947,3665955.9531760388,3346398.830093272,4016043.7119745798,15420567.43149977,14076374.476741362,16893185.204448853,2.1368455886241122,1.9509558683609296,2.3404952989570273,8.988479924733733,8.2065488260642052,9.8451170831462331,0.80675847582010141,0.73690890515523377,0.88328150685505713,3.393568727016413,3.0997517722421133,3.7154570898907555,0.64710943343873994,0.59118261966215935,0.70837952093641476,2.7220170622226023,2.4867651350074045,2.9797450676486448,613560.02783152252,560184.85531299224,672034.68908217433,2580894.0159937954,2356375.3754256102,2826863.2715896172,231647.41313677182,211591.25898632096,253619.74155465781,974407.38520421111,890042.6843065815,1066832.328744933,185806.81922195569,169748.35547522249,203399.51604125131,781582.38168746128,714033.66418629838,855584.734980562]
[5,0.01,40.363448147611457,36.843850554913828,44.219309726328675,218.81003307943854,199.73031365437618,239.71263774550636,15.17052908177733,13.848011728935187,0.76760300792874547,82.239355717995409,75.069996334593853,4.1611717349451585,12.147767067576735,11.088860319766173,13.307842257080912,65.852979264237419,60.112651538292596,72.141740562869572,11589699.55558222,10579105.056649901,12696846.721548265,62827698.314168088,57349271.026870921,68829537.084802777,4355967.644638068,3976228.5618810528,4771987.1754440963,23613676.931925401,21555113.427743334,25868916.547838796,3488031.3017246942,3183983.6638811151,3821127.7918726536,18908598.733224463,17260358.140622478,20714312.996321507,2.0331352572896888,1.8562675667804538,2.2269009689625112,11.021615182023421,10.06281639284466,12.072018052108744,0.76760300792874547,0.70114353814706099,0.84041204627017219,4.1611717349451585,3.8008953103891745,4.5558691361609274,0.61570242204360437,0.56248997771801557,0.67399880797430523,3.3377194842662066,3.0492551127254202,3.6537438756229501,583781.3137687355,532996.66854726325,639417.94754315866,3164675.329762531,2889372.0439728736,3466281.2191327759,220404.56522250324,201321.82272299755,241310.48178894844,1194811.9504267143,1091364.507029579,1308142.8105338814,176788.81301304096,161509.73576234741,193527.66038906912,958371.19470050221,875543.39994864585,1049112.3953696312]
[9,0.01,29.946567221625184,27.335297106214416,32.807319294690323,354.99876610967317,324.04370998956887,388.91128264513947,11.255363200726656,10.274157267481911,0.56950226334466769,133.4256450431765,121.79403154225277,6.7511110468123778,9.0127067873748672,8.2270796033747793,9.8733931568242586,106.84028540392819,97.527141801250067,117.04321106484693,8598663.7105536964,7848880.4912062138,9420081.5663469695,101932050.67037825,93043815.977291793,111669471.42745562,3231792.2246961817,2950055.0964192911,3540446.6488482212,38310977.134684689,34971150.831209257,41969891.991848715,2587850.3607084057,2362270.4500932144,2834982.2805836299,30677428.839474853,28003312.993913267,33607030.952890582,1.5084296423442414,1.3772074493393596,1.6521888645156404,17.881537400679761,16.325976248772538,19.58571758634324,0.56950226334466769,0.52019445960965516,0.6235209575122137,6.7511110468123778,6.1665963224379885,7.3914705789889652,0.45680373745119029,0.4173242054945645,0.50005516219734014,5.4151369654267532,4.9471305649779955,5.9278569143857425,433120.73566090094,395442.44349940226,474398.82932667452,5134389.0469389651,4687735.2743224883,5623716.3281015065,163523.19812348211,149365.27412886845,179033.7767414733,1938470.3807461443,1770636.6016165975,2122339.0769570996,131163.67198275766,119827.77440782821,143582.60646837379,1554867.4199515125,1420487.0877396925,1702086.5114140878]
[16,0.01,12.108825820647441,11.052964734327748,13.265564364749657,489.71263957152172,447.01085103635364,536.49417678386635,4.5510803137164251,4.1543319434636015,0.23027693492445736,184.05761106347254,168.01206754670059,9.313002540841401,3.6442673329877113,3.3266007817392871,3.9922838938422123,147.38371840303338,134.53645082980717,161.45841987739547,3476849.9638325563,3173676.8375395769,3808988.3911908646,140612921.38493681,128351805.88760057,154045469.54228356,1306767.7790164102,1192848.0169192459,1431571.4880081499,52849112.527322203,48241898.894697726,57896501.486740977,1046391.3621822181,955178.64233818604,1146318.5875748617,42318808.081731506,38629926.727013163,46360126.871588662,0.60993006866770638,0.55687067567817949,0.6680587806667293,24.667169906101716,22.521309045616192,27.018047308219,0.23027693492445736,0.21033943749420822,0.25211927010407337,9.313002540841401,8.506677911382349,10.196363799286171,0.18470754427649039,0.16874408601412719,0.2021961587433857,7.4700569977789462,6.8244529236810605,8.177342384478326,175131.37678235405,159896.24570283611,191822.07934963467,7082771.6961326003,6466623.0814215904,7757787.4351969827,66120.230377610889,60395.506259350535,72391.897292645066,2674075.3419777597,2442552.5006803274,2927717.9828883014,53035.730148357048,48452.085945010804,58057.297844295332,2144903.8731953749,1959529.2931225593,2347989.2266052682]
[19,0.01,7.0753486913332875,6.4583949531282778,7.7512464757636188,{"$f":"F20+C21","v":515.56020026535475},470.60456532780728,564.8109174104552,2.6592570261353785,2.427431653152448,0.13455388939394985,{"$f":"L20+I21","v":193.7723700643584},176.87992547458541,9.8045528480314239,2.1293940871918986,1.9437772775237487,2.3327448129249864,{"$f":"R20+O21","v":155.1627898397812},141.63742964342109,169.98036922091831,2031569.8818309985,1854421.7739850013,2225642.8020429644,{"$f":"X20+U21","v":148034622.86075404},135126352.4783228,162176155.38099912,763561.87066252669,696997.03179129807,836486.34510517179,{"$f":"AD20+AA21","v":55638545.621923119},50788158.290325075,60952341.208273366,611420.45188346377,558123.64114885242,669809.26462902559,{"$f":"AJ20+AG21","v":44552440.363185979},40668855.876459725,48807064.312565573,0.35639028730550665,0.32538697515023152,0.39035567028011992,{"$f":"AP20+AM21","v":25.969129708182617},23.710007999701727,28.444088952231027,0.13455388939394985,0.12290414329626989,0.14731665763570956,{"$f":"AV20+AS21","v":9.8045528480314239},8.9556695359598297,10.734538865359712,0.10792708566735131,9.8599423745484943E-2,0.1181459167344055,{"$f":"BB20+AY21","v":7.8643346537639403},7.1846549011129497,8.6089513251460446,102331.60307050911,93429.512451453949,112084.20355514699,{"$f":"BH20+BE21","v":7456608.0166664766},6807938.4142817603,8167251.8136466704,38634.933923582597,35289.901143499897,42299.552686543102,{"$f":"BN20+BK21","v":2815215.919362342},2571473.0530770314,3082246.0921144467,30989.485641062722,28311.201099188849,33923.654729969378,{"$f":"BT20+BQ21","v":2258114.2103705867},2062955.3602537748,2471918.6275213785]
[25,0.01,1.8465555930814068,1.6855402953688829,2.0229543669990728,537.06544801187295,490.23460613159324,588.37053024053478,0.69402458440899506,0.63352177984415803,3.511646533203365E-2,201.85507858708621,184.25800977348749,10.213524172684146,0.55573862619592207,0.50729553554196027,0.6088099921936927,161.6350005240582,147.54546523867086,177.07065654383234,530208.0352062257,483975.14356831938,580858.03874909226,154209500.66948393,140762795.48853579,168940910.29856482,199277.7323699499,181905.3482115845,218309.88216626097,57959362.293263488,52906653.717358954,63494808.989416227,159571.19633308373,145661.56046228221,174809.76526478434,46410829.096895739,42365251.022439875,50842923.576491959,9.3012303287608081E-2,8.4920922641662303E-2,0.10187673819238524,27.052364154612906,24.699009082103114,29.63055986198491,3.511646533203365E-2,3.2076063402302686E-2,3.8447348671944652E-2,10.213524172684146,9.3292319094860137,11.182302128748489,2.8167285087750012E-2,2.5732910890292747E-2,3.0834240524834931E-2,8.1923748419004063,7.4843440228530405,8.9680512537085892,26706.951451070738,24383.644722333927,29252.227981972428,7767640.9526156662,7091913.7912926562,8507927.4002615232,10083.114831119134,9210.1134769005894,11039.523139524441,2932645.3015657566,2678735.3379691821,3210813.9408206544,8087.7721415079805,7388.7816724278318,8853.5444841211247,2352305.5492461603,2149006.1572110089,2575028.2594648832]
[36,0.01,6.2054592399374713E-2,5.6643578126611242E-2,6.7982577484808099E-2,542.51699175031831,495.21078809846392,594.34285203463321,2.3323106470235003E-2,2.1289873953241164E-2,1.1801095785314122E-3,203.90403145459695,186.12834159832846,10.317197708111109,1.8675925089061785E-2,1.7047966387812412E-2,2.0459419719501808E-2,163.27569492784545,149.04314221665464,178.86803232460056,17817.954485026512,16264.27082839357,19520.077798646624,155774821.69487399,142191624.20800063,170655764.16807875,6696.8460103891111,6113.0367700976967,7336.4326562063097,58547685.373371862,53443688.706041731,64139320.248986937,5362.4843921466299,4895.0428552547282,5874.585510222616,46881927.481079347,42795284.307571165,51359010.43833299,3.1257334413679273E-3,2.8538178110919534E-3,3.4236280170458801E-3,27.326962244963283,24.94971917489681,29.931328220255214,1.1801095785314122E-3,1.0779350741803751E-3,1.2920458824057645E-3,10.317197708111109,9.4239293360081149,11.295809354687249,9.4657826802848613E-4,8.6476968390745252E-4,1.036202882210522E-3,8.2755324718274252,7.5603147056537958,9.0590824750228531,897.50289281056075,819.42679663957938,983.03841541306701,7846487.2730305828,7163901.0665225871,8594288.082218891,338.84903509298408,309.51130846124357,370.98970173082313,2962413.4502895586,2705926.1448116577,3243405.6718642185,271.79436435097335,248.30437639050578,297.52859665333006,2376182.8934979169,2170819.8879278009,2601166.3758456176]
[39,0.01,1.9958932808020691E-2,1.8218560885210101E-2,2.1865580671335091E-2,542.60931467727073,495.29506068367488,594.44399443671,7.5015288460491703E-3,6.8475699749862822E-3,3.795646200110632E-4,203.93873085993826,186.16001602244137,10.318953439092525,6.0068323643355038E-3,5.4832237630034249E-3,6.5804667742325679E-3,163.30348039868812,149.06850566027185,178.89847122427292,5730.8789340561125,5231.1597914649947,6278.3414752467243,155801330.70326093,142215821.69330454,170684805.54353589,2153.94049624544,1966.166973784992,2359.6539881110548,58557648.736293495,53452783.495409638,64150235.169382371,1724.7630115445368,1574.4174228335653,1889.4726875151728,46889905.621546909,42802567.002799362,51367750.467200562,1.0053454759727724E-3,9.1788787478186591E-4,1.1011588169349473E-3,27.331612615693675,24.953964997858844,29.936421789435329,3.795646200110632E-4,3.4670171674823041E-4,4.1556726028992984E-4,10.318953439092525,9.4255330548831431,11.297731621082182,3.0445276197323834E-4,2.7814025277033409E-4,3.3327918050631792E-4,8.2769407620588957,7.5616012835728679,9.060624106017487,288.6684005161668,263.55639031456758,316.17962381669338,7847822.5504179401,7165120.1846790984,8595750.6167438701,108.98573114391549,99.549689556300649,119.32329652023866,2962917.5795329423,2706386.6262815567,3243957.6190096061,87.418597817337911,79.863394032470055,95.695629275108118,2376587.2608505306,2171189.3075938905,2601609.0298029315]
[44,0.01,2.4697262727667387E-3,2.2543719598135136E-3,2.7056556366378283E-3,542.64380055726463,495.32653947617302,594.48177470273333,9.2824215879719005E-4,8.4732102835860057E-4,4.6967476832094689E-5,203.95169231564552,186.17184754062316,10.319609266739302,7.4328782250037231E-4,6.7849628620957395E-4,8.1426957221178474E-4,163.31385925521582,149.0779798039292,178.90984123035807,709.14123543699793,647.30579025899783,776.88446771997587,155811232.75589472,142224860.31027529,170695653.52487633,266.52945248735142,243.29428223996419,291.98452167416326,58561370.404890805,53456180.721050821,64154312.278366283,213.42286007376234,194.81903721381198,233.8041007962174,46892885.73931203,42805287.347159773,51371015.177241929,1.2440184849058409E-4,1.1357981018362928E-4,1.3625782935549024E-4,27.333349693711337,24.95555096297041,29.938324417756203,4.6967476832094689E-5,4.2901008130171214E-5,5.1422457839393598E-5,10.319609266739302,9.426132100629351,11.298449655598635,3.7673105686268984E-5,3.4417185346945311E-5,4.1240098164559555E-5,8.2774668082916367,7.5620818659502307,9.0611999597434334,35.719942530485902,32.612572414386676,39.124192228343425,7848321.3237699019,7165575.5684481328,8596296.9251396302,13.485937657681463,12.31831812391126,14.765112103125221,2963105.8896435793,2706558.632404353,3244163.7907986417,10.817212014018455,9.8823280969737315,11.841415173996879,2376738.3063649656,2171327.2989108111,2601774.3767189644]
[50,0.01,1.4489629933881466E-4,1.3226168337442335E-4,1.5873803237102842E-4,542.64777431424523,495.33016673090589,594.48612806694689,5.4459012394645391E-5,4.9711452931009015E-5,2.7555335412244668E-6,203.95318584502925,186.17321086897593,10.319684836789706,4.3607931782358178E-5,3.9806679011744012E-5,4.7772358005291695E-5,163.31505519551325,149.07907149549973,178.9111513793541,41.604586652539062,37.976764706010911,45.579012390034663,155812373.7547842,142225901.81674951,170696903.52173257,15.637008747108695,14.273825215201668,17.130431465752984,58561799.24726253,53456572.178340256,64154782.077608407,12.521299611211834,11.429832465364193,13.717046034279592,46893229.133877397,42805600.808419675,51371391.364954658,7.2985284547345484E-6,6.6636106019864417E-6,7.9941066535412589E-6,27.333549854643863,24.955733711386113,29.938543654805475,2.7555335412244668E-6,2.5169580064443515E-6,3.0169026932233145E-6,10.319684836789706,9.4262011277852764,11.298532393654687,2.2102423490135481E-6,2.019220852699517E-6,2.4195141276607789E-6,8.2775274238215228,7.5621372427472586,9.061266314517141,2.0956522762599192,1.9133460687001616,2.2953761034240725,7848378.7966860458,7165628.0416467674,8596359.8754486125,0.79120608678748261,0.72270305009690861,0.86625393536786133,2963127.5883392994,2706578.4524156526,3244187.5476691644,0.63463469910727077,0.579786021589902,0.69472364470760373,2376755.7111163447,2171343.1994463052,2601793.4293997115]

{"sheet":"Crawford NPV 2%","index":117,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU21","v":46.396742803033241},{"$f":"'WTP Values '!CV21","v":42.351056129254097},{"$f":"'WTP Values '!CW21","v":50.828956257582391},{"$f":"C3","v":46.396742803033241},{"$f":"D3","v":42.351056129254097},{"$f":"E3","v":50.828956257582391},{"$f":"'WTP Values '!CC21","v":17.438131980674463},{"$f":"'WTP Values '!CD21","v":15.917932387023139},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"I3","v":17.438131980674463},{"$f":"J3","v":15.917932387023139},{"$f":"K3","v":0.88233986361772698},{"$f":"'WTP Values '!CI21","v":13.963544992596663},{"$f":"'WTP Values '!CJ21","v":12.74635899176511},{"$f":"'WTP Values '!CK21","v":15.297021508348461},{"$f":"O3","v":13.963544992596663},{"$f":"P3","v":12.74635899176511},{"$f":"Q3","v":15.297021508348461},{"$f":"'WTP Values '!BH21","v":13322060.778313292},{"$f":"'WTP Values '!BI21","v":12160408.461750796},{"$f":"'WTP Values '!BJ21","v":14594697.895850377},{"$f":"U3","v":13322060.778313292},{"$f":"V3","v":12160408.461750796},{"$f":"W3","v":14594697.895850377},{"$f":"'WTP Values '!AV21","v":5007072.4812088814},{"$f":"'WTP Values '!AW21","v":4570572.1978211841},{"$f":"'WTP Values '!AX21","v":5485276.2040736265},{"$f":"AA3","v":5007072.4812088814},{"$f":"AB3","v":4570572.1978211841},{"$f":"AC3","v":5485276.2040736265},{"$f":"'WTP Values '!BB21","v":4009402.0362981921},{"$f":"'WTP Values '!BC21","v":3659907.1170011861},{"$f":"'WTP Values '!BD21","v":4392287.8622432305},{"$f":"AG3","v":4009402.0362981921},{"$f":"AH3","v":3659907.1170011861},{"$f":"AI3","v":4392287.8622432305},{"$f":"'WTP Values '!CX21","v":2.3370365502787358},{"$f":"'WTP Values '!CY21","v":2.1337317008834771},{"$f":"'WTP Values '!CZ21","v":2.5597652392562806},{"$f":"AM3","v":2.3370365502787358},{"$f":"AN3","v":2.1337317008834771},{"$f":"AO3","v":2.5597652392562806},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"'WTP Values '!CG21","v":0.80594641687823576},{"$f":"'WTP Values '!CH21","v":0.96603197568182619},{"$f":"AS3","v":0.88233986361772698},{"$f":"AT3","v":0.80594641687823576},{"$f":"AU3","v":0.96603197568182619},{"$f":"'WTP Values '!CL21","v":0.7077340571670705},{"$f":"'WTP Values '!CM21","v":0.6465677245914635},{"$f":"'WTP Values '!CN21","v":0.77474424951935972},{"$f":"AY3","v":0.7077340571670705},{"$f":"AZ3","v":0.6465677245914635},{"$f":"BA3","v":0.77474424951935972},{"$f":"'WTP Values '!BK21","v":671041.56634714268},{"$f":"'WTP Values '!BL21","v":612665.92623663915},{"$f":"'WTP Values '!BM21","v":734994.44218218746},{"$f":"BE3","v":671041.56634714268},{"$f":"BF3","v":612665.92623663915},{"$f":"BG3","v":734994.44218218746},{"$f":"'WTP Values '!AY21","v":253349.36420311709},{"$f":"'WTP Values '!AZ21","v":231414.24378208167},{"$f":"'WTP Values '!BA21","v":277380.176200343},{"$f":"BK3","v":253349.36420311709},{"$f":"BL3","v":231414.24378208167},{"$f":"BM3","v":277380.176200343},{"$f":"'WTP Values '!BE21","v":203214.18174737837},{"$f":"'WTP Values '!BF21","v":185651.27644564051},{"$f":"'WTP Values '!BG21","v":222455.05516544296},{"$f":"BQ3","v":203214.18174737837},{"$f":"BR3","v":185651.27644564051},{"$f":"BS3","v":222455.05516544296}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":44.595100733403733},{"$f":"D3/(1+B4)^A4","v":40.706513003896674},{"$f":"E3/(1+B4)^A4","v":48.855205937699338},{"$f":"F3+C4","v":90.991843536436974},{"$f":"G3+D4","v":83.057569133150764},{"$f":"H3+E4","v":99.684162195281729},{"$f":"I3/(1+B4)^A4","v":16.760988062932011},{"$f":"J3/(1+B4)^A4","v":15.299819672263686},{"$f":"K3/(1+B4)^A4","v":0.84807753135114095},{"$f":"L3+I4","v":34.19912004360647},{"$f":"M3+J4","v":31.217752059286823},{"$f":"N3+K4","v":1.7304173949688679},{"$f":"O3/(1+B4)^A4","v":13.421323522295909},{"$f":"P3/(1+B4)^A4","v":12.251402337336707},{"$f":"Q3/(1+B4)^A4","v":14.703019519750539},{"$f":"R3+O4","v":27.384868514892574},{"$f":"S3+P4","v":24.997761329101817},{"$f":"T3+Q4","v":30.000041028098998},{"$f":"U3/(1+B4)^A4","v":12804748.921869755},{"$f":"V3/(1+B4)^A4","v":11688204.980537098},{"$f":"W3/(1+B4)^A4","v":14027967.989091096},{"$f":"X3+U4","v":26126809.700183049},{"$f":"Y3+V4","v":23848613.442287892},{"$f":"Z3+W4","v":28622665.884941474},{"$f":"AA3/(1+B4)^A4","v":4812641.754333796},{"$f":"AB3/(1+B4)^A4","v":4393091.3089400074},{"$f":"AC3/(1+B4)^A4","v":5272276.2438231707},{"$f":"AD3+AA4","v":9819714.2355426773},{"$f":"AE3+AB4","v":8963663.5067611914},{"$f":"AF3+AC4","v":10757552.447896797},{"$f":"AG3/(1+B4)^A4","v":3853712.0687218304},{"$f":"AH3/(1+B4)^A4","v":3517788.4630922587},{"$f":"AI3/(1+B4)^A4","v":4221729.9713987224},{"$f":"AJ3+AG4","v":7863114.105020022},{"$f":"AK3+AH4","v":7177695.5800934453},{"$f":"AL3+AI4","v":8614017.8336419538},{"$f":"AM3/(1+B4)^A4","v":2.2462865727400381},{"$f":"AN3/(1+B4)^A4","v":2.0508762984270255},{"$f":"AO3/(1+B4)^A4","v":2.4603664352713195},{"$f":"AP3+AM4","v":4.5833231230187739},{"$f":"AQ3+AN4","v":4.1846079993105025},{"$f":"AR3+AO4","v":5.0201316745276001},{"$f":"AS3/(1+B4)^A4","v":0.84807753135114095},{"$f":"AT3/(1+B4)^A4","v":0.7746505352539752},{"$f":"AU3/(1+B4)^A4","v":0.92851977670302399},{"$f":"AV3+AS4","v":1.7304173949688679},{"$f":"AW3+AT4","v":1.580596952132211},{"$f":"AX3+AU4","v":1.8945517523848503},{"$f":"AY3/(1+B4)^A4","v":0.68025188116788782},{"$f":"AZ3/(1+B4)^A4","v":0.62146071183339435},{"$f":"BA3/(1+B4)^A4","v":0.74465998608166062},{"$f":"BB3+AY4","v":1.3879859383349582},{"$f":"BC3+AZ4","v":1.2680284364248577},{"$f":"BD3+BA4","v":1.5194042356010202},{"$f":"BE3/(1+B4)^A4","v":644984.20448591188},{"$f":"BF3/(1+B4)^A4","v":588875.36162691191},{"$f":"BG3/(1+B4)^A4","v":706453.712208946},{"$f":"BH3+BE4","v":1316025.7708330546},{"$f":"BI3+BF4","v":1201541.2878635512},{"$f":"BJ3+BG4","v":1441448.1543911335},{"$f":"BK3/(1+B4)^A4","v":243511.49961852853},{"$f":"BL3/(1+B4)^A4","v":222428.14665713347},{"$f":"BM3/(1+B4)^A4","v":266609.16589806136},{"$f":"BN3+BK4","v":496860.86382164562},{"$f":"BO3+BL4","v":453842.39043921512},{"$f":"BP3+BM4","v":543989.34209840442},{"$f":"BQ3/(1+B4)^A4","v":195323.12740040213},{"$f":"BR3/(1+B4)^A4","v":178442.21111653259},{"$f":"BS3/(1+B4)^A4","v":213816.85425359762},{"$f":"BT3+BQ4","v":398537.30914778053},{"$f":"BU3+BR4","v":364093.4875621731},{"$f":"BV3+BS4","v":436271.90941904054}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":42.022959432461626},{"$f":"D4/(1+B5)^A5","v":38.358656365101545},{"$f":"E4/(1+B5)^A5","v":46.037351713989473},{"$f":"F4+C5","v":133.01480296889861},121.41622549825232,145.72151390927121,{"$f":"I4/(1+B5)^A5","v":15.794253400777238},{"$f":"J4/(1+B5)^A5","v":14.417361791716315},{"$f":"K4/(1+B5)^A5","v":0.79916239921970156},{"$f":"L4+I5","v":49.993373444383707},45.63511385100314,2.5295797941885696,{"$f":"O4/(1+B5)^A5","v":12.647212914241043},{"$f":"P4/(1+B5)^A5","v":11.544770051994243},{"$f":"Q4/(1+B5)^A5","v":13.854983678742094},{"$f":"R4+O5","v":40.032081429133619},36.542531381096062,43.855024706841093,{"$f":"U4/(1+B5)^A5","v":12066200.897345059},{"$f":"V4/(1+B5)^A5","v":11014056.603924112},{"$f":"W4/(1+B5)^A5","v":13218867.544431532},{"$f":"X4+U5","v":38193010.597528107},34862670.046212003,41841533.429373004,{"$f":"AA4/(1+B5)^A5","v":4535059.8132824069},{"$f":"AB4/(1+B5)^A5","v":4139708.0581186796},{"$f":"AC4/(1+B5)^A5","v":4968183.658456373},{"$f":"AD4+AA5","v":14354774.048825085},13103371.564879872,15725736.106353171,{"$f":"AG4/(1+B5)^A5","v":3631438.9532700758},{"$f":"AH4/(1+B5)^A5","v":3314890.6369837569},{"$f":"AI4/(1+B5)^A5","v":3978230.4424756719},{"$f":"AJ4+AG5","v":11494553.058290098},10492586.217077203,12592248.276117627,{"$f":"AM4/(1+B5)^A5","v":2.1167260072860725},{"$f":"AN4/(1+B5)^A5","v":1.932586541400956},{"$f":"AO4/(1+B5)^A5","v":2.3184582431260599},{"$f":"AP4+AM5","v":6.7000491303048459},6.1171945407114583,7.3385899176536604,{"$f":"AS4/(1+B5)^A5","v":0.79916239921970156},{"$f":"AT4/(1+B5)^A5","v":0.72997050083864357},{"$f":"AU4/(1+B5)^A5","v":0.87496492365589407},{"$f":"AV4+AS5","v":2.5295797941885696},2.3105674529708544,2.7695166760407446,{"$f":"AY4/(1+B5)^A5","v":0.64101654074214276},{"$f":"AZ4/(1+B5)^A5","v":0.58561630880411231},{"$f":"BA4/(1+B5)^A5","v":0.70170973652824009},{"$f":"BB4+AY5","v":2.0290024790771009},1.8536447452289702,2.2211139721292605,{"$f":"BE4/(1+B5)^A5","v":607783.02131713287},{"$f":"BF4/(1+B5)^A5","v":554910.40552550671},{"$f":"BG4/(1+B5)^A5","v":665707.11133816},{"$f":"BH4+BE5","v":1923808.7921501873},1756451.6933890579,2107155.2657292932,{"$f":"BK4/(1+B5)^A5","v":229466.32480958354},{"$f":"BL4/(1+B5)^A5","v":209599.01042692241},{"$f":"BM4/(1+B5)^A5","v":251231.77162070147},{"$f":"BN4+BK5","v":726327.1886312291},663441.40086613758,795221.11371910595,{"$f":"BQ4/(1+B5)^A5","v":184057.34540297673},{"$f":"BR4/(1+B5)^A5","v":168150.08096106758},{"$f":"BS4/(1+B5)^A5","v":201484.39726575528},{"$f":"BT4+BQ5","v":582594.65455075726},532243.56852324074,637756.30668479577]
[4,0.02,38.822718859777439,35.4374692314219,42.531396807343079,171.83752182867605,156.8536947296742,188.25291071661428,14.591448761811769,13.319413746646548,0.73830252717149647,64.584822206195469,58.954527597649687,3.2678823213600658,11.68406980280505,10.665583007062764,12.799863299277892,51.716151231938667,47.208114388158826,56.654888006118981,11147304.508529253,10175285.815532414,12212190.31817341,49340315.106057361,45037955.861744419,54053723.747546412,4189694.2652576091,3824450.3545780457,4589833.7485245941,18544468.314082693,16927821.919457916,20315569.854877766,3354888.2668730724,3062446.5527555621,3675269.9979605852,14849441.325163171,13555032.769832766,16267518.274078213,1.955527639982604,1.7854112366736739,2.1418970433454785,8.6555767702874498,7.9026057773851317,9.4804869609991389,0.73830252717149647,0.67437990833406458,0.80833234265313592,3.2678823213600658,2.9849473613049189,3.5778490186938807,0.59220019917196731,0.5410189482952098,0.64827133048988506,2.6212026782490683,2.3946636935241798,2.8693853026191456,561497.56426040863,512651.43999925751,615010.46988308255,2485306.3564105961,2269103.1333883153,2722165.7356123757,211991.4146024482,193637.08708259594,232099.32308432288,938318.60323367734,857078.4879487335,1027320.4368034288,170040.53667712232,155344.68318187035,186140.43882967712,752635.19122787961,687588.25170511112,823896.74551447295]
[5,0.02,35.162932592665371,32.096807705298488,38.521996473512345,207.00045442134143,188.95050243497269,226.77490719012661,13.215924703627497,12.063803399209892,0.66870334583451296,77.800746909822962,71.018330996859575,3.9365856671945787,10.582622004603884,9.6601471342951477,11.593230551767183,62.298773236542552,56.868261522453977,68.248118557886158,10096457.139930872,9216069.8619530294,11060957.026676262,59436772.245988235,54254025.723697446,65114680.774222672,3794735.1798115289,3463922.5168062821,4157153.8380358592,22339203.493894223,20391744.436264198,24472723.692913625,3038625.6668438306,2773752.1962881293,3328805.2715964341,17888066.992007002,16328784.966120895,19596323.545674648,1.7711816330062282,1.6171019652718783,1.9399821436416027,10.426758403293679,9.51970774265701,11.420469104640741,0.66870334583451296,0.61080666050843679,0.73213150732293786,3.9365856671945787,3.5957540218133559,4.3099805260168189,0.53637396597746345,0.49001753017274974,0.58715931715412062,3.1575766442265318,2.8846812236969295,3.4565446197732661,508565.64359510515,464324.20391100005,557033.93094108149,2993872.0000057011,2733427.3372993153,3279199.6665534573,192007.15562486486,175383.07569642557,210219.50785813906,1130325.7588585422,1032461.5636451591,1237539.9446615679,154010.95298848351,140700.46570108715,168593.13040329938,906646.14421636309,828288.71740619827,992489.8759177723]
[9,0.02,19.412431455573497,17.719713163281426,21.266872838413001,308.01830687571766,281.15983612708487,337.4428483737633,7.2961272998232136,6.6600746670806901,0.36917165059870111,115.76812429624906,105.67583598761757,5.8576704842029574,5.8423575378200443,5.3330860161070719,6.4002850968631844,92.701065349814698,84.620421139065257,101.55373805539838,5573960.0687892167,5087923.8815893847,6106432.3786857678,88442385.32975632,80730417.676232964,96891157.948883802,2094962.8241618974,1912330.7832107788,2295043.6149907103,33240910.781459648,30343076.362120632,36415605.644928254,1677536.7731716516,1531307.8408147711,1837736.485531261,26617584.60173386,24297360.663589388,29159483.81080056,0.9778178186786407,0.8927549195388087,1.0710076666453752,15.515098643443199,14.165400114902177,16.993747995246977,0.36917165059870111,0.33720857606174404,0.4041884920979773,5.8576704842029574,5.3505103108909626,6.4132849756398729,0.29611645222285932,0.27052441349821083,0.32415356619411356,4.6984989211921944,4.2924283856436549,5.143365623999161,280764.28696419083,256339.87602803577,307522.21744661778,4454905.1209681816,4067361.4111444824,4879474.9365297956,106001.56109632346,96823.890511756865,116056.07058416244,1681933.6335994245,1536310.9401727517,1841469.186680326,85024.963728995543,77676.631179486794,93075.359377655739,1349096.6049209321,1232500.1365475922,1476832.7539476436]
[16,0.02,3.2023168823934869,2.9230823940735364,3.5082295632066405,368.17177763430732,336.06806594144007,403.3426928285819,1.2035850162194754,1.0986603915745081,6.0899357811968875E-2,138.37669763160295,126.31346747922748,7.0016258995774407,0.96376799676829805,0.87975745973505903,1.0558049394648028,110.80482963698145,101.14610131762088,121.38635733865982,919492.5669626036,839314.98120853712,1007330.3564374105,105714464.03740287,96496411.809092894,115813213.24995315,345589.62050445453,315462.24211075879,378595.38259974268,39732590.3668819,36268832.448465675,43527277.322944395,276730.11193150247,252607.86944722218,303157.00464804919,31815782.440184835,29042437.633244514,34854093.895961188,0.16130295248309881,0.14727079177184435,0.17667575233532318,18.545071251342662,16.931787574915404,20.312488798284352,6.0899357811968875E-2,5.5626659570270159E-2,6.6675812088593453E-2,7.0016258995774407,6.3954214682643995,7.6657473833509684,4.8848013515353443E-2,4.4626295187571281E-2,5.3473076769753762E-2,5.6160775558258784,5.1307047465462521,6.1478231083681196,46315.486969070982,42286.383058910906,50729.533335075554,5324911.8671405055,4861684.0220035054,5832396.7153974641,17486.247894071079,15972.279408399203,19144.861630880856,2010401.5960164582,1836339.9746582615,2201093.1453903969,14025.902803436966,12813.705895770503,15353.913565749273,1612564.2020185562,1473197.3914470808,1765246.1822954651]
[19,0.02,1.0991451041283435,1.0033022403480236,1.2041448395559127,{"$f":"F20+C21","v":373.15914443691395},340.620546107797,408.80649553831944,0.4131117021095963,0.37709796839226922,2.0902750552767069E-2,{"$f":"L20+I21","v":140.25119043617551},128.02454810163673,7.0964720520995055,0.33079826702587112,0.30196296625255714,0.3623885058057989,{"$f":"R20+O21","v":112.3058255374572},102.51625714859183,123.03069382955047,315601.41933985025,288081.71904818376,345750.36455807893,{"$f":"X20+U21","v":107146504.29829212},97803581.532746583,117382054.23710707,118618.22341926768,108277.47274474283,129946.93420817178,{"$f":"AD20+AA21","v":40270820.112384498},36760141.076424785,44116911.051317587,94983.275817182148,86703.693970373686,104053.89275281999,{"$f":"AJ20+AG21","v":32246768.69926399},29435855.320633598,35326238.045489974,5.536471155556915E-2,5.054839221162289E-2,6.0641184282930277E-2,{"$f":"AP20+AM21","v":18.796288423134651},17.161150715682258,20.587647945359187,2.0902750552767069E-2,1.9092979480524647E-2,2.2885427992429951E-2,{"$f":"AV20+AS21","v":7.0964720520995055},6.4820557913090653,7.7695899273464706,1.6766315412753884E-2,1.5317276731884051E-2,1.8353795921103325E-2,{"$f":"BB20+AY21","v":5.6921546493575041},5.2002068324783171,6.2311033887741525,15897.06534892482,14514.138549511141,17412.117616008134,{"$f":"BH20+BE21","v":5397044.741755791},4927541.8714342862,5911404.1340130689,6001.8806595983588,5482.2346938977134,6571.1738418183177,{"$f":"BN20+BK21","v":2037635.107081065},1861215.594095357,2230909.8221419449,4814.1714151208835,4398.1038161813121,5269.990305390832,{"$f":"BT20+BQ21","v":1634408.4868246757},1493153.7710778078,1789158.7436128433]
[25,0.02,7.5863319502683435E-2,6.9248216756277042E-2,8.3110432232859244E-2,375.10306131266714,342.39495801134643,410.93611196991878,2.8513091610676208E-2,2.6027413079952266E-2,1.442714012657148E-3,140.98180808282262,128.69147287964523,7.1334400642359972,2.2831794026157388E-2,2.084157305596376E-2,2.501216163069515E-2,112.89086597600006,103.05030029152729,123.67160386897018,21782.903113476219,19883.485276829055,23863.792210983691,107704668.02277407,98313074.695342138,117993538.53152628,8187.0647908975589,7473.3431272404332,8968.9757532483272,40480604.940075137,36951637.545582354,44346731.51579573,6555.7737314808664,5984.3145486724561,7181.8303895964955,32414753.428561185,29589197.016162336,35510264.810791746,3.8212887326145206E-3,3.4888649499452526E-3,4.1854724376226369E-3,18.894204882672017,17.250549169347103,20.694896224999866,1.442714012657148E-3,1.3178030790919931E-3,1.57955899473546E-3,7.1334400642359972,6.5158230936253823,7.810064446603505,1.1572160384130618E-3,1.0572029609716149E-3,1.2667844116486429E-3,5.7218070795531508,5.2272965339361637,6.2635633919995293,1097.2201424459972,1001.7701265757606,1201.7894970919926,5425159.8409275543,4953211.1654678425,5942198.7116800463,414.2515745973065,378.38545666969088,453.54435806259977,2048249.8630915575,1870911.3189803422,2242531.4139378234,332.27553198777292,303.55842350545055,363.73628633042227,1642922.6939311551,1500932.1328222922,1798479.0990884097]
[36,0.02,8.8587668354157565E-5,8.086303236315537E-5,9.7050319649600775E-5,375.20881163416516,342.49148715392994,411.05196446604049,3.3295515143770495E-5,3.0392920493835173E-5,1.6846965215995656E-6,141.02155415015127,128.72775401417786,7.1354511477433924,2.666130892213492E-5,2.4337273585759141E-5,2.920738367218732E-5,112.92269255008709,103.0793525801121,123.7064697850828,25.436490381087523,23.218488341604946,27.866401363894628,107735032.48642407,98340791.44929263,118026803.66828823,9.5602589663161108,8.7268267035082765,10.473317733969429,40492017.368893676,36962055.075998254,44359233.89607162,7.6553558812936249,6.9880473994550618,8.3864193249134065,32423891.905289024,29597538.902486525,35520275.984539792,4.4622231290361613E-6,4.0740428067778133E-6,4.8874903792796244E-6,18.899531600704648,17.255412502411602,20.700730600015365,1.6846965215995656E-6,1.5388346158852139E-6,1.8444941414210308E-6,7.1354511477433924,6.5176600564711755,7.8122662863412495,1.3513127463585642E-6,1.2345247466567029E-6,1.4792587257057352E-6,5.7234201907234361,5.228770231023824,6.265329236938542,1.2812539014598401,1.1697943132722637,1.4033623903859018,5426689.3203067631,4954607.5914830361,5943873.9564033644,0.48373286782310748,0.44185102319844244,0.52961612330353769,2048827.3126084234,1871438.7726161086,2243163.6359654535,0.38800720589207671,0.35447345468003866,0.42474478724428294,1643385.8722439941,1501355.2806767435,1798986.1323881927]
[39,0.02,9.2673099881271485E-6,8.4592223885317873E-6,1.0152602651692522E-5,375.2088835390378,342.49155278886707,411.05204323988119,3.4831017204125542E-6,3.1794562481861977E-6,1.7623903181610256E-7,141.02158117546776,128.72777868351525,7.1354525151785113,2.7890858746035452E-6,2.5459644979413625E-6,3.0554351803257521E-6,112.92271419054853,103.07937233419965,123.7064934921432,2.660955477789019,2.4289264286440702,2.9151526898795583,107735053.13272433,98340810.295284152,118026826.28689958,1.0001153101064248,0.91292851224796234,1.095631975060205,40492025.128768347,36962062.159392305,44359242.397058174,0.80084008688158193,0.73103178654138856,0.87731790460590708,32423898.118991222,29597544.574547518,35520282.79163184,4.6680091869725838E-7,4.2619270036965209E-7,5.1128886503363624E-7,18.899535222603628,17.255415809232229,20.700734567095431,1.7623903181610256E-7,1.609801642916766E-7,1.9295573861924427E-7,7.1354525151785113,6.5176613055130472,7.8122677834809613,1.413631755307907E-7,1.2914577985667084E-7,1.5474782685273849E-7,5.7234212875574837,5.2287712330633447,6.2653304376238328,0.13403419797500962,0.12237421669235758,0.14680817927605938,5426690.3602754204,4954608.5409821328,5943875.0954850875,5.0604136228539577E-2,4.6222803654578315E-2,5.5404063348211012E-2,2048827.7052449032,1871439.1312579166,2243164.0658444716,4.0590108323583542E-2,3.7082084313917796E-2,4.4433290573779378E-2,1643386.1871818318,1501355.5683958931,1798986.4771452046]
[44,0.02,1.4484970673221149E-7,1.3221915353335597E-7,1.5868698884038642E-7,375.20889090191503,342.49155950971874,411.05205130612336,5.4441500647609242E-8,4.9695467801087362E-8,2.754647476564059E-9,141.02158394279189,128.72778120959305,7.1354526552004121,4.3593909290275293E-8,3.9793878844011389E-8,4.7756996407423358E-8,112.92271640647709,103.07937435696827,123.70649591968626,4.1591208352695357E-2,3.7964552962397806E-2,4.556435608063724E-2,107735055.24685331,98340812.225066051,118026828.60298821,1.5631980537276356E-2,1.4269235348338188E-2,1.7124923033461272E-2,40492025.923359901,36962062.884713948,44359243.267537706,1.2517273283489129E-2,1.1426157107953205E-2,1.3712635204378831E-2,32423898.755258627,29597545.155352231,35520283.488660865,7.2961815523869649E-9,6.6614678627394569E-9,7.9915360822557772E-9,18.899535593476934,17.255416147842308,20.7007349733144,2.754647476564059E-9,2.5161486577255359E-9,3.0159325831446779E-9,7.1354526552004121,6.5176614334117788,7.8122679367842851,2.2095316272578131E-9,2.0185715554899659E-9,2.4187361128292357E-9,5.723421399870519,5.2287713356696601,6.2653305605709724,2.0949784018923162E-3,1.9127308164053718E-3,2.2946380062036364E-3,5426690.4667655826,4954608.6382084405,5943875.2121241773,7.9095166790920843E-4,7.2247065893814375E-4,8.6597538423154388E-4,2048827.7454498867,1871439.1679819312,2243164.1098629967,6.3443062705707191E-4,5.7959958658679073E-4,6.945002505586601E-4,1643386.2194306706,1501355.5978576071,1798986.5124474512]
[50,0.02,5.1270631668935883E-10,4.6799953367663141E-10,5.6168440648135055E-10,375.20889100018184,342.49155959941692,411.05205141377741,1.9269974307700781E-10,1.7590080661712595E-10,9.7502797440785195E-12,141.02158397972528,128.72778124330674,7.1354526570691794,1.5430388619031087E-10,1.4085339562761149E-10,1.6903944285827102E-10,112.92271643605143,103.07937438396466,123.70649595208485,1.4721517718080482E-4,1.3437836053126464E-4,1.6127842924538619E-4,107735055.27506898,98340812.250821412,118026828.63389932,5.5330558443197915E-5,5.050702043149645E-5,6.0614939513178829E-5,40492025.933964707,36962062.894394264,44359243.279155344,4.4305820322000496E-5,4.0443733417859043E-5,4.8536892799786795E-5,32423898.763750408,29597545.1631038,35520283.497963585,2.5825377586279193E-11,2.357876124639868E-11,2.8286636693012473E-11,18.899535598426702,17.255416152361484,20.700734978735902,9.7502797440785195E-12,8.9060954257248432E-12,1.0675117823650174E-11,7.1354526570691794,6.5176614351187467,7.8122679388303098,7.820801627954413E-12,7.1448842426894797E-12,8.5612964736258109E-12,5.7234214013694755,5.2287713370390687,6.2653305622118554,7.4153319617257465E-6,6.7702530700350286E-6,8.1220419898472439E-6,5426690.4681868274,4954608.6395060476,5943875.2136808718,2.7996322911633132E-6,2.5572386635556591E-6,3.0651843183488683E-6,2048827.7459864723,1871439.1684720591,2243164.1104504787,2.2456144187761555E-6,2.0515358705072585E-6,2.4582353215395508E-6,1643386.2198610716,1501355.5982508101,1798986.5129186036]

{"sheet":"Crawford NPV 3%","index":118,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU21","v":46.396742803033241},{"$f":"'WTP Values '!CV21","v":42.351056129254097},{"$f":"'WTP Values '!CW21","v":50.828956257582391},{"$f":"C3","v":46.396742803033241},{"$f":"D3","v":42.351056129254097},{"$f":"E3","v":50.828956257582391},{"$f":"'WTP Values '!CC21","v":17.438131980674463},{"$f":"'WTP Values '!CD21","v":15.917932387023139},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"I3","v":17.438131980674463},{"$f":"J3","v":15.917932387023139},{"$f":"K3","v":0.88233986361772698},{"$f":"'WTP Values '!CI21","v":13.963544992596663},{"$f":"'WTP Values '!CJ21","v":12.74635899176511},{"$f":"'WTP Values '!CK21","v":15.297021508348461},{"$f":"O3","v":13.963544992596663},{"$f":"P3","v":12.74635899176511},{"$f":"Q3","v":15.297021508348461},{"$f":"'WTP Values '!BH21","v":13322060.778313292},{"$f":"'WTP Values '!BI21","v":12160408.461750796},{"$f":"'WTP Values '!BJ21","v":14594697.895850377},{"$f":"U3","v":13322060.778313292},{"$f":"V3","v":12160408.461750796},{"$f":"W3","v":14594697.895850377},{"$f":"'WTP Values '!AV21","v":5007072.4812088814},{"$f":"'WTP Values '!AW21","v":4570572.1978211841},{"$f":"'WTP Values '!AX21","v":5485276.2040736265},{"$f":"AA3","v":5007072.4812088814},{"$f":"AB3","v":4570572.1978211841},{"$f":"AC3","v":5485276.2040736265},{"$f":"'WTP Values '!BB21","v":4009402.0362981921},{"$f":"'WTP Values '!BC21","v":3659907.1170011861},{"$f":"'WTP Values '!BD21","v":4392287.8622432305},{"$f":"AG3","v":4009402.0362981921},{"$f":"AH3","v":3659907.1170011861},{"$f":"AI3","v":4392287.8622432305},{"$f":"'WTP Values '!CX21","v":2.3370365502787358},{"$f":"'WTP Values '!CY21","v":2.1337317008834771},{"$f":"'WTP Values '!CZ21","v":2.5597652392562806},{"$f":"AM3","v":2.3370365502787358},{"$f":"AN3","v":2.1337317008834771},{"$f":"AO3","v":2.5597652392562806},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"'WTP Values '!CG21","v":0.80594641687823576},{"$f":"'WTP Values '!CH21","v":0.96603197568182619},{"$f":"AS3","v":0.88233986361772698},{"$f":"AT3","v":0.80594641687823576},{"$f":"AU3","v":0.96603197568182619},{"$f":"'WTP Values '!CL21","v":0.7077340571670705},{"$f":"'WTP Values '!CM21","v":0.6465677245914635},{"$f":"'WTP Values '!CN21","v":0.77474424951935972},{"$f":"AY3","v":0.7077340571670705},{"$f":"AZ3","v":0.6465677245914635},{"$f":"BA3","v":0.77474424951935972},{"$f":"'WTP Values '!BK21","v":671041.56634714268},{"$f":"'WTP Values '!BL21","v":612665.92623663915},{"$f":"'WTP Values '!BM21","v":734994.44218218746},{"$f":"BE3","v":671041.56634714268},{"$f":"BF3","v":612665.92623663915},{"$f":"BG3","v":734994.44218218746},{"$f":"'WTP Values '!AY21","v":253349.36420311709},{"$f":"'WTP Values '!AZ21","v":231414.24378208167},{"$f":"'WTP Values '!BA21","v":277380.176200343},{"$f":"BK3","v":253349.36420311709},{"$f":"BL3","v":231414.24378208167},{"$f":"BM3","v":277380.176200343},{"$f":"'WTP Values '!BE21","v":203214.18174737837},{"$f":"'WTP Values '!BF21","v":185651.27644564051},{"$f":"'WTP Values '!BG21","v":222455.05516544296},{"$f":"BQ3","v":203214.18174737837},{"$f":"BR3","v":185651.27644564051},{"$f":"BS3","v":222455.05516544296}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":43.733379963270096},{"$f":"D3/(1+B4)^A4","v":39.919932254928931},{"$f":"E3/(1+B4)^A4","v":47.91116623393571},{"$f":"F3+C4","v":90.130122766303344},{"$f":"G3+D4","v":82.270988384183028},{"$f":"H3+E4","v":98.740122491518093},{"$f":"I3/(1+B4)^A4","v":16.437111867918244},{"$f":"J3/(1+B4)^A4","v":15.004177949875709},{"$f":"K3/(1+B4)^A4","v":0.8316899459117042},{"$f":"L3+I4","v":33.875243848592703},{"$f":"M3+J4","v":30.922110336898847},{"$f":"N3+K4","v":1.7140298095294311},{"$f":"O3/(1+B4)^A4","v":13.161980387026736},{"$f":"P3/(1+B4)^A4","v":12.014665841988039},{"$f":"Q3/(1+B4)^A4","v":14.418909895700313},{"$f":"R3+O4","v":27.125525379623397},{"$f":"S3+P4","v":24.761024833753147},{"$f":"T3+Q4","v":29.715931404048774},{"$f":"U3/(1+B4)^A4","v":12557319.990869349},{"$f":"V3/(1+B4)^A4","v":11462351.269441791},{"$f":"W3/(1+B4)^A4","v":13756902.531671578},{"$f":"X3+U4","v":25879380.769182641},{"$f":"Y3+V4","v":23622759.731192589},{"$f":"Z3+W4","v":28351600.427521955},{"$f":"AA3/(1+B4)^A4","v":4719646.0375236887},{"$f":"AB3/(1+B4)^A4","v":4308202.6560667213},{"$f":"AC3/(1+B4)^A4","v":5170398.9104285296},{"$f":"AD3+AA4","v":9726718.5187325701},{"$f":"AE3+AB4","v":8878774.8538879044},{"$f":"AF3+AC4","v":10655675.114502156},{"$f":"AG3/(1+B4)^A4","v":3779245.9574872204},{"$f":"AH3/(1+B4)^A4","v":3449813.4762948309},{"$f":"AI3/(1+B4)^A4","v":4140152.5706883124},{"$f":"AJ3+AG4","v":7788647.993785413},{"$f":"AK3+AH4","v":7109720.5932960175},{"$f":"AL3+AI4","v":8532440.4329315424},{"$f":"AM3/(1+B4)^A4","v":2.202881091788798},{"$f":"AN3/(1+B4)^A4","v":2.0112467724417731},{"$f":"AO3/(1+B4)^A4","v":2.412824242865756},{"$f":"AP3+AM4","v":4.5399176420675342},{"$f":"AQ3+AN4","v":4.1449784733252502},{"$f":"AR3+AO4","v":4.9725894821220367},{"$f":"AS3/(1+B4)^A4","v":0.8316899459117042},{"$f":"AT3/(1+B4)^A4","v":0.75968179553043247},{"$f":"AU3/(1+B4)^A4","v":0.91057778837008785},{"$f":"AV3+AS4","v":1.7140298095294311},{"$f":"AW3+AT4","v":1.5656282124086682},{"$f":"AX3+AU4","v":1.8766097640519139},{"$f":"AY3/(1+B4)^A4","v":0.66710722704031533},{"$f":"AZ3/(1+B4)^A4","v":0.60945209217783347},{"$f":"BA3/(1+B4)^A4","v":0.73027076022184911},{"$f":"BB3+AY4","v":1.3748412842073858},{"$f":"BC3+AZ4","v":1.2560198167692969},{"$f":"BD3+BA4","v":1.5050150097412089},{"$f":"BE3/(1+B4)^A4","v":632521.03529752349},{"$f":"BF3/(1+B4)^A4","v":577496.39573629864},{"$f":"BG3/(1+B4)^A4","v":692802.75443697569},{"$f":"BH3+BE4","v":1303562.6016446662},{"$f":"BI3+BF4","v":1190162.3219729378},{"$f":"BJ3+BG4","v":1427797.1966191633},{"$f":"BK3/(1+B4)^A4","v":238806.07427949581},{"$f":"BL3/(1+B4)^A4","v":218130.11950427154},{"$f":"BM3/(1+B4)^A4","v":261457.41936124329},{"$f":"BN3+BK4","v":492155.4384826129},{"$f":"BO3+BL4","v":449544.36328635318},{"$f":"BP3+BM4","v":538837.59556158632},{"$f":"BQ3/(1+B4)^A4","v":191548.85639304211},{"$f":"BR3/(1+B4)^A4","v":174994.13370312049},{"$f":"BS3/(1+B4)^A4","v":209685.2249650702},{"$f":"BT3+BQ4","v":394763.03814042045},{"$f":"BU3+BR4","v":360645.410148761},{"$f":"BV3+BS4","v":432140.28013051313}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":40.022237908709215},{"$f":"D4/(1+B5)^A5","v":36.532393045041381},{"$f":"E4/(1+B5)^A5","v":43.845504168868992},{"$f":"F4+C5","v":130.15236067501257},118.8033814292244,142.58562666038708,{"$f":"I4/(1+B5)^A5","v":15.042285829780214},{"$f":"J4/(1+B5)^A5","v":13.730948306279345},{"$f":"K4/(1+B5)^A5","v":0.76111411716897648},{"$f":"L4+I5","v":48.917529678372915},44.653058643178191,2.4751439266984074,{"$f":"O4/(1+B5)^A5","v":12.045076571757388},{"$f":"P4/(1+B5)^A5","v":10.995121235210661},{"$f":"Q4/(1+B5)^A5","v":13.195345128014878},{"$f":"R4+O5","v":39.170601951380789},35.756146068963808,42.911276532063653,{"$f":"U4/(1+B5)^A5","v":11491726.653472779},{"$f":"V4/(1+B5)^A5","v":10489675.160805756},{"$f":"W4/(1+B5)^A5","v":12589514.61039361},{"$f":"X4+U5","v":37371107.422655419},34112434.891998343,40941115.037915565,{"$f":"AA4/(1+B5)^A5","v":4319144.7063389933},{"$f":"AB4/(1+B5)^A5","v":3942615.7275025886},{"$f":"AC4/(1+B5)^A5","v":4731647.4384073326},{"$f":"AD4+AA5","v":14045863.225071564},12821390.581390493,15387322.55290949,{"$f":"AG4/(1+B5)^A5","v":3458545.416638575},{"$f":"AH4/(1+B5)^A5","v":3157068.0291553433},{"$f":"AI4/(1+B5)^A5","v":3788826.0935149514},{"$f":"AJ4+AG5","v":11247193.410423988},10266788.622451361,12321266.526446493,{"$f":"AM4/(1+B5)^A5","v":2.0159482576973002},{"$f":"AN4/(1+B5)^A5","v":1.8405757087010508},{"$f":"AO4/(1+B5)^A5","v":2.2080759813436988},{"$f":"AP4+AM5","v":6.555865899764834},5.9855541820263012,7.1806654634657354,{"$f":"AS4/(1+B5)^A5","v":0.76111411716897648},{"$f":"AT4/(1+B5)^A5","v":0.6952164589421076},{"$f":"AU4/(1+B5)^A5","v":0.83330766821913238},{"$f":"AV4+AS5","v":2.4751439266984074},2.2608446713507759,2.7099174322710464,{"$f":"AY4/(1+B5)^A5","v":0.61049761472015918},{"$f":"AZ4/(1+B5)^A5","v":0.55773499893187728},{"$f":"BA4/(1+B5)^A5","v":0.66830119528651633},{"$f":"BB4+AY5","v":1.9853388989275449},1.813754815701174,2.1733162050277253,{"$f":"BE4/(1+B5)^A5","v":578846.349817954},{"$f":"BF4/(1+B5)^A5","v":528491.00986458524},{"$f":"BG4/(1+B5)^A5","v":634012.66229989345},{"$f":"BH4+BE5","v":1882408.9514626202},1718653.331837523,2061809.8589190566,{"$f":"BK4/(1+B5)^A5","v":218541.38707975167},{"$f":"BL4/(1+B5)^A5","v":199619.95951804204},{"$f":"BM4/(1+B5)^A5","v":239270.57660444308},{"$f":"BN4+BK5","v":710696.82556236454},649164.32280439523,778108.17216602946,{"$f":"BQ4/(1+B5)^A5","v":175294.33828672863},{"$f":"BR4/(1+B5)^A5","v":160144.42189414235},{"$f":"BS4/(1+B5)^A5","v":191891.6847163749},{"$f":"BT4+BQ5","v":570057.37642714905},520789.83204290335,624031.96484688809]
[4,0.03,35.559240010488431,32.458558049884466,38.956162563373447,165.711600685501,151.26193947910886,181.54178922376053,13.364876130805422,12.199769725729064,0.67624003509041974,62.282405809178336,56.852828368907254,3.1513839617888273,10.701894525159149,9.7690228077474242,11.723893239018608,49.872496476539936,45.525168876711234,54.635169771082261,10210250.28979807,9319940.5172188357,11185620.670880053,47581357.712453485,43432375.409217179,52126735.708795622,3837504.1296558073,3502963.0087947412,4204007.4643283626,17883367.354727373,16324353.590185234,19591330.017237853,3072872.8073115442,2805014.0532932333,3366322.9108930314,14320066.217735533,13071802.675744595,15687589.437339526,1.7911439162322509,1.6353276778891237,1.9618469102376008,8.3470098159970849,7.6208818599154249,9.1425123737033367,0.67624003509041974,0.61769081926787195,0.74038307014152327,3.1513839617888273,2.8785354906186478,3.4503005024125697,0.54241922346228388,0.49554032272024356,0.59377695611864323,2.5277581223898289,2.3092951384214175,2.7670931611463683,514297.48454652616,469557.41720456659,563312.03866799898,2396706.4360091463,2188210.7490420896,2625121.8975870553,194171.19185388845,177359.74853723453,212588.80826036635,904868.01741625299,826524.07134162972,990696.98042639578,155746.74914070964,142286.24464889115,170493.27647322006,725804.12556785869,663076.07669179444,794525.24132010818]
[5,0.03,30.673712799072156,27.999037302273663,33.603928033063454,196.38531348457315,179.26097678138251,215.14571725682399,11.528659552638995,10.523628532877876,0.58333059462125147,73.811065361817327,67.376456901785133,3.7347145564100788,9.2315482269550753,8.4268448888121785,10.113133295159562,59.104044703495013,53.952013765523411,64.748303066241817,8807451.590740772,8039462.5600908576,9648814.6494902205,56388809.303194255,51471837.969308034,61775550.358285844,3310264.7723516054,3021686.6627591257,3626413.7683462412,21193632.127078976,19346040.252944361,23217743.785584096,2650687.0768821649,2419629.762691773,2903819.7140099984,16970753.294617698,15491432.438436368,18591409.151349522,1.5450564762381931,1.4106480202937148,1.6923063783878851,9.8920662922352776,9.0315298802091402,10.834818752091222,0.58333059462125147,0.53282552673391748,0.63866094011339469,3.7347145564100788,3.411361017352565,4.0889614425259646,0.46789558697740297,0.42745743539504566,0.51219721831283194,2.995653709367232,2.7367525738164633,3.2792903794592001,443637.52795651235,405044.35285339894,485917.91290436784,2840343.9639656586,2593255.1018954883,3111039.8104914231,167493.77576750703,152992.07708438489,183380.97346715277,1072361.79318376,979516.14842601458,1174077.9538935486,134348.51394805289,122737.36453116777,147068.99796423755,860152.63951591158,785813.44122296222,941594.23928434576]
[9,0.03,12.637163538411334,11.535232647728723,13.844373417347551,272.08716652392121,248.36180656955409,298.07925836961505,4.7496550906538442,4.335595617609493,0.24032448140449647,102.26347009388982,93.348473587704845,5.1743579160724025,3.803275639338036,3.4717485186849113,4.1664770148252126,81.887243847999827,74.749227899233929,89.707229150359836,3628553.4404625096,3312152.1283812891,3975183.8806130858,78125349.98025237,71313003.504956797,85588551.196636006,1363785.2567007989,1244894.8964625672,1494034.4570848364,29363271.679988667,26803477.217734247,32167630.092126012,1092047.9792953746,996855.42515962617,1196335.2741933865,23512573.805941727,21463010.052948877,25757953.830264166,0.63654281091443887,0.58116830669833675,0.69720782094012479,13.705221845586308,12.512969177174593,15.01138288677746,0.24032448140449647,0.21951706214646285,0.26311985114670017,5.1743579160724025,4.7263593021915735,5.6651585252572909,0.19276678667061337,0.17610680363938494,0.21101847220576514,4.1504067448130844,3.7917053983024251,4.5433785842967227,182772.78754245106,166872.9103922894,200191.74632820315,3935228.7978981012,3592893.0744807096,4310271.4350695172,69005.217917539136,63030.71006960357,75550.533015604757,1485731.6803315878,1357096.2546066085,1626656.9942776952,55349.808907235922,50566.169084718407,60590.479896537741,1191720.9607547394,1088725.7750848222,1304556.3542217219]
[16,0.03,0.85795035364682593,0.78313910391646457,0.93990910486588908,300.6721185789703,274.45421814410707,329.39488937844078,0.32245909078732976,0.29434815669603293,1.6315882372200295E-2,113.0070726936096,103.15548387785009,5.7179659621122729,0.25820839224469144,0.23570066655582855,0.28286651648254629,90.490159484263046,82.602237370239934,99.131697334635248,246346.31798573525,224865.49938516112,269879.42395591631,86333048.31457682,78805009.879728347,94580319.032190502,92588.818663960323,84517.22678327054,101431.57417567297,32448120.274191163,29619398.75113805,35547099.16321554,74140.288458556461,67677.565614378007,81220.462839987973,25982759.384777389,23717872.423558485,28464034.696483694,4.3215562422328407E-2,3.9456128959999809E-2,4.7334173900871364E-2,15.145065974822201,13.827557544444744,16.588449771557535,1.6315882372200295E-2,1.4903244745358923E-2,1.786348405294047E-2,5.7179659621122729,5.222901479369944,6.2603291350938095,1.3087140345435944E-2,1.1956076535907256E-2,1.4326266515793528E-2,4.5864404590272532,4.1900546420467704,5.020697160763433,12408.637209800265,11329.177789776239,13591.228683351319,4348656.3327233279,3970355.4795806562,4763100.2247907612,4684.8369838594044,4279.2213482445122,5129.2053253821296,1641819.7803016102,1499670.1652677206,1797550.4354696383,3757.7568717779786,3432.9905217206069,4113.5515495117606,1316920.8625412737,1203105.20164686,1441610.5244530807]
[19,0.03,0.17388095769322692,0.15871894780063911,0.1904915530414725,{"$f":"F20+C21","v":301.66997492216808},275.36506376486778,330.48806948884362,6.5352843885030945E-2,5.9655595646051836E-2,3.3067429140032525E-3,{"$f":"L20+I21","v":113.38211519787133},103.49783139716659,5.7369424759056011,5.233114286519349E-2,4.7769497914946196E-2,5.7328609489190892E-2,{"$f":"R20+O21","v":90.790473926669989},82.876373751464044,99.460690902328992,49927.054069602724,45573.532569872841,54696.513032114824,{"$f":"X20+U21","v":86619566.333924457},79066544.202750713,94894207.701795071,18764.993093762685,17129.122066543594,20557.155997464455,{"$f":"AD20+AA21","v":32555807.554253824},29717698.204593241,35665071.187192813,15026.02604687858,13716.224806427979,16460.966305187681,{"$f":"AJ20+AG21","v":26068989.73226827},23796586.17179979,28558499.782601845,8.7585060712489313E-3,7.9965809924433199E-3,9.5932258253830574E-3,{"$f":"AP20+AM21","v":15.195328700287238},13.873447785521531,16.643502730596769,3.3067429140032525E-3,3.0204433835180904E-3,3.6203956343860955E-3,{"$f":"AV20+AS21","v":5.7369424759056011},5.2402349966768291,6.2811056180197404,2.6523731671154712E-3,2.4231402545383915E-3,2.9035070984538944E-3,{"$f":"BB20+AY21","v":4.6016617197359917},4.2039603963370986,5.0373596119837885,2514.8608104613763,2296.0865691000649,2754.5368442864628,{"$f":"BH20+BE21","v":4363088.4467700301},3983532.1067277761,4778907.7755375924,949.47678257552468,867.27058628890654,1039.5369969738151,{"$f":"BN20+BK21","v":1647268.573791025},1504647.199367821,1803516.0604591742,761.58528388698767,695.76482733670605,833.6942573765773,{"$f":"BT20+BQ21","v":1321291.3969373028},1207098.0100345199,1446394.8729754675]
[25,0.03,3.2153384081004929E-3,2.9349684734142163E-3,3.5224950163523098E-3,301.86864206133851,275.54640759751049,330.70571501127989,1.208479133136961E-3,1.1031278553070365E-3,6.1146991816476265E-5,113.45678388329573,103.565990709605,5.7407205845807097,9.6768694989080408E-4,8.8333480226504286E-4,1.0600981408142424E-3,90.850264708711137,82.930952640471034,99.526191524081526,923.23148367129534,842.7278731881446,1011.4264464289776,86676610.331903309,79118614.098486617,94956701.030051604,346.99488559618095,316.74500076522548,380.13485845054976,32577247.437861249,29737269.028923899,35688558.700866967,277.85537479547162,253.63504445413184,304.38972672842402,26086157.670882337,23812257.601142377,28577307.207677107,1.6195885588663855E-4,1.4786963644317959E-4,1.7739416588879989E-4,15.205335703743311,13.882584253884648,16.654463440472238,6.1146991816476265E-5,5.5852853293187356E-5,6.6946934789135901E-5,5.7407205845807097,5.2436859947273939,6.28524208962014,4.904664334715542E-5,4.4807758319214619E-5,5.3690513416207602E-5,4.6046921803230143,4.2067289475836747,5.0406770048510872,46.503818832015618,42.458331446369172,50.935813958351467,4365961.7930481648,3986155.4931872375,4782054.9629113777,17.557351921197075,16.037227211678598,19.222710050334339,1648353.3954909132,1505638.0966377142,1804703.7801726516,14.082936089219235,12.865810046250163,15.416346918706573,1322161.5437986457,1207892.9539410647,1447347.4077167816]
[36,0.03,1.3481340064861532E-7,1.2305798969732557E-7,1.476919290130946E-7,301.8713064536604,275.54883966109844,330.70863392913054,5.0669373133676237E-8,4.6252182087425005E-8,2.5637842304387929E-9,113.45778529033744,103.56690481723993,5.740771254076364,4.0573386661074639E-8,3.7036651664598495E-8,4.4448022959073842E-8,90.851066583149191,82.93168461644558,99.52706997511477,3.8709448307533742E-2,3.533407560449793E-2,4.240730568375476E-2,86677375.368289575,79119312.425502241,94957539.149252728,1.4548876229340374E-2,1.3280552549003639E-2,1.593837614220946E-2,32577534.975405216,29737531.499880575,35688873.699871607,1.1649979943107236E-2,1.0634464720845501E-2,1.2762517960591293E-2,26086387.915924449,23812467.775991555,28577559.440427691,6.7906457597835347E-9,6.1999099352519581E-9,7.4378207589110051E-9,15.205469911057536,13.882706786157764,16.654610438266417,2.5637842304387929E-9,2.3418104512461215E-9,2.8069654874232512E-9,5.740771254076364,5.2437322772316204,6.2852975652424172,2.0564382160744398E-9,1.8787093325032708E-9,2.251147399593662E-9,4.6047328228568194,4.206766077562567,5.0407214955309314,1.9498221226408462E-3,1.7802020570309354E-3,2.1356477679707899E-3,4366000.3284687372,3986190.6763119805,4782097.1709076725,7.3614842932797123E-4,6.7241231340814118E-4,8.0597392331678086E-4,1648367.9444023219,1505651.3858967666,1804719.7090841879,5.9047237470296709E-4,5.3944045207321542E-4,6.4637991088391808E-4,1322173.2136330525,1207903.615203162,1447360.1824829641]
[39,0.03,4.637558995902488E-9,4.2331747763412672E-9,5.0805782713107721E-9,301.87130651814539,275.54883971996054,330.70863399977571,1.7430181722460211E-9,1.5910675206445872E-9,8.8193759405374658E-11,113.45778531457402,103.56690483936364,5.7407712553026933,1.395717884119922E-9,1.2740547770391826E-9,1.5290047408655023E-9,90.851066602556571,82.931684634161243,99.527069996375502,1.331598708743568E-3,1.2154864382409676E-3,1.4588043994104496E-3,86677375.386805385,79119312.44240351,94957539.169537336,5.0047896954628392E-4,4.5684884179071503E-4,5.4827753993861043E-4,32577534.982364349,29737531.506233037,35688873.707495384,4.0075741007424421E-4,3.6582385204650083E-4,4.3902853643440921E-4,26086387.921496958,23812467.781078316,28577559.446532361,2.3359710666563231E-10,2.1327589064350366E-10,2.5585982108932346E-10,15.205469914305692,13.882706789123356,16.654610441824133,8.8193759405374658E-11,8.0557897602343899E-11,9.6559154985763741E-11,5.7407712553026933,5.2437322783517741,6.2852975665850668,7.0741139253144679E-11,6.4627294643694533E-11,7.7439103411529501E-11,4.6047328238404717,4.2067660784612064,5.040721496607719,6.7073563026804445E-5,6.1238660432772962E-5,7.3465934920274067E-5,4366000.3294013916,3986190.6771635013,4782097.1719292123,2.5323385912114701E-5,2.3130873919050252E-5,2.7725371517649272E-5,1648367.9447544424,1505651.3862184002,1804719.7094697079,2.0312153390989883E-5,1.8556663575206241E-5,2.2235363517782099E-5,1322173.2139154922,1207903.6154611914,1447360.1827921458]
[44,0.03,9.3426968973303501E-12,8.5280357368444021E-12,1.0235191162841909E-11,301.87130652015605,275.54883972179596,330.70863400197851,3.5114357540726635E-12,3.2053202130049696E-12,1.7767268580054918E-13,113.45778531532974,103.5669048400535,5.7407712553409311,2.811774288378208E-12,2.5666751890358407E-12,3.0802902693225148E-12,90.851066603161698,82.931684634713648,99.527069997038453,2.6826015875290482E-6,2.4486850486073649E-6,2.9388666210448024E-6,86677375.387382731,79119312.442930505,94957539.17016983,1.0082509613549882E-6,9.2035492389816321E-7,1.1045446269872269E-6,32577534.982581347,29737531.50643111,35688873.707733095,8.0735469133458644E-7,7.3697852048977891E-7,8.84454634174854E-7,26086387.921670716,23812467.781236928,28577559.446722712,4.7059821030818828E-13,4.2965965576954687E-13,5.1544805333037816E-13,15.205469914406972,13.882706789215826,16.65461044193507,1.7767268580054918E-13,1.6228969176453783E-13,1.9452537821974993E-13,5.7407712553409311,5.2437322783867018,6.285297566626932,1.4251312442556919E-13,1.3019634374117511E-13,1.5600665604775699E-13,4.6047328238711422,4.2067660784892267,5.0407214966412948,1.3512452773907391E-7,1.2336969585237484E-7,1.480024217148633E-7,4366000.329430473,3986190.6771900528,4782097.1719610645,5.10157863652087E-8,4.6598812907175839E-8,5.5854759515542268E-8,1648367.9447654218,1505651.3862284289,1804719.709481729,4.0920297214929393E-8,3.738373643592734E-8,4.4794742650636304E-8,1322173.213924299,1207903.6154692371,1447360.1828017861]
[50,0.03,2.0505162644067312E-15,1.8717160766328737E-15,2.2463991050289206E-15,301.87130652015935,275.54883972179903,330.70863400198215,7.7068283433263947E-16,7.0349721302383549E-16,3.8995242591992526E-17,113.45778531533098,103.56690484005463,5.7407712553409942,6.1712254753846051E-16,5.633286917475726E-16,6.760558932554515E-16,90.851066603162678,82.931684634714557,99.527069997039547,5.8877198378590708E-10,5.3743245379326648E-10,6.4501651627983204E-10,86677375.387383685,79119312.442931369,94957539.170170859,2.212888866653578E-10,2.0199764171084966E-10,2.4242322610803735E-10,32577534.982581705,29737531.506431434,35688873.70773349,1.7719657866666942E-10,1.6175055868659487E-10,1.9411831855785363E-10,26086387.921671003,23812467.781237185,28577559.446723025,1.0328594567949395E-16,9.4300834330460121E-17,1.1312949873314894E-16,15.205469914407137,13.882706789215977,16.654610441935251,3.8995242591992526E-17,3.5619014099004999E-17,4.2694037520734103E-17,5.7407712553409942,5.2437322783867586,6.2852975666270012,3.1278493002331303E-17,2.8575230829104055E-17,3.424002609707281E-17,4.6047328238711929,4.2067660784892729,5.0407214966413498,2.9656858709439982E-11,2.7076931924495178E-11,3.2483272895712807E-11,4366000.3294305205,3986190.6771900961,4782097.1719611175,1.1196841857649393E-11,1.0227413435141404E-11,1.225888992116109E-11,1648367.94476544,1505651.3862284455,1804719.7094817485,8.9811042684630576E-12,8.204907044353302E-12,9.8314597352815949E-12,1322173.2139243134,1207903.6154692504,1447360.1828018019]

{"sheet":"Crawford NPV 4%","index":119,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU21","v":46.396742803033241},{"$f":"'WTP Values '!CV21","v":42.351056129254097},{"$f":"'WTP Values '!CW21","v":50.828956257582391},{"$f":"C3","v":46.396742803033241},{"$f":"D3","v":42.351056129254097},{"$f":"E3","v":50.828956257582391},{"$f":"'WTP Values '!CC21","v":17.438131980674463},{"$f":"'WTP Values '!CD21","v":15.917932387023139},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"I3","v":17.438131980674463},{"$f":"J3","v":15.917932387023139},{"$f":"K3","v":0.88233986361772698},{"$f":"'WTP Values '!CI21","v":13.963544992596663},{"$f":"'WTP Values '!CJ21","v":12.74635899176511},{"$f":"'WTP Values '!CK21","v":15.297021508348461},{"$f":"O3","v":13.963544992596663},{"$f":"P3","v":12.74635899176511},{"$f":"Q3","v":15.297021508348461},{"$f":"'WTP Values '!BH21","v":13322060.778313292},{"$f":"'WTP Values '!BI21","v":12160408.461750796},{"$f":"'WTP Values '!BJ21","v":14594697.895850377},{"$f":"U3","v":13322060.778313292},{"$f":"V3","v":12160408.461750796},{"$f":"W3","v":14594697.895850377},{"$f":"'WTP Values '!AV21","v":5007072.4812088814},{"$f":"'WTP Values '!AW21","v":4570572.1978211841},{"$f":"'WTP Values '!AX21","v":5485276.2040736265},{"$f":"AA3","v":5007072.4812088814},{"$f":"AB3","v":4570572.1978211841},{"$f":"AC3","v":5485276.2040736265},{"$f":"'WTP Values '!BB21","v":4009402.0362981921},{"$f":"'WTP Values '!BC21","v":3659907.1170011861},{"$f":"'WTP Values '!BD21","v":4392287.8622432305},{"$f":"AG3","v":4009402.0362981921},{"$f":"AH3","v":3659907.1170011861},{"$f":"AI3","v":4392287.8622432305},{"$f":"'WTP Values '!CX21","v":2.3370365502787358},{"$f":"'WTP Values '!CY21","v":2.1337317008834771},{"$f":"'WTP Values '!CZ21","v":2.5597652392562806},{"$f":"AM3","v":2.3370365502787358},{"$f":"AN3","v":2.1337317008834771},{"$f":"AO3","v":2.5597652392562806},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"'WTP Values '!CG21","v":0.80594641687823576},{"$f":"'WTP Values '!CH21","v":0.96603197568182619},{"$f":"AS3","v":0.88233986361772698},{"$f":"AT3","v":0.80594641687823576},{"$f":"AU3","v":0.96603197568182619},{"$f":"'WTP Values '!CL21","v":0.7077340571670705},{"$f":"'WTP Values '!CM21","v":0.6465677245914635},{"$f":"'WTP Values '!CN21","v":0.77474424951935972},{"$f":"AY3","v":0.7077340571670705},{"$f":"AZ3","v":0.6465677245914635},{"$f":"BA3","v":0.77474424951935972},{"$f":"'WTP Values '!BK21","v":671041.56634714268},{"$f":"'WTP Values '!BL21","v":612665.92623663915},{"$f":"'WTP Values '!BM21","v":734994.44218218746},{"$f":"BE3","v":671041.56634714268},{"$f":"BF3","v":612665.92623663915},{"$f":"BG3","v":734994.44218218746},{"$f":"'WTP Values '!AY21","v":253349.36420311709},{"$f":"'WTP Values '!AZ21","v":231414.24378208167},{"$f":"'WTP Values '!BA21","v":277380.176200343},{"$f":"BK3","v":253349.36420311709},{"$f":"BL3","v":231414.24378208167},{"$f":"BM3","v":277380.176200343},{"$f":"'WTP Values '!BE21","v":203214.18174737837},{"$f":"'WTP Values '!BF21","v":185651.27644564051},{"$f":"'WTP Values '!BG21","v":222455.05516544296},{"$f":"BQ3","v":203214.18174737837},{"$f":"BR3","v":185651.27644564051},{"$f":"BS3","v":222455.05516544296}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":42.896396822331027},{"$f":"D3/(1+B4)^A4","v":39.155932072165399},{"$f":"E3/(1+B4)^A4","v":46.994227309155313},{"$f":"F3+C4","v":89.293139625364262},{"$f":"G3+D4","v":81.506988201419489},{"$f":"H3+E4","v":97.823183566737697},{"$f":"I3/(1+B4)^A4","v":16.122533266156122},{"$f":"J3/(1+B4)^A4","v":14.71702328681873},{"$f":"K3/(1+B4)^A4","v":0.81577280290100485},{"$f":"L3+I4","v":33.560665246830581},{"$f":"M3+J4","v":30.634955673841869},{"$f":"N3+K4","v":1.6981126665187318},{"$f":"O3/(1+B4)^A4","v":12.910082278658157},{"$f":"P3/(1+B4)^A4","v":11.784725399191114},{"$f":"Q3/(1+B4)^A4","v":14.142956276209745},{"$f":"R3+O4","v":26.873627271254819},{"$f":"S3+P4","v":24.531084390956224},{"$f":"T3+Q4","v":29.439977784558206},{"$f":"U3/(1+B4)^A4","v":12316994.062789654},{"$f":"V3/(1+B4)^A4","v":11242981.196145335},{"$f":"W3/(1+B4)^A4","v":13493618.61672557},{"$f":"X3+U4","v":25639054.841102947},{"$f":"Y3+V4","v":23403389.657896131},{"$f":"Z3+W4","v":28088316.512575947},{"$f":"AA3/(1+B4)^A4","v":4629319.9715318792},{"$f":"AB3/(1+B4)^A4","v":4225750.9225417748},{"$f":"AC3/(1+B4)^A4","v":5071446.194594699},{"$f":"AD3+AA4","v":9636392.4527407605},{"$f":"AE3+AB4","v":8796323.1203629598},{"$f":"AF3+AC4","v":10556722.398668326},{"$f":"AG3/(1+B4)^A4","v":3706917.5631455174},{"$f":"AH3/(1+B4)^A4","v":3383789.864091333},{"$f":"AI3/(1+B4)^A4","v":4060917.032399436},{"$f":"AJ3+AG4","v":7716319.5994437095},{"$f":"AK3+AH4","v":7043696.9810925191},{"$f":"AL3+AI4","v":8453204.894642666},{"$f":"AM3/(1+B4)^A4","v":2.1607216626097778},{"$f":"AN3/(1+B4)^A4","v":1.9727549009647529},{"$f":"AO3/(1+B4)^A4","v":2.3666468558212652},{"$f":"AP3+AM4","v":4.4977582128885132},{"$f":"AQ3+AN4","v":4.1064866018482302},{"$f":"AR3+AO4","v":4.9264120950775458},{"$f":"AS3/(1+B4)^A4","v":0.81577280290100485},{"$f":"AT3/(1+B4)^A4","v":0.7451427670841676},{"$f":"AU3/(1+B4)^A4","v":0.89315086509044572},{"$f":"AV3+AS4","v":1.6981126665187318},{"$f":"AW3+AT4","v":1.5510891839624033},{"$f":"AX3+AU4","v":1.8591828407722719},{"$f":"AY3/(1+B4)^A4","v":0.65433991971807548},{"$f":"AZ3/(1+B4)^A4","v":0.59778820690778789},{"$f":"BA3/(1+B4)^A4","v":0.71629460939289902},{"$f":"BB3+AY4","v":1.362073976885146},{"$f":"BC3+AZ4","v":1.2443559314992514},{"$f":"BD3+BA4","v":1.4910388589122587},{"$f":"BE3/(1+B4)^A4","v":620415.64935941435},{"$f":"BF3/(1+B4)^A4","v":566444.08860636014},{"$f":"BG3/(1+B4)^A4","v":679543.67805305787},{"$f":"BH3+BE4","v":1291457.215706557},{"$f":"BI3+BF4","v":1179110.0148429992},{"$f":"BJ3+BG4","v":1414538.1202352452},{"$f":"BK3/(1+B4)^A4","v":234235.728738089},{"$f":"BL3/(1+B4)^A4","v":213955.47686952815},{"$f":"BM3/(1+B4)^A4","v":256453.56527398573},{"$f":"BN3+BK4","v":487585.09294120607},{"$f":"BO3+BL4","v":445369.72065160982},{"$f":"BP3+BM4","v":533833.7414743288},{"$f":"BQ3/(1+B4)^A4","v":187882.93430785721},{"$f":"BR3/(1+B4)^A4","v":171645.04109249305},{"$f":"BS3/(1+B4)^A4","v":205672.20337041692},{"$f":"BT3+BQ4","v":391097.11605523562},{"$f":"BU3+BR4","v":357296.31753813359},{"$f":"BV3+BS4","v":428127.25853585987}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":38.134740575154886},{"$f":"D4/(1+B5)^A5","v":34.809481032520729},{"$f":"E4/(1+B5)^A5","v":41.77769695639234},{"$f":"F4+C5","v":127.42788020051916},116.31646923394021,139.60088052313003,{"$f":"I4/(1+B5)^A5","v":14.332873366163483},{"$f":"J4/(1+B5)^A5","v":13.08338011245691},{"$f":"K4/(1+B5)^A5","v":0.72521905128175923},{"$f":"L4+I5","v":47.893538612994064},43.71833578629878,2.4233317178004912,{"$f":"O4/(1+B5)^A5","v":11.477016135869007},{"$f":"P4/(1+B5)^A5","v":10.476577967817542},{"$f":"Q4/(1+B5)^A5","v":12.573036630392425},{"$f":"R4+O5","v":38.350643407123826},35.007662358773764,42.013014414950632,{"$f":"U4/(1+B5)^A5","v":10949762.871591279},{"$f":"V4/(1+B5)^A5","v":9994969.3439787701},{"$f":"W4/(1+B5)^A5","v":11995777.815563098},{"$f":"X4+U5","v":36588817.712694228},33398359.001874901,40084094.328139044,{"$f":"AA4/(1+B5)^A5","v":4115448.5978143835},{"$f":"AB4/(1+B5)^A5","v":3756677.1827898966},{"$f":"AC4/(1+B5)^A5","v":4508497.2001901548},{"$f":"AD4+AA5","v":13751841.050555144},12553000.303152855,15065219.598858481,{"$f":"AG4/(1+B5)^A5","v":3295436.2155296258},{"$f":"AH4/(1+B5)^A5","v":3008176.8676847448},{"$f":"AI4/(1+B5)^A5","v":3610140.4546677959},{"$f":"AJ4+AG5","v":11011755.814973336},10051873.848777264,12063345.349310461,{"$f":"AM4/(1+B5)^A5","v":1.9208736901614574},{"$f":"AN4/(1+B5)^A5","v":1.7537719235078666},{"$f":"AO4/(1+B5)^A5","v":2.1039404370850745},{"$f":"AP4+AM5","v":6.4186319030499703},5.8602585253560964,7.0303525321626203,{"$f":"AS4/(1+B5)^A5","v":0.72521905128175923},{"$f":"AT4/(1+B5)^A5","v":0.66242920662779459},{"$f":"AU4/(1+B5)^A5","v":0.79400786680918378},{"$f":"AV4+AS5","v":2.4233317178004912},2.2135183905901981,2.6531907075814556,{"$f":"AY4/(1+B5)^A5","v":0.58170580596238786},{"$f":"AZ4/(1+B5)^A5","v":0.5314315391974388},{"$f":"BA4/(1+B5)^A5","v":0.63678329948589252},{"$f":"BB4+AY5","v":1.9437797828475338},1.7757874706966903,2.1278221583981511,{"$f":"BE4/(1+B5)^A5","v":551547.2531429705},{"$f":"BF4/(1+B5)^A5","v":503566.73216171918},{"$f":"BG4/(1+B5)^A5","v":604111.85534700891},{"$f":"BH4+BE5","v":1843004.4688495276},1682676.7470047183,2018649.9755822541,{"$f":"BK4/(1+B5)^A5","v":208234.70991878927},{"$f":"BL4/(1+B5)^A5","v":190205.63985470968},{"$f":"BM4/(1+B5)^A5","v":227986.28569674707},{"$f":"BN4+BK5","v":695819.80285999528},635575.36050631944,761820.02717107581,{"$f":"BQ4/(1+B5)^A5","v":167027.24445609175},{"$f":"BR4/(1+B5)^A5","v":152591.81651514585},{"$f":"BS4/(1+B5)^A5","v":182841.83987612449},{"$f":"BT4+BQ5","v":558124.3605113274},509888.13405327941,610969.09841198439]
[4,0.04,32.597736067473726,29.755290274168463,35.711750449893991,160.02561626799289,146.07175950810867,175.31263097302403,12.251800222894877,11.18372815296313,0.61992028445024938,60.145338835888943,54.902063939261907,3.0432520022507408,9.8106014934566161,8.9554227545401215,10.747484405629704,48.161244900580442,43.963085113313888,52.760498820580338,9359903.1934179105,8543741.6844466813,10254041.151404744,45948720.906112134,41942100.686321586,50338135.47954379,3517902.7093791431,3211223.4001945467,3853882.3019683287,17269743.759934288,15764223.703347402,18919101.900826812,2816952.6883058627,2571402.1938555925,3085963.1908559916,13828708.503279198,12623276.042632857,15149308.540166453,1.6419708807887485,1.4991315903247879,1.7984571032972345,8.0606027838387195,7.3593901156808847,8.8288096354598551,0.61992028445024938,0.56624726208593501,0.67872125225906255,3.0432520022507408,2.779765652676133,3.331911959840518,0.49724456088297353,0.45426990695134861,0.54432503317827785,2.4410243437305073,2.230057377648039,2.6721471915764292,471464.90353754425,430450.95311498089,516397.34580136661,2314469.3723870721,2113127.7001196994,2535047.3213836206,177999.90275644025,162588.57810529644,194883.6325108798,873819.7056164355,798163.93861161591,956703.65968195559,142775.58857721376,130436.12427398558,156293.97102169725,700899.94908854109,640324.25832726504,767263.06943368167]
[5,0.04,26.79296289284364,24.456679645831958,29.352455724593337,186.81857916083652,170.52843915394064,204.66508669761737,10.070086709797565,9.1922093235480933,0.50952928581962775,70.215425545686514,64.094273262810006,3.5527812880703684,8.0635993010857696,7.3607047144460243,8.8336487624604718,56.224844201666215,51.32378982775991,61.594147583040808,7693158.1513135983,7022332.8835965293,8428074.376165431,53641879.05742573,48964433.569918118,58766209.855709225,2891459.595780883,2639391.5584798311,3167610.3302478981,20161203.355715171,18403615.261827234,22086712.231074709,2315329.7729772152,2113505.1655103764,2536436.7970261215,16144038.276256412,14736781.208143234,17685745.337192573,1.3495803754298001,1.2321768906871984,1.4782006435439001,9.4101831592685201,8.5915670063680825,10.307010279003755,0.50952928581962775,0.4654139738366968,0.5578593951653753,3.5527812880703684,3.2451796265128299,3.8897713550058932,0.40869878327836667,0.37337675030836182,0.44739549965690995,2.8497231270088741,2.6034341279564011,3.119542691233339,387509.78410319053,353799.30649560154,424440.97637272562,2701979.1564902626,2466927.0066153007,2959488.2977563464,146302.94507604686,133635.95959420316,160180.14022442015,1020122.6506924824,931799.89820581907,1116883.7999063758,117351.12643513283,107208.98624142019,128462.25140579355,818251.07552367391,747533.24456868519,895725.32083947526]
[9,0.04,8.2607706301828276,7.5404508914555706,9.0499100507554129,244.10302917443607,222.81782007360295,267.42183702256818,3.1047957207416275,2.8341297343692031,0.15709739069735579,91.74568261606413,83.747592592042565,4.6421757317060006,2.4861581955821674,2.269442672903673,2.7235788197868653,73.465149163090302,67.061277427243468,80.480849774011347,2371944.2737218691,2165116.3207364292,2598532.6652402412,70090165.696278572,63978468.36174354,76785777.428107217,891490.97107012616,813773.68957079155,976633.39768087794,26343262.180015404,24046742.317343693,28859192.615247287,713859.39152353664,651633.09738510253,782030.81465786253,21094307.986088987,19255541.656227212,23108750.903729089,0.41610082367558449,0.37990313764430772,0.4557568534149079,12.295641175421435,11.226011572457349,13.467463686632614,0.15709739069735579,0.14349581646954665,0.17199846563384641,4.6421757317060006,4.2402537296087628,5.0824975482520829,0.12600946446274358,0.11511902230731848,0.1379403845115213,3.7235378340632361,3.401728884487135,4.0760925599024391,119476.50046136339,109082.93090864373,130863.07646857672,3530490.9170603896,3223364.3879101779,3866960.4572180752,45107.929146435235,41202.461055434535,49386.527469788896,1332924.3284154688,1217519.0431174946,1459355.4881834502,36181.542987660585,33054.531832735418,39607.310238300903,1069152.5813854428,976750.44006577891,1170382.8661330265]
[16,0.04,0.23280198951487602,0.21250220445004969,0.255041225457667,258.38698788478757,235.85625123369934,283.07032156286886,8.7498207271968165E-2,7.9870398325030706E-2,4.4272606926420346E-3,97.11428269764852,88.648175590630601,4.9138177785177204,7.0063992827196234E-2,6.3956595939311287E-2,7.6754893245707653E-2,77.764043612882318,70.985442240248162,85.190275703848911,66845.258228486564,61016.509180985886,73230.888662736383,74191569.256051302,67722239.192942977,81278982.113173023,25123.669569201058,22933.469821174356,27523.122016734837,27884767.299996573,25453864.037795372,30547920.187061645,20117.721943924746,18364.083485227497,22038.903834116056,22328664.746493701,20382300.971313201,24460985.019270469,1.1726399863533164E-2,1.0706290033449483E-2,1.2843971459800964E-2,13.015134216786,11.882914054680629,14.255527218181633,4.4272606926420346E-3,4.0439461469991963E-3,4.847197287715912E-3,4.9138177785177204,4.4883768659745309,5.3799055131193159,3.5511522275472646E-3,3.2442418055079192E-3,3.8873850136205059E-3,3.9414247683551649,3.6007848121999446,4.3146096238738636,3367.0426468510736,3074.134905145524,3687.934930018479,3737081.4975096183,3411983.1198490774,4093239.924917731,1271.2150135021691,1161.1525529552277,1391.7928925649728,1410921.8695992122,1288763.5164031144,1544751.2885036552,1019.6548927855868,931.53061834538516,1116.198601268426,1131715.2270815035,1033906.0722732238,1238869.1138936006]
[19,0.04,2.8001826818636579E-2,2.5560133485064408E-2,3.0676800665494698E-2,258.59349965036336,236.04475565980488,283.29656109747776,1.0524436032855548E-2,9.6069499513023616E-3,5.3251858995989176E-4,97.191899771738406,88.719026260806217,4.9177450706521526,8.4274185004075235E-3,7.6928102166741652E-3,9.2322116002015765E-3,77.826195310521086,71.042176246581903,85.25836270153215,8040.2635237853729,7339.1714852786426,8808.3382207426039,74250865.709341511,67776365.135193273,81343943.070525408,3021.9185230823114,2758.4775010778749,3310.5288224848478,27907053.764864381,25474207.641187336,30572335.135291591,2419.7944658169199,2208.8637923923984,2650.8775535875266,22346510.583149392,20398591.207112383,24480535.079609826,1.4104717011611154E-3,1.2877711226243209E-3,1.5448951498667307E-3,13.025536359588612,11.892411288197327,14.266920725722938,5.3251858995989176E-4,4.8641285200412023E-4,5.8302929149887158E-4,4.9177450706521526,4.4919641311025069,5.3842053185980676,4.2713874520406488E-4,3.9022302766793433E-4,4.6758140751116246E-4,3.944574890559307,3.6036626832379302,4.3180580082468172,404.99372571754935,369.76227484306003,443.59120574516908,3740068.3015451818,3414710.0940824281,4096511.3830152922,152.90394524340564,139.66544171561887,167.40726153684045,1412049.526873155,1289793.5405206631,1545985.906851026,122.64585789002876,112.04611741300486,134.25830248725441,1132619.7328059862,1034732.405557932,1239859.260689002]
[25,0.04,1.4050298791671697E-4,1.2825145835883495E-4,1.5392503428950932E-4,258.6157290215898,236.06504668222701,283.32091400825209,5.2807794231853724E-5,4.8204182593757756E-5,2.6719847063965548E-6,97.200254640763163,88.726652779540316,4.9181678128360069,4.2285722549495021E-5,3.8599725222198728E-5,4.6323881770612822E-5,77.832885453115694,71.048283217215939,85.265691732606868,40.343119613102481,36.825294620725295,44.197039236442698,74257248.507284895,67782191.368192196,81350935.607886106,15.162888638799553,13.841037354910384,16.61103020728487,27909452.727942783,25476397.470471986,30574963.212903365,12.141649000033613,11.083275557065743,13.301139932503144,22348431.547442932,20400344.723179311,24482639.490211185,7.0772342700589804E-6,6.4615673703531561E-6,7.751722270843214E-6,13.02665606864376,11.893433590867966,14.268147147413737,2.6719847063965548E-6,2.440642873420869E-6,2.9254290453663559E-6,4.9181678128360069,4.4923502720470445,5.3846681589206149,2.1432269524724712E-6,1.9579973012604347E-6,2.3461535304510242E-6,3.944913976498015,3.6039724634747454,4.3184291997677651,2.032111294716223,1.8553326813576034,2.225779418766153,3740389.8075644737,3415003.6314621954,4096863.5298108985,0.76721641448958222,0.70079041616999793,0.83998878348989914,1412170.910330842,1289904.4145351162,1546118.8038290269,0.61539233139208227,0.56220668683361985,0.67365935709347846,1132717.0957502713,1034821.3538524339,1239965.8422226126]
[36,0.04,2.1843230018473414E-10,1.9938551817824973E-10,2.3929882057598045E-10,258.61580583430174,236.06511679705142,283.32099815877086,8.2097385491782309E-11,7.4940402610659768E-11,4.1539882826021307E-12,97.200283510682198,88.726679132673723,4.9181692736048817,6.5739296924665041E-11,6.0008878756238908E-11,7.2017201902058107E-11,77.83290857063848,71.048304319611105,85.265717057783505,6.2719238532786846E-5,5.7250268682923094E-5,6.8710716298030341E-5,74257270.562790424,67782211.50050959,81350959.77032201,2.3572912518993423E-5,2.1517902723662936E-5,2.5824258903063744E-5,27909461.017464701,25476405.03734035,30574972.294121478,1.8875956721184221E-5,1.7230561494863906E-5,2.0678553770385682E-5,22348438.185258977,20400350.78238463,24482646.761918671,1.100258851058413E-11,1.0045444900726802E-11,1.2051178064748155E-11,13.026659937754056,11.893437123394358,14.268151385265318,4.1539882826021307E-12,3.7943338051060016E-12,4.5480043156475499E-12,4.9181692736048817,4.4923516063417859,5.3846697582470204,3.3319575618133848E-12,3.0439911678129687E-12,3.6474363986246442E-12,3.9449151481960474,3.6039735339080852,4.3184304824053656,3.15921213433092E-6,2.8843841060310552E-6,3.4602973598904213E-6,3740390.9185157912,3415004.6457689861,4096864.7466402049,1.1927493403612141E-6,1.0894804788220233E-6,1.3058845568169226E-6,1412171.3297665732,1289904.7976558823,1546119.2630492714,9.5671675353763297E-7,8.7403194483734475E-7,1.0473013072015249E-6,1132717.4321840692,1034821.6612097429,1239966.2105108809]
[39,0.04,2.4975614306129404E-12,2.279779957467914E-12,2.7361498466860201E-12,258.61580583436694,236.06511679711093,283.32099815884226,9.3870395259779432E-13,8.5687079702358971E-13,4.7496825831485922E-14,97.200283510706711,88.726679132696091,4.9181692736061215,7.5166508037408889E-13,6.8614330824313261E-13,8.234468329964318E-13,77.832908570658105,71.048304319629011,85.265717057804991,7.1713364270953657E-7,6.5460127844540119E-7,7.8564037805129524E-7,74257270.562809139,67782211.500526682,81350959.770342514,2.6953338432484063E-7,2.4603634107616125E-7,2.9527534598091681E-7,27909461.017471738,25476405.037346773,30574972.294129185,2.1582825174151424E-7,1.9701475368332061E-7,2.3643920012787799E-7,22348438.18526461,20400350.782389775,24482646.761924844,1.2580392495844122E-13,1.1485991639599156E-13,1.3779352917360903E-13,13.026659937757341,11.893437123397357,14.268151385268917,4.7496825831485922E-14,4.3384525816415356E-14,5.2002016896841602E-14,4.9181692736061215,4.4923516063429183,5.3846697582483785,3.8097702069640325E-14,3.4805085737898768E-14,4.1704896492480086E-14,3.9449151481970421,3.6039735339089938,4.3184304824064546,3.612252570318689E-8,3.298013383644998E-8,3.9565143145977354E-8,3740390.9185167346,3415004.6457698471,4096864.7466412378,1.3637931507180043E-8,1.2457152266447509E-8,1.4931522944091406E-8,1412171.3297669291,1289904.7976562076,1546119.2630496612,1.0939127874567946E-8,9.9937073074961466E-9,1.1974874361002814E-8,1132717.4321843549,1034821.6612100038,1239966.2105111934]
[44,0.04,6.6147727144910687E-16,6.0379801164696253E-16,7.2466723447822571E-16,258.61580583436756,236.06511679711153,283.32099815884294,2.4861503771320429E-16,2.2694158784334042E-16,1.2579498693569381E-17,97.200283510706967,88.726679132696319,4.9181692736061331,1.9907793270470349E-16,1.8172454050443296E-16,2.1808927604243644E-16,77.83290857065829,71.048304319629182,85.26571705780519,1.8993230734166393E-10,1.7337065757253273E-10,2.0807626480926123E-10,74257270.562809318,67782211.500526845,81350959.770342708,7.1385714658431379E-11,6.5162540379413275E-11,7.8203453893710137E-11,27909461.017471809,25476405.03734684,30574972.294129264,5.7161950578557308E-11,5.2179209730059789E-11,6.2620744798183101E-11,22348438.185264662,20400350.782389823,24482646.761924908,3.3319075158313634E-17,3.0420562699771925E-17,3.6494512841164768E-17,13.026659937757374,11.893437123397387,14.268151385268952,1.2579498693569381E-17,1.1490359119260123E-17,1.3772695167834687E-17,4.9181692736061331,4.492351606342929,5.3846697582483909,1.009014781563231E-17,9.2181008499988536E-18,1.104551055272459E-17,3.9449151481970524,3.6039735339090027,4.3184304824064652,9.5670238365789768E-12,8.7347637078169508E-12,1.0478798483956228E-11,3740390.9185167439,3415004.6457698559,4096864.7466412485,3.6119959297118555E-12,3.2992674335195431E-12,3.9546026514404422E-12,1412171.3297669324,1289904.7976562106,1546119.2630496651,2.8972198120172956E-12,2.6468258839988591E-12,3.1715364920245604E-12,1132717.4321843577,1034821.6612100065,1239966.2105111964]
[50,0.04,9.2472633542112452E-21,8.4409237738687086E-21,1.0130640991953847E-20,258.61580583436756,236.06511679711153,283.32099815884294,3.4755672292635118E-21,3.1725785894545233E-21,1.7585779935953901E-22,97.200283510706967,88.726679132696319,4.9181692736061331,2.7830526477491759E-21,2.5404571804653632E-21,3.0488257984671318E-21,77.83290857065829,71.048304319629182,85.26571705780519,2.6551994169258279E-15,2.4236722827283659E-15,2.9088467608820582E-15,74257270.562809318,67782211.500526845,81350959.770342708,9.9795190502759695E-16,9.1095370578310228E-16,1.0932619525683792E-15,27909461.017471809,25476405.03734684,30574972.294129264,7.9910774512680495E-16,7.2945045100556984E-16,8.7542012942799332E-16,22348438.185264662,20400350.782389823,24482646.761924908,4.6579115565483106E-22,4.2527077922393853E-22,5.1018286763895186E-22,13.026659937757374,11.893437123397387,14.268151385268952,1.7585779935953901E-22,1.6063193914053661E-22,1.9253834532399173E-22,4.9181692736061331,4.492351606342929,5.3846697582483909,1.4105738497962913E-22,1.2886641743393043E-22,1.5441308321751195E-22,3.9449151481970524,3.6039735339090027,4.3184304824064652,1.3374426114302087E-16,1.2210950221470241E-16,1.4649061033430861E-16,3740390.9185167439,3415004.6457698559,4096864.7466412485,5.0494671605590379E-17,4.6122816535919618E-17,5.5284215735816728E-17,1412171.3297669324,1289904.7976562106,1546119.2630496651,4.0502305601627336E-17,3.7001869993901334E-17,4.4337174450443465E-17,1132717.4321843577,1034821.6612100065,1239966.2105111964]

{"sheet":"Crawford NPV 5%","index":120,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU21","v":46.396742803033241},{"$f":"'WTP Values '!CV21","v":42.351056129254097},{"$f":"'WTP Values '!CW21","v":50.828956257582391},{"$f":"C3","v":46.396742803033241},{"$f":"D3","v":42.351056129254097},{"$f":"E3","v":50.828956257582391},{"$f":"'WTP Values '!CC21","v":17.438131980674463},{"$f":"'WTP Values '!CD21","v":15.917932387023139},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"I3","v":17.438131980674463},{"$f":"J3","v":15.917932387023139},{"$f":"K3","v":0.88233986361772698},{"$f":"'WTP Values '!CI21","v":13.963544992596663},{"$f":"'WTP Values '!CJ21","v":12.74635899176511},{"$f":"'WTP Values '!CK21","v":15.297021508348461},{"$f":"O3","v":13.963544992596663},{"$f":"P3","v":12.74635899176511},{"$f":"Q3","v":15.297021508348461},{"$f":"'WTP Values '!BH21","v":13322060.778313292},{"$f":"'WTP Values '!BI21","v":12160408.461750796},{"$f":"'WTP Values '!BJ21","v":14594697.895850377},{"$f":"U3","v":13322060.778313292},{"$f":"V3","v":12160408.461750796},{"$f":"W3","v":14594697.895850377},{"$f":"'WTP Values '!AV21","v":5007072.4812088814},{"$f":"'WTP Values '!AW21","v":4570572.1978211841},{"$f":"'WTP Values '!AX21","v":5485276.2040736265},{"$f":"AA3","v":5007072.4812088814},{"$f":"AB3","v":4570572.1978211841},{"$f":"AC3","v":5485276.2040736265},{"$f":"'WTP Values '!BB21","v":4009402.0362981921},{"$f":"'WTP Values '!BC21","v":3659907.1170011861},{"$f":"'WTP Values '!BD21","v":4392287.8622432305},{"$f":"AG3","v":4009402.0362981921},{"$f":"AH3","v":3659907.1170011861},{"$f":"AI3","v":4392287.8622432305},{"$f":"'WTP Values '!CX21","v":2.3370365502787358},{"$f":"'WTP Values '!CY21","v":2.1337317008834771},{"$f":"'WTP Values '!CZ21","v":2.5597652392562806},{"$f":"AM3","v":2.3370365502787358},{"$f":"AN3","v":2.1337317008834771},{"$f":"AO3","v":2.5597652392562806},{"$f":"'WTP Values '!CF21","v":0.88233986361772698},{"$f":"'WTP Values '!CG21","v":0.80594641687823576},{"$f":"'WTP Values '!CH21","v":0.96603197568182619},{"$f":"AS3","v":0.88233986361772698},{"$f":"AT3","v":0.80594641687823576},{"$f":"AU3","v":0.96603197568182619},{"$f":"'WTP Values '!CL21","v":0.7077340571670705},{"$f":"'WTP Values '!CM21","v":0.6465677245914635},{"$f":"'WTP Values '!CN21","v":0.77474424951935972},{"$f":"AY3","v":0.7077340571670705},{"$f":"AZ3","v":0.6465677245914635},{"$f":"BA3","v":0.77474424951935972},{"$f":"'WTP Values '!BK21","v":671041.56634714268},{"$f":"'WTP Values '!BL21","v":612665.92623663915},{"$f":"'WTP Values '!BM21","v":734994.44218218746},{"$f":"BE3","v":671041.56634714268},{"$f":"BF3","v":612665.92623663915},{"$f":"BG3","v":734994.44218218746},{"$f":"'WTP Values '!AY21","v":253349.36420311709},{"$f":"'WTP Values '!AZ21","v":231414.24378208167},{"$f":"'WTP Values '!BA21","v":277380.176200343},{"$f":"BK3","v":253349.36420311709},{"$f":"BL3","v":231414.24378208167},{"$f":"BM3","v":277380.176200343},{"$f":"'WTP Values '!BE21","v":203214.18174737837},{"$f":"'WTP Values '!BF21","v":185651.27644564051},{"$f":"'WTP Values '!BG21","v":222455.05516544296},{"$f":"BQ3","v":203214.18174737837},{"$f":"BR3","v":185651.27644564051},{"$f":"BS3","v":222455.05516544296}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":42.083213426787516},{"$f":"D3/(1+B4)^A4","v":38.413656353064937},{"$f":"E3/(1+B4)^A4","v":46.103361684881989},{"$f":"F3+C4","v":88.479956229820758},{"$f":"G3+D4","v":80.764712482319027},{"$f":"H3+E4","v":96.93231794246438},{"$f":"I3/(1+B4)^A4","v":15.816899755713798},{"$f":"J3/(1+B4)^A4","v":14.438033911132099},{"$f":"K3/(1+B4)^A4","v":0.80030826631993379},{"$f":"L3+I4","v":33.255031736388261},{"$f":"M3+J4","v":30.355966298155238},{"$f":"N3+K4","v":1.6826481299376608},{"$f":"O3/(1+B4)^A4","v":12.665346932060466},{"$f":"P3/(1+B4)^A4","v":11.561323348539782},{"$f":"Q3/(1+B4)^A4","v":13.874849440678876},{"$f":"R3+O4","v":26.628891924657129},{"$f":"S3+P4","v":24.307682340304893},{"$f":"T3+Q4","v":29.171870949027337},{"$f":"U3/(1+B4)^A4","v":12083501.839739947},{"$f":"V3/(1+B4)^A4","v":11029848.944898682},{"$f":"W3/(1+B4)^A4","v":13237821.220725965},{"$f":"X3+U4","v":25405562.618053239},{"$f":"Y3+V4","v":23190257.406649478},{"$f":"Z3+W4","v":27832519.116576344},{"$f":"AA3/(1+B4)^A4","v":4541562.3412325457},{"$f":"AB3/(1+B4)^A4","v":4145643.7168446113},{"$f":"AC3/(1+B4)^A4","v":4975307.2145792525},{"$f":"AD3+AA4","v":9548634.822441427},{"$f":"AE3+AB4","v":8716215.9146657959},{"$f":"AF3+AC4","v":10460583.418652879},{"$f":"AG3/(1+B4)^A4","v":3636645.8379121921},{"$f":"AH3/(1+B4)^A4","v":3319643.6435384909},{"$f":"AI3/(1+B4)^A4","v":3983934.5689281002},{"$f":"AJ3+AG4","v":7646047.8742103837},{"$f":"AK3+AH4","v":6979550.760539677},{"$f":"AL3+AI4","v":8376222.4311713306},{"$f":"AM3/(1+B4)^A4","v":2.1197610433367218},{"$f":"AN3/(1+B4)^A4","v":1.9353575518217478},{"$f":"AO3/(1+B4)^A4","v":2.3217825299376695},{"$f":"AP3+AM4","v":4.4567975936154571},{"$f":"AQ3+AN4","v":4.0690892527052247},{"$f":"AR3+AO4","v":4.8815477691939506},{"$f":"AS3/(1+B4)^A4","v":0.80030826631993379},{"$f":"AT3/(1+B4)^A4","v":0.73101715816620016},{"$f":"AU3/(1+B4)^A4","v":0.87621947907648634},{"$f":"AV3+AS4","v":1.6826481299376608},{"$f":"AW3+AT4","v":1.5369635750444359},{"$f":"AX3+AU4","v":1.8422514547583124},{"$f":"AY3/(1+B4)^A4","v":0.64193565275924758},{"$f":"AZ3/(1+B4)^A4","v":0.58645598602400317},{"$f":"BA3/(1+B4)^A4","v":0.70271587257991808},{"$f":"BB3+AY4","v":1.3496697099263182},{"$f":"BC3+AZ4","v":1.2330237106154667},{"$f":"BD3+BA4","v":1.4774601220992778},{"$f":"BE3/(1+B4)^A4","v":608654.48194752168},{"$f":"BF3/(1+B4)^A4","v":555706.0555434369},{"$f":"BG3/(1+B4)^A4","v":666661.62556207483},{"$f":"BH3+BE4","v":1279696.0482946644},{"$f":"BI3+BF4","v":1168371.9817800759},{"$f":"BJ3+BG4","v":1401656.0677442623},{"$f":"BK3/(1+B4)^A4","v":229795.34168083183},{"$f":"BL3/(1+B4)^A4","v":209899.54084542554},{"$f":"BM3/(1+B4)^A4","v":251591.99655359908},{"$f":"BN3+BK4","v":483144.70588394895},{"$f":"BO3+BL4","v":441313.78462750721},{"$f":"BP3+BM4","v":528972.17275394208},{"$f":"BQ3/(1+B4)^A4","v":184321.25328560395},{"$f":"BR3/(1+B4)^A4","v":168391.18044956055},{"$f":"BS3/(1+B4)^A4","v":201773.29266706842},{"$f":"BT3+BQ4","v":387535.43503298232},{"$f":"BU3+BR4","v":354042.45689520106},{"$f":"BV3+BS4","v":424228.34783251141}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":36.353062025083695},{"$f":"D4/(1+B5)^A5","v":33.18316065484499},{"$f":"E4/(1+B5)^A5","v":39.82581724209652},{"$f":"F4+C5","v":124.83301825490446},113.94787313716401,136.7581351845609,{"$f":"I4/(1+B5)^A5","v":13.663232701188896},{"$f":"J4/(1+B5)^A5","v":12.472116541308365},{"$f":"K4/(1+B5)^A5","v":0.6913363708627005},{"$f":"L4+I5","v":46.918264437577157},42.828082839463605,2.3739845008003613,{"$f":"O4/(1+B5)^A5","v":10.94080287835911},{"$f":"P4/(1+B5)^A5","v":9.9871057972484873},{"$f":"Q4/(1+B5)^A5","v":11.985616620821833},{"$f":"R4+O5","v":37.56969480301624},34.294788137553383,41.157487569849167,{"$f":"U4/(1+B5)^A5","v":10438183.211091628},{"$f":"V4/(1+B5)^A5","v":9527998.2247262113},{"$f":"W4/(1+B5)^A5","v":11435327.693100929},{"$f":"X4+U5","v":35843745.829144865},32718255.631375689,39267846.809677273,{"$f":"AA4/(1+B5)^A5","v":3923172.3064313098},{"$f":"AB4/(1+B5)^A5","v":3581162.9127261513},{"$f":"AC4/(1+B5)^A5","v":4297857.4361984683},{"$f":"AD4+AA5","v":13471807.128872737},12297378.827391947,14758440.854851346,{"$f":"AG4/(1+B5)^A5","v":3141471.4073315552},{"$f":"AH4/(1+B5)^A5","v":2867632.9930145689},{"$f":"AI4/(1+B5)^A5","v":3441472.4707293808},{"$f":"AJ4+AG5","v":10787519.28154194},9847183.7535542455,11817694.901900712,{"$f":"AM4/(1+B5)^A5","v":1.8311292891365698},{"$f":"AN4/(1+B5)^A5","v":1.6718346198654552},{"$f":"AO4/(1+B5)^A5","v":2.0056430449736911},{"$f":"AP4+AM5","v":6.2879268827520267},5.7409238725706802,6.8871908141676421,{"$f":"AS4/(1+B5)^A5","v":0.6913363708627005},{"$f":"AT4/(1+B5)^A5","v":0.63148010639559449},{"$f":"AU4/(1+B5)^A5","v":0.75691133059193283},{"$f":"AV4+AS5","v":2.3739845008003613},2.1684436814400305,2.599162785350245,{"$f":"AY4/(1+B5)^A5","v":0.55452815269128386},{"$f":"AZ4/(1+B5)^A5","v":0.50660273061138372},{"$f":"BA4/(1+B5)^A5","v":0.60703239181938706},{"$f":"BB4+AY5","v":1.9041978626176022},1.7396264412268505,2.084492513918665,{"$f":"BE4/(1+B5)^A5","v":525778.62602096668},{"$f":"BF4/(1+B5)^A5","v":480039.78451004153},{"$f":"BG4/(1+B5)^A5","v":575887.37765863282},{"$f":"BH4+BE5","v":1805474.6743156309},1648411.7662901175,1977543.4454028951,{"$f":"BK4/(1+B5)^A5","v":198505.85611128976},{"$f":"BL4/(1+B5)^A5","v":181319.11529677184},{"$f":"BM4/(1+B5)^A5","v":217334.62611260041},{"$f":"BN4+BK5","v":681650.56199523876},622632.89992427907,746306.79886654252,{"$f":"BQ4/(1+B5)^A5","v":159223.62879654803},{"$f":"BR4/(1+B5)^A5","v":145462.6329334288},{"$f":"BS4/(1+B5)^A5","v":174299.35658530905},{"$f":"BT4+BQ5","v":546759.06382953038},499505.08982862986,598527.70441782044]
[4,0.05,29.90775409429914,27.299868392157581,32.764798405682008,154.74077234920361,141.24774152932159,169.5229335902429,11.240775356925475,10.260841144427159,0.568764143222382,58.159039794502633,53.088923983890766,2.9427486440227435,9.0010256042361849,8.2164166554046822,9.860596455856836,46.570720407252423,42.511204792958068,51.018084025706003,8587519.1600961555,7838707.7192949122,9407872.3931702767,44431264.989241019,40556963.350670598,48675719.202847548,3227603.5655360143,2946231.5909327092,3535857.949063173,16699410.694408752,15243610.418324657,18294298.803914521,2584496.3012996069,2359208.7601479376,2831307.9185971944,13372015.582841547,12206392.513702184,14649002.820497908,1.5064745978365557,1.3754224792060552,1.6500474966489815,7.7944014805885828,7.1163463517767358,8.5372383108166243,0.568764143222382,0.51952024631349647,0.62271282487599944,2.9427486440227435,2.6879639277535272,3.2218756102262445,0.45621168356088981,0.4167833202103105,0.49940705102864513,2.360409546178492,2.1564097614371609,2.58389956494731,432559.37682012469,394929.91871497291,473783.9708011644,2238034.0511357556,2043341.6850050904,2451327.4162040595,163311.2590834393,149171.68488172878,178801.73476080474,844961.82107867813,771804.5848060078,925108.53362734732,130993.67345626403,119672.46810407499,143396.51201736648,677752.73728579446,619177.5579327048,741924.21643518691]
[5,0.05,23.433507913187562,21.390161226400682,25.6720768899159,178.17428026239116,162.63790275572228,195.1950104801588,8.8074416235449409,8.0396375266348468,0.44564158876375048,66.966481418047579,61.128561510525614,3.3883902327864939,7.0525390859716222,6.4377774441168274,7.7260353401499797,53.623259493224047,48.948982237074894,58.74411936585598,6728545.9669845812,6141832.60936586,7371314.1908451533,51159810.956225604,46698795.960036457,56047033.393692702,2528911.8485843628,2308449.5439717746,2770437.2240064954,19228322.542993113,17552059.96229643,21064736.027921017,2025020.4792091923,1848501.7957375196,2218403.8395502511,15397036.062050739,14054894.309439704,16867406.660048157,1.18036226652499,1.0776795024068642,1.2928553895402539,8.9747637471135722,8.1940258541836002,9.830093700356878,0.44564158876375048,0.40705770699676341,0.48791179248583666,3.3883902327864939,3.0950216347502906,3.709787402712081,0.3574537915185857,0.32656063713238076,0.3912984921997924,2.7178633376970778,2.4829703985695417,2.9751980571471024,338921.59028985788,309437.92523444281,371222.13837604062,2576955.6414256133,2352779.6102395332,2822549.5545800999,127958.64477078449,116879.91840102193,140095.83779504354,972920.46584946266,888684.50320702977,1065204.3714223909,102636.97079480768,93766.510165404805,112354.91934591546,780389.70808060211,712944.06809810956,854279.13578110235]
[9,0.05,5.4219852740101988,4.9492009309020499,5.9399396524857577,221.92127824749906,202.57026557306523,243.12109564577997,2.037843372041237,1.8601908190306642,0.10311141382309971,83.408711594876664,76.13741157179885,4.2203391564368316,1.6317985002578315,1.4895565200339824,1.7876303452288969,66.78933835460812,60.967389294170175,73.167519127878109,1556833.7990045559,1421081.5592264244,1705555.8707184726,63721041.137846351,58164716.460807517,69808219.650959104,585133.17140101967,534123.16583496833,641016.69655184099,23949438.218648124,21861604.13822512,26236744.935229078,468544.07195528602,427701.62933351944,513288.62048349675,19177458.828968711,17505782.014053859,21008848.421925593,0.27310920971819813,0.24935073373561495,0.29913758151279951,11.178330788235334,10.205898903453079,12.243669266199674,0.10311141382309971,9.4183973700614945E-2,0.11289178571447936,4.2203391564368316,3.8549399855913342,4.6206487334979949,8.2706746293933361E-2,7.5558767051121731E-2,9.0537646788072162E-2,3.385178293497292,3.0926122664268978,3.7056962144548518,78418.812855653363,71596.957658107538,85892.431262020196,3209673.6357800122,2930455.8310553241,3515568.0390394777,29606.744760525376,27043.377318733335,32415.017516322114,1211800.9013225655,1106882.5456738847,1326743.2053198421,23747.880440268422,21695.455891434944,25996.394582192632,971998.21036681673,887992.6927629679,1064029.6540753189]
[16,0.05,6.3963485064325282E-2,5.8386019848032239E-2,7.0073823893615272E-2,229.34836203380263,209.34972514947867,251.25767795928547,2.4040560330512755E-2,2.1944782520934427E-2,1.2164115254332383E-3,86.200167621152332,78.685517546501174,4.3615820907286791,1.925042465525402E-2,1.7572387493998705E-2,2.1088782264989992E-2,69.024590494054763,63.007797100468913,75.616231118409587,18366.061584046525,16764.584279576648,20120.544772779496,65853605.960916065,60111326.655072995,72144505.294294864,6902.8510735641667,6301.0829823089007,7562.112367293691,24750958.855558049,22593250.814559229,27114815.323308323,5527.4424835027148,5045.6217413567783,6055.2966027702469,19819274.677615225,18091651.520528775,21711955.752216715,3.2218857067863706E-3,2.9416055424437053E-3,3.5289439679943215E-3,11.552438219531982,10.547461762450105,12.653430593324149,1.2164115254332383E-3,1.1110939795383064E-3,1.3317911584979946E-3,4.3615820907286791,3.9839540327807521,4.7752889084364885,9.7569644031478709E-4,8.9137130101031809E-4,1.0680780425293935E-3,3.498470732221175,3.1961133394321024,3.8297154905183644,925.11143268834849,844.63359828130649,1013.278156711659,3317092.425036632,3028529.9822191284,3633224.2574453461,349.27254143803725,319.03234217682217,382.40190335884182,1252356.4843541456,1143926.8051213657,1371145.5854189235,280.15516809528572,255.94259274871578,306.68102411767211,1004528.2687980786,917711.3217419365,1099639.7472323866]
[19,0.05,4.5889145265615577E-3,4.1887719901331621E-3,5.0272868664636688E-3,{"$f":"F20+C21","v":229.39245396345024},209.38997236673012,251.30598192693435,1.7247352363059239E-3,1.574378431557909E-3,8.7268673896112895E-5,{"$f":"L20+I21","v":86.216739493271504},78.700644736742177,4.3624205993144454,1.3810778642554531E-3,1.2606909107045216E-3,1.5129666431712456E-3,{"$f":"R20+O21","v":69.03786038341012},63.019910268979771,75.630768242255286,1317.6312502984831,1202.7369092685994,1443.5026499460798,{"$f":"X20+U21","v":65866266.232545316},60122882.980840474,72158374.983285412,495.22932551773687,452.05684464360337,542.52652523336803,{"$f":"AD20+AA21","v":24755717.195782907},22597594.33816931,27120028.111919679,396.55376941657676,361.98663786318161,434.42346074712509,{"$f":"AJ20+AG21","v":19823084.907856256},18095129.6174246,21716129.847976767,2.3114685054956654E-4,2.1103878863946797E-4,2.5317604601852615E-4,{"$f":"AP20+AM21","v":11.55465916102342},10.549489498501355,12.655863199193119,8.7268673896112895E-5,7.9712906480171767E-5,9.5546322834530494E-5,{"$f":"AV20+AS21","v":4.3624205993144454},3.9847199428547331,4.7762069516295202,6.9999118465359028E-5,6.3949403439364822E-5,7.6626826070148057E-5,{"$f":"BB20+AY21","v":3.4991433087507455},3.1967277881391194,3.830451748429609,66.370012326290038,60.596313425967509,72.695333096773936,{"$f":"BH20+BE21","v":3317730.1318183262},3029112.2132397802,3633922.7401680164,25.05776283956753,22.888248631010082,27.434553441599419,{"$f":"BN20+BK21","v":1252597.2482885912},1144146.7235884792,1371409.186406316,20.09909433907286,18.362018277291625,22.00213145326693,{"$f":"BT20+BQ21","v":1004721.3880746418},917887.75057132193,1099851.15156919]
[25,0.05,6.3263700865224552E-6,5.7747255182583726E-6,6.9307190326322855E-6,229.39511333381574,209.39239984626448,251.30889534308847,2.3777547703231697E-6,2.1704698478524792E-6,1.2031035331584869E-7,86.217739012820019,78.701557121429374,4.3624711733061501,1.9039817885060388E-6,1.7380139071380561E-6,2.0858063182180875E-6,69.038660746442233,63.020640865295874,75.631645037547841,1.81651300731493,1.658117352308734,1.9900418566473974,65867029.826959513,60123579.991620578,72159211.522764966,0.68273313281161507,0.62321468024899296,0.74793800593036786,24756004.191364277,22597856.314409927,27120342.517201222,0.54669702170603307,0.49904207721523985,0.59890494169074759,19823314.718923036,18095339.396127578,21716381.605308674,3.1866370847538112E-7,2.9094232891390404E-7,3.4903360149437526E-7,11.554793115378173,10.549611799820594,12.656009919919804,1.2031035331584869E-7,1.0989382001930295E-7,1.3172208703362138E-7,4.3624711733061501,3.9847661381237911,4.7762623226890613,9.6502196015842159E-8,8.8161936908616516E-8,1.0563928734549305E-7,3.4991838746798294,3.1967648481338986,3.8304961552515868,9.1499037123662003E-2,8.3539299412234813E-2,0.10021925186691469,3317768.5946057495,3029147.3300499208,3633964.8686089427,3.454513705710606E-2,3.155420102814771E-2,3.7821828501147611E-2,1252611.7697776135,1144159.9877993888,1371425.0852943843,2.7709016687259849E-2,2.5314248606124704E-2,3.0332582021304188E-2,1004733.0359132645,917898.39173863374,1099863.902256967]
[36,0.05,3.7636013122077428E-13,3.43542414384796E-13,4.1231326794061196E-13,229.39511574944979,209.39240205126094,251.30889798948451,1.4145427553726372E-13,1.2912275215905422E-13,7.157346115054826E-15,86.217739920731717,78.701557950192282,4.3624712192449397,1.1326919322830764E-13,1.0339564919661102E-13,1.2408606023508727E-13,69.038661473450489,63.020641528931662,75.6316458339832,1.0806561494936087E-7,9.8642547900227572E-8,1.1838896619377997E-7,65867030.520569049,60123580.624748997,72159212.28263402,4.0616266190490083E-8,3.7075472289695834E-8,4.4495349182408033E-8,24756004.452056173,22597856.552375555,27120342.802790668,3.2523383869942177E-8,2.9688358268123091E-8,3.5629269132341001E-8,19823314.927671481,18095339.586679671,21716381.833991971,1.8957524377619621E-14,1.7308360337784982E-14,2.0764250314526122E-14,11.554793237055357,10.549611910912766,12.656010053193299,7.157346115054826E-15,6.5376593460645969E-15,7.836238045298875E-15,4.3624712192449397,3.9847661800851761,4.7762623729852596,5.7409823736030851E-15,5.2448145919082049E-15,6.2845542552306913E-15,3.4991839115278145,3.1967648817972747,3.8304961955884398,5.443340991352815E-9,4.969810690629861E-9,5.9621125965795902E-9,3317768.6295433496,3029147.3619482089,3633964.906876232,2.0551140919735257E-9,1.8771812393366236E-9,2.250046731857601E-9,1252611.7829681805,1144159.9998479099,1371425.0997361094,1.6484285638983584E-9,1.505962154735947E-9,1.8045062798528433E-9,1004733.0464935565,917898.40140451782,1099863.9138390305]
[39,0.05,1.4455180442986498E-15,1.3194722760999388E-15,1.5836062836376234E-15,229.39511574944984,209.392402051261,251.30889798948456,5.4329534605343778E-16,4.9593262593993031E-16,2.7489821849736645E-17,86.217739920731745,78.701557950192296,4.3624712192449406,4.3504252733566756E-16,3.9712037545230968E-16,4.7658777919420346E-16,69.038661473450503,63.020641528931677,75.631645833983214,4.1505670611507262E-10,3.7886473910736649E-10,4.5470647043266206E-10,65867030.520569064,60123580.624749012,72159212.282634035,1.5599831331749162E-10,1.4239888805919216E-10,1.7089703397092908E-10,24756004.452056181,22597856.552375562,27120342.802790675,1.2491529879416208E-10,1.1402657726516948E-10,1.3684433382706021E-10,19823314.927671485,18095339.586679675,21716381.833991978,7.2811760040028612E-17,6.647767685789944E-17,7.9751004466449335E-17,11.55479323705536,10.54961191091277,12.656010053193302,2.7489821849736645E-17,2.5109738700432388E-17,3.0097299246753623E-17,4.3624712192449406,3.984766180085177,4.7762623729852605,2.2049874374647053E-17,2.0144200999751613E-17,2.4137616667427671E-17,3.4991839115278154,3.1967648817972756,3.8304961955884407,2.0906698057386249E-11,1.9087970361663164E-11,2.2899187840490264E-11,3317768.6295433505,3029147.3619482098,3633964.9068762329,7.893249727074678E-12,7.2098480385751661E-12,8.6419439297821093E-12,1252611.7829681807,1144159.9998479101,1371425.0997361098,6.3312583777759609E-12,5.7840756448900058E-12,6.9307192026867203E-12,1004733.0464935567,917898.40140451805,1099863.9138390308]
[44,0.05,5.1318117007108364E-20,4.6843298096210073E-20,5.6220462191696697E-20,229.39511574944984,209.392402051261,251.30889798948456,1.9287821586284841E-20,1.7606372072633712E-20,9.7593101639476135E-22,86.217739920731745,78.701557950192296,4.3624712192449406,1.5444679787246829E-20,1.4098384986440164E-20,1.6919600217590245E-20,69.038661473450503,63.020641528931677,75.631645833983214,1.4735152351095547E-14,1.3450281778262252E-14,1.6142780054243012E-14,65867030.520569064,60123580.624749012,72159212.282634035,5.5381803965116116E-15,5.0553798535592408E-15,6.0671079272089459E-15,24756004.452056181,22597856.552375562,27120342.802790675,4.434685505850588E-15,4.0481191204037849E-15,4.8581846230111645E-15,19823314.927671485,18095339.586679675,21716381.833991978,2.5849296284922036E-21,2.36005991956306E-21,2.8312834936829789E-21,11.55479323705536,10.54961191091277,12.656010053193302,9.7593101639476135E-22,8.9143439871199522E-22,1.0685004801114398E-21,4.3624712192449406,3.984766180085177,4.7762623729852605,7.8280450224279137E-22,7.1515016225309952E-22,8.5692256924595157E-22,3.4991839115278154,3.1967648817972756,3.8304961955884407,7.4221998222221334E-16,6.776523477597393E-16,8.1295643842080129E-16,3317768.6295433505,3029147.3619482098,3633964.9068762329,2.8022252275437943E-16,2.5596071021485528E-16,3.068023201139658E-16,1252611.7829681807,1144159.9998479101,1371425.0997361098,2.2476942402374776E-16,2.0534359421742732E-16,2.4605120661738811E-16,1004733.0464935567,917898.40140451805,1099863.9138390308]
[50,0.05,4.6915945994145964E-26,4.2824986025209303E-26,5.1397758175464875E-26,229.39511574944984,209.392402051261,251.30889798948456,1.7633273562268826E-26,1.6096062160622651E-26,8.9221369624388992E-28,86.217739920731745,78.701557950192296,4.3624712192449406,1.411980417549189E-26,1.2888997243154599E-26,1.546820297286143E-26,69.038661473450503,63.020641528931677,75.631645833983214,1.3471141426014398E-20,1.2296489628167558E-20,1.475802000130551E-20,65867030.520569064,60123580.624749012,72159212.282634035,5.0631041733777215E-21,4.6217192294219587E-21,5.5466592395461819E-21,24756004.452056181,22597856.552375562,27120342.802790675,4.0542692878752502E-21,3.7008633423636038E-21,4.4414398012929974E-21,19823314.927671485,18095339.586679675,21716381.833991978,2.3631891799967951E-27,2.1576092457529549E-27,2.5884103164842961E-27,11.55479323705536,10.54961191091277,12.656010053193302,8.9221369624388992E-28,8.1496536791291204E-28,9.7684236568312872E-28,4.3624712192449406,3.984766180085177,4.7762623729852605,7.1565396185736858E-28,6.5380314685598593E-28,7.8341403240378194E-28,3.4991839115278154,3.1967648817972756,3.8304961955884407,6.7855086337033665E-22,6.195219701045997E-22,7.4321940446997463E-22,3317768.6295433505,3029147.3619482098,3633964.9068762329,2.5618447267008551E-22,2.3400388707559182E-22,2.8048420169726244E-22,1252611.7829681807,1144159.9998479101,1371425.0997361098,2.0548825197878474E-22,1.8772880881841782E-22,2.2494444057362511E-22,1004733.0464935567,917898.40140451805,1099863.9138390308]

{"sheet":"Cumberland","index":121,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Cumberland"]
[null,"Number of households",{"$f":"'WTP Values '!C22","v":96501},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA22","v":0.28465082278491538}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU22","v":0.13995149743343752}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV22","v":261.26499474600001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW22","v":458.67185441500004}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!X3:X52), \"NULL\")))))","v":499562765.04422665},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!Y3:Y52), \"NULL\")))))","v":455998765.92962784},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!Z3:Z52), \"NULL\")))))","v":547288888.83456171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AD3:AD52), \"NULL\")))))","v":187730464.13874161},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AE3:AE52), \"NULL\")))))","v":171361107.62980565},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AF3:AF52), \"NULL\")))))","v":205663756.55889967},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":150316460.49955845},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AK3:AK52), \"NULL\")))))","v":137209923.91810757},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!AL3:AL52), \"NULL\")))))","v":164675201.66341212}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BH3:BH52), \"NULL\")))))","v":25127357.916782737},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BI3:BI52), \"NULL\")))))","v":22938169.036573328},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":27525702.917719215},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BN3:BN52), \"NULL\")))))","v":9459357.7763143294},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BO3:BO52), \"NULL\")))))","v":8636760.8161207177},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BP3:BP52), \"NULL\")))))","v":10360546.031517411},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BT3:BT52), \"NULL\")))))","v":7579219.9929223014},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BU3:BU52), \"NULL\")))))","v":6920587.0683670631},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!BV3:BV52), \"NULL\")))))","v":8300779.0124931112}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!F3:F52), \"NULL\")))))","v":4979.4234252853312},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!G3:G52), \"NULL\")))))","v":4545.1965115337871},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!H3:H52), \"NULL\")))))","v":5455.1365797247418},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!L3:L52), \"NULL\")))))","v":1871.215262989788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!M3:M52), \"NULL\")))))","v":1708.0526676946267},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!N3:N52), \"NULL\")))))","v":94.286746321785131},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!R3:R52), \"NULL\")))))","v":1498.2888177248644},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!S3:S52), \"NULL\")))))","v":1367.6485862171023},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Cumberland NPV 1%'!A3:A52,'Cumberland NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Cumberland NPV 2%'!A3:A52,'Cumberland NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Cumberland NPV 3%'!A3:A52,'Cumberland NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Cumberland NPV 4%'!A3:A52,'Cumberland NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Cumberland NPV 5%'!A3:A52,'Cumberland NPV 5%'!T3:T52), \"NULL\")))))","v":1641.4104775278568}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Cumberland NPV 1%","index":122,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU22","v":946.44064332880112},{"$f":"'WTP Values '!CV22","v":863.90699143753966},{"$f":"'WTP Values '!CW22","v":1036.8595985920419},{"$f":"C3","v":946.44064332880112},{"$f":"D3","v":863.90699143753966},{"$f":"E3","v":1036.8595985920419},{"$f":"'WTP Values '!CC22","v":355.66249865751161},{"$f":"'WTP Values '!CD22","v":324.65013066442413},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"I3","v":355.66249865751161},{"$f":"J3","v":324.65013066442413},{"$f":"K3","v":17.921112792502946},{"$f":"'WTP Values '!CI22","v":284.78024691354955},{"$f":"'WTP Values '!CJ22","v":259.94941527047735},{"$f":"'WTP Values '!CK22","v":311.98342772568702},{"$f":"O3","v":284.78024691354955},{"$f":"P3","v":259.94941527047735},{"$f":"Q3","v":311.98342772568702},{"$f":"'WTP Values '!BH22","v":94952058.571817413},{"$f":"'WTP Values '!BI22","v":86671834.974316537},{"$f":"'WTP Values '!BJ22","v":104023378.57130639},{"$f":"U3","v":94952058.571817413},{"$f":"V3","v":86671834.974316537},{"$f":"W3","v":104023378.57130639},{"$f":"'WTP Values '!AV22","v":35681990.880641729},{"$f":"'WTP Values '!AW22","v":32570661.921042737},{"$f":"'WTP Values '!AX22","v":39090577.651742712},{"$f":"AA3","v":35681990.880641729},{"$f":"AB3","v":32570661.921042737},{"$f":"AC3","v":39090577.651742712},{"$f":"'WTP Values '!BB22","v":28570698.9398995},{"$f":"'WTP Values '!BC22","v":26079535.233882669},{"$f":"'WTP Values '!BD22","v":31299869.581524689},{"$f":"AG3","v":28570698.9398995},{"$f":"AH3","v":26079535.233882669},{"$f":"AI3","v":31299869.581524689},{"$f":"'WTP Values '!CX22","v":47.60473449178604},{"$f":"'WTP Values '!CY22","v":43.457232962183006},{"$f":"'WTP Values '!CZ22","v":52.148490240695352},{"$f":"AM3","v":47.60473449178604},{"$f":"AN3","v":43.457232962183006},{"$f":"AO3","v":52.148490240695352},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"'WTP Values '!CG22","v":16.362671590150654},{"$f":"'WTP Values '!CH22","v":19.62844818996647},{"$f":"AS3","v":17.921112792502946},{"$f":"AT3","v":16.362671590150654},{"$f":"AU3","v":19.62844818996647},{"$f":"'WTP Values '!CL22","v":14.359120310731802},{"$f":"'WTP Values '!CM22","v":13.111315205044226},{"$f":"'WTP Values '!CN22","v":15.726141294815433},{"$f":"AY3","v":14.359120310731802},{"$f":"AZ3","v":13.111315205044226},{"$f":"BA3","v":15.726141294815433},{"$f":"'WTP Values '!BK22","v":4775965.1591690378},{"$f":"'WTP Values '!BL22","v":4359865.3108146228},{"$f":"'WTP Values '!BM22","v":5231819.3799778791},{"$f":"BE3","v":4775965.1591690378},{"$f":"BF3","v":4359865.3108146228},{"$f":"BG3","v":5231819.3799778791},{"$f":"'WTP Values '!AY22","v":1797943.2345180046},{"$f":"'WTP Values '!AZ22","v":1641591.9605426756},{"$f":"'WTP Values '!BA22","v":1969232.38170795},{"$f":"BK3","v":1797943.2345180046},{"$f":"BL3","v":1641591.9605426756},{"$f":"BM3","v":1969232.38170795},{"$f":"'WTP Values '!BE22","v":1440584.8294817081},{"$f":"'WTP Values '!BF22","v":1315398.2535283146},{"$f":"'WTP Values '!BG22","v":1577731.7889498449},{"$f":"BQ3","v":1440584.8294817081},{"$f":"BR3","v":1315398.2535283146},{"$f":"BS3","v":1577731.7889498449}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":927.79202365336846},{"$f":"D3/(1+B4)^A4","v":846.88461076123872},{"$f":"E3/(1+B4)^A4","v":1016.4293682894245},{"$f":"F3+C4","v":1874.2326669821696},{"$f":"G3+D4","v":1710.7916021987785},{"$f":"H3+E4","v":2053.2889668814664},{"$f":"I3/(1+B4)^A4","v":348.65454235615294},{"$f":"J3/(1+B4)^A4","v":318.25324052977561},{"$f":"K3/(1+B4)^A4","v":17.567996071466471},{"$f":"L3+I4","v":704.31704101366449},{"$f":"M3+J4","v":642.90337119419974},{"$f":"N3+K4","v":35.48910886396942},{"$f":"O3/(1+B4)^A4","v":279.16895099848011},{"$f":"P3/(1+B4)^A4","v":254.82738483528806},{"$f":"Q3/(1+B4)^A4","v":305.83612167992061},{"$f":"R3+O4","v":563.9491979120296},{"$f":"S3+P4","v":514.77680010576546},{"$f":"T3+Q4","v":617.81954940560763},{"$f":"U3/(1+B4)^A4","v":93081127.901007175},{"$f":"V3/(1+B4)^A4","v":84964057.420171097},{"$f":"W3/(1+B4)^A4","v":101973707.05941221},{"$f":"X3+U4","v":188033186.47282457},{"$f":"Y3+V4","v":171635892.39448762},{"$f":"Z3+W4","v":205997085.63071859},{"$f":"AA3/(1+B4)^A4","v":34978914.695266865},{"$f":"AB3/(1+B4)^A4","v":31928891.207766626},{"$f":"AC3/(1+B4)^A4","v":38320338.841037847},{"$f":"AD3+AA4","v":70660905.575908601},{"$f":"AE3+AB4","v":64499553.128809363},{"$f":"AF3+AC4","v":77410916.492780566},{"$f":"AG3/(1+B4)^A4","v":28007743.299577981},{"$f":"AH3/(1+B4)^A4","v":25565665.360143781},{"$f":"AI3/(1+B4)^A4","v":30683138.497720506},{"$f":"AJ3+AG4","v":56578442.239477485},{"$f":"AK3+AH4","v":51645200.594026446},{"$f":"AL3+AI4","v":61983008.079245195},{"$f":"AM3/(1+B4)^A4","v":46.666733155363239},{"$f":"AN3/(1+B4)^A4","v":42.600953790984221},{"$f":"AO3/(1+B4)^A4","v":51.120958965489024},{"$f":"AP3+AM4","v":94.271467647149279},{"$f":"AQ3+AN4","v":86.058186753167234},{"$f":"AR3+AO4","v":103.26944920618438},{"$f":"AS3/(1+B4)^A4","v":17.567996071466471},{"$f":"AT3/(1+B4)^A4","v":16.040262317567546},{"$f":"AU3/(1+B4)^A4","v":19.241690216612557},{"$f":"AV3+AS4","v":35.48910886396942},{"$f":"AW3+AT4","v":32.4029339077182},{"$f":"AX3+AU4","v":38.870138406579031},{"$f":"AY3/(1+B4)^A4","v":14.076188913569064},{"$f":"AZ3/(1+B4)^A4","v":12.852970498033748},{"$f":"BA3/(1+B4)^A4","v":15.416274183722608},{"$f":"BB3+AY4","v":28.435309224300866},{"$f":"BC3+AZ4","v":25.964285703077977},{"$f":"BD3+BA4","v":31.142415478538041},{"$f":"BE3/(1+B4)^A4","v":4681859.7776385043},{"$f":"BF3/(1+B4)^A4","v":4273958.7401378518},{"$f":"BG3/(1+B4)^A4","v":5128731.8694028808},{"$f":"BH3+BE4","v":9457824.936807543},{"$f":"BI3+BF4","v":8633824.0509524755},{"$f":"BJ3+BG4","v":10360551.24938076},{"$f":"BK3/(1+B4)^A4","v":1762516.649855901},{"$f":"BL3/(1+B4)^A4","v":1609246.1136581467},{"$f":"BM3/(1+B4)^A4","v":1930430.7241524851},{"$f":"BN3+BK4","v":3560459.8843739056},{"$f":"BO3+BL4","v":3250838.074200822},{"$f":"BP3+BM4","v":3899663.1058604354},{"$f":"BQ3/(1+B4)^A4","v":1412199.6171764613},{"$f":"BR3/(1+B4)^A4","v":1289479.7113305703},{"$f":"BS3/(1+B4)^A4","v":1546644.2397312468},{"$f":"BT3+BQ4","v":2852784.4466581694},{"$f":"BU3+BR4","v":2604877.9648588849},{"$f":"BV3+BS4","v":3124376.028681092}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":900.50579748381153},{"$f":"D4/(1+B5)^A5","v":821.97785963639637},{"$f":"E4/(1+B5)^A5","v":986.53633092603479},{"$f":"F4+C5","v":2774.738464465981},2532.7694618351748,3039.8252978075011,{"$f":"I4/(1+B5)^A5","v":338.40066384110366},{"$f":"J4/(1+B5)^A5","v":308.89345980424713},{"$f":"K4/(1+B5)^A5","v":17.05132390579692},{"$f":"L4+I5","v":1042.7177048547683},951.79683099844692,52.54043276976634,{"$f":"O4/(1+B5)^A5","v":270.95863344642015},{"$f":"P4/(1+B5)^A5","v":247.33294914329704},{"$f":"Q4/(1+B5)^A5","v":296.84152658293124},{"$f":"R4+O5","v":834.90783135844981},762.10974924906247,914.66107598853887,{"$f":"U4/(1+B5)^A5","v":90343625.698710561},{"$f":"V4/(1+B5)^A5","v":82465277.059976742},{"$f":"W4/(1+B5)^A5","v":98974675.419525191},{"$f":"X4+U5","v":278376812.17153513},254101169.45446438,304971761.05024379,{"$f":"AA4/(1+B5)^A5","v":33950189.988427527},{"$f":"AB4/(1+B5)^A5","v":30989867.240511879},{"$f":"AC4/(1+B5)^A5","v":37193343.344360389},{"$f":"AD4+AA5","v":104611095.56433612},95489420.369321242,114604259.83714095,{"$f":"AG4/(1+B5)^A5","v":27184039.712256886},{"$f":"AH4/(1+B5)^A5","v":24813782.92377061},{"$f":"AI4/(1+B5)^A5","v":29780751.933386952},{"$f":"AJ4+AG5","v":83762481.951734364},76458983.517797053,91763760.012632146,{"$f":"AM4/(1+B5)^A5","v":45.294271436563918},{"$f":"AN4/(1+B5)^A5","v":41.348066041850124},{"$f":"AO4/(1+B5)^A5","v":49.617499124517039},{"$f":"AP4+AM5","v":139.5657390837132},127.40625279501737,152.88694833070141,{"$f":"AS4/(1+B5)^A5","v":17.05132390579692},{"$f":"AT4/(1+B5)^A5","v":15.568520575606106},{"$f":"AU4/(1+B5)^A5","v":18.675794953719894},{"$f":"AV4+AS5","v":52.54043276976634},47.971454483324308,57.545933360298925,{"$f":"AY4/(1+B5)^A5","v":13.662210279878467},{"$f":"AZ4/(1+B5)^A5","v":12.474966536996227},{"$f":"BA4/(1+B5)^A5","v":14.962883840472454},{"$f":"BB4+AY5","v":42.097519504179331},38.439252240074204,46.105299319010498,{"$f":"BE4/(1+B5)^A5","v":4544166.9741546446},{"$f":"BF4/(1+B5)^A5","v":4148262.2458270467},{"$f":"BG4/(1+B5)^A5","v":4977896.6238049669},{"$f":"BH4+BE5","v":14001991.910962187},12782086.296779523,15338447.873185728,{"$f":"BK4/(1+B5)^A5","v":1710681.2959085754},{"$f":"BL4/(1+B5)^A5","v":1561918.4235074476},{"$f":"BM4/(1+B5)^A5","v":1873657.0421192306},{"$f":"BN4+BK5","v":5271141.180282481},4812756.4977082694,5773320.1479796655,{"$f":"BQ4/(1+B5)^A5","v":1370667.0353386644},{"$f":"BR4/(1+B5)^A5","v":1251556.3037700346},{"$f":"BS4/(1+B5)^A5","v":1501157.6614321901},{"$f":"BT4+BQ5","v":4223451.4819968343},3856434.2686289195,4625533.6901132818]
[4,0.01,865.36837147476638,789.90456671063214,948.04202313811459,3640.1068359407473,3322.6740285458068,3987.8673209456156,325.19638651123751,296.84054341117434,16.385987120880806,1367.9140913660058,1248.6373744096213,68.926419890647139,260.38592090993399,237.68210266967645,285.25887247247033,1095.2937522683837,999.79185191873898,1199.9199484610092,86818448.545773491,79247510.35696733,95112717.679730251,365195260.71730864,333348679.81143171,400084478.72997403,32625465.270336144,29780653.296263848,35742071.899531111,137236560.83467227,125270073.66558509,150346331.73667204,26123327.847119179,23845557.662006903,28618717.251903489,109885809.79885355,100304541.17980395,120382477.26453564,43.526904568207378,39.734678748595371,47.681441401054215,183.09264365192058,167.14093154361274,200.56838973175564,16.385987120880806,14.961042265833768,17.947071868116186,68.926419890647139,62.932496749158076,75.493005228415115,13.129115541154283,11.98819764013424,14.379037267473583,55.226635045333616,50.427449880208442,60.484336586484083,4366855.1442105668,3986398.4819999365,4783660.8123439448,18368847.055172753,16768484.778779458,20122108.685529672,1643931.1010425333,1500972.9046762444,1800547.5897783928,6915072.2813250143,6313729.402384514,7573867.7377580581,1317184.0797909903,1202721.007936568,1442583.0066061248,5540635.5617878251,5059155.2765654875,6068116.6967194062]
[5,0.01,823.36831259837106,751.56709170904264,902.02945542519956,4463.475148539118,4074.2411202548492,4889.8967763708151,309.41320349914469,282.43359174627398,15.590704503084186,1677.3272948651504,1531.0709661558953,84.517124393731322,247.74826928168687,226.14636524842157,271.41402924294488,1343.0420215500706,1225.9382171671605,1471.3339777039541,82604774.842555523,75401286.932914868,90496487.327291116,447800035.55986416,408749966.74434656,490580966.05726516,31042010.746930484,28335269.765907872,34007355.016377226,168278571.58160275,153605343.43149295,184353686.75304925,24855450.092635781,22688229.917247776,27229727.488505479,134741259.89148933,122992771.09705172,147612204.75304112,41.414356184382768,37.806183437365569,45.36725542873495,224.50699983630335,204.94711498097831,245.93564516049059,15.590704503084186,14.234918366775158,17.076023075524905,84.517124393731322,77.167415115933238,92.569028303940016,12.491902946032813,11.40635871083593,13.681160580819821,67.718537991366432,61.833808591044374,74.165497167303897,4154912.8324653753,3792921.3727505696,4551489.1240942907,22523759.887638129,20561406.151530027,24673597.809623964,1564144.0354315536,1428124.216826882,1713159.250577173,8479216.3167565688,7741853.6192113962,9287026.9883352313,1253255.4561829974,1144347.7708154488,1372568.2323103077,6793891.0179708228,6203503.0473809363,7440684.9290297143]
[9,0.01,610.87582089644434,557.60484959355597,669.23632549899469,7241.5699956378039,6610.0742738733079,7933.3991114799146,229.56074674194662,209.54395446949297,11.567100975285074,2721.306293222066,2484.0191108346535,137.12111118789369,183.81011882217925,167.78317115206161,201.36828850428549,2178.9597751700117,1988.9698305700349,2387.1014471741032,61286375.574337222,55941942.806172356,67141417.927349329,726513578.24120617,663158502.37512946,795921627.43284154,23030779.187341925,21022586.02100765,25230836.059973184,273016206.95098239,249210269.83363098,299096574.33917534,18440828.055640578,16832917.739629589,20202358.868820243,218605062.72203633,199544241.02669618,239486964.1605216,30.726259978592498,28.049273926245508,33.65900651968078,364.24156060493573,332.50748108781067,399.00752879400187,11.567100975285074,10.561212169139347,12.669092864393697,137.12111118789369,125.19689689038979,150.18457044855745,9.2680290824342375,8.4626389360699719,10.150366576836028,109.86697955005765,100.31955776777943,120.32656643648869,3082625.0518138753,2814055.2918082466,3376854.091224398,36542688.905673675,33358953.931618933,40030599.39542567,1160474.3066067051,1059558.0859106516,1271032.109822219,13756733.581465961,12560431.729490079,15067330.667096583,929818.94478392287,849017.83708658884,1018339.8277775786,11022451.276663473,10064602.140882235,12071813.763025314]
[16,0.01,247.00623809524694,225.46624294222727,270.60417437313413,9989.5793894397211,9118.445553757947,10943.941755721309,92.822361808090335,84.728617729797634,4.6771307683781638,3753.9794927756461,3426.6472778024563,189.15542168408064,74.32320026593986,67.842740708159724,81.422805934814861,3005.8249348647523,2743.7381724748288,3292.9515880612421,24781005.499439593,22619996.358694516,27148478.455536555,1002208785.0726132,914811913.88730514,1097955593.8562946,9312442.7794826627,8500434.4753122814,10202030.733556168,376619583.26487631,343779840.09909254,412596850.72028285,7456506.5592229906,6806351.7081608111,8168777.5062279962,301560660.23123401,275266694.74194717,330366763.3756988,12.424092799926452,11.34165962512288,13.609942142167592,502.46286216777099,458.6864287592594,550.42171632296356,4.6771307683781638,4.2704019350392288,5.1227186630516686,189.15542168408064,172.70624209272654,207.17616352096434,3.7475063178143038,3.4218486580292367,4.104277461420458,151.55897342073345,138.38852448272877,165.98773315732186,1246452.3745420731,1137856.8076267154,1365423.2122755428,50409799.552682988,46017910.321837485,55221291.917132385,469235.12615128432,428429.88360568433,513938.92049080203,18977097.830195304,17326826.917776361,20785036.390806057,375970.15924403846,343298.41653705266,411763.37539891235,15205218.22764802,13883887.357304046,16652789.662036702]
[19,0.01,144.32904472689154,131.74293780169555,158.11763414381227,{"$f":"F20+C21","v":10516.840151588574},9599.7269335695637,11521.574791716223,54.237346037753255,49.508063246792041,2.732909990728539,{"$f":"L20+I21","v":3952.1185746417409},3607.5094127207062,199.13924862149582,43.428038814518374,39.641419721096952,47.576433251954533,{"$f":"R20+O21","v":3164.4756131624004},2888.5556291022108,3466.7571204419023,14479872.567942185,13217166.05763313,15863218.643754514,{"$f":"X20+U21","v":1055106444.4483697},963096672.24749911,1155906872.9496112,5441384.7229165779,4966917.4230015744,5961182.8486726964,{"$f":"AD20+AA21","v":396497970.60942692},361924910.42043912,434374157.00016153,4356936.3955798978,3977042.2305500447,4773125.8252910217,{"$f":"AJ20+AG21","v":317477356.75558579},289795567.44075805,347803877.05740815,7.2595633990433281,6.6270832345551165,7.9524710117234534,{"$f":"AP20+AM21","v":528.98339334630464},482.89639262126207,579.47356749084361,2.732909990728539,2.4952528998333068,2.9932729502878641,{"$f":"AV20+AS21","v":199.13924862149582},181.821863610279,218.11114462663684,2.1897180052172014,1.9994318840762062,2.3981841506063768,{"$f":"BB20+AY21","v":159.55841931540147},145.6928198936601,174.74874453527923,728318.77406210662,664864.93356264103,797835.02390600112,{"$f":"BH20+BE21","v":53070483.080561653},48446785.204641774,58135931.19552391,274180.3528200874,250337.30447494969,300301.3770599775,{"$f":"BN20+BK21","v":19978729.498081103},18241355.509034734,21882093.003649361,219684.38671004376,200593.85097772864,240598.84107837451,{"$f":"BT20+BQ21","v":16007766.026589829},14616693.889412852,17531741.840783287]
[25,0.01,37.66762832635974,34.382850833158656,41.26623498439006,10955.522681493007,10000.154479953246,12002.167204005549,14.155100907264559,12.920831902316417,0.71324685876603411,4116.9708829222136,3757.9872495058671,207.44582247156526,11.334040408175809,10.345791917413646,12.416706617989426,3296.4734516570052,3009.0441858245304,3611.3638428260911,3779020.7725297497,3449474.0786844585,4140052.5103135598,1099117455.1414597,1003269735.5093055,1204122510.3511992,1420116.4963808879,1296287.9354697526,1555775.6954199278,413036848.28958666,377021663.1570195,452492940.90971375,1137092.406458053,1037945.957877485,1245711.3527095369,330720095.8332426,301883632.9478485,362311607.75397742,1.8946327570050028,1.7295653043324088,2.0754708306465806,551.04855454736503,503.0391549094976,603.64479448826387,0.71324685876603411,0.65122206683378681,0.78119752807995912,207.44582247156526,189.40608795626258,227.20908158736091,0.57148222740707544,0.5218205193263028,0.62588863810567863,166.21398220728969,151.77001550551955,182.03793218531499,190079.83414837823,173519.37201591706,208222.49051194731,55284179.727602027,50467616.366185926,60560919.78597521,71556.793325695457,65334.129793684035,78373.973016961609,20812090.039286122,19002246.030165341,22794847.384250555,57334.19661549529,52351.864709421541,62792.542822148382,16675488.193841932,15226391.114227831,18263032.68037872]
[36,0.01,1.265842919217405,1.1554560295797707,1.3867762234766623,11066.727956933426,10101.662182115964,12123.996563371309,0.47569053456252852,0.43421219494458768,2.3969082364318165E-2,4158.7606627735149,3796.1331252739697,209.55152481891966,0.38088712866408986,0.34767645387405666,0.41727076672312446,3329.9346792799274,3039.5878300873705,3648.0214010761824,126996.22723883264,115921.61576233458,139128.91223101667,1110274171.5203917,1013453538.7400557,1216345092.4516232,47723.854441602518,43562.522444054106,52282.762027777804,417229425.66051167,380848664.30678719,457086021.8234809,38212.662574339185,34880.78755386074,41862.866479241762,334077107.67284596,304947937.00060087,365989292.81811446,6.3670253916512209E-2,5.8123064580659224E-2,6.9747424293706214E-2,556.64203539451808,508.14531090089764,609.77215943385795,2.3969082364318165E-2,2.188470256203515E-2,2.6252604779423937E-2,209.55152481891966,191.32867593253951,229.51539313771434,1.9204998115466658E-2,1.7536087055135954E-2,2.1033357712363972E-2,167.90115608395325,153.31057426009167,183.88572886081894,6387.7452028049229,5831.2210822068082,6997.4398959413929,55845348.063686162,50979893.629625268,61175650.270455062,2404.7083444817617,2195.5920576154394,2633.8036983610782,21023345.519521609,19195130.483532481,23026229.067779895,1926.7495735576906,1759.3153642719174,2110.1805248367173,16844754.627914697,15380948.324052388,18448413.664804928]
[39,0.01,0.40713946854356464,0.37163517421214076,0.44603585961851056,11068.611239360165,10103.381234300356,12126.059766673901,0.15299875560604953,0.13965786718163237,7.7092973441907657E-3,4159.468380619629,3796.7791329134643,209.58718528746314,0.1225066560669747,0.11182493854996499,0.13420890982859854,3330.501351514763,3040.1050924947604,3648.6422037762891,40846.439696500667,37284.456323669954,44748.736612438872,1110463112.6278467,1013626003.3788588,1216552084.197185,15349.664985460486,14011.234701422844,16815.969519456026,417300427.75330031,380913475.29694855,457163806.51971251,12290.532178960664,11218.884342963889,13464.565746124332,334133959.30491859,304999831.57079887,366051575.11205184,2.0478586203751915E-2,1.8694415605787044E-2,2.243321728795401E-2,556.73676205332117,508.23178462086014,609.87592752110504,7.7092973441907657E-3,7.0388877127420977E-3,8.4437582226923949E-3,209.58718528746314,191.36123532448599,229.55445096115088,6.1770008011304799E-3,5.6402204851576255E-3,6.7650653573927333E-3,167.9297286934827,153.33666391472678,183.91702164790465,2054.5228381650709,1875.5251669278891,2250.6220299122429,55854851.555868566,50988569.142221525,61186060.847777195,773.43852267220393,706.17939232829463,847.123621516767,21026923.171138439,19198397.018325713,23030147.56046591,619.71022271847141,565.85751007165538,678.70804850269644,16847621.187072646,15383565.779708475,18451553.126928814]
[44,0.01,5.0379599541426859E-2,4.5986284059592916E-2,5.519265442154548E-2,11069.31471198508,10104.02336111859,12126.830446112312,1.8932126785307334E-2,1.7281319953060665E-2,9.5395151527678031E-4,4159.7327382772146,3797.0204396253084,209.6005057342829,1.5159022277775311E-2,1.3837262309755871E-2,1.6607063806030341E-2,3330.7130236457442,3040.2983083068607,3648.874095551414,5054.3546710518767,4613.5934337825638,5537.2264413078628,1110533688.8170195,1013690425.023983,1216629402.9383993,1899.3736417372554,1733.7557468052155,2080.8147471469842,417326949.54731238,380937684.49506187,457192861.85610789,1520.8353332632112,1388.2292044099056,1666.1107131557148,334155195.40114987,305019216.02901804,366074839.75264943,2.5340283903455955E-3,2.3132544119332321E-3,2.7758952170268557E-3,556.77214581221551,508.26408561507355,609.91468857344751,9.5395151527678031E-4,8.7099476121429487E-4,1.0448339960888741E-3,209.6005057342829,191.37339740946754,229.56904044023605,7.6434453245529093E-4,6.9792312296342441E-4,8.371118742091625E-4,167.94040157416217,153.34640932389578,183.92871061115281,254.22747199071094,232.07822905920116,278.49286386234894,55858401.4464726,50991809.753152698,61189949.566777438,95.705589982537035,87.382918480429396,104.82341337912166,21028259.550609831,19199617.184654858,23031611.256137051,76.683189089893816,70.019433038260061,83.983603484638451,16848691.948349174,15384543.492012719,18452725.827119585]
[50,0.01,2.9557192698713504E-3,2.6979679708042967E-3,3.2380962475687799E-3,11069.395772095895,10104.097352442774,12126.919250364914,1.1107283993586816E-3,1.0138772610145882E-3,5.5967353887122543E-5,4159.7631998193683,3797.0482450410559,209.60204062968194,8.8936424002310709E-4,8.1181794264916516E-4,9.7431934660584067E-4,3330.7374143125389,3040.32057227931,3648.9008160979192,296.53378815978556,270.67477986540661,324.86337809725433,1110541821.206984,1013697848.2349335,1216638312.26267,111.43429730822206,101.71766581567458,122.07926027910291,417330005.61443633,380940474.08517843,457196209.85957605,89.225844225517193,81.445979083229531,97.749001290969176,334157642.40513098,305021449.67148787,366077520.50279957,1.486688384171588E-4,1.3571625625653642E-4,1.628589162834305E-4,556.77622303045462,508.26780761089486,609.91915495221895,5.5967353887122543E-5,5.1100366479911361E-5,6.1299335528007393E-5,209.60204062968194,191.37479882854404,229.57072156434734,4.4843307290308925E-5,4.0946431535953426E-5,4.9112492361190115E-5,167.94163139442801,153.34753227299029,183.93005751311122,14.915264208794092,13.615790915206436,16.338889783407957,55858810.495120063,50992183.163960591,61190397.658120193,5.6149484934508358,5.1266659195617637,6.1498818108625475,21028413.539641108,19199757.782617524,23031779.915625848,4.4989238050971672,4.1079680938406771,4.927231606290575,16848815.330588449,15384656.15235645,18452860.955629282]

{"sheet":"Cumberland NPV 2%","index":123,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU22","v":946.44064332880112},{"$f":"'WTP Values '!CV22","v":863.90699143753966},{"$f":"'WTP Values '!CW22","v":1036.8595985920419},{"$f":"C3","v":946.44064332880112},{"$f":"D3","v":863.90699143753966},{"$f":"E3","v":1036.8595985920419},{"$f":"'WTP Values '!CC22","v":355.66249865751161},{"$f":"'WTP Values '!CD22","v":324.65013066442413},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"I3","v":355.66249865751161},{"$f":"J3","v":324.65013066442413},{"$f":"K3","v":17.921112792502946},{"$f":"'WTP Values '!CI22","v":284.78024691354955},{"$f":"'WTP Values '!CJ22","v":259.94941527047735},{"$f":"'WTP Values '!CK22","v":311.98342772568702},{"$f":"O3","v":284.78024691354955},{"$f":"P3","v":259.94941527047735},{"$f":"Q3","v":311.98342772568702},{"$f":"'WTP Values '!BH22","v":94952058.571817413},{"$f":"'WTP Values '!BI22","v":86671834.974316537},{"$f":"'WTP Values '!BJ22","v":104023378.57130639},{"$f":"U3","v":94952058.571817413},{"$f":"V3","v":86671834.974316537},{"$f":"W3","v":104023378.57130639},{"$f":"'WTP Values '!AV22","v":35681990.880641729},{"$f":"'WTP Values '!AW22","v":32570661.921042737},{"$f":"'WTP Values '!AX22","v":39090577.651742712},{"$f":"AA3","v":35681990.880641729},{"$f":"AB3","v":32570661.921042737},{"$f":"AC3","v":39090577.651742712},{"$f":"'WTP Values '!BB22","v":28570698.9398995},{"$f":"'WTP Values '!BC22","v":26079535.233882669},{"$f":"'WTP Values '!BD22","v":31299869.581524689},{"$f":"AG3","v":28570698.9398995},{"$f":"AH3","v":26079535.233882669},{"$f":"AI3","v":31299869.581524689},{"$f":"'WTP Values '!CX22","v":47.60473449178604},{"$f":"'WTP Values '!CY22","v":43.457232962183006},{"$f":"'WTP Values '!CZ22","v":52.148490240695352},{"$f":"AM3","v":47.60473449178604},{"$f":"AN3","v":43.457232962183006},{"$f":"AO3","v":52.148490240695352},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"'WTP Values '!CG22","v":16.362671590150654},{"$f":"'WTP Values '!CH22","v":19.62844818996647},{"$f":"AS3","v":17.921112792502946},{"$f":"AT3","v":16.362671590150654},{"$f":"AU3","v":19.62844818996647},{"$f":"'WTP Values '!CL22","v":14.359120310731802},{"$f":"'WTP Values '!CM22","v":13.111315205044226},{"$f":"'WTP Values '!CN22","v":15.726141294815433},{"$f":"AY3","v":14.359120310731802},{"$f":"AZ3","v":13.111315205044226},{"$f":"BA3","v":15.726141294815433},{"$f":"'WTP Values '!BK22","v":4775965.1591690378},{"$f":"'WTP Values '!BL22","v":4359865.3108146228},{"$f":"'WTP Values '!BM22","v":5231819.3799778791},{"$f":"BE3","v":4775965.1591690378},{"$f":"BF3","v":4359865.3108146228},{"$f":"BG3","v":5231819.3799778791},{"$f":"'WTP Values '!AY22","v":1797943.2345180046},{"$f":"'WTP Values '!AZ22","v":1641591.9605426756},{"$f":"'WTP Values '!BA22","v":1969232.38170795},{"$f":"BK3","v":1797943.2345180046},{"$f":"BL3","v":1641591.9605426756},{"$f":"BM3","v":1969232.38170795},{"$f":"'WTP Values '!BE22","v":1440584.8294817081},{"$f":"'WTP Values '!BF22","v":1315398.2535283146},{"$f":"'WTP Values '!BG22","v":1577731.7889498449},{"$f":"BQ3","v":1440584.8294817081},{"$f":"BR3","v":1315398.2535283146},{"$f":"BS3","v":1577731.7889498449}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":909.68919966243857},{"$f":"D3/(1+B4)^A4","v":830.36043006299474},{"$f":"E3/(1+B4)^A4","v":996.59707669361967},{"$f":"F3+C4","v":1856.1298429912397},{"$f":"G3+D4","v":1694.2674215005345},{"$f":"H3+E4","v":2033.4566752856617},{"$f":"I3/(1+B4)^A4","v":341.85169036669703},{"$f":"J3/(1+B4)^A4","v":312.04357041947725},{"$f":"K3/(1+B4)^A4","v":17.225214141198524},{"$f":"L3+I4","v":697.51418902420869},{"$f":"M3+J4","v":636.69370108390137},{"$f":"N3+K4","v":35.146326933701474},{"$f":"O3/(1+B4)^A4","v":273.72188284654897},{"$f":"P3/(1+B4)^A4","v":249.85526265905165},{"$f":"Q3/(1+B4)^A4","v":299.86873099354767},{"$f":"R3+O4","v":558.50212976009857},{"$f":"S3+P4","v":509.80467792952902},{"$f":"T3+Q4","v":611.85215871923469},{"$f":"U3/(1+B4)^A4","v":91264954.413511544},{"$f":"V3/(1+B4)^A4","v":83306261.989923626},{"$f":"W3/(1+B4)^A4","v":99984024.001640126},{"$f":"X3+U4","v":186217012.98532897},{"$f":"Y3+V4","v":169978096.96424016},{"$f":"Z3+W4","v":204007402.57294652},{"$f":"AA3/(1+B4)^A4","v":34296415.686891317},{"$f":"AB3/(1+B4)^A4","v":31305903.422763109},{"$f":"AC3/(1+B4)^A4","v":37572642.879414372},{"$f":"AD3+AA4","v":69978406.567533046},{"$f":"AE3+AB4","v":63876565.34380585},{"$f":"AF3+AC4","v":76663220.531157076},{"$f":"AG3/(1+B4)^A4","v":27461263.879180603},{"$f":"AH3/(1+B4)^A4","v":25066835.096004102},{"$f":"AI3/(1+B4)^A4","v":30084457.498581976},{"$f":"AJ3+AG4","v":56031962.819080099},{"$f":"AK3+AH4","v":51146370.329886772},{"$f":"AL3+AI4","v":61384327.080106661},{"$f":"AM3/(1+B4)^A4","v":45.756184632627871},{"$f":"AN3/(1+B4)^A4","v":41.769735642236647},{"$f":"AO3/(1+B4)^A4","v":50.123500808050125},{"$f":"AP3+AM4","v":93.360919124413911},{"$f":"AQ3+AN4","v":85.226968604419653},{"$f":"AR3+AO4","v":102.27199104874548},{"$f":"AS3/(1+B4)^A4","v":17.225214141198524},{"$f":"AT3/(1+B4)^A4","v":15.727289110102513},{"$f":"AU3/(1+B4)^A4","v":18.866251624343011},{"$f":"AV3+AS4","v":35.146326933701474},{"$f":"AW3+AT4","v":32.089960700253165},{"$f":"AX3+AU4","v":38.494699814309485},{"$f":"AY3/(1+B4)^A4","v":13.801538168715688},{"$f":"AZ3/(1+B4)^A4","v":12.602186856059426},{"$f":"BA3/(1+B4)^A4","v":15.115476061914103},{"$f":"BB3+AY4","v":28.160658479447491},{"$f":"BC3+AZ4","v":25.713502061103654},{"$f":"BD3+BA4","v":30.841617356729536},{"$f":"BE3/(1+B4)^A4","v":4590508.6112735849},{"$f":"BF3/(1+B4)^A4","v":4190566.4271574612},{"$f":"BG3/(1+B4)^A4","v":5028661.4571106108},{"$f":"BH3+BE4","v":9366473.7704426236},{"$f":"BI3+BF4","v":8550431.7379720844},{"$f":"BJ3+BG4","v":10260480.83708849},{"$f":"BK3/(1+B4)^A4","v":1728126.9074567519},{"$f":"BL3/(1+B4)^A4","v":1577846.9440048784},{"$f":"BM3/(1+B4)^A4","v":1892764.6883006056},{"$f":"BN3+BK4","v":3526070.1419747565},{"$f":"BO3+BL4","v":3219438.904547554},{"$f":"BP3+BM4","v":3861997.0700085554},{"$f":"BQ3/(1+B4)^A4","v":1384645.1648228643},{"$f":"BR3/(1+B4)^A4","v":1264319.7361863847},{"$f":"BS3/(1+B4)^A4","v":1516466.5407053488},{"$f":"BT3+BQ4","v":2825229.9943045722},{"$f":"BU3+BR4","v":2579717.9897146993},{"$f":"BV3+BS4","v":3094198.3296551937}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":857.22045033814163},{"$f":"D4/(1+B5)^A5","v":782.46717897244912},{"$f":"E4/(1+B5)^A5","v":939.11568391269168},{"$f":"F4+C5","v":2713.3502933293812},2476.7346004729834,2972.5723591983533,{"$f":"I4/(1+B5)^A5","v":322.13448293519934},{"$f":"J4/(1+B5)^A5","v":294.04562575807688},{"$f":"K4/(1+B5)^A5","v":16.231704002606957},{"$f":"L4+I5","v":1019.648671959408},930.73932684197825,51.378030936308434,{"$f":"O4/(1+B5)^A5","v":257.93424366057263},{"$f":"P4/(1+B5)^A5","v":235.44419440774254},{"$f":"Q4/(1+B5)^A5","v":282.57300264749955},{"$f":"R4+O5","v":816.4363734206712},745.24887233727156,894.4251613667343,{"$f":"U4/(1+B5)^A5","v":86001004.905269802},{"$f":"V4/(1+B5)^A5","v":78501351.280732557},{"$f":"W4/(1+B5)^A5","v":94217178.914633259},{"$f":"X4+U5","v":272218017.89059877},248479448.24497271,298224581.48757976,{"$f":"AA4/(1+B5)^A5","v":32318278.496667307},{"$f":"AB4/(1+B5)^A5","v":29500251.998442445},{"$f":"AC4/(1+B5)^A5","v":35405540.553232141},{"$f":"AD4+AA5","v":102296685.06420036},93376817.342248291,112068761.08438921,{"$f":"AG4/(1+B5)^A5","v":25877362.288241893},{"$f":"AH4/(1+B5)^A5","v":23621038.567372374},{"$f":"AI4/(1+B5)^A5","v":28349256.22364511},{"$f":"AJ4+AG5","v":81909325.107321993},74767408.897259146,89733583.303751767,{"$f":"AM4/(1+B5)^A5","v":43.117074722983503},{"$f":"AN4/(1+B5)^A5","v":39.360554803805336},{"$f":"AO4/(1+B5)^A5","v":47.232494297112467},{"$f":"AP4+AM5","v":136.47799384739741},124.587523408225,149.50448534585794,{"$f":"AS4/(1+B5)^A5","v":16.231704002606957},{"$f":"AT4/(1+B5)^A5","v":14.820175790328111},{"$f":"AU4/(1+B5)^A5","v":17.778090274802878},{"$f":"AV4+AS5","v":51.378030936308434},46.91013649058128,56.272790089112362,{"$f":"AY4/(1+B5)^A5","v":13.00549766748431},{"$f":"AZ4/(1+B5)^A5","v":11.875322138599998},{"$f":"BA4/(1+B5)^A5","v":14.243650690452865},{"$f":"BB4+AY5","v":41.166156146931797},37.588824199703652,45.085268047182403,{"$f":"BE4/(1+B5)^A5","v":4325738.7913336363},{"$f":"BF4/(1+B5)^A5","v":3948864.3387134862},{"$f":"BG4/(1+B5)^A5","v":4738620.0039112139},{"$f":"BH4+BE5","v":13692212.56177626},12499296.07668557,14999100.840999704,{"$f":"BK4/(1+B5)^A5","v":1628452.581828211},{"$f":"BL4/(1+B5)^A5","v":1486840.4158325968},{"$f":"BM4/(1+B5)^A5","v":1783594.4398276359},{"$f":"BN4+BK5","v":5154522.723802967},4706279.3203801513,5645591.5098361913,{"$f":"BQ4/(1+B5)^A5","v":1304782.0642351587},{"$f":"BR4/(1+B5)^A5","v":1191396.7254170575},{"$f":"BS4/(1+B5)^A5","v":1429000.2908999452},{"$f":"BT4+BQ5","v":4130012.058539731},3771114.7151317568,4523198.6205551391]
[4,0.02,791.93919214128084,722.87872430956702,867.59772909250194,3505.2894854706619,3199.6133247825505,3840.1700882908553,297.60246862510013,271.6527063997035,14.995585499424701,1317.2511405845082,1202.3920332416817,66.37361643573314,238.29137122142845,217.51404208809035,261.05377601447054,1054.7277446420997,962.76291442536194,1155.4789373812048,79451635.015417323,72523114.317605421,87042109.793405682,351669652.90601611,321002562.56257814,385266691.28098547,29857093.766197141,27253672.875390589,32709246.696099773,132153778.8303975,120630490.21763888,144778007.78048897,23906682.787623286,21822188.438462853,26190330.693468228,105816007.89494528,96589597.335721999,115923913.99721999,39.833512266471743,36.363068521361505,43.635523816210771,176.31150611386914,160.95059192958649,193.14000916206871,14.995585499424701,13.691551616803507,16.424207383863095,66.37361643573314,60.601688107384788,72.696997472975454,12.01506953330388,10.97096204033701,13.158931540294281,53.181225680235677,48.559786240040665,58.244199587476686,3996313.996559042,3648140.2573196702,4377752.4162911177,17688526.558335301,16147436.33400524,19376853.257290822,1504438.4692230606,1373610.717398305,1647765.5651210842,6658961.1930260276,6079890.0377784558,7293357.0749572758,1205416.9420050848,1100666.4153595155,1320175.3825384725,5335429.0005448163,4871781.1304912725,5843374.0030936114]
[5,0.02,717.28372583417161,654.73353237772062,785.80999377754779,4222.5732113048334,3854.3468571602712,4625.9800820684031,269.54772491519407,246.04422575989182,13.581963798267678,1586.7988654997023,1448.4362590015735,79.95558023400082,215.82783663186549,197.00916948982447,236.44444795874387,1270.5555812739651,1159.7720839151864,1391.9233853399487,71961793.724824831,65686419.062272325,78836720.592485785,423631446.63084096,386688981.62485045,464103411.87347126,27042489.716025472,24684491.204267129,29625772.498984948,159196268.54642296,145314981.42190599,174403780.2794739,21653019.16158095,19765028.406629987,23721389.428708281,127469027.05652623,116354625.74235198,139645303.42592826,36.078439323481341,32.935151499753481,39.522038323409163,212.38994543735049,193.88574342933998,232.66204748547787,13.581963798267678,12.400860133715534,14.875910654600805,79.95558023400082,73.002548241100328,87.572908127576255,10.882418658562072,9.9367383334077068,11.918449720487162,64.063644338797744,58.496524573448369,70.162649307963846,3619584.7124380488,3304233.0296352627,3965065.2412422253,21308111.270773351,19451669.363640502,23341918.498533048,1362616.2730686816,1244121.5474602184,1492432.0397069687,8021577.466094709,7324011.5852386747,8785789.1146642454,1091783.2630649663,996907.48373616452,1195723.5183440896,6427212.2636097828,5868688.6142274374,7039097.5214377008]
[9,0.02,395.99146417209465,361.45932326472621,433.82282183406988,6283.2222027759171,5735.2984870155469,6883.4948044085031,148.80945211644399,135.83385444363768,7.49820682820262,2361.1692122601312,2155.284563805606,118.9745332578528,119.15226563596519,108.76302733744156,130.53409657894827,1890.5967140483338,1725.7499972543465,2071.1929626031092,39728011.434253097,36263559.765615724,43523458.421754569,630366929.84713399,575396250.894907,690589532.95598328,14929371.337756312,13627589.003156573,16355526.560231248,236885301.70466039,216229837.1101411,259514198.96433726,11954001.537633063,10911696.803161433,13095888.54974567,189674916.42858112,173136599.71667224,207793311.58784971,19.917856070322163,18.182538367156987,21.818966831502649,316.03791196457422,288.5035136052727,346.20295951063508,7.49820682820262,6.8461538781358859,8.2125572194712113,118.9745332578528,108.62836687820497,130.30917717085856,6.0078665430839457,5.4857839652851625,6.5798291324517315,95.327207453174651,87.043289385985773,104.40257489369873,1998267.349933773,1824170.8660675276,2188997.0925959446,31706637.43077435,28944237.24838502,34732958.607495174,752260.77721152175,686843.28870542662,823928.28290312958,11936170.461489417,10898186.935529618,13073323.414825257,602741.75661366503,550363.60077695153,660124.14574640966,9563742.4801895972,8732654.8900018726,10474232.564113474]
[16,0.02,65.323612547151228,59.627115533578667,71.564355526827114,7510.2844085197621,6855.3556463767818,8227.7853682838613,24.547930632120583,22.407447839850715,1.2369204944050114,2822.2863601544632,2576.1941139565715,142.2092921912911,19.655616695657883,17.941785366763774,21.533188264406348,2259.8148793851087,2062.7749392113251,2475.6801068091636,6553619.1079919357,5982115.6313613215,7179724.2917820811,753472465.57440293,687766460.00320733,825456053.38529468,2462781.5422210884,2248036.6991121401,2698043.2072163774,283147074.95367867,258457766.0786218,310195211.84692174,1971958.0735533955,1800017.2192901941,2160326.2367606992,226716885.31268468,206948769.82414818,248373655.72133547,3.2856928252933222,2.9994310455734694,3.5993041881852332,377.75754638759389,344.84590391783144,413.81358243982032,1.2369204944050114,1.129356422640386,1.3547612874627519,142.2092921912911,129.84260364497615,155.75749989566958,0.9910707219811451,0.90494684529342895,1.0854229137826561,113.94383593930641,104.04213603221453,124.79154884687212,329638.5249252934,300919.19057884009,361101.71779216517,37898685.906369843,34596811.430129766,41516023.001126446,124094.5727143964,113303.16163710426,135917.0002099163,14267207.496617502,13026514.228142582,15626437.175263476,99429.59012346057,90789.175701990069,108895.5137452592,11431463.621377779,10438071.382608386,12519765.015268372]
[19,0.02,22.421306682651903,20.466073320964668,24.563343946343043,{"$f":"F20+C21","v":7612.0210038065143},6948.2203775913549,8339.2414496500714,8.4256926349558334,7.6910054481475347,0.4245535827813251,{"$f":"L20+I21","v":2860.5179089997546},2611.0920224371598,144.13570248665465,6.7464825165921969,6.158236760898034,7.3909295445508958,{"$f":"R20+O21","v":2290.4270185933356},2090.7179155012946,2509.2164219985302,2249427.0933884978,2053267.4778974284,2464327.8895014524,{"$f":"X20+U21","v":763679232.60480928},697083153.51134825,836637931.97500455,845311.18377226905,771603.38045094651,926061.06480071379,{"$f":"AD20+AA21","v":286982671.29121703},261958913.53402704,314397210.46787387,676843.71712538262,617827.71243137214,741498.13827317581,{"$f":"AJ20+AG21","v":229788061.14985588},209752160.76055616,251738200.75285885,1.1277625904065731,1.029507718938959,1.2354047778543127,{"$f":"AP20+AM21","v":382.87476492724778},349.51729134536794,419.41922700277212,0.4245535827813251,0.38763390018831734,0.46500058896867269,{"$f":"AV20+AS21","v":144.13570248665465},131.60149101853844,157.86743833046253,0.34016949974554894,0.31060882824226432,0.37255441151133778,{"$f":"BB20+AY21","v":115.48735377322849},105.45152242965521,126.48201309691287,113143.25974290159,103285.7981299411,123942.50780920166,{"$f":"BH20+BE21","v":38412073.024650224},35065470.35317751,42078411.667152144,42593.518086186552,38889.535286278071,46651.381120309699,{"$f":"BN20+BK21","v":14460475.425766613},13202975.349178456,15838117.642766166,34127.649200039661,31161.962305899156,37376.679195214994,{"$f":"BT20+BQ21","v":11586317.702091953},10579468.670122821,12689361.557444416]
[25,0.02,1.5475252049478792,1.4125744212316427,1.6953692491161185,7651.674691270654,6984.4160947533519,8382.6834835024547,0.5815437925313488,0.53083546605286636,2.9302813591741941E-2,2875.4193501666045,2624.6941166702222,144.88655591913624,0.46564421453833754,0.42504331885794983,0.5101241386183859,2302.3586563422728,2101.6091984806117,2522.2878104941815,155256.12191035884,141717.12735210726,170088.63828664474,767657505.60187793,700714504.17262888,840996272.42868829,58343.627399917161,53256.293059615607,63917.008022053174,288477664.69038332,263323549.40149632,316035015.81776142,46715.953128306079,42642.651065586972,51178.420358859621,230985107.76274231,210844833.34035692,253049593.34234944,7.7838506852137807E-2,7.1056926623243519E-2,8.5268002400672852E-2,384.86929387806629,351.33804951555567,421.60412887517919,2.9302813591741941E-2,2.6754606202225192E-2,3.2094477896839432E-2,144.88655591913624,132.28704934687912,158.68982519161153,2.3478599274415049E-2,2.1438313002343643E-2,2.5713815442986888E-2,116.08896790833059,106.0008563990376,127.14090226900946,7809.1811820039611,7128.8162720201226,8554.5484709682023,38612174.986771382,35248138.688100994,42297612.873297296,2939.8171899043368,2684.1672038137922,3219.8920942091158,14535805.114535138,13271754.278956925,15920623.953076195,2355.5004206576486,2150.8078358933071,2579.749429884921,11646674.895114573,10634580.833367236,12755464.892822333]
[36,0.02,1.8070874109426917E-3,1.6495016982378216E-3,1.9797289357107993E-3,7653.8318772338098,6986.3851649201251,8385.0467579324049,6.7908455580254249E-4,6.1987105923637571E-4,3.4217695051125644E-5,2876.2299980980229,2625.4340792972939,144.92740282615847,5.4374545589315167E-4,4.9633468208317214E-4,5.956858770169868E-4,2303.0077450680742,2102.2016912414665,2522.9989023896646,181.29681020959046,165.48695680958591,198.6171443343521,767873926.19768322,700912051.97145319,841233368.93724954,68.129445805486796,62.188826672291462,74.637634445291951,288558993.28759402,263397786.46559745,316124113.47644329,54.551493260618024,49.794987289037095,59.762438018283021,231050227.86419302,210904275.42764333,253120933.93807063,9.0894148521356171E-5,8.2975112231187638E-5,9.9569773210690131E-5,384.97779752882269,351.43709992469041,421.722988934645,3.4217695051125644E-5,3.1242083746480084E-5,3.747759763958764E-5,144.92740282615847,132.32434415846902,158.73456356291072,2.7416601060654522E-5,2.503410310508578E-5,3.0026723975646262E-5,116.12169610211208,106.03074051836212,127.17674626144034,9.1189939644603175,8.3245132931614236,9.9893796874903504,38623060.661509141,35258075.962367512,42309537.559127077,3.4329047548714873,3.1343752898942383,3.7599558633587264,14539903.097789971,13275495.896732399,15925112.349133521,2.7505821184889929,2.5115570015743902,3.0124438059079219,11649958.365023429,10637578.970301094,12759060.95655093]
[39,0.02,1.8904255551570887E-4,1.7255724016123334E-4,2.0710288554327862E-4,7653.8333440112128,6986.3865037882961,8385.0483648395475,7.1040215909198097E-5,6.4845789096136869E-5,3.5795725636468144E-6,2876.2305492976357,2625.4345824344732,144.92743059999032,5.6882157392969279E-5,5.192243392539208E-5,6.2315735140428487E-5,2303.0081864155945,2102.2020941065916,2522.9993858962057,18.965774484029279,17.311878235863585,20.777684746645079,767874073.3527478,700912186.29396975,841233530.1508894,7.1271397625527797,6.5056812678035323,7.8079726900564124,288559048.58692867,263397836.94304815,316124174.05834705,5.7067265427993403,5.2091401843595362,6.2518525326518697,231050272.14257002,210904315.8452577,253120982.44606924,9.5085948880236424E-6,8.6801707351852636E-6,1.0416167068558788E-5,384.97787130581997,351.43716727396134,421.72306975347669,3.5795725636468144E-6,3.2682886922384112E-6,3.9205966404697771E-6,144.92743059999032,132.32436951705552,158.73459398274156,2.868098298220722E-6,2.6188610453328205E-6,3.141147793819138E-6,116.12171835562934,106.03076083805253,127.17677063354319,0.95395381116324562,0.87084180700633029,1.0450063747357798,38623068.063217662,35258082.71921166,42309545.66731061,0.35912213419958056,0.32789244790200606,0.39333551920701659,14539905.884211421,13275498.440843338,15925115.401015937,0.28774317705180535,0.26273834404795759,0.31513698339541002,11649960.597616978,10637581.008882642,12759063.401692474]
[44,0.02,2.9547688338298564E-6,2.697100416830419E-6,3.2370550108684976E-6,7653.8334942055126,6986.3866408850135,8385.0485293827787,1.110371235431166E-6,1.0135512403737445E-6,5.594935712037148E-8,2876.2306057390833,2625.4346339544491,144.9274334439605,8.8907825757668501E-7,8.1155689585771542E-7,9.740060461404076E-7,2303.0082316084654,2102.2021353589621,2522.9994354060536,0.29643843526119978,0.27058774214537368,0.32475891558410125,767874088.42105448,700912200.04825604,841233546.65875876,0.111398464685855,0.101684957656739,0.12204000468061933,288559054.24944079,263397842.11181152,316124180.26178092,8.9197152915402214E-2,8.1419789453265515E-2,9.771756928902163E-2,231050276.67656392,210904319.98391929,253120987.41316572,1.4862103271933122E-7,1.3567261556891167E-7,1.6280654764839391E-7,384.97787886039811,351.43717417035651,421.72307802912081,5.594935712037148E-8,5.1083934733320542E-8,6.1279624218344331E-8,144.9274334439605,132.32437211371069,158.73459709765538,4.4828887552987131E-8,4.0933264871345233E-8,4.9096699832006596E-8,116.12172063433327,106.03076291873747,127.17677312918492,1.4910468081903093E-2,1.3611412644728869E-2,1.6333635877908044E-2,38623068.821133904,35258083.411095425,42309546.497568108,5.6131429602008717E-3,5.1250173976225112E-3,6.1479042653684443E-3,14539906.169533934,13275498.701353868,15925115.713520985,4.4974771388403634E-3,4.1066471426348264E-3,4.9256472141085616E-3,11649960.826228917,10637581.217628241,12759063.652068788]
[50,0.02,1.045862418114603E-8,9.5465876435008943E-9,1.145779711250287E-8,7653.8334962100425,6986.3866427147404,8385.0485315788119,3.9302416216016211E-9,3.5875400437548387E-9,1.9803691327698181E-10,2876.2306064923655,2625.4346346420471,144.92743348191681,3.1469586578691156E-9,2.8725660289274805E-9,3.4475668858138109E-9,2303.0082322116205,2102.2021359095265,2522.9994360668243,1.0492659025462031E-3,9.5776545045495412E-4,1.1495083502583829E-3,767874088.62215984,700912200.23182416,841233546.87907684,3.9430315602588138E-4,3.5992147501743248E-4,4.3196967878042709E-4,288559054.32501411,263397842.18079513,316124180.3445735,3.1571996079342817E-4,2.8819140402804689E-4,3.4587860863697712E-4,231050276.73707572,210904320.03915492,253120987.47945783,5.2605520568273263E-10,4.8022331955801861E-10,5.7626589145973225E-10,384.97787896122338,351.43717426239755,421.72307813956968,1.9803691327698181E-10,1.8081538865343143E-10,2.1690379034856933E-10,144.92743348191681,132.32437214836634,158.73459713922776,1.5867518365822355E-10,1.4488633726443253E-10,1.7378142283027075E-10,116.12172066474542,106.0307629465068,127.17677316249238,5.2776711412469628E-5,4.8178608016926004E-5,5.7814119738532531E-5,38623068.831249245,35258083.420329474,42309546.508648932,1.9868137237556528E-5,1.8140380482521146E-5,2.1760964674116947E-5,14539906.173341921,13275498.704830704,15925115.717691753,1.591915503503508E-5,1.4535783177909349E-5,1.743469488085063E-5,11649960.829280032,10637581.220414214,12759063.655410372]

{"sheet":"Cumberland NPV 3%","index":124,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU22","v":946.44064332880112},{"$f":"'WTP Values '!CV22","v":863.90699143753966},{"$f":"'WTP Values '!CW22","v":1036.8595985920419},{"$f":"C3","v":946.44064332880112},{"$f":"D3","v":863.90699143753966},{"$f":"E3","v":1036.8595985920419},{"$f":"'WTP Values '!CC22","v":355.66249865751161},{"$f":"'WTP Values '!CD22","v":324.65013066442413},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"I3","v":355.66249865751161},{"$f":"J3","v":324.65013066442413},{"$f":"K3","v":17.921112792502946},{"$f":"'WTP Values '!CI22","v":284.78024691354955},{"$f":"'WTP Values '!CJ22","v":259.94941527047735},{"$f":"'WTP Values '!CK22","v":311.98342772568702},{"$f":"O3","v":284.78024691354955},{"$f":"P3","v":259.94941527047735},{"$f":"Q3","v":311.98342772568702},{"$f":"'WTP Values '!BH22","v":94952058.571817413},{"$f":"'WTP Values '!BI22","v":86671834.974316537},{"$f":"'WTP Values '!BJ22","v":104023378.57130639},{"$f":"U3","v":94952058.571817413},{"$f":"V3","v":86671834.974316537},{"$f":"W3","v":104023378.57130639},{"$f":"'WTP Values '!AV22","v":35681990.880641729},{"$f":"'WTP Values '!AW22","v":32570661.921042737},{"$f":"'WTP Values '!AX22","v":39090577.651742712},{"$f":"AA3","v":35681990.880641729},{"$f":"AB3","v":32570661.921042737},{"$f":"AC3","v":39090577.651742712},{"$f":"'WTP Values '!BB22","v":28570698.9398995},{"$f":"'WTP Values '!BC22","v":26079535.233882669},{"$f":"'WTP Values '!BD22","v":31299869.581524689},{"$f":"AG3","v":28570698.9398995},{"$f":"AH3","v":26079535.233882669},{"$f":"AI3","v":31299869.581524689},{"$f":"'WTP Values '!CX22","v":47.60473449178604},{"$f":"'WTP Values '!CY22","v":43.457232962183006},{"$f":"'WTP Values '!CZ22","v":52.148490240695352},{"$f":"AM3","v":47.60473449178604},{"$f":"AN3","v":43.457232962183006},{"$f":"AO3","v":52.148490240695352},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"'WTP Values '!CG22","v":16.362671590150654},{"$f":"'WTP Values '!CH22","v":19.62844818996647},{"$f":"AS3","v":17.921112792502946},{"$f":"AT3","v":16.362671590150654},{"$f":"AU3","v":19.62844818996647},{"$f":"'WTP Values '!CL22","v":14.359120310731802},{"$f":"'WTP Values '!CM22","v":13.111315205044226},{"$f":"'WTP Values '!CN22","v":15.726141294815433},{"$f":"AY3","v":14.359120310731802},{"$f":"AZ3","v":13.111315205044226},{"$f":"BA3","v":15.726141294815433},{"$f":"'WTP Values '!BK22","v":4775965.1591690378},{"$f":"'WTP Values '!BL22","v":4359865.3108146228},{"$f":"'WTP Values '!BM22","v":5231819.3799778791},{"$f":"BE3","v":4775965.1591690378},{"$f":"BF3","v":4359865.3108146228},{"$f":"BG3","v":5231819.3799778791},{"$f":"'WTP Values '!AY22","v":1797943.2345180046},{"$f":"'WTP Values '!AZ22","v":1641591.9605426756},{"$f":"'WTP Values '!BA22","v":1969232.38170795},{"$f":"BK3","v":1797943.2345180046},{"$f":"BL3","v":1641591.9605426756},{"$f":"BM3","v":1969232.38170795},{"$f":"'WTP Values '!BE22","v":1440584.8294817081},{"$f":"'WTP Values '!BF22","v":1315398.2535283146},{"$f":"'WTP Values '!BG22","v":1577731.7889498449},{"$f":"BQ3","v":1440584.8294817081},{"$f":"BR3","v":1315398.2535283146},{"$f":"BS3","v":1577731.7889498449}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":892.11107863964662},{"$f":"D3/(1+B4)^A4","v":814.31519600107424},{"$f":"E3/(1+B4)^A4","v":977.33961597892539},{"$f":"F3+C4","v":1838.5517219684477},{"$f":"G3+D4","v":1678.2221874386139},{"$f":"H3+E4","v":2014.1992145709673},{"$f":"I3/(1+B4)^A4","v":335.24601626685984},{"$f":"J3/(1+B4)^A4","v":306.01388506402503},{"$f":"K3/(1+B4)^A4","v":16.892367605337871},{"$f":"L3+I4","v":690.9085149243715},{"$f":"M3+J4","v":630.66401572844916},{"$f":"N3+K4","v":34.81348039784082},{"$f":"O3/(1+B4)^A4","v":268.43269574281231},{"$f":"P3/(1+B4)^A4","v":245.02725541566346},{"$f":"Q3/(1+B4)^A4","v":294.07430269175893},{"$f":"R3+O4","v":553.21294265636186},{"$f":"S3+P4","v":504.97667068614078},{"$f":"T3+Q4","v":606.05773041744601},{"$f":"U3/(1+B4)^A4","v":89501421.973623738},{"$f":"V3/(1+B4)^A4","v":81696517.083906621},{"$f":"W3/(1+B4)^A4","v":98052011.095585257},{"$f":"X3+U4","v":184453480.54544115},{"$f":"Y3+V4","v":168368352.05822316},{"$f":"Z3+W4","v":202075389.66689163},{"$f":"AA3/(1+B4)^A4","v":33633698.633840822},{"$f":"AB3/(1+B4)^A4","v":30700972.684553433},{"$f":"AC3/(1+B4)^A4","v":36846618.580208041},{"$f":"AD3+AA4","v":69315689.514482558},{"$f":"AE3+AB4","v":63271634.60559617},{"$f":"AF3+AC4","v":75937196.23195076},{"$f":"AG3/(1+B4)^A4","v":26930623.941841364},{"$f":"AH3/(1+B4)^A4","v":24582463.223567415},{"$f":"AI3/(1+B4)^A4","v":29503129.02396521},{"$f":"AJ3+AG4","v":55501322.881740868},{"$f":"AK3+AH4","v":50661998.457450084},{"$f":"AL3+AI4","v":60802998.605489895},{"$f":"AM3/(1+B4)^A4","v":44.872027987356056},{"$f":"AN3/(1+B4)^A4","v":40.962610012426246},{"$f":"AO3/(1+B4)^A4","v":49.154953568380954},{"$f":"AP3+AM4","v":92.476762479142096},{"$f":"AQ3+AN4","v":84.419842974609253},{"$f":"AR3+AO4","v":101.3034438090763},{"$f":"AS3/(1+B4)^A4","v":16.892367605337871},{"$f":"AT3/(1+B4)^A4","v":15.423387303375112},{"$f":"AU3/(1+B4)^A4","v":18.501694966506239},{"$f":"AV3+AS4","v":34.81348039784082},{"$f":"AW3+AT4","v":31.786058893525766},{"$f":"AX3+AU4","v":38.130143156472712},{"$f":"AY3/(1+B4)^A4","v":13.5348480636552},{"$f":"AZ3/(1+B4)^A4","v":12.35867207563788},{"$f":"BA3/(1+B4)^A4","v":14.82339645095243},{"$f":"BB3+AY4","v":27.893968374387001},{"$f":"BC3+AZ4","v":25.469987280682105},{"$f":"BD3+BA4","v":30.549537745767864},{"$f":"BE3/(1+B4)^A4","v":4501805.2211980755},{"$f":"BF3/(1+B4)^A4","v":4109591.206348028},{"$f":"BG3/(1+B4)^A4","v":4931491.5448938441},{"$f":"BH3+BE4","v":9277770.3803671133},{"$f":"BI3+BF4","v":8469456.5171626508},{"$f":"BJ3+BG4","v":10163310.924871724},{"$f":"BK3/(1+B4)^A4","v":1694733.9377113816},{"$f":"BL3/(1+B4)^A4","v":1547357.8664743856},{"$f":"BM3/(1+B4)^A4","v":1856190.3871316337},{"$f":"BN3+BK4","v":3492677.1722293859},{"$f":"BO3+BL4","v":3188949.8270170614},{"$f":"BP3+BM4","v":3825422.7688395837},{"$f":"BQ3/(1+B4)^A4","v":1357889.3670296052},{"$f":"BR3/(1+B4)^A4","v":1239889.0126574745},{"$f":"BS3/(1+B4)^A4","v":1487163.5299744038},{"$f":"BT3+BQ4","v":2798474.1965113133},{"$f":"BU3+BR4","v":2555287.2661857894},{"$f":"BV3+BS4","v":3064895.3189242487}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":816.40801283362327},{"$f":"D4/(1+B5)^A5","v":745.21375970491647},{"$f":"E4/(1+B5)^A5","v":894.40419791853355},{"$f":"F4+C5","v":2654.9597348020711},2423.4359471435305,2908.6034124895009,{"$f":"I4/(1+B5)^A5","v":306.79759561799045},{"$f":"J4/(1+B5)^A5","v":280.0460545625989},{"$f":"K4/(1+B5)^A5","v":15.458909320752458},{"$f":"L4+I5","v":997.70611054236201},910.71007029104805,50.272389718593274,{"$f":"O4/(1+B5)^A5","v":245.65394260671908},{"$f":"P4/(1+B5)^A5","v":224.23464910784071},{"$f":"Q4/(1+B5)^A5","v":269.11964533845958},{"$f":"R4+O5","v":798.86688526308092},729.21131979398149,875.17737575590559,{"$f":"U4/(1+B5)^A5","v":81906479.81940937},{"$f":"V4/(1+B5)^A5","v":74763886.20754005},{"$f":"W4/(1+B5)^A5","v":89731480.136928305},{"$f":"X4+U5","v":266359960.36485052},243132238.26576322,291806869.80381995,{"$f":"AA4/(1+B5)^A5","v":30779598.777957186},{"$f":"AB4/(1+B5)^A5","v":28095739.086298253},{"$f":"AC4/(1+B5)^A5","v":33719875.669044547},{"$f":"AD4+AA5","v":100095288.29243974},91367373.691894427,109657071.90099531,{"$f":"AG4/(1+B5)^A5","v":24645335.881552633},{"$f":"AH4/(1+B5)^A5","v":22496436.185403503},{"$f":"AI4/(1+B5)^A5","v":26999542.451101884},{"$f":"AJ4+AG5","v":80146658.763293505},73158434.642853588,87802541.056591779,{"$f":"AM4/(1+B5)^A5","v":41.064262150890436},{"$f":"AN4/(1+B5)^A5","v":37.486590898208107},{"$f":"AO4/(1+B5)^A5","v":44.983745773995658},{"$f":"AP4+AM5","v":133.54102463003252},121.90643387281736,146.28718958307195,{"$f":"AS4/(1+B5)^A5","v":15.458909320752458},{"$f":"AT4/(1+B5)^A5","v":14.114584249657153},{"$f":"AU4/(1+B5)^A5","v":16.931671832494519},{"$f":"AV4+AS5","v":50.272389718593274},45.900643143182918,55.061814988967228,{"$f":"AY4/(1+B5)^A5","v":12.38630331606632},{"$f":"AZ4/(1+B5)^A5","v":11.309935670700806},{"$f":"BA4/(1+B5)^A5","v":13.565507625374343},{"$f":"BB4+AY5","v":40.280271690453318},36.779922951382915,44.115045371142209,{"$f":"BE4/(1+B5)^A5","v":4119789.5002119243},{"$f":"BF4/(1+B5)^A5","v":3760858.1158404872},{"$f":"BG4/(1+B5)^A5","v":4513013.3554802286},{"$f":"BH4+BE5","v":13397559.880579038},12230314.633003138,14676324.280351952,{"$f":"BK4/(1+B5)^A5","v":1550921.6279193079},{"$f":"BL4/(1+B5)^A5","v":1416051.645538534},{"$f":"BM4/(1+B5)^A5","v":1698677.150955027},{"$f":"BN4+BK5","v":5043598.8001486938},4605001.4725555955,5524099.9197946107,{"$f":"BQ4/(1+B5)^A5","v":1242661.1285614844},{"$f":"BR4/(1+B5)^A5","v":1134674.088457112},{"$f":"BS4/(1+B5)^A5","v":1360965.300550278},{"$f":"BT4+BQ5","v":4041135.3250727979},3689961.3546429016,4425860.6194745265]
[4,0.03,725.36794521725983,662.11277342637288,794.66654545203744,3380.3276800193307,3085.5487205699033,3703.2699579415385,272.58569003825966,248.81729229875944,13.735040706391679,1270.2918005806216,1159.5273625898076,64.00743042498496,218.26034627549393,199.22958142623577,239.10931922288515,1017.1272315385748,928.44090122021726,1114.2866949787908,72772846.459912986,66426744.547241755,79725257.891964719,339132806.82476354,309558982.81300497,371532127.69578469,27347274.854256529,24962700.27979457,29959672.789273456,127442563.14669627,116330073.971689,139616744.69026875,21897061.722291302,19987792.174992841,23988743.767453838,102043720.48558481,93146226.817846432,111791284.82404561,36.4850650532806,33.306350483572054,39.967475486927249,170.02608968331313,155.21278435638942,186.25466506999919,13.735040706391679,12.540625292535163,15.043571122730279,64.00743042498496,58.441268435718079,70.105386111697513,11.005070067880073,10.048731356177306,12.052777823546618,51.285341758333388,46.828654307560221,56.167823194688829,3660379.6110773445,3341473.7249728749,4009753.913414706,17057939.491656382,15571788.357976012,18686078.193766657,1377973.7787386205,1258143.5462406857,1509252.6472138651,6421572.5788873145,5863145.018796281,7033352.5670084758,1104088.3176751717,1008143.2311996848,1209200.0422016049,5145223.6427479694,4698104.5858425861,5635060.6616761312]
[5,0.03,625.70876145509942,571.14429461055101,685.4863427631451,4006.0364414744299,3656.6930151804545,4388.7563007046838,235.13481072442173,214.6319820435921,11.847966767207536,1505.4266113050433,1374.1593446333998,75.855397192192498,188.27329197997054,171.85718704745108,206.25779918977801,1205.4005235185455,1100.2980882676684,1320.5444941685689,62774496.620960958,57300293.364493608,68771707.794901669,401907303.44572449,366859276.17749858,440303835.49068636,23589999.518249843,21533044.543299828,25843476.925302494,151032562.66494611,137863118.51498884,165460221.61557126,18888597.793850712,17241645.110593881,20692901.100146547,120932318.27943552,110387871.92844032,132484185.92419216,31.472337613787527,28.730350502907005,34.476295444682194,201.49842729710065,183.94313485929644,220.73096051468139,11.847966767207536,10.81765353901106,12.976716598975081,75.855397192192498,69.258921974729134,83.082102710672586,9.4930701133165805,8.6681239397551391,10.39683202682196,60.778411871649965,55.496778247315362,66.56465522151079,3157475.6066960073,2882384.5879504764,3458848.9489303045,20215415.098352388,18454172.945926487,22144927.142696962,1188652.2861909745,1085285.6750034592,1301894.5913417339,7610224.8650782891,6948430.6937997397,8335247.1583502097,952396.28156253661,869633.20715028339,1043066.5784808063,6097619.9243105063,5567737.7929928694,6678127.2401569374]
[9,0.03,257.78372503259794,235.30388715259932,282.41129704739836,5550.2679147031695,5066.260932116089,6080.517148837338,96.872428719740611,88.425534770615798,4.8812054352739871,2085.7326538925427,1903.8649876587683,105.09584307174559,77.566103466220241,70.802885591198432,84.975482313079269,1670.0536672075325,1524.436750673591,1829.5828914686911,25862261.443111952,23606962.182548538,28333033.040796369,556832980.32572651,508274774.7121799,610030459.41969812,9718767.458505556,8871329.2439057771,10647170.313079488,209252012.27728188,191006061.60063735,229241189.54209533,7781852.196887861,7103329.4978368515,8525201.2692325208,167548841.80483973,152939762.95215276,183553678.82524201,12.966186387894913,11.836524003448861,14.203777240367637,279.17126372385883,254.84882488081269,305.81747965211758,4.8812054352739871,4.4567300271029486,5.3462354207680232,105.09584307174559,95.956584034914087,115.10827115476765,3.9110191938426007,3.5711522930219752,4.2833571359615767,84.207039612868726,76.889462234173564,92.223741727434884,1300838.1434532101,1187504.2860683091,1424999.9701247963,28007975.324731559,25567816.341795705,30681268.228382088,489709.0035789939,447123.32839370874,536363.3339181667,10543784.987830568,9626884.9524347316,11548286.077768378,392374.65781594859,358277.36698127061,429729.6196276517,8448106.9297260866,7713967.8785734782,9252385.9662410542]
[16,0.03,17.501208826163307,15.975028936155113,19.173200650542036,6133.3683389582729,5598.5125178599355,6719.3245332133238,6.5767713004667412,6.0033027662627507,0.33139018235278728,2304.8556969704564,2103.8813650821699,116.13700930450393,5.266044527917531,4.8068825371726565,5.76907506816843,1845.5062790170984,1684.5911305573197,2021.7953353759735,1755816.1911714866,1602701.5470269779,1923559.4794157695,615332777.46291208,561673140.5798372,674119080.93540132,659817.36745683791,602283.89377029624,722847.61589726934,231235624.4218215,211072789.41743043,253324826.03190053,528318.14861411462,482252.52733456332,578784.90071102674,185151199.42816147,169007318.975283,202837473.70531452,0.88028806172619867,0.80359409165205276,0.96430940926369613,308.50045734458178,281.62275006652391,337.94607323899368,0.33139018235278728,0.30257209944614594,0.36296155826307658,116.13700930450393,106.03759736989313,127.20132373837545,0.26552321573410698,0.24244929357858483,0.29080163111158702,93.053668510449796,84.967320589573532,101.91258986127066,88315.272792083022,80620.917747299085,96744.750085665219,30950439.102221273,28253921.73081366,33904582.993649781,33246.860462601151,30355.674084071667,36414.272128358622,11651494.668541972,10638266.886836357,12761526.702338511,26638.729127150749,24323.828109917551,29174.796860974137,9335648.7224071361,8524382.4408634864,10224423.760668075]
[19,0.03,3.5469732468169481,3.2376620847447324,3.8858361407390092,{"$f":"F20+C21","v":6153.7234704254788},5617.0925952373182,6741.6243082611736,1.3329154622916999,1.2166904878389606,6.7162909873169599E-2,{"$f":"L20+I21","v":2312.5049425614584},2110.8636266081303,116.52243929369692,1.0672702235943241,0.97421177755758137,1.1692195167159787,{"$f":"R20+O21","v":1851.6310575819753},1690.1818715720372,2028.5051736861817,355851.59392550302,324819.82052796631,389848.15734266047,{"$f":"X20+U21","v":617374914.65232241},563537194.71555245,676356315.31603241,133725.3085430245,122064.98873371295,146499.66071372808,{"$f":"AD20+AA21","v":232003038.22690973},211773287.76357594,254165548.42990705,107074.33741037971,97738.209380622924,117302.44344119795,{"$f":"AJ20+AG21","v":185765670.43289998},169568212.43651709,203510641.07690743,0.17840814514294728,0.16286456396822846,0.19543676727055068,{"$f":"AP20+AM21","v":309.52429400657627},282.55738627047538,339.06763261215434,6.7162909873169599E-2,6.1322343652303699E-2,7.3561486499007539E-2,{"$f":"AV20+AS21","v":116.52243929369692},106.38950991054732,127.62347344868242,5.3813639501846283E-2,4.9137243408427643E-2,5.8936820646442907E-2,{"$f":"BB20+AY21","v":93.362490604828963},85.249306096628644,102.25081252297075,17898.87275732437,16339.456389778366,19607.276487716383,{"$f":"BH20+BE21","v":31053155.949160296},28347689.504003115,34017103.912994035,6738.1473915796159,6152.1901106816777,7380.0873027989128,{"$f":"BN20+BK21","v":11690163.095523791},10673572.661591368,12803879.050900128,5398.8761851669733,4929.7147655923036,5912.8615043147383,{"$f":"BT20+BQ21","v":9366631.4298811387},8552672.7563428897,10258356.092516281]
[25,0.03,6.5589236822104754E-2,5.9869576241331858E-2,7.1855356426932124E-2,6157.7760535087982,5620.7917758290841,6746.0640580739591,2.4647749457527096E-2,2.2498562857130613E-2,1.2419501628004078E-3,2314.0278609141205,2112.2537524832201,116.59917606430064,1.9735541989590166E-2,1.8014741738029662E-2,2.1620748295107999E-2,1852.8504638059578,1691.2949541623393,2029.8410617531081,6580.2679759280991,6006.440604603139,7208.9190803892543,617781491.7673341,563908316.57585394,676801735.09722984,2472.7959081756544,2257.17785182839,2709.0142136069512,232155825.65593797,211912752.73102438,254332931.154672,1979.976612533437,1807.3365981508277,2169.1107339421501,185888007.879013,169679882.91902927,203644664.61327001,3.2990533811537116E-3,3.011627580114154E-3,3.6139399765019601E-3,309.72813366947236,282.74346666378028,339.29092827349325,1.2419501628004078E-3,1.1339487051126925E-3,1.3602701298351429E-3,116.59917606430064,106.45957356065742,127.707520892806,9.9510069570257547E-4,9.0862661498588226E-4,1.0898365501883795E-3,93.423975208721231,85.305447698930465,102.31815060130295,330.97892835317856,302.14281307460175,362.57005945657914,31073606.249712162,28366358.098308206,34039506.144833647,124.59917632735701,113.76388432199985,136.46967715515657,11697861.744549841,10680601.826976329,12812311.146344768,99.833898944660675,91.158350155593112,109.33831368782823,9372799.8988191485,8558305.1863823757,10265111.813757736]
[36,0.03,2.7500396349132776E-6,2.5102244753309439E-6,3.0127668460427557E-6,6157.8304040737476,5620.8413867934669,6746.1236010631083,1.0334361429369143E-6,9.4332458469534985E-7,5.2072753667672857E-8,2314.0482852881896,2112.2723959323757,116.60020520713347,8.274760512166387E-7,7.5532596798887905E-7,9.0651938685147642E-7,1852.8668176760236,1691.3098820901262,2029.8589778006397,0.27589889163116732,0.2518393341305698,0.3022571104116234,617786944.51079237,563913293.81687713,676807708.77284586,0.1036799189321045,9.4639438669066836E-2,0.1135841308714815,232157874.73992077,211914623.14296058,254335175.9811115,8.3016885459981662E-2,7.5778397788416496E-2,9.0946941600125203E-2,185889648.58795682,169681380.56970981,203646462.0483301,1.383234200525072E-7,1.2627216921848178E-7,1.5152605297929773E-7,309.73086743226253,282.74596225098833,339.29392296727127,5.2072753667672857E-8,4.7544445310080748E-8,5.7033698705494883E-8,116.60020520713347,106.46051320801014,127.70864808155865,4.1722796094337041E-8,3.8097092230628546E-8,4.5694901386398251E-8,93.424799799578082,85.306200632982524,102.31905369508898,1.3877355727755739E-2,1.2668308881424865E-2,1.5201915470411782E-2,31073880.515622452,28366608.469152287,34039806.588755853,5.2242210761979761E-3,4.7699166214684643E-3,5.721929989190206E-3,11697964.993740615,10680696.097495144,12812424.232033996,4.1858571971250067E-3,3.8221069206997912E-3,4.5843603436283992E-3,9372882.6262462661,8558380.724810183,10265202.417024486]
[39,0.03,9.460091494332804E-8,8.6351312564602897E-8,1.0363868815860075E-7,6157.8304053891688,5620.8413879941772,6746.123602504199,3.555003477628752E-8,3.2450211868866102E-8,1.7912942337413759E-9,2314.0482857825109,2112.2723963835942,116.60020523204132,2.8465041210671411E-8,2.5983090114428904E-8,3.118411906551259E-8,1852.8668180718287,1691.3098824514195,2029.8589782342531,9.4908768763914964E-3,8.6632320221892729E-3,1.0397595303737432E-2,617786944.64276254,563913293.93733895,676807708.91742384,3.5665723023430049E-3,3.255581255685805E-3,3.9072755778022487E-3,232157874.78951377,211914623.18822926,254335176.03544196,2.855767320788957E-3,2.6067645253955518E-3,3.1285599587151346E-3,185889648.62766612,169681380.60595673,203646462.09183255,4.7583030909553137E-9,4.3437420276758382E-9,5.2124715104496308E-9,309.73086749842651,282.74596231138781,339.29392303975038,1.7912942337413759E-9,1.6355211647516844E-9,1.9619499339732481E-9,116.60020523204132,106.46051323075199,127.70864810883947,1.435257381169587E-9,1.3105337595657842E-9,1.5718971554149045E-9,93.424799819535252,85.30620065120543,102.31905371694613,4.7737877380851871E-4,4.3578775947542789E-4,5.2294341293646074E-4,31073880.522260379,28366608.475211896,34039806.596027352,1.7971235301491627E-4,1.6408435386369792E-4,1.9683345845163811E-4,11697964.996239504,10680696.099776728,12812424.234770956,1.439928049192017E-4,1.3147985473337684E-4,1.577012481679496E-4,9372882.6282484792,8558380.7266384047,10265202.419217313]
[44,0.03,1.9058036249383532E-10,1.7396094382638057E-10,2.0878760812708937E-10,6157.8304054301843,5620.8413880316166,6746.1236025491344,7.1618107693694774E-11,6.5373290994860801E-11,3.6086913599520689E-12,2314.0482857979241,2112.2723963976641,116.60020523281797,5.7344877431487487E-11,5.2344808035782031E-11,6.2822655775756445E-11,1852.8668180841703,1691.309882462685,2029.8589782477734,1.9120055620715953E-5,1.7452705400852759E-5,2.0946705253723716E-5,617786944.64687753,563913293.94109511,676807708.92193198,7.1851170006991731E-6,6.5586031193083617E-6,7.8714883088282511E-6,232157874.79106012,211914623.18964079,254335176.03713608,5.7531491267293823E-6,5.2515150459545611E-6,6.3027095601857092E-6,185889648.62890428,169681380.60708696,203646462.09318897,9.585944580695179E-12,8.7507814349374167E-12,1.0500899600658054E-11,309.73086750048964,282.74596231327115,339.29392304201042,3.6086913599520689E-12,3.2948752835154168E-12,3.9524895698458449E-12,116.60020523281797,106.46051323146109,127.70864810969012,2.8914294554034245E-12,2.6401647289360713E-12,3.1667001303471979E-12,93.424799820157531,85.306200651773636,102.31905371762765,9.6171395185545874E-7,8.7792585537842994E-7,1.0535072019218676E-6,31073880.52246736,28366608.475400839,34039806.596254081,3.6204348977724536E-7,3.3055975893725523E-7,3.9653519086047838E-7,11697964.996317422,10680696.099847872,12812424.234856298,2.9008388528213706E-7,2.6487564513234139E-7,3.1770053238473249E-7,9372882.6283109114,8558380.726695409,10265202.419285689]
[50,0.03,4.1828193429009395E-14,3.8180596952628083E-14,4.58242829641097E-14,6157.8304054302516,5620.8413880316784,6746.123602549209,1.5718597773830926E-14,1.434799800484379E-14,7.9202829847987478E-16,2314.04828579795,2112.2723963976873,116.60020523281923,1.2585937994764192E-14,1.1488532852359746E-14,1.3788189733333174E-14,1852.8668180841905,1691.3098824627036,2029.8589782477957,4.1964312293854251E-9,3.8304845673173694E-9,4.5973406052344146E-9,617786944.64688432,563913293.94110131,676807708.92193937,1.5769749820107014E-9,1.4394689794307029E-9,1.7276183718377822E-9,232157874.79106265,211914623.18964311,254335176.03713885,1.2626895622919028E-9,1.1525919263830026E-9,1.3833059773870576E-9,185889648.62890631,169681380.60708883,203646462.09319121,2.103903775154443E-15,1.9206038530196765E-15,2.3047162568448802E-15,309.73086750049305,282.74596231327428,339.29392304201417,7.9202829847987478E-16,7.2315257920554662E-16,8.674844359108713E-16,116.60020523281923,106.46051323146226,127.70864810969152,6.3460510287811993E-16,5.7945802768613342E-16,6.9502095520526923E-16,93.424799820158555,85.306200651774574,102.31905371762878,2.1107503771742673E-10,1.9268539536063347E-10,2.3122163503213894E-10,31073880.522467699,28366608.475401148,34039806.596254453,7.9460574646593266E-11,7.2550588926083497E-11,8.703074360695355E-11,11697964.996317549,10680696.099847989,12812424.234856438,6.3667025843821063E-11,5.813437215803179E-11,6.9728271828204266E-11,9372882.6283110157,8558380.726695504,10265202.419285802]

{"sheet":"Cumberland NPV 4%","index":125,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU22","v":946.44064332880112},{"$f":"'WTP Values '!CV22","v":863.90699143753966},{"$f":"'WTP Values '!CW22","v":1036.8595985920419},{"$f":"C3","v":946.44064332880112},{"$f":"D3","v":863.90699143753966},{"$f":"E3","v":1036.8595985920419},{"$f":"'WTP Values '!CC22","v":355.66249865751161},{"$f":"'WTP Values '!CD22","v":324.65013066442413},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"I3","v":355.66249865751161},{"$f":"J3","v":324.65013066442413},{"$f":"K3","v":17.921112792502946},{"$f":"'WTP Values '!CI22","v":284.78024691354955},{"$f":"'WTP Values '!CJ22","v":259.94941527047735},{"$f":"'WTP Values '!CK22","v":311.98342772568702},{"$f":"O3","v":284.78024691354955},{"$f":"P3","v":259.94941527047735},{"$f":"Q3","v":311.98342772568702},{"$f":"'WTP Values '!BH22","v":94952058.571817413},{"$f":"'WTP Values '!BI22","v":86671834.974316537},{"$f":"'WTP Values '!BJ22","v":104023378.57130639},{"$f":"U3","v":94952058.571817413},{"$f":"V3","v":86671834.974316537},{"$f":"W3","v":104023378.57130639},{"$f":"'WTP Values '!AV22","v":35681990.880641729},{"$f":"'WTP Values '!AW22","v":32570661.921042737},{"$f":"'WTP Values '!AX22","v":39090577.651742712},{"$f":"AA3","v":35681990.880641729},{"$f":"AB3","v":32570661.921042737},{"$f":"AC3","v":39090577.651742712},{"$f":"'WTP Values '!BB22","v":28570698.9398995},{"$f":"'WTP Values '!BC22","v":26079535.233882669},{"$f":"'WTP Values '!BD22","v":31299869.581524689},{"$f":"AG3","v":28570698.9398995},{"$f":"AH3","v":26079535.233882669},{"$f":"AI3","v":31299869.581524689},{"$f":"'WTP Values '!CX22","v":47.60473449178604},{"$f":"'WTP Values '!CY22","v":43.457232962183006},{"$f":"'WTP Values '!CZ22","v":52.148490240695352},{"$f":"AM3","v":47.60473449178604},{"$f":"AN3","v":43.457232962183006},{"$f":"AO3","v":52.148490240695352},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"'WTP Values '!CG22","v":16.362671590150654},{"$f":"'WTP Values '!CH22","v":19.62844818996647},{"$f":"AS3","v":17.921112792502946},{"$f":"AT3","v":16.362671590150654},{"$f":"AU3","v":19.62844818996647},{"$f":"'WTP Values '!CL22","v":14.359120310731802},{"$f":"'WTP Values '!CM22","v":13.111315205044226},{"$f":"'WTP Values '!CN22","v":15.726141294815433},{"$f":"AY3","v":14.359120310731802},{"$f":"AZ3","v":13.111315205044226},{"$f":"BA3","v":15.726141294815433},{"$f":"'WTP Values '!BK22","v":4775965.1591690378},{"$f":"'WTP Values '!BL22","v":4359865.3108146228},{"$f":"'WTP Values '!BM22","v":5231819.3799778791},{"$f":"BE3","v":4775965.1591690378},{"$f":"BF3","v":4359865.3108146228},{"$f":"BG3","v":5231819.3799778791},{"$f":"'WTP Values '!AY22","v":1797943.2345180046},{"$f":"'WTP Values '!AZ22","v":1641591.9605426756},{"$f":"'WTP Values '!BA22","v":1969232.38170795},{"$f":"BK3","v":1797943.2345180046},{"$f":"BL3","v":1641591.9605426756},{"$f":"BM3","v":1969232.38170795},{"$f":"'WTP Values '!BE22","v":1440584.8294817081},{"$f":"'WTP Values '!BF22","v":1315398.2535283146},{"$f":"'WTP Values '!BG22","v":1577731.7889498449},{"$f":"BQ3","v":1440584.8294817081},{"$f":"BR3","v":1315398.2535283146},{"$f":"BS3","v":1577731.7889498449}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":875.03757704216071},{"$f":"D3/(1+B4)^A4","v":798.73057640305069},{"$f":"E3/(1+B4)^A4","v":958.63498390536415},{"$f":"F3+C4","v":1821.4782203709619},{"$f":"G3+D4","v":1662.6375678405902},{"$f":"H3+E4","v":1995.4945824974061},{"$f":"I3/(1+B4)^A4","v":328.82997287122004},{"$f":"J3/(1+B4)^A4","v":300.1572953628181},{"$f":"K3/(1+B4)^A4","v":16.569076176500502},{"$f":"L3+I4","v":684.49247152873158},{"$f":"M3+J4","v":624.80742602724217},{"$f":"N3+K4","v":34.490188969003448},{"$f":"O3/(1+B4)^A4","v":263.29534662865154},{"$f":"P3/(1+B4)^A4","v":240.33784695865137},{"$f":"Q3/(1+B4)^A4","v":288.44621646235851},{"$f":"R3+O4","v":548.07559354220109},{"$f":"S3+P4","v":500.28726222912871},{"$f":"T3+Q4","v":600.42964418804559},{"$f":"U3/(1+B4)^A4","v":87788515.691399232},{"$f":"V3/(1+B4)^A4","v":80132983.519153595},{"$f":"W3/(1+B4)^A4","v":96175460.957198948},{"$f":"X3+U4","v":182740574.26321664},{"$f":"Y3+V4","v":166804818.49347013},{"$f":"Z3+W4","v":200198839.52850533},{"$f":"AA3/(1+B4)^A4","v":32990006.361540057},{"$f":"AB3/(1+B4)^A4","v":30113407.84120075},{"$f":"AC3/(1+B4)^A4","v":36141436.438371584},{"$f":"AD3+AA4","v":68671997.242181778},{"$f":"AE3+AB4","v":62684069.762243487},{"$f":"AF3+AC4","v":75232014.090114295},{"$f":"AG3/(1+B4)^A4","v":26415217.215143766},{"$f":"AH3/(1+B4)^A4","v":24111996.333101578},{"$f":"AI3/(1+B4)^A4","v":28938488.888243977},{"$f":"AJ3+AG4","v":54985916.155043267},{"$f":"AK3+AH4","v":50191531.566984251},{"$f":"AL3+AI4","v":60238358.469768666},{"$f":"AM3/(1+B4)^A4","v":44.013253043441232},{"$f":"AN3/(1+B4)^A4","v":40.178654735746122},{"$f":"AO3/(1+B4)^A4","v":48.214210651530458},{"$f":"AP3+AM4","v":91.617987535227272},{"$f":"AQ3+AN4","v":83.635887697929121},{"$f":"AR3+AO4","v":100.3627008922258},{"$f":"AS3/(1+B4)^A4","v":16.569076176500502},{"$f":"AT3/(1+B4)^A4","v":15.128209680242836},{"$f":"AU3/(1+B4)^A4","v":18.147603725930537},{"$f":"AV3+AS4","v":34.490188969003448},{"$f":"AW3+AT4","v":31.490881270393491},{"$f":"AX3+AU4","v":37.776051915897007},{"$f":"AY3/(1+B4)^A4","v":13.275813896756473},{"$f":"AZ3/(1+B4)^A4","v":12.122147933657752},{"$f":"BA3/(1+B4)^A4","v":14.539701640916634},{"$f":"BB3+AY4","v":27.634934207488275},{"$f":"BC3+AZ4","v":25.233463138701978},{"$f":"BD3+BA4","v":30.265842935732067},{"$f":"BE3/(1+B4)^A4","v":4415648.2610660475},{"$f":"BF3/(1+B4)^A4","v":4030940.5610342291},{"$f":"BG3/(1+B4)^A4","v":4837111.1131452275},{"$f":"BH3+BE4","v":9191613.4202350862},{"$f":"BI3+BF4","v":8390805.8718488514},{"$f":"BJ3+BG4","v":10068930.493123107},{"$f":"BK3/(1+B4)^A4","v":1662299.5881268531},{"$f":"BL3/(1+B4)^A4","v":1517744.046359722},{"$f":"BM3/(1+B4)^A4","v":1820666.0333838293},{"$f":"BN3+BK4","v":3460242.8226448577},{"$f":"BO3+BL4","v":3159336.0069023976},{"$f":"BP3+BM4","v":3789898.4150917791},{"$f":"BQ3/(1+B4)^A4","v":1331901.6544764312},{"$f":"BR3/(1+B4)^A4","v":1216159.6278923026},{"$f":"BS3/(1+B4)^A4","v":1458701.7279491907},{"$f":"BT3+BQ4","v":2772486.4839581391},{"$f":"BU3+BR4","v":2531557.881420617},{"$f":"BV3+BS4","v":3036433.5168990353}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":777.90521969070096},{"$f":"D4/(1+B5)^A5","v":710.06857398143302},{"$f":"E4/(1+B5)^A5","v":852.22300998641981},{"$f":"F4+C5","v":2599.3834400616629},2372.7061418220233,2847.7175924838257,{"$f":"I4/(1+B5)^A5","v":292.32864850437034},{"$f":"J4/(1+B5)^A5","v":266.83874260605558},{"$f":"K4/(1+B5)^A5","v":14.72984838744995},{"$f":"L4+I5","v":976.82112003310192},891.64616863329775,49.220037356453396,{"$f":"O4/(1+B5)^A5","v":234.06860440786755},{"$f":"P4/(1+B5)^A5","v":213.65947079704867},{"$f":"Q4/(1+B5)^A5","v":256.42763610743918},{"$f":"R4+O5","v":782.1441979500687},713.94673302617741,856.85728029548477,{"$f":"U4/(1+B5)^A5","v":78043670.782778382},{"$f":"V4/(1+B5)^A5","v":71237930.557963982},{"$f":"W4/(1+B5)^A5","v":85499634.584446594},{"$f":"X4+U5","v":260784245.04599503},238042749.0514341,285698474.11295193,{"$f":"AA4/(1+B5)^A5","v":29327995.527939424},{"$f":"AB4/(1+B5)^A5","v":26770709.91799964},{"$f":"AC4/(1+B5)^A5","v":32129605.390848655},{"$f":"AD4+AA5","v":97999992.770121202},89454779.680243134,107361619.48096295,{"$f":"AG4/(1+B5)^A5","v":23483031.917764071},{"$f":"AH4/(1+B5)^A5","v":21435476.940413754},{"$f":"AI4/(1+B5)^A5","v":25726211.247087624},{"$f":"AJ4+AG5","v":78468948.072807342},71627008.507398009,85964569.716856286,{"$f":"AM4/(1+B5)^A5","v":39.127621688880815},{"$f":"AN4/(1+B5)^A5","v":35.718677756374213},{"$f":"AO4/(1+B5)^A5","v":42.86225770540301},{"$f":"AP4+AM5","v":130.74560922410808},119.35456545430333,143.22495859762881,{"$f":"AS4/(1+B5)^A5","v":14.72984838744995},{"$f":"AT4/(1+B5)^A5","v":13.448923318945965},{"$f":"AU4/(1+B5)^A5","v":16.133153630954975},{"$f":"AV4+AS5","v":49.220037356453396},44.93980458933946,53.909205546851979,{"$f":"AY4/(1+B5)^A5","v":11.802150212609233},{"$f":"AZ4/(1+B5)^A5","v":10.776545372291896},{"$f":"BA4/(1+B5)^A5","v":12.925741814936414},{"$f":"BB4+AY5","v":39.437084420097506},36.01000851099387,43.191584750668483,{"$f":"BE4/(1+B5)^A5","v":3925495.2252592733},{"$f":"BF4/(1+B5)^A5","v":3583491.480778324},{"$f":"BG4/(1+B5)^A5","v":4300174.1660727225},{"$f":"BH4+BE5","v":13117108.64549436},11974297.352627175,14369104.659195829,{"$f":"BK4/(1+B5)^A5","v":1477778.280864934},{"$f":"BL4/(1+B5)^A5","v":1349268.930608253},{"$f":"BM4/(1+B5)^A5","v":1618565.4740340426},{"$f":"BN4+BK5","v":4938021.1035097912},4508604.9375106506,5408463.8891258221,{"$f":"BQ4/(1+B5)^A5","v":1184055.7209373142},{"$f":"BR4/(1+B5)^A5","v":1081161.4807588318},{"$f":"BS4/(1+B5)^A5","v":1296780.5245338019},{"$f":"BT4+BQ5","v":3956542.2048954535},3612719.3621794488,4333214.041432837]
[4,0.04,664.95664201551062,606.96959295782983,728.4838006283594,3264.3400820771735,2979.675734779853,3576.2013931121851,249.88375389959131,228.09487550875855,12.591136134824664,1226.7048739326933,1119.7410441420564,61.811173491278062,200.0828240363241,182.6370110905105,219.19541804048444,982.22702198639286,896.58374411668797,1076.0526983359691,66712056.868463114,60894481.601232179,73085445.974295035,327496301.91445816,298937230.65266627,358783920.08724695,25069693.491783671,22883715.034747135,27464521.3442287,123069686.26190487,112338494.71499027,134826140.82519165,20073394.101389546,18323135.525386717,21990873.193326566,98542342.174196884,89950144.03278473,107955442.91018285,33.446455004680914,30.532475444188915,36.638837523574644,164.19206422878898,149.88704089849224,179.86379612120345,12.591136134824664,11.496196017872419,13.79068733826675,61.811173491278062,56.436000607211881,67.699892885118729,10.088527464900741,9.2118361490571079,11.04897827557582,49.525611884998249,45.221844660050976,54.240563026244303,3355529.7704188041,3063183.5362886288,3675806.8993167188,16472638.415913165,15037480.888915803,18044911.558512546,1263211.0678960485,1153360.7367101307,1383556.5506603143,6201232.1714058397,5661965.6742207818,6792020.4397861362,1012135.7926699395,924181.36493255361,1108493.42721722,4968677.9975653933,4536900.7271120027,5441707.468650057]
[5,0.04,546.54588889222248,498.88476143073035,598.76058257152374,3810.8859709693961,3478.5604962105836,4174.9619756837092,205.38623086885693,187.47736109354838,10.348996094109561,1432.0911048015503,1307.2184052356047,72.160169585387621,164.45349667241629,150.1143101127989,180.16265576492194,1146.6805186588092,1046.6980542294868,1256.2153541008911,54832447.887861215,50050825.080111332,60070909.155869216,382328749.80231935,348988055.7327776,418854829.24311614,20605460.639045499,18808745.690415185,22573834.56699235,143675146.90095037,131147240.40540546,157399975.39218399,16498866.736595344,15060281.769140596,18074894.778902687,115041208.91079223,105010425.80192533,126030337.68908554,27.490547993354216,25.095469204043141,30.114453720777671,191.68261222214321,174.9825101025354,209.97824984198112,10.348996094109561,9.449035131708257,11.334939744164412,72.160169585387621,65.885035738920138,79.034832629283144,8.2920341906881223,7.5714578339357157,9.0814547466909623,57.817646075686369,52.793302493986694,63.322017772935268,2758000.875845199,2517713.5814545918,3021245.3297614539,19230639.291758362,17555194.470370397,21066156.888273999,1038267.41826219,947978.453373992,1137182.6327221803,7239499.5896680299,6609944.1275947737,7929203.0725083165,831901.84371678624,759609.71539992222,911100.79549440742,5800579.8412821796,5296510.4425119245,6352808.2641444644]
[9,0.04,168.51030044959899,153.81548511656035,184.60906525344134,4979.4234252853312,4545.1965115337871,5455.1365797247418,63.324409121567342,57.802770247534767,3.1907886905979894,1871.215262989788,1708.0526676946267,94.286746321785131,50.704083037610694,46.283044137727096,55.547510043994585,1498.2888177248644,1367.6485862171023,1641.4104775278568,16905867.294507354,15431603.719670583,18520982.694889933,499562765.04422665,455998765.92962784,547288888.83456171,6353048.1772092516,5799087.4175196197,6959934.6047474323,187730464.13874161,171361107.62980565,205663756.55889967,5086908.6152980486,4643366.0143658137,5572827.4819910061,150316460.49955845,137209923.91810757,164675201.66341212,8.4758491391703554,7.7374016371585723,9.2848482579373819,250.45852769927697,228.6376492126191,274.36418303474176,3.1907886905979894,2.9133139254423419,3.4947735234797528,94.286746321785131,86.087459145540222,103.26939719680175,2.5565889364630205,2.3344217939759782,2.7999820307606522,75.546354169945147,68.981388878938731,82.73853928898366,850343.15631011815,776258.09777266916,931506.33569296845,25127357.916782737,22938169.036573328,27525702.917719215,320117.22739880049,292279.45401177235,350614.6345634099,9459357.7763143294,8636760.8161207177,10360546.031517411,256490.86833939201,234201.85563177292,280909.38365635928,7579219.9929223014,6920587.0683670631,8300779.0124931112]
[16,0.04,4.7488951036942071,4.3347712406510102,5.2025845526389514,5270.7998938555202,4811.1637120259538,5774.3499296272294,1.7845851299261368,1.6289763407702258,8.9921629415382745E-2,1980.7114935163891,1808.0012585128964,99.80403955632076,1.428923757373711,1.3043316705464822,1.5654194299489095,1585.9628448802991,1447.6780557483291,1737.4594268876447,476434.9135001562,434887.76146602235,521951.49970476038,528795232.7168076,482682038.01575804,579314103.42196739,179039.25933184236,163427.74162455744,196142.30867983485,198715719.86253148,181388492.35429063,217698398.72142622,143357.3814281706,130857.6275245397,157051.36761580434,159112394.42353922,145238914.35925519,174311353.20620233,0.23886325268701195,0.21805259768679819,0.26166216731570402,265.1143854344769,242.01663411104539,290.41890662961805,8.9921629415382745E-2,8.2101937977348244E-2,9.8488417799344377E-2,99.80403955632076,91.124962023209335,109.3123201813744,7.2048845976387985E-2,6.5787813550812244E-2,7.8908060343100939E-2,79.967032632357672,73.017911137027326,87.580076417611835,23964.057037977989,21876.219257102275,26251.367808554627,26597713.054109063,24280421.365508337,29136399.865150951,9021.4255730736058,8236.9117161598733,9880.8922476505704,10012882.557880076,9142150.4268350191,10966804.840477694,7228.3310014246254,6600.1902703774495,7916.4845891805962,8022726.4328125222,7325552.8742821831,8786508.2763994392]
[19,0.04,0.57120533441583465,0.52139379836081579,0.62577588772281834,5275.012498371666,4815.0089595005975,5778.9649886469633,0.21465299268034202,0.19593609780121507,1.0815929448825723E-2,1982.2945462504715,1809.4462752883744,99.883806376581703,0.17187342631561719,0.15688727415438036,0.18829136240331459,1587.2304009206209,1448.8350898301351,1738.8480642056463,57306.417208822779,52309.053747747043,62781.231092212838,529217864.0498727,483067814.09797627,579777111.17363477,21535.152444334482,19657.372034783744,23592.336864927584,198874540.29885614,181533464.27457911,217872390.7674306,17243.274322053632,15739.782256481391,18890.410716729584,159239562.52037871,145354994.2937758,174450668.83353016,2.8730886059075266E-2,2.6227744404174837E-2,3.1473179028374487E-2,265.32627396750172,242.21006212697654,290.65101940609969,1.0815929448825723E-2,9.8753634086500841E-3,1.1846357604613765E-2,99.883806376581703,91.197792226268291,109.39968634646127,8.6661600775732178E-3,7.9130722450672288E-3,9.4911982707984819E-3,80.030945034572468,73.076269562391573,87.650073426200862,2882.4383178499834,2631.3095706802674,3157.5600219709718,26618970.860967092,24299827.113166772,29159686.677803289,1085.1127049250763,990.75001840381185,1188.4908462719129,10020885.197921891,9149457.1478168312,10975569.888009198,869.43618184474553,793.88232594700264,952.20848816876344,8029138.4716459587,7331407.7080347305,8793530.7559455633]
[25,0.04,2.866100726898932E-3,2.6161645461711272E-3,3.1399159262271662E-3,5275.465952194786,4815.4228702205664,5779.4617635396462,1.0770506878780028E-3,9.8313611322995895E-4,5.4270402231221902E-5,1982.4649494563075,1809.6018200063281,99.892392648914367,8.623983748358786E-4,7.8720331096858258E-4,9.4477760997249162E-4,1587.3668433828316,1448.9596354706916,1738.9975401173681,287.54276986252751,262.46781662698874,315.01339575727343,529263356.99681658,483109339.86634117,579826950.3252387,108.05556663385974,98.633547138411657,118.3777702408287,198891636.07268563,181549069.36431584,217891119.64600226,86.520482374517499,78.976505730058619,94.785214045678117,159253251.16821396,145367489.38793766,174465665.06771025,1.4416114216191618E-4,1.3160128726494091E-4,1.5792097141966696E-4,265.34908210555665,242.23088313521177,290.67600452527887,5.4270402231221902E-5,4.9550983750649116E-5,5.944071614179059E-5,99.892392648914367,91.205631826185424,109.40909062863827,4.3483640997780134E-5,3.9704920012319533E-5,4.7623382738358599E-5,80.037824703199803,73.082551388988705,87.657608054963205,14.463027671966632,13.202954907512444,15.843488372623876,26621259.097081821,24301915.98964034,29162193.320471738,5.4447010995330301,4.9712234407374911,5.9634150333982374,10021746.61933188,9150243.6590003464,10976513.376603432,4.3625147081756275,3.9834129241735639,4.7778360524081451,8029828.6773160789,7332037.9349498488,8794286.670768749]
[36,0.04,4.4557698282456625E-9,4.0672077366827232E-9,4.8814553222101051E-9,5275.4675190865146,4815.4243004726677,5779.4634801256143,1.6744317160585522E-9,1.5284278704079325E-9,8.4371222043642356E-11,1982.4655382778371,1809.6023574849407,99.892422318438392,1.3407235211441695E-9,1.2238218736659868E-9,1.468794006228911E-9,1587.3673148543564,1448.9600658332204,1738.9980566254619,4.4702699603649211E-4,4.0804433955725789E-4,4.8973407359174286E-4,529263514.19589299,483109483.35698932,579827122.54245341,1.6798807141090374E-4,1.5334017373063482E-4,1.8403543602767518E-4,198891695.14645505,181549123.28708541,217891184.36290047,1.345086553558626E-4,1.2278044803855037E-4,1.4735738103855992E-4,159253298.46879447,145367532.56424066,174465716.88660359,2.2411943223834613E-10,2.0459331371367104E-10,2.4551108518099579E-10,265.34916091817445,242.23095508138118,290.67609086036856,8.4371222043642356E-11,7.7034200607081137E-11,9.2409225910379181E-11,99.892422318438392,91.205658915612489,109.4091231247629,6.7601635128089898E-11,6.1727064566645798E-11,7.4037464884972394E-11,80.037848475622297,73.082573095591741,87.657634090574504,2.2484877004151264E-5,2.0525910889473235E-5,2.4631003649784788E-5,26621267.003991097,24301923.207670271,29162201.982076209,8.464578601661531E-6,7.7284888171645914E-6,9.2709947454890943E-6,10021749.595939446,9150246.3767585903,10976516.636790905,6.7821626886780213E-6,6.1927939079031153E-6,7.4278400360544255E-6,8029831.0622944376,7332040.1126739951,8794289.2828024849]
[39,0.04,5.0947405018870772E-11,4.650457448297866E-11,5.5814705644272116E-11,5275.4675190878452,4815.4243004738819,5779.4634801270713,1.9145502147283393E-11,1.747608982451906E-11,9.6470306750269007E-13,1982.4655382783369,1809.6023574853971,99.892422318463574,1.5329872700572672E-11,1.3993215779093139E-11,1.6794234444129019E-11,1587.3673148547566,1448.9600658335858,1738.9980566259005,5.1113199961693903E-6,4.6655911401209592E-6,5.5996339938061023E-6,529263514.19602644,483109483.3571111,579827122.54259968,1.9207806153398182E-6,1.7532961166879965E-6,2.1042666606542475E-6,198891695.14650521,181549123.28713122,217891184.36295542,1.5379759743238271E-6,1.403875302302434E-6,1.6848886867317031E-6,159253298.46883461,145367532.56427729,174465716.88664758,2.5625882680169834E-12,2.3393260468365027E-12,2.8071810653342071E-12,265.34916091824135,242.23095508144226,290.67609086044183,9.6470306750269007E-13,8.8081134571961138E-13,1.0566098432849403E-12,99.892422318463574,91.205658915635482,109.40912312479048,7.7295911089840775E-13,7.0578909600927102E-13,8.4654658015632739E-13,80.037848475642477,73.082573095610172,87.657634090596616,2.5709275381960556E-7,2.3469387687805576E-7,2.816316298503567E-7,26621267.00399781,24301923.207676399,29162201.982083563,9.6784244015294914E-8,8.8367771480450287E-8,1.0600483023877918E-7,10021749.595941974,9150246.3767608963,10976516.636793673,7.7547450322405255E-8,7.0808590117088187E-8,8.4930144356501609E-8,8029831.0622964613,7332040.1126758438,8794289.2828047015]
[44,0.04,1.3493382003030264E-14,1.2316701668216055E-14,1.4782482922651234E-14,5275.4675190878579,4815.4243004738937,5779.4634801270859,5.0706718824529635E-15,4.628529281013663E-15,2.555008837935394E-16,1982.4655382783421,1809.6023574854016,99.892422318463829,4.0601052856379034E-15,3.7060927026253375E-15,4.4479403949846986E-15,1587.3673148547607,1448.9600658335894,1738.9980566259048,1.3537292669272332E-9,1.2356783137490004E-9,1.4830588629115318E-9,529263514.19602782,483109483.35711229,579827122.54260111,5.0871730517375329E-10,4.6435916133781189E-10,5.573134466403476E-10,198891695.14650571,181549123.28713164,217891184.36295599,4.0733178314670584E-10,3.7181532075225206E-10,4.4624150482706501E-10,159253298.468835,145367532.56427765,174465716.886648,6.7869958055821054E-16,6.195687487500463E-16,7.4347979945588737E-16,265.34916091824198,242.23095508144286,290.67609086044251,2.555008837935394E-16,2.3328222420740868E-16,2.7984232441916911E-16,99.892422318463829,91.205658915635709,109.40912312479075,2.0471764071617914E-16,1.8692771265776982E-16,2.2420722675035638E-16,80.037848475642662,73.082573095610343,87.657634090596815,6.8090823000975799E-11,6.2158497244654163E-11,7.4589925910835184E-11,26621267.003997877,24301923.207676463,29162201.982083637,2.5633234428508201E-11,2.3404137990944675E-11,2.8075299773333276E-11,10021749.595941998,9150246.3767609186,10976516.636793699,2.0538384048680224E-11,1.8753601978196325E-11,2.2493685025769377E-11,8029831.0622964809,7332040.1126758624,8794289.282804722]
[50,0.04,1.8863362704457706E-19,1.7218397199307222E-19,2.0665488976729509E-19,5275.4675190878579,4815.4243004738937,5779.4634801270859,7.0886544865123574E-20,6.4705517561391268E-20,3.5718293910486451E-21,1982.4655382783421,1809.6023574854016,99.892422318463829,5.6759112433098034E-20,5.1810117619338001E-20,6.2180936506179676E-20,1587.3673148547607,1448.9600658335894,1738.9980566259048,1.8924748561890073E-14,1.7274429948730036E-14,2.0732739380592851E-14,529263514.19602782,483109483.35711229,579827122.54260111,7.1117226499418513E-15,6.491608466643729E-15,7.7910828298549678E-15,198891695.14650571,181549123.28713164,217891184.36295599,5.6943820050631322E-15,5.197872003363515E-15,6.2383288025534023E-15,159253298.468835,145367532.56427765,174465716.886648,9.4880263173144556E-21,8.6613941748588452E-21,1.039363527796392E-20,265.34916091824198,242.23095508144286,290.67609086044251,3.5718293910486451E-21,3.2612188751039118E-21,3.9121157797147037E-21,99.892422318463829,91.205658915635709,109.40912312479075,2.8618941551961673E-21,2.6131960412788244E-21,3.1343530022367804E-21,80.037848475642662,73.082573095610343,87.657634090596815,9.5189026059144405E-16,8.6895804063549765E-16,1.0427458632970832E-15,26621267.003997877,24301923.207676463,29162201.982083637,3.5834529712769912E-16,3.2718316550233469E-16,3.9248467325821772E-16,10021749.595941998,9150246.3767609186,10976516.636793699,2.8712074377402075E-16,2.621700001158408E-16,3.1445529305079229E-16,8029831.0622964809,7332040.1126758624,8794289.282804722]

{"sheet":"Cumberland NPV 5%","index":126,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU22","v":946.44064332880112},{"$f":"'WTP Values '!CV22","v":863.90699143753966},{"$f":"'WTP Values '!CW22","v":1036.8595985920419},{"$f":"C3","v":946.44064332880112},{"$f":"D3","v":863.90699143753966},{"$f":"E3","v":1036.8595985920419},{"$f":"'WTP Values '!CC22","v":355.66249865751161},{"$f":"'WTP Values '!CD22","v":324.65013066442413},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"I3","v":355.66249865751161},{"$f":"J3","v":324.65013066442413},{"$f":"K3","v":17.921112792502946},{"$f":"'WTP Values '!CI22","v":284.78024691354955},{"$f":"'WTP Values '!CJ22","v":259.94941527047735},{"$f":"'WTP Values '!CK22","v":311.98342772568702},{"$f":"O3","v":284.78024691354955},{"$f":"P3","v":259.94941527047735},{"$f":"Q3","v":311.98342772568702},{"$f":"'WTP Values '!BH22","v":94952058.571817413},{"$f":"'WTP Values '!BI22","v":86671834.974316537},{"$f":"'WTP Values '!BJ22","v":104023378.57130639},{"$f":"U3","v":94952058.571817413},{"$f":"V3","v":86671834.974316537},{"$f":"W3","v":104023378.57130639},{"$f":"'WTP Values '!AV22","v":35681990.880641729},{"$f":"'WTP Values '!AW22","v":32570661.921042737},{"$f":"'WTP Values '!AX22","v":39090577.651742712},{"$f":"AA3","v":35681990.880641729},{"$f":"AB3","v":32570661.921042737},{"$f":"AC3","v":39090577.651742712},{"$f":"'WTP Values '!BB22","v":28570698.9398995},{"$f":"'WTP Values '!BC22","v":26079535.233882669},{"$f":"'WTP Values '!BD22","v":31299869.581524689},{"$f":"AG3","v":28570698.9398995},{"$f":"AH3","v":26079535.233882669},{"$f":"AI3","v":31299869.581524689},{"$f":"'WTP Values '!CX22","v":47.60473449178604},{"$f":"'WTP Values '!CY22","v":43.457232962183006},{"$f":"'WTP Values '!CZ22","v":52.148490240695352},{"$f":"AM3","v":47.60473449178604},{"$f":"AN3","v":43.457232962183006},{"$f":"AO3","v":52.148490240695352},{"$f":"'WTP Values '!CF22","v":17.921112792502946},{"$f":"'WTP Values '!CG22","v":16.362671590150654},{"$f":"'WTP Values '!CH22","v":19.62844818996647},{"$f":"AS3","v":17.921112792502946},{"$f":"AT3","v":16.362671590150654},{"$f":"AU3","v":19.62844818996647},{"$f":"'WTP Values '!CL22","v":14.359120310731802},{"$f":"'WTP Values '!CM22","v":13.111315205044226},{"$f":"'WTP Values '!CN22","v":15.726141294815433},{"$f":"AY3","v":14.359120310731802},{"$f":"AZ3","v":13.111315205044226},{"$f":"BA3","v":15.726141294815433},{"$f":"'WTP Values '!BK22","v":4775965.1591690378},{"$f":"'WTP Values '!BL22","v":4359865.3108146228},{"$f":"'WTP Values '!BM22","v":5231819.3799778791},{"$f":"BE3","v":4775965.1591690378},{"$f":"BF3","v":4359865.3108146228},{"$f":"BG3","v":5231819.3799778791},{"$f":"'WTP Values '!AY22","v":1797943.2345180046},{"$f":"'WTP Values '!AZ22","v":1641591.9605426756},{"$f":"'WTP Values '!BA22","v":1969232.38170795},{"$f":"BK3","v":1797943.2345180046},{"$f":"BL3","v":1641591.9605426756},{"$f":"BM3","v":1969232.38170795},{"$f":"'WTP Values '!BE22","v":1440584.8294817081},{"$f":"'WTP Values '!BF22","v":1315398.2535283146},{"$f":"'WTP Values '!BG22","v":1577731.7889498449},{"$f":"BQ3","v":1440584.8294817081},{"$f":"BR3","v":1315398.2535283146},{"$f":"BS3","v":1577731.7889498449}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":858.44956311002363},{"$f":"D3/(1+B4)^A4","v":783.58910787985451},{"$f":"E3/(1+B4)^A4","v":940.4622209451627},{"$f":"F3+C4","v":1804.8902064388249},{"$f":"G3+D4","v":1647.4960993173941},{"$f":"H3+E4","v":1977.3218195372046},{"$f":"I3/(1+B4)^A4","v":322.59637066440962},{"$f":"J3/(1+B4)^A4","v":294.46723869789037},{"$f":"K3/(1+B4)^A4","v":16.254977589571833},{"$f":"L3+I4","v":678.25886932192122},{"$f":"M3+J4","v":619.11736936231455},{"$f":"N3+K4","v":34.176090382074776},{"$f":"O3/(1+B4)^A4","v":258.30407883315149},{"$f":"P3/(1+B4)^A4","v":235.78178255825608},{"$f":"Q3/(1+B4)^A4","v":282.97816573758462},{"$f":"R3+O4","v":543.0843257467011},{"$f":"S3+P4","v":495.73119782873346},{"$f":"T3+Q4","v":594.96159346327158},{"$f":"U3/(1+B4)^A4","v":86124316.164913744},{"$f":"V3/(1+B4)^A4","v":78613909.273756489},{"$f":"W3/(1+B4)^A4","v":94352270.812976316},{"$f":"X3+U4","v":181076374.73673117},{"$f":"Y3+V4","v":165285744.24807304},{"$f":"Z3+W4","v":198375649.38428271},{"$f":"AA3/(1+B4)^A4","v":32364617.578813359},{"$f":"AB3/(1+B4)^A4","v":29542550.495276857},{"$f":"AC3/(1+B4)^A4","v":35456306.260084093},{"$f":"AD3+AA4","v":68046608.459455088},{"$f":"AE3+AB4","v":62113212.416319594},{"$f":"AF3+AC4","v":74546883.911826804},{"$f":"AG3/(1+B4)^A4","v":25914466.158639003},{"$f":"AH3/(1+B4)^A4","v":23654907.241616935},{"$f":"AI3/(1+B4)^A4","v":28389904.382335316},{"$f":"AJ3+AG4","v":54485165.098538503},{"$f":"AK3+AH4","v":49734442.4754996},{"$f":"AL3+AI4","v":59689773.963860005},{"$f":"AM3/(1+B4)^A4","v":43.178897498218632},{"$f":"AN3/(1+B4)^A4","v":39.416991348918827},{"$f":"AO3/(1+B4)^A4","v":47.300217905392607},{"$f":"AP3+AM4","v":90.783631990004665},{"$f":"AQ3+AN4","v":82.874224311101841},{"$f":"AR3+AO4","v":99.448708146087966},{"$f":"AS3/(1+B4)^A4","v":16.254977589571833},{"$f":"AT3/(1+B4)^A4","v":14.841425478594697},{"$f":"AU3/(1+B4)^A4","v":17.80358112468614},{"$f":"AV3+AS4","v":34.176090382074776},{"$f":"AW3+AT4","v":31.204097068745352},{"$f":"AX3+AU4","v":37.43202931465261},{"$f":"AY3/(1+B4)^A4","v":13.024145406559457},{"$f":"AZ3/(1+B4)^A4","v":11.892349392330363},{"$f":"BA3/(1+B4)^A4","v":14.264073736794042},{"$f":"BB3+AY4","v":27.383265717291259},{"$f":"BC3+AZ4","v":25.003664597374588},{"$f":"BD3+BA4","v":29.990215031609473},{"$f":"BE3/(1+B4)^A4","v":4331941.1874549091},{"$f":"BF3/(1+B4)^A4","v":3954526.3590155309},{"$f":"BG3/(1+B4)^A4","v":4745414.4036080539},{"$f":"BH3+BE4","v":9107906.346623946},{"$f":"BI3+BF4","v":8314391.6698301537},{"$f":"BJ3+BG4","v":9977233.7835859321},{"$f":"BK3/(1+B4)^A4","v":1630787.5143020449},{"$f":"BL3/(1+B4)^A4","v":1488972.2998119507},{"$f":"BM3/(1+B4)^A4","v":1786151.8201432652},{"$f":"BN3+BK4","v":3428730.7488200497},{"$f":"BO3+BL4","v":3130564.260354626},{"$f":"BP3+BM4","v":3755384.2018512152},{"$f":"BQ3/(1+B4)^A4","v":1306652.9065593723},{"$f":"BR3/(1+B4)^A4","v":1193104.991862417},{"$f":"BS3/(1+B4)^A4","v":1431049.2416778638},{"$f":"BT3+BQ4","v":2747237.7360410802},{"$f":"BU3+BR4","v":2508503.2453907318},{"$f":"BV3+BS4","v":3008781.0306277089}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":741.56100905735752},{"$f":"D4/(1+B5)^A5","v":676.89373318635523},{"$f":"E4/(1+B5)^A5","v":812.40662645084774},{"$f":"F4+C5","v":2546.4512154961822},2324.3898325037494,2789.7284459880525,{"$f":"I4/(1+B5)^A5","v":278.67087412971347},{"$f":"J4/(1+B5)^A5","v":254.37187232298052},{"$f":"K4/(1+B5)^A5","v":14.041660805158692},{"$f":"L4+I5","v":956.92974345163475},873.48924168529504,48.217751187233468,{"$f":"O4/(1+B5)^A5","v":223.13277515011464},{"$f":"P4/(1+B5)^A5","v":203.67716882259458},{"$f":"Q4/(1+B5)^A5","v":244.44717912759708},{"$f":"R4+O5","v":766.21710089681574},699.40836665132804,839.40877259086869,{"$f":"U4/(1+B5)^A5","v":74397422.451064661},{"$f":"V4/(1+B5)^A5","v":67909650.598213136},{"$f":"W4/(1+B5)^A5","v":81505039.035072938},{"$f":"X4+U5","v":255473797.18779582},233195394.84628618,279880688.41935563,{"$f":"AA4/(1+B5)^A5","v":27957773.526671726},{"$f":"AB4/(1+B5)^A5","v":25519965.874334827},{"$f":"AC4/(1+B5)^A5","v":30628490.452507582},{"$f":"AD4+AA5","v":96004381.98612681},87633178.290654421,105175374.36433439,{"$f":"AG4/(1+B5)^A5","v":22385890.213703919},{"$f":"AH4/(1+B5)^A5","v":20433998.265083194},{"$f":"AI4/(1+B5)^A5","v":24524266.824174765},{"$f":"AJ4+AG5","v":76871055.312242419},70168440.740582794,84214040.788034767,{"$f":"AM4/(1+B5)^A5","v":37.299555122097942},{"$f":"AN4/(1+B5)^A5","v":34.049879148186001},{"$f":"AO4/(1+B5)^A5","v":40.859706645409872},{"$f":"AP4+AM5","v":128.08318711210262},116.92410345928783,140.30841479149785,{"$f":"AS4/(1+B5)^A5","v":14.041660805158692},{"$f":"AT4/(1+B5)^A5","v":12.820581344213105},{"$f":"AU4/(1+B5)^A5","v":15.379402764009189},{"$f":"AV4+AS5","v":48.217751187233468},44.024678412958458,52.811432078661795,{"$f":"AY4/(1+B5)^A5","v":11.250746490927076},{"$f":"AZ4/(1+B5)^A5","v":10.273058539967918},{"$f":"BA4/(1+B5)^A5","v":12.321843202068063},{"$f":"BB4+AY5","v":38.634012208218337},35.276723137342508,42.312058233677533,{"$f":"BE4/(1+B5)^A5","v":3742093.672350639},{"$f":"BF4/(1+B5)^A5","v":3416068.5533013977},{"$f":"BG4/(1+B5)^A5","v":4099267.3824494574},{"$f":"BH4+BE5","v":12850000.018974585},11730460.223131552,14076501.16603539,{"$f":"BK4/(1+B5)^A5","v":1408735.5700697936},{"$f":"BL4/(1+B5)^A5","v":1286230.2557494442},{"$f":"BM4/(1+B5)^A5","v":1542945.0989251831},{"$f":"BN4+BK5","v":4837466.3188898433},4416794.5161040705,5298329.3007763978,{"$f":"BQ4/(1+B5)^A5","v":1128735.9089164212},{"$f":"BR4/(1+B5)^A5","v":1030648.9509663464},{"$f":"BS4/(1+B5)^A5","v":1236194.1403112956},{"$f":"BT4+BQ5","v":3875973.6449575014},3539152.1963570784,4244975.170939004]
[4,0.05,610.08407736065328,556.88214946353025,668.36894211843639,3156.5352928568354,2881.2719819672798,3458.0973881064888,229.26321779893232,209.27236887756069,11.552109094592225,1186.1929612505671,1082.7616105628558,59.769860281825693,183.57188632317985,167.56571084895251,201.1072992241686,949.78898721999553,866.9740775002806,1040.5160718150373,61206943.568628021,55869437.609401956,67054397.322163448,316680740.75642383,289064832.45568812,346935085.74151909,23000929.470063791,20995339.081419636,25198134.894417517,119005311.4561906,108628517.37207405,130373509.2587519,18416927.279233586,16811100.942576967,20176175.008705027,95287982.591476008,86979541.683159769,104390215.79673979,30.686436307586195,28.012919841577123,33.615381776449006,158.76962341968883,144.93702330086495,173.92379656794685,11.552109094592225,10.547524000154754,12.652672714771469,59.769860281825693,54.57220241311321,65.464104793433265,9.2560169813417872,8.4516706845134841,10.137210896338923,47.890029189560124,43.728393821855988,52.449269130016454,3078629.7251459127,2810408.0528597841,3372477.4203748088,15928629.744120497,14540868.275991336,17448978.586410198,1158970.2398237719,1058184.8145572632,1269384.7513537533,5996436.5587136149,5474979.3306613341,6567714.0521301515,928613.82565200399,847917.44260167028,1017019.9785573259,4804587.4706095057,4387069.6389587484,5261995.1494963299]
[5,0.05,478.01683835783939,436.33173574387524,523.68455500463779,3634.5521312146748,3317.6037177111548,3981.7819431111266,179.63373015422081,163.97037693440836,9.0513797535112666,1365.8266914047879,1246.7319874972641,68.821240035336956,143.83337636218485,131.29211905304203,157.5728312099381,1093.6223635821805,998.26619655332263,1198.0889030249755,47957241.855578415,43775166.272843458,52538874.878687628,364637982.61200225,332839998.7285316,399473960.62020671,18021830.092890486,16450397.544170143,19743398.035978064,137027141.54908109,125078914.91624419,150116907.29472995,14430144.429226277,13171937.475651627,15808561.058567377,109718127.02070229,100151479.15881139,120198776.85530716,24.043625802661545,21.948855695059155,26.338531217674785,182.81324922235038,166.88587899592412,200.26232778562164,9.0513797535112666,8.2642610455753189,9.913700147784958,68.821240035336956,62.836463458688527,75.377804941218216,7.2523315021576877,6.6221051316907067,7.9427699922907271,55.142360691717812,50.350498953546698,60.392039122307182,2412186.9465194223,2202028.2478693128,2642424.3046877114,18340816.690639921,16742896.523860648,20091402.891097911,908083.50906015048,829115.49116518954,994596.16800172429,6904520.067773765,6304094.8218265232,7562310.2201318759,727593.23094272462,664365.50328342628,796861.76502085594,5532180.7015522299,5051435.1422421746,6058856.9145171857]
[9,0.05,110.6023164737766,100.95732378399993,121.16879623745149,4526.9410019701108,4132.1724811733138,4959.4258902952888,41.563194175618491,37.939047470222768,2.0942851541827268,1701.1770990444247,1552.8411614178319,85.718867710468984,33.279799654240144,30.378035535114041,36.458799662835652,1362.1386458741154,1243.3697503597782,1492.2547767382139,11096224.265115665,10128586.286696488,12156310.824680099,454167274.19734985,414561955.07541424,497556503.8729099,4169845.0670023663,3806251.0131446817,4568177.0653616842,170671313.29162893,155789447.4957065,186974999.44631287,3338810.0017699199,3047689.2869707574,3657744.5246516708,136657136.81850204,124741597.05076452,149711092.78080314,5.5631527946559869,5.0784702316383878,6.0941421544882646,227.6992497921492,207.86124424744119,249.43258758534557,2.0942851541827268,1.9121636357512113,2.2938066469336871,85.718867710468984,78.264653409956068,93.885261101720914,1.6780259597757523,1.532205790101461,1.8377778560765381,68.681423336012699,62.713019363485586,75.220051391583027,558125.66136662872,509499.67786013108,611397.39388487244,22844023.717092089,20853767.404975165,25024430.040136859,210110.04549279643,191838.6269868502,230127.12379513218,8599781.7242160644,7851934.5159857161,9419078.601492364,168348.66543480018,153719.19512468428,184375.84212192957,6890492.8981703334,6291710.2406690307,7546483.5284207202]
[16,0.05,1.3047821527220325,1.190999596208048,1.4294355474455538,4678.4450415232159,4270.4647237175595,5125.4039880697019,0.49032349140106185,0.44756921562449753,2.470640741540181E-2,1758.1107331227793,1604.8104070158538,88.58763819331881,0.39260379004189133,0.35837150490758685,0.43010664357120287,1407.7256122585934,1284.9818543734298,1542.1963656875439,130902.82233968208,119487.53914498769,143408.72698398598,469366981.1614514,428436182.906443,514208326.86107355,49191.912036767091,44902.57120345968,53891.058482226654,176383204.25470147,161003284.08095789,193232529.13340807,39388.141591700747,35953.773080552157,43150.631262897557,141230668.53732812,128916349.01799183,154721503.85360718,6.5628846761576098E-2,5.9911017532286177E-2,7.1892960046750554E-2,235.31970610728769,214.81777806493898,257.78039786140562,2.470640741540181E-2,2.2557908953053429E-2,2.7060174417086944E-2,88.58763819331881,80.883952212540819,97.027337904846604,1.9795772764296244E-2,1.8075523487753965E-2,2.1680375454387158E-2,70.979998261803544,64.811848520305901,77.737455889732558,6584.2418598892455,6010.598219677815,7212.6916794811032,23608549.225880522,21551684.607867729,25861927.643252272,2478.6807926542347,2263.1317740482264,2714.8234644464624,8887592.3384756055,8114716.7782154642,9734308.7881400976,1986.0192905270656,1813.4345529466204,2175.092853962306,7121098.4015622456,6502276.1651518485,7799043.2013829155]
[19,0.05,9.3608623241885514E-2,8.5445552922448667E-2,0.10255159708480102,{"$f":"F20+C21","v":4679.3444666065343},4271.2857151059052,5126.3893404395803,3.5177141929366953E-2,3.2109833808391532E-2,1.7725049186058058E-3,{"$f":"L20+I21","v":1758.4487276655359},1605.1189297667313,88.604669053605889,2.8166464561687705E-2,2.5710547246171993E-2,3.0857021356319785E-2,{"$f":"R20+O21","v":1407.9962457094211},1285.2288904935881,1542.4928509689548,9391.3247909862057,8572.3613022978225,10288.53243113162,{"$f":"X20+U21","v":469457216.36404353},428518549.21535271,514307182.75509924,3529.1616694719578,3221.432682542254,3866.2912265047485,{"$f":"AD20+AA21","v":176417113.70042002},161034236.75666824,193269677.84031239,2825.8124919654997,2579.4215466546525,3095.7437424411337,{"$f":"AJ20+AG21","v":141257819.95295635},128941133.02142191,154751248.86509272,4.7083921078223045E-3,4.2981794750318967E-3,5.1577966457622901E-3,{"$f":"AP20+AM21","v":235.36494602020608},214.85907650837893,257.82995581362405,1.7725049186058058E-3,1.6183657907229113E-3,1.9413705702398874E-3,{"$f":"AV20+AS21","v":88.604669053605889},80.899502049038233,97.04599128662295,1.420202622030925E-3,1.2967872564282981E-3,1.5554091488900849E-3,{"$f":"BB20+AY21","v":70.993644075804553},64.824308515397846,77.752400816331047,472.37143327720531,431.21667707546624,517.45813396963717,{"$f":"BH20+BE21","v":23613087.939313307},21555827.891704995,25866899.565807492,177.82730701245157,162.36323369511331,194.76882506511311,{"$f":"BN20+BK21","v":8889300.9667502958},8116276.8221509112,9736180.1965707,142.48242982954895,130.10073098138173,156.04708192697899,{"$f":"BT20+BQ21","v":7122467.4236339591},6503526.2194390511,7800542.5574764358]
[25,0.05,1.2905073530793102E-4,1.1779696198438209E-4,1.4137969935310921E-4,4679.3987147293001,4271.3352325615024,5126.4487711996526,4.8495917093939048E-5,4.4267264276291939E-5,2.4436110174586106E-6,1758.4691135429036,1605.1375380759464,88.605696256667969,3.8830855927855677E-5,3.5445078801278223E-5,4.2540111771067942E-5,1408.0125687550396,1285.243790284602,1542.5107332475825,12.94706970169471,11.818030124512958,14.1839782436083,469462658.82994634,428523517.0750671,514313145.17128581,4.8653734313457226,4.4411320456325161,5.3301470357677916,176419158.92220497,161036103.64317498,193271918.43561062,3.8957220745375762,3.5560425496778052,4.2678547387095129,141259457.56942448,128942627.84926879,154753042.9122732,6.4910842889167194E-6,5.9255568827779546E-6,7.1106424456691593E-6,235.36767463028767,214.8615673918014,257.83294486287997,2.4436110174586106E-6,2.2311117080562043E-6,2.6764126094157951E-6,88.605696256667969,80.900439925304937,97.047116350803819,1.9579199683959671E-6,1.7877770571156564E-6,2.1443184123140987E-6,70.994467112438613,64.825060030288824,77.753302207928726,0.65122078171541686,0.59448400506686749,0.71337821631342324,23613361.688275918,21556077.790639807,25867199.443440624,0.24515631074379021,0.22383722748688256,0.26851222910057554,8889404.0213327482,8116370.9149847692,9736293.0691113602,0.19642915044750317,0.17935949077962796,0.21512965331513151,7122549.9951330135,6503601.6154889232,7800632.9899704158]
[36,0.05,7.6773174838604094E-12,7.0078227267005536E-12,8.4107760805594385E-12,4679.3987640054802,4271.3352775405901,5126.44882518347,2.8850556435245799E-12,2.6334901632300822E-12,1.4537210921986867E-13,1758.469132060377,1605.137554978769,88.60569718972593,2.3100744712290668E-12,2.1086522486566526E-12,2.5307406663441504E-12,1408.0125835820475,1285.2438038187988,1542.5107494909166,7.7023012963391816E-7,7.0306278444068931E-7,8.438146741319446E-7,469462663.77359998,428523521.58761311,514313150.58723521,2.8944442990465337E-7,2.642060164997126E-7,3.1709413302918171E-7,176419160.77997828,161036105.33895782,193271920.47085112,2.3175920016063783E-7,2.1155143033357937E-7,2.538976296871776E-7,141259459.05695027,128942629.20709284,154753044.54189259,3.8615909302338794E-13,3.5251547656206789E-13,4.2301703620173655E-13,235.36767710881549,214.86156965439068,257.83294757797711,1.4537210921986867E-13,1.3273037835726978E-13,1.5922163691096424E-13,88.60569718972593,80.900440777223082,97.047117372753718,1.1647801284896663E-13,1.0635609340069394E-13,1.2756698517479185E-13,70.994467860042391,64.825060712925932,77.753303026706092,3.8741574632544949E-8,3.5366264555446751E-8,4.2439363399517258E-8,23613361.936935268,21556078.017635033,25867199.715833906,1.4584518455171843E-8,1.3316231449773631E-8,1.5973978189161788E-8,8889404.1149421837,8116371.0004538167,9736293.1716389209,1.1685705993631667E-8,1.0670220136080946E-8,1.2798211840886619E-8,7122550.0701366784,6503601.6839747811,7800633.0721146008]
[39,0.05,2.9486919665834048E-14,2.6915534782693436E-14,3.2303975853043413E-14,4679.3987640054811,4271.3352775405911,5126.4488251834719,1.1080876122540358E-14,1.0114667401364631E-14,5.58342899747281E-16,1758.4691320603774,1605.1375549787695,88.605697189725959,8.8724975225297154E-15,8.0988782331890805E-15,9.7200287574959044E-15,1408.0125835820479,1285.2438038187993,1542.5107494909171,2.9582877097978346E-9,2.7003124318386128E-9,3.2409100654346449E-9,469462663.7736001,428523521.58761322,514313150.58723533,1.1116935922298285E-9,1.014758292871805E-9,1.2178901350367524E-9,176419160.77997833,161036105.33895785,193271920.47085118,8.9013707344018644E-10,8.1252339043583093E-10,9.7516600370770994E-10,141259459.0569503,128942629.20709287,154753044.54189262,1.4831537419351836E-15,1.3539358715073162E-15,1.6247171476211691E-15,235.36767710881554,214.86156965439073,257.83294757797717,5.58342899747281E-16,5.0978873963000134E-16,6.1153594683639681E-16,88.605697189725959,80.90044077722311,97.047117372753746,4.4736691102507926E-16,4.0849080276686209E-16,4.8995726069287081E-16,70.994467860042406,64.825060712925946,77.753303026706106,1.4879802760785995E-10,1.3583419000443846E-10,1.6300043626715494E-10,23613361.936935276,21556078.01763504,25867199.715833914,5.6015988000574588E-11,5.1144771313233237E-11,6.13526029889743E-11,8889404.1149421856,8116371.0004538186,9736293.1716389228,4.4882274908801663E-11,4.098201287504608E-11,4.9155169785787039E-11,7122550.0701366803,6503601.6839747829,7800633.0721146027]
[44,0.05,1.0468310648620589E-18,9.5554294097887021E-19,1.1468408984307227E-18,4679.3987640054811,4271.3352775405911,5126.4488251834719,3.9338816948058387E-19,3.5908627169234677E-19,1.9822032919154135E-20,1758.4691320603774,1605.1375549787695,88.605697189725959,3.1498732776274366E-19,2.8752265143723913E-19,3.4507599199956853E-19,1408.0125835820479,1285.2438038187993,1542.5107494909171,1.0502377014999792E-13,9.5865250440424877E-14,1.1505729907936623E-13,469462663.7736001,428523521.58761322,514313150.58723533,3.9466834791248153E-14,3.6025482361097266E-14,4.3236975628307228E-14,176419160.77997833,161036105.33895785,193271920.47085118,3.1601237125567689E-14,2.8845831835761959E-14,3.4619895114423973E-14,141259459.0569503,128942629.20709287,154753044.54189262,5.2654242240946508E-20,4.8066808815136824E-20,5.7679961183419429E-20,235.36767710881554,214.86156965439073,257.83294757797717,1.9822032919154135E-20,1.8098285450273951E-20,2.1710468020501019E-20,88.605697189725959,80.90044077722311,97.047117372753746,1.588221439064266E-20,1.4502052669213459E-20,1.7394237402908718E-20,70.994467860042406,64.825060712925946,77.753303026706106,5.282559163702464E-15,4.8223229614513038E-15,5.7867665461250724E-15,23613361.936935276,21556078.01763504,25867199.715833914,1.9886538516902483E-15,1.8157181564812337E-15,2.1781119034086276E-15,8889404.1149421856,8116371.0004538186,9736293.1716389228,1.5933898884206678E-15,1.4549245789102882E-15,1.7450842378070846E-15,7122550.0701366803,6503601.6839747829,7800633.0721146027]
[50,0.05,9.5703179633928759E-25,8.735745508324553E-25,1.0484625857803932E-24,4679.3987640054811,4271.3352775405911,5126.4488251834719,3.5964254322758058E-25,3.2828313103584461E-25,1.8121659175460457E-26,1758.4691320603774,1605.1375549787695,88.605697189725959,2.8796708297208684E-25,2.6285838167161646E-25,3.1547468123753623E-25,1408.0125835820479,1285.2438038187993,1542.5107494909171,9.601462048532283E-20,8.7641736966990848E-20,1.0518745317744482E-19,469462663.7736001,428523521.58761322,514313150.58723533,3.608129053857529E-20,3.2935144222695895E-20,3.9528021132320329E-20,176419160.77997833,161036105.33895785,193271920.47085118,2.8890419617811973E-20,2.637137852067656E-20,3.1650131069429766E-20,141259459.0569503,128942629.20709287,154753044.54189262,4.8137455725367833E-26,4.3943541540495946E-26,5.2732058416151594E-26,235.36767710881554,214.86156965439073,257.83294757797717,1.8121659175460457E-26,1.6545778222027841E-26,1.9848100525909227E-26,88.605697189725959,80.90044077722311,97.047117372753746,1.4519806182982642E-26,1.3258037502405553E-26,1.5902124828375539E-26,70.994467860042406,64.825060712925946,77.753303026706106,4.8294106426550375E-21,4.4086544249946091E-21,5.2903661044525184E-21,23613361.936935276,21556078.01763504,25867199.715833914,1.8180631353645842E-21,1.6599622109724757E-21,1.9912690953834288E-21,8889404.1149421856,8116371.0004538186,9736293.1716389228,1.4567057077017753E-21,1.3301182301808862E-21,1.595387411522756E-21,7122550.0701366803,6503601.6839747829,7800633.0721146027]

{"sheet":"Dauphin","index":127,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Dauphin"]
[null,"Number of households",{"$f":"'WTP Values '!C23","v":110211},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA23","v":0.36254802532788361}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU23","v":1.2505537896828126E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV23","v":507.12522570800002}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW23","v":531.00507311199999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!X3:X52), \"NULL\")))))","v":386173460.40116102},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!Y3:Y52), \"NULL\")))))","v":352498277.58628058},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!Z3:Z52), \"NULL\")))))","v":423065985.79712605},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AD3:AD52), \"NULL\")))))","v":145126648.59272736},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AE3:AE52), \"NULL\")))))","v":132473040.22819151},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AF3:AF52), \"NULL\")))))","v":158989188.56780234},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":116205404.85653631},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AK3:AK52), \"NULL\")))))","v":106073975.38790651},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!AL3:AL52), \"NULL\")))))","v":127304795.79447336}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BH3:BH52), \"NULL\")))))","v":19432587.350439087},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BI3:BI52), \"NULL\")))))","v":17740333.7177222},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":21286519.679912139},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BN3:BN52), \"NULL\")))))","v":7322040.2447298309},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BO3:BO52), \"NULL\")))))","v":6686167.9811826618},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BP3:BP52), \"NULL\")))))","v":8018664.0391858956},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BT3:BT52), \"NULL\")))))","v":5868682.7367897881},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BU3:BU52), \"NULL\")))))","v":5359555.6322049936},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!BV3:BV52), \"NULL\")))))","v":6426452.081025362}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!F3:F52), \"NULL\")))))","v":2999.5928665942847},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!G3:G52), \"NULL\")))))","v":2738.0217113734111},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!H3:H52), \"NULL\")))))","v":3286.1546512737077},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!L3:L52), \"NULL\")))))","v":1127.2676776370511},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!M3:M52), \"NULL\")))))","v":1028.9810855250225},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!N3:N52), \"NULL\")))))","v":56.873767721355918},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!R3:R52), \"NULL\")))))","v":902.62262742051257},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!S3:S52), \"NULL\")))))","v":823.92699792040253},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Dauphin NPV 1%'!A3:A52,'Dauphin NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Dauphin NPV 2%'!A3:A52,'Dauphin NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Dauphin NPV 3%'!A3:A52,'Dauphin NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Dauphin NPV 4%'!A3:A52,'Dauphin NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Dauphin NPV 5%'!A3:A52,'Dauphin NPV 5%'!T3:T52), \"NULL\")))))","v":988.83687385368637}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Dauphin NPV 1%","index":128,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU23","v":570.13359979951895},{"$f":"'WTP Values '!CV23","v":520.41668455057822},{"$f":"'WTP Values '!CW23","v":624.60049218473557},{"$f":"C3","v":570.13359979951895},{"$f":"D3","v":520.41668455057822},{"$f":"E3","v":624.60049218473557},{"$f":"'WTP Values '!CC23","v":214.26013714940078},{"$f":"'WTP Values '!CD23","v":195.57877235589089},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"I3","v":214.26013714940078},{"$f":"J3","v":195.57877235589089},{"$f":"K3","v":10.810015681212819},{"$f":"'WTP Values '!CI23","v":171.56177878768173},{"$f":"'WTP Values '!CJ23","v":156.6040746822147},{"$f":"'WTP Values '!CK23","v":187.94854887916981},{"$f":"O3","v":171.56177878768173},{"$f":"P3","v":156.6040746822147},{"$f":"Q3","v":187.94854887916981},{"$f":"'WTP Values '!BH23","v":73400116.254953891},{"$f":"'WTP Values '!BI23","v":66999463.214345261},{"$f":"'WTP Values '!BJ23","v":80412290.655001134},{"$f":"U3","v":73400116.254953891},{"$f":"V3","v":66999463.214345261},{"$f":"W3","v":80412290.655001134},{"$f":"'WTP Values '!AV23","v":27584269.688891351},{"$f":"'WTP Values '!AW23","v":25179194.197590716},{"$f":"'WTP Values '!AX23","v":30219127.207847849},{"$f":"AA3","v":27584269.688891351},{"$f":"AB3","v":25179194.197590716},{"$f":"AC3","v":30219127.207847849},{"$f":"'WTP Values '!BB23","v":22087199.407911737},{"$f":"'WTP Values '!BC23","v":20161515.286445219},{"$f":"'WTP Values '!BD23","v":24196864.283269677},{"$f":"AG3","v":22087199.407911737},{"$f":"AH3","v":20161515.286445219},{"$f":"AI3","v":24196864.283269677},{"$f":"'WTP Values '!CX23","v":28.689622968950982},{"$f":"'WTP Values '!CY23","v":26.191236222247994},{"$f":"'WTP Values '!CZ23","v":31.426706743918757},{"$f":"AM3","v":28.689622968950982},{"$f":"AN3","v":26.191236222247994},{"$f":"AO3","v":31.426706743918757},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"'WTP Values '!CG23","v":9.8712351077052247},{"$f":"'WTP Values '!CH23","v":11.838487786019437},{"$f":"AS3","v":10.810015681212819},{"$f":"AT3","v":9.8712351077052247},{"$f":"AU3","v":11.838487786019437},{"$f":"'WTP Values '!CL23","v":8.6643271946535751},{"$f":"'WTP Values '!CM23","v":7.9126689408965731},{"$f":"'WTP Values '!CN23","v":9.4877992265132978},{"$f":"AY3","v":8.6643271946535751},{"$f":"AZ3","v":7.9126689408965731},{"$f":"BA3","v":9.4877992265132978},{"$f":"'WTP Values '!BK23","v":3693558.2501580087},{"$f":"'WTP Values '!BL23","v":3371911.0472527258},{"$f":"'WTP Values '!BM23","v":4045935.7759744627},{"$f":"BE3","v":3693558.2501580087},{"$f":"BF3","v":3371911.0472527258},{"$f":"BG3","v":4045935.7759744627},{"$f":"'WTP Values '!AY23","v":1391702.5904067145},{"$f":"'WTP Values '!AZ23","v":1270842.1407549486},{"$f":"'WTP Values '!BA23","v":1524110.1034603708},{"$f":"BK3","v":1391702.5904067145},{"$f":"BL3","v":1270842.1407549486},{"$f":"BM3","v":1524110.1034603708},{"$f":"'WTP Values '!BE23","v":1115462.4522781328},{"$f":"'WTP Values '!BF23","v":1018692.4965534393},{"$f":"'WTP Values '!BG23","v":1221477.8544443282},{"$f":"BQ3","v":1115462.4522781328},{"$f":"BR3","v":1018692.4965534393},{"$f":"BS3","v":1221477.8544443282}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":558.89971551761494},{"$f":"D3/(1+B4)^A4","v":510.16241991037958},{"$f":"E3/(1+B4)^A4","v":612.29339494631461},{"$f":"F3+C4","v":1129.0333153171339},{"$f":"G3+D4","v":1030.5791044609578},{"$f":"H3+E4","v":1236.8938871310502},{"$f":"I3/(1+B4)^A4","v":210.03836599294263},{"$f":"J3/(1+B4)^A4","v":191.72509788833534},{"$f":"K3/(1+B4)^A4","v":10.597015666319791},{"$f":"L3+I4","v":424.29850314234341},{"$f":"M3+J4","v":387.30387024422623},{"$f":"N3+K4","v":21.407031347532609},{"$f":"O3/(1+B4)^A4","v":168.18133397478849},{"$f":"P3/(1+B4)^A4","v":153.51835573200148},{"$f":"Q3/(1+B4)^A4","v":184.24521995801373},{"$f":"R3+O4","v":339.74311276247022},{"$f":"S3+P4","v":310.12243041421618},{"$f":"T3+Q4","v":372.19376883718354},{"$f":"U3/(1+B4)^A4","v":71953843.990740016},{"$f":"V3/(1+B4)^A4","v":65679309.101406984},{"$f":"W3/(1+B4)^A4","v":78827850.852858678},{"$f":"X3+U4","v":145353960.24569392},{"$f":"Y3+V4","v":132678772.31575224},{"$f":"Z3+W4","v":159240141.50785983},{"$f":"AA3/(1+B4)^A4","v":27040750.601795267},{"$f":"AB3/(1+B4)^A4","v":24683064.599147845},{"$f":"AC3/(1+B4)^A4","v":29623691.01837844},{"$f":"AD3+AA4","v":54625020.290686622},{"$f":"AE3+AB4","v":49862258.796738565},{"$f":"AF3+AC4","v":59842818.226226285},{"$f":"AG3/(1+B4)^A4","v":21651994.322038759},{"$f":"AH3/(1+B4)^A4","v":19764253.785359494},{"$f":"AI3/(1+B4)^A4","v":23720090.464924689},{"$f":"AJ3+AG4","v":43739193.729950495},{"$f":"AK3+AH4","v":39925769.071804717},{"$f":"AL3+AI4","v":47916954.748194367},{"$f":"AM3/(1+B4)^A4","v":28.124324055436702},{"$f":"AN3/(1+B4)^A4","v":25.675165397753155},{"$f":"AO3/(1+B4)^A4","v":30.807476466933394},{"$f":"AP3+AM4","v":56.813947024387687},{"$f":"AQ3+AN4","v":51.866401620001149},{"$f":"AR3+AO4","v":62.234183210852152},{"$f":"AS3/(1+B4)^A4","v":10.597015666319791},{"$f":"AT3/(1+B4)^A4","v":9.676732778850333},{"$f":"AU3/(1+B4)^A4","v":11.605222807586939},{"$f":"AV3+AS4","v":21.407031347532609},{"$f":"AW3+AT4","v":19.547967886555558},{"$f":"AX3+AU4","v":23.443710593606376},{"$f":"AY3/(1+B4)^A4","v":8.4936057196878494},{"$f":"AZ3/(1+B4)^A4","v":7.7567581030257555},{"$f":"BA3/(1+B4)^A4","v":9.3008520993170247},{"$f":"BB3+AY4","v":17.157932914341423},{"$f":"BC3+AZ4","v":15.66942704392233},{"$f":"BD3+BA4","v":18.788651325830322},{"$f":"BE3/(1+B4)^A4","v":3620780.5608842354},{"$f":"BF3/(1+B4)^A4","v":3305471.0785734006},{"$f":"BG3/(1+B4)^A4","v":3966214.8573418907},{"$f":"BH3+BE4","v":7314338.8110422436},{"$f":"BI3+BF4","v":6677382.125826126},{"$f":"BJ3+BG4","v":8012150.633316353},{"$f":"BK3/(1+B4)^A4","v":1364280.5513250805},{"$f":"BL3/(1+B4)^A4","v":1245801.5300019102},{"$f":"BM3/(1+B4)^A4","v":1494079.113283375},{"$f":"BN3+BK4","v":2755983.1417317949},{"$f":"BO3+BL4","v":2516643.6707568588},{"$f":"BP3+BM4","v":3018189.2167437458},{"$f":"BQ3/(1+B4)^A4","v":1093483.4352300095},{"$f":"BR3/(1+B4)^A4","v":998620.22993180994},{"$f":"BS3/(1+B4)^A4","v":1197409.915149817},{"$f":"BT3+BQ4","v":2208945.8875081423},{"$f":"BU3+BR4","v":2017312.7264852491},{"$f":"BV3+BS4","v":2418887.769594145}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":542.46255756096036},{"$f":"D4/(1+B5)^A5","v":495.15861860794041},{"$f":"E4/(1+B5)^A5","v":594.28593677606318},{"$f":"F4+C5","v":1671.4958728780944},1525.737723068898,1831.1798239071134,{"$f":"I4/(1+B5)^A5","v":203.86116871957094},{"$f":"J4/(1+B5)^A5","v":186.08649112088153},{"$f":"K4/(1+B5)^A5","v":10.285359003164892},{"$f":"L4+I5","v":628.15967186191438},573.39036136510776,31.692390350697501,{"$f":"O4/(1+B5)^A5","v":163.23514582125856},{"$f":"P4/(1+B5)^A5","v":149.00340359953208},{"$f":"Q4/(1+B5)^A5","v":178.82659529400996},{"$f":"R4+O5","v":502.9782585837288},459.12583401374826,551.02036413119345,{"$f":"U4/(1+B5)^A5","v":69837692.082935005},{"$f":"V4/(1+B5)^A5","v":63747690.336520091},{"$f":"W4/(1+B5)^A5","v":76509535.420094401},{"$f":"X4+U5","v":215191652.32862893},196426462.65227234,235749676.92795423,{"$f":"AA4/(1+B5)^A5","v":26245486.126671012},{"$f":"AB4/(1+B5)^A5","v":23957139.320594512},{"$f":"AC4/(1+B5)^A5","v":28752462.647690766},{"$f":"AD4+AA5","v":80870506.417357638},73819398.117333084,88595280.873917043,{"$f":"AG4/(1+B5)^A5","v":21015212.371956117},{"$f":"AH4/(1+B5)^A5","v":19182990.005211581},{"$f":"AI4/(1+B5)^A5","v":23022486.113208365},{"$f":"AJ4+AG5","v":64754406.101906613},59108759.077016294,70939440.861402735,{"$f":"AM4/(1+B5)^A5","v":27.297191845331319},{"$f":"AN4/(1+B5)^A5","v":24.920062581471974},{"$f":"AO4/(1+B5)^A5","v":29.901433141318311},{"$f":"AP4+AM5","v":84.111138869719014},76.786464201473123,92.135616352170459,{"$f":"AS4/(1+B5)^A5","v":10.285359003164892},{"$f":"AT4/(1+B5)^A5","v":9.3921414992806316},{"$f":"AU4/(1+B5)^A5","v":11.263914921549082},{"$f":"AV4+AS5","v":31.692390350697501},28.940109385836188,34.707625515155456,{"$f":"AY4/(1+B5)^A5","v":8.2438100319109182},{"$f":"AZ4/(1+B5)^A5","v":7.528632994654723},{"$f":"BA4/(1+B5)^A5","v":9.0273154149292534},{"$f":"BB4+AY5","v":25.401742946252341},23.198060038577054,27.815966740759578,{"$f":"BE4/(1+B5)^A5","v":3514293.9402021696},{"$f":"BF4/(1+B5)^A5","v":3208257.6631231075},{"$f":"BG4/(1+B5)^A5","v":3849569.0651002871},{"$f":"BH4+BE5","v":10828632.751244413},9885639.7889492325,11861719.698416639,{"$f":"BK4/(1+B5)^A5","v":1324157.2621254183},{"$f":"BL4/(1+B5)^A5","v":1209162.6912930398},{"$f":"BM4/(1+B5)^A5","v":1450138.4675773149},{"$f":"BN4+BK5","v":4080140.4038572134},3725806.3620498986,4468327.6843210608,{"$f":"BQ4/(1+B5)^A5","v":1061324.2491563237},{"$f":"BR4/(1+B5)^A5","v":969250.95669305383},{"$f":"BS4/(1+B5)^A5","v":1162194.2666752893},{"$f":"BT4+BQ5","v":3270270.136664466},2986563.6831783028,3581082.0362694343]
[4,0.01,521.29585543396126,475.837699883494,571.09710424435434,2192.7917283120555,2001.575422952392,2402.2769281514675,195.90657614280281,178.82546034094327,9.8840278379908337,824.06624800471718,752.21582170605097,41.576418188688336,156.86576666301579,143.18934212019045,171.84884314832686,659.84402524674465,602.31517613393873,722.86920727952031,67112649.395743728,61260277.419572972,73524159.704222545,282304301.72437263,257686740.07184532,309273836.63217676,25221396.299127284,23022339.997127738,27630551.459907178,106091902.71648492,96841738.114460826,116225832.33382422,20195206.024581932,18434476.343418647,22124156.635921828,84949612.126488537,77543235.420434937,93063597.497324556,26.232064822940014,23.947690324076277,28.734689520673967,110.34320369265903,100.7341545255494,120.87030587284443,9.8840278379908337,9.0256633734100564,10.824400841535372,41.576418188688336,37.965772759246242,45.532026356690828,7.9221394043166509,7.234868328687992,8.6750726771937519,33.323882350568994,30.432928367265045,36.491039417953331,3377167.4012693544,3083072.5542976791,3699360.2062904667,14205800.152513767,12968712.343246911,15561079.904707106,1272489.1019067073,1161981.5796145545,1393554.5641202314,5352629.505763921,4887787.9416644536,5861882.248441292,1019911.7425622103,931431.11825319007,1116845.8467455734,4290181.8792266762,3917994.8014314929,4697927.8830150077]
[5,0.01,495.99511953702228,452.74324430886242,543.37929898007769,2688.7868478490777,2454.3186672612546,2945.6562271315452,186.39838517639578,170.14628958488899,9.4043133431981953,1010.464633181113,922.36211129093999,50.980731531886534,149.25239453998614,136.239745858345,163.50827771054716,809.09641978673085,738.55492199228377,886.3774849900675,63855383.104431964,58287051.977994189,69955715.168686524,346159684.82880461,315973792.0498395,379229551.80086327,23997293.172151454,21904966.555683501,26289521.64375424,130089195.88863638,118746704.67014432,142515353.97757846,19215045.586538803,17539771.709761169,21050375.90631678,104164657.71302734,95083007.130196109,114113973.40364134,24.958909594103428,22.785405640790721,27.340071122954498,135.30211328676245,123.51956016634011,148.21037699579892,9.4043133431981953,8.5876090076886484,10.299045989622524,50.980731531886534,46.553381766934891,55.831072346313348,7.5376438156446621,6.8837289690994101,8.2540339898446735,40.861526166213658,37.316657336364457,44.745073407798003,3213258.9036118435,2933437.7478163368,3519814.3023832031,17419059.056125611,15902150.091063248,19080894.207090311,1210729.7183177595,1105585.6026343384,1325919.3515681792,6563359.2240816802,5993373.5442987923,7187801.6000094712,970411.02743515081,886224.74938709452,1062640.5015245187,5260592.9066618271,4804219.5508185877,5760568.384539526]
[9,0.01,367.99014629508093,335.90058882603995,403.14555496442131,4362.3045976680842,3981.901955114492,4779.0510850813371,138.29323380087976,126.2354316194738,6.9772755953699894,1639.3841403356873,1496.4460578264311,82.711457671677024,110.73377204382156,101.07938976579956,121.31053848135652,1312.6830915644805,1198.2361243750672,1438.0643750674435,47375772.149254784,43244499.672723211,51901748.31383688,561611637.55468833,512637856.32701904,615264396.54965532,17804141.769275635,16251796.701022072,19504798.605161894,211057524.98972195,192655396.30071139,231217801.58662128,14256082.686977468,13013158.604226062,15617756.312930323,168997392.12112021,154263265.41874081,185139224.12075844,18.517587030842261,16.905014635978649,20.284225340049897,219.51499477811399,200.39890690725727,240.45744254815099,6.9772755953699894,6.3713439317993519,7.6410982510445216,82.711457671677024,75.528497724300308,90.580680943115354,5.5923506929431595,5.1071962820099861,6.1238569812596566,66.293995600730412,60.542778241514348,72.59468693324601,2383990.421373154,2176384.6930067865,2611430.8972929968,28260790.35174372,25799747.760052606,30956962.093813568,898268.12526589492,820259.29616990429,983729.95406587503,10648435.052508047,9723686.7209283542,11661534.268486317,719970.18092748802,657510.45188043592,788397.34144984372,8534818.8316038251,7794395.8449171837,9345982.1737675723]
[16,0.01,148.79597224699484,135.82063323138706,163.01098116872922,6017.6989417451741,5492.9422384293366,6592.5911438218791,55.91855212906264,51.043007452641994,2.8212453955650529,2261.4927466746581,2064.3129467333974,114.09855505439025,44.774946931935752,40.871219584979769,49.051638199751466,1810.8161578577133,1652.9391967418312,1983.7767570450694,19156284.886627946,17485814.329327088,20986352.975559052,774730347.53034616,707172141.80015814,848743095.56227255,7199063.9185713176,6571376.7480882332,7886720.6123765921,291149005.38053674,265763691.75596461,318959643.63979608,5764414.3605448455,5261840.8563785134,6315003.9703391166,233128018.67815334,212802629.49926731,255395304.96393374,7.4875438749196421,6.8355039229585621,8.2018800262375375,302.81589059131602,276.44568668298393,331.70551600873267,2.8212453955650529,2.5762383161528364,3.089660564952414,114.09855505439025,104.18982687960089,124.95396771360819,2.261254185418812,2.0650831112976222,2.4761675349247185,91.451043419533491,83.517371242033192,100.14270231566154,963961.06294458965,880016.16249731358,1055926.0981052732,38985110.825016759,35590159.12734618,42704417.782098591,363212.65768417355,331669.96642993559,397768.95228697074,14689271.44174527,13413602.370103072,16086818.528011154,291118.29253723245,265862.84425034386,318786.65806422872,11773586.438320726,10752189.943951715,12892567.627376312]
[19,0.01,86.943474380338245,79.361810453259196,95.249493994575843,{"$f":"F20+C21","v":6335.3195748782427},5782.8656474304744,6940.5552067234548,32.673957036608947,29.825111148758417,1.6484913742341667,{"$f":"L20+I21","v":2380.8567701956385},2173.2696079877246,120.12079971082264,26.16259965018229,23.881599610648301,28.661527491177406,{"$f":"R20+O21","v":1906.3929854980074},1740.1831082904123,2088.4826314443944,11193273.172060847,10217194.909265464,12262606.404684484,{"$f":"X20+U21","v":815621449.90553892},744497449.29510176,893540670.51400805,4206509.2214172091,3839743.2223001514,4608316.2141567888,{"$f":"AD20+AA21","v":306516163.54518408},279790985.71939963,335794677.25272554,3368224.318879752,3074563.906411129,3689941.1833239472,{"$f":"AJ20+AG21","v":245432766.65747634},224034581.54077929,268875344.3024143,4.3750719137754235,3.9940762591068877,4.7924680699560636,{"$f":"AP20+AM21","v":318.79883952635777},291.03678784659439,349.21329049667855,1.6484913742341667,1.5053304646329473,1.8053299435214178,{"$f":"AV20+AS21","v":120.12079971082264},109.68907818809632,131.5491727449479,1.3212810291063761,1.2066556498070817,1.4468577702949257,{"$f":"BB20+AY21","v":96.277928013259654},87.925508071126728,105.42834202962378,563255.32683536224,514205.2000665901,616991.72545983025,{"$f":"BH20+BE21","v":41042786.973802909},37468646.068079717,44958402.958963498,212230.00811849127,193799.19223325048,232421.71269965067,{"$f":"BN20+BK21","v":15464587.013487311},14121586.753939964,16935898.140571814,170104.30743947692,155347.21161264819,186271.30304436511,{"$f":"BT20+BQ21","v":12395009.01445609},11319702.112743355,13573051.236170908]
[25,0.01,22.690890004558923,20.712194036322032,24.858631503108882,6599.5808909010857,6024.0827901983093,7230.0623469995116,8.5273928884884924,7.7838885698276874,0.43023052290938518,2480.167994502091,2263.9218757843837,125.13132526334115,6.8280302245414886,6.2327248106924547,7.4802113936686938,1985.9131917401842,1812.7703034401347,2175.5982318735878,2921269.6196973044,2666528.4254353503,3200348.9057807876,849642969.29079235,775552216.68308353,930812386.75801492,1097833.2615141734,1002113.0593633913,1202698.6161632421,319301685.06519037,291461736.21961534,349801475.53266495,879053.98392572871,802413.19903059665,963017.06494754809,255670353.750828,233379599.20766327,280090777.31911677,1.1418254936906862,1.0423915735038747,1.2507593767189729,332.09670080771377,303.17662762237711,363.77981119521695,0.43023052290938518,0.39286775962132764,0.47116294192684072,125.13132526334115,114.26447171208849,137.03640304176591,0.34483372915843857,0.31491829396392179,0.37760729890302114,100.29391042109665,91.593091087299925,109.82601006855457,147000.85034321318,134199.53271526736,161025.21179321615,42754779.679261774,39031552.816905424,46833725.362482369,55388.720133461473,50578.564812122582,60658.439924637074,16109651.886321679,14710631.877208054,17642334.915821996,44394.569654829902,40543.197937977617,48613.903211364937,12912034.455013778,11791873.933271857,14139215.632413685]
[36,0.01,0.76254077358280392,0.69604552575420908,0.83538900822233231,6666.5706851902933,6085.2309257492971,7303.4519148115232,0.28656807945946922,0.26158217726700972,1.4458151077033266E-2,2505.343221005252,2286.9020715351053,126.40148497152568,0.22945999246492949,0.2094544020846813,0.25137692622656149,2006.0714288146496,1831.1710339908375,2197.6818884600402,98170.992640675293,89610.264203100116,107549.61704272736,858267366.60828495,783424547.4136256,940260703.45290291,36893.335798276625,33676.601814686946,40417.398038235908,322542793.03133488,294420251.62768406,353352175.0809198,29541.128831398648,26965.569944542043,32362.757808574515,258265564.67205942,235748545.29691774,282933870.51928967,3.8371720769019166E-2,3.5030185095258105E-2,4.2032508310498554E-2,335.46768603223086,306.25405636421118,367.47239942489267,1.4458151077033266E-2,1.3202553327665897E-2,1.5833709217587245E-2,126.40148497152568,115.42432619089503,138.42740659209093,1.1588341335976179E-2,1.0583015450093788E-2,1.2689716523158477E-2,101.31195513312262,92.522817145921366,110.94081143908409,4940.0504834989943,4509.8546364021277,5411.3474413063559,43188766.91920045,39427747.020327918,47309116.40317034,1861.370686202494,1699.7225728384849,2038.4627352724203,16273174.734783662,14859953.814405169,17821415.437195964,1491.9057595655433,1362.4781360684733,1633.6989582262254,13043099.525098618,11911568.686943753,14282737.344213905]
[39,0.01,0.24525985063868794,0.22387264733676146,0.26869039726117977,6667.7051700594329,6086.2664810199894,7304.6947810588208,9.2170342624194143E-2,8.4134000369336284E-2,4.6502483493490272E-3,2505.7695682399026,2287.291245507733,126.42299536703615,7.3802379399443285E-2,6.7367880053860879E-2,8.0851633796135775E-2,2006.4128123819851,1831.482653851928,2198.0558793719165,31575.233516990687,28821.803076683798,34591.727978311268,858413422.4122467,783557866.82732773,940420712.48775566,11866.190426688991,10831.5759854798,12999.652411354913,322597681.80933243,294470354.64712429,353412306.85106629,9501.4628671529154,8673.0728193215891,10408.997684272828,258309515.06112394,235788663.84814757,282982018.84175247,1.2341690871612309E-2,1.1266935830777118E-2,1.3519128507405444E-2,335.52477430622667,306.30617320350757,367.53493410676447,4.6502483493490272E-3,4.246404086667546E-3,5.0926760801469073E-3,126.42299536703615,115.4439685464295,138.45096350098294,3.7272169091467251E-3,3.4038688533355854E-3,4.0814577881443321E-3,101.32919591336618,92.538562233022205,110.95969081168677,1588.8934542317625,1450.5273853478352,1740.479081496256,43196116.575403072,39434456.644290686,47317167.240589797,598.68208008903605,546.69037877527353,655.64109265451032,16275944.025230171,14862482.609726582,17824448.199783344,479.84920470395031,438.22074271592419,525.45486925314481,13045319.136913549,11913595.740294147,14285167.911618359]
[44,0.01,3.0348551328044822E-2,2.7702090297095069E-2,3.3247856473037331E-2,6668.1289403009478,6086.6532975559348,7305.1590355800718,1.1405194803672405E-2,1.0410774621257038E-2,5.7542357769059462E-4,2505.9288240180194,2287.4366157571371,126.43103026088845,9.1323357390258927E-3,8.3361282344092593E-3,1.0004613277829554E-2,2006.5403312239848,1831.5990548964792,2198.1955782108885,3907.1319361483556,3566.4213598830311,4280.3941588552207,858467979.42310095,783607666.34575236,940480481.52407217,1468.3271163010256,1340.3035144273133,1608.5821524614171,322618184.71011251,294489069.89774275,353434768.1949333,1175.7147888836569,1073.2094753527972,1288.0135076002655,258325932.08659095,235803649.54659659,283000003.94388443,1.5271657302106565E-3,1.394175114596555E-3,1.672862330907367E-3,335.54609879658972,306.32564068709979,367.55829302318608,5.7542357769059462E-4,5.2545172823130091E-4,6.301697608188325E-4,126.43103026088845,115.45130566125158,138.45976283999758,4.6120730067896739E-4,4.2119608382854034E-4,5.0504120774021036E-4,101.33563595483916,92.544443580182403,110.96674292538623,196.61030708847966,179.48883476984139,215.36757281154976,43198861.932056807,39436962.926255763,47320174.513238773,74.081158369166459,67.647684599023833,81.12928920646614,16276978.453201197,14863427.204258643,17825581.043921743,59.37673117208594,54.225608752084412,65.019994216634558,13046148.240465714,11914352.916446274,14286075.814547716]
[50,0.01,1.7805182810002398E-3,1.6252531352400075E-3,1.9506175307817881E-3,6668.1777707195315,6086.697869853645,7305.2125309423718,6.6913104440481164E-4,6.1078943545460188E-4,3.3759509253737792E-5,2505.9471748259475,2287.4533665561144,126.43195610983123,5.3578474161109142E-4,4.8907206652766999E-4,5.869603673323299E-4,2006.5550250316717,1831.6124676167988,2198.2116755016245,229.22741067259338,209.23827171788014,251.12632123186631,858474265.94682479,783613404.67065537,940487368.62178648,86.145241161689782,78.634228162364295,94.373859825775938,322620547.22906542,294491226.42840981,353437356.38238853,68.977976978927956,62.964095701085924,75.566427262650521,258327823.79617065,235805376.32647958,283002076.34062064,8.9597242101121827E-5,8.1794819516174075E-5,9.8145111757765453E-5,335.54855598609601,306.32788389646055,367.56098463660015,3.3759509253737792E-5,3.0827712261653942E-5,3.6971411489899476E-5,126.43195610983123,115.45215110614805,138.46077677482654,2.7058557797809065E-5,2.4711140872460891E-5,2.9630248024686088E-5,101.33637803129952,92.545121279122853,110.96755553002457,11.534924425885666,10.530425261116507,12.635393906636237,43199178.275446296,39437251.72142224,47320521.036821283,4.3462653399236428,3.9688200531863767,4.7597719243745749,16277097.648807384,14863536.048490433,17825711.579877436,3.4835717255551399,3.1813606731281503,3.8146561620641961,13046243.776842589,11914440.164735155,14286180.430860361]

{"sheet":"Dauphin NPV 2%","index":129,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU23","v":570.13359979951895},{"$f":"'WTP Values '!CV23","v":520.41668455057822},{"$f":"'WTP Values '!CW23","v":624.60049218473557},{"$f":"C3","v":570.13359979951895},{"$f":"D3","v":520.41668455057822},{"$f":"E3","v":624.60049218473557},{"$f":"'WTP Values '!CC23","v":214.26013714940078},{"$f":"'WTP Values '!CD23","v":195.57877235589089},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"I3","v":214.26013714940078},{"$f":"J3","v":195.57877235589089},{"$f":"K3","v":10.810015681212819},{"$f":"'WTP Values '!CI23","v":171.56177878768173},{"$f":"'WTP Values '!CJ23","v":156.6040746822147},{"$f":"'WTP Values '!CK23","v":187.94854887916981},{"$f":"O3","v":171.56177878768173},{"$f":"P3","v":156.6040746822147},{"$f":"Q3","v":187.94854887916981},{"$f":"'WTP Values '!BH23","v":73400116.254953891},{"$f":"'WTP Values '!BI23","v":66999463.214345261},{"$f":"'WTP Values '!BJ23","v":80412290.655001134},{"$f":"U3","v":73400116.254953891},{"$f":"V3","v":66999463.214345261},{"$f":"W3","v":80412290.655001134},{"$f":"'WTP Values '!AV23","v":27584269.688891351},{"$f":"'WTP Values '!AW23","v":25179194.197590716},{"$f":"'WTP Values '!AX23","v":30219127.207847849},{"$f":"AA3","v":27584269.688891351},{"$f":"AB3","v":25179194.197590716},{"$f":"AC3","v":30219127.207847849},{"$f":"'WTP Values '!BB23","v":22087199.407911737},{"$f":"'WTP Values '!BC23","v":20161515.286445219},{"$f":"'WTP Values '!BD23","v":24196864.283269677},{"$f":"AG3","v":22087199.407911737},{"$f":"AH3","v":20161515.286445219},{"$f":"AI3","v":24196864.283269677},{"$f":"'WTP Values '!CX23","v":28.689622968950982},{"$f":"'WTP Values '!CY23","v":26.191236222247994},{"$f":"'WTP Values '!CZ23","v":31.426706743918757},{"$f":"AM3","v":28.689622968950982},{"$f":"AN3","v":26.191236222247994},{"$f":"AO3","v":31.426706743918757},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"'WTP Values '!CG23","v":9.8712351077052247},{"$f":"'WTP Values '!CH23","v":11.838487786019437},{"$f":"AS3","v":10.810015681212819},{"$f":"AT3","v":9.8712351077052247},{"$f":"AU3","v":11.838487786019437},{"$f":"'WTP Values '!CL23","v":8.6643271946535751},{"$f":"'WTP Values '!CM23","v":7.9126689408965731},{"$f":"'WTP Values '!CN23","v":9.4877992265132978},{"$f":"AY3","v":8.6643271946535751},{"$f":"AZ3","v":7.9126689408965731},{"$f":"BA3","v":9.4877992265132978},{"$f":"'WTP Values '!BK23","v":3693558.2501580087},{"$f":"'WTP Values '!BL23","v":3371911.0472527258},{"$f":"'WTP Values '!BM23","v":4045935.7759744627},{"$f":"BE3","v":3693558.2501580087},{"$f":"BF3","v":3371911.0472527258},{"$f":"BG3","v":4045935.7759744627},{"$f":"'WTP Values '!AY23","v":1391702.5904067145},{"$f":"'WTP Values '!AZ23","v":1270842.1407549486},{"$f":"'WTP Values '!BA23","v":1524110.1034603708},{"$f":"BK3","v":1391702.5904067145},{"$f":"BL3","v":1270842.1407549486},{"$f":"BM3","v":1524110.1034603708},{"$f":"'WTP Values '!BE23","v":1115462.4522781328},{"$f":"'WTP Values '!BF23","v":1018692.4965534393},{"$f":"'WTP Values '!BG23","v":1221477.8544443282},{"$f":"BQ3","v":1115462.4522781328},{"$f":"BR3","v":1018692.4965534393},{"$f":"BS3","v":1221477.8544443282}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":547.99461726212894},{"$f":"D3/(1+B4)^A4","v":500.20827042539236},{"$f":"E3/(1+B4)^A4","v":600.34649383384806},{"$f":"F3+C4","v":1118.1282170616478},{"$f":"G3+D4","v":1020.6249549759706},{"$f":"H3+E4","v":1224.9469860185836},{"$f":"I3/(1+B4)^A4","v":205.94015489177315},{"$f":"J3/(1+B4)^A4","v":187.98421026133303},{"$f":"K3/(1+B4)^A4","v":10.390249597474837},{"$f":"L3+I4","v":420.20029204117395},{"$f":"M3+J4","v":383.56298261722395},{"$f":"N3+K4","v":21.200265278687656},{"$f":"O3/(1+B4)^A4","v":164.8998258243769},{"$f":"P3/(1+B4)^A4","v":150.52294759920676},{"$f":"Q3/(1+B4)^A4","v":180.65027766163956},{"$f":"R3+O4","v":336.46160461205864},{"$f":"S3+P4","v":307.12702228142143},{"$f":"T3+Q4","v":368.59882654080934},{"$f":"U3/(1+B4)^A4","v":70549900.283500478},{"$f":"V3/(1+B4)^A4","v":64397792.401331469},{"$f":"W3/(1+B4)^A4","v":77289783.405422077},{"$f":"X3+U4","v":143950016.53845435},{"$f":"Y3+V4","v":131397255.61567673},{"$f":"Z3+W4","v":157702074.0604232},{"$f":"AA3/(1+B4)^A4","v":26513138.878211603},{"$f":"AB3/(1+B4)^A4","v":24201455.399452824},{"$f":"AC3/(1+B4)^A4","v":29045681.66844276},{"$f":"AD3+AA4","v":54097408.567102954},{"$f":"AE3+AB4","v":49380649.597043544},{"$f":"AF3+AC4","v":59264808.876290604},{"$f":"AG3/(1+B4)^A4","v":21229526.535862878},{"$f":"AH3/(1+B4)^A4","v":19378619.075783562},{"$f":"AI3/(1+B4)^A4","v":23257270.552931257},{"$f":"AJ3+AG4","v":43316725.943774611},{"$f":"AK3+AH4","v":39540134.362228781},{"$f":"AL3+AI4","v":47454134.836200938},{"$f":"AM3/(1+B4)^A4","v":27.575569943243927},{"$f":"AN3/(1+B4)^A4","v":25.174198598854282},{"$f":"AO3/(1+B4)^A4","v":30.206369419375967},{"$f":"AP3+AM4","v":56.265192912194905},{"$f":"AQ3+AN4","v":51.365434821102276},{"$f":"AR3+AO4","v":61.633076163294724},{"$f":"AS3/(1+B4)^A4","v":10.390249597474837},{"$f":"AT3/(1+B4)^A4","v":9.4879230177866436},{"$f":"AU3/(1+B4)^A4","v":11.378784876989078},{"$f":"AV3+AS4","v":21.200265278687656},{"$f":"AW3+AT4","v":19.359158125491867},{"$f":"AX3+AU4","v":23.217272663008515},{"$f":"AY3/(1+B4)^A4","v":8.3278808099323101},{"$f":"AZ3/(1+B4)^A4","v":7.6054103622612201},{"$f":"BA3/(1+B4)^A4","v":9.1193764191784865},{"$f":"BB3+AY4","v":16.992208004585883},{"$f":"BC3+AZ4","v":15.518079303157794},{"$f":"BD3+BA4","v":18.607175645691783},{"$f":"BE3/(1+B4)^A4","v":3550132.881735879},{"$f":"BF3/(1+B4)^A4","v":3240975.6317308014},{"$f":"BG3/(1+B4)^A4","v":3888827.1587605369},{"$f":"BH3+BE4","v":7243691.1318938881},{"$f":"BI3+BF4","v":6612886.6789835272},{"$f":"BJ3+BG4","v":7934762.9347350001},{"$f":"BK3/(1+B4)^A4","v":1337661.0826669689},{"$f":"BL3/(1+B4)^A4","v":1221493.7915753063},{"$f":"BM3/(1+B4)^A4","v":1464927.0506155044},{"$f":"BN3+BK4","v":2729363.6730736834},{"$f":"BO3+BL4","v":2492335.9323302549},{"$f":"BP3+BM4","v":2989037.1540758749},{"$f":"BQ3/(1+B4)^A4","v":1072147.6857729072},{"$f":"BR3/(1+B4)^A4","v":979135.42536854988},{"$f":"BS3/(1+B4)^A4","v":1174046.3806654443},{"$f":"BT3+BQ4","v":2187610.13805104},{"$f":"BU3+BR4","v":1997827.9219219892},{"$f":"BV3+BS4","v":2395524.2351097725}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":516.38756705766355},{"$f":"D4/(1+B5)^A5","v":471.35742514699513},{"$f":"E4/(1+B5)^A5","v":565.71990960664459},{"$f":"F4+C5","v":1634.5157841193113},1491.9823801229657,1790.6668956252283,{"$f":"I4/(1+B5)^A5","v":194.06200753459564},{"$f":"J4/(1+B5)^A5","v":177.14171987144184},{"$f":"K4/(1+B5)^A5","v":9.7909642572189775},{"$f":"L4+I5","v":614.26229957576959},560.70470248866582,30.991229535906633,{"$f":"O4/(1+B5)^A5","v":155.38878883722788},{"$f":"P4/(1+B5)^A5","v":141.84113538458698},{"$f":"Q4/(1+B5)^A5","v":170.23079138268801},{"$f":"R4+O5","v":491.85039344928651},448.96815766600844,538.82961792349738,{"$f":"U4/(1+B5)^A5","v":66480746.737209372},{"$f":"V4/(1+B5)^A5","v":60683478.0752986},{"$f":"W4/(1+B5)^A5","v":72831889.135232762},{"$f":"X4+U5","v":210430763.27566373},192080733.69097534,230533963.19565594,{"$f":"AA4/(1+B5)^A5","v":24983922.923886366},{"$f":"AB4/(1+B5)^A5","v":22805571.951448563},{"$f":"AC4/(1+B5)^A5","v":27370394.558317278},{"$f":"AD4+AA5","v":79081331.490989327},72186221.548492104,86635203.434607878,{"$f":"AG4/(1+B5)^A5","v":20005057.006602738},{"$f":"AH4/(1+B5)^A5","v":18260905.567790259},{"$f":"AI4/(1+B5)^A5","v":21915845.482630417},{"$f":"AJ4+AG5","v":63321782.950377345},57801039.930019036,69369980.318831354,{"$f":"AM4/(1+B5)^A5","v":25.985075445382929},{"$f":"AN4/(1+B5)^A5","v":23.722209594023305},{"$f":"AO4/(1+B5)^A5","v":28.464136549456818},{"$f":"AP4+AM5","v":82.250268357577838},75.087644415125581,90.097212712751542,{"$f":"AS4/(1+B5)^A5","v":9.7909642572189775},{"$f":"AT4/(1+B5)^A5","v":8.9406817681233495},{"$f":"AU4/(1+B5)^A5","v":10.722483129592954},{"$f":"AV4+AS5","v":30.991229535906633},28.299839893615214,33.939755792601467,{"$f":"AY4/(1+B5)^A5","v":7.847548086644947},{"$f":"AZ4/(1+B5)^A5","v":7.1667480477542771},{"$f":"BA4/(1+B5)^A5","v":8.5933920769335383},{"$f":"BB4+AY5","v":24.839756091230832},22.684827350912073,27.200567722625323,{"$f":"BE4/(1+B5)^A5","v":3345369.5050695804},{"$f":"BF4/(1+B5)^A5","v":3054043.7235026513},{"$f":"BG4/(1+B5)^A5","v":3664528.6868931795},{"$f":"BH4+BE5","v":10589060.636963468},9666930.402486179,11599291.62162818,{"$f":"BK4/(1+B5)^A5","v":1260507.9142514654},{"$f":"BL4/(1+B5)^A5","v":1151040.8813119638},{"$f":"BM4/(1+B5)^A5","v":1380433.4782771186},{"$f":"BN4+BK5","v":3989871.5873251488},3643376.8136422187,4369470.6323529938,{"$f":"BQ4/(1+B5)^A5","v":1010308.710236737},{"$f":"BR4/(1+B5)^A5","v":922661.17987100547},{"$f":"BS4/(1+B5)^A5","v":1106330.1262951696},{"$f":"BT4+BQ5","v":3197918.848287777},2920489.1017929949,3501854.3614049423]
[4,0.02,477.06229188318235,435.46140124568649,522.63775090223169,2111.5780760024936,1927.4437813686523,2313.3046465274601,179.28329802635912,163.65156766170162,9.0453375454208391,793.54559760212874,724.35627015036744,40.036567081327476,143.55522182307286,131.03928414745823,157.26693798777006,635.40561527235934,580.0074418134667,696.09655591126739,61417933.791997992,56062153.655244872,67285407.64645496,271848697.0676617,248142887.3462202,297819370.84211087,23081282.917431396,21068823.335264321,25286013.821242411,102162614.40842073,93255044.883756429,111921217.25585029,18481580.412949611,16870254.083905138,20246853.606631953,81803363.363326952,74671294.013924181,89616833.925463304,24.006193095170907,21.915654828680722,26.296462357009808,106.25646145274874,97.00329924380631,116.39367506976134,9.0453375454208391,8.2598079570394045,9.9059169949209132,40.036567081327476,36.559647850654621,43.845672787522382,7.249921405370058,6.620967403402239,7.9389659643275365,32.089677496600892,29.305794754314313,35.139533686952859,3090604.3156271158,2821464.3248429089,3385458.0659292121,13679664.952590585,12488394.727329088,14984749.687557392,1164514.4710514378,1063383.8533695855,1275307.1548401876,5154386.0583765861,4706760.6670118039,5644777.787193181,933369.08082695643,852396.31079605536,1022078.0268531282,4131287.9291147334,3772885.4125890504,4523932.3882580707]
[5,0.02,432.09001596667048,394.41080759992559,473.36911337236415,2543.6680919691639,2321.8545889685779,2786.6737598998243,162.38240671039242,148.22426690816829,8.1926409001989597,955.92800431252113,872.5805370585357,48.229207981526436,130.02238731712498,118.6863169504098,142.44151110313413,765.42800258948432,698.69375876387653,838.53806701440158,55628114.911506496,50777219.830974117,60942466.757359669,327476811.97916818,298920107.1771943,358761837.59947056,20905429.068718541,19082682.421612382,22902321.775684334,123068043.47713926,112337727.30536881,134823539.03153461,16739336.794357562,15279908.893451847,18338199.113642514,98542700.15768452,89951202.907376021,107955033.03910582,21.743148713022482,19.849683795933895,23.817516146276393,127.99961016577122,116.85298303974021,140.21119121603775,8.1926409001989597,7.4811625499688832,8.9720942219176454,48.229207981526436,44.040810400623506,52.817767009440026,6.5664771856890649,5.9968141681409852,7.1905660720825191,38.656154682289959,35.302608922455299,42.330099759035377,2799255.5496567804,2555487.1678461847,3066313.6756992862,16478920.502247365,15043881.895175273,18051063.363256678,1054736.6349240749,963139.51867249119,1155084.9821352891,6209122.6933006607,5669900.1856842954,6799862.7693284703,845381.13344760344,772041.60087334388,925727.55897104635,4976669.0625623371,4544927.0134623945,5449659.9472291172]
[9,0.02,238.54431923406418,217.74272517497602,261.33330723511386,3784.9981592183012,3454.9379193632503,4146.5925074357701,89.646599627303971,81.830302800388239,4.5229185448660267,1422.4284009739342,1298.4067131099239,71.765441413905634,71.781574953455632,65.523260508564348,78.637811662349279,1138.9628976996503,1039.6618171718007,1247.7512495063597,30710662.851472091,28032624.892014299,33644561.799364291,487288076.00376791,444795474.2959969,533840440.58222693,11541278.810473939,10534993.448620889,12643705.142406046,183126218.19262764,167159423.19834036,200618488.18436235,9241300.544995131,8435592.8863400258,10123985.886959257,146632314.1288822,133848098.53880005,160637939.6043939,12.003759439220751,10.958432579191381,13.14895731216822,190.46442827493601,173.87815930111753,208.63535707745223,4.5229185448660267,4.1301320595645468,4.9532320331056061,71.765441413905634,65.533072818394629,78.593253394938245,3.625160897369673,3.3106665288529253,3.9697022036833909,57.520662690570525,52.530560181558741,62.987521907169572,1545387.4997809713,1410810.0725296007,1692822.5168345668,24520763.524075028,22385414.771883771,26860124.4861972,582289.39168221503,531721.29028520687,637688.79293477489,9239223.4815156385,8436856.1423251592,10118249.368344605,466710.31386926409,426221.69292362139,511067.2364343495,7405322.7700217832,6762887.1998073692,8109136.9325074535]
[16,0.02,39.350789334686027,35.919313170117832,43.110110323168968,4524.1775229426812,4129.6592020466724,4956.3883071525315,14.788297905529117,13.498904593624111,0.74611047292360744,1700.2171015614529,1551.9749865091035,85.780648579207309,11.841244608863629,10.808859456696183,12.972264317179063,1361.3930904269246,1242.6993163140194,1491.4269227560642,5066097.6881660903,4624322.7261326732,5550080.0349201942,582451474.98553455,531660413.68225574,638095137.83719456,1903874.4355014674,1737875.415227154,2085733.079145395,218889279.5603601,199804299.33371001,239797647.64743868,1524465.0222326186,1391553.7357979566,1670074.7146032995,175268412.77406767,159987543.83091128,192009223.02168739,1.9801662451392883,1.8077268544760265,2.1690805751454802,227.66058240291355,207.8351499656284,249.38014584817392,0.74611047292360744,0.68131556065640697,0.81709592115377239,85.780648579207309,78.331149073947856,93.941876721481023,0.59801442027534346,0.5461347457470036,0.65485070296436998,68.753980399079467,62.789351445834853,75.288472768274545,254930.48058993201,232730.29571033968,279251.68142699392,29309469.255838212,26757104.255401179,32105688.391931131,96055.723554775206,87713.899647511324,105194.52918618562,11043568.701008307,10084505.544724341,12094261.195954641,76989.547688092731,70310.456782051901,84306.762036345404,8851522.0924671255,8083624.0791948587,9692785.4379964694]
[19,0.02,13.506541991084358,12.328741553234126,14.796870028904763,{"$f":"F20+C21","v":4585.4634067548704},4185.6008207734176,5023.5290496145271,5.0758515906473258,4.6332875352697238,0.25609073167047608,{"$f":"L20+I21","v":1723.2487591861559},1572.9985113863404,86.94265931718121,4.0643217134997265,3.7099716828021054,4.4525265104398759,{"$f":"R20+O21","v":1379.8349350140381},1259.5332989610067,1511.630245158618,1738858.668734164,1587226.3336222854,1904978.0274535031,{"$f":"X20+U21","v":590341539.69700587},538862447.23978913,646738968.51808643,653475.07492527342,596498.51166641165,715895.20545752801,{"$f":"AD20+AA21","v":221854420.27087417},202510909.10135168,243046019.46698618,523248.73744209227,477629.02048926259,573226.98330614483,{"$f":"AJ20+AG21","v":177642651.96489227},162154783.72653794,194610238.31635731,0.67966104343749212,0.62047392393396084,0.74450292778305183,{"$f":"AP20+AM21","v":230.74454184769795},210.65054807684081,252.75832510086983,0.25609073167047608,0.23385089307658649,0.28045537475608651,{"$f":"AV20+AS21","v":86.94265931718121},79.392246627409634,95.214441936408065,0.20525908159110989,0.18745219602799967,0.22476724525785027,{"$f":"BB20+AY21","v":69.685342714770115},63.639915084825134,76.308353303703328,87500.893860346885,79881.028176439315,95848.765044974381,{"$f":"BH20+BE21","v":29706504.234749004},27119564.122245777,32540601.80514716,32969.622353495637,30106.421975800087,36106.374222922597,{"$f":"BN20+BK21","v":11193168.239233699},10221113.321935384,12258093.734065887,26425.456167590062,24132.962845094175,28936.97536513066,{"$f":"BT20+BQ21","v":8971427.5010787491},8193127.307922435,9824086.8555816803]
[25,0.02,0.9322255147182078,0.85093338086669823,1.0212843367324935,4609.3506940756461,4207.4050836247143,5049.6983745284788,0.35033677493824206,0.31979087321206379,1.7675457885790457E-2,1732.2257664337135,1581.1928123900921,87.395574126289134,0.28052068426164833,0.25606334055549801,0.30731469392618666,1387.0229791928164,1266.0946497195898,1519.5048573375498,120016.53854502121,109550.83002089246,131482.14571442237,593416835.85035837,541669570.74330044,650108058.66059542,45103.042546334582,41170.503333416273,49411.298379146523,223010137.76555261,203565859.46125847,244312131.43521741,36114.782296578451,32966.095967707362,39564.295577334109,178568054.85038009,162999504.87371975,195624031.31084058,4.6910405821909605E-2,4.282529336453237E-2,5.138581181770327E-2,231.9465711040425,211.74790067129788,254.07503187591644,1.7675457885790457E-2,1.6140457661889766E-2,1.93571127428517E-2,87.395574126289134,79.805828688371491,95.7104473626583,1.4167042394209212E-2,1.2938005896891369E-2,1.5513501608376588E-2,70.048358108377286,63.971437725363842,76.705870282610107,6039.337520374178,5513.4121418462546,6615.5100534346493,29861255.835406415,27260839.444440685,32710117.214160223,2275.5730659143242,2077.9541307641948,2492.0726057632419,11251477.378799938,10274358.686471412,12321950.444076762,1823.8927842342071,1665.6642184797383,1997.23858053036,9018162.8138238229,8235808.1819583578,9875263.9699901901]
[36,0.02,1.0885851722612699E-3,9.9365812924959987E-4,1.1925815889792916E-3,4610.6501777857748,4208.5912494712638,5051.1220025434186,4.0909781214353962E-4,3.7342852915623709E-4,2.0640114504070666E-5,1732.7141213702641,1581.6385876063093,87.420212981618675,3.2757165790739254E-4,2.9901215026566008E-4,3.5885975415206393E-4,1387.4140133940875,1266.4515913979276,1519.9332412772033,140.14658709027663,127.92549365665747,153.53528945738083,593584133.92826247,541822280.05751204,650291339.31943941,52.668053560677812,48.075920209969325,57.698921461053679,223073009.53653595,203623249.43565297,244381008.73617765,42.17221679389769,38.495409845798925,46.200307582727916,178618397.35929918,163045458.24446562,195679182.29822913,5.4778560977196292E-5,5.0008263685489066E-5,6.0004614684107356E-5,232.01196226448459,211.80759735437519,254.14666156673118,2.0640114504070666E-5,1.8847652855280542E-5,2.2603828769938375E-5,87.420212981618675,79.82832781704208,95.737430375123978,1.6543241996326079E-5,1.5108062540255777E-5,1.8115539163112192E-5,70.068106377998006,63.989472769072826,76.727495460540624,7.052299224987161,6.438161808940948,7.7251116145337395,29869674.421471473,27268524.912337068,32719338.960843734,2.6572487652842711,2.4264837420511087,2.9100611858412853,11254649.433290699,10277255.268361406,12325424.289948301,2.1298093748397835,1.945041560840884,2.3322299914637075,9020705.2447321303,8238130.0488074059,9878048.037750259]
[39,0.02,1.1387878727649704E-4,1.0394830428502165E-4,1.2475803321767464E-4,4610.6510613690052,4208.5920560040749,5051.1229705384994,4.2796433307648505E-5,3.9065007606544714E-5,2.1591982592313609E-6,1732.7144534269332,1581.638890710921,87.420229734794731,3.4267840587206031E-5,3.1280180844699681E-5,3.7540942726868781E-5,1387.4142792775765,1266.4518341002245,1519.9335325566262,14.660978107600206,13.382508278250663,16.061593537263484,593584247.68249798,541822383.89212573,650291463.94102204,5.5096966416000965,5.0293055887765989,6.035984478364381,223073052.28616184,203623288.45793432,244381055.56926036,4.4117089113702761,4.0270717447354256,4.8330944912590299,178618431.58966032,163045489.49043465,195679219.79811251,5.7304804913671533E-6,5.2314513989539809E-6,6.2771870546658455E-6,232.01200672716797,211.80763794510185,254.14671027129984,2.1591982592313609E-6,1.971685730119988E-6,2.3646258223223075E-6,87.420229734794731,79.82834311531218,95.737448722208384,1.7306173041562167E-6,1.5804806863278396E-6,1.8950980440692358E-6,70.068119805823017,63.989485031990824,76.7275101645684,0.73775328170625232,0.67350729899165518,0.80813735539982379,29869680.145684414,27268530.138066716,32719345.231165297,0.27797941272151944,0.25383868247710833,0.30442655952737241,11254651.590127397,10277257.237890661,12325426.651987882,0.22280306118174567,0.20347417895729258,0.24397863377659323,9020706.9734566212,8238131.6275594858,9878049.930775594]
[44,0.02,1.7799457405820594E-6,1.6247305216169798E-6,1.9499902935392921E-6,4610.6511518456955,4208.5921385909969,5051.1230696587481,6.6891587976872154E-7,6.1059303104666744E-7,3.3748653603586902E-8,1732.7144874286971,1581.6389217480676,87.420231450277612,5.3561245558443757E-7,4.8891480134905381E-7,5.8677162535885189E-7,1387.4143065033738,1266.4518589523266,1519.9335623829031,0.22915370069782612,0.2091709894165035,0.25104556948081214,593584259.33064425,541822394.52452767,650291476.70195723,8.6117540445035862E-2,7.8608942674225288E-2,9.4343513128554851E-2,223073056.66361549,203623292.45371732,244381060.36484969,6.8955796538431355E-2,6.2943849073984204E-2,7.5542128251330512E-2,178618435.0947628,163045492.68994293,195679223.63800582,8.9568431364940188E-8,8.1768517713676044E-8,9.8113552383212559E-8,232.01201128003436,211.80764210148971,254.14671525852461,3.3748653603586902E-8,3.0817799355137758E-8,3.6959523025949885E-8,87.420231450277612,79.82834468181639,95.737450600903458,2.7049856894166418E-8,2.470319480019652E-8,2.9620720172725285E-8,70.068121180798371,63.989486287682638,76.727511670223706,1.1531215275283295E-2,1.0527039115550368E-2,1.263133089094671E-2,29869680.731829353,27268530.673168227,32719345.873230375,4.3448677622622348E-3,3.9675438461868814E-3,4.7582413802419368E-3,11254651.810982024,10277257.43956548,12325426.893854763,3.4824515541793098E-3,3.1803376802223104E-3,3.813429527742294E-3,9020707.1504736412,8238131.7892197091,9878050.1246166024]
[50,0.02,6.3002504122971778E-9,5.7508545936584824E-9,6.9021357621996772E-9,4610.6511530532198,4208.5921396932226,5051.1230709816309,2.3676775371404801E-9,2.1612394737041708E-9,1.1945587100365352E-10,1732.7144878824929,1581.6389221622969,87.420231473172862,1.8958401468035007E-9,1.7305503243993756E-9,2.0769218354838724E-9,1387.4143068667358,1266.4518592840088,1519.9335627809719,8.1110657723127615E-4,7.4037628353827907E-4,8.8859447598085319E-4,593584259.4861033,541822394.66643035,650291476.87226784,3.0481944326990164E-4,2.7824220267050364E-4,3.3393588575984995E-4,223073056.72203809,203623292.50704601,244381060.4288528,2.4407417353602409E-4,2.2279443807666894E-4,2.6738698478843308E-4,178618435.14154276,163045492.73264438,195679223.68925402,3.1703412849609862E-10,2.894257536581164E-10,3.4728022026791564E-10,232.01201134079807,211.80764215696192,254.14671532508535,1.1945587100365352E-10,1.0908189427718523E-10,1.3082098227691042E-10,87.420231473172862,79.828344702723356,95.73745062597699,9.5744981526415748E-11,8.7438796406288809E-11,1.0484474342444053E-10,70.068121199149118,63.989486304441407,76.727511690318551,4.0815594619549469E-5,3.7261238371416011E-5,4.4709535711760232E-5,29869680.73965219,27268530.680309825,32719345.881799538,1.5378982789451706E-5,1.4043416708068826E-5,1.6842149473542731E-5,11254651.813929606,10277257.442257082,12325426.89708278,1.2326396439954652E-5,1.1257041899778695E-5,1.3497917608751395E-5,9020707.1528361551,8238131.7913772659,9878050.1272036526]

{"sheet":"Dauphin NPV 3%","index":130,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU23","v":570.13359979951895},{"$f":"'WTP Values '!CV23","v":520.41668455057822},{"$f":"'WTP Values '!CW23","v":624.60049218473557},{"$f":"C3","v":570.13359979951895},{"$f":"D3","v":520.41668455057822},{"$f":"E3","v":624.60049218473557},{"$f":"'WTP Values '!CC23","v":214.26013714940078},{"$f":"'WTP Values '!CD23","v":195.57877235589089},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"I3","v":214.26013714940078},{"$f":"J3","v":195.57877235589089},{"$f":"K3","v":10.810015681212819},{"$f":"'WTP Values '!CI23","v":171.56177878768173},{"$f":"'WTP Values '!CJ23","v":156.6040746822147},{"$f":"'WTP Values '!CK23","v":187.94854887916981},{"$f":"O3","v":171.56177878768173},{"$f":"P3","v":156.6040746822147},{"$f":"Q3","v":187.94854887916981},{"$f":"'WTP Values '!BH23","v":73400116.254953891},{"$f":"'WTP Values '!BI23","v":66999463.214345261},{"$f":"'WTP Values '!BJ23","v":80412290.655001134},{"$f":"U3","v":73400116.254953891},{"$f":"V3","v":66999463.214345261},{"$f":"W3","v":80412290.655001134},{"$f":"'WTP Values '!AV23","v":27584269.688891351},{"$f":"'WTP Values '!AW23","v":25179194.197590716},{"$f":"'WTP Values '!AX23","v":30219127.207847849},{"$f":"AA3","v":27584269.688891351},{"$f":"AB3","v":25179194.197590716},{"$f":"AC3","v":30219127.207847849},{"$f":"'WTP Values '!BB23","v":22087199.407911737},{"$f":"'WTP Values '!BC23","v":20161515.286445219},{"$f":"'WTP Values '!BD23","v":24196864.283269677},{"$f":"AG3","v":22087199.407911737},{"$f":"AH3","v":20161515.286445219},{"$f":"AI3","v":24196864.283269677},{"$f":"'WTP Values '!CX23","v":28.689622968950982},{"$f":"'WTP Values '!CY23","v":26.191236222247994},{"$f":"'WTP Values '!CZ23","v":31.426706743918757},{"$f":"AM3","v":28.689622968950982},{"$f":"AN3","v":26.191236222247994},{"$f":"AO3","v":31.426706743918757},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"'WTP Values '!CG23","v":9.8712351077052247},{"$f":"'WTP Values '!CH23","v":11.838487786019437},{"$f":"AS3","v":10.810015681212819},{"$f":"AT3","v":9.8712351077052247},{"$f":"AU3","v":11.838487786019437},{"$f":"'WTP Values '!CL23","v":8.6643271946535751},{"$f":"'WTP Values '!CM23","v":7.9126689408965731},{"$f":"'WTP Values '!CN23","v":9.4877992265132978},{"$f":"AY3","v":8.6643271946535751},{"$f":"AZ3","v":7.9126689408965731},{"$f":"BA3","v":9.4877992265132978},{"$f":"'WTP Values '!BK23","v":3693558.2501580087},{"$f":"'WTP Values '!BL23","v":3371911.0472527258},{"$f":"'WTP Values '!BM23","v":4045935.7759744627},{"$f":"BE3","v":3693558.2501580087},{"$f":"BF3","v":3371911.0472527258},{"$f":"BG3","v":4045935.7759744627},{"$f":"'WTP Values '!AY23","v":1391702.5904067145},{"$f":"'WTP Values '!AZ23","v":1270842.1407549486},{"$f":"'WTP Values '!BA23","v":1524110.1034603708},{"$f":"BK3","v":1391702.5904067145},{"$f":"BL3","v":1270842.1407549486},{"$f":"BM3","v":1524110.1034603708},{"$f":"'WTP Values '!BE23","v":1115462.4522781328},{"$f":"'WTP Values '!BF23","v":1018692.4965534393},{"$f":"'WTP Values '!BG23","v":1221477.8544443282},{"$f":"BQ3","v":1115462.4522781328},{"$f":"BR3","v":1018692.4965534393},{"$f":"BS3","v":1221477.8544443282}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":537.40559883072763},{"$f":"D3/(1+B4)^A4","v":490.54263790232653},{"$f":"E3/(1+B4)^A4","v":588.74586877626132},{"$f":"F3+C4","v":1107.5391986302466},{"$f":"G3+D4","v":1010.9593224529048},{"$f":"H3+E4","v":1213.3463609609969},{"$f":"I3/(1+B4)^A4","v":201.96072876746234},{"$f":"J3/(1+B4)^A4","v":184.35175073606456},{"$f":"K3/(1+B4)^A4","v":10.189476558782939},{"$f":"L3+I4","v":416.22086591686309},{"$f":"M3+J4","v":379.93052309195548},{"$f":"N3+K4","v":20.99949223999576},{"$f":"O3/(1+B4)^A4","v":161.71343084897893},{"$f":"P3/(1+B4)^A4","v":147.61436014913252},{"$f":"Q3/(1+B4)^A4","v":177.15953330113095},{"$f":"R3+O4","v":333.27520963666063},{"$f":"S3+P4","v":304.21843483134722},{"$f":"T3+Q4","v":365.10808218030076},{"$f":"U3/(1+B4)^A4","v":69186649.31186153},{"$f":"V3/(1+B4)^A4","v":63153419.939999305},{"$f":"W3/(1+B4)^A4","v":75796296.215478495},{"$f":"X3+U4","v":142586765.56681544},{"$f":"Y3+V4","v":130152883.15434456},{"$f":"Z3+W4","v":156208586.87047964},{"$f":"AA3/(1+B4)^A4","v":26000819.765191209},{"$f":"AB3/(1+B4)^A4","v":23733805.445933376},{"$f":"AC3/(1+B4)^A4","v":28484425.683709916},{"$f":"AD3+AA4","v":53585089.454082564},{"$f":"AE3+AB4","v":48912999.643524095},{"$f":"AF3+AC4","v":58703552.891557768},{"$f":"AG3/(1+B4)^A4","v":20819303.806119084},{"$f":"AH3/(1+B4)^A4","v":19004161.830940917},{"$f":"AI3/(1+B4)^A4","v":22807865.287274651},{"$f":"AJ3+AG4","v":42906503.214030817},{"$f":"AK3+AH4","v":39165677.117386132},{"$f":"AL3+AI4","v":47004729.570544332},{"$f":"AM3/(1+B4)^A4","v":27.042721245122994},{"$f":"AN3/(1+B4)^A4","v":24.687752118246767},{"$f":"AO3/(1+B4)^A4","v":29.62268521436399},{"$f":"AP3+AM4","v":55.732344214073976},{"$f":"AQ3+AN4","v":50.878988340494757},{"$f":"AR3+AO4","v":61.049391958282747},{"$f":"AS3/(1+B4)^A4","v":10.189476558782939},{"$f":"AT3/(1+B4)^A4","v":9.3045858306204412},{"$f":"AU3/(1+B4)^A4","v":11.158910157431839},{"$f":"AV3+AS4","v":20.99949223999576},{"$f":"AW3+AT4","v":19.175820938325664},{"$f":"AX3+AU4","v":22.997397943451276},{"$f":"AY3/(1+B4)^A4","v":8.1669593690767979},{"$f":"AZ3/(1+B4)^A4","v":7.4584493740188273},{"$f":"BA3/(1+B4)^A4","v":8.9431607375938338},{"$f":"BB3+AY4","v":16.831286563730373},{"$f":"BC3+AZ4","v":15.3711183149154},{"$f":"BD3+BA4","v":18.430959964107132},{"$f":"BE3/(1+B4)^A4","v":3481532.8967461674},{"$f":"BF3/(1+B4)^A4","v":3178349.5591033329},{"$f":"BG3/(1+B4)^A4","v":3813682.5110514308},{"$f":"BH3+BE4","v":7175091.1469041761},{"$f":"BI3+BF4","v":6550260.6063560583},{"$f":"BJ3+BG4","v":7859618.2870258931},{"$f":"BK3/(1+B4)^A4","v":1311813.1684482181},{"$f":"BL3/(1+B4)^A4","v":1197890.6030303976},{"$f":"BM3/(1+B4)^A4","v":1436619.9485911687},{"$f":"BN3+BK4","v":2703515.7588549326},{"$f":"BO3+BL4","v":2468732.7437853459},{"$f":"BP3+BM4","v":2960730.0520515395},{"$f":"BQ3/(1+B4)^A4","v":1051430.3443096736},{"$f":"BR3/(1+B4)^A4","v":960215.37991652312},{"$f":"BS3/(1+B4)^A4","v":1151360.0286966993},{"$f":"BT3+BQ4","v":2166892.7965878062},{"$f":"BU3+BR4","v":1978907.8764699623},{"$f":"BV3+BS4","v":2372837.8831410278}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":491.8022514596305},{"$f":"D4/(1+B5)^A5","v":448.91600363341121},{"$f":"E4/(1+B5)^A5","v":538.78587128922527},{"$f":"F4+C5","v":1599.3414500898771},1459.8753260863159,1752.1322322502222,{"$f":"I4/(1+B5)^A5","v":184.82267644842887},{"$f":"J4/(1+B5)^A5","v":168.70796707326218},{"$f":"K4/(1+B5)^A5","v":9.3248144859447404},{"$f":"L4+I5","v":601.04354236529196},548.63849016521772,30.324306725940502,{"$f":"O4/(1+B5)^A5","v":147.990697446827},{"$f":"P4/(1+B5)^A5","v":135.08805049123205},{"$f":"Q4/(1+B5)^A5","v":162.12606927542831},{"$f":"R4+O5","v":481.2659070834876},439.30648532257931,527.23415145572903,{"$f":"U4/(1+B5)^A5","v":63315585.056342095},{"$f":"V4/(1+B5)^A5","v":57794325.517717876},{"$f":"W4/(1+B5)^A5","v":69364348.291456595},{"$f":"X4+U5","v":205902350.62315753},187947208.67206243,225572935.16193622,{"$f":"AA4/(1+B5)^A5","v":23794433.344459511},{"$f":"AB4/(1+B5)^A5","v":21719794.098556526},{"$f":"AC4/(1+B5)^A5","v":26067284.585912049},{"$f":"AD4+AA5","v":77379522.798542082},70632793.742080629,84770837.477469817,{"$f":"AG4/(1+B5)^A5","v":19052612.231709369},{"$f":"AH4/(1+B5)^A5","v":17391500.192583252},{"$f":"AI4/(1+B5)^A5","v":20872427.685299851},{"$f":"AJ4+AG5","v":61959115.445740186},56557177.30996938,67877157.255844176,{"$f":"AM4/(1+B5)^A5","v":24.747920793686799},{"$f":"AN4/(1+B5)^A5","v":22.592790439191827},{"$f":"AO4/(1+B5)^A5","v":27.108953301569368},{"$f":"AP4+AM5","v":80.480265007760778},73.471778779686588,88.158345259852112,{"$f":"AS4/(1+B5)^A5","v":9.3248144859447404},{"$f":"AT4/(1+B5)^A5","v":8.5150141166278868},{"$f":"AU4/(1+B5)^A5","v":10.211983558045},{"$f":"AV4+AS5","v":30.324306725940502},27.690835054953553,33.209381501496274,{"$f":"AY4/(1+B5)^A5","v":7.4739247488867742},{"$f":"AZ4/(1+B5)^A5","v":6.8255377363411238},{"$f":"BA4/(1+B5)^A5","v":8.1842589572636477},{"$f":"BB4+AY5","v":24.305211312617146},22.196656051256525,26.615218921370779,{"$f":"BE4/(1+B5)^A5","v":3186095.7922208998},{"$f":"BF4/(1+B5)^A5","v":2908640.0895222072},{"$f":"BG4/(1+B5)^A5","v":3490059.7414097306},{"$f":"BH4+BE5","v":10361186.939125076},9458900.6958782654,11349678.028435623,{"$f":"BK4/(1+B5)^A5","v":1200494.8797350281},{"$f":"BL4/(1+B5)^A5","v":1096239.5941807949},{"$f":"BM4/(1+B5)^A5","v":1314710.763613573},{"$f":"BN4+BK5","v":3904010.6385899605},3564972.3379661408,4275440.8156651128,{"$f":"BQ4/(1+B5)^A5","v":962207.7099858186},{"$f":"BR4/(1+B5)^A5","v":878733.0961132315},{"$f":"BS4/(1+B5)^A5","v":1053657.5271743988},{"$f":"BT4+BQ5","v":3129100.5065736249},2857640.9725831938,3426495.4103154265]
[4,0.03,436.95993055765643,398.85605483035823,478.70426824044614,2036.3013806475335,1858.7313809166742,2230.8365004906682,164.21255418554111,149.89484362477998,8.2849768949784952,765.25609655083304,698.53333378999764,38.609283620919001,131.4878178935152,120.0239831896403,144.04691268069979,612.75372497700278,559.33046851221957,671.28106413642877,56255077.2537641,51349509.665515527,61629325.044071935,262157427.87692162,239296718.33757794,287202260.20600814,21141045.839045465,19297755.739963092,23160444.72891514,98520568.637587547,89930549.482043713,107931282.20638496,16927999.196833804,15452122.66493343,18544881.656945761,78887114.642573982,72009299.974902809,86422038.912789941,21.988207088034077,20.073401681495348,24.085953890995636,102.46847209579485,93.545180461181928,112.24429915084775,8.2849768949784952,7.5654797554431292,9.0732151248509556,38.609283620919001,35.256314810396681,42.282596626347228,6.640485336482417,6.0644018737988592,7.2716080803167129,30.945696649099563,28.261057925055383,33.886827001687493,2830804.8448069454,2584289.0465888111,3100872.8766945242,13191991.783932021,12043189.742467076,14450550.905130148,1066624.1517336753,973994.68084198737,1168103.4852260046,4970634.7903236356,4538967.0188081283,5443544.3008911172,854909.08772701537,780742.97447145847,936161.06583332643,3984009.5943006403,3638383.9470546525,4362656.4761487525]
[5,0.03,376.92547452292877,344.0567366014788,412.93450690640208,2413.2268551704624,2202.7881175181528,2643.7710073970702,141.6511917466083,129.30060884462583,7.1466938480282858,906.90728829744137,827.83394263462344,45.755977468947286,113.42254675445149,103.53374223616098,124.25613224179028,726.17627173145422,662.86421074838051,795.53719637821905,48526123.805306688,44294538.111293234,53161997.158683412,310683551.68222833,283591256.4488712,340364257.36469156,18236451.851828899,16646413.620192088,19978403.073406111,116757020.48941645,106576963.10223579,127909685.27979107,14602240.809236914,13329136.748153217,15996977.822646165,93489355.451810896,85338436.723056018,102419016.73543611,18.967220586996337,17.315492622929739,20.776755406644774,121.43569268279118,110.86067308411167,133.02105455749253,7.1466938480282858,6.5260492951258007,7.8266350693036948,45.755977468947286,41.782364105522483,50.109231695650919,5.7281409838239643,5.2312063283746806,6.2725530066800648,36.673837632923529,33.492264253430065,40.159380008367556,2441877.1260077213,2229230.4329752848,2674840.1826952896,15633868.909939742,14272420.17544236,17125391.087825436,920079.36292177578,840176.3676377486,1007616.3274257092,5890714.1532454118,5379143.3864458771,6451160.6283168262,737452.08892317547,673475.74812530121,807540.75898626912,4721461.6832238156,4311859.6951799542,5170197.2351350216]
[9,0.03,155.28830482769692,141.74682000206116,170.12354939266746,3343.468233709561,3051.9103832841247,3662.8816563580162,58.358415469251526,53.270138841331189,2.94434323970144,1256.4984111814836,1146.9441772766511,63.393815149197565,46.728587493407908,42.654530964431139,51.191881272275168,1006.0998995621809,918.38254955256605,1102.1978058656475,19992120.49841601,18248763.220725536,21902038.938799825,430444648.64958525,392908919.96459502,471566558.2581988,7513176.703502846,6858102.0049443943,8230837.5425152164,161764066.32992056,147659839.69310293,177215817.3196528,6015929.8726684498,5491427.8560160361,6590543.0551998205,129527271.53412686,118234368.09790382,141899104.20108852,7.8142437466600168,7.1337536951424134,8.5597481332381768,168.24625503131543,153.5948176733703,184.29749750820957,2.94434323970144,2.6886459015399464,3.2244700201159846,63.393815149197565,57.888468635590925,69.425145021505557,2.3599182419758935,2.1551877435861893,2.5842087871138779,50.810727085680774,46.4027330735302,55.639862889708823,1006021.0442799367,918413.4222957294,1101998.7390915686,21660352.386005074,19774097.64544338,23726820.779123414,379060.51522760245,346141.53912492126,415124.58557143685,8161443.920218654,7452674.8277381752,8937929.1404460762,303820.49641369545,277463.09108269395,332696.10047176894,6541472.5187204285,5973978.7364617363,7163184.9200790916]
[16,0.03,10.542686706489162,9.6233410273940034,11.549867098059348,3694.7265469154686,3372.5381920007603,4047.696926655256,3.9620143426906274,3.6165658787922221,0.19989456621980672,1388.5037067627816,1267.4399166976739,70.053846894822527,3.172453062234085,2.8958610699576126,3.4754707817064601,1111.7988112712203,1014.8660459355012,1217.992577954172,1357286.134632254,1238927.7713507304,1486952.510823654,475666331.83734822,434187172.01402289,521108429.82379514,510077.48615332902,465603.77434410719,558800.23701095907,178758686.61776879,163172697.1792075,195833768.71440649,408427.82053758681,372818.8257415932,447438.91520803649,143135156.44074124,130655842.38688126,156806749.94587934,0.53051724507256592,0.4843180581602417,0.58113032372473949,185.92188154084022,169.7311924799759,203.65943654209104,0.19989456621980672,0.1825350043976145,0.21891266862800102,70.053846894822527,63.970119312573885,76.718816631261888,0.1602173370730427,0.14631796772786929,0.17544465861049618,56.148803909302949,51.277714562278533,61.485279391232801,68299.829158072796,62352.055353053496,74815.856030365569,23935947.160869211,21851526.14142194,26219514.7310462,25734.817952190053,23499.913964191401,28183.24570351173,9018869.4509406667,8235638.4469136419,9876930.7082712725,20626.693763278876,18837.26173161995,22587.088960989848,7228706.9837116497,6601593.4010608792,7915735.2888371479]
[19,0.03,2.1366882750171468,1.9503643153000081,2.3408137122428019,{"$f":"F20+C21","v":3706.9884298550824},3383.7308115341907,4061.1302309226894,0.80298218349466366,0.73297007908677247,4.0512668902378215E-2,{"$f":"L20+I21","v":1393.1118069015479},1271.6462360813141,70.286338273869518,0.64296165198056499,0.58690470147884799,0.70437430952643898,{"$f":"R20+O21","v":1115.4885963481674},1018.2341351558085,1222.0347938590705,275081.43326757819,251093.72177481497,301360.94183929689,{"$f":"X20+U21","v":477244950.66210926},435628131.77370054,522837859.72454911,103377.49895794646,94364.003516526776,113252.14793333539,{"$f":"AD20+AA21","v":179351942.45467937},163714226.97480845,196483692.52259851,82776.142327773196,75559.260731650764,90682.528138007692,{"$f":"AJ20+AG21","v":143610186.59805691},131089456.7895661,157327152.73822749,0.10752002869849438,9.8156830897109512E-2,0.1177777907594741,{"$f":"AP20+AM21","v":186.53891024876174},170.29448829820851,204.33533180489786,4.0512668902378215E-2,3.6994403280192663E-2,4.4367071253503032E-2,{"$f":"AV20+AS21","v":70.286338273869518},64.18242030553877,76.973427395239426,3.2471277493974E-2,2.9654289724463136E-2,3.5557401581201839E-2,{"$f":"BB20+AY21","v":56.335147892272396},51.447892605332491,61.689333815513308,13842.339074526724,12636.902651587534,15162.94345226613,{"$f":"BH20+BE21","v":24015384.645188689},21924045.948286053,26306530.810932804,5215.6803392725187,4762.7319324867494,5711.9036468716668,{"$f":"BN20+BK21","v":9048800.8464176655},8262970.492543201,9909709.7966854349,4180.4158601469098,3817.7513375795884,4577.7295193653636,{"$f":"BT20+BQ21","v":7252697.2730371309},6623502.4556203606,7942005.6550632278]
[25,0.03,3.9510800768198386E-2,3.6065371251500812E-2,4.3285408218543243E-2,3709.4296962969515,3385.959194124217,4063.8047202383195,1.4848431305318025E-2,1.3553794955708116E-2,7.4914436902453932E-4,1394.029251659824,1272.483688730767,70.332625895802167,1.1889394456845576E-2,1.0852811334804379E-2,1.3025013211023069E-2,1116.2232101534387,1018.9047012692879,1222.8395745023058,5086.6978735017019,4643.126529587259,5572.6482292947139,477559244.08509904,435915018.11266732,523182178.71707809,1911.6161271626204,1744.9421079455965,2094.2142594612383,179470056.08969167,163822042.26906493,196613088.4066177,1530.6639279641449,1397.2121866661391,1676.8657105064201,143704762.21810168,131175786.78433105,157430761.77441475,1.9882181608653661E-3,1.8150775828927644E-3,2.1779006699415679E-3,186.66175691804872,170.40663707541253,204.46989844783798,7.4914436902453932E-4,6.8408598232718202E-4,8.2041846415409022E-4,70.332625895802167,64.224688144193962,77.024118852407796,6.0044611596092329E-4,5.4835548401008228E-4,6.5751351104241626E-4,56.372247847842672,51.481774020421554,61.729959812414776,255.9670999903268,233.67664288324229,280.38719770535431,24031200.165990081,21938484.201508667,26323855.184096068,96.446313280748498,88.070569159326837,105.62227987930579,9054760.0055204034,8268412.1368739838,9916235.9141614065,77.302608953173447,70.59635897539593,84.649577163469942,7257473.5939781694,6627864.4153562784,7947235.9254710572]
[36,0.03,1.6566173565094516E-6,1.5121566463487698E-6,1.814879909904324E-6,3709.4624369484268,3385.9890797182197,4063.8405887207832,6.2256822284216527E-7,5.6828643139697495E-7,3.1410286304707635E-8,1394.0415558223542,1272.4949200920198,70.333246674784462,4.9850108913638565E-7,4.5503900894436993E-7,5.4611555662301512E-7,1116.2330623081052,1018.9136944586572,1222.8503676882128,0.21327616299149177,0.19467800823654338,0.23365119407556459,477563459.18069309,435918865.64257073,523186796.49575949,8.0150652319603097E-2,7.3162308177098331E-2,8.7806666101929984E-2,179471640.1516737,163823488.21650946,196614823.77866411,6.4178006538639934E-2,5.8582613213465203E-2,7.030798633664738E-2,143706030.60378912,131176944.5851438,157432151.31030703,8.3362438871852114E-8,7.6102963462374919E-8,9.1315487928119729E-8,186.66340445635717,170.40814114066526,204.47170316668442,3.1410286304707635E-8,2.8682504268052629E-8,3.4398681901998474E-8,70.333246674784462,64.225255012500654,77.024798692716686,2.517563395349299E-8,2.2991566728240357E-8,2.7568367974183254E-8,56.372745407918146,51.482228415560044,61.73050466142535,1.0732243647176806E-2,9.7976445651494094E-3,1.1756134758868289E-2,24031412.273298647,21938677.837815043,26324087.527134925,4.0438217764707024E-3,3.6926417746622545E-3,4.4285536784916821E-3,9054839.9258223958,8268485.1166100046,9916323.4381342549,3.2411604220981571E-3,2.9599793299847485E-3,3.5492056861338248E-3,7257537.6508367686,6627922.915076348,7947306.070399777]
[39,0.03,5.6987366889980717E-8,5.2017942020220838E-8,6.2431572916085636E-8,3709.4624377408336,3385.9890804415268,4063.8405895888909,2.1416245332539669E-8,1.954896055951862E-8,1.0805087262500248E-9,1394.041556120146,1272.4949203638471,70.333246689808888,1.7148356166886574E-8,1.5653267696412718E-8,1.878628608309178E-8,1116.2330625465522,1018.9136946763151,1222.8503679494352,7.3366652241845728E-3,6.6968917337449675E-3,8.0375629705593532E-3,477563459.28270906,435918865.73569065,523186796.60752141,2.7571693682073568E-3,2.5167714694182925E-3,3.020534993717584E-3,179471640.19001198,163823488.25150505,196614823.8206645,2.207712958284576E-3,2.0152323404384943E-3,2.4185832636116149E-3,143706030.63448727,131176944.61316551,157432151.34393731,2.8676543018017828E-9,2.6179295316470465E-9,3.1412378922927665E-9,186.66340449623175,170.40814117706745,204.47170321036316,1.0805087262500248E-9,9.866734690568402E-10,1.183309047426211E-9,70.333246689808888,64.225255026220296,77.02479870917054,8.66037702163466E-10,7.9090614580931527E-10,9.4834736224967956E-10,56.37274541996036,51.482228426557555,61.730504674612071,3.6918743116575576E-4,3.3703737516564496E-4,4.044091184238778E-4,24031412.278432179,21938677.842501532,26324087.532758214,1.3910680961292629E-4,1.2702627482386083E-4,1.5234152429739999E-4,9054839.9277566671,8268485.1183762988,9916323.4402525574,1.114953899267194E-4,1.0182280621520084E-4,1.2209209677114719E-4,7257537.6523871059,6627922.9164921893,7947306.0720974617]
[44,0.03,1.1480515855441726E-10,1.0479389393153195E-10,1.2577290404152761E-10,3709.4624377655418,3385.9890804640804,4063.8405896159597,4.3144570020040571E-11,3.9382790240904636E-11,2.1767627178853756E-12,1394.0415561294315,1272.4949203723231,70.333246690277363,3.4546599643528436E-11,3.153463614577627E-11,3.7846327530482666E-11,1116.2330625539871,1018.9136946831019,1222.8503679575804,1.4780240960234229E-5,1.349137114544471E-5,1.6192249994768827E-5,477563459.28589004,435918865.73859417,523186796.61100632,5.5545164437853719E-6,5.0702175475070182E-6,6.0850854811802348E-6,179471640.19120738,163823488.25259623,196614823.8219741,4.447596898235775E-6,4.0598308185512468E-6,4.8724103289778321E-6,143706030.63544446,131176944.61403926,157432151.34498593,5.7770963068569621E-12,5.2740077558816314E-12,6.3282501712711873E-12,186.66340449747509,170.4081411782025,204.4717032117251,2.1767627178853756E-12,1.9877248281219148E-12,2.3838613752924098E-12,70.333246690277363,64.225255026648114,77.02479870968358,1.7446953796431766E-12,1.5933374434828569E-12,1.910514123207889E-12,56.372745420335853,51.48222842690047,61.730504675023255,7.4375469309031166E-7,6.7898608772990048E-7,8.1471132103961488E-7,24031412.278592251,21938677.842647661,26324087.532933556,2.802406955289409E-7,2.5590358736673429E-7,3.0690298228991454E-7,9054839.9278169777,8268485.1184313744,9916323.4403186087,2.2461550019209751E-7,2.0512938305361644E-7,2.4596332999756793E-7,7257537.6524354462,6627922.9165363358,7947306.0721503971]
[50,0.03,2.519720455887783E-14,2.2999952399025371E-14,2.7604383208933329E-14,3709.4624377655823,3385.9890804641177,4063.8405896160043,9.4692831758469969E-15,8.6436553400088539E-15,4.7775148930001054E-16,1394.0415561294467,1272.4949203723372,70.333246690278145,7.5822179856059224E-15,6.9211583143128289E-15,8.3064356044231929E-15,1116.2330625539994,1018.913694683113,1222.8503679575938,3.243937464081813E-9,2.9610589176650944E-9,3.5538423579920265E-9,477563459.28589529,435918865.73859894,523186796.61101204,1.2190940618175351E-9,1.1128011172249777E-9,1.3355422836237744E-9,179471640.19120935,163823488.25259805,196614823.82197624,9.7614959337526646E-10,8.9104347659590657E-10,1.0693867880148484E-9,143706030.63544604,131176944.61404069,157432151.34498766,1.2679454410684382E-15,1.1575285809745922E-15,1.3889115791751905E-15,186.66340449747713,170.40814117820437,204.47170321172734,4.7775148930001054E-16,4.3626183467363969E-16,5.232050847678531E-16,70.333246690278145,64.22525502664881,77.024798709684418,3.8292222167839748E-16,3.4970248724256716E-16,4.1931578494598999E-16,56.372745420336472,51.482228426901031,61.73050467502393,1.6323777937677804E-10,1.4902249655491811E-10,1.7881119691096767E-10,24031412.278592516,21938677.842647899,26324087.532933846,6.1506662417245852E-11,5.6165203022422677E-11,6.7358447319448418E-11,9054839.9278170783,8268485.1184314657,9916323.4403187186,4.9298156778837375E-11,4.5021383106129696E-11,5.3983535391346162E-11,7257537.6524355253,6627922.9165364085,7947306.0721504837]

{"sheet":"Dauphin NPV 4%","index":131,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU23","v":570.13359979951895},{"$f":"'WTP Values '!CV23","v":520.41668455057822},{"$f":"'WTP Values '!CW23","v":624.60049218473557},{"$f":"C3","v":570.13359979951895},{"$f":"D3","v":520.41668455057822},{"$f":"E3","v":624.60049218473557},{"$f":"'WTP Values '!CC23","v":214.26013714940078},{"$f":"'WTP Values '!CD23","v":195.57877235589089},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"I3","v":214.26013714940078},{"$f":"J3","v":195.57877235589089},{"$f":"K3","v":10.810015681212819},{"$f":"'WTP Values '!CI23","v":171.56177878768173},{"$f":"'WTP Values '!CJ23","v":156.6040746822147},{"$f":"'WTP Values '!CK23","v":187.94854887916981},{"$f":"O3","v":171.56177878768173},{"$f":"P3","v":156.6040746822147},{"$f":"Q3","v":187.94854887916981},{"$f":"'WTP Values '!BH23","v":73400116.254953891},{"$f":"'WTP Values '!BI23","v":66999463.214345261},{"$f":"'WTP Values '!BJ23","v":80412290.655001134},{"$f":"U3","v":73400116.254953891},{"$f":"V3","v":66999463.214345261},{"$f":"W3","v":80412290.655001134},{"$f":"'WTP Values '!AV23","v":27584269.688891351},{"$f":"'WTP Values '!AW23","v":25179194.197590716},{"$f":"'WTP Values '!AX23","v":30219127.207847849},{"$f":"AA3","v":27584269.688891351},{"$f":"AB3","v":25179194.197590716},{"$f":"AC3","v":30219127.207847849},{"$f":"'WTP Values '!BB23","v":22087199.407911737},{"$f":"'WTP Values '!BC23","v":20161515.286445219},{"$f":"'WTP Values '!BD23","v":24196864.283269677},{"$f":"AG3","v":22087199.407911737},{"$f":"AH3","v":20161515.286445219},{"$f":"AI3","v":24196864.283269677},{"$f":"'WTP Values '!CX23","v":28.689622968950982},{"$f":"'WTP Values '!CY23","v":26.191236222247994},{"$f":"'WTP Values '!CZ23","v":31.426706743918757},{"$f":"AM3","v":28.689622968950982},{"$f":"AN3","v":26.191236222247994},{"$f":"AO3","v":31.426706743918757},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"'WTP Values '!CG23","v":9.8712351077052247},{"$f":"'WTP Values '!CH23","v":11.838487786019437},{"$f":"AS3","v":10.810015681212819},{"$f":"AT3","v":9.8712351077052247},{"$f":"AU3","v":11.838487786019437},{"$f":"'WTP Values '!CL23","v":8.6643271946535751},{"$f":"'WTP Values '!CM23","v":7.9126689408965731},{"$f":"'WTP Values '!CN23","v":9.4877992265132978},{"$f":"AY3","v":8.6643271946535751},{"$f":"AZ3","v":7.9126689408965731},{"$f":"BA3","v":9.4877992265132978},{"$f":"'WTP Values '!BK23","v":3693558.2501580087},{"$f":"'WTP Values '!BL23","v":3371911.0472527258},{"$f":"'WTP Values '!BM23","v":4045935.7759744627},{"$f":"BE3","v":3693558.2501580087},{"$f":"BF3","v":3371911.0472527258},{"$f":"BG3","v":4045935.7759744627},{"$f":"'WTP Values '!AY23","v":1391702.5904067145},{"$f":"'WTP Values '!AZ23","v":1270842.1407549486},{"$f":"'WTP Values '!BA23","v":1524110.1034603708},{"$f":"BK3","v":1391702.5904067145},{"$f":"BL3","v":1270842.1407549486},{"$f":"BM3","v":1524110.1034603708},{"$f":"'WTP Values '!BE23","v":1115462.4522781328},{"$f":"'WTP Values '!BF23","v":1018692.4965534393},{"$f":"'WTP Values '!BG23","v":1221477.8544443282},{"$f":"BQ3","v":1115462.4522781328},{"$f":"BR3","v":1018692.4965534393},{"$f":"BS3","v":1221477.8544443282}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":527.12056194482147},{"$f":"D3/(1+B4)^A4","v":481.15447905933632},{"$f":"E3/(1+B4)^A4","v":577.47826570334269},{"$f":"F3+C4","v":1097.2541617443403},{"$f":"G3+D4","v":1001.5711636099145},{"$f":"H3+E4","v":1202.0787578880781},{"$f":"I3/(1+B4)^A4","v":198.095541003514},{"$f":"J3/(1+B4)^A4","v":180.82356911602335},{"$f":"K3/(1+B4)^A4","v":9.9944671608846321},{"$f":"L3+I4","v":412.35567815291478},{"$f":"M3+J4","v":376.40234147191427},{"$f":"N3+K4","v":20.80448284209745},{"$f":"O3/(1+B4)^A4","v":158.61850849452821},{"$f":"P3/(1+B4)^A4","v":144.78927023133755},{"$f":"Q3/(1+B4)^A4","v":173.76899859390699},{"$f":"R3+O4","v":330.18028728220997},{"$f":"S3+P4","v":301.39334491355226},{"$f":"T3+Q4","v":361.71754747307682},{"$f":"U3/(1+B4)^A4","v":67862533.519742861},{"$f":"V3/(1+B4)^A4","v":61944769.983677194},{"$f":"W3/(1+B4)^A4","v":74345682.92807056},{"$f":"X3+U4","v":141262649.77469677},{"$f":"Y3+V4","v":128944233.19802245},{"$f":"Z3+W4","v":154757973.58307171},{"$f":"AA3/(1+B4)^A4","v":25503207.922421735},{"$f":"AB3/(1+B4)^A4","v":23279580.434163012},{"$f":"AC3/(1+B4)^A4","v":27939281.811989501},{"$f":"AD3+AA4","v":53087477.61131309},{"$f":"AE3+AB4","v":48458774.631753728},{"$f":"AF3+AC4","v":58158409.01983735},{"$f":"AG3/(1+B4)^A4","v":20420857.440746795},{"$f":"AH3/(1+B4)^A4","v":18640454.221935298},{"$f":"AI3/(1+B4)^A4","v":22371361.208644301},{"$f":"AJ3+AG4","v":42508056.848658532},{"$f":"AK3+AH4","v":38801969.508380517},{"$f":"AL3+AI4","v":46568225.491913974},{"$f":"AM3/(1+B4)^A4","v":26.525169165080417},{"$f":"AN3/(1+B4)^A4","v":24.215270175894961},{"$f":"AO3/(1+B4)^A4","v":29.055756974776955},{"$f":"AP3+AM4","v":55.214792134031399},{"$f":"AQ3+AN4","v":50.406506398142952},{"$f":"AR3+AO4","v":60.482463718695712},{"$f":"AS3/(1+B4)^A4","v":9.9944671608846321},{"$f":"AT3/(1+B4)^A4","v":9.1265117489878183},{"$f":"AU3/(1+B4)^A4","v":10.945347435299034},{"$f":"AV3+AS4","v":20.80448284209745},{"$f":"AW3+AT4","v":18.997746856693041},{"$f":"AX3+AU4","v":22.783835221318469},{"$f":"AY3/(1+B4)^A4","v":8.010657539435627},{"$f":"AZ3/(1+B4)^A4","v":7.3157072308585169},{"$f":"BA3/(1+B4)^A4","v":8.7720037227378853},{"$f":"BB3+AY4","v":16.6749847340892},{"$f":"BC3+AZ4","v":15.228376171755091},{"$f":"BD3+BA4","v":18.259802949251181},{"$f":"BE3/(1+B4)^A4","v":3414902.2283265609},{"$f":"BF3/(1+B4)^A4","v":3117521.3084807005},{"$f":"BG3/(1+B4)^A4","v":3740695.0591479866},{"$f":"BH3+BE4","v":7108460.4784845691},{"$f":"BI3+BF4","v":6489432.3557334263},{"$f":"BJ3+BG4","v":7786630.8351224493},{"$f":"BK3/(1+B4)^A4","v":1286707.2766334268},{"$f":"BL3/(1+B4)^A4","v":1174964.9969997674},{"$f":"BM3/(1+B4)^A4","v":1409125.4654774137},{"$f":"BN3+BK4","v":2678409.8670401415},{"$f":"BO3+BL4","v":2445807.137754716},{"$f":"BP3+BM4","v":2933235.5689377845},{"$f":"BQ3/(1+B4)^A4","v":1031307.7406417647},{"$f":"BR3/(1+B4)^A4","v":941838.47684304661},{"$f":"BS3/(1+B4)^A4","v":1129324.9393900963},{"$f":"BT3+BQ4","v":2146770.1929198974},{"$f":"BU3+BR4","v":1960530.9733964859},{"$f":"BV3+BS4","v":2350802.7938344246}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":468.60826014951266},{"$f":"D4/(1+B5)^A5","v":427.74457984195095},{"$f":"E4/(1+B5)^A5","v":513.37607542186663},{"$f":"F4+C5","v":1565.862421893853},1429.3157434518655,1715.4548333099447,{"$f":"I4/(1+B5)^A5","v":176.10621462106886},{"$f":"J4/(1+B5)^A5","v":160.75149450602325},{"$f":"K4/(1+B5)^A5","v":8.8850449128824742},{"$f":"L4+I5","v":588.46189277398366},537.15383597793755,29.689527754979924,{"$f":"O4/(1+B5)^A5","v":141.01127646944715},{"$f":"P4/(1+B5)^A5","v":128.71713401027816},{"$f":"Q4/(1+B5)^A5","v":154.48000699987463},{"$f":"R4+O5","v":471.1915637516571},430.11047892383044,516.19755447295142,{"$f":"U4/(1+B5)^A5","v":60329545.189234301},{"$f":"V4/(1+B5)^A5","v":55068674.954196408},{"$f":"W4/(1+B5)^A5","v":66093041.405957125},{"$f":"X4+U5","v":201592194.96393108},184012908.15221888,220851014.98902884,{"$f":"AA4/(1+B5)^A5","v":22672258.97746015},{"$f":"AB4/(1+B5)^A5","v":20695462.23735759},{"$f":"AC4/(1+B5)^A5","v":24837919.794739187},{"$f":"AD4+AA5","v":75759736.588773236},69154236.869111314,82996328.814576536,{"$f":"AG4/(1+B5)^A5","v":18154067.905761756},{"$f":"AH4/(1+B5)^A5","v":16571295.927272361},{"$f":"AI4/(1+B5)^A5","v":19888058.65299654},{"$f":"AJ4+AG5","v":60662124.754420288},55373265.435652882,66456284.144910514,{"$f":"AM4/(1+B5)^A5","v":23.58077880088652},{"$f":"AN4/(1+B5)^A5","v":21.527287010603022},{"$f":"AO4/(1+B5)^A5","v":25.830462149003747},{"$f":"AP4+AM5","v":78.795570934917919},71.93379340874597,86.312925867699462,{"$f":"AS4/(1+B5)^A5","v":8.8850449128824742},{"$f":"AT4/(1+B5)^A5","v":8.1134357122174929},{"$f":"AU4/(1+B5)^A5","v":9.7303740143688771},{"$f":"AV4+AS5","v":29.689527754979924},27.111182568910536,32.514209235687346,{"$f":"AY4/(1+B5)^A5","v":7.1214453831179823},{"$f":"AZ4/(1+B5)^A5","v":6.5036370893357027},{"$f":"BA4/(1+B5)^A5","v":7.7982793677616895},{"$f":"BB4+AY5","v":23.796430117207183},21.732013261090792,26.058082317012872,{"$f":"BE4/(1+B5)^A5","v":3035835.6461995058},{"$f":"BF4/(1+B5)^A5","v":2771465.0913183284},{"$f":"BG4/(1+B5)^A5","v":3325464.2864808426},{"$f":"BH4+BE5","v":10144296.124684075},9260897.4470517542,11112095.121603291,{"$f":"BK4/(1+B5)^A5","v":1143878.0836024859},{"$f":"BL4/(1+B5)^A5","v":1044539.6038985755},{"$f":"BM4/(1+B5)^A5","v":1252707.4077198787},{"$f":"BN4+BK5","v":3822287.9506426277},3490346.7416532915,4185942.9766576635,{"$f":"BQ4/(1+B5)^A5","v":916828.8260996571},{"$f":"BR4/(1+B5)^A5","v":837290.97636962915},{"$f":"BS4/(1+B5)^A5","v":1003965.7588740472},{"$f":"BT4+BQ5","v":3063599.0190195544},2797821.9497661153,3354768.5527084717]
[4,0.04,400.5683047269514,365.63785953914879,438.83602084500416,1966.4307266208043,1794.9536029910143,2154.2908541549486,150.53633032447001,137.4110512180406,7.5949736290192833,738.99822309845365,674.56488719597814,37.284501383999206,120.53703010853476,110.02794560932061,132.05015741379421,591.72859386019184,540.13842453315101,648.24771188674561,51569948.07067471,47072934.145300776,56496608.791713342,253162143.0346058,231085842.29751965,277347623.78074217,19380341.994044259,17690567.855790693,21231557.93700324,95140078.582817495,86844804.724902004,104227886.75157978,15518173.330083385,14165213.209426239,17000395.888026442,76180298.08450368,69538478.645079121,83456680.03293696,20.156948546742708,18.401615158163239,22.079987301203097,98.95251948166063,90.335408566909209,108.39291316890257,7.5949736290192833,6.93539885045376,8.3175644877692516,37.284501383999206,34.046581419364294,40.8317737234566,6.0874413596785422,5.5593362409005254,6.6660018863833317,29.883871476885727,27.291349501991316,32.724084203396202,2595045.0336487731,2369059.9753514887,2842620.8092035009,12739341.158332847,11629957.422403242,13954715.930806793,977791.77989045589,892876.83110903192,1070819.5422529357,4800079.7305330839,4383223.5727623235,5256762.5189105989,783709.12300685048,715719.83571213007,858194.13833587454,3847308.1420264049,3513541.7854782455,4212962.6910443464]
[5,0.04,329.23794776372142,300.52766801269473,360.69122095492077,2295.6686743845257,2095.481271003709,2514.9820751098696,123.72989044576167,112.94186776440517,6.2425147008133921,862.72811354421538,787.50675496038332,43.527016084812601,99.072652414472827,90.434950997344188,108.53560383023681,690.80124627466466,630.57337553049524,756.78331571698243,42386738.213459671,38690520.568720557,46436094.205887891,295548881.24806547,269776362.8662402,323783717.98663008,15929228.423171559,14540357.25464003,17450792.987154618,111069307.00598906,101385161.97954203,121678679.73873439,12754807.307385568,11642772.709853057,13973086.206009151,88935105.391889244,81181251.354932174,97429766.23894611,16.567542400121351,15.124786306648138,18.148140079761085,115.52006188178198,105.46019487355734,126.54105324866364,6.2425147008133921,5.7003923113755919,6.8364317147165092,43.527016084812601,39.746973730739889,47.668205438173111,5.0034330643277976,4.5693691519857786,5.4789676441274313,34.887304541213524,31.860718653977095,38.203051847523632,2132937.85641716,1947194.6112800299,2336427.0973225599,14872279.014750008,13577152.033683272,16291143.028129354,803673.56865843909,733879.67048590479,880135.60822532861,5603753.2991915233,5117103.243248228,6136898.1271359278,644151.77201392932,588269.53381714947,705373.02516024001,4491459.9140403345,4101811.3192953952,4918335.7162045864]
[9,0.04,101.51020550081311,92.658290290832312,111.20783679452781,2999.5928665942847,2738.0217113734111,3286.1546512737077,38.14823501073446,34.822086227551573,1.9246838173592797,1127.2676776370511,1028.9810855250225,56.873767721355918,30.545948225023928,27.882783629742697,33.463552800629465,902.62262742051257,823.92699792040253,988.83687385368637,13068622.665711958,11929009.764946144,14317114.711447617,386173460.40116102,352498277.58628058,423065985.79712605,4911278.4892766019,4483063.5806082729,5380405.2488794168,145126648.59272736,132473040.22819151,158989188.56780234,3932545.1992707662,3589684.1734191831,4308163.3265145142,116205404.85653631,106073975.38790651,127304795.79447336,5.1080826043985779,4.6632539674483811,5.5954103755869795,150.94214484676218,137.7976063280023,165.34251867063659,1.9246838173592797,1.7575373643692491,2.10779951997264,56.873767721355918,51.934645535642126,62.28477593092984,1.5426518176877151,1.4088218104190922,1.6892680059068383,45.584848982871087,41.63021670566615,49.917308661576051,657624.55876062124,600356.44883488084,720364.0904634964,19432587.350439087,17740333.7177222,21286519.679912139,247787.56417421505,226268.80245698677,271362.23836400942,7322040.2447298309,6686167.9811826618,8018664.0391858956,198604.01632005299,181374.47907584847,217479.67154178707,5868682.7367897881,5359555.6322049936,6426452.081025362]
[16,0.04,2.8607231521849168,2.6112617442660144,3.1340182186899335,3175.1173604901805,2898.2400798450121,3478.4476249142785,1.0750794816322693,0.98134318403816412,5.4240729095078363E-2,1193.2309924608712,1089.1930517143849,60.201799137358726,0.86083464082897332,0.7857823189642601,0.94305749632588731,955.4405886916536,872.13999740034285,1046.6997571008494,368295.10138930113,336178.95115923136,403479.64350439026,408770827.51315188,373125104.13382989,447822159.83281136,138407.83802756458,126340.04349109874,151628.59524979789,153618894.93346766,140224846.68161345,168292616.76603225,110825.53762022889,101163.15471206268,121411.06907182191,123005292.63549666,112281011.36696833,134754176.70919585,0.14395409897538813,0.13141810247927135,0.15768779038959935,159.77469138227582,145.86098565529412,175.01771900610314,5.4240729095078363E-2,4.953026943720349E-2,5.9401228252874382E-2,60.201799137358726,54.973658754678191,65.929438476453342,4.347444425756819E-2,3.9702896378597946E-2,4.760632756973613E-2,48.252296834260271,44.0662548758512,52.838275182414691,18532.932638746657,16919.023897865187,20301.034969090346,20569706.690120105,18778428.96458913,22532123.920151506,6983.0576951300236,6376.623893256452,7647.4304636337838,7750497.5272345664,7077416.4949626345,8487885.0334328078,5596.9850991892208,5111.4286386072026,6128.9318491644472,6212095.1974215433,5673175.9572585644,6802503.0316828489]
[19,0.04,0.34409273928660927,0.31408708874627311,0.37696514359298322,3177.6550234638189,2900.5564529752965,3481.2277198655156,0.12931242350492342,0.11803765915552945,6.5241689119667646E-3,1194.1846637003173,1090.0635722541526,60.24991448531982,0.10354268269874829,9.4515259335349669E-2,0.11343259027624021,956.20420966378038,872.83704167554731,1047.5363155383936,44299.173167488829,40436.186950327377,48531.230879078073,409097531.21443599,373423318.54728049,448180074.7016989,16647.934662698022,15196.399418531168,18238.150257159508,153741672.43661597,140336919.20083305,168427122.0122377,13330.287760816756,12168.079596644107,14603.533831902407,123103602.69501349,112370750.21213172,134861876.88085982,1.7315048542933989E-2,1.5807197155517622E-2,1.8966960751084446E-2,159.90238880961837,145.97756277058497,175.15759918526726,6.5241689119667646E-3,5.9575866595949142E-3,7.1448826954505183E-3,60.24991448531982,55.017595593071356,65.982131550724034,5.2291815103199741E-3,4.7755331941470892E-3,5.7261715969736272E-3,48.290861729086842,44.101474142003966,52.880505348829907,2229.1732612468941,2035.0495204772342,2441.8436742235322,20586146.707013864,18793437.330730021,22550132.368374906,839.93428342709058,766.99137459535132,919.84619159173985,7756691.9913658397,7083073.0095884474,8494668.8430147376,673.21506908329616,614.81149638092882,737.19854620298395,6217060.1175115462,5677710.1545606283,6807939.8260156736]
[25,0.04,1.7265322831737484E-3,1.5759748362397426E-3,1.8914740584002824E-3,3177.9281829718561,2900.8057923679862,3481.5269752737659,6.4884273425694621E-4,5.9227006528763412E-4,3.2735907972782739E-5,1194.2873189265244,1090.1572769599586,60.255093725003988,5.1953954255599683E-4,4.7424321371424721E-4,5.6916350365888361E-4,956.28640746988788,872.91207302260693,1047.6263644903697,222.27714757987684,202.89408699216384,243.51207476393208,409132698.30448854,373455418.98903108,448218601.42905402,83.533284378238463,76.250008176554061,91.512408165436995,153754888.47149,140348982.92818084,168441600.44663331,66.886538236064681,61.055000147314715,73.275224177857993,123114185.00155765,112380409.89470239,134873469.95929968,8.6880619323952997E-5,7.9314769187155301E-5,9.5169314291053086E-5,159.91613443572905,145.99011138235576,175.17265618902289,3.2735907972782739E-5,2.9893004191024965E-5,3.5850424100084611E-5,60.255093725003988,55.022325048986055,65.987803546727548,2.6238131937514094E-5,2.3961889594523229E-5,2.8731847529432272E-5,48.29501293742608,44.105265219667018,52.885051094897115,11.185181088999073,10.2111387245361,12.252283912619589,20587916.345840402,18795052.863586072,22552070.836527821,4.2144849062722303,3.8484839055312716,4.6154538123361322,7757358.7768264115,7083681.8890056293,8495399.0668889359,3.3779484934821733,3.0849005961845428,3.6989943227719193,6217594.5522033554,5678198.2253238633,6808525.05426729]
[36,0.04,2.6841451811714239E-9,2.4500817642195408E-9,2.9405711255124875E-9,3177.929126863718,2900.806653950383,3481.5280093389783,1.0087202628452736E-9,9.2076983279547878E-10,5.08927232306918E-11,1194.2876736475935,1090.1576007528586,60.255111621661598,8.0769967244183199E-10,7.3727995080080714E-10,8.8484732694158137E-10,956.28669150115161,872.9123322904552,1047.6266756509569,3.4556210756993711E-4,3.1542832485419978E-4,3.7857488585916408E-4,409132819.82297552,373455529.91083628,448218734.5566346,1.2986462223522015E-4,1.1854171161813301E-4,1.4226932898301972E-4,153754934.13897511,140349024.61391297,168441650.47629002,1.0398483772429064E-4,9.491886484195173E-5,1.1391697785963754E-4,123114221.56829882,112380443.27335297,134873510.0187231,1.350685405470113E-10,1.2330632770913697E-10,1.4795452065347337E-10,159.9161819331957,145.99015474358683,175.17270821790311,5.08927232306918E-11,4.6473016422596602E-11,5.573469087662011E-11,60.255111621661598,55.02234139143367,65.987823146085134,4.0790986701712968E-11,3.7252237397305982E-11,4.4667829755556762E-11,48.295027281762096,44.10527831958575,52.885066802542632,1.7388988444153692E-5,1.5874698126903364E-5,1.9047954760480131E-5,20587922.460757289,18795058.445995871,22552077.534827754,6.5520288630200504E-6,5.9830271524717291E-6,7.1753932608363481E-6,7757361.0808771644,7083683.9929643413,8495401.5901486129,5.2515115178492172E-6,4.7959260016966099E-6,5.7506238854669258E-6,6217596.3989212681,5678199.911833059,6808527.0765003376]
[39,0.04,3.069059600155165E-11,2.8014307915942986E-11,3.3622577891835754E-11,3177.9291268645193,2900.8066539511142,3481.528009339856,1.1533737549938482E-11,1.0528109711416363E-11,5.8190891426010067E-13,1194.2876736478945,1090.1576007531335,60.255111621676789,9.2352621279149501E-12,8.4300809318355307E-12,1.0117370708824785E-11,956.28669150139274,872.91233229067518,1047.6266756512209,3.9511674373161812E-6,3.6066168676172581E-6,4.3286365282098735E-6,409132819.82307863,373455529.91093045,448218734.55674762,1.4848759612085678E-6,1.3554094637372792E-6,1.626711747880989E-6,153754934.13901389,140349024.61394835,168441650.47633249,1.1889657337723918E-6,1.0853051296274791E-6,1.3025301201040195E-6,123114221.56832986,112380443.27338129,134873510.01875713,1.5443777182866096E-12,1.4098882261295866E-12,1.6917163988861675E-12,159.916181933236,145.99015474362363,175.1727082179473,5.8190891426010067E-13,5.3137385488847635E-13,6.3727211663684998E-13,60.255111621676789,55.02234139144754,65.987823146101775,4.6640535770892251E-13,4.2594319269110913E-13,5.1073329673456587E-13,48.295027281774274,44.10527831959687,52.885066802555968,1.9882621214336156E-7,1.8151177152301151E-7,2.1779488244916698E-7,20587922.460762478,18795058.44600061,22552077.534833439,7.4916093300771342E-8,6.8410110783458655E-8,8.2043660404567527E-8,7757361.0808791192,7083683.9929661267,8495401.5901507549,6.0045939214609241E-8,5.4836760844348395E-8,6.575280490182511E-8,6217596.3989228355,5678199.9118344914,6808527.0765020549]
[44,0.04,8.1283813296520353E-15,7.4195684376921719E-15,8.9049145339814115E-15,3177.9291268645275,2900.8066539511215,3481.5280093398646,3.0547017385158223E-15,2.7883619598159148E-15,1.5411813944541031E-16,1194.2876736478975,1090.1576007531362,60.255111621676939,2.4459522471049813E-15,2.232700611298757E-15,2.6795780430794495E-15,956.28669150139513,872.91233229067734,1047.6266756512234,1.0464637319583557E-9,9.5520977202482715E-10,1.1464361375377681E-9,409132819.82307971,373455529.91093141,448218734.55674875,3.9326828450404245E-10,3.5897917976303773E-10,4.3083338621162509E-10,153754934.13901424,140349024.61394867,168441650.47633287,3.1489668273313861E-10,2.8744224948233573E-10,3.4497412526715527E-10,123114221.56833017,112380443.27338158,134873510.01875746,4.090272802332292E-16,3.7340783911751208E-16,4.4804981926963174E-16,159.91618193323637,145.99015474362398,175.1727082179477,1.5411813944541031E-16,1.4073396687774819E-16,1.6878104206633578E-16,60.255111621676939,55.022341391447682,65.987823146101931,1.2352710913333888E-16,1.1281073507949304E-16,1.3526733053339827E-16,48.295027281774402,44.105278319596977,52.885066802556103,5.2658973144406397E-11,4.8073256533862026E-11,5.7682811246287472E-11,20587922.460762527,18795058.446000654,22552077.534833491,1.9841471115310782E-11,1.811836652581069E-11,2.1729201916283493E-11,7757361.0808791388,7083683.9929661443,8495401.5901507754,1.5903121959859455E-11,1.4523474975958755E-11,1.741458105633487E-11,6217596.3989228513,5678199.9118345045,6808527.0765020726]
[50,0.04,1.1363244973494038E-19,1.0372344792380671E-19,1.2448816217384576E-19,3177.9291268645275,2900.8066539511215,3481.5280093398646,4.2703857961348074E-20,3.8980503914813946E-20,2.1545275773279712E-21,1194.2876736478975,1090.1576007531362,60.255111621676939,3.4193713914393754E-20,3.1212516944925055E-20,3.745973582468603E-20,956.28669150139513,872.91233229067734,1047.6266756512234,1.4629264130043764E-14,1.3353559829922691E-14,1.6026849810533727E-14,409132819.82307971,373455529.91093141,448218734.55674875,5.4977783102069193E-15,5.0184264180012004E-15,6.0229277044661501E-15,153754934.13901424,140349024.61394867,168441650.47633287,4.4021656983340168E-15,4.0183605617574961E-15,4.8226397556268627E-15,123114221.56833017,112380443.27338158,134873510.01875746,5.7180845701430052E-21,5.2201349553281612E-21,6.263608522053069E-21,159.91618193323637,145.99015474362398,175.1727082179477,2.1545275773279712E-21,1.9674206670024767E-21,2.3595107686261547E-21,60.255111621676939,55.022341391447682,65.987823146101931,1.7268737095651874E-21,1.5770618606092056E-21,1.8909986520371508E-21,48.295027281774402,44.105278319596977,52.885066802556103,7.361574065302237E-16,6.7205039787581183E-16,8.0638922851745802E-16,20587922.460762527,18795058.446000654,22552077.534833491,2.7737809998566362E-16,2.532895898981581E-16,3.0376803749660628E-16,7757361.0808791388,7083683.9929661443,8495401.5901507754,2.2232110348220044E-16,2.030340326384449E-16,2.4345087001765075E-16,6217596.3989228513,5678199.9118345045,6808527.0765020726]

{"sheet":"Dauphin NPV 5%","index":132,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU23","v":570.13359979951895},{"$f":"'WTP Values '!CV23","v":520.41668455057822},{"$f":"'WTP Values '!CW23","v":624.60049218473557},{"$f":"C3","v":570.13359979951895},{"$f":"D3","v":520.41668455057822},{"$f":"E3","v":624.60049218473557},{"$f":"'WTP Values '!CC23","v":214.26013714940078},{"$f":"'WTP Values '!CD23","v":195.57877235589089},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"I3","v":214.26013714940078},{"$f":"J3","v":195.57877235589089},{"$f":"K3","v":10.810015681212819},{"$f":"'WTP Values '!CI23","v":171.56177878768173},{"$f":"'WTP Values '!CJ23","v":156.6040746822147},{"$f":"'WTP Values '!CK23","v":187.94854887916981},{"$f":"O3","v":171.56177878768173},{"$f":"P3","v":156.6040746822147},{"$f":"Q3","v":187.94854887916981},{"$f":"'WTP Values '!BH23","v":73400116.254953891},{"$f":"'WTP Values '!BI23","v":66999463.214345261},{"$f":"'WTP Values '!BJ23","v":80412290.655001134},{"$f":"U3","v":73400116.254953891},{"$f":"V3","v":66999463.214345261},{"$f":"W3","v":80412290.655001134},{"$f":"'WTP Values '!AV23","v":27584269.688891351},{"$f":"'WTP Values '!AW23","v":25179194.197590716},{"$f":"'WTP Values '!AX23","v":30219127.207847849},{"$f":"AA3","v":27584269.688891351},{"$f":"AB3","v":25179194.197590716},{"$f":"AC3","v":30219127.207847849},{"$f":"'WTP Values '!BB23","v":22087199.407911737},{"$f":"'WTP Values '!BC23","v":20161515.286445219},{"$f":"'WTP Values '!BD23","v":24196864.283269677},{"$f":"AG3","v":22087199.407911737},{"$f":"AH3","v":20161515.286445219},{"$f":"AI3","v":24196864.283269677},{"$f":"'WTP Values '!CX23","v":28.689622968950982},{"$f":"'WTP Values '!CY23","v":26.191236222247994},{"$f":"'WTP Values '!CZ23","v":31.426706743918757},{"$f":"AM3","v":28.689622968950982},{"$f":"AN3","v":26.191236222247994},{"$f":"AO3","v":31.426706743918757},{"$f":"'WTP Values '!CF23","v":10.810015681212819},{"$f":"'WTP Values '!CG23","v":9.8712351077052247},{"$f":"'WTP Values '!CH23","v":11.838487786019437},{"$f":"AS3","v":10.810015681212819},{"$f":"AT3","v":9.8712351077052247},{"$f":"AU3","v":11.838487786019437},{"$f":"'WTP Values '!CL23","v":8.6643271946535751},{"$f":"'WTP Values '!CM23","v":7.9126689408965731},{"$f":"'WTP Values '!CN23","v":9.4877992265132978},{"$f":"AY3","v":8.6643271946535751},{"$f":"AZ3","v":7.9126689408965731},{"$f":"BA3","v":9.4877992265132978},{"$f":"'WTP Values '!BK23","v":3693558.2501580087},{"$f":"'WTP Values '!BL23","v":3371911.0472527258},{"$f":"'WTP Values '!BM23","v":4045935.7759744627},{"$f":"BE3","v":3693558.2501580087},{"$f":"BF3","v":3371911.0472527258},{"$f":"BG3","v":4045935.7759744627},{"$f":"'WTP Values '!AY23","v":1391702.5904067145},{"$f":"'WTP Values '!AZ23","v":1270842.1407549486},{"$f":"'WTP Values '!BA23","v":1524110.1034603708},{"$f":"BK3","v":1391702.5904067145},{"$f":"BL3","v":1270842.1407549486},{"$f":"BM3","v":1524110.1034603708},{"$f":"'WTP Values '!BE23","v":1115462.4522781328},{"$f":"'WTP Values '!BF23","v":1018692.4965534393},{"$f":"'WTP Values '!BG23","v":1221477.8544443282},{"$f":"BQ3","v":1115462.4522781328},{"$f":"BR3","v":1018692.4965534393},{"$f":"BS3","v":1221477.8544443282}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":517.12798167756819},{"$f":"D3/(1+B4)^A4","v":472.03327396877842},{"$f":"E3/(1+B4)^A4","v":566.5310586709619},{"$f":"F3+C4","v":1087.261581477087},{"$f":"G3+D4","v":992.44995851935664},{"$f":"H3+E4","v":1191.1315508556975},{"$f":"I3/(1+B4)^A4","v":194.34026045297122},{"$f":"J3/(1+B4)^A4","v":177.39571188742937},{"$f":"K3/(1+B4)^A4","v":9.8050028854538045},{"$f":"L3+I4","v":408.60039760237203},{"$f":"M3+J4","v":372.97448424332026},{"$f":"N3+K4","v":20.615018566666624},{"$f":"O3/(1+B4)^A4","v":155.61159073712628},{"$f":"P3/(1+B4)^A4","v":142.0445121834147},{"$f":"Q3/(1+B4)^A4","v":170.47487426682068},{"$f":"R3+O4","v":327.17336952480798},{"$f":"S3+P4","v":298.6485868656294},{"$f":"T3+Q4","v":358.42342314599045},{"$f":"U3/(1+B4)^A4","v":66576069.165491052},{"$f":"V3/(1+B4)^A4","v":60770488.176276878},{"$f":"W3/(1+B4)^A4","v":72936318.054422796},{"$f":"X3+U4","v":139976185.42044494},{"$f":"Y3+V4","v":127769951.39062214},{"$f":"Z3+W4","v":153348608.70942393},{"$f":"AA3/(1+B4)^A4","v":25019745.749561317},{"$f":"AB3/(1+B4)^A4","v":22838271.381034661},{"$f":"AC3/(1+B4)^A4","v":27409639.1907917},{"$f":"AD3+AA4","v":52604015.438452668},{"$f":"AE3+AB4","v":48017465.578625381},{"$f":"AF3+AC4","v":57628766.398639545},{"$f":"AG3/(1+B4)^A4","v":20033740.959557131},{"$f":"AH3/(1+B4)^A4","v":18287088.695188407},{"$f":"AI3/(1+B4)^A4","v":21947269.19117431},{"$f":"AJ3+AG4","v":42120940.367468864},{"$f":"AK3+AH4","v":38448603.981633626},{"$f":"AL3+AI4","v":46144133.474443987},{"$f":"AM3/(1+B4)^A4","v":26.022333758685697},{"$f":"AN3/(1+B4)^A4","v":23.756223330837184},{"$f":"AO3/(1+B4)^A4","v":28.504949427590709},{"$f":"AP3+AM4","v":54.711956727636675},{"$f":"AQ3+AN4","v":49.947459553085181},{"$f":"AR3+AO4","v":59.931656171509466},{"$f":"AS3/(1+B4)^A4","v":9.8050028854538045},{"$f":"AT3/(1+B4)^A4","v":8.9535012314786613},{"$f":"AU3/(1+B4)^A4","v":10.737857402285202},{"$f":"AV3+AS4","v":20.615018566666624},{"$f":"AW3+AT4","v":18.824736339183886},{"$f":"AX3+AU4","v":22.576345188304639},{"$f":"AY3/(1+B4)^A4","v":7.8588001765565307},{"$f":"AZ3/(1+B4)^A4","v":7.1770239826726288},{"$f":"BA3/(1+B4)^A4","v":8.6057135841390462},{"$f":"BB3+AY4","v":16.523127371210105},{"$f":"BC3+AZ4","v":15.089692923569203},{"$f":"BD3+BA4","v":18.093512810652342},{"$f":"BE3/(1+B4)^A4","v":3350166.213295246},{"$f":"BF3/(1+B4)^A4","v":3058422.7185965767},{"$f":"BG3/(1+B4)^A4","v":3669783.016756882},{"$f":"BH3+BE4","v":7043724.4634532547},{"$f":"BI3+BF4","v":6430333.7658493025},{"$f":"BJ3+BG4","v":7715718.7927313447},{"$f":"BK3/(1+B4)^A4","v":1262315.2747453193},{"$f":"BL3/(1+B4)^A4","v":1152691.2841314727},{"$f":"BM3/(1+B4)^A4","v":1382412.7922543045},{"$f":"BN3+BK4","v":2654017.865152034},{"$f":"BO3+BL4","v":2423533.4248864213},{"$f":"BP3+BM4","v":2906522.8957146751},{"$f":"BQ3/(1+B4)^A4","v":1011757.3263293721},{"$f":"BR3/(1+B4)^A4","v":923984.1238579948},{"$f":"BS3/(1+B4)^A4","v":1107916.4212646969},{"$f":"BT3+BQ4","v":2127219.7786075049},{"$f":"BU3+BR4","v":1942676.6204114342},{"$f":"BV3+BS4","v":2329394.2757090251}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":446.71459382577962},{"$f":"D4/(1+B5)^A5","v":407.76008981213982},{"$f":"E4/(1+B5)^A5","v":489.39082921581843},{"$f":"F4+C5","v":1533.9761753028665},1400.2100483314964,1680.522380071516,{"$f":"I4/(1+B5)^A5","v":167.87842388767623},{"$f":"J4/(1+B5)^A5","v":153.24108574661861},{"$f":"K4/(1+B5)^A5","v":8.4699301461646073},{"$f":"L4+I5","v":576.47882149004829},526.2155699899389,29.084948712831231,{"$f":"O4/(1+B5)^A5","v":134.42314284602205},{"$f":"P4/(1+B5)^A5","v":122.70339028909594},{"$f":"Q4/(1+B5)^A5","v":147.26260599660569},{"$f":"R4+O5","v":461.59651237083006},421.35197715472532,505.68602914259611,{"$f":"U4/(1+B5)^A5","v":57510911.707583234},{"$f":"V4/(1+B5)^A5","v":52495832.567780472},{"$f":"W4/(1+B5)^A5","v":63005133.833860524},{"$f":"X4+U5","v":197487097.12802815},180265783.9584026,216353742.54328445,{"$f":"AA4/(1+B5)^A5","v":21612997.084169153},{"$f":"AB4/(1+B5)^A5","v":19728557.504403118},{"$f":"AC4/(1+B5)^A5","v":23677476.895187732},{"$f":"AD4+AA5","v":74217012.522621825},67746023.083028495,81306243.29382728,{"$f":"AG4/(1+B5)^A5","v":17305898.6801055},{"$f":"AH4/(1+B5)^A5","v":15797074.782583656},{"$f":"AI4/(1+B5)^A5","v":18958876.312427863},{"$f":"AJ4+AG5","v":59426839.047574364},54245678.76421728,65103009.78687185,{"$f":"AM4/(1+B5)^A5","v":22.47907030228761},{"$f":"AN4/(1+B5)^A5","v":20.521518912287814},{"$f":"AO4/(1+B5)^A5","v":24.623647059791129},{"$f":"AP4+AM5","v":77.191027029924285},70.468978465372999,84.555303231300599,{"$f":"AS4/(1+B5)^A5","v":8.4699301461646073},{"$f":"AT4/(1+B5)^A5","v":7.7343710022491399},{"$f":"AU4/(1+B5)^A5","v":9.2757649517634828},{"$f":"AV4+AS5","v":29.084948712831231},26.559107341433027,31.85211014006812,{"$f":"AY4/(1+B5)^A5","v":6.788727071855333},{"$f":"AZ4/(1+B5)^A5","v":6.1997831617947332},{"$f":"BA4/(1+B5)^A5","v":7.4339389561723745},{"$f":"BB4+AY5","v":23.311854443065439},21.289476085363937,25.527451766824719,{"$f":"BE4/(1+B5)^A5","v":2893999.5363742537},{"$f":"BF4/(1+B5)^A5","v":2641980.5365265752},{"$f":"BG4/(1+B5)^A5","v":3170096.5483268602},{"$f":"BH4+BE5","v":9937723.9998275079},9072314.3023758773,10885815.341058206,{"$f":"BK4/(1+B5)^A5","v":1090435.395525597},{"$f":"BL4/(1+B5)^A5","v":995738.07073229458},{"$f":"BM4/(1+B5)^A5","v":1194180.1466401506},{"$f":"BN4+BK5","v":3744453.260677631},3419271.4956187159,4100703.0423548259,{"$f":"BQ4/(1+B5)^A5","v":873994.01907299168},{"$f":"BR4/(1+B5)^A5","v":798172.22663470008},{"$f":"BS4/(1+B5)^A5","v":957059.86071888288},{"$f":"BT4+BQ5","v":3001213.7976804967},2740848.8470461341,3286454.1364279082]
[4,0.05,367.51320186611923,335.46523500980749,402.62304633630509,1901.4893771689858,1735.6752833413038,2083.1454264078211,138.11399479655182,126.07182048353812,6.9682324925639891,714.59281628660005,652.28739047347699,36.053181205395219,110.590252288725,100.9483828561934,121.15331039770933,572.18676465955502,522.30036001091867,626.83933954030545,47314369.389366142,43188451.369773269,51834479.529710785,244801466.5173943,223454235.32817587,268188222.07299525,17781066.188815691,16230733.082946401,19479518.838498551,91998078.711437523,83976756.1659749,100785762.13232583,14237605.672620358,12996292.518104004,15597514.461507592,73664444.720194727,67241971.282321289,80700524.248379439,18.493586768712717,16.883104395627594,20.257935374492011,95.684613798637002,87.352082861000596,104.81323860579261,6.9682324925639891,6.3630861645089363,7.631194781403619,36.053181205395219,32.922193505941962,39.483304921471742,5.585102562702029,5.1005769503815657,6.1159199766947925,28.896957005767469,26.390053035745503,31.643371743519509,2380900.5806216574,2173563.9257523976,2608046.2756377109,12318624.580449166,11245878.228128275,13493861.616695916,897103.89849957335,819196.17503595282,982454.96198818437,4641557.1591772046,4238467.6706546685,5083158.0043430105,719037.04244465358,656658.26616251469,787375.51593739877,3720250.84012515,3397507.1132086487,4073829.6523653069]
[5,0.05,287.95621018470928,262.84578957067515,315.46569202773787,2189.4455873536949,1998.521072911979,2398.6111184355591,108.21592887858694,98.780570203166363,5.4597924919596164,822.80874516518702,751.06796067664334,41.512973697354838,86.650356424564421,79.095699430503515,94.926788850880484,658.83712108411942,601.39605944142215,721.76612839118593,37072046.466522656,33839281.737467915,40613671.036802098,281873512.98391694,257293517.06564379,308801893.10979736,13931930.62664469,12717204.071453786,15262712.720178898,105930009.33808221,96693960.23742868,116048474.85250473,11155536.592357814,10182935.255012745,12221060.712461393,84819981.312552541,77424906.53733404,92921584.960840836,14.490209145141291,13.228354065192878,15.872622444541511,110.1748229437783,100.58043692619347,120.68586105033411,5.4597924919596164,4.9856445093861765,5.9792407926472873,41.512973697354838,37.907838015328139,45.462545714119031,4.3760740002870868,3.9964355047098512,4.7919833337675373,33.273031006054552,30.386488540455353,36.435355077287049,1865497.9046770153,1703044.2103189102,2043472.5003227575,14184122.485126181,12948922.438447185,15537334.117018674,702904.3785152802,641861.63861154485,769779.17009451764,5344461.5376924844,4880329.3092662133,5852937.1744375285,563384.33741547808,514508.93396614009,616929.31957355503,4283635.1775406282,3912016.047174789,4690758.9719388615]
[9,0.05,66.626573237148051,60.816588180797375,72.991646959832664,2727.0185274964083,2489.2164595924905,2987.5403152350514,25.038725527851241,22.855596310379514,1.2632728569800256,1024.8323619512985,935.47711621813266,51.705623130368153,20.048938394636458,18.300961133880513,21.963918213410086,820.6009074518031,749.05638483682117,898.98082693212439,8577635.5278754327,7829646.6727621006,9397087.5850435887,351081706.14402437,320466602.18250787,384621791.3340379,3223534.5632434585,2942474.2320888676,3531447.5287623052,131938925.42996164,120435156.09044075,144541770.22639918,2581139.5951268165,2356101.5791326389,2827677.8475176604,105645767.98677185,96434986.024103045,115736552.3291304,3.3527076224925745,3.0607428135206773,3.6725668846957245,137.22596495054327,125.27587649845715,150.31777039451569,1.2632728569800256,1.1535657064868607,1.3834614795017599,51.705623130368153,47.215321176389061,56.624930615152607,1.0125248373156608,0.924685050797452,1.1087568777685262,41.442533463068514,37.847260381352726,45.381300602114926,431634.1456570169,394046.02433172002,472813.45352308679,17666739.487218346,16128261.69543667,19352204.160608444,162636.22174989711,148512.30833200764,178109.54040489331,6656683.1881832527,6078592.9202919919,7290004.4683253318,130354.43060386441,119045.76445173087,142743.53196392371,5335392.9239720162,4872530.4260258479,5842477.5195981264]
[16,0.05,0.78599767553213684,0.71745693379364517,0.86108683151819598,2818.2842017501848,2572.5235644975955,3087.5249242434061,0.29538334491748014,0.26962883876553623,1.4902905566146211E-2,1059.1306314964067,966.78491589010957,53.436065556821724,0.23651852720957692,0.21589753475740653,0.2591096588424403,848.06412207858682,774.12520462184511,929.06719799411417,101190.8801383908,92366.810808719398,110858.00514347937,362831427.79289687,331191722.02643311,397494005.71940297,38028.23033819464,34712.544775536444,41660.698036969843,136354551.82496786,124465783.53709178,149379178.54780787,30449.858418690008,27795.071463818265,33358.284950236673,109181436.0250168,99662394.980955064,119609930.66434215,3.9552092655858788E-2,3.6107766315191671E-2,4.3325491532223717E-2,141.81853375418626,129.46850930277523,155.34848526830675,1.4902905566146211E-2,1.3608683740119533E-2,1.6320777945553252E-2,53.436065556821724,48.795485769633636,58.520008488682763,1.1944816157901059E-2,1.090856493458201E-2,1.308007130359861E-2,42.829499015797659,39.113902211077864,46.900085662137151,5092.0138719899933,4648.584553118304,5577.8086336018196,18257995.789626777,16668029.454010259,19999868.246204581,1918.6292501904477,1752.0085975513794,2101.1689172435035,6879463.735267058,6282026.4048066698,7533980.505307219,1537.799026302413,1404.3900142959235,1683.9539971768456,5513953.5856269915,5035600.3759251432,6038008.8827928565]
[19,0.05,5.6389612721473248E-2,5.1472313341854363E-2,6.1776713163938922E-2,{"$f":"F20+C21","v":2818.8260132880946},2573.018128866911,3088.1184969663059,2.1191605195261198E-2,1.9343906820380268E-2,1.0691750108939256E-3,{"$f":"L20+I21","v":1059.3342480074534},966.97077905528681,53.446338572169573,1.6968482943377307E-2,1.5489076814697519E-2,1.8589232219581628E-2,{"$f":"R20+O21","v":848.22716132279936},774.2740292036209,929.24580997620387,7259.7091818187846,6626.6464290686263,7953.2550435135463,{"$f":"X20+U21","v":362901181.67143488},331255393.21195179,397570423.43427181,2728.2487569724344,2490.3724494402359,2988.8518772278708,{"$f":"AD20+AA21","v":136380765.81338656},124489711.92499301,149407896.50407732,2184.5557272050946,1994.0940847557258,2393.2141632898315,{"$f":"AJ20+AG21","v":109202426.01663196},99681554.949088469,119632925.52073111,2.8375747875815601E-3,2.5904694404759289E-3,3.1082886941307159E-3,{"$f":"AP20+AM21","v":141.84579818615154},129.49339945831477,155.37835081616842,1.0691750108939256E-3,9.7632401423428203E-4,1.1708970348288017E-3,{"$f":"AV20+AS21","v":53.446338572169573},48.804866639444946,58.531258885565393,8.5695362485292345E-4,7.8261014142524921E-4,9.3839991915984245E-4,{"$f":"BB20+AY21","v":42.837732932276076},39.121421808816613,46.909102143698846,365.31493559378225,333.50210924719994,400.16717412090657,{"$f":"BH20+BE21","v":18261505.865995862},16671233.861382231,20003713.195328496,137.64768490069966,125.69386574041381,150.74357748646293,{"$f":"BN20+BK21","v":6880786.3033828232},6283234.1163587784,7535428.9034359911,110.32588802243372,100.75476236292438,120.81144346551784,{"$f":"BT20+BQ21","v":5515013.6361606941},5036568.4636652954,6039169.6822880488]
[25,0.05,7.7739857006885334E-5,7.0960768941149264E-5,8.5166622289838451E-5,2818.8586922286422,2573.0479581313157,3088.1542978423768,2.9215174180450246E-5,2.6667899948144693E-5,1.4739862263777805E-6,1059.3465289785909,966.98198924720748,53.446958181082103,2.3393092698783492E-5,2.1353553582479526E-5,2.5627490327979435E-5,848.23699490771924,774.28300544225669,929.25658281866936,10.008381445954715,9.1356283714076767,10.964517753933588,362905388.82224321,331259233.4898724,397575032.50917387,3.7612187424277899,3.4332776688790254,4.1204914582074288,136382346.88966331,124491155.14705625,149409628.60522303,3.0116725698282019,2.7490983095217092,3.29933329671826,109203692.0116138,99682710.567630574,119634312.4375689,3.9119378124214617E-6,3.5712733988438649E-6,4.2851494620360132E-6,141.84744261911194,129.49490068864336,155.38015213340643,1.4739862263777805E-6,1.3459799703511497E-6,1.6142222594608189E-6,53.446958181082103,48.805432439294897,58.531937444483283,1.1814135448429765E-6,1.0789221197004112E-6,1.2936970482682362E-6,42.838229554529839,39.121875347492427,46.909645965755566,0.50363053557070403,0.45977273176943029,0.55167853428371449,18261717.573515832,16671427.132714922,20003945.10043763,0.18976387361203415,0.17328409750864346,0.20781813516590153,6880866.0730477376,6283306.9585395902,7535516.262440051,0.15209749358245925,0.13890254677833183,0.16655309172265928,5515077.5722822873,5036626.8531226851,6039239.6950047174]
[36,0.05,4.6247978515399403E-12,4.2215052146749223E-12,5.0666212539350722E-12,2818.8587219124965,2573.0479852266717,3088.1543303620356,1.7380309146972639E-12,1.5864918091415856E-12,8.76884598893417E-14,1059.3465401339877,966.98199942996416,53.446958743902677,1.3916712613019912E-12,1.2703376689031939E-12,1.5245971213801253E-12,848.23700384003746,774.2830135958061,929.25659260416046,5.9540553315584327E-7,5.4348484923006077E-7,6.5228674329915972E-7,362905392.64380074,331259236.97818154,397575036.69581825,2.23757503922488E-7,2.0424806268122487E-7,2.4513088622633542E-7,136382348.32583097,124491156.45800428,149409630.17857385,1.7916648379285826E-7,1.6354575947344507E-7,1.9627961935697087E-7,109203693.16157795,99682711.617334515,119634313.6973722,2.3272388562076012E-13,2.1245752408281389E-13,2.5492650473741458E-13,141.84744411282955,129.49490205228307,155.38015376962957,8.76884598893417E-14,8.0073279200197893E-14,9.6031198472633372E-14,53.446958743902677,48.805432953238125,58.531938060850997,7.028310874672768E-14,6.418582299074E-14,7.696293201111222E-14,42.838230005635715,39.121875759463414,46.909646459735299,2.9961328828672884E-8,2.7352197752249288E-8,3.2819737497974194E-8,18261717.765819963,16671427.308272572,20003945.311088204,1.1289184065557293E-8,1.0308790789170508E-8,1.2363244570171685E-8,6880866.1455063615,6283307.0247056484,7535516.3417924382,9.0483850707683484E-9,8.2634085609002201E-9,9.908358600377499E-9,5515077.6303585414,5036626.9061606368,6039239.7586006392]
[39,0.05,1.7762850501593199E-14,1.6213890515235887E-14,1.9459798843289211E-14,2818.8587219124975,2573.0479852266726,3088.1543303620365,6.675401670720604E-15,6.0933726689050163E-15,3.3679245098479019E-16,1059.3465401339879,966.98199942996439,53.446958743902691,5.3451089875506153E-15,4.8790928433242374E-15,5.8556485302848757E-15,848.23700384003769,774.28301359580632,929.25659260416069,2.2868241624327569E-9,2.0874080201235185E-9,2.5052926154461154E-9,362905392.64380085,331259236.9781816,397575036.69581836,8.5940428498109955E-10,7.8447273137324104E-10,9.4149483396590011E-10,136382348.325831,124491156.45800431,149409630.17857388,6.8813979954798829E-10,6.2814396843940318E-10,7.5386766018034287E-10,109203693.16157798,99682711.617334545,119634313.69737223,8.9384222211030758E-16,8.1600350098871084E-16,9.7911769074114295E-16,141.84744411282958,129.49490205228309,155.3801537696296,3.3679245098479019E-16,3.0754418533814355E-16,3.6883510949353768E-16,53.446958743902691,48.805432953238139,58.531938060851012,2.6994225337646834E-16,2.4652389460149188E-16,2.955980130077392E-16,42.838230005635729,39.121875759463421,46.909646459735313,1.15074998280321E-10,1.0505388887461121E-10,1.2605352912537208E-10,18261717.765819967,16671427.308272576,20003945.311088208,4.3359319753768599E-11,3.9593840751172404E-11,4.7484554366299511E-11,6880866.1455063634,6283307.0247056503,7535516.34179244,3.4752894386375954E-11,3.1737969012414549E-11,3.805586712856584E-11,5515077.6303585432,5036626.9061606377,6039239.758600641]
[44,0.05,6.3060855173399836E-19,5.7561808645912104E-19,6.9085283155993906E-19,2818.8587219124975,2573.0479852266726,3088.1543303620365,2.3698704098411822E-19,2.163241149594246E-19,1.1956650748786791E-20,1059.3465401339879,966.98199942996439,53.446958743902691,1.8975960177097403E-19,1.7321531087752194E-19,2.0788454188786084E-19,848.23700384003769,774.28301359580632,929.25659260416069,8.1185780008264418E-14,7.4106199808975428E-14,8.8941746582546186E-14,362905392.64380085,331259236.9781816,397575036.69581836,3.0510175799616999E-14,2.7849990234490959E-14,3.3424516727144983E-14,136382348.325831,124491156.45800431,149409630.17857388,2.4430022779539746E-14,2.2300078367629678E-14,2.6763463068204317E-14,109203693.16157798,99682711.617334545,119634313.69737223,3.1732775610149024E-20,2.8969381120570107E-20,3.4760186090629379E-20,141.84744411282958,129.49490205228309,155.3801537696296,1.1956650748786791E-20,1.0918292269188666E-20,1.3094214479005428E-20,53.446958743902691,48.805432953238139,58.531938060851012,9.5833657688150061E-21,8.7519779625757698E-21,1.0494184751571188E-20,42.838230005635729,39.121875759463421,46.909646459735313,4.0853396812542457E-15,3.7295748625087523E-15,4.4750944357483922E-15,18261717.765819967,16671427.308272576,20003945.311088208,1.539322634711299E-15,1.4056423304043416E-15,1.6857748172783793E-15,6880866.1455063634,6283307.0247056503,7535516.34179244,1.2337812782690192E-15,1.1267467838060184E-15,1.351041897964175E-15,5515077.6303585432,5036626.9061606377,6039239.758600641]
[50,0.05,5.7651368526442224E-25,5.2624041240307109E-25,6.3159008992631859E-25,2818.8587219124975,2573.0479852266726,3088.1543303620365,2.1665781724967158E-25,1.9776739846596443E-25,1.0930985264390048E-26,1059.3465401339879,966.98199942996439,53.446958743902691,1.7348164250306553E-25,1.5835655406770607E-25,1.9005178890093913E-25,848.23700384003769,774.28301359580632,929.25659260416069,7.4221500953216079E-20,6.7749221343949441E-20,8.1312145157503667E-20,362905392.64380085,331259236.9781816,397575036.69581836,2.7892951720899206E-20,2.5460962209464629E-20,3.0557294637953097E-20,136382348.325831,124491156.45800431,149409630.17857388,2.2334366422717368E-20,2.0387132914795316E-20,2.4467639522905111E-20,109203693.16157798,99682711.617334545,119634313.69737223,2.9010674467340356E-26,2.6484329500013386E-26,3.1778387604294581E-26,141.84744411282958,129.49490205228309,155.3801537696296,1.0930985264390048E-26,9.9816992579560772E-27,1.1970966496056137E-26,53.446958743902691,48.805432953238139,58.531938060851012,8.761285430437626E-27,8.0012157378511151E-27,9.5939725338929797E-27,42.838230005635729,39.121875759463421,46.909646459735313,3.7348910488457067E-21,3.4096444498606208E-21,4.0912118587124467E-21,18261717.765819967,16671427.308272576,20003945.311088208,1.4072764514660257E-21,1.2850635118042398E-21,1.5411656720523967E-21,6880866.1455063634,6283307.0247056503,7535516.34179244,1.1279450454473965E-21,1.030092184613838E-21,1.2351468139786931E-21,5515077.6303585432,5036626.9061606377,6039239.758600641]

{"sheet":"Delaware","index":133,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Delaware"]
[null,"Number of households",{"$f":"'WTP Values '!C24","v":203610},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA24","v":3.2513049945396354E-2}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU24","v":0.57458246710000005}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV24","v":87.944132121999999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW24","v":281.00854938200001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!X3:X52), \"NULL\")))))","v":1406865761.1565814},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!Y3:Y52), \"NULL\")))))","v":1284179574.5538838},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!Z3:Z52), \"NULL\")))))","v":1541273442.9160435},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AD3:AD52), \"NULL\")))))","v":528678458.68336612},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AE3:AE52), \"NULL\")))))","v":482578128.61360508},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AF3:AF52), \"NULL\")))))","v":579183235.66439867},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":423310974.2586717},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AK3:AK52), \"NULL\")))))","v":386399586.68235266},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!AL3:AL52), \"NULL\")))))","v":463748892.91958958}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BH3:BH52), \"NULL\")))))","v":70747129.424751922},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BI3:BI52), \"NULL\")))))","v":64581872.769608937},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":77501417.559514403},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BN3:BN52), \"NULL\")))))","v":26621041.782282211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BO3:BO52), \"NULL\")))))","v":24304396.570321321},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BP3:BP52), \"NULL\")))))","v":29159020.35200635},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BT3:BT52), \"NULL\")))))","v":21326088.841176327},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BU3:BU52), \"NULL\")))))","v":19471208.644741412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!BV3:BV52), \"NULL\")))))","v":23358185.151673861}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!F3:F52), \"NULL\")))))","v":354204.89907068043},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!G3:G52), \"NULL\")))))","v":323316.34556202858},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!H3:H52), \"NULL\")))))","v":388044.55930435902},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!L3:L52), \"NULL\")))))","v":133104.73910804262},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!M3:M52), \"NULL\")))))","v":121498.1145029625},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!N3:N52), \"NULL\")))))","v":6702.347642534015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!R3:R52), \"NULL\")))))","v":106576.494398115},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!S3:S52), \"NULL\")))))","v":97283.358782759198},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Delaware NPV 1%'!A3:A52,'Delaware NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Delaware NPV 2%'!A3:A52,'Delaware NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Delaware NPV 3%'!A3:A52,'Delaware NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Delaware NPV 4%'!A3:A52,'Delaware NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Delaware NPV 5%'!A3:A52,'Delaware NPV 5%'!T3:T52), \"NULL\")))))","v":116757.50049932518}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Delaware NPV 1%","index":134,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU24","v":67323.841319531522},{"$f":"'WTP Values '!CV24","v":61452.843824967305},{"$f":"'WTP Values '!CW24","v":73755.756637067636},{"$f":"C3","v":67323.841319531522},{"$f":"D3","v":61452.843824967305},{"$f":"E3","v":73755.756637067636},{"$f":"'WTP Values '!CC24","v":25299.261410834806},{"$f":"'WTP Values '!CD24","v":23093.186466027626},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"I3","v":25299.261410834806},{"$f":"J3","v":23093.186466027626},{"$f":"K3","v":1273.9174142937397},{"$f":"'WTP Values '!CI24","v":20257.029239504842},{"$f":"'WTP Values '!CJ24","v":18490.679905628873},{"$f":"'WTP Values '!CK24","v":22192.136407783397},{"$f":"O3","v":20257.029239504842},{"$f":"P3","v":18490.679905628873},{"$f":"Q3","v":22192.136407783397},{"$f":"'WTP Values '!BH24","v":267403436.57157442},{"$f":"'WTP Values '!BI24","v":244084432.85194981},{"$f":"'WTP Values '!BJ24","v":292950348.71943396},{"$f":"U3","v":267403436.57157442},{"$f":"V3","v":244084432.85194981},{"$f":"W3","v":292950348.71943396},{"$f":"'WTP Values '!AV24","v":100486088.00961569},{"$f":"'WTP Values '!AW24","v":91723783.155737057},{"$f":"'WTP Values '!AX24","v":110085547.53225453},{"$f":"AA3","v":100486088.00961569},{"$f":"AB3","v":91723783.155737057},{"$f":"AC3","v":110085547.53225453},{"$f":"'WTP Values '!BB24","v":80458855.692225307},{"$f":"'WTP Values '!BC24","v":73443096.151372761},{"$f":"'WTP Values '!BD24","v":88144904.152770489},{"$f":"AG3","v":80458855.692225307},{"$f":"AH3","v":73443096.151372761},{"$f":"AI3","v":88144904.152770489},{"$f":"'WTP Values '!CX24","v":3385.5174009556749},{"$f":"'WTP Values '!CY24","v":3090.4865798176274},{"$f":"'WTP Values '!CZ24","v":3708.7356035490161},{"$f":"AM3","v":3385.5174009556749},{"$f":"AN3","v":3090.4865798176274},{"$f":"AO3","v":3708.7356035490161},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"'WTP Values '!CG24","v":1163.0571894237503},{"$f":"'WTP Values '!CH24","v":1395.3692764529342},{"$f":"AS3","v":1273.9174142937397},{"$f":"AT3","v":1163.0571894237503},{"$f":"AU3","v":1395.3692764529342},{"$f":"'WTP Values '!CL24","v":1020.5339135762723},{"$f":"'WTP Values '!CM24","v":931.77088908638473},{"$f":"'WTP Values '!CN24","v":1117.7773985847291},{"$f":"AY3","v":1020.5339135762723},{"$f":"AZ3","v":931.77088908638473},{"$f":"BA3","v":1117.7773985847291},{"$f":"'WTP Values '!BK24","v":13446930.089620026},{"$f":"'WTP Values '!BL24","v":12275097.735426063},{"$f":"'WTP Values '!BM24","v":14730719.850304291},{"$f":"BE3","v":13446930.089620026},{"$f":"BF3","v":12275097.735426063},{"$f":"BG3","v":14730719.850304291},{"$f":"'WTP Values '!AY24","v":5059870.1413030215},{"$f":"'WTP Values '!AZ24","v":4619544.6261762949},{"$f":"'WTP Values '!BA24","v":5542264.5603208775},{"$f":"BK3","v":5059870.1413030215},{"$f":"BL3","v":4619544.6261762949},{"$f":"BM3","v":5542264.5603208775},{"$f":"'WTP Values '!BE24","v":4053456.6994317239},{"$f":"'WTP Values '!BF24","v":3700899.012230997},{"$f":"'WTP Values '!BG24","v":4439697.9115461884},{"$f":"BQ3","v":4053456.6994317239},{"$f":"BR3","v":3700899.012230997},{"$f":"BS3","v":4439697.9115461884}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":65997.295676435169},{"$f":"D3/(1+B4)^A4","v":60241.980026435944},{"$f":"E3/(1+B4)^A4","v":72302.476852335691},{"$f":"F3+C4","v":133321.13699596669},{"$f":"G3+D4","v":121694.82385140326},{"$f":"H3+E4","v":146058.23348940333},{"$f":"I3/(1+B4)^A4","v":24800.766013954322},{"$f":"J3/(1+B4)^A4","v":22638.159460864255},{"$f":"K3/(1+B4)^A4","v":1248.8162085028328},{"$f":"L3+I4","v":50100.027424789128},{"$f":"M3+J4","v":45731.345926891881},{"$f":"N3+K4","v":2522.7336227965725},{"$f":"O3/(1+B4)^A4","v":19857.885736207081},{"$f":"P3/(1+B4)^A4","v":18126.34046233592},{"$f":"Q3/(1+B4)^A4","v":21754.863648449562},{"$f":"R3+O4","v":40114.914975711923},{"$f":"S3+P4","v":36617.020367964797},{"$f":"T3+Q4","v":43947.000056232959},{"$f":"U3/(1+B4)^A4","v":262134532.46894854},{"$f":"V3/(1+B4)^A4","v":239275005.24649525},{"$f":"W3/(1+B4)^A4","v":287178069.52204096},{"$f":"X3+U4","v":529537969.04052293},{"$f":"Y3+V4","v":483359438.09844506},{"$f":"Z3+W4","v":580128418.24147487},{"$f":"AA3/(1+B4)^A4","v":98506115.096182421},{"$f":"AB3/(1+B4)^A4","v":89916462.264226109},{"$f":"AC3/(1+B4)^A4","v":107916427.34266692},{"$f":"AD3+AA4","v":198992203.10579813},{"$f":"AE3+AB4","v":181640245.41996318},{"$f":"AF3+AC4","v":218001974.87492144},{"$f":"AG3/(1+B4)^A4","v":78873498.374890015},{"$f":"AH3/(1+B4)^A4","v":71995977.013403356},{"$f":"AI3/(1+B4)^A4","v":86408101.316312611},{"$f":"AJ3+AG4","v":159332354.06711531},{"$f":"AK3+AH4","v":145439073.16477612},{"$f":"AL3+AI4","v":174553005.4690831},{"$f":"AM3/(1+B4)^A4","v":3318.8093333552347},{"$f":"AN3/(1+B4)^A4","v":3029.5917849403268},{"$f":"AO3/(1+B4)^A4","v":3635.6588604538929},{"$f":"AP3+AM4","v":6704.3267343109092},{"$f":"AQ3+AN4","v":6120.0783647579538},{"$f":"AR3+AO4","v":7344.3944640029094},{"$f":"AS3/(1+B4)^A4","v":1248.8162085028328},{"$f":"AT3/(1+B4)^A4","v":1140.1403680264193},{"$f":"AU3/(1+B4)^A4","v":1367.874989170605},{"$f":"AV3+AS4","v":2522.7336227965725},{"$f":"AW3+AT4","v":2303.1975574501694},{"$f":"AX3+AU4","v":2763.2442656235389},{"$f":"AY3/(1+B4)^A4","v":1000.4253637646037},{"$f":"AZ3/(1+B4)^A4","v":913.41132152375724},{"$f":"BA3/(1+B4)^A4","v":1095.7527679489551},{"$f":"BB3+AY4","v":2020.959277340876},{"$f":"BC3+AZ4","v":1845.182210610142},{"$f":"BD3+BA4","v":2213.5301665336842},{"$f":"BE3/(1+B4)^A4","v":13181972.443505565},{"$f":"BF3/(1+B4)^A4","v":12033229.81612201},{"$f":"BG3/(1+B4)^A4","v":14440466.474173404},{"$f":"BH3+BE4","v":26628902.533125591},{"$f":"BI3+BF4","v":24308327.551548071},{"$f":"BJ3+BG4","v":29171186.324477695},{"$f":"BK3/(1+B4)^A4","v":4960170.7100313902},{"$f":"BL3/(1+B4)^A4","v":4528521.3470995929},{"$f":"BM3/(1+B4)^A4","v":5433060.0532505419},{"$f":"BN3+BK4","v":10020040.851334412},{"$f":"BO3+BL4","v":9148065.9732758887},{"$f":"BP3+BM4","v":10975324.61357142},{"$f":"BQ3/(1+B4)^A4","v":3973587.5888949358},{"$f":"BR3/(1+B4)^A4","v":3627976.6809440223},{"$f":"BS3/(1+B4)^A4","v":4352218.3232488856},{"$f":"BT3+BQ4","v":8027044.2883266602},{"$f":"BU3+BR4","v":7328875.6931750197},{"$f":"BV3+BS4","v":8791916.2347950749}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":64056.324973415707},{"$f":"D4/(1+B5)^A5","v":58470.272305312668},{"$f":"E4/(1+B5)^A5","v":70176.071703643596},{"$f":"F4+C5","v":197377.46196938239},180165.09615671594,216234.30519304692,{"$f":"I4/(1+B5)^A5","v":24071.379154202823},{"$f":"J4/(1+B5)^A5","v":21972.374539929842},{"$f":"K4/(1+B5)^A5","v":1212.0887085452046},{"$f":"L4+I5","v":74171.406578991955},67703.720466821716,3734.822331341777,{"$f":"O4/(1+B5)^A5","v":19273.868254235495},{"$f":"P4/(1+B5)^A5","v":17593.24747072547},{"$f":"Q4/(1+B5)^A5","v":21115.056326694397},{"$f":"R4+O5","v":59388.783229947418},54210.26783869027,65062.05638292736,{"$f":"U4/(1+B5)^A5","v":254425194.64598072},{"$f":"V4/(1+B5)^A5","v":232237962.73758376},{"$f":"W4/(1+B5)^A5","v":278732204.97897315},{"$f":"X4+U5","v":783963163.68650365},715597400.83602881,858860623.22044802,{"$f":"AA4/(1+B5)^A5","v":95609064.822981268},{"$f":"AB4/(1+B5)^A5","v":87272032.410165682},{"$f":"AC4/(1+B5)^A5","v":104742621.178342},{"$f":"AD4+AA5","v":294601267.92877936},268912277.83012885,322744596.05326343,{"$f":"AG4/(1+B5)^A5","v":76553840.45525533},{"$f":"AH4/(1+B5)^A5","v":69878585.979634464},{"$f":"AI4/(1+B5)^A5","v":83866851.838746756},{"$f":"AJ4+AG5","v":235886194.52237064},215317659.14441058,258419857.30782986,{"$f":"AM4/(1+B5)^A5","v":3221.2036418049047},{"$f":"AN4/(1+B5)^A5","v":2940.4919387056084},{"$f":"AO4/(1+B5)^A5","v":3528.7346711823952},{"$f":"AP4+AM5","v":9925.5303761158139},9060.5703034635626,10873.129135185305,{"$f":"AS4/(1+B5)^A5","v":1212.0887085452046},{"$f":"AT4/(1+B5)^A5","v":1106.6090084610414},{"$f":"AU4/(1+B5)^A5","v":1327.6459880856225},{"$f":"AV4+AS5","v":3734.822331341777},3409.8065659112108,4090.8902537091617,{"$f":"AY4/(1+B5)^A5","v":971.00300180685429},{"$f":"AZ4/(1+B5)^A5","v":886.54802967652881},{"$f":"BA4/(1+B5)^A5","v":1063.5268411357024},{"$f":"BB4+AY5","v":2991.9622791477304},2731.7302402866708,3277.0570076693866,{"$f":"BE4/(1+B5)^A5","v":12794292.583920199},{"$f":"BF4/(1+B5)^A5","v":11679334.307277204},{"$f":"BG4/(1+B5)^A5","v":14015774.491312156},{"$f":"BH4+BE5","v":39423195.11704579},35987661.858825274,43186960.815789849,{"$f":"BK4/(1+B5)^A5","v":4814292.8231957369},{"$f":"BL4/(1+B5)^A5","v":4395338.2041748902},{"$f":"BM4/(1+B5)^A5","v":5273274.5607842198},{"$f":"BN4+BK5","v":14834333.674530149},13543404.17745078,16248599.174355641,{"$f":"BQ4/(1+B5)^A5","v":3856724.9657089883},{"$f":"BR4/(1+B5)^A5","v":3521278.4234355032},{"$f":"BS4/(1+B5)^A5","v":4224220.2261755411},{"$f":"BT4+BQ5","v":11883769.254035648},10850154.116610523,13016136.460970616]
[4,0.01,61556.869239256252,56188.782421963442,67437.825560218233,258934.33120863864,236353.87857867937,283672.13075326517,23132.122231782312,21115.020054487242,1164.7934246815025,97303.528810774267,88818.740521308966,4899.6157560232796,18521.808554471641,16906.765014989196,20291.154102600853,77910.591784419055,71117.03285367947,85353.210485528209,244497611.19600213,223176117.43355069,267856170.35914856,1028460774.8825058,938773518.26957953,1126716793.5795965,91878432.049268454,83866707.76923652,100655600.18199623,386479699.97804785,352778985.59936535,423400196.23525965,73566735.972173825,67151947.626681224,80594396.170688167,309452930.49454445,282469606.77109182,339014253.47851801,3095.5133853509797,2825.75495620626,3391.0446599013158,13021.043761466794,11886.325259669822,14264.173795086621,1164.7934246815025,1063.4295061586793,1275.8416989817506,4899.6157560232796,4473.2360720698898,5366.7319526909123,933.11479917019949,851.95523095911267,1022.0283901613087,3925.07707831793,3583.6854712457834,4299.085397830695,12295063.694709575,11223610.705937222,13468883.798854625,51718258.811755367,47211272.564762495,56655844.614644475,4626440.7756757895,4223833.6215664688,5067513.2039748915,19460774.450205937,17767237.799017251,21316112.378330532,3706236.8861225015,3383879.3523729579,4059392.6081214515,15590006.14015815,14234033.468983481,17075529.069092069]
[5,0.01,58569.248917647674,53461.698502899453,64164.777067357027,317503.58012628631,289815.57708157884,347836.9078206222,22009.42058506612,20090.217074972996,1108.2609767344056,119312.94939584039,108908.95759628197,6007.8767327576852,17622.865312000922,16086.206800192422,19306.336890565624,95533.457096419981,87203.239653871889,104659.54737609383,232631087.7548117,212344418.03131783,254855955.31047776,1261091862.6373174,1151117936.3008974,1381572748.8900743,87419175.525987163,79796294.774970889,95770349.838633031,473898875.504035,432575280.37433624,519170546.07389271,69996225.026748508,63892774.022752635,76682802.569794551,379449155.52129292,346362380.79384446,415697056.04831254,2945.2747716888648,2688.6088824149679,3226.4626390381991,15966.318533155658,14574.93414208479,17490.636434124819,1108.2609767344056,1011.8166862985731,1213.919599399034,6007.8767327576852,5485.0527583684634,6580.6515520899466,887.82671400850722,810.60616963467862,972.42494499844815,4812.9037923264368,4394.2916408804622,5271.5103428291432,11698331.232455621,10678880.477755027,12815180.784972616,63416590.044210985,57890153.04251752,69471025.399617091,4401899.6538002659,4018832.7610802446,4821564.9350762488,23862674.104006201,21786070.560097493,26137677.31340678,3526357.2272880417,3219645.0947838165,3862372.7791520306,19116363.367446192,17453678.563767299,20937901.848244101]
[9,0.01,43453.868049581521,39664.459343126684,47605.318620973871,515119.79406956647,470198.60476860072,564332.7746259938,16329.293539276248,14905.392471240664,822.24421752839828,193574.07528498466,176694.57392264303,9747.2167845872427,13074.80765204922,11934.725485325838,14323.813797629642,154994.07826106399,141479.08138495532,169800.3042055275,172594335.39504242,157543190.20160413,189083473.97937459,2046003324.8323019,1867580938.9653265,2241472268.1782446,64858289.77678515,59202699.848047838,71054217.389772236,768856499.38920867,701812840.21233308,842305540.85152769,51931803.505929373,47403513.328474,56892728.626675956,615620682.99908566,561940492.75603294,674429503.50909626,2185.1668522962082,1994.7405468296918,2393.7865752863659,25903.855041813833,23646.464303999303,28376.91793745575,822.24421752839828,750.68998816433657,900.63477114510818,9747.2167845872427,8898.9838987883231,10676.490233615166,658.69898614654619,601.40729455160522,721.46435252223228,7808.4852126509086,7129.3262401375905,8552.5313483195059,8679260.0412237179,7922906.162755968,9507876.3199563697,102887472.29613853,93921346.342161983,112710226.08128896,3265870.2349536247,2981664.1281991391,3577229.5249318555,38714951.703901052,35345857.127150401,42405931.138740517,2616285.2432292565,2388728.4829610107,2865582.881890038,31014507.48139967,28316957.25745257,33969782.904578201]
[16,0.01,17570.47195265222,16038.233227254283,19249.101476363259,710595.91787824058,648628.16957775282,778484.09358537686,6602.7124170190309,6026.9612836395081,332.47256483194309,267030.98830247816,243746.10408333215,13446.061552172798,5286.768507570544,4825.7788964437386,5791.801279902129,213810.76902033895,195167.14141979866,234235.61744675721,69788123.942960426,63702227.880155258,76455469.337594271,2822414567.1148415,2576284986.1613932,3092059482.3611803,26225300.820624381,23938475.995152067,28730609.950307287,1060619871.7076327,968134684.61293137,1161941136.4621084,20998505.723597273,19167501.968864411,23004444.42608121,849234584.53139269,775183995.72313344,930360000.93114376,883.56720847790234,806.56876830615738,967.92211532730425,35733.772730031647,32619.754084631815,39145.306160762055,332.47256483194309,303.539776185824,364.16960552124823,13446.061552172798,12275.943779572912,14727.972919342465,266.34342535680901,243.17766116890479,291.72245739703158,10771.62590295064,9834.7417082167685,11798.020448076164,3509438.9054178833,3203608.9481691108,3844487.9985934519,141930903.56099379,129562338.85928978,155481166.66951704,1320547.1443596147,1205629.0564737597,1446444.5596488134,53406386.161759555,48758797.618770249,58498007.469201006,1057888.9417587819,965876.88728833699,1158691.8705786909,42783800.321814932,39062591.780662514,46860534.852487914]
[19,0.01,10266.661489533184,9371.3539327865437,11247.507145399366,{"$f":"F20+C21","v":748101.93596308795},682863.46314820228,819573.32272134,3858.0530722761509,3521.6339934630537,194.26816120162286,{"$f":"L20+I21","v":281125.17154292215},256611.28604941684,14155.759166608257,3089.1294660163226,2819.7670777785925,3384.2268617277796,{"$f":"R20+O21","v":225095.93175186199},205468.27340141128,246598.82568232546,40778133.133971274,37222062.761719726,44673952.118513189,{"$f":"X20+U21","v":2971384648.610981},2712264083.2144761,3255261712.9778972,15323793.618752809,13987571.323059661,16787679.212173585,{"$f":"AD20+AA21","v":1116600531.1634207},1019233876.2577142,1223269641.4270685,12269707.417714313,11199827.463062953,13441804.199329071,{"$f":"AJ20+AG21","v":894058100.80040944},816099042.13866591,979465404.07577753,516.28012367221186,471.2889064416438,565.5698226591071,{"$f":"AP20+AM21","v":37619.839751432752},34341.459847133963,41211.437591950489,194.26816120162286,177.36234627653909,212.78916552375966,{"$f":"AV20+AS21","v":14155.759166608257},12923.881317379206,15505.331196765965,155.62802157333897,142.09195608207236,170.4573290382219,{"$f":"BB20+AY21","v":11340.163922596992},10353.829970740935,12420.732677569669,2050612.035761771,1871911.5060951444,2246385.6968949535,{"$f":"BH20+BE21","v":149422169.55595198},136400778.6843892,163687630.14931327,771613.33791397582,704465.16394757282,845176.87955727684,{"$f":"BN20+BK21","v":56225232.759148136},51332339.485919505,61585595.324502088,618138.64122861309,564374.76859331061,677039.13918543071,{"$f":"BT20+BQ21","v":45041975.394646473},41124357.457759432,49333884.365796238]
[25,0.01,2679.4384309274969,2445.7771304655662,2935.4238403827021,779307.05510195019,711347.32971604273,853759.68416368566,1006.8916444701689,919.09151493555555,50.700958394306085,292851.57412151777,267315.15589469392,14746.2297028546,806.21458278264765,735.91520302551851,883.23039787911387,234485.22087186322,214038.84599656588,256885.05188359035,10642456.379031606,9714377.5066340435,11659204.337241843,3095328201.6348386,2825399098.3562374,3391046456.6049528,3999270.9968617796,3650537.8302922468,4381322.29187054,1163176607.1370974,1061748556.4236475,1274295140.8472016,3202202.1593657075,2922980.1873649377,3508101.1280447468,931351400.29792356,850140483.03704226,1020321246.2508558,134.7410553958203,122.99904981545781,147.60489763401807,39189.053150028049,35773.92418710747,42930.465117637912,50.700958394306085,46.288804524949583,55.534651490226409,14746.2297028546,13462.967285290981,16152.095606832232,40.616484955498272,37.08378310126578,44.486702782973758,11813.189254102519,10785.712956532903,12938.831113575647,535177.74021712597,488539.69071057392,586271.61059927649,155654925.25251096,142090381.05655837,170515432.29073071,201379.03967426505,183854.4141593776,220577.97603689355,58570521.552714422,53473534.010797299,64154477.647824489,161324.53891051188,147293.00717243075,176696.6496971742,46920783.804131716,42839752.662995011,51391718.552838743]
[36,0.01,90.044112570130324,82.191786426254666,98.64665359486159,787217.49974569771,718567.94145997229,862425.8686623706,33.837188992326126,30.886613731393531,1.7038356815275237,295824.19723683078,270028.56870071957,14895.91297981808,27.09331769292881,24.730865474808578,29.68147969142117,236865.38969920835,216211.47157692327,259492.59273597691,357646.03849639784,326457.39930411812,391814.45473906602,3126747681.5856009,2854078632.3316069,3425467658.2400908,134397.86624066063,122678.48200511567,147236.92588026758,1174983563.2032866,1072525955.5581509,1287230018.1917286,107611.89672510237,98228.477278443155,117891.81241672271,940805188.31087768,858769930.42423892,1030678132.7751937,4.5280528262333135,4.133455786766624,4.9603498498225891,39586.846078443945,36137.051461676696,43366.235672543233,1.7038356815275237,1.5555626422580411,1.8662747957220045,14895.91297981808,13599.624661550642,16316.049285092786,1.3649409896199449,1.2462224552555978,1.495001947806432,11933.100371355868,10895.194559102052,13070.168186182218,17984.964360034894,16417.66513369454,19702.004081205669,157234918.22405615,143532685.58389241,172246268.52429211,6767.4616846551162,6178.5362835718461,7412.6532916385531,59165048.274197213,54016323.182188325,64805684.948925167,5421.4065060469266,4949.8685864695817,5937.9953771095843,47397058.541404918,43274602.430841811,51913376.020325802]
[39,0.01,28.961343924050841,26.435760500931657,31.728222758510526,787351.46462574729,718690.22388905485,862572.63214016974,10.883226452663635,9.9342179892939626,0.54801329875238458,295874.53917296842,270074.52086111699,14898.447894496952,8.714160974570726,7.9543135038121173,9.5466046250216809,236905.69830963583,216248.26540310791,259536.7519347636,115031.50653965642,105000.14657187129,126021.26729023656,3127279776.4364448,2854564325.6777987,3426050587.8168573,43227.066331769631,39457.701431211906,47356.558102755247,1175183516.2431464,1072708472.8561438,1287449072.7923176,34611.759307948043,31593.722592147573,37918.14065101905,940965290.00353932,858916071.75208879,1030853528.6123945,1.4563805613018506,1.3294643171942042,1.5954224422217329,39593.582777117626,36143.201090929062,43373.615529522984,0.54801329875238458,0.50032349025320833,0.60025941366900937,14898.447894496952,13601.938980131075,16318.825871723631,0.43901288277597739,0.40082883935828872,0.48084504740747119,11935.131088864542,10897.048650801868,13072.392404411434,5784.5951659203929,5280.4967786928073,6336.8553468106538,157261675.70463336,143557111.28455791,172275580.56411502,2176.6529731689448,1987.2339140039367,2384.169217078897,59175116.696961872,54025515.419731513,64816713.268053643,1743.7144294295156,1592.0513004106722,1909.8675241199699,47405124.344393618,43281966.69411812,51922210.388456307]
[44,0.01,3.5836881997577579,3.2711715038933873,3.9260628856568562,787401.505248692,718735.90070318885,862627.45349224273,1.3466947637506907,1.2292640795750218,6.7811383242416548E-2,295893.34366742719,270091.68561900803,14899.394774825556,1.0782937400023347,0.98426991218155269,1.1813006479313193,236920.75500192025,216262.00919910966,259553.24695805038,14234.04430635497,12992.75983977951,15593.921666442146,3127478532.6910095,2854745749.3284945,3426268332.6403036,5348.9343564150804,4882.511646538971,5859.9193082697584,1175258205.7787216,1072776649.5251812,1287530897.4367194,4282.8728435403318,3909.4197816515862,4692.0057841295566,941025093.6508261,858970660.70914149,1030919045.1638385,0.18021310908710092,0.16450844263381398,0.19741820665548099,39596.099172445254,36145.498195054817,43376.37216723559,6.7811383242416548E-2,6.1910227397736363E-2,7.4276338252822968E-2,14899.394774825556,13602.803460011284,16319.863025077677,5.4323628477730181E-2,4.9598719779644147E-2,5.949995714373911E-2,11935.889633709437,10897.741219657384,13073.22322862233,715.78810330239446,653.41076865377056,784.1249974272888,157271670.57042223,143566235.14804149,172286529.64817333,269.33990340259504,245.90111378982664,295.01804584337339,59178877.609128013,54028949.045714296,64820832.735476889,215.7679160497965,197.00106022886172,236.32776597792545,47408137.207212254,43284717.507030733,51925510.337550506]
[50,0.01,0.2102512994475973,0.19191626644751794,0.23033807000233311,787407.27135571232,718741.16397496976,862633.77047561435,7.9009196184254282E-2,7.2119658767292705E-2,3.9784240841658162E-3,295895.5104815301,270093.66348868975,14899.503882446303,6.3262384276909278E-2,5.774610303913507E-2,6.9305693582002267E-2,236922.48996231792,216263.59287640921,259555.14765520356,835.09673414336146,762.27185163844672,914.87933969119456,3127501435.0804553,2854766654.5076146,3426293423.0544758,313.8164752090284,286.45193471972181,343.79543658543287,1175266812.1435127,1072784505.4219871,1287540325.9695547,251.2717431120401,229.36163621431942,275.27515178233563,941031984.73671126,858976950.91397846,1030926594.5392258,1.0572917690109249E-2,9.6515410677184225E-3,1.1582323062239315E-2,39596.389132959543,36145.762886968041,43376.689810524818,3.9784240841658162E-3,3.6322093424171736E-3,4.3577163428785261E-3,14899.503882446303,13602.903072750152,16319.982534725717,3.1871113895799654E-3,2.9099058576893856E-3,3.4908012665256748E-3,11935.977039710762,10897.821023342965,13073.318963268168,41.994551551285149,38.334937507061845,46.003806818231403,157272822.26403436,143567286.47734535,172287791.29494628,15.801895010652386,14.42676534008101,17.308405207588343,59179310.973478176,54029344.69736129,64821307.415619381,12.658881632513763,11.55784951058866,13.865106873908619,47408484.374941751,43285034.479136862,51925890.585807212]

{"sheet":"Delaware NPV 2%","index":135,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU24","v":67323.841319531522},{"$f":"'WTP Values '!CV24","v":61452.843824967305},{"$f":"'WTP Values '!CW24","v":73755.756637067636},{"$f":"C3","v":67323.841319531522},{"$f":"D3","v":61452.843824967305},{"$f":"E3","v":73755.756637067636},{"$f":"'WTP Values '!CC24","v":25299.261410834806},{"$f":"'WTP Values '!CD24","v":23093.186466027626},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"I3","v":25299.261410834806},{"$f":"J3","v":23093.186466027626},{"$f":"K3","v":1273.9174142937397},{"$f":"'WTP Values '!CI24","v":20257.029239504842},{"$f":"'WTP Values '!CJ24","v":18490.679905628873},{"$f":"'WTP Values '!CK24","v":22192.136407783397},{"$f":"O3","v":20257.029239504842},{"$f":"P3","v":18490.679905628873},{"$f":"Q3","v":22192.136407783397},{"$f":"'WTP Values '!BH24","v":267403436.57157442},{"$f":"'WTP Values '!BI24","v":244084432.85194981},{"$f":"'WTP Values '!BJ24","v":292950348.71943396},{"$f":"U3","v":267403436.57157442},{"$f":"V3","v":244084432.85194981},{"$f":"W3","v":292950348.71943396},{"$f":"'WTP Values '!AV24","v":100486088.00961569},{"$f":"'WTP Values '!AW24","v":91723783.155737057},{"$f":"'WTP Values '!AX24","v":110085547.53225453},{"$f":"AA3","v":100486088.00961569},{"$f":"AB3","v":91723783.155737057},{"$f":"AC3","v":110085547.53225453},{"$f":"'WTP Values '!BB24","v":80458855.692225307},{"$f":"'WTP Values '!BC24","v":73443096.151372761},{"$f":"'WTP Values '!BD24","v":88144904.152770489},{"$f":"AG3","v":80458855.692225307},{"$f":"AH3","v":73443096.151372761},{"$f":"AI3","v":88144904.152770489},{"$f":"'WTP Values '!CX24","v":3385.5174009556749},{"$f":"'WTP Values '!CY24","v":3090.4865798176274},{"$f":"'WTP Values '!CZ24","v":3708.7356035490161},{"$f":"AM3","v":3385.5174009556749},{"$f":"AN3","v":3090.4865798176274},{"$f":"AO3","v":3708.7356035490161},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"'WTP Values '!CG24","v":1163.0571894237503},{"$f":"'WTP Values '!CH24","v":1395.3692764529342},{"$f":"AS3","v":1273.9174142937397},{"$f":"AT3","v":1163.0571894237503},{"$f":"AU3","v":1395.3692764529342},{"$f":"'WTP Values '!CL24","v":1020.5339135762723},{"$f":"'WTP Values '!CM24","v":931.77088908638473},{"$f":"'WTP Values '!CN24","v":1117.7773985847291},{"$f":"AY3","v":1020.5339135762723},{"$f":"AZ3","v":931.77088908638473},{"$f":"BA3","v":1117.7773985847291},{"$f":"'WTP Values '!BK24","v":13446930.089620026},{"$f":"'WTP Values '!BL24","v":12275097.735426063},{"$f":"'WTP Values '!BM24","v":14730719.850304291},{"$f":"BE3","v":13446930.089620026},{"$f":"BF3","v":12275097.735426063},{"$f":"BG3","v":14730719.850304291},{"$f":"'WTP Values '!AY24","v":5059870.1413030215},{"$f":"'WTP Values '!AZ24","v":4619544.6261762949},{"$f":"'WTP Values '!BA24","v":5542264.5603208775},{"$f":"BK3","v":5059870.1413030215},{"$f":"BL3","v":4619544.6261762949},{"$f":"BM3","v":5542264.5603208775},{"$f":"'WTP Values '!BE24","v":4053456.6994317239},{"$f":"'WTP Values '!BF24","v":3700899.012230997},{"$f":"'WTP Values '!BG24","v":4439697.9115461884},{"$f":"BQ3","v":4053456.6994317239},{"$f":"BR3","v":3700899.012230997},{"$f":"BS3","v":4439697.9115461884}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":64709.574509353639},{"$f":"D3/(1+B4)^A4","v":59066.555002852081},{"$f":"E3/(1+B4)^A4","v":70891.730716135746},{"$f":"F3+C4","v":132033.41582888516},{"$f":"G3+D4","v":120519.39882781939},{"$f":"H3+E4","v":144647.48735320338},{"$f":"I3/(1+B4)^A4","v":24316.860256473286},{"$f":"J3/(1+B4)^A4","v":22196.449890453314},{"$f":"K3/(1+B4)^A4","v":1224.4496484945596},{"$f":"L3+I4","v":49616.121667308093},{"$f":"M3+J4","v":45289.636356480944},{"$f":"N3+K4","v":2498.3670627882993},{"$f":"O3/(1+B4)^A4","v":19470.424105637103},{"$f":"P3/(1+B4)^A4","v":17772.664269155011},{"$f":"Q3/(1+B4)^A4","v":21330.38870413629},{"$f":"R3+O4","v":39727.453345141941},{"$f":"S3+P4","v":36263.344174783881},{"$f":"T3+Q4","v":43522.525111919691},{"$f":"U3/(1+B4)^A4","v":257019835.22834912},{"$f":"V3/(1+B4)^A4","v":234606336.84347349},{"$f":"W3/(1+B4)^A4","v":281574729.64190114},{"$f":"X3+U4","v":524423271.79992354},{"$f":"Y3+V4","v":478690769.69542331},{"$f":"Z3+W4","v":574525078.36133504},{"$f":"AA3/(1+B4)^A4","v":96584090.743575245},{"$f":"AB3/(1+B4)^A4","v":88162036.866337046},{"$f":"AC3/(1+B4)^A4","v":105810791.5534934},{"$f":"AD3+AA4","v":197070178.75319093},{"$f":"AE3+AB4","v":179885820.0220741},{"$f":"AF3+AC4","v":215896339.08574793},{"$f":"AG3/(1+B4)^A4","v":77334540.265499145},{"$f":"AH3/(1+B4)^A4","v":70591211.218159139},{"$f":"AI3/(1+B4)^A4","v":84722130.096857443},{"$f":"AJ3+AG4","v":157793395.95772445},{"$f":"AK3+AH4","v":144034307.3695319},{"$f":"AL3+AI4","v":172867034.24962795},{"$f":"AM3/(1+B4)^A4","v":3254.0536341365582},{"$f":"AN3/(1+B4)^A4","v":2970.4792193556586},{"$f":"AO3/(1+B4)^A4","v":3564.7208799971322},{"$f":"AP3+AM4","v":6639.5710350922327},{"$f":"AQ3+AN4","v":6060.9657991732856},{"$f":"AR3+AO4","v":7273.4564835461479},{"$f":"AS3/(1+B4)^A4","v":1224.4496484945596},{"$f":"AT3/(1+B4)^A4","v":1117.8942612685028},{"$f":"AU3/(1+B4)^A4","v":1341.1853868251962},{"$f":"AV3+AS4","v":2498.3670627882993},{"$f":"AW3+AT4","v":2280.9514506922533},{"$f":"AX3+AU4","v":2736.5546632781306},{"$f":"AY3/(1+B4)^A4","v":980.90533792413714},{"$f":"AZ3/(1+B4)^A4","v":895.58908985619451},{"$f":"BA3/(1+B4)^A4","v":1074.3727398930498},{"$f":"BB3+AY4","v":2001.4392515004095},{"$f":"BC3+AZ4","v":1827.3599789425793},{"$f":"BD3+BA4","v":2192.1501384777789},{"$f":"BE3/(1+B4)^A4","v":12924769.405632474},{"$f":"BF3/(1+B4)^A4","v":11798440.729936624},{"$f":"BG3/(1+B4)^A4","v":14158708.045275174},{"$f":"BH3+BE4","v":26371699.495252497},{"$f":"BI3+BF4","v":24073538.465362687},{"$f":"BJ3+BG4","v":28889427.895579465},{"$f":"BK3/(1+B4)^A4","v":4863389.2169386977},{"$f":"BL3/(1+B4)^A4","v":4440162.0782163544},{"$f":"BM3/(1+B4)^A4","v":5327051.6727420967},{"$f":"BN3+BK4","v":9923259.3582417183},{"$f":"BO3+BL4","v":9059706.7043926492},{"$f":"BP3+BM4","v":10869316.233062975},{"$f":"BQ3/(1+B4)^A4","v":3896056.0355937369},{"$f":"BR3/(1+B4)^A4","v":3557188.5930709313},{"$f":"BS3/(1+B4)^A4","v":4267299.0307056792},{"$f":"BT3+BQ4","v":7949512.7350254608},{"$f":"BU3+BR4","v":7258087.6053019278},{"$f":"BV3+BS4","v":8706996.9422518685}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":60977.277319200046},{"$f":"D4/(1+B5)^A5","v":55659.734003938989},{"$f":"E4/(1+B5)^A5","v":66802.861188509458},{"$f":"F4+C5","v":193010.69314808521},176179.13283175838,211450.34854171285,{"$f":"I4/(1+B5)^A5","v":22914.320525734151},{"$f":"J4/(1+B5)^A5","v":20916.210479428457},{"$f":"K4/(1+B5)^A5","v":1153.8262513047016},{"$f":"L4+I5","v":72530.44219304224},66205.846835909397,3652.1933140930009,{"$f":"O4/(1+B5)^A5","v":18347.415497845006},{"$f":"P4/(1+B5)^A5","v":16747.578485230995},{"$f":"Q4/(1+B5)^A5","v":20100.101680477619},{"$f":"R4+O5","v":58074.868842986951},53010.922660014876,63622.626792397306,{"$f":"U4/(1+B5)^A5","v":242195531.15727466},{"$f":"V4/(1+B5)^A5","v":221074791.03387225},{"$f":"W4/(1+B5)^A5","v":265334156.5856092},{"$f":"X4+U5","v":766618802.95719814},699765560.72929549,839859234.94694424,{"$f":"AA4/(1+B5)^A5","v":91013345.869589418},{"$f":"AB4/(1+B5)^A5","v":83077056.398309335},{"$f":"AC4/(1+B5)^A5","v":99707872.116958603},{"$f":"AD4+AA5","v":288083524.62278032},262962876.42038345,315604211.20270652,{"$f":"AG4/(1+B5)^A5","v":72874064.524107575},{"$f":"AH4/(1+B5)^A5","v":66519674.953599244},{"$f":"AI4/(1+B5)^A5","v":79835555.420669138},{"$f":"AJ4+AG5","v":230667460.48183203},210553982.32313114,252702589.67029709,{"$f":"AM4/(1+B5)^A5","v":3066.3674172608562},{"$f":"AN4/(1+B5)^A5","v":2799.1489127067066},{"$f":"AO4/(1+B5)^A5","v":3359.1161016474925},{"$f":"AP4+AM5","v":9705.9384523530898},8860.1147118799927,10632.57258519364,{"$f":"AS4/(1+B5)^A5","v":1153.8262513047016},{"$f":"AT4/(1+B5)^A5","v":1053.4167300552792},{"$f":"AU4/(1+B5)^A5","v":1263.8289447734999},{"$f":"AV4+AS5","v":3652.1933140930009},3334.3681807475323,4000.3836080516303,{"$f":"AY4/(1+B5)^A5","v":924.32900800233051},{"$f":"AZ4/(1+B5)^A5","v":843.93360194815205},{"$f":"BA4/(1+B5)^A5","v":1012.4054284297234},{"$f":"BB4+AY5","v":2925.76825950274},2671.2935808907314,3204.5555669075025,{"$f":"BE4/(1+B5)^A5","v":12179298.879797811},{"$f":"BF4/(1+B5)^A5","v":11117934.212648816},{"$f":"BG4/(1+B5)^A5","v":13342066.819393724},{"$f":"BH4+BE5","v":38550998.375050306},35191472.678011507,42231494.714973189,{"$f":"BK4/(1+B5)^A5","v":4582880.2807165962},{"$f":"BL4/(1+B5)^A5","v":4184063.8953120923},{"$f":"BM4/(1+B5)^A5","v":5019799.7685110718},{"$f":"BN4+BK5","v":14506139.638958314},13243770.599704742,15889116.001574047,{"$f":"BQ4/(1+B5)^A5","v":3671340.6189867933},{"$f":"BR4/(1+B5)^A5","v":3352018.2594467169},{"$f":"BS4/(1+B5)^A5","v":4021171.1848249161},{"$f":"BT4+BQ5","v":11620853.354012255},10610105.864748646,12728168.127076784]
[4,0.02,56333.578742893267,51420.990673391476,61715.51775448861,249344.27189097847,227600.12350514985,273165.86629620148,21169.290208204966,19323.345381227824,1065.957104697168,93699.732401247209,85529.192217137228,4718.1504187901692,16950.175887092089,15472.173780600713,18569.387000177099,75025.04473007904,68483.096440615584,82192.013792574406,223751233.66371033,204238934.5064103,245127746.93021798,990370036.6209085,904004495.23570585,1084986981.8771622,84082263.28898932,76750358.561324835,92114661.594088823,372165787.91176963,339713234.98170829,407718872.79679537,67324371.186557844,61453897.446653143,73755712.709671468,297991831.66838986,272007879.76978427,326458302.37996852,2832.849512953178,2585.9809197711816,3103.3040459990516,12538.787965306268,11446.095631651175,13735.876631192692,1065.957104697168,973.19422776137696,1167.5825899089139,4718.1504187901692,4307.5624085089094,5167.9661979605444,853.93712618657833,779.66419802988116,935.30612433921351,3779.7053856893181,3450.9577789206123,4139.861691246716,11251789.562311055,10271252.669219304,12326007.404837014,49802787.93736136,45462725.347230807,54557502.119810201,4233872.9853671351,3865428.2918867567,4637519.0557079082,18740012.624325451,17109198.8915915,20526635.057281956,3391751.2382363006,3096746.7369472068,3714940.6063701175,15012604.592248555,13706852.601695852,16443108.733446902]
[5,0.02,51023.057895418053,46573.57552486741,55897.645874845519,300367.32978639653,274173.69903001725,329063.51217104698,19173.678363801992,17501.749260762641,965.4701916813184,112873.41076504919,103030.94147789988,5683.6206104714875,15352.296532975432,14013.624488132675,16818.865925715516,90377.341263054477,82496.720928748255,99010.879718289914,202658386.0666751,184985495.54929015,222019752.73888901,1193028422.6875837,1088989990.784996,1307006734.6160512,76155896.421068504,69515164.414485157,83431087.042822719,448321684.33283812,409228399.39619344,491149959.83961809,60977757.236090891,55660688.30156175,66802821.402113356,358969588.90448076,327668568.07134604,393261123.7820819,2565.7990834933648,2342.2025926690631,2810.7580867311754,15104.587048799633,13788.298224320239,16546.634717923866,965.4701916813184,881.45199603211154,1057.5155247015111,5683.6206104714875,5189.0144045410207,6225.4817226620553,773.43716484480069,706.16588547699621,847.13557343663581,4553.1425505341185,4157.1236643976081,4986.9972646833521,10191092.472307786,9302989.9980596844,11164044.668752568,59993880.409669146,54765715.345290489,65721546.788562767,3834749.2077535791,3501037.4971500607,4200343.8899279907,22574761.832079031,20610236.38874156,24726978.947209947,3072013.5957493847,2804818.9298933432,3364736.1638776455,18084618.187997941,16511671.531589195,19807844.897324547]
[9,0.02,28168.34493079696,25711.915242986623,30859.463050010276,446948.9529393402,407972.62402710837,489649.09838890273,10585.229659319071,9662.2062730927501,533.00798700511154,167956.52440632237,153310.85257058253,8457.2722424945077,8475.5559948429691,7736.5141289940711,9285.2062632437173,134482.1957690588,122755.77063009498,147328.96900326214,111881795.35506354,102125106.97628619,122570642.26565871,1775235691.3326247,1620425685.0733542,1944836317.3742428,42043453.438241392,38377298.615889564,46059874.392291561,667106198.05109835,608935082.09844732,730835009.39541316,33664044.64532996,30728645.671876989,36879892.997831009,534149576.16069388,487573410.57953411,585175650.19852626,1416.5029809680254,1293.0618675058645,1551.7377156491568,22475.744518696534,20517.096378483697,24621.522810436974,533.00798700511154,486.62398704256577,583.82353583202132,8457.2722424945077,7721.2943116884871,9263.5658460776522,426.99214316597187,389.85362816257208,467.67888911367112,6775.1119836899998,6185.8327613831352,7420.6912161407945,5626205.4808634501,5135909.9584000409,6163344.0648896778,89271366.666069493,81491815.864123687,97794179.358957469,2117053.4041395322,1932820.8834036402,2318887.585333888,33591423.444347121,30668194.108630795,36793939.466279201,1695969.2767637388,1548458.8800539034,1857572.8851747906,26910054.329748537,24569497.313739922,29474229.248366851]
[16,0.02,4646.7113986937311,4241.4934187776125,5090.6440923078299,534234.44919416809,487646.36017169995,585273.58584441978,1746.1624897234335,1593.8985459036651,87.926155934834256,200757.06792618081,183251.21546855813,10108.908743248327,1398.1461370293416,1276.2321846622865,1531.707804936209,160745.47509423565,146728.97447614107,176101.1186807382,18456264.11704069,16846779.597643171,20219519.533728383,2121924786.9624801,1936881645.2798288,2324647036.2047267,6935579.453173005,6330802.5859395685,7598136.9827328091,797386614.12238169,727855152.22813606,873561144.12726521,5553293.9675332066,5069064.1733025573,6083787.3008386893,638464645.08047712,582792533.0838207,699455696.47207046,233.66941025887056,213.30629590475218,255.97802600061755,26865.074667272609,24523.918471536312,29429.906011527579,87.926155934834256,80.274550493602774,96.308799307917909,10108.908743248327,9229.2003069773455,11072.664931435398,70.437551928467187,64.311101779520769,77.149325965436887,8098.2362639669773,7393.8756011209862,8869.8918711484803,928111.08368452033,847230.86872846319,1016718.6318810792,106705338.68804248,97406504.871958703,116892587.39872025,349233.73058752884,318842.33357017738,382528.73576820048,40151555.302724771,36657443.047255188,43979496.663277835,279770.77778383554,255437.14215485606,306429.26024414768,32165369.127935946,29367720.358357977,35230306.558209941]
[19,0.02,1594.9108947501106,1455.8261710682116,1747.2838374252099,{"$f":"F20+C21","v":541471.35141910263},494252.16598267108,593201.87972734275,599.34292016646123,547.08070673439067,30.179275621332224,{"$f":"L20+I21","v":203476.58418676225},185733.59213098927,10245.847093603725,479.89175893896612,438.04670462659305,525.73470914360803,{"$f":"R20+O21","v":162922.98215712226},148716.6097614553,178486.63795886867,6334823.5323865199,5782393.1844117418,6940033.3319649734,{"$f":"X20+U21","v":2150669025.0681949},1963119232.745975,2356137411.5144305,2380528.998289038,2172948.8127163756,2607941.4910448203,{"$f":"AD20+AA21","v":808188255.55636168},737714899.34578288,885394668.89731097,1906081.1594752008,1739876.8682859149,2088164.6857125021,{"$f":"AJ20+AG21","v":647113481.21879518},590687217.87195313,708930735.93026543,80.203364533565207,73.214044528979656,87.860447412288494,{"$f":"AP20+AM21","v":27228.997134133137},24856.1269249943,29828.572463336695,30.179275621332224,27.552981919515499,33.056486641214875,{"$f":"AV20+AS21","v":10245.847093603725},9354.2218594749011,11222.658616041716,24.176586263097835,22.073778223105311,26.480297558288921,{"$f":"BB20+AY21","v":8207.9374337907302},7494.0352873212178,8990.0461223654656,318559.59019165632,290798.72343341319,348972.74303250521,{"$f":"BH20+BE21","v":108150801.63811746},98726002.992857248,118476049.91616021,119869.00711863791,109437.63618751529,131296.99606547516,{"$f":"BN20+BK21","v":40695460.474589229},37154015.912500486,44575256.292283528,96026.936737579323,87674.797505422772,105177.04322480575,{"$f":"BT20+BQ21","v":32601090.994541362},29765544.424408447,35707546.99880828]
[25,0.02,110.08122069805459,100.48155201828554,120.59804617478926,544292.06561960489,496826.89888324373,596292.07639522944,41.366825247624796,37.759671851205127,2.0829825108817799,204536.56508691711,186701.14356184728,10299.221305032192,33.122270843359466,30.2341128440349,36.286364797158548,163771.70511938856,149491.32674676814,179416.43746344265,437231.38994616363,399102.48427758529,479003.14894242992,2161872614.4061918,1973345809.4292526,2368411357.7492137,164304.81408168728,149977.56840559098,180000.8914531233,812398391.66633749,741557915.02344179,890007000.29593873,131558.28421215242,120086.81497860748,144125.74293551192,650484522.32932913,593764314.78417182,712623804.80412221,5.5356598923535589,5.0532549627197589,6.0641540126524225,27370.842531272599,24985.611208886821,29983.959960214477,2.0829825108817799,1.9017149444244734,2.2815684646909431,10299.221305032192,9402.9512823049699,11281.121381325034,1.6686751196659249,1.5235386880959785,1.8276779532068317,8250.6954589672223,7533.0743458025408,9036.8784260396405,21987.076938780257,20071.013721429012,24086.201724382594,108714197.0997182,99240301.372394666,119093233.21781057,8273.3942510003926,7553.4179504860658,9062.1574211139341,40907457.402876958,37347564.213837959,44807464.437894814,6627.8075162461128,6051.3404012854635,7259.3505666739475,32770921.512959674,29920603.586123209,35893560.13619896]
[36,0.02,0.12854484532376867,0.11733505024904753,0.14082562941783364,544445.51427642629,496966.96600000333,596460.18507065554,4.8305170666455642E-2,4.4092999212854866E-2,2.4323555187296853E-3,204594.22872591901,186753.77897859545,10302.124896275551,3.8677779509823866E-2,3.5305198601476968E-2,4.2372578361996864E-2,163817.87619143489,149533.47184632908,179467.01915125235,510.56702528298939,466.04286166587411,559.34504813763294,2162482096.8327312,1973902141.742413,2369079068.2756081,191.86321498026695,175.13289924002748,210.19195284406138,812627425.76380014,741766977.53455186,890257914.07437468,153.62419845886018,140.22865079949031,168.29956295302992,650667909.12208176,593931710.82450986,712824710.11318958,6.4641411143086403E-3,5.9008237140293369E-3,7.081278120217035E-3,27378.559011610621,24992.655236757229,29992.413139440687,2.4323555187296853E-3,2.2206844349180015E-3,2.6642497560391671E-3,10302.124896275551,9405.6021940774681,11284.301793153072,1.9485574723179665E-3,1.7790777006666675E-3,2.1342294199394379E-3,8253.0215228876659,7535.1980955558747,9039.4261333165396,25.674909728424343,23.437470423671691,28.126115021838299,108744846.17321403,99268279.53322053,119126808.38421138,9.6610682326508499,8.8203322597072908,10.582128510292938,40918990.171382979,37358093.365236916,44820096.70955167,7.7394716974338937,7.0663153165638812,8.4769417510702265,32780160.401796389,29929038.903706521,35903679.369859256]
[39,0.02,1.3447299732833668E-2,1.22746235828586E-2,1.4732013905939232E-2,544445.61861375556,496967.06123856187,596460.29937605653,5.0532878775606874E-3,4.6126452993228038E-3,2.5445293924300353E-4,204594.26793427844,186753.81476801797,10302.126870570812,4.0461497523221375E-3,3.6933382005750106E-3,4.4326690833194808E-3,163817.90758542978,149533.5005028662,179467.05354424301,53.411304089158286,48.753553931965719,58.5140578561358,2162482511.24997,1973902520.0202615,2369079522.2850113,20.071144455822751,18.320957042105075,21.988545586596892,812627581.49540806,741767119.68649077,890258084.68305945,16.070894462468445,14.669562934881341,17.606109853989057,650668033.81583011,593931824.64535487,712824846.71864343,6.7622503928882732E-4,6.172954267695789E-4,7.4078481431342135E-4,27378.564258427159,24992.660026340083,29992.418887175227,2.5445293924300353E-4,2.3230965919454909E-4,2.7871179853497437E-4,10302.126870570812,9405.6039965634627,11284.303955672336,2.0384198456900227E-4,1.8611241103140189E-4,2.232654497834666E-4,8253.0231044935408,7535.1995395983458,9039.4278656286951,2.6858969401842598,2.4518345249294913,2.9423217871256022,108744867.0130346,99268298.556955516,119126831.2136272,1.0106611427054364,0.92271029103284041,1.1070148595290388,40918998.013082549,37358100.524527587,44820105.298857793,0.80963958863570618,0.73921952941179259,0.88678761297117115,32780166.683773745,29929044.639296044,35903686.25042659]
[44,0.02,2.1018369139875351E-4,1.9185455418057836E-4,2.3026400288584813E-4,544445.62929763435,496967.07099074958,596460.31108064076,7.898379012203842E-5,7.2096468092964694E-5,3.9771447889105188E-6,204594.27194911535,186753.81843276438,10302.127072733656,6.324204173264249E-5,5.772753430084397E-5,6.9283407761514313E-5,163817.91080009553,149533.50343722317,179467.05706599832,0.83482820186346807,0.76202673680342203,0.91458515265289064,2162482553.6852484,1973902558.7549572,2369079568.7744265,0.31371556491910557,0.28635982372471325,0.34368488631187932,812627597.44193125,741767134.24248993,890258102.15295768,0.25119094459937441,0.2292878830782161,0.2751866347745639,650668046.58415473,593931836.3003217,712824860.70669675,1.0569517880750199E-5,9.6484375346528056E-6,1.1578598670212371E-5,27378.564795687915,24992.66051678126,29992.419475728719,3.9771447889105188E-6,3.6310413753830667E-6,4.3563150830521619E-6,10302.127072733656,9405.6041811334744,11284.304177108846,3.1860865474835617E-6,2.9089701533304848E-6,3.489678770430995E-6,8253.0232664459872,7535.1996874646466,9039.4280430130821,4.1981047854994485E-2,3.8322610590014419E-2,4.5989013912662961E-2,108744869.14697956,99268300.504937902,119126833.55130167,1.5796813780274685E-2,1.4422126294052123E-2,1.7302839546364111E-2,40918998.816052765,37358101.257620856,44820106.178381041,1.2654811064151204E-2,1.1554132988235209E-2,1.3860648433817086E-2,32780167.32703235,29929045.226605918,35903686.9549793]
[50,0.02,7.4396081756970308E-7,6.7908347233214731E-7,8.1503657445443448E-7,544445.62944022415,496967.0711209047,596460.31123685301,2.7956900310817372E-7,2.5519081423197478E-7,1.4077399959341E-8,204594.27200269839,186753.81848167503,10302.127075431772,2.2384991318347839E-7,2.0433090373915499E-7,2.4523377784094328E-7,163817.91084299923,149533.50347638587,179467.05711300054,2.9549365483847153E-3,2.6972503449219035E-3,3.237242211213688E-3,2162482554.2515998,1973902559.2719197,2369079569.3948851,1.1104195887338157E-3,1.01359190696285E-3,1.2164982321195095E-3,812627597.65475762,741767134.43675804,890258102.38611531,8.891090420318163E-4,8.1158152575251511E-4,9.7404357316542036E-4,650668046.75456393,593931836.4558717,712824860.89338481,3.7411595122109207E-8,3.4151362690326613E-8,4.0983311672171731E-8,27378.564802858331,24992.660523326806,29992.419483583701,1.4077399959341E-8,1.2852341170155252E-8,1.541950143329691E-8,10302.127075431772,9405.6041835967917,11284.304180064189,1.127739044328042E-8,1.0296516343182119E-8,1.2351977709726704E-8,8253.0232686074451,7535.1996894381073,9039.4280453804986,1.4859504311103629E-4,1.3564573215085125E-4,1.6278153724486397E-4,108744869.17545971,99268300.530936167,119126833.58250085,5.5913997973675342E-5,5.1048189311990363E-5,6.1244688251139794E-5,40918998.826769397,37358101.267404906,44820106.190119378,4.4792645532211291E-5,4.0896713570078259E-5,4.9060796640523447E-5,32780167.335617438,29929045.234444302,35903686.96438244]

{"sheet":"Delaware NPV 3%","index":136,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU24","v":67323.841319531522},{"$f":"'WTP Values '!CV24","v":61452.843824967305},{"$f":"'WTP Values '!CW24","v":73755.756637067636},{"$f":"C3","v":67323.841319531522},{"$f":"D3","v":61452.843824967305},{"$f":"E3","v":73755.756637067636},{"$f":"'WTP Values '!CC24","v":25299.261410834806},{"$f":"'WTP Values '!CD24","v":23093.186466027626},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"I3","v":25299.261410834806},{"$f":"J3","v":23093.186466027626},{"$f":"K3","v":1273.9174142937397},{"$f":"'WTP Values '!CI24","v":20257.029239504842},{"$f":"'WTP Values '!CJ24","v":18490.679905628873},{"$f":"'WTP Values '!CK24","v":22192.136407783397},{"$f":"O3","v":20257.029239504842},{"$f":"P3","v":18490.679905628873},{"$f":"Q3","v":22192.136407783397},{"$f":"'WTP Values '!BH24","v":267403436.57157442},{"$f":"'WTP Values '!BI24","v":244084432.85194981},{"$f":"'WTP Values '!BJ24","v":292950348.71943396},{"$f":"U3","v":267403436.57157442},{"$f":"V3","v":244084432.85194981},{"$f":"W3","v":292950348.71943396},{"$f":"'WTP Values '!AV24","v":100486088.00961569},{"$f":"'WTP Values '!AW24","v":91723783.155737057},{"$f":"'WTP Values '!AX24","v":110085547.53225453},{"$f":"AA3","v":100486088.00961569},{"$f":"AB3","v":91723783.155737057},{"$f":"AC3","v":110085547.53225453},{"$f":"'WTP Values '!BB24","v":80458855.692225307},{"$f":"'WTP Values '!BC24","v":73443096.151372761},{"$f":"'WTP Values '!BD24","v":88144904.152770489},{"$f":"AG3","v":80458855.692225307},{"$f":"AH3","v":73443096.151372761},{"$f":"AI3","v":88144904.152770489},{"$f":"'WTP Values '!CX24","v":3385.5174009556749},{"$f":"'WTP Values '!CY24","v":3090.4865798176274},{"$f":"'WTP Values '!CZ24","v":3708.7356035490161},{"$f":"AM3","v":3385.5174009556749},{"$f":"AN3","v":3090.4865798176274},{"$f":"AO3","v":3708.7356035490161},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"'WTP Values '!CG24","v":1163.0571894237503},{"$f":"'WTP Values '!CH24","v":1395.3692764529342},{"$f":"AS3","v":1273.9174142937397},{"$f":"AT3","v":1163.0571894237503},{"$f":"AU3","v":1395.3692764529342},{"$f":"'WTP Values '!CL24","v":1020.5339135762723},{"$f":"'WTP Values '!CM24","v":931.77088908638473},{"$f":"'WTP Values '!CN24","v":1117.7773985847291},{"$f":"AY3","v":1020.5339135762723},{"$f":"AZ3","v":931.77088908638473},{"$f":"BA3","v":1117.7773985847291},{"$f":"'WTP Values '!BK24","v":13446930.089620026},{"$f":"'WTP Values '!BL24","v":12275097.735426063},{"$f":"'WTP Values '!BM24","v":14730719.850304291},{"$f":"BE3","v":13446930.089620026},{"$f":"BF3","v":12275097.735426063},{"$f":"BG3","v":14730719.850304291},{"$f":"'WTP Values '!AY24","v":5059870.1413030215},{"$f":"'WTP Values '!AZ24","v":4619544.6261762949},{"$f":"'WTP Values '!BA24","v":5542264.5603208775},{"$f":"BK3","v":5059870.1413030215},{"$f":"BL3","v":4619544.6261762949},{"$f":"BM3","v":5542264.5603208775},{"$f":"'WTP Values '!BE24","v":4053456.6994317239},{"$f":"'WTP Values '!BF24","v":3700899.012230997},{"$f":"'WTP Values '!BG24","v":4439697.9115461884},{"$f":"BQ3","v":4053456.6994317239},{"$f":"BR3","v":3700899.012230997},{"$f":"BS3","v":4439697.9115461884}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":63459.177414960432},{"$f":"D3/(1+B4)^A4","v":57925.199194049681},{"$f":"E3/(1+B4)^A4","v":69521.874481164705},{"$f":"F3+C4","v":130783.01873449195},{"$f":"G3+D4","v":119378.04301901699},{"$f":"H3+E4","v":143277.63111823233},{"$f":"I3/(1+B4)^A4","v":23846.980309958344},{"$f":"J3/(1+B4)^A4","v":21767.543091740623},{"$f":"K3/(1+B4)^A4","v":1200.7893432875292},{"$f":"L3+I4","v":49146.24172079315},{"$f":"M3+J4","v":44860.729557768253},{"$f":"N3+K4","v":2474.7067575812689},{"$f":"O3/(1+B4)^A4","v":19094.192892360112},{"$f":"P3/(1+B4)^A4","v":17429.239236147492},{"$f":"Q3/(1+B4)^A4","v":20918.21699291488},{"$f":"R3+O4","v":39351.222131864954},{"$f":"S3+P4","v":35919.919141776365},{"$f":"T3+Q4","v":43110.353400698281},{"$f":"U3/(1+B4)^A4","v":252053385.40067342},{"$f":"V3/(1+B4)^A4","v":230072987.88948047},{"$f":"W3/(1+B4)^A4","v":276133800.28224522},{"$f":"X3+U4","v":519456821.97224784},{"$f":"Y3+V4","v":474157420.74143028},{"$f":"Z3+W4","v":569084149.00167918},{"$f":"AA3/(1+B4)^A4","v":94717775.482718155},{"$f":"AB3/(1+B4)^A4","v":86458462.772869319},{"$f":"AC3/(1+B4)^A4","v":103766186.7586526},{"$f":"AD3+AA4","v":195203863.49233383},{"$f":"AE3+AB4","v":178182245.92860639},{"$f":"AF3+AC4","v":213851734.29090714},{"$f":"AG3/(1+B4)^A4","v":75840188.229074657},{"$f":"AH3/(1+B4)^A4","v":69227161.986400947},{"$f":"AI3/(1+B4)^A4","v":83085026.065388337},{"$f":"AJ3+AG4","v":156299043.92129996},{"$f":"AK3+AH4","v":142670258.13777369},{"$f":"AL3+AI4","v":171229930.21815884},{"$f":"AM3/(1+B4)^A4","v":3191.1748524419595},{"$f":"AN3/(1+B4)^A4","v":2913.0800073688638},{"$f":"AO3/(1+B4)^A4","v":3495.839007964008},{"$f":"AP3+AM4","v":6576.692253397634},{"$f":"AQ3+AN4","v":6003.5665871864912},{"$f":"AR3+AO4","v":7204.5746115130241},{"$f":"AS3/(1+B4)^A4","v":1200.7893432875292},{"$f":"AT3/(1+B4)^A4","v":1096.2929488394291},{"$f":"AU3/(1+B4)^A4","v":1315.2693717154625},{"$f":"AV3+AS4","v":2474.7067575812689},{"$f":"AW3+AT4","v":2259.3501382631794},{"$f":"AX3+AU4","v":2710.6386481683967},{"$f":"AY3/(1+B4)^A4","v":961.95109206925474},{"$f":"AZ3/(1+B4)^A4","v":878.28342830274744},{"$f":"BA3/(1+B4)^A4","v":1053.6124032281357},{"$f":"BB3+AY4","v":1982.4850056455271},{"$f":"BC3+AZ4","v":1810.0543173891322},{"$f":"BD3+BA4","v":2171.3898018128648},{"$f":"BE3/(1+B4)^A4","v":12675021.292883426},{"$f":"BF3/(1+B4)^A4","v":11570456.909629619},{"$f":"BG3/(1+B4)^A4","v":13885116.269492215},{"$f":"BH3+BE4","v":26121951.38250345},{"$f":"BI3+BF4","v":23845554.645055681},{"$f":"BJ3+BG4","v":28615836.119796507},{"$f":"BK3/(1+B4)^A4","v":4769412.89594026},{"$f":"BL3/(1+B4)^A4","v":4354363.8666945947},{"$f":"BM3/(1+B4)^A4","v":5224115.9018954448},{"$f":"BN3+BK4","v":9829283.0372432806},{"$f":"BO3+BL4","v":8973908.4928708896},{"$f":"BP3+BM4","v":10766380.462216321},{"$f":"BQ3/(1+B4)^A4","v":3820771.702735153},{"$f":"BR3/(1+B4)^A4","v":3488452.2690460901},{"$f":"BS3/(1+B4)^A4","v":4184841.08921311},{"$f":"BT3+BQ4","v":7874228.4021668769},{"$f":"BU3+BR4","v":7189351.2812770866},{"$f":"BV3+BS4","v":8624539.000759298}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":58074.136920713434},{"$f":"D4/(1+B5)^A5","v":53009.762908804929},{"$f":"E4/(1+B5)^A5","v":63622.363574035146},{"$f":"F4+C5","v":188857.1556552054},172387.8059278219,206899.99469226747,{"$f":"I4/(1+B5)^A5","v":21823.365131417402},{"$f":"J4/(1+B5)^A5","v":19920.385505016919},{"$f":"K4/(1+B5)^A5","v":1098.8923521497402},{"$f":"L4+I5","v":70969.606852210549},64781.115062785175,3573.5991097310089,{"$f":"O4/(1+B5)^A5","v":17473.891367523738},{"$f":"P4/(1+B5)^A5","v":15950.222915831211},{"$f":"Q4/(1+B5)^A5","v":19143.131809605584},{"$f":"R4+O5","v":56825.113499388695},51870.142057607576,62253.485210303865,{"$f":"U4/(1+B5)^A5","v":230664553.36115372},{"$f":"V4/(1+B5)^A5","v":210549375.90951854},{"$f":"W4/(1+B5)^A5","v":252701544.19378784},{"$f":"X4+U5","v":750121375.33340156},684706796.65094876,821785693.195467,{"$f":"AA4/(1+B5)^A5","v":86680182.225494713},{"$f":"AB4/(1+B5)^A5","v":79121741.087087005},{"$f":"AC4/(1+B5)^A5","v":94960760.335063189},{"$f":"AD4+AA5","v":281884045.71782851},257303987.0156934,308812494.62597036,{"$f":"AG4/(1+B5)^A5","v":69404515.70161134},{"$f":"AH4/(1+B5)^A5","v":63352659.892544933},{"$f":"AI4/(1+B5)^A5","v":76034568.620879993},{"$f":"AJ4+AG5","v":225703559.6229113},206022918.03031862,247264498.83903885,{"$f":"AM4/(1+B5)^A5","v":2920.377049749809},{"$f":"AN4/(1+B5)^A5","v":2665.8808717720563},{"$f":"AO4/(1+B5)^A5","v":3199.1879105796856},{"$f":"AP4+AM5","v":9497.0693031474439},8669.4474589585479,10403.762522092709,{"$f":"AS4/(1+B5)^A5","v":1098.8923521497402},{"$f":"AT4/(1+B5)^A5","v":1003.2633483380836},{"$f":"AU4/(1+B5)^A5","v":1203.657795328076},{"$f":"AV4+AS5","v":3573.5991097310089},3262.613486601263,3914.2964434964724,{"$f":"AY4/(1+B5)^A5","v":880.32151861284171},{"$f":"AZ4/(1+B5)^A5","v":803.75375395935805},{"$f":"BA4/(1+B5)^A5","v":964.20460300526634},{"$f":"BB4+AY5","v":2862.8065242583689},2613.8080713484901,3135.5944048181309,{"$f":"BE4/(1+B5)^A5","v":11599440.018305968},{"$f":"BF4/(1+B5)^A5","v":10588607.13575268},{"$f":"BG4/(1+B5)^A5","v":12706848.343174659},{"$f":"BH4+BE5","v":37721391.400809422},34434161.780808359,41322684.462971166,{"$f":"BK4/(1+B5)^A5","v":4364688.4317311281},{"$f":"BL4/(1+B5)^A5","v":3984859.7743943315},{"$f":"BM4/(1+B5)^A5","v":4780806.0951138251},{"$f":"BN4+BK5","v":14193971.468974408},12958768.267265221,15547186.557330146,{"$f":"BQ4/(1+B5)^A5","v":3496547.356050645},{"$f":"BR4/(1+B5)^A5","v":3192427.9980691336},{"$f":"BS4/(1+B5)^A5","v":3829722.4185117693},{"$f":"BT4+BQ5","v":11370775.758217521},10381779.27934622,12454261.419271067]
[4,0.03,51598.118472936199,47098.487757554678,56527.645993313148,240455.27412814158,219486.29368537659,263427.64068558061,19389.77726119923,17699.004510694962,976.3516219386504,90359.384113409775,82480.119573480129,4549.950731669659,15525.326156730607,14171.566472084045,17008.424669377386,72350.439656119299,66041.708529691619,79261.909879681247,204942468.07464239,187070393.44233879,224522049.00447458,955063843.40804398,871777190.09328759,1046307742.1999416,77014219.218323767,70298642.164415404,84371405.617929548,358898264.93615228,327602629.18010879,393183900.24389994,61665013.267742746,56288017.765533917,67555729.413508549,287368572.89065403,262310935.79585254,314820228.25254738,2594.717183732937,2368.6006258556577,2842.4370223985061,12091.786486880381,11038.048084814205,13246.199544491215,976.3516219386504,891.38649064691344,1069.4343612717487,4549.950731669659,4153.9999772481769,4983.7308047682209,782.15426728898001,714.12480010650302,856.68330131086793,3644.9607915473489,3327.9328714549929,3992.2777061289989,10305952.219339775,9407840.2955838982,11289870.172739616,48027343.620149195,43842002.076392256,52612554.635710783,3877969.1397805484,3540496.297309598,4247684.2941050148,18071940.608754955,16499264.564574819,19794870.851435162,3106637.0382748451,2836430.9276878373,3402658.7659600545,14477412.796492366,13218210.207034057,15856920.185231121]
[5,0.03,44508.990252449577,40627.569270876673,48761.243994390221,284964.26438059116,260113.86295625326,312188.88467997086,16725.792192762776,15267.316765780419,842.20948573200621,107085.17630617255,97747.436339260545,5392.1602174016652,13392.282723225055,12224.517727303795,14671.616528341256,85742.722379344355,78266.226256995418,93933.526408022502,176785173.25455764,161368564.68156317,193674691.75919154,1131849016.6626017,1033145754.7748507,1239982433.9591331,66433142.02021379,60640226.261303715,72779515.636865437,425331406.95636606,388242855.44141251,465963415.88076538,53192782.133920923,48554538.580121443,58274165.627572127,340561355.02457494,310865474.375974,373094393.8801195,2238.2258356805705,2043.175706560919,2451.9111445797184,14330.012322560951,13081.223791375123,15698.110689070934,842.20948573200621,768.91781711340002,922.50347435527817,5392.1602174016652,4922.9177943615769,5906.2342791234987,674.69314170703365,616.01032571845474,738.98254114598035,4319.6539332543825,3943.9431971734475,4731.2602472749795,8890004.9158459622,8115285.6810539812,9738741.1855619531,56917348.535995156,51957287.757446237,62351295.821272738,3345170.2455454012,3054063.2071388662,3664089.7853856329,21417110.854300357,19553327.771713685,23458960.636820793,2679812.3991090842,2446730.2345224521,2935163.3417789224,17157225.195601448,15664940.44155651,18792083.527010042]
[9,0.03,18337.114663431785,16738.020610916516,20088.986903213299,394811.18969713233,360381.5513980278,432530.25160412031,6890.8049258327901,6289.9323608367495,346.97915686028767,148363.95696234089,135426.74101551884,7470.7093364753046,5517.4431616623551,5036.3394451166487,6044.5117503713327,118794.49622935086,108435.98922410679,130142.65979704465,72833150.659603357,66481712.050890215,79791408.658111438,1568149809.2310522,1431398794.7219334,1717966079.0768783,27369574.9053679,24982970.31370591,29984196.806369461,589286516.89364386,537901213.61854482,645581195.87065876,21914721.940989707,20003827.009414311,24008184.66039668,471839632.36366338,430696698.20150626,516913381.53336942,922.11940910682085,841.76133846765629,1010.1549270763363,19853.890191257949,18123.723474567025,21749.357838327938,346.97915686028767,316.7839598065944,380.05921704179656,7470.7093364753046,6820.5851544150901,8182.9466843476775,277.96464111948734,253.78809792108444,304.45102246556269,5984.777467360982,5464.2392061283845,6555.048195441761,3662564.3173598605,3343390.2502832692,4012232.4228037694,78857628.477548569,71985582.604689419,86386232.79962112,1378165.84949128,1258233.604065899,1509556.4772563614,29672896.124857426,27090669.129578255,32501830.284626517,1104047.2264194994,1008020.4607304998,1209248.4338293783,23770926.175957341,21703401.251763709,26035983.390105546]
[16,0.03,1244.9260439286418,1136.3618630742976,1363.8624969622756,436289.29052956257,398242.54094723967,477971.04420899716,467.82401011586091,427.03013828947508,23.556780715190872,163950.78764842922,149654.41278834321,8255.56762629685,374.58503226504655,341.92239381009779,410.36827434342268,131274.81649767619,119828.06475862267,143815.19620565922,4944719.3727995995,4513513.5105071357,5417122.8431226835,1732896598.5951996,1581778786.6984544,1898452276.312851,1858149.2910058254,1696120.1895221109,2035658.727977077,651195819.88390732,594412075.92078078,713404709.07550383,1487813.5732116681,1358080.9020039379,1629940.9639827346,521410192.56721312,475944861.22824574,571219302.74426782,62.603658704194906,57.148064581851607,68.580482818708376,21939.701537944246,20027.766848600691,24034.303354058658,23.556780715190872,21.506796958004447,25.802620871102292,8255.56762629685,7537.1426536795552,9042.631253926731,18.871312492309286,17.229941489712044,20.669500841587126,6613.5266257657458,6038.3016204641499,7243.7088948017417,248655.35226967299,226986.28840966051,272394.68853866711,87142258.576070413,79548248.840286821,95461803.523300901,93565.132267305133,85422.805702992977,102485.38048711263,32790273.265057575,29936762.49039875,35916409.782280669,74954.929994400096,68435.571648516474,82097.150859631176,26268253.755661894,23983518.657296009,28771273.504741631]
[19,0.03,252.30939279344551,230.30667007424159,276.4142658437537,{"$f":"F20+C21","v":437737.22670030483},399564.20937294391,479557.31180368789,94.813979113198897,86.546277525297185,4.7742571274851073,{"$f":"L20+I21","v":164494.8997337149},150151.07874391691,8282.9658119401756,75.917218136151718,69.297475127488028,83.169414461392591,{"$f":"R20+O21","v":131710.48512223453},120225.74444730689,144292.48324664024,1002147.1946622438,914754.62237686408,1097889.2938271046,{"$f":"X20+U21","v":1738647653.5024076},1587028318.9906487,1904752769.5382628,376591.46229583101,343752.9941718828,412567.33289131353,{"$f":"AD20+AA21","v":653356977.63476944},596384782.47978663,715772322.73247564,301535.45351357391,275242.50891856931,330340.43822704343,{"$f":"AJ20+AG21","v":523140623.94382423},477524404.42311722,573115038.22946775,12.687895149544245,11.582208874404492,13.899219204109972,{"$f":"AP20+AM21","v":22012.513977125414},20094.234049764589,24114.067258239516,4.7742571274851073,4.3587865382604676,5.2294219694551316,{"$f":"AV20+AS21","v":8282.9658119401756},7562.1565646537629,9072.6415089466354,3.8246524115795908,3.4919954453013453,4.189091578666809,{"$f":"BB20+AY21","v":6635.4752837444685},6058.3412490223236,7267.7489717570579,50395.026477249587,46003.353275788693,55206.282172766754,{"$f":"BH20+BE21","v":87431462.163990974},79812249.789462656,95778617.621758148,18962.862753279609,17312.655914578998,20770.731118539268,{"$f":"BN20+BK21","v":32899096.06621176},30036115.195554897,36035607.456795759,15191.129598415178,13869.850030303691,16638.64482913231,{"$f":"BT20+BQ21","v":26355431.588307966},24063114.01963786,28866758.240420725]
[25,0.03,4.6656062408200052,4.258740530046448,5.1113440902617073,438025.50200035534,399827.34553162684,479873.12805032911,1.7532628800294516,1.6003797879706061,8.8283688540716762E-2,164603.22914616848,150249.96192002718,8288.420624346114,1.4038313944645371,1.2814217055032933,1.5379361618696716,131797.22410010174,120304.92005870186,144387.5081985195,18531.312504343234,16915.283365904546,20301.737816009976,1739792653.6153145,1588073468.9960399,1906007159.4842582,6963.7814798490726,6356.5454189090478,7629.0331556225037,653787251.02090013,596777536.37785208,716243700.2359587,5575.8752306662773,5089.6764212053295,6108.5256998301793,523485142.32411557,477838881.88258356,573492467.65408969,0.23461957613700585,0.21417365960347337,0.25701890501678298,22027.010491665555,20107.467265942352,24129.947767253358,8.8283688540716762E-2,8.060096950872836E-2,9.6700418111445474E-2,8288.420624346114,7567.1366824498609,9078.6163685055471,7.0723970926605095E-2,6.4572608899466352E-2,7.7463036934160956E-2,6639.8451282806955,6062.3310173921172,7272.5352051128948,931.88504571857209,850.67594894446961,1020.8528972545727,87489040.842366502,79864810.775488913,95841693.385136709,350.65381366100667,320.13883663203643,384.08420574491038,32920762.025173873,30055895.715904102,36059338.990050122,280.90840485472637,256.47582178440211,307.67528824081052,26372788.165463518,24078960.972994901,28885768.671532497]
[36,0.03,1.9562054240627503E-4,1.7856138933594449E-4,2.1430953487115722E-4,438029.36815808649,399830.87453981471,479877.36356902728,7.3511183299486857E-5,6.710106811839014E-5,3.7015774899440172E-6,164604.68198862637,150251.28807580858,8288.4937806836533,5.8860144782351908E-5,5.3727725003572364E-5,6.4482918326663936E-5,131798.38738592545,120305.98190965495,144388.78261034837,0.77698485823413133,0.7092276407819017,0.8512156316603039,1739808009.599812,1588087485.8569114,1906023982.5328741,0.29197892834767475,0.26651860412004336,0.31987174375779159,653793021.56307995,596782803.733464,716250022.03938437,0.23378649648345484,0.21340104818053088,0.25611957996983281,523489762.7768538,477843099.44635326,573497529.48799539,9.8371800735127798E-6,8.9799192855599402E-6,1.0776343954652571E-5,22027.204909334199,20107.644741088588,24130.160746140857,3.7015774899440172E-6,3.3794547932098764E-6,4.0544759384902259E-6,8288.4937806836533,7567.2034724971381,9078.6964993716738,2.9653298713344766E-6,2.7074142406157651E-6,3.2478868810057573E-6,6639.9037337464915,6062.3845255276574,7272.5993949102458,3.9072276719118081E-2,3.5667324235069277E-2,4.2802539942345959E-2,87489813.049532741,79865515.688682795,95842539.31557259,1.4702288552567409E-2,1.3422850029509997E-2,1.6103965225384598E-2,32921052.594691031,30056160.99916514,36059657.26168403,1.1777988044380072E-2,1.0753573444025116E-2,1.290027569066696E-2,26373020.940401036,24079173.501856115,28886023.626865823]
[39,0.03,6.7293147554679895E-6,6.1424826719869657E-6,7.3722130483148026E-6,438029.36825165729,399830.87462522561,479877.36367153755,2.52877271673121E-6,2.3082657999125405E-6,1.2733366197224804E-7,164604.68202378883,150251.28810790487,8288.4937824542212,2.0247793811462069E-6,1.8482249777908207E-6,2.2182018740652338E-6,131798.38741407992,120305.98193535442,144388.78264119237,2.6728152406566605E-2,2.4397315176579878E-2,2.9281678906299489E-2,1739808009.9714656,1588087486.1961548,1906023982.9400342,1.0044027516982858E-2,9.1681965158185181E-3,1.1003535818115261E-2,653793021.70274162,596782803.86094725,716250022.19238794,8.042217351324616E-3,7.3409612543202775E-3,8.8104717810043934E-3,523489762.8886804,477843099.54842895,573497529.61050451,3.38397390205589E-7,3.0890775890871706E-7,3.7070447455070353E-7,22027.204914039597,20107.644745383936,24130.16075129548,1.2733366197224804E-7,1.1625269373884915E-7,1.3947331104883493E-7,8288.4937824542212,7567.2034741136258,9078.6965013110421,1.0200686396502391E-7,9.3134608331171897E-8,1.1172677901613803E-7,6639.9037351648922,6062.3845268226896,7272.599396463801,1.3440799469292112E-3,1.2269501367838634E-3,1.4724003934481335E-3,87489813.068222106,79865515.705743477,95842539.336046234,5.0575632844562812E-4,4.6174385191316238E-4,5.5397377739428949E-4,32921052.601723548,30056161.005585663,36059657.269387007,4.0516086788148072E-4,3.6992117269870971E-4,4.437673798824183E-4,26373020.946034778,24079173.50699985,28886023.633036386]
[44,0.03,1.355668965993076E-8,1.2374474125759396E-8,1.4851854614422085E-8,438029.36825457495,399830.87462788884,479877.36367473396,5.0943949253330599E-9,4.6501678460825545E-9,2.5652284093527187E-10,164604.68202488526,150251.28810890566,8288.4937825094312,4.0790640202587494E-9,3.7233824477125482E-9,4.4687275751731229E-9,131798.3874149578,120305.98193615575,144388.78264215414,5.3845789731372972E-5,4.9150150112336415E-5,5.8990052936948129E-5,1739808009.9830544,1588087486.206733,1906023982.9527297,2.0234417460247333E-5,1.8469992773813467E-5,2.2167416099374709E-5,653793021.70709634,596782803.8649224,716250022.19715893,1.6201626580333133E-5,1.4788895622623462E-5,1.7749330508816051E-5,523489762.89216727,477843099.55161178,573497529.61432457,6.817259360650343E-10,6.2231694804695599E-10,7.468108863458991E-10,22027.204914186314,20107.644745517868,24130.160751456209,2.5652284093527187E-10,2.3419943165356519E-10,2.8097903909096481E-10,8288.4937825094312,7567.2034741640291,9078.6965013715144,2.0550018065850322E-10,1.8762638212441465E-10,2.2508165019249591E-10,6639.90373520912,6062.3845268630694,7272.5993965122425,2.7077459415685074E-6,2.4717794956868032E-6,2.9662567311057683E-6,87489813.06880486,79865515.706275463,95842539.336684629,1.0188825812780048E-6,9.3021627464837393E-7,1.1160201079569894E-6,32921052.60194283,30056161.005785864,36059657.269627191,8.1622577451208194E-7,7.4523286830046597E-7,8.9400137590207892E-7,26373020.94621044,24079173.507160235,28886023.633228794]
[50,0.03,2.9753948934323066E-12,2.7159246133309185E-12,3.2596550844091688E-12,438029.36825457978,399830.87462789321,479877.36367473914,1.1181075193279048E-12,1.020609456284316E-12,5.6301115546186659E-14,164604.68202488706,150251.28810890732,8288.4937825095221,8.9526474090012669E-13,8.172004670110579E-13,9.8078731171442597E-13,131798.38741495926,120305.98193615706,144388.78264215574,1.1817965286399802E-8,1.0787375777135257E-8,1.2947017795256764E-8,1739808009.9830735,1588087486.2067504,1906023982.9527504,4.4410091174946097E-9,4.053756747369318E-9,4.8652597586279398E-9,653793021.70710361,596782803.86492908,716250022.1971668,3.5559003120726843E-9,3.2458369719206203E-9,3.8955872475171236E-9,523489762.89217299,477843099.55161703,573497529.61433089,1.496238329393624E-13,1.3658486811777824E-13,1.6390854650607911E-13,22027.204914186557,20107.64474551809,24130.160751456471,5.6301115546186659E-14,5.1401618718645614E-14,6.1668712572494126E-14,8288.4937825095221,7567.203474164111,9078.6965013716144,4.5102765016297481E-14,4.1179859777730811E-14,4.9400466440380958E-14,6639.9037352091927,6062.3845268631358,7272.5993965123216,5.9429061587710176E-10,5.4250117644094222E-10,6.5102804237139894E-10,87489813.068805814,79865515.706276342,95842539.336685687,2.2362229315480155E-10,2.0416199107640643E-10,2.4494184151737511E-10,32921052.601943191,30056161.005786192,36059657.269627593,1.7914358610341469E-10,1.6356220628941077E-10,1.9621361816982739E-10,26373020.946210731,24079173.5071605,28886023.633229107]

{"sheet":"Delaware NPV 4%","index":137,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU24","v":67323.841319531522},{"$f":"'WTP Values '!CV24","v":61452.843824967305},{"$f":"'WTP Values '!CW24","v":73755.756637067636},{"$f":"C3","v":67323.841319531522},{"$f":"D3","v":61452.843824967305},{"$f":"E3","v":73755.756637067636},{"$f":"'WTP Values '!CC24","v":25299.261410834806},{"$f":"'WTP Values '!CD24","v":23093.186466027626},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"I3","v":25299.261410834806},{"$f":"J3","v":23093.186466027626},{"$f":"K3","v":1273.9174142937397},{"$f":"'WTP Values '!CI24","v":20257.029239504842},{"$f":"'WTP Values '!CJ24","v":18490.679905628873},{"$f":"'WTP Values '!CK24","v":22192.136407783397},{"$f":"O3","v":20257.029239504842},{"$f":"P3","v":18490.679905628873},{"$f":"Q3","v":22192.136407783397},{"$f":"'WTP Values '!BH24","v":267403436.57157442},{"$f":"'WTP Values '!BI24","v":244084432.85194981},{"$f":"'WTP Values '!BJ24","v":292950348.71943396},{"$f":"U3","v":267403436.57157442},{"$f":"V3","v":244084432.85194981},{"$f":"W3","v":292950348.71943396},{"$f":"'WTP Values '!AV24","v":100486088.00961569},{"$f":"'WTP Values '!AW24","v":91723783.155737057},{"$f":"'WTP Values '!AX24","v":110085547.53225453},{"$f":"AA3","v":100486088.00961569},{"$f":"AB3","v":91723783.155737057},{"$f":"AC3","v":110085547.53225453},{"$f":"'WTP Values '!BB24","v":80458855.692225307},{"$f":"'WTP Values '!BC24","v":73443096.151372761},{"$f":"'WTP Values '!BD24","v":88144904.152770489},{"$f":"AG3","v":80458855.692225307},{"$f":"AH3","v":73443096.151372761},{"$f":"AI3","v":88144904.152770489},{"$f":"'WTP Values '!CX24","v":3385.5174009556749},{"$f":"'WTP Values '!CY24","v":3090.4865798176274},{"$f":"'WTP Values '!CZ24","v":3708.7356035490161},{"$f":"AM3","v":3385.5174009556749},{"$f":"AN3","v":3090.4865798176274},{"$f":"AO3","v":3708.7356035490161},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"'WTP Values '!CG24","v":1163.0571894237503},{"$f":"'WTP Values '!CH24","v":1395.3692764529342},{"$f":"AS3","v":1273.9174142937397},{"$f":"AT3","v":1163.0571894237503},{"$f":"AU3","v":1395.3692764529342},{"$f":"'WTP Values '!CL24","v":1020.5339135762723},{"$f":"'WTP Values '!CM24","v":931.77088908638473},{"$f":"'WTP Values '!CN24","v":1117.7773985847291},{"$f":"AY3","v":1020.5339135762723},{"$f":"AZ3","v":931.77088908638473},{"$f":"BA3","v":1117.7773985847291},{"$f":"'WTP Values '!BK24","v":13446930.089620026},{"$f":"'WTP Values '!BL24","v":12275097.735426063},{"$f":"'WTP Values '!BM24","v":14730719.850304291},{"$f":"BE3","v":13446930.089620026},{"$f":"BF3","v":12275097.735426063},{"$f":"BG3","v":14730719.850304291},{"$f":"'WTP Values '!AY24","v":5059870.1413030215},{"$f":"'WTP Values '!AZ24","v":4619544.6261762949},{"$f":"'WTP Values '!BA24","v":5542264.5603208775},{"$f":"BK3","v":5059870.1413030215},{"$f":"BL3","v":4619544.6261762949},{"$f":"BM3","v":5542264.5603208775},{"$f":"'WTP Values '!BE24","v":4053456.6994317239},{"$f":"'WTP Values '!BF24","v":3700899.012230997},{"$f":"'WTP Values '!BG24","v":4439697.9115461884},{"$f":"BQ3","v":4053456.6994317239},{"$f":"BR3","v":3700899.012230997},{"$f":"BS3","v":4439697.9115461884}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":62244.675776194075},{"$f":"D3/(1+B4)^A4","v":56816.608565983079},{"$f":"E3/(1+B4)^A4","v":68191.343044626134},{"$f":"F3+C4","v":129568.51709572561},{"$f":"G3+D4","v":118269.45239095038},{"$f":"H3+E4","v":141947.09968169377},{"$f":"I3/(1+B4)^A4","v":23390.589322147564},{"$f":"J3/(1+B4)^A4","v":21350.94902554329},{"$f":"K3/(1+B4)^A4","v":1177.8082602567858},{"$f":"L3+I4","v":48689.85073298237},{"$f":"M3+J4","v":44444.135491570916},{"$f":"N3+K4","v":2451.7256745505256},{"$f":"O3/(1+B4)^A4","v":18728.762240666456},{"$f":"P3/(1+B4)^A4","v":17095.672989671664},{"$f":"Q3/(1+B4)^A4","v":20517.877595953581},{"$f":"R3+O4","v":38985.791480171298},{"$f":"S3+P4","v":35586.352895300537},{"$f":"T3+Q4","v":42710.014003736978},{"$f":"U3/(1+B4)^A4","v":247229508.66454732},{"$f":"V3/(1+B4)^A4","v":225669778.89418435},{"$f":"W3/(1+B4)^A4","v":270849065.01426953},{"$f":"X3+U4","v":514632945.23612177},{"$f":"Y3+V4","v":469754211.74613416},{"$f":"Z3+W4","v":563799413.73370349},{"$f":"AA3/(1+B4)^A4","v":92905036.991138756},{"$f":"AB3/(1+B4)^A4","v":84803793.59812966},{"$f":"AC3/(1+B4)^A4","v":101780276.93440692},{"$f":"AD3+AA4","v":193391125.00075445},{"$f":"AE3+AB4","v":176527576.75386673},{"$f":"AF3+AC4","v":211865824.46666145},{"$f":"AG3/(1+B4)^A4","v":74388734.922545582},{"$f":"AH3/(1+B4)^A4","v":67902270.850011796},{"$f":"AI3/(1+B4)^A4","v":81494918.780298144},{"$f":"AJ3+AG4","v":154847590.61477089},{"$f":"AK3+AH4","v":141345367.00138456},{"$f":"AL3+AI4","v":169639822.93306863},{"$f":"AM3/(1+B4)^A4","v":3130.1011473332792},{"$f":"AN3/(1+B4)^A4","v":2857.3285686183681},{"$f":"AO3/(1+B4)^A4","v":3428.9345447013829},{"$f":"AP3+AM4","v":6515.6185482889541},{"$f":"AQ3+AN4","v":5947.8151484359951},{"$f":"AR3+AO4","v":7137.6701482503995},{"$f":"AS3/(1+B4)^A4","v":1177.8082602567858},{"$f":"AT3/(1+B4)^A4","v":1075.311750576692},{"$f":"AU3/(1+B4)^A4","v":1290.0973339986447},{"$f":"AV3+AS4","v":2451.7256745505256},{"$f":"AW3+AT4","v":2238.3689400004423},{"$f":"AX3+AU4","v":2685.4666104515791},{"$f":"AY3/(1+B4)^A4","v":943.54097039226349},{"$f":"AZ3/(1+B4)^A4","v":861.47456461389106},{"$f":"BA3/(1+B4)^A4","v":1033.4480386323307},{"$f":"BB3+AY4","v":1964.0748839685357},{"$f":"BC3+AZ4","v":1793.2454537002759},{"$f":"BD3+BA4","v":2151.2254372170601},{"$f":"BE3/(1+B4)^A4","v":12432442.760373544},{"$f":"BF3/(1+B4)^A4","v":11349017.876688296},{"$f":"BG3/(1+B4)^A4","v":13619378.559822753},{"$f":"BH3+BE4","v":25879372.849993572},{"$f":"BI3+BF4","v":23624115.612114359},{"$f":"BJ3+BG4","v":28350098.410127044},{"$f":"BK3/(1+B4)^A4","v":4678134.376204716},{"$f":"BL3/(1+B4)^A4","v":4271028.6854440589},{"$f":"BM3/(1+B4)^A4","v":5124135.1334327636},{"$f":"BN3+BK4","v":9738004.5175077375},{"$f":"BO3+BL4","v":8890573.3116203547},{"$f":"BP3+BM4","v":10666399.693753641},{"$f":"BQ3/(1+B4)^A4","v":3747648.5756580285},{"$f":"BR3/(1+B4)^A4","v":3421689.1755094272},{"$f":"BS3/(1+B4)^A4","v":4104750.2880419637},{"$f":"BT3+BQ4","v":7801105.2750897519},{"$f":"BU3+BR4","v":7122588.1877404246},{"$f":"BV3+BS4","v":8544448.1995881516}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":55335.290111688228},{"$f":"D4/(1+B5)^A5","v":50509.758127189663},{"$f":"E4/(1+B5)^A5","v":60621.855659551846},{"$f":"F4+C5","v":184903.80720741383},168779.21051814005,202568.95534124563,{"$f":"I4/(1+B5)^A5","v":20794.148734555965},{"$f":"J4/(1+B5)^A5","v":18980.915937876303},{"$f":"K4/(1+B5)^A5","v":1047.0672545808077},{"$f":"L4+I5","v":69483.999467538335},63425.051429447223,3498.792929131333,{"$f":"O4/(1+B5)^A5","v":16649.801434365803},{"$f":"P4/(1+B5)^A5","v":15197.991036846821},{"$f":"Q4/(1+B5)^A5","v":18240.318470458278},{"$f":"R4+O5","v":55635.592914537105},50784.343932147356,60950.332474195253,{"$f":"U4/(1+B5)^A5","v":219786132.95878196},{"$f":"V4/(1+B5)^A5","v":200619611.69900036},{"$f":"W4/(1+B5)^A5","v":240783832.54710749},{"$f":"X4+U5","v":734419078.19490373},670373823.44513452,804583246.28081095,{"$f":"AA4/(1+B5)^A5","v":82592239.587309003},{"$f":"AB4/(1+B5)^A5","v":75390263.710217103},{"$f":"AC4/(1+B5)^A5","v":90482295.579205051},{"$f":"AD4+AA5","v":275983364.58806348},251917840.46408385,302348120.04586649,{"$f":"AG4/(1+B5)^A5","v":66131314.472278938},{"$f":"AH4/(1+B5)^A5","v":60364871.53114669},{"$f":"AI4/(1+B5)^A5","v":72448686.045866996},{"$f":"AJ4+AG5","v":220978905.08704984},201710238.53253126,242088508.97893563,{"$f":"AM4/(1+B5)^A5","v":2782.6485222509377},{"$f":"AN4/(1+B5)^A5","v":2540.1546930281065},{"$f":"AO4/(1+B5)^A5","v":3048.3103243604405},{"$f":"AP4+AM5","v":9298.2670705398923},8487.9698414641025,10185.98047261084,{"$f":"AS4/(1+B5)^A5","v":1047.0672545808077},{"$f":"AT4/(1+B5)^A5","v":955.94823069872621},{"$f":"AU4/(1+B5)^A5","v":1146.8918322558502},{"$f":"AV4+AS5","v":3498.792929131333},3194.3171706991684,3832.3584427074293,{"$f":"AY4/(1+B5)^A5","v":838.80448693554365},{"$f":"AZ4/(1+B5)^A5","v":765.84775102936089},{"$f":"BA4/(1+B5)^A5","v":918.73154321974096},{"$f":"BB4+AY5","v":2802.8793709040792},2559.0932047296369,3069.9569804368011,{"$f":"BE4/(1+B5)^A5","v":11052396.343356658},{"$f":"BF4/(1+B5)^A5","v":10089235.566867013},{"$f":"BG4/(1+B5)^A5","v":12107577.947043156},{"$f":"BH4+BE5","v":36931769.193350226},33713351.178981371,40457676.357170202,{"$f":"BK4/(1+B5)^A5","v":4158844.4258192242},{"$f":"BL4/(1+B5)^A5","v":3796928.9491387922},{"$f":"BM4/(1+B5)^A5","v":4555337.4749594294},{"$f":"BN4+BK5","v":13896848.943326961},12687502.260759147,15221737.16871307,{"$f":"BQ4/(1+B5)^A5","v":3331645.9373382279},{"$f":"BR4/(1+B5)^A5","v":3041869.2175315656},{"$f":"BS4/(1+B5)^A5","v":3649108.0593226943},{"$f":"BT4+BQ5","v":11132751.212427979},10164457.40527199,12193556.258910846]
[4,0.04,47300.837899316837,43175.952935019472,51819.816285784014,232204.64510673066,211955.16345315953,254388.77162702964,17774.925487193905,16224.96649327958,895.03747750566311,87258.92495473224,79650.017922726809,4393.8304066369965,14232.320045908627,12991.306433528869,15591.900674264652,69867.912960445727,63775.650365676222,76542.233148459898,187874107.58338335,171490484.88306171,205823029.19346714,922293185.77828705,841864308.32819629,1010406275.4742781,70600192.545762956,64443913.382329814,77344645.4750949,346583557.13382643,316361753.84641367,379692765.5209614,56529324.769208789,51600145.175795168,61929440.466603912,277508229.85625863,253310383.70832643,304017949.44553953,2378.6196189827747,2171.3348774642518,2605.7084408224869,11676.886689522667,10659.304718928353,12791.688913433327,895.03747750566311,817.14855400872227,980.36794487006193,4393.8304066369965,4011.4657247078908,4812.7263875774916,717.01359088704146,654.64986727058761,785.33557357544214,3519.8929617911208,3213.7430720002244,3855.2925540122433,9447634.7152228858,8624320.846844092,10349608.372351572,46379403.908573113,42337672.025825463,50807284.729521774,3554997.6450308859,3245630.7787659317,3893921.5651500882,17451846.588357847,15933133.039525079,19115658.73386316,2847904.910263876,2600202.5557102947,3119272.862629388,13980656.122691855,12764659.960982285,15312829.121540233]
[5,0.04,38877.840841878569,35487.486077458489,42592.111672575578,271082.48594860925,247442.64953061801,296980.88329960522,14609.693078552344,13335.739767088708,735.65556432741789,101868.61803328458,92985.757689815509,5129.4859709644143,11697.929637806799,10677.906909934532,12815.405810077529,81565.842598252522,74453.557275610758,89357.638958537427,154418821.68100542,140952678.07669321,169171526.88943198,1076712007.4592924,982816986.40488946,1179577802.3637102,58028211.995792083,52968199.2745886,63571660.678672522,404611769.12961853,369329953.12100226,443264426.19963396,46462984.354615524,42411558.032703832,50901485.825941257,323971214.21087414,295721941.74103028,354919435.2714808,1955.0519415115432,1784.6789936398636,2141.7023998236477,13631.938631034211,12443.983712568217,14933.391313256974,735.65556432741789,671.63654678897683,805.79098848666149,5129.4859709644143,4683.1022714968676,5618.5173760641528,589.3329062649193,538.07447134610754,645.48859582405896,4109.2258680560399,3751.8175433463321,4500.7811498363026,7765267.0672023566,7088563.0814109249,8506623.6655792892,54144670.975775473,49426235.107236385,59313908.395101063,2921948.9289165442,2667671.9156001834,3200519.6859916579,20373795.517274391,18600804.955125261,22316178.41985482,2340770.2432189384,2137176.9636032344,2563814.9191739331,16321426.365910793,14901836.924585519,17876644.040714167]
[9,0.04,11986.76410205064,10941.454437127299,13131.94313706367,354204.89907068043,323316.34556202858,388044.55930435902,4504.4411094797579,4111.6575214289614,226.81634368066426,133104.73910804262,121498.1145029625,6702.347642534015,3606.6900839753871,3292.1980352151954,3951.2288489019356,106576.494398115,97283.358782759198,116757.50049932518,47610205.410712712,43458341.951892376,52158739.829579331,1406865761.1565814,1284179574.5538838,1541273442.9160435,17891181.027421866,16331084.645291848,19600329.741306573,528678458.68336612,482578128.61360508,579183235.66439867,14325405.446284926,13076275.079320662,15693878.307722144,423310974.2586717,386399586.68235266,463748892.91958958,602.77901042568828,550.24985007918701,660.32683110910477,17811.919608331136,16259.700362136324,19512.438601060789,226.81634368066426,207.07808546824515,248.44040423519317,6702.347642534015,6119.0886663466963,7341.3314517594627,181.7023366525045,165.89840427593424,199.01618405650731,5369.243714731716,4902.2427606205647,5880.8621565437843,2394176.7986176992,2185536.3271061801,2622750.8775225803,70747129.424751922,64581872.769608937,77501417.559514403,900891.40164991096,822493.05160795117,986779.96640765737,26621041.782282211,24304396.570321321,29159020.35200635,721703.16342108208,658931.55464162817,790472.00081008929,21326088.841176327,19471208.644741412,23358185.151673861]
[16,0.04,337.80656257503722,308.34803133775279,370.07957554645026,374931.59046177485,342235.55908432195,410751.41583795461,126.94249712103122,115.87321498736266,6.3920544979687772,140893.51012002688,128607.71104019234,7094.542927091361,101.64240900784606,92.779510143365457,111.35207333950463,112812.93583280456,102976.00210945978,123589.69476539645,1341733.2397934557,1224726.9559153018,1469918.3582883398,1489190067.050416,1359324762.5576608,1631462762.9520595,504202.6615212328,460236.60098593502,552369.25986683369,559614663.36884379,510816721.50181383,613074783.22912037,403713.28993413306,368510.75888573227,442279.08712207025,448081484.06512189,409010185.82376486,490885672.25755119,16.987295634645001,15.506938222041139,18.609087080880595,18854.203782755252,17211.154710740393,20654.230524980965,6.3920544979687772,5.8357981888273374,7.0014557928178354,7094.542927091361,6477.1539068751808,7770.9175805780524,5.1206681998467038,4.6752876095684464,5.6086006582400687,5683.4309486485745,5189.1029172423223,6224.9873093918986,67471.807040866988,61591.978265118931,73913.397384286189,74886975.94364506,68360952.477051079,82036498.718309596,25388.589034858942,23179.195664491512,27809.06887231184,28178801.482891798,25726595.214330763,30865292.675422393,20338.772229037077,18569.765914358304,22276.790227296337,22574008.514647361,20610587.952170562,24725015.188087832]
[19,0.04,40.631958872588037,37.088635674376604,44.513812812171196,375231.24868121638,342509.08551120549,411079.70249353215,15.268863585382928,13.937431143763659,0.76884739447628869,141006.11705805903,128710.49874514215,7100.2131297506385,12.225725134040839,11.159680296402467,13.393620389784873,112903.09981029172,103058.30407126385,123688.47189919066,161385.99973220483,147312.28109828854,176804.32797029227,1490380278.9590809,1360411181.6494453,1632766684.0914576,60646.370071124424,55358.056102791983,66439.932008146265,560061926.65063858,511224983.79050934,613564773.67697954,48559.334276631016,44325.112824962496,53198.095209171377,448439606.19485301,409337080.82844138,491278004.96634448,2.043261363313714,1.8652014077961538,2.2383332495465993,18869.272710736401,17224.910457405538,20670.738096229972,0.76884739447628869,0.70193992144390172,0.84214723850672735,7100.2131297506385,6482.3306710000506,7777.1283651181193,0.61592284682191023,0.56235169743722269,0.67461220865938509,5687.973342092384,5193.2502267255386,6229.9625333010945,8115.6259009465784,7408.3899041888608,8890.4315527749968,74946828.189872146,68415588.900920734,82102065.108980656,3053.7834956012166,2788.0338314329924,3344.9230059103693,28201322.949989192,25747156.793857105,30889961.278658159,2446.3827772605819,2233.6036314812277,2679.4909412919242,22592050.438478917,20627060.642774686,24744776.270417016]
[25,0.04,0.20387639933221141,0.18609729157157123,0.22335413129235315,375263.50453735341,342538.52848490968,411115.03997619409,7.6613607024068942E-2,6.9932963026504716E-2,3.8577967386043961E-3,141018.23831139883,128721.56303508453,7100.8234825772233,6.134424449900519E-2,5.5995219026078007E-2,6.7204318345922318E-2,112912.80525502136,103067.16323169235,123699.10448261599,809.77628056787375,739.15947645820893,887.13984688670325,1490508395.9323785,1360528126.1403875,1632907040.9712553,304.30143920555935,277.76660208922169,333.37142696401401,560110071.03359544,511268930.02256966,613617517.30411637,243.65308739687111,222.40730335164815,266.92870350129897,448478155.23221171,409372268.51080304,491320236.5041154,1.0252342766768804E-2,9.3589026372882401E-3,1.1231142580501985E-2,18870.894762599371,17226.391155603356,20672.515006752812,3.8577967386043961E-3,3.5220793607385029E-3,4.2255887104214488E-3,7100.8234825772233,6482.8879090400369,7777.7969073426439,3.0904769487058196E-3,2.8216763949622378E-3,3.3849588319950353E-3,5688.4622951059691,5193.696652050683,6230.4980771181936,40.72126062640983,37.172607484944706,44.608953734496581,74953270.814564303,68421470.083260626,82109122.81648773,15.322775487532239,13.989340276489193,16.783607716943099,28203747.209213726,25749370.086562335,30892616.660241079,12.275059481631498,11.207411076332857,13.444711510633601,22593992.51001839,20628833.798669785,24746903.395879854]
[36,0.04,3.1695547204955771E-7,2.8931526694807734E-7,3.472364351630068E-7,375263.61599618691,342538.6302239392,411115.16208346601,1.1910697883262294E-7,1.0872094749805608E-7,5.9975053040011806E-9,141018.2801959097,128721.60126730023,7100.8255916272456,9.5368537194063176E-8,8.7052700249080973E-8,1.0447887305676559E-7,112912.83879180127,103067.19384417038,123699.14122308695,1.258914833215686E-3,1.1491307554385502E-3,1.3791877326897735E-3,1490508838.6355059,1360528530.2374446,1632907525.9688947,4.7308078141793661E-4,4.3182852342478636E-4,5.1827429926814184E-4,560110237.39460421,511269081.87703413,613617699.55763113,3.787941104765525E-4,3.4576445361988133E-4,4.1497943606493552E-4,448478288.43688369,409372390.10044593,491320382.43352157,1.593875579468146E-8,1.4549773357699656E-8,1.7460442257754109E-8,18870.900367535342,17226.39627209734,20672.521146796753,5.9975053040011806E-9,5.4755838833499571E-9,6.5692913391928152E-9,7100.8255916272456,6482.8898345540156,7777.7992174638257,4.8045952515533135E-9,4.3867057524350174E-9,5.2624101071898641E-9,5688.4639846637447,5193.6981946557135,6230.4999276686449,6.330711365598257E-5,5.7790216971141446E-5,6.9351097208240474E-5,74953293.076798767,68421490.405453295,82109147.204116523,2.3821479845964942E-5,2.1748461153521927E-5,2.6092555705528506E-5,28203755.586145472,25749377.734507624,30892625.835806977,1.9083362690240573E-5,1.7423548187959814E-5,2.090175663971382E-5,22593999.220769685,20628839.925739758,24746910.746077649]
[39,0.04,3.624078314165085E-9,3.3080393852278115E-9,3.9703117489181076E-9,375263.6159962815,342538.63022402558,411115.16208356968,1.3618727459153547E-9,1.2431185540837728E-9,6.8575654399562792E-11,141018.28019594526,128721.60126733266,7100.8255916290354,1.0904466967038533E-9,9.9536316922422455E-10,1.1946145484884661E-9,112912.83879182975,103067.19384419637,123699.14122311813,1.4394469724518167E-5,1.3139195307137161E-5,1.5769673641797899E-5,1490508838.6358817,1360528530.2377875,1632907525.9693062,5.4092197547450715E-6,4.9375402073418206E-6,5.9259637848218037E-6,560110237.39474535,511269081.87716299,613617699.55778587,4.3311431490190079E-6,3.9534810680820994E-6,4.7448872402879467E-6,448478288.43699676,409372390.1005491,491320382.43364543,1.8224420880560336E-10,1.6636254222300253E-10,1.996432171777254E-10,18870.9003675401,17226.396272101683,20672.521146801966,6.8575654399562792E-11,6.2607989320145612E-11,7.511347296783297E-11,7100.8255916290354,6482.8898345556509,7777.7992174657866,5.4935885305594002E-11,5.0157724317620484E-11,6.0170554009958964E-11,5688.4639846651789,5193.6981946570231,6230.4999276702156,7.2385542438957528E-7,6.6077506326586559E-7,7.9296251246497401E-7,74953293.076817662,68421490.40547055,82109147.204137221,2.7237551054989794E-7,2.486725530348848E-7,2.9834305961679413E-7,28203755.586152583,25749377.734514117,30892625.835814767,2.1819973777336917E-7,1.9922136928408219E-7,2.3899130838826183E-7,22593999.220775381,20628839.925744958,24746910.746083889]
[44,0.04,9.5983442304499304E-13,8.7613174978028744E-13,1.0515340885257637E-12,375263.61599628243,342538.63022402639,411115.16208357073,3.6069097519972091E-13,3.2923901657197242E-13,1.8162210628359753E-14,141018.28019594561,128721.601267333,7100.8255916290536,2.8880398966576647E-13,2.6362118873600299E-13,3.1639276707345178E-13,112912.83879183004,103067.19384419663,123699.14122311844,3.8123645090860894E-9,3.4799060212380936E-9,4.1765862350218051E-9,1490508838.6358855,1360528530.2377906,1632907525.9693105,1.4326277945280654E-9,1.3077038202104124E-9,1.5694870632784185E-9,560110237.39474666,511269081.87716424,613617699.5577873,1.1471000141788229E-9,1.0470764953312286E-9,1.2566798263973366E-9,448478288.43699789,409372390.10055017,491320382.43364668,4.8267241998747084E-14,4.4060994517360795E-14,5.2875356314913066E-14,18870.900367540144,17226.396272101727,20672.521146802013,1.8162210628359753E-14,1.6581679008488356E-14,1.9893746972075364E-14,7100.8255916290536,6482.8898345556672,7777.7992174658057,1.4549728015165289E-14,1.328423566165244E-14,1.5936126094932875E-14,5688.4639846651935,5193.6981946570349,6230.499927670232,1.917125661775387E-10,1.7500577985120778E-10,2.1001552661630925E-10,74953293.07681784,68421490.405470714,82109147.204137415,7.2138449657227178E-11,6.5860739139229179E-11,7.901593554904598E-11,28203755.586152654,25749377.734514184,30892625.835814845,5.7790036875215911E-11,5.2763630216714466E-11,6.3296668756580857E-11,22593999.220775433,20628839.925745007,24746910.746083952]
[50,0.04,1.341821113050496E-17,1.2248071661563613E-17,1.4700146266894607E-17,375263.61599628243,342538.63022402639,411115.16208357073,5.0423568293619248E-18,4.6026674296046373E-18,2.5390251793106244E-19,141018.28019594561,128721.601267333,7100.8255916290536,4.0373973006443971E-18,3.6853489351970957E-18,4.4230805301689479E-18,112912.83879183004,103067.19384419663,123699.14122311844,5.3295767125204585E-14,4.8648092406558119E-14,5.8387482841565437E-14,1490508838.6358855,1360528530.2377906,1632907525.9693105,2.0027727446389107E-14,1.8281325960455454E-14,2.1940980940083275E-14,560110237.39474666,511269081.87716424,613617699.5577873,1.6036130616389828E-14,1.4637830387007297E-14,1.7568025098069799E-14,448478288.43699789,409372390.10055017,491320382.43364668,6.7476225927771829E-19,6.1596012068245512E-19,7.3918238146052017E-19,18870.900367540144,17226.396272101727,20672.521146802013,2.5390251793106244E-19,2.3180713724384649E-19,2.7810890153461189E-19,7100.8255916290536,6482.8898345556672,7777.7992174658057,2.0340104262936934E-19,1.8570982091885248E-19,2.2278249186540709E-19,5688.4639846651935,5193.6981946570349,6230.499927670232,2.6800869270558905E-15,2.4465308252359899E-15,2.935957087142023E-15,74953293.07681784,68421490.405470714,82109147.204137415,1.0084749253492892E-15,9.207143250579824E-16,1.1046202140864156E-15,28203755.586152654,25749377.734514184,30892625.835814845,8.0788821218903599E-16,7.3762048251376193E-16,8.8486935334014992E-16,22593999.220775433,20628839.925745007,24746910.746083952]

{"sheet":"Delaware NPV 5%","index":138,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU24","v":67323.841319531522},{"$f":"'WTP Values '!CV24","v":61452.843824967305},{"$f":"'WTP Values '!CW24","v":73755.756637067636},{"$f":"C3","v":67323.841319531522},{"$f":"D3","v":61452.843824967305},{"$f":"E3","v":73755.756637067636},{"$f":"'WTP Values '!CC24","v":25299.261410834806},{"$f":"'WTP Values '!CD24","v":23093.186466027626},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"I3","v":25299.261410834806},{"$f":"J3","v":23093.186466027626},{"$f":"K3","v":1273.9174142937397},{"$f":"'WTP Values '!CI24","v":20257.029239504842},{"$f":"'WTP Values '!CJ24","v":18490.679905628873},{"$f":"'WTP Values '!CK24","v":22192.136407783397},{"$f":"O3","v":20257.029239504842},{"$f":"P3","v":18490.679905628873},{"$f":"Q3","v":22192.136407783397},{"$f":"'WTP Values '!BH24","v":267403436.57157442},{"$f":"'WTP Values '!BI24","v":244084432.85194981},{"$f":"'WTP Values '!BJ24","v":292950348.71943396},{"$f":"U3","v":267403436.57157442},{"$f":"V3","v":244084432.85194981},{"$f":"W3","v":292950348.71943396},{"$f":"'WTP Values '!AV24","v":100486088.00961569},{"$f":"'WTP Values '!AW24","v":91723783.155737057},{"$f":"'WTP Values '!AX24","v":110085547.53225453},{"$f":"AA3","v":100486088.00961569},{"$f":"AB3","v":91723783.155737057},{"$f":"AC3","v":110085547.53225453},{"$f":"'WTP Values '!BB24","v":80458855.692225307},{"$f":"'WTP Values '!BC24","v":73443096.151372761},{"$f":"'WTP Values '!BD24","v":88144904.152770489},{"$f":"AG3","v":80458855.692225307},{"$f":"AH3","v":73443096.151372761},{"$f":"AI3","v":88144904.152770489},{"$f":"'WTP Values '!CX24","v":3385.5174009556749},{"$f":"'WTP Values '!CY24","v":3090.4865798176274},{"$f":"'WTP Values '!CZ24","v":3708.7356035490161},{"$f":"AM3","v":3385.5174009556749},{"$f":"AN3","v":3090.4865798176274},{"$f":"AO3","v":3708.7356035490161},{"$f":"'WTP Values '!CF24","v":1273.9174142937397},{"$f":"'WTP Values '!CG24","v":1163.0571894237503},{"$f":"'WTP Values '!CH24","v":1395.3692764529342},{"$f":"AS3","v":1273.9174142937397},{"$f":"AT3","v":1163.0571894237503},{"$f":"AU3","v":1395.3692764529342},{"$f":"'WTP Values '!CL24","v":1020.5339135762723},{"$f":"'WTP Values '!CM24","v":931.77088908638473},{"$f":"'WTP Values '!CN24","v":1117.7773985847291},{"$f":"AY3","v":1020.5339135762723},{"$f":"AZ3","v":931.77088908638473},{"$f":"BA3","v":1117.7773985847291},{"$f":"'WTP Values '!BK24","v":13446930.089620026},{"$f":"'WTP Values '!BL24","v":12275097.735426063},{"$f":"'WTP Values '!BM24","v":14730719.850304291},{"$f":"BE3","v":13446930.089620026},{"$f":"BF3","v":12275097.735426063},{"$f":"BG3","v":14730719.850304291},{"$f":"'WTP Values '!AY24","v":5059870.1413030215},{"$f":"'WTP Values '!AZ24","v":4619544.6261762949},{"$f":"'WTP Values '!BA24","v":5542264.5603208775},{"$f":"BK3","v":5059870.1413030215},{"$f":"BL3","v":4619544.6261762949},{"$f":"BM3","v":5542264.5603208775},{"$f":"'WTP Values '!BE24","v":4053456.6994317239},{"$f":"'WTP Values '!BF24","v":3700899.012230997},{"$f":"'WTP Values '!BG24","v":4439697.9115461884},{"$f":"BQ3","v":4053456.6994317239},{"$f":"BR3","v":3700899.012230997},{"$f":"BS3","v":4439697.9115461884}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":61064.708679847186},{"$f":"D3/(1+B4)^A4","v":55739.540884324088},{"$f":"E3/(1+B4)^A4","v":66898.645475798301},{"$f":"F3+C4","v":128388.54999937871},{"$f":"G3+D4","v":117192.38470929139},{"$f":"H3+E4","v":140654.40211286594},{"$f":"I3/(1+B4)^A4","v":22947.175882843359},{"$f":"J3/(1+B4)^A4","v":20946.200876215535},{"$f":"K3/(1+B4)^A4","v":1155.4806478854782},{"$f":"L3+I4","v":48246.437293678166},{"$f":"M3+J4","v":44039.387342243164},{"$f":"N3+K4","v":2429.398062179218},{"$f":"O3/(1+B4)^A4","v":18373.722666217542},{"$f":"P3/(1+B4)^A4","v":16771.591751137297},{"$f":"Q3/(1+B4)^A4","v":20128.921911821675},{"$f":"R3+O4","v":38630.751905722384},{"$f":"S3+P4","v":35262.27165676617},{"$f":"T3+Q4","v":42321.058319605072},{"$f":"U3/(1+B4)^A4","v":242542799.61140537},{"$f":"V3/(1+B4)^A4","v":221391775.82943293},{"$f":"W3/(1+B4)^A4","v":265714602.01309201},{"$f":"X3+U4","v":509946236.18297982},{"$f":"Y3+V4","v":465476208.68138278},{"$f":"Z3+W4","v":558664950.73252594},{"$f":"AA3/(1+B4)^A4","v":91143843.999651417},{"$f":"AB3/(1+B4)^A4","v":83196175.197947443},{"$f":"AC3/(1+B4)^A4","v":99850836.763949692},{"$f":"AD3+AA4","v":191629932.00926709},{"$f":"AE3+AB4","v":174919958.35368448},{"$f":"AF3+AC4","v":209936384.29620421},{"$f":"AG3/(1+B4)^A4","v":72978553.91585061},{"$f":"AH3/(1+B4)^A4","v":66615053.198524043},{"$f":"AI3/(1+B4)^A4","v":79950026.442422211},{"$f":"AJ3+AG4","v":153437409.60807592},{"$f":"AK3+AH4","v":140058149.34989679},{"$f":"AL3+AI4","v":168094930.5951927},{"$f":"AM3/(1+B4)^A4","v":3070.7640824994783},{"$f":"AN3/(1+B4)^A4","v":2803.1624306735848},{"$f":"AO3/(1+B4)^A4","v":3363.9325202258647},{"$f":"AP3+AM4","v":6456.2814834551536},{"$f":"AQ3+AN4","v":5893.6490104912118},{"$f":"AR3+AO4","v":7072.6681237748808},{"$f":"AS3/(1+B4)^A4","v":1155.4806478854782},{"$f":"AT3/(1+B4)^A4","v":1054.9271559399094},{"$f":"AU3/(1+B4)^A4","v":1265.6410670774912},{"$f":"AV3+AS4","v":2429.398062179218},{"$f":"AW3+AT4","v":2217.9843453636595},{"$f":"AX3+AU4","v":2661.0103435304254},{"$f":"AY3/(1+B4)^A4","v":925.65434337983879},{"$f":"AZ3/(1+B4)^A4","v":845.14366357041695},{"$f":"BA3/(1+B4)^A4","v":1013.8570508705026},{"$f":"BB3+AY4","v":1946.1882569561112},{"$f":"BC3+AZ4","v":1776.9145526568018},{"$f":"BD3+BA4","v":2131.6344494552318},{"$f":"BE3/(1+B4)^A4","v":12196761.986049909},{"$f":"BF3/(1+B4)^A4","v":11133875.496985091},{"$f":"BG3/(1+B4)^A4","v":13361197.143133143},{"$f":"BH3+BE4","v":25643692.075669937},{"$f":"BI3+BF4","v":23408973.232411154},{"$f":"BJ3+BG4","v":28091916.993437432},{"$f":"BK3/(1+B4)^A4","v":4589451.3753315387},{"$f":"BL3/(1+B4)^A4","v":4190063.1529943715},{"$f":"BM3/(1+B4)^A4","v":5026997.3336243788},{"$f":"BN3+BK4","v":9649321.5166345611},{"$f":"BO3+BL4","v":8809607.7791706659},{"$f":"BP3+BM4","v":10569261.893945256},{"$f":"BQ3/(1+B4)^A4","v":3676604.7160378448},{"$f":"BR3/(1+B4)^A4","v":3356824.500889793},{"$f":"BS3/(1+B4)^A4","v":4026936.8812210322},{"$f":"BT3+BQ4","v":7730061.4154695682},{"$f":"BU3+BR4","v":7057723.51312079},{"$f":"BV3+BS4","v":8466634.7927672211}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":52749.991301023372},{"$f":"D4/(1+B5)^A5","v":48149.911140761542},{"$f":"E4/(1+B5)^A5","v":57789.565252822198},{"$f":"F4+C5","v":181138.54130040208},165342.29585005293,198443.96736568812,{"$f":"I4/(1+B5)^A5","v":19822.633307714808},{"$f":"J4/(1+B5)^A5","v":18094.115863267925},{"$f":"K4/(1+B5)^A5","v":998.14762801898553},{"$f":"L4+I5","v":68069.070601392974},62133.503205511093,3427.5456901982034,{"$f":"O4/(1+B5)^A5","v":15871.91246406871},{"$f":"P4/(1+B5)^A5","v":14487.931541852755},{"$f":"Q4/(1+B5)^A5","v":17388.119565335641},{"$f":"R4+O5","v":54502.664369791091},49750.203198618925,59709.177884940713,{"$f":"U4/(1+B5)^A5","v":209517589.55741742},{"$f":"V4/(1+B5)^A5","v":191246539.96711621},{"$f":"W4/(1+B5)^A5","v":229534263.69773629},{"$f":"X4+U5","v":719463825.74039721},656722748.64849901,788199214.43026221,{"$f":"AA4/(1+B5)^A5","v":78733479.321586356},{"$f":"AB4/(1+B5)^A5","v":71867984.189998865},{"$f":"AC4/(1+B5)^A5","v":86254907.041528717},{"$f":"AD4+AA5","v":270363411.33085346},246787942.54368335,296191291.33773291,{"$f":"AG4/(1+B5)^A5","v":63041618.758968234},{"$f":"AH4/(1+B5)^A5","v":57544587.58105953},{"$f":"AI4/(1+B5)^A5","v":69063838.844550014},{"$f":"AJ4+AG5","v":216479028.36704415},197602736.9309563,237158769.43974271,{"$f":"AM4/(1+B5)^A5","v":2652.6414706830606},{"$f":"AN4/(1+B5)^A5","v":2421.4771024067245},{"$f":"AO4/(1+B5)^A5","v":2905.8913898938467},{"$f":"AP4+AM5","v":9108.9229541382138},8315.1261128979368,9978.559513668728,{"$f":"AS4/(1+B5)^A5","v":998.14762801898553},{"$f":"AT4/(1+B5)^A5","v":911.28574101277127},{"$f":"AU4/(1+B5)^A5","v":1093.3083399870347},{"$f":"AV4+AS5","v":3427.5456901982034},3129.2700863764308,3754.3186835174602,{"$f":"AY4/(1+B5)^A5","v":799.61502505547026},{"$f":"AZ4/(1+B5)^A5","v":730.06687275276261},{"$f":"BA4/(1+B5)^A5","v":875.80784007817942},{"$f":"BB4+AY5","v":2745.8032820115814},2506.9814254095645,3007.442289533411,{"$f":"BE4/(1+B5)^A5","v":10536021.583889348},{"$f":"BF4/(1+B5)^A5","v":9617860.2716640439},{"$f":"BG4/(1+B5)^A5","v":11541904.453629753},{"$f":"BH4+BE5","v":36179713.659559287},33026833.504075199,39633821.447067186,{"$f":"BK4/(1+B5)^A5","v":3964540.6546433759},{"$f":"BL4/(1+B5)^A5","v":3619534.0917778825},{"$f":"BM4/(1+B5)^A5","v":4342509.3045022162},{"$f":"BN4+BK5","v":13613862.171277937},12429141.870948549,14911771.198447473,{"$f":"BQ4/(1+B5)^A5","v":3175989.3886516308},{"$f":"BR4/(1+B5)^A5","v":2899751.2155402591},{"$f":"BS4/(1+B5)^A5","v":3478619.4849118083},{"$f":"BT4+BQ5","v":10906050.8041212},9957474.7286610492,11945254.27767903]
[4,0.05,43397.548388602176,39613.05105651373,47543.618350643774,224536.08968900426,204955.34690656667,245987.5857163319,16308.129479148962,14886.073899881572,821.17852377886618,84377.200080541937,77019.577105392673,4248.7242139770697,13057.861663869446,11919.257134097628,14305.248998378775,67560.526033660542,61669.460332716553,74014.42688331948,172370639.44131708,157339001.72633108,188838406.79366007,891834465.1817143,814061750.37483013,977037621.22392225,64774228.286844559,59125968.451415911,70962125.486009404,335137639.61769801,305913910.99509925,367153416.82374233,51864495.7678895,47342074.613815874,56818991.136039004,268343524.13493365,244944811.54477218,293977760.5757817,2182.3347026665315,1992.1552048018877,2390.6840379420892,11291.257656804744,10307.281317699824,12369.243551610816,821.17852377886618,749.71703437376095,899.46747701793777,4248.7242139770697,3878.9871207501919,4653.7861605353983,657.84525999390814,600.62782297726778,720.52927747445096,3403.6485420054896,3107.6092483868324,3727.9715670078622,8668011.0315264519,7912637.4477005312,9495553.3578126412,44847724.691085741,40939470.95177573,49129374.804879829,3261637.4079881334,2977799.6548992507,3572593.1516207475,16875499.579266071,15406941.5258478,18484364.350068219,2612894.3299564528,2385632.5013057394,2861868.8590962063,13518945.134077653,12343107.229966789,14807123.136775237]
[5,0.05,34003.114723050909,31037.862036429542,37251.669026319396,258539.20441205517,235993.20894299622,283239.2547426513,12777.846173068852,11663.62841654039,643.41486072268333,97155.046253610795,88683.205521933065,4892.1390746997531,10231.17629176708,9339.0498494313451,11208.536908076483,77791.702325427628,71008.510182147904,85222.96379139596,135056906.33317211,123279224.85860644,147959832.95704788,1026891371.5148864,937340975.23343658,1124997454.1809702,50752302.775544129,46326743.399472952,55600682.146506675,385889942.39324212,352240654.3945722,422754098.970249,40637189.54483407,37093754.2348269,44519166.307425991,308980713.67976773,282038565.77959907,338496926.88320768,1709.9163435313917,1560.9057306286109,1873.163499486101,13001.174000336136,11868.187048328435,14242.407051096918,643.41486072268333,587.42291387897478,704.75630413092154,4892.1390746997531,4466.4100346291671,5358.5424646663196,515.43897469247349,470.60761561167482,564.55354260784509,3919.0875166979631,3578.2168639985071,4292.5251096157072,6791613.4544382337,6199758.4860515688,7440014.5209436417,51639338.145523973,47139229.437827297,56569389.325823471,2555578.254691063,2333183.9481143099,2799220.2164408742,19431077.833957136,17740125.47396211,21283584.566509094,2047271.0777379521,1869205.4883506468,2242349.1361031127,15566216.211815605,14212312.718317436,17049472.272878349]
[9,0.05,7867.5539309719643,7181.4613297215838,8619.1961374822367,322018.1422128941,293936.44531204237,352782.77745694324,2956.5054468416911,2698.7005850890814,148.87168890127876,121009.45221187026,110457.52675150405,6093.3023286137459,2367.2634671373703,2160.8455270313002,2593.4026729557568,96891.840908150596,88443.176663130638,106147.69445272742,31249122.410722565,28524032.520056199,34234568.653148688,1279023243.1544363,1167485604.9437871,1401217239.0389686,11742938.329615027,10718963.692304667,12864743.978584034,480637211.79424489,438726039.24012578,526552597.20810789,9402529.23742822,8582658.2159216795,10300731.116498066,384844517.58502281,351287284.22938085,421607824.57572156,395.63608098124718,361.15838554515602,433.4077914263728,16193.342544298514,14782.174151997398,17739.334619149166,148.87168890127876,135.91641509530706,163.06471557394462,6093.3023286137459,5563.0443552384086,6674.2213946423508,119.26095490213594,108.88798941824608,130.62495831822949,4881.3381481805836,4456.7737786614771,5346.465594431128,1571426.1933447174,1434484.3007851173,1721451.5778184761,64318306.279856786,58713289.241516344,70458829.24504815,591303.17641080893,539846.14915949106,647676.43190598837,24201975.864799496,22095845.234536301,26509327.192076363,473692.35867393628,432491.99690809997,518829.02210720576,19388177.654573798,17701851.247314617,21235616.468720503]
[16,0.05,92.814005004535218,84.720129489383766,101.68117313947874,332795.18775720499,303773.67509199196,364589.42919952859,34.878071856470903,31.836732459392994,1.7562482316546237,125059.29974163226,114154.23088231012,6297.2280958374795,27.926748925227571,25.491624120984408,30.594526682418792,100134.53951874289,91403.122138351537,109700.16056435519,368647.76895883639,336499.72028078046,403867.25711442344,1321828569.739404,1206558079.0918069,1448112056.5136094,138532.14689793537,126452.25676363295,151766.15533703135,496722793.45185429,453408971.30685401,544174838.24891019,110922.20064262577,101250.13309014057,121518.34201394684,397724185.99435776,363043886.00113571,435717857.92994928,4.667342546660076,4.2606071083235406,5.1129376773757071,16735.288376652134,15276.892129640686,18333.020477351365,1.7562482316546237,1.6034140905209977,1.9236842175002988,6297.2280958374795,5749.2238728563616,6897.5888963880161,1.4069286289296532,1.2845581337566152,1.5409904579538822,5044.7028678780998,4605.9295177240638,5525.3968273620421,18538.208934188497,16922.697224593263,20308.067381620142,66470859.894841269,60678258.630706191,72816888.96974121,6975.6389922592252,6368.5973594054567,7640.6776641968854,25011948.229601286,22835331.304470867,27396520.145041004,5588.177130314416,5102.1339945858781,6120.6570526053247,20037045.672284406,18294282.642017845,21946313.090569887]
[19,0.05,6.658729357935143,6.0780526970198219,7.2948841362900945,{"$f":"F20+C21","v":332859.1672069623},303832.07519300934,364659.52105159144,2.5022478127897405,2.2840538459441349,0.12599802863122753,{"$f":"L20+I21","v":125083.3422322657},114176.17688738472,6298.4387298952706,2.0035409842621279,1.8288385024173055,2.1949346222307464,{"$f":"R20+O21","v":100153.7902560606},91420.694271830769,109721.25028010046,26447.794401109499,24141.405882238461,28974.536348530015,{"$f":"X20+U21","v":1322082689.5935261},1206790038.3413403,1448390454.2067583,9938.6733017500101,9072.0291021598714,10888.117090025969,{"$f":"AD20+AA21","v":496818287.77441686},453496138.60243517,544279455.16647315,7957.8606033618953,7263.9601498633292,8718.0566279445975,{"$f":"AJ20+AG21","v":397800647.96109039},363113680.72449285,435801624.13158119,0.33484785876298101,0.30566755128641249,0.36681606634656866,{"$f":"AP20+AM21","v":16738.505714466071},15279.829092638989,18336.544977120833,0.12599802863122753,0.11503329133310586,0.13801034201508516,{"$f":"AV20+AS21","v":6298.4387298952706},5750.3291538022659,6898.9149490428545,0.10093688948683499,9.2157697071703737E-2,0.11055485001615915,{"$f":"BB20+AY21","v":5045.6727055607034},4606.8150017905573,5526.4590778443517,1329.9815697812496,1214.0803623261447,1456.9560323392086,{"$f":"BH20+BE21","v":66483638.832750879},60689923.948421828,72830887.923634499,500.45132893299842,456.90050983005426,548.16301348725415,{"$f":"BN20+BK21","v":25016756.744699936},22839721.367745917,27401787.091044512,400.91103829802557,366.04098073569622,439.11259732886634,{"$f":"BT20+BQ21","v":20040897.768720999},18297799.694487948,21950532.241228878]
[25,0.05,9.1798585439886535E-3,8.3793259918364966E-3,1.0056874347374874E-2,332863.0260776002,303835.5975495773,364663.74858700956,3.4496492842198728E-3,3.1488426823706077E-3,1.7370342260235268E-4,125084.79233634629,114177.50054357311,6298.5117483447348,2.7621219956465563E-3,2.5212736318805701E-3,3.025981123766478E-3,100154.9513492753,91421.754121363498,109722.52228986545,36.461462593212829,33.281828880440756,39.944879985277474,1322098016.6344321,1206804028.7826552,1448407245.5465996,13.701655394096644,12.506882227542723,15.010577742991259,496824047.44004107,453501396.02991819,544285765.05430353,10.97086707159632,10.014241916207562,12.018888637911454,397805259.7050091,363117890.33882475,435806676.42473394,4.6162800918445084E-4,4.2139944897336877E-4,5.0570002469180631E-4,16738.699765688289,15280.006233272767,18336.757554576954,1.7370342260235268E-4,1.5858721469568898E-4,1.9026384002170097E-4,6298.5117483447348,5750.3958179609135,6898.9949288750267,1.3915363090334293E-4,1.2705045923661605E-4,1.5241314520326652E-4,5045.7312005645072,4606.8684090717625,5526.5231466541309,1.8335394067570034,1.6737556653968833,2.008588960857292,66484409.584429264,60690627.532966323,72831732.259625897,0.6899322920042319,0.62989225473143906,0.75570858227822113,25017046.766539704,22839986.150990143,27402104.762786943,0.55270404043583876,0.50463147604163305,0.60536947992318524,20041130.104914732,18298011.82276601,21950786.716011897]
[36,0.05,5.4611613278268707E-10,4.9849189767567913E-10,5.9829040939484911E-10,332863.02958279802,303835.60074910329,364663.75242708332,2.0522202139905327E-10,1.8732682864306067E-10,1.0333736728964445E-11,125084.79365354562,114177.50174591372,6298.5118146709046,1.6432054756707366E-10,1.4999231185661709E-10,1.8001770956121183E-10,100154.95240395213,91421.755084075834,109722.52344529312,2.1691176232824755E-6,1.9799590149484023E-6,2.3763485327683342E-6,1322098030.556721,1206804041.4908459,1448407260.7989814,8.1512095428148814E-7,7.4404307240081055E-7,8.9298964995537196E-7,496824052.67182249,453501400.80549246,544285770.78587806,6.5266446859755748E-7,5.9575417658378229E-7,7.1501199629924195E-7,397805263.89407796,363117894.16261995,435806681.01397485,2.7462569488619189E-11,2.5069344623048897E-11,3.0084444167567994E-11,16738.699941954354,15280.006394178126,18336.757747671283,1.0333736728964445E-11,9.4344630675274639E-12,1.1318927413002154E-11,6298.5118146709046,5750.3958785151744,6898.9950015245558,8.2783457291253195E-12,7.5583196771589538E-12,9.0671634039676928E-12,5045.7312536983345,4606.8684575841662,5526.5232048509133,1.0907852722616362E-7,9.9572881959954211E-8,1.1949234624880903E-7,66484410.284540094,60690628.172066003,72831733.026576892,4.1044549149178317E-8,3.7472725813292861E-8,4.4957626142804234E-8,25017047.029980496,22839986.391505502,27402105.051343471,3.288074556811594E-8,3.0020875469452815E-8,3.601384898210749E-8,20041130.315956872,18298012.015452333,21950786.947163589]
[39,0.05,2.0975142124097477E-12,1.9145998028260224E-12,2.2979043495012564E-12,332863.02958279813,303835.60074910335,364663.75242708344,7.8821349662501286E-13,7.1948192308909119E-13,3.9689652722507308E-14,125084.79365354565,114177.50174591375,6298.5118146709065,6.3111976230528147E-13,5.76088101020522E-13,6.9140917402699054E-13,100154.95240395216,91421.755084075863,109722.52344529315,8.3311126885055857E-9,7.6045952949272331E-9,9.1270418907475412E-9,1322098030.5567212,1206804041.4908462,1448407260.7989819,3.1307036796855802E-9,2.8577088742161952E-9,3.4297805354553291E-9,496824052.67182261,453501400.80549258,544285770.78587818,2.5067433768029334E-9,2.2881632266011035E-9,2.7462067759091678E-9,397805263.89407808,363117894.16262007,435806681.01397496,1.054778028954342E-13,9.6285942652360943E-14,1.1554785772833311E-13,16738.699941954357,15280.00639417813,18336.757747671287,3.9689652722507308E-14,3.6235736655060904E-14,4.3473557532594776E-14,6298.5118146709065,5750.3958785151763,6898.9950015245577,3.1795339452078464E-14,2.9029874770401132E-14,3.4825017911770252E-14,5045.7312536983354,4606.8684575841671,5526.5232048509151,4.1894708358056218E-10,3.8243795146171013E-10,4.5894431511108292E-10,66484410.284540109,60690628.172066018,72831733.026576906,1.5764325573698048E-10,1.4392465311474709E-10,1.7267254001496396E-10,25017047.029980503,22839986.39150551,27402105.051343478,1.2628784795704979E-10,1.1530370407720114E-10,1.3832142203645137E-10,20041130.315956876,18298012.015452337,21950786.947163597]
[44,0.05,7.4464985201026801E-17,6.7971241930005837E-17,8.1579143715265252E-17,332863.02958279813,303835.60074910335,364663.75242708344,2.7982793162578717E-17,2.5542716439419964E-17,1.4090438029594851E-18,125084.79365354565,114177.50174591375,6298.5118146709065,2.2405723633284084E-17,2.0452014896097706E-17,2.4546090609142587E-17,100154.95240395216,91421.755084075863,109722.52344529315,2.9576733229613279E-13,2.6997484581808066E-13,3.2402404489209689E-13,1322098030.5567212,1206804041.4908462,1448407260.7989819,1.1114480264176898E-13,1.0145306657201415E-13,1.2176249166961971E-13,496824052.67182261,453501400.80549258,544285770.78587818,8.8993250845223657E-14,8.1233318848711448E-14,9.7494570342910067E-14,397805263.89407808,363117894.16262007,435806681.01397496,3.7446244631743071E-18,3.4182992669392858E-18,4.1021269199723721E-18,16738.699941954357,15280.00639417813,18336.757747671287,1.4090438029594851E-18,1.2864244627298406E-18,1.543378251812418E-18,6298.5118146709065,5750.3958785151763,6898.9950015245577,1.1287835227779283E-18,1.0306052671185874E-18,1.2363417745075461E-18,5045.7312536983354,4606.8684575841671,5526.5232048509151,1.4873266743207946E-14,1.357713632042082E-14,1.6293230067594921E-14,66484410.284540109,60690628.172066018,72831733.026576906,5.5965783859979637E-15,5.1095468630650379E-15,6.1301411264650776E-15,25017047.029980503,22839986.39150551,27402105.051343478,4.4834131151785345E-15,4.0934590893036924E-15,4.9106235295044655E-15,20041130.315956876,18298012.015452337,21950786.947163597]
[50,0.05,6.807722940540342E-23,6.2140532457601008E-23,7.4581121132404495E-23,332863.02958279813,303835.60074910335,364663.75242708344,2.5582373035999173E-23,2.3351610988564119E-23,1.2881731992207826E-24,125084.79365354565,114177.50174591375,6298.5118146709065,2.0483715717654059E-23,1.8697600034776789E-23,2.2440477721083019E-23,100154.95240395216,91421.755084075863,109722.52344529315,2.7039581726889773E-19,2.4681586201661485E-19,2.962286123798471E-19,1322098030.5567212,1206804041.4908462,1448407260.7989819,1.0161057853211877E-19,9.2750219022529775E-20,1.1131746089774185E-19,496824052.67182261,453501400.80549258,544285770.78587818,8.1359231281219165E-20,7.42649618165741E-20,8.9131290540080708E-20,397805263.89407808,363117894.16262007,435806681.01397496,3.4234030655939461E-24,3.1250706992491192E-24,3.7502382445540253E-24,16738.699941954357,15280.00639417813,18336.757747671287,1.2881731992207826E-24,1.1760723919511989E-24,1.4109841695972791E-24,6298.5118146709065,5750.3958785151763,6898.9950015245577,1.0319542080313587E-24,9.4219788007265592E-25,1.130285897182629E-24,5045.7312536983354,4606.8684575841671,5526.5232048509151,1.3597408088535588E-20,1.2412462333249452E-20,1.4895564110732964E-20,66484410.284540109,60690628.172066018,72831733.026576906,5.1164926661887291E-21,4.6712396842018249E-21,5.6042853245354131E-21,25017047.029980503,22839986.39150551,27402105.051343478,4.0988169451351049E-21,3.7423139577864122E-21,4.4893803932030811E-21,20041130.315956876,18298012.015452337,21950786.947163597]

{"sheet":"Elk","index":139,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Elk"]
[null,"Number of households",{"$f":"'WTP Values '!C25","v":13362},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA25","v":0.88372657733958415}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU25","v":2.1448683146874998}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV25","v":267.518589835}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW25","v":1287.7582778849999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!X3:X52), \"NULL\")))))","v":30995719.513127595},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!Y3:Y52), \"NULL\")))))","v":28292923.696577873},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!Z3:Z52), \"NULL\")))))","v":33956741.695258364},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AD3:AD52), \"NULL\")))))","v":11649336.590739917},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AE3:AE52), \"NULL\")))))","v":10633739.132669019},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AF3:AF52), \"NULL\")))))","v":12761964.700880479},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":9328074.4830042236},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AK3:AK52), \"NULL\")))))","v":8514910.8605387788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!AL3:AL52), \"NULL\")))))","v":10218928.13501841}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BH3:BH52), \"NULL\")))))","v":1560817.7669881706},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BI3:BI52), \"NULL\")))))","v":1424996.2017663424},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1709615.787530821},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BN3:BN52), \"NULL\")))))","v":588933.43009449204},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BO3:BO52), \"NULL\")))))","v":537897.37493047758},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BP3:BP52), \"NULL\")))))","v":644845.49363394536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BT3:BT52), \"NULL\")))))","v":472284.79136555828},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BU3:BU52), \"NULL\")))))","v":431421.49147866614},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!BV3:BV52), \"NULL\")))))","v":517052.18987167574}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!F3:F52), \"NULL\")))))","v":65.790339290511085},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!G3:G52), \"NULL\")))))","v":60.053487344600647},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!H3:H52), \"NULL\")))))","v":72.075292731472715},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!L3:L52), \"NULL\")))))","v":24.726440258615256},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!M3:M52), \"NULL\")))))","v":22.570771592147743},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!N3:N52), \"NULL\")))))","v":1.2500477741460718},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!R3:R52), \"NULL\")))))","v":19.799417300317483},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!S3:S52), \"NULL\")))))","v":18.073427019690364},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Elk NPV 1%'!A3:A52,'Elk NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Elk NPV 2%'!A3:A52,'Elk NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Elk NPV 3%'!A3:A52,'Elk NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Elk NPV 4%'!A3:A52,'Elk NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Elk NPV 5%'!A3:A52,'Elk NPV 5%'!T3:T52), \"NULL\")))))","v":21.690309492685564}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Elk NPV 1%","index":140,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU25","v":12.504791363342111},{"$f":"'WTP Values '!CV25","v":11.414386032717223},{"$f":"'WTP Values '!CW25","v":13.699374524868372},{"$f":"C3","v":12.504791363342111},{"$f":"D3","v":11.414386032717223},{"$f":"E3","v":13.699374524868372},{"$f":"'WTP Values '!CC25","v":4.6997626084096265},{"$f":"'WTP Values '!CD25","v":4.2900339580732991},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"I3","v":4.6997626084096265},{"$f":"J3","v":4.2900339580732991},{"$f":"K3","v":0.23759699035571574},{"$f":"'WTP Values '!CI25","v":3.7632817390246514},{"$f":"'WTP Values '!CJ25","v":3.4352222003879298},{"$f":"'WTP Values '!CK25","v":4.1226842381016819},{"$f":"O3","v":3.7632817390246514},{"$f":"P3","v":3.4352222003879298},{"$f":"Q3","v":4.1226842381016819},{"$f":"'WTP Values '!BH25","v":5891366.572177493},{"$f":"'WTP Values '!BI25","v":5377645.2850075569},{"$f":"'WTP Values '!BJ25","v":6454169.0293326816},{"$f":"U3","v":5891366.572177493},{"$f":"V3","v":5377645.2850075569},{"$f":"W3","v":6454169.0293326816},{"$f":"'WTP Values '!AV25","v":2214193.2259279289},{"$f":"'WTP Values '!AW25","v":2021158.2840310899},{"$f":"'WTP Values '!AX25","v":2425670.8156825705},{"$f":"AA3","v":2214193.2259279289},{"$f":"AB3","v":2021158.2840310899},{"$f":"AC3","v":2425670.8156825705},{"$f":"'WTP Values '!BB25","v":1772990.175907284},{"$f":"'WTP Values '!BC25","v":1618431.8995273891},{"$f":"'WTP Values '!BD25","v":1942315.0216801262},{"$f":"AG3","v":1772990.175907284},{"$f":"AH3","v":1618431.8995273891},{"$f":"AI3","v":1942315.0216801262},{"$f":"'WTP Values '!CX25","v":0.62969019074128207},{"$f":"'WTP Values '!CY25","v":0.57489487182564281},{"$f":"'WTP Values '!CZ25","v":0.68972067983433494},{"$f":"AM3","v":0.62969019074128207},{"$f":"AN3","v":0.57489487182564281},{"$f":"AO3","v":0.68972067983433494},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"'WTP Values '!CG25","v":0.21700720467373713},{"$f":"'WTP Values '!CH25","v":0.26015393370909301},{"$f":"AS3","v":0.23759699035571574},{"$f":"AT3","v":0.21700720467373713},{"$f":"AU3","v":0.26015393370909301},{"$f":"'WTP Values '!CL25","v":0.19053672161424012},{"$f":"'WTP Values '!CM25","v":0.17405099237388971},{"$f":"'WTP Values '!CN25","v":0.2085975050705331},{"$f":"AY3","v":0.19053672161424012},{"$f":"AZ3","v":0.17405099237388971},{"$f":"BA3","v":0.2085975050705331},{"$f":"'WTP Values '!BK25","v":296665.14480492467},{"$f":"'WTP Values '!BL25","v":270849.49536372331},{"$f":"'WTP Values '!BM25","v":324947.23336427793},{"$f":"BE3","v":296665.14480492467},{"$f":"BF3","v":270849.49536372331},{"$f":"BG3","v":324947.23336427793},{"$f":"'WTP Values '!AY25","v":111938.77018492935},{"$f":"'WTP Values '!AZ25","v":102238.33044383097},{"$f":"'WTP Values '!BA25","v":122565.99443691965},{"$f":"BK3","v":111938.77018492935},{"$f":"BL3","v":102238.33044383097},{"$f":"BM3","v":122565.99443691965},{"$f":"'WTP Values '!BE25","v":89767.325169542906},{"$f":"'WTP Values '!BF25","v":82000.424359883051},{"$f":"'WTP Values '!BG25","v":98276.279284016258},{"$f":"BQ3","v":89767.325169542906},{"$f":"BR3","v":82000.424359883051},{"$f":"BS3","v":98276.279284016258}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":12.258397572142055},{"$f":"D3/(1+B4)^A4","v":11.189477534278231},{"$f":"E3/(1+B4)^A4","v":13.429442726074278},{"$f":"F3+C4","v":24.763188935484166},{"$f":"G3+D4","v":22.603863566995454},{"$f":"H3+E4","v":27.12881725094265},{"$f":"I3/(1+B4)^A4","v":4.6071587181743228},{"$f":"J3/(1+B4)^A4","v":4.2055033409207914},{"$f":"K3/(1+B4)^A4","v":0.23291539099668243},{"$f":"L3+I4","v":9.3069213265839501},{"$f":"M3+J4","v":8.4955372989940905},{"$f":"N3+K4","v":0.47051238135239815},{"$f":"O3/(1+B4)^A4","v":3.6891302215710726},{"$f":"P3/(1+B4)^A4","v":3.3675347518752377},{"$f":"Q3/(1+B4)^A4","v":4.0414510715632606},{"$f":"R3+O4","v":7.4524119605957235},{"$f":"S3+P4","v":6.8027569522631675},{"$f":"T3+Q4","v":8.1641353096649425},{"$f":"U3/(1+B4)^A4","v":5775283.3763135895},{"$f":"V3/(1+B4)^A4","v":5271684.4280046634},{"$f":"W3/(1+B4)^A4","v":6326996.4016593294},{"$f":"X3+U4","v":11666649.948491082},{"$f":"Y3+V4","v":10649329.71301222},{"$f":"Z3+W4","v":12781165.430992011},{"$f":"AA3/(1+B4)^A4","v":2170564.8720007148},{"$f":"AB3/(1+B4)^A4","v":1981333.4810617487},{"$f":"AC3/(1+B4)^A4","v":2377875.5177752874},{"$f":"AD3+AA4","v":4384758.0979286432},{"$f":"AE3+AB4","v":4002491.7650928386},{"$f":"AF3+AC4","v":4803546.3334578574},{"$f":"AG3/(1+B4)^A4","v":1738055.2650791924},{"$f":"AH3/(1+B4)^A4","v":1586542.3973408383},{"$f":"AI3/(1+B4)^A4","v":1904043.7424567456},{"$f":"AJ3+AG4","v":3511045.4409864764},{"$f":"AK3+AH4","v":3204974.2968682274},{"$f":"AL3+AI4","v":3846358.7641368718},{"$f":"AM3/(1+B4)^A4","v":0.61728280633396926},{"$f":"AN3/(1+B4)^A4","v":0.56356717167497583},{"$f":"AO3/(1+B4)^A4","v":0.67613045763585422},{"$f":"AP3+AM4","v":1.2469729970752512},{"$f":"AQ3+AN4","v":1.1384620435006187},{"$f":"AR3+AO4","v":1.3658511374701892},{"$f":"AS3/(1+B4)^A4","v":0.23291539099668243},{"$f":"AT3/(1+B4)^A4","v":0.21273130543450361},{"$f":"AU3/(1+B4)^A4","v":0.25502787345269384},{"$f":"AV3+AS4","v":0.47051238135239815},{"$f":"AW3+AT4","v":0.42973851010824071},{"$f":"AX3+AU4","v":0.51518180716178685},{"$f":"AY3/(1+B4)^A4","v":0.18678239546538586},{"$f":"AZ3/(1+B4)^A4","v":0.17062150021947819},{"$f":"BA3/(1+B4)^A4","v":0.20448731013678373},{"$f":"BB3+AY4","v":0.37731911707962595},{"$f":"BC3+AZ4","v":0.34467249259336791},{"$f":"BD3+BA4","v":0.41308481520731682},{"$f":"BE3/(1+B4)^A4","v":290819.66944899975},{"$f":"BF3/(1+B4)^A4","v":265512.69028891611},{"$f":"BG3/(1+B4)^A4","v":318544.48913271044},{"$f":"BH3+BE4","v":587484.81425392441},{"$f":"BI3+BF4","v":536362.18565263948},{"$f":"BJ3+BG4","v":643491.72249698837},{"$f":"BK3/(1+B4)^A4","v":109733.13418775547},{"$f":"BL3/(1+B4)^A4","v":100223.83143204683},{"$f":"BM3/(1+B4)^A4","v":120150.96013814297},{"$f":"BN3+BK4","v":221671.90437268483},{"$f":"BO3+BL4","v":202462.16187587782},{"$f":"BP3+BM4","v":242716.95457506261},{"$f":"BQ3/(1+B4)^A4","v":87998.554229529371},{"$f":"BR3/(1+B4)^A4","v":80384.692049684396},{"$f":"BS3/(1+B4)^A4","v":96339.848332532361},{"$f":"BT3+BQ4","v":177765.87939907226},{"$f":"BU3+BR4","v":162385.11640956745},{"$f":"BV3+BS4","v":194616.12761654862}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":11.897879912901235},{"$f":"D4/(1+B5)^A5","v":10.860396655228163},{"$f":"E4/(1+B5)^A5","v":13.034484802086263},{"$f":"F4+C5","v":36.661068848385398},33.464260222223615,40.163302053028914,{"$f":"I4/(1+B5)^A5","v":4.4716628617989533},{"$f":"J4/(1+B5)^A5","v":4.0818201097745144},{"$f":"K4/(1+B5)^A5","v":0.22606538380209518},{"$f":"L4+I5","v":13.778584188382904},12.577357408768606,0.69657776515449332,{"$f":"O4/(1+B5)^A5","v":3.5806334474790114},{"$f":"P4/(1+B5)^A5","v":3.2684960529740708},{"$f":"Q4/(1+B5)^A5","v":3.9225925933909225},{"$f":"R4+O5","v":11.033045408074734},10.071253005237239,12.086727903055865,{"$f":"U4/(1+B5)^A5","v":5605433.146540273},{"$f":"V4/(1+B5)^A5","v":5116644.9688049061},{"$f":"W4/(1+B5)^A5","v":6140920.3734242031},{"$f":"X4+U5","v":17272083.095031355},15765974.681817126,18922085.804416213,{"$f":"AA4/(1+B5)^A5","v":2106728.8802017225},{"$f":"AB4/(1+B5)^A5","v":1923062.7564777175},{"$f":"AC4/(1+B5)^A5","v":2307942.5505510406},{"$f":"AD4+AA5","v":6491486.9781303657},5925554.5215705559,7111488.8840088975,{"$f":"AG4/(1+B5)^A5","v":1686939.3168396347},{"$f":"AH4/(1+B5)^A5","v":1539882.4201285241},{"$f":"AI4/(1+B5)^A5","v":1848046.0976517985},{"$f":"AJ4+AG5","v":5197984.7578261113},4744856.7169967517,5694404.8617886705,{"$f":"AM4/(1+B5)^A5","v":0.59912861031287878},{"$f":"AN4/(1+B5)^A5","v":0.54699274452317903},{"$f":"AO4/(1+B5)^A5","v":0.65624556089516972},{"$f":"AP4+AM5","v":1.84610160738813},1.6854547880237978,2.0220966983653588,{"$f":"AS4/(1+B5)^A5","v":0.22606538380209518},{"$f":"AT4/(1+B5)^A5","v":0.20647490921051578},{"$f":"AU4/(1+B5)^A5","v":0.24752754142012273},{"$f":"AV4+AS5","v":0.69657776515449332},0.63621341931875652,0.76270934858190964,{"$f":"AY4/(1+B5)^A5","v":0.18128915284502867},{"$f":"AZ4/(1+B5)^A5","v":0.16560354713765998},{"$f":"BA4/(1+B5)^A5","v":0.19847336859498704},{"$f":"BB4+AY5","v":0.55860826992465462},0.51027603973102786,0.61155818380230387,{"$f":"BE4/(1+B5)^A5","v":282266.70599077333},{"$f":"BF4/(1+B5)^A5","v":257704.00134418596},{"$f":"BG4/(1+B5)^A5","v":309176.14282885339},{"$f":"BH4+BE5","v":869751.52024469781},794066.18699682551,952667.86532584182,{"$f":"BK4/(1+B5)^A5","v":106505.89894385764},{"$f":"BL4/(1+B5)^A5","v":97276.263375505645},{"$f":"BM4/(1+B5)^A5","v":116617.3381741287},{"$f":"BN4+BK5","v":328177.80331654247},299738.42525138345,359334.29274919129,{"$f":"BQ4/(1+B5)^A5","v":85410.529767057757},{"$f":"BR4/(1+B5)^A5","v":78020.590147621333},{"$f":"BS4/(1+B5)^A5","v":93506.507644399418},{"$f":"BT4+BQ5","v":263176.40916613},240405.70655718877,288122.63526094804]
[4,0.01,11.43362873731501,10.436627718961185,12.52588369526489,48.094697585700409,43.900887941184799,52.689185748293802,4.2971801173425739,3.9225488952079997,0.21724439040177748,18.075764305725478,16.499906303976605,0.91382215555627078,3.4409183638250744,3.1409604629277479,3.7695343816625524,14.473963771899809,13.212213468164986,15.856262284718417,5386711.0761376685,4916995.2447184073,5901303.775894735,22658794.171169024,20682969.926535532,24823389.580310948,2024525.0450281489,1848025.5101820312,2217887.4272750886,8516012.0231585149,7773580.0317525873,9329376.311283987,1621115.5258181589,1479796.7385581417,1775935.9755415497,6819100.2836442702,6224653.4555548932,7470340.8373302203,0.57575081832798125,0.5256492760614857,0.63063908517435918,2.4218524257161111,2.2111040640852835,2.6527357835397178,0.21724439040177748,0.19841832938017967,0.2378691020228941,0.91382215555627078,0.83463174869893619,1.0005784506048037,0.17421531255201358,0.15914175377592479,0.19072900612307561,0.73282358247666823,0.66941779350695263,0.80228718992537951,271252.75635904318,247648.47998633597,297112.19624153996,1141004.2766037411,1041714.6669831615,1249780.0615673817,102350.07545652032,93480.577088594582,112066.96981124328,430527.87877306278,393219.002339978,471401.26256043458,82077.840318007002,74976.253596813767,89857.915927500042,345254.24948413699,315381.96015400253,377980.55118844809]
[5,0.01,10.87870542838971,9.9300931689170593,11.917948542997372,58.973403014090117,53.83098111010186,64.607134291291175,4.0886194351174021,3.7321706817501723,0.2067005832923362,22.164383740842879,20.232076985726778,1.120522738848607,3.2739157570355135,2.9885161066051618,3.5865826224058415,17.747879528935322,16.200729574770147,19.442844907124258,5125270.7579962164,4678352.2614751142,5614888.0549079878,27784064.92916524,25361322.188010648,30438277.635218937,1926266.114044792,1758332.8627601592,2110243.7860266552,10442278.137203306,9531912.8945127465,11439620.097310642,1542435.7984625509,1407975.8213704468,1689742.1441142031,8361536.0821068212,7632629.2769253403,9160082.981444424,0.54780714825058108,0.50013724988783126,0.60003145080711273,2.969659573966692,2.7112413139731149,3.2527672343468303,0.2067005832923362,0.18878823219749502,0.22632428871661284,1.120522738848607,1.0234199808964313,1.2269027393214165,0.16575989214892628,0.15141791818335421,0.18147210495744395,0.89858347462559451,0.82083571169030689,0.98375929488282343,258087.69034438295,235629.03129496533,282692.0600933081,1399091.9669481241,1277343.6982781268,1532472.1216606898,97382.584920840745,88943.561557475332,106627.87648945936,527910.46369390353,482162.56389745336,578029.13904989394,78094.248775449465,71337.332682670385,85496.723764868264,423348.49825958646,386719.29283667292,463477.27495331637]
[9,0.01,8.0711608731775186,7.3673636977809336,8.842199157057415,95.678817870704734,87.335720412881912,104.81901872828499,3.0334404610234458,2.7689829618836477,0.15335589986455053,35.959634797568654,32.824648233389645,1.8179430992758561,2.4289931310490291,2.2172485896663172,2.6609678440999369,28.794270743278911,26.284164981739742,31.544193173194351,3802555.8352215774,3470976.7602696074,4165814.1287454036,45077040.703082621,41146367.727959938,49383251.996874623,1429140.9757665773,1304547.4479800039,1565638.2269710435,16941617.355980076,15464635.09279952,18559711.189451452,1144368.4680946483,1044609.5295648845,1253658.4218690807,13565808.432796065,12383225.473474324,14861375.916407002,0.40643067781471481,0.37106328773080777,0.44517708474685425,4.8179942651040104,4.3987348639383264,5.2773099038647704,0.15335589986455053,0.14006631607583858,0.16791517665072489,1.8179430992758561,1.6604029774919804,1.9905346773452375,0.12298106283521039,0.1123404236638462,0.13463831360699804,1.457867448988585,1.3317289921665694,1.5960572324649116,191481.17226524439,174818.57841371425,209735.71805968016,2269895.5571211055,2072370.4046152015,2486292.3542884821,72250.371546122551,65989.26670910079,79109.665242504794,856485.23785782373,782263.5591199355,937798.09019841324,57939.912913875014,52926.802011077583,63431.978756870813,686843.25120491395,627415.79924711818,751948.4294788593]
[16,0.01,3.2635554005387397,2.9789766257205414,3.575322963460295,131.98673044421312,120.47761923504734,144.59542747499853,1.2265646979835703,1.1196319143243003,6.2009106629341296E-2,49.605489809800901,45.280847890084885,2.5078107270439713,0.98215780545899811,0.89653938545443035,1.0759562490114767,39.721034765151337,36.258401552203011,43.514489560864021,1537554.7367824763,1403481.4977814646,1684437.3952064863,62182741.728064872,56760468.690233804,68123061.246201113,577869.8780610509,527490.77066011459,633062.22874351894,23370571.804873776,21333108.715554144,25602695.062504664,462722.76726237836,422385.46910830855,506913.90958621609,18713720.975282986,17082374.96000462,20500926.545304984,0.16433931306397589,0.15003858994310793,0.18000633390295875,6.6463123657044401,6.0679536568558792,7.279927733777356,6.2009106629341296E-2,5.663549388316292E-2,6.7896116828996947E-2,2.5078107270439713,2.2904877494949001,2.7458968426392567,4.972711089350846E-2,4.5424592832160687E-2,5.4440693525485473E-2,2.0110946424220462,1.8370895400417633,2.2017242729687112,77424.973144130607,70687.491509752508,84806.156897981229,3131268.7562582409,2858787.3477297677,3429783.1649052841,29214.272141926704,26682.608751086969,31987.811827042238,1181501.7026166746,1079114.6024966377,1293670.9137583761,23427.87099253773,21400.831088687661,25648.57522872612,947484.48059543537,865505.67633032124,1037295.5778330478]
[19,0.01,1.9069390190518758,1.7406558391784115,2.089108971034821,{"$f":"F20+C21","v":138.95313226901047},126.8365577712286,152.22732991268293,0.71669813896535528,0.65421588493589011,3.6232749396109293E-2,{"$f":"L20+I21","v":52.223721002951237},47.670819823689129,2.640175678932144,0.57388792658060861,0.52385993997761415,0.62869561022128739,{"$f":"R20+O21","v":41.817553772323407},38.17215904803146,45.811231198918733,898413.7732163301,820072.98855568306,984239.27276953997,{"$f":"X20+U21","v":65464813.827186912},59756347.376895629,71718669.809115738,337657.08963526657,308219.90415589901,369906.71746515372,{"$f":"AD20+AA21","v":24604095.762320735},22459093.176146962,26954032.890200529,270375.09452133928,246805.47233553947,296196.56933984248,{"$f":"AJ20+AG21","v":19701451.329025343},17984001.113578808,21582987.534425508,9.6025656066431264E-2,8.7669552500566031E-2,0.10518010564164711,{"$f":"AP20+AM21","v":6.9971118925719278},6.3882267879929042,7.6641701623782765,3.6232749396109293E-2,3.3092875681304125E-2,3.9672608101564866E-2,{"$f":"AV20+AS21","v":2.640175678932144},2.4113821605016308,2.8908282362034958,2.9056215209920178E-2,2.6542196428438761E-2,3.1810424511517575E-2,{"$f":"BB20+AY21","v":2.1172423842416737},1.934053105098573,2.3179336520577163,45240.446144475871,41303.645618086746,49553.370418623643,{"$f":"BH20+BE21","v":3296540.4945921819},3009677.2237718892,3610810.8153231749,17070.289492080879,15591.004751794098,18690.905782388858,{"$f":"BN20+BK21","v":1243862.6353362626},1136071.433768214,1361952.2582841639,13689.217998753405,12504.791503285069,14986.805150809216,{"$f":"BT20+BQ21","v":997493.73222529574},911187.99835365894,1092045.1559304057]
[25,0.01,0.49768132496546397,0.4542840099742157,0.54522483955401357,144.74919940736166,132.12721363795748,158.57709554990288,0.18704702973559381,0.17074013650957234,9.4561821570796328E-3,54.402097180622569,49.659283615231637,2.7503037144952938,0.14977579294818053,0.13671926916363289,0.16407974306932438,43.561863852046976,39.764411004107394,47.722127105931534,234471.97448601879,214026.25224780582,256871.09050741175,68195507.622613207,62248927.397823773,74710226.879467458,88123.231039246166,80440.585015300501,96539.880626709855,25630391.381484956,23395915.612530895,28078350.001515981,70563.680293219775,64412.376721804867,77302.682260164933,20523245.93531689,18734156.767995328,22483265.511272714,2.5061197691355949E-2,2.2880385063023385E-2,2.7450366169427254E-2,7.2889781473418251,6.654694990282418,7.983861011339437,9.4561821570796328E-3,8.6367241172596639E-3,1.0353931598001083E-2,2.7503037144952938,2.5119666717700166,3.0114115887977984,7.5832187289054352E-3,6.9270990598151163E-3,8.3020243754188261E-3,2.2055576226737932,2.01472708101576,2.4146202027686456,11807.050437515312,10779.606936426208,12932.656367116977,3434047.0748249968,3135218.0515955933,3761426.3614987046,4455.0791646115758,4069.0089325843555,4878.0347256247987,1295747.1177338089,1183459.68761006,1418762.5409984929,3572.6722686433927,3263.5554370616665,3911.3222656497896,1039101.5790413672,949195.82680543594,1137596.9685346]
[36,0.01,1.6724875157414821E-2,1.5266482730401409E-2,1.8322603073151665E-2,146.21849257190115,133.46838590448974,160.18675034245405,6.2858260175025693E-3,5.7378232299167015E-3,3.1778059193582418E-4,54.95431183777692,50.163355805409687,2.7782209842602419,5.0333040703003295E-3,4.5945318694315699E-3,5.5139967706957487E-3,44.004043491412631,40.168044167672264,48.206535969269702,7879.5693237300929,7192.4787402909378,8632.3048601102128,68887733.856764764,62880792.195004046,75468581.510267675,2961.4332780151858,2703.2534163576943,3244.2797633716646,25890555.575936265,23633398.507278338,28363362.477562029,2371.3341938915019,2164.6160006894297,2597.8023391259094,20731569.47071733,18924319.950902898,22711484.447664008,8.4219636473662504E-4,7.6890886705302834E-4,9.2248578393182257E-4,7.3629657466668315,6.7222442264878657,8.064902097981868,3.1778059193582418E-4,2.9024222003955127E-4,3.479499926524217E-4,2.7782209842602419,2.5374646743530631,3.0419792636530048,2.5483854862569816E-4,2.3278925924434283E-4,2.789944373386524E-4,2.2279453854542473,2.0351777967410905,2.4391300789780654,396.78291034618786,362.25506406181108,434.60956307489937,3468904.7591120624,3167042.4379922762,3799607.1463631191,149.71556919420095,136.74145080007088,163.929240875716,1308899.7458025848,1195472.5293848868,1433163.851072252,120.06176377135546,109.67370989447198,131.44229713250564,1049649.0974635661,958830.74669338472,1149144.2755781768]
[39,0.01,5.3793062943837903E-3,4.9102361525455813E-3,5.8931916150778297E-3,146.24337533025542,133.49109891114148,160.21401015159461,2.0217420544608438E-3,1.8454851427138154E-3,1.0220938107723461E-4,54.96366369770881,50.17189236353439,2.7786937685174875,1.6188870776060983E-3,1.4777625526264584E-3,1.7734947051407665E-3,44.011531887453017,40.174879771835649,48.214739525225731,2534.3457850196864,2313.3533611290086,2776.4519275615494,68899456.839302629,62891492.945160829,75481424.389742285,952.50078239071854,869.46108602075458,1043.4741298568063,25894961.505902592,23637420.325133272,28368189.217888989,762.70422560569909,696.21640627136128,835.54432202918576,20735097.469292417,18927540.400464885,22715349.378627513,2.7087988181043898E-4,2.4730805279058355E-4,2.9670377430494676E-4,7.3642187406912019,6.7233881856119408,8.0662745441514669,1.0220938107723461E-4,9.3352075065415008E-5,1.1191291821249568E-4,2.7786937685174875,2.5378964878618322,3.0424969330230329,8.1965012938592369E-5,7.4873188333657724E-5,8.9734393754712855E-5,2.2283245264621847,2.0355241334898393,2.4395451583793251,127.61929682822732,116.51393077311992,139.78567470572176,3469495.0806053071,3167581.3900105613,3800253.7451947792,48.153776704070964,43.980845301908424,52.725391907355807,1309122.4880529796,1195675.9691382628,1433407.7399891808,38.616073094198306,35.274910718971661,42.276451672028159,1049827.7216881055,958993.91588869621,1149339.8314126027]
[44,0.01,6.6563749736961192E-4,6.0759457171766023E-4,7.2922587105245782E-4,146.2526699209584,133.49958302280851,160.22419265487642,2.5017116479558483E-4,2.2836106453193584E-4,1.264742940906303E-5,54.967156948301877,50.175081070053636,2.778870370166683,2.0032172995740674E-4,1.8285892518590723E-4,2.1945293919415807E-4,44.01432906834534,40.177433111863365,48.21780384365195,313.6009540060914,286.25526370215493,343.55926424167473,68903835.788089424,62895490.053982355,75486221.659661651,117.86282511837962,107.58746010863031,129.11990326577657,25896607.276645526,23638922.616411079,28369992.176191673,94.377323800180037,86.150094628738827,103.3905862615705,20736415.301595781,18928743.352329466,22716793.067100048,3.3518784160761661E-5,3.0601996675806164E-5,3.671424287452415E-5,7.3646867782955532,6.7238154948229134,8.0667872013587854,1.264742940906303E-5,1.1551422845298513E-5,1.3848148948140362E-5,2.778870370166683,2.5380577854867528,3.042690300850079,1.0142383255118648E-5,9.2648380618394652E-6,1.1103769523075402E-5,2.2284661490442681,2.0356535025203617,2.4397002052229673,15.79166247616355,14.417480069779138,17.297134906852886,3469715.5865711146,3167782.7076598015,3800495.272737816,5.9585674546283931,5.4422072655589355,6.5242609355942296,1309205.6901650687,1195751.9610847109,1433498.8411294792,4.7783682218468364,4.3649314625246696,5.2313049208624323,1049894.4441564544,959054.86535676394,1149412.8784363566]
[50,0.01,3.9052267100823018E-5,3.5646948372790798E-5,4.2782931559154372E-5,146.25374092290741,133.50056063445609,160.2253659696795,1.4677284839162675E-5,1.3397708696956846E-5,7.4201167057642057E-7,54.967559470404588,50.175448499992839,2.7788907197136976,1.1752669786948106E-5,1.0728144998364196E-5,1.2875078148898437E-5,44.014651383365248,40.177727329460843,48.218156940535046,18.398645309668357,16.794301795329456,20.15626854729026,68904340.367885917,62895950.634924017,75486774.441983953,6.914890681443576,6.3120455885741125,7.5753318740209181,25896796.916375734,23639095.723214593,28370199.928412065,5.5370204831759091,5.0543374126270768,6.0658193181018083,20736567.153464302,18928881.966694824,22716959.421188928,1.9665125794649361E-6,1.7953876587852198E-6,2.1539868544158441E-6,7.3647407095769291,6.7238647330317178,8.0668462740910627,7.4201167057642057E-7,6.7771009315398696E-7,8.1245665052199573E-7,2.7788907197136976,2.5380763715736694,3.0427125823389858,5.9504319014929707E-7,5.4355851655983335E-7,6.5144673332658767E-7,2.2284824680050788,2.0356684095225375,2.4397180710415962,0.92648058954338752,0.8458587216476593,1.0148051080816805,3469740.9951476394,3167805.9051949698,3800523.1035996149,0.34958302183389328,0.31928870082064242,0.38277167632401926,1309215.2774214693,1195760.7175243816,1433509.3385792256,0.28034194714548905,0.25608603785830142,0.30691527725327344,1049902.1324878645,959061.88847388432,1149421.2955369379]

{"sheet":"Elk NPV 2%","index":141,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU25","v":12.504791363342111},{"$f":"'WTP Values '!CV25","v":11.414386032717223},{"$f":"'WTP Values '!CW25","v":13.699374524868372},{"$f":"C3","v":12.504791363342111},{"$f":"D3","v":11.414386032717223},{"$f":"E3","v":13.699374524868372},{"$f":"'WTP Values '!CC25","v":4.6997626084096265},{"$f":"'WTP Values '!CD25","v":4.2900339580732991},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"I3","v":4.6997626084096265},{"$f":"J3","v":4.2900339580732991},{"$f":"K3","v":0.23759699035571574},{"$f":"'WTP Values '!CI25","v":3.7632817390246514},{"$f":"'WTP Values '!CJ25","v":3.4352222003879298},{"$f":"'WTP Values '!CK25","v":4.1226842381016819},{"$f":"O3","v":3.7632817390246514},{"$f":"P3","v":3.4352222003879298},{"$f":"Q3","v":4.1226842381016819},{"$f":"'WTP Values '!BH25","v":5891366.572177493},{"$f":"'WTP Values '!BI25","v":5377645.2850075569},{"$f":"'WTP Values '!BJ25","v":6454169.0293326816},{"$f":"U3","v":5891366.572177493},{"$f":"V3","v":5377645.2850075569},{"$f":"W3","v":6454169.0293326816},{"$f":"'WTP Values '!AV25","v":2214193.2259279289},{"$f":"'WTP Values '!AW25","v":2021158.2840310899},{"$f":"'WTP Values '!AX25","v":2425670.8156825705},{"$f":"AA3","v":2214193.2259279289},{"$f":"AB3","v":2021158.2840310899},{"$f":"AC3","v":2425670.8156825705},{"$f":"'WTP Values '!BB25","v":1772990.175907284},{"$f":"'WTP Values '!BC25","v":1618431.8995273891},{"$f":"'WTP Values '!BD25","v":1942315.0216801262},{"$f":"AG3","v":1772990.175907284},{"$f":"AH3","v":1618431.8995273891},{"$f":"AI3","v":1942315.0216801262},{"$f":"'WTP Values '!CX25","v":0.62969019074128207},{"$f":"'WTP Values '!CY25","v":0.57489487182564281},{"$f":"'WTP Values '!CZ25","v":0.68972067983433494},{"$f":"AM3","v":0.62969019074128207},{"$f":"AN3","v":0.57489487182564281},{"$f":"AO3","v":0.68972067983433494},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"'WTP Values '!CG25","v":0.21700720467373713},{"$f":"'WTP Values '!CH25","v":0.26015393370909301},{"$f":"AS3","v":0.23759699035571574},{"$f":"AT3","v":0.21700720467373713},{"$f":"AU3","v":0.26015393370909301},{"$f":"'WTP Values '!CL25","v":0.19053672161424012},{"$f":"'WTP Values '!CM25","v":0.17405099237388971},{"$f":"'WTP Values '!CN25","v":0.2085975050705331},{"$f":"AY3","v":0.19053672161424012},{"$f":"AZ3","v":0.17405099237388971},{"$f":"BA3","v":0.2085975050705331},{"$f":"'WTP Values '!BK25","v":296665.14480492467},{"$f":"'WTP Values '!BL25","v":270849.49536372331},{"$f":"'WTP Values '!BM25","v":324947.23336427793},{"$f":"BE3","v":296665.14480492467},{"$f":"BF3","v":270849.49536372331},{"$f":"BG3","v":324947.23336427793},{"$f":"'WTP Values '!AY25","v":111938.77018492935},{"$f":"'WTP Values '!AZ25","v":102238.33044383097},{"$f":"'WTP Values '!BA25","v":122565.99443691965},{"$f":"BK3","v":111938.77018492935},{"$f":"BL3","v":102238.33044383097},{"$f":"BM3","v":122565.99443691965},{"$f":"'WTP Values '!BE25","v":89767.325169542906},{"$f":"'WTP Values '!BF25","v":82000.424359883051},{"$f":"'WTP Values '!BG25","v":98276.279284016258},{"$f":"BQ3","v":89767.325169542906},{"$f":"BR3","v":82000.424359883051},{"$f":"BS3","v":98276.279284016258}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":12.019215074338822},{"$f":"D3/(1+B4)^A4","v":10.971151511646697},{"$f":"E3/(1+B4)^A4","v":13.167411115790438},{"$f":"F3+C4","v":24.524006437680931},{"$f":"G3+D4","v":22.38553754436392},{"$f":"H3+E4","v":26.866785640658811},{"$f":"I3/(1+B4)^A4","v":4.5172650984329357},{"$f":"J3/(1+B4)^A4","v":4.1234467109508834},{"$f":"K3/(1+B4)^A4","v":0.22837080964601666},{"$f":"L3+I4","v":9.2170277068425612},{"$f":"M3+J4","v":8.4134806690241817},{"$f":"N3+K4","v":0.46596780000173244},{"$f":"O3/(1+B4)^A4","v":3.6171489225534903},{"$f":"P3/(1+B4)^A4","v":3.3018283356285369},{"$f":"Q3/(1+B4)^A4","v":3.9625953845652462},{"$f":"R3+O4","v":7.3804306615781421},{"$f":"S3+P4","v":6.7370505360164668},{"$f":"T3+Q4","v":8.0852796226669277},{"$f":"U3/(1+B4)^A4","v":5662597.6280060485},{"$f":"V3/(1+B4)^A4","v":5168824.7645209124},{"$f":"W3/(1+B4)^A4","v":6203545.779827645},{"$f":"X3+U4","v":11553964.200183541},{"$f":"Y3+V4","v":10546470.049528468},{"$f":"Z3+W4","v":12657714.809160326},{"$f":"AA3/(1+B4)^A4","v":2128213.4043905507},{"$f":"AB3/(1+B4)^A4","v":1942674.2445512207},{"$f":"AC3/(1+B4)^A4","v":2331479.0615941663},{"$f":"AD3+AA4","v":4342406.6303184796},{"$f":"AE3+AB4","v":3963832.5285823103},{"$f":"AF3+AC4","v":4757149.8772767372},{"$f":"AG3/(1+B4)^A4","v":1704142.8065237256},{"$f":"AH3/(1+B4)^A4","v":1555586.2163854183},{"$f":"AI3/(1+B4)^A4","v":1866892.5621685181},{"$f":"AJ3+AG4","v":3477132.9824310094},{"$f":"AK3+AH4","v":3174018.1159128072},{"$f":"AL3+AI4","v":3809207.583848644},{"$f":"AM3/(1+B4)^A4","v":0.60523855319231268},{"$f":"AN3/(1+B4)^A4","v":0.55257100329262088},{"$f":"AO3/(1+B4)^A4","v":0.66293798523100245},{"$f":"AP3+AM4","v":1.2349287439335948},{"$f":"AQ3+AN4","v":1.1274658751182636},{"$f":"AR3+AO4","v":1.3526586650653374},{"$f":"AS3/(1+B4)^A4","v":0.22837080964601666},{"$f":"AT3/(1+B4)^A4","v":0.20858055043611798},{"$f":"AU3/(1+B4)^A4","v":0.25005183939743658},{"$f":"AV3+AS4","v":0.46596780000173244},{"$f":"AW3+AT4","v":0.42558775510985514},{"$f":"AX3+AU4","v":0.51020577310652959},{"$f":"AY3/(1+B4)^A4","v":0.18313794849504048},{"$f":"AZ3/(1+B4)^A4","v":0.16729238021327347},{"$f":"BA3/(1+B4)^A4","v":0.20049740971792879},{"$f":"BB3+AY4","v":0.37367467010928057},{"$f":"BC3+AZ4","v":0.34134337258716319},{"$f":"BD3+BA4","v":0.40909491478846188},{"$f":"BE3/(1+B4)^A4","v":285145.27566793992},{"$f":"BF3/(1+B4)^A4","v":260332.07935767333},{"$f":"BG3/(1+B4)^A4","v":312329.13625939825},{"$f":"BH3+BE4","v":581810.42047286453},{"$f":"BI3+BF4","v":531181.57472139667},{"$f":"BJ3+BG4","v":637276.36962367618},{"$f":"BK3/(1+B4)^A4","v":107592.05131192748},{"$f":"BL3/(1+B4)^A4","v":98268.291468503434},{"$f":"BM3/(1+B4)^A4","v":117806.60749415576},{"$f":"BN3+BK4","v":219530.82149685684},{"$f":"BO3+BL4","v":200506.62191233441},{"$f":"BP3+BM4","v":240372.60193107539},{"$f":"BQ3/(1+B4)^A4","v":86281.550528203486},{"$f":"BR3/(1+B4)^A4","v":78816.247942986403},{"$f":"BS3/(1+B4)^A4","v":94460.091584021779},{"$f":"BT3+BQ4","v":176048.87569774641},{"$f":"BU3+BR4","v":160816.67230286944},{"$f":"BV3+BS4","v":192736.37086803804}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":11.325974808273989},{"$f":"D4/(1+B5)^A5","v":10.338361105124253},{"$f":"E4/(1+B5)^A5","v":12.407945582572351},{"$f":"F4+C5","v":35.849981245954922},32.723898649488177,39.274731223231164,{"$f":"I4/(1+B5)^A5","v":4.2567197933232093},{"$f":"J4/(1+B5)^A5","v":3.8856159310435689},{"$f":"K4/(1+B5)^A5","v":0.21519891448803316},{"$f":"L4+I5","v":13.473747500165771},12.299096600067751,0.68116671448976562,{"$f":"O4/(1+B5)^A5","v":3.408520217104932},{"$f":"P4/(1+B5)^A5","v":3.1113865855030656},{"$f":"Q4/(1+B5)^A5","v":3.7340421336488667},{"$f":"R4+O5","v":10.788950878683075},9.8484371215195328,11.819321756315794,{"$f":"U4/(1+B5)^A5","v":5335992.2164232163},{"$f":"V4/(1+B5)^A5","v":4870699.0189679237},{"$f":"W4/(1+B5)^A5","v":5845739.7417166522},{"$f":"X4+U5","v":16889956.416606758},15417169.068496391,18503454.550876979,{"$f":"AA4/(1+B5)^A5","v":2005463.0236396173},{"$f":"AB4/(1+B5)^A5","v":1830625.3293899223},{"$f":"AC4/(1+B5)^A5","v":2197004.7922689677},{"$f":"AD4+AA5","v":6347869.6539580971},5794457.8579722326,6954154.6695457045,{"$f":"AG4/(1+B5)^A5","v":1605851.8278449897},{"$f":"AH4/(1+B5)^A5","v":1465863.6350135114},{"$f":"AI4/(1+B5)^A5","v":1759214.5575311515},{"$f":"AJ4+AG5","v":5082984.8102759989},4639881.7509263186,5568422.141379796,{"$f":"AM4/(1+B5)^A5","v":0.57032980640205566},{"$f":"AN4/(1+B5)^A5","v":0.5206999978257052},{"$f":"AO4/(1+B5)^A5","v":0.6247012699027924},{"$f":"AP4+AM5","v":1.8052585503356504},1.6481658729439688,1.9773599349681299,{"$f":"AS4/(1+B5)^A5","v":0.21519891448803316},{"$f":"AT4/(1+B5)^A5","v":0.19655011122807026},{"$f":"AU4/(1+B5)^A5","v":0.2356294330587751},{"$f":"AV4+AS5","v":0.68116671448976562},0.62213786633792534,0.74583520616530463,{"$f":"AY4/(1+B5)^A5","v":0.17257497917000295},{"$f":"AZ4/(1+B5)^A5","v":0.15764334627450366},{"$f":"BA4/(1+B5)^A5","v":0.18893318719603394},{"$f":"BB4+AY5","v":0.54624964927928354},0.49898671886166684,0.59802810198449585,{"$f":"BE4/(1+B5)^A5","v":268698.76185247372},{"$f":"BF4/(1+B5)^A5","v":245316.7327778092},{"$f":"BG4/(1+B5)^A5","v":294314.72082701814},{"$f":"BH4+BE5","v":850509.18232533825},776498.30749920593,931591.09045069432,{"$f":"BK4/(1+B5)^A5","v":101386.39297096092},{"$f":"BL4/(1+B5)^A5","v":92600.405828549585},{"$f":"BM4/(1+B5)^A5","v":111011.79739896022},{"$f":"BN4+BK5","v":320917.21446781774},293107.02774088399,351384.39933003561,{"$f":"BQ4/(1+B5)^A5","v":81305.0321220755},{"$f":"BR4/(1+B5)^A5","v":74270.310761873639},{"$f":"BS4/(1+B5)^A5","v":89011.85402298304},{"$f":"BT4+BQ5","v":257353.90781982191},235086.98306474308,281748.22489102109]
[4,0.02,10.463450021915451,9.5510476195794602,11.463023772845359,46.313431267870371,42.274946269067641,50.737754996076525,3.9325511109381761,3.5897085051903566,0.1988105328356404,17.406298611103949,15.888805105258108,0.87997724732540605,3.1489458120912928,2.874440265617261,3.4496777457617913,13.937896690774368,12.722877387136794,15.268999502077586,4929632.0024556704,4499773.0102253463,5400559.9221263463,21819588.419062428,19916942.078721739,23904014.473003324,1852737.8414547637,1691214.8373251606,2029692.8282960178,8200607.495412861,7485672.695297393,8983847.4978417233,1483558.8660309112,1354231.4143858321,1625242.3223744123,6566543.6763069099,5994113.1653121505,7193664.4637542088,0.52689658297112651,0.48104631132329367,0.57712741083264973,2.3321551333067769,2.1292121842672627,2.5544873458007795,0.1988105328356404,0.18158192124305533,0.21768517396857009,0.87997724732540605,0.80371978758098073,0.96352038013387475,0.1594326051528282,0.14563808439921413,0.17454506081566715,0.70568225443211174,0.64462480326088101,0.77257316280016297,248236.12211639548,226634.74150454768,271901.30864831118,1098745.3044417338,1003133.0490037536,1203492.3990990054,93665.355407548981,85548.461372904509,102557.74126201149,414582.56987536675,378655.48911378847,453942.14059204713,75113.28203891826,68614.286886924761,82233.194201272665,332467.1898587402,303701.26995166787,363981.41909229377]
[5,0.02,9.4770690619643325,8.6506780952057944,10.382413804878805,55.7905003298347,50.925624364273432,61.120168800955327,3.5618327024075698,3.2513095914593984,0.18006882490794165,20.96813131351152,19.140114696717507,1.0600460722333478,2.8520972404959686,2.6034691095852405,3.1244794183210658,16.789993931270338,15.326346496722035,18.39347892039865,4464919.5857476443,4075583.0526022012,4891453.5118024834,26284508.004810072,23992525.131323941,28795467.984805807,1678081.7455433535,1531785.3842068871,1838355.3290785246,9878689.2409562152,9017458.0795042794,10822202.826920249,1343704.9731605288,1226569.1156487921,1472032.0448140297,7910248.6494674385,7220682.2809609426,8665696.5085682385,0.4772264687910539,0.43569846512054061,0.52272207718849839,2.8093816020978308,2.5649106493878033,3.0772094229892781,0.18006882490794165,0.16446434057794451,0.19716416890651911,1.0600460722333478,0.96818412815892518,1.1606845490403939,0.14440302257836429,0.13190890012497786,0.15809083928438614,0.85008527701047609,0.77653370338585881,0.93066400208454914,224835.10391352075,205270.06795850763,246269.39247584881,1323580.4083552544,1208403.1169622613,1449761.7915748542,84835.598206286231,77483.877198984075,92889.706047568645,499418.16808165296,456139.36631277256,546831.84663961572,68032.413770092317,62146.073627996542,74481.137578819427,400499.6036288325,365847.34357966442,438462.55667111318]
[9,0.02,5.2320139419626708,4.7757875462993145,5.731828419016753,83.016703994120121,75.777730233113402,90.947292664915878,1.9663841464158698,1.7949533765059045,9.9410756244495468E-2,31.200744576093392,28.480641449655433,1.5773569062556967,1.5745598590177634,1.4372995057604638,1.7249341300719492,24.98364323701831,22.805724324169411,27.369641532686838,2464952.1249275221,2250010.7589615611,2700429.0886647096,39111554.973804675,35701066.402401067,42847883.204740368,926420.08104308171,845654.11878553231,1014902.4607853398,14699567.412336038,13418048.659536222,16103523.061009802,741820.39905946201,677153.1020715331,812666.03958739899,11770512.305328025,10744432.116762459,12894624.670895489,0.26346284087022137,0.24053643896628008,0.28857964184288054,4.1803819555129902,3.8166072520006837,4.578911862878698,9.9410756244495468E-2,9.0795974708360844E-2,0.10884859800320754,1.5773569062556967,1.4406656098080002,1.7271077525488225,7.9720705046223889E-2,7.2823063756358941E-2,8.7277350183311453E-2,1.2649335889464925,1.1554882679725325,1.384835366635349,124124.91569142829,113323.62889882026,135958.16243268474,1969498.0744613502,1798113.357531263,2157256.9667168553,46835.264118887077,42776.592966853466,51281.702594763927,743138.16839439608,678738.97042294452,813690.09560150618,37558.715149504074,34309.038114419112,41118.867835373974,595946.56523338845,544383.72929856356,652435.73842275946]
[16,0.02,0.86308439072194421,0.78782429296603773,0.94553487311504092,99.22919125449495,90.576504779877965,108.70855940708822,0.32437900238048334,0.29609941000171519,1.6399014401766332E-2,37.29399629071159,34.0426791415222,1.8854018841621434,0.25974281637058999,0.23710005018619507,0.28454888293553737,29.86274561292808,27.259496845605643,32.714709974589084,406623.85966497689,371166.66479823645,445468.65137054422,46749723.634309068,42673194.376449749,51215726.387722969,152824.26997885609,139500.9413143344,167420.51564192231,17570273.402089603,16038484.457218925,19248410.173033252,122372.30524411958,111704.64739007257,134059.15607606195,14069197.649565879,12842732.343489259,15412840.01968861,4.3461402819780545E-2,3.9679413735231824E-2,4.7604724895149463E-2,4.9967765596887421,4.5619596145239898,5.4731361174161712,1.6399014401766332E-2,1.4977901316863461E-2,1.7955901289761218E-2,1.8854018841621434,1.722015888989485,2.064397853074563,1.3150900763260025E-2,1.2013050865282041E-2,1.4397461368104009E-2,1.5119648333749365,1.3811457311421631,1.6552824532949484,20475.915855981373,18694.112111988677,22427.953955885318,2354125.0339200031,2149270.2753456607,2578551.7111182841,7726.0469572042666,7056.5197431617908,8459.5411117315325,888267.01003867271,811291.1723494546,972597.15495388629,6195.7672782784148,5659.6934919732394,6783.0578027009215,712330.08363222517,650697.44510970218,779851.13301782112]
[19,0.02,0.29624019650502925,0.27040834693404081,0.32454003296208128,{"$f":"F20+C21","v":100.5733800391218},91.803481643607057,110.1811585938858,0.11133801102221291,0.10163148395090203,5.6287047953728509E-3,{"$f":"L20+I21","v":37.799192099667849},34.50383162016454,1.9109421111373412,8.9152652729624804E-2,8.1380877946081578E-2,9.7666946479706418E-2,{"$f":"R20+O21","v":30.267275441535791},27.628762275175234,33.157873379270875,139567.26988194793,127397.14319705431,152900.13611352077,{"$f":"X20+U21","v":47383009.599851966},43251258.437638268,51909510.183968283,52454.536608412905,47881.512760330654,57464.469275420728,{"$f":"AD20+AA21","v":17808285.665933855},16255746.642441351,19509154.987632524,42002.376757118771,38340.87031243855,46013.705225339145,{"$f":"AJ20+AG21","v":14259783.277143372},13016703.899256635,15621627.035200791,1.4917445675209648E-2,1.3619337168520717E-2,1.6339576070551656E-2,{"$f":"AP20+AM21","v":5.0644644136952683},4.6237573060322941,5.5472768827772283,5.6287047953728509E-3,5.1409299913640003E-3,6.1630818303345406E-3,{"$f":"AV20+AS21","v":1.9109421111373412},1.7453428396142494,2.0923628138489949,4.5138406721358364E-3,4.1232915195920494E-3,4.9417030718086159E-3,{"$f":"BB20+AY21","v":1.5324463685570622},1.3998551510040573,1.6777054125167179,7028.0373530130873,6416.4611306551915,7698.04385123876,{"$f":"BH20+BE21","v":2386014.7271463526},2178384.9437484494,2613481.556326597,2651.844586014111,2422.0398582429348,2903.6049640354195,{"$f":"BN20+BK21","v":900299.74493808101},822281.16915535438,985772.25162776734,2126.6000587513131,1942.6011294422067,2328.1783310856522,{"$f":"BT20+BQ21","v":721979.52345195529},659511.99047527474,790415.23349499411]
[25,0.02,2.044658579889792E-2,1.8663663917165799E-2,2.2399848863939364E-2,101.09730205369442,92.281718181235505,110.75513089705389,7.6845823824778312E-3,7.0146350191073979E-3,3.8849486630456419E-4,37.996101350071612,34.683574181922729,1.9208968788920822,6.1533424050529808E-3,5.6169322156318091E-3,6.7410014727011767E-3,30.424948296110088,27.772690189159306,33.33060437243283,9632.9741609212815,8792.9884250830673,10553.212523457123,47629844.317313112,43476569.414008297,52179925.030724794,3620.4275988155387,3304.7961430801502,3966.2146301880284,17901055.272548959,16340428.528701682,19610785.01915532,2899.016440895065,2646.2981853793899,3175.8795157264281,14334067.490113283,13084512.475714354,15703005.569997981,1.0296065034286954E-3,9.400106711566767E-4,1.1277623630609559E-3,5.0908469852795433,4.6478440797066884,5.5761745938682372,3.8849486630456419E-4,3.5482850536377851E-4,4.2537772698049333E-4,1.9208968788920822,1.7544349426766592,2.1032626656807838,3.115466154634879E-4,2.8459079768324328E-4,3.4107780457368455E-4,1.5404294192244117,1.4071474875103835,1.6864451684963142,485.0772124498032,442.86604107423227,531.32125871162702,2398444.3147982759,2189732.9150287164,2627096.0984798623,183.03109602602476,167.16990588775141,200.40767162483371,904989.72210603254,826564.72019561403,990907.48506410699,146.77856372695828,134.07890331824623,160.69155557986403,725740.56803711271,662947.61976952932,794532.7836988403]
[36,0.02,2.387603618720542E-5,2.1794069653238121E-5,2.6156914769221538E-5,101.12580374642212,92.307734554794024,110.78635535749666,8.9734965461808988E-6,8.1911807283382228E-6,4.5365605669633471E-7,38.006813339249696,34.693352292257536,1.9214384246256637,7.1854258398108452E-6,6.5590450239733211E-6,7.8716513692419741E-6,30.433525800256849,27.780519959745792,33.340001048950946,11.248686793908067,10.267812528499386,12.323274241458588,47643272.283834718,43488826.475246541,52194635.771363467,4.2276721019670802,3.8591006381012329,4.6314570543947324,17906101.998490363,16345035.277482346,19616313.757879406,3.3852606068757383,3.0901546036923153,3.7085611744419338,14338108.598815911,13088201.305648478,15707432.614346009,1.2022996101271151E-6,1.0976761118771134E-6,1.3169188859131204E-6,5.0922822140497557,4.6491544156020579,5.5777466478364621,4.5365605669633471E-7,4.1434292833252509E-7,4.9672517957325073E-7,1.9214384246256637,1.7549295588991611,2.1038556245926947,3.6380148441254909E-7,3.3232444041572071E-7,3.9828585978852326E-7,1.5408637022871996,1.4075441952809855,1.6869206168121269,0.56643789784524767,0.51714676116453195,0.62043833258040149,2399120.4923173212,2190350.2519252719,2627836.7382817562,0.21373040541256452,0.1952088608653095,0.23402150691417734,905244.85986398684,826797.748112245,991186.84504787682,0.17139733418181657,0.15656759417211907,0.18764391442848921,725945.1712683565,663134.52020079119,794756.78106378531]
[39,0.02,2.4977136518594194E-6,2.2799155134317689E-6,2.7363203254239483E-6,101.12582312613233,92.307752244612857,110.78637658855128,9.3873307330301663E-7,8.5689365561364643E-7,4.7457748730769138E-8,38.006820622860815,34.693358940878255,1.9214387928493859,7.5167988831146146E-7,6.8615310226065905E-7,8.2346713388587865E-7,30.433531632526048,27.78052528359397,33.340007438215949,1.1767446803289272,1.0741337182638879,1.2891591412896624,47643281.414173126,43488834.80942855,52194645.773923434,0.44226412800994863,0.40370722644699752,0.48450477382679508,17906105.430008877,16345038.409838632,19616317.517142247,0.3541379970527303,0.32326644504478463,0.38795903145444183,14338111.346565537,13088203.813866351,15707435.624512365,1.2577465230384372E-7,1.1482980627348157E-7,1.3776517399899675E-7,5.0922831899327639,4.6491553065642259,5.5777477167536889,4.7457748730769138E-8,4.3345134030335392E-8,5.1963284546673553E-8,1.9214387928493859,1.754929895213188,2.1038560277747789,3.8057905720166419E-8,3.4765037427682065E-8,4.1665376176195112E-8,1.5408639975777281,1.4075444650222149,1.6869209400929464,5.925605319432304E-2,5.409962169799843E-2,6.4905132546808478E-2,2399120.9520838512,2190350.6716831531,2627837.2418793798,2.2358709261065746E-2,2.042113828795792E-2,2.4481396663382653E-2,905245.03334476426,826797.90655944811,991187.03499854333,1.7930173087425765E-2,1.6378808204858018E-2,1.9629756090231286E-2,725945.31038821046,663134.64728363603,794756.93337066972]
[44,0.02,3.9039709520496294E-8,3.5635485800939638E-8,4.2769174352734556E-8,101.12582511056567,92.307754056005592,110.78637876255762,1.4672565236511425E-8,1.3393400552624995E-8,7.4177307057062449E-10,38.006821368684193,34.693359621680216,1.9214388305545642,1.1748890618519234E-8,1.0724695274376954E-8,1.2870938060753225E-8,30.433532229735675,27.780525828742569,33.340008092460529,1.8392729072698462E-2,1.6788901448320619E-2,2.0149787131993269E-2,47643282.349096708,43488835.66282773,52194646.7981603,6.9126671410033071E-3,6.3100158979725457E-3,7.5728959632384773E-3,17906105.781387702,16345038.730583999,19616317.902081262,5.5352400083238653E-3,5.0527121485190105E-3,6.0638688035993321E-3,14338111.627928153,13088204.070701523,15707435.932745794,1.9658802310377264E-9,1.7948103369953072E-9,2.153294222080896E-9,5.0922832898607178,4.6491553977965001,5.5777478262081122,7.4177307057062449E-10,6.7749216985363003E-10,8.1219539834873287E-10,1.9214388305545642,1.7549299296508944,2.1038560690596055,5.9485184907711577E-10,5.4338373081138065E-10,6.5123725522737188E-10,1.5408640278147321,1.4075444926430352,1.6869209731960852,9.2618267202698983E-4,8.4558672876144036E-4,1.0144787890839174E-3,2399120.999162782,2190350.7146652997,2627837.293446504,3.4947061051430963E-4,3.1918603089119585E-4,3.826485929173673E-4,905245.05110875738,826797.92278404138,991187.05444901157,2.8025180086765211E-4,2.5600369126923736E-4,3.0681658610078136E-4,725945.32463373209,663134.66029659822,794756.94896650966]
[50,0.02,1.3818395718177207E-10,1.2613445398417733E-10,1.5138467550213693E-10,101.12582513705043,92.307754080180885,110.78637879157245,5.1934636586483419E-11,4.7406937992471174E-11,2.6255609860137024E-12,38.006821378638136,34.693359630766366,1.921438831057787,4.1586072696325386E-11,3.7960857055147951E-11,4.5557643120848553E-11,30.433532237706181,27.78052583601826,33.34000810119224,6.51024333391451E-5,5.9425566105857498E-5,7.1321671100225511E-5,47643282.361574434,43488835.67421741,52194646.811830021,2.4467899786056103E-5,2.2334770862061849E-5,2.6804828836566027E-5,17906105.786077287,16345038.734864747,19616317.907218754,1.9592393941852593E-5,1.7884450672364905E-5,2.1463514903268712E-5,14338111.63168329,13088204.07412931,15707435.936859556,6.9583793785040438E-12,6.3528647575246742E-12,7.6217451471447595E-12,5.0922832911943807,4.6491553990141092,5.5777478276689179,2.6255609860137024E-12,2.3980339541432559E-12,2.8748260560117721E-12,1.921438831057787,1.7549299301105086,2.1038560696106039,2.1055223886646673E-12,1.9233471538073276E-12,2.3051027299336811E-12,1.5408640282182826,1.4075444930116696,1.6869209736378881,3.2782924941253462E-6,2.9930171549893279E-6,3.5908231714426423E-6,2399120.9997911095,2190350.7152389502,2627837.2941347314,1.2369772335074281E-6,1.1297827101539374E-6,1.3544131713274751E-6,905245.05134584021,826797.92300057877,991187.05470860249,9.9197210550140996E-7,9.0614411703425448E-7,1.0860001397845666E-6,725945.32482385635,663134.66047027253,794756.9491746556]

{"sheet":"Elk NPV 3%","index":142,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU25","v":12.504791363342111},{"$f":"'WTP Values '!CV25","v":11.414386032717223},{"$f":"'WTP Values '!CW25","v":13.699374524868372},{"$f":"C3","v":12.504791363342111},{"$f":"D3","v":11.414386032717223},{"$f":"E3","v":13.699374524868372},{"$f":"'WTP Values '!CC25","v":4.6997626084096265},{"$f":"'WTP Values '!CD25","v":4.2900339580732991},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"I3","v":4.6997626084096265},{"$f":"J3","v":4.2900339580732991},{"$f":"K3","v":0.23759699035571574},{"$f":"'WTP Values '!CI25","v":3.7632817390246514},{"$f":"'WTP Values '!CJ25","v":3.4352222003879298},{"$f":"'WTP Values '!CK25","v":4.1226842381016819},{"$f":"O3","v":3.7632817390246514},{"$f":"P3","v":3.4352222003879298},{"$f":"Q3","v":4.1226842381016819},{"$f":"'WTP Values '!BH25","v":5891366.572177493},{"$f":"'WTP Values '!BI25","v":5377645.2850075569},{"$f":"'WTP Values '!BJ25","v":6454169.0293326816},{"$f":"U3","v":5891366.572177493},{"$f":"V3","v":5377645.2850075569},{"$f":"W3","v":6454169.0293326816},{"$f":"'WTP Values '!AV25","v":2214193.2259279289},{"$f":"'WTP Values '!AW25","v":2021158.2840310899},{"$f":"'WTP Values '!AX25","v":2425670.8156825705},{"$f":"AA3","v":2214193.2259279289},{"$f":"AB3","v":2021158.2840310899},{"$f":"AC3","v":2425670.8156825705},{"$f":"'WTP Values '!BB25","v":1772990.175907284},{"$f":"'WTP Values '!BC25","v":1618431.8995273891},{"$f":"'WTP Values '!BD25","v":1942315.0216801262},{"$f":"AG3","v":1772990.175907284},{"$f":"AH3","v":1618431.8995273891},{"$f":"AI3","v":1942315.0216801262},{"$f":"'WTP Values '!CX25","v":0.62969019074128207},{"$f":"'WTP Values '!CY25","v":0.57489487182564281},{"$f":"'WTP Values '!CZ25","v":0.68972067983433494},{"$f":"AM3","v":0.62969019074128207},{"$f":"AN3","v":0.57489487182564281},{"$f":"AO3","v":0.68972067983433494},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"'WTP Values '!CG25","v":0.21700720467373713},{"$f":"'WTP Values '!CH25","v":0.26015393370909301},{"$f":"AS3","v":0.23759699035571574},{"$f":"AT3","v":0.21700720467373713},{"$f":"AU3","v":0.26015393370909301},{"$f":"'WTP Values '!CL25","v":0.19053672161424012},{"$f":"'WTP Values '!CM25","v":0.17405099237388971},{"$f":"'WTP Values '!CN25","v":0.2085975050705331},{"$f":"AY3","v":0.19053672161424012},{"$f":"AZ3","v":0.17405099237388971},{"$f":"BA3","v":0.2085975050705331},{"$f":"'WTP Values '!BK25","v":296665.14480492467},{"$f":"'WTP Values '!BL25","v":270849.49536372331},{"$f":"'WTP Values '!BM25","v":324947.23336427793},{"$f":"BE3","v":296665.14480492467},{"$f":"BF3","v":270849.49536372331},{"$f":"BG3","v":324947.23336427793},{"$f":"'WTP Values '!AY25","v":111938.77018492935},{"$f":"'WTP Values '!AZ25","v":102238.33044383097},{"$f":"'WTP Values '!BA25","v":122565.99443691965},{"$f":"BK3","v":111938.77018492935},{"$f":"BL3","v":102238.33044383097},{"$f":"BM3","v":122565.99443691965},{"$f":"'WTP Values '!BE25","v":89767.325169542906},{"$f":"'WTP Values '!BF25","v":82000.424359883051},{"$f":"'WTP Values '!BG25","v":98276.279284016258},{"$f":"BQ3","v":89767.325169542906},{"$f":"BR3","v":82000.424359883051},{"$f":"BS3","v":98276.279284016258}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":11.786965183657378},{"$f":"D3/(1+B4)^A4","v":10.759153579712718},{"$f":"E3/(1+B4)^A4","v":12.912974384832097},{"$f":"F3+C4","v":24.291756546999487},{"$f":"G3+D4","v":22.173539612429941},{"$f":"H3+E4","v":26.612348909700469},{"$f":"I3/(1+B4)^A4","v":4.4299770085866967},{"$f":"J3/(1+B4)^A4","v":4.04376845892478},{"$f":"K3/(1+B4)^A4","v":0.22395795113178976},{"$f":"L3+I4","v":9.1297396169963232},{"$f":"M3+J4","v":8.3338024169980791},{"$f":"N3+K4","v":0.46155494148750553},{"$f":"O3/(1+B4)^A4","v":3.5472539721223977},{"$f":"P3/(1+B4)^A4","v":3.2380263930511171},{"$f":"Q3/(1+B4)^A4","v":3.8860252974848546},{"$f":"R3+O4","v":7.3105357111470486},{"$f":"S3+P4","v":6.6732485934390464},{"$f":"T3+Q4","v":8.0087095355865365},{"$f":"U3/(1+B4)^A4","v":5553178.0301418547},{"$f":"V3/(1+B4)^A4","v":5068946.4464205457},{"$f":"W3/(1+B4)^A4","v":6083673.3239067597},{"$f":"X3+U4","v":11444544.602319349},{"$f":"Y3+V4","v":10446591.731428102},{"$f":"Z3+W4","v":12537842.353239441},{"$f":"AA3/(1+B4)^A4","v":2087089.4767913367},{"$f":"AB3/(1+B4)^A4","v":1905135.5302395041},{"$f":"AC3/(1+B4)^A4","v":2286427.3877675282},{"$f":"AD3+AA4","v":4301282.7027192656},{"$f":"AE3+AB4","v":3926293.8142705942},{"$f":"AF3+AC4","v":4712098.2034500986},{"$f":"AG3/(1+B4)^A4","v":1671213.2867445415},{"$f":"AH3/(1+B4)^A4","v":1525527.2877060883},{"$f":"AI3/(1+B4)^A4","v":1830818.1936847265},{"$f":"AJ3+AG4","v":3444203.4626518255},{"$f":"AK3+AH4","v":3143959.1872334774},{"$f":"AL3+AI4","v":3773133.2153648529},{"$f":"AM3/(1+B4)^A4","v":0.59354339781438603},{"$f":"AN3/(1+B4)^A4","v":0.541893554364825},{"$f":"AO3/(1+B4)^A4","v":0.65012789125679604},{"$f":"AP3+AM4","v":1.2232335885556682},{"$f":"AQ3+AN4","v":1.1167884261904679},{"$f":"AR3+AO4","v":1.339848571091131},{"$f":"AS3/(1+B4)^A4","v":0.22395795113178976},{"$f":"AT3/(1+B4)^A4","v":0.20455010337801596},{"$f":"AU3/(1+B4)^A4","v":0.245220033659245},{"$f":"AV3+AS4","v":0.46155494148750553},{"$f":"AW3+AT4","v":0.42155730805175307},{"$f":"AX3+AU4","v":0.50537396736833795},{"$f":"AY3/(1+B4)^A4","v":0.17959913433333974},{"$f":"AZ3/(1+B4)^A4","v":0.16405975339229872},{"$f":"BA3/(1+B4)^A4","v":0.19662315493499208},{"$f":"BB3+AY4","v":0.37013585594757986},{"$f":"BC3+AZ4","v":0.33811074576618844},{"$f":"BD3+BA4","v":0.40522066000552515},{"$f":"BE3/(1+B4)^A4","v":279635.35187569488},{"$f":"BF3/(1+B4)^A4","v":255301.62632078739},{"$f":"BG3/(1+B4)^A4","v":306293.93285349978},{"$f":"BH3+BE4","v":576300.49668061954},{"$f":"BI3+BF4","v":526151.12168451073},{"$f":"BJ3+BG4","v":631241.16621777765},{"$f":"BK3/(1+B4)^A4","v":105513.02684977789},{"$f":"BL3/(1+B4)^A4","v":96369.432033020057},{"$f":"BM3/(1+B4)^A4","v":115530.20495515096},{"$f":"BN3+BK4","v":217451.79703470724},{"$f":"BO3+BL4","v":198607.76247685103},{"$f":"BP3+BM4","v":238096.19939207059},{"$f":"BQ3/(1+B4)^A4","v":84614.313478690645},{"$f":"BR3/(1+B4)^A4","v":77293.264548857624},{"$f":"BS3/(1+B4)^A4","v":92634.818818000058},{"$f":"BT3+BQ4","v":174381.63864823355},{"$f":"BU3+BR4","v":159293.68890874067},{"$f":"BV3+BS4","v":190911.09810201632}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":10.786742876910132},{"$f":"D4/(1+B5)^A5","v":9.8461496601737846},{"$f":"E4/(1+B5)^A5","v":11.817200805720089},{"$f":"F4+C5","v":35.078499423909619},32.019689272603728,38.429549715420556,{"$f":"I4/(1+B5)^A5","v":4.0540565105343758},{"$f":"J4/(1+B5)^A5","v":3.700620977540392},{"$f":"K4/(1+B5)^A5","v":0.20495325102407991},{"$f":"L4+I5","v":13.183796127530698},12.034423394538472,0.66650819251158544,{"$f":"O4/(1+B5)^A5","v":3.2462398861951773},{"$f":"P4/(1+B5)^A5","v":2.9632528463661254},{"$f":"Q4/(1+B5)^A5","v":3.5562636390286455},{"$f":"R4+O5","v":10.556775597342225},9.6365014398051727,11.564973174615183,{"$f":"U4/(1+B5)^A5","v":5081944.5571875265},{"$f":"V4/(1+B5)^A5","v":4638804.0621496001},{"$f":"W4/(1+B5)^A5","v":5567422.9006025838},{"$f":"X4+U5","v":16526489.159506876},15085395.793577701,18105265.253842026,{"$f":"AA4/(1+B5)^A5","v":1909982.5270093414},{"$f":"AB4/(1+B5)^A5","v":1743468.8904360412},{"$f":"AC4/(1+B5)^A5","v":2092404.9536320858},{"$f":"AD4+AA5","v":6211265.2297286075},5669762.7047066353,6804503.1570821842,{"$f":"AG4/(1+B5)^A5","v":1529396.9003644474},{"$f":"AH4/(1+B5)^A5","v":1396073.5734598744},{"$f":"AI4/(1+B5)^A5","v":1675457.9997425948},{"$f":"AJ4+AG5","v":4973600.3630162729},4540032.7606933517,5448591.2151074475,{"$f":"AM4/(1+B5)^A5","v":0.54317628997396972},{"$f":"AN4/(1+B5)^A5","v":0.49590936653420753},{"$f":"AO4/(1+B5)^A5","v":0.59495911719651484},{"$f":"AP4+AM5","v":1.7664098785296378},1.6126977927246755,1.9348076882876457,{"$f":"AS4/(1+B5)^A5","v":0.20495325102407991},{"$f":"AT4/(1+B5)^A5","v":0.18719232102621786},{"$f":"AU4/(1+B5)^A5","v":0.22441106850955911},{"$f":"AV4+AS5","v":0.66650819251158544},0.60874962907797092,0.729785035877897,{"$f":"AY4/(1+B5)^A5","v":0.16435864981220355},{"$f":"AZ4/(1+B5)^A5","v":0.1501379149524984},{"$f":"BA4/(1+B5)^A5","v":0.17993804027446203},{"$f":"BB4+AY5","v":0.53449450575978341},0.48824866071868683,0.58515870027998718,{"$f":"BE4/(1+B5)^A5","v":255905.95992932806},{"$f":"BF4/(1+B5)^A5","v":233637.15394676564},{"$f":"BG4/(1+B5)^A5","v":280302.33796135703},{"$f":"BH4+BE5","v":832206.45660994761},759788.27563127642,911543.50417913473,{"$f":"BK4/(1+B5)^A5","v":96559.36647468021},{"$f":"BL4/(1+B5)^A5","v":88191.681941619507},{"$f":"BM4/(1+B5)^A5","v":105726.50346806746},{"$f":"BN4+BK5","v":314011.16350938746},286799.44441847055,343822.70286013803,{"$f":"BQ4/(1+B5)^A5","v":77434.083241917368},{"$f":"BR4/(1+B5)^A5","v":70734.286376064309},{"$f":"BS4/(1+B5)^A5","v":84773.981806983866},{"$f":"BT4+BQ5","v":251815.72189015092},230027.975284805,275685.0799090002]
[4,0.03,9.5838813353314691,8.7481764449038693,10.499429858501143,44.662380759241088,40.767865717507597,48.928979573921701,3.6019767011280668,3.2879538077897341,0.18209830896310791,16.785772828658764,15.322377202328205,0.8486065014746933,2.8842420933117152,2.6328117736956016,3.1596941822504667,13.44101769065394,12.269313213500775,14.72466735686565,4515241.917286749,4121517.3270386043,4946583.1374545917,21041731.076793626,19206913.120616306,23051848.391296618,1696994.7369930774,1549049.5275963601,1859074.7002967361,7908259.9667216847,7218812.2323029954,8663577.8573789205,1358849.3370962129,1240393.2879564706,1488622.7320980232,6332449.7001124863,5780426.0486498224,6937213.9472054709,0.48260509837676863,0.44060904910571741,0.5286134696684559,2.2490149769064063,2.053306841830393,2.4634211579561018,0.18209830896310791,0.16631795270107025,0.19938632777966361,0.8486065014746933,0.77506758177904111,0.92917136365756059,0.14603053157105325,0.13339559283636207,0.15987261821119111,0.68052503733083669,0.62164425355504893,0.74503131849117832,227369.13088163928,207583.58519358517,249044.99677915187,1059575.5874915868,967371.86082486156,1160588.5009582867,85791.746467697769,78357.167139028898,93936.628952791114,399802.90997708525,365156.61155749945,437759.33181292913,68799.180027668888,62846.497288692313,75320.584835745423,320614.90191781981,292874.47257349733,351005.66474474559]
[5,0.03,8.2671402283523587,7.546253848716705,9.0569004269684665,52.929520987593449,48.314119566224299,57.98588000089017,3.1070967435401631,2.8362178372487863,0.15707960093307846,19.892869572198926,18.158595039576991,1.0056861024077717,2.4879725659812553,2.2710865636198778,2.7255799575767905,15.928990256635196,14.540399777120653,17.450247314442439,3894887.3414711449,3555257.0512950397,4266966.0670549097,24936618.418264769,22762170.171911344,27318814.458351526,1463842.5671839227,1336223.7299507598,1603654.1673023216,9372102.5339056067,8555035.962253755,10267232.024681242,1172155.3748337915,1069974.1462824075,1284099.0453417089,7504605.0749462778,6850400.1949322298,8221312.9925471796,0.41629939724838433,0.38007323623774536,0.45598662247980193,2.6653143741547907,2.4333800780681383,2.919407780435904,0.15707960093307846,0.14346732700073311,0.17199239782883813,1.0056861024077717,0.91853490877977428,1.1011637614863987,0.12596721932147953,0.11506821017877919,0.13790752485146915,0.80649225665231628,0.73671246373382815,0.88293884334264749,196130.60959629476,179063.42408194506,214828.40192862225,1255706.1970878816,1146435.2849068067,1375416.902886909,74004.714130695182,67591.580693584488,81030.561310113422,473807.6241077804,432748.19225108391,518789.89312304254,59346.777050294724,54211.940629001539,64972.198124266666,379961.67896811455,347086.41320249886,415977.86286901229]
[9,0.03,3.4059523131424823,3.108956669617235,3.7313230581649717,73.332588549774684,66.938059993496168,80.33805332941904,1.2800827188735384,1.1684841960493411,6.4714715774470813E-2,27.561096193451935,25.158300204368121,1.3933541014924811,1.0250117552230931,0.93565759392586967,1.1229028545235646,22.069235970924463,20.145376990182076,24.176901330767187,1604642.0144922223,1464718.8318091214,1757933.5229302857,34549089.887247957,31536443.719337404,37849565.666984037,603083.75569555047,550506.48449067166,660684.28377106332,12984824.463578604,11852798.221913489,14225005.017285211,482912.49452692689,440815.18129268789,529031.80458780017,10397451.288451731,9491066.0350395553,11390433.009259524,0.17150983966078709,0.15658514097631246,0.18786045097805673,3.6927294770248822,3.3713900432240207,4.0447698293339682,6.4714715774470813E-2,5.9106639147440986E-2,7.0858590642873712E-2,1.3933541014924811,1.2726082019510565,1.525636120265139,5.1896826493485884E-2,4.7406579034850529E-2,5.6816074276416162E-2,1.1173757805124735,1.020697542211783,1.2232907025294475,80803.214289456912,73771.759835343139,88506.457162553852,1739750.9777583706,1588358.7358880618,1905607.3046165127,30488.962363606144,27846.836300507803,33383.518375908643,656449.15922413953,599562.29597177031,718771.01976968825,24450.086364663912,22334.601746811077,26767.685363842105,526427.84118491213,480879.94479606173,576327.4047150003]
[16,0.03,0.23123369280478356,0.21107034549828144,0.25332345566255449,81.036768627608879,73.970443255144303,88.778214002765324,8.6906165138764022E-2,7.9329623786548523E-2,4.3935502706836816E-3,30.456611712759443,27.801382619154371,1.539737191498922,6.9589128542397613E-2,6.3522780342364291E-2,7.6235058462386152E-2,24.387787265275861,22.261811376824181,26.716879875910642,108940.83784114959,99441.305473663335,119347.95993589342,38178750.523541652,34849601.569524944,41825967.912328631,40943.991893824925,37374.465529233647,44854.552462454143,14348985.035635538,13098030.304043978,15719456.562342491,32785.438298753943,29927.407327870656,35916.526873844756,11489787.433416406,10488179.096375577,12587089.895417022,1.1643983805671405E-2,1.0630730279633153E-2,1.2754044043426054E-2,4.080680501696758,3.7255817677938596,4.4697055332935873,4.3935502706836816E-3,4.0128120369167389E-3,4.8106644118504228E-3,1.539737191498922,1.4063059610272275,1.6859165036010286,3.523330255867812E-3,3.2184826226637014E-3,3.8573031733039951E-3,1.2347651212942412,1.1279300540556123,1.351807260395536,5485.8153939942558,5008.4425391426175,6008.7966727529347,1922525.854362393,1755228.6360440727,2105806.7264934187,2069.9277937388383,1890.5510702102849,2266.4422526090657,725414.4396624933,662551.15245964681,794283.71447397501,1659.9421365006672,1516.3196558304971,1817.286375570824,581733.33314530097,531400.26275828946,636875.24841618736]
[19,0.03,4.6864175514272723E-2,4.2777666166671252E-2,5.1341111859830327E-2,{"$f":"F20+C21","v":81.305709605540216},74.215932848127352,89.072846921837154,1.761328864722932E-2,1.6077749602661385E-2,8.9044165025695154E-4,{"$f":"L20+I21","v":30.557689668818437},27.8936485270387,1.5448471981422256,1.4103641620468647E-2,1.2874173702845298E-2,1.5450573473037564E-2,{"$f":"R20+O21","v":24.468724295068409},22.335692818836243,26.805546587611847,22079.059860752011,20153.787869575379,24188.273230701059,{"$f":"X20+U21","v":38305456.347032487},34965258.771624088,41964777.947622083,8298.1264498815981,7574.6898778840387,9090.6804874203808,{"$f":"AD20+AA21","v":14396605.765498785},13141499.424772758,15771625.548001984,6644.6308758399873,6065.3932075743223,7279.2091795202814,{"$f":"AJ20+AG21","v":11527919.194108471},10522986.766901782,12628863.331390748,2.3598883628737567E-3,2.1545320823562752E-3,2.5848644776541758E-3,{"$f":"AP20+AM21","v":4.0942232702860988},3.7379460515746947,4.4845393796764936,8.9044165025695154E-4,8.132773616283392E-4,9.7497825080169228E-4,{"$f":"AV20+AS21","v":1.5448471981422256},1.4109731424417202,1.6915116432008392,7.1407399805328343E-4,6.5229047155116056E-4,7.8176035132601553E-4,{"$f":"BB20+AY21","v":1.2388630011191684},1.1316733747347703,1.3562935741114261,1111.8112258843255,1015.0619806330997,1217.8039388888142,{"$f":"BH20+BE21","v":1928906.2418349795},1761053.8054562442,2112795.3778173635,419.51265082093369,383.15833691169621,459.34027273830571,{"$f":"BN20+BK21","v":727821.91064279433},664749.99574880674,796919.74553176784,336.42078143940284,307.31278657809844,368.30976762693376,{"$f":"BT20+BQ21","v":583663.96209510881},533163.84870525543,638988.87973478553]
[25,0.03,8.6659393584000968E-4,7.9102780925134467E-4,9.4937968520244934E-4,81.359254121296942,74.264808335532422,89.131506547079212,3.256980191028864E-4,2.9730343390714623E-4,1.6465697430162503E-5,30.577813676147063,27.912018109080535,1.545864569438091,2.6079900408866867E-4,2.3806416601608271E-4,2.8570593913269791E-4,24.48483836626858,22.350402165349273,26.823199591547134,408.2773072269037,372.67593338243773,447.28005283658246,38330682.707160115,34988285.418317385,41992414.182825558,153.44569666249427,140.06819157724979,168.10129478664024,14406086.763672149,13150153.862775087,15782012.076288385,122.86990563067812,112.15887006415552,134.60427850185988,11535510.996134747,10529916.762759166,12637180.168854166,4.3638129169752942E-5,3.9840761448455664E-5,4.7798299163956295E-5,4.0969195532835769,3.7404077054022959,4.4874927084235363,1.6465697430162503E-5,1.5038805697721846E-5,1.8028915060360439E-5,1.545864569438091,1.4119023499232652,1.6926256015227266,1.3204376043392547E-5,1.2061899326070508E-5,1.4456005516046135E-5,1.2396788641109027,1.1324186471533855,1.3571867719323674,20.55917671818996,18.770127656475953,22.519152356829885,1930176.5382404872,1762213.5613170832,2114186.7758624344,7.7574632482090404,7.0852135472455711,8.4939399973201333,728301.22349734744,665187.77209679433,797444.56330998393,6.220961019513803,5.682707405650774,6.8106396332298127,584048.33859666879,533514.96795919735,639409.69089682214]
[36,0.03,3.6334737014844338E-8,3.3166384198980087E-8,3.9805795727879694E-8,81.359972224941345,74.265463821255494,89.132293251190177,1.3655936628367939E-8,1.2465402350358309E-8,6.9037730492659076E-10,30.578083566028369,27.912264469769834,1.5458782137492761,1.0934836761937091E-8,9.9816055791666288E-9,1.1979140093916203E-8,24.485054477537709,22.350599437379621,26.823436341964637,1.711833879017256E-2,1.5625636726948517E-2,1.8753654300672731E-2,38331021.026423752,34988594.236478753,41992784.821740426,6.4337041879792677E-3,5.8728092762049952E-3,7.0481872597075723E-3,14406213.91655129,13150269.930375693,15782151.373538712,5.1517158423246296E-3,4.7026212382999671E-3,5.6437171530598906E-3,11535612.812364204,10530009.703281837,12637291.708779547,1.8296688698448384E-9,1.6704520189119362E-9,2.0040973725436294E-9,4.0969557140484918,3.7404407194759104,4.4875323165160985,6.9037730492659076E-10,6.3055028133147217E-10,7.5592023009736702E-10,1.5458782137492761,1.4119148118396625,1.6926405411952463,5.5363592005374398E-10,5.0573391041269945E-10,6.0611450990772678E-10,1.23968980592594,1.1324286422543273,1.3571987509110044,8.6200958534638991E-4,7.8699795132079276E-4,9.4418786566917207E-4,1930193.5746160219,1762229.1151959165,2114205.4363730918,3.2525658831523778E-4,2.9707035819912387E-4,3.561357439264068E-4,728307.65172445506,665193.64326373779,797451.60181904212,2.6083379224726408E-4,2.3826577890426119E-4,2.8555796404969037E-4,584053.49360017711,533519.67693848861,639415.3345379082]
[39,0.03,1.2499090275612984E-9,1.1409182074149989E-9,1.3693128812026696E-9,81.359972242321263,74.26546383711991,89.132293270230406,4.6976199290031403E-10,4.2880780789830152E-10,2.3748866697415442E-11,30.578083572560384,27.912264475732385,1.5458782140795029,3.7615660127306077E-10,3.4336560404605524E-10,4.1208046558009483E-10,24.485054482768149,22.350599442154103,26.823436347694596,5.888680625911253E-4,5.3751935505759148E-4,6.4512264945245626E-4,38331021.03461194,34988594.243952937,41992784.830710821,2.2131837480835194E-4,2.0202368131838822E-4,2.4245649226116366E-4,14406213.91962871,13150269.933184823,15782151.376910057,1.7721818479438632E-4,1.6176940365775211E-4,1.9414294964430822E-4,11535612.814828413,10530009.705531232,12637291.711479096,6.2940310726141602E-11,5.7463277020362666E-11,6.8940622771833538E-11,4.0969557149236735,3.7404407202749343,4.4875323174747139,2.3748866697415442E-11,2.1690826842796119E-11,2.6003532634044044E-11,1.5458782140795029,1.4119148121412723,1.6926405415568242,1.904498535862994E-11,1.739716403920745E-11,2.0850240290993481E-11,1.2396898061907595,1.132428642496234,1.3571987512009258,2.9652989152739572E-5,2.7072601175735249E-5,3.2479908593575057E-5,1930193.5750283452,1762229.1155723596,2114205.4368247231,1.1188773592689399E-5,1.0219171873523031E-5,1.2251011509702588E-5,728307.65188003448,665193.64340583479,797451.60198939173,8.9726399145179065E-6,8.1963039360844056E-6,9.823147392312611E-6,584053.49372494116,533519.67705245782,639415.33467449853]
[44,0.03,2.5180318361577292E-12,2.2984619723310886E-12,2.7585795065874041E-12,81.359972242863194,74.26546383761459,89.132293270824107,9.4636939765752749E-13,8.6386423977402435E-13,4.7843803907421106E-14,30.578083572764058,27.912264475918306,1.5458782140897998,7.57794588646576E-13,6.9173476098210999E-13,8.3016580287759412E-13,24.485054482931236,22.350599442302975,26.823436347873265,1.1863171608529378E-6,1.0828714880368419E-6,1.2996460812169319E-6,38331021.034867257,34988594.244185984,41992784.830990523,4.4586181986495672E-7,4.069912689646024E-7,4.8844608122233856E-7,14406213.919724667,13150269.933272416,15782151.377015181,3.5701880810398713E-7,3.2589612487337085E-7,3.911149669218308E-7,11535612.81490525,10530009.70560137,12637291.711563271,1.267977930324308E-13,1.1576391381822218E-13,1.3888585418309884E-13,4.0969557149509628,3.7404407202998486,4.4875323175046038,4.7843803907421106E-14,4.3697734265757732E-14,5.2385990965152998E-14,1.5458782140897998,1.411914812150677,1.6926405415680987,3.8367495869483305E-14,3.5047841037722543E-14,4.2004312063171638E-14,1.2396898061990169,1.1324286425037773,1.3571987512099661,5.9738084194432471E-8,5.4539706606574875E-8,6.5433117187485927E-8,1930193.5750412021,1762229.1155840976,2114205.4368388057,2.254059094918498E-8,2.0587258391840565E-8,2.4680545804804985E-8,728307.65188488562,665193.64341026545,797451.60199470341,1.8076029903726429E-8,1.6512045112717834E-8,1.9789438526877006E-8,584053.49372883141,533519.67705601151,639415.33467875759]
[50,0.03,5.5265254680484783E-16,5.0446179611499621E-16,6.0544746416132782E-16,81.359972242864089,74.265463837615414,89.132293270825073,2.0770724592254157E-16,1.8959918033968929E-16,1.0500661547875578E-17,30.578083572764392,27.912264475918612,1.5458782140898168,1.6631922732538034E-16,1.5182054963750635E-16,1.8220311540249127E-16,24.485054482931503,22.350599442303217,26.82343634787356,2.6037049684966905E-10,2.3766644930077407E-10,2.8524369962909648E-10,38331021.034867682,34988594.244186364,41992784.830990985,9.7856852615257305E-11,8.9325622532174812E-11,1.0720316037635033E-10,14406213.919724824,13150269.933272561,15782151.377015352,7.8357767651171375E-11,7.1527023931486632E-11,8.5841123793203697E-11,11535612.814905377,10530009.705601485,12637291.71156341,2.7829323776753619E-17,2.5407630229711634E-17,3.0482387048202651E-17,4.0969557149510081,3.7404407202998895,4.4875323175046535,1.0500661547875578E-17,9.5906905483858022E-18,1.1497571598603905E-17,1.5458782140898168,1.4119148121506924,1.6926405415681172,8.4208205799135163E-18,7.6922294354564053E-18,9.2190216601547747E-18,1.2396898061990307,1.1324286425037899,1.357198751209981,1.3111194186357981E-11,1.197026476206345E-11,1.4361128536890745E-11,1930193.5750412231,1762229.1155841169,2114205.436838829,4.9471634217150029E-12,4.5184499332388404E-12,5.4168363956716814E-12,728307.65188489354,665193.64341027278,797451.60199471214,3.9672905715355867E-12,3.6240303452336634E-12,4.3433460390258075E-12,584053.49372883793,533519.67705601745,639415.33467876469]

{"sheet":"Elk NPV 4%","index":143,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU25","v":12.504791363342111},{"$f":"'WTP Values '!CV25","v":11.414386032717223},{"$f":"'WTP Values '!CW25","v":13.699374524868372},{"$f":"C3","v":12.504791363342111},{"$f":"D3","v":11.414386032717223},{"$f":"E3","v":13.699374524868372},{"$f":"'WTP Values '!CC25","v":4.6997626084096265},{"$f":"'WTP Values '!CD25","v":4.2900339580732991},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"I3","v":4.6997626084096265},{"$f":"J3","v":4.2900339580732991},{"$f":"K3","v":0.23759699035571574},{"$f":"'WTP Values '!CI25","v":3.7632817390246514},{"$f":"'WTP Values '!CJ25","v":3.4352222003879298},{"$f":"'WTP Values '!CK25","v":4.1226842381016819},{"$f":"O3","v":3.7632817390246514},{"$f":"P3","v":3.4352222003879298},{"$f":"Q3","v":4.1226842381016819},{"$f":"'WTP Values '!BH25","v":5891366.572177493},{"$f":"'WTP Values '!BI25","v":5377645.2850075569},{"$f":"'WTP Values '!BJ25","v":6454169.0293326816},{"$f":"U3","v":5891366.572177493},{"$f":"V3","v":5377645.2850075569},{"$f":"W3","v":6454169.0293326816},{"$f":"'WTP Values '!AV25","v":2214193.2259279289},{"$f":"'WTP Values '!AW25","v":2021158.2840310899},{"$f":"'WTP Values '!AX25","v":2425670.8156825705},{"$f":"AA3","v":2214193.2259279289},{"$f":"AB3","v":2021158.2840310899},{"$f":"AC3","v":2425670.8156825705},{"$f":"'WTP Values '!BB25","v":1772990.175907284},{"$f":"'WTP Values '!BC25","v":1618431.8995273891},{"$f":"'WTP Values '!BD25","v":1942315.0216801262},{"$f":"AG3","v":1772990.175907284},{"$f":"AH3","v":1618431.8995273891},{"$f":"AI3","v":1942315.0216801262},{"$f":"'WTP Values '!CX25","v":0.62969019074128207},{"$f":"'WTP Values '!CY25","v":0.57489487182564281},{"$f":"'WTP Values '!CZ25","v":0.68972067983433494},{"$f":"AM3","v":0.62969019074128207},{"$f":"AN3","v":0.57489487182564281},{"$f":"AO3","v":0.68972067983433494},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"'WTP Values '!CG25","v":0.21700720467373713},{"$f":"'WTP Values '!CH25","v":0.26015393370909301},{"$f":"AS3","v":0.23759699035571574},{"$f":"AT3","v":0.21700720467373713},{"$f":"AU3","v":0.26015393370909301},{"$f":"'WTP Values '!CL25","v":0.19053672161424012},{"$f":"'WTP Values '!CM25","v":0.17405099237388971},{"$f":"'WTP Values '!CN25","v":0.2085975050705331},{"$f":"AY3","v":0.19053672161424012},{"$f":"AZ3","v":0.17405099237388971},{"$f":"BA3","v":0.2085975050705331},{"$f":"'WTP Values '!BK25","v":296665.14480492467},{"$f":"'WTP Values '!BL25","v":270849.49536372331},{"$f":"'WTP Values '!BM25","v":324947.23336427793},{"$f":"BE3","v":296665.14480492467},{"$f":"BF3","v":270849.49536372331},{"$f":"BG3","v":324947.23336427793},{"$f":"'WTP Values '!AY25","v":111938.77018492935},{"$f":"'WTP Values '!AZ25","v":102238.33044383097},{"$f":"'WTP Values '!BA25","v":122565.99443691965},{"$f":"BK3","v":111938.77018492935},{"$f":"BL3","v":102238.33044383097},{"$f":"BM3","v":122565.99443691965},{"$f":"'WTP Values '!BE25","v":89767.325169542906},{"$f":"'WTP Values '!BF25","v":82000.424359883051},{"$f":"'WTP Values '!BG25","v":98276.279284016258},{"$f":"BQ3","v":89767.325169542906},{"$f":"BR3","v":82000.424359883051},{"$f":"BS3","v":98276.279284016258}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":11.561382547468666},{"$f":"D3/(1+B4)^A4","v":10.553241524331751},{"$f":"E3/(1+B4)^A4","v":12.665841831424158},{"$f":"F3+C4","v":24.066173910810775},{"$f":"G3+D4","v":21.967627557048974},{"$f":"H3+E4","v":26.365216356292528},{"$f":"I3/(1+B4)^A4","v":4.3451947193136338},{"$f":"J3/(1+B4)^A4","v":3.9663775499938043},{"$f":"K3/(1+B4)^A4","v":0.21967177362769574},{"$f":"L3+I4","v":9.0449573277232602},{"$f":"M3+J4","v":8.256411508067103},{"$f":"N3+K4","v":0.45726876398341149},{"$f":"O3/(1+B4)^A4","v":3.4793655131514893},{"$f":"P3/(1+B4)^A4","v":3.1760560284651715},{"$f":"Q3/(1+B4)^A4","v":3.8116533266472645},{"$f":"R3+O4","v":7.2426472521761411},{"$f":"S3+P4","v":6.6112782288531013},{"$f":"T3+Q4","v":7.9343375647489465},{"$f":"U3/(1+B4)^A4","v":5446899.5674717939},{"$f":"V3/(1+B4)^A4","v":4971935.3596593533},{"$f":"W3/(1+B4)^A4","v":5967242.0759362802},{"$f":"X3+U4","v":11338266.139649287},{"$f":"Y3+V4","v":10349580.64466691},{"$f":"Z3+W4","v":12421411.105268963},{"$f":"AA3/(1+B4)^A4","v":2047146.1038534844},{"$f":"AB3/(1+B4)^A4","v":1868674.4489932412},{"$f":"AC3/(1+B4)^A4","v":2242669.0233751573},{"$f":"AD3+AA4","v":4261339.3297814131},{"$f":"AE3+AB4","v":3889832.7330243308},{"$f":"AF3+AC4","v":4668339.8390577277},{"$f":"AG3/(1+B4)^A4","v":1639229.0827545153},{"$f":"AH3/(1+B4)^A4","v":1496331.2680541687},{"$f":"AI3/(1+B4)^A4","v":1795779.4209320692},{"$f":"AJ3+AG4","v":3412219.2586617991},{"$f":"AK3+AH4","v":3114763.1675815578},{"$f":"AL3+AI4","v":3738094.4426121954},{"$f":"AM3/(1+B4)^A4","v":0.58218397812618528},{"$f":"AN3/(1+B4)^A4","v":0.53152262557844188},{"$f":"AO3/(1+B4)^A4","v":0.63768553978766163},{"$f":"AP3+AM4","v":1.2118741688674675},{"$f":"AQ3+AN4","v":1.1064174974040846},{"$f":"AR3+AO4","v":1.3274062196219965},{"$f":"AS3/(1+B4)^A4","v":0.21967177362769574},{"$f":"AT3/(1+B4)^A4","v":0.20063535935071847},{"$f":"AU3/(1+B4)^A4","v":0.24052693575175016},{"$f":"AV3+AS4","v":0.45726876398341149},{"$f":"AW3+AT4","v":0.4176425640244556},{"$f":"AX3+AU4","v":0.50068086946084311},{"$f":"AY3/(1+B4)^A4","v":0.17616190977647939},{"$f":"AZ3/(1+B4)^A4","v":0.16091992638118499},{"$f":"BA3/(1+B4)^A4","v":0.19286011933296326},{"$f":"BB3+AY4","v":0.36669863139071951},{"$f":"BC3+AZ4","v":0.33497091875507468},{"$f":"BD3+BA4","v":0.40145762440349636},{"$f":"BE3/(1+B4)^A4","v":274283.60281520401},{"$f":"BF3/(1+B4)^A4","v":250415.58373125305},{"$f":"BG3/(1+B4)^A4","v":300431.98350987228},{"$f":"BH3+BE4","v":570948.74762012868},{"$f":"BI3+BF4","v":521265.07909497636},{"$f":"BJ3+BG4","v":625379.21687415021},{"$f":"BK3/(1+B4)^A4","v":103493.68545204266},{"$f":"BL3/(1+B4)^A4","v":94525.083620405843},{"$f":"BM3/(1+B4)^A4","v":113319.15166135321},{"$f":"BN3+BK4","v":215432.45563697201},{"$f":"BO3+BL4","v":196763.4140642368},{"$f":"BP3+BM4","v":235885.14609827287},{"$f":"BQ3/(1+B4)^A4","v":82994.938211485671},{"$f":"BR3/(1+B4)^A4","v":75814.001812022048},{"$f":"BS3/(1+B4)^A4","v":90861.944604304968},{"$f":"BT3+BQ4","v":172762.26338102858},{"$f":"BU3+BR4","v":157814.4261719051},{"$f":"BV3+BS4","v":189138.22388832123}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":10.278026985901109},{"$f":"D4/(1+B5)^A5","v":9.3817932873056211},{"$f":"E4/(1+B5)^A5","v":11.259887267637827},{"$f":"F4+C5","v":34.344200896711882},31.349420844354597,37.625103623930357,{"$f":"I4/(1+B5)^A5","v":3.8628622831859083},{"$f":"J4/(1+B5)^A5","v":3.5260951990585565},{"$f":"K4/(1+B5)^A5","v":0.19528740685780302},{"$f":"L4+I5","v":12.907819610909169},11.782506707125659,0.65255617084121453,{"$f":"O4/(1+B5)^A5","v":3.093143271676833},{"$f":"P4/(1+B5)^A5","v":2.8235022442403448},{"$f":"Q4/(1+B5)^A5","v":3.3885459279052972},{"$f":"R4+O5","v":10.335790523852975},9.434780473093447,11.322883492654244,{"$f":"U4/(1+B5)^A5","v":4842273.8815286057},{"$f":"V4/(1+B5)^A5","v":4420032.4302843306},{"$f":"W4/(1+B5)^A5","v":5304856.4768152237},{"$f":"X4+U5","v":16180540.021177892},14769613.074951241,17726267.582084186,{"$f":"AA4/(1+B5)^A5","v":1819905.431993098},{"$f":"AB4/(1+B5)^A5","v":1661244.7806963695},{"$f":"AC4/(1+B5)^A5","v":1993724.5954845715},{"$f":"AD4+AA5","v":6081244.7617745111},5551077.5137207005,6662064.4345422992,{"$f":"AG4/(1+B5)^A5","v":1457268.6855962279},{"$f":"AH4/(1+B5)^A5","v":1330233.0486655885},{"$f":"AI4/(1+B5)^A5","v":1596441.3661847734},{"$f":"AJ4+AG5","v":4869487.9442580268},4444996.216247146,5334535.8087969683,{"$f":"AM4/(1+B5)^A5","v":0.51755943663072623},{"$f":"AN4/(1+B5)^A5","v":0.47252167869043887},{"$f":"AO4/(1+B5)^A5","v":0.56690012284832791},{"$f":"AP4+AM5","v":1.7294336054981936},1.5789391760945235,1.8943063424703244,{"$f":"AS4/(1+B5)^A5","v":0.19528740685780302},{"$f":"AT4/(1+B5)^A5","v":0.17836410388341919},{"$f":"AU4/(1+B5)^A5","v":0.21382757004557898},{"$f":"AV4+AS5","v":0.65255617084121453},0.59600666790787482,0.71450843950642207,{"$f":"AY4/(1+B5)^A5","v":0.1566072963278044},{"$f":"AZ4/(1+B5)^A5","v":0.14305722859046513},{"$f":"BA4/(1+B5)^A5","v":0.17145194381984244},{"$f":"BB4+AY5","v":0.52330592771852391},0.47802814734553978,0.57290956822333883,{"$f":"BE4/(1+B5)^A5","v":243837.12414585584},{"$f":"BF4/(1+B5)^A5","v":222618.54209153555},{"$f":"BG4/(1+B5)^A5","v":267082.93936855678},{"$f":"BH4+BE5","v":814785.87176598446},743883.62118651194,892462.15624270705,{"$f":"BK4/(1+B5)^A5","v":92005.509512298959},{"$f":"BL4/(1+B5)^A5","v":84032.455141604529},{"$f":"BM4/(1+B5)^A5","v":100740.31319462016},{"$f":"BN4+BK5","v":307437.96514927095},280795.86920584133,336625.45929289307,{"$f":"BQ4/(1+B5)^A5","v":73782.197858128333},{"$f":"BR4/(1+B5)^A5","v":67398.371547157745},{"$f":"BS4/(1+B5)^A5","v":80775.937894985487},{"$f":"BT4+BQ5","v":246544.4612391569},225212.79771906283,269914.16178330674]
[4,0.04,8.7857005430648876,8.0195962213633916,9.6249988268990609,43.129901439776773,39.369017065717991,47.250102450829417,3.3019908690379696,3.0141209541250489,0.16693249383737721,16.209810479947137,14.796627661250708,0.81948866467859172,2.6440318320847545,2.4135415517584828,2.8965432606701587,12.979822355937729,11.84832202485193,14.219426753324402,4139196.0080444296,3778262.2458943496,4534613.5491928384,20319736.029222321,18547875.320845589,22260881.131277025,1555662.7905454636,1420039.0008655142,1704244.1399792563,7636907.5523199746,6971116.5145862149,8366308.5745215556,1245679.3799040352,1137088.7850455942,1364644.7705479653,6115167.3241620623,5582085.00129274,6699180.5793449339,0.44241197553892853,0.40391351129698855,0.48458860090601708,2.1718455810371222,1.982852687391512,2.3788949433763413,0.16693249383737721,0.15246638352880809,0.18278070303266314,0.81948866467859172,0.74847305143668286,0.8972891425390852,0.13386857324684137,0.12228591855622709,0.1465578401373944,0.65717450096536534,0.60031406590176684,0.7194674083607332,208432.99564851308,190295.262780772,228303.61592478046,1023218.8674144975,934178.88396728388,1120765.7721674875,78646.695128938445,71831.29483756097,86113.241924408489,386084.66027820937,352627.1640434023,422738.70121730154,63069.331952512548,57612.410467089059,69047.610246990429,309613.79319166945,282825.20818615187,338961.7720302972]
[5,0.04,7.221205428215387,6.5915235196034407,7.9110474383552978,50.351106867992158,45.960540585321432,55.161149889184713,2.7139958015341752,2.4773877152467376,0.13720634168387874,18.923806281481312,17.274015376497445,0.9566950063624704,2.1732014339250498,1.9837552246803256,2.3807474218459217,15.153023789862779,13.832077249532256,16.600174175170324,3402117.3992018155,3105456.1563460324,3727121.7947598239,23721853.428424135,21653331.47719162,25988002.92603685,1278641.4165262119,1167168.5474668324,1400764.4551847295,8915548.968846187,8138285.0620530471,9767073.0297062844,1023857.6486743068,934604.09522103146,1121638.5280107684,7139024.9728363687,6516689.0965137715,7820819.1073557027,0.36363039505040051,0.33198746372134447,0.39829650671124467,2.5354759760875227,2.3148401511128567,2.7771914500875861,0.13720634168387874,0.12531625349189487,0.15023241441507704,0.9566950063624704,0.87378930492857776,1.0475215569541623,0.11003020909477866,0.10051011123632943,0.12045986151702814,0.76720471006014401,0.7008241771380963,0.83992726987776134,171316.72906656686,156408.83476741044,187648.93049975301,1194535.5964810643,1090587.7187346944,1308414.7026672405,64641.850583513165,59040.088340614435,70778.807788597158,450726.51086172252,411667.25238401676,493517.50900589873,51838.393536973759,47353.201848646691,56752.102518956199,361452.1867286432,330178.41003479855,395713.87454925338]
[9,0.04,2.2264324387898005,2.0322897514796043,2.4391236084682442,65.790339290511085,60.053487344600647,72.075292731472715,0.83677557041447226,0.7638248804185892,4.2303276505479472E-2,24.726440258615256,22.570771592147743,1.2500477741460718,0.67003857134569844,0.61162876845875114,0.73402887388468918,19.799417300317483,18.073427019690364,21.690309492685564,1048936.3048111009,957470.1055744664,1149141.2271350524,30995719.513127595,28292923.696577873,33956741.695258364,394229.01835900894,359859.85185544559,431881.83096706966,11649336.590739917,10633739.132669019,12761964.700880479,315674.42643366044,288155.88972105208,345822.096903948,9328074.4830042236,8514910.8605387788,10218928.13501841,0.11211403903658811,0.10235793259843914,0.12280224840767742,3.3129326266266794,3.0246429208456007,3.6287656645760404,4.2303276505479472E-2,3.8637340352040514E-2,4.6319457898887417E-2,1.2500477741460718,1.1417205780676689,1.3687246007683833,3.3924367504939074E-2,3.0989143614245394E-2,3.7140024047192792E-2,1.0024537953548234,0.91571890401120026,1.0974753784357898,52820.145707367235,48223.763594762786,57855.668298320779,1560817.7669881706,1424996.2017663424,1709615.787530821,19930.28926724564,18203.161394211307,21822.427738127022,588933.43009449204,537897.37493047758,644845.49363394536,15982.74444520171,14599.876118251255,17497.73265333557,472284.79136555828,431421.49147866614,517052.18987167574]
[16,0.04,6.2744497393126555E-2,5.7273239821776005E-2,6.873848144982854E-2,69.640133752890065,63.567583570870369,76.292858195099797,2.3581700338969825E-2,2.1525830913728478E-2,1.1921753277460954E-3,26.1733352557914,23.891525253310331,1.3231957021019747,1.8882779760407347E-2,1.7236696249800045E-2,2.0686130852895699E-2,20.958002100199895,19.131013589496217,22.959541940378237,29560.735864300612,26983.069190219227,32384.674007670077,32809468.319197383,29948515.416368656,35943757.988966607,11110.016717222739,10141.43754970983,12171.134387523356,12331010.404571241,11255984.138072668,13508745.179053387,8896.2201957539419,8120.7029489941706,9745.8307198711718,9873917.0774732232,9013170.2863460071,10816900.016147116,3.1595564758694341E-3,2.8846134844224365E-3,3.460767648208457E-3,3.5067925431093041,3.2016332463693455,3.8411069005600704,1.1921753277460954E-3,1.0888632678715782E-3,1.3053578697261167E-3,1.3231957021019747,1.2085296203439257,1.4488170344810638,9.5604400627315753E-4,8.7332460974029903E-4,1.0466664523071814E-3,1.0611134878228394,0.96930320839046835,1.1616953639239749,1488.5578546645327,1359.0243101214587,1630.467094117068,1652150.7447617087,1508381.4304432583,1809655.8460349895,561.66805746536943,512.99477709127325,614.99160561587325,623395.52106921712,569373.03469553101,682579.3408409023,450.41980601129961,411.44832112647504,493.11464463283073,499921.05824109906,456666.59716982034,547308.07057992416]
[19,0.04,7.5470169025873149E-3,6.888924558478191E-3,8.2679836944055309E-3,69.695792542421131,63.618388969486112,76.353834070764719,2.8364477913476833E-3,2.589164253404982E-3,1.4339691483978618E-4,26.194253885320418,23.910620181823369,1.3242532456063143,2.2712534794364172E-3,2.0732597015950399E-3,2.4881636746211157E-3,20.974752456137256,19.146303753393259,22.977891995780535,3555.6165479020169,3245.5703324284777,3895.2847225682008,32835690.774459805,29972451.299694818,35972485.476308346,1336.3320679351373,1219.82968681136,1463.9651405728362,12340865.772098947,11264980.307642488,13519541.832710279,1070.0527851203819,976.77222646241887,1172.2454116060828,9881808.6515246518,9020373.9219644479,10825545.254588408,3.8003692943244441E-4,3.4696630985767162E-4,4.1626713133601038E-4,3.5095952922938274,3.2041921017507504,3.8441768452747547,1.4339691483978618E-4,1.3097036120546688E-4,1.5701070717043589E-4,1.3242532456063143,1.2094955187728327,1.4499749788738379,1.149946302024442E-4,1.0504499780848557E-4,1.2589485508889787E-4,1.0619615662096051,0.9700779088449365,1.1626238308047148,179.04631890258801,163.46579964217369,196.11540819772227,1653471.2004475431,1509586.9807494583,1811102.1852137095,67.558407501067734,61.703900971417603,73.972256299255193,623893.76020564558,569828.09720324003,683124.88172117865,54.177274987619271,49.489717235711659,59.312684180732525,500320.6123410599,457031.58081715129,547745.49800958927]
[25,0.04,3.7868187370037973E-5,3.4566119213152256E-5,4.148573664977891E-5,69.70178377440277,63.623857772016507,76.360397645349579,1.4232263928183477E-5,1.2991485025842633E-5,7.1951359186393148E-7,26.196505611656942,23.912675601054691,1.3243670818668323,1.1396324327120967E-5,1.0402863523445203E-5,1.2484700836640867E-5,20.976555500526853,19.14794961956671,22.979867235265928,17.840791320581438,16.285092117509816,19.545122746881567,32838513.416021522,29975027.809728552,35975577.76491835,6.705228541333935,6.1206619431144036,7.3456449034068854,12341926.625085872,11265948.674710708,13520704.007763471,5.3691358964464433,4.9010879619002026,5.881901347689853,9882658.1175522227,9021149.3368174285,10826475.846674129,1.9068871631051979E-6,1.7409508157158855E-6,2.0886771460676312E-6,3.5098969862525409,3.2044675424552032,3.8445073007358133,7.1951359186393148E-7,6.5716166295452279E-7,7.8782265297350588E-7,1.3243670818668323,1.209599490160048,1.4500996225022278,5.7700125218501903E-7,5.2707761366391576E-7,6.3169461827967682E-7,1.0620528551937265,0.97016129927038586,1.1627237729794662,0.89838934238962131,0.82021196047948064,0.98403582761777275,1653613.3371415311,1509716.7487809018,1811257.872277996,0.3389835304058687,0.30960774483582476,0.37116589215062495,623947.39173938567,569877.08111167199,683183.60491650377,0.27184187168388319,0.24832141087820292,0.29760948822121458,500363.62120492931,457070.86844304262,547792.58364023862]
[36,0.04,5.8871596922671134E-11,5.3738052408280789E-11,6.449560266035571E-11,69.701804476867636,63.623876669247068,76.360420325521631,2.2126121250261726E-11,2.0197150246316594E-11,1.1185883746342679E-12,26.196513392408121,23.912682703474449,1.3243674752235224,1.7717241272476148E-11,1.617276217129931E-11,1.9409280623143782E-11,20.976561730875343,19.147955306792092,22.979874060627747,2.7736101153808853E-5,2.5317540806010998E-5,3.038573187870515E-5,32838523.169547655,29975036.712756936,35975588.450199187,1.0424251578308532E-5,9.5154579038569636E-6,1.14198718218186E-5,12341930.290821355,11265952.020864762,13520708.023613341,8.3471015190110625E-6,7.6194530294269845E-6,9.144269882695628E-6,9882661.0528484397,9021152.0162327439,10826479.062298225,2.9645330352455284E-12,2.7065608840341579E-12,3.2471519654035492E-12,3.5098980287440682,3.2044684942296491,3.8445084426115717,1.1185883746342679E-12,1.0216532456766525E-12,1.224784730760646E-12,1.3243674752235224,1.2095998494290592,1.4501000532033497,8.9703224531390839E-13,8.1941869874492246E-13,9.8206102611096389E-13,1.0620531706391958,0.97016158742269876,1.1627241183256931,1.3966767072308466E-6,1.2751386132283582E-6,1.5298266070907138E-6,1653613.8282892483,1509717.1971891951,1811258.4102484812,5.2699912912304595E-7,4.8133020416323165E-7,5.7703128434988795E-7,623947.57706102671,569877.25037362764,683183.80783217971,4.2261766955184495E-7,3.8605169731618724E-7,4.6267717173028811E-7,500363.76982035517,457071.00419987802,547792.74634277052]
[39,0.04,6.7313959386181909E-13,6.1444249288072514E-13,7.374446430880899E-13,69.701804476885215,63.623876669263105,76.360420325540886,2.5299072983703893E-13,2.3093481788560314E-13,1.2789972814715686E-14,26.196513392414726,23.912682703480478,1.3243674752238563,2.0257946476586482E-13,1.8491984469033259E-13,2.2192629313205807E-13,20.976561730880629,19.14795530679692,22.979874060633538,3.1713540725774679E-7,2.8948151615665452E-7,3.4743136393755695E-7,32838523.169555932,29975036.712764494,35975588.450208262,1.1919120323766574E-7,1.0880002927769899E-7,1.3057515477608387E-7,12341930.290824465,11265952.020867603,13520708.02361675,9.5441007550904802E-8,8.7121053033683797E-8,1.0455585438060708E-7,9882661.0528509319,9021152.0162350181,10826479.062300954,3.3896559081899944E-14,3.0946897816176577E-14,3.7128032352688196E-14,3.5098980287449528,3.2044684942304573,3.8445084426125411,1.2789972814715686E-14,1.168161366109564E-14,1.4004225115811103E-14,1.3243674752238563,1.2095998494293643,1.4501000532037152,1.0256693428661335E-14,9.3692578239460952E-15,1.1228915042548869E-14,1.0620531706394636,0.97016158742294334,1.1627241183259862,1.5969643097953489E-8,1.457997290872733E-8,1.7492083021438856E-8,1653613.8282896653,1509717.1971895758,1811258.4102489378,6.025723749423375E-9,5.5035439002860244E-9,6.5977929034785194E-9,623947.5770611841,569877.2503737713,683183.807832352,4.8322230296322299E-9,4.4141266132533083E-9,5.2902645715004372E-9,500363.76982048131,457071.00419999327,547792.74634290859]
[44,0.04,1.7828051650477352E-16,1.6273463333928192E-16,1.9531166055641551E-16,69.701804476885385,63.623876669263268,76.360420325541071,6.7004405026167046E-17,6.1162913290215229E-17,3.3874147060759589E-18,26.196513392414793,23.912682703480542,1.3243674752238594,5.3653019286119669E-17,4.8975882155793269E-17,5.8777012266633853E-17,20.976561730880679,19.147955306796966,22.979874060633598,8.3993074725402413E-11,7.6668962410770758E-11,9.2016936126714555E-11,32838523.169556018,29975036.712764569,35975588.450208351,3.1567700770842683E-11,2.8815606142081163E-11,3.4582731796563503E-11,12341930.290824497,11265952.020867629,13520708.023616785,2.527747925849116E-11,2.3073945545496004E-11,2.769153960418937E-11,9882661.0528509561,9021152.0162350405,10826479.06230098,8.97747824665356E-18,8.196262673000593E-18,9.833331518457628E-18,3.5098980287449617,3.2044684942304658,3.8445084426125504,3.3874147060759589E-18,3.093866615632273E-18,3.709008517196864E-18,1.3243674752238594,1.2095998494293672,1.4501000532037189,2.7164775609206319E-18,2.4814409066871613E-18,2.9739697260844516E-18,1.0620531706394662,0.97016158742294589,1.1627241183259891,4.2295479954852898E-12,3.8614948882758752E-12,4.6327650672211954E-12,1653613.8282896695,1509717.1971895797,1811258.4102489424,1.5959084150720803E-12,1.4576094737209916E-12,1.747420501408122E-12,623947.57706118561,569877.25037377269,683183.80783235363,1.2798106446936185E-12,1.1690781224344537E-12,1.4011226034753356E-12,500363.76982048253,457071.00419999444,547792.74634290987]
[50,0.04,2.4923107084735063E-21,2.2749837013184906E-21,2.7304012386651529E-21,69.701804476885385,63.623876669263268,76.360420325541071,9.3670244755624082E-22,8.5504006126523857E-22,4.7355090233697499E-23,26.196513392414793,23.912682703480542,1.3243674752238594,7.5005388771773728E-22,6.8466884630408716E-22,8.2168584630664244E-22,20.976561730880679,19.147955306796966,22.979874060633598,1.1741991984308097E-15,1.0718101998476113E-15,1.2863704894157224E-15,32838523.169556018,29975036.712764569,35975588.450208351,4.4130744186480958E-16,4.0283394488113277E-16,4.8345671459020399E-16,12341930.290824497,11265952.020867629,13520708.023616785,3.5337194144525393E-16,3.225671694093081E-16,3.8711981568547575E-16,9882661.0528509561,9021152.0162350405,10826479.06230098,1.2550258215469962E-22,1.1458141152981292E-22,1.3746716648515984E-22,3.5098980287449617,3.2044684942304658,3.8445084426125504,4.7355090233697499E-23,4.325137175896918E-23,5.1850879874367379E-23,1.3243674752238594,1.2095998494293672,1.4501000532037189,3.7975580546566363E-23,3.4689835240717541E-23,4.1575247482513541E-23,1.0620531706394662,0.97016158742294589,1.1627241183259891,5.9127873128348221E-17,5.3982595795923564E-17,6.476473264294256E-17,1653613.8282896695,1509717.1971895797,1811258.4102489424,2.2310343892910071E-17,2.0376964187390544E-17,2.4428439591989828E-17,623947.57706118561,569877.25037377269,683183.80783235363,1.7891387332293721E-17,1.6343378293429356E-17,1.9587293872532373E-17,500363.76982048253,457071.00419999444,547792.74634290987]

{"sheet":"Elk NPV 5%","index":144,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU25","v":12.504791363342111},{"$f":"'WTP Values '!CV25","v":11.414386032717223},{"$f":"'WTP Values '!CW25","v":13.699374524868372},{"$f":"C3","v":12.504791363342111},{"$f":"D3","v":11.414386032717223},{"$f":"E3","v":13.699374524868372},{"$f":"'WTP Values '!CC25","v":4.6997626084096265},{"$f":"'WTP Values '!CD25","v":4.2900339580732991},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"I3","v":4.6997626084096265},{"$f":"J3","v":4.2900339580732991},{"$f":"K3","v":0.23759699035571574},{"$f":"'WTP Values '!CI25","v":3.7632817390246514},{"$f":"'WTP Values '!CJ25","v":3.4352222003879298},{"$f":"'WTP Values '!CK25","v":4.1226842381016819},{"$f":"O3","v":3.7632817390246514},{"$f":"P3","v":3.4352222003879298},{"$f":"Q3","v":4.1226842381016819},{"$f":"'WTP Values '!BH25","v":5891366.572177493},{"$f":"'WTP Values '!BI25","v":5377645.2850075569},{"$f":"'WTP Values '!BJ25","v":6454169.0293326816},{"$f":"U3","v":5891366.572177493},{"$f":"V3","v":5377645.2850075569},{"$f":"W3","v":6454169.0293326816},{"$f":"'WTP Values '!AV25","v":2214193.2259279289},{"$f":"'WTP Values '!AW25","v":2021158.2840310899},{"$f":"'WTP Values '!AX25","v":2425670.8156825705},{"$f":"AA3","v":2214193.2259279289},{"$f":"AB3","v":2021158.2840310899},{"$f":"AC3","v":2425670.8156825705},{"$f":"'WTP Values '!BB25","v":1772990.175907284},{"$f":"'WTP Values '!BC25","v":1618431.8995273891},{"$f":"'WTP Values '!BD25","v":1942315.0216801262},{"$f":"AG3","v":1772990.175907284},{"$f":"AH3","v":1618431.8995273891},{"$f":"AI3","v":1942315.0216801262},{"$f":"'WTP Values '!CX25","v":0.62969019074128207},{"$f":"'WTP Values '!CY25","v":0.57489487182564281},{"$f":"'WTP Values '!CZ25","v":0.68972067983433494},{"$f":"AM3","v":0.62969019074128207},{"$f":"AN3","v":0.57489487182564281},{"$f":"AO3","v":0.68972067983433494},{"$f":"'WTP Values '!CF25","v":0.23759699035571574},{"$f":"'WTP Values '!CG25","v":0.21700720467373713},{"$f":"'WTP Values '!CH25","v":0.26015393370909301},{"$f":"AS3","v":0.23759699035571574},{"$f":"AT3","v":0.21700720467373713},{"$f":"AU3","v":0.26015393370909301},{"$f":"'WTP Values '!CL25","v":0.19053672161424012},{"$f":"'WTP Values '!CM25","v":0.17405099237388971},{"$f":"'WTP Values '!CN25","v":0.2085975050705331},{"$f":"AY3","v":0.19053672161424012},{"$f":"AZ3","v":0.17405099237388971},{"$f":"BA3","v":0.2085975050705331},{"$f":"'WTP Values '!BK25","v":296665.14480492467},{"$f":"'WTP Values '!BL25","v":270849.49536372331},{"$f":"'WTP Values '!BM25","v":324947.23336427793},{"$f":"BE3","v":296665.14480492467},{"$f":"BF3","v":270849.49536372331},{"$f":"BG3","v":324947.23336427793},{"$f":"'WTP Values '!AY25","v":111938.77018492935},{"$f":"'WTP Values '!AZ25","v":102238.33044383097},{"$f":"'WTP Values '!BA25","v":122565.99443691965},{"$f":"BK3","v":111938.77018492935},{"$f":"BL3","v":102238.33044383097},{"$f":"BM3","v":122565.99443691965},{"$f":"'WTP Values '!BE25","v":89767.325169542906},{"$f":"'WTP Values '!BF25","v":82000.424359883051},{"$f":"'WTP Values '!BG25","v":98276.279284016258},{"$f":"BQ3","v":89767.325169542906},{"$f":"BR3","v":82000.424359883051},{"$f":"BS3","v":98276.279284016258}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":11.34221438851892},{"$f":"D3/(1+B4)^A4","v":10.353184610174353},{"$f":"E3/(1+B4)^A4","v":12.425736530492854},{"$f":"F3+C4","v":23.847005751861033},{"$f":"G3+D4","v":21.767570642891577},{"$f":"H3+E4","v":26.125111055361224},{"$f":"I3/(1+B4)^A4","v":4.2628232275824276},{"$f":"J3/(1+B4)^A4","v":3.8911872635585478},{"$f":"K3/(1+B4)^A4","v":0.21550747424554714},{"$f":"L3+I4","v":8.9625858359920549},{"$f":"M3+J4","v":8.1812212216318478},{"$f":"N3+K4","v":0.45310446460126286},{"$f":"O3/(1+B4)^A4","v":3.4134074730382324},{"$f":"P3/(1+B4)^A4","v":3.1158478008053785},{"$f":"Q3/(1+B4)^A4","v":3.739396134332591},{"$f":"R3+O4","v":7.1766892120628842},{"$f":"S3+P4","v":6.5510700011933078},{"$f":"T3+Q4","v":7.8620803724342725},{"$f":"U3/(1+B4)^A4","v":5343643.1493673408},{"$f":"V3/(1+B4)^A4","v":4877682.7981927954},{"$f":"W3/(1+B4)^A4","v":5854121.5685557202},{"$f":"X3+U4","v":11235009.721544834},{"$f":"Y3+V4","v":10255328.083200352},{"$f":"Z3+W4","v":12308290.597888403},{"$f":"AA3/(1+B4)^A4","v":2008338.5269187563},{"$f":"AB3/(1+B4)^A4","v":1833250.1442458865},{"$f":"AC3/(1+B4)^A4","v":2200154.9348594742},{"$f":"AD3+AA4","v":4222531.7528466852},{"$f":"AE3+AB4","v":3854408.4282769766},{"$f":"AF3+AC4","v":4625825.7505420446},{"$f":"AG3/(1+B4)^A4","v":1608154.35456443},{"$f":"AH3/(1+B4)^A4","v":1467965.4417481986},{"$f":"AI3/(1+B4)^A4","v":1761736.9811157607},{"$f":"AJ3+AG4","v":3381144.5304717142},{"$f":"AK3+AH4","v":3086397.3412755877},{"$f":"AL3+AI4","v":3704052.0027958872},{"$f":"AM3/(1+B4)^A4","v":0.57114756529821498},{"$f":"AN3/(1+B4)^A4","v":0.52144659576022023},{"$f":"AO3/(1+B4)^A4","v":0.6255969885118684},{"$f":"AP3+AM4","v":1.2008377560394972},{"$f":"AQ3+AN4","v":1.0963414675858631},{"$f":"AR3+AO4","v":1.3153176683462033},{"$f":"AS3/(1+B4)^A4","v":0.21550747424554714},{"$f":"AT3/(1+B4)^A4","v":0.19683193167685906},{"$f":"AU3/(1+B4)^A4","v":0.23596728681096871},{"$f":"AV3+AS4","v":0.45310446460126286},{"$f":"AW3+AT4","v":0.41383913635059622},{"$f":"AX3+AU4","v":0.49612122052006169},{"$f":"AY3/(1+B4)^A4","v":0.17282242323287086},{"$f":"AZ3/(1+B4)^A4","v":0.1578693808379952},{"$f":"BA3/(1+B4)^A4","v":0.18920408623177604},{"$f":"BB3+AY4","v":0.36335914484711096},{"$f":"BC3+AZ4","v":0.33192037321188494},{"$f":"BD3+BA4","v":0.39780159130230913},{"$f":"BE3/(1+B4)^A4","v":269084.03156909265},{"$f":"BF3/(1+B4)^A4","v":245668.47652038393},{"$f":"BG3/(1+B4)^A4","v":294736.71960478724},{"$f":"BH3+BE4","v":565749.17637401726},{"$f":"BI3+BF4","v":516517.97188410722},{"$f":"BJ3+BG4","v":619683.95296906517},{"$f":"BK3/(1+B4)^A4","v":101531.76434007197},{"$f":"BL3/(1+B4)^A4","v":92733.179540889774},{"$f":"BM3/(1+B4)^A4","v":111170.97001081146},{"$f":"BN3+BK4","v":213470.53452500131},{"$f":"BO3+BL4","v":194971.50998472073},{"$f":"BP3+BM4","v":233736.96444773109},{"$f":"BQ3/(1+B4)^A4","v":81421.61013110468},{"$f":"BR3/(1+B4)^A4","v":74376.802140483487},{"$f":"BS3/(1+B4)^A4","v":89139.482343778916},{"$f":"BT3+BQ4","v":171188.93530064757},{"$f":"BU3+BR4","v":156377.22650036652},{"$f":"BV3+BS4","v":187415.76162779517}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":9.797831239407337},{"$f":"D4/(1+B5)^A5","v":8.9434701308060482},{"$f":"E4/(1+B5)^A5","v":10.733818404485781},{"$f":"F4+C5","v":33.64483699126837},30.711040773697626,36.858929459847005,{"$f":"I4/(1+B5)^A5","v":3.6823869798789999},{"$f":"J4/(1+B5)^A5","v":3.3613538611886815},{"$f":"K4/(1+B5)^A5","v":0.18616345901785736},{"$f":"L4+I5","v":12.644972815871055},11.54257508282053,0.63926792361912022,{"$f":"O4/(1+B5)^A5","v":2.9486297143187405},{"$f":"P4/(1+B5)^A5","v":2.691586481637299},{"$f":"Q4/(1+B5)^A5","v":3.2302309766397501},{"$f":"R4+O5","v":10.125318926381624},9.2426564828306077,11.092311349074023,{"$f":"U4/(1+B5)^A5","v":4616039.8655586569},{"$f":"V4/(1+B5)^A5","v":4213525.7947891541},{"$f":"W4/(1+B5)^A5","v":5057010.317292491},{"$f":"X4+U5","v":15851049.58710349},14468853.877989506,17365300.915180892,{"$f":"AA4/(1+B5)^A5","v":1734878.3301317405},{"$f":"AB4/(1+B5)^A5","v":1583630.4021128486},{"$f":"AC4/(1+B5)^A5","v":1900576.5553261843},{"$f":"AD4+AA5","v":5957410.0829784255},5438038.8303898256,6526402.3058682289,{"$f":"AG4/(1+B5)^A5","v":1389184.195714873},{"$f":"AH4/(1+B5)^A5","v":1268083.7419269611},{"$f":"AI4/(1+B5)^A5","v":1521854.6430111311},{"$f":"AJ4+AG5","v":4770328.7261865875},4354481.0832025483,5225906.6458070185,{"$f":"AM4/(1+B5)^A5","v":0.49337874121430941},{"$f":"AN4/(1+B5)^A5","v":0.45044517504392195},{"$f":"AO4/(1+B5)^A5","v":0.54041420020461572},{"$f":"AP4+AM5","v":1.6942164972538065},1.5467866426297852,1.8557318685508191,{"$f":"AS4/(1+B5)^A5","v":0.18616345901785736},{"$f":"AT4/(1+B5)^A5","v":0.17003082317404949},{"$f":"AU4/(1+B5)^A5","v":0.20383741437077524},{"$f":"AV4+AS5","v":0.63926792361912022},0.58386995952464571,0.69995863489083687,{"$f":"AY4/(1+B5)^A5","v":0.14929050705787353},{"$f":"AZ4/(1+B5)^A5","v":0.13637350682474478},{"$f":"BA4/(1+B5)^A5","v":0.16344160348279971},{"$f":"BB4+AY5","v":0.51264965190498446},0.46829388003662975,0.56124319478510887,{"$f":"BE4/(1+B5)^A5","v":232444.90363381288},{"$f":"BF4/(1+B5)^A5","v":212217.66679225475},{"$f":"BG4/(1+B5)^A5","v":254604.6600624444},{"$f":"BH4+BE5","v":798194.08000783017},728735.638676362,874288.61303150957,{"$f":"BK4/(1+B5)^A5","v":87706.955482191523},{"$f":"BL4/(1+B5)^A5","v":80106.407118790419},{"$f":"BM4/(1+B5)^A5","v":96033.663760554104},{"$f":"BN4+BK5","v":301177.49000719283},275077.91710351116,329770.6282082852,{"$f":"BQ4/(1+B5)^A5","v":70335.048164219566},{"$f":"BR4/(1+B5)^A5","v":64249.478147485999},{"$f":"BS4/(1+B5)^A5","v":77002.036362188883},{"$f":"BT4+BQ5","v":241523.98346486714},220626.70464785252,264417.79798998404]
[4,0.05,8.0607000082536278,7.3578150098414126,8.8307389653371029,41.705536999521996,38.068855783539036,45.689668425184109,3.0295088814878572,2.7653941402511766,0.15315713844980836,15.674481697358912,14.307969223071707,0.7924250620689286,2.4258449632149079,2.2143748595593804,2.6575190186309201,12.551163889596532,11.457031342389989,13.749830367704943,3797627.4211330931,3466478.0989724686,4160414.9030846125,19648677.008236583,17935331.976961974,21525715.818265505,1427288.6956621907,1302856.6509739037,1563609.035598282,7384698.7786406167,6740895.4813637296,8090011.3414665107,1142885.2757563961,1043255.632726661,1252033.5810787736,5913214.0019429838,5397736.7159292093,6477940.2268857919,0.40590391140671583,0.37058236026669705,0.4446000999210129,2.1001204086605223,1.9173690028964823,2.300331968471832,0.15315713844980836,0.1398847790161914,0.16769754525801511,0.7924250620689286,0.72375473854083716,0.86765618014885204,0.12282166961944747,0.11219482156076513,0.13446381166925281,0.63547132152443198,0.58048870159739485,0.69570700645436168,191232.99747229839,174591.99966454698,209463.88392691885,989427.0774801285,903327.63834090903,1083752.4969584285,72156.72933166039,65903.739383314911,79007.132839139333,373334.2193388532,340981.65648682608,408777.76104742452,57864.818189309655,52858.20467602367,63349.765879187282,299388.80165417679,273484.9093238762,327767.56386917131]
[5,0.05,6.3157693765192402,5.765040588245129,6.9191150485942261,48.021306376041238,43.833896371784164,52.608783473778338,2.3736994801943299,2.1667586694853442,0.12000262555685735,18.048181177553243,16.474727892557052,0.91242768762578597,1.9007130044745966,1.7350206448346934,2.0822356889849059,14.451876894071129,13.192051987224682,15.832066056689849,2975540.4549559122,2716076.2960347696,3259793.9399321317,22624217.463192496,20651408.272996742,24785509.758197635,1118318.0401559633,1020822.2771955178,1225128.5935177661,8503016.8187965807,7761717.7585592475,9315139.9349842761,895480.51882665663,817418.08655694732,981001.07207242795,6808694.5207696408,6215154.802486157,7458941.2989582196,0.31803633565905703,0.29036097610059852,0.34835581190260506,2.4181567443195795,2.2077299789970808,2.6486877803744369,0.12000262555685735,0.10960338464984397,0.13139541476218347,0.91242768762578597,0.83335812319068114,0.99905159491103546,9.6233991956181264E-2,8.7907578435119108E-2,0.10535591488594649,0.7317053134806133,0.66839628003251395,0.80106292134030821,149836.05741174245,136797.40019322495,164120.43398685299,1139263.1348918709,1040125.0385341339,1247872.9309452814,56536.685518138074,51637.304274945134,61904.155917115131,429870.90485699126,392618.96076177119,470681.91696453968,45338.599169264147,41415.78647621,49636.199205993995,344727.40082344093,314900.69580008619,377403.76307516533]
[9,0.05,1.4613266046378213,1.3339003827056255,1.6009271869000854,59.811941871698437,54.596400215952265,65.525778795645508,0.54922052960310064,0.50133909279848066,2.7765901333349927E-2,22.479537624996357,20.519755529876615,1.1364553764332783,0.4397821256023427,0.40144465016709308,0.48178238121750039,18.000235436251845,16.431086660773875,19.7193014133425,688472.9588399902,628438.80373117817,754242.80496532412,28179124.68279437,25721933.125281636,30871077.461094737,258753.57491710622,236195.25402856208,283467.12824348058,10590756.188875291,9667446.5239266232,11602279.287345514,207193.99776713594,189132.11135269984,226981.52518477995,8480428.2022116333,7741157.1201107092,9290329.5862914026,7.3586435924650723E-2,6.7182981839381067E-2,8.0601678982464758E-2,3.0118849640471108,2.7497922721665278,3.2990181132405461,2.7765901333349927E-2,2.5359751504327538E-2,3.0401935832752285E-2,1.1364553764332783,1.0379719208858769,1.2443479869897816,2.2266375532789595E-2,2.0339831215832594E-2,2.4376982787114039E-2,0.91136037271469128,0.8325071195587056,0.99774730224091202,34668.684680581646,31651.833439462782,37973.767288170224,1418985.5616822341,1295506.1625549707,1554262.2398586669,13081.314050645389,11947.70771860304,14323.22565729654,535416.78712990403,489018.40101805277,586248.0965654949,10490.329401414945,9582.6790089412607,11484.697133256819,429368.06213003123,392218.02849472687,470067.42720506818]
[16,0.05,1.7239357491046669E-2,1.573610271784898E-2,1.8886233922324601E-2,61.813680088108654,56.423588857062263,67.71874313471757,6.4791874870412398E-3,5.9143273088715659E-3,3.2755600125776294E-4,23.231864804871424,21.206494290568564,1.1744893557200762,5.1881360794838911E-3,4.735866585289409E-3,5.6836156108679764E-3,18.602652914260126,16.980989123004118,20.379251216087109,8121.9567362238304,7413.7302122495676,8897.8475506983759,29122201.082211997,26582774.203594584,31904245.982327346,3052.5314231091288,2786.4095603023261,3344.078692087377,10945199.143585408,9990988.889488956,11990575.087818991,2444.2800029580294,2231.2028469869219,2677.7146492130314,8764244.3882887196,8000231.9730857443,9601250.9039075039,8.6810359256510046E-4,7.9256166114257201E-4,9.5086283514401288E-4,3.1126843202843171,2.8418201198861777,3.4094270119863648,3.2755600125776294E-4,2.9917050759201369E-4,3.5865345815049666E-4,1.1744893557200762,1.0727099346767501,1.2859928298443017,2.6267776595690652E-4,2.3995020724623938E-4,2.8757672616540385E-4,0.94186105251034369,0.86036880176639829,1.0311391106777628,408.98854989439332,373.39857508801128,447.97880739660434,1466475.0351630754,1338863.1262988329,1606279.0449729741,154.32104545008227,140.94782364588764,168.97195106652083,553335.68778697553,505384.4776110088,605868.17881780129,123.75504433839501,113.04743828846566,135.48566003537803,443737.80890594004,405344.46766781219,485799.26776868722]
[19,0.05,1.2367984317879874E-3,1.1289508425124414E-3,1.3549498297511071E-3,{"$f":"F20+C21","v":61.825563689149178},56.434436219948537,67.731761976586085,4.6483454661200535E-4,4.2430993988564874E-4,2.3499759134802233E-5,{"$f":"L20+I21","v":23.236331101205423},21.210571212008247,1.1747151497985038,3.7221100440320253E-4,3.3976395981608309E-4,4.0775805467564729E-4,{"$f":"R20+O21","v":18.606229250521181},16.984253696472699,20.383169101102389,582.69128415189152,531.88118553557445,638.35580315030575,{"$f":"X20+U21","v":29127799.788171414},26587884.707980271,31910379.532865223,218.99691325768234,199.90460643853956,239.91330792329791,{"$f":"AD20+AA21","v":10947303.34414014},9992909.6443411782,11992880.260563713,175.35930072099717,160.07256555747514,192.10653765039629,{"$f":"AJ20+AG21","v":8765929.3030775432},8001770.0074636396,9603096.7321298216,6.2280114701006038E-5,5.6860530916277278E-5,6.8217488033551628E-5,{"$f":"AP20+AM21","v":3.1132827298689691},2.8423664561742856,3.4100824699744585,2.3499759134802233E-5,2.1463306554155908E-5,2.5730775339292609E-5,{"$f":"AV20+AS21","v":1.1747151497985038},1.072916161791488,1.2862400603232031,1.884521793632979E-5,1.7214681010210512E-5,2.0631537116439287E-5,{"$f":"BB20+AY21","v":0.94204212409462218},0.8605342065695637,1.0313373458546864,29.341951832679204,26.788630164469232,32.139219037027701,{"$f":"BH20+BE21","v":1466756.9631154141},1339120.5210246949,1606587.850067623,11.071411861124783,10.111980527099085,12.122507709685024,{"$f":"BN20+BK21","v":553442.06586616079},505481.63713128713,605984.65620128589,8.8785237409846722,8.1103309369527317,9.7201100417195558,{"$f":"BT20+BQ21","v":443823.11693290289},405422.39462396299,485892.66205739015]
[25,0.05,1.7050752539913198E-6,1.5563943930279749E-6,1.867961153353399E-6,61.826280439282243,56.435090470185123,67.732547197884742,6.4083027780251025E-7,5.8496223792559243E-7,3.2397241737751803E-8,23.236600482387171,21.210817108346774,1.1747287683923298,5.1313759506767096E-7,4.6840544521309061E-7,5.6214347526134909E-7,18.606444954454883,16.984450596676609,20.383405405282957,0.80330995236427238,0.73326212599510709,0.88005018054544426,29128137.469756972,26588192.944068477,31910749.4731846,0.301913559961699,0.27559252084793784,0.33074932335727436,10947430.257356301,9993025.4931727946,11993019.295260848,0.24175386751124969,0.22067926620862741,0.26484194599447258,8766030.9273995794,8001862.7728081914,9603208.0618201625,8.586062179825754E-8,7.8389074324741929E-8,9.404600438189818E-8,3.1133188224765864,2.8423994080216146,3.4101220034120572,3.2397241737751803E-8,2.9589747151777072E-8,3.5472965658286546E-8,1.1747287683923298,1.072928600219152,1.2862549718368133,2.5980397398189351E-8,2.3732506317485236E-8,2.8443053035075607E-8,0.94205304528607636,0.86054418283132783,1.031349302254851,4.0451406379437241E-2,3.6931345648400546E-2,4.4307775344945198E-2,1466773.9673800867,1339136.0455869371,1606606.4754061822,1.5263271609957746E-2,1.3940580229126885E-2,1.6712333538636111E-2,553448.48197708151,505487.49723201356,605991.68144387251,1.2240111835234331E-2,1.1181065747542008E-2,1.3400339677217181E-2,443828.26222004858,405427.09472757648,485898.29506110924]
[36,0.05,1.014361059433715E-13,9.2590978709763628E-14,1.1112630073430321E-13,61.826281090340863,56.43509106447209,67.732547911139022,3.8123436369587095E-14,3.4799808043776925E-14,1.9273343141254338E-15,23.236600727079061,21.210817331706249,1.1747287807627538,3.0526910372412295E-14,2.7865763844654953E-14,3.3442304073386988E-14,18.606445150389149,16.984450775530533,20.383405619929412,4.7789464566237787E-8,4.3622270936482768E-8,5.2354793807678696E-8,29128137.776489403,26588193.22405415,31910749.809219185,1.7961046459578298E-8,1.6395189641333318E-8,1.9676505964315474E-8,10947430.372637682,9993025.5984038617,11993019.421552753,1.4382104754430841E-8,1.3128362149555762E-8,1.575563050912752E-8,8766031.0197098423,8001862.8570714183,9603208.1629462745,5.107907764601306E-15,4.6634202387221009E-15,5.5948618348088298E-15,3.1133188552612387,2.8423994379533628,3.4101220393221805,1.9273343141254338E-15,1.760314519783955E-15,2.1103112570642304E-15,1.1747287807627538,1.0729286115175747,1.2862549853816587,1.5455918070270962E-15,1.4118632121878308E-15,1.6920968938263371E-15,0.9420530552063201,0.86054419189324638,1.0313493131154248,2.4064821382269968E-9,2.1970712911663088E-9,2.6359001947182368E-9,1466773.9828258785,1339136.059688644,1606606.4923244733,9.0802258284255804E-10,8.2933475793730807E-10,9.9422827902626012E-10,553448.48780514381,505487.50255502493,605991.68782523833,7.2817271728692048E-10,6.651693331848962E-10,7.971954739202888E-10,443828.26689376053,405427.09899690672,485898.30017783755]
[39,0.05,3.8959419269231963E-16,3.5562196779478553E-16,4.2681213970925214E-16,61.826281090340878,56.435091064472104,67.732547911139037,1.4642389193605348E-16,1.3365855278624205E-16,7.4024751756450008E-18,23.236600727079068,21.210817331706256,1.174728780762754,1.1724727493551758E-16,1.0702638540633568E-16,1.2844467298967394E-16,18.606445150389153,16.984450775530537,20.38340561992942,1.83549020279581E-10,1.6754372884140869E-10,2.0108346468330015E-10,29128137.776489411,26588193.224054158,31910749.809219193,6.8984503399954452E-11,6.2970385277986258E-11,7.5573213156000839E-11,10947430.372637685,9993025.5984038636,11993019.421552757,5.5238560657552569E-11,5.0423205873892407E-11,6.0513976670090562E-11,8766031.0197098441,8001862.8570714202,9603208.1629462764,1.9618371420997128E-17,1.7911190755925164E-17,2.1488656918418048E-17,3.1133188552612396,2.8423994379533637,3.4101220393221814,7.4024751756450008E-18,6.7609881889853195E-18,8.1052501264632648E-18,1.174728780762754,1.0729286115175749,1.2862549853816592,5.9362845871345638E-18,5.4226619134155281E-18,6.4989790092640274E-18,0.94205305520632032,0.8605441918932466,1.031349313115425,9.2427785663858048E-12,8.4384766943564326E-12,1.0123923812218128E-11,1466773.982825879,1339136.0596886445,1606606.4923244738,3.4875187865200016E-12,3.1852958321432836E-12,3.8186162620965814E-12,553448.48780514393,505487.50255502504,605991.68782523845,2.7967542650971482E-12,2.5547718630931187E-12,3.0618557779942214E-12,443828.26689376065,405427.09899690683,485898.30017783766]
[44,0.05,1.3831193906385922E-20,1.262512759738365E-20,1.5152488349794956E-20,61.826281090340878,56.435091064472104,67.732547911139037,5.1982736906313702E-21,4.7450844892172233E-21,2.6279927027149601E-22,23.236600727079068,21.210817331706256,1.174728780762754,4.1624588483257817E-21,3.799601527489102E-21,4.5599837258496511E-21,18.606445150389153,16.984450775530537,20.38340561992942,6.5162729281721501E-15,5.9480604302399563E-15,7.1387727116330243E-15,29128137.776489411,26588193.224054158,31910749.809219193,2.4490561229028262E-15,2.2355456664301222E-15,2.682965467390267E-15,10947430.372637685,9993025.5984038636,11993019.421552757,1.9610539835937646E-15,1.7901014720057768E-15,2.1483393774083752E-15,8766031.0197098441,8001862.8570714202,9603208.1629462764,6.9648240230727764E-22,6.358748592413291E-22,7.6288041814104946E-22,3.1133188552612396,2.8423994379533637,3.4101220393221814,2.6279927027149601E-22,2.4002549420569028E-22,2.8774886346267258E-22,1.174728780762754,1.0729286115175749,1.2862549853816592,2.1074724610433565E-22,1.9251285008874936E-22,2.3072376477041534E-22,0.94205305520632032,0.8605441918932466,1.031349313115425,3.2813287513869535E-16,2.9957891986941618E-16,3.5941488853467486E-16,1466773.982825879,1339136.0596886445,1606606.4923244738,1.2381228851277174E-16,1.1308290813864887E-16,1.3556675886297836E-16,553448.48780514393,505487.50255502504,605991.68782523845,9.9289084063991205E-17,9.0698336083581845E-17,1.0870059608991977E-16,443828.26689376065,405427.09899690683,485898.30017783766]
[50,0.05,1.2644726349890801E-26,1.1542118828054571E-26,1.385267750563482E-26,61.826281090340878,56.435091064472104,67.732547911139037,4.7523553465274196E-27,4.3380416238370256E-27,2.4025582173349514E-28,23.236600727079068,21.210817331706256,1.174728780762754,3.8053947790768939E-27,3.4736640870564498E-27,4.1688191752342202E-27,18.606445150389153,16.984450775530537,20.38340561992942,5.9572939657722296E-21,5.4378238756577984E-21,6.526394469170914E-21,29128137.776489411,26588193.224054158,31910749.809219193,2.2389711762578123E-21,2.0437760750098204E-21,2.4528153079896683E-21,10947430.372637685,9993025.5984038636,11993019.421552757,1.7928308393144226E-21,1.6365429770743742E-21,1.9640505163824947E-21,8766031.0197098441,8001862.8570714202,9603208.1629462764,6.3673674480291458E-28,5.8132823835038724E-28,6.974390056544613E-28,3.1133188552612396,2.8423994379533637,3.4101220393221814,2.4025582173349514E-28,2.1943562585923661E-28,2.6306518877576243E-28,1.174728780762754,1.0729286115175749,1.2862549853816592,1.9266892460758913E-28,1.7599871165755786E-28,2.1093181743272966E-28,0.94205305520632032,0.8605441918932466,1.031349313115425,2.9998497892622333E-22,2.7388043921469819E-22,3.2858355846628398E-22,1466773.982825879,1339136.0596886445,1606606.4923244738,1.1319142205611732E-22,1.0338242945194068E-22,1.2393757036205957E-22,553448.48780514393,505487.50255502504,605991.68782523845,9.0771867274654473E-23,8.29180508876975E-23,9.9376040920982105E-23,443828.26689376065,405427.09899690683,485898.30017783766]

{"sheet":"Erie","index":145,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Erie"]
[null,"Number of households",{"$f":"'WTP Values '!C26","v":110047},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA26","v":0.48297264506993248}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU26","v":2.3141614603906246}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV26","v":414.953828466}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW26","v":1492.618811674}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!X3:X52), \"NULL\")))))","v":243279448.18392336},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!Y3:Y52), \"NULL\")))))","v":222065837.23372179},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!Z3:Z52), \"NULL\")))))","v":266519817.3609128},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AD3:AD52), \"NULL\")))))","v":91433520.043647438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AE3:AE52), \"NULL\")))))","v":83462406.039384112},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AF3:AF52), \"NULL\")))))","v":100166197.97602896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":73214643.314983845},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AK3:AK52), \"NULL\")))))","v":66832370.607149534},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!AL3:AL52), \"NULL\")))))","v":80206681.316740707}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BH3:BH52), \"NULL\")))))","v":12251802.59687493},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BI3:BI52), \"NULL\")))))","v":11185770.961920951},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":13419683.388543963},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BN3:BN52), \"NULL\")))))","v":4623796.5395300211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BO3:BO52), \"NULL\")))))","v":4223230.1430632891},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BP3:BP52), \"NULL\")))))","v":5062633.2352550756},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BT3:BT52), \"NULL\")))))","v":3708257.0308780121},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BU3:BU52), \"NULL\")))))","v":3387533.4810106014},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!BV3:BV52), \"NULL\")))))","v":4059622.657417065}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!F3:F52), \"NULL\")))))","v":980.03312188138659},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!G3:G52), \"NULL\")))))","v":894.57567152501474},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!H3:H52), \"NULL\")))))","v":1073.6552166708389},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!L3:L52), \"NULL\")))))","v":368.33311963629211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!M3:M52), \"NULL\")))))","v":336.22208107225896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!N3:N52), \"NULL\")))))","v":18.626619681223907},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!R3:R52), \"NULL\")))))","v":294.93973285063322},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!S3:S52), \"NULL\")))))","v":269.22922300999727},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Erie NPV 1%'!A3:A52,'Erie NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Erie NPV 2%'!A3:A52,'Erie NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Erie NPV 3%'!A3:A52,'Erie NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Erie NPV 4%'!A3:A52,'Erie NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Erie NPV 5%'!A3:A52,'Erie NPV 5%'!T3:T52), \"NULL\")))))","v":323.10663672323045}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Erie NPV 1%","index":146,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU26","v":186.27521685481133},{"$f":"'WTP Values '!CV26","v":170.03229124181451},{"$f":"'WTP Values '!CW26","v":204.06999911260698},{"$f":"C3","v":186.27521685481133},{"$f":"D3","v":170.03229124181451},{"$f":"E3","v":204.06999911260698},{"$f":"'WTP Values '!CC26","v":70.009196835455015},{"$f":"'WTP Values '!CD26","v":63.905841205529278},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"I3","v":70.009196835455015},{"$f":"J3","v":63.905841205529278},{"$f":"K3","v":3.5403677109721361},{"$f":"'WTP Values '!CI26","v":56.059291741469544},{"$f":"'WTP Values '!CJ26","v":51.172486704902767},{"$f":"'WTP Values '!CK26","v":61.412984397207858},{"$f":"O3","v":56.059291741469544},{"$f":"P3","v":51.172486704902767},{"$f":"Q3","v":61.412984397207858},{"$f":"'WTP Values '!BH26","v":46240204.494092464},{"$f":"'WTP Values '!BI26","v":42208126.50428281},{"$f":"'WTP Values '!BJ26","v":50657509.084695421},{"$f":"U3","v":46240204.494092464},{"$f":"V3","v":42208126.50428281},{"$f":"W3","v":50657509.084695421},{"$f":"'WTP Values '!AV26","v":17378799.138168849},{"$f":"'WTP Values '!AW26","v":15863726.885439128},{"$f":"'WTP Values '!AX26","v":19038622.096452978},{"$f":"AA3","v":17378799.138168849},{"$f":"AB3","v":15863726.885439128},{"$f":"AC3","v":19038622.096452978},{"$f":"'WTP Values '!BB26","v":13915931.263899567},{"$f":"'WTP Values '!BC26","v":12702850.597405246},{"$f":"'WTP Values '!BD26","v":15244910.219767932},{"$f":"AG3","v":13915931.263899567},{"$f":"AH3","v":12702850.597405246},{"$f":"AI3","v":15244910.219767932},{"$f":"'WTP Values '!CX26","v":9.3810110251065328},{"$f":"'WTP Values '!CY26","v":8.5647675016297153},{"$f":"'WTP Values '!CZ26","v":10.275238833302847},{"$f":"AM3","v":9.3810110251065328},{"$f":"AN3","v":8.5647675016297153},{"$f":"AO3","v":10.275238833302847},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"'WTP Values '!CG26","v":3.2336603712293224},{"$f":"'WTP Values '!CH26","v":3.8763780121720672},{"$f":"AS3","v":3.5403677109721361},{"$f":"AT3","v":3.2336603712293224},{"$f":"AU3","v":3.8763780121720672},{"$f":"'WTP Values '!CL26","v":2.8393536229084066},{"$f":"'WTP Values '!CM26","v":2.5937806850874106},{"$f":"'WTP Values '!CN26","v":3.1083887130793064},{"$f":"AY3","v":2.8393536229084066},{"$f":"AZ3","v":2.5937806850874106},{"$f":"BA3","v":3.1083887130793064},{"$f":"'WTP Values '!BK26","v":2328704.1372785703},{"$f":"'WTP Values '!BL26","v":2126083.1548428615},{"$f":"'WTP Values '!BM26","v":2550683.6223301464},{"$f":"BE3","v":2328704.1372785703},{"$f":"BF3","v":2126083.1548428615},{"$f":"BG3","v":2550683.6223301464},{"$f":"'WTP Values '!AY26","v":878846.52453381475},{"$f":"'WTP Values '!AZ26","v":802710.73820105288},{"$f":"'WTP Values '!BA26","v":962256.35919645044},{"$f":"BK3","v":878846.52453381475},{"$f":"BL3","v":802710.73820105288},{"$f":"BM3","v":962256.35919645044},{"$f":"'WTP Values '!BE26","v":704829.6298946751},{"$f":"'WTP Values '!BF26","v":643869.59959763021},{"$f":"'WTP Values '!BG26","v":771613.80975304742},{"$f":"BQ3","v":704829.6298946751},{"$f":"BR3","v":643869.59959763021},{"$f":"BS3","v":771613.80975304742}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":182.60485918518904},{"$f":"D3/(1+B4)^A4","v":166.68198337595774},{"$f":"E3/(1+B4)^A4","v":200.04901393256247},{"$f":"F3+C4","v":368.8800760400004},{"$f":"G3+D4","v":336.71427461777228},{"$f":"H3+E4","v":404.11901304516948},{"$f":"I3/(1+B4)^A4","v":68.629739079948052},{"$f":"J3/(1+B4)^A4","v":62.646643667806366},{"$f":"K3/(1+B4)^A4","v":3.4706084805138087},{"$f":"L3+I4","v":138.63893591540307},{"$f":"M3+J4","v":126.55248487333564},{"$f":"N3+K4","v":7.0109761914859448},{"$f":"O3/(1+B4)^A4","v":54.95470222671262},{"$f":"P3/(1+B4)^A4","v":50.164186555144362},{"$f":"Q3/(1+B4)^A4","v":60.202905986871734},{"$f":"R3+O4","v":111.01399396818216},{"$f":"S3+P4","v":101.33667326004712},{"$f":"T3+Q4","v":121.61589038407959},{"$f":"U3/(1+B4)^A4","v":45329089.789326988},{"$f":"V3/(1+B4)^A4","v":41376459.665015988},{"$f":"W3/(1+B4)^A4","v":49659356.028522126},{"$f":"X3+U4","v":91569294.28341946},{"$f":"Y3+V4","v":83584586.169298798},{"$f":"Z3+W4","v":100316865.11321755},{"$f":"AA3/(1+B4)^A4","v":17036368.138583325},{"$f":"AB3/(1+B4)^A4","v":15551148.794666335},{"$f":"AC3/(1+B4)^A4","v":18663486.027304165},{"$f":"AD3+AA4","v":34415167.276752174},{"$f":"AE3+AB4","v":31414875.680105463},{"$f":"AF3+AC4","v":37702108.123757139},{"$f":"AG3/(1+B4)^A4","v":13641732.441819005},{"$f":"AH3/(1+B4)^A4","v":12452554.256842706},{"$f":"AI3/(1+B4)^A4","v":14944525.262001697},{"$f":"AJ3+AG4","v":27557663.705718569},{"$f":"AK3+AH4","v":25155404.85424795},{"$f":"AL3+AI4","v":30189435.481769629},{"$f":"AM3/(1+B4)^A4","v":9.1961680473547034},{"$f":"AN3/(1+B4)^A4","v":8.3960077459363944},{"$f":"AO3/(1+B4)^A4","v":10.072776034999359},{"$f":"AP3+AM4","v":18.577179072461234},{"$f":"AQ3+AN4","v":16.960775247566112},{"$f":"AR3+AO4","v":20.348014868302208},{"$f":"AS3/(1+B4)^A4","v":3.4706084805138087},{"$f":"AT3/(1+B4)^A4","v":3.1699444870398219},{"$f":"AU3/(1+B4)^A4","v":3.7999980513401308},{"$f":"AV3+AS4","v":7.0109761914859448},{"$f":"AW3+AT4","v":6.4036048582691443},{"$f":"AX3+AU4","v":7.6763760635121976},{"$f":"AY3/(1+B4)^A4","v":2.7834071394063393},{"$f":"AZ3/(1+B4)^A4","v":2.5426729586191654},{"$f":"BA3/(1+B4)^A4","v":3.0471411754527069},{"$f":"BB3+AY4","v":5.622760762314746},{"$f":"BC3+AZ4","v":5.1364536437065755},{"$f":"BD3+BA4","v":6.1555298885320138},{"$f":"BE3/(1+B4)^A4","v":2282819.4660117347},{"$f":"BF3/(1+B4)^A4","v":2084190.91740306},{"$f":"BG3/(1+B4)^A4","v":2500425.078257177},{"$f":"BH3+BE4","v":4611523.6032903045},{"$f":"BI3+BF4","v":4210274.0722459219},{"$f":"BJ3+BG4","v":5051108.7005873229},{"$f":"BK3/(1+B4)^A4","v":861529.77603550116},{"$f":"BL3/(1+B4)^A4","v":786894.16547500528},{"$f":"BM3/(1+B4)^A4","v":943296.10743696743},{"$f":"BN3+BK4","v":1740376.3005693159},{"$f":"BO3+BL4","v":1589604.9036760582},{"$f":"BP3+BM4","v":1905552.4666334179},{"$f":"BQ3/(1+B4)^A4","v":690941.70169069222},{"$f":"BR3/(1+B4)^A4","v":631182.82481877285},{"$f":"BS3/(1+B4)^A4","v":756409.96936873579},{"$f":"BT3+BQ4","v":1395771.3315853672},{"$f":"BU3+BR4","v":1275052.4244164031},{"$f":"BV3+BS4","v":1528023.7791217831}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":177.23447728885932},{"$f":"D4/(1+B5)^A5","v":161.77989090174401},{"$f":"E4/(1+B5)^A5","v":194.16560202558523},{"$f":"F4+C5","v":546.11455332885976},498.49416551951629,598.28461507075474,{"$f":"I4/(1+B5)^A5","v":66.611348605842423},{"$f":"J4/(1+B5)^A5","v":60.804215144706617},{"$f":"K4/(1+B5)^A5","v":3.368538398500835},{"$f":"L4+I5","v":205.25028452124548},187.35670001804226,10.37951458998678,{"$f":"O4/(1+B5)^A5","v":53.338492563544655},{"$f":"P4/(1+B5)^A5","v":48.688865249227526},{"$f":"Q4/(1+B5)^A5","v":58.43234742747191},{"$f":"R4+O5","v":164.35248653172681},150.02553850927464,180.0482378115515,{"$f":"U4/(1+B5)^A5","v":43995967.964048363},{"$f":"V4/(1+B5)^A5","v":40159584.106990084},{"$f":"W4/(1+B5)^A5","v":48198881.71371486},{"$f":"X4+U5","v":135565262.24746782},123744170.27628888,148515746.8269324,{"$f":"AA4/(1+B5)^A5","v":16535331.0717774},{"$f":"AB4/(1+B5)^A5","v":15093791.809060009},{"$f":"AC4/(1+B5)^A5","v":18114595.664086677},{"$f":"AD4+AA5","v":50950498.348529577},46508667.48916547,55816703.787843816,{"$f":"AG4/(1+B5)^A5","v":13240531.108694455},{"$f":"AH4/(1+B5)^A5","v":12086326.478225982},{"$f":"AI4/(1+B5)^A5","v":14505008.984754648},{"$f":"AJ4+AG5","v":40798194.814413026},37241731.332473934,44694444.466524273,{"$f":"AM4/(1+B5)^A5","v":8.925710105449479},{"$f":"AN4/(1+B5)^A5","v":8.1490824001300552},{"$f":"AO4/(1+B5)^A5","v":9.7765371818520599},{"$f":"AP4+AM5","v":27.502889177910713},25.109857647696167,30.124552050154268,{"$f":"AS4/(1+B5)^A5","v":3.368538398500835},{"$f":"AT4/(1+B5)^A5","v":3.0767168885984022},{"$f":"AU4/(1+B5)^A5","v":3.6882406707749786},{"$f":"AV4+AS5","v":10.37951458998678},9.4803217468675456,11.364616734287177,{"$f":"AY4/(1+B5)^A5","v":2.7015475471792607},{"$f":"AZ4/(1+B5)^A5","v":2.4678933230377975},{"$f":"BA4/(1+B5)^A5","v":2.9575252042390594},{"$f":"BB4+AY5","v":8.3243083094940076},7.604346966744373,9.1130550927710736,{"$f":"BE4/(1+B5)^A5","v":2215682.0832084361},{"$f":"BF4/(1+B5)^A5","v":2022895.1708316891},{"$f":"BG4/(1+B5)^A5","v":2426887.9465876254},{"$f":"BH4+BE5","v":6827205.6864987407},6233169.2430776116,7477996.6471749488,{"$f":"BK4/(1+B5)^A5","v":836192.31276636757},{"$f":"BL4/(1+B5)^A5","v":763751.72447178583},{"$f":"BM4/(1+B5)^A5","v":915553.9084568175},{"$f":"BN4+BK5","v":2576568.6133356835},2353356.6281478442,2821106.3750902354,{"$f":"BQ4/(1+B5)^A5","v":670621.20845334744},{"$f":"BR4/(1+B5)^A5","v":612619.83131024125},{"$f":"BS4/(1+B5)^A5","v":734164.06406354636},{"$f":"BT4+BQ5","v":2066392.5400387147},1887672.2557266443,2262187.8431853293]
[4,0.01,170.31884903927991,155.4672952891504,186.58932712126031,716.4334023681397,653.96146080866674,784.87394219201508,64.012196729707412,58.43165561576744,3.2370991905949267,269.26248125095287,245.78835563380972,13.616613780581707,51.257242957909277,46.789042499680086,56.152337359791559,215.60972948963609,196.81458100895472,236.20057517134308,42279260.449946143,38592570.96942196,46318177.952932216,177844522.69741395,162336741.24571085,194833924.77986461,15890128.149494061,14504837.252222398,17407770.381440945,66840626.498023637,61013504.741387866,73224474.169284761,12723890.145968642,11614722.182577388,13939028.530895866,53522084.960381672,48856453.51505132,58633472.99742014,8.5774319718885952,7.8311080120958358,9.3950600688652539,36.08032114979931,32.940965659791999,39.51961211901952,3.2370991905949267,2.9566644554813912,3.5443267903368723,13.616613780581707,12.436986202348937,14.90894352462405,2.5961340925250331,2.3715969757197048,2.8421235895862629,10.920442402019042,9.9759439424640775,11.955178682357337,2129226.9315860467,1943962.498118462,2332191.6149329711,8956432.6180847883,8177131.7411960736,9810188.2621079199,803564.37677610677,733950.39528224175,879829.31034142128,3380132.9901117901,3087307.0234300857,3700935.6854316564,644453.79991698032,588715.61652952037,705517.23519069119,2710846.339955695,2476387.8722561644,2967705.0783760203]
[5,0.01,162.05254081354852,147.92179701265295,177.53334242951053,878.48594318168819,801.88325782131972,962.4072846215256,60.905408776649544,55.595715388456917,3.0799888072306523,330.16789002760243,301.38407102226665,16.696602587812357,48.769507915773339,44.518168494419506,53.427022276760212,264.37923740540941,241.33274950337423,289.6275974481033,40227265.615512826,36719507.073933318,44070157.034678407,218071788.31292677,199056248.31964415,238904081.81454301,15118911.705917723,13800854.949809769,16562896.215678105,81959538.20394136,74814359.691197634,89787370.384962872,12106344.886766789,11051009.627807355,13262507.365718925,65628429.847148463,59907463.142858677,71895980.363139063,8.1611322090330933,7.4510305694514845,8.9390772885295888,44.241453358832402,40.391996229243482,48.458689407549109,3.0799888072306523,2.8131647791570358,3.3723053266708933,16.696602587812357,15.250150981505973,18.281248851294944,2.4701325094636535,2.2564931472292349,2.704183075429055,13.390574911482695,12.232437089693313,14.659361757786392,2025886.366532326,1849613.6149540157,2219000.2985328934,10982318.984617114,10026745.356150089,12029188.560640814,764563.93228556705,698328.61751646327,837127.39974057209,4144696.9223973574,3785635.6409465489,4538063.0851722285,613175.67786879186,560142.70888609113,671275.44129912334,3324022.0178244868,3036530.5811422556,3638980.5196751435]
[9,0.01,120.23049391520492,109.74657124394217,131.7160554198031,1425.2610882836948,1300.9804124805623,1561.4155974811542,45.18711858858935,41.247735377466469,2.2851142826122497,535.66644965626688,488.96740168752649,27.088672459297513,36.1832156119128,33.02904946391854,39.638732256251608,428.93052819869138,391.53976209331029,469.89362543562225,29845530.280058928,27243043.827997554,32696659.494505357,353801033.18348944,322950102.17488384,387599476.44602227,11217067.086620383,10239170.572319737,12288392.287341215,132971667.35839179,121379285.05325091,145671591.24427396,8981974.7221272457,8198997.3075564327,9839758.1619474106,106475975.02530727,97194242.865246445,116644488.17981577,6.0549310209723091,5.528090340608502,6.6321063042304864,71.777610616156025,65.532227294541954,78.619680756258518,2.2851142826122497,2.0871514211681585,2.5019906076327296,27.088672459297513,24.741940327093587,29.659612467575791,1.8326479187421045,1.6741439797589648,2.0062953975528832,21.724952481268097,19.845982436183778,23.783440195725294,1503051.5241628182,1372270.7299854737,1646327.1760580239,17817783.004248697,16267454.373250401,19516230.751529317,567247.50347610505,518106.00548206293,621084.00297507341,6724382.2079010736,6141838.9393000463,7362581.9305055607,454929.08804051165,415582.71295395237,498034.63404748484,5392914.1102075242,4926486.2053580368,5903904.7533657467]
[16,0.01,48.614924654813919,44.37577455109902,53.259085125102537,1966.1149171610293,1794.6725810023684,2153.936933612923,18.27130783561223,16.678427262982744,0.92398072285374377,738.9395570745005,674.51929359903875,37.368201128994009,14.630600303302675,13.355220450487201,16.027830538641012,591.69980633705802,540.12010377716047,648.20745759668239,12067971.764894661,11015662.332718756,13220819.32816931,488060394.52512079,445502244.18835121,534684570.27898759,4535595.367749542,4140185.1534618107,4968783.257259327,183431359.28023732,167439934.29647014,200950612.42206764,3631840.8928405587,3315245.7697877772,3978683.6607527905,146881160.60799414,134077224.39798763,160908390.82060194,2.4482974808559623,2.2352706592324814,2.6816769837964274,99.015564313582118,90.40020154745153,108.45404283327346,0.92398072285374377,0.84393489354572027,1.0116741678105576,37.368201128994009,34.130938083201208,40.914753787278528,0.74102698564379499,0.6769362811957943,0.81124094571317829,29.969072683708639,27.377076687390758,32.808709179405504,607755.43890731491,554874.52452204784,665688.62037346791,24579222.181373853,22440579.463232893,26922191.816479959,229365.22793935446,209494.97585430558,251133.89312230831,9276130.7218224779,8472525.6702964772,10156512.572597424,183949.53408384646,168039.91749670854,201379.16281689957,7439401.0797105925,6795974.5040162699,8144300.9287992353]
[19,0.01,28.406349932723085,25.929357895432318,31.11999493782082,{"$f":"F20+C21","v":2069.8885806238204},1889.3973332644382,2267.6240454484705,10.67616925855941,9.7454278603482951,0.53989428001458128,{"$f":"L20+I21","v":777.94158297129741},710.12114858835889,39.340535042094835,8.5488552104598767,7.8036337243944089,9.3652755028581236,{"$f":"R20+O21","v":622.93035956559629},568.6282247367393,682.42054553552953,7051477.1207790887,6436598.661537583,7725101.3531314489,{"$f":"X20+U21","v":513820747.94540805},469016332.5851149,562905797.92472351,2650208.9653403065,2419165.494764484,2903326.4362282152,{"$f":"AD20+AA21","v":193113064.03733042},176277594.41503716,211557002.23382932,2122133.1522065126,1937142.392346509,2324798.0150424875,{"$f":"AJ20+AG21","v":154633706.50290418},141153964.74579626,169401309.03794986,1.4305729253806878,1.3060985076363589,1.566939686714244,{"$f":"AP20+AM21","v":104.24171246950624},95.171621575076188,114.1783640537291,0.53989428001458128,0.49312243260097871,0.59113473141786399,{"$f":"AV20+AS21","v":39.340535042094835},35.932405765176682,43.074278570455917,0.43299196724568456,0.39554291243563322,0.47401892211715829,{"$f":"BB20+AY21","v":31.550872626237833},28.822068288825022,34.540388195374923,355119.62208517746,324220.59736270428,388970.75395730179,{"$f":"BH20+BE21","v":25876540.00779577},23625017.422988642,28343174.104370955,134021.16682287049,122410.71307873566,146740.8887014077,{"$f":"BN20+BK21","v":9765734.8946819343},8919714.7027965523,10692584.247993805,107484.17018537322,98187.968673623182,117668.53510014071,{"$f":"BT20+BQ21","v":7832060.6833137022},7154673.3597778799,8574165.905839989]
[25,0.01,7.4136140331216618,6.7671577664390012,8.12183303128052,2156.2285787677683,1968.2086102453793,2362.2120622663547,2.7863135680118249,2.5434045878955009,0.14090398168711574,810.39138508074166,739.74199834087005,40.981522752405645,2.2311177995586657,2.0366266213550772,2.4441907551120483,648.91427318885667,592.34706657583479,710.88593695151201,1840325.4856979379,1679851.8034088288,2016130.898003493,535253438.97970432,488580124.40654498,586385943.66927886,691663.18174227607,631364.44150360534,757722.89158346143,201168271.33043513,183630554.04633623,220381550.25597599,553843.63547628617,505563.9340523415,606736.00196124089,161083847.85709664,147041833.86505583,176467442.37712261,0.37335720851585991,0.34087132798775416,0.40894680513310083,108.58988335435001,99.141457298152716,118.94101641712679,0.14090398168711574,0.12869725941685792,0.15427693986324739,40.981522752405645,37.431232260532255,44.871009644117969,0.11300414633362374,0.10323052744473173,0.12371154130312062,32.866934905864646,30.024305619788947,35.981150312039745,92680.679494648313,84616.516241191523,101515.29664463761,26955912.316604558,24610473.345373034,29525435.614711508,34977.433054459507,31947.285815821426,38297.081965335565,10173087.029755315,9291777.3143270239,11138597.484052895,28051.691058934048,25625.527537557253,30709.651368138551,8158754.647032653,7453111.8797959965,8931814.8514528107]
[36,0.01,0.24913888255265082,0.22741433752226164,0.27293900068876586,2178.115621493665,1988.1871349575117,2386.1899637020169,9.3635714737020995E-2,8.5472614851080111E-2,4.7351616078083877E-3,818.61735474120178,747.25083338890522,41.397510346803834,7.4978032703345243E-2,6.8442041675553983E-2,8.2138475344625803E-2,655.50115111199648,598.35975265298237,718.10186527585904,61845.225957479299,56452.412991225763,67753.270775139084,540686589.7149694,493539512.36903131,592338120.69231462,23243.750137545616,21217.375322876534,25463.725741624276,203210252.68299657,185494516.81065923,222618558.17524233,18612.242805599428,16989.774896021408,20389.722051585777,162718947.72323185,148534398.67566505,178258695.16408134,1.2546889723020992E-2,1.1455182502041852E-2,1.3742899158109625E-2,109.69213728047829,100.14780390405492,120.1483406933271,4.7351616078083877E-3,4.3249474892346909E-3,5.1845677734840894E-3,41.397510346803834,37.811182228655497,45.326477916315788,3.7975711462174028E-3,3.4691229052386729E-3,4.1573994844384399E-3,33.200554456053979,30.32907073902841,36.346381058891545,3114.5890277476938,2843.588054037386,3411.4815601475798,27229531.361634649,24860284.74613025,29825136.897387762,1175.4373166468818,1073.6074272526516,1286.9960808916583,10276350.103377016,9386094.5537332557,11251661.081039142,942.69366235029679,861.16100285314451,1032.0159899419421,8241571.0113588134,7528765.5371866273,9022478.2510564178]
[39,0.01,8.0131800475476522E-2,7.3144425040701663E-2,8.7786752999287815E-2,2178.4862827125298,1988.5254750619133,2386.596034009608,3.0116529117448949E-2,2.7490989961860248E-2,1.5229940075526006E-3,818.75666309724045,747.37799693429668,41.404555175596073,2.4115564359403072E-2,2.2013360465806528E-2,2.6418613787771324E-2,655.61270113865294,598.46157863184658,718.22406839034284,19891.593219047951,18157.075474624544,21791.827593057547,540778601.15292525,493623500.54459345,592438921.93887353,7476.0050668928297,6824.2518733571796,8190.0270627523587,203244834.02441025,185526083.37352452,222656442.32854483,5986.3499090080031,5464.5073388074488,6558.0495603403397,162746638.44951853,148559675.54375839,178289030.36969247,4.0355196811178266E-3,3.6843883590503041E-3,4.4201982525128641E-3,109.71080415973074,100.16484657465304,120.16878695888185,1.5229940075526006E-3,1.3910547632043232E-3,1.6675387884852349E-3,41.404555175596073,37.817616753413176,45.334191357873031,1.221432039279578E-3,1.1157915682179535E-3,1.337165449931193E-3,33.206204366398609,30.334231994113416,36.35256631084588,1001.7610417829624,914.59762621524169,1097.2520904911016,27234165.152046889,24864515.349572238,29830212.395440347,378.06185676004293,345.30979375095455,413.94306705592675,10278098.883109925,9387691.8340673856,11253575.834493639,303.20333657668357,276.97957440788571,331.932529142867,8242973.5221926225,7530046.7462202637,9024013.6529206317]
[44,0.01,9.9155408168345102E-3,9.0509202053550477E-3,1.0862767682453367E-2,2178.6247377933441,1988.6518570628166,2386.747715637985,3.72663127439449E-3,3.4017460164948595E-3,1.8845588338307426E-4,818.80869969754201,747.42549701808662,41.407186668425936,2.9840695118268376E-3,2.7239419670995204E-3,3.2690497627967567E-3,655.6543690207227,598.49961423798788,718.26971557766763,2461.393645281943,2246.7637306874567,2696.529401439207,540812970.68075705,493654873.10002422,592476574.7712394,925.0838362270888,844.43563720174984,1013.437201583325,203257751.37906298,185537874.60171375,222670593.40030554,740.75331534311727,676.18030844594955,811.49565726130106,162756981.91560206,148569117.34839413,178300361.6423766,4.9935680813148291E-4,4.5590767887979317E-4,5.46957087338942E-4,109.71777689964497,100.17121261516348,120.17642436254225,1.8845588338307426E-4,1.7212966888502338E-4,2.0634191198462258E-4,41.407186668425936,37.820020276090979,45.337072601228968,1.5114048565740841E-4,1.3806849181094872E-4,1.654613838573528E-4,33.208314807830149,30.336159905514783,36.3548767213113,123.95830918030495,113.17267351920502,135.77440947369172,27235896.036729038,24866095.62965453,29832108.273555662,46.781524310560002,42.728771025657345,51.221479523536168,10278752.114219418,9388288.4747907426,11254291.062661001,37.518501291464204,34.273562545388579,41.073462989995747,8243497.409615838,7530525.3231289415,9024587.1798459515]
[50,0.01,5.8173457769179434E-4,5.3100817601850676E-4,6.373074033024324E-4,2178.6406917676659,1988.6664198739843,2386.7651936878333,2.18637622563386E-4,1.9957693875462658E-4,1.1056512777120113E-5,818.81469579808311,747.43097038253518,41.407489891455285,1.7507228797024245E-4,1.5981087256453601E-4,1.9179178608042346E-4,655.65917034918732,598.50399702466575,718.27497543559514,144.40743265766488,131.81531639965232,158.20260554184608,540816931.03065002,493658488.11321682,592480913.45146084,54.273716859033961,49.542170000595732,59.457317898313171,203259239.82674736,185539233.28751022,222672224.0073888,43.459234855179048,39.670802979245799,47.609615269208867,162758173.77791095,148570205.31358701,178301667.32818002,2.9296750148281795E-5,2.6747634439596002E-5,3.2089409553782866E-5,109.71858035815936,100.1719461646023,120.17730440927772,1.1056512777120113E-5,1.00986705704495E-5,1.2105867672360893E-5,41.407489891455285,37.82029723045666,45.337404602642309,8.8672567861118833E-6,8.100336356824836E-6,9.7074491488287612E-6,33.208557990877004,30.336382055896053,36.355142946494375,7.2725064597550224,6.6397243127847894,7.9657449064635388,27236095.48401266,24866277.722992714,29832326.732788727,2.7446238981112998,2.5068530327360978,3.0051115022171686,10278827.385074668,9388357.2248194423,11254373.477345597,2.2011718682417523,2.0107946507046983,2.409737813418908,8243557.7763892952,7530580.4688387774,9024653.2665058672]

{"sheet":"Erie NPV 2%","index":147,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU26","v":186.27521685481133},{"$f":"'WTP Values '!CV26","v":170.03229124181451},{"$f":"'WTP Values '!CW26","v":204.06999911260698},{"$f":"C3","v":186.27521685481133},{"$f":"D3","v":170.03229124181451},{"$f":"E3","v":204.06999911260698},{"$f":"'WTP Values '!CC26","v":70.009196835455015},{"$f":"'WTP Values '!CD26","v":63.905841205529278},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"I3","v":70.009196835455015},{"$f":"J3","v":63.905841205529278},{"$f":"K3","v":3.5403677109721361},{"$f":"'WTP Values '!CI26","v":56.059291741469544},{"$f":"'WTP Values '!CJ26","v":51.172486704902767},{"$f":"'WTP Values '!CK26","v":61.412984397207858},{"$f":"O3","v":56.059291741469544},{"$f":"P3","v":51.172486704902767},{"$f":"Q3","v":61.412984397207858},{"$f":"'WTP Values '!BH26","v":46240204.494092464},{"$f":"'WTP Values '!BI26","v":42208126.50428281},{"$f":"'WTP Values '!BJ26","v":50657509.084695421},{"$f":"U3","v":46240204.494092464},{"$f":"V3","v":42208126.50428281},{"$f":"W3","v":50657509.084695421},{"$f":"'WTP Values '!AV26","v":17378799.138168849},{"$f":"'WTP Values '!AW26","v":15863726.885439128},{"$f":"'WTP Values '!AX26","v":19038622.096452978},{"$f":"AA3","v":17378799.138168849},{"$f":"AB3","v":15863726.885439128},{"$f":"AC3","v":19038622.096452978},{"$f":"'WTP Values '!BB26","v":13915931.263899567},{"$f":"'WTP Values '!BC26","v":12702850.597405246},{"$f":"'WTP Values '!BD26","v":15244910.219767932},{"$f":"AG3","v":13915931.263899567},{"$f":"AH3","v":12702850.597405246},{"$f":"AI3","v":15244910.219767932},{"$f":"'WTP Values '!CX26","v":9.3810110251065328},{"$f":"'WTP Values '!CY26","v":8.5647675016297153},{"$f":"'WTP Values '!CZ26","v":10.275238833302847},{"$f":"AM3","v":9.3810110251065328},{"$f":"AN3","v":8.5647675016297153},{"$f":"AO3","v":10.275238833302847},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"'WTP Values '!CG26","v":3.2336603712293224},{"$f":"'WTP Values '!CH26","v":3.8763780121720672},{"$f":"AS3","v":3.5403677109721361},{"$f":"AT3","v":3.2336603712293224},{"$f":"AU3","v":3.8763780121720672},{"$f":"'WTP Values '!CL26","v":2.8393536229084066},{"$f":"'WTP Values '!CM26","v":2.5937806850874106},{"$f":"'WTP Values '!CN26","v":3.1083887130793064},{"$f":"AY3","v":2.8393536229084066},{"$f":"AZ3","v":2.5937806850874106},{"$f":"BA3","v":3.1083887130793064},{"$f":"'WTP Values '!BK26","v":2328704.1372785703},{"$f":"'WTP Values '!BL26","v":2126083.1548428615},{"$f":"'WTP Values '!BM26","v":2550683.6223301464},{"$f":"BE3","v":2328704.1372785703},{"$f":"BF3","v":2126083.1548428615},{"$f":"BG3","v":2550683.6223301464},{"$f":"'WTP Values '!AY26","v":878846.52453381475},{"$f":"'WTP Values '!AZ26","v":802710.73820105288},{"$f":"'WTP Values '!BA26","v":962256.35919645044},{"$f":"BK3","v":878846.52453381475},{"$f":"BL3","v":802710.73820105288},{"$f":"BM3","v":962256.35919645044},{"$f":"'WTP Values '!BE26","v":704829.6298946751},{"$f":"'WTP Values '!BF26","v":643869.59959763021},{"$f":"'WTP Values '!BG26","v":771613.80975304742},{"$f":"BQ3","v":704829.6298946751},{"$f":"BR3","v":643869.59959763021},{"$f":"BS3","v":771613.80975304742}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":179.04192315918044},{"$f":"D3/(1+B4)^A4","v":163.42973014399703},{"$f":"E3/(1+B4)^A4","v":196.14571233430121},{"$f":"F3+C4","v":365.31714001399178},{"$f":"G3+D4","v":333.46202138581157},{"$f":"H3+E4","v":400.21571144690819},{"$f":"I3/(1+B4)^A4","v":67.290654397784522},{"$f":"J3/(1+B4)^A4","v":61.424299505506802},{"$f":"K3/(1+B4)^A4","v":3.4028909178894042},{"$f":"L3+I4","v":137.29985123323954},{"$f":"M3+J4","v":125.33014071103608},{"$f":"N3+K4","v":6.9432586288615408},{"$f":"O3/(1+B4)^A4","v":53.882441120212938},{"$f":"P3/(1+B4)^A4","v":49.185396679068404},{"$f":"Q3/(1+B4)^A4","v":59.02824336525169},{"$f":"R3+O4","v":109.94173286168248},{"$f":"S3+P4","v":100.35788338397117},{"$f":"T3+Q4","v":120.44122776245955},{"$f":"U3/(1+B4)^A4","v":44444640.997782066},{"$f":"V3/(1+B4)^A4","v":40569133.51046022},{"$f":"W3/(1+B4)^A4","v":48690416.267488874},{"$f":"X3+U4","v":90684845.491874531},{"$f":"Y3+V4","v":82777260.01474303},{"$f":"Z3+W4","v":99347925.352184296},{"$f":"AA3/(1+B4)^A4","v":16703959.187013503},{"$f":"AB3/(1+B4)^A4","v":15247719.036369788},{"$f":"AC3/(1+B4)^A4","v":18299329.196898285},{"$f":"AD3+AA4","v":34082758.325182348},{"$f":"AE3+AB4","v":31111445.921808913},{"$f":"AF3+AC4","v":37337951.293351263},{"$f":"AG3/(1+B4)^A4","v":13375558.692713924},{"$f":"AH3/(1+B4)^A4","v":12209583.426956214},{"$f":"AI3/(1+B4)^A4","v":14652931.776016852},{"$f":"AJ3+AG4","v":27291489.956613488},{"$f":"AK3+AH4","v":24912434.024361461},{"$f":"AL3+AI4","v":29897841.995784782},{"$f":"AM3/(1+B4)^A4","v":9.0167349337817502},{"$f":"AN3/(1+B4)^A4","v":8.2321871411281382},{"$f":"AO3/(1+B4)^A4","v":9.8762387863349161},{"$f":"AP3+AM4","v":18.397745958888283},{"$f":"AQ3+AN4","v":16.796954642757854},{"$f":"AR3+AO4","v":20.151477619637763},{"$f":"AS3/(1+B4)^A4","v":3.4028909178894042},{"$f":"AT3/(1+B4)^A4","v":3.1080933979520591},{"$f":"AU3/(1+B4)^A4","v":3.7258535295771504},{"$f":"AV3+AS4","v":6.9432586288615408},{"$f":"AW3+AT4","v":6.3417537691813815},{"$f":"AX3+AU4","v":7.6022315417492177},{"$f":"AY3/(1+B4)^A4","v":2.7290980612345317},{"$f":"AZ3/(1+B4)^A4","v":2.493061019884093},{"$f":"BA3/(1+B4)^A4","v":2.9876861909643466},{"$f":"BB3+AY4","v":5.5684516841429383},{"$f":"BC3+AZ4","v":5.0868417049715031},{"$f":"BD3+BA4","v":6.096074904043653},{"$f":"BE3/(1+B4)^A4","v":2238277.7174918978},{"$f":"BF3/(1+B4)^A4","v":2043524.7547509242},{"$f":"BG3/(1+B4)^A4","v":2451637.4685987565},{"$f":"BH3+BE4","v":4566981.8547704685},{"$f":"BI3+BF4","v":4169607.9095937856},{"$f":"BJ3+BG4","v":5002321.0909289028},{"$f":"BK3/(1+B4)^A4","v":844719.84288140596},{"$f":"BL3/(1+B4)^A4","v":771540.50192334957},{"$f":"BM3/(1+B4)^A4","v":924890.77200735337},{"$f":"BN3+BK4","v":1723566.3674152207},{"$f":"BO3+BL4","v":1574251.2401244026},{"$f":"BP3+BM4","v":1887147.1312038037},{"$f":"BQ3/(1+B4)^A4","v":677460.23634628521},{"$f":"BR3/(1+B4)^A4","v":618867.3583214439},{"$f":"BS3/(1+B4)^A4","v":741651.10510673537},{"$f":"BT3+BQ4","v":1382289.8662409603},{"$f":"BU3+BR4","v":1262736.9579190742},{"$f":"BV3+BS4","v":1513264.9148597829}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":168.71520301315147},{"$f":"D4/(1+B5)^A5","v":154.00348484368479},{"$f":"E4/(1+B5)^A5","v":184.83248555825176},{"$f":"F4+C5","v":534.03234302714327},487.46550622949633,585.04819700515998,{"$f":"I4/(1+B5)^A5","v":63.409486545318664},{"$f":"J4/(1+B5)^A5","v":57.881489307946048},{"$f":"K4/(1+B5)^A5","v":3.2066201139544788},{"$f":"L4+I5","v":200.70933777855819},183.21163001898213,10.14987874281602,{"$f":"O4/(1+B5)^A5","v":50.774627707492726},{"$f":"P4/(1+B5)^A5","v":46.348497824242195},{"$f":"Q4/(1+B5)^A5","v":55.62363209215507},{"$f":"R4+O5","v":160.71636056917521},146.70638120821337,176.06485985461461,{"$f":"U4/(1+B5)^A5","v":41881177.863135286},{"$f":"V4/(1+B5)^A5","v":38229200.600127615},{"$f":"W4/(1+B5)^A5","v":45882066.727247514},{"$f":"X4+U5","v":132566023.35500982},121006460.61487064,145229992.0794318,{"$f":"AA4/(1+B5)^A5","v":15740513.817285117},{"$f":"AB4/(1+B5)^A5","v":14368266.19886939},{"$f":"AC4/(1+B5)^A5","v":17243866.609466087},{"$f":"AD4+AA5","v":49823272.142467469},45479712.120678306,54581817.902817354,{"$f":"AG4/(1+B5)^A5","v":12604087.6931892},{"$f":"AH4/(1+B5)^A5","v":11505363.158736285},{"$f":"AI4/(1+B5)^A5","v":13807784.879134772},{"$f":"AJ4+AG5","v":39895577.649802685},36417797.18309775,43705626.874919556,{"$f":"AM4/(1+B5)^A5","v":8.4966707127931098},{"$f":"AN4/(1+B5)^A5","v":7.7573738052560275},{"$f":"AO4/(1+B5)^A5","v":9.3066003896831884},{"$f":"AP4+AM5","v":26.894416671681391},24.55432844801388,29.45807800932095,{"$f":"AS4/(1+B5)^A5","v":3.2066201139544788},{"$f":"AT4/(1+B5)^A5","v":2.9288258267484406},{"$f":"AU4/(1+B5)^A5","v":3.5109549961714865},{"$f":"AV4+AS5","v":10.14987874281602},9.2705795959298225,11.113186537920704,{"$f":"AY4/(1+B5)^A5","v":2.5716900562703371},{"$f":"AZ4/(1+B5)^A5","v":2.3492670804254145},{"$f":"BA4/(1+B5)^A5","v":2.8153634263634904},{"$f":"BB4+AY5","v":8.1401417404132754},7.4361087853969181,8.9114383304071438,{"$f":"BE4/(1+B5)^A5","v":2109179.0841115955},{"$f":"BF4/(1+B5)^A5","v":1925659.0176015676},{"$f":"BG4/(1+B5)^A5","v":2310232.7428729869},{"$f":"BH4+BE5","v":6676160.9388820641},6095266.9271953534,7312553.8338018898,{"$f":"BK4/(1+B5)^A5","v":795998.37438221916},{"$f":"BL4/(1+B5)^A5","v":727039.84697000927},{"$f":"BM4/(1+B5)^A5","v":871545.23147898761},{"$f":"BN4+BK5","v":2519564.7417974398},2301291.0870944117,2758692.3626827914,{"$f":"BQ4/(1+B5)^A5","v":638385.91147662408},{"$f":"BR4/(1+B5)^A5","v":583172.53386842541},{"$f":"BS4/(1+B5)^A5","v":698874.40078357444},{"$f":"BT4+BQ5","v":2020675.7777175843},1845909.4917874997,2212139.3156433571]
[4,0.02,155.86676860483476,142.27541506498181,170.75664636410264,689.89911163197803,629.74092129447808,755.80484336926258,58.580564111582447,53.473549148748546,2.9624213252814648,259.28990189014064,236.68517916773067,13.112300068097484,46.907907565766273,42.818847718126001,51.38763808731909,207.62426813494147,189.52522892633937,227.4524979419337,38691734.605460435,35317872.115077972,42387937.482610933,171257757.96047026,156324332.72994861,187617929.56204274,14541801.693406003,13274057.007756857,15930667.294166582,64365073.83587347,58753769.128435165,70512485.196983933,11644228.764589921,10629177.128972484,12756258.904146725,51539806.414392605,47046974.312070236,56461885.77906628,7.8496103744673569,7.1666143079636768,8.5978602018653891,34.744027046148744,31.720942755977557,38.055938211186337,2.9624213252814648,2.7057823436698709,3.2435797141979656,13.112300068097484,11.976361939599693,14.356766252118669,2.3758440956432199,2.1703596467656823,2.6009606240482457,10.515985836056496,9.6064684321626004,11.512398954455389,1948555.4495272902,1779011.2754979189,2134297.9525598972,8624716.3884093538,7874278.2026932724,9446851.7863617875,735379.45729755401,671672.43716225994,805173.07567708229,3254944.199094994,2972963.5242566718,3563865.4383598738,589769.90435744636,538761.27799863729,645651.91853092622,2610445.6820750306,2384670.7697861372,2857791.2341742832]
[5,0.02,141.17333455402908,128.86322690569338,154.65955559519924,831.07244618600714,758.60414820017149,910.46439896446179,53.058221773076873,48.432640974975833,2.6831562660045938,312.34812366321751,285.11782014270648,15.795456334102077,42.485937106968322,38.782349619722112,46.543367060074146,250.1102052419098,228.30757854606148,273.99586500200786,35044296.117927864,31988484.912258975,38392060.943145044,206302054.07839811,188312817.64220759,226009990.50518778,13170957.82415466,12022722.403364088,14428896.189476453,77536031.66002813,70776491.531799257,84941381.386460394,10546536.74879683,9627173.2088498678,11553736.707652889,62086343.163189434,56674147.520920105,68015622.486719161,7.1096339613156285,6.4910233808906028,7.7873468834399429,41.853661007464375,38.211966136868156,45.843285094626282,2.6831562660045938,2.4507104333555998,2.9378100812884105,15.795456334102077,14.427072372955292,17.294576333407079,2.1518751967765577,1.9657616004872516,2.3557701723549411,12.667861032833054,11.572230032649852,13.868169126810329,1764866.7052988482,1611305.3232532816,1933099.4129904071,10389583.093708202,9485583.5259465538,11379951.199352194,666055.83139039762,608354.42045140697,729270.06188624795,3921000.0304853916,3581317.9447080786,4293135.5002461215,534172.77308698196,487972.68862670619,584786.83503925463,3144618.4551620125,2872643.4584128433,3442578.069213538]
[9,0.02,77.937688307501375,71.141636234646256,85.383038346679754,1236.6423469014528,1128.808948611769,1354.7781980653397,29.29189966195587,26.738251158699821,1.4812924650451773,464.77646860968702,424.25756245778359,23.503763457718513,23.455249067788632,21.410606231289741,25.695238028973488,372.16595570434043,339.7234754253883,407.70800559249932,19346935.711499717,17659911.302631319,21195139.214653045,306979081.6635983,280210956.13193232,336304646.32075584,7271302.3946979921,6637395.0451839166,7965773.5463231308,115374225.91919515,105315976.95845821,126393444.64958195,5822435.9185675774,5314882.0717733391,6378481.6952337725,92384967.727195352,84331577.975602284,101207782.06995718,3.9250219413452925,3.5835050482776696,4.2991675167356371,62.278577291569007,56.859706635778863,68.215169362506501,1.4812924650451773,1.3529658875749715,1.6218794232310403,23.503763457718513,21.467597343752409,25.734465826369195,1.1879876528582574,1.0852397543035717,1.3005521332843528,18.849877011032465,17.219569451658401,20.635944910591544,974331.53092538356,889554.76222650358,1067207.9114161602,15459781.489922406,14114623.01161514,16933457.0329879,367710.03494595119,335854.76571346744,402608.77137197636,5834478.934000019,5329029.3144345786,6388219.4445922626,294901.23770699499,269395.51600806351,322843.78788387048,4679217.0337828826,4274516.0960704908,5122583.2867413638]
[16,0.02,12.856770446969225,11.735678927015355,14.084971570581926,1478.1485418016973,1349.2561576464909,1619.3553641056055,4.8320554289929456,4.4108000219930243,0.24435722436070778,555.54353371492493,507.11161466096036,28.093857346005311,3.8692288620526458,3.5319401360746627,4.2387423093090337,444.84694067851149,406.06870779903778,487.33006390849073,3191512.5621076748,2913217.3491719407,3496396.228730869,366929600.18846238,334933877.39881587,401982209.16962904,1199489.8459174838,1094919.1118562743,1314051.3163996332,137905874.10439706,125883330.90777746,151077056.65279254,960481.68316029967,876754.4975147174,1052208.2029461823,110427000.71893376,100800849.43298991,120972838.96231696,0.64748014978443935,0.59114278087751515,0.70920001703998237,74.441077033853972,67.96394500118673,81.537037264323956,0.24435722436070778,0.22318819324613151,0.26754875452390531,28.093857346005311,25.660044546559863,30.760197748852089,0.19597302509628464,0.17902350844634149,0.21454190642633783,22.531104718201391,20.58241134892193,24.665977155577551,160727.84687849245,146742.88686663131,176048.93645461678,18478951.107536931,16871094.116237793,20240423.501337036,60658.246517328465,55403.332072951416,66415.217924389086,6973905.2281961897,6369745.4078674633,7635786.7579038888,48647.549087762935,44440.069804137798,53257.012893124862,5593030.0725913988,5109294.332468776,6122982.1496302793]
[19,0.02,4.4128850487544549,4.0280879469398183,4.8344458441042368,{"$f":"F20+C21","v":1498.1719912199892},1367.5335916532401,1641.2916440574738,1.6585273296516221,1.5139380103568112,8.3871789294542629E-2,{"$f":"L20+I21","v":563.06909527549794},513.98110272554641,28.474425276510303,1.3280521936662844,1.2122831222559327,1.4548818958405054,{"$f":"R20+O21","v":450.87297254449766},411.56943793611492,493.93158507414478,1095436.690444839,999916.21822597482,1200083.232871681,{"$f":"X20+U21","v":371900140.077838},339470993.50244713,407427582.35421461,411706.09905614652,375813.83273783716,451027.52914150496,{"$f":"AD20+AA21","v":139773988.99036714},127588584.76945338,153123592.38083538,329670.29136152595,300932.24651319644,361153.982340299,{"$f":"AJ20+AG21","v":111922878.43404764},102166328.37699519,122611573.80759619,0.22223741834191335,0.20290049901516782,0.24342179590753288,{"$f":"AP20+AM21","v":75.44947848910536},68.884605257252787,82.641562753615815,8.3871789294542629E-2,7.6605850986983207E-2,9.1831918717172056E-2,{"$f":"AV20+AS21","v":28.474425276510303},26.00764330914626,31.176884736866196,6.7264670857558967E-2,6.1447014789367989E-2,7.3638148484112056E-2,{"$f":"BB20+AY21","v":22.836317910857414},20.861226948908435,25.000109979147123,55167.315566079385,50367.19712277942,60426.039551234215,{"$f":"BH20+BE21","v":18729272.595764257},17099635.084966123,20514606.429995771,20819.992878000052,19016.325815597003,22795.983127893131,{"$f":"BN20+BK21","v":7068375.8680782551},6456031.9151939647,7739223.4461608008,16697.509138350051,15253.357786325998,18279.635380189542,{"$f":"BT20+BQ21","v":5668794.9579100385},5178506.3864242285,6205925.9268590454]
[25,0.02,0.30457862854037093,0.27801981899918615,0.33367487906025822,1505.9764946334262,1374.6575538195309,1649.8417079443725,0.11447204581152523,0.10449244831785624,5.7888556521020276E-3,566.00231969955098,516.65861057789732,28.622758545700062,9.1662554385158482E-2,8.3672138906851476E-2,0.10041637786336378,453.22172801040699,413.71344750381706,496.50464795631535,75607.363695699314,69014.51251001934,82830.098940719006,373837498.358266,341239416.98324877,409550015.54335898,28416.076473059442,25938.781658067146,31130.053183380711,140502120.72729594,128253238.46154247,153921266.88444218,22753.940812879118,20770.43247533328,24926.9544567333,112505923.96680316,102698548.61821549,123250300.50380753,1.5338892207953146E-2,1.400425232867546E-2,1.6801044200160365E-2,75.842521287836874,69.243449328570478,83.072071642036008,5.7888556521020276E-3,5.2873584455523049E-3,6.338266134306326E-3,28.622758545700062,26.14312624579922,31.339296065321932,4.6426274359440594E-3,4.2410910970200914E-3,5.0825267428784623E-3,22.955280301110413,20.969900397541437,25.130344321273409,3807.6644031579594,3476.3588114330405,4170.6230847404076,18826839.946349826,17188713.082132842,20621474.210762285,1437.0020535185697,1312.5124205141442,1573.3854837852275,7105197.5173369311,6489663.650011248,7779539.7757657422,1152.4670090453453,1052.791256483343,1261.6658292260827,5698325.6992790969,5205483.0426467527,6238254.7718538521]
[36,0.02,3.5566477593883982E-4,3.2465132929638857E-4,3.8964126165423336E-4,1506.4010646113907,1375.0451019183315,1650.3068368890024,1.3367213162633395E-4,1.220186833080612E-4,6.759804712214912E-6,566.16188898450253,516.80426871777536,28.630827970427696,1.0703686605857157E-4,9.7706239860766614E-5,1.1725894460986223E-4,453.34950181017092,413.83008299574948,496.64462422300562,88.288781773777586,80.590129537439921,96.722966814587153,373942891.8879829,341335620.35180426,409665477.26649624,33.182227920210202,30.28942316391095,36.351412584299986,140541731.55954576,128289396.04754832,153964660.88768348,26.570397600518461,24.254200788460921,29.107884930004548,112537642.01673931,102727501.73978092,123285047.64465299,1.791164300146739E-5,1.6353147594559947E-5,1.9619037782214396E-5,75.863903067503841,69.262970675590395,83.095491600947852,6.759804712214912E-6,6.1741927391876586E-6,7.401366324689441E-6,28.630827970427696,26.150496604216929,31.348131345478887,5.4213227457411393E-6,4.9524378055892529E-6,5.935005170493859E-6,22.961751931236339,20.975812302661755,25.137429152791519,4.4463136277467692,4.0594390475675164,4.8701503847074346,18832147.672632169,17193558.982158855,20627287.886395637,1.6780265110445574,1.5326565694914891,1.8372851642206509,7107200.6386101516,6491493.2378983758,7781733.0098852236,1.3457671751735787,1.2293730789384227,1.4732816173341836,5699932.1904993765,5206950.5900013,6240013.4817012232]
[39,0.02,3.7206710501804562E-5,3.3962339934483412E-5,4.0761049737519968E-5,1506.4013532975123,1375.0453654314472,1650.3071531531712,1.3983674066265607E-5,1.2764586579231817E-5,7.0715492225005804E-7,566.16199748354961,516.80436775794703,28.630833457228576,1.1197312632236972E-5,1.0221219605240167E-5,1.2266662039640698E-5,453.34958868989537,413.83016230198774,496.64471939979074,9.2360429433664812,8.4306735495169693,10.118357702548634,373942963.55025512,341335685.76523149,409665555.77463108,3.4712505470163846,3.1686292125821365,3.802784464065915,140541758.49290922,128289420.63287893,153964690.39341199,2.7795754832081894,2.5372741082014985,3.0450264439365049,112537663.58340982,102727521.42643991,123285071.27095221,1.8737681121446532E-6,1.7107311983256453E-6,2.0523816483090272E-6,75.863917606033098,69.262983949119516,83.095507525335975,7.0715492225005804E-7,6.4589303571856078E-7,7.7426979782749069E-7,28.630833457228576,26.150501615688061,31.348137353022743,5.6713399690815835E-7,5.1808312820507616E-7,6.2087120835168354E-7,22.961756331617664,20.975816322458371,25.137433970118796,0.46513659811015506,0.42466497573135675,0.50947489805743718,18832151.28161772,17193562.277125895,20627291.839401171,0.17554127041673687,0.16033386811845771,0.1922015949821618,7107202.0006313538,6491494.4819256486,7781734.5011735503,0.1407830436886586,0.12860685494095611,0.15412255115533158,5699933.2828321932,5206951.5878593121,6240014.6775350105]
[44,0.02,5.8154751611431044E-7,5.3083742593612926E-7,6.3710247182203634E-7,1506.4013828582415,1375.0453924145243,1650.3071855378228,2.1856731782280099E-7,1.9951276313498053E-7,1.1052957463750629E-8,566.16200859357787,516.80437789941038,28.630834019063119,1.7501599202426067E-7,1.5975948405323327E-7,1.917301138411782E-7,453.34959758615958,413.83017042274616,496.644729145653,0.14436099725019697,0.13177293009158708,0.15815173418214076,373942970.8882907,341335692.4634012,409665563.81366563,5.4256264695313798E-2,4.9526239305004181E-2,5.9438198904693887E-2,140541761.25081757,128289423.15035465,153964693.41472402,4.3445260177826184E-2,3.9658046503578126E-2,4.7594306002616903E-2,112537665.79178236,102727523.44230404,123285073.69022556,2.9287329535328659E-8,2.6739033515937525E-8,3.2079090938039809E-8,75.863919094741775,69.262985308295342,83.095509155953067,1.1052957463750629E-8,1.0095423259184466E-8,1.2101974930223079E-8,28.630834019063119,26.150502128850043,31.348137968180051,8.8644054461606927E-9,8.0977316264973524E-9,9.7043276380560478E-9,22.96175678220559,20.975816734075387,25.137434463400933,7.2701679249957216E-3,6.6375892543721789E-3,7.9631834551330237E-3,18832151.651168719,17193562.614522189,20627292.244178943,2.7437413415371016E-3,2.5060469333553744E-3,3.0041451836937787E-3,7107202.1400988838,6491494.6093108971,7781734.6538777063,2.2004640631743291E-3,2.0101480630102743E-3,2.4089629422422796E-3,5699933.3946843138,5206951.6900374508,6240014.7999853687]
[50,0.02,2.05843071203477E-9,1.8789385740057542E-9,2.2550716121603514E-9,1506.401383252766,1375.0453927746471,1650.3071859700365,7.7363528720683858E-10,7.0619027284992722E-10,3.9122765503698053E-11,566.16200874185506,516.80437803476093,28.630834026561502,6.1948212845458569E-10,5.6548058310228277E-10,6.7864300648999412E-10,453.34959770489132,413.83017053112781,496.64472927572371,5.1097649310802404E-4,4.6642009259655542E-4,5.5978983278485495E-4,373942970.98622596,341335692.5527966,409665563.92095667,1.9204408663860427E-4,1.7530180976126005E-4,2.1038592841208872E-4,140541761.28762531,128289423.18395349,153964693.45504719,1.5377773159433493E-4,1.4037260695000937E-4,1.6846358806304364E-4,112537665.82125585,102727523.46920824,123285073.72251378,1.0366468245245427E-10,9.4644799047708372E-11,1.1354632970014766E-10,75.863919114610454,69.262985326435256,83.095509177715698,3.9122765503698053E-11,3.5733501926970228E-11,4.2835840894124715E-11,28.630834026561502,26.150502135698829,31.348137976390095,3.1376222765464993E-11,2.8662523724924642E-11,3.4349189870662156E-11,22.961756788219244,20.975816739568931,25.137434469984395,2.5733300416194548E-5,2.3494241135037403E-5,2.8186280459309853E-5,18832151.656100839,17193562.619025167,20627292.249581207,9.7116766675163723E-6,8.8703396205466426E-6,1.0633395446075812E-5,7107202.1419602521,6491494.6110110115,7781734.6559157344,7.7887063100730819E-6,7.1150686641815621E-6,8.5267036090142267E-6,5699933.3961771186,5206951.6914011464,6240014.8016196219]

{"sheet":"Erie NPV 3%","index":148,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU26","v":186.27521685481133},{"$f":"'WTP Values '!CV26","v":170.03229124181451},{"$f":"'WTP Values '!CW26","v":204.06999911260698},{"$f":"C3","v":186.27521685481133},{"$f":"D3","v":170.03229124181451},{"$f":"E3","v":204.06999911260698},{"$f":"'WTP Values '!CC26","v":70.009196835455015},{"$f":"'WTP Values '!CD26","v":63.905841205529278},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"I3","v":70.009196835455015},{"$f":"J3","v":63.905841205529278},{"$f":"K3","v":3.5403677109721361},{"$f":"'WTP Values '!CI26","v":56.059291741469544},{"$f":"'WTP Values '!CJ26","v":51.172486704902767},{"$f":"'WTP Values '!CK26","v":61.412984397207858},{"$f":"O3","v":56.059291741469544},{"$f":"P3","v":51.172486704902767},{"$f":"Q3","v":61.412984397207858},{"$f":"'WTP Values '!BH26","v":46240204.494092464},{"$f":"'WTP Values '!BI26","v":42208126.50428281},{"$f":"'WTP Values '!BJ26","v":50657509.084695421},{"$f":"U3","v":46240204.494092464},{"$f":"V3","v":42208126.50428281},{"$f":"W3","v":50657509.084695421},{"$f":"'WTP Values '!AV26","v":17378799.138168849},{"$f":"'WTP Values '!AW26","v":15863726.885439128},{"$f":"'WTP Values '!AX26","v":19038622.096452978},{"$f":"AA3","v":17378799.138168849},{"$f":"AB3","v":15863726.885439128},{"$f":"AC3","v":19038622.096452978},{"$f":"'WTP Values '!BB26","v":13915931.263899567},{"$f":"'WTP Values '!BC26","v":12702850.597405246},{"$f":"'WTP Values '!BD26","v":15244910.219767932},{"$f":"AG3","v":13915931.263899567},{"$f":"AH3","v":12702850.597405246},{"$f":"AI3","v":15244910.219767932},{"$f":"'WTP Values '!CX26","v":9.3810110251065328},{"$f":"'WTP Values '!CY26","v":8.5647675016297153},{"$f":"'WTP Values '!CZ26","v":10.275238833302847},{"$f":"AM3","v":9.3810110251065328},{"$f":"AN3","v":8.5647675016297153},{"$f":"AO3","v":10.275238833302847},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"'WTP Values '!CG26","v":3.2336603712293224},{"$f":"'WTP Values '!CH26","v":3.8763780121720672},{"$f":"AS3","v":3.5403677109721361},{"$f":"AT3","v":3.2336603712293224},{"$f":"AU3","v":3.8763780121720672},{"$f":"'WTP Values '!CL26","v":2.8393536229084066},{"$f":"'WTP Values '!CM26","v":2.5937806850874106},{"$f":"'WTP Values '!CN26","v":3.1083887130793064},{"$f":"AY3","v":2.8393536229084066},{"$f":"AZ3","v":2.5937806850874106},{"$f":"BA3","v":3.1083887130793064},{"$f":"'WTP Values '!BK26","v":2328704.1372785703},{"$f":"'WTP Values '!BL26","v":2126083.1548428615},{"$f":"'WTP Values '!BM26","v":2550683.6223301464},{"$f":"BE3","v":2328704.1372785703},{"$f":"BF3","v":2126083.1548428615},{"$f":"BG3","v":2550683.6223301464},{"$f":"'WTP Values '!AY26","v":878846.52453381475},{"$f":"'WTP Values '!AZ26","v":802710.73820105288},{"$f":"'WTP Values '!BA26","v":962256.35919645044},{"$f":"BK3","v":878846.52453381475},{"$f":"BL3","v":802710.73820105288},{"$f":"BM3","v":962256.35919645044},{"$f":"'WTP Values '!BE26","v":704829.6298946751},{"$f":"'WTP Values '!BF26","v":643869.59959763021},{"$f":"'WTP Values '!BG26","v":771613.80975304742},{"$f":"BQ3","v":704829.6298946751},{"$f":"BR3","v":643869.59959763021},{"$f":"BS3","v":771613.80975304742}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":175.58225738034815},{"$f":"D3/(1+B4)^A4","v":160.27174214517345},{"$f":"E3/(1+B4)^A4","v":192.35554634047222},{"$f":"F3+C4","v":361.85747423515949},{"$f":"G3+D4","v":330.30403338698795},{"$f":"H3+E4","v":396.42554545307917},{"$f":"I3/(1+B4)^A4","v":65.990382538839683},{"$f":"J3/(1+B4)^A4","v":60.237384490083215},{"$f":"K3/(1+B4)^A4","v":3.3371361211915698},{"$f":"L3+I4","v":135.99957937429468},{"$f":"M3+J4","v":124.1432256956125},{"$f":"N3+K4","v":6.8775038321637059},{"$f":"O3/(1+B4)^A4","v":52.841259064444856},{"$f":"P3/(1+B4)^A4","v":48.234976628242784},{"$f":"Q3/(1+B4)^A4","v":57.887627860503216},{"$f":"R3+O4","v":108.90055080591441},{"$f":"S3+P4","v":99.407463333145557},{"$f":"T3+Q4","v":119.30061225771107},{"$f":"U3/(1+B4)^A4","v":43585827.593639806},{"$f":"V3/(1+B4)^A4","v":39785207.375136971},{"$f":"W3/(1+B4)^A4","v":47749560.830139905},{"$f":"X3+U4","v":89826032.08773227},{"$f":"Y3+V4","v":81993333.879419774},{"$f":"Z3+W4","v":98407069.914835334},{"$f":"AA3/(1+B4)^A4","v":16381184.973295175},{"$f":"AB3/(1+B4)^A4","v":14953084.065830076},{"$f":"AC3/(1+B4)^A4","v":17945727.30366008},{"$f":"AD3+AA4","v":33759984.111464024},{"$f":"AE3+AB4","v":30816810.951269202},{"$f":"AF3+AC4","v":36984349.400113061},{"$f":"AG3/(1+B4)^A4","v":13117099.881138248},{"$f":"AH3/(1+B4)^A4","v":11973655.007451452},{"$f":"AI3/(1+B4)^A4","v":14369790.008264618},{"$f":"AJ3+AG4","v":27033031.145037815},{"$f":"AK3+AH4","v":24676505.6048567},{"$f":"AL3+AI4","v":29614700.228032552},{"$f":"AM3/(1+B4)^A4","v":8.8425026158040652},{"$f":"AN3/(1+B4)^A4","v":8.0731148097178966},{"$f":"AO3/(1+B4)^A4","v":9.6853980896435559},{"$f":"AP3+AM4","v":18.223513640910596},{"$f":"AQ3+AN4","v":16.63788231134761},{"$f":"AR3+AO4","v":19.960636922946403},{"$f":"AS3/(1+B4)^A4","v":3.3371361211915698},{"$f":"AT3/(1+B4)^A4","v":3.0480350374486971},{"$f":"AU3/(1+B4)^A4","v":3.6538580565294252},{"$f":"AV3+AS4","v":6.8775038321637059},{"$f":"AW3+AT4","v":6.2816954086780195},{"$f":"AX3+AU4","v":7.5302360687014929},{"$f":"AY3/(1+B4)^A4","v":2.6763631095375686},{"$f":"AZ3/(1+B4)^A4","v":2.4448870629535402},{"$f":"BA3/(1+B4)^A4","v":2.9299544849460899},{"$f":"BB3+AY4","v":5.5157167324459753},{"$f":"BC3+AZ4","v":5.0386677480409503},{"$f":"BD3+BA4","v":6.0383431980253963},{"$f":"BE3/(1+B4)^A4","v":2195026.9933816292},{"$f":"BF3/(1+B4)^A4","v":2004037.2842330677},{"$f":"BG3/(1+B4)^A4","v":2404263.947902862},{"$f":"BH3+BE4","v":4523731.1306601996},{"$f":"BI3+BF4","v":4130120.4390759291},{"$f":"BJ3+BG4","v":4954947.5702330079},{"$f":"BK3/(1+B4)^A4","v":828397.13878199155},{"$f":"BL3/(1+B4)^A4","v":756631.85804604855},{"$f":"BM3/(1+B4)^A4","v":907018.90771651478},{"$f":"BN3+BK4","v":1707243.6633158063},{"$f":"BO3+BL4","v":1559342.5962471014},{"$f":"BP3+BM4","v":1869275.2669129651},{"$f":"BQ3/(1+B4)^A4","v":664369.52577497892},{"$f":"BR3/(1+B4)^A4","v":606908.85059631465},{"$f":"BS3/(1+B4)^A4","v":727320.02050433354},{"$f":"BT3+BQ4","v":1369199.155669654},{"$f":"BU3+BR4","v":1250778.4501939449},{"$f":"BV3+BS4","v":1498933.8302573808}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":160.68263837202537},{"$f":"D4/(1+B5)^A5","v":146.67134805415574},{"$f":"E4/(1+B5)^A5","v":176.03257386380332},{"$f":"F4+C5","v":522.54011260718482},476.97538144114367,572.45811931688252,{"$f":"I4/(1+B5)^A5","v":60.390548177943515},{"$f":"J4/(1+B5)^A5","v":55.125739997349029},{"$f":"K4/(1+B5)^A5","v":3.0539522874346199},{"$f":"L4+I5","v":196.3901275522382},179.26896569296153,9.9314561195983266,{"$f":"O4/(1+B5)^A5","v":48.357237502546248},{"$f":"P4/(1+B5)^A5","v":44.141836550430973},{"$f":"Q4/(1+B5)^A5","v":52.975379816279101},{"$f":"R4+O5","v":157.25778830846065},143.54929988357654,172.27599207399015,{"$f":"U4/(1+B5)^A5","v":39887206.588324264},{"$f":"V4/(1+B5)^A5","v":36409100.694992408},{"$f":"W4/(1+B5)^A5","v":43697612.331478864},{"$f":"X4+U5","v":129713238.67605653},118402434.57441218,142104682.2463142,{"$f":"AA4/(1+B5)^A5","v":14991104.798632389},{"$f":"AB4/(1+B5)^A5","v":13684190.164451025},{"$f":"AC4/(1+B5)^A5","v":16422882.662970787},{"$f":"AD4+AA5","v":48751088.910096414},44501001.115720227,53407232.06308385,{"$f":"AG4/(1+B5)^A5","v":12004004.551125988},{"$f":"AH4/(1+B5)^A5","v":10957590.51204139},{"$f":"AI4/(1+B5)^A5","v":13150393.472719735},{"$f":"AJ4+AG5","v":39037035.696163803},35634096.11689809,42765093.700752288,{"$f":"AM4/(1+B5)^A5","v":8.0921425166615855},{"$f":"AN4/(1+B5)^A5","v":7.3880436831138026},{"$f":"AO4/(1+B5)^A5","v":8.8635112792523252},{"$f":"AP4+AM5","v":26.315656157572182},24.025925994461414,28.824148202198728,{"$f":"AS4/(1+B5)^A5","v":3.0539522874346199},{"$f":"AT4/(1+B5)^A5","v":2.7893838419373704},{"$f":"AU4/(1+B5)^A5","v":3.3437977248932489},{"$f":"AV4+AS5","v":9.9314561195983266},9.0710792506153908,10.874033793594741,{"$f":"AY4/(1+B5)^A5","v":2.4492513770937925},{"$f":"AZ4/(1+B5)^A5","v":2.2374180037223756},{"$f":"BA4/(1+B5)^A5","v":2.6813234091827969},{"$f":"BB4+AY5","v":7.9649681095397682},7.2760857517633255,8.7196666072081932,{"$f":"BE4/(1+B5)^A5","v":2008760.6450482409},{"$f":"BF4/(1+B5)^A5","v":1833978.005698649},{"$f":"BG4/(1+B5)^A5","v":2200242.0988068036},{"$f":"BH4+BE5","v":6532491.7757084407},5964098.4447745783,7155189.6690398119,{"$f":"BK4/(1+B5)^A5","v":758100.73218836135},{"$f":"BL4/(1+B5)^A5","v":692425.33409172518},{"$f":"BM4/(1+B5)^A5","v":830050.78827238164},{"$f":"BN4+BK5","v":2465344.3955041678},2251767.9303388265,2699326.0551853469,{"$f":"BQ4/(1+B5)^A5","v":607992.23024138587},{"$f":"BR4/(1+B5)^A5","v":555407.57261083019},{"$f":"BS4/(1+B5)^A5","v":665600.85044510989},{"$f":"BT4+BQ5","v":1977191.38591104},1806186.022804775,2164534.6807024907]
[4,0.03,142.76444301846502,130.31559304645137,156.40266188925108,665.30455562564987,607.29097448759501,728.86078120613365,53.656219872631226,48.978505994412458,2.7133970523381512,250.04634742486942,228.247471687374,12.644853171936479,42.964779193995163,39.219450046269273,47.067938825178196,200.2225675024558,182.7687499298458,219.34393089916836,35439266.431263447,32349014.393758863,38824762.581359863,165152505.10731998,150751448.96817106,180929444.82767406,13319402.447531611,12158225.722329998,14591518.535488663,62070491.357628025,56659226.838050224,67998750.598572508,10665402.566796424,9735677.2463126164,11683954.275506502,49702438.262960225,45369773.363210708,54449047.976258792,7.1897638159416859,6.5641811218819361,7.8751149706703103,33.505419973513867,30.590107116343351,36.699263172869038,2.7133970523381512,2.4783314152266569,2.9709209694176,12.644853171936479,11.549410665842048,13.844954763012341,2.1761281256374998,1.9879169170807076,2.3823211203320542,10.141096235177269,9.2640026688440322,11.101987727540248,1784757.8154881266,1629465.7042254952,1954886.6070686765,8317249.5911965668,7593564.1490000738,9110076.2761084884,673562.68156475946,615210.94098919153,737489.37449221895,3138907.0770689272,2866978.8713280181,3436815.4296775656,540193.22180284478,493472.43457901519,591377.73470214766,2517384.6077138847,2299658.4573837901,2755912.4154046383]
[5,0.03,123.14986264544036,112.41137530410084,134.9143100467343,788.45441827109028,719.70234979169584,863.77509125286792,46.284326598979852,42.249289516792622,2.3406001328689867,296.33067402384927,270.4967612041666,14.985453304805466,37.061795951866195,33.831042128627786,40.601217493455167,237.284363454322,216.59979205847358,259.94514839262354,30570222.535738677,27904543.982226159,33490581.254310612,195722727.64305866,178655992.95039722,214420026.08198467,11489433.553988703,10487792.310607355,12586772.066216875,73559924.911616728,67147019.148657575,80585522.664789379,9200069.9431120064,8398080.7145982925,10078681.59439482,58902508.206072234,53767854.077808999,64527729.57065361,6.201953425278707,5.6623202980240555,6.7931433517354485,39.707373398792576,36.252427414367403,43.49240652460449,2.3406001328689867,2.1378304493897518,2.5627425259307381,14.985453304805466,13.687241115231799,16.40769728894308,1.8771472371203533,1.7147945952997043,2.0550111256223533,12.018243472297621,10.978797264143736,13.156998853162602,1539547.7696383491,1405591.4303176403,1686302.3597323941,9856797.3608349152,8999155.579317715,10796378.635840882,581021.085951115,530686.36194652424,636164.81282697059,3719928.1630200422,3397665.2332745423,4072980.2425045362,465975.41839191708,425673.65691929823,510127.62884328031,2983360.0261058016,2725332.1143030883,3266040.0442479188]
[9,0.03,50.736112846123994,46.311998244262938,55.582909408478422,1092.3847857772703,997.13043516776577,1196.7397812127954,19.068529731889605,17.406147879872766,0.96429626406319469,410.55907908106644,374.76680920806683,20.761988034819833,15.268969216049108,13.937941417619486,16.727164027529145,328.75182449827321,300.09384431636789,360.14780139526641,12594526.920179127,11496302.651006455,13797676.045267604,271169169.64830095,247523615.90526846,297073830.56022364,4733494.4985811347,4320831.5685229693,5185583.4363260251,101915520.99177943,93030593.054611951,111649319.06394401,3790307.0031824089,3459898.0597603819,4152283.3702673349,81608019.83902511,74494079.045538813,89401629.834606588,2.5551226943491532,2.3328009909240746,2.7986851164085134,55.013618515997031,50.226873281764995,60.257691609488525,0.96429626406319469,0.88075783923851869,1.0558159887318146,20.761988034819833,18.963346018569155,22.732473143321059,0.77335980735545196,0.70647266855291613,0.84663737441428955,16.650989602788929,15.210861680224898,18.22870801485216,634273.29673324525,579085.0585798932,694734.24475017609,13656357.582567958,12468115.355667049,14958125.022806758,239372.99441141309,218635.75457763419,262091.47975462704,5153871.7208003774,4707384.1201018738,5643016.9539028518,191975.70263735481,175371.91052546754,210165.82874667627,4133374.1399538214,3775882.6241129516,4525020.5609844914]
[16,0.03,3.4445281828227059,3.144170378976642,3.7735823105220745,1207.1486209336158,1101.8870322761227,1322.4669505805211,1.2945825839218634,1.1817217276467367,6.5467089846440035E-2,453.69162274797117,414.13908615114161,22.943202386547263,1.0366264153275875,0.9462615350357868,1.1356247981840411,363.28985604658169,331.62112383267157,397.98423362078245,855055.70869114145,780496.1054022949,936738.77105097962,299657678.72512537,273527968.78797758,328283833.26583517,321361.9311563904,293345.80984054273,352054.72569363721,112622568.73105325,102804207.4300811,123378980.82342702,257327.93786565153,234896.12640769529,281902.8949917779,90181600.740353405,82320283.070911512,98793992.345172852,0.17346997311261136,0.15837631831443269,0.19000568268903228,60.793242993494324,55.503611552726611,66.588248274878822,6.5467089846440035E-2,5.9795578125983226E-2,7.168046042651037E-2,22.943202386547263,20.955598514963352,25.120702853660578,5.2504212531561734E-2,4.7963174171518928E-2,5.747910380217134E-2,18.40031040150803,16.808885421660662,20.143780861862858,43061.482712238161,39314.695049255512,47166.2402059019,15091068.126734665,13777991.467105146,16529596.73928983,16251.284917263121,14843.411845511584,17793.666835110878,5695327.5267433608,5201932.8013090827,6235861.4130293755,13033.432816524448,11906.183867741523,14268.379652571693,4567618.4416076886,4172569.5577698257,5000410.4789888803]
[19,0.03,0.69810316725747823,0.63722959530614942,0.7647926284996942,{"$f":"F20+C21","v":1211.154848429115},1105.5439226118169,1326.8558910700585,0.26237329298656525,0.23949976226094583,1.3268227271543871E-2,{"$f":"L20+I21","v":455.1973129521524},415.51351127587606,23.019345196671757,0.21009326833549768,0.19177900124511982,0.23015728899589008,{"$f":"R20+O21","v":364.49552516212452},332.72169226422005,399.30504478840294,173294.29946185389,158183.29080035677,189849.02089774125,{"$f":"X20+U21","v":300652168.39352894},274435740.4163782,329373326.05599415,65130.482338632399,59452.449822482231,71350.996714240246,{"$f":"AD20+AA21","v":112996335.16183056},103145389.14981076,123788445.12365478,52152.701012489655,47606.441613535018,57133.312142489682,{"$f":"AJ20+AG21","v":90480891.152659655},82593483.715601742,99121865.153590813,3.5157191704190141E-2,3.2098157879863927E-2,3.8508487038545494E-2,{"$f":"AP20+AM21","v":60.995000720254382},55.68781430195402,66.809238189865127,1.3268227271543871E-2,1.2118780936648666E-2,1.4527492242265348E-2,{"$f":"AV20+AS21","v":23.019345196671757},21.025144959783347,25.204072248889453,1.0641038515935876E-2,9.7207054271858922E-3,1.1649300654737165E-2,{"$f":"BB20+AY21","v":18.461376477530411},16.864669952063284,20.210633084822526,8727.2787077567355,7967.9165554558149,9559.1906721995056,{"$f":"BH20+BE21","v":15141151.646706728},13823717.210639179,16584454.379681485,3293.6509358004623,3008.317038581235,3606.2457658673825,{"$f":"BN20+BK21","v":5714228.9091728637},5219196.7287633726,6256556.6936417008,2641.4882522450803,2413.0284982046451,2891.7751571217582,{"$f":"BT20+BQ21","v":4582777.2366991872},4186417.2833931148,5017005.6037335163]
[25,0.03,1.2909049710087982E-2,1.1783399515092536E-2,1.4142245046669562E-2,1211.9524639985523,1106.2719872738342,1327.7297024728614,4.8517039323413376E-3,4.4287355817718282E-3,2.4535084991232018E-4,455.49708672959105,415.78715097300903,23.034504767845448,3.8849622403983449E-3,3.5463020031123583E-3,4.2559782337890607E-3,364.73556656247621,332.94080875653628,399.56801027220644,3204.4901543941264,2925.0633144512985,3510.6135641933961,300850165.24818945,274616472.23580664,329590237.45535851,1204.3673107148575,1099.371362487846,1319.394620521377,113070749.78877223,103213316.35862993,123869966.97965457,964.38727320266719,880.31962915140525,1056.4867789481757,90540478.056525454,82647876.305146396,99187142.638976544,6.5011298710967384E-4,5.9354653453475947E-4,7.120838247930717E-4,61.035169458624566,55.724487950887344,66.853235940137594,2.4535084991232018E-4,2.2409573953295712E-4,2.6863668339317652E-4,23.034504767845448,21.038991234676566,25.220670589279219,1.967699068159551E-4,1.797514686398531E-4,2.1541429446673472E-4,18.473534362486923,16.875776313355264,20.223942956502061,161.38141174006725,147.3395849273885,176.76480119752799,15151122.971437246,13832820.928540329,16595376.202800151,60.904900095152101,55.628617683132028,66.685280975392487,5717992.0596496155,5222633.8718968192,6260676.998354502,48.845363774532984,44.620775690728017,53.473570962777167,4585795.2607610952,4189174.2814844218,5020309.5923082903]
[36,0.03,5.412534140028815E-7,4.940569104106632E-7,5.9295909343299533E-7,1211.9631610912261,1106.2817515957213,1327.7414214536755,2.0342328646072408E-7,1.8568897844407657E-7,1.0287123229510503E-8,455.50110709729876,415.79082084771022,23.034708077991287,1.6288953277828507E-7,1.4869011347673704E-7,1.7844557118407621E-7,364.73878583903445,332.9437474020624,399.57153699141571,0.13435855273289676,0.12264268406094467,0.14719376093033493,300852820.65109861,274618896.09147811,329593146.52763593,5.049697175838385E-2,4.6094679048183061E-2,5.5319861555430061E-2,113071747.78854956,103214227.35344455,123871060.29688905,4.0435037106872809E-2,3.6910230837487519E-2,4.4296605001663644E-2,90541277.196684226,82648605.782595709,99188018.097452328,2.7258077214292804E-8,2.4886346818810742E-8,2.9856403831514336E-8,61.035708175186038,55.724979793620072,66.853826008875174,1.0287123229510503E-8,9.3959343878680323E-9,1.1263456666321647E-8,23.034708077991287,21.039176931760974,25.220893195246536,8.2502109937601851E-9,7.536658255899559E-9,9.0319368910655122E-9,18.473697416001777,16.875925264529943,20.224121459701205,6.7664345573521531E-3,6.1776858212418337E-3,7.4114326207091975E-3,15151256.700251997,13832943.021585895,16595522.679070858,2.5536337566540233E-3,2.3324086523368939E-3,2.7959948100181723E-3,5718042.5285358047,5222679.9685880598,6260732.2571571721,2.0479989228423595E-3,1.8708694846213221E-3,2.2420513897247391E-3,4585835.7365044467,4189211.2565200343,5020353.9032186233]
[39,0.03,1.8619029169914927E-8,1.6995477143512691E-8,2.039769610974957E-8,1211.9631613501226,1106.2817518320423,1327.7414217373043,6.997727878409314E-9,6.3876705748844663E-9,3.5387536139170815E-10,455.50110719460179,415.79082093653045,23.034708082911905,5.6033733622908051E-9,5.114915654068445E-9,6.1384985464512142E-9,364.7387859169491,332.94374747318506,399.57153707677122,4.6219123017818779E-3,4.2188883301810132E-3,5.0634413705089344E-3,300852820.71536607,274618896.15014154,329593146.59804279,1.7370875930525103E-3,1.5856494417814753E-3,1.9029942155168083E-3,113071747.81270367,103214227.37549292,123871060.32335009,1.3909586820184921E-3,1.2697059212042495E-3,1.5237959878250007E-3,90541277.216025442,82648605.800250918,99188018.118640631,9.3767341071406017E-10,8.5608627190957541E-10,1.027055422591322E-9,61.035708188224341,55.724979805523901,66.85382602315633,3.5387536139170815E-10,3.232186105811617E-10,3.874610723900192E-10,23.034708082911905,21.039176936255313,25.220893200634166,2.8380591267726565E-10,2.5925981486654784E-10,3.1069715605467613E-10,18.473697419948085,16.875925268134935,20.224121464021433,2.3276424525054253E-4,2.125113847460354E-4,2.5495207343876258E-4,15151256.70348857,13832943.024540855,16595522.682615953,8.7844584762596209E-5,8.0234477253184392E-5,9.6181765472211773E-5,5718042.529757279,5222679.9697037162,6260732.2584945746,7.04508289423062E-5,6.4357605155138396E-5,7.7126202155486042E-5,4585835.7374840621,4189211.2574149235,5020353.9042910598]
[44,0.03,3.7509376422113999E-11,3.4238613830603127E-11,4.1092629188247989E-11,1211.9631613581953,1106.2817518394113,1327.7414217461483,1.4097427244751207E-11,1.2868422830603337E-11,7.1290742475451291E-13,455.50110719763586,415.79082093929998,23.034708083065336,1.1288399559490711E-11,1.0304366295629655E-11,1.2366447817670519E-11,364.73878591937859,332.94374747540274,399.57153707943274,9.311175504126888E-6,8.4992546612110313E-6,1.0200667640857036E-5,300852820.71736997,274618896.15197074,329593146.60023814,3.4994881747794323E-6,3.1944051025710945E-6,3.8337190251714735E-6,113071747.81345682,103214227.3761804,123871060.32417518,2.8021865326761062E-6,2.5579141054675528E-6,3.0697968608476139E-6,90541277.216628522,82648605.800801411,99188018.119301304,1.889010678403802E-12,1.7246475060443349E-12,2.069077184464569E-12,61.035708188630892,55.724979805895074,66.853826023601641,7.1290742475451291E-13,6.5114719034391349E-13,7.8056826059849805E-13,23.034708083065336,21.039176936395453,25.220893200802159,5.7174746933820995E-13,5.2229758588435372E-13,6.2592181758681842E-13,18.473697420071137,16.875925268247343,20.224121464156141,4.6892035095037953E-7,4.2811950352941846E-7,5.1361933025301189E-7,15151256.703589492,13832943.024632994,16595522.682726493,1.7696924831229403E-7,1.6163813815728542E-7,1.9376509984044258E-7,5718042.5297953663,5222679.969738503,6260732.2585362764,1.4192827337726335E-7,1.2965303482581633E-7,1.5537629391185943E-7,4585835.7375146076,4189211.2574428269,5020353.9043244999]
[50,0.03,8.2324822550196351E-15,7.5146218808034299E-15,9.0189273422553862E-15,1211.9631613582087,1106.2817518394236,1327.7414217461628,3.094074887510587E-15,2.8243354784371771E-15,1.5646748316250734E-16,455.50110719764086,415.79082093930452,23.034708083065588,2.4775551588826224E-15,2.2615815235995483E-15,2.7141630154261334E-15,364.73878591938256,332.94374747540638,399.57153707943718,2.0435980126266768E-9,1.8653992642240059E-9,2.238821952081273E-9,300852820.71737331,274618896.15197378,329593146.60024178,7.6806060373581247E-10,7.0110158660906328E-10,8.414169164072865E-10,113071747.81345806,103214227.37618154,123871060.32417652,6.1501824626203406E-10,5.6140582680311171E-10,6.7375282113577308E-10,90541277.21662952,82648605.80080232,99188018.119302377,4.1459625226756697E-16,3.7852215483121758E-16,4.5411688570029671E-16,61.035708188631553,55.724979805895678,66.85382602360238,1.5646748316250734E-16,1.429124715267672E-16,1.7131754689529206E-16,23.034708083065588,21.03917693639568,25.220893200802436,1.25485980964061E-16,1.1463282031789644E-16,1.3737605761089607E-16,18.473697420071343,16.875925268247528,20.224121464156365,1.0291769249303373E-10,9.3962804824338802E-11,1.1272813428191568E-10,15151256.703589657,13832943.024633147,16595522.682726676,3.8840853551385549E-11,3.5476012427915163E-11,4.2527173156046004E-11,5718042.5297954287,5222679.9697385607,6260732.2585363453,3.1150131074294321E-11,2.8455986484587361E-11,3.4101675487358236E-11,4585835.7375146579,4189211.257442873,5020353.9043245548]

{"sheet":"Erie NPV 4%","index":149,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU26","v":186.27521685481133},{"$f":"'WTP Values '!CV26","v":170.03229124181451},{"$f":"'WTP Values '!CW26","v":204.06999911260698},{"$f":"C3","v":186.27521685481133},{"$f":"D3","v":170.03229124181451},{"$f":"E3","v":204.06999911260698},{"$f":"'WTP Values '!CC26","v":70.009196835455015},{"$f":"'WTP Values '!CD26","v":63.905841205529278},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"I3","v":70.009196835455015},{"$f":"J3","v":63.905841205529278},{"$f":"K3","v":3.5403677109721361},{"$f":"'WTP Values '!CI26","v":56.059291741469544},{"$f":"'WTP Values '!CJ26","v":51.172486704902767},{"$f":"'WTP Values '!CK26","v":61.412984397207858},{"$f":"O3","v":56.059291741469544},{"$f":"P3","v":51.172486704902767},{"$f":"Q3","v":61.412984397207858},{"$f":"'WTP Values '!BH26","v":46240204.494092464},{"$f":"'WTP Values '!BI26","v":42208126.50428281},{"$f":"'WTP Values '!BJ26","v":50657509.084695421},{"$f":"U3","v":46240204.494092464},{"$f":"V3","v":42208126.50428281},{"$f":"W3","v":50657509.084695421},{"$f":"'WTP Values '!AV26","v":17378799.138168849},{"$f":"'WTP Values '!AW26","v":15863726.885439128},{"$f":"'WTP Values '!AX26","v":19038622.096452978},{"$f":"AA3","v":17378799.138168849},{"$f":"AB3","v":15863726.885439128},{"$f":"AC3","v":19038622.096452978},{"$f":"'WTP Values '!BB26","v":13915931.263899567},{"$f":"'WTP Values '!BC26","v":12702850.597405246},{"$f":"'WTP Values '!BD26","v":15244910.219767932},{"$f":"AG3","v":13915931.263899567},{"$f":"AH3","v":12702850.597405246},{"$f":"AI3","v":15244910.219767932},{"$f":"'WTP Values '!CX26","v":9.3810110251065328},{"$f":"'WTP Values '!CY26","v":8.5647675016297153},{"$f":"'WTP Values '!CZ26","v":10.275238833302847},{"$f":"AM3","v":9.3810110251065328},{"$f":"AN3","v":8.5647675016297153},{"$f":"AO3","v":10.275238833302847},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"'WTP Values '!CG26","v":3.2336603712293224},{"$f":"'WTP Values '!CH26","v":3.8763780121720672},{"$f":"AS3","v":3.5403677109721361},{"$f":"AT3","v":3.2336603712293224},{"$f":"AU3","v":3.8763780121720672},{"$f":"'WTP Values '!CL26","v":2.8393536229084066},{"$f":"'WTP Values '!CM26","v":2.5937806850874106},{"$f":"'WTP Values '!CN26","v":3.1083887130793064},{"$f":"AY3","v":2.8393536229084066},{"$f":"AZ3","v":2.5937806850874106},{"$f":"BA3","v":3.1083887130793064},{"$f":"'WTP Values '!BK26","v":2328704.1372785703},{"$f":"'WTP Values '!BL26","v":2126083.1548428615},{"$f":"'WTP Values '!BM26","v":2550683.6223301464},{"$f":"BE3","v":2328704.1372785703},{"$f":"BF3","v":2126083.1548428615},{"$f":"BG3","v":2550683.6223301464},{"$f":"'WTP Values '!AY26","v":878846.52453381475},{"$f":"'WTP Values '!AZ26","v":802710.73820105288},{"$f":"'WTP Values '!BA26","v":962256.35919645044},{"$f":"BK3","v":878846.52453381475},{"$f":"BL3","v":802710.73820105288},{"$f":"BM3","v":962256.35919645044},{"$f":"'WTP Values '!BE26","v":704829.6298946751},{"$f":"'WTP Values '!BF26","v":643869.59959763021},{"$f":"'WTP Values '!BG26","v":771613.80975304742},{"$f":"BQ3","v":704829.6298946751},{"$f":"BR3","v":643869.59959763021},{"$f":"BS3","v":771613.80975304742}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":172.22190907434478},{"$f":"D3/(1+B4)^A4","v":157.20441128126339},{"$f":"E3/(1+B4)^A4","v":188.67418557008779},{"$f":"F3+C4","v":358.49712592915614},{"$f":"G3+D4","v":327.23670252307789},{"$f":"H3+E4","v":392.74418468269477},{"$f":"I3/(1+B4)^A4","v":64.727437902602631},{"$f":"J3/(1+B4)^A4","v":59.084542534697917},{"$f":"K3/(1+B4)^A4","v":3.2732689635467231},{"$f":"L3+I4","v":134.73663473805766},{"$f":"M3+J4","v":122.9903837402272},{"$f":"N3+K4","v":6.8136366745188592},{"$f":"O3/(1+B4)^A4","v":51.829966476950389},{"$f":"P3/(1+B4)^A4","v":47.311840518586131},{"$f":"Q3/(1+B4)^A4","v":56.779756284400747},{"$f":"R3+O4","v":107.88925821841994},{"$f":"S3+P4","v":98.48432722348889},{"$f":"T3+Q4","v":118.1927406816086},{"$f":"U3/(1+B4)^A4","v":42751668.356224537},{"$f":"V3/(1+B4)^A4","v":39023785.599373892},{"$f":"W3/(1+B4)^A4","v":46835714.760258332},{"$f":"X3+U4","v":88991872.850317001},{"$f":"Y3+V4","v":81231912.103656709},{"$f":"Z3+W4","v":97493223.844953746},{"$f":"AA3/(1+B4)^A4","v":16067676.717981553},{"$f":"AB3/(1+B4)^A4","v":14666907.253549488},{"$f":"AC3/(1+B4)^A4","v":17602276.346572649},{"$f":"AD3+AA4","v":33446475.856150404},{"$f":"AE3+AB4","v":30530634.138988614},{"$f":"AF3+AC4","v":36640898.443025626},{"$f":"AG3/(1+B4)^A4","v":12866060.709966313},{"$f":"AH3/(1+B4)^A4","v":11744499.442867275},{"$f":"AI3/(1+B4)^A4","v":14094776.460584255},{"$f":"AJ3+AG4","v":26781991.973865882},{"$f":"AK3+AH4","v":24447350.040272519},{"$f":"AL3+AI4","v":29339686.680352189},{"$f":"AM3/(1+B4)^A4","v":8.6732720276502704},{"$f":"AN3/(1+B4)^A4","v":7.9186090066842771},{"$f":"AO3/(1+B4)^A4","v":9.500035903571419},{"$f":"AP3+AM4","v":18.054283052756801},{"$f":"AQ3+AN4","v":16.483376508313992},{"$f":"AR3+AO4","v":19.775274736874266},{"$f":"AS3/(1+B4)^A4","v":3.2732689635467231},{"$f":"AT3/(1+B4)^A4","v":2.9897007870093586},{"$f":"AU3/(1+B4)^A4","v":3.5839293751590855},{"$f":"AV3+AS4","v":6.8136366745188592},{"$f":"AW3+AT4","v":6.2233611582386814},{"$f":"AX3+AU4","v":7.4603073873311523},{"$f":"AY3/(1+B4)^A4","v":2.6251420330144288},{"$f":"AZ3/(1+B4)^A4","v":2.3980960476030049},{"$f":"BA3/(1+B4)^A4","v":2.8738800971517251},{"$f":"BB3+AY4","v":5.4644956559228355},{"$f":"BC3+AZ4","v":4.9918767326904154},{"$f":"BD3+BA4","v":5.982268810231032},{"$f":"BE3/(1+B4)^A4","v":2153017.8784010448},{"$f":"BF3/(1+B4)^A4","v":1965683.3902023495},{"$f":"BG3/(1+B4)^A4","v":2358250.3904679604},{"$f":"BH3+BE4","v":4481722.0156796146},{"$f":"BI3+BF4","v":4091766.545045211},{"$f":"BJ3+BG4","v":4908934.0127981063},{"$f":"BK3/(1+B4)^A4","v":812543.0145467961},{"$f":"BL3/(1+B4)^A4","v":742151.20025984908},{"$f":"BM3/(1+B4)^A4","v":889660.09541091928},{"$f":"BN3+BK4","v":1691389.539080611},{"$f":"BO3+BL4","v":1544861.9384609018},{"$f":"BP3+BM4","v":1851916.4546073698},{"$f":"BQ3/(1+B4)^A4","v":651654.61343812407},{"$f":"BR3/(1+B4)^A4","v":595293.63868124085},{"$f":"BS3/(1+B4)^A4","v":713400.34185747721},{"$f":"BT3+BQ4","v":1356484.2433327991},{"$f":"BU3+BR4","v":1239163.2382788709},{"$f":"BV3+BS4","v":1485014.1516105246}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":153.10465005044588},{"$f":"D4/(1+B5)^A5","v":139.75414919604805},{"$f":"E4/(1+B5)^A5","v":167.73066394700851},{"$f":"F4+C5","v":511.60177597960205},466.99085171912594,560.47484862970327,{"$f":"I4/(1+B5)^A5","v":57.542456601511496},{"$f":"J4/(1+B5)^A5","v":52.525943167083234},{"$f":"K4/(1+B5)^A5","v":2.9099241895435561},{"$f":"L4+I5","v":192.27909133956916},175.51632690731043,9.7235608640624154,{"$f":"O4/(1+B5)^A5","v":46.076651468044481},{"$f":"P4/(1+B5)^A5","v":42.060053943042114},{"$f":"Q4/(1+B5)^A5","v":50.476996583054259},{"$f":"R4+O5","v":153.96590968646441},140.544381166531,168.66973726466284,{"$f":"U4/(1+B5)^A5","v":38006077.495790191},{"$f":"V4/(1+B5)^A5","v":34692003.299397871},{"$f":"W4/(1+B5)^A5","v":41636779.877619274},{"$f":"X4+U5","v":126997950.34610718},115923915.40305458,139130003.72257301,{"$f":"AA4/(1+B5)^A5","v":14284106.094587035},{"$f":"AB4/(1+B5)^A5","v":13038827.141369523},{"$f":"AC4/(1+B5)^A5","v":15648359.576422259},{"$f":"AD4+AA5","v":47730581.950737439},43569461.280358136,52289258.019447885,{"$f":"AG4/(1+B5)^A5","v":11437881.121598978},{"$f":"AH4/(1+B5)^A5","v":10440817.239121595},{"$f":"AI4/(1+B5)^A5","v":12530204.949739927},{"$f":"AJ4+AG5","v":38219873.095464855},34888167.279394113,41869891.630092114,{"$f":"AM4/(1+B5)^A5","v":7.710507250343392},{"$f":"AN4/(1+B5)^A5","v":7.0396145726810317},{"$f":"AO4/(1+B5)^A5","v":8.4454973255179464},{"$f":"AP4+AM5","v":25.764790303100192},23.522991080995023,28.220772062392214,{"$f":"AS4/(1+B5)^A5","v":2.9099241895435561},{"$f":"AT4/(1+B5)^A5","v":2.657833113166888},{"$f":"AU4/(1+B5)^A5","v":3.1861001642501541},{"$f":"AV4+AS5","v":9.7235608640624154},8.8811942714055689,10.646407551581307,{"$f":"AY4/(1+B5)^A5","v":2.3337417083437897},{"$f":"AZ4/(1+B5)^A5","v":2.131898654062184},{"$f":"BA4/(1+B5)^A5","v":2.5548689416246986},{"$f":"BB4+AY5","v":7.7982373642666252},7.1237753867525999,8.537137751855731,{"$f":"BE4/(1+B5)^A5","v":1914025.0540519073},{"$f":"BF4/(1+B5)^A5","v":1747485.3761897876},{"$f":"BG4/(1+B5)^A5","v":2096476.0099602798},{"$f":"BH4+BE5","v":6395747.0697315224},5839251.9212349989,7005410.0227583861,{"$f":"BK4/(1+B5)^A5","v":722347.78119558992},{"$f":"BL4/(1+B5)^A5","v":659769.71461425477},{"$f":"BM4/(1+B5)^A5","v":790904.58527512592},{"$f":"BN4+BK5","v":2413737.3202762008},2204631.6530751567,2642821.039882496,{"$f":"BQ4/(1+B5)^A5","v":579318.57845759485},{"$f":"BR4/(1+B5)^A5","v":529213.87712758232},{"$f":"BS4/(1+B5)^A5","v":634210.306185883},{"$f":"BT4+BQ5","v":1935802.8217903939},1768377.1154064531,2119224.4577964079]
[4,0.04,130.87449652926065,119.46243244657543,143.37687450610139,642.47627250886273,586.45328416570135,703.8517231358046,49.187533065118132,44.899396357011931,2.4874153928006097,241.46662440468731,220.41572326432237,12.210976256863026,39.386514783500388,35.953110385448738,43.147948229787922,193.3524244699648,176.49749155197975,211.81768549445076,32487754.328001998,29654869.81554237,35591293.940371104,159485704.67410919,145578785.21859694,174721297.66294411,12210113.754766244,11145644.086554807,13376283.348665891,59940695.705503687,54715105.366912946,65665541.368113779,9777148.7192425858,8924854.3337765504,10710871.705499103,47997021.814707443,43813021.613170661,52580763.335591219,6.590973912558618,6.0174920399616774,7.2192465091830798,32.355764215658809,29.540483120956701,35.440018571575294,2.4874153928006097,2.2719268841926392,2.7234917734415292,12.210976256863026,11.153121155598209,13.369899325022836,1.9948921930731431,1.8223559043429862,2.1839126788324719,9.7931295573397676,8.9461312910955861,10.721050430688203,1636116.6379394676,1493757.8233301872,1792076.4797073242,8031863.7076709904,7333009.7445651861,8797486.50246571,617465.91074701352,563973.91716675099,676068.55419780477,3031203.2310232143,2768605.5702419076,3318889.594080301,495203.94880693505,452374.24011974764,542125.6277219383,2431006.7705973289,2220751.355526201,2661350.0855183462]
[5,0.04,107.569296280882,98.189411467248235,117.84533963899854,750.04556878974472,684.64269563294954,821.69706277480316,40.428566740842484,36.904030942960183,2.0444741371132813,281.89519114552979,257.31975420728253,14.255450393976307,32.372844141336898,29.550835998111477,35.464468251111867,225.72526861130171,206.04832755009122,247.28215374556262,26702565.919923283,24374141.348813966,29253449.254230861,186188270.59403247,169952926.56741089,203974746.91717497,10035823.471657582,9160906.997031467,10994329.871962246,69976519.177161276,63876012.363944411,76659871.24007602,8036103.5591629576,7335579.7008096203,8803555.791771479,56033125.373870403,51148601.313980281,61384319.127362698,5.4173001186756684,4.9459398223531297,5.9336943962753974,37.773064334334478,34.486422943309833,41.373712967850693,2.0444741371132813,1.8673582906932442,2.2385117136276915,14.255450393976307,13.020479446291453,15.608411038650527,1.6396559685494263,1.4978437159424522,1.7950170295278385,11.432785525889194,10.443975007038038,12.516067460216043,1344768.614542424,1227760.0459289274,1472956.2360573248,9376632.3222134151,8560769.7904941142,10270442.738523034,507511.96954282082,463545.45002460585,555679.07072277949,3538715.2005660352,3232151.0202665133,3874568.6648030803,407021.54889869015,371818.65035408433,445587.74869359005,2838028.3194960188,2592570.0058802851,3106937.8342119362]
[9,0.04,33.165622144159734,30.273628552676062,36.333918144371339,980.03312188138659,894.57567152501474,1073.6552166708389,12.464881845611078,11.378201663183368,0.63034954266087473,368.33311963629211,336.22208107225896,18.626619681223907,9.9811521841681365,9.1110743924387307,10.934357611568466,294.93973285063322,269.22922300999727,323.10663672323045,8232899.5559031954,7515002.7936621895,9019384.5076925047,243279448.18392336,222065837.23372179,266519817.3609128,3094231.7247978523,2824478.6427531284,3389757.1413837839,91433520.043647438,83462406.039384112,100166197.97602896,2477680.7450575852,2261696.1621664832,2714300.5951486719,73214643.314983845,66832370.607149534,80206681.316740707,1.6702547566023336,1.524925577904612,1.8294687524209787,49.355473457882027,45.061044483189434,54.060194168114016,0.63034954266087473,0.57574142081566415,0.6901749497885884,18.626619681223907,17.012967813050977,20.394440597121388,0.50553654415782745,0.46181317933173505,0.55343725953362888,14.938437018989179,13.646426106502199,16.353887253151754,414617.2679681821,378541.34195179224,454139.90468433726,12251802.59687493,11185770.961920951,13419683.388543963,156475.41443000955,142919.71569672614,171326.2309059554,4623796.5395300211,4223230.1430632891,5062633.2352550756,125492.34179292251,114638.6310048462,137383.02114248284,3708257.0308780121,3387533.4810106014,4059622.657417065]
[16,0.04,0.93466132450746064,0.8531602283141182,1.0239490732226144,1037.3808438456524,946.92275627264848,1136.4813390501752,0.35128070038931641,0.32065628049424905,1.7764278200034716E-2,389.88653947845262,355.89648798063325,19.716576931405733,0.28128514761505552,0.25676493636415521,0.30814803121872042,312.1984574978805,284.98346874017506,342.01357890090054,232016.53718449554,211785.03554887939,254180.9658675869,257515214.14180109,235060265.28631032,282115519.22315091,87200.496636600539,79598.414822546896,95528.884872202092,96783853.587080315,88346301.031450063,106027533.82631072,69825.084444856475,63738.28663232884,76493.417742799342,77498879.138034672,70743140.684423998,84900063.97609292,4.7070503194095149E-2,4.2974889909327831E-2,5.1557413271196943E-2,52.243563570432208,47.697841334994337,57.223586216064056,1.7764278200034716E-2,1.6225332261651432E-2,1.9450255746969815E-2,19.716576931405733,18.008500439598201,21.587843843263926,1.4246844334644413E-2,1.3014648601886999E-2,1.5596764619070176E-2,15.812576181858589,14.444961821967848,17.310853051846674,11684.590844048043,10667.912409772094,12798.403207361534,12968730.375333926,11840318.720315833,14204951.003109178,4409.7323869970151,4027.7106876119524,4828.252616682169,4894363.1075856611,4470357.1254356392,5358878.8178789634,3536.5788672946842,3230.7035950953746,3871.6776048321808,3925249.7920722244,3585758.7489900133,4297175.9668301772]
[19,0.04,0.11242268417668741,0.10261959105926717,0.12316236935617302,1038.2099542872841,947.67956950021301,1137.38965401523,4.2252651523849848E-2,3.8569093217024952E-2,2.1367181730363493E-3,390.19815020738696,356.18093269163347,19.732335097660727,3.3833465111637734E-2,3.0884131601065561E-2,3.7064579313395664E-2,312.44797724032463,285.2112373277933,342.2869279135885,27907.351250900061,25473.871166550158,30573.327150896766,257721029.15582481,235248133.53307605,282340995.64689827,10488.626881606442,9574.235304189815,11490.37985432656,96861206.570862949,88416910.433097765,106112274.67719242,8398.6821860755917,7666.5515948309521,9200.7608734916721,77560818.907107249,70799681.035022572,84967919.026584163,5.6617217123177055E-3,5.1690942474272757E-3,6.2014150336317459E-3,52.285318422877452,47.735963089920467,57.269321273850046,2.1367181730363493E-3,1.9516110880855174E-3,2.3395104747162697E-3,19.732335097660727,18.022893452387265,21.605097590379998,1.7136351308771548E-3,1.5654244923545345E-3,1.8760058825284822E-3,15.825214136472129,14.45650673215837,17.324688480854245,1405.4428398291352,1283.1549955277935,1539.4141214790618,12979095.430590814,11849781.910176627,14216304.088400291,530.41025497478802,484.46002280781499,580.7505936298013,4898274.8508781185,4473929.9885673532,5363161.8180998582,425.38583617262265,388.59462825349493,465.69209315617451,3928386.9866791312,3588624.6106815971,4300610.4176249504]
[25,0.04,5.6409616196644648E-4,5.1490780426591775E-4,6.1798399816998743E-4,1038.2992015209386,947.76103450603341,1137.4874269943746,2.1200844591159375E-4,1.9352568935337218E-4,1.0721275065087821E-5,390.23169265738881,356.21155093295539,19.734031340615957,1.6976402898818307E-4,1.5496534555648305E-4,1.8597658549699558E-4,312.47483608281073,285.23575482912679,342.3163517900465,140.02894386101721,127.81862540210054,153.40584180733967,257743183.5272136,235268356.07578385,282365266.41477591,52.628116928017519,48.040032386782876,57.654549193785073,96869533.012638226,88424510.981167883,106121396.36489405,42.141534170233172,38.467969003169074,46.16607345676551,77567486.237254545,70805767.160136208,84975223.090363562,2.8408461436671418E-5,2.5936635894886525E-5,3.1116446336886997E-5,52.289813005125211,47.74006659772639,57.274244293973148,1.0721275065087821E-5,9.7924750018420965E-6,1.173881311705426E-5,19.734031340615957,18.024442747283192,21.606954820880262,8.5983981561892198E-6,7.8547310487413143E-6,9.4131155639160309E-6,15.826574513126042,14.457749451156419,17.326177756231019,7.0520012719571641,6.4384053226101203,7.7242204628250555,12980211.14746266,11850800.548314825,14217526.158953018,2.6614058478508236,2.4308442863947803,2.9139953677981922,4898695.9193511344,4474314.5792499948,5363622.8494682545,2.1344314921598633,1.9498265849449445,2.3366736378101236,3928724.6810634299,3588933.0982065005,4300980.1093055345]
[36,0.04,8.76969408342746E-10,8.0049896259532394E-10,9.6074587593569735E-10,1038.29950991122,947.76131600513474,1137.487764845032,3.2959791948702282E-10,3.0086379013768908E-10,1.6667779156187852E-11,390.23180856199639,356.2116567330757,19.734037201916315,2.6392283815698647E-10,2.4091613552651988E-10,2.8912761182481783E-10,312.47492889247729,285.2358395483817,342.31645346308625,2.1769532985399092E-4,1.9871261648600027E-4,2.3849166045931332E-4,257743260.08076659,235268425.95397934,282365350.28145313,8.181805102815373E-5,7.4685207274126567E-5,8.9632369981891341E-5,96869561.784328058,88424537.244560719,106121427.88452466,6.551513514839913E-5,5.9804044578595994E-5,7.1771865959434749E-5,77567509.275949836,70805788.190500513,84975248.329266697,4.416507910849311E-11,4.0322267316707649E-11,4.8375034920751259E-11,52.289828535976177,47.740080777235114,57.274261305274216,1.6667779156187852E-11,1.5223824566789743E-11,1.8249689836608888E-11,19.734037201916315,18.024448100810346,21.606961238466699,1.3367458692578629E-11,1.2211320170116311E-11,1.4634055225570496E-11,15.8265792138537,14.457753745322703,17.326182902363108,1.0963360150407167E-5,1.0009436133649915E-5,1.2008422510053429E-5,12980215.002778124,11850804.068178572,14217530.381769417,4.1375419106086554E-6,3.7791004785098628E-6,4.5302290033370011E-6,4898697.3743365677,4474315.9081878671,5363624.4425438913,3.318283741379009E-6,3.031288602654657E-6,3.6326985287347622E-6,3928725.847953001,3588934.164172926,4300981.3867604975]
[39,0.04,1.0027294352767007E-11,9.1529289969152606E-12,1.0985196980154042E-11,1038.2995099114819,947.76131600537383,1137.4877648453187,3.7686324349689231E-12,3.4400855435776526E-12,1.9057988364936168E-13,390.23180856209478,356.21165673316551,19.734037201921293,3.0177015976177433E-12,2.7546422740340119E-12,3.3058937309554644E-12,312.47492889255608,285.23583954845361,342.31645346317254,2.4891348898860713E-6,2.272085979463127E-6,2.7269207538549141E-6,257743260.08083159,235268425.95403865,282365350.2815243,9.3551003401519626E-7,8.5395288593965841E-7,1.0248591898353606E-6,96869561.784352481,88424537.244583011,106121427.88455142,7.4910200794319864E-7,6.838012281509503E-7,8.2064165451632157E-7,77567509.275969386,70805788.190518364,84975248.32928811,5.0498483085172748E-13,4.610460062907493E-13,5.5312159108539364E-13,52.289828535989358,47.740080777247158,57.274261305288654,1.9057988364936168E-13,1.7406966383760648E-13,2.0866749751760761E-13,19.734037201921293,18.02444810081489,21.606961238472149,1.5284392110352074E-13,1.3962459877936969E-13,1.6732622361223021E-13,15.82657921385769,14.45775374532635,17.326182902367474,1.2535538671898986E-7,1.1444819108000534E-7,1.3730466088691471E-7,12980215.002781397,11850804.068181559,14217530.381773002,4.7308777523933985E-8,4.3210347506090965E-8,5.1798773446095616E-8,4898697.3743378026,4474315.908188995,5363624.4425452445,3.7941355199250087E-8,3.4659844229282982E-8,4.1536383248901963E-8,3928725.8479539915,3588934.1641738308,4300981.3867615825]
[44,0.04,2.6557213877448283E-15,2.424146379118715E-15,2.9094211800748235E-15,1038.2995099114844,947.76131600537622,1137.4877648453214,9.9811947350822876E-16,9.1110407576994442E-16,5.0474939228433664E-17,390.23180856209581,356.21165673316642,19.734037201921339,7.9923600451737882E-16,7.2956493998996506E-16,8.7556347485573552E-16,312.47492889255682,285.23583954845429,342.31645346317333,6.5924550845843781E-10,6.0176026734373349E-10,7.2222291616475289E-10,257743260.08083221,235268425.95403925,282365350.28152502,2.4776913077239723E-10,2.261687812815189E-10,2.7143318766956783E-10,96869561.784352735,88424537.244583219,106121427.88455169,1.9839910489397142E-10,1.811042423488389E-10,2.1734632662617496E-10,77567509.275969565,70805788.190518543,84975248.329288304,1.3374485365631699E-16,1.2210768893034509E-16,1.4649383849628189E-16,52.289828535989493,47.740080777247286,57.274261305288796,5.0474939228433664E-17,4.6102219895790625E-17,5.5265430193717373E-17,19.734037201921339,18.024448100814933,21.606961238472199,4.0480597854334764E-17,3.6979470252744707E-17,4.4316224810429569E-17,15.82657921385773,14.457753745326386,17.326182902367517,3.3200280142048488E-11,3.0311517558672732E-11,3.6365036442139343E-11,12980215.00278143,11850804.068181589,14217530.381773038,1.2529694240371389E-11,1.1444228124423806E-11,1.3718866292359795E-11,4898697.3743378147,4474315.9081890061,5363624.4425452575,1.0048739464286989E-11,9.1796337453892414E-12,1.1000879946566586E-11,3928725.8479540013,3588934.1641738401,4300981.3867615927]
[50,0.04,3.7126226595946243E-20,3.3888874107132621E-20,4.0672877242679257E-20,1038.2995099114844,947.76131600537622,1137.4877648453214,1.3953425202769648E-20,1.2736974791715331E-20,7.0562523608801818E-22,390.23180856209581,356.21165673316642,19.734037201921339,1.1173091102206379E-20,1.0199109516351076E-20,1.2240127340402869E-20,312.47492889255682,285.23583954845429,342.31645346317333,9.2160639449349649E-15,8.4124366904361648E-15,1.0096470119965021E-14,257743260.08083221,235268425.95403925,282365350.28152502,3.4637416917999781E-15,3.161774974413646E-15,3.7945584493852937E-15,96869561.784352735,88424537.244583219,106121427.88455169,2.7735628288106497E-15,2.5317855893911245E-15,3.038439577794762E-15,77567509.275969565,70805788.190518543,84975248.329288304,1.8697148600752211E-21,1.7070306204767047E-21,2.0479420273605487E-21,52.289828535989493,47.740080777247286,57.274261305288796,7.0562523608801818E-22,6.4449586855220243E-22,7.7259493174347432E-22,19.734037201921339,18.024448100814933,21.606961238472199,5.6590719780120675E-22,5.1696243376165772E-22,6.1952816729244529E-22,15.82657921385773,14.457753745326386,17.326182902367517,4.6413043525220103E-16,4.2374635929181861E-16,5.0837282455565713E-16,12980215.00278143,11850804.068181589,14217530.381773038,1.7516154732668328E-16,1.5998704100653317E-16,1.9178583301697493E-16,4898697.3743378147,4474315.9081890061,5363624.4425452575,1.4047850805296609E-16,1.2832865829668932E-16,1.5378916008875956E-16,3928725.8479540013,3588934.1641738401,4300981.3867615927]

{"sheet":"Erie NPV 5%","index":150,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU26","v":186.27521685481133},{"$f":"'WTP Values '!CV26","v":170.03229124181451},{"$f":"'WTP Values '!CW26","v":204.06999911260698},{"$f":"C3","v":186.27521685481133},{"$f":"D3","v":170.03229124181451},{"$f":"E3","v":204.06999911260698},{"$f":"'WTP Values '!CC26","v":70.009196835455015},{"$f":"'WTP Values '!CD26","v":63.905841205529278},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"I3","v":70.009196835455015},{"$f":"J3","v":63.905841205529278},{"$f":"K3","v":3.5403677109721361},{"$f":"'WTP Values '!CI26","v":56.059291741469544},{"$f":"'WTP Values '!CJ26","v":51.172486704902767},{"$f":"'WTP Values '!CK26","v":61.412984397207858},{"$f":"O3","v":56.059291741469544},{"$f":"P3","v":51.172486704902767},{"$f":"Q3","v":61.412984397207858},{"$f":"'WTP Values '!BH26","v":46240204.494092464},{"$f":"'WTP Values '!BI26","v":42208126.50428281},{"$f":"'WTP Values '!BJ26","v":50657509.084695421},{"$f":"U3","v":46240204.494092464},{"$f":"V3","v":42208126.50428281},{"$f":"W3","v":50657509.084695421},{"$f":"'WTP Values '!AV26","v":17378799.138168849},{"$f":"'WTP Values '!AW26","v":15863726.885439128},{"$f":"'WTP Values '!AX26","v":19038622.096452978},{"$f":"AA3","v":17378799.138168849},{"$f":"AB3","v":15863726.885439128},{"$f":"AC3","v":19038622.096452978},{"$f":"'WTP Values '!BB26","v":13915931.263899567},{"$f":"'WTP Values '!BC26","v":12702850.597405246},{"$f":"'WTP Values '!BD26","v":15244910.219767932},{"$f":"AG3","v":13915931.263899567},{"$f":"AH3","v":12702850.597405246},{"$f":"AI3","v":15244910.219767932},{"$f":"'WTP Values '!CX26","v":9.3810110251065328},{"$f":"'WTP Values '!CY26","v":8.5647675016297153},{"$f":"'WTP Values '!CZ26","v":10.275238833302847},{"$f":"AM3","v":9.3810110251065328},{"$f":"AN3","v":8.5647675016297153},{"$f":"AO3","v":10.275238833302847},{"$f":"'WTP Values '!CF26","v":3.5403677109721361},{"$f":"'WTP Values '!CG26","v":3.2336603712293224},{"$f":"'WTP Values '!CH26","v":3.8763780121720672},{"$f":"AS3","v":3.5403677109721361},{"$f":"AT3","v":3.2336603712293224},{"$f":"AU3","v":3.8763780121720672},{"$f":"'WTP Values '!CL26","v":2.8393536229084066},{"$f":"'WTP Values '!CM26","v":2.5937806850874106},{"$f":"'WTP Values '!CN26","v":3.1083887130793064},{"$f":"AY3","v":2.8393536229084066},{"$f":"AZ3","v":2.5937806850874106},{"$f":"BA3","v":3.1083887130793064},{"$f":"'WTP Values '!BK26","v":2328704.1372785703},{"$f":"'WTP Values '!BL26","v":2126083.1548428615},{"$f":"'WTP Values '!BM26","v":2550683.6223301464},{"$f":"BE3","v":2328704.1372785703},{"$f":"BF3","v":2126083.1548428615},{"$f":"BG3","v":2550683.6223301464},{"$f":"'WTP Values '!AY26","v":878846.52453381475},{"$f":"'WTP Values '!AZ26","v":802710.73820105288},{"$f":"'WTP Values '!BA26","v":962256.35919645044},{"$f":"BK3","v":878846.52453381475},{"$f":"BL3","v":802710.73820105288},{"$f":"BM3","v":962256.35919645044},{"$f":"'WTP Values '!BE26","v":704829.6298946751},{"$f":"'WTP Values '!BF26","v":643869.59959763021},{"$f":"'WTP Values '!BG26","v":771613.80975304742},{"$f":"BQ3","v":704829.6298946751},{"$f":"BR3","v":643869.59959763021},{"$f":"BS3","v":771613.80975304742}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":168.95711279347967},{"$f":"D3/(1+B4)^A4","v":154.22430044609024},{"$f":"E3/(1+B4)^A4","v":185.09750486404261},{"$f":"F3+C4","v":355.232329648291},{"$f":"G3+D4","v":324.25659168790474},{"$f":"H3+E4","v":389.16750397664958},{"$f":"I3/(1+B4)^A4","v":63.500405292929713},{"$f":"J3/(1+B4)^A4","v":57.964481819074173},{"$f":"K3/(1+B4)^A4","v":3.2112178784327763},{"$f":"L3+I4","v":133.50960212838473},{"$f":"M3+J4","v":121.87032302460345},{"$f":"N3+K4","v":6.7515855894049128},{"$f":"O3/(1+B4)^A4","v":50.847430150992778},{"$f":"P3/(1+B4)^A4","v":46.414953927349444},{"$f":"Q3/(1+B4)^A4","v":55.703387208351799},{"$f":"R3+O4","v":106.90672189246231},{"$f":"S3+P4","v":97.587440632252211},{"$f":"T3+Q4","v":117.11637160555966},{"$f":"U3/(1+B4)^A4","v":41941228.566070259},{"$f":"V3/(1+B4)^A4","v":38284014.969871029},{"$f":"W3/(1+B4)^A4","v":45947854.045075208},{"$f":"X3+U4","v":88181433.060162723},{"$f":"Y3+V4","v":80492141.474153847},{"$f":"Z3+W4","v":96605363.129770637},{"$f":"AA3/(1+B4)^A4","v":15763083.118520498},{"$f":"AB3/(1+B4)^A4","v":14388867.923300795},{"$f":"AC3/(1+B4)^A4","v":17268591.470705647},{"$f":"AD3+AA4","v":33141882.256689347},{"$f":"AE3+AB4","v":30252594.808739923},{"$f":"AF3+AC4","v":36307213.567158625},{"$f":"AG3/(1+B4)^A4","v":12622159.876552895},{"$f":"AH3/(1+B4)^A4","v":11521859.952295007},{"$f":"AI3/(1+B4)^A4","v":13827582.965775901},{"$f":"AJ3+AG4","v":26538091.140452459},{"$f":"AK3+AH4","v":24224710.549700253},{"$f":"AL3+AI4","v":29072493.185543835},{"$f":"AM3/(1+B4)^A4","v":8.5088535375115946},{"$f":"AN3/(1+B4)^A4","v":7.768496600117655},{"$f":"AO3/(1+B4)^A4","v":9.3199445200025828},{"$f":"AP3+AM4","v":17.889864562618129},{"$f":"AQ3+AN4","v":16.333264101747371},{"$f":"AR3+AO4","v":19.59518335330543},{"$f":"AS3/(1+B4)^A4","v":3.2112178784327763},{"$f":"AT3/(1+B4)^A4","v":2.9330252800265963},{"$f":"AU3/(1+B4)^A4","v":3.5159891266866823},{"$f":"AV3+AS4","v":6.7515855894049128},{"$f":"AW3+AT4","v":6.1666856512559187},{"$f":"AX3+AU4","v":7.3923671388587495},{"$f":"AY3/(1+B4)^A4","v":2.5753774357445867},{"$f":"AZ3/(1+B4)^A4","v":2.3526355420293972},{"$f":"BA3/(1+B4)^A4","v":2.8194001932692121},{"$f":"BB3+AY4","v":5.4147310586529933},{"$f":"BC3+AZ4","v":4.9464162271168082},{"$f":"BD3+BA4","v":5.9277889063485185},{"$f":"BE3/(1+B4)^A4","v":2112203.2991188844},{"$f":"BF3/(1+B4)^A4","v":1928420.0950955658},{"$f":"BG3/(1+B4)^A4","v":2313545.2356736022},{"$f":"BH3+BE4","v":4440907.4363974547},{"$f":"BI3+BF4","v":4054503.2499384275},{"$f":"BJ3+BG4","v":4864228.8580037486},{"$f":"BK3/(1+B4)^A4","v":797139.70479257568},{"$f":"BL3/(1+B4)^A4","v":728082.30222317716},{"$f":"BM3/(1+B4)^A4","v":872794.88362489839},{"$f":"BN3+BK4","v":1675986.2293263904},{"$f":"BO3+BL4","v":1530793.04042423},{"$f":"BP3+BM4","v":1835051.2428213488},{"$f":"BQ3/(1+B4)^A4","v":639301.2516051475},{"$f":"BR3/(1+B4)^A4","v":584008.70711803192},{"$f":"BS3/(1+B4)^A4","v":699876.47143133555},{"$f":"BT3+BQ4","v":1344130.8814998227},{"$f":"BU3+BR4","v":1227878.3067156621},{"$f":"BV3+BS4","v":1471490.281184383}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":145.95150657033119},{"$f":"D4/(1+B5)^A5","v":133.22474933254745},{"$f":"E4/(1+B5)^A5","v":159.89418409592275},{"$f":"F4+C5","v":501.18383621862222},457.48134102045219,549.06168807257234,{"$f":"I4/(1+B5)^A5","v":54.85403761401983},{"$f":"J4/(1+B5)^A5","v":50.071898774710434},{"$f":"K4/(1+B5)^A5","v":2.7739707404667109},{"$f":"L4+I5","v":188.36363974240456},171.94222179931387,9.5255563298716233,{"$f":"O4/(1+B5)^A5","v":43.923921953130566},{"$f":"P4/(1+B5)^A5","v":40.094982336550643},{"$f":"Q4/(1+B5)^A5","v":48.11868023613156},{"$f":"R4+O5","v":150.83064384559287},137.68242296880285,165.23505184169122,{"$f":"U4/(1+B5)^A5","v":36230410.163973875},{"$f":"V4/(1+B5)^A5","v":33071171.553716466},{"$f":"W4/(1+B5)^A5","v":39691483.895972535},{"$f":"X4+U5","v":124411843.22413659},113563313.02787031,136296847.02574319,{"$f":"AA4/(1+B5)^A5","v":13616743.866554797},{"$f":"AB4/(1+B5)^A5","v":12429645.112450745},{"$f":"AC4/(1+B5)^A5","v":14917258.586075496},{"$f":"AD4+AA5","v":46758626.123244144},42682239.921190664,51224472.153234124,{"$f":"AG4/(1+B5)^A5","v":10903496.276041804},{"$f":"AH4/(1+B5)^A5","v":9953015.8318065051},{"$f":"AI4/(1+B5)^A5","v":11944786.062650599},{"$f":"AJ4+AG5","v":37441587.416494265},34177726.381506756,41017279.248194434,{"$f":"AM4/(1+B5)^A5","v":7.3502676061000702},{"$f":"AN4/(1+B5)^A5","v":6.7107194472455713},{"$f":"AO4/(1+B5)^A5","v":8.0509184926056214},{"$f":"AP4+AM5","v":25.240132168718198},23.043983548992941,27.646101845911051,{"$f":"AS4/(1+B5)^A5","v":2.7739707404667109},{"$f":"AT4/(1+B5)^A5","v":2.5336575143302849},{"$f":"AU4/(1+B5)^A5","v":3.0372436036598049},{"$f":"AV4+AS5","v":9.5255563298716233},8.7003431655862045,10.429610742518555,{"$f":"AY4/(1+B5)^A5","v":2.2247078594057546},{"$f":"AZ4/(1+B5)^A5","v":2.0322950368464716},{"$f":"BA4/(1+B5)^A5","v":2.4355038922528554},{"$f":"BB4+AY5","v":7.6394389180587474},6.9787112639632802,8.3632927986013748,{"$f":"BE4/(1+B5)^A5","v":1824600.6255211178},{"$f":"BF4/(1+B5)^A5","v":1665841.7839071942},{"$f":"BG4/(1+B5)^A5","v":1998527.3604782221},{"$f":"BH4+BE5","v":6265508.0619185725},5720345.0338456221,6862756.218481971,{"$f":"BK4/(1+B5)^A5","v":688599.24828210822},{"$f":"BL4/(1+B5)^A5","v":628944.86748573766},{"$f":"BM4/(1+B5)^A5","v":753953.03628109128},{"$f":"BN4+BK5","v":2364585.4776084987},2159737.9079099679,2589004.27910244,{"$f":"BQ4/(1+B5)^A5","v":552252.4579247575},{"$f":"BR4/(1+B5)^A5","v":504488.67907831282},{"$f":"BS4/(1+B5)^A5","v":604579.61034992803},{"$f":"BT4+BQ5","v":1896383.3394245803},1732366.9857939749,2076069.891534311]
[4,0.05,120.0746656550151,109.60433097941491,131.54534096054442,621.25850187363733,567.08567199986715,680.60702903311676,45.128552497381094,41.194275039482875,2.2821525931822322,233.49219223978565,213.13649683879675,11.807708923053855,36.13631929340599,32.986241195017008,39.587357313984654,186.96696313899886,170.66866416381987,204.82240915567587,29806848.104626261,27207734.681509424,32654282.029378735,154218691.32876286,140771047.70937973,168951129.05512193,11202528.877621811,10225899.794798048,12272465.555874761,57961155.000865951,52908139.715988711,63496937.709108889,8970333.3701836616,8188370.7564699939,9827005.0546022281,46411920.786677927,42366097.137976751,50844284.302796662,6.0470833499211301,5.520925496882942,6.6235105682143729,31.287215518639329,28.564909045875883,34.269612414125426,2.2821525931822322,2.0844463073145736,2.4987478292767356,11.807708923053855,10.784789472900778,12.928358571795291,1.8302726616220646,1.6719741563208512,2.0036950795216852,9.469711579680812,8.6506854202841321,10.36698787812306,1501103.4501230395,1370492.158232172,1644193.4054047209,7766611.5120416116,7090837.1920777941,8506949.6238866914,566512.30570152006,517434.49898816866,620279.02882530738,2931097.7833100185,2677172.4068981367,3209283.3079277473,454339.46384459769,415044.08478221548,497389.14164359751,2350722.8032691781,2147411.0705761905,2573459.0331779085]
[5,0.05,94.081642470655908,85.877861280641113,103.06921671960173,715.34014434429321,652.96353328050827,783.6762457527185,35.35940173654361,32.276792402133346,1.788126272632127,268.85159397632924,245.41328924093008,13.595835195685982,28.313751726242607,25.845583109735635,31.017730316843505,215.28071486524146,196.5142472735555,235.84013947251938,23354445.429925464,21317972.053294018,25585484.417259011,177573136.75868833,162089019.76267374,194536613.47238094,8777474.5062352251,8012260.0649087159,9615797.8901107572,66738629.507101178,60920399.780897424,73112735.59921965,7028490.9174840963,6415802.7484393697,7699715.598298653,53440411.704162024,48781899.886416122,58543999.901095316,4.7380480354789496,4.3257895899306638,5.1896938440763316,36.025263554118276,32.890698635806544,39.459306258201757,1.788126272632127,1.633218224379523,1.9578343076445839,13.595835195685982,12.4180076972803,14.886192879439875,1.4340665221527593,1.3100355011364124,1.5699475244293399,10.903778101833572,9.9607209214205454,11.9369354025524,1176153.8317474828,1073816.4669147383,1288268.5558694818,8942765.3437890951,8164653.6589925326,9795218.1797561739,443877.21514351969,405423.46939072752,486004.84959627182,3374974.9984535379,3082595.8762888643,3695288.157524019,355986.85838149261,325197.90066481935,389717.40739504527,2706709.6616506707,2472608.9712410099,2963176.4405729538]
[9,0.05,21.768370400212987,19.870200439136443,23.847892399539163,890.97707582066005,813.28518202074349,976.09168917941827,8.1813681597989785,7.4681218768003985,0.41373209483613094,334.86252508633476,305.66943089129052,16.934010458892466,6.5511636362934116,5.9800850789535689,7.1768033038067127,268.13842802997493,244.76424366394838,293.74579280878055,5403691.9983486189,4932497.9842080548,5919904.1070896033,221172536.42822269,201886615.74859974,242301042.91232589,2030909.6568945444,1853856.2917857985,2224878.7826042105,83124915.374379009,75878140.048135251,91064050.975572079,1626234.2963883413,1484472.0710131438,1781540.5505100561,66561596.084435254,60759283.338719234,72918264.480369553,1.0962774660580199,1.0008901587402277,1.200778120947394,44.870519613489336,40.966327311451792,49.147720258410729,0.41373209483613094,0.37788986585518486,0.45299870699371209,16.934010458892466,15.466991854319962,18.541188701192286,0.33181065309848501,0.30311267190154162,0.36325045272604106,13.580974597020777,12.406369291308106,14.867802238297653,272135.47281654394,248456.91443937979,298076.29164064745,11138475.8408367,10169314.975109788,12200230.785068404,102703.177556375,93805.847972832926,112450.56213395942,4203630.0896356357,3839463.3399335355,4602589.4994658995,82367.331047324042,75243.460564067078,90171.819419841224,3371286.0636999724,3079706.805583559,3690722.9393401295]
[16,0.05,0.25680276957648274,0.23440994484181307,0.28133501516970177,920.7955837440677,840.50355980194354,1008.7587448844826,9.6516090260053311E-2,8.8101881134763207E-2,4.8808223060904403E-3,346.06943616016019,315.89933084531589,17.500744372420442,7.728446984402787E-2,7.0547421894440479E-2,8.4665178478641759E-2,277.11227040792545,252.95581754068121,303.57664198328763,63747.678195544955,58188.974185346146,69837.463364411087,228574561.92236972,208643195.47966042,250410180.35705337,23958.76287758501,21870.053723576988,26247.028272687065,85906873.535805866,78417568.93092075,94111709.775380805,19184.783408899668,17512.405944332088,21016.940591901992,68789226.327795044,62792726.421401694,75358634.615781069,1.2932850936110196E-2,1.1807561157808169E-2,1.4165651421620353E-2,46.372210264048299,42.337355577700158,50.79255683806457,4.8808223060904403E-3,4.4579893837871989E-3,5.3440528818552565E-3,17.500744372420442,15.984628762917772,19.1617103702674,3.9143901506673538E-3,3.5758383474254916E-3,4.2852873501750882E-3,14.035491789010099,12.82157573270038,15.365385948224182,3210.3984742289363,2931.0611026646102,3516.4238677993412,11511249.438640831,10509653.472462974,12608538.347860502,1211.5955377405885,1106.6332076772399,1326.586017488502,4344313.8182483176,3967959.4271285846,4756625.2824085811,971.69233831894314,887.65161149509959,1063.7623551526451,3484113.5683918507,3182775.9689506199,3814241.1018118733]
[19,0.05,1.8423729704309427E-2,1.6817207504771163E-2,2.0183739779724885E-2,{"$f":"F20+C21","v":920.97260551888337},840.66514553771572,1008.9526774646695,6.9243270312096946E-3,6.3206687651577416E-3,3.5016347779455318E-4,{"$f":"L20+I21","v":346.13596756721734},315.96006208816345,17.504108868171826,5.5445982342614743E-3,5.0612640761724843E-3,6.0741103619330206E-3,{"$f":"R20+O21","v":277.16554488794776},253.00444797349553,303.63500420494154,4573.431954370848,4174.6353979354908,5010.3297187272665,{"$f":"X20+U21","v":228618505.08993432},208683306.86748534,250458321.39437076,1718.866864380936,1569.0171842243535,1883.033252463948,{"$f":"AD20+AA21","v":85923389.022511765},78432644.608382672,94129802.63137348,1376.3685825670934,1256.3876710621851,1507.8125259915066,{"$f":"AJ20+AG21","v":68802450.968690068},62804798.242849223,75373122.217028156,9.2783792926367083E-4,8.4710657753934993E-4,1.0162823917663078E-3,{"$f":"AP20+AM21","v":46.381125262238982},42.345494880231229,50.802321642237871,3.5016347779455318E-4,3.1982829300100267E-4,3.8339690020949656E-4,{"$f":"AV20+AS21","v":17.504108868171826},15.987701787379811,19.165394184610268,2.8082900434462727E-4,2.5654037644500888E-4,3.0743817901624496E-4,{"$f":"BB20+AY21","v":14.03819009437859},12.824040664257618,15.368339924046072,230.32272521774965,210.28230182784287,252.27781995093503,{"$f":"BH20+BE21","v":11513462.461641755},10511673.939918768,12610962.323252622,86.923161829965821,79.392878564676863,95.172891850161193,{"$f":"BN20+BK21","v":4345149.0070307562},3968722.2622600589,4757539.7375433482,69.711853289046587,63.682542788580726,76.317206910476855,{"$f":"BT20+BQ21","v":3484783.3847750141},3183387.8535651979,3814974.384791655]
[25,0.05,2.5399325223617194E-5,2.3184541329154791E-5,2.7825710598336624E-5,920.98328244923675,840.67489145540685,1008.9643743570662,9.5460168512589998E-6,8.7138013949178213E-6,4.8274243036991424E-7,346.13998035717037,315.96372504573367,17.504311795110326,7.64389491414217E-6,6.9775606989743287E-6,8.3738910092017508E-6,277.16875809668096,253.00738108014158,303.6385242768452,6.3050255003457485,5.7552365272372823,6.9073415668783733,228621155.48783073,208685726.15457374,250461224.98350891,2.3696645144711721,2.1630787241867115,2.5959876069518244,85924385.141218022,78433553.886116758,94130893.887878671,1.8974894778234579,1.732081374206611,2.0787007483584619,68803248.602596581,62805526.345349424,75373996.025403768,1.2791360760499628E-6,1.1678382068835136E-6,1.4010673952446344E-6,46.381662963405304,42.345985795918516,50.802910598789573,4.8274243036991424E-7,4.4092173300537939E-7,5.2855869655262727E-7,17.504311795110326,15.987887134454708,19.165616371000699,3.8715652737270528E-7,3.53671735250862E-7,4.2384047206053721E-7,14.038352840563469,12.824189334682989,15.368518090795041,0.31752755267719107,0.28989942094335625,0.34779528892785178,11513595.938398927,10511795.80283834,12611108.523438824,0.11983402341535623,0.10945262308270275,0.13120726754957562,4345199.38079111,3968768.2720663571,4757594.8921919521,9.61061664520306E-2,8.7794037435087749E-2,0.10521244012952936,3484823.784228019,3183424.7589087407,3815018.6121829604]
[36,0.05,1.5110234215422482E-12,1.3792643961065857E-12,1.6553707653637898E-12,920.98329214760622,840.67490030809267,1008.9643849819163,5.6789914368579964E-13,5.1839007069941471E-13,2.8718681005860499E-14,346.13998400218048,315.96372837297434,17.504311979438626,4.5474059430274944E-13,4.1509991106296853E-13,4.9816856680037162E-13,277.16876101539304,253.00738374442349,303.63852747429598,3.7509032702904161E-7,3.423830008320411E-7,4.1092252633706663E-7,228621157.89531463,208685728.35212862,250461227.62097865,1.4097298062210312E-7,1.2868304910111205E-7,1.5443709789936659E-7,85924386.04604058,78433554.712057471,94130894.879119441,1.1288296117627711E-7,1.030427187100897E-7,1.2366334497053704E-7,68803249.327125832,62805527.006719954,75373996.81912595,7.6096689704730816E-14,6.9475502503982835E-14,8.335046820083742E-14,46.381663451825148,42.345986241840855,50.802911133767147,2.8718681005860499E-14,2.6230738800046137E-14,3.1444322363660095E-14,17.504311979438626,15.987887302814375,19.165616572823286,2.3032209537565358E-14,2.1040176099033997E-14,2.5214562774506214E-14,14.03835298839366,12.824189469727488,15.368518252632468,1.8889933683517645E-8,1.7246317021431624E-8,2.0690582243633154E-8,11513596.059642289,10511795.913532292,12611108.656239485,7.1290089198857255E-9,6.5114122352123874E-9,7.8056110781881065E-9,4345199.42654802,3968768.3138592779,4757594.9422915736,5.717422300991944E-9,5.2229279978203378E-9,6.2591608191821835E-9,3484823.8209247859,3183424.792431639,3815018.6523568276]
[39,0.05,5.8035148784554398E-15,5.2974568957762633E-15,6.357921875455397E-15,920.98329214760645,840.6749003080929,1008.9643849819165,2.1811780564451632E-15,1.9910243913207955E-15,1.103022561602742E-16,346.1399840021806,315.9637283729744,17.504311979438629,1.7465604882418338E-15,1.5943091785040941E-15,1.9133579587098038E-15,277.1687610153931,253.00738374442355,303.63852747429604,1.4406410004260117E-9,1.3150192188489609E-9,1.5782647452648928E-9,228621157.89531469,208685728.35212868,250461227.62097871,5.4144679614928828E-10,4.9424382138370101E-10,5.9315956501167532E-10,85924386.046040609,78433554.712057486,94130894.879119471,4.3355909337393073E-10,3.9576484561710942E-10,4.7496422108637245E-10,68803249.327125847,62805527.006719969,75373996.819125965,2.9227096324678922E-16,2.6684041208209624E-16,3.201311610617294E-16,46.381663451825162,42.345986241840869,50.802911133767161,1.103022561602742E-16,1.0074660705362851E-16,1.2077085641345773E-16,17.504311979438629,15.987887302814379,19.165616572823289,8.8461746409287206E-17,8.0810775859077054E-17,9.6843694233566854E-17,14.038352988393664,12.824189469727491,15.368518252632471,7.2552158770270938E-11,6.6239381868932354E-11,7.9468061303954802E-11,11513596.059642293,10511795.913532296,12611108.656239489,2.73809847983495E-11,2.5008929211859536E-11,2.9979667675478639E-11,4345199.4265480209,3968768.3138592788,4757594.9422915746,2.19593852200867E-11,2.0060139315057136E-11,2.4040085959550092E-11,3484823.8209247869,3183424.79243164,3815018.6523568286]
[44,0.05,2.060337169499481E-19,1.8806787911766318E-19,2.2571601925936518E-19,920.98329214760645,840.6749003080929,1008.9643849819165,7.7435180526092493E-20,7.0684432533238853E-20,3.9158999848579596E-21,346.1399840021806,315.9637283729744,17.504311979438629,6.2005587442579698E-20,5.6600431444407608E-20,6.7927154551150845E-20,277.1687610153931,253.00738374442355,303.63852747429604,5.1144974437846086E-14,4.6685207705054897E-14,5.6030829352251409E-14,228621157.89531469,208685728.35212868,250461227.62097871,1.9222195217490083E-14,1.7546416909735165E-14,2.1058078161814812E-14,85924386.046040609,78433554.712057486,94130894.879119471,1.5392015596771323E-14,1.4050261589458852E-14,1.6861961404104564E-14,68803249.327125847,62805527.006719969,75373996.819125965,1.0376069360625833E-20,9.4732456253066632E-21,1.136514929425058E-20,46.381663451825162,42.345986241840869,50.802911133767161,3.9158999848579596E-21,3.5766597236465269E-21,4.2875514179289143E-21,17.504311979438629,15.987887302814379,19.165616572823289,3.1405282492253901E-21,2.86890701041607E-21,3.4381003071394524E-21,14.038352988393664,12.824189469727491,15.368518252632471,2.575713383569379E-15,2.3516000804249371E-15,2.8212385756160447E-15,11513596.059642293,10511795.913532296,12611108.656239489,9.7206713343610609E-16,8.8785550659756404E-16,1.0643243781511573E-15,4345199.4265480209,3968768.3138592788,4757594.9422915746,7.7959199788152227E-16,7.1216584297186973E-16,8.5346007889628839E-16,3484823.8209247869,3183424.79243164,3815018.6523568286]
[50,0.05,1.8835973143866503E-25,1.7193503921228598E-25,2.0635364637636932E-25,920.98329214760645,840.6749003080929,1008.9643849819165,7.0792635417739077E-26,6.4620980128653928E-26,3.5799862294757453E-27,346.1399840021806,315.9637283729744,17.504311979438629,5.6686623778273357E-26,5.1745132903519523E-26,6.2100226982536553E-26,277.1687610153931,253.00738374442355,303.63852747429604,4.6757655941771842E-20,4.2680456944911943E-20,5.1224392421360937E-20,228621157.89531469,208685728.35212868,250461227.62097871,1.7573276755025485E-20,1.6041250071858196E-20,1.9251673977892838E-20,85924386.046040609,78433554.712057486,94130894.879119471,1.4071657624911474E-20,1.2845001967694331E-20,1.5415508532410964E-20,68803249.327125847,62805527.006719969,75373996.819125965,9.4859893181038631E-27,8.6606116137231636E-27,1.0390223991083087E-26,46.381663451825162,42.345986241840869,50.802911133767161,3.5799862294757453E-27,3.2698466783337782E-27,3.9197566571433984E-27,17.504311979438629,15.987887302814379,19.165616572823289,2.8711274365998105E-27,2.6228064124851503E-27,3.1431731665031349E-27,14.038352988393664,12.824189469727491,15.368518252632471,2.3547635230497919E-21,2.1498751085852103E-21,2.5792270716376743E-21,11513596.059642293,10511795.913532296,12611108.656239489,8.8868126491577126E-22,8.1169348034275303E-22,9.7302449812560439E-22,4345199.4265480209,3968768.3138592788,4757594.9422915746,7.1271703256398902E-22,6.5107482846877618E-22,7.8024856142152518E-22,3484823.8209247869,3183424.79243164,3815018.6523568286]

{"sheet":"Fayette","index":151,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Fayette"]
[null,"Number of households",{"$f":"'WTP Values '!C27","v":53654},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA27","v":0.62422490863505853}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU27","v":2.0998975353750002}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV27","v":414.91882834}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW27","v":1187.6678194699998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!X3:X52), \"NULL\")))))","v":80704833.443625778},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!Y3:Y52), \"NULL\")))))","v":73667868.994463563},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!Z3:Z52), \"NULL\")))))","v":88414112.739253104},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AD3:AD52), \"NULL\")))))","v":30335307.621777222},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AE3:AE52), \"NULL\")))))","v":27691111.133332286},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AF3:AF52), \"NULL\")))))","v":33232131.868823946},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":24291699.433062624},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AK3:AK52), \"NULL\")))))","v":22174557.077135045},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!AL3:AL52), \"NULL\")))))","v":26611114.551379927}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BH3:BH52), \"NULL\")))))","v":4068501.5816863258},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BI3:BI52), \"NULL\")))))","v":3714878.3001778931},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":4455910.1954827644},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BN3:BN52), \"NULL\")))))","v":1538584.1111496142},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BO3:BO52), \"NULL\")))))","v":1405707.2938866974},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BP3:BP52), \"NULL\")))))","v":1684156.041147898},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BT3:BT52), \"NULL\")))))","v":1234879.214630075},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BU3:BU52), \"NULL\")))))","v":1128488.0522571099},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!BV3:BV52), \"NULL\")))))","v":1351435.0379890064}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!F3:F52), \"NULL\")))))","v":252.89274984710323},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!G3:G52), \"NULL\")))))","v":230.84205952050669},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!H3:H52), \"NULL\")))))","v":277.05017335225654},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!L3:L52), \"NULL\")))))","v":95.057247931597672},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!M3:M52), \"NULL\")))))","v":86.771522126017544},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!N3:N52), \"NULL\")))))","v":4.8212325103363254},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!R3:R52), \"NULL\")))))","v":76.119290579760531},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!S3:S52), \"NULL\")))))","v":69.485116028340414},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fayette NPV 1%'!A3:A52,'Fayette NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fayette NPV 2%'!A3:A52,'Fayette NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fayette NPV 3%'!A3:A52,'Fayette NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fayette NPV 4%'!A3:A52,'Fayette NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fayette NPV 5%'!A3:A52,'Fayette NPV 5%'!T3:T52), \"NULL\")))))","v":83.387297244044547}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Fayette NPV 1%","index":152,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU27","v":48.067407893669284},{"$f":"'WTP Values '!CV27","v":43.876225952287733},{"$f":"'WTP Values '!CW27","v":52.659017301152737},{"$f":"C3","v":48.067407893669284},{"$f":"D3","v":43.876225952287733},{"$f":"E3","v":52.659017301152737},{"$f":"'WTP Values '!CC27","v":18.067562286147894},{"$f":"'WTP Values '!CD27","v":16.492691665172352},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"I3","v":18.067562286147894},{"$f":"J3","v":16.492691665172352},{"$f":"K3","v":0.91637324424945277},{"$f":"'WTP Values '!CI27","v":14.468018522026437},{"$f":"'WTP Values '!CJ27","v":13.207058789516473},{"$f":"'WTP Values '!CK27","v":15.849450932078774},{"$f":"O3","v":14.468018522026437},{"$f":"P3","v":13.207058789516473},{"$f":"Q3","v":15.849450932078774},{"$f":"'WTP Values '!BH27","v":15339594.157882255},{"$f":"'WTP Values '!BI27","v":14002076.017422978},{"$f":"'WTP Values '!BJ27","v":16804899.401678994},{"$f":"U3","v":15339594.157882255},{"$f":"V3","v":14002076.017422978},{"$f":"W3","v":16804899.401678994},{"$f":"'WTP Values '!AV27","v":5765841.8674219763},{"$f":"'WTP Values '!AW27","v":5263258.5737611894},{"$f":"'WTP Values '!AX27","v":6316442.2020035386},{"$f":"AA3","v":5765841.8674219763},{"$f":"AB3","v":5263258.5737611894},{"$f":"AC3","v":6316442.2020035386},{"$f":"'WTP Values '!BB27","v":4617131.2771338085},{"$f":"'WTP Values '!BC27","v":4214725.3352756016},{"$f":"'WTP Values '!BD27","v":5057983.2692700215},{"$f":"AG3","v":4617131.2771338085},{"$f":"AH3","v":4214725.3352756016},{"$f":"AI3","v":5057983.2692700215},{"$f":"'WTP Values '!CX27","v":2.4231798356855561},{"$f":"'WTP Values '!CY27","v":2.2125635220438582},{"$f":"'WTP Values '!CZ27","v":2.6539185295939207},{"$f":"AM3","v":2.4231798356855561},{"$f":"AN3","v":2.2125635220438582},{"$f":"AO3","v":2.6539185295939207},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"'WTP Values '!CG27","v":0.83723245549544767},{"$f":"'WTP Values '!CH27","v":1.0030751806580565},{"$f":"AS3","v":0.91637324424945277},{"$f":"AT3","v":0.83723245549544767},{"$f":"AU3","v":1.0030751806580565},{"$f":"'WTP Values '!CL27","v":0.73548807892033352},{"$f":"'WTP Values '!CM27","v":0.67212201793174176},{"$f":"'WTP Values '!CN27","v":0.80490816275818322},{"$f":"AY3","v":0.73548807892033352},{"$f":"AZ3","v":0.67212201793174176},{"$f":"BA3","v":0.80490816275818322},{"$f":"'WTP Values '!BK27","v":773301.42980054033},{"$f":"'WTP Values '!BL27","v":706088.13672179298},{"$f":"'WTP Values '!BM27","v":846936.31206637388},{"$f":"BE3","v":773301.42980054033},{"$f":"BF3","v":706088.13672179298},{"$f":"BG3","v":846936.31206637388},{"$f":"'WTP Values '!AY27","v":292439.1865486856},{"$f":"'WTP Values '!AZ27","v":267183.24631769554},{"$f":"'WTP Values '!BA27","v":320108.09102035069},{"$f":"BK3","v":292439.1865486856},{"$f":"BL3","v":267183.24631769554},{"$f":"BM3","v":320108.09102035069},{"$f":"'WTP Values '!BE27","v":234713.89727433788},{"$f":"'WTP Values '!BF27","v":214492.09415362848},{"$f":"'WTP Values '!BG27","v":256867.70084191128},{"$f":"BQ3","v":234713.89727433788},{"$f":"BR3","v":214492.09415362848},{"$f":"BS3","v":256867.70084191128}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":47.120290063395046},{"$f":"D3/(1+B4)^A4","v":43.011690963913082},{"$f":"E3/(1+B4)^A4","v":51.621426625970727},{"$f":"F3+C4","v":95.18769795706433},{"$f":"G3+D4","v":86.887916916200822},{"$f":"H3+E4","v":104.28044392712346},{"$f":"I3/(1+B4)^A4","v":17.711559931524256},{"$f":"J3/(1+B4)^A4","v":16.167720483454907},{"$f":"K3/(1+B4)^A4","v":0.89831707111994197},{"$f":"L3+I4","v":35.779122217672153},{"$f":"M3+J4","v":32.660412148627259},{"$f":"N3+K4","v":1.8146903153693947},{"$f":"O3/(1+B4)^A4","v":14.182941399888675},{"$f":"P3/(1+B4)^A4","v":12.94682755564795},{"$f":"Q3/(1+B4)^A4","v":15.537154133985663},{"$f":"R3+O4","v":28.65095992191511},{"$f":"S3+P4","v":26.153886345164423},{"$f":"T3+Q4","v":31.386605066064437},{"$f":"U3/(1+B4)^A4","v":15037343.552477458},{"$f":"V3/(1+B4)^A4","v":13726179.803375138},{"$f":"W3/(1+B4)^A4","v":16473776.494146647},{"$f":"X3+U4","v":30376937.710359715},{"$f":"Y3+V4","v":27728255.820798114},{"$f":"Z3+W4","v":33278675.895825639},{"$f":"AA3/(1+B4)^A4","v":5652232.0041387863},{"$f":"AB3/(1+B4)^A4","v":5159551.5868651988},{"$f":"AC3/(1+B4)^A4","v":6191983.3369312212},{"$f":"AD3+AA4","v":11418073.871560764},{"$f":"AE3+AB4","v":10422810.160626389},{"$f":"AF3+AC4","v":12508425.53893476},{"$f":"AG3/(1+B4)^A4","v":4526155.5505674034},{"$f":"AH3/(1+B4)^A4","v":4131678.5955059323},{"$f":"AI3/(1+B4)^A4","v":4958321.0168317044},{"$f":"AJ3+AG4","v":9143286.827701211},{"$f":"AK3+AH4","v":8346403.9307815339},{"$f":"AL3+AI4","v":10016304.286101725},{"$f":"AM3/(1+B4)^A4","v":2.3754336199250621},{"$f":"AN3/(1+B4)^A4","v":2.168967279721457},{"$f":"AO3/(1+B4)^A4","v":2.601625850008745},{"$f":"AP3+AM4","v":4.7986134556106181},{"$f":"AQ3+AN4","v":4.3815308017653152},{"$f":"AR3+AO4","v":5.2555443796026662},{"$f":"AS3/(1+B4)^A4","v":0.89831707111994197},{"$f":"AT3/(1+B4)^A4","v":0.82073566855744307},{"$f":"AU3/(1+B4)^A4","v":0.98331063685722619},{"$f":"AV3+AS4","v":1.8146903153693947},{"$f":"AW3+AT4","v":1.6579681240528907},{"$f":"AX3+AU4","v":1.9863858175152826},{"$f":"AY3/(1+B4)^A4","v":0.72099605815148859},{"$f":"AZ3/(1+B4)^A4","v":0.65887855889789404},{"$f":"BA3/(1+B4)^A4","v":0.78904829208722993},{"$f":"BB3+AY4","v":1.456484137071822},{"$f":"BC3+AZ4","v":1.3310005768296358},{"$f":"BD3+BA4","v":1.5939564548454133},{"$f":"BE3/(1+B4)^A4","v":758064.33663419308},{"$f":"BF3/(1+B4)^A4","v":692175.41096146742},{"$f":"BG3/(1+B4)^A4","v":830248.32081793342},{"$f":"BH3+BE4","v":1531365.7664347333},{"$f":"BI3+BF4","v":1398263.5476832604},{"$f":"BJ3+BG4","v":1677184.6328843073},{"$f":"BK3/(1+B4)^A4","v":286676.97926545003},{"$f":"BL3/(1+B4)^A4","v":261918.68083295316},{"$f":"BM3/(1+B4)^A4","v":313800.69701044081},{"$f":"BN3+BK4","v":579116.16581413569},{"$f":"BO3+BL4","v":529101.92715064867},{"$f":"BP3+BM4","v":633908.78803079156},{"$f":"BQ3/(1+B4)^A4","v":230089.10623893529},{"$f":"BR3/(1+B4)^A4","v":210265.75252781931},{"$f":"BS3/(1+B4)^A4","v":251806.39235556443},{"$f":"BT3+BQ4","v":464803.0035132732},{"$f":"BU3+BR4","v":424757.84668144782},{"$f":"BV3+BS4","v":508674.09319747571}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":45.73448930302412},{"$f":"D4/(1+B5)^A5","v":41.746723495282531},{"$f":"E4/(1+B5)^A5","v":50.103248105136977},{"$f":"F4+C5","v":140.92218726008844},128.63464041148336,154.38369203226043,{"$f":"I4/(1+B5)^A5","v":17.190665573967468},{"$f":"J4/(1+B5)^A5","v":15.692230215689307},{"$f":"K4/(1+B5)^A5","v":0.87189769894423286},{"$f":"L4+I5","v":52.969787791639618},48.352642364316566,2.6865880143136276,{"$f":"O4/(1+B5)^A5","v":13.765823191367062},{"$f":"P4/(1+B5)^A5","v":12.566063272430048},{"$f":"Q4/(1+B5)^A5","v":15.080208729279757},{"$f":"R4+O5","v":42.416783113282172},38.719949617594473,46.466813795344194,{"$f":"U4/(1+B5)^A5","v":14595097.503037909},{"$f":"V4/(1+B5)^A5","v":13322494.885839323},{"$f":"W4/(1+B5)^A5","v":15989285.164380748},{"$f":"X4+U5","v":44972035.213397622},41050750.706637435,49267961.060206383,{"$f":"AA4/(1+B5)^A5","v":5486000.6970184315},{"$f":"AB4/(1+B5)^A5","v":5007809.9379358068},{"$f":"AC4/(1+B5)^A5","v":6009878.0229575839},{"$f":"AD4+AA5","v":16904074.568579197},15430620.098562196,18518303.561892346,{"$f":"AG4/(1+B5)^A5","v":4393041.9853687454},{"$f":"AH4/(1+B5)^A5","v":4010166.5392015856},{"$f":"AI4/(1+B5)^A5","v":4812497.5291994326},{"$f":"AJ4+AG5","v":13536328.813069956},12356570.46998312,14828801.815301158,{"$f":"AM4/(1+B5)^A5","v":2.3055724685553662},{"$f":"AN4/(1+B5)^A5","v":2.1051782728750696},{"$f":"AO4/(1+B5)^A5","v":2.5251124186123719},{"$f":"AP4+AM5","v":7.1041859241659839},6.4867090746403848,7.7806567982150376,{"$f":"AS4/(1+B5)^A5","v":0.87189769894423286},{"$f":"AT4/(1+B5)^A5","v":0.79659795395466293},{"$f":"AU4/(1+B5)^A5","v":0.95439161648608151},{"$f":"AV4+AS5","v":2.6865880143136276},2.4545660780075536,2.9407774340013644,{"$f":"AY4/(1+B5)^A5","v":0.69979167073650195},{"$f":"AZ4/(1+B5)^A5","v":0.63950103794706026},{"$f":"BA4/(1+B5)^A5","v":0.76584249853899977},{"$f":"BB4+AY5","v":2.1562758078083242},1.9705016147766961,2.3597989533844128,{"$f":"BE4/(1+B5)^A5","v":735769.7766324532},{"$f":"BF4/(1+B5)^A5","v":671818.63451696886},{"$f":"BG4/(1+B5)^A5","v":805830.84051935642},{"$f":"BH4+BE5","v":2267135.5430671866},2070082.1822002293,2483015.4734036638,{"$f":"BK4/(1+B5)^A5","v":278245.85171270341},{"$f":"BL4/(1+B5)^A5","v":254215.69117466951},{"$f":"BM4/(1+B5)^A5","v":304571.86493116169},{"$f":"BN4+BK5","v":857362.01752683916},783317.61832531821,938480.65296195331,{"$f":"BQ4/(1+B5)^A5","v":223322.21966098773},{"$f":"BR4/(1+B5)^A5","v":204081.86785009364},{"$f":"BS4/(1+B5)^A5","v":244400.80360551376},{"$f":"BT4+BQ5","v":688125.22317426093},628839.71453154145,753074.89680298953]
[4,0.01,43.949945285165796,40.117780725525485,48.148236623782545,184.87213254525423,168.75242113700884,202.53192865604296,16.519891725160146,15.079924798376767,0.83787655108520376,69.489679516799768,63.432567162693331,3.5244645653988314,13.228685512529461,12.075739812332692,14.491784179536035,55.645468625811631,50.795689429927165,60.958597974880227,14025601.826229662,12802655.724764431,15365388.765300594,58997637.039627284,53853406.431401864,64633349.825506978,5271938.8396537425,4812406.9192620227,5775374.6528014857,22176013.408232938,20243027.017824218,24293678.214693829,4221627.0004271325,3853691.2222754029,4624715.5334327724,17757955.813497089,16210261.692258522,19453517.348733932,2.2156098250624328,2.0230349418652245,2.4265834018959547,9.3197957492284171,8.5097440165056089,10.207240200110991,0.83787655108520376,0.76551497620565856,0.91715158438230648,3.5244645653988314,3.2200810542132121,3.857929018383671,0.67248604081056917,0.61454792774348455,0.7359595880655887,2.8287618486188935,2.5850495425201805,3.0957585414500013,707060.29340829968,645604.50282809197,774387.59871716856,2974195.8364754864,2715686.6850283211,3257403.0721208323,267388.79442978837,244296.28247797114,292687.57568132156,1124750.8119566275,1027613.9008032894,1231168.2286432749,214608.26358048315,196118.66366927957,234864.36844070375,902733.48675474408,824958.378200821,987939.26524369325]
[5,0.01,41.816864911029263,38.170691823268882,45.81139506629971,226.68899745628349,206.92311296027771,248.34332372234269,15.718110139468539,14.348031017345615,0.79721078880785468,85.207789656268304,77.78059818003895,4.3216753542066861,12.58664035731228,11.489652083901317,13.788435399030858,68.232108983123908,62.285341513828484,74.74703337391108,13344878.885692077,12181287.632355468,14619640.186921744,72342515.925319359,66034694.06375733,79252990.012428716,5016068.9130918738,4578840.0584791163,5495070.8152143545,27192082.32132481,24821867.076303333,29788749.029908184,4016733.2367806183,3666654.9686263585,4400258.1450032247,21774689.050277706,19876916.66088488,23853775.493737157,2.108076725671296,1.9248483320142751,2.3088108450200582,11.427872474899713,10.434592348519883,12.51605104513105,0.79721078880785468,0.72836123320878088,0.87263826287393043,4.3216753542066861,3.9484422874219929,4.730567281257601,0.63984739322576833,0.58472126663775714,0.70024029550960498,3.4686092418446619,3.1697708091579377,3.7959988369596065,672743.60824715742,614270.53220534371,736803.22908756987,3646939.4447226441,3329957.2172336648,3994206.301208402,254411.26315047822,232439.53038767536,278482.18544958095,1379162.0751071058,1260053.4311909648,1509650.4140928558,204192.3990736948,186600.17918060781,223465.387812759,1106925.8858284389,1011558.5573814288,1211404.6530564523]
[9,0.01,31.024890427500839,28.319711051472765,33.988523895487745,367.78164718984095,335.71335256735023,402.91376155041263,11.661626136773878,10.645133036889217,0.5914689545236983,138.24165082926572,126.19172892845199,7.0115131224945904,9.3383169390342982,8.5244361984469759,10.229956222968243,110.70020033896652,101.0521276055988,121.2700544150253,9900871.4803884514,9037576.4626013767,10846646.104478877,117368950.26853791,107135100.63111669,128580546.64568421,3721536.4838224105,3397146.3762673922,4076918.9726707037,44116604.417853221,40271152.380964741,48329452.725455739,2980106.4430047958,2720375.3528419239,3264652.3619573507,35327391.694438629,32248433.901187569,38700514.542948492,1.5640304352291747,1.42808909078571,1.712959678755837,18.540651773382134,16.929147884353043,20.306119491212364,0.5914689545236983,0.54038789134528653,0.64743032616411378,7.0115131224945904,6.4059774607372848,7.6749019421589173,0.47471744492054746,0.43381810823606776,0.51952432319660413,5.6274933267087635,5.142655984577285,6.1586522533232309,499123.90075336903,455741.38556443824,546651.20155962463,5916817.363138061,5402543.4148478108,6480225.2829132611,188753.54667451064,172452.21459429301,206612.3155804881,2237561.1759563619,2044318.5671593717,2449266.2732030889,151495.02051070851,138442.94939727671,165794.09255047338,1795883.4799009901,1641158.9297996997,1965390.4852636699]
[16,0.01,12.544843337502645,11.451010256885736,13.743181737844589,507.34633025641801,463.10885479069907,555.81027464074566,4.7153518007811694,4.3043351455731873,0.23915911615659394,190.70118036807364,174.07859002685782,9.6722212199081437,3.7759270515357359,3.446836239436418,4.1364593524201716,152.70838235066864,139.39908773870971,167.28925314128264,4003394.6909970166,3654323.3291660133,4385816.4925993495,161907769.62302858,147790409.2337496,177373909.17002237,1504794.7477348533,1373628.3512241938,1648492.8425890997,60857841.944512792,55553129.23250141,66669369.368788637,1204999.2100355311,1099977.5390134854,1320054.7002048502,48733324.97870107,44485973.460875042,53386470.430007927,0.63241212183763951,0.57744455077988333,0.6926313201223393,25.576403036044169,23.353370455326967,28.011825180328049,0.23915911615659394,0.21850460533459168,0.26178696851988509,9.6722212199081437,8.8368986904144879,10.58735085120294,0.19195091083477275,0.17541335778479406,0.21006846937149634,7.7629977179759546,7.0941757466210014,8.4957192506023151,201819.60531290146,184277.9847259176,221037.16046469469,8162113.5772336349,7452684.484169459,8939321.854806561,76322.063988042602,69730.657722908232,83543.216264137765,3086664.2205224559,2820090.4826226886,3378706.5369495824,61256.664327619306,55979.08928732817,67038.461334435182,2477379.9890715722,2263941.0279535758,2711211.0075049633]
[19,0.01,7.3301195512807054,6.6909782695320432,8.0303246874530636,{"$f":"F20+C21","v":534.12461614172855},487.55223906300932,585.14653972184021,2.7552430505643568,2.5150805280691335,0.13974386654679841,{"$f":"L20+I21","v":200.76659411410679},183.26664554683165,10.182731475972798,2.2063246196091422,2.0140324617067322,2.4169884594421016,{"$f":"R20+O21","v":160.7684952869399},146.75672176699177,176.11896014614706,2339237.0001339945,2135269.9400990307,2562691.167662825,{"$f":"X20+U21","v":170453436.1302194},155590946.25067881,186735895.18448585,879271.67396827939,802629.39620786009,963236.39048442757,{"$f":"AD20+AA21","v":64069984.40571785},58485283.241893113,70188250.508322015,704097.13625946594,642731.57087488309,771325.59621568292,{"$f":"AJ20+AG21","v":51305522.37246529},46833991.065771431,56204265.853619039,0.36952685131513463,0.33740856522284451,0.40471373335371114,{"$f":"AP20+AM21","v":26.926353142258524},24.585986507013484,29.490319491046822,0.13974386654679841,0.12767515994558568,0.15296562297286737,{"$f":"AV20+AS21","v":10.182731475972798},9.3033197234627547,11.146162635094839,0.11215948151299986,0.10249636833727781,0.1227458130022497,{"$f":"BB20+AY21","v":8.1727371007638592},7.4686139852254678,8.9441324652578409,117925.89153451775,107676.08828337601,129154.96574103693,{"$f":"BH20+BE21","v":8592918.7250486799},7846045.2001703857,9411148.8928139694,44596.001590580272,40744.554853891561,48815.417334381629,{"$f":"BN20+BK21","v":3249581.6834069011},2968937.8964355499,3557038.3079180955,35793.087307179536,32709.329706912013,39171.468538493849,{"$f":"BT20+BQ21","v":2608138.7738259169},2383434.2743980396,2854311.6453230684]
[25,0.01,1.9130468116649268,1.7462409113383643,2.0957894250554405,556.40423002916543,507.88920783023212,609.55439994506776,0.71907543886145286,0.65639676838047545,3.6470968376003242E-2,209.14104843278056,190.91113519930957,10.607477534753817,0.57581629460649808,0.52563104223648704,0.63079626925849674,167.47453333875441,152.87829526789739,183.46530276307649,610504.35174049647,557272.1321082284,668822.40231984633,177563456.20418751,162081016.36181977,194525095.52819607,229476.18530701983,209473.74686347615,251389.66599445298,66742496.53340216,60924844.140881918,73115970.133109286,183758.36467608996,167742.90975973997,201303.94358140446,53445598.291468568,48787548.730442293,58548680.067460887,9.6440741489609877E-2,8.8058370045986961E-2,0.10562396858780471,28.049515665153947,25.611526745871615,30.720431176263247,3.6470968376003242E-2,3.3321224292997727E-2,3.9921640469213815E-2,10.607477534753817,9.6913834169269908,11.611095709384369,2.9271874354211181E-2,2.6749952614429657E-2,3.2034741666409253E-2,8.5136414918100005,7.7801477188083101,9.3172136000002954,30776.817381298657,28101.778687507696,33707.430512291474,8951349.8955555465,8173322.4914996987,9803710.3985608574,11638.860465919364,10633.692971941411,12740.062128361234,3385129.4994296362,3092779.3895803099,3705410.8743347097,9341.4372130779975,8536.6246034243723,10223.141992644007,2716930.4735334544,2482853.0125630321,2973371.8036651029]
[36,0.01,6.4289069109849883E-2,5.8683458212805378E-2,7.0430242671281285E-2,562.05207426768175,513.04459483384687,615.74175101105732,2.4164955244313488E-2,2.2058601466823771E-2,1.2256284541136968E-3,211.26395836350926,192.84900032831393,10.715149938460579,1.9350647006027743E-2,1.7664141930334904E-2,2.1198281558673086E-2,169.17450258263662,154.43010374188714,185.32758812550765,20516.359673786883,18727.45946186201,22476.172241459808,179365834.20379636,163726238.09995073,196499644.57137671,7711.6828748316557,7039.4891053841911,8448.0983487037611,67419973.813707203,61543268.680798784,73858142.080001533,6175.3084839009789,5637.0996530115599,6764.9380360573123,53988103.898172349,49282772.276809148,59142985.084470578,3.2409481340578139E-3,2.9592535859905315E-3,3.5495559098672747E-3,28.334235454998662,25.871499452699698,31.032262396911051,1.2256284541136968E-3,1.1197794420581839E-3,1.3415903298624546E-3,10.715149938460579,9.7897569033968441,11.7289554531927,9.8369864336719402E-4,8.9894797232776256E-4,1.0765464328160378E-3,8.6000601753016674,7.859120990571852,9.4117890333089704,1034.2731435231053,944.37688672059767,1132.7581303848017,9042211.5878397822,8256286.7283832552,9903224.0727967508,391.13078691586492,357.35153902015713,428.13731981873428,3419490.6403199257,3124172.9975252529,3743023.0676439698,313.92452025480407,286.87831669773038,343.55473064085942,2744508.9844311713,2508055.4936465281,3003553.3513672417]
[39,0.01,2.0677618868166506E-2,1.8874657847619259E-2,2.2652835620637472E-2,562.14772158082599,513.1319022903366,615.84653497462818,7.7722969305159774E-3,7.0948196981417706E-3,3.9420508647962751E-4,211.29991024574019,192.88181844173877,10.716973391034593,6.2238465913914557E-3,5.6814074231587054E-3,6.8181106492824772E-3,169.20329188413621,154.45638391265382,185.35912628125382,6598.7806600825224,6023.4076256377375,7229.1251010346887,179396357.81699333,163754100.24205899,196533083.93384424,2480.3476162560337,2264.1465300894074,2717.2046544459768,67431447.01991491,61553741.817650221,73870710.902655527,1986.1957404496902,1813.0889085931401,2175.8412792902636,53997291.333493792,49291158.981472991,59153049.752627954,1.0424025610486767E-3,9.5179971700651192E-4,1.1416616428225473E-3,28.339057238629302,25.87590213978682,31.037543317763312,3.9420508647962751E-4,3.6016033269549598E-4,4.3150249182661394E-4,10.716973391034593,9.7914228770441554,11.730951430303094,3.163919762770816E-4,2.8913318875940352E-4,3.4625508099391151E-4,8.6015236920936289,7.8604584179043711,9.4133906862057941,332.65850887977155,303.74472055502702,364.33473394818742,9043750.3478281461,8257691.7434668625,9904909.3557400871,125.80137574605467,114.93678518171959,137.70397433074248,3420072.5527565898,3124704.654228772,3743660.0372698251,100.96913321469015,92.270125798228193,110.49924783339087,2744976.0317427632,2508482.3024426652,3004064.4816007139]
[44,0.01,2.5586567712901896E-3,2.3355576585244778E-3,2.8030708767390624E-3,562.1834492366936,513.16451471464404,615.88567549272341,9.6174710911024817E-4,8.7791580730219314E-4,4.8779093967678394E-5,211.31333954588365,192.89407716834714,10.71765451509248,7.7014124914795683E-4,7.0301961102992093E-4,8.4367571969563219E-4,169.21404570693406,154.46620048633918,185.37090689837888,816.53573972059598,745.33885191711795,894.53481119832657,179407759.46657741,163764507.73801732,196545574.71895251,306.91919915678932,280.1663908858057,336.22798313507599,67435732.668404222,61557653.904848285,73875405.802655101,245.77264978189217,224.35234165501024,269.23946407966599,54000723.165676817,49294291.712422162,59156809.26231543,1.2898730691586293E-4,1.1777607500929529E-4,1.4126966511735544E-4,28.340858345430522,25.87754669919962,31.039515928563034,4.8779093967678394E-5,4.4566382612853062E-5,5.3394289718749104E-5,10.71765451509248,9.792045177150646,11.731696998379972,3.9150468806132027E-5,3.5777455612304259E-5,4.2845741244541184E-5,8.6020703674008629,7.8609579943369257,9.4139889602360398,41.163296010978165,37.585492359966246,45.082924681810752,9044325.1291316599,8258216.5663159899,9905538.8685518894,15.566712199430615,14.222323447903326,17.039544475662666,3420289.9176422162,3124903.2468198081,3743897.9679637719,12.493960645961733,11.417542013258327,13.673220813961548,2745150.4904397596,2508641.7306303298,3004255.4068288733]
[50,0.01,1.5011376018720602E-4,1.3702476478638745E-4,1.6445328427789596E-4,562.18756608167268,513.16827259609477,615.89018559677277,5.6424713356499116E-5,5.1506417132871543E-5,2.8618192546087266E-6,211.31488698429027,192.89548972329544,10.717733000010949,4.5183394694465619E-5,4.1245437247073193E-5,4.9497586422385719E-5,169.21528485404059,154.46733163561575,185.37226436147805,47.905311721389445,43.728263567948559,52.481436992278645,179409073.26180702,163765706.97839403,196547014.01365879,18.006633627471508,16.437073891993691,19.726149827870927,67436226.497345328,61558104.688873932,73875946.789042845,14.41922848891123,13.162521050315071,15.796002338917466,54001118.610626906,49294652.692379154,59157242.46506004,7.5675525825989585E-6,6.9098011418001904E-6,8.2881459010464774E-6,28.341065884305131,25.87773619935005,31.039743229589909,2.8618192546087266E-6,2.6146638138509217E-6,3.1325880407808158E-6,10.717733000010949,9.7921168838721364,11.731782909087499,2.2969177232071402E-6,2.0990265095953871E-6,2.5137155551281573E-6,8.6021333599885104,7.86101555979086,9.4140578984682772,2.4150082243313675,2.2051021653041167,2.6449688055700804,9044391.3603317197,8258277.0408771895,9905611.4063827563,0.91328298825726184,0.83440908343751441,0.99969254251677664,3420314.9642767152,3124926.1303505474,3743925.3843659665,0.73300781614822463,0.66985544248725848,0.80219379687208126,2745170.5930575589,2508660.1013047551,3004277.4068607204]

{"sheet":"Fayette NPV 2%","index":153,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU27","v":48.067407893669284},{"$f":"'WTP Values '!CV27","v":43.876225952287733},{"$f":"'WTP Values '!CW27","v":52.659017301152737},{"$f":"C3","v":48.067407893669284},{"$f":"D3","v":43.876225952287733},{"$f":"E3","v":52.659017301152737},{"$f":"'WTP Values '!CC27","v":18.067562286147894},{"$f":"'WTP Values '!CD27","v":16.492691665172352},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"I3","v":18.067562286147894},{"$f":"J3","v":16.492691665172352},{"$f":"K3","v":0.91637324424945277},{"$f":"'WTP Values '!CI27","v":14.468018522026437},{"$f":"'WTP Values '!CJ27","v":13.207058789516473},{"$f":"'WTP Values '!CK27","v":15.849450932078774},{"$f":"O3","v":14.468018522026437},{"$f":"P3","v":13.207058789516473},{"$f":"Q3","v":15.849450932078774},{"$f":"'WTP Values '!BH27","v":15339594.157882255},{"$f":"'WTP Values '!BI27","v":14002076.017422978},{"$f":"'WTP Values '!BJ27","v":16804899.401678994},{"$f":"U3","v":15339594.157882255},{"$f":"V3","v":14002076.017422978},{"$f":"W3","v":16804899.401678994},{"$f":"'WTP Values '!AV27","v":5765841.8674219763},{"$f":"'WTP Values '!AW27","v":5263258.5737611894},{"$f":"'WTP Values '!AX27","v":6316442.2020035386},{"$f":"AA3","v":5765841.8674219763},{"$f":"AB3","v":5263258.5737611894},{"$f":"AC3","v":6316442.2020035386},{"$f":"'WTP Values '!BB27","v":4617131.2771338085},{"$f":"'WTP Values '!BC27","v":4214725.3352756016},{"$f":"'WTP Values '!BD27","v":5057983.2692700215},{"$f":"AG3","v":4617131.2771338085},{"$f":"AH3","v":4214725.3352756016},{"$f":"AI3","v":5057983.2692700215},{"$f":"'WTP Values '!CX27","v":2.4231798356855561},{"$f":"'WTP Values '!CY27","v":2.2125635220438582},{"$f":"'WTP Values '!CZ27","v":2.6539185295939207},{"$f":"AM3","v":2.4231798356855561},{"$f":"AN3","v":2.2125635220438582},{"$f":"AO3","v":2.6539185295939207},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"'WTP Values '!CG27","v":0.83723245549544767},{"$f":"'WTP Values '!CH27","v":1.0030751806580565},{"$f":"AS3","v":0.91637324424945277},{"$f":"AT3","v":0.83723245549544767},{"$f":"AU3","v":1.0030751806580565},{"$f":"'WTP Values '!CL27","v":0.73548807892033352},{"$f":"'WTP Values '!CM27","v":0.67212201793174176},{"$f":"'WTP Values '!CN27","v":0.80490816275818322},{"$f":"AY3","v":0.73548807892033352},{"$f":"AZ3","v":0.67212201793174176},{"$f":"BA3","v":0.80490816275818322},{"$f":"'WTP Values '!BK27","v":773301.42980054033},{"$f":"'WTP Values '!BL27","v":706088.13672179298},{"$f":"'WTP Values '!BM27","v":846936.31206637388},{"$f":"BE3","v":773301.42980054033},{"$f":"BF3","v":706088.13672179298},{"$f":"BG3","v":846936.31206637388},{"$f":"'WTP Values '!AY27","v":292439.1865486856},{"$f":"'WTP Values '!AZ27","v":267183.24631769554},{"$f":"'WTP Values '!BA27","v":320108.09102035069},{"$f":"BK3","v":292439.1865486856},{"$f":"BL3","v":267183.24631769554},{"$f":"BM3","v":320108.09102035069},{"$f":"'WTP Values '!BE27","v":234713.89727433788},{"$f":"'WTP Values '!BF27","v":214492.09415362848},{"$f":"'WTP Values '!BG27","v":256867.70084191128},{"$f":"BQ3","v":234713.89727433788},{"$f":"BR3","v":214492.09415362848},{"$f":"BS3","v":256867.70084191128}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":46.200891862427227},{"$f":"D3/(1+B4)^A4","v":42.172458623882868},{"$f":"E3/(1+B4)^A4","v":50.614203480538961},{"$f":"F3+C4","v":94.268299756096511},{"$f":"G3+D4","v":86.048684576170601},{"$f":"H3+E4","v":103.27322078169169},{"$f":"I3/(1+B4)^A4","v":17.36597682251816},{"$f":"J3/(1+B4)^A4","v":15.85226034714759},{"$f":"K3/(1+B4)^A4","v":0.88078935433434524},{"$f":"L3+I4","v":35.433539108666054},{"$f":"M3+J4","v":32.344952012319943},{"$f":"N3+K4","v":1.797162598583798},{"$f":"O3/(1+B4)^A4","v":13.906207729744748},{"$f":"P3/(1+B4)^A4","v":12.694212600457972},{"$f":"Q3/(1+B4)^A4","v":15.233997435677407},{"$f":"R3+O4","v":28.374226251771184},{"$f":"S3+P4","v":25.901271389974447},{"$f":"T3+Q4","v":31.083448367756183},{"$f":"U3/(1+B4)^A4","v":14743939.021417007},{"$f":"V3/(1+B4)^A4","v":13458358.340468068},{"$f":"W3/(1+B4)^A4","v":16152344.676738748},{"$f":"X3+U4","v":30083533.179299261},{"$f":"Y3+V4","v":27460434.357891046},{"$f":"Z3+W4","v":32957244.078417741},{"$f":"AA3/(1+B4)^A4","v":5541947.2005209308},{"$f":"AB3/(1+B4)^A4","v":5058879.8286824198},{"$f":"AC3/(1+B4)^A4","v":6071167.0530599179},{"$f":"AD3+AA4","v":11307789.067942906},{"$f":"AE3+AB4","v":10322138.40244361},{"$f":"AF3+AC4","v":12387609.255063456},{"$f":"AG3/(1+B4)^A4","v":4437842.4424584853},{"$f":"AH3/(1+B4)^A4","v":4051062.4137597093},{"$f":"AI3/(1+B4)^A4","v":4861575.6144463876},{"$f":"AJ3+AG4","v":9054973.7195922937},{"$f":"AK3+AH4","v":8265787.7490353109},{"$f":"AL3+AI4","v":9919558.8837164082},{"$f":"AM3/(1+B4)^A4","v":2.3290848093863477},{"$f":"AN3/(1+B4)^A4","v":2.1266469838945197},{"$f":"AO3/(1+B4)^A4","v":2.550863638594695},{"$f":"AP3+AM4","v":4.7522646450719037},{"$f":"AQ3+AN4","v":4.3392105059383779},{"$f":"AR3+AO4","v":5.2047821681886157},{"$f":"AS3/(1+B4)^A4","v":0.88078935433434524},{"$f":"AT3/(1+B4)^A4","v":0.80472169886144529},{"$f":"AU3/(1+B4)^A4","v":0.96412454888317611},{"$f":"AV3+AS4","v":1.797162598583798},{"$f":"AW3+AT4","v":1.641954154356893},{"$f":"AX3+AU4","v":1.9671997295412327},{"$f":"AY3/(1+B4)^A4","v":0.7069281804309242},{"$f":"AZ3/(1+B4)^A4","v":0.64602270081866764},{"$f":"BA3/(1+B4)^A4","v":0.77365259780678897},{"$f":"BB3+AY4","v":1.4424162593512577},{"$f":"BC3+AZ4","v":1.3181447187504094},{"$f":"BD3+BA4","v":1.5785607605649723},{"$f":"BE3/(1+B4)^A4","v":743273.19281097688},{"$f":"BF3/(1+B4)^A4","v":678669.87381948577},{"$f":"BG3/(1+B4)^A4","v":814048.74285503069},{"$f":"BH3+BE4","v":1516574.6226115171},{"$f":"BI3+BF4","v":1384758.0105412789},{"$f":"BJ3+BG4","v":1660985.0549214045},{"$f":"BK3/(1+B4)^A4","v":281083.41652122798},{"$f":"BL3/(1+B4)^A4","v":256808.19523038788},{"$f":"BM3/(1+B4)^A4","v":307677.90371044859},{"$f":"BN3+BK4","v":573522.60306991357},{"$f":"BO3+BL4","v":523991.44154808344},{"$f":"BP3+BM4","v":627785.99473079923},{"$f":"BQ3/(1+B4)^A4","v":225599.67058279304},{"$f":"BR3/(1+B4)^A4","v":206163.10472282631},{"$f":"BS3/(1+B4)^A4","v":246893.21495762331},{"$f":"BT3+BQ4","v":460313.5678571309},{"$f":"BU3+BR4","v":420655.19887645479},{"$f":"BV3+BS4","v":503760.91579953459}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":43.536132277957975},{"$f":"D4/(1+B5)^A5","v":39.740049664045948},{"$f":"E4/(1+B5)^A5","v":47.694894385020625},{"$f":"F4+C5","v":137.80443203405449},125.78873424021654,150.96811516671232,{"$f":"I4/(1+B5)^A5","v":16.364347821085179},{"$f":"J4/(1+B5)^A5","v":14.93793897817166},{"$f":"K4/(1+B5)^A5","v":0.8299874806205243},{"$f":"L4+I5","v":51.797886929751229},47.282890990491602,2.6271500792043225,{"$f":"O4/(1+B5)^A5","v":13.104130132589228},{"$f":"P4/(1+B5)^A5","v":11.962040052900065},{"$f":"Q4/(1+B5)^A5","v":14.355336028071225},{"$f":"R4+O5","v":41.47835638436041},37.863311442874512,45.438784395827412,{"$f":"U4/(1+B5)^A5","v":13893543.039080942},{"$f":"V4/(1+B5)^A5","v":12682111.650560558},{"$f":"W4/(1+B5)^A5","v":15220715.144192984},{"$f":"X4+U5","v":43977076.218380205},40142546.008451603,48177959.222610727,{"$f":"AA4/(1+B5)^A5","v":5222300.6239313418},{"$f":"AB4/(1+B5)^A5","v":4767095.4503569705},{"$f":"AC4/(1+B5)^A5","v":5720996.3108645221},{"$f":"AD4+AA5","v":16530089.691874247},15089233.852800582,18108605.565927979,{"$f":"AG4/(1+B5)^A5","v":4181878.0507294382},{"$f":"AH4/(1+B5)^A5","v":3817406.5911298348},{"$f":"AI4/(1+B5)^A5","v":4581171.2825821023},{"$f":"AJ4+AG5","v":13236851.770321732},12083194.340165146,14500730.166298511,{"$f":"AM4/(1+B5)^A5","v":2.1947486349390015},{"$f":"AN4/(1+B5)^A5","v":2.0039869506209147},{"$f":"AO4/(1+B5)^A5","v":2.4037357790317215},{"$f":"AP4+AM5","v":6.9470132800109052},6.3431974565592926,7.6085179472203368,{"$f":"AS4/(1+B5)^A5","v":0.8299874806205243},{"$f":"AT4/(1+B5)^A5","v":0.7583072299317809},{"$f":"AU4/(1+B5)^A5","v":0.90851609569771075},{"$f":"AV4+AS5","v":2.6271500792043225},2.4002613842886737,2.8757158252389434,{"$f":"AY4/(1+B5)^A5","v":0.66615421334076286},{"$f":"AZ4/(1+B5)^A5","v":0.60876161960583386},{"$f":"BA4/(1+B5)^A5","v":0.72903012209367912},{"$f":"BB4+AY5","v":2.1085704726920205},1.9269063383562433,2.3075908826586513,{"$f":"BE4/(1+B5)^A5","v":700402.93025587534},{"$f":"BF4/(1+B5)^A5","v":639525.77988432604},{"$f":"BG4/(1+B5)^A5","v":767096.31180223927},{"$f":"BH4+BE5","v":2216977.5528673925},2024283.7904256049,2428081.3667236436,{"$f":"BK4/(1+B5)^A5","v":264871.18125874287},{"$f":"BL4/(1+B5)^A5","v":241996.0980603123},{"$f":"BM4/(1+B5)^A5","v":289931.76051297068},{"$f":"BN4+BK5","v":838393.7843286565},765987.53960839577,917717.75524376985,{"$f":"BQ4/(1+B5)^A5","v":212587.60825662175},{"$f":"BR4/(1+B5)^A5","v":194272.09813988052},{"$f":"BS4/(1+B5)^A5","v":232652.99070269288},{"$f":"BT4+BQ5","v":672901.17611375265},614927.2970163353,736413.90650222753]
[4,0.02,40.22065667187676,36.713663112195363,44.062710022418983,178.02508870593124,162.50239735241189,195.03082518913129,15.118127884416497,13.800346599247071,0.76678013763054154,66.916014814167724,61.083237589738673,3.393930216834864,12.106190685048778,11.051075988817686,13.26211152860723,53.58454706940919,48.914387431692198,58.70089592443464,12835486.187957445,11716310.840727938,14061588.066815184,56812562.406337649,51858856.849179544,62239547.28942591,4824598.5447543813,4404059.3272440936,5285316.2741067503,21354688.236628629,19493293.180044673,23393921.840034731,3863408.9093670668,3526693.6184987659,4232294.1352574946,17100260.6796888,15609887.958663911,18733024.301556006,2.0276084876663325,1.851374178147954,2.2206803048347359,8.9746217676772382,8.1945716347072466,9.8291982520550718,0.76678013763054154,0.70055866589531202,0.83932843948179692,3.393930216834864,3.1008200501839855,3.7150442647207402,0.61542352302315451,0.5624016378133424,0.67351114373179666,2.7239939957151749,2.4893079761695858,2.981102026390448,647064.04349245806,590822.96657217399,708678.41898030753,2864041.5963598508,2615106.756997779,3136759.785703951,244700.02929212939,223566.98830928333,267852.1308097227,1083093.8136207859,989554.52791767917,1185569.8860534925,196398.08951779644,179477.3892711027,214935.40131207198,869299.26563154906,794404.68628743803,951349.30781429948]
[5,0.02,36.429087939309944,33.252695822431413,39.908954031906298,214.45417664524118,195.7550931748433,234.93977922103758,13.692954211864787,12.499399101269574,0.69449639501760474,80.608969026032511,73.582636691008247,4.0884266118524684,10.964949893124615,10.009300004843782,12.01190301486009,64.549496962533809,58.923687436535978,70.712798939294728,11625495.299579397,10611823.705991538,12736013.547251198,68438057.705917045,62470680.55517108,74975560.836677104,4369787.547044619,3988892.2210037876,4787073.789153941,25724475.783673249,23482185.401048459,28180995.629188672,3499208.4801851455,3194235.0671048835,3833319.1945651742,20599469.159873948,18804123.025768794,22566343.496121179,1.8364674775520384,1.6768466336721413,2.0113385708713096,10.811089245229276,9.8714182683793883,11.840536822926381,0.69449639501760474,0.63451756779472646,0.76020562720512752,4.0884266118524684,3.7353376179787121,4.4752498919258681,0.55740804589614157,0.50938449086634963,0.61001979364167302,3.2814020416113165,2.9986924670359354,3.5911218200321211,586065.84012424399,535126.5639795285,641871.87833201839,3450107.4364840947,3150233.3209773074,3778631.6640359694,221632.35569616448,202491.50937260254,242601.92735295871,1304726.1693169505,1192046.0372902816,1428171.8134064511,177883.80066800208,162558.20113067492,194673.61509150092,1047183.0662995512,956962.88741811295,1146022.9229058004]
[9,0.02,20.111438963382231,18.35784534366832,22.032571730652954,319.10950426340224,291.28512075284192,349.59224227653732,7.5594814045054228,6.900554373552608,0.38341124219071321,119.94678092762615,109.49154306145675,6.0836110060181179,6.0534296351174968,5.5258431517407454,6.6314219757542965,96.050159984716899,87.678911091340169,105.22120187905747,6418097.5248705866,5858478.9470648523,7031182.3210911732,101836369.00396049,92956864.794175938,111564225.16331302,2412432.4957502722,2202151.2744946168,2642804.0823906525,38278222.61696215,34941676.863424972,41933543.498925634,1931811.1363818601,1763444.1931074022,2116263.9354873565,30652172.387254305,27980683.196427099,33578896.894124344,1.0138602329148503,0.92573821173435189,1.1104014728605098,16.086985963903672,14.688748147862851,17.61881206924231,0.38341124219071321,0.3502986777258062,0.41968739641866637,6.0836110060181179,5.5582118015889685,6.6592070940624328,0.30772875542243849,0.28121634870516549,0.33677416977110092,4.8827520879656383,4.4620780138835796,5.343617558149182,323549.88935815037,295427.79789294407,354358.77848196332,5133787.0445543872,4687571.9983485211,5622633.6831816137,122356.7716358936,111789.66759021689,133933.46170198795,1941442.8182434693,1773773.8941224581,2125130.9091219325,98204.467969909398,89743.650609187054,107473.63574449815,1558216.6520947288,1423968.3151876,1705291.1373599977]
[16,0.02,3.317626680050648,3.028350065417448,3.6345409165814897,381.42899568649426,348.1707363233744,417.86476457079362,1.2470284816813626,1.1383304465941717,6.3248351788217874E-2,143.37141192538104,130.87435111811465,7.2716907681239551,0.99858690866631139,0.91155509575268956,1.0939337813417558,114.80797522175018,104.80188948822489,125.77004702600978,1058743.3163010618,966427.41947435006,1159879.116716845,121724183.81333284,111110584.63285691,133351811.1809645,397960.10749378428,363271.66022645507,435962.70509782934,45753648.24420996,41765502.235298753,50122823.57208848,318675.76350695826,290901.58662866801,349103.49812289554,36638292.413970515,33445083.106724538,40136582.419100009,0.16724858746730861,0.15271178733576585,0.18317424022403347,19.228643515329583,17.557341223238957,21.059622803377948,6.3248351788217874E-2,5.7786031189791739E-2,6.9232545029458206E-2,7.2716907681239551,6.6436853712227224,7.9596960918469231,5.0763604288440657E-2,4.6390060056338285E-2,5.5554998964460527E-2,5.836313867861386,5.3334855677176849,6.3871826169588521,53373.49292690857,48734.411600422391,58455.794234437417,6136373.9102436155,5603016.6938003907,6720688.3224599091,20184.238969832386,18441.066520728211,22093.954923021087,2320590.814287107,2120177.5126434085,2540151.6957001188,16200.022466336668,14804.307646423678,17729.084527327537,1862523.693997754,1702057.7484996179,2038320.6303357396]
[19,0.02,1.1387233857936385,1.0394337194707808,1.2474992328769205,{"$f":"F20+C21","v":386.59594879425777},352.88716294123168,423.52528767821502,0.42802299106770597,0.39071409332827972,2.1709005937053494E-2,{"$f":"L20+I21","v":145.31356464787928},132.64721485653919,7.3701953014393382,0.34274931308074275,0.31287700669115076,0.37547563347438018,{"$f":"R20+O21","v":116.36319894904025},106.22156773690148,127.47376630979157,363397.05762383266,331711.07220865495,398110.33677815035,{"$f":"X20+U21","v":123373096.604329},112615722.38343848,135158235.34640393,136593.57267081182,124687.30655663463,149637.36897039149,{"$f":"AD20+AA21","v":46373441.069769673},42331270.422857709,50801802.574614413,109380.46362271128,99847.41250437533,119824.30686530344,{"$f":"AJ20+AG21","v":37134605.858916663},33898140.367845125,40680284.763732009,5.7405457622817783E-2,5.2415928703264045E-2,6.287168844895602E-2,{"$f":"AP20+AM21","v":19.489120564775686},17.795178303857867,21.344902854770996,2.1709005937053494E-2,1.9834149961385009E-2,2.3762986521995186E-2,{"$f":"AV20+AS21","v":7.3701953014393382},6.7336827525546257,8.0675205543909936,1.7423811937013697E-2,1.5922661392907926E-2,1.9068383100176538E-2,{"$f":"BB20+AY21","v":5.9153743494148525},5.4057345842868951,6.473705334019602,18319.615327072992,16727.323335079564,20064.035634316344,{"$f":"BH20+BE21","v":6219499.0963319652},5678916.8609252777,6811728.8091736818,6927.9238310937835,6329.6071955295329,7583.403915455162,{"$f":"BN20+BK21","v":2352026.2427818594},2148898.0816401271,2574561.3626282094,5560.4039308359661,5081.3466834094979,6085.2305298171204,{"$f":"BT20+BQ21","v":1887754.0060553479},1725114.3400871947,2065932.3411249951]
[25,0.02,7.8595024184862416E-2,7.1742022109636636E-2,8.6102765256045405E-2,388.60986269711276,354.72547595460628,425.73157946095625,2.954227317567349E-2,2.6967202041872994E-2,1.4983619972491243E-3,146.07055397751532,133.33822072715876,7.4085892339950661,2.3656658752249229E-2,2.1594863348344991E-2,2.5915439045082891E-2,116.96937566888184,106.77491314239677,128.13782187224962,25081.772174852729,22894.796109290128,27477.692947804961,124015790.33990653,113202377.18335404,135862322.00354147,9427.728701713635,8605.9547003454536,10328.01537222351,46615016.59063302,42551788.858956158,51066446.983885132,7549.4718831886494,6891.4978812944582,8270.3090263218419,37328053.046476588,34074727.671412721,40892202.636418723,3.9621416285079191E-3,3.6177628698069336E-3,4.3394224935012641E-3,19.590646229962378,17.887879629626276,21.456095940855786,1.4983619972491243E-3,1.3689588844395112E-3,1.640128343459902E-3,7.4085892339950661,6.7687608679748195,8.1095470987889104,1.2025966425794081E-3,1.098986788956455E-3,1.3161054296606763E-3,5.9461896093264812,5.4338949518965238,6.5074291358748209,1264.4252569601717,1154.5247937033596,1384.8256614366301,6251898.6487275921,5708500.330837585,6847213.4938788833,478.1673476181474,436.87135683667799,523.40877650754612,2364278.7724966467,2160092.4455126165,2587973.1558405319,383.78072047503758,350.71604786257905,420.00440724075236,1897587.9788370654,1734101.0658000526,2076694.5073533938]
[36,0.02,9.1777554454749432E-5,8.3775116925648393E-5,1.0054454857605622E-4,388.71942090165982,354.82548135843967,425.85160314522665,3.4497318541695454E-5,3.1490337709787447E-5,1.7496781917390709E-6,146.11173468126768,133.37581188853318,7.4106778884853792,2.7624525971838134E-5,2.5216911216083427E-5,3.0262165357752132E-5,117.00235207019169,106.8050154864118,128.1739469196209,29.288669804144231,26.734878173820341,32.086451871004904,124050753.29023109,113234291.5797324,135900624.76806983,11.009016070419086,10.049408144315901,12.060305382745799,46628158.453495555,42563785.202937998,51080843.809033409,8.8157243292431584,8.0473901323273633,9.6574655316035809,37338576.697221383,34084334.133683644,40903731.104249485,4.6267008991881219E-6,4.2245604251881634E-6,5.0672620605438127E-6,19.596169291091019,17.892922641045939,21.462144915865206,1.7496781917390709E-6,1.5985706457376312E-6,1.9152226227530186E-6,7.4106778884853792,6.7706691398919476,8.1118333696870977,1.4043049161970771E-6,1.2833168627986447E-6,1.5368522243185252E-6,5.9478659791771378,5.4354268939077093,6.5092637322677058,1.4765038763990024,1.348170106471912,1.6170987142124151,6253661.2051027976,5710109.6905243462,6849143.8834251827,0.55836906012378307,0.51014660479639973,0.61119871119356639,2364945.3179506543,2160701.4260679311,2588702.765970347,0.44815121997080137,0.40954069948695054,0.49045060748511288,1898122.9532468459,1734589.9494273325,2077279.9760804076]
[39,0.02,9.6010095184367252E-6,8.7638606170081534E-6,1.0518140014087989E-5,388.71949539570045,354.82554935705866,425.85168475526439,3.6088244630953102E-6,3.2942589709069148E-6,1.8303687729411555E-7,146.11176268206441,133.37583744862255,7.4106793086648448,2.8898496846381733E-6,2.637984919619547E-6,3.1657777260946472E-6,117.00237449247753,106.80503595448397,128.17397148282686,3.0639386638983068,2.7967820819158056,3.3566195096020879,124050777.06326982,113234313.27990857,135900650.81201342,1.1516723092990058,1.0512860559583095,1.2616495118322908,46628167.389297947,42563793.359845459,51080853.598146707,0.92222824741651976,0.84185147139808614,1.0102842578859137,37338583.852771886,34084340.66559235,40903738.943024814,4.8400722416248865E-7,4.4193861009273924E-7,5.3009509312738931E-7,19.59617304649338,17.892926070038765,21.462149028862417,1.8303687729411555E-7,1.6722925422018906E-7,2.0035476800641106E-7,7.4106793086648448,6.7706704374203825,8.1118349242357297,1.4690677853966179E-7,1.3425000794693254E-7,1.6077278286367797E-7,5.9478671190238908,5.4354279355508321,6.5092649797005082,0.1544596372777064,0.1410344185090546,0.16916750767269695,6253662.4035520311,5710110.7848075759,6849145.1959924866,5.841195805334063E-2,5.336732317119338E-2,6.3938559691290822E-2,2364945.7711678674,2160701.8401439232,2588703.2620683513,4.6881878191253459E-2,4.2842764522562055E-2,5.130689065276095E-2,1898123.3170024001,1734590.2818434844,2077280.3741695445]
[44,0.02,1.5006548986280117E-7,1.3698070333699429E-7,1.6440040296060939E-7,388.71950302370198,354.82555631994535,425.85169311192601,5.6406569522018043E-8,5.1489854817326151E-8,2.860899012895807E-9,146.11176554927525,133.37584006591112,7.4106794540876342,4.5168865599218807E-8,4.1232174434699099E-8,4.9481670063013474E-8,117.00237678846294,106.80503805036284,128.17397399803707,4.7889907371151209E-2,4.3714202382182162E-2,5.2464561151012098E-2,124050779.49756891,113234315.50195177,135900653.47884744,1.8000843445108782E-2,1.6431788414579485E-2,1.9719806720814931E-2,46628168.30430153,42563794.195092164,51080854.600527182,1.4414591866419335E-2,1.3158288532521293E-2,1.5790923003377227E-2,37338584.58548218,34084341.334443294,40903739.745695606,7.5651191733121857E-9,6.9075792379435982E-9,8.285480779002641E-9,19.596173431037091,17.892926421158968,21.462149450022938,2.860899012895807E-9,2.6138230470195079E-9,3.1315807311193542E-9,7.4106794540876342,6.7706705702840155,8.1118350834175796,2.2961791302660799E-9,2.098351550215074E-9,2.5129072490464486E-9,5.9478672357413176,5.4354280422124548,6.5092651074344738,2.4142316584104062E-3,2.2043930964170799E-3,2.6441182939172764E-3,6253662.5262702042,5710110.896859413,6849145.3303960618,9.1298931453899946E-4,8.3414077227740786E-4,9.9937108308979176E-4,2364945.8175761644,2160701.8825442586,2588703.3128675329,7.3277211140648345E-4,6.6964004491495868E-4,8.0193584480451501E-4,1898123.3542500495,1734590.3158820583,2077280.4149328663]
[50,0.02,5.3116796923850041E-10,4.8485339356099831E-10,5.8190746095198207E-10,388.71950312550717,354.82555641287377,425.85169322345604,1.9965525059834259E-10,1.8225217299932936E-10,1.0126364964160791E-11,146.11176558754178,133.37584010084211,7.4106794560284825,1.5987856125401624E-10,1.45944349908764E-10,1.7514405361239232E-10,117.00237681910572,106.80503807833496,128.17397403160567,1.6950989110561555E-4,1.5472967254132343E-4,1.85702218605026E-4,124050779.53005767,113234315.53160772,135900653.51443967,6.371532499617515E-5,5.8161537946589835E-5,6.979972343573089E-5,46628168.316513397,42563794.206239566,51080854.613905199,5.1021520644672237E-5,4.6574741500284864E-5,5.5893147130455363E-5,37338584.595261112,34084341.343369946,40903739.756408252,2.6777302309873451E-11,2.4449890774534675E-11,2.9327075822503238E-11,19.596173436169305,17.892926425845108,21.462149455643853,1.0126364964160791E-11,9.2518211955558897E-12,1.1084463049938138E-11,7.4106794560284825,6.7706705720572469,8.1118350855420598,8.1274969131566708E-12,7.4272714712437403E-12,8.8946222184796806E-12,5.9478672372990573,5.4354280436359872,6.5092651091392435,8.5453526219890036E-6,7.8026134156343317E-6,9.3590534765218774E-6,6253662.5279080318,5710110.8983548842,6849145.332189844,3.2315936234473477E-6,2.9525033402063668E-6,3.5373483217614219E-6,2364945.8181955414,2160701.8831101437,2588703.3135455111,2.5937014212011218E-6,2.3702407735679341E-6,2.8385116027263561E-6,1898123.3547471659,1734590.3163363459,2077280.4154769036]

{"sheet":"Fayette NPV 3%","index":154,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU27","v":48.067407893669284},{"$f":"'WTP Values '!CV27","v":43.876225952287733},{"$f":"'WTP Values '!CW27","v":52.659017301152737},{"$f":"C3","v":48.067407893669284},{"$f":"D3","v":43.876225952287733},{"$f":"E3","v":52.659017301152737},{"$f":"'WTP Values '!CC27","v":18.067562286147894},{"$f":"'WTP Values '!CD27","v":16.492691665172352},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"I3","v":18.067562286147894},{"$f":"J3","v":16.492691665172352},{"$f":"K3","v":0.91637324424945277},{"$f":"'WTP Values '!CI27","v":14.468018522026437},{"$f":"'WTP Values '!CJ27","v":13.207058789516473},{"$f":"'WTP Values '!CK27","v":15.849450932078774},{"$f":"O3","v":14.468018522026437},{"$f":"P3","v":13.207058789516473},{"$f":"Q3","v":15.849450932078774},{"$f":"'WTP Values '!BH27","v":15339594.157882255},{"$f":"'WTP Values '!BI27","v":14002076.017422978},{"$f":"'WTP Values '!BJ27","v":16804899.401678994},{"$f":"U3","v":15339594.157882255},{"$f":"V3","v":14002076.017422978},{"$f":"W3","v":16804899.401678994},{"$f":"'WTP Values '!AV27","v":5765841.8674219763},{"$f":"'WTP Values '!AW27","v":5263258.5737611894},{"$f":"'WTP Values '!AX27","v":6316442.2020035386},{"$f":"AA3","v":5765841.8674219763},{"$f":"AB3","v":5263258.5737611894},{"$f":"AC3","v":6316442.2020035386},{"$f":"'WTP Values '!BB27","v":4617131.2771338085},{"$f":"'WTP Values '!BC27","v":4214725.3352756016},{"$f":"'WTP Values '!BD27","v":5057983.2692700215},{"$f":"AG3","v":4617131.2771338085},{"$f":"AH3","v":4214725.3352756016},{"$f":"AI3","v":5057983.2692700215},{"$f":"'WTP Values '!CX27","v":2.4231798356855561},{"$f":"'WTP Values '!CY27","v":2.2125635220438582},{"$f":"'WTP Values '!CZ27","v":2.6539185295939207},{"$f":"AM3","v":2.4231798356855561},{"$f":"AN3","v":2.2125635220438582},{"$f":"AO3","v":2.6539185295939207},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"'WTP Values '!CG27","v":0.83723245549544767},{"$f":"'WTP Values '!CH27","v":1.0030751806580565},{"$f":"AS3","v":0.91637324424945277},{"$f":"AT3","v":0.83723245549544767},{"$f":"AU3","v":1.0030751806580565},{"$f":"'WTP Values '!CL27","v":0.73548807892033352},{"$f":"'WTP Values '!CM27","v":0.67212201793174176},{"$f":"'WTP Values '!CN27","v":0.80490816275818322},{"$f":"AY3","v":0.73548807892033352},{"$f":"AZ3","v":0.67212201793174176},{"$f":"BA3","v":0.80490816275818322},{"$f":"'WTP Values '!BK27","v":773301.42980054033},{"$f":"'WTP Values '!BL27","v":706088.13672179298},{"$f":"'WTP Values '!BM27","v":846936.31206637388},{"$f":"BE3","v":773301.42980054033},{"$f":"BF3","v":706088.13672179298},{"$f":"BG3","v":846936.31206637388},{"$f":"'WTP Values '!AY27","v":292439.1865486856},{"$f":"'WTP Values '!AZ27","v":267183.24631769554},{"$f":"'WTP Values '!BA27","v":320108.09102035069},{"$f":"BK3","v":292439.1865486856},{"$f":"BL3","v":267183.24631769554},{"$f":"BM3","v":320108.09102035069},{"$f":"'WTP Values '!BE27","v":234713.89727433788},{"$f":"'WTP Values '!BF27","v":214492.09415362848},{"$f":"'WTP Values '!BG27","v":256867.70084191128},{"$f":"BQ3","v":234713.89727433788},{"$f":"BR3","v":214492.09415362848},{"$f":"BS3","v":256867.70084191128}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":45.308142043236202},{"$f":"D3/(1+B4)^A4","v":41.357551090854685},{"$f":"E3/(1+B4)^A4","v":49.636174287070169},{"$f":"F3+C4","v":93.375549936905486},{"$f":"G3+D4","v":85.233777043142425},{"$f":"H3+E4","v":102.29519158822291},{"$f":"I3/(1+B4)^A4","v":17.030410298942307},{"$f":"J3/(1+B4)^A4","v":15.545943694195827},{"$f":"K3/(1+B4)^A4","v":0.86376967126916093},{"$f":"L3+I4","v":35.097972585090204},{"$f":"M3+J4","v":32.038635359368179},{"$f":"N3+K4","v":1.7801429155186137},{"$f":"O3/(1+B4)^A4","v":13.637495072133508},{"$f":"P3/(1+B4)^A4","v":12.448919586687222},{"$f":"Q3/(1+B4)^A4","v":14.939627610593623},{"$f":"R3+O4","v":28.105513594159945},{"$f":"S3+P4","v":25.655978376203695},{"$f":"T3+Q4","v":30.789078542672399},{"$f":"U3/(1+B4)^A4","v":14459038.700991852},{"$f":"V3/(1+B4)^A4","v":13198299.573402751},{"$f":"W3/(1+B4)^A4","v":15840229.429426897},{"$f":"X3+U4","v":29798632.858874105},{"$f":"Y3+V4","v":27200375.590825729},{"$f":"Z3+W4","v":32645128.831105892},{"$f":"AA3/(1+B4)^A4","v":5434858.9569440819},{"$f":"AB3/(1+B4)^A4","v":4961126.0003404561},{"$f":"AC3/(1+B4)^A4","v":5953852.5798883392},{"$f":"AD3+AA4","v":11200700.824366059},{"$f":"AE3+AB4","v":10224384.574101645},{"$f":"AF3+AC4","v":12270294.781891879},{"$f":"AG3/(1+B4)^A4","v":4352089.0537598347},{"$f":"AH3/(1+B4)^A4","v":3972782.8591531734},{"$f":"AI3/(1+B4)^A4","v":4767634.3380808951},{"$f":"AJ3+AG4","v":8969220.3308936432},{"$f":"AK3+AH4","v":8187508.1944287755},{"$f":"AL3+AI4","v":9825617.6073509157},{"$f":"AM3/(1+B4)^A4","v":2.2840794002126081},{"$f":"AN3/(1+B4)^A4","v":2.0855533245771123},{"$f":"AO3/(1+B4)^A4","v":2.5015727491694983},{"$f":"AP3+AM4","v":4.7072592358981638},{"$f":"AQ3+AN4","v":4.2981168466209709},{"$f":"AR3+AO4","v":5.1554912787634191},{"$f":"AS3/(1+B4)^A4","v":0.86376967126916093},{"$f":"AT3/(1+B4)^A4","v":0.78917188754401701},{"$f":"AU3/(1+B4)^A4","v":0.94549456184188563},{"$f":"AV3+AS4","v":1.7801429155186137},{"$f":"AW3+AT4","v":1.6264043430394648},{"$f":"AX3+AU4","v":1.948569742499942},{"$f":"AY3/(1+B4)^A4","v":0.69326805440695027},{"$f":"AZ3/(1+B4)^A4","v":0.63353946454118371},{"$f":"BA3/(1+B4)^A4","v":0.75870314144422968},{"$f":"BB3+AY4","v":1.4287561333272838},{"$f":"BC3+AZ4","v":1.3056614824729253},{"$f":"BD3+BA4","v":1.5636113042024129},{"$f":"BE3/(1+B4)^A4","v":728910.76425727247},{"$f":"BF3/(1+B4)^A4","v":665555.78916183708},{"$f":"BG3/(1+B4)^A4","v":798318.7030505928},{"$f":"BH3+BE4","v":1502212.1940578129},{"$f":"BI3+BF4","v":1371643.9258836301},{"$f":"BJ3+BG4","v":1645255.0151169668},{"$f":"BK3/(1+B4)^A4","v":275651.98091119388},{"$f":"BL3/(1+B4)^A4","v":251845.83496813607},{"$f":"BM3/(1+B4)^A4","v":301732.57707639807},{"$f":"BN3+BK4","v":568091.16745987954},{"$f":"BO3+BL4","v":519029.08128583163},{"$f":"BP3+BM4","v":621840.66809674876},{"$f":"BQ3/(1+B4)^A4","v":221240.35938763115},{"$f":"BR3/(1+B4)^A4","v":202179.37049074229},{"$f":"BS3/(1+B4)^A4","v":242122.44400217861},{"$f":"BT3+BQ4","v":455954.256661969},{"$f":"BU3+BR4","v":416671.46464437078},{"$f":"BV3+BS4","v":498990.14484408987}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":41.463368291655833},{"$f":"D4/(1+B5)^A5","v":37.848017932067833},{"$f":"E4/(1+B5)^A5","v":45.424130901012028},{"$f":"F4+C5","v":134.83891822856131},123.08179497521026,147.71932248923494,{"$f":"I4/(1+B5)^A5","v":15.585237940439201},{"$f":"J4/(1+B5)^A5","v":14.226740708517157},{"$f":"K4/(1+B5)^A5","v":0.7904716102641931},{"$f":"L4+I5","v":50.683210525529404},46.265376067885335,2.5706145257828066,{"$f":"O4/(1+B5)^A5","v":12.480239869732795},{"$f":"P4/(1+B5)^A5","v":11.392524927714993},{"$f":"Q4/(1+B5)^A5","v":13.671875601676927},{"$f":"R4+O5","v":40.585753463892743},37.048503303918686,44.46095414434933,{"$f":"U4/(1+B5)^A5","v":13232068.669477236},{"$f":"V4/(1+B5)^A5","v":12078313.772243891},{"$f":"W4/(1+B5)^A5","v":14496053.844580483},{"$f":"X4+U5","v":43030701.528351337},39278689.363069624,47141182.675686374,{"$f":"AA4/(1+B5)^A5","v":4973665.8442081893},{"$f":"AB4/(1+B5)^A5","v":4540133.0802116683},{"$f":"AC4/(1+B5)^A5","v":5448618.5295031043},{"$f":"AD4+AA5","v":16174366.668574248},14764517.654313315,17718913.311394982,{"$f":"AG4/(1+B5)^A5","v":3982777.998310497},{"$f":"AH4/(1+B5)^A5","v":3635659.0979752247},{"$f":"AI4/(1+B5)^A5","v":4363060.799340453},{"$f":"AJ4+AG5","v":12951998.32920414},11823167.292404,14188678.406691369,{"$f":"AM4/(1+B5)^A5","v":2.0902562124049355},{"$f":"AN4/(1+B5)^A5","v":1.9085767301229972},{"$f":"AO4/(1+B5)^A5","v":2.2892934366676201},{"$f":"AP4+AM5","v":6.7975154483030993},6.2066935767439677,7.4447847154310391,{"$f":"AS4/(1+B5)^A5","v":0.7904716102641931},{"$f":"AT4/(1+B5)^A5","v":0.72220407068189674},{"$f":"AU4/(1+B5)^A5","v":0.86526146223337175},{"$f":"AV4+AS5","v":2.5706145257828066},2.3486084137213616,2.8138312047333138,{"$f":"AY4/(1+B5)^A5","v":0.63443847768651296},{"$f":"AZ4/(1+B5)^A5","v":0.57977835684593104},{"$f":"BA4/(1+B5)^A5","v":0.69432085181772729},{"$f":"BB4+AY5","v":2.0631946110137966},1.8854398393188565,2.2579321560201402,{"$f":"BE4/(1+B5)^A5","v":667056.60632278002},{"$f":"BF4/(1+B5)^A5","v":609077.82928566518},{"$f":"BG4/(1+B5)^A5","v":730574.7026023817},{"$f":"BH4+BE5","v":2169268.8003805932},1980721.7551692952,2375829.7177193486,{"$f":"BK4/(1+B5)^A5","v":252260.61121505543},{"$f":"BL4/(1+B5)^A5","v":230474.61531392203},{"$f":"BM4/(1+B5)^A5","v":276128.05126660003},{"$f":"BN4+BK5","v":820351.77867493499},749503.69659975369,897968.71936334879,{"$f":"BQ4/(1+B5)^A5","v":202466.26960588613},{"$f":"BR4/(1+B5)^A5","v":185022.76459787512},{"$f":"BS4/(1+B5)^A5","v":221576.3351707962},{"$f":"BT4+BQ5","v":658420.5262678552},601694.2292422459,720566.48001488601]
[4,0.03,36.839665690094272,33.62747372192301,40.358751968375998,171.67858391865559,156.70926869713327,188.07807445761094,13.847282048764418,12.640274853572366,0.70232378746479396,64.530492574293817,58.905650921457699,3.2729383132476007,11.088531479138574,10.122110841331391,12.147284392804467,51.674284943031317,47.170614145250077,56.608238537153795,11756521.629961507,10731425.347300384,12879556.086798187,54787223.158312842,50010114.710370004,60020738.762484565,4419037.6832396267,4033849.437581629,4841026.9924969357,20593404.351813875,18798367.091894943,22559940.30389192,3538646.6662224503,3230236.0191878239,3876523.0094826655,16490644.995426591,15053403.311591823,18065201.416174036,1.8571655715470905,1.6957457046675604,2.0340075673575759,8.6546810198501891,7.9024392814115281,9.4787922827886142,0.70232378746479396,0.64166896275285201,0.76877360225494085,3.2729383132476007,2.9902773764742134,3.5826048069882548,0.56369037012381362,0.51512556071945015,0.61689508393783909,2.6268849811376103,2.4005654000383068,2.8748272399579795,592671.1549443847,541157.76249291666,649106.16079707257,2761939.9553249776,2521879.5176622118,3024935.8785164212,224130.28576387194,204773.71057977062,245336.19711657349,1044482.064438807,954277.40717952431,1143304.9164799224,179888.65818463574,164390.32991476552,196867.70392387797,838309.18445249088,766084.55915701145,917434.18393876404]
[5,0.03,31.778219238051218,29.007354229178432,34.813813974702811,203.4568031567068,185.71662292631169,222.89188843231375,11.944787135109332,10.903612125721777,0.60583066854908796,76.475279709403154,69.809263047179471,3.8787689817966884,9.5650646598252624,8.7314217282426405,10.478354223645791,61.239349602856578,55.902035873492721,67.08659276079959,10141278.831807228,9257021.7735441905,11110018.219440646,64928501.990120068,59267136.483914196,71130756.981925219,3811900.724087147,3479633.9597410331,4175912.4091687077,24405305.075901024,22278001.051635977,26735852.713060629,3052467.6991152228,2786429.96578555,3343922.8008470833,19543112.694541816,17839833.277377374,21409124.217021119,1.602007336072357,1.4627651409279521,1.7545527951065094,10.256688355922545,9.365204422339481,11.233345077895123,0.60583066854908796,0.55350928393728516,0.66315086250776945,3.8787689817966884,3.5437866604114987,4.2457556694960239,0.48624426494156242,0.44435183373741582,0.53213911844818629,3.1131292460791729,2.8449172337757225,3.4069663584061658,511243.34450613428,466807.43966406904,559924.67630143452,3273183.2998311119,2988686.9573262809,3584860.5548178558,193336.75334644891,176639.60155705057,211629.15876016111,1237818.8177852558,1130917.0087365748,1354934.0752400835,155173.53676114706,141804.54265228758,169819.81076627792,993482.72121363797,907889.10180929909,1087253.9947050419]
[9,0.03,13.092205567070772,11.950645871009257,14.342830405827405,281.88454675492898,257.30595028625231,308.81139372714955,4.9210941449009864,4.4921438266944635,0.24959421395089412,105.95467551034756,96.719068460902037,5.3739418856331067,3.9406799937615289,3.5972301437854646,4.3169432016596447,84.845657842524801,77.450937006712849,92.946873735871506,4178072.6032635211,3813770.4032506635,4577180.404390038,89956890.460254803,82113203.618769974,98549966.779638901,1570452.6269130025,1433563.1193752117,1720420.6214756796,33812967.927336425,30865638.954374909,37041886.077030897,1257576.2758854567,1147972.2522220078,1377651.9187923451,27076516.383865245,24716663.387774508,29661830.829450123,0.66000581110916068,0.60263987034373578,0.72285252045550763,14.2103970157681,12.975267294577062,15.563531603242915,0.24959421395089412,0.22803849625129208,0.27320937491475455,5.3739418856331067,4.9098318712737008,5.8823931859690415,0.20032619904646837,0.18306707206642894,0.21923427102111953,4.3131662982271424,3.941564954112081,4.7202706070679499,210625.48882715666,192318.48438511696,230681.55296242109,4534917.3711730996,4140754.4760712767,4966738.7720435811,79652.182506529629,72773.177047670179,87188.411336676145,1714968.4404869548,1566858.5344851408,1877228.8355857297,63929.442572847416,58421.594011951151,69963.513539203341,1376446.6079930551,1257858.690378315,1506364.470245112]
[16,0.03,0.88884363663915911,0.81134194553830419,0.97374987524479184,311.49879264895753,284.33801632000524,341.25452214264345,0.33409826889665278,0.30497637963063245,1.6945214286139675E-2,117.08606901988045,106.88018693659033,5.9385178379279289,0.26753691870649815,0.24421974635597266,0.29308182451540571,93.75937873753233,85.587782816972222,102.71169272145571,283653.75320470729,258920.89282940808,310749.60252871999,99407587.579413563,90739858.152006343,108903435.89548196,106619.68427884892,97326.1113148203,116801.16951322679,37365293.012675747,34108323.351919599,40933435.065055028,85378.178999923213,77937.046298162473,93530.240970412357,29921122.884563595,27313348.291831549,32778045.471092425,4.4808490238249329E-2,4.0913856049384002E-2,4.9075219583434027E-2,15.703313872407982,14.338423808922711,17.198606165448801,1.6945214286139675E-2,1.5481773889307585E-2,1.8548472457072376E-2,5.9385178379279289,5.4256493220992326,6.5003860495725121,1.3600356820122974E-2,1.2428616496342864E-2,1.4884045757764988E-2,4.7662992166789824,4.3556581532679841,5.2161731176997117,14299.586459970111,13056.704630711412,15661.213795511949,5011347.0289357184,4575774.1415791726,5488534.7519224668,5407.6706329314147,4940.6477010663702,5919.313152262177,1895139.7116039703,1731469.6650191664,2074446.8703321649,4340.2372452571799,3966.3036005519566,4749.89668376801,1521053.4293969497,1390006.8942640349,1664620.2112618433]
[19,0.03,0.18014210510130413,0.16443482295592174,0.19735006826621529,{"$f":"F20+C21","v":312.53258004371924},285.28166382060539,342.38706143885202,6.7711758276532238E-2,6.1809619564323952E-2,3.4342897300137006E-3,{"$f":"L20+I21","v":117.47464870337012},107.23489582346983,5.9582263088090208,5.4221757057670739E-2,4.9496061402003008E-2,5.9398947867553627E-2,{"$f":"R20+O21","v":94.070542909487173},85.87182748459152,103.05256740776544,57488.158902043026,52475.545491174009,62979.679722500856,{"$f":"X20+U21","v":99737496.758545041},91041001.282489419,109264859.44488834,21608.631236705973,19725.101076122359,23672.11474221175,{"$f":"AD20+AA21","v":37489299.172024213},34221520.435085841,41069283.004736245,17303.611412370356,15795.515664166765,18955.791327650975,{"$f":"AJ20+AG21","v":30020423.68573888},27403994.534575261,32886827.691224903,9.0813450478763932E-3,8.2920188126855664E-3,9.9460838775825133E-3,{"$f":"AP20+AM21","v":15.755429284475007},14.386009488688472,17.255684082541556,3.4342897300137006E-3,3.1376939926887068E-3,3.7592223616121343E-3,{"$f":"AV20+AS21","v":5.9582263088090208},5.4436557093146858,6.5219592219819011,2.7563868454631782E-3,2.5189100161797347E-3,3.0165523211327394E-3,{"$f":"BB20+AY21","v":4.7821173840881182},4.3701135046240767,5.2334843052395277,2898.099846579511,2646.2047551533055,3174.0611118425986,{"$f":"BH20+BE21","v":5027978.4493827578},4590960.0034202868,5506749.8403149378,1095.9736126301807,1001.3219881950199,1199.6682971531857,{"$f":"BN20+BK21","v":1901429.2112469957},1737215.984287011,2081331.4460552847,879.63668948121472,803.85148818292555,962.66244405262125,{"$f":"BT20+BQ21","v":1526101.4292581936},1394619.9831100691,1670144.6737383553]
[25,0.03,3.3311170879918653E-3,3.0406641928679371E-3,3.6493199873969488E-3,312.73840083709069,285.46953830835849,342.61254313620208,1.252099252010452E-3,1.1429592199847412E-3,6.3505537466269931E-5,117.55201255898406,107.30551620913459,5.9621501456960226,1.0026474453275554E-3,9.1526173645959687E-4,1.0983820253409118E-3,94.132493806804206,85.92837905325888,103.12043348809492,1063.048465921368,970.35718656137078,1164.5955130917287,99803179.672975436,91100957.051294908,109336816.67909227,399.57832579022613,364.74882549022823,437.73545269908607,37513988.045412853,34244057.287036896,41096329.504688494,319.97158924785248,292.08447471489092,350.52305163435688,30040193.872320648,27422041.651121847,32908485.570751995,1.6792866750346618E-4,1.5333275663317948E-4,1.8391907846632382E-4,15.765805146584437,14.395483508600242,17.267047949270392,6.3505537466269931E-5,5.8021005528146834E-5,6.9514064128901203E-5,5.9621501456960226,5.4472406716785304,6.5262543096211383,5.0970023453844466E-5,4.6578695154536839E-5,5.5780901295096768E-5,4.7852666851749062,4.3729914773094167,5.2369308575690496,53.590524637306032,48.932579494724095,58.693492018667406,5031289.6642115014,4593983.4163076999,5510376.3538159402,20.266313791367715,18.516053110307922,22.183795189479831,1902681.4124374883,1738360.0415628746,2082702.1232801557,16.26589633727033,14.864506146344846,17.801175996851857,1527106.4553802421,1395538.4210896718,1671244.5606741295]
[36,0.03,1.3966779405225844E-7,1.2748962256609599E-7,1.5300947368914342E-7,312.74116116949301,285.47205795677507,342.61556714764981,5.249828686394397E-8,4.7922240116510892E-8,2.6626738399531837E-9,117.55305011186647,107.30646332305649,5.962202769602106,4.2039217836516355E-8,3.8375291031518243E-8,4.6053197907401682E-8,94.133324651280205,85.929137485508775,103.12134366309465,4.4571724825013856E-2,4.0685344918777407E-2,4.8829411269579785E-2,99804060.568797544,91101761.138426363,109337781.7219429,1.6753606024656136E-2,1.5293267241495637E-2,1.8353466252308853E-2,37514319.156259701,34244359.536395036,41096692.234464079,1.3415837645197786E-2,1.2246580706334241E-2,1.4696805934176776E-2,30040459.016992029,27422283.687117122,32908776.031913117,7.0409493058328578E-9,6.4289688141278172E-9,7.7113986974865539E-9,15.765944300787051,14.39561056789155,17.267200353937746,2.6626738399531837E-9,2.4327172046946518E-9,2.9146006387736334E-9,5.962202769602106,5.4472887508235583,6.52631191249686,2.1370821110589896E-9,1.95296155320334E-9,2.3387936323876095E-9,4.7853089215189222,4.3730300747762998,5.2369770804502052,2.2469550485563774E-3,2.0516557223255365E-3,2.460913362974269E-3,5031334.0720355753,4594023.964322418,5510424.9902173476,8.4973036553259186E-4,7.7634505907751535E-4,9.3012693819464912E-4,1902698.2061319631,1738375.3849026654,2082720.5058968728,6.8200000171077908E-4,6.2324221223570837E-4,7.463715376378816E-4,1527119.9341261182,1395550.7385726296,1671259.3116305217]
[39,0.03,4.8045493372958683E-9,4.3856222242820778E-9,5.2635009409406242E-9,312.74116123630006,285.47205801775698,342.6155672208385,1.8059325062938646E-9,1.6485172444791885E-9,9.1595545844988951E-11,117.55305013697787,107.30646334597904,5.962202770875737,1.4461422374960556E-9,1.3201037529455823E-9,1.5842224973036606E-9,94.133324671388735,85.929137503864752,103.12134368512318,1.5332600648795835E-3,1.3995692299258804E-3,1.6797237841962849E-3,99804060.59011744,91101761.15788731,109337781.74529937,5.7632131494079477E-4,5.2608589896339334E-4,6.3135624585449444E-4,37514319.164273426,34244359.543710232,41096692.243243054,4.6150262703645604E-4,4.2128037903099616E-4,5.0556772726713817E-4,30040459.023409203,27422283.692975003,32908776.038943011,2.4220750782829485E-10,2.2115547872014337E-10,2.6527085755912061E-10,15.765944304154935,14.395610570966705,17.267200357626322,9.1595545844988951E-11,8.368507509519836E-11,1.0026178663824567E-10,5.962202770875737,5.4472887519871955,6.5263119138909955,7.3515276088584396E-11,6.7181558926151663E-11,8.0454119525617196E-11,4.785308922541148,4.3730300757104565,5.2369770815689156,7.7294887219567869E-5,7.0576622248148403E-5,8.4655018341570065E-5,5031334.0731103569,4594023.9653037824,5510424.9913944714,2.9230585993734859E-5,2.6706143419922394E-5,3.1996214981616049E-5,1902698.206538413,1738375.3852740128,2082720.5063417787,2.3460688833026788E-5,2.1439430457758159E-5,2.5675059170712208E-5,1527119.9344523379,1395550.7388707439,1671259.3119875321]
[44,0.03,9.6791109776252924E-12,8.8351521099495109E-12,1.0603702066856752E-11,312.74116123838314,285.47205801965845,342.61556722312059,3.6381812152141246E-12,3.3210568229534899E-12,1.8452582980213402E-13,117.55305013776088,107.30646334669379,5.9622027709154501,2.9133577831118242E-12,2.6594441704560414E-12,3.1915304200587385E-12,94.133324672015746,85.929137504437108,103.12134368581006,3.0888629262954215E-6,2.8195331021299394E-6,3.3839246467480624E-6,99804060.59078221,91101761.15849413,109337781.74602765,1.1610408332745934E-6,1.059837966550343E-6,1.2719126688127523E-6,37514319.164523304,34244359.543938324,41096692.243516795,9.2973030974546831E-7,8.4869969170345828E-7,1.0185026306085539E-6,30040459.023609295,27422283.693157654,32908776.039162211,4.8794448413419331E-13,4.4553365395283837E-13,5.3440726469668573E-13,15.765944304259952,14.395610571062591,17.267200357741338,1.8452582980213402E-13,1.6858961624759167E-13,2.0198459658919049E-13,5.9622027709154501,5.4472887520234794,6.5263119139344665,1.4810182305520004E-13,1.353420932632316E-13,1.6208062334809243E-13,4.7853089225730221,4.3730300757395835,5.2369770816037979,1.5571612213317495E-7,1.4218169305973755E-7,1.7054363683611035E-7,5031334.0731438696,4594023.9653343828,5510424.9914311739,5.8887122581535958E-8,5.3801451041252597E-8,6.4458681538968946E-8,1902698.2065510866,1738375.3852855917,2082720.5063556512,4.7263248826206601E-8,4.3191278126101185E-8,5.1724257495144928E-8,1527119.93446251,1395550.7388800397,1671259.3119986639]
[50,0.03,2.1243517479722232E-15,1.9391213585378857E-15,2.3272791347031773E-15,312.74116123838661,285.47205801966163,342.61556722312434,7.9850067241155216E-16,7.2889885065531551E-16,4.0499356809974557E-17,117.55305013776216,107.30646334669497,5.9622027709155159,6.3941788799910168E-16,5.8368944061109655E-16,7.0047065709145515E-16,94.133324672016769,85.929137504438046,103.12134368581118,6.7793740271094377E-10,6.1882543632584847E-10,7.4269695377428368E-10,99804060.590783313,91101761.158495128,109337781.74602884,2.5482289947244095E-10,2.3261109847930798E-10,2.7915682623191721E-10,37514319.164523721,34244359.543938704,41096692.24351725,2.0405533248004079E-10,1.8627089592644257E-10,2.2353890234849115E-10,30040459.023609623,27422283.693157952,32908776.039162572,1.0709307085950914E-16,9.7784827423001015E-17,1.1729062819010988E-16,15.765944304260126,14.395610571062747,17.26720035774153,4.0499356809974557E-17,3.7001708813282549E-17,4.4331171718105947E-17,5.9622027709155159,5.4472887520235389,6.5263119139345376,3.2505089301329322E-17,2.9704609551703422E-17,3.557312818479776E-17,4.7853089225730745,4.3730300757396314,5.2369770816038548,3.4176260299706262E-11,3.1205751114882673E-11,3.7430573309452605E-11,5031334.0731439246,4594023.9653344331,5510424.9914312335,1.2924426848531931E-11,1.1808233920153692E-11,1.4147261366858422E-11,1902698.2065511073,1738375.3852856108,2082720.506355674,1.0373242490027895E-11,9.4795345767229359E-12,1.1352335671776228E-11,1527119.9344625268,1395550.738880055,1671259.3119986823]

{"sheet":"Fayette NPV 4%","index":155,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU27","v":48.067407893669284},{"$f":"'WTP Values '!CV27","v":43.876225952287733},{"$f":"'WTP Values '!CW27","v":52.659017301152737},{"$f":"C3","v":48.067407893669284},{"$f":"D3","v":43.876225952287733},{"$f":"E3","v":52.659017301152737},{"$f":"'WTP Values '!CC27","v":18.067562286147894},{"$f":"'WTP Values '!CD27","v":16.492691665172352},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"I3","v":18.067562286147894},{"$f":"J3","v":16.492691665172352},{"$f":"K3","v":0.91637324424945277},{"$f":"'WTP Values '!CI27","v":14.468018522026437},{"$f":"'WTP Values '!CJ27","v":13.207058789516473},{"$f":"'WTP Values '!CK27","v":15.849450932078774},{"$f":"O3","v":14.468018522026437},{"$f":"P3","v":13.207058789516473},{"$f":"Q3","v":15.849450932078774},{"$f":"'WTP Values '!BH27","v":15339594.157882255},{"$f":"'WTP Values '!BI27","v":14002076.017422978},{"$f":"'WTP Values '!BJ27","v":16804899.401678994},{"$f":"U3","v":15339594.157882255},{"$f":"V3","v":14002076.017422978},{"$f":"W3","v":16804899.401678994},{"$f":"'WTP Values '!AV27","v":5765841.8674219763},{"$f":"'WTP Values '!AW27","v":5263258.5737611894},{"$f":"'WTP Values '!AX27","v":6316442.2020035386},{"$f":"AA3","v":5765841.8674219763},{"$f":"AB3","v":5263258.5737611894},{"$f":"AC3","v":6316442.2020035386},{"$f":"'WTP Values '!BB27","v":4617131.2771338085},{"$f":"'WTP Values '!BC27","v":4214725.3352756016},{"$f":"'WTP Values '!BD27","v":5057983.2692700215},{"$f":"AG3","v":4617131.2771338085},{"$f":"AH3","v":4214725.3352756016},{"$f":"AI3","v":5057983.2692700215},{"$f":"'WTP Values '!CX27","v":2.4231798356855561},{"$f":"'WTP Values '!CY27","v":2.2125635220438582},{"$f":"'WTP Values '!CZ27","v":2.6539185295939207},{"$f":"AM3","v":2.4231798356855561},{"$f":"AN3","v":2.2125635220438582},{"$f":"AO3","v":2.6539185295939207},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"'WTP Values '!CG27","v":0.83723245549544767},{"$f":"'WTP Values '!CH27","v":1.0030751806580565},{"$f":"AS3","v":0.91637324424945277},{"$f":"AT3","v":0.83723245549544767},{"$f":"AU3","v":1.0030751806580565},{"$f":"'WTP Values '!CL27","v":0.73548807892033352},{"$f":"'WTP Values '!CM27","v":0.67212201793174176},{"$f":"'WTP Values '!CN27","v":0.80490816275818322},{"$f":"AY3","v":0.73548807892033352},{"$f":"AZ3","v":0.67212201793174176},{"$f":"BA3","v":0.80490816275818322},{"$f":"'WTP Values '!BK27","v":773301.42980054033},{"$f":"'WTP Values '!BL27","v":706088.13672179298},{"$f":"'WTP Values '!BM27","v":846936.31206637388},{"$f":"BE3","v":773301.42980054033},{"$f":"BF3","v":706088.13672179298},{"$f":"BG3","v":846936.31206637388},{"$f":"'WTP Values '!AY27","v":292439.1865486856},{"$f":"'WTP Values '!AZ27","v":267183.24631769554},{"$f":"'WTP Values '!BA27","v":320108.09102035069},{"$f":"BK3","v":292439.1865486856},{"$f":"BL3","v":267183.24631769554},{"$f":"BM3","v":320108.09102035069},{"$f":"'WTP Values '!BE27","v":234713.89727433788},{"$f":"'WTP Values '!BF27","v":214492.09415362848},{"$f":"'WTP Values '!BG27","v":256867.70084191128},{"$f":"BQ3","v":234713.89727433788},{"$f":"BR3","v":214492.09415362848},{"$f":"BS3","v":256867.70084191128}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":44.441020611750446},{"$f":"D3/(1+B4)^A4","v":40.566037307958325},{"$f":"E3/(1+B4)^A4","v":48.686221617190029},{"$f":"F3+C4","v":92.50842850541973},{"$f":"G3+D4","v":84.442263260246051},{"$f":"H3+E4","v":101.34523891834277},{"$f":"I3/(1+B4)^A4","v":16.704476965743243},{"$f":"J3/(1+B4)^A4","v":15.248420548421182},{"$f":"K3/(1+B4)^A4","v":0.84723857641406497},{"$f":"L3+I4","v":34.772039251891137},{"$f":"M3+J4","v":31.741112213593532},{"$f":"N3+K4","v":1.7636118206635176},{"$f":"O3/(1+B4)^A4","v":13.376496414595447},{"$f":"P3/(1+B4)^A4","v":12.210668259538158},{"$f":"Q3/(1+B4)^A4","v":14.653708332173421},{"$f":"R3+O4","v":27.844514936621884},{"$f":"S3+P4","v":25.417727049054633},{"$f":"T3+Q4","v":30.503159264252197},{"$f":"U3/(1+B4)^A4","v":14182317.08384084},{"$f":"V3/(1+B4)^A4","v":12945706.377055267},{"$f":"W3/(1+B4)^A4","v":15537074.150960607},{"$f":"X3+U4","v":29521911.241723094},{"$f":"Y3+V4","v":26947782.394478247},{"$f":"Z3+W4","v":32341973.552639604},{"$f":"AA3/(1+B4)^A4","v":5330844.9218028625},{"$f":"AB3/(1+B4)^A4","v":4866178.4150898568},{"$f":"AC3/(1+B4)^A4","v":5839905.8820298985},{"$f":"AD3+AA4","v":11096686.789224839},{"$f":"AE3+AB4","v":10129436.988851046},{"$f":"AF3+AC4","v":12156348.084033437},{"$f":"AG3/(1+B4)^A4","v":4268797.4085926479},{"$f":"AH3/(1+B4)^A4","v":3896750.4948923825},{"$f":"AI3/(1+B4)^A4","v":4676389.8569434369},{"$f":"AJ3+AG4","v":8885928.6857264563},{"$f":"AK3+AH4","v":8111475.8301679846},{"$f":"AL3+AI4","v":9734373.1262134574},{"$f":"AM3/(1+B4)^A4","v":2.2403659723424147},{"$f":"AN3/(1+B4)^A4","v":2.0456393510020878},{"$f":"AO3/(1+B4)^A4","v":2.4536968653789946},{"$f":"AP3+AM4","v":4.6635458080279708},{"$f":"AQ3+AN4","v":4.2582028730459456},{"$f":"AR3+AO4","v":5.1076153949729157},{"$f":"AS3/(1+B4)^A4","v":0.84723857641406497},{"$f":"AT3/(1+B4)^A4","v":0.77406846846842414},{"$f":"AU3/(1+B4)^A4","v":0.92739939040130948},{"$f":"AV3+AS4","v":1.7636118206635176},{"$f":"AW3+AT4","v":1.6113009239638718},{"$f":"AX3+AU4","v":1.9304745710593658},{"$f":"AY3/(1+B4)^A4","v":0.68000007296628462},{"$f":"AZ3/(1+B4)^A4","v":0.62141458758482038},{"$f":"BA3/(1+B4)^A4","v":0.74418284278678171},{"$f":"BB3+AY4","v":1.4154881518866183},{"$f":"BC3+AZ4","v":1.2935366055165622},{"$f":"BD3+BA4","v":1.5490910055449649},{"$f":"BE3/(1+B4)^A4","v":714960.64145760005},{"$f":"BF3/(1+B4)^A4","v":652818.17374426115},{"$f":"BG3/(1+B4)^A4","v":783040.22935130715},{"$f":"BH3+BE4","v":1488262.0712581403},{"$f":"BI3+BF4","v":1358906.3104660541},{"$f":"BJ3+BG4","v":1629976.5414176811},{"$f":"BK3/(1+B4)^A4","v":270376.46685344452},{"$f":"BL3/(1+B4)^A4","v":247025.93039727764},{"$f":"BM3/(1+B4)^A4","v":295957.92439011711},{"$f":"BN3+BK4","v":562815.65340213012},{"$f":"BO3+BL4","v":514209.17671497317},{"$f":"BP3+BM4","v":616066.01541046775},{"$f":"BQ3/(1+B4)^A4","v":217006.19200659936},{"$f":"BR3/(1+B4)^A4","v":198309.99829292571},{"$f":"BS3/(1+B4)^A4","v":237488.62873697418},{"$f":"BT3+BQ4","v":451720.08928093722},{"$f":"BU3+BR4","v":412802.09244655422},{"$f":"BV3+BS4","v":494356.32957888546}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":39.507905499465217},{"$f":"D4/(1+B5)^A5","v":36.063059452483429},{"$f":"E4/(1+B5)^A5","v":43.281873735127114},{"$f":"F4+C5","v":132.01633400488495},120.50532271272948,144.62711265346988,{"$f":"I4/(1+B5)^A5","v":14.850219196047915},{"$f":"J4/(1+B5)^A5","v":13.555790343029184},{"$f":"K4/(1+B5)^A5","v":0.75319200935763342},{"$f":"L4+I5","v":49.622258447939053},45.296902556622712,2.5168038300211508,{"$f":"O4/(1+B5)^A5","v":11.891656604349901},{"$f":"P4/(1+B5)^A5","v":10.855239619667939},{"$f":"Q4/(1+B5)^A5","v":13.027093348327815},{"$f":"R4+O5","v":39.736171540971782},36.272966668722574,43.530252612580014,{"$f":"U4/(1+B5)^A5","v":12608028.245050814},{"$f":"V4/(1+B5)^A5","v":11508685.829624973},{"$f":"W4/(1+B5)^A5","v":13812402.344603976},{"$f":"X4+U5","v":42129939.486773908},38456468.22410322,46154375.897243582,{"$f":"AA4/(1+B5)^A5","v":4739101.7241220828},{"$f":"AB4/(1+B5)^A5","v":4326014.8916578861},{"$f":"AC4/(1+B5)^A5","v":5191655.0641054371},{"$f":"AD4+AA5","v":15835788.513346922},14455451.880508933,17348003.148138873,{"$f":"AG4/(1+B5)^A5","v":3794945.3521427014},{"$f":"AH4/(1+B5)^A5","v":3464197.0006084135},{"$f":"AI4/(1+B5)^A5","v":4157293.5545483157},{"$f":"AJ4+AG5","v":12680874.037869157},11575672.830776397,13891666.680761773,{"$f":"AM4/(1+B5)^A5","v":1.9916771915026301},{"$f":"AN4/(1+B5)^A5","v":1.8185659341947895},{"$f":"AO4/(1+B5)^A5","v":2.1813275786041642},{"$f":"AP4+AM5","v":6.6552229995306007},6.0767688072407351,7.2889429735770799,{"$f":"AS4/(1+B5)^A5","v":0.75319200935763342},{"$f":"AT4/(1+B5)^A5","v":0.68814404983040089},{"$f":"AU4/(1+B5)^A5","v":0.82445468110039022},{"$f":"AV4+AS5","v":2.5168038300211508},2.2994449737942726,2.7549292521597559,{"$f":"AY4/(1+B5)^A5","v":0.60451758876298345},{"$f":"AZ4/(1+B5)^A5","v":0.55243530558789355},{"$f":"BA4/(1+B5)^A5","v":0.66157583742281878},{"$f":"BB4+AY5","v":2.0200057406496015},1.8459719111044559,2.2106668429677838,{"$f":"BE4/(1+B5)^A5","v":635597.40684882796},{"$f":"BF4/(1+B5)^A5","v":580352.97933284473},{"$f":"BG4/(1+B5)^A5","v":696119.91258614999},{"$f":"BH4+BE5","v":2123859.4781069681},1939259.2897988989,2326096.4540038314,{"$f":"BK4/(1+B5)^A5","v":240363.69450301948},{"$f":"BL4/(1+B5)^A5","v":219605.15262047466},{"$f":"BM4/(1+B5)^A5","v":263105.51710261602},{"$f":"BN4+BK5","v":803179.34790514957},733814.32933544787,879171.53251308377,{"$f":"BQ4/(1+B5)^A5","v":192917.7145029082},{"$f":"BR4/(1+B5)^A5","v":176296.86637044628},{"$f":"BS4/(1+B5)^A5","v":211126.52617291882},{"$f":"BT4+BQ5","v":644637.80378384539},589098.9588170005,705482.85575180431]
[4,0.04,33.771523199749218,30.826854361336999,36.997527064406064,165.78785720463418,151.33217707406646,181.62463971787594,12.694029606491842,11.58754639794163,0.64383168624900544,62.316288054430899,56.884448954564341,3.1606355162701565,10.165037903684611,9.2791043215240805,11.135613991086078,49.901209444656395,45.552070990246655,54.665866603666089,10777395.384490592,9837672.8804078419,11806899.412356289,52907334.871264502,48294141.10451106,57961275.309599869,4051004.0154957552,3697895.6598461657,4437848.5071780272,19886792.528842676,18153347.540355098,21785851.6553169,3243935.1917403592,2961210.1146726771,3553671.953768766,15924809.229609516,14536882.945449075,17445338.634530541,1.7024940104747619,1.5545177822135945,1.864607956199563,8.3577170100053628,7.63128658945433,9.1535509297766424,0.64383168624900544,0.58822841782719504,0.70474731671868951,3.1606355162701565,2.8876733916214676,3.4596765688784457,0.51674416842578241,0.47222401448931867,0.56551779851302597,2.5367499090753838,2.3181959255937747,2.7761846414808096,543311.32718200376,496088.15901030344,595046.21873788734,2667170.8052889719,2435347.4488092023,2921142.6727417186,205463.89343256969,187719.40483170428,224903.69870235934,1008643.2413377193,921533.73416715208,1104075.231215443,164906.87088096203,150699.30023886499,180471.83941015808,809544.67466480739,739798.25905586546,885954.69516196242]
[5,0.04,27.757730354426194,25.337427215705617,30.409270377298082,193.54558755906038,176.66960428977208,212.03391009517401,10.43356702758139,9.5241184852999083,0.52918271511863957,72.749855082012289,66.408567439864242,3.6898182313887959,8.3549201942746372,7.6267473683084832,9.1526629896823355,58.256129638931029,53.178818358555141,63.818529593348423,8858233.4067759421,8085850.0078385537,9704410.6737966929,61765568.278040446,56379991.112349615,67665685.98339656,3329630.0099269412,3039400.6807953222,3647587.9837411433,23216422.538769618,21192748.221150421,25433439.639058042,2666278.2666619956,2433898.8620594409,2920859.307333014,18591087.49627151,16970781.807508517,20366197.941863555,1.3993259763046462,1.2777003031407834,1.5325718226795746,9.7570429863100081,8.908986892595113,10.686122752456217,0.52918271511863957,0.48348088157833741,0.57925092302700887,3.6898182313887959,3.3711542731998052,4.0389274919054543,0.4247260392889704,0.38813371797149182,0.46481440795272938,2.9614759483643542,2.7063296435652666,3.240999049433539,446562.3072202878,407748.30523291184,489084.61695532396,3113733.1125092595,2843095.7540421141,3410227.2896970427,168876.34347254373,154291.66729591013,184854.44637390715,1177519.584810263,1075825.4014630623,1288929.6775893501,135541.42726792707,123863.83983598916,148334.69681792954,945086.10193273448,863662.09889185464,1034289.3919798919]
[9,0.04,8.5582264488420599,7.8120018090198444,9.3757457367721333,252.89274984710323,230.84205952050669,277.05017335225654,3.2168634881552931,2.9364635250086968,0.16315690983993689,95.057247931597672,86.771522126017544,4.8212325103363254,2.5759778653229861,2.3514685895666605,2.8219368613884805,76.119290579760531,69.485116028340414,83.387297244044547,2731158.7245748118,2493018.5038496531,2992050.9724120386,80704833.443625778,73667868.994463563,88414112.739253104,1026587.0895050009,937103.96934032068,1124619.4684629233,30335307.621777222,27691111.133332286,33232131.868823946,822063.36362370639,750416.45513219025,900555.450974682,24291699.433062624,22174557.077135045,26611114.551379927,0.43143832107485447,0.3939388555336017,0.47252050294216336,12.748859130830754,11.640762375596239,13.96282396387724,0.16315690983993689,0.14906618139884797,0.17859387301006158,4.8212325103363254,4.4048561636578727,5.2773896462472933,0.13095096668720194,0.11966887092054154,0.14331095911483951,3.8695575839949439,3.536175400253458,4.2347912561581245,137683.49572929644,125716.414337831,150793.91762595598,4068501.5816863258,3714878.3001778931,4455910.1954827644,52067.729271676501,47571.001340073148,56994.076674967109,1538584.1111496142,1405707.2938866974,1684156.041147898,41789.952310463501,38189.534108305255,45734.35613714518,1234879.214630075,1128488.0522571099,1351435.0379890064]
[16,0.04,0.24118477962935139,0.22015495220127909,0.26422380652128846,267.6910487833361,244.35003792599855,293.26207064105017,9.0656459738035544E-2,8.2754331449675006E-2,4.5980278250379054E-3,100.61962791994397,91.849053705507643,5.1033522625719145,7.25952576146279E-2,6.6268220053549931E-2,7.9526783278095134E-2,80.573495049814753,73.551114437657745,88.266797161886956,76968.507325309358,70257.327503203385,84320.876379547364,85427366.025598645,77978625.819380119,93587762.325049043,28930.898525838977,26409.118254368677,31693.610853777751,32110411.695662498,29311487.125428729,35176746.81717851,23167.086356282736,21147.95962027675,25379.121396901966,25713155.090043359,23472125.80777045,28168293.349094551,1.2158635555404718E-2,1.1101839455552836E-2,1.3316398444665548E-2,13.494872722078499,12.321934459746037,14.77987404987763,4.5980278250379054E-3,4.2009281158638303E-3,5.0330666245588839E-3,5.1033522625719145,4.6626111934890053,5.5862019377636152,3.690411819726575E-3,3.3724639601431928E-3,4.0387365652447956E-3,4.0959890254401614,3.7430986145233076,4.4825947498488743,3880.1454687567989,3542.8935970681709,4249.6185406479353,4306574.4511724254,3932258.5122677772,4716652.7084477609,1467.3535323301865,1340.6284051417558,1606.1860369317717,1628616.061963134,1487963.8107870633,1782706.2944360496,1177.7090147087615,1076.2433575598395,1288.8687477906208,1307139.5375506994,1194522.7786514584,1430515.7538147934]
[19,0.04,2.9010123343643376E-2,2.6480619249224693E-2,3.1781297432156519E-2,267.90499667431015,244.5453308784947,293.49645577197435,1.0904316113728735E-2,9.9538344263066392E-3,5.5305875663814433E-4,100.70004658646981,91.922462627537598,5.107431037183308,8.7318834165256275E-3,7.9708563719135678E-3,9.5656193378629399E-3,80.637892157647329,73.609899017434486,88.3373430213083,9257.9054719571141,8450.6731303480592,10142.261165791595,85495642.514019579,78040949.018496916,93662560.882794738,3479.8586211237034,3176.5345190251114,3812.1624485860993,32136075.440833729,29334913.873840004,35204861.282817423,2786.577302852364,2543.7132392576423,3052.6447116973277,25733705.927760217,23490885.537825201,28190806.417730082,1.4624617593811606E-3,1.3353484927276897E-3,1.6017194864722535E-3,13.505658288390761,12.331782573466555,14.791686633436944,5.5305875663814433E-4,5.0529491531876901E-4,6.0538597750493849E-4,5.107431037183308,4.6663377126827283,5.590666622438623,4.4388913033249538E-4,4.056458106771832E-4,4.8578623448084131E-4,4.0992626807133901,3.7460902276456922,4.48617739371082,466.71062250652517,426.14538281520993,511.15148400777184,4310016.4135590596,3935401.3084848644,4720422.4194785021,176.49582625838761,161.25310830526902,193.19484055269089,1629917.7079212156,1489153.0426295565,1784131.0946064487,141.65688163294055,129.45241651885823,155.0273670031491,1308184.2484162245,1195477.4823308475,1431659.0711947537]
[25,0.04,1.455622533491855E-4,1.3287012131382641E-4,1.5946699756445737E-4,267.92802648609023,244.56635263251849,293.52168549227986,5.4713894385905238E-5,4.994472279192744E-5,2.7750477961475822E-6,100.70870302493837,91.930364522011189,5.1078700852672405,4.3813416821282156E-5,3.9994859755488926E-5,4.7996800599779965E-5,80.64482400103131,73.616226716210434,88.344936729556323,46.452804278997142,42.402405829150489,50.890179674884116,85502991.942285404,78047657.621879995,93670612.360649735,17.460665583083319,15.938695501344109,19.128045392158974,32138837.941637896,29337435.579494942,35207887.584451027,13.982031945540292,12.763428358936315,15.317061483866542,25735918.064193942,23492904.875572532,28193229.772926092,7.3381014830873372E-6,6.7002933184864304E-6,8.0368461354814849E-6,13.506819269978296,12.332842645638053,14.792958165372918,2.7750477961475822E-6,2.5353862032373047E-6,3.0376067687739454E-6,5.1078700852672405,4.6667388432348247,5.5911472107129674,2.2272742960455646E-6,2.0353832200015803E-6,2.4374987344733684E-6,4.0996150640177174,3.746412251325447,4.4865630372123286,2.3417842478403914,2.1382426211064431,2.5647723359733567,4310386.91380357,3935739.6058385475,4720828.1992929606,0.88559189744109157,0.80910947969541891,0.96938148084255826,1630057.8198955962,1489281.0541064201,1784284.4631654895,0.71078273775860568,0.64954516831143494,0.7778709729862,1308296.7033438617,1195580.2486911137,1431782.1403399808]
[36,0.04,2.2629766306452049E-10,2.0656590051741254E-10,2.4791460735486209E-10,267.92810606469283,244.56642527235701,293.52177267257917,8.506069500715534E-11,7.7646325130083718E-11,4.3142148236334637E-12,100.70873293691871,91.930391826694631,5.1078716023805066,6.8114319539581252E-11,6.217781800580397E-11,7.461799718261069E-11,80.644847953741632,73.616248581322964,88.344962969314452,7.2217630664958601E-5,6.5920698028984256E-5,7.911617516481842E-5,85503017.337943718,78047680.803193316,93670640.182212576,2.7145140488613966E-5,2.4779016958460279E-5,2.9737324557993772E-5,32138847.487350021,29337444.293148972,35207898.041716471,2.1737099291661555E-5,1.9842603036585088E-5,2.3812596597412946E-5,25735925.708143782,23492911.853314143,28193238.146734003,1.1408144479389159E-11,1.0416579057641967E-11,1.2494444521312157E-11,13.506823281704193,12.33284630867546,14.79296255910117,4.3142148236334637E-12,3.9416260710272936E-12,4.722400878430477E-12,5.1078716023805066,4.666740229325562,5.591148871366717,3.4626213637246268E-12,3.1642988173738228E-12,3.7894457844839082E-12,4.0996162816642698,3.7464133640655191,4.4865643697881756,3.640643714248682E-6,3.3242086948226726E-6,3.9873110821594024E-6,4310388.1940524923,3935740.7748116557,4720829.6014490379,1.3767812204654562E-6,1.257878194418924E-6,1.5070442967549919E-6,1630058.3040469748,1489281.496445009,1784284.9931244715,1.1050149939319718E-6,1.0098122985985702E-6,1.2093133989223644E-6,1308297.0919274106,1195580.6037962015,1431782.5656005384]
[39,0.04,2.5874942242048932E-12,2.3618806631427638E-12,2.8346630095063579E-12,267.92810606476041,244.56642527241868,293.52177267265319,9.7258652191700558E-13,8.8781039575978692E-13,4.9328860877135949E-14,100.70873293694409,91.930391826717795,5.1078716023817945,7.7882115973978511E-13,7.10943024267159E-13,8.5318440375009189E-13,80.644847953761968,73.616248581341523,88.34496296933672,8.2573854144514719E-7,7.5373922600747313E-7,9.0461670486532559E-7,85503017.33796528,78047680.803213,93670640.182236195,3.1037834539852613E-7,2.8332401843323876E-7,3.4001745530698261E-7,32138847.487358123,29337444.293156367,35207898.041725352,2.4854264116773685E-7,2.2688091452237365E-7,2.7227393922119221E-7,25735925.708150271,23492911.853320066,28193238.146741111,1.3044106399321616E-13,1.1910347540768736E-13,1.4286185104936836E-13,13.506823281707598,12.332846308678571,14.792962559104899,4.9328860877135949E-14,4.5068669974955481E-14,5.3996072393532045E-14,5.1078716023817945,4.6667402293267388,5.5911488713681274,3.9591715875083805E-14,3.6180686988706301E-14,4.3328636042936541E-14,4.0996162816653037,3.7464133640664632,4.4865643697893072,4.1627228736871686E-8,3.8009101293516162E-8,4.5591033753866293E-8,4310388.1940535791,3935740.7748126485,4720829.6014502281,1.5742157509299772E-8,1.4382616765619326E-8,1.7231589406041174E-8,1630058.3040473857,1489281.4964453846,1784284.9931249216,1.2634774375215619E-8,1.1546223919289432E-8,1.3827325446454385E-8,1308297.0919277405,1195580.603796503,1431782.5656008993]
[44,0.04,6.8529590437234239E-16,6.2554232196028995E-16,7.5075837175536825E-16,267.92810606476104,244.56642527241928,293.52177267265387,2.5758881078170365E-16,2.3513591736048359E-16,1.3064711801179838E-17,100.70873293694434,91.930391826718036,5.1078716023818069,2.0627019995462959E-16,1.8829272669085233E-16,2.2596524935005929E-16,80.644847953762152,73.616248581341694,88.344962969336947,2.186962333060426E-10,1.9962726861986549E-10,2.3958705572048528E-10,85503017.337965488,78047680.803213194,93670640.182236433,8.2203471960535367E-11,7.5038153757531921E-11,9.005336798716263E-11,32138847.487358201,29337444.293156441,35207898.041725442,6.5826332078663386E-11,6.0089240025342084E-11,7.2111548567009251E-11,25735925.708150338,23492911.853320125,28193238.146741182,3.4547217953303978E-17,3.1544466120878539E-17,3.7836854088154769E-17,13.506823281707632,12.332846308678603,14.792962559104936,1.3064711801179838E-17,1.193640343635413E-17,1.4300819270369847E-17,5.1078716023818069,4.6667402293267504,5.5911488713681416,1.0485836251327573E-17,9.5824278094213628E-18,1.1475556754677803E-17,4.0996162816653134,3.7464133640664725,4.4865643697893178,1.1024940305911154E-11,1.0066681966536259E-11,1.2074751091367749E-11,4310388.1940535894,3935740.7748126583,4720829.6014502393,4.1692986079698343E-12,3.809225261812768E-12,4.5637735285822895E-12,1630058.3040473899,1489281.4964453883,1784284.993124926,3.3463105157904481E-12,3.0580087440722564E-12,3.6621567724621561E-12,1308297.0919277435,1195580.6037965058,1431782.5656009025]
[50,0.04,9.5802410404980695E-21,8.7449030224414246E-21,1.0495387640140351E-20,267.92810606476104,244.56642527241928,293.52177267265387,3.6010180140857188E-21,3.2871329760175079E-21,1.8264094003973149E-22,100.70873293694434,91.930391826718036,5.1078716023818069,2.8835984899792998E-21,2.6322785476489305E-21,3.158929656135249E-21,80.644847953762152,73.616248581341694,88.344962969336947,3.0573108876811897E-15,2.7907322069671378E-15,3.3493586191613706E-15,85503017.337965488,78047680.803213194,93670640.182236433,1.149181062841818E-15,1.0490119605917272E-15,1.2589203675686073E-15,32138847.487358201,29337444.293156441,35207898.041725442,9.2023332417703127E-16,8.4003041563537844E-16,1.0080988557902923E-15,25735925.708150338,23492911.853320125,28193238.146741182,4.8296024120326257E-22,4.4098262809352064E-22,5.2894841493424073E-22,13.506823281707632,12.332846308678603,14.792962559104936,1.8264094003973149E-22,1.6686751131489347E-22,1.9992136945897119E-22,5.1078716023818069,4.6667402293267504,5.5911488713681416,1.4658899631235728E-22,1.3395960428438474E-22,1.604250063108448E-22,4.0996162816653134,3.7464133640664725,4.4865643697893178,1.5412551704138585E-16,1.4072933911050048E-16,1.6880157202350384E-16,4310388.1940535894,3935740.7748126583,4720829.6014502393,5.8285603896535002E-17,5.3251881344810656E-17,6.3800250634953749E-17,1630058.3040473899,1489281.4964453883,1784284.993124926,4.678046539179018E-17,4.2750088954632529E-17,5.1195905862611865E-17,1308297.0919277435,1195580.6037965058,1431782.5656009025]

{"sheet":"Fayette NPV 5%","index":156,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU27","v":48.067407893669284},{"$f":"'WTP Values '!CV27","v":43.876225952287733},{"$f":"'WTP Values '!CW27","v":52.659017301152737},{"$f":"C3","v":48.067407893669284},{"$f":"D3","v":43.876225952287733},{"$f":"E3","v":52.659017301152737},{"$f":"'WTP Values '!CC27","v":18.067562286147894},{"$f":"'WTP Values '!CD27","v":16.492691665172352},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"I3","v":18.067562286147894},{"$f":"J3","v":16.492691665172352},{"$f":"K3","v":0.91637324424945277},{"$f":"'WTP Values '!CI27","v":14.468018522026437},{"$f":"'WTP Values '!CJ27","v":13.207058789516473},{"$f":"'WTP Values '!CK27","v":15.849450932078774},{"$f":"O3","v":14.468018522026437},{"$f":"P3","v":13.207058789516473},{"$f":"Q3","v":15.849450932078774},{"$f":"'WTP Values '!BH27","v":15339594.157882255},{"$f":"'WTP Values '!BI27","v":14002076.017422978},{"$f":"'WTP Values '!BJ27","v":16804899.401678994},{"$f":"U3","v":15339594.157882255},{"$f":"V3","v":14002076.017422978},{"$f":"W3","v":16804899.401678994},{"$f":"'WTP Values '!AV27","v":5765841.8674219763},{"$f":"'WTP Values '!AW27","v":5263258.5737611894},{"$f":"'WTP Values '!AX27","v":6316442.2020035386},{"$f":"AA3","v":5765841.8674219763},{"$f":"AB3","v":5263258.5737611894},{"$f":"AC3","v":6316442.2020035386},{"$f":"'WTP Values '!BB27","v":4617131.2771338085},{"$f":"'WTP Values '!BC27","v":4214725.3352756016},{"$f":"'WTP Values '!BD27","v":5057983.2692700215},{"$f":"AG3","v":4617131.2771338085},{"$f":"AH3","v":4214725.3352756016},{"$f":"AI3","v":5057983.2692700215},{"$f":"'WTP Values '!CX27","v":2.4231798356855561},{"$f":"'WTP Values '!CY27","v":2.2125635220438582},{"$f":"'WTP Values '!CZ27","v":2.6539185295939207},{"$f":"AM3","v":2.4231798356855561},{"$f":"AN3","v":2.2125635220438582},{"$f":"AO3","v":2.6539185295939207},{"$f":"'WTP Values '!CF27","v":0.91637324424945277},{"$f":"'WTP Values '!CG27","v":0.83723245549544767},{"$f":"'WTP Values '!CH27","v":1.0030751806580565},{"$f":"AS3","v":0.91637324424945277},{"$f":"AT3","v":0.83723245549544767},{"$f":"AU3","v":1.0030751806580565},{"$f":"'WTP Values '!CL27","v":0.73548807892033352},{"$f":"'WTP Values '!CM27","v":0.67212201793174176},{"$f":"'WTP Values '!CN27","v":0.80490816275818322},{"$f":"AY3","v":0.73548807892033352},{"$f":"AZ3","v":0.67212201793174176},{"$f":"BA3","v":0.80490816275818322},{"$f":"'WTP Values '!BK27","v":773301.42980054033},{"$f":"'WTP Values '!BL27","v":706088.13672179298},{"$f":"'WTP Values '!BM27","v":846936.31206637388},{"$f":"BE3","v":773301.42980054033},{"$f":"BF3","v":706088.13672179298},{"$f":"BG3","v":846936.31206637388},{"$f":"'WTP Values '!AY27","v":292439.1865486856},{"$f":"'WTP Values '!AZ27","v":267183.24631769554},{"$f":"'WTP Values '!BA27","v":320108.09102035069},{"$f":"BK3","v":292439.1865486856},{"$f":"BL3","v":267183.24631769554},{"$f":"BM3","v":320108.09102035069},{"$f":"'WTP Values '!BE27","v":234713.89727433788},{"$f":"'WTP Values '!BF27","v":214492.09415362848},{"$f":"'WTP Values '!BG27","v":256867.70084191128},{"$f":"BQ3","v":234713.89727433788},{"$f":"BR3","v":214492.09415362848},{"$f":"BS3","v":256867.70084191128}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":43.598555912625201},{"$f":"D3/(1+B4)^A4","v":39.797030342211094},{"$f":"E3/(1+B4)^A4","v":47.763280998777994},{"$f":"F3+C4","v":91.665963806294485},{"$f":"G3+D4","v":83.673256294498827},{"$f":"H3+E4","v":100.42229829993073},{"$f":"I3/(1+B4)^A4","v":16.387811597413055},{"$f":"J3/(1+B4)^A4","v":14.959357519430704},{"$f":"K3/(1+B4)^A4","v":0.83117754580449232},{"$f":"L3+I4","v":34.455373883560952},{"$f":"M3+J4","v":31.452049184603055},{"$f":"N3+K4","v":1.7475507900539451},{"$f":"O3/(1+B4)^A4","v":13.122919294355045},{"$f":"P3/(1+B4)^A4","v":11.979191645819931},{"$f":"Q3/(1+B4)^A4","v":14.375919212769864},{"$f":"R3+O4","v":27.590937816381484},{"$f":"S3+P4","v":25.186250435336405},{"$f":"T3+Q4","v":30.22537014484864},{"$f":"U3/(1+B4)^A4","v":13913464.088782091},{"$f":"V3/(1+B4)^A4","v":12700295.707413131},{"$f":"W3/(1+B4)^A4","v":15242539.139844893},{"$f":"X3+U4","v":29253058.246664345},{"$f":"Y3+V4","v":26702371.724836111},{"$f":"Z3+W4","v":32047438.541523889},{"$f":"AA3/(1+B4)^A4","v":5229788.5418793438},{"$f":"AB3/(1+B4)^A4","v":4773930.679148471},{"$f":"AC3/(1+B4)^A4","v":5729199.2761936858},{"$f":"AD3+AA4","v":10995630.40930132},{"$f":"AE3+AB4","v":10037189.25290966},{"$f":"AF3+AC4","v":12045641.478197224},{"$f":"AG3/(1+B4)^A4","v":4187874.174271028},{"$f":"AH3/(1+B4)^A4","v":3822880.122698958},{"$f":"AI3/(1+B4)^A4","v":4587739.92677553},{"$f":"AJ3+AG4","v":8805005.451404836},{"$f":"AK3+AH4","v":8037605.4579745596},{"$f":"AL3+AI4","v":9645723.1960455514},{"$f":"AM3/(1+B4)^A4","v":2.1978955425719326},{"$f":"AN3/(1+B4)^A4","v":2.0068603374547465},{"$f":"AO3/(1+B4)^A4","v":2.4071823397677283},{"$f":"AP3+AM4","v":4.6210753782574887},{"$f":"AQ3+AN4","v":4.2194238594986047},{"$f":"AR3+AO4","v":5.061100869361649},{"$f":"AS3/(1+B4)^A4","v":0.83117754580449232},{"$f":"AT3/(1+B4)^A4","v":0.75939451745618836},{"$f":"AU3/(1+B4)^A4","v":0.90981875796649103},{"$f":"AV3+AS4","v":1.7475507900539451},{"$f":"AW3+AT4","v":1.596626972951636},{"$f":"AX3+AU4","v":1.9128939386245474},{"$f":"AY3/(1+B4)^A4","v":0.66710936863522308},{"$f":"AZ3/(1+B4)^A4","v":0.60963448338479975},{"$f":"BA3/(1+B4)^A4","v":0.73007543107318207},{"$f":"BB3+AY4","v":1.4025974475555567},{"$f":"BC3+AZ4","v":1.2817565013165415},{"$f":"BD3+BA4","v":1.5349835938313654},{"$f":"BE3/(1+B4)^A4","v":701407.19256284833},{"$f":"BF3/(1+B4)^A4","v":640442.75439618411},{"$f":"BG3/(1+B4)^A4","v":768196.20142074721},{"$f":"BH3+BE4","v":1474708.6223633885},{"$f":"BI3+BF4","v":1346530.891117977},{"$f":"BJ3+BG4","v":1615132.5134871211},{"$f":"BK3/(1+B4)^A4","v":265250.96285595064},{"$f":"BL3/(1+B4)^A4","v":242343.08056026805},{"$f":"BM3/(1+B4)^A4","v":290347.47484839062},{"$f":"BN3+BK4","v":557690.14940463623},{"$f":"BO3+BL4","v":509526.32687796361},{"$f":"BP3+BM4","v":610455.56586874137},{"$f":"BQ3/(1+B4)^A4","v":212892.42383159898},{"$f":"BR3/(1+B4)^A4","v":194550.65229354057},{"$f":"BS3/(1+B4)^A4","v":232986.57672735717},{"$f":"BT3+BQ4","v":447606.32110593689},{"$f":"BU3+BR4","v":409042.74644716905},{"$f":"BV3+BS4","v":489854.27756926848}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":37.662071839002436},{"$f":"D4/(1+B5)^A5","v":34.378171119499918},{"$f":"E4/(1+B5)^A5","v":41.259717955968462},{"$f":"F4+C5","v":129.32803564529692},118.05142741399874,141.68201625589919,{"$f":"I4/(1+B5)^A5","v":14.156407815495564},{"$f":"J4/(1+B5)^A5","v":12.922455475158797},{"$f":"K4/(1+B5)^A5","v":0.71800241512103857},{"$f":"L4+I5","v":48.611781699056515},44.374504659761854,2.4655532051749836,{"$f":"O4/(1+B5)^A5","v":11.336071088958033},{"$f":"P4/(1+B5)^A5","v":10.348076143673408},{"$f":"Q4/(1+B5)^A5","v":12.418459529441625},{"$f":"R4+O5","v":38.92700890533952},35.534326579009814,42.643829674290266,{"$f":"U4/(1+B5)^A5","v":12018973.405707452},{"$f":"V4/(1+B5)^A5","v":10970992.944531372},{"$f":"W4/(1+B5)^A5","v":13167078.406085642},{"$f":"X4+U5","v":41272031.652371794},37673364.669367485,45214516.947609529,{"$f":"AA4/(1+B5)^A5","v":4517687.9748444818},{"$f":"AB4/(1+B5)^A5","v":4123900.8134313533},{"$f":"AC4/(1+B5)^A5","v":4949097.7442554235},{"$f":"AD4+AA5","v":15513318.384145802},14161090.066341013,16994739.222452648,{"$f":"AG4/(1+B5)^A5","v":3617643.169654273},{"$f":"AH4/(1+B5)^A5","v":3302347.5846659821},{"$f":"AI4/(1+B5)^A5","v":3963062.2410327434},{"$f":"AJ4+AG5","v":12422648.621059109},11339953.042640541,13608785.437078295,{"$f":"AM4/(1+B5)^A5","v":1.8986248073183738},{"$f":"AN4/(1+B5)^A5","v":1.7336014144949756},{"$f":"AO4/(1+B5)^A5","v":2.079414611612334},{"$f":"AP4+AM5","v":6.5197001855758625},5.9530252739935801,7.140515480973983,{"$f":"AS4/(1+B5)^A5","v":0.71800241512103857},{"$f":"AT4/(1+B5)^A5","v":0.65599353629732282},{"$f":"AU4/(1+B5)^A5","v":0.78593565098066376},{"$f":"AV4+AS5","v":2.4655532051749836},2.2526205092489588,2.6988295896052112,{"$f":"AY4/(1+B5)^A5","v":0.57627415495970025},{"$f":"AZ4/(1+B5)^A5","v":0.52662518810910242},{"$f":"BA4/(1+B5)^A5","v":0.63066660712508971},{"$f":"BB4+AY5","v":1.9788716025152571},1.8083816894256439,2.1656502009564553,{"$f":"BE4/(1+B5)^A5","v":605901.90481619549},{"$f":"BF4/(1+B5)^A5","v":553238.53095448355},{"$f":"BG4/(1+B5)^A5","v":663596.76183630025},{"$f":"BH4+BE5","v":2080610.5271795839},1899769.4220724604,2278729.2753234212,{"$f":"BK4/(1+B5)^A5","v":229133.75476164612},{"$f":"BL4/(1+B5)^A5","v":209345.06473190198},{"$f":"BM4/(1+B5)^A5","v":250813.06541271188},{"$f":"BN4+BK5","v":786823.90416628239},718871.39160986559,861268.63128145318,{"$f":"BQ4/(1+B5)^A5","v":183904.48014823362},{"$f":"BR4/(1+B5)^A5","v":168060.16826998428},{"$f":"BS4/(1+B5)^A5","v":201262.56493022968},{"$f":"BT4+BQ5","v":631510.80125417048},577102.9147171533,691116.84249949816]
[4,0.05,30.984679707736952,28.283006458831387,33.944472071590305,160.31271535303387,146.33443387283012,175.62648832748948,11.64651174397134,10.631336099801047,0.59070236382662666,60.258293443027853,55.005840759562901,3.0562555690016104,9.326213739302478,8.5133878527349474,10.216697387974454,48.253222644641994,44.047714431744765,52.860527062264723,9888039.1653333344,9025863.0463902354,10832587.990465406,51160070.817705125,46699227.71575772,56047104.938074932,3716713.0772420806,3392743.4050062294,4071634.9621858574,19230031.461387884,17553833.471347243,21066374.184638504,2976243.9885885185,2716849.5305276974,3260421.1134519,15398892.609647628,14056802.573168239,16869206.550530195,1.5620033276820862,1.4262381740077237,1.7107395470918672,8.0817035132579491,7.3792634480013035,8.8512550280658502,0.59070236382662666,0.5396875057592857,0.64659120508896084,3.0562555690016104,2.7923080150082447,3.3454207946941721,0.4741021734439459,0.43325584554509894,0.51885097845041084,2.4529737759592027,2.2416375349707427,2.6845011794068663,498476.99657339934,455150.7085664788,545942.69822660333,2579087.5237529832,2354920.1306389393,2824671.9735500244,188508.90710076244,172228.70284040249,206344.52962517625,975332.81126704486,891100.09445026808,1067613.1609066294,151298.67094326633,138263.51634965619,165579.2102510618,782809.47219743684,715366.43106680945,856696.05275055999]
[5,0.05,24.277307310656184,22.160475626890822,26.596382075048819,184.59002266369004,168.49490949972093,202.22287040253829,9.1253466994837495,8.3299300187148528,0.46283075865293366,69.383640142511609,63.335770778277755,3.5190863276545441,7.3073324988211423,6.6704621479125583,8.0050497383679424,55.560555143463134,50.718176579657325,60.865576800632667,7747537.4211036079,7071999.8718074672,8487616.1411016267,58907608.238808736,53771227.587565184,64534721.07917656,2912141.9492746769,2658303.233935677,3190232.5331804338,22142173.410662562,20212136.705282919,24256606.717818938,2331965.042853558,2128722.697525999,2554625.2560957917,17730857.652501184,16185525.270694237,19423831.806625988,1.223870479349721,1.1174949289512466,1.3404091991588785,9.3055739926076697,8.4967583769525508,10.191664227224729,0.46283075865293366,0.42285928247849747,0.50662112819557459,3.5190863276545441,3.215167297486742,3.8520419228897467,0.37147145847289936,0.33946729176000212,0.40653331811365939,2.824445234432102,2.581104826730745,3.0910344975205257,390569.77019786672,356622.48984849593,427760.38945293723,2969657.2939508501,2711542.6204874353,3252432.3630029615,147701.66132581927,134945.69529237595,161676.33826895172,1123034.4725928642,1026045.7897426441,1229289.4991755811,118546.46763595029,108333.08292789522,129735.64385488941,901355.93983338715,823699.5139947047,986431.69660544943]
[9,0.05,5.6172214257738391,5.127434311550326,6.1538030280011924,229.91227308977457,209.86533880932717,251.87450076700182,2.1113994374267051,1.9273579552120867,0.10708860009657103,86.419353495998337,78.88655528287731,4.3831249658834057,1.6907519500572723,1.5433945131394828,1.8521879848268188,69.202296759217575,63.170972602579994,75.809856422463923,1792605.4418607391,1636301.2872333671,1963842.967898374,73371149.301725239,66973636.944660909,80379882.955866069,673803.97434687195,615071.42002165364,738147.86414620397,27578724.714002535,25174807.537563398,30212313.252158545,539564.1219701051,492538.42664938158,591082.67402726237,22084301.891792621,20159545.204223506,24192950.725788545,0.28317602899716049,0.25856312554659883,0.31014046065622325,11.590364626280337,10.582961116478652,12.694015934534567,0.10708860009657103,9.784010192032154E-2,0.11722070407704446,4.3831249658834057,4.0045849231833408,4.7978308997894548,8.595011830992999E-2,7.8545075869543082E-2,9.4062641938738853E-2,3.5179291637499843,3.2148415674548003,3.8499738895348514,90369.036950487192,82514.401834444638,98974.107547656837,3698795.0318084657,3377305.6553110229,4050999.6524088914,34174.833559799692,31223.390683840786,37408.25865669152,1398772.2880473479,1277970.0463210747,1531116.0319633202,27428.979228770433,25065.832332879891,30017.902274869364,1122665.1906729953,1025941.8405863658,1228629.5344768558]
[16,0.05,6.6266697641683234E-2,6.0488649716045201E-2,7.2596782945377913E-2,237.60679309804922,216.88894406019239,260.3040350397074,2.4908305640007865E-2,2.2737157249900882E-2,1.2633306301421058E-3,89.31156727667576,81.526667399775704,4.5298158854046475,1.9945902033957415E-2,1.820751752365847E-2,2.1850372606447274E-2,71.518303859997431,65.285128172008527,78.347000043497616,21147.473777973213,19303.544302929586,23167.573130079945,75826676.223995239,69215057.041866377,83069972.568547085,7948.9058474595349,7256.0343858975903,8707.9745697388425,28501707.407630775,26017337.854449116,31223434.779908486,6365.2702677583256,5810.5053231346556,6973.0377124320303,22823401.638367798,20834228.733932447,25002621.044458721,3.3406445768411619E-3,3.050284680476988E-3,3.6587455923418606E-3,11.978261676409929,10.937143191942457,13.118849103642917,1.2633306301421058E-3,1.1542255431549473E-3,1.3828596677312964E-3,4.5298158854046475,4.1386071674166338,4.9584008657100345,1.0139586942714105E-3,9.2660096502659094E-4,1.1096626214754598E-3,3.6356644023885822,3.3224333129139696,3.9788217353947095,1066.0889421753661,973.42734120441389,1167.6034754696316,3822583.3446126459,3490334.6188788037,4186575.2676645527,403.162558639944,368.34421023543445,441.30746819604957,1445585.2798583498,1320740.1253570623,1582358.1983105321,323.58131100778888,295.70312552015031,354.12299126383988,1160237.6510559767,1060277.2412747638,1269748.3247386436]
[19,0.05,4.7541532661857068E-3,4.3396203802045213E-3,5.2082908163095919E-3,{"$f":"F20+C21","v":237.65247270052024},216.93064068264937,260.35407815794986,1.7869896468042457E-3,1.6312255514510437E-3,9.0634778181319676E-5,{"$f":"L20+I21","v":89.328737311404424},81.542340797446911,4.5306867367225507,1.4309733044869763E-3,1.3062568678506984E-3,1.567605207309639E-3,{"$f":"R20+O21","v":71.532053162562107},65.297679154508984,78.362062154181061,1517.1773320704469,1384.8888123709146,1662.1047582833505,{"$f":"X20+U21","v":75841253.805643678},69228363.548172265,83085942.664665684,570.27614234893542,520.56765770642369,624.73379866367543,{"$f":"AD20+AA21","v":28507186.824473828},26022339.654418923,31229437.445362318,456.66181521897465,416.86146802634579,500.26470603753449,{"$f":"AJ20+AG21","v":22827789.408179775},20838234.087794375,25007427.766417939,2.3966693514790278E-4,2.1883572582563881E-4,2.6248836786810475E-4,{"$f":"AP20+AM21","v":11.980564481917034},10.939245843750776,13.121371185626003,9.0634778181319676E-5,8.2807282257768477E-5,9.9210116694963026E-5,{"$f":"AV20+AS21","v":4.5306867367225507},4.1394028093582058,4.9593541119429565,7.274415671372779E-5,6.6476875430729541E-5,7.9610216956599013E-5,{"$f":"BB20+AY21","v":3.6363633542260012},3.323072046474536,3.979586658791074,76.484122596436379,69.83632711871293,83.767051536638661,{"$f":"BH20+BE21","v":3823318.2313779499},3491005.6312509766,4187380.1314121261,28.923979361787769,26.426016272008454,31.660599003452948,{"$f":"BN20+BK21","v":1445863.1917819143},1320994.0359591423,1582662.404652965,23.214604037196999,21.214547126136758,25.405747312952613,{"$f":"BT20+BQ21","v":1160460.7052623867},1060481.0782200757,1269992.4322321881]
[25,0.05,6.554171544458122E-6,5.9826881501670102E-6,7.1802547272327421E-6,237.65522783013441,216.93315558192887,260.35709646961624,2.4635799557893668E-6,2.2488404334703273E-6,1.2495093254973641E-7,89.329772908664452,81.54328612620948,4.5307392614409308,1.9727686483848822E-6,1.8008320543458088E-6,2.1611321443442656E-6,71.532882441028235,65.298436157234562,78.362970613645501,2.0916112588290687,1.9092356384131128,2.291411130585888,75842133.041117087,69229166.119727209,83086905.888563842,0.7861941875646592,0.71766506843016509,0.86127061051774423,28507517.311229318,26022641.334085021,31229799.491449881,0.62956318552812152,0.57469362444668615,0.68967500991791519,22828054.053095561,20838475.667590242,25007717.680105902,3.3040966888182675E-7,3.0169134371807504E-7,3.6187175614821384E-7,11.980703373836079,10.939372663555501,13.121523303034762,1.2495093254973641E-7,1.1415978885409745E-7,1.3677306711783587E-7,4.5307392614409308,4.1394507978816817,4.9594116062464053,1.0028656108961319E-7,9.1646360753981515E-8,1.0975225017171271E-7,3.6364055109612181,3.3231105711913265,3.9796327945494405,0.10544255345949305,9.6277768583209564E-2,0.11548294613250445,3823362.555500329,3491046.1028391267,4187428.6761416416,3.9875181104041056E-2,3.6431438825350569E-2,4.3647940116877344E-2,1445879.9538229422,1321009.3503791743,1582680.7526213692,3.2004121170988734E-2,2.9246802388903051E-2,3.5024875468064702E-2,1160474.1586029681,1060493.3724865343,1270007.1553853706]
[36,0.05,3.899121974812671E-13,3.5591425516611469E-13,4.271583189698222E-13,237.65523033275119,216.93315786633289,260.35709921129404,1.4656007516996608E-13,1.33785072491818E-13,7.43341738270436E-15,89.329773849347248,81.543286984897094,4.5307393091516595,1.1736137108957742E-13,1.0713274421362915E-13,1.2856724572019776E-13,71.53288319430176,65.298436844856582,78.362971438842933,1.2443140016623231E-7,1.1358174839239033E-7,1.3631763270145621E-7,75842133.839768961,69229166.848741561,83086906.763506427,4.6771235882517627E-8,4.2694391196360535E-8,5.1237584200395037E-8,28507517.611426339,26022641.608115174,31229799.820313759,3.7453149258831533E-8,3.4188921127026686E-8,4.1029243259949162E-8,22828054.293485261,20838475.887028787,25007717.94344845,1.9656299684695277E-14,1.7947826661579456E-14,2.1528001012646801E-14,11.980703499998292,10.939372778752034,13.121523441210321,7.43341738270436E-15,6.7914447820237411E-15,8.1367243433322923E-15,4.5307393091516595,4.1394508414719668,4.9594116584712493,5.9661168687831952E-15,5.4521053759968782E-15,6.5292372579339189E-15,3.6364055492542091,3.3231106061851796,3.9796328364567697,6.2728504203083127E-9,5.7276310304410571E-9,6.8701603234979706E-9,3823362.5957620614,3491046.1396014174,4187428.7202371545,2.3722020981258263E-9,2.1673314885704934E-9,2.5966461407151749E-9,1445879.9690487103,1321009.3642899985,1582680.7692877115,1.9039472997603188E-9,1.7399124986894709E-9,2.0836540617872877E-9,1160474.1708232844,1060493.3836540077,1270007.168759119]
[39,0.05,1.4975686062259491E-15,1.3669898466581641E-15,1.6406229210313162E-15,237.65523033275124,216.93315786633295,260.3570992112941,5.6290562059475262E-16,5.1383959219443281E-16,2.8550152011715758E-17,89.329773849347276,81.543286984897122,4.5307393091516603,4.5075969939573088E-16,4.1147375093561617E-16,4.9379904558834926E-16,71.532883194301775,65.298436844856596,78.362971438842948,4.7791415534426963E-10,4.3624298427050486E-10,5.2356660942505786E-10,75842133.839768976,69229166.848741576,83086906.763506457,1.7963822364241928E-10,1.6397994299901554E-10,1.9679250367913098E-10,28507517.611426346,26022641.608115181,31229799.820313767,1.4384946379374419E-10,1.3131226797035532E-10,1.5758446911951116E-10,22828054.293485269,20838475.887028795,25007717.943448458,7.5495605196559458E-17,6.8933729008715611E-17,8.2684406078086861E-17,11.980703499998295,10.939372778752038,13.121523441210325,2.8550152011715758E-17,2.6084473792242486E-17,3.1251402271595564E-17,4.5307393091516603,4.1394508414719677,4.9594116584712511,2.2914567385889556E-17,2.0940360167421849E-17,2.5077391277436016E-17,3.63640554925421,3.3231106061851805,3.9796328364567706,2.4092664763215835E-11,2.1998594746824269E-11,2.6386803199979329E-11,3823362.5957620624,3491046.1396014183,4187428.7202371554,9.1111163300995301E-12,8.3242525305304472E-12,9.9731574619428006E-12,1445879.9690487108,1321009.364289999,1582680.7692877119,7.3126507004611132E-12,6.6826284287828263E-12,8.0028655921125482E-12,1160474.1708232847,1060493.3836540079,1270007.1687591192]
[44,0.05,5.3165992125517477E-20,4.853024503915444E-20,5.8244640638075789E-20,237.65523033275124,216.93315786633295,260.3570992112941,1.9984016536892316E-20,1.8242096955567819E-20,1.0135743703004622E-21,89.329773849347276,81.543286984897122,4.5307393091516603,1.60026636034852E-20,1.4607951923639251E-20,1.7530626683941845E-20,71.532883194301775,65.298436844856596,78.362971438842948,1.6966688613845827E-14,1.5487297857416871E-14,1.8587421049127348E-14,75842133.839768976,69229166.848741576,83086906.763506457,6.3774336240151104E-15,5.8215405437746563E-15,6.9864369869055374E-15,28507517.611426346,26022641.608115181,31229799.820313767,5.1068775263603657E-15,4.6617877644280861E-15,5.5944913705327174E-15,22828054.293485269,20838475.887028795,25007717.943448458,2.6802102652957625E-21,2.4472535538094575E-21,2.9354237690178981E-21,11.980703499998295,10.939372778752038,13.121523441210325,1.0135743703004622E-21,9.2603899579034919E-22,1.109472915080823E-21,4.5307393091516603,4.1394508414719677,4.9594116584712511,8.1350243597055844E-22,7.4341503897596786E-22,8.9028601537305767E-22,3.63640554925421,3.3231106061851805,3.9796328364567706,8.5532670741002779E-16,7.8098399647251063E-16,9.3677215542271964E-16,3823362.5957620624,3491046.1396014183,4187428.7202371554,3.2345866296001943E-16,2.9552378612177409E-16,3.5406245088460193E-16,1445879.9690487108,1321009.364289999,1582680.7692877119,2.596103630518525E-16,2.3724360202621796E-16,2.8411405479718983E-16,1160474.1708232847,1060493.3836540079,1270007.1687591192]
[50,0.05,4.8605306678350309E-26,4.4367223275636968E-26,5.3248298534529134E-26,237.65523033275124,216.93315786633295,260.3570992112941,1.826974751355533E-26,1.6677253287934281E-26,9.2662792774489678E-28,89.329773849347276,81.543286984897122,4.5307393091516603,1.4629923020745321E-26,1.3354852506369407E-26,1.6026814363306146E-26,71.532883194301775,65.298436844856596,78.362971438842948,1.5511252032034264E-20,1.4158766382117581E-20,1.6992954788082314E-20,75842133.839768976,69229166.848741576,83086906.763506457,5.8303645756156477E-21,5.3221571188325351E-21,6.3871264084721185E-21,28507517.611426346,26022641.608115181,31229799.820313767,4.6687993285539508E-21,4.2618902591804649E-21,5.1145846790963166E-21,22828054.293485269,20838475.887028795,25007717.943448458,2.4502964526573335E-27,2.2373232351569439E-27,2.6836172301119303E-27,11.980703499998295,10.939372778752038,13.121523441210325,9.2662792774489678E-28,8.466015132424915E-28,1.0143001029965609E-27,4.5307393091516603,4.1394508414719677,4.9594116584712511,7.4371856525472821E-28,6.7964340575865753E-28,8.1391549520026553E-28,3.63640554925421,3.3231106061851805,3.9796328364567706,7.8195506679719207E-22,7.1398962272371149E-22,8.5641396091256251E-22,3823362.5957620624,3491046.1396014183,4187428.7202371554,2.9571173004397064E-22,2.7017316297389099E-22,3.2369026365398459E-22,1445879.9690487108,1321009.364289999,1582680.7692877119,2.373404653716003E-22,2.1689236997095877E-22,2.5974218128846078E-22,1160474.1708232847,1060493.3836540079,1270007.1687591192]

{"sheet":"Forest","index":157,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Forest"]
[null,"Number of households",{"$f":"'WTP Values '!C28","v":1816},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA28","v":0.97158724684465114}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU28","v":1.0601870320359374}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV28","v":181.32825215400001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW28","v":600.77565567600004}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!X3:X52), \"NULL\")))))","v":2172280.5747667411},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!Y3:Y52), \"NULL\")))))","v":1982879.2971117415},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!Z3:Z52), \"NULL\")))))","v":2379777.3383129728},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AD3:AD52), \"NULL\")))))","v":816584.14080446784},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AE3:AE52), \"NULL\")))))","v":745415.07395747607},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AF3:AF52), \"NULL\")))))","v":894552.73329862987},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":653919.24163405364},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AK3:AK52), \"NULL\")))))","v":596935.94008590712},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!AL3:AL52), \"NULL\")))))","v":716346.7542348766}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BH3:BH52), \"NULL\")))))","v":109598.67914171038},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BI3:BI52), \"NULL\")))))","v":100080.83919664368},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":120025.85792848586},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BN3:BN52), \"NULL\")))))","v":41514.682291008066},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BO3:BO52), \"NULL\")))))","v":37938.276705596516},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BP3:BP52), \"NULL\")))))","v":45432.779324404568},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BT3:BT52), \"NULL\")))))","v":33340.405463770687},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BU3:BU52), \"NULL\")))))","v":30476.866471891994},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!BV3:BV52), \"NULL\")))))","v":36477.528298736856}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!F3:F52), \"NULL\")))))","v":8.0829481013634812},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!G3:G52), \"NULL\")))))","v":7.3781953565290852},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!H3:H52), \"NULL\")))))","v":8.8550332502283648},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!L3:L52), \"NULL\")))))","v":3.0384690206179985},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!M3:M52), \"NULL\")))))","v":2.7736524585086242},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!N3:N52), \"NULL\")))))","v":0.15447407038515004},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!R3:R52), \"NULL\")))))","v":2.4332010118806071},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!S3:S52), \"NULL\")))))","v":2.2211689777095729},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Forest NPV 1%'!A3:A52,'Forest NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Forest NPV 2%'!A3:A52,'Forest NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Forest NPV 3%'!A3:A52,'Forest NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Forest NPV 4%'!A3:A52,'Forest NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Forest NPV 5%'!A3:A52,'Forest NPV 5%'!T3:T52), \"NULL\")))))","v":2.665490684914142}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Forest NPV 1%","index":158,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU28","v":1.5363285962389108},{"$f":"'WTP Values '!CV28","v":1.4023760109211474},{"$f":"'WTP Values '!CW28","v":1.6830790736708279},{"$f":"C3","v":1.5363285962389108},{"$f":"D3","v":1.4023760109211474},{"$f":"E3","v":1.6830790736708279},{"$f":"'WTP Values '!CC28","v":0.57752280314332671},{"$f":"'WTP Values '!CD28","v":0.52718903234283376},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"I3","v":0.57752280314332671},{"$f":"J3","v":0.52718903234283376},{"$f":"K3","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CI28","v":0.46247931423920058},{"$f":"'WTP Values '!CJ28","v":0.4221783159733925},{"$f":"'WTP Values '!CK28","v":0.50663068856662041},{"$f":"O3","v":0.46247931423920058},{"$f":"P3","v":0.4221783159733925},{"$f":"Q3","v":0.50663068856662041},{"$f":"'WTP Values '!BH28","v":412886.08119424642},{"$f":"'WTP Values '!BI28","v":376886.51824066549},{"$f":"'WTP Values '!BJ28","v":452325.05908516276},{"$f":"U3","v":412886.08119424642},{"$f":"V3","v":376886.51824066549},{"$f":"W3","v":452325.05908516276},{"$f":"'WTP Values '!AV28","v":155208.4154222717},{"$f":"'WTP Values '!AW28","v":141681.28754844205},{"$f":"'WTP Values '!AX28","v":170027.93136560344},{"$f":"AA3","v":155208.4154222717},{"$f":"AB3","v":141681.28754844205},{"$f":"AC3","v":170027.93136560344},{"$f":"'WTP Values '!BB28","v":124290.64469482256},{"$f":"'WTP Values '!BC28","v":113459.80988323255},{"$f":"'WTP Values '!BD28","v":136156.26248649569},{"$f":"AG3","v":124290.64469482256},{"$f":"AH3","v":113459.80988323255},{"$f":"AI3","v":136156.26248649569},{"$f":"'WTP Values '!CX28","v":7.7512816176383323E-2},{"$f":"'WTP Values '!CY28","v":7.0781397660798079E-2},{"$f":"'WTP Values '!CZ28","v":8.4887357538260155E-2},{"$f":"AM3","v":7.7512816176383323E-2},{"$f":"AN3","v":7.0781397660798079E-2},{"$f":"AO3","v":8.4887357538260155E-2},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CG28","v":2.6831552089486028E-2},{"$f":"'WTP Values '!CH28","v":3.213198096668049E-2},{"$f":"AS3","v":2.9360937214244289E-2},{"$f":"AT3","v":2.6831552089486028E-2},{"$f":"AU3","v":3.213198096668049E-2},{"$f":"'WTP Values '!CL28","v":2.3579743297981254E-2},{"$f":"'WTP Values '!CM28","v":2.1554527545112504E-2},{"$f":"'WTP Values '!CN28","v":2.579844910295773E-2},{"$f":"AY3","v":2.3579743297981254E-2},{"$f":"AZ3","v":2.1554527545112504E-2},{"$f":"BA3","v":2.579844910295773E-2},{"$f":"'WTP Values '!BK28","v":20831.456884774438},{"$f":"'WTP Values '!BL28","v":19022.397925263813},{"$f":"'WTP Values '!BM28","v":22813.354176124933},{"$f":"BE3","v":20831.456884774438},{"$f":"BF3","v":19022.397925263813},{"$f":"BG3","v":22813.354176124933},{"$f":"'WTP Values '!AY28","v":7890.7092768157154},{"$f":"'WTP Values '!AZ28","v":7210.9406943984322},{"$f":"'WTP Values '!BA28","v":8635.4232648011748},{"$f":"BK3","v":7890.7092768157154},{"$f":"BL3","v":7210.9406943984322},{"$f":"BM3","v":8635.4232648011748},{"$f":"'WTP Values '!BE28","v":6337.0217997008458},{"$f":"'WTP Values '!BF28","v":5792.7480044841868},{"$f":"'WTP Values '!BG28","v":6933.2957656885274},{"$f":"BQ3","v":6337.0217997008458},{"$f":"BR3","v":5792.7480044841868},{"$f":"BS3","v":6933.2957656885274}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1.5060568534838847},{"$f":"D3/(1+B4)^A4","v":1.3747436632890377},{"$f":"E3/(1+B4)^A4","v":1.6499157667589726},{"$f":"F3+C4","v":3.0423854497227953},{"$f":"G3+D4","v":2.7771196742101854},{"$f":"H3+E4","v":3.3329948404298007},{"$f":"I3/(1+B4)^A4","v":0.56614332236381404},{"$f":"J3/(1+B4)^A4","v":0.51680132569633741},{"$f":"K3/(1+B4)^A4","v":2.8782410758008321E-2},{"$f":"L3+I4","v":1.1436661255071408},{"$f":"M3+J4","v":1.0439903580391712},{"$f":"N3+K4","v":5.814334797225261E-2},{"$f":"O3/(1+B4)^A4","v":0.45336664468111026},{"$f":"P3/(1+B4)^A4","v":0.41385973529398346},{"$f":"Q3/(1+B4)^A4","v":0.49664806251016608},{"$f":"R3+O4","v":0.91584595892031084},{"$f":"S3+P4","v":0.83603805126737596},{"$f":"T3+Q4","v":1.0032787510767864},{"$f":"U3/(1+B4)^A4","v":404750.59424982494},{"$f":"V3/(1+B4)^A4","v":369460.36490605382},{"$f":"W3/(1+B4)^A4","v":443412.46846893715},{"$f":"X3+U4","v":817636.67544407141},{"$f":"Y3+V4","v":746346.88314671931},{"$f":"Z3+W4","v":895737.52755409991},{"$f":"AA3/(1+B4)^A4","v":152150.19647316117},{"$f":"AB3/(1+B4)^A4","v":138889.60645862372},{"$f":"AC3/(1+B4)^A4","v":166677.70940653214},{"$f":"AD3+AA4","v":307358.61189543287},{"$f":"AE3+AB4","v":280570.8940070658},{"$f":"AF3+AC4","v":336705.64077213558},{"$f":"AG3/(1+B4)^A4","v":121841.62797257383},{"$f":"AH3/(1+B4)^A4","v":111224.20339499318},{"$f":"AI3/(1+B4)^A4","v":133473.44621752348},{"$f":"AJ3+AG4","v":246132.27266739641},{"$f":"AK3+AH4","v":224684.01327822573},{"$f":"AL3+AI4","v":269629.7087040192},{"$f":"AM3/(1+B4)^A4","v":7.5985507476113448E-2},{"$f":"AN3/(1+B4)^A4","v":6.9386724498380625E-2},{"$f":"AO3/(1+B4)^A4","v":8.321474123934923E-2},{"$f":"AP3+AM4","v":0.15349832365249677},{"$f":"AQ3+AN4","v":0.1401681221591787},{"$f":"AR3+AO4","v":0.1681020987776094},{"$f":"AS3/(1+B4)^A4","v":2.8782410758008321E-2},{"$f":"AT3/(1+B4)^A4","v":2.6302864512779165E-2},{"$f":"AU3/(1+B4)^A4","v":3.149885400125526E-2},{"$f":"AV3+AS4","v":5.814334797225261E-2},{"$f":"AW3+AT4","v":5.3134416602265193E-2},{"$f":"AX3+AU4","v":6.3630834967935757E-2},{"$f":"AY3/(1+B4)^A4","v":2.3115129201040342E-2},{"$f":"AZ3/(1+B4)^A4","v":2.1129818199306444E-2},{"$f":"BA3/(1+B4)^A4","v":2.5290117736454985E-2},{"$f":"BB3+AY4","v":4.66948724990216E-2},{"$f":"BC3+AZ4","v":4.2684345744418949E-2},{"$f":"BD3+BA4","v":5.1088566839412715E-2},{"$f":"BE3/(1+B4)^A4","v":20420.994887534984},{"$f":"BF3/(1+B4)^A4","v":18647.581536382524},{"$f":"BG3/(1+B4)^A4","v":22363.840972576152},{"$f":"BH3+BE4","v":41252.451772309418},{"$f":"BI3+BF4","v":37669.979461646333},{"$f":"BJ3+BG4","v":45177.195148701081},{"$f":"BK3/(1+B4)^A4","v":7735.2311310809873},{"$f":"BL3/(1+B4)^A4","v":7068.8566752263823},{"$f":"BM3/(1+B4)^A4","v":8465.2713114412072},{"$f":"BN3+BK4","v":15625.940407896702},{"$f":"BO3+BL4","v":14279.797369624815},{"$f":"BP3+BM4","v":17100.694576242382},{"$f":"BQ3/(1+B4)^A4","v":6212.1574352522748},{"$f":"BR3/(1+B4)^A4","v":5678.6079840056727},{"$f":"BS3/(1+B4)^A4","v":6796.6824484741956},{"$f":"BT3+BQ4","v":12549.179234953121},{"$f":"BU3+BR4","v":11471.35598848986},{"$f":"BV3+BS4","v":13729.978214162722}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1.4617639442103665},{"$f":"D4/(1+B5)^A5","v":1.334312655514299},{"$f":"E4/(1+B5)^A5","v":1.6013919881267442},{"$f":"F4+C5","v":4.5041493939331616},4.1114323297244848,4.9343868285565451,{"$f":"I4/(1+B5)^A5","v":0.54949313100134245},{"$f":"J4/(1+B5)^A5","v":0.50160227515681088},{"$f":"K4/(1+B5)^A5","v":2.7935924315329524E-2},{"$f":"L4+I5","v":1.6931592565084832},1.5455926331959819,8.6079272287582137E-2,{"$f":"O4/(1+B5)^A5","v":0.44003319872649865},{"$f":"P4/(1+B5)^A5","v":0.4016881817002832},{"$f":"Q4/(1+B5)^A5","v":0.48204171645972016},{"$f":"R4+O5","v":1.3558791576468094},1.2377262329676593,1.4853204675365066,{"$f":"U4/(1+B5)^A5","v":392846.93914673961},{"$f":"V4/(1+B5)^A5","v":358594.59022756829},{"$f":"W4/(1+B5)^A5","v":430371.77336422773},{"$f":"X4+U5","v":1210483.6145908111},1104941.4733742876,1326109.3009183276,{"$f":"AA4/(1+B5)^A5","v":147675.48170210567},{"$f":"AB4/(1+B5)^A5","v":134804.88367828794},{"$f":"AC4/(1+B5)^A5","v":161775.74262912699},{"$f":"AD4+AA5","v":455034.09359753854},415375.77768535377,498481.38340126257,{"$f":"AG4/(1+B5)^A5","v":118258.28371764546},{"$f":"AH4/(1+B5)^A5","v":107953.11602628086},{"$f":"AI4/(1+B5)^A5","v":129548.01190867861},{"$f":"AJ4+AG5","v":364390.55638504185},332637.12930450658,399177.72061269783,{"$f":"AM4/(1+B5)^A5","v":7.3750784941598091E-2},{"$f":"AN4/(1+B5)^A5","v":6.7346071195097973E-2},{"$f":"AO4/(1+B5)^A5","v":8.0767408009260633E-2},{"$f":"AP4+AM5","v":0.22724910859409486},0.20751419335427668,0.24886950678687003,{"$f":"AS4/(1+B5)^A5","v":2.7935924315329524E-2},{"$f":"AT4/(1+B5)^A5","v":2.5529301158379123E-2},{"$f":"AU4/(1+B5)^A5","v":3.0572477364629619E-2},{"$f":"AV4+AS5","v":8.6079272287582137E-2},7.8663717760644319E-2,9.4203312332565375E-2,{"$f":"AY4/(1+B5)^A5","v":2.2435316670604361E-2},{"$f":"AZ4/(1+B5)^A5","v":2.0508393371749079E-2},{"$f":"BA4/(1+B5)^A5","v":2.454633911493339E-2},{"$f":"BB4+AY5","v":6.9130189169625961E-2},6.3192739116168031E-2,7.5634905954346104E-2,{"$f":"BE4/(1+B5)^A5","v":19820.416448722252},{"$f":"BF4/(1+B5)^A5","v":18099.158921890328},{"$f":"BG4/(1+B5)^A5","v":21706.123717803006},{"$f":"BH4+BE5","v":61072.868221031669},55769.138383536658,66883.318866504094,{"$f":"BK4/(1+B5)^A5","v":7507.7391277704164},{"$f":"BL4/(1+B5)^A5","v":6860.9626460872923},{"$f":"BM4/(1+B5)^A5","v":8216.3089344193668},{"$f":"BN4+BK5","v":23133.679535667117},21140.760015712109,25317.003510661751,{"$f":"BQ4/(1+B5)^A5","v":6029.458804031322},{"$f":"BR4/(1+B5)^A5","v":5511.600963219169},{"$f":"BS4/(1+B5)^A5","v":6596.7930230817947},{"$f":"BT4+BQ5","v":18578.638038984442},16982.956951709028,20326.771237244517]
[4,0.01,1.4047264186598383,1.2822482353439124,1.5389062244020606,5.9088758125930001,5.3936805650683972,6.4732930529586055,0.5280520983206114,0.48202992717355653,2.684587417199125E-2,2.2212113548290944,2.0276225603695384,0.11292514645957338,0.42286325489606624,0.38601444722501421,0.46323261473854993,1.7787424125428757,1.6237406801926735,1.9485530822750565,377518.18691025377,344602.35284656292,413578.81502323609,1588001.8015010648,1449543.8262208505,1739688.1159415636,141913.23527775533,129544.84355512711,155463.30888070189,596947.32887529384,544920.62124048092,653944.69228196447,113643.88622492956,103740.82262692881,124493.09311106596,478034.44260997139,436377.95193143538,523670.8137237638,7.0873054719055029E-2,6.4718250696629523E-2,7.7615891571723453E-2,0.29812216331314989,0.27223244405090619,0.32648539835859347,2.684587417199125E-2,2.4533156621584729E-2,2.9379549829554874E-2,0.11292514645957338,0.10319687438222905,0.12358286216212025,2.155989834269845E-2,1.9708162927172534E-2,2.3588549418460714E-2,9.0690087512324408E-2,8.2900902043340566E-2,9.9223455372806815E-2,19047.030626685988,17392.935975607405,20859.158247720959,80119.898847717661,73162.074359144055,87742.477114225054,7214.7897332919329,6593.2502471207008,7895.7113901755638,30348.469268959052,27734.01026283281,33212.714900837316,5794.1913985429692,5296.5401922861793,6339.3884318029823,24372.829437527413,22279.497143995206,26666.159669047498]
[5,0.01,1.3365489878295489,1.220015198924036,1.4642164689630124,7.2454248004225494,6.6136957639924336,7.9375095219216174,0.50242345282080703,0.45863493610521905,2.5542928128457914E-2,2.7236348076499013,2.4862574964747575,0.13846807458803129,0.40233987758331358,0.3672795014550872,0.4407499383040866,2.1810822901261893,1.9910201816477606,2.3893030205791432,359195.60129261774,327877.3146020585,393506.0516156677,1947197.4027936826,1777421.1408229088,2133194.1675572312,135025.57398404781,123257.47364908773,147918.00408179741,731972.90285934159,668178.09488956863,801862.6963637619,108128.25834930575,98705.833133620588,118450.90643921138,586162.70095927711,535083.78506505594,642121.72016297514,6.7433279741056423E-2,6.1577194899774562E-2,7.3848857643500715E-2,0.36555544305420629,0.33380963895068072,0.40033425600209416,2.5542928128457914E-2,2.3342456734120179E-2,2.795363358015417E-2,0.13846807458803129,0.12653933111634924,0.15153649574227443,2.0513503501367186E-2,1.8751640790968051E-2,2.2443695392081499E-2,0.11120359101369159,0.10165254283430862,0.12166715076488832,18122.596092086587,16548.781787531458,19846.773345065809,98242.494939804252,89710.856146675505,107589.25045929087,6864.6248745247212,6273.251379940064,7512.4984669978321,37213.094143483773,34007.261642772872,40725.213367835146,5512.9743031397957,5039.4762559903511,6031.7105732716936,29885.803740667208,27318.973399985556,32697.870242319193]
[9,0.01,0.99161632481592643,0.90515723613035937,1.0863357549249979,11.755022509212951,10.730101369664812,12.877865089682416,0.37275947408149462,0.34027176999429531,1.8950883765892299E-2,4.4188421455886608,4.0337197113764489,0.22465147019326726,0.29850517591872633,0.27249307936295858,0.32700248024106288,3.5386015480257074,3.2302435945787122,3.8764201633284974,266495.44856731943,243259.69392576607,291951.15798158688,3159145.2440974666,2883699.1748925135,3460907.5584767135,100178.56782612595,91447.544488800733,109743.75718161486,1187557.4153697246,1084056.3199457731,1300947.0534432288,80222.832929756871,73232.119721104784,87881.442119909349,950994.03190762817,868123.27931245277,1041782.294632346,5.0030295661439947E-2,4.5685532109187153E-2,5.4790159938112003E-2,0.5930794370009751,0.54157484588462745,0.6495048006349039,1.8950883765892299E-2,1.7318303608498148E-2,2.0739441388540111E-2,0.22465147019326726,0.20529820218224987,0.24585375840403489,1.5219438371770725E-2,1.3912272048931071E-2,1.6651491971218534E-2,0.18041740152972402,0.16492172123107868,0.19739354630934261,13445.569370518413,12277.920469627757,14724.775988830947,159389.23820053844,145547.45406555521,174553.47281011826,5093.0225164214517,4654.2689678172346,5573.6947825063289,60374.756669698792,55173.593971215567,66072.840864138605,4090.2019806709145,3738.9029279632928,4475.0643077691811,48486.914895172951,44322.473297451332,53049.229174163876]
[16,0.01,0.40095778822474931,0.36599825387286422,0.43925737269910942,16.215783407627086,14.801928249477861,17.764718943180817,0.15072443900646881,0.13758811031833265,7.6627464166516158E-3,6.0956911898042367,5.5644236423615325,0.30990154038445322,0.12069988372995966,0.11018195210552283,0.13222270341888792,4.8814195143996111,4.4560468040371521,5.3474325307525099,107756.82383945222,98361.499704848437,118049.78159842348,4357968.2634695061,3977996.7410662845,4774242.4413133198,40506.974298293004,36976.605022734293,44374.636691446605,1638208.1630778806,1495430.7805138286,1794626.5629769959,32437.918630080905,29611.239766383304,35534.659703127792,1311874.4120884386,1197556.1133478615,1437114.734099301,2.0229635384799636E-2,1.8472840200337372E-2,2.2154275595799286E-2,0.8181394537005563,0.74709005388983596,0.89597694611431178,7.6627464166516158E-3,7.0026163717676893E-3,8.3859455921215277E-3,0.30990154038445322,0.28320415192343973,0.33914960971842789,6.153945023747818E-3,5.6253953170404781E-3,6.7329926145188457E-3,0.24888165921247349,0.22750572434890923,0.27229986080477686,5436.6851586738931,4964.5490017675565,5953.9294229373581,219873.79115105278,200779.36803683918,240792.50430355125,2059.3519816671674,1881.9429898811932,2253.7107107917082,83285.58934504108,76110.704931137894,91145.965542793347,1653.8637964302688,1511.8168296205561,1809.4819963151851,66886.584813253168,61141.833332816605,73180.192513932474]
[19,0.01,0.23428499213841891,0.21385766918490351,0.25666395099892247,{"$f":"F20+C21","v":17.071669925470324},15.583189968899466,18.702359947289899,8.8070303270688446E-2,8.0394570927256437E-2,4.477445099476703E-3,{"$f":"L20+I21","v":6.4174283378124768},5.8581199168705629,0.32625847754908943,7.052655451832969E-2,6.4380786558929551E-2,7.725949199832137E-2,{"$f":"R20+O21","v":5.1390660952207661},4.6912417549428245,5.6296757806219384,62963.751715270322,57473.938309327168,68978.06443960614,{"$f":"X20+U21","v":4587986.5233420385},4187959.6946354336,5026232.1007529693,23668.766223608491,21605.924292960255,25928.693028836511,{"$f":"AD20+AA21","v":1724674.5547996408},1574361.2281669201,1889348.8863581105,18953.909200474987,17302.242978224134,20763.37637946599,{"$f":"AJ20+AG21","v":1381116.5568670812},1260764.4151615801,1512967.1979975873,1.182044620725568E-2,1.0793927311581193E-2,1.2945039194212665E-2,{"$f":"AP20+AM21","v":0.86132173546491342},0.78652227178923995,0.94326757458415844,4.477445099476703E-3,4.0917222954361095E-3,4.9000200390723536E-3,{"$f":"AV20+AS21","v":0.32625847754908943},0.29815197216347156,0.35705029149204293,3.595832289210601E-3,3.2869936345757611E-3,3.9341775321156168E-3,{"$f":"BB20+AY21","v":0.26201790131091079},0.23951372157652426,0.2866721408121542,3176.7277680238108,2900.8523041780722,3478.9605016069322,{"$f":"BH20+BE21","v":231478.96672245025},211376.71938546348,253501.79209128683,1203.306874200651,1099.644430256393,1316.8732761069091,{"$f":"BN20+BK21","v":87681.49247590809},80127.909932992217,95956.747797518663,966.37471056551487,883.37477022355165,1057.3045036942524,{"$f":"BT20+BQ21","v":70416.930817955945},64368.965165445952,77042.721913306901]
[25,0.01,6.1144726780484271E-2,5.5813514271099658E-2,6.6985285805062106E-2,17.783770066259049,16.233202054374171,19.482480064987147,2.2984974760052408E-2,2.098172840314539E-2,1.1685432975594642E-3,6.6851146065142721,6.1024760950167281,0.33986749815518696,1.840633011714388E-2,1.6802380588393194E-2,2.0163521727611804E-2,5.353428820478789,4.8869246570111589,5.8645030080389002,16432.556607936178,14999.800981046032,18002.198371778381,4779362.4029994952,4362649.4995102333,5235888.2505150372,6177.1786180766439,5638.809066149508,6766.9842466331647,1796614.8511297156,1640031.5965095817,1968158.142502838,4946.6745134081684,4515.6154047119689,5418.9172092283579,1438726.2282632783,1313353.9111779311,1576076.6746572419,3.0849519944454841E-3,2.8170465821605278E-3,3.3784532140460452E-3,0.89724952294947935,0.81932999493054581,0.98261351880609205,1.1685432975594642E-3,1.067875665156745E-3,1.2788287622408304E-3,0.33986749815518696,0.31058860327694449,0.3719437122265194,9.3845611221364718E-4,8.5785404297934146E-4,1.0267589405172244E-3,0.27294729399640849,0.24950441115757152,0.29862992073197159,829.07637257888746,757.07718172879243,907.95439950833179,241134.50748163255,220193.74737926709,264075.95751426462,314.04431579043569,286.99003563994222,343.6833744113917,91338.897018594565,83470.236500544939,99959.333011182738,252.20871856011806,230.54702939819578,275.93997554894713,73354.189244828594,67053.94849495322,80256.357917325469]
[36,0.01,2.0548046925586423E-3,1.8756461443384675E-3,2.2510801315503612E-3,17.964286241167635,16.397979012828749,19.680239188387919,7.7242366565569577E-4,7.0510338750151547E-4,3.9269588363742783E-5,6.752972620484158,6.1644199706988339,0.34331736173946303,6.1855560551073196E-4,5.6465393333323744E-4,6.7760706844190003E-4,5.4077694068515125,4.9365299399665341,5.924031310913195,552.22577982799783,504.07717993330789,604.97451928280259,4827875.8630969264,4406933.0680215349,5289035.7280021086,207.58773944261085,189.49551236304433,227.40850628660067,1814851.5939295571,1656678.9232253509,1988136.1549364266,166.23592152439807,151.74992533213444,182.10591650992779,1453330.1820086935,1326685.2590003416,1592074.8196856438,1.0367163561401263E-4,9.4668515847015991E-5,1.1353491761823295E-4,0.90635715598892641,0.82764669696401083,0.99258764876658212,3.9269588363742783E-5,3.5886593061588664E-5,4.2975796605736441E-5,0.34331736173946303,0.31374126811824993,0.37571916905947839,3.1537372471380765E-5,2.8828692282373028E-5,3.4504841221642685E-5,0.27571787645897439,0.25203703397923272,0.30166119760987437,27.861601655047952,25.442026280210886,30.512344383137471,243582.17064680337,222428.84898413473,266756.49046977336,10.553644896873063,9.6444698177757537,11.549682984605587,92266.042851493534,84317.5106024735,100973.98155726508,8.4756230944013407,7.747669223604567,9.2731260155612532,74098.77926183067,67734.587203715622,81071.009180210196]
[39,0.01,6.6089723913482351E-4,6.0327356798256515E-4,7.240263025486694E-4,17.967343316819857,16.400769541865795,19.683588276642524,2.4843853526467478E-4,2.2678597328104166E-4,1.2630476573051683E-5,6.7541218088182253,6.1654690019795364,0.34337578583343864,1.9894917186721628E-4,1.8161250407788097E-4,2.1794219293603864E-4,5.4086896749859976,4.937370014839721,5.9250394340103476,177.61517412778781,162.12889611127031,194.58101832688445,4828697.4477429781,4407683.0186514882,5289935.7906113733,66.767495895206707,60.948401277607381,73.142549510845697,1815160.436626991,1656960.84886001,1988474.4863652939,53.467301285799664,48.80809697102687,58.571648141246982,1453577.5027346276,1326911.0279036537,1592345.7513053271,3.3344433172661252E-5,3.0448714168730458E-5,3.6516810512952619E-5,0.90651139548147253,0.82778754188999126,0.99275656254879441,1.2630476573051683E-5,1.154238666197809E-5,1.3822523098769081E-5,0.34337578583343864,0.31379465909515736,0.37578310713686064,1.01435248183848E-5,9.2723182919945477E-6,1.1097966820278854E-5,0.27576479679834603,0.25207992442696286,0.30171253285860355,8.9612680360228012,8.1830477550883476,9.8138398434531471,243623.62228664046,222466.70085364141,266801.88580366748,3.3944222535659168,3.1019996686644817,3.7147830278231848,92281.744241982495,84331.859350052895,100991.1648227944,2.726057577794506,2.4919220878526236,2.9825624810124554,74111.389034960506,67746.113949313745,81084.805453824345]
[44,0.01,8.1779686859527172E-5,7.4649310904715977E-5,8.9591302239367421E-5,17.968485242748276,16.401811903201896,19.684839279610582,3.0741883026144666E-5,2.8062586406527852E-5,1.5629001876039686E-6,6.7545510713241619,6.1658608522820604,0.34339760929983104,2.4618049543620665E-5,2.2472803385752754E-5,2.6968253514147216E-5,5.4090334276972216,4.9376838125302722,5.9254160036588095,21.978172190106108,20.061893997647168,24.07753248963764,4829004.338679431,4407963.1517482139,5290271.9958439711,8.2618364601624279,7.5417793810071112,9.050688126545765,1815275.8003026485,1657066.1580602811,1988600.8651255784,6.6160650967474997,6.0395333043383213,7.2476790039372938,1453669.8857770215,1326995.360577703,1592446.9538519897,4.1260534042152033E-6,3.7677359845742159E-6,4.5186046362780179E-6,0.90656900938958662,0.82784015245353648,0.99281965782333748,1.5629001876039686E-6,1.4282595098503484E-6,1.7104044981421291E-6,0.34339760929983104,0.31381460251423171,0.37580699027116354,1.2551637897372508E-6,1.1473603481440612E-6,1.3732668221279689E-6,0.27578232320534213,0.25209594552683623,0.30173170839046293,1.1088708659300861,1.012573579281004,1.2143684399980132,243639.10594085461,222480.83986626202,266818.84256715653,0.42002715782112948,0.38384267102375863,0.45966872726561986,92287.609266911968,84337.219114993408,100997.5833804865,0.33732344738634434,0.30835142886919176,0.36906346598675172,74116.099231411819,67750.419596659834,81089.958850189956]
[50,0.01,4.797930085489984E-6,4.3795982646160877E-6,5.2562295225077657E-6,17.968616825185208,16.401932012958014,19.684983430833572,1.803594647031474E-6,1.6464030710684564E-6,9.1693745949449529E-8,6.754600534608258,6.1659060046132534,0.34340012398560765,1.4443156373820268E-6,1.3184562525289633E-6,1.5821996862240862E-6,5.4090730378140588,4.937719970974352,5.9254593952228198,1.289436749203017,1.1770106792969297,1.4126040579591299,4829039.7012684438,4407995.4310709042,5290310.7362760017,0.48471344457090482,0.44246843659864871,0.53099456019355051,1815289.0934884837,1657078.2926837781,1988615.4275633341,0.38815773200221032,0.35433320493116771,0.42521387007382178,1453680.5309384519,1327005.0781070874,1592458.6152718612,2.420713079572795E-7,2.2104919361727637E-7,2.6510188484913668E-7,0.90657564815506353,0.82784621469101383,0.99282692819856644,9.1693745949449529E-8,8.3794515916513794E-8,1.0034767208255077E-7,0.34340012398560765,0.31381690056493472,0.37580974228942926,7.3639168114476677E-8,6.7314451114425321E-8,8.0568151509440729E-8,0.27578434274731572,0.25209779161449503,0.30173391795865706,6.5056312794495461E-2,5.9406650066411076E-2,7.124574691933093E-2,243640.89009944443,222482.46908378843,266820.79646995076,2.4642561186306044E-2,2.251965457587439E-2,2.6968291278675591E-2,92288.285085065916,84337.836712785604,100998.32298140253,1.9790419588377191E-2,1.8090661071086832E-2,2.1652573822575818E-2,74116.64198038711,67750.915730039647,81090.552668436285]

{"sheet":"Forest NPV 2%","index":159,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU28","v":1.5363285962389108},{"$f":"'WTP Values '!CV28","v":1.4023760109211474},{"$f":"'WTP Values '!CW28","v":1.6830790736708279},{"$f":"C3","v":1.5363285962389108},{"$f":"D3","v":1.4023760109211474},{"$f":"E3","v":1.6830790736708279},{"$f":"'WTP Values '!CC28","v":0.57752280314332671},{"$f":"'WTP Values '!CD28","v":0.52718903234283376},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"I3","v":0.57752280314332671},{"$f":"J3","v":0.52718903234283376},{"$f":"K3","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CI28","v":0.46247931423920058},{"$f":"'WTP Values '!CJ28","v":0.4221783159733925},{"$f":"'WTP Values '!CK28","v":0.50663068856662041},{"$f":"O3","v":0.46247931423920058},{"$f":"P3","v":0.4221783159733925},{"$f":"Q3","v":0.50663068856662041},{"$f":"'WTP Values '!BH28","v":412886.08119424642},{"$f":"'WTP Values '!BI28","v":376886.51824066549},{"$f":"'WTP Values '!BJ28","v":452325.05908516276},{"$f":"U3","v":412886.08119424642},{"$f":"V3","v":376886.51824066549},{"$f":"W3","v":452325.05908516276},{"$f":"'WTP Values '!AV28","v":155208.4154222717},{"$f":"'WTP Values '!AW28","v":141681.28754844205},{"$f":"'WTP Values '!AX28","v":170027.93136560344},{"$f":"AA3","v":155208.4154222717},{"$f":"AB3","v":141681.28754844205},{"$f":"AC3","v":170027.93136560344},{"$f":"'WTP Values '!BB28","v":124290.64469482256},{"$f":"'WTP Values '!BC28","v":113459.80988323255},{"$f":"'WTP Values '!BD28","v":136156.26248649569},{"$f":"AG3","v":124290.64469482256},{"$f":"AH3","v":113459.80988323255},{"$f":"AI3","v":136156.26248649569},{"$f":"'WTP Values '!CX28","v":7.7512816176383323E-2},{"$f":"'WTP Values '!CY28","v":7.0781397660798079E-2},{"$f":"'WTP Values '!CZ28","v":8.4887357538260155E-2},{"$f":"AM3","v":7.7512816176383323E-2},{"$f":"AN3","v":7.0781397660798079E-2},{"$f":"AO3","v":8.4887357538260155E-2},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CG28","v":2.6831552089486028E-2},{"$f":"'WTP Values '!CH28","v":3.213198096668049E-2},{"$f":"AS3","v":2.9360937214244289E-2},{"$f":"AT3","v":2.6831552089486028E-2},{"$f":"AU3","v":3.213198096668049E-2},{"$f":"'WTP Values '!CL28","v":2.3579743297981254E-2},{"$f":"'WTP Values '!CM28","v":2.1554527545112504E-2},{"$f":"'WTP Values '!CN28","v":2.579844910295773E-2},{"$f":"AY3","v":2.3579743297981254E-2},{"$f":"AZ3","v":2.1554527545112504E-2},{"$f":"BA3","v":2.579844910295773E-2},{"$f":"'WTP Values '!BK28","v":20831.456884774438},{"$f":"'WTP Values '!BL28","v":19022.397925263813},{"$f":"'WTP Values '!BM28","v":22813.354176124933},{"$f":"BE3","v":20831.456884774438},{"$f":"BF3","v":19022.397925263813},{"$f":"BG3","v":22813.354176124933},{"$f":"'WTP Values '!AY28","v":7890.7092768157154},{"$f":"'WTP Values '!AZ28","v":7210.9406943984322},{"$f":"'WTP Values '!BA28","v":8635.4232648011748},{"$f":"BK3","v":7890.7092768157154},{"$f":"BL3","v":7210.9406943984322},{"$f":"BM3","v":8635.4232648011748},{"$f":"'WTP Values '!BE28","v":6337.0217997008458},{"$f":"'WTP Values '!BF28","v":5792.7480044841868},{"$f":"'WTP Values '!BG28","v":6933.2957656885274},{"$f":"BQ3","v":6337.0217997008458},{"$f":"BR3","v":5792.7480044841868},{"$f":"BS3","v":6933.2957656885274}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1.4766710844280189},{"$f":"D3/(1+B4)^A4","v":1.347920041254467},{"$f":"E3/(1+B4)^A4","v":1.6177230619673471},{"$f":"F3+C4","v":3.0129996806669297},{"$f":"G3+D4","v":2.7502960521756146},{"$f":"H3+E4","v":3.3008021356381749},{"$f":"I3/(1+B4)^A4","v":0.55509688883441632},{"$f":"J3/(1+B4)^A4","v":0.50671763969899442},{"$f":"K3/(1+B4)^A4","v":2.8220816238220193E-2},{"$f":"L3+I4","v":1.1326196919777431},{"$f":"M3+J4","v":1.0339066720418282},{"$f":"N3+K4","v":5.7581753452464482E-2},{"$f":"O3/(1+B4)^A4","v":0.44452067881507168},{"$f":"P3/(1+B4)^A4","v":0.40578461742925076},{"$f":"Q3/(1+B4)^A4","v":0.48695760146733991},{"$f":"R3+O4","v":0.90699999305427226},{"$f":"S3+P4","v":0.82796293340264326},{"$f":"T3+Q4","v":0.99358829003396032},{"$f":"U3/(1+B4)^A4","v":396853.2114516017},{"$f":"V3/(1+B4)^A4","v":362251.55540240818},{"$f":"W3/(1+B4)^A4","v":434760.72576428566},{"$f":"X3+U4","v":809739.29264584812},{"$f":"Y3+V4","v":739138.07364307367},{"$f":"Z3+W4","v":887085.78484944836},{"$f":"AA3/(1+B4)^A4","v":149181.48348930382},{"$f":"AB3/(1+B4)^A4","v":136179.63047716461},{"$f":"AC3/(1+B4)^A4","v":163425.53956709287},{"$f":"AD3+AA4","v":304389.89891157555},{"$f":"AE3+AB4","v":277860.91802560666},{"$f":"AF3+AC4","v":333453.47093269631},{"$f":"AG3/(1+B4)^A4","v":119464.28748060609},{"$f":"AH3/(1+B4)^A4","v":109054.02718496016},{"$f":"AI3/(1+B4)^A4","v":130869.1488720643},{"$f":"AJ3+AG4","v":243754.93217542866},{"$f":"AK3+AH4","v":222513.83706819272},{"$f":"AL3+AI4","v":267025.41135855997},{"$f":"AM3/(1+B4)^A4","v":7.4502899054578353E-2},{"$f":"AN3/(1+B4)^A4","v":6.8032869723950479E-2},{"$f":"AO3/(1+B4)^A4","v":8.1591077987562627E-2},{"$f":"AP3+AM4","v":0.15201571523096169},{"$f":"AQ3+AN4","v":0.13881426738474856},{"$f":"AR3+AO4","v":0.16647843552582278},{"$f":"AS3/(1+B4)^A4","v":2.8220816238220193E-2},{"$f":"AT3/(1+B4)^A4","v":2.5789650220574806E-2},{"$f":"AU3/(1+B4)^A4","v":3.088425698450643E-2},{"$f":"AV3+AS4","v":5.7581753452464482E-2},{"$f":"AW3+AT4","v":5.262120231006083E-2},{"$f":"AX3+AU4","v":6.3016237951186924E-2},{"$f":"AY3/(1+B4)^A4","v":2.2664113127625198E-2},{"$f":"AZ3/(1+B4)^A4","v":2.0717538970696371E-2},{"$f":"BA3/(1+B4)^A4","v":2.4796663882120078E-2},{"$f":"BB3+AY4","v":4.6243856425606453E-2},{"$f":"BC3+AZ4","v":4.2272066515808879E-2},{"$f":"BD3+BA4","v":5.0595112985077809E-2},{"$f":"BE3/(1+B4)^A4","v":20022.546025350286},{"$f":"BF3/(1+B4)^A4","v":18283.7350300498},{"$f":"BG3/(1+B4)^A4","v":21927.483829416506},{"$f":"BH3+BE4","v":40854.00291012472},{"$f":"BI3+BF4","v":37306.132955313617},{"$f":"BJ3+BG4","v":44740.838005541438},{"$f":"BK3/(1+B4)^A4","v":7584.3034187002268},{"$f":"BL3/(1+B4)^A4","v":6930.931078814333},{"$f":"BM3/(1+B4)^A4","v":8300.0992549030907},{"$f":"BN3+BK4","v":15475.012695515943},{"$f":"BO3+BL4","v":14141.871773212766},{"$f":"BP3+BM4","v":16935.522519704267},{"$f":"BQ3/(1+B4)^A4","v":6090.9475198970067},{"$f":"BR3/(1+B4)^A4","v":5567.8085394888376},{"$f":"BS3/(1+B4)^A4","v":6664.0674410693264},{"$f":"BT3+BQ4","v":12427.969319597853},{"$f":"BU3+BR4","v":11360.556543973024},{"$f":"BV3+BS4","v":13597.363206757855}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1.3915001436363266},{"$f":"D4/(1+B5)^A5","v":1.2701751600576578},{"$f":"E4/(1+B5)^A5","v":1.5244165724036638},{"$f":"F4+C5","v":4.4044998243032563},4.0204712122332724,4.8252187080418389,{"$f":"I4/(1+B5)^A5","v":0.52308019618624846},{"$f":"J4/(1+B5)^A5","v":0.47749134919732461},{"$f":"K4/(1+B5)^A5","v":2.6593105440422798E-2},{"$f":"L4+I5","v":1.6556998881639915},1.5113980212391529,8.4174858892887283E-2,{"$f":"O4/(1+B5)^A5","v":0.41888176381545533},{"$f":"P4/(1+B5)^A5","v":0.3823799080192109},{"$f":"Q4/(1+B5)^A5","v":0.45887102384013306},{"$f":"R4+O5","v":1.3258817568697276},1.2103428414218542,1.4524593138740933,{"$f":"U4/(1+B5)^A5","v":373963.64468756522},{"$f":"V4/(1+B5)^A5","v":341357.73138009536},{"$f":"W4/(1+B5)^A5","v":409684.74207156908},{"$f":"X4+U5","v":1183702.9373334134},1080495.8050231691,1296770.5269210176,{"$f":"AA4/(1+B5)^A5","v":140577.04379283215},{"$f":"AB4/(1+B5)^A5","v":128325.10730899562},{"$f":"AC4/(1+B5)^A5","v":153999.53596947336},{"$f":"AD4+AA5","v":444966.94270440773},406186.02533460228,487453.00690216967,{"$f":"AG4/(1+B5)^A5","v":112573.86627372399},{"$f":"AH4/(1+B5)^A5","v":102764.04548868851},{"$f":"AI4/(1+B5)^A5","v":123320.92188530834},{"$f":"AJ4+AG5","v":356328.79844915267},325277.88255688123,390346.33324386831,{"$f":"AM4/(1+B5)^A5","v":7.0205745767633068E-2},{"$f":"AN4/(1+B5)^A5","v":6.4108892624207964E-2},{"$f":"AO4/(1+B5)^A5","v":7.6885095087449992E-2},{"$f":"AP4+AM5","v":0.22222146099859474},0.20292316000895652,0.24336353061327276,{"$f":"AS4/(1+B5)^A5","v":2.6593105440422798E-2},{"$f":"AT4/(1+B5)^A5","v":2.4302163403003754E-2},{"$f":"AU4/(1+B5)^A5","v":2.9102925142390965E-2},{"$f":"AV4+AS5","v":8.4174858892887283E-2},7.6923365713064587E-2,9.2119163093577885E-2,{"$f":"AY4/(1+B5)^A5","v":2.1356899992862097E-2},{"$f":"AZ4/(1+B5)^A5","v":1.9522599688935979E-2},{"$f":"BA4/(1+B5)^A5","v":2.3366450198377773E-2},{"$f":"BB4+AY5","v":6.7600756418468549E-2},6.1794666204744858E-2,7.3961563183455578E-2,{"$f":"BE4/(1+B5)^A5","v":18867.692314183729},{"$f":"BF4/(1+B5)^A5","v":17229.171877756107},{"$f":"BG4/(1+B5)^A5","v":20662.757752878329},{"$f":"BH4+BE5","v":59721.695224308452},54535.30483306972,65403.595758419768,{"$f":"BK4/(1+B5)^A5","v":7146.858503422729},{"$f":"BL4/(1+B5)^A5","v":6531.1711547729883},{"$f":"BM4/(1+B5)^A5","v":7821.3689068524654},{"$f":"BN4+BK5","v":22621.871198938672},20673.042927985756,24756.891426556733,{"$f":"BQ4/(1+B5)^A5","v":5739.6358865528782},{"$f":"BR4/(1+B5)^A5","v":5246.670341242092},{"$f":"BS4/(1+B5)^A5","v":6279.6995886473969},{"$f":"BT4+BQ5","v":18167.605206150729},16607.226885215117,19877.062795405251]
[4,0.02,1.2855310430136579,1.1734455118717628,1.4083252777741413,5.6900308673169144,5.1939167241050352,6.23354398581598,0.48324524669171737,0.44112819892317745,2.4567918824975412E-2,2.1389451348557089,1.9525262201623304,0.1087427777178627,0.38698200154682705,0.3532599290279872,0.42392589651081047,1.7128637584165547,1.5636027704498414,1.8763852103849037,345484.60264481168,315361.7787742886,378485.37507567136,1529187.539978225,1395857.5837974576,1675255.9019966889,129871.45891233697,118552.56343177722,142271.76691560363,574838.4016167447,524738.58876637951,629724.77381777333,104000.85144710039,94938.093384705528,113929.46961711517,460329.64989625307,420215.97594158677,504275.80286098347,6.4859257108208127E-2,5.9226707218499465E-2,7.1029943426154291E-2,0.28708071810680286,0.26214986722745598,0.31439347403942708,2.4567918824975412E-2,2.2451442502413967E-2,2.6886604276789933E-2,0.1087427777178627,9.9374808215478561E-2,0.11900576737036782,1.9730474372511343E-2,1.8035864426770153E-2,2.158698813824764E-2,8.7331230790979889E-2,7.9830530631515018E-2,9.5548551321703215E-2,17430.831244134257,15917.091633489628,19089.194239090539,77152.526468442709,70452.396466559352,84492.789997510306,6602.5925388457872,6033.7925979333322,7225.7358898616476,29224.463737784459,26706.835525919087,31982.62731641838,5302.5363608495136,4847.1123966254772,5801.4717417924803,23470.141567000243,21454.339281840596,25678.534537197731]
[5,0.02,1.1643450726502569,1.0628257537588919,1.2755635943423143,6.8543759399671718,6.2567424778639271,7.509107580158294,0.43769010863254665,0.39954340084950174,2.2251921013180614E-2,2.5766352434882558,2.3520696210118319,0.1309946987310433,0.35050152165060944,0.31995840159897743,0.38396274555460946,2.0633652800671642,1.8835611720488188,2.2603479559395132,312916.04893725197,285632.87927863922,342805.86527606728,1842103.588915477,1681490.463076097,2018061.7672727562,117628.5816544636,107376.70928447605,128859.92266440271,692466.98327120836,632115.29805085552,758584.69648217608,94196.775404183019,85988.356205037519,103189.43077980253,554526.42530043609,506204.33214662428,607465.23364078603,5.8745027465584077E-2,5.3643453492570846E-2,6.4334008181543834E-2,0.34582574557238693,0.3157933207200268,0.37872748222097091,2.2251921013180614E-2,2.0334963199561195E-2,2.4352025865193427E-2,0.1309946987310433,0.11970977141503976,0.14335779323556125,1.7870498531743099E-2,1.6335638093241102E-2,1.9552000248243825E-2,0.10520172932272298,9.6166168724756113E-2,0.11510055156994704,15787.64089875832,14416.600295337539,17289.671357172039,92940.167367201037,84868.996761896895,101782.46135468234,5980.1714871857548,5464.9918560719088,6544.5716191414776,35204.635224970218,32171.827381990995,38527.198935559856,4802.6705522648053,4390.1790363322179,5254.5716988990762,28272.812119265047,25844.518318172813,30933.106236096806]
[9,0.02,0.64280101933740763,0.58675515870841655,0.70420152747897324,10.199365395695839,9.3100820960822919,11.173611234109032,0.24163596737048429,0.22057628049304182,1.2284637815257406E-2,3.8340535403855167,3.499898125069925,0.19492114365460439,0.19350168664646386,0.1766397192073392,0.21197465427350101,3.0703037914051277,2.8027538622229451,3.3634155648824411,172751.84131287035,157689.59758525022,189253.13879048641,2741064.6519282712,2502071.0554100503,3002891.8074775338,64939.315643425893,59279.555350418268,71139.812059219519,1030396.3261857621,940592.54314270034,1128780.0043021562,52003.297536428443,47471.668252036397,56967.880783936671,825139.68926473428,753236.03398274223,903913.05311359919,3.2431419536074348E-2,2.9614989057596155E-2,3.5516933088425844E-2,0.51459143373869431,0.46990294897060253,0.56354947706327341,1.2284637815257406E-2,1.1226341210955544E-2,1.3444044567859147E-2,0.19492114365460439,0.17812908290861315,0.213317525670631,9.8657820109336256E-3,9.0184302441897301E-3,1.0794090158383429E-2,0.15654100198459212,0.14309601663497648,0.17127052746885735,8715.8969458731226,7958.985341115058,9545.1242363244892,138295.701201319,126285.73575800385,151453.10431202702,3301.4785891829624,3017.062912249598,3613.0674717721381,52384.774547889152,47871.93258584974,57328.775523555661,2651.414601266476,2423.6900433689011,2900.8960690198996,42070.167159466168,38456.846853961957,46028.70576243008]
[16,0.02,0.10603785316408271,9.6792406188971239E-2,0.1161666144302466,12.191218523872777,11.128265426830627,13.355726652690389,3.986079433041962E-2,3.6386742613616671E-2,2.0265005524897056E-3,4.5828130211702254,4.1833997703451331,0.23298765805755869,3.1920458770850001E-2,2.9138871975591799E-2,3.4967799658329864E-2,3.6699091564550557,3.3501089016192847,4.0202632759270189,28497.519188506103,26012.818728078477,31219.609083061558,3276372.2901645284,2990705.1875632759,3589332.1602101806,10712.530642642188,9778.8842842209215,11735.378007072439,1231624.3502784425,1124282.6186241927,1349221.5607485641,8578.5769815673302,7831.0295661202626,9397.5454237188151,986282.76116002025,900336.9066681409,1080439.9224425564,5.349957450618008E-3,4.8853529578753536E-3,5.8589504720312135E-3,0.61508695647563061,0.56167117400562749,0.67360610757134975,2.0265005524897056E-3,1.851921644623811E-3,2.2177588101641504E-3,0.23298765805755869,0.21291624438834009,0.25497670389571137,1.6274808420537114E-3,1.4876998530426282E-3,1.7806165715703987E-3,0.18711218679796737,0.17104150513412553,0.20471826883983735,1437.7933026497715,1312.9315193155473,1574.5844386612994,165303.72712884555,150948.31309049728,181030.66408092453,544.61908325068657,497.70125505665135,596.01946250585513,62615.095063329209,57220.931761155269,68524.619228629352,437.38311500502317,399.81717701523968,478.53812012941808,50286.128722611284,45967.156342257287,55017.737726862128]
[19,0.02,3.639583196728137E-2,3.3222477127214267E-2,3.9872370600231327E-2,{"$f":"F20+C21","v":12.356364475417379},11.279012292646879,13.536647385290589,1.368159321640925E-2,1.2489179387219869E-2,6.9556456858748414E-4,{"$f":"L20+I21","v":4.6448931992631799},4.240069375144051,0.23614377968828157,1.095619742456184E-2,1.0001461331914145E-2,1.2002149446205663E-2,{"$f":"R20+O21","v":3.7196228613269859},3.3954904950385623,4.0747229841885586,9781.3270348306487,8928.4925257538252,10715.641748358183,{"$f":"X20+U21","v":3320755.025033406},3031218.1890341598,3637954.3446002649,3676.9083264128399,3356.4488398803965,4027.9846608834596,{"$f":"AD20+AA21","v":1248308.3080693674},1139512.4926924959,1367498.5260952185,2944.4621616054133,2687.8782219241189,3225.5602498600697,{"$f":"AJ20+AG21","v":999643.24721519649},912533.1440558373,1095075.8900227577,1.8362890854032544E-3,1.6768208715104321E-3,2.0109929663957148E-3,{"$f":"AP20+AM21","v":0.62341911133865191},0.56927974244402402,0.68273098064152649,6.9556456858748414E-4,6.3564309332066107E-4,7.612109693864767E-4,{"$f":"AV20+AS21","v":0.23614377968828157},0.21580047254895923,0.25843069582474681,5.5860730380592185E-4,5.1062966906075685E-4,6.1116874402153973E-4,{"$f":"BB20+AY21","v":0.18964686535153705},0.1733584853493258,0.20749144473196951,493.50002744726248,450.64317633452401,540.45144198773983,{"$f":"BH20+BE21","v":167542.98165923604},152993.10481911473,183482.96047934052,186.93196861968255,170.82815908123848,204.57434358865555,{"$f":"BN20+BK21","v":63463.298172398281},57996.063894621686,69452.874548192645,150.12490241966731,137.23098269221106,164.25071321670674,{"$f":"BT20+BQ21","v":50967.31990634145},46589.841413407186,55763.024724297371]
[25,0.02,2.5120510647131458E-3,2.2930251770271761E-3,2.7520027872694323E-3,12.420733112190211,11.337768623998715,13.607164529746726,9.4430760195698938E-4,8.6200684752206871E-4,4.8008071821731876E-5,4.6690900772192165,4.2621573838009041,0.23737393546841895,7.5619997999550655E-4,6.9030381308794037E-4,8.2839189724502171E-4,3.7389996815372522,3.4131787960574882,4.0959496454966597,675.11007892998532,616.24718939701745,739.59675622325108,3338054.0027742446,3047008.8678359478,3656905.7248601783,253.78129793876897,231.66308959378787,278.01269016509116,1254811.1839130253,1145448.6129717377,1374622.3055927178,203.22764746023057,185.51814821196172,222.62912047845231,1004850.739533056,917286.84929088107,1100780.5244517433,1.2674121466038125E-4,1.1573467147001025E-4,1.3879932809081891E-4,0.62666672016524749,0.57224532030767572,0.68628756580004169,4.8008071821731876E-5,4.3872273912825082E-5,5.2539005780596772E-5,0.23737393546841895,0.21692465290642157,0.25977695196858175,3.8555240983189512E-5,3.5243810472345419E-5,4.2183047100527233E-5,0.19063480239525293,0.17426157050816352,0.20857234044898995,34.06151755232051,31.103525039200083,37.302118041745295,168415.77181945802,153790.09956724162,184438.78758047492,12.902099647622753,11.79060996019501,14.119781575177484,63793.90075348856,58298.185734626801,69814.678933577685,10.361665074789384,9.471722929523958,11.336632705273527,51232.826553451356,46832.544239566916,56053.513879985003]
[36,0.02,2.9333905775325975E-6,2.6776280716668562E-6,3.2135887518040676E-6,12.42423480720506,11.340965006008664,13.61100070751254,1.1026937552280003E-6,1.0065889184376747E-6,5.6060335518481048E-8,4.6704064028579388,4.2633589856007781,0.23744085672974688,8.830353519515175E-7,8.0608659966799558E-7,9.6733582370881567E-7,3.7400537929513789,3.4141410509475176,4.0971043894497896,0.78834446168260786,0.71960865931464613,0.86364731448112464,3338995.07822891,3047867.890863521,3657936.6920688655,0.29634734682934721,0.27051931137956664,0.32464300476228303,1255164.9445185873,1145771.541712061,1375009.8437542194,0.23731446964913966,0.21663460411717664,0.25997009912313818,1005134.030446202,917545.45389644965,1101090.8602137391,1.4799917489426228E-7,1.3514653406248577E-7,1.6207976299078817E-7,0.62684339216279827,0.57240664964043697,0.68648104630769058,5.6060335518481048E-8,5.1230851441909688E-8,6.1351230743126666E-8,0.23744085672974688,0.21698580903696724,0.25985018916396041,4.5022006997895762E-8,4.1155159227516836E-8,4.9258295197287428E-8,0.19068854680238054,0.17431069891847689,0.20863114186740778,3.9774563522198006E-2,3.6320434946435852E-2,4.3558701143744202E-2,168463.25216246804,153833.45659134997,184490.78518618646,1.5066133833169116E-2,1.3768216994644377E-2,1.6488054248281644E-2,63811.88574537501,58314.621355980067,69834.361323576479,1.2099599058670647E-2,1.1060389330755004E-2,1.323809536586576E-2,51247.27028488963,46845.747428558687,56069.316675870366]
[39,0.02,3.0686708774822477E-7,2.8011132738977109E-7,3.3617910585778732E-7,12.424237188180649,11.340967179386846,13.611003315919492,1.153547106671341E-7,1.0530101662098627E-7,5.8645691543793323E-9,4.6704072978928295,4.2633598026292576,0.23744090223282152,9.2375863244239117E-8,8.4326120499457446E-8,1.0119468214346773E-7,3.7400545096938522,3.4141417052321978,4.0971051746173019,8.2470084601713942E-2,7.5279512825064968E-2,9.0347646940122761E-2,3338995.7181126447,3047868.4749557539,3657937.3930744487,3.1001411124708743E-2,2.8299495436618284E-2,3.3961469090499179E-2,1255165.1850579153,1145771.7612872794,1375010.1072605778,2.482587921960307E-2,2.2662522536240348E-2,2.7195924003627917E-2,1005134.2230697018,917545.62973450811,1101091.0712263689,1.5482450968784348E-8,1.4137913868225893E-8,1.6955445767382801E-8,0.62684351229082536,0.57240675933622753,0.68648117786465479,5.8645691543793323E-9,5.3593484295106846E-9,6.4180589015693127E-9,0.23744090223282152,0.21698585062004438,0.25985023896155096,4.7098304187114129E-9,4.3053127512891626E-9,5.1529958916512481E-9,0.19068858334586045,0.17431073232331232,0.20863118184939972,4.1608862345157791E-3,3.7995438395171444E-3,4.5567514494845723E-3,168463.284446701,153833.48607193452,184490.82054192972,1.5760944513902627E-3,1.4403171146018944E-3,1.7248440178944113E-3,63811.897974260297,58314.632531371717,69834.374706606657,1.2657600915792684E-3,1.1570465553704834E-3,1.38486016944716E-3,51247.280105896833,46845.756406059743,56069.327420972688]
[44,0.02,4.7963872712842188E-9,4.3781899684763335E-9,5.2545393383175852E-9,12.424237431986533,11.340967401935279,13.611003583013773,1.8030146862164324E-9,1.6458736565081776E-9,9.1664261065070222E-11,4.6704073895421407,4.2633598862909095,0.23744090689222136,1.4438512057118559E-9,1.3180322919876789E-9,1.581690916794608E-9,3.74005458308647,3.4141417722292955,4.097105255016471,1.2890221201236713E-3,1.1766322017526542E-3,1.4121498234102893E-3,3338995.7836351222,3047868.5347653218,3657937.464855649,4.8455758094332225E-4,4.4232615720369651E-4,5.3082381448945411E-4,1255165.2096885347,1145771.7837712269,1375010.134242963,3.8803291666469176E-4,3.5421926615081831E-4,4.250771390278185E-4,1005134.2427938613,917545.64773988095,1101091.092833529,2.4199346792083232E-10,2.2097811341602112E-10,2.6501663913970916E-10,0.62684352459163162,0.57240677056879929,0.68648119133575547,9.1664261065070222E-11,8.3767571095055704E-11,1.0031540445646085E-10,0.23744090689222136,0.21698585487804636,0.2598502440606984,7.3615488829317537E-11,6.7292805594465191E-11,8.0542244152212455E-11,0.19068858708782047,0.17431073574388303,0.20863118594345464,6.5035393397637698E-5,5.9387547365453262E-5,7.1222837258604491E-5,168463.28775252489,153833.48909067188,184490.82416226843,2.4634637166408446E-5,2.2512413194201548E-5,2.6959619400980692E-5,63811.899226467249,58314.63367570359,69834.376076995119,1.9784055814846738E-5,1.8084843869002838E-5,2.1645611257909462E-5,51247.281111543147,46845.757325333165,56069.32852124401]
[50,0.02,1.697716969370292E-11,1.5496929218184063E-11,1.8598833030630185E-11,12.424237435240427,11.340967404905467,13.611003586578478,6.3819046621602626E-12,5.8256922930773235E-12,3.2445247369129032E-13,4.6704073907653152,4.2633598874074794,0.23744090695440689,5.1106187939791995E-12,4.6652733854128059E-12,5.5985127093836367E-12,3.740054584065986,3.4141417731234553,4.097105256089498,4.5625897231640587E-6,4.1647772430355932E-6,4.9984093921069147E-6,3338995.7845096015,3047868.5355635551,3657937.4658136587,1.7151276185090803E-6,1.5656463513214265E-6,1.8788903952772844E-6,1255165.2100172611,1145771.784071303,1375010.1346030766,1.3734713859323369E-6,1.253785453527656E-6,1.5045921678165065E-6,1005134.2430571049,917545.64798018511,1101091.0931219035,8.565538888521866E-13,7.8216847762037471E-13,9.3804611676509127E-13,0.62684352475580118,0.57240677071871204,0.6864811915155441,3.2445247369129032E-13,2.9650155187100049E-13,3.550738395429412E-13,0.23744090695440689,0.21698585493487471,0.25985024412875291,2.605675011737719E-13,2.3818789333012119E-13,2.8508526712807547E-13,0.19068858713776157,0.17431073578953482,0.20863118599809494,2.3019761486290442E-7,2.1020664351946053E-7,2.5209853287817719E-7,168463.28779664522,153833.48913096069,184490.82421058638,8.7196131559438932E-8,7.968436187397021E-8,9.5425579203813404E-8,63811.899243179512,58314.633690976138,69834.37609528465,7.002713788547206E-8,6.4012650747857095E-8,7.6616251913091088E-8,51247.281124964757,46845.757337602015,56069.328535928507]

{"sheet":"Forest NPV 3%","index":160,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU28","v":1.5363285962389108},{"$f":"'WTP Values '!CV28","v":1.4023760109211474},{"$f":"'WTP Values '!CW28","v":1.6830790736708279},{"$f":"C3","v":1.5363285962389108},{"$f":"D3","v":1.4023760109211474},{"$f":"E3","v":1.6830790736708279},{"$f":"'WTP Values '!CC28","v":0.57752280314332671},{"$f":"'WTP Values '!CD28","v":0.52718903234283376},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"I3","v":0.57752280314332671},{"$f":"J3","v":0.52718903234283376},{"$f":"K3","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CI28","v":0.46247931423920058},{"$f":"'WTP Values '!CJ28","v":0.4221783159733925},{"$f":"'WTP Values '!CK28","v":0.50663068856662041},{"$f":"O3","v":0.46247931423920058},{"$f":"P3","v":0.4221783159733925},{"$f":"Q3","v":0.50663068856662041},{"$f":"'WTP Values '!BH28","v":412886.08119424642},{"$f":"'WTP Values '!BI28","v":376886.51824066549},{"$f":"'WTP Values '!BJ28","v":452325.05908516276},{"$f":"U3","v":412886.08119424642},{"$f":"V3","v":376886.51824066549},{"$f":"W3","v":452325.05908516276},{"$f":"'WTP Values '!AV28","v":155208.4154222717},{"$f":"'WTP Values '!AW28","v":141681.28754844205},{"$f":"'WTP Values '!AX28","v":170027.93136560344},{"$f":"AA3","v":155208.4154222717},{"$f":"AB3","v":141681.28754844205},{"$f":"AC3","v":170027.93136560344},{"$f":"'WTP Values '!BB28","v":124290.64469482256},{"$f":"'WTP Values '!BC28","v":113459.80988323255},{"$f":"'WTP Values '!BD28","v":136156.26248649569},{"$f":"AG3","v":124290.64469482256},{"$f":"AH3","v":113459.80988323255},{"$f":"AI3","v":136156.26248649569},{"$f":"'WTP Values '!CX28","v":7.7512816176383323E-2},{"$f":"'WTP Values '!CY28","v":7.0781397660798079E-2},{"$f":"'WTP Values '!CZ28","v":8.4887357538260155E-2},{"$f":"AM3","v":7.7512816176383323E-2},{"$f":"AN3","v":7.0781397660798079E-2},{"$f":"AO3","v":8.4887357538260155E-2},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CG28","v":2.6831552089486028E-2},{"$f":"'WTP Values '!CH28","v":3.213198096668049E-2},{"$f":"AS3","v":2.9360937214244289E-2},{"$f":"AT3","v":2.6831552089486028E-2},{"$f":"AU3","v":3.213198096668049E-2},{"$f":"'WTP Values '!CL28","v":2.3579743297981254E-2},{"$f":"'WTP Values '!CM28","v":2.1554527545112504E-2},{"$f":"'WTP Values '!CN28","v":2.579844910295773E-2},{"$f":"AY3","v":2.3579743297981254E-2},{"$f":"AZ3","v":2.1554527545112504E-2},{"$f":"BA3","v":2.579844910295773E-2},{"$f":"'WTP Values '!BK28","v":20831.456884774438},{"$f":"'WTP Values '!BL28","v":19022.397925263813},{"$f":"'WTP Values '!BM28","v":22813.354176124933},{"$f":"BE3","v":20831.456884774438},{"$f":"BF3","v":19022.397925263813},{"$f":"BG3","v":22813.354176124933},{"$f":"'WTP Values '!AY28","v":7890.7092768157154},{"$f":"'WTP Values '!AZ28","v":7210.9406943984322},{"$f":"'WTP Values '!BA28","v":8635.4232648011748},{"$f":"BK3","v":7890.7092768157154},{"$f":"BL3","v":7210.9406943984322},{"$f":"BM3","v":8635.4232648011748},{"$f":"'WTP Values '!BE28","v":6337.0217997008458},{"$f":"'WTP Values '!BF28","v":5792.7480044841868},{"$f":"'WTP Values '!BG28","v":6933.2957656885274},{"$f":"BQ3","v":6337.0217997008458},{"$f":"BR3","v":5792.7480044841868},{"$f":"BS3","v":6933.2957656885274}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1.4481370499000008},{"$f":"D3/(1+B4)^A4","v":1.3218738909615868},{"$f":"E3/(1+B4)^A4","v":1.5864634495907513},{"$f":"F3+C4","v":2.9844656461389114},{"$f":"G3+D4","v":2.7242499018827342},{"$f":"H3+E4","v":3.2695425232615793},{"$f":"I3/(1+B4)^A4","v":0.54437063167435829},{"$f":"J3/(1+B4)^A4","v":0.49692622522653762},{"$f":"K3/(1+B4)^A4","v":2.7675499306479678E-2},{"$f":"L3+I4","v":1.121893434817685},{"$f":"M3+J4","v":1.0241152575693713},{"$f":"N3+K4","v":5.7036436520723967E-2},{"$f":"O3/(1+B4)^A4","v":0.43593110966085458},{"$f":"P3/(1+B4)^A4","v":0.39794355356149735},{"$f":"Q3/(1+B4)^A4","v":0.47754801448451356},{"$f":"R3+O4","v":0.89841042390005521},{"$f":"S3+P4","v":0.82012186953488986},{"$f":"T3+Q4","v":0.98417870305113397},{"$f":"U3/(1+B4)^A4","v":389184.73107196385},{"$f":"V3/(1+B4)^A4","v":355251.69030131539},{"$f":"W3/(1+B4)^A4","v":426359.75029235816},{"$f":"X3+U4","v":802070.81226621033},{"$f":"Y3+V4","v":732138.20854198094},{"$f":"Z3+W4","v":878684.80937752093},{"$f":"AA3/(1+B4)^A4","v":146298.81744016561},{"$f":"AB3/(1+B4)^A4","v":133548.20204396461},{"$f":"AC3/(1+B4)^A4","v":160267.63254369257},{"$f":"AD3+AA4","v":301507.23286243732},{"$f":"AE3+AB4","v":275229.48959240667},{"$f":"AF3+AC4","v":330295.563909296},{"$f":"AG3/(1+B4)^A4","v":117155.85323293673},{"$f":"AH3/(1+B4)^A4","v":106946.75264702852},{"$f":"AI3/(1+B4)^A4","v":128340.33602271251},{"$f":"AJ3+AG4","v":241446.49792775931},{"$f":"AK3+AH4","v":220406.56253026106},{"$f":"AL3+AI4","v":264496.59850920818},{"$f":"AM3/(1+B4)^A4","v":7.3063263433295625E-2},{"$f":"AN3/(1+B4)^A4","v":6.6718255877837765E-2},{"$f":"AO3/(1+B4)^A4","v":8.001447595273839E-2},{"$f":"AP3+AM4","v":0.15057607960967895},{"$f":"AQ3+AN4","v":0.13749965353863586},{"$f":"AR3+AO4","v":0.16490183349099855},{"$f":"AS3/(1+B4)^A4","v":2.7675499306479678E-2},{"$f":"AT3/(1+B4)^A4","v":2.5291311235258771E-2},{"$f":"AU3/(1+B4)^A4","v":3.0287473811556689E-2},{"$f":"AV3+AS4","v":5.7036436520723967E-2},{"$f":"AW3+AT4","v":5.2122863324744799E-2},{"$f":"AX3+AU4","v":6.2419454778237182E-2},{"$f":"AY3/(1+B4)^A4","v":2.2226169571101191E-2},{"$f":"AZ3/(1+B4)^A4","v":2.0317209487333874E-2},{"$f":"BA3/(1+B4)^A4","v":2.4317512586443331E-2},{"$f":"BB3+AY4","v":4.5805912869082449E-2},{"$f":"BC3+AZ4","v":4.1871737032446378E-2},{"$f":"BD3+BA4","v":5.0115961689401065E-2},{"$f":"BE3/(1+B4)^A4","v":19635.646040884567},{"$f":"BF3/(1+B4)^A4","v":17930.434466268089},{"$f":"BG3/(1+B4)^A4","v":21503.774320034812},{"$f":"BH3+BE4","v":40467.102925659005},{"$f":"BI3+BF4","v":36952.832391531905},{"$f":"BJ3+BG4","v":44317.128496159741},{"$f":"BK3/(1+B4)^A4","v":7437.7502844902592},{"$f":"BL3/(1+B4)^A4","v":6797.0031995460768},{"$f":"BM3/(1+B4)^A4","v":8139.7146430400371},{"$f":"BN3+BK4","v":15328.459561305976},{"$f":"BO3+BL4","v":14007.94389394451},{"$f":"BP3+BM4","v":16775.137907841214},{"$f":"BQ3/(1+B4)^A4","v":5973.2508244894389},{"$f":"BR3/(1+B4)^A4","v":5460.2205716695134},{"$f":"BS3/(1+B4)^A4","v":6535.2962255523871},{"$f":"BT3+BQ4","v":12310.272624190286},{"$f":"BU3+BR4","v":11252.9685761537},{"$f":"BV3+BS4","v":13468.591991240915}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1.325250542816276},{"$f":"D4/(1+B5)^A5","v":1.2097018660302041},{"$f":"E4/(1+B5)^A5","v":1.4518387937616177},{"$f":"F4+C5","v":4.3097161889551874},3.9339517679129381,4.7213813170231971,{"$f":"I4/(1+B5)^A5","v":0.49817624317359988},{"$f":"J4/(1+B5)^A5","v":0.45475789032991554},{"$f":"K4/(1+B5)^A5","v":2.5327002358759031E-2},{"$f":"L4+I5","v":1.6200696779912849},1.4788731478992867,8.2363438879482997E-2,{"$f":"O4/(1+B5)^A5","v":0.39893871905869865},{"$f":"P4/(1+B5)^A5","v":0.36417472393516165},{"$f":"Q4/(1+B5)^A5","v":0.43702408239616441},{"$f":"R4+O5","v":1.2973491429587538},1.1842965934700516,1.4212027854472984,{"$f":"U4/(1+B5)^A5","v":356159.16058811016},{"$f":"V4/(1+B5)^A5","v":325105.62135036051},{"$f":"W4/(1+B5)^A5","v":390179.56936394743},{"$f":"X4+U5","v":1158229.9728543204},1057243.8298923415,1268864.3787414683,{"$f":"AA4/(1+B5)^A5","v":133884.14255359813},{"$f":"AB4/(1+B5)^A5","v":122215.52322214479},{"$f":"AC4/(1+B5)^A5","v":146667.58718663725},{"$f":"AD4+AA5","v":435391.37541603541},397445.01281455148,476963.15109593328,{"$f":"AG4/(1+B5)^A5","v":107214.20193052494},{"$f":"AH4/(1+B5)^A5","v":97871.428679833596},{"$f":"AI4/(1+B5)^A5","v":117449.58806976721},{"$f":"AJ4+AG5","v":348660.69985828426},318277.99121009465,381946.18657897541,{"$f":"AM4/(1+B5)^A5","v":6.6863236136103191E-2},{"$f":"AN4/(1+B5)^A5","v":6.1056655393193146E-2},{"$f":"AO4/(1+B5)^A5","v":7.3224580295662492E-2},{"$f":"AP4+AM5","v":0.21743931574578212},0.19855630893182902,0.23812641378666105,{"$f":"AS4/(1+B5)^A5","v":2.5327002358759031E-2},{"$f":"AT4/(1+B5)^A5","v":2.314513253105192E-2},{"$f":"AU4/(1+B5)^A5","v":2.7717329041523353E-2},{"$f":"AV4+AS5","v":8.2363438879482997E-2},7.5267995855796715E-2,9.0136783819760535E-2,{"$f":"AY4/(1+B5)^A5","v":2.0340093702362248E-2},{"$f":"AZ4/(1+B5)^A5","v":1.8593124803664478E-2},{"$f":"BA4/(1+B5)^A5","v":2.2253968819699092E-2},{"$f":"BB4+AY5","v":6.6146006571444704E-2},6.0464861836110856E-2,7.236993050910015E-2,{"$f":"BE4/(1+B5)^A5","v":17969.397700326401},{"$f":"BF4/(1+B5)^A5","v":16408.887550383664},{"$f":"BG4/(1+B5)^A5","v":19678.999713592519},{"$f":"BH4+BE5","v":58436.500625985405},53361.719941915566,63996.128209752264,{"$f":"BK4/(1+B5)^A5","v":6806.5951372028503},{"$f":"BL4/(1+B5)^A5","v":6220.2207866613317},{"$f":"BM4/(1+B5)^A5","v":7448.9919650928705},{"$f":"BN4+BK5","v":22135.054698508826},20228.164680605842,24224.129872934085,{"$f":"BQ4/(1+B5)^A5","v":5466.3706712558933},{"$f":"BR4/(1+B5)^A5","v":4996.8753143918957},{"$f":"BS4/(1+B5)^A5","v":5980.7218322164517},{"$f":"BT4+BQ5","v":17776.643295446178},16249.843890545595,19449.313823457367]
[4,0.03,1.1774679425354975,1.0748044398072762,1.2899399639187346,5.4871841314906851,5.0087562077202143,6.0113212809419316,0.44262313963904015,0.40404649549559329,2.2502713558287504E-2,2.062692817630325,1.88291964339488,0.1048661524377705,0.35445188479572959,0.32356452539466279,0.38829023683623093,1.6518010277544835,1.5078611188647144,1.8094930222835293,316442.80117905978,288852.13377437758,346669.49374118843,1474672.7740333802,1346095.9636667192,1615533.8724826567,118954.32658016967,108586.90943711477,130312.25156437226,554345.70199620514,506031.92225166626,607275.4026603055,95258.429767888665,86957.496743036245,104352.43778302119,443919.12962617294,405235.48795313091,486298.6243619966,5.9407119288655941E-2,5.4248047505903708E-2,6.5059091181758497E-2,0.27684643503443807,0.25280435643773275,0.30318550496841956,2.2502713558287504E-2,2.05641504761317E-2,2.4626487856210875E-2,0.1048661524377705,9.5832146331928408E-2,0.11476327167597142,1.807190980794033E-2,1.6519750568335826E-2,1.9772363061022237E-2,8.4217916379385027E-2,7.6984612404446678E-2,9.214229357012238E-2,15965.577115585975,14579.084059220882,17484.536361463506,74402.077741571382,67940.80400113645,81480.664571215777,6047.5716198106447,5526.5856041245315,6618.3328810130515,28182.626318319471,25754.750284730373,30842.462753947137,4856.7995405170514,4439.6589968868357,5313.7938851109056,22633.442835963229,20689.502887432431,24763.107708568274]
[5,0.03,1.0156941905618682,0.92713575127285708,1.1127135442044922,6.5028783220525535,5.9358919589930714,7.1240348251464241,0.38181060842433456,0.34853405631413537,1.9411038387859431E-2,2.4445034260546596,2.2314536997090153,0.12427719082562994,0.30575330946632007,0.27910960192052908,0.33494256918554033,1.9575543372208035,1.7869707207852434,2.1444355914690698,272966.34005218849,249166.38798188779,299040.15057916014,1747639.1140855686,1595262.3516486068,1914574.0230618168,102611.04704855701,93668.021949582879,112408.49291230654,656956.74904476211,599699.94420124916,719683.89557261206,82170.758304422707,75010.3005586004,90015.329503536021,526089.88793059567,480245.78851173131,576313.95386553265,5.124510295335253E-2,4.6794842314281986E-2,5.612054355743519E-2,0.32809153798779062,0.29959919875201474,0.35930604852585474,1.9411038387859431E-2,1.7738816844108996E-2,2.1243024753297441E-2,0.12427719082562994,0.1135709631760374,0.13600629642926887,1.5588988150927661E-2,1.4250081956081771E-2,1.705581406447074E-2,9.9806904530312684E-2,9.1234694360528446E-2,0.10919810763459312,13772.047067667247,12576.04597775907,15082.314656282751,88174.124809238623,80516.849978895523,96562.979227498523,5216.6884034410305,4767.2812897688837,5709.0320811404108,33399.3147217605,30522.031574499255,36551.494835087549,4189.5179476429803,3829.6888503847708,4583.725283703523,26822.96078360621,24519.1917378172,29346.832992271797]
[9,0.03,0.41845255822871608,0.38196765379825026,0.45842324734626855,9.009582771249848,8.2240366922418744,9.8701802868985649,0.15730091531353838,0.14359141644179521,7.9970908042530792E-3,3.386801176481447,3.0916258635136735,0.17218308291650614,0.12596631517829343,0.11498946044501351,0.13799190370268319,2.7121448314049248,2.4758053005723362,2.9710643506022789,112458.51789501823,102653.25276494113,123200.58260225701,2421312.2978530237,2210197.9288611775,2652596.6315506347,42274.392764069256,38589.984833273476,46310.810737007952,910197.90230086423,830869.96520790854,997104.86728750111,33853.264440803905,30903.250657451994,37085.123908918402,728884.98841420445,665369.08240578708,798469.23353455588,2.1112303906810733E-2,1.9278855447118874E-2,2.3120920882499025E-2,0.45456299836080094,0.41508754211233972,0.49780995800373834,7.9970908042530792E-3,7.3081576692506506E-3,8.7518449304272092E-3,0.17218308291650614,0.15734985993434802,0.18843347890044335,6.4224567124325548E-3,5.8708450879222246E-3,7.0267695673271275E-3,0.13828008505997327,0.12640349238326404,0.15129137290810982,5673.9010433087751,5181.1644299000127,6213.7139412411989,122163.14628821219,111554.17469601288,133785.70394563759,2149.2065507378798,1964.0567702726951,2352.045627081392,46273.953714967407,42287.546559898554,50641.224058101201,1726.025923183164,1577.7810994242202,1888.434126144145,37162.572230570455,33970.755180343374,40659.336961799869]
[16,0.03,2.8409185275280423E-2,2.5932186654209811E-2,3.1122837493175411E-2,9.9561121310957503,9.0880380986662779,10.907122359103509,1.0679324953895909E-2,9.7485726241043884E-3,5.4293092455439133E-4,3.7426119649377072,3.4164261038547359,0.19027230495787778,8.5519859204410235E-3,7.8067556817310426E-3,9.3684158017155062E-3,2.9970775276526296,2.7359086223079268,3.2831986313161954,7634.9273241072697,6969.237538548944,8364.2174204536223,2675690.6900009112,2442397.0532660806,2931273.3089660443,2870.0530868256524,2619.9147486141342,3144.0897578573322,1005821.5354558997,918159.55854990229,1101858.7782837534,2298.3338081211941,2098.0542627155519,2517.7481541631428,805460.23712455947,735271.47274072142,882354.86860367807,1.4333365670303442E-3,1.3088618184362772E-3,1.5697036908231745E-3,0.50231850877367634,0.45869583735652664,0.55010891044555399,5.4293092455439133E-4,4.9615852780430104E-4,5.9417197777802489E-4,0.19027230495787778,0.17388073222632214,0.20822993614886609,4.3602735621522579E-4,3.9857786156511277E-4,4.7705479294928417E-4,0.1528075236455779,0.13968319908728713,0.16718575225782698,385.20712277462735,351.75471468923411,421.85558944015116,134997.37042364376,123273.8407720156,147840.97153430877,145.91189824053222,133.34188447558361,159.68285694921329,51135.405893100964,46730.194503876774,55961.493221117962,117.18171935478072,107.11722200268852,128.2077834507302,41066.800272725326,37539.657089645858,44930.928351028269]
[19,0.03,5.7576948618912153E-3,5.2556810908078368E-3,6.3076712614442438E-3,{"$f":"F20+C21","v":9.9891540030543364},9.1181990477653745,10.94332039862744,2.1643807740243672E-3,1.9757450262897465E-3,1.100359114271646E-4,{"$f":"L20+I21","v":3.7550327677277746},3.4277643765050567,0.19090377164436143,1.7332325765756496E-3,1.5821966255348441E-3,1.8986985724132278E-3,{"$f":"R20+O21","v":3.0070240861701203},2.7449884258696344,3.2940947549598545,1547.372140347004,1412.4566677354865,1695.1774997712055,{"$f":"X20+U21","v":2684570.6451496342},2450502.7645762204,2941001.4795686998,581.6741927389877,530.97860922517123,637.21325580890903,{"$f":"AD20+AA21","v":1009159.6081845022},921206.70287408109,1105515.57485144,465.80374022357967,425.21304751802865,510.27248653184489,{"$f":"AJ20+AG21","v":808133.36029476544},737711.65677412727,885283.18602382625,2.9049458854183715E-4,2.6526726810055474E-4,3.1813213887581492E-4,{"$f":"AP20+AM21","v":0.50398557957709644},0.460218135310417,0.55193458576367804,1.100359114271646E-4,1.0055654108138218E-4,1.2042094521130212E-4,{"$f":"AV20+AS21","v":0.19090377164436143},0.17445779933993394,0.20892099976863851,8.8369745355171403E-5,8.0779849311408481E-5,9.6684783586338093E-5,{"$f":"BB20+AY21","v":0.15331465399567068},0.14014677305252926,0.16774060038997579,78.06999919470509,71.290193428196503,85.497550747895318,{"$f":"BH20+BE21","v":135445.39328332531},123682.95613843559,148331.61912719917,29.571991545963595,27.024424519065388,32.362954307901035,{"$f":"BN20+BK21","v":51305.111648904269},46885.280453398598,56147.215566273982,23.749240849355527,21.709467299704265,25.983895309769466,{"$f":"BT20+BQ21","v":41203.090818522025},37664.241920209504,45080.04298151924]
[25,0.03,1.0646903305089634E-4,9.7185991474788025E-5,1.1663898072366877E-4,9.9957324391384414,9.1242039096004746,10.950527208510263,4.0022879588417975E-5,3.6534701395254579E-5,2.0347408766077188E-6,3.7575056741469433,3.4300217577462826,0.19102949282751594,3.2050256379809106E-5,2.9257358866314426E-5,3.5109988616790488E-5,3.0090043855776765,2.7467961596282358,3.2962641070184837,28.613398157492373,26.118594202592483,31.346556839066874,2686338.5903026457,2452116.562482005,2942938.2992684147,10.756090820561242,9.8186479921140783,11.783097371524066,1009824.1981967366,921813.37080744701,1106243.6208448166,8.613459900652936,7.8628727460904324,9.4357585000044644,808665.56288734789,738197.48259892734,885866.19624208997,5.3717118899920873E-6,4.9052181840428624E-6,5.8827746209176303E-6,0.50431748325197656,0.46052121558998421,0.55229806663442482,2.0347408766077188E-6,1.8594520815507178E-6,2.2267768444246776E-6,0.19102949282751594,0.17457268989843178,0.20905858633935162,1.6340986392301806E-6,1.4937492612030804E-6,1.7878570619130323E-6,0.15341562056919222,0.14023906781429163,0.16785106728417298,1.4436397766682398,1.3182702700257918,1.5809871441082874,135534.59191439339,123764.40852383291,148429.3040838413,0.54683365840159248,0.49972504905491616,0.59844304612918964,51338.899034469352,46916.157124301229,56184.191757530047,0.4391616383944984,0.40144294668133068,0.48048399140384052,41230.225438664456,37689.04600352353,45109.730799059333]
[36,0.03,4.4640565276737568E-9,4.0748351629537151E-9,4.8904642820584312E-9,9.9958206647738717,9.1242844428372951,10.950623861479629,1.678087907472302E-9,1.5318348216061377E-9,8.5313053308215806E-11,3.7575388391328763,3.4300520322510231,0.19103117891690391,1.343810046039484E-9,1.2267088381203725E-9,1.472099157662214E-9,3.0090309440440559,2.7468204037582233,3.2962932009340271,1.1997087149539652E-3,1.0951060379031342E-3,1.3143051802737761E-3,2686362.3008141606,2452138.2056725551,2942964.2746136989,4.5098369041094582E-4,4.1167838578166449E-4,4.9404424207010931E-4,1009833.1112385871,921821.50703667081,1106253.3849163323,3.6114700015153544E-4,3.296762204243347E-4,3.9562451276665793E-4,808672.70043665404,738203.99817368574,885874.0151896805,2.2522629200397381E-10,2.0566704352121667E-10,2.4665424015626273E-10,0.50432193452462593,0.46052528030231238,0.55230294139954783,8.5313053308215806E-11,7.79635069905724E-11,9.3364778688981137E-11,0.19103117891690391,0.17457423073464245,0.20906043155947276,6.851483936959527E-11,6.2630240447415483E-11,7.4961655601448217E-11,0.15341697466612225,0.14024030561061573,0.16785254879312278,6.0529239197322529E-5,5.527271954591439E-5,6.6287969173638286E-5,135535.78818745958,123765.50090937363,148430.61416989542,2.2927759296662457E-5,2.0952579387184607E-5,2.5091648810569209E-5,51339.352168546022,46916.571221797276,56184.687657760376,1.8413263673031527E-5,1.6831786250605901E-5,2.0145836181715921E-5,41230.589350249757,37689.378659489732,45110.128952440093]
[39,0.03,1.5356281651918473E-10,1.4017366505003947E-10,1.6823117372814987E-10,9.9958206669091556,9.1242844447864044,10.950623863818876,5.7725950341519609E-11,5.2694868039805598E-11,2.9347551202914366E-12,3.7575388399355525,3.4300520329837423,0.19103117895771154,4.6226846424844292E-11,4.2198583970195646E-11,5.0639970942287746E-11,3.0090309446868377,2.7468204043449926,3.2962932016381732,4.1269784136659712E-5,3.7671469105523028E-5,4.521188385438518E-5,2686362.301388015,2452138.2061963752,2942964.2752423678,1.5513765400235571E-5,1.4161669331200735E-5,1.6995041354663687E-5,1009833.1114543051,921821.50723358814,1106253.3851526475,1.2423397906572671E-5,1.1340808216454618E-5,1.3609418717674026E-5,808672.70060940075,738203.99833137915,885874.01537891873,7.7477477132946838E-12,7.0749127553610393E-12,8.4848656350982543E-12,0.50432193463235808,0.46052528040068869,0.55230294151752946,2.9347551202914366E-12,2.6819319255852412E-12,3.2117331602522452E-12,0.19103117895771154,0.1745742307719346,0.20906043160413176,2.3568993003852692E-12,2.154470057168095E-12,2.5786687273644623E-12,0.15341697469889481,0.14024030564057352,0.16785254882897904,2.0821959568123968E-6,1.9013725380777517E-6,2.2802953288195277E-6,135535.78821641242,123765.50093581212,148430.61420160282,7.8871118056924401E-7,7.2076531381079021E-7,8.6314862694383329E-7,51339.352179513015,46916.571231819486,56184.68766976241,6.334132673751295E-7,5.7901070196323205E-7,6.9301347911257582E-7,41230.58935905734,37689.378667540848,45110.128962076407]
[44,0.03,3.0936336350798276E-13,2.8238995271165793E-13,3.3891382647917413E-13,9.9958206669757352,9.1242844448471807,10.950623863891817,1.1629308815859235E-13,1.0615761019443765E-13,5.9122757426906656E-15,3.7575388399605805,3.4300520330065893,0.19103117895898397,9.3127314401466291E-14,8.501208930784906E-14,1.0201787186350195E-13,3.0090309447068804,2.7468204043632887,3.296293201660129,8.3140955090325554E-8,7.589189007428565E-8,9.108259913933959E-8,2686362.301405909,2452138.2062127083,2942964.2752619707,3.125359871405491E-8,2.8529703716659617E-8,3.4237735902552824E-8,1009833.1114610314,921821.50723972823,1106253.3851600161,2.502783062783432E-8,2.2846875658229779E-8,2.7417155046528747E-8,808672.70061478729,738203.99833629618,885874.01538481948,1.5608396267573551E-14,1.4252921743269683E-14,1.7093373456453633E-14,0.50432193463571728,0.46052528040375623,0.55230294152120829,5.9122757426906656E-15,5.4029451921053893E-15,6.4702679702519469E-15,0.19103117895898397,0.17457423077309744,0.20906043160552429,4.748143538547995E-15,4.3403352359032149E-15,5.1949140355253671E-15,0.15341697469991672,0.14024030564150761,0.16785254883009706,4.1947338508325069E-9,3.8304520390713009E-9,4.5938193158043526E-9,135535.78821731519,123765.5009366365,148430.61420259153,1.5889155277818853E-9,1.4520336812950799E-9,1.7388751293532146E-9,51339.352179854977,46916.571232131995,56184.687670136649,1.2760566869471977E-9,1.1664587972967102E-9,1.3961256097946815E-9,41230.589359331971,37689.378667791891,45110.128962376875]
[50,0.03,6.7898446824915776E-17,6.1978377047184591E-17,7.4384122814307155E-17,9.9958206669758454,9.124284444847282,10.950623863891936,2.5523772346228948E-17,2.3299258092858071E-17,1.2976143508957003E-18,3.7575388399606213,3.4300520330066266,0.19103117895898605,2.0439395063249009E-17,1.8658281833669798E-17,2.2390676676672218E-17,3.0090309447069132,2.7468204043633189,3.2962932016601654,1.824760907096717E-11,1.6656598907576437E-11,1.9990625083108748E-11,2686362.3014059383,2452138.2062127353,2942964.2752620028,6.859476785843633E-12,6.2616418077773765E-12,7.5144291949263305E-12,1009833.1114610424,921821.50723973836,1106253.3851600282,5.4930577679187826E-12,5.0143861716700934E-12,6.0174618704298101E-12,808672.70061479625,738203.99833630421,885874.01538482914,3.4256993199801118E-18,3.1282025063065061E-18,3.751619117179321E-18,0.50432193463572283,0.46052528040376123,0.5523029415212144,1.2976143508957003E-18,1.1858275093218525E-18,1.4200813591483055E-18,0.19103117895898605,0.17457423077309933,0.20906043160552659,1.0421129635825462E-18,9.5260802014676275E-19,1.1401692508170123E-18,0.15341697469991841,0.14024030564150916,0.1678525488300989,9.2065172192917367E-13,8.4069988488976915E-13,1.0082421945524401E-12,135535.78821731667,123765.50093663785,148430.61420259319,3.4873197410655088E-13,3.1868942262407439E-13,3.8164480488818831E-13,51339.352179855545,46916.571232132512,56184.68767013726,2.8006634697074207E-13,2.5601202328427039E-13,3.0641883189604391E-13,41230.589359332422,37689.378667792305,45110.12896237737]

{"sheet":"Forest NPV 4%","index":161,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU28","v":1.5363285962389108},{"$f":"'WTP Values '!CV28","v":1.4023760109211474},{"$f":"'WTP Values '!CW28","v":1.6830790736708279},{"$f":"C3","v":1.5363285962389108},{"$f":"D3","v":1.4023760109211474},{"$f":"E3","v":1.6830790736708279},{"$f":"'WTP Values '!CC28","v":0.57752280314332671},{"$f":"'WTP Values '!CD28","v":0.52718903234283376},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"I3","v":0.57752280314332671},{"$f":"J3","v":0.52718903234283376},{"$f":"K3","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CI28","v":0.46247931423920058},{"$f":"'WTP Values '!CJ28","v":0.4221783159733925},{"$f":"'WTP Values '!CK28","v":0.50663068856662041},{"$f":"O3","v":0.46247931423920058},{"$f":"P3","v":0.4221783159733925},{"$f":"Q3","v":0.50663068856662041},{"$f":"'WTP Values '!BH28","v":412886.08119424642},{"$f":"'WTP Values '!BI28","v":376886.51824066549},{"$f":"'WTP Values '!BJ28","v":452325.05908516276},{"$f":"U3","v":412886.08119424642},{"$f":"V3","v":376886.51824066549},{"$f":"W3","v":452325.05908516276},{"$f":"'WTP Values '!AV28","v":155208.4154222717},{"$f":"'WTP Values '!AW28","v":141681.28754844205},{"$f":"'WTP Values '!AX28","v":170027.93136560344},{"$f":"AA3","v":155208.4154222717},{"$f":"AB3","v":141681.28754844205},{"$f":"AC3","v":170027.93136560344},{"$f":"'WTP Values '!BB28","v":124290.64469482256},{"$f":"'WTP Values '!BC28","v":113459.80988323255},{"$f":"'WTP Values '!BD28","v":136156.26248649569},{"$f":"AG3","v":124290.64469482256},{"$f":"AH3","v":113459.80988323255},{"$f":"AI3","v":136156.26248649569},{"$f":"'WTP Values '!CX28","v":7.7512816176383323E-2},{"$f":"'WTP Values '!CY28","v":7.0781397660798079E-2},{"$f":"'WTP Values '!CZ28","v":8.4887357538260155E-2},{"$f":"AM3","v":7.7512816176383323E-2},{"$f":"AN3","v":7.0781397660798079E-2},{"$f":"AO3","v":8.4887357538260155E-2},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CG28","v":2.6831552089486028E-2},{"$f":"'WTP Values '!CH28","v":3.213198096668049E-2},{"$f":"AS3","v":2.9360937214244289E-2},{"$f":"AT3","v":2.6831552089486028E-2},{"$f":"AU3","v":3.213198096668049E-2},{"$f":"'WTP Values '!CL28","v":2.3579743297981254E-2},{"$f":"'WTP Values '!CM28","v":2.1554527545112504E-2},{"$f":"'WTP Values '!CN28","v":2.579844910295773E-2},{"$f":"AY3","v":2.3579743297981254E-2},{"$f":"AZ3","v":2.1554527545112504E-2},{"$f":"BA3","v":2.579844910295773E-2},{"$f":"'WTP Values '!BK28","v":20831.456884774438},{"$f":"'WTP Values '!BL28","v":19022.397925263813},{"$f":"'WTP Values '!BM28","v":22813.354176124933},{"$f":"BE3","v":20831.456884774438},{"$f":"BF3","v":19022.397925263813},{"$f":"BG3","v":22813.354176124933},{"$f":"'WTP Values '!AY28","v":7890.7092768157154},{"$f":"'WTP Values '!AZ28","v":7210.9406943984322},{"$f":"'WTP Values '!BA28","v":8635.4232648011748},{"$f":"BK3","v":7890.7092768157154},{"$f":"BL3","v":7210.9406943984322},{"$f":"BM3","v":8635.4232648011748},{"$f":"'WTP Values '!BE28","v":6337.0217997008458},{"$f":"'WTP Values '!BF28","v":5792.7480044841868},{"$f":"'WTP Values '!BG28","v":6933.2957656885274},{"$f":"BQ3","v":6337.0217997008458},{"$f":"BR3","v":5792.7480044841868},{"$f":"BS3","v":6933.2957656885274}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1.4204221488895254},{"$f":"D3/(1+B4)^A4","v":1.2965754538841967},{"$f":"E3/(1+B4)^A4","v":1.5561012145625257},{"$f":"F3+C4","v":2.9567507451284363},{"$f":"G3+D4","v":2.6989514648053441},{"$f":"H3+E4","v":3.2391802882333538},{"$f":"I3/(1+B4)^A4","v":0.53395229580559045},{"$f":"J3/(1+B4)^A4","v":0.48741589528738322},{"$f":"K3/(1+B4)^A4","v":2.7145836921453666E-2},{"$f":"L3+I4","v":1.1114750989489171},{"$f":"M3+J4","v":1.0146049276302169},{"$f":"N3+K4","v":5.6506774135697956E-2},{"$f":"O3/(1+B4)^A4","v":0.42758812337204188},{"$f":"P3/(1+B4)^A4","v":0.39032758503457143},{"$f":"Q3/(1+B4)^A4","v":0.46840855081973037},{"$f":"R3+O4","v":0.89006743761124252},{"$f":"S3+P4","v":0.81250590100796394},{"$f":"T3+Q4","v":0.97503923938635073},{"$f":"U3/(1+B4)^A4","v":381736.39163669228},{"$f":"V3/(1+B4)^A4","v":348452.77204203536},{"$f":"W3/(1+B4)^A4","v":418199.9436808087},{"$f":"X3+U4","v":794622.47283093864},{"$f":"Y3+V4","v":725339.29028270091},{"$f":"Z3+W4","v":870525.00276597147},{"$f":"AA3/(1+B4)^A4","v":143498.90479130149},{"$f":"AB3/(1+B4)^A4","v":130992.31467126668},{"$f":"AC3/(1+B4)^A4","v":157200.38033062447},{"$f":"AD3+AA4","v":298707.32021357317},{"$f":"AE3+AB4","v":272673.60221970873},{"$f":"AF3+AC4","v":327228.31169622787},{"$f":"AG3/(1+B4)^A4","v":114913.68777258002},{"$f":"AH3/(1+B4)^A4","v":104899.97215535553},{"$f":"AI3/(1+B4)^A4","v":125884.11842316538},{"$f":"AJ3+AG4","v":239204.33246740256},{"$f":"AK3+AH4","v":218359.78203858808},{"$f":"AL3+AI4","v":262040.38090966106},{"$f":"AM3/(1+B4)^A4","v":7.1664955784378065E-2},{"$f":"AN3/(1+B4)^A4","v":6.5441380973371002E-2},{"$f":"AO3/(1+B4)^A4","v":7.848313381865768E-2},{"$f":"AP3+AM4","v":0.14917777196076137},{"$f":"AQ3+AN4","v":0.13622277863416909},{"$f":"AR3+AO4","v":0.16337049135691784},{"$f":"AS3/(1+B4)^A4","v":2.7145836921453666E-2},{"$f":"AT3/(1+B4)^A4","v":2.4807278189243737E-2},{"$f":"AU3/(1+B4)^A4","v":2.970782263931258E-2},{"$f":"AV3+AS4","v":5.6506774135697956E-2},{"$f":"AW3+AT4","v":5.1638830278729765E-2},{"$f":"AX3+AU4","v":6.1839803605993074E-2},{"$f":"AY3/(1+B4)^A4","v":2.1800798167512254E-2},{"$f":"AZ3/(1+B4)^A4","v":1.9928372360496025E-2},{"$f":"BA3/(1+B4)^A4","v":2.3852116404361804E-2},{"$f":"BB3+AY4","v":4.5380541465493508E-2},{"$f":"BC3+AZ4","v":4.1482899905608529E-2},{"$f":"BD3+BA4","v":4.9650565507319534E-2},{"$f":"BE3/(1+B4)^A4","v":19259.852889029618},{"$f":"BF3/(1+B4)^A4","v":17587.276188298642},{"$f":"BG3/(1+B4)^A4","v":21092.22834331077},{"$f":"BH3+BE4","v":40091.309773804052},{"$f":"BI3+BF4","v":36609.674113562454},{"$f":"BJ3+BG4","v":43905.582519435702},{"$f":"BK3/(1+B4)^A4","v":7295.404286996777},{"$f":"BL3/(1+B4)^A4","v":6666.9200207086087},{"$f":"BM3/(1+B4)^A4","v":7983.9342315099611},{"$f":"BN3+BK4","v":15186.113563812492},{"$f":"BO3+BL4","v":13877.860715107041},{"$f":"BP3+BM4","v":16619.357496311135},{"$f":"BQ3/(1+B4)^A4","v":5858.9328769423491},{"$f":"BR3/(1+B4)^A4","v":5355.7211579920358},{"$f":"BS3/(1+B4)^A4","v":6410.2216768569961},{"$f":"BT3+BQ4","v":12195.954676643196},{"$f":"BU3+BR4","v":11148.469162476224},{"$f":"BV3+BS4","v":13343.517442545522}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1.2627501181383041},{"$f":"D4/(1+B5)^A5","v":1.1526508572451395},{"$f":"E4/(1+B5)^A5","v":1.3833683134694732},{"$f":"F4+C5","v":4.2195008632667399},3.8516023220504838,4.6225486017028272,{"$f":"I4/(1+B5)^A5","v":0.47468164667514512},{"$f":"J4/(1+B5)^A5","v":0.4333109560688076},{"$f":"K4/(1+B5)^A5","v":2.4132550176246787E-2},{"$f":"L4+I5","v":1.5861567456240622},1.4479158836990245,8.0639324311944746E-2,{"$f":"O4/(1+B5)^A5","v":0.3801242846886751},{"$f":"P4/(1+B5)^A5","v":0.34699980178454587},{"$f":"Q4/(1+B5)^A5","v":0.41641349604906047},{"$f":"R4+O5","v":1.2701917222999177},1.1595057027925098,1.3914527354354111,{"$f":"U4/(1+B5)^A5","v":339362.2621371937},{"$f":"V4/(1+B5)^A5","v":309773.24551415577},{"$f":"W4/(1+B5)^A5","v":371778.22712862061},{"$f":"X4+U5","v":1133984.7349681323},1035112.5357968567,1242303.229894592,{"$f":"AA4/(1+B5)^A5","v":127570.00383273132},{"$f":"AB4/(1+B5)^A5","v":116451.69075663073},{"$f":"AC4/(1+B5)^A5","v":139750.56569560806},{"$f":"AD4+AA5","v":426277.32404630451},389125.29297633946,466978.87739183591,{"$f":"AG4/(1+B5)^A5","v":102157.84999127006},{"$f":"AH4/(1+B5)^A5","v":93255.693270791424},{"$f":"AI4/(1+B5)^A5","v":111910.52289269224},{"$f":"AJ4+AG5","v":341362.18245867261},311615.47530937952,373950.90380235331,{"$f":"AM4/(1+B5)^A5","v":6.3709884736624214E-2},{"$f":"AN4/(1+B5)^A5","v":5.8177149391722909E-2},{"$f":"AO4/(1+B5)^A5","v":6.9771220181868807E-2},{"$f":"AP4+AM5","v":0.21288765669738557},0.19439992802589201,0.23314171153878666,{"$f":"AS4/(1+B5)^A5","v":2.4132550176246787E-2},{"$f":"AT4/(1+B5)^A5","v":2.2053579978774086E-2},{"$f":"AU4/(1+B5)^A5","v":2.6410146150390251E-2},{"$f":"AV4+AS5","v":8.0639324311944746E-2},7.3692410257503851E-2,8.8249949756383325E-2,{"$f":"AY4/(1+B5)^A5","v":1.9380830187037946E-2},{"$f":"AZ4/(1+B5)^A5","v":1.7716250462719071E-2},{"$f":"BA4/(1+B5)^A5","v":2.1204444630072438E-2},{"$f":"BB4+AY5","v":6.4761371652531458E-2},5.9199150368327597E-2,7.0855010137391969E-2,{"$f":"BE4/(1+B5)^A5","v":17121.939086884831},{"$f":"BF4/(1+B5)^A5","v":15635.024490337179},{"$f":"BG4/(1+B5)^A5","v":18750.914193458735},{"$f":"BH4+BE5","v":57213.24886068888},52244.698603899633,62656.496712894441,{"$f":"BK4/(1+B5)^A5","v":6485.5878461723159},{"$f":"BL4/(1+B5)^A5","v":5926.867621960173},{"$f":"BM4/(1+B5)^A5","v":7097.6884596804239},{"$f":"BN4+BK5","v":21671.701409984809},19804.728337067216,23717.045955991558,{"$f":"BQ4/(1+B5)^A5","v":5208.5699932990556},{"$f":"BR4/(1+B5)^A5","v":4761.2166075116947},{"$f":"BS4/(1+B5)^A5","v":5698.663728999235},{"$f":"BT4+BQ5","v":17404.52466994225},15909.685769987918,19042.181171544758]
[4,0.04,1.0794040932079036,0.98529078356715127,1.1825090320914291,5.2989049564746438,4.8368931056176354,5.8050576337942559,0.40575986098280553,0.37039602126671406,2.0628605030890899E-2,1.9919166066068676,1.8183119049657386,0.10126792934283564,0.32493183166405604,0.2966168848519139,0.35595200162407703,1.5951235539639739,1.4561225876444237,1.7474047370594881,290088.28395220154,264795.46853438055,317797.58668314613,1424073.0189203338,1299908.0043312372,1560100.8165777382,109047.3739258969,99543.393311265521,119459.36925538079,535324.69797220139,488668.68628760497,586438.24664721673,87324.958319123674,79715.357445255097,95661.583989001389,428687.14077779627,391330.83275463461,469612.48779135471,5.4459476482887133E-2,4.9730071122207196E-2,5.9640731424719234E-2,0.2673471331802727,0.24412999914809921,0.29278244296350586,2.0628605030890899E-2,1.8851492593065337E-2,2.2575503615061162E-2,0.10126792934283564,9.2543902850569182E-2,0.11082545337144449,1.6566814869515459E-2,1.5143925144864579E-2,1.8125648138243682E-2,8.1328186522046916E-2,7.4343075513192178E-2,8.8980658275635643E-2,14635.905290024828,13364.884461192622,16028.360038207296,71849.154150713701,65609.583065092258,78684.856751101732,5543.907672199548,5066.3112829299398,6067.1338419581443,27215.609082184357,24871.039619997155,29784.179797949702,4452.3074595437029,4069.9079105013293,4871.2416388176307,21856.832129485952,19979.593680489248,23913.42281036239]
[5,0.04,0.88719148335457365,0.80983720305400309,0.97193622746370956,6.1860964398292175,5.6467303086716383,6.7769938612579654,0.33350502857667402,0.30443853011492555,1.695520964952156E-2,2.3254216351835417,2.1227504350806643,0.1182231389923572,0.26707028029365421,0.24379745798230532,0.29256659884007763,1.8621938342576281,1.6999200456267289,2.0399713358995655,238431.42393361824,217642.57333545032,261206.45095758254,1662504.4428539521,1517550.5776666875,1821307.2675353207,89628.992550617593,81817.413261336653,98186.89374737216,624953.69052281894,570486.09954894159,684625.14039458893,71774.750339118284,65520.213109266057,78626.848956096612,500461.89111691457,456851.04586390068,548239.33674745134,4.4761719941208367E-2,4.0874493476412539E-2,4.9020333824931019E-2,0.31210885312148107,0.28500449262451177,0.3418027767884369,1.695520964952156E-2,1.5494552765113538E-2,1.8555418369962502E-2,0.1182231389923572,0.10803845561568272,0.129380871741407,1.3616714213918645E-2,1.2447202579298737E-2,1.4897961532404656E-2,9.4944900735965565E-2,8.6790278092490916E-2,0.10387861980804031,12029.647289833994,10984.960817361067,13174.143592300932,83878.801440547701,76594.543882453319,91859.000343402658,4556.6879931519461,4164.1385747208642,4986.7417650424068,31772.297075336304,29035.178194718021,34770.921562992109,3659.4721886258344,3345.1676336553555,4003.8055465190573,25516.304318111786,23324.761314144605,27917.228356881446]
[9,0.04,0.273537696385245,0.24968792772093054,0.29966608300672215,8.0829481013634812,7.3781953565290852,8.8550332502283648,0.1028258261731976,9.3864082084819861E-2,5.2276076543505707E-3,3.0384690206179985,2.7736524585086242,0.15447407038515004,8.2342753075427461E-2,7.5167307500410285E-2,9.0203744047886752E-2,2.4332010118806071,2.2211689777095729,2.665490684914142,73512.859030219057,67103.268305093487,80534.825025306389,2172280.5747667411,1982879.2971117415,2379777.3383129728,27634.291595006027,25225.835873766173,30272.852292637534,816584.14080446784,745415.07395747607,894552.73329862987,22129.495418681749,20201.10483118354,24242.12533709102,653919.24163405364,596935.94008590712,716346.7542348766,1.380087386847265E-2,1.2602369382735772E-2,1.5113884028515132E-2,0.40781124030239918,0.37239583070627946,0.44661025455321463,5.2276076543505707E-3,4.7772598693836821E-3,5.7209818755163729E-3,0.15447407038515004,0.14116644287510235,0.16905311479816323,4.1982871886101355E-3,3.8377049192447081E-3,4.593319655190259E-3,0.12405799240321962,0.11340290607300574,0.13573107062211248,3708.9648285916833,3386.8684869489789,4061.8344040687934,109598.67914171038,100080.83919664368,120025.85792848586,1404.9119724190859,1283.8816586146738,1537.5055785252978,41514.682291008066,37938.276705596516,45432.779324404568,1128.2835906828943,1031.3776289564178,1234.447992927348,33340.405463770687,30476.866471891994,36477.528298736856]
[16,0.04,7.7087384188019468E-3,7.0366130393324684E-3,8.4450789686858676E-3,8.5559307486016891,7.8099386175037671,9.3731953138161384,2.8977994884844555E-3,2.6452429236435617E-3,1.4732250982606843E-4,3.2162683956604736,2.9359557995535672,0.16351329144956647,2.3205530810952229E-3,2.1183373217789833E-3,2.5420886278225987E-3,2.5755824600143447,2.3511431368735094,2.8214648201590307,2071.7122655156986,1891.0795449637781,2269.6027199473042,2299393.9749658587,2098909.6720863804,2519032.6411056379,778.77940813970235,710.9051977706979,853.13835204016732,864367.46487966308,789033.86137888709,946898.47579057887,623.64527367532355,569.30008175206024,683.18263043442823,692184.04924006842,631866.30678290874,758264.57678050885,3.8893113457057557E-4,3.5515532342499085E-4,4.2593390237462129E-4,0.4316747660349457,0.39418698457973012,0.47274414751321969,1.4732250982606843E-4,1.3463097473721814E-4,1.612266000622852E-4,0.16351329144956647,0.14942695339860851,0.17894544476965127,1.1831458029983139E-4,1.0815278384644136E-4,1.2944723949833358E-4,0.13131738302680093,0.12003880253631076,0.1436735243271528,104.52467811925374,95.447477878890055,114.46911827961716,116011.96705896335,105937.18018354979,127049.30374406348,39.592710766887997,36.181879125790452,43.329414844555238,43943.959837147682,40158.276923690421,48091.328651551841,31.796871794048641,29.065903740856633,34.788757801373762,35291.356161275391,32260.254018444371,38612.051208333767]
[19,0.04,9.2722041870552476E-4,8.4637601305618171E-4,1.0157887363576022E-3,8.562768942658991,7.816180588998316,9.3806866938163029,3.485523452817843E-4,3.1817440390198104E-4,1.7720206838579653E-5,3.2188389479564337,2.9383023163839299,0.16364397689463778,2.7912014684964605E-4,2.5479728481495278E-4,3.0576682640147851E-4,2.5776409540800009,2.3530222513145729,2.8237198318617902,249.18914223157395,227.46232550971411,272.99174909761632,2301231.7296972862,2100587.1928691217,2521045.9386115083,93.672937083103221,85.508909412355507,102.61695974311783,865058.2970796118,789664.48437250743,947655.26961234713,75.01313449300109,68.476400610992982,82.174390961134932,692737.2665335635,632371.31606255483,758870.60790384992,4.6781311007332163E-5,4.2718697898533092E-5,5.1232068056351712E-5,0.43201977535146807,0.39450203237226389,0.47312198089162538,1.7720206838579653E-5,1.6193646999631509E-5,1.9392614912396216E-5,0.16364397689463778,0.14954638055793865,0.17908846412230384,1.4231082795208879E-5,1.3008804304174418E-5,1.5570138340038919E-5,0.13142233639477685,0.120134741674935,0.14378835314813246,12.572409458648755,11.480588080066816,13.768543958010486,116104.68781220789,106021.84882069333,127150.84591631505,4.7622798777839552,4.3520191359382068,5.2117371211407404,43979.081360900294,40190.372799484641,48129.764895071763,3.8245828534658886,3.496097282392943,4.1844520883156466,35319.562226643036,32286.037522752427,38642.911287367977]
[25,0.04,4.6524550033574863E-6,4.2468071638913865E-6,5.0968586255022969E-6,8.563505020595251,7.8168524882537911,9.3814930820942664,1.7489089649278247E-6,1.5964834978943476E-6,8.8913556370744986E-8,3.2191156477419618,2.9385549005094194,0.16365804415741231,1.4005234327792899E-6,1.2784801527927851E-6,1.534226784326339E-6,2.577862534814761,2.3532245232401987,2.8239625661782632,1.2503405319483594,1.141323263642547,1.3697733606186697,2301429.5495746876,2100767.7648191792,2521262.6542912303,0.47001674684849976,0.42905262373595426,0.51489460127800102,865132.65974551148,789732.36598976061,947736.73252928595,0.37638864055292998,0.34358968612802371,0.41232122229224211,692796.816034541,632425.67634909227,758935.84239922115,2.3473161296807876E-7,2.1434689720532039E-7,2.5706389392706389E-7,0.43205691289737103,0.39453594479519427,0.47316265169024502,8.8913556370744986E-8,8.1253834024946987E-8,9.730509214122121E-8,0.16365804415741231,0.14955923595458817,0.17910385903345488,7.1406400266937622E-8,6.5273451114406583E-8,7.8125294225307893E-8,0.1314336338013517,0.12014506877044784,0.14380071356973817,6.3083780415243415E-2,5.760541762999781E-2,6.9085548521270593E-2,116114.66847378678,106030.96273515266,127161.77613443519,2.3895389270780543E-2,2.1836850003767706E-2,2.6150602333894334E-2,43982.861917360882,40193.827668682425,48133.902255107263,1.9190366468853307E-2,1.7542145282349833E-2,2.0996059471784165E-2,35322.598388268729,32288.812914688016,38646.23313274089]
[36,0.04,7.2329169860197568E-12,6.6022785067009445E-12,7.9238069580754273E-12,8.5635075640834071,7.8168548099750614,9.3814958685370247,2.7189329827585467E-12,2.4819654572665611E-12,1.3822903643286921E-13,3.2191166038671128,2.9385557733038614,0.16365809276628177,2.1773170764591419E-12,1.9875830731841112E-12,2.3851783543854252E-12,2.577863300478215,2.3532252221828278,2.8239634049370812,1.9438359458204037E-6,1.7743527694910142E-6,2.1295116234044892E-6,2301430.2331334399,2100768.3887784015,2521263.4031436793,7.3070929424162429E-7,6.6702461557964589E-7,8.0047843663311702E-7,865132.91670275864,789732.60055200069,947737.01402116939,5.8515080524917187E-7,5.3416006715231939E-7,6.4101322210785353E-7,692797.02180548315,632425.86418890965,758936.06781443639,3.6492438279734118E-13,3.3323338164005162E-13,3.9964315690009788E-13,0.43205704122469019,0.39453606197822866,0.47316279222657898,1.3822903643286921E-13,1.2632088561289655E-13,1.5127489750390985E-13,0.16365809276628177,0.14955928037590221,0.17910391222996069,1.1101161967789885E-13,1.0147705952251313E-13,1.2145711613164019E-13,0.13143367283909271,0.12014510445531738,0.14380075628068553,9.8072898411371234E-8,8.9555987830530367E-8,1.0740351857833864E-7,116114.70296156761,106030.99422792313,127161.81390337105,3.7148852986102195E-8,3.3948554730660532E-8,4.0654909220825125E-8,43982.874980924011,40193.839606846122,48133.916551591014,2.983421172270234E-8,2.7271812514547638E-8,3.2641423739371056E-8,35322.608879604988,32288.822504944936,38646.244611246031]
[39,0.04,8.2701388392789754E-14,7.5490649224292282E-14,9.06010449250158E-14,8.5635075640855671,7.8168548099770323,9.381495868539389,3.1088360761737452E-14,2.8378867012525291E-14,1.5805149224430178E-15,3.2191166038679242,2.9385557733046022,0.16365809276632304,2.4895508346431495E-14,2.2726084098027125E-14,2.7272200393475576E-14,2.5778633004788651,2.3532252221834211,2.8239634049377926,2.2225878139882182E-8,2.0288002450343304E-8,2.4348899371379269E-8,2301430.2331340201,2100768.3887789315,2521263.4031443144,8.3549518489016429E-9,7.6267793349803152E-9,9.1526943024516172E-9,865132.9167029768,789732.60055219976,947737.01402140839,6.6906317474404999E-9,6.1076021282794189E-9,7.3293642867630722E-9,692797.02180565777,632425.86418906902,758936.06781462778,4.1725562693523712E-15,3.8102004175803721E-15,4.5695317672245897E-15,0.4320570412247991,0.39453606197832813,0.47316279222669827,1.5805149224430178E-15,1.4443567710490504E-15,1.7296816867567653E-15,0.16365809276632304,0.14955928037593991,0.17910391223000585,1.2693101680608031E-15,1.1602917230697882E-15,1.3887442858373642E-15,0.13143367283912585,0.12014510445534768,0.14380075628072178,1.1213684434651232E-9,1.023985834040155E-9,1.2280550325502011E-9,116114.70296159689,106030.99422794986,127161.8139034031,4.2476109225206765E-10,3.8816878661554265E-10,4.648494437367077E-10,43982.874980935092,40193.839606856251,48133.91655160315,3.4112526603594951E-10,3.1182671711846848E-10,3.732230119025425E-10,35322.608879613894,32288.822504953077,38646.244611255774]
[44,0.04,2.1903400680595037E-17,1.9993641820674493E-17,2.399561878753449E-17,8.5635075640855884,7.8168548099770527,9.3814958685394121,8.2337290280194542E-18,7.5161216409621429E-18,4.1859819164713336E-19,3.2191166038679326,2.9385557733046097,0.16365809276632343,6.5935567111534515E-18,6.0189863262729182E-18,7.2230218170298214E-18,2.5778633004788714,2.3532252221834269,2.8239634049377997,5.8865071534683078E-12,5.3732622307161397E-12,6.4487877341283693E-12,2301430.2331340257,2100768.3887789366,2521263.4031443205,2.2128027300388813E-12,2.0199467859371556E-12,2.4240842204660659E-12,865132.91670297901,789732.60055220185,947737.01402141072,1.7720087995919986E-12,1.6175938422942166E-12,1.9411766335111688E-12,692797.0218056594,632425.86418907053,758936.06781462976,1.1050983980569044E-18,1.009128722522263E-18,1.2102370608926058E-18,0.43205704122480021,0.39453606197832913,0.47316279222669944,4.1859819164713336E-19,3.8253680738419155E-19,4.5810489728397302E-19,0.16365809276632343,0.14955928037594027,0.17910391223000632,3.361758458871666E-19,3.0730239250724981E-19,3.6780788239142276E-19,0.13143367283912619,0.12014510445534797,0.14380075628072211,2.9699359110074117E-13,2.7120188004232153E-13,3.252494541931218E-13,116114.70296159718,106030.99422795014,127161.81390340344,1.1249765666491962E-13,1.0280621196538322E-13,1.2311502648490624E-13,43982.874980935194,40193.839606856345,48133.916551603274,9.0346770827748304E-14,8.2587072124122305E-14,9.884783474363772E-14,35322.608879613981,32288.822504953161,38646.244611255868]
[50,0.04,3.0620328647506042E-22,2.7950540299066585E-22,3.3545189812717967E-22,8.5635075640855884,7.8168548099770527,9.3814958685394121,1.1510518047356331E-22,1.0507323413244563E-22,5.8518831785068402E-24,3.2191166038679326,2.9385557733046097,0.16365809276632343,9.2176039874189483E-23,8.414370997586795E-23,1.0097578229553299E-22,2.5778633004788714,2.3532252221834269,2.8239634049377997,8.2291688972654172E-17,7.5116671521935511E-17,9.015221091762087E-17,2301430.2331340257,2100768.3887789366,2521263.4031443205,3.0934350247227643E-17,2.8238279223310515E-17,3.3888005146919479E-17,865132.91670297901,789732.60055220185,947737.01402141072,2.4772176978824103E-17,2.2613499972683408E-17,2.713709498709522E-17,692797.0218056594,632425.86418907053,758936.06781462976,1.5448960017570927E-23,1.4107331360031612E-23,1.6918768499155552E-23,0.43205704122480021,0.39453606197832913,0.47316279222669944,5.8518831785068402E-24,5.3477553247012267E-24,6.4041756412256691E-24,0.16365809276632343,0.14955928037594027,0.17910391223000632,4.6996423224536182E-24,4.2959996897072045E-24,5.1418491594989412E-24,0.13143367283912619,0.12014510445534797,0.14380075628072211,4.1518855899688833E-18,3.7913248348118132E-18,4.5468944868632115E-18,116114.70296159718,106030.99422795014,127161.81390340344,1.5726851137804944E-18,1.4372014845046804E-18,1.7211129118201505E-18,43982.874980935194,40193.839606856345,48133.916551603274,1.2630220554918E-18,1.1545436835825667E-18,1.3818645013539179E-18,35322.608879613981,32288.822504953161,38646.244611255868]

{"sheet":"Forest NPV 5%","index":162,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU28","v":1.5363285962389108},{"$f":"'WTP Values '!CV28","v":1.4023760109211474},{"$f":"'WTP Values '!CW28","v":1.6830790736708279},{"$f":"C3","v":1.5363285962389108},{"$f":"D3","v":1.4023760109211474},{"$f":"E3","v":1.6830790736708279},{"$f":"'WTP Values '!CC28","v":0.57752280314332671},{"$f":"'WTP Values '!CD28","v":0.52718903234283376},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"I3","v":0.57752280314332671},{"$f":"J3","v":0.52718903234283376},{"$f":"K3","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CI28","v":0.46247931423920058},{"$f":"'WTP Values '!CJ28","v":0.4221783159733925},{"$f":"'WTP Values '!CK28","v":0.50663068856662041},{"$f":"O3","v":0.46247931423920058},{"$f":"P3","v":0.4221783159733925},{"$f":"Q3","v":0.50663068856662041},{"$f":"'WTP Values '!BH28","v":412886.08119424642},{"$f":"'WTP Values '!BI28","v":376886.51824066549},{"$f":"'WTP Values '!BJ28","v":452325.05908516276},{"$f":"U3","v":412886.08119424642},{"$f":"V3","v":376886.51824066549},{"$f":"W3","v":452325.05908516276},{"$f":"'WTP Values '!AV28","v":155208.4154222717},{"$f":"'WTP Values '!AW28","v":141681.28754844205},{"$f":"'WTP Values '!AX28","v":170027.93136560344},{"$f":"AA3","v":155208.4154222717},{"$f":"AB3","v":141681.28754844205},{"$f":"AC3","v":170027.93136560344},{"$f":"'WTP Values '!BB28","v":124290.64469482256},{"$f":"'WTP Values '!BC28","v":113459.80988323255},{"$f":"'WTP Values '!BD28","v":136156.26248649569},{"$f":"AG3","v":124290.64469482256},{"$f":"AH3","v":113459.80988323255},{"$f":"AI3","v":136156.26248649569},{"$f":"'WTP Values '!CX28","v":7.7512816176383323E-2},{"$f":"'WTP Values '!CY28","v":7.0781397660798079E-2},{"$f":"'WTP Values '!CZ28","v":8.4887357538260155E-2},{"$f":"AM3","v":7.7512816176383323E-2},{"$f":"AN3","v":7.0781397660798079E-2},{"$f":"AO3","v":8.4887357538260155E-2},{"$f":"'WTP Values '!CF28","v":2.9360937214244289E-2},{"$f":"'WTP Values '!CG28","v":2.6831552089486028E-2},{"$f":"'WTP Values '!CH28","v":3.213198096668049E-2},{"$f":"AS3","v":2.9360937214244289E-2},{"$f":"AT3","v":2.6831552089486028E-2},{"$f":"AU3","v":3.213198096668049E-2},{"$f":"'WTP Values '!CL28","v":2.3579743297981254E-2},{"$f":"'WTP Values '!CM28","v":2.1554527545112504E-2},{"$f":"'WTP Values '!CN28","v":2.579844910295773E-2},{"$f":"AY3","v":2.3579743297981254E-2},{"$f":"AZ3","v":2.1554527545112504E-2},{"$f":"BA3","v":2.579844910295773E-2},{"$f":"'WTP Values '!BK28","v":20831.456884774438},{"$f":"'WTP Values '!BL28","v":19022.397925263813},{"$f":"'WTP Values '!BM28","v":22813.354176124933},{"$f":"BE3","v":20831.456884774438},{"$f":"BF3","v":19022.397925263813},{"$f":"BG3","v":22813.354176124933},{"$f":"'WTP Values '!AY28","v":7890.7092768157154},{"$f":"'WTP Values '!AZ28","v":7210.9406943984322},{"$f":"'WTP Values '!BA28","v":8635.4232648011748},{"$f":"BK3","v":7890.7092768157154},{"$f":"BL3","v":7210.9406943984322},{"$f":"BM3","v":8635.4232648011748},{"$f":"'WTP Values '!BE28","v":6337.0217997008458},{"$f":"'WTP Values '!BF28","v":5792.7480044841868},{"$f":"'WTP Values '!BG28","v":6933.2957656885274},{"$f":"BQ3","v":6337.0217997008458},{"$f":"BR3","v":5792.7480044841868},{"$f":"BS3","v":6933.2957656885274}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1.3934953253867672},{"$f":"D3/(1+B4)^A4","v":1.2719963817878888},{"$f":"E3/(1+B4)^A4","v":1.5266023343953088},{"$f":"F3+C4","v":2.9298239216256778},{"$f":"G3+D4","v":2.6743723927090359},{"$f":"H3+E4","v":3.2096814080661367},{"$f":"I3/(1+B4)^A4","v":0.52383020693272264},{"$f":"J3/(1+B4)^A4","v":0.47817599305472447},{"$f":"K3/(1+B4)^A4","v":2.6631235568475544E-2},{"$f":"L3+I4","v":1.1013530100760494},{"$f":"M3+J4","v":1.0053650253975581},{"$f":"N3+K4","v":5.5992172782719833E-2},{"$f":"O3/(1+B4)^A4","v":0.41948237119201864},{"$f":"P3/(1+B4)^A4","v":0.38292817775364396},{"$f":"Q3/(1+B4)^A4","v":0.45952896922142439},{"$f":"R3+O4","v":0.88196168543121922},{"$f":"S3+P4","v":0.80510649372703647},{"$f":"T3+Q4","v":0.9661596577880448},{"$f":"U3/(1+B4)^A4","v":374499.84688820539},{"$f":"V3/(1+B4)^A4","v":341847.18207770115},{"$f":"W3/(1+B4)^A4","v":410272.16243552178},{"$f":"X3+U4","v":787385.92808245181},{"$f":"Y3+V4","v":718733.70031836664},{"$f":"Z3+W4","v":862597.22152068454},{"$f":"AA3/(1+B4)^A4","v":140778.60809276343},{"$f":"AB3/(1+B4)^A4","v":128509.10435232839},{"$f":"AC3/(1+B4)^A4","v":154220.34590984439},{"$f":"AD3+AA4","v":295987.02351503517},{"$f":"AE3+AB4","v":270190.39190077042},{"$f":"AF3+AC4","v":324248.27727544785},{"$f":"AG3/(1+B4)^A4","v":112735.27863475968},{"$f":"AH3/(1+B4)^A4","v":102911.39218433791},{"$f":"AI3/(1+B4)^A4","v":123497.74375192352},{"$f":"AJ3+AG4","v":237025.92332958226},{"$f":"AK3+AH4","v":216371.20206757047},{"$f":"AL3+AI4","v":259654.00623841921},{"$f":"AM3/(1+B4)^A4","v":7.0306409230279657E-2},{"$f":"AN3/(1+B4)^A4","v":6.4200814204805515E-2},{"$f":"AO3/(1+B4)^A4","v":7.6995335635610118E-2},{"$f":"AP3+AM4","v":0.14781922540666298},{"$f":"AQ3+AN4","v":0.13498221186560361},{"$f":"AR3+AO4","v":0.16188269317387027},{"$f":"AS3/(1+B4)^A4","v":2.6631235568475544E-2},{"$f":"AT3/(1+B4)^A4","v":2.433700869794651E-2},{"$f":"AU3/(1+B4)^A4","v":2.914465393803219E-2},{"$f":"AV3+AS4","v":5.5992172782719833E-2},{"$f":"AW3+AT4","v":5.1168560787432538E-2},{"$f":"AX3+AU4","v":6.1276634904712676E-2},{"$f":"AY3/(1+B4)^A4","v":2.1387522265742635E-2},{"$f":"AZ3/(1+B4)^A4","v":1.9550591877653064E-2},{"$f":"BA3/(1+B4)^A4","v":2.3399953834882293E-2},{"$f":"BB3+AY4","v":4.4967265563723893E-2},{"$f":"BC3+AZ4","v":4.1105119422765568E-2},{"$f":"BD3+BA4","v":4.9198402937840023E-2},{"$f":"BE3/(1+B4)^A4","v":18894.745473718311},{"$f":"BF3/(1+B4)^A4","v":17253.875669173525},{"$f":"BG3/(1+B4)^A4","v":20692.38474024937},{"$f":"BH3+BE4","v":39726.202358492752},{"$f":"BI3+BF4","v":36276.273594437342},{"$f":"BJ3+BG4","v":43505.738916374306},{"$f":"BK3/(1+B4)^A4","v":7157.1059200142545},{"$f":"BL3/(1+B4)^A4","v":6540.5357772321377},{"$f":"BM3/(1+B4)^A4","v":7832.5834601371198},{"$f":"BN3+BK4","v":15047.81519682997},{"$f":"BO3+BL4","v":13751.476471630569},{"$f":"BP3+BM4","v":16468.006724938296},{"$f":"BQ3/(1+B4)^A4","v":5747.8655779599503},{"$f":"BR3/(1+B4)^A4","v":5254.193201346201},{"$f":"BS3/(1+B4)^A4","v":6288.7036423478703},{"$f":"BT3+BQ4","v":12084.887377660796},{"$f":"BU3+BR4","v":11046.941205830388},{"$f":"BV3+BS4","v":13221.999408036398}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1.2037536554469428},{"$f":"D4/(1+B5)^A5","v":1.0987982997843764},{"$f":"E4/(1+B5)^A5","v":1.3187364944565889},{"$f":"F4+C5","v":4.1335775770726206},3.7731706924934123,4.528417902522726,{"$f":"I4/(1+B5)^A5","v":0.45250422799500928},{"$f":"J4/(1+B5)^A5","v":0.41306640151579693},{"$f":"K4/(1+B5)^A5","v":2.3005062579397939E-2},{"$f":"L4+I5","v":1.5538572380710587},1.4184314269133551,7.8997235362117779E-2,{"$f":"O4/(1+B5)^A5","v":0.36236464415680258},{"$f":"P4/(1+B5)^A5","v":0.33078775748074196},{"$f":"Q4/(1+B5)^A5","v":0.39695840122787979},{"$f":"R4+O5","v":1.2443263295880218},1.1358942512077785,1.3631180590159246,{"$f":"U4/(1+B5)^A5","v":323507.04838631279},{"$f":"V4/(1+B5)^A5","v":295300.44883075356},{"$f":"W4/(1+B5)^A5","v":354408.51954261679},{"$f":"X4+U5","v":1110892.9764687647},1014034.1491491202,1217005.7410633015,{"$f":"AA4/(1+B5)^A5","v":121609.85473945657},{"$f":"AB4/(1+B5)^A5","v":111010.9960931462},{"$f":"AC4/(1+B5)^A5","v":133221.3332554535},{"$f":"AD4+AA5","v":417596.87825449172},381201.38799391664,457469.61053090135,{"$f":"AG4/(1+B5)^A5","v":97384.972365627618},{"$f":"AH4/(1+B5)^A5","v":88898.729886049361},{"$f":"AI4/(1+B5)^A5","v":106681.99438671721},{"$f":"AJ4+AG5","v":334410.89569520985},305269.93195361982,366336.00062513642,{"$f":"AM4/(1+B5)^A5","v":6.0733319710855979E-2},{"$f":"AN4/(1+B5)^A5","v":5.5459077166444666E-2},{"$f":"AO4/(1+B5)^A5","v":6.6511465833590425E-2},{"$f":"AP4+AM5","v":0.20855254511751897},0.19044128903204827,0.22839415900746068,{"$f":"AS4/(1+B5)^A5","v":2.3005062579397939E-2},{"$f":"AT4/(1+B5)^A5","v":2.1023223149073757E-2},{"$f":"AU4/(1+B5)^A5","v":2.517624786786065E-2},{"$f":"AV4+AS5","v":7.8997235362117779E-2},7.2191783936506299E-2,8.645288277257332E-2,{"$f":"AY4/(1+B5)^A5","v":1.8475345872577591E-2},{"$f":"AZ4/(1+B5)^A5","v":1.6888536337460801E-2},{"$f":"BA4/(1+B5)^A5","v":2.0213759926472123E-2},{"$f":"BB4+AY5","v":6.3442611436301477E-2},5.7993655760226373E-2,6.9412162864312149E-2,{"$f":"BE4/(1+B5)^A5","v":16321.991554880302},{"$f":"BF4/(1+B5)^A5","v":14904.546523419522},{"$f":"BG4/(1+B5)^A5","v":17874.859941906376},{"$f":"BH4+BE5","v":56048.193913373056},51180.820117856863,61380.598858280682,{"$f":"BK4/(1+B5)^A5","v":6182.5771903805235},{"$f":"BL4/(1+B5)^A5","v":5649.9607189134103},{"$f":"BM4/(1+B5)^A5","v":6766.0800865022084},{"$f":"BN4+BK5","v":21230.392387210493},19401.43719054398,23234.086811440502,{"$f":"BQ4/(1+B5)^A5","v":4965.2223975466577},{"$f":"BR4/(1+B5)^A5","v":4538.7696372713099},{"$f":"BS4/(1+B5)^A5","v":5432.41865228193},{"$f":"BT4+BQ5","v":17050.109775207453},15585.710843101697,18654.418060318327]
[4,0.05,0.99033111137597418,0.90398408052971868,1.0849277775878066,5.1239086884485952,4.6771547730231307,5.6133456801105321,0.37227634822528416,0.33983075078042335,1.8926321916812799E-2,1.9261335862963429,1.7582621776937786,9.7923557278930581E-2,0.29811828952488117,0.27213990671026328,0.32657865907960554,1.5424446191129029,1.4080341579180418,1.6896967180955302,266150.04932003666,242944.41006021446,291572.7661150379,1377043.0257888013,1256978.5592093347,1508578.5071783394,100048.72845323219,91329.021214943321,109601.52056433565,517645.60670772393,472530.40920885996,567071.13109523698,80118.857772740885,73137.205083107852,87767.540797685913,414529.75346795074,378407.13703672768,454103.54142282234,4.9965452428447799E-2,4.5626320034507978E-2,5.4719147543330543E-2,0.25851799754596677,0.23606760906655624,0.28311330655079125,1.8926321916812799E-2,1.7295857712844961E-2,2.0712561426862799E-2,9.7923557278930581E-2,8.948764164935126E-2,0.10716544419943612,1.5199712772005566E-2,1.3894240640441627E-2,1.6629910316357587E-2,7.8642324208307038E-2,7.1887896400668005E-2,8.604207318066974E-2,13428.142845732222,12262.007310467981,14705.691510764651,69476.336759105281,63442.827428324847,76086.290369045339,5086.4215551178968,4648.2366659269837,5566.4708318054381,26316.81394232839,24049.673856470963,28800.557643245942,4084.9007543537168,3734.0570130933593,4469.2642693379239,21135.010529561168,19319.767856195056,23123.682329656251]
[5,0.05,0.77595033923086554,0.70829518116596513,0.85006930246851897,5.8998590276794607,5.3854499541890961,6.4634149825790512,0.29168825999183401,0.26626628540708336,1.4829268456828307E-2,2.2178218462881771,2.0245284631008618,0.11275282573575889,0.2335834805455643,0.21322873784777663,0.25588292479905311,1.7760280996584672,1.6212628957658184,1.9455796428945833,208535.52784911959,190353.30227942116,228454.89168072023,1585578.5536379209,1447331.8614887558,1737033.3988590597,78390.796665004847,71558.677879861105,85875.659246887881,596036.40337272873,544089.08708872111,652946.79034212488,62775.221492507364,57304.913924984983,68768.164781574917,477304.97496045812,435712.05096171267,522871.70620439725,3.9149239397123857E-2,3.574941562670108E-2,4.2873883907047772E-2,0.29766723694309061,0.2718170246932573,0.32598719045783903,1.4829268456828307E-2,1.3551757089529342E-2,1.6228833852532282E-2,0.11275282573575889,0.1030393987388806,0.1233942780519684,1.1909372679671194E-2,1.0886501104995495E-2,1.3029969878889937E-2,9.0551696887978234E-2,8.2774397505663497E-2,9.9072043059559675E-2,10521.30128670743,9607.6035811791953,11522.294094697187,79997.63804581271,73050.431009504042,87608.584463742533,3985.344382124063,3642.0150556919007,4361.4755516030091,30302.158324452452,27691.688912162863,33162.033194848947,3200.6266284628837,2925.7313768437039,3501.785499888802,24335.637158024052,22245.499233038761,26625.467829545054]
[9,0.05,0.1795374097748853,0.16388353191341981,0.19668686638583086,7.3484470091558949,6.7077354599750816,8.0503724368389946,6.7490085399777147E-2,6.1608013780563485E-2,3.4311583009737283E-3,2.7623619880977275,2.5216094248740046,0.14043694284297209,5.4045949776787935E-2,4.9336321343327362E-2,5.9205538294603718E-2,2.2120949527577687,2.0193303639208633,2.4232763597957701,48250.418387831931,44043.461424629808,52859.30997003548,1974884.471916799,1802694.1726769202,2163525.9121895162,18137.862530448969,16557.064317028653,19869.690938184765,742380.77641578647,677678.87435507996,813264.32820120128,14524.77058774274,13259.064779406583,15911.40251590644,594497.30904552864,542692.10547597043,651252.00578583986,9.0582511285239222E-3,8.2716085786439606E-3,9.9200498723801683E-3,0.37075325135327869,0.33855605579282017,0.40602658190720214,3.4311583009737283E-3,3.1355709801792362E-3,3.7549861714587401E-3,0.14043694284297209,0.12833858536883783,0.15369118300011056,2.7555602657141011E-3,2.5188908504630379E-3,3.014841186640234E-3,0.11278478740739954,0.10309793351527198,0.12339712781210864,2434.391848257962,2222.9828043101274,2665.9990102934958,99639.398378727943,90986.448786468158,109119.05478734558,922.11881515082291,842.68015155221485,1009.1470855048058,37742.224630386365,34490.808612607812,41304.282442162774,740.55282339374298,676.94826142648719,810.23419470434965,30310.74797733298,27707.420048390482,33162.79906375194]
[16,0.05,2.1180135777332837E-3,1.9333438429056827E-3,2.3203267446564014E-3,7.5943789543357747,6.9322245836454739,8.3197958606382674,7.9618458024062911E-4,7.2679342900192556E-4,4.0477580009239963E-5,2.8548105090134235,2.6060006316242883,0.14513697408568971,6.3758330696793149E-4,5.8202353822304673E-4,6.9845128178138577E-4,2.2861275767906397,2.0869116969210313,2.5043766341980276,569.21307600949558,519.58335271018962,623.58444608577963,2040978.3253635052,1863025.2989541437,2235933.066431615,213.97345076282022,195.32467954639876,234.4039342285661,767226.18227917515,700358.88872679672,840482.00806345337,171.34958868390427,156.4179814448716,187.7077686022381,614393.46934111265,560854.49066663405,673047.58686380798,1.0686073116899386E-4,9.758066188673357E-5,1.1702742257358577E-4,0.38316132453846596,0.3498865789972217,0.41961515469799182,4.0477580009239963E-5,3.6990518679606626E-5,4.4297796795232915E-5,0.14513697408568971,0.13263371846322727,0.15883479654799623,3.2507509517725143E-5,2.9715506249077844E-5,3.5566262073291743E-5,0.11655937843584967,0.10654833266788821,0.12752688415853541,28.7186664584199,26.224661303179197,31.450950022645376,102974.05004448831,94031.510458299686,112770.96400933564,10.87829089893652,9.9411482259426105,11.904968617454898,39005.351207634842,35645.119399956056,42686.621120335694,8.7363460180435162,7.9859991904862957,9.5583813294362336,31325.163839709709,28634.709814503851,34272.665090028808]
[19,0.05,1.5195205928101828E-4,1.387033498350833E-4,1.664665565707535E-4,{"$f":"F20+C21","v":7.5958389639892232},6.9335572949669473,8.3213953307653572,5.7120448993925991E-5,5.2142138921954679E-5,2.903971769481606E-6,{"$f":"L20+I21","v":2.8553593426872483},2.6065016319169976,0.14516487648356996,4.5741961938064083E-5,4.1755952895101505E-5,5.0108796133276331E-5,{"$f":"R20+O21","v":2.28656708189714},2.0873129030290909,2.5048580974070385,40.836895465935257,37.276324024770332,44.737645553601631,{"$f":"X20+U21","v":2041370.7008395549},1863383.4631881707,2236362.9217076139,15.351037791586091,14.013124182727886,16.81677628701599,{"$f":"AD20+AA21","v":767373.68053271784},700493.53182856552,840643.58965593146,12.29308590426491,11.221851757232407,13.466666258428832,{"$f":"AJ20+AG21","v":614511.58570081077},560962.31422606891,673176.97940267914,7.6664797280391612E-6,7.0007022974623918E-6,8.3958658430496592E-6,{"$f":"AP20+AM21","v":0.38323498681368534},0.34995384424511355,0.41969582517549581,2.903971769481606E-6,2.6538004979432723E-6,3.1780445203054172E-6,{"$f":"AV20+AS21","v":0.14516487648356996},0.13265921712618489,0.15886533233474823,2.3321772179581685E-6,2.1318713036569355E-6,2.551620452192218E-6,{"$f":"BB20+AY21","v":0.11658178682746925},0.10656881644874631,0.12755140103912105,2.0603553036859434,1.881428585188758,2.2563767638354424,{"$f":"BH20+BE21","v":102993.84667407761},94049.587896076089,112792.64408312079,0.78043819970238126,0.71320503344763964,0.8540948538366594,{"$f":"BN20+BK21","v":39012.849936581835},35651.97212863015,42694.827568721208,0.62676924359188702,0.5729373197454305,0.68574429440412787,{"$f":"BT20+BQ21","v":31331.186062445344},28640.214800889738,34279.253966114884]
[25,0.05,2.0948417253289311E-7,1.9121923457454905E-7,2.2949415113310368E-7,7.5959270233333411,6.9336376764114069,8.3214918015592296,7.8747402626972318E-8,7.1884203990681416E-8,4.0034740303432555E-9,2.8553924451624502,2.6065318493591043,0.14516655939494721,6.3060790962399593E-8,5.7565598531151304E-8,6.9080996626612363E-8,2.2865935903050287,2.0873371014627442,2.5048871364851726,5.6298567429565224E-2,5.1389891853689959E-2,6.1676220146078799E-2,2041394.3666605223,1863405.0655847446,2236388.8480934985,2.1163250202120145E-2,1.9318775526368456E-2,2.3183946843663438E-2,767382.5767749002,700501.65272228967,840653.33532372327,1.6947496076826114E-2,1.5470671083852054E-2,1.8565417614422541E-2,614518.70979697013,560968.817520004,673184.78361279517,1.0569163522149805E-8,9.6513093331682891E-9,1.1574709925949302E-8,0.38323942969639285,0.34995790129610455,0.41970069075246103,4.0034740303432555E-9,3.6585828715285613E-9,4.381316250394774E-9,0.14516655939494721,0.13266075505816408,0.15886717407692244,3.2151865332769554E-9,2.9390407613184695E-9,3.5177154003352529E-9,0.11658313837214167,0.10657005191202094,0.12755287975566182,2.8404473618760888E-3,2.5937753802934673E-3,3.1106864989592213E-3,102995.04069235911,94050.678222643575,112793.95169987075,1.0759278370512818E-3,9.8323883851922692E-4,1.1774723854823422E-3,39013.302216572745,35652.38544561818,42695.322534258361,8.6407671593375648E-4,7.8986294037726164E-4,9.4538091001933734E-4,31331.549288115111,28640.546829852272,34279.651369039748]
[36,0.05,1.2462358285222197E-14,1.1375764495619798E-14,1.3652765749329286E-14,7.5959271033218787,6.9336377494257402,8.3214918891882963,4.6847374372108278E-15,4.2764410043398658E-15,2.3816943852350486E-16,2.8553924752310214,2.6065318768070611,0.14516656092361657,3.7515300617736453E-15,3.4246172640361269E-15,4.1096762597942296E-15,2.2865936143838912,2.087337123443346,2.5048871628627647,3.3492407076330111E-9,3.0572202032062554E-9,3.6691609864606032E-9,2041394.388157326,1863405.0852072404,2236388.871643682,1.25901638920816E-9,1.1492873152676111E-9,1.3792290297536106E-9,767382.58485578501,700501.66009888798,840653.34417618229,1.0082182610413738E-9,9.2036092096417256E-10,1.1044695321283973E-9,614518.71626812953,560968.82342725887,673184.7907017346,6.2876684665735193E-16,5.7416306624580975E-16,6.8858749756881103E-16,0.38323943373207692,0.34995790498131912,0.41970069517209868,2.3816943852350486E-16,2.1765162498855013E-16,2.6064753347755876E-16,0.14516656092361657,0.13266075645514172,0.15886717574986545,1.9127367021118182E-16,1.7484556727870108E-16,2.0927132171543016E-16,0.11658313959981471,0.1065700530342517,0.12755288109885124,1.6898017776715676E-10,1.5430549100567518E-10,1.8505689090638184E-10,102995.04177694338,94050.67921303965,112793.95288764194,6.400769104535488E-11,5.8493558426941772E-11,7.0048646450996667E-11,39013.302627400415,35652.385821053889,42695.322983859376,5.1404521352054806E-11,4.6989492524333326E-11,5.6241364081195374E-11,31331.549618050463,28640.547131450156,34279.651730019948]
[39,0.05,4.7865228756751748E-17,4.3691856501304885E-17,5.2437326932648053E-17,7.5959271033218805,6.933637749425742,8.3214918891882981,1.7993065515000733E-17,1.642488702801978E-17,9.1475741564201267E-19,2.8553924752310222,2.606531876807062,0.1451665609236166,1.4408817375083592E-17,1.3153215867801372E-17,1.5784379632585366E-17,2.2865936143838916,2.0873371234433464,2.5048871628627656,1.2863710781159016E-11,1.1742123042614918E-11,1.409245553231616E-11,2041394.3881573265,1863405.0852072409,2236388.8716436825,4.8356102511839883E-12,4.4141645580635344E-12,5.2973210612466579E-12,767382.58485578524,700501.66009888821,840653.34417618252,3.8723487639337587E-12,3.5349076805922844E-12,4.2420291248467944E-12,614518.71626812965,560968.82342725899,673184.79070173483,2.41495776811387E-18,2.2052364312236345E-18,2.644715978776944E-18,0.38323943373207703,0.34995790498131923,0.41970069517209879,9.1475741564201267E-19,8.359529216640517E-19,1.0010909275157322E-18,0.1451665609236166,0.13266075645514175,0.1588671757498655,7.3464088981120766E-19,6.7154409168471761E-19,8.0376598528825386E-19,0.11658313959981474,0.10657005303425172,0.12755288109885127,6.4901639634069659E-13,5.9265409133419534E-13,7.1076358210233322E-13,102995.04177694341,94050.679213039679,112793.95288764196,2.4583972824071126E-13,2.2466113482084606E-13,2.6904173429627903E-13,39013.302627400422,35652.385821053897,42695.322983859391,1.9743367325308474E-13,1.8047650030315183E-13,2.1601094236957901E-13,31331.549618050471,28640.547131450163,34279.651730019956]
[44,0.05,1.699289344466669E-21,1.5511282014328893E-21,1.8616058718072004E-21,7.5959271033218805,6.933637749425742,8.3214918891882981,6.3878153929471255E-22,5.8310878764672829E-22,3.247529719479456E-23,2.8553924752310222,2.606531876807062,0.1451665609236166,5.1153520975060604E-22,4.6695942232328699E-22,5.6036978857821818E-22,2.2865936143838916,2.0873371234433464,2.5048871628627656,4.5668154584221283E-16,4.1686345361751796E-16,5.0030387706143126E-16,2041394.3881573265,1863405.0852072409,2236388.8716436825,1.7167161188322244E-16,1.5670964065290763E-16,1.8806305678264535E-16,767382.58485578524,700501.66009888821,840653.34417618252,1.3747434543876742E-16,1.2549466724227341E-16,1.5059856764504907E-16,614518.71626812965,560968.82342725899,673184.79070173483,8.5734720365544039E-23,7.8289289886229502E-23,9.3891490725247322E-23,0.38323943373207703,0.34995790498131923,0.41970069517209879,3.247529719479456E-23,2.9677616281299554E-23,3.5540269840030366E-23,0.1451665609236166,0.13266075645514175,0.1588671757498655,2.6080883106394968E-23,2.3840849589137733E-23,2.8534930464579105E-23,0.11658313959981474,0.10657005303425172,0.12755288109885127,2.304108170652657E-17,2.1040133067717065E-17,2.523320190611409E-17,102995.04177694341,94050.679213039679,112793.95288764196,8.7276890029924939E-18,7.9758163166200836E-18,9.5513959544591357E-18,39013.302627400422,35652.385821053897,42695.322983859391,7.0091994943313957E-18,6.4071937366124408E-18,7.6687211612887585E-18,31331.549618050471,28640.547131450163,34279.651730019956]
[50,0.05,1.5535208959904538E-27,1.4180693129941232E-27,1.7019135860342221E-27,7.5959271033218805,6.933637749425742,8.3214918891882981,5.8398557755844728E-28,5.3308854621763384E-28,2.9689501061073172E-29,2.8553924752310222,2.606531876807062,0.1451665609236166,4.6765469339881077E-28,4.2690270642904431E-28,5.1230014410008568E-28,2.2865936143838916,2.0873371234433464,2.5048871628627656,4.1750648680832457E-22,3.8110407040351093E-22,4.5738680695600482E-22,2041394.3881573265,1863405.0852072409,2236388.8716436825,1.569452766695556E-22,1.4326677334274446E-22,1.719306305468388E-22,767382.58485578524,700501.66009888821,840653.34417618252,1.2568152033505804E-22,1.1472948296361454E-22,1.3767992043535384E-22,614518.71626812965,560968.82342725899,673184.79070173483,7.8380224082187457E-29,7.1573477563754132E-29,8.5837290319233585E-29,0.38323943373207703,0.34995790498131923,0.41970069517209879,2.9689501061073172E-29,2.7131810828046824E-29,3.2491554204946314E-29,0.1451665609236166,0.13266075645514175,0.1588671757498655,2.3843612639368098E-29,2.1795733690377041E-29,2.6087146892733151E-29,0.11658313959981474,0.10657005303425172,0.12755288109885127,2.1064571500945174E-23,1.9235268249961838E-23,2.3068647232762827E-23,102995.04177694341,94050.679213039679,112793.95288764196,7.9790103339407337E-24,7.2916347947440143E-24,8.7320580508836326E-24,39013.302627400422,35652.385821053897,42695.322983859391,6.4079363023529678E-24,5.8575718060602597E-24,7.01088287782172E-24,31331.549618050471,28640.547131450163,34279.651730019956]

{"sheet":"Franklin","index":163,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Franklin"]
[null,"Number of households",{"$f":"'WTP Values '!C29","v":59392},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA29","v":0.47806966173871107}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU29","v":9.1247495297031245E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV29","v":284.28186201699998}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW29","v":1314.6507334130001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!X3:X52), \"NULL\")))))","v":217857823.8755604},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!Y3:Y52), \"NULL\")))))","v":198860076.66000772},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!Z3:Z52), \"NULL\")))))","v":238670624.66921195},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AD3:AD52), \"NULL\")))))","v":81872705.911341533},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AE3:AE52), \"NULL\")))))","v":74734148.250771105},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AF3:AF52), \"NULL\")))))","v":89693284.680903077},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":65556730.25614085},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AK3:AK52), \"NULL\")))))","v":59841064.703497589},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!AL3:AL52), \"NULL\")))))","v":71818473.145998552}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BH3:BH52), \"NULL\")))))","v":10962127.477142487},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BI3:BI52), \"NULL\")))))","v":10007447.975751627},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":12008017.500774562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BN3:BN52), \"NULL\")))))","v":4129969.2749222089},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BO3:BO52), \"NULL\")))))","v":3771240.7061756938},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BP3:BP52), \"NULL\")))))","v":4522970.9374667415},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BT3:BT52), \"NULL\")))))","v":3310054.8226201674},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BU3:BU52), \"NULL\")))))","v":3022829.7807242912},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!BV3:BV52), \"NULL\")))))","v":3624721.4782030587}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!F3:F52), \"NULL\")))))","v":921.60657197523574},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!G3:G52), \"NULL\")))))","v":841.24017349060591},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!H3:H52), \"NULL\")))))","v":1009.6512134364341},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!L3:L52), \"NULL\")))))","v":346.34709229624639},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!M3:M52), \"NULL\")))))","v":316.14876598704871},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!N3:N52), \"NULL\")))))","v":17.471058684576771},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!R3:R52), \"NULL\")))))","v":277.32542429037318},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!S3:S52), \"NULL\")))))","v":253.14637557492597},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Franklin NPV 1%'!A3:A52,'Franklin NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Franklin NPV 2%'!A3:A52,'Franklin NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Franklin NPV 3%'!A3:A52,'Franklin NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Franklin NPV 4%'!A3:A52,'Franklin NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Franklin NPV 5%'!A3:A52,'Franklin NPV 5%'!T3:T52), \"NULL\")))))","v":303.8145505317533}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Franklin NPV 1%","index":164,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU29","v":175.17006335453615},{"$f":"'WTP Values '!CV29","v":159.89479564029207},{"$f":"'WTP Values '!CW29","v":191.90473722923591},{"$f":"C3","v":175.17006335453615},{"$f":"D3","v":159.89479564029207},{"$f":"E3","v":191.90473722923591},{"$f":"'WTP Values '!CC29","v":65.830305409131881},{"$f":"'WTP Values '!CD29","v":60.090499624711725},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"I3","v":65.830305409131881},{"$f":"J3","v":60.090499624711725},{"$f":"K3","v":3.3207298534003598},{"$f":"'WTP Values '!CI29","v":52.711334337222645},{"$f":"'WTP Values '!CJ29","v":48.115614618927154},{"$f":"'WTP Values '!CK29","v":57.746131248407799},{"$f":"O3","v":52.711334337222645},{"$f":"P3","v":48.115614618927154},{"$f":"Q3","v":57.746131248407799},{"$f":"'WTP Values '!BH29","v":41408308.025378034},{"$f":"'WTP Values '!BI29","v":37797399.982253484},{"$f":"'WTP Values '!BJ29","v":45364203.897295974},{"$f":"U3","v":41408308.025378034},{"$f":"V3","v":37797399.982253484},{"$f":"W3","v":45364203.897295974},{"$f":"'WTP Values '!AV29","v":15561572.0607973},{"$f":"'WTP Values '!AW29","v":14204744.065330563},{"$f":"'WTP Values '!AX29","v":17048032.03210276},{"$f":"AA3","v":15561572.0607973},{"$f":"AB3","v":14204744.065330563},{"$f":"AC3","v":17048032.03210276},{"$f":"'WTP Values '!BB29","v":12460389.217572769},{"$f":"'WTP Values '!BC29","v":11374010.791663755},{"$f":"'WTP Values '!BD29","v":13650560.742039355},{"$f":"AG3","v":12460389.217572769},{"$f":"AH3","v":11374010.791663755},{"$f":"AI3","v":13650560.742039355},{"$f":"'WTP Values '!CX29","v":8.8141730717386757},{"$f":"'WTP Values '!CY29","v":8.0465565328098911},{"$f":"'WTP Values '!CZ29","v":9.6551280507352324},{"$f":"AM3","v":8.8141730717386757},{"$f":"AN3","v":8.0465565328098911},{"$f":"AO3","v":9.6551280507352324},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"'WTP Values '!CG29","v":3.0322917105944254},{"$f":"'WTP Values '!CH29","v":3.636725510116761},{"$f":"AS3","v":3.3207298534003598},{"$f":"AT3","v":3.0322917105944254},{"$f":"AU3","v":3.636725510116761},{"$f":"'WTP Values '!CL29","v":2.6614720677488974},{"$f":"'WTP Values '!CM29","v":2.4305268214829252},{"$f":"'WTP Values '!CN29","v":2.9144819299308473},{"$f":"AY3","v":2.6614720677488974},{"$f":"AZ3","v":2.4305268214829252},{"$f":"BA3","v":2.9144819299308473},{"$f":"'WTP Values '!BK29","v":2083575.1643523974},{"$f":"'WTP Values '!BL29","v":1902118.9184583437},{"$f":"'WTP Values '!BM29","v":2282367.8241191842},{"$f":"BE3","v":2083575.1643523974},{"$f":"BF3","v":1902118.9184583437},{"$f":"BG3","v":2282367.8241191842},{"$f":"'WTP Values '!AY29","v":784984.61441076896},{"$f":"'WTP Values '!AZ29","v":716800.95771252061},{"$f":"'WTP Values '!BA29","v":859682.5692862618},{"$f":"BK3","v":784984.61441076896},{"$f":"BL3","v":716800.95771252061},{"$f":"BM3","v":859682.5692862618},{"$f":"'WTP Values '!BE29","v":629143.20559005637},{"$f":"'WTP Values '!BF29","v":574550.24768820882},{"$f":"'WTP Values '!BG29","v":688952.00000422657},{"$f":"BQ3","v":629143.20559005637},{"$f":"BR3","v":574550.24768820882},{"$f":"BS3","v":688952.00000422657}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":171.71852108081183},{"$f":"D3/(1+B4)^A4","v":156.74423648690527},{"$f":"E3/(1+B4)^A4","v":188.12345576829321},{"$f":"F3+C4","v":346.88858443534798},{"$f":"G3+D4","v":316.63903212719731},{"$f":"H3+E4","v":380.02819299752912},{"$f":"I3/(1+B4)^A4","v":64.53318832382304},{"$f":"J3/(1+B4)^A4","v":58.906479388992963},{"$f":"K3/(1+B4)^A4","v":3.2552983564359961},{"$f":"L3+I4","v":130.36349373295491},{"$f":"M3+J4","v":118.99697901370469},{"$f":"N3+K4","v":6.5760282098363554},{"$f":"O3/(1+B4)^A4","v":51.672712809746734},{"$f":"P3/(1+B4)^A4","v":47.167546925720181},{"$f":"Q3/(1+B4)^A4","v":56.608304331347711},{"$f":"R3+O4","v":104.38404714696938},{"$f":"S3+P4","v":95.283161544647328},{"$f":"T3+Q4","v":114.35443557975552},{"$f":"U3/(1+B4)^A4","v":40592400.769902982},{"$f":"V3/(1+B4)^A4","v":37052641.880456313},{"$f":"W3/(1+B4)^A4","v":44470349.865009286},{"$f":"X3+U4","v":82000708.795281023},{"$f":"Y3+V4","v":74850041.86270979},{"$f":"Z3+W4","v":89834553.76230526},{"$f":"AA3/(1+B4)^A4","v":15254947.61376071},{"$f":"AB3/(1+B4)^A4","v":13924854.490079956},{"$f":"AC3/(1+B4)^A4","v":16712118.451232977},{"$f":"AD3+AA4","v":30816519.67455801},{"$f":"AE3+AB4","v":28129598.555410519},{"$f":"AF3+AC4","v":33760150.483335733},{"$f":"AG3/(1+B4)^A4","v":12214870.324059179},{"$f":"AH3/(1+B4)^A4","v":11149897.844979664},{"$f":"AI3/(1+B4)^A4","v":13381590.767610386},{"$f":"AJ3+AG4","v":24675259.541631948},{"$f":"AK3+AH4","v":22523908.636643417},{"$f":"AL3+AI4","v":27032151.509649739},{"$f":"AM3/(1+B4)^A4","v":8.640499041014289},{"$f":"AN3/(1+B4)^A4","v":7.888007580442987},{"$f":"AO3/(1+B4)^A4","v":9.4648838846536929},{"$f":"AP3+AM4","v":17.454672112752966},{"$f":"AQ3+AN4","v":15.934564113252879},{"$f":"AR3+AO4","v":19.120011935388924},{"$f":"AS3/(1+B4)^A4","v":3.2552983564359961},{"$f":"AT3/(1+B4)^A4","v":2.9725435845450696},{"$f":"AU3/(1+B4)^A4","v":3.56506765034483},{"$f":"AV3+AS4","v":6.5760282098363554},{"$f":"AW3+AT4","v":6.004835295139495},{"$f":"AX3+AU4","v":7.201793160461591},{"$f":"AY3/(1+B4)^A4","v":2.6090305536211131},{"$f":"AZ3/(1+B4)^A4","v":2.3826358410772719},{"$f":"BA3/(1+B4)^A4","v":2.8570551219790681},{"$f":"BB3+AY4","v":5.2705026213700101},{"$f":"BC3+AZ4","v":4.8131626625601971},{"$f":"BD3+BA4","v":5.771537051909915},{"$f":"BE3/(1+B4)^A4","v":2042520.5022570312},{"$f":"BF3/(1+B4)^A4","v":1864639.6612668794},{"$f":"BG3/(1+B4)^A4","v":2237396.1612775065},{"$f":"BH3+BE4","v":4126095.6666094288},{"$f":"BI3+BF4","v":3766758.5797252231},{"$f":"BJ3+BG4","v":4519763.9853966907},{"$f":"BK3/(1+B4)^A4","v":769517.31635209196},{"$f":"BL3/(1+B4)^A4","v":702677.14705668134},{"$f":"BM3/(1+B4)^A4","v":842743.42641531397},{"$f":"BN3+BK4","v":1554501.9307628609},{"$f":"BO3+BL4","v":1419478.1047692019},{"$f":"BP3+BM4","v":1702425.9957015757},{"$f":"BQ3/(1+B4)^A4","v":616746.59895113844},{"$f":"BR3/(1+B4)^A4","v":563229.33799451904},{"$f":"BS3/(1+B4)^A4","v":675376.9238351403},{"$f":"BT3+BQ4","v":1245889.8045411948},{"$f":"BU3+BR4","v":1137779.5856827279},{"$f":"BV3+BS4","v":1364328.923839367}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":166.6683047777415},{"$f":"D4/(1+B5)^A5","v":152.13441167863107},{"$f":"E4/(1+B5)^A5","v":182.5907727628074},{"$f":"F4+C5","v":513.55688921308945},468.77344380582838,562.61896576033655,{"$f":"I4/(1+B5)^A5","v":62.635276801461949},{"$f":"J4/(1+B5)^A5","v":57.174048544059424},{"$f":"K4/(1+B5)^A5","v":3.1595605133218316},{"$f":"L4+I5","v":192.99877053441685},176.17102755776412,9.7355887231581875,{"$f":"O4/(1+B5)^A5","v":50.153025969834772},{"$f":"P4/(1+B5)^A5","v":45.780356348018863},{"$f":"Q4/(1+B5)^A5","v":54.943462474895895},{"$f":"R4+O5","v":154.53707311680415},141.0635178926662,169.2978980546514,{"$f":"U4/(1+B5)^A5","v":39398584.267998368},{"$f":"V4/(1+B5)^A5","v":35962929.163862132},{"$f":"W4/(1+B5)^A5","v":43162483.45387347},{"$f":"X4+U5","v":121399293.06327939},110812971.02657193,132997037.21617873,{"$f":"AA4/(1+B5)^A5","v":14806301.861068476},{"$f":"AB4/(1+B5)^A5","v":13515326.57939763},{"$f":"AC4/(1+B5)^A5","v":16220617.519766534},{"$f":"AD4+AA5","v":45622821.535626486},41644925.134808153,49980768.003102265,{"$f":"AG4/(1+B5)^A5","v":11855632.794745594},{"$f":"AH4/(1+B5)^A5","v":10821980.998736937},{"$f":"AI4/(1+B5)^A5","v":12988040.162642166},{"$f":"AJ4+AG5","v":36530892.336377546},33345889.635380354,40020191.672291905,{"$f":"AM4/(1+B5)^A5","v":8.3863832423867297},{"$f":"AN4/(1+B5)^A5","v":7.6560224443565401},{"$f":"AO4/(1+B5)^A5","v":9.1865230497240074},{"$f":"AP4+AM5","v":25.841055355139694},23.59058655760942,28.306534985112933,{"$f":"AS4/(1+B5)^A5","v":3.1595605133218316},{"$f":"AT4/(1+B5)^A5","v":2.8851215174449698},{"$f":"AU4/(1+B5)^A5","v":3.4602195381202487},{"$f":"AV4+AS5","v":9.7355887231581875},8.8899568125844652,10.66201269858184,{"$f":"AY4/(1+B5)^A5","v":2.5322993509868605},{"$f":"AZ4/(1+B5)^A5","v":2.312562873448897},{"$f":"BA4/(1+B5)^A5","v":2.7730295534790983},{"$f":"BB4+AY5","v":7.8028019723568711},7.1257255360090941,8.5445666053890132,{"$f":"BE4/(1+B5)^A5","v":1982450.2764308986},{"$f":"BF4/(1+B5)^A5","v":1809800.8846607734},{"$f":"BG4/(1+B5)^A5","v":2171594.6711470792},{"$f":"BH4+BE5","v":6108545.9430403272},5576559.4643859966,6691358.6565437699,{"$f":"BK4/(1+B5)^A5","v":746885.925911061},{"$f":"BL4/(1+B5)^A5","v":682011.51610711962},{"$f":"BM4/(1+B5)^A5","v":817958.46690948959},{"$f":"BN4+BK5","v":2301387.8566739219},2101489.6208763216,2520384.4626110652,{"$f":"BQ4/(1+B5)^A5","v":598608.17270985711},{"$f":"BR4/(1+B5)^A5","v":546664.84648128948},{"$f":"BS4/(1+B5)^A5","v":655514.18841206632},{"$f":"BT4+BQ5","v":1844497.9772510519},1684444.4321640173,2019843.1122514333]
[4,0.01,160.16496493968103,146.19817934262147,175.46614370898629,673.72185415277045,614.97162314844991,738.08510946932279,60.19126987744545,54.943136865347483,3.0362755505063177,253.1900404118623,231.11416442311162,12.771864273664505,48.196072173347446,43.994022613865248,52.799587496204147,202.73314529015158,185.05754050653144,222.09748555085554,37861265.081996337,34559668.056499347,41478298.218237184,159260558.14527571,145372639.08307129,174475335.43441591,14228565.062966147,12987963.192067297,15587694.611869248,59851386.598592632,54632888.326875448,65568462.614971511,11393030.087156394,10399711.028152714,12481251.309652522,47923922.423533939,43745600.663533069,52501442.981944427,8.0591494572337172,7.357287085945921,8.8280680849231086,33.90020481237341,30.94787364355534,37.134603070036043,3.0362755505063177,2.7725450697090528,3.3252029637289682,12.771864273664505,11.662501882293519,13.987215662310808,2.4334899026449652,2.2223274667650923,2.6648268955633738,10.236291875001836,9.3480530027741864,11.209393500952388,1905095.7495646193,1739183.0775866157,2086859.7951559683,8013641.692604946,7315742.541972612,8778218.4516997375,717742.69437137863,655399.66168986761,786042.00930331752,3019130.5510453004,2756889.2825661893,3306426.4719143827,575250.68802094762,525334.1724882354,629936.25059360126,2419748.6652719993,2209778.604652253,2649779.3628450343]
[5,0.01,152.39146849684442,139.10255123508213,166.95001507577527,826.11332264961493,754.07417438353207,905.03512454509803,57.269927981867028,52.276509496859553,2.8889120044260537,310.45996839372935,283.39067391997116,15.660776278090559,45.856908950358523,41.858802976888157,50.236995822428575,248.59005424051011,226.91634348341961,272.33448137328412,36023694.614903033,32882338.330838144,39465177.534972832,195284252.76017874,178254977.41390944,213940512.96938872,13537991.44129245,12357601.329151455,14831156.572086189,73389378.039885074,66990489.6560269,80399619.187057704,10840077.205800638,9894968.2043128107,11875482.359531172,58763999.629334576,53640568.867845878,64376925.341475599,7.6680041798524359,7.0002062161497891,8.3996038706605596,41.568208992225848,37.948079859705132,45.534206940696606,2.8889120044260537,2.6379815011714252,3.1638165243163821,15.660776278090559,14.300483383464943,17.151032186627191,2.3153821435041722,2.114468331253013,2.5354913545401634,12.551674018506008,11.462521334027199,13.74488485549255,1812633.2373161952,1654773.022789971,1985575.4899369525,9826274.9299211409,8970515.564762583,10763793.941636689,682907.54622478434,623590.28976698045,747892.00086957146,3702038.0972700845,3380479.5723331696,4054318.4727839539,547331.29142410634,499837.43964984128,599362.72781945812,2967079.9566961057,2709616.0443020943,3249142.0906644925]
[9,0.01,113.06272295304343,103.20337068396506,123.86404230962353,1340.291421193218,1223.4146565122915,1468.3346461667134,42.489872069765248,38.785140457636338,2.1433500235540266,503.69219434380091,459.77480169775697,25.408141376329869,34.022291689148481,31.056005239689217,37.27197852143577,403.31405868614416,368.15049480609247,441.83716576439957,26726804.618161164,24396160.398078825,29280119.6677339,316830392.98908406,289201990.16592503,347098426.22906852,10044146.111100808,9168387.6349740904,11003574.958119867,119067385.91030245,108685789.37757638,130440844.98964025,8042501.7095653042,7341303.6815545801,8810692.5223128889,95339080.509665072,87026794.40020448,104445526.2883736,5.6890680347199822,5.1936134209974147,6.231858611976504,67.440522237258762,61.567202092309245,73.874982112274949,2.1433500235540266,1.9571789324175615,2.3473079870639277,25.408141376329869,23.201193676794844,27.825941882424978,1.7178350757008209,1.5687725138917068,1.8811391437844653,20.363914426002562,18.596866299125107,22.299787150289983,1344834.1403075519,1227714.0293437545,1473143.9609806223,15942209.89999117,14553820.554024599,17463246.607857998,506664.75927393726,462655.92728763627,554878.21547480288,6006209.7616189206,5484511.1997288968,6577751.646019958,406077.62872956769,370840.8516442558,444680.94383666216,4813809.077911241,4396098.0162595995,5271428.4480828363]
[16,0.01,45.716652894288643,41.730046401225771,50.08414162026083,1848.9012141096348,1687.6724031937295,2025.5339003811378,17.180682387624199,15.682682651243034,0.86665866961721894,694.83180667582997,634.24877279241423,35.049947120562265,13.75683566781791,12.557424540498065,15.070839090400606,556.36247534020231,507.85514706649786,609.50421624969204,10806922.191405214,9864531.5426868405,11839349.279682219,437060246.00444138,398947499.24212009,478814302.26505399,4061327.4595502252,3707216.5269049527,4449270.3148992369,164250722.55885345,149929548.72289366,179940147.98373079,3251967.13341692,2968439.3178871321,3562583.3279123264,131518070.56221119,120051462.90003115,144080203.2374233,2.300361620896954,2.1000256833852111,2.5198377467729678,93.032650566133825,84.930540401775559,101.90884009248767,0.86665866961721894,0.79138081560717943,0.94912860470520233,35.049947120562265,32.005513487230417,38.385247354905623,0.69460267570297807,0.6343295704763251,0.76063430135121102,28.091551964677574,25.653949682432653,30.762043899267628,543780.60236850579,496423.35393131524,595662.3842806163,21991912.186860953,20076660.990871675,24090147.370203875,204868.73417257817,187073.86382405157,224363.73468556226,8285428.3365986478,7565757.1596996784,9073857.2314451281,164196.55847556022,149948.64842131839,179805.72046304253,6640538.9961523917,6064316.1860808423,7271814.4006887423]
[19,0.01,26.712851024431394,24.383423592627356,29.264833033209513,{"$f":"F20+C21","v":1946.4882120487},1776.749570797622,2132.4437617915482,10.038902239407234,9.163600981348889,0.50640023853121818,{"$f":"L20+I21","v":731.50577798842085},667.72510630932095,36.899921089596525,8.0383028611421725,7.3374709162658442,8.8060926150029513,{"$f":"R20+O21","v":585.727886169111},534.66028885120284,641.67450541446703,6314629.008365008,5763977.5627256846,6917889.9484540084,{"$f":"X20+U21","v":460128756.64232439},420004378.04626125,504086636.97485429,2373087.8907355689,2166176.1421491504,2599768.083725492,{"$f":"AD20+AA21","v":172920052.64610732},157842991.82659778,189437582.84744233,1900167.8397625193,1734498.7494412574,2081665.0317926956,{"$f":"AJ20+AG21","v":138459736.01353979},126387908.44574347,151684911.58478707,1.3441320261006395,1.2270730614829664,1.4723748584773237,{"$f":"AP20+AM21","v":97.943014088954655},89.413265821555783,107.28769846100644,0.50640023853121818,0.46241438278060398,0.5545885233361858,{"$f":"AV20+AS21","v":36.899921089596525},33.694798969268007,40.411262063494362,0.40586562275522864,0.37064724217031481,0.44444878375174657,{"$f":"BB20+AY21","v":29.574254340965581},27.007992784185948,32.385697716837818,317738.27044237038,290066.79752516345,348053.48871315917,{"$f":"BH20+BE21","v":23152669.004411537},21136328.786959417,25361651.301202144,119707.53826117505,109309.75779114752,131098.72749868847,{"$f":"BN20+BK21","v":8722742.170262441},7965085.9733305518,9552785.1915691793,95942.242653331661,87616.998467836864,105062.88452866729,{"$f":"BT20+BQ21","v":6991033.7983551556},6384397.3275916399,7655628.5988285895]
[25,0.01,6.9716372461947138,6.3636930387037269,7.6376647251689462,2027.6808859871453,1850.8620404643198,2221.3930860009064,2.619996820973876,2.3915568522584607,0.13216255955596848,762.01863172607125,695.57751584434959,38.439104960753198,2.0978716038837777,1.9149654032032799,2.2982527477896406,610.1599957416264,556.96224692719875,668.44028214521597,1648019.6273454921,1504308.1933027913,1805461.3184346384,479321826.43669093,437523764.14289606,525113294.98350948,619338.90592263744,565338.1685321941,678498.89880313491,180132961.18827468,164427000.13937196,197339477.03853583,495914.15283953981,452677.10563815472,543282.08757926733,144235222.41523665,131659850.07717863,158012051.65758672,0.35079748276946965,0.32024691978451669,0.38426686070809163,102.02845121528752,93.142906768099294,111.76292469912597,0.13216255955596848,0.12068293763256289,0.14473894988095823,38.439104960753198,35.100289539002205,42.09691235608409,0.1059245937456275,9.6733146018393654E-2,0.11599419665073249,30.807867149312035,28.134560691602296,33.736582545585229,82924.730075855667,75702.907475556349,90836.528956097158,24118422.145706642,22017975.560277984,26419546.371869817,31241.799373215767,28528.140934575076,34214.721997388988,9086588.586847635,8297328.7397245206,9951254.6857392676,25039.428092256792,22866.669280620481,27419.773288250206,7282646.521293289,6650705.7939383443,7974963.1587663069]
[36,0.01,0.2342859913288512,0.21385566681614052,0.25666823851890747,2048.2630907789239,1869.649425511657,2243.9415884477571,8.8046542125430463E-2,8.0369681921776681E-2,4.4414009491140988E-3,769.75358826766796,702.6380543041256,38.829285455022507,7.0500215521803189E-2,6.4353544512778138E-2,7.7234142329199673E-2,616.35349397642938,562.61575537952308,675.22536103670495,55382.673895258871,50553.16619125969,60673.595004707735,484187236.99565387,441964898.73024255,530443517.03715116,20813.250090114998,18998.523384574699,22801.356626578927,181961421.23963121,166096035.05189413,199342593.78041527,16665.488293361206,15212.481760177352,18257.31574447461,145699298.39802763,132996278.31688368,159615970.90802744,1.1788756801878986E-2,1.076208707110792E-2,1.2913515034787619E-2,103.06410258035855,94.088364406552728,112.8973869412779,4.4414009491140988E-3,4.0556214675621163E-3,4.8640379812168611E-3,38.829285455022507,35.456579008679171,42.524221839150336,3.5596585960271645E-3,3.2507745611187674E-3,3.8980535548581176E-3,31.120585898720357,28.420143740632891,34.079029552767985,2786.7345797579419,2544.0409616934417,3052.6152586276908,24363238.924958285,22241471.518253338,26687720.973548811,1049.8991382614036,958.70504210101387,1149.8059606550339,9178823.0348052047,8381551.7160941884,10052266.024995107,841.46478448859057,768.44794007653252,921.45769207318722,7356569.8507300224,6718214.5373538882,8055913.9267470911]
[39,0.01,7.5354589853694337E-2,6.8783481118164888E-2,8.2553505364794277E-2,2048.6116543199464,1869.967593439967,2244.3234516124248,2.8318855225898436E-2,2.5849707801721043E-2,1.4285102792447129E-3,769.88458122343093,702.75762586178735,38.835893235680423,2.2675341342904796E-2,2.069835641852431E-2,2.4841208323674941E-2,616.45838204346978,562.71149861720232,675.34026763434406,17813.009871854891,16259.670851600378,19514.755622377172,484269633.64606702,442040110.18662357,530533785.35836595,6694.2710281877808,6110.5912878118779,7333.7158016074854,181992386.5573203,166124300.47462624,199376516.94227737,5360.2053965534287,4892.8675470226681,5872.1929209297141,145724092.80241969,133018910.98254155,159643133.58467475,3.7916775503817582E-3,3.4614645656503508E-3,4.1534392367918952E-3,103.08164153261008,94.104375910941101,112.91659927446966,1.4285102792447129E-3,1.3044300709427299E-3,1.5644451681830107E-3,38.835893235680423,35.462612838409079,42.531458406274062,1.1449110209338083E-3,1.0455630845469257E-3,1.2537507052300504E-3,31.125881850040471,28.424980143721534,34.084828957770689,896.31155536744757,818.25277794916883,981.82810457558833,24367384.943537973,22245256.464681778,26692262.561280504,337.68437670004465,308.35315773015361,369.81791393100417,9180385.0426712018,8382978.0481696799,10053976.671179548,270.64457995042153,247.15980251292362,296.37310391402843,7357821.7563316487,6719357.810724888,8057284.8433530293]
[44,0.01,9.3244068771273485E-3,8.5112952723414275E-3,1.0215203541668789E-2,2048.7418551361766,1870.086440419323,2244.4660910163684,3.5041863930707273E-3,3.1986531101301364E-3,1.7676442931609273E-4,769.93351172749544,702.80229006952345,38.838361475567488,2.8058557437510333E-3,2.5612228440078108E-3,3.0738609841703215E-3,616.49756144789455,562.74726210427775,675.38318931444564,2204.1889163479818,2011.9781290410242,2414.7636114010693,484300411.7105397,442068204.32688254,530567503.7704162,828.35175579591191,756.12699290133764,907.47690602756063,182003953.19916159,166134858.61016735,199389188.44357839,663.27394468576711,605.44537357195463,726.62748429850501,145733354.38979143,133027365.08400455,159653279.80553335,4.6918368602726502E-4,4.2832300014569578E-4,5.1394822078477834E-4,103.0881929518786,94.110356774385167,112.92377576073071,1.7676442931609273E-4,1.6141069505978876E-4,1.935850664626655E-4,38.838361475567488,35.464866687315705,42.534161520155244,1.4167174445540043E-4,1.2937839134880341E-4,1.5513961021814532E-4,31.127860075251778,28.426786711407622,34.086995240746781,110.90994784980839,101.25092372941545,121.49179961348693,24368933.62818123,22246670.276100278,26693959.004998952,41.785198891185928,38.155742206352386,45.761415550642639,9180968.5078796223,8383510.833669561,10054615.65805936,33.48966781514811,30.583652127567859,36.673325589019342,7358289.3873715913,6719784.8637828222,8057796.9292141981]
[50,0.01,5.4705335766282821E-4,4.9934893641498726E-4,5.9931548143690087E-4,2048.7568579837903,1870.1001349810947,2244.4825271440595,2.0558701024813242E-4,1.8766168689910559E-4,1.0370587196267146E-5,769.93914991715803,702.80743666016576,38.838645887201544,1.6461666956015772E-4,1.5026430903333427E-4,1.8034026126680506E-4,616.50207603275805,562.751383078034,675.38813511620424,129.31749584728956,118.04068672035011,141.67169654719586,484303958.22141796,442071441.57314056,530571389.09319991,48.598545227110407,44.361192699648527,53.240736379877262,182005286.00620511,166136075.20852053,199390648.56194443,38.913599896704966,35.520857128877473,42.630486881762252,145734421.58881539,133028339.23762071,159654448.93956646,2.7526524119345554E-5,2.5129269719953121E-5,3.0152813315646315E-5,103.08894786223772,94.111045940439936,112.92460269663549,1.0370587196267146E-5,9.4697994048015798E-6,1.1357436671018467E-5,38.838645887201544,35.465126394993959,42.534472995972486,8.3117354821129063E-6,7.5904971038954881E-6,9.1018813094185096E-6,31.128088023219,28.426994879531929,34.087244858332276,6.5069725258642004,5.9402875188243636,7.1277988812445727,24369112.080823667,22246833.187500373,26694154.483701237,2.4514946264415527,2.2385581370654384,2.6847751667498496,9181035.7397132125,8383572.2257552398,10054689.287573079,1.9648043534253972,1.7943114030146579,2.1515862793747917,7358343.2718051504,6719834.0724754902,8057855.9361111019]

{"sheet":"Franklin NPV 2%","index":165,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU29","v":175.17006335453615},{"$f":"'WTP Values '!CV29","v":159.89479564029207},{"$f":"'WTP Values '!CW29","v":191.90473722923591},{"$f":"C3","v":175.17006335453615},{"$f":"D3","v":159.89479564029207},{"$f":"E3","v":191.90473722923591},{"$f":"'WTP Values '!CC29","v":65.830305409131881},{"$f":"'WTP Values '!CD29","v":60.090499624711725},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"I3","v":65.830305409131881},{"$f":"J3","v":60.090499624711725},{"$f":"K3","v":3.3207298534003598},{"$f":"'WTP Values '!CI29","v":52.711334337222645},{"$f":"'WTP Values '!CJ29","v":48.115614618927154},{"$f":"'WTP Values '!CK29","v":57.746131248407799},{"$f":"O3","v":52.711334337222645},{"$f":"P3","v":48.115614618927154},{"$f":"Q3","v":57.746131248407799},{"$f":"'WTP Values '!BH29","v":41408308.025378034},{"$f":"'WTP Values '!BI29","v":37797399.982253484},{"$f":"'WTP Values '!BJ29","v":45364203.897295974},{"$f":"U3","v":41408308.025378034},{"$f":"V3","v":37797399.982253484},{"$f":"W3","v":45364203.897295974},{"$f":"'WTP Values '!AV29","v":15561572.0607973},{"$f":"'WTP Values '!AW29","v":14204744.065330563},{"$f":"'WTP Values '!AX29","v":17048032.03210276},{"$f":"AA3","v":15561572.0607973},{"$f":"AB3","v":14204744.065330563},{"$f":"AC3","v":17048032.03210276},{"$f":"'WTP Values '!BB29","v":12460389.217572769},{"$f":"'WTP Values '!BC29","v":11374010.791663755},{"$f":"'WTP Values '!BD29","v":13650560.742039355},{"$f":"AG3","v":12460389.217572769},{"$f":"AH3","v":11374010.791663755},{"$f":"AI3","v":13650560.742039355},{"$f":"'WTP Values '!CX29","v":8.8141730717386757},{"$f":"'WTP Values '!CY29","v":8.0465565328098911},{"$f":"'WTP Values '!CZ29","v":9.6551280507352324},{"$f":"AM3","v":8.8141730717386757},{"$f":"AN3","v":8.0465565328098911},{"$f":"AO3","v":9.6551280507352324},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"'WTP Values '!CG29","v":3.0322917105944254},{"$f":"'WTP Values '!CH29","v":3.636725510116761},{"$f":"AS3","v":3.3207298534003598},{"$f":"AT3","v":3.0322917105944254},{"$f":"AU3","v":3.636725510116761},{"$f":"'WTP Values '!CL29","v":2.6614720677488974},{"$f":"'WTP Values '!CM29","v":2.4305268214829252},{"$f":"'WTP Values '!CN29","v":2.9144819299308473},{"$f":"AY3","v":2.6614720677488974},{"$f":"AZ3","v":2.4305268214829252},{"$f":"BA3","v":2.9144819299308473},{"$f":"'WTP Values '!BK29","v":2083575.1643523974},{"$f":"'WTP Values '!BL29","v":1902118.9184583437},{"$f":"'WTP Values '!BM29","v":2282367.8241191842},{"$f":"BE3","v":2083575.1643523974},{"$f":"BF3","v":1902118.9184583437},{"$f":"BG3","v":2282367.8241191842},{"$f":"'WTP Values '!AY29","v":784984.61441076896},{"$f":"'WTP Values '!AZ29","v":716800.95771252061},{"$f":"'WTP Values '!BA29","v":859682.5692862618},{"$f":"BK3","v":784984.61441076896},{"$f":"BL3","v":716800.95771252061},{"$f":"BM3","v":859682.5692862618},{"$f":"'WTP Values '!BE29","v":629143.20559005637},{"$f":"'WTP Values '!BF29","v":574550.24768820882},{"$f":"'WTP Values '!BG29","v":688952.00000422657},{"$f":"BQ3","v":629143.20559005637},{"$f":"BR3","v":574550.24768820882},{"$f":"BS3","v":688952.00000422657}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":168.3679963038602},{"$f":"D3/(1+B4)^A4","v":153.68588585187626},{"$f":"E3/(1+B4)^A4","v":184.45284239642052},{"$f":"F3+C4","v":343.53805965839638},{"$f":"G3+D4","v":313.58068149216831},{"$f":"H3+E4","v":376.3575796256564},{"$f":"I3/(1+B4)^A4","v":63.27403441861965},{"$f":"J3/(1+B4)^A4","v":57.757112288265787},{"$f":"K3/(1+B4)^A4","v":3.1917818660134176},{"$f":"L3+I4","v":129.10433982775152},{"$f":"M3+J4","v":117.84761191297751},{"$f":"N3+K4","v":6.5125117194137774},{"$f":"O3/(1+B4)^A4","v":50.664488982336259},{"$f":"P3/(1+B4)^A4","v":46.247226661790805},{"$f":"Q3/(1+B4)^A4","v":55.503778593240867},{"$f":"R3+O4","v":103.3758233195589},{"$f":"S3+P4","v":94.362841280717959},{"$f":"T3+Q4","v":113.24990984164867},{"$f":"U3/(1+B4)^A4","v":39800372.957879692},{"$f":"V3/(1+B4)^A4","v":36329680.874907233},{"$f":"W3/(1+B4)^A4","v":43602656.571795441},{"$f":"X3+U4","v":81208680.983257726},{"$f":"Y3+V4","v":74127080.857160717},{"$f":"Z3+W4","v":88966860.469091415},{"$f":"AA3/(1+B4)^A4","v":14957297.251823626},{"$f":"AB3/(1+B4)^A4","v":13653156.541071283},{"$f":"AC3/(1+B4)^A4","v":16386036.170802345},{"$f":"AD3+AA4","v":30518869.312620927},{"$f":"AE3+AB4","v":27857900.606401846},{"$f":"AF3+AC4","v":33434068.202905104},{"$f":"AG3/(1+B4)^A4","v":11976537.118005352},{"$f":"AH3/(1+B4)^A4","v":10932344.090411145},{"$f":"AI3/(1+B4)^A4","v":13120492.831641056},{"$f":"AJ3+AG4","v":24436926.335578121},{"$f":"AK3+AH4","v":22306354.8820749},{"$f":"AL3+AI4","v":26771053.573680408},{"$f":"AM3/(1+B4)^A4","v":8.4719079889837321},{"$f":"AN3/(1+B4)^A4","v":7.7340989358034324},{"$f":"AO3/(1+B4)^A4","v":9.2802076612218691},{"$f":"AP3+AM4","v":17.28608106072241},{"$f":"AQ3+AN4","v":15.780655468613324},{"$f":"AR3+AO4","v":18.935335711957102},{"$f":"AS3/(1+B4)^A4","v":3.1917818660134176},{"$f":"AT3/(1+B4)^A4","v":2.9145441278300899},{"$f":"AU3/(1+B4)^A4","v":3.4955070262560177},{"$f":"AV3+AS4","v":6.5125117194137774},{"$f":"AW3+AT4","v":5.9468358384245157},{"$f":"AX3+AU4","v":7.1322325363727792},{"$f":"AY3/(1+B4)^A4","v":2.5581238636571486},{"$f":"AZ3/(1+B4)^A4","v":2.3361465027709776},{"$f":"BA3/(1+B4)^A4","v":2.8013090445317639},{"$f":"BB3+AY4","v":5.2195959314060456},{"$f":"BC3+AZ4","v":4.7666733242539028},{"$f":"BD3+BA4","v":5.7157909744626112},{"$f":"BE3/(1+B4)^A4","v":2002667.4013383291},{"$f":"BF3/(1+B4)^A4","v":1828257.3226243211},{"$f":"BG3/(1+B4)^A4","v":2193740.699845429},{"$f":"BH3+BE4","v":4086242.5656907265},{"$f":"BI3+BF4","v":3730376.2410826646},{"$f":"BJ3+BG4","v":4476108.5239646137},{"$f":"BK3/(1+B4)^A4","v":754502.70512376877},{"$f":"BL3/(1+B4)^A4","v":688966.70291476417},{"$f":"BM3/(1+B4)^A4","v":826300.04737241624},{"$f":"BN3+BK4","v":1539487.3195345378},{"$f":"BO3+BL4","v":1405767.6606272848},{"$f":"BP3+BM4","v":1685982.616658678},{"$f":"BQ3/(1+B4)^A4","v":604712.80814115377},{"$f":"BR3/(1+B4)^A4","v":552239.76133045834},{"$f":"BS3/(1+B4)^A4","v":662199.15417553496},{"$f":"BT3+BQ4","v":1233856.01373121},{"$f":"BU3+BR4","v":1126790.009018667},{"$f":"BV3+BS4","v":1351151.1541797617}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":158.65692334006172},{"$f":"D4/(1+B5)^A5","v":144.82164274287064},{"$f":"E4/(1+B5)^A5","v":173.81403306083305},{"$f":"F4+C5","v":502.1949829984581},458.40232423503892,550.17161268648942,{"$f":"I4/(1+B5)^A5","v":59.624535829563719},{"$f":"J4/(1+B5)^A5","v":54.42581688817441},{"$f":"K4/(1+B5)^A5","v":3.0076873393466861},{"$f":"L4+I5","v":188.72887565731523},172.27342880115191,9.520199058760463,{"$f":"O4/(1+B5)^A5","v":47.742279536468125},{"$f":"P4/(1+B5)^A5","v":43.579794594265032},{"$f":"Q4/(1+B5)^A5","v":52.302450220165014},{"$f":"R4+O5","v":151.11810285602704},137.94263587498298,165.55236006181369,{"$f":"U4/(1+B5)^A5","v":37504780.361512251},{"$f":"V4/(1+B5)^A5","v":34234269.6953917},{"$f":"W4/(1+B5)^A5","v":41087757.133187316},{"$f":"X4+U5","v":118713461.34476998},108361350.55255242,130054617.60227874,{"$f":"AA4/(1+B5)^A5","v":14094595.264852533},{"$f":"AB4/(1+B5)^A5","v":12865674.345718542},{"$f":"AC4/(1+B5)^A5","v":15440927.858442781},{"$f":"AD4+AA5","v":44613464.577473462},40723574.952120386,48874996.061347887,{"$f":"AG4/(1+B5)^A5","v":11285758.416828137},{"$f":"AH4/(1+B5)^A5","v":10301792.005347816},{"$f":"AI4/(1+B5)^A5","v":12363733.435519762},{"$f":"AJ4+AG5","v":35722684.752406254},32608146.887422718,39134787.009200171,{"$f":"AM4/(1+B5)^A5","v":7.9832681142469077},{"$f":"AN4/(1+B5)^A5","v":7.2880141648041032},{"$f":"AO4/(1+B5)^A5","v":8.7449469484039604},{"$f":"AP4+AM5","v":25.269349174969317},23.068669633417429,27.680282660361062,{"$f":"AS4/(1+B5)^A5","v":3.0076873393466861},{"$f":"AT4/(1+B5)^A5","v":2.74644002667723},{"$f":"AU4/(1+B5)^A5","v":3.2938943414071682},{"$f":"AV4+AS5","v":9.520199058760463},8.6932758651017465,10.426126877779947,{"$f":"AY4/(1+B5)^A5","v":2.4105772512619099},{"$f":"AZ4/(1+B5)^A5","v":2.2014030263350612},{"$f":"BA4/(1+B5)^A5","v":2.6397360786309227},{"$f":"BB4+AY5","v":7.6301731826679555},6.968076350588964,8.3555270530935335,{"$f":"BE4/(1+B5)^A5","v":1887158.2209503972},{"$f":"BF4/(1+B5)^A5","v":1722807.7084080796},{"$f":"BG4/(1+B5)^A5","v":2067210.8576692122},{"$f":"BH4+BE5","v":5973400.7866411237},5453183.9494907446,6543319.3816338256,{"$f":"BK4/(1+B5)^A5","v":710984.75051429018},{"$f":"BL4/(1+B5)^A5","v":649228.71191582072},{"$f":"BM4/(1+B5)^A5","v":778640.98967630882},{"$f":"BN4+BK5","v":2250472.0700488281},2054996.3725431054,2464623.6063349871,{"$f":"BQ4/(1+B5)^A5","v":569834.38509807107},{"$f":"BR4/(1+B5)^A5","v":520387.86112662021},{"$f":"BS4/(1+B5)^A5","v":624005.05289776844},{"$f":"BT4+BQ5","v":1803690.3988292811},1647177.8701452874,1975156.2070775302]
[4,0.02,146.57447293515534,133.79281223764696,160.57729942247195,648.76945593361347,592.19513647268582,710.74891210896135,55.083854705096456,50.281041989896543,2.7786381913732923,243.81273036241168,222.55447079104846,12.298837250133754,44.106486577845331,40.260993903086764,48.319379405878898,195.22458943387238,178.20362977806974,213.87173946769258,34648619.791112132,31627173.471445732,37958736.493183382,153362081.13588211,139988524.02399814,168013354.09546211,13021227.367128979,11885894.397038741,14265030.575627744,57634691.944602445,52609469.349159129,63140026.636975631,10426296.292626908,9517263.4240170922,11422178.583016014,46148981.045033164,42125410.311439812,50556965.592216186,7.3753057320903217,6.7329985509707173,8.0789792391275217,32.644654907059639,29.801668184388145,35.759261899488585,2.7786381913732923,2.5372860565018969,3.04304922112363,12.298837250133754,11.230561921603643,13.469176098903576,2.2270007676618828,2.0337561167205722,2.4387081021603447,9.8571739503298375,9.0018324673095371,10.794235155253878,1743442.4906133583,1591608.0213360251,1909783.2954900493,7716843.2772544818,7044791.9708267692,8453102.6771238744,656840.00973722932,599786.97594851651,719343.91682921618,2907312.0797860576,2654783.3484916221,3183967.5231642034,526438.89026548422,480757.94526154897,576484.21393703646,2330129.2890947652,2127935.8154068366,2551640.4210145669]
[5,0.02,132.75701607195134,121.18027217742586,145.43980744621641,781.52647200556476,713.37540865011169,856.18871955517773,49.891144330600433,45.541088880601002,2.516698219296865,293.7038746930121,268.09555967164948,14.815535469430619,39.948603806904167,36.465622612400082,43.764350639765652,235.17319324077656,214.66925239046981,257.63609010745824,31382322.462892842,28645705.440923776,34380397.144091368,184744403.59877494,168634229.46492192,202393751.23955348,11793726.808209194,10765420.757782759,12920277.695511827,69428418.752811641,63374890.106941886,76060304.332487464,9443417.7846476194,8620078.7083996385,10345419.058017015,55592398.829680786,50745489.019839451,60902384.650233202,6.6800416334693873,6.0982842301543583,7.3173804088540475,39.324696540529025,35.899952414542504,43.076642308342635,2.516698219296865,2.2980981547256167,2.7561834354006001,14.815535469430619,13.52866007632926,16.225359534304175,2.0170632087862415,1.8420355745938688,2.2088130643084662,11.874237159116079,10.843868041903406,13.003048219562345,1579089.5789151227,1441568.422096468,1729749.5708238478,9295932.8561696038,8486360.3929232378,10182852.247947723,594920.23394799058,543245.54345128615,651531.94833594968,3502232.313734048,3198028.8919429081,3835499.4715001532,476811.92240611924,435437.28309390915,522139.51394335454,2806941.2115008845,2563373.0985007458,3073779.9349579215]
[9,0.02,73.291283881162641,66.900100587819196,80.293083789899924,1162.9175470104121,1061.5082278608104,1274.0155595343717,27.543448402819681,25.141909423426583,1.3893958232213819,437.03367926738525,398.92830477982614,22.045633491520853,22.054461217183885,20.131608692833698,24.161023963324006,349.939564176685,319.42953866661435,383.36453167127718,17325266.660343513,15814460.068227494,18980416.41482095,274901127.92424917,250929061.90123475,301163496.25078499,6510973.2433942705,5943275.4079919262,7132909.1932285428,103310034.04355128,94302335.730343029,113178332.03041129,5213436.0513791228,4758894.5156230005,5711404.6962291785,82721927.401298016,75509687.421535373,90623228.1329934,3.6878565230122691,3.3666851961934952,4.0397127073202466,58.515458242232434,53.419412003504121,64.098383101610494,1.3893958232213819,1.2687130912424667,1.5216086393733173,22.045633491520853,20.130752768910043,24.143462806286955,1.1135618788032944,1.0169342171986604,1.2194213920032186,17.668958434975231,16.135761071577775,19.348638185404781,871769.38761058683,795847.96031216625,954944.383277343,13832421.320967458,12627771.11805157,15152164.36285796,328438.14242780436,299910.05010752694,359691.8219166419,5211349.2725287993,4758692.184466647,5707253.4286783962,263233.98187896708,240392.24797265205,288258.02563424694,4176750.6350799599,3814319.3641683082,4573808.7576714074]
[16,0.02,12.090289474663184,11.035985988488154,13.245321604780662,1390.0258879668065,1268.8121533719388,1522.820438970844,4.543627109336656,4.1474640199762787,0.22919775460437719,522.38280319766159,476.83575891705556,26.350966453830342,3.6381518538525541,3.3209539224562978,3.9856550226969132,418.27991561387853,381.81153020637356,458.23250747335624,2858013.6416892754,2608787.7027832326,3131050.74236276,328587082.91771936,299933467.32330167,359978278.23251265,1074064.2966776555,980415.62795897142,1176660.2026299674,123485643.65241501,112718815.10249522,135281139.99449858,860019.74151552701,785037.58191166236,942165.73141665792,98876847.189997241,90256115.386722192,108321207.7071314,0.60835682693918591,0.55537570685815718,0.6663997877997373,69.943051433048382,63.851788801128698,76.616276121298313,0.22919775460437719,0.20928966885458869,0.25100786809794323,26.350966453830342,24.062125096469874,28.858484775793059,0.18369558765693783,0.16775567859552645,0.20115840302130303,21.119562346585813,19.286944004929786,23.127269894376212,143808.97281662747,131284.80916770248,157529.70086793945,16533780.730059465,15093872.137827551,18111258.856868945,54179.869777031097,49473.813667121423,59335.544669847484,6229083.4106634697,5688026.0739712855,6821833.6161878016,43423.649743198759,39655.627675549345,47551.670386397389,4992436.0719023189,4559224.9208013406,5467036.4172565276]
[19,0.02,4.1498024622841134,3.78792930679908,4.5462491468422854,{"$f":"F20+C21","v":1408.8556011320977},1285.999868446494,1543.4490274858433,1.5595288272906618,1.4235520529430339,7.8668538780683861E-2,{"$f":"L20+I21","v":529.45915942371755},483.2951210376383,26.707924654572633,1.2487386305282355,1.1398654096266092,1.3680136494385686,{"$f":"R20+O21","v":423.94606248351124},386.98366524301156,464.43986429557793,980968.41042378347,895425.51113218651,1074684.1179793552,{"$f":"X20+U21","v":333038223.41425389},303996457.23396432,364854653.40187603,368655.7441279593,336512.30563934107,403870.18163447187,{"$f":"AD20+AA21","v":125158417.71377254},114245738.43182689,137113699.43444973,295188.30367405294,269451.85201972502,323383.6278532513,{"$f":"AJ20+AG21","v":100216263.01483434},91478752.158351868,109788559.710069,0.2088089506599605,0.19062401116553634,0.22873128770591336,{"$f":"AP20+AM21","v":70.890521266373497},64.716744539452847,77.654143484522024,7.8668538780683861E-2,7.1835400216304107E-2,8.6154518571983918E-2,{"$f":"AV20+AS21","v":26.707924654572633},24.38807795651093,29.249410581864147,6.3050632788155342E-2,5.7579508708764965E-2,6.9044470599013405E-2,{"$f":"BB20+AY21","v":21.405654357249279},19.548210810527969,23.440558921708181,49360.177086216143,45061.454110453313,54069.602048371678,{"$f":"BH20+BE21","v":16757752.349135004},15298338.317464387,18356599.474111699,18596.391548616735,16981.111511403695,20365.996189579382,{"$f":"BN20+BK21","v":6313464.4678227939},5765077.8039978668,6914244.2477926891,14904.487523092099,13611.17297615417,16321.365941545564,{"$f":"BT20+BQ21","v":5060065.1283420352},4620985.5673172902,5541094.5542252697]
[25,0.02,0.28642059077262833,0.26144399877317948,0.31378345795317875,1416.1948241402129,1292.6990928491593,1551.4893948629365,0.10763913995888749,9.8253982859489733E-2,5.4297257658815828E-3,532.2172979026202,485.81277484770874,26.847055602390384,8.6188308847750833E-2,7.8673847006885581E-2,9.4420705857296769E-2,426.15454622980769,388.99959889684669,466.85929445945357,67706.729223013739,61802.533065682248,74175.015018951948,334773136.33925456,305580081.41200233,366755309.27087587,25444.728269483541,23226.178657773529,27875.239139822552,125810411.81324312,114840884.55709636,137827972.78993663,20373.983845234834,18597.646355867582,22320.033442011729,100738324.68156214,91955297.066186816,110360486.82794006,1.4412055405095044E-2,1.3156925513854242E-2,1.5787100988140092E-2,71.259814857794339,65.053876762338277,78.058671156541166,5.4297257658815828E-3,4.9581005253481738E-3,5.9464103005849442E-3,26.847055602390384,24.515124009149901,29.401781021349731,4.3517732846087226E-3,3.9741546858316568E-3,4.7654697394121049E-3,21.517163919220177,19.650044297531771,23.562669015335267,3406.8539912846686,3110.1548627174348,3731.8998921725652,16845049.359209165,15378032.727931466,18452225.439684678,1283.528433462395,1172.0413285395396,1405.6670680853856,6346353.518798586,5795110.1164851626,6950262.9713768177,1028.712127944907,939.44717618985317,1126.5054945821851,5086424.7825057739,4645057.9020324806,5569960.059398287]
[36,0.02,3.344611397378936E-4,3.0529529169474255E-4,3.664135064270908E-4,1416.5940825665036,1293.0635349419288,1551.926795991398,1.2569316100473804E-4,1.1473385695604416E-4,6.3404389440792621E-6,532.36734240015903,485.94973682543355,26.854624414948969,1.0064444016241842E-4,9.1869598014956156E-5,1.1025763479748338E-4,426.27468915829752,389.10926697713893,466.99091300799495,79.062995306195731,72.168504338593493,86.616189137770888,334867516.71213889,305666231.58027774,366858706.16593379,29.712503540250879,27.121842618506481,32.550677407730419,125845880.7093126,114873260.88700558,137866829.71737131,23.791256904738855,21.716979145412001,26.063712123020139,100766725.17017709,91981221.414002493,110391600.02899441,1.6829350375093242E-5,1.5363700950898228E-5,1.8435028624887402E-5,71.279904665392081,65.072216970915193,78.080677720661498,6.3404389440792621E-6,5.7897092809204322E-6,6.9437855746258514E-6,26.854624414948969,24.522035395680469,29.410070070723901,5.0816844163504347E-6,4.6407288740393546E-6,5.5647690556419745E-6,21.523230110720238,19.655584104364173,23.569311882538219,3.9782763724211767,3.6318127036180736,4.3578413407945522,16849798.372398108,15382368.154838659,18457427.553380497,1.4988111768913046,1.3686246421942332,1.6414357934799366,6348142.7042096676,5796743.8934951136,6952222.4129797369,1.2012552234688285,1.0970181034276087,1.3154512062928236,5087858.7645536494,4646367.4524392346,5571530.3613439742]
[39,0.02,3.4988561258231871E-5,3.1937471192265513E-5,3.8331153883870168E-5,1416.5943540420499,1293.0637827441283,1551.9270934020535,1.3148980078826229E-5,1.2002508230539721E-5,6.632843402161679E-7,532.36744442283214,485.94982995265457,26.85462956135888,1.0528589846589771E-5,9.6106383552793026E-6,1.1534242849027854E-5,426.27477084941529,389.10934154588949,466.99100250195426,8.2709173828026437,7.5496726972367201,9.0610701200637518,334867580.88602126,305666290.15803707,366858776.47059548,3.1082766478287982,2.8372631051768904,3.4051829500127879,125845904.82636887,114873282.90127321,137866856.13811767,2.4888447437395258,2.2718509413932471,2.7265702345805027,100766744.48107362,91981239.041248456,110391621.18439826,1.7605475990324262E-6,1.6072234648692566E-6,1.9285203920688914E-6,71.279918325445664,65.072229441329867,78.08069268401259,6.632843402161679E-7,6.0567155275972726E-7,7.2640148010085083E-7,26.85462956135888,24.522040095073919,29.410075706858439,5.3160384084027296E-7,4.8547471499803364E-7,5.8214016475523883E-7,21.523234235423796,19.655587871152765,23.5693163993521,0.4161744071903743,0.37993024050132645,0.45588135837106497,16849801.601487003,15382371.102709789,18457431.09055483,0.15679324276141776,0.14317420304931533,0.17171345184266965,6348143.9207652984,5796745.0043808883,6952223.745300971,0.12566539719994924,0.11476097086569108,0.13761163748249008,5087859.7395889498,4646368.3428673092,5571531.4290699149]
[44,0.02,5.4687744811923814E-7,4.9918836662363739E-7,5.9912276657402831E-7,1416.5943818404598,1293.0638081184475,1551.927123856153,2.0552090204015939E-7,1.8760134272750083E-7,1.0367252447956218E-8,532.36745486969608,485.94983948864672,26.854630088338247,1.6456373570497897E-7,1.5021599029869965E-7,1.8028227136032533E-7,426.27477921437935,389.10934918154118,466.99101166590953,0.12927591273413608,0.11800272975868423,0.14162614083836031,334867587.4572646,305666296.15625155,366858783.66961515,4.8582917961889752E-2,4.4346927990271255E-2,5.3223616379596141E-2,125845907.29589447,114873285.15547858,137866858.84353533,3.8901086905967663E-2,3.5509435102711429E-2,4.261677869519262E-2,100766746.45846061,91981240.846233904,110391623.35065818,2.7517672737251611E-8,2.5121189194890503E-8,3.0143117428482828E-8,71.279919724200624,65.072230718268827,78.080694216221914,1.0367252447956218E-8,9.4667543122747622E-9,1.1353784593075487E-8,26.854630088338247,24.522040576279934,29.41007628398437,8.3090627746436703E-9,7.5880563166076224E-9,9.098954524006227E-9,21.523234657783014,19.655588256862398,23.569316861862429,6.5048801548895146E-3,5.938377370112922E-3,7.1255068784071146E-3,16849801.932137549,15382371.404564343,18457431.452752545,2.4507063280154295E-3,2.237838310133247E-3,2.6839118550315141E-3,6348144.0453375205,5796745.118132785,6952223.8817272978,1.9641725542924367E-3,1.7937344273037115E-3,2.1508944189646551E-3,5087859.8394301012,4646368.4340448938,5571531.5384023525]
[50,0.02,1.9357134262208234E-9,1.7669143732471739E-9,2.1206396189865377E-9,1416.5943822114641,1293.0638084570994,1551.9271242626012,7.2745652763031918E-10,6.6402891387011446E-10,3.6695661570147662E-11,532.36745500912252,485.94983961591652,26.854630095371444,5.8248558935589609E-10,5.3170067673160081E-10,6.3812251608093191E-10,426.27477932602017,389.10934928344852,466.99101178821394,4.5758171383190313E-4,4.1767944374036282E-4,5.0129626531039847E-4,334867587.54496604,305666296.23630512,366858783.76569498,1.7196285366536136E-4,1.5696925191857497E-4,1.8838895107546589E-4,125845907.3288534,114873285.18556376,137866858.87964252,1.3769329212135728E-4,1.256882881571095E-4,1.5084525973098711E-4,100766746.4848513,91981240.870323703,110391623.37956962,9.7400850517856339E-11,8.8918318673438097E-11,1.0669380738798199E-10,71.279919742868756,65.072230735311152,78.080694236671164,3.6695661570147662E-11,3.350828140385974E-11,4.0187565515489047E-11,26.854630095371444,24.522040582702228,29.410076291686838,2.9410546051046049E-11,2.6858490035549146E-11,3.220642668163438E-11,21.523234663419927,19.655588262010173,23.569316868035205,2.3024507401211432E-5,2.1019328635374962E-5,2.5221261876123557E-5,16849801.936550494,15382371.408592971,18457431.457586527,8.6744574294997725E-6,7.9209952385744755E-6,9.4999057475213082E-6,6348144.0470000915,5796745.119650946,6952223.8835480772,6.9523349295788397E-6,6.3490564951021049E-6,7.6132508654215518E-6,5087859.8407626068,4646368.4352617711,5571531.539861531]

{"sheet":"Franklin NPV 3%","index":166,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU29","v":175.17006335453615},{"$f":"'WTP Values '!CV29","v":159.89479564029207},{"$f":"'WTP Values '!CW29","v":191.90473722923591},{"$f":"C3","v":175.17006335453615},{"$f":"D3","v":159.89479564029207},{"$f":"E3","v":191.90473722923591},{"$f":"'WTP Values '!CC29","v":65.830305409131881},{"$f":"'WTP Values '!CD29","v":60.090499624711725},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"I3","v":65.830305409131881},{"$f":"J3","v":60.090499624711725},{"$f":"K3","v":3.3207298534003598},{"$f":"'WTP Values '!CI29","v":52.711334337222645},{"$f":"'WTP Values '!CJ29","v":48.115614618927154},{"$f":"'WTP Values '!CK29","v":57.746131248407799},{"$f":"O3","v":52.711334337222645},{"$f":"P3","v":48.115614618927154},{"$f":"Q3","v":57.746131248407799},{"$f":"'WTP Values '!BH29","v":41408308.025378034},{"$f":"'WTP Values '!BI29","v":37797399.982253484},{"$f":"'WTP Values '!BJ29","v":45364203.897295974},{"$f":"U3","v":41408308.025378034},{"$f":"V3","v":37797399.982253484},{"$f":"W3","v":45364203.897295974},{"$f":"'WTP Values '!AV29","v":15561572.0607973},{"$f":"'WTP Values '!AW29","v":14204744.065330563},{"$f":"'WTP Values '!AX29","v":17048032.03210276},{"$f":"AA3","v":15561572.0607973},{"$f":"AB3","v":14204744.065330563},{"$f":"AC3","v":17048032.03210276},{"$f":"'WTP Values '!BB29","v":12460389.217572769},{"$f":"'WTP Values '!BC29","v":11374010.791663755},{"$f":"'WTP Values '!BD29","v":13650560.742039355},{"$f":"AG3","v":12460389.217572769},{"$f":"AH3","v":11374010.791663755},{"$f":"AI3","v":13650560.742039355},{"$f":"'WTP Values '!CX29","v":8.8141730717386757},{"$f":"'WTP Values '!CY29","v":8.0465565328098911},{"$f":"'WTP Values '!CZ29","v":9.6551280507352324},{"$f":"AM3","v":8.8141730717386757},{"$f":"AN3","v":8.0465565328098911},{"$f":"AO3","v":9.6551280507352324},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"'WTP Values '!CG29","v":3.0322917105944254},{"$f":"'WTP Values '!CH29","v":3.636725510116761},{"$f":"AS3","v":3.3207298534003598},{"$f":"AT3","v":3.0322917105944254},{"$f":"AU3","v":3.636725510116761},{"$f":"'WTP Values '!CL29","v":2.6614720677488974},{"$f":"'WTP Values '!CM29","v":2.4305268214829252},{"$f":"'WTP Values '!CN29","v":2.9144819299308473},{"$f":"AY3","v":2.6614720677488974},{"$f":"AZ3","v":2.4305268214829252},{"$f":"BA3","v":2.9144819299308473},{"$f":"'WTP Values '!BK29","v":2083575.1643523974},{"$f":"'WTP Values '!BL29","v":1902118.9184583437},{"$f":"'WTP Values '!BM29","v":2282367.8241191842},{"$f":"BE3","v":2083575.1643523974},{"$f":"BF3","v":1902118.9184583437},{"$f":"BG3","v":2282367.8241191842},{"$f":"'WTP Values '!AY29","v":784984.61441076896},{"$f":"'WTP Values '!AZ29","v":716800.95771252061},{"$f":"'WTP Values '!BA29","v":859682.5692862618},{"$f":"BK3","v":784984.61441076896},{"$f":"BL3","v":716800.95771252061},{"$f":"BM3","v":859682.5692862618},{"$f":"'WTP Values '!BE29","v":629143.20559005637},{"$f":"'WTP Values '!BF29","v":574550.24768820882},{"$f":"'WTP Values '!BG29","v":688952.00000422657},{"$f":"BQ3","v":629143.20559005637},{"$f":"BR3","v":574550.24768820882},{"$f":"BS3","v":688952.00000422657}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":165.11458512068637},{"$f":"D3/(1+B4)^A4","v":150.71618026231698},{"$f":"E3/(1+B4)^A4","v":180.88862025566587},{"$f":"F3+C4","v":340.28464847522253},{"$f":"G3+D4","v":310.61097590260908},{"$f":"H3+E4","v":372.79335748490178},{"$f":"I3/(1+B4)^A4","v":62.051376575673373},{"$f":"J3/(1+B4)^A4","v":56.641059124056675},{"$f":"K3/(1+B4)^A4","v":3.130106375153511},{"$f":"L3+I4","v":127.88168198480525},{"$f":"M3+J4","v":116.73155874876841},{"$f":"N3+K4","v":6.4508362285538707},{"$f":"O3/(1+B4)^A4","v":49.685488111247665},{"$f":"P3/(1+B4)^A4","v":45.353581505257004},{"$f":"Q3/(1+B4)^A4","v":54.431267083050052},{"$f":"R3+O4","v":102.39682244847032},{"$f":"S3+P4","v":93.469196124184151},{"$f":"T3+Q4","v":112.17739833145785},{"$f":"U3/(1+B4)^A4","v":39031301.748871744},{"$f":"V3/(1+B4)^A4","v":35627674.599164374},{"$f":"W3/(1+B4)^A4","v":42760113.014700703},{"$f":"X3+U4","v":80439609.774249777},{"$f":"Y3+V4","v":73425074.581417859},{"$f":"Z3+W4","v":88124316.911996678},{"$f":"AA3/(1+B4)^A4","v":14668274.164197663},{"$f":"AB3/(1+B4)^A4","v":13389333.646272564},{"$f":"AC3/(1+B4)^A4","v":16069405.252241267},{"$f":"AD3+AA4","v":30229846.224994965},{"$f":"AE3+AB4","v":27594077.711603127},{"$f":"AF3+AC4","v":33117437.284344025},{"$f":"AG3/(1+B4)^A4","v":11745111.902698435},{"$f":"AH3/(1+B4)^A4","v":10721096.042665431},{"$f":"AI3/(1+B4)^A4","v":12866962.712828122},{"$f":"AJ3+AG4","v":24205501.120271206},{"$f":"AK3+AH4","v":22095106.834329188},{"$f":"AL3+AI4","v":26517523.454867475},{"$f":"AM3/(1+B4)^A4","v":8.3082034798177737},{"$f":"AN3/(1+B4)^A4","v":7.5846512704400899},{"$f":"AO3/(1+B4)^A4","v":9.1008842027855898},{"$f":"AP3+AM4","v":17.122376551556449},{"$f":"AQ3+AN4","v":15.631207803249982},{"$f":"AR3+AO4","v":18.756012253520822},{"$f":"AS3/(1+B4)^A4","v":3.130106375153511},{"$f":"AT3/(1+B4)^A4","v":2.8582257617064997},{"$f":"AU3/(1+B4)^A4","v":3.4279625884784251},{"$f":"AV3+AS4","v":6.4508362285538707},{"$f":"AW3+AT4","v":5.8905174723009246},{"$f":"AX3+AU4","v":7.0646880985951857},{"$f":"AY3/(1+B4)^A4","v":2.508692683333865},{"$f":"AZ3/(1+B4)^A4","v":2.2910046389696723},{"$f":"BA3/(1+B4)^A4","v":2.7471787443970661},{"$f":"BB3+AY4","v":5.170164751082762},{"$f":"BC3+AZ4","v":4.7215314604525975},{"$f":"BD3+BA4","v":5.6616606743279139},{"$f":"BE3/(1+B4)^A4","v":1963969.4262912597},{"$f":"BF3/(1+B4)^A4","v":1792929.5112247563},{"$f":"BG3/(1+B4)^A4","v":2151350.5741532515},{"$f":"BH3+BE4","v":4047544.5906436574},{"$f":"BI3+BF4","v":3695048.4296831},{"$f":"BJ3+BG4","v":4433718.3982724361},{"$f":"BK3/(1+B4)^A4","v":739923.28627652838},{"$f":"BL3/(1+B4)^A4","v":675653.65040297923},{"$f":"BM3/(1+B4)^A4","v":810333.27296282572},{"$f":"BN3+BK4","v":1524907.9006872973},{"$f":"BO3+BL4","v":1392454.6081154998},{"$f":"BP3+BM4","v":1670015.8422490875},{"$f":"BQ3/(1+B4)^A4","v":593027.81184848375},{"$f":"BR3/(1+B4)^A4","v":541568.71306269092},{"$f":"BS3/(1+B4)^A4","v":649403.33679350233},{"$f":"BT3+BQ4","v":1222171.0174385402},{"$f":"BU3+BR4","v":1116118.9607508997},{"$f":"BV3+BS4","v":1338355.3367977289}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":151.10323541075343},{"$f":"D4/(1+B5)^A5","v":137.92665529662668},{"$f":"E4/(1+B5)^A5","v":165.53871209887362},{"$f":"F4+C5","v":491.38788388597595},448.53763119923576,538.33206958377536,{"$f":"I4/(1+B5)^A5","v":56.785799724609504},{"$f":"J4/(1+B5)^A5","v":51.834592834309646},{"$f":"K4/(1+B5)^A5","v":2.8644907421098873},{"$f":"L4+I5","v":184.66748170941474},168.56615158307807,9.315326970663758,{"$f":"O4/(1+B5)^A5","v":45.46926003589887},{"$f":"P4/(1+B5)^A5","v":41.504951836329667},{"$f":"Q4/(1+B5)^A5","v":49.812320079077438},{"$f":"R4+O5","v":147.8660824843692},134.97414796051382,161.98971841053529,{"$f":"U4/(1+B5)^A5","v":35719170.249176368},{"$f":"V4/(1+B5)^A5","v":32604369.2515737},{"$f":"W4/(1+B5)^A5","v":39131560.778401837},{"$f":"X4+U5","v":116158780.02342615},106029443.83299156,127255877.69039851,{"$f":"AA4/(1+B5)^A5","v":13423548.758470928},{"$f":"AB4/(1+B5)^A5","v":12253137.010682965},{"$f":"AC4/(1+B5)^A5","v":14705782.187354451},{"$f":"AD4+AA5","v":43653394.983465895},39847214.72228609,47823219.471698478,{"$f":"AG4/(1+B5)^A5","v":10748441.195923992},{"$f":"AH4/(1+B5)^A5","v":9811321.6225694343},{"$f":"AI4/(1+B5)^A5","v":11775093.607852759},{"$f":"AJ4+AG5","v":34953942.316195197},31906428.456898622,38292617.062720232,{"$f":"AM4/(1+B5)^A5","v":7.6031831187641323},{"$f":"AN4/(1+B5)^A5","v":6.9410303492455938},{"$f":"AO4/(1+B5)^A5","v":8.3285982709181621},{"$f":"AP4+AM5","v":24.725559670320582},22.572238152495576,27.084610524438986,{"$f":"AS4/(1+B5)^A5","v":2.8644907421098873},{"$f":"AT4/(1+B5)^A5","v":2.6156814663740344},{"$f":"AU4/(1+B5)^A5","v":3.1370713714206979},{"$f":"AV4+AS5","v":9.315326970663758},8.5061989386749595,10.201759470015883,{"$f":"AY4/(1+B5)^A5","v":2.2958091850332836},{"$f":"AZ4/(1+B5)^A5","v":2.096593786892492},{"$f":"BA4/(1+B5)^A5","v":2.5140577146872607},{"$f":"BB4+AY5","v":7.4659739361160451},6.8181252473450895,8.1757183890151737,{"$f":"BE4/(1+B5)^A5","v":1797310.2396950561},{"$f":"BF4/(1+B5)^A5","v":1640784.4880054728},{"$f":"BG4/(1+B5)^A5","v":1968790.5342809791},{"$f":"BH4+BE5","v":5844854.8303387137},5335832.9176885728,6402508.9325534152,{"$f":"BK4/(1+B5)^A5","v":677134.6239971451},{"$f":"BL4/(1+B5)^A5","v":618318.80277780199},{"$f":"BM4/(1+B5)^A5","v":741569.73604827712},{"$f":"BN4+BK5","v":2202042.5246844422},2010773.4108933019,2411585.5782973645,{"$f":"BQ4/(1+B5)^A5","v":542704.4557775947},{"$f":"BR4/(1+B5)^A5","v":495612.09072594612},{"$f":"BS4/(1+B5)^A5","v":594296.04722268449},{"$f":"BT4+BQ5","v":1764875.4732161351},1611731.051476846,1932651.3840204133]
[4,0.03,134.25326756060971,122.54604679338466,147.07900162849336,625.6411514465857,571.08367799262044,685.41107121226878,50.453447560849845,46.054364367267503,2.5450629232390347,235.12092927026458,214.62051595034558,11.860389893902793,40.3988486202066,36.8766121309434,44.257601216890912,188.26493110457579,171.85076009145723,206.24731962742621,31736020.128688615,28968559.785483778,34767884.916335605,147894800.15211475,134998003.61847532,162023762.60673413,11926649.208966147,10886753.530328177,13065897.002933679,55580044.192432046,50733968.252614267,60889116.474632159,9549850.7878618855,8717232.184588084,10462018.158571998,44503793.104057081,40623660.641486704,48754635.221292228,6.7553297239531451,6.1670155644944211,7.3998516910037893,31.480889394273728,28.739253716989996,34.484462215442775,2.5450629232390347,2.3239991043464463,2.7872472818943979,11.860389893902793,10.830198043021406,12.989006751910281,2.0397967253879457,1.8627964243944852,2.2337077172121478,9.5057706615039912,8.6809216717395756,10.409426106227322,1596886.8690552998,1457815.7660138377,1749244.8897676591,7441741.6993940137,6793648.6837024102,8151753.8223210741,601625.34311672347,549368.24775081244,658875.10560515046,2803667.8678011657,2560141.6586441146,3070460.6839025151,482185.8798045257,440344.92340041848,528024.34058484586,2247061.3530206606,2052075.9748772644,2460675.724605259]
[5,0.03,115.80804793005947,105.70929645552643,126.87163880319115,741.4491993766452,676.79297444814688,812.28271001545988,43.521587068454856,39.726899262433982,2.1953936343964311,278.64251633871942,254.34741521277957,14.055783528299225,34.84840169879628,31.810089562479405,38.17699558546137,223.11333280337209,203.66084965393662,244.42431521288756,27375769.744399451,24988534.141916145,29991082.94328877,175270569.89651421,159986537.76039147,192014845.5500229,10288032.375922641,9391009.228686396,11270757.530589314,65868076.568354689,60124977.481300667,72159874.005221471,8237785.1791676925,7519561.0579420384,9024628.7659708411,52741578.283224776,48143221.699428745,57779263.987263069,5.8272067612934331,5.3197217993667518,6.3831770717998797,37.308096155567164,34.058975516356746,40.867639287242653,2.1953936343964311,2.004702042310174,2.4043039896129921,14.055783528299225,12.834900085331579,15.393310741523273,1.7595465736776943,1.6068645592020943,1.926815898613897,11.265317235181685,10.28778623094167,12.336242004841219,1377488.640914826,1257524.6857772656,1508914.0079526915,8819230.3403088395,8051173.3694796758,9660667.8302737661,518967.30588062247,473889.87637158664,568351.45390704658,3322635.1736817881,3034031.5350157013,3638812.1378095616,415937.77562539058,379845.39908417285,455478.43455714372,2662999.128646051,2431921.373961437,2916154.1591624026]
[9,0.03,47.711382392568026,43.550830497418666,52.269435344999316,1027.2601764371179,937.68051934982566,1125.3983155000019,17.930317625322111,16.366956492745047,0.90447310929683522,386.05255860771462,352.39227562383257,19.473952739286492,14.357080090195701,13.10533571875666,15.72841669930731,309.11819962008957,282.16724830875341,338.64405731668194,11278454.666248733,10294945.206180634,12355929.076178323,242833193.03264284,221657531.15044788,266031987.47007179,4238533.120351105,3868971.4607104831,4643402.8723169956,91258648.622276679,83301721.854504913,99975783.863013655,3393858.4215534613,3097959.5932435445,3718027.5611263635,73072198.416759297,66701285.076287121,80051791.771928996,2.4007320306144639,2.1916549456472372,2.6297844372270678,51.689477136831172,47.187898007867439,56.621139223127408,0.90447310929683522,0.82591069820628882,0.99054140957182302,19.473952739286492,17.782447856569636,21.327064782837322,0.72490989110679005,0.66200692272662676,0.79382263825366961,15.607828264380158,14.253482379682206,17.091568982903059,567507.08144046983,518083.52030463459,621652.59252458869,12218833.229629096,11154708.6206457,13384624.797182042,213807.65864445808,195236.35453372367,234153.27376131839,4603431.7625834635,4203578.3066410078,5041487.4031159664,171360.85634015902,156491.27508571476,187651.08428257567,3689521.7596090394,3369369.0434855632,4040262.0146835702]
[16,0.03,3.2391760439169452,2.9567117900549502,3.5486270635696511,1135.1821459539517,1036.1914231568662,1243.6304883083885,1.2173081642005019,1.1111699289473709,6.1405632808865032E-2,426.61049457916499,389.41392729512273,21.519848591290437,0.97471730133736212,0.88973505647780438,1.0678187892764863,341.59356046996089,311.81119428186031,374.2213477335514,765706.17608025717,698934.68210412539,838857.04955235205,268344779.15003625,244944443.14090759,293980794.11205232,287758.48144212336,262668.55080861988,315245.51568238024,100846105.93900026,92053239.817424759,110479046.56702271,230412.62575645189,210323.74239108802,252420.81035362004,80749022.410280749,73708793.222571567,88461878.359089628,0.16298822820614348,0.14879376451641979,0.17853883753865868,57.119873743122326,52.145367407714524,62.569646720459389,6.1405632808865032E-2,5.6071947906109157E-2,6.7248900440423282E-2,21.519848591290437,19.65063747350537,23.567645006009052,4.9214896645654926E-2,4.4944347815360948E-2,5.3893455691419422E-2,17.247556548225997,15.75092570141595,18.88717620011775,38528.653976740279,35173.236313109577,42204.6497998384,13502520.242507305,12326600.757944161,14790787.619891407,14515.627323239749,13254.801910871112,15896.912580142178,5087059.409940986,4645198.1224157941,5571136.329764382,11633.869170988404,10624.357625375027,12739.829917773264,4077135.7876863717,3723348.4457273586,4464724.1363449106]
[19,0.03,0.65648441108410527,0.59923732823501474,0.71920090677367754,{"$f":"F20+C21","v":1138.9495345311786},1039.6302860259975,1247.7577900921979,0.24671207197392159,0.22520101610077417,1.2445091018587505E-2,{"$f":"L20+I21","v":428.02630922171483},390.70629573725665,21.591267642458082,0.19754613669227108,0.18032276932574504,0.21641503256335237,{"$f":"R20+O21","v":342.72722495046361},312.84601846032007,375.4632957643858,155185.81307475205,141653.22197571432,170011.31420236151,{"$f":"X20+U21","v":269235349.05490273},245757353.12229988,294956443.60549212,58320.064937116629,53235.084030626909,63890.867277283105,{"$f":"AD20+AA21","v":101180789.20452426},92358741.736584589,110845699.17827371,46697.769702925463,42626.351976119651,51158.172567238777,{"$f":"AJ20+AG21","v":81017008.429735884},73953414.463856637,88755461.438455284,3.3032854515114278E-2,3.01560599199262E-2,3.6184499399876523E-2,{"$f":"AP20+AM21","v":57.309440466523924},52.318424975812583,62.777299891517401,1.2445091018587505E-2,1.1364112107648247E-2,1.36293471559204E-2,{"$f":"AV20+AS21","v":21.591267642458082},19.715853075615374,23.645860186633801,9.9743922537531317E-3,9.1088793282897481E-3,1.0922596685447695E-2,{"$f":"BB20+AY21","v":17.304796919523643},15.803199125359207,18.949858063223164,7808.6094651396961,7128.5663433752752,8553.624222088818,{"$f":"BH20+BE21","v":13547331.765227871},12367509.694943422,14839874.583182698,2941.884888507077,2686.3531677557107,3221.8302283473336,{"$f":"BN20+BK21","v":5103942.1010412602},4660614.3852664037,5589625.5523492657,2357.8384279819284,2153.2405353329063,2581.9836981652775,{"$f":"BT20+BQ21","v":4090666.7922472521},3735705.3176650167,4479541.4507042728]
[25,0.03,1.2139452009471984E-2,1.1080861427281041E-2,1.3299180826746639E-2,1139.6995987221646,1040.3149427432361,1248.579510817302,4.562102781601499E-3,4.1643287811284121E-3,2.3012973746652866E-4,428.30818932053694,390.96359844711367,21.605486741905068,3.6529456077597331E-3,3.3344578599057138E-3,4.0018618227243095E-3,342.95293066517473,313.05204567103061,375.71056007649452,2869.6351330884704,2619.3957710611362,3143.7824797981702,269412656.11562061,245919198.56378767,295150689.49571067,1078.431745735262,984.40227505601865,1181.4448356440203,101247422.61056824,92419565.313750058,110918697.48694122,863.5168249035728,788.22976664204668,945.99684362149742,81070362.819058284,74002117.06771107,88813912.046986267,6.1083057777395653E-4,5.5763402148144173E-4,6.6910955772153614E-4,57.347182050146479,52.352879686854095,62.818642377051489,2.3012973746652866E-4,2.1014069981226328E-4,2.5202853704706205E-4,21.605486741905068,19.728837106020944,23.661432354191124,1.844425458452701E-4,1.6843782060756089E-4,2.0197636995347137E-4,17.316193129898284,15.813606446673781,18.962337641577211,144.39374075346893,131.8186503146907,158.17026116375118,13556253.467316004,12375654.415910069,14849647.499528943,54.400180443655891,49.674988179247961,59.576819768044558,5107303.3423314039,4663683.6695958637,5593306.6443034951,43.60022257848933,39.816878667930425,47.745028920573667,4093360.7330980925,3738165.4958396447,4482491.4880258059]
[36,0.03,5.0898555601007697E-7,4.6460074229335595E-7,5.576109154102268E-7,1139.7096580871892,1040.3241249064672,1248.5905311923868,1.9128082709637534E-7,1.7460287321186947E-7,9.6489291516173571E-9,428.31196971005733,390.96704922094261,21.605677439065897,1.5316148947987212E-7,1.3980786665592672E-7,1.6779092362040061E-7,342.95595768099508,313.05480877176581,375.71387622196977,0.1203186793457752,0.10982658952840052,0.13181318828941185,269415034.04069233,245921369.12784484,295153294.59316456,4.5216718291211835E-2,4.1274230411391173E-2,4.9535873291175134E-2,101248316.25375544,92420381.03935352,110919676.49199425,3.6205719245371304E-2,3.3049067266377005E-2,3.9663959218156561E-2,81071078.372852623,74002770.234834254,88814695.94790329,2.5611035902909499E-8,2.3380599243887289E-8,2.8054569514572837E-8,57.347688215313184,52.353341770658858,62.819196835133901,9.6489291516173571E-9,8.8108244796252318E-9,1.0567106732594985E-8,21.605677439065897,19.729011239252351,23.661641197806865,7.7333467503902781E-9,7.0622971867404712E-9,8.4685087005122648E-9,17.316345968337231,15.813746022786455,18.962505009431226,6.0541718328334972E-3,5.526920735019163E-3,6.6317967450157294E-3,13556373.119285828,12375763.64752279,14849778.567421617,2.2809024714260605E-3,2.0827835934011207E-3,2.4979497189238659E-3,5107348.4210773017,4663724.8328080336,5593356.012675032,1.8280795141296295E-3,1.6694506565509977E-3,2.0018638463164366E-3,4093396.8624516861,3738198.4901227769,4482531.0519759459]
[39,0.03,1.7509020117453779E-8,1.5982189764216562E-8,1.9181724550620025E-8,1139.7096583306509,1040.3241251286988,1248.5905314591078,6.5800292565617064E-9,6.0063103629041464E-9,3.3192158919379971E-10,428.31196980155232,390.96704930446003,21.605677443681252,5.2687302593497829E-9,4.8093678120179359E-9,5.7719804079029323E-9,342.95595775425647,313.05480883863981,375.71387630222887,4.1389429469958086E-3,3.7780167684091062E-3,4.5343521800436763E-3,269415034.09824413,245921369.18037796,295153294.65621454,1.5554477349262819E-3,1.4198267948318027E-3,1.7040259625238862E-3,101248316.27538384,92420381.059096143,110919676.51568863,1.2454708373326395E-3,1.1368825240664036E-3,1.3644337283999866E-3,81071078.390170828,74002770.250642553,88814695.966875687,8.8101545821468354E-10,8.0428880090114457E-10,9.6507261594558162E-10,57.347688227563665,52.353341781842452,62.81919684855319,3.3192158919379971E-10,3.0309092516184913E-10,3.6350674823594373E-10,21.605677443681252,19.729011243466818,23.661641202861407,2.6602586699955082E-10,2.4294187144993961E-10,2.9131531818786237E-10,17.316345972036309,15.81374602616455,18.962505013481952,2.0826252368840318E-4,1.9012517191176848E-4,2.2813272646394315E-4,13556373.122181708,12375763.650166472,14849778.570593793,7.8462673029877254E-5,7.1647415936575032E-5,8.5929062946061432E-5,5107348.4221683219,4663724.833804287,5593356.0138698723,6.2885637148742815E-5,5.7428830318456284E-5,6.8863789833878796E-5,4093396.8633261076,3738198.4909213213,4482531.0529334936]
[44,0.03,3.5273183170534838E-11,3.219727336183101E-11,3.8642966828640478E-11,1139.7096583382424,1040.3241251356283,1248.5905314674244,1.3255943261085919E-11,1.2100145193082866E-11,6.686799681163723E-13,428.31196980440524,390.96704930706426,21.605677443825162,1.0614236905749276E-11,9.6888181422943558E-12,1.1628070606975017E-11,342.9559577565409,313.05480884072506,375.71387630473146,8.3381989238931391E-6,7.6110871196386529E-6,9.1347793270828519E-6,269415034.10003871,245921369.18201599,295153294.65818053,3.1335615870105587E-6,2.8603434269066697E-6,3.4328831368201579E-6,101248316.27605824,92420381.059711754,110919676.51642744,2.5090907820135793E-6,2.290331797311678E-6,2.748750101550939E-6,81071078.390710831,74002770.251135468,88814695.967467248,1.7748691488852103E-12,1.6202977668587852E-12,1.944208352424128E-12,57.347688227945653,52.353341782191166,62.819196848971622,6.686799681163723E-13,6.1059851715536723E-13,7.3231054783416171E-13,21.605677443825162,19.729011243598229,23.661641203019013,5.3592828563955563E-13,4.8942391258685859E-13,5.8687570805746634E-13,17.316345972151652,15.813746026269884,18.962505013608254,4.1955986664816223E-7,3.830208640566969E-7,4.5958982249010088E-7,13556373.122272005,12375763.650248906,14849778.570692705,1.5806871082829747E-7,1.4433888413361578E-7,1.7311029153181534E-7,5107348.4222023413,4663724.8338353513,5593356.0139071289,1.2668764916959672E-7,1.1569451845412904E-7,1.3873106869105944E-7,4093396.863353373,3738198.4909462202,4482531.05296335]
[50,0.03,7.7416870720966088E-15,7.0665925934993545E-15,8.4812803902157128E-15,1139.7096583382552,1040.3241251356396,1248.5905314674383,2.9093876806253365E-15,2.6557154526964446E-15,1.4676053021664386E-16,428.31196980440996,390.96704930706852,21.6056774438254,2.3295912998873221E-15,2.1264822568877889E-15,2.5521054750353019E-15,342.95595775654465,313.05480884072853,375.71387630473555,1.8300510759572196E-9,1.6704660442420209E-9,2.0048829356009713E-9,269415034.10004163,245921369.18201867,295153294.65818381,6.8774777457688517E-10,6.2778240406546534E-10,7.5344226439249642E-10,101248316.27605936,92420381.059712768,110919676.51642866,5.5069018228152053E-10,5.0267740170586807E-10,6.0329012617656757E-10,81071078.390711725,74002770.251136288,88814695.967468232,3.8954469967047782E-16,3.5561968461967596E-16,4.2671092639002953E-16,57.347688227946279,52.353341782191734,62.819196848972311,1.4676053021664386E-16,1.3401293054979449E-16,1.6072604146663839E-16,21.6056774438254,19.729011243598446,23.661641203019272,1.176244587977098E-16,1.0741777283127953E-16,1.2880629627414315E-16,17.316345972151844,15.813746026270058,18.962505013608464,9.2084152992291562E-11,8.4064646427713987E-11,1.0086984693263906E-10,13556373.122272154,12375763.65024904,14849778.570692867,3.469260171972885E-11,3.1679207059245411E-11,3.7993897503365281E-11,5107348.4222023981,4663724.8338354034,5593356.0139071904,2.7805149623974412E-11,2.5392399475218462E-11,3.0448415040718216E-11,4093396.8633534177,3738198.4909462612,4482531.0529633993]

{"sheet":"Franklin NPV 4%","index":167,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU29","v":175.17006335453615},{"$f":"'WTP Values '!CV29","v":159.89479564029207},{"$f":"'WTP Values '!CW29","v":191.90473722923591},{"$f":"C3","v":175.17006335453615},{"$f":"D3","v":159.89479564029207},{"$f":"E3","v":191.90473722923591},{"$f":"'WTP Values '!CC29","v":65.830305409131881},{"$f":"'WTP Values '!CD29","v":60.090499624711725},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"I3","v":65.830305409131881},{"$f":"J3","v":60.090499624711725},{"$f":"K3","v":3.3207298534003598},{"$f":"'WTP Values '!CI29","v":52.711334337222645},{"$f":"'WTP Values '!CJ29","v":48.115614618927154},{"$f":"'WTP Values '!CK29","v":57.746131248407799},{"$f":"O3","v":52.711334337222645},{"$f":"P3","v":48.115614618927154},{"$f":"Q3","v":57.746131248407799},{"$f":"'WTP Values '!BH29","v":41408308.025378034},{"$f":"'WTP Values '!BI29","v":37797399.982253484},{"$f":"'WTP Values '!BJ29","v":45364203.897295974},{"$f":"U3","v":41408308.025378034},{"$f":"V3","v":37797399.982253484},{"$f":"W3","v":45364203.897295974},{"$f":"'WTP Values '!AV29","v":15561572.0607973},{"$f":"'WTP Values '!AW29","v":14204744.065330563},{"$f":"'WTP Values '!AX29","v":17048032.03210276},{"$f":"AA3","v":15561572.0607973},{"$f":"AB3","v":14204744.065330563},{"$f":"AC3","v":17048032.03210276},{"$f":"'WTP Values '!BB29","v":12460389.217572769},{"$f":"'WTP Values '!BC29","v":11374010.791663755},{"$f":"'WTP Values '!BD29","v":13650560.742039355},{"$f":"AG3","v":12460389.217572769},{"$f":"AH3","v":11374010.791663755},{"$f":"AI3","v":13650560.742039355},{"$f":"'WTP Values '!CX29","v":8.8141730717386757},{"$f":"'WTP Values '!CY29","v":8.0465565328098911},{"$f":"'WTP Values '!CZ29","v":9.6551280507352324},{"$f":"AM3","v":8.8141730717386757},{"$f":"AN3","v":8.0465565328098911},{"$f":"AO3","v":9.6551280507352324},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"'WTP Values '!CG29","v":3.0322917105944254},{"$f":"'WTP Values '!CH29","v":3.636725510116761},{"$f":"AS3","v":3.3207298534003598},{"$f":"AT3","v":3.0322917105944254},{"$f":"AU3","v":3.636725510116761},{"$f":"'WTP Values '!CL29","v":2.6614720677488974},{"$f":"'WTP Values '!CM29","v":2.4305268214829252},{"$f":"'WTP Values '!CN29","v":2.9144819299308473},{"$f":"AY3","v":2.6614720677488974},{"$f":"AZ3","v":2.4305268214829252},{"$f":"BA3","v":2.9144819299308473},{"$f":"'WTP Values '!BK29","v":2083575.1643523974},{"$f":"'WTP Values '!BL29","v":1902118.9184583437},{"$f":"'WTP Values '!BM29","v":2282367.8241191842},{"$f":"BE3","v":2083575.1643523974},{"$f":"BF3","v":1902118.9184583437},{"$f":"BG3","v":2282367.8241191842},{"$f":"'WTP Values '!AY29","v":784984.61441076896},{"$f":"'WTP Values '!AZ29","v":716800.95771252061},{"$f":"'WTP Values '!BA29","v":859682.5692862618},{"$f":"BK3","v":784984.61441076896},{"$f":"BL3","v":716800.95771252061},{"$f":"BM3","v":859682.5692862618},{"$f":"'WTP Values '!BE29","v":629143.20559005637},{"$f":"'WTP Values '!BF29","v":574550.24768820882},{"$f":"'WTP Values '!BG29","v":688952.00000422657},{"$f":"BQ3","v":629143.20559005637},{"$f":"BR3","v":574550.24768820882},{"$f":"BS3","v":688952.00000422657}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":161.95457040914954},{"$f":"D3/(1+B4)^A4","v":147.83172673843569},{"$f":"E3/(1+B4)^A4","v":177.42671711282904},{"$f":"F3+C4","v":337.12463376368567},{"$f":"G3+D4","v":307.72652237872774},{"$f":"H3+E4","v":369.33145434206494},{"$f":"I3/(1+B4)^A4","v":60.863817870868964},{"$f":"J3/(1+B4)^A4","v":55.557044771368084},{"$f":"K3/(1+B4)^A4","v":3.0702014177148294},{"$f":"L3+I4","v":126.69412328000084},{"$f":"M3+J4","v":115.64754439607981},{"$f":"N3+K4","v":6.3909312711151891},{"$f":"O3/(1+B4)^A4","v":48.734591657935134},{"$f":"P3/(1+B4)^A4","v":44.485590439096846},{"$f":"Q3/(1+B4)^A4","v":53.389544423453948},{"$f":"R3+O4","v":101.44592599515778},{"$f":"S3+P4","v":92.601205058023993},{"$f":"T3+Q4","v":111.13567567186175},{"$f":"U3/(1+B4)^A4","v":38284308.455416076},{"$f":"V3/(1+B4)^A4","v":34945820.989509508},{"$f":"W3/(1+B4)^A4","v":41941756.561849087},{"$f":"X3+U4","v":79692616.480794102},{"$f":"Y3+V4","v":72743220.971762985},{"$f":"Z3+W4","v":87305960.459145069},{"$f":"AA3/(1+B4)^A4","v":14387548.133133598},{"$f":"AB3/(1+B4)^A4","v":13133084.379928404},{"$f":"AC3/(1+B4)^A4","v":15761863.935006248},{"$f":"AD3+AA4","v":29949120.193930898},{"$f":"AE3+AB4","v":27337828.445258968},{"$f":"AF3+AC4","v":32809895.96710901},{"$f":"AG3/(1+B4)^A4","v":11520330.267726302},{"$f":"AH3/(1+B4)^A4","v":10515912.344363678},{"$f":"AI3/(1+B4)^A4","v":12620710.745228691},{"$f":"AJ3+AG4","v":23980719.485299073},{"$f":"AK3+AH4","v":21889923.136027433},{"$f":"AL3+AI4","v":26271271.487268046},{"$f":"AM3/(1+B4)^A4","v":8.1491984760897509},{"$f":"AN3/(1+B4)^A4","v":7.4394938358079603},{"$f":"AO3/(1+B4)^A4","v":8.9267086267892299},{"$f":"AP3+AM4","v":16.963371547828427},{"$f":"AQ3+AN4","v":15.486050368617851},{"$f":"AR3+AO4","v":18.581836677524464},{"$f":"AS3/(1+B4)^A4","v":3.0702014177148294},{"$f":"AT3/(1+B4)^A4","v":2.8035241407123013},{"$f":"AU3/(1+B4)^A4","v":3.3623571654186026},{"$f":"AV3+AS4","v":6.3909312711151891},{"$f":"AW3+AT4","v":5.8358158513067266},{"$f":"AX3+AU4","v":6.9990826755353641},{"$f":"AY3/(1+B4)^A4","v":2.4606805360104449},{"$f":"AZ3/(1+B4)^A4","v":2.2471586737083258},{"$f":"BA3/(1+B4)^A4","v":2.6946023760455318},{"$f":"BB3+AY4","v":5.1221526037593428},{"$f":"BC3+AZ4","v":4.677685495191251},{"$f":"BD3+BA4","v":5.6090843059763795},{"$f":"BE3/(1+B4)^A4","v":1926382.3634914914},{"$f":"BF3/(1+B4)^A4","v":1758615.8639592673},{"$f":"BG3/(1+B4)^A4","v":2110177.3521811981},{"$f":"BH3+BE4","v":4009957.5278438888},{"$f":"BI3+BF4","v":3660734.7824176112},{"$f":"BJ3+BG4","v":4392545.1763003822},{"$f":"BK3/(1+B4)^A4","v":725762.40237682033},{"$f":"BL3/(1+B4)^A4","v":662722.7789501854},{"$f":"BM3/(1+B4)^A4","v":794824.86065667693},{"$f":"BN3+BK4","v":1510747.0167875893},{"$f":"BO3+BL4","v":1379523.7366627059},{"$f":"BP3+BM4","v":1654507.4299429387},{"$f":"BQ3/(1+B4)^A4","v":581678.25960619107},{"$f":"BR3/(1+B4)^A4","v":531204.00119102141},{"$f":"BS3/(1+B4)^A4","v":636974.85207491356},{"$f":"BT3+BQ4","v":1210821.4651962474},{"$f":"BU3+BR4","v":1105754.2488792301},{"$f":"BV3+BS4","v":1325926.85207914}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":143.97702336384623},{"$f":"D4/(1+B5)^A5","v":131.42186676650303},{"$f":"E4/(1+B5)^A5","v":157.73170544423951},{"$f":"F4+C5","v":481.10165712753189},439.14838914523079,527.06315978630448,{"$f":"I4/(1+B5)^A5","v":54.107712462012259},{"$f":"J4/(1+B5)^A5","v":49.390010500263216},{"$f":"K4/(1+B5)^A5","v":2.7293978807347634},{"$f":"L4+I5","v":180.80183574201311},165.03755489634301,9.120329151849953,{"$f":"O4/(1+B5)^A5","v":43.324874525218277},{"$f":"P4/(1+B5)^A5","v":39.547527913682757},{"$f":"Q4/(1+B5)^A5","v":47.463110583549607},{"$f":"R4+O5","v":144.77080052037604},132.14873297170675,158.59878625541137,{"$f":"U4/(1+B5)^A5","v":34034610.811099008},{"$f":"V4/(1+B5)^A5","v":31066707.610439576},{"$f":"W4/(1+B5)^A5","v":37286068.859745786},{"$f":"X4+U5","v":113727227.29189311},103809928.58220255,124592029.31889085,{"$f":"AA4/(1+B5)^A5","v":12790477.900558287},{"$f":"AB4/(1+B5)^A5","v":11675264.191874221},{"$f":"AC4/(1+B5)^A5","v":14012239.644086972},{"$f":"AD4+AA5","v":42739598.094489187},39013092.637133189,46822135.611195982,{"$f":"AG4/(1+B5)^A5","v":10241531.658695009},{"$f":"AH4/(1+B5)^A5","v":9348607.7822418325},{"$f":"AI4/(1+B5)^A5","v":11219765.896347195},{"$f":"AJ4+AG5","v":34222251.143994078},31238530.918269265,37491037.38361524,{"$f":"AM4/(1+B5)^A5","v":7.2446077713303563},{"$f":"AN4/(1+B5)^A5","v":6.6136829303879932},{"$f":"AO4/(1+B5)^A5","v":7.9358114641318673},{"$f":"AP4+AM5","v":24.207979319158781},22.099733299005845,26.517648141656331,{"$f":"AS4/(1+B5)^A5","v":2.7293978807347634},{"$f":"AT4/(1+B5)^A5","v":2.4923227525392413},{"$f":"AU4/(1+B5)^A5","v":2.9891232766081965},{"$f":"AV4+AS5","v":9.120329151849953},8.3281386038459679,9.9882059521435611,{"$f":"AY4/(1+B5)^A5","v":2.1875360363656804},{"$f":"AZ4/(1+B5)^A5","v":1.997715878282464},{"$f":"BA4/(1+B5)^A5","v":2.395491700370473},{"$f":"BB4+AY5","v":7.3096886401250227},6.675401373473715,8.0045760063468521,{"$f":"BE4/(1+B5)^A5","v":1712546.9065518065},{"$f":"BF4/(1+B5)^A5","v":1563403.0993606935},{"$f":"BG4/(1+B5)^A5","v":1875939.9822389176},{"$f":"BH4+BE5","v":5722504.4343956951},5224137.8817783045,6268485.1585392999,{"$f":"BK4/(1+B5)^A5","v":645200.1329732486},{"$f":"BL4/(1+B5)^A5","v":589158.13729498442},{"$f":"BM4/(1+B5)^A5","v":706596.40690490301},{"$f":"BN4+BK5","v":2155947.1497608377},1968681.8739576903,2361103.8368478417,{"$f":"BQ4/(1+B5)^A5","v":517109.85470793897},{"$f":"BR4/(1+B5)^A5","v":472238.42277023831},{"$f":"BS4/(1+B5)^A5","v":566268.32405954273},{"$f":"BT4+BQ5","v":1727931.3199041863},1577992.6716494684,1892195.1761386828]
[4,0.04,123.07216298340049,112.33996250495701,134.82972287200212,604.17382011093241,551.48835165018784,661.89288265830658,46.251499379559398,42.218787970627154,2.333100747439727,227.0533351215725,207.25634286697016,11.453429899289681,37.034284319993581,33.805392605481082,40.571665846125534,181.80508484036963,165.95412557718782,199.17045210153691,29092927.961393043,26555951.866898824,31872287.928333644,142820155.25328615,130365880.44910137,156464317.24722451,10933354.11467031,9980064.7625933681,11977721.173478415,53672952.209159493,48993157.399726555,58799856.784674399,8754504.1844161116,7991229.1125534279,9590702.9105699696,42976755.328410193,39229760.030822694,47081740.294185206,6.1927210852997092,5.6534038870374141,6.7835648987616635,30.40070040445849,27.753137186043258,33.301213040417991,2.333100747439727,2.1304479342692852,2.5551151043491926,11.453429899289681,10.458586538115252,12.543321056492754,1.8699149719139381,1.7076559052424796,2.0476763450536044,9.1796036120389601,8.3830572787161941,10.052252351400456,1463892.2730554761,1336403.5216023833,1603561.358938056,7186396.7074511712,6560541.4033806883,7872046.5174773559,551519.77771846927,503614.84493901924,604001.56998885644,2707466.9274793072,2472296.7188967094,2965105.4068366983,442027.67102711875,403671.38294926716,484048.53665347601,2169958.9909313051,1981664.0545987356,2376243.7127921586]
[5,0.04,101.15634684356172,92.335260355153352,110.82020402534987,705.33016695449419,643.82361200534115,772.71308668365646,38.015361068323202,34.700766247584092,1.9176387471212153,265.06869618989572,241.95710911455424,13.371068646410896,30.439482162035542,27.785568537087041,33.346951925313157,212.24456700240518,193.73969411427487,232.51740402685007,23912266.106466025,21827056.685200751,26196697.40273628,166732421.35975218,152192937.13430214,182661014.64996079,8986420.1146464199,8202885.7555893213,9844813.7096873391,62659372.323805913,57196043.155315876,68644670.494361743,7195564.2954097707,6568207.8239321392,7882858.6950732665,50172319.623819962,45797967.854754835,54964598.989258476,5.0899653246080216,4.6466859002147336,5.5755958707534674,35.490665729066514,32.399823086257989,38.876808911171459,1.9176387471212153,1.7510729067153907,2.1001183651548505,13.371068646410896,12.209659444830644,14.643439421647605,1.5369338027512172,1.4035686775364726,1.6830406938694726,10.716537414790178,9.7866259562526672,11.735293045269929,1203212.7405998581,1098426.2799736555,1318010.5482630504,8389609.4480510298,7658967.6833543442,9190057.0657404065,453309.05522070214,413934.69242178753,496445.26289904676,3160775.9827000094,2886231.4113184968,3461550.6697357451,363314.52475489414,331788.45186903741,397852.61326268944,2533273.5156861991,2313452.5064677731,2774096.3260548478]
[9,0.04,31.188390115864252,28.468684479679847,34.167937689638535,921.60657197523574,841.24017349060591,1009.6512134364341,11.72084548711403,10.69889402711215,0.59124382416663179,346.34709229624639,316.14876598704871,17.471058684576771,9.3850605939994853,8.5668094802388541,10.281487798586236,277.32542429037318,253.14637557492597,303.8145505317533,7372598.0341715701,6729689.0429614345,8076930.8485144097,217857823.8755604,198860076.66000772,238670624.66921195,2770681.0795973353,2529102.8097014427,3035339.8494172669,81872705.911341533,74734148.250771105,89693284.680903077,2218526.7988778432,2025101.0872473547,2430432.4926876836,65556730.25614085,59841064.703497589,71818473.145998552,1.5693313289140431,1.4326600072450801,1.7190602920288121,46.373219680811161,42.33462750652037,50.797660824101143,0.59124382416663179,0.53988846612283448,0.64750569693106064,17.471058684576771,15.953524906671698,19.133578343292903,0.47386538282757884,0.43274642506726035,0.51891286487889687,14.002564717930644,12.787513169456979,15.333702854756556,370972.94947039674,338665.32750847674,406367.25661538111,10962127.477142487,10007447.975751627,12008017.500774562,139763.64408593654,127623.79299547298,153063.34217874854,4129969.2749222089,3771240.7061756938,4522970.9374667415,112016.65032782519,102296.57352922489,122665.38777089675,3310054.8226201674,3022829.7807242912,3624721.4782030587]
[16,0.04,0.87893970112308972,0.80229396050838653,0.96290821133622495,975.53539975670412,890.4662725860087,1068.7320707832575,0.33031254229803153,0.3015122833722122,1.6662215272200225E-2,366.61397543383583,334.64856066374881,18.493397005082784,0.26448631439030629,0.24142666345287042,0.28974909507090679,293.55342819221602,267.95951570111197,321.59259495044193,207771.83716703905,189653.61322266975,227621.08462834958,230606015.37277365,210496593.96893084,252636700.22214025,78082.311750036883,71274.242094908244,85540.827536871657,86663577.842335284,79107299.585589111,94941786.427525386,62521.703566462587,57070.651539139581,68493.551632091432,69392854.827520952,63342730.784000903,76021010.527559921,4.422631639769032E-2,4.0374695644789946E-2,4.8445922783292912E-2,49.086799915464539,44.811885053738784,53.770142125328235,1.6662215272200225E-2,1.5214937522935301E-2,1.8247766608722685E-2,18.493397005082784,16.887063059893958,20.253200840240986,1.3354299353309507E-2,1.2195500059402901E-2,1.4623810869083237E-2,14.821940278104533,13.535788644523178,16.230971435137942,10454.622765745347,9544.1412857550204,11452.092068517959,11603588.489693949,10593044.861480879,12710679.924728641,3938.7674421284523,3596.6466385380359,4313.5746259329617,4371638.9944563052,3991919.0267848019,4787637.5839126874,3156.811903217405,2882.8842857765294,3456.9106922469387,3503746.3412187332,3199714.0083486512,3836826.0641489308]
[19,0.04,0.10572039073274439,9.6501308200196187E-2,0.11582026868527746,976.31508119281136,891.17796385050633,1069.5862382034968,3.9730565124152503E-2,3.6266420060559079E-2,2.0041601338513402E-3,366.90698592933865,334.9160233006092,18.508177563880569,3.1812872333651501E-2,2.9039217549197735E-2,3.4851523382336672E-2,293.78804618611377,268.17367816007817,321.84962281056357,24991.156709034989,22811.865328369684,27378.658598731523,230790323.62984526,210664830.08493683,252838616.16008747,9391.8757987401623,8572.9893800742884,10288.999005557382,86732842.353748366,79170524.859590277,95017667.167893052,7520.21887494371,6864.556888692845,8238.5231113869431,69448315.983231962,63393356.472537629,76081769.133221209,5.319617994567081E-3,4.8563383743261595E-3,5.8271595645454036E-3,49.126031773848709,44.847700253168853,53.813117071847273,2.0041601338513402E-3,1.8300790575777508E-3,2.19487299687231E-3,18.508177563880569,16.900559781367576,20.269387894776195,1.6062782734582613E-3,1.466895885819956E-3,1.7589773190421877E-3,14.833786482439928,13.546606912247587,16.243943785624783,1257.5001474455612,1147.9858568787447,1377.4774841141557,11612862.476614257,10601511.187185112,12720838.73719212,473.76177507416622,432.6108918142985,518.8442328020634,4375132.9586632336,3995109.5057365694,4791464.0284967767,379.70680747664221,346.75831884729143,415.80320998762932,3506546.6557739591,3202271.3298090352,3839892.5874719545]
[25,0.04,5.3046648984298773E-4,4.8420848496125813E-4,5.8114400596063684E-4,976.39900778185233,891.2545718310397,1069.6781826242959,1.9935353317190963E-4,1.8197171250841336E-4,1.0056147011175306E-5,366.93852621015327,334.94481355489523,18.509768575063561,1.5962542894223686E-4,1.4570823749650297E-4,1.7487227531200243E-4,293.8133009722913,268.19673106841907,321.87728984300725,125.39653972780664,114.46164778279851,137.37615631967529,230810162.96759498,210682939.38280648,252860350.82652962,47.125018678690154,43.016144306593837,51.626456813553361,86740298.134937063,79177330.564256787,95025835.134216264,37.733724608783575,34.443851104161233,41.337914153529297,69454285.941483542,63398805.930688068,76088309.320394963,2.6691909340527847E-5,2.4367340614838512E-5,2.9238568440156111E-5,49.130254775581783,44.851555478373385,53.817742987648948,1.0056147011175306E-5,9.1826714513622346E-6,1.1013074830997545E-5,18.509768575063561,16.902012597535901,20.27113030418964,8.0597204713938707E-6,7.3603503176896787E-6,8.8259087738761006E-6,14.83506163338865,13.547771413885558,16.245340157370713,6.3096786208327904,5.7601757207585562,6.9116812827808367,11613860.748540442,10602422.520718478,12721932.253645485,2.3771643682313526,2.170684194960109,2.6033717530003671,4375509.0564956805,3995452.9357625116,4791875.9152331091,1.9052307311349721,1.7399071924334655,2.086349357383412,3506848.0876639313,3202546.605398926,3840222.6746470463]
[36,0.04,8.2468719893706589E-10,7.5277241222618028E-10,9.0347275771670241E-10,976.39929778685701,891.25483654688264,1069.678500334601,3.0992401974045804E-10,2.8290145513011287E-10,1.5633740998795602E-11,366.93863519634459,334.94491303847883,18.509774072739695,2.4816091194085665E-10,2.2652461662303113E-10,2.7186434894594894E-10,293.81338823920481,268.19681072683085,321.87738544534221,1.9494713254202814E-4,1.7794725492209138E-4,2.1357118635250043E-4,230810231.52164087,210683001.9587681,252860425.92980874,7.3262685576027674E-5,6.6874843626366773E-5,8.0260824907557607E-5,86740323.898093686,79177354.081099749,95025863.358300433,5.8662555032064507E-5,5.3547968875666004E-5,6.4265791121443863E-5,69454306.570437863,63398824.761074893,76088331.919752732,4.149644957749823E-11,3.7882569892670511E-11,4.545560100314561E-11,49.130269367997016,44.851568799951394,53.81775897231779,1.5633740998795602E-11,1.4275796384847529E-11,1.7121424270829886E-11,18.509774072739695,16.902017617684631,20.271136325016368,1.2530005998563463E-11,1.1442733524011469E-11,1.3721156989494935E-11,14.835066039622255,13.547775437774849,16.245344982477977,9.8093117805572725E-6,8.9550297172281677E-6,1.074521234834156E-5,11613864.19802955,10602425.669795411,12721936.032248287,3.6956472497065301E-6,3.3746438329185924E-6,4.0473194817814616E-6,4375510.3560868455,3995454.1224713651,4791877.3384914165,2.9619578711816114E-6,2.7049384200745988E-6,3.2435330798255473E-6,3506849.1292498889,3202547.5566028249,3840223.8152502067]
[39,0.04,9.4294980121689264E-12,8.6072221975208111E-12,1.0330334439432172E-11,976.39929778710325,891.2548365471074,1069.6785003348707,3.5436804788927863E-12,3.2347036697397186E-12,1.7875666053858183E-13,366.93863519643708,334.9449130385633,18.50977407274436,2.8374792634836447E-12,2.5900892179571778E-12,3.108505068672778E-12,293.81338823927888,268.19681072689849,321.87738544542339,2.2290313238187763E-6,2.0346542164368277E-6,2.4419793101713296E-6,230810231.52169907,210683001.95882121,252860425.92987248,8.3768773044581854E-7,7.6464895520593116E-7,9.1770466413970315E-7,86740323.89811556,79177354.081119701,95025863.358324394,6.7074940265420023E-7,6.1226907210343245E-7,7.348169711027167E-7,69454306.570455372,63398824.761090875,76088331.91977191,4.7447164125673318E-13,4.3315043322995355E-13,5.1974069665875201E-13,49.130269368009401,44.851568799962699,53.817758972331362,1.7875666053858183E-13,1.6322988134962049E-13,1.9576687541091764E-13,18.50977407274436,16.902017617688891,20.271136325021477,1.4326846204015758E-13,1.3083655616034239E-13,1.5688811797231967E-13,14.835066039625996,13.547775437778265,16.245344982482074,1.1215996326210555E-7,1.0239207668841314E-7,1.2286107824835037E-7,11613864.198032478,10602425.669798084,12721936.032251494,4.2256140800658452E-8,3.8585778165707114E-8,4.6277171583674935E-8,4375510.3560879482,3995454.1224723728,4791877.3384926245,3.3867114579241223E-8,3.092834651490599E-8,3.7086653907129662E-8,3506849.1292507732,3202547.5566036324,3840223.8152511753]
[44,0.04,2.4973954753511401E-15,2.2796163426398611E-15,2.7359813273843424E-15,976.39929778710564,891.25483654710968,1069.6785003348732,9.3854111668043925E-16,8.5670884054320546E-16,4.7343567456275352E-17,366.93863519643804,334.9449130385641,18.509774072744403,7.5150425450874911E-16,6.859831865211011E-16,8.2328523571360671E-16,293.81338823927956,268.19681072689912,321.87738544542412,5.9035727409210535E-10,5.3887664300643605E-10,6.4675638854291556E-10,230810231.52169967,210683001.95882174,252860425.92987311,2.2186096704965024E-10,2.0251670221456728E-10,2.4305339191687972E-10,86740323.898115769,79177354.081119895,95025863.358324632,1.7764747615634473E-10,1.6215900447672319E-10,1.9461572360213554E-10,69454306.570455536,63398824.761091031,76088331.919772089,1.2566345828036712E-16,1.1471956732997432E-16,1.3765293364676766E-16,49.130269368009529,44.851568799962813,53.817758972331497,4.7343567456275352E-17,4.3231311634889463E-17,5.1848710105661298E-17,18.509774072744403,16.902017617688934,20.271136325021523,3.794454470406184E-17,3.4651963757104269E-17,4.155170036143891E-17,14.835066039626033,13.547775437778299,16.245344982482113,2.9705482137527219E-11,2.7118464705485627E-11,3.2539664414608267E-11,11613864.198032508,10602425.669798108,12721936.032251528,1.1191507194251112E-11,1.0219414403564267E-11,1.2256474180912919E-11,4375510.3560879584,3995454.1224723826,4791877.3384926356,8.9696798922110462E-12,8.191349374774615E-12,9.8223724681898835E-12,3506849.1292507821,3202547.5566036408,3840223.8152511851]
[50,0.04,3.4912875554431501E-20,3.1868385471165108E-20,3.8248237631962296E-20,976.39929778710564,891.25483654710968,1069.6785003348732,1.3120536788341143E-20,1.1976544937105242E-20,6.6184955295130899E-22,366.93863519643804,334.9449130385641,18.509774072744403,1.0505814868027965E-20,9.5898490486678692E-21,1.1509292486496788E-20,293.81338823927956,268.19681072689912,321.87738544542412,8.253026101175711E-15,7.5333415801228887E-15,9.0414696150827024E-15,230810231.52169967,210683001.95882174,252860425.92987311,3.1015529616514522E-15,2.8311256634742348E-15,3.3978170092918015E-15,86740323.898115769,79177354.081119895,95025863.358324632,2.4834609851822755E-15,2.2669365742045016E-15,2.7206722387857526E-15,69454306.570455536,63398824.761091031,76088331.919772089,1.7567392605550747E-21,1.6037467903582545E-21,1.9243487022960588E-21,49.130269368009529,44.851568799962813,53.817758972331497,6.6184955295130899E-22,6.0436139092128644E-22,7.2483016063854713E-22,18.509774072744403,16.902017617688934,20.271136325021523,5.3045389899099181E-22,4.8442455762772246E-22,5.8088090497159733E-22,14.835066039626033,13.547775437778299,16.245344982482113,4.1527415717210595E-16,3.7910839225683403E-16,4.5489521603719957E-16,11613864.198032508,10602425.669798108,12721936.032251528,1.5645407457322175E-16,1.4286449496375361E-16,1.7134200891997305E-16,4375510.3560879584,3995454.1224723826,4791877.3384926356,1.2539356338659981E-16,1.145127250237235E-16,1.3731396209203554E-16,3506849.1292507821,3202547.5566036408,3840223.8152511851]

{"sheet":"Franklin NPV 5%","index":168,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU29","v":175.17006335453615},{"$f":"'WTP Values '!CV29","v":159.89479564029207},{"$f":"'WTP Values '!CW29","v":191.90473722923591},{"$f":"C3","v":175.17006335453615},{"$f":"D3","v":159.89479564029207},{"$f":"E3","v":191.90473722923591},{"$f":"'WTP Values '!CC29","v":65.830305409131881},{"$f":"'WTP Values '!CD29","v":60.090499624711725},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"I3","v":65.830305409131881},{"$f":"J3","v":60.090499624711725},{"$f":"K3","v":3.3207298534003598},{"$f":"'WTP Values '!CI29","v":52.711334337222645},{"$f":"'WTP Values '!CJ29","v":48.115614618927154},{"$f":"'WTP Values '!CK29","v":57.746131248407799},{"$f":"O3","v":52.711334337222645},{"$f":"P3","v":48.115614618927154},{"$f":"Q3","v":57.746131248407799},{"$f":"'WTP Values '!BH29","v":41408308.025378034},{"$f":"'WTP Values '!BI29","v":37797399.982253484},{"$f":"'WTP Values '!BJ29","v":45364203.897295974},{"$f":"U3","v":41408308.025378034},{"$f":"V3","v":37797399.982253484},{"$f":"W3","v":45364203.897295974},{"$f":"'WTP Values '!AV29","v":15561572.0607973},{"$f":"'WTP Values '!AW29","v":14204744.065330563},{"$f":"'WTP Values '!AX29","v":17048032.03210276},{"$f":"AA3","v":15561572.0607973},{"$f":"AB3","v":14204744.065330563},{"$f":"AC3","v":17048032.03210276},{"$f":"'WTP Values '!BB29","v":12460389.217572769},{"$f":"'WTP Values '!BC29","v":11374010.791663755},{"$f":"'WTP Values '!BD29","v":13650560.742039355},{"$f":"AG3","v":12460389.217572769},{"$f":"AH3","v":11374010.791663755},{"$f":"AI3","v":13650560.742039355},{"$f":"'WTP Values '!CX29","v":8.8141730717386757},{"$f":"'WTP Values '!CY29","v":8.0465565328098911},{"$f":"'WTP Values '!CZ29","v":9.6551280507352324},{"$f":"AM3","v":8.8141730717386757},{"$f":"AN3","v":8.0465565328098911},{"$f":"AO3","v":9.6551280507352324},{"$f":"'WTP Values '!CF29","v":3.3207298534003598},{"$f":"'WTP Values '!CG29","v":3.0322917105944254},{"$f":"'WTP Values '!CH29","v":3.636725510116761},{"$f":"AS3","v":3.3207298534003598},{"$f":"AT3","v":3.0322917105944254},{"$f":"AU3","v":3.636725510116761},{"$f":"'WTP Values '!CL29","v":2.6614720677488974},{"$f":"'WTP Values '!CM29","v":2.4305268214829252},{"$f":"'WTP Values '!CN29","v":2.9144819299308473},{"$f":"AY3","v":2.6614720677488974},{"$f":"AZ3","v":2.4305268214829252},{"$f":"BA3","v":2.9144819299308473},{"$f":"'WTP Values '!BK29","v":2083575.1643523974},{"$f":"'WTP Values '!BL29","v":1902118.9184583437},{"$f":"'WTP Values '!BM29","v":2282367.8241191842},{"$f":"BE3","v":2083575.1643523974},{"$f":"BF3","v":1902118.9184583437},{"$f":"BG3","v":2282367.8241191842},{"$f":"'WTP Values '!AY29","v":784984.61441076896},{"$f":"'WTP Values '!AZ29","v":716800.95771252061},{"$f":"'WTP Values '!BA29","v":859682.5692862618},{"$f":"BK3","v":784984.61441076896},{"$f":"BL3","v":716800.95771252061},{"$f":"BM3","v":859682.5692862618},{"$f":"'WTP Values '!BE29","v":629143.20559005637},{"$f":"'WTP Values '!BF29","v":574550.24768820882},{"$f":"'WTP Values '!BG29","v":688952.00000422657},{"$f":"BQ3","v":629143.20559005637},{"$f":"BR3","v":574550.24768820882},{"$f":"BS3","v":688952.00000422657}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":158.88441120592847},{"$f":"D3/(1+B4)^A4","v":145.02929309777059},{"$f":"E3/(1+B4)^A4","v":174.06325372266295},{"$f":"F3+C4","v":334.05447456046466},{"$f":"G3+D4","v":304.92408873806266},{"$f":"H3+E4","v":365.96799095189886},{"$f":"I3/(1+B4)^A4","v":59.710027581979027},{"$f":"J3/(1+B4)^A4","v":54.503854534885917},{"$f":"K3/(1+B4)^A4","v":3.0119998670298047},{"$f":"L3+I4","v":125.54033299111092},{"$f":"M3+J4","v":114.59435415959764},{"$f":"N3+K4","v":6.332729720430164},{"$f":"O3/(1+B4)^A4","v":47.810734092718953},{"$f":"P3/(1+B4)^A4","v":43.642280833494013},{"$f":"Q3/(1+B4)^A4","v":52.377443309213419},{"$f":"R3+O4","v":100.5220684299416},{"$f":"S3+P4","v":91.757895452421167},{"$f":"T3+Q4","v":110.12357455762123},{"$f":"U3/(1+B4)^A4","v":37558556.03208892},{"$f":"V3/(1+B4)^A4","v":34283355.992973678},{"$f":"W3/(1+B4)^A4","v":41146670.201628998},{"$f":"X3+U4","v":78966864.057466954},{"$f":"Y3+V4","v":72080755.975227162},{"$f":"Z3+W4","v":86510874.098924965},{"$f":"AA3/(1+B4)^A4","v":14114804.590292335},{"$f":"AB3/(1+B4)^A4","v":12884121.60120686},{"$f":"AC3/(1+B4)^A4","v":15463067.602814294},{"$f":"AD3+AA4","v":29676376.651089635},{"$f":"AE3+AB4","v":27088865.666537423},{"$f":"AF3+AC4","v":32511099.634917054},{"$f":"AG3/(1+B4)^A4","v":11301940.333399337},{"$f":"AH3/(1+B4)^A4","v":10316563.076339006},{"$f":"AI3/(1+B4)^A4","v":12381460.990511885},{"$f":"AJ3+AG4","v":23762329.550972104},{"$f":"AK3+AH4","v":21690573.868002761},{"$f":"AL3+AI4","v":26032021.732551239},{"$f":"AM3/(1+B4)^A4","v":7.994714804298118},{"$f":"AN3/(1+B4)^A4","v":7.2984639753377696},{"$f":"AO3/(1+B4)^A4","v":8.7574857603040659},{"$f":"AP3+AM4","v":16.808887876036792},{"$f":"AQ3+AN4","v":15.345020508147661},{"$f":"AR3+AO4","v":18.4126138110393},{"$f":"AS3/(1+B4)^A4","v":3.0119998670298047},{"$f":"AT3/(1+B4)^A4","v":2.7503779687931296},{"$f":"AU3/(1+B4)^A4","v":3.2986172427362912},{"$f":"AV3+AS4","v":6.332729720430164},{"$f":"AW3+AT4","v":5.7826696793875545},{"$f":"AX3+AU4","v":6.9353427528530522},{"$f":"AY3/(1+B4)^A4","v":2.4140336215409501},{"$f":"AZ3/(1+B4)^A4","v":2.2045594752679594},{"$f":"BA3/(1+B4)^A4","v":2.6435210248805872},{"$f":"BB3+AY4","v":5.075505689289848},{"$f":"BC3+AZ4","v":4.6350862967508846},{"$f":"BD3+BA4","v":5.5580029548114345},{"$f":"BE3/(1+B4)^A4","v":1889864.0946507005},{"$f":"BF3/(1+B4)^A4","v":1725277.9305744614},{"$f":"BG3/(1+B4)^A4","v":2070174.8971602577},{"$f":"BH3+BE4","v":3973439.2590030981},{"$f":"BI3+BF4","v":3627396.8490328053},{"$f":"BJ3+BG4","v":4352542.7212794423},{"$f":"BK3/(1+B4)^A4","v":712004.18540659314},{"$f":"BL3/(1+B4)^A4","v":650159.59883221821},{"$f":"BM3/(1+B4)^A4","v":779757.43245919433},{"$f":"BN3+BK4","v":1496988.7998173621},{"$f":"BO3+BL4","v":1366960.5565447388},{"$f":"BP3+BM4","v":1639440.0017454561},{"$f":"BQ3/(1+B4)^A4","v":570651.43364177446},{"$f":"BR3/(1+B4)^A4","v":521134.01150857942},{"$f":"BS3/(1+B4)^A4","v":624899.77324646397},{"$f":"BT3+BQ4","v":1199794.6392318308},{"$f":"BU3+BR4","v":1095684.2591967883},{"$f":"BV3+BS4","v":1313851.7732506907}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":137.25032822021677},{"$f":"D4/(1+B5)^A5","v":125.28175626629572},{"$f":"E4/(1+B5)^A5","v":150.36238308836016},{"$f":"F4+C5","v":471.30480278068143},430.20584500435837,516.33037404025902,{"$f":"I4/(1+B5)^A5","v":51.579766834664959},{"$f":"J4/(1+B5)^A5","v":47.082478812124748},{"$f":"K4/(1+B5)^A5","v":2.6018787319121515},{"$f":"L4+I5","v":177.12009982577587},161.67683297172238,8.9346084523423155,{"$f":"O4/(1+B5)^A5","v":41.300709722681304},{"$f":"P4/(1+B5)^A5","v":37.69984306964173},{"$f":"Q4/(1+B5)^A5","v":45.245604845449442},{"$f":"R4+O5","v":141.8227781526229},129.4577385220629,155.36917940307066,{"$f":"U4/(1+B5)^A5","v":32444492.847069576},{"$f":"V4/(1+B5)^A5","v":29615251.910570066},{"$f":"W4/(1+B5)^A5","v":35544040.77454184},{"$f":"X4+U5","v":111411356.90453653},101696007.88579723,122054914.8734668,{"$f":"AA4/(1+B5)^A5","v":12192898.901019184},{"$f":"AB4/(1+B5)^A5","v":11129788.663174048},{"$f":"AC4/(1+B5)^A5","v":13357579.183944967},{"$f":"AD4+AA5","v":41869275.552108817},38218654.329711467,45868678.818862021,{"$f":"AG4/(1+B5)^A5","v":9763040.9963497128},{"$f":"AH4/(1+B5)^A5","v":8911835.0729631837},{"$f":"AI4/(1+B5)^A5","v":10695571.528354937},{"$f":"AJ4+AG5","v":33525370.547321819},30602408.940965943,36727593.260906175,{"$f":"AM4/(1+B5)^A5","v":6.9061352374889253},{"$f":"AN4/(1+B5)^A5","v":6.3046875934242683},{"$f":"AO4/(1+B5)^A5","v":7.5650454683546613},{"$f":"AP4+AM5","v":23.715023113525717},21.649708101571928,25.977659279393961,{"$f":"AS4/(1+B5)^A5","v":2.6018787319121515},{"$f":"AT4/(1+B5)^A5","v":2.3758798996161357},{"$f":"AU4/(1+B5)^A5","v":2.8494695974398367},{"$f":"AV4+AS5","v":8.9346084523423155},8.1585495790036902,9.7848123502928885,{"$f":"AY4/(1+B5)^A5","v":2.0853330064061764},{"$f":"AZ4/(1+B5)^A5","v":1.9043813629352848},{"$f":"BA4/(1+B5)^A5","v":2.2835728538003126},{"$f":"BB4+AY5","v":7.1608386956960244},6.5394676596861689,7.8415758086117471,{"$f":"BE4/(1+B5)^A5","v":1632535.6610739231},{"$f":"BF4/(1+B5)^A5","v":1490359.9443467972},{"$f":"BG4/(1+B5)^A5","v":1788294.9117030622},{"$f":"BH4+BE5","v":5605974.9200770212},5117756.793379603,6140837.6329825046,{"$f":"BK4/(1+B5)^A5","v":615055.9856659912},{"$f":"BL4/(1+B5)^A5","v":561632.30651741126},{"$f":"BM4/(1+B5)^A5","v":673583.78789261996},{"$f":"BN4+BK5","v":2112044.7854833533},1928592.8630621501,2313023.789638076,{"$f":"BQ4/(1+B5)^A5","v":492950.16403565439},{"$f":"BR4/(1+B5)^A5","v":450175.1530146458},{"$f":"BS4/(1+B5)^A5","v":539811.91944408929},{"$f":"BT4+BQ5","v":1692744.8032674852},1545859.412211434,1853663.69269478]
[4,0.05,112.91618469277041,103.06961092655486,123.70350468239893,584.22098747345183,533.27545593091327,640.03387872265796,42.434801824067101,38.734871838071378,2.1405720718524908,219.55490164984298,200.41170480979375,11.075180524194806,33.978196099511052,31.015754192659831,37.22367107980682,175.80097425213395,160.47349271472274,192.59285048287748,26692164.558651652,24364541.038411006,29242170.309319135,138103521.46318817,126060548.92420824,151297085.18278593,10031128.100755701,9156504.6771039218,10989313.451860052,51900403.652864516,47375159.006815389,56857992.270722076,8032077.9891915098,7331788.7694639033,8799273.1656911988,41557448.536513329,37934197.710429847,45526866.426597372,5.68169455112956,5.1868820858998204,6.2237816287284913,29.396717664655277,26.836590187471749,32.20144090812245,2.1405720718524908,1.9546422732224829,2.3442656896579814,11.075180524194806,10.113191852226173,12.129078039950869,1.7156086251355567,1.5667392602343959,1.8787010381890776,8.8764473208315806,8.1062069199205649,9.7202768468008252,1343091.1285515176,1226122.8145448016,1471234.6495158393,6949066.0486285388,6343879.6079244046,7612072.2824983438,506008.08154297125,462056.28849494708,554159.04927894857,2618052.8670263244,2390649.1515570972,2867182.8389170244,405551.31990119704,370360.21247496322,444104.6020488083,2098296.1231686822,1916219.6246863971,2297768.2947435882]
[5,0.05,88.472785324570893,80.757737128679111,96.924932802513098,672.69377279802268,614.03319305959235,736.95881152517109,33.248777598060066,30.349785639931138,1.6771942295080287,252.80367924790303,230.76149044972487,12.752374753702835,26.622805733363439,24.301654982702789,29.16572030304388,202.42377998549739,184.77514769742552,221.75857078592136,20914009.371385593,19090255.437589623,22912005.601678614,159017530.83457378,145150804.36179787,174209090.78446454,7859651.3461391479,7174361.0079017505,8610414.6410561744,59760054.999003664,54549520.014717139,65468406.911778249,6293343.2756469119,5744648.3478945522,6894460.7712228056,47850791.812160239,43678846.058324397,52421327.197820179,4.4517563506912756,4.0640578366890105,4.8764957604944561,33.848474015346554,30.900648024160759,37.077936668616907,1.6771942295080287,1.5315133671552061,1.8367935090012564,12.752374753702835,11.644705219381379,13.965871548952126,1.3442242492126861,1.2275812064270855,1.472011422392602,10.220671570044267,9.3337881263476508,11.192288269193426,1052347.0431717667,960699.30849980563,1152750.8449107124,8001413.091800306,7304578.9164242102,8764823.1274090558,396470.57233342365,362033.19241709018,434198.11549534043,3014523.4393597478,2752682.3439741875,3301380.9544123649,317760.07098840858,290186.91749295185,347967.57635430328,2416056.194157091,2206406.5421793489,2645735.8710978916]
[9,0.05,20.470607343876654,18.685519176054235,22.426243662985971,837.85977251387169,764.79630443575957,917.90375821119562,7.693017331565188,7.0222559686194659,0.3880649217238954,314.87437783806467,287.42018688378852,15.883455804424694,6.1599168666461841,5.6228549280126927,6.748289951928653,252.12473952984004,230.14285173480508,276.20678707766319,4839030.1295159049,4417054.5973381083,5301321.3997051269,198060986.43755007,180789572.96858591,216982518.75797498,1818546.0757942568,1659985.3457443775,1992255.7715166239,74432896.678405002,67943022.930278778,81542815.97373715,1456137.710634683,1329182.0781609318,1595222.7431034327,59599560.994275734,54403280.514809124,65292296.520230182,1.0300360264604609,0.94033133344294917,1.1283111474443155,42.159264564732602,38.487661059155059,46.181654771730358,0.3880649217238954,0.35435765547471398,0.42499259582035165,15.883455804424694,14.503820996469104,17.394901561659559,0.31102317720416767,0.28403460756097931,0.34059024730548088,12.730145428575993,11.625506155209212,13.940322450333889,243489.37394961953,222284.15492613218,266720.5494313254,9965994.0733511504,9098066.7232405245,10916843.604943298,91734.349493635411,83766.316390201682,100463.65217449347,3754677.1283968049,3428546.3843852952,4111966.5549157634,73522.514510002336,67142.708602827188,80511.850031821188,3009268.6673717657,2748143.8928951854,3295341.4238836039]
[16,0.05,0.24149298106250414,0.22043418901665951,0.2645637398652263,865.90059302813404,790.39189525677523,948.62342679743381,9.0754986286272168E-2,8.2841974307769975E-2,4.5780251273748193E-3,325.41234159183949,297.03933574016901,16.415030595301431,7.2668908266103019E-2,6.6333156405052066E-2,7.960998079780339E-2,260.56264859325,237.84508856469094,285.45065484091424,57086.328304647541,52108.257674440509,62540.00611116174,204689533.06762609,186840093.75114122,224244316.09307048,21453.496990378299,19582.946559902364,23502.760676343303,76923957.312398195,70216885.662067607,84271825.69822447,17178.14379766741,15680.440596500162,18818.938257148879,61594191.417401388,56224005.980271868,67477446.861312404,1.2151396705194502E-2,1.1093145068191861E-2,1.3310754194300384E-2,43.570217100532254,39.77573530639512,47.727225444756407,4.5780251273748193E-3,4.1803784883063756E-3,5.0136631107258805E-3,16.415030595301431,14.989223273407093,17.977060209866625,3.6691590523342961E-3,3.3507732795889584E-3,4.0179635494410225E-3,13.156187750684548,12.014579293913069,14.406866008771983,2872.4587299421542,2622.2994908907003,3146.5182986897057,10299527.98943663,9402553.5411811098,11282199.792399378,1082.1956160316022,988.1962522106495,1185.1757226588686,3880335.6584996302,3543290.2316772104,4249582.5616863165,867.34950780748397,792.08655535850528,949.80311763235204,3109980.4634850798,2840116.5739762122,3405627.274131658]
[19,0.05,1.7325363803206182E-2,1.581454873998954E-2,1.8980522838117131E-2,{"$f":"F20+C21","v":866.06706131110354},790.54384708904763,948.80579843953126,6.5110097504560097E-3,5.9433087319688722E-3,3.2843998398222266E-4,{"$f":"L20+I21","v":325.4749016988518},297.09644117304805,16.41818636396598,5.2134652831429019E-3,4.758921198769959E-3,5.711436720105806E-3,{"$f":"R20+O21","v":260.61274142961776},237.89081397916104,285.50553236469295,4095.5285810617306,3738.3882437859656,4486.7902717643456,{"$f":"X20+U21","v":204728884.36890242},186876013.52050859,224287426.77640554,1539.132270320895,1404.9338908166415,1686.1520252298531,{"$f":"AD20+AA21","v":76938745.844934285},70230384.768646061,84288026.849072084,1232.4067948018217,1124.95749041507,1350.1218555531887,{"$f":"AJ20+AG21","v":61606032.822025321},56234814.973605007,67490419.314280584,8.7177427562619783E-4,7.9585242263592885E-4,9.5494973765559836E-4,{"$f":"AP20+AM21","v":43.578593419116316},39.783382140701065,47.736400942884778,3.2843998398222266E-4,2.9991173170477916E-4,3.5969383871060792E-4,{"$f":"AV20+AS21","v":16.41818636396598},14.992104932435232,17.980516276729347,2.6323545783330903E-4,2.4039359585326998E-4,2.8825964189853575E-4,{"$f":"BB20+AY21","v":13.158717010974835},12.01688908143575,14.40963571035986,206.0780080935879,188.13090335277602,225.73978754328618,{"$f":"BH20+BE21","v":10301508.060536711},9404361.1700892448,11284368.780898383,77.639659221108118,70.895888995146834,85.0277323814977,{"$f":"BN20+BK21","v":3881081.6480735107},3543971.4246983025,4250399.5385056846,62.226014607882519,56.826445534094539,68.141461014723291,{"$f":"BT20+BQ21","v":3110578.3532567159},2840662.5827597948,3406282.0016250028]
[25,0.05,2.3885095847459597E-5,2.1802255740746386E-5,2.6166931463766873E-5,866.07710171582301,790.55301194535934,948.81679804295925,8.976209314843158E-6,8.1935652449531835E-6,4.5279398381820674E-7,325.47867496293844,297.09988544271647,16.418376701692946,7.187388351535062E-6,6.5607447124482813E-6,7.8739018144705464E-6,260.61576273999418,237.8935718718902,285.50884225976074,5.6461782745691593,5.153817405053271,6.1855795298629523,204731257.81196314,186878179.9933973,224290026.96366462,2.1218787793494727,1.936870187700755,2.3245631776315245,76939637.803746,70231198.956736311,84289004.008856088,1.6990208546994328,1.5508890773138702,1.8613052107841006,61606747.027114429,56235466.909611903,67491201.737668872,1.2018455928081614E-6,1.0971781955640279E-6,1.3165129617185522E-6,43.579098630242079,39.783843353551255,47.736954355901759,4.5279398381820674E-7,4.1346436005116358E-7,4.958811780768297E-7,16.418376701692946,14.992278737453161,17.980724726708043,3.6290170943682967E-7,3.3141145798094316E-7,3.9740055411862511E-7,13.158869561337596,12.017028394469618,14.409802762752053,0.28410329683570712,0.25936105639632545,0.31120942239947441,10301627.486981578,9404470.1958177295,11284499.601748895,0.10703559954781973,9.7738501948603868E-2,0.11722094616266499,3881126.6418531346,3544012.5103243561,4250448.8138256827,8.5786038319128941E-2,7.8342083529646375E-2,9.3941192000909376E-2,3110614.4145122161,2840695.5148539436,3406321.4910033806]
[36,0.05,1.4209408688438037E-12,1.2970312705823185E-12,1.5566888475792231E-12,866.07711083600555,790.55302027023924,948.81680803442828,5.3400089931452623E-13,4.8744086238743173E-13,2.6937027210729018E-14,325.47867839037565,297.09988857131242,16.418376874585867,4.2758270321256828E-13,3.9030323979043935E-13,4.6842386385627868E-13,260.61576548439575,237.89357437701688,285.50884526629767,3.3589504996550466E-7,3.0660416136356476E-7,3.6798440364645801E-7,204731259.96787569,186878181.96130887,224290029.32553977,1.2623203589240565E-7,1.1522574683919018E-7,1.3828987090530617E-7,76939638.613955095,70231199.696302533,84289004.896457344,1.0107592554279529E-7,9.2263463670928586E-8,1.1073033410817809E-7,61606747.675861269,56235467.501796737,67491202.448381647,7.1498625409223992E-14,6.5271889568198792E-14,7.8320266479795341E-14,43.579099089149643,39.783843772493078,47.736954858593435,2.6937027210729018E-14,2.4597280695841735E-14,2.9500314192573027E-14,16.418376874585867,14.992278895328619,17.980724916053191,2.1589273646013689E-14,1.9715896810952902E-14,2.364163377256816E-14,13.158869699906429,12.01702852101435,14.409802914493776,1.6901501590166548E-8,1.5429568596821798E-8,1.8514063744220674E-8,10301627.595462363,9404470.2948510442,11284499.720579769,6.3676218337165581E-9,5.8145310684659557E-9,6.9735551471435929E-9,3881126.6827231492,3544012.5476444066,4250448.8585848268,5.1034707418524254E-9,4.660624723827073E-9,5.5886264737845756E-9,3110614.4472683887,2840695.5447677495,3406321.5268734824]
[39,0.05,5.4575272336437721E-15,4.9816172068091164E-15,5.9789059251184308E-15,866.07711083600577,790.55302027023947,948.8168080344285,2.0509822151646826E-15,1.8721551611326328E-15,1.034593084197629E-16,325.47867839037576,297.09988857131248,16.418376874585871,1.6422528893242271E-15,1.4990705153472982E-15,1.7991149737035951E-15,260.61576548439581,237.89357437701693,285.50884526629773,1.2901003996911471E-9,1.1776004176385621E-9,1.4133486821945066E-9,204731259.96787575,186878181.96130893,224290029.32553983,4.8483000858555125E-10,4.4255722752453901E-10,5.3114155075073182E-10,76939638.61395511,70231199.696302548,84289004.896457374,3.8821081750178916E-10,3.5436405320941332E-10,4.252913173491703E-10,61606747.675861284,56235467.501796752,67491202.448381662,2.7461079056473235E-16,2.5069524194886916E-16,3.0081124178483046E-16,43.579099089149658,39.783843772493093,47.73695485859345,1.034593084197629E-16,9.447284698086394E-17,1.1330434055149475E-16,16.418376874585871,14.992278895328623,17.980724916053195,8.2919741040018782E-17,7.572450489726449E-17,9.080241338023342E-17,13.158869699906433,12.017028521014353,14.409802914493779,6.4915020209716369E-11,5.9261643230128066E-11,7.1108523447366631E-11,10301627.595462365,9404470.2948510461,11284499.720579773,2.4456661310142708E-11,2.2332359039571691E-11,2.6783920404668444E-11,3881126.6827231501,3544012.5476444075,4250448.8585848277,1.9601329774142386E-11,1.790045378649442E-11,2.1464708242334745E-11,3110614.4472683896,2840695.5447677504,3406321.5268734833]
[44,0.05,1.9375062265756672E-19,1.7685508369263693E-19,2.1226036924955159E-19,866.07711083600577,790.55302027023947,948.8168080344285,7.2813027628712098E-20,6.6464391775255251E-20,3.6729648003362957E-21,325.47867839037576,297.09988857131248,16.418376874585871,5.8302507023004983E-20,5.3219312212615261E-20,6.3871352622621844E-20,260.61576548439581,237.89357437701693,285.50884526629773,4.5800551244166435E-14,4.1806628605121628E-14,5.0176055104100121E-14,204731259.96787575,186878181.96130893,224290029.32553983,1.721221205593629E-14,1.5711463218340525E-14,1.8856343133362916E-14,76939638.61395511,70231199.696302548,84289004.896457374,1.3782081956402054E-14,1.2580469692121458E-14,1.509849681359136E-14,61606747.675861284,56235467.501796752,67491202.448381662,9.7491060296331345E-21,8.9000672182542499E-21,1.0679262402744612E-20,43.579099089149658,39.783843772493093,47.73695485859345,3.6729648003362957E-21,3.3539315780114662E-21,4.0224786046555555E-21,16.418376874585871,14.992278895328623,17.980724916053195,2.9437785226371414E-21,2.68833655722965E-21,3.2236255318663493E-21,13.158869699906433,12.017028521014353,14.409802914493779,2.3045832016973185E-15,2.1038796114044906E-15,2.5244621060715993E-15,10301627.595462365,9404470.2948510461,11284499.720579773,8.6824914546540339E-16,7.9283314293980172E-16,9.5087042784218255E-16,3881126.6827231501,3544012.5476444075,4250448.8585848277,6.9587739759582831E-16,6.3549368028910374E-16,7.6203020325355242E-16,3110614.4472683896,2840695.5447677504,3406321.5268734833]
[50,0.05,1.7713030561264445E-25,1.6168409986992715E-25,1.9405224901432075E-25,866.07711083600577,790.55302027023947,948.8168080344285,6.6566980067209639E-26,6.0762942931629945E-26,3.3578905123722215E-27,325.47867839037576,297.09988857131248,16.418376874585871,5.3301201024888186E-26,4.8654052861425122E-26,5.8392339878739216E-26,260.61576548439581,237.89357437701693,285.50884526629773,4.187168808972059E-20,3.8220372145835348E-20,4.5871852451974774E-20,204731259.96787575,186878181.96130893,224290029.32553983,1.5735713980780701E-20,1.4363702388740651E-20,1.7238808196516639E-20,76939638.61395511,70231199.696302548,84289004.896457374,1.259982732148742E-20,1.1501291767482521E-20,1.3803317471705324E-20,61606747.675861284,56235467.501796752,67491202.448381662,8.912808159233813E-27,8.1366016001336776E-27,9.7631738529120143E-27,43.579099089149658,39.783843772493093,47.73695485859345,3.3578905123722215E-27,3.0662245997890144E-27,3.6774223214871108E-27,16.418376874585871,14.992278895328623,17.980724916053195,2.691255296207389E-27,2.4577256549690652E-27,2.9470964676557138E-27,13.158869699906433,12.017028521014353,14.409802914493779,2.1068914320233306E-21,1.9234045982857397E-21,2.3079086829377945E-21,10301627.595462365,9404470.2948510461,11284499.720579773,7.9376899219579397E-22,7.2482232563950933E-22,8.6930285524496092E-22,3881126.6827231501,3544012.5476444075,4250448.8585848277,6.3618363860915805E-22,5.809797576932689E-22,6.9666172390541156E-22,3110614.4472683896,2840695.5447677504,3406321.5268734833]

{"sheet":"Fulton","index":169,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Fulton"]
[null,"Number of households",{"$f":"'WTP Values '!C30","v":5989},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA30","v":0.61857790422581294}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU30","v":0.3902196144109375}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV30","v":193.04991624499999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW30","v":905.78714560500009}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!X3:X52), \"NULL\")))))","v":15171853.715013565},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!Y3:Y52), \"NULL\")))))","v":13848871.053654976},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!Z3:Z52), \"NULL\")))))","v":16621234.753296336},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AD3:AD52), \"NULL\")))))","v":5701090.5909500225},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AE3:AE52), \"NULL\")))))","v":5204052.1133976718},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AF3:AF52), \"NULL\")))))","v":6245616.3551210538},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":4565053.3009193428},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AK3:AK52), \"NULL\")))))","v":4167086.955396092},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!AL3:AL52), \"NULL\")))))","v":5001041.5356281493}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BH3:BH52), \"NULL\")))))","v":763860.18087835889},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BI3:BI52), \"NULL\")))))","v":697377.32829778595},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":836694.83602212206},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BN3:BN52), \"NULL\")))))","v":288073.94306999218},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BO3:BO52), \"NULL\")))))","v":263096.64231228502},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BP3:BP52), \"NULL\")))))","v":315437.58672389359},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BT3:BT52), \"NULL\")))))","v":230985.51562107663},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BU3:BU52), \"NULL\")))))","v":210986.8121956806},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!BV3:BV52), \"NULL\")))))","v":252894.90444499662}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!F3:F52), \"NULL\")))))","v":87.459048061072281},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!G3:G52), \"NULL\")))))","v":79.832636263466682},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!H3:H52), \"NULL\")))))","v":95.814090778135977},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!L3:L52), \"NULL\")))))","v":32.864273895616002},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!M3:M52), \"NULL\")))))","v":29.99906619502789},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!N3:N52), \"NULL\")))))","v":1.6606192826107486},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!R3:R52), \"NULL\")))))","v":26.315519747687244},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!S3:S52), \"NULL\")))))","v":24.021419211681899},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Fulton NPV 1%'!A3:A52,'Fulton NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Fulton NPV 2%'!A3:A52,'Fulton NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Fulton NPV 3%'!A3:A52,'Fulton NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Fulton NPV 4%'!A3:A52,'Fulton NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Fulton NPV 5%'!A3:A52,'Fulton NPV 5%'!T3:T52), \"NULL\")))))","v":28.828799712661223}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Fulton NPV 1%","index":170,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU30","v":16.623369945106166},{"$f":"'WTP Values '!CV30","v":15.173815353832858},{"$f":"'WTP Values '!CW30","v":18.211415654178246},{"$f":"C3","v":16.623369945106166},{"$f":"D3","v":15.173815353832858},{"$f":"E3","v":18.211415654178246},{"$f":"'WTP Values '!CC30","v":6.2465233164055327},{"$f":"'WTP Values '!CD30","v":5.7019323491772633},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"I3","v":6.2465233164055327},{"$f":"J3","v":5.7019323491772633},{"$f":"K3","v":0.31563445160686815},{"$f":"'WTP Values '!CI30","v":5.0017994679987892},{"$f":"'WTP Values '!CJ30","v":4.5657590268239288},{"$f":"'WTP Values '!CK30","v":5.4794994151124561},{"$f":"O3","v":5.0017994679987892},{"$f":"P3","v":4.5657590268239288},{"$f":"Q3","v":5.4794994151124561},{"$f":"'WTP Values '!BH30","v":2883719.2108652783},{"$f":"'WTP Values '!BI30","v":2632259.4625797984},{"$f":"'WTP Values '!BJ30","v":3159203.540102113},{"$f":"U3","v":2883719.2108652783},{"$f":"V3","v":2632259.4625797984},{"$f":"W3","v":3159203.540102113},{"$f":"'WTP Values '!AV30","v":1083608.1581604651},{"$f":"'WTP Values '!AW30","v":989135.89174000942},{"$f":"'WTP Values '!AX30","v":1187106.348720873},{"$f":"AA3","v":1083608.1581604651},{"$f":"AB3","v":989135.89174000942},{"$f":"AC3","v":1187106.348720873},{"$f":"'WTP Values '!BB30","v":867681.17790761939},{"$f":"'WTP Values '!BC30","v":792039.58411031042},{"$f":"'WTP Values '!BD30","v":950549.60465081129},{"$f":"AG3","v":867681.17790761939},{"$f":"AH3","v":792039.58411031042},{"$f":"AI3","v":950549.60465081129},{"$f":"'WTP Values '!CX30","v":0.83693994231642344},{"$f":"'WTP Values '!CY30","v":0.76409656574476714},{"$f":"'WTP Values '!CZ30","v":0.91674280886270976},{"$f":"AM3","v":0.83693994231642344},{"$f":"AN3","v":0.76409656574476714},{"$f":"AO3","v":0.91674280886270976},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"'WTP Values '!CG30","v":0.28826753135277489},{"$f":"'WTP Values '!CH30","v":0.34561602011189069},{"$f":"AS3","v":0.31563445160686815},{"$f":"AT3","v":0.28826753135277489},{"$f":"AU3","v":0.34561602011189069},{"$f":"'WTP Values '!CL30","v":0.25308428029005831},{"$f":"'WTP Values '!CM30","v":0.23117226797386767},{"$f":"'WTP Values '!CN30","v":0.27708977642338767},{"$f":"AY3","v":0.25308428029005831},{"$f":"AZ3","v":0.23117226797386767},{"$f":"BA3","v":0.27708977642338767},{"$f":"'WTP Values '!BK30","v":145187.1550695333},{"$f":"'WTP Values '!BL30","v":132550.73747805573},{"$f":"'WTP Values '!BM30","v":159030.86185712076},{"$f":"BE3","v":145187.1550695333},{"$f":"BF3","v":132550.73747805573},{"$f":"BG3","v":159030.86185712076},{"$f":"'WTP Values '!AY30","v":54754.308826388791},{"$f":"'WTP Values '!AZ30","v":50006.865080652984},{"$f":"'WTP Values '!BA30","v":59955.325548949295},{"$f":"BK3","v":54754.308826388791},{"$f":"BL3","v":50006.865080652984},{"$f":"BM3","v":59955.325548949295},{"$f":"'WTP Values '!BE30","v":43903.492700366107},{"$f":"'WTP Values '!BF30","v":40102.332582196577},{"$f":"'WTP Values '!BG30","v":48067.817418797429},{"$f":"BQ3","v":43903.492700366107},{"$f":"BR3","v":40102.332582196577},{"$f":"BS3","v":48067.817418797429}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":16.295823885017317},{"$f":"D3/(1+B4)^A4","v":14.87483124579243},{"$f":"E3/(1+B4)^A4","v":17.852578819898291},{"$f":"F3+C4","v":32.919193830123483},{"$f":"G3+D4","v":30.048646599625286},{"$f":"H3+E4","v":36.063994474076537},{"$f":"I3/(1+B4)^A4","v":6.1234421296005612},{"$f":"J3/(1+B4)^A4","v":5.5895817558839953},{"$f":"K3/(1+B4)^A4","v":0.30941520596693278},{"$f":"L3+I4","v":12.369965446006095},{"$f":"M3+J4","v":11.291514105061259},{"$f":"N3+K4","v":0.62504965757380093},{"$f":"O3/(1+B4)^A4","v":4.9032442584048512},{"$f":"P3/(1+B4)^A4","v":4.4757955365394855},{"$f":"Q3/(1+B4)^A4","v":5.3715316293622744},{"$f":"R3+O4","v":9.9050437264036404},{"$f":"S3+P4","v":9.0415545633634142},{"$f":"T3+Q4","v":10.85103104447473},{"$f":"U3/(1+B4)^A4","v":2826898.5500100758},{"$f":"V3/(1+B4)^A4","v":2580393.5521809612},{"$f":"W3/(1+B4)^A4","v":3096954.7496344605},{"$f":"X3+U4","v":5710617.7608753536},{"$f":"Y3+V4","v":5212653.0147607597},{"$f":"Z3+W4","v":6256158.2897365736},{"$f":"AA3/(1+B4)^A4","v":1062256.7965498138},{"$f":"AB3/(1+B4)^A4","v":969646.00699932303},{"$f":"AC3/(1+B4)^A4","v":1163715.6638769463},{"$f":"AD3+AA4","v":2145864.9547102787},{"$f":"AE3+AB4","v":1958781.8987393323},{"$f":"AF3+AC4","v":2350822.0125978193},{"$f":"AG3/(1+B4)^A4","v":850584.43084758299},{"$f":"AH3/(1+B4)^A4","v":776433.27527723787},{"$f":"AI3/(1+B4)^A4","v":931820.02220450086},{"$f":"AJ3+AG4","v":1718265.6087552025},{"$f":"AK3+AH4","v":1568472.8593875482},{"$f":"AL3+AI4","v":1882369.6268553121},{"$f":"AM3/(1+B4)^A4","v":0.82044891904364614},{"$f":"AN3/(1+B4)^A4","v":0.74904084476499078},{"$f":"AO3/(1+B4)^A4","v":0.89867935385031839},{"$f":"AP3+AM4","v":1.6573888613600696},{"$f":"AQ3+AN4","v":1.5131374105097579},{"$f":"AR3+AO4","v":1.8154221627130283},{"$f":"AS3/(1+B4)^A4","v":0.30941520596693278},{"$f":"AT3/(1+B4)^A4","v":0.2825875221574109},{"$f":"AU3/(1+B4)^A4","v":0.33880601912742936},{"$f":"AV3+AS4","v":0.62504965757380093},{"$f":"AW3+AT4","v":0.57085505351018573},{"$f":"AX3+AU4","v":0.6844220392393201},{"$f":"AY3/(1+B4)^A4","v":0.24809752013533801},{"$f":"AZ3/(1+B4)^A4","v":0.22661726102722055},{"$f":"BA3/(1+B4)^A4","v":0.2716300131588939},{"$f":"BB3+AY4","v":0.50118180042539628},{"$f":"BC3+AZ4","v":0.45778952900108821},{"$f":"BD3+BA4","v":0.54871978958228151},{"$f":"BE3/(1+B4)^A4","v":142326.39453929351},{"$f":"BF3/(1+B4)^A4","v":129938.96429571192},{"$f":"BG3/(1+B4)^A4","v":155897.32561231326},{"$f":"BH3+BE4","v":287513.54960882681},{"$f":"BI3+BF4","v":262489.70177376765},{"$f":"BJ3+BG4","v":314928.18746943399},{"$f":"BK3/(1+B4)^A4","v":53675.432630515432},{"$f":"BL3/(1+B4)^A4","v":49021.532281789026},{"$f":"BM3/(1+B4)^A4","v":58773.968776540823},{"$f":"BN3+BK4","v":108429.74145690422},{"$f":"BO3+BL4","v":99028.397362442018},{"$f":"BP3+BM4","v":118729.29432549012},{"$f":"BQ3/(1+B4)^A4","v":43038.420449334481},{"$f":"BR3/(1+B4)^A4","v":39312.158202329752},{"$f":"BS3/(1+B4)^A4","v":47120.691519260297},{"$f":"BT3+BQ4","v":86941.913149700587},{"$f":"BU3+BR4","v":79414.490784526337},{"$f":"BV3+BS4","v":95188.508938057726}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":15.8165661151618},{"$f":"D4/(1+B5)^A5","v":14.437364659252424},{"$f":"E4/(1+B5)^A5","v":17.327537117695016},{"$f":"F4+C5","v":48.735759945285281},44.48601125887771,53.391531591771553,{"$f":"I4/(1+B5)^A5","v":5.9433526023953798},{"$f":"J4/(1+B5)^A5","v":5.4251929832971104},{"$f":"K4/(1+B5)^A5","v":0.3003153505305079},{"$f":"L4+I5","v":18.313318048401474},16.716707088358369,0.92536500810430877,{"$f":"O4/(1+B5)^A5","v":4.759040570090538},{"$f":"P4/(1+B5)^A5","v":4.3441630519037506},{"$f":"Q4/(1+B5)^A5","v":5.2135556787407511},{"$f":"R4+O5","v":14.664084296494178},13.385717615267165,16.064586723215481,{"$f":"U4/(1+B5)^A5","v":2743759.8818307235},{"$f":"V4/(1+B5)^A5","v":2504504.5595228593},{"$f":"W4/(1+B5)^A5","v":3005873.7685729326},{"$f":"X4+U5","v":8454377.6427060775},7717157.5742836185,9262032.0583095066,{"$f":"AA4/(1+B5)^A5","v":1031015.9813004296},{"$f":"AB4/(1+B5)^A5","v":941128.86137092276},{"$f":"AC4/(1+B5)^A5","v":1129490.9583480423},{"$f":"AD4+AA5","v":3176880.9360107081},2899910.7601102553,3480312.9709458617,{"$f":"AG4/(1+B5)^A5","v":825568.86856130685},{"$f":"AH4/(1+B5)^A5","v":753598.48750727985},{"$f":"AI4/(1+B5)^A5","v":904415.33319340751},{"$f":"AJ4+AG5","v":2543834.4773165095},2322071.3468948281,2786784.9600487198,{"$f":"AM4/(1+B5)^A5","v":0.7963196377016486},{"$f":"AN4/(1+B5)^A5","v":0.7270116643243002},{"$f":"AO4/(1+B5)^A5","v":0.87224932699310054},{"$f":"AP4+AM5","v":2.453708499061718},2.2401490748340582,2.6876714897061289,{"$f":"AS4/(1+B5)^A5","v":0.3003153505305079},{"$f":"AT4/(1+B5)^A5","v":0.27427666493326797},{"$f":"AU4/(1+B5)^A5","v":0.328841784223668},{"$f":"AV4+AS5","v":0.92536500810430877},0.84513171844345369,1.013263823462988,{"$f":"AY4/(1+B5)^A5","v":0.2408010087686395},{"$f":"AZ4/(1+B5)^A5","v":0.21995248090336764},{"$f":"BA4/(1+B5)^A5","v":0.26364141465347884},{"$f":"BB4+AY5","v":0.74198280919403581},0.67774200990445588,0.81236120423576041,{"$f":"BE4/(1+B5)^A5","v":138140.59632990119},{"$f":"BF4/(1+B5)^A5","v":126117.47857733995},{"$f":"BG4/(1+B5)^A5","v":151312.40832757929},{"$f":"BH4+BE5","v":425654.145938728},388607.18035110761,466240.59579701326,{"$f":"BK4/(1+B5)^A5","v":52096.846096932291},{"$f":"BL4/(1+B5)^A5","v":47579.816269021416},{"$f":"BM4/(1+B5)^A5","v":57045.435049117521},{"$f":"BN4+BK5","v":160526.58755383652},146608.21363146344,175774.72937460765,{"$f":"BQ4/(1+B5)^A5","v":41772.666870491717},{"$f":"BR4/(1+B5)^A5","v":38155.993444954198},{"$f":"BS4/(1+B5)^A5","v":45734.878952131759},{"$f":"BT4+BQ5","v":128714.58002019231},117570.48422948053,140923.38789018948]
[4,0.01,15.199409153883426,13.874023663672432,16.651422588401342,63.935169099168704,58.360034922550142,70.042954180172899,5.7114450312327545,5.2135038219746148,0.28859714900628519,24.024763079634226,21.930210910332985,1.2139621571105939,4.5733444464533033,4.1746553061079883,5.0101245321366301,19.237428742947479,17.560372921375155,21.07471125535211,2636699.3164198198,2406779.6543690613,2888585.609595078,11091076.959125897,10123937.22865268,12150617.667904586,990786.09287737566,904406.33740295004,1085418.6102435279,4167667.028888084,3804317.0975132054,4565731.5811893893,793355.45570433349,724193.33412647515,869125.35844774183,3337189.9330208432,3046264.6810213034,3655910.3184964615,0.7652475197569617,0.69864391962539163,0.83821445872873435,3.2189560188186794,2.9387929944594497,3.5258859484348632,0.28859714900628519,0.26357448395116984,0.31601049108360441,1.2139621571105939,1.1087062023946235,1.3292743145465924,0.23140503635829685,0.21137001086836829,0.25335421747363712,0.9733878455523326,0.88911202077282414,1.0657154217093976,132750.39784817011,121196.41800855634,145408.2502791617,558404.54378689814,509803.59835966397,611648.84607617499,50064.045108698258,45723.268228633307,54819.541824673077,210590.63266253477,192331.48186009674,230594.27119928072,40142.711799171055,36667.159724816163,43950.319730299481,168857.29181936337,154237.64395429668,184873.70762048895]
[5,0.01,14.461716281816008,13.200657465028396,15.843257242703833,78.396885380984713,71.560692387578541,85.886211422876727,5.4342439738700223,4.9604699988154897,0.27459028482061248,29.459007053504248,26.890680909148475,1.4885524419312064,4.3513803184071982,3.9720412813471997,4.7669615829648198,23.588809061354677,21.532414202722354,25.841672838316931,2508728.9281096286,2289968.2587621924,2748390.0932443407,13599805.887235526,12413905.487414872,14899007.761148926,942698.97113077634,860511.59769299917,1032738.56433652,5110366.0000188602,4664828.6952062044,5598470.145525909,754850.4941782892,689045.1086148707,826942.95679194271,4092040.4271991323,3735309.7896361742,4482853.275288404,0.72810675757491672,0.66473571737864745,0.797532296336254,3.9470627763935964,3.6035287118380972,4.3234182447711174,0.27459028482061248,0.25078207760819382,0.30067313918980804,1.4885524419312064,1.3594882800028172,1.6299474537364005,0.22017395203431162,0.20111131273031801,0.24105784473662392,1.1935617975866442,1.0902233335031422,1.3067732664460214,126307.44856867865,115314.23319598602,138350.96083555682,684711.99235557683,625117.83155564999,749999.80691173184,47634.221103722877,43504.120844784404,52158.913056499499,258224.85376625764,235835.60270488114,282753.18425578019,38194.41288439784,34887.544340158696,41817.221182725858,207051.70470376121,189125.18829445538,226690.9288032148]
[9,0.01,10.729478740014493,9.7938703031622474,11.754475640758814,127.19159713753683,116.10051487136978,139.34232654627226,4.031790145060743,3.6802863751166801,0.20372482531010627,47.794477280726184,43.627608881768872,2.4150367912209596,3.2283887822341337,2.9469484570280216,3.5367180466123873,38.270631345946676,34.934323466573886,41.92569162713783,1861283.4862800597,1698979.9321807458,2039093.5971970672,22064410.124863502,20140397.899553619,24172243.37033077,699409.97125626542,638433.27535004995,766212.4089638365,8291089.7587446989,7568247.2490189206,9082992.9770267922,560040.88113380875,511218.35747049074,613527.93134658982,6638951.9807768734,6060189.9633953823,7273009.1896669725,0.54019909004050437,0.49318266299488317,0.59170748832725895,6.40373933341733,5.8463875186147254,7.0143407990463889,0.20372482531010627,0.18606097074778816,0.22307629272791646,2.4150367912209596,2.2056422877389226,2.6444369426604659,0.16335210091401875,0.14920909194087634,0.17884633952247153,1.9364421249599375,1.7687851545503881,2.1201171200638038,93710.390780321162,85554.272355150781,102645.74854176845,1110881.0185978948,1014195.0794132192,1216804.3772448807,35340.920307791072,32276.70427292609,38697.892963483035,418945.61769291374,382621.15674818732,458740.53447970271,28337.310250358569,25883.868691278203,31025.1547536375,335921.98061619268,306837.88828100276,367784.78061918099]
[16,0.01,4.3384401373174999,3.9601290102247413,4.7528952849129729,175.45788524317783,160.15799214272806,192.21953722490005,1.6302451045770971,1.4881153608220263,8.2375666191232613E-2,65.931383037130459,60.183283840159902,3.3314877531877936,1.3053916048573306,1.191591854401584,1.4300638362397833,52.793456438950386,48.191096391518109,57.835528099397138,752605.71174706903,686978.64163529268,824502.82256814709,30437346.701924469,27783216.053106114,33345054.223633096,282804.8188792218,258149.03164382337,309816.23145980976,11437367.783483805,10440223.153062878,12529780.074264267,226451.24671231629,206709.97116682914,248078.61287731346,9158281.6867887564,8359892.7844226379,10032949.035094399,0.2184282639597222,0.1994172794421549,0.23925556675336102,8.8338112452113293,8.0649572252718951,9.6761219347281138,8.2375666191232613E-2,7.5233327083266188E-2,9.0200387689427799E-2,3.3314877531877936,3.0426328477589761,3.6479399902213197,6.6051047613107081E-2,6.0332354349594483E-2,7.2316107482734551E-2,2.6712774097323195,2.4399984720008581,2.9246528444171043,37891.58173442672,34593.673942456378,41504.573166059134,1532434.8358422429,1399058.8046902039,1678553.6748560974,14290.020127562391,13051.011396831438,15647.404326947242,577925.851758976,527817.09266329219,632822.02493374958,11458.12645261909,10466.082981319691,12544.950217170188,463396.65238956671,423275.8153988049,507350.65275018284]
[19,0.01,2.5350085303610315,2.3139562848635031,2.7771802098938028,{"$f":"F20+C21","v":184.71874145061147},168.61130350943827,202.3650914815928,0.95257399338867743,0.86952568537170671,4.8133202229238274E-2,{"$f":"L20+I21","v":69.41131246303145},63.359822397902228,3.5073272658796166,0.76275775371677901,0.69626303925089106,0.83560540403588091,{"$f":"R20+O21","v":55.579951945247615},50.734674376297079,60.888149579857668,439757.57159044384,401410.79779841925,481768.01393169473,{"$f":"X20+U21","v":32043862.651616082},29249644.127804916,35105042.108852118,165246.63371967326,150839.92785622721,181029.76294160369,{"$f":"AD20+AA21","v":12041044.376801778},10991269.378543325,13191115.365167303,132318.48866342934,120783.39763438483,144955.64763813134,{"$f":"AJ20+AG21","v":9641665.6606180035},8801136.931864623,10562498.893863894,0.12763055266038908,0.1165221804350683,0.13980022391899305,{"$f":"AP20+AM21","v":9.3000693195756057},8.4906343561619124,10.186838074723283,4.8133202229238274E-2,4.3959838072456077E-2,5.2705291532719772E-2,{"$f":"AV20+AS21","v":3.5073272658796166},3.2032262873530835,3.8404821929041142,3.8594509510056045E-2,3.5253000638969904E-2,4.2255267688120518E-2,{"$f":"BB20+AY21","v":2.8122703092387189},2.5687842200123527,3.0790191723326044,22140.557408966815,20213.545828680697,24251.676569175528,{"$f":"BH20+BE21","v":1613318.397400779},1472902.6356358621,1767149.5461545405,8349.8496638932465,7625.8803103511673,9142.9873851723678,{"$f":"BN20+BK21","v":608429.40082592552},555675.84744200029,666223.05316161201,6695.1363577657849,6115.4721045699589,7330.1820024982799,{"$f":"BT20+BQ21","v":487855.22692919534},445616.76893907884,534129.16678137099]
[25,0.01,0.66159766598939729,0.60390647957668264,0.72480069510298994,192.42380149263147,175.6444838305095,210.80622294464712,0.248606946746011,0.22693263437572034,1.2562014632323313E-2,72.306624145663633,66.00271197149803,3.6536262659615435,0.19906787039587071,0.18171378761296286,0.2180799702948267,57.898324534339892,52.850938861491315,63.427939774810554,114769.86348600862,104761.95395230237,125733.93333716424,33380488.723069463,30469716.668590996,36569357.289337844,43126.792621076718,39366.867216607083,47245.943042141014,12543305.106618902,11449741.485026011,13741348.303696727,34533.060626230654,31522.58188014762,37831.161907652808,10043842.57150827,9168253.3812595997,11003085.958998004,3.3309582487686729E-2,3.0410470690154824E-2,3.6485676770653085E-2,9.6879974309277372,8.8447990012613236,10.61175542954981,1.2562014632323313E-2,1.1472831715428873E-2,1.3755258590144492E-2,3.6536262659615435,3.3368405090525717,4.0006778809769825,1.0072564690037616E-2,9.2004830210743148E-3,1.1027965446031966E-2,2.9295768230061277,2.6759343472531274,3.2074524185048485,5778.3399661343692,5275.420015931968,6329.309121579643,1680613.7623499392,1534340.9236758347,1840861.5758566794,2179.1804575140318,1990.2357542458824,2386.1770253447849,633808.44481398491,578854.41467788478,694012.80847109505,1747.3261074777361,1596.0427834262673,1913.0631104581223,508204.83404422534,464204.50905382296,556408.97048686002]
[36,0.01,2.2233380705771005E-2,2.0294634279023425E-2,2.4357355865113478E-2,194.37702111239716,177.42738308340938,212.94603541810534,8.3545834232008672E-3,7.6262053420239609E-3,4.2215392845171604E-4,73.040580734322674,66.672679984708765,3.6907128137306389,6.6897934746786214E-3,6.1065992629293327E-3,7.3287063318415949E-3,58.486028043754047,53.387408310211015,64.071772270834813,3856.9091150250383,3520.5873984134014,4225.3631643918261,33719321.159522302,30779002.983195234,36940558.697821051,1449.3013628294773,1322.946846723592,1587.7278479938423,12670627.347635398,11565963.384480868,13880831.418054812,1160.5039184808152,1059.3350004070192,1271.3385618987161,10145793.734598966,9261316.7769744229,11114774.03088087,1.1193882123080082E-3,1.021961846381028E-3,1.2261227384115895E-3,9.7863365475627049,8.9345791366091287,10.719471256512858,4.2215392845171604E-4,3.855512925985169E-4,4.6225359710672044E-4,3.6907128137306389,3.3707114870696011,4.0412872155232922,3.38494491364638E-4,3.0918767129962287E-4,3.7060129860803633E-4,2.9593138247903141,2.7030967223216806,3.2400100280349178,194.184530748475,177.28360849286869,212.70017495322375,1697673.0229424795,1549915.4252306635,1859547.4500538674,73.232647618291594,66.88304915981243,80.188889657759205,640241.98931305914,584730.14206174528,701057.46419122606,58.719926870642951,53.635961326355883,64.289616840431137,513363.42484752031,468916.46956824168,562056.86284392967]
[39,0.01,7.1510348298750338E-3,6.5274659985110712E-3,7.8341797165321029E-3,194.41009925703463,177.45757682033718,212.98227354810251,2.6871269753815969E-3,2.4528550445068824E-3,1.3577950586449546E-4,73.05301042832717,66.68402602005429,3.6913408814495967,2.1516721534696808E-3,1.9640964457538416E-3,2.3571689312782609E-3,58.495980914128481,53.396493522052403,64.082675696240884,1240.5172106843613,1132.3443537823559,1359.0249524937967,33725059.351084284,30784240.805581074,36946845.064062297,466.14613682609291,425.50609393101234,510.66894826387897,12672783.573930325,11567931.62438656,13883193.591045769,373.25875228271912,340.71928082668887,408.90705992998852,10147520.296878263,9262892.8232278787,11116665.489556912,3.6003449948969555E-4,3.2869876403354204E-4,3.943640656414953E-4,9.7880019391503463,8.9360995802256831,10.72129544446795,1.3577950586449546E-4,1.2400681473329387E-4,1.4867696536528804E-4,3.6913408814495967,3.3712850985050591,4.041974942304325,1.088716974491001E-4,9.9445596497057037E-5,1.1919837245691975E-4,2.9598174265543693,2.7035567222940968,3.2405613973260037,62.456554006869816,57.020624792763392,68.411834418695094,1697961.9247554541,1550179.1823677891,1859863.8988766815,23.554187315581604,21.511933807975382,25.791558670283496,640350.9426091034,584829.64861916809,701176.76677168009,18.886387446722807,17.251205862680365,20.677795037527151,513450.78656096518,468996.26751305274,562152.51097197086]
[44,0.01,8.8487189002986737E-4,8.0771123517365433E-4,9.6940450962990966E-4,194.42245511450193,177.46885524946234,212.99580977191533,3.3250615918167835E-4,3.0351725740930687E-4,1.680140998330687E-5,73.057653358853202,66.688264165726736,3.6915754869663298,2.6624876685135983E-4,2.430380742790367E-4,2.9167701975468167E-4,58.499698663388145,53.399887170148531,64.086748511439552,153.50209234710613,140.11674007096843,168.16628738640219,33727202.768674269,30786197.317578577,36949193.24429173,57.681108110423537,52.652293061554126,63.190378480889002,12673589.000747921,11568666.831636023,13884075.946241604,46.187186254883834,42.160739133191719,50.598322001618364,10148165.228982685,9263481.5322707519,11117372.016300252,4.455081196199006E-5,4.0673315611011299E-5,4.879876611230977E-5,9.788624021836954,8.9366675197162166,10.721976843216693,1.680140998330687E-5,1.5344652506964633E-5,1.8397346744427279E-5,3.6915754869663298,3.3714993626730108,4.0422318325917352,1.3471827082994171E-5,1.230543760741775E-5,1.4749653949913969E-5,2.9600055396328124,2.7037285485605462,3.2407673532660106,7.7283987987200407,7.0557547587749889,8.4653075621418754,1698069.8398051728,1550277.704991353,1859982.1037093054,2.9146044934618853,2.6618952333075443,3.1914577135109261,640391.64052040619,584866.81783933006,701221.3305069115,2.3370090837762034,2.1346710651206635,2.5586785705568453,513483.41925216513,469026.07486902981,562188.23893223121]
[50,0.01,5.1914523349438396E-5,4.7387587119092546E-5,5.687396516634082E-5,194.42387886169556,177.47015484618058,212.99736953097835,1.9507794245884202E-5,1.7807045205381221E-5,9.8572143686520687E-7,73.05818835687532,66.688752520988487,3.691602520213269,1.5620541209640593E-5,1.4258793757744665E-5,1.7112390644523614E-5,58.500127054140385,53.400278215202725,64.087217815915153,9.0058098207555357,8.2205049748116181,9.866143055821416,33727449.751515128,30786422.763564263,36949463.821628891,3.3840912651423367,3.0890558603384535,3.707314489327076,12673681.808889668,11568751.548480721,13884177.618726671,2.7097546958951249,2.4735271860492549,2.9685514915687485,10148239.54355585,9263549.3683436308,11117453.428332619,2.6137502997853246E-6,2.3862615784027812E-6,2.8629733990937154E-6,9.7886957035054731,8.9367329625442782,10.722055359787383,9.8572143686520687E-7,9.0025497457597618E-7,1.0793534045917622E-6,3.691602520213269,3.3715240520163952,4.0422614336798617,7.9037823388885267E-7,7.219473634469095E-7,8.6534702142374475E-7,2.9600272156248049,2.7037483478472657,3.2407910852645689,0.45341720582442829,0.41395387207968787,0.49665088477401897,1698082.27469685,1550289.0576076468,1859995.7242774584,0.17099684681485125,0.15617065453241927,0.18723954038275073,640396.33008057286,584871.10079363233,701226.46552025573,0.13710991841254477,0.12523895504222277,0.15011503912775159,513487.17946893995,469029.50952660281,562192.35581228498]

{"sheet":"Fulton NPV 2%","index":171,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU30","v":16.623369945106166},{"$f":"'WTP Values '!CV30","v":15.173815353832858},{"$f":"'WTP Values '!CW30","v":18.211415654178246},{"$f":"C3","v":16.623369945106166},{"$f":"D3","v":15.173815353832858},{"$f":"E3","v":18.211415654178246},{"$f":"'WTP Values '!CC30","v":6.2465233164055327},{"$f":"'WTP Values '!CD30","v":5.7019323491772633},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"I3","v":6.2465233164055327},{"$f":"J3","v":5.7019323491772633},{"$f":"K3","v":0.31563445160686815},{"$f":"'WTP Values '!CI30","v":5.0017994679987892},{"$f":"'WTP Values '!CJ30","v":4.5657590268239288},{"$f":"'WTP Values '!CK30","v":5.4794994151124561},{"$f":"O3","v":5.0017994679987892},{"$f":"P3","v":4.5657590268239288},{"$f":"Q3","v":5.4794994151124561},{"$f":"'WTP Values '!BH30","v":2883719.2108652783},{"$f":"'WTP Values '!BI30","v":2632259.4625797984},{"$f":"'WTP Values '!BJ30","v":3159203.540102113},{"$f":"U3","v":2883719.2108652783},{"$f":"V3","v":2632259.4625797984},{"$f":"W3","v":3159203.540102113},{"$f":"'WTP Values '!AV30","v":1083608.1581604651},{"$f":"'WTP Values '!AW30","v":989135.89174000942},{"$f":"'WTP Values '!AX30","v":1187106.348720873},{"$f":"AA3","v":1083608.1581604651},{"$f":"AB3","v":989135.89174000942},{"$f":"AC3","v":1187106.348720873},{"$f":"'WTP Values '!BB30","v":867681.17790761939},{"$f":"'WTP Values '!BC30","v":792039.58411031042},{"$f":"'WTP Values '!BD30","v":950549.60465081129},{"$f":"AG3","v":867681.17790761939},{"$f":"AH3","v":792039.58411031042},{"$f":"AI3","v":950549.60465081129},{"$f":"'WTP Values '!CX30","v":0.83693994231642344},{"$f":"'WTP Values '!CY30","v":0.76409656574476714},{"$f":"'WTP Values '!CZ30","v":0.91674280886270976},{"$f":"AM3","v":0.83693994231642344},{"$f":"AN3","v":0.76409656574476714},{"$f":"AO3","v":0.91674280886270976},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"'WTP Values '!CG30","v":0.28826753135277489},{"$f":"'WTP Values '!CH30","v":0.34561602011189069},{"$f":"AS3","v":0.31563445160686815},{"$f":"AT3","v":0.28826753135277489},{"$f":"AU3","v":0.34561602011189069},{"$f":"'WTP Values '!CL30","v":0.25308428029005831},{"$f":"'WTP Values '!CM30","v":0.23117226797386767},{"$f":"'WTP Values '!CN30","v":0.27708977642338767},{"$f":"AY3","v":0.25308428029005831},{"$f":"AZ3","v":0.23117226797386767},{"$f":"BA3","v":0.27708977642338767},{"$f":"'WTP Values '!BK30","v":145187.1550695333},{"$f":"'WTP Values '!BL30","v":132550.73747805573},{"$f":"'WTP Values '!BM30","v":159030.86185712076},{"$f":"BE3","v":145187.1550695333},{"$f":"BF3","v":132550.73747805573},{"$f":"BG3","v":159030.86185712076},{"$f":"'WTP Values '!AY30","v":54754.308826388791},{"$f":"'WTP Values '!AZ30","v":50006.865080652984},{"$f":"'WTP Values '!BA30","v":59955.325548949295},{"$f":"BK3","v":54754.308826388791},{"$f":"BL3","v":50006.865080652984},{"$f":"BM3","v":59955.325548949295},{"$f":"'WTP Values '!BE30","v":43903.492700366107},{"$f":"'WTP Values '!BF30","v":40102.332582196577},{"$f":"'WTP Values '!BG30","v":48067.817418797429},{"$f":"BQ3","v":43903.492700366107},{"$f":"BR3","v":40102.332582196577},{"$f":"BS3","v":48067.817418797429}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":15.977864230205849},{"$f":"D3/(1+B4)^A4","v":14.584597610373757},{"$f":"E3/(1+B4)^A4","v":17.504244188944874},{"$f":"F3+C4","v":32.601234175312015},{"$f":"G3+D4","v":29.758412964206613},{"$f":"H3+E4","v":35.71565984312312},{"$f":"I3/(1+B4)^A4","v":6.0039632030041643},{"$f":"J3/(1+B4)^A4","v":5.4805193667601531},{"$f":"K3/(1+B4)^A4","v":0.30337798116769332},{"$f":"L3+I4","v":12.250486519409698},{"$f":"M3+J4","v":11.182451715937416},{"$f":"N3+K4","v":0.61901243277456142},{"$f":"O3/(1+B4)^A4","v":4.8075734986532002},{"$f":"P3/(1+B4)^A4","v":4.3884650392386861},{"$f":"Q3/(1+B4)^A4","v":5.2667237746178932},{"$f":"R3+O4","v":9.8093729666519884},{"$f":"S3+P4","v":8.9542240660626149},{"$f":"T3+Q4","v":10.746223189730349},{"$f":"U3/(1+B4)^A4","v":2771740.8793399446},{"$f":"V3/(1+B4)^A4","v":2530045.6195499795},{"$f":"W3/(1+B4)^A4","v":3036527.8163226768},{"$f":"X3+U4","v":5655460.0902052224},{"$f":"Y3+V4","v":5162305.0821297783},{"$f":"Z3+W4","v":6195731.3564247899},{"$f":"AA3/(1+B4)^A4","v":1041530.3327186323},{"$f":"AB3/(1+B4)^A4","v":950726.53954249271},{"$f":"AC3/(1+B4)^A4","v":1141009.5623999164},{"$f":"AD3+AA4","v":2125138.4908790975},{"$f":"AE3+AB4","v":1939862.4312825021},{"$f":"AF3+AC4","v":2328115.9111207891},{"$f":"AG3/(1+B4)^A4","v":833988.06027260609},{"$f":"AH3/(1+B4)^A4","v":761283.72175154788},{"$f":"AI3/(1+B4)^A4","v":913638.6050084692},{"$f":"AJ3+AG4","v":1701669.2381802255},{"$f":"AK3+AH4","v":1553323.3058618582},{"$f":"AL3+AI4","v":1864188.2096592805},{"$f":"AM3/(1+B4)^A4","v":0.80444054432566647},{"$f":"AN3/(1+B4)^A4","v":0.73442576484502797},{"$f":"AO3/(1+B4)^A4","v":0.88114456830325816},{"$f":"AP3+AM4","v":1.64138048664209},{"$f":"AQ3+AN4","v":1.498522330589795},{"$f":"AR3+AO4","v":1.797887377165968},{"$f":"AS3/(1+B4)^A4","v":0.30337798116769332},{"$f":"AT3/(1+B4)^A4","v":0.27707375178082938},{"$f":"AU3/(1+B4)^A4","v":0.33219532882726904},{"$f":"AV3+AS4","v":0.61901243277456142},{"$f":"AW3+AT4","v":0.56534128313360421},{"$f":"AX3+AU4","v":0.67781134893915973},{"$f":"AY3/(1+B4)^A4","v":0.24325670923688802},{"$f":"AZ3/(1+B4)^A4","v":0.22219556706446336},{"$f":"BA3/(1+B4)^A4","v":0.2663300426983734},{"$f":"BB3+AY4","v":0.49634098952694633},{"$f":"BC3+AZ4","v":0.453367835038331},{"$f":"BD3+BA4","v":0.54341981912176107},{"$f":"BE3/(1+B4)^A4","v":139549.36088959372},{"$f":"BF3/(1+B4)^A4","v":127403.63079397898},{"$f":"BG3/(1+B4)^A4","v":152855.49967043518},{"$f":"BH3+BE4","v":284736.51595912699},{"$f":"BI3+BF4","v":259954.36827203471},{"$f":"BJ3+BG4","v":311886.36152755597},{"$f":"BK3/(1+B4)^A4","v":52628.13228218838},{"$f":"BL3/(1+B4)^A4","v":48065.0375631036},{"$f":"BM3/(1+B4)^A4","v":57627.187186610245},{"$f":"BN3+BK4","v":107382.44110857717},{"$f":"BO3+BL4","v":98071.902643756592},{"$f":"BP3+BM4","v":117582.51273555955},{"$f":"BQ3/(1+B4)^A4","v":42198.666570901682},{"$f":"BR3/(1+B4)^A4","v":38545.110132830239},{"$f":"BS3/(1+B4)^A4","v":46201.285485195527},{"$f":"BT3+BQ4","v":86102.159271267796},{"$f":"BU3+BR4","v":78647.442715026817},{"$f":"BV3+BS4","v":94269.102903992956}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":15.056298322483293},{"$f":"D4/(1+B5)^A5","v":13.743392068636647},{"$f":"E4/(1+B5)^A5","v":16.494640248608071},{"$f":"F4+C5","v":47.657532497795309},43.501805032843258,52.210300091731192,{"$f":"I4/(1+B5)^A5","v":5.6576686219894352},{"$f":"J4/(1+B5)^A5","v":5.164415804215718},{"$f":"K4/(1+B5)^A5","v":0.2858798474641101},{"$f":"L4+I5","v":17.908155141399135},16.346867520153133,0.90489228023867152,{"$f":"O4/(1+B5)^A5","v":4.5302838827573861},{"$f":"P4/(1+B5)^A5","v":4.1353486208534864},{"$f":"Q4/(1+B5)^A5","v":4.962951442712356},{"$f":"R4+O5","v":14.339656849409375},13.089572686916101,15.709174632442705,{"$f":"U4/(1+B5)^A5","v":2611873.3361790949},{"$f":"V4/(1+B5)^A5","v":2384118.4947248604},{"$f":"W4/(1+B5)^A5","v":2861387.980794224},{"$f":"X4+U5","v":8267333.4263843168},7546423.5768546388,9057119.3372190148,{"$f":"AA4/(1+B5)^A5","v":981457.29462898162},{"$f":"AB4/(1+B5)^A5","v":895890.85225751484},{"$f":"AC4/(1+B5)^A5","v":1075198.7945811909},{"$f":"AD4+AA5","v":3106595.785508079},2835753.283540017,3403314.7057019798,{"$f":"AG4/(1+B5)^A5","v":785885.57594044344},{"$f":"AH4/(1+B5)^A5","v":717374.65393358131},{"$f":"AI4/(1+B5)^A5","v":860942.0632038858},{"$f":"AJ4+AG5","v":2487554.8141206689},2270697.9597954396,2725130.2728631664,{"$f":"AM4/(1+B5)^A5","v":0.75804229173325732},{"$f":"AN4/(1+B5)^A5","v":0.69206580128026551},{"$f":"AO4/(1+B5)^A5","v":0.83032220667697398},{"$f":"AP4+AM5","v":2.3994227783753472},2.1905881318700606,2.628209583842942,{"$f":"AS4/(1+B5)^A5","v":0.2858798474641101},{"$f":"AT4/(1+B5)^A5","v":0.2610927846198195},{"$f":"AU4/(1+B5)^A5","v":0.31303507778613532},{"$f":"AV4+AS5","v":0.90489228023867152},0.82643406775342365,0.99084642672529499,{"$f":"AY4/(1+B5)^A5","v":0.22922623014233595},{"$f":"AZ4/(1+B5)^A5","v":0.20937984548218952},{"$f":"BA4/(1+B5)^A5","v":0.25096874759554527},{"$f":"BB4+AY5","v":0.72556721966928228},0.66274768052052058,0.79438856671730629,{"$f":"BE4/(1+B5)^A5","v":131500.47953802999},{"$f":"BF4/(1+B5)^A5","v":120055.28679955201},{"$f":"BG4/(1+B5)^A5","v":144039.15129779949},{"$f":"BH4+BE5","v":416236.99549715698},380009.65507158672,455925.51282535546,{"$f":"BK4/(1+B5)^A5","v":49592.664475002435},{"$f":"BL4/(1+B5)^A5","v":45292.758406555171},{"$f":"BM4/(1+B5)^A5","v":54303.385563066098},{"$f":"BN4+BK5","v":156975.1055835796},143364.66105031176,171885.89829862566,{"$f":"BQ4/(1+B5)^A5","v":39764.745997864404},{"$f":"BR4/(1+B5)^A5","v":36321.918165741532},{"$f":"BS4/(1+B5)^A5","v":43536.503197483937},{"$f":"BT4+BQ5","v":125866.9052691322},114969.36088076835,137805.60610147688]
[4,0.02,13.909692338116869,12.69676990069904,15.238497947629412,61.567224835912178,56.198574933542297,67.448798039360611,5.2268112783986718,4.7711219188237335,0.26410878947287569,23.134966419797806,21.117989438976867,1.1690010697115472,4.1852820436870486,3.8204229084005474,4.5849999899415002,18.524938893096422,16.909995595316648,20.294174622384205,2412967.2349896687,2202556.9664567807,2643480.198143987,10680300.661373986,9748980.543311419,11700599.535363002,906714.83248334157,827664.66607710067,993317.48844305484,4013310.6179914204,3663417.9496171176,4396632.194145035,726036.79471279145,662743.2927838926,795377.38716474001,3213591.6088334601,2933441.2525793323,3520507.6600279063,0.70031390395242632,0.63936182502214789,0.76708937276676448,3.0997366823277734,2.8299499568922086,3.3952989566097065,0.26410878947287569,0.24120937483954608,0.2891960247985752,1.1690010697115472,1.0676434425929697,1.2800424515238702,0.21176960424229815,0.19343461255085909,0.23185632954174723,0.93733682391158046,0.85618229307137961,1.0262448962590536,121486.11654150224,110912.52758006747,133069.91109521312,537723.11203865916,490922.18265165418,588995.42392056854,45815.9562396986,41843.507686019948,50167.934370192859,202791.0618232782,185208.16873633169,222053.83266881853,36736.478707233167,33555.837961929676,40220.999344184245,162603.38397636538,148525.19884269801,178026.60544566112]
[5,0.02,12.598436905887569,11.499855684384242,13.801977086697898,74.165661741799752,67.698430617926533,81.250775126058514,4.7340840120121666,4.3213521193334827,0.23921146777246646,27.869050431809974,25.43934155831035,1.4082125374840135,3.7907388947952758,3.4602747347183902,4.1527757539598715,22.315677787891698,20.370270330035037,24.446950376344077,2185498.7678402457,1994923.7049254228,2394281.4606343,12865799.429214232,11743904.248236842,14094880.995997302,821239.55950993346,749641.38827361935,899678.25322574622,4834550.1775013544,4413059.3378907368,5296310.4473707816,657593.894041533,600267.01928250014,720397.8049971225,3871185.5028749933,3533708.2718618326,4240905.4650250291,0.63429587936198106,0.57908970355164302,0.69477647880796378,3.7340325616897543,3.4090396604438515,4.0900754354176705,0.23921146777246646,0.21847076241198982,0.26193374974040595,1.4082125374840135,1.2861142050049597,1.5419762012642761,0.1918062551477375,0.1751996882748256,0.20999942112003858,1.129143079059318,1.0313819813462053,1.2362443173790922,110033.71871822636,100456.89342537739,120525.51834026228,647756.83075688547,591379.07607703155,709520.94226083078,41496.923148114198,37898.954102583157,45438.643824608851,244287.9849713924,223107.12283891486,267492.47649342741,33273.360609801755,30392.556291779998,36429.398308176511,195876.74458616713,178917.75513447801,214456.00375383763]
[9,0.02,6.9552302623906828,6.3487355508187022,7.619669759933684,110.35908892995708,100.73579807043714,120.90179346044953,2.6135499690171451,2.385692706115663,0.13206168766733514,41.46936658780146,37.853940643407483,2.0954313493152625,2.0927565915403572,1.9103169489107108,2.292626602222851,33.205904345598377,30.311122722884111,36.377254746837167,1206550.2476260669,1101339.3032252782,1321813.0944405003,19144410.904155836,17475022.036857508,20973293.957920019,453382.45368412026,413855.18764035247,496686.17305423215,7193848.7494747275,6566667.0597368414,7880951.6686700182,363038.4456712713,331389.94696061185,397710.65662393876,5760354.5244896077,5258185.7461825106,6310500.7407283867,0.35017628999566391,0.31969856743886926,0.38356586829784561,5.5562698675500988,5.0726778702850437,6.0860644684721494,0.13206168766733514,0.12061134802090637,0.14460599807302774,2.0954313493152625,1.9137480687269215,2.2944727347763054,0.10589064979131928,9.6722647654886446E-2,0.11593456710300662,1.6801737967413293,1.5347045132072343,1.839541283077381,60746.412910536812,55459.326457508381,66538.630054873283,963867.26702927647,879976.72393608768,1055772.7515090576,22909.243252310498,20922.909282821965,25085.3524902934,363502.44607584487,331985.15636529092,398030.91225969623,18369.253771202442,16778.845570375001,20111.610308998308,291466.13901123055,266231.02910852549,319112.22301538731]
[16,0.02,1.1473499000452627,1.0473012143154954,1.2569572836015406,131.91132164049964,120.40868032551113,144.51293064041801,0.43113688297710057,0.3935490536814617,2.1785183010295365E-2,49.567996684560832,45.246507451163396,2.5046520533577876,0.34522567557634942,0.31513003562790731,0.37819666692060738,39.690747458743054,36.230638523309324,43.481436806296905,199035.15107169503,181679.32502598476,218049.16078559001,22883158.685722671,20887751.746861272,25069207.72877942,74790.954906207495,68270.45119411459,81934.43056646669,8598748.9152556174,7849083.7412838126,9420037.4475632906,59887.610997705255,54666.805867987445,65607.214270367796,6885304.9242325928,6285066.6667826166,7542890.2231257046,5.7765841843839399E-2,5.2738170492937775E-2,6.3273859246902889E-2,6.6413641932564147,6.0633306111335186,7.2746233718455393,2.1785183010295365E-2,1.9896310096934957E-2,2.3854519717655651E-2,2.5046520533577876,2.2874875053829435,2.7425646029438617,1.7467951724151509E-2,1.5955578166696436E-2,1.9124818152563082E-2,2.0082980773296524,1.8344198255686404,2.1987887378900655,10020.860295293223,9148.6910234555216,10976.357023781205,1152102.7068331896,1051829.0228089832,1261956.585125288,3779.1585560844233,3451.4885875324662,4138.1342653701513,434491.51806474419,396819.1579487198,475763.11293466837,3030.2320244176735,2767.8748311385943,3317.6549455958666,348387.10597572126,318223.78430203645,381432.24538863526]
[19,0.02,0.39380987943151835,0.35946973536302868,0.43143089678760049,{"$f":"F20+C21","v":133.69823249679905},122.03977290642483,146.47054672238531,0.1479809811261539,0.13507954755090013,7.4774227934647757E-3,{"$f":"L20+I21","v":50.239459833433258},45.859430393399251,2.538580831340886,0.11849330502405876,0.10816344807367002,0.1298100812973714,{"$f":"R20+O21","v":40.228410387494201},36.721429764749537,44.070449565098748,68315.697629019793,62358.582225753598,74841.958600187631,{"$f":"X20+U21","v":23193140.908426635},21170703.580683954,25408802.83625219,25670.823637165759,23432.762884651838,28122.709751748309,{"$f":"AD20+AA21","v":8715230.1815804131},7955409.8153074468,9547644.1379705947,20555.484308245967,18763.524733761747,22518.64853139576,{"$f":"AJ20+AG21","v":6978575.3574678358},6370206.0901449788,7645068.5066873766,1.9827220284662172E-2,1.8101550854227953E-2,2.1717760972661156E-2,{"$f":"AP20+AM21","v":6.7313301312060831},6.1454663304912147,7.3731676311022758,7.4774227934647757E-3,6.8290967560087406E-3,8.1876902011637012E-3,{"$f":"AV20+AS21","v":2.538580831340886},2.318474506393803,2.7797162166352085,5.9956007858913063E-3,5.4765022543158005E-3,6.5642942318759638E-3,{"$f":"BB20+AY21","v":2.0355030934907803},1.8592694340825544,2.2285741984372081,3439.5033150164841,3140.1448753872742,3767.4625987783238,{"$f":"BH20+BE21","v":1167709.4402720581},1066077.4184467015,1279051.4325886806,1297.1369721350791,1184.6693885289924,1420.349760829338,{"$f":"BN20+BK21","v":440377.27222855907},402194.59087220015,482207.94466675178,1040.0796724158627,950.02967576780452,1138.7330874992419,{"$f":"BT20+BQ21","v":353106.46360265306},322534.54040568392,386599.24251785164]
[25,0.02,2.7180874112448426E-2,2.4810707233251909E-2,2.9777487834313488E-2,134.39471348697035,122.67552089117237,147.23356317748002,1.0213690994326736E-2,9.3232302410685905E-3,5.1609392818714587E-4,50.501174802113184,46.098328252350761,2.5518051893449045,8.1784428863902262E-3,7.4654731107882868E-3,8.9595301249523682E-3,40.437974288051898,36.912724573105898,44.300027995397969,4715.1696139237692,4304.0077505310983,5165.6140723979124,23313962.114836153,21280989.201646451,25541166.202827614,1771.8078242524239,1617.3362105440362,1941.0377275619412,8760630.8726223316,7996852.335540588,9597381.1652957387,1418.7455939637,1295.06401523093,1554.2437680788987,7014929.2043675734,6403390.728134607,7684894.3501860378,1.3684805961067879E-3,1.2493743826820691E-3,1.4989662723908384E-3,6.7663959909964486,6.1774802202412333,7.4115770475658183,5.1609392818714587E-4,4.7134627372669082E-4,5.6511679430393323E-4,2.5518051893449045,2.330552253344861,2.7941967334438624,4.1381813586052356E-4,3.7798980199780179E-4,4.5306952535384241E-4,2.0461067430946378,1.868955020737382,2.2401836231499459,237.39553398144076,216.73372612175376,260.03138054478092,1173792.448341836,1071630.9896655041,1285714.4601516719,89.528776670360784,81.766230854747477,98.032959712636995,442671.35190996417,404289.76357314753,484719.93499375926,71.786605972561006,65.571328625404206,78.595693799446636,354945.91903009673,324214.73596153449,388613.1735788681]
[36,0.02,3.1739848417317353E-5,2.8972139874971763E-5,3.4771985117166087E-5,134.43260249835066,122.71010598820881,147.27507176071271,1.1926805686973108E-5,1.08869903663525E-5,6.02656963201038E-7,50.515412263819464,46.111324448692493,2.5525246028794917,9.5501909331469362E-6,8.7176366705387888E-6,1.0462287816054363E-5,40.449374698293084,36.923131133045224,44.31251720885971,5.5060322265110582,5.0259072987741575,6.0320285124745805,23320534.865750011,21286988.809972748,25548366.854637623,2.0689883457660092,1.8886076271916503,2.2666027218342668,8763100.6992562786,7999106.8351506321,9600086.8913972974,1.6567079450370328,1.5122815905072957,1.8149328604480504,7016906.8768932279,6405195.9936683178,7687060.9015475912,1.5980121353998987E-6,1.4589285597937026E-6,1.7503838203116111E-6,6.7683035961994733,6.1792217963218228,7.4136665443906233,6.02656963201038E-7,5.5040390600613076E-7,6.5990230170973061E-7,2.5525246028794917,2.3312092905047197,2.7949844828209436,4.832267295824178E-7,4.4138900644138702E-7,5.2906164819220781E-7,2.0466835884158789,1.8694819228469424,2.2408151832804699,0.2772132431189242,0.25308588625832013,0.30364573884168061,1174123.3678719241,1071933.1074922362,1286076.933113209,0.10454519559412133,9.5480659019588993E-2,0.11447576219614783,442796.15131207678,404403.74230828916,484856.58887438255,8.3827178718997072E-2,7.6569429757200602E-2,9.1778336381971984E-2,355045.9865819863,324306.13967453624,388722.7327168301]
[39,0.02,3.3203607197732745E-6,3.0308259177491017E-6,3.6375578110381365E-6,134.43262826096301,122.71012950432642,147.27509998445095,1.2476838765804387E-6,1.1389069882660195E-6,6.3044992584740954E-8,50.515421944573674,46.111333285449014,2.552525092044327,9.9906207565423815E-7,9.1196712692298828E-7,1.0944781161726017E-6,40.449382449995724,36.9231382089799,44.312525700893502,0.5759956029512221,0.5257688996071761,0.63102098882253643,23320539.334888358,21286992.889403112,25548371.750716843,0.21644046759851465,0.19757052705298886,0.23711325101362221,8763102.3786135316,7999108.3680963954,9600088.731154263,0.173311098166303,0.15820240614687467,0.18986328162706434,7016908.2216105685,6405197.2211576197,7687062.3746929914,1.671708274828395E-7,1.5262105285453766E-7,1.8311069432576001E-7,6.7683048932745757,6.1792229805055152,7.4136679651428334,6.3044992584740954E-8,5.7578709434397517E-8,6.9033526961946158E-8,2.552525092044327,2.3312097372567733,2.7949850184506966,5.0551188227305752E-8,4.6174471278448663E-8,5.5346058742910274E-8,2.0466839806415362,1.8694822811137404,2.2408156127094316,2.8999759272663562E-2,2.6475754528261796E-2,3.1764908600709199E-2,1174123.5928804756,1071933.3129170854,1286077.1795764987,1.0936654653408507E-2,9.9883977244748443E-3,1.1975508489032718E-2,442796.23616936122,404403.81980806706,484856.68179211312,8.7693068917150483E-3,8.0100611558855065E-3,9.6010913172027857E-3,355046.05462286284,324306.20182444033,388722.80721150542]
[44,0.02,5.1897829803954838E-8,4.7372349247493383E-8,5.6855676871214857E-8,134.4326308989894,122.71013191231744,147.27510287449041,1.9501521352876286E-8,1.7801319202330728E-8,9.8540446996309987E-10,50.515422935858439,46.111334190310551,2.55252514213357,1.5615518295081487E-8,1.4254208724370984E-8,1.7106888013407575E-8,40.449383243750482,36.923138933537729,44.312526570456299,9.002913927927101E-3,8.2178616032685271E-3,9.8629705157069394E-3,23320539.792516831,21286993.30712647,25548372.25206298,3.3830030825334921E-3,3.0880625488106037E-3,3.7061223716101715E-3,8763102.5505754706,7999108.525066168,9600088.9195407275,2.7088833518020519E-3,2.4727318028708854E-3,2.9675969292199552E-3,7016908.3593062256,6405197.3468494238,7687062.5255393572,2.6129098267019355E-9,2.3854942562041998E-9,2.8620527862560646E-9,6.768305026091789,6.1792231017629335,7.4136681106242692,9.8540446996309987E-10,8.9996549012354761E-10,1.079006329553991E-9,2.55252514213357,2.3312097830030543,2.7949850732978296,7.9012408121354358E-10,7.2171521528545253E-10,8.6506876191312643E-10,2.0466840208044528,1.8694823177993551,2.2408156566818724,4.5327140576193863E-4,4.1382076177941317E-4,4.964911825635481E-4,1174123.6159207828,1071933.3339520709,1286077.2048137165,1.7094186136076871E-4,1.5612043656341103E-4,1.8717933195585884E-4,442796.24485853274,404403.82774384849,484856.69130665384,1.3706582958129682E-4,1.2519868341768646E-4,1.5006676839209284E-4,355046.06159007666,324306.20818843349,388722.81483957195]
[50,0.02,1.8369623082598751E-10,1.6767795561026906E-10,2.012448994833798E-10,134.43263093419714,122.71013194445509,147.2751029130616,6.9027086131121715E-11,6.3009094090274244E-11,3.4879124552045788E-12,50.515422949088375,46.111334202387056,2.552525142802073,5.527228911182962E-11,5.0453832577683623E-11,6.0551103217533131E-11,40.449383254344134,36.92313894320786,44.312526582061707,3.1866483844474126E-5,2.9087732717775374E-5,3.4910718142305533E-5,23320539.798624452,21286993.312701508,25548372.258754067,1.1974391173612098E-5,1.0930427205034533E-5,1.3118095943826506E-5,8763102.5528705157,7999108.5271611251,9600088.92205498,9.5882942187186466E-6,8.7524182368858134E-6,1.0504030179445748E-5,7016908.3611439457,6405197.3485269379,7687062.5275525907,9.2485887842800141E-12,8.4436344482435545E-12,1.0130448830833201E-11,6.7683050278644004,6.1792231033812657,7.413668112565901,3.4879124552045788E-12,3.1854948276962452E-12,3.8192232030740344E-12,2.552525142802073,2.3312097836135957,2.7949850740298334,2.796702986465032E-12,2.5545647145268658E-12,3.061975261182025E-12,2.0466840213404773,1.8694823182889704,2.2408156572687394,1.6043878731383838E-6,1.4647493828465293E-6,1.7573674895421337E-6,1174123.6162282845,1071933.334232809,1286077.2051505388,6.0506143977447793E-7,5.5259990369425518E-7,6.6253517533785902E-7,442796.24497450062,404403.82784976147,484856.69143363729,4.8515470423779957E-7,4.4315005723905005E-7,5.3117249468807647E-7,355046.06168306276,324306.20827336895,388722.81494137808]

{"sheet":"Fulton NPV 3%","index":172,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU30","v":16.623369945106166},{"$f":"'WTP Values '!CV30","v":15.173815353832858},{"$f":"'WTP Values '!CW30","v":18.211415654178246},{"$f":"C3","v":16.623369945106166},{"$f":"D3","v":15.173815353832858},{"$f":"E3","v":18.211415654178246},{"$f":"'WTP Values '!CC30","v":6.2465233164055327},{"$f":"'WTP Values '!CD30","v":5.7019323491772633},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"I3","v":6.2465233164055327},{"$f":"J3","v":5.7019323491772633},{"$f":"K3","v":0.31563445160686815},{"$f":"'WTP Values '!CI30","v":5.0017994679987892},{"$f":"'WTP Values '!CJ30","v":4.5657590268239288},{"$f":"'WTP Values '!CK30","v":5.4794994151124561},{"$f":"O3","v":5.0017994679987892},{"$f":"P3","v":4.5657590268239288},{"$f":"Q3","v":5.4794994151124561},{"$f":"'WTP Values '!BH30","v":2883719.2108652783},{"$f":"'WTP Values '!BI30","v":2632259.4625797984},{"$f":"'WTP Values '!BJ30","v":3159203.540102113},{"$f":"U3","v":2883719.2108652783},{"$f":"V3","v":2632259.4625797984},{"$f":"W3","v":3159203.540102113},{"$f":"'WTP Values '!AV30","v":1083608.1581604651},{"$f":"'WTP Values '!AW30","v":989135.89174000942},{"$f":"'WTP Values '!AX30","v":1187106.348720873},{"$f":"AA3","v":1083608.1581604651},{"$f":"AB3","v":989135.89174000942},{"$f":"AC3","v":1187106.348720873},{"$f":"'WTP Values '!BB30","v":867681.17790761939},{"$f":"'WTP Values '!BC30","v":792039.58411031042},{"$f":"'WTP Values '!BD30","v":950549.60465081129},{"$f":"AG3","v":867681.17790761939},{"$f":"AH3","v":792039.58411031042},{"$f":"AI3","v":950549.60465081129},{"$f":"'WTP Values '!CX30","v":0.83693994231642344},{"$f":"'WTP Values '!CY30","v":0.76409656574476714},{"$f":"'WTP Values '!CZ30","v":0.91674280886270976},{"$f":"AM3","v":0.83693994231642344},{"$f":"AN3","v":0.76409656574476714},{"$f":"AO3","v":0.91674280886270976},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"'WTP Values '!CG30","v":0.28826753135277489},{"$f":"'WTP Values '!CH30","v":0.34561602011189069},{"$f":"AS3","v":0.31563445160686815},{"$f":"AT3","v":0.28826753135277489},{"$f":"AU3","v":0.34561602011189069},{"$f":"'WTP Values '!CL30","v":0.25308428029005831},{"$f":"'WTP Values '!CM30","v":0.23117226797386767},{"$f":"'WTP Values '!CN30","v":0.27708977642338767},{"$f":"AY3","v":0.25308428029005831},{"$f":"AZ3","v":0.23117226797386767},{"$f":"BA3","v":0.27708977642338767},{"$f":"'WTP Values '!BK30","v":145187.1550695333},{"$f":"'WTP Values '!BL30","v":132550.73747805573},{"$f":"'WTP Values '!BM30","v":159030.86185712076},{"$f":"BE3","v":145187.1550695333},{"$f":"BF3","v":132550.73747805573},{"$f":"BG3","v":159030.86185712076},{"$f":"'WTP Values '!AY30","v":54754.308826388791},{"$f":"'WTP Values '!AZ30","v":50006.865080652984},{"$f":"'WTP Values '!BA30","v":59955.325548949295},{"$f":"BK3","v":54754.308826388791},{"$f":"BL3","v":50006.865080652984},{"$f":"BM3","v":59955.325548949295},{"$f":"'WTP Values '!BE30","v":43903.492700366107},{"$f":"'WTP Values '!BF30","v":40102.332582196577},{"$f":"'WTP Values '!BG30","v":48067.817418797429},{"$f":"BQ3","v":43903.492700366107},{"$f":"BR3","v":40102.332582196577},{"$f":"BS3","v":48067.817418797429}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":15.669120506274076},{"$f":"D3/(1+B4)^A4","v":14.302776278473804},{"$f":"E3/(1+B4)^A4","v":17.166005895162829},{"$f":"F3+C4","v":32.292490451380246},{"$f":"G3+D4","v":29.476591632306661},{"$f":"H3+E4","v":35.377421549341079},{"$f":"I3/(1+B4)^A4","v":5.887947324352468},{"$f":"J3/(1+B4)^A4","v":5.3746181064919067},{"$f":"K3/(1+B4)^A4","v":0.29751574286630988},{"$f":"L3+I4","v":12.134470640758},{"$f":"M3+J4","v":11.076550455669171},{"$f":"N3+K4","v":0.61315019447317809},{"$f":"O3/(1+B4)^A4","v":4.7146757168430478},{"$f":"P3/(1+B4)^A4","v":4.3036657807747467},{"$f":"Q3/(1+B4)^A4","v":5.1649537327858006},{"$f":"R3+O4","v":9.7164751848418369},{"$f":"S3+P4","v":8.8694248075986764},{"$f":"T3+Q4","v":10.644453147898258},{"$f":"U3/(1+B4)^A4","v":2718181.9312520297},{"$f":"V3/(1+B4)^A4","v":2481157.0012063328},{"$f":"W3/(1+B4)^A4","v":2977852.3330211267},{"$f":"X3+U4","v":5601901.1421173085},{"$f":"Y3+V4","v":5113416.4637861308},{"$f":"Z3+W4","v":6137055.8731232397},{"$f":"AA3/(1+B4)^A4","v":1021404.6169860167},{"$f":"AB3/(1+B4)^A4","v":932355.44513150107},{"$f":"AC3/(1+B4)^A4","v":1118961.5880110029},{"$f":"AD3+AA4","v":2105012.7751464816},{"$f":"AE3+AB4","v":1921491.3368715104},{"$f":"AF3+AC4","v":2306067.9367318759},{"$f":"AG3/(1+B4)^A4","v":817872.72872807935},{"$f":"AH3/(1+B4)^A4","v":746573.27185437875},{"$f":"AI3/(1+B4)^A4","v":895984.16877256229},{"$f":"AJ3+AG4","v":1685553.9066356989},{"$f":"AK3+AH4","v":1538612.855964689},{"$f":"AL3+AI4","v":1846533.7734233737},{"$f":"AM3/(1+B4)^A4","v":0.78889616581810107},{"$f":"AN3/(1+B4)^A4","v":0.7202342970541683},{"$f":"AO3/(1+B4)^A4","v":0.86411802136177751},{"$f":"AP3+AM4","v":1.6258361081345245},{"$f":"AQ3+AN4","v":1.4843308627989353},{"$f":"AR3+AO4","v":1.7808608302244873},{"$f":"AS3/(1+B4)^A4","v":0.29751574286630988},{"$f":"AT3/(1+B4)^A4","v":0.2717197957892119},{"$f":"AU3/(1+B4)^A4","v":0.32577624668855754},{"$f":"AV3+AS4","v":0.61315019447317809},{"$f":"AW3+AT4","v":0.55998732714198685},{"$f":"AX3+AU4","v":0.67139226680044817},{"$f":"AY3/(1+B4)^A4","v":0.23855620726746943},{"$f":"AZ3/(1+B4)^A4","v":0.21790203409733969},{"$f":"BA3/(1+B4)^A4","v":0.26118368971947187},{"$f":"BB3+AY4","v":0.49164048755752776},{"$f":"BC3+AZ4","v":0.44907430207120735},{"$f":"BD3+BA4","v":0.53827346614285954},{"$f":"BE3/(1+B4)^A4","v":136852.81842731012},{"$f":"BF3/(1+B4)^A4","v":124941.78289947755},{"$f":"BG3/(1+B4)^A4","v":149901.83981253725},{"$f":"BH3+BE4","v":282039.97349684342},{"$f":"BI3+BF4","v":257492.52037753328},{"$f":"BJ3+BG4","v":308932.70166965801},{"$f":"BK3/(1+B4)^A4","v":51611.187507200295},{"$f":"BL3/(1+B4)^A4","v":47136.266453627097},{"$f":"BM3/(1+B4)^A4","v":56513.644593222074},{"$f":"BN3+BK4","v":106365.49633358908},{"$f":"BO3+BL4","v":97143.131534280081},{"$f":"BP3+BM4","v":116468.97014217137},{"$f":"BQ3/(1+B4)^A4","v":41383.25261604874},{"$f":"BR3/(1+B4)^A4","v":37800.294638699765},{"$f":"BS3/(1+B4)^A4","v":45308.528059946679},{"$f":"BT3+BQ4","v":85286.745316414846},{"$f":"BU3+BR4","v":77902.627220896335},{"$f":"BV3+BS4","v":93376.345478744101}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":14.339464940716278},{"$f":"D4/(1+B5)^A5","v":13.089066416839525},{"$f":"E4/(1+B5)^A5","v":15.709327119365431},{"$f":"F4+C5","v":46.631955392096522},42.565658049146187,51.086748668706512,{"$f":"I4/(1+B5)^A5","v":5.3883058845919134},{"$f":"J4/(1+B5)^A5","v":4.9185369323645398},{"$f":"K4/(1+B5)^A5","v":0.27226905061036277},{"$f":"L4+I5","v":17.522776525349911},15.99508738803371,0.88541924508354086,{"$f":"O4/(1+B5)^A5","v":4.314596158823794},{"$f":"P4/(1+B5)^A5","v":3.9384638439196129},{"$f":"Q4/(1+B5)^A5","v":4.726664329503893},{"$f":"R4+O5","v":14.03107134366563},12.80788865151829,15.371117477402152,{"$f":"U4/(1+B5)^A5","v":2487521.5229897583},{"$f":"V4/(1+B5)^A5","v":2270610.1351996725},{"$f":"W4/(1+B5)^A5","v":2725156.7253496316},{"$f":"X4+U5","v":8089422.6651070667},7384026.5989858033,8862212.5984728709,{"$f":"AA4/(1+B5)^A5","v":934729.91605956177},{"$f":"AB4/(1+B5)^A5","v":853237.30916459556},{"$f":"AC4/(1+B5)^A5","v":1024008.3644048356},{"$f":"AD4+AA5","v":3039742.6912060436},2774728.6460361062,3330076.3011367116,{"$f":"AG4/(1+B5)^A5","v":748469.40610791103},{"$f":"AH4/(1+B5)^A5","v":683220.30283353361},{"$f":"AI4/(1+B5)^A5","v":819952.43896468403},{"$f":"AJ4+AG5","v":2434023.3127436098},2221833.1587982224,2666486.2123880577,{"$f":"AM4/(1+B5)^A5","v":0.72195174624412228},{"$f":"AN4/(1+B5)^A5","v":0.65911640972920804},{"$f":"AO4/(1+B5)^A5","v":0.7907903999459861},{"$f":"AP4+AM5","v":2.3477878543786468},2.1434472725281433,2.5716512301704735,{"$f":"AS4/(1+B5)^A5","v":0.27226905061036277},{"$f":"AT4/(1+B5)^A5","v":0.24866210479764103},{"$f":"AU4/(1+B5)^A5","v":0.2981314149724108},{"$f":"AV4+AS5","v":0.88541924508354086},0.80864943193962791,0.96952368177285897,{"$f":"AY4/(1+B5)^A5","v":0.21831272336774823},{"$f":"AZ4/(1+B5)^A5","v":0.1994112290602682},{"$f":"BA4/(1+B5)^A5","v":0.23902007520585825},{"$f":"BB4+AY5","v":0.70995321092527597},0.64848553113147556,0.77729354134871775,{"$f":"BE4/(1+B5)^A5","v":125239.71534272523},{"$f":"BF4/(1+B5)^A5","v":114339.4305251701},{"$f":"BG4/(1+B5)^A5","v":137181.41842613686},{"$f":"BH4+BE5","v":407279.68883956864},371831.95090270339,446114.1200957949,{"$f":"BK4/(1+B5)^A5","v":47231.547776526335},{"$f":"BL4/(1+B5)^A5","v":43136.36109808497},{"$f":"BM4/(1+B5)^A5","v":51717.990489135962},{"$f":"BN4+BK5","v":153597.04411011541},140279.49263236506,168186.96063130733,{"$f":"BQ4/(1+B5)^A5","v":37871.538468481827},{"$f":"BR4/(1+B5)^A5","v":34592.624359698042},{"$f":"BS4/(1+B5)^A5","v":41463.721551628798},{"$f":"BT4+BQ5","v":123158.28378489667},112495.25158059437,134840.06703037291]
[4,0.03,12.740428873867526,11.629465980670135,13.957533677026866,59.372384265964044,54.19512402981632,65.044282345733379,4.7874399886678045,4.3700563591008583,0.24190752501560853,22.310216514017718,20.365143747134567,1.1273267700991494,3.8334628041017238,3.4992741140068135,4.1995800366093032,17.864534147767355,16.307162765525103,19.570697514011457,2210130.6545879091,2017407.6959910004,2421266.4540134803,10299553.319694975,9401434.2949768044,11283479.052486351,830495.42371823976,758090.29799117753,909818.16873102554,3870238.1149242832,3532818.9440272837,4239894.469867737,665005.37308802677,607032.38994062936,728517.12192700128,3099028.6858316367,2828865.5487388517,3395003.3343150588,0.64144477575801684,0.58561639311309177,0.70260702796807617,2.9892326301366636,2.729063665641235,3.2742582581385498,0.24190752501560853,0.22093305942015776,0.26488590077976448,1.1273267700991494,1.0295824913597857,1.2344095825526233,0.19396802710744507,0.17717429422899694,0.21236624101223894,0.90392123803272106,0.82565982536047255,0.98965978236095675,111273.86496665917,101589.1030876694,121883.91348632524,518553.55380622781,473421.05399037281,567998.0335821202,41964.618452454706,38326.098129862679,45950.764693824087,195561.66256257013,178605.59076222774,214137.72532513141,33648.371413886875,30735.098697004465,36839.979557004801,156806.65519878356,143230.35027759883,171680.04658737773]
[5,0.03,10.990005863419771,10.031679512622857,12.039891158141177,70.362390129383812,64.226803542439171,77.084173503874553,4.1296877889368711,3.7696490036142776,0.20867155608709584,26.439904302954588,24.134792750748844,1.3359983261862451,3.3067786894280968,3.0185045897103904,3.6225946303035546,21.171312837195451,19.325667355235492,23.193292144315009,1906478.1172842532,1740233.6002460541,2088605.7125667238,12206031.436979229,11141667.895222858,13372084.765053075,716392.64789020212,653935.35040359839,784817.14453969628,4586630.7628144855,4186754.2944308822,5024711.6144074332,573639.47648840025,523631.47196850018,628425.26894850039,3672668.1623200369,3352497.0207073521,4023428.6032635593,0.55331589826619565,0.50515784497872285,0.60607499429531253,3.5425485284028593,3.2342215106199577,3.8803332524338625,0.20867155608709584,0.19057879781669657,0.22849290487213694,1.3359983261862451,1.2201612891764824,1.4629024874247603,0.16731852407254777,0.15283210256899726,0.18318898500380185,1.0712397621052689,0.97849192792946982,1.1728487673647585,95985.813392617492,87631.652721132035,105138.13444842365,614539.36719884526,561052.70671150484,673136.16803054383,36199.048510417218,33060.428917989033,39637.533274062363,231760.71107298735,211666.01968021679,253775.25859919377,29025.380761839813,26512.366124950328,31778.489982405368,185832.03596062335,169742.71640254915,203458.53656978309]
[9,0.03,4.5277369027311263,4.1329191349076027,4.9602757431668021,97.485412836936277,88.984704001929202,106.79828333576029,1.7013766899765117,1.5530454775114131,8.5969918195464429E-2,36.631856615487997,33.438179554649707,1.8509938070357379,1.362349036693739,1.2435839244986755,1.492461022778486,29.332348836342771,26.775251054009825,32.1337529265085,785443.74162792647,716953.20176607196,860477.89942677622,16911165.347659618,15436515.053860508,18526704.414313521,295144.28554530442,269412.70594567759,323334.2721914365,6354667.4952537995,5800648.1884555146,6961618.0635185428,236331.86904885728,215729.2333168468,258902.89015200493,5088394.1173471371,4644804.6392013207,5574364.3399244044,0.22795882391532307,0.2081183435968228,0.24969487292334752,4.9081164689147565,4.4809367417611261,5.3761091452809557,8.5969918195464429E-2,7.8515941344938001E-2,9.4136051450648059E-2,1.8509938070357379,1.6905043558681543,2.0268164947857299,6.8933016539633199E-2,6.2964802687403884E-2,7.547143631072438E-2,1.484177133041459,1.3556772215442281,1.624953985667664,39544.884219123014,36103.080635602491,43315.519312953795,851429.63173604244,777325.13970145537,932614.10130135866,14913.528693365903,13620.458978128279,16330.138888784884,321098.93590577407,293258.22039493179,351599.56628607091,11958.072563785727,10922.743806917586,13092.317110159895,257465.85229179743,235174.48389882335,281886.94835739082]
[16,0.03,0.30739283108195803,0.28058823664107402,0.33675834890483086,107.72704197222846,98.333265089996019,118.01830465361934,0.11550825692925383,0.10543789455683709,5.8365883684733727E-3,40.480328700440587,36.95113009762855,2.0454556403675852,9.2491312173739904E-2,8.4428223514726689E-2,0.10132475206203408,32.413948736333346,29.588207201184392,35.509662928027382,53324.603567176811,48674.708619047713,58418.751634774562,18687819.707487199,17058245.502778437,20473084.187336221,20037.656661699486,18290.712598635899,21951.504570594145,7022276.5853783758,6410053.0805478096,7692992.2077442901,16044.819710703245,14646.085053308971,17577.190125848625,5622970.9727710569,5132778.8410458118,6159996.2880600607,1.5476364850434843E-2,1.412937372746326E-2,1.6952048129885676E-2,5.4237537028825349,4.9516952988858298,5.9409127856873338,5.8365883684733727E-3,5.3305300227420686E-3,6.3909957632116293E-3,2.0454556403675852,1.8681054775186106,2.2397499200112048,4.6799351562048135E-3,4.2747468265930131E-3,5.1238353667107765E-3,1.6401019152764951,1.4981020513333136,1.7956685120651719,2684.7438744932588,2451.0762011511461,2940.736265696572,940879.18392314715,858989.41712189349,1030592.7370163155,1012.4951835674259,924.70731755571592,1108.6703430045254,354832.96976358508,324067.36246816203,388537.93744581385,811.84615153948732,741.55659088010088,888.85120941705895,284514.71732132958,259881.46083089328,311501.44655913417]
[19,0.03,6.2299362229257506E-2,5.6866870090116699E-2,6.8250877186381204E-2,{"$f":"F20+C21","v":108.08456136136893},98.65960885868715,118.40997819644282,2.3410079908425335E-2,2.1369117694014412E-2,1.1829024498416013E-3,{"$f":"L20+I21","v":40.614672892244513},37.073761752770075,2.0522440013739764,1.8745231435260228E-2,1.7111083757559341E-2,2.053550633983171E-2,{"$f":"R20+O21","v":32.521522609519543},29.686403137605406,35.627510710405787,10807.307319660164,9864.9122459629089,11839.739255680584,{"$f":"X20+U21","v":18749839.955735642},17114857.597571995,20541029.286528353,4061.0356012495181,3706.9821231772476,4448.9155127889826,{"$f":"AD20+AA21","v":7045581.7833046969},6431326.4601910226,7718523.3448146293,3251.8065939986759,2968.3247809163508,3562.3723909514561,{"$f":"AJ20+AG21","v":5641632.2217066577},5149813.2636220567,6180439.7910997383,3.13659774177466E-3,2.8636028004345123E-3,3.4356747463963268E-3,{"$f":"AP20+AM21","v":5.4417537990069871},4.9681287500050368,5.9606292048072733,1.1829024498416013E-3,1.0803395108202698E-3,1.2952642996147624E-3,{"$f":"AV20+AS21","v":2.0522440013739764},1.8743052572298609,2.2471830956425962,9.4848332825336684E-4,8.6636373415384469E-4,1.03844866645145E-3,{"$f":"BB20+AY21","v":1.6455450075970743},1.5030738812513844,1.8016278914167168,544.11754022084199,496.7600694185162,595.99956574295595,{"$f":"BH20+BE21","v":944001.72906068014},861840.19039167941,1034013.0192318585,205.20258710792004,187.41060398083519,224.69442455298702,{"$f":"BN20+BK21","v":356010.57256669068},325142.8618353483,389827.39869445126,164.53701047992911,150.29141215207824,180.1436398776091,{"$f":"BT20+BQ21","v":285458.95124881843},260743.94307698659,312535.24276156683]
[25,0.03,1.1520153490832737E-3,1.0515598371145596E-3,1.2620684272460112E-3,108.1557413009691,98.724581921547241,118.48795802066491,4.3289000742140286E-4,3.951493353861413E-4,2.1873767722870206E-5,40.641420005124822,37.0981769707168,2.0535955228329406,3.4662946076511442E-4,3.164114434369033E-4,3.7973452148075003E-4,32.542939914506434,29.705953352323085,35.650973488331971,199.84448426121401,182.4180845204821,218.93581031367759,18762187.810588852,17126128.72190943,20554556.743230075,75.095076071516701,68.548058148048696,82.267599123200114,7050221.7067078827,6435561.8609107872,7723606.4391859863,60.131130953655081,54.88909655441006,65.873991750099322,5645347.5630628103,5153204.7137277871,6184509.9684265647,5.8000734086606532E-5,5.2952618802719363E-5,6.353114864549271E-5,5.4453375088528109,4.9714005503426355,5.9645546241403711,2.1873767722870206E-5,1.9977214118278448E-5,2.3951518938263561E-5,2.0535955228329406,1.8755395957266963,2.2486629957782283,1.7538981353878464E-5,1.6020458058005787E-5,1.9202585069567653E-5,1.6466286942288642,1.5040637424002339,1.802814367661592,10.061607946051621,9.1858921874010289,11.020989994347076,944623.40883816802,862407.76204043662,1034693.9766537852,3.7945256831040721,3.4655233158309362,4.154961089102625,356245.02613464842,325356.98722916376,390084.12259973492,3.0425538044454701,2.7791297926527441,3.3311454684727804,285646.94249060447,260915.65805538464,312741.06530849205]
[36,0.03,4.8301947446044318E-8,4.4090027124288624E-8,5.2916276588379126E-8,108.15669591925841,98.7254532973094,118.48900383451102,1.8150305380067371E-8,1.6567906361967291E-8,9.1712803986319515E-10,40.641778719718914,37.098504411477791,2.0536136485451908,1.4533554618391611E-8,1.3266567085567169E-8,1.5921590727595525E-8,32.543227149240877,29.70621554687726,35.651288155597115,8.3791225384699519E-3,7.6484647003427046E-3,9.1795877652529109E-3,18762353.411854364,17126279.882777143,20554738.164535679,3.1486025084210088E-3,2.8740977321441066E-3,3.4493335983093861E-3,7050283.9342928817,6435618.6633050079,7723674.6102870088,2.5211909975903519E-3,2.3014018513223132E-3,2.761978900807557E-3,5645397.3907646826,5153250.1976143494,6184564.554953876,2.4318672593317584E-9,2.2202087954597936E-9,2.663747670986629E-9,5.4453855711998935,4.9714444295656133,5.9646072692691758,9.1712803986319515E-10,8.3760893223108391E-10,1.0042444399109432E-9,2.0536136485451908,1.8755561498585331,2.2486828432204109,7.3537818422847332E-10,6.7170921272457541E-10,8.0513011879271915E-10,1.6466432279174905,1.5040770177635157,1.8028302798965501,4.2186526301027355E-4,3.8514806424580099E-4,4.6209043997021674E-4,944631.74639632017,862415.37393613986,1034703.1092045131,1.590976893439895E-4,1.453032072945125E-4,1.7421010260488024E-4,356248.17047089298,325359.85893737659,390087.56561101967,1.2756885060692376E-4,1.1652395195712406E-4,1.3966898399516908E-4,285649.46370484901,260917.9609831456,312743.82566441182]
[39,0.03,1.6615791146895364E-9,1.5166897425336147E-9,1.8203112846454436E-9,108.15669594236257,98.725453318398905,118.48900385982236,6.2436754498243059E-10,5.6993327682963276E-10,3.1549054998974698E-11,40.641778728400716,37.09850441940268,2.0536136489838785,4.9995190862841299E-10,4.5636774412935775E-10,5.4770012441338586E-10,32.543227156192678,29.706215553223032,35.651288163212861,2.8824044879139201E-4,2.6310593832113419E-4,3.1577632204667853E-4,18762353.415862333,17126279.886435617,20554738.168926533,1.0831141279128444E-4,9.8868493255716561E-5,1.1865651323789741E-4,7050283.9357989458,6435618.6646797685,7723674.6119369213,8.672855914182144E-5,7.9167848355111241E-5,9.5011623742943623E-5,5645397.3919706382,5153250.1987151746,6184564.5562750082,8.3655837113330471E-11,7.6374820475030769E-11,9.1632485457410811E-11,5.445385572363123,4.9714444306276011,5.9646072705433211,3.1549054998974698E-11,2.8813610665019878E-11,3.4545844953002343E-11,2.0536136489838785,1.8755561502591849,2.2486828437007689,2.5296889606309488E-11,2.3106687370202675E-11,2.7696344779635701E-11,1.6466432282692425,1.5040770180848129,1.8028302802816665,1.4512096246510325E-5,1.324903059713663E-5,1.589583577370005E-5,944631.74659811007,862415.37412036688,1034703.1094255439,5.4729345665541306E-6,4.9984066337627211E-6,5.9927991180797787E-6,356248.17054699379,325359.85900687921,390087.56569434929,4.3883476559654335E-6,4.0084049436996402E-6,4.8045902711379297E-6,285649.46376586874,260917.96103888226,312743.82573121937]
[44,0.03,3.347370902061781E-12,3.0554808174519041E-12,3.6671483007027178E-12,108.15669594308301,98.725453319056498,118.48900386061159,1.2578334271229991E-12,1.1481716700156648E-12,6.3557845520252024E-14,40.641778728671426,37.098504419649785,2.0536136489975569,1.0071891591425642E-12,9.1938571797926349E-13,1.1033813817884589E-12,32.543227156409444,29.7062155534209,35.651288163450324,5.8068116200522594E-7,5.3004587883279103E-7,6.3615416361118891E-7,18762353.415987309,17126279.886549689,20554738.169063445,2.1820114873464289E-7,1.9917770663403802E-7,2.3904209931457892E-7,7050283.9358459059,6435618.6647226354,7723674.6119883675,1.7472093425014063E-7,1.5948933735379471E-7,1.9140776497675036E-7,5645397.3920082422,5153250.1987494994,6184564.5563162034,1.6853071422548851E-13,1.5386258135296744E-13,1.8460024731416289E-13,5.4453855723993945,4.9714444306607151,5.9646072705830502,6.3557845520252024E-14,5.8047095724025199E-14,6.9595094907307286E-14,2.0536136489975569,1.8755561502716775,2.2486828437157471,5.0962407647168486E-14,4.6550087361026451E-14,5.5796283059411216E-14,1.6466432282802108,1.5040770180948315,1.8028302802936751,2.9235663998199244E-8,2.6691127199000698E-8,3.2023307023077469E-8,944631.7466044022,862415.37412611139,1034703.1094324359,1.1025621202752335E-8,1.0069650475629727E-8,1.2072925816421303E-8,356248.17054936668,325359.8590090464,390087.56569694763,8.8406426885393396E-9,8.0752207063747488E-9,9.6791934418008549E-9,285649.46376777149,260917.96104062017,312743.82573330251]
[50,0.03,7.3467421164448064E-16,6.7061076481654855E-16,8.0485830988813483E-16,108.15669594308419,98.725453319057593,118.48900386061288,2.7606674267332483E-16,2.5199840148628883E-16,1.3949547695073751E-17,40.641778728671873,37.098504419650197,2.0536136489975796,2.2105584445815732E-16,2.0178492235132176E-16,2.4216791939887411E-16,32.543227156409799,29.706215553421224,35.651288163450722,1.2744672980524006E-10,1.1633340002060505E-10,1.3962183227067387E-10,18762353.415987518,17126279.886549879,20554738.169063672,4.7890347863095918E-11,4.3715121174168823E-11,5.2464477645907011E-11,7050283.9358459832,6435618.6647227071,7723674.6119884513,3.834739811741366E-11,3.5004397963168169E-11,4.2009790056522014E-11,5645397.3920083046,5153250.1987495562,6184564.5563162705,3.6988781116317075E-17,3.3769448909127745E-17,4.0515689815363558E-17,5.445385572399454,4.9714444306607701,5.9646072705831159,1.3949547695073751E-17,1.2740059448755053E-17,1.5274591009277143E-17,2.0536136489975796,1.875556150271698,2.248682843715772,1.1185126404315362E-17,1.0216719250585342E-17,1.224605562655652E-17,1.646643228280229,1.504077018094848,1.8028302802936946,6.4165845459642293E-12,5.858114743349847E-12,7.0284108124790002E-12,944631.74660441244,862415.37412612094,1034703.1094324474,2.4198810953496304E-12,2.2100665690085516E-12,2.6497413988268927E-12,356248.17054937058,325359.85900905001,390087.56569695193,1.9403264196485231E-12,1.7723331473834865E-12,2.1243698470430887E-12,285649.46376777464,260917.96104062302,312743.82573330594]

{"sheet":"Fulton NPV 4%","index":173,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU30","v":16.623369945106166},{"$f":"'WTP Values '!CV30","v":15.173815353832858},{"$f":"'WTP Values '!CW30","v":18.211415654178246},{"$f":"C3","v":16.623369945106166},{"$f":"D3","v":15.173815353832858},{"$f":"E3","v":18.211415654178246},{"$f":"'WTP Values '!CC30","v":6.2465233164055327},{"$f":"'WTP Values '!CD30","v":5.7019323491772633},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"I3","v":6.2465233164055327},{"$f":"J3","v":5.7019323491772633},{"$f":"K3","v":0.31563445160686815},{"$f":"'WTP Values '!CI30","v":5.0017994679987892},{"$f":"'WTP Values '!CJ30","v":4.5657590268239288},{"$f":"'WTP Values '!CK30","v":5.4794994151124561},{"$f":"O3","v":5.0017994679987892},{"$f":"P3","v":4.5657590268239288},{"$f":"Q3","v":5.4794994151124561},{"$f":"'WTP Values '!BH30","v":2883719.2108652783},{"$f":"'WTP Values '!BI30","v":2632259.4625797984},{"$f":"'WTP Values '!BJ30","v":3159203.540102113},{"$f":"U3","v":2883719.2108652783},{"$f":"V3","v":2632259.4625797984},{"$f":"W3","v":3159203.540102113},{"$f":"'WTP Values '!AV30","v":1083608.1581604651},{"$f":"'WTP Values '!AW30","v":989135.89174000942},{"$f":"'WTP Values '!AX30","v":1187106.348720873},{"$f":"AA3","v":1083608.1581604651},{"$f":"AB3","v":989135.89174000942},{"$f":"AC3","v":1187106.348720873},{"$f":"'WTP Values '!BB30","v":867681.17790761939},{"$f":"'WTP Values '!BC30","v":792039.58411031042},{"$f":"'WTP Values '!BD30","v":950549.60465081129},{"$f":"AG3","v":867681.17790761939},{"$f":"AH3","v":792039.58411031042},{"$f":"AI3","v":950549.60465081129},{"$f":"'WTP Values '!CX30","v":0.83693994231642344},{"$f":"'WTP Values '!CY30","v":0.76409656574476714},{"$f":"'WTP Values '!CZ30","v":0.91674280886270976},{"$f":"AM3","v":0.83693994231642344},{"$f":"AN3","v":0.76409656574476714},{"$f":"AO3","v":0.91674280886270976},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"'WTP Values '!CG30","v":0.28826753135277489},{"$f":"'WTP Values '!CH30","v":0.34561602011189069},{"$f":"AS3","v":0.31563445160686815},{"$f":"AT3","v":0.28826753135277489},{"$f":"AU3","v":0.34561602011189069},{"$f":"'WTP Values '!CL30","v":0.25308428029005831},{"$f":"'WTP Values '!CM30","v":0.23117226797386767},{"$f":"'WTP Values '!CN30","v":0.27708977642338767},{"$f":"AY3","v":0.25308428029005831},{"$f":"AZ3","v":0.23117226797386767},{"$f":"BA3","v":0.27708977642338767},{"$f":"'WTP Values '!BK30","v":145187.1550695333},{"$f":"'WTP Values '!BL30","v":132550.73747805573},{"$f":"'WTP Values '!BM30","v":159030.86185712076},{"$f":"BE3","v":145187.1550695333},{"$f":"BF3","v":132550.73747805573},{"$f":"BG3","v":159030.86185712076},{"$f":"'WTP Values '!AY30","v":54754.308826388791},{"$f":"'WTP Values '!AZ30","v":50006.865080652984},{"$f":"'WTP Values '!BA30","v":59955.325548949295},{"$f":"BK3","v":54754.308826388791},{"$f":"BL3","v":50006.865080652984},{"$f":"BM3","v":59955.325548949295},{"$f":"'WTP Values '!BE30","v":43903.492700366107},{"$f":"'WTP Values '!BF30","v":40102.332582196577},{"$f":"'WTP Values '!BG30","v":48067.817418797429},{"$f":"BQ3","v":43903.492700366107},{"$f":"BR3","v":40102.332582196577},{"$f":"BS3","v":48067.817418797429}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":15.369239964040462},{"$f":"D3/(1+B4)^A4","v":14.029045260570317},{"$f":"E3/(1+B4)^A4","v":16.837477490919234},{"$f":"F3+C4","v":31.99260990914663},{"$f":"G3+D4","v":29.202860614403175},{"$f":"H3+E4","v":35.04889314509748},{"$f":"I3/(1+B4)^A4","v":5.7752619419429845},{"$f":"J3/(1+B4)^A4","v":5.2717569796387416},{"$f":"K3/(1+B4)^A4","v":0.29182179327558072},{"$f":"L3+I4","v":12.021785258348517},{"$f":"M3+J4","v":10.973689328816004},{"$f":"N3+K4","v":0.60745624488244887},{"$f":"O3/(1+B4)^A4","v":4.6244447744071637},{"$f":"P3/(1+B4)^A4","v":4.2213008753919459},{"$f":"Q3/(1+B4)^A4","v":5.0661052284693557},{"$f":"R3+O4","v":9.6262442424059529},{"$f":"S3+P4","v":8.7870599022158746},{"$f":"T3+Q4","v":10.545604643581811},{"$f":"U3/(1+B4)^A4","v":2666160.51300414},{"$f":"V3/(1+B4)^A4","v":2433671.8404029198},{"$f":"W3/(1+B4)^A4","v":2920861.2611890836},{"$f":"X3+U4","v":5549879.7238694187},{"$f":"Y3+V4","v":5065931.3029827178},{"$f":"Z3+W4","v":6080064.8012911966},{"$f":"AA3/(1+B4)^A4","v":1001856.6551039802},{"$f":"AB3/(1+B4)^A4","v":914511.73422707967},{"$f":"AC3/(1+B4)^A4","v":1097546.5502227005},{"$f":"AD3+AA4","v":2085464.8132644454},{"$f":"AE3+AB4","v":1903647.6259670891},{"$f":"AF3+AC4","v":2284652.8989435732},{"$f":"AG3/(1+B4)^A4","v":802220.02395305037},{"$f":"AH3/(1+B4)^A4","v":732285.11844518338},{"$f":"AI3/(1+B4)^A4","v":878836.54276147485},{"$f":"AJ3+AG4","v":1669901.2018606698},{"$f":"AK3+AH4","v":1524324.7025554939},{"$f":"AL3+AI4","v":1829386.1474122861},{"$f":"AM3/(1+B4)^A4","v":0.77379802359136773},{"$f":"AN3/(1+B4)^A4","v":0.70645022720485118},{"$f":"AO3/(1+B4)^A4","v":0.84758025967336326},{"$f":"AP3+AM4","v":1.6107379659077912},{"$f":"AQ3+AN4","v":1.4705467929496183},{"$f":"AR3+AO4","v":1.7643230685360729},{"$f":"AS3/(1+B4)^A4","v":0.29182179327558072},{"$f":"AT3/(1+B4)^A4","v":0.26651953712349746},{"$f":"AU3/(1+B4)^A4","v":0.31954143871291663},{"$f":"AV3+AS4","v":0.60745624488244887},{"$f":"AW3+AT4","v":0.55478706847627235},{"$f":"AX3+AU4","v":0.66515745882480726},{"$f":"AY3/(1+B4)^A4","v":0.23399064375929945},{"$f":"AZ3/(1+B4)^A4","v":0.2137317566326439},{"$f":"BA3/(1+B4)^A4","v":0.25618507435594273},{"$f":"BB3+AY4","v":0.48707492404935776},{"$f":"BC3+AZ4","v":0.44490402460651157},{"$f":"BD3+BA4","v":0.53327485077933034},{"$f":"BE3/(1+B4)^A4","v":134233.68626990874},{"$f":"BF3/(1+B4)^A4","v":122550.60787542134},{"$f":"BG3/(1+B4)^A4","v":147032.97139156875},{"$f":"BH3+BE4","v":279420.84133944206},{"$f":"BI3+BF4","v":255101.34535347705},{"$f":"BJ3+BG4","v":306063.83324868954},{"$f":"BK3/(1+B4)^A4","v":50623.43641493046},{"$f":"BL3/(1+B4)^A4","v":46234.15780385815},{"$f":"BM3/(1+B4)^A4","v":55432.068739782997},{"$f":"BN3+BK4","v":105377.74524131925},{"$f":"BO3+BL4","v":96241.022884511127},{"$f":"BP3+BM4","v":115387.39428873229},{"$f":"BQ3/(1+B4)^A4","v":40591.246949302978},{"$f":"BR3/(1+B4)^A4","v":37076.860745374048},{"$f":"BS3/(1+B4)^A4","v":44441.399240752056},{"$f":"BT3+BQ4","v":84494.739649669093},{"$f":"BU3+BR4","v":77179.193327570625},{"$f":"BV3+BS4","v":92509.216659549478}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":13.663198363571473},{"$f":"D4/(1+B5)^A5","v":12.471770152276468},{"$f":"E4/(1+B5)^A5","v":14.96845617863069},{"$f":"F4+C5","v":45.655808272718104},41.674630766679641,50.017349323728169,{"$f":"I4/(1+B5)^A5","v":5.1341868367580297},{"$f":"J4/(1+B5)^A5","v":4.6865727586968209},{"$f":"K4/(1+B5)^A5","v":0.25942851160280772},{"$f":"L4+I5","v":17.155972095106549},15.660262087512825,0.86688475648525665,{"$f":"O4/(1+B5)^A5","v":4.1111145653227084},{"$f":"P4/(1+B5)^A5","v":3.7527211070777851},{"$f":"Q4/(1+B5)^A5","v":4.5037491007529402},{"$f":"R4+O5","v":13.737358807728661},12.539781009293659,15.049353744334752,{"$f":"U4/(1+B5)^A5","v":2370206.9876928586},{"$f":"V4/(1+B5)^A5","v":2163525.4043181394},{"$f":"W4/(1+B5)^A5","v":2596635.0253800312},{"$f":"X4+U5","v":7920086.7115622777},7229456.7073008567,8676699.8266712278,{"$f":"AA4/(1+B5)^A5","v":890646.918297661},{"$f":"AB4/(1+B5)^A5","v":812997.60168969724},{"$f":"AC4/(1+B5)^A5","v":975714.88661980501},{"$f":"AD4+AA5","v":2976111.7315621064},2716645.2276567863,3260367.7855633781,{"$f":"AG4/(1+B5)^A5","v":713170.68014715589},{"$f":"AH4/(1+B5)^A5","v":650998.80380666757},{"$f":"AI4/(1+B5)^A5","v":781282.48638188688},{"$f":"AJ4+AG5","v":2383071.8820078257},2175323.5063621616,2610668.6337941731,{"$f":"AM4/(1+B5)^A5","v":0.68790362531947657},{"$f":"AN4/(1+B5)^A5","v":0.62803167956735317},{"$f":"AO4/(1+B5)^A5","v":0.75349576453096834},{"$f":"AP4+AM5","v":2.298641591227268},2.0985784725169716,2.5178188330670412,{"$f":"AS4/(1+B5)^A5","v":0.25942851160280772},{"$f":"AT4/(1+B5)^A5","v":0.23693489801744694},{"$f":"AU4/(1+B5)^A5","v":0.28407117546024818},{"$f":"AV4+AS5","v":0.86688475648525665},0.79172196649371929,0.94922863428505544,{"$f":"AY4/(1+B5)^A5","v":0.20801683026508044},{"$f":"AZ4/(1+B5)^A5","v":0.19000675337875858},{"$f":"BA4/(1+B5)^A5","v":0.22774759824827065},{"$f":"BB4+AY5","v":0.69509175431443815},0.63491077798527018,0.76102244902760097,{"$f":"BE4/(1+B5)^A5","v":119333.25830492284},{"$f":"BF4/(1+B5)^A5","v":108947.04415415671},{"$f":"BG4/(1+B5)^A5","v":130711.77617166941},{"$f":"BH4+BE5","v":398754.09964436491},364048.38950763375,436775.60942035896,{"$f":"BK4/(1+B5)^A5","v":45004.050636281769},{"$f":"BL4/(1+B5)^A5","v":41101.997933846353},{"$f":"BM4/(1+B5)^A5","v":49278.907263262932},{"$f":"BN4+BK5","v":150381.79587760102},137343.02081835747,164666.30155199522,{"$f":"BQ4/(1+B5)^A5","v":36085.47073184223},{"$f":"BR4/(1+B5)^A5","v":32961.19419358611},{"$f":"BS4/(1+B5)^A5","v":39508.242099268937},{"$f":"BT4+BQ5","v":120580.21038151132},110140.38752115674,132017.45875881842]
[4,0.04,11.679359224051385,10.660921395725365,12.795099074738307,57.335167496769486,52.335552162405008,62.812448398466472,4.3887244255904143,4.0061020356997856,0.22176057899068385,21.544696520696963,19.66636412321261,1.0886453354759404,3.5141979602412001,3.2078417300958026,3.8498236066699718,17.251556767969863,15.747622739389461,18.899177351004724,2026062.866687797,1849390.5830104274,2219614.5022694287,9946149.5782500748,9078847.2903112844,10896314.328940656,761328.71848855028,694953.75722146884,834045.174332703,3737440.4500506567,3411598.9848782551,4094412.9598960811,609621.28630930884,556476.5058492776,667843.54373736144,2992693.1683171345,2731800.0122114392,3278512.1775315348,0.58802290194763074,0.53684411179361124,0.64409133744421909,2.8866644931748988,2.6354225843105827,3.1619101705112604,0.22176057899068385,0.20253294382651429,0.2428252313341607,1.0886453354759404,0.99425491032023361,1.1920538656192161,0.17781365831530985,0.16241856911211433,0.19467960147957597,0.87290541262974797,0.79732934709738457,0.95570205050717694,102006.56932828086,93128.389943273738,111732.97408848244,500760.66897264577,457176.77945090749,548508.58350884146,38469.65109720765,35134.160093546991,42123.816458002344,188851.44697480867,172477.18091190446,206790.11800999756,30846.011616859239,28175.366938022067,33771.810926672137,151426.22199837057,138315.7544591788,165789.26968549055]
[5,0.04,9.5995819358277004,8.7625002781774182,10.516638763198912,66.934749432597187,61.098052440582428,73.329087161665385,3.6072115694896261,3.2927238555854732,0.18227103108309142,25.151908090186588,22.959087978798081,1.270916366559032,2.8884145620406643,2.6366120721595556,3.1642743785641017,20.139971330010528,18.384234811549018,22.063451729568825,1665275.9901292587,1520064.2511617509,1824361.3259714097,11611425.568379333,10598911.541473035,12720675.654912066,625756.71088009898,571201.33100458269,685524.33704587759,4363197.1609307555,3982800.3158828379,4779937.2969419584,501064.2600751245,457383.1244322501,548918.71167196194,3493757.4283922589,3189183.1366436891,3827430.8892034967,0.48331196250605402,0.44124672758731676,0.52939612947428816,3.3699764556809528,3.0766693118978994,3.6913062999855484,0.18227103108309142,0.16646731654278116,0.19958463983865693,1.270916366559032,1.1607222268630148,1.391638505457873,0.14614986572139854,0.1334962245943139,0.16001244158917144,1.0190552783511464,0.93082557169169844,1.1157144920963484,83841.964398441094,76544.748103231672,91836.360122163969,584602.63337108691,533721.52755413915,640344.94363100547,31619.249024369597,28877.718554108946,34622.706586987821,220470.69599917828,201354.89946601342,241412.82459698539,25353.173083310463,23158.097829251568,27757.966844983483,176779.39508168102,161473.85228843038,193547.23653047404]
[9,0.04,2.9597303155561043,2.7016424138843869,3.2424760550271268,87.459048061072281,79.832636263466682,95.814090778135977,1.1121706662033526,1.0152082331584178,5.619756151368064E-2,32.864273895616002,29.99906619502789,1.6606192826107486,0.89055213032340785,0.81291672205087384,0.9756048615013061,26.315519747687244,24.021419211681899,28.828799712661223,513435.67508477165,468664.1851522057,562484.65392572794,15171853.715013565,13848871.053654976,16621234.753296336,192932.4755739808,176112.03351997767,211359.95046134703,5701090.5909500225,5204052.1133976718,6245616.3551210538,154487.46523544981,141019.75567847252,169241.88600838525,4565053.3009193428,4167086.955396092,5001041.5356281493,0.14901410049548627,0.13604460329735216,0.16322270946979686,4.4033171902567361,4.0200728545083875,4.8231768675502495,5.619756151368064E-2,5.1324981297580001E-2,6.1535670303009549E-2,1.6606192826107486,1.5166361551408034,1.8183586248431602,4.506073192371584E-2,4.115937814639941E-2,4.9334822849948064E-2,1.3315296661557112,1.216245957460971,1.457827633835413,25850.04278360229,23600.174775549378,28314.864224392932,763860.18087835889,697377.32829778595,836694.83602212206,9748.8047415135043,8903.5397187141953,10674.82677653465,288073.94306999218,263096.64231228502,315437.58672389359,7816.8565539458559,7140.0738755130014,8558.2993632956714,230985.51562107663,210986.8121956806,252894.90444499662]
[16,0.04,8.341002755498407E-2,7.6136689549524184E-2,9.1378263646082494E-2,92.576810981000179,84.504131262862998,101.4207582626544,3.1342783302348534E-2,2.8610223795298751E-2,1.5837389405859738E-3,34.787363227847138,31.7544947299711,1.7577922564433472,2.5097211505727527E-2,2.2909319078765714E-2,2.7494136189671982E-2,27.855401488559838,25.427059122600479,30.515748810168667,14469.454727494698,13207.721119765185,15851.734949163914,16059651.513990831,14659253.059091011,17593844.686626934,5437.1518307921942,4963.1243398963543,5956.4681279715205,6034696.2118246034,5508572.9780739173,6611085.5032875622,4353.7087363878281,3974.1667154997076,4769.5123779426303,4832182.4434024086,4410928.6570522711,5293683.0118329292,4.1994603910641562E-3,3.8339588070229087E-3,4.5998821659252766E-3,4.6609821653573213,4.2553118634654163,5.1054103959985122,1.5837389405859738E-3,1.4464216830126395E-3,1.7341755526209352E-3,1.7577922564433472,1.6053837970358031,1.9247618907334443,1.2698849187881835E-3,1.1599384063112309E-3,1.3903357720486279E-3,1.4094455971349413,1.2874159347314695,1.5431340300687593,728.49636655921609,665.09141660129706,797.95905483655486,808558.30413004197,738185.13390605839,885654.95966878079,274.73721772688543,250.9162707735791,300.8340289977204,304930.90843521699,278492.03330079792,333895.76595950342,220.29176683128867,201.21892713365764,241.18683447757621,244501.88851894418,223332.9388456624,267693.32945990807]
[19,0.04,1.0032702690382818E-2,9.1578529880812776E-3,1.0991135938904047E-2,92.650801551669275,84.571669870315347,101.50181722009772,3.7699643026046213E-3,3.4412873087031688E-3,1.9049486489627101E-4,34.815166484732167,31.779874014064838,1.7591971444578918,3.0187361013474879E-3,2.7555726079200558E-3,3.3070423569640833E-3,27.877664483261377,25.447381302582507,30.540138045927961,1740.4110947837,1588.6475894609173,1906.6741557767191,16072486.939705707,14670969.23820683,17607906.292279929,653.99004651868358,596.9731982735359,716.45431088349426,6039519.3485453008,5512975.6190150017,6616369.3101496371,523.67163317273503,478.01966103344461,573.68521589871943,4836044.4897699151,4414454.0229085544,5297913.9053238193,5.0511837483583114E-4,4.6115521077701892E-4,5.5328179997423896E-4,4.6647073825757452,4.2587128550292483,5.1094908155409113,1.9049486489627101E-4,1.7397810714093011E-4,2.085896413462645E-4,1.7591971444578918,1.6066668749688935,1.9263002266211073,1.5274395914573091E-4,1.3951940205277717E-4,1.6723199655548182E-4,1.4105720745211678,1.2884448818154084,1.5443673558475781,87.624805685321064,79.998348403466451,95.979898232219966,809204.53172967373,738775.11684820533,886362.80556655384,33.04586875504647,30.180643966236023,36.184838448764957,305174.61970254936,278714.61370999942,334162.6269369506,26.497075550065453,24.202961331945538,29.010370504349563,244697.30283565575,223511.43420988257,267907.27917367726]
[25,0.04,5.0340455071334737E-5,4.5950777285397991E-5,5.5149524708403317E-5,92.658766056055143,84.578939871484508,101.51054258085969,1.8916310435245462E-5,1.7267128758573444E-5,9.5583398447789562E-7,34.818159287185225,31.782605894865956,1.75934836962959,1.5146920403389416E-5,1.3826461657014103E-5,1.6593536390681094E-5,27.880060919960531,25.449568825805173,30.542763355794023,8.7327502096315275,7.9712561080976281,9.566997810725578,16073868.572574276,14672230.392960873,17609419.913797952,3.2814843188199458,2.9953945007547369,3.5949072907609954,6040038.521369868,5513449.5287681986,6616938.0705004018,2.6275938932322402,2.3985288921733794,2.8785438707081332,4836460.2087588925,4414833.5008821711,5298369.3278115708,2.5345003872688795E-6,2.3139092112522888E-6,2.7761669465287048E-6,4.6651083729804155,4.2590789450861495,5.1099300406887602,9.5583398447789562E-7,8.7295889813611822E-7,1.0466269949973757E-6,1.75934836962959,1.6068049882410724,1.9264658164092847,7.6641366240865442E-7,7.0005764222933666E-7,8.3910936752473557E-7,1.4106933309732002,1.2885556398956444,1.5445001136907164,0.43966942207554133,0.40140263176003899,0.48159223928183487,809274.09306032688,738838.62388278858,886438.99962353078,0.16581215677319802,0.15143550033259104,0.18156236563649761,305200.85330826422,278738.572744634,334191.35242732154,0.13295269304934776,0.12144166184571412,0.14556349351176273,244718.33765358504,223530.64783532612,267930.30918166693]
[36,0.04,7.8261548431238849E-11,7.1437156793245012E-11,8.5737945610750177E-11,92.658793577084637,84.578964992685641,101.51057273099825,2.9408151816873507E-11,2.6844259387258318E-11,1.4859827461320849E-12,34.818169628695571,31.782615334771876,1.7593488921821818,2.3548087577956622E-11,2.1495242684431812E-11,2.5797062224498884E-11,27.880069200752644,25.449576384705036,30.542772427448298,1.357632847181308E-5,1.2392475298001915E-5,1.4873287526794782E-5,16073873.346751938,14672234.750831179,17609425.14405717,5.1015439486941604E-6,4.6567757772410568E-6,5.5888054774838515E-6,6040040.3153510019,5513451.1663445821,6616940.0358292684,4.0849763165911323E-6,3.7288615049775621E-6,4.4751145024342603E-6,4836461.6452593952,4414834.8121532816,5298370.9015059415,3.9402489414559405E-12,3.5973079215374132E-12,4.3159547054368751E-12,4.6651097585868797,4.2590802100958429,5.1099315584138614,1.4859827461320849E-12,1.3571413883356717E-12,1.6271336669952216E-12,1.7593488921821818,1.6068054654860147,1.9264663885982398,1.1915013456664748E-12,1.0883412753093626E-12,1.3045173769801226E-12,1.410693749970068,1.2885560226158044,1.5445005724301863,6.8352997049272487E-7,6.2403868740160153E-7,7.4870507835607404E-7,809274.33342675015,738838.84332883148,886439.26290907722,2.5777907886222333E-7,2.3542847848104936E-7,2.8226506596763476E-7,305200.94395744987,278738.65553412936,334191.45168711594,2.066942702723026E-7,1.8879870050122872E-7,2.2629959107735757E-7,244718.41033856536,223530.71422724795,267930.38876094751]
[39,0.04,8.9484487732171669E-13,8.168145799342149E-13,9.8033022550373386E-13,92.658793577108,84.578964992706958,101.51057273102384,3.3625368437413148E-13,3.0693806191796635E-13,1.6990771008486473E-14,34.818169628704347,31.782615334779887,1.7593488921826255,2.692495352091269E-13,2.4577724551221778E-13,2.9496437834761836E-13,27.880069200759674,25.449576384711452,30.542772427455997,1.5523214438458045E-7,1.416959319108809E-7,1.7006161287466642E-7,16073873.346755991,14672234.750834879,17609425.14406161,5.833120555915774E-8,5.3245713030598321E-8,6.390256840200383E-8,6040040.3153525246,5513451.1663459726,6616940.0358309373,4.6707740955237906E-8,4.2635913585367054E-8,5.1168592600104667E-8,4836461.6452606153,4414834.8121543946,5298370.901507278,4.5052923834391753E-14,4.1131725991402415E-14,4.9348754737532739E-14,4.6651097585880557,4.2590802100969167,5.1099315584151501,1.6990771008486473E-14,1.5517595083369276E-14,1.8604694844590948E-14,1.7593488921826255,1.6068054654864199,1.9264663885987257,1.3623661898644333E-14,1.2444126579530172E-14,1.49158905690891E-14,1.4106937499704235,1.2885560226161292,1.5445005724305756,7.8155020549929693E-9,7.1352769510115323E-9,8.5607161808245077E-9,809274.33342695422,738838.84332901775,886439.26290930074,2.9474536707287575E-9,2.6918962398183433E-9,3.22742717708858E-9,305200.94395752688,278738.65553419961,334191.45168720017,2.3633484467461941E-9,2.1587299686123422E-9,2.5875162691611358E-9,244718.41033862706,223530.7142273043,267930.38876101503]
[44,0.04,2.3699899452551746E-16,2.1633272879383538E-16,2.5963972486801008E-16,92.658793577108241,84.578964992707157,101.5105727310241,8.9056536078843617E-17,8.1292315461304201E-17,4.4999929566304969E-18,34.818169628704432,31.782615334779969,1.7593488921826299,7.1310537433052995E-17,6.5093919113653338E-17,7.8121094349291332E-17,27.880069200759745,25.449576384711516,30.542772427456072,4.111311699889047E-11,3.7528061278895327E-11,4.5040690604739756E-11,16073873.34675603,14672234.750834916,17609425.144061655,1.5448976037453991E-11,1.4102087155949789E-11,1.6924547307240273E-11,6040040.3153525405,5513451.1663459856,6616940.0358309541,1.2370510155996475E-11,1.1292089731409379E-11,1.3551963368004787E-11,4836461.6452606265,4414834.8121544058,5298370.9015072901,1.193223308283718E-17,1.0893706775455764E-17,1.3069980675183318E-17,4.6651097585880672,4.2590802100969274,5.1099315584151626,4.4999929566304969E-18,4.1098234179089267E-18,4.9274394740004685E-18,1.7593488921826299,1.6068054654864241,1.9264663885987303,3.6082166345949656E-18,3.2958175901102001E-18,3.950462428647101E-18,1.4106937499704271,1.2885560226161323,1.5445005724305796,2.0699298567694859E-12,1.8897727482244519E-12,2.2672992590025283E-12,809274.33342695632,738838.84332901961,886439.26290930295,7.8063089377458569E-13,7.1294669989444644E-13,8.5478166692272983E-13,305200.94395752763,278738.65553420031,334191.45168720098,6.2593106334665757E-13,5.717380128995132E-13,6.8530174296246702E-13,244718.41033862767,223530.71422730485,267930.38876101567]
[50,0.04,3.3131782627384614E-21,3.0242697695557455E-21,3.6296892073247384E-21,92.658793577108241,84.578964992707157,101.5105727310241,1.2449849421594881E-21,1.1364433551850855E-21,6.2908616453134652E-23,34.818169628704432,31.782615334779969,1.7593488921826299,9.9690094888546086E-22,9.0999440008422103E-22,1.092110589657141E-21,27.880069200759745,25.449576384711516,30.542772427456072,5.7474963481113367E-16,5.2463157964396195E-16,6.2965599220837596E-16,16073873.34675603,14672234.750834916,17609425.144061655,2.1597227317919637E-16,1.971431512520847E-16,2.366003381461594E-16,6040040.3153525405,5513451.1663459856,6616940.0358309541,1.7293619928594251E-16,1.5786018971894644E-16,1.8945257779761176E-16,4836461.6452606265,4414834.8121544058,5298370.9015072901,1.6680921096367068E-22,1.5229090976249118E-22,1.8271459739364719E-22,4.6651097585880672,4.2590802100969274,5.1099315584151626,6.2908616453134652E-23,5.7454157724045778E-23,6.8884196698395866E-23,1.7593488921826299,1.6068054654864241,1.9264663885987303,5.0441838139124321E-23,4.6074588710242244E-23,5.5226336603505403E-23,1.4106937499704271,1.2885560226161323,1.5445005724305796,2.8937028279685794E-17,2.6418483350395151E-17,3.1696196159352865E-17,809274.33342695632,738838.84332901961,886439.26290930295,1.0912996967156253E-17,9.9667912655514406E-18,1.1949603600241486E-17,305200.94395752763,278738.65553420031,334191.45168720098,8.7503375160084481E-18,7.9927341468783919E-18,9.5803226623206609E-18,244718.41033862767,223530.71422730485,267930.38876101567]

{"sheet":"Fulton NPV 5%","index":174,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU30","v":16.623369945106166},{"$f":"'WTP Values '!CV30","v":15.173815353832858},{"$f":"'WTP Values '!CW30","v":18.211415654178246},{"$f":"C3","v":16.623369945106166},{"$f":"D3","v":15.173815353832858},{"$f":"E3","v":18.211415654178246},{"$f":"'WTP Values '!CC30","v":6.2465233164055327},{"$f":"'WTP Values '!CD30","v":5.7019323491772633},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"I3","v":6.2465233164055327},{"$f":"J3","v":5.7019323491772633},{"$f":"K3","v":0.31563445160686815},{"$f":"'WTP Values '!CI30","v":5.0017994679987892},{"$f":"'WTP Values '!CJ30","v":4.5657590268239288},{"$f":"'WTP Values '!CK30","v":5.4794994151124561},{"$f":"O3","v":5.0017994679987892},{"$f":"P3","v":4.5657590268239288},{"$f":"Q3","v":5.4794994151124561},{"$f":"'WTP Values '!BH30","v":2883719.2108652783},{"$f":"'WTP Values '!BI30","v":2632259.4625797984},{"$f":"'WTP Values '!BJ30","v":3159203.540102113},{"$f":"U3","v":2883719.2108652783},{"$f":"V3","v":2632259.4625797984},{"$f":"W3","v":3159203.540102113},{"$f":"'WTP Values '!AV30","v":1083608.1581604651},{"$f":"'WTP Values '!AW30","v":989135.89174000942},{"$f":"'WTP Values '!AX30","v":1187106.348720873},{"$f":"AA3","v":1083608.1581604651},{"$f":"AB3","v":989135.89174000942},{"$f":"AC3","v":1187106.348720873},{"$f":"'WTP Values '!BB30","v":867681.17790761939},{"$f":"'WTP Values '!BC30","v":792039.58411031042},{"$f":"'WTP Values '!BD30","v":950549.60465081129},{"$f":"AG3","v":867681.17790761939},{"$f":"AH3","v":792039.58411031042},{"$f":"AI3","v":950549.60465081129},{"$f":"'WTP Values '!CX30","v":0.83693994231642344},{"$f":"'WTP Values '!CY30","v":0.76409656574476714},{"$f":"'WTP Values '!CZ30","v":0.91674280886270976},{"$f":"AM3","v":0.83693994231642344},{"$f":"AN3","v":0.76409656574476714},{"$f":"AO3","v":0.91674280886270976},{"$f":"'WTP Values '!CF30","v":0.31563445160686815},{"$f":"'WTP Values '!CG30","v":0.28826753135277489},{"$f":"'WTP Values '!CH30","v":0.34561602011189069},{"$f":"AS3","v":0.31563445160686815},{"$f":"AT3","v":0.28826753135277489},{"$f":"AU3","v":0.34561602011189069},{"$f":"'WTP Values '!CL30","v":0.25308428029005831},{"$f":"'WTP Values '!CM30","v":0.23117226797386767},{"$f":"'WTP Values '!CN30","v":0.27708977642338767},{"$f":"AY3","v":0.25308428029005831},{"$f":"AZ3","v":0.23117226797386767},{"$f":"BA3","v":0.27708977642338767},{"$f":"'WTP Values '!BK30","v":145187.1550695333},{"$f":"'WTP Values '!BL30","v":132550.73747805573},{"$f":"'WTP Values '!BM30","v":159030.86185712076},{"$f":"BE3","v":145187.1550695333},{"$f":"BF3","v":132550.73747805573},{"$f":"BG3","v":159030.86185712076},{"$f":"'WTP Values '!AY30","v":54754.308826388791},{"$f":"'WTP Values '!AZ30","v":50006.865080652984},{"$f":"'WTP Values '!BA30","v":59955.325548949295},{"$f":"BK3","v":54754.308826388791},{"$f":"BL3","v":50006.865080652984},{"$f":"BM3","v":59955.325548949295},{"$f":"'WTP Values '!BE30","v":43903.492700366107},{"$f":"'WTP Values '!BF30","v":40102.332582196577},{"$f":"'WTP Values '!BG30","v":48067.817418797429},{"$f":"BQ3","v":43903.492700366107},{"$f":"BR3","v":40102.332582196577},{"$f":"BS3","v":48067.817418797429}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":15.077886571524866},{"$f":"D3/(1+B4)^A4","v":13.763097826605765},{"$f":"E3/(1+B4)^A4","v":16.518290842792059},{"$f":"F3+C4","v":31.701256516631034},{"$f":"G3+D4","v":28.936913180438623},{"$f":"H3+E4","v":34.729706496970309},{"$f":"I3/(1+B4)^A4","v":5.6657807858553584},{"$f":"J3/(1+B4)^A4","v":5.1718207248773362},{"$f":"K3/(1+B4)^A4","v":0.28628975202437018},{"$f":"L3+I4","v":11.91230410226089},{"$f":"M3+J4","v":10.8737530740546},{"$f":"N3+K4","v":0.60192420363123833},{"$f":"O3/(1+B4)^A4","v":4.5367795628106933},{"$f":"P3/(1+B4)^A4","v":4.1412780288652415},{"$f":"Q3/(1+B4)^A4","v":4.97006749670064},{"$f":"R3+O4","v":9.5385790308094833},{"$f":"S3+P4","v":8.7070370556891703},{"$f":"T3+Q4","v":10.449566911813097},{"$f":"U3/(1+B4)^A4","v":2615618.3318505925},{"$f":"V3/(1+B4)^A4","v":2387536.9275100213},{"$f":"W3/(1+B4)^A4","v":2865490.7393216444},{"$f":"X3+U4","v":5499337.5427158708},{"$f":"Y3+V4","v":5019796.3900898192},{"$f":"Z3+W4","v":6024694.2794237575},{"$f":"AA3/(1+B4)^A4","v":982864.54254917463},{"$f":"AB3/(1+B4)^A4","v":897175.41200907878},{"$f":"AC3/(1+B4)^A4","v":1076740.4523545334},{"$f":"AD3+AA4","v":2066472.7007096396},{"$f":"AE3+AB4","v":1886311.3037490882},{"$f":"AF3+AC4","v":2263846.8010754064},{"$f":"AG3/(1+B4)^A4","v":787012.40626541444},{"$f":"AH3/(1+B4)^A4","v":718403.25089370552},{"$f":"AI3/(1+B4)^A4","v":862176.51215493085},{"$f":"AJ3+AG4","v":1654693.5841730339},{"$f":"AK3+AH4","v":1510442.8350040158},{"$f":"AL3+AI4","v":1812726.116805742},{"$f":"AM3/(1+B4)^A4","v":0.75912919937997592},{"$f":"AN3/(1+B4)^A4","v":0.6930581095190631},{"$f":"AO3/(1+B4)^A4","v":0.83151275180291129},{"$f":"AP3+AM4","v":1.5960691416963995},{"$f":"AQ3+AN4","v":1.4571546752638302},{"$f":"AR3+AO4","v":1.7482555606656209},{"$f":"AS3/(1+B4)^A4","v":0.28628975202437018},{"$f":"AT3/(1+B4)^A4","v":0.26146714861929693},{"$f":"AU3/(1+B4)^A4","v":0.31348391846883505},{"$f":"AV3+AS4","v":0.60192420363123833},{"$f":"AW3+AT4","v":0.54973467997207182},{"$f":"AX3+AU4","v":0.65909993858072569},{"$f":"AY3/(1+B4)^A4","v":0.22955490275742249},{"$f":"AZ3/(1+B4)^A4","v":0.20968006165430172},{"$f":"BA3/(1+B4)^A4","v":0.25132859539536295},{"$f":"BB3+AY4","v":0.48263918304748077},{"$f":"BC3+AZ4","v":0.44085232962816939},{"$f":"BD3+BA4","v":0.52841837181875062},{"$f":"BE3/(1+B4)^A4","v":131689.0295415268},{"$f":"BF3/(1+B4)^A4","v":120227.42628395077},{"$f":"BG3/(1+B4)^A4","v":144245.67968899841},{"$f":"BH3+BE4","v":276876.18461106007},{"$f":"BI3+BF4","v":252778.1637620065},{"$f":"BJ3+BG4","v":303276.54154611914},{"$f":"BK3/(1+B4)^A4","v":49663.772178130421},{"$f":"BL3/(1+B4)^A4","v":45357.70075342674},{"$f":"BM3/(1+B4)^A4","v":54381.247663446069},{"$f":"BN3+BK4","v":104418.08100451922},{"$f":"BO3+BL4","v":95364.565834079724},{"$f":"BP3+BM4","v":114336.57321239536},{"$f":"BQ3/(1+B4)^A4","v":39821.762086499868},{"$f":"BR3/(1+B4)^A4","v":36373.997806981024},{"$f":"BS3/(1+B4)^A4","v":43598.927363988594},{"$f":"BT3+BQ4","v":83725.254786865975},{"$f":"BU3+BR4","v":76476.330389177601},{"$f":"BV3+BS4","v":91666.744782786031}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":13.024845326876029},{"$f":"D4/(1+B5)^A5","v":11.889081374888901},{"$f":"E4/(1+B5)^A5","v":14.269120693481963},{"$f":"F4+C5","v":44.726101843507067},40.825994555327526,48.998827190452275,{"$f":"I4/(1+B5)^A5","v":4.894314467859072},{"$f":"J4/(1+B5)^A5","v":4.4676131950133557},{"$f":"K4/(1+B5)^A5","v":0.24730785187290372},{"$f":"L4+I5","v":16.806618570119962},15.341366269067954,0.84923205550414205,{"$f":"O4/(1+B5)^A5","v":3.9190407626050687},{"$f":"P4/(1+B5)^A5","v":3.5773916673061148},{"$f":"Q4/(1+B5)^A5","v":4.2933311708892257},{"$f":"R4+O5","v":13.457619793414551},12.284428722995285,14.742898082702322,{"$f":"U4/(1+B5)^A5","v":2259469.4584607212},{"$f":"V4/(1+B5)^A5","v":2062444.1658654755},{"$f":"W4/(1+B5)^A5","v":2475318.6388697932},{"$f":"X4+U5","v":7758807.001176592},7082240.5559552945,8500012.9182935506,{"$f":"AA4/(1+B5)^A5","v":849035.34611741675},{"$f":"AB4/(1+B5)^A5","v":775013.85337141016},{"$f":"AC4/(1+B5)^A5","v":930128.88660363527},{"$f":"AD4+AA5","v":2915508.0468270564},2661325.1571204984,3193975.6876790416,{"$f":"AG4/(1+B5)^A5","v":679850.90704279393},{"$f":"AH4/(1+B5)^A5","v":620583.73902922403},{"$f":"AI4/(1+B5)^A5","v":744780.48777015938},{"$f":"AJ4+AG5","v":2334544.4912158279},2131026.5740332399,2557506.6045759013,{"$f":"AM4/(1+B5)^A5","v":0.65576434456752042},{"$f":"AN4/(1+B5)^A5","v":0.5986896529697121},{"$f":"AO4/(1+B5)^A5","v":0.71829197866572614},{"$f":"AP4+AM5","v":2.2518334862639198},2.0558443282335421,2.466547539331347,{"$f":"AS4/(1+B5)^A5","v":0.24730785187290372},{"$f":"AT4/(1+B5)^A5","v":0.22586515375816599},{"$f":"AU4/(1+B5)^A5","v":0.2707991953083555},{"$f":"AV4+AS5","v":0.84923205550414205},0.77559983373023778,0.92989913388908119,{"$f":"AY4/(1+B5)^A5","v":0.19829815592909833},{"$f":"AZ4/(1+B5)^A5","v":0.18112952091938384},{"$f":"BA4/(1+B5)^A5","v":0.2171070902886193},{"$f":"BB4+AY5","v":0.68093733897657915},0.62198185054755317,0.74552546210736992,{"$f":"BE4/(1+B5)^A5","v":113757.93503209311},{"$f":"BF4/(1+B5)^A5","v":103856.97119874808},{"$f":"BG4/(1+B5)^A5","v":124604.84154108488},{"$f":"BH4+BE5","v":390634.11964315316},356635.1349607546,427881.38308720401,{"$f":"BK4/(1+B5)^A5","v":42901.433692370512},{"$f":"BL4/(1+B5)^A5","v":39181.687293749477},{"$f":"BM4/(1+B5)^A5","v":46976.566386736689},{"$f":"BN4+BK5","v":147319.51469688973},134546.2531278292,161313.13959913206,{"$f":"BQ4/(1+B5)^A5","v":34399.535330093822},{"$f":"BR4/(1+B5)^A5","v":31421.226914571664},{"$f":"BS4/(1+B5)^A5","v":37662.392712656161},{"$f":"BT4+BQ5","v":118124.7901169598},107897.55730374926,129329.13749544219]
[4,0.05,10.715572484202388,9.7811766701231697,11.739240907631666,55.441674327709457,50.607171225450699,60.738068098083943,4.0265646251173717,3.6755164319503546,0.20346078177130206,20.833183195237332,19.016882701018311,1.052692837275444,3.2242045342054544,2.9431289779925978,3.5321341793916945,16.681824327620006,15.227557700987884,18.275032262094015,1858871.1151923088,1696777.9193776054,2036450.7700966515,9617678.116368901,8779018.4753329009,10536463.688390203,698503.48043658084,637605.81516665185,765219.33688422851,3614011.5272636372,3298930.9722871501,3959195.0245632702,559315.02371361223,510555.77791494207,612732.75046521507,2893859.5149294399,2641582.3519481821,3170239.3550411165,0.53949894915597552,0.49254345913047515,0.59094058847145059,2.7913324354198954,2.5483877873640175,3.0574881278027974,0.20346078177130206,0.18581982096609209,0.22278716815183428,1.052692837275444,0.96141965469632984,1.1526863020409155,0.1631403836295357,0.14901570511824505,0.17861454047531167,0.84407772260611491,0.7709975556657982,0.92414000258268159,93588.934678117133,85443.387229599262,102512.71150690083,484223.05432127032,442078.52219035383,530394.0945941048,35295.115670833045,32234.871103089332,38647.737423593411,182614.63036772277,166781.12423091853,199960.87702272547,28300.582847758968,25850.321143615398,30984.943691285964,146425.37296471879,133747.87844736467,160314.08118672814]
[5,0.05,8.3959314300619994,7.6638078598923336,9.1980024256063526,63.837605757771456,58.270979085343029,69.93607052369029,3.1549187447557219,2.8798632997178899,0.15941684636794401,23.988101939993054,21.896746000736201,1.212109683643388,2.526248618596223,2.3060185655487735,2.7675195530309904,19.20807294621623,17.533576266536656,21.042551815125005,1456474.1588455788,1329469.8985182631,1595612.4650955703,11074152.27521448,10108488.373851163,12132076.153485773,547295.75429135037,499580.84007552353,599569.37353643577,4161307.2815549877,3798511.8123626737,4558764.3980997056,438237.95637854183,400033.81143801648,480092.14304168482,3332097.4713079818,3041616.1633861987,3650331.4980828012,0.42271154344594353,0.3859206883516153,0.46301741389565088,3.2140439788658388,2.9343084757156328,3.5205055416984483,0.15941684636794401,0.14559469197541752,0.17455957580037065,1.212109683643388,1.1070143466717473,1.3272458778412861,0.12782475938144386,0.11675770417489287,0.13994916617414635,0.9719024819875588,0.88775525984069104,1.0640891687568279,73329.379212212138,66947.129646087997,80321.391861289085,557552.43353348249,509025.65183644183,610715.48645539384,27654.646676628647,25256.86498200849,30281.513546187743,210269.27704435142,192037.98921292703,230242.39056891322,22174.247187527606,20254.403027635522,24277.514148674352,168599.62015224638,154002.2814750002,184591.5953354025]
[9,0.05,1.9426291933772759,1.7732323096106,2.1282103339671918,79.511605430151889,72.578209067597896,87.107421696152613,0.72997704987812129,0.66633542276636615,3.6885463185377783E-2,29.877882696733096,27.27303769538446,1.5097180691521563,0.58451696004117992,0.53356069224971681,0.64034161328551142,23.924216753495553,21.838582154447742,26.209113849230835,336995.27490687702,307609.35318391828,369188.74121729744,13793180.613968741,12590417.975991925,15110855.752090642,126631.89528811605,115591.74017402489,138726.83194105167,5183029.9510306818,4731157.5811971007,5678074.4166082814,101398.38025102425,92558.802666606876,111082.49517670831,4150224.8752678796,3788421.9087225758,4546594.6650024746,9.7805918439902328E-2,8.9293344254309279E-2,0.10713178791040917,4.0031857969802607,3.6547670446279064,4.3848926384917428,3.6885463185377783E-2,3.3687328367107645E-2,4.0389149287138632E-2,1.5097180691521563,1.3788187525714954,1.6531235671360489,2.9575766700727441E-2,2.7015099702902147E-2,3.2381081010888699E-2,1.2105329726432055,1.1057251458777009,1.3253541877765564,16966.764673639562,15490.056052344802,18584.558721352474,694447.86619896663,634006.34002815629,760664.00380645669,6398.6615915175416,5843.8689805826107,7006.4593457547262,261896.53562310245,239188.93330424084,286773.63279686758,5130.6207401144738,4686.4120965817947,5617.2692834267691,209995.75899017681,191814.34664774733,229914.23189839825]
[16,0.05,2.2917312961310693E-2,2.091892777633229E-2,2.5106624793499413E-2,82.172636225291086,75.007198500525249,90.022663192845343,8.6115829843715665E-3,7.8607988970844193E-3,4.3514001870455715E-4,30.877811770224213,28.185789900446704,1.5602441056000196,6.8955815912399498E-3,6.2944474477304923E-3,7.5541483695620816E-3,24.724893298588871,22.569458349448144,27.086259502230877,3975.5534447092768,3628.8859658731167,4355.3416952207735,14254799.747152148,13011784.0115101,15616573.782555301,1493.8840541958609,1363.6426829894594,1636.5687463993522,5356491.4506093487,4889496.1778348126,5868103.6682872679,1196.2027657696226,1091.9217394993987,1310.4468496440998,4289121.2808943791,3915209.7821349259,4698756.4576255074,1.1538222785887891E-3,1.0533989310025969E-3,1.2638401193689832E-3,4.1371612163771969,3.777081863982902,4.5316427170655667,4.3514001870455715E-4,3.9741143067930387E-4,4.7647321352423068E-4,1.5602441056000196,1.4249639554215539,1.7084489840550139,3.4890709141095869E-4,3.1869874944898065E-4,3.8200155237138515E-4,1.2510461216521851,1.1427306703948119,1.36971008134782,200.15793919513771,182.73711913217829,219.24315248482708,717689.0917732321,655224.75696240482,786121.2980961689,75.485394086655759,68.940472422365062,82.655620601588069,270661.47933997354,247193.91715453187,296371.14329836,60.526240204689316,55.285884228024742,66.267262221281598,217023.72903930853,198233.8357351303,237608.8174625127]
[19,0.05,1.644150412569854E-3,1.5007808198125097E-3,1.8012176026987303E-3,{"$f":"F20+C21","v":82.188433809643897},75.02161853862809,90.039969934855591,6.1781840395237493E-4,5.6395510990267636E-4,3.1218129389189716E-5,{"$f":"L20+I21","v":30.883747990095905},28.191208582552534,1.5605440605363758,4.9470779306833035E-4,4.5158079333108126E-4,5.4195516635817018E-4,{"$f":"R20+O21","v":24.729646627743694},22.573797298987198,27.091466801022111,285.21702554514621,260.34615698759495,312.4640684171369,{"$f":"X20+U21","v":14257540.214195464},13014285.510365982,15619576.048917489,107.17530838733971,97.831437901119244,117.4118965925023,{"$f":"AD20+AA21","v":5357521.2292487258},4890436.1772295041,5869231.803721996,85.818842469778076,78.337437793110837,94.015024018330095,{"$f":"AJ20+AG21","v":4289945.8589820107},3915962.4762145295,4699659.7875526268,8.277835096010966E-5,7.5573706652802506E-5,9.0671330325281071E-5,{"$f":"AP20+AM21","v":4.137956580336529},3.7778080031466752,4.5325139195895225,3.1218129389189716E-5,2.8511377787371446E-5,3.4183485294147852E-5,{"$f":"AV20+AS21","v":1.5605440605363758},1.4252379029218354,1.7087774311899466,2.5031544459873136E-5,2.2864315780678245E-5,2.740583117200739E-5,{"$f":"BB20+AY21","v":1.2512866336710751},1.1429503589065522,1.3699734063613884,14.359875386018906,13.110058335382362,15.729100537204856,{"$f":"BH20+BE21","v":717827.06658440025},655350.72308499308,786272.42891159223,5.4155276423591241,4.9459771469433873,5.9299392098342238,{"$f":"BN20+BK21","v":270713.51366365282},247241.43986935681,296428.12027209555,4.3423172241808308,3.9663598222117828,4.7541937706628739,{"$f":"BT20+BQ21","v":217065.45157400559},198271.94593684052,237654.49745416516]
[25,0.05,2.2666589075955734E-6,2.0690066964491203E-6,2.4831949026449306E-6,82.18938662862935,75.022488271985338,90.041013777508724,8.5173690794280271E-7,7.7747988479164266E-7,4.3037942585725347E-8,30.88410602856997,28.191535406139689,1.5605621520845367,6.8201413766189529E-7,6.225583863115581E-7,7.4715031906546793E-7,24.729933321086282,22.574058999346281,27.091780875189428,0.39320594186959928,0.35891846103778269,0.43076926451895703,14257705.503328893,13014436.386319468,15619757.128272751,0.14775404097655503,0.13487239273616866,0.16186640786295983,5357583.3395446101,4890492.8725602338,5869299.8463313198,0.11831158648047305,0.10799757115556766,0.12961100761205802,4289995.5927665783,3916007.8743711892,4699714.2711930042,1.141199035838416E-7,1.0418743568408874E-7,1.2500132407235406E-7,4.1380045520937223,3.7778517996642869,4.5325664654906213,4.3037942585725347E-8,3.9306360254811747E-8,4.7126042022843554E-8,1.5605621520845367,1.4252544258517628,1.708797241222854,3.4508991870252908E-8,3.1521206718153888E-8,3.7782231401198973E-8,1.2513011399660066,1.1429636092478828,1.3699892886043106,1.9796813726310626E-2,1.8073790741897525E-2,2.1684455125608498E-2,717835.38842757966,655358.32063348196,786281.5442489126,7.4659555938662234E-3,6.818623813961461E-3,8.1751337521863941E-3,270716.65207332291,247244.30616485581,296431.55679385079,5.9864060736456422E-3,5.4681036193600452E-3,6.5542273847469835E-3,217067.96803616165,198274.24452394844,237657.25260725251]
[36,0.05,1.3484510583925338E-13,1.2308663911887759E-13,1.477269819224141E-13,82.18938749412068,75.022489062005988,90.041014725681222,5.0670417641522862E-14,4.625281598448841E-14,2.560356965765103E-15,30.884106353793541,28.191535703009276,1.5605621685179605,4.0573492671838041E-14,3.7036428909521382E-14,4.4448489146118626E-14,24.729933581503637,22.574059237061309,27.091781160478103,2.339209338924047E-8,2.1352307444282297E-8,2.5626761429214671E-8,14257705.653468966,13014436.523367353,15619757.292755844,8.7899900716847736E-9,8.0236519100239445E-9,9.6295445366564241E-9,5357583.3959623799,4890492.9240593296,5869299.908137694,7.0384380938430546E-9,6.4248501898783259E-9,7.7106484706690746E-9,4289995.637942167,3916007.9156085197,4699714.3206831161,6.7890719797149973E-15,6.1981825959179828E-15,7.4364152092313319E-15,4.138004595668777,3.7778518394467708,4.5325665132205906,2.560356965765103E-15,2.338362552457588E-15,2.8035608282573045E-15,1.5605621685179605,1.4252544408603349,1.70879725921726,2.0529637898127286E-15,1.8752183850190636E-15,2.2476910729997073E-15,1.2513011531427725,1.142963621283805,1.369989303030916,1.1777261383522835E-9,1.0752223095150133E-9,1.2900232305269893E-9,717835.39598671033,655358.32753470086,786281.55252881208,4.4415486109200026E-10,4.0564464586647037E-10,4.8634436013709989E-10,270716.65492409142,247244.3087684499,296431.55991540878,3.5613543700485472E-10,3.2530126558599548E-10,3.8991551945866574E-10,217067.97032198528,198274.2466118657,237657.2551098906]
[39,0.05,5.1791095152334454E-16,4.7274921836511623E-16,5.6738745760869517E-16,82.189387494120709,75.022489062006002,90.041014725681251,1.946141393228608E-16,1.7764708469076159E-16,9.8337785722796205E-18,30.884106353793548,28.191535703009283,1.5605621685179609,1.5583402946301129E-16,1.4224893086162843E-16,1.7071705468408722E-16,24.729933581503644,22.574059237061316,27.09178116047811,8.9843982619484797E-11,8.200960499723292E-11,9.8426860312513669E-11,14257705.65346897,13014436.523367357,15619757.292755848,3.3760454957363388E-11,3.0817115456651046E-11,3.698500247878011E-11,5357583.3959623817,4890492.9240593305,5869299.9081376959,2.7033121800993614E-11,2.4676463076097711E-11,2.961493679323254E-11,4289995.6379421679,3916007.9156085206,4699714.320683117,2.6075360370632926E-17,2.380588176328795E-17,2.8561666016465301E-17,4.1380045956687779,3.7778518394467717,4.5325665132205915,9.8337785722796205E-18,8.9811459378700391E-18,1.07678721239406E-17,1.5605621685179609,1.4252544408603354,1.7087972592172604,7.8849908805171418E-18,7.2023091387316603E-18,8.6328963524676579E-18,1.2513011531427729,1.1429636212838052,1.3699893030309165,4.5233919403427601E-12,4.1296968544329924E-12,4.9547008373140608E-12,717835.39598671056,655358.32753470109,786281.55252881232,1.7059029714144383E-12,1.5579935453608229E-12,1.8679437326178023E-12,270716.65492409148,247244.30876844996,296431.55991540884,1.3678393583690162E-12,1.2494119600620127E-12,1.4975813652242438E-12,217067.97032198534,198274.24661186576,237657.25510989066]
[44,0.05,1.8386636482585931E-20,1.6783325395879819E-20,2.0143128653960279E-20,82.189387494120709,75.022489062006002,90.041014725681251,6.9091016970694124E-21,6.306745124413462E-21,3.491142856256021E-22,30.884106353793548,28.191535703009283,1.5605621685179609,5.5323480666421558E-21,5.0500561420767141E-21,6.0607183853160337E-21,24.729933581503644,22.574059237061316,27.09178116047811,3.1895997636531455E-15,2.9114672912967308E-15,3.4943051413866083E-15,14257705.65346897,13014436.523367357,15619757.292755848,1.1985481499511739E-15,1.0940550642474352E-15,1.3130245535157743E-15,5357583.3959623817,4890492.9240593305,5869299.9081376959,9.5971746123992527E-16,8.7605244670272585E-16,1.0513758700609017E-15,4289995.6379421679,3916007.9156085206,4699714.320683117,9.2571545528641777E-22,8.4514546919996504E-22,1.0139831352033202E-21,4.1380045956687779,3.7778518394467717,4.5325665132205915,3.491142856256021E-22,3.1884451385119324E-22,3.8227604543122362E-22,1.5605621685179609,1.4252544408603354,1.7087972592172604,2.7992932098103933E-22,2.5569306765874894E-22,3.0648111718392612E-22,1.2513011531427729,1.1429636212838052,1.3699893030309165,1.6058738095943222E-16,1.4661059902749607E-16,1.7589951111808355E-16,717835.39598671056,655358.32753470109,786281.55252881232,6.0562182973160515E-17,5.5311170533287109E-17,6.6314879576397861E-17,270716.65492409148,247244.30876844996,296431.55991540884,4.8560404013335608E-17,4.4356048967657186E-17,5.3166445089608771E-17,217067.97032198534,198274.24661186576,237657.25510989066]
[50,0.05,1.6809393924401165E-26,1.5343618078703232E-26,1.8415210674067254E-26,82.189387494120709,75.022489062006002,90.041014725681251,6.3164250949205967E-27,5.7657398772998698E-27,3.1916656193614507E-28,30.884106353793548,28.191535703009283,1.5605621685179609,5.0577721524632056E-27,4.6168521965889337E-27,5.5408178053732639E-27,24.729933581503644,22.574059237061316,27.09178116047811,2.9159894980901926E-21,2.6617157871026208E-21,3.1945566373304888E-21,14257705.65346897,13014436.523367357,15619757.292755848,1.0957342855487849E-21,1.0002048263334511E-21,1.2003906735939056E-21,5357583.3959623817,4890492.9240593305,5869299.9081376959,8.7739097237208422E-22,8.0090291060078079E-22,9.6118673903200728E-22,4289995.6379421679,3916007.9156085206,4699714.320683117,8.4630572669195871E-28,7.7264719562275542E-28,9.270016279744696E-28,4.1380045956687779,3.7778518394467717,4.5325665132205915,3.1916656193614507E-28,2.9149339190095893E-28,3.4948363946835217E-28,1.5605621685179609,1.4252544408603354,1.7087972592172604,2.5591642233297924E-28,2.3375920343479725E-28,2.8019055219884435E-28,1.2513011531427729,1.1429636212838052,1.3699893030309165,1.468118733076366E-22,1.3403404776505402E-22,1.6081049822754768E-22,717835.39598671056,655358.32753470109,786281.55252881232,5.5367037439483907E-23,5.056646737941009E-23,6.0626256189088566E-23,270716.65492409148,247244.30876844996,296431.55991540884,4.4394795152518698E-23,4.0551098115935276E-23,4.860572078627328E-23,217067.97032198534,198274.24661186576,237657.25510989066]

{"sheet":"Greene","index":175,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Greene"]
[null,"Number of households",{"$f":"'WTP Values '!C31","v":14400},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA31","v":0.67289852228349256}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU31","v":0.14217669634671876}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV31","v":213.870771209}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW31","v":1175.845729271}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!X3:X52), \"NULL\")))))","v":35830395.522695571},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!Y3:Y52), \"NULL\")))))","v":32705997.681035142},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!Z3:Z52), \"NULL\")))))","v":39253299.782910101},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AD3:AD52), \"NULL\")))))","v":13466195.146617379},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AE3:AE52), \"NULL\")))))","v":12292177.306807628},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AF3:AF52), \"NULL\")))))","v":14752379.195226574},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":10782845.45555716},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AK3:AK52), \"NULL\")))))","v":9842838.5740195438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!AL3:AL52), \"NULL\")))))","v":11812661.030431619}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BH3:BH52), \"NULL\")))))","v":1804020.7140629953},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BI3:BI52), \"NULL\")))))","v":1647012.6993873829},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1976029.3472642554},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BN3:BN52), \"NULL\")))))","v":680508.7283480874},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BO3:BO52), \"NULL\")))))","v":621511.69289874798},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BP3:BP52), \"NULL\")))))","v":745142.36792077729},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BT3:BT52), \"NULL\")))))","v":545664.37464379624},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BU3:BU52), \"NULL\")))))","v":498426.91586575535},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!BV3:BV52), \"NULL\")))))","v":597414.92213717662}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!F3:F52), \"NULL\")))))","v":143.88084981609592},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!G3:G52), \"NULL\")))))","v":131.3344905012251},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!H3:H52), \"NULL\")))))","v":157.62589411757037},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!L3:L52), \"NULL\")))))","v":54.074971074696414},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!M3:M52), \"NULL\")))))","v":49.360574763215908},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!N3:N52), \"NULL\")))))","v":2.7326568047504352},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!R3:R52), \"NULL\")))))","v":43.299688573029606},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!S3:S52), \"NULL\")))))","v":39.524988713438553},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Greene NPV 1%'!A3:A52,'Greene NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Greene NPV 2%'!A3:A52,'Greene NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Greene NPV 3%'!A3:A52,'Greene NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Greene NPV 4%'!A3:A52,'Greene NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Greene NPV 5%'!A3:A52,'Greene NPV 5%'!T3:T52), \"NULL\")))))","v":47.435025007508386}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Greene NPV 1%","index":176,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU31","v":27.347480306886602},{"$f":"'WTP Values '!CV31","v":24.962789677625597},{"$f":"'WTP Values '!CW31","v":29.960005384631899},{"$f":"C3","v":27.347480306886602},{"$f":"D3","v":24.962789677625597},{"$f":"E3","v":29.960005384631899},{"$f":"'WTP Values '!CC31","v":10.278047484782704},{"$f":"'WTP Values '!CD31","v":9.3819806318841952},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"I3","v":10.278047484782704},{"$f":"J3","v":9.3819806318841952},{"$f":"K3","v":0.51939697498945425},{"$f":"'WTP Values '!CI31","v":8.2299860061903836},{"$f":"'WTP Values '!CJ31","v":7.5125275660538593},{"$f":"'WTP Values '!CK31","v":9.0159907583781056},{"$f":"O3","v":8.2299860061903836},{"$f":"P3","v":7.5125275660538593},{"$f":"Q3","v":9.0159907583781056},{"$f":"'WTP Values '!BH31","v":6810295.0267343847},{"$f":"'WTP Values '!BI31","v":6216439.7043971866},{"$f":"'WTP Values '!BJ31","v":7460887.5619343193},{"$f":"U3","v":6810295.0267343847},{"$f":"V3","v":6216439.7043971866},{"$f":"W3","v":7460887.5619343193},{"$f":"'WTP Values '!AV31","v":2559524.1274395972},{"$f":"'WTP Values '!AW31","v":2336378.1716354154},{"$f":"'WTP Values '!AX31","v":2803989.5513325599},{"$f":"AA3","v":2559524.1274395972},{"$f":"AB3","v":2336378.1716354154},{"$f":"AC3","v":2803989.5513325599},{"$f":"'WTP Values '!BB31","v":2049498.9717183511},{"$f":"'WTP Values '!BC31","v":1870831.5554913443},{"$f":"'WTP Values '!BD31","v":2245236.3557385406},{"$f":"AG3","v":2049498.9717183511},{"$f":"AH3","v":1870831.5554913443},{"$f":"AI3","v":2245236.3557385406},{"$f":"'WTP Values '!CX31","v":1.3769153321180445},{"$f":"'WTP Values '!CY31","v":1.2570792676055855},{"$f":"'WTP Values '!CZ31","v":1.508200589801185},{"$f":"AM3","v":1.3769153321180445},{"$f":"AN3","v":1.2570792676055855},{"$f":"AO3","v":1.508200589801185},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"'WTP Values '!CG31","v":0.47436760142048162},{"$f":"'WTP Values '!CH31","v":0.56872847578901797},{"$f":"AS3","v":0.51939697498945425},{"$f":"AT3","v":0.47436760142048162},{"$f":"AU3","v":0.56872847578901797},{"$f":"'WTP Values '!CL31","v":0.4164772819850292},{"$f":"'WTP Values '!CM31","v":0.38042338263966535},{"$f":"'WTP Values '!CN31","v":0.45597578759179475},{"$f":"AY3","v":0.4164772819850292},{"$f":"AZ3","v":0.38042338263966535},{"$f":"BA3","v":0.45597578759179475},{"$f":"'WTP Values '!BK31","v":342890.80870812398},{"$f":"'WTP Values '!BL31","v":313048.24387164408},{"$f":"'WTP Values '!BM31","v":375584.54602687381},{"$f":"BE3","v":342890.80870812398},{"$f":"BF3","v":313048.24387164408},{"$f":"BG3","v":375584.54602687381},{"$f":"'WTP Values '!AY31","v":129344.51715395584},{"$f":"'WTP Values '!AZ31","v":118130.93127940946},{"$f":"'WTP Values '!BA31","v":141629.45422261918},{"$f":"BK3","v":129344.51715395584},{"$f":"BL3","v":118130.93127940946},{"$f":"BM3","v":141629.45422261918},{"$f":"'WTP Values '!BE31","v":103714.60662634637},{"$f":"'WTP Values '!BF31","v":94736.167345990354},{"$f":"'WTP Values '!BG31","v":113550.85015878828},{"$f":"BQ3","v":103714.60662634637},{"$f":"BR3","v":94736.167345990354},{"$f":"BS3","v":113550.85015878828}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":26.808626906074505},{"$f":"D3/(1+B4)^A4","v":24.470924103152239},{"$f":"E3/(1+B4)^A4","v":29.369674918764726},{"$f":"F3+C4","v":54.156107212961103},{"$f":"G3+D4","v":49.433713780777836},{"$f":"H3+E4","v":59.329680303396628},{"$f":"I3/(1+B4)^A4","v":10.075529344949224},{"$f":"J3/(1+B4)^A4","v":9.1971185490483229},{"$f":"K3/(1+B4)^A4","v":0.50916280265606728},{"$f":"L3+I4","v":20.353576829731928},{"$f":"M3+J4","v":18.579099180932516},{"$f":"N3+K4","v":1.0285597776455215},{"$f":"O3/(1+B4)^A4","v":8.0678227685426762},{"$f":"P3/(1+B4)^A4","v":7.364501094063189},{"$f":"Q3/(1+B4)^A4","v":8.8383401219273647},{"$f":"R3+O4","v":16.29780877473306},{"$f":"S3+P4","v":14.877028660117048},{"$f":"T3+Q4","v":17.854330880305469},{"$f":"U3/(1+B4)^A4","v":6676105.3100033179},{"$f":"V3/(1+B4)^A4","v":6093951.2835968891},{"$f":"W3/(1+B4)^A4","v":7313878.6020334465},{"$f":"X3+U4","v":13486400.336737704},{"$f":"Y3+V4","v":12310390.987994075},{"$f":"Z3+W4","v":14774766.163967766},{"$f":"AA3/(1+B4)^A4","v":2509091.3904907336},{"$f":"AB3/(1+B4)^A4","v":2290342.2915747627},{"$f":"AC3/(1+B4)^A4","v":2748739.8797495929},{"$f":"AD3+AA4","v":5068615.5179303307},{"$f":"AE3+AB4","v":4626720.4632101785},{"$f":"AF3+AC4","v":5552729.4310821528},{"$f":"AG3/(1+B4)^A4","v":2009115.7452390462},{"$f":"AH3/(1+B4)^A4","v":1833968.7829539694},{"$f":"AI3/(1+B4)^A4","v":2200996.3295152835},{"$f":"AJ3+AG4","v":4058614.7169573973},{"$f":"AK3+AH4","v":3704800.3384453137},{"$f":"AL3+AI4","v":4446232.6852538241},{"$f":"AM3/(1+B4)^A4","v":1.3497846604431374},{"$f":"AN3/(1+B4)^A4","v":1.2323098398251009},{"$f":"AO3/(1+B4)^A4","v":1.4784830798952897},{"$f":"AP3+AM4","v":2.7266999925611817},{"$f":"AQ3+AN4","v":2.4893891074306866},{"$f":"AR3+AO4","v":2.9866836696964745},{"$f":"AS3/(1+B4)^A4","v":0.50916280265606728},{"$f":"AT3/(1+B4)^A4","v":0.46502068563913501},{"$f":"AU3/(1+B4)^A4","v":0.55752227800119392},{"$f":"AV3+AS4","v":1.0285597776455215},{"$f":"AW3+AT4","v":0.93938828705961663},{"$f":"AX3+AU4","v":1.1262507537902118},{"$f":"AY3/(1+B4)^A4","v":0.40827103419765631},{"$f":"AZ3/(1+B4)^A4","v":0.37292753910368137},{"$f":"BA3/(1+B4)^A4","v":0.44699126320144567},{"$f":"BB3+AY4","v":0.82474831618268551},{"$f":"BC3+AZ4","v":0.75335092174334672},{"$f":"BD3+BA4","v":0.90296705079324036},{"$f":"BE3/(1+B4)^A4","v":336134.50515451818},{"$f":"BF3/(1+B4)^A4","v":306879.95674114703},{"$f":"BG3/(1+B4)^A4","v":368184.04668843624},{"$f":"BH3+BE4","v":679025.31386264216},{"$f":"BI3+BF4","v":619928.20061279112},{"$f":"BJ3+BG4","v":743768.59271531005},{"$f":"BK3/(1+B4)^A4","v":126795.91917846861},{"$f":"BL3/(1+B4)^A4","v":115803.28524596556},{"$f":"BM3/(1+B4)^A4","v":138838.79445409193},{"$f":"BN3+BK4","v":256140.43633242446},{"$f":"BO3+BL4","v":233934.21652537503},{"$f":"BP3+BM4","v":280468.24867671111},{"$f":"BQ3/(1+B4)^A4","v":101671.01914160021},{"$f":"BR3/(1+B4)^A4","v":92869.490585227279},{"$f":"BS3/(1+B4)^A4","v":111313.44981745738},{"$f":"BT3+BQ4","v":205385.62576794659},{"$f":"BU3+BR4","v":187605.65793121763},{"$f":"BV3+BS4","v":224864.29997624567}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":26.020189154503885},{"$f":"D4/(1+B5)^A5","v":23.751237845204695},{"$f":"E4/(1+B5)^A5","v":28.505917123990688},{"$f":"F4+C5","v":80.176296367464985},73.184951625982535,87.835597427387313,{"$f":"I4/(1+B5)^A5","v":9.7792095173635918},{"$f":"J4/(1+B5)^A5","v":8.9266326530288946},{"$f":"K4/(1+B5)^A5","v":0.49418839994920644},{"$f":"L4+I5","v":30.132786347095518},27.505731833961413,1.522748177594728,{"$f":"O4/(1+B5)^A5","v":7.8305492943738546},{"$f":"P4/(1+B5)^A5","v":7.1479122063000906},{"$f":"Q4/(1+B5)^A5","v":8.5784058463763166},{"$f":"R4+O5","v":24.128358069106916},22.02494086641714,26.432736726681785,{"$f":"U4/(1+B5)^A5","v":6479762.0404166533},{"$f":"V4/(1+B5)^A5","v":5914729.0778101636},{"$f":"W4/(1+B5)^A5","v":7098778.5142724765},{"$f":"X4+U5","v":19966162.377154358},18225120.065804239,21873544.678240243,{"$f":"AA4/(1+B5)^A5","v":2435299.3838603804},{"$f":"AB4/(1+B5)^A5","v":2222983.6635844894},{"$f":"AC4/(1+B5)^A5","v":2667899.846500773},{"$f":"AD4+AA5","v":7503914.9017907111},6849704.1267946679,8220629.2775829257,{"$f":"AG4/(1+B5)^A5","v":1950027.9483753256},{"$f":"AH4/(1+B5)^A5","v":1780032.0323419755},{"$f":"AI4/(1+B5)^A5","v":2136265.3530524415},{"$f":"AJ4+AG5","v":6008642.6653327234},5484832.370787289,6582498.0383062661,{"$f":"AM4/(1+B5)^A5","v":1.3100876932499701},{"$f":"AN4/(1+B5)^A5","v":1.1960677897285366},{"$f":"AO4/(1+B5)^A5","v":1.4350011112240888},{"$f":"AP4+AM5","v":4.0367876858111522},3.6854568971592232,4.4216847809205628,{"$f":"AS4/(1+B5)^A5","v":0.49418839994920644},{"$f":"AT4/(1+B5)^A5","v":0.45134449606390276},{"$f":"AU4/(1+B5)^A5","v":0.5411256302781362},{"$f":"AV4+AS5","v":1.522748177594728},1.3907327831235194,1.667376384068348,{"$f":"AY4/(1+B5)^A5","v":0.39626384347647564},{"$f":"AZ4/(1+B5)^A5","v":0.36195979534493455},{"$f":"BA4/(1+B5)^A5","v":0.43384531627305584},{"$f":"BB4+AY5","v":1.2210121596591612},1.1153107170882812,1.3368123670662961,{"$f":"BE4/(1+B5)^A5","v":326248.83908150939},{"$f":"BF4/(1+B5)^A5","v":297854.66260941903},{"$f":"BG4/(1+B5)^A5","v":357355.8083399281},{"$f":"BH4+BE5","v":1005274.1529441515},917782.8632222102,1101124.4010552382,{"$f":"BK4/(1+B5)^A5","v":123066.86995205151},{"$f":"BL4/(1+B5)^A5","v":112397.52775738892},{"$f":"BM4/(1+B5)^A5","v":134755.56604729293},{"$f":"BN4+BK5","v":379207.30628447596},346331.74428276392,415223.81472400401,{"$f":"BQ4/(1+B5)^A5","v":98680.889508600128},{"$f":"BR4/(1+B5)^A5","v":90138.212605080742},{"$f":"BS4/(1+B5)^A5","v":108039.73772466239},{"$f":"BT4+BQ5","v":304066.51527654671},277743.87053629837,332904.03770090808]
[4,0.01,25.004890337203182,22.824472726378112,27.393626057611183,105.18118670466816,96.009424352360639,115.2292234849985,9.3976281307656997,8.5783185219792628,0.47490533882260016,39.530414477861214,36.084050355940676,1.9976535164173281,7.5250039583970603,6.8690031343431883,8.2436794053641176,31.653362027503977,28.893944000760328,34.676416132045901,6226923.9577662721,5683938.3867165409,6821786.6220527794,26193086.33492063,23909058.45252078,28695331.300293021,2340274.8408209383,2136243.6068110955,2563799.3135359655,9844189.7426116504,8985947.7336057629,10784428.591118891,1873938.5295808399,1710575.7956304392,2052909.0148830402,7882581.1949135633,7195408.1664177282,8635407.0531893056,1.2589685227620544,1.1493976365981298,1.3790078621973489,5.2957562085732066,4.834854533757353,5.8006926431179116,0.47490533882260016,0.43373318930791238,0.52001109459316441,1.9976535164173281,1.8244659724314318,2.1873874786615124,0.38080176481010836,0.34783624881950487,0.41691682148433756,1.6018139244692695,1.463146965907786,1.7537291885506336,313518.7217676678,286232.47628021252,343411.90780143935,1318792.8747118195,1204015.3395024226,1444536.3088566775,118264.84308094441,108011.81494331251,129497.45028110447,497472.14936542034,454343.55922607641,544721.26500510843,94830.395193845281,86621.050600295828,103824.06437647919,398896.91047039197,364364.9211365942,436728.10207738727]
[5,0.01,23.791295178218377,21.716702636864834,26.064095252947176,128.97248188288654,117.72612698922548,141.29331873794567,8.9415207113115116,8.1619757310247092,0.45185613475096131,48.471935189172726,44.246026086965387,2.4495096511682894,7.1597830655197656,6.5356207903907544,7.8435780938343651,38.813145093023742,35.42956479115108,42.519994225880268,5924704.4851510245,5408072.3454316482,6490695.8990579685,32117790.820071653,29317130.797952428,35186027.19935099,2226691.2106104689,2032562.4922500402,2439367.0767392083,12070880.953222118,11018510.225855803,13223795.6678581,1782988.2115804136,1627554.1755929773,1953272.4874397854,9665569.4064939767,8822962.3420107048,10588679.540629091,1.197865351185051,1.0936124126394116,1.3120786638207134,6.4936215597582576,5.9284669463967647,7.1127713069386251,0.45185613475096131,0.41268224720272101,0.4947727136802233,2.4495096511682894,2.237148219634153,2.6821601923417355,0.36231981299691318,0.33095425565760239,0.39668205022841541,1.9641337374661827,1.7941012215653884,2.1504112387790491,298302.30618426303,272340.37985933485,326744.64698864194,1617095.1808960824,1476355.7193617574,1771280.9558453194,112524.94024171503,102769.53577469174,123212.38057503183,609997.08960713539,557113.0950007682,667933.64558014029,90227.867169131729,82416.957470629452,98785.034802094131,489124.77763952373,446781.87860722363,535513.13687948138]
[9,0.01,17.651307136558515,16.11211938505809,19.337549599548101,209.24576120284542,190.99960468847888,229.23516397121233,6.6339191355902383,6.0555568492695482,0.33524242191444514,78.641170795204033,71.785029438876904,3.9740997773295992,5.3120071426932638,4.8489268463568989,5.819330345268761,62.970689336977728,57.48114749425195,68.984704552820403,4395674.038649709,4012372.8141265041,4815596.0398980081,52108104.691683106,47564296.356422439,57086030.582227334,1652033.2399870628,1508004.6948348184,1809822.3391282011,19583872.749998141,17876499.900374968,21454368.793371391,1322839.8163157864,1207519.742812559,1449177.6231146392,15681480.253727918,14314429.282631641,17179139.908494886,0.88872375646731105,0.81137611211364846,0.97346123062809475,10.535292229769212,9.618381850565159,11.539804651767474,0.33524242191444514,0.30617841696358999,0.36708321537508459,3.9740997773295992,3.6295632626966849,4.3515534703297591,0.26881337283075496,0.2455425470115542,0.29430750413924445,3.1866228593902504,2.9107610422066146,3.4888406425028409,221317.31738685648,202055.56925649144,242419.34186513707,2623585.3348260052,2395248.7522457796,2873737.3003840526,83484.831987954996,76247.073841587524,91414.088903725191,989663.09311057709,903863.76952382375,1083659.7238573665,66942.12247583126,61147.02956174672,73290.881254072272,793559.09823687118,724861.71403367154,868819.86238135002]
[16,0.01,7.1372655851183344,6.51489854550874,7.8190938602795619,288.64971887293996,263.47956527887072,316.22464061261451,2.6824099980018623,2.4485505330935973,0.13555450494915575,108.4836878481332,99.025798409032589,5.482179313478027,2.1478979134028808,1.9606524569265997,2.3530328876153388,86.866618802057189,79.293921985953247,95.162814583379273,1777380.7229536155,1622393.7513169888,1947175.2217268005,71881932.918464884,65613853.741873764,78748867.286052823,667995.85424527933,609758.24211622099,731797.51484152931,27015502.398877382,24660220.790198758,29595808.704577081,534887.24787187227,488257.84045630461,585971.65049365954,21632241.631705612,19746426.233469702,23698228.707528632,0.35935341403548526,0.32807807131641897,0.39361681750009303,14.533193517928234,13.268336721463143,15.918895319233021,0.13555450494915575,0.12380254115992381,0.14842925680811592,5.482179313478027,5.0068991093842152,6.0028680086551303,0.10869407120285372,9.9284566117948864E-2,0.11900256476669333,4.3958730022989441,4.0153279651134932,4.8127754887932133,89489.150041717396,81700.706331770416,98021.705275160683,3619175.6764074247,3304190.6081732512,3964254.5641171075,33756.900472991903,30830.32955493862,36963.077333586843,1365217.4933587506,1246859.2982371952,1494883.6853241022,27067.893796486325,24724.66125861985,29634.999857561426,1094696.5391240709,999930.07636004384,1198517.0336831312]
[19,0.01,4.1703996296038079,3.8067422540288685,4.5688009994666112,{"$f":"F20+C21","v":303.88496200318497},277.38630058610943,332.91531781929569,1.5673679967069694,1.4307207871837158,7.9206308142688225E-2,{"$f":"L20+I21","v":114.20957376441029},104.25248673153999,5.7715346437051203,1.2550454450173933,1.1456354233472061,1.3749085508906265,{"$f":"R20+O21","v":91.451532525580362},83.479140613304295,100.18561045789873,1038547.3008214828,947986.342790931,1137760.4947747684,{"$f":"X20+U21","v":75675938.777749434},69077023.62949042,82905317.339144781,390318.90153141948,356289.88675600698,427599.06415749574,{"$f":"AD20+AA21","v":28441409.719832677},25961813.810455885,31157907.372162942,312541.76460181031,285295.57891691767,342391.06350090704,{"$f":"AJ20+AG21","v":22774014.649874795},20788663.883293241,24949046.749289062,0.20997500049812204,0.19170039993354693,0.22999556487444361,{"$f":"AP20+AM21","v":15.300271128705337},13.968653827867223,16.759111763927329,7.9206308142688225E-2,7.2339478703705301E-2,8.6729197650373291E-2,{"$f":"AV20+AS21","v":5.7715346437051203},5.2711686384103409,6.3197058491620455,6.3511397870588765E-2,5.8013298345938435E-2,6.9534788373255232E-2,{"$f":"BB20+AY21","v":4.6278919151224294},4.2272613009055293,5.0667989639912765,52289.705873590552,47738.814166425007,57275.39188467597,{"$f":"BH20+BE21","v":3810199.6676187497},3478589.3481434453,4173492.1907821558,19724.607911841347,18014.573427751693,21598.019883472181,{"$f":"BN20+BK21","v":1437275.1434344111},1312669.8752646828,1573785.2567036834,15816.131950924198,14446.94987531675,17316.126316915525,{"$f":"BT20+BQ21","v":1152475.8017975758},1052707.4630350524,1261776.0539073641]
[25,0.01,1.0884092215642271,0.9935003216458731,1.192385761789388,316.56072982032089,288.95674592406249,346.80201113780612,0.40905858735714989,0.37339579813897189,2.0671610359976351E-2,118.97352795940778,108.60110703659542,6.0122791432351628,0.32754727536000716,0.29899296711768486,0.35882967545223765,95.266194446242835,86.961255019403794,104.36459163686553,271044.63831734163,247409.64153323066,296937.73365359241,78832562.991620496,71958391.32618168,86363496.205481574,101867.14212277434,92986.100311003669,111596.68278731979,29627768.872401915,27044743.093312606,32457578.132156741,81568.523146277759,74457.693876732272,89358.724341478359,23723973.213348694,21655808.722827427,25989731.098288026,5.4800198335386054E-2,5.0030812774900582E-2,6.0025253203851707E-2,15.938481993396509,14.551319753396424,17.458174357023815,2.0671610359976351E-2,1.8879475037681649E-2,2.2634967121963945E-2,6.0122791432351628,5.4910416763685594,6.5833158793804358,1.6575483708104619E-2,1.5140565533542092E-2,1.8147494630426558E-2,4.8209323440143255,4.4035904696785506,5.2781472545427031,13646.797218592657,12459.08550260785,14947.983462656433,3969132.199209956,3623689.6210150141,4347578.5215049982,5147.814849826842,4701.5225356648953,5636.7461386265022,1497227.3236522805,1367424.4720361726,1639431.5999004834,4127.7636183029044,3770.4284635342556,4519.2387394520138,1200548.3210237839,1096618.4064816672,1314407.7477928423]
[36,0.01,3.6576635364214155E-2,3.3387165671791598E-2,4.0070828469986025E-2,319.77401540940156,291.88983414404623,350.32226428255279,1.3746655665835066E-2,1.2548186550120069E-2,6.9468168731731878E-4,120.18118224770511,109.70347488998321,6.0733074645290062,1.1007419836232851E-2,1.0047835426284733E-2,1.2058683385660116E-2,96.233204757074589,87.843965100723182,105.42395626022665,9108.6153137427173,8314.3472736719214,9978.7680906585192,79632761.862639815,72688813.138113573,87240138.668168634,3423.3055354533567,3124.8528748477911,3750.2725016436302,29928508.900415942,27319263.825215947,32787042.459989563,2741.1584440924439,2502.1948225277956,3002.9527608671683,23964786.093978133,21875628.465246029,26253542.811287336,1.8415930632408289E-3,1.6813150417936066E-3,2.0171841211769387E-3,16.10026736244804,14.69902457481326,17.635385535760111,6.9468168731731878E-4,6.3445592029129599E-4,7.6066145205128252E-4,6.0733074645290062,5.5467791176416172,6.6501405738255928,5.5702892952844997E-4,5.0880765594071961E-4,6.0985728595462586E-4,4.8698677645124615,4.4482896141506476,5.3317236868427385,458.60868859275865,418.69493419535735,502.3358215930221,4009421.3257359043,3660472.2934744745,4391709.1103448635,172.99536144502639,157.99744437713096,189.42618646401962,1512425.0994010298,1381304.6692186978,1656072.8362826265,138.71593674973769,126.70747761521847,151.87168963820912,1212734.6229100926,1107749.755983762,1327749.7927033273]
[39,0.01,1.1764328462258658E-2,1.073848317308838E-2,1.28881834860337E-2,319.82843301016777,291.93950654923469,350.38188043708249,4.421406477116167E-3,4.0359367861850463E-3,2.2343398907360341E-4,120.20163410207729,109.72214369861538,6.0743409907225328,3.5403721853027484E-3,3.2317361920386682E-3,3.8784954044756709E-3,96.249581260056587,87.858913963333066,105.44189680100391,2929.650070877447,2674.185618846157,3209.52171511292,79646313.382257193,72701182.970003933,87254984.77450642,1101.0550955472445,1005.0622549035678,1206.2191366972402,29933601.989817791,27323912.885866363,32792622.000855651,881.65267204834493,804.79359229362626,965.85490392185659,23968864.305775423,21879351.15426692,26258010.512671933,5.9232090305875692E-4,5.4076987134656009E-4,6.4879714424459695E-4,16.103007228351267,14.701525983972289,17.638386640675449,2.2343398907360341E-4,2.0406327063188486E-4,2.4465539493731298E-4,6.0743409907225328,5.5477230417787151,6.6512722626975664,1.7916003548988025E-4,1.6365038306543871E-4,1.9615148729867235E-4,4.8706964951379126,4.4490466026382993,5.332631013883101,147.50463498152936,134.66697202490991,161.56881420976063,4010103.6297333939,3661095.2150074416,4392456.4702350721,55.641374178381142,50.817518159927822,60.926103637626383,1512682.4766151933,1381539.7329899983,1656354.6587763308,44.615909217019698,40.753567692782298,48.847260641424043,1212941.0002433488,1107938.2674983477,1327975.7427638541]
[44,0.01,1.4557226763658342E-3,1.3287841728482669E-3,1.594788943369985E-3,319.84875990957971,291.95806095019321,350.40414918027199,5.4710659353122591E-4,4.9940842087816252E-4,2.764781054938971E-5,120.20927359335874,109.72911715922123,6.074727049326361,4.3808706034127379E-4,3.9989631995361938E-4,4.7992656177434903E-4,96.255698463390587,87.864497892472087,105.44859822779672,362.51606334138967,330.90479058405617,397.14749175588912,79651375.354344591,72705803.539912149,87260530.320541859,136.24499482978078,124.3668026029936,149.25803504975156,29935504.438924514,27325649.474522799,32794706.156796981,109.09605180582447,99.585478750805137,119.51526942050772,23970387.662186153,21880741.710340764,26259679.357225325,7.3294023796966927E-5,6.6915078658343069E-5,8.0282416312008035E-5,16.104030665214211,14.702460348803664,17.639507659553161,2.764781054938971E-5,2.5250870155930675E-5,3.0273755739484623E-5,6.074727049326361,5.5480756308439654,6.6516949885352057,2.216933394862501E-5,2.0250163397645919E-5,2.427186294395085E-5,4.8710060553505272,4.449329364623904,5.3329699326377593,18.252282117125766,16.66374460413077,19.99258924070627,4010358.4944192688,3661327.898241614,4392735.6355988318,6.8850857399534693,6.28817988033604,7.5390202621798936,1512778.6161117821,1381627.5376261331,1656459.9294498058,5.5207903266435512,5.0428626524257325,6.0443794324679301,1213018.0894798264,1108008.683219383,1328060.1431065332]
[50,0.01,8.5405751639313832E-5,7.7958400244093132E-5,9.3564626440119776E-5,319.85110214815518,291.96019894639176,350.40671517463585,3.2098180928258273E-5,2.929977821502548E-5,1.6220685982901942E-6,120.21015388064771,109.72992070077987,6.0747715342886739,2.5702117085453169E-5,2.3461505641100128E-5,2.8156797586155856E-5,96.256403339689356,87.865141320373553,105.44937042330115,21.268444445950063,19.413843597898868,23.30023471898976,79651958.637906477,72706335.961353332,87261169.325615034,7.9933536651232409,7.2964723485680887,8.7568153458011651,29935723.655323204,27325849.579066955,32794946.311005652,6.4005531112688523,5.8425775754942038,7.0118378884608319,23970563.196293801,21880901.942061871,26259871.655716609,4.3000849644500538E-6,3.9258388164198606E-6,4.7100867629984249E-6,16.104148594331253,14.702568014282164,17.639636832901541,1.6220685982901942E-6,1.4814425716014703E-6,1.7761301007760808E-6,6.0747715342886739,5.5481162591608175,6.6517436986086746,1.3006520128902995E-6,1.1880562512857628E-6,1.4240052257684154E-6,4.871041725516287,4.4493619468695744,5.333008985744927,1.0708426121639818,0.97764475071190882,1.1729446405143957,4010387.8621003241,3661354.7099867752,4392767.8034110824,0.40394089634561137,0.36892104371419854,0.44230656193589435,1512789.694123877,1381637.6552245773,1656472.0596339169,0.32389908816090468,0.29585956325104873,0.35461752228238397,1213026.9723586056,1108016.7971188412,1328069.8684332741]

{"sheet":"Greene NPV 2%","index":177,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU31","v":27.347480306886602},{"$f":"'WTP Values '!CV31","v":24.962789677625597},{"$f":"'WTP Values '!CW31","v":29.960005384631899},{"$f":"C3","v":27.347480306886602},{"$f":"D3","v":24.962789677625597},{"$f":"E3","v":29.960005384631899},{"$f":"'WTP Values '!CC31","v":10.278047484782704},{"$f":"'WTP Values '!CD31","v":9.3819806318841952},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"I3","v":10.278047484782704},{"$f":"J3","v":9.3819806318841952},{"$f":"K3","v":0.51939697498945425},{"$f":"'WTP Values '!CI31","v":8.2299860061903836},{"$f":"'WTP Values '!CJ31","v":7.5125275660538593},{"$f":"'WTP Values '!CK31","v":9.0159907583781056},{"$f":"O3","v":8.2299860061903836},{"$f":"P3","v":7.5125275660538593},{"$f":"Q3","v":9.0159907583781056},{"$f":"'WTP Values '!BH31","v":6810295.0267343847},{"$f":"'WTP Values '!BI31","v":6216439.7043971866},{"$f":"'WTP Values '!BJ31","v":7460887.5619343193},{"$f":"U3","v":6810295.0267343847},{"$f":"V3","v":6216439.7043971866},{"$f":"W3","v":7460887.5619343193},{"$f":"'WTP Values '!AV31","v":2559524.1274395972},{"$f":"'WTP Values '!AW31","v":2336378.1716354154},{"$f":"'WTP Values '!AX31","v":2803989.5513325599},{"$f":"AA3","v":2559524.1274395972},{"$f":"AB3","v":2336378.1716354154},{"$f":"AC3","v":2803989.5513325599},{"$f":"'WTP Values '!BB31","v":2049498.9717183511},{"$f":"'WTP Values '!BC31","v":1870831.5554913443},{"$f":"'WTP Values '!BD31","v":2245236.3557385406},{"$f":"AG3","v":2049498.9717183511},{"$f":"AH3","v":1870831.5554913443},{"$f":"AI3","v":2245236.3557385406},{"$f":"'WTP Values '!CX31","v":1.3769153321180445},{"$f":"'WTP Values '!CY31","v":1.2570792676055855},{"$f":"'WTP Values '!CZ31","v":1.508200589801185},{"$f":"AM3","v":1.3769153321180445},{"$f":"AN3","v":1.2570792676055855},{"$f":"AO3","v":1.508200589801185},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"'WTP Values '!CG31","v":0.47436760142048162},{"$f":"'WTP Values '!CH31","v":0.56872847578901797},{"$f":"AS3","v":0.51939697498945425},{"$f":"AT3","v":0.47436760142048162},{"$f":"AU3","v":0.56872847578901797},{"$f":"'WTP Values '!CL31","v":0.4164772819850292},{"$f":"'WTP Values '!CM31","v":0.38042338263966535},{"$f":"'WTP Values '!CN31","v":0.45597578759179475},{"$f":"AY3","v":0.4164772819850292},{"$f":"AZ3","v":0.38042338263966535},{"$f":"BA3","v":0.45597578759179475},{"$f":"'WTP Values '!BK31","v":342890.80870812398},{"$f":"'WTP Values '!BL31","v":313048.24387164408},{"$f":"'WTP Values '!BM31","v":375584.54602687381},{"$f":"BE3","v":342890.80870812398},{"$f":"BF3","v":313048.24387164408},{"$f":"BG3","v":375584.54602687381},{"$f":"'WTP Values '!AY31","v":129344.51715395584},{"$f":"'WTP Values '!AZ31","v":118130.93127940946},{"$f":"'WTP Values '!BA31","v":141629.45422261918},{"$f":"BK3","v":129344.51715395584},{"$f":"BL3","v":118130.93127940946},{"$f":"BM3","v":141629.45422261918},{"$f":"'WTP Values '!BE31","v":103714.60662634637},{"$f":"'WTP Values '!BF31","v":94736.167345990354},{"$f":"'WTP Values '!BG31","v":113550.85015878828},{"$f":"BQ3","v":103714.60662634637},{"$f":"BR3","v":94736.167345990354},{"$f":"BS3","v":113550.85015878828}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":26.285544316500001},{"$f":"D3/(1+B4)^A4","v":23.993454130743558},{"$f":"E3/(1+B4)^A4","v":28.796621861430122},{"$f":"F3+C4","v":53.633024623386603},{"$f":"G3+D4","v":48.956243808369152},{"$f":"H3+E4","v":58.756627246062024},{"$f":"I3/(1+B4)^A4","v":9.8789383744547319},{"$f":"J3/(1+B4)^A4","v":9.0176668895465166},{"$f":"K3/(1+B4)^A4","v":0.49922815742931015},{"$f":"L3+I4","v":20.156985859237437},{"$f":"M3+J4","v":18.399647521430712},{"$f":"N3+K4","v":1.0186251324187645},{"$f":"O3/(1+B4)^A4","v":7.9104056191756857},{"$f":"P3/(1+B4)^A4","v":7.2208069646807571},{"$f":"Q3/(1+B4)^A4","v":8.665888848883224},{"$f":"R3+O4","v":16.140391625366071},{"$f":"S3+P4","v":14.733334530734616},{"$f":"T3+Q4","v":17.68187960726133},{"$f":"U3/(1+B4)^A4","v":6545842.9707174022},{"$f":"V3/(1+B4)^A4","v":5975047.7743148664},{"$f":"W3/(1+B4)^A4","v":7171172.2048580544},{"$f":"X3+U4","v":13356137.997451786},{"$f":"Y3+V4","v":12191487.478712052},{"$f":"Z3+W4","v":14632059.766792374},{"$f":"AA3/(1+B4)^A4","v":2460134.6861203355},{"$f":"AB3/(1+B4)^A4","v":2245653.7597418451},{"$f":"AC3/(1+B4)^A4","v":2695107.2196583622},{"$f":"AD3+AA4","v":5019658.8135599326},{"$f":"AE3+AB4","v":4582031.93137726},{"$f":"AF3+AC4","v":5499096.7709909221},{"$f":"AG3/(1+B4)^A4","v":1969914.4287950317},{"$f":"AH3/(1+B4)^A4","v":1798184.8860931799},{"$f":"AI3/(1+B4)^A4","v":2158051.0916364291},{"$f":"AJ3+AG4","v":4019413.4005133826},{"$f":"AK3+AH4","v":3669016.4415845242},{"$f":"AL3+AI4","v":4403287.4473749697},{"$f":"AM3/(1+B4)^A4","v":1.3234480316397967},{"$f":"AN3/(1+B4)^A4","v":1.2082653475639999},{"$f":"AO3/(1+B4)^A4","v":1.4496353227616157},{"$f":"AP3+AM4","v":2.700363363757841},{"$f":"AQ3+AN4","v":2.4653446151695855},{"$f":"AR3+AO4","v":2.9578359125628007},{"$f":"AS3/(1+B4)^A4","v":0.49922815742931015},{"$f":"AT3/(1+B4)^A4","v":0.45594732931611076},{"$f":"AU3/(1+B4)^A4","v":0.54664405592946752},{"$f":"AV3+AS4","v":1.0186251324187645},{"$f":"AW3+AT4","v":0.93031493073659233},{"$f":"AX3+AU4","v":1.1153725317184855},{"$f":"AY3/(1+B4)^A4","v":0.40030496153885931},{"$f":"AZ3/(1+B4)^A4","v":0.36565107904619892},{"$f":"BA3/(1+B4)^A4","v":0.43826969203363586},{"$f":"BB3+AY4","v":0.81678224352388851},{"$f":"BC3+AZ4","v":0.74607446168586433},{"$f":"BD3+BA4","v":0.89424547962543066},{"$f":"BE3/(1+B4)^A4","v":329575.94070369471},{"$f":"BF3/(1+B4)^A4","v":300892.19903079979},{"$f":"BG3/(1+B4)^A4","v":361000.14035647234},{"$f":"BH3+BE4","v":672466.74941181869},{"$f":"BI3+BF4","v":613940.44290244393},{"$f":"BJ3+BG4","v":736584.6863833461},{"$f":"BK3/(1+B4)^A4","v":124321.91191268343},{"$f":"BL3/(1+B4)^A4","v":113543.7632443382},{"$f":"BM3/(1+B4)^A4","v":136129.80990255592},{"$f":"BN3+BK4","v":253666.42906663928},{"$f":"BO3+BL4","v":231674.69452374766},{"$f":"BP3+BM4","v":277759.26412517508},{"$f":"BQ3/(1+B4)^A4","v":99687.242047622422},{"$f":"BR3/(1+B4)^A4","v":91057.446507103377},{"$f":"BS3/(1+B4)^A4","v":109141.53225565964},{"$f":"BT3+BQ4","v":203401.84867396881},{"$f":"BU3+BR4","v":185793.61385309373},{"$f":"BV3+BS4","v":222692.3824144479}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":24.76945548516408},{"$f":"D4/(1+B5)^A5","v":22.609567710329699},{"$f":"E4/(1+B5)^A5","v":27.135699939531293},{"$f":"F4+C5","v":78.402480108550691},71.565811518698851,85.892327185593317,{"$f":"I4/(1+B5)^A5","v":9.3091442718625679},{"$f":"J4/(1+B5)^A5","v":8.4975489155250585},{"$f":"K4/(1+B5)^A5","v":0.47043384278040701},{"$f":"L4+I5","v":29.466130131100005},26.89719643695577,1.4890589751991716,{"$f":"O4/(1+B5)^A5","v":7.4541518902756918},{"$f":"P4/(1+B5)^A5","v":6.8043276762715301},{"$f":"Q4/(1+B5)^A5","v":8.1660606110048395},{"$f":"R4+O5","v":23.594543515641764},21.537662207006147,25.847940218266167,{"$f":"U4/(1+B5)^A5","v":6168294.0297447834},{"$f":"V4/(1+B5)^A5","v":5630420.9677225072},{"$f":"W4/(1+B5)^A5","v":6757555.7335207183},{"$f":"X4+U5","v":19524432.027196571},17821908.446434557,21389615.500313092,{"$f":"AA4/(1+B5)^A5","v":2318239.860725075},{"$f":"AB4/(1+B5)^A5","v":2116129.6934642834},{"$f":"AC4/(1+B5)^A5","v":2539659.7270830623},{"$f":"AD4+AA5","v":7337898.6742850076},6698161.6248415429,8038756.4980739839,{"$f":"AG4/(1+B5)^A5","v":1856294.3634000421},{"$f":"AH4/(1+B5)^A5","v":1694469.7798105367},{"$f":"AI4/(1+B5)^A5","v":2033579.7427426379},{"$f":"AJ4+AG5","v":5875707.7639134247},5363486.2213950604,6436867.1901176078,{"$f":"AM4/(1+B5)^A5","v":1.2471146388265042},{"$f":"AN4/(1+B5)^A5","v":1.1385754230688045},{"$f":"AO4/(1+B5)^A5","v":1.3660237415865841},{"$f":"AP4+AM5","v":3.9474780025843454},3.6039200382383898,4.323859654149385,{"$f":"AS4/(1+B5)^A5","v":0.47043384278040701},{"$f":"AT4/(1+B5)^A5","v":0.42964935179164765},{"$f":"AU4/(1+B5)^A5","v":0.51511490294972107},{"$f":"AV4+AS5","v":1.4890589751991716},1.3599642825282401,1.6304874346682066,{"$f":"AY4/(1+B5)^A5","v":0.37721630588806276},{"$f":"AZ4/(1+B5)^A5","v":0.34456117843646011},{"$f":"BA4/(1+B5)^A5","v":0.41299131935834998},{"$f":"BB4+AY5","v":1.1939985494119512},1.0906356401223245,1.3072367989837805,{"$f":"BE4/(1+B5)^A5","v":310566.7698544439},{"$f":"BF4/(1+B5)^A5","v":283537.43943769723},{"$f":"BG4/(1+B5)^A5","v":340178.49503252178},{"$f":"BH4+BE5","v":983033.51926626265},897477.88234014111,1076763.181415868,{"$f":"BK4/(1+B5)^A5","v":117151.31426891188},{"$f":"BL4/(1+B5)^A5","v":106994.82405366168},{"$f":"BM4/(1+B5)^A5","v":128278.16026882188},{"$f":"BN4+BK5","v":370817.74333555117},338669.51857740933,406037.42439399695,{"$f":"BQ4/(1+B5)^A5","v":93937.514650871861},{"$f":"BR4/(1+B5)^A5","v":85805.465570466287},{"$f":"BS4/(1+B5)^A5","v":102846.50347119475},{"$f":"BT4+BQ5","v":297339.36332484067},271599.07942356,325538.88588564267]
[4,0.02,22.88314815513619,20.887745713624859,25.069192271163942,101.28562826368687,92.453557232323703,110.96151945675726,8.600210355781158,7.8504216980443919,0.43460815390075536,38.06634048688116,34.74761813500016,1.923667129099927,6.8864841287380925,6.2861470009090734,7.544177744132103,30.481027644379857,27.823809207915218,33.392117962398274,5698550.2257663738,5201638.6576342182,6242936.9555323618,25222982.252962947,23023547.104068775,27632552.455845453,2141695.2917632041,1954976.7381858679,2346253.0225294326,9479593.9660482109,8653138.3630274106,10385009.520603416,1714929.0569859289,1565428.1556181191,1878713.3437929614,7590636.8208993534,6928914.3770131795,8315580.5339105688,1.1521411548105742,1.0518676967883185,1.2619947855083908,5.0996191573949199,4.6557877350267081,5.5858544396577763,0.43460815390075536,0.39692958844797038,0.4758865469681916,1.923667129099927,1.7568938709762105,2.106373981636398,0.34848955881730526,0.31832126868482929,0.38154014137786701,1.5424881082292563,1.4089569088071539,1.6887769403616475,286915.68980585714,261944.76653178639,314272.34666837857,1269949.2090721198,1159422.6488719275,1391035.5280842464,108229.70584032896,98846.678810487007,118509.19162344723,479047.44917588012,437516.19738789636,524546.61601744418,86783.743242506636,79270.986895350827,95014.271814683292,384123.10656734731,350870.0663189108,420553.15770032594]
[5,0.02,20.725972310009446,18.918674840722797,22.705939817543186,122.01160057369631,111.3722320730465,133.66745927430046,7.7894754902492975,7.1103688020760902,0.39363799519121584,45.855815977130455,41.857986937076248,2.3173051242911429,6.2373008468028148,5.6935570138432716,6.8329942176935976,36.718328491182675,33.517366221758493,40.22511218009187,5161352.5108398274,4711284.3938216371,5654420.3444514358,30384334.763802774,27734831.497890413,33286972.800296888,1939799.4110176049,1770682.6642757335,2125073.6501614708,11419393.377065815,10423821.027303144,12510083.170764888,1553264.0835847193,1417856.5111185506,1701608.5583118682,9143900.9044840727,8346770.8881317303,10017189.092222437,1.0435297411849558,0.95270898084601208,1.1430275590796459,6.1431488985798754,5.6084967158727199,6.728881998737422,0.39363799519121584,0.35951135759043545,0.43102510757266249,2.3173051242911429,2.1164052285666459,2.5373990892090603,0.31563773032486797,0.28831338047199667,0.34557266123279606,1.8581258385541242,1.6972702892791505,2.0343496015944433,259868.38008076794,237251.44552154312,284646.14705509861,1529817.5891528877,1396674.0943934706,1675681.675139345,98026.979118414718,89528.48244801999,107337.42610139355,577074.42829429486,527044.67983591638,631884.04211883771,78602.71004710703,71798.175156742756,86057.353356112857,462725.81661445432,422668.24147565354,506610.51105643879]
[9,0.02,11.442205958159956,10.44444963763973,12.535288380195448,181.55422282991688,165.72275868671969,198.89823239829659,4.3003426585891651,3.9254276255371794,0.21731607794148483,68.233815414387792,62.28501430891005,3.4481682800837046,3.4434322233295886,3.1432470820902685,3.7722971921567034,54.63716205250261,49.874104979235426,59.855283807146606,2849432.4689980443,2600962.963534297,3121640.8662274047,45212129.488574915,41269647.756786644,49531277.753119968,1070906.7852831988,977542.35256802337,1173191.2991924295,16992147.304141179,15510727.804829387,18615102.309341293,857511.88344518433,782757.30453917489,939408.54948305956,13606196.579190463,12420060.835271306,14905656.282086663,0.57610239189295609,0.52596289399480389,0.63103224066963914,9.1410539552463881,8.3454872955246682,10.012629422536726,0.21731607794148483,0.19847575478332674,0.23795641431030198,3.4481682800837046,3.1492276526075367,3.7756698337256629,0.17425440237605161,0.15916942426197883,0.19078060629394372,2.7649058856097724,2.5255515611096384,3.0271282332596074,143465.76760895923,130979.61644084747,157144.85144941506,2276380.6241721152,2078262.055099624,2493427.5332000144,54117.841505918499,49426.068894100848,59257.868248611943,858691.29534701037,784246.6355193503,940248.4324940826,43394.268011936641,39637.682385918408,47509.759570567643,688539.66035822209,628933.67298833071,753840.43140032003]
[16,0.02,1.8875311624664524,1.7229391113867627,2.0678484144265008,217.01028628560118,198.08706592484992,237.74143989418624,0.709393870994103,0.64754707233041564,3.5848932515238921E-2,81.559324738521909,74.448771148340711,4.121567507261469,0.56803606325059985,0.518516869952516,0.62228634323809284,65.307355532865003,59.614112142802441,71.54453403633201,470048.57282279182,429060.50319702254,514952.66162649391,54041690.746509895,49329274.389812812,59204333.547040939,176659.11072657077,161257.5109948146,193532.18643831523,20310575.505221214,18539846.823487964,22250480.426282018,141457.02394334221,129125.34614116765,154966.87596085094,16263376.135703633,14845597.725764798,17816609.752342146,9.5035102623190662E-2,8.6763982080591828E-2,0.10409644985769127,10.926227464499751,9.9752931050867666,11.968014533552799,3.5848932515238921E-2,3.2740991860963152E-2,3.9253807260754975E-2,4.121567507261469,3.7642462060005517,4.513027451332289,2.8745384927038868E-2,2.6256934152812852E-2,3.1471583442111997E-2,3.3048695229249661,3.0187712451001025,3.618301762875026,23666.424822213914,21606.682189083767,25922.956221601846,2720939.25025017,2484129.7355896798,2980373.6557482705,8927.396750361273,8153.4317435789108,9775.3067327738754,1026386.7230936264,937403.62652985647,1123871.3059639498,7158.4127610060377,6538.7182318644545,7837.3131928099119,823005.85733721976,751759.30530524696,901059.33798686438]
[19,0.02,0.64786550248082397,0.59137185935720327,0.70975657446419016,{"$f":"F20+C21","v":219.94997358211086},200.77041352679626,240.96195769854083,0.24348833324047425,0.22226038845744753,1.230458449599197E-2,{"$f":"L20+I21","v":82.664152140713341},75.45727683040549,4.1773995134312507,0.19496948016699023,0.17797279280815123,0.21359003891733996,{"$f":"R20+O21","v":66.192028820544749},60.421663025106064,72.513698039758637,161336.80909633439,147268.29629407756,176749.43413519178,{"$f":"X20+U21","v":54773755.914887868},49997503.733922921,60006333.443937562,60635.472311424397,55349.114476577219,66426.891225060797,{"$f":"AD20+AA21","v":20585708.734246686},18790993.223592315,22551892.196986265,48552.907479811838,44320.25225556759,53189.952546833563,{"$f":"AJ20+AG21","v":16483684.771956785},15046700.704754876,18057958.963258818,3.2619310207221225E-2,2.9780377651846525E-2,3.5729475695329978E-2,{"$f":"AP20+AM21","v":11.074237462670499},10.110421457396258,12.130136896003517,1.230458449599197E-2,1.1237832553718415E-2,1.3473254413475905E-2,{"$f":"AV20+AS21","v":4.1773995134312507},3.8152378292185927,4.5741622928854708,9.866403066652275E-3,9.0122813211145313E-3,1.0802127999809091E-2,{"$f":"BB20+AY21","v":3.3496382899703145},3.0596644379168265,3.6673163783078802,8123.1295748955754,7416.1551828806005,8897.648628142837,{"$f":"BH20+BE21","v":2757797.9203410805},2517780.5120187025,3020746.7031490039,3064.1890828233027,2798.5377187597751,3355.2209013901715,{"$f":"BN20+BK21","v":1040290.4696064236},950101.98097092309,1139095.6082659422,2457.0130404174165,2244.312601086755,2690.0349783494653,{"$f":"BT20+BQ21","v":834154.54482654552},761942.8653459464,913265.36164878123]
[25,0.02,4.4715868200537717E-2,4.0816660277888966E-2,4.8987608256152289E-2,221.09577014596809,201.81629703474457,242.21721305799753,1.6805636626518662E-2,1.5340477612107009E-2,8.4926605364582183E-4,83.094778705174562,75.850360253432271,4.1991610527958443,1.3456851066911892E-2,1.2283734688785113E-2,1.474204752777092E-2,66.536846316733275,60.736420661805035,72.891447328350935,11135.514182838495,10164.501276865911,12199.298112099726,55059091.622343197,50257958.268409975,60318927.483163804,4185.0781956633982,3820.212217618976,4584.8036384360385,20692946.911856472,18888882.098577879,22669372.913928203,3351.1360047827666,3058.9968919254252,3671.186223945399,16569554.067887222,15125084.246630868,18152029.205657158,2.2513944181828567E-3,2.0554504552920275E-3,2.4660589581461472E-3,11.131927050104482,10.163090189182707,12.193327033961729,8.4926605364582183E-4,7.7563851973528784E-4,9.2992799628675079E-4,4.1991610527958443,3.8351127413353017,4.5979907087400287,6.8098205175674202E-4,6.2203031678331007E-4,7.4556606282505128E-4,3.3670877307695419,3.0756033032070857,3.6864207157006459,560.66080082365818,511.86521962131968,614.11833448024436,2772164.2570560961,2530896.5138632809,3036482.8323077518,211.49123490042427,193.15589934501807,231.57833691676308,1045709.7075634745,955051.39545541292,1145029.5568479763,169.58376524386648,154.90311814213587,185.66700817701181,838499.9484454795,765912.09299690137,918022.88126210531]
[36,0.02,5.2215939511812905E-5,4.7662728018301966E-5,5.7204166942706807E-5,221.15810221196875,201.87319376659281,242.28549975249584,1.9624400483791868E-5,1.7913494321160634E-5,9.9171114575547996E-7,83.118205065738309,75.871744243086923,4.2003448944573893,1.5713932203621994E-5,1.434405219668861E-5,1.7214691181621755E-5,66.555604609093834,60.753543678581138,72.911997131283641,13.003243779062698,11.869365511596913,14.245453301973743,55074614.067348242,50272127.161689915,60335932.798853405,4.8870300121856793,4.460966053099745,5.3538003194856225,20698780.737315033,18894207.315993253,22675763.940078232,3.9132129591412275,3.5720741451170324,4.2869443336410189,16574225.412513483,15129348.361448189,18157146.687017143,2.6290146985372767E-6,2.4002055861182221E-6,2.8796843396540634E-6,11.135065400562944,10.165955401882275,12.196764617887222,9.9171114575547996E-7,9.0573426524776429E-7,1.0859022972937928E-6,4.2003448944573893,3.8361939492677504,4.5992869898047362,7.9520132458778238E-7,7.2636177497456168E-7,8.7061783669147755E-7,3.368036991510829,3.0764703876744219,3.6874600038752021,0.65469891652692258,0.59771898481502039,0.71712273733578358,2772945.7949630469,2531610.0327534825,3037338.8877998502,0.24696408620120169,0.22555341453546909,0.27042034336585952,1046004.5175748389,955320.64676934003,1145352.3674465828,0.19802759030524042,0.180884598076611,0.21680843196048108,838736.34118195518,766128.02152009227,918281.69337229256]
[39,0.02,5.4624002049892132E-6,4.9860808353092581E-6,5.9842273481144146E-6,221.15814459462254,201.87323245349415,242.28554618399599,2.0529426498436155E-6,1.8739617819161141E-6,1.0374462695704815E-7,83.118220994479216,75.871758783118864,4.2003456994098727,1.6438617650618465E-6,1.5005562361248314E-6,1.8008587706832948E-6,66.55561736378435,60.753555321366932,72.912011104110775,1.3602919366835828,1.2416749599798176,1.4902416343435045,55074624.621826142,50272136.795821063,60335944.361608408,0.51124070523163245,0.46666941379823773,0.5600703585159762,20698784.704021428,18894210.936871894,22675768.285652928,0.40936801042033655,0.37368088604648564,0.44846469920473953,16574228.588791678,15129351.260830702,18157150.166645765,2.7502579791676101E-7,2.5108967890278667E-7,3.0124878484034479E-7,11.135067534482602,10.165957350082065,12.196766955270512,1.0374462695704815E-7,9.475043602415434E-8,1.135981270622153E-7,4.2003456994098727,3.8361946844344863,4.5992878712103291,8.3187392950256334E-8,7.5985967993925681E-8,9.1076845386166234E-8,3.3680376369601452,3.0764709772480265,3.6874607105386215,6.8489191792361057E-2,6.2528422081553653E-2,7.5019456205307047E-2,2772946.3263693145,2531610.5179102574,3037339.4698743089,2.5835342382094405E-2,2.3595534798638098E-2,2.8289142220657496E-2,1046004.7180307431,955320.82984662207,1145352.5869414709,2.0716010474773682E-2,1.8922652256205021E-2,2.268070696911231E-2,838736.5019170657,766128.16834057216,918281.86935144372]
[44,0.02,8.5378288711648056E-8,7.7933332074025479E-8,9.3534539958604397E-8,221.15814893449917,201.87323641493506,242.28555093846427,3.2087859492006983E-8,2.9290356628372372E-8,1.6215470086814286E-9,83.118222625542018,75.871760271981401,4.2003457818349741,2.5693852356569839E-8,2.3453961399406978E-8,2.8147743534402122E-8,66.555618669832441,60.753556513558777,72.912012534892952,2.1261605401270145E-2,1.9407600915500887E-2,2.3292742335298964E-2,55074625.702578001,50272137.78233175,60335945.545605302,7.9907833359674305E-3,7.2941261073785008E-3,8.7539995192109296E-3,20698785.110202141,18894211.307640716,22675768.730628796,6.3984949603394098E-3,5.840698846225293E-3,7.0095831738422147E-3,16574228.91403454,15129351.557720145,18157150.522950944,4.2987022364713324E-9,3.9245764303934705E-9,4.7085721955414447E-9,11.135067752990583,10.165957549572799,12.196767194612653,1.6215470086814286E-9,1.4809662014577273E-9,1.7755589714136388E-9,4.2003457818349741,3.8361947597137021,4.5992879614640341,1.3002337774499127E-9,1.1876742219462196E-9,1.4235473250795228E-9,3.3680377030525244,3.076471037618874,3.6874607828991706,1.0704982738420914E-3,9.7733038093521002E-4,1.1725674704386091E-3,2772946.3807839733,2531610.5675890851,3037339.5294772624,4.0381100580071631E-4,3.6880241409331893E-4,4.4216433459308164E-4,1046004.7385569212,955320.84859327308,1145352.6094171924,3.237949357231773E-4,2.9576442715507347E-4,3.5450349207743239E-4,838736.5183759348,766128.18337461818,918281.88737126417]
[50,0.02,3.022028067444844E-10,2.7585082867217645E-10,3.310724650210519E-10,221.15814899242025,201.87323646780544,242.28555100191861,1.1357736664946998E-10,1.0367539707355867E-10,5.7395863127061635E-12,83.118222647310589,75.871760291852141,4.200345782935039,9.0945302551776885E-11,8.3017041816283147E-11,9.9631032994219834E-11,66.555618687263291,60.753556529470067,72.912012553988532,7.5257034605812236E-5,6.8694647753475441E-5,8.2446394940955078E-5,55074625.717001982,50272137.795497969,60335945.561407223,2.828397229150551E-5,2.5818102185705585E-5,3.0985432770620632E-5,20698785.115623128,18894211.312589083,22675768.736567557,2.264794908791845E-5,2.0673588230841969E-5,2.4810941296777579E-5,16574228.918375311,15129351.561682506,18157150.527706277,1.5215576475277807E-11,1.3891330342234293E-11,1.6666341697916152E-11,11.135067755906844,10.165957552235252,12.196767197806972,5.7395863127061635E-12,5.2419900835185471E-12,6.2847231163623281E-12,4.200345782935039,3.8361947607183966,4.5992879626685825,4.6022742186414812E-12,4.2038612952575193E-12,5.0387516974668881E-12,3.3680377039346094,3.0764710384245983,3.6874607838649123,3.7891083067125225E-6,3.4593336162169065E-6,4.1503898240523522E-6,2772946.3815102051,2531610.5682521109,3037339.5302727385,1.4293191066342014E-6,1.3054035909475558E-6,1.5650735681483217E-6,1046004.7388308689,955320.84884347057,1145352.6097171591,1.1460962718012911E-6,1.0468802006949067E-6,1.2547914923469912E-6,838736.51859559887,766128.18357526627,918281.88761176122]

{"sheet":"Greene NPV 3%","index":178,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU31","v":27.347480306886602},{"$f":"'WTP Values '!CV31","v":24.962789677625597},{"$f":"'WTP Values '!CW31","v":29.960005384631899},{"$f":"C3","v":27.347480306886602},{"$f":"D3","v":24.962789677625597},{"$f":"E3","v":29.960005384631899},{"$f":"'WTP Values '!CC31","v":10.278047484782704},{"$f":"'WTP Values '!CD31","v":9.3819806318841952},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"I3","v":10.278047484782704},{"$f":"J3","v":9.3819806318841952},{"$f":"K3","v":0.51939697498945425},{"$f":"'WTP Values '!CI31","v":8.2299860061903836},{"$f":"'WTP Values '!CJ31","v":7.5125275660538593},{"$f":"'WTP Values '!CK31","v":9.0159907583781056},{"$f":"O3","v":8.2299860061903836},{"$f":"P3","v":7.5125275660538593},{"$f":"Q3","v":9.0159907583781056},{"$f":"'WTP Values '!BH31","v":6810295.0267343847},{"$f":"'WTP Values '!BI31","v":6216439.7043971866},{"$f":"'WTP Values '!BJ31","v":7460887.5619343193},{"$f":"U3","v":6810295.0267343847},{"$f":"V3","v":6216439.7043971866},{"$f":"W3","v":7460887.5619343193},{"$f":"'WTP Values '!AV31","v":2559524.1274395972},{"$f":"'WTP Values '!AW31","v":2336378.1716354154},{"$f":"'WTP Values '!AX31","v":2803989.5513325599},{"$f":"AA3","v":2559524.1274395972},{"$f":"AB3","v":2336378.1716354154},{"$f":"AC3","v":2803989.5513325599},{"$f":"'WTP Values '!BB31","v":2049498.9717183511},{"$f":"'WTP Values '!BC31","v":1870831.5554913443},{"$f":"'WTP Values '!BD31","v":2245236.3557385406},{"$f":"AG3","v":2049498.9717183511},{"$f":"AH3","v":1870831.5554913443},{"$f":"AI3","v":2245236.3557385406},{"$f":"'WTP Values '!CX31","v":1.3769153321180445},{"$f":"'WTP Values '!CY31","v":1.2570792676055855},{"$f":"'WTP Values '!CZ31","v":1.508200589801185},{"$f":"AM3","v":1.3769153321180445},{"$f":"AN3","v":1.2570792676055855},{"$f":"AO3","v":1.508200589801185},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"'WTP Values '!CG31","v":0.47436760142048162},{"$f":"'WTP Values '!CH31","v":0.56872847578901797},{"$f":"AS3","v":0.51939697498945425},{"$f":"AT3","v":0.47436760142048162},{"$f":"AU3","v":0.56872847578901797},{"$f":"'WTP Values '!CL31","v":0.4164772819850292},{"$f":"'WTP Values '!CM31","v":0.38042338263966535},{"$f":"'WTP Values '!CN31","v":0.45597578759179475},{"$f":"AY3","v":0.4164772819850292},{"$f":"AZ3","v":0.38042338263966535},{"$f":"BA3","v":0.45597578759179475},{"$f":"'WTP Values '!BK31","v":342890.80870812398},{"$f":"'WTP Values '!BL31","v":313048.24387164408},{"$f":"'WTP Values '!BM31","v":375584.54602687381},{"$f":"BE3","v":342890.80870812398},{"$f":"BF3","v":313048.24387164408},{"$f":"BG3","v":375584.54602687381},{"$f":"'WTP Values '!AY31","v":129344.51715395584},{"$f":"'WTP Values '!AZ31","v":118130.93127940946},{"$f":"'WTP Values '!BA31","v":141629.45422261918},{"$f":"BK3","v":129344.51715395584},{"$f":"BL3","v":118130.93127940946},{"$f":"BM3","v":141629.45422261918},{"$f":"'WTP Values '!BE31","v":103714.60662634637},{"$f":"'WTP Values '!BF31","v":94736.167345990354},{"$f":"'WTP Values '!BG31","v":113550.85015878828},{"$f":"BQ3","v":103714.60662634637},{"$f":"BR3","v":94736.167345990354},{"$f":"BS3","v":113550.85015878828}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":25.777623062387221},{"$f":"D3/(1+B4)^A4","v":23.529823430696201},{"$f":"E3/(1+B4)^A4","v":28.240178513179281},{"$f":"F3+C4","v":53.125103369273823},{"$f":"G3+D4","v":48.492613108321798},{"$f":"H3+E4","v":58.200183897811179},{"$f":"I3/(1+B4)^A4","v":9.6880455130386505},{"$f":"J3/(1+B4)^A4","v":8.8434165631861585},{"$f":"K3/(1+B4)^A4","v":0.48958146384150653},{"$f":"L3+I4","v":19.966092997821356},{"$f":"M3+J4","v":18.225397195070354},{"$f":"N3+K4","v":1.0089784388309608},{"$f":"O3/(1+B4)^A4","v":7.7575511416631011},{"$f":"P3/(1+B4)^A4","v":7.0812777510169287},{"$f":"Q3/(1+B4)^A4","v":8.4984360056349377},{"$f":"R3+O4","v":15.987537147853484},{"$f":"S3+P4","v":14.593805317070789},{"$f":"T3+Q4","v":17.514426764013045},{"$f":"U3/(1+B4)^A4","v":6419356.2321937839},{"$f":"V3/(1+B4)^A4","v":5859590.6347414339},{"$f":"W3/(1+B4)^A4","v":7032602.0943862004},{"$f":"X3+U4","v":13229651.258928169},{"$f":"Y3+V4","v":12076030.33913862},{"$f":"Z3+W4","v":14493489.65632052},{"$f":"AA3/(1+B4)^A4","v":2412596.9718537065},{"$f":"AB3/(1+B4)^A4","v":2202260.5067729433},{"$f":"AC3/(1+B4)^A4","v":2643029.0803398625},{"$f":"AD3+AA4","v":4972121.0992933037},{"$f":"AE3+AB4","v":4538638.6784083582},{"$f":"AF3+AC4","v":5447018.6316724224},{"$f":"AG3/(1+B4)^A4","v":1931849.346515554},{"$f":"AH3/(1+B4)^A4","v":1763438.1708844795},{"$f":"AI3/(1+B4)^A4","v":2116350.6039575273},{"$f":"AJ3+AG4","v":3981348.3182339054},{"$f":"AK3+AH4","v":3634269.7263758238},{"$f":"AL3+AI4","v":4361586.9596960675},{"$f":"AM3/(1+B4)^A4","v":1.2978747592780135},{"$f":"AN3/(1+B4)^A4","v":1.1849177751018811},{"$f":"AO3/(1+B4)^A4","v":1.4216237060997126},{"$f":"AP3+AM4","v":2.6747900913960581},{"$f":"AQ3+AN4","v":2.4419970427074666},{"$f":"AR3+AO4","v":2.9298242959008975},{"$f":"AS3/(1+B4)^A4","v":0.48958146384150653},{"$f":"AT3/(1+B4)^A4","v":0.44713696052453733},{"$f":"AU3/(1+B4)^A4","v":0.53608113468660379},{"$f":"AV3+AS4","v":1.0089784388309608},{"$f":"AW3+AT4","v":0.92150456194501895},{"$f":"AX3+AU4","v":1.1048096104756218},{"$f":"AY3/(1+B4)^A4","v":0.39256978224623357},{"$f":"AZ3/(1+B4)^A4","v":0.35858552421497347},{"$f":"BA3/(1+B4)^A4","v":0.42980091204806747},{"$f":"BB3+AY4","v":0.80904706423126282},{"$f":"BC3+AZ4","v":0.73900890685463883},{"$f":"BD3+BA4","v":0.88577669963986216},{"$f":"BE3/(1+B4)^A4","v":323207.47356784239},{"$f":"BF3/(1+B4)^A4","v":295077.99403491762},{"$f":"BG3/(1+B4)^A4","v":354024.45661878953},{"$f":"BH3+BE4","v":666098.28227596637},{"$f":"BI3+BF4","v":608126.2379065617},{"$f":"BJ3+BG4","v":729609.00264566333},{"$f":"BK3/(1+B4)^A4","v":121919.61273819949},{"$f":"BL3/(1+B4)^A4","v":111349.73256613202},{"$f":"BM3/(1+B4)^A4","v":133499.34416308717},{"$f":"BN3+BK4","v":251264.12989215532},{"$f":"BO3+BL4","v":229480.66384554148},{"$f":"BP3+BM4","v":275128.79838570638},{"$f":"BQ3/(1+B4)^A4","v":97760.963923410673},{"$f":"BR3/(1+B4)^A4","v":89297.923787341279},{"$f":"BS3/(1+B4)^A4","v":107032.56683833376},{"$f":"BT3+BQ4","v":201475.57054975705},{"$f":"BU3+BR4","v":184034.09113333165},{"$f":"BV3+BS4","v":220583.41699712205}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":23.590176743493316},{"$f":"D4/(1+B5)^A5","v":21.533121658654174},{"$f":"E4/(1+B5)^A5","v":25.843763824980329},{"$f":"F4+C5","v":76.715280112767147},70.025734766975972,84.043947722791501,{"$f":"I4/(1+B5)^A5","v":8.8659340466911232},{"$f":"J4/(1+B5)^A5","v":8.0929789079853958},{"$f":"K4/(1+B5)^A5","v":0.44803639320846517},{"$f":"L4+I5","v":28.832027044512479},26.318376103055748,1.4570148320394261,{"$f":"O4/(1+B5)^A5","v":7.099258224298568},{"$f":"P4/(1+B5)^A5","v":6.4803722714062424},{"$f":"Q4/(1+B5)^A5","v":7.7772728281033938},{"$f":"R4+O5","v":23.086795372152054},21.074177588477031,25.291699592116437,{"$f":"U4/(1+B5)^A5","v":5874620.3143088659},{"$f":"V4/(1+B5)^A5","v":5362355.4966075094},{"$f":"W4/(1+B5)^A5","v":6435827.1502270931},{"$f":"X4+U5","v":19104271.573237035},17438385.835746128,20929316.806547612,{"$f":"AA4/(1+B5)^A5","v":2207867.9961726088},{"$f":"AB4/(1+B5)^A5","v":2015380.3344961214},{"$f":"AC4/(1+B5)^A5","v":2418746.018300877},{"$f":"AD4+AA5","v":7179989.0954659125},6554019.0129044801,7865764.6499732994,{"$f":"AG4/(1+B5)^A5","v":1767915.8165905611},{"$f":"AH4/(1+B5)^A5","v":1613795.7338699233},{"$f":"AI4/(1+B5)^A5","v":1936760.603478753},{"$f":"AJ4+AG5","v":5749264.134824466},5248065.4602457471,6298347.5631748205,{"$f":"AM4/(1+B5)^A5","v":1.1877392608382638},{"$f":"AN4/(1+B5)^A5","v":1.0843676189037894},{"$f":"AO4/(1+B5)^A5","v":1.3009870773758794},{"$f":"AP4+AM5","v":3.862529352234322},3.5263646616112561,4.2308113732767767,{"$f":"AS4/(1+B5)^A5","v":0.44803639320846517},{"$f":"AT4/(1+B5)^A5","v":0.40919366001255331},{"$f":"AU4/(1+B5)^A5","v":0.49059017914502323},{"$f":"AV4+AS5","v":1.4570148320394261},1.3306982219575723,1.5953997896206449,{"$f":"AY4/(1+B5)^A5","v":0.35925696193672668},{"$f":"AZ4/(1+B5)^A5","v":0.32815655165011343},{"$f":"BA4/(1+B5)^A5","v":0.39332871984316986},{"$f":"BB4+AY5","v":1.1683040261679896},1.0671654585047523,1.279105419483032,{"$f":"BE4/(1+B5)^A5","v":295780.62367621774},{"$f":"BF4/(1+B5)^A5","v":270038.16509971622},{"$f":"BG4/(1+B5)^A5","v":323982.52868171968},{"$f":"BH4+BE5","v":961878.90595218411},878164.40300627798,1053591.5313273831,{"$f":"BK4/(1+B5)^A5","v":111573.71670893049},{"$f":"BL4/(1+B5)^A5","v":101900.77902910061},{"$f":"BM4/(1+B5)^A5","v":122170.81133996612},{"$f":"BN4+BK5","v":362837.8466010858},331381.44287464209,397299.60972567252,{"$f":"BQ4/(1+B5)^A5","v":89465.130744834416},{"$f":"BR4/(1+B5)^A5","v":81720.250151539483},{"$f":"BS4/(1+B5)^A5","v":97949.960821260713},{"$f":"BT4+BQ5","v":290940.70129459148},265754.3412848711,318533.37781838275]
[4,0.03,20.959566494635716,19.13189969490703,22.961849427887046,97.674846607402856,89.157634461883006,107.00579715067855,7.8772675681597946,7.1905069387998806,0.39807453236058205,36.709294612672274,33.508883041855626,1.8550893644000082,6.3075989820982112,5.7577268288164198,6.9100061758764859,29.394394354250267,26.831904417293451,32.20170576799292,5219524.0606858209,4764383.4050552743,5718149.0656009112,24323795.633922856,22202769.240801401,26647465.872148521,1961662.1181069289,1790639.3238237926,2149024.5094579733,9141651.2135728411,8344658.336728273,10014789.159431273,1570770.3048460023,1433836.6075250211,1720786.7111042456,7320034.4396704677,6681902.067770768,8019134.2742790664,1.0552909495557514,0.96344658457519272,1.155910167754155,4.9178203017900737,4.4898112461864486,5.3867215410309317,0.39807453236058205,0.36356326701036962,0.43588302000499068,1.8550893644000082,1.6942614889679419,2.0312828096256355,0.31919515755432132,0.29156284582980158,0.34946747315391508,1.4874991837223108,1.3587283043345539,1.6285728926369472,262797.25316074403,239925.41213401628,287854.28048468113,1224676.1591129282,1118089.8151402944,1341445.8118120641,99131.802183699023,90537.522339874544,108547.18350891108,461969.64878478483,421918.96521451662,505846.79323458357,79488.609906869067,72607.383812072949,87027.27153353933,370429.31120146054,338361.72509694402,405560.6493519221]
[5,0.03,18.079906175156772,16.503344738783515,19.807093022201858,115.75475278255962,105.66097920066652,126.8128901728804,6.7950002012391213,6.2025944495840619,0.34338258845385627,43.504294813911393,39.711477491439688,2.1984719528538643,5.4409902903305287,4.9666657406214201,5.9606320274598819,34.835384644580799,31.79857015791487,38.1623377954528,4502407.3050520923,4109798.9773748145,4932525.6144054458,28826202.938974947,26312568.218176216,31579991.486553967,1692146.9750726824,1544621.2103941233,1853767.419715317,10833798.188645523,9889279.5471223965,11868556.57914659,1354960.263209953,1236840.0530226722,1484365.7330500572,8674994.7028804198,7918742.1207934404,9503500.0073291231,0.91030324316789701,0.83107748713948171,0.99709826466370688,5.8281235449579709,5.3208887333259298,6.3838198056946389,0.34338258845385627,0.31361286780255021,0.37599652202020328,2.1984719528538643,2.007874356770492,2.4072793316458387,0.27534054683924486,0.25150467201283261,0.30145371219910416,1.7628397305615557,1.6102329763473866,1.9300266048360513,226691.21908848683,206961.76810379335,248305.63096866899,1451367.3782014151,1325051.5832440876,1589751.4427807331,85511.963375492036,78098.462086753279,93633.754014946579,547481.61216027685,500017.4273012699,599480.54724953021,68567.573164151356,62631.767087446678,75070.488905816936,438996.88436561188,400993.49218439072,480631.13825773902]
[9,0.03,7.4486819574544718,6.7991595201053103,8.1602600696470731,160.37544833390874,146.39076585078078,175.69623386607614,2.7994501138184402,2.555386787875487,0.14146907989128849,60.274162550695578,55.019304638445242,3.0459304401156695,2.241615958270788,2.0462005240772903,2.4557014736599263,48.263594331657892,44.05616031190042,52.873008548621236,1854932.1956291588,1693182.7629504374,2032135.2441081067,39938016.444011435,36455435.507978253,43753324.777522109,697142.14888483833,636363.48714981263,763727.63214467734,15009968.920471778,13701360.876717843,16443601.983518546,558225.68811268872,509561.72548429307,611539.02829574654,12018998.195107775,10971228.285100684,13166872.528160658,0.37503288332956247,0.34239292083321782,0.4107912829777346,8.0747261257066096,7.3719643956646213,8.8446300373026041,0.14146907989128849,0.12920434914846313,0.15490558869635485,3.0459304401156695,2.7818620179692783,3.3352280817606408,0.11343665965563825,0.10361659482567789,0.12419493803294972,2.4423723893282099,2.2309393722161253,2.6740058149352213,93393.780762976181,85265.508184764389,102298.63227233455,2010834.8761583751,1835827.3558538812,2202562.6961025475,35229.796690911862,32175.532318297388,38575.866897927372,758522.71197631944,692762.21624215506,830565.99596561654,28248.93227576857,25803.458765112184,30928.047459582354,608219.70981680218,555566.91662461648,665902.9752853082]
[16,0.03,0.50569886985922341,0.46160210691622228,0.55400865798116539,177.22418309784231,161.77029689080356,194.15454075896278,0.19005761916958749,0.17348790270049916,9.6044849585036184E-3,66.606449621347977,60.79952648898162,3.3659300075560044,0.15218567032808719,0.13891871051034346,0.16672016163861625,53.334074309086333,48.684615399783134,58.427744678506521,125933.30207317916,114951.96258611196,137963.80382681254,44133827.293199219,40285373.132213384,48349964.549227409,47329.715355812063,43203.387942920053,51850.274003081526,16586887.256683499,15140799.38002363,18171135.039620485,37898.530400060983,34594.682679804551,41518.029263482196,13281690.925331319,12123844.332822395,14550158.718174055,2.546137777704478E-2,2.3245416316892746E-2,2.788905322262587E-2,8.9230412524720002,8.146448732775303,9.7738297816011439,9.6044849585036184E-3,8.7718194599361362E-3,1.0516703704905518E-2,3.3659300075560044,3.07411906714702,3.6856207005223918,7.7013343993096988E-3,7.0346398465257138E-3,8.4317252588083577E-3,2.6989633139993465,2.4653175525883797,2.9549316997954529,6340.6022237868938,5788.7652303177647,6945.1619794950911,2222089.3034066162,2028695.8311254524,2433959.6777047496,2391.788033604364,2184.4308058015727,2618.9562671015597,838211.6426653848,765542.47629565734,917823.65488626959,1917.8497898261517,1751.8240153772956,2099.737743750864,672118.09747751034,613933.70355534065,735861.45537470863]
[19,0.03,0.10249008397949927,9.3552984834883043E-2,0.1122810377204637,{"$f":"F20+C21","v":177.8123462973702},162.30717246695073,194.79889162519086,3.8519013014716226E-2,3.5160825497101027E-2,1.9465427523120647E-3,{"$f":"L20+I21","v":66.827499942098271},61.001305069108,3.3771006961608325,3.0843498101437498E-2,2.8154680888435382E-2,3.3789206157755901E-2,{"$f":"R20+O21","v":53.51107690117712},48.846187588526199,58.621651901835833,25522.925746084446,23297.335630468369,27961.149773337351,{"$f":"X20+U21","v":44280296.542567112},40419070.314739175,48510426.114625812,9592.3222112269068,8756.0386672436271,10508.504672781304,{"$f":"AD20+AA21","v":16641935.030122595},15191047.945716541,18231440.5393392,7680.902202694554,7011.3107709422529,8414.4667103214178,{"$f":"AJ20+AG21","v":13325769.570204915},12164080.371430252,14598447.093697812,5.1602621681348026E-3,4.7111528469897116E-3,5.652279602071009E-3,{"$f":"AP20+AM21","v":8.9526546178764033},8.1734847798186898,9.8062667035578599,1.9465427523120647E-3,1.7777862808990086E-3,2.1314222952551424E-3,{"$f":"AV20+AS21","v":3.3771006961608325},3.084321307465796,3.6978523634115845,1.560830874625419E-3,1.4257117656534593E-3,1.7088593259223638E-3,{"$f":"BB20+AY21","v":2.7079205052269897},2.4734993313627927,2.964738386741661,1285.0510316098266,1173.2101255397974,1407.5772697056477,{"$f":"BH20+BE21","v":2229463.8678226178},2035428.5704731341,2442037.3874537079,484.74412547829763,442.71899756535527,530.78435359880632,{"$f":"BN20+BK21","v":840993.45964438829},768083.12229758571,920869.68442932726,388.6909734919239,355.04249891502491,425.55423893246672,{"$f":"BT20+BQ21","v":674348.69108930149},615971.19756473182,738303.597414452]
[25,0.03,1.8952063977593645E-3,1.7299450688714453E-3,2.0762568706397789E-3,177.92944601920092,162.41406113437336,194.92717797030267,7.1227846701217091E-4,6.5018018178164051E-4,3.5994704408983259E-5,66.871509718791572,61.041477959256788,3.3793247124361332,5.7034585846193326E-4,5.2062530612531491E-4,6.2481673542387072E-4,53.546317042542285,48.878355630274775,58.660257652639444,471.95992319795494,430.80518449416689,517.04660472067303,44309457.680787772,40445688.612000696,48542373.038009934,177.37745661056195,161.91322962041707,194.31914301800145,16652894.707576562,15201052.130047956,18243446.998171702,142.03222819119239,129.65040630103127,155.59701508610522,13334545.360763583,12172091.122412859,14608061.016068386,9.5421542215936694E-5,8.7116788959047979E-5,1.0451973544984567E-4,8.9585504591226943,8.1788674926282017,9.8127246977697133,3.5994704408983259E-5,3.2874125989423237E-5,3.9413424337738833E-5,3.3793247124361332,3.086352511567545,3.7002876132249041,2.886227178818719E-5,2.6363702269652839E-5,3.1599555797091863E-5,2.7097038276143537,2.4751282738388491,2.9666908385686437,23.76265919580441,21.694541066859156,26.02836628976128,2230932.0988211394,2036769.0179975717,2443645.6104186797,8.9636980692346775,8.1865859019425216,9.8150558933315146,841547.30251433793,768588.94949033589,921476.13041654078,7.1875208909045192,6.5653065086259552,7.8691819237825182,674792.78873374418,616376.85025079432,738789.81306642515]
[36,0.03,7.9462621654151809E-8,7.2533509095747253E-8,8.705374483936823E-8,177.93101648324966,162.41549465451143,194.92889846194683,2.9864564832359673E-8,2.7260894566957918E-8,1.5091937117696624E-9,66.87209994881951,61.04201673149916,3.3793545394720099,2.3913583880127591E-8,2.182888986293179E-8,2.619745053038457E-8,53.546789660019257,48.878787046782818,58.660775407445037,1.9788437215777822E-2,1.8062892475763807E-2,2.1678841300376044E-2,44309848.770693712,40446045.599004887,48542801.489024669,7.4371201686975535E-3,6.7887327318755797E-3,8.1474548418863178E-3,16653041.691524586,15201186.299553946,18243608.020859499,5.9551578259741068E-3,5.4360101334535501E-3,6.5239051297632904E-3,13334663.055864444,12172198.557308732,14608189.951638982,4.000854954755907E-9,3.6526514731913525E-9,4.3823259584087091E-9,8.958629530247455,8.1789396820136222,9.8128113081183805,1.5091937117696624E-9,1.3783534283109457E-9,1.6525345365797662E-9,3.3793545394720099,3.0863797527340275,3.7003202731853357,1.2101435420941533E-9,1.1053829816809857E-9,1.3249129750259481E-9,2.7097277443551699,2.4751501201383634,2.9667170235616847,9.963258879904372E-4,9.0961338606412455E-4,1.0913229425587821E-3,2230951.7897645715,2036786.9951935331,2443667.1788418093,3.758318614477813E-4,3.4324893527922201E-4,4.1152777549096438E-4,841554.73028873652,768595.73331021762,921484.26366916962,3.0135992251846327E-4,2.7527158401072715E-4,3.299407529842119E-4,674798.74467773642,616382.29059642262,738796.33386928809]
[39,0.03,2.7335012255251833E-9,2.4951408835692222E-9,2.9946346250776705E-9,177.9310165212589,162.41549468920624,194.92889850358708,1.0273361596894426E-9,9.3777032718626448E-10,5.1916017553917776E-11,66.87209996310456,61.042016744538806,3.3793545401938996,8.2262338546456281E-10,7.5091025126101753E-10,9.0118802576280265E-10,53.546789671457795,48.878787057224187,58.660775419976012,6.8071901297168697E-4,6.2136055533035901E-4,7.4574860518017742E-4,44309848.780159079,40446045.607644871,48542801.499394268,2.5583572090023837E-4,2.3353129881758999E-4,2.8027111781107097E-4,16653041.69508197,15201186.302801186,18243608.024756655,2.0485645800040857E-4,1.8699786204431394E-4,2.2442127249505656E-4,13334663.058712961,12172198.559908928,14608189.954759547,1.3762875795329822E-10,1.256506149751888E-10,1.5075129826571914E-10,8.9586295321611757,8.1789396837607882,9.8128113102145686,5.1916017553917776E-11,4.7415133141381185E-11,5.6846918550257327E-11,3.3793545401938996,3.0863797533933326,3.7003202739757892,4.162874048849003E-11,3.8024994295437814E-11,4.5576790263858855E-11,2.7097277449340158,2.4751501206670992,2.9667170241954275,3.4273448058355502E-5,3.1290552133834414E-5,3.7541331242653713E-5,2230951.7902411418,2036786.9956286268,2443667.1793638193,1.2928554740243009E-5,1.1807707393919648E-5,1.415648836176334E-5,841554.73046850739,768595.73347440304,921484.2638660149,1.036673218653305E-5,9.4692975965545231E-6,1.1349908093372382E-5,674798.74482188537,616382.29072809278,738796.33402710792]
[44,0.03,5.5068352642256753E-12,5.0266411730656147E-12,6.0329073215178714E-12,177.93101652244408,162.41549469028809,194.92889850488544,2.0696427495857667E-12,1.8892059236233165E-12,1.0458855974690314E-13,66.872099963549999,61.0420167449454,3.3793545402164091,1.6572341091168211E-12,1.5127628307970691E-12,1.8155082403575817E-12,53.546789671814452,48.878787057549758,58.660775420366747,1.3713575215029096E-6,1.2517756297089859E-6,1.5023643226881283E-6,44309848.780454218,40446045.607914276,48542801.499717601,5.1539950176219557E-7,4.7046563565452501E-7,5.6462637027331944E-7,16653041.695192894,15201186.302902438,18243608.024878174,4.1269810179224408E-7,3.7672067289546894E-7,4.5211283092830336E-7,13334663.058801783,12172198.559990006,14608189.954856852,2.7726305391474212E-13,2.531322214366564E-13,3.0369935731708595E-13,8.9586295322208471,8.1789396838152673,9.8128113102799297,1.0458855974690314E-13,9.552120364999922E-14,1.1452221524977609E-13,3.3793545402164091,3.0863797534138908,3.7003202740004366,8.3864098536583632E-14,7.660409205335766E-14,9.1817729405632257E-14,2.7097277449520649,2.4751501206835851,2.9667170242151886,6.9046331727214464E-8,6.3037072864156228E-8,7.5629717968501418E-8,2230951.7902560011,2036786.9956421936,2443667.1793800956,2.6045505483672702E-8,2.3787477707825861E-8,2.8519266280255966E-8,841554.7304741129,768595.7334795224,921484.26387215266,2.0884529279336736E-8,1.9076582605934328E-8,2.2865208016248468E-8,674798.74482638016,616382.29073219863,738796.3340320288]
[50,0.03,1.2086290927333735E-15,1.1032370624859753E-15,1.3240903264201689E-15,177.93101652244601,162.41549469028988,194.92889850488757,4.5424101479196503E-16,4.1463910429440261E-16,2.295488606648274E-17,66.872099963550738,61.042016744946061,3.379354540216446,3.6372639849256614E-16,3.3201813382447735E-16,3.9846408546994862E-16,53.546789671815041,48.878787057550291,58.660775420367386,3.0098278185196584E-10,2.7473718951962413E-10,3.2973589024564083E-10,44309848.780454703,40446045.607914716,48542801.49971813,1.1311884273292601E-10,1.0325684846200183E-10,1.2392305650943356E-10,16653041.695193077,15201186.302902604,18243608.024878375,9.0578146686594639E-11,8.268189318344884E-11,9.9228811910869404E-11,13334663.05880193,12172198.559990138,14608189.95485701,6.0853135643704282E-17,5.5556949219832629E-17,6.6655322174318035E-17,8.9586295322209466,8.1789396838153579,9.8128113102800381,2.295488606648274E-17,2.0964801045402602E-17,2.5135104733265652E-17,3.379354540216446,3.086379753413925,3.700320274000477,1.8406323135476211E-17,1.6812911560943915E-17,2.0151969990693356E-17,2.7097277449520947,2.4751501206836126,2.966717024215221,1.5154149573741606E-11,1.3835249563269019E-11,1.6599057902779636E-11,2230951.7902560257,2036786.9956422159,2443667.1793801226,5.7164149919309056E-12,5.2208276116768009E-12,6.2593510202949625E-12,841554.7304741221,768595.73347953078,921484.26387216279,4.5836943478274904E-12,4.1868898598160038E-12,5.0184097206191114E-12,674798.7448263875,616382.29073220538,738796.33403203683]

{"sheet":"Greene NPV 4%","index":179,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU31","v":27.347480306886602},{"$f":"'WTP Values '!CV31","v":24.962789677625597},{"$f":"'WTP Values '!CW31","v":29.960005384631899},{"$f":"C3","v":27.347480306886602},{"$f":"D3","v":24.962789677625597},{"$f":"E3","v":29.960005384631899},{"$f":"'WTP Values '!CC31","v":10.278047484782704},{"$f":"'WTP Values '!CD31","v":9.3819806318841952},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"I3","v":10.278047484782704},{"$f":"J3","v":9.3819806318841952},{"$f":"K3","v":0.51939697498945425},{"$f":"'WTP Values '!CI31","v":8.2299860061903836},{"$f":"'WTP Values '!CJ31","v":7.5125275660538593},{"$f":"'WTP Values '!CK31","v":9.0159907583781056},{"$f":"O3","v":8.2299860061903836},{"$f":"P3","v":7.5125275660538593},{"$f":"Q3","v":9.0159907583781056},{"$f":"'WTP Values '!BH31","v":6810295.0267343847},{"$f":"'WTP Values '!BI31","v":6216439.7043971866},{"$f":"'WTP Values '!BJ31","v":7460887.5619343193},{"$f":"U3","v":6810295.0267343847},{"$f":"V3","v":6216439.7043971866},{"$f":"W3","v":7460887.5619343193},{"$f":"'WTP Values '!AV31","v":2559524.1274395972},{"$f":"'WTP Values '!AW31","v":2336378.1716354154},{"$f":"'WTP Values '!AX31","v":2803989.5513325599},{"$f":"AA3","v":2559524.1274395972},{"$f":"AB3","v":2336378.1716354154},{"$f":"AC3","v":2803989.5513325599},{"$f":"'WTP Values '!BB31","v":2049498.9717183511},{"$f":"'WTP Values '!BC31","v":1870831.5554913443},{"$f":"'WTP Values '!BD31","v":2245236.3557385406},{"$f":"AG3","v":2049498.9717183511},{"$f":"AH3","v":1870831.5554913443},{"$f":"AI3","v":2245236.3557385406},{"$f":"'WTP Values '!CX31","v":1.3769153321180445},{"$f":"'WTP Values '!CY31","v":1.2570792676055855},{"$f":"'WTP Values '!CZ31","v":1.508200589801185},{"$f":"AM3","v":1.3769153321180445},{"$f":"AN3","v":1.2570792676055855},{"$f":"AO3","v":1.508200589801185},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"'WTP Values '!CG31","v":0.47436760142048162},{"$f":"'WTP Values '!CH31","v":0.56872847578901797},{"$f":"AS3","v":0.51939697498945425},{"$f":"AT3","v":0.47436760142048162},{"$f":"AU3","v":0.56872847578901797},{"$f":"'WTP Values '!CL31","v":0.4164772819850292},{"$f":"'WTP Values '!CM31","v":0.38042338263966535},{"$f":"'WTP Values '!CN31","v":0.45597578759179475},{"$f":"AY3","v":0.4164772819850292},{"$f":"AZ3","v":0.38042338263966535},{"$f":"BA3","v":0.45597578759179475},{"$f":"'WTP Values '!BK31","v":342890.80870812398},{"$f":"'WTP Values '!BL31","v":313048.24387164408},{"$f":"'WTP Values '!BM31","v":375584.54602687381},{"$f":"BE3","v":342890.80870812398},{"$f":"BF3","v":313048.24387164408},{"$f":"BG3","v":375584.54602687381},{"$f":"'WTP Values '!AY31","v":129344.51715395584},{"$f":"'WTP Values '!AZ31","v":118130.93127940946},{"$f":"'WTP Values '!BA31","v":141629.45422261918},{"$f":"BK3","v":129344.51715395584},{"$f":"BL3","v":118130.93127940946},{"$f":"BM3","v":141629.45422261918},{"$f":"'WTP Values '!BE31","v":103714.60662634637},{"$f":"'WTP Values '!BF31","v":94736.167345990354},{"$f":"'WTP Values '!BG31","v":113550.85015878828},{"$f":"BQ3","v":103714.60662634637},{"$f":"BR3","v":94736.167345990354},{"$f":"BS3","v":113550.85015878828}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":25.284282828112609},{"$f":"D3/(1+B4)^A4","v":23.079502290704138},{"$f":"E3/(1+B4)^A4","v":27.699709120406709},{"$f":"F3+C4","v":52.631763134999211},{"$f":"G3+D4","v":48.042291968329735},{"$f":"H3+E4","v":57.659714505038608},{"$f":"I3/(1+B4)^A4","v":9.5026326597473219},{"$f":"J3/(1+B4)^A4","v":8.6741684836207416},{"$f":"K3/(1+B4)^A4","v":0.48021170024912557},{"$f":"L3+I4","v":19.780680144530024},{"$f":"M3+J4","v":18.056149115504937},{"$f":"N3+K4","v":0.99960867523857977},{"$f":"O3/(1+B4)^A4","v":7.6090846950724691},{"$f":"P3/(1+B4)^A4","v":6.9457540366622208},{"$f":"Q3/(1+B4)^A4","v":8.3357902721691062},{"$f":"R3+O4","v":15.839070701262852},{"$f":"S3+P4","v":14.458281602716081},{"$f":"T3+Q4","v":17.351781030547212},{"$f":"U3/(1+B4)^A4","v":6296500.5794511689},{"$f":"V3/(1+B4)^A4","v":5747447.9515506523},{"$f":"W3/(1+B4)^A4","v":6898009.950013238},{"$f":"X3+U4","v":13106795.606185554},{"$f":"Y3+V4","v":11963887.655947838},{"$f":"Z3+W4","v":14358897.511947557},{"$f":"AA3/(1+B4)^A4","v":2366423.9343931186},{"$f":"AB3/(1+B4)^A4","v":2160112.9545445777},{"$f":"AC3/(1+B4)^A4","v":2592445.9609213755},{"$f":"AD3+AA4","v":4925948.0618327158},{"$f":"AE3+AB4","v":4496491.1261799932},{"$f":"AF3+AC4","v":5396435.5122539354},{"$f":"AG3/(1+B4)^A4","v":1894877.0078756942},{"$f":"AH3/(1+B4)^A4","v":1729688.9381391865},{"$f":"AI3/(1+B4)^A4","v":2075847.2223914021},{"$f":"AJ3+AG4","v":3944375.9795940453},{"$f":"AK3+AH4","v":3600520.4936305308},{"$f":"AL3+AI4","v":4321083.5781299425},{"$f":"AM3/(1+B4)^A4","v":1.2730356251091386},{"$f":"AN3/(1+B4)^A4","v":1.1622404471205485},{"$f":"AO3/(1+B4)^A4","v":1.3944162257777226},{"$f":"AP3+AM4","v":2.6499509572271833},{"$f":"AQ3+AN4","v":2.4193197147261341},{"$f":"AR3+AO4","v":2.9026168155789076},{"$f":"AS3/(1+B4)^A4","v":0.48021170024912557},{"$f":"AT3/(1+B4)^A4","v":0.4385795131476346},{"$f":"AU3/(1+B4)^A4","v":0.52582144581085233},{"$f":"AV3+AS4","v":0.99960867523857977},{"$f":"AW3+AT4","v":0.91294711456811628},{"$f":"AX3+AU4","v":1.0945499215998704},{"$f":"AY3/(1+B4)^A4","v":0.38505665864000477},{"$f":"AZ3/(1+B4)^A4","v":0.351722801996732},{"$f":"BA3/(1+B4)^A4","v":0.42157524740365632},{"$f":"BB3+AY4","v":0.80153394062503391},{"$f":"BC3+AZ4","v":0.73214618463639736},{"$f":"BD3+BA4","v":0.87755103499545106},{"$f":"BE3/(1+B4)^A4","v":317021.82757777732},{"$f":"BF3/(1+B4)^A4","v":289430.69884582475},{"$f":"BG3/(1+B4)^A4","v":347249.02554259781},{"$f":"BH3+BE4","v":659912.6362859013},{"$f":"BI3+BF4","v":602478.94271746883},{"$f":"BJ3+BG4","v":722833.57156947162},{"$f":"BK3/(1+B4)^A4","v":119586.27695447099},{"$f":"BL3/(1+B4)^A4","v":109218.68646395105},{"$f":"BM3/(1+B4)^A4","v":130944.39184783577},{"$f":"BN3+BK4","v":248930.79410842684},{"$f":"BO3+BL4","v":227349.61774336052},{"$f":"BP3+BM4","v":272573.84607045492},{"$f":"BQ3/(1+B4)^A4","v":95889.983937080586},{"$f":"BR3/(1+B4)^A4","v":87588.912117224798},{"$f":"BS3/(1+B4)^A4","v":104984.14400775543},{"$f":"BT3+BQ4","v":199604.59056342696},{"$f":"BU3+BR4","v":182325.07946321514},{"$f":"BV3+BS4","v":218534.99416654371}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":22.477635365797649},{"$f":"D4/(1+B5)^A5","v":20.517593496373017},{"$f":"E4/(1+B5)^A5","v":24.624940544285092},{"$f":"F4+C5","v":75.109398500796857},68.559885464702745,82.284655049323703,{"$f":"I4/(1+B5)^A5","v":8.447805832302679},{"$f":"J4/(1+B5)^A5","v":7.7113041964368501},{"$f":"K4/(1+B5)^A5","v":0.42690645291264145},{"$f":"L4+I5","v":28.228485976832701},25.767453311941786,1.4265151281512212,{"$f":"O4/(1+B5)^A5","v":6.7644485867380135},{"$f":"P4/(1+B5)^A5","v":6.1747500468165217},{"$f":"Q4/(1+B5)^A5","v":7.4104871986027696},{"$f":"R4+O5","v":22.603519288000864},20.633031649532604,24.762268229149981,{"$f":"U4/(1+B5)^A5","v":5597566.0875013946},{"$f":"V4/(1+B5)^A5","v":5109460.3005791381},{"$f":"W4/(1+B5)^A5","v":6132305.727637508},{"$f":"X4+U5","v":18704361.693686947},17073347.956526976,20491203.239585064,{"$f":"AA4/(1+B5)^A5","v":2103742.2607471822},{"$f":"AB4/(1+B5)^A5","v":1920332.5509080009},{"$f":"AC4/(1+B5)^A5","v":2304675.0193102234},{"$f":"AD4+AA5","v":7029690.3225798979},6416823.6770879943,7701110.5315641593,{"$f":"AG4/(1+B5)^A5","v":1684538.7601307305},{"$f":"AH4/(1+B5)^A5","v":1537687.1676390979},{"$f":"AI4/(1+B5)^A5","v":1845420.6218630893},{"$f":"AJ4+AG5","v":5628914.7397247758},5138207.6612696284,6166504.199993032,{"$f":"AM4/(1+B5)^A5","v":1.1317240351803761},{"$f":"AN4/(1+B5)^A5","v":1.0332275253902237},{"$f":"AO4/(1+B5)^A5","v":1.2396309471880356},{"$f":"AP4+AM5","v":3.7816749924075594},3.4525472401163579,4.1422477627669432,{"$f":"AS4/(1+B5)^A5","v":0.42690645291264145},{"$f":"AT4/(1+B5)^A5","v":0.38989559017590975},{"$f":"AU4/(1+B5)^A5","v":0.46745335063692345},{"$f":"AV4+AS5","v":1.4265151281512212},1.3028427047440261,1.5620032722367938,{"$f":"AY4/(1+B5)^A5","v":0.34231396741295367},{"$f":"AZ4/(1+B5)^A5","v":0.31268029023662591},{"$f":"BA4/(1+B5)^A5","v":0.37477885984764048},{"$f":"BB4+AY5","v":1.1438479080379875},1.0448264748730232,1.2523298948430917,{"$f":"BE4/(1+B5)^A5","v":281831.25033584266},{"$f":"BF4/(1+B5)^A5","v":257302.83736151634},{"$f":"BG4/(1+B5)^A5","v":308703.11925939296},{"$f":"BH4+BE5","v":941743.88662174391},859781.78007898515,1031536.6908288646,{"$f":"BK4/(1+B5)^A5","v":106311.76475953625},{"$f":"BL4/(1+B5)^A5","v":97095.01456527281},{"$f":"BM4/(1+B5)^A5","v":116409.08754110342},{"$f":"BN4+BK5","v":355242.55886796309},324444.6323086333,388982.93361155834,{"$f":"BQ4/(1+B5)^A5","v":85245.84655307715},{"$f":"BR4/(1+B5)^A5","v":77866.223932159613},{"$f":"BS4/(1+B5)^A5","v":93330.521741077522},{"$f":"BT4+BQ5","v":284850.43711650412},260191.30339537474,311865.51590762124]
[4,0.04,19.213976915121812,17.538524910543899,21.04950238111271,94.323375415918662,86.098410375246644,103.33415743043642,7.2212198304576898,6.5916551454193302,0.36492142512736014,35.449705807290393,32.359108457361117,1.7914365532785812,5.7822790019487593,5.2782022185797581,6.3345155149377783,28.385798289949623,25.911233868112362,31.096783744087759,4784822.9511620561,4367588.0788350496,5241920.6366601335,23489184.644849002,21440936.035362028,25733123.876245197,1798287.7013330413,1641508.3126869632,1970045.865467893,8827978.0239129402,8058331.9897749573,9671156.3970320523,1439950.7921117663,1314421.4353905292,1577473.2817812513,7068865.5318365423,6452629.0966601577,7743977.4817742836,0.96740244836125822,0.88320721899083554,1.0596417289864815,4.7490774407688177,4.3357544591071937,5.2018894917534251,0.36492142512736014,0.33328438454637599,0.39958108323533004,1.7914365532785812,1.6361270892904021,1.961584355472124,0.29261141399260576,0.26728042254665885,0.32036254010710524,1.4364593220305932,1.3121068974196821,1.5726924349501969,240910.53395022609,219943.54374046405,263880.72012687835,1182654.4205719701,1079725.3238194492,1295417.4109557429,90875.742072217879,82997.225378487463,99506.975904081424,446118.30094018095,407441.85768712079,488489.90951563977,72868.506901447239,66560.374556869167,79779.321135263992,357718.94401795138,326751.67795224389,391644.83704288525]
[5,0.04,15.792488455187042,14.415389036550161,17.301156590832051,110.1158638711057,100.51379941179681,120.63531402126847,5.9353163225213441,5.4178600424299024,0.29993881114943044,41.385022129811738,37.776968499791018,2.0913753644280115,4.7526118505470949,4.3382974784080508,5.2065100099150321,33.138410140496717,30.249531346520413,36.303293754002794,3932775.684604371,3589839.033153527,4308476.6627522018,27421960.329453371,25030775.068515554,30041600.538997397,1478061.4074775914,1349200.1781682207,1619234.0983872479,10306039.431390531,9407532.1679431777,11290390.495419301,1183534.5884362606,1080358.6074530117,1296568.0504846431,8252400.1202728031,7532987.7041131696,9040545.532258926,0.79513429545348191,0.72593195417411049,0.87094826050733565,5.5442117362222998,5.0616864132813042,6.0728377522607611,0.29993881114943044,0.27393546991827394,0.32842652365938246,2.0913753644280115,1.910062559208676,2.2900108791315064,0.2405052529077053,0.21968502439719226,0.26331465570430973,1.6769645749382986,1.5317919218168743,1.8360070906545067,198010.89815755986,180777.56055699851,216890.71682345931,1380665.3187295299,1260502.8843764476,1512308.1277792023,74693.235756027119,68217.669324394024,81787.48080721416,520811.53669620806,475659.52701151482,570277.39032285393,59892.60105138037,54707.776084346231,65572.786599932719,417611.54506933177,381459.45403659012,457217.62364281795]
[9,0.04,4.869119004488887,4.4445335460677926,5.3342695544848997,143.88084981609592,131.3344905012251,157.62589411757037,1.8299688225606803,1.670427391548406,9.2476734727123686E-2,54.074971074696414,49.360574763215908,2.7326568047504352,1.4653189551553727,1.3375780998152182,1.605264231047282,43.299688573029606,39.524988713438553,47.435025007508386,1212548.1605154758,1106814.3889408864,1328383.7856543262,35830395.522695571,32705997.681035142,39253299.782910101,455713.92433640984,415983.60176232719,499240.10035189847,13466195.146617379,12292177.306807628,14752379.195226574,364905.80780713807,333094.72678353183,399756.13426231954,10782845.45555716,9842838.5740195438,11812661.030431619,0.24515474683420155,0.22381837315030376,0.26852960755338917,7.2442413665462269,6.613758608822943,7.9349607392929249,9.2476734727123686E-2,8.4459419195875171E-2,0.10126002830180181,2.7326568047504352,2.4957477929114642,2.9922002134335846,7.4152259217114269E-2,6.7732994095850665E-2,8.1184823904632566E-2,2.1911746379798682,2.0014874851313249,2.3989845893681925,61050.456364159436,55737.096670418105,66871.456906809282,1804020.7140629953,1647012.6993873829,1976029.3472642554,23029.318954922932,21032.780938348424,25216.607139381951,680508.7283480874,621511.69289874798,745142.36792077729,18466.006977625068,16867.428650113769,20217.314219796601,545664.37464379624,498426.91586575535,597414.92213717662]
[16,0.04,0.13721971498494659,0.12525420427601061,0.15032841613533962,152.30019686366887,139.01967345822962,166.84954763335153,5.15715060633384E-2,4.7075368328439726E-2,2.6061452123671107E-3,57.239227809677196,52.248963384289347,2.8925612397778404,4.1295078063011213E-2,3.7695132416673632E-2,4.5238964185669917E-2,45.833417735834303,41.837837139446492,50.210737955124287,34171.58480580624,31191.834673108144,37436.021647872025,37927050.742225915,34619825.305529378,41550250.030682191,12842.761648352394,11723.09635883091,14069.40027881588,14254184.448144505,13011467.656069497,15615630.978773607,10283.640818284599,9387.1526717845718,11265.779857996635,11413815.582344143,10418803.158561759,12503891.954475123,6.9088606084145368E-3,6.3075667987915578E-3,7.567602307424713E-3,7.6681461616547821,7.0007700081003774,8.39928374237752,2.6061452123671107E-3,2.3802041846107372E-3,2.8536727506826291E-3,2.8925612397778404,2.6417892351089041,3.1672921180541045,2.089731605631682E-3,1.9088262448178391E-3,2.2879207485022529E-3,2.3193936451832076,2.1186067388070802,2.53936382569802,1720.501432449636,1570.7622902936266,1884.5467216802449,1909584.9812474081,1743389.4689548856,2091658.8898480779,649.00376852129693,592.73807089953118,710.64511698386423,720329.44917499577,657880.1369503882,788745.19764686015,520.40219432791037,475.35164980846315,569.75688876037395,577594.52898674796,527592.91806750069,632373.31699862366]
[19,0.04,1.6505025163737339E-2,1.5065792795636137E-2,1.8081762459649119E-2,152.42192041797523,139.13078276156818,166.98289952908496,6.2031101390978048E-3,5.6623068991094941E-3,3.1347166342089819E-4,57.284975368762652,52.290722552451513,2.8948730741838706,4.9670435669048633E-3,4.5340358647142079E-3,5.4414210257455074E-3,45.870049379310181,41.871275377518266,50.250868103437327,4110.2174506519659,3751.8079398376708,4502.8695723214923,37957363.345333278,34647494.660345949,41583458.419247709,1544.7496316487093,1410.0743498895054,1692.2918522751925,14265576.882497825,13021866.868430708,15628111.528008712,1236.9341424389625,1129.1029942792507,1355.0675284944159,11422937.896231392,10427130.224305568,12513885.494882194,8.31009729229835E-4,7.5868506757523614E-4,9.102443225953641E-4,7.674274807742961,7.0063652642183349,8.4059967387610062,3.1347166342089819E-4,2.8629508497480009E-4,3.4324470477332909E-4,2.8948730741838706,2.6439006439057922,3.1698235268249104,2.5135653969396394E-4,2.2959692932882788E-4,2.7519507332316703E-4,2.3212473843387782,2.1203000021628449,2.5413933725857216,206.94489447046737,188.93401090645105,226.67654620171314,1911111.187227139,1744782.845766417,2093330.6155563302,78.063298207400365,71.295562571130034,85.477626444512552,720905.16123992263,658405.93737761187,789375.58993050002,62.594877956047043,57.176120374345913,68.531346149744579,578056.16239539767,528014.58846935548,632878.73149826797]
[25,0.04,8.2816216462073324E-5,7.5594671620217281E-5,9.0727711046701174E-5,152.43502300352591,139.14274280628396,166.99725381435167,3.1124951759920918E-5,2.8411397691268951E-5,1.5728868556728022E-6,57.289899734552556,52.295217599252339,2.8951219250185072,2.4922819028298703E-5,2.2750143783116212E-5,2.730307267386051E-5,45.873992488310243,41.874874741482756,50.255187799033052,20.623577045326183,18.825208406974994,22.593762657276656,37960626.259218283,34650473.049291976,41587033.041716293,7.7509921133231074,7.0752405058208367,8.491305342747534,14266803.188668357,13022986.262046834,15629454.961208673,6.2064858837427188,5.6654283804213197,6.7992362718160919,11423919.841745626,10428026.567596858,12514961.221095448,4.169704737511794E-6,3.8068058763641507E-6,4.5672751241271984E-6,7.6749345084076168,7.0069675496377952,8.4067193401500084,1.5728868556728022E-6,1.4365246641000539E-6,1.7222771542586207E-6,2.8951219250185072,2.6441279204961883,3.1700960131170843,1.2612157445350695E-6,1.1520339296482492E-6,1.3808288406430348E-6,2.3214469248140213,2.1204822686773679,2.541611837383901,1.0383742530633253,0.94800218654943058,1.1373805087168656,1911275.4713259016,1744932.8318474307,2093510.5637120875,0.39169325329423232,0.35773521603883585,0.42889565717511852,720967.13212654553,658462.53566805401,789443.44671363407,0.31407834346198826,0.28688898771186061,0.3438653828680005,578105.85360975913,528059.97797959438,632933.13540355873]
[36,0.04,1.2874983601864895E-10,1.1752289576575671E-10,1.4104940334915776E-10,152.43506827899139,139.14278413374487,166.99730341501595,4.8388257836113332E-11,4.4169643942701809E-11,2.4452810499559951E-12,57.289916750503522,52.295233131708535,2.8951227849127106,3.874614175939122E-11,3.5368402549738598E-11,4.2446591739368511E-11,45.874006113567233,41.874887178942394,50.255202725570122,3.2062345711238044E-5,2.9266520483037326E-5,3.5125285378146068E-5,37960637.534087993,34650483.340997025,41587045.393682674,1.2050042928841229E-5,1.0999488914518443E-5,1.3200967360827109E-5,14266807.426120766,13022990.130067142,15629459.603388891,9.64888368390851E-6,8.8077312163698384E-6,1.0570400248232444E-5,11423923.234819464,10428029.664875604,12514964.938224779,6.4824115871881623E-12,5.9182326031662218E-12,7.1004924929494873E-12,7.6749367879771393,7.0069696308112102,8.4067218370704886,2.4452810499559951E-12,2.2332862190622753E-12,2.6775299652938451E-12,2.8951227849127106,2.644128705841446,3.1700969546826756,1.9607430432105396E-12,1.7910040553236171E-12,2.1466989727069822E-12,2.321447614318231,2.1204828984920905,2.5416125922803596,1.6143035811001508E-6,1.4738070788280508E-6,1.7682231843465924E-6,1911276.0390030986,1744933.350118394,2093511.1855158131,6.089440484683185E-7,5.5615134777606067E-7,6.6678058826432818E-7,720967.34626449016,658462.73124120524,789443.68119006092,4.8828039899961788E-7,4.4601059673347855E-7,5.3458867777448123E-7,578106.0253157824,528060.13482124964,632933.3233940989]
[39,0.04,1.472129462382467E-12,1.3437602929157474E-12,1.6127630818239414E-12,152.43506827902982,139.14278413377994,166.99730341505807,5.5327278229374806E-13,5.0503702530212311E-13,2.7959416405969944E-14,57.289916750517968,52.295233131721716,2.8951227849134407,4.4302453969250508E-13,4.0440336889696441E-13,4.8533559505422311E-13,45.874006113578801,41.874887178952953,50.255202725582791,3.6660181646964524E-7,3.3463426748177465E-7,4.0162355991095049E-7,37960637.53409756,34650483.341005757,41587045.393693164,1.3778054999581689E-7,1.2576848408464374E-7,1.5094025425405615E-7,14266807.426124362,13022990.130070427,15629459.603392832,1.1032562362351853E-7,1.0070786123941709E-7,1.2086227148548733E-7,11423923.234822344,10428029.664878234,12514964.938227937,7.4120087293990215E-14,6.7669247975519892E-14,8.1187242792157154E-14,7.6749367879790737,7.0069696308129767,8.4067218370726096,2.7959416405969944E-14,2.5535461191097055E-14,3.061495742604315E-14,2.8951227849134407,2.6441287058421126,3.170096954683475,2.2419194395351303E-14,2.0478393748839215E-14,2.4545420035567098E-14,2.3214476143188159,2.1204828984926252,2.5416125922810004,1.8457995260070343E-8,1.6851554065640512E-8,2.0217916591111775E-8,1911276.0390035803,1744933.3501188338,2093511.1855163409,6.9626843995577739E-9,6.3590510863739429E-9,7.6239891193838204E-9,720967.346264672,658462.73124137125,789443.68119025987,5.5830126351934664E-9,5.0996984562452972E-9,6.1125028749078114E-9,578106.02531592816,528060.13482138282,632933.32339425851]
[44,0.04,3.8989238385124081E-16,3.5589390560912825E-16,4.2713909246946629E-16,152.43506827903019,139.14278413378028,166.99730341505847,1.465338813744043E-16,1.3375867731735261E-16,7.405030462450546E-18,57.28991675051811,52.295233131721851,2.8951227849134482,1.1733471701990351E-16,1.0710592890487623E-16,1.2854076829445923E-16,45.874006113578922,41.874887178953053,50.255202725582919,9.7094216099867533E-11,8.8627634729645639E-11,1.0636969858009624E-10,37960637.534097649,34650483.341005839,41587045.393693261,3.649107531566234E-11,3.3309688669472961E-11,3.997641311721584E-11,14266807.426124398,13022990.130070461,15629459.603392871,2.9219658660206102E-11,2.667240150716785E-11,3.2010281942791267E-11,11423923.23482237,10428029.664878258,12514964.93822797,1.96306495215078E-17,1.7922149566857577E-17,2.1502380354045028E-17,7.6749367879790924,7.0069696308129945,8.4067218370726309,7.405030462450546E-18,6.7630477420273483E-18,8.1083485096659501E-18,2.8951227849134482,2.6441287058421188,3.170096954683483,5.937706818720623E-18,5.4236872233081428E-18,6.5008360846261709E-18,2.3214476143188216,2.1204828984926305,2.5416125922810067,4.8885861990811834E-12,4.4631214537459283E-12,5.3547000434708552E-12,1911276.0390035852,1744933.3501188383,2093511.1855163462,1.8440617404355254E-12,1.6841899102308791E-12,2.0192077994293954E-12,720967.34626467363,658462.73124137276,789443.68119026197,1.4786567085508414E-12,1.3506513107957836E-12,1.6188918013626419E-12,578106.02531592955,528060.1348213841,632933.32339426002]
[50,0.04,5.4505841831498839E-21,4.9752951664033339E-21,5.9712825329446583E-21,152.43506827903019,139.14278413378028,166.99730341505847,2.0485018153614989E-21,1.8699081109088223E-21,1.0352021118159513E-22,57.28991675051811,52.295233131721851,2.8951227849134482,1.6403058362049566E-21,1.497310299431837E-21,1.7969632328674266E-21,45.874006113578922,41.874887178953053,50.255202725582919,1.357349413501734E-15,1.2389890237807331E-15,1.4870180097395816E-15,37960637.534097649,34650483.341005839,41587045.393693261,5.101348120140954E-16,4.6565993522137485E-16,5.5885883915828826E-16,14266807.426124398,13022990.130070461,15629459.603392871,4.0848248369766414E-16,3.7287255612836087E-16,4.4749460025901731E-16,11423923.23482237,10428029.664878258,12514964.93822797,2.7443087430944365E-22,2.5054653284643678E-22,3.0059713683083176E-22,7.6749367879790924,7.0069696308129945,8.4067218370726309,1.0352021118159513E-22,9.4545476083591057E-23,1.1335239663238552E-22,2.8951227849134482,2.6441287058421188,3.170096954683483,8.3007445671593192E-23,7.5821598518309684E-23,9.0879831993929451E-23,2.3214476143188216,2.1204828984926305,2.5416125922810067,6.8341039010505675E-17,6.2393163372347435E-17,7.4857177445122707E-17,1911276.0390035852,1744933.3501188383,2093511.1855163462,2.5779456515376949E-17,2.354449398433879E-17,2.8227948402967291E-17,720967.34626467363,658462.73124137276,789443.68119026197,2.0671198519770808E-17,1.888171961415636E-17,2.2631645069796752E-17,578106.02531592955,528060.1348213841,632933.32339426002]

{"sheet":"Greene NPV 5%","index":180,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU31","v":27.347480306886602},{"$f":"'WTP Values '!CV31","v":24.962789677625597},{"$f":"'WTP Values '!CW31","v":29.960005384631899},{"$f":"C3","v":27.347480306886602},{"$f":"D3","v":24.962789677625597},{"$f":"E3","v":29.960005384631899},{"$f":"'WTP Values '!CC31","v":10.278047484782704},{"$f":"'WTP Values '!CD31","v":9.3819806318841952},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"I3","v":10.278047484782704},{"$f":"J3","v":9.3819806318841952},{"$f":"K3","v":0.51939697498945425},{"$f":"'WTP Values '!CI31","v":8.2299860061903836},{"$f":"'WTP Values '!CJ31","v":7.5125275660538593},{"$f":"'WTP Values '!CK31","v":9.0159907583781056},{"$f":"O3","v":8.2299860061903836},{"$f":"P3","v":7.5125275660538593},{"$f":"Q3","v":9.0159907583781056},{"$f":"'WTP Values '!BH31","v":6810295.0267343847},{"$f":"'WTP Values '!BI31","v":6216439.7043971866},{"$f":"'WTP Values '!BJ31","v":7460887.5619343193},{"$f":"U3","v":6810295.0267343847},{"$f":"V3","v":6216439.7043971866},{"$f":"W3","v":7460887.5619343193},{"$f":"'WTP Values '!AV31","v":2559524.1274395972},{"$f":"'WTP Values '!AW31","v":2336378.1716354154},{"$f":"'WTP Values '!AX31","v":2803989.5513325599},{"$f":"AA3","v":2559524.1274395972},{"$f":"AB3","v":2336378.1716354154},{"$f":"AC3","v":2803989.5513325599},{"$f":"'WTP Values '!BB31","v":2049498.9717183511},{"$f":"'WTP Values '!BC31","v":1870831.5554913443},{"$f":"'WTP Values '!BD31","v":2245236.3557385406},{"$f":"AG3","v":2049498.9717183511},{"$f":"AH3","v":1870831.5554913443},{"$f":"AI3","v":2245236.3557385406},{"$f":"'WTP Values '!CX31","v":1.3769153321180445},{"$f":"'WTP Values '!CY31","v":1.2570792676055855},{"$f":"'WTP Values '!CZ31","v":1.508200589801185},{"$f":"AM3","v":1.3769153321180445},{"$f":"AN3","v":1.2570792676055855},{"$f":"AO3","v":1.508200589801185},{"$f":"'WTP Values '!CF31","v":0.51939697498945425},{"$f":"'WTP Values '!CG31","v":0.47436760142048162},{"$f":"'WTP Values '!CH31","v":0.56872847578901797},{"$f":"AS3","v":0.51939697498945425},{"$f":"AT3","v":0.47436760142048162},{"$f":"AU3","v":0.56872847578901797},{"$f":"'WTP Values '!CL31","v":0.4164772819850292},{"$f":"'WTP Values '!CM31","v":0.38042338263966535},{"$f":"'WTP Values '!CN31","v":0.45597578759179475},{"$f":"AY3","v":0.4164772819850292},{"$f":"AZ3","v":0.38042338263966535},{"$f":"BA3","v":0.45597578759179475},{"$f":"'WTP Values '!BK31","v":342890.80870812398},{"$f":"'WTP Values '!BL31","v":313048.24387164408},{"$f":"'WTP Values '!BM31","v":375584.54602687381},{"$f":"BE3","v":342890.80870812398},{"$f":"BF3","v":313048.24387164408},{"$f":"BG3","v":375584.54602687381},{"$f":"'WTP Values '!AY31","v":129344.51715395584},{"$f":"'WTP Values '!AZ31","v":118130.93127940946},{"$f":"'WTP Values '!BA31","v":141629.45422261918},{"$f":"BK3","v":129344.51715395584},{"$f":"BL3","v":118130.93127940946},{"$f":"BM3","v":141629.45422261918},{"$f":"'WTP Values '!BE31","v":103714.60662634637},{"$f":"'WTP Values '!BF31","v":94736.167345990354},{"$f":"'WTP Values '!BG31","v":113550.85015878828},{"$f":"BQ3","v":103714.60662634637},{"$f":"BR3","v":94736.167345990354},{"$f":"BS3","v":113550.85015878828}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":24.804970799897145},{"$f":"D3/(1+B4)^A4","v":22.641986102154736},{"$f":"E3/(1+B4)^A4","v":27.174608058623036},{"$f":"F3+C4","v":52.152451106783744},{"$f":"G3+D4","v":47.604775779780333},{"$f":"H3+E4","v":57.134613443254935},{"$f":"I3/(1+B4)^A4","v":9.3224920496895276},{"$f":"J3/(1+B4)^A4","v":8.5097329994414466},{"$f":"K3/(1+B4)^A4","v":0.47110836733737343},{"$f":"L3+I4","v":19.600539534472233},{"$f":"M3+J4","v":17.891713631325644},{"$f":"N3+K4","v":0.99050534232682774},{"$f":"O3/(1+B4)^A4","v":7.464839914911912},{"$f":"P3/(1+B4)^A4","v":6.8140839601395546},{"$f":"Q3/(1+B4)^A4","v":8.1777693953542911},{"$f":"R3+O4","v":15.694825921102296},{"$f":"S3+P4","v":14.326611526193414},{"$f":"T3+Q4","v":17.193760153732399},{"$f":"U3/(1+B4)^A4","v":6177138.3462443398},{"$f":"V3/(1+B4)^A4","v":5638494.0629452942},{"$f":"W3/(1+B4)^A4","v":6767244.9541354366},{"$f":"X3+U4","v":12987433.372978725},{"$f":"Y3+V4","v":11854933.767342482},{"$f":"Z3+W4","v":14228132.516069755},{"$f":"AA3/(1+B4)^A4","v":2321563.8344123331},{"$f":"AB3/(1+B4)^A4","v":2119163.8744992428},{"$f":"AC3/(1+B4)^A4","v":2543301.1803469928},{"$f":"AD3+AA4","v":4881087.9618519302},{"$f":"AE3+AB4","v":4455542.0461346582},{"$f":"AF3+AC4","v":5347290.7316795532},{"$f":"AG3/(1+B4)^A4","v":1858955.9834180055},{"$f":"AH3/(1+B4)^A4","v":1696899.3700601761},{"$f":"AI3/(1+B4)^A4","v":2036495.5607605809},{"$f":"AJ3+AG4","v":3908454.9551363569},{"$f":"AK3+AH4","v":3567730.9255515207},{"$f":"AL3+AI4","v":4281731.9164991211},{"$f":"AM3/(1+B4)^A4","v":1.2489027955719225},{"$f":"AN3/(1+B4)^A4","v":1.1402079524767215},{"$f":"AO3/(1+B4)^A4","v":1.367982394377492},{"$f":"AP3+AM4","v":2.6258181276899668},{"$f":"AQ3+AN4","v":2.397287220082307},{"$f":"AR3+AO4","v":2.8761829841786772},{"$f":"AS3/(1+B4)^A4","v":0.47110836733737343},{"$f":"AT3/(1+B4)^A4","v":0.43026539811381553},{"$f":"AU3/(1+B4)^A4","v":0.5158534927791546},{"$f":"AV3+AS4","v":0.99050534232682774},{"$f":"AW3+AT4","v":0.90463299953429721},{"$f":"AX3+AU4","v":1.0845819685681726},{"$f":"AY3/(1+B4)^A4","v":0.37775717186850721},{"$f":"AZ3/(1+B4)^A4","v":0.34505522234890279},{"$f":"BA3/(1+B4)^A4","v":0.41358348080888413},{"$f":"BB3+AY4","v":0.79423445385353642},{"$f":"BC3+AZ4","v":0.7254786049885682},{"$f":"BD3+BA4","v":0.86955926840067888},{"$f":"BE3/(1+B4)^A4","v":311012.07139058865},{"$f":"BF3/(1+B4)^A4","v":283943.98537110572},{"$f":"BG3/(1+B4)^A4","v":340666.25489965879},{"$f":"BH3+BE4","v":653902.88009871263},{"$f":"BI3+BF4","v":596992.22924274975},{"$f":"BJ3+BG4","v":716250.8009265326},{"$f":"BK3/(1+B4)^A4","v":117319.28993556084},{"$f":"BL3/(1+B4)^A4","v":107148.23698812649},{"$f":"BM3/(1+B4)^A4","v":128462.08999784052},{"$f":"BN3+BK4","v":246663.80708951666},{"$f":"BO3+BL4","v":225279.16826753595},{"$f":"BP3+BM4","v":270091.54422045971},{"$f":"BQ3/(1+B4)^A4","v":94072.205556776753},{"$f":"BR3/(1+B4)^A4","v":85928.496458948168},{"$f":"BS3/(1+B4)^A4","v":102993.9683979939},{"$f":"BT3+BQ4","v":197786.81218312314},{"$f":"BU3+BR4","v":180664.66380493852},{"$f":"BV3+BS4","v":216544.81855678218}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":21.427466407426536},{"$f":"D4/(1+B5)^A5","v":19.558998900468403},{"$f":"E4/(1+B5)^A5","v":23.474448166395018},{"$f":"F4+C5","v":73.57991751421028},67.163774680248736,80.609061609649956,{"$f":"I4/(1+B5)^A5","v":8.0531191445325785},{"$f":"J4/(1+B5)^A5","v":7.3510273183815533},{"$f":"K4/(1+B5)^A5","v":0.40696112068880108},{"$f":"L4+I5","v":27.653658679004813},25.242740949707198,1.3974664630156288,{"$f":"O4/(1+B5)^A5","v":6.4484093855194136},{"$f":"P4/(1+B5)^A5","v":5.886261924318803},{"$f":"Q4/(1+B5)^A5","v":7.0642646758270509},{"$f":"R4+O5","v":22.143235306621712},20.212873450512216,24.258024829559449,{"$f":"U4/(1+B5)^A5","v":5336044.3548164032},{"$f":"V4/(1+B5)^A5","v":4870743.1706686476},{"$f":"W4/(1+B5)^A5","v":5845800.6298546037},{"$f":"X4+U5","v":18323477.727795128},16725676.938011128,20073933.14592436,{"$f":"AA4/(1+B5)^A5","v":2005454.1275562749},{"$f":"AB4/(1+B5)^A5","v":1830613.4322420841},{"$f":"AC4/(1+B5)^A5","v":2196999.1839732146},{"$f":"AD4+AA5","v":6886542.0894082049},6286155.4783767425,7544289.9156527678,{"$f":"AG4/(1+B5)^A5","v":1605836.0724915282},{"$f":"AH4/(1+B5)^A5","v":1465845.4767823569},{"$f":"AI4/(1+B5)^A5","v":1759201.4346274317},{"$f":"AJ4+AG5","v":5514291.0276278853},5033576.402333878,6040933.3511265526,{"$f":"AM4/(1+B5)^A5","v":1.0788491917260965},{"$f":"AN4/(1+B5)^A5","v":0.98495449949398239},{"$f":"AO4/(1+B5)^A5","v":1.1817146263923912},{"$f":"AP4+AM5","v":3.7046673194160631},3.3822417195762893,4.057897610571068,{"$f":"AS4/(1+B5)^A5","v":0.40696112068880108},{"$f":"AT4/(1+B5)^A5","v":0.37167942823782785},{"$f":"AU4/(1+B5)^A5","v":0.44561364239641899},{"$f":"AV4+AS5","v":1.3974664630156288},1.2763124277721252,1.5301956109645916,{"$f":"AY4/(1+B5)^A5","v":0.32632084817493329},{"$f":"AZ4/(1+B5)^A5","v":0.29807167463462064},{"$f":"BA4/(1+B5)^A5","v":0.35726896085423526},{"$f":"BB4+AY5","v":1.1205553020284698},1.0235502796231888,1.2268282292549142,{"$f":"BE4/(1+B5)^A5","v":268663.92086434609},{"$f":"BF4/(1+B5)^A5","v":245281.49044043251},{"$f":"BG4/(1+B5)^A5","v":294280.31953323289},{"$f":"BH4+BE5","v":922566.80096305872},842273.71968318219,1010531.1204597654,{"$f":"BK4/(1+B5)^A5","v":101344.81367935284},{"$f":"BL4/(1+B5)^A5","v":92558.675726704663},{"$f":"BM4/(1+B5)^A5","v":110970.3833260689},{"$f":"BN4+BK5","v":348008.62076886953},317837.84399424063,381061.92754652863,{"$f":"BQ4/(1+B5)^A5","v":81263.108136725408},{"$f":"BR4/(1+B5)^A5","v":74228.26602651822},{"$f":"BS4/(1+B5)^A5","v":88970.062324149781},{"$f":"BT4+BQ5","v":279049.92031984858},254892.92983145674,305514.88088093197]
[4,0.05,17.628429641909726,16.091236799867055,19.312486600866936,91.208347156119999,83.255011480115797,99.921548210516889,6.6253210500008359,6.0477083670952361,0.33480792113475438,34.278979729005648,31.290449316802434,1.7322743841503832,5.3051223599380206,4.8426422524103048,5.8117880313877865,27.448357666559733,25.05551570292252,30.069812860947238,4389976.8963067057,4007172.4605847546,4809354.6453213245,22713454.624101833,20732849.398595884,24883287.791245684,1649892.0738221419,1506050.2010928236,1807476.6657705088,8536434.1632303465,7792205.6794695659,9351766.581423277,1321125.3109488562,1205954.7014113311,1447299.3739254172,6835416.3385767415,6239531.1037452091,7488232.7250519693,0.88757189996028119,0.81032450429109881,0.97219954763078442,4.5922392193763439,4.192566223867388,5.0300971582018521,0.33480792113475438,0.30578158544049266,0.36660744640055859,1.7322743841503832,1.5820940132126178,1.8968030573651502,0.2684649693697036,0.24522430438726303,0.29392605826110335,1.3890202713981734,1.2687745840104518,1.5207542875160176,221030.47258238785,201793.68920598517,242105.14716253651,1143597.2735454466,1044067.4088891674,1252636.2676223018,83376.62902132576,76148.251583819219,91295.608990960682,431385.24979019526,393986.09557805985,472357.53653748933,66855.360173364315,61067.778159526715,73195.890456466004,345905.28049321286,315960.70799098344,378710.77133739798]
[5,0.05,13.812335898184475,12.607905083536027,15.13183859135075,105.02068305430447,95.862916563651822,115.05338680186765,5.1911124039299406,4.7385377527893544,0.26233076694998825,39.470092132935591,36.028987069591786,1.9946051511003713,4.1567021853283412,3.7943369196092296,4.5536879965605443,31.605059851888075,28.849852622531749,34.623500857507779,3439661.7684482965,3139724.4764199546,3768255.2084358926,26153116.392550129,23872573.87501584,28651542.999681577,1292733.6116885585,1180029.7405713119,1416205.2629123589,9829167.7749189045,8972235.4200408775,10767971.844335636,1035136.2503122081,944897.06413143524,1133996.9301839829,7870552.5888889497,7184428.1678766441,8622229.6552359518,0.6954358082410057,0.63491045244265898,0.76174378459751846,5.2876750276173494,4.827476676310047,5.7918409427993707,0.26233076694998825,0.23958787341683677,0.2872465270770207,1.9946051511003713,1.8216818866294546,2.184049584442171,0.21034932828131611,0.19213965914144671,0.23029875765450722,1.5993695996794894,1.4609142431518984,1.7510530451705248,173183.15885519018,158110.63572109319,189695.71783854434,1316780.4324006368,1202178.0446102605,1442331.9854608462,65327.770510142233,59664.14764674563,71532.4985280908,496713.02030033746,453650.24322480545,543890.03506558016,52382.92406450423,47848.202116080254,57350.895450600066,398288.20455771708,363808.91010706371,436061.66678799805]
[9,0.05,3.1958630400996442,2.9171849111237895,3.5011662067389899,130.8063329427473,119.40006688400501,143.30235894974925,1.2011063437070879,1.0963907755998639,6.0697423560822784E-2,49.161154380913842,44.875157360936598,2.484339064422608,0.96176714646350137,0.87792399579991132,1.0536207106189848,39.365026596940247,35.933335393950344,43.124583168715461,795860.16422266373,726461.43883639912,871889.27601204568,32574471.531149682,29733989.112230062,35686334.95748511,299109.4048641714,273032.27071142429,327677.96050566033,12242515.99898033,11175181.682904452,13411823.930529704,239507.1846084304,218627.87194114222,262381.31648954522,9803003.4888771661,8948415.451121999,10739239.264026064,0.16090816301472849,0.14690396061111896,0.17625033340963137,6.5859539286934456,6.0127634198326367,7.213907324555322,6.0697423560822784E-2,5.5435230880070387E-2,6.646236857033691E-2,2.484339064422608,2.2689580799527835,2.7202976480193644,4.8670090904204454E-2,4.445678411775416E-2,5.3285938974713648E-2,1.9920616231947941,1.8196114263674696,2.1809877917909732,40070.677446076079,36583.235498502327,43891.311214423942,1640088.5486911978,1497347.9222034577,1796466.680821425,15115.372867012115,13804.938258730424,16551.00700540857,618670.59726517834,565034.64869047073,677430.94923733501,12120.22732317854,11070.99492838848,13269.703867488704,496079.61000983446,453134.64013936534,543127.56221501576]
[16,0.05,3.7701787722092255E-2,3.4414205141234867E-2,4.1303467467154263E-2,135.18405463855251,123.39605279324601,148.09828764617535,1.4169523485177605E-2,1.2934187655562781E-2,7.1605114163362615E-4,50.806440563031302,46.377003223916574,2.5674829365684588,1.1346024638439693E-2,1.0356921967703367E-2,1.242962663697829E-2,40.682463812039018,37.135923513484236,44.567842215224111,9388.810030813087,8570.1091103208437,10285.730016875172,33664647.882272676,30729102.470360968,36880656.664030716,3528.611566382624,3220.9780527146727,3865.6365285939628,12652238.729480213,11549183.722463412,13860680.12334644,2825.480603743727,2579.1661014987412,3095.3281077475413,10131082.56648647,9247893.8600198403,11098651.531497454,1.8982432377777866E-3,1.7330348231450875E-3,2.0792357409505015E-3,6.8063673655094927,6.2139937752946031,7.4553366032130812,7.1605114163362615E-4,6.5397273936383161E-4,7.8406054324160637E-4,2.5674829365684588,2.3448937536317436,2.8113383932560243,5.7416397782429282E-4,5.2445934527976204E-4,6.2861741400982506E-4,2.058730347797431,1.8805087257561051,2.2539793462487276,472.71618213817038,431.57462057849659,517.78842756631536,1694977.7200418671,1547459.9644703104,1856589.3903837008,178.31695915060101,162.85768357927395,195.2532210783726,639375.76983040862,583944.77624168515,700102.66624957044,142.9830477553044,130.60519034302806,156.54349140427715,512682.0054958174,468299.78773300094,561304.52092342288]
[19,0.05,2.7048288751193041E-3,2.4689687519975656E-3,2.963223183770815E-3,{"$f":"F20+C21","v":135.21004360038225},123.41977552677812,148.12675935280507,1.0165601841456283E-3,9.2793382915573814E-4,5.1371457985740633E-5,{"$f":"L20+I21","v":50.816208036332995},46.385919143547667,2.5679765318834931,8.1399469134148684E-4,7.4303377341404454E-4,8.9173524827180768E-4,{"$f":"R20+O21","v":40.690284963741981},37.1430628473449,44.576410325962179,673.57878786931155,614.84295533645366,737.9262690777623,{"$f":"X20+U21","v":33671119.867827207},30735010.101059712,36887746.923165634,253.1521986221087,231.0817329758365,277.33128679014936,{"$f":"AD20+AA21","v":12654671.106214881},11551404.038281944,13863344.821395501,202.70766944606413,185.03639658908821,222.06726390584333,{"$f":"AJ20+AG21","v":10133030.254169149},9249671.755801823,11100785.233077751,1.3618513687966788E-4,1.2433263551805845E-4,1.4917003171728896E-4,{"$f":"AP20+AM21","v":6.8076758809415399},6.2151884076605874,7.4567698821521295,5.1371457985740633E-5,4.6917784430037587E-5,5.6250637578093435E-5,{"$f":"AV20+AS21","v":2.5679765318834931},2.3453445564606779,2.8118788694711228,4.1192086638440245E-5,3.7626141004120586E-5,4.5098724372167325E-5,{"$f":"BB20+AY21","v":2.0591261360771189},1.8808702511566029,2.2544126708989705,33.913945635905314,30.962338022643614,37.147551209178246,{"$f":"BH20+BE21","v":1695303.5773435007},1547757.4616718639,1856946.3173225261,12.7929440266672,11.683853517167314,14.007997557722364,{"$f":"BN20+BK21","v":639498.68900546513},584057.03887902794,700237.26009289536,10.257993044570867,9.3699718613945535,11.230856183357172,{"$f":"BT20+BQ21","v":512780.56795651029},468389.81776901963,561412.43100059975]
[25,0.05,3.7289316211210108E-6,3.4037701000501616E-6,4.0851592246901351E-6,135.21161110435571,123.42120634495841,148.12847660159574,1.4014503654195249E-6,1.2792682855746695E-6,7.0821727713797933E-8,50.816797153871093,46.386456900289943,2.5680063027001445,1.1221894929800413E-6,1.0243613408342828E-6,1.2293641921440485E-6,40.69075669041009,37.143493450701342,44.576927104882209,0.92860929743344678,0.84763489449086471,1.0173200323804399,33671510.220590785,30735366.415200103,36888174.566618249,0.34900072499287066,0.31857393607535756,0.38233450343225633,12654817.813121511,11551537.954899725,13863505.540581105,0.27945688002455737,0.25509490698146486,0.30614640726866654,10133147.727433439,9249778.9881999809,11100913.92562527,1.8774757542282137E-7,1.7140747807942261E-7,2.0564881324319939E-7,6.8077548030297903,6.2152604609804838,7.4568563292540473,7.0821727713797933E-8,6.4681803556385566E-8,7.7548263072250192E-8,2.5680063027001445,2.3453717462818884,2.811911467872716,5.67882411412297E-8,5.1872156594318576E-8,6.217401068530738E-8,2.0591500077386775,1.8808920562793121,2.2544388065374577,4.6754449215619318E-2,4.2685303450622408E-2,5.1212363053839013E-2,1695323.2311726313,1547775.4049836658,1856967.8450926039,1.7636610562347072E-2,1.6107596024827791E-2,1.9311707857774498E-2,639506.10277968878,584063.80991248647,700245.37801563472,1.4141876029570451E-2,1.2917632122448824E-2,1.5483084767251975E-2,512786.51267449401,468395.24786046054,561418.93951278494]
[36,0.05,2.2183672074895096E-13,2.0249263700669853E-13,2.4302894722165716E-13,135.21161252819493,123.42120764463938,148.12847816145546,8.3373251361370937E-14,7.6104554940780356E-14,4.213233555910834E-15,50.816797688994903,46.38645738876027,2.5680063297424094,6.6759828947140031E-14,6.0939964526450992E-14,7.3135725913212897E-14,40.690757118902113,37.143493841839103,44.576927574297358,5.5243609250655677E-8,5.0426386024667275E-8,6.0521072217368414E-8,33671510.57516697,30735366.738857381,36888174.955067366,2.0762294468717055E-8,1.8952183755463347E-8,2.2745343998850937E-8,12654817.946382452,11551538.076542631,13863505.686570074,1.6625083041008926E-8,1.5175772418029652E-8,1.8212861472943011E-8,10133147.834140059,9249779.0856043249,11100914.042522902,1.116923309198258E-14,1.0197149401617531E-14,1.2234190108873635E-14,6.8077548747185208,6.2152605264299794,7.4568564077781092,4.213233555910834E-15,3.8479652219427934E-15,4.6133997958786053E-15,2.5680063297424094,2.3453717709797108,2.8119114974834121,3.3783717353561638E-15,3.0859104661190773E-15,3.6987748898684431E-15,2.0591500294224563,1.880892076085954,2.2544388302777154,2.7814545151939012E-9,2.5393782197629254E-9,3.0466588921394705E-9,1695323.2490251497,1547775.4212824386,1856967.8646473133,1.0492141583173373E-9,9.5825202614533961E-10,1.1488668547755647E-9,639506.10951397661,584063.8160629418,700245.38538953452,8.4130998430456237E-10,7.6847886768808204E-10,9.210994195738699E-10,512786.51807436731,468395.25279287377,561418.94542477978]
[39,0.05,8.5202697132269749E-16,7.777305201838619E-16,9.3342173985409246E-16,135.21161252819496,123.42120764463941,148.12847816145549,3.2021866626465975E-16,2.9230117192111244E-16,1.6182120858973447E-17,50.816797688994917,46.386457388760284,2.5680063297424103,2.5641009600130439E-16,2.3405725270679831E-16,2.8089854030902769E-16,40.690757118902127,37.14349384183911,44.576927574297372,2.1217878138416043E-10,1.9367686654532206E-10,2.3244837774591252E-10,33671510.575166978,30735366.738857388,36888174.955067374,7.9743492484774484E-11,7.2791247862849704E-11,8.7359957781586072E-11,12654817.946382456,11551538.076542635,13863505.686570078,6.385335621440916E-11,5.8286866877414736E-11,6.9951670523802852E-11,10133147.83414006,9249779.0856043268,11100914.042522905,4.2898613950071958E-17,3.9165050274150015E-17,4.6988884030819313E-17,6.8077548747185226,6.2152605264299812,7.456856407778111,1.6182120858973447E-17,1.4779204014277215E-17,1.7719073029534884E-17,2.5680063297424103,2.3453717709797113,2.811911497483413,1.297559677207467E-17,1.1852316151012544E-17,1.4206196144530577E-17,2.0591500294224567,1.8808920760859544,2.2544388302777159,1.068296654607715E-11,9.7532037361657579E-12,1.170155932597211E-11,1695323.2490251502,1547775.421282439,1856967.8646473137,4.0298051583249503E-12,3.6804392385714307E-12,4.4125496600503042E-12,639506.10951397673,584063.81606294191,700245.38538953476,3.2312900923277473E-12,2.9515614905918089E-12,3.5377440943817697E-12,512786.51807436743,468395.25279287389,561418.9454247799]
[44,0.05,3.0248269801962229E-20,2.761063135269225E-20,3.3137909451730337E-20,135.21161252819496,123.42120764463941,148.12847816145549,1.1368255863733004E-20,1.0377141815092705E-20,5.7449021472913344E-22,50.816797688994917,46.386457388760284,2.5680063297424103,9.102953339322157E-21,8.3093929737816585E-21,9.9723308301548894E-21,40.690757118902127,37.14349384183911,44.576927574297372,7.5326735438858219E-15,6.8758270698483818E-15,8.2522754346280041E-15,33671510.575166978,30735366.738857388,36888174.955067374,2.8310168067633201E-15,2.584201414608821E-15,3.1014130559308636E-15,12654817.946382456,11551538.076542635,13863505.686570078,2.2668924946540565E-15,2.0692735495005208E-15,2.4833920454621064E-15,10133147.83414006,9249779.0856043268,11100914.042522905,1.5229668690858141E-21,1.39041960803283E-21,1.6681777569210544E-21,6.8077548747185226,6.2152605264299812,7.456856407778111,5.7449021472913344E-22,5.246845059236817E-22,6.2905438404842371E-22,2.5680063297424103,2.3453717709797113,2.811911497483413,4.6065367085020721E-22,4.2077547868868897E-22,5.0434184398208052E-22,2.0591500294224567,1.8808920760859544,2.2544388302777159,3.7926176664270329E-16,3.462537548395433E-16,4.1542337919912586E-16,1695323.2490251502,1547775.421282439,1856967.8646473137,1.4306428995917982E-16,1.3066126170303245E-16,1.5665230928611886E-16,639506.10951397673,584063.81606294191,700245.38538953476,1.1471577521707193E-16,1.0478497900823962E-16,1.2559536430053807E-16,512786.51807436743,468395.25279287389,561418.9454247799]
[50,0.05,2.7653512545065599E-26,2.5242136012662989E-26,3.0295273109512761E-26,135.21161252819496,123.42120764463941,148.12847816145549,1.0393064072804016E-26,9.4869697752753911E-27,5.252092917724155E-28,50.816797688994917,46.386457388760284,2.5680063297424103,8.3220837427786457E-27,7.5965965771518225E-27,9.1168842886128779E-27,40.690757118902127,37.14349384183911,44.576927574297372,6.8865056979297855E-21,6.2860048319662678E-21,7.5443786950755919E-21,33671510.575166978,30735366.738857388,36888174.955067374,2.5881665065035382E-21,2.3625234337610117E-21,2.8353676230450292E-21,12654817.946382456,11551538.076542635,13863505.686570078,2.0724339094318859E-21,1.8917671137862244E-21,2.2703616945074833E-21,10133147.83414006,9249779.0856043268,11100914.042522905,1.3923237162229947E-27,1.2711466250921495E-27,1.5250781228294663E-27,6.8077548747185226,6.2152605264299812,7.456856407778111,5.252092917724155E-28,4.7967601657073445E-28,5.7509283720033275E-28,2.5680063297424103,2.3453717709797113,2.811911497483413,4.2113787496567353E-28,3.8468051411716832E-28,4.6107838897467265E-28,2.0591500294224567,1.8808920760859544,2.2544388302777159,3.4672793156048155E-22,3.1655141321869044E-22,3.7978752845729195E-22,1695323.2490251502,1547775.421282439,1856967.8646473137,1.3079194820195762E-22,1.1945287658815163E-22,1.4321435997559656E-22,639506.10951397673,584063.81606294191,700245.38538953476,1.0487522591710142E-22,9.5796313326682107E-23,1.1482154202623874E-22,512786.51807436743,468395.25279287389,561418.9454247799]

{"sheet":"Huntingdon","index":181,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Huntingdon"]
[null,"Number of households",{"$f":"'WTP Values '!C32","v":16975},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA32","v":0.80732544485375735}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU32","v":12.820279880734375}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV32","v":496.51983565900002}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW32","v":1165.1266766809999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!X3:X52), \"NULL\")))))","v":33691102.067794904},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!Y3:Y52), \"NULL\")))))","v":30753325.724842485},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!Z3:Z52), \"NULL\")))))","v":36909554.924779721},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AD3:AD52), \"NULL\")))))","v":12662063.418345742},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AE3:AE52), \"NULL\")))))","v":11558235.147591282},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AF3:AF52), \"NULL\")))))","v":13871351.953925679},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":10139139.874192012},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AK3:AK52), \"NULL\")))))","v":9255332.0346849877},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!AL3:AL52), \"NULL\")))))","v":11107387.124501169}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BH3:BH52), \"NULL\")))))","v":1697135.8652997171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BI3:BI52), \"NULL\")))))","v":1549506.0004285995},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1858870.355915576},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BN3:BN52), \"NULL\")))))","v":640779.20023365377},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BO3:BO52), \"NULL\")))))","v":585309.34840394289},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BP3:BP52), \"NULL\")))))","v":701548.66742816474},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BT3:BT52), \"NULL\")))))","v":513996.6210229912},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BU3:BU52), \"NULL\")))))","v":469583.29043318529},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!BV3:BV52), \"NULL\")))))","v":562653.22181150352}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!F3:F52), \"NULL\")))))","v":73.289736470708846},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!G3:G52), \"NULL\")))))","v":66.89906235290735},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!H3:H52), \"NULL\")))))","v":80.290978557036837},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!L3:L52), \"NULL\")))))","v":27.544343584801592},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!M3:M52), \"NULL\")))))","v":25.143137387695813},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!N3:N52), \"NULL\")))))","v":1.3939151834966905},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!R3:R52), \"NULL\")))))","v":22.056117010476427},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!S3:S52), \"NULL\")))))","v":20.133530936625984},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 1%'!A3:A52,'Huntingdon NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 2%'!A3:A52,'Huntingdon NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 3%'!A3:A52,'Huntingdon NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 4%'!A3:A52,'Huntingdon NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Huntingdon NPV 5%'!A3:A52,'Huntingdon NPV 5%'!T3:T52), \"NULL\")))))","v":24.162387849312516}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Huntingdon NPV 1%","index":182,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU32","v":13.930204244633252},{"$f":"'WTP Values '!CV32","v":12.715526719391423},{"$f":"'WTP Values '!CW32","v":15.260932623874318},{"$f":"C3","v":13.930204244633252},{"$f":"D3","v":12.715526719391423},{"$f":"E3","v":15.260932623874318},{"$f":"'WTP Values '!CC32","v":5.235362417682996},{"$f":"'WTP Values '!CD32","v":4.7789643683799916},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"I3","v":5.235362417682996},{"$f":"J3","v":4.7789643683799916},{"$f":"K3","v":0.26494191602892159},{"$f":"'WTP Values '!CI32","v":4.1922133929661651},{"$f":"'WTP Values '!CJ32","v":3.8267868274425179},{"$f":"'WTP Values '!CK32","v":4.5925529820057305},{"$f":"O3","v":4.1922133929661651},{"$f":"P3","v":3.8267868274425179},{"$f":"Q3","v":4.5925529820057305},{"$f":"'WTP Values '!BH32","v":6403678.8182304325},{"$f":"'WTP Values '!BI32","v":5845294.7053507976},{"$f":"'WTP Values '!BJ32","v":7015411.2081734687},{"$f":"U3","v":6403678.8182304325},{"$f":"V3","v":5845294.7053507976},{"$f":"W3","v":7015411.2081734687},{"$f":"'WTP Values '!AV32","v":2406682.5461509172},{"$f":"'WTP Values '!AW32","v":2196877.5447540921},{"$f":"'WTP Values '!AX32","v":2636532.4146663332},{"$f":"AA3","v":2406682.5461509172},{"$f":"AB3","v":2196877.5447540921},{"$f":"AC3","v":2636532.4146663332},{"$f":"'WTP Values '!BB32","v":1927149.6407801693},{"$f":"'WTP Values '!BC32","v":1759163.9949010711},{"$f":"'WTP Values '!BD32","v":2111184.7131603472},{"$f":"AG3","v":1927149.6407801693},{"$f":"AH3","v":1759163.9949010711},{"$f":"AI3","v":2111184.7131603472},{"$f":"'WTP Values '!CX32","v":0.70171195904915629},{"$f":"'WTP Values '!CY32","v":0.64067168301057331},{"$f":"'WTP Values '!CZ32","v":0.76858405136442254},{"$f":"AM3","v":0.70171195904915629},{"$f":"AN3","v":0.64067168301057331},{"$f":"AO3","v":0.76858405136442254},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"'WTP Values '!CG32","v":0.2420068881437388},{"$f":"'WTP Values '!CH32","v":0.29006816711306976},{"$f":"AS3","v":0.26494191602892159},{"$f":"AT3","v":0.2420068881437388},{"$f":"AU3","v":0.29006816711306976},{"$f":"'WTP Values '!CL32","v":0.21252133270956103},{"$f":"'WTP Values '!CM32","v":0.19415782637321563},{"$f":"'WTP Values '!CN32","v":0.23263929695631272},{"$f":"AY3","v":0.21252133270956103},{"$f":"AZ3","v":0.19415782637321563},{"$f":"BA3","v":0.23263929695631272},{"$f":"'WTP Values '!BK32","v":322575.17045331496},{"$f":"'WTP Values '!BL32","v":294515.11362551909},{"$f":"'WTP Values '!BM32","v":353316.09812169423},{"$f":"BE3","v":322575.17045331496},{"$f":"BF3","v":294515.11362551909},{"$f":"BG3","v":353316.09812169423},{"$f":"'WTP Values '!AY32","v":121793.11271688095},{"$f":"'WTP Values '!AZ32","v":111249.9397895743},{"$f":"'WTP Values '!BA32","v":133343.58527445939},{"$f":"BK3","v":121793.11271688095},{"$f":"BL3","v":111249.9397895743},{"$f":"BM3","v":133343.58527445939},{"$f":"'WTP Values '!BE32","v":97695.506310944824},{"$f":"'WTP Values '!BF32","v":89253.850001433093},{"$f":"'WTP Values '!BG32","v":106943.6823786054},{"$f":"BQ3","v":97695.506310944824},{"$f":"BR3","v":89253.850001433093},{"$f":"BS3","v":106943.6823786054}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":13.655724188445497},{"$f":"D3/(1+B4)^A4","v":12.464980609147558},{"$f":"E3/(1+B4)^A4","v":14.960231961449189},{"$f":"F3+C4","v":27.585928433078749},{"$f":"G3+D4","v":25.18050732853898},{"$f":"H3+E4","v":30.221164585323507},{"$f":"I3/(1+B4)^A4","v":5.1322050952681071},{"$f":"J3/(1+B4)^A4","v":4.6847998905793471},{"$f":"K3/(1+B4)^A4","v":0.25972151360545198},{"$f":"L3+I4","v":10.367567512951103},{"$f":"M3+J4","v":9.4637642589593387},{"$f":"N3+K4","v":0.52466342963437351},{"$f":"O3/(1+B4)^A4","v":4.1096102273955148},{"$f":"P3/(1+B4)^A4","v":3.7513840088643446},{"$f":"Q3/(1+B4)^A4","v":4.5020615449521912},{"$f":"R3+O4","v":8.3018236203616809},{"$f":"S3+P4","v":7.5781708363068621},{"$f":"T3+Q4","v":9.0946145269579226},{"$f":"U3/(1+B4)^A4","v":6277501.0471820729},{"$f":"V3/(1+B4)^A4","v":5730119.3072745781},{"$f":"W3/(1+B4)^A4","v":6877179.8923374852},{"$f":"X3+U4","v":12681179.865412505},{"$f":"Y3+V4","v":11575414.012625376},{"$f":"Z3+W4","v":13892591.100510955},{"$f":"AA3/(1+B4)^A4","v":2359261.3921683338},{"$f":"AB3/(1+B4)^A4","v":2153590.3781532124},{"$f":"AC3/(1+B4)^A4","v":2584582.3102306961},{"$f":"AD3+AA4","v":4765943.9383192509},{"$f":"AE3+AB4","v":4350467.922907304},{"$f":"AF3+AC4","v":5221114.7248970289},{"$f":"AG3/(1+B4)^A4","v":1889177.1794727666},{"$f":"AH3/(1+B4)^A4","v":1724501.5144604167},{"$f":"AI3/(1+B4)^A4","v":2069586.0338793718},{"$f":"AJ3+AG4","v":3816326.8202529359},{"$f":"AK3+AH4","v":3483665.5093614878},{"$f":"AL3+AI4","v":4180770.747039719},{"$f":"AM3/(1+B4)^A4","v":0.68788546127747896},{"$f":"AN3/(1+B4)^A4","v":0.62804791982214814},{"$f":"AO3/(1+B4)^A4","v":0.75343990918970938},{"$f":"AP3+AM4","v":1.3895974203266352},{"$f":"AQ3+AN4","v":1.2687196028327214},{"$f":"AR3+AO4","v":1.5220239605541319},{"$f":"AS3/(1+B4)^A4","v":0.25972151360545198},{"$f":"AT3/(1+B4)^A4","v":0.23723839637656974},{"$f":"AU3/(1+B4)^A4","v":0.28435267827964883},{"$f":"AV3+AS4","v":0.52466342963437351},{"$f":"AW3+AT4","v":0.47924528452030857},{"$f":"AX3+AU4","v":0.57442084539271865},{"$f":"AY3/(1+B4)^A4","v":0.20833382286987651},{"$f":"AZ3/(1+B4)^A4","v":0.19033215015509816},{"$f":"BA3/(1+B4)^A4","v":0.22805538374307688},{"$f":"BB3+AY4","v":0.42085515557943753},{"$f":"BC3+AZ4","v":0.38448997652831379},{"$f":"BD3+BA4","v":0.46069468069938957},{"$f":"BE3/(1+B4)^A4","v":316219.16523214878},{"$f":"BF3/(1+B4)^A4","v":288712.00237772678},{"$f":"BG3/(1+B4)^A4","v":346354.37518056488},{"$f":"BH3+BE4","v":638794.33568546374},{"$f":"BI3+BF4","v":583227.11600324581},{"$f":"BJ3+BG4","v":699670.47330225911},{"$f":"BK3/(1+B4)^A4","v":119393.30724133021},{"$f":"BL3/(1+B4)^A4","v":109057.87647247751},{"$f":"BM3/(1+B4)^A4","v":130716.18985830741},{"$f":"BN3+BK4","v":241186.41995821116},{"$f":"BO3+BL4","v":220307.81626205181},{"$f":"BP3+BM4","v":264059.77513276681},{"$f":"BQ3/(1+B4)^A4","v":95770.518881428114},{"$f":"BR3/(1+B4)^A4","v":87495.196550762761},{"$f":"BS3/(1+B4)^A4","v":104836.46934477541},{"$f":"BT3+BQ4","v":193466.02519237294},{"$f":"BU3+BR4","v":176749.04655219585},{"$f":"BV3+BS4","v":211780.15172338081}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":13.254111360122428},{"$f":"D4/(1+B5)^A5","v":12.098387373347748},{"$f":"E4/(1+B5)^A5","v":14.520253752494844},{"$f":"F4+C5","v":40.840039793201178},37.278894701886728,44.741418337818352,{"$f":"I4/(1+B5)^A5","v":4.9812677026112828},{"$f":"J4/(1+B5)^A5","v":4.5470206188088218},{"$f":"K4/(1+B5)^A5","v":0.25208314231030737},{"$f":"L4+I5","v":15.348835215562385},14.01078487776816,0.77674657194468089,{"$f":"O4/(1+B5)^A5","v":3.9887471985327738},{"$f":"P4/(1+B5)^A5","v":3.6410563600970445},{"$f":"Q4/(1+B5)^A5","v":4.3696565808945076},{"$f":"R4+O5","v":12.290570818894455},11.219227196403907,13.464271107852429,{"$f":"U4/(1+B5)^A5","v":6092880.670000392},{"$f":"V4/(1+B5)^A5","v":5561597.3460906846},{"$f":"W4/(1+B5)^A5","v":6674923.0490288623},{"$f":"X4+U5","v":18774060.535412896},17137011.358716059,20567514.149539817,{"$f":"AA4/(1+B5)^A5","v":2289875.8636246435},{"$f":"AB4/(1+B5)^A5","v":2090253.6037072784},{"$f":"AC4/(1+B5)^A5","v":2508570.1268179845},{"$f":"AD4+AA5","v":7055819.8019438945},6440721.5266145822,7729684.8517150134,{"$f":"AG4/(1+B5)^A5","v":1833616.7580860027},{"$f":"AH4/(1+B5)^A5","v":1673784.1800215829},{"$f":"AI4/(1+B5)^A5","v":2008719.8147719665},{"$f":"AJ4+AG5","v":5649943.5783389388},5157449.6893830709,6189490.5618116856,{"$f":"AM4/(1+B5)^A5","v":0.66765485161858429},{"$f":"AN4/(1+B5)^A5","v":0.60957712340582815},{"$f":"AO4/(1+B5)^A5","v":0.73128135291503105},{"$f":"AP4+AM5","v":2.0572522719452193},1.8782967262385495,2.2533053134691627,{"$f":"AS4/(1+B5)^A5","v":0.25208314231030737},{"$f":"AT4/(1+B5)^A5","v":0.230261250233252},{"$f":"AU4/(1+B5)^A5","v":0.27598990807506629},{"$f":"AV4+AS5","v":0.77674657194468089},0.70950653475356051,0.85041075346778494,{"$f":"AY4/(1+B5)^A5","v":0.20220675595760512},{"$f":"AZ4/(1+B5)^A5","v":0.18473450977442338},{"$f":"BA4/(1+B5)^A5","v":0.22134830864288874},{"$f":"BB4+AY5","v":0.6230619115370426},0.56922448630273714,0.68204298934227836,{"$f":"BE4/(1+B5)^A5","v":306919.20636022754},{"$f":"BF4/(1+B5)^A5","v":280221.02509628428},{"$f":"BG4/(1+B5)^A5","v":336168.14424189134},{"$f":"BH4+BE5","v":945713.54204569128},863448.14109953004,1035838.6175441504,{"$f":"BK4/(1+B5)^A5","v":115881.96773693341},{"$f":"BL4/(1+B5)^A5","v":105850.50045809674},{"$f":"BM4/(1+B5)^A5","v":126871.84605111265},{"$f":"BN4+BK5","v":357068.38769514457},326158.31672014855,390931.62118387944,{"$f":"BQ4/(1+B5)^A5","v":92953.92208823259},{"$f":"BR4/(1+B5)^A5","v":84921.975763163166},{"$f":"BS4/(1+B5)^A5","v":101753.24428955754},{"$f":"BT4+BQ5","v":286419.94728060556},261671.02231535903,313533.39601293835]
[4,0.01,12.736940500664058,11.626312465726274,13.953678453050401,53.576980293865233,48.905207167613,58.695096790868753,4.7869003528165175,4.3695974406333695,0.24224694493566998,20.135735568378902,18.38038231840153,1.0189935168803508,3.8331076569008933,3.4989835952074069,4.1991540863796093,16.123678475795348,14.718210791611313,17.66342519423204,5855138.5651496686,5344585.7335209427,6414469.8510520468,24629199.100562565,22481597.092237003,26981984.000591863,2200525.6962488964,2008692.6281470684,2410686.5846288488,9256345.4981927909,8449414.1547616497,10140371.436343862,1762069.6638349516,1608473.697907029,1930340.2595690233,7412013.2421738906,6765923.3872900996,8119830.8213807084,0.64160318930405069,0.58579163403937695,0.70274700643814647,2.6988554612492699,2.4640883602779264,2.9560523199073092,0.24224694493566998,0.22127653557019447,0.26522087693575802,1.0189935168803508,0.93078307032375496,1.115631630403543,0.19431671799689212,0.17752623284088956,0.21271137389033196,0.8173786295339347,0.74675071914362667,0.89475436323261026,294943.32465644402,269286.89722835517,323050.97905772179,1240656.8667021352,1132735.0383278853,1358889.5966018722,111360.29327518487,101720.25039390031,121921.35032336906,468428.68097032944,427878.56711404887,512852.97150724847,89326.89206937862,81608.349523045908,97782.867749623154,375746.83934998419,343279.37183840491,411316.26376256149]
[5,0.01,12.118761851470577,11.062037384533165,13.276446263975075,65.695742145335814,59.967244552146163,71.971543054843835,4.5545714356975564,4.1575220334169192,0.23048965603385146,24.690307004076459,22.537904351818447,1.2494831729142022,3.6470704124439024,3.3291628323387497,3.9953510301638642,19.77074888823925,18.047373623950062,21.658776224395904,5570963.4409229225,5085189.9399177236,6103147.9674639953,30200162.541485488,27566787.032154728,33085131.968055859,2093724.694677776,1911202.112630558,2293685.5688482528,11350070.192870567,10360616.267392207,12434057.005192114,1676548.8243117151,1530407.5329764814,1836652.5223858308,9088562.0664856061,8296330.9202665808,9956483.3437665384,0.61046341968186169,0.55736063987555673,0.66863966369425543,3.3093188809311318,3.0214490001534831,3.6246919836015645,0.23048965603385146,0.2105370310675343,0.25234856404134592,1.2494831729142022,1.1413201013912893,1.3679801944448888,0.18488568970239969,0.16891011919819279,0.20238757362034093,1.0022643192363343,0.91566083834181944,1.0971419368529511,280628.45319926407,256217.24283486485,307371.92192118871,1521285.3199013993,1388952.2811627502,1666261.5185230609,105955.49801316299,96783.327984563017,116003.98141936766,574384.17898349243,524661.89509861195,628856.95292661618,84991.472784565165,77647.544393396776,93037.043499554988,460738.31213454937,420926.91623180168,504353.30726211646]
[9,0.01,8.9911871528103404,8.2071790530030899,9.8500997500123493,106.58518291885866,97.291232597548387,116.76708156340788,3.379140928842622,3.084560877796938,0.1710055581243857,40.057708497004981,36.56563697281954,2.0271693140245812,2.7058451217754698,2.4699822023572113,2.9642424938829657,32.076186642872273,29.280171836071887,35.139334000807246,4133225.450974931,3772818.9577254876,4528065.3477074429,48996932.579625711,44724527.684113175,53677525.019940339,1553382.3345182911,1417964.6478837794,1701737.8897261152,18414424.864441279,16809128.627683856,20173091.848023344,1243869.99554592,1135444.4222693052,1362654.5983695767,14745339.936684821,13460019.170432288,16153460.844939534,0.4529168015326725,0.41351863219617152,0.49607909023624336,5.3690596489580811,4.9020177540413936,5.8807229430792294,0.1710055581243857,0.15620224839186342,0.18722318293294629,2.0271693140245812,1.8516848703321558,2.2194196228383136,0.13717093036108921,0.1253182884792941,0.15015597914425971,1.6260798997067787,1.4855738706839052,1.7800099398941787,208204.68081168539,190093.44439141505,228046.27315760442,2468142.8171517649,2253444.8674891517,2703353.1084791101,78610.812241513719,71805.769091455208,86066.012369580567,931884.48419104249,851214.73985222052,1020261.453310002,63057.12147534953,57608.492695354173,69026.314775477425,747504.71907217253,682914.46137842163,818265.95993604371]
[16,0.01,3.6355659180730275,3.3185540398071502,3.9828652581846593,147.03181038742625,134.21101950476341,161.07750557593138,1.3663478898252017,1.2472351213415476,6.914570549493565E-2,55.258688299762952,50.441455883937948,2.7964334820326529,1.094102273384028,0.99873164249840574,1.1985846585671696,44.248362326467671,40.391324156097625,48.473903712116979,1671260.2380409434,1525530.6985217547,1830912.8453395818,67590142.488167331,61696458.119547978,74046912.19422555,628106.58671988838,573350.75549699552,688093.81544771895,25402275.915998682,23187806.64893131,27828316.60367585,502955.9818368277,459114.34978618356,550986.26374265435,20340857.577917479,18567787.119010132,22283328.010629427,0.18313587064642023,0.16720531117302714,0.20058844315879226,7.4064943986197287,6.7622208377378952,8.1123221542534392,6.914570549493565E-2,6.3160021132730504E-2,7.5703264916626656E-2,2.7964334820326529,2.5543567247917318,3.0616383649097028,5.546475130542354E-2,5.0672162725937629E-2,6.0715226020083959E-2,2.2431398524737114,2.049315014425551,2.4554828054242406,84187.085495783758,76863.848558921978,92209.987885328039,3404746.2955222586,3108575.4079665816,3729213.4870074131,31786.101759427343,29034.498158379389,34800.594844419102,1285513.2301726229,1174231.1717400036,1407427.2280686207,25497.002546089399,23293.86198677056,27910.63217602672,1031165.5814485596,942064.80531786301,1128779.0870462018]
[19,0.01,2.1243097342132331,1.9390754587146979,2.3272413782847607,{"$f":"F20+C21","v":154.79230773999274},141.29482170244785,169.57934985225629,0.79837532535122702,0.72877614347391717,4.0402759452588394E-2,{"$f":"L20+I21","v":58.1753013995176},53.103810267084249,2.9440322538682104,0.63929857467869244,0.58357224097607929,0.70034902814317168,{"$f":"R20+O21","v":46.583838559706791},42.523221759440048,51.032408571951152,976539.68380132294,891387.96702895616,1069826.835078388,{"$f":"X20+U21","v":71157623.02490887},64952863.645929411,77955187.992060333,367011.06962729123,335016.50594918831,402062.40875485935,{"$f":"AD20+AA21","v":26743035.405226398},24411684.064551052,29297125.13402145,293883.89928109274,268266.64798439725,321948.6346452182,{"$f":"AJ20+AG21","v":21414469.95449378},19547814.926600941,23459466.069306623,0.10700873576898554,9.7700297049016241E-2,0.11720650704051981,{"$f":"AP20+AM21","v":7.7974171521438365},7.1191381386298307,8.5404992571222884,4.0402759452588394E-2,3.6905244115746444E-2,4.4234429026486111E-2,{"$f":"AV20+AS21","v":2.9440322538682104},2.6891784245859682,3.2232349361740509,3.2408795152936799E-2,2.9608421620753025E-2,3.5476717670899389E-2,{"$f":"BB20+AY21","v":2.3615351904668245},2.1574800686550968,2.5850858332354045,49191.6387280157,44912.57355315813,53879.527773852336,{"$f":"BH20+BE21","v":3584452.4730013916},3272649.3669296894,3926045.3924081456,18573.043895194623,16965.245151856052,20334.45247599699,{"$f":"BN20+BK21","v":1353364.0033703186},1236208.3580072322,1481712.7534156619,14898.239207453511,13610.914746429396,16308.555244407387,{"$f":"BT20+BQ21","v":1085591.6117327763},991788.00064784836,1188357.2633168492]
[25,0.01,0.55441168941308128,0.50606843420769765,0.60737368163722294,161.24906473071951,147.18856630190942,176.65290969917476,0.20836350075740051,0.19019920042731764,1.054448970613785E-2,60.601932215242066,55.318897070700899,3.066834873156103,0.16684695132664279,0.15230324787545779,0.18278016694936947,48.526961765677072,44.296966936911502,53.161092261802487,254861.61794373381,232638.3487133281,279208.10862118972,74125777.493419811,67662202.776127174,81206885.13631779,95784.161729470346,87434.079905182633,104932.0142431261,27858551.307321418,25429953.732084922,30519178.221020009,76699.111465531547,70013.408650739089,84023.569427363793,22307718.660454269,20363200.9914742,24438016.449188177,2.7927610095716014E-2,2.5498252853963479E-2,3.0589069254821858E-2,8.1226660514062257,7.4160943996719393,8.8967438863796211,1.054448970613785E-2,9.6316927841932909E-3,1.1544495669262671E-2,3.066834873156103,2.8013504817493167,3.3576837664211858,8.4581897748714097E-3,7.7273359845974141E-3,9.2588696751600662E-3,2.460040465519032,2.2474737170413044,2.6929159397120648,12838.250040923456,11721.480807843565,14061.715924370041,3733968.5497424579,3409159.3911462314,4089810.1259627482,4847.274612377485,4427.6642310972329,5306.9747640557025,1409816.0494528485,1287773.5622095326,1543518.5325176541,3888.2079365623295,3552.2363417593265,4256.278413320535,1130874.231589467,1033157.8477675022,1237926.4840321986]
[36,0.01,1.8631332593982055E-2,1.7006728922005433E-2,2.0411151654096907E-2,162.88584164946761,148.68262053675977,178.44604509321968,7.0021786286058839E-3,6.3917565771786861E-3,3.543538105353647E-4,61.217079001036396,55.880417809113439,3.0979651283447227,5.6069904401717533E-3,5.1182406873768052E-3,6.1424355709786323E-3,49.019540194505005,44.746608323507836,53.70070995778643,8564.775346596527,7817.9492455891295,9382.9535595923026,74878199.604444787,68349015.638952553,82031184.833537877,3218.883383044742,2938.2739467250208,3526.3023750271173,28141332.691794753,25688083.361444436,30828966.600721598,2577.5189857378637,2352.8419900223016,2823.6617258052715,22534155.68862763,20569899.972521521,24686077.306662388,9.3852384822400365E-4,8.5688386186547917E-4,1.0279637567351221E-3,8.2051160943496839,7.4913723069324307,8.9870512941748686,3.543538105353647E-4,3.2367873032283171E-4,3.8795960213522742E-4,3.0979651283447227,2.8297859075144718,3.3917663162859628,2.8424246791310391E-4,2.5968169420614536E-4,3.111497893286872E-4,2.4850113852565943,2.2702869538913246,2.7202506883607485,431.43698266962423,393.90729235183068,472.5522770026401,3771870.6209746609,3443764.4501776122,4131324.2074702415,162.89552908449105,148.7942741455912,178.34402445890831,1424126.5471495555,1300845.2537986811,1559186.1924318611,130.66552643820245,119.37500236658346,143.03475241496241,1142353.2987292595,1043645.0336713293,1250492.1972011682]
[39,0.01,5.9924898543193186E-3,5.4699603480426514E-3,6.5649420719190079E-3,162.91356077695829,148.70792262853507,178.47641218113878,2.2521461724968406E-3,2.0558130368191602E-3,1.1397261058816823E-4,61.227496628500226,55.889927269296088,3.0984923251193761,1.8034047299894929E-3,1.6462056718893321E-3,1.9756226589926658E-3,49.027882103601748,44.754223085652505,53.709848485792222,2754.7320681496362,2514.5266072330496,3017.8868701838151,74890942.015572056,68360646.945020482,82045144.505217046,1035.3057634408326,945.05192938521952,1134.182490652202,28146121.648162864,25692454.835665133,30834212.925675061,829.02048436076814,756.75648442770205,908.18862035576001,22537990.442637574,20573400.458960582,24690278.264321931,3.0186217814262285E-4,2.756038958918811E-4,3.3062918885538541E-4,8.2065124014614117,7.4926471525663612,8.9885806672503055,1.1397261058816823E-4,1.0410642919578573E-4,1.2478141152565963E-4,3.0984923251193761,2.8302674668418355,3.392343510730782,9.1422344405259242E-5,8.3522738378113295E-5,1.0007668245523175E-4,2.4854342725174279,2.2706733003833102,2.7207136075124296,138.76526160350681,126.69439725010218,151.98938193441282,3772512.4997381093,3444350.4934142479,4132027.2563126246,52.392913949058475,47.857455911997732,57.361691750040684,1424368.8981416586,1301066.6253744459,1559451.5272234678,42.026614979925519,38.395186545709365,46.004991770615128,1142547.6989079749,1043822.6361532295,1250704.9999364419]
[44,0.01,7.415130746145454E-4,6.7685506597448854E-4,8.1234853938154882E-4,162.92391485189648,148.71737385510855,178.48775536299306,2.7868146187111169E-4,2.5438712168459698E-4,1.4103016100755434E-5,61.231387980977857,55.893479389159381,3.0986892517691693,2.2315401754832343E-4,2.037021436641579E-4,2.4446433248308231E-4,49.030998101821545,44.757067468756162,53.713262049362299,340.87164021155399,311.14852107517726,373.4345199326263,74895701.757008687,68364991.649401844,82050358.936541677,128.1091463612286,116.94110108901339,140.34419185729718,28147910.492819957,25694087.735967882,30836172.61368243,102.58332399740368,93.641347944546439,112.37962058868378,22539422.858950168,20574708.014507644,24691847.47065549,3.7352545814164771E-5,3.4103335539439043E-5,4.0912187145174267E-5,8.2070339715749157,7.4931233525200867,8.9891519422096948,1.4103016100755434E-5,1.2882170896704377E-5,1.5440501421699081E-5,3.0986892517691693,2.8304473462902195,3.3925591132795123,1.1312637206978462E-5,1.0335136819687785E-5,1.2383528434531103E-5,2.4855922358728959,2.2708176144686458,2.7208865241956279,17.170868584306678,15.677215035023382,18.807226486285415,3772752.2641686536,3444569.4012998296,4132289.8699321076,6.4831199809840321,5.921900602127331,7.0979585195302644,1424459.4248126163,1301149.3154910603,1559550.6391568044,5.2003900293538496,4.7510356326071612,5.6926759535282656,1142620.314253429,1043888.976964549,1250784.4892879308]
[50,0.01,4.3503809149922649E-5,3.9710390309191784E-5,4.765965298567924E-5,162.92510793664798,148.71846290597739,178.48906242107253,1.6349954634534866E-5,1.4924630692071915E-5,8.2740944413485809E-7,61.231836375772325,55.893888694681088,3.0987119433359616,1.3092216607923205E-5,1.1950995181038736E-5,1.4342470859108744E-5,49.031357153690863,44.757395222817109,53.71365538924713,19.998588410720998,18.254763592903032,21.909019060232875,74896250.214979395,68365492.283266112,82050959.78775613,7.5160318063919291,6.8608140809961862,8.233849337091943,28148116.61874583,25694275.892656296,30836398.425635036,6.0184580716497438,5.4938415369663929,6.5931967133178251,22539587.914164711,20574858.682200726,24692028.287981968,2.1914354311390462E-6,2.0008076074110369E-6,2.4002759255388416E-6,8.2070940713281981,7.4931782243369165,8.9892177693789019,8.2740944413485809E-7,7.557837121324331E-7,9.0587833178515565E-7,3.0987119433359616,2.83046807353319,3.3925839568425351,6.6370078543865378E-7,6.0635184345974877E-7,7.2652887192653373E-7,2.4856104377568715,2.270834243567398,2.7209064491294566,1.007397192852447,0.91976607592588044,1.1034006273241259,3772779.8918696065,3444594.6257319325,4132320.130511329,0.38035797884668476,0.34743181532392881,0.41642992330004008,1424469.8560671094,1301158.8437509791,1559562.0596783923,0.30510153237658455,0.27873837225711079,0.33398344103828914,1142628.681612358,1043896.6213181837,1250793.6487284154]

{"sheet":"Huntingdon NPV 2%","index":183,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU32","v":13.930204244633252},{"$f":"'WTP Values '!CV32","v":12.715526719391423},{"$f":"'WTP Values '!CW32","v":15.260932623874318},{"$f":"C3","v":13.930204244633252},{"$f":"D3","v":12.715526719391423},{"$f":"E3","v":15.260932623874318},{"$f":"'WTP Values '!CC32","v":5.235362417682996},{"$f":"'WTP Values '!CD32","v":4.7789643683799916},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"I3","v":5.235362417682996},{"$f":"J3","v":4.7789643683799916},{"$f":"K3","v":0.26494191602892159},{"$f":"'WTP Values '!CI32","v":4.1922133929661651},{"$f":"'WTP Values '!CJ32","v":3.8267868274425179},{"$f":"'WTP Values '!CK32","v":4.5925529820057305},{"$f":"O3","v":4.1922133929661651},{"$f":"P3","v":3.8267868274425179},{"$f":"Q3","v":4.5925529820057305},{"$f":"'WTP Values '!BH32","v":6403678.8182304325},{"$f":"'WTP Values '!BI32","v":5845294.7053507976},{"$f":"'WTP Values '!BJ32","v":7015411.2081734687},{"$f":"U3","v":6403678.8182304325},{"$f":"V3","v":5845294.7053507976},{"$f":"W3","v":7015411.2081734687},{"$f":"'WTP Values '!AV32","v":2406682.5461509172},{"$f":"'WTP Values '!AW32","v":2196877.5447540921},{"$f":"'WTP Values '!AX32","v":2636532.4146663332},{"$f":"AA3","v":2406682.5461509172},{"$f":"AB3","v":2196877.5447540921},{"$f":"AC3","v":2636532.4146663332},{"$f":"'WTP Values '!BB32","v":1927149.6407801693},{"$f":"'WTP Values '!BC32","v":1759163.9949010711},{"$f":"'WTP Values '!BD32","v":2111184.7131603472},{"$f":"AG3","v":1927149.6407801693},{"$f":"AH3","v":1759163.9949010711},{"$f":"AI3","v":2111184.7131603472},{"$f":"'WTP Values '!CX32","v":0.70171195904915629},{"$f":"'WTP Values '!CY32","v":0.64067168301057331},{"$f":"'WTP Values '!CZ32","v":0.76858405136442254},{"$f":"AM3","v":0.70171195904915629},{"$f":"AN3","v":0.64067168301057331},{"$f":"AO3","v":0.76858405136442254},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"'WTP Values '!CG32","v":0.2420068881437388},{"$f":"'WTP Values '!CH32","v":0.29006816711306976},{"$f":"AS3","v":0.26494191602892159},{"$f":"AT3","v":0.2420068881437388},{"$f":"AU3","v":0.29006816711306976},{"$f":"'WTP Values '!CL32","v":0.21252133270956103},{"$f":"'WTP Values '!CM32","v":0.19415782637321563},{"$f":"'WTP Values '!CN32","v":0.23263929695631272},{"$f":"AY3","v":0.21252133270956103},{"$f":"AZ3","v":0.19415782637321563},{"$f":"BA3","v":0.23263929695631272},{"$f":"'WTP Values '!BK32","v":322575.17045331496},{"$f":"'WTP Values '!BL32","v":294515.11362551909},{"$f":"'WTP Values '!BM32","v":353316.09812169423},{"$f":"BE3","v":322575.17045331496},{"$f":"BF3","v":294515.11362551909},{"$f":"BG3","v":353316.09812169423},{"$f":"'WTP Values '!AY32","v":121793.11271688095},{"$f":"'WTP Values '!AZ32","v":111249.9397895743},{"$f":"'WTP Values '!BA32","v":133343.58527445939},{"$f":"BK3","v":121793.11271688095},{"$f":"BL3","v":111249.9397895743},{"$f":"BM3","v":133343.58527445939},{"$f":"'WTP Values '!BE32","v":97695.506310944824},{"$f":"'WTP Values '!BF32","v":89253.850001433093},{"$f":"'WTP Values '!BG32","v":106943.6823786054},{"$f":"BQ3","v":97695.506310944824},{"$f":"BR3","v":89253.850001433093},{"$f":"BS3","v":106943.6823786054}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":13.389277436210355},{"$f":"D3/(1+B4)^A4","v":12.221767319676493},{"$f":"E3/(1+B4)^A4","v":14.668332010644288},{"$f":"F3+C4","v":27.319481680843609},{"$f":"G3+D4","v":24.937294039067915},{"$f":"H3+E4","v":29.929264634518606},{"$f":"I3/(1+B4)^A4","v":5.0320669143435177},{"$f":"J3/(1+B4)^A4","v":4.5933913575355554},{"$f":"K3/(1+B4)^A4","v":0.25465389852837522},{"$f":"L3+I4","v":10.267429332026513},{"$f":"M3+J4","v":9.372355725915547},{"$f":"N3+K4","v":0.51959581455729675},{"$f":"O3/(1+B4)^A4","v":4.0294246376068488},{"$f":"P3/(1+B4)^A4","v":3.6781880309905017},{"$f":"Q3/(1+B4)^A4","v":4.4142185524853232},{"$f":"R3+O4","v":8.2216380305730148},{"$f":"S3+P4","v":7.5049748584330196},{"$f":"T3+Q4","v":9.0067715344910546},{"$f":"U3/(1+B4)^A4","v":6155016.1651580473},{"$f":"V3/(1+B4)^A4","v":5618314.787918875},{"$f":"W3/(1+B4)^A4","v":6742994.2408433957},{"$f":"X3+U4","v":12558694.98338848},{"$f":"Y3+V4","v":11463609.493269673},{"$f":"Z3+W4","v":13758405.449016865},{"$f":"AA3/(1+B4)^A4","v":2313228.1297106086},{"$f":"AB3/(1+B4)^A4","v":2111570.1122203884},{"$f":"AC3/(1+B4)^A4","v":2534152.647699282},{"$f":"AD3+AA4","v":4719910.6758615263},{"$f":"AE3+AB4","v":4308447.6569744805},{"$f":"AF3+AC4","v":5170685.0623656157},{"$f":"AG3/(1+B4)^A4","v":1852316.0714918966},{"$f":"AH3/(1+B4)^A4","v":1690853.512976808},{"$f":"AI3/(1+B4)^A4","v":2029204.8377165967},{"$f":"AJ3+AG4","v":3779465.7122720657},{"$f":"AK3+AH4","v":3450017.5078778788},{"$f":"AL3+AI4","v":4140389.5508769439},{"$f":"AM3/(1+B4)^A4","v":0.67446362845939667},{"$f":"AN3/(1+B4)^A4","v":0.61579362073296162},{"$f":"AO3/(1+B4)^A4","v":0.73873899592889514},{"$f":"AP3+AM4","v":1.3761755875085528},{"$f":"AQ3+AN4","v":1.2564653037435349},{"$f":"AR3+AO4","v":1.5073230472933177},{"$f":"AS3/(1+B4)^A4","v":0.25465389852837522},{"$f":"AT3/(1+B4)^A4","v":0.2326094657283149},{"$f":"AU3/(1+B4)^A4","v":0.27880446666000552},{"$f":"AV3+AS4","v":0.51959581455729675},{"$f":"AW3+AT4","v":0.4746163538720537},{"$f":"AX3+AU4","v":0.56887263377307529},{"$f":"AY3/(1+B4)^A4","v":0.20426887034752117},{"$f":"AZ3/(1+B4)^A4","v":0.18661844134296005},{"$f":"BA3/(1+B4)^A4","v":0.22360562952356086},{"$f":"BB3+AY4","v":0.4167902030570822},{"$f":"BC3+AZ4","v":0.38077626771617568},{"$f":"BD3+BA4","v":0.45624492647987358},{"$f":"BE3/(1+B4)^A4","v":310049.18344224815},{"$f":"BF3/(1+B4)^A4","v":283078.73281960696},{"$f":"BG3/(1+B4)^A4","v":339596.4034233893},{"$f":"BH3+BE4","v":632624.35389556317},{"$f":"BI3+BF4","v":577593.84644512599},{"$f":"BJ3+BG4","v":692912.50154508348},{"$f":"BK3/(1+B4)^A4","v":117063.73771326504},{"$f":"BL3/(1+B4)^A4","v":106929.9690403444},{"$f":"BM3/(1+B4)^A4","v":128165.69134415551},{"$f":"BN3+BK4","v":238856.85043014598},{"$f":"BO3+BL4","v":218179.90882991871},{"$f":"BP3+BM4","v":261509.27661861491},{"$f":"BQ3/(1+B4)^A4","v":93901.870733318749},{"$f":"BR3/(1+B4)^A4","v":85788.014226675412},{"$f":"BS3/(1+B4)^A4","v":102790.92885294637},{"$f":"BT3+BQ4","v":191597.37704426359},{"$f":"BU3+BR4","v":175041.86422810849},{"$f":"BV3+BS4","v":209734.61123155177}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":12.617015171587809},{"$f":"D4/(1+B5)^A5","v":11.516844312968329},{"$f":"E4/(1+B5)^A5","v":13.822296864181469},{"$f":"F4+C5","v":39.936496852431418},36.454138352036246,43.751561498700077,{"$f":"I4/(1+B5)^A5","v":4.7418290423211262},{"$f":"J4/(1+B5)^A5","v":4.3284552675211225},{"$f":"K4/(1+B5)^A5","v":0.23996605616276473},{"$f":"L4+I5","v":15.009258374347638},13.700810993436669,0.75956187072006154,{"$f":"O4/(1+B5)^A5","v":3.7970168313910646},{"$f":"P4/(1+B5)^A5","v":3.4660387322659667},{"$f":"Q4/(1+B5)^A5","v":4.1596167315788453},{"$f":"R4+O5","v":12.01865486196408},10.971013590698986,13.1663882660699,{"$f":"U4/(1+B5)^A5","v":5800009.2019265285},{"$f":"V4/(1+B5)^A5","v":5294263.5071718981},{"$f":"W4/(1+B5)^A5","v":6354074.0748688253},{"$f":"X4+U5","v":18358704.185315009},16757873.00044157,20112479.52388569,{"$f":"AA4/(1+B5)^A5","v":2179806.5315287942},{"$f":"AB4/(1+B5)^A5","v":1989779.6777072812},{"$f":"AC4/(1+B5)^A5","v":2387988.6390785617},{"$f":"AD4+AA5","v":6899717.2073903205},6298227.3346817615,7558673.701444177,{"$f":"AG4/(1+B5)^A5","v":1745478.8048072543},{"$f":"AH4/(1+B5)^A5","v":1593329.0297253772},{"$f":"AI4/(1+B5)^A5","v":1912165.03995126},{"$f":"AJ4+AG5","v":5524944.5170793198},5043346.5376032563,6052554.5908282036,{"$f":"AM4/(1+B5)^A5","v":0.6355621409369292},{"$f":"AN4/(1+B5)^A5","v":0.58027608228826177},{"$f":"AO4/(1+B5)^A5","v":0.69613025526465611},{"$f":"AP4+AM5","v":2.0117377284454818},1.8367413860317967,2.2034533025579739,{"$f":"AS4/(1+B5)^A5","v":0.23996605616276473},{"$f":"AT4/(1+B5)^A5","v":0.21919309478284646},{"$f":"AU4/(1+B5)^A5","v":0.26272367590520007},{"$f":"AV4+AS5","v":0.75956187072006154},0.69380944865490013,0.83159630967827536,{"$f":"AY4/(1+B5)^A5","v":0.1924871187811637},{"$f":"AZ4/(1+B5)^A5","v":0.1758547253158288},{"$f":"BA4/(1+B5)^A5","v":0.21070857883050342},{"$f":"BB4+AY5","v":0.6092773218382459},0.55663099303200447,0.666953505310377,{"$f":"BE4/(1+B5)^A5","v":292166.27036570414},{"$f":"BF4/(1+B5)^A5","v":266751.41237119114},{"$f":"BG4/(1+B5)^A5","v":320009.27567770815},{"$f":"BH4+BE5","v":924790.62426126725},844345.25881631719,1012921.7772227917,{"$f":"BK4/(1+B5)^A5","v":110311.77461276682},{"$f":"BL4/(1+B5)^A5","v":100762.49805914053},{"$f":"BM4/(1+B5)^A5","v":120773.39347626056},{"$f":"BN4+BK5","v":349168.62504291278},318942.40688905923,382282.6700948755,{"$f":"BQ4/(1+B5)^A5","v":88485.83004775572},{"$f":"BR4/(1+B5)^A5","v":80839.961842235847},{"$f":"BS4/(1+B5)^A5","v":96862.188046967582},{"$f":"BT4+BQ5","v":280083.20709201932},255881.82607034434,306596.79927851935]
[4,0.02,11.656171756378534,10.639783940795263,12.769665735154682,51.592668608809952,47.093922292831508,56.521227233854759,4.3807170717480588,3.9988236006597613,0.22169154338759181,19.389975446095697,17.69963459409643,0.98125341410765332,3.5078566322263232,3.2020840292346513,3.842842891492475,15.526511494190403,14.173097619933637,17.009231157562375,5358311.9721115166,4891081.1252798494,5870182.2707012193,23717016.157426525,21648954.125721417,25982661.794586908,2013804.2937755971,1838248.8540503834,2206132.3816160099,8913521.5011659171,8136476.1887321454,9764806.0830601864,1612552.6100474088,1471989.7362670538,1766544.9259667783,7137497.1271267291,6515336.2738703098,7819099.5167949814,0.58716117686020086,0.53608540445459585,0.64311675224492237,2.5988989053056826,2.3728267904863927,2.8465700548028963,0.22169154338759181,0.2025005380317289,0.24271606629389142,0.98125341410765332,0.89630998668662909,1.0743123759721667,0.17782834425500044,0.1624625836281775,0.1946621567771078,0.78710566609324628,0.71909357666018203,0.86161566208748486,269916.47251658171,246437.07220523746,295639.10562090855,1194707.0967778489,1090782.3310215548,1308560.8828437002,101911.02841287239,93088.972946942493,111575.94714874377,451079.65345578518,412031.37983600172,493858.61724361929,81747.229357778619,74683.628988107535,89485.689382111101,361830.43644979794,330565.45505845186,396082.48866063042]
[5,0.02,10.557353884421323,9.6367801251118284,11.565879687558978,62.150022493231276,56.730702417943334,68.087106921413735,3.9677504210301069,3.6218577381925456,0.20079286112488748,23.357725867125804,21.321492332288976,1.1820462752325409,3.1771738282735891,2.9002261609421409,3.480581204160615,18.703685322463993,17.073323780875779,20.48981236172299,4853188.2418218972,4430002.8685435345,5316804.9418914299,28570204.399248421,26078956.994264953,31299466.736478336,1823964.5938403334,1664958.6232479687,1998162.0685930697,10737486.09500625,9801434.8119801134,11762968.151653256,1460538.5813915841,1333226.455890483,1600014.1663968188,8598035.7085183132,7848562.729760793,9419113.6831918005,0.5318099682182762,0.48554906751465909,0.58249065682597889,3.1307088735239588,2.8583758580010517,3.4290607116288752,0.20079286112488748,0.1834109763024715,0.21983541928309783,1.1820462752325409,1.0797209629891005,1.2941477952552645,0.16106461025279462,0.14714736743660964,0.17631151290096789,0.9481702763460409,0.86624094409679164,1.0379271749884527,244471.66523887779,223205.64898056319,267769.44655141752,1439178.7620167267,1313987.980002118,1576330.3293951177,92303.958294990472,84313.550853469351,101057.77296857159,543383.61175077572,496344.93068947108,594916.39021219092,74040.984247572705,67643.263764435615,81049.945912247786,435871.42069737066,398208.71882288746,477132.43457287818]
[9,0.02,5.8284077442480076,5.3201857705744358,6.385185480945391,92.479723071947106,84.415732107897909,101.31415147191882,2.1904795021885115,1.9995222212827324,0.11085189334203666,34.756480096487607,31.726548555722189,1.7588941694049658,1.754025179818711,1.6011304349141251,1.9215275595477237,27.831231102686949,25.405240285231468,30.489002207757405,2679303.9470494715,2445675.6218203898,2935253.2308027912,42512689.214861922,38805693.450835139,46573853.073092327,1006957.7547893168,919175.18725127657,1103127.109534116,15977463.896544974,14584612.21342892,17503389.2753217,806320.83301831153,736035.51471499633,883321.24322314479,12793944.867406683,11678723.170858603,14015715.361963609,0.29359680192264254,0.26805750534618517,0.321576134736411,4.6585194667293246,4.2532857942612301,5.1024693521690914,0.11085189334203666,0.10125586073597903,0.12136473535289151,1.7588941694049658,1.6066332986940259,1.9257021143059492,8.8919082565463395E-2,8.1235777951782842E-2,9.7336453664630576E-2,1.4108848406464105,1.288973348841153,1.5444438129082643,134965.68955882674,123225.34105803771,147827.71639930012,2141509.3353639548,1955224.4655051804,2345591.948068053,50958.328312280115,46547.056972727849,55791.054561089441,808559.09492259764,738565.16694464942,885240.27523526293,40875.871994505127,37343.876759934647,44745.315691548429,648580.10768152273,592537.71059513628,709976.82137201692]
[16,0.02,0.96146680850324906,0.87762940719559634,1.0533140740066622,110.54026101203601,100.90143818304448,121.09998144356538,0.36134625930030978,0.32984553123025839,1.828636924266213E-2,41.544138045659963,37.922485512117625,2.1023918986793695,0.28934780572600816,0.26412595631689523,0.31697936232286594,33.266444234309461,30.366677136545754,36.443256425195585,441983.80209794029,403443.96581835853,484205.75220633089,50815071.737167805,46384129.84294048,55669347.874566987,166109.93967440678,151629.13655346623,181974.24544017107,19097732.678767178,17432868.387565531,20921658.876336381,133012.43701024243,121418.01815023483,145714.59202438753,15292498.269231215,13959482.843495091,16752870.606852267,4.8432366525815965E-2,4.4219348657425113E-2,5.3047898074900297E-2,5.568290438989397,5.0839179253450846,6.0989401271874968,1.828636924266213E-2,1.6703386848689331E-2,2.0020590508573174E-2,2.1023918986793695,1.9203957179899762,2.3017760788622077,1.4668285109878399E-2,1.3400830482503689E-2,1.6056832940062497E-2,1.6864191777655531,1.5406993629036965,1.8460611313085886,22264.233473649667,20327.520069391103,24385.9813745918,2559728.6954101087,2337063.9051969931,2803666.9829283208,8406.1965872962664,7678.5036800066455,9203.4136123745429,966464.11156384239,882800.93859001412,1058120.5028776294,6742.9726806827684,6160.3270706218482,7381.2845224976754,775242.52894392295,708255.5074013758,848629.52158606693]
[19,0.02,0.33000842020305593,0.30123254555529927,0.36153355525783465,{"$f":"F20+C21","v":112.0376729855048},102.2682797328311,122.7404385995395,0.12402644285101815,0.11321431141423273,6.2765097782367064E-3,{"$f":"L20+I21","v":42.106907566624258},38.436195027091166,2.1308715383435408,9.9314101550223202E-2,9.0657096852309479E-2,0.10879820049116919,{"$f":"R20+O21","v":33.717081598968498},30.778033374738214,36.936927853358213,151704.01619245129,138475.82113358233,166196.03914106789,{"$f":"X20+U21","v":51503428.143741012},47012463.363866284,56423461.781114563,57014.634605340776,52044.325782457556,62459.809037860367,{"$f":"AD20+AA21","v":19356436.370231941},17669019.321319923,21205070.026440725,45654.435303327744,41674.832661485016,50014.251026886523,{"$f":"AJ20+AG21","v":15499655.098814821},14148582.240962639,16979810.0839894,1.662365109489464E-2,1.5177598710414211E-2,1.8207859994712878E-2,{"$f":"AP20+AM21","v":5.6437201937118564},5.1527862227766903,6.1815582238728792,6.2765097782367064E-3,5.7331758696460905E-3,6.8717540603942763E-3,{"$f":"AV20+AS21","v":2.1308715383435408},1.9464099820742928,2.3329566372323116,5.0346590785953493E-3,4.5996251330032807E-3,5.5112563690715355E-3,{"$f":"BB20+AY21","v":1.7092639245207515},1.5615701447564418,1.871068436488335,7641.8493604673331,6977.1028239535972,8370.1060893179965,{"$f":"BH20+BE21","v":2594403.5583265382},2368722.4831880713,2841646.308030501,2885.2952916892982,2635.5261009031296,3158.9275467794364,{"$f":"BN20+BK21","v":979556.12816787406},894759.62842421152,1072454.1248166009,2314.4197409046233,2114.4357626601995,2533.5102811617171,{"$f":"BT20+BQ21","v":785744.19986956369},717849.75177304912,860125.31501940882]
[25,0.02,2.2777278565321191E-2,2.0791159203853313E-2,2.4953152691533618E-2,112.62131652334513,102.80103107442527,123.37983659765375,8.5603416923280343E-3,7.8140851893303363E-3,4.3320655742327616E-4,42.326257217905216,38.636422649184276,2.1419719956288596,6.8546886018306628E-3,6.2571795824415593E-3,7.5092839099930265E-3,33.892725703899352,30.938366946544232,37.12934526684802,10470.655973466772,9557.6420461649432,11470.899674741309,51771727.566709287,47257367.776008315,56717391.385091521,3935.166908489151,3592.1147265332302,4310.9944549800839,19457270.836907849,17761063.440695722,21315534.67427383,3151.0825996696813,2876.4092507388696,3451.9983677214877,15580398.239011494,14222287.16872929,17068263.870695222,1.147369305086645E-3,1.0475623427034088E-3,1.2567118709357781E-3,5.6731203118387752,5.1796288936449564,6.2137601289554132,4.3320655742327616E-4,3.957054906858324E-4,4.7429049346580282E-4,2.1419719956288596,1.9565495144097471,2.345109826682779,3.4749365559832974E-4,3.1746748427208195E-4,3.8038854125601652E-4,1.7181680798591008,1.5697049113897101,1.8808154882854098,527.44269837262243,481.5616962206488,577.70719274490114,2607918.7164962655,2381061.9894756456,2856449.4404083444,199.14393263535354,181.9047893672184,218.03011164499864,984658.97963669256,899420.74518194515,1078040.9145356307,159.74193362468318,145.93898042042369,174.86362737841219,789837.41702080483,721589.28292893851,864606.00948999915]
[36,0.02,2.6597649730889539E-5,2.427840395494819E-5,2.9138477323682663E-5,112.65306710514042,102.83001308819074,123.41462025775215,9.9961445901586129E-6,9.1247205076366935E-6,5.0586711851571468E-7,42.338189979245357,38.647315159904885,2.1425758676057627,8.0044069322397545E-6,7.3066793453736472E-6,8.7687957362865347E-6,33.902280855561102,30.947089195410371,37.139812897224687,12.226870705217994,11.16071942783182,13.394882570012674,51786323.226940721,47270690.732685789,56733381.343564555,4.5952017825315625,4.1946103883966623,5.0340658642135905,19462756.296395369,17766070.699667234,21321544.021776404,3.6796051389001021,3.3588615740215864,4.0309926926936983,15584790.717486816,14226296.763946315,17073075.813272875,1.3398144471540112E-6,1.2232671336301244E-6,1.4674967450541577E-6,5.6747196970711276,5.1810891521105269,6.215511933190359,5.0586711851571468E-7,4.6207609955105836E-7,5.5384195173784958E-7,2.1425758676057627,1.9571011114547074,2.3457709679628636,4.0577782410681082E-7,3.7071544448999667E-7,4.4419007973039998E-7,1.7186524716051899,1.5701474478980912,1.8813457341380257,0.61590923183374635,0.56233273361247305,0.67460445353813459,2608653.9497458823,2381733.2665108494,2857254.7402787558,0.23254580441104172,0.212415186392233,0.25459971100979673,984936.57802071562,899674.3129151226,1078344.839470024,0.18653501495798278,0.17041692984408735,0.20419302939750511,790060.09065212298,721792.71581586893,864849.76213534595]
[39,0.02,2.7824263759416557E-6,2.5398060435227339E-6,3.0482267674212643E-6,112.65308869393097,102.83003279449497,123.41464390888261,1.0457140629640745E-6,9.5455287480000068E-7,5.2919638671873519E-8,42.338198092919832,38.647322566261529,2.1425762782081796,8.3735492411454012E-7,7.6436442831656985E-7,9.1731896572623987E-7,33.90228735258119,30.947095126098663,37.139820014684169,1.2790741997747603,1.1675422612404314,1.4012619514332536,51786333.151251823,47270699.791622818,56733392.215927973,0.48071204681069851,0.43880548467856723,0.52662238132071859,19462760.026230514,17766074.104350202,21321548.107828915,0.38492989023897844,0.35137634833354153,0.42168915309660765,15584793.704150125,14226299.490268366,17073079.08515057,1.4016031846225573E-7,1.2796810138762482E-7,1.5351738560964411E-7,5.6747207845722318,5.1810901450124627,6.2155131243286794,5.2919638671873519E-8,4.8338584051279937E-8,5.7938369375122226E-8,2.1425762782081796,1.9571014865128131,2.3457714175055111,4.2449123587629267E-8,3.878118710315854E-8,4.6467496424623282E-8,1.7186528009670896,1.5701477488005455,1.8813460946784,6.4431335444271459E-2,5.8826604827478084E-2,7.0571544623068361E-2,2608654.4496673238,2381733.7229452981,2857255.2878419575,2.4327020859155141E-2,2.2221121912960305E-2,2.6634118367160314E-2,984936.76677358325,899674.48532836256,1078345.046123615,1.9513752188900804E-2,1.7827611285312205E-2,2.1360987776270216E-2,790060.24205893558,721792.85413994803,864849.9278748224]
[44,0.02,4.3489820139335692E-8,3.9697621103889938E-8,4.7644327629044586E-8,112.65309090456857,102.83003481237071,123.4146463306986,1.6344697171040319E-8,1.4919831553310554E-8,8.2714338376681328E-10,42.338198923739604,38.64732332465374,2.1425763202528296,1.3088006697105882E-8,1.1947152239434787E-8,1.4337858918669242E-8,33.902288017859625,30.947095733386156,37.139820743494028,1.9992157698779475E-2,1.8248893622292327E-2,2.1901974033473791E-2,51786334.167476192,47270700.71923507,56733393.32923051,7.5136149640379814E-3,6.8586079293352226E-3,8.2312016745585033E-3,19462760.408156212,17766074.452981133,21321548.526230369,6.0165227865488112E-3,5.4920749466625665E-3,6.5910766162406483E-3,15584794.009976899,14226299.769436855,17073079.420182578,2.1907307569037108E-9,2.0001642311331993E-9,2.3995040969107243E-9,5.6747208959295969,5.1810902466831115,6.215513246298233,8.2714338376681328E-10,7.5554068361246957E-10,9.0558703909558421E-10,2.1425763202528296,1.9571015249178154,2.3457714635375422,6.6348736694736524E-10,6.0615686599631899E-10,7.2629525054303373E-10,1.7186528346929157,1.5701477796121963,1.8813461315968232,1.0070732559312567E-3,9.1947031751701738E-4,1.1030458197024734E-3,2608654.5008580158,2381733.7696830318,2857255.3439110457,3.8023567158447215E-4,3.473200957426371E-4,4.1629601680496272E-4,984936.78610139992,899674.50298304262,1078345.0672844206,3.0500342444879814E-4,2.7864874162207716E-4,3.3387604589326953E-4,790060.25756261032,721792.86830398405,864849.94484612579]
[50,0.02,1.5393545489424877E-10,1.4051268419295356E-10,1.6864064333239233E-10,112.6530909340723,102.83003483930179,123.41464636302076,5.7853272008755307E-11,5.2809854116345592E-11,2.9277355628276807E-12,42.338198934827922,38.647323334775429,2.1425763208139683,4.6325973713459988E-11,4.2287834458179684E-11,5.0749918665647203E-11,33.90228802673861,30.947095741491168,37.139820753220903,7.0763729990587753E-5,6.4593317058202822E-5,7.7523667035710856E-5,51786334.181038976,47270700.731615216,56733393.344088919,2.659499932820574E-5,2.4276553183272053E-5,2.9134950892873938E-5,19462760.413253486,17766074.45763405,21321548.53181446,2.1295930152429263E-5,1.9439607993759876E-5,2.3329606190901769E-5,15584794.014058538,14226299.77316271,17073079.424653996,7.7542545481758755E-12,7.0797301482561957E-12,8.4932233220362086E-12,5.6747208974157992,5.1810902480400332,6.2155132479260686,2.9277355628276807E-12,2.6742924769606496E-12,3.2053927186382701E-12,2.1425763208139683,1.9571015254303779,2.3457714641518974,2.3484629120195328E-12,2.1455373373691958E-12,2.5707760901671565E-12,1.718652835143029,1.5701477800234163,1.8813461320895457,3.5646107357292511E-6,3.2545336158040837E-6,3.9043127674727023E-6,2608654.5015412197,2381733.7703068051,2857255.3446593569,1.3458724567001616E-6,1.22936532643185E-6,1.4735107322178642E-6,984936.78635935381,899674.50321866642,1078345.0675668381,1.0795823191819377E-6,9.8629795800207797E-7,1.1817791114842396E-6,790060.25776952633,721792.86849302088,864849.94507262891]

{"sheet":"Huntingdon NPV 3%","index":184,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU32","v":13.930204244633252},{"$f":"'WTP Values '!CV32","v":12.715526719391423},{"$f":"'WTP Values '!CW32","v":15.260932623874318},{"$f":"C3","v":13.930204244633252},{"$f":"D3","v":12.715526719391423},{"$f":"E3","v":15.260932623874318},{"$f":"'WTP Values '!CC32","v":5.235362417682996},{"$f":"'WTP Values '!CD32","v":4.7789643683799916},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"I3","v":5.235362417682996},{"$f":"J3","v":4.7789643683799916},{"$f":"K3","v":0.26494191602892159},{"$f":"'WTP Values '!CI32","v":4.1922133929661651},{"$f":"'WTP Values '!CJ32","v":3.8267868274425179},{"$f":"'WTP Values '!CK32","v":4.5925529820057305},{"$f":"O3","v":4.1922133929661651},{"$f":"P3","v":3.8267868274425179},{"$f":"Q3","v":4.5925529820057305},{"$f":"'WTP Values '!BH32","v":6403678.8182304325},{"$f":"'WTP Values '!BI32","v":5845294.7053507976},{"$f":"'WTP Values '!BJ32","v":7015411.2081734687},{"$f":"U3","v":6403678.8182304325},{"$f":"V3","v":5845294.7053507976},{"$f":"W3","v":7015411.2081734687},{"$f":"'WTP Values '!AV32","v":2406682.5461509172},{"$f":"'WTP Values '!AW32","v":2196877.5447540921},{"$f":"'WTP Values '!AX32","v":2636532.4146663332},{"$f":"AA3","v":2406682.5461509172},{"$f":"AB3","v":2196877.5447540921},{"$f":"AC3","v":2636532.4146663332},{"$f":"'WTP Values '!BB32","v":1927149.6407801693},{"$f":"'WTP Values '!BC32","v":1759163.9949010711},{"$f":"'WTP Values '!BD32","v":2111184.7131603472},{"$f":"AG3","v":1927149.6407801693},{"$f":"AH3","v":1759163.9949010711},{"$f":"AI3","v":2111184.7131603472},{"$f":"'WTP Values '!CX32","v":0.70171195904915629},{"$f":"'WTP Values '!CY32","v":0.64067168301057331},{"$f":"'WTP Values '!CZ32","v":0.76858405136442254},{"$f":"AM3","v":0.70171195904915629},{"$f":"AN3","v":0.64067168301057331},{"$f":"AO3","v":0.76858405136442254},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"'WTP Values '!CG32","v":0.2420068881437388},{"$f":"'WTP Values '!CH32","v":0.29006816711306976},{"$f":"AS3","v":0.26494191602892159},{"$f":"AT3","v":0.2420068881437388},{"$f":"AU3","v":0.29006816711306976},{"$f":"'WTP Values '!CL32","v":0.21252133270956103},{"$f":"'WTP Values '!CM32","v":0.19415782637321563},{"$f":"'WTP Values '!CN32","v":0.23263929695631272},{"$f":"AY3","v":0.21252133270956103},{"$f":"AZ3","v":0.19415782637321563},{"$f":"BA3","v":0.23263929695631272},{"$f":"'WTP Values '!BK32","v":322575.17045331496},{"$f":"'WTP Values '!BL32","v":294515.11362551909},{"$f":"'WTP Values '!BM32","v":353316.09812169423},{"$f":"BE3","v":322575.17045331496},{"$f":"BF3","v":294515.11362551909},{"$f":"BG3","v":353316.09812169423},{"$f":"'WTP Values '!AY32","v":121793.11271688095},{"$f":"'WTP Values '!AZ32","v":111249.9397895743},{"$f":"'WTP Values '!BA32","v":133343.58527445939},{"$f":"BK3","v":121793.11271688095},{"$f":"BL3","v":111249.9397895743},{"$f":"BM3","v":133343.58527445939},{"$f":"'WTP Values '!BE32","v":97695.506310944824},{"$f":"'WTP Values '!BF32","v":89253.850001433093},{"$f":"'WTP Values '!BG32","v":106943.6823786054},{"$f":"BQ3","v":97695.506310944824},{"$f":"BR3","v":89253.850001433093},{"$f":"BS3","v":106943.6823786054}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":13.130553534388964},{"$f":"D3/(1+B4)^A4","v":11.985603468179304},{"$f":"E3/(1+B4)^A4","v":14.384892660829784},{"$f":"F3+C4","v":27.060757779022218},{"$f":"G3+D4","v":24.701130187570726},{"$f":"H3+E4","v":29.645825284704102},{"$f":"I3/(1+B4)^A4","v":4.9348311977405936},{"$f":"J3/(1+B4)^A4","v":4.5046322635309561},{"$f":"K3/(1+B4)^A4","v":0.24973316620692015},{"$f":"L3+I4","v":10.170193615423589},{"$f":"M3+J4","v":9.2835966319109477},{"$f":"N3+K4","v":0.51467508223584169},{"$f":"O3/(1+B4)^A4","v":3.9515631944256437},{"$f":"P3/(1+B4)^A4","v":3.6071136086742559},{"$f":"Q3/(1+B4)^A4","v":4.3289216533186261},{"$f":"R3+O4","v":8.1437765873918089},{"$f":"S3+P4","v":7.4339004361167742},{"$f":"T3+Q4","v":8.9214746353243566},{"$f":"U3/(1+B4)^A4","v":6036081.4574704804},{"$f":"V3/(1+B4)^A4","v":5509750.8769448558},{"$f":"W3/(1+B4)^A4","v":6612697.9057154013},{"$f":"X3+U4","v":12439760.275700912},{"$f":"Y3+V4","v":11355045.582295652},{"$f":"Z3+W4","v":13628109.113888871},{"$f":"AA3/(1+B4)^A4","v":2268529.1225854624},{"$f":"AB3/(1+B4)^A4","v":2070767.7865530136},{"$f":"AC3/(1+B4)^A4","v":2485184.6683630249},{"$f":"AD3+AA4","v":4675211.6687363796},{"$f":"AE3+AB4","v":4267645.3313071057},{"$f":"AF3+AC4","v":5121717.0830293577},{"$f":"AG3/(1+B4)^A4","v":1816523.3676879718},{"$f":"AH3/(1+B4)^A4","v":1658180.7850891424},{"$f":"AI3/(1+B4)^A4","v":1989994.0740506619},{"$f":"AJ3+AG4","v":3743673.0084681408},{"$f":"AK3+AH4","v":3417344.7799902135},{"$f":"AL3+AI4","v":4101178.7872110093},{"$f":"AM3/(1+B4)^A4","v":0.66143082198996728},{"$f":"AN3/(1+B4)^A4","v":0.60389450750360385},{"$f":"AO3/(1+B4)^A4","v":0.7244641826415521},{"$f":"AP3+AM4","v":1.3631427810391235},{"$f":"AQ3+AN4","v":1.2445661905141772},{"$f":"AR3+AO4","v":1.4930482340059745},{"$f":"AS3/(1+B4)^A4","v":0.24973316620692015},{"$f":"AT3/(1+B4)^A4","v":0.2281147027464783},{"$f":"AU3/(1+B4)^A4","v":0.27341706769070578},{"$f":"AV3+AS4","v":0.51467508223584169},{"$f":"AW3+AT4","v":0.4701215908902171},{"$f":"AX3+AU4","v":0.56348523480377555},{"$f":"AY3/(1+B4)^A4","v":0.20032173881568577},{"$f":"AZ3/(1+B4)^A4","v":0.18301237286569483},{"$f":"BA3/(1+B4)^A4","v":0.21928484961477304},{"$f":"BB3+AY4","v":0.4128430715252468},{"$f":"BC3+AZ4","v":0.37717019923891049},{"$f":"BD3+BA4","v":0.45192414657108576},{"$f":"BE3/(1+B4)^A4","v":304058.03605741821},{"$f":"BF3/(1+B4)^A4","v":277608.74128147715},{"$f":"BG3/(1+B4)^A4","v":333034.30872060917},{"$f":"BH3+BE4","v":626633.20651073311},{"$f":"BI3+BF4","v":572123.85490699625},{"$f":"BJ3+BG4","v":686350.40684230346},{"$f":"BK3/(1+B4)^A4","v":114801.68980759822},{"$f":"BL3/(1+B4)^A4","v":104863.73813702923},{"$f":"BM3/(1+B4)^A4","v":125689.11798893336},{"$f":"BN3+BK4","v":236594.80252447916},{"$f":"BO3+BL4","v":216113.67792660353},{"$f":"BP3+BM4","v":259032.70326339273},{"$f":"BQ3/(1+B4)^A4","v":92087.38458944748},{"$f":"BR3/(1+B4)^A4","v":84130.313885788579},{"$f":"BS3/(1+B4)^A4","v":100804.67751777303},{"$f":"BT3+BQ4","v":189782.89090039232},{"$f":"BU3+BR4","v":173384.16388722166},{"$f":"BV3+BS4","v":207748.35989637842}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":12.016316549686211},{"$f":"D4/(1+B5)^A5","v":10.968525046218593},{"$f":"E4/(1+B5)^A5","v":13.164214539248857},{"$f":"F4+C5","v":39.077074328708427},35.669655233789321,42.810039823952962,{"$f":"I4/(1+B5)^A5","v":4.5160696109280671},{"$f":"J4/(1+B5)^A5","v":4.1223766444234986},{"$f":"K4/(1+B5)^A5","v":0.22854122411811931},{"$f":"L4+I5","v":14.686263226351656},13.405973276334446,0.74321630635396096,{"$f":"O4/(1+B5)^A5","v":3.6162400987855556},{"$f":"P4/(1+B5)^A5","v":3.3010199333175221},{"$f":"Q4/(1+B5)^A5","v":3.9615765450278304},{"$f":"R4+O5","v":11.760016686177364},10.734920369434295,12.883051180352187,{"$f":"U4/(1+B5)^A5","v":5523869.6009803731},{"$f":"V4/(1+B5)^A5","v":5042202.560149841},{"$f":"W4/(1+B5)^A5","v":6051555.334237555},{"$f":"X4+U5","v":17963629.876681283},16397248.142445493,19679664.448126428,{"$f":"AA4/(1+B5)^A5","v":2076025.5055338272},{"$f":"AB4/(1+B5)^A5","v":1895045.8683211943},{"$f":"AC4/(1+B5)^A5","v":2274296.0212047701},{"$f":"AD4+AA5","v":6751237.1742702071},6162691.1996283,7396013.1042341273,{"$f":"AG4/(1+B5)^A5","v":1662376.2089597601},{"$f":"AH4/(1+B5)^A5","v":1517470.3151740027},{"$f":"AI4/(1+B5)^A5","v":1821126.4790296771},{"$f":"AJ4+AG5","v":5406049.217427901},4934815.0951642161,5922305.2662406862,{"$f":"AM4/(1+B5)^A5","v":0.60530289998322295},{"$f":"AN4/(1+B5)^A5","v":0.55264902167110708},{"$f":"AO4/(1+B5)^A5","v":0.66298735424452049},{"$f":"AP4+AM5","v":1.9684456810223465},1.7972152121852842,2.1560355882504951,{"$f":"AS4/(1+B5)^A5","v":0.22854122411811931},{"$f":"AT4/(1+B5)^A5","v":0.20875726759426488},{"$f":"AU4/(1+B5)^A5","v":0.25021534902194764},{"$f":"AV4+AS5","v":0.74321630635396096},0.67887885848448204,0.81370058382572319,{"$f":"AY4/(1+B5)^A5","v":0.1833227684642969},{"$f":"AZ4/(1+B5)^A5","v":0.16748224658647112},{"$f":"BA4/(1+B5)^A5","v":0.20067670114747146},{"$f":"BB4+AY5","v":0.59616583998954376},0.54465244582538164,0.6526008477185572,{"$f":"BE4/(1+B5)^A5","v":278256.17565724853},{"$f":"BF4/(1+B5)^A5","v":254051.32414727297},{"$f":"BG4/(1+B5)^A5","v":304773.56990411069},{"$f":"BH4+BE5","v":904889.3821679817},826175.17905426922,991123.97674641409,{"$f":"BK4/(1+B5)^A5","v":105059.80890707213},{"$f":"BL4/(1+B5)^A5","v":95965.175324696131},{"$f":"BM4/(1+B5)^A5","v":115023.34799902754},{"$f":"BN4+BK5","v":341654.61143155128},312078.85325129965,374056.05126242025,{"$f":"BQ4/(1+B5)^A5","v":84273.001938679547},{"$f":"BR4/(1+B5)^A5","v":76991.155051342721},{"$f":"BS4/(1+B5)^A5","v":92250.55985417495},{"$f":"BT4+BQ5","v":274055.89283907186},250375.31893856439,299998.91975055338]
[4,0.03,10.676341618051138,9.7453924383040533,11.696234114106009,49.753415946759567,45.415047672093372,54.506273938058968,4.0124693567952328,3.6626782552004182,0.20305591754374569,18.698732583146889,17.068651531534865,0.9462722238977066,3.2129824899243178,2.9329134556641296,3.5198094495838115,14.972999176101682,13.667833825098425,16.402860629935997,4907886.5948462663,4479931.6676604617,5376728.5342151653,22871516.47152755,20877179.810105957,25056392.982341595,1844521.7728094261,1683723.7092095213,2020682.5579666232,8595758.9470796324,7846414.9088378213,9416695.6622007508,1476999.7304239317,1348252.7206286397,1618047.2892341707,6883048.947851833,6283067.8157928558,7540352.5554748569,0.53780378670089934,0.49102149779805554,0.58905567717814711,2.5062494677232459,2.2882367099833396,2.7450912654286421,0.20305591754374569,0.18547812841577394,0.22231309679570405,0.9462722238977066,0.86435698690025597,1.0360136806214273,0.16287990536857452,0.14880580684790121,0.17829864978797588,0.75904574535811831,0.69345825267328287,0.83089949750653314,247227.00807401814,225721.31101068234,270787.36940682918,1152116.3902419999,1051896.4900649516,1261911.3461532432,93344.27947043092,85263.815326950789,102196.75490503495,434998.8909019822,397342.66857825045,476252.80616745522,74875.470711490518,68405.644067186586,81963.427593405475,348931.36355056241,318780.96300575096,381962.34734395886]
[5,0.03,9.2095060648171518,8.4064611245520844,10.089274291041574,58.962922011576723,53.82150879664546,64.595548229100544,3.4611913142438446,3.1594584373087438,0.17515781819442153,22.159923897390733,20.228109968843608,1.1214300420921282,2.7715469198812204,2.5299569106943927,3.0362185505693855,17.744546095982901,16.197790735792818,19.439079180505381,4233586.0894756727,3864428.4099647119,4638013.2648629919,27105102.561003223,24741608.220070668,29694406.247204587,1591100.6842132623,1452394.862040021,1743058.524953872,10186859.631292894,9298809.7708778419,11159754.187154623,1274072.9419967257,1163014.640384113,1395741.8052423799,8157121.8898485582,7446082.4561769683,8936094.360717237,0.46391427068326307,0.42355945732207217,0.5081246016252321,2.9701637384065087,2.7117961673054118,3.253215867053874,0.17515781819442153,0.15999506288258064,0.19176923017962128,1.1214300420921282,1.0243520497828367,1.2277829108010485,0.14050163717059375,0.12836119615437278,0.15380198155094368,0.89954738252871203,0.82181944882765567,0.98470147905747685,213260.18890166271,194709.18570052454,233583.5635506105,1365376.5791436625,1246605.6757654762,1495494.9097038538,80519.595443204104,73549.316091136876,88155.818516638552,515518.48634518631,470891.98466938734,564408.62468409375,64588.238770630916,59007.309473811627,70702.372640306945,413519.60232119332,377788.27247956261,452664.7199842658]
[9,0.03,3.7941945603861091,3.4633506777006593,4.1566474210333668,81.691721725214947,74.568416378406624,89.495590967885178,1.4259649936199243,1.3016550434120204,7.2162701921796066E-2,30.702045874221696,28.025563764926275,1.5537145685368052,1.1418406343681566,1.0423087493518575,1.2508818418311645,24.584645271288881,22.441652621826488,26.932380432171875,1744181.4141347026,1592093.3380025697,1910800.0555826954,37553472.931889988,34278907.910151847,41140891.414198309,655512.41495256405,598367.45274942089,718117.0333423221,14113650.983748995,12883279.089003026,15461573.17983399,524901.18276012898,479146.63296140847,575027.14346269006,11301497.767924963,10316369.596364038,12380745.541793989,0.19112653707198282,0.17450088828443652,0.20934060805389046,4.1150909981799986,3.7571288924847193,4.5072529694379764,7.2162701921796066E-2,6.5915847495538138E-2,7.9006383716562212E-2,1.5537145685368052,1.4192153262533895,1.7010639307943547,5.7884814204592613E-2,5.2883113251225723E-2,6.3364379986298583E-2,1.2463014373295977,1.1386112395993027,1.3642804064862506,87860.374159346189,80217.606464740049,96233.335423393917,1891696.6756096378,1727142.4225840126,2071972.5182720092,33173.007204177433,30301.344400998623,36319.030003142296,714238.56372732762,652409.61034280178,781974.68398787244,26609.499193951888,24310.23021786792,29128.441394166166,572921.54337452806,523416.63834758161,627156.1699828339]
[16,0.03,0.25759186822214325,0.23513052827911721,0.28219917499849534,90.274096184998172,82.402430140354099,98.897824853585078,9.6810266547995238E-2,8.8370732991393197E-2,4.8992019012597688E-3,33.927543498819837,30.969875349962784,1.7169448194018391,7.7520764298633957E-2,7.0763439706821002E-2,8.4923686815273763E-2,27.167460607080901,24.799329290029725,29.761844288249378,118414.31477345667,108088.89496651851,129726.22997657588,41498768.246523224,37880183.749911048,45463073.983854532,44503.428836621533,40623.797115286339,48753.72237157169,15596403.889173854,14236771.500188069,17085936.187055539,35636.094603813581,32529.769987419608,39039.198914439257,12488811.289446671,11400187.455404095,13681442.749381064,1.2975782071173152E-2,1.1847049249640286E-2,1.4212354549860926E-2,4.5474145082813004,4.1518455953280826,4.9807762586006632,4.8992019012597688E-3,4.4750963693579483E-3,5.3638266723343144E-3,1.7169448194018391,1.5683153465705089,1.8797744209859419,3.9298610536027201E-3,3.5902903035104701E-3,4.3018745506154124E-3,1.3772354585381039,1.2582315366867975,1.507609070264385,5964.9334166193603,5446.0578614762162,6533.3825828999124,2090434.67367778,1908592.6687405687,2289649.9480855814,2252.1504272572433,2057.1902124864982,2465.7372313488981,789275.08735630172,720950.50357990584,864127.43354833487,1806.5469497505571,1650.4471552702205,1977.560590977949,633111.57386325311,578405.77915538673,693043.98556421103]
[19,0.03,5.220619182691269E-2,4.7653947884398688E-2,5.7193359266538769E-2,{"$f":"F20+C21","v":90.57369356679196},82.675903410835858,99.226042256399211,1.9620554721318351E-2,1.7910112886230338E-2,9.9292216024215443E-4,{"$f":"L20+I21","v":34.040140618397878},31.072656700997463,1.7226429343020764,1.5711147713922565E-2,1.4341639482503263E-2,1.7211499396803238E-2,{"$f":"R20+O21","v":27.257622684707105},24.881632125943018,29.860616483186021,23999.051192036361,21906.396439947879,26291.63914948899,{"$f":"X20+U21","v":41636492.38710998},38005898.704177484,45613954.673991241,9019.5181968880952,8233.2325145810264,9880.9259778780561,{"$f":"AD20+AA21","v":15648164.493467463},14284019.821100768,17142640.180376586,7222.373919211992,6592.8145316451755,7912.081702589313,{"$f":"AJ20+AG21","v":12530258.563051794},11438021.855945731,13726848.071617426,2.6298041649656686E-3,2.4010436741591047E-3,2.8804205391385596E-3,{"$f":"AP20+AM21","v":4.5625062515186983},4.1656245432493471,4.997306222227432,9.9292216024215443E-4,9.0696861323721846E-4,1.087087748984012E-3,{"$f":"AV20+AS21","v":1.7226429343020764},1.5735201970372104,1.8860129270324184,7.9646567041692217E-4,7.2764480335897391E-4,8.7186171502535103E-4,{"$f":"BB20+AY21","v":1.3818061621499795},1.2624072957363175,1.5126124516252371,1208.9141646126807,1103.7535593767338,1324.1218628351201,{"$f":"BH20+BE21","v":2097372.3089631153},1914926.8154186332,2297248.7295595598,456.44374583695753,416.93112286020988,499.73142313463552,{"$f":"BN20+BK21","v":791894.49602035992},723343.15986120282,866995.2586229468,366.13320619914737,334.49643182801623,400.79257266345166,{"$f":"BT20+BQ21","v":635212.71447754477},580325.3647770941,695344.02701926441]
[25,0.03,9.6537640434374576E-4,8.811980964623749E-4,1.057597146793007E-3,90.633341586418879,82.730350278520319,99.291388348436911,3.6281559533962542E-4,3.3118677640429819E-4,1.8360726789377867E-5,34.062558021241358,31.093119843923116,1.7237773943810355,2.9052437569984245E-4,2.6519996712106577E-4,3.1826829001698999E-4,27.275573406918532,24.898018120848956,29.880281427475246,443.78103318170406,405.08448303298007,486.17466967496125,41663912.427270651,38030927.788258873,45643994.103283688,166.78538964675397,152.24570348674436,182.71420416444349,15658469.715503519,14293426.674913259,17153929.601152852,133.55330318042161,121.91173813570218,146.30710874762747,12538510.463568008,11445554.455371562,13735887.995583735,4.8629306219459178E-5,4.4399157029437115E-5,5.3263605824587065E-5,4.5655109259635775,4.168367848117783,5.0005972376192833,1.8360726789377867E-5,1.6771307541497757E-5,2.0101999889203244E-5,1.7237773943810355,1.5745564511624439,1.8872549757074597,1.4727930503713757E-5,1.3455322047527307E-5,1.6122124561904075E-5,1.3827161614868146,1.2632386640088027,1.513608594474771,22.354766140831327,20.410177512381388,24.485141668535761,2098753.550024657,1916187.9055627154,2298761.6008129292,8.4403785589685434,7.709726646606323,9.2408372938361225,792416.00438091077,723819.5231991359,867566.22518251021,6.7703915137738644,6.1853767019543096,7.4112989119820156,635631.03881619486,580707.54261908191,695801.95130762877]
[36,0.03,4.0476509610196346E-8,3.6947063403929707E-8,4.434316074358975E-8,90.634141546221841,82.73108048391218,99.29226472701977,1.5212210351750345E-8,1.3886070425567653E-8,7.6983250367057467E-10,34.062858668627022,31.093394282066839,1.7237926090095663,1.2181168539130513E-8,1.1119361286954908E-8,1.3344421348531706E-8,27.275814150136718,24.898237878979039,29.880545160706586,1.8606946651666921E-2,1.6984469370340545E-2,2.038443616478277E-2,41664280.166720532,38031263.461786591,45644396.9722488,6.9930137058470754E-3,6.3833906158929166E-3,7.6608804684934915E-3,15658607.922328174,14293552.833417255,17154081.007400304,5.5996516336346515E-3,5.1115415894176126E-3,6.1343959378094689E-3,12538621.132601989,11445655.477614883,13736009.233067229,2.0389400151821441E-9,1.8615774097030022E-9,2.2332479262305847E-9,4.5655512226706936,4.1684046395089434,5.0006413745418659,7.6983250367057467E-10,7.0319099143557877E-10,8.428409768857144E-10,1.7237926090095663,1.5745703487176526,1.8872716332431092,6.1751583930324181E-10,5.6415763811345339E-10,6.759719077765344E-10,1.3827283657962743,1.2632498137704145,1.5136219540840699,9.3729544503229855E-4,8.5576231458372575E-4,1.0266182885702801E-3,2098772.0743165677,1916204.8184699584,2298781.8904419448,3.5389000841389663E-4,3.2325507781131788E-4,3.8745181449145272E-4,792422.99850624742,723825.91186927678,867573.88260851265,2.8387043223658531E-4,2.5934180532362648E-4,3.1074253553856421E-4,635636.64910564967,580712.66813562205,695808.09268542787]
[39,0.03,1.3923853293691661E-9,1.2709729554829213E-9,1.525397497754589E-9,90.634141565582894,82.731080501584998,99.292264748230352,5.2329755517553859E-10,4.776785579919884E-10,2.6482112576041434E-11,34.062858675903449,31.093394288708936,1.7237926093777989,4.19030211147109E-10,3.8250421483999001E-10,4.5904591807826381E-10,27.275814155963314,24.898237884297739,29.880545167089593,6.4007593025287206E-4,5.8426297638136215E-4,7.0122127961734862E-4,41664280.175620757,38031263.469910733,45644396.981999241,2.4055853100649158E-4,2.1958759613410712E-4,2.6353303872066192E-4,15658607.925673129,14293552.83647061,17154081.011064719,1.9262710296262501E-4,1.7583619704631217E-4,2.1102221981601039E-4,12538621.13528046,11445655.480059877,13736009.236001484,7.0139203996191359E-11,6.4037959293371492E-11,7.6823364447023902E-11,4.5655512236459757,4.1684046403993875,5.0006413756100905,2.6482112576041434E-11,2.4189655423569737E-11,2.8993592147856945E-11,1.7237926093777989,1.5745703490540086,1.8872716336462636,2.1242444162782402E-11,1.9406930743920957E-11,2.3253323384796853E-11,1.3827283660916492,1.2632498140402668,1.5136219544074063,3.2242810447735771E-5,2.9438084057357054E-5,3.5315501697983602E-5,2098772.0747649027,1916204.8188792935,2298781.8909330051,1.2173758574324117E-5,1.1119921957776336E-5,1.332827922987368E-5,792422.99867552298,723825.9120238988,867573.88279384165,9.7650965731575084E-6,8.9213158076695167E-6,1.0689492544235575E-5,635636.6492414329,580712.66825967247,695808.09283406474]
[44,0.03,2.805060616604419E-12,2.5604666373565528E-12,3.0730232180461802E-12,90.634141566186599,82.731080502136052,99.292264748891725,1.0542206469909586E-12,9.6231788870310762E-13,5.3350124756911582E-14,34.06285867613034,31.093394288916045,1.7237926093892806,8.441665662972179E-13,7.7058231374713003E-13,9.2478109245645376E-13,27.275814156144992,24.898237884463583,29.880545167288624,1.2894791015948266E-6,1.1770398827240975E-6,1.4126608155737567E-6,41664280.175898269,38031263.470164053,45644396.982303269,4.8462250145959158E-7,4.4237504146189615E-7,5.3090630337532354E-7,15658607.925777428,14293552.836565815,17154081.011178978,3.8806118451123441E-7,3.5423469416441481E-7,4.2511947343090089E-7,12538621.135363979,11445655.480136113,13736009.236092977,1.4130048245972026E-13,1.2900908519550162E-13,1.5476620551799889E-13,4.565551223676386,4.168404640427152,5.0006413756433989,5.3350124756911582E-14,4.8731804570670563E-14,5.8409681395229488E-14,1.7237926093892806,1.5745703490644964,1.8872716336588347,4.2794435035045609E-14,3.909666093911352E-14,4.6845496182735533E-14,1.3827283661008596,1.2632498140486808,1.5136219544174885,6.495546588138877E-8,5.9305142388274384E-8,7.1145623901051431E-8,2098772.0747788823,1916204.8188920571,2298781.890948317,2.4524914197679807E-8,2.240188436745809E-8,2.6850779282315276E-8,792422.99868080113,723825.9120287199,867573.88279962039,1.9672490967075168E-8,1.7972633790763907E-8,2.153475328622332E-8,635636.64924566669,580712.66826354049,695808.09283869946]
[50,0.03,6.1564904440362414E-16,5.6196605135190403E-16,6.7446093550394195E-16,90.63414156618758,82.731080502136962,99.292264748892819,2.3137822051639565E-16,2.1120758855819441E-16,1.1709177737900799E-17,34.062858676130716,31.093394288916386,1.7237926093892995,1.8527597470870003E-16,1.6912585142884892E-16,2.029690882554094E-16,27.275814156145291,24.898237884463857,29.88054516728895,2.8301227145539903E-10,2.5833433856457609E-10,3.1004794549759874E-10,41664280.175898731,38031263.470164478,45644396.982303768,1.0636396880480218E-10,9.7091581526574026E-11,1.1652224426313438E-10,15658607.925777599,14293552.836565971,17154081.011179168,8.5170885791296938E-11,7.7746715941178948E-11,9.3304364271431876E-11,12538621.135364117,11445655.480136238,13736009.236093126,3.1012344790396287E-17,2.8314653719013394E-17,3.3967774517639919E-17,4.5655512236764366,4.1684046404271973,5.000641375643454,1.1709177737900799E-17,1.0695558141739957E-17,1.2819639020287307E-17,1.7237926093892995,1.5745703490645138,1.8872716336588553,9.3924362558024084E-18,8.5808562581705364E-18,1.0281554982732104E-17,1.3827283661008747,1.2632498140486947,1.5136219544175051,1.4256294591978412E-11,1.3016172992282592E-11,1.5614897984345024E-11,2098772.0747789051,1916204.8188920778,2298781.8909483422,5.3826786845554049E-12,4.9167203810237735E-12,5.8931548604681182E-12,792422.99868080986,723825.91202872782,867573.88279962994,4.317678624563837E-12,3.9445974012833579E-12,4.7264042009117369E-12,635636.64924567367,580712.66826354689,695808.09283870715]

{"sheet":"Huntingdon NPV 4%","index":185,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU32","v":13.930204244633252},{"$f":"'WTP Values '!CV32","v":12.715526719391423},{"$f":"'WTP Values '!CW32","v":15.260932623874318},{"$f":"C3","v":13.930204244633252},{"$f":"D3","v":12.715526719391423},{"$f":"E3","v":15.260932623874318},{"$f":"'WTP Values '!CC32","v":5.235362417682996},{"$f":"'WTP Values '!CD32","v":4.7789643683799916},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"I3","v":5.235362417682996},{"$f":"J3","v":4.7789643683799916},{"$f":"K3","v":0.26494191602892159},{"$f":"'WTP Values '!CI32","v":4.1922133929661651},{"$f":"'WTP Values '!CJ32","v":3.8267868274425179},{"$f":"'WTP Values '!CK32","v":4.5925529820057305},{"$f":"O3","v":4.1922133929661651},{"$f":"P3","v":3.8267868274425179},{"$f":"Q3","v":4.5925529820057305},{"$f":"'WTP Values '!BH32","v":6403678.8182304325},{"$f":"'WTP Values '!BI32","v":5845294.7053507976},{"$f":"'WTP Values '!BJ32","v":7015411.2081734687},{"$f":"U3","v":6403678.8182304325},{"$f":"V3","v":5845294.7053507976},{"$f":"W3","v":7015411.2081734687},{"$f":"'WTP Values '!AV32","v":2406682.5461509172},{"$f":"'WTP Values '!AW32","v":2196877.5447540921},{"$f":"'WTP Values '!AX32","v":2636532.4146663332},{"$f":"AA3","v":2406682.5461509172},{"$f":"AB3","v":2196877.5447540921},{"$f":"AC3","v":2636532.4146663332},{"$f":"'WTP Values '!BB32","v":1927149.6407801693},{"$f":"'WTP Values '!BC32","v":1759163.9949010711},{"$f":"'WTP Values '!BD32","v":2111184.7131603472},{"$f":"AG3","v":1927149.6407801693},{"$f":"AH3","v":1759163.9949010711},{"$f":"AI3","v":2111184.7131603472},{"$f":"'WTP Values '!CX32","v":0.70171195904915629},{"$f":"'WTP Values '!CY32","v":0.64067168301057331},{"$f":"'WTP Values '!CZ32","v":0.76858405136442254},{"$f":"AM3","v":0.70171195904915629},{"$f":"AN3","v":0.64067168301057331},{"$f":"AO3","v":0.76858405136442254},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"'WTP Values '!CG32","v":0.2420068881437388},{"$f":"'WTP Values '!CH32","v":0.29006816711306976},{"$f":"AS3","v":0.26494191602892159},{"$f":"AT3","v":0.2420068881437388},{"$f":"AU3","v":0.29006816711306976},{"$f":"'WTP Values '!CL32","v":0.21252133270956103},{"$f":"'WTP Values '!CM32","v":0.19415782637321563},{"$f":"'WTP Values '!CN32","v":0.23263929695631272},{"$f":"AY3","v":0.21252133270956103},{"$f":"AZ3","v":0.19415782637321563},{"$f":"BA3","v":0.23263929695631272},{"$f":"'WTP Values '!BK32","v":322575.17045331496},{"$f":"'WTP Values '!BL32","v":294515.11362551909},{"$f":"'WTP Values '!BM32","v":353316.09812169423},{"$f":"BE3","v":322575.17045331496},{"$f":"BF3","v":294515.11362551909},{"$f":"BG3","v":353316.09812169423},{"$f":"'WTP Values '!AY32","v":121793.11271688095},{"$f":"'WTP Values '!AZ32","v":111249.9397895743},{"$f":"'WTP Values '!BA32","v":133343.58527445939},{"$f":"BK3","v":121793.11271688095},{"$f":"BL3","v":111249.9397895743},{"$f":"BM3","v":133343.58527445939},{"$f":"'WTP Values '!BE32","v":97695.506310944824},{"$f":"'WTP Values '!BF32","v":89253.850001433093},{"$f":"'WTP Values '!BG32","v":106943.6823786054},{"$f":"BQ3","v":97695.506310944824},{"$f":"BR3","v":89253.850001433093},{"$f":"BS3","v":106943.6823786054}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":12.879256882981926},{"$f":"D3/(1+B4)^A4","v":11.756219230206566},{"$f":"E3/(1+B4)^A4","v":14.109590073848295},{"$f":"F3+C4","v":26.80946112761518},{"$f":"G3+D4","v":24.471745949597988},{"$f":"H3+E4","v":29.370522697722613},{"$f":"I3/(1+B4)^A4","v":4.84038685066845},{"$f":"J3/(1+B4)^A4","v":4.4184211985761754},{"$f":"K3/(1+B4)^A4","v":0.24495369455336682},{"$f":"L3+I4","v":10.075749268351446},{"$f":"M3+J4","v":9.1973855669561679},{"$f":"N3+K4","v":0.50989561058228838},{"$f":"O3/(1+B4)^A4","v":3.875936938763096},{"$f":"P3/(1+B4)^A4","v":3.5380795372064697},{"$f":"Q3/(1+B4)^A4","v":4.2460733931265997},{"$f":"R3+O4","v":8.0681503317292602},{"$f":"S3+P4","v":7.3648663646489876},{"$f":"T3+Q4","v":8.8386263751323302},{"$f":"U3/(1+B4)^A4","v":5920561.0375651177},{"$f":"V3/(1+B4)^A4","v":5404303.5367518468},{"$f":"W3/(1+B4)^A4","v":6486142.0193911502},{"$f":"X3+U4","v":12324239.855795551},{"$f":"Y3+V4","v":11249598.242102645},{"$f":"Z3+W4","v":13501553.227564618},{"$f":"AA3/(1+B4)^A4","v":2225113.3008052115},{"$f":"AB3/(1+B4)^A4","v":2031136.7832415791},{"$f":"AC3/(1+B4)^A4","v":2437622.4248024528},{"$f":"AD3+AA4","v":4631795.8469561283},{"$f":"AE3+AB4","v":4228014.327995671},{"$f":"AF3+AC4","v":5074154.8394687865},{"$f":"AG3/(1+B4)^A4","v":1781758.1737982333},{"$f":"AH3/(1+B4)^A4","v":1626446.0012029132},{"$f":"AI3/(1+B4)^A4","v":1951908.9433804983},{"$f":"AJ3+AG4","v":3708907.8145784028},{"$f":"AK3+AH4","v":3385609.9961039843},{"$f":"AL3+AI4","v":4063093.6565408455},{"$f":"AM3/(1+B4)^A4","v":0.64877215148775536},{"$f":"AN3/(1+B4)^A4","v":0.59233698503196486},{"$f":"AO3/(1+B4)^A4","v":0.7105991599153314},{"$f":"AP3+AM4","v":1.3504841105369116},{"$f":"AQ3+AN4","v":1.2330086680425381},{"$f":"AR3+AO4","v":1.4791832112797541},{"$f":"AS3/(1+B4)^A4","v":0.24495369455336682},{"$f":"AT3/(1+B4)^A4","v":0.22374897202638569},{"$f":"AU3/(1+B4)^A4","v":0.26818432610306003},{"$f":"AV3+AS4","v":0.50989561058228838},{"$f":"AW3+AT4","v":0.46575586017012449},{"$f":"AX3+AU4","v":0.5582524932161298},{"$f":"AY3/(1+B4)^A4","v":0.19648791855543732},{"$f":"AZ3/(1+B4)^A4","v":0.17950982467937834},{"$f":"BA3/(1+B4)^A4","v":0.21508810739304057},{"$f":"BB3+AY4","v":0.40900925126499832},{"$f":"BC3+AZ4","v":0.37366765105259397},{"$f":"BD3+BA4","v":0.44772740434935332},{"$f":"BE3/(1+B4)^A4","v":298238.87800787255},{"$f":"BF3/(1+B4)^A4","v":272295.77813010267},{"$f":"BG3/(1+B4)^A4","v":326660.59367760189},{"$f":"BH3+BE4","v":620814.04846118751},{"$f":"BI3+BF4","v":566810.89175562176},{"$f":"BJ3+BG4","v":679976.69179929607},{"$f":"BK3/(1+B4)^A4","v":112604.57906516359},{"$f":"BL3/(1+B4)^A4","v":102856.82303030168},{"$f":"BM3/(1+B4)^A4","v":123283.64023156377},{"$f":"BN3+BK4","v":234397.69178204454},{"$f":"BO3+BL4","v":214106.76281987596},{"$f":"BP3+BM4","v":256627.22550602315},{"$f":"BQ3/(1+B4)^A4","v":90324.987343698973},{"$f":"BR3/(1+B4)^A4","v":82520.201554579398},{"$f":"BS3/(1+B4)^A4","v":98875.445986136634},{"$f":"BT3+BQ4","v":188020.4936546438},{"$f":"BU3+BR4","v":171774.05155601248},{"$f":"BV3+BS4","v":205819.12836474204}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":11.449612471358249},{"$f":"D4/(1+B5)^A5","v":10.451236087390622},{"$f":"E4/(1+B5)^A5","v":12.543374197990419},{"$f":"F4+C5","v":38.25907359897343},34.922982036988614,41.91389689571303,{"$f":"I4/(1+B5)^A5","v":4.3030862848028288},{"$f":"J4/(1+B5)^A5","v":3.9279603566085992},{"$f":"K4/(1+B5)^A5","v":0.21776294250093062},{"$f":"L4+I5","v":14.378835553154275},13.125345923564767,0.72765855308321903,{"$f":"O4/(1+B5)^A5","v":3.445693824998485},{"$f":"P4/(1+B5)^A5","v":3.1453398252646272},{"$f":"Q4/(1+B5)^A5","v":3.7747437851390031},{"$f":"R4+O5","v":11.513844156727746},10.510206189913614,12.613370160271334,{"$f":"U4/(1+B5)^A5","v":5263357.2036842825},{"$f":"V4/(1+B5)^A5","v":4804406.1653247382},{"$f":"W4/(1+B5)^A5","v":5766156.637061147},{"$f":"X4+U5","v":17587597.059479833},16054004.407427384,19267709.864625767,{"$f":"AA4/(1+B5)^A5","v":1978117.6220460529},{"$f":"AB4/(1+B5)^A5","v":1805673.204264319},{"$f":"AC4/(1+B5)^A5","v":2167037.4594639465},{"$f":"AD4+AA5","v":6609913.4690021817},6033687.5322599895,7241192.298932733,{"$f":"AG4/(1+B5)^A5","v":1583976.5285387684},{"$f":"AH4/(1+B5)^A5","v":1445904.5726442602},{"$f":"AI4/(1+B5)^A5","v":1735239.9431224559},{"$f":"AJ4+AG5","v":5292884.343117171},4831514.568748245,5798333.5996633014,{"$f":"AM4/(1+B5)^A5","v":0.57675608027970959},{"$f":"AN4/(1+B5)^A5","v":0.52658542279952492},{"$f":"AO4/(1+B5)^A5","v":0.63172006563934069},{"$f":"AP4+AM5","v":1.9272401908166212},1.7595940908420631,2.1109032769190947,{"$f":"AS4/(1+B5)^A5","v":0.21776294250093062},{"$f":"AT4/(1+B5)^A5","v":0.19891202138781724},{"$f":"AU4/(1+B5)^A5","v":0.23841488935823354},{"$f":"AV4+AS5","v":0.72765855308321903},0.66466788155794176,0.79666738257436331,{"$f":"AY4/(1+B5)^A5","v":0.17467704411861104},{"$f":"AZ4/(1+B5)^A5","v":0.15958358048562166},{"$f":"BA4/(1+B5)^A5","v":0.19121254426583173},{"$f":"BB4+AY5","v":0.58368629538360939},0.53325123153821563,0.63893994861518499,{"$f":"BE4/(1+B5)^A5","v":265133.2765630979},{"$f":"BF4/(1+B5)^A5","v":242069.9552391246},{"$f":"BG4/(1+B5)^A5","v":290400.07830066734},{"$f":"BH4+BE5","v":885947.32502428535},808880.84699474636,970376.77009996341,{"$f":"BK4/(1+B5)^A5","v":100105.06075860155},{"$f":"BL4/(1+B5)^A5","v":91439.341138396878},{"$f":"BM4/(1+B5)^A5","v":109598.70724955529},{"$f":"BN4+BK5","v":334502.75254064612},305546.10395827284,366225.93275557843,{"$f":"BQ4/(1+B5)^A5","v":80298.584845544858},{"$f":"BR4/(1+B5)^A5","v":73360.15869881105},{"$f":"BS4/(1+B5)^A5","v":87899.911443638193},{"$f":"BT4+BQ5","v":268319.07850018865},245134.21025482353,293719.03980838024]
[4,0.04,9.7871767261832456,8.9337604089426161,10.722128834096335,48.046250325156677,43.856742445931232,52.636025729809361,3.6782961906119898,3.3576369750276465,0.18614467590076067,18.057131743766263,16.482982898592415,0.9138032289839797,2.9453935226139514,2.6886496648489082,3.2266668076002301,14.459237679341697,13.198855854762522,15.840036967871564,4499139.7965958221,4106826.5255286396,4928934.8594937371,22086736.856075656,20160830.932956025,24196644.724119503,1690903.2336747209,1543497.0226352138,1852392.7024681908,8300816.7026769025,7577184.5548952036,9093585.0014009234,1353989.7750876551,1235965.2885253581,1483290.3758232582,6646874.1182048265,6067479.8572736029,7281623.9754865598,0.49301351462497267,0.45012742634419395,0.53999695966608185,2.4202537054415938,2.209721517186257,2.6509002365851764,0.18614467590076067,0.17003082952850063,0.20379804662730638,0.9138032289839797,0.83469871108644234,1.0004654292016697,0.14931466938927301,0.13641271341863895,0.16344928421588992,0.73300096477288235,0.66966394495685455,0.80238923283107488,226637.03598757944,206922.4122607818,248235.20400677095,1112584.3610118649,1015803.2592555282,1218611.9741067344,85570.225479737943,78162.732030098457,93685.434288359844,420072.97802038409,383708.83598837128,459911.36704393825,68639.566859727769,62708.571110349476,75137.212693163674,336958.64535991644,307842.781365173,368856.2525015439]
[5,0.04,8.0443458498942579,7.342899845403446,8.8128083309098191,56.090596175050933,51.199642291334676,61.448834060719179,3.0232913457536572,2.7597328444326945,0.15299735490176941,21.080423089519918,19.242715743025109,1.0668005838857491,2.4208987763098198,2.2098740401187635,2.6520849136472902,16.880136455651517,15.408729894881287,18.492121881518855,3697964.9559218613,3375512.0440903148,4051225.1684689983,25784701.811997518,23536342.977046341,28247869.8925885,1389799.202664295,1268642.0421062347,1522531.7745218163,9690615.9053411968,8845826.597001439,10616116.77592274,1112880.8984195415,1015873.3736526347,1219156.5670844018,7759755.0166243678,7083353.230926238,8500780.5425709616,0.40522117166896304,0.36997193320811644,0.44383813871718891,2.8254748771105569,2.5796934503943736,3.0947383753023652,0.15299735490176941,0.13975294777425304,0.16750713882758936,1.0668005838857491,0.9744516588606954,1.167972568029259,0.12272577420785429,0.11212130686537448,0.13434339727745334,0.85572673898073659,0.78178525182222902,0.93673263010852825,186279.12327378622,170075.13963317015,204031.24302510262,1298863.484285651,1185878.3988886983,1422643.217131837,70332.487853306346,64244.068193905325,77002.597950124953,490405.46587369044,447952.90418227663,536913.96499406325,56416.720598231113,51541.874421742599,61757.311838854046,393375.36595814757,359384.65578691557,430613.56434039795]
[9,0.04,2.4802219971569093,2.2639530993970247,2.7171533256911773,73.289736470708846,66.89906235290735,80.290978557036837,0.93213716061833696,0.85087715455798685,4.7171940666770197E-2,27.544343584801592,25.143137387695813,1.3939151834966905,0.74640828601032694,0.68134542043845803,0.81768728792813594,22.056117010476427,20.133530936625984,24.162387849312516,1140151.6294222162,1040733.3771621629,1249068.3476027569,33691102.067794904,30753325.724842485,36909554.924779721,428501.03891597706,391146.02455727407,469424.96866777429,12662063.418345742,11558235.147591282,13871351.953925679,343121.95621377631,313212.72539424506,375888.72881451063,10139139.874192012,9255332.0346849877,11107387.124501169,0.12493725188360337,0.11406925363427771,0.13684358372508582,3.6918543083724531,3.3707085687692038,4.043682460850472,4.7171940666770197E-2,4.3088442703116674E-2,5.1645577919361141E-2,1.3939151834966905,1.2732491745757524,1.5261096788619353,3.7838647229772385E-2,3.4569091984171366E-2,4.1420577299608435E-2,1.1181194615066918,1.0215051896386071,1.2239643057084282,57433.33115903032,52437.340507092493,62906.641074460844,1697135.8652997171,1549506.0004285995,1858870.355915576,21684.818970188178,19807.645530738468,23741.338430475353,640779.20023365377,585309.34840394289,701548.66742816474,17394.328146275238,15891.322066564981,19040.932123774619,513996.6210229912,469583.29043318529,562653.22181150352]
[16,0.04,6.9896701073748194E-2,6.3801890804506253E-2,7.6573812342235203E-2,77.578366452813881,70.813734971440496,84.989293962630896,2.6269145483814701E-2,2.3979105979543693E-2,1.3293822245078774E-3,29.156131311482724,26.614415878213432,1.475481672016465,2.1035002877176717E-2,1.9201425209092404E-2,2.3043761405887167E-2,23.346755089626171,21.311666765439654,25.576276695961965,32131.332482263224,29329.563984337994,35200.783241641082,35662574.164926179,32552890.590322841,39069358.350186035,12075.858153517449,11023.132923586889,13229.161240057032,13402998.062488392,12234578.059725929,14683049.45410311,9669.736351345151,8826.8454454766743,10593.157445203033,10732442.856999096,9796918.024343323,11757348.165963251,3.5209355283092186E-3,3.2146576121493305E-3,3.8564753785979905E-3,3.9078872461191683,3.5679493084018179,4.2803030120329213,1.3293822245078774E-3,1.2143025917863181E-3,1.45545661870129E-3,1.475481672016465,1.3477547581366709,1.6154116744744282,1.0663547930331049E-3,9.742133936310167E-4,1.1672994244594029E-3,1.1835474583464571,1.0812796955124397,1.2955859306624955,1618.564944708198,1477.7697797729495,1772.8117449871118,1796445.6473527481,1640177.0576720054,1967644.2105522607,611.11356609813095,558.21175694104716,669.0696386322885,678275.10378530098,619559.37223060429,742600.56355881493,490.2005369731296,447.84337427319423,536.6045226381425,544073.70174084697,497061.4759940267,595577.49733476469]
[19,0.04,8.4072963583330523E-3,7.6742020149066816E-3,9.2104308752611937E-3,77.640369750881661,70.870331743420707,85.057220328795623,3.1596983515656115E-3,2.8842484306261019E-3,1.5990039820542324E-4,29.179433894185454,26.635687034542826,1.4766609277044438,2.5301266064076591E-3,2.3095807063180222E-3,2.7717435640574771E-3,23.365414619092007,21.328699782338539,25.596718135759595,3864.8123647709381,3527.810793485824,4234.0112224419508,35691076.920487002,32578907.979841698,39100583.924812913,1452.5051500026318,1325.8815346394081,1591.2264442921585,13413710.199413523,12244356.355207726,14694784.652116084,1163.0926490640645,1061.7082699085563,1274.1633388153307,10741020.594374668,9804748.058103811,11766745.042903995,4.2350422824457597E-4,3.8666458961196E-4,4.6386354303443969E-4,3.9110105639823227,3.5708009361760911,4.2837239773820297,1.5990039820542324E-4,1.460584205121205E-4,1.7506484486597409E-4,1.4766609277044438,1.3488319300830776,1.6167027670319847,1.2826300283755958E-4,1.1718007560716651E-4,1.4040479807462164E-4,1.1844933901724626,1.0821438914258235,1.2966214074881148,194.68379703661824,177.74871055546822,213.23686953286071,1797881.4284864373,1641487.9435753922,1969216.8194644686,73.505798984186981,67.142677683135702,80.476855844876397,678817.20457131765,620054.54538497166,743194.07546416856,58.962170260349559,53.867377312385457,64.543722088982676,544508.54415171931,497458.74461752642,596053.5033500779]
[25,0.04,4.2184756955247935E-5,3.8506356030073431E-5,4.6214594010462863E-5,77.647043919426835,70.876423941853375,85.064532069147702,1.5854217733216796E-5,1.4472110159875657E-5,8.0232207214360284E-7,29.181942234376098,26.637976707623402,1.4767878653265492,1.2695255574227869E-5,1.1588636419125026E-5,1.3907601636540926E-5,23.36742317103214,21.33053325296282,25.598918496365677,19.392223532586982,17.701272152705098,21.244729191385343,35694145.018484086,32581708.547685113,39103945.112918615,7.2881428365938934,6.6527915641722917,7.9841958641906734,13414863.276903678,12245408.911993634,14696047.854105178,5.8359761124123501,5.3272661524625375,6.3932884578210851,10741943.92050029,9805590.8998019211,11767756.542976653,2.1249902675679592E-6,1.9401423526380044E-6,2.327498638003032E-6,3.911346764644037,3.5711078915314785,4.2840922174601976,8.0232207214360284E-7,7.3286805983283495E-7,8.7841175299589019E-7,1.4767878653265492,1.3489478791913747,1.616841743015603,6.4357712282733613E-7,5.8796702278567064E-7,7.0450023761300399E-7,1.184595212311538,1.082236915335224,1.2967328684438086,0.9768525232222125,0.89187841540271995,1.0699450967046895,1798035.979060017,1641629.0501573861,1969386.0984748246,0.36882537890742928,0.3368975493031412,0.40380360815682653,678875.55746748776,620107.84688979934,743257.96236395207,0.29585073678548918,0.27028691780173797,0.32385693488871542,544555.3515253783,497501.50746778713,596104.74166277621]
[36,0.04,6.5582331245017117E-11,5.9863722786926647E-11,7.1847298206873031E-11,77.647066981751934,70.876444993203833,85.064557334576932,2.4647683999068272E-11,2.2498997050669739E-11,1.2473261836338349E-12,29.181950901846289,26.637984619498056,1.4767883039544754,1.9736618541915902E-11,1.8016218349281696E-11,2.1621386566692104E-11,23.367430111503822,21.330539588447952,25.598926099624617,3.0148027844292722E-5,2.7519198344758612E-5,3.3028016933182534E-5,35694155.620175205,32581718.224936385,39103956.727371,1.133047650784291E-5,1.0342730681806732E-5,1.2412592028109527E-5,13414867.261317279,12245412.549061922,14696052.219049623,9.0728724346631571E-6,8.2820089211798227E-6,9.9392954149426769E-6,10741947.111017153,9805593.8122080304,11767760.038175097,3.3036059865871133E-12,3.0162330570773485E-12,3.618434659035097E-12,3.9113479263721094,3.5711089522035531,4.2840934898992042,1.2473261836338349E-12,1.139349834582152E-12,1.3656186431418078E-12,1.4767883039544754,1.3489482798489265,1.61684222324161,1.0005341051449793E-12,9.1408012828859844E-13,1.0952479350383337E-12,1.1845955641539068,1.082237236775659,1.2967332535927272,1.518659117165308E-6,1.3865545256376213E-6,1.6633850426235414E-6,1798036.5131034034,1641629.537745592,1969386.6834117407,5.7339261659694953E-7,5.2375616854856521E-7,6.2777135390795675E-7,678875.75910360948,620108.03107103833,743258.18312260427,4.5994293719723733E-7,4.2020026791367134E-7,5.0348263953255825E-7,544555.51326640428,497501.65523312264,596104.91871473647]
[39,0.04,7.4987033011468553E-13,6.8448359056369188E-13,8.2150414908176364E-13,77.647066981771516,70.876444993221696,85.064557334598391,2.8182235346121625E-13,2.5725420285234099E-13,1.4261964759803511E-14,29.181950901853643,26.63798461950477,1.4767883039548477,2.256690846514942E-13,2.0599797757296993E-13,2.4721957842165758E-13,23.367430111509716,21.33053958845333,25.598926099631072,3.4471344892339708E-7,3.1465533407435165E-7,3.7764333000286207E-7,35694155.620184205,32581718.224944599,39103956.727380864,1.2955300609168877E-7,1.1825909087736146E-7,1.4192594720250368E-7,13414867.261320662,12245412.549065009,14696052.219053328,1.0373949383182704E-7,9.4696736847239596E-8,1.1364620001178643E-7,10741947.111019861,9805593.812210504,11767760.038178064,3.7773529313494045E-14,3.4487698672426605E-14,4.1373289737626187E-14,3.9113479263730957,3.5711089522044537,4.2840934899002852,1.4261964759803511E-14,1.3027359966548072E-14,1.5614524267484342E-14,1.4767883039548477,1.3489482798492667,1.6168422232420177,1.1440136778807659E-14,1.0451619430700318E-14,1.252309753272188E-14,1.1845955641542056,1.0822372367759319,1.296733253593054,1.7364393608788512E-8,1.5853905771928359E-8,1.9019194153985119E-8,1798036.5131038567,1641629.5377460057,1969386.6834122373,6.556188267942161E-9,5.9886436415594214E-9,7.1779563710960578E-9,678875.75910378061,620108.03107119456,743258.1831227917,5.2590012523566001E-9,4.8045823872515163E-9,5.7568355065447344E-9,544555.51326654165,497501.65523324808,596104.91871488665]
[44,0.04,1.9860259444476273E-16,1.8128496552200581E-16,2.1757475766486553E-16,77.647066981771701,70.876444993221867,85.064557334598589,7.4640438916107419E-17,6.813358265619105E-17,3.7772706685748666E-18,29.181950901853718,26.637984619504838,1.4767883039548515,5.9768287793046784E-17,5.4558409838816811E-17,6.5475919902808442E-17,23.367430111509776,21.33053958845338,25.598926099631136,9.1297098373952719E-11,8.3336229203110795E-11,1.0001855267677737E-10,35694155.620184295,32581718.224944685,39103956.727380961,3.4312016484226609E-11,3.132083151140399E-11,3.7588980656344586E-11,13414867.261320695,12245412.54906504,14696052.219053365,2.7475327125206147E-11,2.5080359720911194E-11,3.0099110825837408E-11,10741947.111019887,9805593.8122105282,11767760.038178094,1.0004290904332578E-17,9.1340411237841329E-18,1.0957684752443465E-17,3.9113479263731059,3.5711089522044626,4.2840934899002958,3.7772706685748666E-18,3.4502865151720109E-18,4.1354950396141381E-18,1.4767883039548515,1.3489482798492698,1.6168422232420219,3.0299116444928083E-18,2.7681035663444849E-18,3.31673298782603E-18,1.1845955641542085,1.0822372367759345,1.2967332535930571,4.5989466220620055E-12,4.1988950515033953E-12,5.0372193051729527E-12,1798036.5131038614,1641629.5377460099,1969386.6834122422,1.7364015448944192E-12,1.5860877763185155E-12,1.901076360619529E-12,678875.75910378224,620108.03107119608,743258.18312279356,1.3928425368510552E-12,1.2724900412926415E-12,1.5246935656417474E-12,544555.51326654293,497501.6552332493,596104.91871488804]
[50,0.04,2.7764075546194065E-21,2.5343120477421755E-21,3.0416329784817126E-21,77.647066981771701,70.876444993221867,85.064557334598589,1.0434520206855929E-21,9.5248802836031153E-22,5.2805165256742744E-23,29.181950901853718,26.637984619504838,1.4767883039548515,8.3554359508347255E-22,7.6271098908852778E-22,9.1533466202715231E-22,23.367430111509776,21.33053958845338,25.598926099631136,1.2763073631989898E-15,1.1650166856071134E-15,1.3982308037327189E-15,35694155.620184295,32581718.224944685,39103956.727380961,4.7967219183296295E-16,4.3785628011727503E-16,5.2548321514371815E-16,13414867.261320695,12245412.54906504,14696052.219053365,3.8409722697393225E-16,3.5061626660208208E-16,4.2077697382460081E-16,10741947.111019887,9805593.8122105282,11767760.038178094,1.3985712987815228E-22,1.276912864667129E-22,1.5318530361033856E-22,3.9113479263731059,3.5711089522044626,4.2840934899002958,5.2805165256742744E-23,4.8234020170312286E-23,5.7813039664339386E-23,1.4767883039548515,1.3489482798492698,1.6168422232420219,4.2357299526310281E-23,3.8697297359351881E-23,4.6366979997417758E-23,1.1845955641542085,1.0822372367759345,1.2967332535930571,6.4291960437282521E-17,5.8699353725162236E-17,7.0418887387932136E-17,1798036.5131038614,1641629.5377460099,1969386.6834122422,2.4274397726654697E-17,2.2173054167653387E-17,2.6576504623661609E-17,678875.75910378224,620108.03107119608,743258.18312279356,1.9471540905695888E-17,1.7789047387321358E-17,2.1314780634976635E-17,544555.51326654293,497501.6552332493,596104.91871488804]

{"sheet":"Huntingdon NPV 5%","index":186,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU32","v":13.930204244633252},{"$f":"'WTP Values '!CV32","v":12.715526719391423},{"$f":"'WTP Values '!CW32","v":15.260932623874318},{"$f":"C3","v":13.930204244633252},{"$f":"D3","v":12.715526719391423},{"$f":"E3","v":15.260932623874318},{"$f":"'WTP Values '!CC32","v":5.235362417682996},{"$f":"'WTP Values '!CD32","v":4.7789643683799916},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"I3","v":5.235362417682996},{"$f":"J3","v":4.7789643683799916},{"$f":"K3","v":0.26494191602892159},{"$f":"'WTP Values '!CI32","v":4.1922133929661651},{"$f":"'WTP Values '!CJ32","v":3.8267868274425179},{"$f":"'WTP Values '!CK32","v":4.5925529820057305},{"$f":"O3","v":4.1922133929661651},{"$f":"P3","v":3.8267868274425179},{"$f":"Q3","v":4.5925529820057305},{"$f":"'WTP Values '!BH32","v":6403678.8182304325},{"$f":"'WTP Values '!BI32","v":5845294.7053507976},{"$f":"'WTP Values '!BJ32","v":7015411.2081734687},{"$f":"U3","v":6403678.8182304325},{"$f":"V3","v":5845294.7053507976},{"$f":"W3","v":7015411.2081734687},{"$f":"'WTP Values '!AV32","v":2406682.5461509172},{"$f":"'WTP Values '!AW32","v":2196877.5447540921},{"$f":"'WTP Values '!AX32","v":2636532.4146663332},{"$f":"AA3","v":2406682.5461509172},{"$f":"AB3","v":2196877.5447540921},{"$f":"AC3","v":2636532.4146663332},{"$f":"'WTP Values '!BB32","v":1927149.6407801693},{"$f":"'WTP Values '!BC32","v":1759163.9949010711},{"$f":"'WTP Values '!BD32","v":2111184.7131603472},{"$f":"AG3","v":1927149.6407801693},{"$f":"AH3","v":1759163.9949010711},{"$f":"AI3","v":2111184.7131603472},{"$f":"'WTP Values '!CX32","v":0.70171195904915629},{"$f":"'WTP Values '!CY32","v":0.64067168301057331},{"$f":"'WTP Values '!CZ32","v":0.76858405136442254},{"$f":"AM3","v":0.70171195904915629},{"$f":"AN3","v":0.64067168301057331},{"$f":"AO3","v":0.76858405136442254},{"$f":"'WTP Values '!CF32","v":0.26494191602892159},{"$f":"'WTP Values '!CG32","v":0.2420068881437388},{"$f":"'WTP Values '!CH32","v":0.29006816711306976},{"$f":"AS3","v":0.26494191602892159},{"$f":"AT3","v":0.2420068881437388},{"$f":"AU3","v":0.29006816711306976},{"$f":"'WTP Values '!CL32","v":0.21252133270956103},{"$f":"'WTP Values '!CM32","v":0.19415782637321563},{"$f":"'WTP Values '!CN32","v":0.23263929695631272},{"$f":"AY3","v":0.21252133270956103},{"$f":"AZ3","v":0.19415782637321563},{"$f":"BA3","v":0.23263929695631272},{"$f":"'WTP Values '!BK32","v":322575.17045331496},{"$f":"'WTP Values '!BL32","v":294515.11362551909},{"$f":"'WTP Values '!BM32","v":353316.09812169423},{"$f":"BE3","v":322575.17045331496},{"$f":"BF3","v":294515.11362551909},{"$f":"BG3","v":353316.09812169423},{"$f":"'WTP Values '!AY32","v":121793.11271688095},{"$f":"'WTP Values '!AZ32","v":111249.9397895743},{"$f":"'WTP Values '!BA32","v":133343.58527445939},{"$f":"BK3","v":121793.11271688095},{"$f":"BL3","v":111249.9397895743},{"$f":"BM3","v":133343.58527445939},{"$f":"'WTP Values '!BE32","v":97695.506310944824},{"$f":"'WTP Values '!BF32","v":89253.850001433093},{"$f":"'WTP Values '!BG32","v":106943.6823786054},{"$f":"BQ3","v":97695.506310944824},{"$f":"BR3","v":89253.850001433093},{"$f":"BS3","v":106943.6823786054}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":12.635105890823811},{"$f":"D3/(1+B4)^A4","v":11.533357568609},{"$f":"E3/(1+B4)^A4","v":13.842115758616162},{"$f":"F3+C4","v":26.565310135457061},{"$f":"G3+D4","v":24.248884288000426},{"$f":"H3+E4","v":29.103048382490478},{"$f":"I3/(1+B4)^A4","v":4.7486280432498829},{"$f":"J3/(1+B4)^A4","v":4.3346615586213071},{"$f":"K3/(1+B4)^A4","v":0.24031012791738918},{"$f":"L3+I4","v":9.9839904609328798},{"$f":"M3+J4","v":9.1136259270012978},{"$f":"N3+K4","v":0.50525204394631074},{"$f":"O3/(1+B4)^A4","v":3.8024611274069522},{"$f":"P3/(1+B4)^A4","v":3.4710084602653222},{"$f":"Q3/(1+B4)^A4","v":4.1655809360596194},{"$f":"R3+O4","v":7.9946745203731169},{"$f":"S3+P4","v":7.2977952877078405},{"$f":"T3+Q4","v":8.7581339180653508},{"$f":"U3/(1+B4)^A4","v":5808325.4587124102},{"$f":"V3/(1+B4)^A4","v":5301854.6080279341},{"$f":"W3/(1+B4)^A4","v":6363184.7693183385},{"$f":"X3+U4","v":12212004.276942842},{"$f":"Y3+V4","v":11147149.313378733},{"$f":"Z3+W4","v":13378595.977491807},{"$f":"AA3/(1+B4)^A4","v":2182932.0146493581},{"$f":"AB3/(1+B4)^A4","v":1992632.6936545053},{"$f":"AC3/(1+B4)^A4","v":2391412.6210125471},{"$f":"AD3+AA4","v":4589614.5608002748},{"$f":"AE3+AB4","v":4189510.2384085972},{"$f":"AF3+AC4","v":5027945.0356788803},{"$f":"AG3/(1+B4)^A4","v":1747981.5335874551},{"$f":"AH3/(1+B4)^A4","v":1595613.6008172981},{"$f":"AI3/(1+B4)^A4","v":1914906.7693064373},{"$f":"AJ3+AG4","v":3675131.1743676243},{"$f":"AK3+AH4","v":3354777.5957183689},{"$f":"AL3+AI4","v":4026091.4824667843},{"$f":"AM3/(1+B4)^A4","v":0.63647343224413266},{"$f":"AN3/(1+B4)^A4","v":0.58110810250392131},{"$f":"AO3/(1+B4)^A4","v":0.69712839126024717},{"$f":"AP3+AM4","v":1.3381853912932891},{"$f":"AQ3+AN4","v":1.2217797855144945},{"$f":"AR3+AO4","v":1.4657124426246697},{"$f":"AS3/(1+B4)^A4","v":0.24031012791738918},{"$f":"AT3/(1+B4)^A4","v":0.21950738153627103},{"$f":"AU3/(1+B4)^A4","v":0.26310037833385014},{"$f":"AV3+AS4","v":0.50525204394631074},{"$f":"AW3+AT4","v":0.46151426968000986},{"$f":"AX3+AU4","v":0.55316854544691996},{"$f":"AY3/(1+B4)^A4","v":0.19276311356876283},{"$f":"AZ3/(1+B4)^A4","v":0.17610687199384636},{"$f":"BA3/(1+B4)^A4","v":0.21101070018713172},{"$f":"BB3+AY4","v":0.40528444627832383},{"$f":"BC3+AZ4","v":0.370264698367062},{"$f":"BD3+BA4","v":0.44364999714344444},{"$f":"BE3/(1+B4)^A4","v":292585.18861978682},{"$f":"BF3/(1+B4)^A4","v":267133.8899097679},{"$f":"BG3/(1+B4)^A4","v":320468.1162101535},{"$f":"BH3+BE4","v":615160.35907310178},{"$f":"BI3+BF4","v":561649.00353528699},{"$f":"BJ3+BG4","v":673784.21433184773},{"$f":"BK3/(1+B4)^A4","v":110469.94350737501},{"$f":"BL3/(1+B4)^A4","v":100906.97486582703},{"$f":"BM3/(1+B4)^A4","v":120946.5626072194},{"$f":"BN3+BK4","v":232263.05622425594},{"$f":"BO3+BL4","v":212156.91465540131},{"$f":"BP3+BM4","v":254290.14788167877},{"$f":"BQ3/(1+B4)^A4","v":88612.704136911401},{"$f":"BR3/(1+B4)^A4","v":80955.873017172868},{"$f":"BS3/(1+B4)^A4","v":97001.072452249791},{"$f":"BT3+BQ4","v":186308.21044785623},{"$f":"BU3+BR4","v":170209.72301860596},{"$f":"BV3+BS4","v":203944.75483085518}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":10.914679529920146},{"$f":"D4/(1+B5)^A5","v":9.9629479050720224},{"$f":"E4/(1+B5)^A5","v":11.957340035517685},{"$f":"F4+C5","v":37.479989665377204},34.211832193072446,41.060388418008159,{"$f":"I4/(1+B5)^A5","v":4.1020434452002004},{"$f":"J4/(1+B5)^A5","v":3.7444436312461344},{"$f":"K4/(1+B5)^A5","v":0.20758892380294927},{"$f":"L4+I5","v":14.08603390613308},12.858069558247433,0.71284096774925998,{"$f":"O4/(1+B5)^A5","v":3.2847088888085105},{"$f":"P4/(1+B5)^A5","v":2.998387612798032},{"$f":"Q4/(1+B5)^A5","v":3.5983854322942395},{"$f":"R4+O5","v":11.279383409181627},10.296182900505872,12.356519350359591,{"$f":"U4/(1+B5)^A5","v":5017449.9157433622},{"$f":"V4/(1+B5)^A5","v":4579941.3523618905},{"$f":"W4/(1+B5)^A5","v":5496758.2501400178},{"$f":"X4+U5","v":17229454.192686204},15727090.665740624,18875354.227631826,{"$f":"AA4/(1+B5)^A5","v":1885698.7492921783},{"$f":"AB4/(1+B5)^A5","v":1721311.0408418141},{"$f":"AC4/(1+B5)^A5","v":2065792.1356333413},{"$f":"AD4+AA5","v":6475313.3100924529},5910821.2792504113,7093737.1713122213,{"$f":"AG4/(1+B5)^A5","v":1509972.1702515536},{"$f":"AH4/(1+B5)^A5","v":1378351.0211141759},{"$f":"AI4/(1+B5)^A5","v":1654168.4650093399},{"$f":"AJ4+AG5","v":5185103.3446191782},4733128.616832545,5680259.9474761244,{"$f":"AM4/(1+B5)^A5","v":0.54980968123885765},{"$f":"AN4/(1+B5)^A5","v":0.50198302775417014},{"$f":"AO4/(1+B5)^A5","v":0.60220571537436307},{"$f":"AP4+AM5","v":1.8879950725321466},1.7237628132686647,2.0679181579990327,{"$f":"AS4/(1+B5)^A5","v":0.20758892380294927},{"$f":"AT4/(1+B5)^A5","v":0.18961872932622481},{"$f":"AU4/(1+B5)^A5","v":0.22727599899263587},{"$f":"AV4+AS5","v":0.71284096774925998},0.65113299900623467,0.7804445444395558,{"$f":"AY4/(1+B5)^A5","v":0.16651602511069025},{"$f":"AZ4/(1+B5)^A5","v":0.1521277373880543},{"$f":"BA4/(1+B5)^A5","v":0.18227897651409714},{"$f":"BB4+AY5","v":0.57180047138901413},0.52239243575511629,0.62592897365754152,{"$f":"BE4/(1+B5)^A5","v":252746.08670319559},{"$f":"BF4/(1+B5)^A5","v":230760.29794602559},{"$f":"BG4/(1+B5)^A5","v":276832.40791288496},{"$f":"BH4+BE5","v":867906.44577629736},792409.30148131261,950616.62224473269,{"$f":"BK4/(1+B5)^A5","v":95428.09070931864},{"$f":"BL4/(1+B5)^A5","v":87167.238843172017},{"$f":"BM4/(1+B5)^A5","v":104478.18819325721},{"$f":"BN4+BK5","v":327691.14693357458},299324.15349857335,358768.33607493597,{"$f":"BQ4/(1+B5)^A5","v":76546.985541009737},{"$f":"BR4/(1+B5)^A5","v":69932.726934173726},{"$f":"BS4/(1+B5)^A5","v":83793.173482129176},{"$f":"BT4+BQ5","v":262855.19598886598},240142.44995277969,287737.92831298435]
[4,0.05,8.9795338608255992,8.1965418977253481,9.8373332391484496,46.459523526202801,42.408374090797793,50.897721657156609,3.3747612940700225,3.0805630421448957,0.17078392135206977,17.460795200203101,15.938632600392328,0.88362488910132975,2.7023381317936543,2.4667809094342643,2.9604006004035268,13.981721540975281,12.762963809940137,15.316919950763118,4127868.4628263838,3767929.0849898062,4522196.6157228872,21357322.655512586,19495019.750730429,23397550.843354713,1551369.0277546316,1416126.8531871508,1699532.302391157,8026682.3378470847,7326948.1324375626,8793269.4737033788,1242257.8413328221,1133972.7962025502,1360888.4898858725,6427361.1859520003,5867101.4130350947,7041148.4373619966,0.45232978541974395,0.41298267923687776,0.49543613237230416,2.3403248579518907,2.1367454925055425,2.5633542903713367,0.17078392135206977,0.15599979788357715,0.18698052683203881,0.88362488910132975,0.80713279688981188,0.96742507127159461,0.13699314595107204,0.12515586603364179,0.14996136508067903,0.70879361734008617,0.64754830178875811,0.77589033873822055,207934.83102468259,189847.06820390729,227750.70709252622,1075841.2768009799,982256.36968521983,1178367.3293372588,78508.926391220652,71712.703117052675,85954.463988364689,406200.07332479523,371036.85661562602,444722.80006330064,62975.394442447119,57533.827517689628,68936.851194413175,325830.59043131309,297676.2774704693,356674.77950739756]
[5,0.05,7.0356997426464023,6.4222050514228499,7.707808001142733,53.495223268849202,48.830579142220643,58.605529658299339,2.6442137794888203,2.413701750976204,0.13381367119143803,20.10500897969192,18.352334351368533,1.0174385602927678,2.1173526369058191,1.9327873894866079,2.3195513336450997,16.0990741778811,14.695751199426745,17.636471284408216,3234292.952364407,2952271.031487071,3543259.3783339928,24591615.607876994,22447290.782217499,26940810.221688706,1215538.2270944868,1109572.4445107705,1331628.029681857,9242220.564941572,8436520.5769483335,10124897.503385236,973341.52418488928,888497.35788810323,1066291.7414713278,7400702.7101368895,6755598.7709231982,8107440.1788333245,0.35441222274943263,0.32358273548034405,0.38818717352763144,2.6947370807013233,2.4603282279858867,2.9515414638989679,0.13381367119143803,0.12222992360557362,0.1465041353929602,1.0174385602927678,0.92936272049538549,1.1139292066645547,0.10733771447949757,9.8062895924379362E-2,0.11749865350004146,0.81613133181958375,0.74561119771313744,0.89338899223826207,162922.38102803633,148750.14556508354,178448.63843868792,1238763.6578290162,1131006.5152503033,1356815.9677759467,61513.798128867544,56188.77936039499,67347.571659654597,467713.87145366275,427225.635976021,512070.37172295526,49342.869389329688,45079.259317192889,54013.82674476516,375173.45982064278,342755.53678766219,410688.60625216272]
[9,0.05,1.6279022559622021,1.4859534195429827,1.7834129500336151,66.629865491670742,60.819914775851267,72.994901592913919,0.61181143799878701,0.55847615295705144,3.0961465835548832E-2,25.041376821503313,22.858369300458836,1.2672494902516294,0.48990765103202188,0.44720341497362764,0.53669186960509618,20.051867839147409,18.303988017693662,21.966740909222722,748342.45152369922,683088.93900607689,819830.31488486123,30629576.624832045,27958757.325955682,33555567.237963647,281248.13372878742,256730.04130974575,308108.69606641534,11511456.078827156,10507933.174420649,12610856.026847346,225209.2785367039,205578.25180562021,246715.86266444769,9217791.7202451546,8414295.8925534729,10098053.911889996,8.2002995872215378E-2,7.4869747764525429E-2,8.9817757811752219E-2,3.3563738638903935,3.0644107806073801,3.6762312355315414,3.0961465835548832E-2,2.8281247873258072E-2,3.389775306475553E-2,1.2672494902516294,1.1575484552774882,1.3874314129748173,2.4835526520817101E-2,2.268954266678784E-2,2.7186538667338302E-2,1.0165154482931607,0.9286805583189145,1.1127421243839817,37696.564851204625,34417.429168036535,41288.990678055292,1542916.3737163141,1408701.7003855209,1689953.9791715536,14232.905668188869,13000.816411495129,15582.709303778453,582551.30905665492,532122.02735588537,637798.62771482789,11416.827228662341,10430.324008107909,12497.581424343318,467289.51925789245,426912.0477899937,511524.67307259061]
[16,0.05,1.9204460427906328E-2,1.7529881501674074E-2,2.1039029401241572E-2,68.859780520931125,62.855387022961857,75.437836557892481,7.2175761826949528E-3,6.5883766301765507E-3,3.6525426711035729E-4,25.879441585938771,23.623374915753818,1.3096607822943536,5.7794699055883983E-3,5.2756854747457362E-3,6.3313861345551488E-3,20.722947708952152,18.916571244072227,22.701906218891072,8828.2407277055718,8058.4411317305276,9671.5873340308644,31654662.789295848,28894458.646985456,34678578.115250289,3317.9010808757153,3028.6596759297363,3634.7767437694847,11896712.280823488,10859604.274747781,13032906.06669954,2656.8073493448651,2425.2189510638932,2910.5218105835534,9526285.3985962886,8695898.815401854,10436007.500993669,9.6739425443384346E-4,8.8324289921282704E-4,1.0595854691530819E-3,3.4687022990099505,3.166968028848534,3.7992644012546974,3.6525426711035729E-4,3.3363557525925894E-4,3.9989382344227993E-4,1.3096607822943536,1.1962883608509596,1.4338648574524635,2.9298619405950649E-4,2.676698939851685E-4,3.2072122518194134E-4,1.0505353740261287,0.95976089622888905,1.1499824875236184,444.70863364278847,406.02447356223422,487.08869631501818,1594553.4644601347,1455847.0018243634,1746512.0068533616,167.90644074468523,153.3714099790709,183.83015508944018,602047.67018232972,549930.66162890114,659143.96189925238,134.68499470534567,123.04715711911918,147.43471669094558,482928.39102087537,441199.59864297032,528643.97157192009]
[19,0.05,1.3777802654713048E-3,1.2576414151142133E-3,1.509397237299074E-3,{"$f":"F20+C21","v":68.873018725779673},62.867470890829999,75.452339385611793,5.1780856152577371E-4,4.7266807295242512E-4,2.6204335341417258E-5,{"$f":"L20+I21","v":25.884416875527101},23.627916479406544,1.3099125629068817,4.1463490269344223E-4,3.7849203632797543E-4,4.5423087527066451E-4,{"$f":"R20+O21","v":20.726931669179169},18.920207930731213,22.706270631363846,633.36202019963878,578.13450179662209,693.86600131950104,{"$f":"X20+U21","v":31660748.35778366},28900013.5697526,34685245.027596988,238.03525483974457,217.28428913634576,260.76877742852633,{"$f":"AD20+AA21","v":11898999.408563457},10861692.019798312,13035411.626243552,190.60659104836668,173.99180897409531,208.80875710617445,{"$f":"AJ20+AG21","v":9528116.8147959653},8697570.5908415895,10438013.810105518,6.9403497051782789E-5,6.3366249768974223E-5,7.6017545739421021E-5,{"$f":"AP20+AM21","v":3.46936915259626},3.1675768744068193,3.7999948049829273,2.6204335341417258E-5,2.3935924322216813E-5,2.8689471401238736E-5,{"$f":"AV20+AS21","v":1.3099125629068817},1.196518345760279,1.4341405161397911,2.1019627067686499E-5,1.920336678960613E-5,2.3009413694922096E-5,{"$f":"BB20+AY21","v":1.0507373381099057},0.95994540903525838,1.1502035701879385,31.904607870544591,29.129300928420257,34.945068924810251,{"$f":"BH20+BE21","v":1594860.0153269076},1456126.8865508682,1746847.7715558086,12.046065098886762,11.003282427534984,13.188475710190644,{"$f":"BN20+BK21","v":602163.41307790915},550036.38509615685,659270.68148398376,9.6626681315390073,8.8277379850110052,10.577367891417669,{"$f":"BT20+BQ21","v":483021.23338719062},441284.41870225227,528745.60270020238]
[25,0.05,1.8994356523370962E-6,1.7338098110343173E-6,2.0808854633175096E-6,68.873817177785483,62.868199719900673,75.453214112360229,7.1386132280751975E-7,6.5162973515242761E-7,3.6125825024978594E-8,25.884716956240212,23.628190400277955,1.3099277488582544,5.7162403658745802E-7,5.2179675231528917E-7,6.2621184270355912E-7,20.727171958634624,18.920427274652127,22.706533867499932,0.87316565068662433,0.7970278803369315,0.95657765892008872,31661115.404103089,28900348.610589046,34685647.13721808,0.32816020151159131,0.29955250181865289,0.35950109409838688,11899137.354890198,10861817.940513566,13035562.747114277,0.26277408936747815,0.23986861581804619,0.28786796248093394,9528227.2752363943,8697671.4226740319,10438134.819075612,9.5681060326360406E-8,8.7357989501261055E-8,1.0479932119744055E-7,3.4694093733504818,3.1676135964520502,3.8000388587144203,3.6125825024978594E-8,3.299854785894243E-8,3.9551883701554822E-8,1.3099277488582544,1.1965322171208035,1.4341571422786319,2.89780816664086E-8,2.6474148628196999E-8,3.1721241628147501E-8,1.0507495194161804,0.95995653778134038,1.1502169046164954,4.3984335660677436E-2,4.0158241555427368E-2,4.8175976570876626E-2,1594878.5047034698,1456143.7675799672,1746868.0229420962,1.6606948214178525E-2,1.516934699920733E-2,1.8181898515833867E-2,602170.39402043039,550042.76172466937,659278.32447695429,1.3321149101717132E-2,1.2170097568123111E-2,1.4582172632565416E-2,483026.83310214104,441289.53455800761,528751.73250247969]
[36,0.05,1.1299874044390041E-13,1.0314554461220827E-13,1.237933151742118E-13,68.873817903057855,62.868200381931182,75.453214906916614,4.246810373892598E-14,3.8765903555309756E-14,2.1491503122501395E-15,25.884717228817959,23.628190649093465,1.3099277626523844,3.4006309222618195E-14,3.1042049625001668E-14,3.725377555669781E-14,20.727172176901092,18.920427473892765,22.706534106609979,5.1945228365628647E-8,4.7415739757190458E-8,5.6907466416009814E-8,31661115.737508919,28900348.914922759,34685647.5024736,1.9522477315301765E-8,1.7820585477943692E-8,2.1386968687956568E-8,11899137.480193483,10861818.054893412,13035562.884384632,1.5632612288435796E-8,1.4269949827524199E-8,1.7125464152720128E-8,9528227.3755729273,8697671.5142644383,10438134.928993881,5.6921324436089819E-15,5.196987204703732E-15,6.2345840882346868E-15,3.4694094098849275,3.167613629808451,3.800038898730544,2.1491503122501395E-15,1.9631064310866716E-15,2.3529689120872371E-15,1.3099277626523844,1.1965322297208278,1.4341571573809537,1.7239261170841316E-15,1.5749654091361449E-15,1.8871186001415268E-15,1.0507495304810468,0.95995654789011586,1.1502169167287979,2.6166585442380736E-9,2.3890415601190662E-9,2.8660221605642415E-9,1594878.5214982599,1456143.782913818,1746868.0413374049,9.8795883319885025E-10,9.024349427988314E-10,1.0816537157445264E-9,602170.40036155609,550042.76751686784,659278.33141945256,7.9248437182239828E-10,7.24007520120627E-10,8.6750353368800251E-10,483026.83818863158,441289.53920498543,528751.73807047389]
[39,0.05,4.3400377655533553E-16,3.9615977771698818E-16,4.7546340859070139E-16,68.873817903057869,62.868200381931196,75.453214906916628,1.6311082170856665E-16,1.4889146974994019E-16,8.2544225558399817E-18,25.884717228817966,23.628190649093472,1.3099277626523849,1.3061089505375547E-16,1.1922581363601463E-16,1.4308371242933132E-16,20.727172176901099,18.920427473892769,22.706534106609986,1.9951041220591855E-10,1.8211362393903964E-10,2.1856929769058647E-10,31661115.737508927,28900348.914922766,34685647.502473608,7.4981622355014418E-11,6.8445023081425136E-11,8.214273135417853E-11,11899137.480193486,10861818.054893415,13035562.884384636,6.0041490232139205E-11,5.4807797786696181E-11,6.5775212080647182E-11,9528227.3755729292,8697671.5142644402,10438134.928993884,2.1862252335510872E-17,1.9960506326802398E-17,2.3945692039717915E-17,3.4694094098849284,3.1676136298084518,3.8000388987305449,8.2544225558399817E-18,7.5398681571558354E-18,9.0372458131083859E-18,1.3099277626523849,1.1965322297208281,1.4341571573809542,6.6212281869490106E-18,6.0491022539181147E-18,7.2480152969125482E-18,1.050749530481047,0.95995654789011609,1.1502169167287981,1.0050020785133551E-11,9.1757930696057934E-12,1.1007772621976211E-11,1594878.5214982603,1456143.7829138185,1746868.0413374053,3.7945366736399654E-12,3.4660578669426443E-12,4.1543984978425127E-12,602170.40036155621,550042.76751686796,659278.33141945279,3.0437614515071283E-12,2.7807566416442888E-12,3.3318938628577872E-12,483026.83818863169,441289.53920498554,528751.73807047401]
[44,0.05,1.5407802534626875E-20,1.4064282287291978E-20,1.6879683329373279E-20,68.873817903057869,62.868200381931196,75.453214906916628,5.7906853993144811E-21,5.2858765036689771E-21,2.9304471446583538E-22,25.884717228817966,23.628190649093472,1.3099277626523849,4.6368879456111237E-21,4.2327000196039052E-21,5.0796921734882329E-21,20.727172176901099,18.920427473892769,22.706534106609986,7.0829269258187365E-15,6.4653141472382068E-15,7.7595467156476582E-15,31661115.737508927,28900348.914922766,34685647.502473608,2.6619630827676106E-15,2.4299037406696786E-15,2.9161934820138999E-15,11899137.480193486,10861818.054893415,13035562.884384636,2.1315653811219263E-15,1.9457612382032001E-15,2.3351213380112163E-15,9528227.3755729292,8697671.5142644402,10438134.928993884,7.7614363087181211E-22,7.0862871843081626E-22,8.5010894935362179E-22,3.4694094098849284,3.1676136298084518,3.8000388987305449,2.9304471446583538E-22,2.6767693273232638E-22,3.2083614582903034E-22,1.3099277626523849,1.1965322297208281,1.4341571573809542,2.3506379887044251E-22,2.1475244704063825E-22,2.5731570667230089E-22,1.050749530481047,0.95995654789011609,1.1502169167287981,3.5679121724529575E-16,3.2575478682973639E-16,3.9079288261413704E-16,1594878.5214982603,1456143.7829138185,1746868.0413374053,1.3471189638459321E-16,1.230503928129603E-16,1.4748754541481886E-16,602170.40036155621,550042.76751686796,659278.33141945279,1.0805821963015027E-16,9.8721143791348103E-17,1.1828736402412951E-16,483026.83818863169,441289.53920498554,528751.73807047401]
[50,0.05,1.4086090327571657E-26,1.285781994194401E-26,1.5431710235382726E-26,68.873817903057869,62.868200381931196,75.453214906916628,5.2939487905547353E-27,4.8324434145451602E-27,2.6790675105722758E-28,25.884717228817966,23.628190649093472,1.3099277626523849,4.2391263967667517E-27,3.8696105217900092E-27,4.6439459897807438E-27,20.727172176901099,18.920427473892769,22.706534106609986,6.4753392468816611E-21,5.9107065312821211E-21,7.0939172339458979E-21,31661115.737508927,28900348.914922766,34685647.502473608,2.4336145500474313E-21,2.2214617237892988E-21,2.6660365557000736E-21,11899137.480193486,10861818.054893415,13035562.884384636,1.9487154271435032E-21,1.7788499362983093E-21,2.134809945749511E-21,9528227.3755729292,8697671.5142644402,10438134.928993884,7.0956447339325502E-28,6.4784112556577135E-28,7.7718489849286864E-28,3.4694094098849284,3.1676136298084518,3.8000388987305449,2.6790675105722758E-28,2.4471506852460974E-28,2.933141776928358E-28,1.3099277626523849,1.1965322297208281,1.4341571573809542,2.1489955470222894E-28,1.9633055137377084E-28,2.352426492190074E-28,1.050749530481047,0.95995654789011609,1.1502169167287981,3.2618495096278085E-22,2.9781088780247901E-22,3.5726988527427593E-22,1594878.5214982603,1456143.7829138185,1746868.0413374053,1.2315603970179037E-22,1.1249488329767901E-22,1.3483576793225538E-22,602170.40036155621,550042.76751686796,659278.33141945279,9.8788768802438052E-23,9.0252646057797796E-23,1.081404366722427E-22,483026.83818863169,441289.53920498554,528751.73807047401]

{"sheet":"Indiana","index":187,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Indiana"]
[null,"Number of households",{"$f":"'WTP Values '!C33","v":34059},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA33","v":0.62484254648222726}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU33","v":3.1075489786562498}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV33","v":393.528540287}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW33","v":1454.2933311629999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!X3:X52), \"NULL\")))))","v":67076640.333953358},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!Y3:Y52), \"NULL\")))))","v":61227737.800034009},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!Z3:Z52), \"NULL\")))))","v":73484349.728059351},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AD3:AD52), \"NULL\")))))","v":25210080.168656182},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AE3:AE52), \"NULL\")))))","v":23012372.111085694},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AF3:AF52), \"NULL\")))))","v":27617758.273109101},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":20186971.458248526},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AK3:AK52), \"NULL\")))))","v":18427321.282863032},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!AL3:AL52), \"NULL\")))))","v":22114739.427328054}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BH3:BH52), \"NULL\")))))","v":3378942.4336966723},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BI3:BI52), \"NULL\")))))","v":3085021.9339968646},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3700944.2342267171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BN3:BN52), \"NULL\")))))","v":1275856.0792220549},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BO3:BO52), \"NULL\")))))","v":1165416.3092430942},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BP3:BP52), \"NULL\")))))","v":1396847.3160349685},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BT3:BT52), \"NULL\")))))","v":1023433.5754023272},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BU3:BU52), \"NULL\")))))","v":935007.19868519239},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!BV3:BV52), \"NULL\")))))","v":1120308.2491537216}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!F3:F52), \"NULL\")))))","v":200.8461712204587},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!G3:G52), \"NULL\")))))","v":183.33292556696838},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!H3:H52), \"NULL\")))))","v":220.03264048445536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!L3:L52), \"NULL\")))))","v":75.486012012924363},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!M3:M52), \"NULL\")))))","v":68.905461069618525},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!N3:N52), \"NULL\")))))","v":3.8202689828277672},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!R3:R52), \"NULL\")))))","v":60.445423410295227},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!S3:S52), \"NULL\")))))","v":55.176539956174324},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Indiana NPV 1%'!A3:A52,'Indiana NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Indiana NPV 2%'!A3:A52,'Indiana NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Indiana NPV 3%'!A3:A52,'Indiana NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Indiana NPV 4%'!A3:A52,'Indiana NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Indiana NPV 5%'!A3:A52,'Indiana NPV 5%'!T3:T52), \"NULL\")))))","v":66.217698432767889}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Indiana NPV 1%","index":188,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU33","v":38.174897626651415},{"$f":"'WTP Values '!CV33","v":34.846149282235437},{"$f":"'WTP Values '!CW33","v":41.821676131410662},{"$f":"C3","v":38.174897626651415},{"$f":"D3","v":34.846149282235437},{"$f":"E3","v":41.821676131410662},{"$f":"'WTP Values '!CC33","v":14.347651057159071},{"$f":"'WTP Values '!CD33","v":13.096883581427994},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"I3","v":14.347651057159071},{"$f":"J3","v":13.096883581427994},{"$f":"K3","v":0.72611977833345054},{"$f":"'WTP Values '!CI33","v":11.488881449250005},{"$f":"'WTP Values '!CJ33","v":10.48742304331882},{"$f":"'WTP Values '!CK33","v":12.586019655653242},{"$f":"O3","v":11.488881449250005},{"$f":"P3","v":10.48742304331882},{"$f":"Q3","v":12.586019655653242},{"$f":"'WTP Values '!BH33","v":12749279.024481364},{"$f":"'WTP Values '!BI33","v":11637576.201849267},{"$f":"'WTP Values '!BJ33","v":13967194.450276701},{"$f":"U3","v":12749279.024481364},{"$f":"V3","v":11637576.201849267},{"$f":"W3","v":13967194.450276701},{"$f":"'WTP Values '!AV33","v":4791688.2047094405},{"$f":"'WTP Values '!AW33","v":4373969.113520341},{"$f":"'WTP Values '!AX33","v":5249316.3715642234},{"$f":"AA3","v":4791688.2047094405},{"$f":"AB3","v":4373969.113520341},{"$f":"AC3","v":5249316.3715642234},{"$f":"'WTP Values '!BB33","v":3836944.284911877},{"$f":"'WTP Values '!BC33","v":3502486.9990404607},{"$f":"'WTP Values '!BD33","v":4203355.7749609957},{"$f":"AG3","v":3836944.284911877},{"$f":"AH3","v":3502486.9990404607},{"$f":"AI3","v":4203355.7749609957},{"$f":"'WTP Values '!CX33","v":1.9230358117299045},{"$f":"'WTP Values '!CY33","v":1.7557587249445252},{"$f":"'WTP Values '!CZ33","v":2.1062946289519959},{"$f":"AM3","v":1.9230358117299045},{"$f":"AN3","v":1.7557587249445252},{"$f":"AO3","v":2.1062946289519959},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"'WTP Values '!CG33","v":0.66326590115851336},{"$f":"'WTP Values '!CH33","v":0.7949787440785927},{"$f":"AS3","v":0.72611977833345054},{"$f":"AT3","v":0.66326590115851336},{"$f":"AU3","v":0.7949787440785927},{"$f":"'WTP Values '!CL33","v":0.58246017949240059},{"$f":"'WTP Values '!CM33","v":0.53213464348066908},{"$f":"'WTP Values '!CN33","v":0.63759384055029888},{"$f":"AY3","v":0.58246017949240059},{"$f":"AZ3","v":0.53213464348066908},{"$f":"BA3","v":0.63759384055029888},{"$f":"'WTP Values '!BK33","v":642236.69641743961},{"$f":"'WTP Values '!BL33","v":586371.13065518101},{"$f":"'WTP Values '!BM33","v":703439.68423710379},{"$f":"BE3","v":642236.69641743961},{"$f":"BF3","v":586371.13065518101},{"$f":"BG3","v":703439.68423710379},{"$f":"'WTP Values '!AY33","v":242502.38336473459},{"$f":"'WTP Values '!AZ33","v":221511.06006870806},{"$f":"'WTP Values '!BA33","v":265499.22742199601},{"$f":"BK3","v":242502.38336473459},{"$f":"BL3","v":221511.06006870806},{"$f":"BM3","v":265499.22742199601},{"$f":"'WTP Values '!BE33","v":194524.35528769469},{"$f":"'WTP Values '!BF33","v":177717.12486771803},{"$f":"'WTP Values '!BG33","v":212937.3562953934},{"$f":"BQ3","v":194524.35528769469},{"$f":"BR3","v":177717.12486771803},{"$f":"BS3","v":212937.3562953934}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":37.422701329920024},{"$f":"D3/(1+B4)^A4","v":34.159542478419212},{"$f":"E3/(1+B4)^A4","v":40.997623891197591},{"$f":"F3+C4","v":75.597598956571431},{"$f":"G3+D4","v":69.005691760654656},{"$f":"H3+E4","v":82.819300022608246},{"$f":"I3/(1+B4)^A4","v":14.06494564960207},{"$f":"J3/(1+B4)^A4","v":12.838823234416228},{"$f":"K3/(1+B4)^A4","v":0.71181235009651067},{"$f":"L3+I4","v":28.412596706761143},{"$f":"M3+J4","v":25.93570681584422},{"$f":"N3+K4","v":1.4379321284299613},{"$f":"O3/(1+B4)^A4","v":11.26250509680424},{"$f":"P3/(1+B4)^A4","v":10.280779377824548},{"$f":"Q3/(1+B4)^A4","v":12.338025346194728},{"$f":"R3+O4","v":22.751386546054245},{"$f":"S3+P4","v":20.768202421143368},{"$f":"T3+Q4","v":24.924045001847972},{"$f":"U3/(1+B4)^A4","v":12498067.860485602},{"$f":"V3/(1+B4)^A4","v":11408269.975344835},{"$f":"W3/(1+B4)^A4","v":13691985.54090452},{"$f":"X3+U4","v":25247346.884966966},{"$f":"Y3+V4","v":23045846.177194104},{"$f":"Z3+W4","v":27659179.991181221},{"$f":"AA3/(1+B4)^A4","v":4697273.0170664061},{"$f":"AB3/(1+B4)^A4","v":4287784.6422118824},{"$f":"AC3/(1+B4)^A4","v":5145884.1011314802},{"$f":"AD3+AA4","v":9488961.2217758466},{"$f":"AE3+AB4","v":8661753.7557322234},{"$f":"AF3+AC4","v":10395200.472695705},{"$f":"AG3/(1+B4)^A4","v":3761341.3242935762},{"$f":"AH3/(1+B4)^A4","v":3433474.1682584654},{"$f":"AI3/(1+B4)^A4","v":4120533.0604460305},{"$f":"AJ3+AG4","v":7598285.6092054527},{"$f":"AK3+AH4","v":6935961.167298926},{"$f":"AL3+AI4","v":8323888.8354070261},{"$f":"AM3/(1+B4)^A4","v":1.8851444091068565},{"$f":"AN3/(1+B4)^A4","v":1.7211633417748506},{"$f":"AO3/(1+B4)^A4","v":2.064792303648658},{"$f":"AP3+AM4","v":3.808180220836761},{"$f":"AQ3+AN4","v":3.4769220667193759},{"$f":"AR3+AO4","v":4.1710869326006534},{"$f":"AS3/(1+B4)^A4","v":0.71181235009651067},{"$f":"AT3/(1+B4)^A4","v":0.65019694261201189},{"$f":"AU3/(1+B4)^A4","v":0.77931452218272002},{"$f":"AV3+AS4","v":1.4379321284299613},{"$f":"AW3+AT4","v":1.3134628437705254},{"$f":"AX3+AU4","v":1.5742932662613127},{"$f":"AY3/(1+B4)^A4","v":0.57098341289324628},{"$f":"AZ3/(1+B4)^A4","v":0.52164948875666017},{"$f":"BA3/(1+B4)^A4","v":0.62503072301764429},{"$f":"BB3+AY4","v":1.153443592385647},{"$f":"BC3+AZ4","v":1.0537841322373294},{"$f":"BD3+BA4","v":1.2626245635679432},{"$f":"BE3/(1+B4)^A4","v":629582.09628216806},{"$f":"BF3/(1+B4)^A4","v":574817.30286754342},{"$f":"BG3/(1+B4)^A4","v":689579.14345368475},{"$f":"BH3+BE4","v":1271818.7926996076},{"$f":"BI3+BF4","v":1161188.4335227245},{"$f":"BJ3+BG4","v":1393018.8276907885},{"$f":"BK3/(1+B4)^A4","v":237724.12838421192},{"$f":"BL3/(1+B4)^A4","v":217146.41708529365},{"$f":"BM3/(1+B4)^A4","v":260267.84376237233},{"$f":"BN3+BK4","v":480226.5117489465},{"$f":"BO3+BL4","v":438657.47715400171},{"$f":"BP3+BM4","v":525767.07118436834},{"$f":"BQ3/(1+B4)^A4","v":190691.45700195539},{"$f":"BR3/(1+B4)^A4","v":174215.39541978043},{"$f":"BS3/(1+B4)^A4","v":208741.64914752808},{"$f":"BT3+BQ4","v":385215.81228965009},{"$f":"BU3+BR4","v":351932.52028749848},{"$f":"BV3+BS4","v":421679.00544292148}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":36.322105219659136},{"$f":"D4/(1+B5)^A5","v":33.154915387269561},{"$f":"E4/(1+B5)^A5","v":39.791889837239403},{"$f":"F4+C5","v":111.91970417623057},102.16060714792422,122.61118985984766,{"$f":"I4/(1+B5)^A5","v":13.651297678641553},{"$f":"J4/(1+B5)^A5","v":12.461235342308926},{"$f":"K4/(1+B5)^A5","v":0.69087805417689663},{"$f":"L4+I5","v":42.063894385402698},38.396942158153145,2.1288101826068582,{"$f":"O4/(1+B5)^A5","v":10.931276487943078},{"$f":"P4/(1+B5)^A5","v":9.9784231771342053},{"$f":"Q4/(1+B5)^A5","v":11.975165845898168},{"$f":"R4+O5","v":33.682663033997322},30.746625598277575,36.89921084774614,{"$f":"U4/(1+B5)^A5","v":12130501.53351846},{"$f":"V4/(1+B5)^A5","v":11072754.442968449},{"$f":"W4/(1+B5)^A5","v":13289306.271569688},{"$f":"X4+U5","v":37377848.418485425},34118600.620162554,40948486.262750909,{"$f":"AA4/(1+B5)^A5","v":4559126.9124910161},{"$f":"AB4/(1+B5)^A5","v":4161681.5301663135},{"$f":"AC4/(1+B5)^A5","v":4994544.4109357176},{"$f":"AD4+AA5","v":14048088.134266863},12823435.285898536,15389744.883631423,{"$f":"AG4/(1+B5)^A5","v":3650720.8323524646},{"$f":"AH4/(1+B5)^A5","v":3332496.2008757303},{"$f":"AI4/(1+B5)^A5","v":3999348.7926790626},{"$f":"AJ4+AG5","v":11249006.441557918},10268457.368174657,12323237.628086088,{"$f":"AM4/(1+B5)^A5","v":1.829702590899996},{"$f":"AN4/(1+B5)^A5","v":1.6705441825008913},{"$f":"AO4/(1+B5)^A5","v":2.0040670674382128},{"$f":"AP4+AM5","v":5.6378828117367572},5.1474662492202672,6.1751540000388658,{"$f":"AS4/(1+B5)^A5","v":0.69087805417689663},{"$f":"AT4/(1+B5)^A5","v":0.63107474671189479},{"$f":"AU4/(1+B5)^A5","v":0.75639499736748783},{"$f":"AV4+AS5","v":2.1288101826068582},1.9445375904824203,2.3306882636288004,{"$f":"AY4/(1+B5)^A5","v":0.55419087518428722},{"$f":"AZ4/(1+B5)^A5","v":0.50630785445870696},{"$f":"BA4/(1+B5)^A5","v":0.60664866191301803},{"$f":"BB4+AY5","v":1.7076344675699342},1.5600919866960363,1.8692732254809612,{"$f":"BE4/(1+B5)^A5","v":611066.17996310606},{"$f":"BF4/(1+B5)^A5","v":557912.01102157857},{"$f":"BG4/(1+B5)^A5","v":669298.72285253031},{"$f":"BH4+BE5","v":1882884.9726627136},1719100.4445443032,2062317.550543319,{"$f":"BK4/(1+B5)^A5","v":230732.6969344026},{"$f":"BL4/(1+B5)^A5","v":210760.17308077315},{"$f":"BM4/(1+B5)^A5","v":252613.40497813004},{"$f":"BN4+BK5","v":710959.20868334908},649417.65023477492,778380.47616249835,{"$f":"BQ4/(1+B5)^A5","v":185083.24946006594},{"$f":"BR4/(1+B5)^A5","v":169091.74641175778},{"$f":"BS4/(1+B5)^A5","v":202602.58812475976},{"$f":"BT4+BQ5","v":570299.06174971606},521024.26669925626,624281.59356768127]
[4,0.01,34.904829186329138,31.861222010156929,38.239224003412595,146.82453336255969,134.02182915808115,160.85041386326026,13.11862874585843,11.975002231933477,0.66392023049853188,55.182523131261128,50.371944390086625,2.7927304131053901,10.504741845020449,9.5890685421577473,11.507898999830077,44.18740487901777,40.335694140435322,48.407109847576216,11657173.5424299,10640699.378977453,12770762.11879069,49035021.960915327,44759299.999140009,53719248.381541595,4381231.350906495,3999294.1504869978,4799659.0085557308,18429319.48517336,16822729.436385535,20189403.892187156,3508270.9630846651,3202463.3471052358,3843295.5804956607,14757277.404642582,13470920.715279892,16166533.208581749,1.7583082261041796,1.6053601239734712,1.9258690608334412,7.3961910378409366,6.7528263731937379,8.1010230608723077,0.66392023049853188,0.60645042748960265,0.72688072513528734,2.7927304131053901,2.5509880179720228,3.0575689887640878,0.53256653814382982,0.48655189639208379,0.58297744010521158,2.240201005713764,2.04664388308812,2.4522506655861727,587222.58812274423,536142.47654261731,643182.91724873357,2470107.560785458,2255242.9210869204,2705500.4677920528,221729.58658347145,202536.38373041936,242756.51693686057,932688.79526682058,851954.03396519425,1021136.9930993589,177861.3648241332,162493.84471597199,194697.10492924176,748160.42657384928,683518.11141522822,818978.69849692308]
[5,0.01,33.210747302566773,30.314859507885245,36.383309559955464,180.03528066512646,164.33668866596639,197.23372342321574,12.481925120135854,11.393803732698938,0.63169731862731682,67.664448251396976,61.765748122785567,3.424427731732707,9.9949014227037694,9.1236696939723654,10.949371034782342,54.182306301721539,49.459363834407689,59.356480882358554,11091400.640099265,10124260.351235488,12150941.960617404,60126422.601014592,54883560.350375496,65870190.342159003,4168591.2998544937,3805191.1588347601,4566710.8588534053,22597910.785027854,20627920.595220294,24756114.751040563,3337999.4442021418,3047033.9905888936,3656763.872172283,18095276.848844722,16517954.705868786,19823297.080754034,1.6729699453748161,1.5274450742128742,1.8323983302064537,9.0691609832157525,8.2802714474066121,9.9334213910787614,0.63169731862731682,0.57701677299080156,0.69160206894893839,3.424427731732707,3.1280047909628244,3.7491710577130259,0.50671878741136489,0.46293743465706166,0.55468303090892734,2.7469197931251288,2.5095813177451816,3.0069336964950999,558722.1435864215,510121.17009880661,611966.47661698097,3028829.7043718793,2765364.0911857272,3317466.9444090337,210968.09356140281,192706.41961144781,230974.49630834942,1143656.8888282233,1044660.4535766421,1252111.4894077084,169228.98578106871,154607.31769454657,185247.61481654434,917389.41235491796,838125.42910977476,1004226.3133134674]
[9,0.01,24.639814540611201,22.491289018396962,26.993611187474322,292.09036529474582,266.62087145605256,319.99322638481726,9.2606263047315913,8.4533241100578209,0.46867071779428154,109.77922401765308,100.20913603842504,5.5558129683912263,7.4154464265270592,6.7690596402779351,8.1235893060595359,87.905712600959291,80.243181204628428,96.300325799958813,8228964.325248423,7511420.780225127,9015062.3132832628,97549484.059534699,89043431.555149958,106868208.76438653,3092773.4202500661,2823158.5273004533,3388147.4450906618,36662991.785339706,33466867.381044459,40164475.397242278,2476538.2872142517,2260664.3488942562,2713036.9217006024,29357890.327728551,26798833.018365432,32161441.159045532,1.2412147432426492,1.133246506219586,1.359498315695026,14.713863497853113,13.433964181228063,16.116044988669046,0.46867071779428154,0.4281019678294461,0.51311542494220819,5.5558129683912263,5.0748945354521595,6.0826785714118676,0.37594628125379326,0.34346389227365332,0.41153205273895688,4.4566198516483579,4.0715604248731525,4.8784680346070823,414528.76300191431,378470.5869446884,454031.95391957642,4913992.2547243666,4486543.9961728193,5382279.1181027535,156522.06353506297,142973.30911443525,171365.27223550197,1855476.088884145,1694863.6532066243,2031433.5111411805,125554.86290484623,114706.71225517883,137439.45089779588,1488378.3199732872,1359779.9378380948,1629263.051167863]
[16,0.01,9.9630525367817242,9.0943011661431221,10.914804816205178,402.93194635417171,367.79736492172873,441.4233019883344,3.744513021616882,3.4180822294801465,0.18950593057993861,151.43791668050363,138.23620024470179,7.6641163109733474,2.9984187668868199,2.7370537513398414,3.2847547172123193,121.26391035942912,110.69362439190671,132.84408634965766,3327362.864709246,3037225.7768381946,3645219.7844900736,134567271.46166024,122833367.51065519,147422238.03707504,1250555.8440599029,1141537.6800340163,1369989.6540277975,50575754.610484824,46166774.445345782,55405970.785015099,1001382.5803842666,914094.44819239399,1097010.2612006578,40498535.02927836,36968374.281069323,44365968.972282603,0.50188233665365078,0.45822562746894785,0.54971002807717662,20.29743655391362,18.531844860176292,22.231713696763354,0.18950593057993861,0.17310204951236663,0.20747704605107345,7.6641163109733474,7.0007003847883222,8.3909153023675014,0.15201301718265084,0.13887883764587231,0.16640204232260217,6.147804667138792,5.6166240370074565,6.7297345409776899,167613.75524918083,153033.71440323396,183586.77995821429,6778739.3862423655,6189084.336819293,7424730.3525063181,63289.337652889524,57810.929855696784,69291.155071326182,2559586.6236576727,2338025.4596975967,2802315.8439588854,50767.821052697764,46381.396200699739,55573.32696901077,2053183.6877708081,1875785.1749528893,2247530.9367618239]
[19,0.01,5.8215446957378285,5.3139216640429865,6.3776662672621054,{"$f":"F20+C21","v":424.19912856941176},387.21010607777521,464.72209942145491,2.1879689822609802,1.9972311095584687,0.11073084688709924,{"$f":"L20+I21","v":159.43097307000542},145.53245581824808,8.0686366265727312,1.7520161419934857,1.5992970717796453,1.9193260629903399,{"$f":"R20+O21","v":127.66435018824244},116.53615313977313,139.85574034279108,1944222.5727839211,1774691.5963390116,2129950.6173287272,{"$f":"X20+U21","v":141669877.02142704},129316644.97871791,155203342.58160555,730716.48612047941,667015.71648376901,800503.25682589109,{"$f":"AD20+AA21","v":53245197.425100982},48603506.53696315,58330357.613011733,585121.21939721983,534117.59765715001,640997.75080836483,{"$f":"AJ20+AG21","v":42636091.338007681},38919604.902395196,46707652.610987835,0.29325655405751261,0.26774735566180968,0.32120291309638116,{"$f":"AP20+AM21","v":21.368757122064657},19.509975596624535,23.405127496349564,0.11073084688709924,0.10114584003644933,0.1212316097367621,{"$f":"AV20+AS21","v":8.0686366265727312},7.3702048930923771,8.8337968517277972,8.8823236713416145E-2,8.1148760147833371E-2,9.7230936328676867E-2,{"$f":"BB20+AY21","v":6.4722924206236438},5.9130755045824301,7.0849371801284819,97938.956379202413,89419.643735109858,107272.20810365835,{"$f":"BH20+BE21","v":7136528.5539201293},6515750.8757412974,7816615.6193225188,36980.805486041718,33779.698622949916,40487.747583164608,{"$f":"BN20+BK21","v":2694684.3631483279},2461428.9622621541,2950225.0931940963,29664.316058998509,27101.269418811833,32472.237363655742,{"$f":"BT20+BQ21","v":2161552.9347473159},1974791.1373078919,2366158.0409142668]
[25,0.01,1.5193323166469095,1.386850627157707,1.6644713681807588,441.8934877326036,403.36156473744722,484.10676851770518,0.57102575971012737,0.52124615152167197,2.8899023011611208E-2,166.08121987449937,151.60296226137496,8.4051987381200703,0.4572488717241347,0.41739157767741292,0.50091415012563367,132.98953525447396,121.39715451925726,145.68945742044062,507411.75065574696,463166.81144330109,555883.87187662441,147579266.07433772,134710751.20837742,161677244.81763402,190705.59957777825,174080.69279398382,208918.85766455164,55466181.824885368,50630874.919722199,60763456.193866476,152707.50707057322,139396.3577406613,167290.40977975345,44414544.57527291,40543034.610878959,48655940.396857671,7.6535384152301919E-2,6.9877881458433655E-2,8.3828947740580639E-2,22.260099036565919,20.323783292637504,24.381411284525569,2.8899023011611208E-2,2.6397485803774191E-2,3.1639558244230613E-2,8.4051987381200703,7.6776337483200976,9.202275624412426,2.3181478638594804E-2,2.1178560020109215E-2,2.5375757030630133E-2,6.7422672013025711,6.1597240115937621,7.3804668374774396,25560.539214710083,23337.131563942581,27996.372263410765,7434210.2107337508,6787538.4124155585,8142665.3325205417,9651.413122656686,8815.9741867164739,10566.670281923929,2807086.0861640824,2564101.0452054418,3073286.0306064077,7741.9235607109104,7073.0083856097153,8474.7472018126464,2251716.4721092558,2057164.3938811813,2464856.1461037043]
[36,0.01,5.1058060738583565E-2,4.6605935239391751E-2,5.5935544372388145E-2,446.37897769481623,407.45593204540586,489.02074917392019,1.9189658248644492E-2,1.7516785085491919E-2,9.7116875356734699E-4,167.76704613204743,153.1418253230469,8.4905166611419478,1.5366118662350095E-2,1.4026690732057444E-2,1.6833516158186426E-2,134.33946061437027,122.62941010381299,147.16829478057622,17051.871865418234,15564.994525331354,18680.806156031831,149077286.15153724,136078147.96601632,163318368.02691406,6408.7744200158932,5850.0845988096899,7020.841725800773,56029197.593898773,51144809.3576243,61380242.547124229,5131.8260566289282,4684.4970137721757,5621.8931236636263,44865379.447021887,40954571.281667791,49149828.037908822,2.5720168325802893E-3,2.3482875186004522E-3,2.8171213489595068E-3,22.486052696346469,20.530082159862435,24.628897564856306,9.7116875356734699E-4,8.87103116775359E-4,1.0632660602791011E-3,8.4905166611419478,7.7555664404001261,9.2956843667648243,7.7902729466829211E-4,7.1171803035752473E-4,8.5276731730215432E-4,6.8107053491675122,6.222248988745549,7.4553831031273674,858.9770318424097,784.25810324747408,940.83464152195927,7509672.0045889337,6856436.0908430936,8225318.3804350635,324.34144395566716,296.26602459727928,355.09920189793473,2835579.7318323231,2590128.2436585855,3104481.7690003505,260.17191832569506,237.69262840007025,284.79889003430645,2274572.7755257632,2078045.8743635528,2489875.9479531869]
[39,0.01,1.6422062641724758E-2,1.4990102971127675E-2,1.7990832403240543E-2,446.45494031788149,407.52527093215519,489.10396836814033,6.1720669620808711E-3,5.6340122949126818E-3,3.1236192436734464E-4,167.79559591939162,153.1678862608012,8.4919615363466221,4.9422825619109007E-3,4.5114755736086675E-3,5.4142490496377664E-3,134.36232185631795,122.6502785858023,147.19333917169271,5484.4799015437629,5006.2480128614743,6008.4022866236019,149102655.40560472,136101305.08939776,163346160.75965908,2061.2865717920317,1881.5923353008088,2258.1488789606105,56038732.372708149,51153512.934784316,61390687.94097396,1650.5752030004253,1506.6984975989392,1808.1979555506116,44873014.42106393,40961540.733224705,49158192.118762821,8.2725079897689362E-4,7.5529160671970405E-4,9.0608500582931831E-4,22.48987926442102,20.533575870298044,24.633088791942971,3.1236192436734464E-4,2.8532346788379728E-4,3.4198364752087705E-4,8.4919615363466221,7.7568862453183867,9.2972662615290727,2.5056249390585395E-4,2.2891347436045366E-4,2.7427987081712365E-4,6.8118643621790991,6.2233078610898307,7.4566518242920479,276.27713275171647,252.24490535884684,302.6054102932797,7510949.9643772151,6857602.8860918963,8226718.1254744725,104.31958113760489,95.289541830849018,114.21235458689546,2836062.2771247849,2590569.019199763,3105010.0747455033,83.680411644259223,76.450283786678071,91.60130926991431,2274959.8513582181,2078399.5061951452,2490299.6630418552]
[44,0.01,2.0320725536482672E-3,1.8548812952762354E-3,2.2261927470075319E-3,446.4833150454765,407.55117145986031,489.13505368182996,7.6373401725171619E-4,6.9715491903680398E-4,3.8651788582202853E-5,167.80626027517738,153.17762094319906,8.4925012483613873,6.1156000714041796E-4,5.582517793040094E-4,6.6996132778297573E-4,134.37086133911322,122.65807370224081,147.20269413795165,678.65172129145651,619.4751174462416,743.4820853078287,149112131.71967086,136109955.09437805,163356542.32876423,255.06441907606757,232.82898288336742,279.42423915303738,56042293.94997441,51156764.028823093,61394589.665179208,204.24283117929406,186.43947050930998,223.74713318298475,44875866.354026429,40964144.069989994,49161316.39891848,1.0236434242513595E-4,9.3460083395152346E-5,1.1211931849168793E-4,22.491308622997092,20.534880894768051,24.634654363563246,3.8651788582202853E-5,3.530603923804744E-5,4.2317192370099906E-5,8.4925012483613873,7.7573792391556582,9.2978571551976721,3.1004702511978206E-5,2.8325844235075275E-5,3.3939500150824661E-5,6.8122972945497278,6.22370338737782,7.4571257365397985,34.186642135864979,31.212884773375986,37.444513655677042,7511427.3275777819,6858038.7254034942,8227240.9797756141,12.908546402642772,11.791165752358248,14.13268211837722,2836242.5248660208,2590733.664460903,3105207.4156350181,10.354647372263877,9.4599884795722264,11.334782390410473,2275104.4378780262,2078531.6001972405,2490457.9356203112]
[50,0.01,1.1921960593704151E-4,1.088239771192239E-4,1.3060843795249506E-4,446.48658462339858,407.55415593938608,489.13863559658137,4.4807488991470098E-5,4.0901361801978358E-5,2.2676606675578742E-6,167.80748911313231,153.17874265626361,8.492563438579138,3.5879596389034715E-5,3.2752057510342335E-5,3.9305941782415641E-5,134.37184533109411,122.65897192198661,147.20377209688675,39.815798228071976,36.343967766874719,43.619328981395981,149113223.66133443,136110951.82166699,163357738.58162796,14.964367033162857,13.65983686962481,16.393532613427002,56042704.345258676,51157138.647583954,61395039.255092502,11.982716761242102,10.938211908489729,13.12701409195618,44876194.978046462,40964444.048637651,49161676.405103035,6.0056106481134315E-6,5.4832069323552918E-6,6.5779250571101201E-6,22.491473325873176,20.535031270808865,24.63483476206709,2.2676606675578742E-6,2.0713689959548112E-6,2.4827061364849964E-6,8.492563438579138,7.757436046106867,9.2979252430017461,1.8190139958521623E-6,1.6618481370051611E-6,1.9911955537301381E-6,6.8123471807069071,6.2237489632873846,7.4571803447476492,2.005695119709761,1.8312278349310704,2.1968310897754901,7511482.3334338255,6858088.9465231868,8227301.2275039405,0.75733113592826184,0.69177556284135022,0.82914991886556644,2836263.2945468314,2590752.6362909935,3105230.1549340412,0.60749650750511441,0.55500779077928908,0.66500002056558272,2275121.098369,2078546.8211938629,2490476.1731355954]

{"sheet":"Indiana NPV 2%","index":189,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU33","v":38.174897626651415},{"$f":"'WTP Values '!CV33","v":34.846149282235437},{"$f":"'WTP Values '!CW33","v":41.821676131410662},{"$f":"C3","v":38.174897626651415},{"$f":"D3","v":34.846149282235437},{"$f":"E3","v":41.821676131410662},{"$f":"'WTP Values '!CC33","v":14.347651057159071},{"$f":"'WTP Values '!CD33","v":13.096883581427994},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"I3","v":14.347651057159071},{"$f":"J3","v":13.096883581427994},{"$f":"K3","v":0.72611977833345054},{"$f":"'WTP Values '!CI33","v":11.488881449250005},{"$f":"'WTP Values '!CJ33","v":10.48742304331882},{"$f":"'WTP Values '!CK33","v":12.586019655653242},{"$f":"O3","v":11.488881449250005},{"$f":"P3","v":10.48742304331882},{"$f":"Q3","v":12.586019655653242},{"$f":"'WTP Values '!BH33","v":12749279.024481364},{"$f":"'WTP Values '!BI33","v":11637576.201849267},{"$f":"'WTP Values '!BJ33","v":13967194.450276701},{"$f":"U3","v":12749279.024481364},{"$f":"V3","v":11637576.201849267},{"$f":"W3","v":13967194.450276701},{"$f":"'WTP Values '!AV33","v":4791688.2047094405},{"$f":"'WTP Values '!AW33","v":4373969.113520341},{"$f":"'WTP Values '!AX33","v":5249316.3715642234},{"$f":"AA3","v":4791688.2047094405},{"$f":"AB3","v":4373969.113520341},{"$f":"AC3","v":5249316.3715642234},{"$f":"'WTP Values '!BB33","v":3836944.284911877},{"$f":"'WTP Values '!BC33","v":3502486.9990404607},{"$f":"'WTP Values '!BD33","v":4203355.7749609957},{"$f":"AG3","v":3836944.284911877},{"$f":"AH3","v":3502486.9990404607},{"$f":"AI3","v":4203355.7749609957},{"$f":"'WTP Values '!CX33","v":1.9230358117299045},{"$f":"'WTP Values '!CY33","v":1.7557587249445252},{"$f":"'WTP Values '!CZ33","v":2.1062946289519959},{"$f":"AM3","v":1.9230358117299045},{"$f":"AN3","v":1.7557587249445252},{"$f":"AO3","v":2.1062946289519959},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"'WTP Values '!CG33","v":0.66326590115851336},{"$f":"'WTP Values '!CH33","v":0.7949787440785927},{"$f":"AS3","v":0.72611977833345054},{"$f":"AT3","v":0.66326590115851336},{"$f":"AU3","v":0.7949787440785927},{"$f":"'WTP Values '!CL33","v":0.58246017949240059},{"$f":"'WTP Values '!CM33","v":0.53213464348066908},{"$f":"'WTP Values '!CN33","v":0.63759384055029888},{"$f":"AY3","v":0.58246017949240059},{"$f":"AZ3","v":0.53213464348066908},{"$f":"BA3","v":0.63759384055029888},{"$f":"'WTP Values '!BK33","v":642236.69641743961},{"$f":"'WTP Values '!BL33","v":586371.13065518101},{"$f":"'WTP Values '!BM33","v":703439.68423710379},{"$f":"BE3","v":642236.69641743961},{"$f":"BF3","v":586371.13065518101},{"$f":"BG3","v":703439.68423710379},{"$f":"'WTP Values '!AY33","v":242502.38336473459},{"$f":"'WTP Values '!AZ33","v":221511.06006870806},{"$f":"'WTP Values '!BA33","v":265499.22742199601},{"$f":"BK3","v":242502.38336473459},{"$f":"BL3","v":221511.06006870806},{"$f":"BM3","v":265499.22742199601},{"$f":"'WTP Values '!BE33","v":194524.35528769469},{"$f":"'WTP Values '!BF33","v":177717.12486771803},{"$f":"'WTP Values '!BG33","v":212937.3562953934},{"$f":"BQ3","v":194524.35528769469},{"$f":"BR3","v":177717.12486771803},{"$f":"BS3","v":212937.3562953934}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":36.692519825693402},{"$f":"D3/(1+B4)^A4","v":33.493030836443133},{"$f":"E3/(1+B4)^A4","v":40.197689476557727},{"$f":"F3+C4","v":74.867417452344824},{"$f":"G3+D4","v":68.33918011867857},{"$f":"H3+E4","v":82.019365607968382},{"$f":"I3/(1+B4)^A4","v":13.790514280237478},{"$f":"J3/(1+B4)^A4","v":12.588315629976925},{"$f":"K3/(1+B4)^A4","v":0.69792366237355874},{"$f":"L3+I4","v":28.138165337396551},{"$f":"M3+J4","v":25.685199211404921},{"$f":"N3+K4","v":1.4240434407070093},{"$f":"O3/(1+B4)^A4","v":11.042754180363326},{"$f":"P3/(1+B4)^A4","v":10.080183624873914},{"$f":"Q3/(1+B4)^A4","v":12.097289173061556},{"$f":"R3+O4","v":22.531635629613334},{"$f":"S3+P4","v":20.567606668192735},{"$f":"T3+Q4","v":24.6833088287148},{"$f":"U3/(1+B4)^A4","v":12254208.981623763},{"$f":"V3/(1+B4)^A4","v":11185674.934495643},{"$f":"W3/(1+B4)^A4","v":13424831.267086409},{"$f":"X3+U4","v":25003488.006105125},{"$f":"Y3+V4","v":22823251.13634491},{"$f":"Z3+W4","v":27392025.717363112},{"$f":"AA3/(1+B4)^A4","v":4605621.111793003},{"$f":"AB3/(1+B4)^A4","v":4204122.5620149374},{"$f":"AC3/(1+B4)^A4","v":5045479.019188988},{"$f":"AD3+AA4","v":9397309.3165024444},{"$f":"AE3+AB4","v":8578091.6755352784},{"$f":"AF3+AC4","v":10294795.390753211},{"$f":"AG3/(1+B4)^A4","v":3687951.0620068023},{"$f":"AH3/(1+B4)^A4","v":3366481.1601696084},{"$f":"AI3/(1+B4)^A4","v":4040134.3473289078},{"$f":"AJ3+AG4","v":7524895.3469186798},{"$f":"AK3+AH4","v":6868968.1592100691},{"$f":"AL3+AI4","v":8243490.1222899035},{"$f":"AM3/(1+B4)^A4","v":1.8483619874374322},{"$f":"AN3/(1+B4)^A4","v":1.6875804738028886},{"$f":"AO3/(1+B4)^A4","v":2.0245046414379044},{"$f":"AP3+AM4","v":3.7713977991673366},{"$f":"AQ3+AN4","v":3.443339198747414},{"$f":"AR3+AO4","v":4.1307992703899004},{"$f":"AS3/(1+B4)^A4","v":0.69792366237355874},{"$f":"AT3/(1+B4)^A4","v":0.63751047785324233},{"$f":"AU3/(1+B4)^A4","v":0.76410875055612526},{"$f":"AV3+AS4","v":1.4240434407070093},{"$f":"AW3+AT4","v":1.3007763790117557},{"$f":"AX3+AU4","v":1.559087494634718},{"$f":"AY3/(1+B4)^A4","v":0.55984254084236884},{"$f":"AZ3/(1+B4)^A4","v":0.51147120672882462},{"$f":"BA3/(1+B4)^A4","v":0.61283529464657716},{"$f":"BB3+AY4","v":1.1423027203347695},{"$f":"BC3+AZ4","v":1.0436058502094938},{"$f":"BD3+BA4","v":1.2504291351968759},{"$f":"BE3/(1+B4)^A4","v":617297.86276186048},{"$f":"BF3/(1+B4)^A4","v":563601.62500497978},{"$f":"BG3/(1+B4)^A4","v":676124.26397261035},{"$f":"BH3+BE4","v":1259534.5591793},{"$f":"BI3+BF4","v":1149972.7556601609},{"$f":"BJ3+BG4","v":1379563.9482097141},{"$f":"BK3/(1+B4)^A4","v":233085.72026598864},{"$f":"BL3/(1+B4)^A4","v":212909.51563697431},{"$f":"BM3/(1+B4)^A4","v":255189.56884082663},{"$f":"BN3+BK4","v":475588.1036307232},{"$f":"BO3+BL4","v":434420.57570568239},{"$f":"BP3+BM4","v":520688.79626282264},{"$f":"BQ3/(1+B4)^A4","v":186970.73749297837},{"$f":"BR3/(1+B4)^A4","v":170816.15231422341},{"$f":"BS3/(1+B4)^A4","v":204668.73923048194},{"$f":"BT3+BQ4","v":381495.09278067306},{"$f":"BU3+BR4","v":348533.27718194143},{"$f":"BV3+BS4","v":417606.09552587534}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":34.576180942561123},{"$f":"D4/(1+B5)^A5","v":31.561231008853245},{"$f":"E4/(1+B5)^A5","v":37.879180590947044},{"$f":"F4+C5","v":109.44359839490595},99.900411127531811,119.89854619891543,{"$f":"I4/(1+B5)^A5","v":12.995109611157735},{"$f":"J4/(1+B5)^A5","v":11.862250972454907},{"$f":"K4/(1+B5)^A5","v":0.65766905486347516},{"$f":"L4+I5","v":41.133274948554288},37.54745018385983,2.0817124955704847,{"$f":"O4/(1+B5)^A5","v":10.405833899069105},{"$f":"P4/(1+B5)^A5","v":9.4987821660540774},{"$f":"Q4/(1+B5)^A5","v":11.399545775250052},{"$f":"R4+O5","v":32.937469528682442},30.066388834246812,36.082854603964854,{"$f":"U4/(1+B5)^A5","v":11547414.815591065},{"$f":"V4/(1+B5)^A5","v":10540511.317758294},{"$f":"W4/(1+B5)^A5","v":12650518.340501023},{"$f":"X4+U5","v":36550902.821696192},33363762.454103202,40042544.057864137,{"$f":"AA4/(1+B5)^A5","v":4339979.6381039377},{"$f":"AB4/(1+B5)^A5","v":3961638.5873598182},{"$f":"AC4/(1+B5)^A5","v":4754467.5682702996},{"$f":"AD4+AA5","v":13737288.954606382},12539730.262895096,15049262.959023511,{"$f":"AG4/(1+B5)^A5","v":3475238.6544455024},{"$f":"AH4/(1+B5)^A5","v":3172310.3860596684},{"$f":"AI4/(1+B5)^A5","v":3807108.8300586767},{"$f":"AJ4+AG5","v":11000134.001364183},10041278.545269737,12050598.952348581,{"$f":"AM4/(1+B5)^A5","v":1.7417527830900561},{"$f":"AN4/(1+B5)^A5","v":1.5902447718099455},{"$f":"AO4/(1+B5)^A5","v":1.9077359400210934},{"$f":"AP4+AM5","v":5.513150582257393},5.0335839705573591,6.0385352104109939,{"$f":"AS4/(1+B5)^A5","v":0.65766905486347516},{"$f":"AT4/(1+B5)^A5","v":0.60074036178886925},{"$f":"AU4/(1+B5)^A5","v":0.72003674167187326},{"$f":"AV4+AS5","v":2.0817124955704847},1.9015167408006248,2.2791242363065911,{"$f":"AY4/(1+B5)^A5","v":0.52755213006533019},{"$f":"AZ4/(1+B5)^A5","v":0.48197074157830005},{"$f":"BA4/(1+B5)^A5","v":0.57748838554418847},{"$f":"BB4+AY5","v":1.6698548504000996},1.5255765917877939,1.8279175207410643,{"$f":"BE4/(1+B5)^A5","v":581693.56314865744},{"$f":"BF4/(1+B5)^A5","v":531094.39902920055},{"$f":"BG4/(1+B5)^A5","v":637126.99487057235},{"$f":"BH4+BE5","v":1841228.1223279573},1681067.1546893613,2016690.9430802865,{"$f":"BK4/(1+B5)^A5","v":219641.8800706258},{"$f":"BL4/(1+B5)^A5","v":200629.39182231412},{"$f":"BM4/(1+B5)^A5","v":240470.83026214148},{"$f":"BN4+BK5","v":695229.983701349},635049.96752799652,761159.62652496411,{"$f":"BQ4/(1+B5)^A5","v":176186.70184636602},{"$f":"BR4/(1+B5)^A5","v":160963.87542708256},{"$f":"BS4/(1+B5)^A5","v":192863.92416046801},{"$f":"BT4+BQ5","v":557681.79462703911},509497.15260902396,610470.01968634338]
[4,0.02,31.943046613250225,29.157698907295256,34.994507730578739,141.38664500815617,129.05811003482705,154.89305392949416,12.005472574981267,10.958886303281037,0.60758454817480212,53.138747523535557,48.506336487140871,2.6892970437452868,9.6133820516466404,8.7754064569312842,10.531418223244636,42.550851580329081,38.841795291178094,46.61427282720949,10668026.35981461,9737803.1688917056,11687123.505736399,47218929.181510806,43101565.622994907,51729667.56360054,4009470.3377105296,3659941.6885025091,4392393.1161379199,17746759.292316914,16199671.951397605,19441656.075161431,3210583.3352600154,2930724.44009763,3517180.0790348621,14210717.336624198,12972002.985367367,15567779.031383444,1.6091103419266997,1.469140358699196,1.7624531222548796,7.1222609241840926,6.5027243292565551,7.8009883326658738,0.60758454817480212,0.5549912354681602,0.66520265036459492,2.6892970437452868,2.4565079762687851,2.944326886671186,0.4873766223514,0.4452664650857196,0.5335100035684347,2.1572314727514996,1.9708430568735136,2.3614275243094989,537394.93766395247,490649.13133142731,588606.86000919668,2378623.0599919097,2171716.2860207888,2605297.8030894832,202915.14626711185,185350.54596152625,222157.87663047769,898145.12996846088,820400.51348952274,983317.50315544184,162769.27862746245,148705.74006881187,178176.45418117291,720451.07325450156,658202.89267783589,788646.47386751627]
[5,0.02,28.931801477453877,26.409026244081385,31.695603826416335,170.31844648561005,155.46713627890844,186.5886577559105,10.873726397728628,9.9258009663047062,0.55030804485850704,64.012473921264188,58.432137453445577,3.2396050886037937,8.707136310842289,7.9481559968230453,9.5386299559968979,51.257987891171368,46.789951288001141,56.152902783206386,9662360.1541617773,8819828.350124605,10585387.837432874,56881289.335672587,51921393.973119512,62315055.401033416,3631500.8159635845,3314921.9494576473,3978325.7741709459,21378260.108280499,19514593.900855251,23419981.849332377,2907924.2442714861,2654447.4205179531,3185618.3613018934,17118641.580895685,15626450.40588532,18753397.392685339,1.4574208130989625,1.330645686838436,1.5963080937071759,8.5796817372830549,7.8333700160949906,9.3972964263730496,0.55030804485850704,0.50267266114908227,0.60249453521573093,3.2396050886037937,2.9591806374178673,3.546821421886917,0.44143202285450261,0.4032915560121928,0.48321644758439969,2.5986634956060022,2.3741346128857064,2.8446439718938987,486735.15208886884,444396.03506315843,533119.36798757361,2865358.2120807786,2616112.3210839471,3138417.1710770568,183786.49975526705,167877.70009615022,201215.23351061711,1081931.6297237279,988278.2135856729,1184532.7366660589,147425.15054668279,134687.37037888195,161379.90413813666,867876.22380118433,792890.26305671781,950026.37800565292]
[9,0.02,15.972405361448297,14.579654595663836,17.498220181204765,253.43519009585066,231.3363235134463,277.6453926386306,6.0030677989183792,5.4797457633055098,0.30380905153783327,95.251065468777199,86.947480844196306,4.8205578926247137,4.8069564835959744,4.3879455469171171,5.2659999194576264,76.272289779412574,69.623816115843013,83.555961699651235,5334307.7599521726,4869170.4779035216,5843884.4736087155,84639806.627764344,77259443.255495265,92725293.338843837,2004845.8838002919,1830071.9075361064,2196317.8467982509,31811019.453599624,29037869.455464013,34849117.488447733,1605380.3226211979,1465443.1471957806,1758687.160674667,25472673.528663147,23252281.305146396,27905203.054795317,0.80459960390537044,0.73461074725018094,0.88127522837874939,12.766634013620717,11.656116293239569,13.983251111946528,0.30380905153783327,0.27751094290647194,0.33261969366208749,4.8205578926247137,4.4032841001477827,5.2776982167218849,0.24370176928148612,0.22264552784574326,0.26676973378763463,3.8668317530696736,3.5327310068006259,4.2328526395574917,268712.30811147444,245338.11413646609,294319.68341730861,4263675.5921370676,3892795.7428382509,4669989.4742123336,101463.17630239668,92680.39113198471,111085.07284050697,1609922.7882102202,1470565.7672190785,1762594.043605749,81389.133920304535,74356.97629943605,89093.147141034104,1291406.6579236058,1179826.9576155744,1413646.7345378085]
[16,0.02,2.634842701619061,2.405091508398105,2.8865444303743972,302.92902197636801,276.5144264418563,331.86728021651362,0.99027911071437236,0.90395077037190252,5.0117001416853921E-2,113.85282404448573,103.92761686125692,5.7619736518870068,0.7929659886026601,0.72384503384204646,0.86869079143201589,91.167647784181455,83.220781274526445,99.873761605076439,879959.00125499093,803228.94431473268,964019.88341452205,101169272.63463463,92347584.307350174,110833789.15526414,330723.73416919279,301892.63920436555,362309.36531574046,38023452.889496431,34708729.245904289,41654866.767011985,264827.02702943236,241742.68644258569,290116.85621999652,30447279.544102989,27793262.773900427,33354862.307180062,0.13272849931498501,0.1211829854127591,0.14537707696900515,15.259853827772263,13.932461026499258,16.714066352781824,5.0117001416853921E-2,4.5778808262742485E-2,5.4869667556499559E-2,5.7619736518870068,5.2632096806973703,6.3083897641575311,4.0201573503313104E-2,3.6728090154060984E-2,4.400691506238319E-2,4.6219925522637162,4.2226446469054295,5.0594943416748208,44327.366344685084,40471.508506896367,48551.614628230986,5096336.7662640149,4653027.0981143732,5582000.4456683267,16737.586075089253,15288.758745549845,18324.835039504145,1924327.6180610175,1757755.3040172548,2106814.3282269593,13426.128416363064,12266.088412075316,14696.999180563071,1543607.8774641051,1410237.5689684907,1689720.4470762874]
[19,0.02,0.90436848131915482,0.82550998340319859,0.99076115669214559,{"$f":"F20+C21","v":307.03259058083523},280.26017490671478,336.36285526264646,0.33989779157918037,0.31026694112941788,1.7201875630670185E-2,{"$f":"L20+I21","v":115.39510900361824},105.33545194720065,5.8400270982797906,0.27217315341430637,0.24844846850397964,0.29816450572193942,{"$f":"R20+O21","v":92.40263245071985},84.3481152719406,101.22668193558411,302032.14222203393,275695.75218859728,330884.72317126847,{"$f":"X20+U21","v":102539742.35130858},93598552.752663389,112335177.35017654,113515.74081557275,103619.91912113641,124357.01390332011,{"$f":"AD20+AA21","v":38538530.139252141},35178904.241701022,42219136.252890795,90897.728391795667,82974.390112075111,99578.066084758277,{"$f":"AJ20+AG21","v":30859727.647006661},28169758.758968446,33806697.40992815,4.5556978137444012E-2,4.1594161356241402E-2,4.9898404271453672E-2,{"$f":"AP20+AM21","v":15.466568445829855},14.121194378220723,16.940480175699086,1.7201875630670185E-2,1.5712858790294056E-2,1.8833153830422739E-2,{"$f":"AV20+AS21","v":5.8400270982797906},5.3345067187412267,6.3938451292857978,1.3798560329043908E-2,1.260634158311261E-2,1.5104684206785143E-2,{"$f":"BB20+AY21","v":4.684603468193159},4.2798458747303902,5.1280317898186834,15214.674089419905,13891.211290369025,16664.581137972731,{"$f":"BH20+BE21","v":5165373.2930893134},4716058.417434603,5657615.9203083022,5744.9142183613976,5247.6269340373274,6289.7125604184921,{"$f":"BN20+BK21","v":1950395.1448587647},1781566.3916206856,2135353.875465943,4608.3082524968504,4210.1426935803647,5044.514733538861,{"$f":"BT20+BQ21","v":1564518.0589391047},1429341.0757078044,1712609.9138289627]
[25,0.02,6.2419779507529409E-2,5.6976942706064349E-2,6.8382627460812501E-2,308.63203104245628,281.72014846417579,338.1150873611208,2.3459845896576865E-2,2.1414715852906045E-2,1.1872785332104588E-3,115.99624260335892,105.88418126472611,5.8704498479308347,1.8785471381321289E-2,1.7147986626403572E-2,2.0579402189014297E-2,92.883990175065634,84.787514191033196,101.75400722889299,20846.347601794525,19028.602188427703,22837.761254830486,103073907.83690287,94086140.445352852,112920370.69260754,7834.8899355785525,7151.8774014491655,8583.1578039268879,38739290.860840403,35362163.493538827,42439070.542764783,6273.7880423199658,5726.9168956582462,6872.9075119141426,31020486.792932685,28316504.913400985,33982808.355052657,3.1443560773156314E-3,2.8708412934405946E-3,3.444002590469019E-3,15.547139226045381,14.194756633003559,17.028729079116943,1.1872785332104588E-3,1.0845061514002221E-3,1.2998698360336936E-3,5.8704498479308347,5.3622960354147526,6.4271529113221355,9.5238070659420314E-4,8.7009341686333471E-4,1.0425297621420113E-3,4.709007210869153,4.3021410931259227,5.1547455061626017,1050.1212963052835,958.7755032910527,1150.1943087405114,5192281.5344219832,4740626.0199745921,5687088.4261492416,396.51567497876925,362.192759838992,434.11781734630108,1960555.437305032,1790847.1958715688,2146477.6828175941,318.06679574237518,290.58529134628327,348.17389581145494,1572668.1822913853,1436787.0147386389,1721531.4995992854]
[36,0.02,7.2889279852261956E-5,6.6533530794155734E-5,7.9852260122496846E-5,308.71904162667573,281.79957195959668,338.2104099081206,2.7394702229607595E-5,2.5006548069764564E-5,1.3864175418838397E-6,116.02894465570937,105.91403249060282,5.8721048649722416,2.1936307553034819E-5,2.002417192076119E-5,2.4031129510260044E-5,92.91017634317808,84.811417773300278,101.78269406216091,24.342848953214315,22.220218031086855,26.668277017891228,103102966.78100654,94112665.527728274,112952205.58476391,9.1490147775541057,8.3514424032916494,10.022787586282444,38750212.372514546,35372132.914063476,42451035.10881836,7.3260734971880765,6.6874771361204237,8.0256816507048807,31029232.193303179,28324487.998070601,33992388.903119572,3.6717503951928176E-6,3.3523597183450461E-6,4.0216558054058927E-6,15.551522328027474,14.198758466718999,17.033529875912677,1.3864175418838397E-6,1.2664074271741866E-6,1.5178934786007195E-6,5.8721048649722416,5.3638077920176643,6.4289648759707578,1.1121209398130961E-6,1.0160318261251194E-6,1.217390451978686E-6,4.7103347900809656,4.3033539672681274,5.1561987494195582,1.2262552935801849,1.1195883184182827,1.3431132810098003,5193745.3599627623,4741962.5132678207,5688691.7493195413,0.46302217385836436,0.42294236924023237,0.50693122159444315,1961108.1637133001,1791352.0775594292,2147082.8250530427,0.3714152768479691,0.33932437424479212,0.40657215916618522,1573111.5542151036,1437192.0785848284,1722016.8395720234]
[39,0.02,7.6250742767242084E-6,6.9601883188644404E-6,8.3534837473009527E-6,308.71910078947434,281.79962596355847,338.21047472263371,2.8658074234357782E-6,2.6159784651859472E-6,1.4503554921718177E-7,116.02896689145177,105.91405278792735,5.8721059903001631,2.2947952673971449E-6,2.0947634348312345E-6,2.5139382339997901E-6,92.91019414844861,84.81143402652782,101.78271356775733,2.546547746823117,2.3244956360586944,2.7898148192140133,103102986.53961952,94112683.563443363,112952227.23088123,0.95709434060943821,0.87365890803086022,1.0485012331050121,38750219.798590377,35372139.692765452,42451043.24411843,0.76639328425284492,0.69958860877990536,0.83958050939733886,31029238.139733326,28324493.426164605,33992395.41740793,3.8410819184500236E-7,3.506961779083343E-7,4.2071240508610164E-7,15.551525308315243,14.198761187763623,17.033533140211805,1.4503554921718177E-7,1.3248108249074311E-7,1.587894755160844E-7,5.8721059903001631,5.3638088199357306,6.4289661080151186,1.1634090483488339E-7,1.0628885560980545E-7,1.2735333150399167E-7,4.7103356927677167,4.3033547919612305,5.156199737551507,0.12828069799464475,0.11712208029213002,0.14050541520663226,5193746.3552901288,4741963.4220156958,5688692.8394982442,4.8437554529231298E-2,4.4244736493036001E-2,5.3030956344785656E-2,1961108.539539316,1791352.4208534537,2147083.2365191714,3.8854397782720894E-2,3.5497312674289093E-2,4.2532220359069624E-2,1573111.8556855982,1437192.3540077666,1722017.1695786694]
[44,0.02,1.1918126988412523E-7,1.0878898386695961E-7,1.3056643972620252E-7,308.71910684759547,281.79963149342768,338.21048135947603,4.4793080771819302E-8,4.0888209629916856E-8,2.2669314824656717E-9,116.02896916833561,105.91405486632209,5.8721061055308983,3.5868059007284678E-8,3.2741525814653829E-8,3.9293302630891457E-8,92.910195971663313,84.811435690817248,101.78271556508112,3.980299512797969E-2,3.6332281062657339E-2,4.3605302824449244E-2,103102988.56285156,94112685.410255015,112952229.44738895,1.4959555116851495E-2,1.3655444435805351E-2,1.6388261137071976E-2,38750220.559001766,35372140.386887409,42451044.077152595,1.1978863619300987E-2,1.0934694635745553E-2,1.3122792991719302E-2,31029238.748632748,28324493.981987715,33992396.084454589,6.003679494208073E-9,5.4814437616967661E-9,6.5758098707606413E-9,15.551525613489179,14.198761466391717,17.033533474467784,2.2669314824656717E-9,2.0707029300773578E-9,2.481907801738997E-9,5.8721061055308983,5.3638089251919432,6.4289662341733482,1.818429076817644E-9,1.6613137559558515E-9,1.990555268287871E-9,4.7103357852005594,4.3033548764077194,5.1561998387337216,2.0050501718118143E-3,1.8306389884353133E-3,2.1961246805213756E-3,5193746.4572091354,4741963.515069183,5688692.9511297885,7.570876098213445E-4,6.9155311667257766E-4,8.2888329883343921E-4,1961108.5780229503,1791352.4560058943,2147083.2786522629,6.0730116196546825E-4,5.5482932342176903E-4,6.6478618429446478E-4,1573111.8865554151,1437192.3822103795,1722017.203370516]
[50,0.02,4.2185097422128095E-10,3.8506670446991919E-10,4.6214963016130121E-10,308.71910692844858,281.79963156723068,338.21048144805297,1.5854844289154046E-10,1.447268608843871E-10,8.0239726871580769E-12,116.02896919872347,105.91405489406088,5.8721061070687952,1.269576641561264E-10,1.15891067244306E-10,1.3908156886840716E-10,92.910195995996403,84.811435713029255,101.78271559173791,1.4088566339315084E-4,1.2860081266850897E-4,1.5434421445242603E-4,103102988.58985414,94112685.434903011,112952229.47697102,5.2950458625725118E-5,4.8334461818285736E-5,5.8007469908553362E-5,38750220.569150403,35372140.396151327,42451044.088270478,4.2400079247176001E-5,3.8704165422858077E-5,4.6449102392039165E-5,31029238.756759267,28324493.989405867,33992396.093357161,2.1250470363391805E-11,1.9401978123400966E-11,2.3275568409124552E-11,15.551525617562104,14.198761470110355,17.033533478928849,8.0239726871580769E-12,7.3294071226568396E-12,8.7848973677570433E-12,5.8721061070687952,5.363808926596719,6.4289662358570876,6.4364650448317229E-12,5.8803436741240881E-12,7.0457185091664378E-12,4.7103357864341904,4.3033548775347628,5.1561998400841249,7.0970242988997072E-6,6.47968293566371E-6,7.7733467422362317E-6,5193746.4585693711,4741963.5163110988,5688692.9526196513,2.6797679373991628E-6,2.447803721824149E-6,2.933894121690429E-6,1961108.5785365624,1791352.4564750474,2147083.2792145815,2.1495876581104714E-6,1.9638596806324454E-6,2.3530601726775386E-6,1573111.8869674113,1437192.3825867786,1722017.2038215103]

{"sheet":"Indiana NPV 3%","index":190,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU33","v":38.174897626651415},{"$f":"'WTP Values '!CV33","v":34.846149282235437},{"$f":"'WTP Values '!CW33","v":41.821676131410662},{"$f":"C3","v":38.174897626651415},{"$f":"D3","v":34.846149282235437},{"$f":"E3","v":41.821676131410662},{"$f":"'WTP Values '!CC33","v":14.347651057159071},{"$f":"'WTP Values '!CD33","v":13.096883581427994},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"I3","v":14.347651057159071},{"$f":"J3","v":13.096883581427994},{"$f":"K3","v":0.72611977833345054},{"$f":"'WTP Values '!CI33","v":11.488881449250005},{"$f":"'WTP Values '!CJ33","v":10.48742304331882},{"$f":"'WTP Values '!CK33","v":12.586019655653242},{"$f":"O3","v":11.488881449250005},{"$f":"P3","v":10.48742304331882},{"$f":"Q3","v":12.586019655653242},{"$f":"'WTP Values '!BH33","v":12749279.024481364},{"$f":"'WTP Values '!BI33","v":11637576.201849267},{"$f":"'WTP Values '!BJ33","v":13967194.450276701},{"$f":"U3","v":12749279.024481364},{"$f":"V3","v":11637576.201849267},{"$f":"W3","v":13967194.450276701},{"$f":"'WTP Values '!AV33","v":4791688.2047094405},{"$f":"'WTP Values '!AW33","v":4373969.113520341},{"$f":"'WTP Values '!AX33","v":5249316.3715642234},{"$f":"AA3","v":4791688.2047094405},{"$f":"AB3","v":4373969.113520341},{"$f":"AC3","v":5249316.3715642234},{"$f":"'WTP Values '!BB33","v":3836944.284911877},{"$f":"'WTP Values '!BC33","v":3502486.9990404607},{"$f":"'WTP Values '!BD33","v":4203355.7749609957},{"$f":"AG3","v":3836944.284911877},{"$f":"AH3","v":3502486.9990404607},{"$f":"AI3","v":4203355.7749609957},{"$f":"'WTP Values '!CX33","v":1.9230358117299045},{"$f":"'WTP Values '!CY33","v":1.7557587249445252},{"$f":"'WTP Values '!CZ33","v":2.1062946289519959},{"$f":"AM3","v":1.9230358117299045},{"$f":"AN3","v":1.7557587249445252},{"$f":"AO3","v":2.1062946289519959},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"'WTP Values '!CG33","v":0.66326590115851336},{"$f":"'WTP Values '!CH33","v":0.7949787440785927},{"$f":"AS3","v":0.72611977833345054},{"$f":"AT3","v":0.66326590115851336},{"$f":"AU3","v":0.7949787440785927},{"$f":"'WTP Values '!CL33","v":0.58246017949240059},{"$f":"'WTP Values '!CM33","v":0.53213464348066908},{"$f":"'WTP Values '!CN33","v":0.63759384055029888},{"$f":"AY3","v":0.58246017949240059},{"$f":"AZ3","v":0.53213464348066908},{"$f":"BA3","v":0.63759384055029888},{"$f":"'WTP Values '!BK33","v":642236.69641743961},{"$f":"'WTP Values '!BL33","v":586371.13065518101},{"$f":"'WTP Values '!BM33","v":703439.68423710379},{"$f":"BE3","v":642236.69641743961},{"$f":"BF3","v":586371.13065518101},{"$f":"BG3","v":703439.68423710379},{"$f":"'WTP Values '!AY33","v":242502.38336473459},{"$f":"'WTP Values '!AZ33","v":221511.06006870806},{"$f":"'WTP Values '!BA33","v":265499.22742199601},{"$f":"BK3","v":242502.38336473459},{"$f":"BL3","v":221511.06006870806},{"$f":"BM3","v":265499.22742199601},{"$f":"'WTP Values '!BE33","v":194524.35528769469},{"$f":"'WTP Values '!BF33","v":177717.12486771803},{"$f":"'WTP Values '!BG33","v":212937.3562953934},{"$f":"BQ3","v":194524.35528769469},{"$f":"BR3","v":177717.12486771803},{"$f":"BS3","v":212937.3562953934}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":35.983502334481493},{"$f":"D3/(1+B4)^A4","v":32.845837762499237},{"$f":"E3/(1+B4)^A4","v":39.420940834584471},{"$f":"F3+C4","v":74.158399961132915},{"$f":"G3+D4","v":67.691987044734674},{"$f":"H3+E4","v":81.242616965995126},{"$f":"I3/(1+B4)^A4","v":13.524037192156728},{"$f":"J3/(1+B4)^A4","v":12.345068886255062},{"$f":"K3/(1+B4)^A4","v":0.68443753259821904},{"$f":"L3+I4","v":27.871688249315799},{"$f":"M3+J4","v":25.441952467683056},{"$f":"N3+K4","v":1.4105573109316696},{"$f":"O3/(1+B4)^A4","v":10.829372654585734},{"$f":"P3/(1+B4)^A4","v":9.8854020579873882},{"$f":"Q3/(1+B4)^A4","v":11.863530639695771},{"$f":"R3+O4","v":22.318254103835741},{"$f":"S3+P4","v":20.372825101306208},{"$f":"T3+Q4","v":24.449550295349013},{"$f":"U3/(1+B4)^A4","v":12017418.252880916},{"$f":"V3/(1+B4)^A4","v":10969531.720095454},{"$f":"W3/(1+B4)^A4","v":13165420.350906495},{"$f":"X3+U4","v":24766697.27736228},{"$f":"Y3+V4","v":22607107.921944723},{"$f":"Z3+W4","v":27132614.801183194},{"$f":"AA3/(1+B4)^A4","v":4516625.6996035827},{"$f":"AB3/(1+B4)^A4","v":4122885.3930816678},{"$f":"AC3/(1+B4)^A4","v":4947984.1375852805},{"$f":"AD3+AA4","v":9308313.9043130241},{"$f":"AE3+AB4","v":8496854.5066020079},{"$f":"AF3+AC4","v":10197300.509149503},{"$f":"AG3/(1+B4)^A4","v":3616687.9865320739},{"$f":"AH3/(1+B4)^A4","v":3301429.9170896984},{"$f":"AI3/(1+B4)^A4","v":3962065.9581119763},{"$f":"AJ3+AG4","v":7453632.2714439509},{"$f":"AK3+AH4","v":6803916.9161301591},{"$f":"AL3+AI4","v":8165421.7330729719},{"$f":"AM3/(1+B4)^A4","v":1.8126456892543166},{"$f":"AN3/(1+B4)^A4","v":1.6549709915586062},{"$f":"AO3/(1+B4)^A4","v":1.9853847006805505},{"$f":"AP3+AM4","v":3.7356815009842208},{"$f":"AQ3+AN4","v":3.4107297165031314},{"$f":"AR3+AO4","v":4.0916793296325462},{"$f":"AS3/(1+B4)^A4","v":0.68443753259821904},{"$f":"AT3/(1+B4)^A4","v":0.62519172509992782},{"$f":"AU3/(1+B4)^A4","v":0.74934371201677141},{"$f":"AV3+AS4","v":1.4105573109316696},{"$f":"AW3+AT4","v":1.2884576262584413},{"$f":"AX3+AU4","v":1.5443224560953641},{"$f":"AY3/(1+B4)^A4","v":0.54902458242284913},{"$f":"AZ3/(1+B4)^A4","v":0.50158793805322754},{"$f":"BA3/(1+B4)^A4","v":0.60099334579159103},{"$f":"BB3+AY4","v":1.1314847619152497},{"$f":"BC3+AZ4","v":1.0337225815338966},{"$f":"BD3+BA4","v":1.2385871863418898},{"$f":"BE3/(1+B4)^A4","v":605369.68273865548},{"$f":"BF3/(1+B4)^A4","v":552711.02898970782},{"$f":"BG3/(1+B4)^A4","v":663059.36868423398},{"$f":"BH3+BE4","v":1247606.379156095},{"$f":"BI3+BF4","v":1139082.1596448887},{"$f":"BJ3+BG4","v":1366499.0529213378},{"$f":"BK3/(1+B4)^A4","v":228581.75451478423},{"$f":"BL3/(1+B4)^A4","v":208795.41904864556},{"$f":"BM3/(1+B4)^A4","v":250258.48564614574},{"$f":"BN3+BK4","v":471084.13787951879},{"$f":"BO3+BL4","v":430306.47911735362},{"$f":"BP3+BM4","v":515757.71306814172},{"$f":"BQ3/(1+B4)^A4","v":183357.86152106203},{"$f":"BR3/(1+B4)^A4","v":167515.43488332361},{"$f":"BS3/(1+B4)^A4","v":200713.88094579452},{"$f":"BT3+BQ4","v":377882.2168087567},{"$f":"BU3+BR4","v":345232.55975104164},{"$f":"BV3+BS4","v":413651.23724118795}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":32.930002035715681},{"$f":"D4/(1+B5)^A5","v":30.058594472818221},{"$f":"E4/(1+B5)^A5","v":36.075745208624362},{"$f":"F4+C5","v":107.0884019968486},97.750581517552888,117.31836217461949,{"$f":"I4/(1+B5)^A5","v":12.376409837184152},{"$f":"J4/(1+B5)^A5","v":11.297486825396518},{"$f":"K4/(1+B5)^A5","v":0.62635729930551642},{"$f":"L4+I5","v":40.248098086499951},36.73943929307957,2.036914610237186,{"$f":"O4/(1+B5)^A5","v":9.9104100608713193},{"$f":"P4/(1+B5)^A5","v":9.0465432427197179},{"$f":"Q4/(1+B5)^A5","v":10.856811115398239},{"$f":"R4+O5","v":32.228664164707062},29.419368344025926,35.30636141074725,{"$f":"U4/(1+B5)^A5","v":10997640.081082389},{"$f":"V4/(1+B5)^A5","v":10038675.460655272},{"$f":"W4/(1+B5)^A5","v":12048224.626010425},{"$f":"X4+U5","v":35764337.358444668},32645783.382599995,39180839.427193619,{"$f":"AA4/(1+B5)^A5","v":4133352.337412348},{"$f":"AB4/(1+B5)^A5","v":3773024.1799476612},{"$f":"AC4/(1+B5)^A5","v":4528106.4141229056},{"$f":"AD4+AA5","v":13441666.241725372},12269878.686549669,14725406.923272409,{"$f":"AG4/(1+B5)^A5","v":3309781.8453575997},{"$f":"AH4/(1+B5)^A5","v":3021276.0525636305},{"$f":"AI4/(1+B5)^A5","v":3625851.6153732599},{"$f":"AJ4+AG5","v":10763414.116801551},9825192.9686937891,11791273.348446231,{"$f":"AM4/(1+B5)^A5","v":1.6588275838835469},{"$f":"AN4/(1+B5)^A5","v":1.5145328993962868},{"$f":"AO4/(1+B5)^A5","v":1.8169082494351749},{"$f":"AP4+AM5","v":5.3945090848677673},4.9252626158994186,5.9085875790677207,{"$f":"AS4/(1+B5)^A5","v":0.62635729930551642},{"$f":"AT4/(1+B5)^A5","v":0.57213899272181235},{"$f":"AU4/(1+B5)^A5","v":0.68575564804088429},{"$f":"AV4+AS5","v":2.036914610237186},1.8605966189802536,2.2300781041362483,{"$f":"AY4/(1+B5)^A5","v":0.5024352673841217},{"$f":"AZ4/(1+B5)^A5","v":0.45902401794156045},{"$f":"BA4/(1+B5)^A5","v":0.54999404772792382},{"$f":"BB4+AY5","v":1.6339200292993714},1.4927465994754572,1.7885812340698135,{"$f":"BE4/(1+B5)^A5","v":553999.01598354895},{"$f":"BF4/(1+B5)^A5","v":505808.88821243349},{"$f":"BG4/(1+B5)^A5","v":606793.25090734824},{"$f":"BH4+BE5","v":1801605.3951396439},1644891.0478573223,1973292.303828686,{"$f":"BK4/(1+B5)^A5","v":209184.68612451621},{"$f":"BL4/(1+B5)^A5","v":191077.38625351581},{"$f":"BM4/(1+B5)^A5","v":229021.96582142267},{"$f":"BN4+BK5","v":680268.82400403498},621383.8653708694,744779.67888956435,{"$f":"BQ4/(1+B5)^A5","v":167798.41764783155},{"$f":"BR4/(1+B5)^A5","v":153300.35304639093},{"$f":"BS4/(1+B5)^A5","v":183681.6340639469},{"$f":"BT4+BQ5","v":545680.63445658819},498532.91279743257,597332.87130513485]
[4,0.03,29.257880296570654,26.706671867649106,32.052832361769219,136.34628229341925,124.45725338520199,149.37119453638871,10.99627984003444,10.037670718362941,0.55651034780040187,51.244377926534391,46.77711001144251,2.5934249580375877,8.8052709786175019,8.0377364995656659,9.6461360576984205,41.033935143324562,37.457104843591594,44.952497468445671,9771260.7696801499,8919233.1250212714,10704691.530589109,45535598.128124818,41565016.507621266,49885530.95778273,3672430.0162629099,3352283.1153562106,4023163.9005321567,17114096.257988282,15622161.80190588,18748570.823804565,2940698.301026715,2684364.6408806262,3221522.1979233199,13704112.417828266,12509557.609574415,15012795.546369551,1.4738468230058075,1.3456428647557961,1.6142994468743208,6.8683559078735748,6.2709054806552142,7.5228870259420413,0.55651034780040187,0.50833808464085894,0.60928501131935553,2.5934249580375877,2.3689347036211128,2.8393631154556038,0.44640722748684813,0.40783689462329531,0.48866258783698358,2.0803272567862194,1.9005834940987525,2.2772438219067972,492220.95025941997,449404.64589738176,539127.94419383374,2293826.345399064,2094295.693754704,2512420.24802252,185857.8842439414,169769.7828358321,203483.05032052365,866126.70824797638,791153.6482067015,948262.72921008803,149086.72074084569,136205.37812262078,163198.75280580603,694767.35519743385,634738.29092005338,760531.62411094084]
[5,0.03,25.238104556282199,23.037409754699549,27.649054759655144,161.58438684970145,147.49466313990155,177.02024929604386,9.4854875855601986,8.6585829364155753,0.48005071461331306,60.729865512094591,55.435692947858087,3.0734756726509005,7.5955040950384021,6.9334221110905654,8.320841698735487,48.629439238362963,44.390526954682159,53.273339167181156,8428775.3744344655,7693808.8436135678,9233960.9484089278,53964373.502559282,49258825.351234831,59119491.906191662,3167870.3920644647,2891708.8630489795,3470416.5216162959,20281966.650052745,18513870.66495486,22218987.34542086,2536672.1866892311,2315556.5197138702,2778913.3470172356,16240784.604517497,14825114.129288286,17791708.893386785,1.2713532163615018,1.1607633557822215,1.3925088835002863,8.1397091242350772,7.4316688364374359,8.9153959094423278,0.48005071461331306,0.43849689724822566,0.52557460295768099,3.0734756726509005,2.8074316008693385,3.3649377184132847,0.38507479584273507,0.3518036878980132,0.42152464086808022,2.4654020526289546,2.2523871819967658,2.6987684627748774,424594.11555169639,387660.39529413619,465056.50056857639,2718420.4609507602,2481956.0890488401,2977476.7485910961,160322.64359587897,146444.90599718064,175526.2666797686,1026449.3518438553,937598.55420388211,1123788.9958898567,128603.51494608224,117491.95564893933,140776.67777082801,823370.87014351611,752230.24656899273,901308.30188176886]
[9,0.03,10.397764912466346,9.4911077924788092,11.391044474108183,223.87131294262517,204.35033689160539,245.25733209730208,3.9078952928033091,3.567221525973578,0.19777453831683423,84.139779789910961,76.804830009132445,4.2582272182867555,3.1292471190046718,2.8564781079041399,3.428076607906867,67.374927876430817,61.502016038241059,73.808940434870095,3472543.8532007299,3169747.3738151798,3804269.6486314237,74766352.020021796,68246927.32008709,81908645.578800753,1305120.6573930241,1191345.7639509763,1429765.6569111627,28100180.911843058,25650526.107257098,30783876.872347288,1045075.3541482259,953978.62703284831,1144875.5048131335,22501219.601208165,20539841.932470497,24649988.201894395,0.52378069180890063,0.47821913351352707,0.5736952225103964,11.277372796596648,10.29639987009125,12.352068331370788,0.19777453831683423,0.18065491575507603,0.21652977755639433,4.2582272182867555,3.8896295040426176,4.6620409290660092,0.15864571731049781,0.14493846136284791,0.17366257084734676,3.4157557250062176,3.1206287037978577,3.7390793186691993,174927.15377566591,159710.95004988665,191597.12066105526,3766306.6932897014,3438690.9475241392,4125222.9993188782,66050.806412089834,60333.36226939004,72314.497819322758,1422121.0882220524,1299020.427870739,1556982.8427442615,52982.945384991915,48405.130076993155,57998.127290218421,1140760.696819027,1042197.060110738,1248741.1490817086]
[16,0.03,0.70591522034766063,0.64436131275080544,0.7733500168184444,247.3908005712459,225.81898848993836,271.02359358150289,0.26531113079959845,0.24218242966018849,1.3427121883444177E-2,92.979342500434967,84.873797066475191,4.7055883431398478,0.21244788549566232,0.19392930980213161,0.2327357344978894,74.453207633851306,67.963299024138223,81.563165121462376,235754.66265448151,215197.49048667517,258275.87658341971,82621160.518074751,75416817.654395089,90513809.639554724,88606.017177719361,80881.719730112978,97068.297585173757,31052331.630177733,28345320.824442949,34017971.503514759,70951.267422766148,64766.614592473525,77726.804852246001,24865154.261184558,22697718.043861214,27239668.339736287,3.5560023292008323E-2,3.2466801072211823E-2,3.8948773396990148E-2,12.462151795238942,11.37811974826969,13.649752766633862,1.3427121883444177E-2,1.2264852661674885E-2,1.4700434845597568E-2,4.7055883431398478,4.2982664651511371,5.1518259422239607,1.0770624979045487E-2,9.8400249237349611E-3,1.1790134995153249E-2,3.7746084223916272,3.4484759265070162,4.1318997681584548,11875.988863172714,10842.944752600441,13007.730487084515,4161987.5981545458,3799953.1750774812,4558610.95788527,4484.2588724648649,4096.0955627731455,4909.5074847531932,1571526.3822778,1435493.00437482,1720556.4521833744,3597.0680123064089,3286.2753055024309,3937.5539984308843,1260606.8117293734,1151688.2697689466,1379931.4816934799]
[19,0.03,0.14306796895943052,0.13059282706199216,0.15673499169838792,{"$f":"F20+C21","v":248.21182940745959},226.5684258210224,271.92305380844289,5.3770656208736257E-2,4.9083158048467954E-2,2.7212772886367302E-3,{"$f":"L20+I21","v":93.287917925183095},85.155472192104838,4.7212050261860563,4.3056852454067915E-2,3.9303689275081509E-2,4.7168594583490694E-2,{"$f":"R20+O21","v":74.700299402319857},68.188852392227048,81.833853079070153,47780.441314299751,43614.115408833488,52344.819928670993,{"$f":"X20+U21","v":82895359.700542912},75667107.406021878,90814202.570973501,17957.797976019701,16392.313176126449,19672.84991959931,{"$f":"AD20+AA21","v":31155386.633197967},28439391.928602275,34130868.731258847,14379.706560616874,13126.261821582366,15752.905991232459,{"$f":"AJ20+AG21","v":24947675.553884991},22773046.152211353,27330070.056955278,7.2069565323043998E-3,6.5800526098921354E-3,7.8937551461549897E-3,{"$f":"AP20+AM21","v":12.503510592581193},11.415880911553252,13.695052917660968,2.7212772886367302E-3,2.4857199693587911E-3,2.9793398634247953E-3,{"$f":"AV20+AS21","v":4.7212050261860563},4.3125313476991973,5.1689235774147297,2.1828845670969431E-3,1.9942796808596983E-3,2.3895088516200889E-3,{"$f":"BB20+AY21","v":3.7871354135046462},3.4599205645861741,4.1456125208160701,2406.9088710144952,2197.5416290498188,2636.2791563586275,{"$f":"BH20+BE21","v":4175800.2048729779},3812564.2791516683,4573739.8593677068,908.82557944549114,830.15644929865198,995.01079476489485,{"$f":"BN20+BK21","v":1576741.8893772613},1440257.0503621944,1726266.5531989103,729.01844286083349,666.03002718685161,798.02480097560374,{"$f":"BT20+BQ21","v":1264790.453728863},1155510.4380857393,1384511.1327389244]
[25,0.03,2.6455567168877201E-3,2.4148712903667483E-3,2.8982819360257573E-3,248.37529126364646,226.71763424322555,272.10213087830556,9.9430586552061201E-4,9.0762648974214411E-4,5.0320791312193674E-5,93.349353418649542,85.211551999349396,4.7243142129595528,7.9619041247593243E-4,7.2678839237345417E-4,8.7222313376024224E-4,74.749493873136032,68.233758698303973,81.887745407873197,883.5371633097684,806.49510026716553,967.93986077933744,82949951.092896283,75716938.575867414,90874008.979700342,332.06855036464162,303.12022001742287,363.78261761637555,31175904.258572385,28458120.91426171,34153345.883816004,265.90388858530571,242.72568054391911,291.29655337054231,24964105.042210832,22788043.521208458,27348068.489954591,1.3326821091422887E-4,1.2167574968867444E-4,1.4596822126061769E-4,12.511744878010678,11.42339892988568,13.704071902678091,5.0320791312193674E-5,4.5964957838353475E-5,5.5092783135894634E-5,4.7243142129595528,4.3153713992013429,5.1723276127681981,4.0365044465763337E-5,3.6877436951293913E-5,4.4185859619344895E-5,3.789629461374163,3.4621991225384545,4.1483426466094366,44.507613947149061,40.636077101379108,48.749039218368878,4178550.211003562,3815075.0734010381,4576751.9317935565,16.805645831620005,15.350927160589581,18.399348999023736,1577780.2651733726,1441205.5429920601,1727403.3996406484,13.480722849937226,12.315965795060238,14.756761333927015,1265623.3914488237,1156271.4085902623,1385422.9134554565]
[36,0.03,1.1092347129430755E-7,1.0125124309244279E-7,1.2151978866352439E-7,248.37748350598886,226.71963532793501,272.10453254156988,4.1689470283436806E-8,3.8055158764203001E-8,2.1098609661226363E-9,93.35017735086987,85.212304104647018,4.7243559113169207,3.3382842937865165E-8,3.0472940105140928E-8,3.6570759236529857E-8,74.75015363685371,68.234360951991277,81.888468176156209,3.7045136302025633E-2,3.3814900104929914E-2,4.0583990763230215E-2,82950683.236557424,75717606.87857154,90874811.063713193,1.3923041633916299E-2,1.2709289810041064E-2,1.5252755869852955E-2,31176179.427398682,28458372.095034711,34153647.332525328,1.1148875457576781E-2,1.0177054563350477E-2,1.2213544570664142E-2,24964325.383645914,22788244.656005941,27348309.873038314,5.5876982237518137E-9,5.1016470150308403E-9,6.1201869903326033E-9,12.511855310802762,11.423499756577021,13.704192859342237,2.1098609661226363E-9,1.9272286429469305E-9,2.3099420661399028E-9,4.7243559113169207,4.3154094880943905,5.1723732654397807,1.6924342700763857E-9,1.5462051117492993E-9,1.8526342299955012E-9,3.7896629098952497,3.4622296810512423,4.1483792612515558,1.8661248146864956E-3,1.7037981847430551E-3,2.0439602061244747E-3,4178587.0922676204,3815108.7465135003,4576792.3277175017,7.0463073465270817E-4,6.4363697718862088E-4,7.7145186398730101E-4,1577794.191183028,1441218.2635481167,1727418.6462734994,5.6522264842261962E-4,5.1638646399430714E-4,6.1872466455621677E-4,1265634.5622588275,1156281.6142235536,1385435.1416556025]
[39,0.03,3.8157493222683642E-9,3.4830262495458429E-9,4.1802609116402035E-9,248.37748355904665,226.71963537636631,272.1045325996962,1.4341109787096493E-9,1.309091255159579E-9,7.2578873142208243E-11,93.350177370811124,85.212304122849872,4.7243559123261267,1.1483643527308837E-9,1.0482641698545827E-9,1.2580281534949546E-9,74.750153652821652,68.234360966567337,81.888468193649032,1.2743466471829361E-3,1.1632270488146936E-3,1.3960826635046749E-3,82950683.254277155,75717606.894746155,90874811.083125651,4.7895036152963177E-4,4.3719749673633903E-4,5.2469231438579235E-4,31176179.434058461,28458372.101113919,34153647.339821152,3.8351949749598367E-4,3.5008901722665087E-4,4.2014394135173278E-4,24964325.388978731,22788244.660873909,27348309.878880396,1.9221590761210973E-10,1.7549582530109075E-10,2.1053343434011103E-10,12.511855313475513,11.423499759017282,13.704192862269693,7.2578873142208243E-11,6.6296351010052791E-11,7.9461630352032184E-11,4.7243559123261267,4.315409489016238,5.1723732665446907,5.8219462875384556E-11,5.3189203677112528E-11,6.3730315369956222E-11,3.7896629107047888,3.4622296817908351,4.1483792621377225,6.4194389283177758E-5,5.861037968660307E-5,7.031189774587605E-5,4178587.09316024,3815108.7473284747,4576792.3286951846,2.4239182355434551E-5,2.2141007046002674E-5,2.6537818306839042E-5,1577794.1915200725,1441218.2638559863,1727418.6466425064,1.9443566924866173E-5,1.7763610145114102E-5,2.1284027554340193E-5,1265634.5625291893,1156281.6144705557,1385435.1419515556]
[44,0.03,7.6871020693526536E-12,7.0168074548924478E-12,8.4214369420894076E-12,248.37748356070105,226.71963537787644,272.10453260150865,2.8891199450090516E-12,2.6372586998263285E-12,1.4621537181878682E-13,93.35017737143292,85.212304123417468,4.7243559123575949,2.3134627688279641E-12,2.1118037346664751E-12,2.5343884006211516E-12,74.750153653319558,68.234360967021843,81.888468194194473,2.5672631824799954E-6,2.3434047414715166E-6,2.8125091627440441E-6,82950683.25482969,75717606.895250484,90874811.083730951,9.6488002860809918E-7,8.8076587271194578E-7,1.0570304899617273E-6,31176179.43426612,28458372.101303473,34153647.340048648,7.7262767384463948E-7,7.0527956149404321E-7,8.4641025607806933E-7,24964325.389145009,22788244.661025696,27348309.879062556,3.872328018364587E-13,3.535489907478483E-13,4.2413477985542722E-13,12.511855313558852,11.423499759093373,13.704192862360976,1.4621537181878682E-13,1.3355877810572389E-13,1.6008118236397137E-13,4.7243559123575949,4.3154094890449812,5.1723732665791431,1.172873047330893E-13,1.0715348497015217E-13,1.2838931433516025E-13,3.7896629107300308,3.4622296818138967,4.1483792621653555,1.2932422468627765E-7,1.1807483482866597E-7,1.4164838646715026E-7,4178587.0931880735,3815108.7473538867,4576792.3287256686,4.8831580145078667E-8,4.4604654736516929E-8,5.3462347967170715E-8,1577794.1915305823,1441218.2638655859,1727418.6466540124,3.9170467166559751E-8,3.5786073133468994E-8,4.2878207774892294E-8,1265634.5625376194,1156281.6144782573,1385435.1419607839]
[50,0.03,1.6871496520310266E-15,1.5400347424926863E-15,1.848319988242836E-15,248.37748356070378,226.71963537787892,272.10453260151166,6.3409821619662736E-16,5.7882021828057833E-16,3.2091054790225703E-17,93.350177371433944,85.212304123418406,4.7243559123576473,5.0775414066324838E-16,4.6349442272989207E-16,5.5624245257088516E-16,74.750153653320382,68.234360967022596,81.888468194195369,5.634577433623101E-10,5.1432574440558645E-10,6.1728383628152919E-10,82950683.254830614,75717606.895251334,90874811.083731949,2.1176992185495075E-10,1.9330871663473315E-10,2.3199491918224197E-10,31176179.434266459,28458372.101303786,34153647.340049028,1.695747629361579E-10,1.5479333512472471E-10,1.8576841521474208E-10,24964325.389145285,22788244.661025945,27348309.879062854,8.4989074033252448E-17,7.7596219138844414E-17,9.3088245712288367E-17,12.511855313558991,11.423499759093499,13.704192862361126,3.2091054790225703E-17,2.9313211139101863E-17,3.5134294911844936E-17,4.7243559123576473,4.3154094890450292,5.1723732665791999,2.5741980993983677E-17,2.3517830679270303E-17,2.8178627661088025E-17,3.7896629107300721,3.4622296818139344,4.1483792621654008,2.8383819898596693E-11,2.5914826510373196E-11,3.1088702059986324E-11,4178587.0931881191,3815108.7473539282,4576792.3287257189,1.0717456683495367E-11,9.789739623428205E-12,1.1733808261657384E-11,1577794.1915305995,1441218.2638656017,1727418.6466540315,8.5970551000527192E-12,7.8542551263110139E-12,9.4108225277169591E-12,1265634.5625376331,1156281.6144782701,1385435.1419607992]

{"sheet":"Indiana NPV 4%","index":191,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU33","v":38.174897626651415},{"$f":"'WTP Values '!CV33","v":34.846149282235437},{"$f":"'WTP Values '!CW33","v":41.821676131410662},{"$f":"C3","v":38.174897626651415},{"$f":"D3","v":34.846149282235437},{"$f":"E3","v":41.821676131410662},{"$f":"'WTP Values '!CC33","v":14.347651057159071},{"$f":"'WTP Values '!CD33","v":13.096883581427994},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"I3","v":14.347651057159071},{"$f":"J3","v":13.096883581427994},{"$f":"K3","v":0.72611977833345054},{"$f":"'WTP Values '!CI33","v":11.488881449250005},{"$f":"'WTP Values '!CJ33","v":10.48742304331882},{"$f":"'WTP Values '!CK33","v":12.586019655653242},{"$f":"O3","v":11.488881449250005},{"$f":"P3","v":10.48742304331882},{"$f":"Q3","v":12.586019655653242},{"$f":"'WTP Values '!BH33","v":12749279.024481364},{"$f":"'WTP Values '!BI33","v":11637576.201849267},{"$f":"'WTP Values '!BJ33","v":13967194.450276701},{"$f":"U3","v":12749279.024481364},{"$f":"V3","v":11637576.201849267},{"$f":"W3","v":13967194.450276701},{"$f":"'WTP Values '!AV33","v":4791688.2047094405},{"$f":"'WTP Values '!AW33","v":4373969.113520341},{"$f":"'WTP Values '!AX33","v":5249316.3715642234},{"$f":"AA3","v":4791688.2047094405},{"$f":"AB3","v":4373969.113520341},{"$f":"AC3","v":5249316.3715642234},{"$f":"'WTP Values '!BB33","v":3836944.284911877},{"$f":"'WTP Values '!BC33","v":3502486.9990404607},{"$f":"'WTP Values '!BD33","v":4203355.7749609957},{"$f":"AG3","v":3836944.284911877},{"$f":"AH3","v":3502486.9990404607},{"$f":"AI3","v":4203355.7749609957},{"$f":"'WTP Values '!CX33","v":1.9230358117299045},{"$f":"'WTP Values '!CY33","v":1.7557587249445252},{"$f":"'WTP Values '!CZ33","v":2.1062946289519959},{"$f":"AM3","v":1.9230358117299045},{"$f":"AN3","v":1.7557587249445252},{"$f":"AO3","v":2.1062946289519959},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"'WTP Values '!CG33","v":0.66326590115851336},{"$f":"'WTP Values '!CH33","v":0.7949787440785927},{"$f":"AS3","v":0.72611977833345054},{"$f":"AT3","v":0.66326590115851336},{"$f":"AU3","v":0.7949787440785927},{"$f":"'WTP Values '!CL33","v":0.58246017949240059},{"$f":"'WTP Values '!CM33","v":0.53213464348066908},{"$f":"'WTP Values '!CN33","v":0.63759384055029888},{"$f":"AY3","v":0.58246017949240059},{"$f":"AZ3","v":0.53213464348066908},{"$f":"BA3","v":0.63759384055029888},{"$f":"'WTP Values '!BK33","v":642236.69641743961},{"$f":"'WTP Values '!BL33","v":586371.13065518101},{"$f":"'WTP Values '!BM33","v":703439.68423710379},{"$f":"BE3","v":642236.69641743961},{"$f":"BF3","v":586371.13065518101},{"$f":"BG3","v":703439.68423710379},{"$f":"'WTP Values '!AY33","v":242502.38336473459},{"$f":"'WTP Values '!AZ33","v":221511.06006870806},{"$f":"'WTP Values '!BA33","v":265499.22742199601},{"$f":"BK3","v":242502.38336473459},{"$f":"BL3","v":221511.06006870806},{"$f":"BM3","v":265499.22742199601},{"$f":"'WTP Values '!BE33","v":194524.35528769469},{"$f":"'WTP Values '!BF33","v":177717.12486771803},{"$f":"'WTP Values '!BG33","v":212937.3562953934},{"$f":"BQ3","v":194524.35528769469},{"$f":"BR3","v":177717.12486771803},{"$f":"BS3","v":212937.3562953934}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":35.294838782037175},{"$f":"D3/(1+B4)^A4","v":32.217223818634828},{"$f":"E3/(1+B4)^A4","v":38.666490506111927},{"$f":"F3+C4","v":73.46973640868859},{"$f":"G3+D4","v":67.063373100870265},{"$f":"H3+E4","v":80.488166637522596},{"$f":"I3/(1+B4)^A4","v":13.265209927107128},{"$f":"J3/(1+B4)^A4","v":12.10880508637943},{"$f":"K3/(1+B4)^A4","v":0.67133855245326413},{"$f":"L3+I4","v":27.612860984266199},{"$f":"M3+J4","v":25.205688667807422},{"$f":"N3+K4","v":1.3974583307867148},{"$f":"O3/(1+B4)^A4","v":10.62211672452848},{"$f":"P3/(1+B4)^A4","v":9.6962121332459503},{"$f":"Q3/(1+B4)^A4","v":11.636482669797745},{"$f":"R3+O4","v":22.110998173778484},{"$f":"S3+P4","v":20.183635176564771},{"$f":"T3+Q4","v":24.222502325450989},{"$f":"U3/(1+B4)^A4","v":11787425.133581141},{"$f":"V3/(1+B4)^A4","v":10759593.381887265},{"$f":"W3/(1+B4)^A4","v":12913456.407430381},{"$f":"X3+U4","v":24536704.158062503},{"$f":"Y3+V4","v":22397169.583736531},{"$f":"Z3+W4","v":26880650.857707083},{"$f":"AA3/(1+B4)^A4","v":4430185.1005079877},{"$f":"AB3/(1+B4)^A4","v":4043980.3194529777},{"$f":"AC3/(1+B4)^A4","v":4853288.0654255021},{"$f":"AD3+AA4","v":9221873.3052174281},{"$f":"AE3+AB4","v":8417949.4329733178},{"$f":"AF3+AC4","v":10102604.436989725},{"$f":"AG3/(1+B4)^A4","v":3547470.6776182293},{"$f":"AH3/(1+B4)^A4","v":3238246.1159767569},{"$f":"AI3/(1+B4)^A4","v":3886238.6972642336},{"$f":"AJ3+AG4","v":7384414.9625301063},{"$f":"AK3+AH4","v":6740733.1150172176},{"$f":"AL3+AI4","v":8089594.4722252293},{"$f":"AM3/(1+B4)^A4","v":1.777954707590518},{"$f":"AN3/(1+B4)^A4","v":1.6232976377075861},{"$f":"AO3/(1+B4)^A4","v":1.9473877856434871},{"$f":"AP3+AM4","v":3.7009905193204222},{"$f":"AQ3+AN4","v":3.3790563626521113},{"$f":"AR3+AO4","v":4.0536824145954835},{"$f":"AS3/(1+B4)^A4","v":0.67133855245326413},{"$f":"AT3/(1+B4)^A4","v":0.6132266097989213},{"$f":"AU3/(1+B4)^A4","v":0.73500253705491181},{"$f":"AV3+AS4","v":1.3974583307867148},{"$f":"AW3+AT4","v":1.2764925109574348},{"$f":"AX3+AU4","v":1.5299812811335045},{"$f":"AY3/(1+B4)^A4","v":0.53851717778513364},{"$f":"AZ3/(1+B4)^A4","v":0.49198839079203865},{"$f":"BA3/(1+B4)^A4","v":0.58949134666262837},{"$f":"BB3+AY4","v":1.1209773572775341},{"$f":"BC3+AZ4","v":1.0241230342727077},{"$f":"BD3+BA4","v":1.2270851872129271},{"$f":"BE3/(1+B4)^A4","v":593783.92790073925},{"$f":"BF3/(1+B4)^A4","v":542133.07198149129},{"$f":"BG3/(1+B4)^A4","v":650369.53054465947},{"$f":"BH3+BE4","v":1236020.6243181787},{"$f":"BI3+BF4","v":1128504.2026366722},{"$f":"BJ3+BG4","v":1353809.2147817633},{"$f":"BK3/(1+B4)^A4","v":224207.08521147797},{"$f":"BL3/(1+B4)^A4","v":204799.42683867237},{"$f":"BM3/(1+B4)^A4","v":245468.96026441935},{"$f":"BN3+BK4","v":466709.46857621253},{"$f":"BO3+BL4","v":426310.4869073804},{"$f":"BP3+BM4","v":510968.18768641539},{"$f":"BQ3/(1+B4)^A4","v":179848.7012645106},{"$f":"BR3/(1+B4)^A4","v":164309.47195610023},{"$f":"BS3/(1+B4)^A4","v":196872.55574648056},{"$f":"BT3+BQ4","v":374373.05655220529},{"$f":"BU3+BR4","v":342026.59682381828},{"$f":"BV3+BS4","v":409809.91204187396}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":31.376983157108036},{"$f":"D4/(1+B5)^A5","v":28.640994661252229},{"$f":"E4/(1+B5)^A5","v":34.374369262517},{"$f":"F4+C5","v":104.84671956579663},95.704367762122502,114.8625359000396,{"$f":"I4/(1+B5)^A5","v":11.792723322203507},{"$f":"J4/(1+B5)^A5","v":10.764683629647166},{"$f":"K4/(1+B5)^A5","v":0.59681752856635473},{"$f":"L4+I5","v":39.405584306469706},35.970372297454588,1.9942758593530696,{"$f":"O4/(1+B5)^A5","v":9.4430230894832441},{"$f":"P4/(1+B5)^A5","v":8.6198972793563922},{"$f":"Q4/(1+B5)^A5","v":10.344790721187401},{"$f":"R4+O5","v":31.554021263261728},28.803532455921165,34.56729304663839,{"$f":"U4/(1+B5)^A5","v":10478978.021859655},{"$f":"V4/(1+B5)^A5","v":9565239.3372774515},{"$f":"W4/(1+B5)^A5","v":11480015.724061202},{"$f":"X4+U5","v":35015682.179922156},31962408.921013981,38360666.581768289,{"$f":"AA4/(1+B5)^A5","v":3938418.4225897416},{"$f":"AB4/(1+B5)^A5","v":3595083.7785305399},{"$f":"AC4/(1+B5)^A5","v":4314555.4177442798},{"$f":"AD4+AA5","v":13160291.72780717},12013033.211503858,14417159.854734004,{"$f":"AG4/(1+B5)^A5","v":3153688.5148944487},{"$f":"AH4/(1+B5)^A5","v":2878789.0055835699},{"$f":"AI4/(1+B5)^A5","v":3454852.0507939034},{"$f":"AJ4+AG5","v":10538103.477424555},9619522.1206007879,11544446.523019133,{"$f":"AM4/(1+B5)^A5","v":1.5805952609297815},{"$f":"AN4/(1+B5)^A5","v":1.443105688961142},{"$f":"AO4/(1+B5)^A5","v":1.731220650357276},{"$f":"AP4+AM5","v":5.2815857802502038},4.8221620516132528,5.7849030649527595,{"$f":"AS4/(1+B5)^A5","v":0.59681752856635473},{"$f":"AT4/(1+B5)^A5","v":0.54515622315135093},{"$f":"AU4/(1+B5)^A5","v":0.65341457905570077},{"$f":"AV4+AS5","v":1.9942758593530696},1.8216487341087857,2.1833958601892052,{"$f":"AY4/(1+B5)^A5","v":0.47873981013272149},{"$f":"AZ4/(1+B5)^A5","v":0.43737588792248538},{"$f":"BA4/(1+B5)^A5","v":0.52405566065109055},{"$f":"BB4+AY5","v":1.5997171674102555},1.4614989221951931,1.7511408478640176,{"$f":"BE4/(1+B5)^A5","v":527871.74974107021},{"$f":"BF4/(1+B5)^A5","v":481954.32690662274},{"$f":"BG4/(1+B5)^A5","v":578176.14444471453},{"$f":"BH4+BE5","v":1763892.3740592489},1610458.529543295,1931985.3592264778,{"$f":"BK4/(1+B5)^A5","v":199319.28234122344},{"$f":"BL4/(1+B5)^A5","v":182065.94471747015},{"$f":"BM4/(1+B5)^A5","v":218221.01184180428},{"$f":"BN4+BK5","v":666028.75091743597},608376.43162485049,729189.19952821964,{"$f":"BQ4/(1+B5)^A5","v":159884.84053584308},{"$f":"BR4/(1+B5)^A5","v":146070.52226411391},{"$f":"BS4/(1+B5)^A5","v":175018.98518085791},{"$f":"BT4+BQ5","v":534257.8970880484},488097.11908793217,584828.89722273184]
[4,0.04,26.821176704565062,24.482442271698403,29.383354909602911,131.66789627036169,120.1868100338209,144.2458908096425,10.080469319473549,9.2016966817314767,0.51016212469852307,49.486053625943256,45.172068979186065,2.5044379840515925,8.0719357128807463,7.3683243206395739,8.8427704637964091,39.625956976142476,36.171856776560738,43.410063510434796,8957474.3307940178,8176406.6737071611,9813165.554014666,43973156.51071617,40138815.594721138,48173832.135782957,3366576.5736583923,3073092.6809908878,3688100.0535178194,16526868.301465562,15086125.892494746,18105259.908251822,2695786.1597340861,2460800.9070631322,2953222.0124062714,13233889.63715864,12080323.02766392,14497668.535425404,1.3510994533645,1.233572791022824,1.479854667522607,6.632685233614704,6.0557348426360766,7.2647577324753669,0.51016212469852307,0.46600182431571113,0.55854152065673701,2.5044379840515925,2.287650558424497,2.7419373808459424,0.40922879611422547,0.37387074205148807,0.4479649750574039,2.0089459635244808,1.8353696642466812,2.1991058229214215,451226.98400486133,411976.57852469163,494227.39142475004,2215119.3580641104,2022435.1080679866,2426212.7506512278,170378.95789831498,155630.73258827982,186536.2354931217,836407.7088157509,764007.16421313025,915725.43502134131,136670.23177215803,124861.69461726543,149606.96204236679,670928.12886020646,612958.81370519754,734435.85926509858]
[5,0.04,22.04505216866448,20.122782942779914,24.150975887733107,153.71294843902618,140.30959297660081,168.3968666973756,8.2854109825313031,7.5631239308926785,0.41931607913166058,57.77146460847456,52.735192910078744,2.923754063183253,6.6345427664355556,6.0562254905278499,7.2681127430452319,46.260499742578034,42.228082267088588,50.678176253480025,7362390.9605806861,6720410.28100798,8065706.7719618035,51335547.471296854,46859225.875729121,56239538.907744758,2767080.5428708536,2525858.1760901795,3031349.4064269108,19293948.844336417,17611984.068584926,21136609.314678732,2215739.7187121403,2022598.9698531881,2427333.2242751163,15449629.35587078,14102921.997517109,16925001.759700522,1.1105052646480249,1.013906915102448,1.2163326653011786,7.7431904982627291,7.0696417577385251,8.4810903977765459,0.41931607913166058,0.38301953120439208,0.45908041607836042,2.923754063183253,2.6706700896288891,3.2010177969243028,0.33635624039277789,0.30729449731635144,0.36819455587845706,2.3453022039172589,2.1426641615630326,2.5673003787998785,370875.6894548639,338614.71723941661,406218.88991496636,2585995.0475189742,2361049.8253074032,2832431.640566194,140039.08391803541,127917.11775912315,153319.18834464258,976446.79273378628,891924.28197225346,1069044.6233659838,112332.96818061985,102627.21140183868,122966.01746253867,783261.09704082634,715586.02510703623,857401.87672763725]
[9,0.04,6.7969011200471936,6.2042296328361664,7.4461967159640645,200.8461712204587,183.33292556696838,220.03264048445536,2.5545468777463993,2.3318522960907293,0.12928297497771091,75.486012012924363,68.905461069618525,3.8202689828277672,2.0455533883601018,1.8672473761862207,2.2408948396163479,60.445423410295227,55.176539956174324,66.217698432767889,2269962.5740657877,2072027.9460752597,2486807.9681954589,67076640.333953358,61227737.800034009,73484349.728059351,853142.58715311042,778769.22834189713,934621.61115156359,25210080.168656182,23012372.111085694,27617758.273109101,683153.91864912806,623605.02022954705,748392.14643613133,20186971.458248526,18427321.282863032,22114739.427328054,0.34238950397374968,0.31260642951342654,0.37501806717821945,10.11749615370632,9.2374161927243055,11.081659362247596,0.12928297497771091,0.11809207166874207,0.14154306237796366,3.8202689828277672,3.4895815059310684,4.1825504946046896,0.10370490800244885,9.4744630088139256E-2,0.11352125502351094,3.0644455967776585,2.7996723596251636,3.3545153917812365,114347.89855644753,104401.23857545329,125244.86704422389,3378942.4336966723,3085021.9339968646,3700944.2342267171,43176.663817826695,39439.235358491998,47271.16792518615,1275856.0792220549,1165416.3092430942,1396847.3160349685,34634.351118949315,31641.885117241516,37912.718710046262,1023433.5754023272,935007.19868519239,1120308.2491537216]
[16,0.04,0.19154775917653769,0.17484531003125572,0.20984596805797096,212.59890704904657,194.0608544579089,232.90809378070938,7.1991297431195519E-2,6.5715400909604829E-2,3.6434050928910626E-3,79.903159487285293,72.937540327974745,4.0438162472664798,5.7647030741802351E-2,5.2622076505102464E-2,6.3152071436313295E-2,63.982454208898673,58.405256212500873,70.092500287980641,63971.247602008363,58393.126957704524,70082.304479205268,71001704.124434307,64810546.590329468,77784367.720144793,24042.949564950806,21946.987012148271,26339.161351931551,26685275.890035,24358966.514988393,29233841.941467255,19252.39163829451,17574.20655773492,21090.911299613676,21368234.418285832,19505616.366856869,23408807.862031516,9.6490946526058361E-3,8.8097590386984129E-3,1.0568620780260142E-2,10.709532630272978,9.7779538170768383,11.730114915248581,3.6434050928910626E-3,3.3280271854985543E-3,3.9889143517944222E-3,4.0438162472664798,3.6937782269455637,4.4272970623590826,2.9225734481981313E-3,2.6700582025337796E-3,3.199214117522841E-3,3.2437650199021082,2.9634982839598472,3.5508085697540555,3222.5102805205274,2942.1971794470246,3529.6046252498522,3576664.9870415065,3265545.4042494609,3917509.0790375173,1216.7888066857699,1111.4619770285492,1332.1786104877685,1350514.2086913774,1233611.9334346435,1478585.3815329219,976.05250248543962,891.71992990343313,1068.4422481563674,1083320.9229017626,989720.17895860318,1185864.3253232744]
[19,0.04,2.3039696486857452E-2,2.103069695301376E-2,2.5240636767723871E-2,212.768823405956,194.21595456574065,233.09424193800359,8.6592380388075627E-3,7.9043623270686966E-3,4.3823507975113276E-4,79.967020839886231,72.995834518224768,4.0470482042613867,6.933884778237343E-3,6.3294745728054297E-3,7.5960406149570793E-3,64.033591186394005,58.451935701580751,70.14852062440157,7694.5725440593551,7023.6265243077642,8429.6210576510784,71058451.127825066,64862345.407730706,77846535.661508948,2891.9276477400799,2639.8216389201953,3168.1199815424434,26706603.680122424,24378435.038631134,29257206.633177612,2315.7110367634609,2113.8560264460061,2536.8513683654287,21385312.645998001,19521205.926174615,23427516.986206792,1.1606098297610797E-3,1.0596530872850974E-3,1.2712120262261665E-3,10.71809205700756,9.7857686939907769,11.739490026438915,4.3823507975113276E-4,4.0030087839988221E-4,4.7979353228931045E-4,4.0470482042613867,3.6967304215182724,4.4308355104077286,3.5153220009728574E-4,3.2115922865965627E-4,3.8480701930980471E-4,3.2463575484456575,2.9658668136908188,3.5536464980606022,387.60912217481592,353.89257650606152,424.54696225089373,3579523.5806858446,3268155.3404251174,3920640.0870003952,146.35746674962661,133.68857311360782,160.23675235810958,1351593.5860855533,1234597.8785106493,1479767.1178122701,117.40128680793627,107.25761880263966,128.5140855580083,1084186.7502342649,990511.1973580044,1186812.108869035]
[25,0.04,1.1560482171624892E-4,1.0552439235510217E-4,1.2664833997278556E-4,212.78711356857536,194.23264987539838,233.114279326576,4.3448908723512855E-5,3.9661216809981005E-5,2.1989043255554615E-6,79.97389501342316,73.002109430415842,4.0473960990732269,3.4791713252229346E-5,3.1759002553010915E-5,3.8114170537898203E-5,64.039095680789131,58.456960382322436,70.154550774069108,38.608567940386735,35.242004711619607,42.296774181082547,71064559.497490332,64867921.143998772,77853227.552613139,14.510641679849808,13.245665371683476,15.896474411059192,26708899.449382693,24380530.672446858,29259721.658915602,11.619396188838612,10.606561124210387,12.728997985186087,21387150.983211596,19522884.019915983,23429530.876628265,5.8235182276898266E-6,5.316953993145906E-6,6.3784798440924352E-6,10.71901341213635,9.7866099041732806,11.740499183599322,2.1989043255554615E-6,2.0085642927923927E-6,2.4074295333080802E-6,4.0473960990732269,3.6970482021004414,4.4312163965767057,1.7638607931727349E-6,1.6114602635024414E-6,1.9308217401148076E-6,3.2466366138018081,2.9661217673323406,3.5539519787757778,1.9448816736874996,1.7757043039618381,2.130222327763136,3579831.2858624891,3268436.2795762802,3920977.1154410057,0.73436856514511306,0.67080066220118695,0.80400977501230197,1351709.7725929986,1234704.0077621343,1479894.3224505729,0.58907698017774024,0.5381797414936258,0.64483696464643581,1084279.9497531329,990596.3442821916,1186914.1303312129]
[36,0.04,1.7972448482657432E-10,1.640529933881846E-10,1.9689323782375089E-10,212.78717676950799,194.23270756537968,233.11434856497866,6.7547638763519005E-11,6.1659121591526265E-11,3.4185161243826741E-12,79.973918766857579,73.00213111312641,4.0473973012099727,5.4088771105400483E-11,4.9373981878157877E-11,5.9254013481629206E-11,64.039114701351508,58.456977744907753,70.154571611012486,6.0022626045903902E-5,5.4788814575553993E-5,6.5756478291013537E-5,71064580.604719803,64867940.410734639,77853250.676177859,2.2558899894462333E-5,2.0592310508934468E-5,2.4713378141777536E-5,26708907.382322457,24380537.913826514,29259730.349487435,1.8064038878590822E-5,1.6489439675009224E-5,1.978907602021345E-5,21387157.335513037,19522889.818502441,23429537.835546859,9.0535048435839583E-12,8.265977171871129E-12,9.9162732742234111E-12,10.719016595842511,9.7866128109417527,11.740502670701927,3.4185161243826741E-12,3.1226049000724902E-12,3.7426988442754557E-12,4.0473973012099727,3.6970493001786582,4.4312177127137797,2.7421777712426095E-12,2.5052490145033845E-12,3.0017428112629374E-12,3.2466375781010943,2.9661226483145517,3.5539530343522912,3.0236010199477809E-6,2.7605902288158244E-6,3.311739984020783E-6,3579832.3491255408,3268437.2503503901,3920978.2800294347,1.1416825880108161E-6,1.042857050818737E-6,1.2499499628509493E-6,1351710.1740708735,1234704.37448756,1479894.7620011629,9.1580571825541513E-7,8.3667856883555707E-7,1.0024927122215628E-6,1084280.2718003793,990596.63850401621,1186914.4828623349]
[39,0.04,2.0549751161344206E-12,1.8757868159443803E-12,2.2512831496130029E-12,212.78717676956165,194.23270756542865,233.11434856503743,7.7234171485656082E-13,7.0501223400673683E-13,3.9087415253906203E-14,79.973918766877745,73.002131113144827,4.0473973012109932,6.1845262091664366E-13,5.6454358036965646E-13,6.7751215619474171E-13,64.039114701367666,58.45697774492249,70.154571611030178,6.8630049516289555E-7,6.2645693881893731E-7,7.5186153262900228E-7,71064580.604737729,64867940.410750993,77853250.676197484,2.5793913375364944E-7,2.354530921059936E-7,2.8257350224694559E-7,26708907.382329192,24380537.913832661,29259730.349494811,2.0654475893036516E-7,1.8854074470621744E-7,2.2626888502182574E-7,21387157.335518427,19522889.818507366,23429537.835552767,1.0351804421818302E-13,9.4513429347823137E-14,1.1338296416863524E-13,10.719016595845213,9.7866128109442201,11.740502670704888,3.9087415253906203E-14,3.5703957495609786E-14,4.2794130135316386E-14,4.0473973012109932,3.6970493001795899,4.4312177127148962,3.1354142366067267E-14,2.8645091899929652E-14,3.4322016769907754E-14,3.2466375781019132,2.9661226483153,3.5539530343531873,3.457194417948676E-8,3.1564670954736468E-8,3.7866533682581657E-8,3579832.3491264433,3268437.2503512143,3920978.2800304228,1.3054032738778341E-8,1.1924058601062461E-8,1.4291965129572845E-8,1351710.1740712144,1234704.3744878711,1479894.7620015359,1.0471349877811524E-8,9.5666076929869903E-9,1.1462531550496937E-8,1084280.2718006528,990596.63850426592,1186914.4828626341]
[44,0.04,5.4425861804840964E-16,4.9680073115422319E-16,5.9625065346236323E-16,212.78717676956219,194.23270756542917,233.114348565038,2.0455412383761164E-16,1.8672196133913152E-16,1.0352272610090214E-17,79.973918766877929,73.002131113144998,4.0473973012110029,1.6379671274155312E-16,1.4951894379045713E-16,1.7943858635874023E-16,64.039114701367822,58.456977744922639,70.154571611030349,1.8176617134222453E-10,1.659166503338473E-10,1.9912996293705623E-10,71064580.604737908,64867940.410751164,77853250.676197678,6.8314986091628274E-11,6.2359574828277678E-11,7.4839380108562752E-11,26708907.382329259,24380537.913832724,29259730.349494886,5.4703224471176128E-11,4.9934874808922815E-11,5.9927144471212147E-11,21387157.335518479,19522889.818507414,23429537.835552827,2.7416676361144358E-17,2.5031810867191753E-17,3.0029393010234971E-17,10.719016595845238,9.7866128109442432,11.740502670704918,1.0352272610090214E-17,9.4561663607748702E-18,1.1333993265983458E-17,4.0473973012110029,3.6970493001795992,4.4312177127149068,8.3041210865604569E-18,7.5866311026929277E-18,9.0901603961818631E-18,3.2466375781019217,2.9661226483153076,3.5539530343531962,9.1563534831355215E-12,8.3598794253496484E-12,1.0028923041721811E-11,3579832.3491264521,3268437.2503512227,3920978.2800304326,3.4573507788896541E-12,3.1580779761218276E-12,3.7852162440046629E-12,1351710.1740712177,1234704.3744878741,1479894.7620015396,2.7733291604618587E-12,2.533708871468301E-12,3.0358428829761446E-12,1084280.2718006554,990596.63850426837,1186914.4828626369]
[50,0.04,7.6085800542580498E-21,6.9451323482113927E-21,8.335413861776558E-21,212.78717676956219,194.23270756542917,233.114348565038,2.8596082359299468E-21,2.610319696601468E-21,1.4472181475014952E-22,79.973918766877929,73.002131113144998,4.0473973012110029,2.2898312680600803E-21,2.0902321354819879E-21,2.5085001943174304E-21,64.039114701367822,58.456977744922639,70.154571611030349,2.5410391676890088E-15,2.3194673902014966E-15,2.78378001553899E-15,71064580.604737908,64867940.410751164,77853250.676197678,9.5502399658363645E-16,8.7176904783204352E-16,1.0462331617437053E-15,26708907.382329259,24380537.913832724,29259730.349494886,7.6473545629363102E-16,6.9807528973156163E-16,8.3776436607890261E-16,21387157.335518479,19522889.818507414,23429537.835552827,3.8327730604147612E-22,3.4993756749137002E-22,4.1980233867206763E-22,10.719016595845238,9.7866128109442432,11.740502670704918,1.4472181475014952E-22,1.321945052892817E-22,1.5844598916573609E-22,4.0473973012110029,3.6970493001795992,4.4312177127149068,1.1608924134983152E-22,1.060589362717797E-22,1.2707784642602391E-22,3.2466375781019217,2.9661226483153076,3.5539530343531962,1.2800320687861771E-16,1.1686872700297789E-16,1.4020148012455808E-16,3579832.3491264521,3268437.2503512227,3920978.2800304326,4.8332776559715562E-17,4.4149028241524206E-17,5.2916242132202302E-17,1351710.1740712177,1234704.3744878741,1479894.7620015396,3.8770349672819451E-17,3.542052646199108E-17,4.2440216546500394E-17,1084280.2718006554,990596.63850426837,1186914.4828626369]

{"sheet":"Indiana NPV 5%","index":192,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU33","v":38.174897626651415},{"$f":"'WTP Values '!CV33","v":34.846149282235437},{"$f":"'WTP Values '!CW33","v":41.821676131410662},{"$f":"C3","v":38.174897626651415},{"$f":"D3","v":34.846149282235437},{"$f":"E3","v":41.821676131410662},{"$f":"'WTP Values '!CC33","v":14.347651057159071},{"$f":"'WTP Values '!CD33","v":13.096883581427994},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"I3","v":14.347651057159071},{"$f":"J3","v":13.096883581427994},{"$f":"K3","v":0.72611977833345054},{"$f":"'WTP Values '!CI33","v":11.488881449250005},{"$f":"'WTP Values '!CJ33","v":10.48742304331882},{"$f":"'WTP Values '!CK33","v":12.586019655653242},{"$f":"O3","v":11.488881449250005},{"$f":"P3","v":10.48742304331882},{"$f":"Q3","v":12.586019655653242},{"$f":"'WTP Values '!BH33","v":12749279.024481364},{"$f":"'WTP Values '!BI33","v":11637576.201849267},{"$f":"'WTP Values '!BJ33","v":13967194.450276701},{"$f":"U3","v":12749279.024481364},{"$f":"V3","v":11637576.201849267},{"$f":"W3","v":13967194.450276701},{"$f":"'WTP Values '!AV33","v":4791688.2047094405},{"$f":"'WTP Values '!AW33","v":4373969.113520341},{"$f":"'WTP Values '!AX33","v":5249316.3715642234},{"$f":"AA3","v":4791688.2047094405},{"$f":"AB3","v":4373969.113520341},{"$f":"AC3","v":5249316.3715642234},{"$f":"'WTP Values '!BB33","v":3836944.284911877},{"$f":"'WTP Values '!BC33","v":3502486.9990404607},{"$f":"'WTP Values '!BD33","v":4203355.7749609957},{"$f":"AG3","v":3836944.284911877},{"$f":"AH3","v":3502486.9990404607},{"$f":"AI3","v":4203355.7749609957},{"$f":"'WTP Values '!CX33","v":1.9230358117299045},{"$f":"'WTP Values '!CY33","v":1.7557587249445252},{"$f":"'WTP Values '!CZ33","v":2.1062946289519959},{"$f":"AM3","v":1.9230358117299045},{"$f":"AN3","v":1.7557587249445252},{"$f":"AO3","v":2.1062946289519959},{"$f":"'WTP Values '!CF33","v":0.72611977833345054},{"$f":"'WTP Values '!CG33","v":0.66326590115851336},{"$f":"'WTP Values '!CH33","v":0.7949787440785927},{"$f":"AS3","v":0.72611977833345054},{"$f":"AT3","v":0.66326590115851336},{"$f":"AU3","v":0.7949787440785927},{"$f":"'WTP Values '!CL33","v":0.58246017949240059},{"$f":"'WTP Values '!CM33","v":0.53213464348066908},{"$f":"'WTP Values '!CN33","v":0.63759384055029888},{"$f":"AY3","v":0.58246017949240059},{"$f":"AZ3","v":0.53213464348066908},{"$f":"BA3","v":0.63759384055029888},{"$f":"'WTP Values '!BK33","v":642236.69641743961},{"$f":"'WTP Values '!BL33","v":586371.13065518101},{"$f":"'WTP Values '!BM33","v":703439.68423710379},{"$f":"BE3","v":642236.69641743961},{"$f":"BF3","v":586371.13065518101},{"$f":"BG3","v":703439.68423710379},{"$f":"'WTP Values '!AY33","v":242502.38336473459},{"$f":"'WTP Values '!AZ33","v":221511.06006870806},{"$f":"'WTP Values '!BA33","v":265499.22742199601},{"$f":"BK3","v":242502.38336473459},{"$f":"BL3","v":221511.06006870806},{"$f":"BM3","v":265499.22742199601},{"$f":"'WTP Values '!BE33","v":194524.35528769469},{"$f":"'WTP Values '!BF33","v":177717.12486771803},{"$f":"'WTP Values '!BG33","v":212937.3562953934},{"$f":"BQ3","v":194524.35528769469},{"$f":"BR3","v":177717.12486771803},{"$f":"BS3","v":212937.3562953934}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":34.625757484491075},{"$f":"D3/(1+B4)^A4","v":31.606484609737358},{"$f":"E3/(1+B4)^A4","v":37.933493089714887},{"$f":"F3+C4","v":72.80065511114249},{"$f":"G3+D4","v":66.452633891972795},{"$f":"H3+E4","v":79.755169221125556},{"$f":"I3/(1+B4)^A4","v":13.01374245547308},{"$f":"J3/(1+B4)^A4","v":11.879259484288429},{"$f":"K3/(1+B4)^A4","v":0.65861204383986438},{"$f":"L3+I4","v":27.361393512632151},{"$f":"M3+J4","v":24.976143065716421},{"$f":"N3+K4","v":1.3847318221733149},{"$f":"O3/(1+B4)^A4","v":10.420754148979597},{"$f":"P3/(1+B4)^A4","v":9.5124018533504042},{"$f":"Q3/(1+B4)^A4","v":11.415890844129924},{"$f":"R3+O4","v":21.909635598229602},{"$f":"S3+P4","v":19.999824896669224},{"$f":"T3+Q4","v":24.001910499783165},{"$f":"U3/(1+B4)^A4","v":11563971.904291486},{"$f":"V3/(1+B4)^A4","v":10555624.672879154},{"$f":"W3/(1+B4)^A4","v":12668657.097756645},{"$f":"X3+U4","v":24313250.928772852},{"$f":"Y3+V4","v":22193200.874728419},{"$f":"Z3+W4","v":26635851.548033345},{"$f":"AA3/(1+B4)^A4","v":4346202.4532511933},{"$f":"AB3/(1+B4)^A4","v":3967318.9238279737},{"$f":"AC3/(1+B4)^A4","v":4761284.6907612002},{"$f":"AD3+AA4","v":9137890.6579606347},{"$f":"AE3+AB4","v":8341288.0373483151},{"$f":"AF3+AC4","v":10010601.062325424},{"$f":"AG3/(1+B4)^A4","v":3480221.573616215},{"$f":"AH3/(1+B4)^A4","v":3176858.9560457692},{"$f":"AI3/(1+B4)^A4","v":3812567.596336504},{"$f":"AJ3+AG4","v":7317165.8585280925},{"$f":"AK3+AH4","v":6679345.9550862294},{"$f":"AL3+AI4","v":8015923.3712974992},{"$f":"AM3/(1+B4)^A4","v":1.7442501693695278},{"$f":"AN3/(1+B4)^A4","v":1.5925249205846033},{"$f":"AO3/(1+B4)^A4","v":1.9104713187773206},{"$f":"AP3+AM4","v":3.6672859810994325},{"$f":"AQ3+AN4","v":3.3482836455291283},{"$f":"AR3+AO4","v":4.0167659477293167},{"$f":"AS3/(1+B4)^A4","v":0.65861204383986438},{"$f":"AT3/(1+B4)^A4","v":0.60160172440681481},{"$f":"AU3/(1+B4)^A4","v":0.72106915562684148},{"$f":"AV3+AS4","v":1.3847318221733149},{"$f":"AW3+AT4","v":1.2648676255653282},{"$f":"AX3+AU4","v":1.5160478997054341},{"$f":"AY3/(1+B4)^A4","v":0.52830855282757416},{"$f":"AZ3/(1+B4)^A4","v":0.48266180814573156},{"$f":"BA3/(1+B4)^A4","v":0.57831640866240264},{"$f":"BB3+AY4","v":1.1107687323199746},{"$f":"BC3+AZ4","v":1.0147964516264008},{"$f":"BD3+BA4","v":1.2159102492127016},{"$f":"BE3/(1+B4)^A4","v":582527.6157981311},{"$f":"BF3/(1+B4)^A4","v":531855.90082102583},{"$f":"BG3/(1+B4)^A4","v":638040.52992027556},{"$f":"BH3+BE4","v":1224764.3122155708},{"$f":"BI3+BF4","v":1118227.0314762068},{"$f":"BJ3+BG4","v":1341480.2141573792},{"$f":"BK3/(1+B4)^A4","v":219956.81030814929},{"$f":"BL3/(1+B4)^A4","v":200917.06128681003},{"$f":"BM3/(1+B4)^A4","v":240815.62577958821},{"$f":"BN3+BK4","v":462459.19367288391},{"$f":"BO3+BL4","v":422428.12135551812},{"$f":"BP3+BM4","v":506314.85320158419},{"$f":"BQ3/(1+B4)^A4","v":176439.32452398611},{"$f":"BR3/(1+B4)^A4","v":161194.6710818304},{"$f":"BS3/(1+B4)^A4","v":193140.45922484662},{"$f":"BT3+BQ4","v":370963.67981168081},{"$f":"BU3+BR4","v":338911.79594954842},{"$f":"BV3+BS4","v":406077.81552023999}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":29.911031192736051},{"$f":"D4/(1+B5)^A5","v":27.302869763297576},{"$f":"E4/(1+B5)^A5","v":32.768377574529644},{"$f":"F4+C5","v":102.71168630387854},93.755503655270374,112.52354679565519,{"$f":"I4/(1+B5)^A5","v":11.241760030642979},{"$f":"J4/(1+B5)^A5","v":10.261750985239976},{"$f":"K4/(1+B5)^A5","v":0.56893384631453559},{"$f":"L4+I5","v":38.603153543275127},35.237894050956399,1.9536656684878504,{"$f":"O4/(1+B5)^A5","v":9.0018392389414501},{"$f":"P4/(1+B5)^A5","v":8.2171703732645742},{"$f":"Q4/(1+B5)^A5","v":9.8614757318906587},{"$f":"R4+O5","v":30.911474837171053},28.216995269933797,33.863386231673822,{"$f":"U4/(1+B5)^A5","v":9989393.7192886174},{"$f":"V4/(1+B5)^A5","v":9118345.4684195258},{"$f":"W4/(1+B5)^A5","v":10943662.323944839},{"$f":"X4+U5","v":34302644.648061469},31311546.343147945,37579513.871978186,{"$f":"AA4/(1+B5)^A5","v":3754413.0899481205},{"$f":"AB4/(1+B5)^A5","v":3427119.2517680363},{"$f":"AC4/(1+B5)^A5","v":4112976.7331918366},{"$f":"AD4+AA5","v":12892303.747908756},11768407.289116351,14123577.79551726,{"$f":"AG4/(1+B5)^A5","v":3006346.2465100656},{"$f":"AH4/(1+B5)^A5","v":2744290.211463789},{"$f":"AI4/(1+B5)^A5","v":3293439.2366582472},{"$f":"AJ4+AG5","v":10323512.105038159},9423636.1665500179,11309362.607955746,{"$f":"AM4/(1+B5)^A5","v":1.5067488775462932},{"$f":"AN4/(1+B5)^A5","v":1.3756829029993332},{"$f":"AO4/(1+B5)^A5","v":1.6503369560758625},{"$f":"AP4+AM5","v":5.1740348586457259},4.7239665485284617,5.667102903805179,{"$f":"AS4/(1+B5)^A5","v":0.56893384631453559},{"$f":"AT4/(1+B5)^A5","v":0.51968618888397777},{"$f":"AU4/(1+B5)^A5","v":0.62288664777180991},{"$f":"AV4+AS5","v":1.9536656684878504},1.7845538144493061,2.1389345474772439,{"$f":"AY4/(1+B5)^A5","v":0.45637279155821109},{"$f":"AZ4/(1+B5)^A5","v":0.41694141725146877},{"$f":"BA4/(1+B5)^A5","v":0.49957145765027755},{"$f":"BB4+AY5","v":1.5671415238781856},1.4317378688778695,1.7154817068629793,{"$f":"BE4/(1+B5)^A5","v":503209.25670932385},{"$f":"BF4/(1+B5)^A5","v":459437.12413002981},{"$f":"BG4/(1+B5)^A5","v":551163.39913208119},{"$f":"BH4+BE5","v":1727973.5689248946},1577664.1556062368,1892643.6132894605,{"$f":"BK4/(1+B5)^A5","v":190006.96279723509},{"$f":"BL4/(1+B5)^A5","v":173559.71172599937},{"$f":"BM4/(1+B5)^A5","v":208025.5918622941},{"$f":"BN4+BK5","v":652466.15647011902},595987.83308151748,714340.44506387832,{"$f":"BQ4/(1+B5)^A5","v":152414.92238331592},{"$f":"BR4/(1+B5)^A5","v":139246.01756339954},{"$f":"BS4/(1+B5)^A5","v":166841.99047605795},{"$f":"BT4+BQ5","v":523378.60219499673},478157.81351294799,572919.80599629798]
[4,0.05,24.607879385841127,22.462138523185359,26.958625325480345,127.31956568971967,116.21764217845573,139.48217212113553,9.2486237982264417,8.442367931254962,0.46806328335583269,47.851777341501567,43.680261982211363,2.4217289518436829,7.4058354195558023,6.7602864018712978,8.1130604897265304,38.317310256726856,34.977281671805095,41.97644672140035,8218298.9345292281,7501685.382876086,9003378.077196097,42520943.582590699,38813231.726024032,46582891.949174285,3088764.9404913555,2819499.4898364665,3383756.1371583543,15981068.688400112,14587906.778952818,17507333.932675615,2473328.4970851163,2257734.3485183963,2709520.6105754268,12796840.602123275,11681370.515068414,14018883.218531173,1.2396060304472256,1.1317777288264319,1.3577362980041134,6.4136408890929513,5.8557442773548933,7.0248392018092929,0.46806328335583269,0.42754711371000992,0.51245038663668729,2.4217289518436829,2.212100928159316,2.6513849341139313,0.37545902504261996,0.34301873581601805,0.41099867454427119,1.9426005489208056,1.7747566046938874,2.1264803814072506,413991.50083294418,377980.0590330406,453443.492480669,2141965.0697578387,1955644.2146392774,2346087.1057701297,156319.19852097434,142788.00436114529,171143.16924515532,808785.35499109339,738775.8374426628,885483.61430903361,125392.13383996661,114558.04325432266,137261.31846385647,648770.73603496328,592715.85676727071,710181.12446015445]
[5,0.05,19.280917400106315,17.599673287754918,21.122788354533125,146.60048308982599,133.81731546621066,160.60496047566866,7.2465387497333218,6.6148161810924551,0.36673983007243566,55.098316091234892,50.29507816330382,2.7884687819161185,5.8026658357808891,5.2968612886870696,6.3567951838421468,44.119976092507741,40.274142960492163,48.333241905242495,6439252.2590635065,5877766.7900973735,7054382.3100916231,48960195.841654204,44690998.516121402,53637274.259265907,2420128.1529453695,2209151.6266313423,2651261.4744118061,18401196.841345482,16797058.40558416,20158595.407087423,1937917.5957382962,1768993.9389987828,2122980.2969714426,14734758.197861571,13450364.454067197,16141863.515502615,0.97126376096749845,0.88677746516175326,1.0638219166502403,7.3849046500604496,6.7425217425166464,8.0886611184595338,0.36673983007243566,0.33499435098985836,0.4015182869467232,2.7884687819161185,2.5470952791491746,3.0529032210606544,0.29418197055762912,0.26876415510078172,0.32202821588929059,2.2367825194784348,2.043520759794669,2.448508597296541,324373.17359816056,296157.26665568008,355284.84137344809,2466338.2433559992,2251801.4812949575,2701371.947143578,122480.18236256103,111878.13767476976,134095.15131591921,931265.53735365439,850653.97511743254,1019578.7656249529,98248.017932928968,89759.224469187335,107547.83466039176,747018.75396789226,682475.08123645803,817728.95912054623]
[9,0.05,4.461169475780939,4.0721675024973907,4.8873368779695454,182.5951902321911,166.67338100749819,200.03817649304492,1.6766856474991079,1.5305192913086589,8.4855326202643092E-2,68.626564497662571,62.643991147998634,3.473119439712375,1.3426060164854947,1.2255742508603946,1.4708190512652421,54.952720876881372,50.162623207753143,60.200466698453504,1489897.7589535846,1359982.6836868629,1632224.980752018,60981356.166708335,55663946.009766489,66806794.15569102,559963.07744871394,511147.86706389871,613442.11566897226,22919228.961112838,20921227.613074061,25108120.284402747,448390.4290072216,409305.30429321504,491209.76465990831,18352572.375326578,16752822.394711092,20105163.210883141,0.224728530984553,0.20518030741463555,0.24614440089871753,9.1981147742749982,8.3980080711272453,10.074664042845477,8.4855326202643092E-2,7.7510138246158461E-2,9.290227682240354E-2,3.473119439712375,3.1724816810514063,3.8024802692394792,6.8067073788176988E-2,6.2185964497366207E-2,7.4510066987661924E-2,2.7859780612179246,2.5452648859929639,3.0496890848209275,75052.637319546135,68524.112759683892,82204.900143089675,3071896.4305634694,2804684.6175141791,3364637.7841357742,28339.152105953603,25886.078055557067,31026.593988598619,1159918.4693380811,1059514.4104209072,1269915.1786008747,22732.375724816098,20768.260351009034,24884.143592183511,930433.71080983779,850042.67830921966,1018505.3398323355]
[16,0.05,5.2628683537992424E-2,4.8039603957237276E-2,5.765620590981764E-2,188.70613996869213,172.25147237153863,206.73289413799418,1.9779961020081515E-2,1.8055627760470927E-2,1.001043366201699E-3,70.923303451742782,64.7405101237309,3.5893550223581068,1.5838803601033468E-2,1.4458172851537523E-2,1.735134045252525E-2,56.791834572787423,51.841425747315192,62.215207752915816,17576.413109974084,16043.797184902134,19255.455871190905,63022231.405122608,57526862.419385143,69042630.491922319,6605.9179674741863,6030.0420064442078,7236.8133848507005,23686271.378838185,21621402.520237926,25948418.765654616,5289.6887504043534,4828.5991928828171,5794.83101805556,18966781.584115177,17313492.451071426,20778026.727548745,2.6511359416744843E-3,2.4205243772458503E-3,2.9037802419016297E-3,9.5059499203414717,8.6790658861996448,10.411834838525664,1.001043366201699E-3,9.1439174388886736E-4,1.0959737246900613E-3,3.5893550223581068,3.2786557597235926,3.9297386366138389,8.0299134682124086E-4,7.336115482283515E-4,8.7899972354263237E-4,2.8792169459741332,2.6304477747897899,3.1517536391259893,885.40045824882486,808.38306294557754,969.77613121178229,3174704.202548258,2898549.5583298281,3477242.7895263326,334.31867496093741,305.37961344479078,366.02258783318098,1198737.6926459391,1094973.391015891,1312415.6837685157,268.17519813650631,245.00441141760399,293.55973256266753,961572.72182472167,878491.22656737943,1052591.8616632703]
[19,0.05,3.7757250118318282E-3,3.4464919512739753E-3,4.1364131516584907E-3,{"$f":"F20+C21","v":188.74241848306121},172.28458749708022,206.77263827282624,1.419068244461531E-3,1.2953598827970172E-3,7.1817575922596648E-5,{"$f":"L20+I21","v":70.936938366238962},64.752956404107252,3.590045071276367,1.1363188834230024E-3,1.0372686753893393E-3,1.2448323942611025E-3,{"$f":"R20+O21","v":56.802752730442172},51.851392195196546,62.227168547137012,1260.979719352287,1151.0256811204827,1381.4388173816913,{"$f":"X20+U21","v":63034347.348610103},57537921.885204531,69055903.849444225,473.9265362375242,432.61162726390478,519.18869077192301,{"$f":"AD20+AA21","v":23690825.034255598},21625559.20725479,25953407.316017639,379.49666944051847,346.41684950218098,415.73695071465016,{"$f":"AJ20+AG21","v":18970427.923647899},17316820.947880112,20782021.276646733,1.9019970882457147E-4,1.7365500746980005E-4,2.0832509861844225E-4,{"$f":"AP20+AM21","v":9.5077774270714297},8.6807344255302432,10.413836500474028,7.1817575922596648E-5,6.5600952672916109E-5,7.8628138240157216E-5,{"$f":"AV20+AS21","v":3.590045071276367},3.2792860771054766,3.9304941238471582,5.7608784956378164E-5,5.2631289354119385E-5,6.3061832796507399E-5,{"$f":"BB20+AY21","v":2.8797704717542887},2.6309534750145458,3.1523595597372842,63.521038927073526,57.995601347342216,69.574379375279875,{"$f":"BH20+BE21","v":3175314.5353760556},2899106.8007800146,3477911.2850110349,23.984931754206642,21.908764709165958,26.259456761434915,{"$f":"BN20+BK21","v":1198968.1484361675},1095183.8982516723,1312667.9940073334,19.239618684856588,17.577283374963756,21.060774281070064,{"$f":"BT20+BQ21","v":961757.58295224758},878660.11538356449,1052794.2211041688]
[25,0.05,5.2052906262530905E-6,4.7514032910779678E-6,5.7025425678952901E-6,188.74460659337504,172.28658481006283,206.77503540933671,1.9563560926078482E-6,1.785809251049329E-6,9.9009158129538735E-8,70.937760745477917,64.753707091805822,3.5900866910389544,1.5665521227793225E-6,1.4299995089659813E-6,1.7161510366348993E-6,56.803411250610033,51.851993313731306,62.227889953116609,1.7384120645627319,1.5868272105987486,1.9044794057632903,63035078.112296745,57538588.928264186,69056704.421656102,0.65336467800999332,0.59640711152118164,0.71576399681197889,23691099.684432361,21625809.914591927,25953708.196544036,0.52318175977932779,0.4775772530677469,0.57314334220862984,18970647.849774361,17317021.703570452,20782262.204761684,2.6221315333032677E-7,2.3940429447374219E-7,2.8720118113838091E-7,9.5078876517152402,8.6808350621792822,10.413957229154081,9.9009158129538735E-8,9.0438795979989688E-8,1.0839833665287384E-7,3.5900866910389544,3.2793240942070101,3.9305396904707073,7.9420632430479993E-8,7.2558556638555877E-8,8.6938314125462131E-8,2.8798038572302254,2.6309839759293903,3.1523961053666181,8.7571384955425505E-2,7.995390530592951E-2,9.5916642142807401E-2,3175351.347124788,2899140.4104240076,3477951.6047950797,3.3066110492755534E-2,3.0203864745456614E-2,3.6201816525955104E-2,1198982.0481975067,1095196.5948315004,1312683.2119027029,2.6524126221888225E-2,2.4232397248205192E-2,2.9034808044375939E-2,961768.73270704853,878670.30178085796,1052806.4262561004]
[36,0.05,3.0966633888719556E-13,2.8266426744817596E-13,3.3924820075217462E-13,188.74460858094091,172.28658662431837,206.77503758677111,1.1638497679688941E-13,1.0623902725704264E-13,5.8901232833463217E-15,70.93776149248454,64.753707773691573,3.5900867288441871,9.3195269076883731E-14,8.5071659653082401E-14,1.0209501191189696E-13,56.803411848775589,51.851993859756192,62.227890608404365,1.0341933585713644E-7,9.4401448071768714E-8,1.1329879682305087E-7,63035078.77608455,57538589.534171477,69056705.148854375,3.8869116505643636E-8,3.5480671488268956E-8,4.2581295131176982E-8,23691099.933910325,21625810.142321464,25953708.469848286,3.1124444676789394E-8,2.8411401036362093E-8,3.4096693764642822E-8,18970648.049543843,17317021.885926504,20782262.423608284,1.5599241815690534E-14,1.4242327029666839E-14,1.7085796869563006E-14,9.5078877518375879,8.6808351535923922,10.413957338817751,5.8901232833463217E-15,5.3802665125441427E-15,6.4486920064480283E-15,3.5900867288441871,3.2793241287397725,3.9305397318610638,4.7247883437693402E-15,4.3165587096862206E-15,5.1720204263860514E-15,2.8798038875558603,2.6309840036348389,3.1523961385627715,5.2096822478379216E-9,4.7565131158954984E-9,5.7061473687775415E-9,3175351.3805626701,2899140.4409532635,3477951.6414194796,1.9671257788927214E-9,1.796848800102871E-9,2.1536710991924194E-9,1198982.0608233283,1095196.606364415,1312683.2257258494,1.5779386107450424E-9,1.4416020693379441E-9,1.7273008085364939E-9,961768.74283490737,878670.31103365286,1052806.4373426267]
[39,0.05,1.1893615806791218E-15,1.0856524514152476E-15,1.30297912824208E-15,188.74460858094096,172.28658662431843,206.77503758677116,4.4700957962652822E-16,4.0804117697234574E-16,2.2622692423885382E-17,70.937761492484555,64.753707773691588,3.590086728844188,3.5794291668709942E-16,3.2674188599118067E-16,3.9212490832340996E-16,56.803411848775603,51.851993859756206,62.22789060840438,3.9721135080373075E-10,3.6257558990916678E-10,4.3515622835452583E-10,63035078.776084565,57538589.534171492,69056705.14885439,1.4928788841848774E-10,1.3627360234402644E-10,1.6354556541913819E-10,23691099.933910333,21625810.142321471,25953708.469848294,1.1954227524881552E-10,1.0912206010943125E-10,1.3095804257439874E-10,18970648.049543846,17317021.885926507,20782262.423608292,5.9913321447779437E-17,5.4701704581214208E-17,6.5622858606367298E-17,9.5078877518375897,8.680835153592394,10.413957338817754,2.2622692423885382E-17,2.0664442595956447E-17,2.4768034348401653E-17,3.590086728844188,3.2793241287397734,3.9305397318610646,1.8146892403978216E-17,1.6578970476725972E-17,1.9864614319194823E-17,2.8798038875558611,2.6309840036348398,3.1523961385627723,2.00092652478499E-11,1.8268740407407472E-11,2.1916080638617621E-11,3175351.380562671,2899140.4409532645,3477951.6414194806,7.5553056046907574E-12,6.9013084754757041E-12,8.2717859228849932E-12,1198982.0608233286,1095196.6063644153,1312683.2257258499,6.0605216796714713E-12,5.5368824459886009E-12,6.6341896485483229E-12,961768.74283490761,878670.3110336531,1052806.437342627]
[44,0.05,4.2224168007992215E-20,3.8542334182907677E-20,4.6257765943966476E-20,188.74460858094096,172.28658662431843,206.77503758677116,1.5869528575620506E-20,1.4486090260979667E-20,8.0314042526397979E-22,70.937761492484555,64.753707773691588,3.590086728844188,1.2707524857862727E-20,1.1599840211302391E-20,1.3921038209181202E-20,56.803411848775603,51.851993859756206,62.22789060840438,1.4101614751538844E-14,1.2871991892642013E-14,1.5448716348542351E-14,63035078.776084565,57538589.534171492,69056705.14885439,5.2999499769795065E-15,4.8379227763040366E-15,5.806119470646353E-15,23691099.933910333,21625810.142321471,25953708.469848294,4.2439348942829367E-15,3.8740012072762029E-15,4.6492122172820043E-15,18970648.049543846,17317021.885926507,20782262.423608292,2.1270151918673715E-21,1.9419947660003407E-21,2.3297125550144403E-21,9.5078877518375897,8.680835153592394,10.413957338817754,8.0314042526397979E-22,7.3361954021161396E-22,8.7930336791060576E-22,3.590086728844188,3.2793241287397734,3.9305397318610646,6.4424263078265458E-22,5.8857898740020124E-22,7.0522440446471867E-22,2.8798038875558611,2.6309840036348398,3.1523961385627723,7.1035973522809885E-16,6.4856842257870179E-16,7.7805461854022724E-16,3175351.380562671,2899140.4409532645,3477951.6414194806,2.6822498589708127E-16,2.4500708050202624E-16,2.9366114073956313E-16,1198982.0608233286,1095196.6063644153,1312683.2257258499,2.1515785424345806E-16,1.965678549213201E-16,2.3552395072088822E-16,961768.74283490761,878670.3110336531,1052806.437342627]
[50,0.05,3.8602094181209145E-26,3.5236095446821462E-26,4.2289681995470816E-26,188.74460858094096,172.28658662431843,206.77503758677116,1.4508208582618844E-26,1.3243444381568142E-26,7.3424542861112763E-28,70.937761492484555,64.753707773691588,3.590086728844188,1.1617447886253773E-26,1.0604782650517029E-26,1.2726863628178727E-26,56.803411848775603,51.851993859756206,62.22789060840438,1.2891949952524715E-20,1.1767806608894622E-20,1.4123494472462772E-20,63035078.776084565,57538589.534171492,69056705.14885439,4.8453096370859324E-21,4.4229160564384916E-21,5.3080588962894325E-21,23691099.933910333,21625810.142321471,25953708.469848294,3.8798816463836772E-21,3.5416816130773268E-21,4.250393467693149E-21,18970648.049543846,17317021.885926507,20782262.423608292,1.9445555622501697E-27,1.7754065596359636E-27,2.1298651390073687E-27,9.5078877518375897,8.680835153592394,10.413957338817754,7.3424542861112763E-28,6.7068818452654397E-28,8.0387496126661073E-28,3.590086728844188,3.2793241287397734,3.9305397318610646,5.8897820566446089E-28,5.3808950126389114E-28,6.4472884048020519E-28,2.8798038875558611,2.6309840036348398,3.1523961385627723,6.4942365227003481E-22,5.9293292236338322E-22,7.1131153270633195E-22,3175351.380562671,2899140.4409532645,3477951.6414194806,2.4521610858958327E-22,2.2398988169079224E-22,2.6847029904874048E-22,1198982.0608233286,1095196.6063644153,1312683.2257258499,1.9670118193354954E-22,1.7970587004188706E-22,2.1532023380395093E-22,961768.74283490761,878670.3110336531,1052806.437342627]

{"sheet":"Jefferson","index":193,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Jefferson"]
[null,"Number of households",{"$f":"'WTP Values '!C34","v":18360},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA34","v":0.68271948108393854}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU34","v":0.28624533438124999}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV34","v":260.44821861600002}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW34","v":1036.9086142239998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!X3:X52), \"NULL\")))))","v":33696819.337897792},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!Y3:Y52), \"NULL\")))))","v":30758574.960139651},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!Z3:Z52), \"NULL\")))))","v":36915784.945950694},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AD3:AD52), \"NULL\")))))","v":12665210.743296368},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AE3:AE52), \"NULL\")))))","v":11561141.577963855},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AF3:AF52), \"NULL\")))))","v":13874763.188634051},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":10141736.607516443},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AK3:AK52), \"NULL\")))))","v":9257735.8897128403},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!AL3:AL52), \"NULL\")))))","v":11110195.163804067}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BH3:BH52), \"NULL\")))))","v":1697755.984357856},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BI3:BI52), \"NULL\")))))","v":1550102.5996856862},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1859516.2418674661},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BN3:BN52), \"NULL\")))))","v":641303.05352107377},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BO3:BO52), \"NULL\")))))","v":585821.09619732434},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BP3:BP52), \"NULL\")))))","v":702085.7827741371},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BT3:BT52), \"NULL\")))))","v":514492.80584355572},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BU3:BU52), \"NULL\")))))","v":470069.78268578841},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!BV3:BV52), \"NULL\")))))","v":563160.02523246745}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!F3:F52), \"NULL\")))))","v":117.72695391104168},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!G3:G52), \"NULL\")))))","v":107.46157672600053},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!H3:H52), \"NULL\")))))","v":128.97308999232661},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!L3:L52), \"NULL\")))))","v":44.248588167867752},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!M3:M52), \"NULL\")))))","v":40.391289399152214},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!N3:N52), \"NULL\")))))","v":2.2405276375736358},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!R3:R52), \"NULL\")))))","v":35.432298407707783},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!S3:S52), \"NULL\")))))","v":32.343855230961211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Jefferson NPV 1%'!A3:A52,'Jefferson NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Jefferson NPV 2%'!A3:A52,'Jefferson NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Jefferson NPV 3%'!A3:A52,'Jefferson NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Jefferson NPV 4%'!A3:A52,'Jefferson NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Jefferson NPV 5%'!A3:A52,'Jefferson NPV 5%'!T3:T52), \"NULL\")))))","v":38.815812877650622}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Jefferson NPV 1%","index":194,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU34","v":22.376400735657803},{"$f":"'WTP Values '!CV34","v":20.425257127807978},{"$f":"'WTP Values '!CW34","v":24.513957508533498},{"$f":"C3","v":22.376400735657803},{"$f":"D3","v":20.425257127807978},{"$f":"E3","v":24.513957508533498},{"$f":"'WTP Values '!CC34","v":8.4103436633505808},{"$f":"'WTP Values '!CD34","v":7.677185621470394},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"I3","v":8.4103436633505808},{"$f":"J3","v":7.677185621470394},{"$f":"K3","v":0.42585782280197232},{"$f":"'WTP Values '!CI34","v":6.7346285775420673},{"$f":"'WTP Values '!CJ34","v":6.147607170155533},{"$f":"'WTP Values '!CK34","v":7.3777342823881096},{"$f":"O3","v":6.7346285775420673},{"$f":"P3","v":6.147607170155533},{"$f":"Q3","v":7.3777342823881096},{"$f":"'WTP Values '!BH34","v":6404765.5016337326},{"$f":"'WTP Values '!BI34","v":5846292.4292250937},{"$f":"'WTP Values '!BJ34","v":7016595.3503404222},{"$f":"U3","v":6404765.5016337326},{"$f":"V3","v":5846292.4292250937},{"$f":"W3","v":7016595.3503404222},{"$f":"'WTP Values '!AV34","v":2407280.7592363735},{"$f":"'WTP Values '!AW34","v":2197429.9709281027},{"$f":"'WTP Values '!AX34","v":2637180.7891659876},{"$f":"AA3","v":2407280.7592363735},{"$f":"AB3","v":2197429.9709281027},{"$f":"AC3","v":2637180.7891659876},{"$f":"'WTP Values '!BB34","v":1927643.2027346813},{"$f":"'WTP Values '!BC34","v":1759620.8964145032},{"$f":"'WTP Values '!BD34","v":2111718.4381114799},{"$f":"AG3","v":1927643.2027346813},{"$f":"AH3","v":1759620.8964145032},{"$f":"AI3","v":2111718.4381114799},{"$f":"'WTP Values '!CX34","v":1.127396264804932},{"$f":"'WTP Values '!CY34","v":1.0293469126607417},{"$f":"'WTP Values '!CZ34","v":1.2348132975177899},{"$f":"AM3","v":1.127396264804932},{"$f":"AN3","v":1.0293469126607417},{"$f":"AO3","v":1.2348132975177899},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"'WTP Values '!CG34","v":0.38901498317886829},{"$f":"'WTP Values '!CH34","v":0.46622064440643962},{"$f":"AS3","v":0.42585782280197232},{"$f":"AT3","v":0.38901498317886829},{"$f":"AU3","v":0.46622064440643962},{"$f":"'WTP Values '!CL34","v":0.34164937300834902},{"$f":"'WTP Values '!CM34","v":0.31215022775965617},{"$f":"'WTP Values '!CN34","v":0.37396688027265329},{"$f":"AY3","v":0.34164937300834902},{"$f":"AZ3","v":0.31215022775965617},{"$f":"BA3","v":0.37396688027265329},{"$f":"'WTP Values '!BK34","v":322693.03668604896},{"$f":"'WTP Values '!BL34","v":294628.50944195432},{"$f":"'WTP Values '!BM34","v":353438.86187637306},{"$f":"BE3","v":322693.03668604896},{"$f":"BF3","v":294628.50944195432},{"$f":"BG3","v":353438.86187637306},{"$f":"'WTP Values '!AY34","v":121892.68168300625},{"$f":"'WTP Values '!AZ34","v":111347.207860478},{"$f":"'WTP Values '!BA34","v":133445.67496440269},{"$f":"BK3","v":121892.68168300625},{"$f":"BL3","v":111347.207860478},{"$f":"BM3","v":133445.67496440269},{"$f":"'WTP Values '!BE34","v":97789.816322501705},{"$f":"'WTP Values '!BF34","v":89346.317743419058},{"$f":"'WTP Values '!BG34","v":107040.01067102229},{"$f":"BQ3","v":97789.816322501705},{"$f":"BR3","v":89346.317743419058},{"$f":"BS3","v":107040.01067102229}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":21.935497241111463},{"$f":"D3/(1+B4)^A4","v":20.022798870510712},{"$f":"E3/(1+B4)^A4","v":24.030935700944514},{"$f":"F3+C4","v":44.311897976769266},{"$f":"G3+D4","v":40.448055998318694},{"$f":"H3+E4","v":48.544893209478012},{"$f":"I3/(1+B4)^A4","v":8.2446266673371049},{"$f":"J3/(1+B4)^A4","v":7.5259147352910443},{"$f":"K3/(1+B4)^A4","v":0.417466741301806},{"$f":"L3+I4","v":16.654970330687686},{"$f":"M3+J4","v":15.203100356761439},{"$f":"N3+K4","v":0.84332456410377832},{"$f":"O3/(1+B4)^A4","v":6.60192978878744},{"$f":"P3/(1+B4)^A4","v":6.0264750222091292},{"$f":"Q3/(1+B4)^A4","v":7.2323637705990684},{"$f":"R3+O4","v":13.336558366329507},{"$f":"S3+P4","v":12.174082192364661},{"$f":"T3+Q4","v":14.610098052987178},{"$f":"U3/(1+B4)^A4","v":6278566.3186292844},{"$f":"V3/(1+B4)^A4","v":5731097.3720469503},{"$f":"W3/(1+B4)^A4","v":6878340.7022256861},{"$f":"X3+U4","v":12683331.820263017},{"$f":"Y3+V4","v":11577389.801272044},{"$f":"Z3+W4","v":13894936.052566107},{"$f":"AA3/(1+B4)^A4","v":2359847.8180927099},{"$f":"AB3/(1+B4)^A4","v":2154131.9193491843},{"$f":"AC3/(1+B4)^A4","v":2585217.9091912438},{"$f":"AD3+AA4","v":4767128.5773290833},{"$f":"AE3+AB4","v":4351561.890277287},{"$f":"AF3+AC4","v":5222398.6983572319},{"$f":"AG3/(1+B4)^A4","v":1889661.0163069123},{"$f":"AH3/(1+B4)^A4","v":1724949.4132090022},{"$f":"AI3/(1+B4)^A4","v":2070109.2423404371},{"$f":"AJ3+AG4","v":3817304.2190415934},{"$f":"AK3+AH4","v":3484570.3096235055},{"$f":"AL3+AI4","v":4181827.680451917},{"$f":"AM3/(1+B4)^A4","v":1.1051821045043937},{"$f":"AN3/(1+B4)^A4","v":1.009064711950536},{"$f":"AO3/(1+B4)^A4","v":1.2104825973118223},{"$f":"AP3+AM4","v":2.2325783693093255},{"$f":"AQ3+AN4","v":2.0384116246112778},{"$f":"AR3+AO4","v":2.445295894829612},{"$f":"AS3/(1+B4)^A4","v":0.417466741301806},{"$f":"AT3/(1+B4)^A4","v":0.38134985117034437},{"$f":"AU3/(1+B4)^A4","v":0.45703425586358165},{"$f":"AV3+AS4","v":0.84332456410377832},{"$f":"AW3+AT4","v":0.77036483434921266},{"$f":"AX3+AU4","v":0.92325490027002122},{"$f":"AY3/(1+B4)^A4","v":0.33491753064243607},{"$f":"AZ3/(1+B4)^A4","v":0.30599963509426154},{"$f":"BA3/(1+B4)^A4","v":0.36659825534031298},{"$f":"BB3+AY4","v":0.67656690365078509},{"$f":"BC3+AZ4","v":0.61814986285391771},{"$f":"BD3+BA4","v":0.74056513561296633},{"$f":"BE3/(1+B4)^A4","v":316334.70903445641},{"$f":"BF3/(1+B4)^A4","v":288823.1638485975},{"$f":"BG3/(1+B4)^A4","v":346474.72000428691},{"$f":"BH3+BE4","v":639027.74572050537},{"$f":"BI3+BF4","v":583451.67329055187},{"$f":"BJ3+BG4","v":699913.58188066003},{"$f":"BK3/(1+B4)^A4","v":119490.91430546637},{"$f":"BL3/(1+B4)^A4","v":109153.22797811782},{"$f":"BM3/(1+B4)^A4","v":130816.26797804399},{"$f":"BN3+BK4","v":241383.59598847263},{"$f":"BO3+BL4","v":220500.43583859582},{"$f":"BP3+BM4","v":264261.94294244668},{"$f":"BQ3/(1+B4)^A4","v":95862.970613176847},{"$f":"BR3/(1+B4)^A4","v":87585.842312929177},{"$f":"BS3/(1+B4)^A4","v":104930.8995892778},{"$f":"BT3+BQ4","v":193652.78693567857},{"$f":"BU3+BR4","v":176932.16005634825},{"$f":"BV3+BS4","v":211970.91026030009}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":21.290377512116812},{"$f":"D4/(1+B5)^A5","v":19.433931317654466},{"$f":"E4/(1+B5)^A5","v":23.324189436819449},{"$f":"F4+C5","v":65.602275488886079},59.881987315973163,71.869082646297457,{"$f":"I4/(1+B5)^A5","v":8.0021534166589241},{"$f":"J4/(1+B5)^A5","v":7.3045786962169741},{"$f":"K4/(1+B5)^A5","v":0.4051891061949916},{"$f":"L4+I5","v":24.65712374734661},22.507679052978414,1.2485136702987698,{"$f":"O4/(1+B5)^A5","v":6.407768010307124},{"$f":"P4/(1+B5)^A5","v":5.8492372832882138},{"$f":"Q4/(1+B5)^A5","v":7.0196610219722864},{"$f":"R4+O5","v":19.744326376636632},18.023319475652876,21.629759074959466,{"$f":"U4/(1+B5)^A5","v":6093914.6119719241},{"$f":"V4/(1+B5)^A5","v":5562546.6461227844},{"$f":"W4/(1+B5)^A5","v":6676049.719669967},{"$f":"X4+U5","v":18777246.432234943},17139936.447394829,20570985.772236075,{"$f":"AA4/(1+B5)^A5","v":2290445.0428493326},{"$f":"AB4/(1+B5)^A5","v":2090779.2182567855},{"$f":"AC4/(1+B5)^A5","v":2509187.0329071251},{"$f":"AD4+AA5","v":7057573.6201784164},6442341.1085340725,7731585.7312643565,{"$f":"AG4/(1+B5)^A5","v":1834086.3653504292},{"$f":"AH4/(1+B5)^A5","v":1674218.9061342292},{"$f":"AI4/(1+B5)^A5","v":2009227.635749589},{"$f":"AJ4+AG5","v":5651390.5843920223},5158789.2157577351,6191055.3162015062,{"$f":"AM4/(1+B5)^A5","v":1.0726788622979049},{"$f":"AN4/(1+B5)^A5","v":0.97938826804063683},{"$f":"AO4/(1+B5)^A5","v":1.174882483188721},{"$f":"AP4+AM5","v":3.3052572316072304},3.0177998926519147,3.6201783780183332,{"$f":"AS4/(1+B5)^A5","v":0.4051891061949916},{"$f":"AT4/(1+B5)^A5","v":0.37013440845960976},{"$f":"AU4/(1+B5)^A5","v":0.44359294600663468},{"$f":"AV4+AS5","v":1.2485136702987698},1.1404992428088225,1.3668478462766558,{"$f":"AY4/(1+B5)^A5","v":0.32506765560980344},{"$f":"AZ4/(1+B5)^A5","v":0.29700023109194457},{"$f":"BA4/(1+B5)^A5","v":0.3558166548807708},{"$f":"BB4+AY5","v":1.0016345592605886},0.91515009394586233,1.0963817904937372,{"$f":"BE4/(1+B5)^A5","v":307031.35203640145},{"$f":"BF4/(1+B5)^A5","v":280328.91732474056},{"$f":"BG4/(1+B5)^A5","v":336284.94974215003},{"$f":"BH4+BE5","v":946059.09775690688},863780.59061529243,1036198.5316228101,{"$f":"BK4/(1+B5)^A5","v":115976.7041917521},{"$f":"BL4/(1+B5)^A5","v":105943.04769006128},{"$f":"BM4/(1+B5)^A5","v":126968.9808881521},{"$f":"BN4+BK5","v":357360.3001802247},326443.48352865712,391230.92383059877,{"$f":"BQ4/(1+B5)^A5","v":93043.654828226761},{"$f":"BR4/(1+B5)^A5","v":85009.955646873277},{"$f":"BS4/(1+B5)^A5","v":101844.89735453796},{"$f":"BT4+BQ5","v":286696.44176390534},261942.11570322153,313815.80761483806]
[4,0.01,20.459634315763218,18.67562601229498,22.414087599777218,86.061909804649304,78.557613328268147,94.283170246074675,7.6899121469452378,7.0195565517924283,0.38937876685194744,32.347035894291849,29.527235604770844,1.6378924371507173,6.15773910991091,5.6210020594560399,6.7457562670475255,25.902065486547542,23.644321535108915,28.375515342006992,5856132.1630616467,5345497.9921928076,6415552.5593928536,24633378.595296592,22485434.439587638,26986538.33162893,2201072.6662963103,2009197.733397919,2411279.4192549046,9258646.2864747271,8451538.8419319913,10142865.150519261,1762520.9471856919,1608891.4611565154,1930828.2655470346,7413911.5315777138,6767680.6769142505,8121883.5817485405,1.0308233026104761,0.94117287520411996,1.1290389734215238,4.3360805342177065,3.9589727678560349,4.7492173514398566,0.38937876685194744,0.35569189134645923,0.42628410206360312,1.6378924371507173,1.4961911341552818,1.793131948340259,0.31238362766813038,0.28541138438621294,0.34193281158004646,1.3140181869287191,1.2005614783320753,1.4383146020737836,295051.0944469659,269390.5795392241,323163.22684759786,1241110.1922038728,1133171.1701545166,1359361.7584704079,111451.33314617162,101809.18646475453,122014.69499252852,468811.63332639635,428252.66999341163,513245.6188231273,89413.123468769598,81692.896462001212,97870.944543580947,376109.56523267494,343635.01216522272,411686.752158419]
[5,0.01,19.466640032430284,17.769217345274729,21.326235270199934,105.52854983707959,96.326830673542872,115.60940551627461,7.3166875485287415,6.6788672012456418,0.37048053614225612,39.66372344282059,36.206102806016489,2.0083729732929734,5.8588774763143538,5.3481905895392927,6.4183556250539091,31.760942962861897,28.992512124648208,34.793870967060897,5571908.8152434472,5086057.9227422252,6104178.1272999588,30205287.410540037,27571492.362329863,33090716.458928891,2094245.1179100389,1911682.7029453723,2294249.6306533697,11352891.404384766,10363221.544877363,12437114.781172631,1676978.2049353328,1530805.0203739109,1837116.8433292555,9090889.7365130465,8298485.6972881611,9959000.425077796,0.98079300241933631,0.89549369686290881,1.0742418431813281,5.3168735366370425,4.8544664647189437,5.8234591946211847,0.37048053614225612,0.33842862997610385,0.40559469628577166,2.0083729732929734,1.8346197641313857,2.1987266446260305,0.29722230309634828,0.27155913909582219,0.32533733768531781,1.6112404900250674,1.4721206174278976,1.7636519397591015,280730.99245710619,256315.89299606843,307478.72184176545,1521841.1846609791,1389487.0631505849,1666840.4803121733,106042.11932661102,96867.94760437138,116092.79566919387,574853.7526530074,525120.61759778298,629338.4144923212,85073.519002279994,77727.987904804919,93120.845546880228,461183.08423495491,421363.00007002766,504807.59770529921]
[9,0.01,14.44274637237231,13.183389579599803,15.822422697081411,171.21017923298663,156.28125251435975,187.565422532752,5.4284181745411644,4.9552046414608899,0.27486800035800074,64.350672971219311,58.741007626051264,3.2583968722685532,4.3468354721844067,3.9679451670726311,4.7619251327353966,51.529152496413559,47.037632990683079,56.449793858408277,4133926.8458492165,3773462.9340752307,4528829.6468987279,49005247.19923082,44732161.641216524,53686585.332858235,1553768.4484412558,1418321.2088524066,1702156.3801063795,18419002.015645821,16813355.44616922,20178052.802897513,1244188.5628710359,1135739.3272789898,1362999.0887187119,14749116.363094628,13463515.094148114,16157544.573400788,0.72767280610014784,0.66438729643650762,0.79700464270210902,8.6261288776556118,7.8759167522741578,9.4480166173642299,0.27486800035800074,0.2510879566145699,0.30092000050732209,3.2583968722685532,2.9764985790693284,3.5672278591143374,0.22051603834465167,0.20147594882973188,0.24137522684058588,2.6140866477415363,2.3883776963818875,2.8613599369737792,208280.75703705134,190166.6352068554,228125.51046629815,2469044.6556140943,2254312.5011307499,2704292.4197066021,78675.078579129637,71868.550326685465,86131.90569695273,932646.32344918512,851958.97410373378,1021042.5795652706,63117.99344458992,57668.175580055147,69088.489434945499,748226.32010948274,683621.96652483486,819003.00359220337]
[16,0.01,5.8398913939142689,5.3306733611135151,6.3977603536897139,236.18050764659995,215.58639632202716,258.74218991647052,2.1949684473247171,2.0036256397956995,0.11114224596671693,88.770274511894684,81.031870084746785,4.4948836036158379,1.7576329605379148,1.6044295340557839,1.925473513425527,71.08328167007268,64.88733373216148,77.871193346990424,1671543.8454508132,1525791.0888828251,1831221.8879658582,67601612.314833134,61706988.987935007,74059410.68767944,628262.71099969314,573494.93010744744,688263.03107382834,25408589.99089719,23193637.447894763,27835160.126916356,503084.7938046045,459233.59395094798,551125.55762577953,20346067.071363218,18572609.665435798,22288961.420192976,0.29423283137192469,0.26864348058534959,0.32226700059825569,11.899546548440107,10.864646162207178,13.033321797449938,0.11114224596671693,0.10152683978124118,0.12167631251775098,4.4948836036158379,4.1060113864919892,4.9209088526810794,8.9165154697476864E-2,8.1466338140659275E-2,9.7599519758021266E-2,3.606072455865069,3.2947121445137171,3.9471802757385714,84217.846743149159,76893.443097397103,92242.027309492041,3405990.3609557655,3109772.2886359557,3730509.2452592948,31812.087705748429,29059.88360695458,34827.238660319177,1286564.1699212948,1175257.8257866139,1408504.7737865911,25521.6159873375,23317.994624410439,27935.772357082711,1032161.0134963137,943040.79240806436,1129795.8218317695]
[19,0.01,3.4123265577909332,3.1147836584755733,3.738296843675482,{"$f":"F20+C21","v":248.64636928218513},226.96527857545223,272.39888144841228,1.2825493868129998,1.1707452281853314,6.4941899090791191E-2,{"$f":"L20+I21","v":93.455665234629564},85.308819485078502,4.7321284026429353,1.0270084194275133,0.9374896106574846,1.125079896696688,{"$f":"R20+O21","v":74.835133856064076},68.312157110970944,81.981318824042916,976705.39939968043,891540.1165955388,1070007.4128134863,{"$f":"X20+U21","v":71169698.241382778},64963950.34489502,77968346.169463605,367102.29512967798,335100.74910013407,402161.28370578191,{"$f":"AD20+AA21","v":26749682.743800327},24417822.619365435,29304329.865791257,293959.16583469068,268336.32394287677,322030.02592198423,{"$f":"AJ20+AG21","v":21419954.41061588},19552892.012222379,23465396.816295918,0.17192417408836133,0.15697197457029261,0.18830491368161872,{"$f":"AP20+AM21","v":12.527617434886926},11.438093891349681,13.721234562978308,6.4941899090791191E-2,5.9323488802401549E-2,7.1097094903351934E-2,{"$f":"AV20+AS21","v":4.7321284026429353},4.3227310909594516,5.1806397233193859,5.2100391065629442E-2,4.7601869701385233E-2,5.7028703246947053E-2,{"$f":"BB20+AY21","v":3.7964048449798065},3.4686106009606221,4.1555167030685274,49209.612935797224,44929.866037348758,53898.248837412706,{"$f":"BH20+BE21","v":3585762.2015487356},3273909.4202502165,3927409.5421765079,18588.227830781707,16980.078208588035,20350.020813567698,{"$f":"BN20+BK21","v":1354470.4128511238},1237289.1999604576,1482847.1731574887,14912.621169990871,13625.015768995318,16323.244988051323,{"$f":"BT20+BQ21","v":1086639.5837564096},992815.50138812093,1189427.6624597479]
[25,0.01,0.89056398003780834,0.81290992666437667,0.97563713767818916,259.01800341905897,236.43254261777048,283.76128961802556,0.33472537495199933,0.30554623432581812,1.6948822202687956E-2,97.353924318926516,88.867254168448852,4.9295167844745693,0.26803317034516422,0.24467015825464178,0.29362829544408353,77.956686087772781,71.161620397730417,85.400955504667053,254904.86712880686,232678.05737581459,279255.23659201892,74138356.396023363,67673751.927795351,81220592.172738507,95807.970161960809,87456.066052911032,104957.81906230985,27865475.922269315,25436348.340687051,30526683.479365721,76718.75486143773,70031.592988564211,84044.81128043661,22313431.886344861,20368489.854467258,24444194.581804335,4.4869526450001862E-2,4.0967235714454237E-2,4.9144643851889172E-2,13.050174289493198,11.915204115829395,14.293580039826718,1.6948822202687956E-2,1.5482504796316144E-2,1.8555232253985861E-2,4.9295167844745693,4.5030425327751953,5.3967365839344872,1.3597389008093869E-2,1.2423345134338723E-2,1.4883601577943677E-2,3.9547619615596972,3.6132946364456431,4.3288532332512055,12842.941028655388,11725.993876357008,14066.601829805088,3735332.9101967593,3410472.0043013184,4091231.1776772197,4851.2373826106559,4431.5354274249121,5311.0378572077598,1410968.6099165683,1288899.4886630101,1544700.2716173057,3891.9614043448264,3555.9164885935265,4260.1122071687259,1131965.9170300548,1034228.2080185903,1239041.5320807805]
[36,0.01,2.9927929055518398E-2,2.7318318682398635E-2,3.2786862813744461E-2,261.64719503790343,238.83247795534254,286.64164076955996,1.1248644116753904E-2,1.0268061845141849E-2,5.6957519035870472E-4,98.342126368599608,89.769311310289311,4.9795544036501198,9.0074131521411856E-3,8.2222853184972852E-3,9.8675524630698133E-3,78.747994270946705,71.883954495991588,86.26782758880907,8566.2287610300664,7819.28367866797,9384.537322914337,74890906.190625772,68360682.021594509,82045031.004786283,3219.6834794942606,2939.0128042177653,3527.169561231739,28148327.595832001,25694542.879246391,30836548.042043313,2578.1791136705751,2353.4530854455966,2824.3755708360845,22539926.907265563,20575242.520718198,24692318.151114326,1.5078669634643795E-3,1.3767281762404478E-3,1.651534811227843E-3,13.182641563634313,12.036150746506172,14.438668645050793,5.6957519035870472E-4,5.2029872702262395E-4,6.2355954985107297E-4,4.9795544036501198,4.5487511766925772,5.4515167706716872,4.5694829646853965E-4,4.1749385798977006E-4,5.0017223029432377E-4,3.9949052213586533,3.64997179343534,4.3727937489290234,431.59462608569373,394.058956687376,472.71647074335914,3773248.8305244846,3445090.3871613923,4132759.6837313017,163.02870032098838,148.92436798685549,178.48056710640634,1425290.8068089732,1301982.6090963155,1560379.9269082639,130.79166394210412,119.49867587666992,143.16358932379097,1143456.0654467193,1044726.258735535,1251618.563671425]
[39,0.01,9.6258713820561777E-3,8.7865291822557326E-3,1.0545404724822779E-2,261.69172089652562,238.87312131536893,286.69042006249401,3.6179583722459629E-3,3.3025687303983027E-3,1.8319535289703281E-4,98.358861757697355,89.784587819037796,4.9804018002191759,2.8970999071372401E-3,2.6445752659865337E-3,3.1737508695974287E-3,78.761395225079539,71.89618736091731,86.282508231933505,2755.1995371942239,2514.9558077019842,3018.3962640015179,74903650.764098629,68372315.312991217,82058993.032740146,1035.5631025137106,945.28957186230627,1134.4614081427671,28153117.742559165,25698915.452716693,30841795.657169923,829.23280465076186,756.95303414338366,908.41821794804855,22543762.643393677,20578743.916326363,24696520.170810699,4.8498288754408116E-4,4.4280405530097147E-4,5.3119150497773311E-4,13.184884922040826,12.038199000631028,14.441125748092499,1.8319535289703281E-4,1.673463144501758E-4,2.0055861582619306E-4,4.9804018002191759,4.5495252612447601,5.4524444835217034,1.4697059465411941E-4,1.3428066380246045E-4,1.6087292738357992E-4,3.9955850550754617,3.6505929280438187,4.3735378898941901,138.81596525374931,126.74317781839663,152.04219239874428,3773890.9438249916,3445676.6560395933,4133462.9768561157,52.435746488254033,47.899298652980072,57.405608653229784,1425533.3559291738,1302204.1742217231,1560645.4648438506,42.06718522408638,38.434964283061355,46.046430238052857,1143650.65328896,1044904.0452151055,1251831.5580863159]
[44,0.01,1.191109147929197E-3,1.0872486107638053E-3,1.3048925689747891E-3,261.70835288023494,238.88830304847346,286.70864085442332,4.4768760592858329E-4,4.0866116638284565E-4,2.2668665727295695E-5,98.365113017694483,89.790294135603105,4.9807183328222076,3.584882931522069E-4,3.2724079376084331E-4,3.9272119312467241E-4,78.766400955630814,71.900756768817772,86.287991971603972,340.92948501679626,311.20163051166901,373.4975525259452,74908411.313247874,68376660.758963138,82064208.344216749,128.14098960031407,116.97050706351271,140.37870521835754,28154907.031857491,25700548.763628066,30843755.827102616,102.60959659441488,93.665669084428671,112.40803108594295,22545195.426562157,20580051.811480258,24698089.77385259,6.0011975125671865E-5,5.4792749671715371E-5,6.5729847799618452E-5,13.185722895785206,12.038964096022589,14.442043563021315,2.2668665727295695E-5,2.0707499415108748E-5,2.4817202778328356E-5,4.9807183328222076,4.549814409215398,5.4527910170976028,1.8186199754906919E-5,1.6615942671254593E-5,1.9906479928448849E-5,3.9958389970240935,3.6508249437984652,4.3738158528755466,17.177142674125683,15.683251161918346,18.813761274116555,3774130.7958634254,3445895.6482102838,4133725.6817237311,6.4884200963959167,5.9270782395151951,7.1033928145733878,1425623.9566079867,1302286.9366359778,1560744.6526586516,5.2054102074796242,4.7559577456256461,5.6978035659471526,1143723.3387333809,1044970.4547560656,1251911.1190369246]
[50,0.01,6.9881148184979441E-5,6.3787757330879694E-5,7.6556704426743408E-5,261.71026935913517,238.89005241714003,286.71074040934644,2.6265371217125161E-5,2.3975730163012504E-5,1.329947294585869E-6,98.365833341144423,89.790951666026828,4.9807548064062095,2.103213931309581E-5,1.9198880674142151E-5,2.3040548332484557E-5,78.766977758563613,71.901283294936434,86.28862385482104,20.001982105928441,18.257879468898068,21.912717117629089,74908959.864290103,68377161.478279769,82064809.296849817,7.5179000164657843,6.8625392992644558,8.2358742004747949,28155113.209018711,25700736.967630301,30843981.694586772,6.0199994578846949,5.4952684332194286,6.594863527960654,22545360.524048969,20580202.518305738,24698270.636891183,3.5208408347138827E-6,3.2146342473555001E-6,3.8563025414143817E-6,13.185819454261221,12.039052256833724,14.442149321479006,1.329947294585869E-6,1.2148876848804179E-6,1.4559997527549309E-6,4.9807548064062095,4.5498477273086841,5.4528309476493675,1.0669656279642909E-6,9.7484026049314417E-7,1.1678926957615334E-6,3.9958682583795007,3.6508516786309464,4.3738478821390503,1.00776528724676,0.92012020928027849,1.1037840166025803,3774158.4336593053,3445920.8823544355,4133755.9528173413,0.38066893116464767,0.34773558198223919,0.41674874779891136,1425634.3963902961,1302296.4732266469,1560756.0819239486,0.30539606106199696,0.27902714756357705,0.33428427278314005,1143731.7141697102,1044978.1070293152,1251920.2867276696]

{"sheet":"Jefferson NPV 2%","index":195,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU34","v":22.376400735657803},{"$f":"'WTP Values '!CV34","v":20.425257127807978},{"$f":"'WTP Values '!CW34","v":24.513957508533498},{"$f":"C3","v":22.376400735657803},{"$f":"D3","v":20.425257127807978},{"$f":"E3","v":24.513957508533498},{"$f":"'WTP Values '!CC34","v":8.4103436633505808},{"$f":"'WTP Values '!CD34","v":7.677185621470394},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"I3","v":8.4103436633505808},{"$f":"J3","v":7.677185621470394},{"$f":"K3","v":0.42585782280197232},{"$f":"'WTP Values '!CI34","v":6.7346285775420673},{"$f":"'WTP Values '!CJ34","v":6.147607170155533},{"$f":"'WTP Values '!CK34","v":7.3777342823881096},{"$f":"O3","v":6.7346285775420673},{"$f":"P3","v":6.147607170155533},{"$f":"Q3","v":7.3777342823881096},{"$f":"'WTP Values '!BH34","v":6404765.5016337326},{"$f":"'WTP Values '!BI34","v":5846292.4292250937},{"$f":"'WTP Values '!BJ34","v":7016595.3503404222},{"$f":"U3","v":6404765.5016337326},{"$f":"V3","v":5846292.4292250937},{"$f":"W3","v":7016595.3503404222},{"$f":"'WTP Values '!AV34","v":2407280.7592363735},{"$f":"'WTP Values '!AW34","v":2197429.9709281027},{"$f":"'WTP Values '!AX34","v":2637180.7891659876},{"$f":"AA3","v":2407280.7592363735},{"$f":"AB3","v":2197429.9709281027},{"$f":"AC3","v":2637180.7891659876},{"$f":"'WTP Values '!BB34","v":1927643.2027346813},{"$f":"'WTP Values '!BC34","v":1759620.8964145032},{"$f":"'WTP Values '!BD34","v":2111718.4381114799},{"$f":"AG3","v":1927643.2027346813},{"$f":"AH3","v":1759620.8964145032},{"$f":"AI3","v":2111718.4381114799},{"$f":"'WTP Values '!CX34","v":1.127396264804932},{"$f":"'WTP Values '!CY34","v":1.0293469126607417},{"$f":"'WTP Values '!CZ34","v":1.2348132975177899},{"$f":"AM3","v":1.127396264804932},{"$f":"AN3","v":1.0293469126607417},{"$f":"AO3","v":1.2348132975177899},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"'WTP Values '!CG34","v":0.38901498317886829},{"$f":"'WTP Values '!CH34","v":0.46622064440643962},{"$f":"AS3","v":0.42585782280197232},{"$f":"AT3","v":0.38901498317886829},{"$f":"AU3","v":0.46622064440643962},{"$f":"'WTP Values '!CL34","v":0.34164937300834902},{"$f":"'WTP Values '!CM34","v":0.31215022775965617},{"$f":"'WTP Values '!CN34","v":0.37396688027265329},{"$f":"AY3","v":0.34164937300834902},{"$f":"AZ3","v":0.31215022775965617},{"$f":"BA3","v":0.37396688027265329},{"$f":"'WTP Values '!BK34","v":322693.03668604896},{"$f":"'WTP Values '!BL34","v":294628.50944195432},{"$f":"'WTP Values '!BM34","v":353438.86187637306},{"$f":"BE3","v":322693.03668604896},{"$f":"BF3","v":294628.50944195432},{"$f":"BG3","v":353438.86187637306},{"$f":"'WTP Values '!AY34","v":121892.68168300625},{"$f":"'WTP Values '!AZ34","v":111347.207860478},{"$f":"'WTP Values '!BA34","v":133445.67496440269},{"$f":"BK3","v":121892.68168300625},{"$f":"BL3","v":111347.207860478},{"$f":"BM3","v":133445.67496440269},{"$f":"'WTP Values '!BE34","v":97789.816322501705},{"$f":"'WTP Values '!BF34","v":89346.317743419058},{"$f":"'WTP Values '!BG34","v":107040.01067102229},{"$f":"BQ3","v":97789.816322501705},{"$f":"BR3","v":89346.317743419058},{"$f":"BS3","v":107040.01067102229}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":21.50749782358497},{"$f":"D3/(1+B4)^A4","v":19.632119500007668},{"$f":"E3/(1+B4)^A4","v":23.562050661796903},{"$f":"F3+C4","v":43.883898559242773},{"$f":"G3+D4","v":40.057376627815643},{"$f":"H3+E4","v":48.076008170330397},{"$f":"I3/(1+B4)^A4","v":8.0837597686952911},{"$f":"J3/(1+B4)^A4","v":7.379071147126484},{"$f":"K3/(1+B4)^A4","v":0.40932124452323371},{"$f":"L3+I4","v":16.494103432045872},{"$f":"M3+J4","v":15.056256768596878},{"$f":"N3+K4","v":0.83517906732520597},{"$f":"O3/(1+B4)^A4","v":6.473114741966616},{"$f":"P3/(1+B4)^A4","v":5.9088880912682944},{"$f":"Q3/(1+B4)^A4","v":7.0912478685006821},{"$f":"R3+O4","v":13.207743319508683},{"$f":"S3+P4","v":12.056495261423827},{"$f":"T3+Q4","v":14.468982150888792},{"$f":"U3/(1+B4)^A4","v":6156060.6513203885},{"$f":"V3/(1+B4)^A4","v":5619273.7689591441},{"$f":"W3/(1+B4)^A4","v":6744132.4013268184},{"$f":"X3+U4","v":12560826.15295412},{"$f":"Y3+V4","v":11465566.198184237},{"$f":"Z3+W4","v":13760727.751667241},{"$f":"AA3/(1+B4)^A4","v":2313803.1134528774},{"$f":"AB3/(1+B4)^A4","v":2112101.0870127864},{"$f":"AC3/(1+B4)^A4","v":2534775.845026901},{"$f":"AD3+AA4","v":4721083.8726892509},{"$f":"AE3+AB4","v":4309531.0579408891},{"$f":"AF3+AC4","v":5171956.6341928886},{"$f":"AG3/(1+B4)^A4","v":1852790.4678341805},{"$f":"AH3/(1+B4)^A4","v":1691292.6724476195},{"$f":"AI3/(1+B4)^A4","v":2029717.8374773932},{"$f":"AJ3+AG4","v":3780433.670568862},{"$f":"AK3+AH4","v":3450913.5688621225},{"$f":"AL3+AI4","v":4141436.2755888728},{"$f":"AM3/(1+B4)^A4","v":1.0836180938148137},{"$f":"AN3/(1+B4)^A4","v":0.98937611751320809},{"$f":"AO3/(1+B4)^A4","v":1.186863992231632},{"$f":"AP3+AM4","v":2.2110143586197459},{"$f":"AQ3+AN4","v":2.0187230301739501},{"$f":"AR3+AO4","v":2.4216772897494216},{"$f":"AS3/(1+B4)^A4","v":0.40932124452323371},{"$f":"AT3/(1+B4)^A4","v":0.37390905726534823},{"$f":"AU3/(1+B4)^A4","v":0.44811672857212576},{"$f":"AV3+AS4","v":0.83517906732520597},{"$f":"AW3+AT4","v":0.76292404044421658},{"$f":"AX3+AU4","v":0.91433737297856532},{"$f":"AY3/(1+B4)^A4","v":0.32838271146515668},{"$f":"AZ3/(1+B4)^A4","v":0.30002905397890828},{"$f":"BA3/(1+B4)^A4","v":0.35944529053503776},{"$f":"BB3+AY4","v":0.67003208447350571},{"$f":"BC3+AZ4","v":0.61217928173856451},{"$f":"BD3+BA4","v":0.73341217080769106},{"$f":"BE3/(1+B4)^A4","v":310162.4727855142},{"$f":"BF3/(1+B4)^A4","v":283187.72533828748},{"$f":"BG3/(1+B4)^A4","v":339714.40011185413},{"$f":"BH3+BE4","v":632855.50947156316},{"$f":"BI3+BF4","v":577816.23478024174},{"$f":"BJ3+BG4","v":693153.26198822726},{"$f":"BK3/(1+B4)^A4","v":117159.44029508482},{"$f":"BL3/(1+B4)^A4","v":107023.46007350826},{"$f":"BM3/(1+B4)^A4","v":128263.81676701528},{"$f":"BN3+BK4","v":239052.12197809108},{"$f":"BO3+BL4","v":218370.66793398626},{"$f":"BP3+BM4","v":261709.49173141795},{"$f":"BQ3/(1+B4)^A4","v":93992.518572185421},{"$f":"BR3/(1+B4)^A4","v":85876.891333543885},{"$f":"BS3/(1+B4)^A4","v":102883.51660036745},{"$f":"BT3+BQ4","v":191782.33489468711},{"$f":"BU3+BR4","v":175223.20907696296},{"$f":"BV3+BS4","v":209923.52727138973}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":20.266995559386068},{"$f":"D4/(1+B5)^A5","v":18.499784679353784},{"$f":"E4/(1+B5)^A5","v":22.203046586340193},{"$f":"F4+C5","v":64.150894118628841},58.557161307169423,70.27905475667059,{"$f":"I4/(1+B5)^A5","v":7.6175073771544239},{"$f":"J4/(1+B5)^A5","v":6.9534635501489666},{"$f":"K4/(1+B5)^A5","v":0.38571255071883526},{"$f":"L4+I5","v":24.111610809200297},22.009720318745845,1.2208916180440412,{"$f":"O4/(1+B5)^A5","v":6.0997605954408716},{"$f":"P4/(1+B5)^A5","v":5.5680772207411691},{"$f":"Q4/(1+B5)^A5","v":6.6822412462973162},{"$f":"R4+O5","v":19.307503914949557},17.624572482164997,21.151223397186108,{"$f":"U4/(1+B5)^A5","v":5800993.4445654284},{"$f":"V4/(1+B5)^A5","v":5295167.1764245508},{"$f":"W4/(1+B5)^A5","v":6355146.5889126528},{"$f":"X4+U5","v":18361819.597519547},16760733.374608789,20115874.340579893,{"$f":"AA4/(1+B5)^A5","v":2180348.3515511355},{"$f":"AB4/(1+B5)^A5","v":1990280.0271132395},{"$f":"AC4/(1+B5)^A5","v":2388575.8918392072},{"$f":"AD4+AA5","v":6901432.2242403869},6299811.0850541284,7560532.5260320958,{"$f":"AG4/(1+B5)^A5","v":1745925.8390760159},{"$f":"AH4/(1+B5)^A5","v":1593742.8595031507},{"$f":"AI4/(1+B5)^A5","v":1912648.451083476},{"$f":"AJ4+AG5","v":5526359.5096448781},5044656.4283652734,6054084.7266723486,{"$f":"AM4/(1+B5)^A5","v":1.0211175319209935},{"$f":"AN4/(1+B5)^A5","v":0.9323112128001374},{"$f":"AO4/(1+B5)^A5","v":1.1184084479495369},{"$f":"AP4+AM5","v":3.2321318905407397},2.9510342429740875,3.5400857376989583,{"$f":"AS4/(1+B5)^A5","v":0.38571255071883526},{"$f":"AT4/(1+B5)^A5","v":0.35234285575056751},{"$f":"AU4/(1+B5)^A5","v":0.42227040181766984},{"$f":"AV4+AS5","v":1.2208916180440412},1.115266896194784,1.336607774796235,{"$f":"AY4/(1+B5)^A5","v":0.309442363292735},{"$f":"AZ4/(1+B5)^A5","v":0.28272407857734611},{"$f":"BA4/(1+B5)^A5","v":0.33871332531891751},{"$f":"BB4+AY5","v":0.97947444776624071},0.89490336031591067,1.0721254961266085,{"$f":"BE4/(1+B5)^A5","v":292273.02544412989},{"$f":"BF4/(1+B5)^A5","v":266854.11845584231},{"$f":"BG4/(1+B5)^A5","v":320120.46659265115},{"$f":"BH4+BE5","v":925128.5349156931},844670.35323608411,1013273.7285808783,{"$f":"BK4/(1+B5)^A5","v":110401.95729308941},{"$f":"BL4/(1+B5)^A5","v":100850.59674777072},{"$f":"BM4/(1+B5)^A5","v":120865.85925380819},{"$f":"BN4+BK5","v":349454.0792711805},319221.26468175696,382575.3509852261,{"$f":"BQ4/(1+B5)^A5","v":88571.249530898203},{"$f":"BR4/(1+B5)^A5","v":80923.712725067933},{"$f":"BS4/(1+B5)^A5","v":96949.435549267873},{"$f":"BT4+BQ5","v":280353.58442558534},256146.92180203088,306872.96282065759]
[4,0.02,18.723571146838495,17.090941458496378,20.512183032644,82.874465265467336,75.648102765665797,90.791237789314593,7.0373993481073436,6.4239254958472101,0.35633877574261585,31.149010157307639,28.433645814593056,1.5772303937866572,5.6352359259548157,5.1440426721441543,6.1733580109974895,24.942739840904373,22.768615154309153,27.324581408183597,5359221.2601715643,4891915.975985554,5871173.1078949589,23721040.857691109,21652649.350594342,25987047.448474854,2014304.8517249669,1838711.0995604931,2206674.9123928533,8915737.0759653542,8138522.1846146211,9767207.4384249486,1612965.6006118811,1472372.0510144033,1766991.5231301663,7139325.1102567594,6517028.4793796763,7821076.2498025149,0.94335476130069307,0.86131144957863914,1.0332365290675924,4.1754866518414326,3.8123456925527268,4.5733222667665512,0.35633877574261585,0.32551033567828169,0.39011257926563253,1.5772303937866572,1.4407772318730658,1.7267203540618676,0.28587691194682818,0.26119334682124201,0.31291875633011268,1.265351359713069,1.1560967071371526,1.385044252456721,270015.09770749044,246531.95675176755,295741.82883909432,1195143.6326231835,1091202.3099878517,1309015.5574199727,101994.34326959521,93170.362517472429,111661.37123439513,451448.42254077573,412391.62719922938,494236.72221962124,81826.14375657335,74761.001858137635,89566.292588043463,362179.72818215867,330907.92366016854,396439.25540870102]
[5,0.02,16.958515257734078,15.479792247959608,18.57851614953611,99.832980523201414,91.127895013625405,109.36975393885071,6.3739894106577868,5.8183472416407378,0.32274700792716027,37.522999567965428,34.251993056233793,1.8999774017138176,5.1040067987976911,4.6591179352407694,5.5914005506707554,30.046746639702064,27.427733089549921,32.915981958854353,4854011.8120328933,4430759.0185492989,5317702.3736653253,28575052.669724002,26083408.369143642,31304749.82214018,1824417.9645971828,1665377.2932481805,1998653.4554329377,10740155.040562537,9803899.4778628014,11765860.893857887,1460912.6396699958,1333572.7301362099,1600418.6632072821,8600237.7499267552,7850601.2095158864,9421494.9130097963,0.85442547190978368,0.78011631674263959,0.9358341582182419,5.0299121237512168,4.5924620092953665,5.5091564249847931,0.32274700792716027,0.29482473994189784,0.35333698234309863,1.8999774017138176,1.7356019718149636,2.0800573364049662,0.25892752696927623,0.23657086153858961,0.28342015858184305,1.5242788866823451,1.3926675686757422,1.668464411038564,244560.99311290917,223291.58883773221,267862.48613501329,1439704.6257360927,1314493.898825584,1576878.0435549859,92379.419127640896,84387.267895097146,101135.14419484758,543827.84166841663,496778.89509432652,595371.86641446885,74112.4594499003,67713.34275666684,81122.950719231798,436292.18763205898,398621.26641683537,477562.20612793282]
[9,0.02,9.3623025941166542,8.545942667555412,10.256657926602053,148.55226147727083,135.59902566257929,162.74305544802453,3.5188940002903903,3.2121401340864213,0.17817922758195409,55.834518953748763,50.967235496137427,2.8271813412873321,2.8177735707717564,2.5721633803706241,3.0868494726515734,44.709795700479958,40.812682905933087,48.979240458482288,2679758.6161879934,2446093.070226274,2935748.6767600044,42519903.479523033,38812317.131721415,46581714.346175946,1007208.0475860885,919406.32277048274,1103398.389903635,15981435.308558004,14588279.655678369,17507693.698510475,806527.33970460435,736226.68264566571,883544.55413688673,12797221.522369565,11681756.444792805,14019258.650691511,0.47170342984431518,0.43067950849184372,0.51664679566531246,7.4845488645060874,6.8336196480754001,8.1976681601059695,0.17817922758195409,0.16276415627299493,0.19506706195163395,2.8271813412873321,2.5825894066901429,3.0951417027315378,0.14294634999529848,0.13060388583635285,0.15646801890310577,2.2681389912634633,2.0723003132692566,2.4826881873622875,135015.00487765393,123272.78595138383,147879.08084492615,2142291.8247209918,1955977.276699997,2346406.951052689,50999.988041244607,46587.754005432274,55833.768962761103,809220.1125395773,739210.90939773503,885918.027412378,40915.331372994136,37382.56533147455,44785.619520239889,649206.21219503344,593151.58466487541,710616.32483156887]
[16,0.02,1.544425783232231,1.4097572755329546,1.6919605826019586,177.56331022802235,162.0804127847363,194.52545087235325,0.5804844019808626,0.52988161753664964,2.9392832622917097E-2,66.738546500914751,60.920722161136531,3.3793068687189769,0.46482605216637435,0.42430966136754905,0.50921339772929186,53.441255254202211,48.783068019283576,58.544487857514447,442058.80530717381,403512.82901464339,484287.48204819683,50823694.889056236,46392047.074845023,55678744.390361838,166151.22851812927,151667.26517104666,182018.99643950677,19102479.675253805,17437252.051465403,20926803.918373577,133046.50280201901,121449.55362754769,145751.42987804514,15296414.828265045,13963108.491164332,16757105.871057356,7.7813222950990538E-2,7.1045827726458566E-2,8.5227178253268962E-2,8.9462203989969318,8.1681699994663273,9.798606094475323,2.9392832622917097E-2,2.6849928957863513E-2,3.2178686483256877E-2,3.3793068687189769,3.0869481181334275,3.6995977099002171,2.3580740563802233E-2,2.1544700851982401E-2,2.5811304453786987E-2,2.7110880934492458,2.4770037140562624,2.9675370029927555,22272.368635821513,20335.34668211055,24394.454565173794,2560663.998575958,2337963.7342968611,2804641.1493688626,8413.068866726293,7685.2171509693608,9210.4598729064874,967254.22054651775,883572.78929349338,1058930.6145439616,6749.4819855162841,6166.7092214658287,7387.9331296718556,775990.90657790937,708989.26608537068,849393.91487130604]
[19,0.02,0.53009995596079229,0.48387710033655562,0.5807389646445893,{"$f":"F20+C21","v":179.96863679727335},164.27600331932169,197.16055175427496,0.19924217742725414,0.18187356438245544,1.0088629345699287E-2,{"$f":"L20+I21","v":67.642607136446372},61.745972779881839,3.4250839866750682,0.15954426069418504,0.14563764426021295,0.17477952171066144,{"$f":"R20+O21","v":54.16518674090397},49.44389828588357,59.337549284146093,151729.75986906126,138499.45734693378,166224.09162895315,{"$f":"X20+U21","v":51512168.107465863},47020487.84500058,56432985.584968373,57028.806354139975,52057.412833139875,62475.169117337551,{"$f":"AD20+AA21","v":19361247.670975782},17673462.367663357,21210284.764781151,45666.127852698897,41685.656720055034,50026.895043072735,{"$f":"AJ20+AG21","v":15503624.712747727},14152257.002757194,16984102.720370684,2.6708169798331405E-2,2.4385367401840816E-2,2.9252893812850209E-2,{"$f":"AP20+AM21","v":9.0674086196515766},8.2788185129269358,9.9313409908365138,1.0088629345699287E-2,9.2158174984143283E-3,1.1044830041590714E-2,{"$f":"AV20+AS21","v":3.4250839866750682},3.1287648555940581,3.7497135849407059,8.0937197954787168E-3,7.3948810598864455E-3,8.859325907916207E-3,{"$f":"BB20+AY21","v":2.7478133167759533},2.510557959231698,3.0077361611936682,7644.641627441797,6979.7891861620928,8373.0143792488743,{"$f":"BH20+BE21","v":2595351.5313933496},2369634.5016464214,2842633.6708257361,2887.6540939462661,2637.8303946414994,3161.3460653241441,{"$f":"BN20+BK21","v":980356.94020697568},895541.93485191779,1073275.2105017921,2316.6539578175016,2116.6263359580944,2535.7923114207938,{"$f":"BT20+BQ21","v":786502.71525444335},718593.45017519733,860900.06300842075]
[25,0.02,3.6587655420895385E-2,3.3397340282905724E-2,4.0082774746495797E-2,180.90615655363473,165.13177464341877,198.18763022602531,1.3751753892913828E-2,1.255296709416721E-2,6.9632017512727331E-4,67.994981203899258,62.067629210619252,3.4429264505723856,1.1011791963046481E-2,1.0051953192197077E-2,1.2063334175133495E-2,54.447352198065282,49.701468895404567,59.646659392095714,10472.43280962471,9559.2734245867559,11472.83586573492,51780513.059970871,47265434.059479579,56726964.801780254,3936.1450467741033,3593.0179986340031,4312.0546121991692,19462107.201404922,17765529.632426042,21320776.578015439,3151.8896228783674,2877.1563304561237,3452.8710614505767,15584388.53205579,14225981.073647026,17072578.868925139,1.8434057624716915E-3,1.6830852554843008E-3,2.0190433650361752E-3,9.1146439317104253,8.3219457825074805,9.9830768296569126,6.9632017512727331E-4,6.3607844381481291E-4,7.6231742938300386E-4,3.4429264505723856,3.1450636891982304,3.7692471582851463,5.586309291679281E-4,5.1039687337314636E-4,6.1147328901914474E-4,2.7621276401887163,2.523636336265366,3.0234045138756853,527.63542146334521,481.74710973316644,577.90792377432035,2608871.6278873007,2381978.7589580519,2857441.9467227142,199.30673786333656,182.06383240115943,218.1970385087869,985463.96338660526,900207.12691824161,1078866.2775441667,159.89613993544538,146.09017443599822,175.02113378044126,790599.88377838733,722336.85551692941,865384.79341304291]
[36,0.02,4.2724403645002994E-5,3.8998985600522612E-5,4.6805749856903773E-5,180.95715822808006,165.17832915085722,198.24350395187543,1.6058298280901793E-5,1.4658442223311922E-5,8.1311206979681178E-7,68.014150578570309,62.085127526203976,3.4438970920216123,1.2858769966859061E-5,1.1737940041898274E-5,1.4086684502571761E-5,54.462702179426429,49.715480901321605,59.663475179695318,12.228945565286221,11.162624432932297,13.397143513071013,51795111.197038218,47278759.290230937,56742957.459223248,4.5963439812985012,4.1956651638773748,5.0353038387280629,19467594.024376657,17770538.150521405,21326787.403333209,3.6805475219230677,3.3597339593938593,4.0320117609753687,15588782.135487992,14229991.710262196,17077392.028001659,2.1525952120010875E-6,1.9653845811392655E-6,2.3576920333437324E-6,9.1172135629012363,8.3242919335596977,9.9858912923823819,8.1311206979681178E-7,7.4276615625687349E-7,8.9017886453527416E-7,3.4438970920216123,3.1459503561721021,3.7703097971700412,6.5232858000305154E-7,5.9600435683255198E-7,7.1403404557241725E-7,2.7629063485387526,2.524347808341787,3.0242568822840954,0.61613427984584312,0.56254924603063439,0.67483885263876919,2609607.1297849137,2382650.2944520027,2858247.526403856,0.23273591651841366,0.21260090528295869,0.2547946360637704,985741.78871436487,900460.91635081323,1079170.4351676863,0.1867150858750673,0.17059348322188114,0.20437695392121533,790822.77236690815,722540.49916204787,865628.7656157827]
[39,0.02,4.4694741377909854E-6,4.079751679857687E-6,4.8964308600668563E-6,180.95719290664039,165.17836080556881,198.2435419431844,1.6798864990551696E-6,1.5334451233483435E-6,8.5061067142773321E-8,68.014163612776002,62.085139424173981,3.4438977520087288,1.3451782800343868E-6,1.2279263131234256E-6,1.4736325542329558E-6,54.462712616637766,49.715490428777279,59.663486613580794,1.2792912544934529,1.1677415471356705,1.4014984726170299,51795121.123033442,47278768.350714222,56742968.333421834,0.48083153420931657,0.43891582657523581,0.52675188798678363,19467597.7551389,17770541.556060515,21326791.490390562,0.38502847456525796,0.35146761008389754,0.42179575960111071,15588785.122916216,14229994.437292345,17077395.30070651,2.2518672721829376E-7,2.0560229767519557E-7,2.4664226224110511E-7,9.1172153101205442,8.3242935288238087,9.9858932060747563,8.5061067142773321E-8,7.7702058837392152E-8,9.3123158513972376E-8,3.4438977520087288,3.145950959060821,3.7703105197107636,6.8241226767984585E-8,6.234905186758293E-8,7.4696342790531779E-8,2.7629068780210648,2.5243482921068319,3.0242574618515237,6.4454878108042388E-2,5.8849254567929082E-2,7.0596065520467238E-2,2609607.6298890226,2382650.7510621906,2858248.0741573144,2.4346908817199919E-2,2.2240550288974505E-2,2.6654509815915967E-2,985741.97762154276,900461.08891479752,1079170.6419794944,1.9532589720573916E-2,1.7846080841085188E-2,2.1380228440431581E-2,790822.92391988065,722540.63762943167,865628.93150454701]
[44,0.02,6.985867732229197E-8,6.3767245848550678E-8,7.6532086983589436E-8,180.95719645763734,165.17836404693131,198.24354583339843,2.6256925369205013E-8,2.3968020568160141E-8,1.3295196390047225E-9,68.014164947445735,62.085140642496043,3.4438978195897416,2.1025376254290913E-8,1.9192707114854906E-8,2.3033139453104777E-8,54.462713685381829,49.715491404364663,59.663487784381779,1.9995550302716082E-2,1.8252008496351599E-2,2.1905670901728968E-2,51795122.13943027,47278769.278484814,56742969.446912289,7.5154825733733969E-3,6.8603325928452601E-3,8.2332258868297471E-3,19467598.137159526,17770541.904779118,21326791.908894908,6.0180636771382341E-3,5.4935013840852788E-3,6.5927428949054167E-3,15588785.428821314,14229994.716533341,17077395.63582322,3.5197086791469513E-9,3.2136005550559466E-9,3.8550625153538466E-9,9.1172154890313877,8.3242936921748196,9.9858934020320191,1.3295196390047225E-9,1.2144970276709031E-9,1.4555315639605722E-9,3.4438978195897416,3.1459510207951022,3.7703105936971077,1.0666225363188193E-9,9.7452679252353068E-10,1.1675171501804758E-9,2.7629069322387152,2.5243483416431496,3.0242575211977636,1.0074412319617644E-3,9.1982433699689791E-4,1.1034290856989262E-3,2609607.6810984197,2382650.7978179199,2858248.1302458849,3.8054652391313922E-4,3.4762376472225961E-4,4.1661473878317276E-4,985741.99696516036,900461.10658491345,1079170.663156501,3.0529785842606938E-4,2.7893742407044872E-4,3.3417678090317822E-4,790822.93943852209,722540.65180814173,865628.94849113724]
[50,0.02,2.4726998726285876E-10,2.2570891223740948E-10,2.7089101739396182E-10,180.95719650502983,165.17836409019134,198.24354588531821,9.2938341383875274E-11,8.4836592500352426E-11,4.7059337050676421E-12,68.014164965258573,62.085140658756075,3.4438978204916948,7.4420883959913438E-11,6.7934015153699001E-11,8.1527511219790283E-11,54.462713699645548,49.715491417385095,59.66348780000758,7.0775738364698863E-5,6.4604342386744438E-5,7.7536752376020871E-5,51795122.152995348,47278769.290867075,56742969.461773209,2.6601609870435872E-5,2.428265775811524E-5,2.914211574284982E-5,19467598.142258067,17770541.909433205,21326791.914480373,2.1301384249343557E-5,1.9444656975172993E-5,2.3335504108240119E-5,15588785.432903998,14229994.72026016,17077395.64029577,1.245827080645171E-11,1.1374778320674467E-11,1.3645280666728135E-11,9.1172154914191736,8.3242936943549406,9.9858934046473138,4.7059337050676421E-12,4.2988026122724087E-12,5.1519622912524308E-12,3.4438978204916948,3.1459510216190232,3.7703105946845481,3.7753898453166343E-12,3.4494101063908039E-12,4.132513839654011E-12,2.7629069329623173,2.5243483423042736,3.0242575219898136,3.5659132142739981E-6,3.2557866940992393E-6,3.9056693659897905E-6,2609607.6817818731,2382650.7984419339,2858248.1309944568,1.3469727416510995E-6,1.2304401853842602E-6,1.4746388723790189E-6,985741.99722332507,900461.10682074307,1079170.6634391346,1.080624490156257E-6,9.8731977101182785E-7,1.1828435854325015E-6,790822.93964563764,722540.65199737425,865628.94871784444]

{"sheet":"Jefferson NPV 3%","index":196,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU34","v":22.376400735657803},{"$f":"'WTP Values '!CV34","v":20.425257127807978},{"$f":"'WTP Values '!CW34","v":24.513957508533498},{"$f":"C3","v":22.376400735657803},{"$f":"D3","v":20.425257127807978},{"$f":"E3","v":24.513957508533498},{"$f":"'WTP Values '!CC34","v":8.4103436633505808},{"$f":"'WTP Values '!CD34","v":7.677185621470394},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"I3","v":8.4103436633505808},{"$f":"J3","v":7.677185621470394},{"$f":"K3","v":0.42585782280197232},{"$f":"'WTP Values '!CI34","v":6.7346285775420673},{"$f":"'WTP Values '!CJ34","v":6.147607170155533},{"$f":"'WTP Values '!CK34","v":7.3777342823881096},{"$f":"O3","v":6.7346285775420673},{"$f":"P3","v":6.147607170155533},{"$f":"Q3","v":7.3777342823881096},{"$f":"'WTP Values '!BH34","v":6404765.5016337326},{"$f":"'WTP Values '!BI34","v":5846292.4292250937},{"$f":"'WTP Values '!BJ34","v":7016595.3503404222},{"$f":"U3","v":6404765.5016337326},{"$f":"V3","v":5846292.4292250937},{"$f":"W3","v":7016595.3503404222},{"$f":"'WTP Values '!AV34","v":2407280.7592363735},{"$f":"'WTP Values '!AW34","v":2197429.9709281027},{"$f":"'WTP Values '!AX34","v":2637180.7891659876},{"$f":"AA3","v":2407280.7592363735},{"$f":"AB3","v":2197429.9709281027},{"$f":"AC3","v":2637180.7891659876},{"$f":"'WTP Values '!BB34","v":1927643.2027346813},{"$f":"'WTP Values '!BC34","v":1759620.8964145032},{"$f":"'WTP Values '!BD34","v":2111718.4381114799},{"$f":"AG3","v":1927643.2027346813},{"$f":"AH3","v":1759620.8964145032},{"$f":"AI3","v":2111718.4381114799},{"$f":"'WTP Values '!CX34","v":1.127396264804932},{"$f":"'WTP Values '!CY34","v":1.0293469126607417},{"$f":"'WTP Values '!CZ34","v":1.2348132975177899},{"$f":"AM3","v":1.127396264804932},{"$f":"AN3","v":1.0293469126607417},{"$f":"AO3","v":1.2348132975177899},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"'WTP Values '!CG34","v":0.38901498317886829},{"$f":"'WTP Values '!CH34","v":0.46622064440643962},{"$f":"AS3","v":0.42585782280197232},{"$f":"AT3","v":0.38901498317886829},{"$f":"AU3","v":0.46622064440643962},{"$f":"'WTP Values '!CL34","v":0.34164937300834902},{"$f":"'WTP Values '!CM34","v":0.31215022775965617},{"$f":"'WTP Values '!CN34","v":0.37396688027265329},{"$f":"AY3","v":0.34164937300834902},{"$f":"AZ3","v":0.31215022775965617},{"$f":"BA3","v":0.37396688027265329},{"$f":"'WTP Values '!BK34","v":322693.03668604896},{"$f":"'WTP Values '!BL34","v":294628.50944195432},{"$f":"'WTP Values '!BM34","v":353438.86187637306},{"$f":"BE3","v":322693.03668604896},{"$f":"BF3","v":294628.50944195432},{"$f":"BG3","v":353438.86187637306},{"$f":"'WTP Values '!AY34","v":121892.68168300625},{"$f":"'WTP Values '!AZ34","v":111347.207860478},{"$f":"'WTP Values '!BA34","v":133445.67496440269},{"$f":"BK3","v":121892.68168300625},{"$f":"BL3","v":111347.207860478},{"$f":"BM3","v":133445.67496440269},{"$f":"'WTP Values '!BE34","v":97789.816322501705},{"$f":"'WTP Values '!BF34","v":89346.317743419058},{"$f":"'WTP Values '!BG34","v":107040.01067102229},{"$f":"BQ3","v":97789.816322501705},{"$f":"BR3","v":89346.317743419058},{"$f":"BS3","v":107040.01067102229}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":21.091903794568577},{"$f":"D3/(1+B4)^A4","v":19.252763811676857},{"$f":"E3/(1+B4)^A4","v":23.106756064222356},{"$f":"F3+C4","v":43.468304530226376},{"$f":"G3+D4","v":39.678020939484838},{"$f":"H3+E4","v":47.620713572755854},{"$f":"I3/(1+B4)^A4","v":7.9275555314832511},{"$f":"J3/(1+B4)^A4","v":7.2364837604584729},{"$f":"K3/(1+B4)^A4","v":0.40141184164574639},{"$f":"L3+I4","v":16.337899194833831},{"$f":"M3+J4","v":14.913669381928866},{"$f":"N3+K4","v":0.82726966444771866},{"$f":"O3/(1+B4)^A4","v":6.3480333467264281},{"$f":"P3/(1+B4)^A4","v":5.7947093695499419},{"$f":"Q3/(1+B4)^A4","v":6.9542221532548876},{"$f":"R3+O4","v":13.082661924268496},{"$f":"S3+P4","v":11.942316539705475},{"$f":"T3+Q4","v":14.331956435642997},{"$f":"U3/(1+B4)^A4","v":6037105.7608009549},{"$f":"V3/(1+B4)^A4","v":5510691.3273872128},{"$f":"W3/(1+B4)^A4","v":6613814.0732778041},{"$f":"X3+U4","v":12441871.262434687},{"$f":"Y3+V4","v":11356983.756612306},{"$f":"Z3+W4","v":13630409.423618227},{"$f":"AA3/(1+B4)^A4","v":2269092.9957926041},{"$f":"AB3/(1+B4)^A4","v":2071288.5012047344},{"$f":"AC3/(1+B4)^A4","v":2485795.8235139861},{"$f":"AD3+AA4","v":4676373.755028978},{"$f":"AE3+AB4","v":4268718.4721328374},{"$f":"AF3+AC4","v":5122976.6126799732},{"$f":"AG3/(1+B4)^A4","v":1816988.597167199},{"$f":"AH3/(1+B4)^A4","v":1658611.4585865806},{"$f":"AI3/(1+B4)^A4","v":1990497.1610062022},{"$f":"AJ3+AG4","v":3744631.7999018803},{"$f":"AK3+AH4","v":3418232.3550010836},{"$f":"AL3+AI4","v":4102215.5991176823},{"$f":"AM3/(1+B4)^A4","v":1.0626791071778039},{"$f":"AN3/(1+B4)^A4","v":0.97025818895347515},{"$f":"AO3/(1+B4)^A4","v":1.1639299627842303},{"$f":"AP3+AM4","v":2.1900753719827359},{"$f":"AQ3+AN4","v":1.9996051016142169},{"$f":"AR3+AO4","v":2.3987432603020205},{"$f":"AS3/(1+B4)^A4","v":0.40141184164574639},{"$f":"AT3/(1+B4)^A4","v":0.36668393173613756},{"$f":"AU3/(1+B4)^A4","v":0.43945767217121279},{"$f":"AV3+AS4","v":0.82726966444771866},{"$f":"AW3+AT4","v":0.75569891491500585},{"$f":"AX3+AU4","v":0.90567831657765241},{"$f":"AY3/(1+B4)^A4","v":0.3220373013557819},{"$f":"AZ3/(1+B4)^A4","v":0.29423152772142164},{"$f":"BA3/(1+B4)^A4","v":0.35249965149651552},{"$f":"BB3+AY4","v":0.66368667436413098},{"$f":"BC3+AZ4","v":0.60638175548107776},{"$f":"BD3+BA4","v":0.72646653176916876},{"$f":"BE3/(1+B4)^A4","v":304169.1362862183},{"$f":"BF3/(1+B4)^A4","v":277715.62771416188},{"$f":"BG3/(1+B4)^A4","v":333150.02533355932},{"$f":"BH3+BE4","v":626862.17297226726},{"$f":"BI3+BF4","v":572344.13715611619},{"$f":"BJ3+BG4","v":686588.88720993232},{"$f":"BK3/(1+B4)^A4","v":114895.5431077446},{"$f":"BL3/(1+B4)^A4","v":104955.42262275238},{"$f":"BM3/(1+B4)^A4","v":125785.34731303864},{"$f":"BN3+BK4","v":236788.22479075083},{"$f":"BO3+BL4","v":216302.63048323037},{"$f":"BP3+BM4","v":259231.02227744134},{"$f":"BQ3/(1+B4)^A4","v":92176.280820531349},{"$f":"BR3/(1+B4)^A4","v":84217.473601111386},{"$f":"BS3/(1+B4)^A4","v":100895.47617213902},{"$f":"BT3+BQ4","v":189966.09714303305},{"$f":"BU3+BR4","v":173563.79134453044},{"$f":"BV3+BS4","v":207935.48684316131}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":19.30207983747869},{"$f":"D4/(1+B5)^A5","v":17.619006221752421},{"$f":"E4/(1+B5)^A5","v":21.145955086881131},{"$f":"F4+C5","v":62.770384367705063},57.29702716123726,68.766668659636991,{"$f":"I4/(1+B5)^A5","v":7.2548363236959013},{"$f":"J4/(1+B5)^A5","v":6.6224077564281592},{"$f":"K4/(1+B5)^A5","v":0.36734869884769605},{"$f":"L4+I5","v":23.592735518529732},21.536077138357026,1.1946183632954148,{"$f":"O4/(1+B5)^A5","v":5.809349770552414},{"$f":"P4/(1+B5)^A5","v":5.3029799479192352},{"$f":"Q4/(1+B5)^A5","v":6.36409840084018},{"$f":"R4+O5","v":18.892011694820908},17.24529648762471,20.696054836483178,{"$f":"U4/(1+B5)^A5","v":5524806.9836299047},{"$f":"V4/(1+B5)^A5","v":5043063.2055281997},{"$f":"W4/(1+B5)^A5","v":6052576.7856727289},{"$f":"X4+U5","v":17966678.246064592},16400046.962140506,19682986.209290955,{"$f":"AA4/(1+B5)^A5","v":2076541.5293962755},{"$f":"AB4/(1+B5)^A5","v":1895522.3959916194},{"$f":"AC4/(1+B5)^A5","v":2274855.3147437428},{"$f":"AD4+AA5","v":6752915.284425253},6164240.8681244571,7397831.9274237156,{"$f":"AG4/(1+B5)^A5","v":1662801.9598373601},{"$f":"AH4/(1+B5)^A5","v":1517864.4424330876},{"$f":"AI4/(1+B5)^A5","v":1821586.8748609691},{"$f":"AJ4+AG5","v":5407433.7597392406},4936096.7974341717,5923802.4739786517,{"$f":"AM4/(1+B5)^A5","v":0.9725019215026296},{"$f":"AN4/(1+B5)^A5","v":0.88792368903987473},{"$f":"AO4/(1+B5)^A5","v":1.0651607975132218},{"$f":"AP4+AM5","v":3.1625772934853655},2.8875287906540916,3.4639040578152422,{"$f":"AS4/(1+B5)^A5","v":0.36734869884769605},{"$f":"AT4/(1+B5)^A5","v":0.33556774174714959},{"$f":"AU4/(1+B5)^A5","v":0.40216602332624046},{"$f":"AV4+AS5","v":1.1946183632954148},1.0912666566621554,1.3078443399038928,{"$f":"AY4/(1+B5)^A5","v":0.29470975033634378},{"$f":"AZ4/(1+B5)^A5","v":0.26926352851299695},{"$f":"BA4/(1+B5)^A5","v":0.32258711599193168},{"$f":"BB4+AY5","v":0.95839642470047481},0.87564528399407471,1.0490536477611005,{"$f":"BE4/(1+B5)^A5","v":278357.84810498718},{"$f":"BF4/(1+B5)^A5","v":254149.14037464242},{"$f":"BG4/(1+B5)^A5","v":304879.46699730062},{"$f":"BH4+BE5","v":905220.02107725444},826493.27753075864,991468.35420723294,{"$f":"BK4/(1+B5)^A5","v":105145.69797190386},{"$f":"BL4/(1+B5)^A5","v":96049.079617097756},{"$f":"BM4/(1+B5)^A5","v":115111.41146236767},{"$f":"BN4+BK5","v":341933.92276265472},312351.71010032814,374342.43373980903,{"$f":"BQ4/(1+B5)^A5","v":84354.354583103879},{"$f":"BR4/(1+B5)^A5","v":77070.918537851991},{"$f":"BS4/(1+B5)^A5","v":92333.653485398478},{"$f":"BT4+BQ5","v":274320.45172613696},250634.70988238242,300269.14032855979]
[4,0.03,17.149647933434384,15.654258825172965,18.787907210500762,79.920032301139443,72.951285986410227,87.554575870137754,6.4458281083520808,5.883923517602816,0.32638456099485891,30.038563626881814,27.420000655959843,1.5210029242902738,5.161532027947799,4.7116289990828557,5.6544190008074482,24.053543722768708,21.956925486707565,26.350473837290625,4908719.4471893162,4480696.3399319816,5377636.0805853922,22875397.693253908,20880743.302072488,25060622.289876349,1844980.2533276267,1684147.0978726675,2021179.4830319835,8597895.5377528798,7848387.9659971241,9419011.4104557,1477378.0045643181,1348602.8975935671,1618456.3449671881,6884811.7643035585,6284699.6950277388,7542258.81894584,0.86405536132820648,0.78890869724944646,0.94638157253804334,4.0266326548135716,3.676437487903538,4.410285630353286,0.32638456099485891,0.29814759224065923,0.35731930283712349,1.5210029242902738,1.3894142489028147,1.6651636427410164,0.26184579606830782,0.2392371575598746,0.28661447438330734,1.2202422207687826,1.1148824415539493,1.335668122144408,247317.34272696381,225808.21946177608,270881.45760254038,1152537.3638042184,1052301.4969925347,1262349.8118097733,93420.590792091505,85338.363204014153,102274.99815160726,435354.51355474623,397690.07330434228,476617.43189141632,74947.751482375228,68476.512891846665,82037.255208511866,349268.20320851216,319111.22277422907,382306.39553707163]
[5,0.03,14.793436956476226,13.503501175617524,16.206613799972533,94.713469257615671,86.454787162027756,103.76118967011028,5.5602279488948643,5.0755241129287603,0.2815421894015343,35.59879157577668,32.4955247688886,1.8025451136918083,4.4523828681879802,4.0642925633680376,4.8775515006852324,28.50592659095669,26.021218050075603,31.228025337975858,4234304.5152228819,3865088.0229833,4638796.122334186,27109702.208476789,24745831.325055789,29699418.412210535,1591496.1735357312,1452760.0808200596,1743487.1768804325,10189391.71128861,9301148.0468171835,11162498.587336132,1274399.2445931286,1163316.7061101482,1396094.6603109834,8159211.0088966871,7448016.4011378866,8938353.4792568237,0.74534174487594385,0.6805195723244396,0.81635705785061519,4.7719743996895154,4.3569570602279777,5.226642688203901,0.2815421894015343,0.25718473210978049,0.30822676945732808,1.8025451136918083,1.6465989810125952,1.9733904121983445,0.22587048384258673,0.20636807366224616,0.24723616333469089,1.4461127046113693,1.3212505152161955,1.5829042854790989,213338.11236682793,194784.15369387521,233664.72485473784,1365875.4761710463,1247085.65068641,1496014.5366645111,80585.422259616491,73613.621744748933,88223.311828450562,515939.93581436272,471303.69504909124,564840.74371986685,64650.588798538127,59068.441544502391,70766.056989627861,413918.7920070503,378179.66431873146,453072.45252669952]
[9,0.03,6.0947001538015,5.5632636914619011,6.6769103021764602,131.22325200748543,119.78104499750513,143.75865278087207,2.290740294834972,2.0910487321303672,0.11599165427855181,49.321276421668799,45.021774297645443,2.4973832503746278,1.834322789988905,1.6744347229065963,2.0094866371392577,39.49428120490068,36.051776801030243,43.265684075782588,1744477.3960302477,1592365.0898326328,1911122.5824954154,37559845.633727431,34284758.921355017,41147835.649235144,655675.35131695122,598517.91805112327,718293.63226050616,14117159.120173361,12886518.714531012,15465375.480810298,525035.61510944262,479271.08004103845,575172.51507898269,11304392.192524493,10319049.030967839,12383875.496633131,0.30707093020337184,0.28036505338909662,0.33632829887181459,6.6114566822646026,6.0364600598147451,7.2413887486453081,0.11599165427855181,0.10595670437887507,0.12698534794478109,2.4973832503746278,2.2813236040692346,2.7340853354734125,9.3055648708597311E-2,8.5020913935648743E-2,0.10185802576740477,2.0035546512639817,1.8305610667861141,2.1930761230188036,87892.477595249846,80248.492285387998,96266.772806079432,1892387.8855385242,1727807.4163858513,2072692.4490288768,33200.126980960427,30327.837478848804,36346.836353964718,714822.47191204131,652980.02525140392,782573.37460255425,26635.186579905108,24335.415821574305,29154.678502874773,573474.61116052093,523958.90240302694,627721.07369280059]
[16,0.03,0.4137756179566473,0.3776958363332471,0.45330247864629425,145.00931334607421,132.36501017344571,158.8616591068922,0.15552077332013137,0.14196350263023724,7.8747956775175459E-3,54.50287443608039,49.751674925348489,2.7597535098288355,0.12453410779957799,0.11367913838494469,0.13642616602546023,43.643474087143652,39.839306821363564,47.811093257462666,118434.40929634421,108107.34448471921,129748.1266686609,41505810.452103935,37886649.457047321,45470747.766808391,44514.490758153457,40634.012363226655,48765.711858282782,15600280.583633408,14240351.474515216,17090137.950426552,35645.221357715636,32538.218830837228,39049.068346707769,12492009.79670273,11403148.38623083,13684901.531228678,2.0847369139591135E-2,1.9034279011603723E-2,2.2833682739123895E-2,7.3060435482715755,6.6706388915342965,8.002155060546313,7.8747956775175459E-3,7.1935123508369307E-3,8.6211691291356307E-3,2.7597535098288355,2.5209950544999464,3.0213230586905024,6.3176460821850284E-3,5.7721594689148286E-3,6.915248739425465E-3,2.2140442321498797,2.0228762759024552,2.4234764635804522,5967.1129527235744,5448.1547323972145,6535.6526820572799,2091198.5007864092,1909327.5255064913,2290445.5133768925,2253.9916174904047,2058.988855468499,2467.6250338173259,789920.33980681759,721580.84517679026,864789.02144235233,1808.2908934603809,1652.1570324543702,1979.3418559451072,633722.74588234082,579005.01242486772,693668.23696657864]
[19,0.03,8.3859981425015856E-2,7.6547685375049038E-2,9.1870897630257992E-2,{"$f":"F20+C21","v":145.49056336629226},132.80429688098366,159.38888163414194,3.1519424044934352E-2,2.8771769473495704E-2,1.5959863041316437E-3,{"$f":"L20+I21","v":54.683755986506803},49.916788420552514,2.7689124486704553,2.5239350782500013E-2,2.3039372112960234E-2,2.7649516434242644E-2,{"$f":"R20+O21","v":43.788315975586357},39.971523620208053,47.969766442417964,24003.123752726173,21910.135607231954,26296.076956145138,{"$f":"X20+U21","v":41643557.964028023},38012385.869395435,45621653.924331412,9021.7601185817257,8235.3028407804213,9883.3558893790105,{"$f":"AD20+AA21","v":15652054.053716419},14287611.676476641,17146855.888360262,7224.223640122269,6594.5268603115264,7914.0819422622071,{"$f":"AJ20+AG21","v":12533467.685361784},11440992.613369029,13730318.332305919,4.2251401796945236E-3,3.8576808663455331E-3,4.6277067262292353E-3,{"$f":"AP20+AM21","v":7.3302904985135129},6.6927770909874367,8.0287122326052209,1.5959863041316437E-3,1.4579104856415476E-3,1.7472539503450935E-3,{"$f":"AV20+AS21","v":2.7689124486704553},2.5293616131226488,3.0313500821245767,1.2803985061231168E-3,1.1698446327887374E-3,1.4015147477789357E-3,{"$f":"BB20+AY21","v":2.2213920969655891},2.0295897015867306,2.4315193821363978,1209.3558916001653,1104.1785325961662,1324.5819442534257,{"$f":"BH20+BE21","v":2098138.6710248659},1915664.1109922801,2298046.9351351652,456.81690020384679,417.29565416779553,500.11402441191291,{"$f":"BN20+BK21","v":792541.8899040547},723975.59340583358,867659.042163437,366.48665159507067,334.84297295484708,401.15358196553814,{"$f":"BT20+BQ21","v":635825.91482529475},580926.58675348223,695970.35015753005]
[25,0.03,1.5507058550606916E-3,1.415489747139659E-3,1.6988405726312801E-3,145.58637732327529,132.8917561972039,159.49384843814019,5.8284481565649461E-4,5.3203626598582706E-4,2.9512352189423886E-5,54.719768404924416,49.949661514915469,2.7707359377827956,4.6671616629619372E-4,4.260350243987988E-4,5.1128400335403209E-4,43.817153116127777,39.997847182067176,48.001357310114493,443.85634137518883,405.15362624648833,486.25673185346864,41670982.65728005,38037419.225650601,45651698.424025834,166.82684638258704,152.28398714606237,182.75913713399325,15662361.837253029,14297020.895733794,17158148.085424244,133.58750749333765,121.94340184518052,146.34409639441168,12541721.699270785,11448527.169210568,13739360.541639747,7.812963351253499E-5,7.1334720145944605E-5,8.5573736052924044E-5,7.3351179190846283,6.6971846720803665,8.033999604312946,2.9512352189423886E-5,2.6959108359214573E-5,3.2309534119093048E-5,2.7707359377827956,2.5310273441445581,3.0333464016084593,2.3676626520975936E-5,2.1632307696119623E-5,2.5916260514295636E-5,2.2228550122358071,2.0309263038780521,2.4331206783860866,22.36293438287229,20.418035950320668,24.493649313505951,2099520.4167801831,1916925.6866881719,2299560.3320531063,8.4472787830294536,7.7164674164398015,9.2479122064553039,793063.82461094938,724452.37323786097,868230.44586288161,6.7769272872809525,6.191784804427793,7.4179745542724627,636244.64299186587,581309.16053494019,696428.68691593246]
[36,0.03,6.5018328770548736E-8,5.9348958701948827E-8,7.1229353084350604E-8,145.58766231671899,132.8929291437293,159.49525618351663,2.4437642846896107E-8,2.230733104336395E-8,1.2374002530409518E-9,54.720251379670628,49.950102387123017,2.770760393213171,1.9568575848053633E-8,1.7862888176846219E-8,2.1437225710283873E-8,43.817539860791044,39.998200216275009,48.001780985945736,1.8610104189808099E-2,1.6987368421874698E-2,2.0387876885461301E-2,41671350.459134117,38037754.956473894,45652101.360991821,6.994751912787707E-3,6.3849957813986481E-3,7.6627644277094094E-3,15662500.078430831,14297147.085961571,17158299.52890544,5.6010857594266513E-3,5.1128691922419896E-3,6.1359467638228095E-3,12541832.396648191,11448628.217692045,13739481.809773076,3.275836085781507E-9,2.9909374960234393E-9,3.5879540189105787E-9,7.3351826612576803,6.6972437836439145,8.0340705150465457,1.2374002530409518E-9,1.1303472963231051E-9,1.3546810988833439E-9,2.770760393213171,2.5310496838277259,3.0333731749255111,9.9271869148779147E-10,9.0700405190443376E-10,1.0866225474822335E-9,2.2228746318882049,2.0309442295042888,2.4331421539126907,9.3763792484222728E-4,8.5609180486061589E-4,1.0269749989392576E-3,2099538.9478407116,1916942.6061073148,2299580.6287319879,3.5417932249310675E-4,3.2353770625936906E-4,3.8774845295012352E-4,793070.82445416122,724458.76749374531,868238.10915151529,2.8414446555455271E-4,2.5961048562302467E-4,3.1102243330497723E-4,636250.25869719381,581314.2913615586,696434.83382550685]
[39,0.03,2.2366199060160036E-9,2.0415945002607939E-9,2.4502781294690056E-9,145.58766234781908,132.89292917211759,159.49525621758761,8.4065092845381869E-10,7.6736854984000338E-10,4.2566366899825117E-11,54.720251391359831,49.950102397793238,2.7707603938050545,6.7315581777866372E-10,6.1448044006583875E-10,7.37437068285542E-10,43.817539870151244,39.998200224819328,48.001780996199763,6.4018454904997293E-4,5.843627032813373E-4,7.0133963984755085E-4,41671350.468035847,38037754.964599431,45652101.370743908,2.4061832504176909E-4,2.196428135657215E-4,2.6359784661043894E-4,15662500.081776617,14297147.089015692,17158299.532570757,1.926764366559815E-4,1.75881866366955E-4,2.1107556797794863E-4,12541832.399327347,11448628.220137674,13739481.812708072,1.1268822710225178E-10,1.0288776207803514E-10,1.2342503309929037E-10,7.3351826628246046,6.6972437850745639,8.034070516762764,4.2566366899825117E-11,3.8883762647753608E-11,4.6600808869737879E-11,2.7707603938050545,2.5310496843684023,3.0333731755734932,3.414936108695393E-11,3.1200791464291402E-11,3.7379638418597142E-11,2.2228746323630504,2.0309442299381342,2.4331421544324523,3.2254591697343065E-5,2.9449418469146259E-5,3.5327772476501353E-5,2099538.94828921,1916942.6065168073,2299580.6292232187,1.2183710931465372E-5,1.1129644330296069E-5,1.3338483544473866E-5,793070.82462357497,724458.76764850249,868238.10933698632,9.7745232746041197E-6,8.9305583661503581E-6,1.0699120981752294E-5,636250.25883310812,581314.29148573754,696434.8339742776]
[44,0.03,4.5058320282083133E-12,4.112939289838909E-12,4.9362619209831901E-12,145.58766234878883,132.89292917300278,159.49525621865001,1.6935518939905065E-12,1.5459192596867255E-12,8.5753014531350516E-14,54.720251391724311,49.950102398125949,2.7707603938235099,1.3561209195909567E-12,1.2379151415530609E-12,1.4856201324738014E-12,43.817539870443113,39.998200225085746,48.001780996519493,1.2896979219914104E-6,1.1772407897529464E-6,1.4128992607895382E-6,41671350.468313418,38037754.964852795,45652101.371047996,4.8474296085393243E-7,4.4248628095825138E-7,5.3103686354097906E-7,15662500.08188094,14297147.089110924,17158299.532685049,3.8816057079273788E-7,3.5432669830293907E-7,4.2522694714874671E-7,12541832.399410885,11448628.220213931,13739481.812799588,2.270185566682983E-13,2.0727481340701713E-13,2.4864862631580027E-13,7.3351826628734633,6.6972437851191726,8.0340705168162785,8.5753014531350516E-14,7.8334142803719035E-14,9.3880688703919874E-14,2.7707603938235099,2.5310496843852612,3.0333731755936979,6.8796349578472663E-14,6.2856243524932127E-14,7.5303976118754902E-14,2.2228746323778563,2.030944229951662,2.4331421544486593,6.4979200057978214E-8,5.9327976377868822E-8,7.1170344268918851E-8,2099538.9483031947,1916942.606529576,2299580.6292385357,2.4544963938560062E-8,2.2421470787739764E-8,2.6871336609658992E-8,793070.82462885743,724458.76765332813,868238.10934276949,1.9691481736666482E-8,1.7991253591076667E-8,2.1554150467670081E-8,636250.2588373461,581314.29148960963,696434.8339789164]
[50,0.03,9.889309222014912E-16,9.0269961671795695E-16,1.0834008065957856E-15,145.58766234879045,132.89292917300423,159.49525621865178,3.7169735263879306E-16,3.392952399379501E-16,1.8820898606770191E-17,54.720251391724908,49.950102398126504,2.7707603938235401,2.9763868320699349E-16,2.7169511754526065E-16,3.2606090916190165E-16,43.817539870443589,39.998200225086187,48.001780996520019,2.8306029771453057E-10,2.5837843323390068E-10,3.1010027897245107E-10,41671350.46831388,38037754.96485322,45652101.371048495,1.0639040698962298E-10,9.7115996146787838E-11,1.1655089934486316E-10,15662500.081881111,14297147.08911108,17158299.532685239,8.5192698891831109E-11,7.7766908823866868E-11,9.3327952386176568E-11,12541832.399411023,11448628.220214056,13739481.812799737,4.9825574765622925E-17,4.5492257831291456E-17,5.4572898809189701E-17,7.3351826628735433,6.6972437851192463,8.0340705168163673,1.8820898606770191E-17,1.7192619608935791E-17,2.0604744135079497E-17,2.7707603938235401,2.5310496843852892,3.0333731755937312,1.5099283996120986E-17,1.3795561504752755E-17,1.652756473884171E-17,2.2228746323778812,2.0309442299516842,2.4331421544486864,1.4261503721168171E-11,1.3021184550246977E-11,1.5620323560806654E-11,2099538.9483032175,1916942.6065295967,2299580.6292385608,5.3870791612297426E-12,4.9210191690279679E-12,5.897666741195307E-12,793070.82462886616,724458.76765333605,868238.10934277903,4.3218466803563466E-12,3.9486840374871108E-12,4.7306614551582684E-12,636250.25883735309,581314.29148961604,696434.83397892409]

{"sheet":"Jefferson NPV 4%","index":197,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU34","v":22.376400735657803},{"$f":"'WTP Values '!CV34","v":20.425257127807978},{"$f":"'WTP Values '!CW34","v":24.513957508533498},{"$f":"C3","v":22.376400735657803},{"$f":"D3","v":20.425257127807978},{"$f":"E3","v":24.513957508533498},{"$f":"'WTP Values '!CC34","v":8.4103436633505808},{"$f":"'WTP Values '!CD34","v":7.677185621470394},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"I3","v":8.4103436633505808},{"$f":"J3","v":7.677185621470394},{"$f":"K3","v":0.42585782280197232},{"$f":"'WTP Values '!CI34","v":6.7346285775420673},{"$f":"'WTP Values '!CJ34","v":6.147607170155533},{"$f":"'WTP Values '!CK34","v":7.3777342823881096},{"$f":"O3","v":6.7346285775420673},{"$f":"P3","v":6.147607170155533},{"$f":"Q3","v":7.3777342823881096},{"$f":"'WTP Values '!BH34","v":6404765.5016337326},{"$f":"'WTP Values '!BI34","v":5846292.4292250937},{"$f":"'WTP Values '!BJ34","v":7016595.3503404222},{"$f":"U3","v":6404765.5016337326},{"$f":"V3","v":5846292.4292250937},{"$f":"W3","v":7016595.3503404222},{"$f":"'WTP Values '!AV34","v":2407280.7592363735},{"$f":"'WTP Values '!AW34","v":2197429.9709281027},{"$f":"'WTP Values '!AX34","v":2637180.7891659876},{"$f":"AA3","v":2407280.7592363735},{"$f":"AB3","v":2197429.9709281027},{"$f":"AC3","v":2637180.7891659876},{"$f":"'WTP Values '!BB34","v":1927643.2027346813},{"$f":"'WTP Values '!BC34","v":1759620.8964145032},{"$f":"'WTP Values '!BD34","v":2111718.4381114799},{"$f":"AG3","v":1927643.2027346813},{"$f":"AH3","v":1759620.8964145032},{"$f":"AI3","v":2111718.4381114799},{"$f":"'WTP Values '!CX34","v":1.127396264804932},{"$f":"'WTP Values '!CY34","v":1.0293469126607417},{"$f":"'WTP Values '!CZ34","v":1.2348132975177899},{"$f":"AM3","v":1.127396264804932},{"$f":"AN3","v":1.0293469126607417},{"$f":"AO3","v":1.2348132975177899},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"'WTP Values '!CG34","v":0.38901498317886829},{"$f":"'WTP Values '!CH34","v":0.46622064440643962},{"$f":"AS3","v":0.42585782280197232},{"$f":"AT3","v":0.38901498317886829},{"$f":"AU3","v":0.46622064440643962},{"$f":"'WTP Values '!CL34","v":0.34164937300834902},{"$f":"'WTP Values '!CM34","v":0.31215022775965617},{"$f":"'WTP Values '!CN34","v":0.37396688027265329},{"$f":"AY3","v":0.34164937300834902},{"$f":"AZ3","v":0.31215022775965617},{"$f":"BA3","v":0.37396688027265329},{"$f":"'WTP Values '!BK34","v":322693.03668604896},{"$f":"'WTP Values '!BL34","v":294628.50944195432},{"$f":"'WTP Values '!BM34","v":353438.86187637306},{"$f":"BE3","v":322693.03668604896},{"$f":"BF3","v":294628.50944195432},{"$f":"BG3","v":353438.86187637306},{"$f":"'WTP Values '!AY34","v":121892.68168300625},{"$f":"'WTP Values '!AZ34","v":111347.207860478},{"$f":"'WTP Values '!BA34","v":133445.67496440269},{"$f":"BK3","v":121892.68168300625},{"$f":"BL3","v":111347.207860478},{"$f":"BM3","v":133445.67496440269},{"$f":"'WTP Values '!BE34","v":97789.816322501705},{"$f":"'WTP Values '!BF34","v":89346.317743419058},{"$f":"'WTP Values '!BG34","v":107040.01067102229},{"$f":"BQ3","v":97789.816322501705},{"$f":"BR3","v":89346.317743419058},{"$f":"BS3","v":107040.01067102229}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":20.688240325127406},{"$f":"D3/(1+B4)^A4","v":18.884298379999976},{"$f":"E3/(1+B4)^A4","v":22.664531720167801},{"$f":"F3+C4","v":43.064641060785206},{"$f":"G3+D4","v":39.309555507807957},{"$f":"H3+E4","v":47.178489228701295},{"$f":"I3/(1+B4)^A4","v":7.7758354875652547},{"$f":"J3/(1+B4)^A4","v":7.0979896648209992},{"$f":"K3/(1+B4)^A4","v":0.39372949593377615},{"$f":"L3+I4","v":16.186179150915834},{"$f":"M3+J4","v":14.775175286291393},{"$f":"N3+K4","v":0.81958731873574853},{"$f":"O3/(1+B4)^A4","v":6.2265426937334194},{"$f":"P3/(1+B4)^A4","v":5.683808404359775},{"$f":"Q3/(1+B4)^A4","v":6.8211300687759877},{"$f":"R3+O4","v":12.961171271275486},{"$f":"S3+P4","v":11.831415574515308},{"$f":"T3+Q4","v":14.198864351164097},{"$f":"U3/(1+B4)^A4","v":5921565.7374572223},{"$f":"V3/(1+B4)^A4","v":5405225.9885587031},{"$f":"W3/(1+B4)^A4","v":6487236.8253887035},{"$f":"X3+U4","v":12326331.239090955},{"$f":"Y3+V4","v":11251518.417783797},{"$f":"Z3+W4","v":13503832.175729126},{"$f":"AA3/(1+B4)^A4","v":2225666.3824300789},{"$f":"AB3/(1+B4)^A4","v":2031647.5322929942},{"$f":"AC3/(1+B4)^A4","v":2438221.8834744706},{"$f":"AD3+AA4","v":4632947.1416664524},{"$f":"AE3+AB4","v":4229077.5032210965},{"$f":"AF3+AC4","v":5075402.6726404577},{"$f":"AG3/(1+B4)^A4","v":1782214.4995697865},{"$f":"AH3/(1+B4)^A4","v":1626868.4323358941},{"$f":"AI3/(1+B4)^A4","v":1952402.4021001107},{"$f":"AJ3+AG4","v":3709857.7023044676},{"$f":"AK3+AH4","v":3386489.3287503971},{"$f":"AL3+AI4","v":4064120.8402115908},{"$f":"AM3/(1+B4)^A4","v":1.042341221158406},{"$f":"AN3/(1+B4)^A4","v":0.95168908345112946},{"$f":"AO3/(1+B4)^A4","v":1.1416543061370097},{"$f":"AP3+AM4","v":2.169737485963338},{"$f":"AQ3+AN4","v":1.9810359961118711},{"$f":"AR3+AO4","v":2.3764676036547998},{"$f":"AS3/(1+B4)^A4","v":0.39372949593377615},{"$f":"AT3/(1+B4)^A4","v":0.35966621965501872},{"$f":"AU3/(1+B4)^A4","v":0.43104719342311348},{"$f":"AV3+AS4","v":0.81958731873574853},{"$f":"AW3+AT4","v":0.74868120283388695},{"$f":"AX3+AU4","v":0.89726783782955311},{"$f":"AY3/(1+B4)^A4","v":0.31587405048848832},{"$f":"AZ3/(1+B4)^A4","v":0.28860043247009626},{"$f":"BA3/(1+B4)^A4","v":0.34575340261894716},{"$f":"BB3+AY4","v":0.65752342349683734},{"$f":"BC3+AZ4","v":0.60075066022975243},{"$f":"BD3+BA4","v":0.7197202828916005},{"$f":"BE3/(1+B4)^A4","v":298347.85196565173},{"$f":"BF3/(1+B4)^A4","v":272400.61893671809},{"$f":"BG3/(1+B4)^A4","v":326774.09566972358},{"$f":"BH3+BE4","v":621040.88865170069},{"$f":"BI3+BF4","v":567029.12837867241},{"$f":"BJ3+BG4","v":680212.95754609664},{"$f":"BK3/(1+B4)^A4","v":112696.63617141849},{"$f":"BL3/(1+B4)^A4","v":102946.75282958393},{"$f":"BM3/(1+B4)^A4","v":123378.0278886859},{"$f":"BN3+BK4","v":234589.31785442473},{"$f":"BO3+BL4","v":214293.96069006191},{"$f":"BP3+BM4","v":256823.70285308859},{"$f":"BQ3/(1+B4)^A4","v":90412.182250833663},{"$f":"BR3/(1+B4)^A4","v":82605.69317993625},{"$f":"BS3/(1+B4)^A4","v":98964.50690738007},{"$f":"BT3+BQ4","v":188201.99857333535},{"$f":"BU3+BR4","v":171952.01092335529},{"$f":"BV3+BS4","v":206004.51757840236}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":18.391770316347046},{"$f":"D4/(1+B5)^A5","v":16.788072495875035},{"$f":"E4/(1+B5)^A5","v":20.14868617021062},{"$f":"F4+C5","v":61.456411377132255},56.097628003682992,67.327175398911919,{"$f":"I4/(1+B5)^A5","v":6.9126894340695886},{"$f":"J4/(1+B5)^A5","v":6.3100869659096555},{"$f":"K4/(1+B5)^A5","v":0.35002408818646175},{"$f":"L4+I5","v":23.098868584985421},21.085262252201048,1.1696114069222103,{"$f":"O4/(1+B5)^A5","v":5.5353737818379987},{"$f":"P4/(1+B5)^A5","v":5.0528849748589826},{"$f":"Q4/(1+B5)^A5","v":6.0639597931625397},{"$f":"R4+O5","v":18.496545053113486},16.884300549374291,20.262824144326636,{"$f":"U4/(1+B5)^A5","v":5264250.3782299208},{"$f":"V4/(1+B5)^A5","v":4805226.2216220833},{"$f":"W4/(1+B5)^A5","v":5767129.9156064223},{"$f":"X4+U5","v":17590581.617320877},16056744.63940588,19270962.09133555,{"$f":"AA4/(1+B5)^A5","v":1978609.3095966079},{"$f":"AB4/(1+B5)^A5","v":1806127.2583112216},{"$f":"AC4/(1+B5)^A5","v":2167570.3760405439},{"$f":"AD4+AA5","v":6611556.4512630608},6035204.7615323178,7242973.0486810021,{"$f":"AG4/(1+B5)^A5","v":1584382.200488047},{"$f":"AH4/(1+B5)^A5","v":1446280.1123832695},{"$f":"AI4/(1+B5)^A5","v":1735678.6261273457},{"$f":"AJ4+AG5","v":5294239.9027925143},4832769.4411336668,5799799.4663389362,{"$f":"AM4/(1+B5)^A5","v":0.92663755010241766},{"$f":"AN4/(1+B5)^A5","v":0.8460481297749145},{"$f":"AO4/(1+B5)^A5","v":1.0149265210167715},{"$f":"AP4+AM5","v":3.0963750360657558},2.8270841258867856,3.3913941246715713,{"$f":"AS4/(1+B5)^A5","v":0.35002408818646175},{"$f":"AT4/(1+B5)^A5","v":0.31974195961024504},{"$f":"AU4/(1+B5)^A5","v":0.38319938536846537},{"$f":"AV4+AS5","v":1.1696114069222103},1.068423162444132,1.2804672231980185,{"$f":"AY4/(1+B5)^A5","v":0.28081088068289883},{"$f":"AZ4/(1+B5)^A5","v":0.25656473357676685},{"$f":"BA4/(1+B5)^A5","v":0.30737351592632278},{"$f":"BB4+AY5","v":0.93833430417973618},0.85731539380651922,1.0270937988179232,{"$f":"BE4/(1+B5)^A5","v":265230.15401475353},{"$f":"BF4/(1+B5)^A5","v":242163.15833444582},{"$f":"BG4/(1+B5)^A5","v":290500.98115836544},{"$f":"BH4+BE5","v":886271.04266645422},809192.2867131182,970713.93870446202,{"$f":"BK4/(1+B5)^A5","v":100186.89919085194},{"$f":"BL4/(1+B5)^A5","v":91519.288402494814},{"$f":"BM4/(1+B5)^A5","v":109682.61753304035},{"$f":"BN4+BK5","v":334776.21704527666},305813.24909255671,366506.32038612897,{"$f":"BQ4/(1+B5)^A5","v":80376.100800482236},{"$f":"BR4/(1+B5)^A5","v":73436.160442450142},{"$f":"BS4/(1+B5)^A5","v":87979.086278323477},{"$f":"BT4+BQ5","v":268578.09937381756},245388.17136580544,293983.60385672585]
[4,0.04,15.721362346869558,14.350514728784848,17.22318138203871,77.17777372400181,70.448142732467844,84.550356780950636,5.9089958995295868,5.3938887842216197,0.29920205754314577,29.007864484515007,26.479151036422667,1.4688134644653561,4.7316607076311836,4.3192272533005882,5.1834982454310872,23.228205760744672,21.203527802674881,25.446322389757725,4499903.2859407552,4107527.5130884903,4929766.822073278,22090484.903261632,20164272.152494371,24200728.913408827,1691323.5302536124,1543885.1499374602,1852848.2417913354,8302879.9815166732,7579089.911469778,9095821.290472338,1354336.5451700815,1236286.3014681614,1483665.3638943715,6648576.4479625961,6069055.7426018286,7283464.8302333076,0.79209366139306403,0.7232054871444582,0.86756344375235528,3.8884686974588201,3.5502896130312438,4.2589575684239263,0.29920205754314577,0.27331676712289477,0.32756044061297912,1.4688134644653561,1.3417399295670269,1.6080276638109976,0.24003831769449016,0.21931260953184528,0.26274416962536284,1.1783726218742263,1.0766280033383646,1.2898379684432859,226719.84723927095,207002.08265727933,248321.45619241815,1112990.8899057251,1016194.3693703975,1219035.3948968803,85640.18131461287,78231.071286510734,93757.161150353364,420416.39835988951,384044.32037906745,460263.48153648234,68705.827822879903,62773.537719337735,75204.891673676742,337283.92719669745,308161.70908514317,369188.49553040258]
[5,0.04,12.921813868077905,11.795077051537591,14.156199642530607,90.099587592079715,82.243219784005433,98.706556423481246,4.8567639035532251,4.4333834025969923,0.24592228149288281,33.864628388068233,30.912534439019659,1.7147357459582389,3.8890801955902048,3.5500899597414932,4.2604577157593484,27.117285956334875,24.753617762416376,29.706780105517073,3698592.488510184,3376088.2047672574,4051908.9810649324,25789077.391771816,23540360.357261628,28252637.894473761,1390144.6558153643,1268961.0544568242,1522906.1946397037,9693024.6373320371,8848050.9659266025,10618727.485112041,1113165.9181501009,1016137.2228919454,1219464.7799447612,7761742.3661126969,7085192.965493774,8502929.6101780683,0.65104325139122254,0.59442219364113191,0.71307391125355279,4.5395119488500431,4.144711806672376,4.9720314796774794,0.24592228149288281,0.22464645963014035,0.26923080524184434,1.7147357459582389,1.5663863891971672,1.877258469052842,0.19729399997401437,0.18025897862835297,0.21595655515806278,1.3756666218482407,1.2568869819667177,1.5057945236013488,186347.18808629614,170140.62289165775,204102.13603450332,1299338.0779920213,1186334.9922620552,1423137.5309313836,70389.986450266035,64300.238081206349,77061.552202280218,490806.38481015555,448344.55846027378,537325.03373876261,56471.182279965833,51595.272238704289,61812.939027495573,393755.10947666329,359756.98132384743,431001.43455789814]
[9,0.04,3.9840364396062498,3.6366424451739281,4.3646206173508455,117.72695391104168,107.46157672600053,128.97308999232661,1.4974309774049195,1.3668948653041746,7.5822430254870149E-2,44.248588167867752,40.391289399152214,2.2405276375736358,1.1990760255461808,1.0945590075733107,1.3135786478800033,35.432298407707783,32.343855230961211,38.815812877650622,1140345.1094339576,1040911.0182546168,1249279.1797914789,33696819.337897792,30758574.960139651,36915784.945950694,428607.54857136193,391244.38202027488,469540.4093797839,12665210.743296368,11561141.577963855,13874763.188634051,343209.83311744855,313294.07504025509,375983.75659306883,10141736.607516443,9257735.8897128403,11110195.163804067,0.20072878806202632,0.18327145895727234,0.21985399848429232,5.9314690362452991,5.4156107578184107,6.4966126537930355,7.5822430254870149E-2,6.926269719810961E-2,8.3008883249576795E-2,2.2405276375736358,2.0466897038728318,2.4528849373415351,6.0829423271136135E-2,5.5577208180943027E-2,6.6583437426462388E-2,1.7974892595570868,1.6422880476135657,1.9675184672554291,57454.316811359247,52457.530218123946,62928.498712687891,1697755.984357856,1550102.5996856862,1859516.2418674661,21702.546861013128,19824.963755571334,23759.515126971233,641303.05352107377,585821.09619732434,702085.7827741371,17411.119699443279,15907.785610363298,19058.083024479682,514492.80584355572,470069.78268578841,563160.02523246745]
[16,0.04,0.11227664475409492,0.10248651539813985,0.12300212760833366,124.6158768156366,113.74980973193577,136.52009298703496,4.2200047224087517E-2,3.8521326683227067E-2,2.1367997494921402E-3,46.837843239870615,42.754830367843191,2.3716345901286306,3.3791918069581248E-2,3.0846458037881073E-2,3.7018788718499666E-2,37.505658534291392,34.236491689489107,41.087163095336315,32136.785064556236,29334.570200052509,35206.724836582471,35668625.987411968,32558446.990428653,39075952.927935734,12078.859769321371,11025.90479731336,13232.414547603017,13406329.556639189,12237654.563086035,14686660.300982993,9672.2128658161582,8829.1380111809285,10595.835482991261,10735191.541045785,9799462.5436065979,11760320.520791419,5.6568646323394397E-3,5.1648886256030393E-3,6.1958442548853358E-3,6.2785555066262626,5.7325112105396876,6.8767691279579424,2.1367997494921402E-3,1.9519357731555217E-3,2.3393257158481166E-3,2.3716345901286306,2.1664540153682457,2.5964182121424488,1.7142723593875616E-3,1.5662563718852006E-3,1.8764298629698954E-3,1.9026713314578261,1.7383883489574405,2.0826499862831902,1619.1563546180187,1478.338758758842,1773.4277288817332,1797102.0533633756,1640808.5675944111,1968327.8912349234,611.61316697542338,558.69981276252531,669.58188758538074,678829.61092717387,620101.06551206717,743169.10880326293,490.67375032810185,448.30734378915059,537.08786299279689,544598.92136492708,497576.43587881204,596113.95691838989]
[19,0.04,1.3504829442107708E-2,1.2327255713769848E-2,1.4794909110483815E-2,124.7154741094115,113.84072249125835,136.62920453971074,5.0758948261981022E-3,4.6334119431523241E-3,2.5701797762154232E-4,46.87527765474735,42.7890014984347,2.3735300820437519,4.0645504775357853E-3,3.7102654395051561E-3,4.452684072379403E-3,37.535634346256245,34.263854670898489,41.120001368899466,3865.4682108201982,3528.4129497893277,4234.7258877801723,35697133.579797417,32584468.82081354,39107183.77317591,1452.8661895542812,1326.2149404157656,1591.617757762805,13417044.356209001,12247435.317415105,14698398.384908956,1163.3905285172232,1061.9840236852085,1274.4854578423888,10743771.47526416,9807294.6110343747,11769719.773340348,6.8041748312085355E-4,6.2124175627992478E-4,7.4524688634354335E-4,6.2835735440806761,5.7370928306164668,6.8822652783086129,2.5701797762154232E-4,2.3478221811978881E-4,2.813781518966625E-4,2.3735300820437519,2.1681855199127082,2.5984933588576613,2.0619565076559904E-4,1.8839203123009786E-4,2.2570023636693816E-4,1.9041920118109132,1.7397777287019021,2.0843145117659345,194.75493284567267,177.81714833411272,213.31096114340147,1798538.3591193196,1642119.958222243,1969901.0465682417,73.565891843674706,67.201381883298851,80.538470036844458,679372.15489436535,620596.67160633171,743763.07510952593,59.019089182914662,53.923184369971217,64.601859104622861,545034.18354938319,497974.11607595906,596590.39169064886]
[25,0.04,6.7762324944418438E-5,6.185368804028686E-5,7.4235475758165119E-5,124.72619497662359,113.85050853647745,136.64094954224254,2.5468995078463358E-5,2.3248776820111802E-5,1.2896227820430786E-6,46.879307175789982,42.7926797525285,2.373734116875958,2.0394436774818355E-5,1.8616763241591533E-5,2.234195006170468E-5,37.538861007217292,34.266800081151111,41.123536151392059,19.395514329652876,17.704293554143764,21.248315122261602,35700202.198440731,32587269.866681334,39110545.528621785,7.2899544018210971,6.6544644731603517,7.9861593329384091,13418197.720311962,12248488.13887663,14699661.897543935,5.8374707632249159,5.3286497846733889,6.3949047340040499,10744695.037862675,9808137.6716408115,11770731.529128592,3.4140875889434955E-6,3.117165302867491E-6,3.7393779679120291E-6,6.2841136964399915,5.7375860060693098,6.8828568957698302,1.2896227820430786E-6,1.1780518238756424E-6,1.4118532812885198E-6,2.373734116875958,2.1683719027911459,2.598716732119486,1.0346148205129555E-6,9.4528272955075099E-7,1.1324817408683672E-6,1.9043557011193228,1.7399272845300073,2.0844936848739106,0.97720945685317695,0.8922218112978596,1.070316861473037,1798692.9661643687,1642261.1191338634,1970070.3843965428,0.36912690303173612,0.33719210563975466,0.40411276577449412,679430.55549551151,620650.01971374231,743827.01092200191,0.29613633524808936,0.27056693733005033,0.32414864529957232,545081.03610837483,498016.9232288936,596641.6761556681]
[36,0.04,1.053463753542969E-10,9.616054116626602E-11,1.1540982840006048E-10,124.72623202215566,113.85054235176915,136.64099012663368,3.9595251751372272E-11,3.6143600023002362E-11,2.0049059086151275E-12,46.879321099640364,42.792692462589848,2.373734821910241,3.1706113882334565E-11,2.8942462200632081E-11,3.473380612719321E-11,37.53887215681646,34.266810258899596,41.123548365692962,3.0153143866259235E-5,2.7523895552097856E-5,3.3033591783520015E-5,35700212.801930919,32587279.545584399,39110557.145034596,1.1333292849085039E-5,1.0345331461787854E-5,1.2415644525435512E-5,13418201.705715943,12248491.776859496,14699666.263561808,9.0751960864217669E-6,8.2841599783986574E-6,9.94180815100341E-6,10744698.22919666,9808140.5848033484,11770735.025210649,5.3076949902810741E-12,4.8460861740889541E-12,5.8134061268170312E-12,6.284115562915078,5.7375877102175563,6.8828589400805384,2.0049059086151275E-12,1.8314526505194813E-12,2.1949309714183188E-12,2.373734821910241,2.1683725468298012,2.598717503976947,1.6084589972123446E-12,1.4695792879726197E-12,1.760607338270402E-12,1.9043562667412453,1.7399278013142487,2.0844943039994903,1.5192140223326705E-6,1.3870883844285379E-6,1.6639630049479151E-6,1798693.5004028901,1642261.6069098029,1970070.9695367021,5.7386137963900335E-7,5.2421409915270712E-7,6.2825198432406451E-7,679430.75729647605,620650.20405601477,743827.23184967018,4.603869414852597E-7,4.2063559893810599E-7,5.0393614573179358E-7,545081.19800553692,498017.07114731532,596641.85336710582]
[39,0.04,1.2045335956140511E-12,1.0995024937274308E-12,1.3195994176771199E-12,124.72623202218711,113.85054235179784,136.6409901266681,4.5273328864825196E-13,4.1326699991076022E-13,2.2924153914646605E-14,46.879321099652188,42.792692462600634,2.3737348219108396,3.625286511205939E-13,3.3092897542230579E-13,3.9714737448764908E-13,37.538872156825924,34.266810258908237,41.123548365703328,3.4477194567104348E-7,3.1470904208306721E-7,3.7770707300777739E-7,35700212.80193992,32587279.545592614,39110557.145044461,1.2958520822139138E-7,1.1828882827318096E-7,1.4196084954790762E-7,13418201.705719328,12248491.776862584,14699666.263565514,1.0376606253529064E-7,9.472133209959128E-8,1.1367493071079609E-7,10744698.22919937,9808140.584805822,11770735.025213618,6.068834271292446E-14,5.5410293750489403E-14,6.6470658920625643E-14,6.2841155629166616,5.7375877102190023,6.8828589400822739,2.2924153914646605E-14,2.0940884191865401E-14,2.5096906146370898E-14,2.3737348219108396,2.1683725468303479,2.5987175039776025,1.8391168113701326E-14,1.6803213378991637E-14,2.0130836780088904E-14,1.9043562667417253,1.7399278013146875,2.0844943040000157,1.7370738411010895E-8,1.5860009929255181E-8,1.902580259242798E-8,1798693.5004033437,1642261.6069102169,1970070.9695371988,6.5615481185363294E-9,5.993879633735645E-9,7.1834519135988615E-9,679430.75729664729,620650.20405617123,743827.23184985772,5.2640780106192455E-9,4.8095599751597961E-9,5.7620209099433899E-9,545081.19800567441,498017.07114744087,596641.85336725612]
[44,0.04,3.1901981926427498E-16,2.9120241071460645E-16,3.494949159255202E-16,124.72623202218743,113.85054235179813,136.64099012666844,1.1990607189819202E-16,1.0945345493017143E-16,6.0714449686302053E-18,46.879321099652309,42.792692462600733,2.3737348219108454,9.6015441312498109E-17,8.7646290907076254E-17,1.0518418422837154E-16,37.538872156826017,34.266810258908322,41.123548365703428,9.1312591193687813E-11,8.335045372893213E-11,1.0003543496381485E-10,35700212.801940009,32587279.545592699,39110557.145044558,3.4320545194123162E-11,3.1328707438380425E-11,3.7598224516344182E-11,13418201.705719361,12248491.776862616,14699666.263565551,2.7482363826389003E-11,2.5086873755047363E-11,3.01067201299189E-11,10744698.229199396,9808140.5848058462,11770735.025213648,1.6073262044514197E-17,1.4675374735936762E-17,1.7604704154743875E-17,6.2841155629166776,5.7375877102190174,6.8828589400822917,6.0714449686302053E-18,5.5461774702243789E-18,6.6468967673966626E-18,2.3737348219108454,2.1683725468303532,2.5987175039776087,4.8708870794931385E-18,4.4503184591478638E-18,5.3316370208409878E-18,1.90435626674173,1.7399278013146919,2.0844943040000206,4.6006270381712969E-12,4.2005117329926073E-12,5.0389695451374802E-12,1798693.5004033484,1642261.606910221,1970070.9695372037,1.7378210973038011E-12,1.587474524918812E-12,1.9025318509291284E-12,679430.75729664892,620650.20405617275,743827.23184985959,1.3941871124687839E-12,1.2738083517164049E-12,1.5260669158422524E-12,545081.19800567569,498017.0711474421,596641.85336725751]
[50,0.04,4.4598059695791041E-21,4.0709265419807165E-21,4.8858391180109642E-21,124.72623202218743,113.85054235179813,136.64099012666844,1.676252643091577E-21,1.5301280428732907E-21,8.4877066815203502E-23,46.879321099652309,42.792692462600733,2.3737348219108454,1.342268450044238E-21,1.2252701173874005E-21,1.4704448576544331E-21,37.538872156826017,34.266810258908322,41.123548365703428,1.2765239483945412E-15,1.1652155404159425E-15,1.398466813284362E-15,35700212.801940009,32587279.545592699,39110557.145044558,4.7979142076173966E-16,4.3796638332724644E-16,5.2561244166670722E-16,13418201.705719361,12248491.776862616,14699666.263565551,3.8419559804697028E-16,3.5070733093906749E-16,4.2088334972264147E-16,10744698.229199396,9808140.5848058462,11770735.025213648,2.2469961327810543E-22,2.0515754790432981E-22,2.4610873663921302E-22,6.2841155629166776,5.7375877102190174,6.8828589400822917,8.4877066815203502E-23,7.7533977190180564E-23,9.2921718627941429E-23,2.3737348219108454,2.1683725468303532,2.5987175039776087,6.8093610373071495E-23,6.2214181164067654E-23,7.45347629749546E-23,1.90435626674173,1.7399278013146919,2.0844943040000206,6.4315452174607433E-17,5.872195447069938E-17,7.0443355242813388E-17,1798693.5004033484,1642261.606910221,1970070.9695372037,2.429424266395073E-17,2.219244051706632E-17,2.6596851962539753E-17,679430.75729664892,620650.20405617275,743827.23184985959,1.9490337688856029E-17,1.7807476990570521E-17,2.133397967858672E-17,545081.19800567569,498017.0711474421,596641.85336725751]

{"sheet":"Jefferson NPV 5%","index":198,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU34","v":22.376400735657803},{"$f":"'WTP Values '!CV34","v":20.425257127807978},{"$f":"'WTP Values '!CW34","v":24.513957508533498},{"$f":"C3","v":22.376400735657803},{"$f":"D3","v":20.425257127807978},{"$f":"E3","v":24.513957508533498},{"$f":"'WTP Values '!CC34","v":8.4103436633505808},{"$f":"'WTP Values '!CD34","v":7.677185621470394},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"I3","v":8.4103436633505808},{"$f":"J3","v":7.677185621470394},{"$f":"K3","v":0.42585782280197232},{"$f":"'WTP Values '!CI34","v":6.7346285775420673},{"$f":"'WTP Values '!CJ34","v":6.147607170155533},{"$f":"'WTP Values '!CK34","v":7.3777342823881096},{"$f":"O3","v":6.7346285775420673},{"$f":"P3","v":6.147607170155533},{"$f":"Q3","v":7.3777342823881096},{"$f":"'WTP Values '!BH34","v":6404765.5016337326},{"$f":"'WTP Values '!BI34","v":5846292.4292250937},{"$f":"'WTP Values '!BJ34","v":7016595.3503404222},{"$f":"U3","v":6404765.5016337326},{"$f":"V3","v":5846292.4292250937},{"$f":"W3","v":7016595.3503404222},{"$f":"'WTP Values '!AV34","v":2407280.7592363735},{"$f":"'WTP Values '!AW34","v":2197429.9709281027},{"$f":"'WTP Values '!AX34","v":2637180.7891659876},{"$f":"AA3","v":2407280.7592363735},{"$f":"AB3","v":2197429.9709281027},{"$f":"AC3","v":2637180.7891659876},{"$f":"'WTP Values '!BB34","v":1927643.2027346813},{"$f":"'WTP Values '!BC34","v":1759620.8964145032},{"$f":"'WTP Values '!BD34","v":2111718.4381114799},{"$f":"AG3","v":1927643.2027346813},{"$f":"AH3","v":1759620.8964145032},{"$f":"AI3","v":2111718.4381114799},{"$f":"'WTP Values '!CX34","v":1.127396264804932},{"$f":"'WTP Values '!CY34","v":1.0293469126607417},{"$f":"'WTP Values '!CZ34","v":1.2348132975177899},{"$f":"AM3","v":1.127396264804932},{"$f":"AN3","v":1.0293469126607417},{"$f":"AO3","v":1.2348132975177899},{"$f":"'WTP Values '!CF34","v":0.42585782280197232},{"$f":"'WTP Values '!CG34","v":0.38901498317886829},{"$f":"'WTP Values '!CH34","v":0.46622064440643962},{"$f":"AS3","v":0.42585782280197232},{"$f":"AT3","v":0.38901498317886829},{"$f":"AU3","v":0.46622064440643962},{"$f":"'WTP Values '!CL34","v":0.34164937300834902},{"$f":"'WTP Values '!CM34","v":0.31215022775965617},{"$f":"'WTP Values '!CN34","v":0.37396688027265329},{"$f":"AY3","v":0.34164937300834902},{"$f":"AZ3","v":0.31215022775965617},{"$f":"BA3","v":0.37396688027265329},{"$f":"'WTP Values '!BK34","v":322693.03668604896},{"$f":"'WTP Values '!BL34","v":294628.50944195432},{"$f":"'WTP Values '!BM34","v":353438.86187637306},{"$f":"BE3","v":322693.03668604896},{"$f":"BF3","v":294628.50944195432},{"$f":"BG3","v":353438.86187637306},{"$f":"'WTP Values '!AY34","v":121892.68168300625},{"$f":"'WTP Values '!AZ34","v":111347.207860478},{"$f":"'WTP Values '!BA34","v":133445.67496440269},{"$f":"BK3","v":121892.68168300625},{"$f":"BL3","v":111347.207860478},{"$f":"BM3","v":133445.67496440269},{"$f":"'WTP Values '!BE34","v":97789.816322501705},{"$f":"'WTP Values '!BF34","v":89346.317743419058},{"$f":"'WTP Values '!BG34","v":107040.01067102229},{"$f":"BQ3","v":97789.816322501705},{"$f":"BR3","v":89346.317743419058},{"$f":"BS3","v":107040.01067102229}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":20.29605508903202},{"$f":"D3/(1+B4)^A4","v":18.526310320007237},{"$f":"E3/(1+B4)^A4","v":22.234882093907935},{"$f":"F3+C4","v":42.67245582468982},{"$f":"G3+D4","v":38.951567447815215},{"$f":"H3+E4","v":46.748839602441436},{"$f":"I3/(1+B4)^A4","v":7.6284296266218421},{"$f":"J3/(1+B4)^A4","v":6.9634336702679311},{"$f":"K3/(1+B4)^A4","v":0.38626559891335355},{"$f":"L3+I4","v":16.038773289972422},{"$f":"M3+J4","v":14.640619291738325},{"$f":"N3+K4","v":0.81212342171532592},{"$f":"O3/(1+B4)^A4","v":6.10850664629666},{"$f":"P3/(1+B4)^A4","v":5.5760609253111406},{"$f":"Q3/(1+B4)^A4","v":6.6918224783565616},{"$f":"R3+O4","v":12.843135223838727},{"$f":"S3+P4","v":11.723668095466675},{"$f":"T3+Q4","v":14.069556760744671},{"$f":"U3/(1+B4)^A4","v":5809311.1125929542},{"$f":"V3/(1+B4)^A4","v":5302759.5729932822},{"$f":"W3/(1+B4)^A4","v":6364258.8211704511},{"$f":"X3+U4","v":12214076.614226688},{"$f":"Y3+V4","v":11149052.002218377},{"$f":"Z3+W4","v":13380854.171510873},{"$f":"AA3/(1+B4)^A4","v":2183474.6115522659},{"$f":"AB3/(1+B4)^A4","v":1993133.7604790046},{"$f":"AC3/(1+B4)^A4","v":2392000.7157968143},{"$f":"AD3+AA4","v":4590755.3707886394},{"$f":"AE3+AB4","v":4190563.7314071073},{"$f":"AF3+AC4","v":5029181.5049628019},{"$f":"AG3/(1+B4)^A4","v":1748429.208829643},{"$f":"AH3/(1+B4)^A4","v":1596028.0239587331},{"$f":"AI3/(1+B4)^A4","v":1915390.8735705032},{"$f":"AJ3+AG4","v":3676072.4115643241},{"$f":"AK3+AH4","v":3355648.9203732363},{"$f":"AL3+AI4","v":4027109.3116819831},{"$f":"AM3/(1+B4)^A4","v":1.0225816460815711},{"$f":"AN3/(1+B4)^A4","v":0.93364799334307635},{"$f":"AO3/(1+B4)^A4","v":1.1200120612406257},{"$f":"AP3+AM4","v":2.1499779108865029},{"$f":"AQ3+AN4","v":1.9629949060038181},{"$f":"AR3+AO4","v":2.3548253587584158},{"$f":"AS3/(1+B4)^A4","v":0.38626559891335355},{"$f":"AT3/(1+B4)^A4","v":0.35284805730509594},{"$f":"AU3/(1+B4)^A4","v":0.42287586794234883},{"$f":"AV3+AS4","v":0.81212342171532592},{"$f":"AW3+AT4","v":0.74186304048396423},{"$f":"AX3+AU4","v":0.88909651234878839},{"$f":"AY3/(1+B4)^A4","v":0.30988605261528257},{"$f":"AZ3/(1+B4)^A4","v":0.28312945828540242},{"$f":"BA3/(1+B4)^A4","v":0.33919898437428869},{"$f":"BB3+AY4","v":0.65153542562363165},{"$f":"BC3+AZ4","v":0.59527968604505865},{"$f":"BD3+BA4","v":0.71316586464694198},{"$f":"BE3/(1+B4)^A4","v":292692.09676739131},{"$f":"BF3/(1+B4)^A4","v":267236.74325800844},{"$f":"BG3/(1+B4)^A4","v":320579.4665545334},{"$f":"BH3+BE4","v":615385.13345344027},{"$f":"BI3+BF4","v":561865.25269996282},{"$f":"BJ3+BG4","v":674018.3284309064},{"$f":"BK3/(1+B4)^A4","v":110560.25549479024},{"$f":"BL3/(1+B4)^A4","v":100995.19987344943},{"$f":"BM3/(1+B4)^A4","v":121039.16096544461},{"$f":"BN3+BK4","v":232452.9371777965},{"$f":"BO3+BL4","v":212342.40773392742},{"$f":"BP3+BM4","v":254484.83592984729},{"$f":"BQ3/(1+B4)^A4","v":88698.246097507217},{"$f":"BR3/(1+B4)^A4","v":81039.743984960602},{"$f":"BS3/(1+B4)^A4","v":97088.445053081436},{"$f":"BT3+BQ4","v":186488.06242000894},{"$f":"BU3+BR4","v":170386.06172837966},{"$f":"BV3+BS4","v":204128.45572410373}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":17.532495487771961},{"$f":"D4/(1+B5)^A5","v":16.003723416483954},{"$f":"E4/(1+B5)^A5","v":19.207327151631947},{"$f":"F4+C5","v":60.20495131246178},54.955290864299172,65.956166754073379,{"$f":"I4/(1+B5)^A5","v":6.5897243292273764},{"$f":"J4/(1+B5)^A5","v":6.0152758192574716},{"$f":"K4/(1+B5)^A5","v":0.33367074736063362},{"$f":"L4+I5","v":22.628497619199798},20.655895110995797,1.1457941690759594,{"$f":"O4/(1+B5)^A5","v":5.2767577119504665},{"$f":"P4/(1+B5)^A5","v":4.8168110789859755},{"$f":"Q4/(1+B5)^A5","v":5.7806478595024817},{"$f":"R4+O5","v":18.119892935789196},16.540479174452649,19.850204620247155,{"$f":"U4/(1+B5)^A5","v":5018301.3606245145},{"$f":"V4/(1+B5)^A5","v":4580723.0951243117},{"$f":"W4/(1+B5)^A5","v":5497686.0565126445},{"$f":"X4+U5","v":17232377.974851202},15729775.097342689,18878540.228023518,{"$f":"AA4/(1+B5)^A5","v":1886167.4648977567},{"$f":"AB4/(1+B5)^A5","v":1721743.8812041935},{"$f":"AC4/(1+B5)^A5","v":2066300.1540194917},{"$f":"AD4+AA5","v":6476922.8356863959},5912307.6126113012,7095481.6589822937,{"$f":"AG4/(1+B5)^A5","v":1510358.8889576874},{"$f":"AH4/(1+B5)^A5","v":1378709.0154054491},{"$f":"AI4/(1+B5)^A5","v":1654586.6524742495},{"$f":"AJ4+AG5","v":5186431.3005220117},4734357.9357786849,5681695.9641562328,{"$f":"AM4/(1+B5)^A5","v":0.88334447345346812},{"$f":"AN4/(1+B5)^A5","v":0.80652024044321458},{"$f":"AO4/(1+B5)^A5","v":0.96750852930839049},{"$f":"AP4+AM5","v":3.033322384339971},2.7695151464470324,3.3223338880668063,{"$f":"AS4/(1+B5)^A5","v":0.33367074736063362},{"$f":"AT4/(1+B5)^A5","v":0.30480341846893072},{"$f":"AU4/(1+B5)^A5","v":0.36529607424023219},{"$f":"AV4+AS5","v":1.1457941690759594},1.0466664589528949,1.2543925865890206,{"$f":"AY4/(1+B5)^A5","v":0.2676912235095843},{"$f":"AZ4/(1+B5)^A5","v":0.24457787131877973},{"$f":"BA4/(1+B5)^A5","v":0.29301283608620121},{"$f":"BB4+AY5","v":0.91922664913321595},0.83985755736383838,1.0061787007331433,{"$f":"BE4/(1+B5)^A5","v":252838.4379806857},{"$f":"BF4/(1+B5)^A5","v":230849.14653537062},{"$f":"BG4/(1+B5)^A5","v":276928.59652696975},{"$f":"BH4+BE5","v":868223.571434126},792714.39923533343,950946.92495787609,{"$f":"BK4/(1+B5)^A5","v":95506.10559964602},{"$f":"BL4/(1+B5)^A5","v":87243.450921886979},{"$f":"BM4/(1+B5)^A5","v":104558.17813665445},{"$f":"BN4+BK5","v":327959.04277744249},299585.85865581443,359043.01406650175,{"$f":"BQ4/(1+B5)^A5","v":76620.879902824498},{"$f":"BR4/(1+B5)^A5","v":70005.177829573993},{"$f":"BS4/(1+B5)^A5","v":83868.649219809027},{"$f":"BT4+BQ5","v":263108.94232283346},240391.23955795367,287997.10494391277]
[4,0.05,14.424027427067497,13.166302860626141,15.801915581784913,74.628978739529273,68.121593724925319,81.75808233585829,5.4213825138516372,4.9487823030588869,0.27451174961925012,28.049880133051435,25.604677414054684,1.4203059186952096,4.3412016284987978,3.9628023952867175,4.7557532999130867,22.461094564287993,20.503281569739368,24.605957920160243,4128568.9486372569,3768572.2266951008,4522959.9243217753,21360946.92348846,19498347.32403779,23401500.152345292,1551754.6412433146,1416482.9520244701,1699950.2503746827,8028677.4769297102,7328790.5646357713,8795431.9093569759,1242575.9957694067,1134267.3189919419,1361232.5337481806,6429007.2962914184,5868625.2547706272,7042928.4979044134,0.72672968440390007,0.66352619778237631,0.7959716614442669,3.760052068743871,3.4330413442294088,4.1183055495110734,0.27451174961925012,0.25076252669941496,0.30052998430919808,1.4203059186952096,1.2974289856523098,1.5549225708982188,0.22023023206140183,0.20121482001329052,0.24106238539390579,1.1394568811946177,1.0410723773771289,1.2472410861270491,208010.80864922388,189920.16415824322,227829.84170338057,1076234.38008335,982634.56339357665,1178776.7666612566,78573.109434563594,71775.402982820509,86020.271912756056,406532.1522120061,371361.26163863495,445063.28597925778,63036.187516785285,57593.433048636311,68998.945270589131,326145.12983961875,297984.67260658997,356996.05021450191]
[5,0.05,11.301602914966105,10.316142806949104,12.381214338654141,85.930581654495384,78.437736531874421,94.139296674512437,4.2477950580373101,3.8775004266026811,0.2150871388297205,32.297675191088743,29.482177840657364,1.63539305752493,3.4014450698442942,3.1049593692510284,3.726257151750624,25.862539634132286,23.608240938990395,28.332215071910866,3234841.8013264658,2952774.9498419166,3543857.450594312,24595788.724814925,22451122.273879707,26945357.602939606,1215840.3653530132,1109851.457267659,1331955.5028631722,9244517.8422827236,8438642.021903431,10127387.412220148,973590.80651093123,888728.12420021289,1066561.3088398592,7402598.1028023493,6757353.37897084,8109489.8067442728,0.56941172367982085,0.51989013809981777,0.62366462450895654,4.3294637924236916,3.9529314823292268,4.7419701740200297,0.2150871388297205,0.19647900123873718,0.23547310651461209,1.63539305752493,1.493907986891047,1.7903956774128309,0.17255614946752929,0.15765707656165448,0.18887868670742924,1.3120130306621469,1.1987294539387834,1.4361197728344783,162981.91148493055,148807.41815796873,178510.64247696562,1239216.2915682807,1131441.9815515454,1357287.4091382222,61564.087222770315,56237.906345858144,67399.133890376208,468096.23943477642,427599.16798449308,512462.41986963397,49390.502353813703,45125.961810355861,54062.479078231707,375535.63219343242,343110.63441694586,411058.52929273364]
[9,0.05,2.6149360481864665,2.386922802641366,2.8647337849391228,107.02905320135559,97.696495410894457,117.2532478905604,0.98284398294163555,0.89716615586932968,4.9766313421109078E-2,40.227699263179616,36.720914950707424,2.0369298937453029,0.78701768200361988,0.71841757703740527,0.86217187280770391,32.212549678219297,29.404754707807086,35.288602682059945,748469.44279623777,683205.534349352,819968.6953185657,30634774.364055563,27963529.560904626,33561231.134337425,281318.04170818656,256794.59856957704,308184.4659756113,11514317.40495844,10510575.496171428,12613957.281139206,225266.9568452985,205631.64592615186,246778.23447441935,9220152.4872564226,8416481.308204839,10100606.783411404,0.13174903185977141,0.12029085373487756,0.14430192963579613,5.3924738044458103,4.9234917974210548,5.9062625698854481,4.9766313421109078E-2,4.5460810021070192E-2,5.4483166612420066E-2,2.0369298937453029,1.8607060993695408,2.2299901911494895,3.992560161367583E-2,3.6478292137376897E-2,4.3702268635834124E-2,1.6341506103638084,1.4930526016395718,1.7887291882677379,37710.338856438131,34430.680754456211,41303.33701423835,1543480.1422795858,1409244.0864025322,1690541.1731794702,14244.541430431309,13012.183288051749,15594.63964116983,583027.55956264655,532587.27239947079,638286.93515020725,11427.848422456569,10441.129911821827,12508.838477131962,467740.61554292892,427354.3322750341,511985.42304108106]
[16,0.05,3.0848557199904002E-2,2.8158671283798339E-2,3.3795436063716044E-2,110.6110159224277,100.96612355459911,121.17738577934904,1.1594669340913267E-2,1.0583922882682848E-2,5.870961805219489E-4,41.574007716867634,37.949861152722676,2.1051002337286575,9.2844947383941816E-3,8.4752151908360895E-3,1.0171093229183342E-2,33.290613518333721,30.388849512303594,36.469613403028013,8829.7388513547176,8059.8166139794166,9673.2198162965178,31660034.482297108,28899390.595275514,34684431.566376358,3318.7257894963022,3029.4212617910639,3635.6706059270259,11899669.367528453,10862335.027608851,13036111.111288799,2657.4877838063917,2425.8488447022096,2911.2576145619742,9528725.173869092,8698157.3707957398,10438645.809976665,1.5542512208575117E-3,1.4190784071523286E-3,1.7023385078627936E-3,5.5729448033393902,5.0882672817251908,6.103928640110249,5.870961805219489E-4,5.36303899004168E-4,6.4274118016797131E-4,2.1051002337286575,1.9229787223953116,2.304621718703288,4.7100471385303719E-4,4.3033659746100083E-4,5.1555828094269538E-4,1.6888410555453437,1.543020891554379,1.8485929456198158,444.87112640761632,406.18080332102147,487.25794090234143,1595136.1007786235,1456407.5399826416,1747118.8526005347,168.04370852886268,153.50550570270607,183.9708979942952,602539.8594592188,550411.47712137352,659648.61161719519,134.81501238872576,123.17463501252566,147.56751681701127,483394.58423546772,441656.68515129446,529120.14155172044]
[19,0.05,2.2131594630239817E-3,2.020179725556626E-3,2.4245765740923486E-3,{"$f":"F20+C21","v":110.63228074895211},100.9855341628855,121.2006819769817,8.3183313910564619E-4,7.5931943694917752E-4,4.2119878061312713E-5,{"$f":"L20+I21","v":41.582000266747499},37.957156965054821,2.1055049365596861,6.6609492484586579E-4,6.0803500725219856E-4,7.2970191388841712E-4,{"$f":"R20+O21","v":33.297013596259546},30.394691729805768,36.476624639621043,633.46949966810791,578.23318263720807,693.9831200408413,{"$f":"X20+U21","v":31666121.083486043},28904946.466203421,34691099.604041554,238.09442168103513,217.33892737906743,260.83290553279329,{"$f":"AD20+AA21","v":11901957.063764565},10864423.297643131,13038617.286998538,190.65540726877325,174.03699925827311,208.86154568643835,{"$f":"AJ20+AG21","v":9530557.0591124501},8699829.5804398656,10440652.626300044,1.1150621324254615E-4,1.0180854764811978E-4,1.2213039830460498E-4,{"$f":"AP20+AM21","v":5.5740161948593467},5.0892454946107106,6.1051021125945839,4.2119878061312713E-5,3.8475901529081097E-5,4.6112001801120676E-5,{"$f":"AV20+AS21","v":2.1055049365596861},1.9233484125984153,2.3050647792849479,3.3791160242528165E-5,3.0873518874306376E-5,3.6987554419960147E-5,{"$f":"BB20+AY21","v":1.6891657330810663},1.5433175353498347,1.8489483352523493,31.916265543797223,29.14051645084389,34.957210992187107,{"$f":"BH20+BE21","v":1595442.7636564842},1456687.5324718915,1747454.7339683012,12.055913063365361,11.012902819755958,13.1985729892859,{"$f":"BN20+BK21","v":602655.69697755796},550517.29302479338,659775.42822019022,9.6719959540516935,8.8368835960776977,10.586895333942405,{"$f":"BT20+BQ21","v":483487.51622683293},441741.59308487381,529221.86422307312]
[25,0.05,3.0511062567273545E-6,2.7850604998600512E-6,3.3425701485693524E-6,110.63356332038727,100.98670489859305,121.20208706898173,1.1467819367207034E-6,1.0468130849300772E-6,5.8067313102631101E-8,41.582482331163028,37.957597006288296,2.1055293458954596,9.1829189298210811E-7,8.382493200022718E-7,1.0059817704996299E-6,33.297399611970562,30.395044098600199,36.477047516890657,0.87331382404882196,0.79716392373333456,0.95673912115063775,31666488.192092035,28905281.564227443,34691501.78153535,0.32824177011189715,0.29962782720166753,0.35958950239585924,11902095.044379704,10864549.250022367,13038768.445032816,0.26284138839314747,0.23993091605492556,0.28794073788199193,9530667.5478428844,8699930.4384610038,10440773.665862206,1.537247137282401E-7,1.4035531641857898E-7,1.6837142945616402E-7,5.5740808150036854,5.0893044947583501,6.1051728896727138,5.8067313102631101E-8,5.3043653586624923E-8,6.3570935378232977E-8,2.1055293458954596,1.9233707101748292,2.3050915021385494,4.6585174796750351E-8,4.2562855581981865E-8,5.0991788254419636E-8,1.6891853157535359,1.5433354271891133,1.8489697703009969,4.4000407164061714E-2,4.017370350076431E-2,4.8192715869766763E-2,1595461.2597889081,1456704.4200006167,1747474.9923911667,1.6620524816560185E-2,1.5182609865886388E-2,1.8195818828372654E-2,602662.68362717715,550523.675228521,659783.07706474187,1.3334008625897649E-2,1.2182705891930495E-2,1.459530735691922E-2,483493.12134744844,441746.71424069896,529227.99954669934]
[36,0.05,1.8151242109543582E-13,1.6568517504503153E-13,1.9885180957248118E-13,110.6335644854086,100.98670596202862,121.20208834529438,6.8222850431291427E-14,6.2275634308405402E-14,3.4544646108361149E-15,41.582482769045328,37.957597405998925,2.1055293680676348,5.4629819725215788E-14,4.9868031708084623E-14,5.984655117751207E-14,33.297399962607209,30.395044418673727,36.477047901010422,5.1954043301409726E-8,4.7423833072918398E-8,5.6917071915758566E-8,31666488.525554448,28905281.868613105,34691502.146852523,1.9527329887739781E-8,1.782506663706779E-8,2.1392228158708776E-8,11902095.169714132,10864549.364430973,13038768.582336932,1.563661595401108E-8,1.4273656111697646E-8,1.7129793611654279E-8,9530667.6482051127,8699930.530075198,10440773.775808262,9.145189522486383E-15,8.3498348314090809E-15,1.0016532769549717E-14,5.5740808737012708,5.0893045483510218,6.1051729539629385,3.4544646108361149E-15,3.1556036322979656E-15,3.7818789058435858E-15,2.1055293680676348,1.9233707304287904,2.3050915264122032,2.7713842629597538E-15,2.532093711383084E-15,3.0335367447914467E-15,1.6891853335414195,1.5433354434411317,1.8489697897714832,2.6176146490880742E-9,2.3899614019393125E-9,2.8670179930306759E-9,1595461.2765898348,1456704.4353403714,1747475.0107928666,9.88766514662946E-10,9.0322395990902706E-10,1.0824818447635502E-9,602662.68997348694,550523.68102578365,659783.08401255531,7.9324939380843828E-10,7.2475759802276097E-10,8.6828492752265638E-10,483493.12643884914,441746.71889249119,529228.00511970872]
[39,0.05,6.9715003846641396E-16,6.3636100195714218E-16,7.6374688771124078E-16,110.63356448540863,100.98670596202865,121.20208834529441,2.6202924579721319E-16,2.3918727209747327E-16,1.3267853085707201E-17,41.582482769045342,37.957597405998932,2.1055293680676352,2.09821348274689E-16,1.9153234810997587E-16,2.2985768799562255E-16,33.297399962607216,30.395044418673734,36.47704790101043,1.9954426847196235E-10,1.8214470861818721E-10,2.1860619034222387E-10,31666488.525554456,28905281.868613113,34691502.146852531,7.5000260038548175E-11,6.8462234246572316E-11,8.2162931846327151E-11,11902095.169714136,10864549.364430977,13038768.582336936,6.0056867447610039E-11,5.482203282437841E-11,6.5791840598102185E-11,9530667.6482051145,8699930.5300751999,10440773.775808265,3.5124699394714555E-17,3.2069913666373416E-17,3.847134076802456E-17,5.5740808737012726,5.0893045483510235,6.1051729539629402,1.3267853085707201E-17,1.2119992562297437E-17,1.4525380735778592E-17,2.1055293680676352,1.9233707304287908,2.3050915264122036,1.0644288880438436E-17,9.7252255114990008E-18,1.1651159989809727E-17,1.68918533354142,1.5433354434411322,1.8489697897714836,1.0053692977531918E-11,9.1793259835325541E-12,1.1011597399575954E-11,1595461.2765898353,1456704.4353403719,1747475.010792867,3.7976388038433143E-12,3.4690883113904898E-12,4.1575791626916915E-12,602662.68997348705,550523.68102578376,659783.08401255554,3.0466997358613162E-12,2.7836375289971748E-12,3.3348950279494032E-12,483493.12643884926,441746.71889249131,529228.00511970883]
[44,0.05,2.4749900139010631E-20,2.2591795713655096E-20,2.7114190861862846E-20,110.63356448540863,100.98670596202865,121.20208834529441,9.3024418118765259E-21,8.4915165635754654E-21,4.7102922012696292E-22,41.582482769045342,37.957597405998932,2.1055293680676352,7.4489810375034559E-21,6.7996933623356592E-21,8.1603019582270214E-21,33.297399962607216,30.395044418673734,36.47704790101043,7.0841288754098278E-15,6.4664177012255927E-15,7.7608564616040637E-15,31666488.525554456,28905281.868613113,34691502.146852531,2.6626247492394338E-15,2.4305147635416069E-15,2.9169106305986395E-15,11902095.169714136,10864549.364430977,13038768.582336936,2.1321112959556348E-15,1.9462666039661932E-15,2.3357116759926591E-15,9530667.6482051145,8699930.5300751999,10440773.775808265,1.2469809287313602E-21,1.138531330293648E-21,1.3657918520911449E-21,5.5740808737012726,5.0893045483510235,6.1051729539629402,4.7102922012696292E-22,4.302784035733285E-22,5.1567338859000626E-22,2.1055293680676352,1.9233707304287908,2.3050915264122036,3.7788864993991438E-22,3.4526048477089022E-22,4.1363412513864355E-22,1.68918533354142,1.5433354434411322,1.8489697897714836,3.5692158573146945E-16,3.2588021071564677E-16,3.9092866810997631E-16,1595461.2765898353,1456704.4353403719,1747475.010792867,1.3482202678481517E-16,1.2315797825844922E-16,1.4760046391592951E-16,602662.68997348705,550523.68102578376,659783.08401255554,1.0816253325036628E-16,9.8823419729613152E-17,1.1839391000737521E-16,483493.12643884926,441746.71889249131,529228.00511970883]
[50,0.05,2.2626804060669037E-26,2.0653826161739442E-26,2.4788281182918672E-26,110.63356448540863,100.98670596202865,121.20208834529441,8.504459694014718E-27,7.7630972401017632E-27,4.3062338881374484E-28,41.582482769045342,37.957597405998932,2.1055293680676352,6.8099925026189398E-27,6.2164020265962612E-27,7.4602948879646515E-27,33.297399962607216,30.395044418673734,36.47704790101043,6.4764380908259075E-21,5.911715420194913E-21,7.0951146272670189E-21,31666488.525554456,28905281.868613113,34691502.146852531,2.4342194574421035E-21,2.2220203318936568E-21,2.666692185840727E-21,11902095.169714136,10864549.364430977,13038768.582336936,1.9492145123077562E-21,1.7793119507724687E-21,2.1353496433547799E-21,9530667.6482051145,8699930.5300751999,10440773.775808265,1.1400124034166499E-27,1.040865829065807E-27,1.2486314874545576E-27,5.5740808737012726,5.0893045483510235,6.1051729539629402,4.3062338881374484E-28,3.9336825904382685E-28,4.7143789095682955E-28,2.1055293680676352,1.9233707304287908,2.3050915264122036,3.4547260356271464E-28,3.1564334784887041E-28,3.7815176019908077E-28,1.68918533354142,1.5433354434411322,1.8489697897714836,3.2630413617871187E-22,2.979255525758754E-22,3.5739402281791771E-22,1595461.2765898353,1456704.4353403719,1747475.010792867,1.2325672289537697E-22,1.1259323984785434E-22,1.349390000578439E-22,602662.68997348705,550523.68102578376,659783.08401255554,9.8884134191075177E-23,9.0346148560928969E-23,1.0823784292733102E-22,483493.12643884926,441746.71889249131,529228.00511970883]

{"sheet":"Juniata","index":199,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Juniata"]
[null,"Number of households",{"$f":"'WTP Values '!C35","v":9326},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA35","v":0.58655050792915275}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU35","v":0}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV35","v":156.766594489}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW35","v":581.36244263100002}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!X3:X52), \"NULL\")))))","v":23086016.481936179},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!Y3:Y52), \"NULL\")))))","v":21072925.05121357},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!Z3:Z52), \"NULL\")))))","v":25291439.601406701},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AD3:AD52), \"NULL\")))))","v":8676463.4412678722},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AE3:AE52), \"NULL\")))))","v":7920028.0023096697},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AF3:AF52), \"NULL\")))))","v":9505169.0728180613},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":6947545.2488795687},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AK3:AK52), \"NULL\")))))","v":6341886.2086601593},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!AL3:AL52), \"NULL\")))))","v":7611069.2346414803}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BH3:BH52), \"NULL\")))))","v":1162366.8645714968},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BI3:BI52), \"NULL\")))))","v":1061204.4950794377},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1273194.3337531236},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BN3:BN52), \"NULL\")))))","v":438474.21296727285},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BO3:BO52), \"NULL\")))))","v":400461.63181724038},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BP3:BP52), \"NULL\")))))","v":480118.53374655225},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BT3:BT52), \"NULL\")))))","v":351592.18747618666},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BU3:BU52), \"NULL\")))))","v":321156.45928331034},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!BV3:BV52), \"NULL\")))))","v":384935.75925344869}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!F3:F52), \"NULL\")))))","v":156.33553836746026},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!G3:G52), \"NULL\")))))","v":142.70314176706827},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!H3:H52), \"NULL\")))))","v":171.27038046030242},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!L3:L52), \"NULL\")))))","v":58.755895989139397},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!M3:M52), \"NULL\")))))","v":53.63341235571184},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!N3:N52), \"NULL\")))))","v":2.9692910510621764},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!R3:R52), \"NULL\")))))","v":47.047884058548718},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!S3:S52), \"NULL\")))))","v":42.946438831135474},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Juniata NPV 1%'!A3:A52,'Juniata NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Juniata NPV 2%'!A3:A52,'Juniata NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Juniata NPV 3%'!A3:A52,'Juniata NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Juniata NPV 4%'!A3:A52,'Juniata NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Juniata NPV 5%'!A3:A52,'Juniata NPV 5%'!T3:T52), \"NULL\")))))","v":51.541183264801042}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Juniata NPV 1%","index":200,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU35","v":29.714747044066652},{"$f":"'WTP Values '!CV35","v":27.123632951806258},{"$f":"'WTP Values '!CW35","v":32.553417378183418},{"$f":"C3","v":29.714747044066652},{"$f":"D3","v":27.123632951806258},{"$f":"E3","v":32.553417378183418},{"$f":"'WTP Values '!CC35","v":11.167752418270132},{"$f":"'WTP Values '!CD35","v":10.194120274266508},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"I3","v":11.167752418270132},{"$f":"J3","v":10.194120274266508},{"$f":"K3","v":0.56437412378456331},{"$f":"'WTP Values '!CI35","v":8.9424067512555698},{"$f":"'WTP Values '!CJ35","v":8.1628437119086215},{"$f":"'WTP Values '!CK35","v":9.7964496048597596},{"$f":"O3","v":8.9424067512555698},{"$f":"P3","v":8.1628437119086215},{"$f":"Q3","v":9.7964496048597596},{"$f":"'WTP Values '!BH35","v":4387966.7232378321},{"$f":"'WTP Values '!BI35","v":4005337.7748543904},{"$f":"'WTP Values '!BJ35","v":4807152.2187722446},{"$f":"U3","v":4387966.7232378321},{"$f":"V3","v":4005337.7748543904},{"$f":"W3","v":4807152.2187722446},{"$f":"'WTP Values '!AV35","v":1649138.2515239373},{"$f":"'WTP Values '!AW35","v":1505362.3195859375},{"$f":"'WTP Values '!AX35","v":1806650.6026672064},{"$f":"AA3","v":1649138.2515239373},{"$f":"AB3","v":1505362.3195859375},{"$f":"AC3","v":1806650.6026672064},{"$f":"'WTP Values '!BB35","v":1320522.2037386277},{"$f":"'WTP Values '!BC35","v":1205404.3913524849},{"$f":"'WTP Values '!BD35","v":1446638.4252994824},{"$f":"AG3","v":1320522.2037386277},{"$f":"AH3","v":1205404.3913524849},{"$f":"AI3","v":1446638.4252994824},{"$f":"'WTP Values '!CX35","v":1.4961194097809185},{"$f":"'WTP Values '!CY35","v":1.3659101022467659},{"$f":"'WTP Values '!CZ35","v":1.6387689749340462},{"$f":"AM3","v":1.4961194097809185},{"$f":"AN3","v":1.3659101022467659},{"$f":"AO3","v":1.6387689749340462},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"'WTP Values '!CG35","v":0.51544691998354919},{"$f":"'WTP Values '!CH35","v":0.61797585532393529},{"$f":"AS3","v":0.56437412378456331},{"$f":"AT3","v":0.51544691998354919},{"$f":"AU3","v":0.61797585532393529},{"$f":"'WTP Values '!CL35","v":0.45254550180624042},{"$f":"'WTP Values '!CM35","v":0.41337070674963411},{"$f":"'WTP Values '!CN35","v":0.49546307494763869},{"$f":"AY3","v":0.45254550180624042},{"$f":"AZ3","v":0.41337070674963411},{"$f":"BA3","v":0.49546307494763869},{"$f":"'WTP Values '!BK35","v":220931.45111998386},{"$f":"'WTP Values '!BL35","v":201703.486376808},{"$f":"'WTP Values '!BM35","v":241996.46453059802},{"$f":"BE3","v":220931.45111998386},{"$f":"BF3","v":201703.486376808},{"$f":"BG3","v":241996.46453059802},{"$f":"'WTP Values '!AY35","v":83340.937445996664},{"$f":"'WTP Values '!AZ35","v":76115.87368147794},{"$f":"'WTP Values '!BA35","v":91256.287152790028},{"$f":"BK3","v":83340.937445996664},{"$f":"BL3","v":76115.87368147794},{"$f":"BM3","v":91256.287152790028},{"$f":"'WTP Values '!BE35","v":66827.242369988759},{"$f":"'WTP Values '!BF35","v":61042.313531687425},{"$f":"'WTP Values '!BG35","v":73164.865991933228},{"$f":"BQ3","v":66827.242369988759},{"$f":"BR3","v":61042.313531687425},{"$f":"BS3","v":73164.865991933228}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":29.129249136424519},{"$f":"D3/(1+B4)^A4","v":26.589190228219053},{"$f":"E3/(1+B4)^A4","v":31.911986450527809},{"$f":"F3+C4","v":58.843996180491175},{"$f":"G3+D4","v":53.71282318002531},{"$f":"H3+E4","v":64.465403828711231},{"$f":"I3/(1+B4)^A4","v":10.947703576384797},{"$f":"J3/(1+B4)^A4","v":9.993255832042454},{"$f":"K3/(1+B4)^A4","v":0.55325372393349992},{"$f":"L3+I4","v":22.11545599465493},{"$f":"M3+J4","v":20.18737610630896},{"$f":"N3+K4","v":1.1176278477180632},{"$f":"O3/(1+B4)^A4","v":8.7662060104456128},{"$f":"P3/(1+B4)^A4","v":8.0020034427101479},{"$f":"Q3/(1+B4)^A4","v":9.6034208458580128},{"$f":"R3+O4","v":17.708612761701183},{"$f":"S3+P4","v":16.164847154618769},{"$f":"T3+Q4","v":19.399870450717771},{"$f":"U3/(1+B4)^A4","v":4301506.4437190788},{"$f":"V3/(1+B4)^A4","v":3926416.7972300663},{"$f":"W3/(1+B4)^A4","v":4712432.3289601458},{"$f":"X3+U4","v":8689473.1669569109},{"$f":"Y3+V4","v":7931754.5720844567},{"$f":"Z3+W4","v":9519584.5477323905},{"$f":"AA3/(1+B4)^A4","v":1616643.7128947529},{"$f":"AB3/(1+B4)^A4","v":1475700.7348161333},{"$f":"AC3/(1+B4)^A4","v":1771052.4484532953},{"$f":"AD3+AA4","v":3265781.9644186902},{"$f":"AE3+AB4","v":2981063.0544020711},{"$f":"AF3+AC4","v":3577703.0511205019},{"$f":"AG3/(1+B4)^A4","v":1294502.6994790977},{"$f":"AH3/(1+B4)^A4","v":1181653.162780595},{"$f":"AI3/(1+B4)^A4","v":1418133.9332413317},{"$f":"AJ3+AG4","v":2615024.9032177255},{"$f":"AK3+AH4","v":2387057.5541330799},{"$f":"AL3+AI4","v":2864772.3585408144},{"$f":"AM3/(1+B4)^A4","v":1.4666399468492486},{"$f":"AN3/(1+B4)^A4","v":1.3389962770775079},{"$f":"AO3/(1+B4)^A4","v":1.6064787520184749},{"$f":"AP3+AM4","v":2.9627593566301673},{"$f":"AQ3+AN4","v":2.7049063793242736},{"$f":"AR3+AO4","v":3.2452477269525213},{"$f":"AS3/(1+B4)^A4","v":0.55325372393349992},{"$f":"AT3/(1+B4)^A4","v":0.50529057933883859},{"$f":"AU3/(1+B4)^A4","v":0.60579928960291662},{"$f":"AV3+AS4","v":1.1176278477180632},{"$f":"AW3+AT4","v":1.0207374993223879},{"$f":"AX3+AU4","v":1.2237751449268519},{"$f":"AY3/(1+B4)^A4","v":0.44362856759753005},{"$f":"AZ3/(1+B4)^A4","v":0.40522567076721311},{"$f":"BA3/(1+B4)^A4","v":0.48570049499817536},{"$f":"BB3+AY4","v":0.89617406940377053},{"$f":"BC3+AZ4","v":0.81859637751684722},{"$f":"BD3+BA4","v":0.98116356994581411},{"$f":"BE3/(1+B4)^A4","v":216578.22872265842},{"$f":"BF3/(1+B4)^A4","v":197729.13084678756},{"$f":"BG3/(1+B4)^A4","v":237228.1781497873},{"$f":"BH3+BE4","v":437509.67984264228},{"$f":"BI3+BF4","v":399432.61722359556},{"$f":"BJ3+BG4","v":479224.64268038532},{"$f":"BK3/(1+B4)^A4","v":81698.791732179845},{"$f":"BL3/(1+B4)^A4","v":74616.090267109044},{"$f":"BM3/(1+B4)^A4","v":89458.177779423611},{"$f":"BN3+BK4","v":165039.72917817649},{"$f":"BO3+BL4","v":150731.96394858698},{"$f":"BP3+BM4","v":180714.46493221365},{"$f":"BQ3/(1+B4)^A4","v":65510.481688058775},{"$f":"BR3/(1+B4)^A4","v":59839.538801771814},{"$f":"BS3/(1+B4)^A4","v":71723.229087278916},{"$f":"BT3+BQ4","v":132337.72405804752},{"$f":"BU3+BR4","v":120881.85233345925},{"$f":"BV3+BS4","v":144888.09507921216}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":28.272562228343485},{"$f":"D4/(1+B5)^A5","v":25.807206076883411},{"$f":"E4/(1+B5)^A5","v":30.973459649682773},{"$f":"F4+C5","v":87.116558408834663},79.520029256908714,95.438863478394012,{"$f":"I4/(1+B5)^A5","v":10.625733233671323},{"$f":"J4/(1+B5)^A5","v":9.6993556563008827},{"$f":"K4/(1+B5)^A5","v":0.53698261375413592},{"$f":"L4+I5","v":32.741189228326249},29.886731762609841,1.654610461472199,{"$f":"O4/(1+B5)^A5","v":8.5083931884426143},{"$f":"P4/(1+B5)^A5","v":7.7666657051775632},{"$f":"Q4/(1+B5)^A5","v":9.320985659392754},{"$f":"R4+O5","v":26.217005950143797},23.931512859796332,28.720856110110525,{"$f":"U4/(1+B5)^A5","v":4174999.7755210167},{"$f":"V4/(1+B5)^A5","v":3810941.4600491184},{"$f":"W4/(1+B5)^A5","v":4573840.3912644424},{"$f":"X4+U5","v":12864472.942477927},11742696.032133576,14093424.938996833,{"$f":"AA4/(1+B5)^A5","v":1569098.4604448148},{"$f":"AB4/(1+B5)^A5","v":1432300.5945021245},{"$f":"AC4/(1+B5)^A5","v":1718966.057931901},{"$f":"AD4+AA5","v":4834880.4248635052},4413363.6489041951,5296669.1090524029,{"$f":"AG4/(1+B5)^A5","v":1256431.5665801526},{"$f":"AH4/(1+B5)^A5","v":1146900.9180623868},{"$f":"AI4/(1+B5)^A5","v":1376426.8240459166},{"$f":"AJ4+AG5","v":3871456.4697978781},3533958.472195467,4241199.1825867314,{"$f":"AM4/(1+B5)^A5","v":1.4235062829690048},{"$f":"AN4/(1+B5)^A5","v":1.2996165946432237},{"$f":"AO4/(1+B5)^A5","v":1.5592324495642294},{"$f":"AP4+AM5","v":4.3862656395991717},4.0045229739674975,4.8044801765167504,{"$f":"AS4/(1+B5)^A5","v":0.53698261375413592},{"$f":"AT4/(1+B5)^A5","v":0.49043005814692853},{"$f":"AU4/(1+B5)^A5","v":0.58798282211015684},{"$f":"AV4+AS5","v":1.654610461472199},1.5111675574693164,1.8117579670370088,{"$f":"AY4/(1+B5)^A5","v":0.43058151704941577},{"$f":"AZ4/(1+B5)^A5","v":0.39330804373402833},{"$f":"BA4/(1+B5)^A5","v":0.47141611528880917},{"$f":"BB4+AY5","v":1.3267555864531864},1.2119044212508756,1.4525796852346233,{"$f":"BE4/(1+B5)^A5","v":210208.69505383226},{"$f":"BF4/(1+B5)^A5","v":191913.94635818811},{"$f":"BG4/(1+B5)^A5","v":230251.33252300767},{"$f":"BH4+BE5","v":647718.37489647453},591346.56358178367,709475.97520339303,{"$f":"BK4/(1+B5)^A5","v":79296.042352846256},{"$f":"BL4/(1+B5)^A5","v":72421.642090135851},{"$f":"BM4/(1+B5)^A5","v":86827.22600426829},{"$f":"BN4+BK5","v":244335.77153102274},223153.60603872285,267541.69093648193,{"$f":"BQ4/(1+B5)^A5","v":63583.828112424213},{"$f":"BR4/(1+B5)^A5","v":58079.666817533733},{"$f":"BS4/(1+B5)^A5","v":69613.859529670386},{"$f":"BT4+BQ5","v":195921.55217047172},178961.51915099297,214501.95460888254]
[4,0.01,27.169376589605381,24.800217785902451,29.76488592397676,114.28593499844004,104.32024704281116,125.20374940237078,10.211120783275977,9.3208901398533754,0.51602973714673261,42.952310011602222,39.207621902463217,2.1706401986189316,8.1763986172248302,7.4636130848444093,8.9572840098826383,34.393404567368627,31.395125944640739,37.678140119993159,4012092.7224958669,3662239.8370818486,4395370.7148067225,16876565.664973795,15404935.869215425,18488795.653803557,1507872.7790457148,1376412.7187075941,1651892.594505667,6342753.2039092202,5789776.3676117891,6948561.7035580697,1207406.0396712795,1102149.2393272507,1322719.1235270337,5078862.5094691571,4636107.711522718,5563918.3061137646,1.3679615581810076,1.2489060028158296,1.4983917365110186,5.7542271977801791,5.2534289767833275,6.3028719130277686,0.51602973714673261,0.47129364622276299,0.56503993494139704,2.1706401986189316,1.9824612036920795,2.3767979019784056,0.41378037458208117,0.37796129935538914,0.45302162086499087,1.7405359610352675,1.5898657206062647,1.9056013060996142,202006.42418611501,184425.53028234834,221267.00484558739,849724.79908258957,775772.09386413195,930742.98004898045,76201.938096362181,69595.774563789979,83439.257556069089,320537.7096273849,292749.38060251286,350980.94849255099,61102.8090430136,55813.418225760761,66897.550711601027,257024.36121348533,234774.93737675372,281399.50532048359]
[5,0.01,25.85072957867559,23.596556268460798,28.320267652192989,140.13666457711562,127.91680331127196,153.52401705456376,9.7155310572952409,8.8685071460225569,0.49098458867984585,52.667841068897459,48.076129048485775,2.6616247872987775,7.7795627324846937,7.101371755802214,8.5225483895519218,42.172967299853319,38.496497700442951,46.200688509545081,3817368.5609515631,3484495.5447699092,4182044.4194501457,20693934.22592536,18889431.413985334,22670840.073253702,1434689.2105382304,1309609.4738357957,1571719.1232838307,7777442.414447451,7099385.8414475843,8520280.8268419001,1148805.4177563754,1048657.1838417579,1258521.8603772453,6227667.927225532,5684764.8953644764,6822440.1664910102,1.3015684845742921,1.1882912087253596,1.4256683238837269,7.0557956823544714,6.4417201855086876,7.7285402369114955,0.49098458867984585,0.44841973316803302,0.53761611022428901,2.6616247872987775,2.4308809368601123,2.9144140122026947,0.39369782861991798,0.35961720757991555,0.4310345279970324,2.1342337896551857,1.9494829281861803,2.3366358340966467,192202.1812892225,175474.56398233384,210527.96291009264,1041926.9803718121,951246.65784646582,1141270.942959073,72503.529427822155,66217.991499860713,79389.590563981896,393041.23905520706,358967.37210237357,430370.5390565329,58137.226220814809,53104.552349856509,63650.724087020826,315161.58743430016,287879.48972661025,345050.22940750443]
[9,0.01,19.179248715936911,17.50682587642449,21.011455609027326,227.35860102694727,207.53302168602659,249.07832541108451,7.2081751498799083,6.5797486981930149,0.36427271862186222,85.448634735734714,77.99901243717531,4.3182367007592983,5.7718358815930157,5.2686704533558508,6.323073968158317,68.421685897722099,62.456958626936597,74.956285977761553,2832193.2210100191,2585227.1015919256,3102754.5979938111,33573968.308350705,30646331.660868559,36781312.718658313,1064428.8052002294,971629.28198991378,1166094.4378885604,12618171.213453971,11518087.988841886,13823356.899446534,852325.0675114661,778022.79759430559,933726.21074996539,10103807.39306967,9222998.1188536864,11068769.593769474,0.96566348777512401,0.88162048075830735,1.0577360026524933,11.447367042115639,10.451087115594651,12.538832014784605,0.36427271862186222,0.33269287682535065,0.39886971314696862,4.3182367007592983,3.9438764347317226,4.7283635201914365,0.29209344173614465,0.26680824793414881,0.31979439467855414,3.4625942478702485,3.1628532947879693,3.7909725905978333,142599.20314714976,130188.6005071965,156195.52051803537,1690428.8491839212,1543308.5268025515,1851605.1153842905,53792.030102954421,49128.64546357964,58900.956673154586,637672.56432962487,582390.90948681626,698235.85410984,43133.340509797024,39399.484427184609,47223.930933905671,511320.13047922688,467057.48453557707,559811.65014061832]
[16,0.01,7.7550852608058207,7.0788449187239841,8.4959339187381531,313.63596515655888,286.28703407019708,343.59782580042304,2.9146091012256696,2.6605063057951104,0.14729283888741043,117.87442791080518,107.59784515076446,5.9569082906900652,2.3338286100820067,2.1303748223939283,2.5567204669859303,94.386143287482369,86.157939093673463,103.40047392532963,1145190.8377285996,1045330.6533707941,1254591.7104044317,46314517.713263206,42275910.238492794,50738975.61884775,430399.34778708051,392876.07326694147,471507.61335415847,17406477.208985317,15888937.681800868,19069003.166269626,344635.68757941329,314591.73503396346,377550.05328223016,13937970.101715179,12722913.949936535,15269113.281647962,0.39046381804937019,0.35648122078275568,0.42769312841633417,15.791379761040075,14.417034498054049,17.297030607726253,0.14729283888741043,0.13452360223575766,0.16128205432976964,5.9569082906900652,5.4404869069311603,6.5226688129143504,0.11810731370847458,0.10788330354651565,0.12930813054211046,4.7765691905696537,4.3630834341818172,5.2295595678532916,57659.66096524935,52641.462232008824,63157.300732367934,2331907.7494651354,2128958.6457329388,2554246.7046740116,21750.684084596396,19865.055193813383,23816.466833958017,879654.64804947248,803394.87562933424,963200.31448776496,17440.867376566835,15931.091227296896,19094.888239210872,705354.3692759726,644295.06640282436,772247.3062584016]
[19,0.01,4.5313999196898775,4.1362636537757256,4.9642876876714377,{"$f":"F20+C21","v":330.19000928383747},301.3975721511855,361.73328921099818,1.7030450347168766,1.5545693767345727,8.6065173477661114E-2,{"$f":"L20+I21","v":124.09596720442271},113.27697533513833,6.271320327769458,1.3636872349739526,1.2448064688462359,1.4939259246217074,{"$f":"R20+O21","v":99.367945614280814},90.705447938713277,108.85806233451285,669150.3053280093,610800.6655547187,733074.69674156769,{"$f":"X20+U21","v":48759047.853728041},44507278.325566411,53417033.414126568,251488.08870662216,229562.73812325651,275508.19745135709,{"$f":"AD20+AA21","v":18325209.828422558},16727572.930117546,20075485.696804889,201375.23631266266,183820.15347692967,220607.53990269304,{"$f":"AJ20+AG21","v":14673631.179338433},13394443.05486455,16075033.530375311,0.22815322517380918,0.20829673961032363,0.24990680857534622,{"$f":"AP20+AM21","v":16.624865797197891},15.177981110621749,18.209986517640022,8.6065173477661114E-2,7.8603937915205424E-2,9.4239258945477633E-2,{"$f":"AV20+AS21","v":6.271320327769458},5.7276416670246446,6.8669422998618979,6.9011681220092463E-2,6.3037655497776263E-2,7.5556468130033513E-2,{"$f":"BB20+AY21","v":5.0286816583417062},4.5933716782752221,5.5055813557539928,33691.310189428827,30759.109630433155,36903.654549472194,{"$f":"BH20+BE21","v":2454988.3526928914},2241327.3766245702,2689062.5974879074,12709.215282553667,11607.41713115962,13916.279740228152,{"$f":"BN20+BK21","v":926083.76804311795},845798.92267846258,1014039.0647614456,10190.931804311937,9308.7494308791229,11157.398290764437,{"$f":"BT20+BQ21","v":742583.73277876677},678301.65411956212,813007.35104023095]
[25,0.01,1.1826246636355107,1.0795002645869056,1.2956016155872945,343.96302347193682,313.96958499464057,376.82204896910508,0.44446817695049357,0.40571834727503192,2.2461667175409386E-2,129.27230649070069,118.00202862145595,6.532912082286277,0.35590108711382135,0.32487506236512859,0.38989135265355918,103.51282003902847,94.488988888687615,113.39879220176155,174637.78717070183,159409.44177344462,191321.05574849228,50792904.236433811,46363783.242784433,55645185.503569424,65634.466519424139,59912.292176331066,71903.340052589294,19089598.113562334,17425319.963102203,20912882.170231782,52555.794087819755,47974.191426026198,57575.125192378779,15285703.394552659,13953157.277128473,16745561.585928047,5.9544431292879368E-2,5.4362198434008774E-2,6.5221777082052276E-2,17.3183286702772,15.811090966479309,18.969568563191725,2.2461667175409386E-2,2.0514401130977283E-2,2.4594975920660456E-2,6.532912082286277,5.9665552856267947,7.1533788699143734,1.8010971826873876E-2,1.6451844341854281E-2,1.9719059074768969E-2,5.2384399850033629,4.7849721856113314,5.7352323082192189,8792.9061849256941,8027.6475978991393,9631.2779322019123,2557391.7824229277,2334818.4965569405,2801229.8232262577,3316.9068532865153,3029.3547300398463,3631.93183972412,964712.93463810696,881079.21655408887,1056337.0569282547,2659.6741648950851,2429.438332451155,2911.9068355294853,773558.67447853787,706595.23673359316,846919.8301161211]
[36,0.01,3.9742800995709794E-2,3.6277244597966649E-2,4.3539458258647995E-2,347.4544591504125,317.15656887430731,380.6470239124202,1.4936615858464479E-2,1.3634404923107088E-2,7.5483760489143041E-4,130.58449969846066,119.19982159554603,6.5992251472727537,1.1960266443150019E-2,1.0917618538712861E-2,1.3102529411845787E-2,104.56353865818664,95.44811008636475,114.54985950252212,5868.8060846965745,5357.0485345397683,6429.4571884938277,51308483.371290892,46834404.082690455,56210018.269724041,2205.6850508446687,2013.3879990639236,2416.3542521193694,19283369.244158559,17602197.649586998,21125160.752423231,1766.1685315971656,1612.2010654787737,1934.8461208221665,15440862.660405237,14094790.382492555,16915539.307914175,2.0010258165941413E-3,1.8268738176070826E-3,2.1918163783175106E-3,17.494120329510327,15.971583238464746,19.162121320224404,7.5483760489143041E-4,6.8939857823383985E-4,8.2652870649951502E-4,6.5992251472727537,6.0271194817184579,7.2259900533955861,6.0526935642820192E-4,5.5287395552933052E-4,6.6267063822433934E-4,5.2916133641607512,4.8335425884433683,5.793448434194449,295.49081075916985,269.77384351703569,323.66478897639865,2583350.8777433019,2358518.336497175,2829664.024233391,111.46661577836024,101.80325667425112,122.05321669210933,974505.3626889009,890022.71106460097,1067059.5260234138,89.379922725367791,81.642711459392686,97.856350743385946,781410.76953284559,713767.61181877158,855516.58590059064]
[39,0.01,1.2782678348297433E-2,1.1668033893946644E-2,1.4003816450669867E-2,347.5135872756864,317.21054105063712,380.7118005883911,4.8041394000246911E-3,4.385302702276439E-3,2.4278224148237477E-4,130.606721939257,119.22010644669217,6.6003481716028274,3.8468410648566471E-3,3.5114889392129293E-3,4.214232888084847E-3,104.58133277724323,95.464352985719515,114.56935304553014,1887.6138216152754,1723.0146491343696,2067.938875358514,51317214.801705718,46842374.135855123,56219583.819724545,709.42565285318096,647.57617826520448,777.18425492246956,19286650.794998802,17605193.106747817,21128755.730465692,568.06172898403565,518.5403931399353,622.31435621738501,15443490.311994325,14097188.965988887,16918417.912867814,6.4360006691333341E-4,5.8758667754490676E-4,7.0496500147504415E-4,17.497097394593702,15.974301205523956,19.165382237677321,2.4278224148237477E-4,2.2173475594455526E-4,2.6584061354805225E-4,6.6003481716028274,6.0281451478636772,7.2272197375566414,1.9467584829106278E-4,1.7782365016107523E-4,2.1313811324463793E-4,5.2925138654197132,4.8343651374254275,5.7944343353269963,95.040205878288162,86.768727469270402,104.10194516993121,2583790.4999450119,2358919.6977806143,2830145.5628192448,35.851572117975408,32.743496992489085,39.256594182143814,974671.19931481755,890174.17084003496,1067241.1130707744,28.747717180713813,26.259158738734364,31.47403365016746,781543.74625153351,713889.07735089143,855662.17358994915]
[44,0.01,1.5817336957229553E-3,1.4438071482375293E-3,1.7328378095107309E-3,347.53567372268031,317.230701568261,380.73599696894007,5.9446611742220953E-4,5.4263909809319853E-4,3.0041970987009E-5,130.61502273251168,119.22768355635944,6.6007676609274784,4.7600964121771651E-4,4.3451303599854207E-4,5.2147085134122203E-4,104.58797951034235,95.470420283371269,114.57663457360795,233.57408399147718,213.20651701473005,255.88757776148375,51320476.29992073,46845351.232726455,56223156.891119502,87.784612047098221,80.131333496786155,96.169088378879806,19287876.570352837,17606312.015989378,21130098.58197014,70.292183961929055,64.164394196159066,77.005425603334757,15444471.83284032,14098084.921796836,16919493.173675261,7.9639327898910905E-5,7.2708208851587685E-5,8.7232649273927761E-5,17.498209433743551,15.975316462393785,19.166600305731091,3.0041970987009E-5,2.7437546767115767E-5,3.2895223104524488E-5,6.6007676609274784,6.0285282704613392,7.2276790681022423,2.4089266787068744E-5,2.2003969097265644E-5,2.6373794785093848E-5,5.2928502345034936,4.8346723885755027,5.7948026042853717,11.760312822559445,10.736796799039155,12.881616041564213,2583954.7143930509,2359069.620421845,2830325.434519941,4.436287773070374,4.0516933226064884,4.857626555665389,974733.14516260126,890230.7464254495,1067308.9422582842,3.5572539416909619,3.2493187316980583,3.8946094244340324,781593.41776124435,713934.4490251044,855716.55574343516]
[50,0.01,9.2798688493123233E-5,8.4706679863831314E-5,1.0166381137906655E-4,347.538218711323,317.23302463490893,380.73878508210777,3.487671546705322E-5,3.1836077567484599E-5,1.762531527830077E-6,130.61597922064959,119.22855665550721,6.6008159980623402,2.7926995887190896E-5,2.5492432754554216E-5,3.0594158310409919E-5,104.58874540357328,95.471119409112021,114.57747361332603,13.703551185008195,12.508606986532302,15.012660906293902,51320852.117539458,46845694.279198699,56223568.610855229,5.1502328678184695,4.7012228896774282,5.642141467473949,19288017.81463515,17606440.946247503,21130253.316764224,4.1239701099007826,3.7644589891838871,4.5178290897938096,15444584.932036687,14098188.161460338,16919617.074388839,4.6723574274712698E-6,4.2657158043456308E-6,5.1178497798272672E-6,17.498337572371156,15.975433448942315,19.166740661912588,1.762531527830077E-6,1.6097326385231439E-6,1.9299288938731919E-6,6.6008159980623402,6.0285724171120014,7.2277319960821078,1.4132924971160741E-6,1.2909502272038061E-6,1.5473234042250306E-6,5.2928889938158541,4.8347077926713995,5.7948450393731319,0.68996545319442204,0.62991682118309789,0.75575115935224624,2583973.6365811853,2359086.8957862039,2830346.1608701572,0.26027243917999976,0.23770867847787383,0.2849919520422679,974740.28309108363,890237.26554653642,1067316.7581153074,0.20870042872484504,0.19063418678698532,0.22849272779464042,781599.14133589226,713939.67713606323,855722.82211860304]

{"sheet":"Juniata NPV 2%","index":201,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU35","v":29.714747044066652},{"$f":"'WTP Values '!CV35","v":27.123632951806258},{"$f":"'WTP Values '!CW35","v":32.553417378183418},{"$f":"C3","v":29.714747044066652},{"$f":"D3","v":27.123632951806258},{"$f":"E3","v":32.553417378183418},{"$f":"'WTP Values '!CC35","v":11.167752418270132},{"$f":"'WTP Values '!CD35","v":10.194120274266508},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"I3","v":11.167752418270132},{"$f":"J3","v":10.194120274266508},{"$f":"K3","v":0.56437412378456331},{"$f":"'WTP Values '!CI35","v":8.9424067512555698},{"$f":"'WTP Values '!CJ35","v":8.1628437119086215},{"$f":"'WTP Values '!CK35","v":9.7964496048597596},{"$f":"O3","v":8.9424067512555698},{"$f":"P3","v":8.1628437119086215},{"$f":"Q3","v":9.7964496048597596},{"$f":"'WTP Values '!BH35","v":4387966.7232378321},{"$f":"'WTP Values '!BI35","v":4005337.7748543904},{"$f":"'WTP Values '!BJ35","v":4807152.2187722446},{"$f":"U3","v":4387966.7232378321},{"$f":"V3","v":4005337.7748543904},{"$f":"W3","v":4807152.2187722446},{"$f":"'WTP Values '!AV35","v":1649138.2515239373},{"$f":"'WTP Values '!AW35","v":1505362.3195859375},{"$f":"'WTP Values '!AX35","v":1806650.6026672064},{"$f":"AA3","v":1649138.2515239373},{"$f":"AB3","v":1505362.3195859375},{"$f":"AC3","v":1806650.6026672064},{"$f":"'WTP Values '!BB35","v":1320522.2037386277},{"$f":"'WTP Values '!BC35","v":1205404.3913524849},{"$f":"'WTP Values '!BD35","v":1446638.4252994824},{"$f":"AG3","v":1320522.2037386277},{"$f":"AH3","v":1205404.3913524849},{"$f":"AI3","v":1446638.4252994824},{"$f":"'WTP Values '!CX35","v":1.4961194097809185},{"$f":"'WTP Values '!CY35","v":1.3659101022467659},{"$f":"'WTP Values '!CZ35","v":1.6387689749340462},{"$f":"AM3","v":1.4961194097809185},{"$f":"AN3","v":1.3659101022467659},{"$f":"AO3","v":1.6387689749340462},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"'WTP Values '!CG35","v":0.51544691998354919},{"$f":"'WTP Values '!CH35","v":0.61797585532393529},{"$f":"AS3","v":0.56437412378456331},{"$f":"AT3","v":0.51544691998354919},{"$f":"AU3","v":0.61797585532393529},{"$f":"'WTP Values '!CL35","v":0.45254550180624042},{"$f":"'WTP Values '!CM35","v":0.41337070674963411},{"$f":"'WTP Values '!CN35","v":0.49546307494763869},{"$f":"AY3","v":0.45254550180624042},{"$f":"AZ3","v":0.41337070674963411},{"$f":"BA3","v":0.49546307494763869},{"$f":"'WTP Values '!BK35","v":220931.45111998386},{"$f":"'WTP Values '!BL35","v":201703.486376808},{"$f":"'WTP Values '!BM35","v":241996.46453059802},{"$f":"BE3","v":220931.45111998386},{"$f":"BF3","v":201703.486376808},{"$f":"BG3","v":241996.46453059802},{"$f":"'WTP Values '!AY35","v":83340.937445996664},{"$f":"'WTP Values '!AZ35","v":76115.87368147794},{"$f":"'WTP Values '!BA35","v":91256.287152790028},{"$f":"BK3","v":83340.937445996664},{"$f":"BL3","v":76115.87368147794},{"$f":"BM3","v":91256.287152790028},{"$f":"'WTP Values '!BE35","v":66827.242369988759},{"$f":"'WTP Values '!BF35","v":61042.313531687425},{"$f":"'WTP Values '!BG35","v":73164.865991933228},{"$f":"BQ3","v":66827.242369988759},{"$f":"BR3","v":61042.313531687425},{"$f":"BS3","v":73164.865991933228}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":28.560887201140574},{"$f":"D3/(1+B4)^A4","v":26.070389227034081},{"$f":"E3/(1+B4)^A4","v":31.289328506520011},{"$f":"F3+C4","v":58.275634245207229},{"$f":"G3+D4","v":53.194022178840342},{"$f":"H3+E4","v":63.842745884703433},{"$f":"I3/(1+B4)^A4","v":10.734094981036266},{"$f":"J3/(1+B4)^A4","v":9.7982701598101762},{"$f":"K3/(1+B4)^A4","v":0.54245878872026465},{"$f":"L3+I4","v":21.901847399306398},{"$f":"M3+J4","v":19.992390434076682},{"$f":"N3+K4","v":1.106832912504828},{"$f":"O3/(1+B4)^A4","v":8.5951621984386488},{"$f":"P3/(1+B4)^A4","v":7.8458705420113626},{"$f":"Q3/(1+B4)^A4","v":9.4160415271623989},{"$f":"R3+O4","v":17.537568949694219},{"$f":"S3+P4","v":16.008714253919983},{"$f":"T3+Q4","v":19.212491132022159},{"$f":"U3/(1+B4)^A4","v":4217576.6274873437},{"$f":"V3/(1+B4)^A4","v":3849805.6275032586},{"$f":"W3/(1+B4)^A4","v":4620484.6393427961},{"$f":"X3+U4","v":8605543.3507251758},{"$f":"Y3+V4","v":7855143.4023576491},{"$f":"Z3+W4","v":9427636.8581150398},{"$f":"AA3/(1+B4)^A4","v":1585100.2033102051},{"$f":"AB3/(1+B4)^A4","v":1446907.2660380022},{"$f":"AC3/(1+B4)^A4","v":1736496.1578885107},{"$f":"AD3+AA4","v":3234238.4548341427},{"$f":"AE3+AB4","v":2952269.5856239395},{"$f":"AF3+AC4","v":3543146.7605557172},{"$f":"AG3/(1+B4)^A4","v":1269244.7171651556},{"$f":"AH3/(1+B4)^A4","v":1158597.0697351836},{"$f":"AI3/(1+B4)^A4","v":1390463.6921371419},{"$f":"AJ3+AG4","v":2589766.9209037833},{"$f":"AK3+AH4","v":2364001.4610876683},{"$f":"AL3+AI4","v":2837102.1174366241},{"$f":"AM3/(1+B4)^A4","v":1.4380232696856194},{"$f":"AN3/(1+B4)^A4","v":1.3128701482571761},{"$f":"AO3/(1+B4)^A4","v":1.5751335783679798},{"$f":"AP3+AM4","v":2.9341426794665377},{"$f":"AQ3+AN4","v":2.6787802505039418},{"$f":"AR3+AO4","v":3.213902553302026},{"$f":"AS3/(1+B4)^A4","v":0.54245878872026465},{"$f":"AT3/(1+B4)^A4","v":0.49543148787346136},{"$f":"AU3/(1+B4)^A4","v":0.59397909969620843},{"$f":"AV3+AS4","v":1.106832912504828},{"$f":"AW3+AT4","v":1.0108784078570106},{"$f":"AX3+AU4","v":1.2119549550201438},{"$f":"AY3/(1+B4)^A4","v":0.43497260842583663},{"$f":"AZ3/(1+B4)^A4","v":0.39731901840603046},{"$f":"BA3/(1+B4)^A4","v":0.47622363989584648},{"$f":"BB3+AY4","v":0.88751811023207705},{"$f":"BC3+AZ4","v":0.81068972515566462},{"$f":"BD3+BA4","v":0.97168671484348512},{"$f":"BE3/(1+B4)^A4","v":212352.41361013442},{"$f":"BF3/(1+B4)^A4","v":193871.09417224914},{"$f":"BG3/(1+B4)^A4","v":232599.44687677626},{"$f":"BH3+BE4","v":433283.86473011831},{"$f":"BI3+BF4","v":395574.58054905711},{"$f":"BJ3+BG4","v":474595.91140737431},{"$f":"BK3/(1+B4)^A4","v":80104.707272199797},{"$f":"BL3/(1+B4)^A4","v":73160.201539290603},{"$f":"BM3/(1+B4)^A4","v":87712.694302950811},{"$f":"BN3+BK4","v":163445.64471819648},{"$f":"BO3+BL4","v":149276.07522076854},{"$f":"BP3+BM4","v":178968.98145574084},{"$f":"BQ3/(1+B4)^A4","v":64232.259102257551},{"$f":"BR3/(1+B4)^A4","v":58671.966101198988},{"$f":"BS3/(1+B4)^A4","v":70323.785074906991},{"$f":"BT3+BQ4","v":131059.50147224631},{"$f":"BU3+BR4","v":119714.27963288641},{"$f":"BV3+BS4","v":143488.65106684022}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":26.913561904113593},{"$f":"D4/(1+B5)^A5","v":24.566710038968875},{"$f":"E4/(1+B5)^A5","v":29.484633084673327},{"$f":"F4+C5","v":85.189196149320821},77.76073221780922,93.327378969376753,{"$f":"I4/(1+B5)^A5","v":10.114977441779809},{"$f":"J4/(1+B5)^A5","v":9.2331288115149679},{"$f":"K4/(1+B5)^A5","v":0.51117103218244175},{"$f":"L4+I5","v":32.016824841086205},29.225519245591649,1.6180039446872696,{"$f":"O4/(1+B5)^A5","v":8.0994133086432161},{"$f":"P4/(1+B5)^A5","v":7.3933390457020334},{"$f":"Q4/(1+B5)^A5","v":8.8729462340675909},{"$f":"R4+O5","v":25.636982258337433},23.402053299622018,28.085437366089749,{"$f":"U4/(1+B5)^A5","v":3974316.6537449248},{"$f":"V4/(1+B5)^A5","v":3627757.8264612206},{"$f":"W4/(1+B5)^A5","v":4353985.8720842628},{"$f":"X4+U5","v":12579860.004470101},11482901.228818869,13781622.730199303,{"$f":"AA4/(1+B5)^A5","v":1493675.3240742674},{"$f":"AB4/(1+B5)^A5","v":1363453.0328060118},{"$f":"AC4/(1+B5)^A5","v":1636339.1134334747},{"$f":"AD4+AA5","v":4727913.7789084101},4315722.6184299514,5179485.8739891918,{"$f":"AG4/(1+B5)^A5","v":1196037.6449905727},{"$f":"AH4/(1+B5)^A5","v":1091771.8955522233},{"$f":"AI4/(1+B5)^A5","v":1310264.9924775746},{"$f":"AJ4+AG5","v":3785804.565894356},3455773.3566398919,4147367.1099141985,{"$f":"AM4/(1+B5)^A5","v":1.3550814446231272},{"$f":"AN4/(1+B5)^A5","v":1.2371468630628266},{"$f":"AO4/(1+B5)^A5","v":1.4842835507911549},{"$f":"AP4+AM5","v":4.2892241240896647},3.9159271135667684,4.6981861040931809,{"$f":"AS4/(1+B5)^A5","v":0.51117103218244175},{"$f":"AT4/(1+B5)^A5","v":0.46685615626103594},{"$f":"AU4/(1+B5)^A5","v":0.55971977189788291},{"$f":"AV4+AS5","v":1.6180039446872696},1.4777345641180464,1.7716747269180266,{"$f":"AY4/(1+B5)^A5","v":0.40988440383585184},{"$f":"AZ4/(1+B5)^A5","v":0.37440258498431078},{"$f":"BA4/(1+B5)^A5","v":0.44875617211314511},{"$f":"BB4+AY5","v":1.2974025140679288},1.1850923101399755,1.4204428869566303,{"$f":"BE4/(1+B5)^A5","v":200104.42213980146},{"$f":"BF4/(1+B5)^A5","v":182689.06206158374},{"$f":"BG4/(1+B5)^A5","v":219183.65379527508},{"$f":"BH4+BE5","v":633388.28686991974},578263.64261064085,693779.56520264945,{"$f":"BK4/(1+B5)^A5","v":75484.454764946931},{"$f":"BL4/(1+B5)^A5","v":68940.491910436598},{"$f":"BM4/(1+B5)^A5","v":82653.630864967869},{"$f":"BN4+BK5","v":238930.09948314342},218216.56713120514,261622.61232070869,{"$f":"BQ4/(1+B5)^A5","v":60527.492350469991},{"$f":"BR4/(1+B5)^A5","v":55287.904068946889},{"$f":"BS4/(1+B5)^A5","v":66267.673325970958},{"$f":"BT4+BQ5","v":191586.99382271629},175002.1837018333,209756.32439281116]
[4,0.02,24.863971063196786,22.695842702021043,27.239243413345488,110.05316721251761,100.45657491983026,120.56662238272224,9.3446756439496479,8.5299838204317293,0.47224301999900092,41.361500485035855,37.75550306602338,2.0902469646862705,7.4826059386883115,6.8303024604350568,8.1972307937225288,33.119588197025742,30.232355760057075,36.282668159812275,3671654.2621432506,3351487.4747080877,4022409.9329091101,16251514.266613351,14834388.703526957,17804032.663108412,1379925.1161146832,1259619.847959813,1511724.4053737971,6107838.8950230936,5575342.4663897641,6691210.2793629887,1104953.9076800644,1008628.4719702187,1210482.3201830725,4890758.4735744204,4464401.828610111,5357849.4300972708,1.2518857945084774,1.1429324707636428,1.3712485693248018,5.5411099185981421,5.0588595843304116,6.0694346734179829,0.47224301999900092,0.43130292457407765,0.51709455112446301,2.0902469646862705,1.909037488692124,2.2887692780424898,0.37866983168335633,0.34589011563025879,0.41458133700789629,1.6760723457512852,1.5309824257702342,1.8350242239645267,184865.55512153433,168776.45437066813,202491.8160185439,818253.84199145413,747040.09698130901,896271.38122119335,69735.968270701545,63690.35811947476,76359.178819084482,308666.06775384495,281906.92525067989,337981.79113979317,55918.04695683653,51077.47728868929,61221.086895617511,247505.04077955283,226079.66099052259,270977.4112884287]
[5,0.02,22.52006464665682,20.556323990273906,24.671421995923613,132.57323185917443,121.01289891010417,145.23804437864587,8.4637606385924045,7.7258691535157098,0.42772505294022028,49.825261123628259,45.481372219539089,2.5179720176264908,6.7772267364863019,6.1864153788731109,7.4244844851610301,39.896814933512047,36.418771138930182,43.707152644973306,3325530.3882664684,3035545.4646021761,3643220.6060016658,19577044.65487982,17869934.168129131,21447253.269110076,1249840.6929231926,1140876.504970477,1369215.3699188572,7357679.5879462864,6716218.9713602411,8060425.6492818464,1000790.7976277949,913545.88273509685,1096371.1321442097,5891549.271202215,5377947.7113452079,6454220.5622414807,1.1338715344747308,1.0351891523256609,1.2419820771726662,6.6749814530728724,6.0940487366560721,7.3114167505906487,0.42772505294022028,0.39064434715649049,0.46834846654859674,2.5179720176264908,2.2996818358486144,2.7571177445910866,0.34297293330872425,0.31328333454195756,0.37549909010853116,2.0190452790600095,1.8442657603121919,2.210523314073058,167438.42894988426,152866.03469736708,183403.0765064061,985692.27094133839,899906.13167867612,1079674.4577275994,63162.015016095829,57686.319637909233,69160.860869756754,371828.08276994078,339593.24488858914,407142.6520095499,50646.697954322815,46262.444868753686,55449.824612635297,298151.73873387562,272342.10585927626,326427.23590106401]
[9,0.02,12.432672109364921,11.348548059469609,13.620373873688106,197.27001338454471,180.06814688697492,216.11535418367967,4.6725958598608974,4.2652274517238986,0.23613455021568738,74.140381062652537,67.676640153319468,3.7467621981692871,3.7415095892304202,3.4153398378134772,4.0988417499404148,59.36677491799388,54.191418352514511,65.036587449516489,1835928.517779981,1675836.2831818634,2011316.0387052731,29130796.669423673,26590602.816957828,31913681.820424557,690000.66242537624,629844.7063153463,755903.94647606264,10948285.188786477,9993786.7380433828,11993976.864107952,552507.465329292,504342.08760550339,605274.5855747665,8766671.7276707646,8002428.5605814988,9603931.0413180515,0.62597746602648152,0.57149779558678926,0.68566214944183146,9.9324249859731299,9.067992527505222,10.879445722354461,0.23613455021568738,0.2156633720096611,0.25856155427986238,3.7467621981692871,3.4219446880494533,4.1026129238216216,0.18934537218779549,0.17295460900316972,0.20730211648736493,3.0043552807648224,2.7442819799996174,3.2892761052793404,92437.882319762444,84392.887670209515,101251.49948854244,1466717.8641929121,1339067.4131687549,1606564.0984985558,34869.909779698581,31846.93776447991,38181.697942982624,553283.11632843211,505317.42362315307,605831.47355613613,27960.567563540091,25540.149065077017,30612.233967677774,443652.13599932817,405247.19896022213,485726.29853125627]
[16,0.02,2.0509206113720042,1.8720811519496354,2.2468464756742152,235.79524294650648,215.23399179465949,258.32092556751184,0.77080156810229994,0.70360119015292488,3.8953268600208361E-2,88.619394630123566,80.893337679498984,4.4784743896070012,0.61720755334797017,0.56340188228203691,0.67615384317686344,70.960623333316249,64.774561712723241,77.73770414957508,302858.75835850032,276449.59540707315,331791.06498405436,34819804.389135748,31783531.332237717,38146164.381788783,113824.00886793982,103900.55160971149,124695.55783405835,13086396.262899024,11945492.025992507,14336303.019629057,91142.832257854083,83197.366869618912,99847.411093539064,10478731.432074558,9565237.7887059525,11479500.681711335,0.10326260324689844,9.4275518409250733E-2,0.11310831833718457,11.872146822690757,10.838897734001563,13.004113008423831,3.8953268600208361E-2,3.557629855286161E-2,4.2652875931756477E-2,4.4784743896070012,4.0902226609335433,4.9038198684675844,3.1234824104734618E-2,2.8530968187377555E-2,3.4197007670195428E-2,3.5910814379306077,3.2802179362473054,3.9316449827100053,15248.753964835701,13921.634163074241,16702.667407833793,1753155.9368183448,1600576.3906670567,1920313.0035590152,5752.2161008329822,5253.5400673081631,6298.5358738334162,661334.81006335246,604001.8075938304,724145.43417373253,4612.4359926237239,4213.1584967662739,5049.8606455776307,530293.7907130185,484388.68175036687,580584.69507184625]
[19,0.02,0.70394637124748283,0.64256252840238171,0.77119485490127149,{"$f":"F20+C21","v":238.98939697547729},218.14961686610482,261.82021933976205,0.26456556329330488,0.2415000862867249,1.3370099226318349E-2,{"$f":"L20+I21","v":89.819859884916596},81.989143418567622,4.5391411648839339,0.21184682384911332,0.19337887014608762,0.23207921441238966,{"$f":"R20+O21","v":71.921877504884975},65.652017613377055,78.790762717718621,103951.52438609635,94886.992914590985,113882.08539755039,{"$f":"X20+U21","v":35291484.042583063},32214080.708006158,38662903.918716229,39068.307938953156,35662.23669054624,42799.796813804751,{"$f":"AD20+AA21","v":13263668.564178361},12107309.291710282,14530506.937733898,31283.349378508374,28556.192853332614,34271.059702663209,{"$f":"AJ20+AG21","v":10620679.512977349},9694811.4070668221,11635005.487045256,3.5443270908762467E-2,3.2358594825019182E-2,3.8822658375889718E-2,{"$f":"AP20+AM21","v":12.032970531991939},10.985724737099831,13.180270675728732,1.3370099226318349E-2,1.2211007159341215E-2,1.4639931486837524E-2,{"$f":"AV20+AS21","v":4.5391411648839339},4.1456300602879583,4.970248502881411,1.0720864066197214E-2,9.7928078796994632E-3,1.1737587171086252E-2,{"$f":"BB20+AY21","v":3.6397273185683718},3.3246527654068725,3.9849042406368289,5233.8959197503164,4778.3828377321433,5732.9289328427958,{"$f":"BH20+BE21","v":1776904.7199957592},1622258.2849370125,1946326.1471685094,1974.3580655244841,1803.1953290043959,2161.8737692586878,{"$f":"BN20+BK21","v":670293.45240772632},612183.7996608594,733954.92832307622,1583.1463985564358,1446.1006529672848,1733.2855582263464,{"$f":"BT20+BQ21","v":537477.31158043677},490950.35805929819,588449.47181521449]
[25,0.02,4.8586586315237441E-2,4.4349855364456015E-2,5.3228096505599579E-2,240.23437657421587,219.28603474032045,263.18413270052383,1.826039326576831E-2,1.6668407234934242E-2,9.2280819482259491E-4,90.287763041012482,82.416253625823572,4.5627871433984319,1.462173030924712E-2,1.3347066693796207E-2,1.6018175877570998E-2,72.296543792719248,65.99402200176867,79.201211438013431,7174.7648947109219,6549.1282571258571,7860.1751467542763,35475329.762093097,32381895.154090986,38864312.54694809,2696.5061450666744,2461.4181021901932,2954.0546085682872,13332763.666203018,12170380.51267053,14606201.445213092,2159.1860074725287,1970.9568591770374,2365.398655876736,10676006.357957648,9745315.0803182963,11695616.311817827,2.4463050193031157E-3,2.2333997655523989E-3,2.6795513397198816E-3,12.09565449627714,11.04295323069886,13.248931328899124,9.2280819482259491E-4,8.4280731825057465E-4,1.0104523922381643E-3,4.5627871433984319,4.1672261014274135,4.9961402707383051,7.3995720214188262E-4,6.7590249023143426E-4,8.1013173092998609E-4,3.6586879348715886,3.3419720478445201,4.0056630046042061,361.24504118015534,329.80539381330345,395.68844703478482,1786161.2399639818,1630709.1973799544,1956465.2427785327,136.27077641979332,124.45707382601748,149.21316563731139,673785.24611898162,615372.87980793498,737778.35699279921,109.26923169844328,99.81029388844577,119.6318808128525,540277.21942643693,493507.89068422857,591514.91152329324]
[36,0.02,5.6735882679147166E-5,5.1788536335301176E-5,6.215590078673469E-5,240.30210426075803,219.34785659960534,263.25833045979795,2.1323159509084695E-5,1.9464153978500291E-5,1.0775883108377719E-6,90.31321727200573,82.439488694306078,4.5640734997551435,1.7074193482315252E-5,1.5585733995320582E-5,1.8704861078885853E-5,72.316925878438624,66.012627259265656,79.223540110947454,8.3781687537311207,7.6475957795464682,9.178541008631047,35485331.086834252,32391024.367303155,38875269.305158108,3.148783808302309,2.874265085513847,3.4495301771584299,13336522.48395093,12173811.627435269,14610319.27483914,2.5213404211523862,2.3015401082594518,2.7621405578590106,10679016.173715264,9748062.5124486443,11698913.579456121,2.8566171262182884E-6,2.608001851619618E-6,3.1289852194333119E-6,12.099064544031036,11.046066497357753,13.252666512351466,1.0775883108377719E-6,9.8416910418740454E-7,1.1799328318093613E-6,4.5640734997551435,4.1684009398796462,4.9975487994717964,8.6406821701621891E-7,7.8926978198276127E-7,9.4601292921629454E-7,3.6597194045269399,3.3429142278876793,4.0067922946427013,0.42183569230080437,0.38512275814020758,0.46205619721464009,1786664.800571332,1631168.9324226095,1957016.8160653498,0.15912710420499324,0.1453319213119609,0.17424028526835764,673975.2019304547,615546.36780788109,737986.35395814851,0.1275966636112317,0.1165512038134302,0.13969741175981909,540429.53620426438,493647.02209499071,591681.67340426962]
[39,0.02,5.9352393172338689E-6,5.4176888156927988E-6,6.502236833676783E-6,240.30215031216105,219.34789863534436,263.25838091052333,2.2306527846174522E-6,2.0361789843510982E-6,1.1272838648594219E-7,90.313234579596013,82.439504492978045,4.5640743744124377,1.7861610621163785E-6,1.6304507276305186E-6,1.9567480341608323E-6,72.316939737226548,66.012639909900201,79.223555293316281,0.87645479801166104,0.80002828914758128,0.96018313097106267,35485337.88722948,32391030.574706633,38875276.755199797,0.32939974806057215,0.30068186724385665,0.36086134852680118,13336525.039756978,12173813.960419856,14610322.074755117,0.26376180457759624,0.24076811174302734,0.28895232548759781,10679018.220237823,9748064.3805636019,11698915.821431428,2.9883568354257718E-7,2.7282760747178289E-7,3.2732858326094163E-7,12.099066862691121,11.046068614221696,13.25266905208739,1.1272838648594219E-7,1.0295564087745896E-7,1.234348247414151E-7,4.5640743744124377,4.1684017387104015,4.9975497572001304,9.0391678286019723E-8,8.2566883966898115E-8,9.8964057082693689E-8,3.6597201058741615,3.3429148685224788,4.0067930625028385,4.4128965094545301E-2,4.0288361229910613E-2,4.8336502033268822E-2,1786665.1429670884,1631169.2450191975,1957017.1911073013,1.6646562998872225E-2,1.5203424934762207E-2,1.8227579142800543E-2,673975.33109080361,615546.48577095068,737986.4953855701,1.3348108795557567E-2,1.2192624044582984E-2,1.4613989095430612E-2,540429.63977197313,493647.11669731652,591681.78679391835]
[44,0.02,9.2768848305306256E-8,8.4679441728491916E-8,1.0163112053747167E-7,240.30215502770835,219.34790293969783,263.2583860765501,3.4865500569980033E-8,3.1825840412742451E-8,1.7619647712015313E-9,90.313236351849525,82.439506110722121,4.5640744639751345,2.7918015730079089E-8,2.5484235451406285E-8,3.0584320505103528E-8,72.316941156331424,66.012641205293221,79.223556847952466,1.3699144694488116E-2,1.2504584740228296E-2,1.5007833460687169E-2,35485338.583572753,32391031.210329063,38875277.518065229,5.1485767677315764E-3,4.6997111724724162E-3,5.6403271900976942E-3,13336525.301465059,12173814.199311582,14610322.36145944,4.1226440131139708E-3,3.7632484961791848E-3,4.5163763443859459E-3,10679018.429796563,9748064.5718538538,11698916.051004034,4.6708549921949986E-9,4.2643441280553457E-9,5.116204092790852E-9,12.099067100116054,11.046068830983213,13.25266931214993,1.7619647712015313E-9,1.6092150156445383E-9,1.929308309233455E-9,4.5640744639751345,4.1684018205086515,4.9975498552690913,1.4128380411939151E-9,1.2905351114530597E-9,1.5468258495532415E-9,3.6597201776903443,3.3429149341218629,4.0067931411297764,6.8974358908141693E-4,6.297142662056687E-4,7.5550814129989909E-4,1786665.1780275486,1631169.2770282982,1957017.2295106493,2.6018874641887529E-4,2.3763224128111276E-4,2.849003105167964E-4,673975.34431649686,615546.49785007082,737986.50986738072,2.0863331937134277E-4,1.9057288678339229E-4,2.2841925406324475E-4,540429.65037704492,493647.12638435559,591681.79840473179]
[50,0.02,3.2836224243145398E-10,2.9972918583943234E-10,3.5973091452722895E-10,240.30215509064323,219.34790299714479,263.25838614549713,1.2340903395691872E-10,1.1264993061896138E-10,6.2366054330316138E-12,90.313236375502456,82.439506132312943,4.564074465170461,9.8817894334482346E-11,9.0203347916266875E-11,1.082554785120003E-10,72.316941175271126,66.012641222581863,79.22355686870101,4.8489142136065283E-5,4.426090827884779E-5,5.3121343416604332E-5,35485338.592866324,32391031.218812235,38875277.528246626,1.8223770626309776E-5,1.6634977447326261E-5,1.9964357842325881E-5,13336525.30495788,12173814.202499889,14610322.365285866,1.459240529145689E-5,1.3320298113062952E-5,1.5986050179541961E-5,10679018.432593385,9748064.5744068604,11698916.054067967,1.6532838849758301E-11,1.5093963393610056E-11,1.8109185134183618E-11,12.099067103284785,11.046068833876166,13.252669315620791,6.2366054330316138E-12,5.6959363056055513E-12,6.8289303395965335E-12,4.564074465170461,4.1684018216003507,4.9975498565779448,5.0008453901692038E-12,4.5679450685711956E-12,5.4751052092255948E-12,3.6597201786488212,3.3429149349973684,4.0067931421791503,2.441398764250248E-6,2.2289205085511849E-6,2.6741772910235082E-6,1786665.1784954742,1631169.2774554996,1957017.2300231901,9.2095743118807256E-7,8.411170025985474E-7,1.0084258513465004E-6,673975.3444930102,615546.4980112816,737986.51006065845,7.384731604000445E-7,6.7454691519815901E-7,8.0850694871067957E-7,540429.65051858278,493647.12651364121,591681.79855969257]

{"sheet":"Juniata NPV 3%","index":202,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU35","v":29.714747044066652},{"$f":"'WTP Values '!CV35","v":27.123632951806258},{"$f":"'WTP Values '!CW35","v":32.553417378183418},{"$f":"C3","v":29.714747044066652},{"$f":"D3","v":27.123632951806258},{"$f":"E3","v":32.553417378183418},{"$f":"'WTP Values '!CC35","v":11.167752418270132},{"$f":"'WTP Values '!CD35","v":10.194120274266508},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"I3","v":11.167752418270132},{"$f":"J3","v":10.194120274266508},{"$f":"K3","v":0.56437412378456331},{"$f":"'WTP Values '!CI35","v":8.9424067512555698},{"$f":"'WTP Values '!CJ35","v":8.1628437119086215},{"$f":"'WTP Values '!CK35","v":9.7964496048597596},{"$f":"O3","v":8.9424067512555698},{"$f":"P3","v":8.1628437119086215},{"$f":"Q3","v":9.7964496048597596},{"$f":"'WTP Values '!BH35","v":4387966.7232378321},{"$f":"'WTP Values '!BI35","v":4005337.7748543904},{"$f":"'WTP Values '!BJ35","v":4807152.2187722446},{"$f":"U3","v":4387966.7232378321},{"$f":"V3","v":4005337.7748543904},{"$f":"W3","v":4807152.2187722446},{"$f":"'WTP Values '!AV35","v":1649138.2515239373},{"$f":"'WTP Values '!AW35","v":1505362.3195859375},{"$f":"'WTP Values '!AX35","v":1806650.6026672064},{"$f":"AA3","v":1649138.2515239373},{"$f":"AB3","v":1505362.3195859375},{"$f":"AC3","v":1806650.6026672064},{"$f":"'WTP Values '!BB35","v":1320522.2037386277},{"$f":"'WTP Values '!BC35","v":1205404.3913524849},{"$f":"'WTP Values '!BD35","v":1446638.4252994824},{"$f":"AG3","v":1320522.2037386277},{"$f":"AH3","v":1205404.3913524849},{"$f":"AI3","v":1446638.4252994824},{"$f":"'WTP Values '!CX35","v":1.4961194097809185},{"$f":"'WTP Values '!CY35","v":1.3659101022467659},{"$f":"'WTP Values '!CZ35","v":1.6387689749340462},{"$f":"AM3","v":1.4961194097809185},{"$f":"AN3","v":1.3659101022467659},{"$f":"AO3","v":1.6387689749340462},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"'WTP Values '!CG35","v":0.51544691998354919},{"$f":"'WTP Values '!CH35","v":0.61797585532393529},{"$f":"AS3","v":0.56437412378456331},{"$f":"AT3","v":0.51544691998354919},{"$f":"AU3","v":0.61797585532393529},{"$f":"'WTP Values '!CL35","v":0.45254550180624042},{"$f":"'WTP Values '!CM35","v":0.41337070674963411},{"$f":"'WTP Values '!CN35","v":0.49546307494763869},{"$f":"AY3","v":0.45254550180624042},{"$f":"AZ3","v":0.41337070674963411},{"$f":"BA3","v":0.49546307494763869},{"$f":"'WTP Values '!BK35","v":220931.45111998386},{"$f":"'WTP Values '!BL35","v":201703.486376808},{"$f":"'WTP Values '!BM35","v":241996.46453059802},{"$f":"BE3","v":220931.45111998386},{"$f":"BF3","v":201703.486376808},{"$f":"BG3","v":241996.46453059802},{"$f":"'WTP Values '!AY35","v":83340.937445996664},{"$f":"'WTP Values '!AZ35","v":76115.87368147794},{"$f":"'WTP Values '!BA35","v":91256.287152790028},{"$f":"BK3","v":83340.937445996664},{"$f":"BL3","v":76115.87368147794},{"$f":"BM3","v":91256.287152790028},{"$f":"'WTP Values '!BE35","v":66827.242369988759},{"$f":"'WTP Values '!BF35","v":61042.313531687425},{"$f":"'WTP Values '!BG35","v":73164.865991933228},{"$f":"BQ3","v":66827.242369988759},{"$f":"BR3","v":61042.313531687425},{"$f":"BS3","v":73164.865991933228}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":28.008999004681545},{"$f":"D3/(1+B4)^A4","v":25.566625461218077},{"$f":"E3/(1+B4)^A4","v":30.684718048999358},{"$f":"F3+C4","v":57.723746048748197},{"$f":"G3+D4","v":52.690258413024338},{"$f":"H3+E4","v":63.238135427182776},{"$f":"I3/(1+B4)^A4","v":10.526677743680018},{"$f":"J3/(1+B4)^A4","v":9.6089360677410767},{"$f":"K3/(1+B4)^A4","v":0.53197674030027653},{"$f":"L3+I4","v":21.694430161950152},{"$f":"M3+J4","v":19.803056342007586},{"$f":"N3+K4","v":1.0963508640848398},{"$f":"O3/(1+B4)^A4","v":8.4290760215435672},{"$f":"P3/(1+B4)^A4","v":7.6942630897432576},{"$f":"Q3/(1+B4)^A4","v":9.234093321575795},{"$f":"R3+O4","v":17.371482772799137},{"$f":"S3+P4","v":15.857106801651879},{"$f":"T3+Q4","v":19.030542926435555},{"$f":"U3/(1+B4)^A4","v":4136079.4827390257},{"$f":"V3/(1+B4)^A4","v":3775415.001276643},{"$f":"W3/(1+B4)^A4","v":4531202.0159979686},{"$f":"X3+U4","v":8524046.2059768587},{"$f":"Y3+V4","v":7780752.7761310339},{"$f":"Z3+W4","v":9338354.2347702123},{"$f":"AA3/(1+B4)^A4","v":1554470.9694824559},{"$f":"AB3/(1+B4)^A4","v":1418948.3642058042},{"$f":"AC3/(1+B4)^A4","v":1702941.4673081408},{"$f":"AD3+AA4","v":3203609.2210063934},{"$f":"AE3+AB4","v":2924310.6837917417},{"$f":"AF3+AC4","v":3509592.0699753473},{"$f":"AG3/(1+B4)^A4","v":1244718.8271643207},{"$f":"AH3/(1+B4)^A4","v":1136209.2481407155},{"$f":"AI3/(1+B4)^A4","v":1363595.4616829886},{"$f":"AJ3+AG4","v":2565241.0309029482},{"$f":"AK3+AH4","v":2341613.6394932005},{"$f":"AL3+AI4","v":2810233.8869824708},{"$f":"AM3/(1+B4)^A4","v":1.4102360352351009},{"$f":"AN3/(1+B4)^A4","v":1.2875012746222698},{"$f":"AO3/(1+B4)^A4","v":1.544696931788148},{"$f":"AP3+AM4","v":2.9063554450160192},{"$f":"AQ3+AN4","v":2.6534113768690357},{"$f":"AR3+AO4","v":3.1834659067221942},{"$f":"AS3/(1+B4)^A4","v":0.53197674030027653},{"$f":"AT3/(1+B4)^A4","v":0.48585815815208711},{"$f":"AU3/(1+B4)^A4","v":0.58250151317177423},{"$f":"AV3+AS4","v":1.0963508640848398},{"$f":"AW3+AT4","v":1.0013050781356363},{"$f":"AX3+AU4","v":1.2004773684957095},{"$f":"AY3/(1+B4)^A4","v":0.4265675386994443},{"$f":"AZ3/(1+B4)^A4","v":0.38964153713793392},{"$f":"BA3/(1+B4)^A4","v":0.46702146757247498},{"$f":"BB3+AY4","v":0.87911304050568473},{"$f":"BC3+AZ4","v":0.80301224388756798},{"$f":"BD3+BA4","v":0.96248454252011362},{"$f":"BE3/(1+B4)^A4","v":208249.0820246808},{"$f":"BF3/(1+B4)^A4","v":190124.88111679518},{"$f":"BG3/(1+B4)^A4","v":228104.87749137339},{"$f":"BH3+BE4","v":429180.53314466466},{"$f":"BI3+BF4","v":391828.36749360315},{"$f":"BJ3+BG4","v":470101.34202197142},{"$f":"BK3/(1+B4)^A4","v":78556.826699968587},{"$f":"BL3/(1+B4)^A4","v":71746.511152302715},{"$f":"BM3/(1+B4)^A4","v":86017.802952955069},{"$f":"BN3+BK4","v":161897.76414596525},{"$f":"BO3+BL4","v":147862.38483378064},{"$f":"BP3+BM4","v":177274.0901057451},{"$f":"BQ3/(1+B4)^A4","v":62991.085276641308},{"$f":"BR3/(1+B4)^A4","v":57538.235019028587},{"$f":"BS3/(1+B4)^A4","v":68964.903376315604},{"$f":"BT3+BQ4","v":129818.32764663006},{"$f":"BU3+BR4","v":118580.54855071602},{"$f":"BV3+BS4","v":142129.76936824882}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":25.632201825965264},{"$f":"D4/(1+B5)^A5","v":23.397084048639851},{"$f":"E4/(1+B5)^A5","v":28.080863792145117},{"$f":"F4+C5","v":83.355947874713465},76.087342461664193,91.318999219327893,{"$f":"I4/(1+B5)^A5","v":9.6334013378273049},{"$f":"J4/(1+B5)^A5","v":8.7935376976509936},{"$f":"K4/(1+B5)^A5","v":0.48683407685567992},{"$f":"L4+I5","v":31.327831499777457},28.59659403965858,1.5831849409405199,{"$f":"O4/(1+B5)^A5","v":7.7137986171693083},{"$f":"P4/(1+B5)^A5","v":7.041340691447413},{"$f":"Q4/(1+B5)^A5","v":8.4505034849288023},{"$f":"R4+O5","v":25.085281389968443},22.89844749309929,27.481046411364357,{"$f":"U4/(1+B5)^A5","v":3785098.6410503499},{"$f":"V4/(1+B5)^A5","v":3455039.5490151183},{"$f":"W4/(1+B5)^A5","v":4146691.7317847628},{"$f":"X4+U5","v":12309144.847027209},11235792.325146152,13485045.966554975,{"$f":"AA4/(1+B5)^A5","v":1422561.1424284894},{"$f":"AB4/(1+B5)^A5","v":1298538.7605557512},{"$f":"AC4/(1+B5)^A5","v":1558432.6801736762},{"$f":"AD4+AA5","v":4626170.3634348828},4222849.4443474934,5068024.7501490237,{"$f":"AG4/(1+B5)^A5","v":1139094.0529192751},{"$f":"AH4/(1+B5)^A5","v":1039792.4167159003},{"$f":"AI4/(1+B5)^A5","v":1247883.013491008},{"$f":"AJ4+AG5","v":3704335.0838222234},3381406.0562091009,4058116.9004734787,{"$f":"AM4/(1+B5)^A5","v":1.2905657453646711},{"$f":"AN4/(1+B5)^A5","v":1.1782460528771319},{"$f":"AO4/(1+B5)^A5","v":1.4136165133543401},{"$f":"AP4+AM5","v":4.1969211903806904},3.8316574297461674,4.5970824200765339,{"$f":"AS4/(1+B5)^A5","v":0.48683407685567992},{"$f":"AT4/(1+B5)^A5","v":0.44462904106157081},{"$f":"AU4/(1+B5)^A5","v":0.53307140133974384},{"$f":"AV4+AS5","v":1.5831849409405199},1.445934119197207,1.7335487698354535,{"$f":"AY4/(1+B5)^A5","v":0.39036972519160257},{"$f":"AZ4/(1+B5)^A5","v":0.35657720284932459},{"$f":"BA4/(1+B5)^A5","v":0.42739080078782254},{"$f":"BB4+AY5","v":1.2694827656972874},1.1595894467368926,1.3898753433079363,{"$f":"BE4/(1+B5)^A5","v":190577.41048283863},{"$f":"BF4/(1+B5)^A5","v":173991.19918954614},{"$f":"BG4/(1+B5)^A5","v":208748.27609400463},{"$f":"BH4+BE5","v":619757.94362750323},565819.56668314931,678849.61811597599,{"$f":"BK4/(1+B5)^A5","v":71890.624739727849},{"$f":"BL4/(1+B5)^A5","v":65658.221268718276},{"$f":"BM4/(1+B5)^A5","v":78718.474928280411},{"$f":"BN4+BK5","v":233788.3888856931},213520.60610249892,255992.56503402552,{"$f":"BQ4/(1+B5)^A5","v":57645.766304521909},{"$f":"BR4/(1+B5)^A5","v":52655.635871565893},{"$f":"BS4/(1+B5)^A5","v":63112.656112931778},{"$f":"BT4+BQ5","v":187464.09395115197},171236.18442228192,205242.4254811806]
[4,0.03,22.77387933193101,20.788006136211276,24.949483773605575,106.12982720664448,96.875348597875472,116.26848299293347,8.5591523160332308,7.8129443497212554,0.43254577177026271,39.886983815810687,36.409538389379833,2.0157307127107824,6.8536101615848821,6.2561400043127282,7.5081628947256336,31.938891551553326,29.154587497412017,34.98920930608999,3363011.1176565113,3069757.889336396,3684281.89538984,15672155.964683719,14305550.214482548,17169327.861944817,1263927.1499158584,1153734.869970277,1384647.2513828448,5890097.513350741,5376584.3143177703,6452672.0015318682,1012070.3123765644,923842.09477303014,1108727.8948007596,4716405.3961987877,4305248.1509821313,5166844.7952742381,1.1466509492401673,1.0468563572391156,1.2559799628350667,5.343572139620858,4.878513786985283,5.8530623829116006,0.43254577177026271,0.39504714411037872,0.47362703570462844,2.0157307127107824,1.8409812633075857,2.2071758055400821,0.34683844473114572,0.31681422631363021,0.37973119089829477,1.616321210428433,1.4764036730505228,1.769606534206231,169325.56083931378,154588.92693123047,185470.13958425136,789083.50446681702,720408.49361437978,864319.75770022732,63873.888947815394,58336.479186438606,69940.345405453045,297662.2778335085,271857.08528893755,325932.91043947858,51217.516728742368,46783.850471651036,56074.777515896814,238681.61067989434,218020.03489393296,261317.20299707743]
[5,0.03,19.644948366228647,17.931916702927754,21.521643868962332,125.77477557287312,114.80726530080322,137.7901268618958,7.383199974692328,6.7395144279741759,0.3731177823772564,47.270183790503012,43.149052817354011,2.3888484950880389,5.91198433012769,5.3966013240573414,6.4766072675775659,37.850875881681013,34.55118882146936,41.465816573667553,2900962.9320721123,2648000.1212741658,3178093.927110814,18573118.896755829,16953550.335756712,20347421.789055631,1090274.6623390599,995221.83368668228,1194408.8823162299,6980372.1756898006,6371806.1480044527,7647080.8838480981,873020.74187044939,796914.30633508321,956398.42154689669,5589426.1380692367,5102162.4573172145,6123243.216821135,0.9891111814370086,0.90302748974286773,1.0834193489520245,6.3326833210578668,5.7815412767281504,6.9364817318636254,0.3731177823772564,0.34077113675548948,0.40855484152064464,2.3888484950880389,2.181752400063075,2.6157306470607269,0.29918588918722772,0.27328673463601,0.327559460973529,1.9155070996156607,1.7496904076865327,2.0971659951797599,146061.71620076729,133349.76633940107,159988.17164633231,935145.22066758433,853758.2599537808,1024307.9293465596,55098.177699164131,50321.559396265897,60331.156329606405,352760.45553267264,322178.64468520344,386264.06676908501,44180.679844556042,40356.160384161405,48370.59566760021,282862.29052445036,258376.19527809435,309687.79866467766]
[9,0.03,8.0934586182598487,7.3877122543483695,8.8666323170291754,174.25795085483006,159.06272703284139,190.90493340669252,3.0417806324314181,2.776590709891781,0.15371958607936717,65.491711882178421,59.781983239735084,3.3096925974278411,2.4356592664781265,2.2233282918976363,2.6682764408264532,52.441485497866523,47.86984779900591,57.44989958231335,1195158.3178601533,1090940.9891614718,1309332.6184675668,25732613.118888672,23488739.516863484,28190867.445320129,449178.72511936876,410018.218260055,492080.64496247959,9671139.11354197,8827985.4011915233,10594848.122534974,359672.98643337941,328318.14267885761,394023.48649923422,7744016.5632419754,7068924.3585682856,8483607.3901858181,0.40750071044118336,0.37203536925294789,0.44635442677157816,8.7737816578391037,8.0101875044216495,9.6103299507474258,0.15371958607936717,0.14039319636844602,0.16831918524262524,3.3096925974278411,3.0227658986147068,3.624032406091525,0.12326062497913112,0.1125905162213733,0.13495016087526135,2.6538893868548921,2.4241543161979382,2.9055734526889871,60175.493146886147,54938.338116373205,65913.008397447134,1295621.392787182,1182861.7004268263,1419154.1984415418,22699.71968551023,20731.816189454821,24855.637594082134,488741.19507471385,446370.82575831353,535159.64912245271,18201.855122368383,16626.203743174872,19928.044964948771,391898.95506778656,357974.05428675527,429065.05660018133]
[16,0.03,0.54947343703007256,0.50155957244626947,0.60196501445354256,192.56515451325208,175.77354983300239,210.96103689080482,0.20650969352246559,0.18850567014056524,1.0436184737055036E-2,72.372144605529854,66.062562902845883,3.6574025075389751,0.16535947506625193,0.15094410138070988,0.18115210023802061,57.9508866497223,52.898961526414205,63.485475041854315,81140.558033877402,74065.133731470865,88891.971654961526,28436031.738928184,25956421.111335341,31152545.515659675,30495.217134401319,27836.569044043463,33407.873696108829,10687170.304612506,9755436.492176909,11707922.397526782,24418.578185664661,22289.864791557971,26750.669844514123,8557587.9822905716,7811571.8948411085,9374878.792657502,2.7665652784477423E-2,2.5257873386658761E-2,3.030347254243446E-2,9.6955382082670365,8.8517223283205038,10.619972648655288,1.0436184737055036E-2,9.5314420920328477E-3,1.1427366913905604E-2,3.6574025075389751,3.3403318440777845,4.004766249210741,8.3682937607111769E-3,7.6438888296249362E-3,9.1619086748149919E-3,2.9327018786450232,2.6788312853024925,3.2108273861935515,4085.3776616341411,3729.8216860487619,4474.9036199958136,1431736.8732321647,1307130.8654389952,1568247.7967888443,1541.1078975650912,1407.5048548212276,1687.4754369635189,540087.40080364107,493265.68234447419,591382.48795530619,1235.7431311067317,1128.7704980554759,1352.9359791221798,433071.10215636168,395582.11684063112,474141.80251254258]
[19,0.03,0.11136188364706724,0.1016511718031919,0.1220003614032969,{"$f":"F20+C21","v":193.20423059991441},176.35689873976571,211.66116435797397,4.1853357982765765E-2,3.8204479216448747E-2,2.1151035010699079E-3,{"$f":"L20+I21","v":72.612329840884456},66.281808198193062,3.6695405212298482,3.3513435557140918E-2,3.0591869092026297E-2,3.6714129837042926E-2,{"$f":"R20+O21","v":58.143211299279635},53.074520086872631,63.6961676204374,16444.771983276467,15010.794424366544,18015.752423090191,{"$f":"X20+U21","v":28530403.890161127},26042564.04861556,31255933.103762213,6180.4713266373756,5641.6426238392723,6770.7799735519793,{"$f":"AD20+AA21","v":10722638.377707193},9787812.3713584896,11746778.09417486,4948.9177810609535,4517.4910416833982,5421.5632311682648,{"$f":"AJ20+AG21","v":8585988.4987433776},7837496.5685436539,9405991.6950249597,5.6070029937343811E-3,5.11901789549748E-3,6.1416104145321756E-3,{"$f":"AP20+AM21","v":9.727715299869546},8.8810990038675595,10.655217709361724,2.1151035010699079E-3,1.9317391409834955E-3,2.3159865771437719E-3,{"$f":"AV20+AS21","v":3.6695405212298482},3.3514175787137455,4.0180570771853672,1.6960036524091221E-3,1.5491883703364921E-3,1.85684573460821E-3,{"$f":"BB20+AY21","v":2.9424347903168626},2.687721663309703,3.2214833275870167,827.98425028201927,755.92365460122835,906.92954868815639,{"$f":"BH20+BE21","v":1436488.4535499441},1311468.9092577319,1573452.4230745393,312.33662413935286,285.25927062549766,342.00096056350492,{"$f":"BN20+BK21","v":541879.81721165462},494902.70905761106,593345.14006169804,250.44829014444022,228.76812671440641,274.19978644152235,{"$f":"BT20+BQ21","v":434508.3579564165},396894.95597719826,475715.36180180573]
[25,0.03,2.0592602343527406E-3,1.879693563132221E-3,2.2559827886055026E-3,193.33146676844194,176.4730399651383,211.80055548567009,7.7393586517615588E-4,7.0646223149315899E-4,3.9111663602039156E-5,72.66014926289256,66.325458605288333,3.6719571260563995,6.197172937383315E-4,5.6569283360351523E-4,6.789032758452001E-4,58.181501969254285,53.109472730307623,63.738115233555128,304.09026768515065,277.57371761155486,333.14022124832019,28549192.812465031,26059714.584387425,31276516.944807135,114.2868494649143,104.32304062421113,125.20260522240797,10729699.855706146,9794258.2123244517,11754514.0274544,91.513444778988443,83.535670882380501,100.25341889291742,8591642.8691275548,7842658.0136690149,9412186.0849757418,1.0368249818301324E-4,9.4658869317855901E-5,1.1356824873414241E-4,9.7341215634355098,8.8869477216003805,10.662234786948256,3.9111663602039156E-5,3.5720961839843981E-5,4.2826314582839622E-5,3.6719571260563995,3.3536246811696668,4.0207032003361824,3.1361833729319198E-5,2.8646983169448933E-5,3.4336062370537037E-5,2.9443725539346657,2.6894916835905538,3.2236048608179653,15.310759709128108,13.97824346308909,16.770585175192323,1437434.4643406821,1312332.5874424113,1574488.6325666956,5.7756062375933617,5.2749024463454663,6.3241475012299944,542236.67643533892,495228.63113653695,593735.89217929635,4.6311914612596023,4.2302903902322093,5.070394806508026,434794.50685951195,397156.33427802345,476028.64790199831]
[36,0.03,8.634110621580358E-8,7.8812196185866399E-8,9.4589331801104952E-8,193.33317317581208,176.47459757446629,211.80242490731629,3.2449749489965631E-8,2.9620700457985945E-8,1.6398822475207321E-9,72.660790585364737,66.326044015688851,3.6719895359625956,2.5983640042099768E-8,2.3718490852629914E-8,2.8465202635465735E-8,58.18201549840412,53.109941492052442,63.73867780720861,1.2749962177387584E-2,1.163817056009322E-2,1.3967974881328405E-2,28549444.797068678,26059944.596034121,31276793.001674224,4.7918436165117753E-3,4.374078895434879E-3,5.2495217727549894E-3,10729794.559580371,9794344.6596818212,11754617.776676934,3.8369954044784678E-3,3.5025015838909021E-3,4.2034469197874602E-3,8591718.7018047627,7842727.2355585471,9412269.1600383427,4.3472220941289554E-9,3.9688774413738715E-9,4.7617139704440779E-9,9.7342074800069547,8.8870261607357364,10.662328895353506,1.6398822475207321E-9,1.4977161744270981E-9,1.7956309331591652E-9,3.6719895359625956,3.3536542813685801,4.0207386883903986,1.314945713015544E-9,1.2011168745620742E-9,1.439649811476509E-9,2.9443985419391563,2.6895154219323127,3.2236333134190081,6.4195282764054637E-4,5.8608279974691239E-4,7.0316070390568633E-4,1437447.1516119526,1312344.1705232037,1574502.5295233149,2.4216086111984139E-4,2.2116724481938463E-4,2.6516021725623971E-4,542241.46239530959,495233.00218797626,593741.13268835167,1.9417759212352352E-4,1.7736852575193628E-4,2.1259260449050087E-4,434798.34449941304,397159.83971098386,476032.84948804497]
[39,0.03,2.9701199726496532E-9,2.7111266954925705E-9,3.2538575875997311E-9,193.33317321711144,176.47459761216433,211.80242495256101,1.1162660902992209E-9,1.0189472649822708E-9,5.6411681870059507E-11,72.660790600886358,66.326044029857258,3.6719895367469975,8.9383297983566997E-10,8.1591221713591948E-10,9.7919832833507867E-10,58.182015510832827,53.109941503397657,63.738677820824314,4.385966195398957E-4,4.0035116922452742E-4,4.8049605791254749E-4,28549444.803167343,26059944.601600979,31276793.008355495,1.6483863891716423E-4,1.5046760064441406E-4,1.8058269285024469E-4,10729794.561872445,9794344.6617740672,11754617.779187929,1.3199201614723448E-4,1.2048548327085611E-4,1.4459788851012238E-4,8591718.7036401052,7842727.2372338912,9412269.1620489694,1.4954373105950471E-10,1.3652873670809588E-10,1.6380218400621067E-10,9.7342074820863527,8.8870261626341609,10.662328897631165,5.6411681870059507E-11,5.1521192141178938E-11,6.1769411255323875E-11,3.6719895367469975,3.3536542820849795,4.0207386892492991,4.523391807623897E-11,4.1318224597525123E-11,4.9523718725589316E-11,2.9443985425681318,2.6895154225068403,3.2236333141076332,2.2083072576213016E-5,2.0161152728387367E-5,2.4188613537480962E-5,1437447.1519190166,1312344.1708035434,1574502.5298596562,8.3302941290602934E-6,7.6081171521255587E-6,9.1214682292398853E-6,542241.4625111419,495233.00229376671,593741.13281518524,6.6796775010688064E-6,6.1014483592384825E-6,7.3131509232304807E-6,434798.34459229361,397159.83979582414,476032.84958973399]
[44,0.03,5.9835207870542163E-12,5.4617601605990453E-12,6.5551306656977406E-12,193.33317321839922,176.4745976133398,211.80242495397181,2.248798505344749E-12,2.052742716481719E-12,1.1364539958332716E-13,72.660790601370337,66.32604403029903,3.6719895367714561,1.8006909701462791E-12,1.6437139767418202E-12,1.9726656182897564E-12,58.182015511220371,53.109941503751408,63.738677821248871,8.8358450645597437E-7,8.065362898588164E-7,9.6799394539355484E-7,28549444.803357504,26059944.601774558,31276793.008563824,3.3207932055036862E-7,3.0312782800852332E-7,3.6379685211427012E-7,10729794.561943913,9794344.6618393064,11754617.779266225,2.6590743121989476E-7,2.4272669128792769E-7,2.9130286979371196E-7,8591718.7036973331,7842727.2372861309,9412269.1621116623,3.0126662613225674E-13,2.7504698182086049E-13,3.2999130741903288E-13,9.7342074821511932,8.8870261626933562,10.662328897702183,1.1364539958332716E-13,1.037931554918109E-13,1.2443893164376489E-13,3.6719895367714561,3.3536542821073176,4.0207386892760804,9.1126988667608742E-14,8.3238541890586726E-14,9.9769101307526069E-14,2.9443985425877433,2.6895154225247544,3.2236333141291054,4.4487941570898862E-8,4.061609549518031E-8,4.8729705616039997E-8,1437447.1519285915,1312344.1708122846,1574502.5298701436,1.6781978015198336E-8,1.5327100436779836E-8,1.83758552720757E-8,542241.46251475369,495233.0022970654,593741.13281914021,1.3456691832824516E-8,1.229180754475459E-8,1.473286970592549E-8,434798.34459518967,397159.83979846956,476032.84959290468]
[50,0.03,1.3132510694825554E-15,1.1987360999367607E-15,1.4387068523185612E-15,193.33317321840136,176.47459761334173,211.80242495397414,4.9356175858606638E-16,4.5053182962523182E-16,2.4942662999931261E-17,72.660790601371147,66.326044030299755,3.6719895367714961,3.9521202090055572E-16,3.6075902711826922E-16,4.329566696844193E-16,58.182015511221003,53.10994150375199,63.738677821249567,1.9392734468175749E-10,1.7701695756204373E-10,2.1245335802811935E-10,28549444.803357817,26059944.601774845,31276793.008564167,7.2884099242932974E-11,6.652988407484082E-11,7.9845399074590586E-11,10729794.56194403,9794344.6618394144,11754617.779266354,5.8360826486708708E-11,5.327316445787168E-11,6.3934566104894765E-11,8591718.7036974281,7842727.2372862166,9412269.1621117666,6.6121391242356935E-17,6.0366756611874558E-17,7.2425826333820157E-17,9.7342074821513016,8.8870261626934557,10.662328897702301,2.4942662999931261E-17,2.2780312345450331E-17,2.7311605638608459E-17,3.6719895367714961,3.3536542821073545,4.0207386892761248,2.0000367607209171E-17,1.8269027224989069E-17,2.1897121052357235E-17,2.9443985425877752,2.6895154225247841,3.2236333141291404,9.7641236533287552E-12,8.9143386887957758E-12,1.0695097467412669E-11,1437447.1519286074,1312344.170812299,1574502.5298701609,3.6832746740305175E-12,3.3639610786038837E-12,4.0330956384277373E-12,542241.46251475962,495233.00229707081,593741.13281914685,2.9534475721031431E-12,2.6977811189271042E-12,3.2335405167664E-12,434798.34459519444,397159.83979847393,476032.84959290986]

{"sheet":"Juniata NPV 4%","index":203,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU35","v":29.714747044066652},{"$f":"'WTP Values '!CV35","v":27.123632951806258},{"$f":"'WTP Values '!CW35","v":32.553417378183418},{"$f":"C3","v":29.714747044066652},{"$f":"D3","v":27.123632951806258},{"$f":"E3","v":32.553417378183418},{"$f":"'WTP Values '!CC35","v":11.167752418270132},{"$f":"'WTP Values '!CD35","v":10.194120274266508},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"I3","v":11.167752418270132},{"$f":"J3","v":10.194120274266508},{"$f":"K3","v":0.56437412378456331},{"$f":"'WTP Values '!CI35","v":8.9424067512555698},{"$f":"'WTP Values '!CJ35","v":8.1628437119086215},{"$f":"'WTP Values '!CK35","v":9.7964496048597596},{"$f":"O3","v":8.9424067512555698},{"$f":"P3","v":8.1628437119086215},{"$f":"Q3","v":9.7964496048597596},{"$f":"'WTP Values '!BH35","v":4387966.7232378321},{"$f":"'WTP Values '!BI35","v":4005337.7748543904},{"$f":"'WTP Values '!BJ35","v":4807152.2187722446},{"$f":"U3","v":4387966.7232378321},{"$f":"V3","v":4005337.7748543904},{"$f":"W3","v":4807152.2187722446},{"$f":"'WTP Values '!AV35","v":1649138.2515239373},{"$f":"'WTP Values '!AW35","v":1505362.3195859375},{"$f":"'WTP Values '!AX35","v":1806650.6026672064},{"$f":"AA3","v":1649138.2515239373},{"$f":"AB3","v":1505362.3195859375},{"$f":"AC3","v":1806650.6026672064},{"$f":"'WTP Values '!BB35","v":1320522.2037386277},{"$f":"'WTP Values '!BC35","v":1205404.3913524849},{"$f":"'WTP Values '!BD35","v":1446638.4252994824},{"$f":"AG3","v":1320522.2037386277},{"$f":"AH3","v":1205404.3913524849},{"$f":"AI3","v":1446638.4252994824},{"$f":"'WTP Values '!CX35","v":1.4961194097809185},{"$f":"'WTP Values '!CY35","v":1.3659101022467659},{"$f":"'WTP Values '!CZ35","v":1.6387689749340462},{"$f":"AM3","v":1.4961194097809185},{"$f":"AN3","v":1.3659101022467659},{"$f":"AO3","v":1.6387689749340462},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"'WTP Values '!CG35","v":0.51544691998354919},{"$f":"'WTP Values '!CH35","v":0.61797585532393529},{"$f":"AS3","v":0.56437412378456331},{"$f":"AT3","v":0.51544691998354919},{"$f":"AU3","v":0.61797585532393529},{"$f":"'WTP Values '!CL35","v":0.45254550180624042},{"$f":"'WTP Values '!CM35","v":0.41337070674963411},{"$f":"'WTP Values '!CN35","v":0.49546307494763869},{"$f":"AY3","v":0.45254550180624042},{"$f":"AZ3","v":0.41337070674963411},{"$f":"BA3","v":0.49546307494763869},{"$f":"'WTP Values '!BK35","v":220931.45111998386},{"$f":"'WTP Values '!BL35","v":201703.486376808},{"$f":"'WTP Values '!BM35","v":241996.46453059802},{"$f":"BE3","v":220931.45111998386},{"$f":"BF3","v":201703.486376808},{"$f":"BG3","v":241996.46453059802},{"$f":"'WTP Values '!AY35","v":83340.937445996664},{"$f":"'WTP Values '!AZ35","v":76115.87368147794},{"$f":"'WTP Values '!BA35","v":91256.287152790028},{"$f":"BK3","v":83340.937445996664},{"$f":"BL3","v":76115.87368147794},{"$f":"BM3","v":91256.287152790028},{"$f":"'WTP Values '!BE35","v":66827.242369988759},{"$f":"'WTP Values '!BF35","v":61042.313531687425},{"$f":"'WTP Values '!BG35","v":73164.865991933228},{"$f":"BQ3","v":66827.242369988759},{"$f":"BR3","v":61042.313531687425},{"$f":"BS3","v":73164.865991933228}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":27.472953997842687},{"$f":"D3/(1+B4)^A4","v":25.077323365205487},{"$f":"E3/(1+B4)^A4","v":30.097464291959518},{"$f":"F3+C4","v":57.187701041909335},{"$f":"G3+D4","v":52.200956317011745},{"$f":"H3+E4","v":62.650881670142937},{"$f":"I3/(1+B4)^A4","v":10.325214883755669},{"$f":"J3/(1+B4)^A4","v":9.4250372358233232},{"$f":"K3/(1+B4)^A4","v":0.52179560261146751},{"$f":"L3+I4","v":21.4929673020258},{"$f":"M3+J4","v":19.619157510089831},{"$f":"N3+K4","v":1.0861697263960308},{"$f":"O3/(1+B4)^A4","v":8.2677577212052231},{"$f":"P3/(1+B4)^A4","v":7.5470078697379996},{"$f":"Q3/(1+B4)^A4","v":9.0573683476883868},{"$f":"R3+O4","v":17.210164472460793},{"$f":"S3+P4","v":15.709851581646621},{"$f":"T3+Q4","v":18.853817952548148},{"$f":"U3/(1+B4)^A4","v":4056921.8964846814},{"$f":"V3/(1+B4)^A4","v":3703159.9249763219},{"$f":"W3/(1+B4)^A4","v":4444482.4507879475},{"$f":"X3+U4","v":8444888.6197225135},{"$f":"Y3+V4","v":7708497.6998307128},{"$f":"Z3+W4","v":9251634.6695601922},{"$f":"AA3/(1+B4)^A4","v":1524721.0165716875},{"$f":"AB3/(1+B4)^A4","v":1391792.0854159924},{"$f":"AC3/(1+B4)^A4","v":1670350.0394482305},{"$f":"AD3+AA4","v":3173859.2680956246},{"$f":"AE3+AB4","v":2897154.40500193},{"$f":"AF3+AC4","v":3477000.642115437},{"$f":"AG3/(1+B4)^A4","v":1220897.0078944413},{"$f":"AH3/(1+B4)^A4","v":1114464.119223821},{"$f":"AI3/(1+B4)^A4","v":1337498.5441008527},{"$f":"AJ3+AG4","v":2541419.211633069},{"$f":"AK3+AH4","v":2319868.5105763059},{"$f":"AL3+AI4","v":2784136.9694003351},{"$f":"AM3/(1+B4)^A4","v":1.3832464957293993},{"$f":"AN3/(1+B4)^A4","v":1.2628606714559594},{"$f":"AO3/(1+B4)^A4","v":1.5151340374760041},{"$f":"AP3+AM4","v":2.8793659055103178},{"$f":"AQ3+AN4","v":2.6287707737027253},{"$f":"AR3+AO4","v":3.1539030124100504},{"$f":"AS3/(1+B4)^A4","v":0.52179560261146751},{"$f":"AT3/(1+B4)^A4","v":0.47655965235165415},{"$f":"AU3/(1+B4)^A4","v":0.5713534165347034},{"$f":"AV3+AS4","v":1.0861697263960308},{"$f":"AW3+AT4","v":0.9920065723352034},{"$f":"AX3+AU4","v":1.1893292718586386},{"$f":"AY3/(1+B4)^A4","v":0.41840375536819563},{"$f":"AZ3/(1+B4)^A4","v":0.38218445520491318},{"$f":"BA3/(1+B4)^A4","v":0.45808346426371915},{"$f":"BB3+AY4","v":0.87094925717443605},{"$f":"BC3+AZ4","v":0.79555516195454734},{"$f":"BD3+BA4","v":0.95354653921135779},{"$f":"BE3/(1+B4)^A4","v":204263.54578400872},{"$f":"BF3/(1+B4)^A4","v":186486.2115170192},{"$f":"BG3/(1+B4)^A4","v":223739.3348100943},{"$f":"BH3+BE4","v":425194.99690399261},{"$f":"BI3+BF4","v":388189.69789382722},{"$f":"BJ3+BG4","v":465735.79934069235},{"$f":"BK3/(1+B4)^A4","v":77053.381514419991},{"$f":"BL3/(1+B4)^A4","v":70373.403921484773},{"$f":"BM3/(1+B4)^A4","v":84371.567264044032},{"$f":"BN3+BK4","v":160394.31896041665},{"$f":"BO3+BL4","v":146489.27760296271},{"$f":"BP3+BM4","v":175627.85441683407},{"$f":"BQ3/(1+B4)^A4","v":61785.542132016228},{"$f":"BR3/(1+B4)^A4","v":56437.05023269917},{"$f":"BS3/(1+B4)^A4","v":67645.031427453054},{"$f":"BT3+BQ4","v":128612.78450200499},{"$f":"BU3+BR4","v":117479.36376438659},{"$f":"BV3+BS4","v":140809.89741938628}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":24.4233560660157},{"$f":"D4/(1+B5)^A5","v":22.293649156880729},{"$f":"E4/(1+B5)^A5","v":26.756536160779895},{"$f":"F4+C5","v":81.611057107925035},74.494605473892477,89.407417830922839,{"$f":"I4/(1+B5)^A5","v":9.1790784341535225},{"$f":"J4/(1+B5)^A5","v":8.3788237829847194},{"$f":"K4/(1+B5)^A5","v":0.4638743906920903},{"$f":"L4+I5","v":30.672045736179321},27.997981293074552,1.5500441170881212,{"$f":"O4/(1+B5)^A5","v":7.3500065085247837},{"$f":"P4/(1+B5)^A5","v":6.7092625150578193},{"$f":"Q4/(1+B5)^A5","v":8.0519674802361756},{"$f":"R4+O5","v":24.560170980985575},22.41911409670444,26.905785432784324,{"$f":"U4/(1+B5)^A5","v":3606588.7933871839},{"$f":"V4/(1+B5)^A5","v":3292095.6888800082},{"$f":"W4/(1+B5)^A5","v":3951128.7149272687},{"$f":"X4+U5","v":12051477.413109697},11000593.38871072,13202763.384487461,{"$f":"AA4/(1+B5)^A5","v":1355471.4317212459},{"$f":"AB4/(1+B5)^A5","v":1237298.0959618161},{"$f":"AC4/(1+B5)^A5","v":1484935.102775296},{"$f":"AD4+AA5","v":4529330.6998168705},4134452.5009637461,4961935.7448907327,{"$f":"AG4/(1+B5)^A5","v":1085372.9943303734},{"$f":"AH4/(1+B5)^A5","v":990754.54385936516},{"$f":"AI4/(1+B5)^A5","v":1189031.335433308},{"$f":"AJ4+AG5","v":3626792.2059634421},3310623.0544356713,3973168.3048336431,{"$f":"AM4/(1+B5)^A5","v":1.2297010978477392},{"$f":"AN4/(1+B5)^A5","v":1.1226785384330544},{"$f":"AO4/(1+B5)^A5","v":1.3469486422145289},{"$f":"AP4+AM5","v":4.1090670033580565},3.7514493121357795,4.5008516546245794,{"$f":"AS4/(1+B5)^A5","v":0.4638743906920903},{"$f":"AT4/(1+B5)^A5","v":0.42365979563009759},{"$f":"AU4/(1+B5)^A5","v":0.50793110681353781},{"$f":"AV4+AS5","v":1.5500441170881212},1.415666367965301,1.6972603786721763,{"$f":"AY4/(1+B5)^A5","v":0.37195941497656215},{"$f":"AZ4/(1+B5)^A5","v":0.33976058901779516},{"$f":"BA4/(1+B5)^A5","v":0.40723453169780444},{"$f":"BB4+AY5","v":1.2429086721509983},1.1353157509723424,1.3607810709091623,{"$f":"BE4/(1+B5)^A5","v":181589.54841119345},{"$f":"BF4/(1+B5)^A5","v":165785.56298096408},{"$f":"BG4/(1+B5)^A5","v":198903.45393762647},{"$f":"BH4+BE5","v":606784.54531518603},553975.2608747913,664639.25327831879,{"$f":"BK4/(1+B5)^A5","v":68500.175589600156},{"$f":"BL4/(1+B5)^A5","v":62561.69983347744},{"$f":"BM4/(1+B5)^A5","v":75006.016073093298},{"$f":"BN4+BK5","v":228894.49455001683},209050.97743644015,250633.87048992736,{"$f":"BQ4/(1+B5)^A5","v":54927.121973870817},{"$f":"BR4/(1+B5)^A5","v":50172.33215099707},{"$f":"BS4/(1+B5)^A5","v":60136.186621185363},{"$f":"BT4+BQ5","v":183539.90647587582},167651.69591538367,200946.08404057164]
[4,0.04,20.877187124241495,19.056704732647958,22.871599247673061,102.48824423216652,93.551310206540435,112.2790170785959,7.8463147153050032,7.1622536855948793,0.39652177327495919,38.518360451484327,35.160234978669429,1.9465658903630803,6.282816367582746,5.7351057165900619,6.8828555481409426,30.842987348568322,28.154219813294503,33.788640980925265,3082927.2159082061,2814097.192125523,3377441.3848177237,15134404.629017904,13814690.580836244,16580204.769305184,1158662.6606563837,1057647.5979812602,1269328.7492594793,5687993.3604732547,5192100.0989450067,6231264.494150212,927781.38438408589,846901.13637272955,1016388.9687940633,4554573.5903475285,4157524.190808401,4989557.2736277068,1.0511536521541023,0.95967031983170192,1.1513773444667779,5.160220655512159,4.7111196319674811,5.6522289990913572,0.39652177327495919,0.36214616887540446,0.43418163885857941,1.9465658903630803,1.7778125368407054,2.1314420175307558,0.31795246681493022,0.29042877543913947,0.34810578442731088,1.5608611389659286,1.4257445264114819,1.7088868553364733,155223.50702908344,141714.19404835065,170023.50603617111,762008.05234426947,695689.45492314198,834662.7593144899,58554.237180262324,53478.003215600205,64115.456891723123,287448.73173027916,262528.98065204034,314749.32738165045,46951.934064465713,42887.519796407745,51404.664356334964,230491.84054034154,210539.21571179142,252350.74839690659]
[5,0.04,17.159526010301398,15.663222185272579,18.79878739659928,119.64777024246791,109.21453239181301,131.07780447519519,6.449098752673966,5.8868504496775014,0.32591199387497477,44.967459204158295,41.047085428346932,2.2724778842380551,5.1640170793075848,4.7138388485958869,5.6572055469260354,36.007004427875906,32.868058661890387,39.445846527851302,2533941.4469210943,2312982.7632633462,2776010.6256725295,17668346.075939,16127673.344099591,19356215.394977715,952336.24838339386,869309.23017971497,1043295.7064053102,6640329.6088566482,6061409.3291247217,7274560.200555522,762568.66897199757,696091.00073004467,835397.64446302527,5317142.2593195261,4853615.1915384457,5824954.9180907318,0.86397168007454705,0.78877904942209232,0.94634824952584395,6.0241923355867062,5.4998986813895732,6.5985772486172012,0.32591199387497477,0.2976577528077447,0.35686565823506583,2.2724778842380551,2.0754702896484503,2.4883076757658218,0.26133375113619434,0.23871128311635334,0.28611758024053419,1.822194890102123,1.6644558095278352,1.9950044355770076,127582.40803345443,116478.73750089416,139746.92839739125,889590.46037772391,812168.1924240361,974409.68771188112,48127.314754073865,43955.020458265572,52698.231981567915,335576.04648435302,306484.00111030589,367447.55936321837,38591.067322362142,35250.415062345834,42250.887048337958,269082.90786270367,245789.63077413724,294601.63544524455]
[9,0.04,5.290602202551387,4.8292638003349682,5.7960170896350114,156.33553836746026,142.70314176706827,171.27038046030242,1.9883775370534837,1.8150258892032975,0.10048475182809373,58.755895989139397,53.63341235571184,2.9692910510621764,1.5921628672841071,1.453364514840445,1.7442220786800799,47.047884058548718,42.946438831135474,51.541183264801042,781261.45163735317,713135.76461483585,855895.89838741533,23086016.481936179,21072925.05121357,25291439.601406701,293623.04356437235,268024.26390600915,321667.54250127386,8676463.4412678722,7920028.0023096697,9505169.0728180613,235114.15625571043,214617.85013337253,257568.68896897291,6947545.2488795687,6341886.2086601593,7611069.2346414803,0.26637859756734239,0.24319530584316018,0.29177683173278618,7.8713991084373225,7.1863405358835077,8.621908494669885,0.10048475182809373,9.1773441857645452E-2,0.11002834439249334,2.9692910510621764,2.7118747339822256,3.2513010424381275,8.0574074046808761E-2,7.3599144840660075E-2,8.8215391223539691E-2,2.3809371338659266,2.1748302918145024,2.6067355191772728,39336.038101716069,35912.569193501367,43086.58681686061,1162366.8645714968,1061204.4950794377,1273194.3337531236,14838.549578113592,13552.153358436879,16247.848689111317,438474.21296727285,400461.63181724038,480118.53374655225,11898.346472503285,10868.361017532659,13026.737215438996,351592.18747618666,321156.45928331034,384935.75925344869]
[16,0.04,0.14909779893725106,0.1360965303288259,0.1633412147771241,165.48368528949462,151.05357392570249,181.29245618412696,5.6035721999279781E-2,5.1150389829693506E-2,2.8318241951926777E-3,62.194062222213205,56.771830793922994,3.1430424007108524,4.4869746386754006E-2,4.0958182437476759E-2,4.9155022969510576E-2,49.800943025389643,45.459497194627602,54.55717260392138,22017.221929381976,20097.328957416135,24120.542366130623,24436920.267643914,22306030.565536249,26771396.15996987,8274.7762611205835,7553.3608992358786,9065.115981195102,9184176.295000555,8383477.1997752897,10061374.553062312,6625.9003899045947,6048.2810543002352,7258.7057446707122,7354088.5425409479,6712988.6937731812,8056439.368133584,7.5069833377624379E-3,6.8536403654768218E-3,8.2227470005708739E-3,8.3320027323983794,7.6068571998521977,9.1264290053690278,2.8318241951926777E-3,2.5863252722482144E-3,3.1007781990714219E-3,3.1430424007108524,2.8705630831553397,3.4415545186124112,2.2707088213876321E-3,2.0741439403844063E-3,2.4860536022676917E-3,2.5202603033780124,2.30209289152645,2.7592715309206057,1108.5537100198837,1012.0747725751498,1214.2502898847076,1230384.0471356486,1123302.0497153618,1347696.7082426562,418.17452849716932,381.92178493945033,457.89087598454108,464132.01645607251,423895.08708120522,508213.20072100247,335.31480956695765,306.28813955962931,367.11470108625394,372165.99315888144,339949.28467134497,407460.7009139838]
[19,0.04,1.7933741690012571E-2,1.6369926566463404E-2,1.9646964435595955E-2,165.61594554107648,151.17430113609066,181.43735134900598,6.740073769776915E-3,6.1524575485868141E-3,3.406167226485118E-4,62.243769855337391,56.817204793241615,3.1455544282737105,5.3970108689201908E-3,4.9265211771184602E-3,5.9124513640395008E-3,49.840745651503688,45.495829987949364,54.600776572261623,2648.269616504484,2417.3415620521414,2901.2606443589566,24456451.094606284,22323858.312176224,26792792.780338347,995.30443150296821,908.53134133352762,1090.3678629432836,9191516.6045013033,8390177.5630264059,10069415.949574117,796.97478368753048,727.49772880327373,873.08970861146213,7359966.1829807907,6718353.9451691201,8062878.3515041769,9.0295296785245839E-4,8.2436774269506745E-4,9.8904626186081595E-4,8.3386619554851755,7.6129368616946307,9.1337231612502112,3.406167226485118E-4,3.1108768666914617E-4,3.7296697641775743E-4,3.1455544282737105,2.8728573358781717,3.4443051273244913,2.7312479289608415E-4,2.4948162829964703E-4,2.9902683640123791E-4,2.5222745820737846,2.303932803324797,2.7614768356080366,133.33876171685515,121.73410789236159,146.05212954873898,1231367.4123739307,1124199.8313391989,1348773.8337935915,50.298757116912427,45.93821428427129,55.075908233737877,464502.9667232018,424233.87861079676,508619.38218636566,40.332246501776865,36.840868320857226,44.157192573029683,372463.44101786101,340220.98382910213,407786.35751704004]
[25,0.04,8.9984996632303538E-5,8.2138340811199309E-5,9.8581325588996489E-5,165.63018231941555,151.18729647303613,181.45294817662511,3.3819240064811484E-5,3.0870795473668219E-5,1.7090908952648757E-6,62.249120492025938,56.822088948253651,3.1458248283309183,2.7080238650629784E-5,2.4719492406811067E-5,2.9666531685244771E-5,49.845030091904505,45.499740928075177,54.605470197326909,13.28805425224237,12.129341220607088,14.55747126420736,24458553.43488552,22325777.329221509,26795095.958638314,4.9940758300756265,4.5586800068481637,5.4710695721442955,9192306.7312253378,8390898.8045578301,10070281.542814005,3.9989297529635048,3.6503191474441921,4.3808467773824749,7360598.8648568504,6718931.4723849241,8063571.4575423077,4.5306897565376391E-6,4.136377663536165E-6,4.9626746097442849E-6,8.3393787686007066,7.6135912895895741,9.1345083198992292,1.7090908952648757E-6,1.5609249269417013E-6,1.8714127089051887E-6,3.1458248283309183,2.873104294182562,3.4446012087704516,1.370440926036083E-6,1.251808120715137E-6,1.5004079645866092E-6,2.5224914033709007,2.3041308553935278,2.7617142193543223,0.66904543577366127,0.6108175013377789,0.73283649406544038,1231473.263926127,1124296.4704868083,1348889.7779077799,0.2523808789046546,0.23050126008931565,0.27635088664704011,464542.89660889894,424270.3468607227,508663.10443412088,0.20237255160515719,0.18485408505854042,0.22156474056883052,372495.4589460374,340250.2301116219,407821.41189518402]
[36,0.04,1.3989474592640316E-10,1.2769597987042667E-10,1.5325898774785186E-10,165.63023151403928,151.18734137790833,181.45300207084529,5.2576920301760825E-11,4.7993134977619414E-11,2.6570300106270971E-12,62.249138980939122,56.822105825257879,3.1458257626876067,4.2100163887723408E-11,3.8430040996846155E-11,4.6120932021405877E-11,49.845044896618631,45.499754442173895,54.605486415962439,2.0658210179966545E-5,1.8856822490587675E-5,2.2631703284479763E-5,24458560.699439097,22325783.960308913,26795103.917179715,7.7640161752788869E-6,7.0871301348569302E-6,8.5055722218701691E-6,9192309.4614769407,8390901.2967793774,10070284.533837166,6.2169170717903363E-6,5.674951256248301E-6,6.8106625526550847E-6,7360601.0510640163,6718933.4680073457,8063573.8525427729,7.0436152256814889E-12,6.430599810550084E-12,7.7151984178255879E-12,8.3393812455200376,7.6135935509392461,9.134511032983843,2.6570300106270971E-12,2.4266844944939216E-12,2.9093828441812698E-12,3.1458257626876067,2.8731051475372023,3.4446022318681631,2.1305494507974265E-12,1.9461175256985669E-12,2.3326020875400484E-12,2.5224921525883062,2.3041315397546085,2.7617150396244563,1.0401282964228752E-6,9.4960451580851005E-7,1.1393007610123912E-6,1231473.6296919736,1124296.8044195559,1348890.1785480748,3.9236272992618283E-7,3.5834768486655361E-7,4.2962758816335205E-7,464543.03458503773,424270.47287531605,508663.25551461655,3.1461752235169973E-7,2.8738252187074893E-7,3.4445456740728366E-7,372495.56958272029,340250.33117099293,407821.53302419954]
[39,0.04,1.5995606944379918E-12,1.4600796397738682E-12,1.7523678337411355E-12,165.63023151408103,151.18734137794644,181.45300207089105,6.0116607376762691E-13,5.4875493575322566E-13,3.0380560333389342E-14,62.249138980954825,56.82210582527221,3.1458257626883999,4.8137452867334823E-13,4.3941023415228861E-13,5.2734811135150545E-13,49.845044896631201,45.499754442185363,54.605486415976209,2.3620659090869172E-7,2.156094703785841E-7,2.5877156988498914E-7,24458560.699445263,22325783.960314542,26795103.917186469,8.8773992352010014E-8,8.1034457191466305E-8,9.7252966290561417E-8,9192309.4614792597,8390901.2967814934,10070284.533839704,7.1084415091957404E-8,6.4887561803942291E-8,7.7873318616547792E-8,7360601.0510658715,6718933.4680090407,8063573.852544806,8.0536906423007177E-14,7.3527669895677973E-14,8.8215808658292282E-14,8.339381245522139,7.6135935509411654,9.134511032986147,3.0380560333389342E-14,2.7746782836552568E-14,3.3265970153538446E-14,3.1458257626883999,2.8731051475379261,3.4446022318690317,2.4360765920722209E-14,2.2251965792210815E-14,2.667104179134772E-14,2.5224921525889421,2.3041315397551894,2.7617150396251526,1.1892857941970579E-8,1.085780633639532E-8,1.3026798857888806E-8,1231473.6296922842,1124296.8044198395,1348890.1785484147,4.4862871482141859E-9,4.0973581091954933E-9,4.9123746479644507E-9,464543.03458515485,424270.47287542297,508663.25551474479,3.5973461276379784E-9,3.2859403204088267E-9,3.9385037900865427E-9,372495.56958281418,340250.33117107872,407821.53302430233]
[44,0.04,4.2364245007355583E-16,3.8670099737205999E-16,4.6411330629565114E-16,165.63023151408143,151.18734137794681,181.4530020708915,1.5921838369596815E-16,1.4533733310703411E-16,8.0462686155004663E-18,62.249138980954989,56.822105825272352,3.1458257626884079,1.274916828347247E-16,1.1637747090870815E-16,1.3966775172173665E-16,49.845044896631329,45.499754442185477,54.605486415976344,6.2559138420964397E-11,5.7104006498695592E-11,6.853545617659394E-11,24458560.699445326,22325783.960314594,26795103.917186536,2.3511725284066455E-11,2.1461915202308241E-11,2.5757375171518721E-11,9192309.461479282,8390901.2967815138,10070284.533839729,1.8826654015891043E-11,1.7185422070889118E-11,2.0624690021946435E-11,7360601.0510658901,6718933.4680090584,8063573.8525448255,2.1330139254500233E-17,1.9473748217943714E-17,2.3363890751485142E-17,8.3393812455221585,7.6135935509411841,9.1345110329861683,8.0462686155004663E-18,7.3487146210891689E-18,8.8104672419888159E-18,3.1458257626884079,2.8731051475379337,3.4446022318690406,6.4519305808206156E-18,5.8934164486189064E-18,7.0638054121920411E-18,2.5224921525889479,2.3041315397551947,2.7617150396251597,3.1498145049653052E-12,2.8756818636324696E-12,3.450137905964499E-12,1231473.6296922872,1124296.8044198423,1348890.178548418,1.1881897859904191E-12,1.0851822217463352E-12,1.3010387406862831E-12,464543.03458515601,424270.47287542408,508663.25551474612,9.5275442349540056E-13,8.7027882903973466E-13,1.0431097744887289E-12,372495.56958281511,340250.33117107954,407821.53302430338]
[50,0.04,5.9224004707996515E-21,5.4059695115476339E-21,6.4881714833641073E-21,165.63023151408143,151.18734137794681,181.4530020708915,2.2258275354541048E-21,2.0317744122866251E-21,1.1248453744034983E-22,62.249138980954989,56.822105825272352,3.1458257626884079,1.7822973177317688E-21,1.6269238089349553E-21,1.9525152836046601E-21,49.845044896631329,45.499754442185477,54.605486415976344,8.7455888986764951E-16,7.9829770343765545E-16,9.5810610541095335E-16,24458560.699445326,22325783.960314594,26795103.917186536,3.2868720513605379E-16,3.0003144556534289E-16,3.6008074926362954E-16,9192309.461479282,8390901.2967815138,10070284.533839729,2.631912467410573E-16,2.402472928429454E-16,2.8832727663354865E-16,7360601.0510658901,6718933.4680090584,8063573.8525448255,2.9818925544675884E-22,2.7223743889253566E-22,3.2662052058825172E-22,8.3393812455221585,7.6135935509411841,9.1345110329861683,1.1248453744034983E-22,1.0273293180169783E-22,1.2316781600347123E-22,3.1458257626884079,2.8731051475379337,3.4446022318690406,9.0196147016863457E-23,8.2388278945745137E-23,9.8749982423951216E-23,2.5224921525889479,2.3041315397551947,2.7617150396251597,4.4033507274587743E-17,4.0201211233883482E-17,4.8231942656030183E-17,1231473.6296922872,1124296.8044198423,1348890.178548418,1.6610553892149363E-17,1.5170537560289407E-17,1.8188150052080911E-17,464543.03458515601,424270.47287542408,508663.25551474612,1.3319234758664776E-17,1.2166249501052116E-17,1.4582376762421113E-17,372495.56958281511,340250.33117107954,407821.53302430338]

{"sheet":"Juniata NPV 5%","index":204,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU35","v":29.714747044066652},{"$f":"'WTP Values '!CV35","v":27.123632951806258},{"$f":"'WTP Values '!CW35","v":32.553417378183418},{"$f":"C3","v":29.714747044066652},{"$f":"D3","v":27.123632951806258},{"$f":"E3","v":32.553417378183418},{"$f":"'WTP Values '!CC35","v":11.167752418270132},{"$f":"'WTP Values '!CD35","v":10.194120274266508},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"I3","v":11.167752418270132},{"$f":"J3","v":10.194120274266508},{"$f":"K3","v":0.56437412378456331},{"$f":"'WTP Values '!CI35","v":8.9424067512555698},{"$f":"'WTP Values '!CJ35","v":8.1628437119086215},{"$f":"'WTP Values '!CK35","v":9.7964496048597596},{"$f":"O3","v":8.9424067512555698},{"$f":"P3","v":8.1628437119086215},{"$f":"Q3","v":9.7964496048597596},{"$f":"'WTP Values '!BH35","v":4387966.7232378321},{"$f":"'WTP Values '!BI35","v":4005337.7748543904},{"$f":"'WTP Values '!BJ35","v":4807152.2187722446},{"$f":"U3","v":4387966.7232378321},{"$f":"V3","v":4005337.7748543904},{"$f":"W3","v":4807152.2187722446},{"$f":"'WTP Values '!AV35","v":1649138.2515239373},{"$f":"'WTP Values '!AW35","v":1505362.3195859375},{"$f":"'WTP Values '!AX35","v":1806650.6026672064},{"$f":"AA3","v":1649138.2515239373},{"$f":"AB3","v":1505362.3195859375},{"$f":"AC3","v":1806650.6026672064},{"$f":"'WTP Values '!BB35","v":1320522.2037386277},{"$f":"'WTP Values '!BC35","v":1205404.3913524849},{"$f":"'WTP Values '!BD35","v":1446638.4252994824},{"$f":"AG3","v":1320522.2037386277},{"$f":"AH3","v":1205404.3913524849},{"$f":"AI3","v":1446638.4252994824},{"$f":"'WTP Values '!CX35","v":1.4961194097809185},{"$f":"'WTP Values '!CY35","v":1.3659101022467659},{"$f":"'WTP Values '!CZ35","v":1.6387689749340462},{"$f":"AM3","v":1.4961194097809185},{"$f":"AN3","v":1.3659101022467659},{"$f":"AO3","v":1.6387689749340462},{"$f":"'WTP Values '!CF35","v":0.56437412378456331},{"$f":"'WTP Values '!CG35","v":0.51544691998354919},{"$f":"'WTP Values '!CH35","v":0.61797585532393529},{"$f":"AS3","v":0.56437412378456331},{"$f":"AT3","v":0.51544691998354919},{"$f":"AU3","v":0.61797585532393529},{"$f":"'WTP Values '!CL35","v":0.45254550180624042},{"$f":"'WTP Values '!CM35","v":0.41337070674963411},{"$f":"'WTP Values '!CN35","v":0.49546307494763869},{"$f":"AY3","v":0.45254550180624042},{"$f":"AZ3","v":0.41337070674963411},{"$f":"BA3","v":0.49546307494763869},{"$f":"'WTP Values '!BK35","v":220931.45111998386},{"$f":"'WTP Values '!BL35","v":201703.486376808},{"$f":"'WTP Values '!BM35","v":241996.46453059802},{"$f":"BE3","v":220931.45111998386},{"$f":"BF3","v":201703.486376808},{"$f":"BG3","v":241996.46453059802},{"$f":"'WTP Values '!AY35","v":83340.937445996664},{"$f":"'WTP Values '!AZ35","v":76115.87368147794},{"$f":"'WTP Values '!BA35","v":91256.287152790028},{"$f":"BK3","v":83340.937445996664},{"$f":"BL3","v":76115.87368147794},{"$f":"BM3","v":91256.287152790028},{"$f":"'WTP Values '!BE35","v":66827.242369988759},{"$f":"'WTP Values '!BF35","v":61042.313531687425},{"$f":"'WTP Values '!BG35","v":73164.865991933228},{"$f":"BQ3","v":66827.242369988759},{"$f":"BR3","v":61042.313531687425},{"$f":"BS3","v":73164.865991933228}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":26.952151513892655},{"$f":"D3/(1+B4)^A4","v":24.601934650164406},{"$f":"E3/(1+B4)^A4","v":29.526909186560921},{"$f":"F3+C4","v":56.666898557959307},{"$f":"G3+D4","v":51.725567601970667},{"$f":"H3+E4","v":62.08032656474434},{"$f":"I3/(1+B4)^A4","v":10.129480651492182},{"$f":"J3/(1+B4)^A4","v":9.2463675957065821},{"$f":"K3/(1+B4)^A4","v":0.5119039671515313},{"$f":"L3+I4","v":21.297233069762314},{"$f":"M3+J4","v":19.44048786997309},{"$f":"N3+K4","v":1.0762780909360945},{"$f":"O3/(1+B4)^A4","v":8.111026531751083},{"$f":"P3/(1+B4)^A4","v":7.4039398747470484},{"$f":"Q3/(1+B4)^A4","v":8.885668575836517},{"$f":"R3+O4","v":17.053433283006655},{"$f":"S3+P4","v":15.566783586655671},{"$f":"T3+Q4","v":18.682118180696278},{"$f":"U3/(1+B4)^A4","v":3980015.1684696889},{"$f":"V3/(1+B4)^A4","v":3632959.4329745038},{"$f":"W3/(1+B4)^A4","v":4360228.7698614467},{"$f":"X3+U4","v":8367981.8917075209},{"$f":"Y3+V4","v":7638297.2078288943},{"$f":"Z3+W4","v":9167380.9886336923},{"$f":"AA3/(1+B4)^A4","v":1495817.0081849771},{"$f":"AB3/(1+B4)^A4","v":1365407.999624433},{"$f":"AC3/(1+B4)^A4","v":1638685.3538931578},{"$f":"AD3+AA4","v":3144955.2597089144},{"$f":"AE3+AB4","v":2870770.3192103705},{"$f":"AF3+AC4","v":3445335.956560364},{"$f":"AG3/(1+B4)^A4","v":1197752.5657493221},{"$f":"AH3/(1+B4)^A4","v":1093337.3164194874},{"$f":"AI3/(1+B4)^A4","v":1312143.6964167641},{"$f":"AJ3+AG4","v":2518274.76948795},{"$f":"AK3+AH4","v":2298741.7077719723},{"$f":"AL3+AI4","v":2758782.1217162465},{"$f":"AM3/(1+B4)^A4","v":1.3570244079645519},{"$f":"AN3/(1+B4)^A4","v":1.2389207276614655},{"$f":"AO3/(1+B4)^A4","v":1.4864117686476608},{"$f":"AP3+AM4","v":2.8531438177454707},{"$f":"AQ3+AN4","v":2.6048308299082317},{"$f":"AR3+AO4","v":3.1251807435817067},{"$f":"AS3/(1+B4)^A4","v":0.5119039671515313},{"$f":"AT3/(1+B4)^A4","v":0.46752555100548676},{"$f":"AU3/(1+B4)^A4","v":0.5605223177541363},{"$f":"AV3+AS4","v":1.0762780909360945},{"$f":"AW3+AT4","v":0.98297247098903595},{"$f":"AX3+AU4","v":1.1784981730780717},{"$f":"AY3/(1+B4)^A4","v":0.41047211048185073},{"$f":"AZ3/(1+B4)^A4","v":0.3749394165529561},{"$f":"BA3/(1+B4)^A4","v":0.44939961446497839},{"$f":"BB3+AY4","v":0.86301761228809115},{"$f":"BC3+AZ4","v":0.7883101233025902},{"$f":"BD3+BA4","v":0.94486268941261708},{"$f":"BE3/(1+B4)^A4","v":200391.33888433909},{"$f":"BF3/(1+B4)^A4","v":182951.00805152653},{"$f":"BG3/(1+B4)^A4","v":219497.9270118803},{"$f":"BH3+BE4","v":421322.79000432295},{"$f":"BI3+BF4","v":384654.49442833452},{"$f":"BJ3+BG4","v":461494.39154247835},{"$f":"BK3/(1+B4)^A4","v":75592.687025847306},{"$f":"BL3/(1+B4)^A4","v":69039.341207689737},{"$f":"BM3/(1+B4)^A4","v":82772.142542213172},{"$f":"BN3+BK4","v":158933.62447184397},{"$f":"BO3+BL4","v":145155.21488916769},{"$f":"BP3+BM4","v":174028.4296950032},{"$f":"BQ3/(1+B4)^A4","v":60614.278793640595},{"$f":"BR3/(1+B4)^A4","v":55367.177806519205},{"$f":"BS3/(1+B4)^A4","v":66362.69024211631},{"$f":"BT3+BQ4","v":127441.52116362935},{"$f":"BU3+BR4","v":116409.49133820663},{"$f":"BV3+BS4","v":139527.55623404955}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":23.282281839017518},{"$f":"D4/(1+B5)^A5","v":21.25207614742633},{"$f":"E4/(1+B5)^A5","v":25.506454323775763},{"$f":"F4+C5","v":79.949180396976828},72.977643749397004,87.58678088852011,{"$f":"I4/(1+B5)^A5","v":8.7502262403560582},{"$f":"J4/(1+B5)^A5","v":7.987359979014431},{"$f":"K4/(1+B5)^A5","v":0.44220189366291435},{"$f":"L4+I5","v":30.04745931011837},27.427847848987522,1.5184799845990089,{"$f":"O4/(1+B5)^A5","v":7.0066096808129421},{"$f":"P4/(1+B5)^A5","v":6.3958016410729277},{"$f":"Q4/(1+B5)^A5","v":7.6757746038972172},{"$f":"R4+O5","v":24.060042963819598},21.962585227728599,26.357892784593496,{"$f":"U4/(1+B5)^A5","v":3438086.745249704},{"$f":"V4/(1+B5)^A5","v":3138286.9521429683},{"$f":"W4/(1+B5)^A5","v":3766529.549604964},{"$f":"X4+U5","v":11806068.636957224},10776584.159971863,12933910.538238656,{"$f":"AA4/(1+B5)^A5","v":1292142.9721930479},{"$f":"AB4/(1+B5)^A5","v":1179490.7674112367},{"$f":"AC4/(1+B5)^A5","v":1415558.0208557672},{"$f":"AD4+AA5","v":4437098.2319019623},4050261.0866216072,4860893.9774161316,{"$f":"AG4/(1+B5)^A5","v":1034663.7000318082},{"$f":"AH4/(1+B5)^A5","v":944465.88180065842},{"$f":"AI4/(1+B5)^A5","v":1133479.0596408716},{"$f":"AJ4+AG5","v":3552938.4695197581},3243207.5895726308,3892261.1813571183,{"$f":"AM4/(1+B5)^A5","v":1.1722487057246964},{"$f":"AN4/(1+B5)^A5","v":1.0702263061539492},{"$f":"AO4/(1+B5)^A5","v":1.2840183726575192},{"$f":"AP4+AM5","v":4.0253925234701669},3.6750571360621809,4.4091991162392254,{"$f":"AS4/(1+B5)^A5","v":0.44220189366291435},{"$f":"AT4/(1+B5)^A5","v":0.40386614923268477},{"$f":"AU4/(1+B5)^A5","v":0.48420025289203},{"$f":"AV4+AS5","v":1.5184799845990089},1.3868386202217207,1.6626984259701016,{"$f":"AY4/(1+B5)^A5","v":0.35458124218278864},{"$f":"AZ4/(1+B5)^A5","v":0.32388676518989834},{"$f":"BA4/(1+B5)^A5","v":0.38820828374039812},{"$f":"BB4+AY5","v":1.2175988544708798},1.1121968884924884,1.3330709731530153,{"$f":"BE4/(1+B5)^A5","v":173105.57294835467},{"$f":"BF4/(1+B5)^A5","v":158039.9594441434},{"$f":"BG4/(1+B5)^A5","v":189610.56215257986},{"$f":"BH4+BE5","v":594428.36295267765},542694.45387247787,651104.95369505824,{"$f":"BK4/(1+B5)^A5","v":65299.8052269494},{"$f":"BL4/(1+B5)^A5","v":59638.778713045875},{"$f":"BM4/(1+B5)^A5","v":71501.68883897044},{"$f":"BN4+BK5","v":224233.42969879336},204793.99360221357,245530.11853397364,{"$f":"BQ4/(1+B5)^A5","v":52360.893029815859},{"$f":"BR4/(1+B5)^A5","v":47828.249913848784},{"$f":"BS4/(1+B5)^A5","v":57326.586970837969},{"$f":"BT4+BQ5","v":179802.41419344521},164237.74125205542,196854.14320488751]
[4,0.05,19.154390887761799,17.484135640953166,20.984223095336418,99.103571284738621,90.461779390350173,108.57100398385653,7.1988327829297942,6.5712208217888071,0.36380059227413625,37.246292093048162,33.999068670776332,1.8822805768731452,5.764355124305566,5.261841838388678,6.3148787625709186,29.824398088125164,27.224427066117279,32.672771547164416,2828522.4738660981,2581876.4421350923,3098733.1818367564,14634591.110823322,13358460.602106955,16032643.720075412,1063049.2210081585,970369.9733434004,1164583.0869695381,5500147.4529101206,5020631.0599650079,6025477.0643856693,851220.3865934941,777014.41831389873,932516.02749132027,4404158.8561132522,4020222.0078865294,4824777.2088484382,0.96441191127128834,0.88047783066022833,1.0563650928635859,4.9898044347414547,4.5555349667224094,5.4655642091028112,0.36380059227413625,0.33226168045839727,0.39835274634912821,1.8822805768731452,1.719100300680118,2.06105117231923,0.29171486545855985,0.26646244327406654,0.31937991576793467,1.5093137199294397,1.378659331766555,1.6524508889209499,142414.38326487804,130019.86575070543,155993.0787296074,736842.74621755572,672714.31962318334,807098.03242466564,53722.311363639143,49064.97084078825,58824.616359620064,277955.74106243253,253858.96444300181,304354.7348935937,43077.436277942514,39348.419569088008,47162.724972280455,222879.85047138773,203586.16082114342,244016.86817716795]
[5,0.05,15.007966463326385,13.699277772770587,16.441687878207844,114.111537748065,104.16105716312076,125.01269186206437,5.6404738534564496,5.1487234595139002,0.28504728342350882,42.88676594650461,39.147792130290235,2.1673278602966541,4.5165230727099575,4.1227907641960293,4.947872748550278,34.340921160835123,31.347217830313308,37.620644295714698,2216221.3707181858,2022967.7510013329,2427938.5308731641,16850812.481541507,15381428.353108287,18460582.250948574,832926.88090380398,760310.26526985527,912481.32166724617,6333074.3338139243,5780941.325234863,6937958.3860529158,666953.44632740004,608811.12847220863,730650.70819067024,5071112.3024406526,4629033.1363587379,5555427.9170391085,0.7556419677349121,0.68987741931767366,0.82768969160250316,5.7454464024763672,5.2454123860400834,6.2932539007053148,0.28504728342350882,0.26033572075393607,0.31211980024911484,2.1673278602966541,1.9794360214340541,2.373170972568345,0.22856623023460768,0.20878029668634857,0.25024252104866918,1.7378799501640474,1.5874396284529035,1.9026934099696191,111585.39576949974,101873.9669763939,122224.65897262179,848428.14198705542,774588.28659957729,929322.69139728742,42092.836676577106,38443.688510769542,46090.626150230906,320048.57773900963,292302.65295377135,350445.36104382458,33752.298508145621,30830.516341560018,36953.229097737159,256632.14897953335,234416.67716270345,280970.09727490513]
[9,0.05,3.472504989797141,3.1697039394915647,3.8042357928556805,142.12925840107147,129.73564374840794,155.70696474448451,1.3050784494228296,1.1912984978968895,6.5953513184814738E-2,53.416721564602589,48.759720299289391,2.6994702514309772,1.0450215853589466,0.95392080836161275,1.1448261728334115,42.772621890128924,39.043876816346078,46.857612997254513,512783.64641336241,468069.11693976761,561770.22276668507,20988179.887161549,19158018.970904332,22993195.225991037,192720.49662040392,175918.64936499778,211127.60015349279,7888029.3459115718,7200331.5320292488,8641430.1278129667,154317.9867834656,140865.16561919346,169056.09671975314,6316218.7193175554,5765596.1857004231,6919447.9851163579,0.17483851059179623,0.15962207716701096,0.19150872912174122,7.1561215673909118,6.5333145722884094,7.8384318315968375,6.5953513184814738E-2,6.0235814862029662E-2,7.2217483056616252E-2,2.6994702514309772,2.4654454696765327,2.9558538693499288,5.2885071200570982E-2,4.8307052376900445E-2,5.7900476065450936E-2,2.1645803166042739,1.977202495041388,2.369860302125089,25818.344180401033,23571.338563449161,28280.029755917563,1056742.0701441204,964772.37020163948,1157498.5978648248,9739.333156914141,8895.0025645423812,10664.331485591401,398629.86604204675,364071.50506294676,436489.94885356491,7809.5207150856604,7133.4862118528972,8550.1438682298412,319642.84888407681,291972.82886097458,349956.47545058472]
[16,0.05,4.0965349374031998E-2,3.7393187245240815E-2,4.487879752899495E-2,146.88592670690502,134.07753247489069,160.9180408630105,1.5396088644425361E-2,1.4053819740646805E-2,7.780575457772337E-4,55.20442966444282,50.391571606741167,2.7898139620221349,1.2328182241182303E-2,1.1253460917841719E-2,1.3505582938095752E-2,44.20410177816192,40.350566047532439,48.425806099353849,6049.3393934160031,5521.8394107339718,6627.2369690416008,21690595.499467611,19799184.221934527,23762713.087490626,2273.5352429408622,2075.3228444074784,2490.6849459398536,8152019.6010306394,7441306.4669244224,8930634.5975221638,1820.4985340139785,1661.7947968904859,1994.3648997720825,6527604.8739551138,5958554.5459232414,7151022.5341918822,2.0625803825977335E-3,1.8830712059933711E-3,2.2592399491720497E-3,7.3956169185609406,6.7519663172398241,8.1007621967886418,7.780575457772337E-4,7.1060551616275902E-4,8.5195397357811929E-4,2.7898139620221349,2.5479570261097497,3.0547780217389939,6.2388835286555173E-4,5.6988119057101616E-4,6.830553844884579E-4,2.2370227588097213,2.0433739262314314,2.4491728906461772,304.58055286219218,278.07249299926781,333.62120505602547,1092108.2682728062,997060.59999548085,1196236.8348502989,114.8954966559715,104.93487808081628,125.8077573484675,411970.89146420278,376255.95890919986,451098.04523627996,92.129383680428788,84.154164150089642,100.86655938275109,330340.40001167607,301744.34189658391,361668.5387788802]
[19,0.05,2.9389656714157316E-3,2.682689036902183E-3,3.2197270944244209E-3,{"$f":"F20+C21","v":146.91416533869273},134.10330870924784,160.94897715082109,1.1045573073696971E-3,1.0082592825684082E-3,5.5819966199892753E-5,{"$f":"L20+I21","v":55.215042645531582},50.401259322015939,2.7903503001928232,8.8445735118664547E-4,8.0735391806815028E-4,9.6892728205761464E-4,{"$f":"R20+O21","v":44.212599960265578},40.358323392314126,48.435115898720753,433.99607433257989,396.15178972463212,475.45601944010633,{"$f":"X20+U21","v":21694765.488746352},19802990.58981112,23767281.438728884,163.10960687162233,148.88930986842232,178.68851764436212,{"$f":"AD20+AA21","v":8153586.8163861241},7442737.0485876901,8932351.5006161761,130.60752021124867,119.22168211982503,143.08116655346183,{"$f":"AJ20+AG21","v":6528859.7976542311},5959700.0704236599,7152397.309139871,1.4797513097332163E-4,1.3509665402131608E-4,1.6208402358498312E-4,{"$f":"AP20+AM21","v":7.3970387164668967},6.7532643741398291,8.1023195579736349,5.5819966199892753E-5,5.0980773991515725E-5,6.1121497075758389E-5,{"$f":"AV20+AS21","v":2.7903503001928232},2.5484468675934395,3.0553652989117155,4.4759448653214084E-5,4.0884827823180729E-5,4.9004252553983918E-5,{"$f":"BB20+AY21","v":2.237452823577688},2.0437667622586884,2.4496437410060037,21.85143792793442,19.949677558661143,23.934893364721272,{"$f":"BH20+BE21","v":1092318.2246923998},997252.2836222552,1196466.8098538106,8.2429156746363113,7.5283137853380389,9.025790959794131,{"$f":"BN20+BK21","v":412050.09234186431},376328.2936366974,451184.76825927588,6.6096127606104922,6.0374488030261579,7.236441528010932,{"$f":"BT20+BQ21","v":330403.90753162483},301802.35186088667,361738.0690934906]
[25,0.05,4.0517173290853294E-6,3.6984091937786581E-6,4.4387806874657577E-6,146.91586852975601,134.10486338272963,160.95084304890446,1.5227649736656522E-6,1.3900065751450869E-6,7.6954530827206241E-8,55.215682759212754,50.401843629010813,2.7903826490114936,1.2193307364878463E-6,1.1130343890563051E-6,1.3357826862418835E-6,44.213112521494523,40.358791270517514,48.435677412012254,0.59831573816282924,0.54614284439813421,0.6554732543900168,21695016.998399045,19803220.167922396,23767556.975272629,0.22486619259615159,0.20526180444252909,0.24634359308439127,8153681.3417585911,7442823.3330055205,8932455.0542879049,0.18005816062964244,0.1643614146792351,0.19725458096662488,6528935.4873988871,5959769.161840925,7152480.2276191739,2.0400149898636524E-7,1.8624697100865963E-7,2.234523027997135E-7,7.3971244710992536,6.753342665429872,8.1024134889994901,7.6954530827206241E-8,7.0283122882515634E-8,8.4263328180418776E-8,2.7903826490114936,2.5484764120006793,3.0554007200765851,6.1706278338791552E-8,5.6364647943660466E-8,6.7558250578750834E-8,2.2374787625989168,2.0437904558574429,2.449672139978412,3.0124832889046851E-2,2.7503027701291649E-2,3.2997126560153245E-2,1092330.8880501792,997263.8448707799,1196480.680616874,1.1363849740043024E-2,1.0378685167885159E-2,1.2443137392238899E-2,412054.86928106059,376332.6564493989,451189.9988908043,9.1121454126440026E-3,8.3233486449343034E-3,9.9763041893003272E-3,330407.73793818417,301805.85068666277,361742.26276021503]
[36,0.05,2.4103946572658781E-13,2.2002092043966825E-13,2.6406613257637497E-13,146.91587007684637,134.10486479491436,160.95084474378947,9.0590341296684368E-14,8.2692452364403301E-14,4.5780782540467744E-15,55.215683340658813,50.40184415976497,2.7903826783954817,7.2538828697950298E-14,6.621518548383434E-14,7.9466635716972801E-14,44.213112987078539,40.358791695513794,48.435677922061792,3.5594217007022638E-8,3.2490415478673901E-8,3.899455717260134E-8,21695017.226857364,19803220.376459245,23767557.225555729,1.3377445295667833E-8,1.2211166687699748E-8,1.4655150702636573E-8,8153681.4276205339,7442823.4113818081,8932455.1483506877,1.0711784488598296E-8,9.7779742174888117E-9,1.1734811426010985E-8,6528935.5561515242,5959769.2245999817,7152480.3029380189,1.2136190244593679E-14,1.107996109769512E-14,1.3293332013953128E-14,7.3971245489943138,6.7533427365456182,8.1024135743215577,4.5780782540467744E-15,4.1811915820450644E-15,5.012883662725163E-15,2.7903826783954817,2.548476438837286,3.0554007522513333,3.6709491691307451E-15,3.353171883112138E-15,4.0190870444067207E-15,2.2374787861605774,2.0437904773794786,2.4496721657745653,1.7921471403134183E-9,1.6361741366788398E-9,1.9630218770388553E-9,1092330.8995529164,997263.85537241807,1196480.6932163555,6.7604327929647349E-10,6.1743515764369717E-10,7.402508480681395E-10,412054.87362018431,376332.6604123516,451190.00364203862,5.4208783177441479E-10,4.951617665993479E-10,5.9349723497560133E-10,330407.74141752673,301805.85386481456,361742.2665695243]
[39,0.05,9.2578057076800236E-16,8.4505287419025841E-16,1.0142210289096632E-15,146.9158700768464,134.10486479491439,160.95084474378953,3.4793795123510213E-16,3.1760386423590851E-16,1.7583410609860551E-17,55.215683340658828,50.401844159764984,2.7903826783954826,2.7860598691753261E-16,2.5431823799454901E-16,3.0521419863468034E-16,44.213112987078553,40.358791695513808,48.435677922061807,1.3670970617807313E-10,1.2478867431798496E-10,1.4976967894977506E-10,21695017.226857372,19803220.376459248,23767557.225555737,5.1379880485169091E-11,4.6900456038618354E-11,5.628727122042165E-11,8153681.4276205357,7442823.41138181,8932455.1483506896,4.1141652583344974E-11,3.7555088851257338E-11,4.5070878277461214E-11,6528935.556151526,5959769.2245999835,7152480.3029380208,4.6612487700804232E-17,4.2555739485195787E-17,5.1056819522018192E-17,7.3971245489943156,6.75334273654562,8.1024135743215595,1.7583410609860551E-17,1.6059054552115491E-17,1.9253404352196045E-17,2.7903826783954826,2.5484764388372869,3.0554007522513342,1.4099323556056632E-17,1.2878809577814098E-17,1.5436446005724432E-17,2.2374787861605778,2.0437904773794791,2.4496721657745657,6.8832504148576392E-12,6.2841917673703877E-12,7.5395434033052073E-12,1092330.8995529166,997263.8553724183,1196480.6932163558,2.5965363434753291E-12,2.3714351960271637E-12,2.8431437589285488E-12,412054.87362018443,376332.66041235172,451190.00364203873,2.0820423775572184E-12,1.9018094880147742E-12,2.2794948009392995E-12,330407.74141752685,301805.85386481462,361742.26656952442]
[44,0.05,3.2866636179993816E-20,3.0000678612026518E-20,3.6006408662929581E-20,146.9158700768464,134.10486479491439,160.95084474378953,1.2352333174339478E-20,1.1275426364308122E-20,6.2423815919825755E-22,55.215683340658828,50.401844159764984,2.7903826783954826,9.8909416536905656E-21,9.0286891581337335E-21,1.0835574152493454E-20,44.213112987078553,40.358791695513808,48.435677922061807,4.8534051341141843E-15,4.4301901419151124E-15,5.3170542829098538E-15,21695017.226857372,19803220.376459248,23767557.225555737,1.8240648942078474E-15,1.6650384269982141E-15,1.9982848238341702E-15,8153681.4276205357,7442823.41138181,8932455.1483506896,1.4605920344372359E-15,1.3332634978045252E-15,1.6000855985012027E-15,6528935.556151526,5959769.2245999835,7152480.3029380208,1.6548151074674929E-21,1.510794297476165E-21,1.8125957324268538E-21,7.3971245489943156,6.75334273654562,8.1024135743215595,6.2423815919825755E-22,5.7012117128489635E-22,6.8352550923053797E-22,2.7903826783954826,2.5484764388372869,3.0554007522513342,5.0054770248257432E-22,4.5721757637913213E-22,5.4801760892582223E-22,2.2374787861605778,2.0437904773794791,2.4496721657745657,2.4436599153646512E-16,2.2309848686080622E-16,2.6766540347043249E-16,1092330.8995529166,997263.8553724183,1196480.6932163558,9.218103946417869E-17,8.4189602021566834E-17,1.0093598254563238E-16,412054.87362018443,376332.66041235172,451190.00364203873,7.391571123353234E-17,6.7517166054142345E-17,8.0925576386322669E-17,330407.74141752685,301805.85386481462,361742.26656952442]
[50,0.05,3.0047270203157426E-26,2.7427160224031667E-26,3.2917706704615876E-26,146.9158700768464,134.10486479491439,160.95084474378953,1.129272525780195E-26,1.0308197674041215E-26,5.7068975777840537E-28,55.215683340658828,50.401844159764984,2.7903826783954826,9.042476838959583E-27,8.254190092014864E-27,9.9060768672305462E-27,44.213112987078553,40.358791695513808,48.435677922061807,4.4370703065405052E-21,4.0501595452751554E-21,4.8609467013450185E-21,21695017.226857372,19803220.376459248,23767557.225555737,1.667592948794654E-21,1.5222080909244108E-21,1.8268679433997814E-21,8153681.4276205357,7442823.41138181,8932455.1483506896,1.335299520004706E-21,1.21889348064542E-21,1.462827046341058E-21,6528935.556151526,5959769.2245999835,7152480.3029380208,1.5128617482494101E-27,1.381195332222291E-27,1.6571076347165738E-27,7.3971245489943156,6.75334273654562,8.1024135743215595,5.7068975777840537E-28,5.2121503363844098E-28,6.2489132000379283E-28,2.7903826783954826,2.5484764388372869,3.0554007522513342,4.5760971654344677E-28,4.1799653557059387E-28,5.0100755919480695E-28,2.2374787861605778,2.0437904773794791,2.4496721657745657,2.2340378662262076E-22,2.0396065115731819E-22,2.4470452826592695E-22,1092330.8995529166,997263.8553724183,1196480.6932163558,8.4273564998236343E-23,7.6967649089021661E-23,9.2277491501120445E-23,412054.87362018443,376332.66041235172,451190.00364203873,6.7575073260598052E-23,6.1725408121174053E-23,7.3983618119892162E-23,330407.74141752685,301805.85386481462,361742.26656952442]

{"sheet":"Lackawanna","index":205,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lackawanna"]
[null,"Number of households",{"$f":"'WTP Values '!C36","v":85174},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA36","v":0.72425280313307283}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU36","v":3.014352677015625}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV36","v":135.80148550300001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW36","v":584.89611812500004}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!X3:X52), \"NULL\")))))","v":183711155.96508551},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!Y3:Y52), \"NULL\")))))","v":167691858.44792199},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!Z3:Z52), \"NULL\")))))","v":201260944.59507725},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AD3:AD52), \"NULL\")))))","v":69046533.101721317},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AE3:AE52), \"NULL\")))))","v":63027152.081929281},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AF3:AF52), \"NULL\")))))","v":75641008.57528995},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":55288561.41497913},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AK3:AK52), \"NULL\")))))","v":50468992.759942077},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!AL3:AL52), \"NULL\")))))","v":60568593.894119367}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BH3:BH52), \"NULL\")))))","v":9252380.5101883411},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BI3:BI52), \"NULL\")))))","v":8447374.8012062982},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":10134296.837882146},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BN3:BN52), \"NULL\")))))","v":3492232.6972107971},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BO3:BO52), \"NULL\")))))","v":3189745.2703883066},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BP3:BP52), \"NULL\")))))","v":3823619.9130532527},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BT3:BT52), \"NULL\")))))","v":2800863.6942957588},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BU3:BU52), \"NULL\")))))","v":2558669.5357829514},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!BV3:BV52), \"NULL\")))))","v":3066197.1950166509}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!F3:F52), \"NULL\")))))","v":852.10211963126972},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!G3:G52), \"NULL\")))))","v":777.80027716736834},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!H3:H52), \"NULL\")))))","v":933.5027945774267},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!L3:L52), \"NULL\")))))","v":320.25652933319384},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!M3:M52), \"NULL\")))))","v":292.33700915550889},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!N3:N52), \"NULL\")))))","v":16.197921502951562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!R3:R52), \"NULL\")))))","v":256.44332879828448},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!S3:S52), \"NULL\")))))","v":234.08886346877554},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 1%'!A3:A52,'Lackawanna NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 2%'!A3:A52,'Lackawanna NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 3%'!A3:A52,'Lackawanna NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 4%'!A3:A52,'Lackawanna NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lackawanna NPV 5%'!A3:A52,'Lackawanna NPV 5%'!T3:T52), \"NULL\")))))","v":280.93355011098697}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lackawanna NPV 1%","index":206,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU36","v":161.95932930516784},{"$f":"'WTP Values '!CV36","v":147.83675374251214},{"$f":"'WTP Values '!CW36","v":177.43118228562108},{"$f":"C3","v":161.95932930516784},{"$f":"D3","v":147.83675374251214},{"$f":"E3","v":177.43118228562108},{"$f":"'WTP Values '!CC36","v":60.871263550957913},{"$f":"'WTP Values '!CD36","v":55.564591195235238},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"I3","v":60.871263550957913},{"$f":"J3","v":55.564591195235238},{"$f":"K3","v":3.0787442517934553},{"$f":"'WTP Values '!CI36","v":48.742267599249189},{"$f":"'WTP Values '!CJ36","v":44.493347043448203},{"$f":"'WTP Values '!CK36","v":53.397131995146722},{"$f":"O3","v":48.742267599249189},{"$f":"P3","v":44.493347043448203},{"$f":"Q3","v":53.397131995146722},{"$f":"'WTP Values '!BH36","v":34918039.65803732},{"$f":"'WTP Values '!BI36","v":31873246.525798131},{"$f":"'WTP Values '!BJ36","v":38253733.737980329},{"$f":"U3","v":34918039.65803732},{"$f":"V3","v":31873246.525798131},{"$f":"W3","v":38253733.737980329},{"$f":"'WTP Values '!AV36","v":13123697.188831028},{"$f":"'WTP Values '!AW36","v":11979591.464484699},{"$f":"'WTP Values '!AX36","v":14377111.304595375},{"$f":"AA3","v":13123697.188831028},{"$f":"AB3","v":11979591.464484699},{"$f":"AC3","v":14377111.304595375},{"$f":"'WTP Values '!BB36","v":10508714.998728655},{"$f":"'WTP Values '!BC36","v":9592658.0040015541},{"$f":"'WTP Values '!BD36","v":11512292.503501328},{"$f":"AG3","v":10508714.998728655},{"$f":"AH3","v":9592658.0040015541},{"$f":"AI3","v":11512292.503501328},{"$f":"'WTP Values '!CX36","v":8.1568772132221703},{"$f":"'WTP Values '!CY36","v":7.4471860459729644},{"$f":"'WTP Values '!CZ36","v":8.9343726036692868},{"$f":"AM3","v":8.1568772132221703},{"$f":"AN3","v":7.4471860459729644},{"$f":"AO3","v":8.9343726036692868},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"'WTP Values '!CG36","v":2.8120720373922383},{"$f":"'WTP Values '!CH36","v":3.3708944532126397},{"$f":"AS3","v":3.0787442517934553},{"$f":"AT3","v":2.8120720373922383},{"$f":"AU3","v":3.3708944532126397},{"$f":"'WTP Values '!CL36","v":2.4692349412332253},{"$f":"'WTP Values '!CM36","v":2.2557171324300476},{"$f":"'WTP Values '!CN36","v":2.7031523404962017},{"$f":"AY3","v":2.4692349412332253},{"$f":"AZ3","v":2.2557171324300476},{"$f":"BA3","v":2.7031523404962017},{"$f":"'WTP Values '!BK36","v":1758602.9976721106},{"$f":"'WTP Values '!BL36","v":1605595.2985832021},{"$f":"'WTP Values '!BM36","v":1926229.123280593},{"$f":"BE3","v":1758602.9976721106},{"$f":"BF3","v":1605595.2985832021},{"$f":"BG3","v":1926229.123280593},{"$f":"'WTP Values '!AY36","v":663769.81395444716},{"$f":"'WTP Values '!AZ36","v":606275.92954465782},{"$f":"'WTP Values '!BA36","v":726756.69074026728},{"$f":"BK3","v":663769.81395444716},{"$f":"BL3","v":606275.92954465782},{"$f":"BM3","v":726756.69074026728},{"$f":"'WTP Values '!BE36","v":532361.08085217944},{"$f":"'WTP Values '!BF36","v":486327.1577217711},{"$f":"'WTP Values '!BG36","v":582793.10634408135},{"$f":"BQ3","v":532361.08085217944},{"$f":"BR3","v":486327.1577217711},{"$f":"BS3","v":582793.10634408135}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":158.76809068245058},{"$f":"D3/(1+B4)^A4","v":144.92378565092849},{"$f":"E3/(1+B4)^A4","v":173.93508703619358},{"$f":"F3+C4","v":320.72741998761842},{"$f":"G3+D4","v":292.76053939344064},{"$f":"H3+E4","v":351.36626932181468},{"$f":"I3/(1+B4)^A4","v":59.671859181411541},{"$f":"J3/(1+B4)^A4","v":54.469749235599686},{"$f":"K3/(1+B4)^A4","v":3.0180808271673909},{"$f":"L3+I4","v":120.54312273236945},{"$f":"M3+J4","v":110.03434043083493},{"$f":"N3+K4","v":6.0968250789608458},{"$f":"O3/(1+B4)^A4","v":47.78185236667894},{"$f":"P3/(1+B4)^A4","v":43.616652331583374},{"$f":"Q3/(1+B4)^A4","v":52.344997544502228},{"$f":"R3+O4","v":96.524119965928122},{"$f":"S3+P4","v":88.109999375031578},{"$f":"T3+Q4","v":105.74212953964894},{"$f":"U3/(1+B4)^A4","v":34230016.329808176},{"$f":"V3/(1+B4)^A4","v":31245217.651012775},{"$f":"W3/(1+B4)^A4","v":37499984.05840636},{"$f":"X3+U4","v":69148055.987845495},{"$f":"Y3+V4","v":63118464.176810905},{"$f":"Z3+W4","v":75753717.796386689},{"$f":"AA3/(1+B4)^A4","v":12865108.507823769},{"$f":"AB3/(1+B4)^A4","v":11743546.186143219},{"$f":"AC3/(1+B4)^A4","v":14093825.413778428},{"$f":"AD3+AA4","v":25988805.696654797},{"$f":"AE3+AB4","v":23723137.650627919},{"$f":"AF3+AC4","v":28470936.718373805},{"$f":"AG3/(1+B4)^A4","v":10301651.797596956},{"$f":"AH3/(1+B4)^A4","v":9403644.7446344029},{"$f":"AI3/(1+B4)^A4","v":11285454.860799262},{"$f":"AJ3+AG4","v":20810366.796325609},{"$f":"AK3+AH4","v":18996302.748635955},{"$f":"AL3+AI4","v":22797747.36430059},{"$f":"AM3/(1+B4)^A4","v":7.9961545076190275},{"$f":"AN3/(1+B4)^A4","v":7.300447060065645},{"$f":"AO3/(1+B4)^A4","v":8.7583301673064273},{"$f":"AP3+AM4","v":16.153031720841199},{"$f":"AQ3+AN4","v":14.747633106038609},{"$f":"AR3+AO4","v":17.692702770975714},{"$f":"AS3/(1+B4)^A4","v":3.0180808271673909},{"$f":"AT3/(1+B4)^A4","v":2.7566631089032825},{"$f":"AU3/(1+B4)^A4","v":3.3044745154520534},{"$f":"AV3+AS4","v":6.0968250789608458},{"$f":"AW3+AT4","v":5.5687351462955208},{"$f":"AX3+AU4","v":6.6753689686646931},{"$f":"AY3/(1+B4)^A4","v":2.4205812579484611},{"$f":"AZ3/(1+B4)^A4","v":2.211270593500684},{"$f":"BA3/(1+B4)^A4","v":2.6498895603334982},{"$f":"BB3+AY4","v":4.889816199181686},{"$f":"BC3+AZ4","v":4.466987725930732},{"$f":"BD3+BA4","v":5.3530419008296999},{"$f":"BE3/(1+B4)^A4","v":1723951.5710931385},{"$f":"BF3/(1+B4)^A4","v":1573958.7281474385},{"$f":"BG3/(1+B4)^A4","v":1888274.799804522},{"$f":"BH3+BE4","v":3482554.5687652491},{"$f":"BI3+BF4","v":3179554.0267306408},{"$f":"BJ3+BG4","v":3814503.9230851149},{"$f":"BK3/(1+B4)^A4","v":650690.92633511138},{"$f":"BL3/(1+B4)^A4","v":594329.89858313673},{"$f":"BM3/(1+B4)^A4","v":712436.71281273139},{"$f":"BN3+BK4","v":1314460.7402895587},{"$f":"BO3+BL4","v":1200605.8281277944},{"$f":"BP3+BM4","v":1439193.4035529988},{"$f":"BQ3/(1+B4)^A4","v":521871.46441738989},{"$f":"BR3/(1+B4)^A4","v":476744.59143394872},{"$f":"BS3/(1+B4)^A4","v":571309.77977069048},{"$f":"BT3+BQ4","v":1054232.5452695694},{"$f":"BU3+BR4","v":963071.74915571976},{"$f":"BV3+BS4","v":1154102.8861147719}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":154.0987446216694},{"$f":"D4/(1+B5)^A5","v":140.66159855316894},{"$f":"E4/(1+B5)^A5","v":168.81968185626684},{"$f":"F4+C5","v":474.82616460928784},433.42213794660961,520.1859511780815,{"$f":"I4/(1+B5)^A5","v":57.916918630003799},{"$f":"J4/(1+B5)^A5","v":52.867801968162404},{"$f":"K4/(1+B5)^A5","v":2.9293195164979857},{"$f":"L4+I5","v":178.46004136237326},162.90214239899734,9.0261445954588311,{"$f":"O4/(1+B5)^A5","v":46.376595156831783},{"$f":"P4/(1+B5)^A5","v":42.333893038620147},{"$f":"Q4/(1+B5)^A5","v":50.805538909990609},{"$f":"R4+O5","v":142.90071512275989},130.44389241365172,156.54766844963956,{"$f":"U4/(1+B5)^A5","v":33223316.613114204},{"$f":"V4/(1+B5)^A5","v":30326300.42192794},{"$f":"W4/(1+B5)^A5","v":36397115.074532941},{"$f":"X4+U5","v":102371372.6009597},93444764.598738849,112150832.87091963,{"$f":"AA4/(1+B5)^A5","v":12486747.56971387},{"$f":"AB4/(1+B5)^A5","v":11398170.230003873},{"$f":"AC4/(1+B5)^A5","v":13679328.0932256},{"$f":"AD4+AA5","v":38475553.266368665},35121307.88063179,42150264.811599404,{"$f":"AG4/(1+B5)^A5","v":9998681.7421287149},{"$f":"AH4/(1+B5)^A5","v":9127084.9437537231},{"$f":"AI4/(1+B5)^A5","v":10953551.302773912},{"$f":"AJ4+AG5","v":30809048.538454324},28123387.692389678,33751298.667074502,{"$f":"AM4/(1+B5)^A5","v":7.7609887864022538},{"$f":"AN4/(1+B5)^A5","v":7.0857419919670521},{"$f":"AO4/(1+B5)^A5","v":8.5007489726850967},{"$f":"AP4+AM5","v":23.914020507243453},21.833375098005661,26.193451743660809,{"$f":"AS4/(1+B5)^A5","v":2.9293195164979857},{"$f":"AT4/(1+B5)^A5","v":2.6755900546571172},{"$f":"AU4/(1+B5)^A5","v":3.2072904087757399},{"$f":"AV4+AS5","v":9.0261445954588311},8.2443252009526375,9.882659377440433,{"$f":"AY4/(1+B5)^A5","v":2.3493923212230809},{"$f":"AZ4/(1+B5)^A5","v":2.146237452453879},{"$f":"BA4/(1+B5)^A5","v":2.5719567003560111},{"$f":"BB4+AY5","v":7.2392085204047669},6.613225178384611,7.9249986011857114,{"$f":"BE4/(1+B5)^A5","v":1673250.4104073846},{"$f":"BF4/(1+B5)^A5","v":1527668.8347846295},{"$f":"BG4/(1+B5)^A5","v":1832740.9172703144},{"$f":"BH4+BE5","v":5155804.979172634},4707222.8615152705,5647244.8403554298,{"$f":"BK4/(1+B5)^A5","v":631554.20244677179},{"$f":"BL4/(1+B5)^A5","v":576850.7441836287},{"$f":"BM4/(1+B5)^A5","v":691484.05447799375},{"$f":"BN4+BK5","v":1946014.9427363304},1777456.5723114233,2130677.4580309927,{"$f":"BQ4/(1+B5)^A5","v":506523.30184809095},{"$f":"BR4/(1+B5)^A5","v":462723.60352358076},{"$f":"BS4/(1+B5)^A5","v":554507.64366014453},{"$f":"BT4+BQ5","v":1560755.8471176603},1425795.3526793006,1708610.5297749164]
[4,0.01,148.08586469090139,135.1730314331279,162.23239602571476,622.91202930018926,568.59516937973751,682.4183472037962,55.65702041644429,50.804918547414019,2.8150184780644709,234.11706177881754,213.70706094641136,11.841163073523301,44.566996389752312,40.682039115551888,48.823124283357899,187.46771151251221,171.12593152920363,205.37079273299747,31926954.243732162,29142978.626353689,34976912.182505369,134298326.84469187,122587743.22509253,147127745.05342501,11999518.981013604,10953417.554102903,13145565.423321404,50475072.247382268,46074725.434734695,55295830.234920807,9608536.6249248981,8770949.2333723791,10526147.504249875,40417585.163379222,36894336.925762057,44277446.171324372,7.4581576774841123,6.8092587803568545,8.1690526761328712,31.372178184727566,28.642633878362517,34.36250441979368,2.8150184780644709,2.5711894524191936,3.0821430418817433,11.841163073523301,10.815514653371832,12.964802419322176,2.2577198421742395,2.0624920064010506,2.4715998359030071,9.4969283625790055,8.6757171847856611,10.396598437088718,1607960.7557993021,1468059.7231069957,1761227.9980261794,6763765.7349719359,6175282.5846222658,7408472.8383816089,606911.17502686905,554342.22686075245,664502.58487663697,2552926.1177631994,2331798.7991721756,2795180.0429076296,486758.93709855195,444668.28791442071,532870.9464228804,2047514.7842162123,1870463.6405937213,2241481.4761977969]
[5,0.01,140.89861907296847,128.61250129840971,154.35855823669709,763.81064837315773,697.20767067814722,836.77690544049324,52.955745200675025,48.339136759520144,2.6783934918573156,287.07280697949255,262.04619770593149,14.519556565380617,42.403967864543176,38.707564320323229,46.45352751737488,229.87167937705539,209.83349584952686,251.82432025037235,30377401.472701829,27728544.197632398,33279331.800088342,164675728.31739369,150316287.42272493,180407076.85351336,11417130.578220343,10421800.964758351,12507554.444480002,61892202.825602613,56496526.399493046,67803384.679400802,9142192.9067287985,8345257.2432945371,10015268.172981171,49559778.070108019,45239594.169056594,54292714.344305545,7.096181122886974,6.4787760875445271,7.7725733215925139,38.468359307614541,35.121409965907041,42.135077741386198,2.6783934918573156,2.4463985403132482,2.9325533486463695,14.519556565380617,13.26191319368508,15.897355767968545,2.1481429620577135,1.9623903750537988,2.3516424373561824,11.645071324636719,10.63810755983946,12.7482408744449,1529919.4861612506,1396808.4538937709,1675748.0081742364,8293685.2211331865,7572091.0385160372,9084220.8465558458,577455.15846315993,527437.60804952215,632251.40883611143,3130381.2762263594,2859236.4072216977,3427431.4517437411,463134.42678520392,423086.61831741006,507008.42144390492,2510649.2110014162,2293550.2589111314,2748489.8976417016]
[9,0.01,104.5359145747933,95.420562227216408,114.522151912384,1239.2111728051307,1131.1540852566136,1357.5920846033632,39.289080992876308,35.863913387934012,1.9871615144608235,465.74871740164599,425.14538999938924,23.556619377222162,31.460475563813318,28.718029060966987,34.464936677195233,372.94525024264703,340.43517596845112,408.5613520876982,22537690.335417822,20572442.41709666,24690698.951127365,267170931.50688779,243874084.79519469,292693569.75600415,8470630.8313498311,7732172.9803701816,9279641.2878299151,100414296.93912524,91660317.760754824,110004635.34735723,6782802.4363329792,6191537.6036292147,7430556.9853187092,80406093.888620958,73397000.509053022,88084839.299741313,5.2648194038382137,4.8067524585604842,5.7666502774702773,62.411306722433807,56.981195178570623,68.360213641103115,1.9871615144608235,1.8150391430993666,2.1757285369941157,23.556619377222162,21.516210905660724,25.791969420279983,1.5937564942337341,1.455942392897283,1.7447374187153231,18.89303654556068,17.259332235985443,20.682825722410215,1135082.3291521329,1036324.2037025882,1243275.8517005909,13455726.771612026,12285007.85687192,14738296.714320717,428427.21605821367,391318.04911476304,469081.81001870771,5078750.1600062968,4638843.0287886066,5560686.222522445,343610.0452481457,313897.65833874012,376161.16738030582,4073292.9815706895,3721070.2839589478,4459167.1990355048]
[16,0.01,42.268857469385686,38.58308563938666,46.306769649089929,1709.4633343977298,1560.4010653997377,1872.7670816949415,15.886449851671207,14.501491180854993,0.80350420393841226,642.4896522185287,586.47829517791615,32.495815072881697,12.720971189040235,11.612069231107981,13.935818154223567,514.46940200227311,469.62250165962735,563.60099599885541,9113063.43233197,8318419.9407682149,9983627.5315504596,368556160.12084824,336418695.4701916,403764053.04615068,3425080.162568789,3126486.4230183978,3752201.6864516912,138519214.99238604,126443301.89225569,151748866.42962092,2742610.6194271804,2503534.0394606446,3004528.6867018915,110918358.69555503,101249475.45540573,121511011.52386297,2.1288176593478054,1.9435993398818368,2.3317318229400161,86.094963340544695,78.604249255945604,94.301343722179098,0.80350420393841226,0.7339069175707239,0.87975084731745345,32.495815072881697,29.681118477277895,35.57942908638497,0.64443178566610571,0.58870696965089697,0.7054805764426223,26.062509731060267,23.808852180390659,28.531482769126395,458967.93826414668,419035.31658527075,502715.74113470456,18561865.853481803,16946886.01505452,20331141.614527475,173233.5628882228,158228.55628622783,189672.15477869098,7006019.1302541029,6399177.3523071995,7670838.853054422,138937.934266136,126923.7987180098,152099.90589540236,5619014.0591555769,5133130.94227973,6151318.6743184105]
[19,0.01,24.698258097842601,22.544612378579767,27.057664127754556,{"$f":"F20+C21","v":1799.6906508263764},1642.7607146828987,1971.6137458363371,9.2826648787275889,8.4734150254180083,0.46949824054141592,{"$f":"L20+I21","v":676.40094822961055},617.43325142223614,34.210979200821697,7.4330334078628146,6.785087179790521,8.1428847190133542,{"$f":"R20+O21","v":541.62365128815782},494.40968323096212,593.34846374633139,5324884.7068261569,4860563.8988973573,5833566.9400468459,{"$f":"X20+U21","v":388008951.30496955},354175236.64771605,425075154.74903858,2001320.0953490094,1826847.7843536884,2192461.5718384362,{"$f":"AD20+AA21","v":145830408.38921258},133117115.58603397,159758335.08187354,1602544.0240384371,1462848.3844901077,1755586.2497651249,{"$f":"AJ20+AG21","v":116772749.16207878},106593531.84803258,127924493.61834216,1.2438965976759206,1.1356710592418049,1.3624620542354708,{"$f":"AP20+AM21","v":90.639148257489325},82.753066213608591,99.278670236564565,0.46949824054141592,0.42883161635211509,0.51405017286259713,{"$f":"AV20+AS21","v":34.210979200821697},31.247719886572831,37.457349683996888,0.37655010146330281,0.34398934702617984,0.41222172547754693,{"$f":"BB20+AY21","v":27.438117072330062},25.065509048225636,30.037405167219489,268181.09777612903,244847.93346094232,293743.52342941653,{"$f":"BH20+BE21","v":19541581.130298927},17841360.916149285,21404241.17208885,101222.68505887671,92455.059246319099,110827.97390705397,{"$f":"BN20+BK21","v":7375804.3676738339},6736932.8269240754,8075713.9916671747,81183.291092537518,74163.271192425484,88874.006949041301,{"$f":"BT20+BQ21","v":5915591.674674347},5404063.1234381665,6475991.9008879121]
[25,0.01,6.4458599313704221,5.8837920076662682,7.0616280851323161,1874.7600477526591,1711.284189030453,2053.8544658198198,2.4226306714057793,2.2114290885552359,0.12253171395998878,704.61524785974245,643.18786753096481,35.638000881288846,1.9399057221960854,1.7708018682858926,2.1251658367211541,564.21606784849473,515.03269237846212,618.09844581692801,1389711.810238797,1268531.3253935429,1522469.9347967259,404193731.70769525,368948731.97545981,442806055.05721337,522313.31300175592,476778.76258434908,572198.25548010005,151913343.14595252,138669748.5249345,166422236.93802664,418238.98154618405,381780.59966416791,458180.61413870973,121643619.52693631,111039802.73819919,133260529.88858642,0.32463760018879978,0.29639242358647111,0.35558133406080927,94.419923689354405,86.204894321735836,103.41982077200798,0.12253171395998878,0.1119183596753475,0.1341590730343242,35.638000881288846,32.551136941125691,39.019785233652811,9.827370017595638E-2,8.9775851399334541E-2,0.10758343736509086,28.582626491472041,26.111051317968808,31.290337103104235,69991.081381447002,63901.489624185298,76662.475558899299,20356707.168634441,18585566.707130354,22297063.211096279,26417.541155411855,24129.327642761309,28924.371648089927,7683466.7903647944,7017946.3912373893,8412571.3170220777,21187.572057799451,19355.456415785502,23194.728877790862,6162345.1371519286,5629479.507882786,6746120.9957275838]
[36,0.01,0.21661693382172587,0.19772830894798429,0.23731018667443074,1893.7900122332412,1728.6547732673362,2074.7023485020263,8.1413935985235983E-2,7.4316381930000189E-2,4.1177506890520462E-3,711.76752484330666,649.71661892404461,35.999748450927335,6.5191678677385831E-2,5.9508843691600581E-2,7.1417454352804541E-2,569.94320703273377,520.26059013212353,624.37252418951709,46702.086988379036,42629.745152581767,51163.502251485348,408296546.02086121,372693787.9217208,447300808.13754839,17552.647677941899,16022.43219088703,19229.060662180396,153455356.76399359,140077331.53382361,168111524.72795263,14055.168240057345,12829.962762515292,15397.430417043153,122878376.88250397,112166924.84887773,134613206.01024967,1.0909638481888381E-2,9.960442623462587E-3,1.1949520952763776E-2,95.378343832893052,87.079926878014945,104.46959539155927,4.1177506890520462E-3,3.7610826436429569E-3,4.5084949649040456E-3,35.999748450927335,32.881550948259431,39.415859988886929,3.302545794367796E-3,3.0169705622542478E-3,3.6154050165767494E-3,28.872757683219202,26.376094505616869,31.607953218495268,2352.0916689377359,2147.447337734648,2576.2878144361375,20563340.23339656,18774221.609773573,22523392.079922497,887.77708872397773,810.88032082687835,972.02060948246879,7761458.6913996236,7089182.8519844413,8497964.0762422234,712.02088521207179,650.45155590529805,779.47257679009044,6224896.7203359548,5686622.178064812,6814598.2619698932]
[39,0.01,6.9671601408679243E-2,6.3596357335450673E-2,7.6327277117713144E-2,1894.1122882902519,1728.9489474052621,2075.0554113485018,2.6185576524424908E-2,2.3902754270464323E-2,1.3244130070830798E-3,711.88865001026443,649.82718456689247,36.005874714615068,2.0967929754335635E-2,1.9140130759051285E-2,2.297035751316729E-2,570.04019722082012,520.34912557191512,624.47877689647078,15021.028745082645,13711.220817429761,16455.976329492434,408366027.95924544,372757211.15432209,447376927.63327557,5645.5469621364055,5153.3760057733343,6184.7401598866936,153481471.05701745,140101169.21899024,168140133.13700405,4520.6349387214359,4126.5658963385686,4952.3535201406776,122899287.73245975,112186012.87555112,134636113.83686951,3.508922273124159E-3,3.2036276022955278E-3,3.8433849383667988E-3,95.394574859763054,87.094745720282432,104.48737352380351,1.3244130070830798E-3,1.2096960574128114E-3,1.4500900673183081E-3,36.005874714615068,32.887146572124571,39.422567589971976,1.062214528474807E-3,9.7036352037042288E-4,1.1628410244841666E-3,28.877671109967189,26.380583062258157,31.613332107636957,756.51515485752441,690.69436226029643,828.62449650014094,20566839.603530832,18777416.516323276,22527225.00223339,285.5402408947358,260.8075440181766,312.63591109926301,7762779.4990327619,7090389.2549553132,8499410.2188121062,229.01088310102818,209.20802791893246,250.70571224966946,6225956.0432584388,5687589.9000199493,6815757.9374586195]
[44,0.01,8.6211916298249841E-3,7.8694385152950595E-3,9.4447675854998671E-3,1894.2326698010406,1729.0588318549073,2075.1872928145231,3.2402136392747105E-3,2.9577363068996362E-3,1.6388339151443131E-4,711.93389454604596,649.86848474677811,36.008163090875662,2.5945799556477199E-3,2.3684073820231248E-3,2.8423611618310779E-3,570.07642648799504,520.382196691437,624.51846604218986,1858.7080628282333,1696.631909643203,2036.2690468421611,408391981.92179799,372780901.97588199,447405360.95836067,698.58222334029881,637.68079372407522,765.30220378163074,153491225.66949639,140110073.43787849,168150819.39007169,559.38516278089435,510.62290296378177,612.80619151165945,122907098.67483291,112193142.92892906,134644670.72068819,4.341954357173131E-4,3.964181518948964E-4,4.7558197875319057E-4,95.400637722621653,87.100281082222907,104.49401428526254,1.6388339151443131E-4,1.4968827060002718E-4,1.7943472086317776E-4,36.008163090875662,32.889236735635137,39.425073116320647,1.3143884763390423E-4,1.2007316741054344E-4,1.4389041021599294E-4,28.879506448715464,26.38225969698787,31.615341313059311,93.611485727683643,85.466794709615854,102.5343243022549,20568146.742098555,18778609.926968951,22528656.734341573,35.332862816516858,32.272429081910197,38.685691809229922,7763272.8674195204,7090839.889152593,8499950.4042326212,28.337897631321855,25.887484465976531,31.02242440672406,6226351.7378533296,5687951.3784123044,6816191.1172879012]
[50,0.01,5.0579644263693967E-4,4.6169186088108844E-4,5.5411479658473717E-4,1894.2465411846013,1729.0714936776274,2075.2024893209282,1.9010000038267459E-4,1.7352734593121733E-4,9.6148699616550485E-6,711.93910800703134,649.87324370546344,36.00842677708988,1.5222133645234449E-4,1.3895202426519808E-4,1.6675840487873986E-4,570.08060113290355,520.38600742765937,624.52303936378928,109.04848963416475,99.539648485840573,119.4658098749842,408394972.55854213,372783631.83423454,447408637.28838491,40.985100276920797,37.412076062399862,44.89949288168382,153492349.6790747,140111099.45786029,168152050.75121808,32.818551952800689,29.957720340485121,35.952708743904907,122907998.71817777,112193964.51444137,134645656.71776327,2.5473799472831261E-5,2.3257445099758098E-5,2.7901905370416136E-5,95.401336337347743,87.100918913797869,104.49477949039021,9.6148699616550485E-6,8.7820568228694315E-6,1.0527250453889979E-5,36.00842677708988,32.889477582087139,39.425361824418566,7.7113819541530232E-6,7.0445691895188147E-6,8.441902319516896E-6,28.879717932086741,26.382452893129656,31.615572830830462,5.4920895514280819,5.0142489094147278,6.0155833099508138,20568297.361743722,18778747.44191375,22528821.710716251,2.0729427077050167,1.8933902093549067,2.2696497350047546,7763329.7175295129,7090891.8150650952,8500012.6490002163,1.6625552973612914,1.5187920781637672,1.8200537211829657,6226397.33315665,5687993.0310331788,6816241.0319593763]

{"sheet":"Lackawanna NPV 2%","index":207,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU36","v":161.95932930516784},{"$f":"'WTP Values '!CV36","v":147.83675374251214},{"$f":"'WTP Values '!CW36","v":177.43118228562108},{"$f":"C3","v":161.95932930516784},{"$f":"D3","v":147.83675374251214},{"$f":"E3","v":177.43118228562108},{"$f":"'WTP Values '!CC36","v":60.871263550957913},{"$f":"'WTP Values '!CD36","v":55.564591195235238},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"I3","v":60.871263550957913},{"$f":"J3","v":55.564591195235238},{"$f":"K3","v":3.0787442517934553},{"$f":"'WTP Values '!CI36","v":48.742267599249189},{"$f":"'WTP Values '!CJ36","v":44.493347043448203},{"$f":"'WTP Values '!CK36","v":53.397131995146722},{"$f":"O3","v":48.742267599249189},{"$f":"P3","v":44.493347043448203},{"$f":"Q3","v":53.397131995146722},{"$f":"'WTP Values '!BH36","v":34918039.65803732},{"$f":"'WTP Values '!BI36","v":31873246.525798131},{"$f":"'WTP Values '!BJ36","v":38253733.737980329},{"$f":"U3","v":34918039.65803732},{"$f":"V3","v":31873246.525798131},{"$f":"W3","v":38253733.737980329},{"$f":"'WTP Values '!AV36","v":13123697.188831028},{"$f":"'WTP Values '!AW36","v":11979591.464484699},{"$f":"'WTP Values '!AX36","v":14377111.304595375},{"$f":"AA3","v":13123697.188831028},{"$f":"AB3","v":11979591.464484699},{"$f":"AC3","v":14377111.304595375},{"$f":"'WTP Values '!BB36","v":10508714.998728655},{"$f":"'WTP Values '!BC36","v":9592658.0040015541},{"$f":"'WTP Values '!BD36","v":11512292.503501328},{"$f":"AG3","v":10508714.998728655},{"$f":"AH3","v":9592658.0040015541},{"$f":"AI3","v":11512292.503501328},{"$f":"'WTP Values '!CX36","v":8.1568772132221703},{"$f":"'WTP Values '!CY36","v":7.4471860459729644},{"$f":"'WTP Values '!CZ36","v":8.9343726036692868},{"$f":"AM3","v":8.1568772132221703},{"$f":"AN3","v":7.4471860459729644},{"$f":"AO3","v":8.9343726036692868},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"'WTP Values '!CG36","v":2.8120720373922383},{"$f":"'WTP Values '!CH36","v":3.3708944532126397},{"$f":"AS3","v":3.0787442517934553},{"$f":"AT3","v":2.8120720373922383},{"$f":"AU3","v":3.3708944532126397},{"$f":"'WTP Values '!CL36","v":2.4692349412332253},{"$f":"'WTP Values '!CM36","v":2.2557171324300476},{"$f":"'WTP Values '!CN36","v":2.7031523404962017},{"$f":"AY3","v":2.4692349412332253},{"$f":"AZ3","v":2.2557171324300476},{"$f":"BA3","v":2.7031523404962017},{"$f":"'WTP Values '!BK36","v":1758602.9976721106},{"$f":"'WTP Values '!BL36","v":1605595.2985832021},{"$f":"'WTP Values '!BM36","v":1926229.123280593},{"$f":"BE3","v":1758602.9976721106},{"$f":"BF3","v":1605595.2985832021},{"$f":"BG3","v":1926229.123280593},{"$f":"'WTP Values '!AY36","v":663769.81395444716},{"$f":"'WTP Values '!AZ36","v":606275.92954465782},{"$f":"'WTP Values '!BA36","v":726756.69074026728},{"$f":"BK3","v":663769.81395444716},{"$f":"BL3","v":606275.92954465782},{"$f":"BM3","v":726756.69074026728},{"$f":"'WTP Values '!BE36","v":532361.08085217944},{"$f":"'WTP Values '!BF36","v":486327.1577217711},{"$f":"'WTP Values '!BG36","v":582793.10634408135},{"$f":"BQ3","v":532361.08085217944},{"$f":"BR3","v":486327.1577217711},{"$f":"BS3","v":582793.10634408135}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":155.67025115836969},{"$f":"D3/(1+B4)^A4","v":142.09607241687058},{"$f":"E3/(1+B4)^A4","v":170.54131323108524},{"$f":"F3+C4","v":317.62958046353754},{"$f":"G3+D4","v":289.93282615938273},{"$f":"H3+E4","v":347.97249551670632},{"$f":"I3/(1+B4)^A4","v":58.507558199690422},{"$f":"J3/(1+B4)^A4","v":53.406950399111146},{"$f":"K3/(1+B4)^A4","v":2.9591928602397686},{"$f":"L3+I4","v":119.37882175064834},{"$f":"M3+J4","v":108.97154159434638},{"$f":"N3+K4","v":6.0379371120332239},{"$f":"O3/(1+B4)^A4","v":46.84954594314609},{"$f":"P3/(1+B4)^A4","v":42.765616150949832},{"$f":"Q3/(1+B4)^A4","v":51.323656281379009},{"$f":"R3+O4","v":95.591813542395272},{"$f":"S3+P4","v":87.258963194398035},{"$f":"T3+Q4","v":104.72078827652572},{"$f":"U3/(1+B4)^A4","v":33562129.621335372},{"$f":"V3/(1+B4)^A4","v":30635569.517299242},{"$f":"W3/(1+B4)^A4","v":36768294.634736955},{"$f":"X3+U4","v":68480169.279372692},{"$f":"Y3+V4","v":62508816.043097377},{"$f":"Z3+W4","v":75022028.372717291},{"$f":"AA3/(1+B4)^A4","v":12614088.032325095},{"$f":"AB3/(1+B4)^A4","v":11514409.327647731},{"$f":"AC3/(1+B4)^A4","v":13818830.550360799},{"$f":"AD3+AA4","v":25737785.22115612},{"$f":"AE3+AB4","v":23494000.79213243},{"$f":"AF3+AC4","v":28195941.854956172},{"$f":"AG3/(1+B4)^A4","v":10100648.787705358},{"$f":"AH3/(1+B4)^A4","v":9220163.4025389794},{"$f":"AI3/(1+B4)^A4","v":11065256.154845567},{"$f":"AJ3+AG4","v":20609363.786434013},{"$f":"AK3+AH4","v":18812821.406540535},{"$f":"AL3+AI4","v":22577548.658346895},{"$f":"AM3/(1+B4)^A4","v":7.8401357297406484},{"$f":"AN3/(1+B4)^A4","v":7.1580027354603653},{"$f":"AO3/(1+B4)^A4","v":8.5874400265948552},{"$f":"AP3+AM4","v":15.997012942962819},{"$f":"AQ3+AN4","v":14.605188781433331},{"$f":"AR3+AO4","v":17.521812630264144},{"$f":"AS3/(1+B4)^A4","v":2.9591928602397686},{"$f":"AT3/(1+B4)^A4","v":2.7028758529337162},{"$f":"AU3/(1+B4)^A4","v":3.2399985132762783},{"$f":"AV3+AS4","v":6.0379371120332239},{"$f":"AW3+AT4","v":5.5149478903259546},{"$f":"AX3+AU4","v":6.610892966488918},{"$f":"AY3/(1+B4)^A4","v":2.3733515390553874},{"$f":"AZ3/(1+B4)^A4","v":2.1681248869954319},{"$f":"BA3/(1+B4)^A4","v":2.5981856406153421},{"$f":"BB3+AY4","v":4.8425864802886132},{"$f":"BC3+AZ4","v":4.4238420194254795},{"$f":"BD3+BA4","v":5.3013379811115442},{"$f":"BE3/(1+B4)^A4","v":1690314.2999539701},{"$f":"BF3/(1+B4)^A4","v":1543248.0763006555},{"$f":"BG3/(1+B4)^A4","v":1851431.2988087207},{"$f":"BH3+BE4","v":3448917.2976260809},{"$f":"BI3+BF4","v":3148843.3748838576},{"$f":"BJ3+BG4","v":3777660.4220893136},{"$f":"BK3/(1+B4)^A4","v":637994.82310116035},{"$f":"BL3/(1+B4)^A4","v":582733.4962943655},{"$f":"BM3/(1+B4)^A4","v":698535.84269537416},{"$f":"BN3+BK4","v":1301764.6370556075},{"$f":"BO3+BL4","v":1189009.4258390232},{"$f":"BP3+BM4","v":1425292.5334356413},{"$f":"BQ3/(1+B4)^A4","v":511688.85126122594},{"$f":"BR3/(1+B4)^A4","v":467442.48147036822},{"$f":"BS3/(1+B4)^A4","v":560162.53973864031},{"$f":"BT3+BQ4","v":1044049.9321134053},{"$f":"BU3+BR4","v":953769.63919213926},{"$f":"BV3+BS4","v":1142955.6460827217}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":146.6915544910797},{"$f":"D4/(1+B5)^A5","v":133.90030268983139},{"$f":"E4/(1+B5)^A5","v":160.70488842063503},{"$f":"F4+C5","v":464.32113495461726},423.83312884921412,508.67738393734135,{"$f":"I4/(1+B5)^A5","v":55.132978831379361},{"$f":"J4/(1+B5)^A5","v":50.326562181128629},{"$f":"K4/(1+B5)^A5","v":2.7885135244360848},{"$f":"L4+I5","v":174.51180058202772},159.298103775475,8.8264506364693087,{"$f":"O4/(1+B5)^A5","v":44.147373505614446},{"$f":"P4/(1+B5)^A5","v":40.29899524970584},{"$f":"Q4/(1+B5)^A5","v":48.363427604559156},{"$f":"R4+O5","v":139.73918704800971},127.55795844410387,153.08421588108487,{"$f":"U4/(1+B5)^A5","v":31626344.337147266},{"$f":"V4/(1+B5)^A5","v":28868581.387719698},{"$f":"W4/(1+B5)^A5","v":34647585.237518899},{"$f":"X4+U5","v":100106513.61651996},91377397.430817068,109669613.6102362,{"$f":"AA4/(1+B5)^A5","v":11886536.882802518},{"$f":"AB4/(1+B5)^A5","v":10850285.078559276},{"$f":"AC4/(1+B5)^A5","v":13021792.664926009},{"$f":"AD4+AA5","v":37624322.103958637},34344285.870691702,41217734.51988218,{"$f":"AG4/(1+B5)^A5","v":9518066.9460702892},{"$f":"AH4/(1+B5)^A5","v":8688365.9023857526},{"$f":"AI4/(1+B5)^A5","v":10427038.012195129},{"$f":"AJ4+AG5","v":30127430.732504301},27501187.308926288,33004586.670542024,{"$f":"AM4/(1+B5)^A5","v":7.3879350040149045},{"$f":"AN4/(1+B5)^A5","v":6.7451458483731423},{"$f":"AO4/(1+B5)^A5","v":8.0921365336435986},{"$f":"AP4+AM5","v":23.384947946977725},21.350334629806472,25.613949163907741,{"$f":"AS4/(1+B5)^A5","v":2.7885135244360848},{"$f":"AT4/(1+B5)^A5","v":2.5469802837273336},{"$f":"AU4/(1+B5)^A5","v":3.0531229629594563},{"$f":"AV4+AS5","v":8.8264506364693087},8.0619281740532891,9.6640159294483752,{"$f":"AY4/(1+B5)^A5","v":2.2364621629834938},{"$f":"AZ4/(1+B5)^A5","v":2.0430725051030825},{"$f":"BA4/(1+B5)^A5","v":2.4483283584512576},{"$f":"BB4+AY5","v":7.0790486432721069},6.466914524528562,7.7496663395628023,{"$f":"BE4/(1+B5)^A5","v":1592820.9172508784},{"$f":"BF4/(1+B5)^A5","v":1454237.1300448691},{"$f":"BG4/(1+B5)^A5","v":1744645.0637469005},{"$f":"BH4+BE5","v":5041738.2148769591},4603080.5049287267,5522305.4858362144,{"$f":"BK4/(1+B5)^A5","v":601196.77113361412},{"$f":"BL4/(1+B5)^A5","v":549122.78864686808},{"$f":"BM4/(1+B5)^A5","v":658245.92605349212},{"$f":"BN4+BK5","v":1902961.4081892218},1738132.2144858912,2083538.4594891334,{"$f":"BQ4/(1+B5)^A5","v":482175.83288217388},{"$f":"BR4/(1+B5)^A5","v":440481.49040562101},{"$f":"BS4/(1+B5)^A5","v":527853.67217231716},{"$f":"BT4+BQ5","v":1526225.7649955791},1394251.1295977603,1670809.3182550389]
[4,0.02,135.52032165330314,123.7031821835665,148.466476107505,599.84145660792046,547.53631103278065,657.14386004484641,50.93435031658646,46.493964278674639,2.5761554649633513,225.44615089861418,205.79206805414964,11.40260610143266,40.785349084246029,37.230042434904966,44.680331379436431,180.52453613225575,164.78800087900885,197.76454726052131,29217853.557813052,26670106.870919004,32009013.144545611,129324367.17433301,118047504.30173607,141678626.75478181,10981322.730472567,10023986.240910724,12030123.592157507,48605644.834431201,44368272.111602426,53247858.112039685,8793222.6127411891,8026707.0985638052,9632971.3745710663,38920653.345245488,35527894.40749009,42637558.045113087,6.8253099612403467,6.2314721399012596,7.4758833233886905,30.210257908218072,27.581806769707732,33.089832487296434,2.5761554649633513,2.3530160853012108,2.8206136844266125,11.40260610143266,10.414944259354499,12.484629613874988,2.0661453397536653,1.887483188880015,2.2618769553661981,9.1451939830257718,8.3543977134085772,10.011543294929,1471520.3188815808,1343490.3209498776,1611782.3621823103,6513258.5337585397,5946570.8258786043,7134087.8480185252,555412.88715369848,507304.57661833341,608117.48798510584,2458374.2953429203,2245436.7911042245,2691655.9474742394,445455.93774872128,406936.81016057491,487655.20064769435,1971681.7027443005,1801187.9397583352,2158464.5189027335]
[5,0.02,122.74493067945694,112.0417833776593,134.47066163744435,722.58638728737742,659.57809441043992,791.61452168229073,46.132810360402488,42.111015918327162,2.3333033755290198,271.57896125901664,247.90308397247679,13.73590947696168,36.940547255269976,33.72039648456861,40.46835272376596,217.46508338752574,198.50839736357744,238.23289998428726,26463510.164409906,24155937.494447872,28991549.397265717,155787877.33874291,142203441.79618394,170670176.15204751,9946122.3296745811,9079033.1757040042,10896053.583478795,58551767.16410578,53447305.287306428,64143911.695518479,7964292.6380528063,7270035.9206497297,8724878.9641586505,46884945.983298294,42797930.328139819,51362437.009271741,6.1818935185344106,5.6440363077053268,6.7711378566868019,36.392151426752484,33.22584307741306,39.860970343983233,2.3333033755290198,2.131199164482684,2.5547167166130587,13.73590947696168,12.546143423837183,15.039346330488048,1.8713714918013939,1.709551677204648,2.0486516465194513,11.016565474827166,10.063949390613224,12.060194941448451,1332801.2901017903,1216840.5763925863,1459840.9441689588,7846059.8238603305,7163411.4022711907,8593928.792187484,503054.56407169101,459481.38501094573,550790.74486448406,2961428.8594146115,2704918.1761151701,3242446.6923387237,403463.16724069393,368575.20661634026,441684.33980040631,2375144.8699849946,2169763.1463746754,2600148.8587031397]
[9,0.02,67.763902997985468,61.855006952199098,74.23733771190085,1075.214236634801,981.45740047066408,1177.9286444004617,25.468581626809101,23.248265993878103,1.2881488687881355,404.11163378317741,368.88174186828593,20.439141509708975,20.393800762621343,18.616049263990895,22.341399463762123,323.58975721507676,295.38205907550616,354.49243191461784,14609733.581994712,13335789.886703027,16005390.448653517,231813588.73719621,211599841.63515148,253958566.61034614,5490964.5964464005,5012269.9163890239,6015393.9882038953,87125490.796071023,79530011.311745375,95446645.91230084,4396854.1167859808,4013575.1936289896,4816751.6859852001,69765168.970789135,63683657.479446836,76427710.889969438,3.4128434503564482,3.1159081418297796,3.7381480959466193,54.151808011090793,49.440316243904476,59.313437886400486,1.2881488687881355,1.1765730173292008,1.4103847288324134,20.439141509708975,18.668760249986338,22.378665815899161,1.0331297230904597,0.94379371419146973,1.1310009357041539,16.392736212234642,14.975235974457854,17.945665080013757,735800.79306006897,671782.25875588367,805935.68781663128,11674998.827161461,10659212.598106738,12787833.743553169,277721.78039246058,253666.29669271404,304075.53615924367,4406629.4721898567,4024939.5547145768,4824786.2213677187,222740.26940922084,203479.64197263774,243841.06612211582,3534234.2773229145,3228624.6546459468,3869041.9850595258]
[16,0.02,11.178480711390753,10.203736377738666,12.246352570662225,1285.1948342124888,1173.1280503058861,1407.9685306181282,4.2013525766104438,3.8350844843393075,0.21249583695874286,483.03134992781099,440.92134658504324,24.430739650760508,3.3642056961165006,3.0709439452743563,3.6854858106175659,386.78420560956852,353.06777338722014,423.72192140051823,2410053.4033545963,2199900.8826882574,2640283.9932916802,277084897.68304104,252923570.13502312,303554609.66843855,905801.45346897095,826834.93868858973,992312.46568770078,104140390.70928913,95061575.842426628,114086599.75831583,725314.61088881316,662088.08673597011,794581.82647692482,83389739.192667946,76120557.957364321,91353421.373861969,0.56299007278166935,0.5140069789508005,0.61665303411026406,64.727215793701106,59.095607994706548,70.896870013149481,0.21249583695874286,0.19409004201172253,0.23266013008964243,24.430739650760508,22.314617326428849,26.749037283190233,0.17042732444550168,0.15569026226152921,0.18657237238400562,19.59410430102751,17.899777792863478,21.450307549429116,121379.29795591206,110818.66140414619,132948.90262072836,13955031.16575747,12740870.145781389,15285193.692580195,45813.588472649106,41845.343601205001,50160.961299158909,5267208.3766972022,4810977.5219556121,5767027.738851916,36743.718928276256,33566.443966774583,40224.5522128804,4224441.4939372502,3859148.7969400925,4624634.4245892353]
[19,0.02,3.8368383881906292,3.5022726654787171,4.2033686751862698,{"$f":"F20+C21","v":1302.604474061091},1189.0195994379155,1427.0413002742926,1.4420484558189151,1.3163326709034171,7.2935867191970663E-2,{"$f":"L20+I21","v":489.57463940732413},446.89420116028742,24.761685875591329,1.15471090337673,1.054053401479127,1.2649852696798236,{"$f":"R20+O21","v":392.02370201862186},357.8505367575583,429.46178733458947,827213.07611666864,755081.51553294796,906236.11944546795,{"$f":"X20+U21","v":280838373.92472261},256349749.69010317,307666652.67392474,310902.15911069262,283798.13995876483,340595.70882034313,{"$f":"AD20+AA21","v":105551108.09444916},96349308.841969311,115632051.5143221,248952.87780368817,227251.36386053727,272727.76445181109,{"$f":"AJ20+AG21","v":84519361.945394605},77151710.17166993,92590922.585910544,0.19323752298626989,0.17642484337131004,0.21165649380756724,{"$f":"AP20+AM21","v":65.604030332145442},59.896135062225014,71.857260562865932,7.2935867191970663E-2,6.6618366411571095E-2,7.9856944926311416E-2,{"$f":"AV20+AS21","v":24.761685875591329},22.616897915076368,27.111387872377378,5.8496509294219283E-2,5.3438243562365352E-2,6.403804407957768E-2,{"$f":"BB20+AY21","v":19.859531993355468},18.142253623335293,21.740879935137574,41661.542561353213,38036.769502143521,45632.628119422203,{"$f":"BH20+BE21","v":14144070.259445334},12913461.845258439,15492251.572148319,15724.796552496666,14362.758664737672,17216.964171619784,{"$f":"BN20+BK21","v":5338559.5822924441},4876148.4857249223,5845149.6494428739,12611.705915030132,11521.1560579548,13806.447411130925,{"$f":"BT20+BQ21","v":4281667.06239824},3911425.9994998593,4687281.1281241747]
[25,0.02,0.26481971800647602,0.24172789307689302,0.29011774659735234,1309.3901976787711,1195.2136196017157,1434.4752589682055,9.9530610045247991E-2,9.0853669465015538E-2,5.0340550808145798E-3,492.12500543123798,449.22222981042967,24.890678182930582,7.9698487367207818E-2,7.275107687689264E-2,8.7309656677234324E-2,394.06589099190603,359.71470572613606,431.69900442637623,57094.490667820624,52115.949066500812,62548.684442246151,282301359.52368242,257685165.45559284,309269396.18739754,21458.558785459991,19587.831383767036,23508.016350554139,106100960.84049097,96851226.188005865,116234419.43071291,17182.801105147268,15684.956207528579,18823.750798824862,84959652.948477104,77553620.492324755,93073261.179616734,1.3337310871106581E-2,1.2176894761772741E-2,1.4608593673603168E-2,65.945784737956714,60.208155039426813,72.231590238383646,5.0340550808145798E-3,4.5980193123234137E-3,5.5117499088141895E-3,24.890678182930582,22.734717269605778,27.252620601618755,4.0374463368949964E-3,3.6883233431211897E-3,4.4199247033798912E-3,19.962987261602205,18.236762986185859,21.854135804730184,2875.4919641051624,2625.3090576966247,3149.5774614000702,14217751.682717603,12980732.597642846,15572956.144777661,1085.3300992709101,991.32184224850039,1188.3199487602251,5366370.0117538236,4901550.0535851503,5875599.084259754,870.46366463557968,795.19359162140631,952.92507532774346,4303971.7679991489,3931801.9895353192,4711698.8196699889]
[36,0.02,3.0923721116065051E-4,2.8227225705681911E-4,3.3877840948302662E-4,1309.7593453841678,1195.550578260729,1434.8796710764027,1.1622460935766894E-4,1.0609230906433454E-4,5.8784034879990914E-6,492.26374697432061,449.34887605815749,24.897695446961794,9.3066098524260886E-5,8.4953417712627465E-5,1.0195386862243226E-4,394.17698737837105,359.8161177104717,431.82071046724059,66.670794756766867,60.857215873634871,73.03980566210997,282380946.87608761,257757812.92745522,309356586.45975053,25.057744658501033,22.873245222823854,27.450952183200211,106130873.18159759,96878530.812689573,116267188.63067868,20.064825737613482,18.315751377223577,21.981007473428839,84983605.060683891,77575484.67085664,93099500.707649812,1.5574341854947399E-5,1.4219292298450574E-5,1.7058853474399117E-5,65.96437639624142,60.225129125775084,72.251954012177691,5.8784034879990914E-6,5.3692326225154189E-6,6.4362207740701145E-6,24.897695446961794,22.741126717857185,27.26030375243122,4.7146362620991124E-6,4.3069558153431457E-6,5.1612666877767716E-6,19.968615294371617,18.241904355979329,21.860296996481921,3.3577904333883355,3.0656450265423456,3.6778475478702135,14221759.999275094,12984392.169603352,15577346.525152646,1.2673695735868156,1.1575935665488022,1.3876336312396227,5367882.9169059014,4902931.9151252592,5877255.5529912515,1.0164641745521528,0.92856925631123699,1.1127566140380754,4305185.1582513945,3932910.4564270703,4713027.1577092409]
[39,0.02,3.2349842240262367E-5,2.9528991515342038E-5,3.5440198351450756E-5,1309.759596385946,1195.5508073755827,1434.8799460561922,1.2158458430811061E-5,1.1098500883043469E-5,6.1495000794903229E-7,492.26384131155612,449.3489621712036,24.897700218346593,9.7358063535649071E-6,8.8871247107027122E-6,1.066557143411402E-5,394.17706291829762,359.8161866654944,431.8207932211958,6.9745477406140974,6.3663791472718874,7.6408210433678292,282381000.9914639,257757862.32406354,309356645.74472803,2.6213342293342787,2.3928099458146401,2.8716918288665263,106130893.52047737,96878549.37845403,116267210.91207808,2.0990163012851131,1.9160425918381396,2.2994714037763062,84983621.346909329,77575499.53739275,93099518.549202397,1.6292589760218808E-6,1.487504886286422E-6,1.7845563172210642E-6,65.964389037629189,60.225140667295712,72.251967858514433,6.1495000794903229E-7,5.6168475856357743E-7,6.7330424395950485E-7,24.897700218346593,22.741131075957977,27.260308976585367,4.9320629534423246E-7,4.5055813509373869E-7,5.3992908060071771E-7,19.968619121149384,18.241907851850879,21.860301185780845,0.35126429444981666,0.3207024555714571,0.3847460255859298,14221762.724727722,12984394.657927282,15577349.510389356,0.13258173429957223,0.12109787536772854,0.1451627664387509,5367883.9456049222,4902932.85472125,5877256.6793062501,0.10633408433035581,9.7139244135857894E-2,0.11640740382062024,4305185.9832954267,3932911.2101285201,4713028.0609119562]
[44,0.02,5.0563379959649836E-7,4.6154340003464776E-7,5.5393661637690484E-7,1309.7596220878936,1195.5508308363646,1434.8799742134279,1.9003887215114955E-7,1.7347154677415977E-7,9.611778220487678E-9,492.26385097145061,449.34897098896192,24.897700706924336,1.5217238841931455E-7,1.3890734308953772E-7,1.6670478233080892E-7,394.17707065339522,359.81619372631451,431.82080169499176,0.10901342418803948,9.9507640686438553E-2,0.11942739465315003,282381006.53274173,257757867.38215137,309356651.81535995,4.0971921178058292E-2,3.7400045899102827E-2,4.4885055077419231E-2,106130895.60312726,96878551.279541403,116267213.19363707,3.2807998875272804E-2,2.9948087187085585E-2,3.5941147852270885E-2,84983623.014577657,77575501.059688464,93099520.376132309,2.5465608161369582E-8,2.3249966475424173E-8,2.7892933281368078E-8,65.964390332075354,60.225141849118259,72.251969276344326,9.611778220487678E-9,8.7792328796729283E-9,1.0523865329209439E-8,24.897700706924336,22.741131522216481,27.260309511525552,7.7089022953391218E-9,7.0423039498789169E-9,8.4391877558216738E-9,19.968619513001755,18.24190820981929,21.860301614754466,5.4903235244897295E-3,5.0126365360973072E-3,6.0136489492533451E-3,14221763.003807183,12984394.912725367,15577349.81607005,2.0722761357874994E-3,1.8927813740321721E-3,2.2689199103114199E-3,5367884.0509411022,4902932.9509335058,5877256.7946380591,1.6620206889187052E-3,1.5183036979764684E-3,1.8194684678161444E-3,4305186.0677778507,3932911.2873056438,4713028.1533976309]
[50,0.02,1.7897284629235377E-9,1.6336672124681955E-9,1.9606998776119179E-9,1309.7596224309182,1195.5508311494782,1434.8799745892209,6.7265673066598332E-10,6.1401544955428584E-10,3.402160431965411E-11,492.26385110037404,449.34897110664588,24.897700713445012,5.3862549347460504E-10,4.9167287834559651E-10,5.9006398322464479E-10,394.17707075662969,359.81619382054998,431.82080180808521,3.8586112768922317E-4,3.522146995651925E-4,4.2272215115784199E-4,282381006.60669696,257757867.44965783,309356651.89638013,1.4502316413884459E-4,1.3238024577013388E-4,1.5887399279093645E-4,106130895.63092282,96878551.304913804,116267213.22408734,1.1612635358928997E-4,1.0600348333441192E-4,1.272163675622247E-4,84983623.036834762,77575501.080005392,93099520.40051496,9.0137415236939604E-11,8.2294986601550069E-11,9.8729113140634679E-11,65.964390349351348,60.225141864891157,72.251969295267031,3.402160431965411E-11,3.1074748127841781E-11,3.7250004518469218E-11,24.897700713445012,22.74113152817236,27.260309518664997,2.7286233370623288E-11,2.4926758918638629E-11,2.9871133105822661E-11,19.968619518231513,18.241908214596823,21.860301620479653,1.9433408704638331E-5,1.7742600059772444E-5,2.1285757991451083E-5,14221763.007531848,12984394.916125966,15577349.82014974,7.3349756013458054E-6,6.6996405341182052E-6,8.0310108754968429E-6,5367884.0523469457,4902932.952217578,5877256.7961773043,5.8828459159560381E-6,5.374148931101968E-6,6.4401440466223603E-6,4305186.068905374,3932911.2883356689,4713028.1546319677]

{"sheet":"Lackawanna NPV 3%","index":208,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU36","v":161.95932930516784},{"$f":"'WTP Values '!CV36","v":147.83675374251214},{"$f":"'WTP Values '!CW36","v":177.43118228562108},{"$f":"C3","v":161.95932930516784},{"$f":"D3","v":147.83675374251214},{"$f":"E3","v":177.43118228562108},{"$f":"'WTP Values '!CC36","v":60.871263550957913},{"$f":"'WTP Values '!CD36","v":55.564591195235238},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"I3","v":60.871263550957913},{"$f":"J3","v":55.564591195235238},{"$f":"K3","v":3.0787442517934553},{"$f":"'WTP Values '!CI36","v":48.742267599249189},{"$f":"'WTP Values '!CJ36","v":44.493347043448203},{"$f":"'WTP Values '!CK36","v":53.397131995146722},{"$f":"O3","v":48.742267599249189},{"$f":"P3","v":44.493347043448203},{"$f":"Q3","v":53.397131995146722},{"$f":"'WTP Values '!BH36","v":34918039.65803732},{"$f":"'WTP Values '!BI36","v":31873246.525798131},{"$f":"'WTP Values '!BJ36","v":38253733.737980329},{"$f":"U3","v":34918039.65803732},{"$f":"V3","v":31873246.525798131},{"$f":"W3","v":38253733.737980329},{"$f":"'WTP Values '!AV36","v":13123697.188831028},{"$f":"'WTP Values '!AW36","v":11979591.464484699},{"$f":"'WTP Values '!AX36","v":14377111.304595375},{"$f":"AA3","v":13123697.188831028},{"$f":"AB3","v":11979591.464484699},{"$f":"AC3","v":14377111.304595375},{"$f":"'WTP Values '!BB36","v":10508714.998728655},{"$f":"'WTP Values '!BC36","v":9592658.0040015541},{"$f":"'WTP Values '!BD36","v":11512292.503501328},{"$f":"AG3","v":10508714.998728655},{"$f":"AH3","v":9592658.0040015541},{"$f":"AI3","v":11512292.503501328},{"$f":"'WTP Values '!CX36","v":8.1568772132221703},{"$f":"'WTP Values '!CY36","v":7.4471860459729644},{"$f":"'WTP Values '!CZ36","v":8.9343726036692868},{"$f":"AM3","v":8.1568772132221703},{"$f":"AN3","v":7.4471860459729644},{"$f":"AO3","v":8.9343726036692868},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"'WTP Values '!CG36","v":2.8120720373922383},{"$f":"'WTP Values '!CH36","v":3.3708944532126397},{"$f":"AS3","v":3.0787442517934553},{"$f":"AT3","v":2.8120720373922383},{"$f":"AU3","v":3.3708944532126397},{"$f":"'WTP Values '!CL36","v":2.4692349412332253},{"$f":"'WTP Values '!CM36","v":2.2557171324300476},{"$f":"'WTP Values '!CN36","v":2.7031523404962017},{"$f":"AY3","v":2.4692349412332253},{"$f":"AZ3","v":2.2557171324300476},{"$f":"BA3","v":2.7031523404962017},{"$f":"'WTP Values '!BK36","v":1758602.9976721106},{"$f":"'WTP Values '!BL36","v":1605595.2985832021},{"$f":"'WTP Values '!BM36","v":1926229.123280593},{"$f":"BE3","v":1758602.9976721106},{"$f":"BF3","v":1605595.2985832021},{"$f":"BG3","v":1926229.123280593},{"$f":"'WTP Values '!AY36","v":663769.81395444716},{"$f":"'WTP Values '!AZ36","v":606275.92954465782},{"$f":"'WTP Values '!BA36","v":726756.69074026728},{"$f":"BK3","v":663769.81395444716},{"$f":"BL3","v":606275.92954465782},{"$f":"BM3","v":726756.69074026728},{"$f":"'WTP Values '!BE36","v":532361.08085217944},{"$f":"'WTP Values '!BF36","v":486327.1577217711},{"$f":"'WTP Values '!BG36","v":582793.10634408135},{"$f":"BQ3","v":532361.08085217944},{"$f":"BR3","v":486327.1577217711},{"$f":"BS3","v":582793.10634408135}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":152.66220124909779},{"$f":"D3/(1+B4)^A4","v":139.35031929730621},{"$f":"E3/(1+B4)^A4","v":167.2459065751919},{"$f":"F3+C4","v":314.62153055426563},{"$f":"G3+D4","v":287.18707303981836},{"$f":"H3+E4","v":344.677088860813},{"$f":"I3/(1+B4)^A4","v":57.377004006935543},{"$f":"J3/(1+B4)^A4","v":52.374956353318161},{"$f":"K3/(1+B4)^A4","v":2.9020117370095724},{"$f":"L3+I4","v":118.24826755789346},{"$f":"M3+J4","v":107.93954754855341},{"$f":"N3+K4","v":5.9807559888030273},{"$f":"O3/(1+B4)^A4","v":45.944262040955032},{"$f":"P3/(1+B4)^A4","v":41.939246906822703},{"$f":"Q3/(1+B4)^A4","v":50.331918178100409},{"$f":"R3+O4","v":94.686529640204213},{"$f":"S3+P4","v":86.432593950270899},{"$f":"T3+Q4","v":103.72905017324713},{"$f":"U3/(1+B4)^A4","v":32913601.336636178},{"$f":"V3/(1+B4)^A4","v":30043591.786028966},{"$f":"W3/(1+B4)^A4","v":36057812.930512138},{"$f":"X3+U4","v":67831640.994673491},{"$f":"Y3+V4","v":61916838.311827093},{"$f":"Z3+W4","v":74311546.668492466},{"$f":"AA3/(1+B4)^A4","v":12370343.28290228},{"$f":"AB3/(1+B4)^A4","v":11291913.907516919},{"$f":"AC3/(1+B4)^A4","v":13551806.300872255},{"$f":"AD3+AA4","v":25494040.471733309},{"$f":"AE3+AB4","v":23271505.372001618},{"$f":"AF3+AC4","v":27928917.605467632},{"$f":"AG3/(1+B4)^A4","v":9905471.7680541575},{"$f":"AH3/(1+B4)^A4","v":9042000.1922910307},{"$f":"AI3/(1+B4)^A4","v":10851439.81855154},{"$f":"AJ3+AG4","v":20414186.766782813},{"$f":"AK3+AH4","v":18634658.196292587},{"$f":"AL3+AI4","v":22363732.322052866},{"$f":"AM3/(1+B4)^A4","v":7.6886390924895567},{"$f":"AN3/(1+B4)^A4","v":7.0196871014920958},{"$f":"AO3/(1+B4)^A4","v":8.4215030668953599},{"$f":"AP3+AM4","v":15.845516305711726},{"$f":"AQ3+AN4","v":14.46687314746506},{"$f":"AR3+AO4","v":17.355875670564647},{"$f":"AS3/(1+B4)^A4","v":2.9020117370095724},{"$f":"AT3/(1+B4)^A4","v":2.6506475986353459},{"$f":"AU3/(1+B4)^A4","v":3.1773913217198979},{"$f":"AV3+AS4","v":5.9807559888030273},{"$f":"AW3+AT4","v":5.4627196360275843},{"$f":"AX3+AU4","v":6.5482857749325376},{"$f":"AY3/(1+B4)^A4","v":2.3274907542965648},{"$f":"AZ3/(1+B4)^A4","v":2.1262297411914863},{"$f":"BA3/(1+B4)^A4","v":2.5479803379170534},{"$f":"BB3+AY4","v":4.7967256955297906},{"$f":"BC3+AZ4","v":4.3819468736215335},{"$f":"BD3+BA4","v":5.2511326784132546},{"$f":"BE3/(1+B4)^A4","v":1657651.9913960889},{"$f":"BF3/(1+B4)^A4","v":1513427.5601689152},{"$f":"BG3/(1+B4)^A4","v":1815655.6916585851},{"$f":"BH3+BE4","v":3416254.9890681994},{"$f":"BI3+BF4","v":3119022.8587521175},{"$f":"BJ3+BG4","v":3741884.8149391781},{"$f":"BK3/(1+B4)^A4","v":625666.71123993513},{"$f":"BL3/(1+B4)^A4","v":571473.21099505876},{"$f":"BM3/(1+B4)^A4","v":685037.88362736104},{"$f":"BN3+BK4","v":1289436.5251943823},{"$f":"BO3+BL4","v":1177749.1405397165},{"$f":"BP3+BM4","v":1411794.5743676284},{"$f":"BQ3/(1+B4)^A4","v":501801.37699328823},{"$f":"BR3/(1+B4)^A4","v":458409.98936918762},{"$f":"BS3/(1+B4)^A4","v":549338.39791128412},{"$f":"BT3+BQ4","v":1034162.4578454676},{"$f":"BU3+BR4","v":944737.14709095866},{"$f":"BV3+BS4","v":1132131.5042553656}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":139.70754017160533},{"$f":"D4/(1+B5)^A5","v":127.52528243312942},{"$f":"E4/(1+B5)^A5","v":153.05369646324462},{"$f":"F4+C5","v":454.32907072587096},414.71235547294776,497.73078532405759,{"$f":"I4/(1+B5)^A5","v":52.508086655619877},{"$f":"J4/(1+B5)^A5","v":47.930504465724887},{"$f":"K4/(1+B5)^A5","v":2.6557518364692849},{"$f":"L4+I5","v":170.75635421351333},155.87005201427829,8.6365078252723126,{"$f":"O4/(1+B5)^A5","v":42.045508201915972},{"$f":"P4/(1+B5)^A5","v":38.380352006331591},{"$f":"Q4/(1+B5)^A5","v":46.060835119934268},{"$f":"R4+O5","v":136.73203784212018},124.81294595660249,149.78988529318138,{"$f":"U4/(1+B5)^A5","v":30120607.742497604},{"$f":"V4/(1+B5)^A5","v":27494142.439995505},{"$f":"W4/(1+B5)^A5","v":32998006.75787469},{"$f":"X4+U5","v":97952248.737171099},89410980.751822591,107309553.42636716,{"$f":"AA4/(1+B5)^A5","v":11320616.478683405},{"$f":"AB4/(1+B5)^A5","v":10333700.830598053},{"$f":"AC4/(1+B5)^A5","v":12401822.505412839},{"$f":"AD4+AA5","v":36814656.950416714},33605206.202599674,40330740.110880472,{"$f":"AG4/(1+B5)^A5","v":9064909.8704929575},{"$f":"AH4/(1+B5)^A5","v":8274711.0598448021},{"$f":"AI4/(1+B5)^A5","v":9930604.6419202052},{"$f":"AJ4+AG5","v":29479096.63727577},26909369.25613739,32294336.963973071,{"$f":"AM4/(1+B5)^A5","v":7.0361939372684636},{"$f":"AN4/(1+B5)^A5","v":6.4240081021994477},{"$f":"AO4/(1+B5)^A5","v":7.7068682908863417},{"$f":"AP4+AM5","v":22.881710242980191},20.89088124966451,25.062743961450987,{"$f":"AS4/(1+B5)^A5","v":2.6557518364692849},{"$f":"AT4/(1+B5)^A5","v":2.4257180417756183},{"$f":"AU4/(1+B5)^A5","v":2.9077631665730763},{"$f":"AV4+AS5","v":8.6365078252723126},7.8884376778032026,9.4560489415056139,{"$f":"AY4/(1+B5)^A5","v":2.1299837510160953},{"$f":"AZ4/(1+B5)^A5","v":1.9458014135200159},{"$f":"BA4/(1+B5)^A5","v":2.3317629544406366},{"$f":"BB4+AY5","v":6.9267094465458854},6.3277482871415494,7.5828956328538908,{"$f":"BE4/(1+B5)^A5","v":1516986.394036286},{"$f":"BF4/(1+B5)^A5","v":1385000.6087237848},{"$f":"BG4/(1+B5)^A5","v":1661582.1624784463},{"$f":"BH4+BE5","v":4933241.3831044855},4504023.4674759023,5403466.9774176246,{"$f":"BK4/(1+B5)^A5","v":572573.67232614837},{"$f":"BL4/(1+B5)^A5","v":522978.94258589635},{"$f":"BM4/(1+B5)^A5","v":626906.70554251981},{"$f":"BN4+BK5","v":1862010.1975205308},1700728.0831256127,2038701.2799101481,{"$f":"BQ4/(1+B5)^A5","v":459219.3448073382},{"$f":"BR4/(1+B5)^A5","v":419510.07833538257},{"$f":"BS4/(1+B5)^A5","v":502722.45301093877},{"$f":"BT4+BQ5","v":1493381.8026528058},1364247.2254263412,1634853.9572663044]
[4,0.03,124.12833993863215,113.30456172362562,135.98622694321213,578.45741066450307,528.01691719657333,633.71701226726975,46.652754904352889,42.585632417861653,2.3596011091812645,217.40910911786622,198.45568443213995,10.996108934453577,37.356889460435212,34.100445652070547,40.924455420241685,174.08892730255539,158.91339160867304,190.71434071342307,26761769.85455814,24428189.451485064,29318301.611406039,124714018.59172924,113839170.20330766,136627855.03777319,10058221.11573112,9181359.3450219668,11018858.666608607,46872878.066147834,42786565.547621638,51349598.777489081,8054055.0104560787,7351973.6019168105,8823213.6023175213,37533151.647731848,34261342.858054198,41117550.566290595,6.2515671798859254,5.7076479945096548,6.847452656444637,29.133277422866115,26.598529244174166,31.910196617895625,2.3596011091812645,2.1552190620130451,2.5835099119064884,10.996108934453577,10.043656739816248,12.039558853412103,1.8924629750486763,1.7288193537285736,2.0717411838301265,8.8191724215945619,8.0565676408701226,9.6546368166840182,1347822.762965566,1230555.1022064278,1476294.2304098413,6281064.1460700519,5734578.5696823299,6879761.2078274656,508724.29183930461,464660.01682021166,556998.48812602356,2370734.4893598352,2165388.0999458246,2595699.7680361718,408010.44001364877,372729.27107108349,446662.38819662266,1901392.2426664545,1736976.4964974248,2081516.3454629271]
[5,0.03,107.07419642208777,97.737510253597193,117.30291391647329,685.53160708659084,625.75442745017051,751.019926183743,40.243076196216194,36.734740612202494,2.0354126444223759,257.65218531408243,235.19042504434245,13.031521578875953,32.224381005839611,29.415343970890827,35.301794741638595,206.31330830839499,188.32873557956387,226.01613545506166,23084937.762209166,21071970.807451591,25290224.513223242,147798956.3539384,134911141.01075923,161918079.55099642,8676309.8897079527,7919921.2236035839,9504964.2797041629,55549187.955855787,50706486.771225221,60854563.057193242,6947498.6019327044,6341877.0115739247,7610981.5598569382,44480650.249664553,40603219.869628124,48728532.126147531,5.3926567655373354,4.9234672982366856,5.9066728121038237,34.525934188403454,31.521996542410854,37.81686942999945,2.0354126444223759,1.8591108951646513,2.2285583445540946,13.031521578875953,11.902767634980899,14.268117197966198,1.6324551863987773,1.491294761139621,1.7871021441423145,10.451627607993339,9.5478624020097431,11.441738960826333,1162643.7551270323,1061487.6408320176,1273464.3714871882,7443707.9011970842,6796066.210514348,8153225.5793146538,438830.04297019728,400819.81226120802,480471.78874620644,2809564.5323300324,2566207.9122070326,3076171.5567823783,351953.38967622147,321519.5434230229,385294.89971241629,2253345.6323426762,2058496.0399204476,2466811.2451753435]
[9,0.03,44.113151211705642,40.266560132532227,48.32724738622121,949.78768638639974,866.96783014830748,1040.5201900924787,16.579614555030837,15.134226746478685,0.83856305965327738,356.97095575485531,325.85072278787624,18.054862244931691,13.276018308001801,12.118732242613079,14.543872020703365,285.8421664928473,260.92497004823923,313.13996343970632,9510688.7022789456,8681372.9695757683,10419237.644632593,204771927.87990627,186916167.19602707,224333636.21911699,3574524.7960165939,3262902.6805336964,3915919.4329097634,76962074.634979323,70252627.679559857,84312545.26364404,2862277.435751548,2612769.3592467643,3135623.6295807818,61626879.713301398,56254792.428471118,67512218.708324373,2.2217031860152581,2.028403337783069,2.4334709913793637,47.834858107411463,43.6729741660399,52.394370370378667,0.83856305965327738,0.76592907327960147,0.91813653076497515,18.054862244931691,16.491000585178647,19.768135972809461,0.67254992229936794,0.61439369612496075,0.73626242128912123,14.48048069870298,13.228335567604361,15.852256356237872,478993.83314619155,437318.85341256775,524650.45976796758,10313079.707090916,9415787.5959144346,11296099.522637386,180792.16738151776,165132.45560326922,197948.01528436094,3892584.629694494,3555419.838452064,4261962.3014332261,145000.1365133457,132461.79481588511,158736.39719052467,3121956.6138856621,2851997.1522547915,3417708.1276590955]
[16,0.03,2.994888336098612,2.7337392129840397,3.2809877675286083,1049.5705457718109,958.04979544151638,1149.8352310262053,1.1256075089620137,1.0274786070343886,5.6930930061789634E-2,394.47363471491013,360.08397019528616,19.951671191216608,0.90132287738074035,0.82275350648885925,0.9873988023997099,315.87219227060137,288.33724330640598,346.0378430266029,645690.68135766813,589387.56207026727,707373.02676915715,226284871.01297566,206553218.60816061,247901694.63797855,242678.25636189559,221521.90245620464,265855.89812979236,85047561.508924097,77633233.018712744,93170258.381063461,194323.03228285082,177383.66595872634,212880.79352025004,68101280.635669485,62164812.239321753,74604921.975303993,0.15083377122930666,0.13771044077254715,0.16521091076310332,52.860295885419333,48.261172457736592,57.898821697964856,5.6930930061789634E-2,5.1999732162303726E-2,6.2333256895155058E-2,19.951671191216608,18.223513246799072,21.844938146978787,4.566012316988869E-2,4.1711835671555827E-2,4.9985631886606131E-2,16.001772025282683,14.618078945797935,17.517663783190397,32519.396246895943,29690.037942557516,35619.072755584879,11396551.936719857,10404992.049870469,12482845.91493834,12274.170819273015,11211.016479510101,13438.899417634246,4301532.0505948318,3928945.3777714185,4709715.8269056771,9844.2121147149555,8992.9708800198678,10776.781331687538,3449943.3442631834,3151622.4631426986,3776765.9406952644]
[19,0.03,0.60697457591988968,0.55404743458252403,0.66495840088257951,{"$f":"F20+C21","v":1053.0538106374784},961.22932558883736,1153.6512495660504,0.22812708312673646,0.2082392803278533,1.1538202180851475E-2,{"$f":"L20+I21","v":395.78279507365886},361.27899976916677,20.017885849727829,0.18267127514267897,0.16674760613553447,0.20011629887046212,{"$f":"R20+O21","v":316.92049389626158},289.29416325153852,347.18625698092137,130862.25044471596,119451.28679023938,143363.42285792672,{"$f":"X20+U21","v":227035854.49284455},207238717.61741427,248724419.00515005,49183.647338292525,44895.885158602687,53881.064304835825,{"$f":"AD20+AA21","v":85329813.315730363},77890878.504356042,93479467.408366412,39383.485083454114,35950.380560989346,43144.590003902165,{"$f":"AJ20+AG21","v":68327291.930575609},62371121.864936121,74852517.246121511,3.0569508459727605E-2,2.7909800636021317E-2,3.3483326002199075E-2,{"$f":"AP20+AM21","v":53.035726124185302},48.421339344159975,58.090973556833731,1.1538202180851475E-2,1.0538795385699783E-2,1.2633092764630038E-2,{"$f":"AV20+AS21","v":20.017885849727829},18.283992576823454,21.917436089919917,9.2539456524767614E-3,8.4537454910803313E-3,1.0130597308340336E-2,{"$f":"BB20+AY21","v":16.054877946088705},14.666592731746464,17.575800573547536,6590.7120837244438,6017.285510118566,7218.9240980665909,{"$f":"BH20+BE21","v":11434374.271874797},10439523.643178677,12524273.390941942,2487.608482091739,2272.1387943785685,2723.6642436808406,{"$f":"BN20+BK21","v":4315807.7708127256},3941984.5750399111,4725346.2080489239,1995.1282996341424,1822.6070803262978,2184.1322762315654,{"$f":"BT20+BQ21","v":3461392.8523386782},3162081.9180501732,3789300.0920775328]
[25,0.03,1.1223935574008803E-2,1.0245227654345535E-2,1.229614970213685E-2,1053.7473075226283,961.86235073577359,1154.4109956873231,4.2184364638676091E-3,3.8506790219929466E-3,2.1335990510228087E-4,396.04344095215708,361.51692290137436,20.03106878619683,3.3778855075044666E-3,3.083431271481211E-3,3.700472037773793E-3,317.12920438487771,289.48468020241069,347.41489922631376,2419.8533617908111,2208.8463015674106,2651.0201343904805,227185370.74388286,207375196.30796015,248888218.43125573,909.48469823985522,830.19708328732702,996.34748869007092,85386007.93669571,77942174.156181931,93541029.04825446,728.26394513592811,664.78032406236844,797.81282080377503,68372289.407101423,62412196.858730085,74901811.961198211,5.6527934956930462E-4,5.1609707663188517E-4,6.1916051966864818E-4,53.070653219550465,48.453227598749386,58.129229825231462,2.1335990510228087E-4,1.9487926698987055E-4,2.3360619194929606E-4,20.03106878619683,18.296033644214351,21.931869990168213,1.7112033012481E-4,1.5632334287997616E-4,1.8733102839227667E-4,16.065451012473925,14.67625153196397,17.587375255514068,121.87286049412349,111.26928140875098,133.48951044211927,11441904.469155392,10446398.673738239,12532521.349875897,45.999879474425597,42.01549859755076,50.364929947807113,4318649.9800291313,3944580.6000449816,4728458.122030369,36.893129276523226,33.702934616844004,40.388116613259591,3463672.3798776595,3164164.3320147833,3791795.5655131815]
[36,0.03,4.7059958590393045E-7,4.2956410965075315E-7,5.1555561058620514E-7,1053.7566082443459,961.87084045051984,1154.4211848999958,1.7687151177660348E-7,1.6145209861994979E-7,8.9458000117309384E-9,396.04693656235361,361.5201137691206,20.031245587024859,1.4162871040917143E-7,1.2928276984077683E-7,1.5515418786419834E-7,317.13200347196215,289.48723528979542,347.41796562494233,0.10146013245514879,9.2612983029782714E-2,0.11115254263897682,227187375.95698917,207377026.66992491,248890415.20086271,3.8133070129942756E-2,3.4808681949171756E-2,4.1775071899000607E-2,85386761.58179903,77942862.099550098,93541854.672267154,3.0534807398874118E-2,2.787305247415044E-2,3.3450867623343386E-2,68372892.883506522,62412747.729390129,74902473.069325641,2.3701154205070393E-8,2.1639029282350706E-8,2.5960295499099924E-8,53.071121638661459,48.453655262937026,58.129742893010089,8.9458000117309384E-9,8.1709398403058426E-9,9.7946906832313368E-9,20.031245587024859,18.296195131049249,21.932063568095376,7.1747700229998016E-9,6.5543587577953084E-9,7.8544556681623824E-9,16.0655928114499,14.676381069406576,17.587530487496004,5.109911519295845E-3,4.6653223737352359E-3,5.5969769179762454E-3,11442005.459182732,10446490.877102679,12532631.966047985,1.9286928448185706E-3,1.7616348660572814E-3,2.1117116203343504E-3,4318688.097860015,3944615.4162159879,4728499.8569632461,1.546863062938175E-3,1.4131038947837772E-3,1.6934016440412537E-3,3463702.9513939028,3164192.2599740895,3791829.0331530189]
[39,0.03,1.6188549006082609E-8,1.4776935315355493E-8,1.7735028923377379E-8,1053.756608469447,961.87084065599231,1154.4211851466002,6.0843511595439093E-9,5.5539258616719287E-9,3.0773406145343391E-10,396.04693664695617,361.52011384634767,20.031245591303882,4.8720045401723006E-9,4.4473061980908018E-9,5.3372787587859721E-9,317.13200353970711,289.48723535163498,347.41796569915687,3.4902120095556392E-3,3.1858715121844579E-3,3.8236293391662643E-3,227187376.00552037,207377026.71422431,248890415.25403011,1.3117713934346399E-3,1.1974129821829998E-3,1.437055660324472E-3,85386761.600039139,77942862.11620006,93541854.692249328,1.0503923946692088E-3,9.5882845935825098E-4,1.1507043908173438E-3,68372892.898112178,62412747.742722593,74902473.08532612,8.1531583928726625E-10,7.4437907825295702E-10,8.9302993136368372E-10,53.071121649998389,48.45365527328758,58.129742905427626,3.0773406145343391E-10,2.810789979265878E-10,3.3693576210940508E-10,20.031245591303882,18.296195134957639,21.932063572780454,2.4681091867432231E-10,2.2546887233274529E-10,2.7019199401953421E-10,16.065592814881793,14.676381072541709,17.587530491253009,1.7578012289996779E-4,1.6048632879971203E-4,1.9253509318018912E-4,11442005.461626945,10446490.879334232,12532631.968725175,6.6346719315643878E-5,6.0599952091360077E-5,7.2642535345272236E-5,4318688.0987825627,3944615.4170586271,4728499.8579733362,5.3211837090706081E-5,4.8610543520672314E-5,5.8252740382009204E-5,3463702.9521338106,3164192.2606500164,3791829.0339630204]
[44,0.03,3.2612998930049288E-11,2.9769201393406041E-11,3.5728494201992845E-11,1053.7566084764658,961.87084066239913,1154.4211851542896,1.225736400351217E-11,1.1188784005053369E-11,6.1995244991689087E-13,396.04693664959422,361.52011384875573,20.031245591437312,9.8150043463520832E-12,8.9594189216983106E-12,1.0752332799206368E-11,317.13200354181953,289.48723535356322,347.41796570147091,7.0312836864202412E-6,6.4181678159733184E-6,7.7029769314272867E-6,227187376.00703365,207377026.71560562,248890415.25568792,2.6426580315801575E-6,2.4122747685470987E-6,2.895052218390531E-6,85386761.600607887,77942862.116719231,93541854.69287239,2.1160911969693803E-6,1.9316290488667084E-6,2.3181769442356127E-6,68372892.898567587,62412747.743138313,74902473.085825041,1.6425125305755997E-12,1.499605311970409E-12,1.7990731711114287E-12,53.071121650351884,48.453655273610323,58.129742905814823,6.1995244991689087E-13,5.6625390300235267E-13,6.7878138090329212E-13,20.031245591437312,18.296195135079508,21.932063572926538,4.972183871220188E-13,4.5422329631793303E-13,5.4432124883805586E-13,16.065592814988808,14.676381072639467,17.587530491370156,3.5412172875447937E-7,3.2331127808094292E-7,3.878758241719596E-7,11442005.461703157,10446490.879403815,12532631.968808653,1.3366024868815428E-7,1.2208297185708127E-7,1.4634362391597173E-7,4318688.0988113293,3944615.4170849021,4728499.8580048317,1.0719908161337402E-7,9.79294440306623E-8,1.1735434466900552E-7,3463702.9521568818,3164192.2606710927,3791829.033988277]
[50,0.03,7.1578352024086634E-15,6.5336842569538185E-15,7.8416178186067756E-15,1053.7566084764774,961.87084066240959,1154.4211851543025,2.6902215199914336E-15,2.4556917379875239E-15,1.3606591283900396E-16,396.04693664959859,361.52011384875965,20.031245591437532,2.1541773503503685E-15,1.966395187649231E-15,2.3599003079492727E-15,317.13200354182305,289.48723535356646,347.41796570147471,1.5432119565799307E-9,1.4086465224089318E-9,1.6906338347286961E-9,227187376.00703612,207377026.71560791,248890415.25569063,5.8000525271975805E-10,5.2944119899011499E-10,6.3540021958893543E-10,85386761.600608826,77942862.116720095,93541854.692873403,4.644354263053853E-10,4.23950046226319E-10,5.087887983699982E-10,68372892.898568347,62412747.743138999,74902473.085825875,3.6049533613784705E-16,3.2913034814013028E-16,3.948569496325957E-16,53.071121650352467,48.453655273610856,58.129742905815455,1.3606591283900396E-16,1.242802641089534E-16,1.4897756791364802E-16,20.031245591437532,18.29619513507971,21.932063572926779,1.0912848837546219E-16,9.9692012596330979E-17,1.1946652942616072E-16,16.065592814988985,14.676381072639627,17.587530491370352,7.7721922520934932E-11,7.0959706972891144E-11,8.5130203278031678E-11,11442005.461703282,10446490.87940393,12532631.968808791,2.9335481697798011E-11,2.6794524338211847E-11,3.2119203301743519E-11,4318688.0988113768,3944615.4170849449,4728499.8580048848,2.3527838138524972E-11,2.1493356785080057E-11,2.57566947838531E-11,3463702.95215692,3164192.2606711276,3791829.0339883184]

{"sheet":"Lackawanna NPV 4%","index":209,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU36","v":161.95932930516784},{"$f":"'WTP Values '!CV36","v":147.83675374251214},{"$f":"'WTP Values '!CW36","v":177.43118228562108},{"$f":"C3","v":161.95932930516784},{"$f":"D3","v":147.83675374251214},{"$f":"E3","v":177.43118228562108},{"$f":"'WTP Values '!CC36","v":60.871263550957913},{"$f":"'WTP Values '!CD36","v":55.564591195235238},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"I3","v":60.871263550957913},{"$f":"J3","v":55.564591195235238},{"$f":"K3","v":3.0787442517934553},{"$f":"'WTP Values '!CI36","v":48.742267599249189},{"$f":"'WTP Values '!CJ36","v":44.493347043448203},{"$f":"'WTP Values '!CK36","v":53.397131995146722},{"$f":"O3","v":48.742267599249189},{"$f":"P3","v":44.493347043448203},{"$f":"Q3","v":53.397131995146722},{"$f":"'WTP Values '!BH36","v":34918039.65803732},{"$f":"'WTP Values '!BI36","v":31873246.525798131},{"$f":"'WTP Values '!BJ36","v":38253733.737980329},{"$f":"U3","v":34918039.65803732},{"$f":"V3","v":31873246.525798131},{"$f":"W3","v":38253733.737980329},{"$f":"'WTP Values '!AV36","v":13123697.188831028},{"$f":"'WTP Values '!AW36","v":11979591.464484699},{"$f":"'WTP Values '!AX36","v":14377111.304595375},{"$f":"AA3","v":13123697.188831028},{"$f":"AB3","v":11979591.464484699},{"$f":"AC3","v":14377111.304595375},{"$f":"'WTP Values '!BB36","v":10508714.998728655},{"$f":"'WTP Values '!BC36","v":9592658.0040015541},{"$f":"'WTP Values '!BD36","v":11512292.503501328},{"$f":"AG3","v":10508714.998728655},{"$f":"AH3","v":9592658.0040015541},{"$f":"AI3","v":11512292.503501328},{"$f":"'WTP Values '!CX36","v":8.1568772132221703},{"$f":"'WTP Values '!CY36","v":7.4471860459729644},{"$f":"'WTP Values '!CZ36","v":8.9343726036692868},{"$f":"AM3","v":8.1568772132221703},{"$f":"AN3","v":7.4471860459729644},{"$f":"AO3","v":8.9343726036692868},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"'WTP Values '!CG36","v":2.8120720373922383},{"$f":"'WTP Values '!CH36","v":3.3708944532126397},{"$f":"AS3","v":3.0787442517934553},{"$f":"AT3","v":2.8120720373922383},{"$f":"AU3","v":3.3708944532126397},{"$f":"'WTP Values '!CL36","v":2.4692349412332253},{"$f":"'WTP Values '!CM36","v":2.2557171324300476},{"$f":"'WTP Values '!CN36","v":2.7031523404962017},{"$f":"AY3","v":2.4692349412332253},{"$f":"AZ3","v":2.2557171324300476},{"$f":"BA3","v":2.7031523404962017},{"$f":"'WTP Values '!BK36","v":1758602.9976721106},{"$f":"'WTP Values '!BL36","v":1605595.2985832021},{"$f":"'WTP Values '!BM36","v":1926229.123280593},{"$f":"BE3","v":1758602.9976721106},{"$f":"BF3","v":1605595.2985832021},{"$f":"BG3","v":1926229.123280593},{"$f":"'WTP Values '!AY36","v":663769.81395444716},{"$f":"'WTP Values '!AZ36","v":606275.92954465782},{"$f":"'WTP Values '!BA36","v":726756.69074026728},{"$f":"BK3","v":663769.81395444716},{"$f":"BL3","v":606275.92954465782},{"$f":"BM3","v":726756.69074026728},{"$f":"'WTP Values '!BE36","v":532361.08085217944},{"$f":"'WTP Values '!BF36","v":486327.1577217711},{"$f":"'WTP Values '!BG36","v":582793.10634408135},{"$f":"BQ3","v":532361.08085217944},{"$f":"BR3","v":486327.1577217711},{"$f":"BS3","v":582793.10634408135}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":149.7405041652809},{"$f":"D3/(1+B4)^A4","v":136.6833891850149},{"$f":"E3/(1+B4)^A4","v":164.04510196525615},{"$f":"F3+C4","v":311.69983347044877},{"$f":"G3+D4","v":284.52014292752705},{"$f":"H3+E4","v":341.47628425087726},{"$f":"I3/(1+B4)^A4","v":56.278904910279131},{"$f":"J3/(1+B4)^A4","v":51.372588013346181},{"$f":"K3/(1+B4)^A4","v":2.8464721262883277},{"$f":"L3+I4","v":117.15016846123704},{"$f":"M3+J4","v":106.93717920858143},{"$f":"N3+K4","v":5.9252163780817835},{"$f":"O3/(1+B4)^A4","v":45.064966345459673},{"$f":"P3/(1+B4)^A4","v":41.136600446975038},{"$f":"Q3/(1+B4)^A4","v":49.368650143441862},{"$f":"R3+O4","v":93.807233944708855},{"$f":"S3+P4","v":85.629947490423234},{"$f":"T3+Q4","v":102.76578213858858},{"$f":"U3/(1+B4)^A4","v":32283690.512238644},{"$f":"V3/(1+B4)^A4","v":29468608.104473121},{"$f":"W3/(1+B4)^A4","v":35367727.19857648},{"$f":"X3+U4","v":67201730.170275956},{"$f":"Y3+V4","v":61341854.630271256},{"$f":"Z3+W4","v":73621460.936556816},{"$f":"AA3/(1+B4)^A4","v":12133595.773697324},{"$f":"AB3/(1+B4)^A4","v":11075805.717903752},{"$f":"AC3/(1+B4)^A4","v":13292447.581911404},{"$f":"AD3+AA4","v":25257292.962528352},{"$f":"AE3+AB4","v":23055397.182388451},{"$f":"AF3+AC4","v":27669558.886506781},{"$f":"AG3/(1+B4)^A4","v":9715897.7429074086},{"$f":"AH3/(1+B4)^A4","v":8868951.5569540989},{"$f":"AI3/(1+B4)^A4","v":10643761.560189836},{"$f":"AJ3+AG4","v":20224612.741636064},{"$f":"AK3+AH4","v":18461609.560955651},{"$f":"AL3+AI4","v":22156054.063691162},{"$f":"AM3/(1+B4)^A4","v":7.5414915063074792},{"$f":"AN3/(1+B4)^A4","v":6.8853421283034058},{"$f":"AO3/(1+B4)^A4","v":8.2603297001380227},{"$f":"AP3+AM4","v":15.69836871952965},{"$f":"AQ3+AN4","v":14.332528174276369},{"$f":"AR3+AO4","v":17.194702303807311},{"$f":"AS3/(1+B4)^A4","v":2.8464721262883277},{"$f":"AT3/(1+B4)^A4","v":2.5999186736244804},{"$f":"AU3/(1+B4)^A4","v":3.1165814101448217},{"$f":"AV3+AS4","v":5.9252163780817835},{"$f":"AW3+AT4","v":5.4119907110167187},{"$f":"AX3+AU4","v":6.4874758633574618},{"$f":"AY3/(1+B4)^A4","v":2.2829465063177006},{"$f":"AZ3/(1+B4)^A4","v":2.0855372895987863},{"$f":"BA3/(1+B4)^A4","v":2.4992162911392395},{"$f":"BB3+AY4","v":4.7521814475509263},{"$f":"BC3+AZ4","v":4.3412544220288343},{"$f":"BD3+BA4","v":5.2023686316354407},{"$f":"BE3/(1+B4)^A4","v":1625927.3277293921},{"$f":"BF3/(1+B4)^A4","v":1484463.108897191},{"$f":"BG3/(1+B4)^A4","v":1780907.1036248084},{"$f":"BH3+BE4","v":3384530.3254015027},{"$f":"BI3+BF4","v":3090058.4074803931},{"$f":"BJ3+BG4","v":3707136.2269054013},{"$f":"BK3/(1+B4)^A4","v":613692.50550522108},{"$f":"BL3/(1+B4)^A4","v":560536.17746362591},{"$f":"BM3/(1+B4)^A4","v":671927.41377613461},{"$f":"BN3+BK4","v":1277462.3194596684},{"$f":"BO3+BL4","v":1166812.1070082837},{"$f":"BP3+BM4","v":1398684.1045164019},{"$f":"BQ3/(1+B4)^A4","v":492197.744870728},{"$f":"BR3/(1+B4)^A4","v":449636.79523092735},{"$f":"BS3/(1+B4)^A4","v":538824.98737433553},{"$f":"BT3+BQ4","v":1024558.8257229074},{"$f":"BU3+BR4","v":935963.95295269846},{"$f":"BV3+BS4","v":1121618.093718417}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":133.11876294848167},{"$f":"D4/(1+B5)^A5","v":121.51103527627775},{"$f":"E4/(1+B5)^A5","v":145.83549830491165},{"$f":"F4+C5","v":444.81859641893044},406.03117820380481,487.31178255578891,{"$f":"I4/(1+B5)^A5","v":50.031741535224818},{"$f":"J4/(1+B5)^A5","v":45.67004367936584},{"$f":"K4/(1+B5)^A5","v":2.5305033553285798},{"$f":"L4+I5","v":167.18190999646185},152.60722288794727,8.4557197334103638,{"$f":"O4/(1+B5)^A5","v":40.062590984740972},{"$f":"P4/(1+B5)^A5","v":36.570288005461137},{"$f":"Q4/(1+B5)^A5","v":43.888550210018153},{"$f":"R4+O5","v":133.86982492944983},122.20023549588437,146.65433234860672,{"$f":"U4/(1+B5)^A5","v":28700083.309838917},{"$f":"V4/(1+B5)^A5","v":26197485.299976815},{"$f":"W4/(1+B5)^A5","v":31441780.694000766},{"$f":"X4+U5","v":95901813.480114877},87539339.930248067,105063241.63055758,{"$f":"AA4/(1+B5)^A5","v":10786722.460401723},{"$f":"AB4/(1+B5)^A5","v":9846350.9525629338},{"$f":"AC4/(1+B5)^A5","v":11816937.498143245},{"$f":"AD4+AA5","v":36044015.422930077},32901748.134951383,39486496.384650022,{"$f":"AG4/(1+B5)^A5","v":8637397.7146636471},{"$f":"AH4/(1+B5)^A5","v":7884465.6393609345},{"$f":"AI4/(1+B5)^A5","v":9462265.2695702184},{"$f":"AJ4+AG5","v":28862010.456299711},26346075.200316586,31618319.333261378,{"$f":"AM4/(1+B5)^A5","v":6.7043584880549814},{"$f":"AN4/(1+B5)^A5","v":6.1210440802651744},{"$f":"AO4/(1+B5)^A5","v":7.3434030248439122},{"$f":"AP4+AM5","v":22.402727207584633},20.453572254541545,24.538105328651223,{"$f":"AS4/(1+B5)^A5","v":2.5305033553285798},{"$f":"AT4/(1+B5)^A5","v":2.3113182336926776},{"$f":"AU4/(1+B5)^A5","v":2.7706295251202113},{"$f":"AV4+AS5","v":8.4557197334103638},7.7233089447093963,9.2581053884776736,{"$f":"AY4/(1+B5)^A5","v":2.0295311311569226},{"$f":"AZ4/(1+B5)^A5","v":1.8540350563257302},{"$f":"BA4/(1+B5)^A5","v":2.221794182353813},{"$f":"BB4+AY5","v":6.7817125787078485},6.1952894783545647,7.4241628139892537,{"$f":"BE4/(1+B5)^A5","v":1445443.4738149608},{"$f":"BF4/(1+B5)^A5","v":1319682.2983909084},{"$f":"BG4/(1+B5)^A5","v":1583219.9302536203},{"$f":"BH4+BE5","v":4829973.7992164632},4409740.7058713017,5290356.1571590211,{"$f":"BK4/(1+B5)^A5","v":545570.40273777186},{"$f":"BL4/(1+B5)^A5","v":498314.62066847715},{"$f":"BM4/(1+B5)^A5","v":597341.02413814876},{"$f":"BN4+BK5","v":1823032.7221974402},1665126.7276767609,1996025.1286545508,{"$f":"BQ4/(1+B5)^A5","v":437562.0029361131},{"$f":"BR4/(1+B5)^A5","v":399725.47368475416},{"$f":"BS4/(1+B5)^A5","v":479013.45173668594},{"$f":"BT4+BQ5","v":1462120.8286590206},1335689.4266374526,1600631.5454551028]
[4,0.04,113.7904764730547,103.86814221052306,124.66079515194694,558.60907289198508,509.89932041432786,611.97257770773581,42.767342348826176,39.038944741632555,2.1630848735496531,209.94925234528802,191.64616762957982,10.618804606960017,34.24567067726629,31.260435454232287,37.516116657742067,168.11549560671614,153.46067095011665,184.17044900634878,24532951.496152587,22393720.228859812,26876565.910669371,120434764.97626746,109933060.15910788,131939807.54122695,9220535.566625867,8416702.0606003273,10101167.698549166,45264550.98955594,41318450.195551708,49587664.083199188,7383283.7660850603,6739674.2725555925,8088384.0090636397,36245294.222384773,33085749.472872179,39706703.342325017,5.7309137337551128,5.2322941332883639,6.2771716820569408,28.133640941339745,25.685866387829908,30.815277010708165,2.1630848735496531,1.9757245129639238,2.3683457298634552,10.618804606960017,9.6990334576733197,11.626451118341128,1.7348517167382373,1.5848369364632677,1.899198978681502,8.5165642954460861,7.7801264148178326,9.3233617926707559,1235571.139313594,1128069.9594922895,1353343.0317025846,6065544.9385300577,5537810.6653635912,6643699.1888616057,466355.86676202272,425961.42619880225,510609.61090727808,2289388.5889594629,2091088.1538755631,2506634.7395618288,374029.8339451506,341687.0101670702,409462.70610413438,1836150.6626041713,1677376.4368045228,2010094.2515592373]
[5,0.04,93.527477104265913,85.3720416115641,102.46208668555995,652.13654999625101,595.2713620258919,714.43466439329575,35.151637960557387,32.087166902428244,1.7778980917915841,245.10089030584541,223.73333453200806,12.396702698751602,28.147445018799043,25.693799268934598,30.83551322134425,196.26294062551517,179.15447021905123,215.00596222769303,20164297.843500201,18406005.677285109,22090578.058583494,140599062.81976765,128339065.83639298,154030385.59981045,7578608.121048497,6917915.5731246993,8302423.5413595336,52843159.110604435,48236365.768676408,57890087.624558724,6068521.0642415825,5539520.9753420558,6648062.0669282824,42313815.286626354,38625270.448214233,46354765.409253299,4.7103933442727728,4.3005643786876337,5.1593775592647937,32.844034285612516,29.986430766517543,35.974654569972955,1.7778980917915841,1.6239015326939668,1.9466075535525345,12.396702698751602,11.322934990367287,13.573058671893662,1.4259216521951534,1.3026204378726078,1.5610031217080023,9.9424859476412397,9.0827468526904411,10.884364914378757,1015549.4117313779,927191.27802763635,1112349.3225002347,7081094.3502614358,6465001.9433912272,7756048.5113618402,383310.52828795899,350109.24262666859,419683.88017653732,2672699.1172474218,2441197.3965022317,2926318.619738366,307425.25925621833,280841.81568387314,336548.49735402584,2143575.9218603894,1958218.2524883959,2346642.748913263]
[9,0.04,28.83626715970183,26.321794151848856,31.590974084668968,852.10211963126972,777.80027716736834,933.5027945774267,10.837906193082972,9.8930725583974954,0.54815917145366699,320.25652933319384,292.33700915550889,16.197921502951562,8.6783827550512047,7.9218779657743559,9.5071643626816495,256.44332879828448,234.08886346877554,280.93355011098697,6217029.4517272944,5674915.1531317569,6810937.6017853282,183711155.96508551,167691858.44792199,201260944.59507725,2336626.3609742182,2132922.5146583878,2559792.1672231383,69046533.101721317,63027152.081929281,75641008.57528995,1871038.3310956082,1707937.728328285,2049721.6410799513,55288561.41497913,50468992.759942077,60568593.894119367,1.4523022015370459,1.3259442807709112,1.5907324166444778,42.915047825755828,39.18121322363055,47.005614717121624,0.54815917145366699,0.50067915748019953,0.6001754479783159,16.197921502951562,14.794902855536165,17.734985202511137,0.4396382644392684,0.40162219827983597,0.48128640318736227,12.991164734499112,11.867802602532034,14.221853405449639,313112.84188620903,285870.37979805405,342958.06143440888,9252380.5101883411,8447374.8012062982,10134296.837882146,118181.79150193156,107945.21533183749,129396.37490594652,3492232.6972107971,3189745.2703883066,3823619.9130532527,94784.946435260645,86588.774522888591,103764.18441264943,2800863.6942957588,2558669.5357829514,3066197.1950166509]
[16,0.04,0.81265303995161187,0.74179108953371609,0.89028517397063434,901.96381751752745,823.31412057002194,988.12774298072236,0.30542987293541046,0.27880292010468133,1.5448019488517789E-2,338.99669432494773,309.44343254733406,17.145760793288016,0.24457098031092489,0.22325144150449708,0.26792739774064295,271.44939378849898,247.78683219800291,297.37268748551844,175206.02980386346,159928.36469155794,191943.33012514721,194461217.42606407,177504532.99863622,213037951.34638673,65849.941844428569,60109.235218234753,72139.118243615201,73086867.346050277,66715255.588936508,80067225.844911367,52728.911797422763,48132.470797526861,57764.498901786872,58523832.73085431,53422241.685914606,64112832.149800368,4.0928244715974622E-2,3.7367272421472343E-2,4.482943395469207E-2,45.426269309852245,41.473945246664492,49.756200246702477,1.5448019488517789E-2,1.4109955255765604E-2,1.6913922998518308E-2,17.145760793288016,15.660642958093939,18.772767475095467,1.238972333336214E-2,1.1318368585524388E-2,1.3563435810588161E-2,13.751357106115913,12.562260196649113,15.054060885689257,8824.0305653121577,8056.2935517418291,9665.1175291533782,9793793.7881266065,8941682.2798122671,10727316.425063554,3330.5556367291374,3042.0722245991333,3646.6008878218208,3696584.5556150288,3376396.7424853891,4047363.2608799683,2671.1943829508391,2440.2128906631237,2924.2439541162562,2964759.3308962118,2708392.9133508755,3245619.1148491818]
[19,0.04,9.7747316231202128E-2,8.9223918008671327E-2,0.10708504387215489,902.68469801528715,823.97214152554398,988.91748865053285,3.6737634523647526E-2,3.3534898484201277E-2,1.8581145604030873E-3,339.26763213974448,309.6907503791038,17.159464274885707,2.9417421430984296E-2,2.6853070349815183E-2,3.2226771803520342E-2,271.66634547803505,247.98487195465836,297.61035796277184,21074.084952504949,19236.460911750914,23087.276446206295,194616637.51774678,177646400.72505438,213208218.60259548,7920.5451439114649,7230.0430004450027,8677.018182345817,73145280.883587897,66768576.715264492,80131218.32498689,6342.3249069452086,5789.457016385617,6948.0140521299118,58570606.990365013,53464938.578439601,64164073.329829231,4.9229202160846032E-3,4.4946002962058945E-3,5.3921620197175321E-3,45.462575546305921,41.507092649822816,49.795967112849276,1.8581145604030873E-3,1.6971698751973609E-3,2.0344359754623127E-3,17.159464274885707,15.673159482450693,18.787771316379281,1.4902573978623935E-3,1.3613929917944212E-3,1.6314335690396412E-3,13.762347663567333,12.57230038696237,15.0660926087959,1061.369691243287,969.02495251896494,1162.537089124952,9801621.324890079,8948828.779757712,10735890.065218445,400.60500489650576,365.90572005213141,438.61947550473195,3699538.9931021081,3379095.2748622829,4050598.0527701224,321.29589040958177,293.51303615292795,351.73313144463515,2967128.8684992576,2710557.5540976394,3248213.1252491674]
[25,0.04,4.9046050031934343E-4,4.4769318641421727E-4,5.3731382322587601E-4,902.76229514468048,824.04297231842543,989.00249857536562,1.8433609539108422E-4,1.6826593018488925E-4,9.3233434132388709E-6,339.29679646966827,309.71737220318249,17.160939347159093,1.4760592709285982E-4,1.3473894554535853E-4,1.6170222602374064E-4,271.68969862516184,248.00618938059785,297.63594132483212,105.74209756439886,96.521568130165875,115.84356065627475,194633367.27115539,177661671.67267719,213226546.53677115,39.74241630221573,36.277727553574316,43.538123020454726,73151568.642578065,66774316.316144146,80138106.613367632,31.823480858446526,29.04939075889861,34.862608812431795,58575641.872399978,53469534.563910484,64169589.040809512,2.4701424093343318E-5,2.255227043572715E-5,2.7055908887955943E-5,45.466483627793259,41.510660707690825,49.8002477039702,9.3233434132388709E-6,8.5157814885408047E-6,1.0208060178683498E-5,17.160939347159093,15.67450678809023,18.789386362169967,7.4775698928793344E-6,6.8309751472603467E-6,8.1859406003163072E-6,13.763530710842591,12.573381134671999,15.067387729384725,5.3255672877983384,4.8622149574953566,5.8331885145917619,9802463.897806054,8949598.0444037933,10736812.950310409,2.0100902889981769,1.8359818913288124,2.2008330837137415,3699857.0151164113,3379385.7506993632,4050946.2527361922,1.612145982485093,1.4727417192847891,1.7648689936323541,2967383.9306303011,2710790.5606897702,3248492.3501155367]
[36,0.04,7.6249207809027083E-10,6.9600407746101311E-10,8.3533237312967844E-10,902.76256327848807,824.04321707142537,989.00279232379432,2.8657723170424045E-10,2.6159382599603909E-10,1.4494491379593312E-11,339.29689724585535,309.71746419384129,17.160944444212916,2.2947485070498929E-10,2.094712591975888E-10,2.5138959462053529E-10,271.68977932103684,248.00626304211892,297.63602972712658,1.6439144775370353E-4,1.5005679563630952E-4,1.800956391812733E-4,194633425.08015573,177661724.4408319,213226609.86822182,6.1785357994934118E-5,5.6398996153017236E-5,6.7686335344846729E-5,73151590.369680226,66774336.149107687,80138130.41557534,4.9474222768242459E-5,4.5161496823060946E-5,5.4198988550008025E-5,58575659.270235464,53469550.445156254,64169608.100130364,3.840195117947118E-11,3.5060779693767272E-11,4.2062339738197519E-11,45.466497132014076,41.510673036973479,49.800262495383294,1.4494491379593312E-11,1.3239019084171599E-11,1.5869912080273474E-11,17.160944444212916,15.674511443651513,18.789391942896735,1.1624968377625619E-11,1.0619742939596953E-11,1.2726233520119686E-11,13.763534798815597,12.57338486915291,15.067392204622632,8.2793677893305612E-6,7.5590192984925601E-6,9.0685387090038737E-6,9802466.8092834,8949600.7025673147,10736816.139303297,3.1249772827971919E-6,2.8543004925858652E-6,3.4215146590562774E-6,3699858.1140288874,3379386.754427114,4050947.455927385,2.5063150642499544E-6,2.2895908912063895E-6,2.7437451652796127E-6,2967384.8119873931,2710791.365834821,3248493.3149660043]
[39,0.04,8.7183571467021698E-12,7.9581313658549082E-12,9.5512152511630683E-12,902.76256327871567,824.04321707163308,989.00279232404375,3.2767326086435679E-12,2.9910716031540524E-12,1.6573044643767396E-13,339.2968972459409,309.7174641939194,17.160944444217243,2.6238222823810143E-12,2.3951006208851304E-12,2.8743961174728836E-12,271.68977932110533,248.00626304218144,297.63602972720162,1.8796567132472415E-6,1.7157538736975092E-6,2.0592189060881781E-6,194633425.08020478,177661724.44087672,213226609.86827558,7.0645562480573553E-7,6.448678029665684E-7,7.7392757570126661E-7,73151590.369698659,66774336.149124533,80138130.415595546,5.656897376945293E-7,5.1637790069798853E-7,6.197128504632799E-7,58575659.270250238,53469550.445169732,64169608.10014654,4.3908905434321577E-13,4.0088599999319326E-13,4.8094204622033323E-13,45.466497132025538,41.510673036983938,49.800262495395849,1.6573044643767396E-13,1.5137533879289576E-13,1.8145704772319887E-13,17.160944444217243,15.674511443655463,18.789391942901474,1.3292023490801465E-13,1.2142645728919133E-13,1.4551213337012621E-13,13.763534798819066,12.573384869156081,15.067392204626431,9.4666538066957083E-8,8.6430051952972708E-8,1.0368994188347361E-7,9802466.8092858717,8949600.7025695704,10736816.139306005,3.5731083390392093E-8,3.2636156903685772E-8,3.9121700588734493E-8,3699858.1140298201,3379386.7544279662,4050947.4559284067,2.8657281144505194E-8,2.6179250490534527E-8,3.1372063996202015E-8,2967384.8119881414,2710791.3658355046,3248493.3149668234]
[44,0.04,2.3090503505669771E-15,2.1077051227634312E-15,2.5296321947972778E-15,902.76256327871795,824.04321707163524,989.00279232404625,8.6784017348551326E-16,7.9218307045912654E-16,4.389358442275863E-17,339.29689724594169,309.71746419392014,17.160944444217286,6.9491736333020584E-16,6.3434060284969431E-16,7.6128165559605424E-16,271.68977932110602,248.0062630421821,297.63602972720236,4.9782567055203281E-10,4.5441612644263719E-10,5.453825826343481E-10,194633425.08020529,177661724.44087714,213226609.86827612,1.8710424230954276E-10,1.707927538931525E-10,2.0497413789276E-10,73151590.369698837,66774336.149124704,80138130.41559574,1.4982250269820427E-10,1.3676229965903024E-10,1.6413048359166746E-10,58575659.270250387,53469550.445169866,64169608.100146696,1.1629240667719576E-16,1.0617435638913016E-16,1.2737714018145357E-16,45.466497132025651,41.510673036984038,49.800262495395977,4.389358442275863E-17,4.0091644930965736E-17,4.8058762976530596E-17,17.160944444217286,15.674511443655504,18.789391942901521,3.5203824510434561E-17,3.2159706129700202E-17,3.8538779372801103E-17,13.763534798819101,12.573384869156113,15.067392204626469,2.5072361596605816E-11,2.2890934427597299E-11,2.7462203328854215E-11,9802466.8092858959,8949600.7025695927,10736816.139306031,9.4633506336605277E-12,8.643661675195289E-12,1.0361353055301675E-11,3699858.1140298294,3379386.754427975,4050947.4559284169,7.5898594149754711E-12,6.9335548550698167E-12,8.3088676168584293E-12,2967384.8119881488,2710791.3658355111,3248493.3149668318]
[50,0.04,3.2279864496401611E-20,2.9465115710650938E-20,3.5363535686322652E-20,902.76256327871795,824.04321707163524,989.00279232404625,1.213215779282049E-20,1.1074493098205932E-20,6.1361977536787141E-22,339.29689724594169,309.71746419392014,17.160944444217286,9.7147462890913966E-21,8.8679004767158701E-21,1.0642500143057886E-20,271.68977932110602,248.0062630421821,297.63602972720236,6.9594607082968252E-15,6.3526076782804869E-15,7.6242927581945169E-15,194633425.08020529,177661724.44087714,213226609.86827612,2.615663875398348E-15,2.3876339254726497E-15,2.8654799124758674E-15,73151590.369698837,66774336.149124704,80138130.41559574,2.0944758023237902E-15,1.9118978934893157E-15,2.2944972892284335E-15,58575659.270250387,53469550.445169866,64169608.100146696,1.6257346352705365E-21,1.4842871816945081E-21,1.7806960441494319E-21,45.466497132025651,41.510673036984038,49.800262495395977,6.1361977536787141E-22,5.604697470073128E-22,6.7184778208329998E-22,17.160944444217286,15.674511443655504,18.789391942901521,4.9213941336224976E-22,4.4958350772035586E-22,5.3876112996205202E-22,13.763534798819101,12.573384869156113,15.067392204626469,3.5050445510834843E-16,3.200087262442838E-16,3.8391376004874606E-16,9802466.8092858959,8949600.7025695927,10736816.139306031,1.3229493937258229E-16,1.2083592181501475E-16,1.4484875678106757E-16,3699858.1140298294,3379386.754427975,4050947.4559284169,1.0610406715556792E-16,9.6929116831542716E-17,1.1615559648791197E-16,2967384.8119881488,2710791.3658355111,3248493.3149668318]

{"sheet":"Lackawanna NPV 5%","index":210,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU36","v":161.95932930516784},{"$f":"'WTP Values '!CV36","v":147.83675374251214},{"$f":"'WTP Values '!CW36","v":177.43118228562108},{"$f":"C3","v":161.95932930516784},{"$f":"D3","v":147.83675374251214},{"$f":"E3","v":177.43118228562108},{"$f":"'WTP Values '!CC36","v":60.871263550957913},{"$f":"'WTP Values '!CD36","v":55.564591195235238},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"I3","v":60.871263550957913},{"$f":"J3","v":55.564591195235238},{"$f":"K3","v":3.0787442517934553},{"$f":"'WTP Values '!CI36","v":48.742267599249189},{"$f":"'WTP Values '!CJ36","v":44.493347043448203},{"$f":"'WTP Values '!CK36","v":53.397131995146722},{"$f":"O3","v":48.742267599249189},{"$f":"P3","v":44.493347043448203},{"$f":"Q3","v":53.397131995146722},{"$f":"'WTP Values '!BH36","v":34918039.65803732},{"$f":"'WTP Values '!BI36","v":31873246.525798131},{"$f":"'WTP Values '!BJ36","v":38253733.737980329},{"$f":"U3","v":34918039.65803732},{"$f":"V3","v":31873246.525798131},{"$f":"W3","v":38253733.737980329},{"$f":"'WTP Values '!AV36","v":13123697.188831028},{"$f":"'WTP Values '!AW36","v":11979591.464484699},{"$f":"'WTP Values '!AX36","v":14377111.304595375},{"$f":"AA3","v":13123697.188831028},{"$f":"AB3","v":11979591.464484699},{"$f":"AC3","v":14377111.304595375},{"$f":"'WTP Values '!BB36","v":10508714.998728655},{"$f":"'WTP Values '!BC36","v":9592658.0040015541},{"$f":"'WTP Values '!BD36","v":11512292.503501328},{"$f":"AG3","v":10508714.998728655},{"$f":"AH3","v":9592658.0040015541},{"$f":"AI3","v":11512292.503501328},{"$f":"'WTP Values '!CX36","v":8.1568772132221703},{"$f":"'WTP Values '!CY36","v":7.4471860459729644},{"$f":"'WTP Values '!CZ36","v":8.9343726036692868},{"$f":"AM3","v":8.1568772132221703},{"$f":"AN3","v":7.4471860459729644},{"$f":"AO3","v":8.9343726036692868},{"$f":"'WTP Values '!CF36","v":3.0787442517934553},{"$f":"'WTP Values '!CG36","v":2.8120720373922383},{"$f":"'WTP Values '!CH36","v":3.3708944532126397},{"$f":"AS3","v":3.0787442517934553},{"$f":"AT3","v":2.8120720373922383},{"$f":"AU3","v":3.3708944532126397},{"$f":"'WTP Values '!CL36","v":2.4692349412332253},{"$f":"'WTP Values '!CM36","v":2.2557171324300476},{"$f":"'WTP Values '!CN36","v":2.7031523404962017},{"$f":"AY3","v":2.4692349412332253},{"$f":"AZ3","v":2.2557171324300476},{"$f":"BA3","v":2.7031523404962017},{"$f":"'WTP Values '!BK36","v":1758602.9976721106},{"$f":"'WTP Values '!BL36","v":1605595.2985832021},{"$f":"'WTP Values '!BM36","v":1926229.123280593},{"$f":"BE3","v":1758602.9976721106},{"$f":"BF3","v":1605595.2985832021},{"$f":"BG3","v":1926229.123280593},{"$f":"'WTP Values '!AY36","v":663769.81395444716},{"$f":"'WTP Values '!AZ36","v":606275.92954465782},{"$f":"'WTP Values '!BA36","v":726756.69074026728},{"$f":"BK3","v":663769.81395444716},{"$f":"BL3","v":606275.92954465782},{"$f":"BM3","v":726756.69074026728},{"$f":"'WTP Values '!BE36","v":532361.08085217944},{"$f":"'WTP Values '!BF36","v":486327.1577217711},{"$f":"'WTP Values '!BG36","v":582793.10634408135},{"$f":"BQ3","v":532361.08085217944},{"$f":"BR3","v":486327.1577217711},{"$f":"BS3","v":582793.10634408135}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":146.90188599108194},{"$f":"D3/(1+B4)^A4","v":134.09229364400193},{"$f":"E3/(1+B4)^A4","v":160.93531273072205},{"$f":"F3+C4","v":308.86121529624978},{"$f":"G3+D4","v":281.92904738651407},{"$f":"H3+E4","v":338.36649501634315},{"$f":"I3/(1+B4)^A4","v":55.212030431707859},{"$f":"J3/(1+B4)^A4","v":50.398722172548965},{"$f":"K3/(1+B4)^A4","v":2.7925117930099366},{"$f":"L3+I4","v":116.08329398266577},{"$f":"M3+J4","v":105.9633133677842},{"$f":"N3+K4","v":5.8712560448033919},{"$f":"O3/(1+B4)^A4","v":44.210673559409692},{"$f":"P3/(1+B4)^A4","v":40.356777363671839},{"$f":"Q3/(1+B4)^A4","v":48.432772784713578},{"$f":"R3+O4","v":92.952941158658888},{"$f":"S3+P4","v":84.850124407120035},{"$f":"T3+Q4","v":101.8299047798603},{"$f":"U3/(1+B4)^A4","v":31671691.29980709},{"$f":"V3/(1+B4)^A4","v":28909974.173059527},{"$f":"W3/(1+B4)^A4","v":34697264.161433406},{"$f":"X3+U4","v":66589730.957844406},{"$f":"Y3+V4","v":60783220.698857658},{"$f":"Z3+W4","v":72950997.899413735},{"$f":"AA3/(1+B4)^A4","v":11903580.216626782},{"$f":"AB3/(1+B4)^A4","v":10865842.598172063},{"$f":"AC3/(1+B4)^A4","v":13040463.768340476},{"$f":"AD3+AA4","v":25027277.40545781},{"$f":"AE3+AB4","v":22845434.06265676},{"$f":"AF3+AC4","v":27417575.072935849},{"$f":"AG3/(1+B4)^A4","v":9531714.2845611386},{"$f":"AH3/(1+B4)^A4","v":8700823.5863959678},{"$f":"AI3/(1+B4)^A4","v":10441988.665307326},{"$f":"AJ3+AG4","v":20040429.283289794},{"$f":"AK3+AH4","v":18293481.590397522},{"$f":"AL3+AI4","v":21954281.168808654},{"$f":"AM3/(1+B4)^A4","v":7.3985280845552559},{"$f":"AN3/(1+B4)^A4","v":6.7548172752589242},{"$f":"AO3/(1+B4)^A4","v":8.1037393230560415},{"$f":"AP3+AM4","v":15.555405297777426},{"$f":"AQ3+AN4","v":14.202003321231889},{"$f":"AR3+AO4","v":17.038111926725328},{"$f":"AS3/(1+B4)^A4","v":2.7925117930099366},{"$f":"AT3/(1+B4)^A4","v":2.5506322334623475},{"$f":"AU3/(1+B4)^A4","v":3.0575006378345937},{"$f":"AV3+AS4","v":5.8712560448033919},{"$f":"AW3+AT4","v":5.3627042708545858},{"$f":"AX3+AU4","v":6.4283950910472338},{"$f":"AY3/(1+B4)^A4","v":2.2396688809371659},{"$f":"AZ3/(1+B4)^A4","v":2.046001934176914},{"$f":"BA3/(1+B4)^A4","v":2.4518388575929264},{"$f":"BB3+AY4","v":4.7089038221703916},{"$f":"BC3+AZ4","v":4.301719066606962},{"$f":"BD3+BA4","v":5.1549911980891281},{"$f":"BE3/(1+B4)^A4","v":1595104.7597932976},{"$f":"BF3/(1+B4)^A4","v":1456322.2662886186},{"$f":"BG3/(1+B4)^A4","v":1747146.5970799029},{"$f":"BH3+BE4","v":3353707.7574654082},{"$f":"BI3+BF4","v":3061917.5648718206},{"$f":"BJ3+BG4","v":3673375.7203604961},{"$f":"BK3/(1+B4)^A4","v":602058.788167299},{"$f":"BL3/(1+B4)^A4","v":549910.14017656038},{"$f":"BM3/(1+B4)^A4","v":659189.74216804281},{"$f":"BN3+BK4","v":1265828.6021217462},{"$f":"BO3+BL4","v":1156186.0697212182},{"$f":"BP3+BM4","v":1385946.4329083101},{"$f":"BQ3/(1+B4)^A4","v":482867.19351671601},{"$f":"BR3/(1+B4)^A4","v":441113.06822836382},{"$f":"BS3/(1+B4)^A4","v":528610.5272962189},{"$f":"BT3+BQ4","v":1015228.2743688955},{"$f":"BU3+BR4","v":927440.22595013492},{"$f":"BV3+BS4","v":1111403.6336403002}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":126.8993724142809},{"$f":"D4/(1+B5)^A5","v":115.83396492301213},{"$f":"E4/(1+B5)^A5","v":139.02197406821901},{"$f":"F4+C5","v":435.76058771053067},397.76301230952618,477.38846908456219,{"$f":"I4/(1+B5)^A5","v":47.694227778173286},{"$f":"J4/(1+B5)^A5","v":43.536311130589752},{"$f":"K4/(1+B5)^A5","v":2.41227668114453},{"$f":"L4+I5","v":163.77752176083905},149.49962449837395,8.2835327259479214,{"$f":"O4/(1+B5)^A5","v":38.190842077019489},{"$f":"P4/(1+B5)^A5","v":34.861701642303714},{"$f":"Q4/(1+B5)^A5","v":41.838050132567602},{"$f":"R4+O5","v":131.14378323567837},119.71182604942375,143.66795491242789,{"$f":"U4/(1+B5)^A5","v":27359197.753855597},{"$f":"V4/(1+B5)^A5","v":24973522.663262736},{"$f":"W4/(1+B5)^A5","v":29972801.348824881},{"$f":"X4+U5","v":93948928.711700007},85756743.36212039,102923799.24823862,{"$f":"AA4/(1+B5)^A5","v":10282760.148257665},{"$f":"AB4/(1+B5)^A5","v":9386323.3760259692},{"$f":"AC4/(1+B5)^A5","v":11264842.905379958},{"$f":"AD4+AA5","v":35310037.553715475},32231757.438682728,38682417.978315808,{"$f":"AG4/(1+B5)^A5","v":8233853.1774634598},{"$f":"AH4/(1+B5)^A5","v":7516098.5521183172},{"$f":"AI4/(1+B5)^A5","v":9020182.4125319738},{"$f":"AJ4+AG5","v":28274282.460753255},25809580.142515838,30974463.581340626,{"$f":"AM4/(1+B5)^A5","v":6.3911267332298936},{"$f":"AN4/(1+B5)^A5","v":5.8350651335785972},{"$f":"AO4/(1+B5)^A5","v":7.0003147159538202},{"$f":"AP4+AM5","v":21.946532031007319},20.037068454810488,24.038426642679148,{"$f":"AS4/(1+B5)^A5","v":2.41227668114453},{"$f":"AT4/(1+B5)^A5","v":2.2033320232910891},{"$f":"AU4/(1+B5)^A5","v":2.6411840084954914},{"$f":"AV4+AS5","v":8.2835327259479214},7.5660362941456754,9.0695790995427252,{"$f":"AY4/(1+B5)^A5","v":1.9347101876144397},{"$f":"AZ4/(1+B5)^A5","v":1.7674133974101405},{"$f":"BA4/(1+B5)^A5","v":2.1179905907292311},{"$f":"BB4+AY5","v":6.6436140097848311},6.0691324640171027,7.2729817888183597,{"$f":"BE4/(1+B5)^A5","v":1377911.465105969},{"$f":"BF4/(1+B5)^A5","v":1258025.929198677},{"$f":"BG4/(1+B5)^A5","v":1509250.9207039436},{"$f":"BH4+BE5","v":4731619.2225713767},4319943.4940704973,5182626.6410644399,{"$f":"BK4/(1+B5)^A5","v":520081.01774521021},{"$f":"BL4/(1+B5)^A5","v":475033.05489822727},{"$f":"BM4/(1+B5)^A5","v":569432.8838510249},{"$f":"BN4+BK5","v":1785909.6198669565},1631219.1246194455,1955379.3167593349,{"$f":"BQ4/(1+B5)^A5","v":417118.83685711346},{"$f":"BR4/(1+B5)^A5","v":381050.05353924091},{"$f":"BS4/(1+B5)^A5","v":456633.64845802297},{"$f":"BT4+BQ5","v":1432347.111226009},1308490.2794893759,1568037.2820983231]
[4,0.05,104.40042773476559,95.296889607118132,114.37372211637661,540.16101544529624,493.05990191664432,591.76219120093879,39.238159226390884,35.817430910445545,1.9845859954603524,203.01568098722993,185.3170554088195,10.268118721408275,31.419700291149873,28.680808216579482,34.420267384530192,162.56348352682824,148.39263426600323,178.08822229695807,22508479.7004175,20545778.899337403,24658697.846123688,116457408.41211751,106302522.2614578,127582497.09436232,8459652.22166292,7722151.4706534576,9267614.1363978665,43769689.775378391,39953908.909336187,47950032.114713676,6774011.3861721894,6183512.8796074204,7420926.3938642638,35048293.846925445,31993093.022123259,38395389.975204892,5.2579957801367891,4.8005225259669357,5.7591762411372383,27.204527811144107,24.837590980777424,29.797602883816388,1.9845859954603524,1.8126867083497835,2.1729086201699839,10.268118721408275,9.3787230024954589,11.24248771971271,1.5916908593554657,1.4540553760296506,1.7424761005788585,8.2353048691402968,7.5231878400467531,9.0154578893972186,1133611.1723867885,1034981.0453041084,1241664.4675450609,5865230.3949581655,5354924.5393746058,6424291.1086095013,427871.94039126515,390810.86987271952,468473.84277211648,2213781.5602582218,2022029.994492165,2423853.1595314513,343164.6993646585,313490.8220663126,375673.63265966176,1775511.8105906674,1621981.1015556885,1943710.9147579849]
[5,0.05,81.800466920688265,74.667606590233191,89.614804034573368,621.96148236598447,567.72750850687748,681.37699523551214,30.744124477933042,28.063894334010282,1.5549750570500405,233.75980546516297,213.38094974282978,11.823093778458315,24.618157320712584,22.472163713153602,26.969180152620272,187.18164084754082,170.86479797915683,205.05740244957835,17635982.812701251,16098155.378106389,19320734.993477337,134093391.22481877,122400677.63956419,146903232.08783966,6628358.8748959294,6050507.7386898762,7261418.1766007179,50398048.650274321,46004416.648026064,55211450.291314393,5307615.1730211871,4844944.141867144,5814490.0090290718,40355909.019946635,36838037.163990401,44209879.984233961,4.1197772769179126,3.7613350118163562,4.5124652822344897,31.324305088062019,28.598925992593781,34.310068166050876,1.5549750570500405,1.4202874676016353,1.7025307612480562,11.823093778458315,10.799010470097095,12.945018480960766,1.247131437233675,1.1392904346133657,1.3652756192494619,9.4824363063739714,8.6624782746601188,10.380733508646681,888214.01616603578,810934.73079464654,972876.60029568186,6753444.4111242015,6165859.2701692525,7397167.7089051828,335248.86119418894,306210.54268557567,367061.51411798398,2549030.4214524105,2328240.5371777406,2790914.6736494354,268878.5213604921,245628.26203666368,294350.12124110485,2044390.3319511595,1867609.3635923523,2238061.0359990899]
[9,0.05,18.926783334966768,17.276400310087492,20.734844719314285,774.671220695275,707.12121973256626,848.67498007243296,7.1134970828622626,6.4933522703508908,0.35978616142373576,291.15467594604149,265.77221499566525,14.726009165248472,5.6960864314750133,5.1995519057262349,6.240060096053484,233.14020935107249,212.81710423745696,255.40499335092727,4080568.7077413797,3724750.1194518376,4470382.3689467432,167017241.44096389,152453624.62039796,182972272.9656159,1533652.7652488342,1399951.0436505887,1680128.4113251471,62772243.90174406,57299846.714831658,68767476.453407109,1228062.4571807631,1121010.8144253655,1345341.863524124,50264465.226728469,45882852.920872584,55064698.804009378,0.95322355536364523,0.87028809857402034,1.044082704151553,39.015338325599409,35.620798935937636,42.734193582574107,0.35978616142373576,0.32862249061155607,0.39392722379569117,14.726009165248472,13.450483446896962,16.123399202183805,0.28855809008564115,0.26360611403886425,0.31589398949398728,11.810651811877642,10.78937009692268,12.929507255440733,205512.69292087044,187632.00903769047,225101.70563339989,8411612.5744017512,7679758.0925543876,9213388.7728007101,77569.026167893346,70850.214118114236,84929.756636375372,3174891.9573993315,2899891.6977086817,3476165.8694165573,62212.4262707503,56832.840587815808,68105.980064309348,2546347.9635517034,2326162.0960390503,2787570.4909451921]
[16,0.05,0.2232803967515147,0.20381072934605449,0.24461020520884358,800.59729731297193,730.78658696323726,877.07775530026765,8.3918351198001756E-2,7.6602465696997482E-2,4.2444188981644133E-3,300.8988076944791,274.66686684893585,15.218847458051552,6.7197072838097963E-2,6.1339425294514069E-2,7.361436274414683E-2,240.94275934754307,219.93949681203156,263.95268332476604,48138.713478748148,43941.100278512713,52737.368590538557,172606840.85087681,157555820.55457324,189095842.60534397,18092.593540243986,16515.306321572014,19820.575511165145,64873055.138026632,59217512.14040111,71068931.336081803,14487.526370547012,13224.631728372544,15871.078552430417,51946676.133500151,47418423.532618575,56907560.087589599,1.1245235382457967E-2,1.0266840830725333E-2,1.2317106203337981E-2,40.321072453410451,36.81292733534795,44.164387382755457,4.2444188981644133E-3,3.8767792068322938E-3,4.6471830560784024E-3,15.218847458051552,13.90063346547689,16.663004226723579,3.404137073897264E-3,3.1097771178044708E-3,3.7266203166878556E-3,12.20592125728812,11.150460103000929,13.362221659666009,2424.4455489734028,2213.5060501178859,2655.5383053607743,8693125.6941050924,7936778.0919991117,9521735.0968294665,915.08644822906797,835.82422000870281,1001.9214264869573,3281146.7012719233,2996942.9529112959,3592503.407534251,733.92371935407232,670.46042480547999,803.45032649133134,2631567.0999217201,2404012.2279607751,2880862.6698654466]
[19,0.05,1.6018743430240609E-2,1.4621936494308515E-2,1.754900194852143E-2,{"$f":"F20+C21","v":800.75121112075408},730.92707975112592,877.24637237840705,6.0205309399625805E-3,5.4956694003441917E-3,3.0450616502543024E-4,{"$f":"L20+I21","v":300.95665510591152},274.71967120324751,15.221773262035885,4.8209009152496464E-3,4.4006573360075608E-3,5.2812947609165838E-3,{"$f":"R20+O21","v":240.98908028526441},219.98177989935854,264.00342789098073,3453.6023381224163,3152.4541412711114,3783.5223733412504,{"$f":"X20+U21","v":172640024.29555464},157586110.45982417,189132196.0395472,1298.0119084584658,1184.8530300289258,1421.9820386041602,{"$f":"AD20+AA21","v":64885526.900012664},59228896.631469838,71082594.247352749,1039.3745767431021,948.7710775253363,1138.6343762883548,{"$f":"AJ20+AG21","v":51956662.815633804},47427539.663973786,56918500.493326746,8.0676379576988461E-4,7.3657110744717344E-4,8.8366272608281563E-4,{"$f":"AP20+AM21","v":40.328824128086339},36.820004573605942,44.172877929817325,3.0450616502543024E-4,2.7813069285723992E-4,3.3340156203469471E-4,{"$f":"AV20+AS21","v":15.221773262035885},13.903305844504942,16.666207668002023,2.4422205971272917E-4,2.2310387521740646E-4,2.6735788534709237E-4,{"$f":"BB20+AY21","v":12.208267830058853},11.152603764712921,13.364790529712124,173.93632300292981,158.80294917956419,190.51554637862137,{"$f":"BH20+BE21","v":8694796.9364158008},7938303.9274494201,9523565.6382394414,65.650792653261234,59.964304649640319,71.8805703575335,{"$f":"BN20+BK21","v":3281777.4975341382},2997519.1113659106,3593194.0617255401,52.65368536040566,48.100655862956998,57.641713407249114,{"$f":"BT20+BQ21","v":2632073.0153353023},2404474.3962408854,2881416.5120339179]
[25,0.05,2.2083762657633554E-5,2.015809645378966E-5,2.4193407903510875E-5,800.76049431208935,730.93555346410835,877.25654238603204,8.3000253378223945E-6,7.5764406372165422E-6,4.1979833845848606E-7,300.96014412743801,274.72285605671493,15.22194972962243,6.6461911992020969E-6,6.0668349280443648E-6,7.2808994371497669E-6,240.99187409651427,219.98433017080956,264.00648850993485,4.7612058137445397,4.3460368379131671,5.216040226037852,172642025.72915271,157587937.37184736,189134388.66859239,1.7894653870954826,1.6334622758199535,1.9603731079598481,64886279.124614678,59229583.278174035,71083418.315195322,1.432902747030778,1.3079949362908334,1.5697443079277127,51957265.154581718,47428089.496330142,56919160.355370358,1.1122208345580618E-6,1.0154517792341813E-6,1.2182352502987329E-6,40.329291664301714,36.820431431714518,44.173390030544681,4.1979833845848606E-7,3.8343658075371292E-7,4.5963411535507033E-7,15.22194972962243,13.903467026962804,16.666400881065538,3.3668945544583888E-7,3.0757550052260815E-7,3.6858497112237637E-7,12.208409361766284,11.152733057998022,13.364945469106431,0.23979212173950731,0.21892894747244615,0.26264857335015429,8694897.7360929791,7938395.9570251638,9523676.0459176116,9.0507506381750993E-2,8.2667999370834438E-2,9.9096003527616036E-2,3281815.5435189656,2997553.8619139651,3593235.7179946988,7.2589432224363148E-2,6.6312533962478035E-2,7.9466028256743398E-2,2632103.5292290938,2404502.271560424,2881449.91659257]
[36,0.05,1.3137783117339129E-12,1.1992190976420798E-12,1.4392825662604004E-12,800.76050274445856,730.93556116118964,877.25655162393912,4.9377424693086696E-13,4.5072769272286622E-13,2.4974093451328164E-14,300.96014729668417,274.72285894967058,15.221949889916429,3.9538651037486673E-13,3.6092020517071429E-13,4.3314574236001294E-13,240.99187663426744,219.98433248734381,264.00649129004228,2.8324742630019211E-7,2.5854873683281991E-7,3.1030584001188999E-7,172642027.54715115,157587939.03131944,189134390.66026279,1.0645653331869763E-7,9.7175800350579167E-8,1.166239518180023E-7,64886279.807896465,59229583.901888274,71083419.063735798,8.5244375293186944E-8,7.7813523256766419E-8,9.3385174378802221E-8,51957265.701715164,47428089.995769322,56919160.954754807,6.6166786564149505E-14,6.0409928545774268E-14,7.2473657467015877E-14,40.329292088987351,36.820431819450278,44.1733904957104,2.4974093451328164E-14,2.2810907340806301E-14,2.7343951365903821E-14,15.221949889916429,13.903467173372583,16.666401056570258,2.0029888529948753E-14,1.8297879218858009E-14,2.1927374813741938E-14,12.208409490326343,11.152733175441336,13.364945609845336,1.42653991418952E-8,1.302423447757041E-8,1.5625145253769111E-8,8694897.8276541736,7938396.0406200541,9523676.1462062169,5.3843541418591291E-9,4.9179764486507656E-9,5.8952897761327496E-9,3281815.578077964,2997553.8934795596,3593235.7558330921,4.3183955196367968E-9,3.944978501474158E-9,4.7274889728656026E-9,2632103.5569463312,2404502.2968809186,2881449.9469355377]
[39,0.05,5.0459389778073346E-15,4.605941758725494E-15,5.5279737352239409E-15,800.76050274445879,730.93556116118987,877.25655162393934,1.8964803243993222E-15,1.731147799270501E-15,9.5920103457289199E-17,300.96014729668423,274.72285894967064,15.221949889916432,1.5185942606760295E-15,1.3862166203258058E-15,1.6636193221679167E-15,240.9918766342675,219.98433248734386,264.00649129004233,1.0878922387182957E-9,9.9302990253032047E-10,1.1918177664926848E-9,172642027.54715121,157587939.03131947,189134390.66026285,4.0887657081665863E-10,3.7323127829798048E-10,4.4792743111104879E-10,64886279.80789648,59229583.901888289,71083419.063735813,3.274052494922345E-10,2.9886495042198507E-10,3.5867230196959663E-10,51957265.701715179,47428089.995769337,56919160.954754822,2.5413234818868126E-16,2.320214988884793E-16,2.7835567828367359E-16,40.329292088987366,36.820431819450285,44.173390495710414,9.5920103457289199E-17,8.7611772429257687E-17,1.0502221628425484E-16,15.221949889916432,13.903467173372587,16.666401056570262,7.6930479329510101E-17,7.0278205338760805E-17,8.4218314661949361E-17,12.208409490326346,11.152733175441339,13.364945609845339,5.4790319585247715E-11,5.0023273956881416E-11,6.0012810963394449E-11,8694897.8276541755,7938396.040620056,9523676.1462062187,2.0680142298031825E-11,1.8888886224216703E-11,2.2642535807732377E-11,3281815.578077965,2997553.8934795605,3593235.7558330931,1.6586025267356668E-11,1.5151811085181107E-11,1.8157264937532561E-11,2632103.5569463321,2404502.296880919,2881449.9469355387]
[44,0.05,1.7913860563358408E-19,1.6351802665796866E-19,1.9625158196768489E-19,800.76050274445879,730.93556116118987,877.25655162393934,6.7327972537640456E-20,6.1458413244966153E-20,3.4053114120366597E-21,300.96014729668423,274.72285894967064,15.221949889916432,5.3912435242900885E-20,4.9212825118065847E-20,5.9061048298239621E-20,240.9918766342675,219.98433248734386,264.00649129004233,3.8621850081960072E-14,3.5254091037192037E-14,4.2311366387471998E-14,172642027.54715121,157587939.03131947,189134390.66026285,1.4515748029153894E-14,1.3250285242687147E-14,1.5902113717026078E-14,64886279.80789648,59229583.901888289,71083419.063735813,1.1623390637324118E-14,1.0610166061621535E-14,1.2733419158814616E-14,51957265.701715179,47428089.995769337,56919160.954754822,9.0220897837118248E-21,8.2371205776962464E-21,9.882055311654967E-21,40.329292088987366,36.820431819450285,44.173390495710414,3.4053114120366597E-21,3.1103528637764206E-21,3.7284504367679339E-21,15.221949889916432,13.903467173372587,16.666401056570262,2.7311505070559141E-21,2.4949845343327914E-21,2.989879886321544E-21,12.208409490326346,11.152733175441339,13.364945609845339,1.9451407351312777E-15,1.775903272963574E-15,2.1305472229087337E-15,8694897.8276541755,7938396.040620056,9523676.1462062187,7.3417690381648815E-16,6.7058455424444363E-16,8.0384489595398129E-16,3281815.578077965,2997553.8934795605,3593235.7558330931,5.8882944333361185E-16,5.3791263084245396E-16,6.4461087169995164E-16,2632103.5569463321,2404502.296880919,2881449.9469355387]
[50,0.05,1.637717367183931E-25,1.4949112233973703E-25,1.7941672761660861E-25,800.76050274445879,730.93556116118987,877.25655162393934,6.155244400401021E-26,5.6186387280876721E-26,3.1131969685916395E-27,300.96014729668423,274.72285894967064,15.221949889916432,4.9287718407876775E-26,4.4991250266230791E-26,5.3994673108018416E-26,240.9918766342675,219.98433248734386,264.00649129004233,3.5308790312556721E-20,3.2229924393845248E-20,3.8681812508790888E-20,172642027.54715121,157587939.03131947,189134390.66026285,1.3270558046899553E-20,1.2113649196575765E-20,1.4537998505233966E-20,64886279.80789648,59229583.901888289,71083419.063735813,1.0626312873756149E-20,9.7000047345268938E-21,1.1641120922130104E-20,51957265.701715179,47428089.995769337,56919160.954754822,8.2481568251681765E-27,7.5305238521697068E-27,9.0343527851684062E-27,40.329292088987366,36.820431819450285,44.173390495710414,3.1131969685916395E-27,2.8435405562417425E-27,3.4086164796152709E-27,15.221949889916432,13.903467173372587,16.666401056570262,2.4968669383011645E-27,2.2809597564301267E-27,2.7334019924428408E-27,12.208409490326346,11.152733175441339,13.364945609845339,1.7782826612245281E-21,1.6235627280253717E-21,1.9477846085841033E-21,8694897.8276541755,7938396.040620056,9523676.1462062187,6.7119773636340806E-22,6.1306046609393117E-22,7.3488946839228338E-22,3281815.578077965,2997553.8934795605,3593235.7558330931,5.3831847258495854E-22,4.9176940640043087E-22,5.8931485813723865E-22,2632103.5569463321,2404502.296880919,2881449.9469355387]

{"sheet":"Lancaster","index":211,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lancaster"]
[null,"Number of households",{"$f":"'WTP Values '!C37","v":196171},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA37","v":0.13787764749084228}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU37","v":2.6109413825000001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV37","v":600.06058610399998}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW37","v":860.80369192599994}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!X3:X52), \"NULL\")))))","v":882353897.78550029},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!Y3:Y52), \"NULL\")))))","v":805409450.87318611},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!Z3:Z52), \"NULL\")))))","v":966649652.83442819},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AD3:AD52), \"NULL\")))))","v":331585819.75995386},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AE3:AE52), \"NULL\")))))","v":302673466.90257752},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AF3:AF52), \"NULL\")))))","v":363260472.21578354},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":265503388.57625309},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AK3:AK52), \"NULL\")))))","v":242353986.81607062},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!AL3:AL52), \"NULL\")))))","v":290864494.91482222}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BH3:BH52), \"NULL\")))))","v":44387440.642536677},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BI3:BI52), \"NULL\")))))","v":40520809.226738758},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":48623491.816730365},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BN3:BN52), \"NULL\")))))","v":16714729.463174425},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BO3:BO52), \"NULL\")))))","v":15261818.741880057},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BP3:BP52), \"NULL\")))))","v":18306451.948485993},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BT3:BT52), \"NULL\")))))","v":13393938.753763136},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BU3:BU52), \"NULL\")))))","v":12230629.279268431},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!BV3:BV52), \"NULL\")))))","v":14668391.354869679}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!F3:F52), \"NULL\")))))","v":10175.075214713568},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!G3:G52), \"NULL\")))))","v":9287.7719040439351},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!H3:H52), \"NULL\")))))","v":11147.151895121031},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!L3:L52), \"NULL\")))))","v":3823.7612647914912},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!M3:M52), \"NULL\")))))","v":3490.3515459740429},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!N3:N52), \"NULL\")))))","v":192.74990444110159},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!R3:R52), \"NULL\")))))","v":3061.7158889475841},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!S3:S52), \"NULL\")))))","v":2794.7630204028355},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lancaster NPV 1%'!A3:A52,'Lancaster NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lancaster NPV 2%'!A3:A52,'Lancaster NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lancaster NPV 3%'!A3:A52,'Lancaster NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lancaster NPV 4%'!A3:A52,'Lancaster NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lancaster NPV 5%'!A3:A52,'Lancaster NPV 5%'!T3:T52), \"NULL\")))))","v":3354.1735583373124}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lancaster NPV 1%","index":212,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU37","v":1933.9798827372513},{"$f":"'WTP Values '!CV37","v":1765.3298515080187},{"$f":"'WTP Values '!CW37","v":2118.7428161519861},{"$f":"C3","v":1933.9798827372513},{"$f":"D3","v":1765.3298515080187},{"$f":"E3","v":2118.7428161519861},{"$f":"'WTP Values '!CC37","v":726.7835575115073},{"$f":"'WTP Values '!CD37","v":663.41226292199804},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"I3","v":726.7835575115073},{"$f":"J3","v":663.41226292199804},{"$f":"K3","v":36.636037544918707},{"$f":"'WTP Values '!CI37","v":581.94134302999487},{"$f":"'WTP Values '!CJ37","v":531.20152376477881},{"$f":"'WTP Values '!CK37","v":637.52886815551585},{"$f":"O3","v":581.94134302999487},{"$f":"P3","v":531.20152376477881},{"$f":"Q3","v":637.52886815551585},{"$f":"'WTP Values '!BH37","v":167709294.69930169},{"$f":"'WTP Values '!BI37","v":153084438.4425562},{"$f":"'WTP Values '!BJ37","v":183731416.50426206},{"$f":"U3","v":167709294.69930169},{"$f":"V3","v":153084438.4425562},{"$f":"W3","v":183731416.50426206},{"$f":"'WTP Values '!AV37","v":63024625.497546554},{"$f":"'WTP Values '!AW37","v":57529245.108818807},{"$f":"'WTP Values '!AX37","v":69045037.076783538},{"$f":"AA3","v":63024625.497546554},{"$f":"AB3","v":57529245.108818807},{"$f":"AC3","v":69045037.076783538},{"$f":"'WTP Values '!BB37","v":50464316.132281229},{"$f":"'WTP Values '!BC37","v":46064301.748421408},{"$f":"'WTP Values '!BD37","v":55284709.930631503},{"$f":"AG3","v":50464316.132281229},{"$f":"AH3","v":46064301.748421408},{"$f":"AI3","v":55284709.930631503},{"$f":"'WTP Values '!CX37","v":97.290234070829143},{"$f":"'WTP Values '!CY37","v":88.815190904044243},{"$f":"'WTP Values '!CZ37","v":106.57498679158802},{"$f":"AM3","v":97.290234070829143},{"$f":"AN3","v":88.815190904044243},{"$f":"AO3","v":106.57498679158802},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"'WTP Values '!CG37","v":33.451487543554443},{"$f":"'WTP Values '!CH37","v":40.1248409300673},{"$f":"AS3","v":36.636037544918707},{"$f":"AT3","v":33.451487543554443},{"$f":"AU3","v":40.1248409300673},{"$f":"'WTP Values '!CL37","v":29.35739068576077},{"$f":"'WTP Values '!CM37","v":26.807600712920046},{"$f":"'WTP Values '!CN37","v":32.150788774926802},{"$f":"AY3","v":29.35739068576077},{"$f":"AZ3","v":26.807600712920046},{"$f":"BA3","v":32.150788774926802},{"$f":"'WTP Values '!BK37","v":8436735.3987443037},{"$f":"'WTP Values '!BL37","v":7701803.497572748},{"$f":"'WTP Values '!BM37","v":9241883.034536669},{"$f":"BE3","v":8436735.3987443037},{"$f":"BF3","v":7701803.497572748},{"$f":"BG3","v":9241883.034536669},{"$f":"'WTP Values '!AY37","v":3176974.1102680326},{"$f":"'WTP Values '!AZ37","v":2900818.893023707},{"$f":"'WTP Values '!BA37","v":3479513.3250191608},{"$f":"BK3","v":3176974.1102680326},{"$f":"BL3","v":2900818.893023707},{"$f":"BM3","v":3479513.3250191608},{"$f":"'WTP Values '!BE37","v":2545790.3311550063},{"$f":"'WTP Values '!BF37","v":2324679.7178578121},{"$f":"'WTP Values '!BG37","v":2788025.9549740879},{"$f":"BQ3","v":2545790.3311550063},{"$f":"BR3","v":2324679.7178578121},{"$f":"BS3","v":2788025.9549740879}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1895.8728386797875},{"$f":"D3/(1+B4)^A4","v":1730.5458793334169},{"$f":"E3/(1+B4)^A4","v":2076.9952123830858},{"$f":"F3+C4","v":3829.852721417039},{"$f":"G3+D4","v":3495.8757308414356},{"$f":"H3+E4","v":4195.7380285350719},{"$f":"I3/(1+B4)^A4","v":712.46305020243824},{"$f":"J3/(1+B4)^A4","v":650.34042047054015},{"$f":"K3/(1+B4)^A4","v":35.914162871207438},{"$f":"L3+I4","v":1439.2466077139457},{"$f":"M3+J4","v":1313.7526833925381},{"$f":"N3+K4","v":72.550200416126145},{"$f":"O3/(1+B4)^A4","v":570.47479955886172},{"$f":"P3/(1+B4)^A4","v":520.73475518554926},{"$f":"Q3/(1+B4)^A4","v":624.96703083571788},{"$f":"R3+O4","v":1152.4161425888565},{"$f":"S3+P4","v":1051.936278950328},{"$f":"T3+Q4","v":1262.4958989912338},{"$f":"U3/(1+B4)^A4","v":164404759.04254651},{"$f":"V3/(1+B4)^A4","v":150068070.2309148},{"$f":"W3/(1+B4)^A4","v":180111181.75106564},{"$f":"X3+U4","v":332114053.74184823},{"$f":"Y3+V4","v":303152508.67347097},{"$f":"Z3+W4","v":363842598.2553277},{"$f":"AA3/(1+B4)^A4","v":61782791.390595585},{"$f":"AB3/(1+B4)^A4","v":56395691.705537505},{"$f":"AC3/(1+B4)^A4","v":67684577.077525273},{"$f":"AD3+AA4","v":124807416.88814214},{"$f":"AE3+AB4","v":113924936.81435631},{"$f":"AF3+AC4","v":136729614.1543088},{"$f":"AG3/(1+B4)^A4","v":49469969.740497231},{"$f":"AH3/(1+B4)^A4","v":45156653.022665828},{"$f":"AI3/(1+B4)^A4","v":54195382.737605631},{"$f":"AJ3+AG4","v":99934285.87277846},{"$f":"AK3+AH4","v":91220954.771087229},{"$f":"AL3+AI4","v":109480092.66823713},{"$f":"AM3/(1+B4)^A4","v":95.373232105508421},{"$f":"AN3/(1+B4)^A4","v":87.065180770556069},{"$f":"AO3/(1+B4)^A4","v":104.47503851738851},{"$f":"AP3+AM4","v":192.66346617633758},{"$f":"AQ3+AN4","v":175.88037167460033},{"$f":"AR3+AO4","v":211.05002530897653},{"$f":"AS3/(1+B4)^A4","v":35.914162871207438},{"$f":"AT3/(1+B4)^A4","v":32.792361085731244},{"$f":"AU3/(1+B4)^A4","v":39.334223046826096},{"$f":"AV3+AS4","v":72.550200416126145},{"$f":"AW3+AT4","v":66.243848629285679},{"$f":"AX3+AU4","v":79.45906397689339},{"$f":"AY3/(1+B4)^A4","v":28.778934110146817},{"$f":"AZ3/(1+B4)^A4","v":26.279385072953676},{"$f":"BA3/(1+B4)^A4","v":31.517291221377121},{"$f":"BB3+AY4","v":58.136324795907584},{"$f":"BC3+AZ4","v":53.086985785873722},{"$f":"BD3+BA4","v":63.668079996303923},{"$f":"BE3/(1+B4)^A4","v":8270498.3812805647},{"$f":"BF3/(1+B4)^A4","v":7550047.5419789702},{"$f":"BG3/(1+B4)^A4","v":9059781.4278371427},{"$f":"BH3+BE4","v":16707233.780024868},{"$f":"BI3+BF4","v":15251851.039551718},{"$f":"BJ3+BG4","v":18301664.462373812},{"$f":"BK3/(1+B4)^A4","v":3114375.16936382},{"$f":"BL3/(1+B4)^A4","v":2843661.3008760973},{"$f":"BM3/(1+B4)^A4","v":3410953.1663750228},{"$f":"BN3+BK4","v":6291349.2796318531},{"$f":"BO3+BL4","v":5744480.1938998047},{"$f":"BP3+BM4","v":6890466.4913941836},{"$f":"BQ3/(1+B4)^A4","v":2495628.2042495897},{"$f":"BR3/(1+B4)^A4","v":2278874.3435524087},{"$f":"BS3/(1+B4)^A4","v":2733090.829305056},{"$f":"BT3+BQ4","v":5041418.5354045965},{"$f":"BU3+BR4","v":4603554.0614102203},{"$f":"BV3+BS4","v":5521116.7842791434}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1840.1154989462184},{"$f":"D4/(1+B5)^A5","v":1679.6507810177968},{"$f":"E4/(1+B5)^A5","v":2015.9110904319086},{"$f":"F4+C5","v":5669.9682203632574},5175.5265118592324,6211.6491189669805,{"$f":"I4/(1+B5)^A5","v":691.50961728896539},{"$f":"J4/(1+B5)^A5","v":631.2140049078281},{"$f":"K4/(1+B5)^A5","v":34.857932653862747},{"$f":"L4+I5","v":2130.7562250029109},1944.9666883003661,107.40813306998889,{"$f":"O4/(1+B5)^A5","v":553.69722009282896},{"$f":"P4/(1+B5)^A5","v":505.420023066608},{"$f":"Q4/(1+B5)^A5","v":606.58684290874021},{"$f":"R4+O5","v":1706.1133626816854},1557.3563020169358,1869.0827418999741,{"$f":"U4/(1+B5)^A5","v":159569639.39911398},{"$f":"V4/(1+B5)^A5","v":145654590.48463973},{"$f":"W4/(1+B5)^A5","v":174814138.53918967},{"$f":"X4+U5","v":491683693.14096224},448807099.15811074,538656736.7945174,{"$f":"AA4/(1+B5)^A5","v":59965768.635180973},{"$f":"AB4/(1+B5)^A5","v":54737102.754959486},{"$f":"AC4/(1+B5)^A5","v":65693983.678095311},{"$f":"AD4+AA5","v":184773185.52332312},168662039.56931579,202423597.83240411,{"$f":"AG4/(1+B5)^A5","v":48015065.248405308},{"$f":"AH4/(1+B5)^A5","v":43828602.537186541},{"$f":"AI4/(1+B5)^A5","v":52601504.548287965},{"$f":"AJ4+AG5","v":147949351.12118375},135049557.30827376,162081597.21652511,{"$f":"AM4/(1+B5)^A5","v":92.568319457622991},{"$f":"AN4/(1+B5)^A5","v":84.504606683441125},{"$f":"AO4/(1+B5)^A5","v":101.40244308933848},{"$f":"AP4+AM5","v":285.23178563396056},260.38497835804145,312.45246839831498,{"$f":"AS4/(1+B5)^A5","v":34.857932653862747},{"$f":"AT4/(1+B5)^A5","v":31.827942597096623},{"$f":"AU4/(1+B5)^A5","v":38.177409365637907},{"$f":"AV4+AS5","v":107.40813306998889},98.071791226382302,117.6364733425313,{"$f":"AY4/(1+B5)^A5","v":27.932549915167336},{"$f":"AZ4/(1+B5)^A5","v":25.506512245405641},{"$f":"BA4/(1+B5)^A5","v":30.590372348835071},{"$f":"BB4+AY5","v":86.068874711074926},78.593498031279367,94.258452345138991,{"$f":"BE4/(1+B5)^A5","v":8027264.2473224476},{"$f":"BF4/(1+B5)^A5","v":7328001.7606301177},{"$f":"BG4/(1+B5)^A5","v":8793334.5962365791},{"$f":"BH4+BE5","v":24734498.027347315},22579852.800181836,27094999.058610391,{"$f":"BK4/(1+B5)^A5","v":3022781.8563350132},{"$f":"BL4/(1+B5)^A5","v":2760029.6426734491},{"$f":"BM4/(1+B5)^A5","v":3310637.538326201},{"$f":"BN4+BK5","v":9314131.1359668672},8504509.8365732543,10201104.029720385,{"$f":"BQ4/(1+B5)^A5","v":2422232.147935011},{"$f":"BR4/(1+B5)^A5","v":2211852.9862170462},{"$f":"BS4/(1+B5)^A5","v":2652711.0323148831},{"$f":"BT4+BQ5","v":7463650.683339607},6815407.0476272665,8173827.816594027]
[4,0.01,1768.3148260655062,1614.1113861533138,1937.2509341299854,7438.2830464287636,6789.6378980125464,8148.9000530969661,664.52715023553037,606.58425187870273,33.497788129667832,2795.2833752384413,2551.5509401790687,140.90592119965672,532.09214530398447,485.69870787506187,582.91803325718513,2238.20550798567,2043.0550098919978,2452.0007751571593,153343287.03875932,139971198.53943262,167992951.07385725,645026980.17972159,588778297.69754338,706649687.86837459,57625925.000213072,52601279.861452281,63130627.065424539,242399110.52353621,221263319.43076807,265554224.89782864,46141533.942777433,42118425.564385958,50549011.961128198,194090885.06396118,177167982.87265971,212630609.17765331,88.956335520581931,81.207266041038153,97.445754691391656,374.1881211545425,341.59224439907962,409.89822308970662,33.497788129667832,30.586027241137213,36.687740003652209,140.90592119965672,128.65781846751952,154.32421334618351,26.842631439760968,24.511256924145084,29.396746557641144,112.91150615083589,103.10475495542445,123.65519890278014,7714043.1616465207,7042065.6563010151,8450221.7094440944,32448541.188993834,29621918.45648285,35545220.768054485,2904833.9495972279,2652334.2367991153,3181457.6020384557,12218965.085564096,11156844.07337237,13382561.631758841,2327717.4839399387,2125547.2446402027,2549203.1616473235,9791368.1672795452,8940954.2922674697,10723030.978241351]
[5,0.01,1682.4908818876254,1535.7715999002453,1843.227792108803,9120.7739283163883,8325.4094979127913,9992.1278452057686,632.27478193220225,577.14410230519525,31.871996016099594,3427.5581571706434,3128.6950424842639,172.7779172157563,506.26741890180568,462.1256550580552,554.62650733142129,2744.4729268874758,2505.1806649500531,3006.6272824885805,145900876.04221219,133177792.66346201,159839528.7065745,790927856.22193384,721956090.36100543,866489216.57494903,54829090.354302667,50048312.912371725,60066625.489849389,297228200.87783885,271311632.34313977,325620850.38767803,43902086.320094869,40074236.740532152,48095650.423436612,237992971.38405603,217242219.61319187,260726259.60108992,84.638900943067142,77.265927222400549,92.71629199180353,458.82702209760964,418.85817162148015,502.61451508151015,31.871996016099594,29.101555440147369,34.907125769312579,172.7779172157563,157.75937390766688,189.2313391154961,25.539842780006705,23.321619923437385,27.969995676867359,138.45134893084258,126.42637487886184,151.62519457964751,7339647.3810241455,6700283.8418443166,8040096.0092057018,39788188.570017979,36322202.298327163,43585316.777260184,2763849.8312369543,2523605.0183789916,3027047.7449152377,14982814.91680105,13680449.091751361,16409609.376674078,2214743.3164111651,2022385.2706622209,2425479.339046069,12006111.483690711,10963339.56292969,13148510.317287419]
[9,0.01,1248.2785442402985,1139.4241464525896,1367.5329416676816,14797.600662772604,13507.196436663409,16211.290706995847,469.09915105435709,428.19643636590087,23.646564279964206,5560.8917901994682,5076.0144038373874,280.31597344681569,375.6114006121839,342.86161438495839,411.49011660140985,4452.6500405616471,4064.42077825658,4877.9709066065861,108247203.66093558,98807656.517324373,118588609.51570053,1283206300.4104545,1171306076.1271117,1405797524.0091929,40678958.695278101,37131990.346269824,44564806.045055509,482224891.97432578,440177689.10097861,528289304.10719186,32571963.979546972,29731994.650627587,35683265.295025624,386121285.18550038,352455135.73690313,423003914.16317946,62.795540345975738,57.325362170370994,68.788341880961838,744.40383016300189,679.55811718467271,815.44493262779258,23.646564279964206,21.59111092429789,25.8983966023305,280.31597344681569,255.94979485755135,307.01010803692822,18.948594675166991,17.302844301118988,20.751580803074678,224.62433438244179,205.11494127612013,245.99766395251302,5445452.6004580576,4971094.1379430564,5965131.490438506,64552605.971991338,58929368.168464281,70713090.522724152,2050563.5311167717,1872320.3985779702,2245836.0951884473,24308212.623792123,22195246.164213933,26623052.878686443,1643168.8234613035,1500453.9808994175,1799518.7082574447,19478790.357561044,17786990.6718054,21332225.369769681]
[16,0.01,504.73856839731747,460.72354213844773,552.95881067442474,20412.950048544444,18632.867073588543,22363.102976339876,189.6791665867114,173.14024764856691,9.5614340703485468,7671.1224289406964,7002.2452174898908,386.68944338891379,151.87760896273883,138.63530796195687,166.38508554149976,6142.3284039754617,5606.7750585771209,6729.0487643255747,43769508.705354899,39952649.452610955,47951032.460957393,1770153601.8710339,1615789814.0670178,1939265377.5392733,16448443.715135857,15014235.192615263,18019677.184930719,665218156.40024614,607215006.32917035,728762954.3247751,13170398.982489198,12022063.893349741,14428446.538520154,532645439.40561974,486203759.92781419,583524178.47542322,25.391232815952574,23.17937880790878,27.814408381546414,1026.8879764603246,937.4348056352062,1124.8875447048961,9.5614340703485468,8.7303162169387694,10.471957308856743,386.68944338891379,353.0768599876144,423.51338859429762,7.6618208280632727,6.9963654362605654,8.3908541365659008,309.86410715703141,282.95134771497851,339.34812411543976,2201856.2784025124,2010050.5212806594,2411987.2464987994,89048836.445808902,81291709.124265328,97547083.30857946,829140.6640603015,757068.46193890611,908098.6777917603,33532620.684054431,30617832.011446886,36725889.618010364,664411.54773970519,606705.12824214459,727631.26531413314,26870543.653423708,24536744.866411272,29427314.658713784]
[19,0.01,294.92548842233248,269.2069205733614,323.10122016911737,{"$f":"F20+C21","v":21490.367543387103},19616.32987129394,23543.451643650435,110.83207100015252,101.16815971772802,5.5868736604960869,{"$f":"L20+I21","v":8076.0125349942282},7371.8312637282143,407.09932879927334,88.744115881574913,81.006462500157753,97.221028254949545,{"$f":"R20+O21","v":6466.527114390864},5902.7066864600392,7084.2152074458681,25575108.662532181,23344866.81093527,28018428.854778472,{"$f":"X20+U21","v":1863584215.999764},1701072941.1762474,2041621893.3752806,9611045.4009431899,8773018.2013437022,10529138.107779874,{"$f":"AD20+AA21","v":700329087.34791231},639264468.52812839,767227848.16498327,7695640.071574647,7024652.5381425628,8430734.0650831554,{"$f":"AJ20+AG21","v":560759039.52706277},511866118.17386591,614323213.25765646,14.836436541134685,13.544020695615801,16.252330395818809,{"$f":"AP20+AM21","v":1081.0882301449124},986.91362459394929,1184.2603211783328,5.5868736604960869,5.1012403956720513,6.1189045526262245,{"$f":"AV20+AS21","v":407.09932879927334},371.71263703454315,445.86688150377205,4.4769042656994031,4.0880697903117458,4.9028881671654698,{"$f":"BB20+AY21","v":326.21906855559666},297.88582467653674,357.25928369279262,1286574.0385277271,1174499.3722683252,1409356.3703698057,{"$f":"BH20+BE21","v":93748929.967516124},85582373.109032631,102695723.45503549,484477.96667345212,442365.21614634461,530614.18891331274,{"$f":"BN20+BK21","v":35302508.529123597},32233874.17021554,38664321.6375864,388224.5433567146,354505.91153219924,425164.66890084208,{"$f":"BT20+BQ21","v":28288799.895626992},25831820.694387805,30980520.029036965]
[25,0.01,76.970949976728178,70.25880512290162,84.324376262264735,22386.782119117353,20434.573858208514,24525.50526249898,28.925440925450882,26.403310892274973,1.4580868386409085,8412.8823133045935,7679.3279587609331,424.08041445864666,23.160829336215595,21.141422554711994,25.373171178009155,6736.2614103721635,6148.9226852939637,7379.7147495892732,6674704.2449386669,6092645.9260271126,7312372.68553547,1941318766.1860437,1772028757.8123355,2126782820.4583895,2508332.8631152809,2289620.841972026,2747940.7321738242,729541486.83056855,665929716.86220813,799230754.79804742,2008441.9632793718,1833324.6882446294,2200290.0239716135,584149638.84974551,533217276.93032515,639948102.24393451,3.8720784051233825,3.5347780384215679,4.241604605263757,1126.183003195945,1028.0801498423748,1233.6586486485355,1.4580868386409085,1.3313441351405637,1.5969385988033979,424.08041445864666,387.21765923335732,464.46505441116659,1.1684021483836473,1.0669224183189723,1.2795772989141543,339.82644531841834,310.31135414244119,372.16142199129348,335775.74624227057,306526.00734565197,367820.01875597535,97659421.824499547,89152218.367641464,106979407.44435769,126441.18871221141,115450.41802113209,138482.02273146136,36775060.505792126,33578426.076091506,40277102.871163778,101320.54732297963,92520.510617667998,110961.3436156333,29468793.327808175,26909327.653789487,32272791.539129283]
[36,0.01,2.586654279619057,2.3610886835490743,2.8337705173307812,22614.021689894431,20641.997317633992,24774.454185094779,0.9720565431803464,0.88729887231825244,4.8999870241526744E-2,8498.2782293277742,7757.2778481161804,428.3850908004178,0.778333362653857,0.71047000387697667,0.85268041819605589,6804.6385957751509,6211.3380223581689,7454.6233810857966,224307.38227320998,204746.96835009157,245736.60721257253,1961024342.4864841,1790015936.6836591,2148370970.6751337,84294.008805243255,76944.062030968271,92346.172902452294,736946780.42968214,672689311.97606957,807343437.21509993,67494.879577994245,61609.960020150742,73942.047079191019,590079116.00709212,538629759.37178779,646443968.03204787,0.13012348399832846,0.11878830576147265,0.14254163041997792,1137.6144514898983,1038.5157939975529,1246.1810406704299,4.8999870241526744E-2,4.4740606759410759E-2,5.366606573171534E-2,428.3850908004178,391.14815599762227,469.17965962078341,3.9264844962241294E-2,3.5854558638040518E-2,4.3000951623182515E-2,343.27589219121887,313.46120473496404,375.93908871191024,11283.942464948785,10300.987696720593,12360.809187522878,98650724.861249328,90057168.070903495,108065314.05211809,4249.1308994035717,3879.7795525254651,4653.7702452280992,37148349.928102665,33919267.698094197,40685940.171669409,3404.9368940563872,3109.2064579440444,3728.9215531630757,29767919.656527434,27182473.835916527,32600380.169693001]
[39,0.01,0.83195871519439935,0.75940891022932333,0.91143996216668421,22617.870035115546,20645.510073251764,24778.670182305552,0.31264746863648551,0.28538642973039619,1.5760076409142919E-2,8499.724425358716,7758.5979442735579,428.45799131053434,0.25033930103786595,0.2285120652833047,0.27425192101755791,6805.7965763758839,6212.3950379267781,7455.8919729646423,72145.119289819413,65853.804302590084,79037.509428168109,1961358060.1577764,1790320552.9686403,2148736570.0926785,27111.908930683872,24747.90832834068,29701.767246745763,737072190.48100221,672803787.00110221,807480827.03018951,21708.719923784549,19815.923444199761,23782.355056705634,590179532.82712114,538721420.7882688,646553976.75093961,4.1852275124997243E-2,3.8206484345479963E-2,4.5846386446117798E-2,1137.80804523443,1038.6925236101663,1246.393109753863,1.5760076409142919E-2,1.4390147925782745E-2,1.7260888495029759E-2,428.45799131053434,391.21471970564039,469.2595023540091,1.2628950928805399E-2,1.1532083268104737E-2,1.3830613834419386E-2,343.33430922810658,313.51454805203474,376.003064214159,3629.3115587324928,3313.1588387834745,3975.6696561432886,98667512.766151235,90072493.565728143,108083704.08643414,1366.6694894693237,1247.8731453172613,1496.815691426724,37154671.655254006,33925039.915594459,40692863.908878714,1095.1470963929314,1000.0298185988005,1199.3519230127426,29772985.417625733,27187099.618305836,32605927.945270162]
[44,0.01,0.10294690184773625,9.3969560166704727E-2,0.11278194291570508,22619.307528226422,20646.822211771207,24780.245006443656,3.8687121943476142E-2,3.5313830161952185E-2,1.9501581143070905E-3,8500.2646307488267,7759.091046898945,428.48522223059246,3.0977084537847716E-2,2.8276173716440957E-2,3.3936041631525554E-2,6806.2291231045283,6212.7898706433516,7456.3658369195582,8927.2657148459657,8148.7758996005641,9780.1328080202857,1961482715.5163522,1790434337.9296982,2148873134.4115915,3354.8383791372357,3062.3160056916404,3675.3084757824372,737119035.57271039,672846547.47356439,807532146.98756039,2686.2456254354397,2452.0302372884157,2942.8380603701016,590217042.06257534,538755659.5706948,646595068.90002131,5.1788171464623523E-3,4.7276855474037999E-3,5.6730500676815876E-3,1137.8803593481814,1038.7585383739215,1246.4723250604297,1.9501581143070905E-3,1.78064261968072E-3,2.1358691978932351E-3,428.48522223059246,391.23958360589182,469.28932644004385,1.5627114037789925E-3,1.4269845638002537E-3,1.7114056489849008E-3,343.35613005842697,313.53447366847371,376.02696132797382,449.09245373357891,409.971590600507,491.95094227046047,98673783.642659441,90078218.180326208,108090573.4149687,169.11222542793959,154.41231862014251,185.21656814839957,37157033.044034578,33927196.043076374,40695450.16971761,135.51393666794226,123.74408693590571,148.40828330097614,29774877.658644084,27188827.511708066,32608000.235752083]
[50,0.01,6.0397888100459998E-3,5.5130974103451162E-3,6.6168005502974855E-3,22619.473168432927,20646.973407553422,24780.426471101451,2.2697336395095255E-3,2.0718260814442746E-3,1.1441377006209902E-4,8500.3268778174879,7759.1478663856478,428.48836000926258,1.8173936777258709E-3,1.6589340187825414E-3,1.9909926459613062E-3,6806.2789648247526,6212.8353666337071,7456.4204395626984,523.75349428759534,478.08029780997504,573.79032913503465,1961497079.3690765,1790447449.2025831,2148888870.5162139,196.82491593380087,179.66292925800997,215.62656677449212,737124433.46338952,672851474.69960499,807538060.51039577,157.59926698461157,143.85809114463089,172.65328113603317,590221364.19633698,538759604.85498786,646599803.8876245,3.038358735335315E-4,2.7736844678297195E-4,3.3283201050860378E-4,1137.8886919966267,1038.7661451575773,1246.4814529231228,1.1441377006209902E-4,1.0446847040569873E-4,1.2530924825923895E-4,428.48836000926258,391.24244863636824,469.29276302539671,9.1682670196676565E-5,8.3719716143538001E-5,1.0040640857241894E-4,343.35864444045285,313.53676966780529,376.02971495707806,26.347792192405983,24.052611403576218,28.862255618060153,98674506.22649093,90078877.819205195,108091364.95754266,9.9216402674492556,9.0592118596690145,10.866465485210959,37157305.143373564,33927444.490459293,40695748.180731498,7.9504632349488995,7.2599382610879175,8.7069612850042528,29775095.69877984,27189026.614310928,32608239.022721402]

{"sheet":"Lancaster NPV 2%","index":213,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU37","v":1933.9798827372513},{"$f":"'WTP Values '!CV37","v":1765.3298515080187},{"$f":"'WTP Values '!CW37","v":2118.7428161519861},{"$f":"C3","v":1933.9798827372513},{"$f":"D3","v":1765.3298515080187},{"$f":"E3","v":2118.7428161519861},{"$f":"'WTP Values '!CC37","v":726.7835575115073},{"$f":"'WTP Values '!CD37","v":663.41226292199804},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"I3","v":726.7835575115073},{"$f":"J3","v":663.41226292199804},{"$f":"K3","v":36.636037544918707},{"$f":"'WTP Values '!CI37","v":581.94134302999487},{"$f":"'WTP Values '!CJ37","v":531.20152376477881},{"$f":"'WTP Values '!CK37","v":637.52886815551585},{"$f":"O3","v":581.94134302999487},{"$f":"P3","v":531.20152376477881},{"$f":"Q3","v":637.52886815551585},{"$f":"'WTP Values '!BH37","v":167709294.69930169},{"$f":"'WTP Values '!BI37","v":153084438.4425562},{"$f":"'WTP Values '!BJ37","v":183731416.50426206},{"$f":"U3","v":167709294.69930169},{"$f":"V3","v":153084438.4425562},{"$f":"W3","v":183731416.50426206},{"$f":"'WTP Values '!AV37","v":63024625.497546554},{"$f":"'WTP Values '!AW37","v":57529245.108818807},{"$f":"'WTP Values '!AX37","v":69045037.076783538},{"$f":"AA3","v":63024625.497546554},{"$f":"AB3","v":57529245.108818807},{"$f":"AC3","v":69045037.076783538},{"$f":"'WTP Values '!BB37","v":50464316.132281229},{"$f":"'WTP Values '!BC37","v":46064301.748421408},{"$f":"'WTP Values '!BD37","v":55284709.930631503},{"$f":"AG3","v":50464316.132281229},{"$f":"AH3","v":46064301.748421408},{"$f":"AI3","v":55284709.930631503},{"$f":"'WTP Values '!CX37","v":97.290234070829143},{"$f":"'WTP Values '!CY37","v":88.815190904044243},{"$f":"'WTP Values '!CZ37","v":106.57498679158802},{"$f":"AM3","v":97.290234070829143},{"$f":"AN3","v":88.815190904044243},{"$f":"AO3","v":106.57498679158802},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"'WTP Values '!CG37","v":33.451487543554443},{"$f":"'WTP Values '!CH37","v":40.1248409300673},{"$f":"AS3","v":36.636037544918707},{"$f":"AT3","v":33.451487543554443},{"$f":"AU3","v":40.1248409300673},{"$f":"'WTP Values '!CL37","v":29.35739068576077},{"$f":"'WTP Values '!CM37","v":26.807600712920046},{"$f":"'WTP Values '!CN37","v":32.150788774926802},{"$f":"AY3","v":29.35739068576077},{"$f":"AZ3","v":26.807600712920046},{"$f":"BA3","v":32.150788774926802},{"$f":"'WTP Values '!BK37","v":8436735.3987443037},{"$f":"'WTP Values '!BL37","v":7701803.497572748},{"$f":"'WTP Values '!BM37","v":9241883.034536669},{"$f":"BE3","v":8436735.3987443037},{"$f":"BF3","v":7701803.497572748},{"$f":"BG3","v":9241883.034536669},{"$f":"'WTP Values '!AY37","v":3176974.1102680326},{"$f":"'WTP Values '!AZ37","v":2900818.893023707},{"$f":"'WTP Values '!BA37","v":3479513.3250191608},{"$f":"BK3","v":3176974.1102680326},{"$f":"BL3","v":2900818.893023707},{"$f":"BM3","v":3479513.3250191608},{"$f":"'WTP Values '!BE37","v":2545790.3311550063},{"$f":"'WTP Values '!BF37","v":2324679.7178578121},{"$f":"'WTP Values '!BG37","v":2788025.9549740879},{"$f":"BQ3","v":2545790.3311550063},{"$f":"BR3","v":2324679.7178578121},{"$f":"BS3","v":2788025.9549740879}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1858.8810868293458},{"$f":"D3/(1+B4)^A4","v":1696.7799418569962},{"$f":"E3/(1+B4)^A4","v":2036.4694503575415},{"$f":"F3+C4","v":3792.8609695665973},{"$f":"G3+D4","v":3462.1097933650149},{"$f":"H3+E4","v":4155.2122665095276},{"$f":"I3/(1+B4)^A4","v":698.5616661971427},{"$f":"J3/(1+B4)^A4","v":637.65115621107077},{"$f":"K3/(1+B4)^A4","v":35.213415556438591},{"$f":"L3+I4","v":1425.3452237086499},{"$f":"M3+J4","v":1301.0634191330687},{"$f":"N3+K4","v":71.849453101357298},{"$f":"O3/(1+B4)^A4","v":559.3438514321366},{"$f":"P3/(1+B4)^A4","v":510.57432118875317},{"$f":"Q3/(1+B4)^A4","v":612.77284520906949},{"$f":"R3+O4","v":1141.2851944621316},{"$f":"S3+P4","v":1041.775844953532},{"$f":"T3+Q4","v":1250.3017133645853},{"$f":"U3/(1+B4)^A4","v":161196938.38840994},{"$f":"V3/(1+B4)^A4","v":147139983.12433314},{"$f":"W3/(1+B4)^A4","v":176596901.67653024},{"$f":"X3+U4","v":328906233.08771163},{"$f":"Y3+V4","v":300224421.56688935},{"$f":"Z3+W4","v":360328318.18079233},{"$f":"AA3/(1+B4)^A4","v":60577302.477457277},{"$f":"AB3/(1+B4)^A4","v":55295314.406784706},{"$f":"AC3/(1+B4)^A4","v":66363934.137623549},{"$f":"AD3+AA4","v":123601927.97500384},{"$f":"AE3+AB4","v":112824559.51560351},{"$f":"AF3+AC4","v":135408971.21440709},{"$f":"AG3/(1+B4)^A4","v":48504725.232873157},{"$f":"AH3/(1+B4)^A4","v":44275568.770109005},{"$f":"AI3/(1+B4)^A4","v":53137937.265120633},{"$f":"AJ3+AG4","v":98969041.365154386},{"$f":"AK3+AH4","v":90339870.518530414},{"$f":"AL3+AI4","v":108422647.19575214},{"$f":"AM3/(1+B4)^A4","v":93.512335708217165},{"$f":"AN3/(1+B4)^A4","v":85.366388796659209},{"$f":"AO3/(1+B4)^A4","v":102.43655016492505},{"$f":"AP3+AM4","v":190.80256977904631},{"$f":"AQ3+AN4","v":174.18157970070345},{"$f":"AR3+AO4","v":209.01153695651305},{"$f":"AS3/(1+B4)^A4","v":35.213415556438591},{"$f":"AT3/(1+B4)^A4","v":32.152525512835872},{"$f":"AU3/(1+B4)^A4","v":38.566744454120823},{"$f":"AV3+AS4","v":71.849453101357298},{"$f":"AW3+AT4","v":65.604013056390315},{"$f":"AX3+AU4","v":78.69158538418813},{"$f":"AY3/(1+B4)^A4","v":28.217407425760062},{"$f":"AZ3/(1+B4)^A4","v":25.766628905151908},{"$f":"BA3/(1+B4)^A4","v":30.902334462636297},{"$f":"BB3+AY4","v":57.574798111520835},{"$f":"BC3+AZ4","v":52.574229618071953},{"$f":"BD3+BA4","v":63.053123237563099},{"$f":"BE3/(1+B4)^A4","v":8109126.6808384312},{"$f":"BF3/(1+B4)^A4","v":7402733.0810964517},{"$f":"BG3/(1+B4)^A4","v":8883009.452649625},{"$f":"BH3+BE4","v":16545862.079582736},{"$f":"BI3+BF4","v":15104536.5786692},{"$f":"BJ3+BG4","v":18124892.487186294},{"$f":"BK3/(1+B4)^A4","v":3053608.3335909578},{"$f":"BL3/(1+B4)^A4","v":2788176.5599997183},{"$f":"BM3/(1+B4)^A4","v":3344399.5819099969},{"$f":"BN3+BK4","v":6230582.4438589904},{"$f":"BO3+BL4","v":5688995.4530234253},{"$f":"BP3+BM4","v":6823912.9069291577},{"$f":"BQ3/(1+B4)^A4","v":2446934.1898837048},{"$f":"BR3/(1+B4)^A4","v":2234409.5711820568},{"$f":"BS3/(1+B4)^A4","v":2679763.5092023145},{"$f":"BT3+BQ4","v":4992724.5210387111},{"$f":"BU3+BR4","v":4559089.2890398689},{"$f":"BV3+BS4","v":5467789.4641764024}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1751.6651653863767},{"$f":"D4/(1+B5)^A5","v":1598.9136360232831},{"$f":"E4/(1+B5)^A5","v":1919.0106466946552},{"$f":"F4+C5","v":5544.5261349529737},5061.0234293882977,6074.222913204183,{"$f":"I4/(1+B5)^A5","v":658.27026011596479},{"$f":"J4/(1+B5)^A5","v":600.87292614743842},{"$f":"K4/(1+B5)^A5","v":33.182387954518425},{"$f":"L4+I5","v":2083.6154838246148},1901.9363452805071,105.03184105587573,{"$f":"O4/(1+B5)^A5","v":527.08220389606618},{"$f":"P4/(1+B5)^A5","v":481.12558630235844},{"$f":"Q4/(1+B5)^A5","v":577.42953804444517},{"$f":"R4+O5","v":1668.3673983581978},1522.9014312558904,1827.7312514090304,{"$f":"U4/(1+B5)^A5","v":151899475.30400255},{"$f":"V4/(1+B5)^A5","v":138653292.40293434},{"$f":"W4/(1+B5)^A5","v":166411204.66160285},{"$f":"X4+U5","v":480805708.39171422},438877713.96982372,526739522.84239519,{"$f":"AA4/(1+B5)^A5","v":57083345.091120005},{"$f":"AB4/(1+B5)^A5","v":52106009.761314191},{"$f":"AC4/(1+B5)^A5","v":62536217.346291728},{"$f":"AD4+AA5","v":180685273.06612384},164930569.2769177,197945188.56069881,{"$f":"AG4/(1+B5)^A5","v":45707085.918003976},{"$f":"AH4/(1+B5)^A5","v":41721857.326847337},{"$f":"AI4/(1+B5)^A5","v":50073065.096682869},{"$f":"AJ4+AG5","v":144676127.28315836},132061727.84537774,158495712.29243502,{"$f":"AM4/(1+B5)^A5","v":88.118762493514154},{"$f":"AN4/(1+B5)^A5","v":80.442654782718577},{"$f":"AO4/(1+B5)^A5","v":96.528249094357619},{"$f":"AP4+AM5","v":278.92133227256045},254.62423448342201,305.5397860508707,{"$f":"AS4/(1+B5)^A5","v":33.182387954518425},{"$f":"AT4/(1+B5)^A5","v":30.298042902838912},{"$f":"AU4/(1+B5)^A5","v":36.342304669886417},{"$f":"AV4+AS5","v":105.03184105587573},95.90205595922923,115.03389005407455,{"$f":"AY4/(1+B5)^A5","v":26.589893240307333},{"$f":"AZ4/(1+B5)^A5","v":24.280469903310106},{"$f":"BA4/(1+B5)^A5","v":29.119959953785024},{"$f":"BB4+AY5","v":84.164691351828168},76.854699521382059,92.173083191348127,{"$f":"BE4/(1+B5)^A5","v":7641411.1850253977},{"$f":"BF4/(1+B5)^A5","v":6975760.7190074446},{"$f":"BG4/(1+B5)^A5","v":8370658.2052242588},{"$f":"BH4+BE5","v":24187273.264608134},22080297.297676645,26495550.692410551,{"$f":"BK4/(1+B5)^A5","v":2877483.3337017419},{"$f":"BL4/(1+B5)^A5","v":2627361.0451482823},{"$f":"BM4/(1+B5)^A5","v":3151502.4216835881},{"$f":"BN4+BK5","v":9108065.7775607333},8316356.4981717076,9975415.3286127448,{"$f":"BQ4/(1+B5)^A5","v":2305800.738294194},{"$f":"BR4/(1+B5)^A5","v":2105534.0434505367},{"$f":"BS4/(1+B5)^A5","v":2525201.0060255057},{"$f":"BT4+BQ5","v":7298525.2593329046},6664623.3324904051,7992990.4702019077]
[4,0.02,1618.2678509721816,1477.1490492515329,1772.8692084450404,7162.7939859251555,6538.1724786398308,7847.0921216492234,608.13996889741782,555.11370444447846,30.655397336419149,2691.7554527220327,2457.0500497249855,135.68723839229489,486.94248320935532,444.48567224975875,533.4556375749637,2155.309881567553,1967.3871035056491,2361.1868889839943,140331635.47543022,128094209.98996773,153738230.26618394,621137343.86714447,566971923.95979142,680477753.10857916,52736187.264724292,48137898.78648302,57773798.356371574,233421460.33084813,213068468.06340072,255718986.91707039,42226282.262348875,38544547.056738719,46259772.156698368,186902409.54550725,170606274.90211648,204755484.4491334,81.408115676749802,74.316578678444458,89.177181408170298,360.32944794931024,328.94081316186646,394.71696745904103,30.655397336419149,27.990708353342821,33.574671940536597,135.68723839229489,123.89276431257206,148.60856199461114,24.56495124859126,22.431401061947483,26.902341809379561,108.72964260041942,99.286100583329542,119.07542500072769,7059482.7716735592,6444524.6333104558,7733194.2957277428,31246756.036281694,28524821.930987101,34228744.988138296,2658349.81630788,2427275.4840804827,2911501.0973838656,11766415.593868613,10743631.98225219,12886916.425996611,2130203.4654016509,1945187.9953848901,2332895.3992142156,9428728.7247345559,8609811.3278752957,10325885.869416123]
[5,0.02,1465.7150511827517,1337.8994046180812,1605.7422638874484,8628.5090371079077,7876.0718832579123,9452.8343855366711,550.81110651939809,502.78358507418204,27.765537855172763,3242.5665592414307,2959.8336347991676,163.45277624746765,441.03880965779962,402.58436788456856,483.16720662910598,2596.3486912253525,2369.9714713902176,2844.3540956131001,127102685.84391797,116018872.54873678,139245451.80080888,748240029.71106243,682990796.50852823,819723204.90938807,47764789.598620832,43599978.051391788,52327509.172266692,281186249.92946899,256668446.1147925,308046496.08933711,38245644.829583861,34910983.820227258,41898900.898033805,225148054.37509111,205517258.72234374,246654385.34716719,73.733838538630067,67.310814990216159,80.770520735171402,434.06328648794033,396.25162815208262,475.48748819421246,27.765537855172763,25.352046944586185,30.409614806475965,163.45277624746765,149.24481125715823,179.01817680108709,22.249233187818966,20.316811049457328,24.366279833330555,130.97887578823838,119.60291163278687,143.44170483405824,6393991.0477682324,5837004.5150971208,7004192.3320415746,37640747.084049925,34361826.446084224,41232937.320179872,2407749.3319357443,2198458.1898765168,2637036.2467541774,14174164.925804358,12942090.172128707,15523952.672750788,1929390.9098207303,1761816.6983313872,2112975.2391787763,11358119.634555286,10371628.026206683,12438861.1085949]
[9,0.02,809.17861129769904,738.61531367319913,886.48355909696011,12839.289420409106,11719.657007972408,14065.892032695865,304.08677723617313,277.5721807764109,15.328545166710628,4824.9645842632281,4404.2557653953045,243.21901869549646,243.48468772242364,222.25510986744973,266.74254928967139,3863.3873059158286,3526.5362194591721,4232.421301368091,70169692.765586287,64050642.106428236,76873360.362082064,1113387058.6540937,1016295685.6319127,1219754586.4754167,26369549.855649058,24070278.642336518,28888494.50683777,418407355.00857919,381924669.78733814,458375612.89262855,21114307.140678342,19273337.872796189,23131163.466058761,335022078.56905913,305811299.99137181,367023668.47689605,40.706305789922801,37.160341469611026,44.59105318563649,645.88958973387037,589.62554425951782,707.52912820209451,15.328545166710628,13.99612709415816,16.788263079747882,243.21901869549646,222.07745486319317,266.38045733953606,12.283153945120581,11.216319937310809,13.451913768720102,194.89759899106156,177.97007471080678,213.44238679022868,3529936.3218710073,3222440.271629428,3866810.6873364747,56009728.185267389,51130668.445474289,61354935.554986842,1329248.3141225555,1213704.7672702968,1455830.9450178293,21091269.070051484,19257932.130611584,23099763.87079123,1065160.554774492,972647.71086746245,1166512.1186859692,16900971.492586605,15433064.208034707,18509123.319763117]
[16,0.02,133.48386232608522,121.84358739311612,146.23625452366568,15346.698244727058,14008.410726153907,16812.846373379416,50.162815651639683,45.788910194857273,2.5286301245790215,5767.2409345706074,5264.3711042668801,290.71771537178103,40.165763257541826,36.663685955857346,44.002430648518477,4617.8754325883901,4215.2400679675611,5058.9787666443499,11575345.020012209,10565933.124604495,12681196.595964545,1330822497.9793434,1214769969.280277,1457962739.0830791,4349978.2537347795,3970685.4773279312,4765508.8378749974,500118909.26643282,456511452.27136266,547892642.92329085,3483061.994133804,3179371.7026832714,3815766.9968486214,400449166.36490661,365533760.25117624,438700406.56877655,6.7150006710527474,6.1300506902486109,7.3558370442602055,772.02657471837142,704.77461865996713,845.70381384286668,2.5286301245790215,2.3088315435560389,2.7694283639520334,290.71771537178103,265.44737603039584,318.40239465152496,2.0262557700470056,1.8502685135439121,2.219056930640487,232.95951531267352,212.72618318243772,255.12594937668931,582305.96734733169,531580.75061126903,637877.49481129274,66947972.670678683,61116072.23656451,73337055.576480314,219275.69078347509,200215.37618128862,240157.03668089164,25210222.421024881,23018849.684635621,27610959.924773272,175711.20005344012,160450.08026225303,192430.37430595353,20201593.799043465,18447016.157741494,22123804.601781014]
[19,0.02,45.816244657898388,41.820902637367908,50.193303507682984,{"$f":"F20+C21","v":15554.589283652364},14198.172915591178,17040.598300479065,17.217600649059531,15.716326120241087,0.86791267811858053,{"$f":"L20+I21","v":5845.3657331755694},5335.6838753074153,294.65586590545661,13.786269023166735,12.584235851000324,15.103145001976467,{"$f":"R20+O21","v":4680.4305767633459},4272.3409911156677,5127.5092306521447,3973055.8450647034,3626591.0248633241,4352622.0748414826,{"$f":"X20+U21","v":1348850224.0294828},1231225612.5034509,1477712745.4824364,1493061.8912028843,1362875.5874954152,1635686.2547330612,{"$f":"AD20+AA21","v":506893672.0183695},462695495.15671754,555314563.19177532,1195506.4657330997,1091269.5306395078,1309702.2459394834,{"$f":"AJ20+AG21","v":405873772.48570377},370485391.66850734,444643175.61552393,2.3048187867933967,2.1040438693903805,2.5247758329030487,{"$f":"AP20+AM21","v":782.48468135061023},714.32170985476193,857.15997474987444,0.86791267811858053,0.79247025842737306,0.95056290156921808,{"$f":"AV20+AS21","v":294.65586590545661},269.04320686664209,322.71557026525375,0.6954805508486559,0.63507568197453756,0.76165652890433055,{"$f":"BB20+AY21","v":236.11525571322042},215.60783671619419,258.58196303037204,199867.40120364309,182456.76519262465,218941.45745234672,{"$f":"BH20+BE21","v":67854870.256759286},61943969.126806609,74330501.621511891,75262.945807810349,68720.791409123631,82430.140671299698,{"$f":"BN20+BK21","v":25551727.75637906},23330670.018853016,27984986.380037569,60310.116822324948,55071.976526395825,66048.711471016781,{"$f":"BT20+BQ21","v":20475250.728752963},18696905.045432523,22423500.383264501]
[25,0.02,3.1622507290806303,2.8864910435872679,3.4643566227938987,15635.618595287022,14272.136178576806,17129.368754327159,1.1883638786209745,1.0847454675365582,5.9903589210593709E-2,5875.8162936484086,5363.4793242024034,296.19083166688148,0.95153235703474759,0.8685676727083762,1.0424235257718157,4704.8125813841643,4294.5971139399762,5154.2202248020685,274221.48708488722,250308.38293452942,300419.26029411261,1355876857.9802895,1237639498.5938387,1485410669.508373,103051.57241220739,94066.075305466962,112895.54807903913,509534258.958121,465105838.28987944,558207391.53816056,82514.209121968539,75319.745095986509,90396.035577016417,407988111.334216,372415380.02822232,446959477.88401514,0.15907927293817789,0.14522172887974449,0.17426077318160216,786.56091852655049,718.04286220277368,861.62522172285367,5.9903589210593709E-2,5.4696531136465838E-2,6.5608132027600824E-2,296.19083166688148,270.44474730302619,324.39670886914234,4.8002272892599882E-2,4.3833111014242608E-2,5.2569758430027175E-2,237.34526290196641,216.73101356603308,259.92900717814069,13794.90702249674,12593.219786218431,15111.404014543199,68208350.077261046,62266656.98996599,74717715.277238578,5194.6707337235839,4743.1293061910965,5689.3526386191852,25684835.668996952,23452207.662639592,28130769.990335975,4162.6220637761726,3801.0840744994171,4558.7015601911098,20581913.491866969,18794303.782094907,22540312.262212984]
[36,0.02,3.6926464683710394E-3,3.3706343586443E-3,4.0454237643758727E-3,15640.026641671622,14276.159827394988,17134.197923799911,1.3876849293367852E-3,1.2666868831570849E-3,6.9951055780311043E-5,5877.4728236163091,5364.9914144020868,296.27433478616791,1.111130298882616E-3,1.0142501730406141E-3,1.2172663968702125E-3,4706.1389780318696,4295.8078612580975,5155.673319969932,320.21591347054886,292.29192920941477,350.80776813615176,1356259111.3619106,1237988418.0998988,1485829441.4994824,120.33613319417385,109.84352302489425,131.83121220437769,509677908.57673639,465236962.49813735,558364763.25064707,96.354093653178325,87.95292168630877,105.55791748532833,408103132.72004527,372520372.62953836,447085486.20908034,1.8576120799155556E-4,1.6957937564755695E-4,2.0348906010110452E-4,786.78266843635095,718.24529527079915,861.8681340144492,6.9951055780311043E-5,6.3870631976085555E-5,7.6612406094242941E-5,296.27433478616791,270.52099199928278,324.48816388456061,5.6053563950691464E-5,5.1185119856551251E-5,6.1387141451049956E-5,237.41217607982765,216.79211510512204,260.00228724143733,16.108689367885535,14.705446390242281,17.64599883028696,68227579.605605274,62284211.416134231,74738779.947797433,6.0659587688075716,5.5386815221403474,6.6436123281162205,25692076.824587926,23458819.388205048,28138700.711988982,4.8608073741943079,4.4386295984070845,5.323320210441171,20587716.014408883,18799602.335671972,22546666.903148334]
[39,0.02,3.8629416638609753E-4,3.5260791979883818E-4,4.2319881259238461E-4,15640.029638920323,14276.162563272777,17134.201207391026,1.4516813282187214E-4,1.3251031686692291E-4,7.3177015487222942E-6,5877.4739499729449,5364.9924425469817,296.27439156406774,1.1623727216500676E-4,1.0610247378339362E-4,1.2734035388343572E-4,4706.1398799145363,4295.8086845050675,5155.6743080011884,33.498343374375587,30.577166837513182,36.698610472099354,1356259371.2748861,1237988655.3475239,1485829726.2432663,12.588572086857825,11.49092189660168,13.791092285263897,509678006.25121516,465237051.65597028,558364870.25545597,10.079769239881239,9.2009080357541748,11.042597250972506,408103210.92877299,372520444.01919961,447085571.88837129,1.943280289694987E-5,1.7739993284801412E-5,2.1287344324387197E-5,786.78281921507948,718.24543291505177,861.86829918252761,7.3177015487222942E-6,6.6816178442988854E-6,8.0145569852139559E-6,296.27439156406774,270.52104384182184,324.48822606934777,5.8638607689011091E-6,5.3545643688661393E-6,6.4218155831526654E-6,237.41222157740594,216.79215665107975,260.00233706817579,1.6851579982648572,1.5383623109633944,1.8459786135992544,68227592.680712432,62284223.352256596,74738794.270708531,0.63457049192219306,0.57941110252483097,0.69499983495960915,25692081.748207662,23458823.883844189,28138706.104478784,0.50849750948568551,0.46433275844294497,0.55688178132194066,20587719.959830876,18799605.938420549,22546671.223982923]
[44,0.02,6.0378466658692525E-6,5.5113246281555272E-6,6.6146728632107993E-6,15640.029945831015,14276.16284341975,17134.201543622457,2.2690037878360008E-6,2.0711598685871919E-6,1.1437697936556075E-7,5877.4740653090175,5364.9925478264204,296.27439737798119,1.816809279718083E-6,1.6584005747921095E-6,1.9903524257657128E-6,4706.1399722650422,4295.8087688034766,5155.6744091730925,0.52358507700828727,0.47792656712573961,0.57360582209655153,1356259397.889318,1237988679.6410811,1485829755.4003098,0.19676162524991403,0.1796051571532544,0.215557230263865,509678016.25283498,465237060.78550708,558364881.21247792,0.15754858963342272,0.14381183238248171,0.17259776304175858,408103218.93714905,372520451.32932049,447085580.6617142,3.0373817258884145E-7,2.772792566588342E-7,3.3272498561561948E-7,786.78283465444019,718.24544700947547,861.86831609532146,1.1437697936556075E-7,1.0443487770273622E-7,1.2526895403133575E-7,296.27439737798119,270.52104915036682,324.48823243691282,9.1653188873797296E-8,8.3692795374567318E-8,1.0037412205912354E-7,237.41222623624299,216.79216090528081,260.00234217030788,2.633931984133777E-2,2.4044877086923388E-2,2.8852974720426253E-2,68227594.019570366,62284224.574485362,74738795.737338439,9.9184498817461719E-3,9.0562987949721306E-3,1.0862971283124145E-2,25692082.252373885,23458824.344186276,28138706.656656113,7.9479066975665855E-3,7.2576037677371131E-3,8.7041614894006816E-3,20587720.363832116,18799606.307332896,22546671.666425467]
[50,0.02,2.1371407610206404E-8,1.9507743673964908E-8,2.3413126863084585E-8,15640.029949927122,14276.162847158661,17134.201548109886,8.0313077662372599E-9,7.3310244905177474E-9,4.0484583039567015E-10,5877.4740668483219,5364.9925492315069,296.27439745557513,6.4307316524525776E-9,5.8700322525961718E-9,7.0450005329637253E-9,4706.1399734975748,4295.8087699285434,5155.6744105233574,1.8532683452560752E-3,1.6916566516219035E-3,2.030320495038289E-3,1356259398.2445207,1237988679.9653089,1485829755.7894471,6.9645241556613811E-4,6.35725819954186E-4,7.6298085828136147E-4,509678016.3863191,465237060.90735215,558364881.35871303,5.5765495776866894E-4,5.0903268318991336E-4,6.1092262700649345E-4,408103219.04403079,372520451.42688316,447085580.77880549,1.0751038660636173E-9,9.8145056405765092E-10,1.1777048479696272E-9,786.78283486049781,718.24544719758296,861.86831632104372,4.0484583039567015E-10,3.696550216692044E-10,4.4339878530559868E-10,296.27439745557513,270.521049221216,324.4882325218959,3.244132828462877E-10,2.9623687764352499E-10,3.5528167486732789E-10,237.41222629842096,216.79216096205846,260.00234223840226,9.3229982749783229E-5,8.5108631868174698E-5,1.021272512604353E-4,68227594.037439108,62284224.590797529,74738795.756912455,3.5107091487174107E-5,3.2055443554280169E-5,3.8450295278604932E-5,25692082.259102613,23458824.350330118,28138706.664025608,2.8132207239007619E-5,2.5688828646553507E-5,3.0809027355162632E-5,20587720.369224019,18799606.312256496,22546671.672330413]

{"sheet":"Lancaster NPV 3%","index":214,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU37","v":1933.9798827372513},{"$f":"'WTP Values '!CV37","v":1765.3298515080187},{"$f":"'WTP Values '!CW37","v":2118.7428161519861},{"$f":"C3","v":1933.9798827372513},{"$f":"D3","v":1765.3298515080187},{"$f":"E3","v":2118.7428161519861},{"$f":"'WTP Values '!CC37","v":726.7835575115073},{"$f":"'WTP Values '!CD37","v":663.41226292199804},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"I3","v":726.7835575115073},{"$f":"J3","v":663.41226292199804},{"$f":"K3","v":36.636037544918707},{"$f":"'WTP Values '!CI37","v":581.94134302999487},{"$f":"'WTP Values '!CJ37","v":531.20152376477881},{"$f":"'WTP Values '!CK37","v":637.52886815551585},{"$f":"O3","v":581.94134302999487},{"$f":"P3","v":531.20152376477881},{"$f":"Q3","v":637.52886815551585},{"$f":"'WTP Values '!BH37","v":167709294.69930169},{"$f":"'WTP Values '!BI37","v":153084438.4425562},{"$f":"'WTP Values '!BJ37","v":183731416.50426206},{"$f":"U3","v":167709294.69930169},{"$f":"V3","v":153084438.4425562},{"$f":"W3","v":183731416.50426206},{"$f":"'WTP Values '!AV37","v":63024625.497546554},{"$f":"'WTP Values '!AW37","v":57529245.108818807},{"$f":"'WTP Values '!AX37","v":69045037.076783538},{"$f":"AA3","v":63024625.497546554},{"$f":"AB3","v":57529245.108818807},{"$f":"AC3","v":69045037.076783538},{"$f":"'WTP Values '!BB37","v":50464316.132281229},{"$f":"'WTP Values '!BC37","v":46064301.748421408},{"$f":"'WTP Values '!BD37","v":55284709.930631503},{"$f":"AG3","v":50464316.132281229},{"$f":"AH3","v":46064301.748421408},{"$f":"AI3","v":55284709.930631503},{"$f":"'WTP Values '!CX37","v":97.290234070829143},{"$f":"'WTP Values '!CY37","v":88.815190904044243},{"$f":"'WTP Values '!CZ37","v":106.57498679158802},{"$f":"AM3","v":97.290234070829143},{"$f":"AN3","v":88.815190904044243},{"$f":"AO3","v":106.57498679158802},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"'WTP Values '!CG37","v":33.451487543554443},{"$f":"'WTP Values '!CH37","v":40.1248409300673},{"$f":"AS3","v":36.636037544918707},{"$f":"AT3","v":33.451487543554443},{"$f":"AU3","v":40.1248409300673},{"$f":"'WTP Values '!CL37","v":29.35739068576077},{"$f":"'WTP Values '!CM37","v":26.807600712920046},{"$f":"'WTP Values '!CN37","v":32.150788774926802},{"$f":"AY3","v":29.35739068576077},{"$f":"AZ3","v":26.807600712920046},{"$f":"BA3","v":32.150788774926802},{"$f":"'WTP Values '!BK37","v":8436735.3987443037},{"$f":"'WTP Values '!BL37","v":7701803.497572748},{"$f":"'WTP Values '!BM37","v":9241883.034536669},{"$f":"BE3","v":8436735.3987443037},{"$f":"BF3","v":7701803.497572748},{"$f":"BG3","v":9241883.034536669},{"$f":"'WTP Values '!AY37","v":3176974.1102680326},{"$f":"'WTP Values '!AZ37","v":2900818.893023707},{"$f":"'WTP Values '!BA37","v":3479513.3250191608},{"$f":"BK3","v":3176974.1102680326},{"$f":"BL3","v":2900818.893023707},{"$f":"BM3","v":3479513.3250191608},{"$f":"'WTP Values '!BE37","v":2545790.3311550063},{"$f":"'WTP Values '!BF37","v":2324679.7178578121},{"$f":"'WTP Values '!BG37","v":2788025.9549740879},{"$f":"BQ3","v":2545790.3311550063},{"$f":"BR3","v":2324679.7178578121},{"$f":"BS3","v":2788025.9549740879}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1822.9615258151111},{"$f":"D3/(1+B4)^A4","v":1663.9926963031564},{"$f":"E3/(1+B4)^A4","v":1997.1183110113923},{"$f":"F3+C4","v":3756.9414085523622},{"$f":"G3+D4","v":3429.3225478111754},{"$f":"H3+E4","v":4115.8611271633781},{"$f":"I3/(1+B4)^A4","v":685.06320813602349},{"$f":"J3/(1+B4)^A4","v":625.32968509944203},{"$f":"K3/(1+B4)^A4","v":34.532979116711012},{"$f":"L3+I4","v":1411.8467656475309},{"$f":"M3+J4","v":1288.7419480214401},{"$f":"N3+K4","v":71.169016661629712},{"$f":"O3/(1+B4)^A4","v":548.53552929587602},{"$f":"P3/(1+B4)^A4","v":500.70838322629731},{"$f":"Q3/(1+B4)^A4","v":600.93210307806191},{"$f":"R3+O4","v":1130.4768723258708},{"$f":"S3+P4","v":1031.9099069910762},{"$f":"T3+Q4","v":1238.4609712335778},{"$f":"U3/(1+B4)^A4","v":158082095.10726902},{"$f":"V3/(1+B4)^A4","v":144296765.42799154},{"$f":"W3/(1+B4)^A4","v":173184481.57626739},{"$f":"X3+U4","v":325791389.80657071},{"$f":"Y3+V4","v":297381203.87054777},{"$f":"Z3+W4","v":356915898.08052945},{"$f":"AA3/(1+B4)^A4","v":59406754.16867429},{"$f":"AB3/(1+B4)^A4","v":54226831.09512566},{"$f":"AC3/(1+B4)^A4","v":65081569.494564556},{"$f":"AD3+AA4","v":122431379.66622084},{"$f":"AE3+AB4","v":111756076.20394447},{"$f":"AF3+AC4","v":134126606.5713481},{"$f":"AG3/(1+B4)^A4","v":47567457.943520814},{"$f":"AH3/(1+B4)^A4","v":43420022.385164872},{"$f":"AI3/(1+B4)^A4","v":52111141.418259501},{"$f":"AJ3+AG4","v":98031774.075802043},{"$f":"AK3+AH4","v":89484324.133586287},{"$f":"AL3+AI4","v":107395851.348891},{"$f":"AM3/(1+B4)^A4","v":91.705376633828962},{"$f":"AN3/(1+B4)^A4","v":83.716835615085543},{"$f":"AO3/(1+B4)^A4","v":100.45714656573477},{"$f":"AP3+AM4","v":188.99561070465811},{"$f":"AQ3+AN4","v":172.53202651912977},{"$f":"AR3+AO4","v":207.03213335732278},{"$f":"AS3/(1+B4)^A4","v":34.532979116711012},{"$f":"AT3/(1+B4)^A4","v":31.531235312993161},{"$f":"AU3/(1+B4)^A4","v":37.821510915324069},{"$f":"AV3+AS4","v":71.169016661629712},{"$f":"AW3+AT4","v":64.98272285654761},{"$f":"AX3+AU4","v":77.946351845391376},{"$f":"AY3/(1+B4)^A4","v":27.672156363239488},{"$f":"AZ3/(1+B4)^A4","v":25.268734765689555},{"$f":"BA3/(1+B4)^A4","v":30.305201974669433},{"$f":"BB3+AY4","v":57.029547049000257},{"$f":"BC3+AZ4","v":52.0763354786096},{"$f":"BD3+BA4","v":62.455990749596239},{"$f":"BE3/(1+B4)^A4","v":7952432.2733003153},{"$f":"BF3/(1+B4)^A4","v":7259688.4697641134},{"$f":"BG3/(1+B4)^A4","v":8711361.1410469133},{"$f":"BH3+BE4","v":16389167.67204462},{"$f":"BI3+BF4","v":14961491.967336861},{"$f":"BJ3+BG4","v":17953244.175583582},{"$f":"BK3/(1+B4)^A4","v":2994602.7997624967},{"$f":"BL3/(1+B4)^A4","v":2734300.0217020521},{"$f":"BM3/(1+B4)^A4","v":3279775.0259394483},{"$f":"BN3+BK4","v":6171576.9100305289},{"$f":"BO3+BL4","v":5635118.9147257591},{"$f":"BP3+BM4","v":6759288.350958609},{"$f":"BQ3/(1+B4)^A4","v":2399651.551658975},{"$f":"BR3/(1+B4)^A4","v":2191233.5920989839},{"$f":"BS3/(1+B4)^A4","v":2627981.8597173044},{"$f":"BT3+BQ4","v":4945441.8828139808},{"$f":"BU3+BR4","v":4515913.3099567965},{"$f":"BV3+BS4","v":5416007.8146913927}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1668.2680356714084},{"$f":"D4/(1+B5)^A5","v":1522.7890372464087},{"$f":"E4/(1+B5)^A5","v":1827.6461650635449},{"$f":"F4+C5","v":5425.2094442237703},4952.1115850575843,5943.5072922269228,{"$f":"I4/(1+B5)^A5","v":626.92988105539951},{"$f":"J4/(1+B5)^A5","v":572.26524566469209},{"$f":"K4/(1+B5)^A5","v":31.602567811274923},{"$f":"L4+I5","v":2038.7766467029305},1861.0071936861323,102.77158447290464,{"$f":"O4/(1+B5)^A5","v":501.98771449399163},{"$f":"P4/(1+B5)^A5","v":458.21910067775144},{"$f":"Q4/(1+B5)^A5","v":549.93800196944153},{"$f":"R4+O5","v":1632.4645868198625},1490.1290076688276,1788.3989732030193,{"$f":"U4/(1+B5)^A5","v":144667510.83049017},{"$f":"V4/(1+B5)^A5","v":132051981.3530658},{"$f":"W4/(1+B5)^A5","v":158488333.84392202},{"$f":"X4+U5","v":470458900.63706088},429433185.22361356,515404231.92445147,{"$f":"AA4/(1+B5)^A5","v":54365595.586705819},{"$f":"AB4/(1+B5)^A5","v":49625232.189856805},{"$f":"AC4/(1+B5)^A5","v":59558855.500563778},{"$f":"AD4+AA5","v":176796975.25292665},161381308.39380127,193685462.07191187,{"$f":"AG4/(1+B5)^A5","v":43530962.393645272},{"$f":"AH4/(1+B5)^A5","v":39735471.334711112},{"$f":"AI4/(1+B5)^A5","v":47689076.428293161},{"$f":"AJ4+AG5","v":141562736.46944731},129219795.46829739,155084927.77718416,{"$f":"AM4/(1+B5)^A5","v":83.9234105442887},{"$f":"AN4/(1+B5)^A5","v":76.612763860585076},{"$f":"AO4/(1+B5)^A5","v":91.932519802050081},{"$f":"AP4+AM5","v":272.91902124894682},249.14479037971483,298.96465315937286,{"$f":"AS4/(1+B5)^A5","v":31.602567811274923},{"$f":"AT4/(1+B5)^A5","v":28.855547005787503},{"$f":"AU4/(1+B5)^A5","v":34.612040258293305},{"$f":"AV4+AS5","v":102.77158447290464},93.83826986233511,112.55839210368468,{"$f":"AY4/(1+B5)^A5","v":25.323943092135078},{"$f":"AZ4/(1+B5)^A5","v":23.12447186322801},{"$f":"BA4/(1+B5)^A5","v":27.733552822131632},{"$f":"BB4+AY5","v":82.353490141135339},75.200807341837617,90.189543571727867,{"$f":"BE4/(1+B5)^A5","v":7277602.0664816694},{"$f":"BF4/(1+B5)^A5","v":6643643.3526069308},{"$f":"BG4/(1+B5)^A5","v":7972129.4898423059},{"$f":"BH4+BE5","v":23666769.738526288},21605135.319943793,25925373.665425889,{"$f":"BK4/(1+B5)^A5","v":2740485.7752782688},{"$f":"BL4/(1+B5)^A5","v":2502271.859029796},{"$f":"BM4/(1+B5)^A5","v":3001458.7595432787},{"$f":"BN4+BK5","v":8912062.6853087973},8137390.773755555,9760747.1105018873,{"$f":"BQ4/(1+B5)^A5","v":2196021.1028545783},{"$f":"BR4/(1+B5)^A5","v":2005289.1455038486},{"$f":"BS4/(1+B5)^A5","v":2404975.6798516959},{"$f":"BT4+BQ5","v":7141462.9856685586},6521202.4554606453,7820983.4945430886]
[4,0.03,1482.2345421457949,1352.9783363014358,1623.839945831739,6907.4439863695652,6305.0899213590201,7567.3472380586618,557.01907926904596,508.45025874536879,28.078472181195032,2595.7957259719765,2369.4574524315012,130.85005665409966,446.00958254071031,407.12173605975727,488.61279190648145,2078.4741693605729,1897.2507437285849,2277.0117651095006,128535209.62709318,117326475.08380304,140814831.86606246,598994110.26415408,546759660.30741656,656219063.79051399,48303127.531010464,44091376.050496496,52917271.700933002,225100102.7839371,205472684.44429776,246602733.77284488,38676696.270058759,35304451.623715959,42371126.733599856,180239432.73950607,164524247.09201336,197456054.51078403,74.564863285511478,68.069448395153017,81.680853126374089,347.4838845344583,317.21423877486785,380.64550628574693,28.078472181195032,25.637779775164535,30.752349471430001,130.85005665409966,119.47604963749964,143.31074157511469,22.499995439515999,20.545793740368865,24.640902475149559,104.85348558065134,95.746601082206482,114.83044604687743,6466055.1759534162,5902791.0697624227,7083133.796031598,30132824.914479703,27507926.389706217,33008507.461457487,2434886.1163319275,2223236.1371118864,2666757.2327072932,11346948.801640725,10360626.910867441,12427504.343209181,1951136.3068358197,1781673.4331060888,2136789.7421004605,9092599.2925043777,8302875.8885667343,9957773.2366435491]
[5,0.03,1278.5885365726022,1167.0909979750902,1400.7386017083631,8186.0325229421669,7472.1809193341105,8968.0858397670254,480.48955084705807,438.59365961615629,24.220736755585214,3076.2852768190346,2808.0511120476576,155.07079340968488,384.73178381913061,351.18678583887771,421.48168646100248,2463.2059531797036,2248.4375295674627,2698.4934515705031,110875600.92699055,101206848.04811826,121468110.9392446,709869711.19114459,647966508.35553479,777687174.72975862,41666702.121478185,38033608.296743833,45646903.414868347,266766804.9054153,243506292.7410416,292249637.18771321,33362857.953510918,30453930.098483153,36549706.124657929,213602290.69301698,194978177.1904965,234005760.63544196,64.320306076486446,58.717304133843534,70.458621422803006,411.80419061094472,375.93154290871138,451.10412770854992,24.220736755585214,22.115374046163588,26.527246794507224,155.07079340968488,141.59142368366324,169.83798836962191,19.408693714730131,17.722982162587353,21.2554589302175,124.26217929538147,113.46958324479384,136.08590497709491,5577675.9950901084,5091799.4291614629,6109973.4334252067,35710500.909569815,32599725.81886768,39118480.894882694,2100354.1529229623,1917783.0216330292,2300368.2147533158,13447302.954563687,12278409.93250047,14727872.557962496,1683067.3178074539,1536887.1543012036,1843213.6019178296,10775666.610311832,9839763.0428679381,11800986.838561378]
[9,0.03,526.76154793673186,480.82603831594315,577.08575744667098,11341.552760333905,10352.528394418016,12425.068972773211,197.955333034733,180.69478056948287,9.978622849021372,4262.1198578309104,3890.4878220000446,214.84688463107463,158.50440089841803,144.68430588256598,173.64487420036784,3412.7130816132412,3115.1565545868239,3738.698297206683,45679279.535289712,41695881.368163019,50043253.410378054,983507548.97119772,897742138.31272829,1077467026.7328088,17166129.586742356,15669343.034872798,18805919.819827192,369599043.74445945,337372159.08387709,404904899.90889919,13745055.736456459,12546615.975798015,15057994.987556515,295940877.68812388,270137612.75956416,324209398.51275522,26.499114471522944,24.190751857612156,29.028019119938662,570.54488137581848,520.84418382453111,624.99400661702816,9.978622849021372,9.1112412887611249,10.928874445747757,214.84688463107463,196.17153946291543,235.30648093622924,7.9961248299684131,7.3016339901225811,8.7569676466837532,172.16228479948796,157.20940045830565,188.54377464417664,2297928.6588468347,2097753.9469251754,2517228.1555651301,49476047.038507387,45166142.366390325,54197722.00147175,865318.1012985087,790101.21253721602,947721.24648961006,18630917.421344765,17011444.026417263,20405116.055362348,693401.45031062188,633177.1584421763,759379.59894976916,14929429.005578296,13632756.941424973,16349985.719998768]
[16,0.03,35.762396756692048,32.643786587225392,39.178960387827679,12533.074381973682,11440.145026924481,13730.422714388125,13.439396227420753,12.267559125947065,0.67745922383643065,4709.8899358741101,4299.2149563349394,237.41828325606636,10.761030858865636,9.8227700402695053,11.78893355113555,3771.2461247620327,3442.428883871813,4131.4787173172035,3101214.4388661459,2830777.3383400184,3397489.2253763666,1086832951.9745359,992057192.96713626,1190663630.944371,1165426.632719222,1063808.2159275897,1276753.7201708897,408428405.23181403,372815826.3296572,447443426.4355914,933166.32281793235,851802.98417346051,1022303.1525641192,327031854.55380583,298517748.46257865,358270211.56278431,1.7990528145866604,1.6423356434485208,1.9707428169240147,630.48522434656115,575.56306753000877,690.65466949239431,0.67745922383643065,0.6185717753904193,0.74197280641267982,237.41828325606636,216.78094240445256,260.02732522203672,0.54286534354195737,0.49571562835158817,0.59451976438461396,190.24932183086671,173.72551634908802,208.35181935034964,156008.79893025933,142418.72673072448,170897.27292936097,54673904.954914287,49911210.024483204,59891629.967427753,58747.35804197604,53640.804176718593,64341.79443139417,20588245.611551408,18798633.470501307,22548838.126388311,47075.755386481906,42987.064728201629,51555.081446152049,16497885.973930737,15064988.047828553,18067683.632317659]
[19,0.03,7.2479716000193664,6.6159222971270415,7.9404071863869445,{"$f":"F20+C21","v":12574.668553827491},11478.112036756227,13775.990589005474,2.723764932212644,2.4862684889760498,0.13730078685564573,{"$f":"L20+I21","v":4725.5208948419304},4313.4829866904802,238.20621577557588,2.1809401249762481,1.9907826304195353,2.3892653547376357,{"$f":"R20+O21","v":3783.7619572414101},3453.8534533131487,4145.190072611289,628523.70693711145,573714.16949082247,688569.77300582512,{"$f":"X20+U21","v":1090439881.543695},995349585.24978578,1194615148.8382416,236197.23234222207,215602.20891704128,258759.91385521574,{"$f":"AD20+AA21","v":409783878.02000904},374053109.78282803,448928380.42268229,189124.99215012044,172635.06917907295,207190.370008086,{"$f":"AJ20+AG21","v":328117192.33649272},299508454.98458117,359459221.72068113,0.36461436843208789,0.33285247021893027,0.39941081312830473,{"$f":"AP20+AM21","v":632.57764875684597},577.47321889542161,692.94678139877692,0.13730078685564573,0.12536605673008649,0.15037576663145341,{"$f":"AV20+AS21","v":238.20621577557588},217.50038469755586,260.89029155594176,0.11002262011118108,0.10046677856695209,0.12049143118752387,{"$f":"BB20+AY21","v":190.88071224204029},174.30206833962026,209.04328747030087,31618.332286078108,28864.029826581758,34635.782079705896,{"$f":"BH20+BE21","v":54855354.113301501},50076852.977195255,60090395.463709563,11906.33797732625,10871.391755987514,13040.163440549148,{"$f":"BN20+BK21","v":20656572.903007284},18861021.482202046,22623672.139141135,9540.8520970237169,8712.196401095438,10448.677942382938,{"$f":"BT20+BQ21","v":16552638.374140793},15114985.014473721,18127645.802420456]
[25,0.03,0.13402664544486589,0.12233903786342917,0.14683089247409639,12582.949700893085,11485.671037886543,13785.062876163856,5.0366791840609285E-2,4.5975100847779962E-2,2.538912249484195E-3,4728.6329238647395,4316.3236649019818,238.36308835606036,4.0329088605409555E-2,3.6812770867413941E-2,4.4181356970585693E-2,3786.2537834947216,3456.1280157214901,4147.9199201980618,11622.41364509871,10608.897195573543,12732.761926172134,1091157999.3204455,996005080.56259239,1195401872.0581794,4367.6664950101385,3986.831406952117,4784.8867439718406,410053744.42201144,374299445.40584618,449224025.74520391,3497.2251088290004,3192.2999268032008,3831.2829841372609,328333276.49909765,299705698.63776368,359695946.42371488,6.7423057620452833E-3,6.1549772092596433E-3,7.3857479571042819E-3,632.99423775220112,577.85351843426383,693.40312696214733,2.538912249484195E-3,2.3182199052958962E-3,2.7806896425697706E-3,238.36308835606036,217.6436212898202,261.06210291328392,2.0344950988104085E-3,1.8577922283725228E-3,2.2280802434258389E-3,191.00641823924371,174.41685634024066,209.18095457454353,584.67378802268263,533.74230821585581,640.4712850268312,54891479.539017729,50109831.483333297,60129968.467159681,220.16732772926196,201.02950849974124,241.1335830820465,20670176.451868128,18873442.556525625,22638571.136704851,176.4256914646694,161.10251564624434,193.2128506060381,16563539.2445783,15124939.106962385,18139583.906411048]
[36,0.03,5.619498029951659E-6,5.1294575043477424E-6,6.156357254600195E-6,12583.060762162451,11485.772414212071,13785.184547681083,2.1117896861764009E-6,1.9276539212287288E-6,1.0645205911734695E-7,4728.6746603404754,4316.3617622000411,238.36519222739355,1.6909267050265204E-6,1.5434937782695873E-6,1.8524454419694487E-6,3786.2872022209613,3456.1585206486848,4147.9565311090573,0.48730706021275966,0.44481212442946277,0.53386198186540301,1091167630.2412841,996013871.63234723,1195412423.0698633,0.18312846063353841,0.16716072511367208,0.20062176100910223,410057363.69177294,374302749.09635741,449227990.74480373,0.14663240689290014,0.13384743824738168,0.16063885737111372,328336174.47702253,299708343.93923253,359699121.21892148,2.8269284679464121E-7,2.5806720885258759E-7,3.0967122960441799E-7,632.99982476837909,577.85861876024364,693.4092471671305,1.0645205911734695E-7,9.7198823021829471E-8,1.1658935368009233E-7,238.36519222739355,217.64554228429483,261.06440713361553,8.5302748283843936E-8,7.7893912309351237E-8,9.3419427882766089E-8,191.00810412496773,174.41839580101291,209.18280087472706,2.4514328393822355E-2,2.2378862349089312E-2,2.6853817854670142E-2,54891964.029343121,50110273.769253895,60130499.194118269,9.2312230924504E-3,8.4288084897354287E-3,1.0110300758382908E-2,20670358.893671464,18873609.139762271,22638770.952209711,7.3972143548605611E-3,6.7547409419177204E-3,8.1010699755864595E-3,16563685.439845499,15125072.604669696,18139744.012368903]
[39,0.03,1.9330981575922657E-7,1.7645250159804292E-7,2.1177768553199029E-7,12583.060764850414,11485.772416665635,13785.18455062584,7.2645220797507199E-8,6.6310980513589002E-8,3.6619334726133282E-9,4728.6746613506029,4316.3617631220923,238.36519227831255,5.8167602883534529E-8,5.3095934247595625E-8,6.3723821092649027E-8,3786.2872030297785,3456.1585213869812,4147.9565319951334,1.6763283397522474E-2,1.530146453697917E-2,1.8364765109837467E-2,1091167630.4743767,996013871.84511328,1195412423.3252244,6.2995891797909594E-3,5.7503016820491075E-3,6.9013558597679162E-3,410057363.77936846,374302749.17631507,449227990.84076679,5.0441308831711265E-3,4.6043300468366546E-3,5.5259504953416279E-3,328336174.54716086,299708344.00325549,359699121.2957595,9.7245878260043552E-9,8.8774698969368095E-9,1.0652639794817785E-8,632.99982490359889,577.85861888368447,693.40924731525502,3.6619334726133282E-9,3.3436236600166861E-9,4.0106547523035312E-9,238.36519227831255,217.64554233078775,261.06440718938347,2.9344006291336671E-9,2.6795378799012711E-9,3.2136130836058351E-9,191.00810416577042,174.41839583827175,209.18280091941219,8.432888987616108E-4,7.698292150910785E-4,9.2376695467277694E-4,54891964.041069008,50110273.77995833,60130499.206963204,3.1755256888118448E-4,2.8994963741175598E-4,3.4779269722249218E-4,20670358.898087017,18873609.143794004,22638770.957045749,2.5446296741239396E-4,2.3236198678668309E-4,2.7867548597515783E-4,16563685.443383792,15125072.607900677,18139744.016243871]
[44,0.03,3.8943655865358228E-10,3.554762841104086E-10,4.2664141357375646E-10,12583.060764934227,11485.77241674214,13785.184550717662,1.4634903395308083E-10,1.3358825029517055E-10,7.377228952352514E-12,4728.6746613821006,4316.3617631508423,238.3651922799003,1.1718282904116154E-10,1.0696558698103046E-10,1.2837623114538263E-10,3786.2872030549984,3456.1585214100019,4147.9565320227621,3.3770842791537314E-5,3.0825903321241881E-5,3.6997143144373021E-5,1091167630.4816449,996013871.85174751,1195412423.3331869,1.2690976510808869E-5,1.1584397251023846E-5,1.3903278866186972E-5,410057363.78209978,374302749.17880827,449227990.843759,1.0161765272111693E-5,9.2757547841166505E-6,1.1132425612966775E-5,328336174.54934782,299708344.00525182,359699121.29815543,1.9590883175847738E-11,1.7884303042944842E-11,2.1460510765977667E-11,632.9998249078152,577.85861888753357,693.40924731987366,7.377228952352514E-12,6.7359708894008596E-12,8.0797531079855394E-12,238.3651922799003,217.64554233223745,261.06440719112237,5.9115615946997179E-12,5.3981222144993982E-12,6.4740552113626954E-12,191.00810416704269,174.41839583943354,209.18280092080551,1.6988662753345783E-6,1.5508764472129437E-6,1.8609951202568218E-6,54891964.041434631,50110273.780292101,60130499.207363725,6.397325409006842E-7,5.8412444568841702E-7,7.0065345931462379E-7,20670358.8982247,18873609.143919718,22638770.957196541,5.1263399090551107E-7,4.6810997227799063E-7,5.6141185491818557E-7,16563685.443494121,15125072.608001422,18139744.016364694]
[50,0.03,8.5472750132987684E-14,7.8019217597388271E-14,9.3638396623190022E-14,12583.060764934367,11485.772416742266,13785.184550717813,3.2120390685772466E-14,2.9319679635776018E-14,1.6191393255381744E-15,4728.6746613821533,4316.3617631508896,238.36519227990291,2.571905087991841E-14,2.3476591207736826E-14,2.817575618899339E-14,3786.2872030550393,3456.1585214100396,4147.9565320228076,7.4119564369638708E-9,6.7656070639836062E-9,8.1200583287464417E-9,1091167630.4816568,996013871.85175836,1195412423.3332002,2.7853899181994636E-9,2.5425201349902144E-9,3.0514635931135796E-9,410057363.78210425,374302749.17881233,449227990.84376395,2.230283738681771E-9,2.0358239444666854E-9,2.4433223118058403E-9,328336174.54935145,299708344.00525516,359699121.29815936,4.2997675112040555E-15,3.9252107469756536E-15,4.7101096023662392E-15,632.99982490782224,577.85861888754005,693.40924731988127,1.6191393255381744E-15,1.4783972997383159E-15,1.7733279097440643E-15,238.36519227990291,217.64554233223984,261.06440719112527,1.2974576111355726E-15,1.1847689719281391E-15,1.4209125751858331E-15,191.00810416704479,174.41839583943545,209.18280092080778,3.7286374233344244E-10,3.4038323345416162E-10,4.08447454092039E-10,54891964.041435227,50110273.780292653,60130499.20736438,1.4040720729813415E-10,1.2820245476056501E-10,1.5377800755240264E-10,20670358.898224927,18873609.143919926,22638770.957196791,1.1251187399003063E-10,1.0273983221710671E-10,1.2321754116516815E-10,16563685.443494303,15125072.608001586,18139744.016364895]

{"sheet":"Lancaster NPV 4%","index":215,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU37","v":1933.9798827372513},{"$f":"'WTP Values '!CV37","v":1765.3298515080187},{"$f":"'WTP Values '!CW37","v":2118.7428161519861},{"$f":"C3","v":1933.9798827372513},{"$f":"D3","v":1765.3298515080187},{"$f":"E3","v":2118.7428161519861},{"$f":"'WTP Values '!CC37","v":726.7835575115073},{"$f":"'WTP Values '!CD37","v":663.41226292199804},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"I3","v":726.7835575115073},{"$f":"J3","v":663.41226292199804},{"$f":"K3","v":36.636037544918707},{"$f":"'WTP Values '!CI37","v":581.94134302999487},{"$f":"'WTP Values '!CJ37","v":531.20152376477881},{"$f":"'WTP Values '!CK37","v":637.52886815551585},{"$f":"O3","v":581.94134302999487},{"$f":"P3","v":531.20152376477881},{"$f":"Q3","v":637.52886815551585},{"$f":"'WTP Values '!BH37","v":167709294.69930169},{"$f":"'WTP Values '!BI37","v":153084438.4425562},{"$f":"'WTP Values '!BJ37","v":183731416.50426206},{"$f":"U3","v":167709294.69930169},{"$f":"V3","v":153084438.4425562},{"$f":"W3","v":183731416.50426206},{"$f":"'WTP Values '!AV37","v":63024625.497546554},{"$f":"'WTP Values '!AW37","v":57529245.108818807},{"$f":"'WTP Values '!AX37","v":69045037.076783538},{"$f":"AA3","v":63024625.497546554},{"$f":"AB3","v":57529245.108818807},{"$f":"AC3","v":69045037.076783538},{"$f":"'WTP Values '!BB37","v":50464316.132281229},{"$f":"'WTP Values '!BC37","v":46064301.748421408},{"$f":"'WTP Values '!BD37","v":55284709.930631503},{"$f":"AG3","v":50464316.132281229},{"$f":"AH3","v":46064301.748421408},{"$f":"AI3","v":55284709.930631503},{"$f":"'WTP Values '!CX37","v":97.290234070829143},{"$f":"'WTP Values '!CY37","v":88.815190904044243},{"$f":"'WTP Values '!CZ37","v":106.57498679158802},{"$f":"AM3","v":97.290234070829143},{"$f":"AN3","v":88.815190904044243},{"$f":"AO3","v":106.57498679158802},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"'WTP Values '!CG37","v":33.451487543554443},{"$f":"'WTP Values '!CH37","v":40.1248409300673},{"$f":"AS3","v":36.636037544918707},{"$f":"AT3","v":33.451487543554443},{"$f":"AU3","v":40.1248409300673},{"$f":"'WTP Values '!CL37","v":29.35739068576077},{"$f":"'WTP Values '!CM37","v":26.807600712920046},{"$f":"'WTP Values '!CN37","v":32.150788774926802},{"$f":"AY3","v":29.35739068576077},{"$f":"AZ3","v":26.807600712920046},{"$f":"BA3","v":32.150788774926802},{"$f":"'WTP Values '!BK37","v":8436735.3987443037},{"$f":"'WTP Values '!BL37","v":7701803.497572748},{"$f":"'WTP Values '!BM37","v":9241883.034536669},{"$f":"BE3","v":8436735.3987443037},{"$f":"BF3","v":7701803.497572748},{"$f":"BG3","v":9241883.034536669},{"$f":"'WTP Values '!AY37","v":3176974.1102680326},{"$f":"'WTP Values '!AZ37","v":2900818.893023707},{"$f":"'WTP Values '!BA37","v":3479513.3250191608},{"$f":"BK3","v":3176974.1102680326},{"$f":"BL3","v":2900818.893023707},{"$f":"BM3","v":3479513.3250191608},{"$f":"'WTP Values '!BE37","v":2545790.3311550063},{"$f":"'WTP Values '!BF37","v":2324679.7178578121},{"$f":"'WTP Values '!BG37","v":2788025.9549740879},{"$f":"BQ3","v":2545790.3311550063},{"$f":"BR3","v":2324679.7178578121},{"$f":"BS3","v":2788025.9549740879}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1788.0731164360679},{"$f":"D3/(1+B4)^A4","v":1632.1466822374432},{"$f":"E3/(1+B4)^A4","v":1958.896834460046},{"$f":"F3+C4","v":3722.0529991733192},{"$f":"G3+D4","v":3397.4765337454619},{"$f":"H3+E4","v":4077.6396506120318},{"$f":"I3/(1+B4)^A4","v":671.95225361640826},{"$f":"J3/(1+B4)^A4","v":613.36192947669929},{"$f":"K3/(1+B4)^A4","v":33.872076132506194},{"$f":"L3+I4","v":1398.7358111279154},{"$f":"M3+J4","v":1276.7741923986973},{"$f":"N3+K4","v":70.508113677424902},{"$f":"O3/(1+B4)^A4","v":538.03748431027623},{"$f":"P3/(1+B4)^A4","v":491.12566916122296},{"$f":"Q3/(1+B4)^A4","v":589.43127603135702},{"$f":"R3+O4","v":1119.978827340271},{"$f":"S3+P4","v":1022.3271929260018},{"$f":"T3+Q4","v":1226.9601441868729},{"$f":"U3/(1+B4)^A4","v":155056670.39506441},{"$f":"V3/(1+B4)^A4","v":141535168.67839885},{"$f":"W3/(1+B4)^A4","v":169870022.65556771},{"$f":"X3+U4","v":322765965.09436607},{"$f":"Y3+V4","v":294619607.12095505},{"$f":"Z3+W4","v":353601439.15982974},{"$f":"AA3/(1+B4)^A4","v":58269809.07687366},{"$f":"AB3/(1+B4)^A4","v":53189020.995579511},{"$f":"AC3/(1+B4)^A4","v":63836018.007381223},{"$f":"AD3+AA4","v":121294434.57442021},{"$f":"AE3+AB4","v":110718266.10439831},{"$f":"AF3+AC4","v":132881055.08416477},{"$f":"AG3/(1+B4)^A4","v":46657097.015792549},{"$f":"AH3/(1+B4)^A4","v":42589036.379827484},{"$f":"AI3/(1+B4)^A4","v":51113822.051249534},{"$f":"AJ3+AG4","v":97121413.148073778},{"$f":"AK3+AH4","v":88653338.1282489},{"$f":"AL3+AI4","v":106398531.98188104},{"$f":"AM3/(1+B4)^A4","v":89.950290376136408},{"$f":"AN3/(1+B4)^A4","v":82.114636560691778},{"$f":"AO3/(1+B4)^A4","v":98.534566190447492},{"$f":"AP3+AM4","v":187.24052444696554},{"$f":"AQ3+AN4","v":170.92982746473604},{"$f":"AR3+AO4","v":205.1095529820355},{"$f":"AS3/(1+B4)^A4","v":33.872076132506194},{"$f":"AT3/(1+B4)^A4","v":30.927780643079178},{"$f":"AU3/(1+B4)^A4","v":37.097670978242689},{"$f":"AV3+AS4","v":70.508113677424902},{"$f":"AW3+AT4","v":64.379268186633624},{"$f":"AX3+AU4","v":77.222511908309997},{"$f":"AY3/(1+B4)^A4","v":27.142557956509584},{"$f":"AZ3/(1+B4)^A4","v":24.785133795229328},{"$f":"BA3/(1+B4)^A4","v":29.725211515279955},{"$f":"BB3+AY4","v":56.499948642270354},{"$f":"BC3+AZ4","v":51.592734508149377},{"$f":"BD3+BA4","v":61.876000290206761},{"$f":"BE3/(1+B4)^A4","v":7800236.1304958425},{"$f":"BF3/(1+B4)^A4","v":7120750.2751227319},{"$f":"BG3/(1+B4)^A4","v":8544640.3795642275},{"$f":"BH3+BE4","v":16236971.529240146},{"$f":"BI3+BF4","v":14822553.77269548},{"$f":"BJ3+BG4","v":17786523.414100897},{"$f":"BK3/(1+B4)^A4","v":2937291.1522448524},{"$f":"BL3/(1+B4)^A4","v":2681970.1303843441},{"$f":"BM3/(1+B4)^A4","v":3217005.6629245197},{"$f":"BN3+BK4","v":6114265.262512885},{"$f":"BO3+BL4","v":5582789.0234080516},{"$f":"BP3+BM4","v":6696518.987943681},{"$f":"BQ3/(1+B4)^A4","v":2353726.2677098797},{"$f":"BR3/(1+B4)^A4","v":2149297.0764217936},{"$f":"BS3/(1+B4)^A4","v":2577686.7187260427},{"$f":"BT3+BQ4","v":4899516.598864886},{"$f":"BU3+BR4","v":4473976.7942796052},{"$f":"BV3+BS4","v":5365712.6737001305}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1589.5904895490191},{"$f":"D4/(1+B5)^A5","v":1450.9724573259016},{"$f":"E4/(1+B5)^A5","v":1741.4521528469627},{"$f":"F4+C5","v":5311.6434887223386},4848.4489910713637,5819.091803458994,{"$f":"I4/(1+B5)^A5","v":597.36310666570205},{"$f":"J4/(1+B5)^A5","v":545.27652185215209},{"$f":"K4/(1+B5)^A5","v":30.112152342422011},{"$f":"L4+I5","v":1996.0989177936176},1822.0507142508495,100.62026601984691,{"$f":"O4/(1+B5)^A5","v":478.31336438029501},{"$f":"P4/(1+B5)^A5","v":436.60893153414361},{"$f":"Q4/(1+B5)^A5","v":524.00225807862728},{"$f":"R4+O5","v":1598.2921917205661},1458.9361244601455,1750.9624022655003,{"$f":"U4/(1+B5)^A5","v":137844815.3688485},{"$f":"V4/(1+B5)^A5","v":125824249.57897028},{"$f":"W4/(1+B5)^A5","v":151013831.58814549},{"$f":"X4+U5","v":460610780.46321458},420443856.6999253,504615270.74797523,{"$f":"AA4/(1+B5)^A5","v":51801648.089790106},{"$f":"AB4/(1+B5)^A5","v":47284845.986341022},{"$f":"AC4/(1+B5)^A5","v":56749987.560612857},{"$f":"AD4+AA5","v":173096082.66421032},158003112.09073934,189631042.64477763,{"$f":"AG4/(1+B5)^A5","v":41477989.353195183},{"$f":"AH4/(1+B5)^A5","v":37861498.260969751},{"$f":"AI4/(1+B5)^A5","v":45440001.681313947},{"$f":"AJ4+AG5","v":138599402.50126895},126514836.38921866,151838533.66319498,{"$f":"AM4/(1+B5)^A5","v":79.965480605776705},{"$f":"AN4/(1+B5)^A5","v":72.99961289604056},{"$f":"AO4/(1+B5)^A5","v":87.596870546526048},{"$f":"AP4+AM5","v":267.20600505274223},243.9294403607766,292.70642352856157,{"$f":"AS4/(1+B5)^A5","v":30.112152342422011},{"$f":"AT4/(1+B5)^A5","v":27.494684373470193},{"$f":"AU4/(1+B5)^A5","v":32.979694414829424},{"$f":"AV4+AS5","v":100.62026601984691},91.873952560103817,110.20220632313942,{"$f":"AY4/(1+B5)^A5","v":24.129635188351287},{"$f":"AZ4/(1+B5)^A5","v":22.033893693130302},{"$f":"BA4/(1+B5)^A5","v":26.425604797806628},{"$f":"BB4+AY5","v":80.629583830621641},73.626628201279686,88.301605088013389,{"$f":"BE4/(1+B5)^A5","v":6934381.516784111},{"$f":"BF4/(1+B5)^A5","v":6330321.0655890238},{"$f":"BG4/(1+B5)^A5","v":7596154.1835850617},{"$f":"BH4+BE5","v":23171353.046024255},21152874.838284504,25382677.597685959,{"$f":"BK4/(1+B5)^A5","v":2611241.1387019693},{"$f":"BL4/(1+B5)^A5","v":2384261.6799758407},{"$f":"BM4/(1+B5)^A5","v":2859906.3201636104},{"$f":"BN4+BK5","v":8725506.4012148548},7967050.7033838928,9556425.3081072904,{"$f":"BQ4/(1+B5)^A5","v":2092454.0813021658},{"$f":"BR4/(1+B5)^A5","v":1910717.2746410174},{"$f":"BS4/(1+B5)^A5","v":2291554.1067418307},{"$f":"BT4+BQ5","v":6991970.680167052},6384694.0689206226,7657266.7804419613]
[4,0.04,1358.7886124874949,1240.2973375908805,1488.6005987313222,6670.4321012098335,6088.7463286622442,7307.692402190316,510.62848714437916,466.10465614933139,25.739994023227908,2506.7274049379967,2288.1553704001808,126.36026004307482,408.86426849780452,373.21514451639649,447.91932631465056,2007.1564602183705,1832.151268976542,2198.8817285801506,117830325.88901044,107555095.873274,129087256.14500394,578441106.35222507,527998952.57319927,633702526.89297915,44280265.889399566,40419284.521319412,48510127.207696669,217376348.55360988,198422396.61205876,238141169.8524743,35455559.134597585,32364167.392141614,38842303.877584942,174054961.63586652,158879003.78136027,190680837.54077992,68.354827959524172,62.400375047083081,74.878172064258806,335.56083301226641,306.32981540785966,367.58459559282039,25.739994023227908,23.50257143348183,28.19118100467583,126.36026004307482,115.37652399358565,138.39338732781525,20.626113287021024,18.834664673591224,22.588717731660331,101.25569711764267,92.461292874870907,110.89032281967371,5927538.3827461246,5411184.9774292568,6493224.4318364952,29098891.428770378,26564059.81571376,31875902.029522456,2232099.8691516765,2038076.8765549234,2444659.9084282545,10957606.270366531,10005127.579938816,12001085.216535546,1788638.5182343456,1633289.134236037,1958830.0544142963,8780609.1984013971,8017983.2031566594,9616096.8348562568]
[5,0.04,1116.8251929594003,1019.4340022073991,1223.5211832354742,7787.2572941692342,7108.1803308696435,8531.2135854257904,419.69939506748432,383.10405147588233,21.156398815514716,2926.4268000054808,2671.2594218760632,147.51665885858952,336.05662526367917,306.75564393113501,368.15703593939861,2343.2130854820498,2138.906912907677,2567.0387645195492,96847938.846465871,88402448.768344775,106100314.96276641,675289045.19869089,616401401.34154403,739802841.85574555,36395150.829008989,33221705.583891105,39871788.504350223,253771499.38261887,231644102.19594985,278012958.35682452,29141885.138034891,26600986.467298303,31925542.445970934,203196846.7739014,185479990.24865857,222606379.98675084,56.18268597780493,51.288559723147429,61.544399324205145,391.74351899007132,357.6183751310071,429.12899491702552,21.156398815514716,19.317400539726705,23.171095839302396,147.51665885858952,134.69392453331236,161.56448316711766,16.953161617691809,15.4807214419474,18.566279410587239,118.20885873533447,107.9420143168183,129.45660223026096,4872004.4731355282,4447599.6126380963,5336957.1707985047,33970895.901905909,31011659.428351857,37212859.200320959,1834623.3874497646,1675150.6304999243,2009332.2455450166,12792229.657816295,11680278.21043874,14010417.462080562,1470130.4823306894,1342444.6126041121,1610015.5192580058,10250739.680732086,9360427.8157607708,11226112.354114262]
[9,0.04,344.33805585240037,314.31053364739813,377.23442145242444,10175.075214713568,9287.7719040439351,11147.151895121031,129.40115843645705,118.11813084626471,6.5229127019139446,3823.7612647914912,3490.3515459740429,192.74990444110159,103.61253106494043,94.578491530176379,113.509686925878,3061.7158889475841,2794.7630204028355,3354.1735583373124,29860027.501113627,27256125.249844588,32712707.7808805,882353897.78550029,805409450.87318611,966649652.83442819,11221304.424291776,10242872.013430446,12293216.721379193,331585819.75995386,302673466.90257752,363260472.21578354,8984987.2079933323,8201580.7143763928,9843240.7212706506,265503388.57625309,242353986.81607062,290864494.91482222,17.322170903845777,15.81322041611603,18.975287220863201,511.86439846865096,467.27541259568034,560.71343672753187,6.5229127019139446,5.9559152031175682,7.1440814046581762,192.74990444110159,175.99531662034514,211.1052333512406,5.2269762079048538,4.7729954142487898,5.7243305370945965,154.45541135234774,141.0404296418572,169.15206663589348,1502129.9295176917,1371277.9882476781,1645483.5259317888,44387440.642536677,40520809.226738758,48623491.816730365,565648.63905139558,516480.21105057182,619514.64146248112,16714729.463174425,15261818.741880057,18306451.948485993,453268.67205932009,413900.73478619405,496397.84031416295,13393938.753763136,12230629.279268431,14668391.354869679]
[16,0.04,9.7040080225964527,8.8577834725544502,10.631081258537979,10770.480993712852,9831.256148533681,11799.439816112552,3.6467356955134531,3.3287615756231541,0.18382631868375857,4047.512883971493,3694.5933267332553,204.0288782652791,2.9199701154341544,2.6653761470016271,3.1988881096642023,3240.8755801995217,2958.3016693235932,3550.4467335481204,841504.27610581322,768122.06375109509,921897.45905572909,933985811.92647302,852538875.60874891,1023214226.3063771,316234.66040593706,288660.8392636216,346442.89720598119,350988930.71030855,320384739.55075872,384517060.48419517,253211.59386073699,231133.92114984852,277398.57765968918,281039612.98406881,256535598.37852299,307884752.5073719,0.48816702819440749,0.44564234238126899,0.53475454220853813,541.8167098256738,494.61855013253387,593.52420358135896,0.18382631868375857,0.16784740440577756,0.20133186584117083,204.0288782652791,186.29387720897191,223.45828954610425,0.14730471463535125,0.13451079543627348,0.16132097080716143,163.49354056282436,149.2935663616596,179.05018688359903,42332.471358524999,38644.850236563325,46372.409512403479,46984820.820654407,42891929.191379428,51468749.214036062,15940.901210403472,14555.254716589929,17458.933012750742,17692810.342851125,16154880.943898458,19377674.22970704,12773.850451025073,11664.397770327931,13989.300755281618,14177699.892552665,12946318.077631705,15526728.497054469]
[19,0.04,1.1672149050858622,1.0654295494308983,1.2787248808172711,10779.089132475257,9839.1136265037676,11808.870334147452,0.43863569040754602,0.4003892121170004,2.2110948240677223E-2,4050.7477954455662,3697.5461727617417,204.19194516049674,0.35121906672003211,0.32059606290475967,0.38476780651949249,3243.4657994035047,2960.6660457414578,3553.2843726627293,101217.59292418507,92391.053227478886,110887.42431632041,934732285.50326812,853220253.99341607,1024032014.3001401,38037.253088730831,34720.62608754346,41670.752171508844,351269453.13278776,320640802.05131185,384824379.74088317,30456.729405683298,27801.188664398807,33365.981740746138,281264229.50655395,256740630.44994378,308130824.58845717,5.8717576299728298E-2,5.3602633381337354E-2,6.4321203236306218E-2,542.24974837099899,495.01386628568304,593.99856853370022,2.2110948240677223E-2,2.0188976734788214E-2,2.4216545795443873E-2,204.19194516049674,186.44276968151215,223.6368850949145,1.7718066402195472E-2,1.6179191625004988E-2,1.9403965989164402E-2,163.62421022230782,149.41288691348322,179.19328994975072,5091.8230306213263,4648.2695702531582,5577.7537942657618,47022372.705067649,42926209.896064967,51509884.808205023,1917.3992282320637,1750.7312661907063,2099.9907246496437,17706951.045259599,16167792.480248265,19393161.533269376,1536.4608733891873,1403.0139819210701,1682.6573427465771,14189031.197819168,12956665.220209604,15539137.992369197]
[25,0.04,5.856660094631495E-3,5.3459381803680301E-3,6.4161766174019334E-3,10780.015731071635,9839.9594223557069,11809.885455419941,2.2009144442017166E-3,2.009007519274339E-3,1.1094470063001019E-4,4051.0960082839069,3697.8640234680138,204.20949803230735,1.7622896037140779E-3,1.6086345024630693E-3,1.9306249845874235E-3,3243.744616177371,2960.9205523114119,3553.5898222486621,507.87308727018262,463.5847196438479,556.39278607574909,934812637.52681053,853293599.03027749,1024120042.7611201,190.85710892098405,174.21548026974392,209.08868649017273,351299649.17052561,320668365.17037237,384857460.24756956,152.82079670678422,139.49625859355226,167.41836736985132,281288407.71280771,256762700.54370448,308157312.31724906,2.9462345320444808E-4,2.6895852899389353E-4,3.22740416174728E-4,542.29636157268533,495.0564189678301,594.04963019884576,1.1094470063001019E-4,1.0130094627722381E-4,1.2150982374540459E-4,204.20949803230735,186.45879678793725,223.65610950444309,8.8902816439048011E-5,8.1181302209803753E-5,9.736204771816737E-5,163.63827578588766,149.42573083467113,179.20869387200307,25.548917018132009,23.323326991946669,27.987140947409905,47026414.870784208,42929899.944950238,51514312.732158184,9.6208123255913094,8.7845330782239461,10.536990080029106,17708473.180922739,16169182.305829503,19394828.619980991,7.7094021374574213,7.0398141458986174,8.4429628762131141,14190250.923923137,12957779.008922106,15540473.777172137]
[36,0.04,9.1050286889898376E-9,8.3110373003266613E-9,9.9748783830942424E-9,10780.01893289639,9839.9623449697792,11809.888963131298,3.4216411457509454E-9,3.1232939600091492E-9,1.7247964980135855E-10,4051.0972115195796,3697.8651217885422,204.20955868556072,2.7397351290428287E-9,2.5008559585779948E-9,3.0014369262205064E-9,3243.745579617691,2960.9214317487854,3553.5908777176101,7.8956247336252642E-4,7.207097738186444E-4,8.6499339174735481E-4,934812915.18004584,853293852.47114778,1024120346.9399809,2.9671509429344119E-4,2.7084326566538921E-4,3.2505872942520663E-4,351299753.51173818,320668460.41363865,384857574.55595028,2.3758212288348688E-4,2.1686719324300399E-4,2.6027616650719246E-4,281288491.259642,256762776.80603945,308157403.84454697,4.5803494663019936E-10,4.1813509458789762E-10,5.0174684903790962E-10,542.29652264275751,495.05656600693806,594.04980664040738,1.7247964980135855E-10,1.5748703308245784E-10,1.8890466807355664E-10,204.20955868556072,186.45885216896875,223.65617593362887,1.3821233964926923E-10,1.2620812437234767E-10,1.5136344322002002E-10,163.63832438888554,149.42577521633217,179.20874709964642,3.9719502013775212E-5,3.6259499092157447E-5,4.3510075218903936E-5,47026428.838327765,42929912.695768014,51514328.032674059,1.4956950005719535E-5,1.3656832461546815E-5,1.638128138291811E-5,17708478.440602243,16169187.108316759,19394834.380533095,1.1985385271180925E-5,1.0944413492993818E-5,1.3125811975747494E-5,14190255.138638385,12957782.857574895,15540478.392923623]
[39,0.04,1.0410716940220461E-10,9.5028648199585539E-11,1.1405305673016974E-10,10780.018932899107,9839.9623449722603,11809.888963134275,3.9123146841371222E-11,3.5711836227462744E-11,1.9721374565262501E-12,4051.0972115206009,3697.8651217894749,204.20955868561219,3.1326213122352848E-11,2.8594861567545213E-11,3.4318519271215807E-11,3243.7455796185091,2960.9214317495321,3553.5908777185055,9.0278808530690979E-6,8.2406170343529714E-6,9.8903602220741883E-6,934812915.18028164,853293852.47136295,1024120346.9402391,3.392649231644049E-6,3.0968299720098167E-6,3.7167312005130953E-6,351299753.51182675,320668460.41371953,384857574.55604732,2.7165210741044558E-6,2.4796659511937156E-6,2.9760054452861855E-6,281288491.25971293,256762776.80610418,308157403.84462464,5.2371852313460762E-12,4.780969133892828E-12,5.7369884262942744E-12,542.29652264289427,495.05656600706283,594.04980664055711,1.9721374565262501E-12,1.8007114301124786E-12,2.1599416049926674E-12,204.20955868561219,186.45885216901573,223.65617593368526,1.5803240109216937E-12,1.443067455663804E-12,1.7306941211138438E-12,163.6383243889268,149.42577521636983,179.20874709969161,4.541539698518042E-7,4.1459219332181198E-7,4.974954968559959E-7,47026428.838339619,42929912.695778839,51514328.032687046,1.7101821215222384E-7,1.5615262940259011E-7,1.8730405957082641E-7,17708478.44060671,16169187.108320836,19394834.380537983,1.3704125241102939E-7,1.2513875007342692E-7,1.5008092534107505E-7,14190255.138641965,12957782.857578162,15540478.392927542]
[44,0.04,2.7572705724223099E-14,2.5168266193609606E-14,3.0206866522513463E-14,10780.018932899133,9839.962344972284,11809.888963134306,1.0361736094227661E-14,9.4582530369962011E-15,5.2231912603863964E-16,4051.0972115206114,3697.865121789484,204.20955868561271,8.2967240473127293E-15,7.573327636839241E-15,9.0892340862768128E-15,3243.7455796185172,2960.9214317495398,3553.5908777185145,2.391027472021068E-9,2.1825212401694874E-9,2.6194544859466562E-9,934812915.18028402,853293852.47136509,1024120346.9402416,8.9854060413683712E-10,8.2019309512004197E-10,9.8437347049429866E-10,351299753.51182759,320668460.41372031,384857574.55604833,7.1946856878375999E-10,6.5673766714852429E-10,7.8819280984911548E-10,281288491.25971359,256762776.80610481,308157403.84462535,1.3870645800508591E-15,1.2662360888531577E-15,1.5194370813249298E-15,542.29652264289564,495.05656600706413,594.04980664055859,5.2231912603863964E-16,4.7691707153152967E-16,5.7205891388598036E-16,204.20955868561271,186.45885216901621,223.65617593368583,4.185476288739155E-16,3.8219533317153888E-16,4.5837303976400697E-16,163.6383243889272,149.4257752163702,179.20874709969206,1.20282338249284E-10,1.0980443141104611E-10,1.3176130916538059E-10,47026428.838339739,42929912.695778944,51514328.03268718,4.5294045205845034E-11,4.1356906765444231E-11,4.9607339678465822E-11,17708478.440606754,16169187.108320875,19394834.380538028,3.6295272904886752E-11,3.3142904088972714E-11,3.9748820499205014E-11,14190255.138642,12957782.857578196,15540478.392927581]
[50,0.04,3.8545855197940252E-19,3.5184517398661121E-19,4.2228336769191702E-19,10780.018932899133,9839.962344972284,11809.888963134306,1.4485411155586696E-19,1.3222367642695558E-19,7.3018722213078657E-21,4051.0972115206114,3697.865121789484,204.20955868561271,1.1598583285354966E-19,1.0587295761826788E-19,1.2706489687808123E-19,3243.7455796185172,2960.9214317495398,3553.5908777185145,3.3425881243803129E-14,3.0511023666456817E-14,3.6619225665688549E-14,934812915.18028402,853293852.47136509,1024120346.9402416,1.2561341046084139E-14,1.1466065244033416E-14,1.3761260006134656E-14,351299753.51182759,320668460.41372031,384857574.55604833,1.0057965130148478E-14,9.1810050395964083E-15,1.1018710394392282E-14,281288491.25971359,256762776.80610481,308157403.84462535,1.9390766719662831E-20,1.7701618918182994E-20,2.1241296485342277E-20,542.29652264289564,495.05656600706413,594.04980664055859,7.3018722213078657E-21,6.6671644649404565E-21,7.9972202510282571E-21,204.20955868561271,186.45885216901621,223.65617593368583,5.8511763253766641E-21,5.3429816127244664E-21,6.4079241965220493E-21,163.6383243889272,149.4257752163702,179.20874709969206,1.6815127392279916E-15,1.5350345938461949E-15,1.8419854745404761E-15,47026428.838339739,42929912.695778944,51514328.03268718,6.3319781718036511E-16,5.7815774612755964E-16,6.9349644214325903E-16,17708478.440606754,16169187.108320875,19394834.380538028,5.0739755022751169E-16,4.6332833441530515E-16,5.5567715935300943E-16,14190255.138642,12957782.857578196,15540478.392927581]

{"sheet":"Lancaster NPV 5%","index":216,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU37","v":1933.9798827372513},{"$f":"'WTP Values '!CV37","v":1765.3298515080187},{"$f":"'WTP Values '!CW37","v":2118.7428161519861},{"$f":"C3","v":1933.9798827372513},{"$f":"D3","v":1765.3298515080187},{"$f":"E3","v":2118.7428161519861},{"$f":"'WTP Values '!CC37","v":726.7835575115073},{"$f":"'WTP Values '!CD37","v":663.41226292199804},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"I3","v":726.7835575115073},{"$f":"J3","v":663.41226292199804},{"$f":"K3","v":36.636037544918707},{"$f":"'WTP Values '!CI37","v":581.94134302999487},{"$f":"'WTP Values '!CJ37","v":531.20152376477881},{"$f":"'WTP Values '!CK37","v":637.52886815551585},{"$f":"O3","v":581.94134302999487},{"$f":"P3","v":531.20152376477881},{"$f":"Q3","v":637.52886815551585},{"$f":"'WTP Values '!BH37","v":167709294.69930169},{"$f":"'WTP Values '!BI37","v":153084438.4425562},{"$f":"'WTP Values '!BJ37","v":183731416.50426206},{"$f":"U3","v":167709294.69930169},{"$f":"V3","v":153084438.4425562},{"$f":"W3","v":183731416.50426206},{"$f":"'WTP Values '!AV37","v":63024625.497546554},{"$f":"'WTP Values '!AW37","v":57529245.108818807},{"$f":"'WTP Values '!AX37","v":69045037.076783538},{"$f":"AA3","v":63024625.497546554},{"$f":"AB3","v":57529245.108818807},{"$f":"AC3","v":69045037.076783538},{"$f":"'WTP Values '!BB37","v":50464316.132281229},{"$f":"'WTP Values '!BC37","v":46064301.748421408},{"$f":"'WTP Values '!BD37","v":55284709.930631503},{"$f":"AG3","v":50464316.132281229},{"$f":"AH3","v":46064301.748421408},{"$f":"AI3","v":55284709.930631503},{"$f":"'WTP Values '!CX37","v":97.290234070829143},{"$f":"'WTP Values '!CY37","v":88.815190904044243},{"$f":"'WTP Values '!CZ37","v":106.57498679158802},{"$f":"AM3","v":97.290234070829143},{"$f":"AN3","v":88.815190904044243},{"$f":"AO3","v":106.57498679158802},{"$f":"'WTP Values '!CF37","v":36.636037544918707},{"$f":"'WTP Values '!CG37","v":33.451487543554443},{"$f":"'WTP Values '!CH37","v":40.1248409300673},{"$f":"AS3","v":36.636037544918707},{"$f":"AT3","v":33.451487543554443},{"$f":"AU3","v":40.1248409300673},{"$f":"'WTP Values '!CL37","v":29.35739068576077},{"$f":"'WTP Values '!CM37","v":26.807600712920046},{"$f":"'WTP Values '!CN37","v":32.150788774926802},{"$f":"AY3","v":29.35739068576077},{"$f":"AZ3","v":26.807600712920046},{"$f":"BA3","v":32.150788774926802},{"$f":"'WTP Values '!BK37","v":8436735.3987443037},{"$f":"'WTP Values '!BL37","v":7701803.497572748},{"$f":"'WTP Values '!BM37","v":9241883.034536669},{"$f":"BE3","v":8436735.3987443037},{"$f":"BF3","v":7701803.497572748},{"$f":"BG3","v":9241883.034536669},{"$f":"'WTP Values '!AY37","v":3176974.1102680326},{"$f":"'WTP Values '!AZ37","v":2900818.893023707},{"$f":"'WTP Values '!BA37","v":3479513.3250191608},{"$f":"BK3","v":3176974.1102680326},{"$f":"BL3","v":2900818.893023707},{"$f":"BM3","v":3479513.3250191608},{"$f":"'WTP Values '!BE37","v":2545790.3311550063},{"$f":"'WTP Values '!BF37","v":2324679.7178578121},{"$f":"'WTP Values '!BG37","v":2788025.9549740879},{"$f":"BQ3","v":2545790.3311550063},{"$f":"BR3","v":2324679.7178578121},{"$f":"BS3","v":2788025.9549740879}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1754.1767643875294},{"$f":"D3/(1+B4)^A4","v":1601.2062145197449},{"$f":"E3/(1+B4)^A4","v":1921.7621915210757},{"$f":"F3+C4","v":3688.1566471247806},{"$f":"G3+D4","v":3366.5360660277638},{"$f":"H3+E4","v":4040.5050076730618},{"$f":"I3/(1+B4)^A4","v":659.21411112154851},{"$f":"J3/(1+B4)^A4","v":601.73447884081452},{"$f":"K3/(1+B4)^A4","v":33.229966027137145},{"$f":"L3+I4","v":1385.9976686330558},{"$f":"M3+J4","v":1265.1467417628126},{"$f":"N3+K4","v":69.86600357205586},{"$f":"O3/(1+B4)^A4","v":527.83795286167333},{"$f":"P3/(1+B4)^A4","v":481.81544105648868},{"$f":"Q3/(1+B4)^A4","v":578.25747678504842},{"$f":"R3+O4","v":1109.7792958916682},{"$f":"S3+P4","v":1013.0169648212675},{"$f":"T3+Q4","v":1215.7863449405643},{"$f":"U3/(1+B4)^A4","v":152117274.10367501},{"$f":"V3/(1+B4)^A4","v":138852098.3605952},{"$f":"W3/(1+B4)^A4","v":166649810.88821954},{"$f":"X3+U4","v":319826568.80297673},{"$f":"Y3+V4","v":291936536.80315137},{"$f":"Z3+W4","v":350381227.39248157},{"$f":"AA3/(1+B4)^A4","v":57165193.195053563},{"$f":"AB3/(1+B4)^A4","v":52180721.187137239},{"$f":"AC3/(1+B4)^A4","v":62625883.969871685},{"$f":"AD3+AA4","v":120189818.69260012},{"$f":"AE3+AB4","v":109709966.29595605},{"$f":"AF3+AC4","v":131670921.04665522},{"$f":"AG3/(1+B4)^A4","v":45772622.342205197},{"$f":"AH3/(1+B4)^A4","v":41781679.590404905},{"$f":"AI3/(1+B4)^A4","v":50144861.615085259},{"$f":"AJ3+AG4","v":96236938.474486426},{"$f":"AK3+AH4","v":87845981.338826314},{"$f":"AL3+AI4","v":105429571.54571676},{"$f":"AM3/(1+B4)^A4","v":88.245110268325746},{"$f":"AN3/(1+B4)^A4","v":80.557996284847377},{"$f":"AO3/(1+B4)^A4","v":96.666654686247625},{"$f":"AP3+AM4","v":185.5353443391549},{"$f":"AQ3+AN4","v":169.37318718889162},{"$f":"AR3+AO4","v":203.24164147783563},{"$f":"AS3/(1+B4)^A4","v":33.229966027137145},{"$f":"AT3/(1+B4)^A4","v":30.341485300276137},{"$f":"AU3/(1+B4)^A4","v":36.394413542011158},{"$f":"AV3+AS4","v":69.86600357205586},{"$f":"AW3+AT4","v":63.792972843830583},{"$f":"AX3+AU4","v":76.519254472078458},{"$f":"AY3/(1+B4)^A4","v":26.628018762594802},{"$f":"AZ3/(1+B4)^A4","v":24.315284093351515},{"$f":"BA3/(1+B4)^A4","v":29.161713174536782},{"$f":"BB3+AY4","v":55.985409448355568},{"$f":"BC3+AZ4","v":51.122884806271557},{"$f":"BD3+BA4","v":61.312501949463581},{"$f":"BE3/(1+B4)^A4","v":7652367.7086116131},{"$f":"BF3/(1+B4)^A4","v":6985762.8095897939},{"$f":"BG3/(1+B4)^A4","v":8382660.3487860942},{"$f":"BH3+BE4","v":16089103.107355917},{"$f":"BI3+BF4","v":14687566.307162542},{"$f":"BJ3+BG4","v":17624543.383322764},{"$f":"BK3/(1+B4)^A4","v":2881609.1703111408},{"$f":"BL3/(1+B4)^A4","v":2631128.2476405506},{"$f":"BM3/(1+B4)^A4","v":3156021.1564799645},{"$f":"BN3+BK4","v":6058583.2805791739},{"$f":"BO3+BL4","v":5531947.1406642571},{"$f":"BP3+BM4","v":6635534.4814991252},{"$f":"BQ3/(1+B4)^A4","v":2309106.8763310714},{"$f":"BR3/(1+B4)^A4","v":2108553.0320705776},{"$f":"BS3/(1+B4)^A4","v":2528821.7278676531},{"$f":"BT3+BQ4","v":4854897.2074860781},{"$f":"BU3+BR4","v":4433232.7499283897},{"$f":"BV3+BS4","v":5316847.6828417405}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1515.3238435482381},{"$f":"D4/(1+B5)^A5","v":1383.1821311044118},{"$f":"E4/(1+B5)^A5","v":1660.0904364721525},{"$f":"F4+C5","v":5203.4804906730187},4749.7181971321752,5700.5954441452141,{"$f":"I4/(1+B5)^A5","v":569.4539346693},{"$f":"J4/(1+B5)^A5","v":519.80086715543848},{"$f":"K4/(1+B5)^A5","v":28.705294052164682},{"$f":"L4+I5","v":1955.4516033023558},1784.947608918251,98.571297624220534,{"$f":"O4/(1+B5)^A5","v":455.96626961379832},{"$f":"P4/(1+B5)^A5","v":416.21029353762111},{"$f":"Q4/(1+B5)^A5","v":499.52055007886696},{"$f":"R4+O5","v":1565.7455655054664},1429.2272583588885,1715.3068950194313,{"$f":"U4/(1+B5)^A5","v":131404620.75687291},{"$f":"V4/(1+B5)^A5","v":119945663.19887285},{"$f":"W4/(1+B5)^A5","v":143958372.43340418},{"$f":"X4+U5","v":451231189.55984962},411882200.00202423,494339599.82588577,{"$f":"AA4/(1+B5)^A5","v":49381443.209202945},{"$f":"AB4/(1+B5)^A5","v":45075668.879937142},{"$f":"AC4/(1+B5)^A5","v":54098593.214444816},{"$f":"AD4+AA5","v":169571261.90180308},154785635.17589319,185769514.26110005,{"$f":"AG4/(1+B5)^A5","v":39540112.162578724},{"$f":"AH4/(1+B5)^A5","v":36092585.759986959},{"$f":"AI4/(1+B5)^A5","v":43317016.83626844},{"$f":"AJ4+AG5","v":135777050.63706514},123938567.09881327,148746588.38198519,{"$f":"AM4/(1+B5)^A5","v":76.2294441363358},{"$f":"AN4/(1+B5)^A5","v":69.589026053210119},{"$f":"AO4/(1+B5)^A5","v":83.504290842239598},{"$f":"AP4+AM5","v":261.76478847549072},238.96221324210174,286.74593232007521,{"$f":"AS4/(1+B5)^A5","v":28.705294052164682},{"$f":"AT4/(1+B5)^A5","v":26.210115797668617},{"$f":"AU4/(1+B5)^A5","v":31.438862794092348},{"$f":"AV4+AS5","v":98.571297624220534},90.003088641499204,107.9581172661708,{"$f":"AY4/(1+B5)^A5","v":23.002283781530981},{"$f":"AZ4/(1+B5)^A5","v":21.004456618811371},{"$f":"BA4/(1+B5)^A5","v":25.190984277755557},{"$f":"BB4+AY5","v":78.987693229886546},72.127341425082932,86.503486227219142,{"$f":"BE4/(1+B5)^A5","v":6610402.9444868695},{"$f":"BF4/(1+B5)^A5","v":6034564.5693465443},{"$f":"BG4/(1+B5)^A5","v":7241257.1850004047},{"$f":"BH4+BE5","v":22699506.051842786},20722130.876509085,24865800.568323169,{"$f":"BK4/(1+B5)^A5","v":2489242.3455878547},{"$f":"BL4/(1+B5)^A5","v":2272867.506870144},{"$f":"BM4/(1+B5)^A5","v":2726289.7367281839},{"$f":"BN4+BK5","v":8547825.6261670291},7804814.6475344012,9361824.2182273082,{"$f":"BQ4/(1+B5)^A5","v":1994693.3388023507},{"$f":"BR4/(1+B5)^A5","v":1821447.3876001101},{"$f":"BS4/(1+B5)^A5","v":2184491.2885154113},{"$f":"BT4+BQ5","v":6849590.5462884288},6254680.1375284996,7501338.9713571519]
[4,0.05,1246.6606761982821,1137.9473623475089,1365.7605104639754,6450.1411668713008,5887.6655594796839,7066.3559546091892,468.49116133240778,427.64145980774549,23.615916456344575,2423.9427646347635,2212.5890687259966,122.18721408056511,375.1245784328944,342.41723852725653,410.95679275928609,1940.8701439383608,1771.6444968861451,2126.2636877787172,108106906.69576804,98679593.95426625,118434909.26797305,559338096.25561762,510561793.95629048,612774509.09385884,40626235.537006035,37083864.340423703,44507046.520283066,210197497.4388091,191869499.51631689,230276560.78138313,32529748.12970211,29693459.626379509,35637016.951799661,168306798.76676726,153632026.72519279,184383605.33378485,62.71415234297298,57.251063952332714,68.699186731651608,324.47894081846368,296.21327719443445,355.44511905172681,23.615916456344575,21.563127131323775,25.864830225342196,122.18721408056511,111.56621577282297,133.82294749151299,18.924035792930706,17.28041844195484,20.724685107752887,97.911729022817255,89.407759867037768,107.22817133497203,5438394.8618008913,4964651.2054928094,5957400.2067043297,28137900.913643677,25686782.082001895,30823200.775027499,2047905.8380718771,1869893.7227761224,2242925.3134059855,10595731.464238906,9674708.3703105226,11604749.531633293,1641039.1462835758,1498509.2734818188,1797186.389222936,8490629.6925720051,7753189.4110103184,9298525.3605800886]
[5,0.05,976.7912605086168,891.61153446303808,1070.1090970778444,7426.9324273799175,6779.2770939427219,8136.4650516870333,367.07508366313778,335.06827362613836,18.50368848867906,2791.0178482979013,2547.6573423521349,140.69090256924417,293.91992288762248,268.29286623597721,321.99540041485636,2234.7900668259831,2039.9373631221224,2448.2590881935735,84704590.172098517,77318043.959650353,92796850.434774682,644042686.42771614,587879837.91594088,705571359.52863348,31831718.588355012,29056178.064488571,34872435.540870756,242029216.0271641,220925677.58080545,265148996.32225388,25487908.848250017,23265602.590243097,27922535.276615076,193794707.61501729,176897629.31543589,212306140.61039993,49.13817936860854,44.857706664811829,53.827610419351807,373.6171201870722,341.07098385924627,409.27272947107861,18.50368848867906,16.895274338278135,20.265771272819897,140.69090256924417,128.46149011110111,154.0887187643329,14.8274772189469,13.539660016795736,16.238333073743579,112.73920624176415,102.9474198838335,123.46650440871561,4261124.6778086172,3889934.1268927944,4667778.9460774483,32399025.591452293,29576716.208894689,35490979.72110495,1604587.8105928346,1465110.6603102104,1757390.6724880587,12200319.27483174,11139819.030620733,13362140.204121351,1285797.1113122427,1174121.226468645,1408142.5619771387,9776426.8038842473,8927310.6374789625,10706667.922557227]
[9,0.05,226.0074697258234,206.29880203619246,247.59911266529556,9250.4616003764004,8443.7879365427161,10134.205240101792,84.932896323112487,77.527242277138839,4.2813362332333318,3476.2943764594174,3173.1817472128814,175.23463481923989,68.006441866864648,62.076918882247824,74.502474226910905,2783.4964031535369,2540.8016606112292,3049.3783139342249,19598731.963460229,17889651.74644538,21471098.496897418,802174006.30163121,732221535.5331291,878809768.56383622,7365141.8333048355,6722944.3482516753,8068695.1638625441,301454468.70833069,275169394.22583985,330250831.39508742,5897327.320881159,5383135.7687715711,6460644.9723063912,241376977.46380559,220331172.1468488,264433508.77953991,11.369466573902569,10.379061720657043,12.454495166071105,465.35105271625361,424.81388783896659,509.76115712272173,4.2813362332333318,3.9091854707315861,4.6890424521482501,175.23463481923989,160.00254385229317,191.92200682018472,3.4307438489227917,3.1327719903539295,3.7571840770268277,140.41997936478688,128.22402301419419,153.78114304029646,985928.15635587322,900043.03371980763,1080018.7834329302,40353934.151663259,36838665.253903612,44205053.469920926,371265.43375925929,338993.56658107601,406620.57009188976,15195854.556061639,13874970.47879469,16642936.510555558,297504.45510449907,271665.17379300203,325812.43333399383,12176825.576710692,11119226.5520267,13335468.102614395]
[16,0.05,2.6662236586160191,2.4337193252962286,2.9209415637518439,9560.0486481373482,8726.3778755234271,10473.368712934216,1.0019584655594682,0.9145935211669054,5.0507180003318414E-2,3592.636215348005,3279.3792551392521,181.09924737619045,0.80227606841355636,0.73232513057476833,0.87891015128923244,2876.6522337631641,2625.8351777519024,3151.4324676078909,231207.41497280292,211045.2932756503,253295.83512593864,829020524.14365876,756726940.05083084,908221070.78275359,86887.01939295324,79310.977192978098,95186.880177672821,311543305.68031049,284378543.35512006,341303401.99416369,69571.123665119318,63505.175123868823,76216.61574273961,249455189.02542543,227705039.53438294,273283357.88423711,0.13412627822415488,0.12244241284335662,0.1469264255211627,480.92504943194319,439.03121915339159,526.82143568118931,5.0507180003318414E-2,4.611689516557451E-2,5.5316914690205325E-2,181.09924737619045,165.35738097560576,198.34509899208237,4.0472690693568639E-2,3.6957498828972875E-2,4.4323725618878207E-2,145.11944288738874,132.51532202735709,158.92776729883209,11631.053519428651,10617.861583015181,12741.046283257212,41704467.333601423,38071552.228856929,45684472.832011007,4379.8405615359779,3999.1274112911251,4796.9272226892972,15704417.258492019,14339326.889735913,17199928.994062122,3509.6778779283454,3204.8503284764406,3843.6287928013253,12584349.832715439,11491355.930033853,13781768.879672993]
[19,0.05,0.19128214270659075,0.17460164895946736,0.20955629856094463,{"$f":"F20+C21","v":9561.8865552786228},8728.0555105235399,10475.382204691337,7.1883227641415456E-2,6.5615428724078537E-2,3.6235225735402501E-3,{"$f":"L20+I21","v":3593.3268950714264},3280.0097116122056,181.13406347517517,5.755746893642931E-2,5.2538998250033719E-2,6.3055406639233591E-2,{"$f":"R20+O21","v":2877.2052664806729},2626.3399912107689,3152.0383264743714,16587.449294710088,15140.963803037454,18172.132680982497,{"$f":"X20+U21","v":829179902.28049314},756872419.83846617,908395675.12351429,6233.5112769572597,5689.9853876104416,6828.9658818015014,{"$f":"AD20+AA21","v":311603199.48288417},284433214.76683503,341369017.13724023,4991.221783725744,4556.0341239175623,5467.9874743455321,{"$f":"AJ20+AG21","v":249503146.46687916},227748815.53737912,273335896.26071751,9.6225842903570075E-3,8.7843519845591696E-3,1.0540901699333327E-2,{"$f":"AP20+AM21","v":481.01750665839688},439.11562234448638,526.9227164292746,3.6235225735402501E-3,3.3085515889635757E-3,3.9685860320332646E-3,{"$f":"AV20+AS21","v":181.13406347517517},165.3891707208825,198.38323058401161,2.9036209966666711E-3,2.6514315639790623E-3,3.1799047246917614E-3,{"$f":"BB20+AY21","v":145.14734191491854},132.54079792875115,158.95832095909222,834.44343910975545,761.75429169186464,914.07734137741068,{"$f":"BH20+BE21","v":41712484.964175977},38078871.436143018,45693255.613558851,314.22168377228945,286.90828607585883,344.14461614967206,{"$f":"BN20+BK21","v":15707436.412650254},14342083.607014423,17203235.658441257,251.79384427506437,229.92468613946144,275.75239191952124,{"$f":"BT20+BQ21","v":12586769.15789642},11493565.128533157,13784418.407136254]
[25,0.05,2.6370541850375903E-4,2.4070935351727592E-4,2.8889853820216811E-4,9561.9974072151363,8728.1566957707983,10475.50364687708,9.909966691275097E-5,9.0458752955983648E-5,4.9954612761681805E-6,3593.3685528805349,3280.0477371029087,181.13616338104504,7.9349887130761567E-5,7.2431322261720102E-5,8.6929454895482387E-5,2877.2386222179207,2626.3704386410204,3152.0748683796146,22.867792028454161,20.873637966063448,25.052468494641204,829189515.0485754,756881194.33845067,908406206.24821699,8.5936443244436589,7.8443285749976361,9.4145500480443314,311606811.93089706,284436512.23041433,341372974.66344559,6.8809989824372932,6.2810405005134404,7.5382777759207844,249506038.98257592,227751455.85287488,273339065.07193947,1.3265888710106236E-5,1.2110284753165758E-5,1.4531899604938418E-5,481.02308314393673,439.12071305716194,526.92882509864342,4.9954612761681805E-6,4.5612359264880542E-6,5.47117271710406E-6,181.13616338104504,165.39108809458764,198.38553046125392,4.0029904478684191E-6,3.6553170114038242E-6,4.3838807656666252E-6,145.14902462301569,132.54233448788437,158.96016377929317,1.1503805489343895,1.0501698247690965,1.2601654521534595,41712968.541314058,38079312.888424911,45693785.340181425,0.43319234848404048,0.3955375477358854,0.47444470635594699,15707618.51057977,14342249.876268119,17203435.097325623,0.34712807030333603,0.31697880797872824,0.38015780713044273,12586915.07760876,11493698.374618495,13784578.211319802]
[36,0.05,1.5688017702780292E-11,1.4319965894633276E-11,1.7186773815033897E-11,9561.9975079072847,8728.1567876822301,10475.503757188861,5.8955077134477087E-12,5.3814537668465534E-12,2.971834457507089E-13,3593.3685907203271,3280.0477716432915,181.13616528849053,4.7205796569677271E-12,4.3089894486239082E-12,5.1714933846682754E-12,2877.2386525165416,2626.3704662978862,3152.0749015723854,1.3604207611713259E-6,1.2417871570142287E-6,1.4903886748791791E-6,829189523.78031516,756881202.30875099,908406215.81414425,5.1124184348660903E-7,4.6666453138972573E-7,5.6007809265142264E-7,311606815.21225744,284436515.22565913,341372978.25825697,4.0935538777240056E-7,3.7366344280305422E-7,4.4845735771422816E-7,249506041.60998711,227751458.25120047,273339067.95032316,7.891968929121311E-13,7.2044921439741467E-13,8.6451275650996947E-13,481.02308820932683,439.12071768130119,526.9288306474416,2.971834457507089E-13,2.7135107942532501E-13,3.2548384833311085E-13,181.13616528849053,165.39108983623046,198.38553255034307,2.3814066986767284E-13,2.1745733671134149E-13,2.6080009826447947E-13,145.14902615150044,132.54233588361498,158.96016545321541,6.8436934360374394E-8,6.2475329082661294E-8,7.4968114170675633E-8,41712968.980570428,38079313.289417267,45693785.821357593,2.5770912369893992E-8,2.3530802234563948E-8,2.8225043666277165E-8,15707618.675988082,14342250.027298482,17203435.278485559,2.0650888946269681E-8,1.8857288481941445E-8,2.2615850830640058E-8,12586915.210154656,11493698.495652324,13784578.356477631]
[39,0.05,6.0254290471970765E-14,5.499989870683485E-14,6.6010689262773111E-14,9561.9975079072865,8728.1567876822319,10475.503757188864,2.2643372857927568E-14,2.0669002583518735E-14,1.1414174819901499E-15,3593.368590720328,3280.0477716432924,181.13616528849059,1.8130727746221297E-14,1.6549898578456381E-14,1.9862590065694134E-14,2877.2386525165425,2626.3704662978871,3152.0749015723864,5.2250825605066334E-9,4.7694364884505243E-9,5.7242612695669336E-9,829189523.7803154,756881202.30875123,908406215.81414449,1.9635695932067093E-9,1.7923577573691398E-9,2.1511390872299549E-9,311606815.2122575,284436515.22565919,341372978.25825709,1.5722457042315261E-9,1.4351606460401748E-9,1.72242793244788E-9,249506041.60998717,227751458.25120053,273339067.95032322,3.031134954461258E-15,2.767089957255189E-15,3.3204069331362451E-15,481.02308820932694,439.1207176813013,526.92883064744171,1.1414174819901499E-15,1.0422009376416448E-15,1.2501132209917419E-15,181.13616528849059,165.39108983623052,198.38553255034313,9.1464692144332983E-16,8.3520670231932504E-16,1.0016768959383257E-15,145.14902615150046,132.54233588361501,158.96016545321547,2.6285149596882409E-10,2.3995425663061899E-10,2.8793634817069397E-10,41712968.980570443,38079313.289417274,45693785.821357608,9.8980512967428777E-11,9.0376733360559689E-11,1.0840630166745171E-10,15707618.675988086,14342250.027298486,17203435.278485563,7.9315607914722269E-11,7.2426775595955683E-11,8.6862602467528066E-11,12586915.21015466,11493698.495652327,13784578.356477635]
[44,0.05,2.1391201173978862E-18,1.9525811167482878E-18,2.343481140666399E-18,9561.9975079072865,8728.1567876822319,10475.503757188864,8.0387461252516307E-19,7.3378142679351827E-19,4.0522078659453658E-20,3593.368590720328,3280.0477716432924,181.13616528849059,6.4366876053494555E-19,5.8754689023413532E-19,7.0515254034762229E-19,2877.2386525165425,2626.3704662978871,3152.0749015723864,1.8549847874225611E-13,1.6932234138317539E-13,2.0322009176538711E-13,829189523.7803154,756881202.30875123,908406215.81414449,6.9709744913404405E-14,6.3631461035061508E-14,7.6368750851942734E-14,311606815.2122575,284436515.22565919,341372978.25825709,5.5817144124841636E-14,5.0950413416126533E-14,6.1148844542136999E-14,249506041.60998717,227751458.25120053,273339067.95032322,1.076099595372752E-19,9.82359554456576E-20,1.1787956032646725E-19,481.02308820932694,439.1207176813013,526.92883064744171,4.0522078659453658E-20,3.6999738518491993E-20,4.4380944810767754E-20,181.13616528849059,165.39108983623052,198.38553255034313,3.2471374480554517E-20,2.965112434521014E-20,3.5561072621560299E-20,145.14902615150046,132.54233588361501,158.96016545321547,9.3316329594255097E-15,8.5187456958369804E-15,1.0222183849107533E-14,41712968.980570443,38079313.289417274,45693785.821357608,3.5139606633901505E-15,3.2085132355215439E-15,3.8485906801512005E-15,15707618.675988086,14342250.027298486,17203435.278485563,2.8158262454845571E-15,2.5712620877618927E-15,3.083756176238767E-15,12586915.21015466,11493698.495652327,13784578.356477635]
[50,0.05,1.955622102988095E-24,1.7850847919821928E-24,2.1424526277644794E-24,9561.9975079072865,8728.1567876822319,10475.503757188864,7.3491663581638239E-25,6.7083618415273354E-25,3.7046013471112465E-26,3593.368590720328,3280.0477716432924,181.13616528849059,5.8845356315769399E-25,5.3714593946295551E-25,6.4466314101122174E-25,2877.2386525165425,2626.3704662978871,3152.0749015723864,1.6958604715489539E-19,1.5479753130527069E-19,1.857874646661264E-19,829189523.7803154,756881202.30875123,908406215.81414449,6.3729903167919357E-20,5.8173026672744704E-20,6.9817686220128529E-20,311606815.2122575,284436515.22565919,341372978.25825709,5.1029037541377418E-20,4.6579784754754272E-20,5.5903374002322503E-20,249506041.60998717,227751458.25120053,273339067.95032322,9.8378961359469238E-26,8.9809078141612336E-26,1.0776761519375613E-25,481.02308820932694,439.1207176813013,526.92883064744171,3.7046013471112465E-26,3.3825826732704277E-26,4.0573858343686654E-26,181.13616528849059,165.39108983623052,198.38553255034313,2.9685914845128998E-26,2.7107591423373826E-26,3.2510572482149498E-26,145.14902615150046,132.54233588361501,158.96016545321547,8.5311467663740873E-21,7.7879906027805189E-21,9.3453044144337994E-21,41712968.980570443,38079313.289417274,45693785.821357608,3.2125260692306735E-21,2.9332805344042615E-21,3.5184508519386383E-21,15707618.675988086,14342250.027298486,17203435.278485563,2.5742790220411499E-21,2.3506940683252721E-21,2.8192253859098519E-21,12586915.21015466,11493698.495652327,13784578.356477635]

{"sheet":"Lawrence","index":217,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lawrence"]
[null,"Number of households",{"$f":"'WTP Values '!C38","v":36302},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA38","v":0.49529732780896379}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU38","v":6.9772019430156249E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV38","v":186.81837376999999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW38","v":467.12291945300001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!X3:X52), \"NULL\")))))","v":74245060.048994035},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!Y3:Y52), \"NULL\")))))","v":67771059.737994388},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!Z3:Z52), \"NULL\")))))","v":81337589.351656124},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AD3:AD52), \"NULL\")))))","v":27904822.219714906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AE3:AE52), \"NULL\")))))","v":25472164.073974986},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AF3:AF52), \"NULL\")))))","v":30569897.652705703},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":22344708.682697337},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AK3:AK52), \"NULL\")))))","v":20396939.815918785},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!AL3:AL52), \"NULL\")))))","v":24478568.290174976}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BH3:BH52), \"NULL\")))))","v":3739710.7762495945},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BI3:BI52), \"NULL\")))))","v":3414377.7081345688},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":4096126.3165470413},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BN3:BN52), \"NULL\")))))","v":1411865.1626746194},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BO3:BO52), \"NULL\")))))","v":1289618.6226360123},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BP3:BP52), \"NULL\")))))","v":1545791.193833397},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BT3:BT52), \"NULL\")))))","v":1132456.9592192655},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BU3:BU52), \"NULL\")))))","v":1034577.1953997687},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!BV3:BV52), \"NULL\")))))","v":1239688.2010602518}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!F3:F52), \"NULL\")))))","v":645.22518848413256},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!G3:G52), \"NULL\")))))","v":588.96302008997168},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!H3:H52), \"NULL\")))))","v":706.86267053505287},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!L3:L52), \"NULL\")))))","v":242.50629152229649},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!M3:M52), \"NULL\")))))","v":221.3653252470088},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!N3:N52), \"NULL\")))))","v":12.269785560140509},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!R3:R52), \"NULL\")))))","v":194.1862376015651},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!S3:S52), \"NULL\")))))","v":177.25919177034896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lawrence NPV 1%'!A3:A52,'Lawrence NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lawrence NPV 2%'!A3:A52,'Lawrence NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lawrence NPV 3%'!A3:A52,'Lawrence NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lawrence NPV 4%'!A3:A52,'Lawrence NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lawrence NPV 5%'!A3:A52,'Lawrence NPV 5%'!T3:T52), \"NULL\")))))","v":212.73050124045068}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lawrence NPV 1%","index":218,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU38","v":122.63816316160674},{"$f":"'WTP Values '!CV38","v":111.94439436507352},{"$f":"'WTP Values '!CW38","v":134.35361958758799},{"$f":"C3","v":122.63816316160674},{"$f":"D3","v":111.94439436507352},{"$f":"E3","v":134.35361958758799},{"$f":"'WTP Values '!CC38","v":46.093250353878517},{"$f":"'WTP Values '!CD38","v":42.074979961251827},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"I3","v":46.093250353878517},{"$f":"J3","v":42.074979961251827},{"$f":"K3","v":2.3321221650035486},{"$f":"'WTP Values '!CI38","v":36.909041859739681},{"$f":"'WTP Values '!CJ38","v":33.691712707773796},{"$f":"'WTP Values '!CK38","v":40.433756130737848},{"$f":"O3","v":36.909041859739681},{"$f":"P3","v":33.691712707773796},{"$f":"Q3","v":40.433756130737848},{"$f":"'WTP Values '!BH38","v":14111782.910433818},{"$f":"'WTP Values '!BI38","v":12881267.548325954},{"$f":"'WTP Values '!BJ38","v":15459862.280819001},{"$f":"U3","v":14111782.910433818},{"$f":"V3","v":12881267.548325954},{"$f":"W3","v":15459862.280819001},{"$f":"'WTP Values '!AV38","v":5303878.7100314591},{"$f":"'WTP Values '!AW38","v":4841502.5785376402},{"$f":"'WTP Values '!AX38","v":5810430.4715288365},{"$f":"AA3","v":5303878.7100314591},{"$f":"AB3","v":4841502.5785376402},{"$f":"AC3","v":5810430.4715288365},{"$f":"'WTP Values '!BB38","v":4247066.1067420449},{"$f":"'WTP Values '!BC38","v":3876853.0395084484},{"$f":"'WTP Values '!BD38","v":4652649.5020843996},{"$f":"AG3","v":4247066.1067420449},{"$f":"AH3","v":3876853.0395084484},{"$f":"AI3","v":4652649.5020843996},{"$f":"'WTP Values '!CX38","v":6.1772629728128425},{"$f":"'WTP Values '!CY38","v":5.6398770529546312},{"$f":"'WTP Values '!CZ38","v":6.7659909926364667},{"$f":"AM3","v":6.1772629728128425},{"$f":"AN3","v":5.6398770529546312},{"$f":"AO3","v":6.7659909926364667},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"'WTP Values '!CG38","v":2.130195045363489},{"$f":"'WTP Values '!CH38","v":2.5533414952862383},{"$f":"AS3","v":2.3321221650035486},{"$f":"AT3","v":2.130195045363489},{"$f":"AU3","v":2.5533414952862383},{"$f":"'WTP Values '!CL38","v":1.8705950435837935},{"$f":"'WTP Values '!CM38","v":1.7089170216710392},{"$f":"'WTP Values '!CN38","v":2.047719858679081},{"$f":"AY3","v":1.8705950435837935},{"$f":"AZ3","v":1.7089170216710392},{"$f":"BA3","v":2.047719858679081},{"$f":"'WTP Values '!BK38","v":710808.05359196791},{"$f":"'WTP Values '!BL38","v":648971.89065001556},{"$f":"'WTP Values '!BM38","v":778552.07221439853},{"$f":"BE3","v":710808.05359196791},{"$f":"BF3","v":648971.89065001556},{"$f":"BG3","v":778552.07221439853},{"$f":"'WTP Values '!AY38","v":268353.67445754411},{"$f":"'WTP Values '!AZ38","v":245118.23450452791},{"$f":"'WTP Values '!BA38","v":293809.03911778546},{"$f":"BK3","v":268353.67445754411},{"$f":"BL3","v":245118.23450452791},{"$f":"BM3","v":293809.03911778546},{"$f":"'WTP Values '!BE38","v":215246.46560143516},{"$f":"'WTP Values '!BF38","v":196642.42679489654},{"$f":"'WTP Values '!BG38","v":235627.94290211558},{"$f":"BQ3","v":215246.46560143516},{"$f":"BR3","v":196642.42679489654},{"$f":"BS3","v":235627.94290211558}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":120.22170685384447},{"$f":"D3/(1+B4)^A4","v":109.73864754933194},{"$f":"E3/(1+B4)^A4","v":131.70632250523281},{"$f":"F3+C4","v":242.85987001545121},{"$f":"G3+D4","v":221.68304191440546},{"$f":"H3+E4","v":266.05994209282079},{"$f":"I3/(1+B4)^A4","v":45.185031226231267},{"$f":"J3/(1+B4)^A4","v":41.245936634890526},{"$f":"K3/(1+B4)^A4","v":2.286170145087294},{"$f":"L3+I4","v":91.278281580109791},{"$f":"M3+J4","v":83.320916596142354},{"$f":"N3+K4","v":4.6182923100908422},{"$f":"O3/(1+B4)^A4","v":36.181787922497477},{"$f":"P3/(1+B4)^A4","v":33.027852865183604},{"$f":"Q3/(1+B4)^A4","v":39.63705139764518},{"$f":"R3+O4","v":73.090829782237165},{"$f":"S3+P4","v":66.719565572957407},{"$f":"T3+Q4","v":80.070807528383028},{"$f":"U3/(1+B4)^A4","v":13833725.037186371},{"$f":"V3/(1+B4)^A4","v":12627455.688977506},{"$f":"W3/(1+B4)^A4","v":15155241.918261936},{"$f":"X3+U4","v":27945507.947620191},{"$f":"Y3+V4","v":25508723.237303458},{"$f":"Z3+W4","v":30615104.199080937},{"$f":"AA3/(1+B4)^A4","v":5199371.3459773147},{"$f":"AB3/(1+B4)^A4","v":4746105.8509338694},{"$f":"AC3/(1+B4)^A4","v":5695942.0365933105},{"$f":"AD3+AA4","v":10503250.056008775},{"$f":"AE3+AB4","v":9587608.4294715095},{"$f":"AF3+AC4","v":11506372.508122146},{"$f":"AG3/(1+B4)^A4","v":4163382.1260092589},{"$f":"AH3/(1+B4)^A4","v":3800463.7187613454},{"$f":"AI3/(1+B4)^A4","v":4560973.9261684148},{"$f":"AJ3+AG4","v":8410448.2327513043},{"$f":"AK3+AH4","v":7677316.7582697943},{"$f":"AL3+AI4","v":9213623.4282528143},{"$f":"AM3/(1+B4)^A4","v":6.0555464883960815},{"$f":"AN3/(1+B4)^A4","v":5.528749194152172},{"$f":"AO3/(1+B4)^A4","v":6.6326742404043397},{"$f":"AP3+AM4","v":12.232809461208923},{"$f":"AQ3+AN4","v":11.168626247106804},{"$f":"AR3+AO4","v":13.398665233040806},{"$f":"AS3/(1+B4)^A4","v":2.286170145087294},{"$f":"AT3/(1+B4)^A4","v":2.0882217874360247},{"$f":"AU3/(1+B4)^A4","v":2.5030305806158597},{"$f":"AV3+AS4","v":4.6182923100908422},{"$f":"AW3+AT4","v":4.2184168327995142},{"$f":"AX3+AU4","v":5.0563720759020985},{"$f":"AY3/(1+B4)^A4","v":1.8337369312653597},{"$f":"AZ3/(1+B4)^A4","v":1.6752446051083612},{"$f":"BA3/(1+B4)^A4","v":2.0073716877552013},{"$f":"BB3+AY4","v":3.7043319748491532},{"$f":"BC3+AZ4","v":3.3841616267794006},{"$f":"BD3+BA4","v":4.0550915464342818},{"$f":"BE3/(1+B4)^A4","v":696802.32682282908},{"$f":"BF3/(1+B4)^A4","v":636184.58058035048},{"$f":"BG3/(1+B4)^A4","v":763211.52064934664},{"$f":"BH3+BE4","v":1407610.380414797},{"$f":"BI3+BF4","v":1285156.471230366},{"$f":"BJ3+BG4","v":1541763.5928637451},{"$f":"BK3/(1+B4)^A4","v":263066.04691456142},{"$f":"BL3/(1+B4)^A4","v":240288.43692238792},{"$f":"BM3/(1+B4)^A4","v":288019.84032720857},{"$f":"BN3+BK4","v":531419.72137210553},{"$f":"BO3+BL4","v":485406.6714269158},{"$f":"BP3+BM4","v":581828.87944499403},{"$f":"BQ3/(1+B4)^A4","v":211005.25987788959},{"$f":"BR3/(1+B4)^A4","v":192767.79413282673},{"$f":"BS3/(1+B4)^A4","v":230985.14155682342},{"$f":"BT3+BQ4","v":426251.72547932476},{"$f":"BU3+BR4","v":389410.22092772328},{"$f":"BV3+BS4","v":466613.08445893903}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":116.68600423938682},{"$f":"D4/(1+B5)^A5","v":106.51125015828573},{"$f":"E4/(1+B5)^A5","v":127.83285904335996},{"$f":"F4+C5","v":359.54587425483805},328.19429207269121,393.89280113618076,{"$f":"I4/(1+B5)^A5","v":43.856146141983039},{"$f":"J4/(1+B5)^A5","v":40.032899739872647},{"$f":"K4/(1+B5)^A5","v":2.218934219308041},{"$f":"L4+I5","v":135.13442772209282},123.353816336015,6.8372265293988832,{"$f":"O4/(1+B5)^A5","v":35.117686891983489},{"$f":"P4/(1+B5)^A5","v":32.056508598151034},{"$f":"Q4/(1+B5)^A5","v":38.471331579456084},{"$f":"R4+O5","v":108.20851667422065},98.776074171108434,118.54213910783912,{"$f":"U4/(1+B5)^A5","v":13426877.230233081},{"$f":"V4/(1+B5)^A5","v":12256084.085114455},{"$f":"W4/(1+B5)^A5","v":14709528.495325092},{"$f":"X4+U5","v":41372385.177853271},37764807.322417915,45324632.694406033,{"$f":"AA4/(1+B5)^A5","v":5046458.6038228786},{"$f":"AB4/(1+B5)^A5","v":4606523.579938163},{"$f":"AC4/(1+B5)^A5","v":5528425.2238843897},{"$f":"AD4+AA5","v":15549708.659831654},14194132.009409674,17034797.732006535,{"$f":"AG4/(1+B5)^A5","v":4040937.673562638},{"$f":"AH4/(1+B5)^A5","v":3688692.6429862203},{"$f":"AI4/(1+B5)^A5","v":4426836.3576939311},{"$f":"AJ4+AG5","v":12451385.906313943},11366009.401256014,13640459.785946745,{"$f":"AM4/(1+B5)^A5","v":5.8774537619550813},{"$f":"AN4/(1+B5)^A5","v":5.3661494982070019},{"$f":"AO4/(1+B5)^A5","v":6.4376082721499257},{"$f":"AP4+AM5","v":18.110263223164004},16.534775745313805,19.836273505190732,{"$f":"AS4/(1+B5)^A5","v":2.218934219308041},{"$f":"AT4/(1+B5)^A5","v":2.0268074935732616},{"$f":"AU4/(1+B5)^A5","v":2.429416821507365},{"$f":"AV4+AS5","v":6.8372265293988832},6.2452243263727762,7.4857888974094635,{"$f":"AY4/(1+B5)^A5","v":1.7798069993772305},{"$f":"AZ4/(1+B5)^A5","v":1.6259759090871126},{"$f":"BA4/(1+B5)^A5","v":1.9483351833640863},{"$f":"BB4+AY5","v":5.4841389742263837},5.0101375358665132,6.0034267297983686,{"$f":"BE4/(1+B5)^A5","v":676309.47346729657},{"$f":"BF4/(1+B5)^A5","v":617474.48617476888},{"$f":"BG4/(1+B5)^A5","v":740765.5827271319},{"$f":"BH4+BE5","v":2083919.8538820934},1902630.957405135,2282529.175590877,{"$f":"BK4/(1+B5)^A5","v":255329.31338954484},{"$f":"BL4/(1+B5)^A5","v":233221.58953780297},{"$f":"BM4/(1+B5)^A5","v":279549.21942928195},{"$f":"BN4+BK5","v":786749.03476165037},718628.26096471876,861378.09887427604,{"$f":"BQ4/(1+B5)^A5","v":204799.62639839193},{"$f":"BR4/(1+B5)^A5","v":187098.52182306602},{"$f":"BS4/(1+B5)^A5","v":224191.90271272516},{"$f":"BT4+BQ5","v":631051.35187771672},576508.74275078927,690804.98717166414]
[4,0.01,112.13295655028931,102.35521786840484,122.84486491971136,471.67883080512735,430.54950994109606,516.73766605589208,42.144894427211597,38.470829782668865,2.1323521704553503,177.27932214930442,161.82464611868386,8.9695786998542335,33.747406846897974,30.805674675567541,36.970193473938359,141.95592352111862,129.58174884667596,155.51233258177749,12902965.106037868,11777855.906123651,14135567.760617308,54275350.283891141,49542663.228541568,59460200.455023341,4849547.5275199814,4426778.6167171923,5312707.9760959111,20399256.187351637,18620910.626126867,22347505.708102446,3883261.6775738141,3544761.1267481279,4254102.7279857695,16334647.583887756,14910770.528004142,17894562.513932515,5.6481175408454183,5.156764193333256,6.1864150150160633,23.758380764009424,21.691539938647061,26.022688520206795,2.1323521704553503,1.9477221633743864,2.3346218140244961,8.9695786998542335,8.1929464897471629,9.8204107114339596,1.7103595433744585,1.5625308892352938,1.8723118156772107,7.1944985176008425,6.5726684251018073,7.8757385454755795,649920.11078959471,593380.84443357936,711861.16487013339,2733839.9646716882,2496011.8018387146,2994390.3404610101,245366.45153764574,224121.36345486788,268641.30518705375,1032115.4862992961,942749.62441958662,1130019.4040613298,196808.41552627875,179798.00195375571,215444.01189913266,827859.7674039955,756306.74470454501,906248.99907079677]
[5,0.01,106.69066060749871,97.387477749300388,116.88267386979135,578.36949141262608,527.93698769039645,633.62033992568342,40.099420955300722,36.603674511969224,2.0288599240820431,217.37874310460515,198.42832063065308,10.998438623936277,32.109499660528485,29.310542437378682,35.175870554635303,174.06542318164711,158.89229128405464,190.6882031364128,12276728.566782208,11206225.768253148,13449507.699067539,66552078.850673348,60748888.996794716,72909708.154090881,4614178.0728534078,4211927.9604376759,5054859.3475299552,25013434.260205045,22832838.586564541,27402365.055632401,3694790.242209706,3372718.5828630812,4047632.7772327261,20029437.826097462,18283489.110867225,21942195.29116524,5.3739900396842257,4.9064841890356883,5.8861616160829744,29.13237080369365,26.598024127682748,31.908850136289772,2.0288599240820431,1.853190807441915,2.2213125495825325,10.998438623936277,10.046137297189079,12.041723261016493,1.6273484189915441,1.4866945269330436,1.7814404491175577,8.8218469365923866,8.0593629520348511,9.6571789945931368,618376.68510187615,564581.5131616689,677311.47271370271,3352216.6497735642,3060593.3150003836,3671701.8131747129,233457.75952789412,213243.78718694794,255602.98415937455,1265573.2458271903,1155993.4116065346,1385622.3882207044,187256.45440550556,171071.62955924976,204987.58492236483,1015116.2218095011,927378.37426379474,1111236.5839931616]
[9,0.01,79.156246218551232,72.254001647689563,86.717934436236433,938.35028000027921,856.52827055561534,1027.9896021675904,29.75067939673086,27.157104995650393,1.5052576746563124,352.67663230319215,321.93134836519454,17.8439356078926,23.822773676823964,21.746163167063312,26.097784517597205,282.40483117796066,257.78784709428697,309.37373333571531,9108386.2791475933,8314155.7193636317,9978497.9948925786,107974508.9451423,98559377.43296358,118289166.48772648,3423364.4590007695,3124925.8819170911,3750315.9961229428,40581952.17819123,37044140.119795211,44457768.441105574,2741249.55711162,2502297.2118726312,3003031.5202153046,32495885.193498366,29663247.078716476,35599154.867241383,3.9870863704014639,3.6402330656057487,4.3670782007708544,47.264540586244912,43.152800689238489,51.769118019596867,1.5052576746563124,1.3749247310735822,1.6480426881034285,17.8439356078926,16.29891597966958,19.53656712781104,1.2073670872744697,1.1030127412803117,1.3216914958733033,14.312619641905197,13.075560856771508,15.667867596986222,458787.83450231358,418875.96357357496,502512.90408644441,5438657.2574114045,4965525.7352582021,5956991.9845789634,173207.66212897998,158210.45278971692,189637.71180261922,2053273.9489461968,1875490.9405924962,2248042.4283547704,138929.85502700426,126921.9625531966,152084.98711573679,1646930.9068174972,1504584.4742453829,1802877.1835626145]
[16,0.01,32.006646737946312,29.215739965175391,35.064198037912064,1294.4326469000985,1181.5610652343373,1418.0880318159839,12.029619027612478,10.980913162824915,0.60864749080301828,486.50930935076605,444.09689672000991,24.615299097083938,9.6326839361092986,8.7930112359321786,10.552579355411815,389.57097462469375,355.61241080765319,426.77395537516765,3682955.1161953779,3361809.8096670727,4034782.7942222729,148948353.71238694,135960396.16180316,163177186.74978033,1384229.5728874414,1263556.6182437935,1516431.6775729642,55981870.410241328,51101539.978642501,61328469.874250837,1108417.9756677356,1011798.1425322468,1214268.9124629428,44827326.831904709,40919767.64981959,49108216.030154631,1.6121692357515114,1.4719198969206375,1.7658180614469414,65.200347545643538,59.528296850198352,71.414308594622469,0.60864749080301828,0.55594766377924132,0.66638228373719477,24.615299097083938,22.483980026264529,26.950245380207452,0.48819611453935413,0.44600067390940584,0.53442292713282358,19.743929875675178,18.037435710605877,21.61346328456483,185509.80937170173,169371.53583685512,203189.94104327422,7502502.7000486208,6849828.638340598,8217533.5442527123,70036.121202126538,63972.033978339947,76679.574131149275,2832444.2259927201,2587196.651625209,3101122.8673349191,56175.968462755198,51320.604662212398,61495.215972200705,2271903.3376030088,2075539.7051532443,2487027.6425494915]
[19,0.01,18.70191127244961,17.071147160814043,20.488479343484958,{"$f":"F20+C21","v":1362.754196521737},1243.9251311768382,1492.9362458699086,7.0290671040228947,6.4162942573472055,0.35564085992494426,{"$f":"L20+I21","v":512.18779482453567},467.53680936338554,25.914521101983418,5.6285059089019072,5.1378739328257312,6.1660130914750848,{"$f":"R20+O21","v":410.13295035800911},374.38201695846334,449.2995445120103,2151999.875758301,1964350.3829066998,2357577.4881687276,{"$f":"X20+U21","v":156810008.28637543},143136532.34408471,171789854.46048963,808823.83164962637,738313.01215617976,886071.2875328596,{"$f":"AD20+AA21","v":58936653.840885609},53798734.31142915,64565452.584604368,647663.43076951453,591207.17150395119,709513.5472236902,{"$f":"AJ20+AG21","v":47193361.435470879},43079557.070063435,51700200.577492215,0.94201202175458698,0.86006245945554627,1.0317910832351271,{"$f":"AP20+AM21","v":68.641692130744659},62.670264488979896,75.183632738313548,0.35564085992494426,0.32484764696697355,0.38937607072752084,{"$f":"AV20+AS21","v":25.914521101983418},23.670708714493383,28.372708365414653,0.28525951163903407,0.26060415198126563,0.31227045579102658,{"$f":"BB20+AY21","v":20.786035765044947},18.989470999502899,22.754245161341629,108395.85988010996,98966.051059137884,118726.59700837531,{"$f":"BH20+BE21","v":7898492.8751538135},7211369.9733299846,8651263.8176320642,40923.041245549124,37379.714069284957,44804.899543250038,{"$f":"BN20+BK21","v":2981943.6836895868},2723751.6781368279,3264803.4731747159,32824.368839263989,29987.314906789412,35932.476219969612,{"$f":"BT20+BQ21","v":2391816.843328726},2185088.9268117831,2618295.6408480122]
[25,0.01,4.8809069867829198,4.4553030027664606,5.3471733727819553,1419.5979299959722,1295.8122204252122,1555.2101836577058,1.8344768210472628,1.6745526707783966,9.2816714436576506E-2,533.55237148265485,487.03888673631161,26.995477692976458,1.4689522057768756,1.3409049166478191,1.6092331922839727,427.24057562062598,389.99838537167489,468.04090199491031,561638.38423391653,512664.7949903991,615290.93290247698,163350928.38764861,149107099.09468475,178955619.73602808,211090.39784563714,192688.17432443256,231250.77833504227,61395042.485987931,56042808.057270877,67258631.873818979,169030.04822740032,154295.84559524214,185171.96341118368,49161909.29688146,44876508.322555676,53856739.467405364,0.24585043697585832,0.22446288009131546,0.26928137096241372,71.504901110514865,65.284390954680035,78.319721691045928,9.2816714436576506E-2,8.4780166402394344E-2,0.10162107799643651,26.995477692976458,24.658070529813578,29.556201820347567,7.4448280880057671E-2,6.8013616772088906E-2,8.1497715780611268E-2,21.653070979487811,19.78156720516316,23.703379092214892,28289.627841757621,25828.594897701667,30985.789014452752,8227957.8843164025,7512173.4445607811,9012128.701350607,10680.275134769359,9755.5220376587495,11693.379571579573,3106327.6792945685,2837365.8683093414,3400986.2264170689,8566.6480217087592,7826.221219380046,9377.8155440627761,2491585.2384717278,2276234.2066357005,2727511.0077461633]
[36,0.01,0.16402576491003129,0.14972309140773019,0.17969492247079372,1434.0077197804912,1308.9655093262402,1570.9965210027558,6.1648678124130496E-2,5.6274332506303572E-2,3.1191605623958015E-3,538.96825533937385,491.98263019103496,27.269498350846515,4.9365007327796036E-2,4.5061902474348929E-2,5.4079232814261712E-2,431.57732953666442,393.95710821196786,472.79180425096143,18874.189945898157,17228.403525913072,20677.215563588477,165009040.51181802,150620627.61422834,180772129.04945162,7093.8176174127102,6475.4000164863601,7771.3191226875551,62018239.827531837,56611676.936251082,67941348.24443163,5680.3547021806644,5185.2031117849465,6222.8133051211898,49660932.832634062,45332032.409712568,54403418.409242898,8.2619492827110726E-3,7.5432077891641539E-3,9.0493596718269603E-3,72.230719718582492,65.947067568945002,79.114714908282593,3.1191605623958015E-3,2.8490876144554871E-3,3.4150364050133013E-3,27.269498350846515,24.908365071189436,29.856215398883311,2.5018784932095296E-3,2.2856378016522494E-3,2.738778920707514E-3,21.872862932132161,19.982362246499644,23.943982929882193,950.68966860662431,867.98520154534356,1041.2957588004333,8311476.7039509267,7588426.6130627068,9103607.3357959688,358.91696014162244,327.84008559407749,392.96293369357289,3137858.810690762,2866166.8723402661,3435508.3228129512,287.88727141918804,263.00479098251316,315.14703557461797,2516876.3570046285,2299339.3800970661,2755196.9175563413]
[39,0.01,5.2756437421326137E-2,4.8156196111702083E-2,5.779618791877196E-2,1434.2517523029296,1309.1882627679543,1571.2638656191577,1.9828376544057585E-2,1.8099798546430308E-2,1.0032314076228327E-3,539.05997435946733,492.0663534238916,27.274138942648356,1.5877517299313665E-2,1.4493487893672382E-2,1.739377751613486E-2,431.65077328658384,394.02414993393592,472.87226168155127,6070.6012942854632,5541.2586734939323,6650.5175545199554,165037120.95505816,150646259.50670767,180802891.97912768,2281.6204845416146,2082.7156997877505,2499.528724661644,62028793.792683862,56621310.838587627,67952910.175627142,1827.0012491080463,1667.7431355603967,2001.4749566709345,49669383.890838712,45339746.796506733,54412676.520786196,2.6573325876614188E-3,2.4261601212673934E-3,2.9105913786878152E-3,72.243011594342519,65.958290123066774,79.128178269166057,1.0032314076228327E-3,9.1636647768318939E-4,1.0983954532475799E-3,27.274138942648356,24.91260385670941,29.861296185725497,8.0469184969304895E-4,7.3514126098923568E-4,8.8088733389175421E-4,21.876585150527955,19.985762748600173,23.948057601497279,305.77513256199018,279.17447599211647,334.91722819509147,8312891.110998584,7589717.9749306943,9105156.5438168179,115.44027950456518,105.44486696546052,126.39065839245994,3138392.7963800062,2866654.6228048825,3436092.9610616229,92.594641014802448,84.591562823002278,101.36233700801954,2517304.6668927786,2299730.6705909227,2755665.783688881]
[44,0.01,6.5281025198232834E-3,5.9588668330895862E-3,7.1517232480181958E-3,1434.342907084967,1309.2714690603968,1571.3637282931716,2.453571188810828E-3,2.2396762608439869E-3,1.2414025283331666E-4,539.09423465888051,492.09762701384705,27.275872367890187,1.9646902967008929E-3,1.7934299483509857E-3,2.1523129381443989E-3,431.67820712593044,394.04919238931171,472.90231537880209,751.17861521952739,685.67754908343215,822.93768358665977,165047609.99421364,150655833.92551392,180814383.02188474,282.32862494986364,257.71606788527845,309.29267712907279,62032736.07211224,56624909.441998698,67957228.966038898,226.07386019589794,206.36719797286383,247.66330606556511,49672540.660112478,45342628.392942108,54416134.753038913,3.2881938981172722E-4,3.0021401700521254E-4,3.601577332002915E-4,72.247603044877636,65.962482144132863,79.133207310846899,1.2414025283331666E-4,1.1339155190238477E-4,1.3591588963528847E-4,27.275872367890187,24.914187193087351,29.863194039390866,9.9572889081000514E-5,9.0966671611338357E-5,1.0900134855835808E-4,21.877975530806673,19.987032956458922,23.949579635524696,37.836736348127921,34.545160539171768,41.442790836152859,8313419.4420786109,7590200.3442822536,9105735.2278301641,14.284626035385406,13.047789717912131,15.639630268142573,3138592.25892962,2866836.8148620995,3436311.3441344853,11.457697655045141,10.467393581004044,12.542615839517318,2517464.6557914251,2299876.8314358969,2755840.9217798593]
[50,0.01,3.8299705811815817E-4,3.4960058606018301E-4,4.1958424460226691E-4,1434.3534107157716,1309.2810567984936,1571.3752353214979,1.4394849718497637E-4,1.3139950183618505E-4,7.2831809066766438E-6,539.09818242254414,492.10123062339431,27.276072107918747,1.152663582510807E-4,1.0521868982198853E-4,1.2627398558092326E-4,431.68136828669026,394.05207799443116,472.90577842191607,44.07087647240855,40.2279963158012,48.280907181095301,165048818.63069242,150656937.17164168,180815707.11775753,16.563929939824188,15.119936540535997,18.145883138050181,62033190.335143961,56625324.103750899,67957726.613874748,13.263520771850345,12.107351175274427,14.530151347791051,49672904.40997009,45342960.43504028,54416533.240030013,1.9291495280240864E-5,1.7613247489554386E-5,2.1130083643041525E-5,72.24813211093651,65.962965184524379,79.133786799886707,7.2831809066766438E-6,6.6525656823234805E-6,7.9740454019764529E-6,27.276072107918747,24.914369638597961,29.863412726263643,5.8418389525201904E-6,5.3369210284531941E-6,6.3949969691795203E-6,21.878135742271169,19.987179320633082,23.949755017256059,2.2198423915863472,2.0267290255546464,2.4314058981540598,8313480.3208880741,7590255.9269896783,9105801.9087337088,0.83806431214238331,0.76550039796862368,0.91756101632369202,3138615.2427044003,2866857.8085835674,3436336.5080931946,0.67221133267502664,0.61411121156809967,0.73586236629313584,2517483.0910757482,2299893.6733340332,2755861.1026832242]

{"sheet":"Lawrence NPV 2%","index":219,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU38","v":122.63816316160674},{"$f":"'WTP Values '!CV38","v":111.94439436507352},{"$f":"'WTP Values '!CW38","v":134.35361958758799},{"$f":"C3","v":122.63816316160674},{"$f":"D3","v":111.94439436507352},{"$f":"E3","v":134.35361958758799},{"$f":"'WTP Values '!CC38","v":46.093250353878517},{"$f":"'WTP Values '!CD38","v":42.074979961251827},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"I3","v":46.093250353878517},{"$f":"J3","v":42.074979961251827},{"$f":"K3","v":2.3321221650035486},{"$f":"'WTP Values '!CI38","v":36.909041859739681},{"$f":"'WTP Values '!CJ38","v":33.691712707773796},{"$f":"'WTP Values '!CK38","v":40.433756130737848},{"$f":"O3","v":36.909041859739681},{"$f":"P3","v":33.691712707773796},{"$f":"Q3","v":40.433756130737848},{"$f":"'WTP Values '!BH38","v":14111782.910433818},{"$f":"'WTP Values '!BI38","v":12881267.548325954},{"$f":"'WTP Values '!BJ38","v":15459862.280819001},{"$f":"U3","v":14111782.910433818},{"$f":"V3","v":12881267.548325954},{"$f":"W3","v":15459862.280819001},{"$f":"'WTP Values '!AV38","v":5303878.7100314591},{"$f":"'WTP Values '!AW38","v":4841502.5785376402},{"$f":"'WTP Values '!AX38","v":5810430.4715288365},{"$f":"AA3","v":5303878.7100314591},{"$f":"AB3","v":4841502.5785376402},{"$f":"AC3","v":5810430.4715288365},{"$f":"'WTP Values '!BB38","v":4247066.1067420449},{"$f":"'WTP Values '!BC38","v":3876853.0395084484},{"$f":"'WTP Values '!BD38","v":4652649.5020843996},{"$f":"AG3","v":4247066.1067420449},{"$f":"AH3","v":3876853.0395084484},{"$f":"AI3","v":4652649.5020843996},{"$f":"'WTP Values '!CX38","v":6.1772629728128425},{"$f":"'WTP Values '!CY38","v":5.6398770529546312},{"$f":"'WTP Values '!CZ38","v":6.7659909926364667},{"$f":"AM3","v":6.1772629728128425},{"$f":"AN3","v":5.6398770529546312},{"$f":"AO3","v":6.7659909926364667},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"'WTP Values '!CG38","v":2.130195045363489},{"$f":"'WTP Values '!CH38","v":2.5533414952862383},{"$f":"AS3","v":2.3321221650035486},{"$f":"AT3","v":2.130195045363489},{"$f":"AU3","v":2.5533414952862383},{"$f":"'WTP Values '!CL38","v":1.8705950435837935},{"$f":"'WTP Values '!CM38","v":1.7089170216710392},{"$f":"'WTP Values '!CN38","v":2.047719858679081},{"$f":"AY3","v":1.8705950435837935},{"$f":"AZ3","v":1.7089170216710392},{"$f":"BA3","v":2.047719858679081},{"$f":"'WTP Values '!BK38","v":710808.05359196791},{"$f":"'WTP Values '!BL38","v":648971.89065001556},{"$f":"'WTP Values '!BM38","v":778552.07221439853},{"$f":"BE3","v":710808.05359196791},{"$f":"BF3","v":648971.89065001556},{"$f":"BG3","v":778552.07221439853},{"$f":"'WTP Values '!AY38","v":268353.67445754411},{"$f":"'WTP Values '!AZ38","v":245118.23450452791},{"$f":"'WTP Values '!BA38","v":293809.03911778546},{"$f":"BK3","v":268353.67445754411},{"$f":"BL3","v":245118.23450452791},{"$f":"BM3","v":293809.03911778546},{"$f":"'WTP Values '!BE38","v":215246.46560143516},{"$f":"'WTP Values '!BF38","v":196642.42679489654},{"$f":"'WTP Values '!BG38","v":235627.94290211558},{"$f":"BQ3","v":215246.46560143516},{"$f":"BR3","v":196642.42679489654},{"$f":"BS3","v":235627.94290211558}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":117.87597381930675},{"$f":"D3/(1+B4)^A4","v":107.59745709830212},{"$f":"E3/(1+B4)^A4","v":129.13650479391387},{"$f":"F3+C4","v":240.51413698091349},{"$f":"G3+D4","v":219.54185146337562},{"$f":"H3+E4","v":263.49012438150186},{"$f":"I3/(1+B4)^A4","v":44.303393265934751},{"$f":"J3/(1+B4)^A4","v":40.441157209969077},{"$f":"K3/(1+B4)^A4","v":2.2415630190345528},{"$f":"L3+I4","v":90.396643619813261},{"$f":"M3+J4","v":82.516137171220905},{"$f":"N3+K4","v":4.5736851840381014},{"$f":"O3/(1+B4)^A4","v":35.475818780987773},{"$f":"P3/(1+B4)^A4","v":32.383422441151282},{"$f":"Q3/(1+B4)^A4","v":38.863664101055214},{"$f":"R3+O4","v":72.384860640727453},{"$f":"S3+P4","v":66.075135148925085},{"$f":"T3+Q4","v":79.297420231793069},{"$f":"U3/(1+B4)^A4","v":13563805.181116704},{"$f":"V3/(1+B4)^A4","v":12381072.23022487},{"$f":"W3/(1+B4)^A4","v":14859536.9865619},{"$f":"X3+U4","v":27675588.091550522},{"$f":"Y3+V4","v":25262339.778550826},{"$f":"Z3+W4","v":30319399.267380901},{"$f":"AA3/(1+B4)^A4","v":5097922.6355550354},{"$f":"AB3/(1+B4)^A4","v":4653501.1327735875},{"$f":"AC3/(1+B4)^A4","v":5584804.3747874247},{"$f":"AD3+AA4","v":10401801.345586494},{"$f":"AE3+AB4","v":9495003.7113112286},{"$f":"AF3+AC4","v":11395234.846316261},{"$f":"AG3/(1+B4)^A4","v":4082147.353654407},{"$f":"AH3/(1+B4)^A4","v":3726310.1110231145},{"$f":"AI3/(1+B4)^A4","v":4471981.4514459819},{"$f":"AJ3+AG4","v":8329213.4603964519},{"$f":"AK3+AH4","v":7603163.150531563},{"$f":"AL3+AI4","v":9124630.9535303824},{"$f":"AM3/(1+B4)^A4","v":5.9373923229650547},{"$f":"AN3/(1+B4)^A4","v":5.4208737533204836},{"$f":"AO3/(1+B4)^A4","v":6.5032593162595802},{"$f":"AP3+AM4","v":12.114655295777897},{"$f":"AQ3+AN4","v":11.060750806275115},{"$f":"AR3+AO4","v":13.269250308896048},{"$f":"AS3/(1+B4)^A4","v":2.2415630190345528},{"$f":"AT3/(1+B4)^A4","v":2.0474769755512199},{"$f":"AU3/(1+B4)^A4","v":2.4541921331086489},{"$f":"AV3+AS4","v":4.5736851840381014},{"$f":"AW3+AT4","v":4.1776720209147093},{"$f":"AX3+AU4","v":5.0075336283948868},{"$f":"AY3/(1+B4)^A4","v":1.797957558231251},{"$f":"AZ3/(1+B4)^A4","v":1.6425576909564006},{"$f":"BA3/(1+B4)^A4","v":1.9682044008833921},{"$f":"BB3+AY4","v":3.6685526018150445},{"$f":"BC3+AZ4","v":3.3514747126274398},{"$f":"BD3+BA4","v":4.0159242595624729},{"$f":"BE3/(1+B4)^A4","v":683206.51056513644},{"$f":"BF3/(1+B4)^A4","v":623771.52119378664},{"$f":"BG3/(1+B4)^A4","v":748319.9463806214},{"$f":"BH3+BE4","v":1394014.5641571044},{"$f":"BI3+BF4","v":1272743.4118438023},{"$f":"BJ3+BG4","v":1526872.0185950198},{"$f":"BK3/(1+B4)^A4","v":257933.17421909276},{"$f":"BL3/(1+B4)^A4","v":235599.99471792378},{"$f":"BM3/(1+B4)^A4","v":282400.0760455454},{"$f":"BN3+BK4","v":526286.84867663682},{"$f":"BO3+BL4","v":480718.22922245169},{"$f":"BP3+BM4","v":576209.11516333092},{"$f":"BQ3/(1+B4)^A4","v":206888.18300791539},{"$f":"BR3/(1+B4)^A4","v":189006.56170213048},{"$f":"BS3/(1+B4)^A4","v":226478.22270484004},{"$f":"BT3+BQ4","v":422134.64860935055},{"$f":"BU3+BR4","v":385648.98849702702},{"$f":"BV3+BS4","v":462106.16560695565}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":111.07716283641544},{"$f":"D4/(1+B5)^A5","v":101.39148696419753},{"$f":"E4/(1+B5)^A5","v":121.68821267264653},{"$f":"F4+C5","v":351.59129981732895},320.93333842757318,385.17833705414841,{"$f":"I4/(1+B5)^A5","v":41.748076970711445},{"$f":"J4/(1+B5)^A5","v":38.108605673882103},{"$f":"K4/(1+B5)^A5","v":2.1122748971309613},{"$f":"L4+I5","v":132.14472059052471},120.62474284510301,6.6859600811690623,{"$f":"O4/(1+B5)^A5","v":33.429656373668287},{"$f":"P4/(1+B5)^A5","v":30.515622235368831},{"$f":"Q4/(1+B5)^A5","v":36.622098684758519},{"$f":"R4+O5","v":105.81451701439573},96.590757384293909,115.9195189165516,{"$f":"U4/(1+B5)^A5","v":12781476.563611191},{"$f":"V4/(1+B5)^A5","v":11666960.888181083},{"$f":"W4/(1+B5)^A5","v":14002473.583465165},{"$f":"X4+U5","v":40457064.655161709},36929300.666731909,44321872.850846067,{"$f":"AA4/(1+B5)^A5","v":4803886.3592764428},{"$f":"AB4/(1+B5)^A5","v":4385098.0512525234},{"$f":"AC4/(1+B5)^A5","v":5262685.8964382336},{"$f":"AD4+AA5","v":15205687.704862937},13880101.762563752,16657920.742754495,{"$f":"AG4/(1+B5)^A5","v":3846698.6242606607},{"$f":"AH4/(1+B5)^A5","v":3511385.2430655579},{"$f":"AI4/(1+B5)^A5","v":4214048.001377658},{"$f":"AJ4+AG5","v":12175912.084657112},11114548.39359712,13338678.954908039,{"$f":"AM4/(1+B5)^A5","v":5.59493739489813},{"$f":"AN4/(1+B5)^A5","v":5.1082104105137578},{"$f":"AO4/(1+B5)^A5","v":6.1281665010625446},{"$f":"AP4+AM5","v":17.709592690676025},16.168961216788873,19.397416809958592,{"$f":"AS4/(1+B5)^A5","v":2.1122748971309613},{"$f":"AT4/(1+B5)^A5","v":1.9293832835327476},{"$f":"AU4/(1+B5)^A5","v":2.3126400602979333},{"$f":"AV4+AS5","v":6.6859600811690623},6.1070553044474565,7.3201736886928206,{"$f":"AY4/(1+B5)^A5","v":1.6942555636889762},{"$f":"AZ4/(1+B5)^A5","v":1.5478187979702382},{"$f":"BA4/(1+B5)^A5","v":1.8546829659062052},{"$f":"BB4+AY5","v":5.3628081655040205},4.899293510597678,5.8706072254686781,{"$f":"BE4/(1+B5)^A5","v":643800.75401347945},{"$f":"BF4/(1+B5)^A5","v":587793.83607529034},{"$f":"BG4/(1+B5)^A5","v":705158.59886150633},{"$f":"BH4+BE5","v":2037815.3181705838},1860537.2479190927,2232030.617456526,{"$f":"BK4/(1+B5)^A5","v":243056.19088726505},{"$f":"BL4/(1+B5)^A5","v":222011.1370418653},{"$f":"BM4/(1+B5)^A5","v":266111.89893550123},{"$f":"BN4+BK5","v":769343.03956390184},702729.36626431695,842321.01409883215,{"$f":"BQ4/(1+B5)^A5","v":194955.35560221502},{"$f":"BR4/(1+B5)^A5","v":178105.10446786162},{"$f":"BS4/(1+B5)^A5","v":213415.48754329034},{"$f":"BT4+BQ5","v":617090.0042115656},563754.09296488867,675521.65315024601]
[4,0.02,102.61812882242472,93.67006146990083,112.4210986789662,454.2094286397537,414.60339989747399,497.5994357331146,38.568769954794625,35.206461044064049,1.9514155022250645,170.71349054531933,155.83120388916706,8.6373755833941264,30.883835134451555,28.191718024498488,33.833158361405779,136.69835214884728,124.78247540879239,149.75267727795739,11808108.661157288,10778468.452176331,12936121.173141386,52265173.316318996,47707769.118908241,57257994.023987457,4438048.4401687058,4051152.7773274248,4861908.2940387083,19643736.145031642,17931254.539891176,21519829.036793202,3553754.9293256965,3243977.1958231158,3893128.9711289234,15729667.013982808,14358525.589420237,17231807.926036961,5.1688573211813384,4.7191968229341574,5.6614785919355395,22.878450011857364,20.888158039723031,25.058895401894134,1.9514155022250645,1.782451921543746,2.1365219417519277,8.6373755833941264,7.8895072259912027,9.4566956304447487,1.5652302530340343,1.4299453168226619,1.7134403747817371,6.9280384185380548,6.3292388274203404,7.5840476002504147,594772.38186777406,543030.64690473571,651457.54618146818,2632587.7000383576,2403567.8948238282,2883488.1636379943,224546.35021862714,205103.97348307288,245846.26064279283,993889.38978252898,907833.33974738978,1088167.2747416249,180108.6135524789,164541.58611460845,197162.92201008729,797198.61776404455,728295.67907949712,872684.5751603333]
[5,0.02,92.944400921565375,84.839860631951282,101.82325274846895,547.15382956131907,499.44326052942529,599.42268848158358,34.932923245299861,31.887576472685517,1.7674571431449597,205.64641379061919,187.71878036185257,10.404832726539086,27.972441006980418,25.534107596825653,30.643733921779845,164.67079315582771,150.31658300561804,180.39641119973723,10694967.820229635,9762390.9599158671,11716643.506207269,62960141.136548631,57470160.07882411,68974637.53019473,4019677.207778397,3669253.8857534812,4403580.1364784641,23663413.35281004,21600508.425644659,25923409.173271667,3218745.3300752188,2938170.0926426505,3526126.8557929071,18948412.344058026,17296695.682062887,20757934.781829868,4.681593327408863,4.2743219601829203,5.1277755899085085,27.560043339266226,25.162479999905951,30.186670991802643,1.7674571431449597,1.6144216223827068,1.9351137485223577,10.404832726539086,9.5039288483739099,11.391809378967107,1.4176772646508,1.2951455298182852,1.5519157382463373,8.345715683188855,7.6243843572386254,9.1359633384967527,538703.67109356693,491839.58758348937,590045.17087275104,3171291.3711319244,2895407.4824073175,3473533.3345107455,203378.54762786906,185768.98800215719,222670.53274565333,1197267.9374103979,1093602.3277495471,1310837.8074872782,163129.92041023009,149030.38404228314,178576.53302062891,960328.53817427461,877326.06312178029,1051261.1081809623]
[9,0.02,51.311898042473956,46.837617280013191,56.213653663673519,814.16920872550008,743.17550615435312,891.94568255958711,19.285449990699728,17.604202690690421,0.97576163624993373,306.00348375041631,279.32702397908992,15.482473063707477,15.442770373661826,14.096637480288264,16.917513427860886,245.03143745036263,223.67225966804571,268.43128098210639,5904380.3921257257,5389531.8558102101,6468417.7963325605,93685185.995111316,85516050.932547256,102634804.00952461,2219146.7695105104,2025688.2546009212,2431088.4006399484,35211345.483313762,32141726.700653031,38574237.067831084,1776975.5957745668,1622078.1750194188,1946671.9879335323,28195386.838715903,25737619.433864728,30887970.481076449,2.5845713901050358,2.3597287243445453,2.8308956284102833,41.009561599817339,37.441968463457023,44.91800423869396,0.97576163624993373,0.89127518025721275,1.0683199674239878,15.482473063707477,14.141920995906817,16.951102097670603,0.7826583477823772,0.71501214400514002,0.85676750123557188,12.418490682003673,11.345143986525601,13.594385418471214,297402.61459736765,271530.3183527303,325746.76202202379,4718906.5428685378,4308389.1431034412,5168644.9653612897,112279.37558836104,102557.65035124953,122929.91896252344,1781544.1226379876,1627288.8788114199,1950536.9839868431,90059.280180098023,82275.336603240954,98586.905335649237,1428976.4300265065,1305468.0932760756,1564284.8105400417]
[16,0.02,8.4645222184102362,7.7264351397778075,9.2731264787811245,973.16983497520687,888.31163955954662,1066.135421729042,3.1813697439761826,2.9040275354733671,0.16096376016091091,365.76347593566771,333.87732048399766,18.506074161171341,2.5474729629659505,2.3254119552935868,2.790749782279498,292.88408477224027,267.35363324587757,320.853727475727,973999.42161025398,889068.88812752569,1067044.2576436277,111981141.04217231,102216640.32717903,122678546.683208,366075.27402097563,334161.93695366662,401037.62610969099,42087834.943908527,38418744.572835661,46107471.910365723,293133.75622075098,267581.54105086799,321127.24187635124,33701716.624543093,30763967.230248727,36920139.958182581,0.42635651361994947,0.38926597882038166,0.46699069531289433,49.018395521213293,44.754080454317908,53.690125226933496,0.16096376016091091,0.14702669076400099,0.17623238363052485,18.506074161171341,16.903723174894868,20.261514503675816,0.12910902201950136,0.11794995722736365,0.14133422903626164,14.843720934331305,13.560758356878006,16.249258351335428,49060.181655898494,44792.231438528885,53735.893816054828,5640470.6200761124,5149782.5101570068,6178039.2995455945,18521.849816395676,16918.132892833546,20278.786598467457,2129465.2036063406,1945085.1649485859,2331460.996653215,14856.374586406127,13572.318336944854,16263.110165348999,1708043.9074443232,1560415.3968038484,1869776.9144457155]
[19,0.02,2.9053146508715786,2.6519778236014222,3.1828553960896757,{"$f":"F20+C21","v":986.35268934671808},900.34497902400938,1080.5776161948434,1.0919553270130724,0.99676195863655881,5.5248289104580448E-2,{"$f":"L20+I21","v":370.71821915148115},338.40012414652909,18.756763066527025,0.87438018721324418,0.79816122501658116,0.95788114440038641,{"$f":"R20+O21","v":296.85158160426465},270.9752868217559,325.20010958895477,334310.04332294007,305158.96818050242,366246.2257016396,{"$f":"X20+U21","v":113498071.61447291},103601298.00495496,124340387.56371021,125649.60307171613,114695.85006033001,137649.88272499028,{"$f":"AD20+AA21","v":42657969.548308678},38939176.563879527,46732057.738848969,100613.56974890396,91843.172178936118,110221.89516947964,{"$f":"AJ20+AG21","v":34158250.321297683},31180705.280803535,37420271.395627864,0.14634019423097616,0.13360944920115383,0.16028724054410673,{"$f":"AP20+AM21","v":49.682413605680274},45.360332830785367,54.417427981927844,5.5248289104580448E-2,5.0464608364634185E-2,6.0489004920581048E-2,{"$f":"AV20+AS21","v":18.756763066527025},17.132706146769099,20.535983137462665,4.4314649256530433E-2,4.0484475078464192E-2,4.8510760051594611E-2,{"$f":"BB20+AY21","v":15.044798489734189},13.744456511260823,16.469375743790543,16839.138803285368,15374.23175055826,18444.003755097376,{"$f":"BH20+BE21","v":5716878.1494701421},5219543.0292734718,6261728.8976612799,6357.334796260252,5806.8840852039539,6960.3758234910838,{"$f":"BN20+BK21","v":2158311.5864877603},1971433.8797855573,2363043.6759422016,5099.2178449061321,4658.485652604827,5582.0577952243957,{"$f":"BT20+BQ21","v":1731181.5893604085},1581553.2580443309,1895105.480832054]
[25,0.02,0.20052567471488419,0.18304029212362644,0.21968161886676288,991.49094648673508,905.035191832181,1086.2067240299252,7.5367078964104661E-2,6.879680458216933E-2,3.8132532206848688E-3,372.64942039122337,340.16296909322881,18.854473624617583,6.0349978597210752E-2,5.5089323330157654E-2,6.6113239307807881E-2,298.39798561895208,272.38689214033849,326.89419102967804,23074.177862691668,21062.162052339438,25278.422596522865,114089322.88103302,104140993.50630909,124988120.25719014,8672.3726898408804,7916.341423964237,9500.6355334258969,42880189.874747291,39142024.393227726,46975501.419732898,6944.3782804452749,6339.0428515587728,7607.5477368974716,34336192.628851123,31343136.511812765,37615206.71517092,1.0100443398538736E-2,9.2217636190654699E-3,1.1063072651580654E-2,49.941226725165706,45.596630715465643,54.700907452191863,3.8132532206848688E-3,3.4830821640970569E-3,4.1749689731171305E-3,18.854473624617583,17.22195642269703,20.642962276996641,3.0586101712781408E-3,2.7942504190214094E-3,3.348226976847282E-3,15.123172122304901,13.816056206346984,16.555170498974107,1162.2423303215717,1061.1340131709414,1273.0105829760064,5746659.3730500946,5246733.4597629495,6294348.439904904,438.78512402299094,400.79285347882166,480.40719371170525,2169554.9886089605,1981703.7703817787,2375353.5993308867,351.94952070379998,321.53005470782733,385.27527658632556,1740199.9215029289,1589792.1237241575,1904977.7500245476]
[36,0.02,2.3415930234251727E-4,2.1374114394667867E-4,2.5652822105925446E-4,991.77047096191893,905.29034240911392,1086.5129510969014,8.8008194735764801E-5,8.0335906049239347E-5,4.4528398424815224E-6,372.75447897398857,340.25886898596082,18.859789141479808,7.0472316848211553E-5,6.432930613923816E-5,7.7202233648792165E-5,298.48211098653263,272.46368437262498,326.98635014369916,26.944347142266427,24.594861376296215,29.518303867757844,114121487.32813706,104170353.28680746,125023357.33004786,10.126966243074852,9.244127903203827,11.094151367303242,42892278.802652277,39153059.444899075,46988744.91169557,8.1091400174248971,7.4022733186203133,8.8835410884024988,34345872.804205626,31351972.874681361,37625811.321247511,1.1794563379052234E-5,1.0768505023001411E-5,1.2918651826216372E-5,49.955306324419581,45.609485471543906,54.716328916706331,4.4528398424815224E-6,4.0672900899412534E-6,4.8752251971562591E-6,18.859789141479808,17.226811694797849,20.648782010618181,3.5716225608643013E-6,3.2629224642612503E-6,3.9098160078389247E-6,15.127435698049673,13.819951275559541,16.559837788536054,1.3571820845784202,1.2391151435810621,1.486529195865496,5748279.4906628728,5248212.6365743633,6296122.9638685593,0.51238136296305459,0.46801675190923342,0.56098458952852281,2170166.6368763731,1982262.4589995099,2376023.2670374666,0.41098105938285617,0.37545941884791389,0.44989645392564809,1740690.5245401999,1590240.3232872603,1905514.8077835718]
[39,0.02,2.4495811682686103E-5,2.2359832637787393E-5,2.6835863155973288E-5,991.77066102443132,905.29051589860762,1086.5131593158262,9.2066902455449348E-6,8.4040787884719111E-6,4.6581931677878785E-7,372.75455040851386,340.25893419303992,18.859792755762559,7.3722315752002905E-6,6.7296005458695662E-6,8.0762598710568705E-6,298.48216818752974,272.46373658746091,326.98641280723774,2.818694994847688,2.5729112045023754,3.0879610824908461,114121509.19833508,104170373.24997398,125023381.28947607,1.059399543497179,0.96704429002916792,1.1605784607060226,42892287.022512123,39153066.948176354,46988753.916600607,0.84831123422469434,0.77436468003932568,0.92932267648544187,34345879.386235505,31351978.882961407,37625818.531843543,1.2338497788576195E-6,1.1265120305220765E-6,1.3514426254409177E-6,49.955315897835312,45.609494212128197,54.716339402522607,4.6581931677878785E-7,4.2548628692239596E-7,5.1000578300980822E-7,18.859792755762559,17.226814996137428,20.648785967742839,3.7363364503276935E-7,3.4133999128010218E-7,4.0901264943931195E-7,15.127438597065645,13.819953924009699,16.55984096205701,0.14197717720528014,0.12962598925891533,0.15550840337520175,5748280.5922609475,5248213.6423398191,6296124.1704551466,5.3601105107930827E-2,4.8960046021752072E-2,5.8685573131230274E-2,2170167.0527662742,1982262.8388795266,2376023.7223776532,4.2993443075207333E-2,3.927746250770791E-2,4.7064450149200368E-2,1740690.8581254638,1590240.6280403053,1905515.1729556981]
[44,0.02,3.8287390223812161E-7,3.494881690926768E-7,4.1944932380901789E-7,991.77068048635226,905.29053366349319,1086.5131806369182,1.4390220935201536E-7,1.3135724923674082E-7,7.280838939460412E-9,372.75455772322874,340.25894087008004,18.859793125855983,1.152292933977402E-7,1.0518485587975161E-7,1.2623338113373416E-7,298.48217404476736,272.46374193412822,326.98641922382575,4.4056705116621617E-2,4.021506066999566E-2,4.8265382055022329E-2,114121511.43778808,104170375.29415178,125023383.74286097,1.6558603670795834E-2,1.5115074599559492E-2,1.8140048178852647E-2,42892287.864204995,39153067.716492988,46988754.838680126,1.3259255776758577E-2,1.2103457956103946E-2,1.452547905713405E-2,34345880.060218737,31351979.498194098,37625819.270190358,1.9285291939959017E-8,1.7607583803766475E-8,2.1123289089425139E-8,49.95531687812889,45.609495107141939,54.716340476243687,7.280838939460412E-9,6.6504264946620061E-9,7.9714812815527725E-9,18.859793125855983,17.226815334186259,20.648786372942407,5.8399604607616267E-9,5.3352048972401386E-9,6.3929406048736471E-9,15.127438893917555,13.819954195204302,16.559841287017537,2.2191285828573161E-3,2.0260773140298527E-3,2.4306240594251034E-3,5748280.7050618073,5248213.7453276599,6296124.2940065647,8.3779482561317537E-4,7.6525424496775381E-4,9.1726596697002869E-4,2170167.0953523493,1982262.8777782803,2376023.7690033372,6.7199517754669999E-4,6.1391373901551036E-4,7.3562574364712462E-4,1740690.8922837519,1590240.6592462468,1905515.210348401]
[50,0.02,1.3552106704357976E-9,1.2370393834022675E-9,1.4846720970277275E-9,991.77068074609599,905.29053390058755,1086.5131809214749,5.0935257919942898E-10,4.6494875927587078E-10,2.5771071266028881E-11,372.75455782085282,340.25894095919347,18.859793130795346,4.0786265934175328E-10,3.7230962524010315E-10,4.4681244680717304E-10,298.48217412293957,272.46374200548615,326.98641930946309,1.5594198645891479E-4,1.4234420004502127E-4,1.7083891169199174E-4,114121511.46767637,104170375.3214339,125023383.77560447,5.8610409983555056E-5,5.3500931408525155E-5,6.4208050510873525E-5,42892287.875438444,39153067.72674714,46988754.850986429,4.6932122575241926E-5,4.2841090174596772E-5,5.1414014108428285E-5,34345880.069213882,31351979.506405145,37625819.280044518,6.8261726032314825E-11,6.2323353229273697E-11,7.4767453726541193E-11,49.955316891212128,45.609495119087022,54.716340490573842,2.5771071266028881E-11,2.3539679502390277E-11,2.8215651233446532E-11,18.859793130795346,17.226815338697943,20.648786378350305,2.0670974660542701E-11,1.8884354779564962E-11,2.262828903339242E-11,15.127438897879415,13.819954198823732,16.559841291354545,7.8547707665039912E-6,7.1714514336197285E-6,8.6033747453025033E-6,5748280.7065672753,5248213.7467021616,6296124.2956555123,2.9654371339228525E-6,2.7086743502606137E-6,3.2467311529953168E-6,2170167.0959207141,1982262.8782974328,2376023.7696256149,2.3785769407868798E-6,2.1729933666868748E-6,2.6038020648840947E-6,1740690.8927396366,1590240.6596627289,1905515.2108474532]

{"sheet":"Lawrence NPV 3%","index":220,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU38","v":122.63816316160674},{"$f":"'WTP Values '!CV38","v":111.94439436507352},{"$f":"'WTP Values '!CW38","v":134.35361958758799},{"$f":"C3","v":122.63816316160674},{"$f":"D3","v":111.94439436507352},{"$f":"E3","v":134.35361958758799},{"$f":"'WTP Values '!CC38","v":46.093250353878517},{"$f":"'WTP Values '!CD38","v":42.074979961251827},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"I3","v":46.093250353878517},{"$f":"J3","v":42.074979961251827},{"$f":"K3","v":2.3321221650035486},{"$f":"'WTP Values '!CI38","v":36.909041859739681},{"$f":"'WTP Values '!CJ38","v":33.691712707773796},{"$f":"'WTP Values '!CK38","v":40.433756130737848},{"$f":"O3","v":36.909041859739681},{"$f":"P3","v":33.691712707773796},{"$f":"Q3","v":40.433756130737848},{"$f":"'WTP Values '!BH38","v":14111782.910433818},{"$f":"'WTP Values '!BI38","v":12881267.548325954},{"$f":"'WTP Values '!BJ38","v":15459862.280819001},{"$f":"U3","v":14111782.910433818},{"$f":"V3","v":12881267.548325954},{"$f":"W3","v":15459862.280819001},{"$f":"'WTP Values '!AV38","v":5303878.7100314591},{"$f":"'WTP Values '!AW38","v":4841502.5785376402},{"$f":"'WTP Values '!AX38","v":5810430.4715288365},{"$f":"AA3","v":5303878.7100314591},{"$f":"AB3","v":4841502.5785376402},{"$f":"AC3","v":5810430.4715288365},{"$f":"'WTP Values '!BB38","v":4247066.1067420449},{"$f":"'WTP Values '!BC38","v":3876853.0395084484},{"$f":"'WTP Values '!BD38","v":4652649.5020843996},{"$f":"AG3","v":4247066.1067420449},{"$f":"AH3","v":3876853.0395084484},{"$f":"AI3","v":4652649.5020843996},{"$f":"'WTP Values '!CX38","v":6.1772629728128425},{"$f":"'WTP Values '!CY38","v":5.6398770529546312},{"$f":"'WTP Values '!CZ38","v":6.7659909926364667},{"$f":"AM3","v":6.1772629728128425},{"$f":"AN3","v":5.6398770529546312},{"$f":"AO3","v":6.7659909926364667},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"'WTP Values '!CG38","v":2.130195045363489},{"$f":"'WTP Values '!CH38","v":2.5533414952862383},{"$f":"AS3","v":2.3321221650035486},{"$f":"AT3","v":2.130195045363489},{"$f":"AU3","v":2.5533414952862383},{"$f":"'WTP Values '!CL38","v":1.8705950435837935},{"$f":"'WTP Values '!CM38","v":1.7089170216710392},{"$f":"'WTP Values '!CN38","v":2.047719858679081},{"$f":"AY3","v":1.8705950435837935},{"$f":"AZ3","v":1.7089170216710392},{"$f":"BA3","v":2.047719858679081},{"$f":"'WTP Values '!BK38","v":710808.05359196791},{"$f":"'WTP Values '!BL38","v":648971.89065001556},{"$f":"'WTP Values '!BM38","v":778552.07221439853},{"$f":"BE3","v":710808.05359196791},{"$f":"BF3","v":648971.89065001556},{"$f":"BG3","v":778552.07221439853},{"$f":"'WTP Values '!AY38","v":268353.67445754411},{"$f":"'WTP Values '!AZ38","v":245118.23450452791},{"$f":"'WTP Values '!BA38","v":293809.03911778546},{"$f":"BK3","v":268353.67445754411},{"$f":"BL3","v":245118.23450452791},{"$f":"BM3","v":293809.03911778546},{"$f":"'WTP Values '!BE38","v":215246.46560143516},{"$f":"'WTP Values '!BF38","v":196642.42679489654},{"$f":"'WTP Values '!BG38","v":235627.94290211558},{"$f":"BQ3","v":215246.46560143516},{"$f":"BR3","v":196642.42679489654},{"$f":"BS3","v":235627.94290211558}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":115.59823089980841},{"$f":"D3/(1+B4)^A4","v":105.518328178974},{"$f":"E3/(1+B4)^A4","v":126.6411722005731},{"$f":"F3+C4","v":238.23639406141515},{"$f":"G3+D4","v":217.46272254404752},{"$f":"H3+E4","v":260.99479178816108},{"$f":"I3/(1+B4)^A4","v":43.447309222243867},{"$f":"J3/(1+B4)^A4","v":39.659703988360661},{"$f":"K3/(1+B4)^A4","v":2.1982488123324995},{"$f":"L3+I4","v":89.540559576122376},{"$f":"M3+J4","v":81.734683949612489},{"$f":"N3+K4","v":4.5303709773360481},{"$f":"O3/(1+B4)^A4","v":34.790311867037119},{"$f":"P3/(1+B4)^A4","v":31.757670570057307},{"$f":"Q3/(1+B4)^A4","v":38.112693119745359},{"$f":"R3+O4","v":71.699353726776792},{"$f":"S3+P4","v":65.449383277831103},{"$f":"T3+Q4","v":78.546449250483207},{"$f":"U3/(1+B4)^A4","v":13301708.841958543},{"$f":"V3/(1+B4)^A4","v":12141830.09550943},{"$f":"W3/(1+B4)^A4","v":14572402.941671224},{"$f":"X3+U4","v":27413491.752392359},{"$f":"Y3+V4","v":25023097.643835384},{"$f":"Z3+W4","v":30032265.222490225},{"$f":"AA3/(1+B4)^A4","v":4999414.3746172674},{"$f":"AB3/(1+B4)^A4","v":4563580.524590103},{"$f":"AC3/(1+B4)^A4","v":5476887.9927691929},{"$f":"AD3+AA4","v":10303293.084648727},{"$f":"AE3+AB4","v":9405083.103127744},{"$f":"AF3+AC4","v":11287318.464298028},{"$f":"AG3/(1+B4)^A4","v":4003267.1380356727},{"$f":"AH3/(1+B4)^A4","v":3654305.8153534252},{"$f":"AI3/(1+B4)^A4","v":4385568.3872979544},{"$f":"AJ3+AG4","v":8250333.2447777176},{"$f":"AK3+AH4","v":7531158.8548618741},{"$f":"AL3+AI4","v":9038217.8893823549},{"$f":"AM3/(1+B4)^A4","v":5.8226628078167995},{"$f":"AN3/(1+B4)^A4","v":5.3161250381323697},{"$f":"AO3/(1+B4)^A4","v":6.3775954308949636},{"$f":"AP3+AM4","v":11.999925780629642},{"$f":"AQ3+AN4","v":10.956002091087001},{"$f":"AR3+AO4","v":13.143586423531431},{"$f":"AS3/(1+B4)^A4","v":2.1982488123324995},{"$f":"AT3/(1+B4)^A4","v":2.0079131354166173},{"$f":"AU3/(1+B4)^A4","v":2.4067692480782719},{"$f":"AV3+AS4","v":4.5303709773360481},{"$f":"AW3+AT4","v":4.1381081807801063},{"$f":"AX3+AU4","v":4.9601107433645097},{"$f":"AY3/(1+B4)^A4","v":1.7632152357279607},{"$f":"AZ3/(1+B4)^A4","v":1.610818193676161},{"$f":"BA3/(1+B4)^A4","v":1.9301723618428515},{"$f":"BB3+AY4","v":3.6338102793117542},{"$f":"BC3+AZ4","v":3.3197352153472002},{"$f":"BD3+BA4","v":3.9778922205219325},{"$f":"BE3/(1+B4)^A4","v":670004.76349511545},{"$f":"BF3/(1+B4)^A4","v":611718.24926950282},{"$f":"BG3/(1+B4)^A4","v":733859.99831689941},{"$f":"BH3+BE4","v":1380812.8170870834},{"$f":"BI3+BF4","v":1260690.1399195185},{"$f":"BJ3+BG4","v":1512412.0705312979},{"$f":"BK3/(1+B4)^A4","v":252949.07574469235},{"$f":"BL3/(1+B4)^A4","v":231047.44509805628},{"$f":"BM3/(1+B4)^A4","v":276943.19833894382},{"$f":"BN3+BK4","v":521302.75020223646},{"$f":"BO3+BL4","v":476165.67960258422},{"$f":"BP3+BM4","v":570752.23745672929},{"$f":"BQ3/(1+B4)^A4","v":202890.43793141216},{"$f":"BR3/(1+B4)^A4","v":185354.34705900325},{"$f":"BS3/(1+B4)^A4","v":222101.935057136},{"$f":"BT3+BQ4","v":418136.9035328473},{"$f":"BU3+BR4","v":381996.77385389979},{"$f":"BV3+BS4","v":457729.87795925158}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":105.78875684394036},{"$f":"D4/(1+B5)^A5","v":96.56421794187753},{"$f":"E4/(1+B5)^A5","v":115.89461247006169},{"$f":"F4+C5","v":344.02515090535553},314.02694048592502,376.88940425822278,{"$f":"I4/(1+B5)^A5","v":39.760442656074083},{"$f":"J4/(1+B5)^A5","v":36.294247317363499},{"$f":"K4/(1+B5)^A5","v":2.0117090657890757},{"$f":"L4+I5","v":129.30100223219645},118.02893126697599,6.5420800431251234,{"$f":"O4/(1+B5)^A5","v":31.838063731414266},{"$f":"P4/(1+B5)^A5","v":29.062767342673244},{"$f":"Q4/(1+B5)^A5","v":34.878513224021518},{"$f":"R4+O5","v":103.53741745819106},94.512150620504343,113.42496247450472,{"$f":"U4/(1+B5)^A5","v":12172947.901862536},{"$f":"V4/(1+B5)^A5","v":11111494.541188631},{"$f":"W4/(1+B5)^A5","v":13335813.008803869},{"$f":"X4+U5","v":39586439.654254898},36134592.185024016,43368078.231294096,{"$f":"AA4/(1+B5)^A5","v":4575172.3665812844},{"$f":"AB4/(1+B5)^A5","v":4176322.6538651492},{"$f":"AC4/(1+B5)^A5","v":5012128.3657941949},{"$f":"AD4+AA5","v":14878465.451230012},13581405.756992893,16299446.830092223,{"$f":"AG4/(1+B5)^A5","v":3663556.5315359398},{"$f":"AH4/(1+B5)^A5","v":3344207.4876464345},{"$f":"AI4/(1+B5)^A5","v":4013416.3311586101},{"$f":"AJ4+AG5","v":11913889.776313657},10875366.342508309,13051634.220540965,{"$f":"AM4/(1+B5)^A5","v":5.3285613037993933},{"$f":"AN4/(1+B5)^A5","v":4.8650074887253352},{"$f":"AO4/(1+B5)^A5","v":5.8364032653123461},{"$f":"AP4+AM5","v":17.328487084429035},15.821009579812337,18.979989688843776,{"$f":"AS4/(1+B5)^A5","v":2.0117090657890757},{"$f":"AT4/(1+B5)^A5","v":1.8375249585821685},{"$f":"AU4/(1+B5)^A5","v":2.2025348033665058},{"$f":"AV4+AS5","v":6.5420800431251234},5.9756331393622748,7.1626455467310155,{"$f":"AY4/(1+B5)^A5","v":1.6135917166208584},{"$f":"AZ4/(1+B5)^A5","v":1.4741268346770611},{"$f":"BA4/(1+B5)^A5","v":1.7663811380544743},{"$f":"BB4+AY5","v":5.2474019959326128},4.793862050024261,5.7442733585764065,{"$f":"BE4/(1+B5)^A5","v":613149.27103944123},{"$f":"BF4/(1+B5)^A5","v":559808.85369310249},{"$f":"BG4/(1+B5)^A5","v":671585.85659263423},{"$f":"BH4+BE5","v":1993962.0881265246},1820498.993612621,2183997.9271239322,{"$f":"BK4/(1+B5)^A5","v":231484.23690884581},{"$f":"BL4/(1+B5)^A5","v":211441.14229634326},{"$f":"BM4/(1+B5)^A5","v":253442.25807447225},{"$f":"BN4+BK5","v":752786.9871110823},687606.82189892745,824194.4955312016,{"$f":"BQ4/(1+B5)^A5","v":185673.49203544174},{"$f":"BR4/(1+B5)^A5","v":169625.48473589765},{"$f":"BS4/(1+B5)^A5","v":203254.73339373511},{"$f":"BT4+BQ5","v":603810.3955682891},551622.25858979742,660984.61135298666]
[4,0.03,93.991940270943203,85.796056933465977,102.97086210285791,438.01709117629872,399.82299741939102,479.86026636108068,35.326638319316295,32.246968655326206,1.7873774491281644,164.62764055151274,150.27589992230219,8.3294574922532885,28.287707256075826,25.821892360552244,30.989107250099199,131.82512471426688,120.33404298105658,144.41406972460393,10815506.545757324,9872418.9828319792,11848697.131747792,50401946.200012222,46007011.167855993,55216775.363041885,4064981.389689242,3710608.585876062,4453211.1354989707,18943446.840919252,17292014.342868954,20752657.965591192,3255022.5275766077,2971285.0383165237,3565868.4281277284,15168912.303890266,13846651.380824832,16617502.648668693,4.7343577024504979,4.322496141745293,5.1855687076428536,22.062844786879534,20.143505721557631,24.165558396486631,1.7873774491281644,1.6326171259220694,1.9569236453746692,8.3294574922532885,7.6082502652843438,9.1195691921056845,1.4336553408416755,1.309742599595521,1.569406762843975,6.6810573367742885,6.1036046496197818,7.313680121420381,544775.18575748976,497382.91581485048,596695.33514591889,2538737.2738840142,2317881.9094274715,2780693.2622698508,205670.74629015638,187862.71632679913,225180.16369367403,958457.73340123869,875469.53822572657,1049374.6592248757,164968.49281476683,150710.04618426546,180589.19804789012,768778.88838305592,702332.30477406294,841573.80940087675]
[5,0.03,81.078273339027277,74.008432376331626,88.823570185535658,519.09536451532597,473.83142979572267,568.68383654661636,30.473068537004458,27.816518431845182,1.5418074886281141,195.10070908851719,178.09241835414736,9.8712649808814028,24.401224769178668,22.274191179634705,26.731476134158555,156.22634948344555,142.6082341606913,171.14554585876249,9329550.9539346937,8516035.337711839,10220790.229353094,59731497.153946914,54523046.505567834,65437565.592394978,3506488.6551040872,3200803.5615879921,3841379.0441987901,22449935.496023338,20492817.904456947,24594037.009789981,2807811.0256559267,2563056.5749610709,3075949.4300611299,17976723.329546191,16409707.955785904,19693452.078729823,4.083898542550628,3.7286231423361467,4.4731171192403627,26.146743329430162,23.872128863893778,28.638675515726995,1.5418074886281141,1.408309874356404,1.6880595268692704,9.8712649808814028,9.0165601396407471,10.807628718974955,1.2366836907893022,1.1297954716932472,1.3537840599011273,7.9177410275635909,7.2334001213130286,8.6674641813215079,469927.86074892542,429046.87238449918,514714.63769792247,3008665.1346329395,2746928.7818119708,3295407.8999677734,177413.39244073562,162052.02936176726,194242.38727122723,1135871.1258419743,1037521.5675874938,1243617.0464961031,142303.27104863373,130003.80973349046,155777.82860100156,911082.15943168965,832336.1145075534,997351.63800187828]
[9,0.03,33.403175100090792,30.490494231576992,36.594134849372551,719.19424309584122,656.48214143683367,787.89788802652174,12.554500759066602,11.460037289750391,0.63520427103725507,270.30737778093817,246.74279674777819,13.676402124977711,10.0529815208732,9.1766718449354965,11.013014229588784,216.44788000231833,197.58030612004191,237.11807064207213,3843651.4652500916,3508493.8027068521,4210830.2462830227,82756564.248506039,75540380.137017146,90662185.936101675,1444626.898295623,1318688.6871856102,1582597.3044917709,31103850.025107022,28392310.294386528,34074451.519022934,1156780.9657930199,1055945.3727741507,1267250.4381256853,24906321.289167684,22735258.874261834,27284808.013900395,1.6825121267371679,1.5361433658670871,1.8428650268909654,36.22568908082701,33.074265005977672,39.678201673081141,0.63520427103725507,0.58020502153034881,0.6954581743448256,13.676402124977711,12.492228958761206,14.973711744587504,0.50949730631445633,0.46546077529864632,0.55774110792295373,10.969841294314545,10.021703295529038,12.008564837149098,193604.05655619208,176761.63063412465,212055.61566057111,4168433.7640955732,3805804.2916989168,4565709.0244338037,73091.968646382549,66763.290449731066,80025.29169250674,1573722.3455406541,1437461.3789768638,1723001.7480332241,58627.063507840365,53559.848296823249,64178.40280975098,1262282.5955350113,1153181.828994968,1381806.899899567]
[16,0.03,2.2677767683342402,2.070031793870144,2.4844143893516253,794.75140082512553,725.45088692273305,870.6729179599256,0.85233829042103371,0.7780340117987582,4.3124687539091391E-2,298.70534866911987,272.66511827830823,15.113218510044845,0.68250751245104524,0.62301392482043016,0.74768514503065819,239.18747610796319,218.3377113649041,262.02923704246712,260949.54962662599,238195.34262183442,285877.70411962515,91450809.006559163,83476506.533654749,100186980.03535432,98077.242928222724,89527.165022602203,107444.19924155869,34371560.417529941,31375151.561270624,37654247.56533052,78535.079147895915,71689.244445530261,86034.968072092219,27522931.285934709,25123781.248112086,30151297.23084034,0.11422752184551502,0.10429039238053379,0.12511404926735922,40.031489989285205,36.548983389539295,43.846716884385231,4.3124687539091391E-2,3.9390730514531722E-2,4.721538854918772E-2,15.113218510044845,13.804638398753999,16.546820971948026,3.4590309194459115E-2,3.1600622684226358E-2,3.7865631740176604E-2,12.122311627463871,11.074564082285182,13.270161458942273,13143.983480546656,12000.533430843114,14396.679278208812,4606361.3621281851,4205634.7379450798,5045373.5937999282,4962.2907987459694,4532.6301648204644,5433.0014088674052,1739054.5748036029,1588478.2943425721,1904016.9829210681,3980.2531412163603,3636.23455911267,4357.1394181732931,1394895.5663497115,1274332.8840546596,1526976.8632153212]
[19,0.03,0.45961073928845475,0.41953372854688226,0.50351672621971222,{"$f":"F20+C21","v":797.38898401816243},727.85847886246995,873.5624658772482,0.1727435597957987,0.15768429783194829,8.7400884417668211E-3,{"$f":"L20+I21","v":299.69667778977561},273.57002631942851,15.163375541656746,0.13832392444780336,0.12626634798100037,0.15153348736126032,{"$f":"R20+O21","v":239.98128014066111},219.06232018887636,262.89884722621758,52886.693741456489,48275.094377081397,57938.887447470988,{"$f":"X20+U21","v":91754311.606963396},83753544.397844747,100519475.8251422,19877.333059869328,18144.487181012108,21775.73583750131,{"$f":"AD20+AA21","v":34485631.119364008},31479277.923742056,37779212.693321057,15916.719093015128,14529.272501033331,17436.722975744342,{"$f":"AJ20+AG21","v":27614273.082762651},25207160.85977022,30251361.923701227,2.3150513090875548E-2,2.1136553214586715E-2,2.5356887627604373E-2,{"$f":"AP20+AM21","v":40.164344596497401},36.670280419290677,43.992233285368016,8.7400884417668211E-3,7.9833266773406998E-3,9.5691515760714489E-3,{"$f":"AV20+AS21","v":15.163375541656746},13.85045257685888,16.601735775304761,7.010424395854125E-3,6.4045040749496499E-3,7.6742346251789046E-3,{"$f":"BB20+AY21","v":12.162542579401999},11.111317819445405,13.314201840370545,2663.8935758772641,2432.1503417009594,2917.7776661045195,{"$f":"BH20+BE21","v":4621648.7353837583},4219592.1987175168,5062117.9399939496,1005.7083988258687,918.62899826092632,1101.1074056989059,{"$f":"BN20+BK21","v":1744826.066509706},1593750.0606424643,1910335.9440304104,806.67864418303327,736.95633418433636,883.06225600876246,{"$f":"BT20+BQ21","v":1399524.8794884188},1278562.0794909021,1532044.5214873187]
[25,0.03,8.4989413585866997E-3,7.7578530092426634E-3,9.3108336324646528E-3,797.91411081708145,728.33781579931224,874.13775732289901,3.1943060926968364E-3,2.9158361323723589E-3,1.616182843125823E-4,299.89404539856974,273.75018801601652,15.173361502108408,2.5578317081786889E-3,2.3348677376746865E-3,2.8020977598115083E-3,240.13932170377089,219.20658540606669,263.07198133372395,977.9599785984891,892.68409355760161,1071.3831612380263,91814737.131904036,83808700.954493105,100585673.71804897,367.56383957099098,335.52073385358273,402.6683584668088,34508341.903487399,31500008.85027815,37804092.491543688,294.32572093954758,268.66960323942646,322.43303602130408,27632458.679904152,25223761.234189022,30271284.196479414,4.2809019973108237E-4,3.9084884433189347E-4,4.6888961149367053E-4,40.190795142129922,36.694429921425773,44.02120471726068,1.616182843125823E-4,1.4762454285163342E-4,1.7694899432151205E-4,15.173361502108408,13.859573901546126,16.612668979222693,1.2963401580087157E-4,1.1842957509673215E-4,1.4190893396530665E-4,12.170552317659546,11.118635265353541,13.322970012909577,49.259674223337747,44.974369313877126,53.954399150914703,4624692.3585774358,4222371.0444107307,5065451.6376532577,18.597164893692231,16.986926803764039,20.361245877388516,1745975.1354651856,1594799.637303788,1911594.0108199632,14.916784805224076,13.627507220062537,16.32924056870112,1400446.5476261824,1279404.0866235301,1533053.4614795868]
[36,0.03,3.5634544207778004E-7,3.2527293029972397E-7,3.903866360392223E-7,797.92115347052129,728.34424434939558,874.14547275141433,1.339315532026551E-7,1.2225580478524169E-7,6.7763662015426024E-9,299.89669236244936,273.75260422557739,15.17349542720777,1.0724531825256272E-7,9.789683692007377E-8,1.1748695782638431E-7,240.14144125272617,219.20852019577873,263.07430329390621,4.1004116419272013E-2,3.7428650761685431E-2,4.492118372370333E-2,91815547.519094184,83809440.677764118,100586561.52042192,1.5411295757606192E-2,1.4067785526078522E-2,1.6883165579630491E-2,34508646.485508837,31500286.879758604,37804426.162948176,1.2340552160311095E-2,1.1264836936718876E-2,1.3519041715167077E-2,27632702.573109616,25223983.867435392,30271551.380830303,1.7949058010409088E-8,1.6387594447668788E-8,1.9659704525973533E-8,40.191149879360168,36.694753798581978,44.021593262950773,6.7763662015426024E-9,6.1896335984065782E-9,7.4191555096461229E-9,15.17349542720777,13.859696230722268,16.61281560812516,5.4353229090359604E-9,4.9655407082308024E-9,5.9499883191408228E-9,12.17065973897342,11.118733402100137,13.323087605842597,2.0653702204908148E-3,1.885695034138692E-3,2.2622116574611689E-3,4624733.1776394183,4222408.3124519354,5065496.3470021905,7.7974593138481713E-4,7.1223152226064805E-4,8.5371069846267727E-4,1745990.5460183101,1594813.7135320422,1911610.8831799745,6.2543416309447414E-4,5.7137705507816943E-4,6.8465591227656673E-4,1400458.9084298855,1279415.3790665001,1533066.9927157026]
[39,0.03,1.2258225091910635E-8,1.1189335754290547E-8,1.3429236612483605E-8,797.92115364097117,728.34424450498273,874.14547293814712,4.607223587579944E-9,4.2055797461920887E-9,2.3310589219096479E-10,299.89669242651257,273.75260428405579,15.173495430449096,3.6892214574939282E-9,3.3676352242787964E-9,4.0415321885477635E-9,240.1414413040246,219.20852024260552,263.07430335010349,1.4105349175551783E-3,1.287539482048735E-3,1.5452813940020473E-3,91815547.538707599,83809440.695667282,100586561.54190898,5.3014606066859515E-4,4.839295278140612E-4,5.8077814250234044E-4,34508646.492880493,31500286.886487622,37804426.171023868,4.2451298172220986E-4,3.8750855346657872E-4,4.6505283021208341E-4,27632702.579012442,25223983.872823678,30271551.387296841,6.1744466828716001E-10,5.6373057638442288E-10,6.7629062943714005E-10,40.191149887945706,36.694753806420628,44.021593272354558,2.3310589219096479E-10,2.1292238633196694E-10,2.552177395586844E-10,15.173495430449096,13.859696233682945,16.612815611673948,1.8697422163642674E-10,1.7081379054443643E-10,2.0467862780842667E-10,12.170659741573287,11.118733404475295,13.323087608688644,7.1048398748367768E-5,6.4867601640670878E-5,7.7819712077727168E-5,4624733.1786273429,4222408.3133539166,5065496.3480842691,2.6823132872653073E-5,2.4500648209552575E-5,2.9367508797386379E-5,1745990.5463912843,1594813.7138727226,1911610.883588328,2.1514833209819439E-5,1.9655277510108952E-5,2.3552051723343488E-5,1400458.9087290484,1279415.3793398058,1533066.9930431927]
[44,0.03,2.469507808615673E-11,2.2541723464254107E-11,2.7054165207131699E-11,797.92115364628603,728.34424450983408,874.14547294396971,9.2815840305259171E-12,8.4724435594113454E-12,4.6960862333960099E-13,299.89669242851011,273.75260428587922,15.173495430550165,7.4322025649585505E-12,6.7843439164890062E-12,8.1419579291104856E-12,240.14144130562411,219.20852024406562,263.0743033518558,2.8416242703246417E-6,2.5938410993273267E-6,3.113080760374397E-6,91815547.539319173,83809440.696225524,100586561.54257898,1.0680174549836682E-6,9.7491091801304958E-7,1.1700194336693219E-6,34508646.493110344,31500286.886697441,37804426.171275675,8.5521200284821964E-7,7.8066391464991744E-7,9.3688244996042466E-7,27632702.579196498,25223983.872991689,30271551.387498472,1.243886792982355E-12,1.1356758828449283E-12,1.3624362236509672E-12,40.191149888213417,36.694753806665055,44.021593272647777,4.6960862333960099E-13,4.2894749585147246E-13,5.1415453380223092E-13,15.173495430550165,13.85969623377526,16.612815611784601,3.7667304758965309E-13,3.4411669422443242E-13,4.123398500515441E-13,12.170659741654354,11.118733404549355,13.323087608777387,1.431321208276058E-7,1.3068045950919904E-7,1.5677341964212285E-7,4624733.1786581464,4222408.3133820407,5065496.348118009,5.4037134727004738E-8,4.9358321956058248E-8,5.9162963439620803E-8,1745990.546402914,1594813.7138833452,1911610.8836010608,4.3343182405562768E-8,3.9596973401763941E-8,4.7447305954675942E-8,1400458.9087383766,1279415.3793483276,1533066.9930534041]
[50,0.03,5.4200259114611958E-15,4.9474119838373154E-15,5.9377935928780982E-15,797.92115364629478,728.34424450984193,874.14547294397926,2.037103335707008E-15,1.8595148176973687E-15,1.030687531283032E-16,299.8966924285134,273.75260428588223,15.17349543055033,1.6312048231135142E-15,1.4890141141220918E-15,1.7869804983748329E-15,240.14144130562673,219.20852024406801,263.0743033518587,6.2367396134820311E-10,5.6929101092609834E-10,6.83252684070637E-10,91815547.539320171,83809440.696226448,100586561.54258008,2.344063160970231E-10,2.1397148122237423E-10,2.5679350457108865E-10,34508646.493110724,31500286.886697784,37804426.1712761,1.8770020483670229E-10,1.7133854085349781E-10,2.056250697836535E-10,27632702.579196803,25223983.872991964,30271551.387498803,2.7300576355205069E-16,2.4925585133061788E-16,2.9902475339979039E-16,40.191149888213857,36.69475380666546,44.021593272648261,1.030687531283032E-16,9.4144530908555532E-17,1.1284559967702612E-16,15.17349543055033,13.859696233775411,16.612815611784782,8.267144047742124E-17,7.5526037729288267E-17,9.0499518317384974E-17,12.170659741654488,11.118733404549475,13.323087608777533,3.1414349083710543E-11,2.8681483581076833E-11,3.4408313823676833E-11,4624733.1786581976,4222408.3133820873,5065496.3481180649,1.1859961299967136E-11,1.0833064913370119E-11,1.2984967843504435E-11,1745990.5464029331,1594813.7138833627,1911610.8836010816,9.5128742214841791E-12,8.6906638280001039E-12,1.041363897721504E-11,1400458.9087383919,1279415.3793483418,1533066.9930534209]

{"sheet":"Lawrence NPV 4%","index":221,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU38","v":122.63816316160674},{"$f":"'WTP Values '!CV38","v":111.94439436507352},{"$f":"'WTP Values '!CW38","v":134.35361958758799},{"$f":"C3","v":122.63816316160674},{"$f":"D3","v":111.94439436507352},{"$f":"E3","v":134.35361958758799},{"$f":"'WTP Values '!CC38","v":46.093250353878517},{"$f":"'WTP Values '!CD38","v":42.074979961251827},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"I3","v":46.093250353878517},{"$f":"J3","v":42.074979961251827},{"$f":"K3","v":2.3321221650035486},{"$f":"'WTP Values '!CI38","v":36.909041859739681},{"$f":"'WTP Values '!CJ38","v":33.691712707773796},{"$f":"'WTP Values '!CK38","v":40.433756130737848},{"$f":"O3","v":36.909041859739681},{"$f":"P3","v":33.691712707773796},{"$f":"Q3","v":40.433756130737848},{"$f":"'WTP Values '!BH38","v":14111782.910433818},{"$f":"'WTP Values '!BI38","v":12881267.548325954},{"$f":"'WTP Values '!BJ38","v":15459862.280819001},{"$f":"U3","v":14111782.910433818},{"$f":"V3","v":12881267.548325954},{"$f":"W3","v":15459862.280819001},{"$f":"'WTP Values '!AV38","v":5303878.7100314591},{"$f":"'WTP Values '!AW38","v":4841502.5785376402},{"$f":"'WTP Values '!AX38","v":5810430.4715288365},{"$f":"AA3","v":5303878.7100314591},{"$f":"AB3","v":4841502.5785376402},{"$f":"AC3","v":5810430.4715288365},{"$f":"'WTP Values '!BB38","v":4247066.1067420449},{"$f":"'WTP Values '!BC38","v":3876853.0395084484},{"$f":"'WTP Values '!BD38","v":4652649.5020843996},{"$f":"AG3","v":4247066.1067420449},{"$f":"AH3","v":3876853.0395084484},{"$f":"AI3","v":4652649.5020843996},{"$f":"'WTP Values '!CX38","v":6.1772629728128425},{"$f":"'WTP Values '!CY38","v":5.6398770529546312},{"$f":"'WTP Values '!CZ38","v":6.7659909926364667},{"$f":"AM3","v":6.1772629728128425},{"$f":"AN3","v":5.6398770529546312},{"$f":"AO3","v":6.7659909926364667},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"'WTP Values '!CG38","v":2.130195045363489},{"$f":"'WTP Values '!CH38","v":2.5533414952862383},{"$f":"AS3","v":2.3321221650035486},{"$f":"AT3","v":2.130195045363489},{"$f":"AU3","v":2.5533414952862383},{"$f":"'WTP Values '!CL38","v":1.8705950435837935},{"$f":"'WTP Values '!CM38","v":1.7089170216710392},{"$f":"'WTP Values '!CN38","v":2.047719858679081},{"$f":"AY3","v":1.8705950435837935},{"$f":"AZ3","v":1.7089170216710392},{"$f":"BA3","v":2.047719858679081},{"$f":"'WTP Values '!BK38","v":710808.05359196791},{"$f":"'WTP Values '!BL38","v":648971.89065001556},{"$f":"'WTP Values '!BM38","v":778552.07221439853},{"$f":"BE3","v":710808.05359196791},{"$f":"BF3","v":648971.89065001556},{"$f":"BG3","v":778552.07221439853},{"$f":"'WTP Values '!AY38","v":268353.67445754411},{"$f":"'WTP Values '!AZ38","v":245118.23450452791},{"$f":"'WTP Values '!BA38","v":293809.03911778546},{"$f":"BK3","v":268353.67445754411},{"$f":"BL3","v":245118.23450452791},{"$f":"BM3","v":293809.03911778546},{"$f":"'WTP Values '!BE38","v":215246.46560143516},{"$f":"'WTP Values '!BF38","v":196642.42679489654},{"$f":"'WTP Values '!BG38","v":235627.94290211558},{"$f":"BQ3","v":215246.46560143516},{"$f":"BR3","v":196642.42679489654},{"$f":"BS3","v":235627.94290211558}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":113.38587570414823},{"$f":"D3/(1+B4)^A4","v":103.49888532273808},{"$f":"E3/(1+B4)^A4","v":124.21747373112794},{"$f":"F3+C4","v":236.02403886575496},{"$f":"G3+D4","v":215.44327968781158},{"$f":"H3+E4","v":258.57109331871595},{"$f":"I3/(1+B4)^A4","v":42.615800992861047},{"$f":"J3/(1+B4)^A4","v":38.900684135772764},{"$f":"K3/(1+B4)^A4","v":2.1561780371704407},{"$f":"L3+I4","v":88.709051346739557},{"$f":"M3+J4","v":80.975664097024591},{"$f":"N3+K4","v":4.4883002021739893},{"$f":"O3/(1+B4)^A4","v":34.124483967954582},{"$f":"P3/(1+B4)^A4","v":31.14988231118139},{"$f":"Q3/(1+B4)^A4","v":37.383280446318274},{"$f":"R3+O4","v":71.033525827694262},{"$f":"S3+P4","v":64.841595018955189},{"$f":"T3+Q4","v":77.817036577056115},{"$f":"U3/(1+B4)^A4","v":13047136.566599313},{"$f":"V3/(1+B4)^A4","v":11909455.943348698},{"$f":"W3/(1+B4)^A4","v":14293511.724129992},{"$f":"X3+U4","v":27158919.477033131},{"$f":"Y3+V4","v":24790723.491674654},{"$f":"Z3+W4","v":29753374.004948992},{"$f":"AA3/(1+B4)^A4","v":4903734.0144521622},{"$f":"AB3/(1+B4)^A4","v":4476241.2893284392},{"$f":"AC3/(1+B4)^A4","v":5372069.5927596483},{"$f":"AD3+AA4","v":10207612.72448362},{"$f":"AE3+AB4","v":9317743.8678660803},{"$f":"AF3+AC4","v":11182500.064288486},{"$f":"AG3/(1+B4)^A4","v":3926651.3560854699},{"$f":"AH3/(1+B4)^A4","v":3584368.5646342901},{"$f":"AI3/(1+B4)^A4","v":4301636.0041460786},{"$f":"AJ3+AG4","v":8173717.4628275149},{"$f":"AK3+AH4","v":7461221.6041427385},{"$f":"AL3+AI4","v":8954285.5062304772},{"$f":"AM3/(1+B4)^A4","v":5.711226860958619},{"$f":"AN3/(1+B4)^A4","v":5.21438336996545},{"$f":"AO3/(1+B4)^A4","v":6.2555390094641883},{"$f":"AP3+AM4","v":11.888489833771462},{"$f":"AQ3+AN4","v":10.854260422920081},{"$f":"AR3+AO4","v":13.021530002100654},{"$f":"AS3/(1+B4)^A4","v":2.1561780371704407},{"$f":"AT3/(1+B4)^A4","v":1.9694850641304444},{"$f":"AU3/(1+B4)^A4","v":2.3607077434229273},{"$f":"AV3+AS4","v":4.4883002021739893},{"$f":"AW3+AT4","v":4.0996801094939332},{"$f":"AX3+AU4","v":4.9140492387091657},{"$f":"AY3/(1+B4)^A4","v":1.7294702695856077},{"$f":"AZ3/(1+B4)^A4","v":1.5799898499177505},{"$f":"BA3/(1+B4)^A4","v":1.8932321178615761},{"$f":"BB3+AY4","v":3.6000653131694014},{"$f":"BC3+AZ4","v":3.2889068715887895},{"$f":"BD3+BA4","v":3.9409519765406573},{"$f":"BE3/(1+B4)^A4","v":657182.00221150869},{"$f":"BF3/(1+B4)^A4","v":600010.99357434863},{"$f":"BG3/(1+B4)^A4","v":719815.15552366723},{"$f":"BH3+BE4","v":1367990.0558034766},{"$f":"BI3+BF4","v":1248982.8842243641},{"$f":"BJ3+BG4","v":1498367.2277380656},{"$f":"BK3/(1+B4)^A4","v":248108.05700586547},{"$f":"BL3/(1+B4)^A4","v":226625.58663510345},{"$f":"BM3/(1+B4)^A4","v":271642.9725571241},{"$f":"BN3+BK4","v":516461.73146340961},{"$f":"BO3+BL4","v":471743.82113963133},{"$f":"BP3+BM4","v":565452.01167490962},{"$f":"BQ3/(1+B4)^A4","v":199007.45710191858},{"$f":"BR3/(1+B4)^A4","v":181806.97743610994},{"$f":"BS3/(1+B4)^A4","v":217851.27857074293},{"$f":"BT3+BQ4","v":414253.92270335375},{"$f":"BU3+BR4","v":378449.40423100651},{"$f":"BV3+BS4","v":453479.22147285851}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":100.79963062570073},{"$f":"D4/(1+B5)^A5","v":92.010132178412746},{"$f":"E4/(1+B5)^A5","v":110.42888183027276},{"$f":"F4+C5","v":336.82366949145569},307.45341186622431,368.99997514898871,{"$f":"I4/(1+B5)^A5","v":37.885291904497826},{"$f":"J4/(1+B5)^A5","v":34.582566546509412},{"$f":"K4/(1+B5)^A5","v":1.9168344236907222},{"$f":"L4+I5","v":126.59434325123738},115.558230643534,6.4051346258647115,{"$f":"O4/(1+B5)^A5","v":30.336541989035634},{"$f":"P4/(1+B5)^A5","v":27.692131947667797},{"$f":"Q4/(1+B5)^A5","v":33.233600191950558},{"$f":"R4+O5","v":101.3700678167299},92.533726966622993,111.05063676900667,{"$f":"U4/(1+B5)^A5","v":11598856.898788931},{"$f":"V4/(1+B5)^A5","v":10587462.967388678},{"$f":"W4/(1+B5)^A5","v":12706879.875371592},{"$f":"X4+U5","v":38757776.37582206},35378186.459063336,42460253.880320586,{"$f":"AA4/(1+B5)^A5","v":4359401.6827386795},{"$f":"AB4/(1+B5)^A5","v":3979362.2067453833},{"$f":"AC4/(1+B5)^A5","v":4775750.306490072},{"$f":"AD4+AA5","v":14567014.407222301},13297106.074611463,15958250.370778557,{"$f":"AG4/(1+B5)^A5","v":3490778.7573301927},{"$f":"AH4/(1+B5)^A5","v":3186490.6020943774},{"$f":"AI4/(1+B5)^A5","v":3824138.7440135679},{"$f":"AJ4+AG5","v":11664496.220157707},10647712.206237115,12778424.250244046,{"$f":"AM4/(1+B5)^A5","v":5.0772598829357314},{"$f":"AN4/(1+B5)^A5","v":4.6355678286134587},{"$f":"AO4/(1+B5)^A5","v":5.5611514009375247},{"$f":"AP4+AM5","v":16.965749716707194},15.48982825153354,18.58268140303818,{"$f":"AS4/(1+B5)^A5","v":1.9168344236907222},{"$f":"AT4/(1+B5)^A5","v":1.7508650504687182},{"$f":"AU4/(1+B5)^A5","v":2.0986605877892148},{"$f":"AV4+AS5","v":6.4051346258647115},5.8505451599626515,7.01270982649838,{"$f":"AY4/(1+B5)^A5","v":1.5374927720912106},{"$f":"AZ4/(1+B5)^A5","v":1.4046052233138855},{"$f":"BA4/(1+B5)^A5","v":1.6830764588977654},{"$f":"BB4+AY5","v":5.1375580852606122},4.6935120949026752,5.6240284354384222,{"$f":"BE4/(1+B5)^A5","v":584232.40695009229},{"$f":"BF4/(1+B5)^A5","v":533407.58845011354},{"$f":"BG4/(1+B5)^A5","v":639913.05217667844},{"$f":"BH4+BE5","v":1952222.4627535688},1782390.4726744776,2138280.2799147442,{"$f":"BK4/(1+B5)^A5","v":220567.15923513015},{"$f":"BL4/(1+B5)^A5","v":201469.32130026689},{"$f":"BM4/(1+B5)^A5","v":241489.61346182658},{"$f":"BN4+BK5","v":737028.89069853979},673213.14243989822,806941.6251367362,{"$f":"BQ4/(1+B5)^A5","v":176916.9047119639},{"$f":"BR4/(1+B5)^A5","v":161625.7409216669},{"$f":"BS4/(1+B5)^A5","v":193668.99338119355},{"$f":"BT4+BQ5","v":591170.82741531765},540075.14515267336,647148.21485405206]
[4,0.04,86.163946713097275,78.650646603306242,94.395070999243472,422.98761620455298,386.10405846953057,463.39504614823215,32.38450629834928,29.561322820520633,1.6385180988808783,158.97884954958664,145.11955346405463,8.0436527247455896,25.931803233576911,23.671350447414593,28.408220727085634,127.30187105030681,116.20507741403759,139.45885749609232,9914751.4882388245,9050207.7168958578,10861894.172378916,48672527.864060886,44428394.175959192,53322148.052699506,3726434.8287870619,3401575.4919512514,4082331.3772992105,18293449.236009363,16698681.566562714,20040581.748077769,2983932.3117233864,2723825.5213471078,3268889.8254619492,14648428.531881094,13371537.727584222,16047314.075705994,4.340063026880558,3.9625028077013495,4.7536955244722261,21.305812743587751,19.45233105923489,23.336376927510408,1.6385180988808783,1.4966467830681325,1.7939438659911284,8.0436527247455896,7.3471919430307837,8.8066536924895082,1.3142552652614776,1.2006624316309531,1.4387008108892796,6.45181335052209,5.8941745265336287,7.0627292463277023,499404.30999632314,455959.04213421617,547000.35889524827,2451626.772749892,2238349.5148086939,2685280.6388099925,188541.73211771011,172216.82021138252,206426.33367731783,925570.62281624996,845429.96265128069,1013367.958814054,151229.31161179335,138158.36071812551,165549.06721475246,742400.139027111,678233.50587079884,812697.28206880449]
[5,0.04,70.820483428862985,64.645098407407716,77.585867598751761,493.80809963341596,450.74915687693829,540.9809137469839,26.617703565632223,24.297252537849719,1.3467424403859933,185.59655311521885,169.41680600190435,9.3903951651315829,21.314052004826667,19.456124586330159,23.349486670394537,148.61592305513349,135.66120200036775,162.80834416648685,8149203.0049661119,7438611.0443193689,8927685.2510296647,56821730.869026996,51867005.220278561,62249833.303729169,3062857.7973522292,2795847.1025230098,3355378.8177764588,21356307.033361591,19494528.669085722,23395960.565854229,2452574.8517405465,2238786.0300781108,2686789.1565570217,17101003.383621641,15610323.757662334,18734103.232263014,3.5672154468371708,3.2568884682597772,3.9071912088443348,24.873028190424922,22.709219527494668,27.243568136354742,1.3467424403859933,1.230134560247881,1.474491091462774,9.3903951651315829,8.5773265032786643,10.281144783952282,1.0802220277196104,0.98685699862507703,1.1825071949865587,7.5320353782417007,6.881031525158706,8.2452364413142618,410473.93961842818,374765.09630214155,449594.42238309834,2862100.7123683202,2613114.6111108353,3134875.0611930909,154967.56038290617,141549.67277163707,169667.39919833833,1080538.1831991561,986979.63542291778,1183035.3580123924,124299.47055028971,113556.10169966375,136069.26584253091,866699.60957740073,791789.60757046263,948766.54791133536]
[9,0.04,21.83527711602072,19.931290631982623,23.921171351609292,645.22518848413256,588.96302008997168,706.86267053505287,8.2067349078670873,7.491296537883632,0.41522583532308294,242.50629152229649,221.3653252470088,12.269785560140509,6.5715201232443663,5.9986864163822284,7.1990826280791769,194.1862376015651,177.25919177034896,212.73050124045068,2512551.4155361457,2293462.6487569208,2752572.0246834168,74245060.048994035,67771059.737994388,81337589.351656124,944336.23627164355,862011.85450724105,1034525.9276430676,27904822.219714906,25472164.073974986,30569897.652705703,756174.61139375402,690259.52667118481,828387.25387509027,22344708.682697337,20396939.815918785,24478568.290174976,1.099839114943046,1.0041595142718478,1.2046599890283434,32.499880650503705,29.67258022060145,35.597302674478605,0.41522583532308294,0.37927344904369581,0.45461312925847713,12.269785560140509,11.207404483394212,13.433667017577953,0.33305261670205732,0.30426643529633124,0.36458904322724139,9.8415942350944157,8.990972132862403,10.773485167401304,126556.77830095594,115547.07529480687,138618.35343743619,3739710.7762495945,3414377.7081345688,4096126.3165470413,47779.391796348216,43642.406561024662,52311.626519346239,1411865.1626746194,1289618.6226360123,1545791.193833397,38323.847189866712,35011.46601629458,41952.694796690346,1132456.9592192655,1034577.1953997687,1239688.2010602518]
[16,0.04,0.61535372204200323,0.56169627755686424,0.67413762365384144,682.98125395516001,623.42684255600659,748.22552143436042,0.23127917472880569,0.21111695459659724,1.1701741264670676E-2,256.69681536307036,234.3187620659852,12.987765631582691,0.18519615509460916,0.16905276695459309,0.20288189002310086,205.54926004909544,187.6317094111219,225.17866178326625,70807.79681232803,64633.518034969537,77571.969047046092,78589591.846793056,71736758.247874483,86097148.345364228,26612.935332180143,24292.899984592856,29154.627932660384,29537703.752378207,26962695.924917143,32358729.021688361,21310.233855168553,19452.639261464632,23345.303897708814,23652234.022706132,21590489.306613188,25910958.784991484,3.0995260075312694E-2,2.8298852876829466E-2,3.3949283267844486E-2,34.401647109007634,31.408904067684013,37.680318208213691,1.1701741264670676E-2,1.0688544381674374E-2,1.2811739447680876E-2,12.987765631582691,11.863218151223029,14.219752899660856,9.3859659410078979E-3,8.5747243992922145E-3,1.0274713875786236E-2,10.417486005768287,9.5170888105049176,11.403907566575123,3566.5764241663196,3256.3050368414442,3906.4912837069269,3958544.0881395233,3614173.7957516843,4335815.6779442402,1346.5011880803704,1229.9141968064494,1474.2269545611898,1494482.0140772157,1365082.0825534626,1636244.8750606091,1080.0285192602666,986.6802153596966,1182.2953634004657,1198723.9305937947,1095116.6241472967,1312229.9271401877]
[19,0.04,7.4015812290652891E-2,6.7561801862587118E-2,8.1086441867696452E-2,683.52711605821742,623.92510672564424,748.82352899946727,2.781866001664636E-2,2.5393513231613186E-2,1.4075057221487515E-3,256.90197628464875,234.50603767788002,12.998145900470917,2.2275714538535902E-2,2.0333959831435874E-2,2.4402985390730624E-2,205.71354208571435,187.78167112516061,225.35863231272492,8516.8845329877204,7774.2315796609264,9330.490893838436,78652403.350967556,71794092.731796175,86165960.14684616,3201.0499904240041,2921.9921174580886,3506.7691819703023,29561311.300896395,26984245.43863577,32384591.230605155,2563.2318655032168,2339.797167971094,2808.013617642695,23671137.70143944,21607745.168074533,25931667.714222997,3.7281636064886224E-3,3.4038350749249881E-3,4.0834786363467563E-3,34.429142088307302,31.434007143837018,37.710433614195765,1.4075057221487515E-3,1.2856366448699599E-3,1.5410182275806125E-3,12.998145900470917,11.87269964309642,14.231117815136669,1.1289602522444511E-3,1.031382713467641E-3,1.2358603943220328E-3,10.425812018798293,9.5246951951355374,11.413021961635478,428.99399430843641,391.67401404214201,469.87954279439145,3961707.8926926996,3617062.367725716,4339281.0109247947,161.95949681652363,147.93621142381176,177.32257339815649,1495676.4554919126,1366173.103093358,1637552.6182284416,129.907702329073,118.67960653365374,142.20853560317767,1199681.9919782761,1095991.8790098398,1313278.7064201103]
[25,0.04,3.7138444028224111E-4,3.3900056207807468E-4,4.0686228922621602E-4,683.58587383065469,623.97874095401289,748.88789982174922,1.3958392348804738E-4,1.2741541849583014E-4,7.0623520655501644E-6,256.92406024811794,234.5261964280939,12.999263254970808,1.1177143801779064E-4,1.0202841875280017E-4,1.2244530986112965E-4,205.73122575796256,187.79781332704351,225.37800472813188,42.734630578817097,39.008268023851855,46.817011540172466,78659164.516558751,71800264.339131102,86173367.19736281,16.061705225103942,14.661494260035779,17.595692995042928,29563852.468264237,26986565.074705243,32387375.094474338,12.861365730140523,11.740251639589925,14.089591580755243,23673172.534132566,21609602.626167476,25933896.867967848,1.8706569737278297E-5,1.7079207063890025E-5,2.048941139507897E-5,34.432101707097125,31.43670929302051,37.71367530135749,7.0623520655501644E-6,6.4508573368945572E-6,7.7322692841274332E-6,12.999263254970808,11.873720251302672,14.232341159115956,5.6647121527794391E-6,5.1751035340097351E-6,6.2010982060145591E-6,10.426708248773203,9.5255139627596179,11.414003054750129,2.1525359180689771,1.9652778234321862,2.3576847378976611,3962048.4514289275,3617373.2998343348,4339654.0268303687,0.81265388046270215,0.74229013202420657,0.88974021405419979,1495805.0277383483,1366290.5428940849,1637693.3865196118,0.65182962700427582,0.59549112387413095,0.71355073684725256,1199785.1197691504,1096086.0933283463,1313391.5992806361]
[36,0.04,5.7737104916057129E-10,5.2702560733102635E-10,6.3252651784734765E-10,683.58607686581024,623.97892628496527,748.88812225257641,2.17003481053206E-10,1.9808577279183472E-10,1.0979451962309392E-11,256.92413655837919,234.52626608585692,12.999267115945033,1.7376493313902422E-10,1.5861799469770416E-10,1.9035901710255972E-10,205.73128686319171,187.79786910578287,225.37807166874614,6.6437189651859851E-5,6.0644017874717329E-5,7.2783843746844552E-5,78659187.87949869,71800285.664875865,86173392.792132527,2.4970253438939082E-5,2.2793422138917054E-5,2.7355060210746933E-5,29563861.249167439,26986573.090115819,32387384.714005686,1.999486090371929E-5,1.8251926228809452E-5,2.1904316365656863E-5,23673179.565416351,21609609.044540349,25933904.570720337,2.908207944091467E-11,2.655210782071195E-11,3.1853765722841996E-11,34.432111933942643,31.436718630189997,37.713686502879092,1.0979451962309392E-11,1.0028794598280534E-11,1.2020935571710856E-11,12.999267115945033,11.873723777973911,14.23234538633263,8.8066177364816754E-12,8.0454500319804062E-12,9.640507756419239E-12,10.42671134566039,9.5255167919787187,11.414006444878531,3.3464297007887545E-6,3.0553097968905524E-6,3.6653633352956935E-6,3962049.6282161544,3617374.3742479226,4339655.3157720584,1.26338848017052E-6,1.1539978141858871E-6,1.3832303811070281E-6,1495805.472014654,1366290.9487026653,1637693.8729388672,1.013363821412092E-6,9.2577743616755284E-7,1.1093182505161008E-6,1199785.4761231474,1096086.4188821926,1313391.9893774444]
[39,0.04,6.6016777844504473E-12,6.026026502042596E-12,7.2323270573051023E-12,683.58607686598259,623.97892628512261,748.88812225276536,2.4812242700775777E-12,2.2649186299811738E-12,1.2553938097589089E-13,256.92413655844399,234.52626608591606,12.99926711594831,1.986833424516554E-12,1.8136428789291329E-12,2.1765706751366684E-12,205.73128686324358,187.79786910583024,225.37807166880299,7.5964480661729052E-7,6.934055078539212E-7,8.3221263869922024E-7,78659187.879518524,71800285.664893985,86173392.792154253,2.855106220507719E-7,2.6062066808660076E-7,3.127785737579806E-7,29563861.249174893,26986573.090122625,32387384.714013852,2.2862183551318021E-7,2.0869306849268376E-7,2.5045460617564748E-7,23673179.565422319,21609609.044545799,25933904.570726875,3.3252536310894144E-13,3.0359759219859672E-13,3.6421690666566893E-13,34.432111933951326,31.43671863019792,37.713686502888599,1.2553938097589089E-13,1.1466953634156431E-13,1.3744773560685327E-13,12.99926711594831,11.873723777976906,14.232345386336219,1.0069512967718895E-13,9.1991915457575925E-14,1.1022985301896451E-13,10.426711345663021,9.5255167919811203,11.414006444881409,3.8263176938021901E-8,3.493450328011977E-8,4.1909873620683137E-8,3962049.6282171533,3617374.3742488343,4339655.3157731527,1.444562153713527E-8,1.3194845401915246E-8,1.5815897404290551E-8,1495805.4720150309,1366290.9487030099,1637693.8729392802,1.1586832136991174E-8,1.058536679762258E-8,1.2683977939255655E-8,1199785.4761234501,1096086.4188824689,1313391.9893777752]
[44,0.04,1.7484494092194446E-15,1.5959885988761828E-15,1.915476396077935E-15,683.58607686598418,623.97892628512409,748.88812225276729,6.5715038673600268E-16,5.9986200020974705E-16,3.3249010882972576E-17,256.92413655844462,234.52626608591666,12.999267115948344,5.2621134213726182E-16,4.8034195605059635E-16,5.7646311063996778E-16,205.73128686324412,187.79786910583073,225.37807166880356,2.0119135721453359E-10,1.8364792862389322E-10,2.2041089310749115E-10,78659187.879518718,71800285.664894164,86173392.792154461,7.5617274085439766E-11,6.9025188448261563E-11,8.2839170641098806E-11,29563861.249174967,26986573.090122696,32387384.714013934,6.0550321643872915E-11,5.5272202647285216E-11,6.6332714576822207E-11,23673179.565422378,21609609.044545852,25933904.570726942,8.8069092988413489E-17,8.0407594561852809E-17,9.6462574527231899E-17,34.432111933951411,31.436718630198001,37.713686502888692,3.3249010882972576E-17,3.0370140685163081E-17,3.6402929674393113E-17,12.999267115948344,11.873723777976936,14.232345386336254,2.6669029562461808E-17,2.4363989804775522E-17,2.9194293887428571E-17,10.426711345663046,9.5255167919811434,11.414006444881437,1.0133973710398624E-11,9.2523769889785414E-12,1.109979859137353E-11,3962049.628217163,3617374.3742488436,4339655.315773163,3.8259120282881828E-12,3.4946449070963111E-12,4.1888285638450223E-12,1495805.4720150346,1366290.9487030131,1637693.8729392844,3.0687638000698844E-12,2.8035264561484515E-12,3.3593420428183098E-12,1199785.4761234529,1096086.4188824715,1313391.9893777783]
[50,0.04,2.4442823429362897E-20,2.2311464839593013E-20,2.6777813007095769E-20,683.58607686598418,623.97892628512409,748.88812225276729,9.1867747415674109E-21,8.3858994579985914E-21,4.6481167709409179E-22,256.92413655844462,234.52626608591666,12.999267115948344,7.3562842908512559E-21,6.7150433724593634E-21,8.0587896639253344E-21,205.73128686324412,187.79786910583073,225.37807166880356,2.8125977188577101E-15,2.567345597105963E-15,3.0812813420433466E-15,78659187.879518718,71800285.664894164,86173392.792154461,1.0571078973942257E-15,9.6495242271410966E-16,1.1580679488571406E-15,29563861.249174967,26986573.090122696,32387384.714013934,8.4647620498956159E-16,7.7268960871031676E-16,9.2731240689166443E-16,23673179.565422378,21609609.044545852,25933904.570726942,1.2311807697432538E-21,1.1240752096639567E-21,1.3485192446966381E-21,34.432111933951411,31.436718630198001,37.713686502888692,4.6481167709409179E-22,4.2456589385891855E-22,5.0890256112124668E-22,12.999267115948344,11.873723777976936,14.232345386336254,3.7282541730430977E-22,3.4060161975105948E-22,4.0812789141775134E-22,10.426711345663046,9.5255167919811434,11.414006444881437,1.4167005847293029E-16,1.2934558806849562E-16,1.5517201449457696E-16,3962049.628217163,3617374.3742488436,4339655.315773163,5.3485157574831886E-17,4.8854137821814822E-17,5.8558627102424381E-17,1495805.4720150346,1366290.9487030131,1637693.8729392844,4.2900441566116045E-17,3.919249924295838E-17,4.6962642418175626E-17,1199785.4761234529,1096086.4188824715,1313391.9893777783]

{"sheet":"Lawrence NPV 5%","index":222,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU38","v":122.63816316160674},{"$f":"'WTP Values '!CV38","v":111.94439436507352},{"$f":"'WTP Values '!CW38","v":134.35361958758799},{"$f":"C3","v":122.63816316160674},{"$f":"D3","v":111.94439436507352},{"$f":"E3","v":134.35361958758799},{"$f":"'WTP Values '!CC38","v":46.093250353878517},{"$f":"'WTP Values '!CD38","v":42.074979961251827},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"I3","v":46.093250353878517},{"$f":"J3","v":42.074979961251827},{"$f":"K3","v":2.3321221650035486},{"$f":"'WTP Values '!CI38","v":36.909041859739681},{"$f":"'WTP Values '!CJ38","v":33.691712707773796},{"$f":"'WTP Values '!CK38","v":40.433756130737848},{"$f":"O3","v":36.909041859739681},{"$f":"P3","v":33.691712707773796},{"$f":"Q3","v":40.433756130737848},{"$f":"'WTP Values '!BH38","v":14111782.910433818},{"$f":"'WTP Values '!BI38","v":12881267.548325954},{"$f":"'WTP Values '!BJ38","v":15459862.280819001},{"$f":"U3","v":14111782.910433818},{"$f":"V3","v":12881267.548325954},{"$f":"W3","v":15459862.280819001},{"$f":"'WTP Values '!AV38","v":5303878.7100314591},{"$f":"'WTP Values '!AW38","v":4841502.5785376402},{"$f":"'WTP Values '!AX38","v":5810430.4715288365},{"$f":"AA3","v":5303878.7100314591},{"$f":"AB3","v":4841502.5785376402},{"$f":"AC3","v":5810430.4715288365},{"$f":"'WTP Values '!BB38","v":4247066.1067420449},{"$f":"'WTP Values '!BC38","v":3876853.0395084484},{"$f":"'WTP Values '!BD38","v":4652649.5020843996},{"$f":"AG3","v":4247066.1067420449},{"$f":"AH3","v":3876853.0395084484},{"$f":"AI3","v":4652649.5020843996},{"$f":"'WTP Values '!CX38","v":6.1772629728128425},{"$f":"'WTP Values '!CY38","v":5.6398770529546312},{"$f":"'WTP Values '!CZ38","v":6.7659909926364667},{"$f":"AM3","v":6.1772629728128425},{"$f":"AN3","v":5.6398770529546312},{"$f":"AO3","v":6.7659909926364667},{"$f":"'WTP Values '!CF38","v":2.3321221650035486},{"$f":"'WTP Values '!CG38","v":2.130195045363489},{"$f":"'WTP Values '!CH38","v":2.5533414952862383},{"$f":"AS3","v":2.3321221650035486},{"$f":"AT3","v":2.130195045363489},{"$f":"AU3","v":2.5533414952862383},{"$f":"'WTP Values '!CL38","v":1.8705950435837935},{"$f":"'WTP Values '!CM38","v":1.7089170216710392},{"$f":"'WTP Values '!CN38","v":2.047719858679081},{"$f":"AY3","v":1.8705950435837935},{"$f":"AZ3","v":1.7089170216710392},{"$f":"BA3","v":2.047719858679081},{"$f":"'WTP Values '!BK38","v":710808.05359196791},{"$f":"'WTP Values '!BL38","v":648971.89065001556},{"$f":"'WTP Values '!BM38","v":778552.07221439853},{"$f":"BE3","v":710808.05359196791},{"$f":"BF3","v":648971.89065001556},{"$f":"BG3","v":778552.07221439853},{"$f":"'WTP Values '!AY38","v":268353.67445754411},{"$f":"'WTP Values '!AZ38","v":245118.23450452791},{"$f":"'WTP Values '!BA38","v":293809.03911778546},{"$f":"BK3","v":268353.67445754411},{"$f":"BL3","v":245118.23450452791},{"$f":"BM3","v":293809.03911778546},{"$f":"'WTP Values '!BE38","v":215246.46560143516},{"$f":"'WTP Values '!BF38","v":196642.42679489654},{"$f":"'WTP Values '!BG38","v":235627.94290211558},{"$f":"BQ3","v":215246.46560143516},{"$f":"BR3","v":196642.42679489654},{"$f":"BS3","v":235627.94290211558}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":111.23642917152539},{"$f":"D3/(1+B4)^A4","v":101.53686563725489},{"$f":"E3/(1+B4)^A4","v":121.86269350348117},{"$f":"F3+C4","v":233.87459233313211},{"$f":"G3+D4","v":213.48126000232841},{"$f":"H3+E4","v":256.21631309106914},{"$f":"I3/(1+B4)^A4","v":41.807936828914755},{"$f":"J3/(1+B4)^A4","v":38.163247130387141},{"$f":"K3/(1+B4)^A4","v":2.1153035510236267},{"$f":"L3+I4","v":87.901187182793279},{"$f":"M3+J4","v":80.238227091638976},{"$f":"N3+K4","v":4.4474257160271753},{"$f":"O3/(1+B4)^A4","v":33.477588988426014},{"$f":"P3/(1+B4)^A4","v":30.559376605690517},{"$f":"Q3/(1+B4)^A4","v":36.67460873536313},{"$f":"R3+O4","v":70.386630848165694},{"$f":"S3+P4","v":64.25108931346432},{"$f":"T3+Q4","v":77.10836486610097},{"$f":"U3/(1+B4)^A4","v":12799803.093364006},{"$f":"V3/(1+B4)^A4","v":11683689.386236692},{"$f":"W3/(1+B4)^A4","v":14022550.821604535},{"$f":"X3+U4","v":26911586.003797822},{"$f":"Y3+V4","v":24564956.934562646},{"$f":"Z3+W4","v":29482413.102423534},{"$f":"AA3/(1+B4)^A4","v":4810774.3401645888},{"$f":"AB3/(1+B4)^A4","v":4391385.5587642994},{"$f":"AC3/(1+B4)^A4","v":5270231.7202075617},{"$f":"AD3+AA4","v":10114653.050196048},{"$f":"AE3+AB4","v":9232888.1373019405},{"$f":"AF3+AC4","v":11080662.191736398},{"$f":"AG3/(1+B4)^A4","v":3852214.1557750972},{"$f":"AH3/(1+B4)^A4","v":3516419.9904838535},{"$f":"AI3/(1+B4)^A4","v":4220090.2513237186},{"$f":"AJ3+AG4","v":8099280.2625171421},{"$f":"AK3+AH4","v":7393273.0299923019},{"$f":"AL3+AI4","v":8872739.7534081191},{"$f":"AM3/(1+B4)^A4","v":5.6029596125286556},{"$f":"AN3/(1+B4)^A4","v":5.1155347419089621},{"$f":"AO3/(1+B4)^A4","v":6.1369532813029171},{"$f":"AP3+AM4","v":11.780222585341498},{"$f":"AQ3+AN4","v":10.755411794863594},{"$f":"AR3+AO4","v":12.902944273939383},{"$f":"AS3/(1+B4)^A4","v":2.1153035510236267},{"$f":"AT3/(1+B4)^A4","v":1.9321497010099673},{"$f":"AU3/(1+B4)^A4","v":2.3159560047947738},{"$f":"AV3+AS4","v":4.4474257160271753},{"$f":"AW3+AT4","v":4.0623447463734568},{"$f":"AX3+AU4","v":4.8692975000810126},{"$f":"AY3/(1+B4)^A4","v":1.6966848467880213},{"$f":"AZ3/(1+B4)^A4","v":1.5500381148943665},{"$f":"BA3/(1+B4)^A4","v":1.8573422754458784},{"$f":"BB3+AY4","v":3.5672798903718146},{"$f":"BC3+AZ4","v":3.2589551365654055},{"$f":"BD3+BA4","v":3.9050621341249592},{"$f":"BE3/(1+B4)^A4","v":644723.85813330417},{"$f":"BF3/(1+B4)^A4","v":588636.63551021821},{"$f":"BG3/(1+B4)^A4","v":706169.68001305987},{"$f":"BH3+BE4","v":1355531.911725272},{"$f":"BI3+BF4","v":1237608.5261602337},{"$f":"BJ3+BG4","v":1484721.7522274584},{"$f":"BK3/(1+B4)^A4","v":243404.69338552753},{"$f":"BL3/(1+B4)^A4","v":222329.46440319991},{"$f":"BM3/(1+B4)^A4","v":266493.45951726573},{"$f":"BN3+BK4","v":511758.36784307164},{"$f":"BO3+BL4","v":467447.69890772784},{"$f":"BP3+BM4","v":560302.49863505119},{"$f":"BQ3/(1+B4)^A4","v":195234.88943440831},{"$f":"BR3/(1+B4)^A4","v":178360.47781850025},{"$f":"BS3/(1+B4)^A4","v":213721.49016064906},{"$f":"BT3+BQ4","v":410481.35503584344},{"$f":"BU3+BR4","v":375002.90461339679},{"$f":"BV3+BS4","v":449349.43306276464}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":96.090209844747108},{"$f":"D4/(1+B5)^A5","v":87.711362174499413},{"$f":"E4/(1+B5)^A5","v":105.26957650662447},{"$f":"F4+C5","v":329.96480217787922},301.19262217682785,361.48588959769359,{"$f":"I4/(1+B5)^A5","v":36.115267749845373},{"$f":"J4/(1+B5)^A5","v":32.966847753276873},{"$f":"K4/(1+B5)^A5","v":1.8272787396813532},{"$f":"L4+I5","v":124.01645493263865},113.20507484491586,6.2747044557085285,{"$f":"O4/(1+B5)^A5","v":28.919200076385714},{"$f":"P4/(1+B5)^A5","v":26.398338499678665},{"$f":"Q4/(1+B5)^A5","v":31.680905937037579},{"$f":"R4+O5","v":99.305830924551401},90.649427813142978,108.78927080313855,{"$f":"U4/(1+B5)^A5","v":11056951.16584732},{"$f":"V4/(1+B5)^A5","v":10092810.181394398},{"$f":"W4/(1+B5)^A5","v":12113206.627020437},{"$f":"X4+U5","v":37968537.169645146},34657767.115957044,41595619.729443967,{"$f":"AA4/(1+B5)^A5","v":4155727.7530846242},{"$f":"AB4/(1+B5)^A5","v":3793443.9553087563},{"$f":"AC4/(1+B5)^A5","v":4552624.3128885096},{"$f":"AD4+AA5","v":14270380.803280672},13026332.092610696,15633286.504624907,{"$f":"AG4/(1+B5)^A5","v":3327687.4253537171},{"$f":"AH4/(1+B5)^A5","v":3037615.8000076478},{"$f":"AI4/(1+B5)^A5","v":3645472.6282895738},{"$f":"AJ4+AG5","v":11426967.68787086},10430888.82999995,12518212.381697692,{"$f":"AM4/(1+B5)^A5","v":4.8400471763556032},{"$f":"AN4/(1+B5)^A5","v":4.4189912466549712},{"$f":"AO4/(1+B5)^A5","v":5.3013309848205736},{"$f":"AP4+AM5","v":16.620269761697102},15.174403041518566,18.204275258759957,{"$f":"AS4/(1+B5)^A5","v":1.8272787396813532},{"$f":"AT4/(1+B5)^A5","v":1.6690635577237596},{"$f":"AU4/(1+B5)^A5","v":2.0006098734864688},{"$f":"AV4+AS5","v":6.2747044557085285},5.7314083040972168,6.8699073735674814,{"$f":"AY4/(1+B5)^A5","v":1.4656601635141095},{"$f":"AZ4/(1+B5)^A5","v":1.3389812028026056},{"$f":"BA4/(1+B5)^A5","v":1.6044420908721548},{"$f":"BB4+AY5","v":5.0329400538859241},4.5979363393680108,5.509504224997114,{"$f":"BE4/(1+B5)^A5","v":556936.70932582149},{"$f":"BF4/(1+B5)^A5","v":508486.45762679464},{"$f":"BG4/(1+B5)^A5","v":610015.92053822253},{"$f":"BH4+BE5","v":1912468.6210510936},1746094.9837870284,2094737.6727656811,{"$f":"BK4/(1+B5)^A5","v":210262.12580544435},{"$f":"BL4/(1+B5)^A5","v":192056.55061284947},{"$f":"BM4/(1+B5)^A5","v":230207.07009373995},{"$f":"BN4+BK5","v":722020.49364851601},659504.24952057726,790509.56872879108,{"$f":"BQ4/(1+B5)^A5","v":168651.23803857752},{"$f":"BR4/(1+B5)^A5","v":154074.48683165986},{"$f":"BS4/(1+B5)^A5","v":184620.65881494357},{"$f":"BT4+BQ5","v":579132.59307442093},529077.39144505665,633970.09187770821]
[4,0.05,79.0536534425447,72.160354728327732,86.605541112293309,409.01845562042394,373.35297690515557,448.09143070998687,29.712120155569231,27.121907232708079,1.5033067412704404,153.72857508820789,140.32698207762394,7.7780111969789694,23.791897471844109,21.717978414079454,26.063959718049642,123.09772839639551,112.36740622722243,134.85323052118818,9096581.0877955742,8303379.9138378743,9965565.0697151385,47065118.257440716,42961147.029794917,51561184.79915911,3418927.5070240274,3120875.7300168192,3745455.2890110682,17689308.310304701,16147207.822627515,19378741.793635976,2737696.6801723288,2499054.0361332144,2999139.3530798987,14164664.368043188,12929942.866133165,15517351.73477759,3.9819187900972151,3.6355150347067084,4.3614181209027709,20.602188551794317,18.809918076225273,22.565693379662726,1.5033067412704404,1.3731427195242802,1.6459066940103917,7.7780111969789694,7.1045510236214966,8.5158140675778728,1.2058022437269322,1.1015831492455144,1.3199784788207833,6.2387422976128564,5.6995194886135252,6.8294827038178969,458193.20906480035,418333.06708772137,501861.60748924373,2370661.8301158939,2164428.0508747497,2596599.2802549247,172983.17125514109,158005.39948918359,189391.92628070811,895003.66490365705,817509.64900976082,979901.49500949914,138749.79091105249,126757.4616186958,151887.87290476175,717882.38398547343,655834.85306375241,785857.96478246991]
[5,0.05,61.940606027163142,56.539526111290762,67.857707622641698,470.95906164758708,429.89250301644631,515.94913833262854,23.280223603143391,21.250724001356932,1.1778801680138196,177.00879869135127,161.57770607898087,8.9558913649927891,18.641574219124635,17.016604370228418,20.421794440871771,141.73930261552016,129.38401059745084,155.27502496205994,7127409.3076899508,6505915.4326205924,7808280.9957658835,54192527.565130666,49467062.462415509,59369465.794924989,2678819.1630121013,2445287.7967645316,2934662.2242778563,20368127.473316804,18592495.619392045,22313404.017913833,2145056.9847688517,1958074.228728987,2349904.1600233871,16309721.352812041,14888017.094862152,17867255.894800976,3.1199375647935952,2.8485211582821939,3.4172852206370181,23.722126116587912,21.658439234507465,25.982978600299745,1.1778801680138196,1.0758932510429335,1.2896109623227372,8.9558913649927891,8.1804442746644295,9.8054250299006096,0.94477760954642964,0.86311922197459012,1.0342376773313162,7.1835199071592859,6.5626387105881152,7.8637203811492133,359006.36860042415,327774.90436223499,393221.70141374558,2729668.1987163182,2492202.9552369844,2989820.9816686702,135536.84103709762,123801.36494307742,148393.52995880021,1030540.5059407547,941311.01395283826,1128295.0249682993,108714.09177083719,99317.787973369544,119008.1227901165,826596.47575631063,755152.641037122,904866.08757258637]
[9,0.05,14.331659390762674,13.081971299841726,15.70074326136201,586.59328837561918,535.44368826932202,642.62974499379084,5.3865187414332061,4.9169383015237749,0.27253490809737102,220.46963685661942,201.249759597962,11.15482468422497,4.3132398817498787,3.9372585039695767,4.7251426947032966,176.54044774600837,161.1515701047845,193.39958589279172,1649121.781139317,1505322.113970526,1806660.1351883332,67498378.391121581,61612673.370373689,73946406.398712769,619818.3433481612,565784.45164468186,679014.65812013601,25369098.602389973,23157497.185285024,27791997.44438953,496317.81235724478,453054.21932210011,543714.82913199859,20314235.057643004,18543460.814865004,22254189.892671894,0.72188319370751308,0.65908355804556373,0.79068273568036451,29.546602028018874,26.976219646793911,32.362559933814708,0.27253490809737102,0.24893743545237063,0.29838689422086084,11.15482468422497,10.188982648856312,12.212943715507064,0.2186002328440334,0.1997063234663099,0.23929927508468055,8.9472841858289325,8.1739584926929911,9.7944937742728921,83065.977617970711,75839.721104751821,90982.63402922808,3399881.5932275672,3104111.6858386896,3723909.4947148534,31360.168478038257,28644.843960642043,34334.916358903836,1283568.3468309774,1172430.4043054243,1405324.4599193223,25153.989186875126,22979.896387421712,27535.795820500236,1029550.0912060565,940564.70509737451,1127037.182365475]
[16,0.05,0.16907144432541682,0.15432879905822186,0.18522260875750315,606.22492323124675,553.36348923220453,664.1367631460422,6.3545084255004367E-2,5.8005415676666262E-2,3.2151106361637564E-3,227.84813827027776,207.98502553690702,11.52814543203929,5.0883549255954973E-2,4.6448074420309078E-2,5.5742791414097721E-2,182.44876220524128,166.54486191940615,199.87212849891458,19454.788437509091,17758.375150055999,21313.27783706065,69757360.115223721,63674677.027857929,76421185.565254837,7312.0341247297829,6674.5930675749742,8010.3765960622104,26218131.297185522,23932513.773304068,28722117.779123779,5855.090962722431,5344.7077641185406,6414.236408782127,20994095.623602409,19164058.525222652,22998975.314937036,8.5160992782901228E-3,7.7752482145731607E-3,9.3277315961621532E-3,30.535444065139469,27.879038182883182,33.445644197143658,3.2151106361637564E-3,2.9367298378389492E-3,3.5200880650437805E-3,11.52814543203929,10.529979368178795,12.621676744483764,2.5788400414145153E-3,2.35594746070581E-3,2.8230278826378891E-3,9.2467247344450474,8.4475179957312374,10.122288055562244,979.93431376306842,894.68573281065346,1073.3275836688588,3513666.1102230526,3207997.6122123483,3848538.3182700831,369.95778606682194,337.92494008219774,405.05106501022777,1326525.7853093592,1211668.3670422595,1452356.734576294,296.74311720748869,271.09521422020487,324.84143273893443,1064006.2499393167,972042.77212349954,1164755.9610684912]
[19,0.05,1.2129645626898004E-2,1.1071968126077972E-2,1.328837412658419E-2,{"$f":"F20+C21","v":606.34146919838918},553.46987265618213,664.26444259043569,4.5588973136175314E-3,4.1614664108781414E-3,2.3066078854141724E-4,{"$f":"L20+I21","v":227.89194178382311},208.02501039240113,11.530361703273364,3.65052432819821E-3,3.3323112901652682E-3,3.9991395874380224E-3,{"$f":"R20+O21","v":182.48383774672811},166.57687995637752,199.910553660316,1395.7394782708598,1274.0341714068447,1529.0725665865782,{"$f":"X20+U21","v":69770770.878602773},63686918.403183006,76435877.440564737,524.58523140104433,478.85347485177647,574.68622117653138,{"$f":"AD20+AA21","v":26223171.699438218},23937114.768507287,28727639.569579214,420.06016317209372,383.44388324564835,460.17477946142981,{"$f":"AJ20+AG21","v":20998131.711669676},19167742.790995311,23003396.838564068,6.1096814297227934E-4,5.5781747107110915E-4,6.6919685471248877E-4,{"$f":"AP20+AM21","v":30.541314465257177},27.884397892363133,33.452074079519463,2.3066078854141724E-4,2.1068899231949749E-4,2.5254069943516397E-4,{"$f":"AV20+AS21","v":11.530361703273364},10.532003743262077,12.624103245715855,1.8501300415111317E-4,1.690220836994156E-4,2.0253170455764591E-4,{"$f":"BB20+AY21","v":9.2485024054641318},8.4491420202756551,10.124234052511431,70.303155041993193,64.187189798575247,77.003442440698365,{"$f":"BH20+BE21","v":3514341.6080446341},3208614.3456556271,3849278.19484592,26.541778594291493,24.24365503022797,29.059465949289748,{"$f":"BN20+BK21","v":1326780.8081971747},1211901.3087381239,1452635.9483033787,21.289158960634687,19.449108586959355,23.305008600229712,{"$f":"BT20+BQ21","v":1064210.8037817811},972229.6461048217,1164979.8839142299]
[25,0.05,1.6722174015218291E-5,1.5264038488037449E-5,1.8319620486793448E-5,606.34849857754568,553.47628908946956,664.27214347659367,6.2849877515605182E-6,5.737081496171178E-6,3.1799361359112215E-7,227.89458375859621,208.02742204779062,11.530495375945186,5.0326864395402543E-6,4.5939915296000886E-6,5.5132944645959237E-6,182.48595330067027,166.57881109931827,199.91287124397215,1.9241945851903801,1.7564091953647687,2.1080102689608631,69771579.738341838,63687656.73219315,76436763.569571227,0.72320377652658552,0.66015705491893795,0.79227401115096008,26223475.707370922,23937392.273946334,28727972.612066101,0.57910341006566712,0.5286234683135228,0.63440622886001463,20998375.145175185,19167965.004613373,23003663.5193149,8.4229300004290517E-7,7.6901841215336278E-7,9.2256827603633727E-7,30.541668533864097,27.884721159062334,33.452461892862644,3.1799361359112215E-7,2.9046009265471294E-7,3.4815769988490054E-7,11.530495375945186,10.532125841867154,12.624249598246127,2.5506265769484168E-7,2.3301725235638542E-7,2.7921429128163705E-7,9.2486096243058906,8.4492399720500675,10.124351423800446,9.6921346970276753E-2,8.8489753977595342E-2,0.10615849826715068,3514382.3501691688,3208651.5434524929,3849322.8199248319,3.6591031096812311E-2,3.3422791617373222E-2,4.0061965645207885E-2,1326796.189703854,1211915.3584349237,1452652.788861671,2.9349663768241479E-2,2.6812933224594483E-2,3.2128754724293086E-2,1064223.1412873324,972240.91726333043,1164993.389646115]
[36,0.05,9.9481369578296174E-13,9.0806820494982663E-13,1.0898468910335848E-12,606.34850496266915,553.47629491782482,664.27215047167908,3.7389826749742425E-13,3.4130294547946013E-13,1.8917659969575059E-14,227.89458615842898,208.0274242384132,11.530495497366507,2.9939799646143551E-13,2.7329973290541838E-13,3.2798970021918042E-13,182.48595522232972,166.57881285346832,199.91287334914492,1.1447166648049123E-7,1.0448999761381771E-7,1.2540698861911805E-7,69771580.473068044,63687657.4028529,76436764.374484837,4.3023892771110837E-8,3.9273199704980557E-8,4.7132928791949858E-8,26223475.983515956,23937392.526017874,28727972.914584618,3.4451262322928399E-8,3.1448175680506347E-8,3.7741265255678194E-8,20998375.36629755,19167965.206460699,23003663.761553857,5.0108593029963305E-14,4.5749437126010263E-14,5.4884224710290673E-14,30.54166885548165,27.884721452701029,33.45246224513216,1.8917659969575059E-14,1.7279671769252574E-14,2.0712142322080236E-14,11.530495497366507,10.532125952775193,12.624249731185175,1.5173853885667606E-14,1.3862357477376172E-14,1.6610651268939076E-14,9.2486097216979246,8.4492400610243763,10.124351530414435,5.7659179537311574E-9,5.2643166560318524E-9,6.3154424720017315E-9,3514382.3871772005,3208651.5772410412,3849322.8604599382,2.1768257431600436E-9,1.9883449856462224E-9,2.3833140396439686E-9,1326796.2036756165,1211915.3711969391,1452652.80415876,1.7460317932763986E-9,1.5951199390501261E-9,1.9113618360322423E-9,1064223.1524940822,972240.92750146613,1164993.401914021]
[39,0.05,3.8208647215242633E-15,3.4876940111886234E-15,4.1858667160143474E-15,606.34850496266927,553.47629491782493,664.27215047167931,1.4360625570153296E-15,1.3108709593190978E-15,7.2658649451596215E-17,227.89458615842904,208.02742423841326,11.530495497366511,1.1499230933629229E-15,1.0496852951330283E-15,1.2597376573152814E-15,182.48595522232978,166.57881285346838,199.91287334914497,4.3966096759973009E-10,4.0132353155891117E-10,4.816611800566946E-10,69771580.473068058,63687657.402852915,76436764.374484852,1.6524548744013751E-10,1.5083988478469375E-10,1.8102740805306151E-10,26223475.983515963,23937392.526017882,28727972.914584626,1.3231986388974446E-10,1.2078565617190607E-10,1.4495605516127839E-10,20998375.366297558,19167965.206460703,23003663.761553865,1.9245629223340904E-16,1.7571371512611504E-16,2.1079846292095198E-16,30.541668855481657,27.884721452701037,33.452462245132168,7.2658649451596215E-17,6.6367490257251328E-17,7.9550868912536146E-17,11.530495497366511,10.532125952775196,12.624249731185179,5.8279498208637547E-17,5.3242323529510712E-17,6.3797926892311441E-17,9.2486097216979264,8.4492400610243781,10.124351530414438,2.2145646556741013E-11,2.0219104219442718E-11,2.4256251642269239E-11,3514382.3871772015,3208651.5772410422,3849322.8604599391,8.3607179135183962E-12,7.6368039986582555E-12,9.1537948994781851E-12,1326796.203675617,1211915.3711969394,1452652.8041587605,6.7061313187278672E-12,6.1265114539056843E-12,7.3411283342009223E-12,1064223.1524940825,972240.92750146636,1164993.4019140212]
[44,0.05,1.3564658263581235E-19,1.2381850925839462E-19,1.4860471562830518E-19,606.34850496266927,553.47629491782493,664.27215047167931,5.0982432644897533E-20,4.653793810245879E-20,2.5794939667768822E-21,227.89458615842904,208.02742423841326,11.530495497366511,4.082404096380991E-20,3.7265444737090047E-20,4.4722627124127259E-20,182.48595522232978,166.57881285346838,199.91287334914497,1.5608641530094874E-14,1.4247603502064002E-14,1.7099713762427797E-14,69771580.473068058,63687657.402852915,76436764.374484852,5.8664693206677204E-15,5.3550482384157453E-15,6.4267518102604971E-15,26223475.983515963,23937392.526017882,28727972.914584626,4.6975589714988262E-15,4.2880768321489066E-15,5.1461632243163039E-15,20998375.366297558,19167965.206460703,23003663.761553865,6.8324948018067091E-21,6.2381075270290214E-21,7.4836701124299557E-21,30.541668855481657,27.884721452701037,33.452462245132168,2.5794939667768822E-21,2.3561481255270199E-21,2.824178373263688E-21,11.530495497366511,10.532125952775196,12.624249731185179,2.0690119504094643E-21,1.8901844908780993E-21,2.2649246683455201E-21,9.2486097216979264,8.4492400610243781,10.124351530414438,7.8620456221859646E-16,7.1780934192054E-16,8.6113429357832333E-16,3514382.3871772015,3208651.5772410422,3849322.8604599391,2.968183633830303E-16,2.7111830440943833E-16,3.2497381790790004E-16,1326796.203675617,1211915.3711969394,1452652.8041587605,2.380779908191922E-16,2.1750059286839654E-16,2.6062136291180525E-16,1064223.1524940825,972240.92750146636,1164993.4019140212]
[50,0.05,1.2401054669154593E-25,1.1319710917370288E-25,1.3585710504396061E-25,606.34850496266927,553.47629491782493,664.27215047167931,4.6609057309855743E-26,4.2545820424226254E-26,2.3582198002464984E-27,227.89458615842904,208.02742423841326,11.530495497366511,3.7322072843312028E-26,3.4068740138905997E-26,4.0886230462845072E-26,182.48595522232978,166.57881285346838,199.91287334914497,1.426970095115689E-20,1.3025415495199292E-20,1.5632866016543291E-20,69771580.473068058,63687657.402852915,76436764.374484852,5.3632318151236351E-21,4.8956814591377011E-21,5.8754521489203576E-21,26223475.983515963,23937392.526017882,28727972.914584626,4.2945929403572469E-21,3.9202370002777016E-21,4.7047150205382813E-21,20998375.366297558,19167965.206460703,23003663.761553865,6.246389692794943E-27,5.702990150695318E-27,6.8417058791174008E-27,30.541668855481657,27.884721452701037,33.452462245132168,2.3582198002464984E-27,2.1540330132557715E-27,2.5819146875463289E-27,11.530495497366511,10.532125952775196,12.624249731185179,1.8915279551899254E-27,1.7280406738369926E-27,2.0706348872112463E-27,9.2486097216979264,8.4492400610243781,10.124351530414438,7.1876235786846204E-22,6.5623421675765599E-22,7.8726446657486448E-22,3514382.3871772015,3208651.5772410422,3849322.8604599391,2.713566888009577E-22,2.4786123243640731E-22,2.9709691196125898E-22,1326796.203675617,1211915.3711969394,1452652.8041587605,2.1765518321961867E-22,1.988429557400746E-22,2.3826473963565914E-22,1064223.1524940825,972240.92750146636,1164993.4019140212]

{"sheet":"Lebanon","index":223,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lebanon"]
[null,"Number of households",{"$f":"'WTP Values '!C39","v":52247},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA39","v":0.39165360315776554}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU39","v":0.24358825141562498}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV39","v":123.579866942}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW39","v":386.28238536499998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!X3:X52), \"NULL\")))))","v":196649506.10886303},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!Y3:Y52), \"NULL\")))))","v":179501147.17628625},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!Z3:Z52), \"NULL\")))))","v":215436227.20543438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AD3:AD52), \"NULL\")))))","v":73900787.566523328},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AE3:AE52), \"NULL\")))))","v":67457275.886765942},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AF3:AF52), \"NULL\")))))","v":80959915.339976907},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":59173417.599111438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AK3:AK52), \"NULL\")))))","v":54014258.074566685},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!AL3:AL52), \"NULL\")))))","v":64825485.61689809}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BH3:BH52), \"NULL\")))))","v":9894643.9038878363},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BI3:BI52), \"NULL\")))))","v":9032900.3208370358},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":10838718.868447905},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BN3:BN52), \"NULL\")))))","v":3727475.9044245998},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BO3:BO52), \"NULL\")))))","v":3403674.9585629231},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BP3:BP52), \"NULL\")))))","v":4082212.9427981777},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BT3:BT52), \"NULL\")))))","v":2987392.4588581012},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BU3:BU52), \"NULL\")))))","v":2728133.0958081428},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!BV3:BV52), \"NULL\")))))","v":3271421.5816706405}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!F3:F52), \"NULL\")))))","v":2160.7521675573871},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!G3:G52), \"NULL\")))))","v":1972.3288428982091},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!H3:H52), \"NULL\")))))","v":2367.1775440251049},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!L3:L52), \"NULL\")))))","v":812.00960062501008},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!M3:M52), \"NULL\")))))","v":741.20936265741693},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!N3:N52), \"NULL\")))))","v":40.956887201866138},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!R3:R52), \"NULL\")))))","v":650.18770130181326},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!S3:S52), \"NULL\")))))","v":593.49971186306414},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lebanon NPV 1%'!A3:A52,'Lebanon NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lebanon NPV 2%'!A3:A52,'Lebanon NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lebanon NPV 3%'!A3:A52,'Lebanon NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lebanon NPV 4%'!A3:A52,'Lebanon NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lebanon NPV 5%'!A3:A52,'Lebanon NPV 5%'!T3:T52), \"NULL\")))))","v":712.29168753737213}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lebanon NPV 1%","index":224,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU39","v":410.69487305549444},{"$f":"'WTP Values '!CV39","v":374.88118994852607},{"$f":"'WTP Values '!CW39","v":449.9302120530615},{"$f":"C3","v":410.69487305549444},{"$f":"D3","v":374.88118994852607},{"$f":"E3","v":449.9302120530615},{"$f":"'WTP Values '!CC39","v":154.33893107024926},{"$f":"'WTP Values '!CD39","v":140.88190662247573},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"I3","v":154.33893107024926},{"$f":"J3","v":140.88190662247573},{"$f":"K3","v":7.7846889813067266},{"$f":"'WTP Values '!CI39","v":123.5813896002027},{"$f":"'WTP Values '!CJ39","v":112.8066848580866},{"$f":"'WTP Values '!CK39","v":135.38551462953723},{"$f":"O3","v":123.5813896002027},{"$f":"P3","v":112.8066848580866},{"$f":"Q3","v":135.38551462953723},{"$f":"'WTP Values '!BH39","v":37377236.112692773},{"$f":"'WTP Values '!BI39","v":34117841.906976856},{"$f":"'WTP Values '!BJ39","v":40948034.352181502},{"$f":"U3","v":37377236.112692773},{"$f":"V3","v":34117841.906976856},{"$f":"W3","v":40948034.352181502},{"$f":"'WTP Values '!AV39","v":14046346.926794548},{"$f":"'WTP Values '!AW39","v":12821626.548824929},{"$f":"'WTP Values '!AX39","v":15388077.65756982},{"$f":"AA3","v":14046346.926794548},{"$f":"AB3","v":12821626.548824929},{"$f":"AC3","v":15388077.65756982},{"$f":"'WTP Values '!BB39","v":11247110.887593914},{"$f":"'WTP Values '!BC39","v":10266507.744938646},{"$f":"'WTP Values '!BD39","v":12321401.309197415},{"$f":"AG3","v":11247110.887593914},{"$f":"AH3","v":10266507.744938646},{"$f":"AI3","v":12321401.309197415},{"$f":"'WTP Values '!CX39","v":20.664580361503322},{"$f":"'WTP Values '!CY39","v":18.864862282112295},{"$f":"'WTP Values '!CZ39","v":22.636244340716303},{"$f":"AM3","v":20.664580361503322},{"$f":"AN3","v":18.864862282112295},{"$f":"AO3","v":22.636244340716303},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"'WTP Values '!CG39","v":7.1084432536297282},{"$f":"'WTP Values '!CH39","v":8.5255435393764873},{"$f":"AS3","v":7.7846889813067266},{"$f":"AT3","v":7.1084432536297282},{"$f":"AU3","v":8.5255435393764873},{"$f":"'WTP Values '!CL39","v":6.2390533845453309},{"$f":"'WTP Values '!CM39","v":5.697600251490897},{"$f":"'WTP Values '!CN39","v":6.8322372009998888},{"$f":"AY3","v":6.2390533845453309},{"$f":"AZ3","v":5.697600251490897},{"$f":"BA3","v":6.8322372009998888},{"$f":"'WTP Values '!BK39","v":1880678.2115277508},{"$f":"'WTP Values '!BL39","v":1716886.3261087409},{"$f":"'WTP Values '!BM39","v":2060118.8496288671},{"$f":"BE3","v":1880678.2115277508},{"$f":"BF3","v":1716886.3261087409},{"$f":"BG3","v":2060118.8496288671},{"$f":"'WTP Values '!AY39","v":708482.56749205256},{"$f":"'WTP Values '!AZ39","v":646937.61552921787},{"$f":"'WTP Values '!BA39","v":775907.55270338827},{"$f":"BK3","v":708482.56749205256},{"$f":"BL3","v":646937.61552921787},{"$f":"BM3","v":775907.55270338827},{"$f":"'WTP Values '!BE39","v":567814.66430026572},{"$f":"'WTP Values '!BF39","v":518537.15214734874},{"$f":"'WTP Values '!BG39","v":621800.17281391681},{"$f":"BQ3","v":567814.66430026572},{"$f":"BR3","v":518537.15214734874},{"$f":"BS3","v":621800.17281391681}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":402.60256156797806},{"$f":"D3/(1+B4)^A4","v":367.4945495035056},{"$f":"E3/(1+B4)^A4","v":441.06480938443434},{"$f":"F3+C4","v":813.29743462347255},{"$f":"G3+D4","v":742.37573945203167},{"$f":"H3+E4","v":890.99502143749578},{"$f":"I3/(1+B4)^A4","v":151.29784439785243},{"$f":"J3/(1+B4)^A4","v":138.10597649492769},{"$f":"K3/(1+B4)^A4","v":7.6312998542365715},{"$f":"L3+I4","v":305.63677546810169},{"$f":"M3+J4","v":278.98788311740338},{"$f":"N3+K4","v":15.415988835543299},{"$f":"O3/(1+B4)^A4","v":121.14634800529625},{"$f":"P3/(1+B4)^A4","v":110.58394751307381},{"$f":"Q3/(1+B4)^A4","v":132.71788513825823},{"$f":"R3+O4","v":244.72773760549893},{"$f":"S3+P4","v":223.39063237116039},{"$f":"T3+Q4","v":268.10339976779545},{"$f":"U3/(1+B4)^A4","v":36640756.899022423},{"$f":"V3/(1+B4)^A4","v":33445585.635699302},{"$f":"W3/(1+B4)^A4","v":40141196.306422412},{"$f":"X3+U4","v":74017993.011715204},{"$f":"Y3+V4","v":67563427.542676151},{"$f":"Z3+W4","v":81089230.658603907},{"$f":"AA3/(1+B4)^A4","v":13769578.400935739},{"$f":"AB3/(1+B4)^A4","v":12568989.852783971},{"$f":"AC3/(1+B4)^A4","v":15084871.735682599},{"$f":"AD3+AA4","v":27815925.327730287},{"$f":"AE3+AB4","v":25390616.401608899},{"$f":"AF3+AC4","v":30472949.393252417},{"$f":"AG3/(1+B4)^A4","v":11025498.37034988},{"$f":"AH3/(1+B4)^A4","v":10064216.983568911},{"$f":"AI3/(1+B4)^A4","v":12078621.026563488},{"$f":"AJ3+AG4","v":22272609.257943794},{"$f":"AK3+AH4","v":20330724.728507556},{"$f":"AL3+AI4","v":24400022.335760903},{"$f":"AM3/(1+B4)^A4","v":20.257406491033549},{"$f":"AN3/(1+B4)^A4","v":18.493149967760314},{"$f":"AO3/(1+B4)^A4","v":22.190220900613962},{"$f":"AP3+AM4","v":40.921986852536875},{"$f":"AQ3+AN4","v":37.358012249872608},{"$f":"AR3+AO4","v":44.826465241330268},{"$f":"AS3/(1+B4)^A4","v":7.6312998542365715},{"$f":"AT3/(1+B4)^A4","v":6.9683788389665011},{"$f":"AU3/(1+B4)^A4","v":8.3575566506974681},{"$f":"AV3+AS4","v":15.415988835543299},{"$f":"AW3+AT4","v":14.076822092596229},{"$f":"AX3+AU4","v":16.883100190073954},{"$f":"AY3/(1+B4)^A4","v":6.116119384908667},{"$f":"AZ3/(1+B4)^A4","v":5.5853350176364049},{"$f":"BA3/(1+B4)^A4","v":6.6976151367511898},{"$f":"BB3+AY4","v":12.355172769453997},{"$f":"BC3+AZ4","v":11.282935269127302},{"$f":"BD3+BA4","v":13.529852337751079},{"$f":"BE3/(1+B4)^A4","v":1843621.4209663277},{"$f":"BF3/(1+B4)^A4","v":1683056.8827651611},{"$f":"BG3/(1+B4)^A4","v":2019526.3695999088},{"$f":"BH3+BE4","v":3724299.6324940785},{"$f":"BI3+BF4","v":3399943.208873902},{"$f":"BJ3+BG4","v":4079645.2192287762},{"$f":"BK3/(1+B4)^A4","v":694522.66198613134},{"$f":"BL3/(1+B4)^A4","v":634190.38871602574},{"$f":"BM3/(1+B4)^A4","v":760619.10862012382},{"$f":"BN3+BK4","v":1403005.2294781839},{"$f":"BO3+BL4","v":1281128.0042452435},{"$f":"BP3+BM4","v":1536526.661323512},{"$f":"BQ3/(1+B4)^A4","v":556626.47220886743},{"$f":"BR3/(1+B4)^A4","v":508319.92172076146},{"$f":"BS3/(1+B4)^A4","v":609548.25293002336},{"$f":"BT3+BQ4","v":1124441.136509133},{"$f":"BU3+BR4","v":1026857.0738681102},{"$f":"BV3+BS4","v":1231348.4257439403}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":390.76207978831246},{"$f":"D4/(1+B5)^A5","v":356.68658916521059},{"$f":"E4/(1+B5)^A5","v":428.09315858611649},{"$f":"F4+C5","v":1204.0595144117851},1099.0623286172422,1319.0881800236123,{"$f":"I4/(1+B5)^A5","v":146.84819717524533},{"$f":"J4/(1+B5)^A5","v":134.04430015590367},{"$f":"K4/(1+B5)^A5","v":7.4068644544036859},{"$f":"L4+I5","v":452.48497264334702},413.03218327330706,22.822853289946984,{"$f":"O4/(1+B5)^A5","v":117.58345183135438},{"$f":"P4/(1+B5)^A5","v":107.33168997513718},{"$f":"Q4/(1+B5)^A5","v":128.81467176898619},{"$f":"R4+O5","v":362.31118943685328},330.72232234629757,396.91807153678167,{"$f":"U4/(1+B5)^A5","v":35563157.658803038},{"$f":"V4/(1+B5)^A5","v":32461955.909680087},{"$f":"W4/(1+B5)^A5","v":38960649.661043145},{"$f":"X4+U5","v":109581150.67051825},100025383.45235623,120049880.31964704,{"$f":"AA4/(1+B5)^A5","v":13364617.137065519},{"$f":"AB4/(1+B5)^A5","v":12199337.720514657},{"$f":"AC4/(1+B5)^A5","v":14641227.889405718},{"$f":"AD4+AA5","v":41180542.464795806},37589954.122123554,45114177.282658137,{"$f":"AG4/(1+B5)^A5","v":10701240.094253894},{"$f":"AH4/(1+B5)^A5","v":9768229.8508580606},{"$f":"AI4/(1+B5)^A5","v":11723390.568934213},{"$f":"AJ4+AG5","v":32973849.352197688},30098954.579365619,36123412.904695116,{"$f":"AM4/(1+B5)^A5","v":19.661639162762679},{"$f":"AN4/(1+B5)^A5","v":17.949269162856599},{"$f":"AO4/(1+B5)^A5","v":21.537609786474015},{"$f":"AP4+AM5","v":60.583626015299558},55.307281412729211,66.36407502780429,{"$f":"AS4/(1+B5)^A5","v":7.4068644544036859},{"$f":"AT4/(1+B5)^A5","v":6.763439848128364},{"$f":"AU4/(1+B5)^A5","v":8.1117621459141258},{"$f":"AV4+AS5","v":22.822853289946984},20.840261940724595,24.994862335988081,{"$f":"AY4/(1+B5)^A5","v":5.9362452185416377},{"$f":"AZ4/(1+B5)^A5","v":5.4210711409931713},{"$f":"BA4/(1+B5)^A5","v":6.5006392663417687},{"$f":"BB4+AY5","v":18.291417987995636},16.704006410120474,20.030491604092848,{"$f":"BE4/(1+B5)^A5","v":1789400.7876982822},{"$f":"BF4/(1+B5)^A5","v":1633558.428813678},{"$f":"BG4/(1+B5)^A5","v":1960132.3978137544},{"$f":"BH4+BE5","v":5513700.4201923609},5033501.6376875797,6039777.6170425303,{"$f":"BK4/(1+B5)^A5","v":674096.85323622066},{"$f":"BL4/(1+B5)^A5","v":615538.94319817785},{"$f":"BM4/(1+B5)^A5","v":738249.41315219912},{"$f":"BN4+BK5","v":2077102.0827144044},1896666.9474434215,2274776.0744757112,{"$f":"BQ4/(1+B5)^A5","v":540256.17000164755},{"$f":"BR4/(1+B5)^A5","v":493370.30801752256},{"$f":"BS4/(1+B5)^A5","v":591621.52898038866},{"$f":"BT4+BQ5","v":1664697.3065107805},1520227.3818856329,1822969.9547243291]
[4,0.01,375.51467804579426,342.76880132838482,411.38911100882314,1579.5741924575793,1441.831129945627,1730.4772910324355,141.1182311081478,128.81393773977834,7.1178511549303813,593.60320375149479,541.84612101308539,29.940704444877365,112.99538604637357,103.14364440623017,123.78836765100125,475.30657548322688,433.86596675252775,520.70643918778296,34175495.497853249,31195301.572670363,37440418.532543562,143756646.1683715,131220685.02502659,157490298.85219061,12843134.380258171,11723323.765122389,14069932.220812524,54023676.845053978,49313277.887245946,59184109.503470659,10283681.392169433,9387076.8870649077,11265947.907441,43257530.744367123,39486031.46643053,47389360.812136114,18.89444877572851,17.248894863336727,20.697219671942275,79.478074791028064,72.556176276065941,87.061294699746568,7.1178511549303813,6.4995327551432016,7.7952439813432255,29.940704444877365,27.339794695867795,32.790106317331308,5.7046149750486137,5.2095428125374719,6.2469865615276348,23.99603296304425,21.913549222657945,26.277478165620483,1719578.985380118,1569817.5416541763,1883648.7068829904,7233279.4055724787,6603319.1793417558,7923426.3239255212,647793.82623772579,591520.82567717356,709443.17536523729,2724895.90895213,2488187.7731205951,2984219.2498409487,519175.56035715021,474119.16855627199,568536.6607230244,2183872.8668679306,1994346.5504419049,2391506.6154473536]
[5,0.01,357.28933135326855,326.13275324605274,391.42262337993907,1936.8635238108479,1767.9638831916798,2121.8999144123745,134.26915479516194,122.56204184491114,6.7723911434083268,727.87235854665676,664.40816285799656,36.71309558828569,107.51123268100287,98.137638547239774,117.78038434477693,582.81780816422975,532.00360529976751,638.48682353255992,32516811.323166292,29681259.060940702,35623273.56335102,176273457.49153778,160901944.0859673,193113572.41554165,12219801.684138216,11154340.307218714,13387057.735055739,66243478.529192194,60467618.194464661,72571167.238526404,9784569.9869292174,8931481.5649686325,10719162.872295164,53042100.731296338,48417513.031399161,58108523.684431277,17.97741969634902,16.411731611601198,19.692694346712486,97.455494487377081,88.967907887667138,106.75398904645905,6.7723911434083268,6.184082401994913,7.4169071747711026,36.71309558828569,33.523877097862709,40.207013492102412,5.427745409766386,4.9567012342477623,5.9437933642340104,29.423778372810638,26.870250456905708,32.221271529854491,1636120.4017188095,1493627.5266871271,1792227.1121039877,8869399.8072912879,8096946.7060288824,9715653.4360295087,616353.59830868454,562811.76913664374,675010.83866680076,3341249.5072608143,3050999.5422572391,3659230.0885077496,493977.7315238351,451108.1207179334,540943.12482447724,2677850.5983917657,2445454.6711598383,2932449.7402718309]
[9,0.01,265.08114321182757,241.96536387425962,290.40541482593494,3142.3794942074646,2868.3556609657603,3442.5836915400514,99.61736309443755,90.931587695524073,5.0245921975131838,1180.9046666319521,1077.939958640533,59.563555886746144,79.765047445580052,72.810563135706275,87.383966411165829,945.56725691792815,863.12597639775322,1035.8850156064564,24124967.53401693,22021206.326088641,26429723.063250311,285987159.85141069,261048320.36851221,313308667.62247378,9066150.9202758372,8275660.7067222362,9932164.935377242,107473833.85357971,98103041.924190998,117739915.58907413,7259396.7139948476,6626470.8628434371,7952792.5944486381,86055835.952636793,78552875.946075112,94275632.237296507,13.337859675398979,12.176239803218341,14.610461248802929,158.11240374460664,144.34209016372927,173.19833947020112,5.0245921975131838,4.5881124595240728,5.5027734120624316,59.563555886746144,54.389347862458322,65.232110144919176,4.0269687114195465,3.6774902423121394,4.4098365155162442,47.737322048848107,43.594462388277826,52.275992442404863,1213875.2222942607,1108156.4926868787,1329694.3683493817,14389769.716723539,13136536.974300848,15762736.896472722,457286.86004577216,417562.94992279197,500806.01096160646,5420864.096810027,4949960.7383601097,5936757.7804809064,366493.39989402832,334687.45316051535,401338.10152666067,4344561.5581530547,3967520.9524039752,4757624.7982065473]
[16,0.01,107.18495271044708,97.838140315034877,117.42476389616969,4334.840296792313,3956.8307162157885,4748.9650879775663,40.280052451276397,36.767979075909402,2.031682339054067,1629.0308490818816,1486.9934006542126,82.166556507277662,32.252814118765997,29.440784327255326,35.333506540476534,1304.3883007036295,1190.6624488207574,1428.979573209288,9754875.3296582997,8904224.3069045804,10686797.945566949,394512714.70371699,360110158.76005018,432202106.79447031,3665877.3456360418,3346244.4395333738,4016048.1277993466,148257683.92966133,135330891.81456217,162419507.75750184,2935320.4232793381,2679398.3059876082,3215693.458326451,118712048.03534473,108361887.13287625,130051068.10973364,5.3931329903153635,4.923434657349814,5.9077065198083369,218.1124273622078,199.11659623490826,238.92312900364612,2.031682339054067,1.8551927573788973,2.2250338171994897,82.166556507277662,75.028855446977857,89.986196836581499,1.6282955689346645,1.4869847509310494,1.7831072880152024,65.852538708247081,60.137559014133259,72.113530212333444,490827.66401842079,448080.53800153622,537658.87027650746,19850356.630890321,18121550.86343684,21744333.303001683,184902.89379032663,168840.62177649559,202499.76272032445,7477957.4439061582,6828357.082821073,8189620.9247045424,148190.76627016623,135330.10460545347,162280.14151372632,5993222.8264894867,5473103.9756820332,6563034.0734786317]
[19,0.01,62.629599774846966,57.168132426191896,68.61285824643744,{"$f":"F20+C21","v":4563.6378376674011},4165.6765041907456,4999.6205814763543,23.536172756900417,21.484021365152948,1.1871391323772913,{"$f":"L20+I21","v":1715.0128522840282},1565.4785143085551,86.503395879411016,18.845750161663922,17.202643587991904,20.645839899281814,{"$f":"R20+O21","v":1373.235320458444},1253.5068955940526,1504.4026545516276,5699903.9725328935,5202857.2159135109,6244438.8067568615,{"$f":"X20+U21","v":415335520.80223888},379117160.8933019,455014199.61108023,2142021.1062749834,1955255.3291965544,2346630.5722974967,{"$f":"AD20+AA21","v":156082884.20844516},142473802.07921866,170992184.35473591,1715146.9368797049,1565608.224829219,1878972.6468195696,{"$f":"AJ20+AG21","v":124977797.82152042},114081344.27618372,136915303.5911893,3.1512796542294241,2.8768286434796848,3.4519518418072441,{"$f":"AP20+AM21","v":229.62463625527749},209.62618469648925,251.53374914913721,1.1871391323772913,1.0840139120433678,1.3001169840803746,{"$f":"AV20+AS21","v":86.503395879411016},78.988959267560077,94.735765249550852,0.95143485366855096,0.86886505490835575,1.0418934092893446,{"$f":"BB20+AY21","v":69.328306645529011},63.311684166297638,75.919760026292778,286797.16115507093,261819.4443556355,314161.26059952029,{"$f":"BH20+BE21","v":20898079.839056022},19078025.840719223,22892022.640340477,108041.2309980007,98655.830881078189,118323.31659403961,{"$f":"BN20+BK21","v":7872652.0939490553},7188765.1259784009,8621877.9399533197,86589.844443004462,79075.188024051997,94822.45462071833,{"$f":"BT20+BQ21","v":6309551.583890751},5761980.2998032114,6909438.0823650667]
[25,0.01,16.34534816614114,14.919990417844769,17.906885254638343,4753.9980754706849,4339.4368239523637,5208.1667011882746,6.1425737924719686,5.6069943043652133,0.30982478748252479,1786.5501359181178,1630.7783634333109,90.111659198310335,4.9184466921696881,4.4896215181737542,5.3882420221324843,1430.5162466539268,1305.7936631293364,1567.154883641462,1487585.9861719641,1357864.539427897,1629701.0800889034,432660157.70823771,394931043.47339779,473993929.01180506,559034.08112387185,510291.12790620065,612433.95869373239,162593474.22715896,148416724.76705414,178124676.90434363,447626.58455704275,408599.3143594265,490382.53824601677,130190920.36973636,118839949.71285716,142626368.02654099,0.82243481201269852,0.75080738119115453,0.90090556078808071,239.20282846024639,218.37019370598048,262.0258227988848,0.30982478748252479,0.28291071431060955,0.33931024368515583,90.111659198310335,82.283777481639063,98.687420363927373,0.24830964905606431,0.22676022013434807,0.27191792040928364,72.220155957192944,65.952565779239762,79.086554606986368,74849.583407735874,68330.78911638209,81991.186328405762,21769788.67952529,19873815.880384766,23846903.59904528,28197.075237738369,25747.632272413037,30880.539119760786,8201039.2223879453,7488625.6950179143,8981517.0685041752,22598.598109536902,20637.390055225886,24747.180890755535,6572738.0554437703,6002326.2648215508,7197647.2530380748]
[36,0.01,0.54929508858336262,0.50139509877248323,0.60177146563166983,4802.2540720849784,4383.4847695678745,5261.032787945016,0.20642482381960151,0.1884263584842201,1.0411845153477256E-2,1804.6847156847684,1647.3317641573335,91.026347814533921,0.16528730890323498,0.15087638540728823,0.18107505871223079,1445.0368640499255,1319.0482697965247,1583.0624670183411,49991.20653436696,45631.840624496195,54767.068284674831,437051923.70688933,398939835.81916332,478805258.14372182,18786.670800206703,17148.635040223482,20581.205256244673,164243897.72696966,149923245.56368995,179932751.63831729,15042.756013350601,13731.221525221836,16479.595114624746,131512438.07185523,120046248.10001385,144074113.15039989,2.7638408085693851E-2,2.5231325926402818E-2,3.0275463990631024E-2,241.63088389843958,220.58678512247886,264.68554562946002,1.0411845153477256E-2,9.5073818127862104E-3,1.1402721341131366E-2,91.026347814533921,83.11900829674029,99.689158216436567,8.3445925585661704E-3,7.6204112595103981E-3,9.137962474731632E-3,72.953234840698556,66.622024777838902,79.889331648702509,2515.3645019044284,2296.2965657962645,2755.3622902086645,21990765.388420783,20075547.302360985,24088964.29849622,947.5793836309465,865.26440465696737,1037.7587738649904,8284284.8010917287,7564639.8394175628,9072684.9760986753,759.43924988711046,693.5316937449461,831.64364450398011,6639455.3784874324,6063253.5582943046,7270707.7877626456]
[39,0.01,0.17667256106127574,0.16126624476501641,0.19355080396028282,4803.0712965381226,4384.2307298794076,5261.9280851489038,6.6393461454183206E-2,6.0604523901190969E-2,3.3488144840004203E-3,1804.9918282318627,1647.6120991375119,91.041838239696304,5.3162194204525448E-2,4.852713590124947E-2,5.8240088127341133E-2,1445.2827734589798,1319.272739073821,1583.3318649592834,16078.924921298316,14676.799987164297,17615.009521795204,437126299.09685934,399007725.47770083,478886738.91491282,6042.4520682454468,5515.6023314809254,6619.6372731570609,164271847.96189836,149948758.77905303,179963371.72679093,4838.2777955518277,4416.4423163097199,5300.4156320829461,131534818.22473168,120066676.99194311,144098630.98859921,8.8894811580226864E-3,8.1152791332719902E-3,9.7376508032102297E-3,241.67200347770225,220.62432351843552,264.73058853994235,3.3488144840004203E-3,3.0579073593836061E-3,3.6675150101947609E-3,91.041838239696304,83.133153088973572,99.706122836922034,2.6839135629937658E-3,2.4509914644058627E-3,2.9390891468851371E-3,72.965649670599859,66.63336219292546,79.902926830129516,809.02942296494393,738.56949327860104,886.22112700530579,21994507.670888349,20078963.66224521,24093063.642341867,304.77475585427089,278.29937231034739,333.77960981843449,8285694.5807524119,7565927.1533670537,9074228.9219013825,244.26229186581858,223.06411081716558,267.48575696131138,6640585.2490043612,6064285.373562525,7271945.0817722157]
[44,0.01,2.1861532874877656E-2,1.9955149177441921E-2,2.3950053354743445E-2,4803.3765587882426,4384.5093724510089,5262.2625103339724,8.2155532898746768E-3,7.4992278578713441E-3,4.143836343010276E-4,1805.1065456351482,1647.7168141720504,91.047624461611477,6.5783110253310505E-3,6.0047670699745759E-3,7.2066516361306791E-3,1445.3746293245806,1319.3565862915671,1583.4324946226684,1989.6125558384688,1816.1130596058579,2179.688274391669,437154080.93673027,399033084.66738898,478917174.86608833,747.69541880928955,682.50282313279672,819.11654530607404,164282288.36364219,149958288.86775702,179974809.4133046,598.69041604350593,546.49232630141728,655.87553548345011,131543178.00373586,120074307.90593962,144107789.26871184,1.099987929134711E-3,1.0041878631017406E-3,1.2049407778983044E-3,241.68736309554214,220.63834543759316,264.7474136608169,4.143836343010276E-4,3.7838667116117208E-4,4.5381976399080953E-4,91.047624461611477,83.138436669375508,99.712459722953653,3.3210853025653509E-4,3.0328665726744739E-4,3.6368405835550508E-4,72.970287048857386,66.637597118626175,79.90800511144775,100.10962212042161,91.390882436417655,109.66135423665501,21995905.545807827,20080239.793547288,24094594.892320406,37.712949336994477,34.436874862024169,41.302021486396697,8286221.1833396666,7566408.0106778219,9074805.6402900517,30.225113009288904,27.602041667033308,33.098793803883844,6641007.2956220498,6064670.7930752104,7272407.2548655048]
[50,0.01,1.2825936405879543E-3,1.1707480705245006E-3,1.4051249882772938E-3,4803.4117337061371,4384.5414800226927,5262.3010456537568,4.819980585905587E-4,4.3997198251724328E-4,2.4311461467964276E-5,1805.1197643519729,1647.7288803307081,91.048291199410556,3.8594273947711215E-4,3.5229350573178669E-4,4.2280683661738476E-4,1445.3852137402082,1319.3662478825395,1583.4440900300467,116.72852155234091,106.54948462081443,127.88006839225504,437157282.19707614,399036006.76933509,478920681.95575696,43.866520922856772,40.041738410731149,48.056724929716296,164283491.39570388,149959387.00579259,179976127.36101633,35.124550720812827,32.06214250190073,38.47954284097748,131544141.28871448,120075187.20488071,144108844.563793,6.4535160032303508E-5,5.8914668726179505E-5,7.0692635683997825E-5,241.68913296160386,220.63996116261285,264.74935239462724,2.4311461467964276E-5,2.219955667757725E-5,2.6625138621300636E-5,91.048291199410556,83.139045488535942,99.713189912964978,1.9484465765963719E-5,1.7793516132321229E-5,2.133696951168616E-5,72.970821407099805,66.638085102855328,79.908590274298206,5.8733285277020864,5.3618090410929904,6.4337188232498894,21996066.620868698,20080386.840271063,24094771.335992198,2.2125799350067541,2.0203760162907867,2.4231471052404836,8286281.8629774619,7566463.4191550212,9074872.0946975704,1.7732762818436696,1.6193833850536328,1.9418721773521095,6641055.9274300085,6064715.2043959955,7272460.5103879394]

{"sheet":"Lebanon NPV 2%","index":225,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU39","v":410.69487305549444},{"$f":"'WTP Values '!CV39","v":374.88118994852607},{"$f":"'WTP Values '!CW39","v":449.9302120530615},{"$f":"C3","v":410.69487305549444},{"$f":"D3","v":374.88118994852607},{"$f":"E3","v":449.9302120530615},{"$f":"'WTP Values '!CC39","v":154.33893107024926},{"$f":"'WTP Values '!CD39","v":140.88190662247573},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"I3","v":154.33893107024926},{"$f":"J3","v":140.88190662247573},{"$f":"K3","v":7.7846889813067266},{"$f":"'WTP Values '!CI39","v":123.5813896002027},{"$f":"'WTP Values '!CJ39","v":112.8066848580866},{"$f":"'WTP Values '!CK39","v":135.38551462953723},{"$f":"O3","v":123.5813896002027},{"$f":"P3","v":112.8066848580866},{"$f":"Q3","v":135.38551462953723},{"$f":"'WTP Values '!BH39","v":37377236.112692773},{"$f":"'WTP Values '!BI39","v":34117841.906976856},{"$f":"'WTP Values '!BJ39","v":40948034.352181502},{"$f":"U3","v":37377236.112692773},{"$f":"V3","v":34117841.906976856},{"$f":"W3","v":40948034.352181502},{"$f":"'WTP Values '!AV39","v":14046346.926794548},{"$f":"'WTP Values '!AW39","v":12821626.548824929},{"$f":"'WTP Values '!AX39","v":15388077.65756982},{"$f":"AA3","v":14046346.926794548},{"$f":"AB3","v":12821626.548824929},{"$f":"AC3","v":15388077.65756982},{"$f":"'WTP Values '!BB39","v":11247110.887593914},{"$f":"'WTP Values '!BC39","v":10266507.744938646},{"$f":"'WTP Values '!BD39","v":12321401.309197415},{"$f":"AG3","v":11247110.887593914},{"$f":"AH3","v":10266507.744938646},{"$f":"AI3","v":12321401.309197415},{"$f":"'WTP Values '!CX39","v":20.664580361503322},{"$f":"'WTP Values '!CY39","v":18.864862282112295},{"$f":"'WTP Values '!CZ39","v":22.636244340716303},{"$f":"AM3","v":20.664580361503322},{"$f":"AN3","v":18.864862282112295},{"$f":"AO3","v":22.636244340716303},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"'WTP Values '!CG39","v":7.1084432536297282},{"$f":"'WTP Values '!CH39","v":8.5255435393764873},{"$f":"AS3","v":7.7846889813067266},{"$f":"AT3","v":7.1084432536297282},{"$f":"AU3","v":8.5255435393764873},{"$f":"'WTP Values '!CL39","v":6.2390533845453309},{"$f":"'WTP Values '!CM39","v":5.697600251490897},{"$f":"'WTP Values '!CN39","v":6.8322372009998888},{"$f":"AY3","v":6.2390533845453309},{"$f":"AZ3","v":5.697600251490897},{"$f":"BA3","v":6.8322372009998888},{"$f":"'WTP Values '!BK39","v":1880678.2115277508},{"$f":"'WTP Values '!BL39","v":1716886.3261087409},{"$f":"'WTP Values '!BM39","v":2060118.8496288671},{"$f":"BE3","v":1880678.2115277508},{"$f":"BF3","v":1716886.3261087409},{"$f":"BG3","v":2060118.8496288671},{"$f":"'WTP Values '!AY39","v":708482.56749205256},{"$f":"'WTP Values '!AZ39","v":646937.61552921787},{"$f":"'WTP Values '!BA39","v":775907.55270338827},{"$f":"BK3","v":708482.56749205256},{"$f":"BL3","v":646937.61552921787},{"$f":"BM3","v":775907.55270338827},{"$f":"'WTP Values '!BE39","v":567814.66430026572},{"$f":"'WTP Values '!BF39","v":518537.15214734874},{"$f":"'WTP Values '!BG39","v":621800.17281391681},{"$f":"BQ3","v":567814.66430026572},{"$f":"BR3","v":518537.15214734874},{"$f":"BS3","v":621800.17281391681}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":394.74709059543869},{"$f":"D3/(1+B4)^A4","v":360.3240964518705},{"$f":"E3/(1+B4)^A4","v":432.45887356118942},{"$f":"F3+C4","v":805.44196365093308},{"$f":"G3+D4","v":735.20528640039652},{"$f":"H3+E4","v":882.38908561425092},{"$f":"I3/(1+B4)^A4","v":148.34576227436492},{"$f":"J3/(1+B4)^A4","v":135.41129048680867},{"$f":"K3/(1+B4)^A4","v":7.4824000204793606},{"$f":"L3+I4","v":302.68469334461417},{"$f":"M3+J4","v":276.29319710928439},{"$f":"N3+K4","v":15.267089001786086},{"$f":"O3/(1+B4)^A4","v":118.78257362572347},{"$f":"P3/(1+B4)^A4","v":108.4262638005446},{"$f":"Q3/(1+B4)^A4","v":130.12833009374972},{"$f":"R3+O4","v":242.36396322592617},{"$f":"S3+P4","v":221.23294865863119},{"$f":"T3+Q4","v":265.51384472328698},{"$f":"U3/(1+B4)^A4","v":35925832.480481327},{"$f":"V3/(1+B4)^A4","v":32793004.52419921},{"$f":"W3/(1+B4)^A4","v":39357972.272377454},{"$f":"X3+U4","v":73303068.5931741},{"$f":"Y3+V4","v":66910846.431176066},{"$f":"Z3+W4","v":80306006.624558955},{"$f":"AA3/(1+B4)^A4","v":13500910.156473037},{"$f":"AB3/(1+B4)^A4","v":12323747.163422653},{"$f":"AC3/(1+B4)^A4","v":14790539.847721858},{"$f":"AD3+AA4","v":27547257.083267584},{"$f":"AE3+AB4","v":25145373.71224758},{"$f":"AF3+AC4","v":30178617.505291678},{"$f":"AG3/(1+B4)^A4","v":10810371.864277119},{"$f":"AH3/(1+B4)^A4","v":9867846.7367730159},{"$f":"AI3/(1+B4)^A4","v":11842946.279505396},{"$f":"AJ3+AG4","v":22057482.751871035},{"$f":"AK3+AH4","v":20134354.481711663},{"$f":"AL3+AI4","v":24164347.588702813},{"$f":"AM3/(1+B4)^A4","v":19.862149520860555},{"$f":"AN3/(1+B4)^A4","v":18.132316687920316},{"$f":"AO3/(1+B4)^A4","v":21.757251384771532},{"$f":"AP3+AM4","v":40.526729882363881},{"$f":"AQ3+AN4","v":36.997178970032607},{"$f":"AR3+AO4","v":44.393495725487838},{"$f":"AS3/(1+B4)^A4","v":7.4824000204793606},{"$f":"AT3/(1+B4)^A4","v":6.8324137385906649},{"$f":"AU3/(1+B4)^A4","v":8.1944862931338793},{"$f":"AV3+AS4","v":15.267089001786086},{"$f":"AW3+AT4","v":13.940856992220393},{"$f":"AX3+AU4","v":16.720029832510367},{"$f":"AY3/(1+B4)^A4","v":5.9967833377021638},{"$f":"AZ3/(1+B4)^A4","v":5.4763554897067444},{"$f":"BA3/(1+B4)^A4","v":6.5669331036138878},{"$f":"BB3+AY4","v":12.235836722247495},{"$f":"BC3+AZ4","v":11.173955741197641},{"$f":"BD3+BA4","v":13.399170304613776},{"$f":"BE3/(1+B4)^A4","v":1807649.1844749623},{"$f":"BF3/(1+B4)^A4","v":1650217.5375901009},{"$f":"BG3/(1+B4)^A4","v":1980121.9239031787},{"$f":"BH3+BE4","v":3688327.3960027131},{"$f":"BI3+BF4","v":3367103.863698842},{"$f":"BJ3+BG4","v":4040240.773532046},{"$f":"BK3/(1+B4)^A4","v":680971.32592469489},{"$f":"BL3/(1+B4)^A4","v":621816.23945522669},{"$f":"BM3/(1+B4)^A4","v":745778.11678526364},{"$f":"BN3+BK4","v":1389453.8934167475},{"$f":"BO3+BL4","v":1268753.8549844446},{"$f":"BP3+BM4","v":1521685.6694886519},{"$f":"BQ3/(1+B4)^A4","v":545765.72885454225},{"$f":"BR3/(1+B4)^A4","v":498401.722556083},{"$f":"BS3/(1+B4)^A4","v":597654.91427712108},{"$f":"BT3+BQ4","v":1113580.3931548079},{"$f":"BU3+BR4","v":1016938.8747034317},{"$f":"BV3+BS4","v":1219455.087091038}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":371.97899996554747},{"$f":"D4/(1+B5)^A5","v":339.54144376208109},{"$f":"E4/(1+B5)^A5","v":407.5156553297652},{"$f":"F4+C5","v":1177.4209636164805},1074.7467301624777,1289.9047409440161,{"$f":"I4/(1+B5)^A5","v":139.78952502654045},{"$f":"J4/(1+B5)^A5","v":127.60108337555755},{"$f":"K4/(1+B5)^A5","v":7.0508326553129654},{"$f":"L4+I5","v":442.47421837115462},403.89428048484194,22.317921657099053,{"$f":"O4/(1+B5)^A5","v":111.93147208249795},{"$f":"P4/(1+B5)^A5","v":102.17249003074289},{"$f":"Q4/(1+B5)^A5","v":122.62283180465067},{"$f":"R4+O5","v":354.29543530842409},323.40543868937408,388.13667652793765,{"$f":"U4/(1+B5)^A5","v":33853714.333553202},{"$f":"V4/(1+B5)^A5","v":30901580.580055196},{"$f":"W4/(1+B5)^A5","v":37087896.314744569},{"$f":"X4+U5","v":107156782.92672729},97812427.011231259,117393902.93930352,{"$f":"AA4/(1+B5)^A5","v":12722209.177157577},{"$f":"AB4/(1+B5)^A5","v":11612942.197403952},{"$f":"AC4/(1+B5)^A5","v":13937456.03851635},{"$f":"AD4+AA5","v":40269466.260425165},36758315.909651533,44116073.543808028,{"$f":"AG4/(1+B5)^A5","v":10186854.8524673},{"$f":"AH4/(1+B5)^A5","v":9298692.3739483841},{"$f":"AI4/(1+B5)^A5","v":11159872.786018761},{"$f":"AJ4+AG5","v":32244337.604338333},29433046.855660047,35324220.374721572,{"$f":"AM4/(1+B5)^A5","v":18.716547105619782},{"$f":"AN4/(1+B5)^A5","v":17.086486992107407},{"$f":"AO4/(1+B5)^A5","v":20.502343918224827},{"$f":"AP4+AM5","v":59.243276987983663},54.083665962140017,64.895839643712662,{"$f":"AS4/(1+B5)^A5","v":7.0508326553129654},{"$f":"AT4/(1+B5)^A5","v":6.4383360647400556},{"$f":"AU4/(1+B5)^A5","v":7.7218474541596747},{"$f":"AV4+AS5","v":22.317921657099053},20.37919305696045,24.441877286670042,{"$f":"AY4/(1+B5)^A5","v":5.650902874556321},{"$f":"AZ4/(1+B5)^A5","v":5.1604920898699831},{"$f":"BA4/(1+B5)^A5","v":6.1881677330117073},{"$f":"BB4+AY5","v":17.886739596803814},16.334447831067624,19.587338037625482,{"$f":"BE4/(1+B5)^A5","v":1703388.1995565076},{"$f":"BF4/(1+B5)^A5","v":1555036.8425323791},{"$f":"BG4/(1+B5)^A5","v":1865913.1140202286},{"$f":"BH4+BE5","v":5391715.5955592208},4922140.7062312216,5906153.8875522744,{"$f":"BK4/(1+B5)^A5","v":641694.48960495484},{"$f":"BL4/(1+B5)^A5","v":585951.3304227133},{"$f":"BM4/(1+B5)^A5","v":702763.37606318807},{"$f":"BN4+BK5","v":2031148.3830217023},1854705.185407158,2224449.0455518402,{"$f":"BQ4/(1+B5)^A5","v":514287.23572998156},{"$f":"BR4/(1+B5)^A5","v":469655.07474131655},{"$f":"BS4/(1+B5)^A5","v":563183.57407513051},{"$f":"BT4+BQ5","v":1627867.6288847895},1486593.9494447482,1782638.6611661685]
[4,0.02,343.6510976960879,313.68380976603754,376.48147421060105,1521.0720613125684,1388.4305399285151,1666.3862151546173,129.14391330218834,117.88367723253673,6.5138794982892652,571.61813167334299,521.77795771737863,28.83180115538832,103.4073785118302,94.391587580641442,113.28454228914509,457.70281382025428,417.79702627001552,501.42121881708272,31275599.141061369,28548283.875873752,34263483.371322386,138432382.06778866,126360710.88710502,151657386.31062591,11753354.757269571,10728563.53178194,12876055.01162895,52022821.017694734,47486879.441433474,56992128.555436976,9411079.2610479165,8590554.4176998436,10309997.428401204,41655416.865386248,38023601.273359895,45634217.803122774,17.29119643453663,15.785272854519961,18.940996651674528,76.534473422520293,69.868938816659977,83.836836295387187,6.5138794982892652,5.9480273246316475,7.1337934509998986,28.83180115538832,26.327220381592099,31.575670737669942,5.2205607735789386,4.7674970132723917,5.7169104556277297,23.107300370382752,21.101944844340018,25.304248493253212,1573667.3969078187,1436613.6742762513,1723815.295750478,6965382.9924670393,6358754.3805074729,7629969.1833027527,592826.51912795613,541328.45648517436,649244.73055492737,2623974.9021496587,2396033.6418923326,2873693.7761067674,475121.91039296315,433888.69260990596,520294.56892257388,2102989.5392777529,1920482.6420546542,2302933.2300887424]
[5,0.02,311.25538701521725,284.11309104992648,340.9908705227283,1832.3274483277855,1672.5436309784416,2007.3770856773456,116.9696211797955,106.7708784455539,5.8998213531200223,688.58775285313845,628.5488361629325,34.731622508508345,93.659248681908608,85.493369060545803,102.60530022875874,551.36206250216287,503.2903953305613,604.0265190458415,28327273.737949334,25857060.274149463,31033492.541501682,166759655.805738,152217771.16125447,182690878.85212758,10645375.522520063,9717190.5359525587,11662239.733097237,62668196.540214799,57204069.977386035,68654368.288534209,8523904.4404824562,7780729.8096312406,9338082.3201701734,50179321.3058687,45804331.082991138,54972300.123292945,15.661169349581016,14.297207965910554,17.155444236306895,92.195642772101309,84.166146782570536,100.99228053169408,5.8998213531200223,5.3873116056290904,6.4612965195334882,34.731622508508345,31.714531987221189,38.036967257203429,4.7284227372199439,4.3180689306929088,5.1779819367008173,27.835723107602696,25.420013775032928,30.482230429954029,1425319.0458042542,1301185.26661496,1561312.6238172764,8390702.038271293,7659939.6471224334,9191281.8071200289,536941.24325841386,490297.86127629539,588040.95558331988,3160916.1454080725,2886331.5031686281,3461734.7316900874,430332.55266815523,392986.35693361354,471246.82126034983,2533322.091945908,2313468.998988268,2774180.0513490923]
[9,0.02,171.83503820927757,156.8505667467636,188.2511330235167,2726.5176777198453,2488.7580987678789,2986.9929170923679,64.575522748373245,58.945093780603081,3.2571196192396381,1024.6240007640865,935.28561975779417,51.680927899520405,51.706544681011941,47.198400259143234,56.645399311341613,820.43109249286101,748.90007304518986,898.79621870700544,15638663.194887005,14274930.251956863,17132687.815538302,248139681.52895612,226501242.6207079,271845466.92409396,5877001.9282426471,5364578.017570517,6438383.0569478441,93250770.135901511,85120106.765417486,102158240.85493441,4705799.5020369692,4295514.4229156198,5155283.4078639476,74667225.403022096,68157205.486323625,81799215.641213521,8.6460756852881424,7.8930723116709194,9.4710213503832552,137.18784273863582,125.23988945189345,150.27730902257761,3.2571196192396381,2.9741779073314496,3.5670937135016647,51.680927899520405,47.19147343597583,56.599306924241219,2.6104245440098435,2.383880153244172,2.858613090916347,41.419775266836879,37.825180749631329,45.357799011005064,786877.15269715467,718346.50686768477,861955.24820636259,12485430.732757367,11398050.537968205,13676699.735567426,296429.62949565175,270679.17613975395,324640.29310548038,4703468.1252580648,4294884.0144980224,5151088.551417768,237574.07490850327,216956.32742931703,260161.65154215906,3769603.229680548,3442460.0954130106,4128001.7706900327]
[16,0.02,28.34628135602825,25.874410377476778,31.054316034060147,3258.9844101782987,2974.7923187398833,3570.3283458106639,10.65251857603487,9.723710776771215,0.53730153116247004,1224.7247366381421,1117.9392962541415,61.773792887687975,8.5296239855980467,7.7859506841130166,9.3443481791431608,980.65461372538346,895.15416781627221,1074.3238118826212,2579787.8684936129,2354823.5183958048,2826245.4169141916,296599343.64546955,270735093.56602359,324934676.17058104,969483.01070585835,884952.44873875752,1062089.6617595376,111461887.29800333,101743371.48373033,122108914.61958107,776278.913077901,708597.39474407991,850426.75505679077,89249127.386263609,81467753.514441416,97773937.325969383,1.4262754357595278,1.3020583627281455,1.5623602655469335,163.97951291667579,149.69822150484254,179.62524553213257,0.53730153116247004,0.49062685144238971,0.58843553142573557,61.773792887687975,56.407584472295291,67.652691343361241,0.43062130607533827,0.39325005102051785,0.471563028166891,49.508720581851357,45.212130983986675,54.215808342195167,129804.96524706842,118500.00097181625,142190.01105121261,14923733.832690826,13623997.127620891,16347647.98524214,48899.675918908637,44651.825169269439,53553.368298867579,5622017.2050399669,5133639.9397485415,6157054.260714517,39190.735722087273,35789.587288897688,42916.831453672974,4505776.0888462448,4114744.5605392717,4934166.950686302]
[19,0.02,9.7294170180421862,8.8809860276396755,10.658907498679385,{"$f":"F20+C21","v":3303.13160353998},3015.0897596530999,3618.6930987548403,3.6563101246662479,3.3375113977664204,0.18442033349819015,{"$f":"L20+I21","v":1241.3152301656153},1133.0832417496197,62.610599461778953,2.9276598126099458,2.6724056018563598,3.2073011290185542,{"$f":"R20+O21","v":993.93885918478134},907.28019824823048,1088.8769287702362,885471.77230789373,808256.28330587887,970064.46493345348,{"$f":"X20+U21","v":300617168.5034129},274402553.43116552,329336340.05519998,332759.85603164113,303746.06484620657,364545.63828042801,{"$f":"AD20+AA21","v":112971783.90126252},103121618.11790673,123763039.0910144,266445.57615107496,243214.95524481722,291895.661350596,{"$f":"AJ20+AG21","v":90458123.19237338},82571340.464999139,99098412.798568025,0.48954670006981976,0.44691113566885105,0.53625568606347584,{"$f":"AP20+AM21","v":166.20082923886423},151.72607911288569,182.05850370372127,0.18442033349819015,0.1683999808643995,0.20197127805114076,{"$f":"AV20+AS21","v":62.610599461778953},57.171698756176617,68.569135262775418,0.14780401743137112,0.13497691957154409,0.16185662216856336,{"$f":"BB20+AY21","v":50.179380758619999},45.824588252149709,54.950232160445893,44553.520867125037,40673.268977061642,48804.493822011289,{"$f":"BH20+BE21","v":15125895.267134147},13808551.933613094,16569098.193582872,16784.047723459113,15326.039498163145,18381.354730668252,{"$f":"BN20+BK21","v":5698174.7588651534},5203181.7866998529,6240459.589115967,13451.606095872612,12284.215176720354,14730.53008475183,{"$f":"BT20+BQ21","v":4566812.7012392003},4170484.1409989754,5001006.6758996071]
[25,0.02,0.67152723424985916,0.61296827687550315,0.73568094156514818,3320.3387746965223,3030.7964198089016,3637.5441404289109,0.2523596039746025,0.23035602174964237,1.272874585022123E-2,1247.7816766135227,1138.985869805523,62.936760036185959,0.20206794437330325,0.18445022340809797,0.22136887056874036,999.11663534447223,912.00653904599574,1094.5492706356588,61115.523074155761,55786.087232869613,66954.135686941227,302183188.78110623,275832012.58369279,331051968.57128024,22967.183478304109,20964.64304718397,25161.047550777726,113560293.55051951,103658814.79847276,124407764.17378452,18390.152308102643,16786.767996570132,20146.724700237261,90929351.285920337,83001483.540886179,99614651.191412926,3.3788657729893812E-2,3.0845938490933113E-2,3.7012525729463529E-2,167.06662765634405,152.51647347967642,183.00691030985729,1.272874585022123E-2,1.1623016382985209E-2,1.3940117223476153E-2,62.936760036185959,57.469526189014452,68.92633594023502,1.02014769078815E-2,9.316146827642504E-3,1.1171391834508016E-2,50.44078275432539,46.063304606165936,55.236487194566607,3075.097160345003,2807.2810296256512,3368.5005683777836,15204691.36126451,13880485.524236923,16655412.437986877,1158.4399277316775,1057.8077696865528,1268.6865288188737,5727858.5499228882,5230286.9857377596,6272968.3320707818,928.43382301621034,847.86015721763317,1016.7055342066386,4590602.8304928709,4192209.6557628764,5027058.6738687437]
[36,0.02,7.8416067618036333E-4,7.1577978368776414E-4,8.5907471084945659E-4,3321.2748558142757,3031.650872168389,3638.5696491543449,2.9468719599196877E-4,2.6899301259047324E-4,1.4863703873436114E-5,1248.1334554366529,1139.3069765474731,62.954503380067443,2.3596025270836401E-4,2.1538755918199532E-4,2.584984709136584E-4,999.39830967960529,912.26365500867223,1094.8578496615405,71.366264024245154,65.142936361844136,78.184171297226342,302268381.28594238,275909776.0759663,331145299.8599838,26.819406879936523,24.480985772861349,29.381241823891482,113592308.85188855,103688038.64152186,124442837.63069576,21.474682683704824,19.60236706971066,23.525880199639854,90954986.395637751,83024883.599362224,99642734.89020367,3.9455937661706154E-5,3.6019644104959963E-5,4.3220536298249627E-5,167.11372764407653,152.55947143881804,183.0585042358943,1.4863703873436114E-5,1.3572513401215099E-5,1.62782552820893E-5,62.954503380067443,57.485728191870848,68.945767885577879,1.191254296493098E-5,1.0878718871201502E-5,1.3045139091952518E-5,50.455003190101671,46.076290928523079,55.252059651530303,3.5908748678973756,3.2781386638452918,3.9334900338982268,15208977.919188363,13884398.75758031,16660107.988094723,1.3527419153136064,1.2352309982972567,1.4814798798307036,5729473.367144133,5231761.5259036887,6274736.8284822516,1.0841575103925343,0.99006944213194847,1.1872347963227265,4591897.0287420005,4193391.5376630994,5028475.9192228373]
[39,0.02,8.2032411527193822E-5,7.4878967489585053E-5,8.9869298925158718E-5,3321.2754923021143,3031.6514531527987,3638.5703464484354,3.0827739859589462E-5,2.8139826666959688E-5,1.5549179013965321E-6,1248.1336946284691,1139.3071948838246,62.954515444644301,2.4684212231245628E-5,2.2532066997696908E-5,2.7041974418342534E-5,999.39850120391372,912.26382983452879,1094.8580594796783,7.4657489433309694,6.8147158178784677,8.1789820754688023,302268439.21253896,275909828.9512099,331145363.32054192,2.8056247768080818,2.5609984796646819,3.0736227838120977,113592330.62067503,103688058.51225778,124442861.47887339,2.2465038873237129,2.0506376960934949,2.4610832252858699,90955003.826216429,83024899.510219038,99642753.985699132,4.1275542293476672E-6,3.7680775866928499E-6,4.5213754371285789E-6,167.11375966968714,152.55950067525657,183.05853931715578,1.5549179013965321E-6,1.419844221480372E-6,1.702896583324622E-6,62.954515444644301,57.485739208413733,68.945781098318363,1.2461918284331674E-6,1.1380416927790321E-6,1.3646746781961752E-6,50.455012859279115,46.076299758565781,55.252070240013808,0.37564766233988278,0.34293178437056687,0.41148923046051517,15208980.833831053,13884401.418381158,16660111.180831421,0.14151268337965783,0.12921966206854341,0.15498018564702576,5729474.46513821,5231762.5285164593,6274738.0309704086,0.11341560187132144,0.10357288548703819,0.12419869594295896,4591897.9087313842,4193392.3412830438,5028476.8828780325]
[44,0.02,1.2821812119669306E-6,1.1703716067740089E-6,1.4046731586853321E-6,3321.2755574768607,3031.6515126441341,3638.5704178495885,4.8184306811785621E-7,4.3983050587780234E-7,2.4303643915926725E-8,1248.1337191211069,1139.3072172409154,62.954516680026487,3.85818636388808E-7,3.5218022283362937E-7,4.2267087957294936E-7,999.39852081551885,912.26384773625477,1094.8580809645252,0.11669098652826584,0.10651522275047431,0.1278389474958195,302268445.14407605,275909834.36550117,331145369.81874269,4.3852415279291408E-2,4.0028862657699518E-2,4.8041271891305311E-2,113592332.84974375,103688060.54697093,124442863.9208665,3.5113256130258653E-2,3.2051832654104287E-2,3.8467169424885796E-2,90955005.611063644,83024901.139450565,99642755.941029608,6.4514408216438083E-8,5.8895724225901435E-8,7.0669903880775804E-8,167.11376294902871,152.55950366899401,183.05854290938828,2.4303643915926725E-8,2.219241822603801E-8,2.6616577087188308E-8,62.954516680026487,57.485740336479878,68.945782451269608,1.9478200374421966E-8,1.7787794479656359E-8,2.1330108432203115E-8,50.455013849378453,46.076300662739847,55.252071324247765,5.8714399102094946E-3,5.3600849069330896E-3,6.4316500076107338E-3,15208981.132283099,13884401.690840442,16660111.507759592,2.21186846158086E-3,2.0197263476288045E-3,2.4223679221948746E-3,5729474.5775700286,5231762.6311814738,6274738.1541021578,1.7727060701503718E-3,1.6188626588974492E-3,1.9412477522505296E-3,4591897.9988400741,4193392.4235716956,5028476.9815538889]
[50,0.02,4.5383758196431007E-9,4.1426174011953934E-9,4.9719451808997699E-9,3321.2755583466992,3031.6515134381207,3638.5704188025261,1.7055193983493831E-9,1.5568128077271294E-9,8.6024556316851402E-11,1248.1337194479916,1139.3072175392988,62.954516696514204,1.365633776109177E-9,1.2465681079609252E-9,1.4960750334022438E-9,999.39852107726028,912.26384797517562,1094.8580812512675,4.1303643095640639E-4,3.7701855778488752E-4,4.5249546843197308E-4,302268445.2232399,275909834.4377616,331145369.9054693,1.5521888737644114E-4,1.4168513832364874E-4,1.700456570892439E-4,113592332.87949346,103688060.57412672,124442863.95345797,1.2428598320048603E-4,1.1344984697559722E-4,1.3615740890494249E-4,90955005.63488467,83024901.161194682,99642755.967125922,2.2835354904234732E-10,2.0846579891555397E-10,2.5014138403806773E-10,167.11376299279561,152.55950370894919,183.05854295733113,8.6024556316851402E-11,7.8551715870139738E-11,9.421135540494688E-11,62.954516696514204,57.485740351535327,68.945782469326431,6.8944539792336172E-11,6.2961222327858867E-11,7.5499506181792918E-11,50.455013862592565,46.076300674807179,55.252071338718231,2.078239851456308E-5,1.8972419425442711E-5,2.2765303845132895E-5,15208981.136266313,13884401.694476752,16660111.512122858,7.8290730269479742E-6,7.1489717154044943E-6,8.5741515331546287E-6,5729474.5790705709,5231762.6325516673,6274738.1557455044,6.2746250600281697E-6,5.7300848568765424E-6,6.8711908866884503E-6,4591898.0000426872,4193392.42466994,5028476.9828708414]

{"sheet":"Lebanon NPV 3%","index":226,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU39","v":410.69487305549444},{"$f":"'WTP Values '!CV39","v":374.88118994852607},{"$f":"'WTP Values '!CW39","v":449.9302120530615},{"$f":"C3","v":410.69487305549444},{"$f":"D3","v":374.88118994852607},{"$f":"E3","v":449.9302120530615},{"$f":"'WTP Values '!CC39","v":154.33893107024926},{"$f":"'WTP Values '!CD39","v":140.88190662247573},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"I3","v":154.33893107024926},{"$f":"J3","v":140.88190662247573},{"$f":"K3","v":7.7846889813067266},{"$f":"'WTP Values '!CI39","v":123.5813896002027},{"$f":"'WTP Values '!CJ39","v":112.8066848580866},{"$f":"'WTP Values '!CK39","v":135.38551462953723},{"$f":"O3","v":123.5813896002027},{"$f":"P3","v":112.8066848580866},{"$f":"Q3","v":135.38551462953723},{"$f":"'WTP Values '!BH39","v":37377236.112692773},{"$f":"'WTP Values '!BI39","v":34117841.906976856},{"$f":"'WTP Values '!BJ39","v":40948034.352181502},{"$f":"U3","v":37377236.112692773},{"$f":"V3","v":34117841.906976856},{"$f":"W3","v":40948034.352181502},{"$f":"'WTP Values '!AV39","v":14046346.926794548},{"$f":"'WTP Values '!AW39","v":12821626.548824929},{"$f":"'WTP Values '!AX39","v":15388077.65756982},{"$f":"AA3","v":14046346.926794548},{"$f":"AB3","v":12821626.548824929},{"$f":"AC3","v":15388077.65756982},{"$f":"'WTP Values '!BB39","v":11247110.887593914},{"$f":"'WTP Values '!BC39","v":10266507.744938646},{"$f":"'WTP Values '!BD39","v":12321401.309197415},{"$f":"AG3","v":11247110.887593914},{"$f":"AH3","v":10266507.744938646},{"$f":"AI3","v":12321401.309197415},{"$f":"'WTP Values '!CX39","v":20.664580361503322},{"$f":"'WTP Values '!CY39","v":18.864862282112295},{"$f":"'WTP Values '!CZ39","v":22.636244340716303},{"$f":"AM3","v":20.664580361503322},{"$f":"AN3","v":18.864862282112295},{"$f":"AO3","v":22.636244340716303},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"'WTP Values '!CG39","v":7.1084432536297282},{"$f":"'WTP Values '!CH39","v":8.5255435393764873},{"$f":"AS3","v":7.7846889813067266},{"$f":"AT3","v":7.1084432536297282},{"$f":"AU3","v":8.5255435393764873},{"$f":"'WTP Values '!CL39","v":6.2390533845453309},{"$f":"'WTP Values '!CM39","v":5.697600251490897},{"$f":"'WTP Values '!CN39","v":6.8322372009998888},{"$f":"AY3","v":6.2390533845453309},{"$f":"AZ3","v":5.697600251490897},{"$f":"BA3","v":6.8322372009998888},{"$f":"'WTP Values '!BK39","v":1880678.2115277508},{"$f":"'WTP Values '!BL39","v":1716886.3261087409},{"$f":"'WTP Values '!BM39","v":2060118.8496288671},{"$f":"BE3","v":1880678.2115277508},{"$f":"BF3","v":1716886.3261087409},{"$f":"BG3","v":2060118.8496288671},{"$f":"'WTP Values '!AY39","v":708482.56749205256},{"$f":"'WTP Values '!AZ39","v":646937.61552921787},{"$f":"'WTP Values '!BA39","v":775907.55270338827},{"$f":"BK3","v":708482.56749205256},{"$f":"BL3","v":646937.61552921787},{"$f":"BM3","v":775907.55270338827},{"$f":"'WTP Values '!BE39","v":567814.66430026572},{"$f":"'WTP Values '!BF39","v":518537.15214734874},{"$f":"'WTP Values '!BG39","v":621800.17281391681},{"$f":"BQ3","v":567814.66430026572},{"$f":"BR3","v":518537.15214734874},{"$f":"BS3","v":621800.17281391681}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":387.11930724431562},{"$f":"D3/(1+B4)^A4","v":353.36147605667458},{"$f":"E3/(1+B4)^A4","v":424.10237727689838},{"$f":"F3+C4","v":797.81418029981},{"$f":"G3+D4","v":728.24266600520059},{"$f":"H3+E4","v":874.03258932995982},{"$f":"I3/(1+B4)^A4","v":145.47924504689345},{"$f":"J3/(1+B4)^A4","v":132.7947088533092},{"$f":"K3/(1+B4)^A4","v":7.3378159876583346},{"$f":"L3+I4","v":299.81817611714268},{"$f":"M3+J4","v":273.67661547578496},{"$f":"N3+K4","v":15.12250496896506},{"$f":"O3/(1+B4)^A4","v":116.48731228221577},{"$f":"P3/(1+B4)^A4","v":106.33111967017307},{"$f":"Q3/(1+B4)^A4","v":127.61383224576984},{"$f":"R3+O4","v":240.06870188241845},{"$f":"S3+P4","v":219.13780452825966},{"$f":"T3+Q4","v":262.99934687530708},{"$f":"U3/(1+B4)^A4","v":35231629.854550637},{"$f":"V3/(1+B4)^A4","v":32159338.209988553},{"$f":"W3/(1+B4)^A4","v":38597449.66743473},{"$f":"X3+U4","v":72608865.967243403},{"$f":"Y3+V4","v":66277180.116965413},{"$f":"Z3+W4","v":79545484.019616231},{"$f":"AA3/(1+B4)^A4","v":13240029.151470024},{"$f":"AB3/(1+B4)^A4","v":12085612.733363116},{"$f":"AC3/(1+B4)^A4","v":14504739.049457839},{"$f":"AD3+AA4","v":27286376.078264572},{"$f":"AE3+AB4","v":24907239.282188043},{"$f":"AF3+AC4","v":29892816.707027659},{"$f":"AG3/(1+B4)^A4","v":10601480.712219732},{"$f":"AH3/(1+B4)^A4","v":9677168.2014691737},{"$f":"AI3/(1+B4)^A4","v":11614102.46884477},{"$f":"AJ3+AG4","v":21848591.599813648},{"$f":"AK3+AH4","v":19943675.946407817},{"$f":"AL3+AI4","v":23935503.778042182},{"$f":"AM3/(1+B4)^A4","v":19.478348912718751},{"$f":"AN3/(1+B4)^A4","v":17.78194201349071},{"$f":"AO3/(1+B4)^A4","v":21.336831313711286},{"$f":"AP3+AM4","v":40.14292927422207},{"$f":"AQ3+AN4","v":36.646804295603005},{"$f":"AR3+AO4","v":43.973075654427589},{"$f":"AS3/(1+B4)^A4","v":7.3378159876583346},{"$f":"AT3/(1+B4)^A4","v":6.700389531180817},{"$f":"AU3/(1+B4)^A4","v":8.0361424633579865},{"$f":"AV3+AS4","v":15.12250496896506},{"$f":"AW3+AT4","v":13.808832784810544},{"$f":"AX3+AU4","v":16.561686002734476},{"$f":"AY3/(1+B4)^A4","v":5.8809061971395336},{"$f":"AZ3/(1+B4)^A4","v":5.3705346889347698},{"$f":"BA3/(1+B4)^A4","v":6.4400388358939473},{"$f":"BB3+AY4","v":12.119959581684864},{"$f":"BC3+AZ4","v":11.068134940425667},{"$f":"BD3+BA4","v":13.272276036893835},{"$f":"BE3/(1+B4)^A4","v":1772719.5885830435},{"$f":"BF3/(1+B4)^A4","v":1618330.0274377801},{"$f":"BG3/(1+B4)^A4","v":1941859.5999895062},{"$f":"BH3+BE4","v":3653397.8001107946},{"$f":"BI3+BF4","v":3335216.3535465207},{"$f":"BJ3+BG4","v":4001978.4496183731},{"$f":"BK3/(1+B4)^A4","v":667812.76981058775},{"$f":"BL3/(1+B4)^A4","v":609800.74986258638},{"$f":"BM3/(1+B4)^A4","v":731367.28504419676},{"$f":"BN3+BK4","v":1376295.3373026403},{"$f":"BO3+BL4","v":1256738.3653918044},{"$f":"BP3+BM4","v":1507274.837747585},{"$f":"BQ3/(1+B4)^A4","v":535219.77971558657},{"$f":"BR3/(1+B4)^A4","v":488770.99834795808},{"$f":"BS3/(1+B4)^A4","v":586106.29919305956},{"$f":"BT3+BQ4","v":1103034.4440158522},{"$f":"BU3+BR4","v":1007308.1504953068},{"$f":"BV3+BS4","v":1207906.4720069764}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":354.26900519920861},{"$f":"D4/(1+B5)^A5","v":323.37580754998692},{"$f":"E4/(1+B5)^A5","v":388.11375327680048},{"$f":"F4+C5","v":1152.0831854990186},1051.6184735551874,1262.1463426067603,{"$f":"I4/(1+B5)^A5","v":133.13411771365901},{"$f":"J4/(1+B5)^A5","v":121.52597021333709},{"$f":"K4/(1+B5)^A5","v":6.7151410989737919},{"$f":"L4+I5","v":432.95229383080169},395.20258568912203,21.837646067938852,{"$f":"O4/(1+B5)^A5","v":106.60239225553663},{"$f":"P4/(1+B5)^A5","v":97.308037295841572},{"$f":"Q4/(1+B5)^A5","v":116.78473419780956},{"$f":"R4+O5","v":346.67109413795509},316.44584182410125,379.78408107311662,{"$f":"U4/(1+B5)^A5","v":32241932.206809785},{"$f":"V4/(1+B5)^A5","v":29430350.133188393},{"$f":"W4/(1+B5)^A5","v":35322134.135456279},{"$f":"X4+U5","v":104850798.17405319},95707530.25015381,114867618.15507251,{"$f":"AA4/(1+B5)^A5","v":12116502.247560482},{"$f":"AB4/(1+B5)^A5","v":11060047.691109596},{"$f":"AC4/(1+B5)^A5","v":13273890.962205417},{"$f":"AD4+AA5","v":39402878.32582505},35967286.973297641,43166707.669233076,{"$f":"AG4/(1+B5)^A5","v":9701856.6505812816},{"$f":"AH4/(1+B5)^A5","v":8855979.76573213},{"$f":"AI4/(1+B5)^A5","v":10628549.005236229},{"$f":"AJ4+AG5","v":31550448.250394929},28799655.712139949,34564052.783278413,{"$f":"AM4/(1+B5)^A5","v":17.825448545445248},{"$f":"AN4/(1+B5)^A5","v":16.272995920747551},{"$f":"AO4/(1+B5)^A5","v":19.526223213768201},{"$f":"AP4+AM5","v":57.968377819667317},52.919800216350552,63.499298868195794,{"$f":"AS4/(1+B5)^A5","v":6.7151410989737919},{"$f":"AT4/(1+B5)^A5","v":6.1318055938773517},{"$f":"AU4/(1+B5)^A5","v":7.3542087487158154},{"$f":"AV4+AS5","v":21.837646067938852},19.940638378687897,23.915894751450292,{"$f":"AY4/(1+B5)^A5","v":5.3818622557505522},{"$f":"AZ4/(1+B5)^A5","v":4.9148000268454703},{"$f":"BA4/(1+B5)^A5","v":5.8935478265787768},{"$f":"BB4+AY5","v":17.501821837435415},15.982934967271138,19.16582386347261,{"$f":"BE4/(1+B5)^A5","v":1622289.5458637369},{"$f":"BF4/(1+B5)^A5","v":1481001.2266904542},{"$f":"BG4/(1+B5)^A5","v":1777076.6165652594},{"$f":"BH4+BE5","v":5275687.345974531},4816217.5802369751,5779055.0661836322,{"$f":"BK4/(1+B5)^A5","v":611143.28630169085},{"$f":"BL4/(1+B5)^A5","v":558054.07010404824},{"$f":"BM4/(1+B5)^A5","v":669304.67083196144},{"$f":"BN4+BK5","v":1987438.6236043312},1814792.4354958525,2176579.5085795466,{"$f":"BQ4/(1+B5)^A5","v":489801.91732755443},{"$f":"BR4/(1+B5)^A5","v":447294.70247185079},{"$f":"BS4/(1+B5)^A5","v":536370.29120087589},{"$f":"BT4+BQ5","v":1592836.3613434066},1454602.8529671575,1744276.7632078524]
[4,0.03,314.7634225974727,287.31521661743983,344.8340429043825,1466.8466080964913,1338.9336901726272,1606.9803855111427,118.28793922426873,107.97425051993783,5.9663158913645393,551.24023305507046,503.17683620905984,27.803961959303393,94.71484479587204,86.456930795452038,103.76172372903022,441.38593893382711,402.90277261955328,483.54580480214685,28646539.1655262,26148484.908961657,31383258.684093535,133497337.33957939,121856015.15911546,146250876.83916605,10765355.312998824,9826709.1228806973,11793680.195364635,50168233.638823874,45793996.096178338,54960387.864597708,8619973.9747761562,7868423.3184564151,9443328.1292895693,40170422.225171089,36668079.030596361,44007380.912567981,15.83768015591566,14.45834610636904,17.348796420143707,73.806057975582974,67.378146322719587,80.848095288339493,5.9663158913645393,5.4480298504969964,6.5341192209022481,27.803961959303393,25.388668229184894,30.45001397235254,4.7817149079006791,4.3667361669478808,5.2363409101869021,22.283536745336093,20.349671134219019,24.402164773659514,1441383.2494689552,1315850.4078617156,1578909.556972068,6717070.5954434862,6132067.9880986903,7357964.6231557,542992.894299682,495823.81332408078,594668.53114367137,2530431.5179040134,2310616.2488199333,2771248.039723218,435182.6595898032,397415.54974754114,476558.05661874468,2028019.0209332099,1852018.4027146986,2220834.8198265969]
[5,0.03,271.51769333540483,247.84062974144257,297.45687456402607,1738.3643014318961,1586.7743199140698,1904.4372600751688,102.03621546155433,93.139536985794763,5.1465964983018857,653.27644851662478,596.31637319485458,32.950558457605283,81.701857132501956,74.578507975050684,89.505774371504231,523.08779606632902,477.48128059460396,573.05157917365113,24710756.326387901,22555912.780807074,27071474.623499684,158208093.66596729,144411927.93992254,173322351.46266574,9286290.0600095186,8476605.6109848935,10173332.136739079,59454523.698833391,54270601.70716323,65133720.001336783,7435665.2718047909,6787371.0737536987,8145897.7981472574,47606087.496975884,43455450.10435006,52153278.710715234,13.661722026759605,12.47189635902051,14.965224190508501,87.467780002342579,79.850042681740092,95.813319478848001,5.1465964983018857,4.6995184066258533,5.6363886381636892,32.950558457605283,30.088186635810747,36.086402610516231,4.1247492839758397,3.7667849766972759,4.5169136671573913,26.408286029311931,24.116456110916296,28.919078440816904,1243349.8526561118,1135064.120757001,1361981.2535922148,7960420.4480995983,7267132.1088556908,8719945.8767479155,468390.4404810876,427701.97688020603,512966.29876135878,2998821.9583851011,2738318.2257001391,3284214.3384845769,375392.38497382763,342814.14426309074,411083.165908375,2403411.4059070377,2194832.5469777891,2631917.9857349717]
[9,0.03,111.86169462848716,102.1070579235586,122.54829384736266,2408.4622661973917,2198.4379633981962,2638.5523882728494,42.037569761272636,38.372256025589536,2.1203296138713075,905.09893372276815,826.18210830289252,45.652212617288804,33.660083366451062,30.725357830172349,36.875193941277928,724.72566175937811,661.53892264150704,793.94929123182806,10180504.424095746,9292737.414488133,11153089.105452739,219193539.28727278,200079280.81911689,240133982.87262675,3825828.5497480971,3492249.2773640193,4191278.1404941701,82372824.134405822,75190623.891588897,90241215.118758455,3063395.6401758203,2796307.0143077876,3356002.0372064491,65957098.453594647,60206489.370922543,72257123.394543201,5.6284485872117767,5.1382561659710975,6.1654742196766579,121.18452241004562,110.63032909431647,132.74706824906664,2.1203296138713075,1.9361393596311431,2.3221174904093336,45.652212617288804,41.686464747903614,49.996849877005118,1.6993420913207631,1.5518655363427112,1.8609086247452851,36.588050251696529,33.412774577632419,40.066693236014267,512243.67674037174,467631.38895344886,561118.24318886909,11028972.61323284,10068438.159500543,12081276.974067952,192970.65976203152,176207.55149342338,211335.32316756077,4154796.278240093,3793874.571634348,4550200.6120518679,154656.69223231505,141234.88841116935,169360.82141413135,3329869.1629294828,3040888.1301023518,3646459.5776314395]
[16,0.03,7.5944083634220965,6.932155795015289,8.3199328492964586,2661.4906588452118,2429.401608551274,2915.7536046223299,2.8539749235271024,2.6051329103492615,0.14395141255704735,1000.1868790899628,912.97920445517013,50.448345876875599,2.2852185413483053,2.0859769311520329,2.5034957873696952,800.86393964700585,731.03892379129957,877.36006989494729,691165.17677463335,630893.73868382059,757194.97600809473,242221589.05290681,221099223.51795912,265361995.18535936,259739.53310579242,237092.48467271114,284550.29104745126,91026753.897439942,83090005.57279487,99721782.837237358,207977.1591829377,189844.23083062086,227842.51591814938,72886423.791033521,66531666.828049459,79848317.180918261,0.38212130761808472,0.34884162742085406,0.41858054389291871,133.91593421149355,122.25293773623238,146.69321877805274,0.14395141255704735,0.13144654203896636,0.15765100420284839,50.448345876875599,46.065964197976186,55.249422333457346,0.11537012588181399,0.10535778710710021,0.12633904814571675,40.43192012470108,36.923056122807083,44.276022620372188,34776.76317766487,31747.987933327393,38094.909013268654,12187655.168508716,11126208.820775915,13350512.5924893,13100.981504518011,11962.916413917754,14347.777861587194,4591291.1483557243,4192451.704538201,5028235.8975746883,10499.805861596355,9588.5854520535722,11498.0846915935,3679698.7840320184,3360357.9621941997,4029549.5760643692]
[19,0.03,1.5391601550512066,1.4049413038788725,1.6862023375009054,{"$f":"F20+C21","v":2670.323487605132},2437.4641911968652,2925.4302691674998,0.57841562839384064,0.52798277131562654,2.917465954797652E-2,{"$f":"L20+I21","v":1003.506251788702},916.00915646628084,50.615771450537011,0.46314566666818274,0.4227653324844991,0.50738395670385916,{"$f":"R20+O21","v":803.52180884349832},733.46506104232651,880.27181081442734,140078.57488599373,127863.35132179593,153460.84657363041,{"$f":"X20+U21","v":243025462.55550569},221832997.11727461,266242665.96850613,52641.459468199486,48051.577951477026,57669.860393326184,{"$f":"AD20+AA21","v":91328849.163893491},83365760.735957354,100052734.75266413,42150.769521021102,38475.76556038233,46176.885064133428,{"$f":"AJ20+AG21","v":73128315.791717261},66752468.963218026,80113313.982647732,7.744459646317968E-2,7.0699797489880506E-2,8.4833796657904983E-2,{"$f":"AP20+AM21","v":134.36036805204969},122.65866497815696,147.18005726362168,2.917465954797652E-2,2.664029511503313E-2,3.1951158334010708E-2,{"$f":"AV20+AS21","v":50.615771450537011},46.218845731514186,55.43278149157954,2.3382084863357848E-2,2.1352882302281773E-2,2.5605158378046441E-2,{"$f":"BB20+AY21","v":40.566103660423579},37.045594607374667,44.422963780836668,7048.2130592980238,6434.3706173847349,7720.7022927462394,{"$f":"BH20+BE21","v":12228102.979486607},11163133.954040769,13394819.639442371,2655.1783574001352,2424.5264938865248,2907.8668069055238,{"$f":"BN20+BK21","v":4606528.5073017664},4206365.4140856499,5044923.3679966331,2127.9976062098408,1943.3203963836218,2330.3189622964101,{"$f":"BT20+BQ21","v":3691910.7935460941},3371510.158559591,4042922.6537667825]
[25,0.03,2.8461545349234212E-2,2.5979623044510562E-2,3.11805916618015E-2,2672.0820501802727,2439.0694024474055,2927.3568343239021,1.0695834727926285E-2,9.7632501335860773E-3,5.3948635107798606E-4,1004.1671187385331,916.61240151450272,50.649104865682389,8.5643078479635208E-3,7.8176105606055906E-3,9.3823449403940273E-3,804.05097446253319,733.94809023804362,880.8515207520569,2590.2780152473297,2364.3988965068347,2837.7377297308899,243185508.88893318,221979086.98558933,266418002.17419478,973.42520269061185,888.55091556260209,1066.4084185664565,91388994.497189596,83420661.914619401,100118625.26955967,779.43548258481849,711.4787520645591,853.88483065005335,73176475.020339325,66796429.327668957,80166073.23687081,1.4320750748752333E-3,1.3073529001099721E-3,1.5687132640503859E-3,134.44885213120165,122.73944280853918,147.27698385012417,5.3948635107798606E-4,4.9262187891569516E-4,5.9082827664139615E-4,50.649104865682389,46.249283516579155,55.469287186645907,4.3237233403820924E-4,3.9484911689585315E-4,4.7348053674560459E-4,40.592818787653549,37.069991275625824,44.452218873691315,130.33278893033821,118.98185547454165,142.76819583185153,12236155.893062253,11170485.52387266,13403640.903468259,49.09851582464789,44.83339211303543,53.771131433376418,4609562.1729500899,4209135.5491756182,5048245.7420350574,39.350096332365261,35.935117868175418,43.09134342252586,3694342.1304917582,3373730.4931423012,4045585.1523389993]
[36,0.03,1.1933417977337592E-6,1.08927922528338E-6,1.3073465566091483E-6,2672.1056348588572,2439.0909304794127,2927.382672142031,4.4845725999309281E-7,4.0935565244883853E-7,2.2619699814210957E-8,1004.1759818491323,916.62049183825388,50.64955191140794,3.5908614230987684E-7,3.2777845777184771E-7,3.9338497754582723E-7,804.05807128195806,733.9545683062621,880.85929543846544,0.10860573399710537,9.9135025702077634E-2,0.11898127815414247,243187655.32454249,221981046.24631587,266420353.66746199,4.0813981359217322E-2,3.7255353985337372E-2,4.4712601642508863E-2,91389801.126634672,83421398.212929726,100119508.94960874,3.2680338632079003E-2,2.9831034211954224E-2,3.5801866917705427E-2,73177120.900073111,66797018.895012587,80166780.809106693,6.0044351892062682E-8,5.4814973710893543E-8,6.5773347289487556E-8,134.45003882117001,122.74052614739404,147.27828376541936,2.2619699814210957E-8,2.0654756141133259E-8,2.4772375116945394E-8,50.64955191140794,46.249691728028523,55.469776776892402,1.8128600259064314E-8,1.6555318736505729E-8,1.9852193827808003E-8,40.593177073277253,37.070318467610541,44.452611223654692,5.4646212191696445E-3,4.9886968387508213E-3,5.9860156355765522E-3,12236263.893414948,11170584.118266754,13403759.208429199,2.0586131364726196E-3,1.8797841117264476E-3,2.254527569164833E-3,4609602.8584680576,4209172.7003959706,5048290.2995190751,1.6498793063435971E-3,1.5066953544648901E-3,1.8067431193782096E-3,3694374.7379753958,3373760.2708017514,4045620.8600095399]
[39,0.03,4.1050763222650626E-8,3.7471027701685062E-8,4.4972508335188034E-8,2672.1056354296666,2439.0909310004454,2927.3826727673718,1.5426856605891201E-8,1.4081767683360802E-8,7.7811398461363033E-10,1004.175982063642,916.62049203406013,50.64955192222758,1.2352504732920218E-8,1.1275525490710845E-8,1.3532379071318141E-8,804.05807145371898,733.95456846304785,880.8592956266325,3.7360195372390962E-3,3.4102287164463467E-3,4.0929365641173519E-3,243187655.37649167,221981046.29373491,266420353.72437406,1.40399430249799E-3,1.2815781012049375E-3,1.5381062044261334E-3,91389801.146157146,83421398.230749995,100119508.97099604,1.1241983191816638E-3,1.0261827118159276E-3,1.2315783831242878E-3,73177120.91570504,66797018.909281611,80166780.826231733,2.0655159125906225E-9,1.8856261560057583E-9,2.2625924199332517E-9,134.45003884989092,122.74052617361357,147.27828379688057,7.7811398461363033E-10,7.1052024271793732E-10,8.5216566395279212E-10,50.64955192222758,46.249691737908272,55.469776788741726,6.23620892359764E-10,5.6950026456664213E-10,6.8291223002760486E-10,40.593177081948674,37.070318475529412,44.452611233150549,1.8798207872683094E-4,1.7161035765784458E-4,2.0591796161820294E-4,12236263.89602883,11170584.120652987,13403759.211292477,7.0815956160139257E-5,6.4664266873688516E-5,7.7555380693513645E-5,4609602.8594527505,4209172.7012951244,5048290.3005974777,5.6755579063168551E-5,5.1830074470085009E-5,6.21516686489979E-5,3694374.7387645794,3373760.2715224461,4045620.8608737555]
[44,0.03,8.2699721670853981E-11,7.5488086417364379E-11,9.0600359900447744E-11,2672.1056354474649,2439.0909310166912,2927.38267278687,3.1078514682996918E-11,2.8368736087347454E-11,1.5675667126266734E-12,1004.1759820703307,916.62049204016569,50.649551922564953,2.4885011219151884E-11,2.2715358901290511E-11,2.7261953125514591E-11,804.05807145907488,733.95456846793661,880.85929563249965,7.5264806700613644E-6,6.8701515768275228E-6,8.2455157491980638E-6,243187655.37811151,221981046.29521349,266420353.72614866,2.8284477298093799E-6,2.5818314678892443E-6,3.0986258237476337E-6,91389801.146765888,83421398.231305629,100119508.97166291,2.2647785522259622E-6,2.0673190456978718E-6,2.4811034315683668E-6,73177120.916192457,66797018.909726538,80166780.826765716,4.1611306993608399E-12,3.7987298173037349E-12,4.5581555297324851E-12,134.45003885078648,122.74052617443112,147.27828379786155,1.5675667126266734E-12,1.4313942470589455E-12,1.7167491586969802E-12,50.649551922564953,46.249691738216335,55.469776789111208,1.2563292415919182E-12,1.1472993355980274E-12,1.3757759153608852E-12,40.593177082219064,37.070318475776332,44.452611233446646,3.7870344835000803E-7,3.45721436095216E-7,4.1483657734915556E-7,12236263.896110332,11170584.120727392,13403759.211381759,1.4266384847791305E-7,1.3027082696365432E-7,1.5624090501420318E-7,4609602.8594834544,4209172.7013231618,5048290.3006311031,1.1433820526879645E-7,1.0441542120928438E-7,1.25209016718481E-7,3694374.7387891868,3373760.2715449175,4045620.8609007029]
[50,0.03,1.8150768050331599E-14,1.6567972895703934E-14,1.9884784187963639E-14,2672.105635447494,2439.0909310167181,2927.3826727869023,6.8210496959714482E-15,6.2263129572779126E-15,3.4404637923146893E-16,1004.1759820703418,916.62049204017569,50.649551922565507,5.4617120522657393E-15,4.9855211392164501E-15,5.9833984659542121E-15,804.05807145908375,733.95456846794468,880.8592956325092,1.6518967913979617E-9,1.5078470062803609E-9,1.8097091597805952E-9,243187655.37811416,221981046.29521593,266420353.72615159,6.2078200082202161E-10,5.6665516124972125E-10,6.8008014374530362E-10,91389801.146766886,83421398.231306553,100119508.97166401,4.9706902703285428E-10,4.5373101295115227E-10,5.4454757507546245E-10,73177120.916193262,66797018.909727268,80166780.826766595,9.1327657004474631E-16,8.337375556616746E-16,1.0004147787436725E-15,134.45003885078796,122.74052617443247,147.27828379786317,3.4404637923146893E-16,3.1415952124180437E-16,3.7678864149179701E-16,50.649551922565507,46.249691738216839,55.469776789111812,2.7573660706793584E-16,2.5180694328840189E-16,3.0195252202098733E-16,40.593177082219512,37.070318475776745,44.452611233447129,8.3117068739594807E-11,7.5878243237224247E-11,9.1047494987055534E-11,12236263.896110466,11170584.120727515,13403759.211381907,3.1311573613226078E-11,2.8591578256490111E-11,3.4291438587587801E-11,4609602.8594835056,4209172.7013232075,5048290.3006311581,2.5094718593914417E-11,2.2916885969585204E-11,2.748062235701805E-11,3694374.7387892273,3373760.2715449543,4045620.8609007471]

{"sheet":"Lebanon NPV 4%","index":227,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU39","v":410.69487305549444},{"$f":"'WTP Values '!CV39","v":374.88118994852607},{"$f":"'WTP Values '!CW39","v":449.9302120530615},{"$f":"C3","v":410.69487305549444},{"$f":"D3","v":374.88118994852607},{"$f":"E3","v":449.9302120530615},{"$f":"'WTP Values '!CC39","v":154.33893107024926},{"$f":"'WTP Values '!CD39","v":140.88190662247573},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"I3","v":154.33893107024926},{"$f":"J3","v":140.88190662247573},{"$f":"K3","v":7.7846889813067266},{"$f":"'WTP Values '!CI39","v":123.5813896002027},{"$f":"'WTP Values '!CJ39","v":112.8066848580866},{"$f":"'WTP Values '!CK39","v":135.38551462953723},{"$f":"O3","v":123.5813896002027},{"$f":"P3","v":112.8066848580866},{"$f":"Q3","v":135.38551462953723},{"$f":"'WTP Values '!BH39","v":37377236.112692773},{"$f":"'WTP Values '!BI39","v":34117841.906976856},{"$f":"'WTP Values '!BJ39","v":40948034.352181502},{"$f":"U3","v":37377236.112692773},{"$f":"V3","v":34117841.906976856},{"$f":"W3","v":40948034.352181502},{"$f":"'WTP Values '!AV39","v":14046346.926794548},{"$f":"'WTP Values '!AW39","v":12821626.548824929},{"$f":"'WTP Values '!AX39","v":15388077.65756982},{"$f":"AA3","v":14046346.926794548},{"$f":"AB3","v":12821626.548824929},{"$f":"AC3","v":15388077.65756982},{"$f":"'WTP Values '!BB39","v":11247110.887593914},{"$f":"'WTP Values '!BC39","v":10266507.744938646},{"$f":"'WTP Values '!BD39","v":12321401.309197415},{"$f":"AG3","v":11247110.887593914},{"$f":"AH3","v":10266507.744938646},{"$f":"AI3","v":12321401.309197415},{"$f":"'WTP Values '!CX39","v":20.664580361503322},{"$f":"'WTP Values '!CY39","v":18.864862282112295},{"$f":"'WTP Values '!CZ39","v":22.636244340716303},{"$f":"AM3","v":20.664580361503322},{"$f":"AN3","v":18.864862282112295},{"$f":"AO3","v":22.636244340716303},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"'WTP Values '!CG39","v":7.1084432536297282},{"$f":"'WTP Values '!CH39","v":8.5255435393764873},{"$f":"AS3","v":7.7846889813067266},{"$f":"AT3","v":7.1084432536297282},{"$f":"AU3","v":8.5255435393764873},{"$f":"'WTP Values '!CL39","v":6.2390533845453309},{"$f":"'WTP Values '!CM39","v":5.697600251490897},{"$f":"'WTP Values '!CN39","v":6.8322372009998888},{"$f":"AY3","v":6.2390533845453309},{"$f":"AZ3","v":5.697600251490897},{"$f":"BA3","v":6.8322372009998888},{"$f":"'WTP Values '!BK39","v":1880678.2115277508},{"$f":"'WTP Values '!BL39","v":1716886.3261087409},{"$f":"'WTP Values '!BM39","v":2060118.8496288671},{"$f":"BE3","v":1880678.2115277508},{"$f":"BF3","v":1716886.3261087409},{"$f":"BG3","v":2060118.8496288671},{"$f":"'WTP Values '!AY39","v":708482.56749205256},{"$f":"'WTP Values '!AZ39","v":646937.61552921787},{"$f":"'WTP Values '!BA39","v":775907.55270338827},{"$f":"BK3","v":708482.56749205256},{"$f":"BL3","v":646937.61552921787},{"$f":"BM3","v":775907.55270338827},{"$f":"'WTP Values '!BE39","v":567814.66430026572},{"$f":"'WTP Values '!BF39","v":518537.15214734874},{"$f":"'WTP Values '!BG39","v":621800.17281391681},{"$f":"BQ3","v":567814.66430026572},{"$f":"BR3","v":518537.15214734874},{"$f":"BS3","v":621800.17281391681}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":379.71049653799406},{"$f":"D3/(1+B4)^A4","v":346.59873331039756},{"$f":"E3/(1+B4)^A4","v":415.98577297805235},{"$f":"F3+C4","v":790.40536959348856},{"$f":"G3+D4","v":721.47992325892369},{"$f":"H3+E4","v":865.91598503111391},{"$f":"I3/(1+B4)^A4","v":142.69501763151743},{"$f":"J3/(1+B4)^A4","v":130.25324206959664},{"$f":"K3/(1+B4)^A4","v":7.1973825640779641},{"$f":"L3+I4","v":297.03394870176669},{"$f":"M3+J4","v":271.13514869207233},{"$f":"N3+K4","v":14.982071545384692},{"$f":"O3/(1+B4)^A4","v":114.25794156823473},{"$f":"P3/(1+B4)^A4","v":104.29612135547946},{"$f":"Q3/(1+B4)^A4","v":125.17151870334432},{"$f":"R3+O4","v":237.83933116843741},{"$f":"S3+P4","v":217.10280621356605},{"$f":"T3+Q4","v":260.55703333288153},{"$f":"U3/(1+B4)^A4","v":34557355.873421572},{"$f":"V3/(1+B4)^A4","v":31543862.709852859},{"$f":"W3/(1+B4)^A4","v":37858759.57117372},{"$f":"X3+U4","v":71934591.986114353},{"$f":"Y3+V4","v":65661704.616829716},{"$f":"Z3+W4","v":78806793.923355222},{"$f":"AA3/(1+B4)^A4","v":12986637.321370697},{"$f":"AB3/(1+B4)^A4","v":11854314.486709436},{"$f":"AC3/(1+B4)^A4","v":14227142.804705823},{"$f":"AD3+AA4","v":27032984.248165242},{"$f":"AE3+AB4","v":24675941.035534367},{"$f":"AF3+AC4","v":29615220.462275643},{"$f":"AG3/(1+B4)^A4","v":10398586.249624548},{"$f":"AH3/(1+B4)^A4","v":9491963.5215778891},{"$f":"AI3/(1+B4)^A4","v":11391828.133503526},{"$f":"AJ3+AG4","v":21645697.13721846},{"$f":"AK3+AH4","v":19758471.266516536},{"$f":"AL3+AI4","v":23713229.442700941},{"$f":"AM3/(1+B4)^A4","v":19.105566162632506},{"$f":"AN3/(1+B4)^A4","v":17.44162563065116},{"$f":"AO3/(1+B4)^A4","v":20.928480344597173},{"$f":"AP3+AM4","v":39.770146524135825},{"$f":"AQ3+AN4","v":36.306487912763458},{"$f":"AR3+AO4","v":43.564724685313479},{"$f":"AS3/(1+B4)^A4","v":7.1973825640779641},{"$f":"AT3/(1+B4)^A4","v":6.572155375027485},{"$f":"AU3/(1+B4)^A4","v":7.8823442486838813},{"$f":"AV3+AS4","v":14.982071545384692},{"$f":"AW3+AT4","v":13.680598628657213},{"$f":"AX3+AU4","v":16.407887788060368},{"$f":"AY3/(1+B4)^A4","v":5.768355570030816},{"$f":"AZ3/(1+B4)^A4","v":5.2677517118074118},{"$f":"BA3/(1+B4)^A4","v":6.3167873529954583},{"$f":"BB3+AY4","v":12.007408954576146},{"$f":"BC3+AZ4","v":10.965351963298309},{"$f":"BD3+BA4","v":13.149024553995346},{"$f":"BE3/(1+B4)^A4","v":1738792.7251550949},{"$f":"BF3/(1+B4)^A4","v":1587357.9198490577},{"$f":"BG3/(1+B4)^A4","v":1904695.6819793517},{"$f":"BH3+BE4","v":3619470.9366828455},{"$f":"BI3+BF4","v":3304244.2459577983},{"$f":"BJ3+BG4","v":3964814.5316082188},{"$f":"BK3/(1+B4)^A4","v":655031.95958954562},{"$f":"BL3/(1+B4)^A4","v":598130.19187242771},{"$f":"BM3/(1+B4)^A4","v":717370.14857931598},{"$f":"BN3+BK4","v":1363514.5270815981},{"$f":"BO3+BL4","v":1245067.8074016455},{"$f":"BP3+BM4","v":1493277.7012827042},{"$f":"BQ3/(1+B4)^A4","v":524976.57572139951},{"$f":"BR3/(1+B4)^A4","v":479416.7456983623},{"$f":"BS3/(1+B4)^A4","v":574889.21303061827},{"$f":"BT3+BQ4","v":1092791.2400216651},{"$f":"BU3+BR4","v":997953.89784571109},{"$f":"BV3+BS4","v":1196689.3858445352}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":337.56124877140172},{"$f":"D4/(1+B5)^A5","v":308.12501183289493},{"$f":"E4/(1+B5)^A5","v":369.80983743639439},{"$f":"F4+C5","v":1127.9666183648903},1029.6049350918186,1235.7258224675084,{"$f":"I4/(1+B5)^A5","v":126.85535107490098},{"$f":"J4/(1+B5)^A5","v":115.79465790495263},{"$f":"K4/(1+B5)^A5","v":6.3984468914268424},{"$f":"L4+I5","v":423.88929977666766},386.92980659702494,21.380518436811535,{"$f":"O4/(1+B5)^A5","v":101.57489400339483},{"$f":"P4/(1+B5)^A5","v":92.718872108521069},{"$f":"Q4/(1+B5)^A5","v":111.27702433658141},{"$f":"R4+O5","v":339.41422517183224},309.82167832208711,371.83405766946294,{"$f":"U4/(1+B5)^A5","v":30721363.53676673},{"$f":"V4/(1+B5)^A5","v":28042379.087474447},{"$f":"W4/(1+B5)^A5","v":33656299.402571082},{"$f":"X4+U5","v":102655955.52288109},93704083.704304159,112463093.3259263,{"$f":"AA4/(1+B5)^A5","v":11545073.290078353},{"$f":"AB4/(1+B5)^A5","v":10538442.413224563},{"$f":"AC4/(1+B5)^A5","v":12647878.147674583},{"$f":"AD4+AA5","v":38578057.538243592},35214383.44875893,42263098.60995023,{"$f":"AG4/(1+B5)^A5","v":9244305.3112416677},{"$f":"AH4/(1+B5)^A5","v":8438321.0073198974},{"$f":"AI4/(1+B5)^A5","v":10127293.729289519},{"$f":"AJ4+AG5","v":30890002.448460128},28196792.273836434,33840523.171990462,{"$f":"AM4/(1+B5)^A5","v":16.984778748926541},{"$f":"AN4/(1+B5)^A5","v":15.50554167495018},{"$f":"AO4/(1+B5)^A5","v":18.605342818862699},{"$f":"AP4+AM5","v":56.754925273062369},51.812029587713639,62.170067504176174,{"$f":"AS4/(1+B5)^A5","v":6.3984468914268424},{"$f":"AT4/(1+B5)^A5","v":5.8426221970189145},{"$f":"AU4/(1+B5)^A5","v":7.0073753348705985},{"$f":"AV4+AS5","v":21.380518436811535},19.523220825676127,23.415263122930966,{"$f":"AY4/(1+B5)^A5","v":5.1280470972764842},{"$f":"AZ4/(1+B5)^A5","v":4.6830120901792673},{"$f":"BA4/(1+B5)^A5","v":5.6156009553114492},{"$f":"BB4+AY5","v":17.135456051852628},15.648364053477575,18.764625509306796,{"$f":"BE4/(1+B5)^A5","v":1545780.401146356},{"$f":"BF4/(1+B5)^A5","v":1411155.4106532501},{"$f":"BG4/(1+B5)^A5","v":1693267.5256558585},{"$f":"BH4+BE5","v":5165251.3378292015},4715399.6566110486,5658082.0572640775,{"$f":"BK4/(1+B5)^A5","v":582321.02688817983},{"$f":"BL4/(1+B5)^A5","v":531735.56258572382},{"$f":"BM4/(1+B5)^A5","v":637739.44990622508},{"$f":"BN4+BK5","v":1945835.5539697779},1776803.3699873693,2131017.1511889296,{"$f":"BQ4/(1+B5)^A5","v":466702.26420384995},{"$f":"BR4/(1+B5)^A5","v":426199.74121170404},{"$f":"BS4/(1+B5)^A5","v":511074.41702340747},{"$f":"BT4+BQ5","v":1559493.5042255151},1424153.6390574151,1707763.8028679427]
[4,0.04,288.54877017902203,263.3865514758424,316.1149989246515,1416.5153885439124,1292.991486567661,1551.8408213921598,108.43648575337258,98.981758876006865,5.469419218872785,532.32578553004021,485.91156547303183,26.849937655684322,86.826645097502052,79.256480465912944,95.120066768226565,426.24087026933432,389.07815878800005,466.95412443768953,26260750.305375997,23970743.170417491,28769545.783869013,128916705.82825708,117674826.87472165,141232639.10979533,9868777.0341043212,9008304.7417497728,10811459.248265518,48446834.572347909,44222688.190508701,53074557.858215749,7902070.9232077301,7213112.1623112252,8656853.1235857401,38792073.371667862,35409904.43614766,42497376.2955762,14.518660058295028,13.254202007933486,15.903925017108646,71.273585331357395,65.066231595647125,78.073992521284822,5.469419218872785,4.9942979406150716,5.9899338043657151,26.849937655684322,24.517518766291197,29.405196927296682,4.3834761505497584,4.0030583613281134,4.8002392317507585,21.518932202402386,19.651422414805687,23.564864741057555,1321339.5653115157,1206261.5592206719,1447412.1774651613,6486590.9031407172,5921661.2158317203,7105494.2347292388,497770.4543087497,454529.78741782572,545142.35456483299,2443606.0082785278,2231333.1574051948,2676159.5057537626,398939.05140451324,364317.32500354911,436868.55359968252,1958432.5556300282,1788470.9640609641,2144632.3564676251]
[5,0.04,237.16605583221263,216.48454621386216,259.82348646937436,1653.681444376125,1509.4760327815231,1811.6643078615341,89.126887002421171,81.35579069490808,4.4954639142221007,621.45267253246141,567.26735616793985,31.345401569906421,71.36517319461089,65.143049681276892,78.181761273564803,497.60604346394518,454.22120846927692,545.13588571125433,21584422.519827452,19702203.580932733,23646469.528916158,150501128.34808454,137377030.45565438,164879108.63871148,8111415.3548944993,7404169.8531929385,8886231.4197735116,56558249.927242406,51626858.043701641,61960789.277989261,6494926.2913193274,5928652.4102991559,7115302.2415094823,45286999.662987188,41338556.846446812,49612678.537085682,11.933280255736991,10.893987908784759,13.071867075429781,83.206865587094384,75.960219504431876,91.145859596714601,4.4954639142221007,4.1049488566239338,4.9232889615023483,31.345401569906421,28.622467622915131,34.32848588879903,3.6028978699699827,3.2902221771152473,3.9454467435056335,25.121830072372369,22.941644591920934,27.510311484563189,1086044.8059631533,991459.07336527109,1189667.3033121931,7572635.7091038702,6913120.2891969914,8295161.5380414315,409131.02934027865,373590.35310827661,448067.27825945377,2852737.0376188066,2604923.5105134714,3124226.7840132164,327898.82029423182,299442.28488247347,359074.10629432974,2286331.3759242599,2087913.2489434376,2503706.4627619549]
[9,0.04,73.122722422697635,66.74622692548833,80.108431256447489,2160.7521675573871,1972.3288428982091,2367.1775440251049,27.479483081204048,25.083509018978443,1.3860354459555362,812.00960062501008,741.20936265741693,40.956887201866138,22.003215139054873,20.084818305457635,24.104896495681434,650.18770130181326,593.49971186306414,712.29168753737213,6654880.4002886955,6074557.1642143317,7290647.9874295024,196649506.10886303,179501147.17628625,215436227.20543438,2500900.7776002204,2282843.7865854017,2739791.0346481251,73900787.566523328,67457275.886765942,80959915.339976907,2002507.022725122,1827914.2140208436,2193780.5093304957,59173417.599111438,54014258.074566685,64825485.61689809,3.6792530730023456,3.3588198409550629,4.0303006446221188,108.72070662968495,99.252011020935754,119.09404580746333,1.3860354459555362,1.2656323635733062,1.5179418946586478,40.956887201866138,37.399016096711009,44.854678962168187,1.1108406721134183,1.0144369189847799,1.2164548845177259,32.824973011876317,29.976274117307899,35.945837919753949,334847.88793401112,305685.34085014201,366796.63828874636,9894643.9038878363,9032900.3208370358,10838718.868447905,126142.73399278906,115184.88003806359,138147.50639543068,3727475.9044245998,3403674.9585629231,4082212.9427981777,101097.32750317347,92323.64640988168,110709.25015641408,2987392.4588581012,2728133.0958081428,3271421.5816706405]
[16,0.04,2.0607175796105217,1.8810175365589545,2.2575862481009112,2287.1909702591624,2087.7418463765939,2505.6955559206608,0.77441665173108576,0.7068941948704458,3.9060739463897418E-2,859.52524042253265,784.58204823092842,43.353524751488365,0.62008648943475686,0.56602293779604118,0.67931529786593314,688.23415369850511,628.22900386541562,753.97222337062408,187545.38366070989,171190.92837221667,205462.35119091431,208156669.43727365,190004855.31705898,228042716.29540515,70479.462833329657,64334.261179818342,77211.779902305265,78225173.879273057,71404612.98757185,85697374.321214721,56433.913950423026,51513.603843659192,61824.312766301104,62636015.570937894,57174962.121201202,68618820.599515453,0.10368735238745037,9.4657021287985088E-2,0.11358044550746116,115.08261901443015,105.05985221052337,126.06296560627047,3.9060739463897418E-2,3.5667584227279232E-2,4.2778078325204937E-2,43.353524751488365,39.587460883897364,47.479400107286949,3.1305301899699683E-2,2.8588486903887204E-2,3.428168265998055E-2,34.745762609431829,31.730368948617134,38.04924837881812,9436.5596123768391,8614.7114720059781,10336.92750516408,10473639.934599802,9561470.4727680702,11472958.489781663,3554.9079802639594,3246.0977837729956,3893.2220461208394,3945593.2792589115,3602844.7629524777,4321088.1477433955,2849.0875768154428,2601.8309339031616,3119.9672340427733,3162203.0324026486,2887772.8210039339,3462852.4334498043]
[19,0.04,0.24786668235361667,0.2262520496981256,0.27154638703557005,2289.0189719296172,2089.4104414490125,2507.6981939694442,9.3148177180232342E-2,8.5026459031171245E-2,4.6982934473850241E-3,860.21220255019114,785.20911318240155,43.388174379217901,7.4585077756042353E-2,6.8082220055631693E-2,8.1709221496480702E-2,688.7842140996629,628.73110608749823,754.57482389752363,22558.283822425732,20591.141592860469,24713.367732753999,208323035.40513361,190156713.73090836,228224975.8757129,8477.3919528867282,7738.2364464161656,9287.1667191868237,78287694.12807709,71461682.009580389,85765866.609549984,6787.9689878535446,6196.1455597518525,7436.3355007005348,62686076.428375319,57220658.316938594,68673663.120455608,1.2471694468276012E-2,1.1385510591200439E-2,1.3661652856623401E-2,115.17459700076108,105.14381965698318,126.16371946316625,4.6982934473850241E-3,4.2901588541088744E-3,5.1454214089519902E-3,43.388174379217901,39.619100543884585,47.517347276472606,3.7654559745268425E-3,3.4386727577272514E-3,4.1234602113866007E-3,34.773532617672139,31.755728950556829,38.079658646478528,1135.0457467316085,1036.1924278839499,1243.343557499579,10482010.82778063,9569112.328749273,11482128.072714217,427.59049365074128,390.4462679506575,468.28349589773376,3948746.7330803056,3605724.2803739379,4324541.7099753954,342.69319211302127,312.95273452923959,375.27506680480377,3164730.3738012095,2890080.8283410263,3465620.0641877693]
[25,0.04,1.2437049090135979E-3,1.1352505395723325E-3,1.3625210592008276E-3,2289.2157419665295,2089.5900526163859,2507.9137622422472,4.6738369241352363E-4,4.2663186310069331E-4,2.3574328623009117E-5,860.28614863317409,785.27661180433495,43.391904139774212,3.7424080745153551E-4,3.4161183139141515E-4,4.0998717101427192E-4,688.84342378594988,628.78515345209848,754.63968911610505,113.18926796642761,103.31886334242924,124.0026956250416,208340943.39622891,190173060.09764397,228244594.68948337,42.536471167980487,38.827657529968533,46.599626580719537,78294423.942312911,71467825.042023227,85773239.266983375,34.059560858532365,31.09000603248581,37.312828329621595,62691465.086889699,57225577.153867088,68679566.487528056,6.2578429204873258E-5,5.7128353352875225E-5,6.8549207830933978E-5,115.18449770930964,105.15285809376709,126.17456482532364,2.3574328623009117E-5,2.1526457596633515E-5,2.5817854196828397E-5,43.391904139774212,39.622506305030321,47.521431991493401,1.8893689283792045E-5,1.7254009892202466E-5,2.0690024404762174E-5,34.776521841169469,31.758458755785359,38.08293207318637,5.6952469519528721,5.1992369325517105,6.2386459986040705,10482911.888751637,9569934.9145859275,11483115.106370296,2.1454936619609577,1.9591174398481466,2.3496763547558026,3949086.1776414705,3606034.237831017,4324913.4588522427,1.7195098642118312,1.5702830591324342,1.8829938674439601,3165002.4222726757,2890329.26722172,3465917.9779212587]
[36,0.04,1.9335199062664421E-9,1.7649118379726732E-9,2.1182368675874018E-9,2289.2164218976004,2089.5906732556618,2507.9145071298772,7.2661582871984924E-10,6.6326119160128804E-10,3.6649717581002598E-11,860.28640415093537,785.27684504314982,43.391917027814102,5.8181168675990114E-10,5.3108520471733162E-10,6.373846004183392E-10,688.84362838267612,628.78534021062637,754.63991325529901,1.7596915570783643E-4,1.6062417822556416E-4,1.9278019945412567E-4,208341005.27658299,190173116.58186686,228244662.4815174,6.6129122068713851E-5,6.0363232631631817E-5,7.2445887256218083E-5,78294447.196919486,71467846.269028559,85773264.742909178,5.2950533877763835E-5,4.8333929627592922E-5,5.8008210638683766E-5,62691483.70718579,57225594.15071328,68679586.886379197,9.7287256561905923E-11,8.881432212695386E-11,1.065696990816149E-10,115.18453192081593,105.15288932572749,126.17460230104307,3.6649717581002598E-11,3.3466004654996766E-11,4.0137603916224915E-11,43.391917027814102,39.62251807350308,47.521446106064388,2.937298395163404E-11,2.6823864204211195E-11,3.2165647781735011E-11,34.776532170312876,31.758468188519213,38.082943384382716,8.8540885164133122E-6,8.0829689049450383E-6,9.6988812531241472E-6,10482915.00233214,9569937.7569987103,11483118.517026003,3.3354814909109937E-6,3.0457325859270414E-6,3.6529131406316922E-6,3949087.350578709,3606035.3088767352,4324914.7434157645,2.6732278110182589E-6,2.4412330700805583E-6,2.9273874370795184E-6,3165003.3623253955,2890330.1256924337,3465919.0073503666]
[39,0.04,2.2107924236156122E-11,2.0180054557978825E-11,2.4219983477326416E-11,2289.2164218981775,2089.5906732561884,2507.9145071305093,8.3081470421213145E-12,7.583748233044195E-12,4.1905396315359727E-13,860.28640415115217,785.27684504334786,43.391917027825045,6.6524521671128842E-12,6.0724440595525356E-12,7.2878745182153256E-12,688.84362838284983,628.78534021078497,754.63991325548932,2.0120365710644598E-6,1.8365816411803042E-6,2.204254546306993E-6,208341005.27663553,190173116.58191481,228244662.48157495,7.5612235268974923E-7,6.9019500101577244E-7,8.283484341127186E-7,78294447.19693923,71467846.269046575,85773264.742930815,6.0543798253107133E-7,5.5265159193829182E-7,6.6326760935777189E-7,62691483.707201593,57225594.150727704,68679586.886396512,1.1123853911425478E-12,1.0155056062803662E-12,1.2185211155729541E-12,115.18453192084496,105.15288932575399,126.17460230107488,4.1905396315359727E-13,3.8265129466816162E-13,4.5893455946579958E-13,43.391917027825045,39.622518073513078,47.521446106076375,3.3585157395481709E-13,3.0670486278713404E-13,3.6778297542259077E-13,34.776532170321644,31.758468188527221,38.082943384392323,1.012379119897778E-7,9.2420907369290825E-8,1.1089729732009073E-7,10482915.002334783,9569937.7570011243,11483118.5170289,3.8137994779971892E-8,3.4824997164517454E-8,4.1767517723821121E-8,3949087.3505797046,3606035.3088776441,4324914.7434168551,3.0565766465831846E-8,2.7913131683425534E-8,3.3471835205357818E-8,3165003.3623261936,2890330.1256931624,3465919.0073512406]
[44,0.04,5.855267150545001E-15,5.344672312396328E-15,6.4146444562897225E-15,2289.2164218981829,2089.5906732561934,2507.9145071305152,2.2004065120719199E-15,2.0085500308674842E-15,1.1098612780417103E-16,860.28640415115433,785.27684504334991,43.391917027825144,1.761896966381159E-15,1.6082822541643618E-15,1.9301880994332368E-15,688.84362838285142,628.78534021078644,754.63991325549125,5.3288637659531293E-10,4.8641727002619722E-10,5.8379516315344725E-10,208341005.27663606,190173116.58191529,228244662.48157552,2.0025843793405634E-10,1.8279762829604658E-10,2.1938746142133921E-10,78294447.196939424,71467846.269046754,85773264.742931023,1.6034979552755996E-10,1.463693595747236E-10,1.7566592881396245E-10,62691483.707201749,57225594.150727846,68679586.886396676,2.9461443643139497E-16,2.6895589808125508E-16,3.2272440343319552E-16,115.18453192084525,105.15288932575426,126.17460230107521,1.1098612780417103E-16,1.0134490836185171E-16,1.2154847382257698E-16,43.391917027825144,39.62251807351317,47.521446106076496,8.8950037435915715E-17,8.1230552846428528E-17,9.7407045162554629E-17,34.77653217032173,31.758468188527303,38.082943384392415,2.6812785050803896E-11,2.4477607990801582E-11,2.9371066009924428E-11,10482915.002334807,9569937.7570011467,11483118.517028926,1.0100819309739616E-11,9.2233743764030294E-12,1.1062095738872374E-11,3949087.3505797144,3606035.3088776534,4324914.7434168654,8.0953203207526768E-12,7.3927719884033484E-12,8.8649904465415005E-12,3165003.362326202,2890330.1256931694,3465919.0073512495]
[50,0.04,8.1854962653115957E-20,7.4716992628359145E-20,8.9674897643865755E-20,2289.2164218981829,2089.5906732561934,2507.9145071305152,3.0761054660085885E-20,2.8078955842052362E-20,1.5515543719604279E-21,860.28640415115433,785.27684504334991,43.391917027825144,2.4630816438212255E-20,2.2483326629774616E-20,2.6983478418724315E-20,688.84362838285142,628.78534021078644,754.63991325549125,7.4495993663591564E-15,6.7999745268871303E-15,8.1612896642209152E-15,208341005.27663606,190173116.58191529,228244662.48157552,2.7995557737340404E-15,2.5554586413462509E-15,3.0669740593363249E-15,78294447.196939424,71467846.269046754,85773264.742931023,2.2416443497580641E-15,2.0462018475850961E-15,2.4557595192139833E-15,62691483.707201749,57225594.150727846,68679586.886396676,4.1186256871159137E-21,3.759926648389943E-21,4.5115949983280464E-21,115.18453192084525,105.15288932575426,126.17460230107521,1.5515543719604279E-21,1.4167728774374858E-21,1.699212952967348E-21,43.391917027825144,39.62251807351317,47.521446106076496,1.2434961215445891E-21,1.1355799314669146E-21,1.3617226744622827E-21,34.77653217032173,31.758468188527303,38.082943384392415,3.7483507797851602E-16,3.4218996954531482E-16,4.1059911520873833E-16,10482915.002334807,9569937.7570011467,11483118.517028926,1.41206569419749E-16,1.2894013982707928E-16,1.5464493938356161E-16,3949087.3505797144,3606035.3088776534,4324914.7434168654,1.1317026627188872E-16,1.0334884121511563E-16,1.2393003483271334E-16,3165003.362326202,2890330.1256931694,3465919.0073512495]

{"sheet":"Lebanon NPV 5%","index":228,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU39","v":410.69487305549444},{"$f":"'WTP Values '!CV39","v":374.88118994852607},{"$f":"'WTP Values '!CW39","v":449.9302120530615},{"$f":"C3","v":410.69487305549444},{"$f":"D3","v":374.88118994852607},{"$f":"E3","v":449.9302120530615},{"$f":"'WTP Values '!CC39","v":154.33893107024926},{"$f":"'WTP Values '!CD39","v":140.88190662247573},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"I3","v":154.33893107024926},{"$f":"J3","v":140.88190662247573},{"$f":"K3","v":7.7846889813067266},{"$f":"'WTP Values '!CI39","v":123.5813896002027},{"$f":"'WTP Values '!CJ39","v":112.8066848580866},{"$f":"'WTP Values '!CK39","v":135.38551462953723},{"$f":"O3","v":123.5813896002027},{"$f":"P3","v":112.8066848580866},{"$f":"Q3","v":135.38551462953723},{"$f":"'WTP Values '!BH39","v":37377236.112692773},{"$f":"'WTP Values '!BI39","v":34117841.906976856},{"$f":"'WTP Values '!BJ39","v":40948034.352181502},{"$f":"U3","v":37377236.112692773},{"$f":"V3","v":34117841.906976856},{"$f":"W3","v":40948034.352181502},{"$f":"'WTP Values '!AV39","v":14046346.926794548},{"$f":"'WTP Values '!AW39","v":12821626.548824929},{"$f":"'WTP Values '!AX39","v":15388077.65756982},{"$f":"AA3","v":14046346.926794548},{"$f":"AB3","v":12821626.548824929},{"$f":"AC3","v":15388077.65756982},{"$f":"'WTP Values '!BB39","v":11247110.887593914},{"$f":"'WTP Values '!BC39","v":10266507.744938646},{"$f":"'WTP Values '!BD39","v":12321401.309197415},{"$f":"AG3","v":11247110.887593914},{"$f":"AH3","v":10266507.744938646},{"$f":"AI3","v":12321401.309197415},{"$f":"'WTP Values '!CX39","v":20.664580361503322},{"$f":"'WTP Values '!CY39","v":18.864862282112295},{"$f":"'WTP Values '!CZ39","v":22.636244340716303},{"$f":"AM3","v":20.664580361503322},{"$f":"AN3","v":18.864862282112295},{"$f":"AO3","v":22.636244340716303},{"$f":"'WTP Values '!CF39","v":7.7846889813067266},{"$f":"'WTP Values '!CG39","v":7.1084432536297282},{"$f":"'WTP Values '!CH39","v":8.5255435393764873},{"$f":"AS3","v":7.7846889813067266},{"$f":"AT3","v":7.1084432536297282},{"$f":"AU3","v":8.5255435393764873},{"$f":"'WTP Values '!CL39","v":6.2390533845453309},{"$f":"'WTP Values '!CM39","v":5.697600251490897},{"$f":"'WTP Values '!CN39","v":6.8322372009998888},{"$f":"AY3","v":6.2390533845453309},{"$f":"AZ3","v":5.697600251490897},{"$f":"BA3","v":6.8322372009998888},{"$f":"'WTP Values '!BK39","v":1880678.2115277508},{"$f":"'WTP Values '!BL39","v":1716886.3261087409},{"$f":"'WTP Values '!BM39","v":2060118.8496288671},{"$f":"BE3","v":1880678.2115277508},{"$f":"BF3","v":1716886.3261087409},{"$f":"BG3","v":2060118.8496288671},{"$f":"'WTP Values '!AY39","v":708482.56749205256},{"$f":"'WTP Values '!AZ39","v":646937.61552921787},{"$f":"'WTP Values '!BA39","v":775907.55270338827},{"$f":"BK3","v":708482.56749205256},{"$f":"BL3","v":646937.61552921787},{"$f":"BM3","v":775907.55270338827},{"$f":"'WTP Values '!BE39","v":567814.66430026572},{"$f":"'WTP Values '!BF39","v":518537.15214734874},{"$f":"'WTP Values '!BG39","v":621800.17281391681},{"$f":"BQ3","v":567814.66430026572},{"$f":"BR3","v":518537.15214734874},{"$f":"BS3","v":621800.17281391681}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":372.51235651292012},{"$f":"D3/(1+B4)^A4","v":340.0282902027447},{"$f":"E3/(1+B4)^A4","v":408.09996558100812},{"$f":"F3+C4","v":783.2072295684145},{"$f":"G3+D4","v":714.90948015127083},{"$f":"H3+E4","v":858.03017763406956},{"$f":"I3/(1+B4)^A4","v":139.98996015442108},{"$f":"J3/(1+B4)^A4","v":127.78404228795983},{"$f":"K3/(1+B4)^A4","v":7.0609423866727674},{"$f":"L3+I4","v":294.32889122467031},{"$f":"M3+J4","v":268.66594891043553},{"$f":"N3+K4","v":14.845631367979493},{"$f":"O3/(1+B4)^A4","v":112.09196335619292},{"$f":"P3/(1+B4)^A4","v":102.31898853341188},{"$f":"Q3/(1+B4)^A4","v":122.79865272520382},{"$f":"R3+O4","v":235.6733529563956},{"$f":"S3+P4","v":215.12567339149848},{"$f":"T3+Q4","v":258.18416735474102},{"$f":"U3/(1+B4)^A4","v":33902254.977499112},{"$f":"V3/(1+B4)^A4","v":30945888.350999415},{"$f":"W3/(1+B4)^A4","v":37141074.242341496},{"$f":"X3+U4","v":71279491.090191886},{"$f":"Y3+V4","v":65063730.257976271},{"$f":"Z3+W4","v":78089108.594522998},{"$f":"AA3/(1+B4)^A4","v":12740450.727251289},{"$f":"AB3/(1+B4)^A4","v":11629593.241564561},{"$f":"AC3/(1+B4)^A4","v":13957440.052217523},{"$f":"AD3+AA4","v":26786797.654045835},{"$f":"AE3+AB4","v":24451219.790389489},{"$f":"AF3+AC4","v":29345517.709787343},{"$f":"AG3/(1+B4)^A4","v":10201461.122534161},{"$f":"AH3/(1+B4)^A4","v":9312025.1654772293},{"$f":"AI3/(1+B4)^A4","v":11175874.203353664},{"$f":"AJ3+AG4","v":21448572.010128073},{"$f":"AK3+AH4","v":19578532.910415873},{"$f":"AL3+AI4","v":23497275.512551077},{"$f":"AM3/(1+B4)^A4","v":18.743383547848818},{"$f":"AN3/(1+B4)^A4","v":17.11098619692725},{"$f":"AO3/(1+B4)^A4","v":20.531740898608891},{"$f":"AP3+AM4","v":39.407963909352141},{"$f":"AQ3+AN4","v":35.975848479039541},{"$f":"AR3+AO4","v":43.167985239325191},{"$f":"AS3/(1+B4)^A4","v":7.0609423866727674},{"$f":"AT3/(1+B4)^A4","v":6.4475675769884155},{"$f":"AU3/(1+B4)^A4","v":7.7329193100920515},{"$f":"AV3+AS4","v":14.845631367979493},{"$f":"AW3+AT4","v":13.556010830618144},{"$f":"AX3+AU4","v":16.25846284946854},{"$f":"AY3/(1+B4)^A4","v":5.6590053374560823},{"$f":"AZ3/(1+B4)^A4","v":5.1678913845722416},{"$f":"BA3/(1+B4)^A4","v":6.1970405451246151},{"$f":"BB3+AY4","v":11.898058722001412},{"$f":"BC3+AZ4","v":10.865491636063139},{"$f":"BD3+BA4","v":13.029277746124503},{"$f":"BE3/(1+B4)^A4","v":1705830.5773494339},{"$f":"BF3/(1+B4)^A4","v":1557266.5089421684},{"$f":"BG3/(1+B4)^A4","v":1868588.5257404689},{"$f":"BH3+BE4","v":3586508.7888771845},{"$f":"BI3+BF4","v":3274152.8350509093},{"$f":"BJ3+BG4","v":3928707.375369336},{"$f":"BK3/(1+B4)^A4","v":642614.57368893654},{"$f":"BL3/(1+B4)^A4","v":586791.48800836084},{"$f":"BM3/(1+B4)^A4","v":703771.02286021609},{"$f":"BN3+BK4","v":1351097.1411809891},{"$f":"BO3+BL4","v":1233729.1035375786},{"$f":"BP3+BM4","v":1479678.5755636045},{"$f":"BQ3/(1+B4)^A4","v":515024.63882110268},{"$f":"BR3/(1+B4)^A4","v":470328.48267333215},{"$f":"BS3/(1+B4)^A4","v":563991.08645253221},{"$f":"BT3+BQ4","v":1082839.3031213684},{"$f":"BU3+BR4","v":988865.63482068083},{"$f":"BV3+BS4","v":1185791.2592664491}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":321.79017947342197},{"$f":"D4/(1+B5)^A5","v":293.72922164150276},{"$f":"E4/(1+B5)^A5","v":352.53209422827604},{"$f":"F4+C5","v":1104.9974090418364},1008.6387017927736,1210.5622718623456,{"$f":"I4/(1+B5)^A5","v":120.92859099831212},{"$f":"J4/(1+B5)^A5","v":110.3846602206758},{"$f":"K4/(1+B5)^A5","v":6.0995075146725117},{"$f":"L4+I5","v":415.25748222298245},379.05060913111134,20.945138882652003,{"$f":"O4/(1+B5)^A5","v":96.829252440291896},{"$f":"P4/(1+B5)^A5","v":88.386989338872155},{"$f":"Q4/(1+B5)^A5","v":106.07809327304076},{"$f":"R4+O5","v":332.5026053966875},303.51266273037061,364.26226062778176,{"$f":"U4/(1+B5)^A5","v":29286042.524564613},{"$f":"V4/(1+B5)^A5","v":26732221.877550513},{"$f":"W4/(1+B5)^A5","v":32083856.380383536},{"$f":"X4+U5","v":100565533.61475649},91795952.135526776,110172964.97490653,{"$f":"AA4/(1+B5)^A5","v":11005680.36043735},{"$f":"AB4/(1+B5)^A5","v":10046079.897691013},{"$f":"AC4/(1+B5)^A5","v":12056961.496354623},{"$f":"AD4+AA5","v":37792478.014483184},34497299.688080505,41402479.206141964,{"$f":"AG4/(1+B5)^A5","v":8812405.6776021253},{"$f":"AH4/(1+B5)^A5","v":8044077.4564105198},{"$f":"AI4/(1+B5)^A5","v":9654140.3333149012},{"$f":"AJ4+AG5","v":30260977.687730201},27622610.366826393,33151415.84586598,{"$f":"AM4/(1+B5)^A5","v":16.1912394323281},{"$f":"AN4/(1+B5)^A5","v":14.781113224858869},{"$f":"AO4/(1+B5)^A5","v":17.736089751524794},{"$f":"AP4+AM5","v":55.599203341680237},50.756961703898412,60.904074990849985,{"$f":"AS4/(1+B5)^A5","v":6.0995075146725117},{"$f":"AT4/(1+B5)^A5","v":5.56965129207508},{"$f":"AU4/(1+B5)^A5","v":6.6799864464675958},{"$f":"AV4+AS5","v":20.945138882652003},19.125662122693225,22.938449295936135,{"$f":"AY4/(1+B5)^A5","v":4.8884615807848668},{"$f":"AZ4/(1+B5)^A5","v":4.4642188831203899},{"$f":"BA4/(1+B5)^A5","v":5.353236622502636},{"$f":"BB4+AY5","v":16.786520302786279},15.329710519183529,18.382514368627138,{"$f":"BE4/(1+B5)^A5","v":1473560.5894390962},{"$f":"BF4/(1+B5)^A5","v":1345225.361358098},{"$f":"BG4/(1+B5)^A5","v":1614157.0247191177},{"$f":"BH4+BE5","v":5060069.3783162804},4619378.1964090075,5542864.4000884537,{"$f":"BK4/(1+B5)^A5","v":555114.63011677912},{"$f":"BL4/(1+B5)^A5","v":506892.54983985383},{"$f":"BM4/(1+B5)^A5","v":607943.87030360952},{"$f":"BN4+BK5","v":1906211.7712977682},1740621.6533774324,2087622.4458672139,{"$f":"BQ4/(1+B5)^A5","v":444897.64718376211},{"$f":"BR4/(1+B5)^A5","v":406287.42699348414},{"$f":"BS4/(1+B5)^A5","v":487196.70571431349},{"$f":"BT4+BQ5","v":1527736.9503051306},1395153.061814165,1672987.9649807627]
[4,0.05,264.73757701650811,241.65175756315753,290.02902636516762,1369.7349860583445,1250.2904593559313,1500.5912982275131,99.488251087406681,90.813733142610985,5.0180799273327565,514.74573331038914,469.86434227372234,25.96321880998476,79.661665614876014,72.716194868493815,87.270709856934729,412.16427101156353,376.22885759886441,451.53297048471649,24093699.661819603,21992665.095346496,26395468.045008849,124659233.2765761,113788617.23087327,136568433.01991537,9054400.4693002198,8264934.7937873732,9919292.0615213811,46846878.483783402,42762234.48186788,51321771.267663345,7249987.9598332997,6617882.4308065213,7942485.1442062939,37510965.647563502,34240492.797632918,41093900.990072273,13.320572750924233,12.160458430270406,14.591524931710383,68.919776092604465,62.917420134168822,75.495599922560373,5.0180799273327565,4.5821659017179712,5.4956413810851208,25.96321880998476,23.707828024411196,28.434090677021256,4.0217494404367455,3.6727239231557962,4.4041210174794543,20.808269743223025,19.002434442339325,22.786635386106592,1212301.9436873288,1106720.233942111,1327970.978939119,6272371.3220036095,5726098.4303511186,6870835.3790275725,456694.17999025434,417021.75520681514,500156.92663333449,2362905.9512880226,2157643.4085842473,2587779.3725005481,366018.39536716667,334253.67166436545,400817.93550161796,1893755.3456722973,1729406.7334785303,2073805.9004823808]
[5,0.05,207.42881883989301,189.34047522382625,227.2453311924794,1577.1638048982375,1439.6309345797574,1727.8366294199925,77.951647983167248,71.154936191919617,3.9317969284953578,592.69738129355642,541.01927846564195,29.895015738480119,62.416999473716054,56.975041405484383,68.378884739185224,474.58127048527956,433.20389900434878,519.91185522390174,18878044.132067919,17231828.572581526,20681539.889446493,143537277.40864402,131020445.8034548,157249972.90936187,7094359.6893810164,6475792.6750880042,7772024.883044865,53941238.17316442,49238027.156955883,59093796.150708213,5680555.2731106691,5185284.0511488002,6223144.9372726427,43191520.920674175,39425776.84878172,47317045.927344918,10.437017302695878,9.5280373763688253,11.432841592671979,79.356793395300343,72.445457510537651,86.92844151523235,3.9317969284953578,3.5902468830955714,4.3059788236070524,29.895015738480119,27.298074907506766,32.740069500628309,3.151145921562073,2.87767529600726,3.4507440574888455,23.959415664785098,21.880109738346587,26.237379443595437,949870.29453959432,867144.26225373836,1040500.0103095346,7222241.6165432036,6593242.6926048566,7911335.3893371075,357831.84009622037,326747.457191144,391886.03935766284,2720737.7913842429,2484390.8657753915,2979665.4118582108,286784.99017897283,261896.49798718723,314051.34045538475,2180540.3358512702,1991303.2314657175,2387857.2409377657]
[9,0.05,47.994350880872638,43.80911608457663,52.579444950271366,1964.4036562025892,1793.1024429344525,2152.0710668175598,18.036253428864807,16.46364759535674,0.90972914194819521,738.22192673885615,673.85533791308819,37.23511662930499,14.441886090982456,13.182739717462852,15.821331892885665,591.10485544442577,539.56812884142221,647.56542480430664,4367953.6868905686,3987056.5307990299,4785241.9338944871,178779877.94748986,163189798.02494669,195859441.33484584,1641474.8447759456,1498352.3871861568,1798271.2883287645,67185390.102390677,61327403.197391629,73603051.792601675,1314352.3860409281,1199757.7943107213,1439895.3982017643,53796302.800010942,49105958.398133129,58934764.880924679,2.4148904350748177,2.2045729788418749,2.6453017185990193,98.841207619711909,90.232936596051189,108.27191684856943,0.90972914194819521,0.83070216385530005,0.996306394172353,37.23511662930499,34.000550855311083,40.778714317192225,0.72910410367334533,0.66582916805015113,0.79842435598613271,29.842153101794175,27.252316743913092,32.679423626196566,219778.56530455977,200637.62701683628,240748.2377118142,8995513.2076033,8212076.6475614524,9853799.6598657016,82794.218209294457,75601.992999676106,90673.591950425223,3388758.5096518327,3094381.4998850976,3711260.4354322795,66355.579340406053,60596.943516179454,72664.397901519202,2715926.7762423931,2480226.4269256932,2974146.0462254458]
[16,0.05,0.56619223229098525,0.5168187666958679,0.62028286168319624,2030.1467460944309,1853.1125608747761,2224.0948594595075,0.21277476210486096,0.1942226368850028,1.0732129182001053E-2,762.92814754865685,696.40738922628782,38.481271721698661,0.17037179531069038,0.15551757011711068,0.18664520006706709,610.88747981711185,557.62596328150232,669.23762633953311,51529.011292656607,47035.544725808948,56451.785738890459,184763139.86498964,168651303.62086129,202414308.41482991,19364.577071164935,17676.152865681423,21214.314108151069,69433896.984860241,63379859.660964578,76066339.841896489,15505.49383023482,14153.614567168097,16986.532264952071,55596714.420943655,50749397.325259902,60907146.43961671,2.8488607118928057E-2,2.6007479489348034E-2,3.1206782832720041E-2,102.14914607576351,93.252780324761531,111.89547473580002,1.0732129182001053E-2,9.7998431875787519E-3,1.1753486212625078E-2,38.481271721698661,35.13845408828201,42.143463701853534,8.6012847857027501E-3,7.8548265798716477E-3,9.4190599546465047E-3,30.8408864057883,28.164375476749843,33.773112430066838,2592.7409000356133,2366.9341044781549,2840.1213815456945,9296567.8465332333,8486911.8585093822,10183578.743084805,976.72835174002944,891.88124011472723,1069.6817957530361,3502170.768185528,3197941.7841801587,3835465.93039166,782.80074429924184,714.86577252803045,857.22625477445536,2806821.2406394542,2563232.6606102237,3073682.3865550319]
[19,0.05,4.0620171914859143E-2,3.7077985098923939E-2,4.4500780901676446E-2,{"$f":"F20+C21","v":2030.537039213202},1853.4688193975694,2224.5224388553374,1.5265040604444053E-2,1.3934060642448853E-2,7.699521602785159E-4,{"$f":"L20+I21","v":763.07481951051261},696.54127265732507,38.488669697033899,1.2222936346125538E-2,1.1157253797667079E-2,1.3390434699413407E-2,{"$f":"R20+O21","v":611.00492215480222},557.7331661606712,669.36628641836012,3696.8315316532039,3374.4580089708616,4050.0047701750041,{"$f":"X20+U21","v":184798660.34262532},168683726.61855918,202453222.30707294,1389.2674692947799,1268.1353209174738,1521.9726392962004,{"$f":"AD20+AA21","v":69447245.562865645},63392044.358027451,76080963.498569325,1112.4063331996267,1015.4188350636907,1218.6600618799071,{"$f":"AJ20+AG21","v":55607402.818275772},50759153.832071997,60918855.760721244,2.043850220451289E-3,1.865847370697513E-3,2.2388595450092436E-3,{"$f":"AP20+AM21","v":102.16878411861848},93.27070805266446,111.91698649789062,7.699521602785159E-4,7.0306742536433786E-4,8.432270937803871E-4,{"$f":"AV20+AS21","v":38.488669697033899},35.145209411197101,42.151565728919138,6.1707958314826728E-4,5.6352663960923695E-4,6.7574899974514907E-4,{"$f":"BB20+AY21","v":30.846815526805845},28.16979004196007,33.779605267792135,186.01028958660632,169.81029542919188,203.75803869764638,{"$f":"BH20+BE21","v":9298355.0998269506},8488543.4564736001,10185536.523090379,70.073150599859801,63.985987858764922,76.741883691814436,{"$f":"BN20+BK21","v":3502844.0560422866},3198556.584403343,3836203.2938176249,56.160256172806498,51.286416379540853,61.49974487988684,{"$f":"BT20+BQ21","v":2807360.8484377326},2563725.4388151346,3074273.298067743]
[25,0.05,5.5999787972541834E-5,5.1116457811673103E-5,6.1349673761346545E-5,2030.5605794384135,1853.490306852656,2224.5482279732837,2.1044692746078766E-5,1.9209776935686354E-5,1.0614715716854184E-6,763.08366591555614,696.5493477321013,38.489115900149258,1.6850786481642564E-5,1.5381615034392207E-5,1.8460323250207938E-5,611.01200559784957,557.73963201875995,669.37404645071956,5.0965264838541087,4.6520958458939399,5.5834182310444236,184800802.73254445,168685682.18639049,202455569.36814883,1.9152721431294126,1.7482769211494134,2.09822216605192,69448050.671942368,63392779.268532395,76081845.513021886,1.5335857989243038,1.3998768785636557,1.6800693315361157,55608047.480628885,50759742.288174823,60919561.999295838,2.8176931213586656E-6,2.57229480385245E-6,3.0865369079089444E-6,102.16996857186471,93.271789349597611,111.91828396305193,1.0614715716854184E-6,9.6926292762442471E-7,1.1624898723565157E-6,38.489115900149258,35.14561685323271,42.152054396365784,8.5071835468639468E-7,7.7688918700642801E-7,9.316011952805839E-7,30.847173137118059,28.170116617239881,33.779996878238137,0.25643753550315762,0.23410389693872402,0.28090494025199247,9298462.8966161348,8488641.8650329225,10185654.605065258,9.6604258209076768E-2,8.8212372926804672E-2,0.10579790810247675,3502884.6648745155,3198593.6655995455,3836247.7673178613,7.7423661444681088E-2,7.0704487640909683E-2,8.4784788229299662E-2,2807393.3944614423,2563755.1603484252,3074308.9384349957]
[36,0.05,3.3314661111245088E-12,3.0409534229632013E-12,3.6497345162214814E-12,2030.5606008211325,1853.4903263707449,2224.5482513987795,1.2519633241641168E-12,1.1428029137338798E-12,6.3147677822029638E-14,763.08367395117148,696.54935506708023,38.489116305457017,1.0024649403478643E-12,9.1506291499830053E-13,1.0982173957270449E-12,611.01201203208166,557.73963789201002,669.37405349953053,3.0319588484395183E-7,2.7675639886168843E-7,3.3216141157676878E-7,184800804.67858031,168685683.96272686,202455571.50009733,1.1394086423229058E-7,1.0400620299716464E-7,1.2482468760845472E-7,69448051.403261662,63392779.936086968,76081846.314198062,9.1234079674073813E-8,8.3279643540227056E-8,9.9948486324565693E-8,55608048.066206701,50759742.822697818,60919562.640806295,1.676265122638991E-13,1.5302759665907946E-13,1.8362021503502035E-13,102.16996964776058,93.271790331791621,111.91828514160198,6.3147677822029638E-14,5.7662121823271807E-14,6.9157326384523477E-14,38.489116305457017,35.145617223331911,42.152054840245945,5.0609823203955284E-14,4.6217674964770204E-14,5.5421599322521119E-14,30.847173461952707,28.17011691388392,33.779997233956742,1.5255646317231587E-8,1.3927002715009446E-8,1.6711229145292968E-8,9298462.9945331439,8488641.9544221498,10185654.712324798,5.7470541240560475E-9,5.2478150655074319E-9,6.293990713752127E-9,3502884.7017614706,3198593.6992821796,3836247.8077152809,4.6059871588907482E-9,4.2062588629015604E-9,5.0439056816300152E-9,2807393.4240245614,2563755.1873459239,3074308.9708088562]
[39,0.05,1.2795442391784649E-14,1.1679645850124562E-14,1.4017842652422117E-14,2030.560600821133,1853.4903263707454,2224.5482513987799,4.8085209504238188E-15,4.3892593711270684E-15,2.4253660304352394E-16,763.0836739511717,696.54935506708046,38.489116305457024,3.8502515007349994E-15,3.5145591830040066E-15,4.2180160181602365E-15,611.01201203208177,557.73963789201014,669.37405349953076,1.1645099630437053E-9,1.06296160311149E-9,1.2757603003711214E-9,184800804.67858037,168685683.96272692,202455571.50009739,4.3762227071321468E-10,3.9946538084077281E-10,4.7942468753715771E-10,69448051.403261676,63392779.936086982,76081846.314198077,3.5041041142185378E-10,3.198591388245134E-10,3.8388056676955937E-10,55608048.066206716,50759742.822697833,60919562.64080631,6.4381725926803014E-16,5.8774597492260926E-16,7.0524562011968279E-16,102.16996964776061,93.271790331791649,111.91828514160201,2.4253660304352394E-16,2.2146776625282867E-16,2.6561836627067734E-16,38.489116305457024,35.145617223331918,42.15205484024596,1.9438140916463721E-16,1.775121156175684E-16,2.1286240283936866E-16,30.847173461952714,28.170116913883927,33.779997233956749,5.8593645287206407E-11,5.3490611936611022E-11,6.4184224810359262E-11,9298462.9945331458,8488641.9544221517,10185654.7123248,2.2073194657833709E-11,2.0155725171334439E-11,2.417386006819057E-11,3502884.7017614716,3198593.6992821805,3836247.8077152818,1.7690602690535304E-11,1.6155332568285892E-11,1.937255323215866E-11,2807393.4240245624,2563755.1873459243,3074308.9708088571]
[44,0.05,4.5425791287020079E-19,4.146454170546805E-19,4.9765500490397738E-19,2030.560600821133,1853.4903263707454,2224.5482513987799,1.707098999824031E-19,1.558254681568738E-19,8.6104229709101126E-21,763.0836739511717,696.54935506708046,38.489116305457024,1.3668985856027882E-19,1.2477226423646329E-19,1.4974606537189838E-19,611.01201203208177,557.73963789201014,669.37405349953076,4.1341897304654853E-14,3.7736774118932304E-14,4.5291455631212189E-14,184800804.67858037,168685683.96272692,202455571.50009739,1.5536264650555479E-14,1.4181636289585146E-14,1.7020314833264794E-14,69448051.403261676,63392779.936086982,76081846.314198077,1.2440109319133783E-14,1.1355492085851804E-14,1.3628351385813083E-14,55608048.066206716,50759742.822697833,60919562.64080631,2.2856504332564737E-20,2.0865887375463191E-20,2.5037305756783199E-20,102.16996964776061,93.271790331791649,111.91828514160201,8.6104229709101126E-21,7.8624468139240106E-21,9.4298611167660792E-21,38.489116305457024,35.145617223331918,42.15205484024596,6.900839417993818E-21,6.3019535144312911E-21,7.5569431584819964E-21,30.847173461952714,28.170116913883927,33.779997233956749,2.080164655558337E-15,1.8989991117521434E-15,2.278638839424995E-15,9298462.9945331458,8488641.9544221517,10185654.7123248,7.8363240821458594E-16,7.155592880941985E-16,8.5820926579631409E-16,3502884.7017614716,3198593.6992821805,3836247.8077152818,6.2804364316298462E-16,5.7353918914951742E-16,6.8775547798624043E-16,2807393.4240245624,2563755.1873459243,3074308.9708088571]
[50,0.05,4.1529075793407927E-25,3.7907630146606711E-25,4.5496516036543941E-25,2030.560600821133,1853.4903263707454,2224.5482513987799,1.5606606234463173E-25,1.4245844693693174E-25,7.8718036173076443E-27,763.0836739511717,696.54935506708046,38.489116305457024,1.2496432831456381E-25,1.140690491366699E-25,1.3690054751717986E-25,611.01201203208177,557.73963789201014,669.37405349953076,3.7795506428500705E-20,3.4499637940961018E-20,4.140626371961149E-20,184800804.67858037,168685683.96272692,202455571.50009739,1.4203532705521052E-20,1.2965107082526752E-20,1.556027808678569E-20,69448051.403261676,63392779.936086982,76081846.314198077,1.1372971788830624E-20,1.03813951973916E-20,1.2459284067602979E-20,55608048.066206716,50759742.822697833,60919562.64080631,2.0895827544355051E-26,1.9075969702699028E-26,2.2889555448058485E-26,102.16996964776061,93.271790331791649,111.91828514160201,7.8718036173076443E-27,7.1879903553906499E-27,8.6209487153477084E-27,38.489116305457024,35.145617223331918,42.15205484024596,6.3088715707169419E-27,5.7613593012331857E-27,6.9086934163048601E-27,30.847173461952714,28.170116913883927,33.779997233956749,1.9017239589205505E-21,1.7360991588517143E-21,2.0831726291870476E-21,9298462.9945331458,8488641.9544221517,10185654.7123248,7.16410848394253E-22,6.5417717706179307E-22,7.8459035354314297E-22,3502884.7017614716,3198593.6992821805,3836247.8077152818,5.7416879969543424E-22,5.2433984707462711E-22,6.2875843355497726E-22,2807393.4240245624,2563755.1873459243,3074308.9708088571]

{"sheet":"Lehigh","index":229,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lehigh"]
[null,"Number of households",{"$f":"'WTP Values '!C40","v":135363},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA40","v":0.31152839518962616}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU40","v":0.23032725636406251}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV40","v":150.183656617}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW40","v":377.60424376000003}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!X3:X52), \"NULL\")))))","v":201466778.641491},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!Y3:Y52), \"NULL\")))))","v":183898003.84958801},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!Z3:Z52), \"NULL\")))))","v":220714082.3235327},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AD3:AD52), \"NULL\")))))","v":75707796.814385042},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AE3:AE52), \"NULL\")))))","v":69106359.637334034},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AF3:AF52), \"NULL\")))))","v":82939938.360372633},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":60619470.377655797},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AK3:AK52), \"NULL\")))))","v":55333863.835704274},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!AL3:AL52), \"NULL\")))))","v":66410066.219524831}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BH3:BH52), \"NULL\")))))","v":10133361.358098853},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BI3:BI52), \"NULL\")))))","v":9250490.9330912344},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":11100581.632892655},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BN3:BN52), \"NULL\")))))","v":3814591.4527386581},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BO3:BO52), \"NULL\")))))","v":3482854.395647449},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BP3:BP52), \"NULL\")))))","v":4178022.8220885578},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BT3:BT52), \"NULL\")))))","v":3056369.1332182218},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BU3:BU52), \"NULL\")))))","v":2790755.5233114893},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!BV3:BV52), \"NULL\")))))","v":3347359.5905786538}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!F3:F52), \"NULL\")))))","v":1620.5652538618822},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!G3:G52), \"NULL\")))))","v":1479.2449519606589},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!H3:H52), \"NULL\")))))","v":1775.3873629360032},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!L3:L52), \"NULL\")))))","v":608.98092375891349},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!M3:M52), \"NULL\")))))","v":555.88006124044284},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!N3:N52), \"NULL\")))))","v":667.15506730490381},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!R3:R52), \"NULL\")))))","v":487.61293580988962},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!S3:S52), \"NULL\")))))","v":445.09639603479241},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Adams NPV 1%'!A3:A52,'Adams NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Adams NPV 2%'!A3:A52,'Adams NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Adams NPV 3%'!A3:A52,'Adams NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Adams NPV 4%'!A3:A52,'Adams NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Adams NPV 5%'!A3:A52,'Adams NPV 5%'!T3:T52), \"NULL\")))))","v":534.1915255097274}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lehigh NPV 1%","index":230,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU40","v":1521.4741059538801},{"$f":"'WTP Values '!CV40","v":1388.7967782519072},{"$f":"'WTP Values '!CW40","v":1666.8274870660657},{"$f":"C3","v":1521.4741059538801},{"$f":"D3","v":1388.7967782519072},{"$f":"E3","v":1666.8274870660657},{"$f":"'WTP Values '!CC40","v":571.7697533152525},{"$f":"'WTP Values '!CD40","v":521.91553921126172},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"I3","v":571.7697533152525},{"$f":"J3","v":521.91553921126172},{"$f":"K3","v":28.830518025458037},{"$f":"'WTP Values '!CI40","v":457.82234512623188},{"$f":"'WTP Values '!CJ40","v":417.90531597870631},{"$f":"'WTP Values '!CK40","v":501.55306574776461},{"$f":"O3","v":457.82234512623188},{"$f":"P3","v":417.90531597870631},{"$f":"Q3","v":501.55306574776461},{"$f":"'WTP Values '!BH40","v":105680570.94383138},{"$f":"'WTP Values '!BI40","v":96464892.748601332},{"$f":"'WTP Values '!BJ40","v":115776719.30708045},{"$f":"U3","v":105680570.94383138},{"$f":"V3","v":96464892.748601332},{"$f":"W3","v":115776719.30708045},{"$f":"'WTP Values '!AV40","v":39714743.578160606},{"$f":"'WTP Values '!AW40","v":36251903.303818494},{"$f":"'WTP Values '!AX40","v":43508425.218008623},{"$f":"AA3","v":39714743.578160606},{"$f":"AB3","v":36251903.303818494},{"$f":"AC3","v":43508425.218008623},{"$f":"'WTP Values '!BB40","v":31800033.030105751},{"$f":"'WTP Values '!BC40","v":29027422.957949892},{"$f":"'WTP Values '!BD40","v":34837539.55419565},{"$f":"AG3","v":31800033.030105751},{"$f":"AH3","v":29027422.957949892},{"$f":"AI3","v":34837539.55419565},{"$f":"'WTP Values '!CX40","v":76.546567981993647},{"$f":"'WTP Values '!CY40","v":69.87923402817114},{"$f":"'WTP Values '!CZ40","v":83.850902113361357},{"$f":"AM3","v":76.546567981993647},{"$f":"AN3","v":69.87923402817114},{"$f":"AO3","v":83.850902113361357},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"'WTP Values '!CG40","v":26.325231702663551},{"$f":"'WTP Values '!CH40","v":31.575160565216379},{"$f":"AS3","v":28.830518025458037},{"$f":"AT3","v":26.325231702663551},{"$f":"AU3","v":31.575160565216379},{"$f":"'WTP Values '!CL40","v":23.104404628938141},{"$f":"'WTP Values '!CM40","v":21.098484187362473},{"$f":"'WTP Values '!CN40","v":25.301971639633486},{"$f":"AY3","v":23.104404628938141},{"$f":"AZ3","v":21.098484187362473},{"$f":"BA3","v":25.301971639633486},{"$f":"'WTP Values '!BK40","v":5316873.2720930744},{"$f":"'WTP Values '!BL40","v":4853764.7274547778},{"$f":"'WTP Values '!BM40","v":5824227.4218263682},{"$f":"BE3","v":5316873.2720930744},{"$f":"BF3","v":4853764.7274547778},{"$f":"BG3","v":5824227.4218263682},{"$f":"'WTP Values '!AY40","v":2002548.4453622275},{"$f":"'WTP Values '!AZ40","v":1828532.9376814687},{"$f":"'WTP Values '!BA40","v":2193189.4753366024},{"$f":"BK3","v":2002548.4453622275},{"$f":"BL3","v":1828532.9376814687},{"$f":"BM3","v":2193189.4753366024},{"$f":"'WTP Values '!BE40","v":1604816.4493556602},{"$f":"'WTP Values '!BF40","v":1465486.5608586655},{"$f":"'WTP Values '!BG40","v":1757457.9800059707},{"$f":"BQ3","v":1604816.4493556602},{"$f":"BR3","v":1465486.5608586655},{"$f":"BS3","v":1757457.9800059707}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1491.4950553415156},{"$f":"D3/(1+B4)^A4","v":1361.4319951494042},{"$f":"E3/(1+B4)^A4","v":1633.9844006137298},{"$f":"F3+C4","v":3012.9691612953957},{"$f":"G3+D4","v":2750.2287734013116},{"$f":"H3+E4","v":3300.8118876797953},{"$f":"I3/(1+B4)^A4","v":560.50363034531176},{"$f":"J3/(1+B4)^A4","v":511.63174121288279},{"$f":"K3/(1+B4)^A4","v":28.262442922711536},{"$f":"L3+I4","v":1132.2733836605644},{"$f":"M3+J4","v":1033.5472804241444},{"$f":"N3+K4","v":57.092960948169576},{"$f":"O3/(1+B4)^A4","v":448.801436257457},{"$f":"P3/(1+B4)^A4","v":409.67093028007679},{"$f":"Q3/(1+B4)^A4","v":491.6704889204633},{"$f":"R3+O4","v":906.62378138368888},{"$f":"S3+P4","v":827.57624625878316},{"$f":"T3+Q4","v":993.22355466822796},{"$f":"U3/(1+B4)^A4","v":103598246.19530573},{"$f":"V3/(1+B4)^A4","v":94564153.267916217},{"$f":"W3/(1+B4)^A4","v":113495460.55002494},{"$f":"X3+U4","v":209278817.13913712},{"$f":"Y3+V4","v":191029046.01651755},{"$f":"Z3+W4","v":229272179.85710537},{"$f":"AA3/(1+B4)^A4","v":38932206.232879721},{"$f":"AB3/(1+B4)^A4","v":35537597.592214972},{"$f":"AC3/(1+B4)^A4","v":42651137.357130304},{"$f":"AD3+AA4","v":78646949.811040327},{"$f":"AE3+AB4","v":71789500.896033466},{"$f":"AF3+AC4","v":86159562.575138927},{"$f":"AG3/(1+B4)^A4","v":31173446.750422262},{"$f":"AH3/(1+B4)^A4","v":28455468.050142035},{"$f":"AI3/(1+B4)^A4","v":34151102.396035336},{"$f":"AJ3+AG4","v":62973479.780528009},{"$f":"AK3+AH4","v":57482891.008091927},{"$f":"AL3+AI4","v":68988641.950230986},{"$f":"AM3/(1+B4)^A4","v":75.038298188406671},{"$f":"AN3/(1+B4)^A4","v":68.502337053397838},{"$f":"AO3/(1+B4)^A4","v":82.198708080934566},{"$f":"AP3+AM4","v":151.58486617040032},{"$f":"AQ3+AN4","v":138.38157108156898},{"$f":"AR3+AO4","v":166.04961019429592},{"$f":"AS3/(1+B4)^A4","v":28.262442922711536},{"$f":"AT3/(1+B4)^A4","v":25.806520637842908},{"$f":"AU3/(1+B4)^A4","v":30.953005161470816},{"$f":"AV3+AS4","v":57.092960948169576},{"$f":"AW3+AT4","v":52.131752340506459},{"$f":"AX3+AU4","v":62.528165726687192},{"$f":"AY3/(1+B4)^A4","v":22.649156581647034},{"$f":"AZ3/(1+B4)^A4","v":20.68276069734582},{"$f":"BA3/(1+B4)^A4","v":24.803422840538659},{"$f":"BB3+AY4","v":45.753561210585175},{"$f":"BC3+AZ4","v":41.781244884708293},{"$f":"BD3+BA4","v":50.105394480172144},{"$f":"BE3/(1+B4)^A4","v":5212109.8638300896},{"$f":"BF3/(1+B4)^A4","v":4758126.3870745786},{"$f":"BG3/(1+B4)^A4","v":5709467.1324638445},{"$f":"BH3+BE4","v":10528983.135923164},{"$f":"BI3+BF4","v":9611891.1145293564},{"$f":"BJ3+BG4","v":11533694.554290213},{"$f":"BK3/(1+B4)^A4","v":1963090.3297345627},{"$f":"BL3/(1+B4)^A4","v":1792503.6150195752},{"$f":"BM3/(1+B4)^A4","v":2149974.9782733088},{"$f":"BN3+BK4","v":3965638.7750967899},{"$f":"BO3+BL4","v":3621036.5527010439},{"$f":"BP3+BM4","v":4343164.4536099117},{"$f":"BQ3/(1+B4)^A4","v":1573195.2253265956},{"$f":"BR3/(1+B4)^A4","v":1436610.686068685},{"$f":"BS3/(1+B4)^A4","v":1722829.1147985205},{"$f":"BT3+BQ4","v":3178011.6746822558},{"$f":"BU3+BR4","v":2902097.2469273508},{"$f":"BV3+BS4","v":3480287.0948044909}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1447.6304063972721},{"$f":"D4/(1+B5)^A5","v":1321.3924815654884},{"$f":"E4/(1+B5)^A5","v":1585.9291611031435},{"$f":"F4+C5","v":4460.5995676926677},4071.6212549667998,4886.7410487829384,{"$f":"I4/(1+B5)^A5","v":544.01930149083796},{"$f":"J4/(1+B5)^A5","v":496.58472738829028},{"$f":"K4/(1+B5)^A5","v":27.431248657151201},{"$f":"L4+I5","v":1676.2926851514023},1530.1320078124347,84.524209605320777,{"$f":"O4/(1+B5)^A5","v":435.60225240726453},{"$f":"P4/(1+B5)^A5","v":397.62256882219549},{"$f":"Q4/(1+B5)^A5","v":477.21053257296978},{"$f":"R4+O5","v":1342.2260337909534},1225.1988150809786,1470.4340872411976,{"$f":"U4/(1+B5)^A5","v":100551437.09974633},{"$f":"V4/(1+B5)^A5","v":91783035.508959249},{"$f":"W4/(1+B5)^A5","v":110157575.84436485},{"$f":"X4+U5","v":309830254.23888344},282812081.52547681,339429755.70147026,{"$f":"AA4/(1+B5)^A5","v":37787215.806720294},{"$f":"AB4/(1+B5)^A5","v":34492442.104021035},{"$f":"AC4/(1+B5)^A5","v":41396773.716739386},{"$f":"AD4+AA5","v":116434165.61776063},106281943.00005451,127556336.29187831,{"$f":"AG4/(1+B5)^A5","v":30256640.292906892},{"$f":"AH4/(1+B5)^A5","v":27618596.944137719},{"$f":"AI4/(1+B5)^A5","v":33146723.526460074},{"$f":"AJ4+AG5","v":93230120.073434904},85101487.952229649,102135365.47669107,{"$f":"AM4/(1+B5)^A5","v":72.831432938924337},{"$f":"AN4/(1+B5)^A5","v":66.487693454046777},{"$f":"AO4/(1+B5)^A5","v":79.781256235735555},{"$f":"AP4+AM5","v":224.41629910932465},204.86926453561574,245.83086643003148,{"$f":"AS4/(1+B5)^A5","v":27.431248657151201},{"$f":"AT4/(1+B5)^A5","v":25.047554683381758},{"$f":"AU4/(1+B5)^A5","v":30.042681858477103},{"$f":"AV4+AS5","v":84.524209605320777},77.179307023888214,92.570847585164302,{"$f":"AY4/(1+B5)^A5","v":21.983048237017179},{"$f":"AZ4/(1+B5)^A5","v":20.074483764788951},{"$f":"BA4/(1+B5)^A5","v":24.073957843910332},{"$f":"BB4+AY5","v":67.736609447602348},61.855728649497244,74.179352324082473,{"$f":"BE4/(1+B5)^A5","v":5058822.483749982},{"$f":"BF4/(1+B5)^A5","v":4618190.5938891442},{"$f":"BG4/(1+B5)^A5","v":5541552.5486861076},{"$f":"BH4+BE5","v":15587805.619673146},14230081.7084185,17075247.102976322,{"$f":"BK4/(1+B5)^A5","v":1905356.1335323977},{"$f":"BL4/(1+B5)^A5","v":1739786.3488626871},{"$f":"BM4/(1+B5)^A5","v":2086744.5322030252},{"$f":"BN4+BK5","v":5870994.9086291874},5360822.901563731,6429908.9858129369,{"$f":"BQ4/(1+B5)^A5","v":1526927.7864688046},{"$f":"BR4/(1+B5)^A5","v":1394360.1783058399},{"$f":"BS4/(1+B5)^A5","v":1672160.9653863488},{"$f":"BT4+BQ5","v":4704939.4611510606},4296457.4252331909,5152448.0601908397]
[4,0.01,1391.1443666234497,1269.8322021318065,1524.0467515622427,5851.7439343161177,5341.4534570986061,6410.7878003451806,522.79185575196652,477.20816239050458,26.360890784142953,2199.0845409033691,2007.3401702029394,110.88510038946373,418.60520257582374,382.10747316089572,458.58994198280072,1760.8312363667771,1607.3062882418744,1929.0240292239982,96627954.662356466,88201693.081078216,105859265.18230969,406458208.90123987,371013774.60655504,445289020.88377994,36312771.662988588,33146558.895175729,39781485.866789408,152746937.2807492,139428501.89523023,167337822.15866771,29076036.611570325,26540928.805509523,31853349.792934272,122306156.68500523,111642416.75773917,133988715.26962534,69.989575514824637,63.893366559337757,76.668219100688987,294.40587462414931,268.76263109495352,322.49908553072044,26.360890784142953,24.070207728088381,28.87042676154698,110.88510038946373,101.24951475197659,121.44127434671128,21.125277267591137,19.291184323601588,23.134600301905749,88.861886715193492,81.146912973098836,97.313952625988222,4861428.973111474,4437990.3878028914,5325323.0772060044,20449234.592784621,18668072.096221391,22400570.180182327,1831009.7935644104,1671900.4848565662,2005320.4794040965,7702004.7021935973,7032723.3864202974,8435229.4652170334,1467347.5902411758,1339952.7244814672,1606913.820547692,6172287.0513922367,5636410.149714658,6759361.8807385322]
[5,0.01,1323.6261313496357,1208.2017693465314,1450.0781904200012,7175.3700656657529,6549.6552264451375,7860.8659907651818,497.41851250825312,454.04719236043451,25.081483075860984,2696.5030534116222,2461.3873625633737,135.9665834653247,398.28848690456852,363.56214969070896,436.33259447820456,2159.1197232713457,1970.8684379325834,2365.3566237022028,91938183.32485275,83920884.555467516,100721458.53623146,498396392.22609264,454934659.16202259,546010479.4200114,34550356.259232305,31537813.450995974,37850718.804262944,187297293.53998151,170966315.34622622,205188540.96293065,27664851.167506762,25252783.075655885,30307369.363312498,149971007.852512,136895199.83339506,164296084.63293785,66.592679592517101,60.79234594689035,72.947179804221918,360.99855421666643,329.55497704184387,395.44626533494238,25.081483075860984,22.901976746842891,27.46922045017558,135.9665834653247,124.15149149881948,148.91049479688687,20.099976461291821,18.354899957204118,22.011778383760053,108.96186317648531,99.501812930302947,119.32573100974827,4625482.8606528798,4222595.57592302,5066862.1833818983,25074717.4534375,22890667.672144413,27467432.363564223,1742142.992248453,1590755.9444341096,1907993.628808114,9444147.6944420505,8623479.3308544066,10343223.094025148,1396130.8839069263,1274919.0403592957,1528923.3631921976,7568417.9352991628,6911329.1900739539,8288285.24393073]
[9,0.01,982.02856143020472,896.39258198914445,1075.8462420558801,11641.365269420046,10626.201601037492,12753.518145404296,369.0461941614542,336.86801776910517,18.608527106071151,4374.8234178300345,3993.3702505803885,220.59303535142095,295.4993563252562,269.73509089549003,323.72515162089553,3502.96934220615,3197.5492795458681,3837.569379274184,68211045.228422269,62262827.532668859,74727558.400975689,808601423.72695267,738088836.19340277,885850816.56966102,25633701.126434255,23398626.576188937,28082315.735598732,303872300.39966011,277376819.24390173,332899172.11081225,20525187.098343141,18735618.501735918,22485731.908480905,243313901.061097,222099628.35456049,266554995.21892875,49.406635146543358,45.103234684041134,54.121184484690289,585.68631205209169,534.6720557950041,641.5744940069419,18.608527106071151,16.991501411110544,20.380044185732007,220.59303535142095,201.42415625318085,241.59331804718448,14.912633183614142,13.617920931939636,16.331042844162805,176.7804082668373,161.4323635841192,193.59481225532525,3431751.740149918,3132840.4303238085,3759221.1751199365,40681378.414157681,37137962.389904067,44563334.048426189,1292535.8120113635,1180218.2917817668,1415584.2002045589,15322244.283319799,13990786.797761587,16780909.834435944,1035821.4990009433,945891.65436572896,1134343.282692458,12279048.591241214,11212983.701543879,13446965.814827209]
[16,0.01,397.08099807420928,362.45428605883211,435.01596221170416,16058.995857305848,14658.600906391726,17593.185191183835,149.22298278137572,136.21181090723667,7.5243152859102143,6034.9683664618096,5508.7624884700253,304.30302278759041,119.48448746646618,109.06676578981669,130.89752310272894,4832.2657053402854,4410.9457478020131,5293.838766984939,27580979.803215183,25175831.610832073,30215916.969149288,1115447081.4478323,1018176587.405031,1222010843.5951431,10364928.299841428,9461181.0280827209,11355020.005005363,419184855.06908661,382634947.71111178,459226757.52398342,8299312.360936082,7575704.4004627634,9092054.1614850704,335645934.88266534,306381333.2121948,367706490.16652757,19.977459684987039,18.237389571064146,21.883776904452702,807.94080773602013,737.56781359519414,885.03727036853434,7.5243152859102143,6.8704746522615618,8.2406241568790737,304.30302278759041,277.85999459428558,333.27243015593416,6.0298890490925245,5.5063751175169617,6.6034197444406271,243.86451058857699,222.69223566434945,267.05959447650372,1387620.9507970435,1266756.847752464,1520032.4662903573,56119026.617828675,51230965.644114822,61474095.203531489,522633.89318601607,477218.56130500109,572388.22693372075,21136683.866180174,19299968.863265108,23148879.472145889,418832.04909132427,382469.12252592668,458669.10652201937,16938665.345067687,15468053.329117978,18549780.31493393]
[19,0.01,232.0197318626104,211.78688144655959,254.18563818924451,{"$f":"F20+C21","v":16906.606959332759},15432.297654235826,18521.772459065764,87.192982340099775,79.590380795082254,4.3965579404541613,{"$f":"L20+I21","v":6353.5004984361203},5799.520907311784,320.36446416206883,69.816382244838351,63.729168296655935,76.485171436229507,{"$f":"R20+O21","v":5087.3178951649052},4643.7602163713218,5573.2532802650785,16115934.959078819,14710574.73939316,17655563.945809137,{"$f":"X20+U21","v":1174321580.1001606},1071917044.5903262,1286509892.4168847,6056366.0728357285,5528294.4685988687,6634889.8830045518,{"$f":"AD20+AA21","v":441309883.31588441},402830832.47160739,483465240.5202952,4849399.0847392976,4426585.2866051123,5312608.7092030831,{"$f":"AJ20+AG21","v":353361688.92386973},322552470.04988939,387114434.8550933,11.673096576987424,10.656350363462796,12.786983195210437,{"$f":"AP20+AM21","v":850.58479397916324},776.49743739334644,931.75049096698683,4.3965579404541613,4.0145101234198943,4.8151067830808341,{"$f":"AV20+AS21","v":320.36446416206883},292.52574445311677,350.86290806063732,3.52334472592988,3.2174485419785075,3.8584663731379245,{"$f":"BB20+AY21","v":256.73594217757022},234.44617177352552,281.15528758163077,810805.45906833152,740182.94901062932,888175.27648411959,{"$f":"BH20+BE21","v":59081049.300870545},53934991.202957965,64718764.175649539,305381.96576374432,278845.18063277897,334454.0876510471,{"$f":"BN20+BK21","v":22252300.811610602},20318642.012111772,24370702.269437872,244729.16154873659,223481.81777665665,268006.48639704852,{"$f":"BT20+BQ21","v":17832706.350344256},16284473.847872898,19528857.704006504]
[25,0.01,60.553529199338477,55.273070987363376,66.3384848373979,17611.82192943,16076.015660749012,19294.359841163598,22.756007688324864,20.77184732855099,1.147433011350603,6618.5201842190227,6041.4327807625641,333.7276313876223,18.220986236456689,16.632318390860906,19.961436144675083,5299.5220793600929,4837.4625500213788,5805.7269903856559,4206007.5248129349,3839230.4390230272,4607826.6634512292,1223305338.9340241,1116629265.579778,1340173293.8014982,1580617.0315311868,1442798.583721614,1731602.717749953,459717972.94113171,419633868.95072138,503631730.81350958,1265617.4831323787,1155269.6800999958,1386507.9664339952,368101249.23229671,336006904.22867984,403261902.83948648,3.0464960404310051,2.7811411456781845,3.3372030648717526,886.06471798130349,808.8870007403342,970.61603011425211,1.147433011350603,1.0477244932060039,1.2566677275528924,333.7276313876223,304.72769216642178,365.49823824908918,0.91953798941231935,0.83970385910725531,1.0069995095452666,267.44501172778513,244.22548174473246,292.88294637215523,211607.57167735163,193176.19866187935,231799.88661722335,61545461.025603235,56184748.549294822,67418338.45762375,79699.927382797832,72774.240587176493,87287.297506266201,23180497.444394574,21166181.116407208,25387262.488382515,63870.492008611509,58325.266862532648,69945.510536429589,18576551.13870782,16963738.159470178,20343453.017832126]
[36,0.01,2.0349371483249601,1.8574842282754522,2.2293440026396985,17790.592725275121,16239.197080888651,19490.209428897801,0.76472909184369309,0.69805020990691924,3.8560164715176114E-2,6685.7022239529524,6102.7570293604313,337.11517155795406,0.61232701482391205,0.55893889264345353,0.67081586295319784,5353.3154792435453,4886.5657622502722,5864.6586806269943,141345.36948623735,129019.60867762694,154848.73919787316,1235722638.5114963,1127963737.5765727,1353776874.8088057,53117.569814131915,48486.099396463047,58191.533063085866,464384392.36192197,423893410.1280331,508743901.8138271,42531.823760715699,38823.520601581346,46594.4199231885,371837702.70886046,339417580.41647625,407355258.51804715,0.10237930054398345,9.3461892426534299E-2,0.1121486819679146,895.05881838945618,817.09769997693525,980.46837820514463,3.8560164715176114E-2,3.5209401014699757E-2,4.2231061933322094E-2,337.11517155795406,307.82086516481598,369.20826956746146,3.0901617770143362E-2,2.8218744622862536E-2,3.3840813861945221E-2,270.15974265017144,246.70452019470716,295.85588793505639,7111.1975497835019,6491.8003628689448,7789.772231146103,62170185.20759242,56755058.211336724,68102675.948027581,2678.3631787365553,2445.6213794653831,2933.3412374308687,23415793.712595854,21381030.838278353,25644958.775431227,2146.4056445373285,1960.0550751355895,2350.560233749191,18765114.527801313,17135930.507509373,20549951.544833384]
[39,0.01,0.65450714027044954,0.59743205894430285,0.71703520133181953,17793.620242601934,16241.960589181779,19493.526178803801,0.24596369052293948,0.22451742405284622,1.2402301052325747E-2,6686.8399645351537,6103.7955671389664,337.17254019309649,0.19694583870201193,0.17977434659892458,0.21575790312293153,5354.2264806710746,4887.397334460501,5865.6566999760762,45461.626983937706,41497.230115394763,49804.784167564896,1235932927.8344548,1128155689.0091228,1354007254.0327258,17084.472975384331,15594.829690425457,18716.437470525525,464463419.05967671,423965546.26558083,508830477.39910626,13679.725864273927,12487.005539747564,14986.399241661777,371900980.25700617,339475340.86446166,407424580.27266085,3.2928772899491504E-2,3.0060621767462489E-2,3.6070948520616569E-2,895.21113518536276,817.23674972545018,980.63522958830254,1.2402301052325747E-2,1.1324577954525877E-2,1.3582990314622215E-2,337.17254019309649,307.87324863608268,369.27109965134792,9.9390438142599787E-3,9.0761377373914341E-3,1.0884392337836156E-2,270.20571713311938,246.74650318094191,295.90623526416431,2287.2104802048539,2087.9906262488194,2505.463891384727,62180765.030076921,56764716.513607621,68114265.333194181,861.45551284643147,786.59758930428984,943.46539711489447,23419778.499515593,21384669.359058838,25649322.910917722,690.35931720193776,630.42243985548066,756.0225916023943,18768307.8845517,17138846.617575165,20553448.636545166]
[44,0.01,8.0988973488089838E-2,7.3926480256245458E-2,8.8726220598134245E-2,17794.751127449916,16242.992857313919,19494.765102254383,3.043564475486665E-2,2.7781875224029785E-2,1.534665658044722E-3,6687.2649509006988,6104.1834977471253,337.19396940826806,2.4370156302093153E-2,2.2245349049244491E-2,2.6697968625137541E-2,5354.566771939355,4887.7079561055771,5866.0294955171203,5625.4397790162575,5134.8837359606841,6162.8637738928355,1236011478.3375089,1128227389.6612372,1354093308.8246548,2114.0394714252438,1929.710419701845,2315.9794062224091,464492938.32758832,423992491.66543776,508862816.44361985,1692.734711630829,1545.147024960434,1854.4229943211126,371924616.66026688,339496916.43559414,407450474.4009071,4.0746194369251192E-3,3.7197132767024079E-3,4.4634334962630594E-3,895.26803089824887,817.2886897266909,980.6975544838225,1.534665658044722E-3,1.401307773882986E-3,1.6807646162964056E-3,337.19396940826806,307.89281571615044,369.29456891087466,1.2298612290729931E-3,1.1230848884003144E-3,1.3468390308449939E-3,270.22289022927288,246.76218531183693,295.92504177308842,283.0203332334151,258.36878938061699,310.02709701666112,62184716.968133911,56768324.23125755,68118594.378635541,106.59684730446089,97.333898113986336,116.74478295575932,23421266.958428796,21386028.475316666,25650953.069943566,85.425336101024513,78.008723093005543,93.550535754862182,18769500.716292486,17139935.88786909,20554754.924041469]
[50,0.01,4.7515397455473165E-3,4.3371905341858148E-3,5.2054760726931784E-3,17794.881437639466,16243.111804045062,19494.907861572428,1.7856279627420477E-3,1.6299340348131038E-3,9.0037255150522189E-5,6687.3139214514576,6104.2281984177289,337.19643866505936,1.4297719959572624E-3,1.3051117406322292E-3,1.5663423498801557E-3,5354.6059831992397,4887.7437485786313,5866.072452196312,330.0387638585081,301.25834554218312,361.56887668605754,1236020529.5958757,1128235651.6214046,1354103224.7911375,124.02852066781765,113.21412485810191,135.87612886775452,464496339.78919941,423995596.54403716,508866542.82392102,99.311003888254831,90.652186163260552,108.79708907372954,371927340.2480793,339499402.55676645,407453458.14303267,2.3905373001642616E-4,2.1823175075667191E-4,2.6186505082966634E-4,895.27458690715116,817.29467469626502,980.70473608941506,9.0037255150522189E-5,8.221328529776479E-5,9.8608730710933142E-5,337.19643866505936,307.89507040186589,369.29727323896168,7.2154692913935662E-5,6.5890234868113613E-5,7.9017660186241645E-5,270.22486905976029,246.76399234060131,295.92720881931518,16.604511753126246,15.158231039086845,18.188970797215408,62185172.344115131,56768739.94323004,68119093.208143279,6.2539273545882077,5.7104796561679079,6.8492962981085501,23421438.471349377,21386185.08427424,25651140.910758693,5.0118165755051525,4.5766915212268957,5.4885136792336544,18769638.164530937,17140061.402875084,20554905.445618935]

{"sheet":"Lehigh NPV 2%","index":231,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU40","v":1521.4741059538801},{"$f":"'WTP Values '!CV40","v":1388.7967782519072},{"$f":"'WTP Values '!CW40","v":1666.8274870660657},{"$f":"C3","v":1521.4741059538801},{"$f":"D3","v":1388.7967782519072},{"$f":"E3","v":1666.8274870660657},{"$f":"'WTP Values '!CC40","v":571.7697533152525},{"$f":"'WTP Values '!CD40","v":521.91553921126172},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"I3","v":571.7697533152525},{"$f":"J3","v":521.91553921126172},{"$f":"K3","v":28.830518025458037},{"$f":"'WTP Values '!CI40","v":457.82234512623188},{"$f":"'WTP Values '!CJ40","v":417.90531597870631},{"$f":"'WTP Values '!CK40","v":501.55306574776461},{"$f":"O3","v":457.82234512623188},{"$f":"P3","v":417.90531597870631},{"$f":"Q3","v":501.55306574776461},{"$f":"'WTP Values '!BH40","v":105680570.94383138},{"$f":"'WTP Values '!BI40","v":96464892.748601332},{"$f":"'WTP Values '!BJ40","v":115776719.30708045},{"$f":"U3","v":105680570.94383138},{"$f":"V3","v":96464892.748601332},{"$f":"W3","v":115776719.30708045},{"$f":"'WTP Values '!AV40","v":39714743.578160606},{"$f":"'WTP Values '!AW40","v":36251903.303818494},{"$f":"'WTP Values '!AX40","v":43508425.218008623},{"$f":"AA3","v":39714743.578160606},{"$f":"AB3","v":36251903.303818494},{"$f":"AC3","v":43508425.218008623},{"$f":"'WTP Values '!BB40","v":31800033.030105751},{"$f":"'WTP Values '!BC40","v":29027422.957949892},{"$f":"'WTP Values '!BD40","v":34837539.55419565},{"$f":"AG3","v":31800033.030105751},{"$f":"AH3","v":29027422.957949892},{"$f":"AI3","v":34837539.55419565},{"$f":"'WTP Values '!CX40","v":76.546567981993647},{"$f":"'WTP Values '!CY40","v":69.87923402817114},{"$f":"'WTP Values '!CZ40","v":83.850902113361357},{"$f":"AM3","v":76.546567981993647},{"$f":"AN3","v":69.87923402817114},{"$f":"AO3","v":83.850902113361357},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"'WTP Values '!CG40","v":26.325231702663551},{"$f":"'WTP Values '!CH40","v":31.575160565216379},{"$f":"AS3","v":28.830518025458037},{"$f":"AT3","v":26.325231702663551},{"$f":"AU3","v":31.575160565216379},{"$f":"'WTP Values '!CL40","v":23.104404628938141},{"$f":"'WTP Values '!CM40","v":21.098484187362473},{"$f":"'WTP Values '!CN40","v":25.301971639633486},{"$f":"AY3","v":23.104404628938141},{"$f":"AZ3","v":21.098484187362473},{"$f":"BA3","v":25.301971639633486},{"$f":"'WTP Values '!BK40","v":5316873.2720930744},{"$f":"'WTP Values '!BL40","v":4853764.7274547778},{"$f":"'WTP Values '!BM40","v":5824227.4218263682},{"$f":"BE3","v":5316873.2720930744},{"$f":"BF3","v":4853764.7274547778},{"$f":"BG3","v":5824227.4218263682},{"$f":"'WTP Values '!AY40","v":2002548.4453622275},{"$f":"'WTP Values '!AZ40","v":1828532.9376814687},{"$f":"'WTP Values '!BA40","v":2193189.4753366024},{"$f":"BK3","v":2002548.4453622275},{"$f":"BL3","v":1828532.9376814687},{"$f":"BM3","v":2193189.4753366024},{"$f":"'WTP Values '!BE40","v":1604816.4493556602},{"$f":"'WTP Values '!BF40","v":1465486.5608586655},{"$f":"'WTP Values '!BG40","v":1757457.9800059707},{"$f":"BQ3","v":1604816.4493556602},{"$f":"BR3","v":1465486.5608586655},{"$f":"BS3","v":1757457.9800059707}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1462.3934121048444},{"$f":"D3/(1+B4)^A4","v":1334.8681067396262},{"$f":"E3/(1+B4)^A4","v":1602.1025442772643},{"$f":"F3+C4","v":2983.8675180587243},{"$f":"G3+D4","v":2723.6648849915337},{"$f":"H3+E4","v":3268.93003134333},{"$f":"I3/(1+B4)^A4","v":549.56723694276479},{"$f":"J3/(1+B4)^A4","v":501.64892273285443},{"$f":"K3/(1+B4)^A4","v":27.71099387298927},{"$f":"L3+I4","v":1121.3369902580173},{"$f":"M3+J4","v":1023.5644619441161},{"$f":"N3+K4","v":56.541511898447311},{"$f":"O3/(1+B4)^A4","v":440.04454548849662},{"$f":"P3/(1+B4)^A4","v":401.67754323212836},{"$f":"Q3/(1+B4)^A4","v":482.07714893095408},{"$f":"R3+O4","v":897.8668906147285},{"$f":"S3+P4","v":819.58285921083461},{"$f":"T3+Q4","v":983.63021467871863},{"$f":"U3/(1+B4)^A4","v":101576865.57461686},{"$f":"V3/(1+B4)^A4","v":92719043.395426124},{"$f":"W3/(1+B4)^A4","v":111280968.19211885},{"$f":"X3+U4","v":207257436.51844823},{"$f":"Y3+V4","v":189183936.14402747},{"$f":"Z3+W4","v":227057687.4991993},{"$f":"AA3/(1+B4)^A4","v":38172571.682199739},{"$f":"AB3/(1+B4)^A4","v":34844197.716088519},{"$f":"AC3/(1+B4)^A4","v":41818940.040377378},{"$f":"AD3+AA4","v":77887315.260360345},{"$f":"AE3+AB4","v":71096101.019907013},{"$f":"AF3+AC4","v":85327365.258386001},{"$f":"AG3/(1+B4)^A4","v":30565198.990874425},{"$f":"AH3/(1+B4)^A4","v":27900252.746972214},{"$f":"AI3/(1+B4)^A4","v":33484755.434636343},{"$f":"AJ3+AG4","v":62365232.020980179},{"$f":"AK3+AH4","v":56927675.70492211},{"$f":"AL3+AI4","v":68322294.988831997},{"$f":"AM3/(1+B4)^A4","v":73.574171455203427},{"$f":"AN3/(1+B4)^A4","v":67.165738204701213},{"$f":"AO3/(1+B4)^A4","v":80.594869390005144},{"$f":"AP3+AM4","v":150.12073943719707},{"$f":"AQ3+AN4","v":137.04497223287234},{"$f":"AR3+AO4","v":164.4457715033665},{"$f":"AS3/(1+B4)^A4","v":27.71099387298927},{"$f":"AT3/(1+B4)^A4","v":25.3029908714567},{"$f":"AU3/(1+B4)^A4","v":30.349058597862726},{"$f":"AV3+AS4","v":56.541511898447311},{"$f":"AW3+AT4","v":51.628222574120251},{"$f":"AX3+AU4","v":61.924219163079101},{"$f":"AY3/(1+B4)^A4","v":22.207232438425741},{"$f":"AZ3/(1+B4)^A4","v":20.279204332336096},{"$f":"BA3/(1+B4)^A4","v":24.319465243784588},{"$f":"BB3+AY4","v":45.311637067363883},{"$f":"BC3+AZ4","v":41.377688519698566},{"$f":"BD3+BA4","v":49.62143688341807},{"$f":"BE3/(1+B4)^A4","v":5110412.6029345198},{"$f":"BF3/(1+B4)^A4","v":4665287.1275036307},{"$f":"BG3/(1+B4)^A4","v":5598065.5726897046},{"$f":"BH3+BE4","v":10427285.875027593},{"$f":"BI3+BF4","v":9519051.8549584076},{"$f":"BJ3+BG4","v":11422292.994516073},{"$f":"BK3/(1+B4)^A4","v":1924787.0485988345},{"$f":"BL3/(1+B4)^A4","v":1757528.7751648102},{"$f":"BM3/(1+B4)^A4","v":2108025.2550332588},{"$f":"BN3+BK4","v":3927335.4939610623},{"$f":"BO3+BL4","v":3586061.7128462791},{"$f":"BP3+BM4","v":4301214.7303698612},{"$f":"BQ3/(1+B4)^A4","v":1542499.470737851},{"$f":"BR3/(1+B4)^A4","v":1408579.9316211701},{"$f":"BS3/(1+B4)^A4","v":1689213.7447193107},{"$f":"BT3+BQ4","v":3147315.9200935112},{"$f":"BU3+BR4","v":2874066.4924798356},{"$f":"BV3+BS4","v":3446671.7247252814}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1378.0459741208551},{"$f":"D4/(1+B5)^A5","v":1257.8760306552781},{"$f":"E4/(1+B5)^A5","v":1509.6970097071116},{"$f":"F4+C5","v":4361.9134921795794},3981.5409156468118,4778.6270410504421,{"$f":"I4/(1+B5)^A5","v":517.86948170647486},{"$f":"J4/(1+B5)^A5","v":472.71498399263334},{"$f":"K4/(1+B5)^A5","v":26.112688439014097},{"$f":"L4+I5","v":1639.2064719644923},1496.2794459367494,82.654200337461404,{"$f":"O4/(1+B5)^A5","v":414.66380340941328},{"$f":"P4/(1+B5)^A5","v":378.50972027362059},{"$f":"Q4/(1+B5)^A5","v":454.27206441239991},{"$f":"R4+O5","v":1312.5306940241417},1198.0925794844552,1437.9022790911185,{"$f":"U4/(1+B5)^A5","v":95718149.104244292},{"$f":"V4/(1+B5)^A5","v":87371225.429346681},{"$f":"W4/(1+B5)^A5","v":104862541.73745285},{"$f":"X4+U5","v":302975585.62269253},276555161.57337415,331920229.23665214,{"$f":"AA4/(1+B5)^A5","v":35970866.863234863},{"$f":"AB4/(1+B5)^A5","v":32834465.737243332},{"$f":"AC4/(1+B5)^A5","v":39406921.207131289},{"$f":"AD4+AA5","v":113858182.12359521},103930566.75715035,124734286.46551728,{"$f":"AG4/(1+B5)^A5","v":28802269.668975759},{"$f":"AH4/(1+B5)^A5","v":26291031.302979451},{"$f":"AI4/(1+B5)^A5","v":31553432.912903357},{"$f":"AJ4+AG5","v":91167501.689955935},83218707.007901564,99875727.90173535,{"$f":"AM4/(1+B5)^A5","v":69.330585008031818},{"$f":"AN4/(1+B5)^A5","v":63.291775226629667},{"$f":"AO4/(1+B5)^A5","v":75.946345476103787},{"$f":"AP4+AM5","v":219.45132444522889},200.33674745950202,240.3921169794703,{"$f":"AS4/(1+B5)^A5","v":26.112688439014097},{"$f":"AT4/(1+B5)^A5","v":23.843573429013635},{"$f":"AU4/(1+B5)^A5","v":28.59859574924306},{"$f":"AV4+AS5","v":82.654200337461404},75.471796003133889,90.522814912322161,{"$f":"AY4/(1+B5)^A5","v":20.926371115206202},{"$f":"AZ4/(1+B5)^A5","v":19.109547169203491},{"$f":"BA4/(1+B5)^A5","v":22.916775263458803},{"$f":"BB4+AY5","v":66.238008182570084},60.487235688902061,72.538212146876873,{"$f":"BE4/(1+B5)^A5","v":4815655.9344958952},{"$f":"BF4/(1+B5)^A5","v":4396204.2573214965},{"$f":"BG4/(1+B5)^A5","v":5275182.2194044003},{"$f":"BH4+BE5","v":15242941.809523489},13915256.112279903,16697475.213920474,{"$f":"BK4/(1+B5)^A5","v":1813769.8251415696},{"$f":"BL4/(1+B5)^A5","v":1656158.6184469117},{"$f":"BM4/(1+B5)^A5","v":1986439.2796070694},{"$f":"BN4+BK5","v":5741105.3191026319},5242220.3312931908,6287654.0099769309,{"$f":"BQ4/(1+B5)^A5","v":1453531.7023032724},{"$f":"BR4/(1+B5)^A5","v":1327336.3295613774},{"$f":"BS4/(1+B5)^A5","v":1591783.8394728561},{"$f":"BT4+BQ5","v":4600847.6223967839},4201402.8220412135,5038455.5641981373]
[4,0.02,1273.1014700458043,1162.083017429266,1394.7266771038212,5635.0149622253839,5143.6239330760782,6173.3537181542633,478.4313519532484,436.71557577579119,24.124087775638611,2117.6378239177407,1932.9950217125406,106.77828811310002,383.08525811854417,349.68447378135977,419.6771688790177,1695.6159521426857,1547.7770532658151,1857.5794479701362,88428774.237679973,80717506.979233399,96876779.545660257,391404359.86037248,357272668.55260754,428797008.78231239,33231520.821808234,30333970.987376552,36405903.910995483,147089702.94540346,134264537.74452689,161140190.37651277,26608845.09286546,24288849.014777474,29150494.672020238,117776346.78282139,107507556.02267903,129026222.57375559,64.050743843412619,58.471817048220068,70.162683891527934,283.50206828864151,258.80856450772211,310.55480087099824,24.124087775638611,22.027776252521576,26.420681873719513,106.77828811310002,97.499572255655465,116.94349678604168,19.332732238116616,17.654267745706569,21.171558006423982,85.570740420686704,78.141503434608637,93.709770153300852,4448921.7084014714,4061413.1950047538,4873452.9648531508,19691863.517924961,17976669.307284657,21570928.178773627,1675642.9568219497,1530034.5644265704,1835162.842544395,7416748.275924582,6772254.895719761,8122816.8525213264,1342838.6147574112,1226253.5968641003,1470562.2193199212,5943686.2371541951,5427656.4189053141,6509017.7835180582]
[5,0.02,1153.0872254602427,1052.5343924658014,1263.2469227446315,6788.1021876856266,6196.1583255418791,7436.6006408988951,433.33001585263719,395.54675211274537,21.849929557437132,2550.9678397703779,2328.5417738252859,128.62821767053714,346.97212106961138,316.72000162293898,380.1145420359191,2042.5880732122971,1864.4970548887541,2237.6939900060552,80092665.302560687,73108332.963752955,87744283.991605088,471497025.16293317,430381001.51636052,516541292.7739175,30098812.265816085,27474412.107753739,32973948.831896041,177188515.21121955,161738949.85228062,194114139.2084088,24100450.814599816,21999158.887990955,26402501.14623154,141876797.5974212,129506714.91066998,155428723.71998712,58.012732091502613,52.959726207311043,63.548504500913992,341.51480038014415,311.76829071503317,374.10330537191226,21.849929557437132,19.951235623948556,23.930025589742552,128.62821767053714,117.45080787960401,140.87352237578423,17.510251226254287,15.990014222272974,19.175732378519434,103.08099164694099,94.131517656881613,112.88550253182029,4029525.4618203575,3678547.0621655616,4414036.5005244492,23721388.979745317,21655216.369450219,25984964.679298077,1517681.4522681392,1385799.4451058402,1662163.5275475052,8934429.7281927206,8158054.3408256015,9784980.3800688311,1216250.3060151124,1110655.6633445688,1331933.5098099106,7159936.5431693075,6538312.0822498826,7840951.2933279686]
[9,0.02,636.58588963121656,581.07359773052667,697.40185164076706,10100.749530213192,9219.932400160591,11065.720337299879,239.22888707344481,218.36984707200023,12.062710034922773,3795.8602414520583,3464.888503109968,191.39980119403725,191.55320733014599,174.85189285369509,209.850173135962,3039.3871439275513,2774.3863057065182,3329.7062851112928,44216828.934355237,40360982.371138498,48441064.866151281,701591287.7757014,640410320.68805814,768617512.82809293,16616678.044828564,15167823.116528068,18203957.244802978,263657906.48020604,240668831.51837113,288843368.3237707,13305157.306032766,12145095.204103498,14576052.279093193,211113792.49417287,192707012.00793198,231279165.32316706,32.027140577909321,29.237523127402952,35.083279373163528,508.17671333211081,463.91367261501267,556.6686654837888,12.062710034922773,11.014496387160971,13.211070500641215,191.39980119403725,174.76772737234643,209.62091106083088,9.6668999607397996,8.8276213664916767,10.586363621050108,153.38532761639823,140.06843981751732,167.97451705053362,2224583.7038743552,2030818.7467641854,2436861.0548343128,35297613.672910653,32223132.552010931,38665832.145716943,837867.74854199565,765059.53160745022,917632.09628313768,13294501.818708453,12139249.126218982,14560127.889121115,671456.38766385324,613160.65941321,735321.71682289173,10654041.980389083,9729059.8855420891,11667397.293485606]
[16,0.02,105.01259186026559,95.855163542191832,115.04492512608479,12073.343781731746,11020.510228325245,13226.765541022396,39.463717133257227,36.022764561189341,1.9898908635249746,4537.1608815143727,4141.5530538884277,228.77862604736305,31.599033388155458,28.843948254770702,34.617340632697889,3632.9547391161368,3316.2013919789288,3979.9708479151886,7294104.1984587107,6658035.3693907904,7990943.3383965259,838606361.46327102,765477248.98122549,918722263.26131964,2741123.3236820553,2502117.0658799917,3002964.350180089,315148151.74711287,287669497.37517571,345252129.49940795,2194847.6656064014,2003481.3000826025,2404497.2624276145,252342599.5489991,230341124.50395188,276446105.72178316,5.2832667150503818,4.8230853576753283,5.7874140126919862,607.41949333334458,554.51224067810165,665.38152943999944,1.9898908635249746,1.8169752620834489,2.1793269017080017,228.77862604736305,208.89844344786675,250.55817051071938,1.5946728268188213,1.4562236058882512,1.7463495505150504,183.3402348852463,167.42266718220432,200.77857438750374,366972.16252984951,335008.27409113478,401989.89569143479,42190950.609465361,38516048.325032324,46216954.762180105,138216.4847566637,126205.88305537494,151374.5849137271,15890809.922967894,14509945.773285106,17403602.473808598,110764.90500058171,101148.31497291366,121300.26849863993,12734689.748467069,11629066.171758257,13945945.114364702]
[19,0.02,36.043927085931664,32.900783271040382,39.487368318351876,{"$f":"F20+C21","v":12236.892966192252},11169.797409471241,13405.939327207276,13.545302688878499,12.364249622606238,0.68299886635780038,{"$f":"L20+I21","v":4598.6226418479582},4197.6557903472603,231.87773085117527,10.845873197227027,9.9002333848567829,11.881859875757822,{"$f":"R20+O21","v":3682.167848218804},3361.1236639667109,4033.8847427003293,2503587.000654846,2285266.3393853391,2742766.1191358324,{"$f":"X20+U21","v":849966378.12313271},775846636.45641541,931167554.27750468,940847.63990790234,858812.48605928465,1030720.4703943544,{"$f":"AD20+AA21","v":319417244.39735818},291566355.82138866,349929019.78214139,753347.07793054928,687663.57080582459,825306.0177829616,{"$f":"AJ20+AG21","v":255760909.09993967},233461395.38676557,280190928.69340199,1.8133985351604298,1.655448493192105,1.986439197378759,{"$f":"AP20+AM21","v":615.64778241017837},562.02383202974488,674.39498987501634,0.68299886635780038,0.62364829496468899,0.74801981886226265,{"$f":"AV20+AS21","v":231.87773085117527},211.72824525576883,253.95230764354497,0.54734646652905461,0.49982594031477201,0.59940712585279121,{"$f":"BB20+AY21","v":185.82381743175264},169.69062551859196,203.49838198114696,125957.44600221989,114986.34202450904,137976.73434118691,{"$f":"BH20+BE21","v":42762482.050012305},39037798.422278129,46843023.678650446,47440.643168507471,43318.192286088844,51956.954919784534,{"$f":"BN20+BK21","v":16106071.664064903},14706501.908908252,17639356.962600101,38018.318458738569,34717.574580006469,41634.416938177012,{"$f":"BT20+BQ21","v":12907197.726403616},11786597.036679549,14134861.125638768]
[25,0.02,2.4877624859366803,2.2708217721252155,2.7254298161396142,12300.639233966718,11227.984802187502,13475.775567540619,0.93490078952028743,0.85338415829506709,4.7140783345037025E-2,4622.5784802401758,4219.5228517635696,233.08566328652563,0.74858536926235419,0.68331703030433011,0.82008947558890921,3701.3495521277605,3378.6329361077901,4054.89866328376,172798.31372588818,157729.75724711429,189306.52707783022,854394151.12799788,779888293.72808635,936018332.69175267,64937.58180025022,59275.491268714031,71140.631086641908,321081200.86485279,293085227.24108356,351751922.79017758,51996.237671259158,47462.742622840204,56962.864938754567,257093257.38824859,234677577.68618107,281650541.52304852,0.12516130212641172,0.1142595436103622,0.13710461970615517,618.8549076584502,564.95161131090572,677.9081499336279,4.7140783345037025E-2,4.3044389389997689E-2,5.1628548678010616E-2,233.08566328652563,212.8312119528529,255.27523429246753,3.7778014670672579E-2,3.4498133925546855E-2,4.137125674304578E-2,186.79183887785047,170.57460350900263,204.55847643365871,8693.6200997649503,7936.3912650713883,9523.1949284469538,42985246.818731956,39241160.007480137,47087045.420038126,3274.3671937286235,2989.8344170712053,3586.0843638037845,16189973.840861641,14783113.23592574,17731246.560344715,2624.0355612349376,2396.2172445010801,2873.6197455873375,12974435.846795652,11847997.555007666,14208494.575302767]
[36,0.02,2.9050281413045441E-3,2.651700549872633E-3,3.1825587682881257E-3,12304.10707170995,11231.150233571749,13479.5747036866,1.0917091636510016E-3,9.9651996892992801E-4,5.5047579097532341E-5,4623.8816931724414,4220.7124338922267,233.15137558368167,8.7414356320965206E-4,7.9792794275508356E-4,9.5764085938311084E-4,3702.3930490902862,3379.5854517123462,4056.0418340053839,201.78130628683047,184.18534169329212,221.05839749676358,854635024.81175709,780108162.46897495,936282218.14036441,75.829386295679569,69.217608673937065,83.072856217239277,321171721.16106039,293167854.81788492,351851089.87986338,60.717425610706741,55.423539731901386,66.517091801111661,257165737.98739016,234743738.78121942,281729945.39464563,1.4615426791543014E-4,1.3342398700724048E-4,1.6010080576453218E-4,619.02937732344424,565.11088437660089,678.09926808806472,5.5047579097532341E-5,5.0264108093153676E-5,6.0288065139732038E-5,233.15137558368167,212.89121404670428,255.34720234839975,4.4114418623688914E-5,4.0284412375674592E-5,4.8310345444586107E-5,186.84449986372832,170.62269247713135,204.61614624998145,10.15177742344604,9.2675406497880459,11.120494588473848,42997365.364645295,39252223.007798567,47100320.358861968,3.8235679235932274,3.4913112359126481,4.1875685692799482,16194538.172948729,14787280.941121131,17736245.413240649,3.0641579299726511,2.7981282647784265,3.3556041927356617,12978093.6435549,11851337.782480525,14212500.282065284]
[39,0.02,3.0390004398889408E-4,2.7739900426224047E-4,3.3293300533938241E-4,12304.109429664306,11231.152385905067,13479.577286907121,1.1420559344655155E-4,1.0424768630902858E-4,5.7586229445990247E-6,4623.882579291354,4220.7132427479373,233.15142026472176,9.1445677766387138E-5,8.3472629216715233E-5,1.0018047507154263E-4,3702.3937586154689,3379.5860993748051,4056.0426113036838,21.108693229101412,19.267948783988398,23.125303252041103,854635188.59368515,780108311.96860373,936282397.56912935,7.9326439228775874,7.2409743718934712,8.6903959034851503,321171782.71028578,293167911.00046003,351851157.3084712,6.3517554448543274,5.7979528401337159,6.9584686072244075,257165787.27053347,234743783.7674194,281729999.38526428,1.528945204252585E-5,1.39577152262854E-5,1.6748423611707133E-5,619.02949595399639,565.1109926742339,678.09939803874806,5.7586229445990247E-6,5.2582157272019935E-6,6.3068392995815625E-6,233.15142026472176,212.89125484509483,255.34725128303961,4.6148860211258493E-6,4.2142224094037921E-6,5.053829220096795E-6,186.84453567053654,170.62272517519864,204.61618546254118,1.0619950842077881,0.96949353815027217,1.1633342708679717,42997373.604643889,39252230.530079521,47100329.385149278,0.39999008741192488,0.36523213771564789,0.43806882773920613,16194541.276463808,14787283.774949975,17736248.812207911,0.32054688781411933,0.29271706206979098,0.35103558801456003,12978096.130671784,11851340.053666348,14212503.005743382]
[44,0.02,4.7500118485400479E-6,4.3357958746034467E-6,5.2038022086956525E-6,12304.109671112872,11231.152606298559,13479.577551422375,1.7850537792633292E-6,1.6294099160080009E-6,9.0008302924495677E-8,4623.8826700276913,4220.7133255727176,233.1514248399474,1.4293122409155947E-6,1.3046920711294047E-6,1.5658386795086754E-6,3702.3938312690543,3379.5861656938041,4056.0426908970658,0.32993263715714682,0.30116147342299282,0.36145261121545336,854635205.36454082,780108327.27698803,936282415.94218147,0.1239886382684918,0.11317771991742705,0.13583243677176593,321171789.01277089,293167916.75341374,351851164.21299028,9.9279069611419329E-2,9.0623036201067528E-2,0.10876210446753933,257165792.31700283,234743788.37389261,281730004.91376716,2.3897686030718924E-7,2.1816157652753206E-7,2.6178084595105908E-7,619.02950810146535,565.11100376363788,678.09941134536973,9.0008302924495677E-8,8.2186848934124687E-8,9.8577022255861267E-8,233.1514248399474,212.89125902274694,255.34725629382308,7.2131490974087204E-8,6.5869047316697762E-8,7.8992251402355705E-8,186.84453933706322,170.62272852339808,204.61618947780821,1.6599172434679305E-2,1.5153356784196768E-2,1.8183121982823739E-2,42997374.448398918,39252231.300342076,47100330.309418283,6.2519163523867263E-3,5.7086434040803796E-3,6.8470938500861857E-3,16194541.594255909,14787284.065126888,17736249.160253569,5.010204984324868E-3,4.5752198481160845E-3,5.486748802146663E-3,12978096.385346267,11851340.286230035,14212503.284641137]
[50,0.02,1.6813020433642398E-8,1.5346872167953829E-8,1.8419245184477734E-8,12304.109674335303,11231.152609239987,13479.577554952659,6.318330695349614E-9,5.767417658345888E-9,3.1859108661637307E-10,4623.8826712386808,4220.7133266781175,233.15142490100945,5.0591570460935234E-9,4.6180546809061209E-9,5.5424025357870702E-9,3702.3938322387071,3379.5861665789134,4056.0426919593392,1.1678211227943772E-3,1.0659834476082232E-3,1.2793884166892478E-3,854635205.58836889,780108327.48129749,936282416.18739271,4.3886701238195295E-4,4.006009623301499E-4,4.8078901859941023E-4,321171789.09688544,293167916.83019406,351851164.30513972,3.5140565523490952E-4,3.2076698079723054E-4,3.8497156283530696E-4,257165792.38435426,234743788.43537173,281730004.98755193,8.4587638170785146E-10,7.7219913569697944E-10,9.2659278596623495E-10,619.02950826358847,565.11100391163973,678.09941152296324,3.1859108661637307E-10,2.9090646814509082E-10,3.4892070637356929E-10,233.15142490100945,212.89125907850291,255.34725636069825,2.5531478032610972E-10,2.3314839494991644E-10,2.7959895243954492E-10,186.84453938599759,170.622728568084,204.61618953139697,5.8754006142446747E-5,5.3636434050007809E-5,6.4360513445580378E-5,42997374.459659882,39252231.310622185,47100330.3217538,2.2129123196694455E-5,2.0206168165808128E-5,2.4235798242892668E-5,16194541.59849724,14787284.068999663,17736249.164898679,1.7733993401317892E-5,1.619433114012651E-5,1.942075570887432E-5,12978096.388745217,11851340.289333886,14212503.288363377]

{"sheet":"Lehigh NPV 3%","index":232,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU40","v":1521.4741059538801},{"$f":"'WTP Values '!CV40","v":1388.7967782519072},{"$f":"'WTP Values '!CW40","v":1666.8274870660657},{"$f":"C3","v":1521.4741059538801},{"$f":"D3","v":1388.7967782519072},{"$f":"E3","v":1666.8274870660657},{"$f":"'WTP Values '!CC40","v":571.7697533152525},{"$f":"'WTP Values '!CD40","v":521.91553921126172},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"I3","v":571.7697533152525},{"$f":"J3","v":521.91553921126172},{"$f":"K3","v":28.830518025458037},{"$f":"'WTP Values '!CI40","v":457.82234512623188},{"$f":"'WTP Values '!CJ40","v":417.90531597870631},{"$f":"'WTP Values '!CK40","v":501.55306574776461},{"$f":"O3","v":457.82234512623188},{"$f":"P3","v":417.90531597870631},{"$f":"Q3","v":501.55306574776461},{"$f":"'WTP Values '!BH40","v":105680570.94383138},{"$f":"'WTP Values '!BI40","v":96464892.748601332},{"$f":"'WTP Values '!BJ40","v":115776719.30708045},{"$f":"U3","v":105680570.94383138},{"$f":"V3","v":96464892.748601332},{"$f":"W3","v":115776719.30708045},{"$f":"'WTP Values '!AV40","v":39714743.578160606},{"$f":"'WTP Values '!AW40","v":36251903.303818494},{"$f":"'WTP Values '!AX40","v":43508425.218008623},{"$f":"AA3","v":39714743.578160606},{"$f":"AB3","v":36251903.303818494},{"$f":"AC3","v":43508425.218008623},{"$f":"'WTP Values '!BB40","v":31800033.030105751},{"$f":"'WTP Values '!BC40","v":29027422.957949892},{"$f":"'WTP Values '!BD40","v":34837539.55419565},{"$f":"AG3","v":31800033.030105751},{"$f":"AH3","v":29027422.957949892},{"$f":"AI3","v":34837539.55419565},{"$f":"'WTP Values '!CX40","v":76.546567981993647},{"$f":"'WTP Values '!CY40","v":69.87923402817114},{"$f":"'WTP Values '!CZ40","v":83.850902113361357},{"$f":"AM3","v":76.546567981993647},{"$f":"AN3","v":69.87923402817114},{"$f":"AO3","v":83.850902113361357},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"'WTP Values '!CG40","v":26.325231702663551},{"$f":"'WTP Values '!CH40","v":31.575160565216379},{"$f":"AS3","v":28.830518025458037},{"$f":"AT3","v":26.325231702663551},{"$f":"AU3","v":31.575160565216379},{"$f":"'WTP Values '!CL40","v":23.104404628938141},{"$f":"'WTP Values '!CM40","v":21.098484187362473},{"$f":"'WTP Values '!CN40","v":25.301971639633486},{"$f":"AY3","v":23.104404628938141},{"$f":"AZ3","v":21.098484187362473},{"$f":"BA3","v":25.301971639633486},{"$f":"'WTP Values '!BK40","v":5316873.2720930744},{"$f":"'WTP Values '!BL40","v":4853764.7274547778},{"$f":"'WTP Values '!BM40","v":5824227.4218263682},{"$f":"BE3","v":5316873.2720930744},{"$f":"BF3","v":4853764.7274547778},{"$f":"BG3","v":5824227.4218263682},{"$f":"'WTP Values '!AY40","v":2002548.4453622275},{"$f":"'WTP Values '!AZ40","v":1828532.9376814687},{"$f":"'WTP Values '!BA40","v":2193189.4753366024},{"$f":"BK3","v":2002548.4453622275},{"$f":"BL3","v":1828532.9376814687},{"$f":"BM3","v":2193189.4753366024},{"$f":"'WTP Values '!BE40","v":1604816.4493556602},{"$f":"'WTP Values '!BF40","v":1465486.5608586655},{"$f":"'WTP Values '!BG40","v":1757457.9800059707},{"$f":"BQ3","v":1604816.4493556602},{"$f":"BR3","v":1465486.5608586655},{"$f":"BS3","v":1757457.9800059707}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1434.1352681250637},{"$f":"D3/(1+B4)^A4","v":1309.0741617983856},{"$f":"E3/(1+B4)^A4","v":1571.1447705401695},{"$f":"F3+C4","v":2955.6093740789438},{"$f":"G3+D4","v":2697.870940050293},{"$f":"H3+E4","v":3237.972257606235},{"$f":"I3/(1+B4)^A4","v":538.94783044137296},{"$f":"J3/(1+B4)^A4","v":491.95545217387286},{"$f":"K3/(1+B4)^A4","v":27.175528349003713},{"$f":"L3+I4","v":1110.7175837566256},{"$f":"M3+J4","v":1013.8709913851346},{"$f":"N3+K4","v":56.006046374461746},{"$f":"O3/(1+B4)^A4","v":431.54146962600799},{"$f":"P3/(1+B4)^A4","v":393.91584124677757},{"$f":"Q3/(1+B4)^A4","v":472.76186798733585},{"$f":"R3+O4","v":889.36381475223993},{"$f":"S3+P4","v":811.82115722548383},{"$f":"T3+Q4","v":974.31493373510045},{"$f":"U3/(1+B4)^A4","v":99614073.846574977},{"$f":"V3/(1+B4)^A4","v":90927413.279857978},{"$f":"W3/(1+B4)^A4","v":109130661.991781},{"$f":"X3+U4","v":205294644.79040635},{"$f":"Y3+V4","v":187392306.02845931},{"$f":"Z3+W4","v":224907381.29886144},{"$f":"AA3/(1+B4)^A4","v":37434954.829070233},{"$f":"AB3/(1+B4)^A4","v":34170895.75249175},{"$f":"AC3/(1+B4)^A4","v":41010863.623346806},{"$f":"AD3+AA4","v":77149698.407230839},{"$f":"AE3+AB4","v":70422799.056310236},{"$f":"AF3+AC4","v":84519288.841355428},{"$f":"AG3/(1+B4)^A4","v":29974581.044495948},{"$f":"AH3/(1+B4)^A4","v":27361130.132858794},{"$f":"AI3/(1+B4)^A4","v":32837722.268070176},{"$f":"AJ3+AG4","v":61774614.074601695},{"$f":"AK3+AH4","v":56388553.09080869},{"$f":"AL3+AI4","v":67675261.822265834},{"$f":"AM3/(1+B4)^A4","v":72.152481838056033},{"$f":"AN3/(1+B4)^A4","v":65.867880128354358},{"$f":"AO3/(1+B4)^A4","v":79.037517309229301},{"$f":"AP3+AM4","v":148.69904982004968},{"$f":"AQ3+AN4","v":135.7471141565255},{"$f":"AR3+AO4","v":162.88841942259066},{"$f":"AS3/(1+B4)^A4","v":27.175528349003713},{"$f":"AT3/(1+B4)^A4","v":24.814055709928883},{"$f":"AU3/(1+B4)^A4","v":29.762617179014402},{"$f":"AV3+AS4","v":56.006046374461746},{"$f":"AW3+AT4","v":51.139287412592438},{"$f":"AX3+AU4","v":61.337777744230777},{"$f":"AY3/(1+B4)^A4","v":21.778117286208072},{"$f":"AZ3/(1+B4)^A4","v":19.887344883931071},{"$f":"BA3/(1+B4)^A4","v":23.849534960536797},{"$f":"BB3+AY4","v":44.882521915146214},{"$f":"BC3+AZ4","v":40.985829071293544},{"$f":"BD3+BA4","v":49.151506600170279},{"$f":"BE3/(1+B4)^A4","v":5011662.9956575306},{"$f":"BF3/(1+B4)^A4","v":4575138.7759965863},{"$f":"BG3/(1+B4)^A4","v":5489892.9416781683},{"$f":"BH3+BE4","v":10328536.267750606},{"$f":"BI3+BF4","v":9428903.5034513641},{"$f":"BJ3+BG4","v":11314120.363504536},{"$f":"BK3/(1+B4)^A4","v":1887593.9724405953},{"$f":"BL3/(1+B4)^A4","v":1723567.6667748787},{"$f":"BM3/(1+B4)^A4","v":2067291.4274074866},{"$f":"BN3+BK4","v":3890142.4178028228},{"$f":"BO3+BL4","v":3552100.6044563474},{"$f":"BP3+BM4","v":4260480.9027440893},{"$f":"BQ3/(1+B4)^A4","v":1512693.4200732023},{"$f":"BR3/(1+B4)^A4","v":1381361.637155873},{"$f":"BS3/(1+B4)^A4","v":1656572.7024280995},{"$f":"BT3+BQ4","v":3117509.8694288628},{"$f":"BU3+BR4","v":2846848.1980145387},{"$f":"BV3+BS4","v":3414030.6824340699}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1312.4369290088591},{"$f":"D4/(1+B5)^A5","v":1197.9883006445211},{"$f":"E4/(1+B5)^A5","v":1437.8200323961698},{"$f":"F4+C5","v":4268.0463030878027},3895.8592406948142,4675.792290002405,{"$f":"I4/(1+B5)^A5","v":493.21361185490332},{"$f":"J4/(1+B5)^A5","v":450.20892883023191},{"$f":"K4/(1+B5)^A5","v":24.869458107106087},{"$f":"L4+I5","v":1603.9311956115289},1464.0799202153667,80.87550448156783,{"$f":"O4/(1+B5)^A5","v":394.92157659324607},{"$f":"P4/(1+B5)^A5","v":360.48879660407181},{"$f":"Q4/(1+B5)^A5","v":432.6440803488299},{"$f":"R4+O5","v":1284.285391345486},1172.3099538295555,1406.9590140839305,{"$f":"U4/(1+B5)^A5","v":91160988.834882796},{"$f":"V4/(1+B5)^A5","v":83211463.869619742},{"$f":"W4/(1+B5)^A5","v":99870015.101467237},{"$f":"X4+U5","v":296455633.62528914},270603769.89807904,324777396.4003287,{"$f":"AA4/(1+B5)^A5","v":34258286.680085905},{"$f":"AB4/(1+B5)^A5","v":31271210.240519132},{"$f":"AC4/(1+B5)^A5","v":37530749.787775725},{"$f":"AD4+AA5","v":111407985.08731675},101694009.29682937,122050038.62913115,{"$f":"AG4/(1+B5)^A5","v":27430987.835475784},{"$f":"AH4/(1+B5)^A5","v":25039310.031562131},{"$f":"AI4/(1+B5)^A5","v":30051167.645779941},{"$f":"AJ4+AG5","v":89205601.910077482},81427863.122370824,97726429.468045771,{"$f":"AM4/(1+B5)^A5","v":66.029741955727303},{"$f":"AN4/(1+B5)^A5","v":60.278441118737213},{"$f":"AO4/(1+B5)^A5","v":72.330524741522169},{"$f":"AP4+AM5","v":214.72879177577698},196.02555527526272,235.21894416411283,{"$f":"AS4/(1+B5)^A5","v":24.869458107106087},{"$f":"AT4/(1+B5)^A5","v":22.708376117666063},{"$f":"AU4/(1+B5)^A5","v":27.237010871896093},{"$f":"AV4+AS5","v":80.87550448156783},73.847663530258501,88.574788616126867,{"$f":"AY4/(1+B5)^A5","v":19.930062390888185},{"$f":"AZ4/(1+B5)^A5","v":18.199737797209249},{"$f":"BA4/(1+B5)^A5","v":21.825702998586834},{"$f":"BB4+AY5","v":64.812584306034395},59.185566868502789,70.977209598757113,{"$f":"BE4/(1+B5)^A5","v":4586381.5899648592},{"$f":"BF4/(1+B5)^A5","v":4186900.0912364996},{"$f":"BG4/(1+B5)^A5","v":5024029.7363185575},{"$f":"BH4+BE5","v":14914917.857715465},13615803.594687864,16338150.099823095,{"$f":"BK4/(1+B5)^A5","v":1727415.8801243084},{"$f":"BL4/(1+B5)^A5","v":1577308.5745798161},{"$f":"BM4/(1+B5)^A5","v":1891864.5072442491},{"$f":"BN4+BK5","v":5617558.2979271309},5129409.1790361637,6152345.4099883381,{"$f":"BQ4/(1+B5)^A5","v":1384328.7665383965},{"$f":"BR4/(1+B5)^A5","v":1264141.5807936226},{"$f":"BS4/(1+B5)^A5","v":1515998.6917391988},{"$f":"BT4+BQ5","v":4501838.6359672593},4110989.7788081616,4930029.3741732687]
[4,0.03,1166.0832126306138,1064.3970886771835,1277.4844760177132,5434.1295157184168,4960.2563293719977,5953.276766020118,438.21390598879753,400.00480212165729,22.096191416845585,2042.1451016003264,1864.084722337024,102.97169589841342,350.88270574554286,320.28962670143102,384.39866174733004,1635.1680970910288,1492.5995805309865,1791.3576758312606,80995357.854980096,73932307.886261463,88733214.892797902,377450991.48026925,344536077.7843405,413510611.29312658,30438043.999038894,27784065.271349706,33345585.085003223,141846029.08635566,129478074.56817907,155395623.71413437,24372077.403353054,22247102.651788335,26700073.228018485,113577679.31343053,103674965.77415916,124426502.69606426,58.666570504878862,53.556614202546506,64.264734401787734,273.39536228065583,249.58216947780923,299.48367856590056,22.096191416845585,20.176098059744255,24.199731383618484,102.97169589841342,94.023761590002749,112.77451999974535,17.707602298455743,16.17023130828203,19.391854425899016,82.520186604490135,75.355798176784816,90.369064024656126,4074940.6394827417,3720006.5019806465,4463785.3490623124,18989858.497198205,17335810.096668512,20801935.448885407,1534786.6358543285,1401418.2390805241,1680897.1110979125,7152344.9337814599,6530827.4181166878,7833242.5210862504,1229958.1791264669,1123173.4212667982,1346945.2022674072,5731796.8150937259,5234163.2000749595,6276974.5764406761]
[5,0.03,1005.8736225380745,918.15827876586866,1101.9693309272805,6440.0031382564912,5878.4146081378667,7055.2460969473987,378.00716474523301,345.04765610599088,19.060368817604971,2420.1522663455594,2209.1323784430151,122.03206471601838,302.67450426458907,276.28464553977909,331.58566232876387,1937.8426013556179,1768.8842260707656,2122.9433381600247,69867307.18004474,63774658.232483752,76542050.633175209,447318298.66031396,408310736.01682425,490052661.92630178,26256124.133042641,23966778.768969242,28764194.614753343,168102153.21939829,153444853.33714831,184159818.3288877,21023568.061823133,19190546.174528848,23031717.71018919,134601247.37525368,122865511.94868802,147458220.40625346,50.606299067201412,46.1984058729903,55.435324421097292,324.00166134785724,295.78057535079955,354.91900298699784,19.060368817604971,17.404079420931684,20.874900871246446,122.03206471601838,111.42784101093443,133.6494208709918,15.274733293029138,13.948583572047914,16.727583973279422,97.794919897519279,89.304381748832725,107.09664799793555,3515079.5914618359,3208910.286574712,3850500.4537064829,22504938.088660043,20544720.383243226,24652435.902591892,1323920.4342433631,1208875.6836270466,1449956.6136790235,8476265.3680248223,7739703.1017437344,9283199.1347652748,1060972.7297396415,968859.25957155542,1161886.7635599701,6792769.5448333677,6203022.4596465146,7438861.3400006462]
[9,0.03,414.40661423198782,378.26905399145289,453.99677373464226,8922.4707041599358,8144.4031939114493,9774.8751451221269,155.73394687718408,142.15506571766619,7.8526195843431079,3353.0632256680269,3060.700205435819,169.07251425526522,124.69788820005158,113.82561581993454,136.60890252476312,2684.8346916410992,2450.7468936482423,2941.2873463991009,28784405.481209084,26274314.784435429,31534311.407064319,619748830.79200685,565704783.38158178,678956271.55187798,10817175.499019636,9873995.5210622717,11850467.329417128,232901522.74869105,212594183.45182416,255149034.65835437,8661431.6792526264,7906250.9317845227,9488762.7455059662,186486816.95739466,170227235.51196498,204299846.35357705,20.849125163789164,19.033131530413911,22.838619670960885,448.8965718513702,409.79693049366495,491.73181107462619,7.8526195843431079,7.1702502829871237,8.6001827651606035,169.07251425526522,154.38061530464057,185.16808404416523,6.2929878718648107,5.7466317456848328,6.891543115681606,135.49252835263616,123.72909031264821,148.3798507175899,1448166.2503268595,1322028.5505431758,1586355.2044370628,31180054.804967847,28464219.940469276,34155361.791734606,545437.68956081534,498040.77555508353,597362.92670827848,11743663.442897342,10723173.995672958,12861650.925103497,437106.7168601809,399157.18677786592,478681.96264349669,9411220.1442644149,8594139.6277682688,10306364.912181227]
[16,0.03,28.134501872452159,25.681084814576678,30.822319533669713,9859.8482385338993,9000.0384588495308,10801.804643257212,10.572941814986828,9.6510572593643751,0.53312262114541842,3705.3295701920056,3382.2514558861772,186.83494596256324,8.4658710758202353,7.7277410433083151,9.2745223939041779,2966.898237367157,2708.2176275640832,3250.293312579241,1954203.6301938645,1783790.9268655591,2140897.6422173562,684858445.62863576,625136635.00789797,750286105.7286731,734389.44717576855,670355.96425204794,804540.7187499078,257369706.77358502,234928917.64303946,281954499.30330265,588033.72684981511,536763.70985682576,644202.10503986978,206078761.66294247,188110980.00362325,225763193.51353019,1.4154690847459399,1.2921793627099025,1.5505379639938994,496.05677844244144,452.84940430241346,543.39220514277076,0.53312262114541842,0.48679584998062109,0.5838754735087065,186.83494596256324,170.59954449226237,204.62148521758081,0.42723758015403029,0.39014488682546478,0.46787412660283406,149.72711161599997,136.7278295019548,163.9683511708987,98317.533268507541,89753.911866547496,107699.32703010342,34455771.124338791,31454615.895844672,37743658.114978336,37030.339698352756,33812.51324470398,40555.598783467176,12977430.035987798,11849729.93897693,14212871.123173878,29675.635768399647,27099.202167941068,32498.223029720604,10399944.750574205,9497023.3335771412,11389131.698429631]
[19,0.03,5.7020247255678322,5.2047902342817576,6.2467652307155994,{"$f":"F20+C21","v":9892.570634459029},9029.9073589245763,10837.653159349091,2.1428200834817335,1.9559815691867519,0.10804806075159976,{"$f":"L20+I21","v":3717.6266419415547},3393.4763113383451,187.45500490531086,1.7157796650049293,1.566182714074434,1.8796691779944046,{"$f":"R20+O21","v":2976.7446382897674},2717.2055315679427,3261.080231614299,396058.81307855662,361521.2388099932,433896.12320757459,{"$f":"X20+U21","v":687131321.30261886},627211308.77397954,752776119.61274362,148838.84580492653,135861.16791496225,163056.41705815811,{"$f":"AD20+AA21","v":258223853.12963808},235708588.57421404,282890236.50086081,119176.9047543903,108786.00087773219,130560.56040561518,{"$f":"AJ20+AG21","v":206762686.0670262},188735273.78752619,226512445.67489713,0.28687338258513689,0.26188623169670366,0.31424781745582164,{"$f":"AP20+AM21","v":497.70306811271246},454.35229939202856,545.19558937842453,0.10804806075159976,9.8659005426044277E-2,0.11833415077659934,{"$f":"AV20+AS21","v":187.45500490531086},171.1657221559008,205.30057328182809,8.6588319806556471E-2,7.9070736752972048E-2,9.4824136230931957E-2,{"$f":"BB20+AY21","v":150.22401884098923},137.18159532701705,164.51252154516834,19926.032747812289,18190.442006033783,21827.442633841853,{"$f":"BH20+BE21","v":34570121.300666042},31559005.980774596,37868919.974453442,7504.9458317557246,6852.7883461008214,8219.4107459910483,{"$f":"BN20+BK21","v":13020498.914276276},11889056.259756764,14260040.124650771,6014.3666188041789,5492.2003419601906,6586.4209038627578,{"$f":"BT20+BQ21","v":10434459.593145289},9528541.6034443174,11426929.407650243]
[25,0.03,0.10543960274478678,9.6244937734457678E-2,0.11551273031370576,9899.0854648046607,9035.8540755722424,10844.790381238819,3.962418776312214E-2,3.6169243305173092E-2,1.9979823222984611E-3,3720.0749142618224,3395.7111119040624,187.57845487595281,3.1727523990644775E-2,2.8961235902272443E-2,3.4758104525689011E-2,2978.7049969283175,2718.9949686825707,3263.2278416984218,7323.7640881004954,6685.108823363239,8023.4367729708074,687583837.0489167,627624363.7238518,753271866.25825524,2752.2695060045012,2512.2913811935159,3015.175252136135,258393908.48294276,235863816.32262352,283076536.09530789,2203.7725366764048,2011.6280214130147,2414.2746280241531,206898851.26324344,188859566.8893292,226661617.2309339,5.304749971040832E-3,4.8426973861779915E-3,5.8109472741120841E-3,498.03083439016115,454.65151667912835,545.55463222999788,1.9979823222984611E-3,1.8243635971399506E-3,2.1881886609644284E-3,187.57845487595281,171.27844469102718,205.43577559214904,1.6011572173308451E-3,1.4621450227297514E-3,1.7534507014631267E-3,150.32295005237518,137.27193734762244,164.62086256260474,368.46437508208345,336.37051243710312,403.62450024586946,34592887.726464123,31579789.41285092,37893858.85011296,138.77851205611248,126.71907185302845,151.99011676807888,13029073.666438926,11896885.891443415,14269431.186445201,111.2153064164532,101.55961261521816,121.79350968073717,10441331.288734792,9534816.6996029932,11434454.702056838]
[36,0.03,4.4208943522872604E-6,4.0353784592340016E-6,4.8432426125238997E-6,9899.1728374019785,9035.9338290042524,10844.886100940033,1.6613714708311315E-6,1.5165118161662407E-6,8.3771832733462879E-8,3720.1077488715073,3395.7410835717114,187.58011050534017,1.3302784529813213E-6,1.2142929307645336E-6,1.4573452857723923E-6,2978.7312879622878,2719.0189674300655,3263.2566440249784,0.30707235660719118,0.28029468124199192,0.33640838349340552,687589905.89092529,627629903.34374833,753278514.88450205,0.11539774807876295,0.10533589362339962,0.12642091677440445,258396189.15290928,235865898.13455641,283079034.62229669,9.2400249123664221E-2,8.4343972542207782E-2,0.10122622610535316,206900677.4208295,188861233.82623425,226663617.82121879,2.2241869825737688E-7,2.0304565805516639E-7,2.4364264770365255E-7,498.03523017477175,454.65552958355545,545.55944747534204,8.3771832733462879E-8,7.6492309465887567E-8,9.1746845029487375E-8,187.58011050534017,171.27995645114183,205.43758883614606,6.7133664343892832E-8,6.1305131136132651E-8,7.3519058316973225E-8,150.32427685237394,137.2731489550732,164.62231556070094,1.5449053604291741E-2,1.4103415225383E-2,1.6923254897884717E-2,34593193.054714911,31580068.146500964,37894193.313824981,5.8187353157306103E-3,5.3131045119556401E-3,6.3726743209557785E-3,13029188.665345738,11896990.897287035,14269557.133157089,4.6630592986438828E-3,4.2582132912417385E-3,5.1065844813175413E-3,10441423.447372815,9534900.8570438959,11434555.626330074]
[39,0.03,1.5207804472510996E-7,1.3881636087698514E-7,1.6660675599743634E-7,9899.1728395166174,9035.9338309344876,10844.886103256693,5.7150907647308852E-8,5.2167759151667126E-8,2.8817373838740825E-9,3720.1077496661878,3395.7410842971012,187.58011054541061,4.5761361830480138E-8,4.1771478782036785E-8,5.0132440155453167E-8,2978.7312885985971,2719.0189680108956,3263.2566447220674,1.056323898755745E-2,9.6420913221045672E-3,1.157239352809754E-2,687589906.03780663,627629903.47782111,753278515.04541552,3.9696637139540391E-3,3.6235375616544235E-3,4.3488589193406788E-3,258396189.20810723,235865898.18494153,283079034.68276739,3.1785535005082691E-3,2.9014188999859311E-3,3.4821656692699226E-3,206900677.46502715,188861233.86657831,226663617.86963812,7.6511669462958054E-9,6.9847375228446838E-9,8.3812673458822063E-9,498.03523028116086,454.65552968067789,545.5594475918831,2.8817373838740825E-9,2.63132297067033E-9,3.1560765062307684E-9,187.58011054541061,171.27995648773023,205.43758888003114,2.3093871047537887E-9,2.1088865129690193E-9,2.5290436160484223E-9,150.32427688448584,137.27314898439715,164.62231559586718,5.3144492443673696E-4,4.8515518365936888E-4,5.8215720851221035E-4,34593193.06210462,31580068.153247021,37894193.321919851,2.0016354589686818E-4,1.827699287091832E-4,2.1921895733596568E-4,13029188.668129001,11896990.899828443,14269557.136205317,1.6040847938564927E-4,1.4648184275642699E-4,1.7566567333611314E-4,10441423.449603288,9534900.8590807188,11434555.628772696]
[44,0.03,3.0637218369851776E-10,2.7965556561328731E-10,3.3564131986392354E-10,9899.1728395825521,9035.9338309946743,10844.886103328929,1.1513462319894827E-10,1.0509571134245157E-10,5.8054676908755748E-12,3720.107749690967,3395.7410843197199,187.58011054666002,9.2189562131497638E-11,8.4151655118274091E-11,1.0099541450788693E-10,2978.7312886184377,2719.0189680290064,3263.2566447438035,2.1280406395262829E-5,1.9424688021951873E-5,2.3313420962443762E-5,687589906.04238653,627629903.48200154,753278515.05043292,7.9971737063769512E-6,7.2998776219429444E-6,8.7610897820491875E-6,258396189.20982835,235865898.18651259,283079034.68465298,6.403425153930168E-6,5.845117523831962E-6,7.0150737538913717E-6,206900677.4664053,188861233.8678363,226663617.87114787,1.5413827350395476E-11,1.4071257237051872E-11,1.6884667234908492E-11,498.03523028447825,454.65552968370633,545.55944759551699,5.8054676908755748E-12,5.3009898042648389E-12,6.3581436286960391E-12,187.58011054666002,171.27995648887111,205.43758888139953,4.6524267955149071E-12,4.2485039002082287E-12,5.0949406715354575E-12,150.32427688548714,137.27314898531148,164.62231559696369,1.0706341096736452E-6,9.7738009006525811E-7,1.1727976615566676E-6,34593193.062335044,31580068.15345737,37894193.322172254,4.0324389206942879E-7,3.6820319641977426E-7,4.4163239202958174E-7,13029188.668215785,11896990.89990769,14269557.136300365,3.2315444482451088E-7,2.9509823142840251E-7,3.5389116185795679E-7,10441423.449672833,9534900.8591442276,11434555.62884886]
[50,0.03,6.7241948715593008E-14,6.137823928396604E-14,7.3665879665279452E-14,9899.1728395826613,9035.9338309947743,10844.886103329049,2.526951479430363E-14,2.3066194675401547E-14,1.2741723351883273E-15,3720.1077496910075,3395.7410843197572,187.58011054666207,2.0233579087124975E-14,1.8469435473827031E-14,2.2166269799258699E-14,2978.7312886184704,2719.0189680290364,3263.2566447438394,4.670580658475633E-9,4.2632913341564597E-9,5.1167825936975188E-9,687589906.04239404,627629903.48200846,753278515.05044115,1.7552035492982309E-9,1.6021624116105006E-9,1.9228663082447702E-9,258396189.20983118,235865898.18651518,283079034.68465608,1.4054108326897494E-9,1.2828746005247224E-9,1.5396542332950326E-9,206900677.4664076,188861233.86783835,226663617.87115034,3.382995726616652E-15,3.0883311470235691E-15,3.7058126967780054E-15,498.0352302844837,454.65552968371128,545.55944759552301,1.2741723351883273E-15,1.1634505465124646E-15,1.3954725348952165E-15,187.58011054666207,171.27995648887298,205.43758888140178,1.0211052459478803E-15,9.3245306387513527E-16,1.1182272986032635E-15,150.32427688548879,137.27314898531301,164.62231559696548,2.3498061418879436E-10,2.1451341012238159E-10,2.5740326442221447E-10,34593193.062335424,31580068.153457712,37894193.322172679,8.8503155812248229E-11,8.0812494632147847E-11,9.6928586327602277E-11,13029188.668215929,11896990.899907818,14269557.136300521,7.0925285526209544E-11,6.476756441863244E-11,7.7671318163697518E-11,10441423.449672949,9534900.8591443338,11434555.628848985]

{"sheet":"Lehigh NPV 4%","index":233,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU40","v":1521.4741059538801},{"$f":"'WTP Values '!CV40","v":1388.7967782519072},{"$f":"'WTP Values '!CW40","v":1666.8274870660657},{"$f":"C3","v":1521.4741059538801},{"$f":"D3","v":1388.7967782519072},{"$f":"E3","v":1666.8274870660657},{"$f":"'WTP Values '!CC40","v":571.7697533152525},{"$f":"'WTP Values '!CD40","v":521.91553921126172},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"I3","v":571.7697533152525},{"$f":"J3","v":521.91553921126172},{"$f":"K3","v":28.830518025458037},{"$f":"'WTP Values '!CI40","v":457.82234512623188},{"$f":"'WTP Values '!CJ40","v":417.90531597870631},{"$f":"'WTP Values '!CK40","v":501.55306574776461},{"$f":"O3","v":457.82234512623188},{"$f":"P3","v":417.90531597870631},{"$f":"Q3","v":501.55306574776461},{"$f":"'WTP Values '!BH40","v":105680570.94383138},{"$f":"'WTP Values '!BI40","v":96464892.748601332},{"$f":"'WTP Values '!BJ40","v":115776719.30708045},{"$f":"U3","v":105680570.94383138},{"$f":"V3","v":96464892.748601332},{"$f":"W3","v":115776719.30708045},{"$f":"'WTP Values '!AV40","v":39714743.578160606},{"$f":"'WTP Values '!AW40","v":36251903.303818494},{"$f":"'WTP Values '!AX40","v":43508425.218008623},{"$f":"AA3","v":39714743.578160606},{"$f":"AB3","v":36251903.303818494},{"$f":"AC3","v":43508425.218008623},{"$f":"'WTP Values '!BB40","v":31800033.030105751},{"$f":"'WTP Values '!BC40","v":29027422.957949892},{"$f":"'WTP Values '!BD40","v":34837539.55419565},{"$f":"AG3","v":31800033.030105751},{"$f":"AH3","v":29027422.957949892},{"$f":"AI3","v":34837539.55419565},{"$f":"'WTP Values '!CX40","v":76.546567981993647},{"$f":"'WTP Values '!CY40","v":69.87923402817114},{"$f":"'WTP Values '!CZ40","v":83.850902113361357},{"$f":"AM3","v":76.546567981993647},{"$f":"AN3","v":69.87923402817114},{"$f":"AO3","v":83.850902113361357},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"'WTP Values '!CG40","v":26.325231702663551},{"$f":"'WTP Values '!CH40","v":31.575160565216379},{"$f":"AS3","v":28.830518025458037},{"$f":"AT3","v":26.325231702663551},{"$f":"AU3","v":31.575160565216379},{"$f":"'WTP Values '!CL40","v":23.104404628938141},{"$f":"'WTP Values '!CM40","v":21.098484187362473},{"$f":"'WTP Values '!CN40","v":25.301971639633486},{"$f":"AY3","v":23.104404628938141},{"$f":"AZ3","v":21.098484187362473},{"$f":"BA3","v":25.301971639633486},{"$f":"'WTP Values '!BK40","v":5316873.2720930744},{"$f":"'WTP Values '!BL40","v":4853764.7274547778},{"$f":"'WTP Values '!BM40","v":5824227.4218263682},{"$f":"BE3","v":5316873.2720930744},{"$f":"BF3","v":4853764.7274547778},{"$f":"BG3","v":5824227.4218263682},{"$f":"'WTP Values '!AY40","v":2002548.4453622275},{"$f":"'WTP Values '!AZ40","v":1828532.9376814687},{"$f":"'WTP Values '!BA40","v":2193189.4753366024},{"$f":"BK3","v":2002548.4453622275},{"$f":"BL3","v":1828532.9376814687},{"$f":"BM3","v":2193189.4753366024},{"$f":"'WTP Values '!BE40","v":1604816.4493556602},{"$f":"'WTP Values '!BF40","v":1465486.5608586655},{"$f":"'WTP Values '!BG40","v":1757457.9800059707},{"$f":"BQ3","v":1604816.4493556602},{"$f":"BR3","v":1465486.5608586655},{"$f":"BS3","v":1757457.9800059707}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1406.6883376052883},{"$f":"D3/(1+B4)^A4","v":1284.0206899518371},{"$f":"E3/(1+B4)^A4","v":1541.0757091956966},{"$f":"F3+C4","v":2928.1624435591684},{"$f":"G3+D4","v":2672.8174682037443},{"$f":"H3+E4","v":3207.9031962617623},{"$f":"I3/(1+B4)^A4","v":528.63327784324372},{"$f":"J3/(1+B4)^A4","v":482.54025444828187},{"$f":"K3/(1+B4)^A4","v":26.655434564957503},{"$f":"L3+I4","v":1100.4030311584961},{"$f":"M3+J4","v":1004.4557936595436},{"$f":"N3+K4","v":55.485952590415536},{"$f":"O3/(1+B4)^A4","v":423.28249364481491},{"$f":"P3/(1+B4)^A4","v":386.37695634125947},{"$f":"Q3/(1+B4)^A4","v":463.71400309519652},{"$f":"R3+O4","v":881.10483877104684},{"$f":"S3+P4","v":804.28227231996584},{"$f":"T3+Q4","v":965.26706884296118},{"$f":"U3/(1+B4)^A4","v":97707628.461382553},{"$f":"V3/(1+B4)^A4","v":89187215.928810388},{"$f":"W3/(1+B4)^A4","v":107042085.15817349},{"$f":"X3+U4","v":203388199.40521395},{"$f":"Y3+V4","v":185652108.67741174},{"$f":"Z3+W4","v":222818804.46525395},{"$f":"AA3/(1+B4)^A4","v":36718512.923595235},{"$f":"AB3/(1+B4)^A4","v":33516922.433264136},{"$f":"AC3/(1+B4)^A4","v":40225984.853928089},{"$f":"AD3+AA4","v":76433256.501755834},{"$f":"AE3+AB4","v":69768825.73708263},{"$f":"AF3+AC4","v":83734410.071936712},{"$f":"AG3/(1+B4)^A4","v":29400918.112153981},{"$f":"AH3/(1+B4)^A4","v":26837484.243666686},{"$f":"AI3/(1+B4)^A4","v":32209263.641083252},{"$f":"AJ3+AG4","v":61200951.142259732},{"$f":"AK3+AH4","v":55864907.201616578},{"$f":"AL3+AI4","v":67046803.195278898},{"$f":"AM3/(1+B4)^A4","v":70.771605012937911},{"$f":"AN3/(1+B4)^A4","v":64.607279981667091},{"$f":"AO3/(1+B4)^A4","v":77.524872516051545},{"$f":"AP3+AM4","v":147.31817299493156},{"$f":"AQ3+AN4","v":134.48651400983823},{"$f":"AR3+AO4","v":161.37577462941289},{"$f":"AS3/(1+B4)^A4","v":26.655434564957503},{"$f":"AT3/(1+B4)^A4","v":24.339156529829463},{"$f":"AU3/(1+B4)^A4","v":29.193010877603896},{"$f":"AV3+AS4","v":55.485952590415536},{"$f":"AW3+AT4","v":50.66438823249301},{"$f":"AX3+AU4","v":60.768171442820275},{"$f":"AY3/(1+B4)^A4","v":21.361320847760854},{"$f":"AZ3/(1+B4)^A4","v":19.506734640682758},{"$f":"BA3/(1+B4)^A4","v":23.393095081022082},{"$f":"BB3+AY4","v":44.465725476698992},{"$f":"BC3+AZ4","v":40.605218828045231},{"$f":"BD3+BA4","v":48.695066720655568},{"$f":"BE3/(1+B4)^A4","v":4915748.2175416732},{"$f":"BF3/(1+B4)^A4","v":4487578.3352947272},{"$f":"BG3/(1+B4)^A4","v":5384825.648877929},{"$f":"BH3+BE4","v":10232621.489634749},{"$f":"BI3+BF4","v":9341343.062749505},{"$f":"BJ3+BG4","v":11209053.070704296},{"$f":"BK3/(1+B4)^A4","v":1851468.6070286864},{"$f":"BL3/(1+B4)^A4","v":1690581.4882410027},{"$f":"BM3/(1+B4)^A4","v":2027726.9557475981},{"$f":"BN3+BK4","v":3854017.0523909139},{"$f":"BO3+BL4","v":3519114.4259224711},{"$f":"BP3+BM4","v":4220916.4310842007},{"$f":"BQ3/(1+B4)^A4","v":1483743.0190048632},{"$f":"BR3/(1+B4)^A4","v":1354924.7049358962},{"$f":"BS3/(1+B4)^A4","v":1624868.6945321474},{"$f":"BT3+BQ4","v":3088559.4683605237},{"$f":"BU3+BR4","v":2820411.2657945617},{"$f":"BV3+BS4","v":3382326.6745381178}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1250.5408099159438},{"$f":"D4/(1+B5)^A5","v":1141.4897178252988},{"$f":"E4/(1+B5)^A5","v":1370.010693911172},{"$f":"F4+C5","v":4178.7032534751124},3814.3071860290429,4577.9138901729348,{"$f":"I4/(1+B5)^A5","v":469.95305907491365},{"$f":"J4/(1+B5)^A5","v":428.97652911665926},{"$f":"K4/(1+B5)^A5","v":23.696584267038059},{"$f":"L4+I5","v":1570.3560902334098},1433.4323227762029,79.182536857453599,{"$f":"O4/(1+B5)^A5","v":376.29659553938507},{"$f":"P4/(1+B5)^A5","v":343.48770726173069},{"$f":"Q4/(1+B5)^A5","v":412.24006021634301},{"$f":"R4+O5","v":1257.4014343104318},1147.7699795816966,1377.5071290593041,{"$f":"U4/(1+B5)^A5","v":86861725.916539729},{"$f":"V4/(1+B5)^A5","v":79287110.200709045},{"$f":"W4/(1+B5)^A5","v":95160023.930158198},{"$f":"X4+U5","v":290249925.32175368},264939218.87812078,317978828.39541215,{"$f":"AA4/(1+B5)^A5","v":32642624.28488709},{"$f":"AB4/(1+B5)^A5","v":29796421.997027315},{"$f":"AC4/(1+B5)^A5","v":35760754.059093446},{"$f":"AD4+AA5","v":109075880.78664292},99565247.734109938,119495164.13103016,{"$f":"AG4/(1+B5)^A5","v":26137309.143286638},{"$f":"AH4/(1+B5)^A5","v":23858425.768507734},{"$f":"AI4/(1+B5)^A5","v":28633918.092394501},{"$f":"AJ4+AG5","v":87338260.285546362},79723332.970124304,95680721.287673399,{"$f":"AM4/(1+B5)^A5","v":62.915699153798066},{"$f":"AN4/(1+B5)^A5","v":57.435636647334334},{"$f":"AO4/(1+B5)^A5","v":68.919329373196703},{"$f":"AP4+AM5","v":210.23387214872963},191.92215065717255,230.29510400260961,{"$f":"AS4/(1+B5)^A5","v":23.696584267038059},{"$f":"AT4/(1+B5)^A5","v":21.637421528139811},{"$f":"AU4/(1+B5)^A5","v":25.952480368830273},{"$f":"AV4+AS5","v":79.182536857453599},72.301809760632821,86.720651811650555,{"$f":"AY4/(1+B5)^A5","v":18.990136450060497},{"$f":"AZ4/(1+B5)^A5","v":17.341416065126769},{"$f":"BA4/(1+B5)^A5","v":20.796376345071121},{"$f":"BB4+AY5","v":63.455861926759489},57.946634893172003,69.491443065726685,{"$f":"BE4/(1+B5)^A5","v":4370082.2655375879},{"$f":"BF4/(1+B5)^A5","v":3989440.7993274983},{"$f":"BG4/(1+B5)^A5","v":4787090.3939302247},{"$f":"BH4+BE5","v":14602703.755172336},13330783.862077003,15996143.464634521,{"$f":"BK4/(1+B5)^A5","v":1645948.8498420131},{"$f":"BL4/(1+B5)^A5","v":1502920.7870827073},{"$f":"BM4/(1+B5)^A5","v":1802641.880038474},{"$f":"BN4+BK5","v":5499965.9022329273},5022035.2130051786,6023558.3111226745,{"$f":"BQ4/(1+B5)^A5","v":1319042.1410987133},{"$f":"BR4/(1+B5)^A5","v":1204523.1289612753},{"$f":"BS4/(1+B5)^A5","v":1444502.352757442},{"$f":"BT4+BQ5","v":4407601.6094592372},4024934.394755837,4826829.0272955596]
[4,0.04,1068.9675253698563,975.75019481440438,1171.0908829108125,5247.6707788449685,4790.0573808434474,5749.0047730837468,401.71784448447647,366.69093494230549,20.255939544553193,1972.0739347178862,1800.1232577185083,99.438476402006785,321.65990693728395,293.61473173451895,352.38453118327652,1579.0613412477157,1441.3847113162155,1729.8916602425807,74249767.353533506,67774954.094201803,81343187.273988217,364499692.67528719,332714172.97232258,399322015.66940033,27903052.044930186,25470106.400749259,30568442.444096353,136978932.8315731,125035354.1348592,150063606.5751265,22342281.397920989,20394282.338292014,24476393.190980706,109680541.68346736,100117615.30841632,120157114.4786541,53.780603318231954,49.096222920601889,58.912531591166619,264.01447546696158,241.01837357777444,289.20763559377622,20.255939544553193,18.495758605330721,22.184288986892799,99.438476402006785,90.797568365963542,108.90494079854335,16.232848225738071,14.823515130860576,17.776829657998242,79.688710152497563,72.770150024032574,87.26827272372492,3735564.6357262088,3410190.7151301242,4092024.9315696964,18338268.390898544,16740974.577207128,20088168.396204218,1406963.9750655096,1284702.9875839923,1540905.8339825915,6906929.8772984371,6306738.2005891707,7564464.145105266,1127522.7503560029,1029631.4188283369,1234766.6650893607,5535124.3598152399,5054565.813584174,6061595.6923849201]
[5,0.04,878.61338534694971,801.99553454367697,962.55134114313864,6126.2841641919185,5592.0529153871248,6711.5561142268853,330.18278565072887,301.39321923201078,16.648905784546944,2302.2567203686149,2101.5164769505191,116.08738218655373,264.38099666944407,241.32990695647632,289.63439818222099,1843.4423379171599,1682.714618272692,2019.5260584248017,61027896.458444752,55706071.929395154,66858170.57069324,425527589.13373196,388420244.90171772,466180186.24009359,22934274.837045077,20934570.862820677,25125031.456215877,159913207.66861817,145969924.99767989,175188638.03134239,18363726.707796477,16762613.476745699,20117811.039367065,128044268.39126384,116880228.78516202,140274925.51802117,44.203735685126773,40.353516457942469,48.421806642596479,308.21821115208837,281.37189003571689,337.62944223637271,16.648905784546944,15.202165357798858,18.233868462510145,116.08738218655373,105.9997337237624,127.1388092610535,13.342217976644566,12.183848903511704,14.611258168152327,93.030928129142126,84.953998927544276,101.87953089187725,3070361.8331549936,2802928.1879845071,3363346.212792214,21408630.224053539,19543902.765191633,23451514.608996432,1156421.8293402307,1055932.209630006,1266512.2739139171,8063351.7066386677,7362670.4102191767,8830976.4190191831,926741.51200545614,846281.97310610104,1014888.1925597914,6461865.8718206957,5900847.7866902752,7076483.8849447118]
[9,0.04,270.89290863378898,247.27019493113767,296.77254735728178,8004.7955014964673,7306.7521553867555,8769.5302325714056,101.80151665958608,92.925155889834613,5.1331684547064862,3008.2010146076154,2745.907501212545,151.68342339373004,81.51359673060827,74.406515454970233,89.29969184682561,2408.6997172084057,2198.6878253840036,2638.7762425587862,18816039.7452875,17175221.895302653,20613622.093495868,556007726.70159578,507522104.05988324,609125688.21294773,7071065.0686940691,6454519.0030200472,7746516.2313707639,208947624.86820939,190728893.34857178,228906982.44513407,5661879.7575757327,5168226.6589035373,6202696.7021986237,167306666.83757925,152719381.68685198,183287627.97563097,13.628836905887432,12.441742442356317,14.929346924911862,402.72760518201687,367.64935795343666,441.15724441635791,5.1331684547064862,4.6871113734282188,5.6218420363636854,151.68342339373004,138.50258475297446,166.12356547008781,4.1136548743700763,3.7565080647201463,4.5049236558204822,121.55713561916139,111.00356598281334,133.11899819218397,946649.87059477658,864195.08534453588,1036982.4242615433,27973189.345732816,25536677.820286196,30642486.312114276,356546.43803756591,325563.61234335392,390489.37726512656,10535828.854553122,9620296.6429810692,11538831.438144764,285731.70853719575,260924.53067799099,312908.97567198705,8443277.1114930306,7710233.2428525519,9246356.3312508315]
[16,0.04,7.6342039863685036,6.9684773860409228,8.3635344147842385,8473.2049629230041,7734.3148384361912,9282.6889925215582,2.8689327757619769,2.6187824520985044,0.14466105915159921,3184.2292238044265,2906.5873153976295,160.55934666321363,2.2971861029603371,2.0968969611014447,2.5166109623051285,2549.6474449879493,2327.3464750572734,2793.1871526652376,530266.68861727766,484025.76546268578,580925.49101165787,588543133.72912037,537220321.25735044,644769351.50247896,199274.14640547763,181898.87270013511,218309.46181742367,221174426.216548,201889605.47359505,242301727.67552173,159561.00598431239,145649.05652512168,174802.10954570968,177096801.47522348,161655925.20154369,194012906.22791886,0.38408285237598228,0.35062859426568027,0.42073334581865218,426.29365638340494,389.16276672453967,466.97204845761655,0.14466105915159921,0.13209044309074858,0.15843267769981187,160.55934666321363,146.60721667245269,175.84446962279881,0.11592950365088711,0.10586452405544781,0.12695609606393654,128.67018584227816,117.49906240726466,140.90860359024617,26678.137320898644,24354.426990394884,29223.856013867269,29610071.456383567,27030984.764440734,32435565.286779415,10048.060144208453,9174.9135837590984,11004.627531915203,11152344.53175197,10183238.940315191,12214038.92076222,8052.3855694407112,7353.2788373434369,8818.2852828935502,8937344.8092537168,8161406.0679525025,9787417.0976963155]
[19,0.04,0.91825528798058609,0.83818053857754704,1.0059804160717034,8479.9770396877957,7740.4963688061216,9290.1080367576069,0.34508020704034315,0.31499169252014037,1.740008293831518E-2,3186.7741692925447,2908.9103599255936,160.68767121403775,0.27630952621718741,0.25221840106970378,0.30270232863215096,2551.6852108977987,2329.2065703879443,2795.4195638837846,63781.396427473766,58219.458040233207,69874.724987263937,589013517.6391573,537649686.21088099,645284673.33914709,23969.039735037368,21879.111696890937,26258.640467033587,221351196.42325267,202050962.58843687,242495383.54803282,19192.274369694103,17518.920974915702,21025.500723732119,177238343.32858792,161785126.17564246,194167968.01387644,4.6198151221353595E-2,4.2174215068991862E-2,5.0606536099583502E-2,426.63436493205973,389.47379898940153,467.34526857597842,1.740008293831518E-2,1.588806744964592E-2,1.9056557087883102E-2,160.68767121403775,146.72439020123224,175.9850105694843,1.3944201641778512E-2,1.2733568450232729E-2,1.5270499289806866E-2,128.77302347923805,117.59297169824661,141.02122259149874,3208.8925986428203,2929.3926923617996,3515.0960555721185,29633736.843659222,27052588.856948078,32461488.905881353,1208.5980906249536,1103.5745088937988,1323.6556740534165,11161257.868984682,10191377.735035699,12223800.800657902,968.55489363401182,884.46512412334403,1060.6786387155776,8944487.8425435405,8167928.9443189604,9795239.5379895288]
[25,0.04,4.6074712363312767E-3,4.2056852521282235E-3,5.0476440397704929E-3,8480.7060006162865,7741.1617620487668,9290.9066386581271,1.7314870374035213E-3,1.5805138091407715E-3,8.7307291008773092E-5,3187.0481127061262,2909.160417441899,160.70148434507064,1.3864207601458753E-3,1.2655402516197596E-3,1.5188502485080377E-3,2551.9045604092244,2329.4067950555645,2795.6598654354602,320.03186183539941,292.12407685131831,350.60596953750786,589064150.77633488,537695903.97923458,645340143.69153333,120.26792830623042,109.78142912914589,131.75631247721128,221370224.34902558,202068331.41580537,242516229.08324111,96.299856124556413,87.903577077131217,105.49831956546959,177253579.19853336,161799033.64676431,194184659.19848511,2.3180552914884992E-4,2.1161488029387455E-4,2.5392520195769461E-4,426.67103953404649,389.50727917228483,467.38544279335099,8.7307291008773092E-5,7.9720546925597953E-5,9.5618876139575947E-5,160.70148434507064,146.7370030122355,176.00013869967913,6.9966934924371686E-5,6.3892417651444141E-5,7.6621814394266607E-5,128.78409314396953,117.60308029658739,141.03334514334958,16.101056582247207,14.698627654689187,17.637474219840779,29636284.236915495,27054914.367995918,32464279.380075127,6.0643058762947266,5.5373357207218099,6.6416230048835203,11162217.319801735,10192253.812428547,12224851.590434765,4.8598563728836996,4.4379244772970337,5.3220998374216375,8945256.7340313457,8168631.0807798542,9796081.5623104647]
[36,0.04,7.1629831871148295E-9,6.5383485226656899E-9,7.8472957370442488E-9,8480.7085195119071,7741.1640612887668,9290.9093981953665,2.6918480662082961E-9,2.4571382567963081E-9,1.3573186364725872E-10,3187.0490593067425,2909.1612815057447,160.7015320757979,2.1553924236973439E-9,1.9674661175286037E-9,2.3612732962975833E-9,2551.9053183627748,2329.4074869239739,2795.6606957879549,4.9753600794984968E-4,4.5414930310093085E-4,5.4506789869815148E-4,589064325.73713517,537696063.68290293,645340335.36713934,1.8697396125094768E-4,1.7067117530952957E-4,2.0483432292069885E-4,221370290.09926951,202068391.43310049,242516301.11416245,1.4971211212400903E-4,1.3665887694007769E-4,1.6401245945010879E-4,177253631.84547856,161799081.70348001,194184716.87421247,3.6037536054063052E-10,3.2898606457612961E-10,3.9476360439658061E-10,426.67116626168132,389.50739486173086,467.38558161376807,1.3573186364725872E-10,1.239371681352802E-10,1.4865342983757099E-10,160.7015320757979,146.73704659530441,176.00019097433392,1.0877376174708203E-10,9.9330042434692982E-11,1.191197383815644E-10,128.78413139475759,117.60311522644864,141.03338703234735,2.5031430838677287E-5,2.2851151393846632E-5,2.7420015192647672E-5,29636293.03933201,27054922.403707244,32464289.022448201,9.4278442133062439E-6,8.6085925737700869E-6,1.0325367534365044E-5,11162220.635146037,10192256.839679286,12224855.221397225,7.5553525361728154E-6,6.8993981266556981E-6,8.2739771341367486E-6,8945259.3909054324,8168633.5069845887,9796084.4718921632]
[39,0.04,8.190176325175764E-11,7.4759671881421669E-11,8.9726213343354285E-11,8480.7085195140462,7741.1640612907177,9290.9093981977094,3.0778671018645127E-11,2.8094992062382116E-11,1.5519621743849589E-12,3187.049059307546,2909.1612815064782,160.70153207583843,2.4644821213296253E-11,2.2496066227483002E-11,2.6998869246817034E-11,2551.9053183634182,2329.407486924561,2795.6606957886597,5.6888415437907054E-6,5.1927566674221317E-6,6.2323225992786865E-6,589064325.73728371,537696063.68303859,645340335.36730194,2.1378658456388941E-6,1.9514593052857084E-6,2.3420817532928559E-6,221370290.09932533,202068391.43315142,242516301.1142236,1.7118127521446905E-6,1.5625616720043677E-6,1.8753233496883216E-6,177253631.84552324,161799081.70352077,194184716.87426141,4.1205426132870757E-12,3.7616364676816428E-12,4.5137388184659637E-12,426.67116626178887,389.50739486182903,467.3855816138859,1.5519621743849589E-12,1.4171012743640932E-12,1.6997077473278913E-12,160.70153207583843,146.73704659534141,176.00019097437828,1.2437224337812465E-12,1.1357426656965358E-12,1.3620186389782454E-12,128.78413139479008,117.60311522647829,141.0333870323829,2.862101262627502E-7,2.6128074610806645E-7,3.1352127095699489E-7,29636293.039339483,27054922.403714065,32464289.022456389,1.0779825172864571E-7,9.8430904064671759E-8,1.1806056013201046E-7,11162220.635148851,10192256.839681856,12224855.221400307,8.6388126083322154E-8,7.888792381440452E-8,9.4604901154804394E-8,8945259.3909076862,8168633.5069866488,9796084.471894633]
[44,0.04,2.1691620561800435E-14,1.9800043019729478E-14,2.3763920299352382E-14,8480.7085195140662,7741.1640612907368,9290.9093981977312,8.1517079318631889E-15,7.4409375733544963E-15,4.1103601774169174E-16,3187.0490593075542,2909.1612815064855,160.7015320758388,6.5271624119858024E-15,5.9580662657982824E-15,7.1506302678660539E-15,2551.9053183634242,2329.4074869245665,2795.6606957886661,1.5066854156093737E-9,1.3752977082219647E-9,1.6506259654841542E-9,589064325.73728514,537696063.6830399,645340335.36730349,5.6621216558040718E-10,5.1684253319349427E-10,6.2029859553792534E-10,221370290.0993259,202068391.43315196,242516301.1142242,4.5337232335565244E-10,4.1384328673539049E-10,4.966779824639573E-10,177253631.84552366,161799081.70352116,194184716.87426192,1.0913226202640354E-15,9.9626659681994583E-16,1.195460340264798E-15,426.67116626178995,389.50739486183005,467.3855816138871,4.1103601774169174E-16,3.7531820953183317E-16,4.5016632191002261E-16,160.7015320758388,146.73704659534175,176.00019097437868,3.2939895365687135E-16,3.0080059307646604E-16,3.6072961486799154E-16,128.78413139479039,117.60311522647859,141.03338703238325,7.5802537251276283E-11,6.9200009617114868E-11,8.3035873437152269E-11,29636293.039339557,27054922.403714135,32464289.022456475,2.8550286109658931E-11,2.6069351107407561E-11,3.1268250792417911E-11,11162220.635148877,10192256.839681881,12224855.221400339,2.2879830392469414E-11,2.0893407447532093E-11,2.5056037106656712E-11,8945259.3909077086,8168633.5069866702,9796084.4718946572]
[50,0.04,3.0324266089318726E-19,2.7679894704021997E-19,3.3221281942943576E-19,8480.7085195140662,7741.1640612907368,9290.9093981977312,1.1395854897238342E-19,1.040221823378985E-19,5.7461661468682978E-21,3187.0490593075542,2909.1612815064855,160.7015320758388,9.1247866532305002E-20,8.3292064927612073E-20,9.9963769111360881E-20,2551.9053183634242,2329.4074869245665,2795.6606957886661,2.1063031840181773E-14,1.9226269211806424E-14,2.3075279621766341E-14,589064325.73728514,537696063.6830399,645340335.36730349,7.9154843793950871E-15,7.2253110173047381E-15,8.6715972245281961E-15,221370290.0993259,202068391.43315196,242516301.1142242,6.338015609207364E-15,5.7854109657174383E-15,6.9434163565752978E-15,177253631.84552366,161799081.70352116,194184716.87426192,1.5256378578029271E-20,1.3927522515800678E-20,1.6712194164624606E-20,426.67116626178995,389.50739486183005,467.3855816138871,5.7461661468682978E-21,5.2468413881684322E-21,6.2931966245478106E-21,160.7015320758388,146.73704659534175,176.00019097437868,4.6049033043776657E-21,4.2051063904090985E-21,5.0428970008898677E-21,128.78413139479039,117.60311522647859,141.03338703238325,1.0596978235462943E-15,9.673963727303152E-16,1.1608177977727822E-15,29636293.039339557,27054922.403714135,32464289.022456475,3.9912484659634759E-16,3.6444208375516929E-16,4.371212166815309E-16,11162220.635148877,10192256.839681881,12224855.221400339,3.1985349500421865E-16,2.9208386950455172E-16,3.502762434007083E-16,8945259.3909077086,8168633.5069866702,9796084.4718946572]

{"sheet":"Lehigh NPV 5%","index":234,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU40","v":1521.4741059538801},{"$f":"'WTP Values '!CV40","v":1388.7967782519072},{"$f":"'WTP Values '!CW40","v":1666.8274870660657},{"$f":"C3","v":1521.4741059538801},{"$f":"D3","v":1388.7967782519072},{"$f":"E3","v":1666.8274870660657},{"$f":"'WTP Values '!CC40","v":571.7697533152525},{"$f":"'WTP Values '!CD40","v":521.91553921126172},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"I3","v":571.7697533152525},{"$f":"J3","v":521.91553921126172},{"$f":"K3","v":28.830518025458037},{"$f":"'WTP Values '!CI40","v":457.82234512623188},{"$f":"'WTP Values '!CJ40","v":417.90531597870631},{"$f":"'WTP Values '!CK40","v":501.55306574776461},{"$f":"O3","v":457.82234512623188},{"$f":"P3","v":417.90531597870631},{"$f":"Q3","v":501.55306574776461},{"$f":"'WTP Values '!BH40","v":105680570.94383138},{"$f":"'WTP Values '!BI40","v":96464892.748601332},{"$f":"'WTP Values '!BJ40","v":115776719.30708045},{"$f":"U3","v":105680570.94383138},{"$f":"V3","v":96464892.748601332},{"$f":"W3","v":115776719.30708045},{"$f":"'WTP Values '!AV40","v":39714743.578160606},{"$f":"'WTP Values '!AW40","v":36251903.303818494},{"$f":"'WTP Values '!AX40","v":43508425.218008623},{"$f":"AA3","v":39714743.578160606},{"$f":"AB3","v":36251903.303818494},{"$f":"AC3","v":43508425.218008623},{"$f":"'WTP Values '!BB40","v":31800033.030105751},{"$f":"'WTP Values '!BC40","v":29027422.957949892},{"$f":"'WTP Values '!BD40","v":34837539.55419565},{"$f":"AG3","v":31800033.030105751},{"$f":"AH3","v":29027422.957949892},{"$f":"AI3","v":34837539.55419565},{"$f":"'WTP Values '!CX40","v":76.546567981993647},{"$f":"'WTP Values '!CY40","v":69.87923402817114},{"$f":"'WTP Values '!CZ40","v":83.850902113361357},{"$f":"AM3","v":76.546567981993647},{"$f":"AN3","v":69.87923402817114},{"$f":"AO3","v":83.850902113361357},{"$f":"'WTP Values '!CF40","v":28.830518025458037},{"$f":"'WTP Values '!CG40","v":26.325231702663551},{"$f":"'WTP Values '!CH40","v":31.575160565216379},{"$f":"AS3","v":28.830518025458037},{"$f":"AT3","v":26.325231702663551},{"$f":"AU3","v":31.575160565216379},{"$f":"'WTP Values '!CL40","v":23.104404628938141},{"$f":"'WTP Values '!CM40","v":21.098484187362473},{"$f":"'WTP Values '!CN40","v":25.301971639633486},{"$f":"AY3","v":23.104404628938141},{"$f":"AZ3","v":21.098484187362473},{"$f":"BA3","v":25.301971639633486},{"$f":"'WTP Values '!BK40","v":5316873.2720930744},{"$f":"'WTP Values '!BL40","v":4853764.7274547778},{"$f":"'WTP Values '!BM40","v":5824227.4218263682},{"$f":"BE3","v":5316873.2720930744},{"$f":"BF3","v":4853764.7274547778},{"$f":"BG3","v":5824227.4218263682},{"$f":"'WTP Values '!AY40","v":2002548.4453622275},{"$f":"'WTP Values '!AZ40","v":1828532.9376814687},{"$f":"'WTP Values '!BA40","v":2193189.4753366024},{"$f":"BK3","v":2002548.4453622275},{"$f":"BL3","v":1828532.9376814687},{"$f":"BM3","v":2193189.4753366024},{"$f":"'WTP Values '!BE40","v":1604816.4493556602},{"$f":"'WTP Values '!BF40","v":1465486.5608586655},{"$f":"'WTP Values '!BG40","v":1757457.9800059707},{"$f":"BQ3","v":1604816.4493556602},{"$f":"BR3","v":1465486.5608586655},{"$f":"BS3","v":1757457.9800059707}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1380.0218648107755},{"$f":"D3/(1+B4)^A4","v":1259.6796174620474},{"$f":"E3/(1+B4)^A4","v":1511.8616662730753},{"$f":"F3+C4","v":2901.4959707646558},{"$f":"G3+D4","v":2648.4763957139548},{"$f":"H3+E4","v":3178.6891533391408},{"$f":"I3/(1+B4)^A4","v":518.61202114762125},{"$f":"J3/(1+B4)^A4","v":473.39277932994258},{"$f":"K3/(1+B4)^A4","v":26.150129728306609},{"$f":"L3+I4","v":1090.3817744628736},{"$f":"M3+J4","v":995.30831854120424},{"$f":"N3+K4","v":54.980647753764643},{"$f":"O3/(1+B4)^A4","v":415.25836292628742},{"$f":"P3/(1+B4)^A4","v":379.05244079701254},{"$f":"Q3/(1+B4)^A4","v":454.92341564423094},{"$f":"R3+O4","v":873.0807080525193},{"$f":"S3+P4","v":796.95775677571885},{"$f":"T3+Q4","v":956.47648139199555},{"$f":"U3/(1+B4)^A4","v":95855393.146332324},{"$f":"V3/(1+B4)^A4","v":87496501.359275579},{"$f":"W3/(1+B4)^A4","v":105012897.33068521},{"$f":"X3+U4","v":201535964.09016371},{"$f":"Y3+V4","v":183961394.1078769},{"$f":"Z3+W4","v":220789616.63776565},{"$f":"AA3/(1+B4)^A4","v":36022443.154794201},{"$f":"AB3/(1+B4)^A4","v":32881544.946774144},{"$f":"AC3/(1+B4)^A4","v":39463424.234021425},{"$f":"AD3+AA4","v":75737186.7329548},{"$f":"AE3+AB4","v":69133448.250592634},{"$f":"AF3+AC4","v":82971849.452030048},{"$f":"AG3/(1+B4)^A4","v":28843567.374245577},{"$f":"AH3/(1+B4)^A4","v":26328728.306530513},{"$f":"AI3/(1+B4)^A4","v":31598675.332603764},{"$f":"AJ3+AG4","v":60643600.404351324},{"$f":"AK3+AH4","v":55356151.264480405},{"$f":"AL3+AI4","v":66436214.88679941},{"$f":"AM3/(1+B4)^A4","v":69.429993634461354},{"$f":"AN3/(1+B4)^A4","v":63.382525195620083},{"$f":"AO3/(1+B4)^A4","v":76.055240012119143},{"$f":"AP3+AM4","v":145.976561616455},{"$f":"AQ3+AN4","v":133.26175922379122},{"$f":"AR3+AO4","v":159.9061421254805},{"$f":"AS3/(1+B4)^A4","v":26.150129728306609},{"$f":"AT3/(1+B4)^A4","v":23.877761181554241},{"$f":"AU3/(1+B4)^A4","v":28.639601419697396},{"$f":"AV3+AS4","v":54.980647753764643},{"$f":"AW3+AT4","v":50.202992884217792},{"$f":"AX3+AU4","v":60.214761984913778},{"$f":"AY3/(1+B4)^A4","v":20.956376080669514},{"$f":"AZ3/(1+B4)^A4","v":19.136947108718797},{"$f":"BA3/(1+B4)^A4","v":22.949634140257128},{"$f":"BB3+AY4","v":44.060780709607656},{"$f":"BC3+AZ4","v":40.235431296081273},{"$f":"BD3+BA4","v":48.25160577989061},{"$f":"BE3/(1+B4)^A4","v":4822560.7910141265},{"$f":"BF3/(1+B4)^A4","v":4402507.6893013855},{"$f":"BG3/(1+B4)^A4","v":5282745.9608402429},{"$f":"BH3+BE4","v":10139434.0631072},{"$f":"BI3+BF4","v":9256272.4167561643},{"$f":"BJ3+BG4","v":11106973.38266661},{"$f":"BK3/(1+B4)^A4","v":1816370.4719838798},{"$f":"BL3/(1+B4)^A4","v":1658533.2768085883},{"$f":"BM3/(1+B4)^A4","v":1989287.5059742425},{"$f":"BN3+BK4","v":3818918.9173461073},{"$f":"BO3+BL4","v":3487066.214490057},{"$f":"BP3+BM4","v":4182476.9813108449},{"$f":"BQ3/(1+B4)^A4","v":1455615.8270799639},{"$f":"BR3/(1+B4)^A4","v":1329239.5109829165},{"$f":"BS3/(1+B4)^A4","v":1594066.1950167534},{"$f":"BT3+BQ4","v":3060432.2764356239},{"$f":"BU3+BR4","v":2794726.0718415817},{"$f":"BV3+BS4","v":3351524.1750227241}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1192.1147736190694},{"$f":"D4/(1+B5)^A5","v":1088.1586156674634},{"$f":"E4/(1+B5)^A5","v":1306.0029511051291},{"$f":"F4+C5","v":4093.6107443837254},3736.6350113814183,4484.6921044442697,{"$f":"I4/(1+B5)^A5","v":447.99656291771618},{"$f":"J4/(1+B5)^A5","v":408.93448165851856},{"$f":"K4/(1+B5)^A5","v":22.589465265786941},{"$f":"L4+I5","v":1538.3783373805898},1404.2428001997228,77.570113019551584,{"$f":"O4/(1+B5)^A5","v":358.71578700035622},{"$f":"P4/(1+B5)^A5","v":327.4397501755858},{"$f":"Q4/(1+B5)^A5","v":392.97995088584895},{"$f":"R4+O5","v":1231.7964950528756},1124.3975069513046,1349.4564322778444,{"$f":"U4/(1+B5)^A5","v":82803492.621818215},{"$f":"V4/(1+B5)^A5","v":75582767.614102647},{"$f":"W4/(1+B5)^A5","v":90714089.044971555},{"$f":"X4+U5","v":284339456.71198189},259544161.72197956,311503705.68273723,{"$f":"AA4/(1+B5)^A5","v":31117540.788074028},{"$f":"AB4/(1+B5)^A5","v":28404314.822826166},{"$f":"AC4/(1+B5)^A5","v":34089989.620145917},{"$f":"AD4+AA5","v":106854727.52102883},97537763.073418796,117061839.07217596,{"$f":"AG4/(1+B5)^A5","v":24916157.973649129},{"$f":"AH4/(1+B5)^A5","v":22743745.432701014},{"$f":"AI4/(1+B5)^A5","v":27296123.816092223},{"$f":"AJ4+AG5","v":85559758.378000453},78099896.697181419,93732338.702891633,{"$f":"AM4/(1+B5)^A5","v":59.976238967248761},{"$f":"AN4/(1+B5)^A5","v":54.752208353845219},{"$f":"AO4/(1+B5)^A5","v":65.699375887804024},{"$f":"AP4+AM5","v":205.95280058370378},188.01396757763644,225.60551801328452,{"$f":"AS4/(1+B5)^A5","v":22.589465265786941},{"$f":"AT4/(1+B5)^A5","v":20.626507877381915},{"$f":"AU4/(1+B5)^A5","v":24.739964513290047},{"$f":"AV4+AS5","v":77.570113019551584},70.829500761599704,84.954726498203826,{"$f":"AY4/(1+B5)^A5","v":18.102905587448017},{"$f":"AZ4/(1+B5)^A5","v":16.531214433619517},{"$f":"BA4/(1+B5)^A5","v":19.824756842895692},{"$f":"BB4+AY5","v":62.163686297055676},56.766645729700791,68.076362622786306,{"$f":"BE4/(1+B5)^A5","v":4165909.3324816981},{"$f":"BF4/(1+B5)^A5","v":3803051.6698424662},{"$f":"BG4/(1+B5)^A5","v":4563434.5844640899},{"$f":"BH4+BE5","v":14305343.395588897},13059324.086598631,15670407.9671307,{"$f":"BK4/(1+B5)^A5","v":1569049.1065620384},{"$f":"BL4/(1+B5)^A5","v":1432703.4029228706},{"$f":"BM4/(1+B5)^A5","v":1718421.3419494587},{"$f":"BN4+BK5","v":5387968.0239081457},4919769.6174129276,5900898.3232603036,{"$f":"BQ4/(1+B5)^A5","v":1257415.6804491642},{"$f":"BR4/(1+B5)^A5","v":1148247.067040636},{"$f":"BS4/(1+B5)^A5","v":1377014.3138034798},{"$f":"BT4+BQ5","v":4317847.9568847883},3942973.1388822179,4728538.4888262041]
[4,0.05,980.75577449237255,895.23078607573052,1074.4518599596909,5074.3665188760979,4631.8657974571488,5559.1439644039601,368.56788101066218,336.43141008819867,18.584408978388176,1906.9462183912519,1740.6742102879214,96.154521997939753,295.11636571211068,269.38549281469,323.30557813738017,1526.9128607649864,1393.7829997659946,1672.7620104152247,68122638.301381186,62182129.967741959,74630705.555789247,352462095.01336306,321726291.68972152,386134411.23852646,25600477.815785833,23368300.099506821,28045918.826123614,132455205.33681467,120906063.17292562,145107757.89829957,20498584.82722662,18711335.653519686,22456588.615724701,106058343.20522708,96811232.350701109,116188927.31861633,49.342600227064864,45.044777313029215,54.05103913517847,255.29540081076863,233.05874489066565,279.65655714846298,18.584408978388176,16.96947907703635,20.353630031347059,96.154521997939753,87.798979838636058,105.30835652955088,14.893305227717272,13.600271025854056,16.309876516797583,77.056991524772954,70.366916755554854,84.386239139583893,3427303.9175912901,3128780.0205407962,3754348.9261894706,17732647.313180186,16188104.107139427,19424756.893320169,1290860.5830385804,1178688.6352273964,1413749.4907570065,6678828.6069467263,6098458.2526403237,7314647.8140173098,1034478.9921476457,944665.70372685126,1132873.0837899679,5352326.9490324343,4887638.8426090693,5861411.572616172]
[5,0.05,768.44781222981305,701.43674591846218,841.8611468891221,5842.8143311059112,5333.3025433756111,6401.0051112930823,288.78257889168725,263.60281302598435,14.561370722918497,2195.728797282939,2004.2770233139058,110.71589272085825,231.23139468851383,211.07058248731065,253.3183802358503,1758.1442554535001,1604.8535822533054,1926.080390651075,53375869.637998611,48721325.916468337,58475110.624963872,405837964.6513617,370447617.60618985,444609521.86349034,20058644.242763501,18309674.593851089,21974711.262918219,152513849.57957816,139215737.76677671,167082469.16121781,16061177.587705392,14660821.094106877,17595324.790038012,122119520.79293247,111472053.44480799,133784252.10865435,38.661218399497848,35.293761687503192,42.350403487223033,293.95661921026647,268.35250657816886,322.00696063568603,14.561370722918497,13.296030888197015,15.947601712178662,110.71589272085825,101.09501072683307,121.25595824172954,11.669294351117973,10.656168219819484,12.779215022780352,88.726285875890923,81.023084975374331,97.165454162364242,2685382.2998726345,2451481.0152174365,2941630.6217222111,20418029.613052819,18639585.122356862,22366387.515042379,1011423.0440734586,923533.38781966164,1107709.7188395732,7690251.6510201851,7021991.6404599855,8422357.5328568835,810541.3590095999,740170.29743532883,887635.70443725481,6162868.3080420345,5627809.1400443986,6749047.277053427]
[9,0.05,177.80149421891005,162.29664466408119,194.78768428969965,7277.3961708295128,6642.7843343244904,7972.6391164593761,66.817776320217661,60.99174633645945,3.3691728068009899,2734.8444492677309,2496.3856641984739,137.89988318595775,53.501730152164065,48.836972862219781,58.612160516605591,2189.8201016395224,1998.8920839149159,2398.98947070955,12349972.536627801,11273016.085682983,13529821.906273201,505483057.06165475,461403344.53344345,553774165.76427138,4641117.928386135,4236445.7932442501,5084452.6269631675,189960461.18049604,173397273.90436938,208106103.04922009,3716194.2926519234,3392183.3799544349,4071161.3581901672,152103435.54316038,138841703.48781249,166632199.62845045,8.9453340752027302,8.1661805327223629,9.7989283084198195,366.13156841933625,334.24089713198657,401.0690892289648,3.3691728068009899,3.0764017041605087,3.6899153963436935,137.89988318595775,125.91679322012114,151.02784312360694,2.7000115545758936,2.4655970151494695,2.9568221677955315,110.51118459259986,100.91662252717494,121.02241556668807,621336.90521013062,567217.42272928322,680626.9881420309,25431253.177232053,23216148.538749747,27857989.940003786,234020.48344945838,213684.79902221443,256299.04859639841,9578433.3963692356,8746096.004424626,10490292.688689366,187540.99167769315,171258.71499143404,205378.88462853737,7676032.7617295086,7009600.9157570554,8406135.8152860422]
[16,0.05,2.0975348779349297,1.9146232389677891,2.2979219797038626,7520.950243398418,6865.0997256875035,8239.4610236848148,0.78825330975652341,0.71952328504828422,3.9746333421439788E-2,2826.3720352100108,2579.932702307417,142.51500614591723,0.63116311545649362,0.57613269427953395,0.69145116858992872,2263.107248776761,2065.7894049120405,2479.2769309392479,145693.36580052352,132988.44603706786,159612.1194893638,522400159.59008741,476845222.51014078,572307436.48216355,54751.54621261709,49977.604793747814,59981.592208289003,196317905.91231194,179200395.13625109,215070831.60518992,43840.166677244459,40017.790531306353,48027.734412575075,157193911.62947688,143488346.53610575,172208912.7670452,0.10552864192702589,9.6336920913663845E-2,0.11559854422814247,378.38496681779196,345.42700405878605,414.49174862117457,3.9746333421439788E-2,3.6292495186065921E-2,4.353015296334236E-2,142.51500614591723,130.13087571249719,156.08232214338241,3.1852198044958389E-2,2.908679568148554E-2,3.4881808232535533E-2,114.20968450110132,104.29401930885803,125.07269694363744,7329.9486899800668,6691.4979132976032,8029.3973499120184,26282366.011609979,23993128.023340955,28790318.858782183,2760.7536615079071,2520.8523741750482,3023.575229073127,9898996.7417958193,9038803.3479515128,10841373.411353786,2212.4323128698911,2020.3493194639618,2422.8670045333884,7932928.0847827345,7244192.6309859864,8687465.6431971267]
[19,0.05,0.15048286161464264,0.13736028275125861,0.16485917774748415,{"$f":"F20+C21","v":7522.3961364759816},6866.4195323407748,8241.0450495421119,5.6551438060547368E-2,5.1620559005452205E-2,2.8515101488260056E-3,{"$f":"L20+I21","v":2826.9154016235725},2580.4286910740125,142.54240447381019,4.5281359923328393E-2,4.1333327715768219E-2,4.9606588958674334E-2,{"$f":"R20+O21","v":2263.5423282546049},2066.1865502864412,2479.7535687623686,10452.438638596899,9540.9531120861229,11451.007914960095,{"$f":"X20+U21","v":522500590.35349154},476936895.39507997,572417461.85580218,3928.0249585230335,3585.5294065065673,4303.2426943919909,{"$f":"AD20+AA21","v":196355647.77896097},179234846.18331814,215112178.69784975,3145.2128899757467,2870.9852207917115,3445.6403978311128,{"$f":"AJ20+AG21","v":157224131.95819926},143515931.98744544,172242019.71055719,7.5709120198851135E-3,6.911472934602321E-3,8.2933542211531992E-3,{"$f":"AP20+AM21","v":378.45771084434057},345.49341195909233,414.57143413040455,2.8515101488260056E-3,2.6037223925028182E-3,3.1229716622857922E-3,{"$f":"AV20+AS21","v":142.54240447381019},130.15589320713295,156.112328770446,2.2851633891497851E-3,2.0867658961931978E-3,2.5025158705789998E-3,{"$f":"BB20+AY21","v":114.23164116706329},104.31406970085236,125.09674200986584,525.87047107538967,480.06627449876015,576.05082183204217,{"$f":"BH20+BE21","v":26287418.762904476},23997740.671556316,28795853.760808069,198.06398242389582,180.85281106143077,216.91951707903274,{"$f":"BN20+BK21","v":9900899.8112751506},9040541.0463496298,10843457.651544115,158.72591634668967,144.94535955152037,173.823073928019,{"$f":"BT20+BQ21","v":7934453.1800740734},7245585.3177660741,8689135.7973702773]
[25,0.05,2.074587070085413E-4,1.893676552143059E-4,2.2727818627989461E-4,7522.4833443898306,6866.4991354502308,8241.1405888268891,7.7962952682002863E-5,7.1165143401866174E-5,3.9311493823932835E-6,2826.9481743452334,2580.4586062498292,142.5440569825991,6.242579573837672E-5,5.6982958938090776E-5,6.8388643690368053E-5,2263.5685697341514,2066.2105038001096,2479.7823168011141,14.409942645843671,13.153350321920684,15.786590383067496,522506647.75669694,476942424.57367283,572424097.95044446,5.4152544033836616,4.9430831300896463,5.9325371390707664,196357924.15022683,179236924.07136619,215114672.51551202,4.3360539028816207,3.9579981092552829,4.7502293223328946,157225954.67376834,143517595.78243914,172244016.53004709,1.043741195288353E-5,9.5282959345159546E-6,1.1433385337196803E-5,378.46209834359524,345.49741729983202,414.57624029977609,3.9311493823932835E-6,3.5895441857098498E-6,4.3053916979678369E-6,142.5440569825991,130.15740211781988,156.11413859676608,3.1503723210041668E-6,2.8768575371883809E-6,3.4500188340926399E-6,114.2329654662548,104.31527902461551,125.09819226929143,0.72497563385422303,0.66182904496434258,0.79415527712728273,26287723.515660007,23998018.879837703,28796187.594109107,0.2730549994712862,0.24932733162494325,0.29904961970602534,9901014.5934272893,9040645.8542739153,10843583.360866457,0.21882274845593441,0.19982459501900235,0.2396359942815442,7934545.1650077058,7245669.3165835664,8689236.5314172879]
[36,0.05,1.2341861940540716E-11,1.1265612759085863E-11,1.3520936467841131E-11,7522.4834236049746,6866.4992077575644,8241.1406756098168,4.6380699675264686E-12,4.2336635926707739E-12,2.3386679520345358E-13,2826.9482041142728,2580.4586334232226,142.54405848365235,3.7137537567884311E-12,3.3899556317415136E-12,4.0684877048452989E-12,2263.5685935705501,2066.2105255582383,2479.7823429143414,8.5725745267847684E-7,7.825019063771004E-7,9.3915517853712093E-7,522506653.25892764,476942429.59609169,572424103.97832847,3.22157229181587E-7,2.9406743362027502E-7,3.5293073683587222E-7,196357926.21796438,179236925.95881188,215114674.78076661,2.5795484512445387E-7,2.3546404453074481E-7,2.8259442723571573E-7,157225956.32942864,143517597.29374418,172244018.34385428,6.2092885469364525E-13,5.6684491409449377E-13,6.8018000005599154E-13,378.46210232897181,345.49742093807578,414.57624466545093,2.3386679520345358E-13,2.1354446582797646E-13,2.5613072935078853E-13,142.54405848365235,130.15740348843607,156.11414024071837,1.8741782790313761E-13,1.7114624427463136E-13,2.052440061765331E-13,114.23296666917945,104.31528012310248,125.09819358663184,4.3129301788796152E-8,3.9372667548986201E-8,4.724484660580308E-8,26287723.792481601,23998019.132547677,28796187.897345956,1.6244230739904717E-8,1.4832655371711013E-8,1.7790668673313455E-8,9901014.6976894438,9040645.9494759943,10843583.475054283,1.3017916624640016E-8,1.1887703339187645E-8,1.4256111011456643E-8,7934545.2485620454,7245669.3928837338,8689236.6229188722]
[39,0.05,4.7402428300326841E-14,4.3268787452375175E-14,5.1930999111632732E-14,7522.4834236049765,6866.4992077575662,8241.1406756098186,1.7813825834932365E-14,1.6260588221301084E-14,8.9823189117388898E-16,2826.9482041142737,2580.4586334232235,142.54405848365238,1.4263726739882853E-14,1.3020088018248898E-14,1.5626183281648446E-14,2263.5685935705505,2066.2105255582387,2479.7823429143418,3.2925408768372597E-9,3.0054209559797176E-9,3.6070923680690691E-9,522506653.25892776,476942429.59609181,572424103.97832859,1.2373363947257937E-9,1.1294495518425398E-9,1.355530796604503E-9,196357926.21796444,179236925.95881194,215114674.78076667,9.9074889264221726E-10,9.0436658114849987E-10,1.0853842102309291E-9,157225956.32942867,143517597.29374421,172244018.34385434,2.3848537324450134E-15,2.1771289880910758E-15,2.6124245951950643E-15,378.46210232897192,345.49742093807589,414.57624466545104,8.9823189117388898E-16,8.2017820966637443E-16,9.8374285760558821E-16,142.54405848365238,130.1574034884361,156.1141402407184,7.1983143160911526E-16,6.5733579035182478E-16,7.8829793541092759E-16,114.23296666917948,104.31528012310251,125.09819358663187,1.6565034072946358E-10,1.5122191930804046E-10,1.8145726022384951E-10,26287723.792481609,23998019.132547684,28796187.897345964,6.2390584715012871E-11,5.6969028348261119E-11,6.8330119090982535E-11,9901014.6976894457,9040645.9494759962,10843583.475054286,4.9999008447188636E-11,4.5658103121408786E-11,5.4754645880641468E-11,7934545.2485620473,7245669.3928837357,8689236.622918874]
[44,0.05,1.6828592154430777E-18,1.5361085985709998E-18,1.8436304542983685E-18,7522.4834236049765,6866.4992077575662,8241.1406756098186,6.3241825458142618E-19,5.7727592694978071E-19,3.1888615623019044E-20,2826.9482041142737,2580.4586334232235,142.54405848365238,5.0638426872760425E-19,4.6223317861627509E-19,5.5475357446072693E-19,2263.5685935705505,2066.2105255582387,2479.7823429143418,1.168902724076355E-13,1.0669707298563306E-13,1.2805733482893264E-13,522506653.25892776,476942429.59609181,572424103.97832859,4.3927347799037924E-14,4.0097198705813277E-14,4.8123431112643129E-14,196357926.21796444,179236925.95881194,215114674.78076667,3.5173111672877809E-14,3.2106406565969303E-14,3.8532811207710459E-14,157225956.32942867,143517597.29374421,172244018.34385434,8.46659807320723E-20,7.7291432363013925E-20,9.2745096871837958E-20,378.46210232897192,345.49742093807589,414.57624466545104,3.1888615623019044E-20,2.9117589708650984E-20,3.4924386638151543E-20,142.54405848365238,130.1574034884361,156.1141402407184,2.5555124530205355E-20,2.3336433007726314E-20,2.7985790869534099E-20,114.23296666917948,104.31528012310251,125.09819358663187,5.8808422360071686E-15,5.3686110524167102E-15,6.4420122243959435E-15,26287723.792481609,23998019.132547684,28796187.897345964,2.2149618534166418E-15,2.022488251937256E-15,2.4258244720300555E-15,9901014.6976894457,9040645.9494759962,10843583.475054286,1.7750418099949432E-15,1.620932984924389E-15,1.943874263671941E-15,7934545.2485620473,7245669.3928837357,8689236.622918874]
[50,0.05,1.5385001763907675E-24,1.4043381217926938E-24,1.6854801358951661E-24,7522.4834236049765,6866.4992077575662,8241.1406756098186,5.7816814817161754E-25,5.2775604001107396E-25,2.9153146211315772E-26,2826.9482041142737,2580.4586334232235,142.54405848365238,4.6294561042874166E-25,4.2258188938732334E-25,5.071657000948373E-25,2263.5685935705505,2066.2105255582387,2479.7823429143418,1.0686319037695817E-19,9.7544384047334189E-20,1.1707231978438096E-19,522506653.25892776,476942429.59609181,572424103.97832859,4.0159171793467474E-20,3.6657580572137898E-20,4.3995306663746709E-20,196357926.21796444,179236925.95881194,215114674.78076667,3.2155891601833801E-20,2.9352254610325282E-20,3.522738937153826E-20,157225956.32942867,143517597.29374421,172244018.34385434,7.7403163078199001E-26,7.0661218260425655E-26,8.4789236430055912E-26,378.46210232897192,345.49742093807589,414.57624466545104,2.9153146211315772E-26,2.6619824458125502E-26,3.1928502699489756E-26,142.54405848365238,130.1574034884361,156.1141402407184,2.3362954688433257E-26,2.1334586975099625E-26,2.5585113593638997E-26,114.23296666917948,104.31528012310251,125.09819358663187,5.3763717929554511E-21,4.9080808277487855E-21,5.8894034941212698E-21,26287723.792481609,23998019.132547684,28796187.897345964,2.0249579827645361E-21,1.8489951528919043E-21,2.2177323829959556E-21,9901014.6976894457,9040645.9494759962,10843583.475054286,1.6227751630781496E-21,1.4818861021402764E-21,1.7771248302273167E-21,7934545.2485620473,7245669.3928837357,8689236.622918874]

{"sheet":"Luzerne","index":235,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Luzerne"]
[null,"Number of households",{"$f":"'WTP Values '!C41","v":127514},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA41","v":0.66587737295096361}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU41","v":3.4761980700000001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV41","v":324.60794073900001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW41","v":902.23143810100009}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!X3:X52), \"NULL\")))))","v":273493900.59004724},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!Y3:Y52), \"NULL\")))))","v":249645717.5920321},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!Z3:Z52), \"NULL\")))))","v":299620550.04993141},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AD3:AD52), \"NULL\")))))","v":102790870.53133231},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AE3:AE52), \"NULL\")))))","v":93829722.269932374},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AF3:AF52), \"NULL\")))))","v":112608171.05284944},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":82309159.263069913},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AK3:AK52), \"NULL\")))))","v":75134190.751893073},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!AL3:AL52), \"NULL\")))))","v":90169627.592788249}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BH3:BH52), \"NULL\")))))","v":13774346.83306752},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BI3:BI52), \"NULL\")))))","v":12575922.030626509},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":15087269.696835106},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BN3:BN52), \"NULL\")))))","v":5199140.8890930424},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BO3:BO52), \"NULL\")))))","v":4748823.0457711108},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BP3:BP52), \"NULL\")))))","v":5692482.3079752475},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BT3:BT52), \"NULL\")))))","v":4169888.8583465386},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BU3:BU52), \"NULL\")))))","v":3809330.5625114525},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!BV3:BV52), \"NULL\")))))","v":4564895.0609541163}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!F3:F52), \"NULL\")))))","v":708.14524058515826},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!G3:G52), \"NULL\")))))","v":646.39623173993937},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!H3:H52), \"NULL\")))))","v":775.7937783680411},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!L3:L52), \"NULL\")))))","v":266.15169693117883},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!M3:M52), \"NULL\")))))","v":242.94900583716293},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!N3:N52), \"NULL\")))))","v":13.461897569926681},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!R3:R52), \"NULL\")))))","v":213.11933927213107},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!S3:S52), \"NULL\")))))","v":194.54152166239109},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Luzerne NPV 1%'!A3:A52,'Luzerne NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Luzerne NPV 2%'!A3:A52,'Luzerne NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Luzerne NPV 3%'!A3:A52,'Luzerne NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Luzerne NPV 4%'!A3:A52,'Luzerne NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Luzerne NPV 5%'!A3:A52,'Luzerne NPV 5%'!T3:T52), \"NULL\")))))","v":233.47209019071209}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Luzerne NPV 1%","index":236,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU41","v":134.59739809760018},{"$f":"'WTP Values '!CV41","v":122.86074373725403},{"$f":"'WTP Values '!CW41","v":147.45537785773988},{"$f":"C3","v":134.59739809760018},{"$f":"D3","v":122.86074373725403},{"$f":"E3","v":147.45537785773988},{"$f":"'WTP Values '!CC41","v":50.587540313899446},{"$f":"'WTP Values '!CD41","v":46.177397208882923},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"I3","v":50.587540313899446},{"$f":"J3","v":46.177397208882923},{"$f":"K3","v":2.558707285628707},{"$f":"'WTP Values '!CI41","v":40.507662702929622},{"$f":"'WTP Values '!CJ41","v":36.976570817687929},{"$f":"'WTP Values '!CK41","v":44.376116744230373},{"$f":"O3","v":40.507662702929622},{"$f":"P3","v":36.976570817687929},{"$f":"Q3","v":44.376116744230373},{"$f":"'WTP Values '!BH41","v":51983075.371043585},{"$f":"'WTP Values '!BI41","v":47450243.408160053},{"$f":"'WTP Values '!BJ41","v":56948976.201504089},{"$f":"U3","v":51983075.371043585},{"$f":"V3","v":47450243.408160053},{"$f":"W3","v":56948976.201504089},{"$f":"'WTP Values '!AV41","v":19537494.469739139},{"$f":"'WTP Values '!AW41","v":17834246.081096999},{"$f":"'WTP Values '!AX41","v":21403471.999216735},{"$f":"AA3","v":19537494.469739139},{"$f":"AB3","v":17834246.081096999},{"$f":"AC3","v":21403471.999216735},{"$f":"'WTP Values '!BB41","v":15644528.892484926},{"$f":"'WTP Values '!BC41","v":14280780.274703346},{"$f":"'WTP Values '!BD41","v":17138570.685570233},{"$f":"AG3","v":15644528.892484926},{"$f":"AH3","v":14280780.274703346},{"$f":"AI3","v":17138570.685570233},{"$f":"'WTP Values '!CX41","v":6.7789125835162283},{"$f":"'WTP Values '!CY41","v":6.1891193198412982},{"$f":"'WTP Values '!CZ41","v":7.4250549690857497},{"$f":"AM3","v":6.7789125835162283},{"$f":"AN3","v":6.1891193198412982},{"$f":"AO3","v":7.4250549690857497},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"'WTP Values '!CG41","v":2.3370876813256913},{"$f":"'WTP Values '!CH41","v":2.8015005296903239},{"$f":"AS3","v":2.558707285628707},{"$f":"AT3","v":2.3370876813256913},{"$f":"AU3","v":2.8015005296903239},{"$f":"'WTP Values '!CL41","v":2.05217077777142},{"$f":"'WTP Values '!CM41","v":1.874725473224568},{"$f":"'WTP Values '!CN41","v":2.2465692889948481},{"$f":"AY3","v":2.05217077777142},{"$f":"AZ3","v":1.874725473224568},{"$f":"BA3","v":2.2465692889948481},{"$f":"'WTP Values '!BK41","v":2618094.619534275},{"$f":"'WTP Values '!BL41","v":2390309.6243390795},{"$f":"'WTP Values '!BM41","v":2867642.2987927585},{"$f":"BE3","v":2618094.619534275},{"$f":"BF3","v":2390309.6243390795},{"$f":"BG3","v":2867642.2987927585},{"$f":"'WTP Values '!AY41","v":988202.41372590803},{"$f":"'WTP Values '!AZ41","v":902610.35357456142},{"$f":"'WTP Values '!BA41","v":1081971.9789925655},{"$f":"BK3","v":988202.41372590803},{"$f":"BL3","v":902610.35357456142},{"$f":"BM3","v":1081971.9789925655},{"$f":"'WTP Values '!BE41","v":792572.14272292005},{"$f":"'WTP Values '!BF41","v":724040.70919693087},{"$f":"'WTP Values '!BG41","v":867651.10118553776},{"$f":"BQ3","v":792572.14272292005},{"$f":"BR3","v":724040.70919693087},{"$f":"BS3","v":867651.10118553776}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":131.94529761552806},{"$f":"D3/(1+B4)^A4","v":120.43990171282621},{"$f":"E3/(1+B4)^A4","v":144.54992437774715},{"$f":"F3+C4","v":266.54269571312824},{"$f":"G3+D4","v":243.30064545008025},{"$f":"H3+E4","v":292.00530223548702},{"$f":"I3/(1+B4)^A4","v":49.590765918928973},{"$f":"J3/(1+B4)^A4","v":45.267520055762105},{"$f":"K3/(1+B4)^A4","v":2.5082906436905272},{"$f":"L3+I4","v":100.17830623282842},{"$f":"M3+J4","v":91.444917264645028},{"$f":"N3+K4","v":5.0669979293192338},{"$f":"O3/(1+B4)^A4","v":39.70950171838998},{"$f":"P3/(1+B4)^A4","v":36.247986293194714},{"$f":"Q3/(1+B4)^A4","v":43.501731932389347},{"$f":"R3+O4","v":80.217164421319609},{"$f":"S3+P4","v":73.224557110882643},{"$f":"T3+Q4","v":87.87784867661972},{"$f":"U3/(1+B4)^A4","v":50958803.422256231},{"$f":"V3/(1+B4)^A4","v":46515286.156416088},{"$f":"W3/(1+B4)^A4","v":55826856.388103217},{"$f":"X3+U4","v":102941878.79329982},{"$f":"Y3+V4","v":93965529.564576149},{"$f":"Z3+W4","v":112775832.5896073},{"$f":"AA3/(1+B4)^A4","v":19152528.643994842},{"$f":"AB3/(1+B4)^A4","v":17482840.977450248},{"$f":"AC3/(1+B4)^A4","v":20981739.044423815},{"$f":"AD3+AA4","v":38690023.113733977},{"$f":"AE3+AB4","v":35317087.058547243},{"$f":"AF3+AC4","v":42385211.043640554},{"$f":"AG3/(1+B4)^A4","v":15336269.868135404},{"$f":"AH3/(1+B4)^A4","v":13999392.485739972},{"$f":"AI3/(1+B4)^A4","v":16800873.135545764},{"$f":"AJ3+AG4","v":30980798.76062033},{"$f":"AK3+AH4","v":28280172.760443319},{"$f":"AL3+AI4","v":33939443.821116},{"$f":"AM3/(1+B4)^A4","v":6.6453412248958221},{"$f":"AN3/(1+B4)^A4","v":6.0671692185484734},{"$f":"AO3/(1+B4)^A4","v":7.2787520528239877},{"$f":"AP3+AM4","v":13.42425380841205},{"$f":"AQ3+AN4","v":12.256288538389772},{"$f":"AR3+AO4","v":14.703807021909737},{"$f":"AS3/(1+B4)^A4","v":2.5082906436905272},{"$f":"AT3/(1+B4)^A4","v":2.2910378211211562},{"$f":"AU3/(1+B4)^A4","v":2.7462999016668208},{"$f":"AV3+AS4","v":5.0669979293192338},{"$f":"AW3+AT4","v":4.6281255024468475},{"$f":"AX3+AU4","v":5.5478004313571443},{"$f":"AY3/(1+B4)^A4","v":2.0117349061576513},{"$f":"AZ3/(1+B4)^A4","v":1.8377859751245642},{"$f":"BA3/(1+B4)^A4","v":2.2023029987205649},{"$f":"BB3+AY4","v":4.0639056839290717},{"$f":"BC3+AZ4","v":3.7125114483491322},{"$f":"BD3+BA4","v":4.448872287715413},{"$f":"BE3/(1+B4)^A4","v":2566507.8125029653},{"$f":"BF3/(1+B4)^A4","v":2343211.0815989408},{"$f":"BG3/(1+B4)^A4","v":2811138.416618722},{"$f":"BH3+BE4","v":5184602.4320372399},{"$f":"BI3+BF4","v":4733520.7059380207},{"$f":"BJ3+BG4","v":5678780.7154114805},{"$f":"BK3/(1+B4)^A4","v":968730.92218989122},{"$f":"BL3/(1+B4)^A4","v":884825.36376292654},{"$f":"BM3/(1+B4)^A4","v":1060652.8565754001},{"$f":"BN3+BK4","v":1956933.3359157993},{"$f":"BO3+BL4","v":1787435.717337488},{"$f":"BP3+BM4","v":2142624.8355679656},{"$f":"BQ3/(1+B4)^A4","v":776955.34038125677},{"$f":"BR3/(1+B4)^A4","v":709774.24683553656},{"$f":"BS3/(1+B4)^A4","v":850554.94675574719},{"$f":"BT3+BQ4","v":1569527.4831041768},{"$f":"BU3+BR4","v":1433814.9560324675},{"$f":"BV3+BS4","v":1718206.047941285}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":128.06480593101247},{"$f":"D4/(1+B5)^A5","v":116.89778201984296},{"$f":"E4/(1+B5)^A5","v":140.29873248472742},{"$f":"F4+C5","v":394.60750164414071},360.19842746992322,432.30403472021442,{"$f":"I4/(1+B5)^A5","v":48.132308829098463},{"$f":"J4/(1+B5)^A5","v":43.936208987239759},{"$f":"K4/(1+B5)^A5","v":2.4345221869051157},{"$f":"L4+I5","v":148.31061506192688},135.38112625188478,7.5015201162243494,{"$f":"O4/(1+B5)^A5","v":38.541651146985188},{"$f":"P4/(1+B5)^A5","v":35.181938378391088},{"$f":"Q4/(1+B5)^A5","v":42.222352431366517},{"$f":"R4+O5","v":118.7588155683048},108.40649548927374,130.10020110798624,{"$f":"U4/(1+B5)^A5","v":49460112.551823437},{"$f":"V4/(1+B5)^A5","v":45147278.471452609},{"$f":"W4/(1+B5)^A5","v":54184996.800064467},{"$f":"X4+U5","v":152401991.34512326},139112808.03602874,166960829.38967177,{"$f":"AA4/(1+B5)^A5","v":18589255.609763402},{"$f":"AB4/(1+B5)^A5","v":16968673.210498922},{"$f":"AC4/(1+B5)^A5","v":20364669.202906545},{"$f":"AD4+AA5","v":57279278.723497376},52285760.269046165,62749880.246547103,{"$f":"AG4/(1+B5)^A5","v":14885232.43997182},{"$f":"AH4/(1+B5)^A5","v":13587672.423631515},{"$f":"AI4/(1+B5)^A5","v":16306761.941942953},{"$f":"AJ4+AG5","v":45866031.200592145},41867845.184074834,50246205.763058953,{"$f":"AM4/(1+B5)^A5","v":6.4499027225013101},{"$f":"AN4/(1+B5)^A5","v":5.8887346693330143},{"$f":"AO4/(1+B5)^A5","v":7.0646850316790806},{"$f":"AP4+AM5","v":19.874156530913361},18.145023207722787,21.768492053588819,{"$f":"AS4/(1+B5)^A5","v":2.4345221869051157},{"$f":"AT4/(1+B5)^A5","v":2.2236587377098114},{"$f":"AU4/(1+B5)^A5","v":2.6655316278124754},{"$f":"AV4+AS5","v":7.5015201162243494},6.8517842401566593,8.2133320591696197,{"$f":"AY4/(1+B5)^A5","v":1.9525700801587609},{"$f":"AZ4/(1+B5)^A5","v":1.7837369614555012},{"$f":"BA4/(1+B5)^A5","v":2.1375335933096884},{"$f":"BB4+AY5","v":6.0164757640878328},5.4962484098046334,6.5864058810251009,{"$f":"BE4/(1+B5)^A5","v":2491027.1973947086},{"$f":"BF4/(1+B5)^A5","v":2274297.590314812},{"$f":"BG4/(1+B5)^A5","v":2728463.2516310499},{"$f":"BH4+BE5","v":7675629.6294319481},7007818.2962528327,8407243.96704253,{"$f":"BK4/(1+B5)^A5","v":940240.68907037005},{"$f":"BL4/(1+B5)^A5","v":858802.78070479073},{"$f":"BM4/(1+B5)^A5","v":1029459.2129633963},{"$f":"BN4+BK5","v":2897174.0249861693},2646238.4980422789,3172084.0485313619,{"$f":"BQ4/(1+B5)^A5","v":754105.19875381747},{"$f":"BR4/(1+B5)^A5","v":688899.89123133593},{"$f":"BS4/(1+B5)^A5","v":825540.25159225054},{"$f":"BT4+BQ5","v":2323632.6818579943},2122714.8472638037,2543746.2995335357]
[4,0.01,123.06776131970938,112.33647083470585,134.82432427367584,517.67526296385006,472.53489830462905,567.12835899389029,46.254202719340341,42.221833247826673,2.3395279698231373,194.56481778126721,177.60295949971146,9.8410480860474863,37.037769196166359,33.809151262439485,40.574850784369467,155.79658476447116,142.21564675171322,170.6750518923557,47530195.998210154,43385647.21795816,52070716.890726246,199932187.34333342,182498455.2539869,219031546.28039801,17863909.259549558,16306561.42724159,19570046.825887732,75143187.983046934,68592321.696287751,82319927.072434843,14304415.797870912,13057486.126381077,15670477.708367616,60170446.998463057,54925331.310455911,65916683.471426569,6.1982297401499631,5.6589582711035433,6.7890234554055588,26.072386271063323,23.80398147882633,28.557515508994378,2.3395279698231373,2.1368923397765989,2.5615235019250746,9.8410480860474863,8.9886765799332586,10.774855561094695,1.8763814682578062,1.7141361596862394,2.0541277688423363,7.892857232345639,7.2103845694908726,8.6405336498674377,2393828.1742684315,2185555.2817971669,2621999.5554611115,10069457.80370038,9193373.5780499987,11029243.522503641,903552.82127960469,825292.59204449027,989290.06910457357,3800726.8462657742,3471531.0900867693,4161374.1176359355,724680.27367472614,662019.25478966383,793327.95535955171,3048312.9555327203,2784734.1020534676,3337074.2548930873]
[5,0.01,117.09475214628053,106.8842974660589,128.28071840116826,634.77001511013054,579.41919577068791,695.4090773950586,44.009286795059111,40.172625603160895,2.2259805884829924,238.57410457632631,217.77558510287236,12.067028674530478,35.240166535650488,32.168247353317568,38.605578301091327,191.03675130012164,174.38389410503078,209.28063019344702,45223350.617520571,41279954.662498392,49543500.450611196,245155537.96085399,223778409.91648528,268575046.73100919,16996896.70698189,15515133.680872107,18620228.059689544,92140084.690028816,84107455.377159864,100940155.13212439,13610160.812934088,12423750.015652755,14909921.847918224,73780607.81139715,67349081.326108664,80826605.319344789,5.8974029216563846,5.3843046225534312,6.4595228701757961,31.969789192719709,29.188286101379759,35.017038379170174,2.2259805884829924,2.033179739407136,2.4372017200799885,12.067028674530478,11.021856319340394,13.212057281174683,1.7853125839084745,1.6309417398274597,1.9544320900136904,9.6781698162541137,8.8413263093183332,10.594965739881129,2277645.3698427216,2079480.8589977033,2494742.6099413964,12347103.173543101,11272854.437047701,13523986.132445037,859699.50638781697,785237.58356636704,941275.55584311124,4660426.352653591,4256768.673653136,5102649.6734790467,689508.41488697031,629888.605467355,754824.32854383206,3737821.3704196904,3414622.7075208225,4091898.5834369194]
[9,0.01,86.875280169928558,79.299909841645331,95.174404892023162,1029.8548423769253,940.05332691566718,1128.2360362656982,32.651498468720604,29.804991602666853,1.6515060131448012,387.06411931105634,353.32047124303739,19.57762278895661,26.145487179433982,23.866359936471301,28.642363296004962,309.93922005634255,282.92152039578087,339.5382032703962,33552240.242260993,30626544.409321003,36757458.411705159,397741877.99450809,363059491.76240933,435737835.4892059,12610387.198170366,11511033.250369916,13814773.931906546,149488649.64672741,136456461.61333126,163765938.96777043,10097690.221884035,9217464.861470921,11062012.721385477,119702119.53836113,109267570.74575531,131133589.96104118,4.3754183830016151,3.9947389958195409,4.7924680553534849,51.867985925862669,47.355257914906055,56.811862063507078,1.6515060131448012,1.508462644646607,1.8082158113975422,19.57762278895661,17.881928623370893,21.435324361404149,1.3245643214154452,1.2100330543535975,1.4500379588397443,15.701923237325939,14.344223098040093,17.189338677475387,1689837.2984780455,1542814.5063900512,1850906.7162955857,20032017.407745272,18289149.539285641,21941399.680513404,637830.76619939948,582585.75915566972,698353.90683281817,7561104.8609292349,6906208.1180370487,8278570.7423084714,511562.09501171589,467328.79204920272,560021.4682499466,6064264.7677660268,5539905.235789082,6638721.8525699675]
[16,0.01,35.127820424705178,32.064736794677529,38.483552485076508,1420.6610878194124,1296.7819609819146,1556.3756838768659,13.202558570899125,12.051580043602959,0.6677826712799777,533.9460574144199,487.39747037212885,27.006880721251822,10.571867817394384,9.6503079403010723,11.581473952466174,427.5540313107428,390.28373552656882,468.38514843611682,13566771.442593666,12383773.038032565,14862794.063274778,548675780.13116169,500832225.36479682,601090330.30463266,5098981.1614635037,4654459.9123119842,5585972.1768804109,206216156.76789403,188238552.87037748,225911349.27787089,4082977.8980261036,3727060.7909574094,4472899.4905404607,165126323.01185727,150732102.75029677,180895773.75170839,1.7691903950168406,1.6152635573000338,1.9378234741839295,71.550694599218858,65.325490015743853,78.370658115183673,0.6677826712799777,0.60994341307302913,0.73114791903568555,27.006880721251822,24.667709588813398,29.569537348341044,0.53558454755647544,0.48927409221759111,0.58631952527227693,21.660442257775987,19.787526117129783,23.712297674957885,683281.83865187655,623833.5096369501,748409.88858667098,27633707.655363888,25229461.483916417,30267656.620863896,257905.40844966623,235567.21646918784,282377.801650026,10430370.392833387,9526955.38628814,11420098.088011313,206848.96065380136,188963.32598051502,226443.39715721956,8365513.8834082866,7642171.95942654,9157964.2302159406]
[19,0.01,20.525654754032903,18.735854068634843,22.486453826832179,{"$f":"F20+C21","v":1495.6451105412032},1365.2275099317544,1638.5228691866253,7.7144313487092138,7.0418992190479237,0.39019433587683805,{"$f":"L20+I21","v":562.12830555554922},513.12283394143969,28.432332980773737,6.177283597490085,5.6388038499939084,6.7672099497514067,{"$f":"R20+O21","v":450.12079369585661},410.88333154815683,493.1070211712892,7927245.7952360306,7236004.0235286234,8684529.126336433,{"$f":"X20+U21","v":577635478.90590632},527266689.77615166,632816525.50477922,2979402.8109956663,2719663.1066643773,3263958.1671182839,{"$f":"AD20+AA21","v":217100467.68290499},198173986.48404425,237835193.67158428,2385738.5311697465,2177771.4107386624,2613574.9267197438,{"$f":"AJ20+AG21","v":173841868.23432258},158687905.52017477,190443647.57296863,1.0337615827917266,0.94382007517307553,1.1322961437535233,{"$f":"AP20+AM21","v":75.327217343163923},68.773439755235358,82.507145880784819,0.39019433587683805,0.35639808461980743,0.42721949665005543,{"$f":"AV20+AS21","v":28.432332980773737},25.969697875929239,31.130249385442109,0.31294920612289584,0.2858893883973565,0.3425943313813849,{"$f":"BB20+AY21","v":22.803703735370259},20.831933063090631,24.963858291976013,399250.70642884733,364514.2536028027,437305.89606494684,{"$f":"BH20+BE21","v":29092244.515761461},26561099.641242374,31865216.145266607,150697.57556926814,137645.07157451013,164997.12184804192,{"$f":"BN20+BK21","v":10980896.579014346},10029798.355156535,12022863.168197257,120864.61104841226,110413.79577088804,132313.90206352246,{"$f":"BT20+BQ21","v":8807054.7185104582},8045534.0285101933,9641331.4483452719]
[25,0.01,5.3568755747888321,4.8897655268881497,5.8686135332616676,1558.0320415465492,1422.1744112176434,1706.8695728733296,2.0133461933615555,1.8378258028154062,0.10183463243085555,585.5760202357759,534.5264133151511,29.618313520870373,1.6121746184704087,1.4716398076959087,1.7661361902313306,468.89640744437042,428.02225700305036,513.67569317191703,2068887.4427990534,1888484.1276548379,2266526.574323928,601730034.8368268,549260243.16969633,659212814.72971678,777577.63817711966,709789.62875141425,851842.14545619127,226156246.89356327,206440296.9441244,247755867.84332222,622640.52565459581,568364.35268244985,682102.26935998991,181093227.90710664,165307157.20180374,198387507.12748685,0.26979564059577604,0.24632231070225008,0.29551162331175157,78.469295552821677,71.642144243198857,85.948716064269036,0.10183463243085555,9.3014338264958502E-2,0.11149762159127237,29.618313520870373,27.052956021993722,32.428766464728405,8.1674859024894672E-2,7.4612668884348796E-2,8.94117740861574E-2,23.754900701534314,21.700882763494324,26.005160465808679,104198.20381445604,95132.531711495147,114130.01443382372,30305751.542664863,27669026.567934699,33194390.444112029,39329.71549120955,35923.215641278344,43061.673916373802,11438936.011245644,10448165.208075449,12524365.516364347,31543.777313821334,28816.277618066211,34531.863595231785,9174418.0129254032,8381132.4754948532,10043494.41844313]
[36,0.01,0.18002097070523027,0.16432346138748544,0.19721822734201971,1573.847022480126,1436.6103538670006,1724.1953460482498,6.7659689129313971E-2,6.1761222636385497E-2,3.4222130280365153E-3,591.51997603914663,539.95218429395652,29.918957571266343,5.4178081180244302E-2,4.9455325779210239E-2,5.9352050822202386E-2,473.65599360550885,432.36694546461126,518.88981655123575,69526.185652954766,63463.625592096272,76167.96551319526,607837963.7974267,554835571.55939865,665904229.16672087,26130.956239140094,23852.900105743378,28626.658911840514,228451871.52595571,208535792.5905762,250270741.87777051,20924.202973143292,19100.22009204084,22922.450024474634,182931435.25469616,166985126.24840641,200401262.01764092,9.0666420068951526E-3,8.2778068782608204E-3,9.9308428094966421E-3,79.265807036505407,72.369355953249496,86.821148254092634,3.4222130280365153E-3,3.1258018279848769E-3,3.7469434915849294E-3,29.918957571266343,27.327560120161067,32.757938336463475,2.7447319241597234E-3,2.5074028492808303E-3,3.0047355289004097E-3,23.99602751514006,21.92116003507455,26.269128796352852,3501.6422417388771,3196.9849710434169,3835.4066093440683,30613373.510663163,27949884.160046961,33531333.868878972,1321.6983410273021,1207.2208996288225,1447.1130102593972,11555048.228513448,10554220.493942706,12651495.508922031,1060.0472854864815,968.38804569773367,1160.4636915464066,9267543.9834330771,8466206.1111886092,10145442.047566658]
[39,0.01,5.7901056463575407E-2,5.2852187046953387E-2,6.3432297205387553E-2,1574.1148521811315,1436.8548292931644,1724.4887613023441,2.1761728454398048E-2,1.9864574805477986E-2,1.1007037068541294E-3,591.62063805779155,540.04407075433744,29.924049035269032,1.7425570616670143E-2,1.5906566880229428E-2,1.9089700674441993E-2,473.73659809967808,432.44052358756369,518.97811871938575,22362.059183540445,20412.127289370372,24498.28847504959,607941402.73258257,554929990.80289268,666017549.53906226,8404.6317866327881,7671.9290559993888,9207.3372759001268,228490748.36441013,208571280.20670447,250313331.74642357,6729.9573658397258,6143.3005148429793,7372.6636844094628,182962565.64469525,167013542.97239333,200435365.3385613,2.916149983636371E-3,2.662432946423543E-3,3.1941072642313597E-3,79.279296109519038,72.381671421455778,86.835923058661123,1.1007037068541294E-3,1.0053674715067029E-3,1.2051484103334086E-3,29.924049035269032,27.332210592634976,32.76351292453009,8.8280202853907174E-4,8.0646867631250444E-4,9.6642830463261706E-4,24.000111043451831,21.924890472438552,26.273599150085268,1126.2509270997552,1028.2624662917049,1233.6012508899837,30618583.147023626,27954640.536626637,33537040.069669858,425.10453072127751,388.28457151178947,465.44228590680262,11557014.610930506,10556016.560319463,12653648.479452854,340.94837668392461,311.46755121328124,373.24581389008955,9269121.0894025154,8467646.8493410591,10147168.54999755]
[44,0.01,7.1646997234028819E-3,6.5399506165273406E-3,7.8491376496411819E-3,1574.2148960514091,1436.9461495154148,1724.5983622820258,2.6928049220669862E-3,2.4580503760558751E-3,1.3620151385333349E-4,591.65823888360501,540.07839359862271,29.925950877231653,2.156247029031921E-3,1.9682849033810504E-3,2.3621671433242219E-3,473.7667067303795,432.46800761999282,519.01110270369554,2767.0900849248105,2525.8047378844935,3031.4279459037225,607980040.83497202,554965259.73129141,666059878.70788753,1039.9924753509863,949.32754845439194,1139.3195714039855,228505270.23920047,208584536.08703089,250329240.56937587,832.76759739052943,760.17444564531081,912.29633251443317,182974193.94688529,167024157.6243068,200448104.13564536,3.608455571843406E-4,3.2945051023066529E-4,3.9524010148163748E-4,79.284334755590308,72.386271684604381,86.841441970962762,1.3620151385333349E-4,1.2440457022668862E-4,1.4912554294422995E-4,29.925950877231653,27.333947708657444,32.765595230425568,1.0923827363447767E-4,9.9792754312595333E-5,1.1958622225219515E-4,24.001636385768848,21.92628392279272,26.275268985384415,139.36273703313321,127.23760597460465,152.64630873533363,30620529.130543314,27956417.211579941,33539171.537574865,52.602603470492433,48.046487094103341,57.594013318121625,11557749.124342237,10556687.454663636,12654452.690127356,42.18908754555622,38.541118492900281,46.185585253041104,9269710.1942868065,8468185.016020434,10147813.459746474]
[50,0.01,4.2034556106168E-4,3.8369217376135978E-4,4.605008299805967E-4,1574.2264239587132,1436.9566722096508,1724.610991440921,1.5798409416916911E-4,1.4421128649203828E-4,7.9908026809723568E-6,591.66257157118844,540.08234856923957,29.926170023670025,1.2650479464553508E-4,1.1547725012653941E-4,1.3858591588127223E-4,473.77017610339368,432.47117456442743,519.01490339945633,162.34232824254349,148.18636518852551,177.85075857076555,607984493.04640222,554969323.71778226,666064756.23544753,61.01528848772297,55.696070511220732,66.842707016185088,228506943.57336882,208586063.54252836,250331073.71953094,48.857618110037514,44.598652587741086,53.523487173187249,182975533.85895967,167025380.73495802,200449572.00840506,2.1170437568488315E-5,1.9328522465864499E-5,2.3188330094100175E-5,79.284915351329829,72.386801766127675,86.842077907070163,7.9908026809723568E-6,7.2986881361914255E-6,8.7490421702904297E-6,29.926170023670025,27.334147873969204,32.765835171456189,6.4088971196248723E-6,5.8547382194400326E-6,7.0160006180930514E-6,24.001812148709536,21.926444488017466,26.275461398037869,8.1762683923703765,7.4648994286306234,8.9556018767627279,30620753.363348067,27956621.935208831,33539417.143471189,3.0861406231561435,2.8188379631102625,3.378981503289217,11557833.761237036,10556764.760827314,12654545.358134732,2.4751903582351931,2.2611677672861878,2.7096607667642716,9269778.075971907,8468247.0281714723,10147887.77174365]

{"sheet":"Luzerne NPV 2%","index":237,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU41","v":134.59739809760018},{"$f":"'WTP Values '!CV41","v":122.86074373725403},{"$f":"'WTP Values '!CW41","v":147.45537785773988},{"$f":"C3","v":134.59739809760018},{"$f":"D3","v":122.86074373725403},{"$f":"E3","v":147.45537785773988},{"$f":"'WTP Values '!CC41","v":50.587540313899446},{"$f":"'WTP Values '!CD41","v":46.177397208882923},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"I3","v":50.587540313899446},{"$f":"J3","v":46.177397208882923},{"$f":"K3","v":2.558707285628707},{"$f":"'WTP Values '!CI41","v":40.507662702929622},{"$f":"'WTP Values '!CJ41","v":36.976570817687929},{"$f":"'WTP Values '!CK41","v":44.376116744230373},{"$f":"O3","v":40.507662702929622},{"$f":"P3","v":36.976570817687929},{"$f":"Q3","v":44.376116744230373},{"$f":"'WTP Values '!BH41","v":51983075.371043585},{"$f":"'WTP Values '!BI41","v":47450243.408160053},{"$f":"'WTP Values '!BJ41","v":56948976.201504089},{"$f":"U3","v":51983075.371043585},{"$f":"V3","v":47450243.408160053},{"$f":"W3","v":56948976.201504089},{"$f":"'WTP Values '!AV41","v":19537494.469739139},{"$f":"'WTP Values '!AW41","v":17834246.081096999},{"$f":"'WTP Values '!AX41","v":21403471.999216735},{"$f":"AA3","v":19537494.469739139},{"$f":"AB3","v":17834246.081096999},{"$f":"AC3","v":21403471.999216735},{"$f":"'WTP Values '!BB41","v":15644528.892484926},{"$f":"'WTP Values '!BC41","v":14280780.274703346},{"$f":"'WTP Values '!BD41","v":17138570.685570233},{"$f":"AG3","v":15644528.892484926},{"$f":"AH3","v":14280780.274703346},{"$f":"AI3","v":17138570.685570233},{"$f":"'WTP Values '!CX41","v":6.7789125835162283},{"$f":"'WTP Values '!CY41","v":6.1891193198412982},{"$f":"'WTP Values '!CZ41","v":7.4250549690857497},{"$f":"AM3","v":6.7789125835162283},{"$f":"AN3","v":6.1891193198412982},{"$f":"AO3","v":7.4250549690857497},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"'WTP Values '!CG41","v":2.3370876813256913},{"$f":"'WTP Values '!CH41","v":2.8015005296903239},{"$f":"AS3","v":2.558707285628707},{"$f":"AT3","v":2.3370876813256913},{"$f":"AU3","v":2.8015005296903239},{"$f":"'WTP Values '!CL41","v":2.05217077777142},{"$f":"'WTP Values '!CM41","v":1.874725473224568},{"$f":"'WTP Values '!CN41","v":2.2465692889948481},{"$f":"AY3","v":2.05217077777142},{"$f":"AZ3","v":1.874725473224568},{"$f":"BA3","v":2.2465692889948481},{"$f":"'WTP Values '!BK41","v":2618094.619534275},{"$f":"'WTP Values '!BL41","v":2390309.6243390795},{"$f":"'WTP Values '!BM41","v":2867642.2987927585},{"$f":"BE3","v":2618094.619534275},{"$f":"BF3","v":2390309.6243390795},{"$f":"BG3","v":2867642.2987927585},{"$f":"'WTP Values '!AY41","v":988202.41372590803},{"$f":"'WTP Values '!AZ41","v":902610.35357456142},{"$f":"'WTP Values '!BA41","v":1081971.9789925655},{"$f":"BK3","v":988202.41372590803},{"$f":"BL3","v":902610.35357456142},{"$f":"BM3","v":1081971.9789925655},{"$f":"'WTP Values '!BE41","v":792572.14272292005},{"$f":"'WTP Values '!BF41","v":724040.70919693087},{"$f":"'WTP Values '!BG41","v":867651.10118553776},{"$f":"BQ3","v":792572.14272292005},{"$f":"BR3","v":724040.70919693087},{"$f":"BS3","v":867651.10118553776}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":129.3708170872743},{"$f":"D3/(1+B4)^A4","v":118.0899113199289},{"$f":"E3/(1+B4)^A4","v":141.72950582251045},{"$f":"F3+C4","v":263.96821518487445},{"$f":"G3+D4","v":240.95065505718293},{"$f":"H3+E4","v":289.18488368025032},{"$f":"I3/(1+B4)^A4","v":48.623164469338185},{"$f":"J3/(1+B4)^A4","v":44.384272596004344},{"$f":"K3/(1+B4)^A4","v":2.459349563272498},{"$f":"L3+I4","v":99.210704783237631},{"$f":"M3+J4","v":90.561669804887259},{"$f":"N3+K4","v":5.018056848901205},{"$f":"O3/(1+B4)^A4","v":38.934700790974262},{"$f":"P3/(1+B4)^A4","v":35.540725507197166},{"$f":"Q3/(1+B4)^A4","v":42.652938047126462},{"$f":"R3+O4","v":79.442363493903883},{"$f":"S3+P4","v":72.517296324885095},{"$f":"T3+Q4","v":87.029054791356828},{"$f":"U3/(1+B4)^A4","v":49964509.199388295},{"$f":"V3/(1+B4)^A4","v":45607692.626066945},{"$f":"W3/(1+B4)^A4","v":54737578.048350722},{"$f":"X3+U4","v":101947584.57043189},{"$f":"Y3+V4","v":93057936.034226999},{"$f":"Z3+W4","v":111686554.2498548},{"$f":"AA3/(1+B4)^A4","v":18778829.747923046},{"$f":"AB3/(1+B4)^A4","v":17141720.570066322},{"$f":"AC3/(1+B4)^A4","v":20572349.095748495},{"$f":"AD3+AA4","v":38316324.217662185},{"$f":"AE3+AB4","v":34975966.651163325},{"$f":"AF3+AC4","v":41975821.094965234},{"$f":"AG3/(1+B4)^A4","v":15037032.768632185},{"$f":"AH3/(1+B4)^A4","v":13726240.171764078},{"$f":"AI3/(1+B4)^A4","v":16473059.098010605},{"$f":"AJ3+AG4","v":30681561.66111711},{"$f":"AK3+AH4","v":28007020.446467422},{"$f":"AL3+AI4","v":33611629.78358084},{"$f":"AM3/(1+B4)^A4","v":6.5156791460171357},{"$f":"AN3/(1+B4)^A4","v":5.9487882735883293},{"$f":"AO3/(1+B4)^A4","v":7.1367310352611977},{"$f":"AP3+AM4","v":13.294591729533364},{"$f":"AQ3+AN4","v":12.137907593429627},{"$f":"AR3+AO4","v":14.561786004346947},{"$f":"AS3/(1+B4)^A4","v":2.459349563272498},{"$f":"AT3/(1+B4)^A4","v":2.2463357183061241},{"$f":"AU3/(1+B4)^A4","v":2.6927148497600193},{"$f":"AV3+AS4","v":5.018056848901205},{"$f":"AW3+AT4","v":4.5834233996318154},{"$f":"AX3+AU4","v":5.4942153794503437},{"$f":"AY3/(1+B4)^A4","v":1.9724824853627643},{"$f":"AZ3/(1+B4)^A4","v":1.8019275982550633},{"$f":"BA3/(1+B4)^A4","v":2.1593322654698657},{"$f":"BB3+AY4","v":4.0246532631341845},{"$f":"BC3+AZ4","v":3.6766530714796311},{"$f":"BD3+BA4","v":4.4059015544647142},{"$f":"BE3/(1+B4)^A4","v":2516430.8146234863},{"$f":"BF3/(1+B4)^A4","v":2297490.9884074195},{"$f":"BG3/(1+B4)^A4","v":2756288.2533571306},{"$f":"BH3+BE4","v":5134525.4341577608},{"$f":"BI3+BF4","v":4687800.6127464995},{"$f":"BJ3+BG4","v":5623930.5521498891},{"$f":"BK3/(1+B4)^A4","v":949829.30961736641},{"$f":"BL3/(1+B4)^A4","v":867560.89347804827},{"$f":"BM3/(1+B4)^A4","v":1039957.6883819354},{"$f":"BN3+BK4","v":1938031.7233432746},{"$f":"BO3+BL4","v":1770171.2470526097},{"$f":"BP3+BM4","v":2121929.667374501},{"$f":"BQ3/(1+B4)^A4","v":761795.60046416766},{"$f":"BR3/(1+B4)^A4","v":695925.32602550066},{"$f":"BS3/(1+B4)^A4","v":833959.15146629931},{"$f":"BT3+BQ4","v":1554367.7431870876},{"$f":"BU3+BR4","v":1419966.0352224316},{"$f":"BV3+BS4","v":1701610.2526518372}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":121.90901037993901},{"$f":"D4/(1+B5)^A5","v":111.27876092144886},{"$f":"E4/(1+B5)^A5","v":133.55487880086699},{"$f":"F4+C5","v":385.87722556481344},352.22941597863178,422.73976248111728,{"$f":"I4/(1+B5)^A5","v":45.818693855811667},{"$f":"J4/(1+B5)^A5","v":41.82429136983923},{"$f":"K4/(1+B5)^A5","v":2.3175000219301949},{"$f":"L4+I5","v":145.0293986390493},132.3859611747265,7.3355568708314003,{"$f":"O4/(1+B5)^A5","v":36.689038144241529},{"$f":"P4/(1+B5)^A5","v":33.490819431437728},{"$f":"Q4/(1+B5)^A5","v":40.192816155858665},{"$f":"R4+O5","v":116.13140163814541},106.00811575632282,127.22187094721549,{"$f":"U4/(1+B5)^A5","v":47082672.953264862},{"$f":"V4/(1+B5)^A5","v":42977147.388699435},{"$f":"W4/(1+B5)^A5","v":51580442.333972909},{"$f":"X4+U5","v":149030257.52369675},136035083.42292643,163266996.5838277,{"$f":"AA4/(1+B5)^A5","v":17695710.688124333},{"$f":"AB4/(1+B5)^A5","v":16153026.145737993},{"$f":"AC4/(1+B5)^A5","v":19385784.027022503},{"$f":"AD4+AA5","v":56012034.905786514},51128992.796901315,61361605.121987738,{"$f":"AG4/(1+B5)^A5","v":14169731.82319789},{"$f":"AH4/(1+B5)^A5","v":12934542.683210151},{"$f":"AI4/(1+B5)^A5","v":15522931.506368786},{"$f":"AJ4+AG5","v":44851293.484315},40941563.129677571,49134561.289949626,{"$f":"AM4/(1+B5)^A5","v":6.1398699840343607},{"$f":"AN4/(1+B5)^A5","v":5.6056760536938377},{"$f":"AO4/(1+B5)^A5","v":6.7251010501816779},{"$f":"AP4+AM5","v":19.434461713567725},17.743583647123465,21.286887054528627,{"$f":"AS4/(1+B5)^A5","v":2.3175000219301949},{"$f":"AT4/(1+B5)^A5","v":2.1167723182506393},{"$f":"AU4/(1+B5)^A5","v":2.5374053434953558},{"$f":"AV4+AS5","v":7.3355568708314003},6.7001957178824547,8.0316207229457,{"$f":"AY4/(1+B5)^A5","v":1.8587143004601967},{"$f":"AZ4/(1+B5)^A5","v":1.6979966210724602},{"$f":"BA4/(1+B5)^A5","v":2.0347870214603225},{"$f":"BB4+AY5","v":5.8833675635943816},5.374649692552091,6.4406885759250372,{"$f":"BE4/(1+B5)^A5","v":2371288.9599621245},{"$f":"BF4/(1+B5)^A5","v":2164977.0717968764},{"$f":"BG4/(1+B5)^A5","v":2597311.981588087},{"$f":"BH4+BE5","v":7505814.3941198848},6852777.6845433759,8221242.5337379761,{"$f":"BK4/(1+B5)^A5","v":895045.37245984434},{"$f":"BL4/(1+B5)^A5","v":817522.0065039543},{"$f":"BM4/(1+B5)^A5","v":979975.35674621316},{"$f":"BN4+BK5","v":2833077.0958031188},2587693.253556564,3101905.024120714,{"$f":"BQ4/(1+B5)^A5","v":717857.00867706211},{"$f":"BR4/(1+B5)^A5","v":655785.97789076285},{"$f":"BS4/(1+B5)^A5","v":785858.33452659554},{"$f":"BT4+BQ5","v":2272224.7518641497},2075752.0131131946,2487468.5871784328]
[4,0.02,112.62508163092549,102.80437429117855,123.38406390370643,498.50230719573892,455.03379026981031,546.1238263848237,42.329390745200762,38.639180278826188,2.1410117950765568,187.35878938425006,171.02514145355269,9.4765686659079567,33.895000074869849,30.940340345613649,37.131949364714615,150.02640171301525,136.94845610193647,164.35382031193012,43497112.052976012,39704241.038717322,47652355.72266525,192527369.57667276,175739324.46164376,210919352.30649295,16348101.379512165,14922899.321226738,17909467.903302599,72360136.285298675,66051892.118128054,79271073.02529034,13090641.932883712,11949518.095628414,14340789.270681672,57941935.41719871,52891081.225305989,63475350.560631298,5.6722908011476312,5.1787781819914125,6.2129538447764503,25.106752514715357,22.922361829114877,27.499840899305077,2.1410117950765568,1.9555704241553939,2.3441703205634208,9.4765686659079567,8.655766142037848,10.375791043509121,1.7171647047702248,1.5686864117862687,1.8798286827142336,7.6005322683646064,6.9433361043383597,8.3205172586392706,2190704.4594481788,2000104.1652318207,2399514.7941540163,9696518.853568064,8852881.849775197,10620757.327891992,826883.57343322504,755263.96638469642,905345.75094869058,3659960.6692363438,3342957.2199412603,4007250.7750694044,663188.91400737956,605844.87612670602,726011.62785720965,2935413.6658715294,2681596.8892399007,3213480.2150356425]
[5,0.02,102.00800639273854,93.113089180806924,111.75274811961012,600.5103135884774,548.14687945061723,657.87657450443385,38.339033359257634,34.996696045105359,1.9391803470100917,225.69782274350769,206.02183749865804,11.415749012918049,30.699745866996928,28.023619517645869,33.631550568666398,180.72614758001217,164.97207561958234,197.98537088059652,39396674.525004558,35961354.389679618,43160206.738992825,231924044.10167733,211700678.85132337,254079559.04548579,14806979.101647118,13516129.687224995,16221156.867681148,87167115.386945799,79568021.805353045,95492229.892971486,11856597.719064219,10823046.701830758,12988894.679734679,69798533.136262923,63714127.927136749,76464245.240365982,5.1375685409142262,4.6905789567045817,5.6272637172652642,30.244321055629584,27.612940785819458,33.127104616570342,1.9391803470100917,1.7712203839496972,2.1231872828231606,11.415749012918049,10.426986525987544,12.498978326332281,1.5552889786628841,1.4208076141163619,1.7026187551362668,9.1558212470274896,8.3641437184547218,10.023136013775538,1984188.524154007,1811555.9653196048,2173314.4777079811,11680707.377722071,10664437.815094803,12794071.805599973,748933.92860072968,684065.84390896547,819999.54018283088,4408894.5978370737,4027023.0638502259,4827250.3152522352,600670.6321541263,548732.37028554652,657571.09964504605,3536084.2980256556,3230329.2595254472,3871051.3146806885]
[9,0.02,56.31565077230772,51.4050259197139,61.695439000341352,893.56407728667841,815.64687478376936,978.9255254463875,21.165864229275869,19.320657096981087,1.0705650180662356,335.84013823219789,306.56211718547036,16.986724461579932,16.948435992250374,15.471024539541569,18.567000020216526,268.92193131353457,245.47974812985592,294.60379154856139,21749757.127871517,19853216.886832088,23827493.702952556,345104804.66173738,315012277.85469949,378072385.43361795,8174502.1157533051,7461861.7319940832,8955228.4922233373,129705354.37606877,118397843.2629385,142093190.34416282,6545682.4430409819,5975089.0141508114,7170790.6327075744,103860767.16179347,94807124.279221967,113779399.28347793,2.8363020315777461,2.5895320944583671,3.1066484829150385,45.003787987820942,41.08827341700114,49.293392636334112,1.0705650180662356,0.9778392119464504,1.1721498906990262,16.986724461579932,15.515438091808765,18.598578213344442,0.85862976907107791,0.78438652259464781,0.93996624974194987,13.623934142800486,12.44591174365064,14.91450534820601,1095412.7224334422,1000107.3122108571,1199823.6557411582,17380984.59568271,15868767.480581032,19037679.635165904,413464.61974982283,377652.83856761636,452697.87511185458,6560469.893728232,5992242.0428692959,7182986.496941587,331612.76987745421,302939.16747559595,363025.8615485389,5261721.2918320056,4806755.3858835194,5760154.8513993826]
[16,0.02,9.2899521434940748,8.4798847954366856,10.177413701607527,1068.0698757867603,974.936077199382,1170.1017206766799,3.4915669635190545,3.1871775847447661,0.17660273206369001,401.4269864284077,366.4312059381989,20.304093625602246,2.7958508357059055,2.5521338315748987,3.0628526754214902,321.44019782728202,293.41994688211184,352.13751654055181,3587887.205059207,3275029.8051029812,3930635.1460770816,412500966.87830591,376531614.27574921,451906848.10725284,1348483.634847417,1230924.9283448211,1477273.9546804365,155035755.41889212,141519979.32958123,169842835.0229485,1079790.0016856764,985663.66957218049,1182909.2072150288,124143930.47050059,113322184.7504077,135999590.79466033,0.46788254732925888,0.42717484219128748,0.51247948549199573,53.792661844735754,49.112479116267529,58.919991401250449,0.17660273206369001,0.16130648156305119,0.19336039342992647,20.304093625602246,18.545476991213881,22.23072930869856,0.14164143278571603,0.12939410549241542,0.1550588754076202,16.284577701258105,14.876497106350389,17.827186969120621,180701.66337818961,164979.87577844021,197925.51785530424,20775349.558067098,18967808.736603342,22755583.667757772,68206.022266062675,62298.433011681271,74678.025337116254,7841676.3191444352,7162478.1894161617,8585765.3531264607,54703.563220615921,49973.503451408273,59885.53509346996,6289292.6757490467,5745475.6278109066,6885066.2566114375]
[19,0.02,3.1886305419206913,2.9105876147741379,3.4932378192534199,{"$f":"F20+C21","v":1082.5382749551889},988.14285762489658,1185.952274227724,1.1984256632403658,1.0939487773744165,6.0616121218588032E-2,{"$f":"L20+I21","v":406.86483839698531},371.39499442757761,20.579139049116282,0.9596320010786743,0.87597995734863487,1.05127619985556,{"$f":"R20+O21","v":325.79452444614475},297.39470266514741,356.90767836890109,1231486.0772485477,1124102.6757673086,1349128.9387002506,{"$f":"X20+U21","v":418088830.35190284},381632225.96640408,458028515.62506932,462845.88305074786,422495.6986544393,507051.14277438336,{"$f":"AD20+AA21","v":157135916.88363433},143437051.98340911,172143577.68849689,370621.00267618441,338313.61371011171,406015.05456478975,{"$f":"AJ20+AG21","v":125825621.88517675},114857281.50837921,137841882.58751765,0.16059335477745559,0.14662107269359792,0.17590055517045644,{"$f":"AP20+AM21","v":54.521353591920011},49.777771685709055,59.718139513016752,6.0616121218588032E-2,5.5365922856978167E-2,6.6367925966147115E-2,{"$f":"AV20+AS21","v":20.579139049116282},18.79669965928149,22.531873524760833,4.8616202926108104E-2,4.4412499692645685E-2,5.3221529915723861E-2,{"$f":"BB20+AY21","v":16.505173540362296},15.07801865774149,18.068679462230634,62023.015180663133,56626.757876016134,67934.833410403633,{"$f":"BH20+BE21","v":21056778.757676654},19224752.438858241,23063837.720493011,23410.64866440653,21382.961197917804,25632.062331668345,{"$f":"BN20+BK21","v":7947902.0499763442},7259503.2959461072,8702070.7401724104,18776.14111923079,17152.622201991988,20554.77178663719,{"$f":"BT20+BQ21","v":6374489.3459133292},5823305.5869551171,6978333.456782544]
[25,0.02,0.22008022113656997,0.20088961623976886,0.24110430532376298,1088.1775965494901,993.29044037940866,1192.1303156185838,8.2715692995529333E-2,7.5504667496417072E-2,4.1837425775243025E-3,408.98434005546386,373.32972122712431,20.686343002931785,6.6234083952513539E-2,6.0460395204132031E-2,7.2559393601135225E-2,327.49170240236094,298.94393598795057,358.7669356574076,84997.532528247524,77585.898463501755,93117.277548262937,420266801.72149462,383620282.0959323,460414546.82482266,31945.759458416796,29160.777821914038,34996.819531847905,157954492.99297225,144184265.90035486,173040333.96717831,25580.37099453358,23350.505472479224,28023.278902538328,126481091.68521023,115455613.37604436,138559949.30447242,1.1084200746316861E-2,1.0119829712930952E-2,1.2140708235404701E-2,54.805374447140288,50.037081558881937,60.029232248967539,4.1837425775243025E-3,3.8213723369952901E-3,4.5807338388620554E-3,20.686343002931785,18.894618261092194,22.649249957417229,3.3555046751679624E-3,3.0653638372596442E-3,3.6733657032663558E-3,16.591154778824933,15.156565345819931,18.162805551468526,4280.8468140354053,3908.3955421482651,4688.8822531417445,21166470.9042749,19324900.91774508,23183985.341241129,1615.8098805356306,1475.8582931209642,1769.1325075064851,7989305.4596263906,7297320.5950179799,8747402.8790681213,1295.9348018797641,1183.8790470258027,1418.6964155119599,6407696.2968846839,5853641.2283882946,7014686.0435367618]
[36,0.02,2.5699367980683323E-4,2.3458428679242187E-4,2.8154407662092288E-4,1088.4843792515007,993.57047217398656,1192.4664050221281,9.6589371870460701E-5,8.8168860619484762E-5,4.8854703744380875E-6,409.09964230145766,373.43497160259801,20.692174966594049,7.734334723804372E-5,7.060125333318025E-5,8.4729583920840467E-5,327.58402996880562,299.02821527170249,358.86808044320554,99.253938160032234,90.599170812726157,108.73558599285616,420385284.75717407,383728433.62106997,460544348.44835162,37.303935060788035,34.051836006801906,40.866741166368051,157999024.05693531,144224914.81540385,173089118.08236286,29.870897251733034,27.26702243268911,32.723547478387282,126516749.66161363,115488163.01237771,138599012.59319741,1.2943323678986804E-5,1.1817201307384996E-5,1.417703630414667E-5,54.820825363342678,50.05118818185418,60.046155892798623,4.8854703744380875E-6,4.4623207561529961E-6,5.3490479034657171E-6,20.692174966594049,18.899945095665867,22.655635310435422,3.9183143747630243E-6,3.5795090009260626E-6,4.2894893711180957E-6,16.595832213196545,15.160838335895024,18.167926070932296,4.9988616412086522,4.5639401275138134,5.4753357579920179,21172438.227216143,19330349.059058074,23190521.448664147,1.8868252899900881,1.723400002343799,2.0658643053972878,7991557.8315956965,7299377.8802779205,8749868.9764214624,1.5132984318393106,1.3824478691002728,1.6566505180169464,6409502.7762588738,5855291.5066869296,7016663.647509696]
[39,0.02,2.6884555604715171E-5,2.454027004478741E-5,2.9452815294067523E-5,1088.4845878482292,993.57066258145039,1192.4666335459324,1.0104382103200917E-5,9.2234977829438959E-6,5.1107754881556858E-7,409.09972070115606,373.43504316753257,20.692178932034516,8.0910220089416079E-6,7.3857198450372112E-6,8.863709068629197E-6,327.58409274688336,299.02827257735493,358.86814921654673,10.383127014858974,9.4777367571319573,11.375018677632481,420385365.31964868,383728507.15863967,460544436.70689374,3.9024294962049626,3.5622217606892552,4.2751408365238381,157999054.33580762,144224942.45461115,173089151.25309497,3.1248464893399981,2.8524506179204288,3.423267188623087,126516773.90723497,115488185.14448494,138599039.154259,1.3540235908490032E-6,1.2362179718944877E-6,1.4830844132640904E-6,54.820835869184599,50.051197773644667,60.046167400020884,5.1107754881556858E-7,4.6681113163966637E-7,5.5957320001449113E-7,20.692178932034516,18.899948717644087,22.655639652152672,4.0990167837687946E-7,3.7445865923748849E-7,4.4873093999953248E-7,16.595835393615459,15.160841241312262,18.167929552626674,0.52293960635283454,0.47744171073374975,0.57278439201642861,21172442.284694079,19330352.763518743,23190525.892886773,0.19738407365990246,0.18028787021923554,0.21611365630468288,7991559.3630947713,7299379.2791278958,8749870.653242996,0.15830877968630283,0.14462027484637802,0.17330509062590013,6409504.0045735259,5855292.6287927469,7016664.9921804238]
[44,0.02,4.2021039546081015E-7,3.8356879436112371E-7,4.603527521200189E-7,1088.4846092080072,993.57068207869361,1192.4666569461924,1.5793329307360795E-7,1.4416491415699644E-7,7.9882331721066525E-9,409.09972872908702,373.43505049560099,20.692179338085602,1.2646411597977731E-7,1.1544011745916753E-7,1.385413524307985E-7,327.58409917519987,299.02827844530884,358.86815625876307,0.16229012572067528,0.14813871463396541,0.17779356918452163,420385373.56904244,383728514.68870097,460544445.74434543,6.0995668515741154E-2,5.5678160977888858E-2,6.6821213189451681E-2,157999057.43628761,144224945.28479615,173089154.64969414,4.884190753778303E-2,4.458431152116768E-2,5.3506276252043836E-2,126516776.38992532,115488187.41075677,138599041.8740446,2.1163630038732558E-8,1.9322307219184067E-8,2.318087369426948E-8,54.820836944956262,50.051198755819776,60.046168578331361,7.9882331721066525E-9,7.2963411824969517E-9,8.7462288432292475E-9,20.692179338085602,18.899949088525506,22.655640096733546,6.4068362856103527E-9,5.8528555798152221E-9,7.0137445649141992E-9,16.59583571928232,15.160841538819644,18.167929909143382,8.1736392454671968E-3,7.4624990283167544E-3,8.952722128715028E-3,21172442.700169571,19330353.142846156,23190526.347963937,3.0851482490469842E-3,2.8179315423880447E-3,3.3778949637666713E-3,7991559.5199164068,7299379.4223665986,8749870.8249452841,2.4743944402500148E-3,2.2604406700399093E-3,2.7087894528748926E-3,6409504.1303498438,5855292.7436935483,7016665.1298713079]
[50,0.02,1.4873659667781748E-9,1.3576702928190141E-9,1.6294528255663857E-9,1088.4846094930804,993.57068233890868,1192.4666572584979,5.5901664422482262E-10,5.1028244240714297E-10,2.8274945796737175E-11,409.09972883622976,373.43505059340316,20.692179343504858,4.476291499660228E-10,4.0860888679669543E-10,4.9037742717197562E-10,327.58409926099381,299.02827852362401,358.86815635275025,5.7443797761446834E-4,5.2434800492548331E-4,6.2931356952053582E-4,420385373.67914087,383728514.78919905,460544445.8649615,2.1589870800723079E-4,1.9707699434825607E-4,2.3651865691668366E-4,157999057.47766739,144224945.32256851,173089154.69502601,1.7287956654323181E-4,1.578094885922579E-4,1.8938944672953342E-4,126516776.42305993,115488187.44100298,138599041.91034356,7.4910243518787008E-11,6.8392744367807827E-11,8.2050427560770409E-11,54.82083695931378,50.051198768928124,60.046168594057391,2.8274945796737175E-11,2.5825942608933166E-11,3.0957927884690003E-11,20.692179343504858,18.899949093475382,22.655640102667032,2.2677473829476124E-11,2.0716617894087258E-11,2.4825670850167465E-11,16.595835723628753,15.16084154279025,18.167929913901542,2.8931204391311061E-5,2.6414070669674104E-5,3.1688826235890848E-5,21172442.705714613,19330353.147908755,23190526.354037508,1.0920111824139104E-5,9.9742784046607377E-6,1.1956310607090894E-5,7991559.5220093876,7299379.4242782975,8749870.8272368647,8.7583032656226649E-6,8.0009979735310315E-6,9.5879618564780104E-6,6409504.1320284866,5855292.7452270426,7016665.1317089647]

{"sheet":"Luzerne NPV 3%","index":238,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU41","v":134.59739809760018},{"$f":"'WTP Values '!CV41","v":122.86074373725403},{"$f":"'WTP Values '!CW41","v":147.45537785773988},{"$f":"C3","v":134.59739809760018},{"$f":"D3","v":122.86074373725403},{"$f":"E3","v":147.45537785773988},{"$f":"'WTP Values '!CC41","v":50.587540313899446},{"$f":"'WTP Values '!CD41","v":46.177397208882923},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"I3","v":50.587540313899446},{"$f":"J3","v":46.177397208882923},{"$f":"K3","v":2.558707285628707},{"$f":"'WTP Values '!CI41","v":40.507662702929622},{"$f":"'WTP Values '!CJ41","v":36.976570817687929},{"$f":"'WTP Values '!CK41","v":44.376116744230373},{"$f":"O3","v":40.507662702929622},{"$f":"P3","v":36.976570817687929},{"$f":"Q3","v":44.376116744230373},{"$f":"'WTP Values '!BH41","v":51983075.371043585},{"$f":"'WTP Values '!BI41","v":47450243.408160053},{"$f":"'WTP Values '!BJ41","v":56948976.201504089},{"$f":"U3","v":51983075.371043585},{"$f":"V3","v":47450243.408160053},{"$f":"W3","v":56948976.201504089},{"$f":"'WTP Values '!AV41","v":19537494.469739139},{"$f":"'WTP Values '!AW41","v":17834246.081096999},{"$f":"'WTP Values '!AX41","v":21403471.999216735},{"$f":"AA3","v":19537494.469739139},{"$f":"AB3","v":17834246.081096999},{"$f":"AC3","v":21403471.999216735},{"$f":"'WTP Values '!BB41","v":15644528.892484926},{"$f":"'WTP Values '!BC41","v":14280780.274703346},{"$f":"'WTP Values '!BD41","v":17138570.685570233},{"$f":"AG3","v":15644528.892484926},{"$f":"AH3","v":14280780.274703346},{"$f":"AI3","v":17138570.685570233},{"$f":"'WTP Values '!CX41","v":6.7789125835162283},{"$f":"'WTP Values '!CY41","v":6.1891193198412982},{"$f":"'WTP Values '!CZ41","v":7.4250549690857497},{"$f":"AM3","v":6.7789125835162283},{"$f":"AN3","v":6.1891193198412982},{"$f":"AO3","v":7.4250549690857497},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"'WTP Values '!CG41","v":2.3370876813256913},{"$f":"'WTP Values '!CH41","v":2.8015005296903239},{"$f":"AS3","v":2.558707285628707},{"$f":"AT3","v":2.3370876813256913},{"$f":"AU3","v":2.8015005296903239},{"$f":"'WTP Values '!CL41","v":2.05217077777142},{"$f":"'WTP Values '!CM41","v":1.874725473224568},{"$f":"'WTP Values '!CN41","v":2.2465692889948481},{"$f":"AY3","v":2.05217077777142},{"$f":"AZ3","v":1.874725473224568},{"$f":"BA3","v":2.2465692889948481},{"$f":"'WTP Values '!BK41","v":2618094.619534275},{"$f":"'WTP Values '!BL41","v":2390309.6243390795},{"$f":"'WTP Values '!BM41","v":2867642.2987927585},{"$f":"BE3","v":2618094.619534275},{"$f":"BF3","v":2390309.6243390795},{"$f":"BG3","v":2867642.2987927585},{"$f":"'WTP Values '!AY41","v":988202.41372590803},{"$f":"'WTP Values '!AZ41","v":902610.35357456142},{"$f":"'WTP Values '!BA41","v":1081971.9789925655},{"$f":"BK3","v":988202.41372590803},{"$f":"BL3","v":902610.35357456142},{"$f":"BM3","v":1081971.9789925655},{"$f":"'WTP Values '!BE41","v":792572.14272292005},{"$f":"'WTP Values '!BF41","v":724040.70919693087},{"$f":"'WTP Values '!BG41","v":867651.10118553776},{"$f":"BQ3","v":792572.14272292005},{"$f":"BR3","v":724040.70919693087},{"$f":"BS3","v":867651.10118553776}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":126.8709568268453},{"$f":"D3/(1+B4)^A4","v":115.80803443986618},{"$f":"E3/(1+B4)^A4","v":138.99083594847761},{"$f":"F3+C4","v":261.46835492444546},{"$f":"G3+D4","v":238.6687781771202},{"$f":"H3+E4","v":286.44621380621749},{"$f":"I3/(1+B4)^A4","v":47.683608553020498},{"$f":"J3/(1+B4)^A4","v":43.526625703537491},{"$f":"K3/(1+B4)^A4","v":2.4118270201043521},{"$f":"L3+I4","v":98.271148866919944},{"$f":"M3+J4","v":89.704022912420413},{"$f":"N3+K4","v":4.9705343057330591},{"$f":"O3/(1+B4)^A4","v":38.182357152351422},{"$f":"P3/(1+B4)^A4","v":34.853964386547204},{"$f":"Q3/(1+B4)^A4","v":41.828746106353449},{"$f":"R3+O4","v":78.690019855281037},{"$f":"S3+P4","v":71.830535204235133},{"$f":"T3+Q4","v":86.204862850583822},{"$f":"U3/(1+B4)^A4","v":48999034.188937306},{"$f":"V3/(1+B4)^A4","v":44726405.323932566},{"$f":"W3/(1+B4)^A4","v":53679871.996893287},{"$f":"X3+U4","v":100982109.5599809},{"$f":"Y3+V4","v":92176648.732092619},{"$f":"Z3+W4","v":110628848.19839737},{"$f":"AA3/(1+B4)^A4","v":18415962.361899462},{"$f":"AB3/(1+B4)^A4","v":16810487.398526724},{"$f":"AC3/(1+B4)^A4","v":20174825.147720553},{"$f":"AD3+AA4","v":37953456.831638604},{"$f":"AE3+AB4","v":34644733.47962372},{"$f":"AF3+AC4","v":41578297.146937288},{"$f":"AG3/(1+B4)^A4","v":14746468.934381116},{"$f":"AH3/(1+B4)^A4","v":13461005.066173388},{"$f":"AI3/(1+B4)^A4","v":16154746.616618186},{"$f":"AJ3+AG4","v":30390997.826866042},{"$f":"AK3+AH4","v":27741785.340876736},{"$f":"AL3+AI4","v":33293317.302188419},{"$f":"AM3/(1+B4)^A4","v":6.3897752695977266},{"$f":"AN3/(1+B4)^A4","v":5.8338385520230922},{"$f":"AO3/(1+B4)^A4","v":6.9988264389534827},{"$f":"AP3+AM4","v":13.168687853113955},{"$f":"AQ3+AN4","v":12.02295787186439},{"$f":"AR3+AO4","v":14.423881408039232},{"$f":"AS3/(1+B4)^A4","v":2.4118270201043521},{"$f":"AT3/(1+B4)^A4","v":2.2029292877044879},{"$f":"AU3/(1+B4)^A4","v":2.6406829387221453},{"$f":"AV3+AS4","v":4.9705343057330591},{"$f":"AW3+AT4","v":4.5400169690301793},{"$f":"AX3+AU4","v":5.4421834684124697},{"$f":"AY3/(1+B4)^A4","v":1.9343677799711756},{"$f":"AZ3/(1+B4)^A4","v":1.7671085618103195},{"$f":"BA3/(1+B4)^A4","v":2.1176070213920712},{"$f":"BB3+AY4","v":3.9865385577425956},{"$f":"BC3+AZ4","v":3.6418340350348872},{"$f":"BD3+BA4","v":4.3641763103869193},{"$f":"BE3/(1+B4)^A4","v":2467805.2780981008},{"$f":"BF3/(1+B4)^A4","v":2253096.0734650576},{"$f":"BG3/(1+B4)^A4","v":2703027.8997009695},{"$f":"BH3+BE4","v":5085899.8976323754},{"$f":"BI3+BF4","v":4643405.6978041371},{"$f":"BJ3+BG4","v":5570670.1984937284},{"$f":"BK3/(1+B4)^A4","v":931475.55257414281},{"$f":"BL3/(1+B4)^A4","v":850796.82682115328},{"$f":"BM3/(1+B4)^A4","v":1019862.3611957447},{"$f":"BN3+BK4","v":1919677.9663000507},{"$f":"BO3+BL4","v":1753407.1803957147},{"$f":"BP3+BM4","v":2101834.3401883105},{"$f":"BQ3/(1+B4)^A4","v":747075.25942399853},{"$f":"BR3/(1+B4)^A4","v":682477.81053532939},{"$f":"BS3/(1+B4)^A4","v":817844.37853288511},{"$f":"BT3+BQ4","v":1539647.4021469187},{"$f":"BU3+BR4","v":1406518.5197322601},{"$f":"BV3+BS4","v":1685495.479718423}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":116.10489795424228},{"$f":"D4/(1+B5)^A5","v":105.98075680372699},{"$f":"E4/(1+B5)^A5","v":127.19630424477258},{"$f":"F4+C5","v":377.57325287868775},344.64953498084719,413.64251805099008,{"$f":"I4/(1+B5)^A5","v":43.637256655157692},{"$f":"J4/(1+B5)^A5","v":39.833028472379183},{"$f":"K4/(1+B5)^A5","v":2.2071633812510831},{"$f":"L4+I5","v":141.90840552207763},129.53705138479961,7.1776976869841427,{"$f":"O4/(1+B5)^A5","v":34.942265682417862},{"$f":"P4/(1+B5)^A5","v":31.896314803740736},{"$f":"Q4/(1+B5)^A5","v":38.279228120430311},{"$f":"R4+O5","v":113.63228553769889},103.72685000797587,124.48409097101413,{"$f":"U4/(1+B5)^A5","v":44841057.454366282},{"$f":"V4/(1+B5)^A5","v":40930996.785045639},{"$f":"W4/(1+B5)^A5","v":49124687.133102126},{"$f":"X4+U5","v":145823167.0143472},133107645.51713826,159753535.33149949,{"$f":"AA4/(1+B5)^A5","v":16853214.354454003},{"$f":"AB4/(1+B5)^A5","v":15383977.332423124},{"$f":"AC4/(1+B5)^A5","v":18462822.962844841},{"$f":"AD4+AA5","v":54806671.186092608},50028710.812046841,60041120.10978213,{"$f":"AG4/(1+B5)^A5","v":13495108.050209353},{"$f":"AH4/(1+B5)^A5","v":12318726.512819201},{"$f":"AI4/(1+B5)^A5","v":14783881.625161808},{"$f":"AJ4+AG5","v":43886105.877075396},40060511.853695937,48077198.927350223,{"$f":"AM4/(1+B5)^A5","v":5.8475495431134457},{"$f":"AN4/(1+B5)^A5","v":5.3387886928968467},{"$f":"AO4/(1+B5)^A5","v":6.4049176408686552},{"$f":"AP4+AM5","v":19.0162373962274},17.361746564761237,20.828799048907889,{"$f":"AS4/(1+B5)^A5","v":2.2071633812510831},{"$f":"AT4/(1+B5)^A5","v":2.015992363787559},{"$f":"AU4/(1+B5)^A5","v":2.4165989663677618},{"$f":"AV4+AS5","v":7.1776976869841427},6.5560093328177382,7.8587824347802311,{"$f":"AY4/(1+B5)^A5","v":1.7702205399621092},{"$f":"AZ4/(1+B5)^A5","v":1.6171546615122712},{"$f":"BA4/(1+B5)^A5","v":1.9379104034146417},{"$f":"BB4+AY5","v":5.7567590977047045},5.2589886965471582,6.302086713801561,{"$f":"BE4/(1+B5)^A5","v":2258391.4171591816},{"$f":"BF4/(1+B5)^A5","v":2061902.0793529011},{"$f":"BG4/(1+B5)^A5","v":2473653.4374102307},{"$f":"BH4+BE5","v":7344291.3147915564},6705307.7771570385,8044323.6359039592,{"$f":"BK4/(1+B5)^A5","v":852432.0828296023},{"$f":"BL4/(1+B5)^A5","v":778599.61986951297},{"$f":"BM4/(1+B5)^A5","v":933318.53353650519},{"$f":"BN4+BK5","v":2772110.0491296528},2532006.8002652274,3035152.8737248154,{"$f":"BQ4/(1+B5)^A5","v":683679.69257097016},{"$f":"BR4/(1+B5)^A5","v":624563.87600501254},{"$f":"BS4/(1+B5)^A5","v":748443.46166323801},{"$f":"BT4+BQ5","v":2223327.0947178891},2031082.3957372727,2433938.9413816612]
[4,0.03,103.15769803191704,94.162529748413959,113.0122688642238,480.7309509106048,438.81206472926112,526.65478691521389,38.771137344680312,35.391129876965763,1.9610360768753852,180.67954286675794,164.92818126176536,9.138733763859527,31.045750483657134,28.339462579365094,34.010598389212355,144.67803602135604,132.06631258734097,158.49468936022649,39840698.763047695,36366660.501791753,43646648.250671737,185663865.77739489,169474306.01893002,203400183.58217123,14973862.669679152,13668464.605286498,16403979.070448007,69780533.855771765,63697175.417333335,76445099.180230141,11990228.712833757,10945028.953455461,13135287.341875013,55876334.589909151,51005540.8071514,61212486.26922524,5.1954720311016009,4.7434446051975794,5.6906863668785101,24.211709427329001,22.105191169958815,26.519485415786399,1.9610360768753852,1.7911831039221799,2.1471168816241981,9.138733763859527,8.3471924367399186,10.005899316404429,1.5728180217106513,1.436820971230133,1.721808293454977,7.3295771194153563,6.6958096677772909,8.023895007256538,2006551.5232698906,1831973.2915754798,2197809.0401711124,9350842.8380614463,8537281.0687325187,10242132.676075071,757374.86482189537,691775.67776614125,829241.42862684943,3529484.9139515483,3223782.4780313689,3864394.3023516648,607440.55177228712,554916.91442647402,664982.32178496942,2830767.6464901762,2585999.3101637466,3098921.2631666306]
[5,0.03,88.984736499180627,81.225425320817052,97.485375865464405,569.71568740978546,520.03749005007819,624.14016278067834,33.444323654086155,30.528699521151509,1.6916069464069661,214.1238665208441,195.45688078291687,10.830340710266492,26.780337085001555,24.445869365686629,29.33784093269648,171.45837310635758,156.51218195302761,187.83253029292297,34366936.729008242,31370200.80756218,37649982.189955153,220030802.50640315,200844506.82649219,241050165.77212638,12916585.475027347,11790537.63756416,14150216.445022427,82697119.330799118,75487713.054897487,90595315.625252575,10342876.614465628,9441278.1205896959,11330614.246511502,66219211.204374775,60446818.927741095,72543100.515736744,4.4816598130504763,4.0917369846831049,4.9088360492446066,28.693369240379479,26.19692815464192,31.428321465031004,1.6916069464069661,1.5450902798837656,1.8521218831885666,10.830340710266492,9.8922827166236846,11.858021199592995,1.3567266417653308,1.2394143913704989,1.4852469589597699,8.686303761180687,7.9352240591477896,9.5091419662163084,1730868.9702920332,1580276.2540701805,1895849.3844505297,11081711.80835348,10117557.3228027,12137982.0605256,653318.21146713581,596731.7764643823,715310.94070879417,4182803.125418684,3820514.2544957511,4579705.2430604585,523983.55594993848,478676.20498763199,573619.59223189147,3354751.2024401147,3064675.5151513787,3672540.8553985222]
[9,0.03,36.660533236674262,33.463799768224703,40.162684103002874,789.32749277981713,720.49953554725812,864.73130496142619,13.778618526448147,12.577419987954027,0.69691966422480423,296.66350855396001,270.80084516607866,15.005178666665238,11.033144294393459,10.07137450351841,12.086802017054751,237.55148533026531,216.84389406960867,260.23748946193297,14158722.897472305,12924107.376070825,15511294.158271229,304847427.43583304,278265272.51289266,333969253.76607382,5321462.1938667474,4857545.3942503929,5829701.8196334848,114574885.8667848,104586425.47163443,125517648.39966832,4261128.2204665467,3889681.5785901803,4668063.0467450414,91745137.283205062,83747625.500139892,100506735.05041566,1.8463845036313309,1.6857414611109802,2.0223754569231516,39.753978523718729,36.295218958861589,43.543189581205382,0.69691966422480423,0.63655673756883802,0.76304969288335645,15.005178666665238,13.705521696413053,16.429005466497344,0.55895341268979715,0.51062231879811182,0.61190208170269056,12.034666625574268,10.994063617468901,13.174689327594489,713095.09821724915,651052.89305430965,781064.84443000029,15353447.325919474,14017634.288732007,16816884.56008717,269158.4528750733,245845.59088573133,294698.63650889107,5795173.9380550617,5293231.3507835604,6345072.3528618161,215874.28725543703,197208.25855022648,236323.67699845278,4647927.7542123906,4246034.8100230014,5088217.736644634]
[16,0.03,2.488922245857077,2.2718926409592251,2.7266869598420085,872.25271422667117,796.19382477972306,955.57830523936559,0.9354449360095094,0.85389430102970465,4.7314610637717927E-2,327.83040362231696,299.25065878438681,16.581593748066592,0.74905179634965158,0.68375623143114816,0.82058572981757361,262.50818544046456,239.62509464808198,287.57753733788337,961250.6224320716,877431.27325734228,1053078.1110934122,336874109.21096271,307499284.44732499,369055418.35342282,361279.67777491809,329783.87722729053,395784.60171125259,126611902.02251306,115574073.27549659,138704290.0461849,289292.4866067954,264074.58254231914,316919.72091896093,101383704.15877193,92545989.238604724,111065778.46039976,0.12535299025319599,0.11444676476024304,0.13730120158688752,43.930454704553405,40.108324541977552,48.117752955157229,4.7314610637717927E-2,4.3216507917575864E-2,5.180424799200449E-2,16.581593748066592,15.145397327397504,18.155005040720848,3.7947936388706291E-2,3.466668747786706E-2,4.1542677341979688E-2,13.299005450831929,12.149078701092403,14.558796735454706,48412.777902233182,44200.667194099973,53027.31562054823,16966450.839822967,15490299.865678245,18583633.962518562,18273.451089660593,16690.716314765843,20007.401078852035,6404003.7159762867,5849328.0102161495,7011673.3958640657,14655.932918103399,13388.676553165158,16044.263543765916,5136230.0644862289,4692115.0240190802,5622776.0618527066]
[19,0.03,0.50443033433582263,0.46044490395862903,0.55261815312699569,{"$f":"F20+C21","v":875.14750509679288},798.83619502085583,958.74963312241596,0.18958679910932236,0.17305891675516874,9.5892609352023327E-3,{"$f":"L20+I21","v":328.91839159171599},300.24379765434725,16.636623953660767,0.15181046683818364,0.13857700255567648,0.16630826243450797,{"$f":"R20+O21","v":263.37938513540507},240.42035102840103,288.53193600693868,194816.84237466185,177829.1592927984,213427.53657523869,{"$f":"X20+U21","v":337992111.00083262},308519798.46427059,370280221.94324672,73220.619467758617,66837.359714723148,80213.738817472855,{"$f":"AD20+AA21","v":127032095.58803093},115957635.01933973,139164615.25460619,58630.962049059941,53520.044743520724,64230.178763867676,{"$f":"AJ20+AG21","v":101720171.5797282},92853126.471134663,111434378.2895848,2.5405313841630462E-2,2.3194947093167544E-2,2.7826860054173411E-2,{"$f":"AP20+AM21","v":44.076249010635664},40.241434144053066,48.277443867748843,9.5892609352023327E-3,8.7586976949465302E-3,1.0499176572558654E-2,{"$f":"AV20+AS21","v":16.636623953660767},15.195661152539726,18.215257008965498,7.6909153235994072E-3,7.0259039967535096E-3,8.4194621409733467E-3,{"$f":"BB20+AY21","v":13.343141558330204},12.189398486322872,14.607113778419849,9811.8266988850501,8958.1574385054555,10747.055916241885,{"$f":"BH20+BE21","v":17022758.290849969},15541708.33697933,18645308.444066122,3703.4837299437713,3382.7105788362874,4054.9036966483723,{"$f":"BN20+BK21","v":6425257.0192757444},5868740.4821341457,7034943.4044287503,2970.3206495052609,2713.4855664009001,3251.6938755420783,{"$f":"BT20+BQ21","v":5153275.9408188723},4707686.9924538638,5641436.6639272114]
[25,0.03,9.3277277150867702E-3,8.5143664041941874E-3,1.0218797942772091E-2,875.72384038251209,799.36227489198473,959.38102524833823,3.5057646618240428E-3,3.200137549787803E-3,1.7732084869610034E-4,329.13500339040399,300.44152557323946,16.647580133463478,2.8072195555631655E-3,2.5625115291969822E-3,3.0753071002378031E-3,263.55283570493822,240.57868174510384,288.72195098705248,3602.4765686950764,3288.347002108947,3946.6182197325702,338214698.36893916,308722976.60871178,370524072.90124744,1353.9669505096444,1235.9302170737294,1483.28096819085,127115753.57560426,116033999.83363786,139256263.20861125,1084.1807330784443,989.67165668999621,1187.7192504482557,101787160.20028575,92914275.629262835,111507764.27751988,4.6978509003245145E-4,4.2891185585772472E-4,5.1456337195286976E-4,44.105275771746264,40.267935457614598,48.309237358838359,1.7732084869610034E-4,1.619623993168276E-4,1.9414665145067633E-4,16.647580133463478,15.205668374934847,18.227252810006547,1.4221738689204985E-4,1.2992025850377679E-4,1.5568938862863246E-4,13.351928789348548,12.197425910749551,14.616733408303942,181.43644742405198,165.6507305915286,198.73033896248305,17033968.762463208,15551943.451474644,18657587.458868593,68.483367233761939,62.551756051455378,74.981687298873425,6429488.4229173651,5872605.3874248341,7039576.3218436968,54.926003372825249,50.176709843455072,60.129046608206288,5156669.6712979572,4710787.2768197237,5645151.8764972463]
[36,0.03,3.9109497477065676E-7,3.5699218670915897E-7,4.2845595901677879E-7,875.73156981032025,799.36933032739887,959.38949306208644,1.4699045510841006E-7,1.3417605579037312E-7,7.4347466998791642E-9,329.13790844463506,300.44417736935986,16.647727070503311,1.1770170558076345E-7,1.0744153479521761E-7,1.2894213784073098E-7,263.55516190929995,240.58080517199593,288.72449934233725,0.15104541275008443,0.1378745206881288,0.16547465794689153,338217683.56355667,308725701.49965382,370527343.26907414,5.6769417646422633E-2,5.1820348087877902E-2,6.2191323605440316E-2,127116875.54122314,116035023.98803866,139257492.33037734,4.5457763069598964E-2,4.1495166178401641E-2,4.9798948305210339E-2,101788058.60737514,92915095.721342906,111508748.48187096,1.9697250342835845E-8,1.7983508585290214E-8,2.1574723782547671E-8,44.10566505947525,40.268290875710754,48.309663752120571,7.4347466998791642E-9,6.7907943294869722E-9,8.1402225783349207E-9,16.647727070503311,15.205802585185335,18.227413689759089,5.962921199825947E-9,5.4473245546768337E-9,6.5277781875312352E-9,13.352046637881292,12.197533569258633,14.616862420419931,7.6073064089357484E-3,6.9454394768246165E-3,8.3324084146439246E-3,17034119.109896678,15552080.718063314,18657752.136896852,2.8713853575697557E-3,2.6226834875589682E-3,3.1438483195627225E-3,6429545.1717054155,5872657.2209793124,7039638.4554690151,2.3029492883464026E-3,2.1038198872980365E-3,2.5211036047058672E-3,5156715.1857673768,4710828.8557838863,5645201.7024719222]
[39,0.03,1.3453603349323602E-8,1.2280473001753964E-8,1.4738815114272534E-8,875.73156999739183,799.36933049815821,959.38949326702891,5.0564476833914015E-9,4.6156344367220744E-9,2.557540739599694E-10,329.13790851494474,300.44417743354006,16.647727074059556,4.0489194762756853E-9,3.6959712745607485E-9,4.43558851284212E-9,263.55516196559995,240.58080522338824,288.7244994040139,5.1959375649512111E-3,4.7428610260306699E-3,5.692301246488703E-3,338217683.63580585,308725701.56560308,370527343.3482253,1.9528587086421576E-3,1.7826115229606799E-3,2.1393713893860956E-3,127116875.56837754,116035024.01282577,139257492.36012518,1.5637396359913559E-3,1.4274269491850529E-3,1.7130757001023935E-3,101788058.62911886,92915095.741191208,111508748.50569122,6.7758219941394215E-10,6.1862976244460505E-10,7.4216697954716982E-10,44.105665068896997,40.268290884312762,48.309663762440366,2.557540739599694E-10,2.3360221743920068E-10,2.800223291243962E-10,16.647727074059556,15.205802588433562,18.227413693652785,2.0512351679480094E-10,1.8738707628915179E-10,2.2455450505062573E-10,13.352046640733525,12.197533571864241,14.616862423542349,2.6169009980914676E-4,2.3892198528689142E-4,2.8663349055027646E-4,17034119.113535468,15552080.721385511,18657752.140882477,9.877518801271388E-5,9.0219884244563257E-5,1.081478694699092E-4,6429545.1730788797,5872657.2222338151,7039638.4569728058,7.922107993637194E-5,7.2371061015867776E-5,8.6725552840847869E-5,5156715.1868689423,4710828.8567902027,5645201.7036778368]
[44,0.03,2.7103253754980743E-11,2.4739898104284585E-11,2.96924055004162E-11,875.73157000322487,799.36933050348273,959.38949327341925,1.0186578354016348E-11,9.298528292421783E-12,5.1523501811547511E-13,329.13790851713702,300.44417743554135,16.647727074170444,8.1568401527536397E-12,7.4458005580026186E-12,8.9358128000913438E-12,263.55516196735545,240.58080522499071,288.72449940593702,1.0467590775596164E-5,9.5548354277577568E-6,1.1467551192605446E-5,338217683.63805872,308725701.56765944,370527343.35069323,3.9341746410721606E-6,3.5911994131880709E-6,4.309917881263556E-6,127116875.56922424,116035024.01359867,139257492.36105278,3.1502662194307795E-6,2.875654485711114E-6,3.4511144855256032E-6,101788058.62979685,92915095.741810113,111508748.50643396,1.3650381844725151E-12,1.2462742505904607E-12,1.4951488796676809E-12,44.105665069190778,40.268290884580978,48.309663762762149,5.1523501811547511E-13,4.7060850632995369E-13,5.6412516752999248E-13,16.647727074170444,15.205802588534846,18.227413693774196,4.1323611098457542E-13,3.7750477304834165E-13,4.5238123751561343E-13,13.35204664082246,12.197533571945488,14.616862423639711,5.2719357008917116E-7,4.8132556213647853E-7,5.7744382879034403E-7,17034119.113648932,15552080.7214891,18657752.141006753,1.9898973649606758E-7,1.8175446034302214E-7,2.1787167892465415E-7,6429545.1731217057,5872657.2222729325,7039638.457019696,1.5959657621146182E-7,1.4579671931006311E-7,1.7471487784011914E-7,5156715.1869032905,4710828.8568215817,5645201.703715439]
[50,0.03,5.9485674483147809E-15,5.42986291860722E-15,6.5168292493103296E-15,875.73157000323442,799.3693305034916,959.38949327342971,2.2357296638332217E-15,2.0408222281197298E-15,1.1308274219401996E-16,329.1379085171406,300.44417743554465,16.647727074170625,1.7902468187923932E-15,1.6341892831903598E-15,1.9612141637086507E-15,263.55516196735834,240.58080522499333,288.72449940594026,2.2974057031270133E-9,2.0970760010362087E-9,2.5168749978470827E-9,338217683.63806242,308725701.56766284,370527343.35069728,8.6346471229738013E-10,7.881892012973509E-10,9.4593208052309043E-10,127116875.56922562,116035024.01359993,139257492.3610543,6.91414073595789E-10,6.3114284435897123E-10,7.5744364402124891E-10,101788058.62979797,92915095.741811126,111508748.50643519,2.9959582651096637E-16,2.7352975793074036E-16,3.281522593700041E-16,44.105665069191261,40.268290884581418,48.309663762762682,1.1308274219401996E-16,1.0328820542957691E-16,1.2381305354259743E-16,16.647727074170625,15.205802588535011,18.227413693774398,9.069622785859445E-17,8.2853985902934225E-17,9.9287721247092257E-17,13.352046640822607,12.197533571945621,14.616862423639869,1.1570738105261589E-10,1.0564036321435029E-10,1.2673620644315639E-10,17034119.113649119,15552080.721489269,18657752.141006961,4.3673865867551593E-11,3.9891102232839252E-11,4.7818036493965876E-11,6429545.1731217774,5872657.2222729968,7039638.4570197733,3.5027934531274698E-11,3.1999169782319911E-11,3.8346068868762078E-11,5156715.1869033473,4710828.8568216339,5645201.7037155014]

{"sheet":"Luzerne NPV 4%","index":239,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU41","v":134.59739809760018},{"$f":"'WTP Values '!CV41","v":122.86074373725403},{"$f":"'WTP Values '!CW41","v":147.45537785773988},{"$f":"C3","v":134.59739809760018},{"$f":"D3","v":122.86074373725403},{"$f":"E3","v":147.45537785773988},{"$f":"'WTP Values '!CC41","v":50.587540313899446},{"$f":"'WTP Values '!CD41","v":46.177397208882923},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"I3","v":50.587540313899446},{"$f":"J3","v":46.177397208882923},{"$f":"K3","v":2.558707285628707},{"$f":"'WTP Values '!CI41","v":40.507662702929622},{"$f":"'WTP Values '!CJ41","v":36.976570817687929},{"$f":"'WTP Values '!CK41","v":44.376116744230373},{"$f":"O3","v":40.507662702929622},{"$f":"P3","v":36.976570817687929},{"$f":"Q3","v":44.376116744230373},{"$f":"'WTP Values '!BH41","v":51983075.371043585},{"$f":"'WTP Values '!BI41","v":47450243.408160053},{"$f":"'WTP Values '!BJ41","v":56948976.201504089},{"$f":"U3","v":51983075.371043585},{"$f":"V3","v":47450243.408160053},{"$f":"W3","v":56948976.201504089},{"$f":"'WTP Values '!AV41","v":19537494.469739139},{"$f":"'WTP Values '!AW41","v":17834246.081096999},{"$f":"'WTP Values '!AX41","v":21403471.999216735},{"$f":"AA3","v":19537494.469739139},{"$f":"AB3","v":17834246.081096999},{"$f":"AC3","v":21403471.999216735},{"$f":"'WTP Values '!BB41","v":15644528.892484926},{"$f":"'WTP Values '!BC41","v":14280780.274703346},{"$f":"'WTP Values '!BD41","v":17138570.685570233},{"$f":"AG3","v":15644528.892484926},{"$f":"AH3","v":14280780.274703346},{"$f":"AI3","v":17138570.685570233},{"$f":"'WTP Values '!CX41","v":6.7789125835162283},{"$f":"'WTP Values '!CY41","v":6.1891193198412982},{"$f":"'WTP Values '!CZ41","v":7.4250549690857497},{"$f":"AM3","v":6.7789125835162283},{"$f":"AN3","v":6.1891193198412982},{"$f":"AO3","v":7.4250549690857497},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"'WTP Values '!CG41","v":2.3370876813256913},{"$f":"'WTP Values '!CH41","v":2.8015005296903239},{"$f":"AS3","v":2.558707285628707},{"$f":"AT3","v":2.3370876813256913},{"$f":"AU3","v":2.8015005296903239},{"$f":"'WTP Values '!CL41","v":2.05217077777142},{"$f":"'WTP Values '!CM41","v":1.874725473224568},{"$f":"'WTP Values '!CN41","v":2.2465692889948481},{"$f":"AY3","v":2.05217077777142},{"$f":"AZ3","v":1.874725473224568},{"$f":"BA3","v":2.2465692889948481},{"$f":"'WTP Values '!BK41","v":2618094.619534275},{"$f":"'WTP Values '!BL41","v":2390309.6243390795},{"$f":"'WTP Values '!BM41","v":2867642.2987927585},{"$f":"BE3","v":2618094.619534275},{"$f":"BF3","v":2390309.6243390795},{"$f":"BG3","v":2867642.2987927585},{"$f":"'WTP Values '!AY41","v":988202.41372590803},{"$f":"'WTP Values '!AZ41","v":902610.35357456142},{"$f":"'WTP Values '!BA41","v":1081971.9789925655},{"$f":"BK3","v":988202.41372590803},{"$f":"BL3","v":902610.35357456142},{"$f":"BM3","v":1081971.9789925655},{"$f":"'WTP Values '!BE41","v":792572.14272292005},{"$f":"'WTP Values '!BF41","v":724040.70919693087},{"$f":"'WTP Values '!BG41","v":867651.10118553776},{"$f":"BQ3","v":792572.14272292005},{"$f":"BR3","v":724040.70919693087},{"$f":"BS3","v":867651.10118553776}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":124.44286066715992},{"$f":"D3/(1+B4)^A4","v":113.59166395826},{"$f":"E3/(1+B4)^A4","v":136.33078574125358},{"$f":"F3+C4","v":259.0402587647601},{"$f":"G3+D4","v":236.45240769551401},{"$f":"H3+E4","v":283.78616359899343},{"$f":"I3/(1+B4)^A4","v":46.771024698501698},{"$f":"J3/(1+B4)^A4","v":42.693599490461274},{"$f":"K3/(1+B4)^A4","v":2.3656687182218072},{"$f":"L3+I4","v":97.358565012401144},{"$f":"M3+J4","v":88.870996699344204},{"$f":"N3+K4","v":4.9243760038505142},{"$f":"O3/(1+B4)^A4","v":37.451611226821022},{"$f":"P3/(1+B4)^A4","v":34.186918285584248},{"$f":"Q3/(1+B4)^A4","v":41.028214445479257},{"$f":"R3+O4","v":77.959273929750651},{"$f":"S3+P4","v":71.163489103272184},{"$f":"T3+Q4","v":85.404331189709637},{"$f":"U3/(1+B4)^A4","v":48061275.306068398},{"$f":"V3/(1+B4)^A4","v":43870417.352218978},{"$f":"W3/(1+B4)^A4","v":52652529.772100665},{"$f":"X3+U4","v":100044350.67711198},{"$f":"Y3+V4","v":91320660.760379031},{"$f":"Z3+W4","v":109601505.97360475},{"$f":"AA3/(1+B4)^A4","v":18063511.898797277},{"$f":"AB3/(1+B4)^A4","v":16488763.018765716},{"$f":"AC3/(1+B4)^A4","v":19788713.017027304},{"$f":"AD3+AA4","v":37601006.368536413},{"$f":"AE3+AB4","v":34323009.099862717},{"$f":"AF3+AC4","v":41192185.016244039},{"$f":"AG3/(1+B4)^A4","v":14464246.387282658},{"$f":"AH3/(1+B4)^A4","v":13203384.12971833},{"$f":"AI3/(1+B4)^A4","v":15845572.009587862},{"$f":"AJ3+AG4","v":30108775.279767584},{"$f":"AK3+AH4","v":27484164.404421676},{"$f":"AL3+AI4","v":32984142.695158094},{"$f":"AM3/(1+B4)^A4","v":6.2674857465941454},{"$f":"AN3/(1+B4)^A4","v":5.7221887202674715},{"$f":"AO3/(1+B4)^A4","v":6.8648807036665573},{"$f":"AP3+AM4","v":13.046398330110375},{"$f":"AQ3+AN4","v":11.91130804010877},{"$f":"AR3+AO4","v":14.289935672752307},{"$f":"AS3/(1+B4)^A4","v":2.3656687182218072},{"$f":"AT3/(1+B4)^A4","v":2.1607689361369187},{"$f":"AU3/(1+B4)^A4","v":2.5901447204977104},{"$f":"AV3+AS4","v":4.9243760038505142},{"$f":"AW3+AT4","v":4.4978566174626096},{"$f":"AX3+AU4","v":5.3916452501880343},{"$f":"AY3/(1+B4)^A4","v":1.8973472427620375},{"$f":"AZ3/(1+B4)^A4","v":1.7332890839724184},{"$f":"BA3/(1+B4)^A4","v":2.0770795941150588},{"$f":"BB3+AY4","v":3.9495180205334575},{"$f":"BC3+AZ4","v":3.6080145571969862},{"$f":"BD3+BA4","v":4.3236488831099074},{"$f":"BE3/(1+B4)^A4","v":2420575.6467587599},{"$f":"BF3/(1+B4)^A4","v":2209975.6142188231},{"$f":"BG3/(1+B4)^A4","v":2651296.504061352},{"$f":"BH3+BE4","v":5038670.2662930349},{"$f":"BI3+BF4","v":4600285.2385579031},{"$f":"BJ3+BG4","v":5518938.8028541105},{"$f":"BK3/(1+B4)^A4","v":913648.6813294267},{"$f":"BL3/(1+B4)^A4","v":834514.0103315101},{"$f":"BM3/(1+B4)^A4","v":1000343.9154886884},{"$f":"BN3+BK4","v":1901851.0950553347},{"$f":"BO3+BL4","v":1737124.3639060715},{"$f":"BP3+BM4","v":2082315.8944812538},{"$f":"BQ3/(1+B4)^A4","v":732777.49881926773},{"$f":"BR3/(1+B4)^A4","v":669416.33616580139},{"$f":"BS3/(1+B4)^A4","v":802192.21633278264},{"$f":"BT3+BQ4","v":1525349.6415421879},{"$f":"BU3+BR4","v":1393457.0453627324},{"$f":"BV3+BS4","v":1669843.3175183204}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":110.62924999569718},{"$f":"D4/(1+B5)^A5","v":100.98257563426334},{"$f":"E4/(1+B5)^A5","v":121.19757209871911},{"$f":"F4+C5","v":369.66950876045729},337.43498332977737,404.98373569771252,{"$f":"I4/(1+B5)^A5","v":41.579270648275433},{"$f":"J4/(1+B5)^A5","v":37.954454485574495},{"$f":"K4/(1+B5)^A5","v":2.103070876320877},{"$f":"L4+I5","v":138.93783566067657},126.82545118491871,7.0274468801713912,{"$f":"O4/(1+B5)^A5","v":33.294346007002645},{"$f":"P4/(1+B5)^A5","v":30.392045870064511},{"$f":"Q4/(1+B5)^A5","v":36.473933244800484},{"$f":"R4+O5","v":111.2536199367533},101.55553497333669,121.87826443451013,{"$f":"U4/(1+B5)^A5","v":42726298.740175165},{"$f":"V4/(1+B5)^A5","v":39000641.279495984},{"$f":"W4/(1+B5)^A5","v":46807907.24220942},{"$f":"X4+U5","v":142770649.41728714},130321302.03987502,156409413.21581417,{"$f":"AA4/(1+B5)^A5","v":16058396.302839521},{"$f":"AB4/(1+B5)^A5","v":14658450.282670362},{"$f":"AC4/(1+B5)^A5","v":17592093.814921007},{"$f":"AD4+AA5","v":53659402.67137593},48981459.382533081,58784278.831165045,{"$f":"AG4/(1+B5)^A5","v":12858662.369213218},{"$f":"AH4/(1+B5)^A5","v":11737760.41345294},{"$f":"AI4/(1+B5)^A5","v":14086655.81758138},{"$f":"AJ4+AG5","v":42967437.648980804},39221924.817874618,47070798.512739472,{"$f":"AM4/(1+B5)^A5","v":5.5717720067440553},{"$f":"AN4/(1+B5)^A5","v":5.087004935945564},{"$f":"AO4/(1+B5)^A5","v":6.1028539482697965},{"$f":"AP4+AM5","v":18.61817033685443},16.998312976054333,20.392789621022104,{"$f":"AS4/(1+B5)^A5","v":2.103070876320877},{"$f":"AT4/(1+B5)^A5","v":1.9209157161549473},{"$f":"AU4/(1+B5)^A5","v":2.3026292249531588},{"$f":"AV4+AS5","v":7.0274468801713912},6.4187723336175573,7.6942744751411931,{"$f":"AY4/(1+B5)^A5","v":1.6867347899497516},{"$f":"AZ4/(1+B5)^A5","v":1.5408876841755255},{"$f":"BA4/(1+B5)^A5","v":1.846516195837949},{"$f":"BB4+AY5","v":5.6362528104832093},5.1489022413725118,6.1701650789478562,{"$f":"BE4/(1+B5)^A5","v":2151882.9358560322},{"$f":"BF4/(1+B5)^A5","v":1964660.2737920522},{"$f":"BG4/(1+B5)^A5","v":2356992.9378674682},{"$f":"BH4+BE5","v":7190553.2021490671},6564945.5123499557,7875931.7407215787,{"$f":"BK4/(1+B5)^A5","v":812230.35080634337},{"$f":"BL4/(1+B5)^A5","v":741879.91644457472},{"$f":"BM4/(1+B5)^A5","v":889302.09828804934},{"$f":"BN4+BK5","v":2714081.4458616781},2479004.280350646,2971617.9927693033,{"$f":"BQ4/(1+B5)^A5","v":651436.52816630958},{"$f":"BR4/(1+B5)^A5","v":595108.68528622249},{"$f":"BS4/(1+B5)^A5","v":713145.95927399455},{"$f":"BT4+BQ5","v":2176786.1697084974},1988565.7306489549,2382989.2767923148]
[4,0.04,94.566346546797206,86.320328873144561,103.60019257261244,464.2358553072545,423.75531220292191,508.58392827032498,35.542134810105097,32.443626762516047,1.7977137991116436,174.47997047078167,159.26907794743477,8.8251606792830355,28.460146504379672,25.979248183698811,31.178071000993896,139.71376644113298,127.53478315703551,153.05633543550402,36522619.230289817,33337911.618560091,40011595.283971265,179293268.64757696,163659213.65843511,196421008.49978542,13726784.460883476,12530104.735627493,15037795.521982592,67386187.132259399,61511564.118160576,73822074.353147641,10991638.484239681,10033486.794722378,12041332.430461831,53959076.133220486,49255411.612596996,59112130.943201303,4.7627740628269235,4.3483931390351698,5.2167451322233305,23.380944399681354,21.346706115089503,25.609534753245434,1.7977137991116436,1.6420068047841159,1.9682971118774892,8.8251606792830355,8.0607791384016725,9.6625715870186824,1.4418279676046917,1.3171572503393274,1.5784097830065444,7.0780807780879007,6.4660594917118388,7.7485748619544008,1839438.5521750867,1679399.8359870545,2014767.4415165777,9029991.7543241531,8244345.3483370105,9890699.182238156,694297.90795080666,634162.06181760516,760179.16070815362,3408379.353812485,3113166.3421682511,3731797.1534774569,556850.67446641542,508701.39830085303,609600.15480332461,2733636.8441749127,2497267.128949808,2992589.4315956393]
[5,0.04,77.726643614011223,70.949018165219428,85.151806540919011,541.96249892126571,494.70433036814131,593.73573481124401,29.213044032520518,26.666296277695082,1.4775897016851953,203.69301450330218,185.93537422512986,10.302750380968231,23.392165874292058,21.353048295410701,25.626101692184552,163.10593231542504,148.88783145244622,178.68243712768859,30018930.755225565,27401333.242042065,32886614.748580616,209312199.40280253,191060546.90047717,229307623.24836603,11282416.23704318,10298832.732745955,12359971.765421884,78668603.369302571,71810396.850906536,86182046.118569523,9034325.6178958658,8246794.7718943246,9897097.5260970443,62993401.75111635,57502206.384491324,69009228.469298348,3.9146531056078153,3.5740621918193916,4.2877842332292531,27.29559750528917,24.920768306908894,29.897318986474687,1.4775897016851953,1.3496099023353758,1.6177967504082524,10.302750380968231,9.4103890407370478,11.280368337426935,1.1850774898580403,1.0826072479185063,1.2973377862272251,8.2631582679459417,7.5486667396303453,9.0459126481816252,1511884.4072508796,1380344.2482849692,1655991.9739986619,10541876.161575032,9624689.596621979,11546691.156236818,570662.27071107714,521234.98868628923,624811.85817960487,3979041.6245235624,3634401.3308545402,4356609.011657062,457690.66376117436,418115.46850985667,501046.8915175494,3191327.507936087,2915382.5974596646,3493636.3231131886]
[9,0.04,23.964575225116697,21.874906774722454,26.253891568226528,708.14524058515826,646.39623173993937,775.7937783680411,9.0069268235556024,8.2217169481235235,0.45556848863482291,266.15169693117883,242.94900583716293,13.461897569926681,7.2122414233750272,6.5835434076131412,7.9010055390857534,213.11933927213107,194.54152166239109,233.47209019071209,9255396.7444374878,8448342.5658822116,10139557.253437415,273493900.59004724,249645717.5920321,299620550.04993141,3478579.5457268422,3175322.389841293,3810810.0309039592,102790870.53133231,93829722.269932374,112608171.05284944,2785451.2405478009,2542640.7791206241,3051459.9260492739,82309159.263069913,75134190.751893073,90169627.592788249,1.2069606310990146,1.1019500942359179,1.3220039233466767,35.665285883750279,32.562259387667986,39.064776970120349,0.45556848863482291,0.41610992737178099,0.49879693913760031,13.461897569926681,12.295910186621203,14.739283928493521,0.36538151311831552,0.33378802461660423,0.39999345816116394,10.796902389546892,9.8633252947807648,11.819673872840262,466142.18657337531,425585.89997599385,510573.23959794233,13774346.83306752,12575922.030626509,15087269.696835106,175945.83116832669,160706.47741289751,192641.15984793339,5199140.8890930424,4748823.0457711108,5692482.3079752475,141114.5757947159,128912.80431004157,154482.11018491368,4169888.8583465386,3809330.5625114525,4564895.0609541163]
[16,0.04,0.67536081560015415,0.61647055045942112,0.73987748397944464,749.58314248936642,684.22082210215945,821.19020927442659,0.25382988801036821,0.23170139305864848,1.2838663033078873E-2,281.72585781935959,257.16543559567742,14.249635394000975,0.20325272633627731,0.18553499085786437,0.22266322247788997,225.59025310239386,205.92533394965611,247.13396774947222,260832.17563043098,238088.0725890657,285749.26082265272,289497698.64521015,264254012.84490442,317153177.89220095,98032.045094204397,89485.763834823141,107394.84202795895,108805791.99886325,99320272.236642182,119197562.7175374,78498.558975466411,71655.764153305747,85995.117587893241,87125570.744622186,79530751.016078889,95446003.071696281,3.4014119113698497E-2,3.1054750914752016E-2,3.7256226722611037E-2,37.752279530159825,34.467676006962918,41.350695597011061,1.2838663033078873E-2,1.1726656420539933E-2,1.4056911273009634E-2,14.249635394000975,13.015418969473629,15.601769428025364,1.0297046969819696E-2,9.4066909354758414E-3,1.1272468032536736E-2,11.428695073372117,10.440488682444981,12.511315161112947,13136.647086483083,11993.704783653773,14388.786626899209,14580367.971318116,13311816.016201356,15970117.968445577,4958.4404865540246,4528.9706426362791,5428.942078501892,5503374.3680476854,5026705.678108654,6025584.2056514947,3976.8389010252122,3632.973079734978,4353.5578223297362,4413894.5164525406,4032237.7531883479,4832014.9438506179]
[19,0.04,8.1233569515179072E-2,7.4150146348518284E-2,8.8993746215717359E-2,750.18223511190342,684.76767491070359,821.84653272700871,3.0531098897701069E-2,2.7869445169198318E-2,1.5442566430994081E-3,281.95102281231414,257.37097105465966,14.261024192593799,2.4447590225256596E-2,2.2316470291450233E-2,2.6782318345724483E-2,225.77055258978771,206.08991655746797,247.33148571441112,31373.346189830649,28637.646053260978,34370.416385973549,289729075.16059417,264465213.73857105,317406657.61755651,11791.464304600684,10763.502781302528,12917.637748493455,108892753.32920925,99399652.413426489,119292829.50837173,9441.942736503468,8618.8795145572403,10343.641800323199,87195204.496648788,79594314.727024049,95522286.799343899,4.0912772042671908E-3,3.7353192677729028E-3,4.4812435270693918E-3,37.782452450104849,34.495223758828303,41.383744494811339,1.5442566430994081E-3,1.4105025602825841E-3,1.6907896530094038E-3,14.261024192593799,13.02582133986038,15.61423889863247,1.2385466575827225E-3,1.131453090502053E-3,1.35587199372083E-3,11.437829279460241,10.448833080005153,12.521314634402014,1580.0986815438728,1442.6236002775463,1730.7081958206361,14592021.102759255,13322455.277299721,15982881.835872168,596.4098162749151,544.75243904084664,653.00256328309786,5507772.8540808791,5030723.194134186,6030400.0597435338,478.34107614019854,436.98029912672678,523.65348096824573,4417422.2527256394,4035460.4562526513,4835876.8563467236]
[25,0.04,4.0760052227830767E-4,3.72058479752284E-4,4.4653826802786906E-4,750.24672273210388,684.82653932481333,821.91718079701764,1.5319395578336956E-4,1.3983874492243348E-4,7.7485184759910097E-6,281.97526005711052,257.39309533414161,14.26225010740324,1.2266912070629419E-4,1.1197593557062345E-4,1.3438393770818331E-4,225.78996041493531,206.10763258384674,247.35274697356638,157.42004652649959,143.69329770679795,172.45825529343466,289753981.0270431,264487947.85764453,317433942.7211321,59.165281516814147,54.007344271423982,64.816010478329019,108902114.03410284,99408197.066622585,119303084.23092036,47.376236372348025,43.246404319717833,51.900634494261247,87202700.023692384,79601156.86177212,95530498.144085884,2.0528541774014222E-5,1.8742474244418961E-5,2.2485251023574247E-5,37.785700328193414,34.498189058170759,41.387301949350451,7.7485184759910097E-6,7.0773891099127834E-6,8.4837678529024381E-6,14.26225010740324,13.026941073413175,15.615581139305052,6.2145768985620966E-6,5.6772203089742006E-6,6.8032727858877765E-6,11.438812505076591,10.449731288930485,12.522390999243465,7.9283607958185662,7.2385608121561855,8.6840645897755717,14593275.470925804,13323600.510278922,15984255.766052466,2.9925676546829645,2.7333697139080049,3.2765294869078687,5508246.3165908419,5031155.6482119998,6030918.4486502679,2.4001416363401433,2.1926082925126567,2.6275028120686952,4417801.9858560264,4035807.3549514702,4836292.5609254949]
[36,0.04,6.3367420834156241E-10,5.7841894140855726E-10,6.9420858909883516E-10,750.24694556652173,684.82674272846509,821.91742491862567,2.381622528625138E-10,2.1739963798107383E-10,1.2046197300358276E-11,281.97534380795014,257.39317178371323,14.262254343503313,1.9070696356576625E-10,1.7408285428440154E-10,2.0891934795635772E-10,225.79002747790648,206.1076938008743,247.35282044100541,2.4473232468446313E-4,2.233921000870845E-4,2.6811140423519097E-4,289754067.08827823,264488026.41449267,317434037.00372696,9.1981022784052896E-5,8.3962260240818499E-5,1.0076590161891313E-4,108902146.37964788,99408226.592333332,119303119.66570801,7.3653239965556534E-5,6.7232816257789085E-5,8.0687073931470438E-5,87202725.92418927,79601180.504497781,95530526.518062443,3.1914599579862846E-11,2.9137898211732443E-11,3.495658828424177E-11,37.785711551107525,34.49819930464519,41.387314241993728,1.2046197300358276E-11,1.1002829231624503E-11,1.3189249238181495E-11,14.262254343503313,13.026944942608122,15.615585777364537,9.6614623415159409E-12,8.8260634818654763E-12,1.0576675595586118E-11,11.438815902573769,10.449734392655854,12.522394718579546,1.2325788305310971E-5,1.1253394049979704E-5,1.3500639605058449E-5,14593279.805345327,13323604.467586124,15984260.513613792,4.6523810344752221E-6,4.2494201918191152E-6,5.0938409428888678E-6,5508247.9526217952,5031157.142539938,6030920.2399226045,3.7313687500061485E-6,3.4087280266349294E-6,4.084834717694544E-6,4417803.298008821,4035808.5536461864,4836293.9973762035]
[39,0.04,7.2454497846224809E-12,6.6136594156459924E-12,7.9376016984078427E-12,750.24694556671091,684.82674272863778,821.91742491883292,2.7231542975752273E-12,2.4857539401981414E-12,1.3773657896512515E-13,281.97534380802125,257.39317178377814,14.26225434350691,2.1805491053673984E-12,1.9904685443683299E-12,2.3887900513033668E-12,225.79002747796341,206.10769380092626,247.35282044106776,2.79827669460616E-6,2.5542719305215697E-6,3.0655937869947263E-6,289754067.08835131,264488026.41455936,317434037.00380695,1.0517137559760768E-6,9.6002698606023418E-7,1.1521603224042056E-6,108902146.37967534,99408226.592358381,119303119.66573808,8.4215334097603289E-7,7.6874202494286681E-7,9.2257840818333032E-7,87202725.924211264,79601180.504517853,95530526.518086538,3.6491248279997786E-13,3.3316359659813145E-13,3.9969467231128906E-13,37.785711551117046,34.498199304653888,41.387314242004166,1.3773657896512515E-13,1.2580667736999145E-13,1.5080626889047152E-13,14.26225434350691,13.026944942611406,15.615585777368475,1.1046944836950454E-13,1.0091747290948117E-13,1.2093402399416382E-13,11.438815902576652,10.449734392658488,12.522394718582703,1.4093343084886943E-7,1.2867164297106433E-7,1.5436671562622699E-7,14593279.805349005,13323604.467589485,15984260.513617823,5.3195463410829938E-8,4.8587997125788641E-8,5.8243129161194551E-8,5508247.9526231838,5031157.1425412064,6030920.2399241254,4.2664581499751498E-8,3.897549785252755E-8,4.6706121909234001E-8,4417803.2980099348,4035808.5536472038,4836293.9973774236]
[44,0.04,1.9189519405644389E-15,1.7516227352540289E-15,2.1022678557396089E-15,750.24694556671284,684.82674272863937,821.91742491883508,7.2122537304433881E-16,6.5835006646967777E-16,3.6479429621166801E-17,281.97534380802193,257.39317178377877,14.262254343506946,5.7751679490231166E-16,5.2717410090326052E-16,6.3266925322959292E-16,225.79002747796397,206.1076938009268,247.35282044106842,7.4112148354783193E-10,6.7649700481072783E-10,8.1192021494940658E-10,289754067.08835202,264488026.41456005,317434037.00380772,2.7854559936802639E-10,2.5426242713108589E-10,3.0514879714042469E-10,108902146.37967563,99408226.592358634,119303119.66573837,2.2304368064887319E-10,2.0360074866413739E-10,2.4434419937098451E-10,87202725.924211472,79601180.504518047,95530526.518086776,9.6646797344644186E-17,8.8238128649279395E-17,1.0585883414620606E-16,37.785711551117139,34.498199304653973,41.387314242004265,3.6479429621166801E-17,3.3319804132448102E-17,3.9940927194174362E-17,14.262254343506946,13.02694494261144,15.615585777368516,2.9257750536295948E-17,2.6727917000752269E-17,3.2029285540891883E-17,11.43881590257668,10.449734392658513,12.522394718582735,3.732611344458216E-11,3.4078588122849542E-11,4.0883908841408332E-11,14593279.805349043,13323604.467589518,15984260.513617862,1.4088778581846936E-11,1.286849459236568E-11,1.5425649069520534E-11,5508247.9526231969,5031157.1425412185,6030920.2399241412,1.1299682407029977E-11,1.0322631370285571E-11,1.2370081352876805E-11,4417803.298009946,4035808.5536472136,4836293.9973774347]
[50,0.04,2.6826400126492281E-20,2.448718562110728E-20,2.9389104270399476E-20,750.24694556671284,684.82674272863937,821.91742491883508,1.0082524752013918E-20,9.2035459216469592E-21,5.0997200853075426E-22,281.97534380802193,257.39317178377877,14.262254343506946,8.0735198690081743E-21,7.3697433834611386E-21,8.8445354863206908E-21,225.79002747796397,206.1076938009268,247.35282044106842,1.0360666695042785E-14,9.457234937362804E-15,1.1350412741766626E-14,289754067.08835202,264488026.41456005,317434037.00380772,3.8939879338105638E-15,3.5545161205784495E-15,4.265893041489628E-15,108902146.37967563,99408226.592358634,119303119.66573837,3.118086960016448E-15,2.8462803232638474E-15,3.4158621288792612E-15,87202725.924211472,79601180.504518047,95530526.518086776,1.3510946270748325E-21,1.2335438400099854E-21,1.4798762708433482E-21,37.785711551117139,34.498199304653973,41.387314242004265,5.0997200853075426E-22,4.658013465050549E-22,5.5836275608802195E-22,14.262254343506946,13.02694494261144,15.615585777368516,4.0901499724735434E-22,3.7364864687489466E-22,4.4776026513353235E-22,11.43881590257668,10.449734392658513,12.522394718582735,5.2180840659129543E-16,4.764089300019601E-16,5.7154537022540185E-16,14593279.805349043,13323604.467589518,15984260.513617862,1.9695710118670831E-16,1.7989787949502402E-16,2.1564616882905997E-16,5508247.9526231969,5031157.1425412185,6030920.2399241412,1.5796633315585242E-16,1.4430743868244522E-16,1.7293020474078449E-16,4417803.298009946,4035808.5536472136,4836293.9973774347]

{"sheet":"Luzerne NPV 5%","index":240,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU41","v":134.59739809760018},{"$f":"'WTP Values '!CV41","v":122.86074373725403},{"$f":"'WTP Values '!CW41","v":147.45537785773988},{"$f":"C3","v":134.59739809760018},{"$f":"D3","v":122.86074373725403},{"$f":"E3","v":147.45537785773988},{"$f":"'WTP Values '!CC41","v":50.587540313899446},{"$f":"'WTP Values '!CD41","v":46.177397208882923},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"I3","v":50.587540313899446},{"$f":"J3","v":46.177397208882923},{"$f":"K3","v":2.558707285628707},{"$f":"'WTP Values '!CI41","v":40.507662702929622},{"$f":"'WTP Values '!CJ41","v":36.976570817687929},{"$f":"'WTP Values '!CK41","v":44.376116744230373},{"$f":"O3","v":40.507662702929622},{"$f":"P3","v":36.976570817687929},{"$f":"Q3","v":44.376116744230373},{"$f":"'WTP Values '!BH41","v":51983075.371043585},{"$f":"'WTP Values '!BI41","v":47450243.408160053},{"$f":"'WTP Values '!BJ41","v":56948976.201504089},{"$f":"U3","v":51983075.371043585},{"$f":"V3","v":47450243.408160053},{"$f":"W3","v":56948976.201504089},{"$f":"'WTP Values '!AV41","v":19537494.469739139},{"$f":"'WTP Values '!AW41","v":17834246.081096999},{"$f":"'WTP Values '!AX41","v":21403471.999216735},{"$f":"AA3","v":19537494.469739139},{"$f":"AB3","v":17834246.081096999},{"$f":"AC3","v":21403471.999216735},{"$f":"'WTP Values '!BB41","v":15644528.892484926},{"$f":"'WTP Values '!BC41","v":14280780.274703346},{"$f":"'WTP Values '!BD41","v":17138570.685570233},{"$f":"AG3","v":15644528.892484926},{"$f":"AH3","v":14280780.274703346},{"$f":"AI3","v":17138570.685570233},{"$f":"'WTP Values '!CX41","v":6.7789125835162283},{"$f":"'WTP Values '!CY41","v":6.1891193198412982},{"$f":"'WTP Values '!CZ41","v":7.4250549690857497},{"$f":"AM3","v":6.7789125835162283},{"$f":"AN3","v":6.1891193198412982},{"$f":"AO3","v":7.4250549690857497},{"$f":"'WTP Values '!CF41","v":2.558707285628707},{"$f":"'WTP Values '!CG41","v":2.3370876813256913},{"$f":"'WTP Values '!CH41","v":2.8015005296903239},{"$f":"AS3","v":2.558707285628707},{"$f":"AT3","v":2.3370876813256913},{"$f":"AU3","v":2.8015005296903239},{"$f":"'WTP Values '!CL41","v":2.05217077777142},{"$f":"'WTP Values '!CM41","v":1.874725473224568},{"$f":"'WTP Values '!CN41","v":2.2465692889948481},{"$f":"AY3","v":2.05217077777142},{"$f":"AZ3","v":1.874725473224568},{"$f":"BA3","v":2.2465692889948481},{"$f":"'WTP Values '!BK41","v":2618094.619534275},{"$f":"'WTP Values '!BL41","v":2390309.6243390795},{"$f":"'WTP Values '!BM41","v":2867642.2987927585},{"$f":"BE3","v":2618094.619534275},{"$f":"BF3","v":2390309.6243390795},{"$f":"BG3","v":2867642.2987927585},{"$f":"'WTP Values '!AY41","v":988202.41372590803},{"$f":"'WTP Values '!AZ41","v":902610.35357456142},{"$f":"'WTP Values '!BA41","v":1081971.9789925655},{"$f":"BK3","v":988202.41372590803},{"$f":"BL3","v":902610.35357456142},{"$f":"BM3","v":1081971.9789925655},{"$f":"'WTP Values '!BE41","v":792572.14272292005},{"$f":"'WTP Values '!BF41","v":724040.70919693087},{"$f":"'WTP Values '!BG41","v":867651.10118553776},{"$f":"BQ3","v":792572.14272292005},{"$f":"BR3","v":724040.70919693087},{"$f":"BS3","v":867651.10118553776}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":122.08380779827679},{"$f":"D3/(1+B4)^A4","v":111.43831631496964},{"$f":"E3/(1+B4)^A4","v":133.74637447414048},{"$f":"F3+C4","v":256.68120589587699},{"$f":"G3+D4","v":234.29906005222367},{"$f":"H3+E4","v":281.20175233188036},{"$f":"I3/(1+B4)^A4","v":45.884390307391783},{"$f":"J3/(1+B4)^A4","v":41.884260506923283},{"$f":"K3/(1+B4)^A4","v":2.3208229348106184},{"$f":"L3+I4","v":96.471930621291222},{"$f":"M3+J4","v":88.061657715806206},{"$f":"N3+K4","v":4.8795302204393254},{"$f":"O3/(1+B4)^A4","v":36.741644174992857},{"$f":"P3/(1+B4)^A4","v":33.538839743934631},{"$f":"Q3/(1+B4)^A4","v":40.250446026512812},{"$f":"R3+O4","v":77.249306877922479},{"$f":"S3+P4","v":70.515410561622559},{"$f":"T3+Q4","v":84.626562770743192},{"$f":"U3/(1+B4)^A4","v":47150181.742443159},{"$f":"V3/(1+B4)^A4","v":43038769.531210929},{"$f":"W3/(1+B4)^A4","v":51654400.182770148},{"$f":"X3+U4","v":99133257.113486737},{"$f":"Y3+V4","v":90489012.93937099},{"$f":"Z3+W4","v":108603376.38427424},{"$f":"AA3/(1+B4)^A4","v":17721083.419264525},{"$f":"AB3/(1+B4)^A4","v":16176186.921629932},{"$f":"AC3/(1+B4)^A4","v":19413580.044641029},{"$f":"AD3+AA4","v":37258577.889003664},{"$f":"AE3+AB4","v":34010433.002726927},{"$f":"AF3+AC4","v":40817052.043857768},{"$f":"AG3/(1+B4)^A4","v":14190048.882072495},{"$f":"AH3/(1+B4)^A4","v":12953088.684538182},{"$f":"AI3/(1+B4)^A4","v":15545188.83044919},{"$f":"AJ3+AG4","v":29834577.774557419},{"$f":"AK3+AH4","v":27233868.959241528},{"$f":"AL3+AI4","v":32683759.516019423},{"$f":"AM3/(1+B4)^A4","v":6.1486735451394363},{"$f":"AN3/(1+B4)^A4","v":5.6137136687902931},{"$f":"AO3/(1+B4)^A4","v":6.7347437361321987},{"$f":"AP3+AM4","v":12.927586128655665},{"$f":"AQ3+AN4","v":11.802832988631591},{"$f":"AR3+AO4","v":14.159798705217948},{"$f":"AS3/(1+B4)^A4","v":2.3208229348106184},{"$f":"AT3/(1+B4)^A4","v":2.1198074207035749},{"$f":"AU3/(1+B4)^A4","v":2.5410435643449651},{"$f":"AV3+AS4","v":4.8795302204393254},{"$f":"AW3+AT4","v":4.4568951020292662},{"$f":"AX3+AU4","v":5.3425440940352891},{"$f":"AY3/(1+B4)^A4","v":1.8613793902688616},{"$f":"AZ3/(1+B4)^A4","v":1.7004312682309006},{"$f":"BA3/(1+B4)^A4","v":2.037704570516869},{"$f":"BB3+AY4","v":3.9135501680402816},{"$f":"BC3+AZ4","v":3.5751567414554684},{"$f":"BD3+BA4","v":4.2842738595117176},{"$f":"BE3/(1+B4)^A4","v":2374688.99731},{"$f":"BF3/(1+B4)^A4","v":2168081.2919175322},{"$f":"BG3/(1+B4)^A4","v":2601036.0986782387},{"$f":"BH3+BE4","v":4992783.616844275},{"$f":"BI3+BF4","v":4558390.9162566122},{"$f":"BJ3+BG4","v":5468678.3974709976},{"$f":"BK3/(1+B4)^A4","v":896328.71993279632},{"$f":"BL3/(1+B4)^A4","v":818694.19825357047},{"$f":"BM3/(1+B4)^A4","v":981380.47981185082},{"$f":"BN3+BK4","v":1884531.1336587043},{"$f":"BO3+BL4","v":1721304.551828132},{"$f":"BP3+BM4","v":2063352.4588044165},{"$f":"BQ3/(1+B4)^A4","v":718886.29725434922},{"$f":"BR3/(1+B4)^A4","v":656726.2668452888},{"$f":"BS3/(1+B4)^A4","v":786985.12579187099},{"$f":"BT3+BQ4","v":1511458.4399772692},{"$f":"BU3+BR4","v":1380766.9760422197},{"$f":"BV3+BS4","v":1654636.2269774089}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":105.46058334804171},{"$f":"D4/(1+B5)^A5","v":96.264607549914373},{"$f":"E4/(1+B5)^A5","v":115.53514693803301},{"$f":"F4+C5","v":362.14178924391871},330.56366760213803,396.73689926991335,{"$f":"I4/(1+B5)^A5","v":39.636661533218252},{"$f":"J4/(1+B5)^A5","v":36.181199012567347},{"$f":"K4/(1+B5)^A5","v":2.0048141106235771},{"$f":"L4+I5","v":136.10859215450947},124.24285672837355,6.884344331062902,{"$f":"O4/(1+B5)^A5","v":31.738813670223823},{"$f":"P4/(1+B5)^A5","v":28.972110781932514},{"$f":"Q4/(1+B5)^A5","v":34.769848635363616},{"$f":"R4+O5","v":108.9881205481463},99.487521343555073,119.39641140610681,{"$f":"U4/(1+B5)^A5","v":40730099.766714744},{"$f":"V4/(1+B5)^A5","v":37178507.315590911},{"$f":"W4/(1+B5)^A5","v":44621013.007468},{"$f":"X4+U5","v":139863356.88020149},127667520.25496191,153224389.39174223,{"$f":"AA4/(1+B5)^A5","v":15308138.144273425},{"$f":"AB4/(1+B5)^A5","v":13973598.463777069},{"$f":"AC4/(1+B5)^A5","v":16770180.364661291},{"$f":"AD4+AA5","v":52566716.033277087},47984031.466503993,57587232.408519059,{"$f":"AG4/(1+B5)^A5","v":12257897.74933376},{"$f":"AH4/(1+B5)^A5","v":11189365.022816699},{"$f":"AI4/(1+B5)^A5","v":13428518.588013552},{"$f":"AJ4+AG5","v":42092475.523891181},38423233.982058227,46112278.104032978,{"$f":"AM4/(1+B5)^A5","v":5.3114553893872678},{"$f":"AN4/(1+B5)^A5","v":4.8493369344911281},{"$f":"AO4/(1+B5)^A5","v":5.8177248557453387},{"$f":"AP4+AM5","v":18.239041518042932},16.65216992312272,19.977523560963288,{"$f":"AS4/(1+B5)^A5","v":2.0048141106235771},{"$f":"AT4/(1+B5)^A5","v":1.8311693516497782},{"$f":"AU4/(1+B5)^A5","v":2.1950489703876168},{"$f":"AV4+AS5","v":6.884344331062902},6.2880644536790449,7.5375930644229054,{"$f":"AY4/(1+B5)^A5","v":1.6079295024458364},{"$f":"AZ4/(1+B5)^A5","v":1.4688964632164132},{"$f":"BA4/(1+B5)^A5","v":1.7602458227119049},{"$f":"BB4+AY5","v":5.5214796704861175},5.0440532046718811,6.0445196822236227,{"$f":"BE4/(1+B5)^A5","v":2051345.6406953891},{"$f":"BF4/(1+B5)^A5","v":1872870.1366310611},{"$f":"BG4/(1+B5)^A5","v":2246872.7771758889},{"$f":"BH4+BE5","v":7044129.2575396644},6431261.0528876735,7715551.1746468861,{"$f":"BK4/(1+B5)^A5","v":774282.44892153866},{"$f":"BL4/(1+B5)^A5","v":707218.83015101647},{"$f":"BM4/(1+B5)^A5","v":847753.35692633688},{"$f":"BN4+BK5","v":2658813.5825802432},2428523.3819791484,2911105.8157307534,{"$f":"BQ4/(1+B5)^A5","v":621001.01263738179},{"$f":"BR4/(1+B5)^A5","v":567304.84124417556},{"$f":"BS4/(1+B5)^A5","v":679827.34114404139},{"$f":"BT4+BQ5","v":2132459.4526146511},1948071.8172863952,2334463.56812145]
[4,0.05,86.762682913429458,79.197130866183841,95.05105131136348,448.90447215734815,409.76079846832187,491.78795058127685,32.609179535866843,29.766361968576753,1.6493655303077026,168.71777169037631,154.00921869695031,8.5337098613706051,26.111600553451556,23.835427240240445,28.605240520452789,135.09972110159785,123.32294858379552,148.00165192655959,33508753.876596473,30586849.977604732,36709817.82896468,173372110.75679797,158254370.23256665,189934207.22070691,12594043.135749754,11496114.037897434,13796868.888713069,65160759.169026837,59480145.50440143,71384101.297232121,10084602.814122723,9205518.2956210207,11047675.475147538,52177078.338013902,47628752.27767925,57159953.579180516,4.3697474935955842,3.9895614971055298,4.7862566364799344,22.608789011638514,20.64173142022825,24.763780197443221,1.6493655303077026,1.5065075573653186,1.8058722202272648,8.5337098613706051,7.7945720110443633,9.3434652846501702,1.3228475809530691,1.2084647555011858,1.4481585945871565,6.8443272514391866,6.2525179601730674,7.4926782768107794,1687647.1352536355,1540814.8963701841,1848507.7943251126,8731776.3927932996,7972075.9492578581,9564058.9689719994,637004.0869156688,581830.6817846609,697448.78475642297,3295817.6694959123,3010354.0637638094,3608554.6004871763,510899.06994503876,466723.09685299895,559295.63599038788,2643358.5225596898,2414794.9141393942,2893759.2041118378]
[5,0.05,67.980832335677846,62.053024342881891,74.474985852789416,516.88530449302596,471.81382281120375,566.26293643406621,25.55014543341947,23.322723482951474,1.2923210510672112,194.26791712379577,177.33194217990177,9.8260309124378153,20.459122282001587,18.675680931683477,22.412954445898599,155.55884338359942,141.998629515479,170.41460637245819,26254985.468064748,23965597.307298504,28763102.835284181,199627096.22486272,182219967.53986517,218697310.05599108,9867762.338492414,9007506.1613980122,10810207.789641298,75028521.507519245,68487651.665799439,82194309.086873412,7901550.1833066102,7212764.4605232002,8656142.813429961,60078628.521320514,54841516.738202453,65816096.392610475,3.4238115020921049,3.1259258257172617,3.7501573141153437,26.032600513730618,23.767657245945511,28.513937511558566,1.2923210510672112,1.1803880911782101,1.4149481378465534,9.8260309124378153,8.9749601022225729,10.758413422496723,1.0364856939262326,0.94686375719008764,1.1346701520552258,7.8808129453654194,7.1993817173631554,8.6273484288660054,1322315.6902367577,1207268.7889904261,1448354.2257746221,10054092.083030058,9179344.7382482849,11012413.194746621,499109.37024577503,455879.5636324652,546469.37262828543,3794927.0397416875,3466233.6273962744,4155023.9731154619,400302.7897263373,365689.75887951755,438222.76559008728,3043661.3122860272,2780484.6730189119,3331981.9697019253]
[9,0.05,15.729231543330799,14.357670453835865,17.231832215299541,643.79576733248905,587.65791840946463,705.29705237235441,5.9117274631707195,5.3963522551913812,0.29901394764018824,241.96637374991565,220.87212152461345,12.238608944996644,4.7337795153477451,4.321131405883782,5.1858522165319902,193.75309003943661,176.86344698606746,212.25637742173629,6074811.5520974519,5545098.7604764309,6655133.3494541319,248641388.09381866,226960300.10118341,272393897.28664213,2283177.6738227387,2084133.794376194,2501238.297806887,93450218.367365554,85303373.637658685,102375416.42018461,1828240.5218397113,1668871.0386315046,2002836.2393721661,74829689.319768548,68306713.391239315,81975873.393168658,0.79219277003265232,0.72326874224191651,0.86770183139811352,32.424365478596187,29.603312381568273,35.514943296617119,0.29901394764018824,0.27311518496057263,0.32738709011529293,12.238608944996644,11.17857535426762,13.399918636514222,0.23981941542894833,0.21908292036334243,0.2625370848484927,9.8157830630176086,8.9670405344477011,10.745614846323171,305954.03072459094,279334.77223845234,335116.50550966273,12522665.804504745,11433142.397357004,13716282.783175906,115482.65268769948,105480.2503276257,126440.68920730012,4726692.6420313334,4317295.3815973112,5175203.9065619223,92621.038176702394,84612.363409118698,101394.86544514856,3790969.2015046091,3463174.9985195943,4150081.0146387364]
[16,0.05,0.18555868672638912,0.1693782983946015,0.20328495686213069,665.34180898746433,607.32518345127914,728.90136982928789,6.9741003006304092E-2,6.3661090805854997E-2,3.5274854517932312E-3,250.06431075487666,228.26409297312151,12.648200917339741,5.5844680504601611E-2,5.0976646038879345E-2,6.117780924045315E-2,200.2374634395089,182.78257132544246,219.36000403986696,71664.915772407723,65415.862238890237,78511.006778160736,256962719.13831675,234556025.83928123,281510158.30497223,26934.783784602165,24586.651215679136,29507.258027973061,96577735.508325472,88158238.697306871,105801634.94873166,21567.862951091563,19687.77161116105,23627.579089424496,77334029.492418244,70592747.824395224,84719376.33689025,9.3455455618699102E-3,8.5324446773473728E-3,1.0236330481929026E-2,33.509518200448703,30.594052355428815,36.703529004183302,3.5274854517932312E-3,3.2219561970785906E-3,3.8622051131751317E-3,12.648200917339741,11.552690970504566,13.848376392475995,2.8291640094365738E-3,2.584534334993669E-3,3.0971657164088552E-3,10.144289837189602,9.267142272732789,11.105240486681923,3609.3580276635912,3295.3290407603827,3953.3894895886192,12941764.364554532,11815777.65971886,14175328.361282514,1362.3557713787393,1244.3568315747673,1491.6283846068818,4884881.8096573399,4461783.1692603957,5348403.4903457444,1092.6559355400159,998.17711957257609,1196.1613013941637,3917842.3256737581,3579077.7685638033,4288972.605652798]
[19,0.05,1.3312485274873359E-2,1.2151660173075405E-2,1.4584216145163718E-2,{"$f":"F20+C21","v":665.46972010038166},607.44194094204352,729.0415001865905,5.00340939007242E-3,4.5672199393443731E-3,2.5307140809619155E-4,{"$f":"L20+I21","v":250.11238529920485},228.30797645342719,12.650632517810182,4.0064493881319845E-3,3.6572033448138345E-3,4.3890625603717438E-3,{"$f":"R20+O21","v":200.27595883608598},182.81771104130624,219.40217572044867,5141.4361287864158,4693.112018422813,5632.5933325389724,{"$f":"X20+U21","v":257012119.89284512},234601118.93564358,281564278.2733252,1932.3747049532246,1763.9132828623729,2116.9310094250422,{"$f":"AD20+AA21","v":96596302.454615384},88175187.00608933,105821975.17790703,1547.3371956456094,1412.4543253268121,1695.1068379389264,{"$f":"AJ20+AG21","v":77348896.860807151},70606319.18999429,84735663.528776482,6.7047487710182206E-4,6.1214080639267969E-4,7.3438221197562401E-4,{"$f":"AP20+AM21","v":33.515960362520055},30.599934022915466,36.710585210751866,2.5307140809619155E-4,2.3115190771500434E-4,2.7708510770771964E-4,{"$f":"AV20+AS21","v":12.650632517810182},11.554911960587056,13.851038725148513,2.0297192699666707E-4,1.8542152827229896E-4,2.2219909895316068E-4,{"$f":"BB20+AY21","v":10.146240063953204},9.2689238689975291,11.10737545498044,258.94516954556661,236.41587524097488,283.62692307469825,{"$f":"BH20+BE21","v":12944252.402222723},11818049.227881303,14178053.55005341,97.739111359204031,89.273546225585065,107.01348051111344,{"$f":"BN20+BK21","v":4885820.9219456445},4462640.9413755201,5349431.7140850918,78.390111015539915,71.611943587525118,85.815867702616984,{"$f":"BT20+BQ21","v":3918595.5258564944},3579765.8416931489,4289797.1551578045]
[25,0.05,1.8352860601946036E-5,1.6752523712428589E-5,2.0106094419953213E-5,665.4774349594461,607.4489830790825,729.0499520398547,6.8978010622693828E-6,6.2964614911856213E-6,3.4888934554496888E-7,250.11528487787015,228.31062325133308,12.650779177897038,5.5233719032104468E-6,5.0418942665067181E-6,6.0508501365827251E-6,200.27828065592198,182.81983046587592,219.40471927248865,7.0880875071107869,6.4700188495983797,7.7652067307561268,257015099.46084484,234603838.69059905,281567542.47702807,2.6640107281598859,2.4317664152009444,2.91844377046902,96597422.305507287,88176209.230121747,105823201.98297381,2.1331902548271646,1.9472380103410349,2.3369084629762793,77349793.574541882,70607137.736331061,84736645.878058657,9.2433018346934476E-7,8.4390965747712822E-7,1.0124341238053035E-6,33.516348916503489,30.60028877110496,36.711010800350493,3.4888934554496888E-7,3.1867068038561462E-7,3.8199511598583594E-7,12.650779177897038,11.555045917872542,13.851199301668274,2.7982119081169352E-7,2.556258572848391E-7,3.0632815772291366E-7,10.146357690360178,9.2690313245874201,11.10750422392908,0.3569870315039485,0.3259276921473217,0.39101379454470997,12944402.466275167,11818186.235744253,14178217.917689744,0.13474510950402657,0.12307431073084397,0.14753094180366841,4885877.5637712441,4462692.6772319814,5349493.7305983948,0.10807018752198881,9.8725669246516767E-2,0.1183074854064885,3918640.95453837,3579807.3422875679,4289846.8872184334]
[36,0.05,1.0918243684700175E-12,9.9661922025724364E-13,1.1961254606890143E-12,665.47744196722385,607.44898947579452,729.04995971707979,4.1035495512048517E-13,3.7458084820197344E-13,2.0755668428340931E-14,250.11528751169695,228.31062565554694,12.650779311115452,3.2858921401104841E-13,2.9994577645501179E-13,3.5996925887295413E-13,200.27828276494262,182.81983239105122,219.40472158291931,4.2167522730984296E-7,3.8490589547129348E-7,4.6195751816193447E-7,257015102.16732982,234603841.1610834,281567545.44206136,1.5848384041897559E-7,1.4466746564085176E-7,1.7362023804995954E-7,96597423.32272175,88176210.158657014,105823203.09733987,1.269049633906173E-7,1.1584253577755504E-7,1.3902430046740341E-7,77349794.389070094,70607138.479856089,84736646.770373747,5.4989041801863961E-14,5.0204769098666509E-14,6.023040613755932E-14,33.516349269445769,30.600289093339807,36.711011186933995,2.0755668428340931E-14,1.8957939141380589E-14,2.2725153604972215E-14,12.650779311115452,11.555046039552389,13.851199447527652,1.6646756141661664E-14,1.5207359018736965E-14,1.8223673933149155E-14,10.146357797205901,9.2690314221945034,11.10750434089611,2.1237405365703918E-8,1.938966378940986E-8,2.3261681028982219E-8,12944402.602585565,11818186.360195085,14178218.066992775,8.0160797425256756E-9,7.3217758529881708E-9,8.7767177476135442E-9,4885877.6152217397,4462692.7242261479,5349493.7869309774,6.4291701877319575E-9,5.8732583336588099E-9,7.0381941181157639E-9,3918640.995803427,3579807.3799845544,4289846.9323924566]
[39,0.05,4.1934617801017281E-15,3.8277993513920221E-15,4.5940597668055208E-15,665.47744196722408,607.44898947579463,729.04995971708001,1.576084826705688E-15,1.4386842021984037E-15,7.97180432936105E-17,250.11528751169701,228.310625655547,12.650779311115455,1.2620402604128524E-15,1.1520269981055745E-15,1.3825642408133621E-15,200.27828276494267,182.81983239105128,219.40472158291936,1.6195635492340577E-9,1.4783404805816297E-9,1.7742791353497065E-9,257015102.16732988,234603841.16108346,281567545.44206142,6.0870222972951172E-10,5.5563651582461567E-10,6.6683786654708887E-10,96597423.322721779,88176210.158657044,105823203.0973399,4.874145778862752E-10,4.4492618073177223E-10,5.3396233620649818E-10,77349794.389070109,70607138.479856104,84736646.770373777,2.112010427498213E-16,1.9282568375819474E-16,2.313319920600357E-16,33.516349269445776,30.600289093339814,36.711011186934002,7.97180432936105E-17,7.2813353058127134E-17,8.7282410835849499E-17,12.650779311115455,11.555046039552392,13.851199447527655,6.3936597916891868E-17,5.8408184194242055E-17,6.9993198850091148E-17,10.146357797205905,9.2690314221945052,11.107504340896114,8.1568290909649516E-11,7.4471514263647378E-11,8.9343096887137406E-11,12944402.602585569,11818186.360195089,14178218.066992778,3.078803239538817E-11,2.8121360988675141E-11,3.3709478824815789E-11,4885877.6152217407,4462692.7242261488,5349493.7869309792,2.4693055255584156E-11,2.2557917791645742E-11,2.7032184742875831E-11,3918640.9958034279,3579807.3799845553,4289846.9323924575]
[44,0.05,1.4887435210157508E-19,1.3589277267706314E-19,1.6309619764377427E-19,665.47744196722408,607.44898947579463,729.04995971708001,5.5953438885817262E-20,5.1075505086840914E-20,2.8301133212793164E-21,250.11528751169701,228.310625655547,12.650779311115455,4.480437308063616E-20,4.0898732822677427E-20,4.908316001985886E-20,200.27828276494267,182.81983239105128,219.40472158291936,5.7497000502934993E-14,5.2483364049351657E-14,6.2989642108082495E-14,257015102.16732988,234603841.16108346,281567545.44206142,2.160986669862217E-14,1.9725952121437849E-14,2.3673771348068934E-14,96597423.322721779,88176210.158657044,105823203.0973399,1.7303968246950762E-14,1.5795564705937071E-14,1.8956485361709295E-14,77349794.389070109,70607138.479856104,84736646.770373777,7.4979623164215288E-21,6.8456087698855959E-21,8.2126420232853679E-21,33.516349269445776,30.600289093339814,36.711011186934002,2.8301133212793164E-21,2.5849861830883199E-21,3.0986600199168549E-21,12.650779311115455,11.555046039552392,13.851199447527655,2.2698477033038046E-21,2.0735805011048182E-21,2.4848663650086368E-21,10.146357797205905,9.2690314221945052,11.107504340896114,2.8957999614610255E-15,2.6438534598387966E-15,3.1718175486741098E-15,12944402.602585569,11818186.360195089,14178218.066992778,1.0930225707779142E-15,9.9835162854446233E-16,1.1967384187306158E-15,4885877.6152217407,4462692.7242261488,5349493.7869309792,8.7664149463031602E-16,8.0084082605145028E-16,9.5968419423345644E-16,3918640.9958034279,3579807.3799845553,4289846.9323924575]
[50,0.05,1.3610361155970496E-25,1.2423561805723959E-25,1.4910547866450307E-25,665.47744196722408,607.44898947579463,729.04995971708001,5.1153640664370641E-26,4.6694145811040506E-26,2.5873405238166026E-27,250.11528751169701,228.310625655547,12.650779311115455,4.0960964087235078E-26,3.739035748470572E-26,4.487270810023585E-26,200.27828276494267,182.81983239105128,219.40472158291936,5.256479246982953E-20,4.7981235807802834E-20,5.7586264260710046E-20,257015102.16732988,234603841.16108346,281567545.44206142,1.9756128987211613E-20,1.8033820381295283E-20,2.1642987755959867E-20,96597423.322721779,88176210.158657044,105823203.0973399,1.5819599141681425E-20,1.4440589482036773E-20,1.7330360023645862E-20,77349794.389070109,70607138.479856104,84736646.770373777,6.8547720691826576E-27,6.2583787183874597E-27,7.5081451172563345E-27,33.516349269445776,30.600289093339814,36.711011186934002,2.5873405238166026E-27,2.3632408832262166E-27,2.8328507479824614E-27,12.650779311115455,11.555046039552392,13.851199447527655,2.0751356143559732E-27,1.8957046064428358E-27,2.2717095439660586E-27,10.146357797205905,9.2690314221945052,11.107504340896114,2.6473924322464282E-21,2.4170584068985152E-21,2.8997326771803921E-21,12944402.602585569,11818186.360195089,14178218.066992778,9.9926090222476563E-22,9.1271102331115862E-22,1.0940797967023631E-21,4885877.6152217407,4462692.7242261488,5349493.7869309792,8.0144142881560447E-22,7.3214309363168441E-22,8.7736055907615854E-22,3918640.9958034279,3579807.3799845553,4289846.9323924575]

{"sheet":"Lycoming","index":241,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Lycoming"]
[null,"Number of households",{"$f":"'WTP Values '!C42","v":45587},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA42","v":0.83689580749460846}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU42","v":0.73981293626562494}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV42","v":487.32102123099997}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW42","v":1685.8763479690001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!X3:X52), \"NULL\")))))","v":110907076.86787936},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!Y3:Y52), \"NULL\")))))","v":101236041.33047527},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!Z3:Z52), \"NULL\")))))","v":121502087.62491988},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AD3:AD52), \"NULL\")))))","v":41681656.294014513},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AE3:AE52), \"NULL\")))))","v":38047765.935083866},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AF3:AF52), \"NULL\")))))","v":45662730.222847447},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":33375991.557639249},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AK3:AK52), \"NULL\")))))","v":30466425.937493689},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!AL3:AL52), \"NULL\")))))","v":36563538.426279135}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BH3:BH52), \"NULL\")))))","v":5584292.5554834511},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BI3:BI52), \"NULL\")))))","v":5098301.2808325384},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":6116715.6618653312},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BN3:BN52), \"NULL\")))))","v":2106633.6391726481},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BO3:BO52), \"NULL\")))))","v":1924022.4802488738},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BP3:BP52), \"NULL\")))))","v":2306691.5528955408},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BT3:BT52), \"NULL\")))))","v":1689255.3164023024},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BU3:BU52), \"NULL\")))))","v":1543043.1037652914},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!BV3:BV52), \"NULL\")))))","v":1849436.7116322522}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!F3:F52), \"NULL\")))))","v":166.41450189019591},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!G3:G52), \"NULL\")))))","v":151.90324970349616},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!H3:H52), \"NULL\")))))","v":182.31216583958093},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!L3:L52), \"NULL\")))))","v":62.542736370105224},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!M3:M52), \"NULL\")))))","v":57.090135227930759},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!N3:N52), \"NULL\")))))","v":3.1609740120161751},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!R3:R52), \"NULL\")))))","v":50.080203779715035},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!S3:S52), \"NULL\")))))","v":45.714441674469313},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Lycoming NPV 1%'!A3:A52,'Lycoming NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Lycoming NPV 2%'!A3:A52,'Lycoming NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Lycoming NPV 3%'!A3:A52,'Lycoming NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Lycoming NPV 4%'!A3:A52,'Lycoming NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Lycoming NPV 5%'!A3:A52,'Lycoming NPV 5%'!T3:T52), \"NULL\")))))","v":54.86307282086986}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Lycoming NPV 1%","index":242,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU42","v":31.630458945992078},{"$f":"'WTP Values '!CV42","v":28.872300484242153},{"$f":"'WTP Values '!CW42","v":34.652133146116746},{"$f":"C3","v":31.630458945992078},{"$f":"D3","v":28.872300484242153},{"$f":"E3","v":34.652133146116746},{"$f":"'WTP Values '!CC42","v":11.887518411285559},{"$f":"'WTP Values '!CD42","v":10.851140724140137},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"I3","v":11.887518411285559},{"$f":"J3","v":10.851140724140137},{"$f":"K3","v":0.60080736703100912},{"$f":"'WTP Values '!CI42","v":9.5187607550355988},{"$f":"'WTP Values '!CJ42","v":8.6889589200425252},{"$f":"'WTP Values '!CK42","v":10.427842242117327},{"$f":"O3","v":9.5187607550355988},{"$f":"P3","v":8.6889589200425252},{"$f":"Q3","v":10.427842242117327},{"$f":"'WTP Values '!BH42","v":21080144.469645638},{"$f":"'WTP Values '!BI42","v":19241967.573662557},{"$f":"'WTP Values '!BJ42","v":23093941.638620958},{"$f":"U3","v":21080144.469645638},{"$f":"V3","v":19241967.573662557},{"$f":"W3","v":23093941.638620958},{"$f":"'WTP Values '!AV42","v":7922446.0803223504},{"$f":"'WTP Values '!AW42","v":7231751.3481515124},{"$f":"'WTP Values '!AX42","v":8679130.1074752025},{"$f":"AA3","v":7922446.0803223504},{"$f":"AB3","v":7231751.3481515124},{"$f":"AC3","v":8679130.1074752025},{"$f":"'WTP Values '!BB42","v":6343785.6602320662},{"$f":"'WTP Values '!BC42","v":5790763.5686873747},{"$f":"'WTP Values '!BD42","v":6949643.7388354866},{"$f":"AG3","v":6343785.6602320662},{"$f":"AH3","v":5790763.5686873747},{"$f":"AI3","v":6949643.7388354866},{"$f":"'WTP Values '!CX42","v":1.5926281839440013},{"$f":"'WTP Values '!CY42","v":1.4540245213547469},{"$f":"'WTP Values '!CZ42","v":1.7444741047266006},{"$f":"AM3","v":1.5926281839440013},{"$f":"AN3","v":1.4540245213547469},{"$f":"AO3","v":1.7444741047266006},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"'WTP Values '!CG42","v":0.54872705864546434},{"$f":"'WTP Values '!CH42","v":0.65786345222899045},{"$f":"AS3","v":0.60080736703100912},{"$f":"AT3","v":0.54872705864546434},{"$f":"AU3","v":0.65786345222899045},{"$f":"'WTP Values '!CL42","v":0.48177197022705681},{"$f":"'WTP Values '!CM42","v":0.44007256276068762},{"$f":"'WTP Values '!CN42","v":0.52745535841849189},{"$f":"AY3","v":0.48177197022705681},{"$f":"AZ3","v":0.44007256276068762},{"$f":"BA3","v":0.52745535841849189},{"$f":"'WTP Values '!BK42","v":1061408.3172581648},{"$f":"'WTP Values '!BL42","v":969035.7963158557},{"$f":"'WTP Values '!BM42","v":1162606.1516838062},{"$f":"BE3","v":1061408.3172581648},{"$f":"BF3","v":969035.7963158557},{"$f":"BG3","v":1162606.1516838062},{"$f":"'WTP Values '!AY42","v":400408.54661850835},{"$f":"'WTP Values '!AZ42","v":365699.5837588312},{"$f":"'WTP Values '!BA42","v":438433.61988410691},{"$f":"BK3","v":400408.54661850835},{"$f":"BL3","v":365699.5837588312},{"$f":"BM3","v":438433.61988410691},{"$f":"'WTP Values '!BE42","v":321077.31194014265},{"$f":"'WTP Values '!BF42","v":293286.70873736916},{"$f":"'WTP Values '!BG42","v":351523.04225922102},{"$f":"BQ3","v":321077.31194014265},{"$f":"BR3","v":293286.70873736916},{"$f":"BS3","v":351523.04225922102}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":31.007213945683834},{"$f":"D3/(1+B4)^A4","v":28.303402101992113},{"$f":"E3/(1+B4)^A4","v":33.96934922666086},{"$f":"F3+C4","v":62.637672891675912},{"$f":"G3+D4","v":57.175702586234266},{"$f":"H3+E4","v":68.621482372777606},{"$f":"I3/(1+B4)^A4","v":11.65328733583527},{"$f":"J3/(1+B4)^A4","v":10.637330383433131},{"$f":"K3/(1+B4)^A4","v":0.58896908835507211},{"$f":"L3+I4","v":23.540805747120828},{"$f":"M3+J4","v":21.488471107573268},{"$f":"N3+K4","v":1.1897764553860812},{"$f":"O3/(1+B4)^A4","v":9.3312035634110373},{"$f":"P3/(1+B4)^A4","v":8.5177521027767131},{"$f":"Q3/(1+B4)^A4","v":10.222372553786224},{"$f":"R3+O4","v":18.849964318446638},{"$f":"S3+P4","v":17.206711022819238},{"$f":"T3+Q4","v":20.650214795903551},{"$f":"U3/(1+B4)^A4","v":20664782.34452077},{"$f":"V3/(1+B4)^A4","v":18862824.79527748},{"$f":"W3/(1+B4)^A4","v":22638899.753574118},{"$f":"X3+U4","v":41744926.814166412},{"$f":"Y3+V4","v":38104792.36894004},{"$f":"Z3+W4","v":45732841.392195076},{"$f":"AA3/(1+B4)^A4","v":7766342.5941793453},{"$f":"AB3/(1+B4)^A4","v":7089257.2768861018},{"$f":"AC3/(1+B4)^A4","v":8508116.9566466063},{"$f":"AD3+AA4","v":15688788.674501695},{"$f":"AE3+AB4","v":14321008.625037614},{"$f":"AF3+AC4","v":17187247.064121809},{"$f":"AG3/(1+B4)^A4","v":6218788.0210097702},{"$f":"AH3/(1+B4)^A4","v":5676662.6494337562},{"$f":"AI3/(1+B4)^A4","v":6812708.3019659705},{"$f":"AJ3+AG4","v":12562573.681241836},{"$f":"AK3+AH4","v":11467426.21812113},{"$f":"AL3+AI4","v":13762352.040801458},{"$f":"AM3/(1+B4)^A4","v":1.5612471168944233},{"$f":"AN3/(1+B4)^A4","v":1.4253744940248474},{"$f":"AO3/(1+B4)^A4","v":1.7101010731561617},{"$f":"AP3+AM4","v":3.1538753008384246},{"$f":"AQ3+AN4","v":2.8793990153795943},{"$f":"AR3+AO4","v":3.454575177882762},{"$f":"AS3/(1+B4)^A4","v":0.58896908835507211},{"$f":"AT3/(1+B4)^A4","v":0.53791496779282844},{"$f":"AU3/(1+B4)^A4","v":0.64490094326927794},{"$f":"AV3+AS4","v":1.1897764553860812},{"$f":"AW3+AT4","v":1.0866420264382928},{"$f":"AX3+AU4","v":1.3027643954982684},{"$f":"AY3/(1+B4)^A4","v":0.47227915912857249},{"$f":"AZ3/(1+B4)^A4","v":0.43140139472668132},{"$f":"BA3/(1+B4)^A4","v":0.51706240409615911},{"$f":"BB3+AY4","v":0.9540511293556293},{"$f":"BC3+AZ4","v":0.87147395748736889},{"$f":"BD3+BA4","v":1.0445177625146509},{"$f":"BE3/(1+B4)^A4","v":1040494.3802158267},{"$f":"BF3/(1+B4)^A4","v":949941.96286232304},{"$f":"BG3/(1+B4)^A4","v":1139698.2175118187},{"$f":"BH3+BE4","v":2101902.6974739917},{"$f":"BI3+BF4","v":1918977.7591781789},{"$f":"BJ3+BG4","v":2302304.3691956252},{"$f":"BK3/(1+B4)^A4","v":392518.91639889067},{"$f":"BL3/(1+B4)^A4","v":358493.85722853761},{"$f":"BM3/(1+B4)^A4","v":429794.74549956562},{"$f":"BN3+BK4","v":792927.46301739896},{"$f":"BO3+BL4","v":724193.44098736881},{"$f":"BP3+BM4","v":868228.36538367253},{"$f":"BQ3/(1+B4)^A4","v":314750.82044911542},{"$f":"BR3/(1+B4)^A4","v":287507.80191880127},{"$f":"BS3/(1+B4)^A4","v":344596.64960221649},{"$f":"BT3+BQ4","v":635828.13238925813},{"$f":"BU3+BR4","v":580794.51065617043},{"$f":"BV3+BS4","v":696119.69186143752}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":30.095296370365393},{"$f":"D4/(1+B5)^A5","v":27.471003233028132},{"$f":"E4/(1+B5)^A5","v":32.970315690910581},{"$f":"F4+C5","v":92.732969262041308},84.646705819262394,101.59179806368819,{"$f":"I4/(1+B5)^A5","v":11.310565879131701},{"$f":"J4/(1+B5)^A5","v":10.32448807041159},{"$f":"K4/(1+B5)^A5","v":0.57164759459135939},{"$f":"L4+I5","v":34.851371626252529},31.812959177984858,1.7614240499774407,{"$f":"O4/(1+B5)^A5","v":9.0567742469540828},{"$f":"P4/(1+B5)^A5","v":8.2672462734450551},{"$f":"Q4/(1+B5)^A5","v":9.9217340891508652},{"$f":"R4+O5","v":27.906738565400723},25.473957296264295,30.571948885054418,{"$f":"U4/(1+B5)^A5","v":20057034.152660992},{"$f":"V4/(1+B5)^A5","v":18308071.908381611},{"$f":"W4/(1+B5)^A5","v":21973093.06074062},{"$f":"X4+U5","v":61801960.966827407},56412864.277321652,67705934.452935696,{"$f":"AA4/(1+B5)^A5","v":7537935.607341297},{"$f":"AB4/(1+B5)^A5","v":6880763.2690700116},{"$f":"AC4/(1+B5)^A5","v":8257894.4955373304},{"$f":"AD4+AA5","v":23226724.281842992},21201771.894107625,25445141.559659138,{"$f":"AG4/(1+B5)^A5","v":6035894.3852425367},{"$f":"AH4/(1+B5)^A5","v":5509712.8406492444},{"$f":"AI4/(1+B5)^A5","v":6612347.5585930431},{"$f":"AJ4+AG5","v":18598468.066484373},16977139.058770373,20374699.5993945,{"$f":"AM4/(1+B5)^A5","v":1.5153310701381668},{"$f":"AN4/(1+B5)^A5","v":1.3834544410078682},{"$f":"AO4/(1+B5)^A5","v":1.6598072535658626},{"$f":"AP4+AM5","v":4.6692063709765916},4.2628534563874627,5.1143824314486244,{"$f":"AS4/(1+B5)^A5","v":0.57164759459135939},{"$f":"AT4/(1+B5)^A5","v":0.52209496816253553},{"$f":"AU4/(1+B5)^A5","v":0.62593450192640598},{"$f":"AV4+AS5","v":1.7614240499774407},1.6087369946008283,1.9286988974246744,{"$f":"AY4/(1+B5)^A5","v":0.45838949892174474},{"$f":"AZ4/(1+B5)^A5","v":0.4187139435239618},{"$f":"BA4/(1+B5)^A5","v":0.50185567527951458},{"$f":"BB4+AY5","v":1.412440628277374},1.2901879010113306,1.5463734377941654,{"$f":"BE4/(1+B5)^A5","v":1009893.5944115621},{"$f":"BF4/(1+B5)^A5","v":922004.31025721913},{"$f":"BG4/(1+B5)^A5","v":1106179.861527669},{"$f":"BH4+BE5","v":3111796.2918855539},2840982.0694353981,3408484.2307232944,{"$f":"BK4/(1+B5)^A5","v":380974.99313199805},{"$f":"BL4/(1+B5)^A5","v":347950.60591859819},{"$f":"BM4/(1+B5)^A5","v":417154.54561294772},{"$f":"BN4+BK5","v":1173902.456149397},1072144.0469059669,1285382.9109966203,{"$f":"BQ4/(1+B5)^A5","v":305494.04538005439},{"$f":"BR4/(1+B5)^A5","v":279052.23999472125},{"$f":"BS4/(1+B5)^A5","v":334462.11311278597},{"$f":"BT4+BQ5","v":941322.17776931252},859846.75065089168,1030581.8049742235]
[4,0.01,28.920988273306186,26.399094150163933,31.683825330358452,121.6539575353475,111.04579996942633,133.27562339404665,10.86923149482357,9.9216301025128573,0.54934210237317782,45.720603121076095,41.734589280497715,2.3107661523506184,8.7033820357410328,7.9446611717795079,9.5345914428590994,36.610120601141759,33.418618468043803,40.106540327913521,19274415.589327771,17593697.249332733,21115710.538863499,81076376.556155175,74006561.526654392,88821644.991799191,7243807.9566321261,6612278.2566156089,7935674.2970242156,30470532.238475118,27814050.150723234,33380815.856683355,5800375.8655922692,5294725.7436085073,6354336.0346968519,24398843.93207664,22271864.802378882,26729035.634091351,1.4562033737868902,1.3294725252960231,1.5950421463067999,6.1254097447634823,5.5923259816834854,6.7094245777554242,0.54934210237317782,0.50172300235757838,0.60151075328491765,2.3107661523506184,2.1104599969584066,2.5302096507095921,0.4405032985811238,0.40237586968741529,0.48227343971076431,1.8529439268584977,1.692563770698746,2.0286468775049298,970487.89424861246,886028.01968562382,1063017.1043908133,4082284.1861341661,3727010.0891210218,4471501.3351141075,366109.48013932607,334373.69313865912,400877.31894570321,1540011.936288723,1406517.7400446259,1686260.2299423236,293573.77296677377,268163.71771882876,321411.51667557569,1234895.9507360863,1128010.4683697205,1351993.3216497991]
[5,0.01,27.517327993727992,25.117832267781029,30.146072653961632,149.1712855290755,136.16363223720737,163.42169604800827,10.341700817979239,9.440090607667214,0.52268016116583271,56.062303939055333,51.174679888164931,2.8334463135164514,8.280969373140568,7.559072504609829,9.0718366032293574,44.891089974282323,40.977690972653633,49.178376931142878,18338945.081917986,16739799.250881335,20090874.047164831,99415321.638073161,90746360.777535722,108912519.03896402,6892234.7183482246,6291355.8780779252,7550521.8016413487,37362766.956823342,34105406.028801158,40931337.658324704,5518858.6113333395,5037749.8703316227,6045932.7045371821,29917702.543409981,27309614.672710504,32774968.338628534,1.3855275443354111,1.2649474904350615,1.5176278724975438,7.5109372890988935,6.8572734721185471,8.2270524502529678,0.52268016116583271,0.47737222142627578,0.57231684247708769,2.8334463135164514,2.5878322183846825,3.1025264931866801,0.41912377387752997,0.38284683352850019,0.45886662992887428,2.2720677007360277,2.0754106042272462,2.4875135074338042,923385.93161528185,843025.25898902805,1011424.3001669403,5005670.1177494479,4570035.34811005,5482925.6352810478,348340.60826011322,318145.09585978236,381421.01391662349,1888352.5445488363,1724662.8359044082,2067681.2438589472,279325.371759139,255148.57607052752,305812.02971845464,1514221.3224952254,1383159.044440248,1657805.3513682538]
[9,0.01,20.41573627481198,18.635495404599677,22.366062183249845,242.01642656207696,220.91272851126965,265.13638171029822,7.6727448457566449,7.0038195678152846,0.38778839024159889,90.955832525306178,83.026120697859355,4.5970010194695394,6.143840959426262,5.6082491283845481,6.7306034823559582,72.831585123900197,66.482462109195254,79.787306295474821,13606083.644314423,12419640.703384595,14905879.893966138,161292039.57068765,147227463.25472605,176700352.0295237,5113506.8923106324,4667701.1099007474,5601905.1658890434,60617586.77811718,55332824.036904484,66407258.202133611,4094567.6837750264,3737622.0828781431,4485616.0328948246,48538667.712238461,44307289.639790647,53174313.607788943,1.0279546383677574,0.93849353295108118,1.1259628992784432,12.18579163136098,11.125283366667665,13.347621347413497,0.38778839024159889,0.3541733913911036,0.42461498166931477,4.5970010194695394,4.1985151754531138,5.0335583857984449,0.31095753322916792,0.28404283979702621,0.34044366895197486,3.6862168472233834,3.3671591439507784,4.0357574714115199,685081.18462759175,625459.75991738564,750398.8679006563,8121230.5045810128,7414453.9298509462,8895532.8409882374,258441.88046408482,236039.13779995398,282984.99155034451,3063674.9780643047,2798103.7710414198,3354618.9813497015,207237.89482751355,189300.57602747576,226888.95338311858,2456682.1435816307,2244045.8839995652,2689633.7700021407]
[16,0.01,8.255056171294811,7.5352198556107863,9.0436659823624481,333.85609862871178,304.74403215468806,365.74954543272906,3.102456792992502,2.8319783899863977,0.15680134681059274,125.47148069982897,114.53262546769332,6.3414572620286691,2.4842480106945199,2.2676826813514461,2.721504092022887,100.46949792547821,91.711028636785315,110.06475543125497,5501588.7373959329,5021853.2534743696,6027158.3719014153,222498661.91262659,203096902.10477191,243754074.8489866,2067634.7921092159,1887374.2457471413,2265117.5146563025,83620567.899091244,76330359.147467136,91607286.575265393,1655629.0584745333,1511298.922845982,1813748.5621859306,66957976.635056235,61120887.826011464,73352743.615535215,0.41565110202458438,0.37947770908788564,0.45528051769580929,16.810019512064265,15.347072732610021,18.412736905185952,0.15680134681059274,0.14320919906859783,0.17169209465044349,6.3414572620286691,5.7917551978674613,6.9436781162929142,0.12573496586851335,0.11485207126580299,0.13765761726789008,5.0850514272747702,4.6449186579203428,5.5672346854998604,277011.00684648444,252903.22041300643,303422.06237443199,11203050.8459245,10228068.803616643,12271183.124646941,104500.38203511854,95441.884384380945,114424.33275177071,4226269.2254924234,3859919.848533764,4627619.7917994065,83796.167798889059,76543.254053161421,91742.028287009874,3388936.5597116156,3095609.726242064,3710287.974864488]
[19,0.01,4.8235396019042387,4.4029296262066264,5.2843348497139599,{"$f":"F20+C21","v":351.47738318420591},320.8287504786702,385.05420046998915,1.8128069505127198,1.6547628062588691,9.1621121683316514E-2,{"$f":"L20+I21","v":132.0940006241085},120.57778082817262,6.6761662080976327,1.4515793002359811,1.3250372851594319,1.5902111981096079,{"$f":"R20+O21","v":105.77238626379004},96.551635530365317,115.87409179788506,3214651.7961315401,2934335.9439898096,3521749.154767429,{"$f":"X20+U21","v":234242380.99064586},213816575.39822766,256619677.52066958,1208146.6309937318,1102817.9856161461,1323538.4239908627,{"$f":"AD20+AA21","v":88034151.558920145},80359157.735497221,96442417.851074964,967406.17676048237,883072.1503763434,1059797.5151304721,{"$f":"AJ20+AG21","v":70492090.77702561},64346914.132226624,77224380.447944999,0.24287049168270533,0.22173389494189341,0.26602648867702927,{"$f":"AP20+AM21","v":17.697270451682172},16.157107765146428,19.384580995452414,9.1621121683316514E-2,8.3679048177333071E-2,0.10032198457474663,{"$f":"AV20+AS21","v":6.6761662080976327},6.0974502767849383,7.3101729278345484,7.3468620276598784E-2,6.7109599573376894E-2,8.0435184766440682E-2,{"$f":"BB20+AY21","v":5.3534459198342192},4.8900824687494051,5.8610793298941246,161861.23194820175,147774.7302741748,177293.56452397935,{"$f":"BH20+BE21","v":11794359.938843757},10767917.293975182,12918869.389957493,61060.969265513078,55767.968073828175,66859.666245379834,{"$f":"BN20+BK21","v":4449336.2682585111},4063650.5765084419,4871870.54983819,48963.220295369108,44725.245900553396,53606.092728985175,{"$f":"BT20+BQ21","v":3567808.2823025179},3258999.3425555625,3906120.9713454829]
[25,0.01,1.2588685616662518,1.1490959218977512,1.3791289303390546,366.13834459818599,334.21128419577741,401.11573115579955,0.47311432406807841,0.43186726879811144,2.3911682952948446E-2,137.60395699348709,125.60736815493017,6.9546450515540847,0.37883954453513202,0.34581405336950005,0.41502030644042226,110.18440520972976,100.57903493269183,120.70747701698022,838973.95208621025,765815.88918597007,919121.57023883134,244013190.36139518,222735375.6157082,267323897.39426181,315307.41678591934,287818.28406346997,345422.87399519386,91706266.35454379,83711130.201397285,100465261.5230518,252477.91514031278,230468.05034065136,276590.61262875731,73432484.305365711,67030977.660453267,80445593.863467887,6.3385408179313332E-2,5.7869086280116916E-2,6.9428762030639565E-2,18.435465885124625,16.831059333125939,20.193158183053573,2.3911682952948446E-2,2.1838925709040256E-2,2.6182472385062935E-2,6.9546450515540847,6.3517894960591281,7.615097706361011,1.9174163367228034E-2,1.7514558200285777E-2,2.0992327981367461E-2,5.576750939780224,5.0940594920674087,6.1055589522282299,42243.255590089706,38566.898482066601,46270.853560914882,12286330.871367052,11217072.851370355,13457746.298401846,15935.960082690681,14554.56937234104,17449.329502048513,4634928.7145086667,4233155.1510627149,5075087.910505889,12778.636394618916,11672.591213881957,13990.353644789051,3716630.0900826845,3394939.9916423708,4069054.6096934774]
[36,0.01,4.2305022264846816E-2,3.8616047807234932E-2,4.6346443052691103E-2,369.85487338864897,337.60373373878917,405.18730187528848,1.5899286568111449E-2,1.4513154890277128E-2,8.0356624235297333E-4,139.00072156456514,126.88235999047362,7.0252389648737008,1.2731126866135988E-2,1.1621285710661991E-2,1.3947002760229707E-2,111.30284451078523,101.59997383340857,121.93273195183299,28194.215665895259,25735.695710681492,30887.623757628968,246490073.92360744,224996276.30623499,270037398.9318701,10596.092152578582,9672.3035957134489,11608.139896521025,92637141.211550564,84560849.522155985,101485045.55387104,8484.6696046292927,7745.0150856829323,9294.9910592885135,74177869.065259174,67711383.201154977,81262165.987285137,2.130104115669522E-3,1.9447248569670267E-3,2.3331945947075439E-3,18.622597172351192,17.00190490969127,20.398131125289531,8.0356624235297333E-4,7.3391000974589826E-4,8.7987746372244547E-4,7.0252389648737008,6.4162640556930572,7.6923956192549428,6.4435909582707181E-4,5.8858708302422845E-4,7.0545959259419775E-4,5.6333583826517977,5.14576732065711,6.1675341208020855,1419.6095785511818,1296.063424453421,1554.9593894989457,12411044.666265268,11330933.021472422,13594350.678441985,535.53736000651202,489.11490849938849,586.39503405639834,4681976.0840708995,4276124.2725041937,5126603.165905389,429.43363084164298,392.26432864295259,470.15410540754681,3754356.1653137621,3429400.7150464701,4110358.0099792033]
[39,0.01,1.3606778550597732E-2,1.2420275014225749E-2,1.490664118500825E-2,369.91781350845736,337.6611855150889,405.25625469748934,5.1137680554904398E-3,4.6679395043509615E-3,2.5845507991892433E-4,139.02437603743599,126.9039522189772,7.0264344861820476,4.0947768064649413E-3,3.7378129752126269E-3,4.4858451276767837E-3,111.3217854924312,101.61726362728642,121.95348187649209,9068.2483647433983,8277.5021412006572,9934.5428491470047,246532020.41640931,225034565.0881494,270083352.59495372,3408.0747793783307,3110.9519876173881,3733.5848204379145,92652905.753769904,84575239.67997995,101502315.78980817,2728.9672526921299,2491.0684240318997,2989.5950457546132,74190492.297510564,67722905.998007759,81275994.791043401,6.8511617391857566E-4,6.2549170415119259E-4,7.5043719317499169E-4,18.625766276184901,17.004798211926776,20.401602380934026,2.5845507991892433E-4,2.3605119307495111E-4,2.8299944450049932E-4,7.0264344861820476,6.4173559445863617,7.6937046740673178,2.0724847913075779E-4,1.8931024421438056E-4,2.2690054132888191E-4,5.6343170404309406,5.1466430025393057,6.1685836820338444,456.59621788461078,416.85944268420798,500.12946301332983,12413156.718030559,11332861.265043687,13596664.099521391,172.24759314771464,157.31650497858803,188.60520440396272,4682772.8401957322,4276851.9627237683,5127475.5865240935,138.12091340977173,126.16596251217865,151.21804585954962,3754995.0635515582,3429984.3139318884,4111057.4908951456]
[44,0.01,1.6837081820640048E-3,1.5368897632289584E-3,1.844553700713246E-3,369.94132387029441,337.68264578642464,405.28201101642492,6.3277969022495465E-4,5.7761268823694142E-4,3.1981334239939028E-5,139.0332118200489,126.912017680348,7.0268810556933348,5.066893083571257E-4,4.6251846210240845E-4,5.5508025774473723E-4,111.32886061928833,101.62372197708611,121.96123270757269,1122.108654295419,1024.2614025330511,1229.3042778622626,246547688.91571584,225048867.3030141,270100517.91415113,421.71652678754009,384.95043452658962,461.99526855128664,92658794.368105263,84580614.913112074,101508766.83402497,337.68349171381374,308.24579616896517,369.93367834107471,74195207.521420017,67727210.170357764,81281160.338568926,8.4776547468718664E-5,7.7398591898613435E-5,9.2859396335099098E-5,18.626950048603138,17.005878962689057,20.402899017745007,3.1981334239939028E-5,2.9209068383699546E-5,3.5018463661564284E-5,7.0268810556933348,6.4177638037236751,7.6941936523596564,2.5645009120652532E-5,2.3425324807559643E-5,2.8076763102270671E-5,5.6346751330328324,5.1469701007076498,6.1689757302918382,56.499397347657052,51.582353002078484,61.886218390011877,12413945.644098256,11333581.532246999,13597528.244153211,21.313985587786238,19.466406807548559,23.338082901397421,4683070.4568009721,4277123.7807695484,5127801.4664951256,17.091136682897709,15.611826310673957,18.711781054029796,3755233.7146503073,3430202.3087657988,4111318.7717678547]
[50,0.01,9.8781426685903584E-5,9.0167741113314793E-5,1.0821806777220446E-4,369.9440329345399,337.68511862177178,405.28497887898726,3.7124533362818212E-5,3.3887942117131144E-5,1.8763119744819429E-6,139.03422995421985,126.91294705154075,7.0269325132380773,2.9726940392161094E-5,2.7135482289477364E-5,3.2565987603616601E-5,111.32967587569883,101.62446616318788,121.96212582438217,65.832960217619956,60.09236263108756,72.122017159445377,246549494.37373242,225050515.32609388,270102495.8485114,24.74167472538522,22.58464592081522,27.104787062143298,92659472.904431581,84581234.293281138,101509510.17831524,19.811543018622682,18.084463709249302,21.703628286048428,74195750.849701852,67727706.133775949,81281755.556975454,4.9737528139819386E-6,4.5408957518117087E-6,5.4479652405847605E-6,18.627086452949236,17.006003496002013,20.403048427288269,1.8763119744819429E-6,1.7136659890616832E-6,2.0544972327670816E-6,7.0269325132380773,6.4178108007292396,7.6942499966055582,1.5045662991348269E-6,1.3743397043036206E-6,1.6472348032213827E-6,5.6347163955140767,5.1470077917461268,6.1690209054331469,3.3147615105449195,3.0262835779030013,3.6308007586366813,12414036.55088298,11333664.527572259,13597627.818261903,1.2504696046219461,1.1420740585465268,1.3692213114316818,4683104.7507225079,4277155.1019612076,5127839.0171625279,1.0027194042323888,0.9159297867463092,1.0978009420168389,3755261.2140636821,3430227.4279883076,4111348.8787766364]

{"sheet":"Lycoming NPV 2%","index":243,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU42","v":31.630458945992078},{"$f":"'WTP Values '!CV42","v":28.872300484242153},{"$f":"'WTP Values '!CW42","v":34.652133146116746},{"$f":"C3","v":31.630458945992078},{"$f":"D3","v":28.872300484242153},{"$f":"E3","v":34.652133146116746},{"$f":"'WTP Values '!CC42","v":11.887518411285559},{"$f":"'WTP Values '!CD42","v":10.851140724140137},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"I3","v":11.887518411285559},{"$f":"J3","v":10.851140724140137},{"$f":"K3","v":0.60080736703100912},{"$f":"'WTP Values '!CI42","v":9.5187607550355988},{"$f":"'WTP Values '!CJ42","v":8.6889589200425252},{"$f":"'WTP Values '!CK42","v":10.427842242117327},{"$f":"O3","v":9.5187607550355988},{"$f":"P3","v":8.6889589200425252},{"$f":"Q3","v":10.427842242117327},{"$f":"'WTP Values '!BH42","v":21080144.469645638},{"$f":"'WTP Values '!BI42","v":19241967.573662557},{"$f":"'WTP Values '!BJ42","v":23093941.638620958},{"$f":"U3","v":21080144.469645638},{"$f":"V3","v":19241967.573662557},{"$f":"W3","v":23093941.638620958},{"$f":"'WTP Values '!AV42","v":7922446.0803223504},{"$f":"'WTP Values '!AW42","v":7231751.3481515124},{"$f":"'WTP Values '!AX42","v":8679130.1074752025},{"$f":"AA3","v":7922446.0803223504},{"$f":"AB3","v":7231751.3481515124},{"$f":"AC3","v":8679130.1074752025},{"$f":"'WTP Values '!BB42","v":6343785.6602320662},{"$f":"'WTP Values '!BC42","v":5790763.5686873747},{"$f":"'WTP Values '!BD42","v":6949643.7388354866},{"$f":"AG3","v":6343785.6602320662},{"$f":"AH3","v":5790763.5686873747},{"$f":"AI3","v":6949643.7388354866},{"$f":"'WTP Values '!CX42","v":1.5926281839440013},{"$f":"'WTP Values '!CY42","v":1.4540245213547469},{"$f":"'WTP Values '!CZ42","v":1.7444741047266006},{"$f":"AM3","v":1.5926281839440013},{"$f":"AN3","v":1.4540245213547469},{"$f":"AO3","v":1.7444741047266006},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"'WTP Values '!CG42","v":0.54872705864546434},{"$f":"'WTP Values '!CH42","v":0.65786345222899045},{"$f":"AS3","v":0.60080736703100912},{"$f":"AT3","v":0.54872705864546434},{"$f":"AU3","v":0.65786345222899045},{"$f":"'WTP Values '!CL42","v":0.48177197022705681},{"$f":"'WTP Values '!CM42","v":0.44007256276068762},{"$f":"'WTP Values '!CN42","v":0.52745535841849189},{"$f":"AY3","v":0.48177197022705681},{"$f":"AZ3","v":0.44007256276068762},{"$f":"BA3","v":0.52745535841849189},{"$f":"'WTP Values '!BK42","v":1061408.3172581648},{"$f":"'WTP Values '!BL42","v":969035.7963158557},{"$f":"'WTP Values '!BM42","v":1162606.1516838062},{"$f":"BE3","v":1061408.3172581648},{"$f":"BF3","v":969035.7963158557},{"$f":"BG3","v":1162606.1516838062},{"$f":"'WTP Values '!AY42","v":400408.54661850835},{"$f":"'WTP Values '!AZ42","v":365699.5837588312},{"$f":"'WTP Values '!BA42","v":438433.61988410691},{"$f":"BK3","v":400408.54661850835},{"$f":"BL3","v":365699.5837588312},{"$f":"BM3","v":438433.61988410691},{"$f":"'WTP Values '!BE42","v":321077.31194014265},{"$f":"'WTP Values '!BF42","v":293286.70873736916},{"$f":"'WTP Values '!BG42","v":351523.04225922102},{"$f":"BQ3","v":321077.31194014265},{"$f":"BR3","v":293286.70873736916},{"$f":"BS3","v":351523.04225922102}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":30.402209675117337},{"$f":"D3/(1+B4)^A4","v":27.751153867975926},{"$f":"E3/(1+B4)^A4","v":33.306548583349432},{"$f":"F3+C4","v":62.032668621109416},{"$f":"G3+D4","v":56.623454352218076},{"$f":"H3+E4","v":67.958681729466178},{"$f":"I3/(1+B4)^A4","v":11.425911583319452},{"$f":"J3/(1+B4)^A4","v":10.429777704863646},{"$f":"K3/(1+B4)^A4","v":0.57747728472799797},{"$f":"L3+I4","v":23.313429994605009},{"$f":"M3+J4","v":21.280918429003783},{"$f":"N3+K4","v":1.1782846517590071},{"$f":"O3/(1+B4)^A4","v":9.1491356738135323},{"$f":"P3/(1+B4)^A4","v":8.3515560554041954},{"$f":"Q3/(1+B4)^A4","v":10.022916418797893},{"$f":"R3+O4","v":18.667896428849133},{"$f":"S3+P4","v":17.040514975446719},{"$f":"T3+Q4","v":20.45075866091522},{"$f":"U3/(1+B4)^A4","v":20261576.768209957},{"$f":"V3/(1+B4)^A4","v":18494778.521398075},{"$f":"W3/(1+B4)^A4","v":22197175.738774471},{"$f":"X3+U4","v":41341721.237855598},{"$f":"Y3+V4","v":37736746.095060632},{"$f":"Z3+W4","v":45291117.377395429},{"$f":"AA3/(1+B4)^A4","v":7614807.8434470883},{"$f":"AB3/(1+B4)^A4","v":6950933.6295189466},{"$f":"AC3/(1+B4)^A4","v":8342108.907607846},{"$f":"AD3+AA4","v":15537253.923769439},{"$f":"AE3+AB4","v":14182684.977670459},{"$f":"AF3+AC4","v":17021239.015083048},{"$f":"AG3/(1+B4)^A4","v":6097448.7314802632},{"$f":"AH3/(1+B4)^A4","v":5565901.1617525714},{"$f":"AI3/(1+B4)^A4","v":6679780.6024947008},{"$f":"AJ3+AG4","v":12441234.39171233},{"$f":"AK3+AH4","v":11356664.730439946},{"$f":"AL3+AI4","v":13629424.341330187},{"$f":"AM3/(1+B4)^A4","v":1.5307844905267218},{"$f":"AN3/(1+B4)^A4","v":1.3975629770806872},{"$f":"AO3/(1+B4)^A4","v":1.6767340491412923},{"$f":"AP3+AM4","v":3.1234126744707229},{"$f":"AQ3+AN4","v":2.8515874984354341},{"$f":"AR3+AO4","v":3.4212081538678927},{"$f":"AS3/(1+B4)^A4","v":0.57747728472799797},{"$f":"AT3/(1+B4)^A4","v":0.52741931819056553},{"$f":"AU3/(1+B4)^A4","v":0.63231781259995234},{"$f":"AV3+AS4","v":1.1782846517590071},{"$f":"AW3+AT4","v":1.07614637683603},{"$f":"AX3+AU4","v":1.2901812648289428},{"$f":"AY3/(1+B4)^A4","v":0.46306417745776318},{"$f":"AZ3/(1+B4)^A4","v":0.42298400880496695},{"$f":"BA3/(1+B4)^A4","v":0.50697362400854662},{"$f":"BB3+AY4","v":0.94483614768481994},{"$f":"BC3+AZ4","v":0.86305657156565463},{"$f":"BD3+BA4","v":1.0344289824270385},{"$f":"BE3/(1+B4)^A4","v":1020192.5386948911},{"$f":"BF3/(1+B4)^A4","v":931406.95532089169},{"$f":"BG3/(1+B4)^A4","v":1117460.7378737084},{"$f":"BH3+BE4","v":2081600.8559530559},{"$f":"BI3+BF4","v":1900442.7516367473},{"$f":"BJ3+BG4","v":2280066.8895575143},{"$f":"BK3/(1+B4)^A4","v":384860.19475058472},{"$f":"BL3/(1+B4)^A4","v":351499.02322071436},{"$f":"BM3/(1+B4)^A4","v":421408.70807776519},{"$f":"BN3+BK4","v":785268.74136909307},{"$f":"BO3+BL4","v":717198.60697954556},{"$f":"BP3+BM4","v":859842.3279618721},{"$f":"BQ3/(1+B4)^A4","v":308609.48860067537},{"$f":"BR3/(1+B4)^A4","v":281898.02839039714},{"$f":"BS3/(1+B4)^A4","v":337872.97410536429},{"$f":"BT3+BQ4","v":629686.80054081802},{"$f":"BU3+BR4","v":575184.73712776625},{"$f":"BV3+BS4","v":689396.01636458538}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":28.648681196445313},{"$f":"D4/(1+B5)^A5","v":26.150532099245321},{"$f":"E4/(1+B5)^A5","v":31.385504616766397},{"$f":"F4+C5","v":90.681349817554732},82.773986451463401,99.344186346232576,{"$f":"I4/(1+B5)^A5","v":10.766891677521704},{"$f":"J4/(1+B5)^A5","v":9.8282124756538281},{"$f":"K4/(1+B5)^A5","v":0.54416974309277544},{"$f":"L4+I5","v":34.080321672126715},31.109130904657611,1.7224543948517825,{"$f":"O4/(1+B5)^A5","v":8.6214348872356155},{"$f":"P4/(1+B5)^A5","v":7.8698577992289884},{"$f":"Q4/(1+B5)^A5","v":9.4448179987315335},{"$f":"R4+O5","v":27.289331316084748},24.910372774675707,29.895576659646753,{"$f":"U4/(1+B5)^A5","v":19092936.321823768},{"$f":"V4/(1+B5)^A5","v":17428042.873214372},{"$f":"W4/(1+B5)^A5","v":20916894.462512977},{"$f":"X4+U5","v":60434657.559679367},55164788.968275003,66208011.839908406,{"$f":"AA4/(1+B5)^A5","v":7175603.5041642059},{"$f":"AB4/(1+B5)^A5","v":6550020.0050498554},{"$f":"AC4/(1+B5)^A5","v":7860955.5408627214},{"$f":"AD4+AA5","v":22712857.427933645},20732704.982720315,24882194.555945769,{"$f":"AG4/(1+B5)^A5","v":5745762.1234293971},{"$f":"AH4/(1+B5)^A5","v":5244872.9766007904},{"$f":"AI4/(1+B5)^A5","v":6294506.4516048701},{"$f":"AJ4+AG5","v":18186996.515141726},16601537.707040736,19923930.792935058,{"$f":"AM4/(1+B5)^A5","v":1.4424924148015488},{"$f":"AN4/(1+B5)^A5","v":1.316954807239191},{"$f":"AO4/(1+B5)^A5","v":1.5800239436013415},{"$f":"AP4+AM5","v":4.5659050892722721},4.1685423056746256,5.0012320974692344,{"$f":"AS4/(1+B5)^A5","v":0.54416974309277544},{"$f":"AT4/(1+B5)^A5","v":0.49699900320254425},{"$f":"AU4/(1+B5)^A5","v":0.59584719734486769},{"$f":"AV4+AS5","v":1.7224543948517825},1.5731453800385742,1.8860284621738104,{"$f":"AY4/(1+B5)^A5","v":0.43635571674710633},{"$f":"AZ4/(1+B5)^A5","v":0.39858727865316412},{"$f":"BA4/(1+B5)^A5","v":0.47773256892950927},{"$f":"BB4+AY5","v":1.3811918644319263},1.2616438502188188,1.5121615513565478,{"$f":"BE4/(1+B5)^A5","v":961350.21475044591},{"$f":"BF4/(1+B5)^A5","v":877685.57655133749},{"$f":"BG4/(1+B5)^A5","v":1053008.211277816},{"$f":"BH4+BE5","v":3042951.0707035018},2778128.328188085,3333075.1008353303,{"$f":"BK4/(1+B5)^A5","v":362662.35719160124},{"$f":"BL4/(1+B5)^A5","v":331225.38015234936},{"$f":"BM4/(1+B5)^A5","v":397102.8375942937},{"$f":"BN4+BK5","v":1147931.0985606944},1048423.9871318949,1256945.1655561659,{"$f":"BQ4/(1+B5)^A5","v":290809.61376155796},{"$f":"BR4/(1+B5)^A5","v":265638.80821704806},{"$f":"BS4/(1+B5)^A5","v":318385.24973932002},{"$f":"BT4+BQ5","v":920496.41430237598},840823.54534481431,1007781.2661039054]
[4,0.02,26.466953085027807,24.159049468047328,28.995354883733683,117.14830290258254,106.93303591951073,128.33954122996624,9.9469436288013693,9.0797491416495131,0.50272872813828395,44.027265300928086,40.188880046307126,2.2251831229900665,7.96487318635804,7.2705321312967905,8.7255519077810231,35.254204502442789,32.180904905972497,38.621128567427775,17638921.890332386,16100817.693013087,19323977.27587194,78073579.45001176,71265606.661288083,85531989.115780354,6629148.476301929,6051206.022047475,7262307.8206238085,29342005.904235572,26783911.00476779,32144502.376569577,5308196.0567666404,4845451.9095227094,5815150.9944095435,23495192.571908366,21446989.616563447,25739081.787344601,1.3326400194923522,1.2166626749515563,1.4596978933084743,5.8985451087646243,5.3852049806261819,6.4609299907777089,0.50272872813828395,0.45915025584840741,0.55047070787777375,2.2251831229900665,2.0322956358869817,2.4364991700515839,0.40312523303733544,0.36823303425608134,0.4413510486694236,1.7843170974692617,1.6298768844749001,1.9535126000259715,888138.99870680668,810845.80538639717,972816.81955737167,3931090.0694103083,3588974.1335744821,4305891.9203927023,335043.95988345472,306001.05243764131,366861.64017363795,1482975.0584441491,1354425.0395695362,1623806.8057298039,268663.1315181526,245409.19794645428,294138.75668598025,1189159.5458205286,1086232.7432912686,1301920.0227898858]
[5,0.02,23.971934851432625,21.881595439415506,26.261986260149914,141.12023775401516,128.81463135892625,154.60152749011615,9.0092533082467856,8.2238085431186967,0.45533689806145156,53.03651860917487,48.412688589425827,2.6805200210515179,7.2140310412726505,6.5851449551738668,7.9030011956474739,42.468235543715437,38.766049861146364,46.524129763075251,15976115.008257383,14583006.648016581,17502321.587210383,94049694.458269149,85848613.309304669,103034310.70299074,6004224.0179236988,5480763.7307967236,6577695.9436077336,35346229.922159269,32264674.735564515,38722198.320177309,4807796.7132312153,4388675.0820039157,5266961.4194497969,28302989.285139583,25835664.698567361,31006043.206794396,1.2070131240665631,1.1019688698737049,1.3220933550133067,7.1055582328311875,6.4871738504998868,7.7830233457910154,0.45533689806145156,0.4158665330631911,0.49857828003378307,2.6805200210515179,2.4481621689501729,2.9350774500853669,0.3651229437817794,0.3335200043228877,0.39974524273063966,2.149440041251041,1.9633968887977877,2.3532578427566113,804414.85454024666,734408.02795981185,881110.16579386138,4735504.9239505548,4323382.1615342936,5187002.0861865636,303459.63711386331,277154.58103315142,332277.8904500003,1786434.6955580125,1631579.6206026876,1956084.6961798042,243336.47568137755,222274.67159575218,266410.53429555747,1432496.0215019062,1308507.4148870208,1568330.5570854433]
[9,0.02,13.234207383998946,12.080191846536906,14.498478101019197,209.98802548719925,191.6771862308797,230.04829081667822,4.9737464829290161,4.5401252932001341,0.25137824609814113,78.918757498612976,72.038462003873335,3.9886349077774219,3.9826565300840722,3.6354668294644203,4.3630168956904081,63.193069042971963,57.684187582435037,69.228271592679135,8819948.0150539689,8050853.4441704815,9662522.2378635406,139946686.25339964,127743412.89771582,153315866.00405964,3314757.2912096758,3025770.1051498065,3631354.447027083,52595468.572753362,48010090.179394893,57618936.144021831,2654244.6055082562,2422859.75396589,2907736.0730585493,42115071.020015478,38443672.598242491,46137236.549406931,0.66635680841384837,0.60836493361936528,0.72988925381663072,10.573126626227507,9.6529657938441549,11.581200051209031,0.25137824609814113,0.22958780660518988,0.27525055428432615,3.9886349077774219,3.6428845933947498,4.3674183675182618,0.20157374816056942,0.18412668527912071,0.22068771151979494,3.1983837141217424,2.9215500376708166,3.5016662083866641,444094.02385468059,405445.29286975745,486435.27251905476,7046468.6319379024,6433226.7148645418,7718299.9661245244,167531.23163097203,153008.97593582698,183440.95036910148,2658228.9000670267,2427803.3286247361,2910669.4374516695,134338.98445065686,122711.37554558489,147077.50050216177,2131565.3648329778,1947069.341439422,2333688.2238510922]
[16,0.02,2.1831436122706114,1.9927747011624637,2.3917004574187901,250.99697939945787,229.11018212641341,274.97485143272678,0.82048002938116615,0.74894893552462238,4.1467901802451468E-2,94.330949129847781,86.106987870396708,4.7675828726738363,0.65698767680136061,0.59971450923181124,0.71973274935767972,75.534161588343736,68.949440372663148,82.747990122260518,1454957.7931584169,1328086.2812546233,1593950.6681389478,167277136.13702327,152690662.72285593,183257207.98482782,546809.5667959206,499137.6125210115,599036.12168741331,62866935.918043345,57386070.409325697,68871445.858903661,437849.95865526021,399680.21067083185,479666.46206117125,50339801.942001291,45951409.261518985,55147463.694044478,0.1099236673244685,0.10035720162330029,0.12040411759463081,12.637972283580813,11.538111522691896,13.842914251562947,4.1467901802451468E-2,3.7873303546032799E-2,4.5405929643078928E-2,4.7675828726738363,4.3543103332748991,5.2203396621185876,3.32520435814131E-2,3.0373938170387787E-2,3.6405124517965466E-2,3.8230020466281962,3.4921050041705772,4.185513145956901,73258.715334785753,66883.136675340211,80243.419735666816,8422586.6591486149,7689583.5820949217,9225621.1900725178,27636.316069309527,25240.693208287335,30260.81784930763,3177359.3895230927,2901933.577626335,3479099.5112015251,22160.850836973394,20242.735201443862,24262.224129738457,2547842.7482913542,2327316.1517125554,2789438.55816396]
[19,0.02,0.74932984497236821,0.6839886984502378,0.82091371493146437,{"$f":"F20+C21","v":254.39706077086268},232.21377828964617,278.69974434657041,0.28161691689154189,0.25706498949246437,1.4233207680113293E-2,{"$f":"L20+I21","v":95.608784837873912},87.27341929959718,4.8321659993345296,0.22550072805072838,0.20584261049274924,0.24703699127553108,{"$f":"R20+O21","v":76.557370299204266},69.883450448564417,83.868919547025115,499391.46992478956,455844.81096386019,547098.59687513276,{"$f":"X20+U21","v":169543123.06563991},154759056.8491661,185739665.82370573,187683.81778166117,171321.16627968589,205609.76459538465,{"$f":"AD20+AA21","v":63718550.539875321},58163439.561112754,69804399.397415757,150285.13918929265,137183.97114013328,164637.99890879044,{"$f":"AJ20+AG21","v":51021720.199474849},46573881.017926998,55894507.998860307,3.7729576804784247E-2,3.4446037315902796E-2,4.1326827178988161E-2,{"$f":"AP20+AM21","v":12.809170097341537},11.694410288292021,14.030434575454121,1.4233207680113293E-2,1.2999418139617289E-2,1.5584874045408034E-2,{"$f":"AV20+AS21","v":4.8321659993345296},4.4132951445061179,5.2910559698607891,1.1413243050904777E-2,1.0425378455403122E-2,1.2495488687926682E-2,{"$f":"BB20+AY21","v":3.8747895943217321},3.5394101199535579,4.2422113791841998,25144.906407506354,22956.588908996644,27542.296774531489,{"$f":"BH20+BE21","v":8536681.578009123},7793749.0184834264,9350594.2587646339,9485.7325553057253,8663.4725367836327,10386.551677273736,{"$f":"BN20+BK21","v":3220400.8655457273},2941244.0518876147,3526228.450623835,7606.3648899643167,6948.0017462242977,8327.6283537357231,{"$f":"BT20+BQ21","v":2582356.6005554781},2358842.6836721841,2827225.1406996702]
[25,0.02,5.1718967066787976E-2,4.7209101848208763E-2,5.6659706899543791E-2,255.72230429483074,233.42346131397832,280.15158907389417,1.9437282723873232E-2,1.7742701448219007E-2,9.8238019505239105E-4,96.106844534620848,87.7280571534736,4.8573384469954908,1.5564126807230527E-2,1.4207317731230542E-2,1.7050566051494607E-2,76.956184494987866,70.247497854846841,84.305822167499983,34468.146650995113,31462.543396593846,37760.906633999482,170426332.66403395,155565251.06085745,186707248.89455956,12953.992498692898,11824.637462544304,14191.246638669325,64050482.820082203,58466433.319674686,70168034.999044135,10372.724663923254,9468.4781783239578,11363.363278049597,51287510.236793585,46816500.700788274,56185682.09704531,2.6041065270561055E-3,2.3774756623876634E-3,2.8523898096221478E-3,12.875897557428809,11.755330573511603,14.103524030588689,9.8238019505239105E-4,8.9722367681093027E-4,1.075672606533134E-3,4.8573384469954908,4.436285546957679,5.3186189363422551,7.8774540402398838E-4,7.195626980714717E-4,8.6244231731906051E-4,3.8949747324717316,3.5578481487811011,4.2643105462914459,1735.5088618353939,1584.4705422002367,1900.9774525639268,8581152.1467458606,7834349.3909204351,9399304.7841501534,654.70806070763933,597.95543153690517,716.88286238514956,3237177.0632687411,2956566.023848936,3544597.8115121284,524.99354974516359,479.5531312465082,574.77536689759052,2595809.0018964857,2371130.7226185603,2841953.1481583994]
[36,0.02,6.0393649159659393E-5,5.5127356477972638E-5,6.6163085886098265E-5,255.79439839024749,233.4892688442948,280.2305703557559,2.2697445444468986E-5,2.0718636646871994E-5,1.1471521611167504E-6,96.133939300715596,87.752789743540731,4.8587078442501985,1.8174655589282777E-5,1.6590272606405977E-5,1.991041125701115E-5,76.977880242346288,70.267302266617278,84.329589949525428,40.249395416882777,36.739670479317162,44.094441102418784,170474379.8311455,155609108.5416683,186759886.03254375,15.126730531424473,13.807951837685787,16.571505953071597,64068540.148451164,58482916.373955175,70187817.008377969,12.112513642698174,11.056600346235456,13.269309385124686,51301969.384840496,46829699.36673142,56201522.154240668,3.0408862529352308E-6,2.7762432079211804E-6,3.3308134171830885E-6,12.879527573940825,11.75864467599617,14.107500143700829,1.1471521611167504E-6,1.0477125710009706E-6,1.2560922557816476E-6,4.8587078442501985,4.4375362395572173,5.3201183793499318,9.19871804406351E-7,8.4025299808458259E-7,1.0070974284027941E-6,3.8960728168988328,3.5588511893434949,4.2655127551181611,2.0266010568195219,1.8502294894227738,2.2198232455476408,8583571.3741314393,7836558.0771516729,9401954.6678895783,0.76452046827070974,0.6982488745128641,0.83712368082586242,3238089.6991560319,2957399.5489245714,3545597.1164947022,0.61304929414868781,0.55998727748211397,0.67118088049207858,2596540.8211344769,2371799.1997974804,2842754.3611851553]
[39,0.02,6.3178846274543725E-6,5.7669685950525987E-6,6.9214354330477917E-6,255.79444741058782,233.48931359008864,280.23062405903488,2.3744192253890226E-6,2.1674125970934062E-6,1.2000558179404856E-7,96.133957723786821,87.752806560451688,4.8587087753711042,1.9012823161794669E-6,1.7355372580351101E-6,2.0828627340337823E-6,76.977894994357712,70.267315732616112,84.329606110415682,4.210559224470785,3.843400797414676,4.6127961378966784,170474412.50079021,155609138.36253813,186759921.8231366,1.5824335773366003,1.4444738456078645,1.7335740458056819,64068552.426521607,58482927.581598818,70187830.459144279,1.2671111086652167,1.1566501831130886,1.3881255222645679,51301979.216330215,46829708.341157034,56201532.924678802,3.1811239722354231E-7,2.9042762822677493E-7,3.4844218188749834E-7,12.879530042168543,11.758646929418321,14.10750284725674,1.2000558179404856E-7,1.0960303340535983E-7,1.3140199447938299E-7,4.8587087753711042,4.4375370899649589,5.3201193988953754,9.622938857235922E-8,8.7900326832990654E-8,1.0535421273243571E-7,3.8960735635407318,3.5588518713603707,4.2655135725593878,0.21200625961537858,0.19355572334408713,0.23221956867741633,8583573.0190837625,7836559.5789466547,9401956.4696765635,7.9977815235051042E-2,7.3045028604908704E-2,8.7572963514522692E-2,3238090.3197022988,2957400.1156794853,3545597.7959715724,6.4132152391296104E-2,5.8581242584319231E-2,7.0213398695150295E-2,2596541.318734563,2371799.6543281688,2842754.9059695099]
[44,0.02,9.8749662699008989E-8,9.0138746928444873E-8,1.0818326935511533E-7,255.79445243014678,233.48931817194483,280.23062955811497,3.7112595661260599E-8,3.3877045168328009E-8,1.8757086308072528E-9,96.13395961026275,87.752808282460862,4.8587088707155317,2.9717381447967707E-8,2.7126756650126524E-8,3.255551574024958E-8,76.977896504926406,70.267317111500361,84.329607765250003,6.5811791083342924E-2,6.0073039433568301E-2,7.2098825726756757E-2,170474415.84607926,155609141.41611984,186759925.48800284,2.4733718834707218E-2,2.2577383640636477E-2,2.7096071293097351E-2,64068553.683764994,58482928.729233205,70187831.836468771,1.9805172452678058E-2,1.8078648499978388E-2,2.1696649304395951E-2,51301980.223049916,46829709.260115534,56201534.027544446,4.9721534625198144E-9,4.5394355891273883E-9,5.4462134021844647E-9,12.879530294908825,11.758647160163054,14.107503124094032,1.8757086308072528E-9,1.7131149455523452E-9,2.0538365921449909E-9,4.8587088707155317,4.4375371770445629,5.3201195032942517,1.5040824933647416E-9,1.3738977739750065E-9,1.6467051212107308E-9,3.8960736399949756,3.5588519411971755,4.2655136562633036,3.313695621493582E-3,3.0253104513231067E-3,3.6296332445443706E-3,8583573.1875227224,7836559.7327266652,9401956.6541749984,1.2500675057510763E-3,1.1417068151623653E-3,1.3687810269647396E-3,3238090.3832446691,2957400.1737137563,3545597.8655482871,1.0023969714929193E-3,9.1563526192804375E-4,1.0974479350204318E-3,2596541.3696875544,2371799.7008709628,2842754.9617540501]
[50,0.02,3.4953178006998703E-10,3.1905280287599001E-10,3.8292273287799112E-10,255.79445249713905,233.48931823309542,280.23062963150704,1.3136279426125349E-10,1.1991032250195095E-10,6.6392102889205794E-12,96.133959635440135,87.75280830544321,4.8587088719880223,1.0518688320169021E-10,9.6017173935514E-11,1.1523267074308817E-10,76.977896525086834,70.26731712990329,84.329607787335817,2.3294573225094982E-4,2.1263299370885222E-4,2.5519915925223684E-4,170474415.89072627,155609141.45687371,186759925.53691506,8.7546838498037122E-5,7.9914329604225282E-5,9.5908560830705909E-5,64068553.700544477,58482928.744549818,70187831.854850888,7.0101881796575535E-5,6.3990721778135892E-5,7.6796904876879848E-5,51301980.236485846,46829709.272380181,56201534.042263575,1.7599307208095827E-11,1.6067670092372576E-11,1.9277277644064909E-11,12.87953029828196,11.75864716324263,14.107503127788769,6.6392102889205794E-12,6.063697839743807E-12,7.269707464352878E-12,4.8587088719880223,4.4375371782067488,5.3201195046875851,5.3238119190371531E-12,4.8630134164143938E-12,5.8286353242695856E-12,3.8960736410153527,3.5588519421292348,4.2655136573804358,1.1729072257402228E-5,1.0708311485968383E-5,1.2847356986258633E-5,8583573.1897707507,7836559.7347790515,9401956.6566373613,4.4247069665910598E-6,4.0411562380530745E-6,4.8449023095834005E-6,3238090.3840927212,2957400.1744882958,3545597.8664768753,3.5480586789508129E-6,3.2409591511421924E-6,3.8844986380462109E-6,2596541.3703675852,2371799.7014921345,2842754.9624985647]

{"sheet":"Lycoming NPV 3%","index":244,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU42","v":31.630458945992078},{"$f":"'WTP Values '!CV42","v":28.872300484242153},{"$f":"'WTP Values '!CW42","v":34.652133146116746},{"$f":"C3","v":31.630458945992078},{"$f":"D3","v":28.872300484242153},{"$f":"E3","v":34.652133146116746},{"$f":"'WTP Values '!CC42","v":11.887518411285559},{"$f":"'WTP Values '!CD42","v":10.851140724140137},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"I3","v":11.887518411285559},{"$f":"J3","v":10.851140724140137},{"$f":"K3","v":0.60080736703100912},{"$f":"'WTP Values '!CI42","v":9.5187607550355988},{"$f":"'WTP Values '!CJ42","v":8.6889589200425252},{"$f":"'WTP Values '!CK42","v":10.427842242117327},{"$f":"O3","v":9.5187607550355988},{"$f":"P3","v":8.6889589200425252},{"$f":"Q3","v":10.427842242117327},{"$f":"'WTP Values '!BH42","v":21080144.469645638},{"$f":"'WTP Values '!BI42","v":19241967.573662557},{"$f":"'WTP Values '!BJ42","v":23093941.638620958},{"$f":"U3","v":21080144.469645638},{"$f":"V3","v":19241967.573662557},{"$f":"W3","v":23093941.638620958},{"$f":"'WTP Values '!AV42","v":7922446.0803223504},{"$f":"'WTP Values '!AW42","v":7231751.3481515124},{"$f":"'WTP Values '!AX42","v":8679130.1074752025},{"$f":"AA3","v":7922446.0803223504},{"$f":"AB3","v":7231751.3481515124},{"$f":"AC3","v":8679130.1074752025},{"$f":"'WTP Values '!BB42","v":6343785.6602320662},{"$f":"'WTP Values '!BC42","v":5790763.5686873747},{"$f":"'WTP Values '!BD42","v":6949643.7388354866},{"$f":"AG3","v":6343785.6602320662},{"$f":"AH3","v":5790763.5686873747},{"$f":"AI3","v":6949643.7388354866},{"$f":"'WTP Values '!CX42","v":1.5926281839440013},{"$f":"'WTP Values '!CY42","v":1.4540245213547469},{"$f":"'WTP Values '!CZ42","v":1.7444741047266006},{"$f":"AM3","v":1.5926281839440013},{"$f":"AN3","v":1.4540245213547469},{"$f":"AO3","v":1.7444741047266006},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"'WTP Values '!CG42","v":0.54872705864546434},{"$f":"'WTP Values '!CH42","v":0.65786345222899045},{"$f":"AS3","v":0.60080736703100912},{"$f":"AT3","v":0.54872705864546434},{"$f":"AU3","v":0.65786345222899045},{"$f":"'WTP Values '!CL42","v":0.48177197022705681},{"$f":"'WTP Values '!CM42","v":0.44007256276068762},{"$f":"'WTP Values '!CN42","v":0.52745535841849189},{"$f":"AY3","v":0.48177197022705681},{"$f":"AZ3","v":0.44007256276068762},{"$f":"BA3","v":0.52745535841849189},{"$f":"'WTP Values '!BK42","v":1061408.3172581648},{"$f":"'WTP Values '!BL42","v":969035.7963158557},{"$f":"'WTP Values '!BM42","v":1162606.1516838062},{"$f":"BE3","v":1061408.3172581648},{"$f":"BF3","v":969035.7963158557},{"$f":"BG3","v":1162606.1516838062},{"$f":"'WTP Values '!AY42","v":400408.54661850835},{"$f":"'WTP Values '!AZ42","v":365699.5837588312},{"$f":"'WTP Values '!BA42","v":438433.61988410691},{"$f":"BK3","v":400408.54661850835},{"$f":"BL3","v":365699.5837588312},{"$f":"BM3","v":438433.61988410691},{"$f":"'WTP Values '!BE42","v":321077.31194014265},{"$f":"'WTP Values '!BF42","v":293286.70873736916},{"$f":"'WTP Values '!BG42","v":351523.04225922102},{"$f":"BQ3","v":321077.31194014265},{"$f":"BR3","v":293286.70873736916},{"$f":"BS3","v":351523.04225922102}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":29.814741206515297},{"$f":"D3/(1+B4)^A4","v":27.21491232372717},{"$f":"E3/(1+B4)^A4","v":32.662958946287823},{"$f":"F3+C4","v":61.445200152507375},{"$f":"G3+D4","v":56.087212807969323},{"$f":"H3+E4","v":67.315092092404569},{"$f":"I3/(1+B4)^A4","v":11.205126224229955},{"$f":"J3/(1+B4)^A4","v":10.22824085600918},{"$f":"K3/(1+B4)^A4","v":0.56631856634085131},{"$f":"L3+I4","v":23.092644635515512},{"$f":"M3+J4","v":21.079381580149317},{"$f":"N3+K4","v":1.1671259333718604},{"$f":"O3/(1+B4)^A4","v":8.972344947719483},{"$f":"P3/(1+B4)^A4","v":8.1901771326633295},{"$f":"Q3/(1+B4)^A4","v":9.82924143851195},{"$f":"R3+O4","v":18.491105702755082},{"$f":"S3+P4","v":16.879136052705853},{"$f":"T3+Q4","v":20.257083680629279},{"$f":"U3/(1+B4)^A4","v":19870057.941036515},{"$f":"V3/(1+B4)^A4","v":18137399.918618679},{"$f":"W3/(1+B4)^A4","v":21768254.914337788},{"$f":"X3+U4","v":40950202.410682157},{"$f":"Y3+V4","v":37379367.492281236},{"$f":"Z3+W4","v":44862196.552958742},{"$f":"AA3/(1+B4)^A4","v":7467665.265644595},{"$f":"AB3/(1+B4)^A4","v":6816619.2366401292},{"$f":"AC3/(1+B4)^A4","v":8180912.5341457278},{"$f":"AD3+AA4","v":15390111.345966946},{"$f":"AE3+AB4","v":14048370.584791642},{"$f":"AF3+AC4","v":16860042.64162093},{"$f":"AG3/(1+B4)^A4","v":5979626.4117561188},{"$f":"AH3/(1+B4)^A4","v":5458350.0506055001},{"$f":"AI3/(1+B4)^A4","v":6550705.7581633395},{"$f":"AJ3+AG4","v":12323412.071988184},{"$f":"AK3+AH4","v":11249113.619292874},{"$f":"AL3+AI4","v":13500349.496998826},{"$f":"AM3/(1+B4)^A4","v":1.5012048109567362},{"$f":"AN3/(1+B4)^A4","v":1.3705575656091498},{"$f":"AO3/(1+B4)^A4","v":1.6443341547050623},{"$f":"AP3+AM4","v":3.0938329949007377},{"$f":"AQ3+AN4","v":2.8245820869638969},{"$f":"AR3+AO4","v":3.3888082594316629},{"$f":"AS3/(1+B4)^A4","v":0.56631856634085131},{"$f":"AT3/(1+B4)^A4","v":0.51722788071021242},{"$f":"AU3/(1+B4)^A4","v":0.62009939883965548},{"$f":"AV3+AS4","v":1.1671259333718604},{"$f":"AW3+AT4","v":1.0659549393556769},{"$f":"AX3+AU4","v":1.2779628510686458},{"$f":"AY3/(1+B4)^A4","v":0.45411628827133266},{"$f":"AZ3/(1+B4)^A4","v":0.41481059738023152},{"$f":"BA3/(1+B4)^A4","v":0.49717726309594862},{"$f":"BB3+AY4","v":0.93588825849838941},{"$f":"BC3+AZ4","v":0.85488316014091914},{"$f":"BD3+BA4","v":1.0246326215144406},{"$f":"BE3/(1+B4)^A4","v":1000479.1377680883},{"$f":"BF3/(1+B4)^A4","v":913409.17741149571},{"$f":"BG3/(1+B4)^A4","v":1095867.802510893},{"$f":"BH3+BE4","v":2061887.4550262531},{"$f":"BI3+BF4","v":1882444.9737273515},{"$f":"BJ3+BG4","v":2258473.9541946994},{"$f":"BK3/(1+B4)^A4","v":377423.45802479814},{"$f":"BL3/(1+B4)^A4","v":344706.93162299105},{"$f":"BM3/(1+B4)^A4","v":413265.73652946268},{"$f":"BN3+BK4","v":777832.00464330649},{"$f":"BO3+BL4","v":710406.51538182225},{"$f":"BP3+BM4","v":851699.35641356953},{"$f":"BQ3/(1+B4)^A4","v":302646.16075044085},{"$f":"BR3/(1+B4)^A4","v":276450.85185914714},{"$f":"BS3/(1+B4)^A4","v":331344.18159979361},{"$f":"BT3+BQ4","v":623723.47269058344},{"$f":"BU3+BR4","v":569737.56059651636},{"$f":"BV3+BS4","v":682867.22385901469}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":27.28471174091543},{"$f":"D4/(1+B5)^A5","v":24.905500023086432},{"$f":"E4/(1+B5)^A5","v":29.891234449489968},{"$f":"F4+C5","v":88.729911893422809},80.992712831055755,97.206326541894541,{"$f":"I4/(1+B5)^A5","v":10.254277806103405},{"$f":"J4/(1+B5)^A5","v":9.3602893092320212},{"$f":"K4/(1+B5)^A5","v":0.51826171252366904},{"$f":"L4+I5","v":33.346922441618915},30.43967088938134,1.6853876458955295,{"$f":"O4/(1+B5)^A5","v":8.2109666437449462},{"$f":"P4/(1+B5)^A5","v":7.495172291581822},{"$f":"Q4/(1+B5)^A5","v":8.995148320222663},{"$f":"R4+O5","v":26.702072346500028},24.374308344287677,29.25223200085194,{"$f":"U4/(1+B5)^A5","v":18183917.795603581},{"$f":"V4/(1+B5)^A5","v":16598290.25787656},{"$f":"W4/(1+B5)^A5","v":19921036.923529655},{"$f":"X4+U5","v":59134120.206285737},53977657.750157796,64783233.476488397,{"$f":"AA4/(1+B5)^A5","v":6833971.582695948},{"$f":"AB4/(1+B5)^A5","v":6238172.2393975155},{"$f":"AC4/(1+B5)^A5","v":7486693.8715211833},{"$f":"AD4+AA5","v":22224082.928662896},20286542.824189156,24346736.513142113,{"$f":"AG4/(1+B5)^A5","v":5472205.2367664743},{"$f":"AH4/(1+B5)^A5","v":4995163.52264152},{"$f":"AI4/(1+B5)^A5","v":5994823.7374598961},{"$f":"AJ4+AG5","v":17795617.30875466},16244277.141934395,19495173.234458722,{"$f":"AM4/(1+B5)^A5","v":1.3738150617278937},{"$f":"AN4/(1+B5)^A5","v":1.2542543248305842},{"$f":"AO4/(1+B5)^A5","v":1.5047986868678658},{"$f":"AP4+AM5","v":4.4676480566286312},4.0788364117944811,4.8936069462995286,{"$f":"AS4/(1+B5)^A5","v":0.51826171252366904},{"$f":"AT4/(1+B5)^A5","v":0.47333678101686188},{"$f":"AU4/(1+B5)^A5","v":0.56747879281801905},{"$f":"AV4+AS5","v":1.6853876458955295},1.5392917203725387,1.845441643886665,{"$f":"AY4/(1+B5)^A5","v":0.41558073358792513},{"$f":"AZ4/(1+B5)^A5","v":0.37961045840382046},{"$f":"BA4/(1+B5)^A5","v":0.45498762554228878},{"$f":"BB4+AY5","v":1.3514689920863145},1.2344936185447395,1.4796202470567295,{"$f":"BE4/(1+B5)^A5","v":915580.13828530663},{"$f":"BF4/(1+B5)^A5","v":835898.79028476065},{"$f":"BG4/(1+B5)^A5","v":1002874.2792215191},{"$f":"BH4+BE5","v":2977467.5933115599},2718343.7640121123,3261348.2334162183,{"$f":"BK4/(1+B5)^A5","v":345395.92965562135},{"$f":"BL4/(1+B5)^A5","v":315455.67339600011},{"$f":"BM4/(1+B5)^A5","v":378196.69188137812},{"$f":"BN4+BK5","v":1123227.9342989279},1025862.1887778223,1229896.0482949477,{"$f":"BQ4/(1+B5)^A5","v":276964.10974602151},{"$f":"BR4/(1+B5)^A5","v":252991.69129997439},{"$f":"BS4/(1+B5)^A5","v":303226.86416624975},{"$f":"BT4+BQ5","v":900687.58243660489},822729.25189649081,986094.08802526444]
[4,0.03,24.242112987916489,22.128214192376188,26.557974654583084,112.97202488133929,103.12092702343195,123.76430119647762,9.1107930164521811,8.3164958159963422,0.46046881900788417,42.457715458071092,38.75616670537768,2.1458564649034138,7.2953375138351397,6.6593635029670022,7.9920727765984028,33.997409860335168,31.033671847254681,37.244304777450346,16156175.441757388,14747365.911668485,17699583.287606303,75290295.648043126,68725023.661826283,82482816.764094695,6071895.2370492313,5542535.2373719011,6651830.5365563361,28295978.165712126,25829078.061561055,30998567.04969845,4861983.4764034189,4438138.0920878975,5326323.2452706406,22657600.785158079,20682415.234022293,24821496.479729362,1.2206168885767263,1.1143887224042113,1.3369941430026353,5.6882649452053577,5.1932251341986921,6.2306010893021639,0.46046881900788417,0.42055359923558655,0.50419755738564065,2.1458564649034138,1.9598453196081254,2.3496392012723057,0.36923809915617201,0.33727897554513186,0.4042506122562371,1.7207070912424864,1.5717725940898712,1.8838708593129665,813481.09419535042,742685.24853640259,891040.80777610186,3790948.6875069104,3461029.0125485146,4152389.0411923202,306879.80990181799,280278.28000386787,336022.86230116506,1430107.7442007458,1306140.4687816901,1565918.9105961127,246079.02424683954,224779.84095031154,269413.14139180287,1146766.6066834445,1047509.0928468023,1255507.2294170673]
[5,0.03,20.911459615410198,19.087991945078031,22.909142232495356,133.8834844967495,122.20891896850998,146.67344342897297,7.8590500886975478,7.1738823461725918,0.39720444821120265,50.316765546768643,45.93004905155027,2.5430609131146165,6.2930222244815202,5.7444254560666348,6.8940321825313191,40.290432084816686,36.778097303321317,44.138336959981665,13936458.858111626,12721207.381932812,15267816.023828339,89226754.506154746,81446231.043759093,97750632.787923038,5237670.1693390338,4781039.5835157698,5737927.4530683234,33533648.33505116,30610117.645076826,36736494.502766773,4193989.6562762456,3828376.9045449947,4594533.2198400237,26851590.441434324,24510792.138567287,29416029.699569385,1.0529148504539505,0.96128150116451838,1.1533028924242505,6.741179795659308,6.1545066353632105,7.383903981726414,0.39720444821120265,0.36277322900499426,0.43492524206589228,2.5430609131146165,2.3226185486131197,2.7845644433381982,0.31850802786142496,0.2909398070933224,0.34871012922490674,2.0392151191039112,1.8627124011831937,2.2325809885378733,701715.93778335094,640646.81942003698,768619.62803242682,4492664.6252902616,4101675.8319685515,4921008.6692247465,264717.21977145056,241770.50640342082,289856.27277489536,1694824.9639721964,1547910.9751851109,1855775.1833710081,212269.92796800751,193897.06535621398,232398.142393102,1359036.534651452,1241406.1582030163,1487905.3718101692]
[9,0.03,8.6152444837005984,7.8639999471184296,9.438263271654769,185.49237361342432,169.31754160275023,203.21255657455686,3.2378245789157027,2.9555445409480168,0.16364297348383719,69.712678220941356,63.634987173940146,3.5233502234445138,2.5926418338257249,2.3666272289255779,2.8402499788794526,55.82143241502326,50.955176371617227,61.152612817265833,5741636.5240801638,5240969.0064123319,6290138.0485420749,123621539.61992811,112841809.9884533,135431169.61888072,2157850.7604791196,1969725.0051299427,2363950.1377269789,46460069.731285736,42409587.709149562,50897536.683997542,1727868.2079324822,1577240.5951090304,1892886.8527300768,37202237.938452482,33959117.735978037,40755207.348883912,0.43378697728469873,0.3960352506473564,0.47514552139018945,9.33974377759837,8.5269221107014772,10.23022280345042,0.16364297348383719,0.14945776705688957,0.17918344111039833,3.5233502234445138,3.2179325866834163,3.85794760284183,0.13122109027843062,0.11986334833856092,0.14366395614974245,2.8252838964625981,2.5807435917386838,3.0931876952914967,289097.67530802847,263938.00712703337,316661.1098534012,6224479.6535332846,5682774.0084934486,6817940.1070854142,109059.98956170007,99606.247479665151,119416.94654588791,2348139.5528969951,2144593.7264676406,2571132.2419662122,87452.399766214367,79883.023635750607,95744.957602050403,1882912.6952247876,1719938.6150499415,2061457.3945895003]
[16,0.03,0.58489802945717073,0.53389524597044657,0.6407736425278574,204.97984402247366,187.10571540979339,224.56167517092021,0.21981932370215509,0.20065503436889695,1.1109893968336365E-2,77.036557513129438,70.320355986551235,3.8935065909682036,0.17601718704116484,0.16067281726910077,0.1928275650163308,61.685924260092762,56.308428758150477,67.577188175798398,389805.75596518558,355814.91042955877,427044.10264460818,136608979.74124059,124696752.54062732,149659306.65221843,146498.76275185647,133726.70691501372,160491.06672566579,51341074.898526073,46865057.060490176,56244733.55630669,117306.79400839203,107080.52659497657,128510.08375233519,41110633.183245108,37526797.037858509,45036870.695762165,2.9450255149232756E-2,2.6887250633160966E-2,3.2258130305217687E-2,10.320959214915296,9.4227440740284774,11.304990246858635,1.1109893968336365E-2,1.0146845351171524E-2,1.2164952696944169E-2,3.8935065909682036,3.5560023673418821,4.2632561246181764,8.9087381411267746E-3,8.1376490684624807E-3,9.7534974213421225E-3,3.1221027643057662,2.8518715276082349,3.4181520186617496,19627.14591886806,17919.029524875808,21498.456545184177,6878411.4605236547,6279795.266966451,7534219.7227875348,7404.1976531184901,6762.373137837475,8107.3423801990702,2594830.5578261968,2369900.6001133956,2841250.4279973553,5937.2356050176995,5423.342680527332,6500.2260978024979,2080727.8652839453,1900632.0431043946,2278030.1258237264]
[19,0.03,0.11854139238079951,0.10820464876854316,0.12986571327084792,{"$f":"F20+C21","v":205.66012139089815},187.72667296931911,225.30693979029189,4.4550823205957178E-2,4.066679312354899E-2,2.2516442762371713E-3,{"$f":"L20+I21","v":77.292222780450885},70.553731843310885,3.906428175674634,3.5673436024696276E-2,3.2563589749997006E-2,3.9080398454494673E-2,{"$f":"R20+O21","v":61.890644575032056},56.495302496485031,67.801460137546599,79002.005038464282,72113.074053804623,86549.1076837484,{"$f":"X20+U21","v":137062351.13336313},125110590.19902714,150155988.84931505,29690.931485590027,27102.416554415136,32526.754333565965,{"$f":"AD20+AA21","v":51511463.218853928},47020590.585458018,56431395.906031311,23774.58975265819,21702.030234600468,26045.162568102769,{"$f":"AJ20+AG21","v":41247069.199622884},37651339.189093225,45186336.922673859,5.9686886868123663E-3,5.4492440849979321E-3,6.5377612667470554E-3,{"$f":"AP20+AM21","v":10.355211924042978},9.4540158294178269,11.342508711427056,2.2516442762371713E-3,2.0564630339357159E-3,2.4654732249323095E-3,{"$f":"AV20+AS21","v":3.906428175674634},3.5678038590646559,4.2774048165113019,1.8055356154733518E-3,1.6492588497470653E-3,1.9767431358615906E-3,{"$f":"BB20+AY21","v":3.1324642506391247},2.8613361833510376,3.4294960191961397,3977.8373126731731,3631.6530455108596,4357.0961852434421,{"$f":"BH20+BE21","v":6901239.2057081666},6300636.3531660689,7559223.9332775576,1500.6101150278944,1370.5314211807743,1643.1165876017649,{"$f":"BN20+BK21","v":2603442.1582096568},2377765.7136388798,2850679.8349393425,1203.3006439854883,1099.1498694303657,1317.4020318356065,{"$f":"BT20+BQ21","v":2087633.2860747217},1906939.7704362809,2285590.3439836018]
[25,0.03,2.192020891351132E-3,2.0008778864350173E-3,2.4014257875886328E-3,205.79556048445963,187.85030184910539,225.45531745092885,8.2381633312218977E-4,7.5199437361689542E-4,4.1636522013744458E-5,77.343124182832327,70.600195559385767,3.9090007847327142,6.5965917441912958E-4,6.021531179596862E-4,7.2265938617787175E-4,61.931403146720548,56.532507923131945,67.846111323401516,1460.8740628475241,1333.4866555110129,1600.4321221496332,137152614.62476513,125192982.76408492,150254875.25901386,549.03304907214942,501.16724715477017,601.47197189975918,51545386.498871461,47051556.365914367,56468559.24648948,439.63038036298968,401.30542339304759,481.61692149285949,41274232.782074742,37676134.775212005,45216094.740926512,1.1037064803013932E-4,1.0076528237508532E-4,1.2089371477381942E-4,10.362031430455518,9.4602418460407485,11.349978409918911,4.1636522013744458E-5,3.8027307104657941E-5,4.5590562988813286E-5,3.9090007847327142,3.5701534644106445,4.2802217351595342,3.3387255790637759E-5,3.0497447189399395E-5,3.6553158045622841E-5,3.1345271596554709,2.8632205388421585,3.4317545408243055,73.556605980848602,67.155102416260959,80.569712164330241,6905784.0711694444,6304785.6868860023,7564202.1197661525,27.74869314295956,25.34332900216565,30.38386688911574,2605156.6755582942,2379331.6099865949,2852557.1726082438,22.250963121129075,20.325047885193232,24.360881191739907,2089008.1134259964,1908195.6006489513,2287095.5375152803]
[36,0.03,9.1907523609757136E-8,8.3893238569645392E-8,1.0068749715877017E-7,205.79737690403695,187.85195987790391,225.45730739401338,3.4541148483243499E-8,3.1529781910517489E-8,1.7457450543035932E-9,77.343806838787614,70.600818700026267,3.9090352868645208,2.7658331809944106E-8,2.5247205500608364E-8,3.0299818244896523E-8,61.93194977373652,56.533006897715786,67.846710155585072,6.1251842056706564E-2,5.5910715430787586E-2,6.7103262397109606E-2,137153825.17903417,125194087.75869365,150256201.45816207,2.3019975821960574E-2,2.1013048179446246E-2,2.5218646262039315E-2,51545841.455474697,47051971.658488832,56469057.65664117,1.8432917187149934E-2,1.6826020144582621E-2,2.0193337918271239E-2,41274597.082083404,37676467.317219429,45216493.833110541,4.6276442800696416E-9,4.2249084420101437E-9,5.0688576868431935E-9,10.362122889166809,9.4603253452593634,11.350078588576494,1.7457450543035932E-9,1.5944171149676252E-9,1.9115309351334454E-9,3.9090352868645208,3.5701849757641035,4.280259513810039,1.3998680450311013E-9,1.2787035281718274E-9,1.532608676014264E-9,3.1345548260273071,2.8632458105721645,3.4317848306231618,3.0840972034127936E-3,2.8156935844866828E-3,3.3781442285480225E-3,6905845.0239001736,6304841.3350065239,7564268.883912011,1.1634531770381455E-3,1.0626005517587328E-3,1.273941308901422E-3,2605179.6695314217,2379352.6107531176,2852582.3502198579,9.3294316968597685E-4,8.5219298125686037E-4,1.0214082685609197E-3,2089026.5517014647,1908212.4430134718,2287115.7241757684]
[39,0.03,3.1616038231873448E-9,2.8859137248389603E-9,3.4636334813675427E-9,205.79737694799888,187.85195991803238,225.45730744217502,1.1882098745864903E-9,1.084619355601618E-9,6.0053345158466338E-11,77.343806855309609,70.600818715107835,3.9090352876995595,9.5144210352785627E-10,8.6849975171179452E-10,1.0423088060962245E-9,61.931949786966278,56.533006909792228,67.846710170078325,2.1070533773275557E-3,1.9233194924680968E-3,2.3083412827426303E-3,137153825.20833266,125194087.78543732,150256201.49025944,7.9188341400011659E-4,7.2284543040287313E-4,8.6751731856268041E-4,51545841.466485798,47051971.668539964,56469057.668703958,6.3408934505555607E-4,5.7881234885641235E-4,6.9464753110312898E-4,41274597.090900384,37676467.325267784,45216493.842769586,1.591902085224499E-10,1.4533616137447202E-10,1.7436787775897241E-10,10.362122891380341,9.4603253472802553,11.35007859100107,6.0053345158466338E-11,5.4847688725037339E-11,6.5756352421372268E-11,3.9090352876995595,3.5701849765267579,4.2802595147243778,4.8155232447784795E-11,4.3987192828270341E-11,5.2721488505238984E-11,3.1345548266969034,2.8632458111838042,3.4317848313562513,1.0609244081902482E-4,9.6859400101300359E-5,1.1620761052821837E-4,6905845.0253753839,6304841.3363533486,7564268.8855278715,4.0022599545188463E-5,3.6553285683401185E-5,4.3823373262027878E-5,2605179.670087934,2379352.6112613892,2852582.3508292199,3.2093092885624952E-5,2.9315299573027317E-5,3.5136277859351884E-5,2089026.5521477174,1908212.4434210996,2287115.724664337]
[44,0.03,6.3692788071436669E-12,5.8138812308023418E-12,6.9777393254626897E-12,205.79737694936966,187.85195991928362,225.45730744367677,2.393734444884656E-12,2.185043877030335E-12,1.2098179278841229E-13,77.343806855824766,70.6008187155781,3.9090352877255965,1.9167487025982991E-12,1.7496553559359989E-12,2.0998062250807543E-12,61.931949787378791,56.533006910168787,67.846710170530244,4.2448109163162675E-6,3.8746657607446426E-6,4.6503199116849779E-6,137153825.20924622,125194087.78627121,150256201.49126026,1.59530622069995E-6,1.4562242261157732E-6,1.7476761735380665E-6,51545841.466829129,47051971.668853372,56469057.669080094,1.2774186941697165E-6,1.166059200664668E-6,1.3994175253208682E-6,41274597.091175303,37676467.325518742,45216493.843070775,3.2070015035110856E-13,2.9279017369760555E-13,3.5127665911575242E-13,10.362122891449363,9.4603253473432698,11.350078591076672,1.2098179278841229E-13,1.1049462265167953E-13,1.3247091202283718E-13,3.9090352877255965,3.5701849765505389,4.2802595147528884,9.7012187053070257E-14,8.8615370784944336E-14,1.062112390409989E-13,3.1345548267177823,2.863245811202876,3.4317848313791099,2.1373086974114435E-7,1.9513024364827408E-7,2.3410860827591027E-7,6905845.0254213829,6304841.3363953447,7564268.8855782561,8.0628411827063161E-8,7.3639228965772668E-8,8.8285344459757377E-8,2605179.6701052869,2379352.611277238,2852582.3508482208,6.4653849060072952E-8,5.9057784193629021E-8,7.0784564558713852E-8,2089026.5521616321,1908212.44343381,2287115.7246795706]
[50,0.03,1.3979164613936193E-15,1.276018921955581E-15,1.531460148272621E-15,205.79737694937191,187.85195991928566,225.45730744367924,5.2537200616121502E-16,4.7956902140037572E-16,2.6552839778052858E-17,77.343806855825619,70.600818715578882,3.9090352877256391,4.2068413785117993E-16,3.8401082726747645E-16,4.6086123353321297E-16,61.931949787379466,56.533006910169405,67.846710170530997,9.3164253522180571E-10,8.5040382331327136E-10,1.0206428313359152E-9,137153825.20924774,125194087.78627259,150256201.49126193,3.5013459049380246E-10,3.1960915494612077E-10,3.8357644030814488E-10,51545841.466829702,47051971.668853886,56469057.669080712,2.8036527756783893E-10,2.5592432062172988E-10,3.0714133487368284E-10,41274597.091175757,37676467.325519159,45216493.843071274,7.0386621927180339E-17,6.4260996564810575E-17,7.7097492377081462E-17,10.362122891449477,9.4603253473433746,11.350078591076795,2.6552839778052858E-17,2.4251136836248562E-17,2.9074448486200966E-17,3.9090352877256391,3.570184976550578,4.2802595147529354,2.1292039074373795E-17,1.94491227819757E-17,2.3311028443895218E-17,3.1345548267178169,2.8632458112029076,3.4317848313791472,4.6909220049217704E-11,4.2826792164558683E-11,5.1381684986970857E-11,6905845.0254214592,6304841.3363954136,7564268.8855783381,1.7696161145067176E-11,1.6162189392640519E-11,1.9376689270012832E-11,2605179.6701053157,2379352.6112772645,2852582.350848252,1.4190096340603749E-11,1.2961883314812744E-11,1.5535653408392791E-11,2089026.5521616549,1908212.4434338307,2287115.7246795958]

{"sheet":"Lycoming NPV 4%","index":245,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU42","v":31.630458945992078},{"$f":"'WTP Values '!CV42","v":28.872300484242153},{"$f":"'WTP Values '!CW42","v":34.652133146116746},{"$f":"C3","v":31.630458945992078},{"$f":"D3","v":28.872300484242153},{"$f":"E3","v":34.652133146116746},{"$f":"'WTP Values '!CC42","v":11.887518411285559},{"$f":"'WTP Values '!CD42","v":10.851140724140137},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"I3","v":11.887518411285559},{"$f":"J3","v":10.851140724140137},{"$f":"K3","v":0.60080736703100912},{"$f":"'WTP Values '!CI42","v":9.5187607550355988},{"$f":"'WTP Values '!CJ42","v":8.6889589200425252},{"$f":"'WTP Values '!CK42","v":10.427842242117327},{"$f":"O3","v":9.5187607550355988},{"$f":"P3","v":8.6889589200425252},{"$f":"Q3","v":10.427842242117327},{"$f":"'WTP Values '!BH42","v":21080144.469645638},{"$f":"'WTP Values '!BI42","v":19241967.573662557},{"$f":"'WTP Values '!BJ42","v":23093941.638620958},{"$f":"U3","v":21080144.469645638},{"$f":"V3","v":19241967.573662557},{"$f":"W3","v":23093941.638620958},{"$f":"'WTP Values '!AV42","v":7922446.0803223504},{"$f":"'WTP Values '!AW42","v":7231751.3481515124},{"$f":"'WTP Values '!AX42","v":8679130.1074752025},{"$f":"AA3","v":7922446.0803223504},{"$f":"AB3","v":7231751.3481515124},{"$f":"AC3","v":8679130.1074752025},{"$f":"'WTP Values '!BB42","v":6343785.6602320662},{"$f":"'WTP Values '!BC42","v":5790763.5686873747},{"$f":"'WTP Values '!BD42","v":6949643.7388354866},{"$f":"AG3","v":6343785.6602320662},{"$f":"AH3","v":5790763.5686873747},{"$f":"AI3","v":6949643.7388354866},{"$f":"'WTP Values '!CX42","v":1.5926281839440013},{"$f":"'WTP Values '!CY42","v":1.4540245213547469},{"$f":"'WTP Values '!CZ42","v":1.7444741047266006},{"$f":"AM3","v":1.5926281839440013},{"$f":"AN3","v":1.4540245213547469},{"$f":"AO3","v":1.7444741047266006},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"'WTP Values '!CG42","v":0.54872705864546434},{"$f":"'WTP Values '!CH42","v":0.65786345222899045},{"$f":"AS3","v":0.60080736703100912},{"$f":"AT3","v":0.54872705864546434},{"$f":"AU3","v":0.65786345222899045},{"$f":"'WTP Values '!CL42","v":0.48177197022705681},{"$f":"'WTP Values '!CM42","v":0.44007256276068762},{"$f":"'WTP Values '!CN42","v":0.52745535841849189},{"$f":"AY3","v":0.48177197022705681},{"$f":"AZ3","v":0.44007256276068762},{"$f":"BA3","v":0.52745535841849189},{"$f":"'WTP Values '!BK42","v":1061408.3172581648},{"$f":"'WTP Values '!BL42","v":969035.7963158557},{"$f":"'WTP Values '!BM42","v":1162606.1516838062},{"$f":"BE3","v":1061408.3172581648},{"$f":"BF3","v":969035.7963158557},{"$f":"BG3","v":1162606.1516838062},{"$f":"'WTP Values '!AY42","v":400408.54661850835},{"$f":"'WTP Values '!AZ42","v":365699.5837588312},{"$f":"'WTP Values '!BA42","v":438433.61988410691},{"$f":"BK3","v":400408.54661850835},{"$f":"BL3","v":365699.5837588312},{"$f":"BM3","v":438433.61988410691},{"$f":"'WTP Values '!BE42","v":321077.31194014265},{"$f":"'WTP Values '!BF42","v":293286.70873736916},{"$f":"'WTP Values '!BG42","v":351523.04225922102},{"$f":"BQ3","v":321077.31194014265},{"$f":"BR3","v":293286.70873736916},{"$f":"BS3","v":351523.04225922102}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":29.244137339119892},{"$f":"D3/(1+B4)^A4","v":26.694064796821515},{"$f":"E3/(1+B4)^A4","v":32.037844994560601},{"$f":"F3+C4","v":60.87459628511197},{"$f":"G3+D4","v":55.566365281063668},{"$f":"H3+E4","v":66.68997814067734},{"$f":"I3/(1+B4)^A4","v":10.990679004516972},{"$f":"J3/(1+B4)^A4","v":10.032489574833706},{"$f":"K3/(1+B4)^A4","v":0.55548018401535604},{"$f":"L3+I4","v":22.878197415802532},{"$f":"M3+J4","v":20.883630298973841},{"$f":"N3+K4","v":1.1562875510463653},{"$f":"O3/(1+B4)^A4","v":8.8006293962977047},{"$f":"P3/(1+B4)^A4","v":8.0334309541813287},{"$f":"Q3/(1+B4)^A4","v":9.6411263333185335},{"$f":"R3+O4","v":18.319390151333302},{"$f":"S3+P4","v":16.722389874223854},{"$f":"T3+Q4","v":20.068968575435861},{"$f":"U3/(1+B4)^A4","v":19489778.540722664},{"$f":"V3/(1+B4)^A4","v":17790280.670915823},{"$f":"W3/(1+B4)^A4","v":21351647.225056358},{"$f":"X3+U4","v":40569923.010368302},{"$f":"Y3+V4","v":37032248.244578376},{"$f":"Z3+W4","v":44445588.863677315},{"$f":"AA3/(1+B4)^A4","v":7324746.7458601603},{"$f":"AB3/(1+B4)^A4","v":6686160.6399329808},{"$f":"AC3/(1+B4)^A4","v":8024343.6644556224},{"$f":"AD3+AA4","v":15247192.826182511},{"$f":"AE3+AB4","v":13917911.988084493},{"$f":"AF3+AC4","v":16703473.771930825},{"$f":"AG3/(1+B4)^A4","v":5865186.4462204743},{"$f":"AH3/(1+B4)^A4","v":5353886.4355467586},{"$f":"AI3/(1+B4)^A4","v":6425336.2970002638},{"$f":"AJ3+AG4","v":12208972.10645254},{"$f":"AK3+AH4","v":11144650.004234133},{"$f":"AL3+AI4","v":13374980.03583575},{"$f":"AM3/(1+B4)^A4","v":1.4724742824926045},{"$f":"AN3/(1+B4)^A4","v":1.3443274050986933},{"$f":"AO3/(1+B4)^A4","v":1.612864371973558},{"$f":"AP3+AM4","v":3.0651024664366058},{"$f":"AQ3+AN4","v":2.7983519264534404},{"$f":"AR3+AO4","v":3.3573384767001588},{"$f":"AS3/(1+B4)^A4","v":0.55548018401535604},{"$f":"AT3/(1+B4)^A4","v":0.50732901132162012},{"$f":"AU3/(1+B4)^A4","v":0.60823174207561981},{"$f":"AV3+AS4","v":1.1562875510463653},{"$f":"AW3+AT4","v":1.0560560699670845},{"$f":"AX3+AU4","v":1.2660951943046101},{"$f":"AY3/(1+B4)^A4","v":0.44542526833122853},{"$f":"AZ3/(1+B4)^A4","v":0.40687182207903805},{"$f":"BA3/(1+B4)^A4","v":0.48766212871532161},{"$f":"BB3+AY4","v":0.9271972385582854},{"$f":"BC3+AZ4","v":0.84694438483972567},{"$f":"BD3+BA4","v":1.0151174871338136},{"$f":"BE3/(1+B4)^A4","v":981331.65426975279},{"$f":"BF3/(1+B4)^A4","v":895928.06612042862},{"$f":"BG3/(1+B4)^A4","v":1074894.7408319213},{"$f":"BH3+BE4","v":2042739.9715279175},{"$f":"BI3+BF4","v":1864963.8624362843},{"$f":"BJ3+BG4","v":2237500.8925157273},{"$f":"BK3/(1+B4)^A4","v":370200.20952154981},{"$f":"BL3/(1+B4)^A4","v":338109.82226223295},{"$f":"BM3/(1+B4)^A4","v":405356.5272597142},{"$f":"BN3+BK4","v":770608.75614005816},{"$f":"BO3+BL4","v":703809.40602106415},{"$f":"BP3+BM4","v":843790.14714382112},{"$f":"BQ3/(1+B4)^A4","v":296854.02361329756},{"$f":"BR3/(1+B4)^A4","v":271160.04875866231},{"$f":"BS3/(1+B4)^A4","v":325002.8127396644},{"$f":"BT3+BQ4","v":617931.33555344027},{"$f":"BU3+BR4","v":564446.75749603147},{"$f":"BV3+BS4","v":676525.85499888542}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":25.99793160694972},{"$f":"D4/(1+B5)^A5","v":23.730926402499779},{"$f":"E4/(1+B5)^A5","v":28.481527539827567},{"$f":"F4+C5","v":86.872527892061697},79.297291683563444,95.171505680504907,{"$f":"I4/(1+B5)^A5","v":9.770673614336463},{"$f":"J4/(1+B5)^A5","v":8.9188467004310787},{"$f":"K4/(1+B5)^A5","v":0.49381986090350122},{"$f":"L4+I5","v":32.648871030138992},29.80247699940492,1.6501074119498664,{"$f":"O4/(1+B5)^A5","v":7.8237274873208706},{"$f":"P4/(1+B5)^A5","v":7.1416908659014142},{"$f":"Q4/(1+B5)^A5","v":8.5709262038064455},{"$f":"R4+O5","v":26.143117638654171},23.864080740125267,28.639894779242304,{"$f":"U4/(1+B5)^A5","v":17326342.154004984},{"$f":"V4/(1+B5)^A5","v":15815494.736177726},{"$f":"W4/(1+B5)^A5","v":18981536.634701043},{"$f":"X4+U5","v":57896265.164373286},52847742.980756104,63427125.498378359,{"$f":"AA4/(1+B5)^A5","v":6511673.1852563154},{"$f":"AB4/(1+B5)^A5","v":5943972.462389213},{"$f":"AC4/(1+B5)^A5","v":7133612.2984250737},{"$f":"AD4+AA5","v":21758866.011438824},19861884.450473707,23837086.0703559,{"$f":"AG4/(1+B5)^A5","v":5214129.3936160048},{"$f":"AH4/(1+B5)^A5","v":4759585.5459386716},{"$f":"AI4/(1+B5)^A5","v":5712100.5712692942},{"$f":"AJ4+AG5","v":17423101.500068545},15904235.550172806,19087080.607105047,{"$f":"AM4/(1+B5)^A5","v":1.3090242753724934},{"$f":"AN4/(1+B5)^A5","v":1.1951021679942582},{"$f":"AO4/(1+B5)^A5","v":1.433830553714545},{"$f":"AP4+AM5","v":4.374126741809099},3.9934540944476984,4.7911690304147037,{"$f":"AS4/(1+B5)^A5","v":0.49381986090350122},{"$f":"AT4/(1+B5)^A5","v":0.45101364371303559},{"$f":"AU4/(1+B5)^A5","v":0.5407158039332931},{"$f":"AV4+AS5","v":1.6501074119498664},1.5070697136801201,1.8068109982379033,{"$f":"AY4/(1+B5)^A5","v":0.3959814416064773},{"$f":"AZ4/(1+B5)^A5","v":0.36170756827406514},{"$f":"BA4/(1+B5)^A5","v":0.4335298566896279},{"$f":"BB4+AY5","v":1.3231786801647627},1.2086519531137907,1.4486473438234415,{"$f":"BE4/(1+B5)^A5","v":872400.26729431527},{"$f":"BF4/(1+B5)^A5","v":796476.78841213568},{"$f":"BG4/(1+B5)^A5","v":955577.5105540948},{"$f":"BH4+BE5","v":2915140.2388222329},2661440.6508484199,3193078.4030698221,{"$f":"BK4/(1+B5)^A5","v":329106.63824386749},{"$f":"BL4/(1+B5)^A5","v":300578.40082199528},{"$f":"BM4/(1+B5)^A5","v":360360.47669737332},{"$f":"BN4+BK5","v":1099715.3943839257},1004387.8068430594,1204150.6238411944,{"$f":"BQ4/(1+B5)^A5","v":263902.14604903129},{"$f":"BR4/(1+B5)^A5","v":241060.29596347851},{"$f":"BS4/(1+B5)^A5","v":288926.31708336686},{"$f":"BT4+BQ5","v":881833.48160247155},805507.05345950997,965452.17208225233]
[4,0.04,22.223140895724793,20.285295345874783,24.346129107973159,109.09566878778649,99.58258702943823,119.51763478847806,8.3520127547183662,7.6238675386801269,0.42211928671402904,41.000883784857358,37.426344538085047,2.0722266986638953,6.6877550456363455,6.1047472832112399,7.326463640020247,32.830872684290519,29.968828023336506,35.966358419262548,14810629.888458464,13519151.183693286,16225497.067526728,72706895.052831754,66366894.164449394,79652622.565905094,5566205.5293729817,5080932.5722155776,6097841.6898749471,27325071.540811807,24942817.022689283,29934927.760230847,4457059.6582342433,4068513.6722328817,4882727.5079042828,21880161.158302788,19972749.222405687,23969808.11500933,1.1189594367480571,1.0215783419102031,1.2256443665416654,5.4930861785571565,5.0150324363579015,6.0168133969563691,0.42211928671402904,0.38552835285749032,0.46220613535818639,2.0722266986638953,1.8925980665376105,2.2690171335960896,0.3384865958552094,0.30918914528784153,0.37058313843481028,1.6616652760199722,1.5178410984016322,1.8192304822582517,745731.40473863366,680831.69679258962,816831.66087539215,3660871.6435608668,3342272.3476410094,4009910.0639452143,281321.73366656172,256935.67675565431,308037.64576238452,1381037.1280504875,1261323.4835987138,1512188.2696035788,225584.66046445072,206059.3512804475,246975.42674164541,1107418.1420669223,1011566.4047399575,1212427.5988238978]
[5,0.04,18.265801899528505,16.6730341133938,20.01074345850601,127.36147068731501,116.25562114283203,139.52837824698406,6.8647456791028683,6.2662633883838952,0.34695128403618308,47.865629463960225,43.692607926468945,2.4191779827000786,5.4968471553751366,5.0176572719868258,6.0218190624194285,38.327719839665654,34.986485295323334,41.988177481681973,12173258.173504243,11111756.818255285,13336175.860444587,84880153.226336002,77478650.982704684,92988798.426349685,4575015.2063854393,4176156.2087204996,5011981.3776354706,31900086.747197248,29118973.231409781,34946909.137866318,3663378.1495462959,3344021.6714292369,4013246.0936660659,25543539.307849083,23316770.893834922,27983054.208675396,0.91970309242740422,0.83966293089426891,1.0073903281074892,6.4127892709845611,5.8546953672521704,7.0242037250638578,0.34695128403618308,0.3168762036378554,0.37989975156137534,2.4191779827000786,2.2094742701754662,2.6489168851574649,0.27821130840809416,0.2541309396278324,0.30459232678752385,1.9398765844280663,1.7719720380294646,2.1238228090457754,612936.8559164122,559594.02673479321,671376.08373274689,4273808.4994772794,3901866.3743758025,4681286.1476779608,231225.95862108193,211182.39741903092,253184.49095443875,1612263.0866715694,1472505.8810177448,1765372.7605580175,185414.14730483666,169365.76641864711,202995.7979424168,1292832.2893717589,1180932.1711586046,1415423.3967663145]
[9,0.04,5.6316877111289996,5.1406076689169726,6.1696857682844071,166.41450189019591,151.90324970349616,182.31216583958093,2.1165292437572893,1.9320059810771339,0.10697155774570379,62.542736370105224,57.090135227930759,3.1609740120161751,1.6947805929987465,1.5470374064461241,1.856639232102109,50.080203779715035,45.714441674469313,54.86307282086986,3753242.7449513795,3425962.0610490404,4111791.9771515573,110907076.86787936,101236041.33047527,121502087.62491988,1410562.5943909013,1287586.9195216335,1545287.4222601564,41681656.294014513,38047765.935083866,45662730.222847447,1129487.8713510472,1031024.307409313,1237358.689848654,33375991.557639249,30466425.937493689,36563538.426279135,0.28356163238825272,0.25888375639997907,0.31059724409140788,8.3791520818546701,7.6499290405661649,9.1780454306435999,0.10697155774570379,9.7698849018097847E-2,0.11713018536483656,3.1609740120161751,2.8869685480718577,3.4611580850401849,8.5777740023526033E-2,7.8353312796886981E-2,9.3911500470054102E-2,2.5347037356267266,2.3153143763233754,2.775053656047259,188979.87496796442,172533.28492875397,206997.77984569201,5584292.5554834511,5098301.2808325384,6116715.6618653312,71291.279562929194,65111.47547166908,78061.505002601043,2106633.6391726481,1924022.4802488738,2306691.5528955408,57166.642920454782,52218.62750249471,62587.394025807538,1689255.3164023024,1543043.1037652914,1849436.7116322522]
[16,0.04,0.15871014487280258,0.14487070834126448,0.17387180758781554,176.15243050928169,160.79203635260589,192.98036384619567,5.9647246107135614E-2,5.4447079610954185E-2,3.0146329658052896E-3,66.202493756010455,60.43082762786576,3.3459419021109276,4.7761681264908498E-2,4.3598037301590176E-2,5.2323121703135404E-2,53.010702288540408,48.389472785526408,58.073446201104765,105772.50201869088,96549.19855788922,115877.00416892007,117396927.12506117,107159980.24780267,128611916.65377499,39751.954510108349,36286.299421357093,43548.719893039422,44120704.508599803,40274173.036527455,48334735.381124206,31830.810387435547,29055.946563398644,34870.785987906267,35329024.614782013,32249202.544629373,38703094.313609429,7.9912292842114797E-3,7.2957664897258826E-3,8.7531369165635593E-3,8.8694674325889675,8.0975730985777563,9.7151089091937202,3.0146329658052896E-3,2.7533129102536632E-3,3.3009196606366325E-3,3.3459419021109276,3.0559027054160244,3.6636915781472461,2.4173566156895825E-3,2.2081241473464052E-3,2.6465792510779271E-3,2.683024727894272,2.4507975576043965,2.9374389897157869,5325.7610990998937,4862.2693677262814,5833.5350454068794,5911063.6101435255,5396634.0185893662,6474642.0434122384,2009.1045327745428,1834.9475743424837,2199.9005277705869,2229905.6363352747,2036608.7834939018,2441670.1601275364,1611.0492351818066,1471.6060905867248,1763.8148424703306,1788103.9594213516,1633335.9774630028,1957658.5461408508]
[19,0.04,1.9089931320389157E-2,1.7425299906236747E-2,2.0913602391727848E-2,176.29321758889716,160.92054687703106,193.13460038877693,7.1744741493881383E-3,6.5489891096872904E-3,3.6260527844345753E-4,66.255405065449821,60.47912602327181,3.3486160939321779,5.7448578087062547E-3,5.244047495880937E-3,6.2935157710412104E-3,53.053070264627891,48.42814731609014,58.11986049621396,12722.499880148189,11613.104952968684,13937.88691308924,117490754.78601359,107245626.1888046,128714707.7199958,4781.4339912384849,4364.5789900824984,5238.1155124977195,44155967.292771354,40306361.540480241,48373366.163672149,3828.6650463048263,3494.8996158293457,4194.3185807726768,35357260.786072969,32274977.216219541,38734027.157423966,9.6119890964337399E-4,8.7754743926473993E-4,1.0528424802905959E-3,8.8765562159453388,8.1040449574401379,9.7228735582963033,3.6260527844345753E-4,3.3117324921105461E-4,3.9704033832354012E-4,3.3486160939321779,3.0583450879380294,3.6666197264356795,2.9076384378192653E-4,2.6559699982328791E-4,3.1833513968206642E-4,2.6851690935149124,2.4527563192852107,2.9397866919627278,640.59177623521725,584.84218740722054,701.66770663054274,5915787.9354377463,5400947.1940649133,6479816.7999694552,241.65857561838226,220.71067478885186,264.60784860656389,2231687.8535970519,2038236.5112642106,2443621.6268784334,193.77979446767222,177.00733133651815,212.15470650365273,1789533.0735912099,1634641.3957398504,1959223.1741666952]
[25,0.04,9.5786335906286829E-5,8.7433820587079828E-5,1.0493685441209489E-4,176.30837221337069,160.93438002666295,193.15120274241119,3.5998903259032494E-5,3.2860446702452216E-5,1.8194214750935861E-6,66.261100552756929,60.484324966577198,3.3489039496994248,2.882560814720493E-5,2.6312724049063477E-5,3.1578574357289941E-5,53.057630844825042,48.43231032585625,58.12485663090547,63.83687959034134,58.270339126466034,69.935249911301909,117500854.59752218,107254845.30235611,128725772.37175262,23.99149764930484,21.899870786179545,26.282959512806155,44159763.054807685,40309826.380372509,48377524.464307621,19.210849428584396,17.536135826902395,21.045565944324302,35360300.188365094,32277751.657382347,38737356.835354552,4.8229467192226652E-6,4.4032140493526233E-6,5.2827808429992484E-6,8.877319267853462,8.104741602267012,9.7237093618490125,1.8194214750935861E-6,1.6617069783915728E-6,1.9922040879416379E-6,3.3489039496994248,3.0586079912530408,3.6669349186240199,1.4589472713373266E-6,1.3326691968558034E-6,1.597290011609091E-6,2.685399917648799,2.4529671646112656,2.9400394036890112,3.2142566689978325,2.9345254980212045,3.5207134857589937,5916296.4719875501,5401411.4735627118,6480373.821910535,1.2125548861505966,1.1074459346455747,1.3277059956207078,2231879.6953016049,2038411.7233871659,2443831.6869625202,0.97231656694893187,0.88815844398383637,1.0645151960056563,1789686.906518444,1634781.9137747476,1959391.5940972541]
[36,0.04,1.4891377036536627E-10,1.3592857225282462E-10,1.6313958032672741E-10,176.30842457957542,160.93442782656365,193.15126011118673,5.5965523293064568E-11,5.1086336772917066E-11,2.8285549204531131E-12,66.261120233287741,60.484342931319894,3.3489049443736292,4.4813594252885203E-11,4.0906950972245255E-11,4.9093480044041191E-11,53.05764660372931,48.432324710971635,58.124873894851028,9.9243700452829417E-5,9.0589704864376823E-5,1.0872450279260113E-4,117500889.49702087,107254877.15863787,128725810.60521857,3.729826741848801E-5,3.4046529689526303E-5,4.0860677677883196E-5,44159776.170913078,40309838.352989547,48377538.833150782,2.986605545837653E-5,2.7262469943292005E-5,3.2718388740836959E-5,35360310.690899342,32277761.244353909,38737368.340924777,7.497971119110134E-12,6.845435725366493E-12,8.2128500469482243E-12,8.8773219045491114,8.1047440094956222,9.7237122499350903,2.8285549204531131E-12,2.5833648302073552E-12,3.0971705856139096E-12,3.3489049443736292,3.058608899705034,3.6669360077581445,2.268145418482856E-12,2.0718278121395076E-12,2.4832192999673752E-12,2.6854007152524519,2.4529678931789398,2.9400402769243743,4.9970288034691895E-6,4.5621460723915251E-6,5.4734604323261549E-6,5916298.2292154608,5401413.0778621314,6480375.7466777926,1.8850926717594753E-6,1.7216855415078637E-6,2.0641117950060914E-6,2231880.3582030176,2038412.3288257183,2443832.4128168221,1.5116073143744857E-6,1.3807712898097128E-6,1.6549434733939418E-6,1789687.4380820319,1634782.3993292523,1959392.1760656545]
[39,0.04,1.7026844886820632E-12,1.5542113464438325E-12,1.8653428237757123E-12,176.3084245796199,160.93442782660424,193.15126011123544,6.3991146136635784E-13,5.8412269727249036E-13,3.2341781264581826E-14,66.261120233304453,60.484342931335149,3.3489049443744734,5.1239997234148089E-13,4.6773129663446443E-13,5.6133631403810408E-13,53.05764660374269,48.432324710983849,58.124873894865686,1.1347554289025143E-6,1.0358053854147413E-6,1.2431592054275652E-6,117500889.49705049,107254877.15866491,128725810.60525103,4.2646950132521356E-7,3.8928903521532431E-7,4.6720220640756876E-7,44159776.170924209,40309838.35299971,48377538.833162978,3.4148936825873993E-7,3.1171989388027944E-7,3.7410303202321948E-7,35360310.690908261,32277761.244362049,38737368.340934545,8.5732025250393753E-14,7.8270916109732663E-14,9.3905972218018669E-14,8.8773219045513496,8.104744009497665,9.7237122499375417,3.2341781264581826E-14,2.9538270464904271E-14,3.5413140786029254E-14,3.3489049443744734,3.0586088997058054,3.6669360077590691,2.5934042316238598E-14,2.3689340954129023E-14,2.8393203487336754E-14,2.6854007152531292,2.452967893179558,2.9400402769251155,5.7136176273616933E-8,5.2163714164942472E-8,6.2583709717850738E-8,5916298.2292169519,5401413.0778634939,6480375.7466794262,2.1554205793446147E-8,1.9685803795855076E-8,2.3601115784252266E-8,2231880.3582035801,2038412.3288262323,2443832.4128174386,1.7283763085501658E-8,1.5787780081104667E-8,1.8922672999815769E-8,1789687.4380824831,1634782.3993296644,1959392.1760661483]
[44,0.04,4.5095470962478807E-16,4.1163170927435528E-16,4.9403464766250674E-16,176.30842457962029,160.9344278266046,193.15126011123596,1.6948007053814396E-16,1.5470445821565833E-16,8.5656965079930653E-18,66.261120233304609,60.484342931335298,3.3489049443744818,1.3570874831769771E-16,1.2387828306316708E-16,1.4866950170835175E-16,53.057646603742825,48.432324710983977,58.124873894865829,3.005391241521069E-10,2.7433227935790316E-10,3.2924978304988278E-10,117500889.49705079,107254877.15866518,128725810.60525134,1.129501275264456E-10,1.031029089667244E-10,1.2373815391345024E-10,44159776.170924313,40309838.352999806,48377538.833163105,9.0443203028337212E-11,8.2558780069617243E-11,9.9080907412486106E-11,35360310.69090835,32277761.244362127,38737368.340934634,2.27060625790169E-17,2.0729993419774124E-17,2.4870926302023417E-17,8.8773219045513709,8.1047440094976846,9.7237122499375648,8.5656965079930653E-18,7.8231887756432355E-18,9.3791437733873264E-18,3.3489049443744818,3.0586088997058134,3.6669360077590785,6.8686116540409302E-18,6.2741041820617784E-18,7.5199186455620091E-18,2.6854007152531354,2.4529678931795638,2.940040276925123,1.5132473427583326E-11,1.3815520568000275E-11,1.6575248574032958E-11,5916298.2292169668,5401413.077863507,6480375.7466794429,5.7086152363436553E-12,5.2137703687908706E-12,6.2507378119986042E-12,2231880.3582035857,2038412.3288262377,2443832.4128174447,4.5775916884513391E-12,4.1813817118903601E-12,5.0116557498927953E-12,1789687.4380824876,1634782.3993296686,1959392.1760661532]
[50,0.04,6.3042180596572736E-21,5.7544937443809777E-21,6.9064632909184623E-21,176.30842457962029,160.9344278266046,193.15126011123596,2.3692829870377423E-21,2.162724146298698E-21,1.1974599104234489E-22,66.261120233304609,60.484342931335298,3.3489049443744818,1.8971695466042566E-21,1.7317830208180753E-21,2.0783571777526469E-21,53.057646603742825,48.432324710983977,58.124873894865829,4.2014511295152602E-15,3.8350869232832883E-15,4.6028179418911983E-15,117500889.49705079,107254877.15866518,128725810.60525134,1.5790105272107571E-15,1.4413492238545091E-15,1.7298240553222627E-15,44159776.170924313,40309838.352999806,48377538.833163105,1.2643701501175131E-15,1.1541481687400581E-15,1.385122790704946E-15,35360310.69090835,32277761.244362127,38737368.340934634,3.1742427059570551E-22,2.8979938806327718E-22,3.4768844721475016E-22,8.8773219045513709,8.1047440094976846,9.7237122499375648,1.1974599104234489E-22,1.0936594498492666E-22,1.3111775151324484E-22,3.3489049443744818,3.0586088997058134,3.6669360077590785,9.6021229427242388E-23,8.7710184744793967E-23,1.0512631517242634E-22,2.6854007152531354,2.4529678931795638,2.940040276925123,2.115476570780906E-16,1.9313703218848996E-16,2.3171724160652426E-16,5916298.2292169668,5401413.077863507,6480375.7466794429,7.9804810772540896E-17,7.288702083893403E-17,8.7383529564136349E-17,2231880.3582035857,2038412.3288262377,2443832.4128174447,6.3993424563817191E-17,5.8454522238724786E-17,7.0061516185399844E-17,1789687.4380824876,1634782.3993296686,1959392.1760661532]

{"sheet":"Lycoming NPV 5%","index":246,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU42","v":31.630458945992078},{"$f":"'WTP Values '!CV42","v":28.872300484242153},{"$f":"'WTP Values '!CW42","v":34.652133146116746},{"$f":"C3","v":31.630458945992078},{"$f":"D3","v":28.872300484242153},{"$f":"E3","v":34.652133146116746},{"$f":"'WTP Values '!CC42","v":11.887518411285559},{"$f":"'WTP Values '!CD42","v":10.851140724140137},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"I3","v":11.887518411285559},{"$f":"J3","v":10.851140724140137},{"$f":"K3","v":0.60080736703100912},{"$f":"'WTP Values '!CI42","v":9.5187607550355988},{"$f":"'WTP Values '!CJ42","v":8.6889589200425252},{"$f":"'WTP Values '!CK42","v":10.427842242117327},{"$f":"O3","v":9.5187607550355988},{"$f":"P3","v":8.6889589200425252},{"$f":"Q3","v":10.427842242117327},{"$f":"'WTP Values '!BH42","v":21080144.469645638},{"$f":"'WTP Values '!BI42","v":19241967.573662557},{"$f":"'WTP Values '!BJ42","v":23093941.638620958},{"$f":"U3","v":21080144.469645638},{"$f":"V3","v":19241967.573662557},{"$f":"W3","v":23093941.638620958},{"$f":"'WTP Values '!AV42","v":7922446.0803223504},{"$f":"'WTP Values '!AW42","v":7231751.3481515124},{"$f":"'WTP Values '!AX42","v":8679130.1074752025},{"$f":"AA3","v":7922446.0803223504},{"$f":"AB3","v":7231751.3481515124},{"$f":"AC3","v":8679130.1074752025},{"$f":"'WTP Values '!BB42","v":6343785.6602320662},{"$f":"'WTP Values '!BC42","v":5790763.5686873747},{"$f":"'WTP Values '!BD42","v":6949643.7388354866},{"$f":"AG3","v":6343785.6602320662},{"$f":"AH3","v":5790763.5686873747},{"$f":"AI3","v":6949643.7388354866},{"$f":"'WTP Values '!CX42","v":1.5926281839440013},{"$f":"'WTP Values '!CY42","v":1.4540245213547469},{"$f":"'WTP Values '!CZ42","v":1.7444741047266006},{"$f":"AM3","v":1.5926281839440013},{"$f":"AN3","v":1.4540245213547469},{"$f":"AO3","v":1.7444741047266006},{"$f":"'WTP Values '!CF42","v":0.60080736703100912},{"$f":"'WTP Values '!CG42","v":0.54872705864546434},{"$f":"'WTP Values '!CH42","v":0.65786345222899045},{"$f":"AS3","v":0.60080736703100912},{"$f":"AT3","v":0.54872705864546434},{"$f":"AU3","v":0.65786345222899045},{"$f":"'WTP Values '!CL42","v":0.48177197022705681},{"$f":"'WTP Values '!CM42","v":0.44007256276068762},{"$f":"'WTP Values '!CN42","v":0.52745535841849189},{"$f":"AY3","v":0.48177197022705681},{"$f":"AZ3","v":0.44007256276068762},{"$f":"BA3","v":0.52745535841849189},{"$f":"'WTP Values '!BK42","v":1061408.3172581648},{"$f":"'WTP Values '!BL42","v":969035.7963158557},{"$f":"'WTP Values '!BM42","v":1162606.1516838062},{"$f":"BE3","v":1061408.3172581648},{"$f":"BF3","v":969035.7963158557},{"$f":"BG3","v":1162606.1516838062},{"$f":"'WTP Values '!AY42","v":400408.54661850835},{"$f":"'WTP Values '!AZ42","v":365699.5837588312},{"$f":"'WTP Values '!BA42","v":438433.61988410691},{"$f":"BK3","v":400408.54661850835},{"$f":"BL3","v":365699.5837588312},{"$f":"BM3","v":438433.61988410691},{"$f":"'WTP Values '!BE42","v":321077.31194014265},{"$f":"'WTP Values '!BF42","v":293286.70873736916},{"$f":"'WTP Values '!BG42","v":351523.04225922102},{"$f":"BQ3","v":321077.31194014265},{"$f":"BR3","v":293286.70873736916},{"$f":"BS3","v":351523.04225922102}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":28.689758681171952},{"$f":"D3/(1+B4)^A4","v":26.18802765010626},{"$f":"E3/(1+B4)^A4","v":31.430506254981175},{"$f":"F3+C4","v":60.320217627164027},{"$f":"G3+D4","v":55.06032813434841},{"$f":"H3+E4","v":66.082639401097921},{"$f":"I3/(1+B4)^A4","v":10.782329624748806},{"$f":"J3/(1+B4)^A4","v":9.8423045116917347},{"$f":"K3/(1+B4)^A4","v":0.54494999277189038},{"$f":"L3+I4","v":22.669848036034367},{"$f":"M3+J4","v":20.693445235831874},{"$f":"N3+K4","v":1.1457573598028996},{"$f":"O3/(1+B4)^A4","v":8.6337966032068927},{"$f":"P3/(1+B4)^A4","v":7.8811418775895916},{"$f":"Q3/(1+B4)^A4","v":9.4583603103104998},{"$f":"R3+O4","v":18.15255735824249},{"$f":"S3+P4","v":16.570100797632115},{"$f":"T3+Q4","v":19.886202552427825},{"$f":"U3/(1+B4)^A4","v":19120312.444123026},{"$f":"V3/(1+B4)^A4","v":17453031.812845856},{"$f":"W3/(1+B4)^A4","v":20946885.84001901},{"$f":"X3+U4","v":40200456.913768664},{"$f":"Y3+V4","v":36694999.386508413},{"$f":"Z3+W4","v":44040827.478639968},{"$f":"AA3/(1+B4)^A4","v":7185892.136346803},{"$f":"AB3/(1+B4)^A4","v":6559411.6536521651},{"$f":"AC3/(1+B4)^A4","v":7872226.8548527909},{"$f":"AD3+AA4","v":15108338.216669153},{"$f":"AE3+AB4","v":13791163.001803678},{"$f":"AF3+AC4","v":16551356.962327994},{"$f":"AG3/(1+B4)^A4","v":5754000.5988499466},{"$f":"AH3/(1+B4)^A4","v":5252393.2595803849},{"$f":"AI3/(1+B4)^A4","v":6303531.735905203},{"$f":"AJ3+AG4","v":12097786.259082012},{"$f":"AK3+AH4","v":11043156.828267761},{"$f":"AL3+AI4","v":13253175.47474069},{"$f":"AM3/(1+B4)^A4","v":1.4445607110603187},{"$f":"AN3/(1+B4)^A4","v":1.3188431032696117},{"$f":"AO3/(1+B4)^A4","v":1.5822894373937419},{"$f":"AP3+AM4","v":3.03718889500432},{"$f":"AQ3+AN4","v":2.7728676246243587},{"$f":"AR3+AO4","v":3.3267635421203425},{"$f":"AS3/(1+B4)^A4","v":0.54494999277189038},{"$f":"AT3/(1+B4)^A4","v":0.49771161781901524},{"$f":"AU3/(1+B4)^A4","v":0.59670154397187336},{"$f":"AV3+AS4","v":1.1457573598028996},{"$f":"AW3+AT4","v":1.0464386764644795},{"$f":"AX3+AU4","v":1.2545649962008638},{"$f":"AY3/(1+B4)^A4","v":0.43698137889075445},{"$f":"AZ3/(1+B4)^A4","v":0.3991587870845239},{"$f":"BA3/(1+B4)^A4","v":0.47841755865622848},{"$f":"BB3+AY4","v":0.91875334911781126},{"$f":"BC3+AZ4","v":0.83923134984521153},{"$f":"BD3+BA4","v":1.0058729170747203},{"$f":"BE3/(1+B4)^A4","v":962728.63243370946},{"$f":"BF3/(1+B4)^A4","v":878944.03293955163},{"$f":"BG3/(1+B4)^A4","v":1054518.0514138832},{"$f":"BH3+BE4","v":2024136.9496918742},{"$f":"BI3+BF4","v":1847979.8292554072},{"$f":"BJ3+BG4","v":2217124.2030976894},{"$f":"BK3/(1+B4)^A4","v":363182.35520953138},{"$f":"BL3/(1+B4)^A4","v":331700.30272909859},{"$f":"BM3/(1+B4)^A4","v":397672.21758195636},{"$f":"BN3+BK4","v":763590.90182803967},{"$f":"BO3+BL4","v":697399.88648792985},{"$f":"BP3+BM4","v":836105.83746606321},{"$f":"BQ3/(1+B4)^A4","v":291226.58679378015},{"$f":"BR3/(1+B4)^A4","v":266019.69046473393},{"$f":"BS3/(1+B4)^A4","v":318841.76168636826},{"$f":"BT3+BQ4","v":612303.89873392275},{"$f":"BU3+BR4","v":559306.39920210303},{"$f":"BV3+BS4","v":670364.80394558934}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":24.783292241591145},{"$f":"D4/(1+B5)^A5","v":22.622202915543685},{"$f":"E4/(1+B5)^A5","v":27.150853043931473},{"$f":"F4+C5","v":85.103509868755168},77.682531049892091,93.233492445029398,{"$f":"I4/(1+B5)^A5","v":9.3141817296177987},{"$f":"J4/(1+B5)^A5","v":8.5021526933952991},{"$f":"K4/(1+B5)^A5","v":0.47074829307581501},{"$f":"L4+I5","v":31.984029765652167},29.195597929227173,1.6165056528787147,{"$f":"O4/(1+B5)^A5","v":7.4581981239234567},{"$f":"P4/(1+B5)^A5","v":6.8080266732228409},{"$f":"Q4/(1+B5)^A5","v":8.1704872565040478},{"$f":"R4+O5","v":25.610755482165946},23.378127470854956,28.056689808931871,{"$f":"U4/(1+B5)^A5","v":16516844.784902731},{"$f":"V4/(1+B5)^A5","v":15076585.088302217},{"$f":"W4/(1+B5)^A5","v":18094707.560755},{"$f":"X4+U5","v":56717301.698671393},51771584.47481063,62135535.039394967,{"$f":"AA4/(1+B5)^A5","v":6207443.8063680399},{"$f":"AB4/(1+B5)^A5","v":5666266.4106702637},{"$f":"AC4/(1+B5)^A5","v":6800325.541391029},{"$f":"AD4+AA5","v":21315782.023037195},19457429.412473939,23351682.503719024,{"$f":"AG4/(1+B5)^A5","v":4970522.0592592126},{"$f":"AH4/(1+B5)^A5","v":4537214.7798988307},{"$f":"AI4/(1+B5)^A5","v":5445227.7170112971},{"$f":"AJ4+AG5","v":17068308.318341225},15580371.60816659,18698403.191751987,{"$f":"AM4/(1+B5)^A5","v":1.2478658555752671},{"$f":"AN4/(1+B5)^A5","v":1.1392662591682208},{"$f":"AO4/(1+B5)^A5","v":1.3668411077799303},{"$f":"AP4+AM5","v":4.2850547505795866},3.9121338837925794,4.6936046499002728,{"$f":"AS4/(1+B5)^A5","v":0.47074829307581501},{"$f":"AT4/(1+B5)^A5","v":0.42994200869799387},{"$f":"AU4/(1+B5)^A5","v":0.51545322878468702},{"$f":"AV4+AS5","v":1.6165056528787147},1.4763806851624734,1.7700182249855509,{"$f":"AY4/(1+B5)^A5","v":0.37748094494396234},{"$f":"AZ4/(1+B5)^A5","v":0.34480836806783188},{"$f":"BA4/(1+B5)^A5","v":0.41327507496488797},{"$f":"BB4+AY5","v":1.2962342940617737},1.1840397179130435,1.4191479920396082,{"$f":"BE4/(1+B5)^A5","v":831641.18987902766},{"$f":"BF4/(1+B5)^A5","v":759264.90265807277},{"$f":"BG4/(1+B5)^A5","v":910932.34114146046},{"$f":"BH4+BE5","v":2855778.1395709021},2607244.73191348,3128056.5442391499,{"$f":"BK4/(1+B5)^A5","v":313730.5735532071},{"$f":"BL4/(1+B5)^A5","v":286535.19294166809},{"$f":"BM4/(1+B5)^A5","v":343524.21343868377},{"$f":"BN4+BK5","v":1077321.4753812468},983935.07942959794,1179630.0509047471,{"$f":"BQ4/(1+B5)^A5","v":251572.4753644575},{"$f":"BR4/(1+B5)^A5","v":229797.81057314234},{"$f":"BS4/(1+B5)^A5","v":275427.50172669755},{"$f":"BT4+BQ5","v":863876.37409838021},789104.2097752454,945792.30567228689]
[4,0.05,20.389275860647484,18.611342323861919,22.337073991953126,105.49278572940266,96.29387337375401,115.57056643698252,7.6628003596178944,6.9947420619147778,0.38728578571752714,39.646830125270064,36.190339991141954,2.0037914385962416,6.1358780540399991,5.600980392509574,6.7218800861814145,31.746633536205945,28.979107863364529,34.778569895113286,13588449.080292866,12403543.863556618,14886560.690868516,70305750.778964251,64175128.338367246,77022095.730263487,5106879.3816305259,4661651.3988885405,5594644.6522928439,26422661.40466772,24119080.811362479,28946327.156011868,4089260.7991601955,3732777.8280850719,4479802.3185905442,21157569.117501423,19313149.436251663,23178205.510342531,1.0266223275900614,0.93727717086458484,1.1245035620178261,5.3116770781696481,4.849411054657164,5.8181082119180987,0.38728578571752714,0.3537143545728324,0.42406464696062812,2.0037914385962416,1.8300950397353057,2.1940828719461791,0.31055450759217595,0.28367469773835541,0.34000242694341387,1.6067888016539498,1.467714415651399,1.759150418983022,684193.26505234151,624649.11443941388,749426.29142504244,3539971.4046232435,3231893.8463528939,3877482.8356641922,258106.91928010003,235733.21234807975,282618.22054693982,1335428.3946613469,1219668.2917776776,1462248.271451687,206969.29807185894,189055.22746028029,226594.88729629942,1070845.672170239,978159.43723552569,1172387.1929685862]
[5,0.05,15.975531152161011,14.582473703847709,17.501681955037348,121.46831688156367,110.87634707760172,133.07224839201987,6.0040045901845378,5.4805634332077702,0.30344854701097912,45.6508347154546,41.670903424349724,2.3072399856072208,4.8076210095999086,4.3885146954080314,5.2667689353863985,36.554254545805854,33.36762255877256,40.045338830499688,10646905.416133726,9718501.1740358956,11664009.830016261,80952656.195097983,73893629.512403145,88686105.560279742,4001373.6245057802,3652525.8499834673,4383550.4771642769,30424035.029173501,27771606.661345948,33329877.633176144,3204042.8376557347,2924729.1019179565,3510042.3372217631,24361611.955157157,22237878.538169619,26688247.847564295,0.80438545674756723,0.73438118860593093,0.88107796512795422,6.1160625349172157,5.5837922432630949,6.6991861770460526,0.30344854701097912,0.27714445226331658,0.33226574716786139,2.3072399856072208,2.1072394919986221,2.5263486191140405,0.24332758281319755,0.22226654844303242,0.26640079817294537,1.8501163844671473,1.6899809640944314,2.0255512171559675,536083.32608999941,489428.92602463166,587195.10917093768,4076054.7307132427,3721322.7723775255,4464677.9448351301,202233.52500252076,184703.14018038611,221438.7709192812,1537661.9196638677,1404371.4319580637,1683687.0423709683,162165.86069491145,148129.71762277596,177543.02338462201,1233011.5328651504,1126289.1548583016,1349930.2163532083]
[9,0.05,3.6963776389091958,3.3740555606874243,4.0494945179428123,151.29234202170537,138.09973378109666,165.74537817094378,1.3891912637949593,1.2680787843722041,7.0211150605727565E-2,56.859450074385435,51.902329225301564,2.8737348963927514,1.1123750833055277,1.0154033336122505,1.2186115589296347,45.529393368353603,41.560350009091216,49.877640970578064,2463453.8112652586,2248642.0064073866,2698788.8355660117,100828901.42106849,92036677.188144177,110461138.83410044,925827.62035699107,845112.11231874418,1014254.7254604398,37894025.631408826,34590348.507071003,41513337.600098312,741343.25716085976,676716.35761131591,812144.64066041668,30343100.347010069,27697928.250000704,33240993.412715856,0.18611665471812922,0.16991924576049683,0.20386157163820115,7.6177348020805322,6.9547765831776847,8.3440323566265349,7.0211150605727565E-2,6.412497627381146E-2,7.6878800855432181E-2,2.8737348963927514,2.6246284309343944,3.1466411090699573,5.6300515298914673E-2,5.1427466900292533E-2,6.1639137001140286E-2,2.3043740788117306,2.1049207282524973,2.5228832949685418,124037.59225765047,113242.81620195598,135863.70622316963,5076845.4050412271,4635016.3738636123,5560886.9867306408,46792.277047763935,42736.14133366305,51235.93784879231,1915202.902583787,1749185.7009633111,2097081.4646281195,37521.523106669913,34273.876133670608,41079.451777381189,1535751.9338053428,1402826.0900190561,1681377.5743437733]
[16,0.05,4.3606388425987741E-2,3.9803935561523944E-2,4.7772129400293704E-2,156.35567307898296,142.72154518087839,171.29241187852404,1.6388372554084676E-2,1.4959601379475574E-2,8.2828514947200509E-4,58.762376657543598,53.63935485396037,2.9699107566963767,1.3122755491055739E-2,1.197877395113912E-2,1.4376033557752375E-2,47.053134678590709,42.951258551720358,51.546905952634049,29061.512176881675,26527.36444735367,31837.773555555705,104203362.42295603,95116887.063859537,114157963.85119689,10922.043896117893,9969.8382127842488,11965.22375196848,39162232.563107044,35747990.615967572,42902672.769036807,8745.6708125426212,7983.2634072872579,9580.9189748191602,31358598.952610772,28624900.352199733,34353476.384902351,2.1956293244375286E-3,2.0045475207099402E-3,2.4049671722965707E-3,7.8726790556630766,7.1875334815075318,8.6232837556707427,8.2828514947200509E-4,7.564861863054252E-4,9.0694381887220594E-4,2.9699107566963767,2.7124673953563829,3.2519503761535122,6.6418055148505586E-4,6.0669290762200548E-4,7.2716059149940796E-4,2.3814950268049806,2.1753665310872448,2.6073171345839561,1463.2789059419658,1335.932286186124,1602.7922807990349,5246753.2051905198,4790137.3934946451,5746994.3032654356,552.01129527538228,504.16081928619207,604.43342792851718,1979299.3810178998,1807726.0485201145,2167264.9092599005,442.64365569719212,404.33096981673043,484.61675335200283,1587149.2508063256,1449774.7512310937,1737648.5737705885]
[19,0.05,3.1284410018882348E-3,2.8556426831481646E-3,3.4273025984954395E-3,{"$f":"F20+C21","v":156.3857322574147},142.74898321563703,171.32534262591088,1.1757464560367792E-3,1.0732425228676824E-3,5.9423431208053561E-5,{"$f":"L20+I21","v":58.773673649397111},53.649666951415931,2.9704817182457979,9.4146219895400183E-4,8.593898493726382E-4,1.0313757788707537E-3,{"$f":"R20+O21","v":47.062180583630322},42.959515876314029,51.556815779461076,2084.9519887514384,1903.1453327071451,2284.128537016702,{"$f":"X20+U21","v":104223395.38627985},95135173.163901985,114179910.57392997,783.57715881544868,715.26333119755202,858.41772120061285,{"$f":"AD20+AA21","v":39169761.452294238},35754863.121501535,42910920.753075808,627.4382297312618,572.74104721195363,687.36120643117249,{"$f":"AJ20+AG21","v":31364627.603204157},28630403.45272902,34360080.796856649,1.5752042421896445E-4,1.4381169549654887E-4,1.7253889124016294E-4,{"$f":"AP20+AM21","v":7.8741925681555243},7.1889152756385046,8.6249415709579988,5.9423431208053561E-5,5.4272378154333413E-5,6.5066618259034074E-5,{"$f":"AV20+AS21","v":2.9704817182457979},2.7129888637484258,3.2525755594595167,4.7650120657189521E-5,4.3525800605590525E-5,5.2168480158937173E-5,{"$f":"BB20+AY21","v":2.3819528661819307},2.1757847425241872,2.6078183879726771,104.97961174465942,95.843418606990255,114.98868101109161,{"$f":"BH20+BE21","v":5247761.8867923869},4791058.2912899619,5748099.1555794347,39.60279289297327,36.169869496931668,43.363699382095717,{"$f":"BN20+BK21","v":1979679.8987956836},1808073.5815438812,2167681.5631703949,31.756460731875602,29.007804360015434,34.767725008036408,{"$f":"BT20+BQ21","v":1587454.3782224809},1450053.4685751782,1737982.6344893468]
[25,0.05,4.3129318398148142E-6,3.9368465775286257E-6,4.7249484624479797E-6,156.38754525332965,142.7506381193146,171.32732881826882,1.6209077693105921E-6,1.4795937803926572E-6,8.1922340339348212E-8,58.774355018654347,53.650288917535313,2.9705161553465662,1.2979187689331552E-6,1.1847721730842231E-6,1.4218754430147929E-6,47.062726180341187,42.960013910410026,51.557413482941087,2.8743568478177588,2.6237145262683286,3.1489456529891462,104224603.65884633,95136276.075771391,114181234.27340338,1.0802552693712308,0.98607644929598703,1.1834319775865367,39170215.551376529,35755277.631315455,42911418.223803535,0.86499899371337996,0.78959235510542758,0.94761001753947627,31364991.216565147,28630735.367947582,34360479.136815302,2.1716083270391156E-7,1.9826170289625208E-7,2.378655941367914E-7,7.8742838544816705,7.1889986174743576,8.6250415607947222,8.1922340339348212E-8,7.4820994745630487E-8,8.9702151783934972E-8,2.9705161553465662,2.7130203157079884,3.2526132669032659,6.5691417044262428E-8,6.0005546267926324E-8,7.1920518551068953E-8,2.3819804804070497,2.1758099666209962,2.6078486206800733,0.14472700931603322,0.13213166925548292,0.1585257140063413,5247822.7246369012,4791113.8345226152,5748165.7938854825,5.4597208740904464E-2,4.9864511333634641E-2,5.9782070252984147E-2,1979702.8494288237,1808094.5427272953,2167706.6933262097,4.3780097028413838E-2,3.9990743936650121E-2,4.7931486671661729E-2,1587472.7817447286,1450070.2791945164,1738002.7831011866]
[36,0.05,2.5657929760337898E-13,2.342057252817454E-13,2.8109045139909318E-13,156.387546900161,142.75063962254322,171.32733062242292,9.6428924076720109E-14,8.8022057155388877E-14,4.8736166772339834E-15,58.774355637574835,53.650289482497058,2.9705161866274423,7.7214085092847246E-14,7.0482915863337937E-14,8.4588353351740742E-14,47.062726675932936,42.960014362798354,51.557414025863906,1.7099747653471129E-7,1.5608659150305862E-7,1.8733295443636312E-7,104224604.75637844,95136277.077599302,114181235.4757833,6.4265132986548739E-8,5.866236985429887E-8,7.0403186706416622E-8,39170215.963856593,35755278.007834658,42911418.675680138,5.1459388294932606E-8,4.6973395219398411E-8,5.6373975229027513E-8,31364991.546852652,28630735.669442143,34360479.498646654,1.2919048107314154E-14,1.1794725806043431E-14,1.41507886825888E-14,7.8742839374014331,7.1889986931777567,8.6250416516203021,4.8736166772339834E-15,4.4511527171837406E-15,5.3364430399210672E-15,2.9705161866274423,2.7130203442773162,3.2526133011547511,3.9080278264984588E-15,3.5697714421549181E-15,4.278601382649347E-15,2.3819805054903784,2.1758099895332577,2.6078486481418963,8.6099098649655229E-9,7.8606043749092625E-9,9.4308043489895789E-9,5247822.7798988437,4791113.8849752061,5748165.8544162624,3.2480257027312117E-9,2.9664742612461628E-9,3.5564766994892121E-9,1979702.8702759878,1808094.5617673467,2167706.7161531388,2.604508246770837E-9,2.3790770109510581E-9,2.8514772873917567E-9,1587472.7984615332,1450070.2944644105,1738002.80140314]
[39,0.05,9.854657114613242E-16,8.9953364846241265E-16,1.0796077636052586E-15,156.38754690016103,142.75063962254325,171.32733062242298,3.7036268770837704E-16,3.3807372609232017E-16,1.8718509915185428E-17,58.77435563757485,53.650289482497072,2.9705161866274432,2.9656263779504502E-16,2.7070966939235339E-16,3.2488561078677337E-16,47.06272667593295,42.960014362798368,51.55741402586392,6.5676440556734591E-10,5.9949491397745974E-10,7.1950545093920013E-10,104224604.75637847,95136277.077599332,114181235.47578333,2.4682850718004239E-10,2.2530950308327858E-10,2.7040344690642576E-10,39170215.9638566,35755278.007834665,42911418.675680153,1.9764440534021657E-10,1.8041467402874675E-10,2.165202731704923E-10,31364991.546852659,28630735.669442151,34360479.498646662,4.9619275808282335E-17,4.5300996481450961E-17,5.43501255443556E-17,7.8742839374014348,7.1889986931777585,8.6250416516203039,1.8718509915185428E-17,1.7095917013706542E-17,2.0496126094856807E-17,2.9705161866274432,2.7130203442773171,3.252613301154752,1.5009891516673314E-17,1.3710721741219644E-17,1.6433184574889942E-17,2.3819805054903789,2.1758099895332581,2.6078486481418972,3.3068805745239452E-11,3.019088506045524E-11,3.6221684306720053E-11,5247822.7798988456,4791113.884975207,5748165.8544162642,1.2474965789853062E-11,1.1393587462810786E-11,1.3659659503688667E-11,1979702.8702759882,1808094.5617673472,2167706.7161531392,1.0003354114634959E-11,9.1375213866330642E-12,1.0951908902950859E-11,1587472.7984615336,1450070.294464411,1738002.8014031404]
[44,0.05,3.4985550603626429E-20,3.1934830011771087E-20,3.8327738455425792E-20,156.38754690016103,142.75063962254325,171.32733062242298,1.3148445858458509E-20,1.2002137988566232E-20,6.6453593285462999E-22,58.77435563757485,53.650289482497072,2.9705161866274432,1.0528430417267418E-20,9.6106102193783524E-21,1.1533939582449718E-20,47.06272667593295,42.960014362798368,51.55741402586392,2.3316147967811646E-14,2.1282992808013318E-14,2.5543551714337205E-14,104224604.75637847,95136277.077599332,114181235.47578333,8.7627921782886414E-15,7.9988343885745937E-15,9.5997388494739602E-15,39170215.9638566,35755278.007834665,42911418.675680153,7.0166808080010763E-15,6.4049988086441958E-15,7.6868031892092565E-15,31364991.546852659,28630735.669442151,34360479.498646662,1.7615607164370508E-21,1.6082551491784765E-21,1.9295131686782466E-21,7.8742839374014348,7.1889986931777585,8.6250416516203039,6.6453593285462999E-22,6.0693138568109551E-22,7.2764404517595758E-22,2.9705161866274432,2.7130203442773171,3.252613301154752,5.3287426757123316E-22,4.8675173951854584E-22,5.8340336334077403E-22,2.3819805054903789,2.1758099895332581,2.6078486481418972,1.173993537619875E-15,1.0718229206418001E-15,1.285925582719851E-15,5247822.7798988456,4791113.884975207,5748165.8544162642,4.4288049989301091E-16,4.0448990370849079E-16,4.8493895143845595E-16,1979702.8702759882,1808094.5617673472,2167706.7161531392,3.5513447856505269E-16,3.2439608313689772E-16,3.8880963454559691E-16,1587472.7984615336,1450070.294464411,1738002.8014031404]
[50,0.05,3.1984419897320878E-26,2.919539623710185E-26,3.5039908171288338E-26,156.38754690016103,142.75063962254325,171.32733062242298,1.202054579900009E-26,1.0972570517500941E-26,6.0753070757952149E-28,58.77435563757485,53.650289482497072,2.9705161866274432,9.6252805376943517E-27,8.786192797383556E-27,1.054453510979366E-26,47.06272667593295,42.960014362798368,51.55741402586392,2.1316042026597446E-20,1.9457294994596941E-20,2.3352374611923534E-20,104224604.75637847,95136277.077599332,114181235.47578333,8.0111022884485145E-21,7.3126783303156256E-21,8.7762539953958229E-21,39170215.9638566,35755278.007834665,42911418.675680153,6.4147758539297208E-21,5.8555651634158126E-21,7.0274137931174865E-21,31364991.546852659,28630735.669442151,34360479.498646662,1.6104505047666123E-27,1.4702957965743976E-27,1.7639956587682854E-27,7.8742839374014348,7.1889986931777585,8.6250416516203039,6.0753070757952149E-28,5.5486759400821833E-28,6.652252794409518E-28,2.9705161866274432,2.7130203442773171,3.252613301154752,4.8716324403678171E-28,4.4499719895501028E-28,5.333578526177717E-28,2.3819805054903789,2.1758099895332581,2.6078486481418972,1.0732860171159651E-21,9.798798006005001E-22,1.1756163068691411E-21,5247822.7798988456,4791113.884975207,5748165.8544162642,4.0488932226337844E-22,3.6979194842508028E-22,4.4333991547259907E-22,1979702.8702759882,1808094.5617673472,2167706.7161531392,3.2467033064968694E-22,2.9656873643775855E-22,3.5545676420313975E-22,1587472.7984615336,1450070.294464411,1738002.8014031404]

{"sheet":"McKean","index":247,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","McKean"]
[null,"Number of households",{"$f":"'WTP Values '!C43","v":17259},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA43","v":0.86555792376958518}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU43","v":2.4133818016406248}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV43","v":275.64197402600001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW43","v":1635.2383540139999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!X3:X52), \"NULL\")))))","v":31882423.382846285},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!Y3:Y52), \"NULL\")))))","v":29102385.504189584},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!Z3:Z52), \"NULL\")))))","v":34928067.369514346},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AD3:AD52), \"NULL\")))))","v":11982541.308220385},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AE3:AE52), \"NULL\")))))","v":10937980.041283784},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AF3:AF52), \"NULL\")))))","v":13126900.442956002},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":9595079.1608121209},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AK3:AK52), \"NULL\")))))","v":8758724.9370405562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!AL3:AL52), \"NULL\")))))","v":10511339.054934537}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BH3:BH52), \"NULL\")))))","v":1606313.9898449187},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BI3:BI52), \"NULL\")))))","v":1466610.8373747698},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1759364.4462814583},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BN3:BN52), \"NULL\")))))","v":606706.67364132171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BO3:BO52), \"NULL\")))))","v":554215.12197592948},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BP3:BP52), \"NULL\")))))","v":664213.29249279748},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BT3:BT52), \"NULL\")))))","v":486731.33411204605},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BU3:BU52), \"NULL\")))))","v":444702.65438086609},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!BV3:BV52), \"NULL\")))))","v":532775.45339315338}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!F3:F52), \"NULL\")))))","v":58.414639858009089},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!G3:G52), \"NULL\")))))","v":53.321083777804446},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!H3:H52), \"NULL\")))))","v":63.99483664796346},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!L3:L52), \"NULL\")))))","v":21.954285805012184},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!M3:M52), \"NULL\")))))","v":20.040451668722643},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!N3:N52), \"NULL\")))))","v":1.1116015685080125},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!R3:R52), \"NULL\")))))","v":17.580002839103205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!S3:S52), \"NULL\")))))","v":16.04764345134015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'McKean NPV 1%'!A3:A52,'McKean NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'McKean NPV 2%'!A3:A52,'McKean NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'McKean NPV 3%'!A3:A52,'McKean NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'McKean NPV 4%'!A3:A52,'McKean NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'McKean NPV 5%'!A3:A52,'McKean NPV 5%'!T3:T52), \"NULL\")))))","v":19.258764553317668}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"McKean NPV 1%","index":248,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU43","v":11.102889753519271},{"$f":"'WTP Values '!CV43","v":10.134755879042837},{"$f":"'WTP Values '!CW43","v":12.163519587280215},{"$f":"C3","v":11.102889753519271},{"$f":"D3","v":10.134755879042837},{"$f":"E3","v":12.163519587280215},{"$f":"'WTP Values '!CC43","v":4.1728583023504271},{"$f":"'WTP Values '!CD43","v":3.8090952204689734},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"I3","v":4.1728583023504271},{"$f":"J3","v":3.8090952204689734},{"$f":"K3","v":0.21128247464991229},{"$f":"'WTP Values '!CI43","v":3.3414369045768724},{"$f":"'WTP Values '!CJ43","v":3.0501808532435222},{"$f":"'WTP Values '!CK43","v":3.6605196941080429},{"$f":"O3","v":3.3414369045768724},{"$f":"P3","v":3.0501808532435222},{"$f":"Q3","v":3.6605196941080429},{"$f":"'WTP Values '!BH43","v":6059902.6674686074},{"$f":"'WTP Values '!BI43","v":5531499.9562242785},{"$f":"'WTP Values '!BJ43","v":6638789.2187619284},{"$f":"U3","v":6059902.6674686074},{"$f":"V3","v":5531499.9562242785},{"$f":"W3","v":6638789.2187619284},{"$f":"'WTP Values '!AV43","v":2277525.5558460937},{"$f":"'WTP Values '!AW43","v":2078985.4533001501},{"$f":"'WTP Values '!AX43","v":2495034.2718509599},{"$f":"AA3","v":2277525.5558460937},{"$f":"AB3","v":2078985.4533001501},{"$f":"AC3","v":2495034.2718509599},{"$f":"'WTP Values '!BB43","v":1823739.8425761363},{"$f":"'WTP Values '!BC43","v":1664773.7210011745},{"$f":"'WTP Values '!BD43","v":1997893.6611178697},{"$f":"AG3","v":1823739.8425761363},{"$f":"AH3","v":1664773.7210011745},{"$f":"AI3","v":1997893.6611178697},{"$f":"'WTP Values '!CX43","v":0.55939057469450171},{"$f":"'WTP Values '!CY43","v":0.51073967129643405},{"$f":"'WTP Values '!CZ43","v":0.61268960796231098},{"$f":"AM3","v":0.55939057469450171},{"$f":"AN3","v":0.51073967129643405},{"$f":"AO3","v":0.61268960796231098},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"'WTP Values '!CG43","v":0.19300256210582445},{"$f":"'WTP Values '!CH43","v":0.23130885851473218},{"$f":"AS3","v":0.21128247464991229},{"$f":"AT3","v":0.19300256210582445},{"$f":"AU3","v":0.23130885851473218},{"$f":"'WTP Values '!CL43","v":0.1695016805133133},{"$f":"'WTP Values '!CM43","v":0.15486540923814018},{"$f":"'WTP Values '!CN43","v":0.18553630793285503},{"$f":"AY3","v":0.1695016805133133},{"$f":"AZ3","v":0.15486540923814018},{"$f":"BA3","v":0.18553630793285503},{"$f":"'WTP Values '!BK43","v":305312.62680272316},{"$f":"'WTP Values '!BL43","v":278759.20280035841},{"$f":"'WTP Values '!BM43","v":334402.97724691435},{"$f":"BE3","v":305312.62680272316},{"$f":"BF3","v":278759.20280035841},{"$f":"BG3","v":334402.97724691435},{"$f":"'WTP Values '!AY43","v":115316.93641419255},{"$f":"'WTP Values '!AZ43","v":105339.84997578144},{"$f":"'WTP Values '!BA43","v":126247.23831723591},{"$f":"BK3","v":115316.93641419255},{"$f":"BL3","v":105339.84997578144},{"$f":"BM3","v":126247.23831723591},{"$f":"'WTP Values '!BE43","v":92513.184286771822},{"$f":"'WTP Values '!BF43","v":84524.779347949254},{"$f":"'WTP Values '!BG43","v":101264.80513761805},{"$f":"BQ3","v":92513.184286771822},{"$f":"BR3","v":84524.779347949254},{"$f":"BS3","v":101264.80513761805}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":10.884118962375522},{"$f":"D3/(1+B4)^A4","v":9.9350611499292594},{"$f":"E3/(1+B4)^A4","v":11.923850198294495},{"$f":"F3+C4","v":21.987008715894795},{"$f":"G3+D4","v":20.069817028972096},{"$f":"H3+E4","v":24.087369785574708},{"$f":"I3/(1+B4)^A4","v":4.090636508528994},{"$f":"J3/(1+B4)^A4","v":3.7340409964405188},{"$f":"K3/(1+B4)^A4","v":0.20711937520822693},{"$f":"L3+I4","v":8.2634948108794219},{"$f":"M3+J4","v":7.5431362169094918},{"$f":"N3+K4","v":0.41840184985813922},{"$f":"O3/(1+B4)^A4","v":3.2755973968991983},{"$f":"P3/(1+B4)^A4","v":2.9900802404112561},{"$f":"Q3/(1+B4)^A4","v":3.588392994910345},{"$f":"R3+O4","v":6.6170343014760711},{"$f":"S3+P4","v":6.0402610936547783},{"$f":"T3+Q4","v":7.2489126890183879},{"$f":"U3/(1+B4)^A4","v":5940498.6447099373},{"$f":"V3/(1+B4)^A4","v":5422507.5543812159},{"$f":"W3/(1+B4)^A4","v":6507978.8439975772},{"$f":"X3+U4","v":12000401.312178545},{"$f":"Y3+V4","v":10954007.510605495},{"$f":"Z3+W4","v":13146768.062759506},{"$f":"AA3/(1+B4)^A4","v":2232649.3048192272},{"$f":"AB3/(1+B4)^A4","v":2038021.2266445938},{"$f":"AC3/(1+B4)^A4","v":2445872.2398303696},{"$f":"AD3+AA4","v":4510174.8606653214},{"$f":"AE3+AB4","v":4117006.6799447439},{"$f":"AF3+AC4","v":4940906.5116813295},{"$f":"AG3/(1+B4)^A4","v":1787804.9628233863},{"$f":"AH3/(1+B4)^A4","v":1631971.1018539108},{"$f":"AI3/(1+B4)^A4","v":1958527.2631289773},{"$f":"AJ3+AG4","v":3611544.8053995227},{"$f":"AK3+AH4","v":3296744.8228550851},{"$f":"AL3+AI4","v":3956420.9242468467},{"$f":"AM3/(1+B4)^A4","v":0.54836837044848707},{"$f":"AN3/(1+B4)^A4","v":0.50067608204728364},{"$f":"AO3/(1+B4)^A4","v":0.60061720219812864},{"$f":"AP3+AM4","v":1.1077589451429888},{"$f":"AQ3+AN4","v":1.0114157533437176},{"$f":"AR3+AO4","v":1.2133068101604396},{"$f":"AS3/(1+B4)^A4","v":0.20711937520822693},{"$f":"AT3/(1+B4)^A4","v":0.18919964915775361},{"$f":"AU3/(1+B4)^A4","v":0.22675116019481636},{"$f":"AV3+AS4","v":0.41840184985813922},{"$f":"AW3+AT4","v":0.38220221126357806},{"$f":"AX3+AU4","v":0.45806001870954854},{"$f":"AY3/(1+B4)^A4","v":0.1661618277750351},{"$f":"AZ3/(1+B4)^A4","v":0.15181394886593488},{"$f":"BA3/(1+B4)^A4","v":0.18188050968812375},{"$f":"BB3+AY4","v":0.3356635082883484},{"$f":"BC3+AZ4","v":0.30667935810407509},{"$f":"BD3+BA4","v":0.36741681762097878},{"$f":"BE3/(1+B4)^A4","v":299296.76188875909},{"$f":"BF3/(1+B4)^A4","v":273266.54524101404},{"$f":"BG3/(1+B4)^A4","v":327813.91750506259},{"$f":"BH3+BE4","v":604609.38869148225},{"$f":"BI3+BF4","v":552025.74804137251},{"$f":"BJ3+BG4","v":662216.89475197694},{"$f":"BK3/(1+B4)^A4","v":113044.73719654205},{"$f":"BL3/(1+B4)^A4","v":103264.23877637628},{"$f":"BM3/(1+B4)^A4","v":123759.66897092041},{"$f":"BN3+BK4","v":228361.67361073458},{"$f":"BO3+BL4","v":208604.08875215772},{"$f":"BP3+BM4","v":250006.90728815633},{"$f":"BQ3/(1+B4)^A4","v":90690.309074376841},{"$f":"BR3/(1+B4)^A4","v":82859.307271786354},{"$f":"BS3/(1+B4)^A4","v":99269.488420368638},{"$f":"BT3+BQ4","v":183203.49336114866},{"$f":"BU3+BR4","v":167384.08661973561},{"$f":"BV3+BS4","v":200534.29355798668}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":10.56401863375414},{"$f":"D4/(1+B5)^A5","v":9.6428724711800342},{"$f":"E4/(1+B5)^A5","v":11.573171527829727},{"$f":"F4+C5","v":32.551027349648933},29.712689500152131,35.660541313404437,{"$f":"I4/(1+B5)^A5","v":3.9703314939313796},{"$f":"J4/(1+B5)^A5","v":3.6242234031030924},{"$f":"K4/(1+B5)^A5","v":0.20102802502203429},{"$f":"L4+I5","v":12.233826304810801},11.167359620012585,0.61942987488017354,{"$f":"O4/(1+B5)^A5","v":3.1792625620078003},{"$f":"P4/(1+B5)^A5","v":2.9021424228562878},{"$f":"Q4/(1+B5)^A5","v":3.4828588877525553},{"$f":"R4+O5","v":9.796296863483871},8.9424035165110656,10.731771576770942,{"$f":"U4/(1+B5)^A5","v":5765789.4583329903},{"$f":"V4/(1+B5)^A5","v":5263032.4093456343},{"$f":"W4/(1+B5)^A5","v":6316580.1489055892},{"$f":"X4+U5","v":17766190.770511534},16217039.91995113,19463348.211665094,{"$f":"AA4/(1+B5)^A5","v":2166987.4190350464},{"$f":"AB4/(1+B5)^A5","v":1978083.3238486559},{"$f":"AC4/(1+B5)^A5","v":2373939.4990690779},{"$f":"AD4+AA5","v":6677162.2797003677},6095090.0037933998,7314846.0107504074,{"$f":"AG4/(1+B5)^A5","v":1735225.8833325275},{"$f":"AH4/(1+B5)^A5","v":1583975.0731620283},{"$f":"AI4/(1+B5)^A5","v":1900927.2660406788},{"$f":"AJ4+AG5","v":5346770.6887320504},4880719.8960171137,5857348.1902875258,{"$f":"AM4/(1+B5)^A5","v":0.53224093779243842},{"$f":"AN4/(1+B5)^A5","v":0.48595127253810649},{"$f":"AO4/(1+B5)^A5","v":0.58295313912936964},{"$f":"AP4+AM5","v":1.6399998829354272},1.4973670258818241,1.7962599492898093,{"$f":"AS4/(1+B5)^A5","v":0.20102802502203429},{"$f":"AT4/(1+B5)^A5","v":0.18363531546388254},{"$f":"AU4/(1+B5)^A5","v":0.22008244211625183},{"$f":"AV4+AS5","v":0.61942987488017354},0.56583752672746057,0.67814246082580043,{"$f":"AY4/(1+B5)^A5","v":0.16127503300009913},{"$f":"AZ4/(1+B5)^A5","v":0.14734912308726761},{"$f":"BA4/(1+B5)^A5","v":0.1765314308033514},{"$f":"BB4+AY5","v":0.4969385412884475},0.4540284811913427,0.54394824842433021,{"$f":"BE4/(1+B5)^A5","v":290494.48839587567},{"$f":"BF4/(1+B5)^A5","v":265229.81656915217},{"$f":"BG4/(1+B5)^A5","v":318172.95868397935},{"$f":"BH4+BE5","v":895103.87708735792},817255.56461052469,980389.85343595629,{"$f":"BK4/(1+B5)^A5","v":109720.10819803344},{"$f":"BL4/(1+B5)^A5","v":100227.25278959866},{"$f":"BM4/(1+B5)^A5","v":120119.91541396196},{"$f":"BN4+BK5","v":338081.78180876805},308831.34154175641,370126.82270211831,{"$f":"BQ4/(1+B5)^A5","v":88023.120500103221},{"$f":"BR4/(1+B5)^A5","v":80422.427302105265},{"$f":"BS4/(1+B5)^A5","v":96349.987450627188},{"$f":"BT4+BQ5","v":271226.61386125186},247806.51392184087,296884.28100861388]
[4,0.01,10.151814265787943,9.2666109091584552,11.121590361572531,42.702841615436874,38.979300409310582,46.782131674976966,3.8154105267491518,3.4828074543966943,0.19318398073637472,16.049236831559952,14.650167074409278,0.81261385561654831,3.0552088320395772,2.7889018252546305,3.346958933737489,12.851505695523448,11.731305341765696,14.078730510508432,5540810.3398842271,5057670.6977571938,6070109.3674486121,23307001.110395759,21274710.617708325,25533457.579113707,2082432.3164342279,1900899.1939677955,2281309.1975967665,8759594.5961345956,7995989.1977611948,9596155.2083471734,1667517.9671203913,1522168.9114594401,1826753.7389565497,7014288.6558524417,6402888.8074765541,7684101.929244075,0.51147307974763467,0.46698962128553251,0.56020650845788078,2.1514729626830618,1.9643566471673566,2.3564664577476901,0.19318398073637472,0.17646992871369246,0.21149490103949514,0.81261385561654831,0.74230745544115306,0.88963736186529552,0.15498213676891281,0.14159961106364333,0.16964323518544908,0.65192067805736031,0.59562809225498603,0.71359148360977931,279159.49352902808,254880.64049373803,305757.95944124734,1174263.3706163859,1072136.2051042628,1286147.8128772036,105438.86737283805,96316.419912314828,115432.87769375592,443520.64918160613,405147.76145407127,485559.70039587421,84588.48866064164,77284.371892921365,92590.444131218741,355815.10252189351,325090.88581476221,389474.72513983259]
[5,0.01,9.6591029408539271,8.8168623204666492,10.581811620654198,52.361944556290801,47.79616272977723,57.363943295631167,3.6302322003354095,3.3137717893994614,0.1838079290659437,19.679469031895362,17.963938863808739,0.99642178468249198,2.9069263721587482,2.6535443928336138,3.1845165832800908,15.758432067682197,14.38484973459931,17.263247093788522,5271890.9199365303,4812200.1281300541,5775500.783147661,28578892.03033229,26086910.745838381,31308958.36226137,1981362.8958506074,1808640.3586596833,2170587.424335008,10740957.491985204,9804629.5564208776,11766742.632682182,1586586.1291828111,1448291.4899953727,1738093.5023244929,8600874.7850352526,7851180.2974719265,9422195.4315685686,0.48664908551442471,0.44432460112165445,0.53301727077165351,2.6381220481974865,2.4086812482890112,2.8894837285193438,0.1838079290659437,0.16790508206548735,0.20123014144286455,0.99642178468249198,0.91021253750664044,1.0908675033081601,0.14746018532759683,0.13472717130551759,0.16140971741355672,0.79938086338495717,0.73035526356050362,0.87500120102333601,265610.67946254846,242510.18386502302,290918.20712100284,1439874.0500789345,1314646.3889692859,1577066.0199982063,100321.46444537415,91641.768699690991,109830.42234731521,543842.11362698022,496789.53015376226,595390.12274318945,80483.044527113074,73533.428044354121,88096.630591124311,436298.1470490066,398624.31385911634,477571.35573095689]
[9,0.01,7.1663098370845359,6.5414322185279694,7.8508885530694581,84.952346320599773,77.544793330788565,93.067620357889012,2.6933524663176187,2.4585632348719075,0.13637131504501368,31.928093633074212,29.144806759416223,1.6166009351073163,2.1567152958243576,1.9687253984087776,2.3626658352086483,25.566578740104276,23.338070172503809,28.008000049597424,3911336.6935747559,3570281.560037822,4284976.3927147333,46366573.162877977,42323567.142022587,50795849.853680037,1470018.5408846282,1341871.7321243428,1610408.5551746676,17426196.609123886,15907092.310653819,19090436.836668026,1177124.6102838903,1074520.6480636285,1289531.4026314293,13954113.041255387,12737804.016030831,15286628.794744043,0.36105610946329769,0.32965460450877793,0.39545772876183471,4.2801057098548414,3.9078595211567455,4.6879164720291584,0.13637131504501368,0.12457262839731291,0.14929725368600574,1.6166009351073163,1.4767345133351466,1.7698302596706981,0.10940409095568071,9.99571760401953E-2,0.11975356850266117,1.2969205120969911,1.1849329472545467,1.4196074208123486,197062.65030227453,179923.86320622981,215838.88506461334,2336060.66384436,2132890.5232841871,2558641.7738422528,74430.793617989213,67991.128424847499,81485.707409712268,882332.84634605132,805994.44065146171,965964.65871829703,59712.215227946763,54556.135489556735,65360.909215381354,707852.84238818847,646730.57980813016,774814.7542771193]
[16,0.01,2.8976809579492002,2.6450131250612139,3.1744887927516441,117.18980944740069,106.97126033197739,128.38464348358261,1.0890508967819297,0.99411440916718996,5.5141428685030205E-2,44.044071422797607,40.204591143695069,2.2300638386461769,0.87206288682746713,0.79604960266704317,0.95533851540341708,35.268507822817625,32.194331467482861,38.636392412615578,1581540.0275395405,1443635.165968156,1732620.383530993,63961622.121425003,58384388.228547268,70071707.526553363,594398.62782804319,542582.75940925523,651165.00834222464,24039037.748401418,21943468.279412355,26334818.896158889,475967.6382818342,434479.96131910494,521419.06713913369,19249378.258969579,17571507.910841767,21087553.11817449,0.14599221034638588,0.13329508378805702,0.15990242626366799,5.904307465031053,5.3908024023642556,6.4668730394938114,5.5141428685030205E-2,5.0370656780788767E-2,6.0368002349177066E-2,2.2300638386461769,2.0371213241014576,2.4414401704966178,4.4237293431481133E-2,4.0417455037066272E-2,4.8422080957331207E-2,1.7890720417243759,1.634587769626265,1.9583158128120381,79681.830996050339,72751.801714654051,87273.95848839829,3222542.0004333095,2942273.4606122407,3529587.5265074838,30095.920809312625,27492.056947723511,32948.559031631776,1217157.8845186441,1111850.8082066386,1332526.0477316675,24144.49737124093,22059.648346393467,26428.5338386525,976466.72880838101,892149.97223853762,1068839.1473980083]
[19,0.01,1.6931536944538399,1.5455165042551251,1.8548962102624911,{"$f":"F20+C21","v":123.37521384096654},112.61731869458329,135.16092327799734,0.63634698784769306,0.58087432985806708,3.2219873426506666E-2,{"$f":"L20+I21","v":46.368764962054343},42.326632777471666,2.3477690105424207,0.50955799484323083,0.46514241743098217,0.55821705711664449,{"$f":"R20+O21","v":37.130017661176744},33.893582965935572,40.675662827913854,924114.96621435334,843535.31329839269,1012393.236534137,{"$f":"X20+U21","v":67337585.444132119},61465979.137922361,73770167.739460692,347315.05893513473,317038.35479904647,380484.41342348477,{"$f":"AD20+AA21","v":25307844.058499534},23101668.175338209,27724799.008526716,278114.24959900108,253872.44570715106,304672.12667543645,{"$f":"AJ20+AG21","v":20265381.18121925},18498951.028513875,22200576.889795639,8.530519884577259E-2,7.7886098174179824E-2,9.3433123835715434E-2,{"$f":"AP20+AM21","v":6.2159431738642388},5.6753347607805855,6.8082015654103172,3.2219873426506666E-2,2.9432247669121753E-2,3.5273830241355067E-2,{"$f":"AV20+AS21","v":2.3477690105424207},2.1446427822191905,2.5703020129078893,2.5848441527241438E-2,2.3616458923367237E-2,2.8293668784044778E-2,{"$f":"BB20+AY21","v":1.8835011914897801},1.7208630730813259,2.061677831145158,46559.158337187204,42509.849648361174,50995.339855780338,{"$f":"BH20+BE21","v":3392631.2389253066},3097569.8236335632,3715882.9586519795,17585.448586562852,16063.976146676068,19252.283208852758,{"$f":"BN20+BK21","v":1281400.7889321379},1170535.4916829597,1402858.208087981,14107.952365390905,12889.747228239688,15442.545386218904,{"$f":"BT20+BQ21","v":1028005.694722078},939238.60890434531,1125253.6290795249]
[25,0.01,0.44188669150255305,0.40335568883378042,0.48409896403286162,128.52148878240703,117.31485612634992,140.79880831886243,0.16607663322515845,0.15159913517629084,8.4088841525179168E-3,48.302916934405602,44.092177758808333,2.4457000653393695,0.13298668467459021,0.1213949121035803,0.14568594057205989,38.678799410088359,35.307365291112063,42.372341908102555,241179.58477489359,220149.55286101962,264218.83568930061,70146397.018188968,64029871.984311573,76847297.68999368,90643.810307703316,82742.063015580876,99300.494200101108,26363494.700516041,24065293.950199805,28881266.61617741,72583.478994008299,66256.746487141136,79514.670458243942,21110698.649005625,19270586.474217676,23126615.994220205,2.2263325656378286E-2,2.0327056160919395E-2,2.4384587237268208E-2,6.4752250149827484,5.9120665333499094,7.092187919083516,8.4088841525179168E-3,7.6813573325292183E-3,9.2059192222375286E-3,2.4457000653393695,2.2341009567168872,2.6775154509166978,6.7460398570930299E-3,6.1635272290026626E-3,7.3842060117782554E-3,1.9620665263100439,1.7926443834024113,2.1476753393109567,12151.213740462985,11094.407364739924,13308.987887356494,3534145.9936874355,3226776.8617933989,3870881.3149675871,4589.5276488831232,4192.447085626427,5024.5454732768994,1334851.0774035642,1219361.3237230945,1461374.7757024723,3681.9554037172866,3364.0228737937082,4030.2633549728966,1070886.2683940784,978416.49534163612,1172190.6464415493]
[36,0.01,1.4849863513797971E-2,1.3555006389372102E-2,1.6268431888307854E-2,129.82606072986906,118.50567387809643,142.2280025906457,5.5811034449550524E-3,5.0945785638459818E-3,2.8258552332415822E-4,48.793221170764866,44.539740409627271,2.4705254212185692,4.4690961609527074E-3,4.0795477905838989E-3,4.8958621632574622E-3,39.071412950049314,35.665756706695198,42.802447170072938,8104.9825330640097,7398.2558775271591,8879.2301809751552,70858425.976399973,64679814.461493284,77627344.900420591,3046.1388345120854,2780.5959452036318,3337.0518145954825,26631100.343348164,24309571.445677713,29174429.188379064,2439.2107233476577,2226.5971370551551,2672.1375102620032,21324985.18979916,19466194.747694563,23361365.332650803,7.4817222088378768E-4,6.8310273975566264E-4,8.1945847041116598E-4,6.5409525208502908,5.9720776351820346,7.1641779768786753,2.8258552332415822E-4,2.5813655442056036E-4,3.0937035805362484E-4,2.4705254212185692,2.2567784518466349,2.7046938751573006,2.267046576936655E-4,2.0712897644200299E-4,2.4815060860922095E-4,1.9819827051026191,1.8108408235192979,2.1694755614097265,408.34872161299148,372.83411856704691,447.25640630182352,3570019.743402597,3259530.6262766453,3910173.1347504351,154.23378999483336,140.88966291036814,168.85282116852872,1348400.634649734,1231738.5891268787,1476208.6260972323,123.73428813430725,113.04997750275621,135.43938275783813,1081756.420910242,988348.02293946722,1184089.1005359776]
[39,0.01,4.7762368040815345E-3,4.3597653497840887E-3,5.2324981342375147E-3,129.84815390317709,118.52584060252953,142.25220626664745,1.7950785646219656E-3,1.638595103269248E-3,9.0889412926078127E-5,48.801524565980905,44.54731996798737,2.4709458433278595,1.4374180304814494E-3,1.3121256153830407E-3,1.5746809410155944E-3,39.07806193479739,35.671826133277605,42.809731084242557,2606.8465770671296,2379.5385038673885,2855.8717689815694,70870484.321824834,64690821.360588849,77640555.147844613,979.74505948961473,894.3371552486949,1073.3128745047704,26635632.295653895,24313708.331384432,29179393.952129867,784.53569751253428,716.15171304328612,859.4531195671575,21328614.173001304,19469507.410897858,23365340.857211165,2.4063842026940136E-4,2.1970979353166288E-4,2.6356657771012411E-4,6.5420656286256502,5.9730939345710894,7.165397142158457,9.0889412926078127E-5,8.3025767244034878E-5,9.9504354962902294E-5,2.4709458433278595,2.2571624995268476,2.7051541469254885,7.2916167123495508E-5,6.661994162807031E-5,7.9813936922270212E-5,1.9823199893670509,1.8111489836831536,2.1698447523048081,131.33926727713015,119.91652564770195,143.85334293848086,3570627.2721565366,3260085.3174890587,3910838.5491691181,49.606994941187807,45.315055770168229,54.308987970749399,1348630.0989710148,1231948.2004635143,1476459.8401665171,39.797285703318792,36.360836767795732,43.562054563599489,1081940.5090043417,988516.21524258936,1184290.6031122957]
[44,0.01,5.9101343911811116E-4,5.3947909595310824E-4,6.4747139732521987E-4,129.85640648515792,118.53337358768962,142.2612471960629,2.2212373453883708E-4,2.0276040888041424E-4,1.1246692054079854E-5,48.804626177903479,44.550151201231827,2.4711028858619981,1.7786667799202385E-4,1.6236294478527718E-4,1.9485164505831791E-4,39.080545565870104,35.67409327886822,42.812451883920716,322.57223080922847,294.445039551398,353.38670696221783,70874988.540516481,64694932.826871857,77645489.642692119,121.23404278722418,110.66563479494016,132.81216137958918,26637325.140199799,24315253.604576476,29181248.467065211,97.078758804751644,88.616897406415504,106.3490703647917,21329969.726636142,19470744.80782038,23366825.856305398,2.9776693698652816E-5,2.7186977113888831E-5,3.2613833006758977E-5,6.5424814137662262,5.9734735583538887,7.1658525435296996,1.1246692054079854E-5,1.0273641414174576E-5,1.2312708403318578E-5,2.4711028858619981,2.2573059549246448,2.7053260747172767,9.0226754800226133E-6,8.2435780365427445E-6,9.8762082545146886E-6,1.9824459769743656,1.8112640924083687,2.1699826581676618,16.251973096973856,14.838518510970726,17.800469789532922,3570854.2056430797,3260292.5142842252,3911087.1049996838,6.1383892564648592,5.6073029988106402,6.7202157414364256,1348715.8120144352,1232026.4977146869,1476553.6775104154,4.9245319392423825,4.4993043831041115,5.3903859332691999,1082009.2724213062,988579.04101916333,1184365.8714545674]
[50,0.01,3.467415038338878E-5,3.1650683493230008E-5,3.7986480702194167E-5,129.857357417982,118.53424160243564,142.26228896899664,1.303177096380776E-5,1.1895744570220951E-5,6.5983185116860756E-7,48.804983572061047,44.550477440053939,2.4711209816410937,1.0435254991987927E-5,9.5256669164327787E-6,1.1431745534051369E-5,39.080831751007736,35.674354518703716,42.81276539764621,18.924980889223285,17.274787518000391,20.732834500316166,70875507.554978952,64695406.585054778,77646058.237240076,7.1126765534519674,6.4926389303071064,7.7919528586192746,26637520.20417475,24315431.664122432,29181462.160080183,5.6955108954061924,5.1990621935169203,6.2393905364738087,21330125.925077934,19470887.391238853,23366996.970556155,1.7469679822642007E-6,1.5950319747777161E-6,1.9134200263576294E-6,6.5425293240734321,5.9735173018412855,7.1659050187566109,6.5983185116860756E-7,6.0274397129048943E-7,7.2237393356153907E-7,2.4711209816410937,2.2573224850781015,2.7053458857026103,5.2935108704405671E-7,4.8364224164310472E-7,5.7942697672949382E-7,1.9824604943401427,1.8112773562166409,2.1699985488564093,0.95348654005589006,0.87056061378880789,1.0443352477707124,3570880.3548533195,3260316.3892646898,3911115.7457206673,0.36013298193022114,0.3289746976246532,0.39426814316622616,1348725.688601742,1232035.5197912143,1476564.4902488582,0.28891722205824022,0.26396955885332157,0.31624839657381665,1082017.1959282085,988586.28034053952,1184374.5445143986]

{"sheet":"McKean NPV 2%","index":249,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU43","v":11.102889753519271},{"$f":"'WTP Values '!CV43","v":10.134755879042837},{"$f":"'WTP Values '!CW43","v":12.163519587280215},{"$f":"C3","v":11.102889753519271},{"$f":"D3","v":10.134755879042837},{"$f":"E3","v":12.163519587280215},{"$f":"'WTP Values '!CC43","v":4.1728583023504271},{"$f":"'WTP Values '!CD43","v":3.8090952204689734},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"I3","v":4.1728583023504271},{"$f":"J3","v":3.8090952204689734},{"$f":"K3","v":0.21128247464991229},{"$f":"'WTP Values '!CI43","v":3.3414369045768724},{"$f":"'WTP Values '!CJ43","v":3.0501808532435222},{"$f":"'WTP Values '!CK43","v":3.6605196941080429},{"$f":"O3","v":3.3414369045768724},{"$f":"P3","v":3.0501808532435222},{"$f":"Q3","v":3.6605196941080429},{"$f":"'WTP Values '!BH43","v":6059902.6674686074},{"$f":"'WTP Values '!BI43","v":5531499.9562242785},{"$f":"'WTP Values '!BJ43","v":6638789.2187619284},{"$f":"U3","v":6059902.6674686074},{"$f":"V3","v":5531499.9562242785},{"$f":"W3","v":6638789.2187619284},{"$f":"'WTP Values '!AV43","v":2277525.5558460937},{"$f":"'WTP Values '!AW43","v":2078985.4533001501},{"$f":"'WTP Values '!AX43","v":2495034.2718509599},{"$f":"AA3","v":2277525.5558460937},{"$f":"AB3","v":2078985.4533001501},{"$f":"AC3","v":2495034.2718509599},{"$f":"'WTP Values '!BB43","v":1823739.8425761363},{"$f":"'WTP Values '!BC43","v":1664773.7210011745},{"$f":"'WTP Values '!BD43","v":1997893.6611178697},{"$f":"AG3","v":1823739.8425761363},{"$f":"AH3","v":1664773.7210011745},{"$f":"AI3","v":1997893.6611178697},{"$f":"'WTP Values '!CX43","v":0.55939057469450171},{"$f":"'WTP Values '!CY43","v":0.51073967129643405},{"$f":"'WTP Values '!CZ43","v":0.61268960796231098},{"$f":"AM3","v":0.55939057469450171},{"$f":"AN3","v":0.51073967129643405},{"$f":"AO3","v":0.61268960796231098},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"'WTP Values '!CG43","v":0.19300256210582445},{"$f":"'WTP Values '!CH43","v":0.23130885851473218},{"$f":"AS3","v":0.21128247464991229},{"$f":"AT3","v":0.19300256210582445},{"$f":"AU3","v":0.23130885851473218},{"$f":"'WTP Values '!CL43","v":0.1695016805133133},{"$f":"'WTP Values '!CM43","v":0.15486540923814018},{"$f":"'WTP Values '!CN43","v":0.18553630793285503},{"$f":"AY3","v":0.1695016805133133},{"$f":"AZ3","v":0.15486540923814018},{"$f":"BA3","v":0.18553630793285503},{"$f":"'WTP Values '!BK43","v":305312.62680272316},{"$f":"'WTP Values '!BL43","v":278759.20280035841},{"$f":"'WTP Values '!BM43","v":334402.97724691435},{"$f":"BE3","v":305312.62680272316},{"$f":"BF3","v":278759.20280035841},{"$f":"BG3","v":334402.97724691435},{"$f":"'WTP Values '!AY43","v":115316.93641419255},{"$f":"'WTP Values '!AZ43","v":105339.84997578144},{"$f":"'WTP Values '!BA43","v":126247.23831723591},{"$f":"BK3","v":115316.93641419255},{"$f":"BL3","v":105339.84997578144},{"$f":"BM3","v":126247.23831723591},{"$f":"'WTP Values '!BE43","v":92513.184286771822},{"$f":"'WTP Values '!BF43","v":84524.779347949254},{"$f":"'WTP Values '!BG43","v":101264.80513761805},{"$f":"BQ3","v":92513.184286771822},{"$f":"BR3","v":84524.779347949254},{"$f":"BS3","v":101264.80513761805}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":10.671751012609834},{"$f":"D3/(1+B4)^A4","v":9.7412109564041103},{"$f":"E3/(1+B4)^A4","v":11.691195297270488},{"$f":"F3+C4","v":21.774640766129103},{"$f":"G3+D4","v":19.875966835446945},{"$f":"H3+E4","v":23.854714884550702},{"$f":"I3/(1+B4)^A4","v":4.0108211287489688},{"$f":"J3/(1+B4)^A4","v":3.6611834106775984},{"$f":"K3/(1+B4)^A4","v":0.20307811865620173},{"$f":"L3+I4","v":8.1836794310993959},{"$f":"M3+J4","v":7.4702786311465719},{"$f":"N3+K4","v":0.41436059330611402},{"$f":"O3/(1+B4)^A4","v":3.2116848371557789},{"$f":"P3/(1+B4)^A4","v":2.9317386132675147},{"$f":"Q3/(1+B4)^A4","v":3.5183772530834707},{"$f":"R3+O4","v":6.5531217417326513},{"$f":"S3+P4","v":5.9819194665110373},{"$f":"T3+Q4","v":7.1788969471915136},{"$f":"U3/(1+B4)^A4","v":5824589.2613116177},{"$f":"V3/(1+B4)^A4","v":5316705.0713420594},{"$f":"W3/(1+B4)^A4","v":6380996.9422932798},{"$f":"X3+U4","v":11884491.928780224},{"$f":"Y3+V4","v":10848205.027566338},{"$f":"Z3+W4","v":13019786.161055207},{"$f":"AA3/(1+B4)^A4","v":2189086.462750955},{"$f":"AB3/(1+B4)^A4","v":1998255.9143600059},{"$f":"AC3/(1+B4)^A4","v":2398149.0502219913},{"$f":"AD3+AA4","v":4466612.0185970487},{"$f":"AE3+AB4","v":4077241.367660156},{"$f":"AF3+AC4","v":4893183.3220729511},{"$f":"AG3/(1+B4)^A4","v":1752921.8017840604},{"$f":"AH3/(1+B4)^A4","v":1600128.5284517249},{"$f":"AI3/(1+B4)^A4","v":1920313.0152997593},{"$f":"AJ3+AG4","v":3576661.6443601968},{"$f":"AK3+AH4","v":3264902.2494528992},{"$f":"AL3+AI4","v":3918206.6764176292},{"$f":"AM3/(1+B4)^A4","v":0.5376687569151305},{"$f":"AN3/(1+B4)^A4","v":0.49090702738988279},{"$f":"AO3/(1+B4)^A4","v":0.58889812376231354},{"$f":"AP3+AM4","v":1.0970593316096322},{"$f":"AQ3+AN4","v":1.0016466986863168},{"$f":"AR3+AO4","v":1.2015877317246244},{"$f":"AS3/(1+B4)^A4","v":0.20307811865620173},{"$f":"AT3/(1+B4)^A4","v":0.18550803739506386},{"$f":"AU3/(1+B4)^A4","v":0.22232685362815474},{"$f":"AV3+AS4","v":0.41436059330611402},{"$f":"AW3+AT4","v":0.37851059950088828},{"$f":"AX3+AU4","v":0.45363571214288689},{"$f":"AY3/(1+B4)^A4","v":0.16291972367677171},{"$f":"AZ3/(1+B4)^A4","v":0.14885179665334505},{"$f":"BA3/(1+B4)^A4","v":0.17833170697121783},{"$f":"BB3+AY4","v":0.33242140419008503},{"$f":"BC3+AZ4","v":0.30371720589148521},{"$f":"BD3+BA4","v":0.36386801490407283},{"$f":"BE3/(1+B4)^A4","v":293456.96540054132},{"$f":"BF3/(1+B4)^A4","v":267934.64321449288},{"$f":"BG3/(1+B4)^A4","v":321417.70208277041},{"$f":"BH3+BE4","v":598769.59220326447},{"$f":"BI3+BF4","v":546693.84601485124},{"$f":"BJ3+BG4","v":655820.6793296847},{"$f":"BK3/(1+B4)^A4","v":110839.03922932771},{"$f":"BL3/(1+B4)^A4","v":101249.37521701408},{"$f":"BM3/(1+B4)^A4","v":121344.90418803913},{"$f":"BN3+BK4","v":226155.97564352024},{"$f":"BO3+BL4","v":206589.22519279551},{"$f":"BP3+BM4","v":247592.14250527503},{"$f":"BQ3/(1+B4)^A4","v":88920.784589361618},{"$f":"BR3/(1+B4)^A4","v":81242.579150278019},{"$f":"BS3/(1+B4)^A4","v":97332.56933642643},{"$f":"BT3+BQ4","v":181433.96887613344},{"$f":"BU3+BR4","v":165767.35849822726},{"$f":"BV3+BS4","v":198597.37447404448}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":10.056229327907285},{"$f":"D4/(1+B5)^A5","v":9.1793606497539706},{"$f":"E4/(1+B5)^A5","v":11.016874446169355},{"$f":"F4+C5","v":31.830870094036388},29.055327485200916,34.871589330720056,{"$f":"I4/(1+B5)^A5","v":3.7794863294933405},{"$f":"J4/(1+B5)^A5","v":3.4500148987546257},{"$f":"K4/(1+B5)^A5","v":0.19136504686753375},{"$f":"L4+I5","v":11.963165760592737},10.920293529901198,0.60572564017364772,{"$f":"O4/(1+B5)^A5","v":3.0264423535779783},{"$f":"P4/(1+B5)^A5","v":2.7626427743359594},{"$f":"Q4/(1+B5)^A5","v":3.3154454669428342},{"$f":"R4+O5","v":9.57956409531063},8.7445622408469958,10.494342414134348,{"$f":"U4/(1+B5)^A5","v":5488640.5504968092},{"$f":"V4/(1+B5)^A5","v":5010049.9349251604},{"$f":"W4/(1+B5)^A5","v":6012955.9353993563},{"$f":"X4+U5","v":17373132.479277033},15858254.962491497,19032742.096454564,{"$f":"AA4/(1+B5)^A5","v":2062825.0661048118},{"$f":"AB4/(1+B5)^A5","v":1883001.1782421598},{"$f":"AC4/(1+B5)^A5","v":2259829.4115969646},{"$f":"AD4+AA5","v":6529437.0847018603},5960242.5459023155,7153012.7336699162,{"$f":"AG4/(1+B5)^A5","v":1651817.3645355676},{"$f":"AH4/(1+B5)^A5","v":1507836.8505059564},{"$f":"AI4/(1+B5)^A5","v":1809553.8436383437},{"$f":"AJ4+AG5","v":5228479.0088957641},4772739.0999588557,5727760.520055973,{"$f":"AM4/(1+B5)^A5","v":0.5066572782292732},{"$f":"AN4/(1+B5)^A5","v":0.46259265609558431},{"$f":"AO4/(1+B5)^A5","v":0.55493185479407769},{"$f":"AP4+AM5","v":1.6037166098389055},1.4642393547819013,1.756519586518702,{"$f":"AS4/(1+B5)^A5","v":0.19136504686753375},{"$f":"AT4/(1+B5)^A5","v":0.17480836687535703},{"$f":"AU4/(1+B5)^A5","v":0.20950355974338183},{"$f":"AV4+AS5","v":0.60572564017364772},0.55331896637624534,0.66313927188626876,{"$f":"AY4/(1+B5)^A5","v":0.15352289435885494},{"$f":"AZ4/(1+B5)^A5","v":0.14026637252390206},{"$f":"BA4/(1+B5)^A5","v":0.16804595043687745},{"$f":"BB4+AY5","v":0.48594429854893995},0.44398357841538727,0.53191396534095026,{"$f":"BE4/(1+B5)^A5","v":276531.05272532935},{"$f":"BF4/(1+B5)^A5","v":252480.79849991039},{"$f":"BG4/(1+B5)^A5","v":302879.07939138269},{"$f":"BH4+BE5","v":875300.64492859389},799174.64451476163,958699.75872106734,{"$f":"BK4/(1+B5)^A5","v":104446.10220553154},{"$f":"BL4/(1+B5)^A5","v":95409.547625926381},{"$f":"BM4/(1+B5)^A5","v":114346.01339986047},{"$f":"BN4+BK5","v":330602.0778490518},301998.77281872189,361938.1559051355,{"$f":"BQ4/(1+B5)^A5","v":83792.041324002101},{"$f":"BR4/(1+B5)^A5","v":76556.696849513028},{"$f":"BS4/(1+B5)^A5","v":91718.653964563433},{"$f":"BT4+BQ5","v":265226.01020013553},242324.0553477403,290316.02843860793]
[4,0.02,9.2904014676608337,8.4803103501229771,10.177889066201946,41.12127156169722,37.535637835323897,45.049478396921998,3.4916611582321617,3.1872804839377884,0.17679172324992057,15.454826918824899,14.107574013838986,0.78251736342356826,2.7959649254859338,2.5522548908154756,3.0629591298754781,12.375529020796563,11.296817131662472,13.557301544009826,5070655.4676801264,4628511.7165450444,5555041.8378176754,22443787.94695716,20486766.679036543,24587783.934272241,1905731.5020137723,1739602.0257215563,2087733.0655040448,8435168.586715633,7699844.571623872,9240745.7991739605,1526023.9168573555,1393008.1775341528,1671748.0415939819,6754502.9257531194,6165747.2774930084,7399508.5616499549,0.46807300905515703,0.42736410944736186,0.51267125580791839,2.0717896188940625,1.8916034642292632,2.2691908423266205,0.17679172324992057,0.16149591016896342,0.19354890540519587,0.78251736342356826,0.7148148765452087,0.85668817729146463,0.14183142374377988,0.12958444668153804,0.15524848267338753,0.62777572229271983,0.57356802509692528,0.68716244801433779,255471.94821459235,233253.23085366422,279813.45213485038,1130772.5931431863,1032427.8753684259,1238513.2108559178,96492.05378887814,88143.674173470965,105638.0414638276,427094.13163792994,390142.44699219288,467576.1973689631,77410.894114604002,70726.554216121061,84733.858946470544,342636.90431473951,313050.60956386139,375049.88738507847]
[5,0.02,8.4146028449494867,7.6808783610259015,9.2184277062901341,49.535874406646705,45.216516196349801,54.267906103212134,3.1625050884972778,2.8868181338720591,0.16012571067037693,18.617332007322176,16.994392147711046,0.94264307409394521,2.5323915762164151,2.3116558891506642,2.7742164531780511,14.907920597012978,13.608473020813136,16.331517997187877,4592648.8831104115,4192185.665333597,5031372.5424056677,27036436.830067571,24678952.344370142,29619156.476677909,1726079.7366373159,1575611.1515385474,1890924.1601276712,10161248.32335295,9275455.7231624201,11131669.959301632,1382166.8780350329,1261690.4247377035,1514153.707544493,8136669.8037881525,7427437.7022307124,8913662.2691944484,0.42394814555105292,0.38707684094199984,0.46434215169942589,2.4957377644451153,2.278680305171263,2.7335329940260462,0.16012571067037693,0.14627182150155457,0.17530320683434183,0.94264307409394521,0.8610866980467633,1.0319913841258064,0.12846109028678371,0.11736862583423101,0.14061333393663294,0.75623681257950359,0.6909366509311563,0.82777578195097079,231388.81454522908,211264.63767653363,253435.66460340243,1362161.4076884154,1243692.5130449594,1491948.8754593201,87395.826020352397,79834.441390522101,95679.628843878803,514489.95765828236,469976.888382715,563255.8262128419,70113.431816078155,64059.219226646783,76746.066683600628,412750.33613081765,377109.82879050815,451795.95406867913]
[9,0.02,4.6454572730241601,4.2403893449181398,5.0892255788086462,73.709771348069282,67.282532304345636,80.751071790296919,1.7459269956101877,1.5937282534900783,8.8400743438335178E-2,27.702736689486542,25.287789393279077,1.4026603201534029,1.398059668727037,1.2761979217390562,1.5315641435287051,22.183103289149866,20.249515059048061,24.301427435347186,2535467.751671365,2314383.6670295629,2777674.3122750167,40230430.989291266,36722475.502912238,44073538.169453807,952918.37465557549,869849.04911654873,1043924.1820752771,15120017.552870732,13801951.185739139,16564012.591896404,763054.09707539028,696542.55440238677,835920.18337631796,12107428.766645327,11052085.812378328,13263599.676118281,0.23404942959575492,0.21369385568238586,0.25634978447954726,3.713677454279626,3.3906942449568542,4.0675186291861944,8.8400743438335178E-2,8.0752414529074251E-2,9.6779797238064486E-2,1.4026603201534029,1.2813037901148758,1.5356113093440009,7.0919628313953431E-2,6.4795801602654593E-2,7.7628528268826186E-2,1.125286334558949,1.028119179608197,1.2317368845494392,127743.02854599261,116633.05633210292,139914.45265681521,2026906.9054003621,1850624.2569031764,2220031.679876023,48248.691364189675,44074.271029680225,52821.937753108199,765565.11001613317,699329.3122714872,838129.10659038695,38707.58463213472,35365.230105813964,42369.269259727014,614175.75170448725,561142.39601528377,672275.9387874403]
[16,0.02,0.76632472783679917,0.69950384207302041,0.83952971201083482,88.104690339677973,80.422263772210499,96.521099503689754,0.28801191165900081,0.26290487638185395,1.4582778760949025E-2,33.112855907031367,30.226289040417765,1.6765884752959033,0.23062696138832406,0.21052438276025973,0.25265014969994126,26.515282985134839,24.204080696185827,29.047298612458665,418256.27070586872,381785.75961625011,458211.19133611495,48087107.037758209,43894076.368956745,52680741.800936505,157195.4860825217,143492.18960513527,172208.00185948217,18072834.036284998,16497360.025181377,19798829.564945944,125875.06221650953,114903.17358611118,137895.21017424553,14471911.156226056,13210468.304249415,15853872.843202945,3.8609302571103885E-2,3.5251402859119325E-2,4.2288017578606514E-2,4.4389284642560547,4.0528692604101639,4.8618719434503843,1.4582778760949025E-2,1.3321093801788877E-2,1.5965005686141984E-2,1.6765884752959033,1.5315320017212863,1.8355037116175299,1.1699056017922966E-2,1.0688856254574202E-2,1.280577073508477E-2,1.3450456057124152,1.22890249549033,1.4722850825398821,21072.767615797879,19240.042453837457,23080.592189554081,2422745.3427357767,2212036.1263855938,2653585.8153204736,7959.2089874231997,7270.5875366791597,8713.6216508803627,915073.75100003835,835902.64053577511,1001808.9060691571,6385.2872849975374,5833.9252183199897,6989.3267391882628,734119.28199503466,670728.94316726865,803565.96318807034]
[19,0.02,0.26302895800391457,0.24009373574512249,0.28815542203221656,{"$f":"F20+C21","v":89.298183253712509},81.51168820095198,97.828603654358076,9.8855576839112225E-2,9.0237980293380191E-2,5.0053103638212611E-3,{"$f":"L20+I21","v":33.56141271752719},30.63574353879028,1.699300052367487,7.9159091620098085E-2,7.2259196422069724E-2,8.6718206004780085E-2,{"$f":"R20+O21","v":26.874467067552835},24.531956529926862,29.440782148149633,143559.91274471435,131041.98114037816,157273.8133390077,{"$f":"X20+U21","v":48738509.605370872},44488678.868692763,53394371.141248539,53954.888058903947,49251.446211424802,59107.698921444964,{"$f":"AD20+AA21","v":18317654.139229216},16720838.278318867,20067030.527923495,43204.643215607488,39438.71432285841,47330.370701005166,{"$f":"AJ20+AG21","v":14667952.063366214},13389421.323111556,16068634.223390738,1.3252038275212827E-2,1.209949180210327E-2,1.4514699572791162E-2,{"$f":"AP20+AM21","v":4.4990595384085266},4.1077706592478327,4.9277323385222012,5.0053103638212611E-3,4.5722567664593615E-3,5.4797381026790975E-3,{"$f":"AV20+AS21","v":1.699300052367487},1.552278599713111,1.8603680027813005,4.0155177071084141E-3,3.6687824635785807E-3,4.395380196583842E-3,{"$f":"BB20+AY21","v":1.3632660023029028},1.2455495822090099,1.4922291037568634,7232.897369615308,6603.8431682472064,7922.0517010702342,{"$f":"BH20+BE21","v":2455564.5875219209},2242001.0400837315,2689532.0953103057,2731.8738002973068,2495.5152748982377,2990.8141288108282,{"$f":"BN20+BK21","v":927469.61816019681},847226.03177017928,1015379.7140023161,2191.6498321403847,2002.4034400913399,2398.9769122380476,{"$f":"BT20+BQ21","v":744063.88491843443},679814.84129393741,814451.31196265644]
[25,0.02,1.8154336315161248E-2,1.6571340505464556E-2,1.9888572278540635E-2,89.763368813248874,81.936311176503224,98.338227165962053,6.8230410909349325E-3,6.2282520338408365E-3,3.4546799864226715E-4,33.736245888650899,30.795335872930085,1.7081523024007805,5.4635838676459934E-3,4.9873510645547505E-3,5.9853161735704524E-3,27.014465593217583,24.659752096522794,29.594149509251071,9908.5475497491043,9044.5562157153727,10855.085016463267,48992405.597827129,44720436.002135962,53672521.149573594,3723.9822987613479,3399.3493542143501,4079.6308253604366,18413077.224892005,16807942.990049865,20171566.728820689,2981.9972267122571,2722.0717030102928,3266.7561554743875,14744362.57071621,13459171.515367573,16152341.37542714,9.1465959313127257E-4,8.351104953799426E-4,1.0018088485681353E-3,4.522496717671352,4.1291694774873928,4.9534026247656273,3.4546799864226715E-4,3.1557851153537093E-4,3.7821314120690616E-4,1.7081523024007805,1.5603649634290695,1.8700593122658231,2.771522173358813E-4,2.5322044848757728E-4,3.0337043847694927E-4,1.3703677330993329,1.2520380868819878,1.5000026485849289,499.21671126069413,455.79920461516463,546.78234662353748,2468356.4847924234,2253680.4099243158,2703542.8113972521,188.55473601669689,172.24120083177471,206.42687391766077,932301.13272809109,851639.52934966539,1020669.1830955228,151.26831828589417,138.20647645006829,165.57809454740121,747939.97468896385,683356.23525970196,818694.07453033386]
[36,0.02,2.119931391376113E-5,1.9350806509725492E-5,2.3224428572318503E-5,89.788675205250911,81.95941093799,98.365951010982002,7.967451270164271E-6,7.2728998574928259E-6,4.0341240920275283E-7,33.745756924994808,30.804017797993044,1.7086338704650728,6.3799759734350707E-6,5.8238659337455265E-6,6.98921702418096E-6,27.022081602566008,24.666704257092057,29.602492791798838,11.570481359934764,10.56157510244442,12.675778989088633,49006217.702225305,44733043.738442354,53687652.687949508,4.3485957509116684,3.9695130029263814,4.7638962404175427,18418268.301790934,16812681.542085927,20177253.565017726,3.4821595348679524,3.1786374079502675,3.8146803065324786,14748519.351193231,13462965.970443109,16156895.098042518,1.0680729662824171E-6,9.7518131408918556E-7,1.1698395299994122E-6,4.5237717152152115,4.1303335868877165,4.9547991047576723,4.0341240920275283E-7,3.6850963947873701E-7,4.4164980573037562E-7,1.7086338704650728,1.5608048667877876,1.8705865257009795,3.2363820715888905E-7,2.956924276206377E-7,3.5425393943249103E-7,1.3707540717973927,1.2523910656866721,1.500425534396046,0.58294897644771915,0.53224916915359521,0.63849266683987638,2469052.3721864768,2254315.7751145363,2704305.0033145561,0.22018051055967872,0.20113075035778499,0.24105029368450434,932563.97021113883,851879.62644115277,1020956.9335976855,0.17664014309745485,0.16138747395204955,0.19335005932557006,748150.8364518825,683548.88935674774,818924.8835279654]
[39,0.02,2.2176970815963589E-6,2.0243215085983088E-6,2.4295478465055659E-6,89.78869241231817,81.959426644660041,98.365969861795094,8.3348892806076891E-7,7.6083069736679179E-7,4.2201673422457234E-8,33.745763392018709,30.804023701263191,1.7086341979070119,6.6742037758860613E-7,6.0924473958999255E-7,7.3115414301725086E-7,27.022086781067351,24.666708984209791,29.602498464809191,1.2104081692915454,1.1048647318037763,1.3260352757366622,49006227.093758047,44733052.311065689,53687662.976630658,0.45491416114079991,0.41525765587320351,0.49835946731011227,18418271.8314608,16812684.764061764,20177257.431778852,0.36427476235996292,0.33252278501751104,0.39906033834088661,14748522.177593818,13462968.55048074,16156898.194343692,1.1173296975044605E-7,1.020154125308292E-7,1.2237894689278978E-7,4.5237725821490855,4.1303343784232593,4.9548000542934707,4.2201673422457234E-8,3.855043400633941E-8,4.6201753945445586E-8,1.7086341979070119,1.560805165899833,1.8705868841794633,3.3856355466458959E-8,3.0932898887768208E-8,3.7059120442264562E-8,1.370754334488177,1.2523913056944151,1.5004258219370195,6.0983305829934997E-2,5.5679510851896097E-2,6.679382783950906E-2,2469052.8453547256,2254316.207130746,2704305.5215665288,2.303346597342611E-2,2.1040637442431693E-2,2.5216690266332643E-2,932564.14892734017,851879.7896950373,1020957.1292534804,1.8478632442236818E-2,1.6883024207558869E-2,2.0226685827528477E-2,748150.9798272216,683549.02035179455,818925.0404664157]
[44,0.02,3.4663000622798032E-8,3.1640505953489844E-8,3.7974265834321936E-8,89.788694174278376,81.959428252983372,98.36597179207071,1.3027580489788539E-8,1.1891919394909063E-8,6.596196767652166E-10,33.745764054225617,30.804024305743138,1.7086342314362388,1.0431899449211026E-8,9.5226038592443163E-9,1.1428069561477276E-8,27.022087311332804,24.666709468254702,29.602499045711117,1.8918895404683184E-2,1.7269232666823005E-2,2.0726167685455803E-2,49006228.055427261,44733053.188880652,53687664.030165613,7.1103894133244128E-3,6.4905511684189331E-3,7.7894472915629081E-3,18418272.192890074,16812685.093983941,20177257.827725422,5.6936794566478151E-3,5.1973903919554348E-3,6.237384208706738E-3,14748522.467010096,13462968.814670075,16156898.511397107,1.7464062302227928E-9,1.5945190790194428E-9,1.9128047502811419E-9,4.5237726709209243,4.1303344594744988,4.9548001515235365,6.596196767652166E-10,6.0255015396827388E-10,7.2214164823292483E-10,1.7086342314362388,1.5608051965281509,1.8705869208867543,5.2918086981238042E-10,4.8348672246970708E-10,5.7924065718023487E-10,1.3707543613870496,1.2523913302706016,1.5004258513804885,9.5317993855215913E-4,8.7028067780433053E-4,1.0439994331116538E-3,2469052.8938059583,2254316.2513681143,2704305.5746342214,3.6001717818348302E-4,3.28868913082613E-4,3.9414136297532686E-4,932564.16722742759,851879.80641182244,1020957.1492881394,2.8882431832964473E-4,2.6388467725270789E-4,3.1614670427941235E-4,748150.99450849392,683549.03376535629,818925.05653651652]
[50,0.02,1.2269227032382823E-10,1.1199392550785204E-10,1.3441273996427173E-10,89.78869419779393,81.959428274448456,98.36597181783263,4.611209065574378E-11,4.2092333694554302E-11,2.3347729347864334E-12,33.745764063063604,30.804024313810679,1.7086342318837282,3.6924484442116887E-11,3.3705965031680025E-11,4.045050268943224E-11,27.022087318409863,24.666709474714882,29.602499053463976,6.6964838228487182E-5,6.1125734199981134E-5,7.3361812963429124E-5,49006228.068261936,44733053.200596184,53687664.044226348,2.5167752483422054E-5,2.2973788887236083E-5,2.7571328378913506E-5,18418272.1977138,16812685.098387167,20177257.833009824,2.0153202160254061E-5,1.8396550081958528E-5,2.2077685592657457E-5,14748522.470872719,13462968.818196014,16156898.51562858,6.1815348193712304E-12,5.6439189442498764E-12,6.770514764490476E-12,4.5237726721056966,4.1303344605562282,4.9548001528211945,2.3347729347864334E-12,2.132771111734533E-12,2.5560741056795711E-12,1.7086342318837282,1.5608051969369239,1.8705869213766588,1.8730750703248898E-12,1.7113372352484653E-12,2.0502654131612389E-12,1.3707543617460489,1.2523913305986016,1.5004258517734483,3.3738513281269229E-6,3.0804232253495612E-6,3.6953136879042312E-6,2469052.8944526003,2254316.2519585169,2704305.5753424764,1.2743075946477071E-6,1.1640559922702518E-6,1.3950926862392154E-6,932564.16747166507,851879.80663492891,1020957.1495555269,1.0223151690246173E-6,9.3403945342548142E-7,1.1190247874249374E-6,748150.99470443383,683549.03394437698,818925.05675099196]

{"sheet":"McKean NPV 3%","index":250,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU43","v":11.102889753519271},{"$f":"'WTP Values '!CV43","v":10.134755879042837},{"$f":"'WTP Values '!CW43","v":12.163519587280215},{"$f":"C3","v":11.102889753519271},{"$f":"D3","v":10.134755879042837},{"$f":"E3","v":12.163519587280215},{"$f":"'WTP Values '!CC43","v":4.1728583023504271},{"$f":"'WTP Values '!CD43","v":3.8090952204689734},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"I3","v":4.1728583023504271},{"$f":"J3","v":3.8090952204689734},{"$f":"K3","v":0.21128247464991229},{"$f":"'WTP Values '!CI43","v":3.3414369045768724},{"$f":"'WTP Values '!CJ43","v":3.0501808532435222},{"$f":"'WTP Values '!CK43","v":3.6605196941080429},{"$f":"O3","v":3.3414369045768724},{"$f":"P3","v":3.0501808532435222},{"$f":"Q3","v":3.6605196941080429},{"$f":"'WTP Values '!BH43","v":6059902.6674686074},{"$f":"'WTP Values '!BI43","v":5531499.9562242785},{"$f":"'WTP Values '!BJ43","v":6638789.2187619284},{"$f":"U3","v":6059902.6674686074},{"$f":"V3","v":5531499.9562242785},{"$f":"W3","v":6638789.2187619284},{"$f":"'WTP Values '!AV43","v":2277525.5558460937},{"$f":"'WTP Values '!AW43","v":2078985.4533001501},{"$f":"'WTP Values '!AX43","v":2495034.2718509599},{"$f":"AA3","v":2277525.5558460937},{"$f":"AB3","v":2078985.4533001501},{"$f":"AC3","v":2495034.2718509599},{"$f":"'WTP Values '!BB43","v":1823739.8425761363},{"$f":"'WTP Values '!BC43","v":1664773.7210011745},{"$f":"'WTP Values '!BD43","v":1997893.6611178697},{"$f":"AG3","v":1823739.8425761363},{"$f":"AH3","v":1664773.7210011745},{"$f":"AI3","v":1997893.6611178697},{"$f":"'WTP Values '!CX43","v":0.55939057469450171},{"$f":"'WTP Values '!CY43","v":0.51073967129643405},{"$f":"'WTP Values '!CZ43","v":0.61268960796231098},{"$f":"AM3","v":0.55939057469450171},{"$f":"AN3","v":0.51073967129643405},{"$f":"AO3","v":0.61268960796231098},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"'WTP Values '!CG43","v":0.19300256210582445},{"$f":"'WTP Values '!CH43","v":0.23130885851473218},{"$f":"AS3","v":0.21128247464991229},{"$f":"AT3","v":0.19300256210582445},{"$f":"AU3","v":0.23130885851473218},{"$f":"'WTP Values '!CL43","v":0.1695016805133133},{"$f":"'WTP Values '!CM43","v":0.15486540923814018},{"$f":"'WTP Values '!CN43","v":0.18553630793285503},{"$f":"AY3","v":0.1695016805133133},{"$f":"AZ3","v":0.15486540923814018},{"$f":"BA3","v":0.18553630793285503},{"$f":"'WTP Values '!BK43","v":305312.62680272316},{"$f":"'WTP Values '!BL43","v":278759.20280035841},{"$f":"'WTP Values '!BM43","v":334402.97724691435},{"$f":"BE3","v":305312.62680272316},{"$f":"BF3","v":278759.20280035841},{"$f":"BG3","v":334402.97724691435},{"$f":"'WTP Values '!AY43","v":115316.93641419255},{"$f":"'WTP Values '!AZ43","v":105339.84997578144},{"$f":"'WTP Values '!BA43","v":126247.23831723591},{"$f":"BK3","v":115316.93641419255},{"$f":"BL3","v":105339.84997578144},{"$f":"BM3","v":126247.23831723591},{"$f":"'WTP Values '!BE43","v":92513.184286771822},{"$f":"'WTP Values '!BF43","v":84524.779347949254},{"$f":"'WTP Values '!BG43","v":101264.80513761805},{"$f":"BQ3","v":92513.184286771822},{"$f":"BR3","v":84524.779347949254},{"$f":"BS3","v":101264.80513761805}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":10.465538461230343},{"$f":"D3/(1+B4)^A4","v":9.5529794316550447},{"$f":"E3/(1+B4)^A4","v":11.465283803638624},{"$f":"F3+C4","v":21.568428214749616},{"$f":"G3+D4","v":19.687735310697882},{"$f":"H3+E4","v":23.62880339091884},{"$f":"I3/(1+B4)^A4","v":3.9333191651903356},{"$f":"J3/(1+B4)^A4","v":3.5904375723149906},{"$f":"K3/(1+B4)^A4","v":0.1991539962766635},{"$f":"L3+I4","v":8.1061774675407623},{"$f":"M3+J4","v":7.3995327927839636},{"$f":"N3+K4","v":0.41043647092657576},{"$f":"O3/(1+B4)^A4","v":3.1496247568827154},{"$f":"P3/(1+B4)^A4","v":2.8750879943854484},{"$f":"Q3/(1+B4)^A4","v":3.4503908889697832},{"$f":"R3+O4","v":6.4910616614595877},{"$f":"S3+P4","v":5.9252688476289705},{"$f":"T3+Q4","v":7.1109105830778265},{"$f":"U3/(1+B4)^A4","v":5712039.4641046356},{"$f":"V3/(1+B4)^A4","v":5213969.2301105466},{"$f":"W3/(1+B4)^A4","v":6257695.5592062669},{"$f":"X3+U4","v":11771942.131573243},{"$f":"Y3+V4","v":10745469.186334826},{"$f":"Z3+W4","v":12896484.777968194},{"$f":"AA3/(1+B4)^A4","v":2146786.271888108},{"$f":"AB3/(1+B4)^A4","v":1959643.1834293054},{"$f":"AC3/(1+B4)^A4","v":2351809.0977952303},{"$f":"AD3+AA4","v":4424311.8277342021},{"$f":"AE3+AB4","v":4038628.6367294556},{"$f":"AF3+AC4","v":4846843.3696461897},{"$f":"AG3/(1+B4)^A4","v":1719049.7149365034},{"$f":"AH3/(1+B4)^A4","v":1569208.8990490853},{"$f":"AI3/(1+B4)^A4","v":1883206.3918539635},{"$f":"AJ3+AG4","v":3542789.55751264},{"$f":"AK3+AH4","v":3233982.6200502599},{"$f":"AL3+AI4","v":3881100.0529718334},{"$f":"AM3/(1+B4)^A4","v":0.52727926731501717},{"$f":"AN3/(1+B4)^A4","v":0.48142112479633714},{"$f":"AO3/(1+B4)^A4","v":0.57751871803403809},{"$f":"AP3+AM4","v":1.0866698420095189},{"$f":"AQ3+AN4","v":0.99216079609277119},{"$f":"AR3+AO4","v":1.1902083259963492},{"$f":"AS3/(1+B4)^A4","v":0.1991539962766635},{"$f":"AT3/(1+B4)^A4","v":0.1819234254932835},{"$f":"AU3/(1+B4)^A4","v":0.21803078378238494},{"$f":"AV3+AS4","v":0.41043647092657576},{"$f":"AW3+AT4","v":0.37492598759910795},{"$f":"AX3+AU4","v":0.44933964229711709},{"$f":"AY3/(1+B4)^A4","v":0.15977159064314572},{"$f":"AZ3/(1+B4)^A4","v":0.14597550121419567},{"$f":"BA3/(1+B4)^A4","v":0.17488576485328969},{"$f":"BB3+AY4","v":0.32927327115645899},{"$f":"BC3+AZ4","v":0.30084091045233585},{"$f":"BD3+BA4","v":0.36042207278614469},{"$f":"BE3/(1+B4)^A4","v":287786.4330311275},{"$f":"BF3/(1+B4)^A4","v":262757.28419300448},{"$f":"BG3/(1+B4)^A4","v":315206.8783550894},{"$f":"BH3+BE4","v":593099.05983385071},{"$f":"BI3+BF4","v":541516.48699336289},{"$f":"BJ3+BG4","v":649609.85560200375},{"$f":"BK3/(1+B4)^A4","v":108697.27251785518},{"$f":"BL3/(1+B4)^A4","v":99292.911655935008},{"$f":"BM3/(1+B4)^A4","v":119000.13037726074},{"$f":"BN3+BK4","v":224014.20893204771},{"$f":"BO3+BL4","v":204632.76163171645},{"$f":"BP3+BM4","v":245247.36869449663},{"$f":"BQ3/(1+B4)^A4","v":87202.549049648253},{"$f":"BR3/(1+B4)^A4","v":79672.711233810216},{"$f":"BS3/(1+B4)^A4","v":95451.791061945565},{"$f":"BT3+BQ4","v":179715.73333642009},{"$f":"BU3+BR4","v":164197.49058175948},{"$f":"BV3+BS4","v":196716.59619956362}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":9.5774502334346483},{"$f":"D4/(1+B5)^A5","v":8.7423294488514003},{"$f":"E4/(1+B5)^A5","v":10.492358845016755},{"$f":"F4+C5","v":31.145878448184263},28.430064759549282,34.121162235935593,{"$f":"I4/(1+B5)^A5","v":3.599544227597868},{"$f":"J4/(1+B5)^A5","v":3.2857589977322705},{"$f":"K4/(1+B5)^A5","v":0.1822541186194388},{"$f":"L4+I5","v":11.70572169513863},10.685291790516235,0.59269058954601461,{"$f":"O4/(1+B5)^A5","v":2.8823528263534399},{"$f":"P4/(1+B5)^A5","v":2.6311127979682469},{"$f":"Q4/(1+B5)^A5","v":3.1575964435488308},{"$f":"R4+O5","v":9.3734144878130277},8.5563816455972166,10.268507026626658,{"$f":"U4/(1+B5)^A5","v":5227325.2734714486},{"$f":"V4/(1+B5)^A5","v":4771520.4530596817},{"$f":"W4/(1+B5)^A5","v":5726677.8977789208},{"$f":"X4+U5","v":16999267.40504469},15516989.639394507,18623162.675747115,{"$f":"AA4/(1+B5)^A5","v":1964613.5511322664},{"$f":"AB4/(1+B5)^A5","v":1793351.1146236027},{"$f":"AC4/(1+B5)^A5","v":2152238.4802381843},{"$f":"AD4+AA5","v":6388925.3788664686},5831979.751353058,6999081.8498843741,{"$f":"AG4/(1+B5)^A5","v":1573174.0086375677},{"$f":"AH4/(1+B5)^A5","v":1436048.4357475247},{"$f":"AI4/(1+B5)^A5","v":1723400.6223457125},{"$f":"AJ4+AG5","v":5115963.566150208},4670031.0557977846,5604500.6753175464,{"$f":"AM4/(1+B5)^A5","v":0.48253522363318302},{"$f":"AN4/(1+B5)^A5","v":0.44056852699378446},{"$f":"AO4/(1+B5)^A5","v":0.5285114379291791},{"$f":"AP4+AM5","v":1.5692050656427019},1.4327293230865557,1.7187197639255283,{"$f":"AS4/(1+B5)^A5","v":0.1822541186194388},{"$f":"AT4/(1+B5)^A5","v":0.16648570548113434},{"$f":"AU4/(1+B5)^A5","v":0.19952905326068171},{"$f":"AV4+AS5","v":0.59269058954601461},0.54141169308024228,0.6488686955577988,{"$f":"AY4/(1+B5)^A5","v":0.14621363857866213},{"$f":"AZ4/(1+B5)^A5","v":0.13358826240606819},{"$f":"BA4/(1+B5)^A5","v":0.16004524904508599},{"$f":"BB4+AY5","v":0.47548690973512109},0.43442917285840404,0.52046732183123068,{"$f":"BE4/(1+B5)^A5","v":263365.35386343295},{"$f":"BF4/(1+B5)^A5","v":240460.13706351584},{"$f":"BG4/(1+B5)^A5","v":288458.94569740602},{"$f":"BH4+BE5","v":856464.41369728372},781976.62405687873,938068.80129940971,{"$f":"BK4/(1+B5)^A5","v":99473.40233915257},{"$f":"BL4/(1+B5)^A5","v":90867.079934819049},{"$f":"BM4/(1+B5)^A5","v":108901.97677668872},{"$f":"BN4+BK5","v":323487.61127120029},295499.84156653553,354149.34547118534,{"$f":"BQ4/(1+B5)^A5","v":79802.685437120395},{"$f":"BR4/(1+B5)^A5","v":72911.817163674204},{"$f":"BS4/(1+B5)^A5","v":87351.910460659943},{"$f":"BT4+BQ5","v":259518.41877354047},237109.3077454337,284068.50666022359]
[4,0.03,8.5094404844637772,7.7674464839163733,9.3223249358810047,39.655318932648044,36.197511243465655,43.443487171816599,3.1981484246203884,2.9193543120575582,0.16193042382266098,14.903870119759018,13.604646102573794,0.7546210133686756,2.5609331537382105,2.3377096425999961,2.8054835426377793,11.934347641551238,10.894091288197213,13.073990569264437,4644410.8007217189,4239434.1214083275,5088079.1397616174,21643678.20576641,19756423.760802835,23711241.815508731,1745533.6943406658,1593369.2377082352,1912236.0137173734,8134459.0732071344,7425348.9890612932,8911317.8636017479,1397744.7307920831,1275910.4353412611,1531219.1313240032,6513708.2969422908,5945941.4911390459,7135719.8066415498,0.42872629636118359,0.39143942995327108,0.46957556727537225,1.9979313620038854,1.8241687530398267,2.1882953312009006,0.16193042382266098,0.1479203929830939,0.17727897950499535,0.7546210133686756,0.68933208606333618,0.82614767506279418,0.12990892410576702,0.11869144090135395,0.1421981308569997,0.60539583384088813,0.55312061375975796,0.66266545268823041,233996.70577739232,213645.71732096514,256292.03710756029,1090461.119474676,995622.34137784387,1194360.83840697,88380.82959044326,80734.223604006314,96757.995858503084,411868.44086164352,376234.06517054187,450907.34132968844,70903.652399771439,64781.205189921355,77611.041054987349,330422.07117331191,301890.51293535507,361679.54771521094]
[5,0.03,7.3403181120926915,6.7002675692601521,8.0415193805744938,46.995637044740732,42.897778812725804,51.485006552391091,2.7587509248419226,2.5182606743106382,0.13968260604847807,17.66262104460094,16.122906776884431,0.89430361941715364,2.2090834346352213,2.0165288730463216,2.4200347483245532,14.143431076186459,12.910620161243536,15.49402531758899,4006309.5549912443,3656973.1139447843,4389021.7616001926,25649987.760757655,23413396.874747619,28100263.577108923,1505712.6981768007,1374454.301214623,1649511.5832483631,9640171.7713839356,8799803.2902759165,10560829.446850112,1205706.8831079295,1100611.5496127948,1320843.0734971741,7719415.1800502203,7046553.0407518409,8456562.8801387232,0.36982306933764547,0.33765909083202134,0.40506000926391311,2.3677544313415311,2.1618278438718481,2.5933553404648135,0.13968260604847807,0.12759743037677446,0.15292240500766918,0.89430361941715364,0.81692951644011069,0.97907008007046337,0.11206057910353032,0.10238427955272178,0.1226613568002568,0.71745641294441842,0.65550489331247974,0.78532680948848721,201847.61392053528,184292.6725071205,221079.76257669367,1292308.7333952112,1179915.0138849644,1415440.6009836637,76238.079975876215,69642.050481251179,83464.297186951328,488106.52083751973,445876.11565179308,534371.63851663982,61162.113404964162,55880.836659819164,66947.965779232094,391584.18457827606,357771.34959517425,428627.51349444303]
[9,0.03,3.024113872816987,2.7604215237490117,3.3129995111872481,65.111333915988553,59.433849101151552,71.331248262645801,1.1365688538371346,1.0374900548255823,5.7547384226649484E-2,24.471140067145413,22.337902683320642,1.239036328642849,0.9101131257356343,0.83078319587661753,0.99702227387812559,19.595386325812203,17.887356215236071,21.466602425154612,1650546.4911784574,1506624.5028509065,1808218.8530064602,35537446.091894448,32438702.779322337,38932244.77741567,620333.69528381282,566256.97366011271,679576.93196644611,13356227.996579744,12191917.515293911,14631777.241130402,496735.27169766009,453437.38581075607,544169.85767913156,10695065.564190475,9762831.1231598239,11716366.115987906,0.15236220793064306,0.13911107465297171,0.16687936062612277,3.2804672753636575,2.9951609013665625,3.5930319526270447,5.7547384226649484E-2,5.2568451863483849E-2,6.3002006096488719E-2,1.239036328642849,1.1318363549390749,1.3564782375421733,4.6167474854339398E-2,4.2180967558296562E-2,5.0534854905962247E-2,0.99401874324883122,0.90818639082177766,1.0880515584266386,83158.544375139187,75926.140948734828,91081.934978518068,1790462.9185585293,1634744.1016367655,1961059.1834547454,31409.079520975785,28691.602703813871,34386.185333324698,676259.9395038907,617750.72064092266,740359.15626734996,25197.980906855588,23022.164814516585,27581.675477567653,542530.54542112094,495683.66924972238,593853.19386451016]
[16,0.03,0.20531027858944495,0.18740792704915041,0.22492302909709666,71.951804865084895,65.677854464241975,78.825171396412102,7.7162857561319756E-2,7.0436293455973825E-2,3.9069525767101484E-3,27.042030765476984,24.684679583424586,1.3692070915685823,6.1788539470121244E-2,5.6402746909120845E-2,6.7688893149754667E-2,21.654039755812406,19.766567301655151,23.721842203447856,112057.34115197715,102286.32565408797,122761.8840012874,39270941.521589346,35846650.223228686,43022391.198415719,42115.108475892725,38443.782841774439,46137.194263463178,14759407.50627915,13472776.815223996,16168963.490159536,33723.881211672255,30784.342097857858,36944.26525546459,11818668.489987101,10788495.299616046,12947264.90465044,1.0344030903705441E-2,9.4443974972655224E-3,1.1329615702950473E-2,3.6251068296007132,3.3098267191503417,3.9705089479967386,3.9069525767101484E-3,3.5689276102073742E-3,4.2772726052524553E-3,1.3692070915685823,1.250744895732933,1.4989872205244765,3.1343585336904554E-3,2.8637103511248308E-3,3.430864569116105E-3,1.0984484320158312,1.0035986984669683,1.2023601530891233,5645.7212363000808,5154.7057438963011,6183.6485765286334,1978565.4936898679,1806487.1587039314,2167084.2725919038,2132.3955174619923,1947.9031518117006,2334.5143692743559,747306.50224491453,682650.41788533621,818139.8588847894,1710.7174853369411,1562.9990372675909,1872.5490224308685,599527.75637887837,547759.2379029335,656242.26311472198]
[19,0.03,4.1610272335281973E-2,3.7981999420007163E-2,4.5585192127287372E-2,{"$f":"F20+C21","v":72.190595096877857},65.895823007499359,79.08677263051824,1.5638610688925116E-2,1.4275336691017415E-2,7.9182280514570702E-4,{"$f":"L20+I21","v":27.131776572503632},24.766601925338229,1.3737511510175608,1.2522694782818545E-2,1.1431155203094436E-2,1.3718520560128906E-2,{"$f":"R20+O21","v":21.725904154241888},19.832167646171374,23.800569126406067,22710.682166212217,20730.388638519678,24880.173855788998,{"$f":"X20+U21","v":39401272.056678109},35965616.383033246,43165171.866472915,8535.4768653162355,7791.4086164359878,9350.6337397138395,{"$f":"AD20+AA21","v":14808390.326740148},13517489.626871109,16222624.278056474,6834.8252754868327,6239.0683367384254,7487.5011084116677,{"$f":"AJ20+AG21","v":11857891.725505656},10824299.645290533,12990233.672334082,2.096426666530685E-3,1.9140977967777074E-3,2.2961753210445088E-3,{"$f":"AP20+AM21","v":3.6371376619299061},3.3208112148268913,3.9836860844675472,7.9182280514570702E-4,7.233152223352472E-4,8.6687563418437453E-4,{"$f":"AV20+AS21","v":1.3737511510175608},1.2548958084741209,1.5039619881000073,6.3524102679767111E-4,5.8038870931519072E-4,6.9533396012707107E-4,{"$f":"BB20+AY21","v":1.102093910488338},1.0069293941497717,1.2063504888450245,1144.2193726759108,1044.7051715354025,1253.241206737436,{"$f":"BH20+BE21","v":1985131.8628551958},1812482.4424659829,2174276.2889247453,432.17299600259582,394.78189395338882,473.13646127958134,{"$f":"BN20+BK21","v":749786.62756249425},684915.96566174098,820855.06258132611,346.71143082876529,316.77330549310136,379.50985854110189,{"$f":"BT20+BQ21","v":601517.44061515946},549577.11523944838,658420.16876163858]
[25,0.03,7.694408208125769E-4,7.0234822243768176E-4,8.4294347714658708E-4,72.238136782147009,65.9392192210057,79.138855847844653,2.8918304950991471E-4,2.6397392192982152E-4,1.4642076461797841E-5,27.149644417766186,24.782912166199115,1.3746558456633409,2.3156475580928166E-4,2.1138043441371623E-4,2.5367749663031061E-4,21.740211919624656,19.845228276453948,23.816243178754796,419.95701893945477,383.33820844189415,460.07440757184315,39427220.074876443,35989301.823114455,43193598.630550854,157.83468736653683,144.07566941188745,172.90824827653552,14818142.508881211,13526391.676183866,16233307.815110467,126.38690580311238,115.37040237189888,138.4559310804211,11865700.833542693,10831428.07311835,12998788.493083157,3.8766298909824573E-5,3.5394745028366183E-5,4.2459972612483914E-5,3.6395329275981281,3.3229981612206938,3.9863095723302631,1.4642076461797841E-5,1.3375261134927941E-5,1.602992391241047E-5,1.3746558456633409,1.2557222299974784,1.5049524341186205,1.1746627686898844E-5,1.0732320165738859E-5,1.2857842618957895E-5,1.1028197031176852,1.0075925154369791,1.2071449404655992,21.158455445985936,19.318277905423781,23.174444402051105,1986439.1870864888,1813676.0670609863,2175708.1757083014,7.991573381155435,7.3001518009262218,8.7490536997671882,750280.40545445855,685367.0224681244,821395.6431511977,6.4112516681556677,5.8576476074504269,7.0177473175230922,601913.57466568577,549939.04357940436,658853.77655218414]
[36,0.03,3.2261280302649653E-8,2.9448207401058933E-8,3.5343115493660974E-8,72.238774379797661,65.939801222329848,79.139554353520623,1.2124929126013795E-8,1.1067955400357062E-8,6.139161325597919E-10,27.149884049493522,24.783130908366029,1.3746679788297917,9.709096909478329E-9,8.8628043387599863E-9,1.0636244664823147E-8,21.740403805914394,19.845403436992271,23.816453388782001,1.7608048256086813E-2,1.6072686889940666E-2,1.9290098759091084E-2,39427568.072540984,35989619.476577215,43193979.871516317,6.6177267346376424E-3,6.0408356691813497E-3,7.2497342399880545E-3,14818273.298700435,13526511.064583661,16233451.095646016,5.2991773823395519E-3,4.8372750559538139E-3,5.8052100711691243E-3,11865805.564136697,10831523.674879415,12998903.224683024,1.6254017223902788E-9,1.4840384857604012E-9,1.7802708681969386E-9,3.639565051317641,3.3230274910998285,3.986344756814959,6.139161325597919E-10,5.6080082694254849E-10,6.7210609910490948E-10,1.3746679788297917,1.2557333134165614,1.5049657173257891,4.9251513328562735E-10,4.4998702928060378E-10,5.3910639206728116E-10,1.1028294369685727,1.0076014087812608,1.2071555951254829,8.8713627279770528E-4,8.0998091290918073E-4,9.7166309154639091E-4,1986456.7200547417,1813692.0751648899,2175727.3792271516,3.3507240834503303E-4,3.0608233554967637E-4,3.6683220613775599E-4,750287.02767708455,685373.07174379565,821402.89306039619,2.6881233951009978E-4,2.4560070932880056E-4,2.9424161960199394E-4,601918.88735366741,549943.89752301096,658859.59181319131]
[39,0.03,1.1097827809925609E-9,1.0130135319554806E-9,1.2157974089538816E-9,72.238774395229143,65.939801236415747,79.139554370426225,4.1709558450785144E-10,3.8073586072469281E-10,2.1118614837875685E-11,27.149884055293214,24.783130913660145,1.3746679791234451,3.3399135025159491E-10,3.0487902383880808E-10,3.6588508182904488E-10,21.740403810558526,19.8454034412316,23.816453393869612,6.057139883529763E-4,5.5289780775613054E-4,6.63576251334545E-4,39427568.08096341,35989619.484265231,43193979.88074331,2.2764872040158282E-4,2.0780376183373382E-4,2.4938967551297518E-4,14818273.301865879,13526511.067473164,16233451.099113766,1.8229083772173355E-4,1.6640147302466056E-4,1.9969827968975432E-4,11865805.566671442,10831523.677193219,12998903.227459818,5.5913554167167716E-11,5.1050681881707609E-11,6.1241027525661212E-11,3.6395650520951159,3.3230274918096856,3.9863447576665125,2.1118614837875685E-11,1.9291456987096499E-11,2.3120340196958873E-11,1.3746679791234451,1.2557333136848079,1.5049657176472764,1.6942440261856371E-11,1.5479480419894998E-11,1.8545171965483186E-11,1.1028294372041565,1.007601408996502,1.2071555953833526,3.0517343103210701E-5,2.7863211306137038E-5,3.3425051882879496E-5,1986456.7204790837,1813692.0755523266,2175727.3796919254,1.1526436200874665E-5,1.0529182424639217E-5,1.2618968065311387E-5,750287.02783735911,685373.0718902034,821402.89323586226,9.2471006391563879E-6,8.4486243464514947E-6,1.0121863727114284E-5,601918.8874822479,549943.89764048869,658859.59195393533]
[44,0.03,2.2357374113948322E-12,2.0407887835640007E-12,2.4493115215249636E-12,72.238774395710308,65.939801236854962,79.139554370953363,8.4026912147418597E-13,7.6701983690943041E-13,4.2544971933740223E-14,27.149884055474054,24.783130913825222,1.3746679791326017,6.7284965096676058E-13,6.1420077083582819E-13,7.3710187230048439E-13,21.740403810703331,19.845403441363789,23.816453394028251,1.220254492644719E-6,1.1138524895592653E-6,1.3368221924428351E-6,39427568.081226029,35989619.484504946,43193979.881031014,4.5861475738772743E-7,4.1863565782191976E-7,5.0241347866408625E-7,14818273.301964581,13526511.067563262,16233451.099221895,3.6723803309011325E-7,3.3522776251737085E-7,4.023065797563184E-7,11865805.566750478,10831523.677265367,12998903.227546403,1.1264188541813953E-13,1.0284527865720699E-13,1.2337446453163097E-13,3.6395650521193583,3.3230274918318203,3.9863447576930651,4.2544971933740223E-14,3.8864030732023936E-14,4.657759196469566E-14,1.3746679791326017,1.2557333136931723,1.5049657176573006,3.4131767209324058E-14,3.1184529149713864E-14,3.736058575976348E-14,1.1028294372115024,1.0076014090032135,1.2071555953913933,6.147938753491759E-8,5.6132447705680899E-8,6.7337176474778874E-8,1986456.7204923152,1813692.0755644073,2175727.3797064177,2.3220836613903047E-8,2.1211796994284632E-8,2.5421820810357708E-8,750287.02784235659,685373.07189476863,821402.89324133354,1.8628950818109311E-8,1.7020362768008594E-8,2.0391224116407902E-8,601918.88748625712,549943.89764415182,658859.59195832384]
[50,0.03,4.906951360391119E-16,4.4790820454772212E-16,5.3756995080519613E-16,72.238774395711118,65.939801236855686,79.139554370954244,1.8442057138275693E-16,1.6834396620046668E-16,9.3376845976658595E-18,27.149884055474352,24.783130913825495,1.3746679791326168,1.476756837955405E-16,1.3480354591936889E-16,1.6177763169312343E-16,21.740403810703569,19.845403441364009,23.816453394028514,2.6781899395648408E-10,2.444660970050137E-10,2.934030375112759E-10,39427568.081226461,35989619.484505348,43193979.881031483,1.0065584161134434E-10,9.1881309503870152E-11,1.1026869658505691E-10,14818273.301964743,13526511.067563409,16233451.099222071,8.0600662531949414E-11,7.357511293328651E-11,8.8297436396967751E-11,11865805.566750607,10831523.677265486,12998903.227546547,2.4722413735731344E-17,2.2572274250308328E-17,2.7077978544596623E-17,3.6395650521193978,3.3230274918318568,3.9863447576931086,9.3376845976658595E-18,8.5297990496929935E-18,1.0222755905503034E-17,1.3746679791326168,1.2557333136931861,1.504965717657317,7.4911713999479239E-18,6.8443175372226843E-18,8.1998259806596294E-18,1.1028294372115146,1.0076014090032246,1.2071555953914064,1.3493371930126036E-11,1.2319836364845425E-11,1.4779027627473948E-11,1986456.7204923369,1813692.0755644271,2175727.3797064414,5.0964623676858546E-12,4.6555224055810976E-12,5.5795299382309374E-12,750287.02784236486,685373.07189477608,821402.89324134262,4.0886445382041097E-12,3.7355948785919751E-12,4.4754247260022947E-12,601918.88748626376,549943.89764415787,658859.59195833106]

{"sheet":"McKean NPV 4%","index":251,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU43","v":11.102889753519271},{"$f":"'WTP Values '!CV43","v":10.134755879042837},{"$f":"'WTP Values '!CW43","v":12.163519587280215},{"$f":"C3","v":11.102889753519271},{"$f":"D3","v":10.134755879042837},{"$f":"E3","v":12.163519587280215},{"$f":"'WTP Values '!CC43","v":4.1728583023504271},{"$f":"'WTP Values '!CD43","v":3.8090952204689734},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"I3","v":4.1728583023504271},{"$f":"J3","v":3.8090952204689734},{"$f":"K3","v":0.21128247464991229},{"$f":"'WTP Values '!CI43","v":3.3414369045768724},{"$f":"'WTP Values '!CJ43","v":3.0501808532435222},{"$f":"'WTP Values '!CK43","v":3.6605196941080429},{"$f":"O3","v":3.3414369045768724},{"$f":"P3","v":3.0501808532435222},{"$f":"Q3","v":3.6605196941080429},{"$f":"'WTP Values '!BH43","v":6059902.6674686074},{"$f":"'WTP Values '!BI43","v":5531499.9562242785},{"$f":"'WTP Values '!BJ43","v":6638789.2187619284},{"$f":"U3","v":6059902.6674686074},{"$f":"V3","v":5531499.9562242785},{"$f":"W3","v":6638789.2187619284},{"$f":"'WTP Values '!AV43","v":2277525.5558460937},{"$f":"'WTP Values '!AW43","v":2078985.4533001501},{"$f":"'WTP Values '!AX43","v":2495034.2718509599},{"$f":"AA3","v":2277525.5558460937},{"$f":"AB3","v":2078985.4533001501},{"$f":"AC3","v":2495034.2718509599},{"$f":"'WTP Values '!BB43","v":1823739.8425761363},{"$f":"'WTP Values '!BC43","v":1664773.7210011745},{"$f":"'WTP Values '!BD43","v":1997893.6611178697},{"$f":"AG3","v":1823739.8425761363},{"$f":"AH3","v":1664773.7210011745},{"$f":"AI3","v":1997893.6611178697},{"$f":"'WTP Values '!CX43","v":0.55939057469450171},{"$f":"'WTP Values '!CY43","v":0.51073967129643405},{"$f":"'WTP Values '!CZ43","v":0.61268960796231098},{"$f":"AM3","v":0.55939057469450171},{"$f":"AN3","v":0.51073967129643405},{"$f":"AO3","v":0.61268960796231098},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"'WTP Values '!CG43","v":0.19300256210582445},{"$f":"'WTP Values '!CH43","v":0.23130885851473218},{"$f":"AS3","v":0.21128247464991229},{"$f":"AT3","v":0.19300256210582445},{"$f":"AU3","v":0.23130885851473218},{"$f":"'WTP Values '!CL43","v":0.1695016805133133},{"$f":"'WTP Values '!CM43","v":0.15486540923814018},{"$f":"'WTP Values '!CN43","v":0.18553630793285503},{"$f":"AY3","v":0.1695016805133133},{"$f":"AZ3","v":0.15486540923814018},{"$f":"BA3","v":0.18553630793285503},{"$f":"'WTP Values '!BK43","v":305312.62680272316},{"$f":"'WTP Values '!BL43","v":278759.20280035841},{"$f":"'WTP Values '!BM43","v":334402.97724691435},{"$f":"BE3","v":305312.62680272316},{"$f":"BF3","v":278759.20280035841},{"$f":"BG3","v":334402.97724691435},{"$f":"'WTP Values '!AY43","v":115316.93641419255},{"$f":"'WTP Values '!AZ43","v":105339.84997578144},{"$f":"'WTP Values '!BA43","v":126247.23831723591},{"$f":"BK3","v":115316.93641419255},{"$f":"BL3","v":105339.84997578144},{"$f":"BM3","v":126247.23831723591},{"$f":"'WTP Values '!BE43","v":92513.184286771822},{"$f":"'WTP Values '!BF43","v":84524.779347949254},{"$f":"'WTP Values '!BG43","v":101264.80513761805},{"$f":"BQ3","v":92513.184286771822},{"$f":"BR3","v":84524.779347949254},{"$f":"BS3","v":101264.80513761805}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":10.265245704067372},{"$f":"D3/(1+B4)^A4","v":9.3701515153872368},{"$f":"E3/(1+B4)^A4","v":11.245857606583037},{"$f":"F3+C4","v":21.368135457586643},{"$f":"G3+D4","v":19.504907394430074},{"$f":"H3+E4","v":23.40937719386325},{"$f":"I3/(1+B4)^A4","v":3.8580420694807938},{"$f":"J3/(1+B4)^A4","v":3.5217226520608107},{"$f":"K3/(1+B4)^A4","v":0.19534252463934196},{"$f":"L3+I4","v":8.0309003718312209},{"$f":"M3+J4","v":7.3308178725297841},{"$f":"N3+K4","v":0.40662499928925422},{"$f":"O3/(1+B4)^A4","v":3.0893462505333504},{"$f":"P3/(1+B4)^A4","v":2.8200636586940844},{"$f":"Q3/(1+B4)^A4","v":3.3843562260614299},{"$f":"R3+O4","v":6.4307831551102232},{"$f":"S3+P4","v":5.8702445119376065},{"$f":"T3+Q4","v":7.0448759201694724},{"$f":"U3/(1+B4)^A4","v":5602720.6614909451},{"$f":"V3/(1+B4)^A4","v":5114182.6518345764},{"$f":"W3/(1+B4)^A4","v":6137933.8191216048},{"$f":"X3+U4","v":11662623.328959553},{"$f":"Y3+V4","v":10645682.608058855},{"$f":"Z3+W4","v":12776723.037883533},{"$f":"AA3/(1+B4)^A4","v":2105700.4029642134},{"$f":"AB3/(1+B4)^A4","v":1922138.91762218},{"$f":"AC3/(1+B4)^A4","v":2306799.4377320264},{"$f":"AD3+AA4","v":4383225.9588103071},{"$f":"AE3+AB4","v":4001124.3709223298},{"$f":"AF3+AC4","v":4801833.7095829863},{"$f":"AG3/(1+B4)^A4","v":1686150.0023817827},{"$f":"AH3/(1+B4)^A4","v":1539176.8870203164},{"$f":"AI3/(1+B4)^A4","v":1847164.9973353082},{"$f":"AJ3+AG4","v":3509889.8449579189},{"$f":"AK3+AH4","v":3203950.6080214912},{"$f":"AL3+AI4","v":3845058.6584531777},{"$f":"AM3/(1+B4)^A4","v":0.51718803133737212},{"$f":"AN3/(1+B4)^A4","v":0.47220753633176221},{"$f":"AO3/(1+B4)^A4","v":0.56646598369296497},{"$f":"AP3+AM4","v":1.0765786060318738},{"$f":"AQ3+AN4","v":0.98294720762819621},{"$f":"AR3+AO4","v":1.1791555916552761},{"$f":"AS3/(1+B4)^A4","v":0.19534252463934196},{"$f":"AT3/(1+B4)^A4","v":0.17844171792328442},{"$f":"AU3/(1+B4)^A4","v":0.21385804226583963},{"$f":"AV3+AS4","v":0.40662499928925422},{"$f":"AW3+AT4","v":0.3714442800291089},{"$f":"AX3+AU4","v":0.44516690078057181},{"$f":"AY3/(1+B4)^A4","v":0.15671383183553372},{"$f":"AZ3/(1+B4)^A4","v":0.14318177629265919},{"$f":"BA3/(1+B4)^A4","v":0.17153874623969584},{"$f":"BB3+AY4","v":0.32621551234884705},{"$f":"BC3+AZ4","v":0.29804718553079934},{"$f":"BD3+BA4","v":0.35707505417255087},{"$f":"BE3/(1+B4)^A4","v":282278.68602322775},{"$f":"BF3/(1+B4)^A4","v":257728.55288494672},{"$f":"BG3/(1+B4)^A4","v":309174.35026526841},{"$f":"BH3+BE4","v":587591.31282595091},{"$f":"BI3+BF4","v":536487.75568530511},{"$f":"BJ3+BG4","v":643577.32751218276},{"$f":"BK3/(1+B4)^A4","v":106616.9900279147},{"$f":"BL3/(1+B4)^A4","v":97392.612773466564},{"$f":"BM3/(1+B4)^A4","v":116722.66856253319},{"$f":"BN3+BK4","v":221933.92644210724},{"$f":"BO3+BL4","v":202732.46274924802},{"$f":"BP3+BM4","v":242969.90687976911},{"$f":"BQ3/(1+B4)^A4","v":85533.639318391099},{"$f":"BR3/(1+B4)^A4","v":78147.909900101004},{"$f":"BS3/(1+B4)^A4","v":93625.004750016684},{"$f":"BT3+BQ4","v":178046.82360516291},{"$f":"BU3+BR4","v":162672.68924805027},{"$f":"BV3+BS4","v":194889.80988763474}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":9.1257660517781449},{"$f":"D4/(1+B5)^A5","v":8.3300305773740071},{"$f":"E4/(1+B5)^A5","v":9.9975264623839291},{"$f":"F4+C5","v":30.49390150936479},27.834937971804081,33.406903656247181,{"$f":"I4/(1+B5)^A5","v":3.429785351367626},{"$f":"J4/(1+B5)^A5","v":3.1307986139309376},{"$f":"K4/(1+B5)^A5","v":0.17365879309795845},{"$f":"L4+I5","v":11.460685723198846},10.461616486460722,0.58028379238721262,{"$f":"O4/(1+B5)^A5","v":2.7464175673977924},{"$f":"P4/(1+B5)^A5","v":2.5070263237992187},{"$f":"Q4/(1+B5)^A5","v":3.0086803614138504},{"$f":"R4+O5","v":9.1772007225080152},8.3772708357368248,10.053556281583322,{"$f":"U4/(1+B5)^A5","v":4980798.2667157492},{"$f":"V4/(1+B5)^A5","v":4546489.7550589014},{"$f":"W4/(1+B5)^A5","v":5456600.8149621682},{"$f":"X4+U5","v":16643421.595675301},15192172.363117756,18233323.852845702,{"$f":"AA4/(1+B5)^A5","v":1871959.9906870637},{"$f":"AB4/(1+B5)^A5","v":1708774.4986257714},{"$f":"AC4/(1+B5)^A5","v":2050736.3003278852},{"$f":"AD4+AA5","v":6255185.949497371},5709898.869548101,6852570.0099108713,{"$f":"AG4/(1+B5)^A5","v":1498981.2122903592},{"$f":"AH4/(1+B5)^A5","v":1368322.6479114953},{"$f":"AI4/(1+B5)^A5","v":1642122.9564954592},{"$f":"AJ4+AG5","v":5008871.0572482776},4572273.2559329867,5487181.6149486369,{"$f":"AM4/(1+B5)^A5","v":0.4597782766071028},{"$f":"AN4/(1+B5)^A5","v":0.41979078033590034},{"$f":"AO4/(1+B5)^A5","v":0.50358619681398364},{"$f":"AP4+AM5","v":1.5363568826389766},1.4027379879640964,1.6827417884692597,{"$f":"AS4/(1+B5)^A5","v":0.17365879309795845},{"$f":"AT4/(1+B5)^A5","v":0.15863403746878238},{"$f":"AU4/(1+B5)^A5","v":0.19011902084682203},{"$f":"AV4+AS5","v":0.58028379238721262},0.53007831749789125,0.63528592162739383,{"$f":"AY4/(1+B5)^A5","v":0.13931802585515557},{"$f":"AZ4/(1+B5)^A5","v":0.12728807775220755},{"$f":"BA4/(1+B5)^A5","v":0.15249732077806369},{"$f":"BB4+AY5","v":0.46553353820400262},0.42533526328300686,0.50957237495061458,{"$f":"BE4/(1+B5)^A5","v":250944.72400505992},{"$f":"BF4/(1+B5)^A5","v":229119.74504024192},{"$f":"BG4/(1+B5)^A5","v":274854.8715802696},{"$f":"BH4+BE5","v":838536.03683101083},765607.50072554708,918432.19909245241,{"$f":"BK4/(1+B5)^A5","v":94782.115907269399},{"$f":"BL4/(1+B5)^A5","v":86581.678117058196},{"$f":"BM4/(1+B5)^A5","v":103766.02732644406},{"$f":"BN4+BK5","v":316716.04234937666},289314.1408663062,346735.93420621316,{"$f":"BQ4/(1+B5)^A5","v":76039.093897921077},{"$f":"BR4/(1+B5)^A5","v":69473.207338932523},{"$f":"BS4/(1+B5)^A5","v":83232.288303311929},{"$f":"BT4+BQ5","v":254085.917503084},232145.8965869828,278122.09819094668]
[4,0.04,7.8007430674167511,7.1205450489450666,8.5459275199763702,38.294644576781543,34.955483020749149,41.952831176223555,2.931794892681407,2.6762197764582214,0.1484442641492989,14.392480615880253,13.137836262918944,0.72872805653651151,2.3476492469292971,2.1430166086054183,2.5718325824053889,11.524849969437312,10.520287444342243,12.625388863988711,4257607.2330622161,3886358.4970980599,4664325.2454058779,20901028.828737516,19078530.860215817,22897649.098251581,1600159.2454792683,1460667.6029500277,1752977.9842170705,7855345.194976639,7170566.4724981282,8605547.9941279422,1281335.4225406181,1169647.934115638,1403693.5853984423,6290206.4797888957,5741921.1900486248,6890875.200347079,0.39302039778817593,0.35883891838676657,0.43046759158131354,1.9293772804271525,1.7615769063508631,2.1132093800505731,0.1484442641492989,0.13560104006828172,0.16251453581433126,0.72872805653651151,0.66567935756617302,0.79780045744172512,0.11908963238697466,0.1088063823307046,0.13035534892189332,0.58462317059097724,0.53414164561371147,0.63992772387250785,214508.60179632303,195852.518308061,234947.0961517515,1053044.6386273338,961460.01903360803,1153379.2952442039,81020.149912199107,74010.381320848042,88699.635045149422,397736.19226157578,363324.52218715427,435435.56925136258,64998.536146045779,59385.988797596619,71147.308870665453,319084.45364912978,291531.88538457942,349269.40706161212]
[5,0.04,6.411642179974919,5.8525689906290435,7.0241294810692985,44.706286756756462,40.808052011378194,48.97696065729285,2.4097216937534722,2.1996575779164647,0.12201036454725418,16.802202309633724,15.337493840835409,0.85073842108376574,1.9295965532143677,1.761403440848289,2.1138589135258927,13.454446522651679,12.281690885190532,14.739247777514603,3499442.7947885152,3194303.3953494299,3833735.3539410555,24400471.623526029,22272834.255565248,26731384.452192638,1315214.2589910019,1200562.2968298334,1440820.122780377,9170559.4539676402,8371128.7693279618,10046368.116908319,1053164.3166370813,961365.34241471905,1153733.8074232026,7343370.7964259768,6703286.5324633438,8044609.0077702813,0.32303411845144492,0.29493943398229011,0.35381298210209522,2.2524113988785972,2.056516340333153,2.4670223621526683,0.12201036454725418,0.1114541705368817,0.13357510222821231,0.85073842108376574,0.77713352810305469,0.93137555966993746,9.7882996992860849E-2,8.943091502602786E-2,0.10714259478997754,0.68250616758383809,0.62357256063973932,0.74707031866248541,176310.43444944563,160976.49372447751,193109.38698152028,1229355.0730767795,1122436.5127580855,1346488.6822257242,66592.657406542741,60831.138589200986,72904.634403270044,464328.84966811852,424155.66077635525,508340.20365463261,53424.058758112536,48810.953954451848,58477.901733780003,372508.51240724232,340342.83933903126,407747.30879539211]
[9,0.04,1.9768289764520639,1.804456275413292,2.1656702452761181,58.414639858009089,53.321083777804446,63.99483664796346,0.7429621828047247,0.67819549442084448,3.7618073076160836E-2,21.954285805012184,20.040451668722643,1.1116015685080125,0.59493063901315701,0.5430735626461437,0.6517421645020447,17.580002839103205,16.04764345134015,19.258764553317668,1078943.5411383782,984863.36795710993,1182012.1776897153,31882423.382846285,29102385.504189584,34928067.369514346,405505.10843175475,370155.76817768428,444231.74104494572,11982541.308220385,10937980.041283784,13126900.442956002,324710.21926268243,296406.88180911727,355717.67070062447,9595079.1608121209,8758724.9370405562,10511339.054934537,9.9597449110917571E-2,9.093533341825423E-2,0.10908714735342158,2.943071550394039,2.6871089078879193,3.2234889824533148,3.7618073076160836E-2,3.4363401400013788E-2,4.118369759341587E-2,1.1116015685080125,1.0154271011752778,1.2169645890451566,3.017915525008516E-2,2.757322059646905E-2,3.3034062108861798E-2,0.89178401680284036,0.81477951307601904,0.97614556652218243,54359.798299268114,49632.058120162561,59539.228967306088,1606313.9898449187,1466610.8373747698,1759364.4462814583,20531.75942839558,18755.375621128976,22477.85976830541,606706.67364132171,554215.12197592948,664213.29249279748,16471.634634034999,15049.328305748548,18029.828768439616,486731.33411204605,444702.65438086609,532775.45339315338]
[16,0.04,5.5710264726053893E-2,5.085252087425652E-2,6.1032119677954473E-2,61.832837111168125,56.441225963869208,67.739565287533054,2.0937886068315498E-2,1.9112655156447944E-2,1.0601386536321746E-3,23.238965118557108,21.213140861236802,1.1766481636306971,1.6766115727698653E-2,1.5304698737792671E-2,1.8367157174469274E-2,18.608716147294754,16.98668905529119,20.385712459791169,30406.388725222441,27755.056002040597,33311.031006181882,33748058.646475434,30805343.776852064,36971921.859259315,11427.795326556445,10431.593264109906,12519.174995981182,12683712.964592546,11578028.039920866,13895035.539665878,9150.863574878249,8353.2293632435594,10024.704128950025,10156545.829288628,9271251.4131729379,11126421.684424965,2.806818557449168E-3,2.5627060094875961E-3,3.0742537314363033E-3,3.1152886369644714,2.8443480573581237,3.412115005179698,1.0601386536321746E-3,9.6841669749211164E-4,1.1606237679927002E-3,1.1766481636306971,1.0748459409808047,1.2881766178375524,8.5049781656298636E-4,7.7705832779531895E-4,9.3095374814090479E-4,0.94396774478706169,0.86245723736391167,1.0332658038852829,1531.9477758477487,1398.7123467482204,1677.9125796237997,1700309.2294140628,1552431.1924767348,1862315.6025704138,578.61846759271623,528.55707465648322,633.46274922320106,642208.7856179598,586645.63275545579,703080.46786919935,464.19752890301663,424.11461681793003,508.10998099488359,515212.95641310548,470724.92200713471,563951.39825501898]
[19,0.04,6.7009272048324841E-3,6.1166293543253487E-3,7.3410491429119745E-3,61.882256040762535,56.486335732439514,67.793705077393923,2.5184452283035568E-3,2.2989032905192516E-3,1.275153148158718E-4,23.257538498571613,21.23009513284515,1.1775885813031275,2.0166574607311805E-3,1.8408756920854895E-3,2.2092335010620791E-3,18.623588873116347,17.000265401286057,20.40200542216925,3657.3331397986876,3338.4262442526856,4006.7085480200958,33775031.255401649,30829964.466866698,37001471.090520486,1374.555029877054,1254.7301190714097,1505.8280682230579,12693850.224134201,11587281.598050801,13906140.929861899,1100.6817321393062,1004.7409066104632,1205.7887886262774,10164663.289956938,9278661.3161022812,11135314.303226713,3.3760900119801022E-4,3.0824672080461497E-4,3.6977656747527862E-4,3.1177784827650061,2.8466213581309128,3.4148420848203398,1.275153148158718E-4,1.1648283894806354E-4,1.3960183854377375E-4,1.1775885813031275,1.0757049948163364,1.2892061728855866,1.0229935155903587E-4,9.3465922556101934E-5,1.1197673046491067E-4,0.94472219626783638,0.863146542844345,1.0340916254454791,184.2653338310196,168.23954547961321,201.82223343256734,1701668.1750168025,1553671.9488674409,1863804.0292373081,69.597232211629333,63.575761096965429,76.193997468703017,642722.06096232578,587114.50011746737,703642.39395514561,55.834483378204659,51.013241236193196,61.116349230040782,515624.7323239104,471101.14155108313,564402.1276044572]
[25,0.04,3.3622816832249108E-5,3.0691022618918391E-5,3.6834716024174312E-5,61.887575600781332,56.491191445084716,67.799532800979492,1.2636642665247268E-5,1.1535061028038113E-5,6.3982549612965401E-7,23.25953777719926,21.231920127156762,1.177689809886836,1.0118854054503663E-5,9.2368450385930649E-6,1.108513062077588E-5,18.625189805356289,17.001726788409339,20.403759231731005,18.351168203302386,16.751009328609392,20.104206998866246,33777934.645119399,30832614.690967299,37004651.833415836,6.8970174697724174,6.2957796253957019,7.5556978565907427,12694941.420584641,11588277.670977989,13907336.33798111,5.5228208185329368,5.041424631873169,6.0502098200862893,10165537.07090646,9279458.9340128582,11136271.523867235,1.6939992423754499E-6,1.5466699929646665E-6,1.8554043965905022E-6,3.1180464951295432,2.8468660611222742,3.4151356335463752,6.3982549612965401E-7,5.8446854268565676E-7,7.0047127857432963E-7,1.177689809886836,1.0757974652214017,1.2893169964083868,5.1330095886533469E-7,4.6897802320470932E-7,5.6185852835121807E-7,0.94480340705014565,0.86322074117086767,1.0341805186568522,0.9245764621149154,0.84416488176777471,1.0126706021347196,1701814.4548483444,1553805.5065576464,1863964.2466894686,0.34921361166191323,0.31900005849825308,0.38231378170464664,642777.31102587294,587164.97001014906,703702.88088929909,0.28015714096920463,0.25596590049014556,0.30665962378094519,515669.05676982214,471141.638633086,564450.64508240041]
[36,0.04,5.2271551859890017E-11,4.7713651966218581E-11,5.7264915622869727E-11,61.887593982310314,56.491208223807462,67.799552938447533,1.9645496262461319E-11,1.7932927622999434E-11,9.9470165658883218E-13,23.259544685627382,21.231926433352331,1.1776901596781981,1.5731228204691298E-11,1.436001709391247E-11,1.7233445460815107E-11,18.625195337314242,17.001731838174667,20.403765291950492,2.8529556140829715E-5,2.604187677654895E-5,3.1254909545093724E-5,33777944.677667588,30832623.848711729,37004662.824346945,1.0722415321371526E-5,9.7877037735775193E-6,1.1746429643861094E-5,12694945.191170761,11588281.112868544,13907340.468666526,8.5860270502955858E-6,7.837626764213544E-6,9.4059298467379885E-6,10165540.090221927,9279461.6901499573,11136274.831505248,2.6335678444261848E-12,2.4045231293603147E-12,2.8844955977759116E-12,3.118047421235655,2.8468669066837706,3.4151366478923726,9.9470165658883218E-13,9.0864123288340247E-13,1.0889843330807059E-12,1.1776901596781981,1.0757977847492244,1.2893173793546806,7.9800088805545253E-13,7.2909444748189634E-13,8.7349068191285151E-13,0.94480368767078793,0.86322099756024639,1.0341808258238236,1.4373883880400806E-6,1.3123769080911499E-6,1.5743435227502967E-6,1701814.9603125092,1553805.9680609559,1863964.8003145293,5.429032761662327E-7,4.9593191981184693E-7,5.9436229768701159E-7,642777.50194027938,587165.14440686454,703703.08989950467,4.355449632954119E-7,3.9793616663910795E-7,4.7674692182320007E-7,515669.20993118972,471141.77856914903,564450.81273262412]
[39,0.04,5.9767448190187323E-13,5.455593186709721E-13,6.5476875199329811E-13,61.887593982325917,56.491208223821701,67.799552938464629,2.2462718979234183E-13,2.0504562892620666E-13,1.1373448388182522E-14,23.259544685633248,21.231926433357685,1.177690159678495,1.7987133215636632E-13,1.6419286344723872E-13,1.9704772903596226E-13,18.625195337318939,17.001731838178952,20.403765291955636,3.2620779522800036E-7,2.9776359523237359E-7,3.5736956728058977E-7,33777944.677676104,30832623.848719504,37004662.824356273,1.2260041636251734E-7,1.1191289666627971E-7,1.3430902664626295E-7,12694945.191173963,11588281.112871464,13907340.468670033,9.817288919670655E-8,8.9615658019827549E-8,1.0754768220815401E-7,10165540.09022449,9279461.6901522968,11136274.831508057,3.0112293225766205E-14,2.7493389127102926E-14,3.2981408636383635E-14,3.1180474212364411,2.8468669066844887,3.4151366478932337,1.1373448388182522E-14,1.0389430938532872E-14,1.2451479321253833E-14,1.177690159678495,1.0757977847494957,1.2893173793550057,9.1243659381721063E-15,8.3364876429209519E-15,9.9875184910853327E-15,0.94480368767102607,0.86322099756046411,1.0341808258240845,1.6435141669724119E-8,1.5005756682063246E-8,1.8001090761902115E-8,1701814.9603129383,1553805.9680613477,1863964.8003149992,6.2075722407328849E-9,5.6705003522114793E-9,6.79595622652017E-9,642777.50194044143,587165.14440701262,703703.08989968197,4.9800340915897849E-9,4.5500139897041637E-9,5.4511385134069258E-9,515669.20993131975,471141.77856926783,564450.81273276638]
[44,0.04,1.5829363820940535E-16,1.4449097631986734E-16,1.7341501281606942E-16,61.887593982326081,56.491208223821843,67.799552938464799,5.9492342721137252E-17,5.4306181014088914E-17,3.0122492742594472E-18,23.259544685633308,21.231926433357735,1.1776901596784979,4.7638787398117953E-17,4.3486356721100031E-17,5.2187943227471748E-17,18.625195337318985,17.001731838178994,20.403765291955686,8.6395889874024476E-11,7.8862464841494909E-11,9.4649061827359437E-11,33777944.677676186,30832623.848719582,37004662.824356362,3.2470628309670785E-11,2.9640046734950169E-11,3.557164496056143E-11,12694945.191173997,11588281.112871494,13907340.468670068,2.6001016063166806E-11,2.3734639804845112E-11,2.8483922960111701E-11,10165540.090224514,9279461.6901523191,11136274.831508083,7.9752182732766334E-18,7.281603487214884E-18,8.7351013376231384E-18,3.1180474212364491,2.8468669066844958,3.4151366478932421,3.0122492742594472E-18,2.7516329908422186E-18,3.2977649582403376E-18,1.1776901596784979,1.0757977847494984,1.2893173793550088,2.41658147443606E-18,2.2079124989351026E-18,2.6451867806147553E-18,0.9448036876710284,0.86322099756046633,1.034180825824087,4.3528349430430627E-12,3.9742634012587274E-12,4.7675753854704969E-12,1701814.9603129427,1553805.9680613517,1863964.8003150038,1.644070851588819E-12,1.5018277647775483E-12,1.7999039088711811E-12,642777.50194044295,587165.14440701401,703703.0898996836,1.3189582935783484E-12,1.2050677921568239E-12,1.4437299463159285E-12,515669.20993132109,471141.77856926899,564450.81273276778]
[50,0.04,2.2128998576351364E-21,2.0199425860994456E-21,2.4242923563663094E-21,61.887593982326081,56.491208223821843,67.799552938464799,8.3168596178088883E-22,7.5918490214880234E-22,4.2110384634359934E-23,23.259544685633308,21.231926433357735,1.1776901596784979,6.6597664343115728E-22,6.0792684839228893E-22,7.2957254280533006E-22,18.625195337318985,17.001731838178994,20.403765291955686,1.207789868027242E-15,1.1024747374220807E-15,1.3231668550443241E-15,33777944.677676186,30832623.848719582,37004662.824356362,4.5393011100508358E-16,4.1435938893072212E-16,4.9728143821510123E-16,12694945.191173997,11588281.112871494,13907340.468670068,3.63486779351389E-16,3.3180348647796922E-16,3.9819710871726101E-16,10165540.090224514,9279461.6901523191,11136274.831508083,1.1149127394618434E-22,1.0179473731532385E-22,1.2211422218297468E-22,3.1180474212364491,2.8468669066844958,3.4151366478932421,4.2110384634359934E-23,3.8467043417396751E-23,4.6101812360584056E-23,1.1776901596784979,1.0757977847494984,1.2893173793550088,3.3783118900008472E-23,3.0865986212919209E-23,3.6978955796676714E-23,0.9448036876710284,0.86322099756046633,1.034180825824087,6.0851389447670867E-17,5.555906740367925E-17,6.6649342393758842E-17,1701814.9603129427,1553805.9680613517,1863964.8003150038,2.2983641001479023E-17,2.0995123268771169E-17,2.5162142640431793E-17,642777.50194044295,587165.14440701401,703703.0898996836,1.8438660284155298E-17,1.6846503598437581E-17,2.0182932357898597E-17,515669.20993132109,471141.77856926899,564450.81273276778]

{"sheet":"McKean NPV 5%","index":252,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU43","v":11.102889753519271},{"$f":"'WTP Values '!CV43","v":10.134755879042837},{"$f":"'WTP Values '!CW43","v":12.163519587280215},{"$f":"C3","v":11.102889753519271},{"$f":"D3","v":10.134755879042837},{"$f":"E3","v":12.163519587280215},{"$f":"'WTP Values '!CC43","v":4.1728583023504271},{"$f":"'WTP Values '!CD43","v":3.8090952204689734},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"I3","v":4.1728583023504271},{"$f":"J3","v":3.8090952204689734},{"$f":"K3","v":0.21128247464991229},{"$f":"'WTP Values '!CI43","v":3.3414369045768724},{"$f":"'WTP Values '!CJ43","v":3.0501808532435222},{"$f":"'WTP Values '!CK43","v":3.6605196941080429},{"$f":"O3","v":3.3414369045768724},{"$f":"P3","v":3.0501808532435222},{"$f":"Q3","v":3.6605196941080429},{"$f":"'WTP Values '!BH43","v":6059902.6674686074},{"$f":"'WTP Values '!BI43","v":5531499.9562242785},{"$f":"'WTP Values '!BJ43","v":6638789.2187619284},{"$f":"U3","v":6059902.6674686074},{"$f":"V3","v":5531499.9562242785},{"$f":"W3","v":6638789.2187619284},{"$f":"'WTP Values '!AV43","v":2277525.5558460937},{"$f":"'WTP Values '!AW43","v":2078985.4533001501},{"$f":"'WTP Values '!AX43","v":2495034.2718509599},{"$f":"AA3","v":2277525.5558460937},{"$f":"AB3","v":2078985.4533001501},{"$f":"AC3","v":2495034.2718509599},{"$f":"'WTP Values '!BB43","v":1823739.8425761363},{"$f":"'WTP Values '!BC43","v":1664773.7210011745},{"$f":"'WTP Values '!BD43","v":1997893.6611178697},{"$f":"AG3","v":1823739.8425761363},{"$f":"AH3","v":1664773.7210011745},{"$f":"AI3","v":1997893.6611178697},{"$f":"'WTP Values '!CX43","v":0.55939057469450171},{"$f":"'WTP Values '!CY43","v":0.51073967129643405},{"$f":"'WTP Values '!CZ43","v":0.61268960796231098},{"$f":"AM3","v":0.55939057469450171},{"$f":"AN3","v":0.51073967129643405},{"$f":"AO3","v":0.61268960796231098},{"$f":"'WTP Values '!CF43","v":0.21128247464991229},{"$f":"'WTP Values '!CG43","v":0.19300256210582445},{"$f":"'WTP Values '!CH43","v":0.23130885851473218},{"$f":"AS3","v":0.21128247464991229},{"$f":"AT3","v":0.19300256210582445},{"$f":"AU3","v":0.23130885851473218},{"$f":"'WTP Values '!CL43","v":0.1695016805133133},{"$f":"'WTP Values '!CM43","v":0.15486540923814018},{"$f":"'WTP Values '!CN43","v":0.18553630793285503},{"$f":"AY3","v":0.1695016805133133},{"$f":"AZ3","v":0.15486540923814018},{"$f":"BA3","v":0.18553630793285503},{"$f":"'WTP Values '!BK43","v":305312.62680272316},{"$f":"'WTP Values '!BL43","v":278759.20280035841},{"$f":"'WTP Values '!BM43","v":334402.97724691435},{"$f":"BE3","v":305312.62680272316},{"$f":"BF3","v":278759.20280035841},{"$f":"BG3","v":334402.97724691435},{"$f":"'WTP Values '!AY43","v":115316.93641419255},{"$f":"'WTP Values '!AZ43","v":105339.84997578144},{"$f":"'WTP Values '!BA43","v":126247.23831723591},{"$f":"BK3","v":115316.93641419255},{"$f":"BL3","v":105339.84997578144},{"$f":"BM3","v":126247.23831723591},{"$f":"'WTP Values '!BE43","v":92513.184286771822},{"$f":"'WTP Values '!BF43","v":84524.779347949254},{"$f":"'WTP Values '!BG43","v":101264.80513761805},{"$f":"BQ3","v":92513.184286771822},{"$f":"BR3","v":84524.779347949254},{"$f":"BS3","v":101264.80513761805}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":10.07064830251181},{"$f":"D3/(1+B4)^A4","v":9.1925223392678799},{"$f":"E3/(1+B4)^A4","v":11.032670827465047},{"$f":"F3+C4","v":21.173538056031081},{"$f":"G3+D4","v":19.327278218310717},{"$f":"H3+E4","v":23.19619041474526},{"$f":"I3/(1+B4)^A4","v":3.7849054896602512},{"$f":"J3/(1+B4)^A4","v":3.4549616512190235},{"$f":"K3/(1+B4)^A4","v":0.19163943278903608},{"$f":"L3+I4","v":7.9577637920106783},{"$f":"M3+J4","v":7.2640568716879965},{"$f":"N3+K4","v":0.4029219074389484},{"$f":"O3/(1+B4)^A4","v":3.0307817728588411},{"$f":"P3/(1+B4)^A4","v":2.7666039485202014},{"$f":"Q3/(1+B4)^A4","v":3.3201992690322384},{"$f":"R3+O4","v":6.372218677435713},{"$f":"S3+P4","v":5.816784801763724},{"$f":"T3+Q4","v":6.9807189631402817},{"$f":"U3/(1+B4)^A4","v":5496510.3559805965},{"$f":"V3/(1+B4)^A4","v":5017233.5203848332},{"$f":"W3/(1+B4)^A4","v":6021577.522686556},{"$f":"X3+U4","v":11556413.023449205},{"$f":"Y3+V4","v":10548733.476609111},{"$f":"Z3+W4","v":12660366.741448484},{"$f":"AA3/(1+B4)^A4","v":2065782.8170939626},{"$f":"AB3/(1+B4)^A4","v":1885701.0914287076},{"$f":"AC3/(1+B4)^A4","v":2263069.6343319365},{"$f":"AD3+AA4","v":4343308.372940056},{"$f":"AE3+AB4","v":3964686.5447288575},{"$f":"AF3+AC4","v":4758103.9061828963},{"$f":"AG3/(1+B4)^A4","v":1654185.7982549989},{"$f":"AH3/(1+B4)^A4","v":1509998.8399103624},{"$f":"AI3/(1+B4)^A4","v":1812148.4454583852},{"$f":"AJ3+AG4","v":3477925.6408311352},{"$f":"AK3+AH4","v":3174772.5609115371},{"$f":"AL3+AI4","v":3810042.1065762546},{"$f":"AM3/(1+B4)^A4","v":0.50738374121950269},{"$f":"AN3/(1+B4)^A4","v":0.46325593768384038},{"$f":"AO3/(1+B4)^A4","v":0.55572753556672194},{"$f":"AP3+AM4","v":1.0667743159140044},{"$f":"AQ3+AN4","v":0.97399560898027437},{"$f":"AR3+AO4","v":1.1684171435290329},{"$f":"AS3/(1+B4)^A4","v":0.19163943278903608},{"$f":"AT3/(1+B4)^A4","v":0.17505901324791331},{"$f":"AU3/(1+B4)^A4","v":0.20980395330134438},{"$f":"AV3+AS4","v":0.4029219074389484},{"$f":"AW3+AT4","v":0.36806157535373774},{"$f":"AX3+AU4","v":0.44111281181607653},{"$f":"AY3/(1+B4)^A4","v":0.15374302087375355},{"$f":"AZ3/(1+B4)^A4","v":0.14046749137246275},{"$f":"BA3/(1+B4)^A4","v":0.16828690061936963},{"$f":"BB3+AY4","v":0.32324470138706685},{"$f":"BC3+AZ4","v":0.29533290061060291},{"$f":"BD3+BA4","v":0.35382320855222466},{"$f":"BE3/(1+B4)^A4","v":276927.55265553121},{"$f":"BF3/(1+B4)^A4","v":252842.81433139084},{"$f":"BG3/(1+B4)^A4","v":303313.35804708785},{"$f":"BH3+BE4","v":582240.17945825437},{"$f":"BI3+BF4","v":531602.01713174931},{"$f":"BJ3+BG4","v":637716.3352940022},{"$f":"BK3/(1+B4)^A4","v":104595.86069314516},{"$f":"BL3/(1+B4)^A4","v":95546.349184382256},{"$f":"BM3/(1+B4)^A4","v":114509.96672765161},{"$f":"BN3+BK4","v":219912.79710733771},{"$f":"BO3+BL4","v":200886.1991601637},{"$f":"BP3+BM4","v":240757.20504488752},{"$f":"BQ3/(1+B4)^A4","v":83912.185294124094},{"$f":"BR3/(1+B4)^A4","v":76666.466528752149},{"$f":"BS3/(1+B4)^A4","v":91850.163390129746},{"$f":"BT3+BQ4","v":176425.36958089593},{"$f":"BU3+BR4","v":161191.2458767014},{"$f":"BV3+BS4","v":193114.96852774778}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":8.6994046452968874},{"$f":"D4/(1+B5)^A5","v":7.9408464220001109},{"$f":"E4/(1+B5)^A5","v":9.5304358729856791},{"$f":"F4+C5","v":29.872942701327968},27.268124640310827,32.726626287730937,{"$f":"I4/(1+B5)^A5","v":3.2695436688567114},{"$f":"J4/(1+B5)^A5","v":2.9845257758073842},{"$f":"K4/(1+B5)^A5","v":0.16554534740441512},{"$f":"L4+I5","v":11.22730746086739},10.248582647495381,0.56846725484336358,{"$f":"O4/(1+B5)^A5","v":2.6181032483393505},{"$f":"P4/(1+B5)^A5","v":2.38989651097739},{"$f":"Q4/(1+B5)^A5","v":2.8681129632067708},{"$f":"R4+O5","v":8.9903219257750635},8.2066813127411145,9.848831926347053,{"$f":"U4/(1+B5)^A5","v":4748092.3062136667},{"$f":"V4/(1+B5)^A5","v":4334074.9555208571},{"$f":"W4/(1+B5)^A5","v":5201665.0665686689},{"$f":"X4+U5","v":16304505.329662871},14882808.432129968,17862031.808017153,{"$f":"AA4/(1+B5)^A5","v":1784500.867806036},{"$f":"AB4/(1+B5)^A5","v":1628939.502367958},{"$f":"AC4/(1+B5)^A5","v":1954924.6382308055},{"$f":"AD4+AA5","v":6127809.2407460921},5593626.047096815,6713028.5444137016,{"$f":"AG4/(1+B5)^A5","v":1428947.8874894709},{"$f":"AH4/(1+B5)^A5","v":1304393.771653482},{"$f":"AI4/(1+B5)^A5","v":1565401.9613073189},{"$f":"AJ4+AG5","v":4906873.5283206059},4479166.3325650189,5375444.0678835735,{"$f":"AM4/(1+B5)^A5","v":0.43829715254897106},{"$f":"AN4/(1+B5)^A5","v":0.40017789671425574},{"$f":"AO4/(1+B5)^A5","v":0.48005833976177248},{"$f":"AP4+AM5","v":1.5050714684629756},1.3741735056945301,1.6484754832908055,{"$f":"AS4/(1+B5)^A5","v":0.16554534740441512},{"$f":"AT4/(1+B5)^A5","v":0.15122255760536729},{"$f":"AU4/(1+B5)^A5","v":0.18123654318224328},{"$f":"AV4+AS5","v":0.56846725484336358},0.51928413295910503,0.62234935499831978,{"$f":"AY4/(1+B5)^A5","v":0.13280900194255785},{"$f":"AZ4/(1+B5)^A5","v":0.12134110041892905},{"$f":"BA4/(1+B5)^A5","v":0.14537255209534142},{"$f":"BB4+AY5","v":0.45605370332962469},0.41667400102953195,0.4991957606475661,{"$f":"BE4/(1+B5)^A5","v":239220.43205315294},{"$f":"BF4/(1+B5)^A5","v":218415.12953796852},{"$f":"BG4/(1+B5)^A5","v":262013.4828179141},{"$f":"BH4+BE5","v":821460.6115114073},750017.14666971785,899729.81811191631,{"$f":"BK4/(1+B5)^A5","v":90353.837117499323},{"$f":"BL4/(1+B5)^A5","v":82536.528827886621},{"$f":"BM4/(1+B5)^A5","v":98918.014665933792},{"$f":"BN4+BK5","v":310266.63422483706},283422.72798805032,339675.21971082129,{"$f":"BQ4/(1+B5)^A5","v":72486.50063200439},{"$f":"BR4/(1+B5)^A5","v":66227.376334091037},{"$f":"BS4/(1+B5)^A5","v":79343.624567653373},{"$f":"BT4+BQ5","v":248911.87021290034},227418.62221079244,272458.59309540119]
[4,0.05,7.1570217309017439,6.5329540033217528,7.8407131785506481,37.029964432229711,33.801078643632579,40.567339466281588,2.6898616678085459,2.4553767418368966,0.13619456699989418,13.917169128675937,12.703959389332278,0.70466182184325776,2.1539200216694487,1.9661737740775829,2.3596036328128882,11.144241947444513,10.172855086818696,12.208435559159941,3906267.2908622781,3565654.1918405248,4279422.7233045232,20210772.620525148,18448462.623970494,22141454.531321675,1468113.2802122869,1340132.5598843757,1608321.3379041082,7595922.5209583789,6933758.6069811909,8321349.8823178094,1175598.9633862195,1073127.9840424366,1287860.067611597,6082472.4917068258,5552294.3166074557,6663304.135495171,0.36058815209627348,0.32922734598382836,0.39494518416649232,1.8656596205592491,1.7034008516783585,2.0434206674572977,0.13619456699989418,0.12441117238629361,0.14910375259875733,0.70466182184325776,0.64369530534539865,0.77145310759707708,0.10926229457278221,9.9827623608623198E-2,0.11959835837564917,0.56531599790240694,0.51650162463815519,0.61879411902321524,196807.24147091218,179690.66760287617,215559.14074313818,1018267.8529823194,929707.81427259406,1115288.9588550546,74334.325403509298,67903.006527433827,81380.09546716341,384600.95962834638,351325.73451548413,421055.31517798471,59634.823458953331,54485.426409030013,65276.196290766398,308546.69367185369,281904.04861982248,337734.7893861676]
[5,0.05,5.6077138001448983,5.1187404059374648,6.1434039391685147,42.637678232374611,38.919819049570044,46.710743405450103,2.1075770009084853,1.9238519257672786,0.10671200697525877,16.024746129584422,14.627811315099557,0.8113738288185165,1.6876526974583232,1.5405485998138304,1.8488111888029315,12.831894644902837,11.713403686632526,14.057246747962873,3060662.6356104533,2793783.3598849974,3353039.6810888057,23271435.256135602,21242245.98385549,25494494.21241048,1150305.1703861677,1050028.9272057672,1260161.8523374288,8746227.6913445462,7983787.5341869583,9581511.7346552387,921112.54908629879,840823.85546679597,1009072.0617235249,7003585.0407931246,6393118.1720742518,7672376.1972186957,0.28253025248593877,0.25795824029529402,0.30944988611515123,2.1481898730451876,1.9613590919736525,2.352870553572449,0.10671200697525877,9.7479408965679235E-2,0.11682669167976585,0.8113738288185165,0.74117471431107784,0.88827979927684297,8.5609866806159549E-2,7.8217555233720759E-2,9.3708443253993301E-2,0.6509258647085665,0.59471917987187595,0.71250256227720854,154203.62344293614,140792.33993703968,168896.22719370606,1172471.4764252556,1070500.1542096338,1284185.1860487605,58242.889020430623,53203.782396122973,63763.434228223763,442843.848648777,404529.51691160712,484818.74940620846,46725.444612817031,42690.757282666622,51145.607841346835,355272.13828467071,324594.80590248911,388880.39722751442]
[9,0.05,1.2974985118697733,1.1843610954574622,1.4214451295071593,53.106475530023026,48.475773158293848,58.179597353572085,0.48764578931597052,0.44513595017569213,2.4690751914881508E-2,19.959290080655279,18.219366904300234,1.0105898391328019,0.39048477535508358,0.35644820455527865,0.4277732159116262,15.982500155131303,14.589386947085357,17.508712045050991,708168.31182386097,646418.46590738173,775817.76665217988,28985253.377143171,26457838.778092489,31754138.33893194,266154.67549959361,242953.01419171816,291573.03428727452,10893682.445347602,9944040.9257384967,11934053.156082416,213124.67153248165,194547.67844688921,233476.51915149574,8723170.0460862815,7962815.7029435439,9556168.9957439657,6.5371128988291935E-2,5.9685719499279886E-2,7.1599725136169537E-2,2.6756333284605289,2.4429301252242674,2.9305691036368611,2.4690751914881508E-2,2.2554536942959839E-2,2.7031061855768784E-2,1.0105898391328019,0.92315478845999355,1.1063784750899228,1.980819256137703E-2,1.8097778370076971E-2,2.1682020517621227E-2,0.81074720620591689,0.74074013601237709,0.88744278434754587,35679.240965715238,32576.172404920519,39078.778135679873,1460347.5225147135,1333339.2577003276,1599490.2158423271,13476.091063893527,12310.15542965639,14753.420729262029,551574.96812362701,503853.34712541261,603855.93492019863,10811.214161824213,9877.6785012498967,11833.940252283879,442501.84110606636,404292.32621170959,484361.91077091981]
[16,0.05,1.5306667667059839E-2,1.3971978788505797E-2,1.6768873339957E-2,54.88380056379863,50.098121550010326,60.126705569650746,5.7527865874344893E-3,5.2512954686795704E-3,2.9127827936102087E-4,20.62727163210813,18.829118098959139,1.0444114513193341,4.6065722856156021E-3,4.2050408210375072E-3,5.0464662525068716E-3,16.517389683094397,15.077652876799235,18.094679611459064,8354.3039951621886,7625.8373639568617,9152.3686660978474,29955308.646738332,27343308.558012608,32816860.43510741,3139.8426500201836,2866.1312617492622,3439.7045512446007,11258263.493645038,10276840.131443882,12333452.49895018,2514.2445166260109,2295.0906163994396,2754.3364821003861,9015110.1219820306,8229308.8480249215,9875987.214023659,7.7118712452497659E-4,7.0411600821668251E-4,8.4466624638578091E-4,2.7651792839850833,2.5246881561233625,3.0286470457167969,2.9127827936102087E-4,2.6607722337408001E-4,3.188870559225105E-4,1.0444114513193341,0.95405019432537053,1.1434058647063947,2.3367843419350002E-4,2.1350057552179728E-4,2.5578409483903192E-4,0.83788064504312199,0.76553063423538292,0.91714300943163629,420.91014292428275,384.30305723310948,461.01468655684488,1509221.2650079471,1377962.3892031298,1653020.6746709982,158.97825352323511,145.22364100446427,174.04698809996867,570034.63785440952,520715.90782559232,624065.3022189358,127.54054107852677,116.52756497023937,139.60570203084131,457311.13868871221,417822.85832042049,500572.14767383505]
[19,0.05,1.0981420030503764E-3,1.0023877898914565E-3,1.2030446181350708E-3,{"$f":"F20+C21","v":54.894351904352341},50.107752849886516,60.138264851994911,4.1272056881732218E-4,3.7674223090340551E-4,2.089709661828827E-5,{"$f":"L20+I21","v":20.631237198731586},18.832737972862681,1.0446122380867928,3.3048803481953147E-4,3.0168107458556449E-4,3.6204722539184131E-4,{"$f":"R20+O21","v":16.520565130162826},15.080551536305673,18.098158290501502,599.36050895533583,547.0983299528674,656.61584077331372,{"$f":"X20+U21","v":29961067.516562875},27348565.274156481,32823169.434608124,225.26085833667739,205.62405830211674,246.77376735198931,{"$f":"AD20+AA21","v":11260427.880421182},10278815.840832245,12335823.589439224,180.3787453743324,164.65604803707868,197.60359650569401,{"$f":"AJ20+AG21","v":9016843.2653877195},8230890.9221394174,9877885.8599506672,5.5327063478029271E-5,5.0515199027080319E-5,6.0598655689850361E-5,{"$f":"AP20+AM21","v":2.7657108861703854},2.5251735241965187,3.0292292992427563,2.089709661828827E-5,1.908910426473117E-5,2.2877825399657851E-5,{"$f":"AV20+AS21","v":1.0446122380867928},0.9542336092565934,1.1436256830233789,1.6764726939695601E-5,1.5317112434632838E-5,1.8350647205820978E-5,{"$f":"BB20+AY21","v":0.83804172652688202},0.76567780652198003,0.91731932900370594,30.197239367115419,27.570947395463595,33.074448491532401,{"$f":"BH20+BE21","v":1509511.4108683725},1378227.3007123424,1653338.4657842519,11.405532645172407,10.418739303140821,12.486604680670988,{"$f":"BN20+BK21","v":570144.22628541512},520816.01479374612,624185.27797615051,9.1501055812107417,8.3600046979775655,10.015693069192366,{"$f":"BT20+BQ21","v":457399.05617098825},417903.18423123524,500668.3820298299]
[25,0.05,1.5139207057877543E-6,1.3819120169615122E-6,1.6585415659559779E-6,54.894988300232697,50.108333754230607,60.138962041098637,5.6898489730966098E-7,5.193844352779684E-7,2.8809158718449069E-8,20.631476378791184,18.832956302735351,1.044624348384152,4.5561746799465662E-7,4.1590361181953088E-7,4.9912560440379621E-7,16.520756654777387,15.080726366694199,18.098368104316197,0.82629048175779873,0.75424078809191197,0.90522383656547256,29961414.858307097,27348882.328892902,32823549.956994925,0.3105491609392283,0.28347747250079669,0.34020729104402381,11260558.423722368,10278935.004203869,12335966.599913724,0.24867377511075098,0.22699814756569431,0.27242030216230179,9016947.7985811867,8230986.3437063508,9878000.375299694,7.6275005197100627E-8,6.9641271849773719E-8,8.3542528504447697E-8,2.7657429493417891,2.5252027987934893,3.0292644174102872,2.8809158718449069E-8,2.6316624007680454E-8,3.1539831351255728E-8,1.044624348384152,0.95424467178519168,1.1436389411938115,2.3112190564045506E-8,2.111648002103236E-8,2.5298572217735414E-8,0.83805144203100645,0.76568668310372012,0.91732996358124808,4.1630523018440571E-2,3.8009863955875384E-2,4.5597101526717976E-2,1509528.9107897652,1378243.2786435129,1653357.6331075188,1.5723897259280563E-2,1.4363484062548861E-2,1.721428496364227E-2,570150.83602620324,520822.05266749341,624192.51422042155,1.2614520035714871E-2,1.1525271028332149E-2,1.3807836398340221E-2,457404.3588453969,417908.02902592917,500674.18632999365]
[36,0.05,9.0064189684693066E-14,8.221090150056205E-14,9.8667784663451792E-14,54.894988878301689,50.108334281893974,60.138962674389042,3.3849305001980257E-14,3.089853921630042E-14,1.713876774097434E-15,20.631476596049939,18.832956501054877,1.0446243593845179,2.7104998236864889E-14,2.4742393470318684E-14,2.9693327358330522E-14,16.520756828748404,15.080726525501053,18.098368294900183,4.9156592151216739E-8,4.4870306051660462E-8,5.3852392012246036E-8,29961415.173814312,27348882.616888978,32823550.302641723,1.8474784333370578E-8,1.6864270867716431E-8,2.023916700231737E-8,11260558.542301128,10278935.112445692,12335966.72981702,1.479377484273823E-8,1.3504276771082663E-8,1.6206472158091154E-8,9016947.893533716,8230986.4303823505,9878000.4793194942,4.5376528044102975E-15,4.1430074202582659E-15,4.9700027915585685E-15,2.7657429784663101,2.5252028253850143,3.0292644493098084,1.713876774097434E-15,1.5655941605311336E-15,1.8763263773214872E-15,1.0446243593845179,0.95424468183381872,1.1436389532368454,1.3749601990586668E-15,1.2562339987930124E-15,1.5050295555502263E-15,0.83805145085606636,0.76568669116674637,0.91732997324114651,2.4766286024569811E-9,2.2612330910885072E-9,2.7126031008590185E-9,1509528.9266857856,1378243.2931570364,1653357.6505181203,9.3542552124986271E-10,8.5449359943150753E-10,1.0240897164063202E-9,570150.84203014895,520822.05815198465,624192.52079345041,7.5044652004202422E-10,6.8564634336187618E-10,8.2143773564959057E-10,457404.36366207124,417908.03342668916,500674.19160231872]
[39,0.05,3.4591711643864463E-16,3.1575433128811126E-16,3.7896166806873641E-16,54.894988878301703,50.108334281893988,60.138962674389056,1.3000787572429827E-16,1.1867462112619846E-16,6.5826308292174714E-18,20.631476596049946,18.832956501054881,1.0446243593845181,1.0410444888246597E-16,9.5030193831828926E-17,1.1404566246831066E-16,16.520756828748407,15.080726525501056,18.098368294900187,1.8879986230297868E-10,1.7233716238883574E-10,2.0683541620055973E-10,29961415.173814319,27348882.616888985,32823550.302641731,7.0957659706913921E-11,6.477202503929449E-11,7.7734272778914091E-11,11260558.542301131,10278935.112445693,12335966.729817024,5.6819696627019199E-11,5.1867012811599307E-11,6.2245562150689717E-11,9016947.8935337178,8230986.4303823523,9878000.4793194961,1.7428145181748199E-17,1.5912397426956668E-17,1.9088708179874336E-17,2.765742978466311,2.5252028253850152,3.0292644493098093,6.5826308292174714E-18,6.013109310371695E-18,7.206564698056985E-18,1.0446243593845181,0.95424468183381894,1.1436389532368456,5.2809254037746998E-18,4.8249236900481597E-18,5.7804937326755404E-18,0.83805145085606658,0.76568669116674659,0.91732997324114673,9.5121959976617857E-12,8.6849083215359096E-12,1.0418523121972342E-11,1509528.9266857861,1378243.2931570369,1653357.6505181207,3.5927675593006848E-12,3.281925512964023E-12,3.9333075988796745E-12,570150.84203014907,520822.05815198476,624192.52079345053,2.8823031347216103E-12,2.6334196401785943E-12,3.1549650737388345E-12,457404.36366207135,417908.03342668928,500674.19160231884]
[44,0.05,1.2280590426508918E-20,1.1209765095949749E-20,1.3453722905684065E-20,54.894988878301703,50.108334281893988,60.138962674389056,4.6154798306251567E-21,4.2131318365405718E-21,2.3369353322205114E-22,20.631476596049946,18.832956501054881,1.0446243593845181,3.6958682804288457E-21,3.3737182496647018E-21,4.0487966745109557E-21,16.520756828748407,15.080726525501056,18.098368294900187,6.7026859075226123E-15,6.1182347041778586E-15,7.3429758498409317E-15,29961415.173814319,27348882.616888985,32823550.302641731,2.5191062109202259E-15,2.2995066529014698E-15,2.759686412538903E-15,11260558.542301131,10278935.112445693,12335966.729817024,2.0171867458275318E-15,1.8413588420933752E-15,2.2098133290146395E-15,9016947.8935337178,8230986.4303823523,9878000.4793194961,6.1872599735534217E-22,5.6491461745562322E-22,6.7767854144264758E-22,2.765742978466311,2.5252028253850152,3.0292644493098093,2.3369353322205114E-22,2.134746421072231E-22,2.5584414656935067E-22,1.0446243593845181,0.95424468183381894,1.1436389532368456,1.8748098568925913E-22,1.7129222250310707E-22,2.0521643081683463E-22,0.83805145085606658,0.76568669116674659,0.91732997324114673,3.3769760891459482E-16,3.0832762219639708E-16,3.6987361778251029E-16,1509528.9266857861,1378243.2931570369,1653357.6505181207,1.2754878205411269E-16,1.1651341064000248E-16,1.3963847797015295E-16,570150.84203014907,520822.05815198476,624192.52079345053,1.0232620070084653E-16,9.3490453306013104E-17,1.1200611949885777E-16,457404.36366207135,417908.03342668928,500674.19160231884]
[50,0.05,1.1227136746784992E-26,1.0248168960988827E-26,1.2299635568776768E-26,54.894988878301703,50.108334281893988,60.138962674389056,4.2195547128256017E-27,3.851720936720554E-27,2.1364683318969452E-28,20.631476596049946,18.832956501054881,1.0446243593845181,3.3788292860016451E-27,3.0843139310588765E-27,3.7014827745203948E-27,16.520756828748407,15.080726525501056,18.098368294900187,6.1277160658388145E-21,5.5934002590344077E-21,6.7130806525838846E-21,29961415.173814319,27348882.616888985,32823550.302641731,2.3030122272155915E-21,2.10225035976595E-21,2.5229549765732733E-21,11260558.542301131,10278935.112445693,12335966.729817024,1.8441484206102619E-21,1.6834033871416145E-21,2.0202511091128703E-21,9016947.8935337178,8230986.4303823523,9878000.4793194961,5.656504402349072E-28,5.1645510844017316E-28,6.1954591684084774E-28,2.765742978466311,2.5252028253850152,3.0292644493098093,2.1364683318969452E-28,1.9516235911062031E-28,2.3389732249340696E-28,1.0446243593845181,0.95424468183381894,1.1436389532368456,1.7139849067938658E-28,1.5659843207146211E-28,1.8761255374939778E-28,0.83805145085606658,0.76568669116674659,0.91732997324114673,3.0872923065347061E-22,2.818786603075461E-22,3.3814511694066983E-22,1509528.9266857861,1378243.2931570369,1653357.6505181207,1.1660739168666215E-22,1.0651865656767829E-22,1.2766000923699096E-22,570150.84203014907,520822.05815198476,624192.52079345053,9.3548453954420802E-23,8.5470654694239415E-23,1.0239800990153999E-22,457404.36366207135,417908.03342668928,500674.19160231884]

{"sheet":"Mercer","index":253,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Mercer"]
[null,"Number of households",{"$f":"'WTP Values '!C44","v":45350},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA44","v":0.34074174264749657}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU44","v":8.4719369933906243}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV44","v":285.987304854}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW44","v":1045.5690364459999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!X3:X52), \"NULL\")))))","v":93114284.122114465},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!Y3:Y52), \"NULL\")))))","v":84994926.471870303},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!Z3:Z52), \"NULL\")))))","v":102009368.96715334},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AD3:AD52), \"NULL\")))))","v":34996740.861605167},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AE3:AE52), \"NULL\")))))","v":31945826.345508654},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AF3:AF52), \"NULL\")))))","v":38339141.165257655},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":28023532.919939358},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AK3:AK52), \"NULL\")))))","v":25580741.556071796},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!AL3:AL52), \"NULL\")))))","v":30699709.703416422}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BH3:BH52), \"NULL\")))))","v":4690107.4923793972},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BI3:BI52), \"NULL\")))))","v":4282091.5194748063},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":5137105.5005294941},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BN3:BN52), \"NULL\")))))","v":1770639.0350120605},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BO3:BO52), \"NULL\")))))","v":1617323.7226244584},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BP3:BP52), \"NULL\")))))","v":1938602.1634364321},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BT3:BT52), \"NULL\")))))","v":1420219.6613194598},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BU3:BU52), \"NULL\")))))","v":1297463.9042921311},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!BV3:BV52), \"NULL\")))))","v":1554703.5602941816}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!F3:F52), \"NULL\")))))","v":625.74774156529577},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!G3:G52), \"NULL\")))))","v":571.18393580228144},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!H3:H52), \"NULL\")))))","v":685.52459863177057},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!L3:L52), \"NULL\")))))","v":235.18552242291611},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!M3:M52), \"NULL\")))))","v":214.68272968649262},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!N3:N52), \"NULL\")))))","v":11.899069919638785},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!R3:R52), \"NULL\")))))","v":188.32408583344395},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!S3:S52), \"NULL\")))))","v":171.90800968071642},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mercer NPV 1%'!A3:A52,'Mercer NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mercer NPV 2%'!A3:A52,'Mercer NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mercer NPV 3%'!A3:A52,'Mercer NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mercer NPV 4%'!A3:A52,'Mercer NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mercer NPV 5%'!A3:A52,'Mercer NPV 5%'!T3:T52), \"NULL\")))))","v":206.30856151382497}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Mercer NPV 1%","index":254,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU44","v":118.93607843857275},{"$f":"'WTP Values '!CV44","v":108.56511798427961},{"$f":"'WTP Values '!CW44","v":130.29788526361222},{"$f":"C3","v":118.93607843857275},{"$f":"D3","v":108.56511798427961},{"$f":"E3","v":130.29788526361222},{"$f":"'WTP Values '!CC44","v":44.701789370485209},{"$f":"'WTP Values '!CD44","v":40.804816831664446},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"I3","v":44.701789370485209},{"$f":"J3","v":40.804816831664446},{"$f":"K3","v":2.2616601216459093},{"$f":"'WTP Values '!CI44","v":35.794820750818083},{"$f":"'WTP Values '!CJ44","v":32.674611773203019},{"$f":"'WTP Values '!CK44","v":39.213135940973977},{"$f":"O3","v":35.794820750818083},{"$f":"P3","v":32.674611773203019},{"$f":"Q3","v":39.213135940973977},{"$f":"'WTP Values '!BH44","v":17698262.517730132},{"$f":"'WTP Values '!BI44","v":16155013.546595816},{"$f":"'WTP Values '!BJ44","v":19388954.211160574},{"$f":"U3","v":17698262.517730132},{"$f":"V3","v":16155013.546595816},{"$f":"W3","v":19388954.211160574},{"$f":"'WTP Values '!AV44","v":6651842.0119234882},{"$f":"'WTP Values '!AW44","v":6071953.6893733544},{"$f":"'WTP Values '!AX44","v":7287133.1337002963},{"$f":"AA3","v":6651842.0119234882},{"$f":"AB3","v":6071953.6893733544},{"$f":"AC3","v":7287133.1337002963},{"$f":"'WTP Values '!BB44","v":5326442.0917515038},{"$f":"'WTP Values '!BC44","v":4862139.9361652117},{"$f":"'WTP Values '!BD44","v":5835103.8905762341},{"$f":"AG3","v":5326442.0917515038},{"$f":"AH3","v":4862139.9361652117},{"$f":"AI3","v":5835103.8905762341},{"$f":"'WTP Values '!CX44","v":5.9907349109554255},{"$f":"'WTP Values '!CY44","v":5.4695708359148112},{"$f":"'WTP Values '!CZ44","v":6.5616912433856243},{"$f":"AM3","v":5.9907349109554255},{"$f":"AN3","v":5.4695708359148112},{"$f":"AO3","v":6.5616912433856243},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"'WTP Values '!CG44","v":2.0658284918172116},{"$f":"'WTP Values '!CH44","v":2.4762015961942239},{"$f":"AS3","v":2.2616601216459093},{"$f":"AT3","v":2.0658284918172116},{"$f":"AU3","v":2.4762015961942239},{"$f":"'WTP Values '!CL44","v":1.8140649271079712},{"$f":"'WTP Values '!CM44","v":1.6572674122665161},{"$f":"'WTP Values '!CN44","v":1.9858429492233109},{"$f":"AY3","v":1.8140649271079712},{"$f":"AZ3","v":1.6572674122665161},{"$f":"BA3","v":1.9858429492233109},{"$f":"'WTP Values '!BK44","v":891450.26908701309},{"$f":"'WTP Values '!BL44","v":813898.53931779426},{"$f":"'WTP Values '!BM44","v":976411.32707858772},{"$f":"BE3","v":891450.26908701309},{"$f":"BF3","v":813898.53931779426},{"$f":"BG3","v":976411.32707858772},{"$f":"'WTP Values '!AY44","v":336545.94202417613},{"$f":"'WTP Values '!AZ44","v":307405.25032251322},{"$f":"'WTP Values '!BA44","v":368470.74892335467},{"$f":"BK3","v":336545.94202417613},{"$f":"BL3","v":307405.25032251322},{"$f":"BM3","v":368470.74892335467},{"$f":"'WTP Values '!BE44","v":269941.61675463029},{"$f":"'WTP Values '!BF44","v":246609.38976158213},{"$f":"'WTP Values '!BG44","v":295503.01553358784},{"$f":"BQ3","v":269941.61675463029},{"$f":"BR3","v":246609.38976158213},{"$f":"BS3","v":295503.01553358784}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":116.59256782528453},{"$f":"D3/(1+B4)^A4","v":106.42595626338556},{"$f":"E3/(1+B4)^A4","v":127.7305021699953},{"$f":"F3+C4","v":235.5286462638573},{"$f":"G3+D4","v":214.99107424766515},{"$f":"H3+E4","v":258.02838743360752},{"$f":"I3/(1+B4)^A4","v":43.82098752130694},{"$f":"J3/(1+B4)^A4","v":40.000800736853684},{"$f":"K3/(1+B4)^A4","v":2.2170964823506609},{"$f":"L3+I4","v":88.522776891792148},{"$f":"M3+J4","v":80.80561756851813},{"$f":"N3+K4","v":4.4787566039965707},{"$f":"O3/(1+B4)^A4","v":35.089521371255842},{"$f":"P3/(1+B4)^A4","v":32.030792837175788},{"$f":"Q3/(1+B4)^A4","v":38.440482247793334},{"$f":"R3+O4","v":70.884342122073917},{"$f":"S3+P4","v":64.705404610378807},{"$f":"T3+Q4","v":77.653618188767311},{"$f":"U3/(1+B4)^A4","v":17349536.827497434},{"$f":"V3/(1+B4)^A4","v":15836695.957843168},{"$f":"W3/(1+B4)^A4","v":19006915.215332393},{"$f":"X3+U4","v":35047799.345227569},{"$f":"Y3+V4","v":31991709.504438981},{"$f":"Z3+W4","v":38395869.426492967},{"$f":"AA3/(1+B4)^A4","v":6520774.4455675799},{"$f":"AB3/(1+B4)^A4","v":5952312.213874477},{"$f":"AC3/(1+B4)^A4","v":7143547.8224686757},{"$f":"AD3+AA4","v":13172616.457491068},{"$f":"AE3+AB4","v":12024265.903247831},{"$f":"AF3+AC4","v":14430680.956168972},{"$f":"AG3/(1+B4)^A4","v":5221490.1399387354},{"$f":"AH3/(1+B4)^A4","v":4766336.571086376},{"$f":"AI3/(1+B4)^A4","v":5720129.2918108366},{"$f":"AJ3+AG4","v":10547932.231690239},{"$f":"AK3+AH4","v":9628476.5072515868},{"$f":"AL3+AI4","v":11555233.182387071},{"$f":"AM3/(1+B4)^A4","v":5.8726937662537253},{"$f":"AN3/(1+B4)^A4","v":5.3617986823985992},{"$f":"AO3/(1+B4)^A4","v":6.4324000033189144},{"$f":"AP3+AM4","v":11.86342867720915},{"$f":"AQ3+AN4","v":10.83136951831341},{"$f":"AR3+AO4","v":12.994091246704539},{"$f":"AS3/(1+B4)^A4","v":2.2170964823506609},{"$f":"AT3/(1+B4)^A4","v":2.0251235092806703},{"$f":"AU3/(1+B4)^A4","v":2.4274106422843094},{"$f":"AV3+AS4","v":4.4787566039965707},{"$f":"AW3+AT4","v":4.0909520010978824},{"$f":"AX3+AU4","v":4.9036122384785337},{"$f":"AY3/(1+B4)^A4","v":1.7783206814115982},{"$f":"AZ3/(1+B4)^A4","v":1.6246126970556967},{"$f":"BA3/(1+B4)^A4","v":1.9467139978662003},{"$f":"BB3+AY4","v":3.5923856085195691},{"$f":"BC3+AZ4","v":3.2818801093222127},{"$f":"BD3+BA4","v":3.9325569470895112},{"$f":"BE3/(1+B4)^A4","v":873885.17702873552},{"$f":"BF3/(1+B4)^A4","v":797861.52271129715},{"$f":"BG3/(1+B4)^A4","v":957172.16653130844},{"$f":"BH3+BE4","v":1765335.4461157485},{"$f":"BI3+BF4","v":1611760.0620290914},{"$f":"BJ3+BG4","v":1933583.4936098962},{"$f":"BK3/(1+B4)^A4","v":329914.65741023049},{"$f":"BL3/(1+B4)^A4","v":301348.15245810529},{"$f":"BM3/(1+B4)^A4","v":361210.41949157405},{"$f":"BN3+BK4","v":666460.59943440661},{"$f":"BO3+BL4","v":608753.40278061852},{"$f":"BP3+BM4","v":729681.16841492872},{"$f":"BQ3/(1+B4)^A4","v":264622.70047508116},{"$f":"BR3/(1+B4)^A4","v":241750.21052993054},{"$f":"BS3/(1+B4)^A4","v":289680.43871540815},{"$f":"BT3+BQ4","v":534564.31722971145},{"$f":"BU3+BR4","v":488359.60029151267},{"$f":"BV3+BS4","v":585183.45424899599}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":113.16359765280684},{"$f":"D4/(1+B5)^A5","v":103.29598463302041},{"$f":"E4/(1+B5)^A5","v":123.97396699604806},{"$f":"F4+C5","v":348.69224391666415},318.28705888068555,382.00235442965561,{"$f":"I4/(1+B5)^A5","v":42.532218760640767},{"$f":"J4/(1+B5)^A5","v":38.824383104407048},{"$f":"K4/(1+B5)^A5","v":2.1518920027745883},{"$f":"L4+I5","v":131.05499565243292},119.63000067292518,6.6306486067711585,{"$f":"O4/(1+B5)^A5","v":34.057543738437452},{"$f":"P4/(1+B5)^A5","v":31.088771958074187},{"$f":"Q4/(1+B5)^A5","v":37.309953351295725},{"$f":"R4+O5","v":104.94188586051138},95.794176568452997,114.96357154006304,{"$f":"U4/(1+B5)^A5","v":16839289.515876852},{"$f":"V4/(1+B5)^A5","v":15370941.07240813},{"$f":"W4/(1+B5)^A5","v":18447924.650497664},{"$f":"X4+U5","v":51887088.861104421},47362650.576847114,56843794.076990634,{"$f":"AA4/(1+B5)^A5","v":6328999.4337262418},{"$f":"AB4/(1+B5)^A5","v":5777255.592175954},{"$f":"AC4/(1+B5)^A5","v":6933457.1377380751},{"$f":"AD4+AA5","v":19501615.89121731},17801521.495423786,21364138.093907047,{"$f":"AG4/(1+B5)^A5","v":5067926.8873258745},{"$f":"AH4/(1+B5)^A5","v":4626159.3176036673},{"$f":"AI4/(1+B5)^A5","v":5551901.1355039328},{"$f":"AJ4+AG5","v":15615859.119016115},14254635.824855253,17107134.317891002,{"$f":"AM4/(1+B5)^A5","v":5.6999787113219593},{"$f":"AN4/(1+B5)^A5","v":5.2041089763075057},{"$f":"AO4/(1+B5)^A5","v":6.2432240707510864},{"$f":"AP4+AM5","v":17.563407388531111},16.035478494620918,19.237315317455625,{"$f":"AS4/(1+B5)^A5","v":2.1518920027745883},{"$f":"AT4/(1+B5)^A5","v":1.9655649264444763},{"$f":"AU4/(1+B5)^A5","v":2.3560208543758665},{"$f":"AV4+AS5","v":6.6306486067711585},6.0565169275423587,7.2596330928544006,{"$f":"AY4/(1+B5)^A5","v":1.7260205332340728},{"$f":"AZ4/(1+B5)^A5","v":1.5768330779604183},{"$f":"BA4/(1+B5)^A5","v":1.8894614271617716},{"$f":"BB4+AY5","v":5.3184061417536421},4.858713187282631,5.8220183742512823,{"$f":"BE4/(1+B5)^A5","v":848184.34324409626},{"$f":"BF4/(1+B5)^A5","v":774396.5333541336},{"$f":"BG4/(1+B5)^A5","v":929021.87470584665},{"$f":"BH4+BE5","v":2613519.7893598448},2386156.595383225,2862605.3683157428,{"$f":"BK4/(1+B5)^A5","v":320211.91613929375},{"$f":"BL4/(1+B5)^A5","v":292485.54787203477},{"$f":"BM4/(1+B5)^A5","v":350587.27448733337},{"$f":"BN4+BK5","v":986672.51557370042},901238.95065265335,1080268.4429022621,{"$f":"BQ4/(1+B5)^A5","v":256840.18599912181},{"$f":"BR4/(1+B5)^A5","v":234640.37259978449},{"$f":"BS4/(1+B5)^A5","v":281160.97986453294},{"$f":"BT4+BQ5","v":791404.5032288332},722999.97289129719,866344.43411352893]
[4,0.01,108.74799305530914,99.265410896331645,119.13654551076355,457.44023697197326,417.55246977701722,501.13889994041915,40.872626236219062,37.309469050005916,2.0679259181161411,171.92762188865197,156.93946972293111,8.6985745248872988,32.728630114002208,29.87569878581785,35.854131824165968,137.67051597451359,125.66987535427084,150.817703364229,16182226.239813214,14771172.246787835,17728092.985628285,68069315.100917637,62133822.823634952,74571887.062618911,6082044.0560537931,5551829.069134525,6662916.0286803767,25583659.947271101,23353350.564558312,28027054.122587424,4870178.1259961454,4445648.1746631628,5335267.865731108,20486037.245012261,18700283.999518417,22442402.183622111,5.4775675055508959,5.0010464367781031,5.9996156181937899,23.040974894082005,21.036524931399022,25.236930935649415,2.0679259181161411,1.8888692601179542,2.2640897322468194,8.6985745248872988,7.9453861876603131,9.5237228251012205,1.6586718066116934,1.5153055944503022,1.815735293160913,6.977077948365336,6.374018781732933,7.6377536674121949,815088.48235564295,744179.84738895402,892771.76118689624,3428608.2717154878,3130336.4427721789,3755377.1295026392,307717.35747904121,281072.86255031324,336907.47980812931,1294389.8730527416,1182311.8132029665,1417175.9227103915,246818.37041846669,225484.78609051727,270190.17528534506,1038222.8736472998,948484.75898181449,1136534.609398874]
[5,0.01,103.46998398822366,94.44763243404465,113.35433519349138,560.91022096019697,512.00010221106186,614.4932351339105,38.888901426137814,35.498679623906597,1.9675605556001916,210.81652331478978,192.43814934683769,10.666135080487491,31.140168555846056,28.425702287980293,34.113976189623088,168.81068453035965,154.09557764225113,184.93167955385209,15396833.016271854,14054263.558547713,16867672.182527196,83466148.117189497,76188086.382182658,91439559.245146111,5786856.2298477618,5282374.8627392175,6339535.9806944029,31370516.177118864,28635725.427297529,34366590.103281826,4633807.3794182697,4229881.6973635741,5076324.3084340403,25119844.62443053,22930165.696881991,27518726.49205615,5.2117175330813676,4.7583240867223591,5.7084283995409439,28.252692427163375,25.794849018121383,30.945359335190361,1.9675605556001916,1.7971942893773802,2.1542036938956,10.666135080487491,9.7425804770376931,11.67792651899682,1.5781693109917232,1.4417612793580101,1.7276098292191897,8.5552472593570599,7.8157800610909431,9.3653634966313852,775528.72332485323,708061.59019901662,849441.69763357844,4204136.9950403413,3838398.0329711954,4604818.8271362176,292782.50712232769,267431.18443403102,320555.90693549864,1587172.3801750694,1449742.9976369976,1737731.82964589,234839.21052418364,214541.03704247469,257076.68091245883,1273062.0841714835,1163025.7960242892,1393611.2903113328]
[9,0.01,76.766752423929901,70.072863033552224,84.1001791105748,910.02425042768994,830.67216788439566,996.957667732186,28.85256721561602,26.337283964159109,1.459778268333749,342.03004587596388,312.21285701170137,17.304804260769391,23.103604715336161,21.089679981646466,25.309940751925637,273.87951032688886,250.00562888309796,300.03431347397441,11423263.27611354,10427180.226706969,12514512.561937284,135416000.70400906,123608027.82801464,148352112.78385189,4293401.2588632479,3919114.9710088396,4703447.0322132483,50895721.63748844,46458780.021551386,55756570.712791465,3437927.8914015102,3138246.1708023357,3766241.3425470889,40754593.018602856,37202044.232259616,44646553.963285834,3.8666926788260403,3.5303096901978046,4.2352138541662994,45.837344886638974,41.849724368415615,50.205944518205648,1.459778268333749,1.3333796310052228,1.5982530900828245,17.304804260769391,15.806423496206561,18.946341018367441,1.1708799799730745,1.0696757351337918,1.2817533252920164,13.880086658239778,12.680370451132656,15.194424308074089,575382.53323689837,525327.12097344524,630220.26279835252,6820818.1534962561,6227440.974097712,7470886.8637594581,217222.0519612268,198413.32466256281,237827.77378748296,2575038.3957985397,2352072.1060831244,2819306.9882213045,174232.59228292701,159172.9121876283,190731.08119760093,2065423.8871112978,1886900.3250525105,2261003.6730693327]
[16,0.01,31.040460398642164,28.333801565564581,34.005714671691088,1255.3575400691971,1145.8931658021365,1375.2801914116108,11.666469425588371,10.649420407713309,0.59025799709207649,471.82258804511071,430.69046123988835,23.871579793581095,9.3418896148161679,8.52756376452197,10.234016534444775,377.81049043224255,344.87701962957362,413.89044030642265,4618970.3243839983,4216206.42630844,5060214.4720405508,186803260.95694655,170514433.73520434,204648330.28447139,1736026.958848947,1584685.1561927497,1901828.0275070721,70209478.357149497,64088819.36394614,76914907.948671028,1390118.2634003225,1268942.6465253809,1522871.0548997987,56220024.48210562,51319365.072970435,61588895.16359175,1.5634883224968259,1.4274726320110469,1.7124990151211572,63.231563876623049,57.730733011804134,69.257946672964266,0.59025799709207649,0.53914899778503511,0.64624997389180527,23.871579793581095,21.8045979633666,26.136042026299574,0.47344263632790734,0.43252093188012369,0.51827401939374607,19.147260564810306,17.4922796279536,20.96035914777762,232654.60857821765,212414.81735295948,254828.11884218911,9409161.89256295,8590611.7100674063,10305916.739050213,87833.238852923125,80227.973077982708,96165.115246510934,3552206.2896830975,3244629.4170404705,3889169.1993592866,70450.549360807505,64361.202229996452,77121.675540084718,2849204.7864720328,2602935.6352871242,3119002.6065544635]
[19,0.01,18.137355686909427,16.555818771922468,19.869993372102041,{"$f":"F20+C21","v":1321.616663455904},1206.3746415868625,1447.8689615312478,6.8168739401689535,6.2225986120546573,0.34489563308056004,{"$f":"L20+I21","v":496.72589254606845},453.4227677756013,25.13154749241798,5.4585909021883579,4.9827694291126265,5.9798725794368934,{"$f":"R20+O21","v":397.75173514007486},363.08000026855251,435.73602363826785,2698926.0663252501,2463585.7400728054,2956750.9164735479,{"$f":"X20+U21","v":196662938.31715366},179514369.24636769,215449889.62863636,1014383.7440015675,925952.7069028531,1111263.5233895578,{"$f":"AD20+AA21","v":73915210.262918979},67471496.294145659,80974559.652174801,812264.67218454718,741460.14043418621,889833.90172991354,{"$f":"AJ20+AG21","v":59187377.941231057},54028056.448903047,64839623.401278086,0.91356711380140365,0.83409132878859271,1.0006360521667137,{"$f":"AP20+AM21","v":66.568993938663127},60.77782329464366,72.913455711338273,0.34489563308056004,0.31503196200967715,0.37761249313313466,{"$f":"AV20+AS21","v":25.13154749241798},22.95546813440378,27.515530481329915,0.27663885722529402,0.25272775863487157,0.30283443326245785,{"$f":"BB20+AY21","v":20.157873605148811},18.415540991500656,22.066669484612603,135943.19587368012,124116.81547317051,148899.47414146573,{"$f":"BH20+BE21","v":9905787.5939312354},9044033.4509630501,10849874.127308078,51322.134844315209,46878.27645168623,56190.56152836261,{"$f":"BN20+BK21","v":3739695.5645156489},3415884.4531762111,4094443.739581448,41165.197155098605,37607.110277707674,45063.225302615931,{"$f":"BT20+BQ21","v":2999588.8846074855},2740321.3823123421,3283626.9242924699]
[25,0.01,4.7335667892091191,4.3208103352959544,5.1857581861214799,1376.7444521388115,1256.6954101975691,1508.2630352130363,1.7790977166918704,1.6240011301018815,9.0012377916352318E-2,517.44551631806542,472.33611475216685,26.179844383449648,1.4246070406573534,1.3004250616840096,1.5606534234841412,414.34291033434363,378.22493456247651,453.91161425911224,704377.58483772376,642957.43232264463,771665.84720419662,204866219.34794664,187002342.48929083,224436819.28503552,264738.32707515365,241659.20641546929,290022.43762429402,76998390.283645779,70285893.609700814,84352202.002358079,211988.40352872689,193509.52569203597,232232.76192246427,61656224.887597077,56281695.76900284,67544239.010314122,0.23842675990111917,0.2176848202834003,0.26115039404780976,69.345745724682672,63.313011516645062,75.954850156293602,9.0012377916352318E-2,8.2218425808602461E-2,9.8550967822478755E-2,26.179844383449648,23.912995556252032,28.663268998719957,7.2198424608915499E-2,6.5958001024852511E-2,7.9035061155841496E-2,20.998706675076637,19.183697205274623,22.987122991230994,35479.052642224116,32392.551915946253,38860.439079079748,10318981.661708839,9421281.6945060026,11302448.30003554,13394.276279518597,12234.498588304274,14664.859669132493,3895687.2015156941,3558369.155062092,4265232.770539538,10743.474048163411,9814.8688993933265,11760.798563434828,3124708.903701249,2854626.7344349008,3420594.8486545552]
[36,0.01,0.15907431046222451,0.14520338580457537,0.17427046969351775,1390.7192528363441,1269.4516394801578,1523.5728302035395,5.9787630581834915E-2,5.4575518095519006E-2,3.0249191756944148E-3,522.69790571476358,477.13061605242905,26.445585862910672,4.7874761836847739E-2,4.3701553016376099E-2,5.2446680963115513E-2,418.54874503617418,382.06414965510788,458.51909557760371,23671.025170393517,21606.964633190604,25932.287008411513,206945737.1412428,188900530.97459736,226714990.67248791,8896.6879961229261,8121.1005018505239,9746.3754792327109,77779971.176579922,70999338.543884203,85208428.595136166,7123.9956292988636,6503.0020147821388,7804.3192616969964,62282073.390729114,56852989.504793137,68229854.468556374,8.01247222569554E-3,7.3154270820927373E-3,8.7761133855331977E-3,70.04964758113735,63.955677420350824,76.725838476817529,3.0249191756944148E-3,2.7629988072859109E-3,3.3118635375513458E-3,26.445585862910672,24.155727129610067,28.954218761382585,2.4262707430903322E-3,2.2165576191749774E-3,2.6560199561070988E-3,21.211856428637841,19.378423499373024,23.220456390114908,1192.2945394539847,1088.5708577911262,1305.9280297588714,10423725.655338045,9516913.4828102849,11417175.083311683,450.12257314339979,411.14755816316045,492.82127912729823,3935230.8162631756,3594488.7847239273,4308527.4994954271,361.04079698977648,329.83447196886078,395.22858877334943,3156426.6158003914,2883602.9468449824,3455315.9845942655]
[39,0.01,5.1163876052302514E-2,4.6702500310030683E-2,5.6051493701700233E-2,1390.9559187361101,1269.6676686419416,1523.8321044848035,1.9229798398379783E-2,1.7553400264415514E-2,9.729200731642629E-4,522.78685592517411,477.21181184110009,26.450086245256223,1.5398202095212948E-2,1.4055951808472333E-2,1.6868691596741005E-2,418.6199716443756,382.12916749070774,458.59712414742,7613.4316994983819,6949.5574561775084,8340.7327958600636,206980954.1693981,188932677.15653753,226753571.93692967,2861.4868144767797,2612.030680991968,3134.7761026258272,77793207.397208035,71011420.869130671,85222928.954845712,2291.3267913309478,2091.593470280658,2510.1427264893541,62292672.253805362,56862664.472539581,68241465.496350646,2.5770920184208751E-3,2.3528978589332419E-3,2.8227057918632482E-3,70.061568292552892,63.966561089294764,76.738895310223242,9.729200731642629E-4,8.886772986654326E-4,1.0652114414015084E-3,26.450086245256223,24.159837834832544,28.959146050784245,7.8037374613219325E-4,7.129226520657232E-4,8.5426914900238416E-4,21.215466160132646,19.381721226088299,23.224407935470548,383.4837306992261,350.12255769230484,420.03224564457537,10425499.514732098,9518533.0252792723,11419118.003141381,144.77520269447487,132.23947125052726,158.50860373330997,3935900.4948773305,3595100.4775013882,4309260.7039400013,116.12337990549428,106.08633155508102,127.11937250941652,3156963.7612692206,2884093.6644967236,3455903.9936153544]
[44,0.01,6.3310383435016705E-3,5.7789859372254651E-3,6.9358340926564087E-3,1391.0443218239168,1269.7483631778971,1523.9289526030805,2.3795028913269878E-3,2.1720647204141168E-3,1.203895162686409E-4,522.82008197619859,477.24214134122042,26.451767297304922,1.9053796429755402E-3,1.7392890593918413E-3,2.087338597929889E-3,418.64657730283864,382.15345395291132,458.62627057922845,942.0890623275244,859.94099978763677,1032.0855888539659,206994108.97554213,188944684.89296058,226767983.40436763,354.0815149219265,323.2137138878619,387.89843997997303,77798151.59396632,71015934.045134187,85228345.352281511,283.52968720703586,258.81460673206067,310.60605793080362,62296631.304197118,56866278.415334322,68245802.626079246,3.1889038990470358E-4,2.9114851556636447E-4,3.4928273578104419E-4,70.066021100071978,63.970626524755744,76.743772499506491,1.203895162686409E-4,1.0996528189339838E-4,1.3180968682974009E-4,26.451767297304922,24.16137332868734,28.960986567724188,9.6563757287943308E-5,8.8217332118563634E-5,1.0570760378818572E-4,21.216814522573582,19.382953043704028,23.225883977483331,47.452429145203702,43.324304347248599,51.974956900538565,10426162.113982454,9519137.9816977289,11419843.752446525,17.914541081875257,16.36336469417661,19.61391758092449,3936150.64353579,3595328.9663980571,4309534.5817439361,14.369153150303799,13.127164801002676,15.729801642398636,3157164.4041083157,2884276.964903323,3456123.6357909869]
[50,0.01,3.7143550565134755E-4,3.3904715897805406E-4,4.0691824998406094E-4,1391.0545083810625,1269.7576614900065,1523.9401122686054,1.3960298637996236E-4,1.2743280232421441E-4,7.0631290515342235E-6,522.82391056494896,477.24563616469135,26.451961002447845,1.1178666322133877E-4,1.0204229957194457E-4,1.2246200789219064E-4,418.64964303353941,382.15625244605496,458.62962907948645,55.271395977786106,50.451853670148594,60.551399592284021,206995624.78441092,188946068.52668083,226769644.01645994,20.773598168429135,18.962616041429172,22.757602367582649,77798721.306451097,71016454.091734484,85228969.475752428,16.63439502668777,15.18438668439763,18.222937838359236,62297087.499722168,56866694.84462104,68246302.387127459,1.8708971071575643E-5,1.7081383847569376E-5,2.0492058733664491E-5,70.066534190501017,63.971094978875072,76.744334490818972,7.0631290515342235E-6,6.4515499461619422E-6,7.7331387082188123E-6,26.451961002447845,24.161550261374721,28.961198647770836,5.6652962862965726E-6,5.1756201091886334E-6,6.2017563524248926E-6,21.216969892384729,19.383094984227228,23.226054059622829,2.7839851944704668,2.5417923599737096,3.0493172446781975,10426238.464314731,9519207.6899316814,11419927.379466277,1.0510276931252673,0.96002177045372561,1.1507283638476706,3936179.4677959769,3595355.2948359069,4309566.1402784837,0.84302343100527721,0.77015725242506772,0.92285127807458711,3157187.5238861078,2884298.0863382514,3456148.9448342477]

{"sheet":"Mercer NPV 2%","index":255,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU44","v":118.93607843857275},{"$f":"'WTP Values '!CV44","v":108.56511798427961},{"$f":"'WTP Values '!CW44","v":130.29788526361222},{"$f":"C3","v":118.93607843857275},{"$f":"D3","v":108.56511798427961},{"$f":"E3","v":130.29788526361222},{"$f":"'WTP Values '!CC44","v":44.701789370485209},{"$f":"'WTP Values '!CD44","v":40.804816831664446},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"I3","v":44.701789370485209},{"$f":"J3","v":40.804816831664446},{"$f":"K3","v":2.2616601216459093},{"$f":"'WTP Values '!CI44","v":35.794820750818083},{"$f":"'WTP Values '!CJ44","v":32.674611773203019},{"$f":"'WTP Values '!CK44","v":39.213135940973977},{"$f":"O3","v":35.794820750818083},{"$f":"P3","v":32.674611773203019},{"$f":"Q3","v":39.213135940973977},{"$f":"'WTP Values '!BH44","v":17698262.517730132},{"$f":"'WTP Values '!BI44","v":16155013.546595816},{"$f":"'WTP Values '!BJ44","v":19388954.211160574},{"$f":"U3","v":17698262.517730132},{"$f":"V3","v":16155013.546595816},{"$f":"W3","v":19388954.211160574},{"$f":"'WTP Values '!AV44","v":6651842.0119234882},{"$f":"'WTP Values '!AW44","v":6071953.6893733544},{"$f":"'WTP Values '!AX44","v":7287133.1337002963},{"$f":"AA3","v":6651842.0119234882},{"$f":"AB3","v":6071953.6893733544},{"$f":"AC3","v":7287133.1337002963},{"$f":"'WTP Values '!BB44","v":5326442.0917515038},{"$f":"'WTP Values '!BC44","v":4862139.9361652117},{"$f":"'WTP Values '!BD44","v":5835103.8905762341},{"$f":"AG3","v":5326442.0917515038},{"$f":"AH3","v":4862139.9361652117},{"$f":"AI3","v":5835103.8905762341},{"$f":"'WTP Values '!CX44","v":5.9907349109554255},{"$f":"'WTP Values '!CY44","v":5.4695708359148112},{"$f":"'WTP Values '!CZ44","v":6.5616912433856243},{"$f":"AM3","v":5.9907349109554255},{"$f":"AN3","v":5.4695708359148112},{"$f":"AO3","v":6.5616912433856243},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"'WTP Values '!CG44","v":2.0658284918172116},{"$f":"'WTP Values '!CH44","v":2.4762015961942239},{"$f":"AS3","v":2.2616601216459093},{"$f":"AT3","v":2.0658284918172116},{"$f":"AU3","v":2.4762015961942239},{"$f":"'WTP Values '!CL44","v":1.8140649271079712},{"$f":"'WTP Values '!CM44","v":1.6572674122665161},{"$f":"'WTP Values '!CN44","v":1.9858429492233109},{"$f":"AY3","v":1.8140649271079712},{"$f":"AZ3","v":1.6572674122665161},{"$f":"BA3","v":1.9858429492233109},{"$f":"'WTP Values '!BK44","v":891450.26908701309},{"$f":"'WTP Values '!BL44","v":813898.53931779426},{"$f":"'WTP Values '!BM44","v":976411.32707858772},{"$f":"BE3","v":891450.26908701309},{"$f":"BF3","v":813898.53931779426},{"$f":"BG3","v":976411.32707858772},{"$f":"'WTP Values '!AY44","v":336545.94202417613},{"$f":"'WTP Values '!AZ44","v":307405.25032251322},{"$f":"'WTP Values '!BA44","v":368470.74892335467},{"$f":"BK3","v":336545.94202417613},{"$f":"BL3","v":307405.25032251322},{"$f":"BM3","v":368470.74892335467},{"$f":"'WTP Values '!BE44","v":269941.61675463029},{"$f":"'WTP Values '!BF44","v":246609.38976158213},{"$f":"'WTP Values '!BG44","v":295503.01553358784},{"$f":"BQ3","v":269941.61675463029},{"$f":"BR3","v":246609.38976158213},{"$f":"BS3","v":295503.01553358784}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":114.3176455580284},{"$f":"D3/(1+B4)^A4","v":104.34940213790813},{"$f":"E3/(1+B4)^A4","v":125.23825957671301},{"$f":"F3+C4","v":233.25372399660114},{"$f":"G3+D4","v":212.91452012218775},{"$f":"H3+E4","v":255.53614484032522},{"$f":"I3/(1+B4)^A4","v":42.965964408386398},{"$f":"J3/(1+B4)^A4","v":39.220316062730149},{"$f":"K3/(1+B4)^A4","v":2.1738371026969525},{"$f":"L3+I4","v":87.667753778871599},{"$f":"M3+J4","v":80.025132894394602},{"$f":"N3+K4","v":4.4354972243428623},{"$f":"O3/(1+B4)^A4","v":34.404864235695968},{"$f":"P3/(1+B4)^A4","v":31.405816775473873},{"$f":"Q3/(1+B4)^A4","v":37.690442080905399},{"$f":"R3+O4","v":70.199684986514058},{"$f":"S3+P4","v":64.080428548676892},{"$f":"T3+Q4","v":76.903578021879383},{"$f":"U3/(1+B4)^A4","v":17011017.414196588},{"$f":"V3/(1+B4)^A4","v":15527694.681464644},{"$f":"W3/(1+B4)^A4","v":18636057.488620315},{"$f":"X3+U4","v":34709279.93192672},{"$f":"Y3+V4","v":31682708.228060462},{"$f":"Z3+W4","v":38025011.699780889},{"$f":"AA3/(1+B4)^A4","v":6393542.8795881281},{"$f":"AB3/(1+B4)^A4","v":5836172.3273484763},{"$f":"AC3/(1+B4)^A4","v":7004164.8728376552},{"$f":"AD3+AA4","v":13045384.891511615},{"$f":"AE3+AB4","v":11908126.01672183},{"$f":"AF3+AC4","v":14291298.006537952},{"$f":"AG3/(1+B4)^A4","v":5119609.8536634985},{"$f":"AH3/(1+B4)^A4","v":4673337.1166524524},{"$f":"AI3/(1+B4)^A4","v":5608519.6949021863},{"$f":"AJ3+AG4","v":10446051.945415001},{"$f":"AK3+AH4","v":9535477.052817665},{"$f":"AL3+AI4","v":11443623.585478421},{"$f":"AM3/(1+B4)^A4","v":5.7581073730828773},{"$f":"AN3/(1+B4)^A4","v":5.2571807342510679},{"$f":"AO3/(1+B4)^A4","v":6.3068927752649211},{"$f":"AP3+AM4","v":11.748842284038304},{"$f":"AQ3+AN4","v":10.726751570165879},{"$f":"AR3+AO4","v":12.868584018650544},{"$f":"AS3/(1+B4)^A4","v":2.1738371026969525},{"$f":"AT3/(1+B4)^A4","v":1.9856098537266549},{"$f":"AU3/(1+B4)^A4","v":2.380047670313556},{"$f":"AV3+AS4","v":4.4354972243428623},{"$f":"AW3+AT4","v":4.0514383455438665},{"$f":"AX3+AU4","v":4.8562492665077794},{"$f":"AY3/(1+B4)^A4","v":1.7436225750749434},{"$f":"AZ3/(1+B4)^A4","v":1.5929136988336372},{"$f":"BA3/(1+B4)^A4","v":1.9087302472350163},{"$f":"BB3+AY4","v":3.5576875021829144},{"$f":"BC3+AZ4","v":3.2501811111001535},{"$f":"BD3+BA4","v":3.8945731964583272},{"$f":"BE3/(1+B4)^A4","v":856834.16867263848},{"$f":"BF3/(1+B4)^A4","v":782293.86708746082},{"$f":"BG3/(1+B4)^A4","v":938496.08523509011},{"$f":"BH3+BE4","v":1748284.4377596516},{"$f":"BI3+BF4","v":1596192.4064052552},{"$f":"BJ3+BG4","v":1914907.4123136778},{"$f":"BK3/(1+B4)^A4","v":323477.45292596705},{"$f":"BL3/(1+B4)^A4","v":295468.32979864784},{"$f":"BM3/(1+B4)^A4","v":354162.58066450851},{"$f":"BN3+BK4","v":660023.39495014318},{"$f":"BO3+BL4","v":602873.58012116107},{"$f":"BP3+BM4","v":722633.32958786318},{"$f":"BQ3/(1+B4)^A4","v":259459.45478145932},{"$f":"BR3/(1+B4)^A4","v":237033.24659898321},{"$f":"BS3/(1+B4)^A4","v":284028.2732925681},{"$f":"BT3+BQ4","v":529401.07153608964},{"$f":"BU3+BR4","v":483642.63636056532},{"$f":"BV3+BS4","v":579531.28882615594}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":107.7240706421629},{"$f":"D4/(1+B5)^A5","v":98.330772231181953},{"$f":"E4/(1+B5)^A5","v":118.01480913893695},{"$f":"F4+C5","v":340.97779463876407},311.24529235336968,373.5509539792622,{"$f":"I4/(1+B5)^A5","v":40.487787887375895},{"$f":"J4/(1+B5)^A5","v":36.958179793904826},{"$f":"K4/(1+B5)^A5","v":2.0484552535383758},{"$f":"L4+I5","v":128.1555416662475},116.98331268829943,6.4839524778812381,{"$f":"O4/(1+B5)^A5","v":32.420471986355146},{"$f":"P4/(1+B5)^A5","v":29.594402582221274},{"$f":"Q4/(1+B5)^A5","v":35.516545371788943},{"$f":"R4+O5","v":102.62015697286921},93.67483113089817,112.42012339366832,{"$f":"U4/(1+B5)^A5","v":16029861.642766159},{"$f":"V4/(1+B5)^A5","v":14632093.502371492},{"$f":"W4/(1+B5)^A5","v":17561173.199429628},{"$f":"X4+U5","v":50739141.574692875},46314801.730431952,55586184.899210513,{"$f":"AA4/(1+B5)^A5","v":6024778.2523201182},{"$f":"AB4/(1+B5)^A5","v":5499555.5323258741},{"$f":"AC4/(1+B5)^A5","v":6600180.9945247825},{"$f":"AD4+AA5","v":19070163.143831734},17407681.549047705,20891479.001062736,{"$f":"AG4/(1+B5)^A5","v":4824322.7092742408},{"$f":"AH4/(1+B5)^A5","v":4403789.9418892926},{"$f":"AI4/(1+B5)^A5","v":5285033.3722533062},{"$f":"AJ4+AG5","v":15270374.654689241},13939266.994706959,16728656.957731728,{"$f":"AM4/(1+B5)^A5","v":5.4259931823760068},{"$f":"AN4/(1+B5)^A5","v":4.9539588226352125},{"$f":"AO4/(1+B5)^A5","v":5.9431259237255292},{"$f":"AP4+AM5","v":17.174835466414311},15.680710392801092,18.811709942376073,{"$f":"AS4/(1+B5)^A5","v":2.0484552535383758},{"$f":"AT4/(1+B5)^A5","v":1.8710845128633171},{"$f":"AU4/(1+B5)^A5","v":2.2427720770231248},{"$f":"AV4+AS5","v":6.4839524778812381},5.9225228584071834,7.0990213435309037,{"$f":"AY4/(1+B5)^A5","v":1.6430544955135502},{"$f":"AZ4/(1+B5)^A5","v":1.5010381554168808},{"$f":"BA4/(1+B5)^A5","v":1.7986391425950581},{"$f":"BB4+AY5","v":5.2007419976964648},4.7512192665170341,5.6932123390533853,{"$f":"BE4/(1+B5)^A5","v":807413.97414327681},{"$f":"BF4/(1+B5)^A5","v":737172.98313569149},{"$f":"BG4/(1+B5)^A5","v":884365.82200199226},{"$f":"BH4+BE5","v":2555698.4119029283},2333365.3895409466,2799273.2343156701,{"$f":"BK4/(1+B5)^A5","v":304820.028614529},{"$f":"BL4/(1+B5)^A5","v":278426.40632057795},{"$f":"BM4/(1+B5)^A5","v":333735.30982098565},{"$f":"BN4+BK5","v":964843.42356467224},881299.98644173902,1056368.6394088487,{"$f":"BQ4/(1+B5)^A5","v":244494.43914996809},{"$f":"BR4/(1+B5)^A5","v":223361.72230041918},{"$f":"BS4/(1+B5)^A5","v":267646.18556641875},{"$f":"BT4+BQ5","v":773895.51068605774},707004.35866098455,847177.47439257475]
[4,0.02,99.520389935719294,90.842434163432429,109.02744162639898,440.49818457448339,402.08772651680209,482.57839560566117,37.404457649683927,34.143645356864511,1.8924560164014119,165.55999931593144,151.12695804516395,8.37640849428265,29.951504754214941,27.340653461572387,32.811797989990382,132.57166172708415,121.01548459247056,145.23192138365869,14809114.358507382,13517792.655358182,16223809.535952467,65548255.933200255,59832594.385790132,71809994.435162976,5565963.8312299578,5080739.2237180704,6097547.0227388497,24636126.975061692,22488420.772765774,26989026.023801588,4456928.4686388485,4068421.1949959919,4882553.9073537011,19727303.12332809,18007688.18970295,21611210.86508543,5.0127789831891238,4.5766921990152367,5.4905297009334326,22.187614449603437,20.25740259181633,24.302239643309505,1.8924560164014119,1.728592868917824,2.0719747249777991,8.37640849428265,7.6511157273250072,9.1709960685087033,1.5179283803924952,1.3867272341731613,1.6616645449586958,6.7186703780889605,6.1379465006901954,7.3548768840120813,745925.7069221565,681033.88866022928,817017.31959071895,3301624.1188250845,3014399.2782011759,3616290.553906389,281606.5891968038,257222.96196426571,308319.83948165923,1246450.012761476,1138522.9484060048,1364688.4788905079,225875.06929761593,206351.70549664673,247263.7043289796,999770.57998367364,913356.06415763125,1094441.1787215543]
[5,0.02,90.138683371068041,82.278791461766474,98.749512997962228,530.63686794555144,484.3665179785686,581.32790860362343,33.878369718297016,30.924951559618339,1.7140557203027473,199.43836903422846,182.05190960478228,10.090464214585397,27.128000656659676,24.76327220102905,29.718656365449593,159.69966238374383,145.77875679349961,174.95057774910828,13413071.140794726,12243481.288850455,14694404.14952454,78961327.073994979,72076075.674640581,86504398.584687516,5041264.9283439312,4601782.0516327862,5522736.2028812505,29677391.903405622,27090202.824398562,32511762.226682838,4036777.431254271,3684894.423672914,4422279.5045456877,23764080.554582361,21692582.613375865,26033490.369631119,4.5402283679422677,4.1452511317563285,4.9729419124216436,26.727842817545707,24.402653723572659,29.275181555731148,1.7140557203027473,1.5656398190311585,1.8766513456012592,10.090464214585397,9.2167555463561648,11.047647414109962,1.3748345012367074,1.2560015808208569,1.5050207739710981,8.0935048793256676,7.3939480815110521,8.8598976579831792,675607.8946035573,616833.37549784628,739997.75851796905,3977232.0134286419,3631232.6536990223,4356288.312424358,255059.76408666154,232974.76164674404,279254.7779003529,1501509.7768481376,1371497.7100527489,1643943.2567908608,204582.00943531806,186899.09732926215,223954.35516343158,1204352.5894189917,1100255.1614868934,1318395.5338849858]
[9,0.02,49.762943060144352,45.423725546490218,54.516731427118387,789.59183972482867,720.74119446794771,865.0205075551238,18.703261687570365,17.072765499179212,0.94628026526864106,296.7658642475144,270.89467565040741,15.014690241405464,14.976579438769745,13.67108169807365,16.406805038962279,237.63435570020201,216.91993851657645,260.32783790668418,7404966.1086493479,6759269.5993445897,8112352.7618581224,117495076.7232914,107249768.4007984,128719226.55359457,2783135.6105740867,2540509.9081367156,3048941.8851261963,44160192.943188481,40310435.212410562,48377758.312671162,2228587.3050865913,2034322.940274226,2441411.777392183,35361139.072581515,32278733.81733403,38738038.755205527,2.5065279112617027,2.2884724773537028,2.7454164624360806,39.771240667633833,36.311340978555556,43.561700777338373,0.94628026526864106,0.86434416671488024,1.0360445766714355,15.014690241405464,13.714604860226416,16.438986382743032,0.75900610529800305,0.69340190928394541,0.83087815661945941,12.043199019002889,11.002252992924792,13.183597511092024,372983.45097563259,340535.74996357586,408531.22038815753,5918152.5676007895,5403302.7946284441,6482191.3266152181,140811.07070232992,128618.58377220111,154168.43348733571,2234258.3764609247,2040799.3968674983,2446200.5166703085,112943.7718182528,103181.55081210886,123638.67994599861,1792086.140637856,1637188.3478219181,1961782.9404044726]
[16,0.02,8.2090032381457902,7.4931964865725584,8.9931984986790088,943.79270565346644,861.49608921981076,1033.9519789815697,3.085330696208783,2.8163605013770532,0.15610044913129784,354.721824457254,323.79820309226625,17.946937157333394,2.4705690931627116,2.2552113485893308,2.7065022165125403,284.04241310380337,259.28263867834607,311.16774785880637,1221539.3026653116,1115023.80318338,1338231.342358253,140440909.82536262,128194776.09466265,153857044.85114181,459112.09897269425,419088.03579462698,502960.07970567717,52784319.547369815,48182735.435118273,57825541.139428854,367632.60528693825,335586.33346829517,402740.5927747708,42266882.003150962,38582508.065365173,46303262.735371731,0.41348229173627249,0.37751139345393803,0.45288986631995981,47.538240580072959,43.402650615031312,52.068946728019348,0.15610044913129784,0.14258409224026902,0.17090816502713752,17.946937157333394,16.392955672530942,19.649386753764432,0.12520729669531847,0.1143850859417371,0.13706346648248183,14.39513786113727,13.150903540359776,15.758246905864766,61528.16068642059,56175.517408139611,67392.197985492487,7073919.6420678552,6458523.8948068628,7748110.584376947,23228.500250982725,21217.201108777463,25431.959845859888,2670590.8700675624,2439350.9248231058,2923923.5869050496,18631.450062426178,17021.052868794075,20395.705350668009,2142065.9920017868,1956917.919761765,2344903.1969155106]
[19,0.02,2.8176117637170703,2.5719223096785067,3.0867745021189927,{"$f":"F20+C21","v":956.57760850224952},873.16617708900628,1047.9582067500219,1.0589914283623596,0.96667162252703709,5.3579033779649204E-2,{"$f":"L20+I21","v":359.526994106122},328.1844719671447,18.190051822890016,0.84798413863744693,0.77406596648983872,0.92896448722738645,{"$f":"R20+O21","v":287.89013796405402},262.79496010870042,315.38292074816979,419274.22967005079,382714.45308671508,459326.94426067598,{"$f":"X20+U21","v":142343365.07571208},129931341.4953848,155941239.14427397,157583.0357721349,143845.40308145151,172633.16826013211,{"$f":"AD20+AA21","v":53499351.983316638},48835433.414067037,58608863.495299391,126184.13263245387,115184.75185015578,138234.39935503009,{"$f":"AJ20+AG21","v":42839442.033435486},39105158.446453407,46930500.805879518,0.14192131924995643,0.12957487191505826,0.1554473518881937,{"$f":"AP20+AM21","v":48.182208035826392},43.990596112139862,52.774288506323586,5.3579033779649204E-2,4.8939756016693502E-2,5.8661550291278952E-2,{"$f":"AV20+AS21","v":18.190051822890016},16.615019632574587,19.915563318999808,4.2975443161309836E-2,3.9260888855006039E-2,4.7044887708451222E-2,{"$f":"BB20+AY21","v":14.590138773887546},13.329049676826049,15.97171290804066,21118.577288939054,19281.366335265197,23131.316229029024,{"$f":"BH20+BE21","v":7169745.1075987807},6546013.022500935,7853068.8453271622,7972.8188261084342,7282.4719034640657,8729.1218138513759,{"$f":"BN20+BK21","v":2706767.5056975447},2472395.1138713346,2963531.9445157005,6394.9533637724244,5842.2097546640825,7000.5063535983927,{"$f":"BT20+BQ21","v":2171083.0689927172},1983426.9246919036,2376667.968334896]
[25,0.02,0.19447239555772819,0.17751483692405845,0.21305008720636234,961.56075680199433,877.7148059844377,1053.4173886394522,7.3091900949845773E-2,6.6719960702643452E-2,3.6980407254727466E-3,361.39989632907646,329.89409999831548,18.284810183328155,5.8528115533641817E-2,5.3426261474859092E-2,6.4117403094895359E-2,289.38985867542965,264.1639512360357,317.02586100866318,28938.43108178598,26415.06451128405,31702.881264501437,143084881.59392497,130608199.42902395,156753591.75821254,10876.427640065573,9928.2521770539734,11915.192226475749,53778048.873671979,49089834.316640593,58914177.623375081,8709.2660778908903,7950.085569798739,9540.9790437529591,43062607.713703901,39308870.933649093,47174978.246307135,9.7954513431054695E-3,8.9432959039624088E-3,1.0729022108042892E-2,48.433206058273953,44.219758557792552,53.049208286698018,3.6980407254727466E-3,3.3778364049777644E-3,4.0488375152243654E-3,18.284810183328155,16.701573097862081,20.019310474075837,2.9661777713155982E-3,2.7097981367334399E-3,3.2470520350672129E-3,14.666143924518217,13.398485372000106,16.054915162948479,1457.6104376896019,1330.8055954090919,1596.5302734001273,7207094.8247832293,6580113.5004686946,7893978.2355497135,550.28630857773271,502.63836021899749,602.48656401668825,2720868.0070828325,2485274.6872572061,2978970.0219276063,441.38156865590628,403.23104161142953,483.17701474434972,2182393.0022461158,1993759.2912658216,2389048.8654416245]
[36,0.02,2.2709072308781824E-4,2.0728891913060309E-4,2.4878440057706636E-4,961.83184325704974,877.96225430595109,1053.7143716262885,8.5351407283078807E-5,7.7910718777855938E-5,4.3183030678846065E-6,361.50178340803654,329.98710485680169,18.289965098749661,6.8344877633579927E-5,6.2387303428897647E-5,7.4871641240263845E-5,289.47144444144845,264.23842522905954,317.11523800976653,33.792195650919567,30.845591648498001,37.020319566052549,143125220.56683844,130645020.93357673,156797784.26004487,12.700701353070107,11.593490990941804,13.913695106601986,53793210.162780158,49103673.888472125,58930786.907241374,10.170047659053754,9.2835318631106389,11.141261585212568,43074748.069461927,39319953.02326043,47188277.975450233,1.1438415833248904E-5,1.0443330673202263E-5,1.2528571890900558E-5,48.44686051124993,44.23222514142342,53.064164098607151,4.3183030678846065E-6,3.9443917450538856E-6,4.7279380518786833E-6,18.289965098749661,16.706281661739006,20.024954385675475,3.4636867251173445E-6,3.1643052296856695E-6,3.7916712674437073E-6,14.670278653330413,13.40226271823321,16.0594414188371,1.702091483606085,1.5540180090035169,1.8643119666328363,7209126.6732893977,6581968.5882830471,7896203.7325461553,0.64258433883048649,0.58694452930685548,0.7035400015558031,2721635.0833777995,2485975.3442880199,2979809.8632140234,0.51541330221312243,0.47086389072536283,0.56421898513167879,2183008.2698496766,1994321.3786167039,2389722.3941638665]
[39,0.02,2.3756355318770345E-5,2.1684854183172126E-5,2.6025768633404479E-5,961.83202758213497,877.96242255830055,1053.7145735597064,8.9287590915362717E-6,8.1503757320451473E-6,4.5174519090826668E-7,361.50185268609954,329.98716809540377,18.289968603831554,7.149676460598229E-6,6.5264442663458818E-6,7.832452547677938E-6,289.47149991564493,264.23847586760996,317.115298781609,3.5350603316992757,3.2268109646030796,3.8727599862609599,143125247.9953008,130645045.9703384,156797814.30871207,1.3286424475580261,1.2128152467913411,1.4555358327942371,53793220.471690312,49103683.298681334,58930798.200714752,1.0639063653158527,0.97116640677521759,1.1655067424983432,43074756.324290112,39319960.558521137,47188287.018593714,1.1965925649610392E-6,1.092494976503576E-6,1.3106356852890654E-6,48.446869795587681,44.232233618070069,53.064174267803189,4.5174519090826668E-7,4.1262967741614131E-7,4.9459781869702417E-7,18.289968603831554,16.706284863324409,20.024958223250042,3.6234228961865343E-7,3.3102347093406394E-7,3.9665332276268988E-7,14.670281464736984,13.402265286637695,16.059444496462291,0.17805874903116281,0.16256852544072931,0.19502891576613668,7209128.054843666,6581969.8496489804,7896205.2457716074,6.7221864759446151E-2,6.1401287560434246E-2,7.3598542603013337E-2,2721635.6049509021,2485975.8206993807,2979810.4342636419,5.3918281543630861E-2,4.9257890162799071E-2,5.9023928877978797E-2,2183008.6882005436,1994321.7608076872,2389722.8521293486]
[44,0.02,3.7131606748438081E-7,3.3893813555254045E-7,4.0678740204641397E-7,961.83204645655792,877.96243978691575,1053.7145942371781,1.3955809588203572E-7,1.2739182524989206E-7,7.0608578438167948E-9,361.50185977999809,329.98717457087685,18.289968962743085,1.1175071729279034E-7,1.0200948702433257E-7,1.2242262921803821E-7,289.47150559606246,264.23848105286953,317.11530500449214,5.525362300207206E-2,5.043563045822954E-2,6.0531928787623368E-2,143125250.80390605,130645048.53403954,156797817.38561964,2.0766918245673265E-2,1.8956518454993777E-2,2.2750284471824204E-2,53793221.527296662,49103684.262262978,58930799.357137881,1.6629046099026417E-2,1.5179504018942915E-2,1.8217078101583822E-2,43074757.169563659,39319961.330112793,47188287.944588758,1.8702955046783656E-8,1.7075891186946023E-8,2.0485469342248511E-8,48.446870746280396,44.232234486057258,53.06417530910317,7.0608578438167948E-9,6.4494753967773562E-9,7.7306520533402188E-9,18.289968962743085,16.706285191158663,20.024958616207982,5.6634745632963145E-9,5.1739558456237577E-9,6.1997621262417792E-9,14.670281752617912,13.402265549635823,16.059444811603331,2.7830899809450195E-3,2.5409750255625759E-3,3.0483367114317447E-3,7209128.1963113323,6581969.9788096631,7896205.4007220706,1.0506897264549084E-3,9.5971306749246708E-4,1.1503583375998738E-3,2721635.6583586698,2485975.8694827002,2979810.4927376797,8.4275234983027596E-4,7.6990960197403046E-4,9.2255452759338892E-4,2183008.7310386156,1994321.7999430778,2389722.899023857]
[50,0.02,1.3143008541912269E-9,1.1996967545537851E-9,1.439854282649165E-9,961.83204670846067,877.96244001685318,1053.7145945131451,4.9397626628364596E-10,4.5091284596768919E-10,2.4992431807011962E-11,361.50185987467495,329.98717465730016,18.289968967533213,3.9554998034275718E-10,3.6107017086549542E-10,4.3332400680552741E-10,289.47150567187475,264.23848112207332,317.11530508754424,1.9557431058874947E-4,1.7852066742496273E-4,2.1425726672806168E-4,143125250.84139037,130645048.56825532,156797817.42668483,7.3506052603974261E-5,6.7098007814967776E-5,8.052632496348873E-5,53793221.541385047,49103684.275123179,58930799.372571789,5.8859746200600544E-5,5.3728984133268176E-5,6.4480703654945E-5,43074757.180844888,39319961.34041065,47188287.956947319,6.6200501261427046E-11,6.0441387643489602E-11,7.250984326488365E-11,48.446870758968579,44.232234497641628,53.064175323000619,2.4992431807011962E-11,2.2828398136653067E-11,2.7363218257684486E-11,18.289968967533213,16.706285195534022,20.024958621452498,2.0046289692389194E-11,1.8313601761219344E-11,2.1944519431938521E-11,14.670281756460042,13.402265553145861,16.059444815809282,9.8509541050252264E-6,8.993970202261573E-6,1.0789814647236472E-5,7209128.1981993942,6581969.9805334732,7896205.402790077,3.7189944790841039E-6,3.3969758242063959E-6,4.0717789455666683E-6,2721635.6590714632,2485975.8701337748,2979810.4935180889,2.9829846598280789E-6,2.7251523328358543E-6,3.2654504068962187E-6,2183008.7316103433,1994321.8004653885,2389722.899649723]

{"sheet":"Mercer NPV 3%","index":256,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU44","v":118.93607843857275},{"$f":"'WTP Values '!CV44","v":108.56511798427961},{"$f":"'WTP Values '!CW44","v":130.29788526361222},{"$f":"C3","v":118.93607843857275},{"$f":"D3","v":108.56511798427961},{"$f":"E3","v":130.29788526361222},{"$f":"'WTP Values '!CC44","v":44.701789370485209},{"$f":"'WTP Values '!CD44","v":40.804816831664446},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"I3","v":44.701789370485209},{"$f":"J3","v":40.804816831664446},{"$f":"K3","v":2.2616601216459093},{"$f":"'WTP Values '!CI44","v":35.794820750818083},{"$f":"'WTP Values '!CJ44","v":32.674611773203019},{"$f":"'WTP Values '!CK44","v":39.213135940973977},{"$f":"O3","v":35.794820750818083},{"$f":"P3","v":32.674611773203019},{"$f":"Q3","v":39.213135940973977},{"$f":"'WTP Values '!BH44","v":17698262.517730132},{"$f":"'WTP Values '!BI44","v":16155013.546595816},{"$f":"'WTP Values '!BJ44","v":19388954.211160574},{"$f":"U3","v":17698262.517730132},{"$f":"V3","v":16155013.546595816},{"$f":"W3","v":19388954.211160574},{"$f":"'WTP Values '!AV44","v":6651842.0119234882},{"$f":"'WTP Values '!AW44","v":6071953.6893733544},{"$f":"'WTP Values '!AX44","v":7287133.1337002963},{"$f":"AA3","v":6651842.0119234882},{"$f":"AB3","v":6071953.6893733544},{"$f":"AC3","v":7287133.1337002963},{"$f":"'WTP Values '!BB44","v":5326442.0917515038},{"$f":"'WTP Values '!BC44","v":4862139.9361652117},{"$f":"'WTP Values '!BD44","v":5835103.8905762341},{"$f":"AG3","v":5326442.0917515038},{"$f":"AH3","v":4862139.9361652117},{"$f":"AI3","v":5835103.8905762341},{"$f":"'WTP Values '!CX44","v":5.9907349109554255},{"$f":"'WTP Values '!CY44","v":5.4695708359148112},{"$f":"'WTP Values '!CZ44","v":6.5616912433856243},{"$f":"AM3","v":5.9907349109554255},{"$f":"AN3","v":5.4695708359148112},{"$f":"AO3","v":6.5616912433856243},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"'WTP Values '!CG44","v":2.0658284918172116},{"$f":"'WTP Values '!CH44","v":2.4762015961942239},{"$f":"AS3","v":2.2616601216459093},{"$f":"AT3","v":2.0658284918172116},{"$f":"AU3","v":2.4762015961942239},{"$f":"'WTP Values '!CL44","v":1.8140649271079712},{"$f":"'WTP Values '!CM44","v":1.6572674122665161},{"$f":"'WTP Values '!CN44","v":1.9858429492233109},{"$f":"AY3","v":1.8140649271079712},{"$f":"AZ3","v":1.6572674122665161},{"$f":"BA3","v":1.9858429492233109},{"$f":"'WTP Values '!BK44","v":891450.26908701309},{"$f":"'WTP Values '!BL44","v":813898.53931779426},{"$f":"'WTP Values '!BM44","v":976411.32707858772},{"$f":"BE3","v":891450.26908701309},{"$f":"BF3","v":813898.53931779426},{"$f":"BG3","v":976411.32707858772},{"$f":"'WTP Values '!AY44","v":336545.94202417613},{"$f":"'WTP Values '!AZ44","v":307405.25032251322},{"$f":"'WTP Values '!BA44","v":368470.74892335467},{"$f":"BK3","v":336545.94202417613},{"$f":"BL3","v":307405.25032251322},{"$f":"BM3","v":368470.74892335467},{"$f":"'WTP Values '!BE44","v":269941.61675463029},{"$f":"'WTP Values '!BF44","v":246609.38976158213},{"$f":"'WTP Values '!BG44","v":295503.01553358784},{"$f":"BQ3","v":269941.61675463029},{"$f":"BR3","v":246609.38976158213},{"$f":"BS3","v":295503.01553358784}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":112.10866098461001},{"$f":"D3/(1+B4)^A4","v":102.33303608660535},{"$f":"E3/(1+B4)^A4","v":122.81825361826017},{"$f":"F3+C4","v":231.04473942318276},{"$f":"G3+D4","v":210.89815407088497},{"$f":"H3+E4","v":253.11613888187239},{"$f":"I3/(1+B4)^A4","v":42.135723791578101},{"$f":"J3/(1+B4)^A4","v":38.462453418479072},{"$f":"K3/(1+B4)^A4","v":2.1318315785143835},{"$f":"L3+I4","v":86.837513162063317},{"$f":"M3+J4","v":79.267270250143525},{"$f":"N3+K4","v":4.3934917001602933},{"$f":"O3/(1+B4)^A4","v":33.740051607897151},{"$f":"P3/(1+B4)^A4","v":30.798955389954774},{"$f":"Q3/(1+B4)^A4","v":36.962141522267864},{"$f":"R3+O4","v":69.534872358715234},{"$f":"S3+P4","v":63.473567163157796},{"$f":"T3+Q4","v":76.175277463241841},{"$f":"U3/(1+B4)^A4","v":16682309.847987683},{"$f":"V3/(1+B4)^A4","v":15227649.681021601},{"$f":"W3/(1+B4)^A4","v":18275948.921821639},{"$f":"X3+U4","v":34380572.365717813},{"$f":"Y3+V4","v":31382663.227617417},{"$f":"Z3+W4","v":37664903.132982209},{"$f":"AA3/(1+B4)^A4","v":6269999.068643122},{"$f":"AB3/(1+B4)^A4","v":5723398.7080529314},{"$f":"AC3/(1+B4)^A4","v":6868821.8811389357},{"$f":"AD3+AA4","v":12921841.080566611},{"$f":"AE3+AB4","v":11795352.397426285},{"$f":"AF3+AC4","v":14155955.014839232},{"$f":"AG3/(1+B4)^A4","v":5020682.5259228051},{"$f":"AH3/(1+B4)^A4","v":4583033.2134651821},{"$f":"AI3/(1+B4)^A4","v":5500145.0566276126},{"$f":"AJ3+AG4","v":10347124.61767431},{"$f":"AK3+AH4","v":9445173.1496303938},{"$f":"AL3+AI4","v":11335248.947203847},{"$f":"AM3/(1+B4)^A4","v":5.6468422197713508},{"$f":"AN3/(1+B4)^A4","v":5.1555950946505904},{"$f":"AO3/(1+B4)^A4","v":6.1850233230140681},{"$f":"AP3+AM4","v":11.637577130726775},{"$f":"AQ3+AN4","v":10.625165930565402},{"$f":"AR3+AO4","v":12.746714566399692},{"$f":"AS3/(1+B4)^A4","v":2.1318315785143835},{"$f":"AT3/(1+B4)^A4","v":1.9472414853588573},{"$f":"AU3/(1+B4)^A4","v":2.3340574947631483},{"$f":"AV3+AS4","v":4.3934917001602933},{"$f":"AW3+AT4","v":4.0130699771760687},{"$f":"AX3+AU4","v":4.8102590909573717},{"$f":"AY3/(1+B4)^A4","v":1.7099301791949959},{"$f":"AZ3/(1+B4)^A4","v":1.5621334831431013},{"$f":"BA3/(1+B4)^A4","v":1.8718474401200029},{"$f":"BB3+AY4","v":3.5239951063029671},{"$f":"BC3+AZ4","v":3.2194008954096174},{"$f":"BD3+BA4","v":3.8576903893433139},{"$f":"BE3/(1+B4)^A4","v":840277.37683760305},{"$f":"BF3/(1+B4)^A4","v":767177.43361089099},{"$f":"BG3/(1+B4)^A4","v":920361.32253613707},{"$f":"BH3+BE4","v":1731727.6459246161},{"$f":"BI3+BF4","v":1581075.9729286851},{"$f":"BJ3+BG4","v":1896772.6496147248},{"$f":"BK3/(1+B4)^A4","v":317226.82818755409},{"$f":"BL3/(1+B4)^A4","v":289758.93140023871},{"$f":"BM3/(1+B4)^A4","v":347319.02057060483},{"$f":"BN3+BK4","v":653772.77021173015},{"$f":"BO3+BL4","v":597164.18172275194},{"$f":"BP3+BM4","v":715789.76949395949},{"$f":"BQ3/(1+B4)^A4","v":254445.86365786626},{"$f":"BR3/(1+B4)^A4","v":232453.00194323889},{"$f":"BS3/(1+B4)^A4","v":278539.9335786482},{"$f":"BT3+BQ4","v":524387.48041249649},{"$f":"BU3+BR4","v":479062.39170482103},{"$f":"BV3+BS4","v":574042.94911223603}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":102.59530604131683},{"$f":"D4/(1+B5)^A5","v":93.649224450942782},{"$f":"E4/(1+B5)^A5","v":112.39610041507181},{"$f":"F4+C5","v":333.64004546449962},304.54737852182774,365.51223929694419,{"$f":"I4/(1+B5)^A5","v":38.560156188671186},{"$f":"J4/(1+B5)^A5","v":35.198593444180545},{"$f":"K4/(1+B5)^A5","v":1.9509278882231185},{"$f":"L4+I5","v":125.3976693507345},114.46586369432407,6.3444195883834116,{"$f":"O4/(1+B5)^A5","v":30.876926815112238},{"$f":"P4/(1+B5)^A5","v":28.185407141907149},{"$f":"Q4/(1+B5)^A5","v":33.825595525934531},{"$f":"R4+O5","v":100.41179917382748},91.658974305064945,110.00087298917637,{"$f":"U4/(1+B5)^A5","v":15266676.716131004},{"$f":"V4/(1+B5)^A5","v":13935456.59713872},{"$f":"W4/(1+B5)^A5","v":16725082.222569441},{"$f":"X4+U5","v":49647249.081848815},45318119.824756138,54389985.355551653,{"$f":"AA4/(1+B5)^A5","v":5737937.3518208321},{"$f":"AB4/(1+B5)^A5","v":5237720.590827289},{"$f":"AC4/(1+B5)^A5","v":6285945.0541067766},{"$f":"AD4+AA5","v":18659778.432387441},17033072.988253575,20441900.068946008,{"$f":"AG4/(1+B5)^A5","v":4594635.7378584081},{"$f":"AH4/(1+B5)^A5","v":4194124.61984117},{"$f":"AI4/(1+B5)^A5","v":5033411.8738052715},{"$f":"AJ4+AG5","v":14941760.355532717},13639297.769471563,16368660.821009118,{"$f":"AM4/(1+B5)^A5","v":5.1676605591070333},{"$f":"AN4/(1+B5)^A5","v":4.7180998498715514},{"$f":"AO4/(1+B5)^A5","v":5.6601725069610875},{"$f":"AP4+AM5","v":16.80523768983381},15.343265780436953,18.406887073360778,{"$f":"AS4/(1+B5)^A5","v":1.9509278882231185},{"$f":"AT4/(1+B5)^A5","v":1.7820018040726158},{"$f":"AU4/(1+B5)^A5","v":2.1359932487832261},{"$f":"AV4+AS5","v":6.3444195883834116},5.7950717812486845,6.9462523397405977,{"$f":"AY4/(1+B5)^A5","v":1.564828341566554},{"$f":"AZ4/(1+B5)^A5","v":1.4295734278947085},{"$f":"BA4/(1+B5)^A5","v":1.7130055724073834},{"$f":"BB4+AY5","v":5.0888234478695207},4.6489743233043264,5.5706959617506975,{"$f":"BE4/(1+B5)^A5","v":768972.83295608417},{"$f":"BF4/(1+B5)^A5","v":702076.02961296914},{"$f":"BG4/(1+B5)^A5","v":842260.98791018897},{"$f":"BH4+BE5","v":2500700.4788807002},2283152.0025416543,2739033.637524914,{"$f":"BK4/(1+B5)^A5","v":290307.48593889788},{"$f":"BL4/(1+B5)^A5","v":265170.46929401282},{"$f":"BM4/(1+B5)^A5","v":317846.10480989749},{"$f":"BN4+BK5","v":944080.25615062797},862334.65101676481,1033635.874303857,{"$f":"BQ4/(1+B5)^A5","v":232854.00988340753},{"$f":"BR4/(1+B5)^A5","v":212727.42591995886},{"$f":"BS4/(1+B5)^A5","v":254903.49701128295},{"$f":"BT4+BQ5","v":757241.49029590399},691789.81762477988,828946.44612351898]
[4,0.03,91.154600594656245,83.206122972011912,99.862479455022495,424.79464605915587,387.75350149383962,465.37471875196667,34.260199339240344,31.273494380004497,1.7333741601037478,159.65786868997486,145.73935807432858,8.07779374848716,27.433749554667848,25.042369185814859,30.05360351282771,127.84554872849532,116.70134349087981,140.05447650200409,13564244.526998419,12381472.693348994,14860018.930077894,63211493.608847231,57699592.518105134,69250004.285629541,5098083.0188444573,4653646.9055513563,5584980.7644835562,23757861.451231897,21686719.89380493,26026880.833429564,4082274.3429777403,3726425.4020731924,4472121.2567010224,19024034.698510457,17365723.171544757,20840782.07771014,4.5913994747913467,4.1919706073838299,5.0289899614034015,21.396637164625155,19.535236387820781,23.435877034764179,1.7333741601037478,1.5832855222809104,1.8978023359792504,8.07779374848716,7.3783573035295946,8.8440546757198479,1.3903297136932711,1.2701574747288817,1.5219832640913611,6.4791531615627918,5.9191317980332077,7.0926792258420583,683222.40228051541,623785.45896319475,748337.97872287559,3183922.8811612157,2906937.4615048491,3487371.6162477895,257934.44116967675,235600.52745745529,282402.14735404646,1202014.6973203048,1097935.17847422,1316038.0216579034,206887.77183663941,189005.56266632766,226478.45556294042,964129.26213254337,880795.38029110758,1055424.9016864593]
[5,0.03,78.630759209980425,71.77433259020647,86.14225200828551,503.42540526913626,459.52783408404611,551.51697076025221,29.553148904781256,26.976790970580666,1.4952237771300154,189.21101759475613,172.71614904490923,9.5730175256171748,23.664593354451636,21.601767641475206,25.924502392563955,151.51014208294694,138.30311113235501,165.97897889456806,11700636.482523657,10680367.108895499,12818382.865200158,74912130.091370881,68379959.62700063,82068387.150829703,4397651.1955749672,4014276.7001507822,4817653.4680600995,28155512.646806866,25700996.593955711,30844534.301489662,3521405.7085186909,3214447.2861806266,3857691.0808614492,22545440.407029148,20580170.457725383,24698473.15857159,3.960581519571853,3.6160306698095117,4.3380509172863526,25.357218684197008,23.151267057630292,27.773927952050531,1.4952237771300154,1.3657559997077824,1.6370609660404882,9.5730175256171748,8.744113303237377,10.481115641760336,1.1993106242221354,1.0956489952523403,1.3128761332908911,7.6784637857849276,7.0147807932855475,8.4055553591329488,589353.64589522372,538082.81647275935,645522.91413464223,3773276.5270564393,3445020.2779776086,4132894.5303824316,222496.51474818354,203231.08459034338,243602.57303655159,1424511.2120684884,1301166.2630645633,1559640.5946944552,178463.20936795181,163037.85865344584,195362.30524235097,1142592.4715004952,1043833.2389445534,1250787.2069288103]
[9,0.03,32.394831685195378,29.570074700256107,35.489467262296166,697.48388840999542,636.66485082971553,764.11360504206539,12.175506050771901,11.114080694107502,0.6160123986909295,262.14735073103668,239.29410388544238,13.263187391218159,9.7494991313621941,8.899642250426945,10.6805517327748,209.9136871669584,191.61566087477047,229.9599153757712,4820507.3087085197,4400169.835634131,5281004.0188680375,103788969.00777468,94738802.67218785,113703792.43156351,1811774.0655461841,1653828.8494953283,1984809.4407766503,39008791.045364462,35608117.613335073,42734366.393958852,1450772.5267934315,1324309.7210682572,1589317.6476175247,31236169.800774623,28513335.172905795,34219145.31154979,1.6317071460469936,1.4897567579649549,1.7872195400278119,35.131821521126987,32.075528171530244,38.480114554526452,0.6160123986909295,0.56267338860901706,0.6744474425290008,13.263187391218159,12.114760366889021,14.521335665969435,0.49410009772627705,0.45139287912087089,0.54088758380028801,10.638328384443462,9.718811432309165,11.645696412558372,242805.89878125844,221682.99590980454,265946.89358759625,5227784.6064016223,4772993.4047538191,5726026.7703384161,91665.618114687313,83728.515973278714,100361.03467506589,1973626.2987085255,1802734.8145948125,2160844.8344556717,73524.479320311308,67169.439065045604,80486.683068353639,1583034.6095944447,1446206.0490598811,1732935.8342489458]
[16,0.03,2.1993192709870373,2.007543541660703,2.4094173424182985,770.76019821939644,703.55163005052975,844.38990415526848,0.82660794017088624,0.75454665384251374,4.1821731095058164E-2,289.68804494215465,264.4338801343892,14.656592234668473,0.6619037731217936,0.604206093628184,0.72511391566824046,231.96681359708185,211.74643201358609,254.11905981311699,327269.32255744986,298732.16842637968,358532.92962668516,114692837.57619311,104691878.24989672,125649293.19390009,123003.25112821223,112280.18391809276,134750.80515179911,43106979.269391336,39349037.65653839,47223956.366467968,98494.476125138346,89908.782938111428,107900.45042038085,34517781.453193426,31508891.0797126,37814142.608158454,0.11077831815216511,0.10114115667323724,0.12133621850747545,38.822702817065171,35.445321192778671,42.522761047804664,4.1821731095058164E-2,3.8200489475144678E-2,4.5788947818483083E-2,14.656592234668473,13.387513685871767,16.046919136480224,3.354497647297857E-2,3.0645538383536321E-2,3.6721428221935672E-2,11.7559706117495,10.739850985088644,12.869170778709234,16484.34841360803,15050.292271695533,18055.414944280845,5777005.5573095605,5274434.870652426,6327592.0804084949,6223.2754399123323,5684.4172089134036,6813.6164361657629,2180971.6646951544,1992126.6514149811,2387859.0181102525,4991.654404314997,4560.2040224415305,5464.3257557332363,1749345.1673280166,1598141.662570209,1914994.7250424137]
[19,0.03,0.44573644557272163,0.40686922285308741,0.48831706077345388,{"$f":"F20+C21","v":773.31816054896854},705.88654377692069,847.19222525499561,0.16752878492652984,0.15292411062792674,8.4760180169945257E-3,{"$f":"L20+I21","v":290.6494478635837},265.31147073339645,14.705233836690466,0.1341481607670687,0.12245456133630774,0.14695897210968634,{"$f":"R20+O21","v":232.73665403806851},212.44916601277717,254.96241807646516,66327.734452252698,60544.104118565192,72663.935509850446,{"$f":"X20+U21","v":115073474.71686199},105039324.68186615,126066292.09896791,24929.0917762805,22755.845751054258,27309.970734476105,{"$f":"AD20+AA21","v":43250040.664319985},39479627.373369724,47380680.989402369,19961.89378946483,18221.829754902988,21868.204348744461,{"$f":"AJ20+AG21","v":34632337.426454172},31613461.290544312,37939638.388221033,2.2451462337030197E-2,2.0498297028248173E-2,2.4591233965082622E-2,{"$f":"AP20+AM21","v":38.951545758835699},35.562955440862801,42.663883567053787,8.4760180169945257E-3,7.7421003045853405E-3,9.280054567959892E-3,{"$f":"AV20+AS21","v":14.705233836690466},13.431943530295754,16.100174889374095,6.7985666188318354E-3,6.2109369621489562E-3,7.4423386853940338E-3,{"$f":"BB20+AY21","v":11.794985768528329},10.775493892323007,12.911880371317697,3340.8859579384289,3050.2455330214343,3659.2943038199646,{"$f":"BH20+BE21","v":5796178.0089066522},5291939.414530118,6348591.792401894,1261.2723905072753,1152.0618926402365,1380.9169099806893,{"$f":"BN20+BK21","v":2188209.7698451639},1998738.0267063212,2395783.7311802395,1011.65952622615,924.21739711182465,1107.4559169023732,{"$f":"BT20+BQ21","v":1755150.8109637175},1603445.4991975003,1921350.1185607922]
[25,0.03,8.2423833659158226E-3,7.5236659417392262E-3,9.0297673860625875E-3,773.82743531741176,706.35141092277172,847.75015037088497,3.0978765230119296E-3,2.8278126193328102E-3,1.5673519768551314E-4,290.84085734781695,265.48619369312519,14.714918084312128,2.4806151255008704E-3,2.2643816754585582E-3,2.7175076196261916E-3,232.88992459557014,212.58907608517259,255.1303255860152,1226.5064267869834,1119.5578051732846,1343.6729693009977,115149257.26042566,105108499.15685433,126149314.04904293,460.97897855355018,420.79216622019567,505.00525757158198,43278523.319413505,39505626.99307932,47411883.910231784,369.12750338612307,336.95092236710263,404.37824987576062,34655144.825172171,31634280.584594,37964623.836049207,4.1516362762181164E-4,3.7904646149844538E-4,4.5473144454388667E-4,38.977197606236714,35.586375705407534,42.691980203771941,1.5673519768551314E-4,1.4316387946642549E-4,1.7160312594017963E-4,14.714918084312128,13.440789242552501,16.110777786418257,1.2571642495854153E-4,1.1485020803670455E-4,1.3762080528368102E-4,11.802753449351698,10.782590178737616,12.920383591882954,61.778351581171819,56.403942942182248,67.666233713606886,5799995.1276087994,5295424.4629324945,6352772.7075542286,23.322953899469656,21.30347624637789,25.535373383955744,2189650.8326323768,2000054.3113840362,2397361.4934353903,18.707210805305987,17.090265281441276,20.478640054287272,1756306.6793610172,1604501.4608662857,1922615.4388217747]
[36,0.03,3.4558842335514536E-7,3.1545388454126633E-7,3.786020299804811E-7,773.83426537389914,706.35764541358503,847.75763289366751,1.2988843345527374E-7,1.1856513598969502E-7,6.5716270947044297E-9,290.8434244052691,265.48853696194305,14.715047963038492,1.0400776475864865E-7,9.4941482136345164E-8,1.1394024422666011E-7,232.89198015895249,212.59095246656204,255.1325774505213,5.1425225380932062E-2,4.6941060560799656E-2,5.6337809387256382E-2,115150273.60579634,105109426.87917817,126150427.48454739,1.9328025805856911E-2,1.7643064490979996E-2,2.1173969106062139E-2,43278905.309952326,39505975.682789221,47412302.383176163,1.5476857390514895E-2,1.4127750777820133E-2,1.6954858274557998E-2,34655450.702924684,31634559.799201116,37964958.924356364,1.7407069913482815E-8,1.5892741600601297E-8,1.9066077855560698E-8,38.977541631854336,35.586689802511316,42.692357017287513,6.5716270947044297E-9,6.0026059441498373E-9,7.1950127898342125E-9,14.715047963038492,13.440907875396949,16.110919985463312,5.271065317214889E-9,4.8154642359328138E-9,5.7701947370617485E-9,11.802857624351303,10.7826853494393,12.920497631455273,2.5902560185084036E-3,2.3649166566321799E-3,2.8371244075066E-3,5800046.3202811452,5295471.2020975286,6352828.7792240418,9.7788982971030287E-4,8.9321673612199144E-4,1.0706526299223747E-3,2189670.1592137199,2000071.9645238726,2397382.6533396193,7.8435996004654399E-4,7.1656432018898507E-4,8.5863282677246724E-4,1756322.1811037594,1604515.6227260388,1922632.4084605488]
[39,0.03,1.1888185402189638E-8,1.085156218156537E-8,1.3023848085987417E-8,773.83426553920378,706.35764556447543,847.75763307476336,4.4681409276531981E-9,4.0786213415280358E-9,2.2606290030616538E-10,290.84342446739834,265.48853701865607,14.715047966181885,3.5778501453084955E-9,3.2659715017006003E-9,3.919525819142679E-9,232.89198020870231,212.59095251197522,255.13257750502208,1.7690193662814036E-3,1.6147648277810567E-3,1.9380114549168445E-3,115150273.63039447,105109426.90163139,126150427.51149534,6.6488093555785392E-4,6.0691854112258404E-4,7.283810840342333E-4,43278905.319197468,39505975.691228397,47412302.393304266,5.3240137014835744E-4,4.8599232269437651E-4,5.8324435951564871E-4,34655450.7103277,31634559.805958819,37964958.932466343,5.9880036614449797E-10,5.4670771914972279E-10,6.5586996878815766E-10,38.977541640180625,35.586689810113256,42.69235702640735,2.2606290030616538E-10,2.0648866552744844E-10,2.4750726655207938E-10,14.715047966181885,13.440907878268163,16.11091998890489,1.8132378726617772E-10,1.6565118437301503E-10,1.9849375790703156E-10,11.8028576268726,10.782685351742671,12.920497634215318,8.9104384597745774E-5,8.1352747299285986E-5,9.7596616918081499E-5,5800046.3215201376,5295471.2032287344,6352828.7805811185,3.3639250660213554E-5,3.0726510049917256E-5,3.6830275859035415E-5,2189670.159681472,2000071.9649511231,2397382.6538517424,2.6981854706125077E-5,2.4649695751661244E-5,2.9536829208504479E-5,1756322.1814789409,1604515.6230687916,1922632.408871257]
[44,0.03,2.3949606456771526E-11,2.1861254253471468E-11,2.6237480797929436E-11,773.83426554435823,706.35764556918036,847.75763308041007,9.0013919862806249E-12,8.21667670137399E-12,4.5542000849110511E-13,290.84342446933556,265.48853702042453,14.715047966279897,7.2078370283204633E-12,6.5795350188897352E-12,7.8961673030715388E-12,232.89198021025359,212.59095251339124,255.1325775067215,3.5638170337622347E-6,3.2530601464601759E-6,3.9042637781729664E-6,115150273.63116147,105109426.9023315,126150427.5123356,1.3394505728593161E-6,1.2226811510297072E-6,1.4673761993957038E-6,43278905.319485746,39505975.691491544,47412302.393620074,1.0725609385054329E-6,9.7906656699674531E-7,1.1749878056207596E-6,34655450.710558541,31634559.806169532,37964958.932719223,1.2063265023348307E-12,1.1013821098469245E-12,1.3212973307430279E-12,38.977541640440251,35.586689810350293,42.692357026691724,4.5542000849110511E-13,4.1598630151372433E-13,4.9862123011824411E-13,14.715047966279897,13.440907878357692,16.110919989012199,3.6528984023722098E-13,3.3371625194380741E-13,3.9987998379664348E-13,11.802857626951216,10.782685351814493,12.920497634301377,1.795072058933207E-7,1.6389097377604997E-7,1.9661542006821533E-7,5800046.3215587707,5295471.2032640064,6352828.7806234332,6.7768695352313172E-8,6.1900769426931474E-8,7.4197245641522877E-8,2189670.1596960574,2000071.9649644452,2397382.6538677104,5.4356891302053739E-8,4.9658588973781094E-8,5.9504071613340098E-8,1756322.1814906392,1604515.623079479,1922632.4088840636]
[50,0.03,5.256411302370652E-15,4.7980639744272576E-15,5.7585493465582628E-15,773.83426554436676,706.35764556918809,847.7576330804194,1.9756073511753348E-15,1.8033796237522814E-15,9.9954664569510568E-17,290.8434244693388,265.48853702042743,14.715047966280057,1.5819615278311631E-15,1.4440630705168432E-15,1.7330348676998628E-15,232.89198021025612,212.59095251339357,255.13257750672429,7.8217937190998451E-10,7.1397507729443692E-10,8.5689993645896434E-10,115150273.63116272,105109426.90233266,126150427.51233697,2.9397990914184144E-10,2.683515920425891E-10,3.2205676754043083E-10,43278905.319486223,39505975.691491976,47412302.393620588,2.354035106930615E-10,2.1488355467652521E-10,2.5788395282238059E-10,34655450.710558921,31634559.806169875,37964958.932719648,2.6476210674556691E-16,2.4172912322704719E-16,2.899956721896827E-16,38.977541640440684,35.586689810350691,42.692357026692193,9.9954664569510568E-17,9.1299834126913887E-17,1.0943638152577845E-16,14.715047966280057,13.440907878357839,16.110919989012377,8.0173077095436104E-17,7.3243369642353002E-17,8.7764852011844549E-17,11.802857626951344,10.782685351814612,12.920497634301519,3.9397879360470355E-11,3.5970460244008982E-11,4.3152755688589217E-11,5800046.3215588341,5295471.2032640651,6352828.780623503,1.4873736520046009E-11,1.3585855977569323E-11,1.6284661766732305E-11,2189670.1596960812,2000071.9649644669,2397382.6538677369,1.1930140827890847E-11,1.0898966912575671E-11,1.3059833577223502E-11,1756322.1814906585,1604515.6230794964,1922632.4088840846]

{"sheet":"Mercer NPV 4%","index":257,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU44","v":118.93607843857275},{"$f":"'WTP Values '!CV44","v":108.56511798427961},{"$f":"'WTP Values '!CW44","v":130.29788526361222},{"$f":"C3","v":118.93607843857275},{"$f":"D3","v":108.56511798427961},{"$f":"E3","v":130.29788526361222},{"$f":"'WTP Values '!CC44","v":44.701789370485209},{"$f":"'WTP Values '!CD44","v":40.804816831664446},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"I3","v":44.701789370485209},{"$f":"J3","v":40.804816831664446},{"$f":"K3","v":2.2616601216459093},{"$f":"'WTP Values '!CI44","v":35.794820750818083},{"$f":"'WTP Values '!CJ44","v":32.674611773203019},{"$f":"'WTP Values '!CK44","v":39.213135940973977},{"$f":"O3","v":35.794820750818083},{"$f":"P3","v":32.674611773203019},{"$f":"Q3","v":39.213135940973977},{"$f":"'WTP Values '!BH44","v":17698262.517730132},{"$f":"'WTP Values '!BI44","v":16155013.546595816},{"$f":"'WTP Values '!BJ44","v":19388954.211160574},{"$f":"U3","v":17698262.517730132},{"$f":"V3","v":16155013.546595816},{"$f":"W3","v":19388954.211160574},{"$f":"'WTP Values '!AV44","v":6651842.0119234882},{"$f":"'WTP Values '!AW44","v":6071953.6893733544},{"$f":"'WTP Values '!AX44","v":7287133.1337002963},{"$f":"AA3","v":6651842.0119234882},{"$f":"AB3","v":6071953.6893733544},{"$f":"AC3","v":7287133.1337002963},{"$f":"'WTP Values '!BB44","v":5326442.0917515038},{"$f":"'WTP Values '!BC44","v":4862139.9361652117},{"$f":"'WTP Values '!BD44","v":5835103.8905762341},{"$f":"AG3","v":5326442.0917515038},{"$f":"AH3","v":4862139.9361652117},{"$f":"AI3","v":5835103.8905762341},{"$f":"'WTP Values '!CX44","v":5.9907349109554255},{"$f":"'WTP Values '!CY44","v":5.4695708359148112},{"$f":"'WTP Values '!CZ44","v":6.5616912433856243},{"$f":"AM3","v":5.9907349109554255},{"$f":"AN3","v":5.4695708359148112},{"$f":"AO3","v":6.5616912433856243},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"'WTP Values '!CG44","v":2.0658284918172116},{"$f":"'WTP Values '!CH44","v":2.4762015961942239},{"$f":"AS3","v":2.2616601216459093},{"$f":"AT3","v":2.0658284918172116},{"$f":"AU3","v":2.4762015961942239},{"$f":"'WTP Values '!CL44","v":1.8140649271079712},{"$f":"'WTP Values '!CM44","v":1.6572674122665161},{"$f":"'WTP Values '!CN44","v":1.9858429492233109},{"$f":"AY3","v":1.8140649271079712},{"$f":"AZ3","v":1.6572674122665161},{"$f":"BA3","v":1.9858429492233109},{"$f":"'WTP Values '!BK44","v":891450.26908701309},{"$f":"'WTP Values '!BL44","v":813898.53931779426},{"$f":"'WTP Values '!BM44","v":976411.32707858772},{"$f":"BE3","v":891450.26908701309},{"$f":"BF3","v":813898.53931779426},{"$f":"BG3","v":976411.32707858772},{"$f":"'WTP Values '!AY44","v":336545.94202417613},{"$f":"'WTP Values '!AZ44","v":307405.25032251322},{"$f":"'WTP Values '!BA44","v":368470.74892335467},{"$f":"BK3","v":336545.94202417613},{"$f":"BL3","v":307405.25032251322},{"$f":"BM3","v":368470.74892335467},{"$f":"'WTP Values '!BE44","v":269941.61675463029},{"$f":"'WTP Values '!BF44","v":246609.38976158213},{"$f":"'WTP Values '!BG44","v":295503.01553358784},{"$f":"BQ3","v":269941.61675463029},{"$f":"BR3","v":246609.38976158213},{"$f":"BS3","v":295503.01553358784}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":109.96309027234905},{"$f":"D3/(1+B4)^A4","v":100.37455434937092},{"$f":"E3/(1+B4)^A4","v":120.46771936354678},{"$f":"F3+C4","v":228.8991687109218},{"$f":"G3+D4","v":208.93967233365055},{"$f":"H3+E4","v":250.76560462715901},{"$f":"I3/(1+B4)^A4","v":41.329317095492975},{"$f":"J3/(1+B4)^A4","v":37.72634692276668},{"$f":"K3/(1+B4)^A4","v":2.0910319172022089},{"$f":"L3+I4","v":86.031106465978183},{"$f":"M3+J4","v":78.531163754431134},{"$f":"N3+K4","v":4.3526920388481187},{"$f":"O3/(1+B4)^A4","v":33.094323919025591},{"$f":"P3/(1+B4)^A4","v":30.209515322857818},{"$f":"Q3/(1+B4)^A4","v":36.25474846613718},{"$f":"R3+O4","v":68.889144669843674},{"$f":"S3+P4","v":62.884127096060837},{"$f":"T3+Q4","v":75.467884407111157},{"$f":"U3/(1+B4)^A4","v":16363038.570386585},{"$f":"V3/(1+B4)^A4","v":14936218.1458911},{"$f":"W3/(1+B4)^A4","v":17926178.079845205},{"$f":"X3+U4","v":34061301.08811672},{"$f":"Y3+V4","v":31091231.692486916},{"$f":"Z3+W4","v":37315132.291005775},{"$f":"AA3/(1+B4)^A4","v":6150001.8601363609},{"$f":"AB3/(1+B4)^A4","v":5613862.5086661922},{"$f":"AC3/(1+B4)^A4","v":6737364.2138501257},{"$f":"AD3+AA4","v":12801843.872059848},{"$f":"AE3+AB4","v":11685816.198039547},{"$f":"AF3+AC4","v":14024497.347550422},{"$f":"AG3/(1+B4)^A4","v":4924595.1292081205},{"$f":"AH3/(1+B4)^A4","v":4495321.6865432793},{"$f":"AI3/(1+B4)^A4","v":5394881.5556363109},{"$f":"AJ3+AG4","v":10251037.220959624},{"$f":"AK3+AH4","v":9357461.622708492},{"$f":"AL3+AI4","v":11229985.446212545},{"$f":"AM3/(1+B4)^A4","v":5.5387711824661841},{"$f":"AN3/(1+B4)^A4","v":5.0569256988857347},{"$f":"AO3/(1+B4)^A4","v":6.0666524069763534},{"$f":"AP3+AM4","v":11.52950609342161},{"$f":"AQ3+AN4","v":10.526496534800547},{"$f":"AR3+AO4","v":12.628343650361977},{"$f":"AS3/(1+B4)^A4","v":2.0910319172022089},{"$f":"AT3/(1+B4)^A4","v":1.9099745671386941},{"$f":"AU3/(1+B4)^A4","v":2.2893875704458426},{"$f":"AV3+AS4","v":4.3526920388481187},{"$f":"AW3+AT4","v":3.9758030589559059},{"$f":"AX3+AU4","v":4.7655891666400665},{"$f":"AY3/(1+B4)^A4","v":1.6772049991752691},{"$f":"AZ3/(1+B4)^A4","v":1.5322368826428587},{"$f":"BA3/(1+B4)^A4","v":1.836023436781907},{"$f":"BB3+AY4","v":3.4912699262832403},{"$f":"BC3+AZ4","v":3.1895042949093746},{"$f":"BD3+BA4","v":3.821866386005218},{"$f":"BE3/(1+B4)^A4","v":824195.88488074427},{"$f":"BF3/(1+B4)^A4","v":752494.95129233925},{"$f":"BG3/(1+B4)^A4","v":902747.15891141607},{"$f":"BH3+BE4","v":1715646.1539677572},{"$f":"BI3+BF4","v":1566393.4906101334},{"$f":"BJ3+BG4","v":1879158.4859900037},{"$f":"BK3/(1+B4)^A4","v":311155.64166436397},{"$f":"BL3/(1+B4)^A4","v":284213.43409995671},{"$f":"BM3/(1+B4)^A4","v":340671.92023239151},{"$f":"BN3+BK4","v":647701.58368854015},{"$f":"BO3+BL4","v":591618.68442246993},{"$f":"BP3+BM4","v":709142.66915574623},{"$f":"BQ3/(1+B4)^A4","v":249576.19892255016},{"$f":"BR3/(1+B4)^A4","v":228004.243492587},{"$f":"BS3/(1+B4)^A4","v":273209.14897705975},{"$f":"BT3+BQ4","v":519517.81567718042},{"$f":"BU3+BR4","v":474613.63325416914},{"$f":"BV3+BS4","v":568712.16451064753}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":97.756786840319393},{"$f":"D4/(1+B5)^A5","v":89.232613319806589},{"$f":"E4/(1+B5)^A5","v":107.09536385158275},{"$f":"F4+C5","v":326.65595555124116},298.17228565345715,357.86096847874177,{"$f":"I4/(1+B5)^A5","v":36.741612404248841},{"$f":"J4/(1+B5)^A5","v":33.538585040295253},{"$f":"K4/(1+B5)^A5","v":1.8589197602574257},{"$f":"L4+I5","v":122.77271887022702},112.06974879472639,6.211611799105544,{"$f":"O4/(1+B5)^A5","v":29.420733456689508},{"$f":"P4/(1+B5)^A5","v":26.856149119233805},{"$f":"Q4/(1+B5)^A5","v":32.23033937092589},{"$f":"R4+O5","v":98.309878126533178},89.740276215294642,107.69822377803705,{"$f":"U4/(1+B5)^A5","v":14546681.705865405},{"$f":"V4/(1+B5)^A5","v":13278243.54401163},{"$f":"W4/(1+B5)^A5","v":15936307.037868759},{"$f":"X4+U5","v":48607982.793982126},44369475.23649855,53251439.328874536,{"$f":"AA4/(1+B5)^A5","v":5467329.2594805779},{"$f":"AB4/(1+B5)^A5","v":4990703.3282834115},{"$f":"AC4/(1+B5)^A5","v":5989492.2531524925},{"$f":"AD4+AA5","v":18269173.131540425},16676519.526322957,20013989.600702915,{"$f":"AG4/(1+B5)^A5","v":4377947.1377945421},{"$f":"AH4/(1+B5)^A5","v":3996324.610391371},{"$f":"AI4/(1+B5)^A5","v":4796030.0584215606},{"$f":"AJ4+AG5","v":14628984.358754165},13353786.233099863,16026015.504634105,{"$f":"AM4/(1+B5)^A5","v":4.9239474127238347},{"$f":"AN4/(1+B5)^A5","v":4.4955885323787896},{"$f":"AO4/(1+B5)^A5","v":5.3932318991241193},{"$f":"AP4+AM5","v":16.453453506145443},15.022085067179336,18.021575549486094,{"$f":"AS4/(1+B5)^A5","v":1.8589197602574257},{"$f":"AT4/(1+B5)^A5","v":1.6979604353403557},{"$f":"AU4/(1+B5)^A5","v":2.0352572137128067},{"$f":"AV4+AS5","v":6.211611799105544},5.6737634942962618,6.8008463803528727,{"$f":"AY4/(1+B5)^A5","v":1.491029137011469},{"$f":"AZ4/(1+B5)^A5","v":1.3621530092907752},{"$f":"BA4/(1+B5)^A5","v":1.6322181497335739},{"$f":"BB4+AY5","v":4.9822990632947093},4.55165730420015,5.4540845357387919,{"$f":"BE4/(1+B5)^A5","v":732707.14049053413},{"$f":"BF4/(1+B5)^A5","v":668965.27161713701},{"$f":"BG4/(1+B5)^A5","v":802538.93707276252},{"$f":"BH4+BE5","v":2448353.2944582915},2235358.7622272703,2681697.423062766,{"$f":"BK4/(1+B5)^A5","v":276616.23241953156},{"$f":"BL4/(1+B5)^A5","v":252664.70800021754},{"$f":"BM4/(1+B5)^A5","v":302856.0965880244},{"$f":"BN4+BK5","v":924317.81610807171},844283.3924226875,1011998.7657437706,{"$f":"BQ4/(1+B5)^A5","v":221872.33205307499},{"$f":"BR4/(1+B5)^A5","v":202694.94222642647},{"$f":"BS4/(1+B5)^A5","v":242881.93859618562},{"$f":"BT4+BQ5","v":741390.14773025538},677308.57548059558,811594.10310683318]
[4,0.04,83.562911092704553,76.276411842305592,91.545565860186315,410.21886664394572,374.44869749576276,449.40653433892805,31.406884268341663,28.668923053651245,1.5890124018560203,154.17960313856869,140.73867184837763,7.8006242009615647,25.148966261946661,22.956748822040332,27.550629172577825,123.45884438847983,112.69702503733498,135.24885295061486,12434564.487749187,11350298.23093454,13622422.045506729,61042547.281731315,55719773.467433088,66873861.374381267,4673495.9647434447,4266074.1212026607,5119843.0801348258,22942669.096283868,20942593.647525616,25133832.680837743,3742287.5614933665,3416075.0256777797,4099666.5942432899,18371271.920247532,16769861.258777643,20125682.098877393,4.2090108848063084,3.8428479186225633,4.6101572305665037,20.662464390951751,18.8649329858019,22.631732780052598,1.5890124018560203,1.4514236963315936,1.7397463961051893,7.8006242009615647,7.1251871906278552,8.5405927764580625,1.2745379552648388,1.1643741011655075,1.3952269150670433,6.2568370185595477,5.7160314053656576,6.8493114508058355,626321.13448871463,571834.31783166749,686013.64687433874,3074674.4289470064,2807193.0800589379,3367711.0699371048,236452.71477906825,215978.85132388782,258882.66064234666,1160770.53088714,1060262.2437465754,1270881.4263861172,189657.39931250745,173264.48611567746,207616.49903744395,931047.54704276286,850573.06159627298,1019210.6021442772]
[5,0.04,68.68262174681557,62.693650499530975,75.243782084110606,478.9014883907613,437.14234799529373,524.6503164230387,25.814169519003858,23.56376497939404,1.3060523660622469,179.99377265757255,164.30243682777169,9.1066765670238112,20.670617077670364,18.868774139900761,22.64460892521668,144.12946146615019,131.56579917723573,157.89346187583155,10220305.613228267,9329117.7858078126,11196637.938918153,71262852.894959584,65048891.253240898,78070499.313299417,3841273.016753084,3506401.959661046,4208137.8099171044,26783942.113036953,24448995.60718666,29341970.490754846,3075887.5880797515,2807764.6623282149,3369627.1024843515,21447159.508327283,19577625.921105858,23495309.201361746,3.4595001388674671,3.1585408714696395,3.7892131942252312,24.121964529819216,22.02347385727154,26.420945974277828,1.3060523660622469,1.1929644794077905,1.4299447218457471,9.1066765670238112,8.318151670035645,9.9705374983038091,1.0475772940258088,0.95703063615648609,1.1467748215738305,7.3044143125853562,6.6730620415221438,7.9960862723796655,514790.31797254394,470006.12640108995,563853.21197285666,3589464.7469195505,3277199.206460028,3931564.2819099613,194346.89574375373,177518.87238985125,212782.67625192704,1355117.4266308937,1237781.1161364266,1483664.1026380444,155884.55749243227,142410.77777720461,170645.62836935199,1086932.104535195,992983.83937347762,1189856.2305136293]
[9,0.04,21.176134449900445,19.329622812406548,23.19906266545529,625.74774156529577,571.18393580228144,685.52459863177057,7.9589903609393389,7.2651486308855011,0.40268032580784585,235.18552242291611,214.68272968649262,11.899069919638785,6.37313712357596,5.8175953091055215,6.9817556606018325,188.32408583344395,171.90800968071642,206.30856151382497,3151111.0129518094,2876341.1690874086,3452132.4951079073,93114284.122114465,84994926.471870303,102009368.96715334,1184336.1798475527,1081089.1815820844,1297447.4442022278,34996740.861605167,31945826.345508654,38339141.165257655,948353.56399272557,865686.26067187544,1038918.9398051109,28023532.919939358,25580741.556071796,30699709.703416422,1.0666284746694801,0.9738371142311254,1.1682851647108323,31.518517257846415,28.776563367798992,34.522438693974173,0.40268032580784585,0.36781321923061477,0.44087865191510367,11.899069919638785,10.868758497729509,13.027817772545603,0.32298763589323748,0.29507041094952291,0.35357208545310015,9.5441773942201937,8.7192326669079865,10.447937723301017,158719.46512290824,144911.66283133105,173846.47124800578,4690107.4923793972,4282091.5194748063,5137105.5005294941,59920.776020483339,54732.382275382522,65604.87130981368,1770639.0350120605,1617323.7226244584,1938602.1634364321,48062.11912369277,43907.901309326488,52613.232834325914,1420219.6613194598,1297463.9042921311,1554703.5602941816]
[16,0.04,0.59677800666185776,0.54474029709269189,0.65378742313279103,662.3640626893864,604.60739548899278,725.63882865547566,0.22429732932984142,0.20474373773454951,1.1348188345049137E-2,248.94766336366109,227.24512703583517,12.59535715539549,0.17960539860513725,0.16394932419545954,0.1967572616235298,199.34407798719684,181.96739698353989,218.38093515139107,88803.447745792408,81059.985401419268,97286.724073137346,98562969.434387967,89968498.591886848,107978560.0063788,33376.525177392083,30466.856372423947,36564.185089180326,37044613.856687166,33815171.703616537,40582598.410532303,26726.15017954366,24396.450743197289,29278.430180304204,29663360.940510724,27077626.938456759,32496137.16810805,3.0059330066494878E-2,2.7444318188436859E-2,3.2924181391945626E-2,33.362858152120445,30.460455797817644,36.542557373177409,1.1348188345049137E-2,1.0365576414129687E-2,1.2424679475479039E-2,12.59535715539549,11.50475592119208,13.790154937218993,9.1023183660273004E-3,8.3155654346621973E-3,9.9642380372669554E-3,10.10266548953134,9.2294482091783046,11.059310353754162,4472.9733955259599,4083.8470066921755,4899.2770999841578,4964554.3191755712,4532662.8403837979,5437708.910116218,1688.6651978781622,1542.4477999718756,1848.8522737804199,1874249.9363293706,1711963.2088830709,2052041.612967131,1354.4689052877154,1237.3962718303683,1482.7267124313544,1503325.3854496586,1373386.4395419359,1645678.7585012028]
[19,0.04,7.1781493047114467E-2,6.5522307142256986E-2,7.8638684475663648E-2,662.89344682424439,605.09061850941157,726.21878415905087,2.6978871550303381E-2,2.4626931660637088E-2,1.3649797641571723E-3,249.14663089650034,227.42674915538089,12.605423797936243,2.1603248657425564E-2,1.9720108890480106E-2,2.3666304470903978E-2,199.50340062894136,182.11283158431422,218.55547270397989,10681.432619443422,9750.035546782603,11701.81580030869,98641744.348732188,90040404.509605497,108064860.18447134,4014.586300455459,3664.6062932137224,4398.003559872398,37074221.185892269,33842197.951605767,40615033.418649465,3214.6676685021757,2934.4473821893835,3521.6603309055163,29687068.918574501,27099268.30899341,32522109.19834036,3.6155883227640523E-3,3.3010501614251044E-3,3.9601776058865116E-3,33.389522895566124,30.484800841500171,36.571763441577239,1.3649797641571723E-3,1.2467894979276205E-3,1.4944619832263108E-3,12.605423797936243,11.513950917725202,13.801176503231128,1.0948426302744489E-3,1.0002106239971463E-3,1.1985158223116964E-3,10.110739887179394,9.2368247015495761,11.068149334872757,538.01699309740297,491.21219656885438,589.29354158935178,4968522.1616979158,4536285.5003853338,5442054.9140574699,203.1155769939046,185.52829493254626,222.38315613850719,1875747.9013261772,1713331.4687469341,2053681.6751854257,162.91786765280762,148.83616837650109,178.34493900755982,1504526.8947908431,1374484.097209489,1646994.0415530733]
[25,0.04,3.6017343852474043E-4,3.2876711895656958E-4,3.9458033242734943E-4,662.95043087269471,605.14263367608316,726.28121181854931,1.3537017023889666E-4,1.2356899083589085E-4,6.8489722671342626E-6,249.16804819026646,227.44629935150201,12.606507393020614,1.0839724867721638E-4,9.8948337874563616E-5,1.1874891279934966E-4,199.52055046124389,182.12848647797495,218.57426030205519,53.59554603287696,48.92213409824447,58.71545791077331,98650223.850175664,90048144.617457911,108074149.72151239,20.143734696912723,18.387662243245128,22.067583127082465,37077408.182575427,33845107.115147784,40618524.792780906,16.130033783482059,14.723990250792919,17.670411367257056,29689620.896394938,27101597.832728621,32524904.883612476,1.8141707886252665E-5,1.6563469731714135E-5,1.9870731645894021E-5,33.392393145980471,30.487421394435898,36.5749072456831,6.8489722671342626E-6,6.2559364750240083E-6,7.4986669738093572E-6,12.606507393020614,11.514940686955979,13.802362888334649,5.4935223279710117E-6,5.0186933205412069E-6,6.0137167189456111E-6,10.111609032732668,9.2376187230757232,11.069100781837539,2.6995736945934539,2.4647242398172295,2.9568607751770783,4968949.2688128613,4536675.4513102928,5442522.7272820203,1.019160129976874,0.9309135418181933,1.1158378380875729,1875909.1455047131,1713478.7511856044,2053858.215014928,0.81746263693785215,0.74680578886574933,0.89487007303785926,1504656.2278441091,1374602.2514449321,1647135.6214536005]
[36,0.04,5.5994191873725596E-10,5.1111623377973227E-10,6.1343243227575707E-10,662.95062777881731,605.14281341243156,726.28142753485429,2.1045258965744116E-10,1.9210594237176748E-10,1.0647722076190758E-11,249.16812219687691,227.44636690643046,12.606511137340515,1.6851926577031801E-10,1.5382956164753288E-10,1.84612431036509E-10,199.52060972181019,182.12854057283997,218.5743252218563,8.3322060072896337E-5,7.6056562493601764E-5,9.1281706659878138E-5,98650253.150757089,90048171.363094091,108074181.82113974,3.1316361092376238E-5,2.8586291426007079E-5,3.4307262880584897E-5,37077419.195116252,33845117.16764719,40618536.857085951,2.5076480106401024E-5,2.2890581232939294E-5,2.7471220771819593E-5,29689629.714653231,27101605.88230563,32524914.54399221,2.8203919657727204E-11,2.5750319236506943E-11,3.0891938200908545E-11,33.39240306401711,30.487430449652788,36.574918108973677,1.0647722076190758E-11,9.7257618098418153E-12,1.1657766853893326E-11,12.606511137340515,11.514944107064359,13.80236698784139,8.5404782916515668E-12,7.802287639444192E-12,9.349196021064773E-12,10.111612036030706,9.2376214667856598,11.069104069524847,4.1968793715460205E-6,3.8317717865435667E-6,4.5968695045174883E-6,4968950.7446645843,4536676.7987702712,5442524.3437920911,1.5844324362651812E-6,1.4472402987828007E-6,1.734731974177683E-6,1875909.7026775861,1713479.2601142379,2053858.8250413176,1.2708643904943483E-6,1.1610180585619552E-6,1.3912054919145527E-6,1504656.674749353,1374602.6597222136,1647136.1106773398]
[39,0.04,6.4023925877209328E-12,5.8441182506836132E-12,7.0140047137867858E-12,662.95062777898443,605.14281341258402,726.28142753503744,2.4063211826113041E-12,2.1965450707313053E-12,1.2174637157091357E-13,249.16812219693975,227.44636690648781,12.606511137343693,1.9268543074774289E-12,1.75889179271585E-12,2.1108640387823942E-12,199.5206097218605,182.1285405728859,218.57432522191141,9.5270691825926302E-7,8.6963300239191555E-7,1.0437177545693822E-6,98650253.150781959,90048171.363116786,108074181.82116698,3.5807220610376057E-7,3.2685650816969425E-7,3.9227026629295271E-7,37077419.195125602,33845117.167655729,40618536.857096195,2.8672522093258158E-7,2.6173158806344493E-7,3.1410675707541159E-7,29689629.714660715,27101605.882312462,32524914.54400041,3.2248445797472121E-13,2.944299176297596E-13,3.5321934211293849E-13,33.39240306402553,30.487430449660476,36.574918108982899,1.2174637157091357E-13,1.1120465040676642E-13,1.3329525366320706E-13,12.606511137343693,11.514944107067263,13.80236698784487,9.7652083332805512E-14,8.9211589413944149E-14,1.0689898595447399E-13,10.111612036033256,9.2376214667879886,11.069104069527638,4.7987243820824735E-8,4.381259281199883E-8,5.2560742922790866E-8,4968950.7446658378,4536676.7987714149,5442524.343793463,1.8116447699727951E-8,1.6547788710789245E-8,1.9834977095846296E-8,1875909.702678059,1713479.2601146698,2053858.8250418354,1.4531101318594898E-8,1.3275115085347213E-8,1.5907085058959266E-8,1504656.6747497323,1374602.6597225601,1647136.110677755]
[44,0.04,1.6956688743516853E-15,1.5478103349551676E-15,1.8576538871631381E-15,662.95062777898602,605.1428134125855,726.28142753503926,6.3731236020620268E-16,5.8175331433019017E-16,3.2244435187243061E-17,249.1681221969404,227.44636690648838,12.606511137343725,5.1032591798045524E-16,4.6584117193640974E-16,5.5906075728882018E-16,199.52060972186101,182.12854057288635,218.57432522191195,2.5232371266486331E-10,2.3032164836206872E-10,2.7642786439335334E-10,98650253.150782213,90048171.363116995,108074181.82116726,9.483515519261899E-11,8.6567701010025276E-11,1.0389248578137954E-10,37077419.195125692,33845117.167655811,40618536.857096292,7.5938959688202881E-11,6.9319414770815269E-11,8.3190938996435244E-11,29689629.71466079,27101605.882312533,32524914.544000495,8.5409766795410378E-17,7.7979542829071412E-17,9.3549877804837273E-17,33.392403064025608,30.48743044966055,36.574918108982985,3.2244435187243061E-17,2.9452468244381503E-17,3.5303147946441515E-17,12.606511137343725,11.514944107067294,13.802366987844906,2.5863081020774915E-17,2.3627622537673262E-17,2.8312116243918855E-17,10.111612036033279,9.2376214667880099,11.069104069527667,1.2709385530177755E-11,1.1603732341942573E-11,1.3920673336700718E-11,4968950.74466585,4536676.7987714261,5442524.343793476,4.7981275839231411E-12,4.3826694273713564E-12,5.2532788053969873E-12,1875909.7026780637,1713479.2601146742,2053858.8250418408,3.8485512842884262E-12,3.5159042725420817E-12,4.212979545783153E-12,1504656.6747497362,1374602.6597225633,1647136.1106777592]
[50,0.04,2.3704966624655057E-20,2.1637946468432173E-20,2.5969470845066559E-20,662.95062777898602,605.1428134125855,726.28142753503926,8.9094447959035029E-21,8.1327452007705203E-21,4.5076799574839711E-22,249.1681221969404,227.44636690648838,12.606511137343725,7.1342105976017055E-21,6.5123265515885749E-21,7.8155097337342886E-21,199.52060972186101,182.12854057288635,218.57432522191195,3.5274134459869187E-15,3.2198308702492638E-15,3.8643826036344804E-15,98650253.150782213,90048171.363116995,108074181.82116726,1.3257683871472436E-15,1.2101917386437561E-15,1.4523872822408537E-15,37077419.195125692,33845117.167655811,40618536.857096292,1.0616049702558402E-15,9.6906562268005078E-16,1.162985570008881E-15,29689629.71466079,27101605.882312533,32524914.544000495,1.1940041489992348E-21,1.0901317398278869E-21,1.3078005763077374E-21,33.392403064025608,30.48743044966055,36.574918108982985,4.5076799574839711E-22,4.1173709520009424E-22,4.9352792663344549E-22,12.606511137343725,11.514944107067294,13.802366987844906,3.61558486849399E-22,3.303074156442456E-22,3.9579529988839987E-22,10.111612036033279,9.2376214667880099,11.069104069527667,1.7767358024303301E-16,1.6221686441720337E-16,1.9460703786603544E-16,4968950.74466585,4536676.7987714261,5442524.343793476,6.7076453403216199E-17,6.1268467018630235E-17,7.343933750010901E-17,1875909.7026780637,1713479.2601146742,2053858.8250418408,5.3801647908534558E-17,4.915133767962668E-17,5.8896250933029232E-17,1504656.6747497362,1374602.6597225633,1647136.1106777592]

{"sheet":"Mercer NPV 5%","index":258,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU44","v":118.93607843857275},{"$f":"'WTP Values '!CV44","v":108.56511798427961},{"$f":"'WTP Values '!CW44","v":130.29788526361222},{"$f":"C3","v":118.93607843857275},{"$f":"D3","v":108.56511798427961},{"$f":"E3","v":130.29788526361222},{"$f":"'WTP Values '!CC44","v":44.701789370485209},{"$f":"'WTP Values '!CD44","v":40.804816831664446},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"I3","v":44.701789370485209},{"$f":"J3","v":40.804816831664446},{"$f":"K3","v":2.2616601216459093},{"$f":"'WTP Values '!CI44","v":35.794820750818083},{"$f":"'WTP Values '!CJ44","v":32.674611773203019},{"$f":"'WTP Values '!CK44","v":39.213135940973977},{"$f":"O3","v":35.794820750818083},{"$f":"P3","v":32.674611773203019},{"$f":"Q3","v":39.213135940973977},{"$f":"'WTP Values '!BH44","v":17698262.517730132},{"$f":"'WTP Values '!BI44","v":16155013.546595816},{"$f":"'WTP Values '!BJ44","v":19388954.211160574},{"$f":"U3","v":17698262.517730132},{"$f":"V3","v":16155013.546595816},{"$f":"W3","v":19388954.211160574},{"$f":"'WTP Values '!AV44","v":6651842.0119234882},{"$f":"'WTP Values '!AW44","v":6071953.6893733544},{"$f":"'WTP Values '!AX44","v":7287133.1337002963},{"$f":"AA3","v":6651842.0119234882},{"$f":"AB3","v":6071953.6893733544},{"$f":"AC3","v":7287133.1337002963},{"$f":"'WTP Values '!BB44","v":5326442.0917515038},{"$f":"'WTP Values '!BC44","v":4862139.9361652117},{"$f":"'WTP Values '!BD44","v":5835103.8905762341},{"$f":"AG3","v":5326442.0917515038},{"$f":"AH3","v":4862139.9361652117},{"$f":"AI3","v":5835103.8905762341},{"$f":"'WTP Values '!CX44","v":5.9907349109554255},{"$f":"'WTP Values '!CY44","v":5.4695708359148112},{"$f":"'WTP Values '!CZ44","v":6.5616912433856243},{"$f":"AM3","v":5.9907349109554255},{"$f":"AN3","v":5.4695708359148112},{"$f":"AO3","v":6.5616912433856243},{"$f":"'WTP Values '!CF44","v":2.2616601216459093},{"$f":"'WTP Values '!CG44","v":2.0658284918172116},{"$f":"'WTP Values '!CH44","v":2.4762015961942239},{"$f":"AS3","v":2.2616601216459093},{"$f":"AT3","v":2.0658284918172116},{"$f":"AU3","v":2.4762015961942239},{"$f":"'WTP Values '!CL44","v":1.8140649271079712},{"$f":"'WTP Values '!CM44","v":1.6572674122665161},{"$f":"'WTP Values '!CN44","v":1.9858429492233109},{"$f":"AY3","v":1.8140649271079712},{"$f":"AZ3","v":1.6572674122665161},{"$f":"BA3","v":1.9858429492233109},{"$f":"'WTP Values '!BK44","v":891450.26908701309},{"$f":"'WTP Values '!BL44","v":813898.53931779426},{"$f":"'WTP Values '!BM44","v":976411.32707858772},{"$f":"BE3","v":891450.26908701309},{"$f":"BF3","v":813898.53931779426},{"$f":"BG3","v":976411.32707858772},{"$f":"'WTP Values '!AY44","v":336545.94202417613},{"$f":"'WTP Values '!AZ44","v":307405.25032251322},{"$f":"'WTP Values '!BA44","v":368470.74892335467},{"$f":"BK3","v":336545.94202417613},{"$f":"BL3","v":307405.25032251322},{"$f":"BM3","v":368470.74892335467},{"$f":"'WTP Values '!BE44","v":269941.61675463029},{"$f":"'WTP Values '!BF44","v":246609.38976158213},{"$f":"'WTP Values '!BG44","v":295503.01553358784},{"$f":"BQ3","v":269941.61675463029},{"$f":"BR3","v":246609.38976158213},{"$f":"BS3","v":295503.01553358784}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":107.87852919598436},{"$f":"D3/(1+B4)^A4","v":98.47176234401779},{"$f":"E3/(1+B4)^A4","v":118.18402291484101},{"$f":"F3+C4","v":226.81460763455709},{"$f":"G3+D4","v":207.0368803282974},{"$f":"H3+E4","v":248.48190817845324},{"$f":"I3/(1+B4)^A4","v":40.545840698852793},{"$f":"J3/(1+B4)^A4","v":37.011171729400857},{"$f":"K3/(1+B4)^A4","v":2.0513924005858586},{"$f":"L3+I4","v":85.247630069338001},{"$f":"M3+J4","v":77.815988561065296},{"$f":"N3+K4","v":4.3130525222317679},{"$f":"O3/(1+B4)^A4","v":32.466957597113904},{"$f":"P3/(1+B4)^A4","v":29.636836075467588},{"$f":"Q3/(1+B4)^A4","v":35.567470241246234},{"$f":"R3+O4","v":68.261778347931994},{"$f":"S3+P4","v":62.31144784867061},{"$f":"T3+Q4","v":74.780606182220211},{"$f":"U3/(1+B4)^A4","v":16052845.821070414},{"$f":"V3/(1+B4)^A4","v":14653073.511651533},{"$f":"W3/(1+B4)^A4","v":17586353.025995985},{"$f":"X3+U4","v":33751108.33880055},{"$f":"Y3+V4","v":30808087.05824735},{"$f":"Z3+W4","v":36975307.237156555},{"$f":"AA3/(1+B4)^A4","v":6033416.7908603065},{"$f":"AB3/(1+B4)^A4","v":5507440.988093745},{"$f":"AC3/(1+B4)^A4","v":6609644.5657145539},{"$f":"AD3+AA4","v":12685258.802783795},{"$f":"AE3+AB4","v":11579394.6774671},{"$f":"AF3+AC4","v":13896777.699414849},{"$f":"AG3/(1+B4)^A4","v":4831239.992518371},{"$f":"AH3/(1+B4)^A4","v":4410104.2504899874},{"$f":"AI3/(1+B4)^A4","v":5292611.2386178989},{"$f":"AJ3+AG4","v":10157682.084269874},{"$f":"AK3+AH4","v":9272244.1866551992},{"$f":"AL3+AI4","v":11127715.129194133},{"$f":"AM3/(1+B4)^A4","v":5.4337731618643312},{"$f":"AN3/(1+B4)^A4","v":4.9610619826891709},{"$f":"AO3/(1+B4)^A4","v":5.9516473862908157},{"$f":"AP3+AM4","v":11.424508072819757},{"$f":"AQ3+AN4","v":10.430632818603982},{"$f":"AR3+AO4","v":12.51333862967644},{"$f":"AS3/(1+B4)^A4","v":2.0513924005858586},{"$f":"AT3/(1+B4)^A4","v":1.8737673395167451},{"$f":"AU3/(1+B4)^A4","v":2.2459878423530375},{"$f":"AV3+AS4","v":4.3130525222317679},{"$f":"AW3+AT4","v":3.939595831333957},{"$f":"AX3+AU4","v":4.7221894385472609},{"$f":"AY3/(1+B4)^A4","v":1.6454103647237834},{"$f":"AZ3/(1+B4)^A4","v":1.50319039661362},{"$f":"BA3/(1+B4)^A4","v":1.8012180945336154},{"$f":"BB3+AY4","v":3.4594752918317546},{"$f":"BC3+AZ4","v":3.1604578088801363},{"$f":"BD3+BA4","v":3.7870610437569265},{"$f":"BE3/(1+B4)^A4","v":808571.67264128174},{"$f":"BF3/(1+B4)^A4","v":738229.96763518755},{"$f":"BG3/(1+B4)^A4","v":885633.85676062375},{"$f":"BH3+BE4","v":1700021.9417282948},{"$f":"BI3+BF4","v":1552128.5069529819},{"$f":"BJ3+BG4","v":1862045.1838392115},{"$f":"BK3/(1+B4)^A4","v":305257.09027136158},{"$f":"BL3/(1+B4)^A4","v":278825.62387529545},{"$f":"BM3/(1+B4)^A4","v":334213.8312229974},{"$f":"BN3+BK4","v":641803.03229553765},{"$f":"BO3+BL4","v":586230.87419780868},{"$f":"BP3+BM4","v":702684.58014635206},{"$f":"BQ3/(1+B4)^A4","v":244845.00385907508},{"$f":"BR3/(1+B4)^A4","v":223681.98617830579},{"$f":"BS3/(1+B4)^A4","v":268029.94606221118},{"$f":"BT3+BQ4","v":514786.62061370537},{"$f":"BU3+BR4","v":470291.37593988795},{"$f":"BV3+BS4","v":563532.96159579908}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":93.189529593766849},{"$f":"D4/(1+B5)^A5","v":85.063610706418558},{"$f":"E4/(1+B5)^A5","v":102.09180253954518},{"$f":"F4+C5","v":320.00413722832394},292.10049103471596,350.57371071799844,{"$f":"I4/(1+B5)^A5","v":35.02502165973678},{"$f":"J4/(1+B5)^A5","v":31.971641705561691},{"$f":"K4/(1+B5)^A5","v":1.7720698849678076},{"$f":"L4+I5","v":120.27265172907478},109.78763026662699,6.0851224071995755,{"$f":"O4/(1+B5)^A5","v":28.046178682314135},{"$f":"P4/(1+B5)^A5","v":25.601413303502934},{"$f":"Q4/(1+B5)^A5","v":30.724518079037882},{"$f":"R4+O5","v":96.307957030246129},87.912861152173548,105.50512426125809,{"$f":"U4/(1+B5)^A5","v":13867051.783669507},{"$f":"V4/(1+B5)^A5","v":12657875.833410243},{"$f":"W4/(1+B5)^A5","v":15191752.964903127},{"$f":"X4+U5","v":47618160.122470059},43465962.891657591,52167060.202059686,{"$f":"AA4/(1+B5)^A5","v":5211892.2715562517},{"$f":"AB4/(1+B5)^A5","v":4757534.5972087197},{"$f":"AC4/(1+B5)^A5","v":5709659.4887934811},{"$f":"AD4+AA5","v":17897151.074340045},16336929.27467582,19606437.18820833,{"$f":"AG4/(1+B5)^A5","v":4173406.7530662958},{"$f":"AH4/(1+B5)^A5","v":3809613.8650167254},{"$f":"AI4/(1+B5)^A5","v":4571956.5823283866},{"$f":"AJ4+AG5","v":14331088.83733617},13081858.051671924,15699671.71152252,{"$f":"AM4/(1+B5)^A5","v":4.6938975591096694},{"$f":"AN4/(1+B5)^A5","v":4.285551869292016},{"$f":"AO4/(1+B5)^A5","v":5.1412567854795936},{"$f":"AP4+AM5","v":16.118405631929427},14.716184687895998,17.654595415156034,{"$f":"AS4/(1+B5)^A5","v":1.7720698849678076},{"$f":"AT4/(1+B5)^A5","v":1.6186306787748579},{"$f":"AU4/(1+B5)^A5","v":1.9401687440691391},{"$f":"AV4+AS5","v":6.0851224071995755},5.5582265101088151,6.6623581826163996,{"$f":"AY4/(1+B5)^A5","v":1.4213673380617931},{"$f":"AZ4/(1+B5)^A5","v":1.2985123823462865},{"$f":"BA4/(1+B5)^A5","v":1.5559599132133595},{"$f":"BB4+AY5","v":4.8808426298935474},4.458970191226423,5.3430209569702862,{"$f":"BE4/(1+B5)^A5","v":698474.61193502357},{"$f":"BF4/(1+B5)^A5","v":637710.80240594968},{"$f":"BG4/(1+B5)^A5","v":765043.8240022664},{"$f":"BH4+BE5","v":2398496.5536633185},2189839.3093589316,2627089.0078414781,{"$f":"BK4/(1+B5)^A5","v":263692.55179471895},{"$f":"BL4/(1+B5)^A5","v":240860.0573374758},{"$f":"BM4/(1+B5)^A5","v":288706.47335967812},{"$f":"BN4+BK5","v":905495.5840902566},827090.9315352845,991391.05350603024,{"$f":"BQ4/(1+B5)^A5","v":211506.32014605339},{"$f":"BR4/(1+B5)^A5","v":193224.90977501849},{"$f":"BS4/(1+B5)^A5","v":231534.34494090156},{"$f":"BT4+BQ5","v":726292.9407597587},663516.28571490641,795067.30653670058]
[4,0.05,76.667256621483304,69.982043042903769,83.991178605247967,396.67139384980726,362.0825340776197,434.5648893232464,28.815171999104717,26.303148754324951,1.457886279867181,149.0878237281795,136.09077902095194,7.5430086870667568,23.073660610395162,21.062346082961675,25.277137060412386,119.38161764064129,108.97520723513523,130.78226132167049,11408457.820492085,10413665.773754962,12498292.760652713,59026617.94296214,53879628.665412553,64665352.9627124,4287836.6701580118,3914035.487031613,4697350.9916493483,22184987.744498059,20250964.761707433,24303788.179857679,3433472.0640607942,3134178.7547507267,3761359.9949225984,17764560.901396964,16216036.806422651,19461031.706445117,3.8616811382990992,3.5257341287155177,4.2297246809546172,19.980086770228525,18.241918816611516,21.884320096110653,1.457886279867181,1.3316514652021394,1.5961816272595382,7.5430086870667568,6.889877975310954,8.2585398098759377,1.1693624266117866,1.0682893505041924,1.2800920712775927,6.0502050565053338,5.527259541730615,6.6231130282478787,574636.79181824322,524646.25534089166,629403.44733090955,2973133.3454815615,2714485.564699823,3256492.4551723879,216940.51494570181,198156.16525005593,237519.53012144373,1122436.0990359583,1025247.0967853405,1228910.583627474,174006.7730182822,158966.61146334582,190483.87858219698,900299.71377804084,822482.89717825223,985551.18511889759]
[5,0.05,60.07080167428439,54.832761907037074,65.809286189737591,456.74219552409164,416.91529598465678,500.37417551298398,22.5774412525878,20.609205309525851,1.1422920480112952,171.66526498076729,156.6999843304778,8.6853007350780516,18.078816844457204,16.502899283214923,19.805298300242729,137.46043448509849,125.47810651835016,150.58755962191321,8938825.2214072738,8159379.6225940231,9792739.414154714,67965443.164369419,62039008.288006574,74458092.376867115,3359632.2286117892,3066749.2205753876,3680497.4150438281,25544619.973109849,23317713.982282821,27984285.594901506,2690215.2040301012,2455711.0647367253,2947123.9775295258,20454776.105427064,18671747.871159375,22408155.683974642,3.0257282184150482,2.7625049458594817,3.314099964485397,23.005814988643571,21.004423762470999,25.19842006059605,1.1422920480112952,1.0433837676019388,1.2506500713940525,8.6853007350780516,7.9332617429128929,9.5091898812699895,0.91622605933538781,0.83703265947962968,1.0029856333348015,6.9664311158407219,6.3642922012102447,7.62609866158268,450242.96260508202,411074.0691992811,493154.07024922018,3423376.3080866435,3125559.6338991043,3749646.5254216082,169978.57002709917,155260.54052046678,186102.76689744447,1292414.6690630575,1180507.6373058073,1415013.3505249184,136338.85980256193,124554.49967635632,149249.10315955221,1036638.5735806028,947037.39685460855,1134800.2882784498]
[9,0.05,13.899028830107969,12.687064552804364,15.226784736444683,568.8857657289534,519.28019728546064,623.23067318329902,5.2239107542012855,4.7685053433428557,0.26430061968872842,213.81410930424175,195.17441447088021,10.817796139004857,4.1830305161870589,3.8183987315748578,4.5824993905783655,171.21099231867473,156.28665231379003,187.56121068794022,2068242.5737098509,1887896.4396904032,2265819.0609987802,84652947.67282024,77271399.66669865,92739732.198219791,777343.13347819028,709576.61032407463,851584.10167732183,31816571.440225519,29042894.8843637,34855246.340369143,622455.13024368347,568196.16079474427,681898.0267932862,25477022.008439317,23256208.183248915,27910013.41626453,0.70008527550290878,0.63918134627215639,0.7668079943731011,28.654415563719905,26.16162424427997,31.385369321709359,0.26430061968872842,0.24141547411667338,0.28937222268042267,10.817796139004857,9.8811095746619273,11.843974172040237,0.21199404800103289,0.19367048119202435,0.23206825687948632,8.6768937456841897,7.9269121129784557,9.4985289713399705,104176.06796281881,95113.269339911334,114104.73056851637,4263915.3366803462,3892975.9568675784,4670294.4368424704,39329.207859041315,35923.787742555076,43059.983392526585,1609740.2776759393,1470356.7959754411,1762440.5218492672,31545.737533765507,28819.102353722232,34532.876703232163,1291163.6684648397,1179562.7817250162,1413426.9556723519]
[16,0.05,0.163967675686012,0.14967006050778628,0.17963129164807159,587.92477938402192,536.65905146413081,644.0884587209456,6.1626788089113788E-2,5.6254343177600495E-2,3.117970242558075E-3,220.96986884671082,201.7063556198552,11.179837485116497,4.9347461570631419E-2,4.5045878565450996E-2,5.4060019810741301E-2,176.9409448276397,161.51712895209093,193.83835922385612,24399.181533565126,22271.627387474677,26730.003189305302,87486044.796667993,79857457.047683418,95843471.35651429,9170.3635099165531,8370.9177769288654,10046.18865893138,32881382.997483805,30014879.253804877,36021753.838011898,7343.1404576846135,6703.0441448840447,8044.3918690184155,26329666.597441509,24034528.351971429,28844083.415123645,8.2589479314952707E-3,7.5404606301034171E-3,9.0460798428197275E-3,29.613398618071102,27.037180553176853,32.43574975145998,3.117970242558075E-3,2.8479928093824987E-3,3.4137414448859316E-3,11.179837485116497,10.2118026442594,12.240358823540188,2.5009064830990931E-3,2.2847422678380805E-3,2.7377231277200074E-3,8.9672850833826807,8.1922036654365122,9.8164181393993601,1228.9713140942329,1122.0569358615935,1346.1003415986827,4406616.6437082887,4023262.9615119682,4826596.1144601172,463.96902100453792,423.7950758994611,507.98120345333638,1663613.7773732201,1519565.5208246706,1821424.4711466064,372.14695533316194,339.980676783761,407.38641505045547,1334375.3010908228,1219039.4451628798,1460730.3981745662]
[19,0.05,1.1763487372293508E-2,1.0737737541424141E-2,1.2887237817637303E-2,{"$f":"F20+C21","v":588.03780717188488},536.76222348128442,644.21228390442172,4.4212735250911579E-3,4.0358397033911373E-3,2.2369167228884391E-4,{"$f":"L20+I21","v":221.01235002174531},201.74513340907768,11.181986794592678,3.5403212164358553E-3,3.2317139427728973E-3,3.8784129721236471E-3,{"$f":"R20+O21","v":176.97496149827097},161.54818041382143,193.87562440082147,1750.4636975766789,1597.8271719523741,1917.6831876356384,{"$f":"X20+U21","v":87502863.877031669},79872809.541796565,95861897.141458914,657.90683985067506,600.55242688184592,720.74092002939369,{"$f":"AD20+AA21","v":32887704.401364721},30020649.576002538,36028678.97417561,526.81688439839013,480.89463258151272,577.12656944768503,{"$f":"AJ20+AG21","v":26334728.442213215},24039148.959347088,28849628.653316811,5.9251940538949987E-4,5.4097317067149857E-4,6.4899039127409408E-4,{"$f":"AP20+AM21","v":29.619091756129365},27.042378416602823,32.441985482918568,2.2369167228884391E-4,2.0432275635661647E-4,2.4491110343047003E-4,{"$f":"AV20+AS21","v":11.181986794592678},10.213765850273925,12.242712016889046,1.7942183854310074E-4,1.6391362934317253E-4,1.9641170924104034E-4,{"$f":"BB20+AY21","v":8.9690090324857863},8.1937786061270526,9.8183053332478636,88.169747322287535,80.4994188078756,96.572902579645103,{"$f":"BH20+BE21","v":4407463.8101293407},4024036.428677287,4827524.0213979697,33.286400486482428,30.404212311517036,36.443954256134887,{"$f":"BN20+BK21","v":1663933.6049969376},1519857.6553550637,1821774.6376746255,26.698835556358318,24.39113917689544,29.227010317978074,{"$f":"BT20+BQ21","v":1334631.8330380209},1219273.8039390978,1461011.2217277817]
[25,0.05,1.6217380863056697E-5,1.4803261465385147E-5,1.7766605883699256E-5,588.0446243548007,536.76844622107285,644.21975232383704,6.0952568219719219E-6,5.5638899843847083E-6,3.0838584941626555E-7,221.0149122407019,201.74747226120598,11.182116428518272,4.8807582077853144E-6,4.4553059982739121E-6,5.3468583186727062E-6,176.9770131872429,161.55005325852997,193.87787202092062,2.4132245457599151,2.2027967541261786,2.6437567061802594,87503878.306752741,79873735.5155112,95863008.478314295,0.90700363392222716,0.82793368384234778,0.99362796369693152,32888085.671912044,30020997.608487722,36029096.658364937,0.72628037834258952,0.66297103611831187,0.79563832447908223,26335033.743434738,24039427.647679023,28849963.110035721,8.1685919845382826E-7,7.4579652001314415E-7,8.9471123814401158E-7,29.619435133313349,27.042691921683442,32.442361586200519,3.0838584941626555E-7,2.816834714023027E-7,3.376393850073921E-7,11.182116428518272,10.213884259514304,12.242853947911486,2.4735456406037014E-7,2.2597463418587067E-7,2.7077714234880621E-7,8.9691130111320607,8.1938735974470802,9.8184191578737021,0.12155259130832291,0.11097812177168162,0.1331373505678039,4407514.9063116312,4024083.0797464186,4827579.9873815896,4.5889302820263378E-2,4.1915860092513933E-2,5.0242370108680136E-2,1663952.8951507451,1519875.2752215352,1821795.757695796,3.6807552991249111E-2,3.3626116235496481E-2,4.0292945689856766E-2,1334647.3055624403,1219287.9391059945,1461028.1593814821]
[36,0.05,9.6478320208933108E-13,8.806562612384739E-13,1.056947669878165E-12,588.04463054717576,536.76845187348681,644.21975910776166,3.6261104329460259E-13,3.3099966267892613E-13,1.83460874349093E-14,221.01491456808867,201.7474743856979,11.182116546271001,2.9035968089383317E-13,2.6504923474383605E-13,3.1808829880528143E-13,176.97701505089069,161.55005495972492,193.87787406254211,1.4356439700584237E-7,1.3104590216778522E-7,1.5727891464546758E-7,87503879.228208065,79873736.356617689,95863009.48779501,5.3958273387754164E-8,4.9254347379523799E-8,5.9111614667989045E-8,32888086.018238422,30020997.924622372,36029097.037767574,4.3206921940658168E-8,3.9440605392438721E-8,4.7333074118309653E-8,26335034.020754527,24039427.900825042,28849963.413838852,4.859551858559898E-14,4.4367950704324874E-14,5.3226990262544209E-14,29.619435445219366,27.04269220645519,32.442361927833204,1.83460874349093E-14,1.6757544501790127E-14,2.008640049645515E-14,11.182116546271001,10.213884367071111,12.242854076834259,1.4715294065098147E-14,1.3443387252343112E-14,1.6108719444518268E-14,8.9691131055808668,8.193873683732269,9.8184192612660883,7.2312477122520916E-9,6.6021652071234568E-9,7.9204330516219579E-9,4407514.952724752,4024083.1221218295,4827580.0382181853,2.7299863578733231E-9,2.49360350230819E-9,2.9889533410682563E-9,1663952.9126729202,1519875.2912265079,1821795.7768801274,2.1897067803880131E-9,2.0004409077801983E-9,2.397055202226068E-9,1334647.3196168782,1219287.9519456469,1461028.174766768]
[39,0.05,3.7055240759236382E-15,3.3824106509784652E-15,4.0595079073135539E-15,588.04463054717587,536.76845187348692,644.21975910776189,1.392710764671384E-15,1.2712982735636366E-15,7.0463362693126574E-17,221.01491456808873,201.74747438569796,11.182116546271004,1.1152088737651767E-15,1.0179969121782883E-15,1.2217085112385966E-15,176.97701505089074,161.55005495972497,193.87787406254216,5.5139986724328476E-10,5.0331903010154169E-10,6.0407436986030407E-10,87503879.228208095,79873736.356617704,95863009.48779504,2.0724208371434689E-10,1.8917531903901514E-10,2.2703495546419454E-10,32888086.018238429,30020997.924622379,36029097.037767582,1.6594846298208847E-10,1.5148285390353762E-10,1.8179612305960777E-10,26335034.020754535,24039427.90082505,28849963.41383886,1.866448998189113E-16,1.704077239096108E-16,2.0443338304365334E-16,29.619435445219374,27.042692206455197,32.442361927833211,7.0463362693126574E-17,6.4362112099662755E-17,7.7147529597397991E-17,11.182116546271004,10.213884367071115,12.242854076834263,5.6518268896506528E-17,5.163314931027363E-17,6.187011507320459E-17,8.9691131055808686,8.1938736837322708,9.8184192612660901,2.7773661936370245E-11,2.5357491792188287E-11,3.0420674096488872E-11,4407514.9527247529,4024083.1221218305,4827580.0382181862,1.0485288460801812E-11,9.5773929247525865E-12,1.1479924757350105E-11,1663952.9126729206,1519875.2912265083,1821795.7768801278,8.4101911977419831E-12,7.6832618252361629E-12,9.2065717395691828E-12,1334647.3196168786,1219287.9519456471,1461028.1747667685]
[44,0.05,1.3155181206552856E-19,1.2008078781003462E-19,1.4411878329742766E-19,588.04463054717587,536.76845187348692,644.21975910776189,4.9443377244828898E-20,4.5133046806985821E-20,2.5015579055982326E-21,221.01491456808873,201.74747438569796,11.182116546271004,3.9591632700105432E-20,3.6140458334705553E-20,4.3372533864661508E-20,176.97701505089074,161.55005495972497,193.87787406254216,1.9575544571374905E-14,1.7868600797153907E-14,2.1445570545283085E-14,87503879.228208095,79873736.356617704,95863009.48779504,7.3574131729430775E-15,6.7160151999427381E-15,8.0600906056957006E-15,32888086.018238429,30020997.924622379,36029097.037767582,5.8914260351530653E-15,5.3778746324569182E-15,6.454042376993064E-15,26335034.020754535,24039427.90082505,28849963.41383886,6.626181420194018E-21,6.0497366663806728E-21,7.2576999730801653E-21,29.619435445219374,27.042692206455197,32.442361927833211,2.5015579055982326E-21,2.2849541121831317E-21,2.7388561258739061E-21,11.182116546271004,10.213884367071115,12.242854076834263,2.0064855971254127E-21,1.8330563275920453E-21,2.1964843794879618E-21,8.9691131055808686,8.1938736837322708,9.8184192612660901,9.8600777665010515E-16,9.0023001506680255E-16,1.0799807853496365E-15,4407514.9527247529,4024083.1221218305,4827580.0382181862,3.7224389014513054E-16,3.4001220024477286E-16,4.0755501064418157E-16,1663952.9126729206,1519875.2912265083,1821795.7768801278,2.9857474117334966E-16,2.7276762880882883E-16,3.2684747701975798E-16,1334647.3196168786,1219287.9519456471,1461028.1747667685]
[50,0.05,1.2026703375424852E-25,1.0978001696846609E-25,1.3175598498650234E-25,588.04463054717587,536.76845187348692,644.21975910776189,4.5202025169108707E-26,4.1261443522070523E-26,2.2869692507232669E-27,221.01491456808873,201.74747438569796,11.182116546271004,3.6195383032485768E-26,3.3040257326664289E-26,3.9651950911251587E-26,176.97701505089074,161.55005495972497,193.87787406254216,1.789631509257069E-20,1.6335796379163821E-20,1.9605926487458267E-20,87503879.228208095,79873736.356617704,95863009.48779504,6.7262795131513217E-21,6.1399019448186724E-21,7.3686798662617215E-21,32888086.018238429,30020997.924622379,36029097.037767582,5.3860476925811735E-21,4.9165497593118561E-21,5.9004016760980099E-21,26335034.020754535,24039427.90082505,28849963.41383886,6.057774286889268E-27,5.5307781203157827E-27,6.6351199115816878E-27,29.619435445219374,27.042692206455197,32.442361927833211,2.2869692507232669E-27,2.0889461651805448E-27,2.5039115536806868E-27,11.182116546271004,10.213884367071115,12.242854076834263,1.8343652379086366E-27,1.6758130789877505E-27,2.0080655436123724E-27,8.9691131055808686,8.1938736837322708,9.8184192612660901,9.0142605179213001E-22,8.230064786541775E-22,9.8733786731030149E-22,4407514.9527247529,4024083.1221218305,4827580.0382181862,3.4031206258563004E-22,3.1084527169663888E-22,3.7259412433970382E-22,1663952.9126729206,1519875.2912265083,1821795.7768801278,2.7296240098140512E-22,2.4936907448053203E-22,2.9880984483623545E-22,1334647.3196168786,1219287.9519456471,1461028.1747667685]

{"sheet":"Mifflin","index":259,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Mifflin"]
[null,"Number of households",{"$f":"'WTP Values '!C45","v":18695},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA45","v":0.43169873943887438}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU45","v":9.0535255321249994E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV45","v":190.75178512700001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW45","v":454.63535166599996}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!X3:X52), \"NULL\")))))","v":30715144.141911},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!Y3:Y52), \"NULL\")))))","v":28036934.667687424},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!Z3:Z52), \"NULL\")))))","v":33649230.991169244},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AD3:AD52), \"NULL\")))))","v":11544266.03392902},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AE3:AE52), \"NULL\")))))","v":10537960.920976385},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AF3:AF52), \"NULL\")))))","v":12646714.003989918},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":9244242.6250927858},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AK3:AK52), \"NULL\")))))","v":8438519.1522235423},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!AL3:AL52), \"NULL\")))))","v":10126945.292168405}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BH3:BH52), \"NULL\")))))","v":1548000.9020693789},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BI3:BI52), \"NULL\")))))","v":1413414.8558154914},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1695445.3615889896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BN3:BN52), \"NULL\")))))","v":585061.51502803003},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BO3:BO52), \"NULL\")))))","v":534492.42109387089},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BP3:BP52), \"NULL\")))))","v":640462.00364520063},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BT3:BT52), \"NULL\")))))","v":469480.16865989444},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BU3:BU52), \"NULL\")))))","v":428990.75301444333},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!BV3:BV52), \"NULL\")))))","v":513837.96185077616}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!F3:F52), \"NULL\")))))","v":268.70396771661353},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!G3:G52), \"NULL\")))))","v":245.27430354915361},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!H3:H52), \"NULL\")))))","v":294.37211286280711},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!L3:L52), \"NULL\")))))","v":100.99220349938639},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!M3:M52), \"NULL\")))))","v":92.188787981146092},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!N3:N52), \"NULL\")))))","v":5.1182683603888117},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!R3:R52), \"NULL\")))))","v":80.871008139209451},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!S3:S52), \"NULL\")))))","v":73.822332311998892},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Mifflin NPV 1%'!A3:A52,'Mifflin NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Mifflin NPV 2%'!A3:A52,'Mifflin NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Mifflin NPV 3%'!A3:A52,'Mifflin NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Mifflin NPV 4%'!A3:A52,'Mifflin NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Mifflin NPV 5%'!A3:A52,'Mifflin NPV 5%'!T3:T52), \"NULL\")))))","v":88.593117723374263}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Mifflin NPV 1%","index":260,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU45","v":51.0726512590442},{"$f":"'WTP Values '!CV45","v":46.619367307527696},{"$f":"'WTP Values '!CW45","v":55.951404024245804},{"$f":"C3","v":51.0726512590442},{"$f":"D3","v":46.619367307527696},{"$f":"E3","v":55.951404024245804},{"$f":"'WTP Values '!CC45","v":19.195621237146614},{"$f":"'WTP Values '!CD45","v":17.522353162721576},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"I3","v":19.195621237146614},{"$f":"J3","v":17.522353162721576},{"$f":"K3","v":0.97283094567485084},{"$f":"'WTP Values '!CI45","v":15.371179036764925},{"$f":"'WTP Values '!CJ45","v":14.031434910839534},{"$f":"'WTP Values '!CK45","v":16.838922937711381},{"$f":"O3","v":15.371179036764925},{"$f":"P3","v":14.031434910839534},{"$f":"Q3","v":16.838922937711381},{"$f":"'WTP Values '!BH45","v":5838037.5193622578},{"$f":"'WTP Values '!BI45","v":5328989.3663407667},{"$f":"'WTP Values '!BJ45","v":6395720.3689655578},{"$f":"U3","v":5838037.5193622578},{"$f":"V3","v":5328989.3663407667},{"$f":"W3","v":6395720.3689655578},{"$f":"'WTP Values '!AV45","v":2194222.4307394638},{"$f":"'WTP Values '!AW45","v":2002953.6879264589},{"$f":"'WTP Values '!AX45","v":2403765.0779308258},{"$f":"AA3","v":2194222.4307394638},{"$f":"AB3","v":2002953.6879264589},{"$f":"AC3","v":2403765.0779308258},{"$f":"'WTP Values '!BB45","v":1757056.2271833709},{"$f":"'WTP Values '!BC45","v":1603912.1024770476},{"$f":"'WTP Values '!BD45","v":1924831.8125760157},{"$f":"AG3","v":1757056.2271833709},{"$f":"AH3","v":1603912.1024770476},{"$f":"AI3","v":1924831.8125760157},{"$f":"'WTP Values '!CX45","v":2.5739911834630362},{"$f":"'WTP Values '!CY45","v":2.3502036546498717},{"$f":"'WTP Values '!CZ45","v":2.8191594765477519},{"$f":"AM3","v":2.5739911834630362},{"$f":"AN3","v":2.3502036546498717},{"$f":"AO3","v":2.8191594765477519},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"'WTP Values '!CG45","v":0.88874546370372587},{"$f":"'WTP Values '!CH45","v":1.064949993583358},{"$f":"AS3","v":0.97283094567485084},{"$f":"AT3","v":0.88874546370372587},{"$f":"AU3","v":1.064949993583358},{"$f":"'WTP Values '!CL45","v":0.78064412838898145},{"$f":"'WTP Values '!CM45","v":0.71331897453691329},{"$f":"'WTP Values '!CN45","v":0.85440155865828837},{"$f":"AY3","v":0.78064412838898145},{"$f":"AZ3","v":0.71331897453691329},{"$f":"BA3","v":0.85440155865828837},{"$f":"'WTP Values '!BK45","v":294229.03908682044},{"$f":"'WTP Values '!BL45","v":268648.22514101502},{"$f":"'WTP Values '!BM45","v":322253.85585865605},{"$f":"BE3","v":294229.03908682044},{"$f":"BF3","v":268648.22514101502},{"$f":"BG3","v":322253.85585865605},{"$f":"'WTP Values '!AY45","v":111202.83401854344},{"$f":"'WTP Values '!AZ45","v":101591.1497515326},{"$f":"'WTP Values '!BA45","v":121732.82305729651},{"$f":"BK3","v":111202.83401854344},{"$f":"BL3","v":101591.1497515326},{"$f":"BM3","v":121732.82305729651},{"$f":"'WTP Values '!BE45","v":89234.249612167303},{"$f":"'WTP Values '!BF45","v":81538.413102884704},{"$f":"'WTP Values '!BG45","v":97665.349910053381},{"$f":"BQ3","v":89234.249612167303},{"$f":"BR3","v":81538.413102884704},{"$f":"BS3","v":97665.349910053381}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":50.066318261978431},{"$f":"D3/(1+B4)^A4","v":45.700781597419564},{"$f":"E3/(1+B4)^A4","v":54.84894032373866},{"$f":"F3+C4","v":101.13896952102263},{"$f":"G3+D4","v":92.32014890494726},{"$f":"H3+E4","v":110.80034434798446},{"$f":"I3/(1+B4)^A4","v":18.817391664686419},{"$f":"J3/(1+B4)^A4","v":17.177093581728826},{"$f":"K3/(1+B4)^A4","v":0.9536623327858551},{"$f":"L3+I4","v":38.013012901833036},{"$f":"M3+J4","v":34.699446744450398},{"$f":"N3+K4","v":1.9264932784607058},{"$f":"O3/(1+B4)^A4","v":15.068306084467135},{"$f":"P3/(1+B4)^A4","v":13.754960210606347},{"$f":"Q3/(1+B4)^A4","v":16.50712963210605},{"$f":"R3+O4","v":30.43948512123206},{"$f":"S3+P4","v":27.786395121445882},{"$f":"T3+Q4","v":33.346052569817431},{"$f":"U3/(1+B4)^A4","v":5723005.1165202018},{"$f":"V3/(1+B4)^A4","v":5223987.2231553439},{"$f":"W3/(1+B4)^A4","v":6269699.4108083108},{"$f":"X3+U4","v":11561042.63588246},{"$f":"Y3+V4","v":10552976.58949611},{"$f":"Z3+W4","v":12665419.779773869},{"$f":"AA3/(1+B4)^A4","v":2150987.5803739475},{"$f":"AB3/(1+B4)^A4","v":1963487.5874193304},{"$f":"AC3/(1+B4)^A4","v":2356401.4095979077},{"$f":"AD3+AA4","v":4345210.0111134108},{"$f":"AE3+AB4","v":3966441.2753457893},{"$f":"AF3+AC4","v":4760166.4875287339},{"$f":"AG3/(1+B4)^A4","v":1722435.2780936877},{"$f":"AH3/(1+B4)^A4","v":1572308.6976541982},{"$f":"AI3/(1+B4)^A4","v":1886905.0216410309},{"$f":"AJ3+AG4","v":3479491.5052770586},{"$f":"AK3+AH4","v":3176220.8001312455},{"$f":"AL3+AI4","v":3811736.8342170464},{"$f":"AM3/(1+B4)^A4","v":2.5232733883570595},{"$f":"AN3/(1+B4)^A4","v":2.3038953579549766},{"$f":"AO3/(1+B4)^A4","v":2.7636108975078444},{"$f":"AP3+AM4","v":5.0972645718200962},{"$f":"AQ3+AN4","v":4.6540990126048483},{"$f":"AR3+AO4","v":5.5827703740555963},{"$f":"AS3/(1+B4)^A4","v":0.9536623327858551},{"$f":"AT3/(1+B4)^A4","v":0.87123366699708449},{"$f":"AU3/(1+B4)^A4","v":1.0439662715256917},{"$f":"AV3+AS4","v":1.9264932784607058},{"$f":"AW3+AT4","v":1.7599791307008104},{"$f":"AX3+AU4","v":2.1089162651090496},{"$f":"AY3/(1+B4)^A4","v":0.76526235505242768},{"$f":"AZ3/(1+B4)^A4","v":0.69926377270553208},{"$f":"BA3/(1+B4)^A4","v":0.83756647255983563},{"$f":"BB3+AY4","v":1.5459064834414091},{"$f":"BC3+AZ4","v":1.4125827472424453},{"$f":"BD3+BA4","v":1.691968031218124},{"$f":"BE3/(1+B4)^A4","v":288431.56463760458},{"$f":"BF3/(1+B4)^A4","v":263354.79378591804},{"$f":"BG3/(1+B4)^A4","v":315904.18180438783},{"$f":"BH3+BE4","v":582660.60372442496},{"$f":"BI3+BF4","v":532003.01892693306},{"$f":"BJ3+BG4","v":638158.03766304394},{"$f":"BK3/(1+B4)^A4","v":109011.69887123168},{"$f":"BL3/(1+B4)^A4","v":99589.40275613431},{"$f":"BM3/(1+B4)^A4","v":119334.20552621949},{"$f":"BN3+BK4","v":220214.53288977512},{"$f":"BO3+BL4","v":201180.55250766693},{"$f":"BP3+BM4","v":241067.02858351602},{"$f":"BQ3/(1+B4)^A4","v":87475.982366598662},{"$f":"BR3/(1+B4)^A4","v":79931.784239667395},{"$f":"BS3/(1+B4)^A4","v":95740.956680769901},{"$f":"BT3+BQ4","v":176710.23197876598},{"$f":"BU3+BR4","v":161470.1973425521},{"$f":"BV3+BS4","v":193406.30659082328}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":48.593875248086178},{"$f":"D4/(1+B5)^A5","v":44.356728371048426},{"$f":"E4/(1+B5)^A5","v":53.235841102492053},{"$f":"F4+C5","v":149.73284476910879},136.67687727599568,164.03618545047652,{"$f":"I4/(1+B5)^A5","v":18.263974959440414},{"$f":"J4/(1+B5)^A5","v":16.671917800457173},{"$f":"K4/(1+B5)^A5","v":0.92561526465164568},{"$f":"L4+I5","v":56.276987861273454},51.371364544907571,2.8521085431123514,{"$f":"O4/(1+B5)^A5","v":14.625149431541983},{"$f":"P4/(1+B5)^A5","v":13.35042886555128},{"$f":"Q4/(1+B5)^A5","v":16.021657391486617},{"$f":"R4+O5","v":45.064634552774045},41.136823986997157,49.367709961304044,{"$f":"U4/(1+B5)^A5","v":5554692.3826340092},{"$f":"V4/(1+B5)^A5","v":5070350.53169447},{"$f":"W4/(1+B5)^A5","v":6085308.4785983041},{"$f":"X4+U5","v":17115735.01851647},15623327.12119058,18750728.258372173,{"$f":"AA4/(1+B5)^A5","v":2087727.3538256758},{"$f":"AB4/(1+B5)^A5","v":1905741.7079274217},{"$f":"AC4/(1+B5)^A5","v":2287099.9927185434},{"$f":"AD4+AA5","v":6432937.3649390861},5872182.9832732109,7047266.4802472778,{"$f":"AG4/(1+B5)^A5","v":1671778.7113607458},{"$f":"AH4/(1+B5)^A5","v":1526067.3314441103},{"$f":"AI4/(1+B5)^A5","v":1831411.4240799835},{"$f":"AJ4+AG5","v":5151270.2166378042},4702288.1315753553,5643148.2582970299,{"$f":"AM4/(1+B5)^A5","v":2.449064291267367},{"$f":"AN4/(1+B5)^A5","v":2.2361381362873343},{"$f":"AO4/(1+B5)^A5","v":2.6823335098265892},{"$f":"AP4+AM5","v":7.5463288630874636},6.890237148892183,8.2651038838821851,{"$f":"AS4/(1+B5)^A5","v":0.92561526465164568},{"$f":"AT4/(1+B5)^A5","v":0.84561081373024438},{"$f":"AU4/(1+B5)^A5","v":1.0132633779115925},{"$f":"AV4+AS5","v":2.8521085431123514},2.6055899444310548,3.1221796430206421,{"$f":"AY4/(1+B5)^A5","v":0.74275610239379342},{"$f":"AZ4/(1+B5)^A5","v":0.67869852859070523},{"$f":"BA4/(1+B5)^A5","v":0.81293376650108629},{"$f":"BB4+AY5","v":2.2886625858352025},2.0912812758331505,2.5049017977192101,{"$f":"BE4/(1+B5)^A5","v":279948.8349886146},{"$f":"BF4/(1+B5)^A5","v":255609.56825812851},{"$f":"BG4/(1+B5)^A5","v":306613.48654848232},{"$f":"BH4+BE5","v":862609.4387130395},787612.58718506154,944771.52421152627,{"$f":"BK4/(1+B5)^A5","v":105805.6809332726},{"$f":"BL4/(1+B5)^A5","v":96660.493153102172},{"$f":"BM4/(1+B5)^A5","v":115824.60419452131},{"$f":"BN4+BK5","v":326020.2138230477},297841.0456607691,356891.63277803734,{"$f":"BQ4/(1+B5)^A5","v":84903.326665313027},{"$f":"BR4/(1+B5)^A5","v":77581.002289299344},{"$f":"BS4/(1+B5)^A5","v":92925.229307522663},{"$f":"BT4+BQ5","v":261613.55864407902},239051.19963185146,286331.53589834593]
[4,0.01,46.697758975660854,42.625944110140829,51.158596921505278,196.43060374476966,179.30282138613651,215.1947823719818,17.551320948148579,16.021385311072532,0.88949807588349161,73.828308809422026,67.392749855980099,3.741606618995843,14.054481138835879,12.829499730210802,15.396497839256469,59.11911569160992,53.966323717207956,64.764207800560513,5337950.1993597057,4872507.2005963819,5847861.8380476004,22453685.217876174,20495834.321786962,24598590.096419774,2006264.9516655963,1831380.3229793643,2197858.1388693126,8439202.3166046832,7703563.3062525755,9245124.6191165894,1606546.4819424881,1466520.7098751331,1759950.3812021476,6757816.6985802921,6168808.8414504882,7403098.6394991772,2.3535026462826787,2.1488847965205653,2.5776697802909574,9.8998315093701414,9.0391219454127487,10.842773664173142,0.88949807588349161,0.81261537107688486,0.9737261899573042,3.741606618995843,3.4182053155079397,4.0959058329779463,0.71377401514510153,0.65221594580507647,0.78121337097392718,3.0024366009803041,2.743497221638227,3.2861151686931374,269025.32788492192,245635.77095780027,294649.5339264379,1131634.7665979615,1033248.3581428619,1239421.0581379642,101677.17971149525,92888.834008147023,111305.16803843692,427697.39353454293,390729.87966891611,468196.80081647425,81590.428106569598,74553.81830529304,89299.318871087817,343203.98675064859,313605.0179371445,375630.85476943373]
[5,0.01,44.431315353471383,40.557123222641991,48.675649596916529,240.86191909824103,219.85994460877851,263.87043196889834,16.699479654336923,15.243798391412293,0.84632689839536646,90.527788463758952,82.636548247392398,4.5879335173912095,13.372356560718563,12.20682878245562,14.64923940336398,72.491472252328478,66.173152499663573,79.413447203924491,5078876.4568443643,4636023.4139842717,5564039.8847672259,27532561.674720537,25131857.735771235,30162629.981187001,1908892.2617578274,1742495.5382730307,2091186.6053613799,10348094.57836251,9446058.8445256054,11336311.224477969,1528573.8531136129,1395344.135610881,1674532.3996042612,8286390.5516939051,7564152.9770613695,9077631.0391034391,2.239277013629652,2.0445901505091282,2.4525643499276732,12.139108522999793,11.083712095921877,13.295338014100816,0.84632689839536646,0.77317564280148166,0.92646705886842617,4.5879335173912095,4.1913809583094217,5.0223728918463726,0.67913148411586399,0.62056109334351317,0.74329771718129378,3.6815680850961678,3.3640583149817402,4.0294128858744314,255968.3685796583,233714.00771517731,280348.9214003263,1387603.1351776198,1266962.3658580391,1519769.9795382905,96742.347708112808,88380.538320550768,105903.04824187611,524439.74124265579,479110.41798946686,574099.84905835032,77630.49278054625,70935.399997554268,84965.237832493891,420834.47953119484,384540.41793469875,460596.09260192764]
[9,0.01,32.964611128167327,30.090259198394474,36.113579974127965,390.77588389944094,356.70214914103855,428.10503907641817,12.389726670672365,11.309723380715278,0.62790932185921722,146.87285016589971,134.07005268691884,7.443492031628149,9.9212577972181091,9.0565260272073207,10.868606441505912,117.61061794505287,107.35973646345234,128.84087339666891,3768134.8399423012,3439572.0182326352,4128088.7059904332,44669000.250165991,40774083.165572219,48936039.519068182,1416250.9165846298,1292797.373986572,1551499.2678870664,16788813.361091223,15325344.945167722,18392102.228072315,1134083.9731551586,1035237.7924095773,1242373.9638434679,13443891.85429275,12272129.096323099,14727605.369497165,1.6613709356857489,1.5169282901445473,1.8196136985590203,19.694565585901795,17.982283822143749,21.570439543342598,0.62790932185921722,0.57363672886921047,0.68736714354931794,7.443492031628149,6.8001226797275454,8.148329189735291,0.50386321225634179,0.46040849703858711,0.55146961111565407,5.9729990858481603,5.4578692491031218,6.5373446660579928,189908.79887783012,173397.77853176676,207997.28976380322,2251256.0046052947,2055527.6659718256,2465684.3194696931,71775.364885179559,65571.546866379751,78571.898554163286,850854.31604696333,777311.73851064697,931423.18554228777,57595.841712995149,52628.598940582218,63037.657163160809,682764.49149725656,623880.77897943533,747273.98121300398]
[16,0.01,13.329164957114314,12.166927342122245,14.602443292764338,539.06635136351042,492.06241731760429,590.56106306356412,5.0097575829080299,4.5730607279051325,0.25389369516996313,202.60772149814946,184.94655659879206,10.268126197689579,4.0116378514830897,3.6619855421833623,4.3946961045446908,162.24114462898194,148.10028920206881,177.73302394039996,1523636.6862317906,1390783.0623162652,1669183.2069795183,61619859.300501645,56246910.69194404,67506141.910520226,572657.8121739357,522739.65517121018,627345.17304340831,23159782.20553479,21140961.157942634,25371482.352127351,458564.25530493149,418596.02866891969,502351.06484674016,18545539.857019767,16929120.060846038,20316393.150042698,0.67177153009970403,0.61336647742745976,0.73575662858627688,27.168200622158775,24.80614727924355,29.755925636724058,0.25389369516996313,0.23194869658340336,0.27793532909722807,10.268126197689579,9.3806129621046193,11.240432859336121,0.20373593505696128,0.18616512055379988,0.22298547332522087,8.2396149725921148,7.5290052010738506,9.0181167311861081,76789.187568698399,70112.994333859999,84103.22740089822,3105555.9219208686,2835553.1768365861,3401354.8544689231,29022.204287256114,26513.70469006709,31770.367099134615,1173733.9753836018,1072283.6797646126,1284876.8792878352,23288.746591048846,21280.25336059324,25489.132196066719,941857.92531327484,860629.1971098528,1030847.2838744561]
[19,0.01,7.7884091515358627,7.1092981865213556,8.5324026930469525,{"$f":"F20+C21","v":567.51885413546813},518.03400181233826,621.73151219533634,2.9272682820893126,2.6721004757867766,0.1483534779066234,{"$f":"L20+I21","v":213.30157531218359},194.70823510271094,10.81008896046192,2.3440535889281064,2.139747073526169,2.5678796435470752,{"$f":"R20+O21","v":170.80440702813857},155.91718201756581,187.11396441932553,890281.27034542477,812653.12307231978,975326.04680464126,{"$f":"X20+U21","v":64872221.858692378},59215683.234189801,71069188.806278035,334611.60990835022,305443.76390458964,366566.16544423986,{"$f":"AD20+AA21","v":24382180.460840769},22256803.863440298,26710616.523879413,267945.22043017478,244591.25166287954,293530.4382025724,{"$f":"AJ20+AG21","v":19524393.4301553},17822657.255738061,21388714.267759748,0.39252507937320086,0.35839822685153166,0.42991242720917783,{"$f":"AP20+AM21","v":28.602167519843722},26.11544245680199,31.326475448485816,0.1483534779066234,0.13553072206468458,0.16240132578752495,{"$f":"AV20+AS21","v":10.81008896046192},9.8757318201669797,11.833715015195633,0.11904562860462055,0.10877876695824862,0.13029339097336012,{"$f":"BB20+AY21","v":8.6745107275479878},7.9263942067348312,9.4941026476561294,44868.948139158761,40967.959243385187,49142.639322896313,{"$f":"BH20+BE21","v":3269470.5091575305},2985216.7283083275,3580882.0280355942,16958.061678722333,15492.311852515611,18563.849922982972,{"$f":"BN20+BK21","v":1235684.9190915001},1128879.9675753023,1352694.0652002783,13607.925752371561,12434.336325936489,14893.640456793613,{"$f":"BT20+BQ21","v":991570.20129374193},906054.13330640539,1085256.5140698031]
[25,0.01,2.032653245428226,1.8554158815218347,2.2268239492659845,591.19142147623984,539.64243773186934,647.6654190304572,0.7639713397253397,0.69737652433773656,3.8717942582407509E-2,222.19889364562002,202.82998079218802,11.261003598824196,0.6117614062498008,0.55844059406417146,0.67017651355614005,177.92906693681013,162.4208602019969,194.91893493411641,232349.5181496384,212089.78314841021,254544.87762718397,67578197.227272481,61685710.861953065,74033654.472239912,87328.408357186432,79716.055733158806,95668.048680709238,25399219.462572899,23185188.32927493,27824780.156977195,69929.521075170283,63834.499680575092,76606.863640024691,20338802.528452404,18566082.872355975,22280888.642490227,0.10244292011065836,9.3536344173935526E-2,0.11220043444229388,29.795232264339258,27.204779957552439,32.633177585691449,3.8717942582407509E-2,3.537140341499475E-2,4.2384211653642118E-2,11.261003598824196,10.287672189810628,12.327327541982013,3.1069051282379977E-2,2.8389560613641136E-2,3.4004541732071548E-2,9.036345295421409,8.2570230471004482,9.8901243527133325,11710.095255592307,10691.998031230389,12825.461960854458,3405847.9356213631,3109737.2504244233,3730249.1729865125,4425.7894567120393,4043.2516260386951,4844.8751291080798,1287228.2894060079,1175968.2481801533,1409118.1665610978,3551.4562609554018,3245.1677352719403,3887.0077344065521,1032930.9634819626,943847.81598106155,1130525.1562023445]
[36,0.01,6.8308514028450368E-2,6.2352347630666771E-2,7.4833735325711651E-2,597.19237704674265,545.12013949672303,654.23962031782992,2.5673708535549164E-2,2.343575039322579E-2,1.3011393507434842E-3,224.45434871506723,204.8888295150949,11.375309692960466,2.0558603733749632E-2,1.8766726316692642E-2,2.2521677950113506E-2,179.73515610962423,164.06953156356911,196.89748168885205,7808.2429237381102,7127.402551354513,8554.1311010002446,68264157.382247165,62311858.665811777,74785141.478090718,2934.7227918810054,2678.9051814856057,3214.9813353944487,25657037.120244171,23420532.212835178,28107218.743558992,2350.0228984505134,2145.1961010748023,2574.4189430242814,20545253.850133803,18754540.00212466,22507053.329523459,3.442654895139328E-3,3.1433441451688294E-3,3.7705619329503515E-3,30.097672148505097,27.48092516179597,32.964424355692046,1.3011393507434842E-3,1.1886769235301235E-3,1.4243464904008646E-3,11.375309692960466,10.392098373094536,12.45245747823472,1.0440938365392409E-3,9.5404796848657714E-4,1.1427427285793069E-3,9.1280697431512809,8.3408368959660812,9.9905151815910216,393.5246741372257,359.31091500783646,431.00723167852198,3440419.3813478877,3141302.991059049,3768113.4902631403,148.73127124399977,135.87586128574196,162.81489303063483,1300294.4461417252,1187905.0472494457,1423421.5803183652,119.34878728997951,109.05578030491729,130.62519293519136,1043415.8463711183,953428.45027862152,1142000.680012831]
[39,0.01,2.1970413292462743E-2,2.0054701330942365E-2,2.4069153263089248E-2,597.29400436725246,545.21290541481301,654.35095566325595,8.2575648921496478E-3,7.5377590814479558E-3,4.1849203856220222E-4,224.49254527435605,204.92369650862383,11.377245488339808,6.6123678310191728E-3,6.0360372230106908E-3,7.243761332557332E-3,179.76574257224314,164.09745212570448,196.93098875332282,2511.4047137817042,2292.4225769249174,2751.3085055343026,68275774.247545958,62322462.597602591,74797868.053034544,943.90975346910977,861.62983993539933,1034.0507280944612,25661403.311165173,23424517.806130044,28112001.894579802,755.84976572912672,689.97028561275954,828.0234019236749,20548750.14241454,18757731.559353232,22510883.471384551,1.107278528091367E-3,1.0110096958197421E-3,1.2127449292374209E-3,30.102794025293214,27.485601733193509,32.97003408255425,4.1849203856220222E-4,3.8232017856943562E-4,4.581197748313209E-4,11.377245488339808,10.393866850310127,12.454576577432761,3.3581718810814763E-4,3.0685527955935952E-4,3.675461308291251E-4,9.1296231140667157,8.342256299389712,9.9922153193145444,126.57133381609752,115.5669892032375,138.62703861590927,3441004.8553368319,3141837.5628623087,3768754.7296561915,47.837191969701877,43.702441362927892,52.366978566702528,1300515.7239836974,1188107.1992051839,1423663.8113426107,38.386754857863799,35.076162895786631,42.013642311096611,1043593.4098510284,953590.70013716596,1142195.0201845928]
[44,0.01,2.7186276668126038E-3,2.481576707829513E-3,2.9783265843358405E-3,597.33196576746889,545.24755676767154,654.39254335428984,1.0217943594169889E-3,9.3272530251502196E-4,5.1784371064440646E-5,224.50681304080689,204.93672056444913,11.37796857641065,8.1821702164872252E-4,7.4690164331215237E-4,8.9634590430002006E-4,179.77716769831025,164.10788144361007,196.94350482752486,310.76221673958332,283.66528015164749,340.44800721379414,68280113.557789087,62326423.541338585,74802621.879096314,116.79976778751519,106.61841860768737,127.95384778900541,25663034.237968538,23426006.566252891,28113788.570734266,93.529150212662685,85.377197177667654,102.45994462062586,20550056.131295063,18758923.718908947,22512314.16489635,1.3701508484455528E-4,1.2510274130410998E-4,1.5006553921052677E-4,30.104707227507323,27.48734859808744,32.972129514033234,5.1784371064440646E-5,4.7308450742534675E-5,5.668792288935506E-5,11.37796857641065,10.394527439126383,12.455368135965957,4.1554152233232085E-5,3.7970394166585091E-5,4.5480304207330555E-5,9.1302033530684898,8.3427864967929555,9.9928503809123743,15.661987116822461,14.30030514382449,17.153764816923243,3441223.5505882585,3142037.2443462466,3768994.2552592685,5.9193931338593995,5.4077574515756126,6.4799107264705338,1300598.3790874234,1188182.7101136465,1423754.2932013287,4.7499922922043325,4.3403383279469523,5.1987847861605978,1043659.7360937247,953651.30620042118,1142267.6131153263]
[50,0.01,1.5949908803454969E-4,1.4559155217111632E-4,1.7473535632320431E-4,597.33634000350764,545.25154959184567,654.39733544245973,5.9947623749791923E-5,5.4722033823894798E-5,3.0381357697667912E-6,224.50845709444687,204.93822130715196,11.378051896780306,4.8003950802253209E-5,4.3819950931149899E-5,5.2587691961133754E-5,179.77848419870028,164.10908319849747,196.94494703625602,18.232099514999614,16.642350125237481,19.973734298615511,68280613.570094764,62326879.955030881,74803169.655447125,6.8525222016141507,6.255192920753939,7.5069205989452321,25663222.167253535,23426178.113881413,28113994.446786784,5.4872590114762483,5.0089923144016133,6.0112195305583818,20550206.618463475,18759061.089692507,22512479.021595109,8.0385340539497314E-6,7.3396491149603084E-6,8.804190784078359E-6,30.104927682970683,27.487549886747253,32.972370967505441,3.0381357697667912E-6,2.7755381297242649E-6,3.3258221101037056E-6,11.378051896780306,10.394603557799313,12.455459346085789,2.4379393567417205E-6,2.2276839582756176E-6,2.6682826534712608E-6,9.1302702131510536,8.3428475906560848,9.9929235581216513,0.9188726696329329,0.83898418930237717,1.0063937324180094,3441248.7505188426,3142060.2533485056,3769021.8554404848,0.34728470474056622,0.317267565679418,0.38016969518635768,1300607.9033128589,1188191.4111240213,1423764.7192921736,0.27867716054916253,0.25464318395633406,0.30500735441006016,1043667.3787686385,953658.28974751232,1142275.97789144]

{"sheet":"Mifflin NPV 2%","index":261,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU45","v":51.0726512590442},{"$f":"'WTP Values '!CV45","v":46.619367307527696},{"$f":"'WTP Values '!CW45","v":55.951404024245804},{"$f":"C3","v":51.0726512590442},{"$f":"D3","v":46.619367307527696},{"$f":"E3","v":55.951404024245804},{"$f":"'WTP Values '!CC45","v":19.195621237146614},{"$f":"'WTP Values '!CD45","v":17.522353162721576},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"I3","v":19.195621237146614},{"$f":"J3","v":17.522353162721576},{"$f":"K3","v":0.97283094567485084},{"$f":"'WTP Values '!CI45","v":15.371179036764925},{"$f":"'WTP Values '!CJ45","v":14.031434910839534},{"$f":"'WTP Values '!CK45","v":16.838922937711381},{"$f":"O3","v":15.371179036764925},{"$f":"P3","v":14.031434910839534},{"$f":"Q3","v":16.838922937711381},{"$f":"'WTP Values '!BH45","v":5838037.5193622578},{"$f":"'WTP Values '!BI45","v":5328989.3663407667},{"$f":"'WTP Values '!BJ45","v":6395720.3689655578},{"$f":"U3","v":5838037.5193622578},{"$f":"V3","v":5328989.3663407667},{"$f":"W3","v":6395720.3689655578},{"$f":"'WTP Values '!AV45","v":2194222.4307394638},{"$f":"'WTP Values '!AW45","v":2002953.6879264589},{"$f":"'WTP Values '!AX45","v":2403765.0779308258},{"$f":"AA3","v":2194222.4307394638},{"$f":"AB3","v":2002953.6879264589},{"$f":"AC3","v":2403765.0779308258},{"$f":"'WTP Values '!BB45","v":1757056.2271833709},{"$f":"'WTP Values '!BC45","v":1603912.1024770476},{"$f":"'WTP Values '!BD45","v":1924831.8125760157},{"$f":"AG3","v":1757056.2271833709},{"$f":"AH3","v":1603912.1024770476},{"$f":"AI3","v":1924831.8125760157},{"$f":"'WTP Values '!CX45","v":2.5739911834630362},{"$f":"'WTP Values '!CY45","v":2.3502036546498717},{"$f":"'WTP Values '!CZ45","v":2.8191594765477519},{"$f":"AM3","v":2.5739911834630362},{"$f":"AN3","v":2.3502036546498717},{"$f":"AO3","v":2.8191594765477519},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"'WTP Values '!CG45","v":0.88874546370372587},{"$f":"'WTP Values '!CH45","v":1.064949993583358},{"$f":"AS3","v":0.97283094567485084},{"$f":"AT3","v":0.88874546370372587},{"$f":"AU3","v":1.064949993583358},{"$f":"'WTP Values '!CL45","v":0.78064412838898145},{"$f":"'WTP Values '!CM45","v":0.71331897453691329},{"$f":"'WTP Values '!CN45","v":0.85440155865828837},{"$f":"AY3","v":0.78064412838898145},{"$f":"AZ3","v":0.71331897453691329},{"$f":"BA3","v":0.85440155865828837},{"$f":"'WTP Values '!BK45","v":294229.03908682044},{"$f":"'WTP Values '!BL45","v":268648.22514101502},{"$f":"'WTP Values '!BM45","v":322253.85585865605},{"$f":"BE3","v":294229.03908682044},{"$f":"BF3","v":268648.22514101502},{"$f":"BG3","v":322253.85585865605},{"$f":"'WTP Values '!AY45","v":111202.83401854344},{"$f":"'WTP Values '!AZ45","v":101591.1497515326},{"$f":"'WTP Values '!BA45","v":121732.82305729651},{"$f":"BK3","v":111202.83401854344},{"$f":"BL3","v":101591.1497515326},{"$f":"BM3","v":121732.82305729651},{"$f":"'WTP Values '!BE45","v":89234.249612167303},{"$f":"'WTP Values '!BF45","v":81538.413102884704},{"$f":"'WTP Values '!BG45","v":97665.349910053381},{"$f":"BQ3","v":89234.249612167303},{"$f":"BR3","v":81538.413102884704},{"$f":"BS3","v":97665.349910053381}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":49.089437965248173},{"$f":"D3/(1+B4)^A4","v":44.809080457062379},{"$f":"E3/(1+B4)^A4","v":53.778742814538454},{"$f":"F3+C4","v":100.16208922429237},{"$f":"G3+D4","v":91.428447764590075},{"$f":"H3+E4","v":109.73014683878426},{"$f":"I3/(1+B4)^A4","v":18.4502318696142},{"$f":"J3/(1+B4)^A4","v":16.841938833834657},{"$f":"K3/(1+B4)^A4","v":0.93505473440489317},{"$f":"L3+I4","v":37.645853106760811},{"$f":"M3+J4","v":34.364291996556233},{"$f":"N3+K4","v":1.9078856800797439},{"$f":"O3/(1+B4)^A4","v":14.774297420958213},{"$f":"P3/(1+B4)^A4","v":13.486577192271756},{"$f":"Q3/(1+B4)^A4","v":16.185047037400405},{"$f":"R3+O4","v":30.145476457723138},{"$f":"S3+P4","v":27.518012103111289},{"$f":"T3+Q4","v":33.023969975111783},{"$f":"U3/(1+B4)^A4","v":5611339.407307053},{"$f":"V3/(1+B4)^A4","v":5122058.2144759391},{"$f":"W3/(1+B4)^A4","v":6147366.7521775831},{"$f":"X3+U4","v":11449376.926669311},{"$f":"Y3+V4","v":10451047.580816705},{"$f":"Z3+W4","v":12543087.12114314},{"$f":"AA3/(1+B4)^A4","v":2109018.0995189003},{"$f":"AB3/(1+B4)^A4","v":1925176.5551004026},{"$f":"AC3/(1+B4)^A4","v":2310423.9503372028},{"$f":"AD3+AA4","v":4303240.530258364},{"$f":"AE3+AB4","v":3928130.2430268615},{"$f":"AF3+AC4","v":4714189.0282680281},{"$f":"AG3/(1+B4)^A4","v":1688827.5924484534},{"$f":"AH3/(1+B4)^A4","v":1541630.2407507186},{"$f":"AI3/(1+B4)^A4","v":1850088.2473817915},{"$f":"AJ3+AG4","v":3445883.8196318243},{"$f":"AK3+AH4","v":3145542.3432277665},{"$f":"AL3+AI4","v":3774920.059957807},{"$f":"AM3/(1+B4)^A4","v":2.474039968726486},{"$f":"AN3/(1+B4)^A4","v":2.2589423824008765},{"$f":"AO3/(1+B4)^A4","v":2.7096880781889197},{"$f":"AP3+AM4","v":5.0480311521895223},{"$f":"AQ3+AN4","v":4.6091460370507482},{"$f":"AR3+AO4","v":5.5288475547366716},{"$f":"AS3/(1+B4)^A4","v":0.93505473440489317},{"$f":"AT3/(1+B4)^A4","v":0.85423439417889835},{"$f":"AU3/(1+B4)^A4","v":1.0235966874119165},{"$f":"AV3+AS4","v":1.9078856800797439},{"$f":"AW3+AT4","v":1.7429798578826241},{"$f":"AX3+AU4","v":2.0885466809952744},{"$f":"AY3/(1+B4)^A4","v":0.75033076546422672},{"$f":"AZ3/(1+B4)^A4","v":0.6856199293895745},{"$f":"BA3/(1+B4)^A4","v":0.82122410482342212},{"$f":"BB3+AY4","v":1.5309748938532082},{"$f":"BC3+AZ4","v":1.3989389039264877},{"$f":"BD3+BA4","v":1.6756256634817106},{"$f":"BE3/(1+B4)^A4","v":282803.76690390275},{"$f":"BF3/(1+B4)^A4","v":258216.28714053732},{"$f":"BG3/(1+B4)^A4","v":309740.34588490584},{"$f":"BH3+BE4","v":577032.80599072319},{"$f":"BI3+BF4","v":526864.51228155231},{"$f":"BJ3+BG4","v":631994.20174356189},{"$f":"BK3/(1+B4)^A4","v":106884.69244381337},{"$f":"BL3/(1+B4)^A4","v":97646.24159124626},{"$f":"BM3/(1+B4)^A4","v":117005.78917464102},{"$f":"BN3+BK4","v":218087.52646235679},{"$f":"BO3+BL4","v":199237.39134277886},{"$f":"BP3+BM4","v":238738.61223193753},{"$f":"BQ3/(1+B4)^A4","v":85769.174944413011},{"$f":"BR3/(1+B4)^A4","v":78372.177146179063},{"$f":"BS3/(1+B4)^A4","v":93872.885342227397},{"$f":"BT3+BQ4","v":175003.42455658031},{"$f":"BU3+BR4","v":159910.59024906377},{"$f":"BV3+BS4","v":191538.23525228078}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":46.258073785014979},{"$f":"D4/(1+B5)^A5","v":42.224597305205371},{"$f":"E4/(1+B5)^A5","v":50.676910478000977},{"$f":"F4+C5","v":146.42016300930734},133.65304506979544,160.40705731678526,{"$f":"I4/(1+B5)^A5","v":17.386065568309135},{"$f":"J4/(1+B5)^A5","v":15.870535120197603},{"$f":"K4/(1+B5)^A5","v":0.88112296025368564},{"$f":"L4+I5","v":55.031918675069946},50.234827116753834,2.7890086403334298,{"$f":"O4/(1+B5)^A5","v":13.922150437009723},{"$f":"P4/(1+B5)^A5","v":12.708702904870448},{"$f":"Q4/(1+B5)^A5","v":15.251531309036878},{"$f":"R4+O5","v":44.067626894732861},40.226715007981738,48.27550128414866,{"$f":"U4/(1+B5)^A5","v":5287690.4502294119},{"$f":"V4/(1+B5)^A5","v":4826629.8543508332},{"$f":"W4/(1+B5)^A5","v":5792800.9892288633},{"$f":"X4+U5","v":16737067.376898723},15277677.435167538,18335888.110372003,{"$f":"AA4/(1+B5)^A5","v":1987374.8591406213},{"$f":"AB4/(1+B5)^A5","v":1814136.8658174484},{"$f":"AC4/(1+B5)^A5","v":2177164.090675158},{"$f":"AD4+AA5","v":6290615.3893989855},5742267.10884431,6891353.1189431865,{"$f":"AG4/(1+B5)^A5","v":1591419.9595634914},{"$f":"AH4/(1+B5)^A5","v":1452712.6074725396},{"$f":"AI4/(1+B5)^A5","v":1743379.4763908598},{"$f":"AJ4+AG5","v":5037303.7791953161},4598254.9507003063,5518299.536348667,{"$f":"AM4/(1+B5)^A5","v":2.3313431190930394},{"$f":"AN4/(1+B5)^A5","v":2.1286518593912565},{"$f":"AO4/(1+B5)^A5","v":2.5533995957332776},{"$f":"AP4+AM5","v":7.3793742712825612},6.7377978964420047,8.08224715046995,{"$f":"AS4/(1+B5)^A5","v":0.88112296025368564},{"$f":"AT4/(1+B5)^A5","v":0.80496414857303977},{"$f":"AU4/(1+B5)^A5","v":0.96455802011661851},{"$f":"AV4+AS5","v":2.7890086403334298},2.5479440064556638,3.0531047011118928,{"$f":"AY4/(1+B5)^A5","v":0.70705343859472114},{"$f":"AZ4/(1+B5)^A5","v":0.64607497247436374},{"$f":"BA4/(1+B5)^A5","v":0.77385781564351397},{"$f":"BB4+AY5","v":2.2380283324479295},2.0450138764008514,2.4494834791252247,{"$f":"BE4/(1+B5)^A5","v":266492.30584758386},{"$f":"BF4/(1+B5)^A5","v":243322.97451634111},{"$f":"BG4/(1+B5)^A5","v":291875.24583767354},{"$f":"BH4+BE5","v":843525.111838307},770187.48679789342,923869.44758123544,{"$f":"BK4/(1+B5)^A5","v":100719.83291099707},{"$f":"BL4/(1+B5)^A5","v":92014.234336007896},{"$f":"BM4/(1+B5)^A5","v":110257.16841056704},{"$f":"BN4+BK5","v":318807.35937335389},291251.62567878678,348995.78064250457,{"$f":"BQ4/(1+B5)^A5","v":80822.209165793145},{"$f":"BR4/(1+B5)^A5","v":73851.852931921982},{"$f":"BS4/(1+B5)^A5","v":88458.516466354762},{"$f":"BT4+BQ5","v":255825.63372237346},233762.44318098575,279996.75171863555]
[4,0.02,42.73530988308309,39.00900108622546,46.817631950256335,189.15547289239043,172.66204615602089,207.22468926704158,16.062037151879462,14.661921279387711,0.81402141659730953,71.093955826949411,64.896748396141547,3.6030300569307392,12.861915001684469,11.740877049394438,14.090057439753895,56.929541896417334,51.96759205737618,62.365558723902552,4885008.6366885221,4459059.9140650379,5351652.6977809519,21622076.013587244,19736737.349232577,23687540.808152955,1836027.173417151,1675982.0456715259,2011363.0868794199,8126642.5628161365,7418249.1545158364,8902716.2058226056,1470226.0505300318,1342081.8977445567,1610613.1550921951,6507529.8297253475,5940336.8484448632,7128912.6914408617,2.1538006770724913,1.966545283901447,2.3589465373361391,9.5331749483550521,8.7043431803434519,10.44119368780609,0.81402141659730953,0.74366244677453019,0.8911025150219285,3.6030300569307392,3.2916064532301941,3.9442072161338215,0.65320808520205198,0.59687340819064705,0.71492500337712983,2.8912364176499814,2.6418872845914985,3.1644084825023544,246197.69782854925,224792.81705408782,269647.61083749909,1089722.8096668562,994980.30385198118,1193517.0584187345,93049.556944979413,85006.929520652731,101860.58072273743,411856.9163183333,376258.55519943952,450856.36136524199,74667.228259176205,68227.696534738934,81721.995830532935,330492.86198154965,301990.13971572468,361718.74754916847]
[5,0.02,38.706686828737254,35.331654144483053,42.404171700624616,227.86215972112768,207.99370030050395,249.62886096766618,14.547881917089981,13.279753834042308,0.73728427687357645,85.641837744039393,78.176502230183857,4.340314333804316,11.649432690439218,10.634074078061499,12.761799135458327,68.578974586856546,62.601666135437682,75.127357859360885,4424502.8285340285,4038707.9470462417,4847156.7318895953,26046578.842121273,23775445.296278819,28534697.540042549,1662946.3786488476,1517988.5754864702,1821753.5175412963,9789588.9414649848,8936237.7300023064,10724469.723363902,1331629.0313796045,1215564.9241022477,1458781.9572843697,7839158.8611049522,7155901.7725471109,8587694.6487252321,1.9507636314570886,1.7811606525552595,2.1365705576069374,11.48393857981214,10.485503832898711,12.577764245413027,0.73728427687357645,0.67355799015719198,0.80709900257228606,4.340314333804316,3.9651644433873861,4.7513062187061079,0.59163068799750318,0.5406066353664567,0.6475296022764232,3.4828671056474847,3.1824939199579552,3.8119380847787774,222988.84023251283,203601.7802343471,244228.14893255004,1312711.6498993691,1198582.0840863283,1437745.2073512846,84277.850566091074,76993.395115895386,92258.2662677505,496134.76688442437,453251.95031533489,543114.62763299246,67628.409118938842,61795.926835238839,74018.129464505604,398121.27110048849,363786.0665509635,435736.87701367406]
[9,0.02,21.36883500700803,19.505577712675549,23.410108767220663,339.06068870499092,309.49626456844908,371.44971163235857,8.0314621027426529,7.3313655045941326,0.40703318616450695,127.43572922767595,116.3272511730506,6.4584219205896671,6.4313126615224281,5.8707627297536495,7.0454177936955515,102.04605443290571,93.151772369483609,111.79010032888468,2442639.2098429161,2229653.086656054,2675974.1259992537,38757514.505378515,35378049.897754371,42459854.728649609,918064.28558659484,838037.30233016587,1005737.0839313053,14566985.464783663,13297192.139644096,15958095.433001505,735153.6231451974,671078.00826192717,805351.05198583798,11664730.140217433,10648038.209918361,12778557.288970346,1.0769598122081965,0.9833269448722225,1.1795384071063684,17.088191074298351,15.602512305476994,18.715812281591962,0.40703318616450695,0.37185175840560386,0.44557586384488235,6.4584219205896671,5.9001959283141616,7.0699810830127339,0.32662207987057862,0.29845318577519891,0.35748224316955385,5.1825336903418266,4.7355760237724924,5.6721938996263974,123105.64725976293,112402.61581186869,134831.25129511126,1953325.276257687,1783499.5832442841,2139376.1947285989,46527.34788333808,42505.812087213984,50933.103074182458,738252.4415471229,674442.47267243091,808158.84443634783,37335.675942589762,34115.732263267913,40863.254534099833,592407.58769531583,541316.53284164215,648379.90562028135]
[16,0.02,3.525049464134792,3.2176824914019364,3.8617824199665041,405.2764842214321,369.93836844678395,443.99081996323207,1.3248874434290421,1.2093979870624838,6.7145079004246974E-2,152.32289093391051,139.04501744104272,7.719699206629616,1.0609233139639087,0.96845377896332052,1.1622274312159422,121.97481910154615,111.34355607277973,133.62179792972461,402943.07269945083,367808.41893092426,441434.50758071989,46326541.941191278,42287095.374973901,50751919.105408713,151445.87980051228,138244.45471805541,165908.57515675723,17411799.278237376,15894025.641706591,19074581.711783517,121272.53940024562,110702.48671209939,132852.45982347825,13942757.087750547,12727513.490441583,15274105.621846529,0.17765763120330053,0.16221174991310225,0.19457921915411364,20.425375842734052,18.649556090789211,22.37085823721516,6.7145079004246974E-2,6.134147422053525E-2,7.3503162880086237E-2,7.719699206629616,7.0524562171384941,8.4506909007327131,5.3880288150700777E-2,4.9233486160623965E-2,5.8971047757599725E-2,6.1946403795821183,5.6603955150568721,6.7799272461897857,20307.77512029442,18542.179791506303,22242.056245489402,2334793.8197322497,2131802.5497687054,2557178.9697537706,7675.2524257866944,7011.85114076217,8402.0353771970877,882427.14046519948,806155.60352416849,965985.69541216537,6158.9742459696117,5627.8053386513011,6740.8912769924937,708099.97255728231,647031.25012488908,775003.22904801439]
[19,0.02,1.2099180070580879,1.1044191087112265,1.3254963190721247,{"$f":"F20+C21","v":410.76648265713715},374.94966602547709,450.0052545577982,0.45474685999148173,0.4151069132886217,2.3046496509947948E-2,{"$f":"L20+I21","v":154.38630311178642},140.9285635088842,7.8242725984214623,0.36414530767094816,0.33240658835939929,0.39891635894254879,{"$f":"R20+O21","v":123.62712707433496},112.85184972529626,135.431879417723,138303.89741723624,126244.47791155124,151515.47945436431,{"$f":"X20+U21","v":46954095.358896621},42859929.221736826,51439420.027237393,51981.425772806659,47450.243419592989,56945.519389124493,{"$f":"AD20+AA21","v":17647664.803433023},16109330.943907026,19332971.793212973,41624.899359542127,37996.894359027945,45599.525640086467,{"$f":"AJ20+AG21","v":14131629.913047126},12899924.256605756,15481013.299038367,6.0978198822783609E-2,5.5676642036691967E-2,6.6786268802513982E-2,{"$f":"AP20+AM21","v":20.702064192024089},18.902188645973649,22.673900682334146,2.3046496509947948E-2,2.105450008405247E-2,2.5228809198048555E-2,{"$f":"AV20+AS21","v":7.8242725984214623},7.1479909325916964,8.5651665281917708,1.8493564848461548E-2,1.6898622859638349E-2,2.0240888334460569E-2,{"$f":"BB20+AY21","v":6.27855486097374},5.7370729531343185,6.8717702013695856,6970.3256794897852,6364.3127417386504,7634.2373743177068,{"$f":"BH20+BE21","v":2366421.6464556488},2160680.5950516574,2591819.2933114916,2634.4101588245103,2406.7080602232763,2883.8670215100074,{"$f":"BN20+BK21","v":894380.76671638526},817076.03235384717,979071.23124559585,2113.9714267909339,1931.6560203569043,2313.7053316940742,{"$f":"BT20+BQ21","v":717692.11000668397},655796.13209888758,785501.65834453201]
[25,0.02,8.3508897957825887E-2,7.6227332855631186E-2,9.1486147166296092E-2,412.9063093491398,376.90291035624318,452.3494897763469,3.1386762496416983E-2,2.865080167514468E-2,1.5906759913543746E-3,155.1905555185096,141.66270982946804,7.8650319788930716,2.5133416613952731E-2,2.2942800839298037E-2,2.7533324835491434E-2,124.27114414373659,113.43973459536151,136.13739158281368,9545.775820518973,8713.4311268652709,10457.643112156864,47198695.711627126,43083201.626955353,51707386.009474777,3587.7733493020119,3275.0298058920862,3930.396555866354,17739597.679634664,16193250.099435713,19433684.024676561,2872.9628395008181,2622.5568635495274,3147.292718506028,14205246.530191328,12967124.486942315,15561659.327561051,4.2087332806340959E-3,3.8428182664887694E-3,4.609607984903152E-3,20.809908506027238,19.00065677691822,22.792016984272959,1.5906759913543746E-3,1.4531878100957642E-3,1.7412998572027593E-3,7.8650319788930716,7.1852273246478608,8.6097854850256237,1.2764313042680961E-3,1.1663479374479397E-3,1.3970320869991523E-3,6.3112620555622723,5.7669593785302533,6.9075676627473497,481.09393570946332,439.26674387947008,526.91731684187619,2378749.1668776236,2171936.3381694397,2605320.9891382772,181.82776671557869,166.11170066321159,199.04535300602092,899039.90985059005,821332.4680107109,984171.55671625969,145.90693182167695,133.32346865869914,159.69262489011118,721430.81995131657,659212.40418345435,789593.6120118933]
[36,0.02,9.7515618950043268E-5,8.901273667965152E-5,1.0683087053527647E-4,413.02271728995856,377.00916809726033,452.47701767176289,3.6651179054258838E-5,3.3456322943905456E-5,1.8574757617353888E-6,155.23430736388801,141.70264785891604,7.8672493152631056,2.9348976424963339E-5,2.6790934607011631E-5,3.2151414744348583E-5,124.3061790842677,113.47171590834287,136.17577189588664,11.146862912337484,10.174911300397689,12.21167523196929,47212002.127278127,43095347.788618937,51721963.530317158,4.1895408437355464,3.824341673897973,4.5896313115997467,17744598.886906344,16197815.35517668,19439162.834490344,3.3548371055726709,3.0624312143344499,3.6751795912463967,14209251.321253998,12970780.222458309,15566046.523099186,4.9146527004098552E-6,4.4873637532426213E-6,5.3827650317204026E-6,20.815775305693322,19.006013506228289,22.79844258665338,1.8574757617353888E-6,1.6969270606793633E-6,2.0333633601356383E-6,7.8672493152631056,7.1872530081945607,8.6122127848186043,1.4905236654634807E-6,1.3619763140543699E-6,1.6313524904327426E-6,6.3130413478695591,5.7685852191891147,6.9095150675447083,0.56178651689923498,0.51294376361198801,0.61529572948359545,2379419.7918740711,2172548.6577949603,2606055.4900278263,0.21232524494010638,0.19397316574813422,0.23243069028781274,899293.370217385,821564.02083314012,984449.01768436737,0.17037950582078326,0.15568545250573937,0.1864774358030781,721634.20816382917,659398.25157012697,789816.21690888028]
[39,0.02,1.0201278420392294E-5,9.3117771245996663E-6,1.1175763082440601E-5,413.02279644147353,377.00924034715263,452.47710438428487,3.8341435556050365E-6,3.4999241039343976E-6,1.9431376848769466E-7,155.23433711293109,141.70267501475706,7.8672508229397451,3.0702474443397648E-6,2.8026462428409537E-6,3.3634153887146127E-6,124.30620290625615,113.47173765401894,136.17579799255932,1.1660927070662779,1.0644151592918398,1.2774845749022661,47212011.174968094,43095356.047394842,51721973.442294396,0.43827515079862589,0.40007103077639877,0.48012931016276456,17744602.287474465,16197818.459319796,19439166.559804045,0.3509553416929283,0.32036625308946909,0.38446692600551252,14209254.044309465,12970782.708173649,15566049.506170366,5.1413036266629295E-7,4.6943092310018314E-7,5.6310040741537262E-7,20.815779294820512,19.00601714853342,22.798446955738164,1.9431376848769466E-7,1.7751848977091924E-7,2.1271367592092643E-7,7.8672508229397451,7.1872543855569679,8.6122144352597569,1.5592627178386874E-7,1.4247870988509084E-7,1.7065861998199805E-7,6.3130425576983802,5.7685863246785711,6.9095163916815237,5.8769464147558223E-2,5.3659938817498094E-2,6.4367155896904157E-2,2379420.2478651665,2172549.074141351,2606055.9894513004,2.2211712981298308E-2,2.0291870073606721E-2,2.4314978570608731E-2,899293.54255762137,821564.17827735376,984449.20634379925,1.7823696293176101E-2,1.6286525831615037E-2,1.9507728733410105E-2,721634.34645753179,659398.37793695484,789816.3682689569]
[44,0.02,1.5944779978014778E-7,1.4554473600019942E-7,1.7467916872038773E-7,413.02280454638867,377.009247745359,452.47711326342801,5.9928347094260202E-8,5.4704437500136846E-8,3.0371588320163183E-9,155.23434015915794,141.70267779544656,7.8672509773220227,4.7988514733800548E-8,4.380586026255159E-8,5.2570781952700811E-8,124.30620534556756,113.4717398807212,136.17580066479266,1.8226236832211105E-2,1.6636998639548237E-2,1.9967311578719824E-2,47212012.10142868,43095356.89307262,51721974.45725581,6.850318716275762E-3,6.2531815115991589E-3,7.5045066863755868E-3,17744602.635684043,16197818.777176207,19439166.941266757,5.4854945378380766E-3,5.0073816313859062E-3,6.0092865730703628E-3,14209254.323143462,12970782.962704619,15566049.811629316,8.0359491966652349E-9,7.3372889899234389E-9,8.8013597235230903E-9,20.815779703297057,19.006017521496261,22.798447403121404,3.0371588320163183E-9,2.7746456324225356E-9,3.3247526644248612E-9,7.8672509773220227,7.1872545265953978,8.6122146042607586,2.4371554171249772E-9,2.2269676280257926E-9,2.6674246450573342E-9,6.3130426815817939,5.7685864378778984,6.9095165272697869,9.1857719850627149E-4,8.3871440697904135E-4,1.0060701181678422E-3,2379420.2945575025,2172549.1167741693,2606056.040591002,3.4717303246390254E-4,3.1716554566273619E-4,3.8004744846831799E-4,899293.56020482606,821564.19439924345,984449.22566204832,2.7858754959726083E-4,2.5456130132890702E-4,3.0490927676597973E-4,721634.36061845755,659398.39087659866,789816.38376784616]
[50,0.02,5.6437735342216267E-10,5.151664245074587E-10,6.1828991730414745E-10,413.02280465455897,377.00924784409727,452.47711338193125,2.1212084440587179E-10,1.9363042763428166E-10,1.075024971118813E-11,155.23434019981363,141.70267783255835,7.8672509793824474,1.6985891920406975E-10,1.5505410243006764E-10,1.8607819503755195E-10,124.30620537812322,113.47173991043933,136.17580070045696,6.4513121663592717E-5,5.8887894809605332E-5,7.0675785299589134E-5,47212012.113793455,43095356.904359244,51721974.470801733,2.4247212896765118E-5,2.2133601321879971E-5,2.6562759901581958E-5,17744602.640331335,16197818.781418398,19439166.946357846,1.941631614701177E-5,1.7723999933476599E-5,2.1270317036303515E-5,14209254.32686485,12970782.966101654,15566049.815706046,2.8443840216687355E-11,2.5970880420653779E-11,3.1153067738328468E-11,20.815779708748686,19.006017526473912,22.79844740909229,1.075024971118813E-11,9.8210647050017387E-12,1.1768209483722282E-11,7.8672509793824474,7.1872545284777312,8.6122146065162895,8.6264929719446445E-12,7.8825176502593151E-12,9.441548040840043E-12,6.3130426832351727,5.7685864393886854,6.9095165290793812,3.2513723545996593E-6,2.9686920606025518E-6,3.5610600549621644E-6,2379420.2951806695,2172549.1173431575,2606056.041273525,1.2288447850123247E-6,1.1226310523233564E-6,1.3452062269729755E-6,899293.56044035009,821564.19461441017,984449.22591987438,9.8608136427633214E-7,9.0103867049784056E-7,1.0792490764521349E-6,721634.36080745282,659398.39104929438,789816.38397469826]

{"sheet":"Mifflin NPV 3%","index":262,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU45","v":51.0726512590442},{"$f":"'WTP Values '!CV45","v":46.619367307527696},{"$f":"'WTP Values '!CW45","v":55.951404024245804},{"$f":"C3","v":51.0726512590442},{"$f":"D3","v":46.619367307527696},{"$f":"E3","v":55.951404024245804},{"$f":"'WTP Values '!CC45","v":19.195621237146614},{"$f":"'WTP Values '!CD45","v":17.522353162721576},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"I3","v":19.195621237146614},{"$f":"J3","v":17.522353162721576},{"$f":"K3","v":0.97283094567485084},{"$f":"'WTP Values '!CI45","v":15.371179036764925},{"$f":"'WTP Values '!CJ45","v":14.031434910839534},{"$f":"'WTP Values '!CK45","v":16.838922937711381},{"$f":"O3","v":15.371179036764925},{"$f":"P3","v":14.031434910839534},{"$f":"Q3","v":16.838922937711381},{"$f":"'WTP Values '!BH45","v":5838037.5193622578},{"$f":"'WTP Values '!BI45","v":5328989.3663407667},{"$f":"'WTP Values '!BJ45","v":6395720.3689655578},{"$f":"U3","v":5838037.5193622578},{"$f":"V3","v":5328989.3663407667},{"$f":"W3","v":6395720.3689655578},{"$f":"'WTP Values '!AV45","v":2194222.4307394638},{"$f":"'WTP Values '!AW45","v":2002953.6879264589},{"$f":"'WTP Values '!AX45","v":2403765.0779308258},{"$f":"AA3","v":2194222.4307394638},{"$f":"AB3","v":2002953.6879264589},{"$f":"AC3","v":2403765.0779308258},{"$f":"'WTP Values '!BB45","v":1757056.2271833709},{"$f":"'WTP Values '!BC45","v":1603912.1024770476},{"$f":"'WTP Values '!BD45","v":1924831.8125760157},{"$f":"AG3","v":1757056.2271833709},{"$f":"AH3","v":1603912.1024770476},{"$f":"AI3","v":1924831.8125760157},{"$f":"'WTP Values '!CX45","v":2.5739911834630362},{"$f":"'WTP Values '!CY45","v":2.3502036546498717},{"$f":"'WTP Values '!CZ45","v":2.8191594765477519},{"$f":"AM3","v":2.5739911834630362},{"$f":"AN3","v":2.3502036546498717},{"$f":"AO3","v":2.8191594765477519},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"'WTP Values '!CG45","v":0.88874546370372587},{"$f":"'WTP Values '!CH45","v":1.064949993583358},{"$f":"AS3","v":0.97283094567485084},{"$f":"AT3","v":0.88874546370372587},{"$f":"AU3","v":1.064949993583358},{"$f":"'WTP Values '!CL45","v":0.78064412838898145},{"$f":"'WTP Values '!CM45","v":0.71331897453691329},{"$f":"'WTP Values '!CN45","v":0.85440155865828837},{"$f":"AY3","v":0.78064412838898145},{"$f":"AZ3","v":0.71331897453691329},{"$f":"BA3","v":0.85440155865828837},{"$f":"'WTP Values '!BK45","v":294229.03908682044},{"$f":"'WTP Values '!BL45","v":268648.22514101502},{"$f":"'WTP Values '!BM45","v":322253.85585865605},{"$f":"BE3","v":294229.03908682044},{"$f":"BF3","v":268648.22514101502},{"$f":"BG3","v":322253.85585865605},{"$f":"'WTP Values '!AY45","v":111202.83401854344},{"$f":"'WTP Values '!AZ45","v":101591.1497515326},{"$f":"'WTP Values '!BA45","v":121732.82305729651},{"$f":"BK3","v":111202.83401854344},{"$f":"BL3","v":101591.1497515326},{"$f":"BM3","v":121732.82305729651},{"$f":"'WTP Values '!BE45","v":89234.249612167303},{"$f":"'WTP Values '!BF45","v":81538.413102884704},{"$f":"'WTP Values '!BG45","v":97665.349910053381},{"$f":"BQ3","v":89234.249612167303},{"$f":"BR3","v":81538.413102884704},{"$f":"BS3","v":97665.349910053381}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":48.140872145389956},{"$f":"D3/(1+B4)^A4","v":43.943224910479493},{"$f":"E3/(1+B4)^A4","v":52.739564543543977},{"$f":"F3+C4","v":99.213523404434156},{"$f":"G3+D4","v":90.562592218007183},{"$f":"H3+E4","v":108.69096856778978},{"$f":"I3/(1+B4)^A4","v":18.093714051415418},{"$f":"J3/(1+B4)^A4","v":16.516498409578261},{"$f":"K3/(1+B4)^A4","v":0.91698646967183606},{"$f":"L3+I4","v":37.289335288562029},{"$f":"M3+J4","v":34.038851572299833},{"$f":"N3+K4","v":1.8898174153466869},{"$f":"O3/(1+B4)^A4","v":14.488810478617141},{"$f":"P3/(1+B4)^A4","v":13.225973146233891},{"$f":"Q3/(1+B4)^A4","v":15.87229987530529},{"$f":"R3+O4","v":29.859989515382068},{"$f":"S3+P4","v":27.257408057073427},{"$f":"T3+Q4","v":32.711222813016668},{"$f":"U3/(1+B4)^A4","v":5502910.2831202354},{"$f":"V3/(1+B4)^A4","v":5023083.5765300849},{"$f":"W3/(1+B4)^A4","v":6028579.8557503615},{"$f":"X3+U4","v":11340947.802482493},{"$f":"Y3+V4","v":10352072.942870852},{"$f":"Z3+W4","v":12424300.224715918},{"$f":"AA3/(1+B4)^A4","v":2068265.0869445412},{"$f":"AB3/(1+B4)^A4","v":1887975.9524238468},{"$f":"AC3/(1+B4)^A4","v":2265779.1289761765},{"$f":"AD3+AA4","v":4262487.5176840052},{"$f":"AE3+AB4","v":3890929.6403503055},{"$f":"AF3+AC4","v":4669544.2069070023},{"$f":"AG3/(1+B4)^A4","v":1656194.011861034},{"$f":"AH3/(1+B4)^A4","v":1511840.986404984},{"$f":"AI3/(1+B4)^A4","v":1814338.5923046619},{"$f":"AJ3+AG4","v":3413250.2390444046},{"$f":"AK3+AH4","v":3115753.0888820319},{"$f":"AL3+AI4","v":3739170.4048806773},{"$f":"AM3/(1+B4)^A4","v":2.4262335596786091},{"$f":"AN3/(1+B4)^A4","v":2.2152923505041682},{"$f":"AO3/(1+B4)^A4","v":2.6573281897895673},{"$f":"AP3+AM4","v":5.0002247431416453},{"$f":"AQ3+AN4","v":4.5654960051540403},{"$f":"AR3+AO4","v":5.4764876663373192},{"$f":"AS3/(1+B4)^A4","v":0.91698646967183606},{"$f":"AT3/(1+B4)^A4","v":0.83772783834831366},{"$f":"AU3/(1+B4)^A4","v":1.0038175073836912},{"$f":"AV3+AS4","v":1.8898174153466869},{"$f":"AW3+AT4","v":1.7264733020520395},{"$f":"AX3+AU4","v":2.0687675009670494},{"$f":"AY3/(1+B4)^A4","v":0.73583196190873923},{"$f":"AZ3/(1+B4)^A4","v":0.67237154730597914},{"$f":"BA3/(1+B4)^A4","v":0.80535541394880616},{"$f":"BB3+AY4","v":1.5164760902977208},{"$f":"BC3+AZ4","v":1.3856905218428923},{"$f":"BD3+BA4","v":1.6597569726070946},{"$f":"BE3/(1+B4)^A4","v":277339.08859159244},{"$f":"BF3/(1+B4)^A4","v":253226.71801396459},{"$f":"BG3/(1+B4)^A4","v":303755.16623494774},{"$f":"BH3+BE4","v":571568.12767841294},{"$f":"BI3+BF4","v":521874.94315497961},{"$f":"BJ3+BG4","v":626009.02209360385},{"$f":"BK3/(1+B4)^A4","v":104819.33642995894},{"$f":"BL3/(1+B4)^A4","v":95759.402159989259},{"$f":"BM3/(1+B4)^A4","v":114744.86102111086},{"$f":"BN3+BK4","v":216022.17044850238},{"$f":"BO3+BL4","v":197350.55191152188},{"$f":"BP3+BM4","v":236477.68407840736},{"$f":"BQ3/(1+B4)^A4","v":84111.838639049209},{"$f":"BR3/(1+B4)^A4","v":76857.774628037238},{"$f":"BS3/(1+B4)^A4","v":92058.959289333012},{"$f":"BT3+BQ4","v":173346.08825121651},{"$f":"BU3+BR4","v":158396.18773092196},{"$f":"BV3+BS4","v":189724.30919938639}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":44.055717617840465},{"$f":"D4/(1+B5)^A5","v":40.214275761905299},{"$f":"E4/(1+B5)^A5","v":48.264172609941895},{"$f":"F4+C5","v":143.26924102227463},130.77686797991248,156.95514117773166,{"$f":"I4/(1+B5)^A5","v":16.558311500873884},{"$f":"J4/(1+B5)^A5","v":15.11493576124527},{"$f":"K4/(1+B5)^A5","v":0.83917251945987981},{"$f":"L4+I5","v":53.847646789435913},49.153787333545104,2.7289899348065667,{"$f":"O4/(1+B5)^A5","v":13.259314063455136},{"$f":"P4/(1+B5)^A5","v":12.103639011604811},{"$f":"Q4/(1+B5)^A5","v":14.52540284563783},{"$f":"R4+O5","v":43.119303578837204},39.361047068678239,47.236625658654496,{"$f":"U4/(1+B5)^A5","v":5035942.4477662174},{"$f":"V4/(1+B5)^A5","v":4596833.0392953455},{"$f":"W4/(1+B5)^A5","v":5517004.5727344174},{"$f":"X4+U5","v":16376890.250248712},14948905.982166197,17941304.797450334,{"$f":"AA4/(1+B5)^A5","v":1892755.5436486343},{"$f":"AB4/(1+B5)^A5","v":1727765.445920021},{"$f":"AC4/(1+B5)^A5","v":2073508.8718190147},{"$f":"AD4+AA5","v":6155243.0613326393},5618695.0862703267,6743053.0787260169,{"$f":"AG4/(1+B5)^A5","v":1515652.1362252731},{"$f":"AH4/(1+B5)^A5","v":1383548.6689767747},{"$f":"AI4/(1+B5)^A5","v":1660376.8299901639},{"$f":"AJ4+AG5","v":4928902.3752696775},4499301.7578588063,5399547.2348708417,{"$f":"AM4/(1+B5)^A5","v":2.2203474057826056},{"$f":"AN4/(1+B5)^A5","v":2.0273063175927457},{"$f":"AO4/(1+B5)^A5","v":2.4318317290499523},{"$f":"AP4+AM5","v":7.2205721489242514},6.5928023227467865,7.9083193953872719,{"$f":"AS4/(1+B5)^A5","v":0.83917251945987981},{"$f":"AT4/(1+B5)^A5","v":0.76663964407241114},{"$f":"AU4/(1+B5)^A5","v":0.9186352193948637},{"$f":"AV4+AS5","v":2.7289899348065667},2.4931129461244508,2.9874027203619131,{"$f":"AY4/(1+B5)^A5","v":0.67339048262625456},{"$f":"AZ4/(1+B5)^A5","v":0.6153152135034452},{"$f":"BA4/(1+B5)^A5","v":0.73701428989016116},{"$f":"BB4+AY5","v":2.1898665729239752},2.0010057353463377,2.3967712624972557,{"$f":"BE4/(1+B5)^A5","v":253804.55373720283},{"$f":"BF4/(1+B5)^A5","v":231738.31891585418},{"$f":"BG4/(1+B5)^A5","v":277979.00686534488},{"$f":"BH4+BE5","v":825372.68141561584},753613.26207083382,903988.02895894879,{"$f":"BK4/(1+B5)^A5","v":95924.541472809724},{"$f":"BL4/(1+B5)^A5","v":87633.418191359102},{"$f":"BM4/(1+B5)^A5","v":105007.80251710708},{"$f":"BN4+BK5","v":311946.71192131209},284983.97010288096,341485.48659551446,{"$f":"BQ4/(1+B5)^A5","v":76974.247583384698},{"$f":"BR4/(1+B5)^A5","v":70335.751407293166},{"$f":"BS4/(1+B5)^A5","v":84246.988762365174},{"$f":"BT4+BQ5","v":250320.3358346012},228731.93913821512,273971.29796175158]
[4,0.03,39.142934490082283,35.729863155762686,42.88209224230053,182.4121755123569,166.50673113567518,199.83723342003219,14.711845303879839,13.429424653944087,0.74559391450687962,68.559492093315754,62.583211987489193,3.4745838493134462,11.780728809626233,10.753926494457925,12.905632294106903,54.900032388463437,50.114973563136161,60.142257952761398,4474369.6388891153,4084226.6168448259,4901787.1061661597,20851259.889137827,19033132.599011023,22843091.903616495,1681688.7854024302,1535097.2205362134,1842285.776349467,7836931.8467350695,7153792.3068065401,8585338.8550754841,1346637.2921819007,1229265.0725468553,1475223.3081055705,6275539.6674515782,5728566.8304056618,6874770.542976412,1.9727499119110457,1.8012354053388049,2.1606509939712977,9.1933220608352961,8.3940377280855909,10.068970389358569,0.74559391450687962,0.68114939417703113,0.81619549419152371,3.4745838493134462,3.1742623403014818,3.8035982145534368,0.59829872200312195,0.5466995975832879,0.65482765069618709,2.7881652949270972,2.5477053329296258,3.0515989131934429,225502.0586975262,205896.49486249173,246980.7471923253,1050874.7401131419,959509.75693332555,1150968.7761512741,85227.712675842791,77861.157027601686,93298.072466538113,397174.4245971549,362845.12713048264,434783.55906205258,68390.622000892821,62492.404130797673,74852.358341260056,318710.95783549402,291224.34326901281,348823.65630301164]
[5,0.03,33.765039137718851,30.820893823004983,36.990469460980457,216.17721465007574,197.32762495868016,236.82770288101264,12.690566993627661,11.584339675717432,0.64315586023700977,81.250059086943409,74.167551663206623,4.117739709550456,10.162160157631185,9.2764314607410068,11.132511784928566,65.062192546094622,59.391405023877169,71.274769737689965,3859630.555087551,3523089.7571059624,4228324.6169599602,24710890.444225378,22556222.356116984,27071416.520576455,1450639.5188884716,1324188.3473182521,1589171.8940250496,9287571.3656235412,8477980.6541247927,10174510.749100534,1161621.1576154118,1060374.849915554,1272540.5845001314,7437160.8250669902,6788941.6803212157,8147311.1274765432,1.701711403407554,1.5537614833890236,1.863796527388017,10.89503346424285,9.9477992114746137,11.932766916746585,0.64315586023700977,0.58756545089505863,0.70405740306438236,4.117739709550456,3.7618277911965405,4.5076556176178189,0.51609773328571196,0.4715878752946317,0.56486008374817598,3.3042630282128092,3.0192932082242576,3.6164589969416188,194520.05672919948,177608.12514229427,213047.76210186427,1245394.7968423413,1137117.8820756199,1364016.5382531383,73518.173627151569,67163.718014324011,80479.736875746094,470692.59822430648,430008.84514480666,515263.29593779868,58994.351307467026,53906.496760511298,64568.301837042185,377705.30914296105,345130.84002952412,413391.95814005384]
[9,0.03,13.910749059276556,12.697800171523651,15.239583646201449,299.50837339877296,273.39271658987809,328.11913216884039,5.2283455721241845,4.772594564130376,0.26497169872271115,112.57001842250392,102.75737335950863,5.7050301276354274,4.1866754330241287,3.8217669373820975,4.5864474555453638,90.142115536003573,82.285374716122661,98.749493016932675,1590116.685319101,1451466.3325137687,1742013.7571226717,34236349.164574787,31251107.934002928,37506801.726551354,597644.27461257554,545548.06620037078,654717.77893313626,12867708.546646094,11746039.930866005,14096541.902087849,478572.53651108989,436860.39828887518,524269.87176068709,10304008.889311083,9405916.7293070089,11287905.190721111,0.70108256672114433,0.64012915860207231,0.7678594917155892,15.094808933876839,13.782438475531139,16.53256387435006,0.26497169872271115,0.24206918611775791,0.29006232800167958,5.7050301276354274,5.2119226560086487,6.2452493157519795,0.21262543272988524,0.19428796056962691,0.23271487548329475,4.5779775933539879,4.183158706494571,5.0105176597387651,80139.687832713258,73172.195941069484,87772.857130462871,1725464.7787248392,1575449.6965575889,1889812.3714033125,30288.514118177973,27670.562541761487,33156.586002131466,652133.3651800513,595766.99591064302,713885.00350615743,24304.89162490634,22208.76291721778,26601.28544128799,523301.69462403748,478170.54482045374,572744.69540686067]
[16,0.03,0.94441541716401123,0.86206703858680811,1.0346313980148589,330.97414447157723,302.1148272125937,362.59069428335135,0.35495789216918455,0.32401647582249532,1.7989207936936227E-2,124.39640707784818,113.55286448211582,6.3043895709876807,0.28423780838552709,0.25946378596085801,0.31137875240019303,99.612272043774126,90.930117212220253,109.12392397379023,107954.69793221852,98541.579326843072,118267.15025395005,37833153.864745215,34534288.957838908,41447193.854518346,40574.699789262973,37037.833284761851,44449.480159624814,14219565.146732694,12980056.193191182,15577497.360447353,32490.793974243774,29658.912940945596,35593.234234587049,11386528.156348476,10394084.16908733,12473790.702342017,4.7597234476372569E-2,4.3459043347264865E-2,5.2130790304806017E-2,16.680640397989873,15.230394834730038,18.269443094832461,1.7989207936936227E-2,1.6434332214303085E-2,1.9692637207094944E-2,6.3043895709876807,5.7594771810528629,6.901363143329009,1.443536475969729E-2,1.3190414444932252E-2,1.5799258204809905E-2,5.0589310748685516,4.6226332785277062,5.5369129649801003,5440.7678834127155,4967.7375143510635,5958.9917932754561,1906738.7748586817,1740963.3979812136,2088352.4081119273,2056.3191510612105,1878.5836589161788,2251.0355745405059,720645.23663404991,658357.12550644344,788884.38278135739,1650.0847125665678,1507.7763250408059,1805.9893094239651,578278.75966631295,528406.21845568076,632916.14658976474]
[19,0.03,0.19140484819279635,0.17471528699543273,0.20968893780579123,{"$f":"F20+C21","v":332.07256573875799},303.1174715486664,363.79404305404927,7.1939382003628261E-2,6.5668479399674212E-2,3.645876117331491E-3,{"$f":"L20+I21","v":124.80924796399455},113.92971833423647,6.3253122795950896,5.7606529474133777E-2,5.2585573743065675E-2,6.3107189643930792E-2,{"$f":"R20+O21","v":99.94286051998202},91.231891765433772,109.48607926855622,21879.198702054902,19971.44020411227,23969.225331505495,{"$f":"X20+U21","v":37958712.738462992},34648899.715421855,41584746.832463048,8223.2819503871524,7506.4645583065467,9008.5844084904347,{"$f":"AD20+AA21","v":14266756.364016961},13023133.787045425,15629195.218651611,6584.9152558079768,6010.9774002547729,7213.6874002117775,{"$f":"AJ20+AG21","v":11424317.225057315},10428579.561838992,12515188.126336236,9.6465403611310195E-3,8.8078523955764706E-3,1.05653569638085E-2,{"$f":"AP20+AM21","v":16.735999314900436},15.280940745561645,18.330074854654523,3.645876117331491E-3,3.3307491655257303E-3,3.9911104442349804E-3,{"$f":"AV20+AS21","v":6.3253122795950896},5.7785914603075499,6.9242670594680567,2.9256180598306223E-3,2.6733037480622516E-3,3.2020385979417594E-3,{"$f":"BB20+AY21","v":5.0757204149866713},4.6379746542464009,5.5552886086877775,1102.681438539033,1006.8122856902667,1207.7099747048392,{"$f":"BH20+BE21","v":1913066.7689218035},1746741.2245989966,2095283.1328732243,416.75458467918941,380.73289943960611,456.21779842957062,{"$f":"BN20+BK21","v":723036.87980990927},660542.04985819559,791502.49479363335,334.42297549787759,305.58130813848106,366.02018913047431,{"$f":"BT20+BQ21","v":580197.92374177428},530159.8679106523,635016.63862930529]
[25,0.03,3.539383311752456E-3,3.2307664980188778E-3,3.8774855189736435E-3,332.29125474368561,303.31709194814653,364.03362248783088,1.3302748103065536E-3,1.214315741162686E-3,6.7418109876725554E-5,124.89144207774886,114.00474764802146,6.3294778638408227,1.0652373280709759E-3,9.7239178580085502E-4,1.1669533765014232E-3,100.0086786783358,91.291973246671063,109.55818218881825,404.58155314105352,369.30403193808638,443.22950507769667,37983710.747854821,34671718.021365754,41612132.795180954,152.0617015600281,138.80659575127407,166.58320632405187,14276151.848843755,13031710.274424301,15639487.948322259,121.7656678279901,111.15263431756486,133.39267548119213,11431840.799190482,10435447.385087546,12523430.102097597,1.78380037353822E-4,1.6287134874390044E-4,1.9537043326480787E-4,16.747020939130383,15.291004129504762,18.342146269892623,6.7418109876725554E-5,6.1590905995341817E-5,7.3802047518971189E-5,6.3294778638408227,5.7823969972495339,6.9288270901038898,5.409938063374414E-5,4.9433683433170888E-5,5.9210840708311964E-5,5.0790630706630742,4.6410290290025937,5.5589470877771818,20.390352274739982,18.617577536228733,22.332498733792072,1914326.6341176077,1747891.5547969276,2096662.9980913894,7.7064621718676181,7.0403633096812248,8.4362004282127678,723513.04144470091,660977.05503025802,792023.74499868741,6.184018376334607,5.6506895860829651,6.7683016465077985,580580.01765646401,530509.00886937033,635434.83384066029]
[36,0.03,1.4840002509664094E-7,1.3546027292251661E-7,1.6257604719355563E-7,332.29418765603344,303.31976912496538,364.03683556879884,5.5776048493932908E-8,5.0914091690895183E-8,2.8267210178827637E-9,124.89254441085988,114.00575389157234,6.3295337299026526,4.4663499908220097E-8,4.0770652033493823E-8,4.89282722739845E-8,100.00956138795998,91.292779019774557,109.55914918551399,1.6963382417611826E-2,1.5484258917626876E-2,1.8583822062644747E-2,37984046.004629351,34672024.045398764,41612500.077606708,6.37567574351618E-3,5.8199128149443724E-3,6.9845365199871839E-3,14276277.85487443,13031825.296602685,15639625.987607563,5.1054171221245771E-3,4.660431569395964E-3,5.5929168008976267E-3,11431941.700392546,10435539.491792297,12523540.638027327,7.4791565898354315E-9,6.8289049566522458E-9,8.1915335655701555E-9,16.747168753867605,15.291139092956801,18.342308163732785,2.8267210178827637E-9,2.5823967596513427E-9,3.0943881290370983E-9,6.3295337299026526,5.7824480345949691,6.9288882462199144,2.2682904722702336E-9,2.0726661160838521E-9,2.482604870156336E-9,5.0791079001510093,4.6410699922574254,5.558996152879927,8.5493107775391926E-4,7.8060179705346264E-4,9.3636181239847458E-4,1914343.5305966539,1747906.9822650016,2096681.5039313978,3.2311820421202647E-4,2.9518986778769002E-4,3.5371482684852187E-4,723519.4274097326,660982.8890320221,792030.73566181317,2.5928485315476031E-4,2.3692332887585496E-4,2.8378280783215789E-4,580585.14204742643,530513.69131707412,635440.44239834533]
[39,0.03,5.1049366611029911E-9,4.6598112966277694E-9,5.5925895093017617E-9,332.29418772701734,303.31976918975982,364.03683564656353,1.9186869718028191E-9,1.751436450703762E-9,9.7238742011686604E-11,124.89254443753913,114.00575391592598,6.3295337312547524,1.5364171127744894E-9,1.4025037807595825E-9,1.6831245866247917E-9,100.00956140932378,91.292779039276297,109.55914920891774,5.8353758864651735E-4,5.3265598147391141E-4,6.3928044816184573E-4,37984046.012743413,34672024.052805319,41612500.086495876,2.1932220578254832E-4,2.0020405167778599E-4,2.4026691719543618E-4,14276277.857924094,13031825.299386512,15639625.990948461,1.7562551637025713E-4,1.6031808592807122E-4,1.9239542581483987E-4,11431941.702834608,10435539.494021511,12523540.640702577,2.572817669317574E-10,2.3491321679831083E-10,2.8178741871709648E-10,16.747168757445095,15.291139096223258,18.342308167651023,9.7238742011686604E-11,8.8834027374811456E-11,1.0644644698217735E-10,6.3295337312547524,5.7824480358302015,6.9288882477000469,7.8028822315778958E-11,7.1299376366897283E-11,8.5401202651014762E-11,5.0791079012359965,4.6410699932488395,5.558996154067426,2.940948964597623E-5,2.6852574512073297E-5,3.2210693637396237E-5,1914343.5310055914,1747906.9826383854,2096681.504379286,1.1115213528283113E-5,1.0154483310054597E-5,1.2167732357045188E-5,723519.42756428907,660982.88917321956,792030.73583100492,8.9193566623487186E-6,8.1501238740443431E-6,9.7620823079356686E-6,580585.14217144961,530513.69143040117,635440.44253408664]
[44,0.03,1.0284262894961498E-11,9.3875257612064176E-12,1.1266674710286416E-11,332.29418772923071,303.31976919178015,364.03683564898836,3.8653332139275448E-12,3.5283949828603699E-12,1.9589445527174329E-13,124.89254443837103,114.00575391668535,6.3295337312969124,3.0952230268566262E-12,2.8254449663225702E-12,3.3907758083883382E-12,100.00956140998993,91.292779039884394,109.5591492096475,1.1755785368424205E-6,1.0730738713745092E-6,1.2878765455798452E-6,37984046.01299642,34672024.053036265,41612500.086773053,4.4184039346792328E-7,4.0332549388496129E-7,4.8403502441613557E-7,14276277.858019184,13031825.299473317,15639625.991052633,3.5381026275551073E-7,3.2297234068817552E-7,3.8759445419649195E-7,11431941.702910755,10435539.494091019,12523540.640785994,5.1831266573143161E-13,4.7324960904273492E-13,5.676810677515963E-13,16.747168757556643,15.291139096325109,18.342308167773201,1.9589445527174329E-13,1.7896255177892326E-13,2.1444404067547496E-13,6.3295337312969124,5.7824480358687174,6.9288882477461984,1.5719468729046384E-13,1.4363773333194412E-13,1.7204687891644723E-13,5.0791079012698281,4.6410699932797526,5.5589961541044532,5.9247536885309426E-8,5.4096447031927805E-8,6.4890764251808098E-8,1914343.5310183424,1747906.9826500278,2096681.5043932514,2.2392398896835183E-8,2.0456938617635368E-8,2.4512773948569397E-8,723519.4275691082,660982.88917762239,792030.73583628051,1.7968686951289471E-8,1.6419012048831979E-8,1.9666418512501397E-8,580585.14217531669,530513.69143393496,635440.44253831927]
[50,0.03,2.257169269783231E-15,2.0603552129997239E-15,2.4727870328131658E-15,332.29418772923435,303.31976919178351,364.03683564899228,8.4835553476799439E-16,7.7440501164858381E-16,4.2994519789739378E-17,124.8925444383724,114.0057539166866,6.3295337312969817,6.793333047494375E-16,6.2012296035056739E-16,7.4420063290760564E-16,100.00956140999104,91.292779039885389,109.55914920964869,2.5801360531900122E-10,2.3551608816422947E-10,2.8266054569468415E-10,37984046.012996845,34672024.053036645,41612500.086773515,9.6974238063608101E-11,8.8521065614074546E-11,1.0623503052864804E-10,14276277.858019341,13031825.299473461,15639625.991052805,7.7653562591921566E-11,7.0885317677795443E-11,8.5068448763532017E-11,11431941.70291088,10435539.494091135,12523540.640786132,1.1375821808304672E-16,1.0386786932406479E-16,1.2459349534854851E-16,16.747168757556828,15.291139096325276,18.342308167773403,4.2994519789739378E-17,3.9278339774382839E-17,4.7065745366930283E-17,6.3295337312969817,5.7824480358687804,6.9288882477462739,3.4500772797149299E-17,3.1525319895995964E-17,3.7760501848175954E-17,5.0791079012698841,4.6410699932798041,5.5589961541045136,1.3003529852721599E-11,1.1872979044978102E-11,1.4242094008865553E-11,1914343.5310183631,1747906.9826500469,2096681.5043932744,4.9146385290701492E-12,4.4898476121405352E-12,5.3800141671758507E-12,723519.42756911612,660982.88917762961,792030.73583628924,3.943731156918987E-12,3.6036116360834128E-12,4.3163458544862867E-12,580585.1421753231,530513.69143394078,635440.44253832626]

{"sheet":"Mifflin NPV 4%","index":263,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU45","v":51.0726512590442},{"$f":"'WTP Values '!CV45","v":46.619367307527696},{"$f":"'WTP Values '!CW45","v":55.951404024245804},{"$f":"C3","v":51.0726512590442},{"$f":"D3","v":46.619367307527696},{"$f":"E3","v":55.951404024245804},{"$f":"'WTP Values '!CC45","v":19.195621237146614},{"$f":"'WTP Values '!CD45","v":17.522353162721576},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"I3","v":19.195621237146614},{"$f":"J3","v":17.522353162721576},{"$f":"K3","v":0.97283094567485084},{"$f":"'WTP Values '!CI45","v":15.371179036764925},{"$f":"'WTP Values '!CJ45","v":14.031434910839534},{"$f":"'WTP Values '!CK45","v":16.838922937711381},{"$f":"O3","v":15.371179036764925},{"$f":"P3","v":14.031434910839534},{"$f":"Q3","v":16.838922937711381},{"$f":"'WTP Values '!BH45","v":5838037.5193622578},{"$f":"'WTP Values '!BI45","v":5328989.3663407667},{"$f":"'WTP Values '!BJ45","v":6395720.3689655578},{"$f":"U3","v":5838037.5193622578},{"$f":"V3","v":5328989.3663407667},{"$f":"W3","v":6395720.3689655578},{"$f":"'WTP Values '!AV45","v":2194222.4307394638},{"$f":"'WTP Values '!AW45","v":2002953.6879264589},{"$f":"'WTP Values '!AX45","v":2403765.0779308258},{"$f":"AA3","v":2194222.4307394638},{"$f":"AB3","v":2002953.6879264589},{"$f":"AC3","v":2403765.0779308258},{"$f":"'WTP Values '!BB45","v":1757056.2271833709},{"$f":"'WTP Values '!BC45","v":1603912.1024770476},{"$f":"'WTP Values '!BD45","v":1924831.8125760157},{"$f":"AG3","v":1757056.2271833709},{"$f":"AH3","v":1603912.1024770476},{"$f":"AI3","v":1924831.8125760157},{"$f":"'WTP Values '!CX45","v":2.5739911834630362},{"$f":"'WTP Values '!CY45","v":2.3502036546498717},{"$f":"'WTP Values '!CZ45","v":2.8191594765477519},{"$f":"AM3","v":2.5739911834630362},{"$f":"AN3","v":2.3502036546498717},{"$f":"AO3","v":2.8191594765477519},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"'WTP Values '!CG45","v":0.88874546370372587},{"$f":"'WTP Values '!CH45","v":1.064949993583358},{"$f":"AS3","v":0.97283094567485084},{"$f":"AT3","v":0.88874546370372587},{"$f":"AU3","v":1.064949993583358},{"$f":"'WTP Values '!CL45","v":0.78064412838898145},{"$f":"'WTP Values '!CM45","v":0.71331897453691329},{"$f":"'WTP Values '!CN45","v":0.85440155865828837},{"$f":"AY3","v":0.78064412838898145},{"$f":"AZ3","v":0.71331897453691329},{"$f":"BA3","v":0.85440155865828837},{"$f":"'WTP Values '!BK45","v":294229.03908682044},{"$f":"'WTP Values '!BL45","v":268648.22514101502},{"$f":"'WTP Values '!BM45","v":322253.85585865605},{"$f":"BE3","v":294229.03908682044},{"$f":"BF3","v":268648.22514101502},{"$f":"BG3","v":322253.85585865605},{"$f":"'WTP Values '!AY45","v":111202.83401854344},{"$f":"'WTP Values '!AZ45","v":101591.1497515326},{"$f":"'WTP Values '!BA45","v":121732.82305729651},{"$f":"BK3","v":111202.83401854344},{"$f":"BL3","v":101591.1497515326},{"$f":"BM3","v":121732.82305729651},{"$f":"'WTP Values '!BE45","v":89234.249612167303},{"$f":"'WTP Values '!BF45","v":81538.413102884704},{"$f":"'WTP Values '!BG45","v":97665.349910053381},{"$f":"BQ3","v":89234.249612167303},{"$f":"BR3","v":81538.413102884704},{"$f":"BS3","v":97665.349910053381}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":47.219537036838197},{"$f":"D3/(1+B4)^A4","v":43.102225691131373},{"$f":"E3/(1+B4)^A4","v":51.730218217682875},{"$f":"F3+C4","v":98.292188295882397},{"$f":"G3+D4","v":89.721592998659077},{"$f":"H3+E4","v":107.68162224192868},{"$f":"I3/(1+B4)^A4","v":17.747430877539397},{"$f":"J3/(1+B4)^A4","v":16.200400483285478},{"$f":"K3/(1+B4)^A4","v":0.89943689503961788},{"$f":"L3+I4","v":36.943052114686012},{"$f":"M3+J4","v":33.72275364600705},{"$f":"N3+K4","v":1.8722678407144686},{"$f":"O3/(1+B4)^A4","v":14.211519079849227},{"$f":"P3/(1+B4)^A4","v":12.972850324370869},{"$f":"Q3/(1+B4)^A4","v":15.568530822588183},{"$f":"R3+O4","v":29.582698116614154},{"$f":"S3+P4","v":27.004285235210403},{"$f":"T3+Q4","v":32.40745376029956},{"$f":"U3/(1+B4)^A4","v":5397593.8603571169},{"$f":"V3/(1+B4)^A4","v":4926950.2277558856},{"$f":"W3/(1+B4)^A4","v":5913203.0038512917},{"$f":"X3+U4","v":11235631.379719375},{"$f":"Y3+V4","v":10255939.594096653},{"$f":"Z3+W4","v":12308923.372816849},{"$f":"AA3/(1+B4)^A4","v":2028681.9810830839},{"$f":"AB3/(1+B4)^A4","v":1851843.2765592257},{"$f":"AC3/(1+B4)^A4","v":2222415.9374360442},{"$f":"AD3+AA4","v":4222904.4118225481},{"$f":"AE3+AB4","v":3854796.9644856844},{"$f":"AF3+AC4","v":4626181.01536687},{"$f":"AG3/(1+B4)^A4","v":1624497.2514639152},{"$f":"AH3/(1+B4)^A4","v":1482906.8994795186},{"$f":"AI3/(1+B4)^A4","v":1779615.2113313752},{"$f":"AJ3+AG4","v":3381553.4786472861},{"$f":"AK3+AH4","v":3086819.0019565662},{"$f":"AL3+AI4","v":3704447.0239073909},{"$f":"AM3/(1+B4)^A4","v":2.3797995409236647},{"$f":"AN3/(1+B4)^A4","v":2.1728953907635646},{"$f":"AO3/(1+B4)^A4","v":2.6064714095300956},{"$f":"AP3+AM4","v":4.9537907243867014},{"$f":"AQ3+AN4","v":4.5230990454134368},{"$f":"AR3+AO4","v":5.4256308860778475},{"$f":"AS3/(1+B4)^A4","v":0.89943689503961788},{"$f":"AT3/(1+B4)^A4","v":0.82169514025862223},{"$f":"AU3/(1+B4)^A4","v":0.9846061331207081},{"$f":"AV3+AS4","v":1.8722678407144686},{"$f":"AW3+AT4","v":1.7104406039623481},{"$f":"AX3+AU4","v":2.0495561267040658},{"$f":"AY3/(1+B4)^A4","v":0.72174937905785996},{"$f":"AZ3/(1+B4)^A4","v":0.65950348977155437},{"$f":"BA3/(1+B4)^A4","v":0.78994226946957125},{"$f":"BB3+AY4","v":1.5023935074468415},{"$f":"BC3+AZ4","v":1.3728224643084677},{"$f":"BD3+BA4","v":1.6443438281278597},{"$f":"BE3/(1+B4)^A4","v":272031.28613796266},{"$f":"BF3/(1+B4)^A4","v":248380.3856703171},{"$f":"BG3/(1+B4)^A4","v":297941.80460304738},{"$f":"BH3+BE4","v":566260.32522478304},{"$f":"BI3+BF4","v":517028.61081133212},{"$f":"BJ3+BG4","v":620195.66046170343},{"$f":"BK3/(1+B4)^A4","v":102813.2710970261},{"$f":"BL3/(1+B4)^A4","v":93926.728690396252},{"$f":"BM3/(1+B4)^A4","v":112548.83788581406},{"$f":"BN3+BK4","v":214016.10511556955},{"$f":"BO3+BL4","v":195517.87844192886},{"$f":"BP3+BM4","v":234281.66094311059},{"$f":"BQ3/(1+B4)^A4","v":82502.079892906157},{"$f":"BR3/(1+B4)^A4","v":75386.846433880084},{"$f":"BS3/(1+B4)^A4","v":90297.106055892538},{"$f":"BT3+BQ4","v":171736.32950507346},{"$f":"BU3+BR4","v":156925.25953676479},{"$f":"BV3+BS4","v":187962.4559659459}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":41.977996483875557},{"$f":"D4/(1+B5)^A5","v":38.317721690027746},{"$f":"E4/(1+B5)^A5","v":45.987975628771899},{"$f":"F4+C5","v":140.27018477975795},128.03931468868683,153.66959787070058,{"$f":"I4/(1+B5)^A5","v":15.777401425896283},{"$f":"J4/(1+B5)^A5","v":14.402097038651318},{"$f":"K4/(1+B5)^A5","v":0.79959612454449414},{"$f":"L4+I5","v":52.720453540582298},48.124850684658369,2.6718639652589626,{"$f":"O4/(1+B5)^A5","v":12.633988713168193},{"$f":"P4/(1+B5)^A5","v":11.5328166999485},{"$f":"Q4/(1+B5)^A5","v":13.840367211136797},{"$f":"R4+O5","v":42.216686829782347},38.537101935158901,46.247820971436354,{"$f":"U4/(1+B5)^A5","v":4798441.2874419633},{"$f":"V4/(1+B5)^A5","v":4380040.811827817},{"$f":"W4/(1+B5)^A5","v":5256815.9385057138},{"$f":"X4+U5","v":16034072.667161338},14635980.405924469,17565739.311322562,{"$f":"AA4/(1+B5)^A5","v":1803490.8940841593},{"$f":"AB4/(1+B5)^A5","v":1646281.9296903675},{"$f":"AC4/(1+B5)^A5","v":1975719.6758328509},{"$f":"AD4+AA5","v":6026395.3059067074},5501078.894176052,6601900.6911997208,{"$f":"AG4/(1+B5)^A5","v":1444172.14122233},{"$f":"AH4/(1+B5)^A5","v":1318298.8338852683},{"$f":"AI4/(1+B5)^A5","v":1582071.4427089631},{"$f":"AJ4+AG5","v":4825725.6198696159},4405117.8358418345,5286518.466616354,{"$f":"AM4/(1+B5)^A5","v":2.1156331262478525},{"$f":"AN4/(1+B5)^A5","v":1.9316960901616236},{"$f":"AO4/(1+B5)^A5","v":2.3171435920521017},{"$f":"AP4+AM5","v":7.0694238506345535},6.4547951355750603,7.7427744781299488,{"$f":"AS4/(1+B5)^A5","v":0.79959612454449414},{"$f":"AT4/(1+B5)^A5","v":0.73048398762750177},{"$f":"AU4/(1+B5)^A5","v":0.87531126706935947},{"$f":"AV4+AS5","v":2.6718639652589626},2.4409245915898499,2.9248673937734253,{"$f":"AY4/(1+B5)^A5","v":0.64163256985543138},{"$f":"AZ4/(1+B5)^A5","v":0.58629620093767276},{"$f":"BA4/(1+B5)^A5","v":0.70225580111868735},{"$f":"BB4+AY5","v":2.1440260773022728},1.9591186652461405,2.3465996292465472,{"$f":"BE4/(1+B5)^A5","v":241834.8228212145},{"$f":"BF4/(1+B5)^A5","v":220809.25842618936},{"$f":"BG4/(1+B5)^A5","v":264869.17938795034},{"$f":"BH4+BE5","v":808095.1480459976},737837.86923752143,885064.83984965377,{"$f":"BK4/(1+B5)^A5","v":91400.623628301808},{"$f":"BL4/(1+B5)^A5","v":83500.519787633209},{"$f":"BM4/(1+B5)^A5","v":100055.50705313181},{"$f":"BN4+BK5","v":305416.72874387132},279018.3982295621,334337.16799624241,{"$f":"BQ4/(1+B5)^A5","v":73344.048607570468},{"$f":"BR4/(1+B5)^A5","v":67018.631971402836},{"$f":"BS4/(1+B5)^A5","v":80273.798482209881},{"$f":"BT4+BQ5","v":245080.37811264393},223943.89150816761,268236.25444815576]
[4,0.04,35.882967325447915,32.754149091346342,39.310714304447103,176.15315210520586,160.79346378003316,192.98031217514767,13.486588862414512,12.310972908255948,0.68349811839176011,66.207042402996805,60.435823592914318,3.3553620836507227,10.799586501438423,9.8583000494935877,11.830803897470132,53.016273331220773,48.395401984652487,58.078624868906488,4101727.7229154631,3744077.24283166,4493548.295706545,20135800.390076801,18380057.648756128,22059287.607029106,1541631.5747470865,1407248.6931158304,1688853.459201812,7568026.8806537939,6908327.5872918824,8290754.1504015326,1234484.3988852205,1126887.3682347275,1352361.2997360663,6060210.0187548362,5532005.2040765621,6638879.7663524207,1.808452062997985,1.6512219136658908,1.9807040537038096,8.877875913632538,8.1060170492409505,9.7234785318337593,0.68349811839176011,0.6244207741040948,0.74821973954642795,3.3553620836507227,3.0653453656939447,3.6730871333198531,0.54847020981359595,0.5011684497463289,0.60029120197119146,2.6924962871158686,2.4602871149924694,2.9468908312177389,206721.42008450531,188748.67952087245,226411.28461542417,1014816.5681305029,926586.54875839385,1111476.1244650779,78129.636140202958,71376.594267629407,85527.866764621343,383546.36488407431,350394.99249719153,419865.03476086375,62694.800136839156,57287.807486233913,68618.37937246864,307775.17824948311,281231.69899440149,336854.63382062438]
[5,0.04,29.493183515745752,26.92152299701474,32.310541672897664,205.64633562095162,187.7149867770479,225.29085384804534,11.084992963737255,10.118722343875572,0.56178563092520006,77.292035366734055,70.554545936789893,3.9171477145759228,8.8764728873246312,8.1028040372458374,9.7240584180848852,61.892746218545405,56.498206021898326,67.802683286991368,3371321.2000105297,3077358.5756841563,3693369.1497734957,23507121.590087332,21457416.224440284,25752656.756802604,1267108.7799207359,1156655.8468235731,1388114.4374622679,8835135.6605745293,8064983.4341154555,9678868.587863801,1014656.1903152865,926219.27421682957,1111542.4103853812,7074866.2090701228,6458224.4782933919,7750422.1767378021,1.4864157718529143,1.3571840501170453,1.6279943522072915,10.364291685485453,9.4632010993579954,11.351472884041051,0.56178563092520006,0.51322836025981322,0.61498208574563107,3.9171477145759228,3.578573725953758,4.2880692190654841,0.45080253269578341,0.41192393389906956,0.49339561084927497,3.143298819811652,2.8722110488915389,3.4402864420670136,169909.93871524197,155137.65606323877,186093.57210162366,1184726.5068457448,1081724.2048216327,1297569.6965667016,64216.865784877889,58666.357616728754,70297.672077144525,447763.23066895222,409061.35011392029,490162.70683800825,51530.555685328007,47086.401859746962,56399.306028128718,359305.73393481114,328318.10085414845,393253.9398487531]
[9,0.04,9.0932990558703679,8.3004081102553879,9.9619431700874959,268.70396771661353,245.27430354915361,294.37211286280711,3.4177102650742066,3.1197909946566016,0.17320899741346521,100.99220349938639,92.188787981146092,5.1182683603888117,2.7367822969221103,2.4982457476132889,2.9981087387596563,80.871008139209451,73.822332311998892,88.593117723374263,1039441.2616977993,948807.0969315212,1138734.6565922883,30715144.141911,28036934.667687424,33649230.991169244,390673.29120258708,356618.58999631251,427981.5943530401,11544266.03392902,10537960.920976385,12646714.003989918,312837.44504899438,285570.69287784107,342709.27536598564,9244242.6250927858,8438519.1522235423,10126945.292168405,0.4582897308323739,0.41844517852685914,0.50194105014080337,13.542309373289488,12.364916082845326,14.832191364651878,0.17320899741346521,0.15823788440148831,0.1896104575046087,5.1182683603888117,4.6758769419679016,5.6029260600595183,0.13899083639980819,0.12700383860613237,0.1521230775209805,4.1071330644040343,3.7529212598234256,4.49518642903986,52386.405980128875,47831.835469936392,57376.122268788262,1548000.9020693789,1413414.8558154914,1695445.3615889896,19799.258520221461,18087.93323524213,21674.084616457505,585061.51502803003,534492.42109387089,640462.00364520063,15887.832288830492,14517.616701058365,17388.958909217941,469480.16865989444,428990.75301444333,513837.96185077616]
[16,0.04,0.25626399838843034,0.23391903835128028,0.28074380626873441,284.42747755240913,259.62680067487651,311.59762259872491,9.6316649488799588E-2,8.792079854789242E-2,4.8813120476193725E-3,106.90187397636271,97.583316863206974,5.4177694938878513,7.7126988765993429E-2,7.040463975799563E-2,8.4491594115322394E-2,85.603264617270185,78.142127728764947,93.777241983781096,29293.150063137022,26738.931477462327,32091.399876860713,32512474.769840378,29677546.906349521,35618252.955945738,11009.810526632898,10050.093504084372,12061.219358529897,12219791.527929014,11154601.358399881,13386750.460176324,8816.2694332725605,8047.8478855466856,9658.1063319799687,9785179.7056848444,8932308.4327356536,10719534.695522157,1.2915352076498991E-2,1.1792467606839276E-2,1.4145517449063824E-2,14.334752582966507,13.088462822030246,15.700113445558641,4.8813120476193725E-3,4.4594016653475513E-3,5.3435319434503902E-3,5.4177694938878513,4.9494910523689084,5.9307874748470093,3.9169884610990415E-3,3.5791753127128599E-3,4.2870764343236785E-3,4.3474664978246587,3.9725275977694037,4.7582272342477872,1476.3343617298915,1347.9791363366976,1616.952704874589,1638583.886817778,1496122.3892260611,1794656.2219478267,557.97539730562664,509.74745963663423,610.81105450247821,619297.03661061637,565768.83621957153,677939.34608768066,447.74502664487659,409.13011658646889,490.04922311573375,496952.3199361274,454093.62135616346,543905.75845170568]
[19,0.04,3.0823877913060765E-2,2.8136187388879699E-2,3.3768351636185745E-2,284.65480177275185,259.83430334146618,311.84666213325738,1.1585133547857189E-2,1.0575266044008616E-2,5.8713267395177392E-4,106.98731362995727,97.661308805530126,5.4220995615620193,9.2769678943412683E-3,8.4683921036933976E-3,1.0162795390958674E-2,85.671681689894015,78.204581604229887,93.852191980185452,3523.4308639268797,3216.205025169882,3860.0092017772358,32538459.857645776,29701266.22232499,35646720.288472325,1324.2790936418369,1208.8426666752878,1450.744370367848,12229558.00550615,11163516.499366052,13397449.611458996,1060.4361688290574,968.00909314999114,1161.6937701763029,9793000.3577774279,8939447.4407801852,10728102.116251215,1.5534809341684491E-3,1.4184184438423568E-3,1.7014473574478465E-3,14.346209410143581,13.098923571575638,15.712661516086204,5.8713267395177392E-4,5.363845618674253E-4,6.4272928419621233E-4,5.4220995615620193,4.9534468558104576,5.9355275641321237,4.7114216148605741E-4,4.3050941046068967E-4,5.1565698438551676E-4,4.3509411425410853,3.9757025784243107,4.7620301730691237,177.57605598521386,162.13726699454841,194.48987403490807,1639893.4994042355,1497318.1416849825,1796090.5729112015,67.114247936501002,61.313307999341099,73.469412365113186,619792.00009733567,566221.018127925,678481.17852460011,53.85554788918374,49.210879575454975,58.943969967307012,497349.5013183523,454456.5485927501,544340.46663652651]
[25,0.04,1.5466301445314084E-4,1.4117716041623363E-4,1.6943731323803212E-4,284.67927144143471,259.85663937541187,311.8734692851296,5.8129988783617049E-5,5.3062840750393473E-5,2.9460183268775918E-6,106.99651053828798,97.669704026178877,5.4225656593724585,4.6548452585061281E-5,4.2491313196300536E-5,5.0993212952291907E-5,85.679046250946229,78.211304273896516,93.860259759223837,17.679295258344521,16.137747680389761,19.36812300670211,32541256.948463183,29703819.42058266,35649784.573457725,6.6447510977563971,6.0655330700084571,7.2793078844547923,12230609.29018735,11164476.14434086,13398601.291146627,5.3208832116723048,4.8571177444610614,5.8289570466657787,9793842.1896125954,8940215.8989819158,10729024.331870789,7.7948026154154834E-6,7.1171081360803443E-6,8.5372443395485819E-6,14.347442647696351,13.100049589186805,15.714012217423512,2.9460183268775918E-6,2.6913827480932141E-6,3.2249819069317988E-6,5.4225656593724585,4.953872667012817,5.9360377975518599,2.3640200995127284E-6,2.1601397254458276E-6,2.5873792990559126E-6,4.351315160781966,3.976044340180199,4.762439529594527,0.89101209753155597,0.81354586659406236,0.97587948809337843,1640034.4689236525,1497446.8550550423,1796244.9695381683,0.33675489916914236,0.30764789128800213,0.36864280407996647,619845.27903308603,566269.6919624384,678539.50253509532,0.27022756205627407,0.24692230486045921,0.29575941433106512,497392.25477777433,454495.61486215988,544387.25956180412]
[36,0.04,2.4044611791835647E-10,2.1948039924635704E-10,2.6341491107393854E-10,284.67935599540573,259.85671655669256,311.87356191618125,9.037150987311874E-11,8.2493892345656265E-11,4.5800133439702499E-12,106.99654231784048,97.669733035531351,5.4225672699549827,7.2366329847888057E-11,6.6058917443374667E-11,7.927635535823249E-11,85.679071698895271,78.211327503815298,93.860287637114823,2.7485032070736415E-5,2.5088472479445333E-5,3.0110560076647696E-5,32541266.61369973,29703828.243058123,35649795.161973141,1.0330230609033737E-5,9.429752064161495E-6,1.1316741291628789E-5,12230612.922859933,11164479.460356066,13398605.270730179,8.2720857127169531E-6,7.5510949405545434E-6,9.0619602775702417E-6,9793845.0985291637,8940218.5543588009,10729027.518550342,1.2118152717011419E-11,1.1064578226258129E-11,1.3272386203146536E-11,14.347446909099876,13.100053480096067,15.714016884718491,4.5800133439702499E-12,4.1841453556274533E-12,5.0137027434805832E-12,5.4225672699549827,4.9538741383865625,5.936039560643235,3.6752125750207711E-12,3.3582509236688805E-12,4.0224568895157637E-12,4.3513164531871862,3.9760455211244112,4.7624409441097884,1.3852077086902009E-6,1.2647752021562581E-6,1.5171463927421252E-6,1640034.9560382441,1497447.2998189952,1796245.5030495983,5.2353439819796229E-7,4.7828332719055225E-7,5.7310877751203135E-7,619845.46313633875,566269.86015294609,678539.70407140406,4.2010799078702017E-7,3.8387658381725419E-7,4.5980096317893267E-7,497392.40251066029,454495.74985410675,544387.42125290446]
[39,0.04,2.7492680786935563E-12,2.5095454265217738E-12,3.0118939442115786E-12,284.67935599547747,259.8567165567581,311.87356191625992,1.0333105373814687E-12,9.432376237827417E-13,5.2368009080701588E-14,106.99654231786747,97.669733035555964,5.4225672699563496,8.2743877233469134E-13,7.5531963091119598E-13,9.0644820997093851E-13,85.679071698916871,78.211327503835008,93.860287637138484,3.142646758788676E-7,2.8686234208339885E-7,3.4428504135142977E-7,32541266.613707934,29703828.243065611,35649795.161982127,1.181161646727146E-7,1.0782006615218748E-7,1.2939595722012304E-7,12230612.922863016,11164479.46035888,13398605.270733558,9.4583274585917275E-8,8.6339444608126629E-8,1.0361472390239353E-7,9793845.0985316336,8940218.5543610547,10729027.518553048,1.38559319343744E-13,1.2651271721504019E-13,1.5175685942575085E-13,14.347446909103493,13.100053480099369,15.714016884722453,5.2368009080701588E-14,4.7841642703278808E-14,5.7326826600668339E-14,5.4225672699563496,4.9538741383878122,5.9360395606447325,4.2022490121252932E-14,3.8398341152760801E-14,4.5992891962687805E-14,4.3513164531882831,3.9760455211254135,4.7624409441109892,1.583850622681013E-8,1.4461477357650979E-8,1.7347097072647601E-8,1640034.9560386576,1497447.2998193728,1796245.5030500514,5.986107912760837E-9,5.4687058181692725E-9,6.5529428433854792E-9,619845.46313649497,566269.86015308893,678539.70407157508,4.8035272878350983E-9,4.3892563006779864E-9,5.257377917199818E-9,497392.40251078573,454495.7498542213,544387.4212530416]
[44,0.04,7.2814158838528924E-16,6.6465122377623223E-16,7.9769785186914174E-16,284.67935599547815,259.85671655675873,311.87356191626066,2.7367152072770431E-16,2.4981577712578022E-16,1.3869627923195179E-17,106.99654231786774,97.66973303555622,5.4225672699563621,2.191465381817762E-16,2.0004583767313707E-16,2.4007212847387446E-16,85.67907169891707,78.211327503835193,93.860287637138725,8.3232763673073923E-11,7.5975276122140706E-11,9.1183634949870503E-11,32541266.613708019,29703828.243065685,35649795.161982216,3.1282977613313815E-11,2.8556063643370733E-11,3.4270422208396536E-11,12230612.922863048,11164479.460358907,13398605.270733591,2.5050309326109291E-11,2.2866937140280404E-11,2.7442281902987001E-11,9793845.0985316578,8940218.554361077,10729027.518553074,3.6697331793297254E-17,3.3506798255800883E-17,4.0192690384394511E-17,14.347446909103528,13.100053480099403,15.714016884722493,1.3869627923195179E-17,1.267082318341274E-17,1.5182967023693954E-17,5.4225672699563621,4.9538741383878238,5.9360395606447476,1.1129624987074548E-17,1.0169771851284036E-17,1.21811829365358E-17,4.3513164531882937,3.9760455211254238,4.7624409441110007,4.1948164935302033E-12,3.8301114304581401E-12,4.594365647439411E-12,1640034.9560386618,1497447.2998193766,1796245.5030500561,1.5854161904482887E-12,1.4483826338048043E-12,1.7355419966350115E-12,619845.46313649649,566269.86015309033,678539.70407157671,1.2722105990036448E-12,1.1624912388043793E-12,1.3924125977524636E-12,497392.40251078695,454495.74985422246,544387.42125304288]
[50,0.04,1.0179211467389786E-20,9.2916343013464991E-21,1.1151588167440283E-20,284.67935599547815,259.85671655675873,311.87356191626066,3.8258497063285308E-21,3.4923532233514819E-21,1.9389343756246605E-22,106.99654231786774,97.66973303555622,5.4225672699563621,3.0636060212486241E-21,2.7965836827994757E-21,3.3561397977296307E-21,85.67907169891707,78.211327503835193,93.860287637138725,1.1635702670442536E-15,1.0621126636312653E-15,1.2747211769325131E-15,32541266.613708019,29703828.243065685,35649795.161982216,4.3732709343205985E-16,3.9920561486772571E-16,4.7909071573509819E-16,12230612.922863048,11164479.460358907,13398605.270733591,3.5019617066436002E-16,3.1967325102059272E-16,3.8363526420416179E-16,9793845.0985316578,8940218.554361077,10729027.518553074,5.1301821866996375E-22,4.6841547094888489E-22,5.6188233359030227E-22,14.347446909103528,13.100053480099403,15.714016884722493,1.9389343756246605E-22,1.77134489647658E-22,2.1225354313206376E-22,5.4225672699563621,4.9538741383878238,5.9360395606447476,1.5558897898883695E-22,1.4217050625949347E-22,1.7028945882479554E-22,4.3513164531882937,3.9760455211254238,4.7624409441110007,5.8642336649426741E-17,5.3543864017928216E-17,6.4227919720265464E-17,1640034.9560386618,1497447.2998193766,1796245.5030500561,2.2163665588975017E-17,2.024797560030695E-17,2.4262381487452733E-17,619845.46313649649,566269.86015309033,678539.70407157671,1.7785140863922615E-17,1.6251295541322997E-17,1.9465530479876966E-17,497392.40251078695,454495.74985422246,544387.42125304288]

{"sheet":"Mifflin NPV 5%","index":264,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU45","v":51.0726512590442},{"$f":"'WTP Values '!CV45","v":46.619367307527696},{"$f":"'WTP Values '!CW45","v":55.951404024245804},{"$f":"C3","v":51.0726512590442},{"$f":"D3","v":46.619367307527696},{"$f":"E3","v":55.951404024245804},{"$f":"'WTP Values '!CC45","v":19.195621237146614},{"$f":"'WTP Values '!CD45","v":17.522353162721576},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"I3","v":19.195621237146614},{"$f":"J3","v":17.522353162721576},{"$f":"K3","v":0.97283094567485084},{"$f":"'WTP Values '!CI45","v":15.371179036764925},{"$f":"'WTP Values '!CJ45","v":14.031434910839534},{"$f":"'WTP Values '!CK45","v":16.838922937711381},{"$f":"O3","v":15.371179036764925},{"$f":"P3","v":14.031434910839534},{"$f":"Q3","v":16.838922937711381},{"$f":"'WTP Values '!BH45","v":5838037.5193622578},{"$f":"'WTP Values '!BI45","v":5328989.3663407667},{"$f":"'WTP Values '!BJ45","v":6395720.3689655578},{"$f":"U3","v":5838037.5193622578},{"$f":"V3","v":5328989.3663407667},{"$f":"W3","v":6395720.3689655578},{"$f":"'WTP Values '!AV45","v":2194222.4307394638},{"$f":"'WTP Values '!AW45","v":2002953.6879264589},{"$f":"'WTP Values '!AX45","v":2403765.0779308258},{"$f":"AA3","v":2194222.4307394638},{"$f":"AB3","v":2002953.6879264589},{"$f":"AC3","v":2403765.0779308258},{"$f":"'WTP Values '!BB45","v":1757056.2271833709},{"$f":"'WTP Values '!BC45","v":1603912.1024770476},{"$f":"'WTP Values '!BD45","v":1924831.8125760157},{"$f":"AG3","v":1757056.2271833709},{"$f":"AH3","v":1603912.1024770476},{"$f":"AI3","v":1924831.8125760157},{"$f":"'WTP Values '!CX45","v":2.5739911834630362},{"$f":"'WTP Values '!CY45","v":2.3502036546498717},{"$f":"'WTP Values '!CZ45","v":2.8191594765477519},{"$f":"AM3","v":2.5739911834630362},{"$f":"AN3","v":2.3502036546498717},{"$f":"AO3","v":2.8191594765477519},{"$f":"'WTP Values '!CF45","v":0.97283094567485084},{"$f":"'WTP Values '!CG45","v":0.88874546370372587},{"$f":"'WTP Values '!CH45","v":1.064949993583358},{"$f":"AS3","v":0.97283094567485084},{"$f":"AT3","v":0.88874546370372587},{"$f":"AU3","v":1.064949993583358},{"$f":"'WTP Values '!CL45","v":0.78064412838898145},{"$f":"'WTP Values '!CM45","v":0.71331897453691329},{"$f":"'WTP Values '!CN45","v":0.85440155865828837},{"$f":"AY3","v":0.78064412838898145},{"$f":"AZ3","v":0.71331897453691329},{"$f":"BA3","v":0.85440155865828837},{"$f":"'WTP Values '!BK45","v":294229.03908682044},{"$f":"'WTP Values '!BL45","v":268648.22514101502},{"$f":"'WTP Values '!BM45","v":322253.85585865605},{"$f":"BE3","v":294229.03908682044},{"$f":"BF3","v":268648.22514101502},{"$f":"BG3","v":322253.85585865605},{"$f":"'WTP Values '!AY45","v":111202.83401854344},{"$f":"'WTP Values '!AZ45","v":101591.1497515326},{"$f":"'WTP Values '!BA45","v":121732.82305729651},{"$f":"BK3","v":111202.83401854344},{"$f":"BL3","v":101591.1497515326},{"$f":"BM3","v":121732.82305729651},{"$f":"'WTP Values '!BE45","v":89234.249612167303},{"$f":"'WTP Values '!BF45","v":81538.413102884704},{"$f":"'WTP Values '!BG45","v":97665.349910053381},{"$f":"BQ3","v":89234.249612167303},{"$f":"BR3","v":81538.413102884704},{"$f":"BS3","v":97665.349910053381}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":46.324400234960727},{"$f":"D3/(1+B4)^A4","v":42.285140414991105},{"$f":"E3/(1+B4)^A4","v":50.749572811107306},{"$f":"F3+C4","v":97.397051494004927},{"$f":"G3+D4","v":88.904507722518801},{"$f":"H3+E4","v":106.70097683535312},{"$f":"I3/(1+B4)^A4","v":17.410994319407358},{"$f":"J3/(1+B4)^A4","v":15.893290850541112},{"$f":"K3/(1+B4)^A4","v":0.88238634528331139},{"$f":"L3+I4","v":36.606615556553976},{"$f":"M3+J4","v":33.415644013262686},{"$f":"N3+K4","v":1.8552172909581621},{"$f":"O3/(1+B4)^A4","v":13.9421125050022},{"$f":"P3/(1+B4)^A4","v":12.726925089196856},{"$f":"Q3/(1+B4)^A4","v":15.273399489987646},{"$f":"R3+O4","v":29.313291541767125},{"$f":"S3+P4","v":26.75836000003639},{"$f":"T3+Q4","v":32.112322427699027},{"$f":"U3/(1+B4)^A4","v":5295272.1264056759},{"$f":"V3/(1+B4)^A4","v":4833550.4456605595},{"$f":"W3/(1+B4)^A4","v":5801106.9106263565},{"$f":"X3+U4","v":11133309.645767935},{"$f":"Y3+V4","v":10162539.812001325},{"$f":"Z3+W4","v":12196827.279591914},{"$f":"AA3/(1+B4)^A4","v":1990224.4269745701},{"$f":"AB3/(1+B4)^A4","v":1816738.0389355635},{"$f":"AC3/(1+B4)^A4","v":2180285.7849712702},{"$f":"AD3+AA4","v":4184446.8577140337},{"$f":"AE3+AB4","v":3819691.7268620227},{"$f":"AF3+AC4","v":4584050.8629020955},{"$f":"AG3/(1+B4)^A4","v":1593701.7933636017},{"$f":"AH3/(1+B4)^A4","v":1454795.5578023107},{"$f":"AI3/(1+B4)^A4","v":1745879.1950802864},{"$f":"AJ3+AG4","v":3350758.0205469728},{"$f":"AK3+AH4","v":3058707.6602793583},{"$f":"AL3+AI4","v":3670711.0076563023},{"$f":"AM3/(1+B4)^A4","v":2.3346858806920965},{"$f":"AN3/(1+B4)^A4","v":2.131703995147276},{"$f":"AO3/(1+B4)^A4","v":2.5570607497031763},{"$f":"AP3+AM4","v":4.9086770641551327},{"$f":"AQ3+AN4","v":4.4819076497971473},{"$f":"AR3+AO4","v":5.3762202262509282},{"$f":"AS3/(1+B4)^A4","v":0.88238634528331139},{"$f":"AT3/(1+B4)^A4","v":0.80611833442514813},{"$f":"AU3/(1+B4)^A4","v":0.96594103726381675},{"$f":"AV3+AS4","v":1.8552172909581621},{"$f":"AW3+AT4","v":1.6948637981288739},{"$f":"AX3+AU4","v":2.0308910308471746},{"$f":"AY3/(1+B4)^A4","v":0.70806723663399673},{"$f":"AZ3/(1+B4)^A4","v":0.64700133744844746},{"$f":"BA3/(1+B4)^A4","v":0.77496740014357224},{"$f":"BB3+AY4","v":1.4887113650229782},{"$f":"BC3+AZ4","v":1.3603203119853609},{"$f":"BD3+BA4","v":1.6293689588018605},{"$f":"BE3/(1+B4)^A4","v":266874.41187013191},{"$f":"BF3/(1+B4)^A4","v":243671.85953833562},{"$f":"BG3/(1+B4)^A4","v":292293.7468105724},{"$f":"BH3+BE4","v":561103.45095695229},{"$f":"BI3+BF4","v":512320.08467935061},{"$f":"BJ3+BG4","v":614547.60266922845},{"$f":"BK3/(1+B4)^A4","v":100864.24854289653},{"$f":"BL3/(1+B4)^A4","v":92146.167575086263},{"$f":"BM3/(1+B4)^A4","v":110415.25900888573},{"$f":"BN3+BK4","v":212067.08256143995},{"$f":"BO3+BL4","v":193737.31732661888},{"$f":"BP3+BM4","v":232148.08206618222},{"$f":"BQ3/(1+B4)^A4","v":80938.094886319552},{"$f":"BR3/(1+B4)^A4","v":73957.744311006536},{"$f":"BS3/(1+B4)^A4","v":88585.351392338664},{"$f":"BT3+BQ4","v":170172.34449848684},{"$f":"BU3+BR4","v":155496.15741389123},{"$f":"BV3+BS4","v":186250.70130239206}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":40.016758652379416},{"$f":"D4/(1+B5)^A5","v":36.527494149652178},{"$f":"E4/(1+B5)^A5","v":43.839389103645225},{"$f":"F4+C5","v":137.41381014638435},125.43200187217099,150.54036593899835,{"$f":"I4/(1+B5)^A5","v":15.040271520922023},{"$f":"J4/(1+B5)^A5","v":13.729222201093714},{"$f":"K4/(1+B5)^A5","v":0.76223850148650152},{"$f":"L4+I5","v":51.646887077475995},47.144866214356398,2.6174557924446638,{"$f":"O4/(1+B5)^A5","v":12.043720984776762},{"$f":"P4/(1+B5)^A5","v":10.993996405741802},{"$f":"Q4/(1+B5)^A5","v":13.193736736842798},{"$f":"R4+O5","v":41.357012526543883},37.752356405778194,45.306059164541821,{"$f":"U4/(1+B5)^A5","v":4574255.1572449412},{"$f":"V4/(1+B5)^A5","v":4175402.6093601631},{"$f":"W4/(1+B5)^A5","v":5011214.2624998214},{"$f":"X4+U5","v":15707564.803012876},14337942.421361487,17208041.542091735,{"$f":"AA4/(1+B5)^A5","v":1719230.6895363955},{"$f":"AB4/(1+B5)^A5","v":1569366.6247148803},{"$f":"AC4/(1+B5)^A5","v":1883412.8366018962},{"$f":"AD4+AA5","v":5903677.5472504292},5389058.3515769029,6467463.6995039918,{"$f":"AG4/(1+B5)^A5","v":1376699.5299545203},{"$f":"AH4/(1+B5)^A5","v":1256707.1010062071},{"$f":"AI4/(1+B5)^A5","v":1508156.0912042209},{"$f":"AJ4+AG5","v":4727457.5505014928},4315414.7612855658,5178867.0988605227,{"$f":"AM4/(1+B5)^A5","v":2.0167894445024048},{"$f":"AN4/(1+B5)^A5","v":1.8414460599479761},{"$f":"AO4/(1+B5)^A5","v":2.2088852173226874},{"$f":"AP4+AM5","v":6.9254665086575375},6.3233537097451231,7.5851054435736156,{"$f":"AS4/(1+B5)^A5","v":0.76223850148650152},{"$f":"AT4/(1+B5)^A5","v":0.69635532614201323},{"$f":"AU4/(1+B5)^A5","v":0.8344161859529784},{"$f":"AV4+AS5","v":2.6174557924446638},2.3912191242708873,2.865307216800153,{"$f":"AY4/(1+B5)^A5","v":0.61165510129273004},{"$f":"AZ4/(1+B5)^A5","v":0.55890408158811999},{"$f":"BA4/(1+B5)^A5","v":0.66944597788020488},{"$f":"BB4+AY5","v":2.100366466315708},1.9192243935734807,2.2988149366820654,{"$f":"BE4/(1+B5)^A5","v":230536.15105939479},{"$f":"BF4/(1+B5)^A5","v":210492.91397329496},{"$f":"BG4/(1+B5)^A5","v":252494.32831061212},{"$f":"BH4+BE5","v":791639.60201634711},722812.99865264562,867041.93097984057,{"$f":"BK4/(1+B5)^A5","v":87130.330238977665},{"$f":"BL4/(1+B5)^A5","v":79599.324111941474},{"$f":"BM4/(1+B5)^A5","v":95380.852183466763},{"$f":"BN4+BK5","v":299197.41280041763},273336.64143856033,327528.934249649,{"$f":"BQ4/(1+B5)^A5","v":69917.369516311024},{"$f":"BR4/(1+B5)^A5","v":63887.480238424818},{"$f":"BS4/(1+B5)^A5","v":76523.357211824768},{"$f":"BT4+BQ5","v":240089.71401479788},219383.63765231604,262774.0585142168]
[4,0.05,32.921886376461998,30.051259834864837,36.066773908933193,170.33569652284635,155.48326170703581,186.60713984793153,12.373668601804411,11.295065081807447,0.62709550155460037,64.020555679280406,58.439931296163849,3.244551293999264,9.9083990598787643,9.0447880508568357,10.854519865153138,51.265411586422644,46.797144456635031,56.160579029694958,3763251.0381949423,3435114.0599730876,4122738.3754709787,19470815.841207817,17773056.481334575,21330779.917562712,1414415.3430197462,1291121.8060087147,1549488.4017271784,7318092.8902701754,6680180.1575856172,8016952.1012311699,1132614.1103384045,1033896.0420863382,1240763.7486061638,5860071.6608398976,5349310.8033719044,6419630.8474666867,1.6592176671262733,1.5149622307149602,1.8172553348225791,8.5846841757838099,7.8383159404600828,9.4023607783961953,0.62709550155460037,0.57289325015154235,0.68647626118991856,3.244551293999264,2.9641123744224296,3.5517834779900714,0.50321016555260822,0.45981177109383026,0.55075486274151608,2.6035766318683162,2.379036164667311,2.8495697994235814,189662.66200555925,173173.04125198448,207727.70877205455,981302.2640219063,895986.03990463004,1074769.6397518951,71682.338317040878,65486.560938655377,78470.06313909679,370879.75111745851,338823.20237721573,405998.99738874577,57521.192932007565,52560.38810036955,62955.955357551444,297610.90694680542,271944.02575268561,325730.01387176826]
[5,0.05,25.795159425459456,23.54594841595922,28.259261097751061,196.13085594830579,179.02921012299504,214.86640094568259,9.6950931247229466,8.8499790435603405,0.49134573434269158,73.715648804003351,67.289910339724187,3.7358970283419555,7.7634899312264904,7.0868281080075812,8.5048003387991731,59.028901517649132,53.883972564642612,64.665379368494129,2948605.6594153312,2691501.7507926174,3230273.3946851781,22419421.500623148,20464558.232127193,24561053.312247891,1108231.4315104322,1011627.7191058416,1214064.7073926355,8426324.3217806071,7691807.8766914587,9231016.8086238056,887432.7919615343,810084.60238282103,972170.86343842221,6747504.4528014315,6159395.4057547254,7391801.7109051086,1.3000404580601885,1.1870125489765977,1.4238671059878911,9.884724633843998,9.0253284894366814,10.826227884384087,0.49134573434269158,0.44887685208689387,0.53787211330173745,3.7358970283419555,3.4129892265093233,4.0896555912918089,0.39427833194339368,0.36027455430222138,0.43153084626772237,2.9978549638117098,2.7393107189695325,3.2811006456913039,148605.65848341887,135685.6091478517,162760.09532344437,1129907.9225053252,1031671.6490524817,1237529.7350753394,56164.987745046164,51310.434047467774,61483.347753914437,427044.73886250466,390133.6364246835,467482.3451426602,45069.359788708505,41182.439396376962,49327.638357661723,342680.26673551393,313126.46514906257,375057.65222942998]
[9,0.05,5.9684181755339196,5.4480014706670881,6.5385557336973843,244.28671855289915,222.98611839837696,267.6223879231265,2.243225911679346,2.0476855717568028,0.11368632242015102,91.814997009314169,83.811551778179094,4.6531690360119855,1.7962964929526288,1.6397322066934161,1.9678190037188303,73.522223628746247,67.114064111770332,80.542621677393598,682240.85456774326,622752.80815117108,747412.41652315424,27924045.320462242,25489205.933403537,30591510.391578853,256419.76114311314,234067.84063625472,280907.19449962891,10495233.440335419,9580371.7209675014,11497501.472586848,205331.93525760469,187435.30849473242,224938.41403994476,8404214.1825475227,7671707.1603369107,9206705.2653186191,0.30080004433535951,0.27464793510469199,0.32945073820847859,12.311713691991441,11.241310653982927,13.484383532589836,0.11368632242015102,0.10385998079653851,0.12445147727889065,4.6531690360119855,4.2509779227196702,5.0937856747615049,9.122711450534994E-2,8.3359407190074383E-2,9.9846506225728937E-2,3.7339160544942738,3.4118916342782133,4.0867068371382942,34383.99811571723,31394.590063945889,37659.015598922822,1407333.3709842183,1284977.2186662704,1541379.4868303316,12995.311568236319,11872.077319327767,14225.860138121607,531896.7147091683,485922.85685234115,582262.9362633992,10428.033480464299,9528.6877569581975,11413.303111414611,426818.29673814779,390008.17231682496,467145.27751528594]
[16,0.05,7.0409786735930041E-2,6.4270399694704314E-2,7.7135733661866157E-2,252.46231100127216,230.44883940289614,276.57895988365277,2.6463470453413001E-2,2.4156669350123033E-2,1.341164355609004E-3,94.887787870165639,86.616489737406397,4.8088975744162745,2.1191017328804941E-2,1.9344019065318126E-2,2.321447866282568E-2,75.982806585721903,69.360183913052083,83.238157699403217,8048.4362288096954,7346.652181790696,8817.2690490933473,28858584.927864436,26342258.284258351,31615322.585804049,3024.9992822176223,2761.3123370773255,3313.8790003664494,10846479.516122948,9900999.936690934,11882290.652986286,2422.3131399921422,2211.1855620298879,2653.6119446513194,8685479.6987915672,7928457.717623543,9514827.9110662844,3.5485561414966235E-3,3.2400381423433014E-3,3.8865500933467339E-3,12.723752275517542,11.617525845037681,13.93566809211506,1.341164355609004E-3,1.2252424148594255E-3,1.4681615323300051E-3,4.8088975744162745,4.3932462507281027,5.2642604183042776,1.0762117344904956E-3,9.8339592000214302E-4,1.1778952149331231E-3,3.8588797695861845,3.5260780937186262,4.223477471883986,405.63008543544231,370.36385957769016,444.26566286435127,1454432.8782694268,1327981.8081400304,1592965.1422734798,153.30646901339657,140.0556072952381,167.82332420444158,549697.80839879124,502185.33424983249,601749.64635914983,123.02013562730076,112.41050025464681,134.6434204830731,441102.71000592934,403060.65379140311,482779.32191103179]
[19,0.05,5.0513897552592483E-3,4.6109334175638891E-3,5.5339274956946061E-3,{"$f":"F20+C21","v":252.51084655808467},230.49314289791232,276.63213183540807,1.8985614036629494E-3,1.7330652134205011E-3,9.6218781509034874E-5,{"$f":"L20+I21","v":94.906029926180736},86.633141646920635,4.8098220788324104,1.5203012649322796E-3,1.3877925819966177E-3,1.6654698888789797E-3,{"$f":"R20+O21","v":75.997414183232948},69.37351831981357,83.254160128898391,577.41672282782338,527.06882504464284,632.57488211118448,{"$f":"X20+U21","v":28864132.953954905},26347322.549765762,31621400.591187995,217.02168252787905,198.10406332995592,237.74669983594185,{"$f":"AD20+AA21","v":10848564.737955397},9902903.3912819251,11884575.008186726,173.78333817821556,158.63647104778295,190.37734401778809,{"$f":"AJ20+AG21","v":8687149.4711694438},7929981.9534925055,9516657.1245786194,2.54583076729746E-4,2.3244915568719157E-4,2.7883168285205344E-4,{"$f":"AP20+AM21","v":12.72619840064009},11.619759299541984,13.938347206505332,9.6218781509034874E-5,8.790222594115134E-5,1.0532990465220367E-4,{"$f":"AV20+AS21","v":4.8098220788324104},4.394090846708183,5.265272465645503,7.7210359271275911E-5,7.0551500096046303E-5,8.4505408939774355E-5,{"$f":"BB20+AY21","v":3.8596216342928278},3.5267559777281807,4.2242894300331839,29.101006450683176,26.570911413289721,31.872827941136922,{"$f":"BH20+BE21","v":1454712.4911324845},1328237.1109463754,1593271.3877873409,10.998623385888767,10.047970497498385,12.040102092047187,{"$f":"BN20+BK21","v":549803.48710031086},502281.87873888604,601865.3319600299,8.8257993896356872,8.0646352686668106,9.659685483668504,{"$f":"BT20+BQ21","v":441187.51143849455},403138.14168725332,482872.13561900106]
[25,0.05,6.9639477610804879E-6,6.3567257735960002E-6,7.6291840188139165E-6,252.51377394235863,230.49581502867812,276.63533886022879,2.617395029268311E-6,2.3892386447196196E-6,1.326491521201866E-7,94.907130181568974,86.634145993862248,4.8098778395955852,2.0959179756561115E-6,1.9132388337639673E-6,2.2960503674716927E-6,75.998295229089678,69.374322574162747,83.25512530295893,0.79603833577891914,0.72662770879705885,0.87208048624785872,28864467.578823671,26347627.996992067,31621767.181344707,0.2991904670536315,0.27311025581647885,0.32776239376559652,10848690.506484719,9903018.1966617703,11884712.787289904,0.23958121377572592,0.21869943736349451,0.26245804478911833,8687250.1821887698,7930073.8865907462,9516767.4521656819,3.5097336240095924E-7,3.2045909259476439E-7,3.8440297969369551E-7,12.726345936770015,11.619894008609354,13.938508795201317,1.326491521201866E-7,1.2118378093860931E-7,1.4520993018086557E-7,4.8098778395955852,4.3941417878563289,5.2653335064919622,1.0644375798157484E-7,9.7263720468846693E-8,1.1650086053498954E-7,3.8596663792842989,3.5267968637737832,4.2243384026560031,4.011923421795497E-2,3.6631194188449706E-2,4.394052320925939E-2,1454729.3557643516,1328252.5093361225,1593289.8587467803,1.5162923950459772E-2,1.3852334711769929E-2,1.6598727492725281E-2,549809.86102881283,502287.70174448343,601872.30944686593,1.2167424981453368E-2,1.1118068777941812E-2,1.331703716322768E-2,441192.62617079396,403142.81530928699,482877.73360544565]
[36,0.05,4.1429006797412663E-13,3.7816601203616237E-13,4.5386543296688122E-13,252.51377660144257,230.49581745590305,276.63534177332372,1.5571064025650683E-13,1.4213745916636859E-13,7.8913897883771371E-15,94.907131180983868,86.634146906158904,4.8098778902457688,1.2468760972842812E-13,1.1381990125207834E-13,1.3659362411189004E-13,75.998296029386026,69.374323304705655,83.25512617967297,4.7356871067150364E-8,4.3227584869578431E-8,5.1880671182760068E-8,28864467.882779535,26347628.274444479,31621767.51433618,1.7799047779420462E-8,1.6247517978090768E-8,1.9498811457402901E-8,10848690.620726326,9903018.3009450231,11884712.912441291,1.4252852081284029E-8,1.3010580762479422E-8,1.5613810577919915E-8,8687250.2736694328,7930073.9700980028,9516767.5523815397,2.0879648032230653E-14,1.9064333020415006E-14,2.2868399082024273E-14,12.726346070784182,11.61989413097208,13.938508941980105,7.8913897883771371E-15,7.2093069283202912E-15,8.6386391611609465E-15,4.8098778902457688,4.3941418341286242,5.2653335619382995,6.3324127696739127E-15,5.7862859899171549E-15,6.9307167552038785E-15,3.8596664199283275,3.5267969009125455,4.2243384471401919,2.386720986638713E-9,2.1792150732548937E-9,2.6140521112062901E-9,1454729.3710833078,1328252.5233232204,1593289.8755248415,9.0205283118721107E-10,8.2408497108673089E-10,9.8746977679485272E-10,549809.86681855866,502287.70703379944,601872.31578485307,7.2384852609151298E-10,6.6142159990009341E-10,7.922397497581977E-10,441192.63081675128,403142.81955456274,482877.73869036604]
[39,0.05,1.5911987459665817E-15,1.4524540427956984E-15,1.7431991824133799E-15,252.51377660144263,230.49581745590311,276.63534177332377,5.9805096637093607E-16,5.4591930693961681E-16,3.0309125189994632E-17,94.907131180983896,86.634146906158932,4.8098778902457697,4.788982009818205E-16,4.3715767801041747E-16,5.2462663287270495E-16,75.99829602938604,69.374323304705669,83.255126179672999,1.8188752200464724E-10,1.6602782483294506E-10,1.9926246199816695E-10,28864467.882779542,26347628.274444487,31621767.514336187,6.8362301429301646E-11,6.2403210287488978E-11,7.4890726901992719E-11,10848690.62072633,9903018.3009450249,11884712.912441295,5.4742129033136019E-11,4.9970832983732316E-11,5.9969276919516997E-11,8687250.2736694347,7930073.9700980047,9516767.5523815416,8.0194222196955786E-17,7.3221988987358875E-17,8.7832585800374249E-17,12.726346070784185,11.619894130972083,13.938508941980109,3.0309125189994632E-17,2.7689392120179561E-17,3.3179148772052049E-17,4.8098778902457697,4.3941418341286251,5.2653335619383013,2.4321430893383559E-17,2.2223875788244058E-17,2.6619387385890026E-17,3.8596664199283284,3.5267969009125464,4.2243384471401928,9.1668802476549393E-12,8.369894814787637E-12,1.0040010038335056E-11,1454729.3710833082,1328252.5233232209,1593289.8755248419,3.4645902587033194E-12,3.1651325337710138E-12,3.7926583135321485E-12,549809.86681855877,502287.70703379955,601872.31578485318,2.7801459798898819E-12,2.5403776283190238E-12,3.0428219109487581E-12,441192.63081675139,403142.81955456286,482877.73869036615]
[44,0.05,5.6490006298535271E-20,5.1564355636806947E-20,6.1886255908475632E-20,252.51377660144263,230.49581745590311,276.63534177332377,2.123173044396606E-20,1.9380976239255187E-20,1.0760206273577909E-21,94.907131180983896,86.634146906158932,4.8098778902457697,1.7001623749638387E-20,1.5519770894025191E-20,1.8625053514201849E-20,75.99829602938604,69.374323304705669,83.255126179672999,6.4572871803176303E-15,5.8942435030942101E-15,7.074124311542477E-15,28864467.882779542,26347628.274444487,31621767.514336187,2.4269669946086814E-15,2.2154100806858667E-15,2.6587361541851696E-15,10848690.62072633,9903018.3009450249,11884712.912441295,1.9434298963066374E-15,1.774041537645467E-15,2.1290016972985152E-15,8687250.2736694347,7930073.9700980047,9516767.5523815416,2.847018405774506E-21,2.5994933879705651E-21,3.1181920785550864E-21,12.726346070784185,11.619894130972083,13.938508941980109,1.0760206273577909E-21,9.8301606838018942E-22,1.1779108850256869E-21,4.8098778902457697,4.3941418341286251,5.2653335619383013,8.6344825738411115E-22,7.8898182042819366E-22,9.4502925225637385E-22,3.8596664199283284,3.5267969009125464,4.2243384471401928,3.2543836792265912E-16,2.9714415751265394E-16,3.5643582031506724E-16,1454729.3710833082,1328252.5233232209,1593289.8755248419,1.2299829046000574E-16,1.12367079990257E-16,1.3464521170765357E-16,549809.86681855877,502287.70703379955,601872.31578485318,9.8699464358505317E-17,9.0187318578626939E-17,1.0802486449321682E-16,441192.63081675139,403142.81955456286,482877.73869036615]
[50,0.05,5.1644180248155629E-26,4.7141061780272933E-26,5.6577528742525085E-26,252.51377660144263,230.49581745590311,276.63534177332377,1.9410430018961914E-26,1.7718437222253756E-26,9.8371741961445197E-28,94.907131180983896,86.634146906158932,4.8098778902457697,1.554319036180414E-26,1.4188453816509819E-26,1.7027359064817898E-26,75.99829602938604,69.374323304705669,83.255126179672999,5.9033681336848286E-21,5.3886234724709269E-21,6.4672917385146843E-21,28864467.882779542,26347628.274444487,31621767.514336187,2.2187768976960663E-21,2.0253677601995335E-21,2.4306644338715055E-21,10848690.62072633,9903018.3009450249,11884712.912441295,1.7767185815859396E-21,1.621860696097201E-21,1.9463716612608114E-21,8687250.2736694347,7930073.9700980047,9516767.5523815416,2.6027954562548473E-27,2.3765036309744851E-27,2.85070730745246E-27,12.726346070784185,11.619894130972083,13.938508941980109,9.8371741961445197E-28,8.98690978258505E-28,1.0768673266037219E-27,4.8098778902457697,4.3941418341286251,5.2653335619383013,7.8937993392394334E-28,7.2130137729809574E-28,8.6396274741738473E-28,3.8596664199283284,3.5267969009125464,4.2243384471401928,2.9752161194393748E-22,2.716545356566503E-22,3.258600406940978E-22,1454729.3710833082,1328252.5233232209,1593289.8755248419,1.1244725038907003E-22,1.0272800647795685E-22,1.2309507537019759E-22,549809.86681855877,502287.70703379955,601872.31578485318,9.0232826330189815E-23,8.2450869489338566E-23,9.8758274936055928E-23,441192.63081675139,403142.81955456286,482877.73869036615]

{"sheet":"Monroe","index":265,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Monroe"]
[null,"Number of households",{"$f":"'WTP Values '!C46","v":57127},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA46","v":0.73498491396208221}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU46","v":2.2221907303125001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV46","v":246.408330724}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW46","v":693.4454970920001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!X3:X52), \"NULL\")))))","v":253119601.87983835},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!Y3:Y52), \"NULL\")))))","v":231046677.16059795},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!Z3:Z52), \"NULL\")))))","v":277301384.06181872},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AD3:AD52), \"NULL\")))))","v":76400267.796088263},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AE3:AE52), \"NULL\")))))","v":69738898.456251368},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AF3:AF52), \"NULL\")))))","v":83698067.451484412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":61174959.66705171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AK3:AK52), \"NULL\")))))","v":55841366.933124371},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!AL3:AL52), \"NULL\")))))","v":67018126.323928818}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BH3:BH52), \"NULL\")))))","v":12733566.65570103},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BI3:BI52), \"NULL\")))))","v":11624352.572256908},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":13948755.56701237},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BN3:BN52), \"NULL\")))))","v":3854368.9115962279},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BO3:BO52), \"NULL\")))))","v":3519620.1286073891},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BP3:BP52), \"NULL\")))))","v":4221099.7485325336},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BT3:BT52), \"NULL\")))))","v":3089262.9541250467},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BU3:BU52), \"NULL\")))))","v":2821237.9302064637},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!BV3:BV52), \"NULL\")))))","v":3382895.2131101745}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!F3:F52), \"NULL\")))))","v":874.19178228899261},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!G3:G52), \"NULL\")))))","v":797.95916633456409},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!H3:H52), \"NULL\")))))","v":957.70769772024801},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!L3:L52), \"NULL\")))))","v":263.86137531823681},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!M3:M52), \"NULL\")))))","v":240.85519842624836},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!N3:N52), \"NULL\")))))","v":13.311721428935989},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!R3:R52), \"NULL\")))))","v":211.2781729491843},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!S3:S52), \"NULL\")))))","v":192.85769937286685},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Monroe NPV 1%'!A3:A52,'Monroe NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Monroe NPV 2%'!A3:A52,'Monroe NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Monroe NPV 3%'!A3:A52,'Monroe NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Monroe NPV 4%'!A3:A52,'Monroe NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Monroe NPV 5%'!A3:A52,'Monroe NPV 5%'!T3:T52), \"NULL\")))))","v":231.45854711243035}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Monroe NPV 1%","index":266,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":162.88395130899582},{"$f":"D3/(1+B4)^A4","v":148.67989453696174},{"$f":"E3/(1+B4)^A4","v":178.44507025135366},{"$f":"F3+C4","v":329.04187003930247},{"$f":"G3+D4","v":300.34825495411644},{"$f":"H3+E4","v":360.47688641475952},{"$f":"I3/(1+B4)^A4","v":49.164021305627323},{"$f":"J3/(1+B4)^A4","v":44.877390988800592},{"$f":"K3/(1+B4)^A4","v":2.4803090454503205},{"$f":"L3+I4","v":99.316239439497764},{"$f":"M3+J4","v":90.656817536476069},{"$f":"N3+K4","v":5.0104723027141924},{"$f":"O3/(1+B4)^A4","v":39.366446050543992},{"$f":"P3/(1+B4)^A4","v":35.934247782519492},{"$f":"Q3/(1+B4)^A4","v":43.12655813258236},{"$f":"R3+O4","v":79.524157666703928},{"$f":"S3+P4","v":72.590773945467618},{"$f":"T3+Q4","v":87.119960083629621},{"$f":"U3/(1+B4)^A4","v":47162558.311853789},{"$f":"V3/(1+B4)^A4","v":43049816.384902865},{"$f":"W3/(1+B4)^A4","v":51668233.509555787},{"$f":"X3+U4","v":95273084.045775831},{"$f":"Y3+V4","v":86964934.079142272},{"$f":"Z3+W4","v":104374998.51265365},{"$f":"AA3/(1+B4)^A4","v":14235294.533549374},{"$f":"AB3/(1+B4)^A4","v":12994113.615147036},{"$f":"AC3/(1+B4)^A4","v":15595058.452422949},{"$f":"AD3+AA4","v":28756718.487223089},{"$f":"AE3+AB4","v":26249408.913958527},{"$f":"AF3+AC4","v":31503577.5797396},{"$f":"AG3/(1+B4)^A4","v":11398436.079605892},{"$f":"AH3/(1+B4)^A4","v":10404653.391669532},{"$f":"AI3/(1+B4)^A4","v":12487165.226357911},{"$f":"AJ3+AG4","v":23025980.724411864},{"$f":"AK3+AH4","v":21018440.316511624},{"$f":"AL3+AI4","v":25225322.473765615},{"$f":"AM3/(1+B4)^A4","v":8.1941249738599016},{"$f":"AN3/(1+B4)^A4","v":7.4803391926830862},{"$f":"AO3/(1+B4)^A4","v":8.9761061795479211},{"$f":"AP3+AM4","v":16.552951859694389},{"$f":"AQ3+AN4","v":15.111033203139103},{"$f":"AR3+AO4","v":18.132632093304757},{"$f":"AS3/(1+B4)^A4","v":2.4803090454503205},{"$f":"AT3/(1+B4)^A4","v":2.2648962363902627},{"$f":"AU3/(1+B4)^A4","v":2.7163024941734184},{"$f":"AV3+AS4","v":5.0104723027141924},{"$f":"AW3+AT4","v":4.5753168871319696},{"$f":"AX3+AU4","v":5.487202668479723},{"$f":"AY3/(1+B4)^A4","v":1.9879588655455653},{"$f":"AZ3/(1+B4)^A4","v":1.8154831875604529},{"$f":"BA3/(1+B4)^A4","v":2.1769129497811632},{"$f":"BB3+AY4","v":4.0158757042885966},{"$f":"BC3+AZ4","v":3.6674575871908708},{"$f":"BD3+BA4","v":4.3975818498529282},{"$f":"BE3/(1+B4)^A4","v":2372584.2465668479},{"$f":"BF3/(1+B4)^A4","v":2165909.7199705346},{"$f":"BG3/(1+B4)^A4","v":2599004.5532677337},{"$f":"BH3+BE4","v":4792857.4364896901},{"$f":"BI3+BF4","v":4375354.225312477},{"$f":"BJ3+BG4","v":5250249.0980561487},{"$f":"BK3/(1+B4)^A4","v":718166.02585701551},{"$f":"BL3/(1+B4)^A4","v":655793.89473685075},{"$f":"BM3/(1+B4)^A4","v":786497.21930593019},{"$f":"BN3+BK4","v":1450767.1888337571},{"$f":"BO3+BL4","v":1324769.2467579122},{"$f":"BP3+BM4","v":1588803.0327199097},{"$f":"BQ3/(1+B4)^A4","v":575607.51175540383},{"$f":"BR3/(1+B4)^A4","v":525667.69782666268},{"$f":"BS3/(1+B4)^A4","v":630318.59866364568},{"$f":"BT3+BQ4","v":1162784.7344970913},{"$f":"BU3+BR4","v":1061901.3163796412},{"$f":"BV3+BS4","v":1273306.6011604308}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":158.09355839603751},{"$f":"D4/(1+B5)^A5","v":144.30724083249629},{"$f":"E4/(1+B5)^A5","v":173.19702713222026},{"$f":"F4+C5","v":487.13542843533997},444.65549578661273,533.67391354697975,{"$f":"I4/(1+B5)^A5","v":47.718114711746694},{"$f":"J4/(1+B5)^A5","v":43.557553558426704},{"$f":"K4/(1+B5)^A5","v":2.4073635233299013},{"$f":"L4+I5","v":147.03435415124446},134.21437109490279,7.4178358260440937,{"$f":"O4/(1+B5)^A5","v":38.208684695583131},{"$f":"P4/(1+B5)^A5","v":34.877426870904223},{"$f":"Q4/(1+B5)^A5","v":41.858212437513274},{"$f":"R4+O5","v":117.73284236228706},107.46820081637185,128.97817252114288,{"$f":"U4/(1+B5)^A5","v":45775514.448548332},{"$f":"V4/(1+B5)^A5","v":41783727.65328081},{"$f":"W4/(1+B5)^A5","v":50148678.405199833},{"$f":"X4+U5","v":141048598.49432415},128748661.73242308,154523676.91785347,{"$f":"AA4/(1+B5)^A5","v":13816636.627111277},{"$f":"AB4/(1+B5)^A5","v":12611958.655914182},{"$f":"AC4/(1+B5)^A5","v":15136410.090277452},{"$f":"AD4+AA5","v":42573355.114334367},38861367.569872707,46639987.670017049,{"$f":"AG4/(1+B5)^A5","v":11063209.760648483},{"$f":"AH4/(1+B5)^A5","v":10098654.074556399},{"$f":"AI4/(1+B5)^A5","v":12119919.544247663},{"$f":"AJ4+AG5","v":34089190.485060349},31117094.391068023,37345242.018013276,{"$f":"AM4/(1+B5)^A5","v":7.9531369705162884},{"$f":"AN4/(1+B5)^A5","v":7.2603435235752336},{"$f":"AO4/(1+B5)^A5","v":8.7121202246216605},{"$f":"AP4+AM5","v":24.506088830210679},22.371376726714338,26.844752317926417,{"$f":"AS4/(1+B5)^A5","v":2.4073635233299013},{"$f":"AT4/(1+B5)^A5","v":2.1982859731187903},{"$f":"AU4/(1+B5)^A5","v":2.6364164396360081},{"$f":"AV4+AS5","v":7.4178358260440937},6.7736028602507599,8.1236191081157312,{"$f":"AY4/(1+B5)^A5","v":1.9294932893839427},{"$f":"AZ4/(1+B5)^A5","v":1.7620900955744516},{"$f":"BA4/(1+B5)^A5","v":2.1128902619537042},{"$f":"BB4+AY5","v":5.9453689936725391},5.4295476827653228,6.5104721118066324,{"$f":"BE4/(1+B5)^A5","v":2302806.8948461157},{"$f":"BF4/(1+B5)^A5","v":2102210.6355041242},{"$f":"BG4/(1+B5)^A5","v":2522568.2138207513},{"$f":"BH4+BE5","v":7095664.3313358054},6477564.8608166017,7772817.3118769005,{"$f":"BK4/(1+B5)^A5","v":697044.86927316932},{"$f":"BL4/(1+B5)^A5","v":636507.09330268612},{"$f":"BM4/(1+B5)^A5","v":763366.45243082382},{"$f":"BN4+BK5","v":2147812.0581069263},1961276.3400605982,2352169.4851507335,{"$f":"BQ4/(1+B5)^A5","v":558678.97998294083},{"$f":"BR4/(1+B5)^A5","v":510207.88859436486},{"$f":"BS4/(1+B5)^A5","v":611781.02191849344},{"$f":"BT4+BQ5","v":1721463.7144800322},1572109.2049740059,1885087.6230789241]
[4,0.01,151.92480220793834,138.67642200657701,166.4389387969207,639.06023064327837,583.33191779318975,700.11285234390039,45.856170313764878,41.857952823405611,2.313429027944935,192.89052446500932,176.0723239183084,9.7312648539890283,36.717794980996786,33.516521689075773,40.224919407636406,154.45063734328386,140.98472250544762,169.20309192877929,43989369.643644109,40153340.994025968,48191894.249186903,185037968.13796824,168902002.72644904,202715571.16704038,13277516.225515291,12119844.373763448,14545792.582788002,55850871.339849658,50981211.943636157,61185780.252805054,10631527.126873635,9704608.0713800043,11647004.458735136,44720717.611933984,40821702.462448031,48992246.476748414,7.6428083056457643,6.9770474203489119,8.3721762946326344,32.148897135856444,29.348424147063248,35.216928612559052,2.313429027944935,2.112509611719438,2.533544378361571,9.7312648539890283,8.8861124719701969,10.657163486477302,1.8542051259094636,1.6933339470548951,2.0304460117866587,7.7995741195820028,7.1228816298202178,8.5409181235932916,2212952.1630866248,2020183.1006821934,2424138.4710988682,9308616.4944224302,8497747.9614987951,10196955.782975769,669846.41859410983,611670.80578777136,733580.15642359841,2817658.4767010361,2572947.1458483697,3085749.641574332,536879.51863931492,490299.75253926311,587909.53719128319,2258343.2331193471,2062408.957513269,2472997.1602702076]
[5,0.01,144.55123639729538,131.94585721933149,158.36093934694975,783.61146704057376,715.27777501252126,858.47379169085013,43.630572618598485,39.826405864932475,2.2011483408030403,236.5210970836078,215.89872978324087,11.932413194792069,34.935722048997739,31.889820355082993,38.27263060311283,189.38635939228161,172.87454286053062,207.47572253189213,41854375.835377291,38204526.198589176,45852933.798874341,226892343.97334552,207106528.92503822,248568504.96591473,12633101.105219672,11531616.060769625,13839822.541567534,68483972.445069328,62512828.004405782,75025602.794372588,10115533.268080626,9233601.5915895812,11081725.105889296,54836250.880014613,50055304.054037616,60073971.582637712,7.2718698597778184,6.6384212212671709,7.9658384749375619,39.42076699563426,35.986845368330421,43.182767087496615,2.2011483408030403,2.0099804102905012,2.4105805440400054,11.932413194792069,10.896092882260698,13.067744030517307,1.7642125550874062,1.6111491482824358,1.9318997107529741,9.5637866746694087,8.7340307781026532,10.472817834346266,2105548.0514920577,1922134.9029821171,2306484.5772580574,11414164.545914488,10419882.864480913,12503440.360233827,637335.88325856288,581983.78381783597,697976.34794624546,3454994.3599595991,3154930.9296662058,3783725.9895205777,510822.44036413613,466503.39118318877,559375.75205426977,2769165.6734834835,2528912.3486964577,3032372.9123244775]
[9,0.01,107.24587507761773,97.89365537808969,117.49161018379877,1271.3361448457963,1160.4711355394356,1392.7932485486303,32.370521741913592,29.548123244284934,1.6330823994908785,383.7333071153268,350.27544943458275,19.359221792741561,25.919612837592368,23.659788565550393,28.395341768450248,307.26161390348437,280.4727394971959,336.60990979236692,31052720.641942013,28344813.549931906,34019342.433160692,368111557.85085499,336010927.77566421,403279097.00827122,9372787.2326843198,8555570.2346070614,10268081.521695796,111108825.19478506,101421203.1106157,121722007.18495986,7504945.9572271006,6850620.6345159747,8221785.8246762138,88966676.374562249,81210038.343976066,97464387.199290499,5.3951669041346033,4.925196841982503,5.9100381239466104,63.956498911850545,58.385282987909726,70.05999138849927,1.6330823994908785,1.4912505306976895,1.7884649507950336,19.359221792741561,17.67788923652617,21.201189641000148,1.3089097264671259,1.1953484770839444,1.4333206702739476,15.516347313064841,14.170146157167734,16.991165151620589,1562154.3539039812,1426075.935600963,1711233.7673902994,18518411.94366689,16905283.125454854,20285659.837167673,472854.09811762685,431787.10699491971,517844.64861467941,5605404.4571907399,5118579.6712810462,6138740.7088835575,378990.87542609905,346109.55714421952,415013.6901034707,4492711.7070678584,4102923.2103850921,4919740.7774659432]
[16,0.01,43.364623787664705,39.583075186787468,47.507463295347875,1753.778995059309,1600.8432625256185,1921.3262783945181,13.088946275393525,11.94771591161536,0.66033312532463495,529.35127853627648,483.19693276544194,26.705601566077299,10.480536044958765,9.566781279916194,11.481591363955317,423.86033515731998,386.90569855275049,464.34563487870139,12556096.420927051,11461160.394604534,13755643.142918734,507801434.4315635,463519352.95195031,556314246.50903583,3789865.0357696433,3459425.2156007369,4151875.2295801658,153272070.94860479,139908218.91610423,167912711.60101694,3034607.6969987797,2770032.7524279552,3324460.2544554882,122727485.50295611,112027381.59615634,134449882.29857633,2.1815233723453873,1.99149205485237,2.3897103700279061,88.226520455565179,80.541156121388696,96.646148061879643,0.66033312532463495,0.60298373424673368,0.72316170381863853,26.705601566077299,24.386241943719057,29.246553882226802,0.52925464796834831,0.48333641705462072,0.57955992795554157,21.40444453500432,19.547390977683122,23.438921850294975,631653.5326536434,576630.53609494038,691933.45181735116,25545723.702048659,23320449.568866313,27983601.557759602,191197.47082567113,174592.12708784721,209389.29680399055,7732526.6301032705,7060963.0257299962,8468251.7326378003,153244.09185822788,139948.60617260874,167809.8344112765,6197592.5522579653,5659888.2788685728,6786669.3412567591]
[19,0.01,25.338528996183761,23.128919630194929,27.759245465579859,{"$f":"F20+C21","v":1846.3453397998239},1685.3374945422734,2022.7359492515141,7.6480461666749466,6.9812100191849744,0.38584146665509361,{"$f":"L20+I21","v":557.29100929817002},508.70058743454842,28.115151987215025,6.1239172227357601,5.5899981064809507,6.7088472189321866,{"$f":"R20+O21","v":446.23214028016315},407.32699814363338,488.85429773646445,7336694.8782578753,6696909.1305989446,8037606.0529123964,{"$f":"X20+U21","v":534603741.205531},487984403.75944942,585677111.76827776,2214468.7699974524,2021388.3686583012,2425996.1624106034,{"$f":"AD20+AA21","v":161361935.97634813},147292725.43642637,176775325.41505042,1773161.8173133668,1618567.1426887822,1942526.5388360748,{"$f":"AJ20+AG21","v":129205174.40458365},117940307.48614645,141546291.93184984,1.2746932498870174,1.1636554124078529,1.396339693846425,{"$f":"AP20+AM21","v":92.88321125340984},84.79220511007837,101.74723587541926,0.38584146665509361,0.3523314513058024,0.42255304440922048,{"$f":"AV20+AS21","v":28.115151987215025},25.673374065296073,30.790218504029788,0.30925056123110467,0.28241992547699235,0.33864460836634641,{"$f":"BB20+AY21","v":22.534194176999222},20.579123332281572,24.676053396774137,369083.59752077464,336932.92556784046,404305.95958013838,{"$f":"BH20+BE21","v":26894054.519963272},24551328.020699102,29460606.19527334,111719.2364503196,102016.51227005965,122348.9633978481,{"$f":"BN20+BK21","v":8140657.7160461396},7433648.2611451047,8915215.1821038499,89542.570092539099,81773.840189266266,98053.528053077331,{"$f":"BT20+BQ21","v":6524708.1639568936},5958623.2797384113,7144877.0605032826]
[25,0.01,6.6129606439992346,6.0362870818482133,7.244729865677737,1923.3608152721119,1755.6369481036099,2107.109098482299,1.9960206968339764,1.8219868687450846,0.10069860149329769,580.53694879407351,529.91970434068025,29.287902150251032,1.5982468274760531,1.4589022702839733,1.7509044282753805,464.84554900380937,424.31758043531499,509.24557848187862,1914762.8693937713,1747788.773521933,2097689.7478099461,556903340.54412067,508339399.14870292,610107103.41922235,577941.79076315404,527550.8191571983,633147.13916229072,168092727.8571859,153436656.93102181,184149046.59555539,462767.56299079105,422420.76546287554,506969.11226305709,134594630.93026686,122859879.49826971,147450525.95540068,0.33267504581437607,0.30369590304902094,0.36442286931696288,96.75759191442414,88.329090573555362,105.99135618163785,0.10069860149329769,9.1953010432425597E-2,0.11027975037939614,29.287902150251032,26.744271837232425,32.074552082839375,8.0709570427864127E-2,7.3707193205329008E-2,8.8380958017194519E-2,23.474149255562484,21.437527734791864,25.705350540794964,96325.059166541803,87934.235518692949,105517.54599647361,28015869.790153831,25575422.571285866,30689478.467931066,29156.977263158347,26624.717669347574,31931.170112753167,8480223.999310581,7743723.4908352932,9287090.1078758221,23369.213424886922,21341.696156148049,25590.440633626935,6796869.3305236753,6207171.6932757469,7442906.9534730148]
[36,0.01,0.22223245206048209,0.20285299607179941,0.24346343026044442,1942.884107355196,1773.4577400514961,2128.4975483529352,6.7077455575575359E-2,6.1228945892886966E-2,3.3840360367521139E-3,586.42975493129609,535.29871439759506,29.585192322557699,5.371002952969197E-2,4.9027273303979643E-2,5.8840178456570802E-2,469.56401646694047,428.62466415722912,514.41473347961835,64346.738244370499,58735.475036588898,70494.104140927753,562556251.06052303,513499355.87035173,616300064.76450813,19422.075560977242,17728.657168738129,21277.283931637361,169798972.15463665,154994133.11839676,186018272.37730134,15551.577545046861,14195.699560871532,17036.996740541628,135960848.99585363,124106982.638612,148947239.2414225,1.1179741593918156E-2,1.0205880368659003E-2,1.2246645972211336E-2,97.739740824395497,89.225685024792909,107.0672334630015,3.3840360367521139E-3,3.0901352787097275E-3,3.7060162094976357E-3,29.585192322557699,27.015742601574591,32.400128461319753,2.7122928301725573E-3,2.4769738037651434E-3,2.9700943454787549E-3,23.712426269775964,21.655131791286252,25.966275616693945,3237.0605611990827,2955.0819718117982,3545.9795157679687,28300248.053728592,25835028.798595261,31000995.499602608,979.83745869456845,894.73937795868733,1073.0658495233499,8566303.4747547619,7822327.034341936,9381359.7692613918,785.33623315148213,717.20031665609554,859.98188670299476,6865861.7234936822,6270178.2935014712,7518457.0246016653]
[39,0.01,7.1477748977713626E-2,6.524463640733745E-2,7.830637601331511E-2,1943.2147380087017,1773.7595385423781,2128.8597658072508,2.1574461727983114E-2,1.9693375940930031E-2,1.0884246478127968E-3,586.5295507206456,535.38980895289671,29.590226987998971,1.727502879401285E-2,1.5768890194893234E-2,1.8925064573278493E-2,469.64392460816185,428.6976054367849,514.50227409969932,20696.167283948304,18891.388282074458,22673.3757085248,562651984.17204404,513586740.7158829,616404943.73922288,6246.8205192457535,5702.1577860020579,6843.5205825799221,169827867.72535834,155020509.27296436,186049928.07036471,5001.9326415467895,4565.8347391085063,5479.6955397996335,135983986.15786165,124128102.566774,148972586.36473358,3.5957969048926509E-3,3.2825689872199538E-3,3.9389507630614336E-3,97.756373702424568,89.240869021840169,107.08545364877321,1.0884246478127968E-3,9.9389585864209477E-4,1.1919847613332188E-3,29.590226987998971,27.020340010446013,32.405642159026314,8.7236847846309965E-4,7.9668162830562848E-4,9.5528648538008916E-4,23.71646153619464,21.658816957245868,25.970694432331868,1041.1521813028178,950.4579796124691,1140.5113490769425,28305064.053547084,25839425.279282235,31006271.099604979,315.15008389715405,287.77955723946729,345.13560336324105,8567761.2469941191,7823658.2002563151,9382956.2438527178,252.59166973969917,230.67676986585786,276.60032930927593,6867030.122751222,6271245.3222238384,7519736.4793823129]
[44,0.01,8.8446850473660969E-3,8.0733972222983962E-3,9.6896620688816434E-3,1943.3382402569023,1773.8722709576346,2128.9950668432298,2.6696324629635559E-3,2.4368661605615473E-3,1.3468209821067715E-4,586.56682797916631,535.42383599261404,29.592107613689127,2.1376189241055143E-3,1.9512487356564108E-3,2.3417950067776238E-3,469.67377312639735,428.72485158567122,514.53497361885854,2560.9519596259152,2337.6278891288016,2805.6125153721605,562687743.87664115,513619382.04773563,616444119.74734223,772.9840521052173,705.58726916959233,846.81995493393777,169838661.24347082,155030361.69999567,186061752.59183669,618.94113168582362,564.97820403282446,678.05970246902996,135992628.7065627,124135991.60725524,148982054.41217908,4.4494533715640005E-4,4.0618639021864587E-4,4.874073318568452E-4,97.762586670910267,89.246540782011621,107.09225953286649,1.3468209821067715E-4,1.229850682946341E-4,1.4749666778873143E-4,29.592107613689127,27.022057305335334,32.407701720217752,1.0794722200417703E-4,9.8581701105096299E-5,1.1820752911268376E-4,23.717968850986871,21.660193497128606,25.972345016329093,128.83258442949622,117.61004789125769,141.12732731241138,28306862.999889813,25841067.520384971,31008241.722878989,38.996796549796592,35.609956710404646,42.70721663789837,8568305.7765076905,7824155.4378276384,9383552.5836026277,31.255793535587291,28.544035121243201,34.226634606261577,6867466.5612168387,6271643.8952076491,7520214.401015427]
[50,0.01,5.1890857149323338E-4,4.736579083692605E-4,5.6848250395449308E-4,1943.3524712384221,1773.8852609472226,2129.010657381627,1.56624589835555E-4,1.4296843036527997E-4,7.9016601285340342E-6,586.57112338256866,535.42775687810763,29.592324315407783,1.2541190289583207E-4,1.1447775569453083E-4,1.3739070359083475E-4,469.67721252703666,428.72799111913673,514.53874153612026,150.24841652535952,137.14622308589711,164.60239960142528,562691864.41454792,513623143.26016015,616448633.94085443,45.350179019027635,41.396079108281867,49.682055468735058,169839904.96460977,155031496.9806003,186063115.11396891,36.312639371725282,33.146689928409685,39.781065092884297,135993624.57467559,124136900.64972964,148983145.40129218,2.6104485129762689E-5,2.383053759173911E-5,2.8595686669982915E-5,97.763302582085913,89.247194330553128,107.09304376483125,7.9016601285340342E-6,7.215407418353582E-6,8.6534777408558001E-6,29.592324315407783,27.022255186687218,32.407939040409744,6.3331524488292953E-6,5.7836869738003939E-6,6.9351141101258272E-6,23.718142536642524,21.660352113784729,25.972535210683485,7.5584751735167268,6.9000605016090866,8.2797950884807978,28307070.289817993,25841256.753399953,31008468.794886209,2.287901930040269,2.0891995213594075,2.5055884589834396,8568368.5218387078,7824212.7337780511,9383621.2989506014,1.8337452478614766,1.6746491718015282,2.0080414367999517,6867516.8513761628,6271689.8221834702,7520269.4712188281]

{"sheet":"Monroe NPV 2%","index":267,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":159.70580423904906},{"$f":"D3/(1+B4)^A4","v":145.77889313452008},{"$f":"E3/(1+B4)^A4","v":174.96329888831784},{"$f":"F3+C4","v":325.86372296935571},{"$f":"G3+D4","v":297.44725355167475},{"$f":"H3+E4","v":356.9951150517237},{"$f":"I3/(1+B4)^A4","v":48.204746380113839},{"$f":"J3/(1+B4)^A4","v":44.00175562060312},{"$f":"K3/(1+B4)^A4","v":2.4319139343174472},{"$f":"L3+I4","v":98.356964513984281},{"$f":"M3+J4","v":89.781182168278605},{"$f":"N3+K4","v":4.9620771915813187},{"$f":"O3/(1+B4)^A4","v":38.598338731410927},{"$f":"P3/(1+B4)^A4","v":35.23310857645918},{"$f":"Q3/(1+B4)^A4","v":42.285084535800912},{"$f":"R3+O4","v":78.756050347570863},{"$f":"S3+P4","v":71.889634739407313},{"$f":"T3+Q4","v":86.27848648684818},{"$f":"U3/(1+B4)^A4","v":46242335.384392589},{"$f":"V3/(1+B4)^A4","v":42209840.152094789},{"$f":"W3/(1+B4)^A4","v":50660097.081024475},{"$f":"X3+U4","v":94352861.118314639},{"$f":"Y3+V4","v":86124957.846334204},{"$f":"Z3+W4","v":103366862.08412233},{"$f":"AA3/(1+B4)^A4","v":13957539.363392653},{"$f":"AB3/(1+B4)^A4","v":12740576.027308239},{"$f":"AC3/(1+B4)^A4","v":15290771.940904124},{"$f":"AD3+AA4","v":28478963.317066371},{"$f":"AE3+AB4","v":25995871.326119728},{"$f":"AF3+AC4","v":31199291.068220772},{"$f":"AG3/(1+B4)^A4","v":11176032.91503842},{"$f":"AH3/(1+B4)^A4","v":10201640.642870136},{"$f":"AI3/(1+B4)^A4","v":12243519.076708674},{"$f":"AJ3+AG4","v":22803577.55984439},{"$f":"AK3+AH4","v":20815427.567712225},{"$f":"AL3+AI4","v":24981676.324116379},{"$f":"AM3/(1+B4)^A4","v":8.0342434504368381},{"$f":"AN3/(1+B4)^A4","v":7.3343848620300047},{"$f":"AO3/(1+B4)^A4","v":8.8009668528996876},{"$f":"AP3+AM4","v":16.393070336271322},{"$f":"AQ3+AN4","v":14.965078872486021},{"$f":"AR3+AO4","v":17.957492766656522},{"$f":"AS3/(1+B4)^A4","v":2.4319139343174472},{"$f":"AT3/(1+B4)^A4","v":2.2207042010204794},{"$f":"AU3/(1+B4)^A4","v":2.6633027434701115},{"$f":"AV3+AS4","v":4.9620771915813187},{"$f":"AW3+AT4","v":4.5311248517621863},{"$f":"AX3+AU4","v":5.4342029177764157},{"$f":"AY3/(1+B4)^A4","v":1.9491703563466276},{"$f":"AZ3/(1+B4)^A4","v":1.7800599765767187},{"$f":"BA3/(1+B4)^A4","v":2.1344376202150754},{"$f":"BB3+AY4","v":3.9770871950896591},{"$f":"BC3+AZ4","v":3.6320343762071365},{"$f":"BD3+BA4","v":4.3551065202868404},{"$f":"BE3/(1+B4)^A4","v":2326291.0322211091},{"$f":"BF3/(1+B4)^A4","v":2123649.0824124785},{"$f":"BG3/(1+B4)^A4","v":2548293.4878781382},{"$f":"BH3+BE4","v":4746564.2221439509},{"$f":"BI3+BF4","v":4333093.5877544209},{"$f":"BJ3+BG4","v":5199538.0326665528},{"$f":"BK3/(1+B4)^A4","v":704153.3669518854},{"$f":"BL3/(1+B4)^A4","v":642998.22378033586},{"$f":"BM3/(1+B4)^A4","v":771151.30085926503},{"$f":"BN3+BK4","v":1436754.529928627},{"$f":"BO3+BL4","v":1311973.5758013972},{"$f":"BP3+BM4","v":1573457.1142732445},{"$f":"BQ3/(1+B4)^A4","v":564376.41555333277},{"$f":"BR3/(1+B4)^A4","v":515411.0136034012},{"$f":"BS3/(1+B4)^A4","v":618019.99471048161},{"$f":"BT3+BQ4","v":1151553.6382950202},{"$f":"BU3+BR4","v":1051644.6321563798},{"$f":"BV3+BS4","v":1261007.9972072667}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":150.494346291254},{"$f":"D4/(1+B5)^A5","v":137.37070690620507},{"$f":"E4/(1+B5)^A5","v":164.87182426849199},{"$f":"F4+C5","v":476.35806926060968},434.81796045787985,521.86693932021569,{"$f":"I4/(1+B5)^A5","v":45.424409145157071},{"$f":"J4/(1+B5)^A5","v":41.463837080575274},{"$f":"K4/(1+B5)^A5","v":2.2916468160035048},{"$f":"L4+I5","v":143.78137365914137},131.24501924885388,7.2537240075848235,{"$f":"O4/(1+B5)^A5","v":36.372076663020756},{"$f":"P4/(1+B5)^A5","v":33.200945127118516},{"$f":"Q4/(1+B5)^A5","v":39.84617957629505},{"$f":"R4+O5","v":115.12812701059161},105.09057986652583,126.12466606314322,{"$f":"U4/(1+B5)^A5","v":43575185.434328228},{"$f":"V4/(1+B5)^A5","v":39775275.112979539},{"$f":"W4/(1+B5)^A5","v":47738140.949770905},{"$f":"X4+U5","v":137928046.55264288},125900232.95931375,151105003.03389323,{"$f":"AA4/(1+B5)^A5","v":13152501.077444434},{"$f":"AB4/(1+B5)^A5","v":12005729.345527209},{"$f":"AC4/(1+B5)^A5","v":14408835.912379218},{"$f":"AD4+AA5","v":41631464.394510806},38001600.671646938,45608126.980599992,{"$f":"AG4/(1+B5)^A5","v":10531425.427473616},{"$f":"AH4/(1+B5)^A5","v":9613233.8267993983},{"$f":"AI4/(1+B5)^A5","v":11537341.479435394},{"$f":"AJ4+AG5","v":33335002.987318005},30428661.394511625,36519017.803551771,{"$f":"AM4/(1+B5)^A5","v":7.5708470445349434},{"$f":"AN4/(1+B5)^A5","v":6.911354665654617},{"$f":"AO4/(1+B5)^A5","v":8.2933476310955889},{"$f":"AP4+AM5","v":23.963917380806265},21.876433538140638,26.250840397752111,{"$f":"AS4/(1+B5)^A5","v":2.2916468160035048},{"$f":"AT4/(1+B5)^A5","v":2.0926191670440475},{"$f":"AU4/(1+B5)^A5","v":2.5096896588323041},{"$f":"AV4+AS5","v":7.2537240075848235},6.6237440188062333,7.9438925766087198,{"$f":"AY4/(1+B5)^A5","v":1.8367467606224488},{"$f":"AZ4/(1+B5)^A5","v":1.6773902727615311},{"$f":"BA4/(1+B5)^A5","v":2.0113282412261078},{"$f":"BB4+AY5","v":5.8138339557121075},5.3094246489686672,6.3664347615129486,{"$f":"BE4/(1+B5)^A5","v":2192115.9963184497},{"$f":"BF4/(1+B5)^A5","v":2001161.9610976158},{"$f":"BG4/(1+B5)^A5","v":2401313.8686083579},{"$f":"BH4+BE5","v":6938680.2184624001},6334255.5488520367,7600851.9012749102,{"$f":"BK4/(1+B5)^A5","v":663539.4446252624},{"$f":"BL4/(1+B5)^A5","v":605911.58734228904},{"$f":"BM4/(1+B5)^A5","v":726673.094114693},{"$f":"BN4+BK5","v":2100293.9745538896},1917885.1631436863,2300130.2083879374,{"$f":"BQ4/(1+B5)^A5","v":531824.50146750954},{"$f":"BR4/(1+B5)^A5","v":485683.30959001556},{"$f":"BS4/(1+B5)^A5","v":582374.04421233316},{"$f":"BT4+BQ5","v":1683378.1397625296},1537327.9417463953,1843382.0414195999]
[4,0.02,139.0335134640253,126.90929924532645,152.31608073109356,615.39158272463499,561.7272597032063,674.18302005130931,41.965132618710321,38.306176232398045,2.1171274290330628,185.74650627785169,169.55119548125191,9.3708514366178868,33.602176660217445,30.672541295445725,36.811710746191288,148.73030367080906,135.76312116197155,162.93637680933452,40256735.751761317,36746205.982072391,44102663.16345489,178184782.3044042,162646438.94138613,195207666.19734812,12150877.96120584,11091438.141977608,13311537.152018117,53782342.355716646,49093038.813624546,58919664.132618107,9729409.2107108273,8881142.1002119873,10658720.154282365,43064412.198028833,39309803.494723611,47177737.957834139,6.9942924132399611,6.3850233955120261,7.6617712754354867,30.958209794046226,28.261456933652664,33.912611673187598,2.1171274290330628,1.9332566458890574,2.3185653120582672,9.3708514366178868,8.5570006646952912,10.262457888666987,1.6968700935700662,1.5496493311521076,1.8581563958946932,7.5107040492821735,6.8590739801207743,8.2245911574076409,2025176.3365183549,1848764.3244982816,2218442.8339678654,8963856.5549807549,8183019.8733503185,9819294.7352427766,613007.88090522215,559768.64854263852,671333.61421439378,2713301.8554591117,2477653.8116863249,2971463.8226023312,491323.6331295899,448696.30406215531,538023.59698212694,2174701.7728921194,1986024.2458085506,2381405.6384017267]
[5,0.02,125.92693674327015,114.94566238041666,137.95736715069222,741.31851946790516,676.67292208362301,812.14038720200153,38.009113551364315,34.695084020457358,1.9175475408112437,223.75561982921602,204.24627950170927,11.28839897742913,30.434526678506646,27.781065667065594,33.341500585372451,179.16483034931571,163.54418682903716,196.27787739470696,36461765.873551704,33282170.902319327,39945140.822691999,214646548.1779559,195928609.84370548,235152807.02004012,11005424.535947442,10045857.250511797,12056669.324778382,64787766.891664088,59138896.064136341,70976333.457396492,8812225.6835837606,8043924.026639563,9653931.2370886132,51876637.881612591,47353727.521363176,56831669.194922753,6.3349461316310665,5.7831124108000669,6.9395023020317712,37.29315592567729,34.044569344452732,40.852113975219368,1.9175475408112437,1.7510101074901629,2.0999960377340861,11.28839897742913,10.308010772185455,12.362453926401074,1.5369075240253813,1.403565143656786,1.6829894972443382,9.0476115733075542,8.2626391237775607,9.90758065465198,1834264.6033231518,1674482.808812486,2009312.0245710884,10798121.158303907,9857502.6821628045,11828606.759813866,555220.12440440746,506999.71136192157,608047.53806844726,3268521.9798635193,2984653.5230482463,3579511.3606707784,445006.95212303993,406398.06684590608,487304.54820222611,2619708.7250151592,2392422.3126544566,2868710.1866039527]
[9,0.02,69.520595914374297,63.458154014741453,76.162246324210784,1103.087796886384,1006.894638717051,1208.4712939913227,20.983725107640119,19.154145878406634,1.0586221755169074,332.95012499555287,303.92007289861772,16.797226605541336,16.802016199086012,15.337117619626214,18.406871868090828,266.59867897459947,243.35503836098113,292.06302779035974,20129479.499589108,18374117.677224793,22052549.404411349,319395754.61953557,291543314.92302889,349909229.31963181,6075774.5071618399,5546025.3428553427,6656136.1522672372,96404707.516292453,87999143.224568173,105613343.31805061,4864973.2670276994,4440816.2882737778,5329654.4002104523,77192845.838755906,70462719.592371017,84565971.46743378,3.4973393425294179,3.192688009701155,3.8310972049608263,55.492509803374453,50.658587378976137,60.788267417656471,1.0586221755169074,0.9666817066549056,1.1593466794061498,16.797226605541336,15.338401232890625,18.395428830742418,0.84848190306860782,0.77486745659981993,0.92912950788753712,13.462917295857023,12.29487210714373,14.742558063514521,1012644.0901809981,924433.21284268925,1109282.6756429877,16067689.348399445,14668041.64594914,17601060.041348893,306520.86765947862,279899.7813641348,335685.3448834946,4863586.4546190761,4441187.9546346795,5326341.1031552684,245675.3836608078,224360.5420433371,269026.65512995736,3898147.2202194463,3559943.2481223592,4268663.3566335505]
[16,0.02,11.468268592739221,10.468195001331896,12.563889678796865,1318.5118741342849,1203.5329743452173,1444.4759113241275,3.4615208981668935,3.1597095322460782,0.17463261480109948,397.97257710606954,363.27319188525001,20.077588379133996,2.7716971084080213,2.5300442550426849,3.0364375874366534,318.66323319750131,290.8802985719247,349.10056227996182,3320602.6861112462,3031034.3849259587,3637836.4770626109,381771148.40960693,348479353.7155571,418243656.60590309,1002272.9673213686,914884.39386137191,1098010.6856112161,115231763.00332738,105184660.35318439,126238770.49943769,802536.56328676234,732566.70624143491,879191.37291874329,92267980.956641942,84223515.778685421,101081018.06786373,0.57692869879138098,0.52667275282230852,0.63198612114167596,66.329745744434646,60.551797576389035,72.659721759650324,0.17463261480109948,0.15946591524129605,0.19124834786954112,20.077588379133996,18.333866273280208,21.987906503533029,0.13996741875535887,0.12782381967790438,0.15327122291957693,16.092115573375022,14.695960656974906,17.621659777875458,167047.96991886149,152496.51188241321,182989.68100352338,19205578.427723013,17532590.909871273,21038403.948783148,50564.348497932639,46172.87624643591,55375.38404463292,5813405.3421628205,5308515.8497597948,6366532.2107838243,40527.145220627361,37011.002623375716,44379.221712031613,4659423.6755139092,4255171.217687726,5102298.6006098948]
[19,0.02,3.9363035388042769,3.5930439451622438,4.3123583131899883,{"$f":"F20+C21","v":1336.3728367321064},1219.8363978196091,1464.0432210554522,1.188112821993542,1.084520798653801,5.9939909330988507E-2,{"$f":"L20+I21","v":403.36363459602762},368.19420095641516,20.349565493734975,0.95134161256282035,0.86839805624723487,1.0422096347091552,{"$f":"R20+O21","v":322.97994220945361},294.82065150704528,353.82958460283999,1139744.8532534477,1040355.0700909887,1248630.3823856087,{"$f":"X20+U21","v":386942736.42215222},353199960.95841068,423909312.29999322,344014.49497030268,314019.73611198401,376874.96699830925,{"$f":"AD20+AA21","v":116792727.4887135},106609523.73233776,127948839.25385517,275458.10324721079,251442.0459260972,301768.66582086467,{"$f":"AJ20+AG21","v":93517871.070771694},85364433.122465774,102450292.26135196,0.1980217380091753,0.18077217183758584,0.21691933573130392,{"$f":"AP20+AM21","v":67.228268640667366},61.372050630577775,73.643992434929118,5.9939909330988507E-2,5.4734177300345868E-2,6.5642999413700984E-2,{"$f":"AV20+AS21","v":20.349565493734975},18.582222398245353,22.285761368072542,4.8041623834380619E-2,4.3873523686057611E-2,5.2607946203593846E-2,{"$f":"BB20+AY21","v":16.310104261997633},14.895036606750203,17.860368137184569,57336.598792078628,52342.038776288828,62808.341387720233,{"$f":"BH20+BE21","v":19465743.030481953},17770092.715222653,21323396.563122556,17355.420508354578,15848.116452442287,19006.733092695278,{"$f":"BN20+BK21","v":5892155.4978643181},5380426.6189402081,6452775.191166007,13910.307720782714,12703.44685625214,15232.47263192364,{"$f":"BT20+BQ21","v":4722541.6448157802},4312813.0603266861,5171415.8882552925]
[25,0.02,0.27168483205924693,0.24799295359204668,0.29764024358096491,1343.3344715958096,1226.1909534957342,1471.669935733813,8.2003897648809693E-2,7.4853945622425949E-2,4.137070233456358E-3,405.46489725579585,370.11225370003382,20.455573518373384,6.566187889021799E-2,5.9937090152294155E-2,7.193361659870838E-2,324.66245801953283,296.35647569447042,355.67280702122156,78665.526170427402,71805.614001382593,86180.837528996984,388958456.86340302,355039903.44637638,426117604.60169297,23743.981979688619,21673.734870250672,26012.021457921666,117401141.77338322,107164890.13669591,128615369.63791934,19012.199588350464,17354.604223640854,20828.162382820028,94005038.464279622,85809126.397733778,102983991.77005139,1.366751880406193E-2,1.2476948655641225E-2,1.4971836576521954E-2,67.578484273558956,61.69175916967945,74.027629823497236,4.137070233456358E-3,3.7777690722150645E-3,4.5306991942481271E-3,20.455573518373384,18.679023712771503,22.401855716176421,3.3158470566683092E-3,3.0281635542046626E-3,3.6310159743541976E-3,16.395069316165159,14.972630077140737,17.953409059661293,3957.388971686426,3612.6629652382862,4335.0502606377086,19567146.913892418,17862663.361360628,21434477.61539042,1197.8762459874349,1093.8416751633692,1311.8503279481481,5922849.8026337856,5408455.1484811138,6486389.960565473,960.09354455457037,876.79565147631752,1051.3497569621807,4747143.0207613092,4335280.0163558312,5198355.6075857319]
[36,0.02,3.1725379217644476E-4,2.8958813918237685E-4,3.475626344859392E-4,1343.7131889855143,1226.5366453893071,1472.0848338908638,9.5758189020506441E-5,8.7408994930218643E-5,4.8309698046672656E-6,405.57920728859301,370.21659699619937,20.46134042272341,7.6675167772374315E-5,6.9990175744113881E-5,8.3998847038799755E-5,324.75398795584874,296.44002551268045,355.77307949982776,91.859881547163553,83.84937491294626,100.63571569963095,389068113.34479433,355139997.4946698,426237737.11547434,27.726495687409855,25.309011644471891,30.374947276780912,117434239.89965102,107195102.42434184,128651629.31716906,22.201064267379788,20.265444927270508,24.321613576776524,94031540.682110742,85833317.996363416,103013025.36471394,1.5959934669028322E-5,1.4569673418241344E-5,1.7483022124370107E-5,67.597536228009218,61.709151518713178,74.048499942835036,4.8309698046672656E-6,4.4114040340159901E-6,5.2906210835963325E-6,20.46134042272341,18.684289766202205,22.408171322974848,3.8720050914572922E-6,3.5360692152752528E-6,4.2400364370209251E-6,16.399691469461114,14.976851211563865,17.95847054535912,4.6211510921263743,4.2186051274563097,5.0621564849188241,19572663.350014534,17867699.263724808,21440520.495688535,1.398792780285663,1.2773087730217381,1.5318834259348839,5924519.5924473396,5409979.9184170282,6488218.6255230214,1.1211274311686212,1.0238582083743915,1.2276898006116821,4748481.3513494022,4336502.2331351591,5199821.1455497239]
[39,0.02,3.3188470716421077E-5,3.0294318662491869E-5,3.6359131399581125E-5,1343.7134464941939,1226.5368804423192,1472.0851160006364,1.0017430620331464E-5,9.1440069122324247E-6,5.0537614946756266E-7,405.57928501363659,370.21666794436589,20.461344343926836,8.0211225934687441E-6,7.3217939561422054E-6,8.7872654130793563E-6,324.75405019157836,296.44008232233313,355.77314768004413,9.609621898692323,8.7716288741501369,10.527677165370889,389068187.90565819,355140065.55356252,426237818.79951066,2.9005169138492009,2.647619705541477,3.1775760387053498,117434262.40470366,107195122.96717012,128651653.9719179,2.3224919275402232,2.1200034234733365,2.5443262771781905,94031558.702279106,85833334.445427522,103013045.10609058,1.6695965106208992E-6,1.5241588643334218E-6,1.8289293370731222E-6,67.597549182375118,61.709163344631285,74.04851413346114,5.0537614946756266E-7,4.6148464482282674E-7,5.534610688182461E-7,20.461344343926836,18.684293346852325,22.408175617268196,4.0505718374579255E-7,3.6991434774444355E-7,4.435575825942024E-7,16.39969461229169,14.976854081721882,17.958473986913521,0.48342664919792466,0.44131561604426695,0.52956098998568069,19572667.100912225,17867702.687883835,21440524.604541656,0.14633014441962214,0.1336214912308531,0.16025298822696152,5924520.7278200006,5409980.9551835032,6488219.8689227477,0.11728308955255037,0.10710758706235503,0.1284307642689696,4748482.261346546,4336503.0641807821,5199822.1420414522]
[44,0.02,5.1874171213902681E-7,4.7350559974102188E-7,5.6829970369121203E-7,1343.7134728624319,1226.5369045111538,1472.0851448879641,1.5657422589988577E-7,1.4292245768093207E-7,7.8991192841952835E-9,405.57929297248467,370.21667520927883,20.461344745448155,1.2537157565847922E-7,1.1444094442288185E-7,1.3734652447078437E-7,324.75405656435976,296.44008813949807,355.77315466152606,0.15020010290109251,0.13710212258058044,0.16454947033487,389068195.54050225,355140072.52262115,426237827.16374952,4.5335596292898218E-2,4.1382767855768124E-2,4.9666079791811236E-2,117434264.70916417,107195125.07070382,128651656.49650188,3.630096274141318E-2,3.313603133539466E-2,3.97682731615197E-2,94031560.547498807,85833336.129770115,103013047.12755767,2.6096091016098073E-8,2.3822874684762038E-8,2.8586491489804799E-8,67.59755050886946,61.709164555575413,74.048515586545392,7.8991192841952835E-9,7.213087244264531E-9,8.6506951433293678E-9,20.461344745448155,18.684293713501848,22.408176056992982,6.3311159711417814E-9,5.7818271812928154E-9,6.9328840666743624E-9,16.399694934109601,14.97685437561881,17.958474339319988,7.5560446831461174E-3,6.8978417299361263E-3,8.2771326517099997E-3,19572667.484994669,17867703.038509067,21440525.025277831,2.2871662362022637E-3,2.088527721928652E-3,2.5047827662368939E-3,5924520.8440792924,5409981.061345771,6488219.9962437376,1.8331555918707154E-3,1.6741106744733261E-3,2.0073957344242869E-3,4748482.354527954,4336503.1492777541,5199822.2440796876]
[50,0.02,1.8361248948582637E-9,1.6760083085554393E-9,2.0115390940614218E-9,1343.7134732143491,1226.5369048323823,1472.0851452735017,5.5420612482169594E-10,5.0588467524654052E-10,2.7959520558622103E-11,405.5792930787054,370.21667530623813,20.461344750806962,4.4376202219197127E-10,4.0507223947633592E-10,4.8614824468844569E-10,324.75405664941252,296.44008821713544,355.77315475470266,5.3164444210543067E-4,4.8528316600968786E-4,5.8243509601676687E-4,389068195.64239883,355140072.61563194,426237827.27538073,1.604687169523876E-4,1.4647738652979558E-4,1.7579678557123833E-4,117434264.73992006,107195125.0987781,128651656.53019561,1.2848995913975676E-4,1.1728744889405682E-4,1.4076276240885803E-4,94031560.572125554,85833336.152249768,103013047.15453666,9.2369056221765673E-11,8.4322837844312688E-11,1.0118401403397688E-10,67.597550526573187,61.709164571736963,74.048515605938618,2.7959520558622103E-11,2.5531259098804001E-11,3.0619779244279387E-11,20.461344750806962,18.684293718395242,22.408176062861656,2.2409456141311154E-11,2.0465207591585984E-11,2.4539459099011789E-11,16.399694938404664,14.97685437954123,17.958474344023291,2.6745182476607374E-5,2.4415424140277183E-5,2.9297527004683559E-5,19572667.490120724,17867703.043188602,21440525.030893072,8.0955951038784932E-6,7.3924992999349542E-6,8.8658650069515013E-6,5924520.8456309177,5409981.0627626395,6488219.9979429953,6.488590640808863E-6,5.9256393195629691E-6,7.1053265923232509E-6,4748482.3557715751,4336503.1504134797,5199822.245441515]

{"sheet":"Monroe NPV 3%","index":268,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":156.61977446536588},{"$f":"D3/(1+B4)^A4","v":142.96197607423383},{"$f":"E3/(1+B4)^A4","v":171.58244524781401},{"$f":"F3+C4","v":322.77769319567255},{"$f":"G3+D4","v":294.6303364913885},{"$f":"H3+E4","v":353.6142614112199},{"$f":"I3/(1+B4)^A4","v":47.273275646969964},{"$f":"J3/(1+B4)^A4","v":43.151500186328107},{"$f":"K3/(1+B4)^A4","v":2.3849215357374605},{"$f":"L3+I4","v":97.425493780840398},{"$f":"M3+J4","v":88.930926734003592},{"$f":"N3+K4","v":4.9150847930013324},{"$f":"O3/(1+B4)^A4","v":37.852494689565397},{"$f":"P3/(1+B4)^A4","v":34.552291604249348},{"$f":"Q3/(1+B4)^A4","v":41.468000707934081},{"$f":"R3+O4","v":78.010206305725319},{"$f":"S3+P4","v":71.208817767197473},{"$f":"T3+Q4","v":85.461402658981342},{"$f":"U3/(1+B4)^A4","v":45348784.743069142},{"$f":"V3/(1+B4)^A4","v":41394210.287717424},{"$f":"W3/(1+B4)^A4","v":49681181.075594179},{"$f":"X3+U4","v":93459310.476991192},{"$f":"Y3+V4","v":85309327.98195684},{"$f":"Z3+W4","v":102387946.07869205},{"$f":"AA3/(1+B4)^A4","v":13687834.813529756},{"$f":"AB3/(1+B4)^A4","v":12494387.123019598},{"$f":"AC3/(1+B4)^A4","v":14995305.049784759},{"$f":"AD3+AA4","v":28209258.767203473},{"$f":"AE3+AB4","v":25749682.42183109},{"$f":"AF3+AC4","v":30903824.177101411},{"$f":"AG3/(1+B4)^A4","v":10960076.015464202},{"$f":"AH3/(1+B4)^A4","v":10004512.135773486},{"$f":"AI3/(1+B4)^A4","v":12006934.911308987},{"$f":"AJ3+AG4","v":22587620.660270173},{"$f":"AK3+AH4","v":20618299.060615577},{"$f":"AL3+AI4","v":24745092.158716694},{"$f":"AM3/(1+B4)^A4","v":7.8789960277448259},{"$f":"AN3/(1+B4)^A4","v":7.1926609581072833},{"$f":"AO3/(1+B4)^A4","v":8.6309038681844044},{"$f":"AP3+AM4","v":16.237822913579311},{"$f":"AQ3+AN4","v":14.823354968563301},{"$f":"AR3+AO4","v":17.787429781941238},{"$f":"AS3/(1+B4)^A4","v":2.3849215357374605},{"$f":"AT3/(1+B4)^A4","v":2.1777930537672798},{"$f":"AU3/(1+B4)^A4","v":2.6118391689191292},{"$f":"AV3+AS4","v":4.9150847930013324},{"$f":"AW3+AT4","v":4.4882137045089863},{"$f":"AX3+AU4","v":5.3827393432254329},{"$f":"AY3/(1+B4)^A4","v":1.9115061162626368},{"$f":"AZ3/(1+B4)^A4","v":1.7456634929120729},{"$f":"BA3/(1+B4)^A4","v":2.0931934207481993},{"$f":"BB3+AY4","v":3.9394229550056679},{"$f":"BC3+AZ4","v":3.5976378925424912},{"$f":"BD3+BA4","v":4.3138623208199638},{"$f":"BE3/(1+B4)^A4","v":2281339.6078073727},{"$f":"BF3/(1+B4)^A4","v":2082613.3521933665},{"$f":"BG3/(1+B4)^A4","v":2499052.2620307431},{"$f":"BH3+BE4","v":4701612.7977302149},{"$f":"BI3+BF4","v":4292057.8575353092},{"$f":"BJ3+BG4","v":5150296.8068191577},{"$f":"BK3/(1+B4)^A4","v":690546.85924850754},{"$f":"BL3/(1+B4)^A4","v":630573.43012636586},{"$f":"BM3/(1+B4)^A4","v":756250.17759824626},{"$f":"BN3+BK4","v":1423148.0222252491},{"$f":"BO3+BL4","v":1299548.7821474273},{"$f":"BP3+BM4","v":1558555.9910122256},{"$f":"BQ3/(1+B4)^A4","v":553470.84809283388},{"$f":"BR3/(1+B4)^A4","v":505451.61518802773},{"$f":"BS3/(1+B4)^A4","v":606077.86077555385},{"$f":"BT3+BQ4","v":1140648.0708345212},{"$f":"BU3+BR4","v":1041685.2337410063},{"$f":"BV3+BS4","v":1249065.8632723389}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":143.32928029175255},{"$f":"D4/(1+B5)^A5","v":130.83046000898105},{"$f":"E4/(1+B5)^A5","v":157.02224365995716},{"$f":"F4+C5","v":466.10697348742508},425.46079650036955,510.63650507117706,{"$f":"I4/(1+B5)^A5","v":43.261743918627403},{"$f":"J4/(1+B5)^A5","v":39.489735484094481},{"$f":"K4/(1+B5)^A5","v":2.1825410516418651},{"$f":"L4+I5","v":140.6872376994678},128.42066221809807,7.097625844643197,{"$f":"O4/(1+B5)^A5","v":34.640394800865536},{"$f":"P4/(1+B5)^A5","v":31.620241473166992},{"$f":"Q4/(1+B5)^A5","v":37.949094977916793},{"$f":"R4+O5","v":112.65060110659086},102.82905924036447,123.41049763689813,{"$f":"U4/(1+B5)^A5","v":41500562.119421542},{"$f":"V4/(1+B5)^A5","v":37881566.290315352},{"$f":"W4/(1+B5)^A5","v":45465318.488144048},{"$f":"X4+U5","v":134959872.59641272},123190894.2722722,147853264.56683609,{"$f":"AA4/(1+B5)^A5","v":12526307.864205567},{"$f":"AB4/(1+B5)^A5","v":11434134.164360905},{"$f":"AC4/(1+B5)^A5","v":13722828.345766837},{"$f":"AD4+AA5","v":40735566.631409042},37183816.586191997,44626652.522868246,{"$f":"AG4/(1+B5)^A5","v":10030022.151428675},{"$f":"AH4/(1+B5)^A5","v":9155545.8369505703},{"$f":"AI4/(1+B5)^A5","v":10988046.338480689},{"$f":"AJ4+AG5","v":32617642.811698847},29773844.897566147,35733138.497197382,{"$f":"AM4/(1+B5)^A5","v":7.2103974988673531},{"$f":"AN4/(1+B5)^A5","v":6.5823036843669858},{"$f":"AO4/(1+B5)^A5","v":7.8984996876478792},{"$f":"AP4+AM5","v":23.448220412446666},21.405658652930285,25.685929469589119,{"$f":"AS4/(1+B5)^A5","v":2.1825410516418651},{"$f":"AT4/(1+B5)^A5","v":1.9929891489523732},{"$f":"AU4/(1+B5)^A5","v":2.3902028310082293},{"$f":"AV4+AS5","v":7.097625844643197},6.4812028534613599,7.7729421742336626,{"$f":"AY4/(1+B5)^A5","v":1.749298879100303},{"$f":"AZ4/(1+B5)^A5","v":1.5975293855757868},{"$f":"BA4/(1+B5)^A5","v":1.9155685004106233},{"$f":"BB4+AY5","v":5.6887218341059711},5.1951672781182783,6.2294308212305873,{"$f":"BE4/(1+B5)^A5","v":2087748.9142369253},{"$f":"BF4/(1+B5)^A5","v":1905886.2389172835},{"$f":"BG4/(1+B5)^A5","v":2286986.8338850811},{"$f":"BH4+BE5","v":6789361.7119671404},6197944.0964525929,7437283.6407042388,{"$f":"BK4/(1+B5)^A5","v":631948.19863379188},{"$f":"BL4/(1+B5)^A5","v":577064.01518985606},{"$f":"BM4/(1+B5)^A5","v":692076.0424133807},{"$f":"BN4+BK5","v":2055096.220859041},1876612.7973372834,2250632.0334256063,{"$f":"BQ4/(1+B5)^A5","v":506504.23032727651},{"$f":"BR4/(1+B5)^A5","v":462559.82984590635},{"$f":"BS4/(1+B5)^A5","v":554647.09920735355},{"$f":"BT4+BQ5","v":1647152.3011617977},1504245.0635869126,1803712.9624796924]
[4,0.03,127.34620912629957,116.24116919083117,139.51222972653335,593.45318261372461,541.70196569120071,650.1487347977104,38.437499141945771,35.086118503234538,1.939159455928084,179.12473684141358,163.5067807213326,9.0367853005712817,30.777542115255002,28.094175000875378,33.717279368001392,143.42814322184586,130.92323424123984,157.12777700489951,36872711.924326517,33657281.003704764,40395346.606077701,171832584.52073923,156848175.27597696,188248611.17291379,11129462.295551084,10159080.109164944,12192555.245984115,51865028.926960126,47342896.695356943,56819207.768852361,8911544.771851832,8134583.8927289881,9762736.8536375016,41529187.583550677,37908428.790295139,45495875.350834884,6.4063447880673223,5.8482915690077864,7.0177146704412561,29.854565200513989,27.253950221938069,32.703644140030377,1.939159455928084,1.7707450454806954,2.1236642572422242,9.0367853005712817,8.2519478989420563,9.8966064314758864,1.5542293970140519,1.4193841677487953,1.701957802010118,7.2429512311200233,6.6145514458670736,7.9313886232407054,1854937.8695995507,1693355.2380787528,2031958.1806606038,8644299.5815666914,7891299.3345313454,9469241.8213648424,561477.78943977517,512713.90331440949,614900.59985703777,2616574.010298816,2389326.7006516927,2865532.6332826442,450022.44836029009,410978.41770417272,492796.76380974182,2097174.7495220876,1915223.4812910852,2296509.7262894344]
[5,0.03,109.84995865036882,100.27065365109682,120.34447489112918,703.30314126409348,641.97261934229755,770.49320968883956,33.15652440960119,30.265594030833871,1.6727359810051816,212.28126125101477,193.77237475216648,10.709521281576464,26.548978190372534,24.234282145781084,29.084821368372939,169.97712141221839,155.15751638702093,186.21259837327244,31806725.20999077,29033066.252281986,34845380.830645658,203639309.73073,185881241.52825895,223093992.00355944,9600371.9416147098,8763311.7434281129,10517405.25927512,61465400.868574835,56106208.438785054,67336613.028127477,7687176.8026321614,7016963.5231779544,8421422.569578724,49216364.386182837,44925392.313473091,53917297.920413606,5.5261692899805785,5.0447876810659622,6.0535423210242465,35.380734490494568,32.298737903004032,38.757186461054623,1.6727359810051816,1.5274602311363841,1.8318914433798137,10.709521281576464,9.7794081300784406,11.7284978748557,1.3406919308124237,1.2243732515159167,1.4681237506650917,8.5836431619324465,7.83892469738299,9.3995123739057966,1600085.7008034196,1460703.1034496697,1752784.9761391012,10244385.282370111,9352002.4379810151,11222026.797503944,484335.67340735212,442271.51687490259,530418.65895977267,3100909.6837061681,2831598.2175265951,3395951.2922424171,388193.31712565507,354513.59330392367,425090.81737837143,2485368.0666477429,2269737.074595009,2721600.5436678058]
[9,0.03,45.256728497321802,41.310181672257208,49.580330236039721,974.40972300075975,889.4377480855095,1067.499959800334,13.660049048321659,12.469024009587219,0.68914507633998623,294.11062291300141,268.4670022489741,14.837786230693233,10.937827493110063,9.9842033704345461,11.98256130665497,235.49924644734725,214.96703724715985,257.99311243516519,13103949.650077,11961238.884088289,14355835.532515405,282137405.25904441,257534025.43182307,309091403.40337688,3955226.1263732784,3610368.40780264,4333031.7112843124,85158846.478106022,77733813.224830225,93293270.851336777,3167015.0607422735,2890896.0635554064,3469514.5949548599,68188098.666030034,62243059.232169397,74701129.924075767,2.276708578315418,2.0783857291681316,2.4939792844311808,49.019163532358789,44.749130789851463,53.697157183070168,0.68914507633998623,0.62929339091529701,0.75471501954296671,14.837786230693233,13.5491366496867,16.249553990207104,0.5523473240845348,0.50442556832999685,0.60484754660485029,11.8924328145653,10.860643149228517,13.022800142962142,659214.12282173964,601790.33820505789,722124.20244771428,14193351.40088468,12956976.260217864,15547850.395789478,199539.88460504956,182210.00906347579,218525.46449160969,4296236.386090436,3923111.7748604883,4705009.4956926163,159930.50678832943,146054.9065096236,175131.78835168338,3443418.1610853584,3144666.566063568,3770712.6220245939]
[16,0.03,3.0725270034811034,2.804591779413125,3.3660608830962593,1076.7793259842272,982.88035954634768,1179.6494432158872,0.92739512915363242,0.84653518379655157,4.6786785670907646E-2,325.00931674797749,296.67162683928899,16.396615386165898,0.74258063823564857,0.67783809131768258,0.81350871810683212,260.24034230533869,237.55105887386816,285.09737039671711,889640.95481406641,812061.11636249418,974632.80700453999,311778215.97900432,284590052.59973896,341563949.0944894,268524.47098280693,245111.71694934039,294174.09039296425,94105470.366101608,85900377.464061141,103094481.64864835,215011.99087198326,196265.98109178059,235549.00311898277,75351808.575597048,68782194.784359142,82549086.314734727,0.15456814529457552,0.14110379801086928,0.16931888256109254,54.169022150287752,49.450388017360453,59.338476776273218,4.6786785670907646E-2,4.2723391656864049E-2,5.123839823322094E-2,16.396615386165898,14.972582769790835,17.956700739023596,3.7499442069717705E-2,3.4245983556498896E-2,4.1063737517895806E-2,13.141828830427574,12.001641336220922,14.390950366527838,44754.741685885798,40856.180416984556,49025.773306153969,15684477.478156257,14318211.153831175,17181277.520635676,13546.973103829177,12370.429585629383,14835.924135312946,4747590.6806810098,4335266.3186549172,5199308.703447056,10857.850691011381,9915.8215616111756,11889.881720246924,3805177.0205626818,3475039.1601423118,4166856.4052502732]
[19,0.03,0.62270961907373934,0.56840713739440019,0.68220018503241053,{"$f":"F20+C21","v":1080.3528900570641},986.14229619020136,1183.5644077467723,0.18795534325713259,0.17156744309723712,9.4822865510398348E-3,{"$f":"L20+I21","v":326.08794222827851},297.6562065405513,16.451031694360314,0.1504989560200293,0.1373775719985143,0.16487396315525563,{"$f":"R20+O21","v":261.10401559022011},238.33943204279035,286.04353800555259,180303.69772405885,164580.57744057654,197529.0122101279,{"$f":"X20+U21","v":312812930.71063924},285534536.54637086,342697515.30216593,54421.904461126891,49676.83724800589,59620.317596044581,{"$f":"AD20+AA21","v":94417783.130511686},86185459.55594486,103436626.71666461,43576.52016743373,39777.262879814458,47738.760258001726,{"$f":"AJ20+AG21","v":75601882.578181505},69010465.864793941,82823046.30076085,3.1326354745871803E-2,2.85975329784426E-2,3.4315889410297125E-2,{"$f":"AP20+AM21","v":54.348795727608291},49.614501615887406,59.535406494022716,9.4822865510398348E-3,8.6587577307024339E-3,1.0384495696736943E-2,{"$f":"AV20+AS21","v":16.451031694360314},15.022273066189122,18.016294584372556,7.6000188965809632E-3,6.9406398547878943E-3,8.3223953177764751E-3,{"$f":"BB20+AY21","v":13.185443307624993},12.041471813329119,14.438710368937615,9070.4518187753492,8280.3296815434805,9936.0625913725671,{"$f":"BH20+BE21","v":15736530.376892895},14365729.752797456,17238297.928245254,2745.5675577562229,2507.117264166679,3006.7995029630797,{"$f":"BN20+BK21","v":4763346.7590896571},4349653.994559044,5216563.9221700244,2200.5626183590407,2009.6413995510204,2409.724538940839,{"$f":"BT20+BQ21","v":3817805.4612870975},3486571.9550193273,4180685.1703343936]
[25,0.03,1.1514901814802993E-2,1.0510761641462129E-2,1.2614978005917748E-2,1081.0643649660847,986.79172797024364,1184.3438534140832,3.475596420676436E-3,3.1725578044227102E-3,1.7534272037978741E-4,326.30269001223405,297.85223038092511,16.461865650918181,2.7829676123820677E-3,2.540332130202085E-3,3.0487846010379353E-3,261.27596769720918,238.49639235389736,286.2319142315539,3334.1051953343936,3043.3594275784012,3652.628948558609,313018936.13115156,285722577.56545019,342923201.45135409,1006.3484925391166,918.60457243554902,1102.4755074556329,94479962.70561254,86242217.669484258,103504745.7222784,805.79990382220637,735.5455295583489,882.76641357970504,75651670.793702707,69055913.250897616,82877590.070554957,5.7927465397268304E-4,5.2881435312044321E-4,6.3455595536644099E-4,54.384587555307888,49.647175636893088,59.574614005113489,1.7534272037978741E-4,1.601143487320985E-4,1.9202601771598816E-4,16.461865650918181,15.032166102493665,18.028159357141043,1.4053656584741802E-4,1.2834358746323965E-4,1.5389446704022121E-4,13.194126685217658,12.04940181947962,14.448219095429362,167.72723418735447,153.11660580897725,183.73376877585008,15746893.79297781,14375190.417329347,17249650.345185172,50.76995743296461,46.360628213867706,55.600556010229795,4766483.698633437,4352518.493472809,5219999.3314479422,40.691940049716095,37.161499822685428,44.559680173078185,3820319.7071582633,3488868.0644547925,4183438.3934974764]
[36,0.03,4.8279928105781688E-7,4.4069747579995461E-7,5.2892351231233343E-7,1081.0739067971729,986.80043771990574,1184.3543068240429,1.4572555460199673E-7,1.3301968629211941E-7,7.3518073101808323E-9,326.3055700675319,297.85485932307114,16.462010948780669,1.1668486488855392E-7,1.0651159218161539E-7,1.2783009678719015E-7,261.27827380518198,238.49849740181565,286.23444060895218,0.13979308005989433,0.12760262894699456,0.15314821252474897,313021698.93965101,285725099.4472748,342926228.20477468,4.2194396140390875E-2,3.8515450177626559E-2,4.6224830306339684E-2,94480796.616963789,86242978.8717774,103505659.28934483,3.3785751758793885E-2,3.0840111237382513E-2,3.7012820141494256E-2,75652338.520331785,69056522.761192515,82878321.575533852,2.4287952339592916E-8,2.2172241987455673E-8,2.6605798639813704E-8,54.385067571637244,49.647613839260401,59.575139830330201,7.3518073101808323E-9,6.7133088669085034E-9,8.0513081907907578E-9,16.462010948780669,15.032298781355804,18.028318479629021,5.8924473733889862E-9,5.3812175520224601E-9,6.4525203289426303E-9,13.194243140936916,12.049508171479188,14.448346620182381,7.0325035664106786E-3,6.4199059958595147E-3,7.7036289929095893E-3,15747032.780262569,14375317.297507133,17249802.596295517,2.1286936998855034E-3,1.9438183955915057E-3,2.3312320764771618E-3,4766525.7691926118,4352556.9102383777,5220045.4048858583,1.70614041846147E-3,1.5581153609454095E-3,1.8683078586108183E-3,3820353.4265615945,3488898.8583564684,4183475.3179062475]
[39,0.03,1.6608216529755857E-8,1.5159921295172744E-8,1.8194882562615603E-8,1081.0739070281093,986.80043793070365,1184.3543070770418,5.0129353122605207E-9,4.5758555145718091E-9,2.5290097248074258E-10,326.30557013723649,297.85485938669814,16.462010952297245,4.0139403222979045E-9,3.6639814003150504E-9,4.3973344819605536E-9,261.27827386099557,238.49849745276313,286.23444067009689,4.8088591555259337E-3,4.3895096253550358E-3,5.2682735342588546E-3,313021699.00651789,285725099.50831074,342926228.27802974,1.4514803458416637E-3,1.3249252047134732E-3,1.5901266238359916E-3,94480796.637146547,86242978.890200421,103505659.31145546,1.1622243504613515E-3,1.0608947969225912E-3,1.2732349765310254E-3,75652338.536492467,69056522.775944203,82878321.593238115,8.3550159941527218E-10,7.6272150834812449E-10,9.1523513413060348E-10,54.385067583254845,49.647613849866012,59.575139843056498,2.5290097248074258E-10,2.309367301634286E-10,2.7696368869372159E-10,16.462010952297245,15.032298784566969,18.028318483480184,2.0269922865878507E-10,1.8511300617908154E-10,2.2196564698881009E-10,13.19424314375544,12.049508174053175,14.448346623268803,2.4191697576956823E-4,2.2084371924974811E-4,2.6500358098881645E-4,15747032.783626413,14375317.300577955,17249802.599980377,7.3226716112263299E-5,6.6867035795441286E-5,8.0194003235494688E-5,4766525.7702108268,4352556.9111681608,5220045.4060009522,5.8690952144526989E-5,5.3598914307043349E-5,6.4269485638146807E-5,3820353.4273776892,3488898.8591017588,4183475.3187999115]
[44,0.03,3.345844940837131E-11,3.0540754257428062E-11,3.6654902506950915E-11,1081.0739070353102,986.80043793727668,1184.3543070849305,1.0098919545768489E-11,9.2183907862723641E-12,5.0948723951874075E-13,326.30557013940995,297.85485938868209,16.462010952406896,8.0863721255806824E-12,7.3813546503332291E-12,8.8587472973250462E-12,261.27827386273589,238.49849745435176,286.23444067200347,9.6877934171245341E-6,8.8429835596356661E-6,1.0613316800130411E-5,313021699.00860292,285725099.51021391,342926228.28031391,2.9241117871734844E-6,2.6691573325985173E-6,3.2034247085591743E-6,94480796.637775853,86242978.890774876,103505659.31214488,2.3413847333588427E-6,2.1372490433782101E-6,2.5650236418165475E-6,75652338.536996365,69056522.776404172,82878321.593790159,1.6831781994511449E-12,1.5365574596177017E-12,1.8438071527553047E-12,54.385067583617101,49.647613850196706,59.575139843453314,5.0948723951874075E-13,4.6523869007031532E-13,5.5796331589921832E-13,16.462010952406896,15.032298784667098,18.02831848360027,4.0835220777890138E-13,3.7292349488445482E-13,4.4716579633133438E-13,13.194243143843323,12.049508174133434,14.44834662336504,4.8735918635878204E-7,4.4490559202643513E-7,5.3386881677908168E-7,15747032.783731302,14375317.300673708,17249802.600095268,1.4752049818195299E-7,1.3470846374390412E-7,1.6155660033106561E-7,4766525.7702425765,4352556.9111971529,5220045.4060357213,1.1823715385324792E-7,1.0797887656828384E-7,1.294755117067102E-7,3820353.4274031362,3488898.8591249981,4183475.3188277772]
[50,0.03,7.3433929675380375E-15,6.7030231227987357E-15,8.0449440441788386E-15,1081.073907035322,986.80043793728748,1184.3543070849437,2.2164904854668437E-15,2.0232338099622988E-15,1.1182123134481535E-16,326.30557013941353,297.85485938868538,16.462010952407077,1.7747806383707532E-15,1.620044825406623E-15,1.9442999826554124E-15,261.27827386273879,238.49849745435438,286.23444067200666,2.1262573522750888E-9,1.9408401893136046E-9,2.3293893569625775E-9,313021699.00860637,285725099.51021707,342926228.28031766,6.4177815511236223E-10,5.8582126584002569E-10,7.0308119153260328E-10,94480796.637776881,86242978.890775815,103505659.31214602,5.138823971007569E-10,4.6907910774532606E-10,5.6296621349618416E-10,75652338.536997214,69056522.776404932,82878321.593791083,3.6942055509214186E-16,3.3724053094796428E-16,4.0467507366471018E-16,54.385067583617698,49.647613850197253,59.575139843453968,1.1182123134481535E-16,1.0210964899150917E-16,1.2246066277935066E-16,16.462010952407077,15.032298784667262,18.028318483600472,8.9624318637191326E-17,8.1848496215100548E-17,9.8143046739084132E-17,13.194243143843469,12.049508174133567,14.448346623365198,1.069646108847084E-10,9.7646981658625142E-11,1.171724507275724E-10,15747032.783731474,14375317.300673865,17249802.600095458,3.237750129107954E-11,2.9565541823266199E-11,3.5458116670334086E-11,4766525.7702426296,4352556.9111972004,5220045.406035779,2.5950451962379775E-11,2.3698985961848003E-11,2.8417024068591679E-11,3820353.4274031776,3488898.8591250363,4183475.3188278233]

{"sheet":"Monroe NPV 4%","index":269,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":153.62233610420361},{"$f":"D3/(1+B4)^A4","v":140.22592494189595},{"$f":"E3/(1+B4)^A4","v":168.29864660078204},{"$f":"F3+C4","v":319.78025483451029},{"$f":"G3+D4","v":291.89428535905063},{"$f":"H3+E4","v":350.33046276418793},{"$f":"I3/(1+B4)^A4","v":46.368544872291444},{"$f":"J3/(1+B4)^A4","v":42.325653243043156},{"$f":"K3/(1+B4)^A4","v":2.3392781594525442},{"$f":"L3+I4","v":96.520763006161872},{"$f":"M3+J4","v":88.105079790718634},{"$f":"N3+K4","v":4.8694414167164162},{"$f":"O3/(1+B4)^A4","v":37.128061775295791},{"$f":"P3/(1+B4)^A4","v":33.89101901160145},{"$f":"Q3/(1+B4)^A4","v":40.674373105628014},{"$f":"R3+O4","v":77.28577339145572},{"$f":"S3+P4","v":70.547545174549583},{"$f":"T3+Q4","v":84.667775056675282},{"$f":"U3/(1+B4)^A4","v":44480885.47884804},{"$f":"V3/(1+B4)^A4","v":40601994.909614839},{"$f":"W3/(1+B4)^A4","v":48730367.051680714},{"$f":"X3+U4","v":92591411.21277009},{"$f":"Y3+V4","v":84517112.603854254},{"$f":"Z3+W4","v":101437132.05477858},{"$f":"AA3/(1+B4)^A4","v":13425872.738233835},{"$f":"AB3/(1+B4)^A4","v":12255265.623901157},{"$f":"AC3/(1+B4)^A4","v":14708320.199072344},{"$f":"AD3+AA4","v":27947296.691907551},{"$f":"AE3+AB4","v":25510560.922712646},{"$f":"AF3+AC4","v":30616839.326388992},{"$f":"AG3/(1+B4)^A4","v":10750318.643496644},{"$f":"AH3/(1+B4)^A4","v":9813042.6450093277},{"$f":"AI3/(1+B4)^A4","v":11777142.425487891},{"$f":"AJ3+AG4","v":22377863.288302615},{"$f":"AK3+AH4","v":20426829.569851417},{"$f":"AL3+AI4","v":24515299.672895595},{"$f":"AM3/(1+B4)^A4","v":7.7282053308380956},{"$f":"AN3/(1+B4)^A4","v":7.0550055570044528},{"$f":"AO3/(1+B4)^A4","v":8.4657229232219233},{"$f":"AP3+AM4","v":16.087032216672583},{"$f":"AQ3+AN4","v":14.685699567460469},{"$f":"AR3+AO4","v":17.622248836978756},{"$f":"AS3/(1+B4)^A4","v":2.3392781594525442},{"$f":"AT3/(1+B4)^A4","v":2.1361137673277613},{"$f":"AU3/(1+B4)^A4","v":2.5618529718068639},{"$f":"AV3+AS4","v":4.8694414167164162},{"$f":"AW3+AT4","v":4.4465344180694686},{"$f":"AX3+AU4","v":5.3327531461131681},{"$f":"AY3/(1+B4)^A4","v":1.8749231127431871},{"$f":"AZ3/(1+B4)^A4","v":1.712254437528123},{"$f":"BA3/(1+B4)^A4","v":2.0531332286166459},{"$f":"BB3+AY4","v":3.9028399514862184},{"$f":"BC3+AZ4","v":3.5642288371585411},{"$f":"BD3+BA4","v":4.2738021286884109},{"$f":"BE3/(1+B4)^A4","v":2237678.6149434554},{"$f":"BF3/(1+B4)^A4","v":2042755.6447318252},{"$f":"BG3/(1+B4)^A4","v":2451224.6161135491},{"$f":"BH3+BE4","v":4657951.8048662972},{"$f":"BI3+BF4","v":4252200.1500737676},{"$f":"BJ3+BG4","v":5102469.1609019637},{"$f":"BK3/(1+B4)^A4","v":677330.95689417666},{"$f":"BL3/(1+B4)^A4","v":618505.31806680968},{"$f":"BM3/(1+B4)^A4","v":741776.82453215541},{"$f":"BN3+BK4","v":1409932.1198709183},{"$f":"BO3+BL4","v":1287480.6700878711},{"$f":"BP3+BM4","v":1544082.6379461349},{"$f":"BQ3/(1+B4)^A4","v":542878.3494283352},{"$f":"BR3/(1+B4)^A4","v":495778.12366214732},{"$f":"BS3/(1+B4)^A4","v":594478.55260427599},{"$f":"BT3+BQ4","v":1130055.5721700226},{"$f":"BU3+BR4","v":1032011.7422151259},{"$f":"BV3+BS4","v":1237466.555101061}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":136.56969740715641},{"$f":"D4/(1+B5)^A5","v":124.66033666460652},{"$f":"E4/(1+B5)^A5","v":149.61688399733836},{"$f":"F4+C5","v":456.3499522416667},416.55462202365715,499.94734676152632,{"$f":"I4/(1+B5)^A5","v":41.221467548336015},{"$f":"J4/(1+B5)^A5","v":37.627351611433163},{"$f":"K4/(1+B5)^A5","v":2.0796097656717114},{"$f":"L4+I5","v":137.74223055449789},125.7324314021518,6.9490511823881276,{"$f":"O4/(1+B5)^A5","v":33.006711722746736},{"$f":"P4/(1+B5)^A5","v":30.128992492960435},{"$f":"Q4/(1+B5)^A5","v":36.159369582125493},{"$f":"R4+O5","v":110.29248511420246},100.67653766751002,120.82714463880077,{"$f":"U4/(1+B5)^A5","v":39543345.221153878},{"$f":"V4/(1+B5)^A5","v":36095025.629422612},{"$f":"W4/(1+B5)^A5","v":43321118.865641281},{"$f":"X4+U5","v":132134756.43392396},120612138.23327687,144758250.92041987,{"$f":"AA4/(1+B5)^A5","v":11935551.976268983},{"$f":"AB4/(1+B5)^A5","v":10894886.514192965},{"$f":"AC4/(1+B5)^A5","v":13075643.099141179},{"$f":"AD4+AA5","v":39882848.668176532},36405447.436905608,43692482.425530173,{"$f":"AG4/(1+B5)^A5","v":9556994.1286205649},{"$f":"AH4/(1+B5)^A5","v":8723759.1788956951},{"$f":"AI4/(1+B5)^A5","v":10469836.731807481},{"$f":"AJ4+AG5","v":31934857.41692318},29150588.74874711,34985136.404703081,{"$f":"AM4/(1+B5)^A5","v":6.8703463981762196},{"$f":"AN4/(1+B5)^A5","v":6.2718742505800273},{"$f":"AO4/(1+B5)^A5","v":7.5259968522611826},{"$f":"AP4+AM5","v":22.957378614848803},20.957573818040498,25.148245689239939,{"$f":"AS4/(1+B5)^A5","v":2.0796097656717114},{"$f":"AT4/(1+B5)^A5","v":1.8989973608611894},{"$f":"AU4/(1+B5)^A5","v":2.2774779633865636},{"$f":"AV4+AS5","v":6.9490511823881276},6.345531778930658,7.6102311094997317,{"$f":"AY4/(1+B5)^A5","v":1.6667998200166305},{"$f":"AZ4/(1+B5)^A5","v":1.5221879600806167},{"$f":"BA4/(1+B5)^A5","v":1.825227964106457},{"$f":"BB4+AY5","v":5.5696397715028487},5.0864167972391581,6.0990300927948677,{"$f":"BE4/(1+B5)^A5","v":1989288.140560508},{"$f":"BF4/(1+B5)^A5","v":1816002.3298210495},{"$f":"BG4/(1+B5)^A5","v":2179129.7580094561},{"$f":"BH4+BE5","v":6647239.9454268049},6068202.4798948169,7281598.9189114198,{"$f":"BK4/(1+B5)^A5","v":602144.75429400941},{"$f":"BL4/(1+B5)^A5","v":549848.97557998984},{"$f":"BM4/(1+B5)^A5","v":659436.89595556026},{"$f":"BN4+BK5","v":2012076.8741649278},1837329.645667861,2203519.5339016952,{"$f":"BQ4/(1+B5)^A5","v":482616.87584306649},{"$f":"BR4/(1+B5)^A5","v":440744.94664434745},{"$f":"BS4/(1+B5)^A5","v":528489.26857315726},{"$f":"BT4+BQ5","v":1612672.4480130891},1472756.6888594734,1765955.8236742183]
[4,0.04,116.74034971129876,106.56017823608222,127.89313948973313,573.09030195296543,523.11480025973935,627.84048625125945,35.23628322071346,32.164017854802168,1.7776591434025246,172.97851377521135,157.89644925695399,8.726710325790652,28.214275512713886,25.754389054485724,30.909180663793652,138.50676062691636,126.43092672199575,151.73632530259442,33801817.222377613,30854179.183355812,37031073.966447085,165936573.65630156,151466317.41663268,181789324.88686696,10202559.851567851,9312994.6531253848,11177114.52155479,50085408.519744381,45718442.090030991,54869596.947084963,8169358.6347913407,7457105.9076540787,8949660.3177460022,40104216.051714525,36607694.656401187,43934796.722449079,5.8728008949870132,5.3612243950072278,6.4332536509893821,28.830179509835816,26.318798213047724,31.581499340229321,1.7776591434025246,1.623270902818533,1.9467977080806786,8.726710325790652,7.9688026817491906,9.5570288175804095,1.4247874717578082,1.3011726478118999,1.5602125133028533,6.9944272432606569,6.3875894450510575,7.6592426060977212,1700451.8397168524,1552326.4024507792,1862729.249944075,8347691.7851436576,7620528.8823455963,9144328.1688554958,514715.85957708367,470013.2087591766,563689.42238244612,2526792.7337420112,2307342.8544270378,2767208.9562841412,412542.92813232599,376750.62756676105,451754.84169056913,2025215.376145415,1849507.3164262346,2217710.6653647874]
[5,0.04,95.952057880282695,87.584698993343878,105.11883811516653,669.04235983324816,610.69949925308322,732.95932436642602,28.961656320554098,26.436478137153671,1.4611062365411442,201.94017009576544,184.33292739410766,10.187816562331797,23.190077841476146,21.168230481908164,25.40509343529401,161.69683846839251,147.5991572039039,177.14141873788844,27782629.832797252,25359886.227610253,30436843.485433396,193719203.48909882,176826203.64424294,212226168.37230036,8385760.5003382834,7654602.7505086586,9186773.4006194621,58471169.020082667,53373044.840539649,64056370.347704425,6714617.3067735722,6129197.4834761852,7355968.4114439506,46818833.358488098,42736892.139877371,51290765.133893028,4.8270142481904061,4.4065356556759454,5.2876655604067375,33.657193758026224,30.72533386872367,36.869164900636058,1.4611062365411442,1.3342103566402774,1.6001258076484888,10.187816562331797,9.3030130383894676,11.157154625228898,1.1710714444088666,1.0694690698104397,1.2823809569887505,8.1654986876695226,7.4570585148614974,8.9416235630864715,1397647.4608020892,1275899.1487125217,1531027.6630825505,9745339.2459457461,8896428.0310581177,10675355.831938047,423058.91726534505,386316.59681410913,463311.61604965403,2949851.6510073561,2693659.4512411468,3230520.572333795,339080.21533383382,309661.55328571791,371309.54999525839,2364295.5914792488,2159168.8697119523,2589020.2153600459]
[9,0.04,29.583810674957288,27.003997728480751,32.410100146581748,874.19178228899261,797.95916633456409,957.70769772024801,8.9294192990572299,8.1508597251556694,0.45048632861802279,263.86137531823681,240.85519842624836,13.311721428935989,7.1499339102838544,6.5265606255362787,7.8328645677101347,211.2781729491843,192.85769937286685,231.45854711243035,8565903.4228466582,7818926.3416542802,9384247.0407443009,253119601.87983835,231046677.16059795,277301384.06181872,2585486.507408422,2360056.9239025088,2832453.7378526414,76400267.796088263,69738898.456251368,83698067.451484412,2070241.8639757028,1889746.0038514172,2267982.382270955,61174959.66705171,55841366.933124371,67018126.323928818,1.488258603290787,1.3586172037353899,1.6302860022735342,43.977547558435973,40.146687248350659,48.174410038890478,0.45048632861802279,0.41136195995567243,0.49334865760407548,13.311721428935989,12.15560932601397,14.578289018252422,0.3610631878418511,0.32973727904272765,0.39538198849325162,10.66929731150562,9.7436271081024657,11.683406475368832,430920.80341093329,393383.52599946555,472044.40971207054,12733566.65570103,11624352.572256908,13948755.56701237,130436.96184552861,119108.618545751,142847.62031704208,3854368.9115962279,3519620.1286073891,4221099.7485325336,104544.76032786815,95474.437631632871,114481.66586034818,3089262.9541250467,2821237.9302064637,3382895.2131101745]
[16,0.04,0.83372003544045326,0.76101669898397539,0.91336948237402105,925.34608121504743,844.65262943093728,1013.7490227996111,0.25164559955673832,0.22970452094866103,1.2695439474901246E-2,279.30151550432583,254.94910672853155,14.090671530037548,0.20149679899502537,0.18392912312112841,0.22074289876792527,223.64134889587882,204.14298093668904,245.00259997114901,241401.12927779637,220350.09682469556,264463.38713268563,267931175.31364673,244566628.9935903,293527981.2231012,72863.2266570059,66510.253322540491,79823.166009676264,80870913.958693966,73819747.225000769,88595752.431701869,58342.792251073821,53256.124527532076,63915.442567575665,64754680.086527355,59108986.275252029,70939766.102401391,4.1941554761587382E-2,3.828804867951361E-2,4.5944118508848192E-2,46.550942389428947,42.495915051677287,50.993388919317752,1.2695439474901246E-2,1.1592850954911429E-2,1.3903369813353623E-2,14.090671530037548,12.866908248846554,15.431353722564157,1.0175349520424341E-2,9.2925343185167094E-3,1.1142509296077576E-2,11.29362304306836,10.313786223996685,12.367073926177753,12144.051063574172,11086.189363549205,13302.981360942727,13478685.390854323,12304564.41861639,14764982.425211705,3675.9263249563164,3356.6751344608624,4025.6789222262928,4079911.5710785906,3725574.592848077,4468102.0685128728,2946.2418565112648,2690.625369411347,3226.2800613163204,3270034.5923606693,2986325.7877534889,3580849.0677138441]
[19,0.04,0.10028129096439417,9.1536407637435882E-2,0.10986166449935245,926.08564962197352,845.32770485648393,1014.5592458772625,3.0268368896432835E-2,2.7629257930595442E-2,1.527029465269888E-3,279.52474287953913,255.15287082127276,14.101933279244186,2.4236384241071038E-2,2.212331373659681E-2,2.6551338481359033E-2,223.82009075201609,204.30613902668517,245.1984144736706,29036.146254360992,26504.091582776837,31810.114603364666,268145315.12200075,244762095.05311537,293762578.87890619,8764.1151974183122,7999.9685530282777,9601.2687665429257,80935548.773945525,73878746.505338341,88666561.203486249,7017.5721785481892,6405.7389679498638,7687.8602177899411,64806434.253497742,59156228.209596418,70996463.602795169,5.0448029047590491E-3,4.6053528605207979E-3,5.5262382099937951E-3,46.588147503280673,42.529879248245088,51.034144589193509,1.527029465269888E-3,1.3944082069494183E-3,1.6723214201058631E-3,14.101933279244186,12.877191924358712,15.44368699107957,1.2239086774291173E-3,1.1177221347445346E-3,1.3402403316397562E-3,11.302649294945299,10.322029356595291,12.376958116912002,1460.7075114242261,1333.4660725349131,1600.1056563860054,13489458.019694857,12314398.649602754,14776783.106872523,442.14678991356561,403.74670335706298,484.21563854553318,4083172.3766974565,3728552.2001697598,4471673.129325551,354.37907727405832,323.6330831411226,388.06255794316132,3272648.1164498287,2988712.5620104359,3583711.0054193288]
[25,0.04,5.0317506439492691E-4,4.5929641874874465E-4,5.5124589619237249E-4,926.16525835815901,845.4003714292503,1014.6464600343791,1.5187567214306857E-4,1.386335726705749E-4,7.6620787599647218E-6,279.54877155498866,255.17480442707742,14.103145518184062,1.2160936585400675E-4,1.1100674619350241E-4,1.3322496471323769E-4,223.83933091038045,204.32370171489819,245.2194923684624,145.69282685547122,132.9878969510666,159.61159165413144,268168365.59218097,244783135.44075257,293787831.47584754,43.975144181094443,40.140934097633881,48.175676473825732,80942506.204668045,73885097.314945042,88674183.21218729,35.211626205438186,32.141669564661825,38.574887927192144,64812005.183497265,59161313.433157749,71002566.643851221,2.5312987119034388E-5,2.3107986543339304E-5,2.7728654472175029E-5,46.592152341867127,42.533535227514875,51.038531617277485,7.6620787599647218E-6,6.9966334954115141E-6,8.3911009736557501E-6,14.103145518184062,12.878298881339564,15.445014570665654,6.1411288352636585E-6,5.6083233643791588E-6,6.7248387878947037E-6,11.303620900137849,10.322916665142058,12.37802207249096,7.3292993045333281,6.690848018245382,8.0287485227587005,13490617.608665071,12315457.227406846,14778053.357662506,2.2185318651887047,2.0258541898215281,2.429618055003778,4083523.3768373127,3728872.7162349615,4472057.5260026893,1.7781453879657516,1.6238731660094254,1.9471568495427571,3272929.4418117288,2988969.4795320285,3584019.0705579165]
[36,0.04,7.8225871450174777E-10,7.1404298728057521E-10,8.5699180393279601E-10,926.16553344299405,845.40062252571477,1014.646761399445,2.3611278948727566E-10,2.1552602268651286E-10,1.1911814208020554E-11,279.54885458512518,255.17488021778368,14.103149707027711,1.8905942073803447E-10,1.7257610864078122E-10,2.0711755611625808E-10,223.83939739398573,204.32376240207179,245.21956520229313,2.2650065854343574E-4,2.0674899985024208E-4,2.4813939986688578E-4,268168445.2421678,244783208.14497876,293787918.73519623,6.8365748208326323E-5,6.2404911785272969E-5,7.4896085707237147E-5,80942530.245794371,73885119.259916142,88674209.549736515,5.4741586775777134E-5,4.9968893323096485E-5,5.9970265573992041E-5,64812024.433625251,59161331.004946373,71002587.732667908,3.9352714721160539E-11,3.5924721090567897E-11,4.3108220452757141E-11,46.592166180428251,42.533547860606454,51.038546776479286,1.1911814208020554E-11,1.0877282900618362E-11,1.3045185116237032E-11,14.103149707027711,12.878302706385572,15.445019158064341,9.5472766601416675E-12,8.718953175481701E-12,1.0454738554613959E-11,11.303624257481113,10.322919731201601,12.37802574894733,1.1394460214472823E-5,1.040189496666157E-5,1.2481855606305657E-5,13490621.615578834,12315460.885280527,14778057.746963806,3.4490299852807615E-6,3.1494845560430085E-6,3.7771941237250521E-6,4083524.5897043957,3728873.8237655316,4472058.8542701835,2.7643852484223472E-6,2.5245466741956932E-6,3.0271381112421177E-6,3272930.4139203751,2988970.3673003498,3584020.1350648026]
[39,0.04,8.9443694565688972E-12,8.1643887983753747E-12,9.7988698285179092E-12,926.16553344322756,845.40062252592804,1014.6467613997008,2.6997206722591925E-12,2.464330967077662E-12,1.3620003868209311E-13,279.54885458519561,255.17488021784803,14.103149707031267,2.1617110515706571E-12,1.9732403697711324E-12,2.3681883097018722E-12,223.83939739404218,204.32376240212332,245.21956520235494,2.5898152805610214E-6,2.3639742263715502E-6,2.8372332937887017E-6,268168445.24223542,244783208.14504045,293787918.73527032,7.8169600263196246E-7,7.1353962131006072E-7,8.5636407622900509E-7,80942530.24581477,73885119.259934768,88674209.549758866,6.2591693474868007E-7,5.7134581556221855E-7,6.8570180396646918E-7,64812024.43364159,59161331.004961289,71002587.732685804,4.4996011301607694E-13,4.107643316736922E-13,4.9290067748272832E-13,46.592166180439996,42.533547860617183,51.038546776492147,1.3620003868209311E-13,1.2437117687940138E-13,1.4915903542637618E-13,14.103149707031267,12.878302706388819,15.445019158068236,1.0916384588540555E-13,9.9692770473902719E-14,1.19539792233396E-13,11.303624257483962,10.322919731204204,12.378025748950451,1.3028459770030789E-7,1.1893557707376312E-7,1.4271790901997569E-7,13490621.615582235,12315460.885283632,14778057.746967534,3.9436311648870218E-8,3.601130028311574E-8,4.3188550188663181E-8,4083524.5897054253,3728873.8237664718,4472058.8542713104,3.1608063322026717E-8,2.8865741916011726E-8,3.4612387386768022E-8,3272930.4139212002,2988970.3673011032,3584020.135065706]
[44,0.04,2.3689095413008215E-15,2.1623322490504724E-15,2.5952233238412424E-15,926.16553344322983,845.4006225259302,1014.6467613997035,7.1501899495721121E-16,6.5267620810833017E-16,3.6072478079781794E-17,279.5488545851963,255.17488021784868,14.103149707031303,5.7252755048487928E-16,5.2261123178423909E-16,6.2721289742003362E-16,223.83939739404275,204.32376240212383,245.21956520235554,6.8591063440721249E-10,6.2609680061102886E-10,7.514391096195479E-10,268168445.24223611,244783208.14504108,293787918.73527104,2.0703159993817104E-10,1.8898043346992835E-10,2.2680738322099157E-10,80942530.245814964,73885119.259934947,88674209.549759075,1.6577363066090276E-10,1.5132051067877456E-10,1.8160760842793594E-10,64812024.433641754,59161331.004961438,71002587.732685983,1.191715984122005E-16,1.0879062512486334E-16,1.30544374700996E-16,46.592166180440117,42.533547860617283,51.038546776492275,3.6072478079781794E-17,3.2939612904300274E-17,3.9504658646816938E-17,14.103149707031303,12.878302706388853,15.445019158068275,2.8911962697729338E-17,2.640355547935229E-17,3.1660024304881348E-17,11.303624257483991,10.322919731204228,12.378025748950483,3.4505777972994341E-11,3.149999837308112E-11,3.7798731149642646E-11,13490621.615582271,12315460.885283664,14778057.746967571,1.0444677558585347E-11,9.5375658675045624E-12,1.1438455121253469E-11,4083524.589705436,3728873.8237664811,4472058.8542713216,8.3713718612773713E-12,7.6450700939402218E-12,9.1670648362470604E-12,3272930.4139212086,2988970.3673011106,3584020.1350657148]
[50,0.04,3.3116678888637925E-20,3.022878733606201E-20,3.6280480939242447E-20,926.16553344322983,845.4006225259302,1014.6467613997035,9.9957613587354969E-21,9.1242270020612103E-21,5.0428294219693256E-22,279.5488545851963,255.17488021784868,14.103149707031303,8.0037716568504778E-21,7.3059557762135692E-21,8.7682571902958843E-21,223.83939739404275,204.32376240212383,245.21956520235554,9.5888347908346984E-15,8.7526544756341195E-15,1.0504904161080612E-14,268168445.24223611,244783208.14504108,293787918.73527104,2.8942426443132435E-15,2.6418924920293032E-15,3.1707024471594243E-15,80942530.245814964,73885119.259934947,88674209.549759075,2.3174680160164186E-15,2.1154175261001742E-15,2.538822503428685E-15,64812024.433641754,59161331.004961438,71002587.732685983,1.6659849135038764E-21,1.5208618714819792E-21,1.8249730782531056E-21,46.592166180440117,42.533547860617283,51.038546776492275,5.0428294219693256E-22,4.604863817082419E-22,5.5226384638287775E-22,14.103149707031303,12.878302706388853,15.445019158068275,4.0418098201217631E-22,3.6911416543490912E-22,4.4259809850547797E-22,11.303624257483991,10.322919731204228,12.378025748950483,4.823809221127108E-16,4.4036098167814108E-16,5.2841546714075752E-16,13490621.615582271,12315460.885283664,14778057.746967571,1.4601360954166954E-16,1.333324471477878E-16,1.5990633607083097E-16,4083524.589705436,3728873.8237664811,4472058.8542713216,1.1702938797530764E-16,1.0687589668076598E-16,1.2815294853623409E-16,3272930.4139212086,2988970.3673011106,3584020.1350657148]

{"sheet":"Monroe NPV 5%","index":270,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":150.71013036762508},{"$f":"D3/(1+B4)^A4","v":137.56767384775932},{"$f":"E3/(1+B4)^A4","v":165.10822327746564},{"$f":"F3+C4","v":316.8680490979317},{"$f":"G3+D4","v":289.236034264914},{"$f":"H3+E4","v":347.14003944087153},{"$f":"I3/(1+B4)^A4","v":45.489540257478851},{"$f":"J3/(1+B4)^A4","v":41.523289385646699},{"$f":"K3/(1+B4)^A4","v":2.2949326596497706},{"$f":"L3+I4","v":95.641758391349285},{"$f":"M3+J4","v":87.30271593332219},{"$f":"N3+K4","v":4.8250959169136429},{"$f":"O3/(1+B4)^A4","v":36.424228223274312},{"$f":"P3/(1+B4)^A4","v":33.248549807662705},{"$f":"Q3/(1+B4)^A4","v":39.903312427253759},{"$f":"R3+O4","v":76.581939839434241},{"$f":"S3+P4","v":69.905075970610838},{"$f":"T3+Q4","v":83.896714378301027},{"$f":"U3/(1+B4)^A4","v":43637665.064781904},{"$f":"V3/(1+B4)^A4","v":39832306.29862985},{"$f":"W3/(1+B4)^A4","v":47806589.57197085},{"$f":"X3+U4","v":91748190.798703954},{"$f":"Y3+V4","v":83747423.992869258},{"$f":"Z3+W4","v":100513354.57506871},{"$f":"AA3/(1+B4)^A4","v":13171359.595168903},{"$f":"AB3/(1+B4)^A4","v":12022943.581688426},{"$f":"AC3/(1+B4)^A4","v":14429495.807089932},{"$f":"AD3+AA4","v":27692783.54884262},{"$f":"AE3+AB4","v":25278238.880499918},{"$f":"AF3+AC4","v":30338014.934406582},{"$f":"AG3/(1+B4)^A4","v":10546525.75492605},{"$f":"AH3/(1+B4)^A4","v":9627017.6189043894},{"$f":"AI3/(1+B4)^A4","v":11553884.124632839},{"$f":"AJ3+AG4","v":22174070.399732023},{"$f":"AK3+AH4","v":20240804.543746479},{"$f":"AL3+AI4","v":24292041.372040544},{"$f":"AM3/(1+B4)^A4","v":7.5817023907795784},{"$f":"AN3/(1+B4)^A4","v":6.921264408576886},{"$f":"AO3/(1+B4)^A4","v":8.3052389240424791},{"$f":"AP3+AM4","v":15.940529276614065},{"$f":"AQ3+AN4","v":14.551958419032903},{"$f":"AR3+AO4","v":17.461764837799315},{"$f":"AS3/(1+B4)^A4","v":2.2949326596497706},{"$f":"AT3/(1+B4)^A4","v":2.0956196378609584},{"$f":"AU3/(1+B4)^A4","v":2.5132881399603666},{"$f":"AV3+AS4","v":4.8250959169136429},{"$f":"AW3+AT4","v":4.4060402886026653},{"$f":"AX3+AU4","v":5.2841883142666708},{"$f":"AY3/(1+B4)^A4","v":1.8393803526013888},{"$f":"AZ3/(1+B4)^A4","v":1.6797953738144382},{"$f":"BA3/(1+B4)^A4","v":2.0142121542601039},{"$f":"BB3+AY4","v":3.8672971913444201},{"$f":"BC3+AZ4","v":3.5317697734448563},{"$f":"BD3+BA4","v":4.2348810543318685},{"$f":"BE3/(1+B4)^A4","v":2195259.1291817157},{"$f":"BF3/(1+B4)^A4","v":2004031.2973623059},{"$f":"BG3/(1+B4)^A4","v":2404756.956724186},{"$f":"BH3+BE4","v":4615532.3191045579},{"$f":"BI3+BF4","v":4213475.8027042486},{"$f":"BJ3+BG4","v":5056001.501512601},{"$f":"BK3/(1+B4)^A4","v":664490.85077255464},{"$f":"BL3/(1+B4)^A4","v":606780.36464495375},{"$f":"BM3/(1+B4)^A4","v":727715.02350474312},{"$f":"BN3+BK4","v":1397092.0137492963},{"$f":"BO3+BL4","v":1275755.7166660153},{"$f":"BP3+BM4","v":1530020.8369187224},{"$f":"BQ3/(1+B4)^A4","v":532587.05010583892},{"$f":"BR3/(1+B4)^A4","v":486379.69936778105},{"$f":"BS3/(1+B4)^A4","v":583209.07255944214},{"$f":"BT3+BQ4","v":1119764.2728475262},{"$f":"BU3+BR4","v":1022613.3179207597},{"$f":"BV3+BS4","v":1226197.0750562272}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":130.18907709113492},{"$f":"D4/(1+B5)^A5","v":118.83612901220975},{"$f":"E4/(1+B5)^A5","v":142.62669109380465},{"$f":"F4+C5","v":447.05712618906659},408.07216327712376,489.76673053467619,{"$f":"I4/(1+B5)^A5","v":39.295575214321431},{"$f":"J4/(1+B5)^A5","v":35.869378586024574},{"$f":"K4/(1+B5)^A5","v":1.982449117503311},{"$f":"L4+I5","v":134.93733360567072},123.17209451934676,6.8075450344169539,{"$f":"O4/(1+B5)^A5","v":31.464617836755693},{"$f":"P4/(1+B5)^A5","v":28.72134742050552},{"$f":"Q4/(1+B5)^A5","v":34.469981580610089},{"$f":"R4+O5","v":108.04655767618993},98.626423391116361,118.36669595891112,{"$f":"U4/(1+B5)^A5","v":37695855.795082085},{"$f":"V4/(1+B5)^A5","v":34408643.816978596},{"$f":"W4/(1+B5)^A5","v":41297129.529831201},{"$f":"X4+U5","v":129444046.59378603},118156067.80984786,141810484.10489991,{"$f":"AA4/(1+B5)^A5","v":11377915.642085219},{"$f":"AB4/(1+B5)^A5","v":10385870.710885152},{"$f":"AC4/(1+B5)^A5","v":12464741.006016569},{"$f":"AD4+AA5","v":39070699.190927841},35664109.591385067,42802755.940423153,{"$f":"AG4/(1+B5)^A5","v":9110485.4809856806},{"$f":"AH4/(1+B5)^A5","v":8316179.7809345759},{"$f":"AI4/(1+B5)^A5","v":9980679.5159337763},{"$f":"AJ4+AG5","v":31284555.880717702},28556984.324681055,34272720.887974322,{"$f":"AM4/(1+B5)^A5","v":6.5493595860313816},{"$f":"AN4/(1+B5)^A5","v":5.9788484255064338},{"$f":"AO4/(1+B5)^A5","v":7.1743776473749943},{"$f":"AP4+AM5","v":22.489888862645447},20.530806844539338,24.636142485174311,{"$f":"AS4/(1+B5)^A5","v":1.982449117503311},{"$f":"AT4/(1+B5)^A5","v":1.8102750354052117},{"$f":"AU4/(1+B5)^A5","v":2.1710727912410031},{"$f":"AV4+AS5","v":6.8075450344169539},6.2163153240078772,7.4552611055076738,{"$f":"AY4/(1+B5)^A5","v":1.5889259065771633},{"$f":"AZ4/(1+B5)^A5","v":1.4510704017401472},{"$f":"BA4/(1+B5)^A5","v":1.739952190268959},{"$f":"BB4+AY5","v":5.4562230979215833},4.9828401751850038,5.974833244600827,{"$f":"BE4/(1+B5)^A5","v":1896347.3743066324},{"$f":"BF4/(1+B5)^A5","v":1731157.5832953725},{"$f":"BG4/(1+B5)^A5","v":2077319.4745484814},{"$f":"BH4+BE5","v":6511879.6934111901},5944633.3859996209,7133320.9760610824,{"$f":"BK4/(1+B5)^A5","v":574012.18077750097},{"$f":"BL4/(1+B5)^A5","v":524159.69303095015},{"$f":"BM4/(1+B5)^A5","v":628627.59831961396},{"$f":"BN4+BK5","v":1971104.1945267972},1799915.4096969655,2158648.4352383362,{"$f":"BQ4/(1+B5)^A5","v":460068.71837239078},{"$f":"BR4/(1+B5)^A5","v":420153.07147632522},{"$f":"BS4/(1+B5)^A5","v":503797.92468151782},{"$f":"BT4+BQ5","v":1579832.9912199171},1442766.3893970849,1729994.9997377449]
[4,0.05,107.1068759137478,97.766777433032331,117.33933173425037,554.16400210281438,505.83894071015607,607.10606226892651,32.328566977192779,29.509826531969352,1.6309657951189565,167.26590058286348,152.68192105131612,8.438510829535911,25.886018962679699,23.629123602207326,28.358539152398507,133.93257663886965,122.25554699332369,146.72523511130964,31012473.852011938,28308076.422460679,33975250.665993035,160456520.44579798,146464144.23230854,175785734.77089295,9360639.3567167744,8544481.536713738,10254773.273289684,48431338.547644615,44208591.128098801,53057529.213712841,7495218.9517624285,6841741.6865890864,8211129.73786336,38779774.832480133,35398726.011270143,42483850.625837684,5.3881743397299529,4.91881339606969,5.9023782455869673,27.878063202375401,25.449620240609029,30.538520730761277,1.6309657951189565,1.4893177516818294,1.7861469583072922,8.438510829535911,7.7056330756897067,9.2414080638149656,1.307213275601967,1.1937992106088695,1.431462972953828,6.7634363735235503,6.1766393857938731,7.4062962175546545,1560129.677907154,1424227.6280318366,1709015.8726444074,8072009.371318344,7368861.0140314577,8842336.8487054892,472241.24168633518,431227.47664271586,517173.48086002353,2443345.4362131325,2231142.8863396812,2675821.91609836,378499.67317929526,345660.97169498325,414475.79943049885,1958332.6643992122,1788427.3610920683,2144470.799168244]
[5,0.05,83.921039887111732,76.602828330078864,91.938436769707977,638.08504198992614,582.44176904023493,699.04449903863451,25.330278151058675,23.121721255743164,1.2779043770907379,192.59617873392216,175.80364230705928,9.7164152066266496,20.282373202958258,18.514036633046889,22.219657468724503,154.21494984182792,140.76958362637058,168.94489258003415,24299084.749970235,22180118.599386785,26620497.90913048,184755605.19576821,168644262.83169532,202406232.68002343,7334305.8708620761,6694824.8629218424,8034883.1908238772,55765644.418506689,50903415.991020642,61092412.404536717,5872700.1721161567,5360683.6356605953,6433635.0058832411,44652475.004596293,40759409.646930739,48917485.631720923,4.2217755846723302,3.8540190037961857,4.6246677998115846,32.09983878704773,29.303639244405215,35.16318853057286,1.2779043770907379,1.1669194286286881,1.3994928789918111,9.7164152066266496,8.8725525043183957,10.640900942806777,1.0242358065890862,0.93537291902143993,1.1215886956400563,7.7876721801126365,7.1120123048153125,8.5278849131947112,1222402.425724264,1115919.6135702513,1339058.6551268206,9294411.7970426083,8484780.6276017092,10181395.50383231,370013.36974679923,337878.01164973411,405218.95485740318,2813358.8059599316,2569020.8979894156,3081040.8709557634,296564.3979357378,270834.41604993271,324752.63422172866,2254897.0623349501,2059261.7771420009,2469223.4333899729]
[9,0.05,19.417436097626418,17.724166978836337,21.272480933182962,794.75358587377025,725.44826166712915,870.68037289151687,5.8608551323351827,5.3498448726857779,0.29567825439740858,239.88417468151019,218.96857932521615,12.102079376790774,4.6928837643864272,4.2837305604754823,5.1411276551205578,192.07923131987684,175.33263437756915,210.42580589933473,5622260.2341205822,5131979.2524104593,6159382.8881632155,230118510.97730878,210051362.7533749,252102883.84755611,1696992.9800617488,1549031.4959806607,1859090.7729406687,69457741.450816691,63401693.708291896,76092386.802810058,1358810.3825450551,1240341.3026703582,1488598.0532442811,55615963.849223197,50767037.061350785,60928159.350823052,0.97682366357907746,0.89173308416955321,1.0700438364013052,39.98128823458439,36.498539906237234,43.796779953148331,0.29567825439740858,0.26999884018305759,0.32381109175316686,12.102079376790774,11.051023695320652,13.253553405435857,0.23698506775055769,0.21642419954496336,0.25951033083844799,9.6997735152231233,8.8582193752781677,10.621730127921294,282836.35449481226,258198.63309291581,309827.97522378829,11576461.785173308,10568042.479273818,12681225.939155553,85612.749460571067,78177.352292429787,93758.527921899265,3504120.6927735885,3199790.6807130193,3837526.535302164,68618.313756531643,62664.976193832612,75140.435950492698,2808540.2542553642,2564870.7835753281,3075490.0191520327]
[16,0.05,0.22906865678360769,0.20909305955932639,0.25095273182924416,821.35176302182504,749.72698367422345,899.81960700021466,6.9140859072091693E-2,6.3112440428559194E-2,3.4881340787940389E-3,247.91242631396909,226.2968445463749,12.507102086779307,5.5362230880780725E-2,5.0535426025218634E-2,6.0650190910399512E-2,198.50758535553854,181.2005267053307,217.4681684143516,66326.140765583579,60542.266655622436,72662.608889953117,237819933.19019723,217081193.70476606,260540061.46247759,20019.527838769325,18274.017347901423,21931.805211315979,71782297.570159614,65523570.867091775,78638985.924567133,16029.967478109245,14632.380646313051,17561.080403866683,57477274.430282213,52466067.640187494,62967254.240764819,1.1523647272765036E-2,1.0519828610389663E-2,1.2623371235607576E-2,41.31935000111514,37.720043838181283,45.26253554382928,3.4881340787940389E-3,3.1851924910634979E-3,3.8200188462882917E-3,12.507102086779307,11.420870514687095,13.697112726947339,2.7957270400919935E-3,2.5531692462370148E-3,3.0614589180442604E-3,10.024397774666086,9.1546791740734665,10.977209693641871,3336.6374163898363,3045.9847411671253,3655.0591829769778,11963893.546140075,10921725.269723708,13105631.062931538,1009.9787337465126,922.26290796007061,1106.0749702018179,3621393.800553387,3306878.7151365806,3965957.8030694025,809.49435774820233,739.26247790524178,886.43622395739987,2902534.2324366616,2650709.8268662146,3178418.0584845562]
[19,0.05,1.6434008960536137E-2,1.5000905242265277E-2,1.8004032072570952E-2,{"$f":"F20+C21","v":821.5096668491293},749.87111772918661,899.99259617029452,4.9603534306454835E-3,4.527858267855644E-3,2.5024823348313648E-4,{"$f":"L20+I21","v":247.96008716126218},226.34034982568338,12.509506561179801,3.9718371388954184E-3,3.6255490200367969E-3,4.3512097852012174E-3,{"$f":"R20+O21","v":198.54574818526359},181.23536227513708,217.5099763919508,4758.4178776979816,4343.4670053946329,5213.013348751062,{"$f":"X20+U21","v":237865653.76857868},217122927.28697166,260590149.95649832,1436.2554201329795,1311.0277462538279,1573.4474040417581,{"$f":"AD20+AA21","v":71796097.625177845},65536167.689895801,78654104.169163257,1150.0335003108198,1049.7668167786294,1259.8797092806499,{"$f":"AJ20+AG21","v":57488324.362874031},52476154.174674883,62979359.61496269,8.2673782261524385E-4,7.5472113939081581E-4,9.0563501314857545E-4,{"$f":"AP20+AM21","v":41.327293593374442},37.72729546842826,45.271237208472421,2.5024823348313648E-4,2.2851437937499542E-4,2.740585500906083E-4,{"$f":"AV20+AS21","v":12.509506561179801},11.423066162455331,13.69974597937337,2.005730678007488E-4,1.8317131142939937E-4,2.1963739604489185E-4,{"$f":"BB20+AY21","v":10.026324952333809},9.1564391494511419,10.979320048183963,239.37945054966897,218.52723647515205,262.22389482589398,{"$f":"BH20+BE21","v":11966193.589392489},10923824.957456173,13108150.60376318,72.45862351225388,66.165651408623972,79.352829088672564,{"$f":"BN20+BK21","v":3622090.0088858311},3307514.458345593,3966720.2533912086,58.075328661417245,53.036702430920634,63.595347578351898,{"$f":"BT20+BQ21","v":2903092.2409353559},2651219.4224446001,3179029.1052964134]
[25,0.05,2.265625609014775E-5,2.06805504103677E-5,2.482072160669516E-5,821.51919069538144,749.87981106235418,900.0030298772366,6.838443248523135E-6,6.2421966972740189E-6,3.4499726010348137E-7,247.96296178811335,226.34297381269093,12.509651585178899,5.4756547585719865E-6,4.9982549761648752E-6,5.9986655375572745E-6,198.54804994658917,181.23746335537436,217.51249800752888,6.5600508238706574,5.9879911852085046,7.1867653056707157,237868411.36962298,217125444.41544956,260593171.00496945,1.9800506795107626,1.8074092835012641,2.1691863145476389,71796929.964738637,65536927.457443565,78655016.014300868,1.5854593701305204,1.4472296986687252,1.7368955684999268,57488990.830944501,52476762.536139689,62980089.741170876,1.1397574306769178E-6,1.0404737792067376E-6,1.2485266882457067E-6,41.327772704949247,37.727732844853698,45.271762042592115,3.4499726010348137E-7,3.1503453063908837E-7,3.7782264263441426E-7,12.509651585178899,11.423198591238888,13.699904801940734,2.765140751591804E-7,2.5252366297707636E-7,3.0279654244535196E-7,10.026441188552536,9.1565453009940843,10.979447332573072,0.33001333681853051,0.30126605407983198,0.36150714828000236,11966332.314708292,10923951.598484978,13108302.56790437,9.9892919261233559E-2,9.1217301042309115E-2,0.10939741006761866,3622132.0001486838,3307552.80270166,3966766.2399880113,8.006381898854957E-2,7.3117467280040899E-2,8.7673828360264758E-2,2903125.8967829677,2651250.1583046634,3179065.9601085377]
[36,0.05,1.3478363419214124E-12,1.2303002448031379E-12,1.4766018922590484E-12,821.51919934634918,749.87981895892676,900.00303935467457,4.0682371773396104E-13,3.7135259808730686E-13,2.0524125573995222E-14,247.96296439927519,226.34297619618459,12.509651716911174,3.2575048807943227E-13,2.9734964489539492E-13,3.5686476099054869E-13,198.54805203738971,181.23746526388663,217.51250029803361,3.9026195987912291E-7,3.5622973638785612E-7,4.2754563778325326E-7,237868413.87448466,217125446.70187846,260593173.74913308,1.1779458415688262E-7,1.0752402812433331E-7,1.2904639387516799E-7,71796930.720792726,65536928.14757698,78655016.842573673,9.4320074296432961E-8,8.6096695553416201E-8,1.0332911845768188E-7,57488991.436329514,52476763.088743672,62980090.404379636,6.780495770920227E-14,6.1898504627205204E-14,7.4275716057435083E-14,41.327773140149347,37.727733242143735,45.271762519324191,2.0524125573995222E-14,1.8741622078511251E-14,2.2476930279972352E-14,12.509651716911174,11.423198711530324,13.699904946206912,1.6450013544576844E-14,1.5022807334157328E-14,1.8013575698125569E-14,10.026441294135484,9.1565453974166342,10.979447448191607,1.9632721616180604E-8,1.7922525886906635E-8,2.1506310238435447E-8,11966332.440719174,10923951.713519117,13108302.705940709,5.9426988442040503E-9,5.4265803170486827E-9,6.5081275747644611E-9,3622132.0382913686,3307552.837531683,3966766.2817598502,4.7630519568814183E-9,4.3498086902427052E-9,5.2157766768328582E-9,2903125.9273541933,2651250.1862235237,3179065.9935855372]
[39,0.05,5.176748521925648E-15,4.7253177375601278E-15,5.6713092127548084E-15,821.51919934634941,749.87981895892699,900.0030393546748,1.5625221059563734E-15,1.4262851901746716E-15,7.882873715775734E-17,247.96296439927525,226.34297619618465,12.509651716911177,1.2511373267156521E-15,1.1420558170385821E-15,1.3706405344076174E-15,198.54805203738977,181.23746526388669,217.51250029803367,1.4989119681162687E-9,1.3682015419490161E-9,1.6421105290090661E-9,237868413.87448472,217125446.70187852,260593173.74913314,4.5242357729848442E-10,4.1297658799631116E-10,4.9563935024988522E-10,71796930.720792741,65536928.147576995,78655016.842573687,3.6226305079882325E-10,3.3067882767833625E-10,3.9686484524162921E-10,57488991.436329529,52476763.088743687,62980090.404379651,2.6042421003425513E-16,2.3773879837777501E-16,2.8527699643946494E-16,41.327773140149361,37.727733242143742,45.271762519324206,7.882873715775734E-17,7.1982525901560202E-17,8.6329038611912662E-17,12.509651716911177,11.423198711530327,13.699904946206916,6.318095205917093E-17,5.76993610006156E-17,6.9186256869236809E-17,10.026441294135488,9.156545397416636,10.97944744819161,7.5405046923617216E-11,6.8836554193185414E-11,8.2601096495279514E-11,11966332.440719178,10923951.713519121,13108302.705940712,2.2824623807165683E-11,2.084232392439121E-11,2.4996313539919286E-11,3622132.0382913696,3307552.837531684,3966766.2817598511,1.8293854684531588E-11,1.6706676476591254E-11,2.0032672634422177E-11,2903125.9273541942,2651250.1862235246,3179065.9935855381]
[44,0.05,1.8378254592695283E-19,1.6775605777341295E-19,2.0134021219005456E-19,821.51919934634941,749.87981895892699,900.0030393546748,5.5471941409467357E-20,5.0635321062631701E-20,2.7985415837179255E-21,247.96296439927525,226.34297619618465,12.509651716911177,4.4417302141327942E-20,4.0544740536857674E-20,4.8659850077169558E-20,198.54805203738977,181.23746526388669,217.51250029803367,5.321368354171406E-14,4.8573262088272691E-14,5.8297453012548706E-14,237868413.87448472,217125446.70187852,260593173.74913314,1.6061733831792502E-14,1.4661304954013066E-14,1.7595960333924232E-14,71796930.720792741,65536928.147576995,78655016.842573687,1.2860896272841783E-14,1.173960770500368E-14,1.408931327038496E-14,57488991.436329529,52476763.088743687,62980090.404379651,9.2454605701625636E-21,8.4400935155392425E-21,1.0127772766627768E-20,41.327773140149361,37.727733242143742,45.271762519324206,2.7985415837179255E-21,2.5554905393628404E-21,3.0648138375517948E-21,12.509651716911177,11.423198711530327,13.699904946206916,2.243021111484071E-21,2.0484161859782479E-21,2.4562186818096891E-21,10.026441294135488,9.156545397416636,10.97944744819161,2.676995307125478E-15,2.4438036981862843E-15,2.9324661505120737E-15,11966332.440719178,10923951.713519121,13108302.705940712,8.1030930039179839E-16,7.3993460134972941E-16,8.8740763081261192E-16,3622132.0382913696,3307552.837531684,3966766.2817598511,6.4946001809844468E-16,5.9311274709240621E-16,7.1119073350424251E-16,2903125.9273541942,2651250.1862235246,3179065.9935855381]
[50,0.05,1.6801731049838088E-25,1.5336560664527287E-25,1.8406884493150944E-25,821.51919934634941,749.87981895892699,900.0030393546748,5.071344700735044E-26,4.6291721655368058E-26,2.5584770732311804E-27,247.96296439927525,226.34297619618465,12.509651716911177,4.0607096869504294E-26,3.706673136721659E-26,4.4485710533523772E-26,198.54805203738977,181.23746526388669,217.51250029803367,4.8648907029204058E-20,4.4406550235996396E-20,5.3296580557586421E-20,237868413.87448472,217125446.70187852,260593173.74913314,1.4683926086382808E-20,1.3403628806779944E-20,1.6086543561743989E-20,71796930.720792741,65536928.147576995,78655016.842573687,1.1757662793616928E-20,1.0732560608256952E-20,1.288070371709905E-20,57488991.436329529,52476763.088743687,62980090.404379651,8.4523664175104132E-27,7.7160853642726557E-27,9.2589921039829699E-27,41.327773140149361,37.727733242143742,45.271762519324206,2.5584770732311804E-27,2.3362754349831429E-27,2.8019079590308088E-27,12.509651716911177,11.423198711530327,13.699904946206916,2.0506102613924715E-27,1.8726989367434913E-27,2.2455193164946751E-27,10.026441294135488,9.156545397416636,10.97944744819161,2.4473572800475974E-21,2.2341693150689954E-21,2.6809133220540541E-21,11966332.440719178,10923951.713519121,13108302.705940712,7.407993432508432E-22,6.7646152705320992E-22,8.1128402424100279E-22,3622132.0382913696,3307552.837531684,3966766.2817598511,5.9374803503104192E-22,5.422343459556881E-22,6.5018336584719887E-22,2903125.9273541942,2651250.1862235246,3179065.9935855381]

{"sheet":"Montgomery","index":271,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Montgomery"]
[null,"Number of households",{"$f":"'WTP Values '!C47","v":309884},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA47","v":0.13583577101100816}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU47","v":0.86170803530000006}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV47","v":203.16334321299999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW47","v":597.58952228100009}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!X3:X52), \"NULL\")))))","v":5248305725.3041496},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!Y3:Y52), \"NULL\")))))","v":4790615586.9788475},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!Z3:Z52), \"NULL\")))))","v":5749723791.6728268},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AD3:AD52), \"NULL\")))))","v":1972150128.1446817},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AE3:AE52), \"NULL\")))))","v":1800169345.0529447},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AF3:AF52), \"NULL\")))))","v":2160562034.9993134},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":1579068723.8175626},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AK3:AK52), \"NULL\")))))","v":1441367988.6867757},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!AL3:AL52), \"NULL\")))))","v":1729925451.0336306}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BH3:BH52), \"NULL\")))))","v":263813678.47980312},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BI3:BI52), \"NULL\")))))","v":240813720.21684632},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":289011063.42012548},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BN3:BN52), \"NULL\")))))","v":99186798.272562325},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BO3:BO52), \"NULL\")))))","v":90544377.337704465},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BP3:BP52), \"NULL\")))))","v":108654920.1109678},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BT3:BT52), \"NULL\")))))","v":79433574.122815773},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BU3:BU52), \"NULL\")))))","v":72513802.653902158},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!BV3:BV52), \"NULL\")))))","v":87014463.766519979}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!F3:F52), \"NULL\")))))","v":123856.01703059601},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!G3:G52), \"NULL\")))))","v":113054.87842812456},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!H3:H52), \"NULL\")))))","v":135689.10142356137},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!L3:L52), \"NULL\")))))","v":46541.240667572652},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!M3:M52), \"NULL\")))))","v":42482.625199185277},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!N3:N52), \"NULL\")))))","v":2340.732880103862},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!R3:R52), \"NULL\")))))","v":37264.818969419975},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!S3:S52), \"NULL\")))))","v":34015.186518845469},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montgomery NPV 1%'!A3:A52,'Montgomery NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montgomery NPV 2%'!A3:A52,'Montgomery NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montgomery NPV 3%'!A3:A52,'Montgomery NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montgomery NPV 4%'!A3:A52,'Montgomery NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montgomery NPV 5%'!A3:A52,'Montgomery NPV 5%'!T3:T52), \"NULL\")))))","v":40824.922811154633}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Montgomery NPV 1%","index":272,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":162.88395130899582},{"$f":"D3/(1+B4)^A4","v":148.67989453696174},{"$f":"E3/(1+B4)^A4","v":178.44507025135366},{"$f":"F3+C4","v":329.04187003930247},{"$f":"G3+D4","v":300.34825495411644},{"$f":"H3+E4","v":360.47688641475952},{"$f":"I3/(1+B4)^A4","v":49.164021305627323},{"$f":"J3/(1+B4)^A4","v":44.877390988800592},{"$f":"K3/(1+B4)^A4","v":2.4803090454503205},{"$f":"L3+I4","v":99.316239439497764},{"$f":"M3+J4","v":90.656817536476069},{"$f":"N3+K4","v":5.0104723027141924},{"$f":"O3/(1+B4)^A4","v":39.366446050543992},{"$f":"P3/(1+B4)^A4","v":35.934247782519492},{"$f":"Q3/(1+B4)^A4","v":43.12655813258236},{"$f":"R3+O4","v":79.524157666703928},{"$f":"S3+P4","v":72.590773945467618},{"$f":"T3+Q4","v":87.119960083629621},{"$f":"U3/(1+B4)^A4","v":47162558.311853789},{"$f":"V3/(1+B4)^A4","v":43049816.384902865},{"$f":"W3/(1+B4)^A4","v":51668233.509555787},{"$f":"X3+U4","v":95273084.045775831},{"$f":"Y3+V4","v":86964934.079142272},{"$f":"Z3+W4","v":104374998.51265365},{"$f":"AA3/(1+B4)^A4","v":14235294.533549374},{"$f":"AB3/(1+B4)^A4","v":12994113.615147036},{"$f":"AC3/(1+B4)^A4","v":15595058.452422949},{"$f":"AD3+AA4","v":28756718.487223089},{"$f":"AE3+AB4","v":26249408.913958527},{"$f":"AF3+AC4","v":31503577.5797396},{"$f":"AG3/(1+B4)^A4","v":11398436.079605892},{"$f":"AH3/(1+B4)^A4","v":10404653.391669532},{"$f":"AI3/(1+B4)^A4","v":12487165.226357911},{"$f":"AJ3+AG4","v":23025980.724411864},{"$f":"AK3+AH4","v":21018440.316511624},{"$f":"AL3+AI4","v":25225322.473765615},{"$f":"AM3/(1+B4)^A4","v":8.1941249738599016},{"$f":"AN3/(1+B4)^A4","v":7.4803391926830862},{"$f":"AO3/(1+B4)^A4","v":8.9761061795479211},{"$f":"AP3+AM4","v":16.552951859694389},{"$f":"AQ3+AN4","v":15.111033203139103},{"$f":"AR3+AO4","v":18.132632093304757},{"$f":"AS3/(1+B4)^A4","v":2.4803090454503205},{"$f":"AT3/(1+B4)^A4","v":2.2648962363902627},{"$f":"AU3/(1+B4)^A4","v":2.7163024941734184},{"$f":"AV3+AS4","v":5.0104723027141924},{"$f":"AW3+AT4","v":4.5753168871319696},{"$f":"AX3+AU4","v":5.487202668479723},{"$f":"AY3/(1+B4)^A4","v":1.9879588655455653},{"$f":"AZ3/(1+B4)^A4","v":1.8154831875604529},{"$f":"BA3/(1+B4)^A4","v":2.1769129497811632},{"$f":"BB3+AY4","v":4.0158757042885966},{"$f":"BC3+AZ4","v":3.6674575871908708},{"$f":"BD3+BA4","v":4.3975818498529282},{"$f":"BE3/(1+B4)^A4","v":2372584.2465668479},{"$f":"BF3/(1+B4)^A4","v":2165909.7199705346},{"$f":"BG3/(1+B4)^A4","v":2599004.5532677337},{"$f":"BH3+BE4","v":4792857.4364896901},{"$f":"BI3+BF4","v":4375354.225312477},{"$f":"BJ3+BG4","v":5250249.0980561487},{"$f":"BK3/(1+B4)^A4","v":718166.02585701551},{"$f":"BL3/(1+B4)^A4","v":655793.89473685075},{"$f":"BM3/(1+B4)^A4","v":786497.21930593019},{"$f":"BN3+BK4","v":1450767.1888337571},{"$f":"BO3+BL4","v":1324769.2467579122},{"$f":"BP3+BM4","v":1588803.0327199097},{"$f":"BQ3/(1+B4)^A4","v":575607.51175540383},{"$f":"BR3/(1+B4)^A4","v":525667.69782666268},{"$f":"BS3/(1+B4)^A4","v":630318.59866364568},{"$f":"BT3+BQ4","v":1162784.7344970913},{"$f":"BU3+BR4","v":1061901.3163796412},{"$f":"BV3+BS4","v":1273306.6011604308}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":158.09355839603751},{"$f":"D4/(1+B5)^A5","v":144.30724083249629},{"$f":"E4/(1+B5)^A5","v":173.19702713222026},{"$f":"F4+C5","v":487.13542843533997},444.65549578661273,533.67391354697975,{"$f":"I4/(1+B5)^A5","v":47.718114711746694},{"$f":"J4/(1+B5)^A5","v":43.557553558426704},{"$f":"K4/(1+B5)^A5","v":2.4073635233299013},{"$f":"L4+I5","v":147.03435415124446},134.21437109490279,7.4178358260440937,{"$f":"O4/(1+B5)^A5","v":38.208684695583131},{"$f":"P4/(1+B5)^A5","v":34.877426870904223},{"$f":"Q4/(1+B5)^A5","v":41.858212437513274},{"$f":"R4+O5","v":117.73284236228706},107.46820081637185,128.97817252114288,{"$f":"U4/(1+B5)^A5","v":45775514.448548332},{"$f":"V4/(1+B5)^A5","v":41783727.65328081},{"$f":"W4/(1+B5)^A5","v":50148678.405199833},{"$f":"X4+U5","v":141048598.49432415},128748661.73242308,154523676.91785347,{"$f":"AA4/(1+B5)^A5","v":13816636.627111277},{"$f":"AB4/(1+B5)^A5","v":12611958.655914182},{"$f":"AC4/(1+B5)^A5","v":15136410.090277452},{"$f":"AD4+AA5","v":42573355.114334367},38861367.569872707,46639987.670017049,{"$f":"AG4/(1+B5)^A5","v":11063209.760648483},{"$f":"AH4/(1+B5)^A5","v":10098654.074556399},{"$f":"AI4/(1+B5)^A5","v":12119919.544247663},{"$f":"AJ4+AG5","v":34089190.485060349},31117094.391068023,37345242.018013276,{"$f":"AM4/(1+B5)^A5","v":7.9531369705162884},{"$f":"AN4/(1+B5)^A5","v":7.2603435235752336},{"$f":"AO4/(1+B5)^A5","v":8.7121202246216605},{"$f":"AP4+AM5","v":24.506088830210679},22.371376726714338,26.844752317926417,{"$f":"AS4/(1+B5)^A5","v":2.4073635233299013},{"$f":"AT4/(1+B5)^A5","v":2.1982859731187903},{"$f":"AU4/(1+B5)^A5","v":2.6364164396360081},{"$f":"AV4+AS5","v":7.4178358260440937},6.7736028602507599,8.1236191081157312,{"$f":"AY4/(1+B5)^A5","v":1.9294932893839427},{"$f":"AZ4/(1+B5)^A5","v":1.7620900955744516},{"$f":"BA4/(1+B5)^A5","v":2.1128902619537042},{"$f":"BB4+AY5","v":5.9453689936725391},5.4295476827653228,6.5104721118066324,{"$f":"BE4/(1+B5)^A5","v":2302806.8948461157},{"$f":"BF4/(1+B5)^A5","v":2102210.6355041242},{"$f":"BG4/(1+B5)^A5","v":2522568.2138207513},{"$f":"BH4+BE5","v":7095664.3313358054},6477564.8608166017,7772817.3118769005,{"$f":"BK4/(1+B5)^A5","v":697044.86927316932},{"$f":"BL4/(1+B5)^A5","v":636507.09330268612},{"$f":"BM4/(1+B5)^A5","v":763366.45243082382},{"$f":"BN4+BK5","v":2147812.0581069263},1961276.3400605982,2352169.4851507335,{"$f":"BQ4/(1+B5)^A5","v":558678.97998294083},{"$f":"BR4/(1+B5)^A5","v":510207.88859436486},{"$f":"BS4/(1+B5)^A5","v":611781.02191849344},{"$f":"BT4+BQ5","v":1721463.7144800322},1572109.2049740059,1885087.6230789241]
[4,0.01,151.92480220793834,138.67642200657701,166.4389387969207,639.06023064327837,583.33191779318975,700.11285234390039,45.856170313764878,41.857952823405611,2.313429027944935,192.89052446500932,176.0723239183084,9.7312648539890283,36.717794980996786,33.516521689075773,40.224919407636406,154.45063734328386,140.98472250544762,169.20309192877929,43989369.643644109,40153340.994025968,48191894.249186903,185037968.13796824,168902002.72644904,202715571.16704038,13277516.225515291,12119844.373763448,14545792.582788002,55850871.339849658,50981211.943636157,61185780.252805054,10631527.126873635,9704608.0713800043,11647004.458735136,44720717.611933984,40821702.462448031,48992246.476748414,7.6428083056457643,6.9770474203489119,8.3721762946326344,32.148897135856444,29.348424147063248,35.216928612559052,2.313429027944935,2.112509611719438,2.533544378361571,9.7312648539890283,8.8861124719701969,10.657163486477302,1.8542051259094636,1.6933339470548951,2.0304460117866587,7.7995741195820028,7.1228816298202178,8.5409181235932916,2212952.1630866248,2020183.1006821934,2424138.4710988682,9308616.4944224302,8497747.9614987951,10196955.782975769,669846.41859410983,611670.80578777136,733580.15642359841,2817658.4767010361,2572947.1458483697,3085749.641574332,536879.51863931492,490299.75253926311,587909.53719128319,2258343.2331193471,2062408.957513269,2472997.1602702076]
[5,0.01,144.55123639729538,131.94585721933149,158.36093934694975,783.61146704057376,715.27777501252126,858.47379169085013,43.630572618598485,39.826405864932475,2.2011483408030403,236.5210970836078,215.89872978324087,11.932413194792069,34.935722048997739,31.889820355082993,38.27263060311283,189.38635939228161,172.87454286053062,207.47572253189213,41854375.835377291,38204526.198589176,45852933.798874341,226892343.97334552,207106528.92503822,248568504.96591473,12633101.105219672,11531616.060769625,13839822.541567534,68483972.445069328,62512828.004405782,75025602.794372588,10115533.268080626,9233601.5915895812,11081725.105889296,54836250.880014613,50055304.054037616,60073971.582637712,7.2718698597778184,6.6384212212671709,7.9658384749375619,39.42076699563426,35.986845368330421,43.182767087496615,2.2011483408030403,2.0099804102905012,2.4105805440400054,11.932413194792069,10.896092882260698,13.067744030517307,1.7642125550874062,1.6111491482824358,1.9318997107529741,9.5637866746694087,8.7340307781026532,10.472817834346266,2105548.0514920577,1922134.9029821171,2306484.5772580574,11414164.545914488,10419882.864480913,12503440.360233827,637335.88325856288,581983.78381783597,697976.34794624546,3454994.3599595991,3154930.9296662058,3783725.9895205777,510822.44036413613,466503.39118318877,559375.75205426977,2769165.6734834835,2528912.3486964577,3032372.9123244775]
[9,0.01,107.24587507761773,97.89365537808969,117.49161018379877,1271.3361448457963,1160.4711355394356,1392.7932485486303,32.370521741913592,29.548123244284934,1.6330823994908785,383.7333071153268,350.27544943458275,19.359221792741561,25.919612837592368,23.659788565550393,28.395341768450248,307.26161390348437,280.4727394971959,336.60990979236692,31052720.641942013,28344813.549931906,34019342.433160692,368111557.85085499,336010927.77566421,403279097.00827122,9372787.2326843198,8555570.2346070614,10268081.521695796,111108825.19478506,101421203.1106157,121722007.18495986,7504945.9572271006,6850620.6345159747,8221785.8246762138,88966676.374562249,81210038.343976066,97464387.199290499,5.3951669041346033,4.925196841982503,5.9100381239466104,63.956498911850545,58.385282987909726,70.05999138849927,1.6330823994908785,1.4912505306976895,1.7884649507950336,19.359221792741561,17.67788923652617,21.201189641000148,1.3089097264671259,1.1953484770839444,1.4333206702739476,15.516347313064841,14.170146157167734,16.991165151620589,1562154.3539039812,1426075.935600963,1711233.7673902994,18518411.94366689,16905283.125454854,20285659.837167673,472854.09811762685,431787.10699491971,517844.64861467941,5605404.4571907399,5118579.6712810462,6138740.7088835575,378990.87542609905,346109.55714421952,415013.6901034707,4492711.7070678584,4102923.2103850921,4919740.7774659432]
[16,0.01,43.364623787664705,39.583075186787468,47.507463295347875,1753.778995059309,1600.8432625256185,1921.3262783945181,13.088946275393525,11.94771591161536,0.66033312532463495,529.35127853627648,483.19693276544194,26.705601566077299,10.480536044958765,9.566781279916194,11.481591363955317,423.86033515731998,386.90569855275049,464.34563487870139,12556096.420927051,11461160.394604534,13755643.142918734,507801434.4315635,463519352.95195031,556314246.50903583,3789865.0357696433,3459425.2156007369,4151875.2295801658,153272070.94860479,139908218.91610423,167912711.60101694,3034607.6969987797,2770032.7524279552,3324460.2544554882,122727485.50295611,112027381.59615634,134449882.29857633,2.1815233723453873,1.99149205485237,2.3897103700279061,88.226520455565179,80.541156121388696,96.646148061879643,0.66033312532463495,0.60298373424673368,0.72316170381863853,26.705601566077299,24.386241943719057,29.246553882226802,0.52925464796834831,0.48333641705462072,0.57955992795554157,21.40444453500432,19.547390977683122,23.438921850294975,631653.5326536434,576630.53609494038,691933.45181735116,25545723.702048659,23320449.568866313,27983601.557759602,191197.47082567113,174592.12708784721,209389.29680399055,7732526.6301032705,7060963.0257299962,8468251.7326378003,153244.09185822788,139948.60617260874,167809.8344112765,6197592.5522579653,5659888.2788685728,6786669.3412567591]
[19,0.01,25.338528996183761,23.128919630194929,27.759245465579859,{"$f":"F20+C21","v":1846.3453397998239},1685.3374945422734,2022.7359492515141,7.6480461666749466,6.9812100191849744,0.38584146665509361,{"$f":"L20+I21","v":557.29100929817002},508.70058743454842,28.115151987215025,6.1239172227357601,5.5899981064809507,6.7088472189321866,{"$f":"R20+O21","v":446.23214028016315},407.32699814363338,488.85429773646445,7336694.8782578753,6696909.1305989446,8037606.0529123964,{"$f":"X20+U21","v":534603741.205531},487984403.75944942,585677111.76827776,2214468.7699974524,2021388.3686583012,2425996.1624106034,{"$f":"AD20+AA21","v":161361935.97634813},147292725.43642637,176775325.41505042,1773161.8173133668,1618567.1426887822,1942526.5388360748,{"$f":"AJ20+AG21","v":129205174.40458365},117940307.48614645,141546291.93184984,1.2746932498870174,1.1636554124078529,1.396339693846425,{"$f":"AP20+AM21","v":92.88321125340984},84.79220511007837,101.74723587541926,0.38584146665509361,0.3523314513058024,0.42255304440922048,{"$f":"AV20+AS21","v":28.115151987215025},25.673374065296073,30.790218504029788,0.30925056123110467,0.28241992547699235,0.33864460836634641,{"$f":"BB20+AY21","v":22.534194176999222},20.579123332281572,24.676053396774137,369083.59752077464,336932.92556784046,404305.95958013838,{"$f":"BH20+BE21","v":26894054.519963272},24551328.020699102,29460606.19527334,111719.2364503196,102016.51227005965,122348.9633978481,{"$f":"BN20+BK21","v":8140657.7160461396},7433648.2611451047,8915215.1821038499,89542.570092539099,81773.840189266266,98053.528053077331,{"$f":"BT20+BQ21","v":6524708.1639568936},5958623.2797384113,7144877.0605032826]
[25,0.01,6.6129606439992346,6.0362870818482133,7.244729865677737,1923.3608152721119,1755.6369481036099,2107.109098482299,1.9960206968339764,1.8219868687450846,0.10069860149329769,580.53694879407351,529.91970434068025,29.287902150251032,1.5982468274760531,1.4589022702839733,1.7509044282753805,464.84554900380937,424.31758043531499,509.24557848187862,1914762.8693937713,1747788.773521933,2097689.7478099461,556903340.54412067,508339399.14870292,610107103.41922235,577941.79076315404,527550.8191571983,633147.13916229072,168092727.8571859,153436656.93102181,184149046.59555539,462767.56299079105,422420.76546287554,506969.11226305709,134594630.93026686,122859879.49826971,147450525.95540068,0.33267504581437607,0.30369590304902094,0.36442286931696288,96.75759191442414,88.329090573555362,105.99135618163785,0.10069860149329769,9.1953010432425597E-2,0.11027975037939614,29.287902150251032,26.744271837232425,32.074552082839375,8.0709570427864127E-2,7.3707193205329008E-2,8.8380958017194519E-2,23.474149255562484,21.437527734791864,25.705350540794964,96325.059166541803,87934.235518692949,105517.54599647361,28015869.790153831,25575422.571285866,30689478.467931066,29156.977263158347,26624.717669347574,31931.170112753167,8480223.999310581,7743723.4908352932,9287090.1078758221,23369.213424886922,21341.696156148049,25590.440633626935,6796869.3305236753,6207171.6932757469,7442906.9534730148]
[36,0.01,0.22223245206048209,0.20285299607179941,0.24346343026044442,1942.884107355196,1773.4577400514961,2128.4975483529352,6.7077455575575359E-2,6.1228945892886966E-2,3.3840360367521139E-3,586.42975493129609,535.29871439759506,29.585192322557699,5.371002952969197E-2,4.9027273303979643E-2,5.8840178456570802E-2,469.56401646694047,428.62466415722912,514.41473347961835,64346.738244370499,58735.475036588898,70494.104140927753,562556251.06052303,513499355.87035173,616300064.76450813,19422.075560977242,17728.657168738129,21277.283931637361,169798972.15463665,154994133.11839676,186018272.37730134,15551.577545046861,14195.699560871532,17036.996740541628,135960848.99585363,124106982.638612,148947239.2414225,1.1179741593918156E-2,1.0205880368659003E-2,1.2246645972211336E-2,97.739740824395497,89.225685024792909,107.0672334630015,3.3840360367521139E-3,3.0901352787097275E-3,3.7060162094976357E-3,29.585192322557699,27.015742601574591,32.400128461319753,2.7122928301725573E-3,2.4769738037651434E-3,2.9700943454787549E-3,23.712426269775964,21.655131791286252,25.966275616693945,3237.0605611990827,2955.0819718117982,3545.9795157679687,28300248.053728592,25835028.798595261,31000995.499602608,979.83745869456845,894.73937795868733,1073.0658495233499,8566303.4747547619,7822327.034341936,9381359.7692613918,785.33623315148213,717.20031665609554,859.98188670299476,6865861.7234936822,6270178.2935014712,7518457.0246016653]
[39,0.01,7.1477748977713626E-2,6.524463640733745E-2,7.830637601331511E-2,1943.2147380087017,1773.7595385423781,2128.8597658072508,2.1574461727983114E-2,1.9693375940930031E-2,1.0884246478127968E-3,586.5295507206456,535.38980895289671,29.590226987998971,1.727502879401285E-2,1.5768890194893234E-2,1.8925064573278493E-2,469.64392460816185,428.6976054367849,514.50227409969932,20696.167283948304,18891.388282074458,22673.3757085248,562651984.17204404,513586740.7158829,616404943.73922288,6246.8205192457535,5702.1577860020579,6843.5205825799221,169827867.72535834,155020509.27296436,186049928.07036471,5001.9326415467895,4565.8347391085063,5479.6955397996335,135983986.15786165,124128102.566774,148972586.36473358,3.5957969048926509E-3,3.2825689872199538E-3,3.9389507630614336E-3,97.756373702424568,89.240869021840169,107.08545364877321,1.0884246478127968E-3,9.9389585864209477E-4,1.1919847613332188E-3,29.590226987998971,27.020340010446013,32.405642159026314,8.7236847846309965E-4,7.9668162830562848E-4,9.5528648538008916E-4,23.71646153619464,21.658816957245868,25.970694432331868,1041.1521813028178,950.4579796124691,1140.5113490769425,28305064.053547084,25839425.279282235,31006271.099604979,315.15008389715405,287.77955723946729,345.13560336324105,8567761.2469941191,7823658.2002563151,9382956.2438527178,252.59166973969917,230.67676986585786,276.60032930927593,6867030.122751222,6271245.3222238384,7519736.4793823129]
[44,0.01,8.8446850473660969E-3,8.0733972222983962E-3,9.6896620688816434E-3,1943.3382402569023,1773.8722709576346,2128.9950668432298,2.6696324629635559E-3,2.4368661605615473E-3,1.3468209821067715E-4,586.56682797916631,535.42383599261404,29.592107613689127,2.1376189241055143E-3,1.9512487356564108E-3,2.3417950067776238E-3,469.67377312639735,428.72485158567122,514.53497361885854,2560.9519596259152,2337.6278891288016,2805.6125153721605,562687743.87664115,513619382.04773563,616444119.74734223,772.9840521052173,705.58726916959233,846.81995493393777,169838661.24347082,155030361.69999567,186061752.59183669,618.94113168582362,564.97820403282446,678.05970246902996,135992628.7065627,124135991.60725524,148982054.41217908,4.4494533715640005E-4,4.0618639021864587E-4,4.874073318568452E-4,97.762586670910267,89.246540782011621,107.09225953286649,1.3468209821067715E-4,1.229850682946341E-4,1.4749666778873143E-4,29.592107613689127,27.022057305335334,32.407701720217752,1.0794722200417703E-4,9.8581701105096299E-5,1.1820752911268376E-4,23.717968850986871,21.660193497128606,25.972345016329093,128.83258442949622,117.61004789125769,141.12732731241138,28306862.999889813,25841067.520384971,31008241.722878989,38.996796549796592,35.609956710404646,42.70721663789837,8568305.7765076905,7824155.4378276384,9383552.5836026277,31.255793535587291,28.544035121243201,34.226634606261577,6867466.5612168387,6271643.8952076491,7520214.401015427]
[50,0.01,5.1890857149323338E-4,4.736579083692605E-4,5.6848250395449308E-4,1943.3524712384221,1773.8852609472226,2129.010657381627,1.56624589835555E-4,1.4296843036527997E-4,7.9016601285340342E-6,586.57112338256866,535.42775687810763,29.592324315407783,1.2541190289583207E-4,1.1447775569453083E-4,1.3739070359083475E-4,469.67721252703666,428.72799111913673,514.53874153612026,150.24841652535952,137.14622308589711,164.60239960142528,562691864.41454792,513623143.26016015,616448633.94085443,45.350179019027635,41.396079108281867,49.682055468735058,169839904.96460977,155031496.9806003,186063115.11396891,36.312639371725282,33.146689928409685,39.781065092884297,135993624.57467559,124136900.64972964,148983145.40129218,2.6104485129762689E-5,2.383053759173911E-5,2.8595686669982915E-5,97.763302582085913,89.247194330553128,107.09304376483125,7.9016601285340342E-6,7.215407418353582E-6,8.6534777408558001E-6,29.592324315407783,27.022255186687218,32.407939040409744,6.3331524488292953E-6,5.7836869738003939E-6,6.9351141101258272E-6,23.718142536642524,21.660352113784729,25.972535210683485,7.5584751735167268,6.9000605016090866,8.2797950884807978,28307070.289817993,25841256.753399953,31008468.794886209,2.287901930040269,2.0891995213594075,2.5055884589834396,8568368.5218387078,7824212.7337780511,9383621.2989506014,1.8337452478614766,1.6746491718015282,2.0080414367999517,6867516.8513761628,6271689.8221834702,7520269.4712188281]

{"sheet":"Montgomery NPV 2%","index":273,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":159.70580423904906},{"$f":"D3/(1+B4)^A4","v":145.77889313452008},{"$f":"E3/(1+B4)^A4","v":174.96329888831784},{"$f":"F3+C4","v":325.86372296935571},{"$f":"G3+D4","v":297.44725355167475},{"$f":"H3+E4","v":356.9951150517237},{"$f":"I3/(1+B4)^A4","v":48.204746380113839},{"$f":"J3/(1+B4)^A4","v":44.00175562060312},{"$f":"K3/(1+B4)^A4","v":2.4319139343174472},{"$f":"L3+I4","v":98.356964513984281},{"$f":"M3+J4","v":89.781182168278605},{"$f":"N3+K4","v":4.9620771915813187},{"$f":"O3/(1+B4)^A4","v":38.598338731410927},{"$f":"P3/(1+B4)^A4","v":35.23310857645918},{"$f":"Q3/(1+B4)^A4","v":42.285084535800912},{"$f":"R3+O4","v":78.756050347570863},{"$f":"S3+P4","v":71.889634739407313},{"$f":"T3+Q4","v":86.27848648684818},{"$f":"U3/(1+B4)^A4","v":46242335.384392589},{"$f":"V3/(1+B4)^A4","v":42209840.152094789},{"$f":"W3/(1+B4)^A4","v":50660097.081024475},{"$f":"X3+U4","v":94352861.118314639},{"$f":"Y3+V4","v":86124957.846334204},{"$f":"Z3+W4","v":103366862.08412233},{"$f":"AA3/(1+B4)^A4","v":13957539.363392653},{"$f":"AB3/(1+B4)^A4","v":12740576.027308239},{"$f":"AC3/(1+B4)^A4","v":15290771.940904124},{"$f":"AD3+AA4","v":28478963.317066371},{"$f":"AE3+AB4","v":25995871.326119728},{"$f":"AF3+AC4","v":31199291.068220772},{"$f":"AG3/(1+B4)^A4","v":11176032.91503842},{"$f":"AH3/(1+B4)^A4","v":10201640.642870136},{"$f":"AI3/(1+B4)^A4","v":12243519.076708674},{"$f":"AJ3+AG4","v":22803577.55984439},{"$f":"AK3+AH4","v":20815427.567712225},{"$f":"AL3+AI4","v":24981676.324116379},{"$f":"AM3/(1+B4)^A4","v":8.0342434504368381},{"$f":"AN3/(1+B4)^A4","v":7.3343848620300047},{"$f":"AO3/(1+B4)^A4","v":8.8009668528996876},{"$f":"AP3+AM4","v":16.393070336271322},{"$f":"AQ3+AN4","v":14.965078872486021},{"$f":"AR3+AO4","v":17.957492766656522},{"$f":"AS3/(1+B4)^A4","v":2.4319139343174472},{"$f":"AT3/(1+B4)^A4","v":2.2207042010204794},{"$f":"AU3/(1+B4)^A4","v":2.6633027434701115},{"$f":"AV3+AS4","v":4.9620771915813187},{"$f":"AW3+AT4","v":4.5311248517621863},{"$f":"AX3+AU4","v":5.4342029177764157},{"$f":"AY3/(1+B4)^A4","v":1.9491703563466276},{"$f":"AZ3/(1+B4)^A4","v":1.7800599765767187},{"$f":"BA3/(1+B4)^A4","v":2.1344376202150754},{"$f":"BB3+AY4","v":3.9770871950896591},{"$f":"BC3+AZ4","v":3.6320343762071365},{"$f":"BD3+BA4","v":4.3551065202868404},{"$f":"BE3/(1+B4)^A4","v":2326291.0322211091},{"$f":"BF3/(1+B4)^A4","v":2123649.0824124785},{"$f":"BG3/(1+B4)^A4","v":2548293.4878781382},{"$f":"BH3+BE4","v":4746564.2221439509},{"$f":"BI3+BF4","v":4333093.5877544209},{"$f":"BJ3+BG4","v":5199538.0326665528},{"$f":"BK3/(1+B4)^A4","v":704153.3669518854},{"$f":"BL3/(1+B4)^A4","v":642998.22378033586},{"$f":"BM3/(1+B4)^A4","v":771151.30085926503},{"$f":"BN3+BK4","v":1436754.529928627},{"$f":"BO3+BL4","v":1311973.5758013972},{"$f":"BP3+BM4","v":1573457.1142732445},{"$f":"BQ3/(1+B4)^A4","v":564376.41555333277},{"$f":"BR3/(1+B4)^A4","v":515411.0136034012},{"$f":"BS3/(1+B4)^A4","v":618019.99471048161},{"$f":"BT3+BQ4","v":1151553.6382950202},{"$f":"BU3+BR4","v":1051644.6321563798},{"$f":"BV3+BS4","v":1261007.9972072667}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":150.494346291254},{"$f":"D4/(1+B5)^A5","v":137.37070690620507},{"$f":"E4/(1+B5)^A5","v":164.87182426849199},{"$f":"F4+C5","v":476.35806926060968},434.81796045787985,521.86693932021569,{"$f":"I4/(1+B5)^A5","v":45.424409145157071},{"$f":"J4/(1+B5)^A5","v":41.463837080575274},{"$f":"K4/(1+B5)^A5","v":2.2916468160035048},{"$f":"L4+I5","v":143.78137365914137},131.24501924885388,7.2537240075848235,{"$f":"O4/(1+B5)^A5","v":36.372076663020756},{"$f":"P4/(1+B5)^A5","v":33.200945127118516},{"$f":"Q4/(1+B5)^A5","v":39.84617957629505},{"$f":"R4+O5","v":115.12812701059161},105.09057986652583,126.12466606314322,{"$f":"U4/(1+B5)^A5","v":43575185.434328228},{"$f":"V4/(1+B5)^A5","v":39775275.112979539},{"$f":"W4/(1+B5)^A5","v":47738140.949770905},{"$f":"X4+U5","v":137928046.55264288},125900232.95931375,151105003.03389323,{"$f":"AA4/(1+B5)^A5","v":13152501.077444434},{"$f":"AB4/(1+B5)^A5","v":12005729.345527209},{"$f":"AC4/(1+B5)^A5","v":14408835.912379218},{"$f":"AD4+AA5","v":41631464.394510806},38001600.671646938,45608126.980599992,{"$f":"AG4/(1+B5)^A5","v":10531425.427473616},{"$f":"AH4/(1+B5)^A5","v":9613233.8267993983},{"$f":"AI4/(1+B5)^A5","v":11537341.479435394},{"$f":"AJ4+AG5","v":33335002.987318005},30428661.394511625,36519017.803551771,{"$f":"AM4/(1+B5)^A5","v":7.5708470445349434},{"$f":"AN4/(1+B5)^A5","v":6.911354665654617},{"$f":"AO4/(1+B5)^A5","v":8.2933476310955889},{"$f":"AP4+AM5","v":23.963917380806265},21.876433538140638,26.250840397752111,{"$f":"AS4/(1+B5)^A5","v":2.2916468160035048},{"$f":"AT4/(1+B5)^A5","v":2.0926191670440475},{"$f":"AU4/(1+B5)^A5","v":2.5096896588323041},{"$f":"AV4+AS5","v":7.2537240075848235},6.6237440188062333,7.9438925766087198,{"$f":"AY4/(1+B5)^A5","v":1.8367467606224488},{"$f":"AZ4/(1+B5)^A5","v":1.6773902727615311},{"$f":"BA4/(1+B5)^A5","v":2.0113282412261078},{"$f":"BB4+AY5","v":5.8138339557121075},5.3094246489686672,6.3664347615129486,{"$f":"BE4/(1+B5)^A5","v":2192115.9963184497},{"$f":"BF4/(1+B5)^A5","v":2001161.9610976158},{"$f":"BG4/(1+B5)^A5","v":2401313.8686083579},{"$f":"BH4+BE5","v":6938680.2184624001},6334255.5488520367,7600851.9012749102,{"$f":"BK4/(1+B5)^A5","v":663539.4446252624},{"$f":"BL4/(1+B5)^A5","v":605911.58734228904},{"$f":"BM4/(1+B5)^A5","v":726673.094114693},{"$f":"BN4+BK5","v":2100293.9745538896},1917885.1631436863,2300130.2083879374,{"$f":"BQ4/(1+B5)^A5","v":531824.50146750954},{"$f":"BR4/(1+B5)^A5","v":485683.30959001556},{"$f":"BS4/(1+B5)^A5","v":582374.04421233316},{"$f":"BT4+BQ5","v":1683378.1397625296},1537327.9417463953,1843382.0414195999]
[4,0.02,139.0335134640253,126.90929924532645,152.31608073109356,615.39158272463499,561.7272597032063,674.18302005130931,41.965132618710321,38.306176232398045,2.1171274290330628,185.74650627785169,169.55119548125191,9.3708514366178868,33.602176660217445,30.672541295445725,36.811710746191288,148.73030367080906,135.76312116197155,162.93637680933452,40256735.751761317,36746205.982072391,44102663.16345489,178184782.3044042,162646438.94138613,195207666.19734812,12150877.96120584,11091438.141977608,13311537.152018117,53782342.355716646,49093038.813624546,58919664.132618107,9729409.2107108273,8881142.1002119873,10658720.154282365,43064412.198028833,39309803.494723611,47177737.957834139,6.9942924132399611,6.3850233955120261,7.6617712754354867,30.958209794046226,28.261456933652664,33.912611673187598,2.1171274290330628,1.9332566458890574,2.3185653120582672,9.3708514366178868,8.5570006646952912,10.262457888666987,1.6968700935700662,1.5496493311521076,1.8581563958946932,7.5107040492821735,6.8590739801207743,8.2245911574076409,2025176.3365183549,1848764.3244982816,2218442.8339678654,8963856.5549807549,8183019.8733503185,9819294.7352427766,613007.88090522215,559768.64854263852,671333.61421439378,2713301.8554591117,2477653.8116863249,2971463.8226023312,491323.6331295899,448696.30406215531,538023.59698212694,2174701.7728921194,1986024.2458085506,2381405.6384017267]
[5,0.02,125.92693674327015,114.94566238041666,137.95736715069222,741.31851946790516,676.67292208362301,812.14038720200153,38.009113551364315,34.695084020457358,1.9175475408112437,223.75561982921602,204.24627950170927,11.28839897742913,30.434526678506646,27.781065667065594,33.341500585372451,179.16483034931571,163.54418682903716,196.27787739470696,36461765.873551704,33282170.902319327,39945140.822691999,214646548.1779559,195928609.84370548,235152807.02004012,11005424.535947442,10045857.250511797,12056669.324778382,64787766.891664088,59138896.064136341,70976333.457396492,8812225.6835837606,8043924.026639563,9653931.2370886132,51876637.881612591,47353727.521363176,56831669.194922753,6.3349461316310665,5.7831124108000669,6.9395023020317712,37.29315592567729,34.044569344452732,40.852113975219368,1.9175475408112437,1.7510101074901629,2.0999960377340861,11.28839897742913,10.308010772185455,12.362453926401074,1.5369075240253813,1.403565143656786,1.6829894972443382,9.0476115733075542,8.2626391237775607,9.90758065465198,1834264.6033231518,1674482.808812486,2009312.0245710884,10798121.158303907,9857502.6821628045,11828606.759813866,555220.12440440746,506999.71136192157,608047.53806844726,3268521.9798635193,2984653.5230482463,3579511.3606707784,445006.95212303993,406398.06684590608,487304.54820222611,2619708.7250151592,2392422.3126544566,2868710.1866039527]
[9,0.02,69.520595914374297,63.458154014741453,76.162246324210784,1103.087796886384,1006.894638717051,1208.4712939913227,20.983725107640119,19.154145878406634,1.0586221755169074,332.95012499555287,303.92007289861772,16.797226605541336,16.802016199086012,15.337117619626214,18.406871868090828,266.59867897459947,243.35503836098113,292.06302779035974,20129479.499589108,18374117.677224793,22052549.404411349,319395754.61953557,291543314.92302889,349909229.31963181,6075774.5071618399,5546025.3428553427,6656136.1522672372,96404707.516292453,87999143.224568173,105613343.31805061,4864973.2670276994,4440816.2882737778,5329654.4002104523,77192845.838755906,70462719.592371017,84565971.46743378,3.4973393425294179,3.192688009701155,3.8310972049608263,55.492509803374453,50.658587378976137,60.788267417656471,1.0586221755169074,0.9666817066549056,1.1593466794061498,16.797226605541336,15.338401232890625,18.395428830742418,0.84848190306860782,0.77486745659981993,0.92912950788753712,13.462917295857023,12.29487210714373,14.742558063514521,1012644.0901809981,924433.21284268925,1109282.6756429877,16067689.348399445,14668041.64594914,17601060.041348893,306520.86765947862,279899.7813641348,335685.3448834946,4863586.4546190761,4441187.9546346795,5326341.1031552684,245675.3836608078,224360.5420433371,269026.65512995736,3898147.2202194463,3559943.2481223592,4268663.3566335505]
[16,0.02,11.468268592739221,10.468195001331896,12.563889678796865,1318.5118741342849,1203.5329743452173,1444.4759113241275,3.4615208981668935,3.1597095322460782,0.17463261480109948,397.97257710606954,363.27319188525001,20.077588379133996,2.7716971084080213,2.5300442550426849,3.0364375874366534,318.66323319750131,290.8802985719247,349.10056227996182,3320602.6861112462,3031034.3849259587,3637836.4770626109,381771148.40960693,348479353.7155571,418243656.60590309,1002272.9673213686,914884.39386137191,1098010.6856112161,115231763.00332738,105184660.35318439,126238770.49943769,802536.56328676234,732566.70624143491,879191.37291874329,92267980.956641942,84223515.778685421,101081018.06786373,0.57692869879138098,0.52667275282230852,0.63198612114167596,66.329745744434646,60.551797576389035,72.659721759650324,0.17463261480109948,0.15946591524129605,0.19124834786954112,20.077588379133996,18.333866273280208,21.987906503533029,0.13996741875535887,0.12782381967790438,0.15327122291957693,16.092115573375022,14.695960656974906,17.621659777875458,167047.96991886149,152496.51188241321,182989.68100352338,19205578.427723013,17532590.909871273,21038403.948783148,50564.348497932639,46172.87624643591,55375.38404463292,5813405.3421628205,5308515.8497597948,6366532.2107838243,40527.145220627361,37011.002623375716,44379.221712031613,4659423.6755139092,4255171.217687726,5102298.6006098948]
[19,0.02,3.9363035388042769,3.5930439451622438,4.3123583131899883,{"$f":"F20+C21","v":1336.3728367321064},1219.8363978196091,1464.0432210554522,1.188112821993542,1.084520798653801,5.9939909330988507E-2,{"$f":"L20+I21","v":403.36363459602762},368.19420095641516,20.349565493734975,0.95134161256282035,0.86839805624723487,1.0422096347091552,{"$f":"R20+O21","v":322.97994220945361},294.82065150704528,353.82958460283999,1139744.8532534477,1040355.0700909887,1248630.3823856087,{"$f":"X20+U21","v":386942736.42215222},353199960.95841068,423909312.29999322,344014.49497030268,314019.73611198401,376874.96699830925,{"$f":"AD20+AA21","v":116792727.4887135},106609523.73233776,127948839.25385517,275458.10324721079,251442.0459260972,301768.66582086467,{"$f":"AJ20+AG21","v":93517871.070771694},85364433.122465774,102450292.26135196,0.1980217380091753,0.18077217183758584,0.21691933573130392,{"$f":"AP20+AM21","v":67.228268640667366},61.372050630577775,73.643992434929118,5.9939909330988507E-2,5.4734177300345868E-2,6.5642999413700984E-2,{"$f":"AV20+AS21","v":20.349565493734975},18.582222398245353,22.285761368072542,4.8041623834380619E-2,4.3873523686057611E-2,5.2607946203593846E-2,{"$f":"BB20+AY21","v":16.310104261997633},14.895036606750203,17.860368137184569,57336.598792078628,52342.038776288828,62808.341387720233,{"$f":"BH20+BE21","v":19465743.030481953},17770092.715222653,21323396.563122556,17355.420508354578,15848.116452442287,19006.733092695278,{"$f":"BN20+BK21","v":5892155.4978643181},5380426.6189402081,6452775.191166007,13910.307720782714,12703.44685625214,15232.47263192364,{"$f":"BT20+BQ21","v":4722541.6448157802},4312813.0603266861,5171415.8882552925]
[25,0.02,0.27168483205924693,0.24799295359204668,0.29764024358096491,1343.3344715958096,1226.1909534957342,1471.669935733813,8.2003897648809693E-2,7.4853945622425949E-2,4.137070233456358E-3,405.46489725579585,370.11225370003382,20.455573518373384,6.566187889021799E-2,5.9937090152294155E-2,7.193361659870838E-2,324.66245801953283,296.35647569447042,355.67280702122156,78665.526170427402,71805.614001382593,86180.837528996984,388958456.86340302,355039903.44637638,426117604.60169297,23743.981979688619,21673.734870250672,26012.021457921666,117401141.77338322,107164890.13669591,128615369.63791934,19012.199588350464,17354.604223640854,20828.162382820028,94005038.464279622,85809126.397733778,102983991.77005139,1.366751880406193E-2,1.2476948655641225E-2,1.4971836576521954E-2,67.578484273558956,61.69175916967945,74.027629823497236,4.137070233456358E-3,3.7777690722150645E-3,4.5306991942481271E-3,20.455573518373384,18.679023712771503,22.401855716176421,3.3158470566683092E-3,3.0281635542046626E-3,3.6310159743541976E-3,16.395069316165159,14.972630077140737,17.953409059661293,3957.388971686426,3612.6629652382862,4335.0502606377086,19567146.913892418,17862663.361360628,21434477.61539042,1197.8762459874349,1093.8416751633692,1311.8503279481481,5922849.8026337856,5408455.1484811138,6486389.960565473,960.09354455457037,876.79565147631752,1051.3497569621807,4747143.0207613092,4335280.0163558312,5198355.6075857319]
[36,0.02,3.1725379217644476E-4,2.8958813918237685E-4,3.475626344859392E-4,1343.7131889855143,1226.5366453893071,1472.0848338908638,9.5758189020506441E-5,8.7408994930218643E-5,4.8309698046672656E-6,405.57920728859301,370.21659699619937,20.46134042272341,7.6675167772374315E-5,6.9990175744113881E-5,8.3998847038799755E-5,324.75398795584874,296.44002551268045,355.77307949982776,91.859881547163553,83.84937491294626,100.63571569963095,389068113.34479433,355139997.4946698,426237737.11547434,27.726495687409855,25.309011644471891,30.374947276780912,117434239.89965102,107195102.42434184,128651629.31716906,22.201064267379788,20.265444927270508,24.321613576776524,94031540.682110742,85833317.996363416,103013025.36471394,1.5959934669028322E-5,1.4569673418241344E-5,1.7483022124370107E-5,67.597536228009218,61.709151518713178,74.048499942835036,4.8309698046672656E-6,4.4114040340159901E-6,5.2906210835963325E-6,20.46134042272341,18.684289766202205,22.408171322974848,3.8720050914572922E-6,3.5360692152752528E-6,4.2400364370209251E-6,16.399691469461114,14.976851211563865,17.95847054535912,4.6211510921263743,4.2186051274563097,5.0621564849188241,19572663.350014534,17867699.263724808,21440520.495688535,1.398792780285663,1.2773087730217381,1.5318834259348839,5924519.5924473396,5409979.9184170282,6488218.6255230214,1.1211274311686212,1.0238582083743915,1.2276898006116821,4748481.3513494022,4336502.2331351591,5199821.1455497239]
[39,0.02,3.3188470716421077E-5,3.0294318662491869E-5,3.6359131399581125E-5,1343.7134464941939,1226.5368804423192,1472.0851160006364,1.0017430620331464E-5,9.1440069122324247E-6,5.0537614946756266E-7,405.57928501363659,370.21666794436589,20.461344343926836,8.0211225934687441E-6,7.3217939561422054E-6,8.7872654130793563E-6,324.75405019157836,296.44008232233313,355.77314768004413,9.609621898692323,8.7716288741501369,10.527677165370889,389068187.90565819,355140065.55356252,426237818.79951066,2.9005169138492009,2.647619705541477,3.1775760387053498,117434262.40470366,107195122.96717012,128651653.9719179,2.3224919275402232,2.1200034234733365,2.5443262771781905,94031558.702279106,85833334.445427522,103013045.10609058,1.6695965106208992E-6,1.5241588643334218E-6,1.8289293370731222E-6,67.597549182375118,61.709163344631285,74.04851413346114,5.0537614946756266E-7,4.6148464482282674E-7,5.534610688182461E-7,20.461344343926836,18.684293346852325,22.408175617268196,4.0505718374579255E-7,3.6991434774444355E-7,4.435575825942024E-7,16.39969461229169,14.976854081721882,17.958473986913521,0.48342664919792466,0.44131561604426695,0.52956098998568069,19572667.100912225,17867702.687883835,21440524.604541656,0.14633014441962214,0.1336214912308531,0.16025298822696152,5924520.7278200006,5409980.9551835032,6488219.8689227477,0.11728308955255037,0.10710758706235503,0.1284307642689696,4748482.261346546,4336503.0641807821,5199822.1420414522]
[44,0.02,5.1874171213902681E-7,4.7350559974102188E-7,5.6829970369121203E-7,1343.7134728624319,1226.5369045111538,1472.0851448879641,1.5657422589988577E-7,1.4292245768093207E-7,7.8991192841952835E-9,405.57929297248467,370.21667520927883,20.461344745448155,1.2537157565847922E-7,1.1444094442288185E-7,1.3734652447078437E-7,324.75405656435976,296.44008813949807,355.77315466152606,0.15020010290109251,0.13710212258058044,0.16454947033487,389068195.54050225,355140072.52262115,426237827.16374952,4.5335596292898218E-2,4.1382767855768124E-2,4.9666079791811236E-2,117434264.70916417,107195125.07070382,128651656.49650188,3.630096274141318E-2,3.313603133539466E-2,3.97682731615197E-2,94031560.547498807,85833336.129770115,103013047.12755767,2.6096091016098073E-8,2.3822874684762038E-8,2.8586491489804799E-8,67.59755050886946,61.709164555575413,74.048515586545392,7.8991192841952835E-9,7.213087244264531E-9,8.6506951433293678E-9,20.461344745448155,18.684293713501848,22.408176056992982,6.3311159711417814E-9,5.7818271812928154E-9,6.9328840666743624E-9,16.399694934109601,14.97685437561881,17.958474339319988,7.5560446831461174E-3,6.8978417299361263E-3,8.2771326517099997E-3,19572667.484994669,17867703.038509067,21440525.025277831,2.2871662362022637E-3,2.088527721928652E-3,2.5047827662368939E-3,5924520.8440792924,5409981.061345771,6488219.9962437376,1.8331555918707154E-3,1.6741106744733261E-3,2.0073957344242869E-3,4748482.354527954,4336503.1492777541,5199822.2440796876]
[50,0.02,1.8361248948582637E-9,1.6760083085554393E-9,2.0115390940614218E-9,1343.7134732143491,1226.5369048323823,1472.0851452735017,5.5420612482169594E-10,5.0588467524654052E-10,2.7959520558622103E-11,405.5792930787054,370.21667530623813,20.461344750806962,4.4376202219197127E-10,4.0507223947633592E-10,4.8614824468844569E-10,324.75405664941252,296.44008821713544,355.77315475470266,5.3164444210543067E-4,4.8528316600968786E-4,5.8243509601676687E-4,389068195.64239883,355140072.61563194,426237827.27538073,1.604687169523876E-4,1.4647738652979558E-4,1.7579678557123833E-4,117434264.73992006,107195125.0987781,128651656.53019561,1.2848995913975676E-4,1.1728744889405682E-4,1.4076276240885803E-4,94031560.572125554,85833336.152249768,103013047.15453666,9.2369056221765673E-11,8.4322837844312688E-11,1.0118401403397688E-10,67.597550526573187,61.709164571736963,74.048515605938618,2.7959520558622103E-11,2.5531259098804001E-11,3.0619779244279387E-11,20.461344750806962,18.684293718395242,22.408176062861656,2.2409456141311154E-11,2.0465207591585984E-11,2.4539459099011789E-11,16.399694938404664,14.97685437954123,17.958474344023291,2.6745182476607374E-5,2.4415424140277183E-5,2.9297527004683559E-5,19572667.490120724,17867703.043188602,21440525.030893072,8.0955951038784932E-6,7.3924992999349542E-6,8.8658650069515013E-6,5924520.8456309177,5409981.0627626395,6488219.9979429953,6.488590640808863E-6,5.9256393195629691E-6,7.1053265923232509E-6,4748482.3557715751,4336503.1504134797,5199822.245441515]

{"sheet":"Montgomery NPV 3%","index":274,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":153.62233610420361},{"$f":"D3/(1+B4)^A4","v":140.22592494189595},{"$f":"E3/(1+B4)^A4","v":168.29864660078204},{"$f":"F3+C4","v":319.78025483451029},{"$f":"G3+D4","v":291.89428535905063},{"$f":"H3+E4","v":350.33046276418793},{"$f":"I3/(1+B4)^A4","v":46.368544872291444},{"$f":"J3/(1+B4)^A4","v":42.325653243043156},{"$f":"K3/(1+B4)^A4","v":2.3392781594525442},{"$f":"L3+I4","v":96.520763006161872},{"$f":"M3+J4","v":88.105079790718634},{"$f":"N3+K4","v":4.8694414167164162},{"$f":"O3/(1+B4)^A4","v":37.128061775295791},{"$f":"P3/(1+B4)^A4","v":33.89101901160145},{"$f":"Q3/(1+B4)^A4","v":40.674373105628014},{"$f":"R3+O4","v":77.28577339145572},{"$f":"S3+P4","v":70.547545174549583},{"$f":"T3+Q4","v":84.667775056675282},{"$f":"U3/(1+B4)^A4","v":44480885.47884804},{"$f":"V3/(1+B4)^A4","v":40601994.909614839},{"$f":"W3/(1+B4)^A4","v":48730367.051680714},{"$f":"X3+U4","v":92591411.21277009},{"$f":"Y3+V4","v":84517112.603854254},{"$f":"Z3+W4","v":101437132.05477858},{"$f":"AA3/(1+B4)^A4","v":13425872.738233835},{"$f":"AB3/(1+B4)^A4","v":12255265.623901157},{"$f":"AC3/(1+B4)^A4","v":14708320.199072344},{"$f":"AD3+AA4","v":27947296.691907551},{"$f":"AE3+AB4","v":25510560.922712646},{"$f":"AF3+AC4","v":30616839.326388992},{"$f":"AG3/(1+B4)^A4","v":10750318.643496644},{"$f":"AH3/(1+B4)^A4","v":9813042.6450093277},{"$f":"AI3/(1+B4)^A4","v":11777142.425487891},{"$f":"AJ3+AG4","v":22377863.288302615},{"$f":"AK3+AH4","v":20426829.569851417},{"$f":"AL3+AI4","v":24515299.672895595},{"$f":"AM3/(1+B4)^A4","v":7.7282053308380956},{"$f":"AN3/(1+B4)^A4","v":7.0550055570044528},{"$f":"AO3/(1+B4)^A4","v":8.4657229232219233},{"$f":"AP3+AM4","v":16.087032216672583},{"$f":"AQ3+AN4","v":14.685699567460469},{"$f":"AR3+AO4","v":17.622248836978756},{"$f":"AS3/(1+B4)^A4","v":2.3392781594525442},{"$f":"AT3/(1+B4)^A4","v":2.1361137673277613},{"$f":"AU3/(1+B4)^A4","v":2.5618529718068639},{"$f":"AV3+AS4","v":4.8694414167164162},{"$f":"AW3+AT4","v":4.4465344180694686},{"$f":"AX3+AU4","v":5.3327531461131681},{"$f":"AY3/(1+B4)^A4","v":1.8749231127431871},{"$f":"AZ3/(1+B4)^A4","v":1.712254437528123},{"$f":"BA3/(1+B4)^A4","v":2.0531332286166459},{"$f":"BB3+AY4","v":3.9028399514862184},{"$f":"BC3+AZ4","v":3.5642288371585411},{"$f":"BD3+BA4","v":4.2738021286884109},{"$f":"BE3/(1+B4)^A4","v":2237678.6149434554},{"$f":"BF3/(1+B4)^A4","v":2042755.6447318252},{"$f":"BG3/(1+B4)^A4","v":2451224.6161135491},{"$f":"BH3+BE4","v":4657951.8048662972},{"$f":"BI3+BF4","v":4252200.1500737676},{"$f":"BJ3+BG4","v":5102469.1609019637},{"$f":"BK3/(1+B4)^A4","v":677330.95689417666},{"$f":"BL3/(1+B4)^A4","v":618505.31806680968},{"$f":"BM3/(1+B4)^A4","v":741776.82453215541},{"$f":"BN3+BK4","v":1409932.1198709183},{"$f":"BO3+BL4","v":1287480.6700878711},{"$f":"BP3+BM4","v":1544082.6379461349},{"$f":"BQ3/(1+B4)^A4","v":542878.3494283352},{"$f":"BR3/(1+B4)^A4","v":495778.12366214732},{"$f":"BS3/(1+B4)^A4","v":594478.55260427599},{"$f":"BT3+BQ4","v":1130055.5721700226},{"$f":"BU3+BR4","v":1032011.7422151259},{"$f":"BV3+BS4","v":1237466.555101061}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":136.56969740715641},{"$f":"D4/(1+B5)^A5","v":124.66033666460652},{"$f":"E4/(1+B5)^A5","v":149.61688399733836},{"$f":"F4+C5","v":456.3499522416667},416.55462202365715,499.94734676152632,{"$f":"I4/(1+B5)^A5","v":41.221467548336015},{"$f":"J4/(1+B5)^A5","v":37.627351611433163},{"$f":"K4/(1+B5)^A5","v":2.0796097656717114},{"$f":"L4+I5","v":137.74223055449789},125.7324314021518,6.9490511823881276,{"$f":"O4/(1+B5)^A5","v":33.006711722746736},{"$f":"P4/(1+B5)^A5","v":30.128992492960435},{"$f":"Q4/(1+B5)^A5","v":36.159369582125493},{"$f":"R4+O5","v":110.29248511420246},100.67653766751002,120.82714463880077,{"$f":"U4/(1+B5)^A5","v":39543345.221153878},{"$f":"V4/(1+B5)^A5","v":36095025.629422612},{"$f":"W4/(1+B5)^A5","v":43321118.865641281},{"$f":"X4+U5","v":132134756.43392396},120612138.23327687,144758250.92041987,{"$f":"AA4/(1+B5)^A5","v":11935551.976268983},{"$f":"AB4/(1+B5)^A5","v":10894886.514192965},{"$f":"AC4/(1+B5)^A5","v":13075643.099141179},{"$f":"AD4+AA5","v":39882848.668176532},36405447.436905608,43692482.425530173,{"$f":"AG4/(1+B5)^A5","v":9556994.1286205649},{"$f":"AH4/(1+B5)^A5","v":8723759.1788956951},{"$f":"AI4/(1+B5)^A5","v":10469836.731807481},{"$f":"AJ4+AG5","v":31934857.41692318},29150588.74874711,34985136.404703081,{"$f":"AM4/(1+B5)^A5","v":6.8703463981762196},{"$f":"AN4/(1+B5)^A5","v":6.2718742505800273},{"$f":"AO4/(1+B5)^A5","v":7.5259968522611826},{"$f":"AP4+AM5","v":22.957378614848803},20.957573818040498,25.148245689239939,{"$f":"AS4/(1+B5)^A5","v":2.0796097656717114},{"$f":"AT4/(1+B5)^A5","v":1.8989973608611894},{"$f":"AU4/(1+B5)^A5","v":2.2774779633865636},{"$f":"AV4+AS5","v":6.9490511823881276},6.345531778930658,7.6102311094997317,{"$f":"AY4/(1+B5)^A5","v":1.6667998200166305},{"$f":"AZ4/(1+B5)^A5","v":1.5221879600806167},{"$f":"BA4/(1+B5)^A5","v":1.825227964106457},{"$f":"BB4+AY5","v":5.5696397715028487},5.0864167972391581,6.0990300927948677,{"$f":"BE4/(1+B5)^A5","v":1989288.140560508},{"$f":"BF4/(1+B5)^A5","v":1816002.3298210495},{"$f":"BG4/(1+B5)^A5","v":2179129.7580094561},{"$f":"BH4+BE5","v":6647239.9454268049},6068202.4798948169,7281598.9189114198,{"$f":"BK4/(1+B5)^A5","v":602144.75429400941},{"$f":"BL4/(1+B5)^A5","v":549848.97557998984},{"$f":"BM4/(1+B5)^A5","v":659436.89595556026},{"$f":"BN4+BK5","v":2012076.8741649278},1837329.645667861,2203519.5339016952,{"$f":"BQ4/(1+B5)^A5","v":482616.87584306649},{"$f":"BR4/(1+B5)^A5","v":440744.94664434745},{"$f":"BS4/(1+B5)^A5","v":528489.26857315726},{"$f":"BT4+BQ5","v":1612672.4480130891},1472756.6888594734,1765955.8236742183]
[4,0.04,116.74034971129876,106.56017823608222,127.89313948973313,573.09030195296543,523.11480025973935,627.84048625125945,35.23628322071346,32.164017854802168,1.7776591434025246,172.97851377521135,157.89644925695399,8.726710325790652,28.214275512713886,25.754389054485724,30.909180663793652,138.50676062691636,126.43092672199575,151.73632530259442,33801817.222377613,30854179.183355812,37031073.966447085,165936573.65630156,151466317.41663268,181789324.88686696,10202559.851567851,9312994.6531253848,11177114.52155479,50085408.519744381,45718442.090030991,54869596.947084963,8169358.6347913407,7457105.9076540787,8949660.3177460022,40104216.051714525,36607694.656401187,43934796.722449079,5.8728008949870132,5.3612243950072278,6.4332536509893821,28.830179509835816,26.318798213047724,31.581499340229321,1.7776591434025246,1.623270902818533,1.9467977080806786,8.726710325790652,7.9688026817491906,9.5570288175804095,1.4247874717578082,1.3011726478118999,1.5602125133028533,6.9944272432606569,6.3875894450510575,7.6592426060977212,1700451.8397168524,1552326.4024507792,1862729.249944075,8347691.7851436576,7620528.8823455963,9144328.1688554958,514715.85957708367,470013.2087591766,563689.42238244612,2526792.7337420112,2307342.8544270378,2767208.9562841412,412542.92813232599,376750.62756676105,451754.84169056913,2025215.376145415,1849507.3164262346,2217710.6653647874]
[5,0.04,95.952057880282695,87.584698993343878,105.11883811516653,669.04235983324816,610.69949925308322,732.95932436642602,28.961656320554098,26.436478137153671,1.4611062365411442,201.94017009576544,184.33292739410766,10.187816562331797,23.190077841476146,21.168230481908164,25.40509343529401,161.69683846839251,147.5991572039039,177.14141873788844,27782629.832797252,25359886.227610253,30436843.485433396,193719203.48909882,176826203.64424294,212226168.37230036,8385760.5003382834,7654602.7505086586,9186773.4006194621,58471169.020082667,53373044.840539649,64056370.347704425,6714617.3067735722,6129197.4834761852,7355968.4114439506,46818833.358488098,42736892.139877371,51290765.133893028,4.8270142481904061,4.4065356556759454,5.2876655604067375,33.657193758026224,30.72533386872367,36.869164900636058,1.4611062365411442,1.3342103566402774,1.6001258076484888,10.187816562331797,9.3030130383894676,11.157154625228898,1.1710714444088666,1.0694690698104397,1.2823809569887505,8.1654986876695226,7.4570585148614974,8.9416235630864715,1397647.4608020892,1275899.1487125217,1531027.6630825505,9745339.2459457461,8896428.0310581177,10675355.831938047,423058.91726534505,386316.59681410913,463311.61604965403,2949851.6510073561,2693659.4512411468,3230520.572333795,339080.21533383382,309661.55328571791,371309.54999525839,2364295.5914792488,2159168.8697119523,2589020.2153600459]
[9,0.04,29.583810674957288,27.003997728480751,32.410100146581748,874.19178228899261,797.95916633456409,957.70769772024801,8.9294192990572299,8.1508597251556694,0.45048632861802279,263.86137531823681,240.85519842624836,13.311721428935989,7.1499339102838544,6.5265606255362787,7.8328645677101347,211.2781729491843,192.85769937286685,231.45854711243035,8565903.4228466582,7818926.3416542802,9384247.0407443009,253119601.87983835,231046677.16059795,277301384.06181872,2585486.507408422,2360056.9239025088,2832453.7378526414,76400267.796088263,69738898.456251368,83698067.451484412,2070241.8639757028,1889746.0038514172,2267982.382270955,61174959.66705171,55841366.933124371,67018126.323928818,1.488258603290787,1.3586172037353899,1.6302860022735342,43.977547558435973,40.146687248350659,48.174410038890478,0.45048632861802279,0.41136195995567243,0.49334865760407548,13.311721428935989,12.15560932601397,14.578289018252422,0.3610631878418511,0.32973727904272765,0.39538198849325162,10.66929731150562,9.7436271081024657,11.683406475368832,430920.80341093329,393383.52599946555,472044.40971207054,12733566.65570103,11624352.572256908,13948755.56701237,130436.96184552861,119108.618545751,142847.62031704208,3854368.9115962279,3519620.1286073891,4221099.7485325336,104544.76032786815,95474.437631632871,114481.66586034818,3089262.9541250467,2821237.9302064637,3382895.2131101745]
[16,0.04,0.83372003544045326,0.76101669898397539,0.91336948237402105,925.34608121504743,844.65262943093728,1013.7490227996111,0.25164559955673832,0.22970452094866103,1.2695439474901246E-2,279.30151550432583,254.94910672853155,14.090671530037548,0.20149679899502537,0.18392912312112841,0.22074289876792527,223.64134889587882,204.14298093668904,245.00259997114901,241401.12927779637,220350.09682469556,264463.38713268563,267931175.31364673,244566628.9935903,293527981.2231012,72863.2266570059,66510.253322540491,79823.166009676264,80870913.958693966,73819747.225000769,88595752.431701869,58342.792251073821,53256.124527532076,63915.442567575665,64754680.086527355,59108986.275252029,70939766.102401391,4.1941554761587382E-2,3.828804867951361E-2,4.5944118508848192E-2,46.550942389428947,42.495915051677287,50.993388919317752,1.2695439474901246E-2,1.1592850954911429E-2,1.3903369813353623E-2,14.090671530037548,12.866908248846554,15.431353722564157,1.0175349520424341E-2,9.2925343185167094E-3,1.1142509296077576E-2,11.29362304306836,10.313786223996685,12.367073926177753,12144.051063574172,11086.189363549205,13302.981360942727,13478685.390854323,12304564.41861639,14764982.425211705,3675.9263249563164,3356.6751344608624,4025.6789222262928,4079911.5710785906,3725574.592848077,4468102.0685128728,2946.2418565112648,2690.625369411347,3226.2800613163204,3270034.5923606693,2986325.7877534889,3580849.0677138441]
[19,0.04,0.10028129096439417,9.1536407637435882E-2,0.10986166449935245,{"$f":"F20+C21","v":926.08564962197352},845.32770485648393,1014.5592458772625,3.0268368896432835E-2,2.7629257930595442E-2,1.527029465269888E-3,{"$f":"L20+I21","v":279.52474287953913},255.15287082127276,14.101933279244186,2.4236384241071038E-2,2.212331373659681E-2,2.6551338481359033E-2,{"$f":"R20+O21","v":223.82009075201609},204.30613902668517,245.1984144736706,29036.146254360992,26504.091582776837,31810.114603364666,{"$f":"X20+U21","v":268145315.12200075},244762095.05311537,293762578.87890619,8764.1151974183122,7999.9685530282777,9601.2687665429257,{"$f":"AD20+AA21","v":80935548.773945525},73878746.505338341,88666561.203486249,7017.5721785481892,6405.7389679498638,7687.8602177899411,{"$f":"AJ20+AG21","v":64806434.253497742},59156228.209596418,70996463.602795169,5.0448029047590491E-3,4.6053528605207979E-3,5.5262382099937951E-3,{"$f":"AP20+AM21","v":46.588147503280673},42.529879248245088,51.034144589193509,1.527029465269888E-3,1.3944082069494183E-3,1.6723214201058631E-3,{"$f":"AV20+AS21","v":14.101933279244186},12.877191924358712,15.44368699107957,1.2239086774291173E-3,1.1177221347445346E-3,1.3402403316397562E-3,{"$f":"BB20+AY21","v":11.302649294945299},10.322029356595291,12.376958116912002,1460.7075114242261,1333.4660725349131,1600.1056563860054,{"$f":"BH20+BE21","v":13489458.019694857},12314398.649602754,14776783.106872523,442.14678991356561,403.74670335706298,484.21563854553318,{"$f":"BN20+BK21","v":4083172.3766974565},3728552.2001697598,4471673.129325551,354.37907727405832,323.6330831411226,388.06255794316132,{"$f":"BT20+BQ21","v":3272648.1164498287},2988712.5620104359,3583711.0054193288]
[25,0.04,5.0317506439492691E-4,4.5929641874874465E-4,5.5124589619237249E-4,926.16525835815901,845.4003714292503,1014.6464600343791,1.5187567214306857E-4,1.386335726705749E-4,7.6620787599647218E-6,279.54877155498866,255.17480442707742,14.103145518184062,1.2160936585400675E-4,1.1100674619350241E-4,1.3322496471323769E-4,223.83933091038045,204.32370171489819,245.2194923684624,145.69282685547122,132.9878969510666,159.61159165413144,268168365.59218097,244783135.44075257,293787831.47584754,43.975144181094443,40.140934097633881,48.175676473825732,80942506.204668045,73885097.314945042,88674183.21218729,35.211626205438186,32.141669564661825,38.574887927192144,64812005.183497265,59161313.433157749,71002566.643851221,2.5312987119034388E-5,2.3107986543339304E-5,2.7728654472175029E-5,46.592152341867127,42.533535227514875,51.038531617277485,7.6620787599647218E-6,6.9966334954115141E-6,8.3911009736557501E-6,14.103145518184062,12.878298881339564,15.445014570665654,6.1411288352636585E-6,5.6083233643791588E-6,6.7248387878947037E-6,11.303620900137849,10.322916665142058,12.37802207249096,7.3292993045333281,6.690848018245382,8.0287485227587005,13490617.608665071,12315457.227406846,14778053.357662506,2.2185318651887047,2.0258541898215281,2.429618055003778,4083523.3768373127,3728872.7162349615,4472057.5260026893,1.7781453879657516,1.6238731660094254,1.9471568495427571,3272929.4418117288,2988969.4795320285,3584019.0705579165]
[36,0.04,7.8225871450174777E-10,7.1404298728057521E-10,8.5699180393279601E-10,926.16553344299405,845.40062252571477,1014.646761399445,2.3611278948727566E-10,2.1552602268651286E-10,1.1911814208020554E-11,279.54885458512518,255.17488021778368,14.103149707027711,1.8905942073803447E-10,1.7257610864078122E-10,2.0711755611625808E-10,223.83939739398573,204.32376240207179,245.21956520229313,2.2650065854343574E-4,2.0674899985024208E-4,2.4813939986688578E-4,268168445.2421678,244783208.14497876,293787918.73519623,6.8365748208326323E-5,6.2404911785272969E-5,7.4896085707237147E-5,80942530.245794371,73885119.259916142,88674209.549736515,5.4741586775777134E-5,4.9968893323096485E-5,5.9970265573992041E-5,64812024.433625251,59161331.004946373,71002587.732667908,3.9352714721160539E-11,3.5924721090567897E-11,4.3108220452757141E-11,46.592166180428251,42.533547860606454,51.038546776479286,1.1911814208020554E-11,1.0877282900618362E-11,1.3045185116237032E-11,14.103149707027711,12.878302706385572,15.445019158064341,9.5472766601416675E-12,8.718953175481701E-12,1.0454738554613959E-11,11.303624257481113,10.322919731201601,12.37802574894733,1.1394460214472823E-5,1.040189496666157E-5,1.2481855606305657E-5,13490621.615578834,12315460.885280527,14778057.746963806,3.4490299852807615E-6,3.1494845560430085E-6,3.7771941237250521E-6,4083524.5897043957,3728873.8237655316,4472058.8542701835,2.7643852484223472E-6,2.5245466741956932E-6,3.0271381112421177E-6,3272930.4139203751,2988970.3673003498,3584020.1350648026]
[39,0.04,8.9443694565688972E-12,8.1643887983753747E-12,9.7988698285179092E-12,926.16553344322756,845.40062252592804,1014.6467613997008,2.6997206722591925E-12,2.464330967077662E-12,1.3620003868209311E-13,279.54885458519561,255.17488021784803,14.103149707031267,2.1617110515706571E-12,1.9732403697711324E-12,2.3681883097018722E-12,223.83939739404218,204.32376240212332,245.21956520235494,2.5898152805610214E-6,2.3639742263715502E-6,2.8372332937887017E-6,268168445.24223542,244783208.14504045,293787918.73527032,7.8169600263196246E-7,7.1353962131006072E-7,8.5636407622900509E-7,80942530.24581477,73885119.259934768,88674209.549758866,6.2591693474868007E-7,5.7134581556221855E-7,6.8570180396646918E-7,64812024.43364159,59161331.004961289,71002587.732685804,4.4996011301607694E-13,4.107643316736922E-13,4.9290067748272832E-13,46.592166180439996,42.533547860617183,51.038546776492147,1.3620003868209311E-13,1.2437117687940138E-13,1.4915903542637618E-13,14.103149707031267,12.878302706388819,15.445019158068236,1.0916384588540555E-13,9.9692770473902719E-14,1.19539792233396E-13,11.303624257483962,10.322919731204204,12.378025748950451,1.3028459770030789E-7,1.1893557707376312E-7,1.4271790901997569E-7,13490621.615582235,12315460.885283632,14778057.746967534,3.9436311648870218E-8,3.601130028311574E-8,4.3188550188663181E-8,4083524.5897054253,3728873.8237664718,4472058.8542713104,3.1608063322026717E-8,2.8865741916011726E-8,3.4612387386768022E-8,3272930.4139212002,2988970.3673011032,3584020.135065706]
[44,0.04,2.3689095413008215E-15,2.1623322490504724E-15,2.5952233238412424E-15,926.16553344322983,845.4006225259302,1014.6467613997035,7.1501899495721121E-16,6.5267620810833017E-16,3.6072478079781794E-17,279.5488545851963,255.17488021784868,14.103149707031303,5.7252755048487928E-16,5.2261123178423909E-16,6.2721289742003362E-16,223.83939739404275,204.32376240212383,245.21956520235554,6.8591063440721249E-10,6.2609680061102886E-10,7.514391096195479E-10,268168445.24223611,244783208.14504108,293787918.73527104,2.0703159993817104E-10,1.8898043346992835E-10,2.2680738322099157E-10,80942530.245814964,73885119.259934947,88674209.549759075,1.6577363066090276E-10,1.5132051067877456E-10,1.8160760842793594E-10,64812024.433641754,59161331.004961438,71002587.732685983,1.191715984122005E-16,1.0879062512486334E-16,1.30544374700996E-16,46.592166180440117,42.533547860617283,51.038546776492275,3.6072478079781794E-17,3.2939612904300274E-17,3.9504658646816938E-17,14.103149707031303,12.878302706388853,15.445019158068275,2.8911962697729338E-17,2.640355547935229E-17,3.1660024304881348E-17,11.303624257483991,10.322919731204228,12.378025748950483,3.4505777972994341E-11,3.149999837308112E-11,3.7798731149642646E-11,13490621.615582271,12315460.885283664,14778057.746967571,1.0444677558585347E-11,9.5375658675045624E-12,1.1438455121253469E-11,4083524.589705436,3728873.8237664811,4472058.8542713216,8.3713718612773713E-12,7.6450700939402218E-12,9.1670648362470604E-12,3272930.4139212086,2988970.3673011106,3584020.1350657148]
[50,0.04,3.3116678888637925E-20,3.022878733606201E-20,3.6280480939242447E-20,926.16553344322983,845.4006225259302,1014.6467613997035,9.9957613587354969E-21,9.1242270020612103E-21,5.0428294219693256E-22,279.5488545851963,255.17488021784868,14.103149707031303,8.0037716568504778E-21,7.3059557762135692E-21,8.7682571902958843E-21,223.83939739404275,204.32376240212383,245.21956520235554,9.5888347908346984E-15,8.7526544756341195E-15,1.0504904161080612E-14,268168445.24223611,244783208.14504108,293787918.73527104,2.8942426443132435E-15,2.6418924920293032E-15,3.1707024471594243E-15,80942530.245814964,73885119.259934947,88674209.549759075,2.3174680160164186E-15,2.1154175261001742E-15,2.538822503428685E-15,64812024.433641754,59161331.004961438,71002587.732685983,1.6659849135038764E-21,1.5208618714819792E-21,1.8249730782531056E-21,46.592166180440117,42.533547860617283,51.038546776492275,5.0428294219693256E-22,4.604863817082419E-22,5.5226384638287775E-22,14.103149707031303,12.878302706388853,15.445019158068275,4.0418098201217631E-22,3.6911416543490912E-22,4.4259809850547797E-22,11.303624257483991,10.322919731204228,12.378025748950483,4.823809221127108E-16,4.4036098167814108E-16,5.2841546714075752E-16,13490621.615582271,12315460.885283664,14778057.746967571,1.4601360954166954E-16,1.333324471477878E-16,1.5990633607083097E-16,4083524.589705436,3728873.8237664811,4472058.8542713216,1.1702938797530764E-16,1.0687589668076598E-16,1.2815294853623409E-16,3272930.4139212086,2988970.3673011106,3584020.1350657148]

{"sheet":"Montgomery NPV 4%","index":275,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU47","v":23541.353772673614},{"$f":"'WTP Values '!CV47","v":21488.377816522461},{"$f":"'WTP Values '!CW47","v":25790.47200362631},{"$f":"C3","v":23541.353772673614},{"$f":"D3","v":21488.377816522461},{"$f":"E3","v":25790.47200362631},{"$f":"'WTP Values '!CC47","v":8846.108875790962},{"$f":"'WTP Values '!CD47","v":8074.6865027870717},{"$f":"'WTP Values '!CF47","v":444.90386610964526},{"$f":"I3","v":8846.108875790962},{"$f":"J3","v":8074.6865027870717},{"$f":"K3","v":444.90386610964526},{"$f":"'WTP Values '!CI47","v":7082.93636163873},{"$f":"'WTP Values '!CJ47","v":6465.2776561174878},{"$f":"'WTP Values '!CK47","v":7759.6064662895724},{"$f":"O3","v":7082.93636163873},{"$f":"P3","v":6465.2776561174878},{"$f":"Q3","v":7759.6064662895724},{"$f":"'WTP Values '!BH47","v":997547190.26700509},{"$f":"'WTP Values '!BI47","v":910553875.58679688},{"$f":"'WTP Values '!BJ47","v":1092851886.5699632},{"$f":"U3","v":997547190.26700509},{"$f":"V3","v":910553875.58679688},{"$f":"W3","v":1092851886.5699632},{"$f":"'WTP Values '!AV47","v":374847221.57671785},{"$f":"'WTP Values '!AW47","v":342158777.73741776},{"$f":"'WTP Values '!AX47","v":410658734.49783182},{"$f":"AA3","v":374847221.57671785},{"$f":"AB3","v":342158777.73741776},{"$f":"AC3","v":410658734.49783182},{"$f":"'WTP Values '!BB47","v":300134110.1544593},{"$f":"'WTP Values '!BC47","v":273961286.27243263},{"$f":"'WTP Values '!BD47","v":328807497.76633352},{"$f":"AG3","v":300134110.1544593},{"$f":"AH3","v":273961286.27243263},{"$f":"AI3","v":328807497.76633352},{"$f":"'WTP Values '!CX47","v":1183.3401978127908},{"$f":"'WTP Values '!CY47","v":1080.1735412640978},{"$f":"'WTP Values '!CZ47","v":1296.3634445658167},{"$f":"AM3","v":1183.3401978127908},{"$f":"AN3","v":1080.1735412640978},{"$f":"AO3","v":1296.3634445658167},{"$f":"'WTP Values '!CF47","v":444.90386610964526},{"$f":"'WTP Values '!CG47","v":406.13815783565576},{"$f":"'WTP Values '!CH47","v":487.37326812752468},{"$f":"AS3","v":444.90386610964526},{"$f":"AT3","v":406.13815783565576},{"$f":"AU3","v":487.37326812752468},{"$f":"'WTP Values '!CL47","v":356.30048395184332},{"$f":"'WTP Values '!CM47","v":325.26174560427711},{"$f":"'WTP Values '!CN47","v":390.30467775358602},{"$f":"AY3","v":356.30048395184332},{"$f":"AZ3","v":325.26174560427711},{"$f":"BA3","v":390.30467775358602},{"$f":"'WTP Values '!BK47","v":50143152.380148277},{"$f":"'WTP Values '!BL47","v":45771542.770812631},{"$f":"'WTP Values '!BM47","v":54932427.598645218},{"$f":"BE3","v":50143152.380148277},{"$f":"BF3","v":45771542.770812631},{"$f":"BG3","v":54932427.598645218},{"$f":"'WTP Values '!AY47","v":18852467.273643974},{"$f":"'WTP Values '!AZ47","v":17209799.492476828},{"$f":"'WTP Values '!BA47","v":20652076.296317611},{"$f":"BK3","v":18852467.273643974},{"$f":"BL3","v":17209799.492476828},{"$f":"BM3","v":20652076.296317611},{"$f":"'WTP Values '!BE47","v":15097965.481896298},{"$f":"'WTP Values '!BF47","v":13782722.249623554},{"$f":"'WTP Values '!BG47","v":16538867.662449643},{"$f":"BQ3","v":15097965.481896298},{"$f":"BR3","v":13782722.249623554},{"$f":"BS3","v":16538867.662449643}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":21765.304893374272},{"$f":"D3/(1+B4)^A4","v":19867.213217938664},{"$f":"E3/(1+B4)^A4","v":23844.741127613081},{"$f":"F3+C4","v":45306.658666047886},{"$f":"G3+D4","v":41355.591034461126},{"$f":"H3+E4","v":49635.21313123939},{"$f":"I3/(1+B4)^A4","v":8178.7249221440097},{"$f":"J3/(1+B4)^A4","v":7465.5015743223657},{"$f":"K3/(1+B4)^A4","v":411.33863360729032},{"$f":"L3+I4","v":17024.833797934971},{"$f":"M3+J4","v":15540.188077109437},{"$f":"N3+K4","v":856.24249971693553},{"$f":"O3/(1+B4)^A4","v":6548.5728195624342},{"$f":"P3/(1+B4)^A4","v":5977.5126258482687},{"$f":"Q3/(1+B4)^A4","v":7174.1923689807427},{"$f":"R3+O4","v":13631.509181201163},{"$f":"S3+P4","v":12442.790281965757},{"$f":"T3+Q4","v":14933.798835270314},{"$f":"U3/(1+B4)^A4","v":922288452.53976047},{"$f":"V3/(1+B4)^A4","v":841858242.96116567},{"$f":"W3/(1+B4)^A4","v":1010403001.6364304},{"$f":"X3+U4","v":1919835642.8067656},{"$f":"Y3+V4","v":1752412118.5479627},{"$f":"Z3+W4","v":2103254888.2063937},{"$f":"AA3/(1+B4)^A4","v":346567327.64119619},{"$f":"AB3/(1+B4)^A4","v":316345023.79568946},{"$f":"AC3/(1+B4)^A4","v":379677084.40997761},{"$f":"AD3+AA4","v":721414549.2179141},{"$f":"AE3+AB4","v":658503801.53310728},{"$f":"AF3+AC4","v":790335818.9078095},{"$f":"AG3/(1+B4)^A4","v":277490856.28185952},{"$f":"AH3/(1+B4)^A4","v":253292609.3495124},{"$f":"AI3/(1+B4)^A4","v":304001014.94668406},{"$f":"AJ3+AG4","v":577624966.43631887},{"$f":"AK3+AH4","v":527253895.62194502},{"$f":"AL3+AI4","v":632808512.71301758},{"$f":"AM3/(1+B4)^A4","v":1094.0645320014708},{"$f":"AN3/(1+B4)^A4","v":998.68115871310806},{"$f":"AO3/(1+B4)^A4","v":1198.5608770024191},{"$f":"AP3+AM4","v":2277.4047298142614},{"$f":"AQ3+AN4","v":2078.8546999772061},{"$f":"AR3+AO4","v":2494.9243215682359},{"$f":"AS3/(1+B4)^A4","v":411.33863360729032},{"$f":"AT3/(1+B4)^A4","v":375.49755717053966},{"$f":"AU3/(1+B4)^A4","v":450.60398310606939},{"$f":"AV3+AS4","v":856.24249971693553},{"$f":"AW3+AT4","v":781.63571500619537},{"$f":"AX3+AU4","v":937.97725123359407},{"$f":"AY3/(1+B4)^A4","v":329.41982613890838},{"$f":"AZ3/(1+B4)^A4","v":300.72276775543367},{"$f":"BA3/(1+B4)^A4","v":360.85861478696927},{"$f":"BB3+AY4","v":685.7203100907517},{"$f":"BC3+AZ4","v":625.98451335971072},{"$f":"BD3+BA4","v":751.16329254055529},{"$f":"BE3/(1+B4)^A4","v":46360163.073361941},{"$f":"BF3/(1+B4)^A4","v":42318364.24816256},{"$f":"BG3/(1+B4)^A4","v":50788117.232475236},{"$f":"BH3+BE4","v":96503315.453510225},{"$f":"BI3+BF4","v":88089907.018975198},{"$f":"BJ3+BG4","v":105720544.83112046},{"$f":"BK3/(1+B4)^A4","v":17430165.748561364},{"$f":"BL3/(1+B4)^A4","v":15911427.045559196},{"$f":"BM3/(1+B4)^A4","v":19094005.451477081},{"$f":"BN3+BK4","v":36282633.022205338},{"$f":"BO3+BL4","v":33121226.538036026},{"$f":"BP3+BM4","v":39746081.747794688},{"$f":"BQ3/(1+B4)^A4","v":13958917.790214771},{"$f":"BR3/(1+B4)^A4","v":12742901.488187457},{"$f":"BS3/(1+B4)^A4","v":15291112.853596192},{"$f":"BT3+BQ4","v":29056883.272111069},{"$f":"BU3+BR4","v":26525623.73781101},{"$f":"BV3+BS4","v":31829980.516045835}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":19349.276795571972},{"$f":"D4/(1+B5)^A5","v":17661.880207686139},{"$f":"E4/(1+B5)^A5","v":21197.888035898632},{"$f":"F4+C5","v":64655.935461619854},59017.471242147265,70833.101167138026,{"$f":"I4/(1+B5)^A5","v":7270.8566743570864},{"$f":"J4/(1+B5)^A5","v":6636.8037152245652},{"$f":"K4/(1+B5)^A5","v":365.67854745755068},{"$f":"L4+I5","v":24295.690472292059},22176.991792334004,1221.9210471744861,{"$f":"O4/(1+B5)^A5","v":5821.6573910823299},{"$f":"P4/(1+B5)^A5","v":5313.9869582885294},{"$f":"Q4/(1+B5)^A5","v":6377.8308924285448},{"$f":"R4+O5","v":19453.166572283495},17756.777240254287,21311.629727698859,{"$f":"U4/(1+B5)^A5","v":819911075.95207989},{"$f":"V4/(1+B5)^A5","v":748408912.5095706},{"$f":"W4/(1+B5)^A5","v":898244589.24494898},{"$f":"X4+U5","v":2739746718.7588453},2500821031.0575333,3001499477.4513426,{"$f":"AA4/(1+B5)^A5","v":308097092.30733329},{"$f":"AB4/(1+B5)^A5","v":281229574.2380318},{"$f":"AC4/(1+B5)^A5","v":337531545.51125968},{"$f":"AD4+AA5","v":1029511641.5252473},939733375.77113914,1127867364.4190693,{"$f":"AG4/(1+B5)^A5","v":246688360.79904726},{"$f":"AH4/(1+B5)^A5","v":225176207.38997105},{"$f":"AI4/(1+B5)^A5","v":270255795.31986445},{"$f":"AJ4+AG5","v":824313327.23536611},752430103.01191604,903064308.03288198,{"$f":"AM4/(1+B5)^A5","v":972.61938510030609},{"$f":"AN4/(1+B5)^A5","v":887.823913569203},{"$f":"AO4/(1+B5)^A5","v":1065.5162553005689},{"$f":"AP4+AM5","v":3250.0241149145677},2966.678613546409,3560.4405768688048,{"$f":"AS4/(1+B5)^A5","v":365.67854745755068},{"$f":"AT4/(1+B5)^A5","v":333.81596101443341},{"$f":"AU4/(1+B5)^A5","v":400.5853001839061},{"$f":"AV4+AS5","v":1221.9210471744861},1115.4516760206288,1338.5625514175001,{"$f":"AY4/(1+B5)^A5","v":292.85302591149537},{"$f":"AZ4/(1+B5)^A5","v":267.3414455040197},{"$f":"BA4/(1+B5)^A5","v":320.80199454064604},{"$f":"BB4+AY5","v":978.57333600224706},893.32595886373042,1071.9652870812013,{"$f":"BE4/(1+B5)^A5","v":41214016.159608573},{"$f":"BF4/(1+B5)^A5","v":37620871.721525945},{"$f":"BG4/(1+B5)^A5","v":45150451.283422023},{"$f":"BH4+BE5","v":137717331.6131188},125710778.74050114,150870996.11454248,{"$f":"BK4/(1+B5)^A5","v":15495353.881501552},{"$f":"BL4/(1+B5)^A5","v":14145200.704760037},{"$f":"BM4/(1+B5)^A5","v":16974501.318805721},{"$f":"BN4+BK5","v":51777986.903706893},47266427.242796063,56720583.066600412,{"$f":"BQ4/(1+B5)^A5","v":12409427.086487584},{"$f":"BR4/(1+B5)^A5","v":11328393.021900831},{"$f":"BS4/(1+B5)^A5","v":13593743.646873036},{"$f":"BT4+BQ5","v":41466310.35859865},37854016.759711839,45423724.162918873]
[4,0.04,16539.842898249142,15097.449222995074,18120.043534065029,81195.778359869,74114.920465142335,88953.144701203055,6215.1587576168913,5673.167630815612,312.58355493637674,30510.849229908948,27850.159423149616,1534.5046021108628,4976.3771366363544,4542.4183230223389,5451.7965765267754,24429.543708919849,22299.195563276626,26763.426304225635,700863423.99552965,639743075.0171802,767823239.45635688,3440610142.754375,3140564106.0747137,3769322716.9076996,263362685.74838075,240396218.70017496,288523379.70776534,1292874327.273628,1180129594.4713142,1416390744.1268346,210870244.68927869,192481565.79712594,231015786.48949185,1035183571.9246448,944911668.80904198,1134080094.5223739,831.39912666049634,758.9156022153677,910.80776064122551,4081.4232415750639,3725.5942157617765,4471.2483375100301,312.58355493637674,285.34728250775322,342.42199346210367,1534.5046021108628,1400.7989585283822,1680.9845448796038,250.33199390488309,228.52458805278107,274.22288942403941,1228.9053299071302,1121.8505469165116,1346.1881765052408,35229913.742400251,32158478.817752071,38594794.983952604,172947245.35551906,157869257.5582532,189465791.0984951,13245493.439396255,12091376.845385509,14509874.867954737,65023480.343103148,59357804.08818157,71230457.934555143,10607630.281807385,9683557.8327527288,11619989.041130779,52073940.640406035,47537574.592464566,57043713.204049654]
[5,0.04,13594.545219612126,12409.002759302561,14893.354956307565,94790.323579481133,86523.923224444894,103846.49965751062,5108.4074556980977,4662.9302569570809,256.92089692940897,35619.256685607048,32513.089680106699,1791.4254990402719,4090.2192620589049,3733.5367499324166,4480.9793867851904,28519.762970978754,26032.732313209042,31244.405691010827,576058646.31809843,525822174.7182017,631094733.70895624,4016668789.0724735,3666386280.7929153,4400417450.6166553,216464930.3255389,197588168.51212314,237145186.71563336,1509339257.5991669,1377717762.9834373,1653535930.842468,173319970.11909536,158205816.48014149,189878137.00504413,1208503542.0437403,1103117485.2891834,1323958231.5274181,683.34947873831345,623.77330520340809,748.61758751780644,4764.7727203133772,4349.3675209651847,5219.8659250278361,256.92089692940897,234.53466633324092,281.44591837707645,1791.4254990402719,1635.3336248616231,1962.4304632566802,205.75465147954017,187.83055348159502,225.39122611149028,1434.6599813866703,1309.6811003981065,1571.5794026167312,28956421.073672559,26431925.452456851,31722108.177130498,201903666.42919162,184301183.01071006,221187899.27562559,10886830.100242935,9938230.3872647267,11926059.469658265,75910310.443346083,69296034.475446299,83156517.404213414,8718698.8670988288,7959178.6726113074,9550783.973151993,60792639.507504866,55496753.265075877,66594497.177201644]
[9,0.04,4191.4520738152396,3825.9272016266627,4591.8993617840861,123856.01703059601,113054.87842812456,135689.10142356137,1575.0173822063268,1437.6684456779658,79.213508715811784,46541.240667572652,42482.625199185277,2340.732880103862,1261.0909545972277,1151.1190775689756,1381.5695957499638,37264.818969419975,34015.186518845469,40824.922811154633,177609634.50736773,162120792.50000301,194578287.66218579,5248305725.3041496,4790615586.9788475,5749723791.6728268,66740178.980929397,60920120.922965519,73116288.08447212,1972150128.1446817,1800169345.0529447,2160562034.9993134,53437782.3203125,48777806.602804609,58542974.278669819,1579068723.8175626,1441367988.6867757,1729925451.0336306,210.68940104492791,192.32095457769256,230.81277740496549,6225.8018425184428,5683.0203485621851,6820.4409320913355,79.213508715811784,72.311415917455435,86.775030660576192,2340.732880103862,2136.7783297177371,2564.1733428062034,63.438000073507162,57.911666054155667,69.49232260759068,1874.5718379023033,1711.2705026219674,2053.4750584770318,8927805.1747121997,8149456.0474742418,9780518.1384816188,263813678.47980312,240813720.21684632,289011063.42012548,3356612.9549598396,3064141.9550144291,3677026.769856832,99186798.272562325,90544377.337704465,108654920.1109678,2688137.6211652802,2453963.3665019739,2944684.9927041135,79433574.122815773,72513802.653902158,87014463.766519979]
[16,0.04,118.12195561697187,107.82086855473638,129.40721331367669,131103.5888418798,119670.40966889895,143629.09925453394,44.386558653309287,40.515841608494398,2.2323658713045291,49264.652836084002,44968.542995063464,2477.7034532444072,35.539599915383569,32.440413058733654,38.93488452138952,39445.411063291722,36005.622776041157,43213.838318512426,5005329.1782791046,4568828.3485113289,5483533.4997253343,5555416139.0220194,5070943756.0843325,6086175238.0720901,1880847.095617204,1716828.3671422205,2060536.2494650467,2087552673.9316199,1905508245.1204317,2286989711.884182,1505963.8617706401,1374638.1457214537,1649836.497625998,1671469676.5140548,1525711230.581213,1831153951.9585114,5.9375709517637647,5.4199181717379332,6.5046805184253067,6590.1115225667609,6015.5685692192146,7219.5465760887555,2.2323658713045291,2.0378536390676572,2.4454618924033,2477.7034532444072,2261.8142767851991,2714.2187817288586,1.7877863082164356,1.6320452022077463,1.9584069917092777,1984.2644821220108,1811.4073886096758,2173.636422501163,251600.1109000899,229664.96302222737,275630.95297738089,279251027.63264233,254905201.37583482,305922865.41901767,94594.827641251555,86352.517848274045,103624.61153375263,104990823.46605887,95842681.712379158,115012982.92481567,75756.102464645344,69156.69003457595,82986.025818385839,84081717.55972147,76757028.010596722,92106211.344777882]
[19,0.04,14.207913564474781,12.968880957573523,15.565323921170299,131208.37133819162,119766.05437527606,143743.89256946798,5.3388922108236549,4.8733156554913144,0.26851283639957801,49304.026840637955,45004.483400907047,2479.6837190421993,4.2747646792366023,3.9019891122436063,4.6831553967535857,39476.937192177807,36034.399707848002,43248.376304041492,602049.6693886026,549546.59298956103,659568.91405212507,5559856218.6280766,5074996628.7029476,6091039518.6007147,226231.5487662236,206503.09180870268,247844.87164941616,2089221117.8109157,1907031192.832468,2288817552.7020235,181139.94360744921,165343.85885187724,198445.1936251045,1672805572.5544436,1526930631.4595833,1832617473.1627166,0.71418132577441706,0.65191715213623236,0.7823942474334642,6595.3785663022354,6020.3764184702204,7225.316685962669,0.26851283639957801,0.2451165679546502,0.2941443951804234,2479.6837190421993,2263.62199652963,2716.3880787099583,0.21503803595375787,0.19630522577423157,0.23556058750411166,1985.8503745267594,1812.8551276814499,2175.3736674723791,30262.897441964877,27624.499834637547,33153.368780103112,279474214.65621251,255108930.37790844,306167369.49248075,11378.029831569987,10386.630523129968,12464.147889643422,105074735.7423725,95919282.479236528,115104905.25558928,9112.0753138337568,8318.2865478672502,9981.7030265751073,84148918.559617206,76818374.866739064,92179825.796035737]
[25,0.04,7.1290145489456253E-2,6.5073130273863161E-2,7.8101137221534347E-2,131219.65035177252,119776.34977746767,143756.24916912644,2.6788620351253734E-2,2.4452526440243975E-2,1.3472998048478842E-3,49308.265143290882,45008.352103599595,2479.8968791177203,2.1449215223124259E-2,1.9578762937132496E-2,2.3498371387835584E-2,39480.330732591297,36037.497318766727,43252.094047190883,3020.8663874412532,2757.4250356800408,3309.4770481056803,5560334158.3598051,5075432888.6405907,6091563120.2333813,1135.1476733484265,1036.1574479080921,1243.5954708284182,2089400712.7035358,1907195126.2042782,2289014305.4244132,908.89439009648981,829.63537889274789,995.7258439824966,1672949371.2814505,1527061890.396446,1832775009.7372324,3.5835022777458083E-3,3.2710832883351667E-3,3.9257699222712836E-3,6595.9455222339493,6020.8939457186243,7225.9377930170176,1.3472998048478842E-3,1.2299058346649768E-3,1.4759096493768451E-3,2479.8968791177203,2263.8165833763424,2716.6215865091813,1.0789826950553401E-3,9.8498826321532867E-4,1.1819573984979189E-3,1986.0210834008624,1813.0109654332402,2175.5606682627149,151.84821837349926,138.60969827469324,166.3515528211561,279498238.98812419,255130860.20647806,306193688.43755519,57.090817620411315,52.116336278298228,62.540563216582754,105083768.24052304,95927527.95076187,115114799.97325376,45.721081556854521,41.738138082652718,50.084557297445137,84156152.219981819,76824978.374461547,92187749.814118087]
[36,0.04,1.1083088474244129E-7,1.0116563168298009E-7,1.2141956056091486E-7,131219.68932595724,119776.38535282222,143756.29186686719,4.164680088916263E-8,3.8015003629933656E-8,2.0945732170892288E-9,49308.279788577842,45008.365471748541,2479.8976156839199,3.3345920167346176E-8,3.0438030440067544E-8,3.6531631027537548E-8,39480.342458835803,36037.508022438582,43252.106893705095,4.6963755244171001E-3,4.2868176831056658E-3,5.1450627117965945E-3,5560335809.8616219,5075434396.1195269,6091564929.5180874,1.7647519174881887E-3,1.6108572355362687E-3,1.9333497687137019E-3,2089401333.2865748,1907195692.6695526,2289014985.2956543,1.4130083295556459E-3,1.2897886857295444E-3,1.5480004352889966E-3,1672949868.1722569,1527062343.9565039,1832775554.0986269,5.5710747283839026E-9,5.0853740362476837E-9,6.1031794898628977E-9,6595.9474813277175,6020.8957340135357,7225.9399392278456,2.0945732170892288E-9,1.912067241130409E-9,2.2945158986179214E-9,2479.8976156839199,2263.8172557634857,2716.6223933861347,1.6774353018041395E-9,1.5313073065508231E-9,1.8375244334825073E-9,1986.0216732786164,1813.0115039244201,2175.5613144365402,2.3607010861532632E-4,2.1548890647079901E-4,2.5861764835610399E-4,279498322.00325173,255130935.9841322,306193779.3816275,8.8755967379465704E-5,8.1022413681462645E-5,9.7228388383771756E-5,105083799.45196266,95927556.442662179,115114834.16405879,7.1080061424155073E-5,6.4887997344412017E-5,7.7863718177294432E-5,84156177.215608716,76825001.192620963,92187777.195248753]
[39,0.04,1.2672436394220377E-9,1.1567308478705663E-9,1.3883148743223594E-9,131219.68932599033,119776.38535285242,143756.29186690343,4.761907626354738E-10,4.3466468452896305E-10,2.3949412592243219E-11,49308.279788590269,45008.365471759891,2479.8976156845451,3.8127824505728731E-10,3.4802934724691543E-10,4.1770375798174823E-10,39480.342458845756,36037.50802244767,43252.106893715994,5.3698497720066245E-5,4.9015601155778624E-5,5.8828800393532959E-5,5560335809.8630238,5075434396.1208057,6091564929.5196238,2.0178226022392855E-5,1.8418589642175756E-5,2.2105978878307201E-5,2089401333.2871017,1907195692.6700335,2289014985.2962313,1.6156379354373712E-5,1.474748227434634E-5,1.7699883114722813E-5,1672949868.1726789,1527062343.9568889,1832775554.0990889,6.3699834488336031E-11,5.8146318298305958E-11,6.9783936190288972E-11,6595.94748132938,6020.8957340150537,7225.9399392296673,2.3949412592243219E-11,2.1862633823601306E-11,2.6235563172066162E-11,2479.8976156845451,2263.8172557640564,2716.6223933868196,1.9179845236219295E-11,1.7509013383197492E-11,2.1010309139232072E-11,1986.0216732791171,1813.0115039248772,2175.5613144370886,2.699232657897235E-6,2.4639065791609537E-6,2.9570418993150686E-6,279498322.00332218,255130935.98419654,306193779.38170475,1.0148383763583433E-6,9.2641269287942891E-7,1.1117122906392157E-6,105083799.45198916,95927556.442686364,115114834.16408782,8.1273154084093402E-7,7.4193129560078021E-7,8.902960743409202E-7,84156177.21562995,76825001.192640334,92187777.195271999]
[44,0.04,3.3562852732731578E-13,3.0635929738178819E-13,3.6769415307378013E-13,131219.68932599065,119776.38535285273,143756.29186690378,1.2611876628799447E-13,1.1512061565066016E-13,6.3429839603336815E-15,49308.2797885904,45008.365471759993,2479.8976156845511,1.0098125720235152E-13,9.2175311557644206E-14,1.1062852697721079E-13,39480.342458845851,36037.508022447757,43252.106893716096,1.4222006841316516E-8,1.2981745198957966E-8,1.5580763656086829E-8,5560335809.8630371,5075434396.1208181,6091564929.519639,5.3441880261179881E-9,4.8781496507403958E-9,5.8547519239779498E-9,2089401333.2871072,1907195692.6700382,2289014985.296237,4.279004952925233E-9,3.9058596181094232E-9,4.68780076605428E-9,1672949868.1726832,1527062343.9568927,1832775554.0990934,1.6870853382278328E-14,1.5400008785103398E-14,1.848222315428791E-14,6595.9474813293973,6020.8957340150691,7225.9399392296855,6.3429839603336815E-15,5.7903021687749375E-15,6.9484692265326992E-15,2479.8976156845511,2263.8172557640619,2716.6223933868259,5.0797676237965033E-15,4.6372490608333167E-15,5.5645646154580148E-15,1986.0216732791223,1813.0115039248817,2175.5613144370941,7.1488974471951174E-10,6.5256380928692811E-10,7.8317032892343283E-10,279498322.00332284,255130935.98419717,306193779.38170546,2.6877918273690391E-10,2.4535970679660641E-10,2.9443616626798769E-10,105083799.45198943,95927556.442686602,115114834.16408812,2.1525133895271322E-10,1.9649994710891334E-10,2.3579424746816142E-10,84156177.215630144,76825001.192640513,92187777.195272207]
[50,0.04,4.6919909652868006E-18,4.282815489176609E-18,5.140259256116422E-18,131219.68932599065,119776.38535285273,143756.29186690378,1.76310433647762E-18,1.6093533313525078E-18,8.8673104374767973E-20,49308.2797885904,45008.365471759993,2479.8976156845511,1.4116891380769546E-18,1.2885845327122289E-18,1.5465552145209883E-18,39480.342458845851,36037.508022447757,43252.106893716096,1.9881959420757873E-13,1.8148109063376622E-13,2.1781462645257861E-13,5560335809.8630371,5075434396.1208181,6091564929.519639,7.4710222444487466E-14,6.8195139045107332E-14,8.1847759932843841E-14,2089401333.2871072,1907195692.6700382,2289014985.296237,5.981926726974218E-14,5.4602802049587439E-14,6.5534115995869691E-14,1672949868.1726832,1527062343.9568927,1832775554.0990934,2.3584971240877524E-19,2.1528772497510449E-19,2.5837620165631153E-19,6595.9474813293973,6020.8957340150691,7225.9399392296855,8.8673104374767973E-20,8.0946770760273982E-20,9.7137615485438517E-20,2479.8976156845511,2263.8172557640619,2716.6223933868259,7.101370073159989E-20,6.4827417593128459E-20,7.7791024229657936E-20,1986.0216732791223,1813.0115039248817,2175.5613144370941,9.993954477322953E-15,9.1226556986361808E-15,1.0948497545340725E-14,279498322.00332284,255130935.98419717,306193779.38170546,3.7574562183412038E-15,3.4300586326870352E-15,4.1161335211407854E-15,105083799.45198943,95927556.442686602,115114834.16408812,3.0091522483935778E-15,2.7470131453254417E-15,3.2963362429209446E-15,84156177.215630144,76825001.192640513,92187777.195272207]

{"sheet":"Montgomery NPV 5%","index":276,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU46","v":166.15791873030665},{"$f":"'WTP Values '!CV46","v":151.66836041715467},{"$f":"'WTP Values '!CW46","v":182.03181616340586},{"$f":"C3","v":166.15791873030665},{"$f":"D3","v":151.66836041715467},{"$f":"E3","v":182.03181616340586},{"$f":"'WTP Values '!CC46","v":50.152218133870434},{"$f":"'WTP Values '!CD46","v":45.779426547675484},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"I3","v":50.152218133870434},{"$f":"J3","v":45.779426547675484},{"$f":"K3","v":2.5301632572638719},{"$f":"'WTP Values '!CI46","v":40.157711616159929},{"$f":"'WTP Values '!CJ46","v":36.656526162948133},{"$f":"'WTP Values '!CK46","v":43.993401951047268},{"$f":"O3","v":40.157711616159929},{"$f":"P3","v":36.656526162948133},{"$f":"Q3","v":43.993401951047268},{"$f":"'WTP Values '!BH46","v":48110525.733922049},{"$f":"'WTP Values '!BI46","v":43915117.694239415},{"$f":"'WTP Values '!BJ46","v":52706765.003097862},{"$f":"U3","v":48110525.733922049},{"$f":"V3","v":43915117.694239415},{"$f":"W3","v":52706765.003097862},{"$f":"'WTP Values '!AV46","v":14521423.953673717},{"$f":"'WTP Values '!AW46","v":13255295.298811492},{"$f":"'WTP Values '!AX46","v":15908519.12731665},{"$f":"AA3","v":14521423.953673717},{"$f":"AB3","v":13255295.298811492},{"$f":"AC3","v":15908519.12731665},{"$f":"'WTP Values '!BB46","v":11627544.644805972},{"$f":"'WTP Values '!BC46","v":10613786.924842089},{"$f":"'WTP Values '!BD46","v":12738157.247407705},{"$f":"AG3","v":11627544.644805972},{"$f":"AH3","v":10613786.924842089},{"$f":"AI3","v":12738157.247407705},{"$f":"'WTP Values '!CX46","v":8.3588268858344854},{"$f":"'WTP Values '!CY46","v":7.6306940104560166},{"$f":"'WTP Values '!CZ46","v":9.156525913756834},{"$f":"AM3","v":8.3588268858344854},{"$f":"AN3","v":7.6306940104560166},{"$f":"AO3","v":9.156525913756834},{"$f":"'WTP Values '!CF46","v":2.5301632572638719},{"$f":"'WTP Values '!CG46","v":2.3104206507417069},{"$f":"'WTP Values '!CH46","v":2.7709001743063042},{"$f":"AS3","v":2.5301632572638719},{"$f":"AT3","v":2.3104206507417069},{"$f":"AU3","v":2.7709001743063042},{"$f":"'WTP Values '!CL46","v":2.0279168387430313},{"$f":"'WTP Values '!CM46","v":1.8519743996304181},{"$f":"'WTP Values '!CN46","v":2.2206689000717645},{"$f":"AY3","v":2.0279168387430313},{"$f":"AZ3","v":1.8519743996304181},{"$f":"BA3","v":2.2206689000717645},{"$f":"'WTP Values '!BK46","v":2420273.1899228417},{"$f":"'WTP Values '!BL46","v":2209444.5053419424},{"$f":"'WTP Values '!BM46","v":2651244.5447884151},{"$f":"BE3","v":2420273.1899228417},{"$f":"BF3","v":2209444.5053419424},{"$f":"BG3","v":2651244.5447884151},{"$f":"'WTP Values '!AY46","v":732601.16297674156},{"$f":"'WTP Values '!AZ46","v":668975.35202106147},{"$f":"'WTP Values '!BA46","v":802305.81341397937},{"$f":"BK3","v":732601.16297674156},{"$f":"BL3","v":668975.35202106147},{"$f":"BM3","v":802305.81341397937},{"$f":"'WTP Values '!BE46","v":587177.22274168744},{"$f":"'WTP Values '!BF46","v":536233.61855297862},{"$f":"'WTP Values '!BG46","v":642988.00249678502},{"$f":"BQ3","v":587177.22274168744},{"$f":"BR3","v":536233.61855297862},{"$f":"BS3","v":642988.00249678502}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":150.71013036762508},{"$f":"D3/(1+B4)^A4","v":137.56767384775932},{"$f":"E3/(1+B4)^A4","v":165.10822327746564},{"$f":"F3+C4","v":316.8680490979317},{"$f":"G3+D4","v":289.236034264914},{"$f":"H3+E4","v":347.14003944087153},{"$f":"I3/(1+B4)^A4","v":45.489540257478851},{"$f":"J3/(1+B4)^A4","v":41.523289385646699},{"$f":"K3/(1+B4)^A4","v":2.2949326596497706},{"$f":"L3+I4","v":95.641758391349285},{"$f":"M3+J4","v":87.30271593332219},{"$f":"N3+K4","v":4.8250959169136429},{"$f":"O3/(1+B4)^A4","v":36.424228223274312},{"$f":"P3/(1+B4)^A4","v":33.248549807662705},{"$f":"Q3/(1+B4)^A4","v":39.903312427253759},{"$f":"R3+O4","v":76.581939839434241},{"$f":"S3+P4","v":69.905075970610838},{"$f":"T3+Q4","v":83.896714378301027},{"$f":"U3/(1+B4)^A4","v":43637665.064781904},{"$f":"V3/(1+B4)^A4","v":39832306.29862985},{"$f":"W3/(1+B4)^A4","v":47806589.57197085},{"$f":"X3+U4","v":91748190.798703954},{"$f":"Y3+V4","v":83747423.992869258},{"$f":"Z3+W4","v":100513354.57506871},{"$f":"AA3/(1+B4)^A4","v":13171359.595168903},{"$f":"AB3/(1+B4)^A4","v":12022943.581688426},{"$f":"AC3/(1+B4)^A4","v":14429495.807089932},{"$f":"AD3+AA4","v":27692783.54884262},{"$f":"AE3+AB4","v":25278238.880499918},{"$f":"AF3+AC4","v":30338014.934406582},{"$f":"AG3/(1+B4)^A4","v":10546525.75492605},{"$f":"AH3/(1+B4)^A4","v":9627017.6189043894},{"$f":"AI3/(1+B4)^A4","v":11553884.124632839},{"$f":"AJ3+AG4","v":22174070.399732023},{"$f":"AK3+AH4","v":20240804.543746479},{"$f":"AL3+AI4","v":24292041.372040544},{"$f":"AM3/(1+B4)^A4","v":7.5817023907795784},{"$f":"AN3/(1+B4)^A4","v":6.921264408576886},{"$f":"AO3/(1+B4)^A4","v":8.3052389240424791},{"$f":"AP3+AM4","v":15.940529276614065},{"$f":"AQ3+AN4","v":14.551958419032903},{"$f":"AR3+AO4","v":17.461764837799315},{"$f":"AS3/(1+B4)^A4","v":2.2949326596497706},{"$f":"AT3/(1+B4)^A4","v":2.0956196378609584},{"$f":"AU3/(1+B4)^A4","v":2.5132881399603666},{"$f":"AV3+AS4","v":4.8250959169136429},{"$f":"AW3+AT4","v":4.4060402886026653},{"$f":"AX3+AU4","v":5.2841883142666708},{"$f":"AY3/(1+B4)^A4","v":1.8393803526013888},{"$f":"AZ3/(1+B4)^A4","v":1.6797953738144382},{"$f":"BA3/(1+B4)^A4","v":2.0142121542601039},{"$f":"BB3+AY4","v":3.8672971913444201},{"$f":"BC3+AZ4","v":3.5317697734448563},{"$f":"BD3+BA4","v":4.2348810543318685},{"$f":"BE3/(1+B4)^A4","v":2195259.1291817157},{"$f":"BF3/(1+B4)^A4","v":2004031.2973623059},{"$f":"BG3/(1+B4)^A4","v":2404756.956724186},{"$f":"BH3+BE4","v":4615532.3191045579},{"$f":"BI3+BF4","v":4213475.8027042486},{"$f":"BJ3+BG4","v":5056001.501512601},{"$f":"BK3/(1+B4)^A4","v":664490.85077255464},{"$f":"BL3/(1+B4)^A4","v":606780.36464495375},{"$f":"BM3/(1+B4)^A4","v":727715.02350474312},{"$f":"BN3+BK4","v":1397092.0137492963},{"$f":"BO3+BL4","v":1275755.7166660153},{"$f":"BP3+BM4","v":1530020.8369187224},{"$f":"BQ3/(1+B4)^A4","v":532587.05010583892},{"$f":"BR3/(1+B4)^A4","v":486379.69936778105},{"$f":"BS3/(1+B4)^A4","v":583209.07255944214},{"$f":"BT3+BQ4","v":1119764.2728475262},{"$f":"BU3+BR4","v":1022613.3179207597},{"$f":"BV3+BS4","v":1226197.0750562272}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":130.18907709113492},{"$f":"D4/(1+B5)^A5","v":118.83612901220975},{"$f":"E4/(1+B5)^A5","v":142.62669109380465},{"$f":"F4+C5","v":447.05712618906659},408.07216327712376,489.76673053467619,{"$f":"I4/(1+B5)^A5","v":39.295575214321431},{"$f":"J4/(1+B5)^A5","v":35.869378586024574},{"$f":"K4/(1+B5)^A5","v":1.982449117503311},{"$f":"L4+I5","v":134.93733360567072},123.17209451934676,6.8075450344169539,{"$f":"O4/(1+B5)^A5","v":31.464617836755693},{"$f":"P4/(1+B5)^A5","v":28.72134742050552},{"$f":"Q4/(1+B5)^A5","v":34.469981580610089},{"$f":"R4+O5","v":108.04655767618993},98.626423391116361,118.36669595891112,{"$f":"U4/(1+B5)^A5","v":37695855.795082085},{"$f":"V4/(1+B5)^A5","v":34408643.816978596},{"$f":"W4/(1+B5)^A5","v":41297129.529831201},{"$f":"X4+U5","v":129444046.59378603},118156067.80984786,141810484.10489991,{"$f":"AA4/(1+B5)^A5","v":11377915.642085219},{"$f":"AB4/(1+B5)^A5","v":10385870.710885152},{"$f":"AC4/(1+B5)^A5","v":12464741.006016569},{"$f":"AD4+AA5","v":39070699.190927841},35664109.591385067,42802755.940423153,{"$f":"AG4/(1+B5)^A5","v":9110485.4809856806},{"$f":"AH4/(1+B5)^A5","v":8316179.7809345759},{"$f":"AI4/(1+B5)^A5","v":9980679.5159337763},{"$f":"AJ4+AG5","v":31284555.880717702},28556984.324681055,34272720.887974322,{"$f":"AM4/(1+B5)^A5","v":6.5493595860313816},{"$f":"AN4/(1+B5)^A5","v":5.9788484255064338},{"$f":"AO4/(1+B5)^A5","v":7.1743776473749943},{"$f":"AP4+AM5","v":22.489888862645447},20.530806844539338,24.636142485174311,{"$f":"AS4/(1+B5)^A5","v":1.982449117503311},{"$f":"AT4/(1+B5)^A5","v":1.8102750354052117},{"$f":"AU4/(1+B5)^A5","v":2.1710727912410031},{"$f":"AV4+AS5","v":6.8075450344169539},6.2163153240078772,7.4552611055076738,{"$f":"AY4/(1+B5)^A5","v":1.5889259065771633},{"$f":"AZ4/(1+B5)^A5","v":1.4510704017401472},{"$f":"BA4/(1+B5)^A5","v":1.739952190268959},{"$f":"BB4+AY5","v":5.4562230979215833},4.9828401751850038,5.974833244600827,{"$f":"BE4/(1+B5)^A5","v":1896347.3743066324},{"$f":"BF4/(1+B5)^A5","v":1731157.5832953725},{"$f":"BG4/(1+B5)^A5","v":2077319.4745484814},{"$f":"BH4+BE5","v":6511879.6934111901},5944633.3859996209,7133320.9760610824,{"$f":"BK4/(1+B5)^A5","v":574012.18077750097},{"$f":"BL4/(1+B5)^A5","v":524159.69303095015},{"$f":"BM4/(1+B5)^A5","v":628627.59831961396},{"$f":"BN4+BK5","v":1971104.1945267972},1799915.4096969655,2158648.4352383362,{"$f":"BQ4/(1+B5)^A5","v":460068.71837239078},{"$f":"BR4/(1+B5)^A5","v":420153.07147632522},{"$f":"BS4/(1+B5)^A5","v":503797.92468151782},{"$f":"BT4+BQ5","v":1579832.9912199171},1442766.3893970849,1729994.9997377449]
[4,0.05,107.1068759137478,97.766777433032331,117.33933173425037,554.16400210281438,505.83894071015607,607.10606226892651,32.328566977192779,29.509826531969352,1.6309657951189565,167.26590058286348,152.68192105131612,8.438510829535911,25.886018962679699,23.629123602207326,28.358539152398507,133.93257663886965,122.25554699332369,146.72523511130964,31012473.852011938,28308076.422460679,33975250.665993035,160456520.44579798,146464144.23230854,175785734.77089295,9360639.3567167744,8544481.536713738,10254773.273289684,48431338.547644615,44208591.128098801,53057529.213712841,7495218.9517624285,6841741.6865890864,8211129.73786336,38779774.832480133,35398726.011270143,42483850.625837684,5.3881743397299529,4.91881339606969,5.9023782455869673,27.878063202375401,25.449620240609029,30.538520730761277,1.6309657951189565,1.4893177516818294,1.7861469583072922,8.438510829535911,7.7056330756897067,9.2414080638149656,1.307213275601967,1.1937992106088695,1.431462972953828,6.7634363735235503,6.1766393857938731,7.4062962175546545,1560129.677907154,1424227.6280318366,1709015.8726444074,8072009.371318344,7368861.0140314577,8842336.8487054892,472241.24168633518,431227.47664271586,517173.48086002353,2443345.4362131325,2231142.8863396812,2675821.91609836,378499.67317929526,345660.97169498325,414475.79943049885,1958332.6643992122,1788427.3610920683,2144470.799168244]
[5,0.05,83.921039887111732,76.602828330078864,91.938436769707977,638.08504198992614,582.44176904023493,699.04449903863451,25.330278151058675,23.121721255743164,1.2779043770907379,192.59617873392216,175.80364230705928,9.7164152066266496,20.282373202958258,18.514036633046889,22.219657468724503,154.21494984182792,140.76958362637058,168.94489258003415,24299084.749970235,22180118.599386785,26620497.90913048,184755605.19576821,168644262.83169532,202406232.68002343,7334305.8708620761,6694824.8629218424,8034883.1908238772,55765644.418506689,50903415.991020642,61092412.404536717,5872700.1721161567,5360683.6356605953,6433635.0058832411,44652475.004596293,40759409.646930739,48917485.631720923,4.2217755846723302,3.8540190037961857,4.6246677998115846,32.09983878704773,29.303639244405215,35.16318853057286,1.2779043770907379,1.1669194286286881,1.3994928789918111,9.7164152066266496,8.8725525043183957,10.640900942806777,1.0242358065890862,0.93537291902143993,1.1215886956400563,7.7876721801126365,7.1120123048153125,8.5278849131947112,1222402.425724264,1115919.6135702513,1339058.6551268206,9294411.7970426083,8484780.6276017092,10181395.50383231,370013.36974679923,337878.01164973411,405218.95485740318,2813358.8059599316,2569020.8979894156,3081040.8709557634,296564.3979357378,270834.41604993271,324752.63422172866,2254897.0623349501,2059261.7771420009,2469223.4333899729]
[9,0.05,19.417436097626418,17.724166978836337,21.272480933182962,794.75358587377025,725.44826166712915,870.68037289151687,5.8608551323351827,5.3498448726857779,0.29567825439740858,239.88417468151019,218.96857932521615,12.102079376790774,4.6928837643864272,4.2837305604754823,5.1411276551205578,192.07923131987684,175.33263437756915,210.42580589933473,5622260.2341205822,5131979.2524104593,6159382.8881632155,230118510.97730878,210051362.7533749,252102883.84755611,1696992.9800617488,1549031.4959806607,1859090.7729406687,69457741.450816691,63401693.708291896,76092386.802810058,1358810.3825450551,1240341.3026703582,1488598.0532442811,55615963.849223197,50767037.061350785,60928159.350823052,0.97682366357907746,0.89173308416955321,1.0700438364013052,39.98128823458439,36.498539906237234,43.796779953148331,0.29567825439740858,0.26999884018305759,0.32381109175316686,12.102079376790774,11.051023695320652,13.253553405435857,0.23698506775055769,0.21642419954496336,0.25951033083844799,9.6997735152231233,8.8582193752781677,10.621730127921294,282836.35449481226,258198.63309291581,309827.97522378829,11576461.785173308,10568042.479273818,12681225.939155553,85612.749460571067,78177.352292429787,93758.527921899265,3504120.6927735885,3199790.6807130193,3837526.535302164,68618.313756531643,62664.976193832612,75140.435950492698,2808540.2542553642,2564870.7835753281,3075490.0191520327]
[16,0.05,0.22906865678360769,0.20909305955932639,0.25095273182924416,821.35176302182504,749.72698367422345,899.81960700021466,6.9140859072091693E-2,6.3112440428559194E-2,3.4881340787940389E-3,247.91242631396909,226.2968445463749,12.507102086779307,5.5362230880780725E-2,5.0535426025218634E-2,6.0650190910399512E-2,198.50758535553854,181.2005267053307,217.4681684143516,66326.140765583579,60542.266655622436,72662.608889953117,237819933.19019723,217081193.70476606,260540061.46247759,20019.527838769325,18274.017347901423,21931.805211315979,71782297.570159614,65523570.867091775,78638985.924567133,16029.967478109245,14632.380646313051,17561.080403866683,57477274.430282213,52466067.640187494,62967254.240764819,1.1523647272765036E-2,1.0519828610389663E-2,1.2623371235607576E-2,41.31935000111514,37.720043838181283,45.26253554382928,3.4881340787940389E-3,3.1851924910634979E-3,3.8200188462882917E-3,12.507102086779307,11.420870514687095,13.697112726947339,2.7957270400919935E-3,2.5531692462370148E-3,3.0614589180442604E-3,10.024397774666086,9.1546791740734665,10.977209693641871,3336.6374163898363,3045.9847411671253,3655.0591829769778,11963893.546140075,10921725.269723708,13105631.062931538,1009.9787337465126,922.26290796007061,1106.0749702018179,3621393.800553387,3306878.7151365806,3965957.8030694025,809.49435774820233,739.26247790524178,886.43622395739987,2902534.2324366616,2650709.8268662146,3178418.0584845562]
[19,0.05,1.6434008960536137E-2,1.5000905242265277E-2,1.8004032072570952E-2,{"$f":"F20+C21","v":821.5096668491293},749.87111772918661,899.99259617029452,4.9603534306454835E-3,4.527858267855644E-3,2.5024823348313648E-4,{"$f":"L20+I21","v":247.96008716126218},226.34034982568338,12.509506561179801,3.9718371388954184E-3,3.6255490200367969E-3,4.3512097852012174E-3,{"$f":"R20+O21","v":198.54574818526359},181.23536227513708,217.5099763919508,4758.4178776979816,4343.4670053946329,5213.013348751062,{"$f":"X20+U21","v":237865653.76857868},217122927.28697166,260590149.95649832,1436.2554201329795,1311.0277462538279,1573.4474040417581,{"$f":"AD20+AA21","v":71796097.625177845},65536167.689895801,78654104.169163257,1150.0335003108198,1049.7668167786294,1259.8797092806499,{"$f":"AJ20+AG21","v":57488324.362874031},52476154.174674883,62979359.61496269,8.2673782261524385E-4,7.5472113939081581E-4,9.0563501314857545E-4,{"$f":"AP20+AM21","v":41.327293593374442},37.72729546842826,45.271237208472421,2.5024823348313648E-4,2.2851437937499542E-4,2.740585500906083E-4,{"$f":"AV20+AS21","v":12.509506561179801},11.423066162455331,13.69974597937337,2.005730678007488E-4,1.8317131142939937E-4,2.1963739604489185E-4,{"$f":"BB20+AY21","v":10.026324952333809},9.1564391494511419,10.979320048183963,239.37945054966897,218.52723647515205,262.22389482589398,{"$f":"BH20+BE21","v":11966193.589392489},10923824.957456173,13108150.60376318,72.45862351225388,66.165651408623972,79.352829088672564,{"$f":"BN20+BK21","v":3622090.0088858311},3307514.458345593,3966720.2533912086,58.075328661417245,53.036702430920634,63.595347578351898,{"$f":"BT20+BQ21","v":2903092.2409353559},2651219.4224446001,3179029.1052964134]
[25,0.05,2.265625609014775E-5,2.06805504103677E-5,2.482072160669516E-5,821.51919069538144,749.87981106235418,900.0030298772366,6.838443248523135E-6,6.2421966972740189E-6,3.4499726010348137E-7,247.96296178811335,226.34297381269093,12.509651585178899,5.4756547585719865E-6,4.9982549761648752E-6,5.9986655375572745E-6,198.54804994658917,181.23746335537436,217.51249800752888,6.5600508238706574,5.9879911852085046,7.1867653056707157,237868411.36962298,217125444.41544956,260593171.00496945,1.9800506795107626,1.8074092835012641,2.1691863145476389,71796929.964738637,65536927.457443565,78655016.014300868,1.5854593701305204,1.4472296986687252,1.7368955684999268,57488990.830944501,52476762.536139689,62980089.741170876,1.1397574306769178E-6,1.0404737792067376E-6,1.2485266882457067E-6,41.327772704949247,37.727732844853698,45.271762042592115,3.4499726010348137E-7,3.1503453063908837E-7,3.7782264263441426E-7,12.509651585178899,11.423198591238888,13.699904801940734,2.765140751591804E-7,2.5252366297707636E-7,3.0279654244535196E-7,10.026441188552536,9.1565453009940843,10.979447332573072,0.33001333681853051,0.30126605407983198,0.36150714828000236,11966332.314708292,10923951.598484978,13108302.56790437,9.9892919261233559E-2,9.1217301042309115E-2,0.10939741006761866,3622132.0001486838,3307552.80270166,3966766.2399880113,8.006381898854957E-2,7.3117467280040899E-2,8.7673828360264758E-2,2903125.8967829677,2651250.1583046634,3179065.9601085377]
[36,0.05,1.3478363419214124E-12,1.2303002448031379E-12,1.4766018922590484E-12,821.51919934634918,749.87981895892676,900.00303935467457,4.0682371773396104E-13,3.7135259808730686E-13,2.0524125573995222E-14,247.96296439927519,226.34297619618459,12.509651716911174,3.2575048807943227E-13,2.9734964489539492E-13,3.5686476099054869E-13,198.54805203738971,181.23746526388663,217.51250029803361,3.9026195987912291E-7,3.5622973638785612E-7,4.2754563778325326E-7,237868413.87448466,217125446.70187846,260593173.74913308,1.1779458415688262E-7,1.0752402812433331E-7,1.2904639387516799E-7,71796930.720792726,65536928.14757698,78655016.842573673,9.4320074296432961E-8,8.6096695553416201E-8,1.0332911845768188E-7,57488991.436329514,52476763.088743672,62980090.404379636,6.780495770920227E-14,6.1898504627205204E-14,7.4275716057435083E-14,41.327773140149347,37.727733242143735,45.271762519324191,2.0524125573995222E-14,1.8741622078511251E-14,2.2476930279972352E-14,12.509651716911174,11.423198711530324,13.699904946206912,1.6450013544576844E-14,1.5022807334157328E-14,1.8013575698125569E-14,10.026441294135484,9.1565453974166342,10.979447448191607,1.9632721616180604E-8,1.7922525886906635E-8,2.1506310238435447E-8,11966332.440719174,10923951.713519117,13108302.705940709,5.9426988442040503E-9,5.4265803170486827E-9,6.5081275747644611E-9,3622132.0382913686,3307552.837531683,3966766.2817598502,4.7630519568814183E-9,4.3498086902427052E-9,5.2157766768328582E-9,2903125.9273541933,2651250.1862235237,3179065.9935855372]
[39,0.05,5.176748521925648E-15,4.7253177375601278E-15,5.6713092127548084E-15,821.51919934634941,749.87981895892699,900.0030393546748,1.5625221059563734E-15,1.4262851901746716E-15,7.882873715775734E-17,247.96296439927525,226.34297619618465,12.509651716911177,1.2511373267156521E-15,1.1420558170385821E-15,1.3706405344076174E-15,198.54805203738977,181.23746526388669,217.51250029803367,1.4989119681162687E-9,1.3682015419490161E-9,1.6421105290090661E-9,237868413.87448472,217125446.70187852,260593173.74913314,4.5242357729848442E-10,4.1297658799631116E-10,4.9563935024988522E-10,71796930.720792741,65536928.147576995,78655016.842573687,3.6226305079882325E-10,3.3067882767833625E-10,3.9686484524162921E-10,57488991.436329529,52476763.088743687,62980090.404379651,2.6042421003425513E-16,2.3773879837777501E-16,2.8527699643946494E-16,41.327773140149361,37.727733242143742,45.271762519324206,7.882873715775734E-17,7.1982525901560202E-17,8.6329038611912662E-17,12.509651716911177,11.423198711530327,13.699904946206916,6.318095205917093E-17,5.76993610006156E-17,6.9186256869236809E-17,10.026441294135488,9.156545397416636,10.97944744819161,7.5405046923617216E-11,6.8836554193185414E-11,8.2601096495279514E-11,11966332.440719178,10923951.713519121,13108302.705940712,2.2824623807165683E-11,2.084232392439121E-11,2.4996313539919286E-11,3622132.0382913696,3307552.837531684,3966766.2817598511,1.8293854684531588E-11,1.6706676476591254E-11,2.0032672634422177E-11,2903125.9273541942,2651250.1862235246,3179065.9935855381]
[44,0.05,1.8378254592695283E-19,1.6775605777341295E-19,2.0134021219005456E-19,821.51919934634941,749.87981895892699,900.0030393546748,5.5471941409467357E-20,5.0635321062631701E-20,2.7985415837179255E-21,247.96296439927525,226.34297619618465,12.509651716911177,4.4417302141327942E-20,4.0544740536857674E-20,4.8659850077169558E-20,198.54805203738977,181.23746526388669,217.51250029803367,5.321368354171406E-14,4.8573262088272691E-14,5.8297453012548706E-14,237868413.87448472,217125446.70187852,260593173.74913314,1.6061733831792502E-14,1.4661304954013066E-14,1.7595960333924232E-14,71796930.720792741,65536928.147576995,78655016.842573687,1.2860896272841783E-14,1.173960770500368E-14,1.408931327038496E-14,57488991.436329529,52476763.088743687,62980090.404379651,9.2454605701625636E-21,8.4400935155392425E-21,1.0127772766627768E-20,41.327773140149361,37.727733242143742,45.271762519324206,2.7985415837179255E-21,2.5554905393628404E-21,3.0648138375517948E-21,12.509651716911177,11.423198711530327,13.699904946206916,2.243021111484071E-21,2.0484161859782479E-21,2.4562186818096891E-21,10.026441294135488,9.156545397416636,10.97944744819161,2.676995307125478E-15,2.4438036981862843E-15,2.9324661505120737E-15,11966332.440719178,10923951.713519121,13108302.705940712,8.1030930039179839E-16,7.3993460134972941E-16,8.8740763081261192E-16,3622132.0382913696,3307552.837531684,3966766.2817598511,6.4946001809844468E-16,5.9311274709240621E-16,7.1119073350424251E-16,2903125.9273541942,2651250.1862235246,3179065.9935855381]
[50,0.05,1.6801731049838088E-25,1.5336560664527287E-25,1.8406884493150944E-25,821.51919934634941,749.87981895892699,900.0030393546748,5.071344700735044E-26,4.6291721655368058E-26,2.5584770732311804E-27,247.96296439927525,226.34297619618465,12.509651716911177,4.0607096869504294E-26,3.706673136721659E-26,4.4485710533523772E-26,198.54805203738977,181.23746526388669,217.51250029803367,4.8648907029204058E-20,4.4406550235996396E-20,5.3296580557586421E-20,237868413.87448472,217125446.70187852,260593173.74913314,1.4683926086382808E-20,1.3403628806779944E-20,1.6086543561743989E-20,71796930.720792741,65536928.147576995,78655016.842573687,1.1757662793616928E-20,1.0732560608256952E-20,1.288070371709905E-20,57488991.436329529,52476763.088743687,62980090.404379651,8.4523664175104132E-27,7.7160853642726557E-27,9.2589921039829699E-27,41.327773140149361,37.727733242143742,45.271762519324206,2.5584770732311804E-27,2.3362754349831429E-27,2.8019079590308088E-27,12.509651716911177,11.423198711530327,13.699904946206916,2.0506102613924715E-27,1.8726989367434913E-27,2.2455193164946751E-27,10.026441294135488,9.156545397416636,10.97944744819161,2.4473572800475974E-21,2.2341693150689954E-21,2.6809133220540541E-21,11966332.440719178,10923951.713519121,13108302.705940712,7.407993432508432E-22,6.7646152705320992E-22,8.1128402424100279E-22,3622132.0382913696,3307552.837531684,3966766.2817598511,5.9374803503104192E-22,5.422343459556881E-22,6.5018336584719887E-22,2903125.9273541942,2651250.1862235246,3179065.9935855381]

{"sheet":"Montour","index":277,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Montour"]
[null,"Number of households",{"$f":"'WTP Values '!C48","v":7361},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA48","v":0.29633543972038046}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU48","v":0.27312672344531247}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV48","v":53.122813803}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW48","v":239.96375224299999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!X3:X52), \"NULL\")))))","v":26198807.316522676},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!Y3:Y52), \"NULL\")))))","v":23914210.633737445},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!Z3:Z52), \"NULL\")))))","v":28701675.425733011},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AD3:AD52), \"NULL\")))))","v":9844423.3242950905},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AE3:AE52), \"NULL\")))))","v":8986084.1902509555},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AF3:AF52), \"NULL\")))))","v":10784768.577211771},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":7882592.7864086628},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AK3:AK52), \"NULL\")))))","v":7195341.9923106153},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!AL3:AL52), \"NULL\")))))","v":8635503.840048315}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BH3:BH52), \"NULL\")))))","v":1318319.3138500252},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BI3:BI52), \"NULL\")))))","v":1203513.1951426934},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1444094.0623734647},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BN3:BN52), \"NULL\")))))","v":496647.98708596331},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BO3:BO52), \"NULL\")))))","v":453514.5161951264},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BP3:BP52), \"NULL\")))))","v":543902.44978640543},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BT3:BT52), \"NULL\")))))","v":398061.59268497326},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BU3:BU52), \"NULL\")))))","v":363525.69545485999},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!BV3:BV52), \"NULL\")))))","v":435897.06555051013}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!F3:F52), \"NULL\")))))","v":1044.2885212010649},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!G3:G52), \"NULL\")))))","v":953.22414324741612},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!H3:H52), \"NULL\")))))","v":1144.053232050333},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!L3:L52), \"NULL\")))))","v":392.40023987358728},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!M3:M52), \"NULL\")))))","v":358.18670892347211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!N3:N52), \"NULL\")))))","v":19.796465759889607},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!R3:R52), \"NULL\")))))","v":314.20137049358868},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!S3:S52), \"NULL\")))))","v":286.80744729731072},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Montour NPV 1%'!A3:A52,'Montour NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Montour NPV 2%'!A3:A52,'Montour NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Montour NPV 3%'!A3:A52,'Montour NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Montour NPV 4%'!A3:A52,'Montour NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Montour NPV 5%'!A3:A52,'Montour NPV 5%'!T3:T52), \"NULL\")))))","v":344.21252181441338}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Montour NPV 1%","index":278,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU48","v":198.48826167454982},{"$f":"'WTP Values '!CV48","v":181.17962549447847},{"$f":"'WTP Values '!CW48","v":217.45057298116106},{"$f":"C3","v":198.48826167454982},{"$f":"D3","v":181.17962549447847},{"$f":"E3","v":217.45057298116106},{"$f":"'WTP Values '!CC48","v":74.583642271203871},{"$f":"'WTP Values '!CD48","v":68.080665223992554},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"I3","v":74.583642271203871},{"$f":"J3","v":68.080665223992554},{"$f":"K3","v":3.7627207387676362},{"$f":"'WTP Values '!CI48","v":59.720357524667207},{"$f":"'WTP Values '!CJ48","v":54.51358555955774},{"$f":"'WTP Values '!CK48","v":65.424586897667695},{"$f":"O3","v":59.720357524667207},{"$f":"P3","v":54.51358555955774},{"$f":"Q3","v":65.424586897667695},{"$f":"'WTP Values '!BH48","v":4979615.8979342422},{"$f":"'WTP Values '!BI48","v":4545381.8572574956},{"$f":"'WTP Values '!BJ48","v":5455336.8602085905},{"$f":"U3","v":4979615.8979342422},{"$f":"V3","v":4545381.8572574956},{"$f":"W3","v":5455336.8602085905},{"$f":"'WTP Values '!AV48","v":1871132.7694958993},{"$f":"'WTP Values '!AW48","v":1707987.9688159958},{"$f":"'WTP Values '!AX48","v":2049864.5000818851},{"$f":"AA3","v":1871132.7694958993},{"$f":"AB3","v":1707987.9688159958},{"$f":"AC3","v":2049864.5000818851},{"$f":"'WTP Values '!BB48","v":1498246.9958236343},{"$f":"'WTP Values '!BC48","v":1367621.012021682},{"$f":"'WTP Values '!BD48","v":1641353.0466883981},{"$f":"AG3","v":1498246.9958236343},{"$f":"AH3","v":1367621.012021682},{"$f":"AI3","v":1641353.0466883981},{"$f":"'WTP Values '!CX48","v":9.9878939440517982},{"$f":"'WTP Values '!CY48","v":9.1180960690375059},{"$f":"'WTP Values '!CZ48","v":10.94079271136426},{"$f":"AM3","v":9.9878939440517982},{"$f":"AN3","v":9.1180960690375059},{"$f":"AO3","v":10.94079271136426},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"'WTP Values '!CG48","v":3.4359315245230402},{"$f":"'WTP Values '!CH48","v":4.1207315460710774},{"$f":"AS3","v":3.7627207387676362},{"$f":"AT3","v":3.4359315245230402},{"$f":"AU3","v":4.1207315460710774},{"$f":"'WTP Values '!CL48","v":3.0158072700360621},{"$f":"'WTP Values '!CM48","v":2.7541552748227947},{"$f":"'WTP Values '!CN48","v":3.3024576181982384},{"$f":"AY3","v":3.0158072700360621},{"$f":"AZ3","v":2.7541552748227947},{"$f":"BA3","v":3.3024576181982384},{"$f":"'WTP Values '!BK48","v":250573.38429529211},{"$f":"'WTP Values '!BL48","v":228752.14766462267},{"$f":"'WTP Values '!BM48","v":274479.43199201336},{"$f":"BE3","v":250573.38429529211},{"$f":"BF3","v":228752.14766462267},{"$f":"BG3","v":274479.43199201336},{"$f":"'WTP Values '!AY48","v":94398.045769457429},{"$f":"'WTP Values '!AZ48","v":86199.652812628585},{"$f":"'WTP Values '!BA48","v":103379.71699092026},{"$f":"BK3","v":94398.045769457429},{"$f":"BL3","v":86199.652812628585},{"$f":"BM3","v":103379.71699092026},{"$f":"'WTP Values '!BE48","v":75659.697456571521},{"$f":"'WTP Values '!BF48","v":69095.448144808513},{"$f":"'WTP Values '!BG48","v":82851.098191377707},{"$f":"BQ3","v":75659.697456571521},{"$f":"BR3","v":69095.448144808513},{"$f":"BS3","v":82851.098191377707}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":194.57725877320834},{"$f":"D3/(1+B4)^A4","v":177.60967110526269},{"$f":"E3/(1+B4)^A4","v":213.16593763470351},{"$f":"F3+C4","v":393.06552044775816},{"$f":"G3+D4","v":358.78929659974119},{"$f":"H3+E4","v":430.61651061586457},{"$f":"I3/(1+B4)^A4","v":73.114049868840183},{"$f":"J3/(1+B4)^A4","v":66.73920716007504},{"$f":"K3/(1+B4)^A4","v":3.6885802752354047},{"$f":"L3+I4","v":147.69769214004407},{"$f":"M3+J4","v":134.81987238406759},{"$f":"N3+K4","v":7.4513010140030413},{"$f":"O3/(1+B4)^A4","v":58.543630550600142},{"$f":"P3/(1+B4)^A4","v":53.439452563040625},{"$f":"Q3/(1+B4)^A4","v":64.135464069863446},{"$f":"R3+O4","v":118.26398807526735},{"$f":"S3+P4","v":107.95303812259837},{"$f":"T3+Q4","v":129.56005096753114},{"$f":"U3/(1+B4)^A4","v":4881497.7923088344},{"$f":"V3/(1+B4)^A4","v":4455819.8777154153},{"$f":"W3/(1+B4)^A4","v":5347845.1722464375},{"$f":"X3+U4","v":9861113.6902430765},{"$f":"Y3+V4","v":9001201.734972911},{"$f":"Z3+W4","v":10803182.032455027},{"$f":"AA3/(1+B4)^A4","v":1834264.0618526607},{"$f":"AB3/(1+B4)^A4","v":1674333.8582648719},{"$f":"AC3/(1+B4)^A4","v":2009474.0712497649},{"$f":"AD3+AA4","v":3705396.8313485598},{"$f":"AE3+AB4","v":3382321.8270808677},{"$f":"AF3+AC4","v":4059338.57133165},{"$f":"AG3/(1+B4)^A4","v":1468725.6110416963},{"$f":"AH3/(1+B4)^A4","v":1340673.4751707499},{"$f":"AI3/(1+B4)^A4","v":1609011.9073506501},{"$f":"AJ3+AG4","v":2966972.6068653306},{"$f":"AK3+AH4","v":2708294.4871924319},{"$f":"AL3+AI4","v":3250364.9540390484},{"$f":"AM3/(1+B4)^A4","v":9.7910929752492883},{"$f":"AN3/(1+B4)^A4","v":8.938433554590242},{"$f":"AO3/(1+B4)^A4","v":10.725215872330418},{"$f":"AP3+AM4","v":19.778986919301087},{"$f":"AQ3+AN4","v":18.056529623627746},{"$f":"AR3+AO4","v":21.666008583694676},{"$f":"AS3/(1+B4)^A4","v":3.6885802752354047},{"$f":"AT3/(1+B4)^A4","v":3.3682300995226351},{"$f":"AU3/(1+B4)^A4","v":4.03953685527995},{"$f":"AV3+AS4","v":7.4513010140030413},{"$f":"AW3+AT4","v":6.8041616240456753},{"$f":"AX3+AU4","v":8.1602684013510274},{"$f":"AY3/(1+B4)^A4","v":2.9563839525890225},{"$f":"AZ3/(1+B4)^A4","v":2.6998875353620182},{"$f":"BA3/(1+B4)^A4","v":3.2373861564535225},{"$f":"BB3+AY4","v":5.9721912226250851},{"$f":"BC3+AZ4","v":5.4540428101848129},{"$f":"BD3+BA4","v":6.5398437746517608},{"$f":"BE3/(1+B4)^A4","v":245636.09871119706},{"$f":"BF3/(1+B4)^A4","v":224244.8266489782},{"$f":"BG3/(1+B4)^A4","v":269071.10282522632},{"$f":"BH3+BE4","v":496209.48300648917},{"$f":"BI3+BF4","v":452996.97431360086},{"$f":"BJ3+BG4","v":543550.53481723974},{"$f":"BK3/(1+B4)^A4","v":92538.031339532812},{"$f":"BL3/(1+B4)^A4","v":84501.179112467973},{"$f":"BM3/(1+B4)^A4","v":101342.72815500468},{"$f":"BN3+BK4","v":186936.07710899023},{"$f":"BO3+BL4","v":170700.83192509657},{"$f":"BP3+BM4","v":204722.44514592492},{"$f":"BQ3/(1+B4)^A4","v":74168.902515999929},{"$f":"BR3/(1+B4)^A4","v":67733.994848356553},{"$f":"BS3/(1+B4)^A4","v":81218.604246032453},{"$f":"BT3+BQ4","v":149828.59997257145},{"$f":"BU3+BR4","v":136829.44299316505},{"$f":"BV3+BS4","v":164069.70243741016}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":188.85477037604386},{"$f":"D4/(1+B5)^A5","v":172.3861969514372},{"$f":"E4/(1+B5)^A5","v":206.89675894200192},{"$f":"F4+C5","v":581.92029082380202},531.17549355117842,637.51326955786647,{"$f":"I4/(1+B5)^A5","v":70.963776477786766},{"$f":"J4/(1+B5)^A5","v":64.776416950070953},{"$f":"K4/(1+B5)^A5","v":3.5800996749837233},{"$f":"L4+I5","v":218.66146861783085},199.59628933413853,11.031400688986764,{"$f":"O4/(1+B5)^A5","v":56.821871036328361},{"$f":"P4/(1+B5)^A5","v":51.867806168333942},{"$f":"Q4/(1+B5)^A5","v":62.249249558976892},{"$f":"R4+O5","v":175.08585911159571},159.82084429093231,191.80930052650803,{"$f":"U4/(1+B5)^A5","v":4737933.6643455019},{"$f":"V4/(1+B5)^A5","v":4324774.8742507435},{"$f":"W4/(1+B5)^A5","v":5190565.8368248092},{"$f":"X4+U5","v":14599047.354588579},13325976.609223654,15993747.869279835,{"$f":"AA4/(1+B5)^A5","v":1780318.6271319361},{"$f":"AB4/(1+B5)^A5","v":1625091.9471735659},{"$f":"AC4/(1+B5)^A5","v":1950375.7360710753},{"$f":"AD4+AA5","v":5485715.458480496},5007413.7742544338,6009714.3074027253,{"$f":"AG4/(1+B5)^A5","v":1425530.6080860801},{"$f":"AH4/(1+B5)^A5","v":1301244.4665886473},{"$f":"AI4/(1+B5)^A5","v":1561691.105172809},{"$f":"AJ4+AG5","v":4392503.2149514109},4009538.9537810795,4812056.0592118576,{"$f":"AM4/(1+B5)^A5","v":9.5031383792205286},{"$f":"AN4/(1+B5)^A5","v":8.6755555459911644},{"$f":"AO4/(1+B5)^A5","v":10.409788860081102},{"$f":"AP4+AM5","v":29.282125298521613},26.732085169618912,32.075797443775777,{"$f":"AS4/(1+B5)^A5","v":3.5800996749837233},{"$f":"AT4/(1+B5)^A5","v":3.2691709505500191},{"$f":"AU4/(1+B5)^A5","v":3.9207346739253386},{"$f":"AV4+AS5","v":11.031400688986764},10.073332574595694,12.081003075276366,{"$f":"AY4/(1+B5)^A5","v":2.8694371378742938},{"$f":"AZ4/(1+B5)^A5","v":2.6204842423350247},{"$f":"BA4/(1+B5)^A5","v":3.1421751084911329},{"$f":"BB4+AY5","v":8.8416283604993779},8.0745270525198372,9.6820188831428933,{"$f":"BE4/(1+B5)^A5","v":238411.97738447026},{"$f":"BF4/(1+B5)^A5","v":217649.81946924076},{"$f":"BG4/(1+B5)^A5","v":261157.76149419087},{"$f":"BH4+BE5","v":734621.4603909594},670646.79378284165,804708.29631143063,{"$f":"BK4/(1+B5)^A5","v":89816.501526770153},{"$f":"BL4/(1+B5)^A5","v":82016.011934830676},{"$f":"BM4/(1+B5)^A5","v":98362.253511357048},{"$f":"BN4+BK5","v":276752.57863576035},252716.84385992726,303084.69865728199,{"$f":"BQ4/(1+B5)^A5","v":71987.606064635416},{"$f":"BR4/(1+B5)^A5","v":65741.948079596696},{"$f":"BS4/(1+B5)^A5","v":78829.977109633459},{"$f":"BT4+BQ5","v":221816.20603720687},202571.39107276173,242899.67954704363]
[4,0.01,181.48572229319379,165.65974693047474,198.8237186804632,763.40601311699584,696.83524048165316,836.3369882383297,68.194794365425096,62.248863475041723,3.4404054189486768,286.85626298325593,261.84515280918026,14.471806107935441,54.60470120264899,49.843942239213497,59.82030528498241,229.69056031424469,209.66478653014582,251.62960581149042,4553061.1248994721,4156023.6484681079,4988031.7459326424,19152108.479488052,17482000.257691763,20981779.615212478,1710851.2075904226,1561681.419211104,1874272.7467205082,7196566.6660709186,6569095.1934655383,7883987.054123234,1369906.8948293598,1250470.3557587168,1500754.456224716,5762410.1097807707,5260009.3095397968,6312810.5154365739,9.1323291933312163,8.3370383571663957,10.00360248475412,38.41445449185283,35.069123526785305,42.079399928529895,3.4404054189486768,3.1416090262327732,3.767748957574494,14.471806107935441,13.214941600828467,15.848752032850859,2.7574726892262253,2.5182338499109038,3.0195685181831395,11.599101049725604,10.59276090243074,12.701587401326034,229109.22415575763,209157.19849017376,250967.4756050487,963730.68454671698,879803.99227301544,1055675.7719164793,86311.892577436971,78815.775402240353,94524.192263449993,363064.47121319734,331532.6192621676,397608.890920732,69178.674474486616,63176.719912502253,75754.058558388075,290994.88051169348,265748.11098526401,318653.73810543172]
[5,0.01,172.67743755250109,157.61956502196415,189.17394620683771,936.08345066949687,854.45480550361731,1025.5109344451673,64.885006912100039,59.22765768901921,3.2734277075859874,351.74126989535597,321.07281049819949,17.745233815521427,51.954499576339487,47.424800775664345,56.916967900821419,281.64505989058421,257.08958730581014,308.54657371231184,4332081.4339180337,3954313.8983996175,4745941.0549480934,23484189.913406085,21436314.156091381,25727720.670160569,1627816.220622858,1485886.2853523765,1783306.2077210182,8824382.8866937757,8054981.4788179146,9667293.2618442513,1303419.4056460431,1189779.6368738234,1427916.370620742,7065829.5154268136,6449788.9464136204,7740726.8860573154,8.6890978753840713,7.9324059331051648,9.5180845167011601,47.103552367236901,43.00152945989047,51.597484445231053,3.2734277075859874,2.9891331923361344,3.5848838526482272,17.745233815521427,16.204074793164601,19.433635885499086,2.6236406483114614,2.3960131015600683,2.8730158364288125,14.222741698037066,12.988774003990809,15.574603237754847,217989.56549840671,199005.89767935444,238786.94174348764,1181720.2500451237,1078809.88995237,1294462.7136599671,82122.804219830912,74990.5059373517,89936.525587415977,445187.27543302823,406523.12519951933,487545.41650814796,65821.135076590857,60110.481252287937,72077.387415258621,356816.01558828435,325858.59223755193,390731.12552069034]
[9,0.01,128.11334830495554,116.94156758143298,140.35248613908149,1518.7076446476869,1386.2728202236572,1663.7953536063078,48.139673648862974,43.94235660633413,2.4286310359774128,570.66723607398728,520.91053574698469,28.789978321289873,38.546233917847694,35.18554656695396,42.228002896573514,456.94270657938046,417.10375428750842,500.58789084626693,3214070.4975438961,2933796.1053468212,3521122.4351327918,38100896.586024985,34778410.149908505,41740814.916862197,1207714.1600257196,1102413.0883285066,1323075.7449402688,14316733.983209563,13068452.327222547,15684277.047429226,967036.72853727138,882724.77971313207,1059403.8800469413,11463645.995643964,10464177.923748977,12558603.71057429,6.4466408486428497,5.8852337549612788,7.0616850363753736,76.421097947006359,69.765950328007932,83.71208145547017,2.4286310359774128,2.2177064197123659,2.6597074878847193,28.789978321289873,26.289592284983961,31.529252398916302,1.9465391250201416,1.777657031365623,2.1315562922118794,23.075065080158858,21.073068176083702,25.268333696761573,161731.45448172529,147647.0362631125,177161.50454779237,1917230.3241713396,1750267.9123537492,2100144.4022333068,60928.790523637697,55637.174971372631,66725.969479452004,722274.61987118213,659545.66072609765,790996.73285997636,48834.208588084708,44597.343640285682,53475.865577601617,578900.53522373829,528675.01797126874,633924.62168373633]
[16,0.01,51.802338760364151,47.285054829740069,56.751206092353627,2095.0222941566499,1912.3314973671015,2295.1674543839399,19.465166707186238,17.767991180993871,0.98201139314668651,787.22233757973083,718.5841129443869,39.715113467662221,15.58608133943641,14.227195111560546,17.074796187629772,630.34196266139168,575.38504351934228,690.54949134141907,1299602.0392593301,1186273.7311435516,1423757.7864820487,52559311.238336891,47976017.554244153,57580494.926249683,488336.45261085563,445758.2056127055,534982.64507044991,19749605.514952295,18027629.65745521,21636099.74434305,391019.08480417362,356927.74153416394,428367.53081812197,15813836.203323472,14435092.967061229,17324305.207691994,2.6066844519032899,2.3796807802785493,2.8553761595751035,105.42114837385215,96.240525176330991,115.47889256865638,0.98201139314668651,0.89672450798423597,1.0754466268645007,39.715113467662221,36.265888392302791,43.493879106103492,0.78707863387171983,0.71879154636834419,0.86188990137942079,31.831521986750172,29.069813265752035,34.857085639537821,65395.742942616373,59700.740716411936,71634.848322245787,2644775.172053556,2414454.3619379518,2897100.9391657831,24636.416803748925,22496.764183199601,26980.492827807771,996361.23941726587,909828.08185968979,1091161.814972725,19746.00031803552,18032.833686988164,21622.84368339675,798579.984546202,729295.03773612448,874484.44730146846]
[19,0.01,30.268798575925747,27.629289227924151,33.160487870957787,{"$f":"F20+C21","v":2205.5998278517723},2013.2664139912122,2416.3088652562542,11.373756946229705,10.382074613353765,0.57380237591057237,{"$f":"L20+I21","v":828.77278064760151},756.51175657066813,41.811319942373686,9.1071555443432111,8.3131401677508787,9.977031518194666,{"$f":"R20+O21","v":663.6120905306982},605.75448599014032,726.99743743723559,759374.83319385326,693155.58878530527,831920.69491860294,{"$f":"X20+U21","v":55333448.308696419},50508243.446283057,60619655.481079139,285341.51304901793,260462.47451631908,312597.50645937031,{"$f":"AD20+AA21","v":20792010.970677588},18979147.372302677,22778076.397853658,228477.67495656517,208557.64765053528,250300.87090819314,{"$f":"AJ20+AG21","v":16648507.514697785},15196992.725077881,18238700.700375427,1.5231205484882131,1.390479270568495,1.6684344356052321,{"$f":"AP20+AM21","v":110.9853901573415},101.32020377698568,121.57399292615703,0.57380237591057237,0.52396810954487005,0.62839783119266079,{"$f":"AV20+AS21","v":41.811319942373686},38.18004105161743,45.789532902151883,0.4599005605188321,0.419999503029169,0.50361378354290343,{"$f":"BB20+AY21","v":33.511624009947887},30.604149327411271,36.696880171830067,38211.606236736596,34883.940355243118,41857.198859563759,{"$f":"BH20+BE21","v":2784369.2549038781},2541891.8643011446,3050013.0478398982,14395.387461459597,13145.159851207121,15765.062397317555,{"$f":"BN20+BK21","v":1048950.259033655},957849.78819628397,1148754.5110974927,11537.851776763706,10536.825627692493,12634.516428286137,{"$f":"BT20+BQ21","v":840729.89645678387},767788.01551200775,920640.67852967326]
[25,0.01,7.8996840642913471,7.2108133157000784,8.6543698436276628,2297.6006663633893,2097.2445662813634,2517.098881151001,2.9683730681902638,2.7095594551488116,0.14975346555837415,863.34287345970006,788.06766942009358,43.555369994155974,2.3768254740672448,2.1695998518961175,2.6038495282697025,691.29293635064744,631.02195288940436,757.32223751901995,198184.98093203269,180902.79153520355,217118.31871746742,57641538.642153524,52615062.95639015,63148246.145677,74469.681968378834,67976.641164705608,81583.070901213447,21659295.425223548,19770812.954806861,23728204.386540215,59629.107622931624,54430.291360866628,65324.621201329748,17342956.540299587,15830895.600797582,18999480.483093895,0.3975106938818776,0.36289339029708911,0.43543535070296313,115.61485595076223,105.54651155409941,126.64513463970434,0.14975346555837415,0.13674749973263112,0.16400202738988565,43.555369994155974,39.772621784894881,47.699523721364258,0.12002686925204994,0.10961331592885457,0.13143533828843651,34.909473914481183,31.880721516301474,38.227594721194642,9972.6329111525283,9104.1640464441753,10924.075693898161,2900511.9490328603,2647920.2471331004,3177236.3792571616,3756.9714781820944,3430.6815825103281,4114.435261784728,1092704.480524536,997803.99138828553,1196671.8063975701,3011.1992581545078,2749.9470549023367,3297.4116180462452,875798.74913761916,799814.28806348646,959042.8008562472]
[36,0.01,0.26547355331739747,0.24232364454679334,0.29083521510639887,2320.9227224973829,2118.5328850991614,2542.6489788074109,9.9753931875100302E-2,9.10563473968036E-2,5.0325537451658105E-3,872.10633320816009,796.06703967301576,43.99748371688063,7.9874625248388675E-2,7.291068570239459E-2,8.7503902807738038E-2,698.30998370036014,637.42721278618308,765.00952277860165,6660.1234522772111,6079.3452602708658,7296.3894620507072,58226635.61724703,53149138.119984522,63789239.579798765,2502.5976894350038,2284.3952145059498,2741.6473299977692,21879150.559810255,19971498.833905473,23969060.216172993,2003.8714147266621,1829.1621206710558,2195.2725157478417,17518998.187520418,15991588.901969709,19192336.864461847,1.3358581878420079E-2,1.2195246925512026E-2,1.4633062392159411E-2,116.78841765793004,106.61787338962155,127.93066044164422,5.0325537451658105E-3,4.595480574392824E-3,5.511385089342272E-3,43.99748371688063,40.176338292921308,48.183703146483936,4.0335739017637248E-3,3.6836202857874561E-3,4.4169622484814524E-3,35.263826488521126,32.204330395633939,38.615628256790018,335.1362248549845,305.95081521286676,367.11002206738408,2929953.924517544,2674798.2619013167,3209487.2774540568,126.25524766661498,115.29008281817529,138.26802944914635,1103796.1012773255,1007932.3139634673,1208818.7592825312,101.19313130792898,92.413596563893066,110.8114668724201,884688.64366476447,807932.89370112808,968777.67357104062]
[39,0.01,8.5385603354987544E-2,7.7939780962172148E-2,9.3542803071789263E-2,2321.3176859404266,2118.8934068151102,2543.081674556126,3.2084362279222095E-2,2.9286914137476559E-2,1.6186457467333138E-3,872.25474406075989,796.20251052511924,44.004970996610204,2.5690480216811265E-2,2.3450633074103829E-2,2.8144323394134724E-2,698.42881872782596,637.53568707712395,765.13970841216405,2142.1292339108668,1955.3306028600698,2346.7746927895009,58236544.345468491,53158182.784153298,63800094.925153159,804.92316841717548,734.7416013927068,881.80991489787289,21882873.848204222,19974897.487322804,23973139.155319799,644.51531105127071,588.32267604771357,706.07661645920689,17521979.48619777,15994310.273496315,19195602.923850451,4.2965883396007256E-3,3.9224190273783521E-3,4.7065059614125691E-3,116.80829214797603,106.6360171054617,127.95243106486622,1.6186457467333138E-3,1.4780676894075436E-3,1.7726546968410662E-3,44.004970996610204,40.183175308538942,48.191902816860235,1.2973388007025124E-3,1.1847814469736913E-3,1.4206499361986563E-3,35.269827516556134,32.209810773369348,38.622199678295679,107.79156118478913,98.404510081904817,118.07545550275411,2930452.5299552735,2675253.4461781248,3210033.4525305559,40.608114684246495,37.081333184653836,44.471846523654641,1103983.9399780079,1008103.8390268479,1209024.470232988,32.547259281144207,29.723453060419409,35.640853257576623,884839.19571431633,808070.38382708153,968942.5354864283]
[44,0.01,1.0565648471801496E-2,9.6442994516524206E-3,1.1575023604558829E-2,2321.4652187618867,2119.0280744328065,2543.243301728884,3.9701317313978694E-3,3.6239743872739883E-3,2.002918675793589E-4,872.31018076561202,796.25311368191376,44.007767760520949,3.1789502255328774E-3,2.90179065049272E-3,3.482589754889364E-3,698.47320781547228,637.57620606307137,765.18833735281999,265.06792219498459,241.95338539782577,290.39083255579607,58240245.606072083,53161561.286258958,63804149.780751236,99.601512551796944,90.917217574130802,109.1155090984773,21884264.628165122,19976167.004632965,23974662.783421319,79.752580572047378,72.799281598642011,87.370200953568897,17523093.106744763,15995326.802055184,19196822.912599143,5.3166154762096486E-4,4.8536168831750051E-4,5.8238491695120943E-4,116.81571597325207,106.6427944253297,127.96056316297673,2.002918675793589E-4,1.8289668293239007E-4,2.1934899623352657E-4,44.007767760520949,40.185729175794762,48.194965683884931,1.6053321846381982E-4,1.4660532680893851E-4,1.7579178734567619E-4,35.272069112869069,32.211857888372563,38.62465433675284,13.338170592649913,12.176613160917849,14.610703760015859,2930638.7767290431,2675423.4736118647,3210237.4682476213,5.0248642393798475,4.588458895886161,5.502963951749086,1104054.1043792437,1008167.9097073055,1209101.3105519104,4.0274107902648142,3.6779918869793824,4.4102133375932828,884895.4322319947,808121.74125410954,969004.11724534014]
[50,0.01,6.1987572491740354E-4,5.6582112587494002E-4,6.7909472541713043E-4,2321.4822187508462,2119.0435919833503,2543.2619257891106,2.3292354383982547E-4,2.1261484861899267E-4,1.1750917791953237E-5,872.31656865517505,796.25894460887821,44.008090027492692,1.8650573893194713E-4,1.7024507183192544E-4,2.043199577066646E-4,698.47832270443337,637.58087500593388,765.19394079377685,15.551262268614021,14.195156177112967,17.036931364914174,58240672.096860856,53161950.586063065,63804617.015768595,5.843518262101326,5.3340196109731464,6.4016946506093193,21884424.885684401,19976313.289236233,23974838.348835494,4.6790018452792905,4.2710589487111825,5.1259197953458333,17523221.427594427,15995443.935138563,19196963.490099479,3.119203597600498E-5,2.8475670868278157E-5,3.4167923865683886E-5,116.81657140966598,106.64357536588101,127.96150021262252,1.1750917791953237E-5,1.0730360206501656E-5,1.2868979922344389E-5,44.008090027492692,40.186023454143971,48.195318613525181,9.4183187557457283E-6,8.6011836826659651E-6,1.0313523292607452E-5,35.272327408699063,32.212093774408679,38.624937183418801,0.7825367451186005,0.71438936571734901,0.85719495674731949,2930660.2376695066,2675443.0656217486,3210260.9766771575,0.2948036148760903,0.26920016238777822,0.32285323308728114,1104062.1893194928,1008175.2924771162,1209110.1647482875,0.2362840472895186,0.21578399974847348,0.25874267887836644,884901.9122828074,808127.65909451817,969011.2132203998]

{"sheet":"Montour NPV 2%","index":279,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU48","v":198.48826167454982},{"$f":"'WTP Values '!CV48","v":181.17962549447847},{"$f":"'WTP Values '!CW48","v":217.45057298116106},{"$f":"C3","v":198.48826167454982},{"$f":"D3","v":181.17962549447847},{"$f":"E3","v":217.45057298116106},{"$f":"'WTP Values '!CC48","v":74.583642271203871},{"$f":"'WTP Values '!CD48","v":68.080665223992554},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"I3","v":74.583642271203871},{"$f":"J3","v":68.080665223992554},{"$f":"K3","v":3.7627207387676362},{"$f":"'WTP Values '!CI48","v":59.720357524667207},{"$f":"'WTP Values '!CJ48","v":54.51358555955774},{"$f":"'WTP Values '!CK48","v":65.424586897667695},{"$f":"O3","v":59.720357524667207},{"$f":"P3","v":54.51358555955774},{"$f":"Q3","v":65.424586897667695},{"$f":"'WTP Values '!BH48","v":4979615.8979342422},{"$f":"'WTP Values '!BI48","v":4545381.8572574956},{"$f":"'WTP Values '!BJ48","v":5455336.8602085905},{"$f":"U3","v":4979615.8979342422},{"$f":"V3","v":4545381.8572574956},{"$f":"W3","v":5455336.8602085905},{"$f":"'WTP Values '!AV48","v":1871132.7694958993},{"$f":"'WTP Values '!AW48","v":1707987.9688159958},{"$f":"'WTP Values '!AX48","v":2049864.5000818851},{"$f":"AA3","v":1871132.7694958993},{"$f":"AB3","v":1707987.9688159958},{"$f":"AC3","v":2049864.5000818851},{"$f":"'WTP Values '!BB48","v":1498246.9958236343},{"$f":"'WTP Values '!BC48","v":1367621.012021682},{"$f":"'WTP Values '!BD48","v":1641353.0466883981},{"$f":"AG3","v":1498246.9958236343},{"$f":"AH3","v":1367621.012021682},{"$f":"AI3","v":1641353.0466883981},{"$f":"'WTP Values '!CX48","v":9.9878939440517982},{"$f":"'WTP Values '!CY48","v":9.1180960690375059},{"$f":"'WTP Values '!CZ48","v":10.94079271136426},{"$f":"AM3","v":9.9878939440517982},{"$f":"AN3","v":9.1180960690375059},{"$f":"AO3","v":10.94079271136426},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"'WTP Values '!CG48","v":3.4359315245230402},{"$f":"'WTP Values '!CH48","v":4.1207315460710774},{"$f":"AS3","v":3.7627207387676362},{"$f":"AT3","v":3.4359315245230402},{"$f":"AU3","v":4.1207315460710774},{"$f":"'WTP Values '!CL48","v":3.0158072700360621},{"$f":"'WTP Values '!CM48","v":2.7541552748227947},{"$f":"'WTP Values '!CN48","v":3.3024576181982384},{"$f":"AY3","v":3.0158072700360621},{"$f":"AZ3","v":2.7541552748227947},{"$f":"BA3","v":3.3024576181982384},{"$f":"'WTP Values '!BK48","v":250573.38429529211},{"$f":"'WTP Values '!BL48","v":228752.14766462267},{"$f":"'WTP Values '!BM48","v":274479.43199201336},{"$f":"BE3","v":250573.38429529211},{"$f":"BF3","v":228752.14766462267},{"$f":"BG3","v":274479.43199201336},{"$f":"'WTP Values '!AY48","v":94398.045769457429},{"$f":"'WTP Values '!AZ48","v":86199.652812628585},{"$f":"'WTP Values '!BA48","v":103379.71699092026},{"$f":"BK3","v":94398.045769457429},{"$f":"BL3","v":86199.652812628585},{"$f":"BM3","v":103379.71699092026},{"$f":"'WTP Values '!BE48","v":75659.697456571521},{"$f":"'WTP Values '!BF48","v":69095.448144808513},{"$f":"'WTP Values '!BG48","v":82851.098191377707},{"$f":"BQ3","v":75659.697456571521},{"$f":"BR3","v":69095.448144808513},{"$f":"BS3","v":82851.098191377707}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":190.78072056377337},{"$f":"D3/(1+B4)^A4","v":174.14419982168249},{"$f":"E3/(1+B4)^A4","v":209.00670221180417},{"$f":"F3+C4","v":389.26898223832319},{"$f":"G3+D4","v":355.32382531616099},{"$f":"H3+E4","v":426.4572751929652},{"$f":"I3/(1+B4)^A4","v":71.68746854210292},{"$f":"J3/(1+B4)^A4","v":65.437010019216217},{"$f":"K3/(1+B4)^A4","v":3.616609706620181},{"$f":"L3+I4","v":146.27111081330679},{"$f":"M3+J4","v":133.51767524320877},{"$f":"N3+K4","v":7.3793304453878168},{"$f":"O3/(1+B4)^A4","v":57.40134325708113},{"$f":"P3/(1+B4)^A4","v":52.396756593192755},{"$f":"Q3/(1+B4)^A4","v":62.884070451429928},{"$f":"R3+O4","v":117.12170078174833},{"$f":"S3+P4","v":106.9103421527505},{"$f":"T3+Q4","v":128.30865734909761},{"$f":"U3/(1+B4)^A4","v":4786251.3436507517},{"$f":"V3/(1+B4)^A4","v":4368879.1400014376},{"$f":"W3/(1+B4)^A4","v":5243499.4811693486},{"$f":"X3+U4","v":9765867.2415849939},{"$f":"Y3+V4","v":8914260.9972589333},{"$f":"Z3+W4","v":10698836.34137794},{"$f":"AA3/(1+B4)^A4","v":1798474.4035908298},{"$f":"AB3/(1+B4)^A4","v":1641664.7143560129},{"$f":"AC3/(1+B4)^A4","v":1970265.7632467179},{"$f":"AD3+AA4","v":3669607.1730867289},{"$f":"AE3+AB4","v":3349652.683172009},{"$f":"AF3+AC4","v":4020130.263328603},{"$f":"AG3/(1+B4)^A4","v":1440068.2389692755},{"$f":"AH3/(1+B4)^A4","v":1314514.6213203403},{"$f":"AI3/(1+B4)^A4","v":1577617.3074667417},{"$f":"AJ3+AG4","v":2938315.2347929096},{"$f":"AK3+AH4","v":2682135.6333420221},{"$f":"AL3+AI4","v":3218970.35415514},{"$f":"AM3/(1+B4)^A4","v":9.6000518493385218},{"$f":"AN3/(1+B4)^A4","v":8.764029285887645},{"$f":"AO3/(1+B4)^A4","v":10.51594839615942},{"$f":"AP3+AM4","v":19.587945793390318},{"$f":"AQ3+AN4","v":17.882125354925151},{"$f":"AR3+AO4","v":21.45674110752368},{"$f":"AS3/(1+B4)^A4","v":3.616609706620181},{"$f":"AT3/(1+B4)^A4","v":3.3025101158429835},{"$f":"AU3/(1+B4)^A4","v":3.9607185179460567},{"$f":"AV3+AS4","v":7.3793304453878168},{"$f":"AW3+AT4","v":6.7384416403660232},{"$f":"AX3+AU4","v":8.0814500640171332},{"$f":"AY3/(1+B4)^A4","v":2.8986997981892175},{"$f":"AZ3/(1+B4)^A4","v":2.6472080688415942},{"$f":"BA3/(1+B4)^A4","v":3.1742191639737007},{"$f":"BB3+AY4","v":5.9145070682252801},{"$f":"BC3+AZ4","v":5.4013633436643893},{"$f":"BD3+BA4","v":6.4766767821719391},{"$f":"BE3/(1+B4)^A4","v":240843.31439378328},{"$f":"BF3/(1+B4)^A4","v":219869.42297637704},{"$f":"BG3/(1+B4)^A4","v":263821.06112265796},{"$f":"BH3+BE4","v":491416.69868907542},{"$f":"BI3+BF4","v":448621.57064099971},{"$f":"BJ3+BG4","v":538300.49311467132},{"$f":"BK3/(1+B4)^A4","v":90732.454603476959},{"$f":"BL3/(1+B4)^A4","v":82852.415237051697},{"$f":"BM3/(1+B4)^A4","v":99365.356584890687},{"$f":"BN3+BK4","v":185130.50037293439},{"$f":"BO3+BL4","v":169052.06804968027},{"$f":"BP3+BM4","v":202745.07357581094},{"$f":"BQ3/(1+B4)^A4","v":72721.739193167552},{"$f":"BR3/(1+B4)^A4","v":66412.387682438013},{"$f":"BS3/(1+B4)^A4","v":79633.889072835169},{"$f":"BT3+BQ4","v":148381.43664973907},{"$f":"BU3+BR4","v":135507.83582724654},{"$f":"BV3+BS4","v":162484.98726421286}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":179.77693398822228},{"$f":"D4/(1+B5)^A5","v":164.09996892379488},{"$f":"E4/(1+B5)^A5","v":196.95168356420623},{"$f":"F4+C5","v":569.0459162265455},519.4237942399559,623.40895875717138,{"$f":"I4/(1+B5)^A5","v":67.55270271436224},{"$f":"J4/(1+B5)^A5","v":61.66275604708617},{"$f":"K4/(1+B5)^A5","v":3.4080121018878309},{"$f":"L4+I5","v":213.82381352766902},195.18043129029493,10.787342547275648,{"$f":"O4/(1+B5)^A5","v":54.090567784148945},{"$f":"P4/(1+B5)^A5","v":49.374633995590649},{"$f":"Q4/(1+B5)^A5","v":59.25706407361227},{"$f":"R4+O5","v":171.21226856589726},156.28497614834114,187.56572142270988,{"$f":"U4/(1+B5)^A5","v":4510191.5398779055},{"$f":"V4/(1+B5)^A5","v":4116892.3905600389},{"$f":"W4/(1+B5)^A5","v":4941066.6722917175},{"$f":"X4+U5","v":14276058.7814629},13031153.387818972,15639903.013669658,{"$f":"AA4/(1+B5)^A5","v":1694742.5986148145},{"$f":"AB4/(1+B5)^A5","v":1546977.326175465},{"$f":"AC4/(1+B5)^A5","v":1856625.4337007618},{"$f":"AD4+AA5","v":5364349.7717015436},4896630.0093474742,5876755.6970293652,{"$f":"AG4/(1+B5)^A5","v":1357008.4648525789},{"$f":"AH4/(1+B5)^A5","v":1238696.4867588074},{"$f":"AI4/(1+B5)^A5","v":1486624.0241938825},{"$f":"AJ4+AG5","v":4295323.6996454885},3920832.1201008298,4705594.3783490229,{"$f":"AM4/(1+B5)^A5","v":9.0463432704413478},{"$f":"AN4/(1+B5)^A5","v":8.2585405367163141},{"$f":"AO4/(1+B5)^A5","v":9.909413042645193},{"$f":"AP4+AM5","v":28.634289063831666},26.140665891641465,31.366154150168875,{"$f":"AS4/(1+B5)^A5","v":3.4080121018878309},{"$f":"AT4/(1+B5)^A5","v":3.112029042226391},{"$f":"AU4/(1+B5)^A5","v":3.7322735203146387},{"$f":"AV4+AS5","v":10.787342547275648},9.8504706825924142,11.813723584331772,{"$f":"AY4/(1+B5)^A5","v":2.7315095609807103},{"$f":"AZ4/(1+B5)^A5","v":2.4945232874625844},{"$f":"BA4/(1+B5)^A5","v":2.9911376129596658},{"$f":"BB4+AY5","v":8.6460166292059899},7.8958866311269738,9.4678143951316045,{"$f":"BE4/(1+B5)^A5","v":226952.03427959769},{"$f":"BF4/(1+B5)^A5","v":207187.86795461123},{"$f":"BG4/(1+B5)^A5","v":248604.47821978159},{"$f":"BH4+BE5","v":718368.73296867311},655809.4385956109,786904.97133445297,{"$f":"BK4/(1+B5)^A5","v":85499.21844113215},{"$f":"BL4/(1+B5)^A5","v":78073.681349039674},{"$f":"BM4/(1+B5)^A5","v":93634.194790173744},{"$f":"BN4+BK5","v":270629.71881406655},247125.74939871993,296379.26836598467,{"$f":"BQ4/(1+B5)^A5","v":68527.319048826961},{"$f":"BR4/(1+B5)^A5","v":62581.876203758373},{"$f":"BS4/(1+B5)^A5","v":75040.792260174421},{"$f":"BT4+BQ5","v":216908.75569856603},198089.71203100492,237525.77952438727]
[4,0.02,166.08609817008974,151.60300570134103,181.95291200901332,735.13201439663521,671.02679994129699,805.36187076618467,62.40825541839245,56.966855130289339,3.1484763921720793,276.23206894606147,252.14728642058427,13.935818939447728,49.971323638563128,45.614529778559657,54.744367604166776,221.18359220446038,201.89950592690082,242.31008902687665,4166719.8246196839,3803372.204462254,4564781.8448887523,18442778.606082585,16834525.592281226,20204684.858558409,1565680.1980225851,1429167.9269539304,1715234.9147689419,6930029.969724129,6325797.9363014046,7591990.6117983069,1253666.0633333169,1144364.0835272369,1373410.8049726484,5548989.7629788052,5065196.2036280669,6079005.1833216716,8.3574228526629764,7.629614900499921,9.1547659140552451,36.991711916494644,33.770280792141385,40.520920064224121,3.1484763921720793,2.8750337963225254,3.4480438204225554,13.935818939447728,12.725504478914939,15.261767404754327,2.5234926140597214,2.3045539292389323,2.7633488023486534,11.169509243265711,10.200440560365905,12.231163197480258,209668.59879661899,191409.56413805299,229672.1100930534,928037.3317652921,847219.00273366389,1016577.0814275064,78988.061885681731,72128.013407361883,86503.522576577685,349617.78069974831,319253.7628060818,382882.79094256234,63308.650261118411,57815.980082999726,69326.092694967985,280217.40595968446,255905.69211400463,306851.87221935525]
[5,0.02,150.4292961970863,137.31151312652497,164.80035834483505,885.56131059372149,808.3383130678219,970.16222911101977,56.525079720172833,51.596635830620464,2.8516720724123892,332.75714866623429,303.74392225120471,16.787491011860116,45.260567427428597,41.314484996345655,49.583660403748588,266.44415963188897,243.21399092324646,291.89374943062523,3773926.5210871515,3444831.3868321897,4134463.557067987,22216705.127169736,20279356.979113415,24339148.415626395,1418084.7936896591,1294441.4238629255,1553541.1084022205,8348114.7634137878,7620239.3601643303,9145531.7202005275,1135483.9787991678,1036485.8081133938,1243940.4806170336,6684473.7417779732,6101682.0117414612,7322945.6639387049,7.5695753684334832,6.9103772825201863,8.2917535451405673,44.561287284928127,40.680658074661572,48.812673609364687,2.8516720724123892,2.6040066886315785,3.1229995218003581,16.787491011860116,15.329511167546517,18.384766926554686,2.2856050089321229,2.0873054966262927,2.5028501485937742,13.455114252197834,12.287746056992198,14.734013346074033,189903.30978396544,173365.53953594997,208021.10626992685,1117940.6415492576,1020584.5422696138,1224598.1876974332,71541.92125861402,65328.563994872908,78348.905556424113,421159.70195836236,384582.3268009547,461231.69649898645,57340.595070241696,52365.714461685631,62790.77807895717,337558.00102992618,308271.40657569026,369642.65029831242]
[9,0.02,83.047635280147944,75.805689118937508,90.981480335641152,1317.7222063895024,1202.8137777278935,1443.6090396076916,31.205851010776218,28.485000611383427,1.5743251360958959,495.14525859126735,451.97334912690872,24.979918873218541,24.987041695395757,22.808524459679784,27.373695477975552,396.47100851135434,361.90433447155266,434.34019861724863,2083474.9694414507,1901791.1261143503,2282516.9714055727,33058632.246762738,30175842.940520555,36216844.580052912,782883.33270114521,714623.42760442849,857664.82078245189,12422060.532277714,11338976.198225822,13608623.2458237,626867.64959810418,572213.64150022389,686743.32697234477,9946549.5863441508,9079350.9009652734,10896600.836238205,4.1789422028515189,3.8150181295475076,4.5776357508680903,66.307546522424005,60.533139686940636,72.633642864522272,1.5743251360958959,1.4375962875024728,1.724117122284164,24.979918873218541,22.810433379286714,27.356678017216151,1.2618159891380969,1.1523406010951343,1.38175070651767,20.021316003227245,18.284262932532478,21.924327929755766,104840.08905266144,95710.067530093977,114842.39706502328,1663504.4814764154,1518637.8388017965,1822211.750365834,39496.212068573914,36065.998400430559,43254.149941138232,626688.95430271188,572261.53192126087,686316.39785610873,31656.073295065493,28909.586534931019,34664.960673790258,502288.96472833079,458710.2814681094,550031.17559436976]
[16,0.02,13.699718405141843,12.505071227301039,15.008502728303251,1575.0626385670553,1437.7135281371363,1725.5341466952887,5.1477850031286714,4.6989476079583197,0.25970409596727007,591.84310144364679,540.24006910254104,29.858293911161951,4.121916702982733,3.7625437651576004,4.5156242979264469,473.89857266824458,432.58130825878061,519.16330767792124,343694.5590229517,313723.59737005358,376528.96024949691,39514714.316511229,36068939.699444063,43289699.838275068,129146.13602066619,117885.83372509603,141482.25281888008,14847987.947336517,13553386.049675118,16266276.710598504,103409.44986352966,94393.605906895231,113286.67173236597,11889029.842663564,10852474.305440573,13024618.376556529,0.68936738797322883,0.62933368191647188,0.75513674214386561,79.256871194933908,72.354769657633369,86.818402713565291,0.25970409596727007,0.23714900794735935,0.28441410755524249,29.858293911161951,27.265125540896843,32.699214789956571,0.20815190790182189,0.19009260996488547,0.22793659953762563,23.931316220307064,21.855030809320539,26.205970902218532,17294.648941494786,15788.540748647083,18944.651409459184,1988373.3803358914,1815215.4602939866,2178074.8883507373,6515.3809808546248,5949.5254791957332,7135.2985795253198,749076.21131269843,684019.5559031954,820348.40974634967,5222.0546496234365,4768.9882246690468,5718.407250901756,600381.91530200944,548292.66955028882,657447.7917462748]
[19,0.02,4.7022137302333196,4.2921698011318918,5.1514334464556537,{"$f":"F20+C21","v":1596.3989157963701},1457.1892325704393,1748.9087567082815,1.7668965599260573,1.6128401552761591,8.9139362557757992E-2,{"$f":"L20+I21","v":599.86038798162701},547.55832528011285,30.262763435664482,1.4147833365953617,1.2914342054277181,1.5499173009509088,{"$f":"R20+O21","v":480.31814677116739},438.44118613997142,526.19605163912763,117967.77325274349,107680.71017415792,129237.66710789768,{"$f":"X20+U21","v":40049992.646813884},36557540.519469179,43876115.26983121,44327.38805602253,40462.465690834717,48561.566896118384,{"$f":"AD20+AA21","v":15049123.304994492},13736984.336543813,16486624.638920786,35493.673709501971,32399.126508691203,38883.875384798528,{"$f":"AJ20+AG21","v":12050082.254484752},10999485.220902041,13201053.815810591,0.23661455666754158,0.21600892751892176,0.25918885717970924,{"$f":"AP20+AM21","v":80.330508861612159},73.33490935905057,87.994471184459996,8.9139362557757992E-2,8.139768193065558E-2,9.762068694173795E-2,{"$f":"AV20+AS21","v":30.262763435664482},27.634467218483646,33.142168292157699,7.1444881592810705E-2,6.5246310483088862E-2,7.8235667060590208E-2,{"$f":"BB20+AY21","v":24.255497103553338},22.151085699319779,26.560964949148488,5936.1173206114481,5419.1692772876313,6502.4548196996793,{"$f":"BH20+BE21","v":2015308.4904955947},1839804.9206388819,2207579.7527962169,2236.3024552663019,2042.0814187061746,2449.0794597183458,{"$f":"BN20+BK21","v":759223.42534667056},693285.49270955694,831461.09864290024,1792.3884526175291,1636.8804997439388,1962.7537074166312,{"$f":"BT20+BQ21","v":608514.87120781699},555720.00870104739,666353.77935909829]
[25,0.02,0.32454817953221005,0.29624682652001932,0.35555345693432849,1604.7151177148128,1464.7802424186204,1758.0194358836447,0.12195172207054754,0.11131870355143374,6.1524251134681025E-3,602.98527115460377,550.41074866257429,30.420412785617522,9.7648763469062302E-2,8.9135170029031222E-2,0.1069757495740489,482.82029247805582,440.72518006982358,528.93719144498573,8142.1705284218797,7432.1543984825239,8920.0219286452466,40258627.106777102,36747981.57125973,44104681.344620064,3059.4894069789766,2792.7313245910914,3351.7336802520945,15127519.467044901,13808545.106450871,16572509.24964945,2449.783835486684,2236.197274322481,2683.7765557431385,12112855.359734667,11056785.397687934,13269822.735647736,1.6331206538640508E-2,1.4908999932993815E-2,1.7889291422858122E-2,80.748978659664587,73.716936625459923,88.452865250526813,6.1524251134681025E-3,5.6180920316068507E-3,6.7378086257369628E-3,30.420412785617522,27.778424851518519,33.314817472012024,4.9311468146919996E-3,4.5033196071734352E-3,5.3998488319974237E-3,24.381852496024099,22.266478474625174,26.699330332311881,409.71256953019702,374.0326630013293,448.80135087336026,2025806.9393288251,1849389.1098156481,2219079.810077426,154.35025551339135,140.94506224513034,169.03618716239811,763178.48648077599,696897.06002362224,835792.47115588817,123.71118002811617,112.97797522217466,135.46984019813067,611684.83861963695,558614.94915530784,669825.04993153119]
[36,0.02,3.7898376556443753E-4,3.4593550336007667E-4,4.1518947406405526E-4,1605.1675244187654,1465.1931982100707,1758.5150626585732,1.4240635370064343E-4,1.2998988782029732E-4,7.1843546933959786E-6,603.15526679809454,550.56592231917784,30.428989011097848,1.1402712575851472E-4,1.0408557037823732E-4,1.2491850194965492E-4,482.95641080504731,440.84943080060015,529.08631120383757,9.5078347109411627,8.6787295009727892,10.416153017120303,40269976.954855405,36758341.686295755,44117115.485294454,3.5726492683848972,3.2611485762416659,3.9139108810962289,15131784.268407783,13812438.058108786,16577181.427410534,2.8606794348063556,2.6112685789493275,3.1339191194820661,12116270.256814068,11059902.563958043,13273563.808876,1.9070395523849443E-5,1.7409646061025518E-5,2.0889813760429687E-5,80.771743684359436,73.737719153122342,88.477802180939804,7.1843546933959786E-6,6.5603993727366287E-6,7.8679229947149236E-6,30.428989011097848,27.78625623884038,33.324209697833858,5.7582346974698781E-6,5.258649192630492E-6,6.3055508330959892E-6,24.388726310199715,22.272755915414589,26.706857497663563,0.47843254774511901,0.4367681472521393,0.52407758438069407,2026378.0616608509,1849910.4958375415,2219705.4205497163,0.18023900529841869,0.16458539531592797,0.19738816843710813,763393.64433638821,697093.53159570321,836028.1005912252,0.14446092077007758,0.13192746462870267,0.15819182912287702,611857.28687455959,558772.4357678137,670013.88927112415]
[39,0.02,3.964615054447945E-5,3.6188914383885266E-5,4.3433692650953469E-5,1605.1678320324536,1465.1934789991328,1758.5153996597248,1.4897376221109259E-5,1.3598468140470392E-5,7.515678338229117E-7,603.15538238653824,550.56602782941991,30.428994842497623,1.1928575851378304E-5,1.0888572460558276E-5,1.3067941648399719E-5,482.95650335862854,440.84951528481582,529.08641259773515,0.99463111761685485,0.90789698027811594,1.0896518746549604,40269984.672178328,36758348.730650246,44117123.939881533,0.37374105069133645,0.3411544217706306,0.40944102124932302,15131787.168257112,13812440.705119114,16577184.604255216,0.29926064870592867,0.27316934549665195,0.32784472712217794,12116272.578771448,11059904.683473526,13273566.352616673,1.9949872278968375E-6,1.8212533395290367E-6,2.1853197325185087E-6,80.771759163425386,73.73773328419054,88.477819136791837,7.515678338229117E-7,6.8629478303920071E-7,8.2307710214516414E-7,30.428994842497623,27.786261563787857,33.32421608407261,6.0237894186926618E-7,5.50116433724087E-7,6.5963463427640206E-7,24.388730984045864,22.272760183756979,26.706862615755483,5.0049660531057139E-2,4.5691075165718312E-2,5.4824667163246507E-2,2026378.4499951645,1849910.8503536789,2219705.8459332106,1.8855115673374036E-2,1.7217564320729423E-2,2.0649119441571641E-2,763393.79063285317,697093.66518643987,836028.26080732944,1.5112308053920621E-2,1.380116141869861E-2,1.6548722246641442E-2,611857.40413065522,558772.54285074887,670014.01767232863]
[44,0.02,6.1967639873774368E-7,5.656391813998496E-7,6.7887635687678696E-7,1605.1678635313178,1465.193507751223,1758.5154341677912,2.3284864534278815E-7,2.1254648055131318E-7,1.1747139186892879E-8,603.15539422250265,550.56603863340206,30.428995439618227,1.8644576646499684E-7,1.7019032811732263E-7,2.042542569299432E-7,482.95651283588137,440.84952393578607,529.08642298021402,1.5546261631272894E-2,1.4190591606931058E-2,1.7031452998355227E-2,40269985.462412685,36758349.45197434,44117124.805609882,5.8416392303468397E-3,5.3323044127349456E-3,6.3996361326084409E-3,15131787.465194352,13812440.976166282,16577184.929556083,4.6774972734353725E-3,4.2696855542885184E-3,5.1242715133290109E-3,12116272.816534014,11059904.900506554,13273566.61308929,3.1182005918177308E-8,2.8466514280176278E-8,3.415693688642778E-8,80.771760748442631,73.737734731176204,88.477820873028236,1.1747139186892879E-8,1.0726909770195874E-8,1.2864841795134491E-8,30.428995439618227,27.786262109049023,33.324216738007323,9.4152902172485225E-9,8.5984179007275876E-9,1.0310206893667953E-8,24.388731462635903,22.272760620824453,26.706863139835164,7.8228511393903092E-4,7.1415964789273687E-4,8.5691931860069838E-4,2026378.4897596168,1849910.8866552357,2219705.8894914053,2.9470881832907147E-4,2.6911359884322324E-4,3.2274941695292531E-4,763393.80561324139,697093.67886579363,836028.27721305366,2.3620806819472993E-4,2.1571461261396809E-4,2.5865947802435253E-4,611857.4161373832,558772.55381577078,670014.03082028753]
[50,0.02,2.1933907296306781E-9,2.0021219774151584E-9,2.4029333871228757E-9,1605.1678639517095,1465.1935081349557,1758.5154346283443,8.2418510877978551E-10,7.5232408561388366E-10,4.1579873373742423E-11,603.15539438046846,550.56603877759483,30.42899544758755,6.599386656910318E-10,6.0240133193021979E-10,7.2297314299901917E-10,482.95651296236713,440.84952405124403,529.08642311878123,5.5027149996200323E-5,5.0228655056121102E-5,6.0284095367883865E-5,40269985.472959347,36758349.461601324,44117124.817164101,2.0676916790423539E-5,1.8874088298804862E-5,2.2651988352090691E-5,15131787.469157351,13812440.979783745,16577184.933897628,1.6556349698526967E-5,1.5112869769271146E-5,1.813774036955562E-5,12116272.819707254,11059904.903403133,13273566.616565622,1.1037103051130488E-10,1.007593457717965E-10,1.209010200676981E-10,80.771760769596682,73.73773475048803,88.47782089620047,4.1579873373742423E-11,3.7968695427901728E-11,4.5536064935007154E-11,30.42899544758755,27.786262116326213,33.324216746734898,3.3326120409558007E-11,3.0434740053619606E-11,3.6493744585415964E-11,24.388731469023284,22.272760626657664,26.706863146829658,2.7689563784211918E-6,2.5278212214552569E-6,3.0331297000963665E-6,2026378.4902903233,1849910.8871397253,2219705.8900727439,1.0431437946968962E-6,9.5254761053129369E-7,1.1423955803065094E-6,763393.80581317341,697093.67904836161,836028.27743200853,8.3607603597237828E-7,7.6353792482194098E-7,9.1554447189755256E-7,611857.41629762808,558772.55396211264,670014.03099576337]

{"sheet":"Montour NPV 3%","index":280,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU48","v":198.48826167454982},{"$f":"'WTP Values '!CV48","v":181.17962549447847},{"$f":"'WTP Values '!CW48","v":217.45057298116106},{"$f":"C3","v":198.48826167454982},{"$f":"D3","v":181.17962549447847},{"$f":"E3","v":217.45057298116106},{"$f":"'WTP Values '!CC48","v":74.583642271203871},{"$f":"'WTP Values '!CD48","v":68.080665223992554},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"I3","v":74.583642271203871},{"$f":"J3","v":68.080665223992554},{"$f":"K3","v":3.7627207387676362},{"$f":"'WTP Values '!CI48","v":59.720357524667207},{"$f":"'WTP Values '!CJ48","v":54.51358555955774},{"$f":"'WTP Values '!CK48","v":65.424586897667695},{"$f":"O3","v":59.720357524667207},{"$f":"P3","v":54.51358555955774},{"$f":"Q3","v":65.424586897667695},{"$f":"'WTP Values '!BH48","v":4979615.8979342422},{"$f":"'WTP Values '!BI48","v":4545381.8572574956},{"$f":"'WTP Values '!BJ48","v":5455336.8602085905},{"$f":"U3","v":4979615.8979342422},{"$f":"V3","v":4545381.8572574956},{"$f":"W3","v":5455336.8602085905},{"$f":"'WTP Values '!AV48","v":1871132.7694958993},{"$f":"'WTP Values '!AW48","v":1707987.9688159958},{"$f":"'WTP Values '!AX48","v":2049864.5000818851},{"$f":"AA3","v":1871132.7694958993},{"$f":"AB3","v":1707987.9688159958},{"$f":"AC3","v":2049864.5000818851},{"$f":"'WTP Values '!BB48","v":1498246.9958236343},{"$f":"'WTP Values '!BC48","v":1367621.012021682},{"$f":"'WTP Values '!BD48","v":1641353.0466883981},{"$f":"AG3","v":1498246.9958236343},{"$f":"AH3","v":1367621.012021682},{"$f":"AI3","v":1641353.0466883981},{"$f":"'WTP Values '!CX48","v":9.9878939440517982},{"$f":"'WTP Values '!CY48","v":9.1180960690375059},{"$f":"'WTP Values '!CZ48","v":10.94079271136426},{"$f":"AM3","v":9.9878939440517982},{"$f":"AN3","v":9.1180960690375059},{"$f":"AO3","v":10.94079271136426},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"'WTP Values '!CG48","v":3.4359315245230402},{"$f":"'WTP Values '!CH48","v":4.1207315460710774},{"$f":"AS3","v":3.7627207387676362},{"$f":"AT3","v":3.4359315245230402},{"$f":"AU3","v":4.1207315460710774},{"$f":"'WTP Values '!CL48","v":3.0158072700360621},{"$f":"'WTP Values '!CM48","v":2.7541552748227947},{"$f":"'WTP Values '!CN48","v":3.3024576181982384},{"$f":"AY3","v":3.0158072700360621},{"$f":"AZ3","v":2.7541552748227947},{"$f":"BA3","v":3.3024576181982384},{"$f":"'WTP Values '!BK48","v":250573.38429529211},{"$f":"'WTP Values '!BL48","v":228752.14766462267},{"$f":"'WTP Values '!BM48","v":274479.43199201336},{"$f":"BE3","v":250573.38429529211},{"$f":"BF3","v":228752.14766462267},{"$f":"BG3","v":274479.43199201336},{"$f":"'WTP Values '!AY48","v":94398.045769457429},{"$f":"'WTP Values '!AZ48","v":86199.652812628585},{"$f":"'WTP Values '!BA48","v":103379.71699092026},{"$f":"BK3","v":94398.045769457429},{"$f":"BL3","v":86199.652812628585},{"$f":"BM3","v":103379.71699092026},{"$f":"'WTP Values '!BE48","v":75659.697456571521},{"$f":"'WTP Values '!BF48","v":69095.448144808513},{"$f":"'WTP Values '!BG48","v":82851.098191377707},{"$f":"BQ3","v":75659.697456571521},{"$f":"BR3","v":69095.448144808513},{"$f":"BS3","v":82851.098191377707}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":187.09422346550082},{"$f":"D3/(1+B4)^A4","v":170.77917380948108},{"$f":"E3/(1+B4)^A4","v":204.96802053083331},{"$f":"F3+C4","v":385.58248514005061},{"$f":"G3+D4","v":351.95879930395955},{"$f":"H3+E4","v":422.41859351199435},{"$f":"I3/(1+B4)^A4","v":70.302236093132123},{"$f":"J3/(1+B4)^A4","v":64.172556531240033},{"$f":"K3/(1+B4)^A4","v":3.5467251755751121},{"$f":"L3+I4","v":144.88587836433601},{"$f":"M3+J4","v":132.25322175523257},{"$f":"N3+K4","v":7.3094459143427484},{"$f":"O3/(1+B4)^A4","v":56.292164694756536},{"$f":"P3/(1+B4)^A4","v":51.384282740652033},{"$f":"Q3/(1+B4)^A4","v":61.668947966507396},{"$f":"R3+O4","v":116.01252221942374},{"$f":"S3+P4","v":105.89786830020978},{"$f":"T3+Q4","v":127.0935348641751},{"$f":"U3/(1+B4)^A4","v":4693765.5744502237},{"$f":"V3/(1+B4)^A4","v":4284458.3441017019},{"$f":"W3/(1+B4)^A4","v":5142178.2073791977},{"$f":"X3+U4","v":9673381.4723844659},{"$f":"Y3+V4","v":8829840.2013591975},{"$f":"Z3+W4","v":10597515.067587789},{"$f":"AA3/(1+B4)^A4","v":1763722.093972947},{"$f":"AB3/(1+B4)^A4","v":1609942.4722556281},{"$f":"AC3/(1+B4)^A4","v":1932193.8920556935},{"$f":"AD3+AA4","v":3634854.8634688463},{"$f":"AE3+AB4","v":3317930.4410716239},{"$f":"AF3+AC4","v":3982058.3921375787},{"$f":"AG3/(1+B4)^A4","v":1412241.4891352949},{"$f":"AH3/(1+B4)^A4","v":1289113.9711770026},{"$f":"AI3/(1+B4)^A4","v":1547132.6672527082},{"$f":"AJ3+AG4","v":2910488.484958929},{"$f":"AK3+AH4","v":2656734.9831986846},{"$f":"AL3+AI4","v":3188485.7139411066},{"$f":"AM3/(1+B4)^A4","v":9.4145479725250247},{"$f":"AN3/(1+B4)^A4","v":8.5946800537633194},{"$f":"AO3/(1+B4)^A4","v":10.312746452412348},{"$f":"AP3+AM4","v":19.402441916576823},{"$f":"AQ3+AN4","v":17.712776122800825},{"$f":"AR3+AO4","v":21.253539163776608},{"$f":"AS3/(1+B4)^A4","v":3.5467251755751121},{"$f":"AT3/(1+B4)^A4","v":3.2386949990791218},{"$f":"AU3/(1+B4)^A4","v":3.8841846979650088},{"$f":"AV3+AS4","v":7.3094459143427484},{"$f":"AW3+AT4","v":6.6746265236021625},{"$f":"AX3+AU4","v":8.0049162440360853},{"$f":"AY3/(1+B4)^A4","v":2.842687595471828},{"$f":"AZ3/(1+B4)^A4","v":2.5960554951671173},{"$f":"BA3/(1+B4)^A4","v":3.1128830410012616},{"$f":"BB3+AY4","v":5.8584948655078897},{"$f":"BC3+AZ4","v":5.3502107699899124},{"$f":"BD3+BA4","v":6.4153406591994999},{"$f":"BE3/(1+B4)^A4","v":236189.44697454249},{"$f":"BF3/(1+B4)^A4","v":215620.83859423382},{"$f":"BG3/(1+B4)^A4","v":258723.18973702836},{"$f":"BH3+BE4","v":486762.8312698346},{"$f":"BI3+BF4","v":444372.98625885649},{"$f":"BJ3+BG4","v":533202.62172904168},{"$f":"BK3/(1+B4)^A4","v":88979.21177251148},{"$f":"BL3/(1+B4)^A4","v":81251.440109933625},{"$f":"BM3/(1+B4)^A4","v":97445.298323046722},{"$f":"BN3+BK4","v":183377.25754196889},{"$f":"BO3+BL4","v":167451.09292256221},{"$f":"BP3+BM4","v":200825.01531396699},{"$f":"BQ3/(1+B4)^A4","v":71316.521308861833},{"$f":"BR3/(1+B4)^A4","v":65129.086761059967},{"$f":"BS3/(1+B4)^A4","v":78095.106222431627},{"$f":"BT3+BQ4","v":146976.21876543335},{"$f":"BU3+BR4","v":134224.53490586847},{"$f":"BV3+BS4","v":160946.20441380935}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":171.21771811760925},{"$f":"D4/(1+B5)^A5","v":156.28713650297016},{"$f":"E4/(1+B5)^A5","v":187.57477442291929},{"$f":"F4+C5","v":556.80020325765986},508.24593580692971,609.99336793491364,{"$f":"I4/(1+B5)^A5","v":64.336504994506512},{"$f":"J4/(1+B5)^A5","v":58.726979868933441},{"$f":"K4/(1+B5)^A5","v":3.2457559624454344},{"$f":"L4+I5","v":209.22238335884254},190.980201624166,10.555201876788182,{"$f":"O4/(1+B5)^A5","v":51.515305007340842},{"$f":"P4/(1+B5)^A5","v":47.023897771952221},{"$f":"Q4/(1+B5)^A5","v":56.435823372633237},{"$f":"R4+O5","v":167.5278272267646},152.921766072162,183.52935823680832,{"$f":"U4/(1+B5)^A5","v":4295460.4164171135},{"$f":"V4/(1+B5)^A5","v":3920886.3184507219},{"$f":"W4/(1+B5)^A5","v":4705821.4973906549},{"$f":"X4+U5","v":13968841.888801578},12750726.51980992,15303336.564978443,{"$f":"AA4/(1+B5)^A5","v":1614055.5637162318},{"$f":"AB4/(1+B5)^A5","v":1473325.4255231435},{"$f":"AC4/(1+B5)^A5","v":1768231.124567887},{"$f":"AD4+AA5","v":5248910.4271850782},4791255.8665947672,5750289.5167054655,{"$f":"AG4/(1+B5)^A5","v":1292401.0197746509},{"$f":"AH4/(1+B5)^A5","v":1179721.8986782634},{"$f":"AI4/(1+B5)^A5","v":1415845.5563491231},{"$f":"AJ4+AG5","v":4202889.5047335802},3836456.8818769483,4604331.2702902295,{"$f":"AM4/(1+B5)^A5","v":8.6156450536364755},{"$f":"AN4/(1+B5)^A5","v":7.8653497660104668},{"$f":"AO4/(1+B5)^A5","v":9.4376239009490455},{"$f":"AP4+AM5","v":28.018086970213297},25.578125888811293,30.691163064725654,{"$f":"AS4/(1+B5)^A5","v":3.2457559624454344},{"$f":"AT4/(1+B5)^A5","v":2.9638647155960474},{"$f":"AU4/(1+B5)^A5","v":3.5545792297298489},{"$f":"AV4+AS5","v":10.555201876788182},9.6384912391982098,11.559495473765935,{"$f":"AY4/(1+B5)^A5","v":2.6014618431427321},{"$f":"AZ4/(1+B5)^A5","v":2.3757585336201239},{"$f":"BA4/(1+B5)^A5","v":2.8487289515142038},{"$f":"BB4+AY5","v":8.4599567086506227},7.7259693036100359,9.2640696107137046,{"$f":"BE4/(1+B5)^A5","v":216146.8024259879},{"$f":"BF4/(1+B5)^A5","v":197323.61202224693},{"$f":"BG4/(1+B5)^A5","v":236768.36916908648},{"$f":"BH4+BE5","v":702909.63369582244},641696.59828110342,769970.99089812813,{"$f":"BK4/(1+B5)^A5","v":81428.583509432341},{"$f":"BL4/(1+B5)^A5","v":74356.57772703853},{"$f":"BM4/(1+B5)^A5","v":89176.252003516638},{"$f":"BN4+BK5","v":264805.84105140122},241807.67064960074,290001.26731748361,{"$f":"BQ4/(1+B5)^A5","v":65264.719649886778},{"$f":"BR4/(1+B5)^A5","v":59602.340530672314},{"$f":"BS4/(1+B5)^A5","v":71468.085095757342},{"$f":"BT4+BQ5","v":212240.93841532012},193826.87543654078,232414.28950956668]
[4,0.03,152.12472492117521,138.85909653872028,166.65775759047085,708.9249281788351,647.10503234564999,776.65112552538449,57.162151395782068,52.178160976752771,2.8838121333278899,266.38453475462461,243.15836260091876,13.439014010116072,45.770681268448577,41.780124112890974,50.142498105042144,213.29850849521318,194.70189018505297,233.67185634185046,3816460.944821137,3483656.7102932958,4181061.4502348099,17785302.833622716,16234383.230103217,19484398.015213251,1434067.4629781281,1309030.5579421842,1571050.4518999609,6682977.8901632065,6100286.4245369509,7321339.9686054261,1148281.5667828056,1048167.6271181419,1257960.4386651786,5351171.0715163853,4884624.5089950897,5862291.7089554081,7.6548890395948801,6.9882613944269947,8.3852065990927667,35.672976009808174,32.566387283238285,39.076369663818419,2.8838121333278899,2.6333554115814053,3.1581976064050972,13.439014010116072,12.271846650779615,14.717693080171031,2.3113651532791932,2.1108306860966501,2.5310587764428107,10.771321861929817,9.8367999897066856,11.795128387156515,192043.63440388168,175319.47352970694,210365.62936285368,894953.26809970406,817016.07181081036,980336.62026098184,72348.2417782517,66064.85623780993,79231.944886790036,337154.08282965294,307872.52688741067,369233.21220427367,57986.858094772964,52955.907586962661,63498.467946916688,270227.79651009309,246782.78302350343,295912.75745648338]
[5,0.03,131.2241240390303,119.78107646594879,143.76044568330676,840.14905221786535,766.88610881159877,920.41157120869127,49.308573928299118,45.009340011557939,2.4876016787222741,315.69310868292371,288.16770261247672,15.926615688838346,39.482191729411454,36.039902072440384,43.253359336375652,252.78070022462464,230.74179225749336,276.9252156782261,3292112.7362617995,3005032.8800778361,3606620.3350225394,21077415.569884516,19239416.110181052,23091018.35023579,1237039.1909644452,1129181.2583082316,1355201.9205196169,7920017.081127652,7229467.6828451827,8676541.8891250435,990517.76645325928,904158.60265921417,1085127.7248003394,6341688.8379696449,5788783.111654304,6947419.433755748,6.6031745290406008,6.0281356664054533,7.2331528712534823,42.276150538848775,38.594522949643739,46.309522535071899,2.4876016787222741,2.2715555104356961,2.7242889981060778,15.926615688838346,14.543402161215312,17.44198207827711,1.9938038851380819,1.8208210921746224,2.1833135343522025,12.765125747067898,11.657621081881308,13.978441921508718,165658.52602184922,151232.11794033213,181463.23982090084,1060611.7941215532,968248.18975114252,1161799.8600818827,62408.228892669293,56988.125329811788,68346.171663187037,399562.31172232225,364860.65221722244,437579.38386746071,50019.973171389131,45680.231069549991,54774.336245946615,320247.76968148223,292463.01409305341,350687.09370243002]
[9,0.03,54.062601633153506,49.348217544533291,59.227400163628083,1164.0064677936002,1062.5024075921772,1275.2082729734045,20.314479589070483,18.543252139311399,1.0248589545831197,437.38527035736041,399.24947694062627,22.06594606389374,16.266140229185964,14.847962468095329,17.8198113511705,350.2216293860165,319.68724819600311,383.67327951350683,1356306.8581735441,1238033.7585020205,1485879.8246301105,29202256.412659682,26655752.011746328,31992055.024832916,509643.76767962083,465207.72751650255,558325.2477246105,10972994.712226067,10016254.995850913,12021141.784737339,408080.2048440121,372501.37279800005,447058.25500136055,8786258.5866691265,8020220.8939380497,9625483.8757701572,2.7204204767374116,2.4835120791246439,2.9799632125108997,58.57259795833815,53.47179076879349,64.160738631981189,1.0248589545831197,0.93585079380490421,1.1223709963145594,22.06594606389374,20.149536721715137,24.165450043249947,0.82142080174826382,0.75015418142323698,0.89949626802498539,17.685777175563043,16.151355884500898,19.366797788273882,68249.119321923179,62305.630204964873,74760.452145070798,1469452.3369592752,1341484.766690556,1609645.9882291518,25711.36398861781,23478.353085515526,28157.717788834321,553584.05023914611,505505.72889786004,606255.79669496638,20607.566657953204,18819.650372281747,22566.301294602225,443695.64450696378,405200.52852055809,485868.60172463179]
[16,0.03,3.6703670130759822,3.3503025077964095,4.0210106296016832,1286.2947384927691,1174.1268578277839,1409.1791904879651,1.3791714331003497,1.2589209344587213,6.9578754745880378E-2,483.33612185277872,441.19385565629,24.38415172696844,1.1043254065424057,1.0080438234194629,1.2098057767620243,387.01523715715075,353.27297287034179,423.98125301997811,92081.10230485264,84051.416894700349,100877.94758240094,32270189.05395072,29456153.820407376,35353078.518555626,34600.252610927251,31583.443003555145,37905.289607061626,12125796.337368917,11068543.394768737,13284059.716346048,27704.995270339226,25289.510858553698,30351.256182870307,9709325.9391350877,8862809.8063554503,10636718.615764219,0.18469221380182782,0.16860825295919327,0.20231284372138988,64.726121940262402,59.089433801910225,70.901341877046335,6.9578754745880378E-2,6.3535896885806839E-2,7.6198950047937059E-2,24.38415172696844,22.266408121715696,26.704225538250206,5.5767124102706497E-2,5.0928758125624467E-2,6.1067749808755949E-2,19.543810757515558,17.848186130046134,21.401436148142903,4633.5046531881399,4229.9949119166049,5075.5659022454556,1623830.1605655488,1482418.5645918874,1778752.2859901206,1745.5716039226036,1593.9701398606244,1911.6571421576234,611742.52105821972,558613.18416193477,669947.85943728476,1399.0694231542839,1277.6859018506113,1532.0499823680148,490309.45171918534,447770.11321805028,536913.01834591816]
[19,0.03,0.7438739649753644,0.67900643218041845,0.81493897193217002,{"$f":"F20+C21","v":1290.5636323632523},1178.0234942646425,1413.8559074398943,0.27951693077726403,0.25514573985926164,1.4101539161199687E-2,{"$f":"L20+I21","v":484.9401948122765},442.65806886477509,24.465076691309168,0.22381383547235054,0.20430042911908622,0.2451915617168384,{"$f":"R20+O21","v":388.2996449404086},354.44539842986848,425.38834186054788,18662.094124862087,17034.716289818545,20444.952392869629,{"$f":"X20+U21","v":32377285.824332573},29553911.504341692,35470406.63603469,7012.4396299185128,6401.0222658737785,7682.272092434122,{"$f":"AD20+AA21","v":12166038.854196729},11105277.150757253,13328146.222650731,5614.9765426589829,5125.4298678088162,6151.2947338237727,{"$f":"AJ20+AG21","v":9741548.7888037916},8892223.2784978803,10672019.252190748,3.7431605311236821E-2,3.4171865976752078E-2,4.1002781653256992E-2,{"$f":"AP20+AM21","v":64.940931918832874},59.285537007667614,71.136645882178641,1.4101539161199687E-2,1.2876832035143573E-2,1.5443255373967492E-2,{"$f":"AV20+AS21","v":24.465076691309168},22.340304819186333,26.792850253336749,1.1302333410736415E-2,1.0321740878558651E-2,1.2376612208132451E-2,{"$f":"BB20+AY21","v":19.608671828195522},17.907419842265991,21.472462217719613,939.07324957410447,857.29385528560567,1028.6658851134703,{"$f":"BH20+BE21","v":1629219.250959611},1487338.3448992313,1784655.5245742018,353.77532152298488,323.05022461412159,387.43590843753771,{"$f":"BN20+BK21","v":613772.7430752354},560467.08305965876,672171.25056616904,283.54966012114937,258.94883928956642,310.50085478221348,{"$f":"BT20+BQ21","v":491936.66743456374},449256.15139771503,538694.89976423536]
[25,0.03,1.3755425332951546E-2,1.255592038197075E-2,1.5069531543151275E-2,1291.4135432130975,1178.7992909197171,1414.7870133890449,5.1687173521791103E-3,4.7180548572781211E-3,2.6076012623724295E-4,485.25955599894064,442.94958482420964,24.481188360351144,4.1386775815219976E-3,3.7778433317405048E-3,4.5339861028439793E-3,388.55536273141877,354.67882124006468,425.66848470517692,345.09211825897916,314.9992862035071,378.06003344287086,32398608.141047988,29573374.465650242,35493765.951834708,129.67128071805686,118.36519085017724,142.05755965447005,12174050.894953595,11112590.618535424,13336923.578372598,103.82994191949973,94.777436992648049,113.7473273646473,9747964.162522899,8898079.3222094178,10679047.394565709,6.921705506500454E-4,6.3189273057352887E-4,7.5820734160708398E-4,64.983699281288153,59.324579965239153,71.183493480887236,2.6076012623724295E-4,2.3811332285334386E-4,2.8557061571760713E-4,24.481188360351144,22.355017202968533,26.81049489600105,2.0899831240182891E-4,1.9086558025429662E-4,2.2886345418675954E-4,19.621585273546003,17.919212914715125,21.486603076917941,17.364973873116483,15.852741418594826,19.021685717554945,1630292.1861357184,1488317.8432866188,1785830.8235331492,6.5418743617563058,5.9737179316659397,7.1643127206277466,614176.94795176981,560836.18307373661,672613.91423999681,5.2432890000518171,4.7883802789361845,5.7416599113208893,492260.63620340609,449552.01257639512,539049.66153543722]
[36,0.03,5.7674043324069029E-7,5.2644733154751459E-7,6.3183856119019865E-7,1291.4249416554974,1178.8096953915374,1414.7995007664342,2.1671509334235966E-7,1.9781961928297952E-7,1.093320668301681E-8,485.26383906003065,442.95349444352189,24.481404439404105,1.7352736419516842E-7,1.5839822812632371E-7,1.9010194493930713E-7,388.55879224936416,354.68195175246763,425.67224179579279,1.4469096590990322E-2,1.3207357853218539E-2,1.585138243282842E-2,32398894.101862535,29573635.490019377,35494079.231534213,5.4368853605023396E-3,4.9628411916871019E-3,5.9562199290172143E-3,12174158.347147072,11112688.701929964,13337041.294464394,4.3534041468391788E-3,3.9738487723558497E-3,4.7692224177978745E-3,9748050.2012736965,8898157.8595959563,10679141.651364585,2.9021475788324169E-8,2.649413437762604E-8,3.1790280569311271E-8,64.984272848877751,59.325103583572854,71.184121769907861,1.093320668301681E-8,9.9836666376168373E-9,1.1973466224649493E-8,24.481404439404105,22.355214515732733,26.810731534282716,8.7629262144625914E-9,8.0026531191950099E-9,9.5958361537854368E-9,19.621758460137318,17.919371075605824,21.486792724772279,7.2808236113230354E-4,6.6467715337822908E-4,7.9754533183576187E-4,1630306.5756329293,1488330.9796713954,1785846.5858657379,2.7428911591466718E-4,2.5046733085842192E-4,3.0038684536118446E-4,614182.36888033384,560841.13319909514,672619.85095252318,2.198417494406301E-4,2.0076823869482309E-4,2.4073755224734763E-4,492264.98105834186,449555.98047091498,539054.41936576203]
[39,0.03,1.9839776844198559E-8,1.8109702348140506E-8,2.1735143459833691E-8,1291.4249419313685,1178.8096956433517,1414.7995010686602,7.4549638674071248E-9,6.8049626413841935E-9,3.7610052682404899E-10,485.26383916369156,442.95349453814453,24.481404444633768,5.9693130281319412E-9,5.4488732147399613E-9,6.5394759026197606E-9,388.55879233236715,354.68195182823399,425.67224188672384,4.9773456299812122E-4,4.5433095619286357E-4,5.4528497052350818E-4,32398894.10878351,29573635.496336829,35494079.239116371,1.8702796971205356E-4,1.707209276155911E-4,2.0489299417187552E-4,12174158.349747688,11112688.704303829,13337041.29731342,1.4975639266451952E-4,1.3669974968311292E-4,1.6406047337064574E-4,9748050.20335605,8898157.8614967577,10679141.653645838,9.9833403407208956E-10,9.1139390172241761E-10,1.0935804669799924E-9,64.984272862759539,59.325103596245739,71.184121785114044,3.7610052682404899E-10,3.4343650412060914E-10,4.1188528540265839E-10,24.481404444633768,22.355214520508202,26.810731540009961,3.0144323265187302E-10,2.7528996216587246E-10,3.300951987271976E-10,19.62175846432887,17.919371079433716,21.486792729362239,2.5045914481660385E-5,2.2864785675530874E-5,2.7435429345301967E-5,1630306.5759811914,1488330.9799893291,1785846.586247226,9.4355008542785396E-6,8.6160353333842695E-6,1.0333258491019592E-5,614182.36901153403,560841.1333189006,672619.85109620669,7.5625203272684194E-6,6.9063946682680014E-6,8.2813325359707046E-6,492264.98116349831,449555.98056694807,539054.41948091355]
[44,0.03,3.9968660609987373E-11,3.6483300824644869E-11,4.3787013285358977E-11,1291.4249419399703,1178.8096956512034,1414.7995010780839,1.501856210460571E-11,1.370908777921363E-11,7.5768162262689525E-13,485.26383916692384,442.95349454109493,24.481404444796834,1.2025611395218262E-11,1.0977147875051611E-11,1.3174245606266974E-11,388.55879233495534,354.68195183059646,425.67224188955919,1.0027221565321951E-6,9.1528246185861534E-7,1.098515880180076E-6,32398894.108999316,29573635.496533811,35494079.239352793,3.7678132696245231E-7,3.4392961516021646E-7,4.127717065433872E-7,12174158.349828776,11112688.704377849,13337041.297402257,3.016950482653463E-7,2.7539149978656323E-7,3.3051164996256783E-7,9748050.2034209818,8898157.8615560271,10679141.653716967,2.011215876901099E-12,1.8360687131724138E-12,2.2030966818669617E-12,64.984272863192402,59.325103596640893,71.184121785588189,7.5768162262689525E-13,6.9187759429315565E-13,8.2977259834051604E-13,24.481404444796834,22.355214520657107,26.810731540188549,6.0727912181952146E-13,5.5459147315769601E-13,6.6500057286539795E-13,19.621758464459571,17.919371079553073,21.486792729505357,5.0456800166932018E-8,4.6062758959540657E-8,5.5270650108764291E-8,1630306.5759920508,1488330.9799992426,1785846.5862591213,1.9008496632369212E-8,1.735762426906503E-8,2.0817094106761664E-8,614182.36901562498,560841.13332263625,672619.85110068705,1.5235242346241838E-8,1.3913429909134694E-8,1.6683341356505557E-8,492264.9811667772,449555.98056994251,539054.41948450392]
[50,0.03,8.7722409865132795E-15,8.0072812531844461E-15,9.6102853274709438E-15,1291.4249419399844,1178.8096956512163,1414.7995010780994,3.2962437079914696E-15,3.0088429251611127E-15,1.6629443377131066E-16,485.26383916692913,442.95349454109976,24.4814044447971,2.6393569251268474E-15,2.4092422671897817E-15,2.8914568441858064E-15,388.55879233495961,354.68195183060033,425.67224188956385,2.2007543573823769E-10,2.0088434797704019E-10,2.4110004892291586E-10,32398894.10899967,29573635.496534135,35494079.23935318,8.2695205415689562E-11,7.5484977993740762E-11,9.0594301308864331E-11,12174158.349828908,11112688.704377972,13337041.297402404,6.6215420467706515E-11,6.0442370719858269E-11,7.2540030065387872E-11,9748050.2034210898,8898157.8615561258,10679141.653717084,4.4141760266215837E-16,4.0297665655879063E-16,4.8353121458104521E-16,64.984272863193112,59.32510359664154,71.184121785588985,1.6629443377131066E-16,1.5185189840442202E-16,1.8211681566405628E-16,24.4814044447971,22.355214520657348,26.810731540188844,1.3328439635897725E-16,1.2172061753775786E-16,1.459529839708206E-16,19.621758464459788,17.919371079553272,21.486792729505591,1.107415669470969E-11,1.0109761396302444E-11,1.2130690767110245E-11,1630306.5759920687,1488330.9799992586,1785846.5862591409,4.1719464877139779E-12,3.809616352356371E-12,4.5688938122136486E-12,614182.36901563173,560841.13332264242,672619.85110069439,3.3438002502332941E-12,3.0536915235381382E-12,3.6616260991983329E-12,492264.98116678256,449555.98056994739,539054.41948450985]

{"sheet":"Montour NPV 4%","index":281,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU48","v":198.48826167454982},{"$f":"'WTP Values '!CV48","v":181.17962549447847},{"$f":"'WTP Values '!CW48","v":217.45057298116106},{"$f":"C3","v":198.48826167454982},{"$f":"D3","v":181.17962549447847},{"$f":"E3","v":217.45057298116106},{"$f":"'WTP Values '!CC48","v":74.583642271203871},{"$f":"'WTP Values '!CD48","v":68.080665223992554},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"I3","v":74.583642271203871},{"$f":"J3","v":68.080665223992554},{"$f":"K3","v":3.7627207387676362},{"$f":"'WTP Values '!CI48","v":59.720357524667207},{"$f":"'WTP Values '!CJ48","v":54.51358555955774},{"$f":"'WTP Values '!CK48","v":65.424586897667695},{"$f":"O3","v":59.720357524667207},{"$f":"P3","v":54.51358555955774},{"$f":"Q3","v":65.424586897667695},{"$f":"'WTP Values '!BH48","v":4979615.8979342422},{"$f":"'WTP Values '!BI48","v":4545381.8572574956},{"$f":"'WTP Values '!BJ48","v":5455336.8602085905},{"$f":"U3","v":4979615.8979342422},{"$f":"V3","v":4545381.8572574956},{"$f":"W3","v":5455336.8602085905},{"$f":"'WTP Values '!AV48","v":1871132.7694958993},{"$f":"'WTP Values '!AW48","v":1707987.9688159958},{"$f":"'WTP Values '!AX48","v":2049864.5000818851},{"$f":"AA3","v":1871132.7694958993},{"$f":"AB3","v":1707987.9688159958},{"$f":"AC3","v":2049864.5000818851},{"$f":"'WTP Values '!BB48","v":1498246.9958236343},{"$f":"'WTP Values '!BC48","v":1367621.012021682},{"$f":"'WTP Values '!BD48","v":1641353.0466883981},{"$f":"AG3","v":1498246.9958236343},{"$f":"AH3","v":1367621.012021682},{"$f":"AI3","v":1641353.0466883981},{"$f":"'WTP Values '!CX48","v":9.9878939440517982},{"$f":"'WTP Values '!CY48","v":9.1180960690375059},{"$f":"'WTP Values '!CZ48","v":10.94079271136426},{"$f":"AM3","v":9.9878939440517982},{"$f":"AN3","v":9.1180960690375059},{"$f":"AO3","v":10.94079271136426},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"'WTP Values '!CG48","v":3.4359315245230402},{"$f":"'WTP Values '!CH48","v":4.1207315460710774},{"$f":"AS3","v":3.7627207387676362},{"$f":"AT3","v":3.4359315245230402},{"$f":"AU3","v":4.1207315460710774},{"$f":"'WTP Values '!CL48","v":3.0158072700360621},{"$f":"'WTP Values '!CM48","v":2.7541552748227947},{"$f":"'WTP Values '!CN48","v":3.3024576181982384},{"$f":"AY3","v":3.0158072700360621},{"$f":"AZ3","v":2.7541552748227947},{"$f":"BA3","v":3.3024576181982384},{"$f":"'WTP Values '!BK48","v":250573.38429529211},{"$f":"'WTP Values '!BL48","v":228752.14766462267},{"$f":"'WTP Values '!BM48","v":274479.43199201336},{"$f":"BE3","v":250573.38429529211},{"$f":"BF3","v":228752.14766462267},{"$f":"BG3","v":274479.43199201336},{"$f":"'WTP Values '!AY48","v":94398.045769457429},{"$f":"'WTP Values '!AZ48","v":86199.652812628585},{"$f":"'WTP Values '!BA48","v":103379.71699092026},{"$f":"BK3","v":94398.045769457429},{"$f":"BL3","v":86199.652812628585},{"$f":"BM3","v":103379.71699092026},{"$f":"'WTP Values '!BE48","v":75659.697456571521},{"$f":"'WTP Values '!BF48","v":69095.448144808513},{"$f":"'WTP Values '!BG48","v":82851.098191377707},{"$f":"BQ3","v":75659.697456571521},{"$f":"BR3","v":69095.448144808513},{"$f":"BS3","v":82851.098191377707}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":183.51355554229826},{"$f":"D3/(1+B4)^A4","v":167.51074842314947},{"$f":"E3/(1+B4)^A4","v":201.04527827400244},{"$f":"F3+C4","v":382.00181721684805},{"$f":"G3+D4","v":348.69037391762794},{"$f":"H3+E4","v":418.49585125516353},{"$f":"I3/(1+B4)^A4","v":68.956769851334926},{"$f":"J3/(1+B4)^A4","v":62.94440201922388},{"$f":"K3/(1+B4)^A4","v":3.4788468368783616},{"$f":"L3+I4","v":143.54041212253878},{"$f":"M3+J4","v":131.02506724321643},{"$f":"N3+K4","v":7.2415675756459983},{"$f":"O3/(1+B4)^A4","v":55.214827593072485},{"$f":"P3/(1+B4)^A4","v":50.400874222963878},{"$f":"Q3/(1+B4)^A4","v":60.488708300358439},{"$f":"R3+O4","v":114.93518511773969},{"$f":"S3+P4","v":104.91445978252162},{"$f":"T3+Q4","v":125.91329519802613},{"$f":"U3/(1+B4)^A4","v":4603934.8168770727},{"$f":"V3/(1+B4)^A4","v":4202461.036665584},{"$f":"W3/(1+B4)^A4","v":5043765.5882106042},{"$f":"X3+U4","v":9583550.7148113139},{"$f":"Y3+V4","v":8747842.8939230796},{"$f":"Z3+W4","v":10499102.448419195},{"$f":"AA3/(1+B4)^A4","v":1729967.4274185458},{"$f":"AB3/(1+B4)^A4","v":1579130.8883283983},{"$f":"AC3/(1+B4)^A4","v":1895214.9593952338},{"$f":"AD3+AA4","v":3601100.1969144451},{"$f":"AE3+AB4","v":3287118.857144394},{"$f":"AF3+AC4","v":3945079.4594771191},{"$f":"AG3/(1+B4)^A4","v":1385213.5686239221},{"$f":"AH3/(1+B4)^A4","v":1264442.5037182709},{"$f":"AI3/(1+B4)^A4","v":1517523.1570713739},{"$f":"AJ3+AG4","v":2883460.5644475566},{"$f":"AK3+AH4","v":2632063.5157399531},{"$f":"AL3+AI4","v":3158876.2037597718},{"$f":"AM3/(1+B4)^A4","v":9.2343694009354635},{"$f":"AN3/(1+B4)^A4","v":8.4301923715213611},{"$f":"AO3/(1+B4)^A4","v":10.115377876631156},{"$f":"AP3+AM4","v":19.222263344987262},{"$f":"AQ3+AN4","v":17.548288440558867},{"$f":"AR3+AO4","v":21.056170587995418},{"$f":"AS3/(1+B4)^A4","v":3.4788468368783616},{"$f":"AT3/(1+B4)^A4","v":3.1767118385013311},{"$f":"AU3/(1+B4)^A4","v":3.809847953098259},{"$f":"AV3+AS4","v":7.2415675756459983},{"$f":"AW3+AT4","v":6.6126433630243717},{"$f":"AX3+AU4","v":7.9305794991693368},{"$f":"AY3/(1+B4)^A4","v":2.7882833487759449},{"$f":"AZ3/(1+B4)^A4","v":2.5463713709530271},{"$f":"BA3/(1+B4)^A4","v":3.0533077091329863},{"$f":"BB3+AY4","v":5.8040906188120065},{"$f":"BC3+AZ4","v":5.3005266457758218},{"$f":"BD3+BA4","v":6.3557653273312251},{"$f":"BE3/(1+B4)^A4","v":231669.17926709697},{"$f":"BF3/(1+B4)^A4","v":211494.21936448099},{"$f":"BG3/(1+B4)^A4","v":253771.66419379931},{"$f":"BH3+BE4","v":482242.56356238911},{"$f":"BI3+BF4","v":440246.36702910368},{"$f":"BJ3+BG4","v":528251.09618581273},{"$f":"BK3/(1+B4)^A4","v":87276.299712885928},{"$f":"BL3/(1+B4)^A4","v":79696.42456788884},{"$f":"BM3/(1+B4)^A4","v":95580.35964397213},{"$f":"BN3+BK4","v":181674.34548234334},{"$f":"BO3+BL4","v":165896.07738051744},{"$f":"BP3+BM4","v":198960.07663489238},{"$f":"BQ3/(1+B4)^A4","v":69951.643358516565},{"$f":"BR3/(1+B4)^A4","v":63882.625873528574},{"$f":"BS3/(1+B4)^A4","v":76600.497588182043},{"$f":"BT3+BQ4","v":145611.34081508807},{"$f":"BU3+BR4","v":132978.07401833709},{"$f":"BV3+BS4","v":159451.59577955975}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":163.14288264385584},{"$f":"D4/(1+B5)^A5","v":148.91644538641955},{"$f":"E4/(1+B5)^A5","v":178.72852031356896},{"$f":"F4+C5","v":545.14469986070389},497.60681930404746,597.22437156873252,{"$f":"I4/(1+B5)^A5","v":61.302317303545067},{"$f":"J4/(1+B5)^A5","v":55.957344193808204},{"$f":"K4/(1+B5)^A5","v":3.0926821703586933},{"$f":"L4+I5","v":204.84272942608385},186.98241143702464,10.334249746004691,{"$f":"O4/(1+B5)^A5","v":49.085780674883793},{"$f":"P4/(1+B5)^A5","v":44.806193658045665},{"$f":"Q4/(1+B5)^A5","v":53.77424141972579},{"$f":"R4+O5","v":164.02096579262349},149.72065344056728,179.68753661775193,{"$f":"U4/(1+B5)^A5","v":4092881.2877619625},{"$f":"V4/(1+B5)^A5","v":3735972.5590521018},{"$f":"W4/(1+B5)^A5","v":4483889.2419088921},{"$f":"X4+U5","v":13676432.002573276},12483815.452975182,14982991.690328088,{"$f":"AA4/(1+B5)^A5","v":1537934.7435943773},{"$f":"AB4/(1+B5)^A5","v":1403841.6095887132},{"$f":"AC4/(1+B5)^A5","v":1684839.1978010086},{"$f":"AD4+AA5","v":5139034.940508822},4690960.4667331073,5629918.657278128,{"$f":"AG4/(1+B5)^A5","v":1231449.8184882102},{"$f":"AH4/(1+B5)^A5","v":1124084.7815542775},{"$f":"AI4/(1+B5)^A5","v":1349072.560835242},{"$f":"AJ4+AG5","v":4114910.3829357671},3756148.2972942307,4507948.764595014,{"$f":"AM4/(1+B5)^A5","v":8.2093207720537436},{"$f":"AN4/(1+B5)^A5","v":7.4944103211778144},{"$f":"AO4/(1+B5)^A5","v":8.992534098905427},{"$f":"AP4+AM5","v":27.431584117041005},25.042698761736681,30.048704686900845,{"$f":"AS4/(1+B5)^A5","v":3.0926821703586933},{"$f":"AT4/(1+B5)^A5","v":2.8240852569744708},{"$f":"AU4/(1+B5)^A5","v":3.3869409573941907},{"$f":"AV4+AS5","v":10.334249746004691},9.436728619998842,11.317520456563528,{"$f":"AY4/(1+B5)^A5","v":2.4787737440045592},{"$f":"AZ4/(1+B5)^A5","v":2.2637148766011066},{"$f":"BA4/(1+B5)^A5","v":2.7143794353210575},{"$f":"BB4+AY5","v":8.2828643628165661},7.5642415223769284,9.0701447626522835,{"$f":"BE4/(1+B5)^A5","v":205953.0567847286},{"$f":"BF4/(1+B5)^A5","v":188017.59089497128},{"$f":"BG4/(1+B5)^A5","v":225602.08540214578},{"$f":"BH4+BE5","v":688195.62034711777},628263.95792407496,753853.18158795848,{"$f":"BK4/(1+B5)^A5","v":77588.312643026991},{"$f":"BL4/(1+B5)^A5","v":70849.831239944411},{"$f":"BM4/(1+B5)^A5","v":84970.591683947685},{"$f":"BN4+BK5","v":259262.65812537033},236745.90862046185,283930.66831884009,{"$f":"BQ4/(1+B5)^A5","v":62186.756228767706},{"$f":"BR4/(1+B5)^A5","v":56791.421783903272},{"$f":"BS4/(1+B5)^A5","v":68097.563428274036},{"$f":"BT4+BQ5","v":207798.09704385579},189769.49580224036,227549.15920783379]
[4,0.04,139.45521982063866,127.2944016295607,152.77788822058022,684.5999196813425,624.9012209336081,750.0022597893128,52.401477750904398,47.83257233576014,2.6436376807455191,257.24420717698825,234.81498377278479,12.977887426750209,41.958731040856584,38.300522122986948,45.966446935025871,205.97969683348006,188.02117556355421,225.65398355277779,3498612.0781660662,3193525.0010497859,3832847.3160968204,17175044.080739342,15677340.454024967,18815839.006424908,1314633.0643547003,1200009.6914183479,1440207.6074914632,6453668.004863522,5890970.1581514552,7070126.2647695914,1052648.465886517,960872.38234533009,1153192.8790051695,5167558.8488222845,4717020.6796395611,5661141.6436001835,7.0173618014589234,6.4062533518392284,7.6868558357220769,34.44894591849993,31.44895211357591,37.735560522622919,2.6436376807455191,2.4140399134870374,2.8951713251507858,12.977887426750209,11.85076853348588,14.212691781714314,2.1188661849895416,1.9350329638149641,2.3202629173573404,10.401730547806107,9.4992744861918919,11.390407680009623,176049.53609496908,160718.22468433384,192845.6081068003,864245.15644208691,788982.18260840885,946698.78969475883,66322.814822184126,60562.732677653272,72633.217885714039,325585.47294755443,297308.64129811514,356563.88620455412,53157.499850894535,48545.54535541738,58210.082617401218,260955.59689475031,238315.04115765775,285759.24182523502]
[5,0.04,114.62202534966691,104.62671923804771,125.57228764194512,799.22194503100945,729.52794017165581,875.57454743125788,43.070194997715383,39.314887788788731,2.172877470255167,300.31440217470362,274.12987156157351,15.150764897005377,34.487018407705044,31.480237335919199,37.781068737313078,240.46671524118511,219.50141289947339,263.43505229009088,2875604.103080357,2624844.7644765056,3150321.1051698052,20050648.1838197,18302185.218501471,21966160.111594714,1080532.5510352391,986320.49375066487,1183745.6719582661,7534200.5558987614,6877290.6519021206,8253871.9367278572,865200.30800077482,789767.05718606256,947840.48657620593,6032759.1568230595,5506787.7368256235,6608982.1301763896,5.7677598825567244,5.2654732826446153,6.3180351771312839,40.216705801056655,36.714425396220527,44.053595699754204,2.172877470255167,1.9841648416939959,2.3796197908538232,15.150764897005377,13.834933375179876,16.592311572568136,1.741553553038679,1.5904560454324064,1.9070869865845312,12.143284100844786,11.089730531624298,13.297494666594154,144699.88584886395,132098.66541829391,158505.03272247012,1008945.0422909509,921080.84802670276,1105203.8224172289,54512.519298934036,49778.151647183586,59699.210631426526,380097.99224648846,347086.79294529872,416263.09683598066,43691.590055006403,39900.899640033087,47844.444789943402,304647.18694975669,278215.94079769083,333603.68661517842]
[9,0.04,35.340110176224918,32.2583707099039,38.716280460139714,1044.2885212010649,953.22414324741612,1144.053232050333,13.279345151051077,12.121513834563828,0.66993868729852835,392.40023987358728,358.18670892347211,19.796465759889607,10.632991577838446,9.7059448428977415,11.648608787700599,314.20137049358868,286.80744729731072,344.21252181441338,886602.42668063776,809288.64142040233,971302.80683450773,26198807.316522676,23914210.633737445,28701675.425733011,333148.35683710669,304101.02082809119,364970.88879747398,9844423.3242950905,8986084.1902509555,10784768.577211771,266757.4064929919,243499.92708089485,292236.91627245437,7882592.7864086628,7195341.9923106153,8635503.840048315,1.7783080441804209,1.623443708754621,1.9479681900223302,52.548412227262162,47.972222537355826,57.561813202089873,0.66993868729852835,0.61175506103078514,0.73368120419923988,19.796465759889607,18.077158923259152,21.680035968922507,0.53695347167726293,0.49036728939799323,0.58799051941318681,15.866796795355244,14.490190577711056,17.374924609356004,44613.676060827711,40728.484562834899,48870.060556075383,1318319.3138500252,1203513.1951426934,1444094.0623734647,16807.22733812271,15347.533410038561,18406.381100946077,496647.98708596331,453514.5161951264,543902.44978640543,13470.932847400312,12302.192227956128,14751.335487563198,398061.59268497326,363525.69545485999,435897.06555051013]
[16,0.04,0.99594194379877021,0.90909349938067729,1.0910879288675954,1105.3962189177967,1009.0031081783529,1210.998772154112,0.37423360471043515,0.34160402981145327,1.8879964865049153E-2,415.36197387272176,379.14640032166216,20.954877847119718,0.29965504486606548,0.27352935588023175,0.32827679429190848,332.58721116932708,303.59030226175514,364.35449819959604,24985.902415184399,22807.07384927004,27372.897272594069,27731859.500411171,25313577.11615359,30381185.705001667,9388.6640541638881,8570.0627497894257,10285.474906738093,10420480.642252287,9511914.8445258923,11415851.23758919,7517.6587911172373,6862.2250887875025,8235.7129332876666,8343851.4208155163,7616385.3864570204,9140819.8974176254,5.011562107085734E-2,4.5751291517837488E-2,5.4896920693082343E-2,55.623340683034698,50.779370192527765,60.93010636032048,1.8879964865049153E-2,1.724025538046069E-2,2.0676332954117235E-2,20.954877847119718,19.134963869529514,22.948667250010502,1.5132224592540204E-2,1.3819349994752634E-2,1.6570531838171334E-2,16.79525995722955,15.338100104344761,18.391637538133963,1257.2861554325739,1147.795122347324,1377.2380125890286,1395462.2264545066,1273938.1007447324,1528596.8234844955,473.65507864938542,432.5185230235511,518.72183987445055,525709.8933028077,480052.41966066288,575729.50314778043,379.63285846936509,346.69584162019584,415.71669318097281,421354.60700486432,384797.80355442164,461404.06440810126]
[19,0.04,0.1197936232838225,0.10934734185327644,0.13123794728611191,1106.2796895859533,1009.8095381578468,1211.9666440140493,4.5013466640267188E-2,4.1088724814000978E-2,2.2709148989436263E-3,415.69394544481867,379.44942716207356,20.971625706046591,3.6043028193855547E-2,3.2900585038522764E-2,3.9485701825378153E-2,332.85302630479021,303.83294207053575,364.64570284319916,3005.3476510029541,2743.2743744928598,3292.459529872403,27754023.756107684,25333808.59741389,30405467.393300243,1129.2847859715407,1030.8220021853265,1237.1547497772067,10428809.048698742,9519517.093944991,11424975.178442111,904.23702988592481,825.40032809492811,990.60582672207124,8350520.113781522,7622472.6635538237,9148125.5549945775,6.0279937686910923E-3,5.5030446452846082E-3,6.603096774763134E-3,55.667796769564873,50.819954811277853,60.978803796457626,2.2709148989436263E-3,2.0736878000000062E-3,2.4869851663731719E-3,20.971625706046591,19.150257190626192,22.967008613986323,1.8201302029420502E-3,1.6622153706915056E-3,1.9931322914898352E-3,16.80868330650679,15.350358841361885,18.406336767266676,151.2285580516598,138.05878680943053,165.65657534510416,1396577.5278500549,1274956.2758803023,1529818.5306279378,56.972053854635391,52.024077641243892,62.39276200979694,526130.05872652098,480436.09406147001,576189.64596364903,45.662898241012883,41.701176764083591,50.003124424871089,421691.36809542228,385105.34719062498,461772.83440215088]
[25,0.04,6.010808549656684E-4,5.4866521211790293E-4,6.585043126358833E-4,1106.3747882714706,1009.8963440177083,1212.0708278256313,2.258612125705214E-4,2.0616828478535611E-4,1.1394625453286928E-5,415.72967957983127,379.48204562382705,20.973428481652597,1.8085081332739104E-4,1.6508317589636321E-4,1.9812489814992451E-4,332.8816392184774,303.8590603421444,364.67704873822589,15.07974202645118,13.764753592257833,16.520365065398476,27756409.564327676,25335986.357630808,30408081.126525998,5.6663405450493869,5.1722900886215433,6.207592811172149,10429705.53630615,9520335.4164459966,11425957.299086437,4.5371327130469039,4.1415588017133018,4.9704999392942284,8351237.9462552471,7623127.9111711485,9148911.9517109059,3.0246281470491861E-5,2.7612277595652403E-5,3.3131939296902992E-5,55.672582118467389,50.824323427050253,60.984045693366745,1.1394625453286928E-5,1.0405011565621512E-5,1.2478787510657063E-5,20.973428481652597,19.151903396647409,22.968982917907852,9.1327517153493455E-6,8.3403924913860782E-6,1.0000813306981592E-5,16.810128224733862,15.35167839821697,18.407919023949354,0.75880993058828838,0.69272880589247576,0.83120447657890206,1396697.5812943799,1275065.8744448151,1529950.0378161401,0.2858650560970129,0.26103791011739219,0.31306419911570377,526175.28623767127,480477.39360032126,576239.17672739329,0.22911982426551189,0.20924134603594405,0.25089750152264662,421727.61778451758,385138.45185000577,461812.52959855797]
[36,0.04,9.3446748495471708E-10,8.5297975574225753E-10,1.0237405896014362E-9,1106.3751168812121,1009.8966439719193,1212.0711878286661,3.5113405711724578E-10,3.2051854084057216E-10,1.7714600126371034E-11,415.72980305771966,379.48215833562995,20.973434711072308,2.8115885456327641E-10,2.5664577221815328E-10,3.0801392816220065E-10,332.88173808926746,303.85915059279762,364.67715705272479,2.3443649034585617E-5,2.1399308535809643E-5,2.5683306772561297E-5,27756417.808393497,25335993.882794987,30408090.158177655,8.8091493087592598E-6,8.0410761225233981E-6,9.6506045633583552E-6,10429708.634083575,9520338.2441269904,11425960.69276543,7.0536317372957677E-6,6.4386546423112265E-6,7.7273640290957966E-6,8351240.4266969319,7623130.1753533399,9148914.6690736171,4.7022237260538507E-11,4.2927295696607319E-11,5.150841144028396E-11,55.672598654051015,50.824338522629048,60.984063806533911,1.7714600126371034E-11,1.6176101614825902E-11,1.94000874991004E-11,20.973434711072308,19.151909085047119,22.968989740036864,1.4198188905294331E-11,1.2966351416076818E-11,1.5547716719426266E-11,16.81013321759157,15.351682957893424,18.407924491374658,1.1796802402498775E-6,1.0769475348453743E-6,1.2922280759651764E-6,1396697.9961343021,1275066.2531583144,1529950.4922340212,4.4441874633101138E-7,4.0582134222053627E-7,4.8670376432755265E-7,526175.44251954509,480477.53630924219,576239.34787898604,3.562000422503702E-7,3.2529606086009233E-7,3.900566043526393E-7,421727.74304388266,385138.5662418452,461812.66676373704]
[39,0.04,1.0684729074458975E-11,9.7529959499295566E-12,1.1705480413744195E-11,1106.3751168814911,1009.8966439721739,1212.0711878289717,4.014877274510177E-12,3.6648185489176024E-12,2.0254926582258046E-13,415.72980305782448,379.48215833572561,20.973434711077594,3.2147787229208911E-12,2.9344954087826401E-12,3.5218404348573584E-12,332.88173808935142,303.85915059287424,364.67715705281677,2.6805538179146738E-7,2.4468033159758712E-7,2.9366369511972128E-7,27756417.808400493,25335993.882801376,30408090.158185322,1.0072407575006351E-7,9.1941904046481607E-8,1.1034530021043828E-7,10429708.634086205,9520338.2441293895,11425960.692768309,8.0651435515343582E-8,7.3619769082106413E-8,8.8354910620147765E-8,8351240.4266990386,7623130.1753552621,9148914.669075923,5.3765366231884515E-13,4.9083197842851023E-13,5.8894871159895585E-13,55.672598654065055,50.82433852264186,60.984063806549287,2.0254926582258046E-13,1.8495802798714664E-13,2.2182117867774805E-13,20.973434711077594,19.151909085051948,22.968989740042652,1.6234251511534457E-13,1.4825764854913257E-13,1.7777305636434834E-13,16.810133217595808,15.351682957897292,18.407924491379298,1.348849902698692E-8,1.2313850211478356E-8,1.4775374335005754E-8,1396697.9961346542,1275066.2531586359,1529950.4922344068,5.0814971912989258E-9,4.6401733223172017E-9,5.5649853473620102E-9,526175.4425196778,480477.53630936338,576239.34787913144,4.0728018995122927E-9,3.7194448552131619E-9,4.459918839672998E-9,421727.743043989,385138.56624194229,461812.66676385351]
[44,0.04,2.829842480635817E-15,2.5830736615076261E-15,3.1001877071685246E-15,1106.3751168814938,1009.8966439721765,1212.0711878289746,1.0633372345497248E-15,9.7062444365949199E-16,5.3645021118643378E-17,415.72980305782556,379.48215833572658,20.973434711077644,8.514317333241643E-16,7.7719890781829363E-16,9.3275679740011717E-16,332.88173808935221,303.85915059287498,364.67715705281768,7.099426679613368E-11,6.4803402286170782E-11,7.7776609372039824E-11,27756417.808400564,25335993.882801443,30408090.158185396,2.6676695908149866E-11,2.4350744320061303E-11,2.922486998949218E-11,10429708.634086229,9520338.2441294119,11425960.692768335,2.1360472198695975E-11,1.9498140618384651E-11,2.3400731801740628E-11,8351240.42669906,7623130.1753552807,9148914.6690759454,1.4239716916512767E-16,1.2999648130824062E-16,1.5598262448997546E-16,55.672598654065197,50.824338522641987,60.984063806549436,5.3645021118643378E-17,4.8985994973312745E-17,5.8749172782257372E-17,20.973434711077644,19.151909085051994,22.968989740042712,4.2996293353364821E-17,3.9265927008519332E-17,4.7083060628542105E-17,16.810133217595851,15.35168295789733,18.40792449137934,3.5724188494236797E-12,3.2613139917534357E-12,3.9132468094529234E-12,1396697.9961346574,1275066.253158639,1529950.4922344107,1.3458307194277099E-12,1.2289464237698642E-12,1.4738821948911504E-12,526175.44251967908,480477.5363093646,576239.34787913284,1.0786785280316268E-12,9.8509217990606843E-13,1.1812061592524481E-12,421727.74304399011,385138.56624194328,461812.66676385468]
[50,0.04,3.9560389750121883E-20,3.6110632129445007E-20,4.3339738813507176E-20,1106.3751168814938,1009.8966439721765,1212.0711878289746,1.4865150877639085E-20,1.356905253734734E-20,7.4994207562048653E-22,415.72980305782556,379.48215833572658,20.973434711077644,1.1902772485187156E-20,1.0865018783572922E-20,1.3039673656652881E-20,332.88173808935221,303.85915059287498,364.67715705281768,9.9247957569996968E-16,9.0593305780003985E-16,1.0872947880510851E-15,27756417.808400564,25335993.882801443,30408090.158185396,3.7293259062772044E-16,3.4041645165731947E-16,4.0855533659286378E-16,10429708.634086229,9520338.2441294119,11425960.692768335,2.9861330134431802E-16,2.7257843768486696E-16,3.2713554794998089E-16,8351240.42669906,7623130.1753552807,9148914.6690759454,1.9906717600128702E-21,1.8173136850864416E-21,2.1805925458027182E-21,55.672598654065197,50.824338522641987,60.984063806549436,7.4994207562048653E-22,6.8481022060505285E-22,8.2129665826528952E-22,20.973434711077644,19.151909085051994,22.968989740042712,6.0107590246066034E-22,5.489264462550033E-22,6.5820774189355025E-22,16.810133217595851,15.35168295789733,18.40792449137934,4.9941395325343031E-17,4.5592238258541988E-17,5.4706072874980493E-17,1396697.9961346574,1275066.253158639,1529950.4922344107,1.8814329123465791E-17,1.7180320049273818E-17,2.0604452182284838E-17,526175.44251967908,480477.5363093646,576239.34787913284,1.5079617779442988E-17,1.3771307358466549E-17,1.6512924784694088E-17,421727.74304399011,385138.56624194328,461812.66676385468]

{"sheet":"Montour NPV 5%","index":282,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU48","v":198.48826167454982},{"$f":"'WTP Values '!CV48","v":181.17962549447847},{"$f":"'WTP Values '!CW48","v":217.45057298116106},{"$f":"C3","v":198.48826167454982},{"$f":"D3","v":181.17962549447847},{"$f":"E3","v":217.45057298116106},{"$f":"'WTP Values '!CC48","v":74.583642271203871},{"$f":"'WTP Values '!CD48","v":68.080665223992554},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"I3","v":74.583642271203871},{"$f":"J3","v":68.080665223992554},{"$f":"K3","v":3.7627207387676362},{"$f":"'WTP Values '!CI48","v":59.720357524667207},{"$f":"'WTP Values '!CJ48","v":54.51358555955774},{"$f":"'WTP Values '!CK48","v":65.424586897667695},{"$f":"O3","v":59.720357524667207},{"$f":"P3","v":54.51358555955774},{"$f":"Q3","v":65.424586897667695},{"$f":"'WTP Values '!BH48","v":4979615.8979342422},{"$f":"'WTP Values '!BI48","v":4545381.8572574956},{"$f":"'WTP Values '!BJ48","v":5455336.8602085905},{"$f":"U3","v":4979615.8979342422},{"$f":"V3","v":4545381.8572574956},{"$f":"W3","v":5455336.8602085905},{"$f":"'WTP Values '!AV48","v":1871132.7694958993},{"$f":"'WTP Values '!AW48","v":1707987.9688159958},{"$f":"'WTP Values '!AX48","v":2049864.5000818851},{"$f":"AA3","v":1871132.7694958993},{"$f":"AB3","v":1707987.9688159958},{"$f":"AC3","v":2049864.5000818851},{"$f":"'WTP Values '!BB48","v":1498246.9958236343},{"$f":"'WTP Values '!BC48","v":1367621.012021682},{"$f":"'WTP Values '!BD48","v":1641353.0466883981},{"$f":"AG3","v":1498246.9958236343},{"$f":"AH3","v":1367621.012021682},{"$f":"AI3","v":1641353.0466883981},{"$f":"'WTP Values '!CX48","v":9.9878939440517982},{"$f":"'WTP Values '!CY48","v":9.1180960690375059},{"$f":"'WTP Values '!CZ48","v":10.94079271136426},{"$f":"AM3","v":9.9878939440517982},{"$f":"AN3","v":9.1180960690375059},{"$f":"AO3","v":10.94079271136426},{"$f":"'WTP Values '!CF48","v":3.7627207387676362},{"$f":"'WTP Values '!CG48","v":3.4359315245230402},{"$f":"'WTP Values '!CH48","v":4.1207315460710774},{"$f":"AS3","v":3.7627207387676362},{"$f":"AT3","v":3.4359315245230402},{"$f":"AU3","v":4.1207315460710774},{"$f":"'WTP Values '!CL48","v":3.0158072700360621},{"$f":"'WTP Values '!CM48","v":2.7541552748227947},{"$f":"'WTP Values '!CN48","v":3.3024576181982384},{"$f":"AY3","v":3.0158072700360621},{"$f":"AZ3","v":2.7541552748227947},{"$f":"BA3","v":3.3024576181982384},{"$f":"'WTP Values '!BK48","v":250573.38429529211},{"$f":"'WTP Values '!BL48","v":228752.14766462267},{"$f":"'WTP Values '!BM48","v":274479.43199201336},{"$f":"BE3","v":250573.38429529211},{"$f":"BF3","v":228752.14766462267},{"$f":"BG3","v":274479.43199201336},{"$f":"'WTP Values '!AY48","v":94398.045769457429},{"$f":"'WTP Values '!AZ48","v":86199.652812628585},{"$f":"'WTP Values '!BA48","v":103379.71699092026},{"$f":"BK3","v":94398.045769457429},{"$f":"BL3","v":86199.652812628585},{"$f":"BM3","v":103379.71699092026},{"$f":"'WTP Values '!BE48","v":75659.697456571521},{"$f":"'WTP Values '!BF48","v":69095.448144808513},{"$f":"'WTP Values '!BG48","v":82851.098191377707},{"$f":"BQ3","v":75659.697456571521},{"$f":"BR3","v":69095.448144808513},{"$f":"BS3","v":82851.098191377707}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":180.03470446671184},{"$f":"D3/(1+B4)^A4","v":164.33526121948159},{"$f":"E3/(1+B4)^A4","v":197.23407980150662},{"$f":"F3+C4","v":378.52296614126169},{"$f":"G3+D4","v":345.5148867139601},{"$f":"H3+E4","v":414.68465278266768},{"$f":"I3/(1+B4)^A4","v":67.649562150751805},{"$f":"J3/(1+B4)^A4","v":61.751170271195058},{"$f":"K3/(1+B4)^A4","v":3.4128986292676973},{"$f":"L3+I4","v":142.23320442195569},{"$f":"M3+J4","v":129.83183549518762},{"$f":"N3+K4","v":7.1756193680353331},{"$f":"O3/(1+B4)^A4","v":54.168124738927169},{"$f":"P3/(1+B4)^A4","v":49.445429078963933},{"$f":"Q3/(1+B4)^A4","v":59.34202893212489},{"$f":"R3+O4","v":113.88848226359437},{"$f":"S3+P4","v":103.95901463852167},{"$f":"T3+Q4","v":124.76661582979258},{"$f":"U3/(1+B4)^A4","v":4516658.4108247096},{"$f":"V3/(1+B4)^A4","v":4122795.3353809481},{"$f":"W3/(1+B4)^A4","v":4948151.3471279731},{"$f":"X3+U4","v":9496274.3087589517},{"$f":"Y3+V4","v":8668177.1926384438},{"$f":"Z3+W4","v":10403488.207336564},{"$f":"AA3/(1+B4)^A4","v":1697172.5800416321},{"$f":"AB3/(1+B4)^A4","v":1549195.4365677966},{"$f":"AC3/(1+B4)^A4","v":1859287.5284189433},{"$f":"AD3+AA4","v":3568305.3495375314},{"$f":"AE3+AB4","v":3257183.4053837927},{"$f":"AF3+AC4","v":3909152.0285008284},{"$f":"AG3/(1+B4)^A4","v":1358954.1912232509},{"$f":"AH3/(1+B4)^A4","v":1240472.5732622966},{"$f":"AI3/(1+B4)^A4","v":1488755.5979033089},{"$f":"AJ3+AG4","v":2857201.1870468855},{"$f":"AK3+AH4","v":2608093.5852839788},{"$f":"AL3+AI4","v":3130108.6445917068},{"$f":"AM3/(1+B4)^A4","v":9.0593142349676175},{"$f":"AN3/(1+B4)^A4","v":8.2703819220294843},{"$f":"AO3/(1+B4)^A4","v":9.9236215069063576},{"$f":"AP3+AM4","v":19.047208179019414},{"$f":"AQ3+AN4","v":17.388477991066992},{"$f":"AR3+AO4","v":20.864414218270618},{"$f":"AS3/(1+B4)^A4","v":3.4128986292676973},{"$f":"AT3/(1+B4)^A4","v":3.1164911787057052},{"$f":"AU3/(1+B4)^A4","v":3.7376249850984826},{"$f":"AV3+AS4","v":7.1756193680353331},{"$f":"AW3+AT4","v":6.5524227032287454},{"$f":"AX3+AU4","v":7.8583565311695605},{"$f":"AY3/(1+B4)^A4","v":2.7354260952708045},{"$f":"AZ3/(1+B4)^A4","v":2.4981000225150063},{"$f":"BA3/(1+B4)^A4","v":2.9954264110641615},{"$f":"BB3+AY4","v":5.7512333653068666},{"$f":"BC3+AZ4","v":5.2522552973378005},{"$f":"BD3+BA4","v":6.2978840292624003},{"$f":"BE3/(1+B4)^A4","v":227277.4460728273},{"$f":"BF3/(1+B4)^A4","v":207484.94119240151},{"$f":"BG3/(1+B4)^A4","v":248960.93604717765},{"$f":"BH3+BE4","v":477850.83036811941},{"$f":"BI3+BF4","v":436237.08885702421},{"$f":"BJ3+BG4","v":523440.368039191},{"$f":"BK3/(1+B4)^A4","v":85621.810221730091},{"$f":"BL3/(1+B4)^A4","v":78185.626133903483},{"$f":"BM3/(1+B4)^A4","v":93768.450785415203},{"$f":"BN3+BK4","v":180019.85599118751},{"$f":"BO3+BL4","v":164385.27894653205},{"$f":"BP3+BM4","v":197148.16777633547},{"$f":"BQ3/(1+B4)^A4","v":68625.575924327903},{"$f":"BR3/(1+B4)^A4","v":62671.608294610895},{"$f":"BS3/(1+B4)^A4","v":75148.388382202},{"$f":"BT3+BQ4","v":144285.27338089942},{"$f":"BU3+BR4","v":131767.05643941939},{"$f":"BV3+BS4","v":157999.48657357972}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":155.52074675884836},{"$f":"D4/(1+B5)^A5","v":141.95897740587978},{"$f":"E4/(1+B5)^A5","v":170.37821384429898},{"$f":"F4+C5","v":534.04371290010999},487.47386411983985,585.06286662696664,{"$f":"I4/(1+B5)^A5","v":58.438235310011272},{"$f":"J4/(1+B5)^A5","v":53.342982633577414},{"$f":"K4/(1+B5)^A5","v":2.948190155937974},{"$f":"L4+I5","v":200.67143973196696},183.17481812876503,10.123809523973307,{"$f":"O4/(1+B5)^A5","v":46.792462791428278},{"$f":"P4/(1+B5)^A5","v":42.712820713930611},{"$f":"Q4/(1+B5)^A5","v":51.261875764712137},{"$f":"R4+O5","v":160.68094505502265},146.67183535245226,176.02849159450471,{"$f":"U4/(1+B5)^A5","v":3901659.3549938099},{"$f":"V4/(1+B5)^A5","v":3561425.6217522495},{"$f":"W4/(1+B5)^A5","v":4274399.1768733161},{"$f":"X4+U5","v":13397933.663752761},12229602.814390693,14677887.384209879,{"$f":"AA4/(1+B5)^A5","v":1466081.4858366325},{"$f":"AB4/(1+B5)^A5","v":1338253.2655806469},{"$f":"AC4/(1+B5)^A5","v":1606122.4735289435},{"$f":"AD4+AA5","v":5034386.8353741635},4595436.6709644394,5515274.5020297719,{"$f":"AG4/(1+B5)^A5","v":1173915.7250605773},{"$f":"AH4/(1+B5)^A5","v":1071566.8487310626},{"$f":"AI4/(1+B5)^A5","v":1286043.060493086},{"$f":"AJ4+AG5","v":4031116.912107463},3679660.4340150412,4416151.7050847933,{"$f":"AM4/(1+B5)^A5","v":7.8257762530764419},{"$f":"AN4/(1+B5)^A5","v":7.144266858464082},{"$f":"AO4/(1+B5)^A5","v":8.5723973712612942},{"$f":"AP4+AM5","v":26.872984432095855},24.532744849531074,29.436811589531914,{"$f":"AS4/(1+B5)^A5","v":2.948190155937974},{"$f":"AT4/(1+B5)^A5","v":2.6921422556576653},{"$f":"AU4/(1+B5)^A5","v":3.2287009913387168},{"$f":"AV4+AS5","v":10.123809523973307},9.2445649588864107,11.087057522508278,{"$f":"AY4/(1+B5)^A5","v":2.3629639090990642},{"$f":"AZ4/(1+B5)^A5","v":2.157952724340789},{"$f":"BA4/(1+B5)^A5","v":2.587561957511423},{"$f":"BB4+AY5","v":8.1141972744059316},7.4102080216785895,8.8854459867738242,{"$f":"BE4/(1+B5)^A5","v":196330.80321591816},{"$f":"BF4/(1+B5)^A5","v":179233.29333108864},{"$f":"BG4/(1+B5)^A5","v":215061.8171231423},{"$f":"BH4+BE5","v":674181.63358403754},615470.38218811282,738502.18516233331,{"$f":"BK4/(1+B5)^A5","v":73963.338923857111},{"$f":"BL4/(1+B5)^A5","v":67539.683519190992},{"$f":"BM4/(1+B5)^A5","v":81000.713344489966},{"$f":"BN4+BK5","v":253983.19491504462},231924.96246572305,278148.88112082542,{"$f":"BQ4/(1+B5)^A5","v":59281.352704310892},{"$f":"BR4/(1+B5)^A5","v":54138.091605322006},{"$f":"BS4/(1+B5)^A5","v":64916.003353592045},{"$f":"BT4+BQ5","v":203566.6260852103},185905.14804474139,222915.48992717176]
[4,0.05,127.9473032399861,116.79000203074216,140.17057818032526,661.99101614009612,604.26386615058198,725.2334448072919,48.077280812016618,43.885403825424518,2.4254833374472358,248.74872054398358,227.06022195418956,12.549292861420543,38.4962749401151,35.139943306692672,42.173272054102675,199.17721999513776,181.81177865914492,218.2017636486074,3209904.8071483052,2929993.6728027929,3516558.7810620605,16607838.470901066,15159596.487193486,18194446.165271938,1206148.8666443571,1100984.273491516,1321360.9337911208,6240535.7020185208,5696420.9444559552,6836635.4358208925,965783.37220444344,881580.69835598348,1058030.8085565879,4996900.2843119064,4561241.1323710252,5474182.5136413816,6.4382854905735298,5.8776060250320246,7.0525325322360901,33.311269922669382,30.4103508745631,36.489344121768006,2.4254833374472358,2.2148320962213606,2.6562602959373649,12.549292861420543,11.459397055107772,13.743317818445643,1.9440162558596998,1.775353046799051,2.1287936261219742,10.058213530265631,9.1855610684776412,11.014239612895798,161521.83768361385,147455.67398858594,176931.88918044831,835703.47126765142,762926.05617669877,915434.07434278168,60849.821976527979,55565.064777898915,66639.487328419709,314833.01689157262,287490.02724362194,344788.36844924511,48770.915578846994,44539.541944208024,53406.556612598288,252337.54166405729,230444.68998894942,276322.04653977003]
[5,0.05,100.25006001760374,91.508022572990939,109.82731577329767,762.24107615769981,695.77188872357294,835.06076058058954,37.669807528866983,34.385362223255115,1.9004296612231562,286.41852807285056,261.44558417744469,14.4497225226437,30.162838727144187,27.533065069011894,33.043862179982462,229.34005872228195,209.3448437281568,251.24562582858985,2515044.4082735898,2295726.7102280124,2755315.8208865533,19122882.879174657,17455323.197421499,20949761.98615849,945049.19767212961,862649.98715086887,1035320.8669745401,7185584.8996906504,6559070.9316068236,7871956.3027954325,756716.54326232837,690741.54501545057,828994.82343386731,5753616.8275742345,5251982.6773864757,6303177.3370752493,5.0445651490585792,4.6052581168052598,5.5258437788770367,38.355835071727959,35.01560899136836,42.015187900645046,1.9004296612231562,1.7353789017236236,2.0812494468181777,14.4497225226437,13.194775956831396,15.82456726526382,1.5231876045061175,1.391035566886559,1.6679655090778402,11.581401134771749,10.576596635364201,12.682205121973638,126556.58628118264,115535.3789642996,138630.76485557889,962260.05754883401,878461.43514099834,1054064.8391983607,47677.427743557157,43536.682194998728,52213.78204186014,362510.44463512977,331026.70943862066,397002.15049110528,38213.288518650828,34897.896555806445,41845.434566949865,290550.8301827081,265342.58654475585,318167.48110671988]
[9,0.05,23.195603114469801,21.172892794481314,25.411564116346895,949.39355839997518,866.60424100954788,1040.0926055627226,8.7159439573864788,7.9559973823242922,0.43971656636373058,356.74265539385402,325.63812323180463,17.99755210361657,6.9790006689047326,6.3705303493437002,7.6456045249401434,285.64975208572935,260.74512688508281,312.93377672614963,581924.55844252557,531179.38902366394,637517.94487785199,23818110.032907065,21741115.667706497,26093541.402846929,218663.07221164307,199597.75310997679,239549.90074074012,8949856.1944345348,8169514.719602583,9804751.8556109145,175087.14313571781,159822.0163662805,191810.70719504176,7166298.0708619738,6541498.06236286,7850791.7618885729,1.1671986137674326,1.0655528734680828,1.2785556352274143,47.773314615514806,43.612965319884722,52.331145611974819,0.43971656636373058,0.40152754273201713,0.481554187021206,17.99755210361657,16.434479444604058,19.709961449257197,0.35243126175485368,0.32185426045576726,0.38592960393640019,14.424973907236199,13.17346050940473,15.796057475414651,29282.340044335015,26732.281214247338,32076.032677494044,1198523.0509323084,1094149.4153394511,1312868.5920670456,11031.481589778281,10073.406449219729,12081.09167351866,451517.36340970796,412303.45022018533,494477.7920485799,8841.6932021956218,8074.5862685385537,9682.0898879965116,361889.5585550394,330491.9536803611,396286.90515829832]
[16,0.05,0.27363991940041832,0.24977788459146938,0.29978174407967623,981.16710242467036,895.60705839763875,1074.90159273165,0.1028225129662603,9.3857377698063002E-2,5.1873626732188661E-3,368.6818331630252,336.53631940459326,18.599879777995092,8.2331688945963794E-2,7.5153528137618122E-2,9.0195654566402786E-2,295.20964944677235,269.47153617552533,323.40679399454086,6864.99887429103,6266.3550709283318,7520.8373842140245,24615235.483169258,22468729.932309326,26966819.169678234,2579.5813611983999,2354.6666497085857,2825.9845285153592,9249382.8209768571,8442925.5019984022,10132889.446159232,2065.5135156119204,1885.4299007038769,2262.8024025918153,7406134.0011081863,6760423.6858126651,8113535.7793384884,1.3769511963944501E-2,1.2570391076867461E-2,1.5083197416597003E-2,49.372153686742386,45.072569149485446,54.082522524376721,5.1873626732188661E-3,4.7368444738432342E-3,5.6809235902650409E-3,18.599879777995092,16.984495453809046,20.369598669556492,4.1576527061986798E-3,3.7969339902550977E-3,4.552834655526302E-3,14.907737392875475,13.614339345952315,16.324707288941465,345.44551956870424,315.3623227969756,378.40287890937572,1238634.2614903285,1130767.5325683823,1356806.6277105394,130.13904912052237,118.83657929690128,142.52136215196987,466628.38527970109,426102.09221769671,511026.57917261304,104.30598433988334,95.256377892423643,114.22019438357378,374000.98876129085,341552.59396716458,409549.51824014593]
[19,0.05,1.9631672663253111E-2,1.7919745333809085E-2,2.150715832356119E-2,{"$f":"F20+C21","v":981.35573054683812},895.77923771063058,1075.1082411898494,7.3767669621804281E-3,6.7335837550201718E-3,3.7215551813254451E-4,{"$f":"L20+I21","v":368.75271177452271},336.60101808213108,18.603455581124241,5.9066994711206057E-3,5.3917186758389527E-3,6.470881770376532E-3,{"$f":"R20+O21","v":295.26640312479856},269.52334173415119,323.46896853758938,492.5137057085268,449.56536975209036,539.56534559708984,{"$f":"X20+U21","v":24619967.730749134},22473049.516938843,26972003.506218098,185.06618845027504,168.93019483211839,202.74382238085985,{"$f":"AD20+AA21","v":9251161.0030096825},8444548.6436417662,10134837.481212219,148.18556191972181,135.26587320019414,162.33960369028415,{"$f":"AJ20+AG21","v":7407557.8209098279},6761723.3686309764,8115095.5962284096,9.8786226878450349E-4,9.0183407234903075E-4,1.0821096389981054E-3,{"$f":"AP20+AM21","v":49.381645420224167},45.081234293331924,54.092919820250842,3.7215551813254451E-4,3.3983411620273869E-4,4.0756492178993623E-4,{"$f":"AV20+AS21","v":18.603455581124241},16.98776070136525,20.37351469888203,2.9828132223699296E-4,2.724023796820107E-4,3.2663275096356606E-4,{"$f":"BB20+AY21","v":14.910603386347168},13.616956685301581,16.327845693065736,24.783201873541529,22.624951450939239,27.147652542285147,{"$f":"BH20+BE21","v":1238872.3873449562},1130984.9211821561,1357067.4720516279,9.3365296212596665,8.525659670889091,10.224870462683475,{"$f":"BN20+BK21","v":466718.09399073303},426184.00980065292,511124.82337970979,7.4831952365202481,6.8339518370298959,8.1944676514476207,{"$f":"BT20+BQ21","v":374072.88997365785},341618.25701707968,409628.25361189799]
[25,0.05,2.7064619740970684E-5,2.4704522209276184E-5,2.9650202085204327E-5,981.36710750498435,895.78962257167382,1075.1207050305159,1.0169759662042236E-5,9.2830543250001232E-6,5.1306110057624587E-7,368.75698676272282,336.60492033243185,18.603671252902512,8.1430949798437326E-6,7.4331320725928633E-6,8.9208880724582833E-6,295.26982617864724,269.52646634603542,323.47271854668617,0.67898932459119321,0.61977988273124551,0.7438556639814522,24620253.152572956,22473310.049318504,26972316.195435129,0.25513597864195076,0.232890572511296,0.27950672118937053,9251268.2526728399,8444646.5421646889,10134954.975427877,0.20429160333171295,0.18648025998040307,0.2238046506858046,7407643.6974912453,6761801.7579870149,8115189.6753681935,1.3618868407046265E-6,1.2432866346261202E-6,1.4918181654659746E-6,49.38221790672997,45.081756924728239,54.093546925046432,5.1306110057624587E-7,4.6850216422220423E-7,5.6187721837122534E-7,18.603671252902512,16.987957642226228,20.373750891138119,4.1121664468708724E-7,3.7553941271795166E-7,4.5030249594184135E-7,14.91077624650927,13.617114548084125,16.328034983463997,3.4166621773733558E-2,3.1191214227189797E-2,3.7426301136950169E-2,1238886.7497202505,1130998.0328069336,1357083.2046747231,1.2871527975947284E-2,1.1753646313869753E-2,1.4096212570373752E-2,466723.50470170786,426188.95059581124,511130.74890247604,1.0316483826819425E-2,9.4214237864474089E-3,1.1297058318481783E-2,374077.22663923219,341622.21743274864,409633.0024744682]
[36,0.05,1.6100929439540987E-12,1.4696891097530823E-12,1.763911025578976E-12,981.36711783922271,895.78963200474277,1075.1207163520221,6.0500603482618724E-13,5.5225532115638779E-13,3.052235966222041E-14,368.75699064590026,336.60492387703351,18.603671448807567,4.8443835141517502E-13,4.4220216711352314E-13,5.3070980034963583E-13,295.26982928797173,269.52646918427075,323.47272195299979,4.0393544450561347E-8,3.6871133810154422E-8,4.4252487836870389E-8,24620253.411835331,22473310.285972595,26972316.479465794,1.5178215799513589E-8,1.3854821205790916E-8,1.6628048126369518E-8,9251268.3500928674,8444646.6310906261,10134955.082153523,1.2153448752709633E-8,1.1093839619946728E-8,1.3314293433350189E-8,7407643.7754970761,6761801.8291918384,8115189.7608248023,8.1019589917349922E-14,7.3963981644035412E-14,8.8749294276734086E-14,49.382218426747002,45.081757399459484,54.093547494675875,3.052235966222041E-14,2.7871517725389665E-14,3.3426464266873148E-14,18.603671448807567,16.987957821117089,20.373751105682903,2.4463562554506177E-14,2.2341099353356517E-14,2.6788806874065269E-14,14.910776403526473,13.617114691478488,16.328035155405576,2.0325959560170741E-9,1.8555869035371786E-9,2.2265165354487813E-9,1238886.762766287,1130998.0447168534,1357083.2189654217,7.6573610013104193E-10,6.9923254702321795E-10,8.385934335400288E-10,466723.50961651694,426188.95508377318,511130.75428491342,6.1373475685059793E-10,5.6048701610230816E-10,6.720698114405913E-10,374077.23057843425,341622.22103018477,409633.00678808853]
[39,0.05,6.1840195345194843E-15,5.6447587069499712E-15,6.7748015916065382E-15,981.36711783922294,895.789632004743,1075.1207163520223,2.3236976175295743E-15,2.1210935100966407E-15,1.1722979663972834E-16,368.75699064590037,336.60492387703363,18.603671448807571,1.8606231644396682E-15,1.698403095240715E-15,2.0383418142702236E-15,295.26982928797179,269.52646918427081,323.4727219529999,1.551428871784893E-10,1.4161406805617118E-10,1.6996425595297429E-10,24620253.411835339,22473310.285972603,26972316.479465801,5.8296251378404999E-11,5.3213378336703269E-11,6.3864744467404271E-11,9251268.3500928693,8444646.631090628,10134955.082153525,4.6678773906036345E-11,4.2609043894134704E-11,5.1137327810380948E-11,7407643.775497078,6761801.8291918403,8115189.7608248042,3.1117876058584428E-16,2.8407969183088052E-16,3.4086688693530982E-16,49.382218426747016,45.081757399459498,54.093547494675889,1.1722979663972834E-16,1.0704848482053185E-16,1.2838383571113521E-16,18.603671448807571,16.987957821117092,20.37375110568291,9.395926445679674E-17,8.5807341335529747E-17,1.0289002609306029E-16,14.910776403526476,13.617114691478491,16.32803515540558,7.8067624263517257E-12,7.1269088548962474E-12,8.5515695232674922E-12,1238886.7627662872,1130998.0447168536,1357083.2189654221,2.9410271123032304E-12,2.6856013164955939E-12,3.2208564070815195E-12,466723.50961651705,426188.9550837733,511130.75428491354,2.3572227551391979E-12,2.1527096739578173E-12,2.5812751109279607E-12,374077.23057843436,341622.22103018488,409633.00678808865]
[44,0.05,2.1954221830602651E-19,2.0039762834001927E-19,2.4051589127460125E-19,981.36711783922294,895.789632004743,1075.1207163520223,8.249484445791155E-20,7.5302086586522479E-20,4.1618383419046174E-21,368.75699064590037,336.60492387703363,18.603671448807571,6.6054988130693849E-20,6.0295925817437008E-20,7.2364273927796982E-20,295.26982928797179,269.52646918427081,323.4727219529999,5.5078114510215129E-15,5.0275175346463763E-15,6.0339928708761227E-15,24620253.411835339,22473310.285972603,26972316.479465801,2.0696067137399922E-15,1.8891568919510959E-15,2.2672967951759449E-15,9251268.3500928693,8444646.631090628,10134955.082153525,1.6571683698494303E-15,1.5126866860947032E-15,1.8154539006652488E-15,7407643.775497078,6761801.8291918403,8115189.7608248042,1.104732528857456E-20,1.0085266608895024E-20,1.2101299500610698E-20,49.382218426747016,45.081757399459498,54.093547494675889,4.1618383419046174E-21,3.8003860907313118E-21,4.5578239087579461E-21,18.603671448807571,16.987957821117092,20.37375110568291,3.3356986073703603E-21,3.0462927807048711E-21,3.6527544009109627E-21,14.910776403526476,13.617114691478491,16.32803515540558,2.7715209036812524E-16,2.5301624144859105E-16,3.0359388948505907E-16,1238886.7627662872,1130998.0447168536,1357083.2189654221,1.0441099235359866E-16,9.534298318720329E-17,1.1434536332052514E-16,466723.50961651705,426188.9550837733,511130.75428491354,8.368503847957443E-17,7.6424509099851251E-17,9.1639242202894051E-17,374077.23057843436,341622.22103018488,409633.00678808865]
[50,0.05,2.0070944645248429E-25,1.8320711781480553E-25,2.1988395568391677E-25,981.36711783922294,895.789632004743,1075.1207163520223,7.5418271228594532E-26,6.8842522554957216E-26,3.804827500941176E-27,368.75699064590037,336.60492387703363,18.603671448807571,6.038865875289852E-26,5.5123620356648444E-26,6.6156721358888542E-26,295.26982928797179,269.52646918427081,323.4727219529999,5.0353403369471047E-21,4.5962469961128811E-21,5.5163848591691969E-21,24620253.411835339,22473310.285972603,26972316.479465801,1.8920716985289588E-21,1.7271012244071498E-21,2.072803528244043E-21,9251268.3500928693,8444646.631090628,10134955.082153525,1.5150131430639492E-21,1.382925387949296E-21,1.6597206235504415E-21,7407643.775497078,6761801.8291918403,8115189.7608248042,1.0099663566119055E-26,9.220132209721226E-27,1.1063225756139795E-26,49.382218426747016,45.081757399459498,54.093547494675889,3.804827500941176E-27,3.4743813488900326E-27,4.1668446315848958E-27,18.603671448807571,16.987957821117092,20.37375110568291,3.0495556899419814E-27,2.7849756755905482E-27,3.3394138015484846E-27,14.910776403526476,13.617114691478491,16.32803515540558,2.5337742813272985E-22,2.3131200074624019E-22,2.7755099668331194E-22,1238886.7627662872,1130998.0447168536,1357083.2189654221,9.5454407997434813E-23,8.7164270846336769E-23,1.0453658869602854E-22,466723.50961651705,426188.9550837733,511130.75428491354,7.6506368019736677E-23,6.9868661413689166E-23,8.3778244192785025E-23,374077.23057843436,341622.22103018488,409633.00678808865]

{"sheet":"Northampton","index":283,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Northampton"]
[null,"Number of households",{"$f":"'WTP Values '!C49","v":112819},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA49","v":0.26890914503040281}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU49","v":0.32072508254687498}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV49","v":203.24505100299999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW49","v":286.17588461000003}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!X3:X52), \"NULL\")))))","v":623326561.73639143},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!Y3:Y52), \"NULL\")))))","v":568969665.25592339},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!Z3:Z52), \"NULL\")))))","v":682876741.31152332},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AD3:AD52), \"NULL\")))))","v":234238568.13254786},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AE3:AE52), \"NULL\")))))","v":213813704.27885965},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AF3:AF52), \"NULL\")))))","v":256614832.94968677},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":187555246.76102358},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AK3:AK52), \"NULL\")))))","v":171201566.32628068},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!AL3:AL52), \"NULL\")))))","v":205471365.40759116}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BH3:BH52), \"NULL\")))))","v":31350690.924910918},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BI3:BI52), \"NULL\")))))","v":28619134.691409446},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":34343221.307564981},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BN3:BN52), \"NULL\")))))","v":11800803.122589087},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BO3:BO52), \"NULL\")))))","v":10774407.802208567},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BP3:BP52), \"NULL\")))))","v":12925260.727811228},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BT3:BT52), \"NULL\")))))","v":9454861.2872460727},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BU3:BU52), \"NULL\")))))","v":8633052.0850179009},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!BV3:BV52), \"NULL\")))))","v":10355186.52172241}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!F3:F52), \"NULL\")))))","v":9592.61856780366},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!G3:G52), \"NULL\")))))","v":8756.0988260262639},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!H3:H52), \"NULL\")))))","v":10509.059793598937},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!L3:L52), \"NULL\")))))","v":3604.7898098625783},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!M3:M52), \"NULL\")))))","v":3290.4635156293321},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!N3:N52), \"NULL\")))))","v":181.60721858764089},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!R3:R52), \"NULL\")))))","v":2886.3617452093463},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!S3:S52), \"NULL\")))))","v":2634.6885000435395},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northampton NPV 1%'!A3:A52,'Northampton NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northampton NPV 2%'!A3:A52,'Northampton NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northampton NPV 3%'!A3:A52,'Northampton NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northampton NPV 4%'!A3:A52,'Northampton NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northampton NPV 5%'!A3:A52,'Northampton NPV 5%'!T3:T52), \"NULL\")))))","v":3162.0799689174496}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Northampton NPV 1%","index":284,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU49","v":1823.2721568561244},{"$f":"'WTP Values '!CV49","v":1664.2745752195167},{"$f":"'WTP Values '!CW49","v":1997.460441168382},{"$f":"C3","v":1823.2721568561244},{"$f":"D3","v":1664.2745752195167},{"$f":"E3","v":1997.460441168382},{"$f":"'WTP Values '!CC49","v":685.16358126662954},{"$f":"'WTP Values '!CD49","v":625.41947944579965},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"I3","v":685.16358126662954},{"$f":"J3","v":625.41947944579965},{"$f":"K3","v":34.518143590769633},{"$f":"'WTP Values '!CI49","v":548.6117234264002},{"$f":"'WTP Values '!CJ49","v":500.77610718741289},{"$f":"'WTP Values '!CK49","v":601.01757662190732},{"$f":"O3","v":548.6117234264002},{"$f":"P3","v":500.77610718741289},{"$f":"Q3","v":601.01757662190732},{"$f":"'WTP Values '!BH49","v":118475883.99452391},{"$f":"'WTP Values '!BI49","v":108144250.8554154},{"$f":"'WTP Values '!BJ49","v":129794606.15445028},{"$f":"U3","v":118475883.99452391},{"$f":"V3","v":108144250.8554154},{"$f":"W3","v":129794606.15445028},{"$f":"'WTP Values '!AV49","v":44521801.457983516},{"$f":"'WTP Values '!AW49","v":40639640.887459204},{"$f":"'WTP Values '!AX49","v":48774865.449546956},{"$f":"AA3","v":44521801.457983516},{"$f":"AB3","v":40639640.887459204},{"$f":"AC3","v":48774865.449546956},{"$f":"'WTP Values '!BB49","v":35648687.256200448},{"$f":"'WTP Values '!BC49","v":32540337.853163935},{"$f":"'WTP Values '!BD49","v":39054009.802523352},{"$f":"AG3","v":35648687.256200448},{"$f":"AH3","v":32540337.853163935},{"$f":"AI3","v":39054009.802523352},{"$f":"'WTP Values '!CX49","v":91.702881555953525},{"$f":"'WTP Values '!CY49","v":83.712895678316173},{"$f":"'WTP Values '!CZ49","v":100.45623438924196},{"$f":"AM3","v":91.702881555953525},{"$f":"AN3","v":83.712895678316173},{"$f":"AO3","v":100.45623438924196},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"'WTP Values '!CG49","v":31.515868179363938},{"$f":"'WTP Values '!CH49","v":37.807257787115546},{"$f":"AS3","v":34.518143590769633},{"$f":"AT3","v":31.515868179363938},{"$f":"AU3","v":37.807257787115546},{"$f":"'WTP Values '!CL49","v":27.656105788193589},{"$f":"'WTP Values '!CM49","v":25.252258545591328},{"$f":"'WTP Values '!CN49","v":30.289617711001533},{"$f":"AY3","v":27.656105788193589},{"$f":"AZ3","v":25.252258545591328},{"$f":"BA3","v":30.289617711001533},{"$f":"'WTP Values '!BK49","v":5958836.104819675},{"$f":"'WTP Values '!BL49","v":5439648.3157684179},{"$f":"'WTP Values '!BM49","v":6527627.3359807022},{"$f":"BE3","v":5958836.104819675},{"$f":"BF3","v":5439648.3157684179},{"$f":"BG3","v":6527627.3359807022},{"$f":"'WTP Values '!AY49","v":2242982.5193063882},{"$f":"'WTP Values '!AZ49","v":2047895.2241794539},{"$f":"'WTP Values '!BA49","v":2456708.5450703902},{"$f":"BK3","v":2242982.5193063882},{"$f":"BL3","v":2047895.2241794539},{"$f":"BM3","v":2456708.5450703902},{"$f":"'WTP Values '!BE49","v":1797088.5853662833},{"$f":"'WTP Values '!BF49","v":1640887.0408057719},{"$f":"'WTP Values '!BG49","v":1968213.6979236898},{"$f":"BQ3","v":1797088.5853662833},{"$f":"BR3","v":1640887.0408057719},{"$f":"BS3","v":1968213.6979236898}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1787.3464923596946},{"$f":"D3/(1+B4)^A4","v":1631.4817912160736},{"$f":"E3/(1+B4)^A4","v":1958.1025793239701},{"$f":"F3+C4","v":3610.618649215819},{"$f":"G3+D4","v":3295.7563664355903},{"$f":"H3+E4","v":3955.5630204923518},{"$f":"I3/(1+B4)^A4","v":671.66315191317472},{"$f":"J3/(1+B4)^A4","v":613.09624492285036},{"$f":"K3/(1+B4)^A4","v":33.837999794892298},{"$f":"L3+I4","v":1356.8267331798043},{"$f":"M3+J4","v":1238.5157243686499},{"$f":"N3+K4","v":68.356143385661937},{"$f":"O3/(1+B4)^A4","v":537.80190513322248},{"$f":"P3/(1+B4)^A4","v":490.90883951319762},{"$f":"Q3/(1+B4)^A4","v":589.17515598657712},{"$f":"R3+O4","v":1086.4136285596228},{"$f":"S3+P4","v":991.68494670061045},{"$f":"T3+Q4","v":1190.1927326084844},{"$f":"U3/(1+B4)^A4","v":116141441.02982444},{"$f":"V3/(1+B4)^A4","v":106013381.87963474},{"$f":"W3/(1+B4)^A4","v":127237139.64753483},{"$f":"X3+U4","v":234617325.02434835},{"$f":"Y3+V4","v":214157632.73505014},{"$f":"Z3+W4","v":257031745.80198511},{"$f":"AA3/(1+B4)^A4","v":43644546.081740528},{"$f":"AB3/(1+B4)^A4","v":39838879.411292233},{"$f":"AC3/(1+B4)^A4","v":47813807.910544999},{"$f":"AD3+AA4","v":88166347.539724052},{"$f":"AE3+AB4","v":80478520.298751444},{"$f":"AF3+AC4","v":96588673.360091954},{"$f":"AG3/(1+B4)^A4","v":34946267.283796147},{"$f":"AH3/(1+B4)^A4","v":31899164.643823091},{"$f":"AI3/(1+B4)^A4","v":38284491.522912808},{"$f":"AJ3+AG4","v":70594954.539996594},{"$f":"AK3+AH4","v":64439502.49698703},{"$f":"AL3+AI4","v":77338501.32543616},{"$f":"AM3/(1+B4)^A4","v":89.895972508532026},{"$f":"AN3/(1+B4)^A4","v":82.063420917867049},{"$f":"AO3/(1+B4)^A4","v":98.476849710069558},{"$f":"AP3+AM4","v":181.59885406448555},{"$f":"AQ3+AN4","v":165.77631659618322},{"$f":"AR3+AO4","v":198.93308409931151},{"$f":"AS3/(1+B4)^A4","v":33.837999794892298},{"$f":"AT3/(1+B4)^A4","v":30.894881069859757},{"$f":"AU3/(1+B4)^A4","v":37.062305447618414},{"$f":"AV3+AS4","v":68.356143385661937},{"$f":"AW3+AT4","v":62.410749249223699},{"$f":"AX3+AU4","v":74.86956323473396},{"$f":"AY3/(1+B4)^A4","v":27.111171246146053},{"$f":"AZ3/(1+B4)^A4","v":24.754689290845338},{"$f":"BA3/(1+B4)^A4","v":29.692792580140704},{"$f":"BB3+AY4","v":54.767277034339642},{"$f":"BC3+AZ4","v":50.006947836436666},{"$f":"BD3+BA4","v":59.982410291142237},{"$f":"BE3/(1+B4)^A4","v":5841423.4926180523},{"$f":"BF3/(1+B4)^A4","v":5332465.7541107908},{"$f":"BG3/(1+B4)^A4","v":6399007.2894625058},{"$f":"BH3+BE4","v":11800259.597437728},{"$f":"BI3+BF4","v":10772114.069879208},{"$f":"BJ3+BG4","v":12926634.625443209},{"$f":"BK3/(1+B4)^A4","v":2198786.9025648348},{"$f":"BL3/(1+B4)^A4","v":2007543.5978624192},{"$f":"BM3/(1+B4)^A4","v":2408301.6812767279},{"$f":"BN3+BK4","v":4441769.4218712226},{"$f":"BO3+BL4","v":4055438.8220418729},{"$f":"BP3+BM4","v":4865010.2263471186},{"$f":"BQ3/(1+B4)^A4","v":1761678.8406688396},{"$f":"BR3/(1+B4)^A4","v":1608555.0836249113},{"$f":"BS3/(1+B4)^A4","v":1929432.11246318},{"$f":"BT3+BQ4","v":3558767.4260351229},{"$f":"BU3+BR4","v":3249442.1244306834},{"$f":"BV3+BS4","v":3897645.8103868701}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1734.7808964173526},{"$f":"D4/(1+B5)^A5","v":1583.5001530776674},{"$f":"E4/(1+B5)^A5","v":1900.5150721235543},{"$f":"F4+C5","v":5345.3995456331713},4879.2565195132574,5856.0780926159059,{"$f":"I4/(1+B5)^A5","v":651.90963797295626},{"$f":"J4/(1+B5)^A5","v":595.06517505355271},{"$f":"K4/(1+B5)^A5","v":32.842829226500122},{"$f":"L4+I5","v":2008.7363711527605},1833.5808994222025,101.19897261216207,{"$f":"O4/(1+B5)^A5","v":521.9852306590235},{"$f":"P4/(1+B5)^A5","v":476.47128316210279},{"$f":"Q4/(1+B5)^A5","v":571.84760180430499},{"$f":"R4+O5","v":1608.3988592186463},1468.1562298627132,1762.0403344127894,{"$f":"U4/(1+B5)^A5","v":112725738.4296671},{"$f":"V4/(1+B5)^A5","v":102895544.00086455},{"$f":"W4/(1+B5)^A5","v":123495114.1923912},{"$f":"X4+U5","v":347343063.45401543},317053176.73591471,380526859.9943763,{"$f":"AA4/(1+B5)^A5","v":42360966.43771144},{"$f":"AB4/(1+B5)^A5","v":38667223.861077718},{"$f":"AC4/(1+B5)^A5","v":46407610.892879851},{"$f":"AD4+AA5","v":130527313.9774355},119145744.15982917,142996284.2529718,{"$f":"AG4/(1+B5)^A5","v":33918502.732498705},{"$f":"AH4/(1+B5)^A5","v":30961014.930416543},{"$f":"AI4/(1+B5)^A5","v":37158550.290558591},{"$f":"AJ4+AG5","v":104513457.2724953},95400517.427403569,114497051.61599475,{"$f":"AM4/(1+B5)^A5","v":87.252145255155568},{"$f":"AN4/(1+B5)^A5","v":79.649947848121144},{"$f":"AO4/(1+B5)^A5","v":95.580660127544832},{"$f":"AP4+AM5","v":268.85099931964112},245.42626444430437,294.51374422685637,{"$f":"AS4/(1+B5)^A5","v":32.842829226500122},{"$f":"AT4/(1+B5)^A5","v":29.986267187802166},{"$f":"AU4/(1+B5)^A5","v":35.9723085269435},{"$f":"AV4+AS5","v":101.19897261216207},92.397016437025869,110.84187176167745,{"$f":"AY4/(1+B5)^A5","v":26.3138357102886},{"$f":"AZ4/(1+B5)^A5","v":24.026657540704456},{"$f":"BA4/(1+B5)^A5","v":28.81953194274363},{"$f":"BB4+AY5","v":81.081112744628243},74.033605377141129,88.801942233885867,{"$f":"BE4/(1+B5)^A5","v":5669628.0918081729},{"$f":"BF4/(1+B5)^A5","v":5175638.7251014905},{"$f":"BG4/(1+B5)^A5","v":6210813.4316694895},{"$f":"BH4+BE5","v":17469887.689245902},15947752.794980697,19137448.057112698,{"$f":"BK4/(1+B5)^A5","v":2134120.9050217704},{"$f":"BL4/(1+B5)^A5","v":1948502.0376204811},{"$f":"BM4/(1+B5)^A5","v":2337473.8850847743},{"$f":"BN4+BK5","v":6575890.3268929925},6003940.859662354,7202484.111431893,{"$f":"BQ4/(1+B5)^A5","v":1709868.1265657705},{"$f":"BR4/(1+B5)^A5","v":1561247.7165652672},{"$f":"BS4/(1+B5)^A5","v":1872687.7994519856},{"$f":"BT4+BQ5","v":5268635.5526008932},4810689.8409959506,5770333.6098388555]
[4,0.01,1667.0903434413563,1521.7125225931691,1826.3576287040776,7012.489889074528,6400.9690421064261,7682.4357213199837,626.47234847091954,571.84593691269049,31.561313343872392,2635.2087196236798,2405.4268363348929,132.76028595603447,501.6175467736507,457.87953782928702,549.53430537357337,2110.0164059922972,1926.0357676920003,2311.5746397863627,108327218.94822133,98880595.319697589,118676377.37854883,455670282.40223676,415933772.05561233,499203237.37292516,40708056.119936958,37158442.106212638,44596801.902464174,171235370.09737247,156304186.26604182,187593086.15543598,32595014.440217949,29752926.793369308,35708636.458703049,137108471.71271324,125153444.22077288,150205688.07469779,83.847596604164124,76.542034321125811,91.851135695263011,352.69859592380521,321.96829876543018,386.36487992211937,31.561313343872392,28.816213371887898,34.568681440064317,132.76028595603447,121.21322980891377,145.41055320174178,25.287078905537371,23.089145640236822,27.695003734171301,106.36819165016561,97.122751017377951,116.49694596805716,5448401.1567552704,4973687.0849666344,5968469.6310842484,22918288.846001171,20921439.879947331,25105917.688196946,2050848.2424758004,1872472.1593379993,2246266.4593083533,8626738.5693687927,7876413.0190003533,9448750.5707402453,1643149.6612873618,1500328.3684879008,1799616.1666261363,6911785.2138882549,6311018.2094838517,7569949.7764649913]
[5,0.01,1586.1792599250011,1447.8572516489101,1737.7166170107564,8598.6691489995283,7848.8262937553363,9420.1523383307394,596.06694380449824,544.09178756975859,30.029506702499603,3231.2756634281782,2949.5186239046516,162.78979265853405,477.27188405660206,435.65666930180294,522.86303572576412,2587.2882900488994,2361.6924369938033,2834.4376755121266,103069631.86309624,94081493.616820738,112916501.00515898,558739914.26533294,510015265.67243308,612119738.37808418,38732318.60728994,35354982.668983176,42432326.787190042,209967688.70466241,191659168.93502498,230025412.94262603,31013037.826913878,28308888.94976639,33975542.34167932,168121509.53962713,153462333.17053926,184181230.41637713,79.778111157154314,72.827119316169345,87.393203981754212,432.4767070809595,394.79541808159951,473.75808390387357,30.029506702499603,27.41763827010611,32.890914256029454,162.78979265853405,148.63086807901988,178.30146745777122,24.059787918423229,21.968529832840296,26.350845771204774,130.42797956858885,119.09128085021825,142.84779173926194,5183966.7529695593,4732292.6022385852,5678794.0614995733,28102255.59897073,25653732.482185915,30784711.749696519,1951311.7332043299,1781593.0106090233,2137245.4612537995,10578050.302573122,9658006.0296093766,11585996.031994045,1563400.5223175762,1427510.9627592522,1712273.0334071582,8475185.7362058312,7738529.1722431034,9282222.8098721504]
[9,0.01,1176.8227446569779,1074.1984766826058,1289.2517827797908,13950.534603556942,12733.984865679056,15283.314067497451,442.23572614388701,403.67416657776738,22.279579232426503,5242.4418447977068,4785.3174617615186,264.11117769928092,354.09894879703216,323.22366724181381,387.92406906869218,4197.6327027194029,3831.6245798425921,4598.609411371317,76469722.007113084,69801216.253962338,83775339.89206028,906503131.27280831,827451956.67092347,993106891.75164521,28736394.833781067,26230671.900085203,31481515.698448777,340652891.29586732,310949034.31981999,373194668.5408811,23009283.513986394,21003013.488922354,25207233.507538699,272761388.51181257,248978249.09187114,298816780.10001361,59.189209005261446,54.032108857083387,64.839020892908394,701.6529142846797,640.51855535270886,768.62807821659374,22.279579232426503,20.341774184189045,24.40252307351949,264.11117769928092,241.13964991132693,289.2774159038359,17.850508053775961,16.298955753074356,19.550296380730746,211.60716975083565,193.21443885024854,231.75715069024787,3846103.739074619,3510996.3352752728,4213227.4596199561,45593275.235744797,41620776.017968744,49945308.870807774,1447722.8946112066,1321804.6847401932,1585671.3886407069,17161894.96619745,15669209.383768858,18797192.421319339,1159922.6771877699,1059103.0986634509,1270374.6049936486,13750194.342373127,12555038.125937574,15059536.337912666]
[16,0.01,475.84557960744689,434.34969205958242,521.30600349299277,19244.441886401157,17566.239480699925,21082.980528114025,178.81700229323513,163.22472406304524,9.0086967994098437,7231.82804760213,6601.2354664437034,364.33530005988882,143.17909837630222,130.69474904341402,156.8562082333616,5790.5378470115384,5285.6380527873325,6343.6760016944918,30920356.830375012,28223961.81283265,33874366.678193286,1250500237.1143742,1141450958.4372802,1369968134.4416811,11619495.389252303,10606312.063952345,12729478.719257576,469922834.95045137,428947046.88052559,514813468.81276989,9303751.0532279182,8492520.3668224514,10192487.09557467,376268067.08406007,343459772.8179363,412210880.99735022,23.933021003791449,21.847759378584897,26.217509491591734,967.91407047101393,883.58062726169544,1060.3047699493895,9.0086967994098437,8.2251497694673148,9.8671042759184697,364.33530005988882,332.64660538833016,399.05154731419867,7.2178120194407782,6.5904454027003583,7.9051175336501709,291.90722769702927,266.53487810561535,319.70366333339115,1555163.2318967341,1419663.3212129662,1703608.8668776064,62894875.402213648,57414904.02385705,68898405.787083507,585383.43435743137,534468.69479172956,641162.5917500559,23674439.705937773,21615314.248595681,25930294.964276694,469012.07606003358,428245.91055507737,513673.05992032407,18968077.100145914,17319386.565626845,20774284.292819425]
[19,0.01,278.04292908494926,253.79632763851788,304.60606207655553,{"$f":"F20+C21","v":20260.184261588613},18493.404524953359,22195.76295350564,104.48516329355664,95.374386823160592,5.2639018889541465,{"$f":"L20+I21","v":7613.531722947966},6949.655786005962,383.56530970277549,83.661459940703324,76.36668784447086,91.653177945545551,{"$f":"R20+O21","v":6096.1686728393624},5564.6197235373293,6678.5020552333099,18067177.567482319,16491637.937029043,19793244.984796043,{"$f":"X20+U21","v":1316502986.8182559},1201697969.7316098,1442276528.4716599,6789426.3832018441,6197409.8309017736,7438004.4714226769,{"$f":"AD20+AA21","v":494725868.43643087},451587334.12813616,541985878.31558275,5436306.0311513469,4962293.1036847411,5955606.3735046573,{"$f":"AJ20+AG21","v":396127901.02589178},361587949.64336854,433967815.37943959,13.984383898733283,12.765937673680241,15.319241041113044,{"$f":"AP20+AM21","v":1019.0016178637144},930.21696466769822,1116.2687979949119,5.2639018889541465,4.8060648917905748,5.7654808451226041,{"$f":"AV20+AS21","v":383.56530970277549},350.20405158758564,420.11391788767725,4.217463987215023,3.8508852919321486,4.619065781025248,{"$f":"BB20+AY21","v":307.31440565238927},280.60287611539945,336.57796710729593,908702.65214714874,829528.24416306277,995441.419782663,{"$f":"BH20+BE21","v":66214534.683853157},60445324.512463823,72534937.870160133,342047.3609544069,312297.1984455451,374639.8677843117,{"$f":"BN20+BK21","v":24924002.138565872},22756193.82124811,27298923.86771803,274050.02167199692,250229.80656374572,300146.03117696045,{"$f":"BT20+BQ21","v":19969232.64418149},18233522.44708313,21870773.398347545]
[25,0.01,72.564865452843165,66.236880859099173,79.497428628916495,21105.284953440547,19264.808612741759,23121.60125714594,27.268997061596924,24.891226582336767,1.373796246450208,7931.1103216134552,7239.5425331872984,399.56473519737847,21.83433545375561,19.930513776238559,23.920049137131681,6350.454433350932,5796.7333073792142,6957.0783324546737,4715251.3952132324,4304060.1389718847,5165728.054742448,1371417471.830842,1251823663.1855752,1502437328.4089069,1771934.3326601945,1617427.2513080719,1941203.0922085729,515362066.42429119,470424120.78198725,564593404.23067832,1418791.0370864065,1295081.0602935294,1554320.3224255426,412651342.21953988,376670646.9408595,452069649.8091467,3.6497059622848633,3.3317105121812394,3.9980828451436965,1061.5066099771143,969.01853676906831,1162.8310365855423,1.373796246450208,1.2543079350306505,1.504700526548701,399.56473519737847,364.81189929838479,437.63787315281365,1.1006922844312528,1.0050209656581959,1.2055040853620211,320.13322375787357,292.30749250382769,350.61743827853144,237157.2113224043,216493.92640600071,259794.67606114427,68976501.127468809,62966643.415843435,75560543.431592599,89269.023340540618,81504.695196104323,97775.158996162092,25963641.817014158,23705409.035381872,28437627.205730647,71522.778929945038,65306.074516433684,78333.430165766375,20802197.048920158,18994086.232484724,22783055.611166429]
[36,0.01,2.4385852042923744,2.2259295408801361,2.6715580883939904,21319.516541903282,19460.358237380467,23356.299692919154,0.91639076783676521,0.83648438513017653,4.6167235057894211E-2,8011.6159563973852,7313.0283307043528,403.62056235649362,0.73375575150327355,0.66977669848041332,0.80384739291858531,6414.9154412794333,5855.5737062212247,7027.6969450680281,158458.81081883048,144640.48555429641,173597.34528660111,1385338200.4106274,1264530441.2476153,1517687988.9018035,59546.900826418205,54354.599012139559,65235.277563667776,520593307.52655911,475199214.17061663,570324373.61065829,47679.311598392611,43521.964690245848,52233.853357876949,416840006.46738088,380494085.06071651,456658434.05859232,0.1226505265889226,0.11196410148752239,0.13435793769973256,1072.281553206773,978.85466932258942,1174.6344848986566,4.6167235057894211E-2,4.2151759710489761E-2,5.056635078193808E-2,403.62056235649362,368.51496385540048,442.08016601660643,3.6989414953675213E-2,3.3774323724894133E-2,4.051167748926978E-2,323.38277235182255,295.27459285697637,354.17642034917628,7969.8082951436891,7275.4063892796803,8730.5536810833346,69676654.92476356,63605793.470860526,76327529.296989262,2999.9383056989282,2739.0134680914271,3285.7920232805081,26227188.707805119,23946033.478217501,28726286.565783579,2403.5652706030705,2194.649243437008,2632.4412318775053,21013352.10923497,19186887.858900104,23014317.600965787]
[39,0.01,0.78433450865105259,0.71593699070469852,0.85926675717746148,21323.144594477282,19463.669907354568,23360.274355433354,0.29474340341213467,0.26904270888321757,1.4849001610103118E-2,8012.9793345882272,7314.2728266199529,403.68924855851418,0.23600157821518675,0.21542367139105092,0.2585455077991346,6416.0071006720373,5856.5701795331488,7028.8928846635972,50965.909785006785,46521.451851914484,55834.993289891492,1385573950.5888262,1264745632.9436021,1517946261.7291374,19152.371268050232,17482.344940857798,20981.952684922391,520681899.58659327,475280081.28262389,570421428.66383576,15335.338445226636,13998.189905674391,16800.238776274306,416910942.2906881,380558835.71029079,456736145.98999888,3.9448709989130928E-2,3.6011580965962263E-2,4.3214223912946263E-2,1072.4640289135518,979.02124609254702,1174.8343785340528,1.4849001610103118E-2,1.355748393909322E-2,1.6263911478269194E-2,403.68924855851418,368.57767595586233,442.15539708861877,1.1897092852000402E-2,1.0863006778339479E-2,1.3029975988637504E-2,323.43780407345247,295.3248412640894,354.23669238540992,2563.3698023803577,2340.0258008324417,2808.0521933992404,69688512.162086502,63616617.598240234,76340518.348058462,964.88534944040134,880.96277255462849,1056.8259282361644,26231651.9243754,23950108.498785019,28731175.066782728,773.07087003188735,705.87615022952059,846.68540452190234,21016928.060221404,19190152.991003204,23018234.06661579]
[44,0.01,9.705386361512558E-2,8.8590327578957268E-2,0.10632600980867306,21324.499800489575,19464.906933270835,23361.759032522845,3.6471665801645792E-2,3.3291451653076121E-2,1.8374213568217378E-3,8013.4886045846151,7314.7376898799785,403.71490528537834,2.9202929021246739E-2,2.6656610657887603E-2,3.1992523821751558E-2,6416.4148740827186,5856.9423975746085,7029.3396104199637,6306.5419189601089,5756.5829291110331,6909.0442457115869,1385662011.6222255,1264826014.6564493,1518042735.7689357,2369.9220274682252,2163.2723064559968,2596.3151586480217,520714991.85577935,475310288.01038039,570457682.16041732,1897.6008699586375,1732.141578598292,2078.8682187378881,416937439.33070397,380583022.36905962,456765174.14615732,4.8813990419247335E-3,4.4560873314710859E-3,5.3473452304092454E-3,1072.5321900467993,979.08346841031971,1174.9090458799587,1.8374213568217378E-3,1.6776084472580638E-3,2.0125028658692762E-3,403.71490528537834,368.60110114440522,442.18349855601014,1.472150994682596E-3,1.3441927732191585E-3,1.6123344039579996E-3,323.45836036873715,295.34361082214815,354.25920612362381,317.19239744178856,289.55572198456781,347.46949368712865,69692941.25978601,63620660.792820141,76345370.218240574,119.39529636389385,109.01068336846414,130.77206010018077,26233319.093691956,23951630.663158514,28733001.094881833,95.660096498803426,87.345395182688222,104.7691882341302,21018263.804447167,19191372.633377947,23019697.005117245]
[50,0.01,5.6940503202453207E-3,5.1975033690774596E-3,6.2380375973731771E-3,21324.655958875337,19465.049473938805,23361.930109669465,2.1397551071359561E-3,1.9531752151398822E-3,1.0779962049450935E-4,8013.5472870135827,7314.7912553863498,403.71786167209336,1.7133057989833248E-3,1.5639159204945303E-3,1.8769684557339997E-3,6416.4618612101303,5856.9852877093763,7029.3910859685957,369.99832562769717,337.73279754228167,405.34651722769792,1385672158.7649474,1264835276.9224141,1518053852.3299499,139.04088695505385,126.91696044374589,152.32313902703373,520718805.02904624,475313768.68697327,570461859.59724462,111.33029061196325,101.62296422778095,121.96505946011095,416940492.5454616,380585809.36200088,456768519.01768696,2.8638665935175578E-4,2.614340588997398E-4,3.1372324282130697E-4,1072.5400441534393,979.09063819603034,1174.917649687867,1.0779962049450935E-4,9.8423561520814292E-5,1.1807147249016555E-4,403.71786167209336,368.60380039425792,442.18673664656279,8.6369584171974275E-5,7.8862406974050182E-5,9.4594000560414626E-5,323.46072904025993,295.34577361058126,354.26180034840223,18.609351600829211,16.98793628693975,20.385677685646812,69693451.618167594,63621126.684155621,76345929.292070448,7.0047991926687514,6.3955446328839214,7.6722622156025864,26233511.199148171,23951806.059909467,28733211.505400766,5.6122794375681186,5.1244644662907515,6.1467004773977791,21018417.720280029,19191513.170966122,23019865.577358503]

{"sheet":"Northampton NPV 2%","index":285,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU49","v":1823.2721568561244},{"$f":"'WTP Values '!CV49","v":1664.2745752195167},{"$f":"'WTP Values '!CW49","v":1997.460441168382},{"$f":"C3","v":1823.2721568561244},{"$f":"D3","v":1664.2745752195167},{"$f":"E3","v":1997.460441168382},{"$f":"'WTP Values '!CC49","v":685.16358126662954},{"$f":"'WTP Values '!CD49","v":625.41947944579965},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"I3","v":685.16358126662954},{"$f":"J3","v":625.41947944579965},{"$f":"K3","v":34.518143590769633},{"$f":"'WTP Values '!CI49","v":548.6117234264002},{"$f":"'WTP Values '!CJ49","v":500.77610718741289},{"$f":"'WTP Values '!CK49","v":601.01757662190732},{"$f":"O3","v":548.6117234264002},{"$f":"P3","v":500.77610718741289},{"$f":"Q3","v":601.01757662190732},{"$f":"'WTP Values '!BH49","v":118475883.99452391},{"$f":"'WTP Values '!BI49","v":108144250.8554154},{"$f":"'WTP Values '!BJ49","v":129794606.15445028},{"$f":"U3","v":118475883.99452391},{"$f":"V3","v":108144250.8554154},{"$f":"W3","v":129794606.15445028},{"$f":"'WTP Values '!AV49","v":44521801.457983516},{"$f":"'WTP Values '!AW49","v":40639640.887459204},{"$f":"'WTP Values '!AX49","v":48774865.449546956},{"$f":"AA3","v":44521801.457983516},{"$f":"AB3","v":40639640.887459204},{"$f":"AC3","v":48774865.449546956},{"$f":"'WTP Values '!BB49","v":35648687.256200448},{"$f":"'WTP Values '!BC49","v":32540337.853163935},{"$f":"'WTP Values '!BD49","v":39054009.802523352},{"$f":"AG3","v":35648687.256200448},{"$f":"AH3","v":32540337.853163935},{"$f":"AI3","v":39054009.802523352},{"$f":"'WTP Values '!CX49","v":91.702881555953525},{"$f":"'WTP Values '!CY49","v":83.712895678316173},{"$f":"'WTP Values '!CZ49","v":100.45623438924196},{"$f":"AM3","v":91.702881555953525},{"$f":"AN3","v":83.712895678316173},{"$f":"AO3","v":100.45623438924196},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"'WTP Values '!CG49","v":31.515868179363938},{"$f":"'WTP Values '!CH49","v":37.807257787115546},{"$f":"AS3","v":34.518143590769633},{"$f":"AT3","v":31.515868179363938},{"$f":"AU3","v":37.807257787115546},{"$f":"'WTP Values '!CL49","v":27.656105788193589},{"$f":"'WTP Values '!CM49","v":25.252258545591328},{"$f":"'WTP Values '!CN49","v":30.289617711001533},{"$f":"AY3","v":27.656105788193589},{"$f":"AZ3","v":25.252258545591328},{"$f":"BA3","v":30.289617711001533},{"$f":"'WTP Values '!BK49","v":5958836.104819675},{"$f":"'WTP Values '!BL49","v":5439648.3157684179},{"$f":"'WTP Values '!BM49","v":6527627.3359807022},{"$f":"BE3","v":5958836.104819675},{"$f":"BF3","v":5439648.3157684179},{"$f":"BG3","v":6527627.3359807022},{"$f":"'WTP Values '!AY49","v":2242982.5193063882},{"$f":"'WTP Values '!AZ49","v":2047895.2241794539},{"$f":"'WTP Values '!BA49","v":2456708.5450703902},{"$f":"BK3","v":2242982.5193063882},{"$f":"BL3","v":2047895.2241794539},{"$f":"BM3","v":2456708.5450703902},{"$f":"'WTP Values '!BE49","v":1797088.5853662833},{"$f":"'WTP Values '!BF49","v":1640887.0408057719},{"$f":"'WTP Values '!BG49","v":1968213.6979236898},{"$f":"BQ3","v":1797088.5853662833},{"$f":"BR3","v":1640887.0408057719},{"$f":"BS3","v":1968213.6979236898}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1752.472276870554},{"$f":"D3/(1+B4)^A4","v":1599.6487651091088},{"$f":"E3/(1+B4)^A4","v":1919.8966178089024},{"$f":"F3+C4","v":3575.7444337266784},{"$f":"G3+D4","v":3263.9233403286253},{"$f":"H3+E4","v":3917.3570589772844},{"$f":"I3/(1+B4)^A4","v":658.55784435469968},{"$f":"J3/(1+B4)^A4","v":601.13367882141449},{"$f":"K3/(1+B4)^A4","v":33.177762005737826},{"$f":"L3+I4","v":1343.7214256213292},{"$f":"M3+J4","v":1226.5531582672143},{"$f":"N3+K4","v":67.695905596507458},{"$f":"O3/(1+B4)^A4","v":527.30846157862379},{"$f":"P3/(1+B4)^A4","v":481.33036061842841},{"$f":"Q3/(1+B4)^A4","v":577.67933162428619},{"$f":"R3+O4","v":1075.920185005024},{"$f":"S3+P4","v":982.10646780584125},{"$f":"T3+Q4","v":1178.6969082461935},{"$f":"U3/(1+B4)^A4","v":113875321.02510948},{"$f":"V3/(1+B4)^A4","v":103944877.79259458},{"$f":"W3/(1+B4)^A4","v":124754523.4087373},{"$f":"X3+U4","v":232351205.01963341},{"$f":"Y3+V4","v":212089128.64800999},{"$f":"Z3+W4","v":254549129.5631876},{"$f":"AA3/(1+B4)^A4","v":42792965.64588958},{"$f":"AB3/(1+B4)^A4","v":39061554.101748563},{"$f":"AC3/(1+B4)^A4","v":46880877.979187772},{"$f":"AD3+AA4","v":87314767.103873104},{"$f":"AE3+AB4","v":79701194.989207774},{"$f":"AF3+AC4","v":95655743.42873472},{"$f":"AG3/(1+B4)^A4","v":34264405.282776289},{"$f":"AH3/(1+B4)^A4","v":31276756.875397861},{"$f":"AI3/(1+B4)^A4","v":37537495.004347704},{"$f":"AJ3+AG4","v":69913092.538976729},{"$f":"AK3+AH4","v":63817094.728561796},{"$f":"AL3+AI4","v":76591504.806871057},{"$f":"AM3/(1+B4)^A4","v":88.141946901147179},{"$f":"AN3/(1+B4)^A4","v":80.462221913029765},{"$f":"AO3/(1+B4)^A4","v":96.555396375665083},{"$f":"AP3+AM4","v":179.8448284571007},{"$f":"AQ3+AN4","v":164.17511759134595},{"$f":"AR3+AO4","v":197.01163076490704},{"$f":"AS3/(1+B4)^A4","v":33.177762005737826},{"$f":"AT3/(1+B4)^A4","v":30.292068607616244},{"$f":"AU3/(1+B4)^A4","v":36.339155889192185},{"$f":"AV3+AS4","v":67.695905596507458},{"$f":"AW3+AT4","v":61.807936786980179},{"$f":"AX3+AU4","v":74.146413676307731},{"$f":"AY3/(1+B4)^A4","v":26.582185494226824},{"$f":"AZ3/(1+B4)^A4","v":24.271682569772519},{"$f":"BA3/(1+B4)^A4","v":29.113434939447842},{"$f":"BB3+AY4","v":54.238291282420413},{"$f":"BC3+AZ4","v":49.523941115363847},{"$f":"BD3+BA4","v":59.403052650449375},{"$f":"BE3/(1+B4)^A4","v":5727447.2364664311},{"$f":"BF3/(1+B4)^A4","v":5228420.14203039},{"$f":"BG3/(1+B4)^A4","v":6274151.6109003285},{"$f":"BH3+BE4","v":11686283.341286106},{"$f":"BI3+BF4","v":10668068.457798809},{"$f":"BJ3+BG4","v":12801778.94688103},{"$f":"BK3/(1+B4)^A4","v":2155884.7744198274},{"$f":"BL3/(1+B4)^A4","v":1968372.9567276565},{"$f":"BM3/(1+B4)^A4","v":2361311.5581222512},{"$f":"BN3+BK4","v":4398867.2937262151},{"$f":"BO3+BL4","v":4016268.1809071107},{"$f":"BP3+BM4","v":4818020.1031926414},{"$f":"BQ3/(1+B4)^A4","v":1727305.4453732057},{"$f":"BR3/(1+B4)^A4","v":1577169.3971604882},{"$f":"BS3/(1+B4)^A4","v":1891785.5612492212},{"$f":"BT3+BQ4","v":3524394.030739489},{"$f":"BU3+BR4","v":3218056.4379662601},{"$f":"BV3+BS4","v":3859999.2591729108}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1651.3937671696351},{"$f":"D4/(1+B5)^A5","v":1507.3847587929124},{"$f":"E4/(1+B5)^A5","v":1809.1614629826599},{"$f":"F4+C5","v":5227.1382008963137},4771.3080991215375,5726.5185219599443,{"$f":"I4/(1+B5)^A5","v":620.57376532658986},{"$f":"J4/(1+B5)^A5","v":566.46169160184854},{"$f":"K4/(1+B5)^A5","v":31.264146148293104},{"$f":"L4+I5","v":1964.2951909479191},1793.0148498690628,98.960051744800566,{"$f":"O4/(1+B5)^A5","v":496.89454054117931},{"$f":"P4/(1+B5)^A5","v":453.5683491063283},{"$f":"Q4/(1+B5)^A5","v":544.36013639577368},{"$f":"R4+O5","v":1572.8147255462034},1435.6748169121695,1723.0570446419672,{"$f":"U4/(1+B5)^A5","v":107307258.35567532},{"$f":"V4/(1+B5)^A5","v":97949579.905724972},{"$f":"W4/(1+B5)^A5","v":117558973.74382526},{"$f":"X4+U5","v":339658463.37530875},310038708.55373496,372108103.30701286,{"$f":"AA4/(1+B5)^A5","v":40324767.289626144},{"$f":"AB4/(1+B5)^A5","v":36808574.85219539},{"$f":"AC4/(1+B5)^A5","v":44176898.382963352},{"$f":"AD4+AA5","v":127639534.39349926},116509769.84140316,139832641.81169808,{"$f":"AG4/(1+B5)^A5","v":32288114.377931841},{"$f":"AH4/(1+B5)^A5","v":29472786.55588524},{"$f":"AI4/(1+B5)^A5","v":35372419.925544955},{"$f":"AJ4+AG5","v":102201206.91690856},93289881.284447044,111963924.732416,{"$f":"AM4/(1+B5)^A5","v":83.058125175410652},{"$f":"AN4/(1+B5)^A5","v":75.821348795928571},{"$f":"AO4/(1+B5)^A5","v":90.986306525831964},{"$f":"AP4+AM5","v":262.90295363251136},239.99646638727452,287.997937290739,{"$f":"AS4/(1+B5)^A5","v":31.264146148293104},{"$f":"AT4/(1+B5)^A5","v":28.54489280858818},{"$f":"AU4/(1+B5)^A5","v":34.243198212972565},{"$f":"AV4+AS5","v":98.960051744800566},90.352829595568352,108.3896118892803,{"$f":"AY4/(1+B5)^A5","v":25.048987092282403},{"$f":"AZ4/(1+B5)^A5","v":22.871748582532849},{"$f":"BA4/(1+B5)^A5","v":27.434239978823985},{"$f":"BB4+AY5","v":79.287278374702822},72.395689697896699,86.837292629273364,{"$f":"BE4/(1+B5)^A5","v":5397101.4508620659},{"$f":"BF4/(1+B5)^A5","v":4926857.0742308674},{"$f":"BG4/(1+B5)^A5","v":5912273.1932856981},{"$f":"BH4+BE5","v":17083384.792148173},15594925.532029677,18714052.14016673,{"$f":"BK4/(1+B5)^A5","v":2031538.3736457203},{"$f":"BL4/(1+B5)^A5","v":1854841.7998428741},{"$f":"BM4/(1+B5)^A5","v":2225116.6200426789},{"$f":"BN4+BK5","v":6430405.6673719352},5871109.9807499852,7043136.7232353203,{"$f":"BQ4/(1+B5)^A5","v":1627678.4997599018},{"$f":"BR4/(1+B5)^A5","v":1486201.9483084262},{"$f":"BS4/(1+B5)^A5","v":1782671.7865387572},{"$f":"BT4+BQ5","v":5152072.5304993913},4704258.3862746861,5642671.0457116682]
[4,0.02,1525.6325783683619,1392.5905146729126,1671.3855425199672,6752.7707792646761,6163.8986137944503,7397.9040644799115,573.31423460902147,523.3230428056097,28.883238417725046,2537.6094255569406,2316.3378926746727,127.84329016252562,459.05374849651486,419.02704471227861,502.90462212040495,2031.8684740427182,1854.7018616244482,2225.9616667623723,99135319.8113361,90490271.377122581,108606320.18160404,438793783.18664485,400528979.93085754,480714423.48861688,37253851.81610471,34005433.515755288,40812625.507138804,164893386.20960397,150515203.35715845,180645267.31883687,29829226.783073261,27228299.051910322,32678648.355703838,132030433.69998182,120518180.33635737,144642573.08811983,76.732869037640796,70.047206280279568,84.05728311493624,339.63582267015215,310.04367266755412,372.05522040567524,28.883238417725046,26.37106865763133,31.63542204157401,127.84329016252562,116.72389825319968,140.02503393085431,23.141392151802293,21.129960313201384,25.344997120950275,102.42867052650512,93.52565001109808,112.18228975022365,4986087.4891799837,4551654.3727145614,5462026.5470361654,22069472.281328157,20146579.904744238,24176078.687202893,1876827.4342899423,1713587.1127876265,2055663.8118020061,8307233.1016618777,7584697.0935376119,9098800.5350373257,1503723.337044884,1373020.8720964335,1646913.1761003453,6655795.8675442748,6077279.2583711194,7289584.2218120135]
[5,0.02,1381.812430708479,1261.3121346161565,1513.8253809646233,8134.5832099731551,7425.2107484106073,8911.7294454445346,519.26836599944738,473.98980336298064,26.160438922596644,3056.8777915563878,2790.3276960376534,154.00372908512227,415.77912338120694,379.52570454788849,455.49621066032222,2447.6475974239252,2234.2275661723365,2681.4578774226943,89789913.495469153,81959826.776130095,98368090.330731362,528583696.68211401,482488806.70698762,579082513.81934822,33741961.3746842,30799768.836842403,36965252.35186591,198635347.58428818,181314972.19400084,217610519.67070279,27017249.730833162,24661509.350577869,29598058.639358688,159047683.43081498,145179689.68693525,174240631.72747853,69.499323614035276,63.44391287056078,76.133271107793718,409.13514628418744,373.4875855381149,448.18849151346899,26.160438922596644,23.885089371356738,28.653176425026,154.00372908512227,140.60898762455642,168.67821035588031,20.959871854243552,19.138056066149872,22.95574476749518,123.38854238074867,112.66370607724795,135.13803451771884,4516053.0594577985,4122573.6010646373,4947125.7277595652,26585525.340785954,24269153.505808875,29123204.414962459,1699900.4319704326,1552048.6433792443,1861878.0490014828,10007133.53363231,9136745.7369168568,10960678.584038809,1361968.5558218064,1243587.3063972802,1491660.0047089246,8017764.423366081,7320866.5647684,8781244.2265209388]
[9,0.02,762.85841702472317,696.33371143869203,835.7389238294935,12104.323898610959,11048.77208755064,13260.723619152117,286.6729484364613,261.67597211001441,14.44241677210262,4548.6582351391535,4152.0295931936362,229.15876208074403,229.53955026435145,209.52509310048026,251.46619794622535,3642.1189069100301,3324.5482191391166,3990.0304454459256,49570397.364873059,45247634.428937733,54306159.076143153,786536704.71047449,717947145.30370474,861679342.42747509,18627954.612047762,17003655.762131378,20407439.727261398,295570962.00400519,269798106.97775984,323806167.55015415,14915437.076693352,13614901.390759939,16340226.545110319,236664205.88212007,216028521.94271088,259271432.63372549,38.368553371103054,35.025537378814576,42.030962661428326,608.79632073315827,555.75246952061457,666.908006086618,14.44241677210262,13.186262522609562,15.818584581062362,229.15876208074403,209.22728126706662,250.99450581345107,11.571335087477276,10.565563625786758,12.673198420987028,183.60312308600703,167.64448217887411,201.08645994531966,2493181.4272153182,2275952.8728248714,2731164.0984196179,39559471.141074553,36112691.602842391,43335557.594637424,938465.5426552532,856840.87429044582,1027888.6696844328,14890693.531689433,13595549.633483863,16309576.078478903,751903.1913752316,686548.34976688062,823502.06485543575,11930496.62387104,10893507.12029418,13066560.585464546]
[16,0.02,125.84278241007553,114.86872239693692,137.86530920546582,14468.199932711042,13206.507435907606,15850.43511569723,47.290192606966073,43.166637065653994,2.3824524587613403,5436.9742021789416,4962.8872115485983,273.91160496764627,37.865343075171474,34.563714723540947,41.482410530459219,4353.3951144457014,3973.8054536001764,4769.2509475015322,8177240.4817898674,7464148.1131182387,8958462.0260204226,940140927.61287928,858156384.97290707,1029958311.4723444,3072907.8773639821,2804960.008955867,3366455.6093653976,353293567.5216378,322487483.47432595,387042879.12339979,2460482.9162324942,2245943.7229969124,2695519.2834701552,282882800.91478199,258217135.69593668,309905035.22593546,6.3293599513533465,5.7778887678121844,6.9335189474834307,727.68929189650976,664.28640785503683,797.14971687878699,2.3824524587613403,2.1752345237361528,2.6094680913843709,273.91160496764627,250.08766801893569,300.01169189943295,1.9088325842779328,1.7429183380913018,2.0905983544785309,219.45932010158302,200.38408638900557,240.35701048811501,411280.62672176131,375446.13228171854,450538.76537681482,47285114.18692787,43165206.631509341,51798639.620563939,154811.31550507765,141346.33281485696,169562.74888514203,17798724.89845822,16250649.928073522,19494703.669345215,124035.5845776925,113254.50786880418,135846.69035445925,14260425.604647659,13020920.483044416,15618353.620318884]
[19,0.02,43.193563677726893,39.426889491867925,47.320107661883831,{"$f":"F20+C21","v":14664.190566489469},13385.406799643317,16065.149927383362,16.231617789924332,14.816271947745568,0.81773948426640786,{"$f":"L20+I21","v":5510.6251072450805},5030.1159901448309,277.62209482170891,12.996685832698544,11.863453622514006,14.23818757371612,{"$f":"R20+O21","v":4412.367527844488},4027.6358300800052,4833.8566704108398,2806709.6951759523,2561951.9105463186,3074851.7520416067,{"$f":"X20+U21","v":952876362.36639678},869781232.19329858,1043910439.8068744,1054727.4904029998,962758.58209737379,1155483.1508534977,{"$f":"AD20+AA21","v":358079389.56794906},326855996.94287735,392285879.60249317,844522.21641070768,770884.9991868193,925194.76751323859,{"$f":"AJ20+AG21","v":286714817.31586552},261715023.49904045,314103103.02618289,2.172453650994183,1.9831698062910683,2.3798217619898523,{"$f":"AP20+AM21","v":737.54679221969241},673.28503344021055,807.94814923070248,0.81773948426640786,0.74661517423239132,0.89565904386092976,{"$f":"AV20+AS21","v":277.62209482170891},253.47543158200224,304.07574146397957,0.6551768818211352,0.59822941593984569,0.71756513499887176,{"$f":"BB20+AY21","v":222.43218275452762},203.09855012831977,243.61295960671603,141165.63222381123,128866.00337095129,154640.37332052682,{"$f":"BH20+BE21","v":47925652.715624087},43749935.640247963,52500319.736632973,53136.558857314812,48514.914483986242,58199.75727709596,{"$f":"BN20+BK21","v":18039831.835708227},16470786.17125009,19758784.850504402,42573.271332338976,38872.835642492522,46627.248363859995,{"$f":"BT20+BQ21","v":14453601.664226847},13197305.82950902,15829924.585529365]
[25,0.02,2.9812325137375826,2.7212555496851971,3.2660477974850686,14740.581478882821,13455.136078838421,16148.838928499681,1.1203110506678704,1.0226234628974165,5.6440620562158553E-2,5539.3318863810637,5056.3196287424953,279.06832569465251,0.89703509218095057,0.81881907055736414,0.98272390877868765,4435.3530980154792,4048.6171978856764,4859.0379253704705,193719.93156924425,176826.67703316367,212227.1754769882,957840229.57674038,874312227.72343695,1049348535.45847,72797.602693377572,66449.881497243288,79751.788115985313,359944750.71109051,328558704.48165995,394329434.3507753,58289.172639756267,53206.710172733314,63857.215927581565,288208415.36971951,263078388.85776857,315739376.26724303,0.1499433921973769,0.1368789653683129,0.16425600042357469,741.3889321683647,676.79241134641563,812.1570345426062,5.6440620562158553E-2,5.1531599691072121E-2,6.181865156354794E-2,279.06832569465251,254.79587401624724,305.65977866138218,4.5220501760580019E-2,4.1289970857249919E-2,4.9526557408974436E-2,223.59091001664416,204.15656171646182,244.88202496499972,9743.2936015177929,8894.3695878236176,10673.324209120547,48175314.251417272,43977844.401086517,52773812.317586541,3667.5009757355188,3348.5137169971449,4016.9644250859583,18133807.647540733,16556588.273845026,19861715.291545127,2938.4197529778912,2683.0145894707671,3218.2264442361079,14528895.545160411,13266055.224770844,15912388.215330385]
[36,0.02,3.4812665586598092E-3,3.177684363441226E-3,3.8138531375785595E-3,14744.737193381668,13458.929396230065,16153.391663693394,1.308217785099063E-3,1.1941453231443695E-3,6.5907252791469118E-5,5540.8935535288037,5057.7451234437776,279.14700157924506,1.0474923555824143E-3,9.5615737276075186E-4,1.1475535250142642E-3,4436.6035277358633,4049.7585977153676,4860.4078017478605,226.21205035510314,206.48533604738378,247.82346409492422,958110267.12819874,874558716.77859902,1049644371.3404801,85.007747178141145,77.595339919743907,93.12833926308808,360046227.55048501,328651332.86093336,394440605.03627384,68.065857496076376,62.130927382252942,74.567813584960845,288289668.05925268,263152556.80538151,315828390.5782246,1.7509299074908982E-4,1.5983730303654068E-4,1.9180621393965363E-4,741.59794703925775,676.9832149480626,812.38600059585349,6.5907252791469118E-5,6.0174855162123897E-5,7.2187326348395524E-5,279.14700157924506,254.86770692931191,305.74595129817521,5.280521389039878E-5,4.8215425697599518E-5,5.7833512575391311E-5,223.65394552090137,204.21411822363049,244.951062932268,11.377509815107846,10.386198078737548,12.463531934435414,48188895.998664349,43990242.783461563,52788690.488934249,4.2826409687426743,3.9101508421365314,4.6907189747658844,18138919.99181753,16561255.963110857,19867314.773378819,3.4312729296389848,3.1330293506731559,3.7580108384327118,14532991.580446115,13269795.235849721,15916874.289540717]
[39,0.02,3.6418134656647126E-4,3.3242308537463904E-4,3.9897380675865912E-4,14744.740019057444,13458.931975494128,16153.394759323171,1.3685493671676638E-4,1.2492161816709296E-4,6.8946722882760867E-6,5540.8946153835168,5057.746092708112,279.14705507486934,1.0957999628760018E-4,1.0002528495707118E-4,1.2004756916910209E-4,4436.6043779648599,4049.7593738095507,4860.4087331945457,23.664435836708442,21.600789959880498,25.925243397506971,958110450.74008262,874558884.37869573,1049644572.4939245,8.8928082105369288,8.1173834014406072,9.7423174654534801,360046296.54960585,328651395.84354866,394440680.62671995,7.1204876789628679,6.4996243224199564,7.8006686084799624,288289723.30697405,263152607.23583645,315828451.10345608,1.8316782145490805E-5,1.6720858133256432E-5,2.0065181477873072E-5,741.59808915880365,676.9833446848661,812.38615628119487,6.8946722882760867E-6,6.2949962070187323E-6,7.5516417004024617E-6,279.14705507486934,254.86775577206143,305.74600989121194,5.524045222132957E-6,5.0438995003551876E-6,6.0500642888096449E-6,223.65398838185766,204.21415735914573,244.95110987459566,1.1902210805237339,1.0865182364768065,1.3038317423772019,48188905.233565874,43990251.213734798,52788700.605338633,0.44801451672171544,0.40904767703726352,0.49070426633827618,18138923.467953194,16561259.13690359,19867318.580743395,0.3589514261252289,0.32775164686029573,0.39313204676825741,14532994.365543043,13269797.778868187,15916877.339844394]
[44,0.02,5.6922193511469999E-6,5.1958320687688985E-6,6.2360317046548851E-6,14744.740308399505,13458.932239604252,16153.395076307837,2.1390670511373629E-6,1.9525471554527709E-6,1.0776495663261225E-7,5540.8947241147562,5057.7461919583311,279.14706055268607,1.7127548712960927E-6,1.5634130303615416E-6,1.8763649009623193E-6,4436.6044650261592,4049.7594532796338,4860.4088285723328,0.36987934959788504,0.33762419676058636,0.40521617469375232,958110469.54147553,874558901.54052198,1049644593.091529,0.13899617720485852,0.12687614924265778,0.15227415825854176,360046303.61494148,328651402.29280931,394440688.36699057,0.11129449143381191,0.10159028652092633,0.12192584058384773,288289728.96420115,263152612.3997876,315828457.30108684,2.8629456934658307E-7,2.6134999261016158E-7,3.1362236251103156E-7,741.59810371148603,676.9833579695869,812.38617222298046,1.0776495663261225E-7,9.8391912608431095E-8,1.1803350562908003E-7,279.14706055268607,254.86776077343555,305.7460158909908,8.634181131596507E-8,7.8837048113122092E-8,9.4563583075114784E-8,223.65399277071123,204.21416136652357,244.95111468137137,1.860336760950413E-2,1.6982473675154434E-2,2.0379122501938997E-2,48188906.179196455,43990252.076973468,52788701.641232878,7.0025467414011316E-3,6.3934880924722392E-3,7.6697951360650109E-3,18138923.823900703,16561259.461891945,19867318.970607907,5.6104747625752025E-3,5.1228166522470512E-3,6.144723954887828E-3,14532994.65072993,13269798.039266851,15916877.652187785]
[50,0.02,2.0148034008172915E-8,1.8391034281069424E-8,2.2072898303912611E-8,14744.740312261134,13458.932243129131,16153.395080538396,7.5713870168045031E-9,6.9111859652240205E-9,3.8144208386587165E-10,5540.8947255659104,5057.7461932829492,279.14706062579438,6.0624233301170829E-9,5.5338167701140559E-9,6.6415332059740424E-9,4436.6044661881015,4049.7594543402611,4860.408829845268,1.3092154843114747E-3,1.195045970416379E-3,1.4342928065037282E-3,958110469.79240346,874558901.76956797,1049644593.3664297,4.9198731330780661E-4,4.4908757236349089E-4,5.389857153942579E-4,360046303.70923722,328651402.37888277,394440688.47029412,3.9393513496258873E-4,3.595863794868005E-4,4.3156558646381541E-4,288289729.03970385,263152612.468707,315828457.38380194,1.0133609342352294E-9,9.2506774850203609E-10,1.1100896918743171E-9,741.59810390570988,676.98335814688812,812.38617243574345,3.8144208386587165E-10,3.482654970006359E-10,4.177883772239682E-10,279.14706062579438,254.86776084018516,305.74601597106539,3.0561326670778687E-10,2.7904959884707862E-10,3.3471483971329737E-10,223.65399282928598,204.21416142000703,244.9511147455238,6.5848004115882179E-5,6.0110729408374939E-5,7.2133420709279556E-5,48188906.191817075,43990252.088494465,52788701.655058183,2.4786035320501284E-5,2.2630226906491652E-5,2.7147810670018984E-5,18138923.828651268,16561259.46622932,19867318.975811139,1.9858692953493288E-5,1.8132590780485305E-5,2.1749707728492196E-5,14532994.654536108,13269798.042742196,15916877.656356398]

{"sheet":"Northampton NPV 3%","index":286,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU49","v":1823.2721568561244},{"$f":"'WTP Values '!CV49","v":1664.2745752195167},{"$f":"'WTP Values '!CW49","v":1997.460441168382},{"$f":"C3","v":1823.2721568561244},{"$f":"D3","v":1664.2745752195167},{"$f":"E3","v":1997.460441168382},{"$f":"'WTP Values '!CC49","v":685.16358126662954},{"$f":"'WTP Values '!CD49","v":625.41947944579965},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"I3","v":685.16358126662954},{"$f":"J3","v":625.41947944579965},{"$f":"K3","v":34.518143590769633},{"$f":"'WTP Values '!CI49","v":548.6117234264002},{"$f":"'WTP Values '!CJ49","v":500.77610718741289},{"$f":"'WTP Values '!CK49","v":601.01757662190732},{"$f":"O3","v":548.6117234264002},{"$f":"P3","v":500.77610718741289},{"$f":"Q3","v":601.01757662190732},{"$f":"'WTP Values '!BH49","v":118475883.99452391},{"$f":"'WTP Values '!BI49","v":108144250.8554154},{"$f":"'WTP Values '!BJ49","v":129794606.15445028},{"$f":"U3","v":118475883.99452391},{"$f":"V3","v":108144250.8554154},{"$f":"W3","v":129794606.15445028},{"$f":"'WTP Values '!AV49","v":44521801.457983516},{"$f":"'WTP Values '!AW49","v":40639640.887459204},{"$f":"'WTP Values '!AX49","v":48774865.449546956},{"$f":"AA3","v":44521801.457983516},{"$f":"AB3","v":40639640.887459204},{"$f":"AC3","v":48774865.449546956},{"$f":"'WTP Values '!BB49","v":35648687.256200448},{"$f":"'WTP Values '!BC49","v":32540337.853163935},{"$f":"'WTP Values '!BD49","v":39054009.802523352},{"$f":"AG3","v":35648687.256200448},{"$f":"AH3","v":32540337.853163935},{"$f":"AI3","v":39054009.802523352},{"$f":"'WTP Values '!CX49","v":91.702881555953525},{"$f":"'WTP Values '!CY49","v":83.712895678316173},{"$f":"'WTP Values '!CZ49","v":100.45623438924196},{"$f":"AM3","v":91.702881555953525},{"$f":"AN3","v":83.712895678316173},{"$f":"AO3","v":100.45623438924196},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"'WTP Values '!CG49","v":31.515868179363938},{"$f":"'WTP Values '!CH49","v":37.807257787115546},{"$f":"AS3","v":34.518143590769633},{"$f":"AT3","v":31.515868179363938},{"$f":"AU3","v":37.807257787115546},{"$f":"'WTP Values '!CL49","v":27.656105788193589},{"$f":"'WTP Values '!CM49","v":25.252258545591328},{"$f":"'WTP Values '!CN49","v":30.289617711001533},{"$f":"AY3","v":27.656105788193589},{"$f":"AZ3","v":25.252258545591328},{"$f":"BA3","v":30.289617711001533},{"$f":"'WTP Values '!BK49","v":5958836.104819675},{"$f":"'WTP Values '!BL49","v":5439648.3157684179},{"$f":"'WTP Values '!BM49","v":6527627.3359807022},{"$f":"BE3","v":5958836.104819675},{"$f":"BF3","v":5439648.3157684179},{"$f":"BG3","v":6527627.3359807022},{"$f":"'WTP Values '!AY49","v":2242982.5193063882},{"$f":"'WTP Values '!AZ49","v":2047895.2241794539},{"$f":"'WTP Values '!BA49","v":2456708.5450703902},{"$f":"BK3","v":2242982.5193063882},{"$f":"BL3","v":2047895.2241794539},{"$f":"BM3","v":2456708.5450703902},{"$f":"'WTP Values '!BE49","v":1797088.5853662833},{"$f":"'WTP Values '!BF49","v":1640887.0408057719},{"$f":"'WTP Values '!BG49","v":1968213.6979236898},{"$f":"BQ3","v":1797088.5853662833},{"$f":"BR3","v":1640887.0408057719},{"$f":"BS3","v":1968213.6979236898}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1718.6088762900599},{"$f":"D3/(1+B4)^A4","v":1568.7384062772333},{"$f":"E3/(1+B4)^A4","v":1882.7980405018211},{"$f":"F3+C4","v":3541.8810331461846},{"$f":"G3+D4","v":3233.0129814967499},{"$f":"H3+E4","v":3880.2584816702029},{"$f":"I3/(1+B4)^A4","v":645.83238878935765},{"$f":"J3/(1+B4)^A4","v":589.51784281817299},{"$f":"K3/(1+B4)^A4","v":32.536660939550977},{"$f":"L3+I4","v":1330.9959700559871},{"$f":"M3+J4","v":1214.9373222639726},{"$f":"N3+K4","v":67.05480453032061},{"$f":"O3/(1+B4)^A4","v":517.11916620454349},{"$f":"P3/(1+B4)^A4","v":472.02951002678191},{"$f":"Q3/(1+B4)^A4","v":566.51670904129264},{"$f":"R3+O4","v":1065.7308896309437},{"$f":"S3+P4","v":972.80561721419485},{"$f":"T3+Q4","v":1167.5342856632001},{"$f":"U3/(1+B4)^A4","v":111674883.58424349},{"$f":"V3/(1+B4)^A4","v":101936328.45264909},{"$f":"W3/(1+B4)^A4","v":122343864.78881165},{"$f":"X3+U4","v":230150767.57876742},{"$f":"Y3+V4","v":210080579.30806449},{"$f":"Z3+W4","v":252138470.94326192},{"$f":"AA3/(1+B4)^A4","v":41966067.921560481},{"$f":"AB3/(1+B4)^A4","v":38306759.249183908},{"$f":"AC3/(1+B4)^A4","v":45974988.641292259},{"$f":"AD3+AA4","v":86487869.37954399},{"$f":"AE3+AB4","v":78946400.136643112},{"$f":"AF3+AC4","v":94749854.090839207},{"$f":"AG3/(1+B4)^A4","v":33602306.773683146},{"$f":"AH3/(1+B4)^A4","v":30672389.342222583},{"$f":"AI3/(1+B4)^A4","v":36812149.875128053},{"$f":"AJ3+AG4","v":69250994.029883593},{"$f":"AK3+AH4","v":63212727.195386514},{"$f":"AL3+AI4","v":75866159.677651405},{"$f":"AM3/(1+B4)^A4","v":86.438761010419014},{"$f":"AN3/(1+B4)^A4","v":78.907433008121572},{"$f":"AO3/(1+B4)^A4","v":94.689635582281042},{"$f":"AP3+AM4","v":178.14164256637252},{"$f":"AQ3+AN4","v":162.62032868643774},{"$f":"AR3+AO4","v":195.14586997152298},{"$f":"AS3/(1+B4)^A4","v":32.536660939550977},{"$f":"AT3/(1+B4)^A4","v":29.706728418667112},{"$f":"AU3/(1+B4)^A4","v":35.636966525700394},{"$f":"AV3+AS4","v":67.05480453032061},{"$f":"AW3+AT4","v":61.222596598031046},{"$f":"AX3+AU4","v":73.444224312815948},{"$f":"AY3/(1+B4)^A4","v":26.068532178521622},{"$f":"AZ3/(1+B4)^A4","v":23.802675601462276},{"$f":"BA3/(1+B4)^A4","v":28.550869743615358},{"$f":"BB3+AY4","v":53.724637966715207},{"$f":"BC3+AZ4","v":49.054934147053601},{"$f":"BD3+BA4","v":58.840487454616891},{"$f":"BE3/(1+B4)^A4","v":5616774.5356015414},{"$f":"BF3/(1+B4)^A4","v":5127390.2495696275},{"$f":"BG3/(1+B4)^A4","v":6152914.8232450774},{"$f":"BH3+BE4","v":11575610.640421215},{"$f":"BI3+BF4","v":10567038.565338045},{"$f":"BJ3+BG4","v":12680542.159225781},{"$f":"BK3/(1+B4)^A4","v":2114226.1469567236},{"$f":"BL3/(1+B4)^A4","v":1930337.6606461061},{"$f":"BM3/(1+B4)^A4","v":2315683.4245172874},{"$f":"BN3+BK4","v":4357208.6662631119},{"$f":"BO3+BL4","v":3978232.8848255603},{"$f":"BP3+BM4","v":4772391.9695876781},{"$f":"BQ3/(1+B4)^A4","v":1693928.3489172244},{"$f":"BR3/(1+B4)^A4","v":1546693.4120141126},{"$f":"BS3/(1+B4)^A4","v":1855230.1799638891},{"$f":"BT3+BQ4","v":3491016.934283508},{"$f":"BU3+BR4","v":3187580.4528198848},{"$f":"BV3+BS4","v":3823443.8778875787}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1572.7705788271544},{"$f":"D4/(1+B5)^A5","v":1435.6178682115783},{"$f":"E4/(1+B5)^A5","v":1723.026923011714},{"$f":"F4+C5","v":5114.6516119733387},4668.6308497083282,5603.2854046819166,{"$f":"I4/(1+B5)^A5","v":591.0281239407077},{"$f":"J4/(1+B5)^A5","v":539.49233689491791},{"$f":"K4/(1+B5)^A5","v":29.775653882031811},{"$f":"L4+I5","v":1922.0240939966948},1754.4296591588904,96.830458412352414,{"$f":"O4/(1+B5)^A5","v":473.23729184374827},{"$f":"P4/(1+B5)^A5","v":431.97386906956808},{"$f":"Q4/(1+B5)^A5","v":518.44304116333967},{"$f":"R4+O5","v":1538.9681814746918},1404.7794862837629,1685.9773268265399,{"$f":"U4/(1+B5)^A5","v":102198338.27135551},{"$f":"V4/(1+B5)^A5","v":93286180.768525973},{"$f":"W4/(1+B5)^A5","v":111961967.43451169},{"$f":"X4+U5","v":332349105.85012293},303366760.07659048,364100438.37777364,{"$f":"AA4/(1+B5)^A5","v":38404897.034264259},{"$f":"AB4/(1+B5)^A5","v":35056111.223740153},{"$f":"AC4/(1+B5)^A5","v":42073627.393934861},{"$f":"AD4+AA5","v":124892766.41380826},114002511.36038327,136823481.48477405,{"$f":"AG4/(1+B5)^A5","v":30750870.778962307},{"$f":"AH4/(1+B5)^A5","v":28069581.278967742},{"$f":"AI4/(1+B5)^A5","v":33688331.921081893},{"$f":"AJ4+AG5","v":100001864.80884591},91282308.474354252,109554491.59873331,{"$f":"AM4/(1+B5)^A5","v":79.10371118350605},{"$f":"AN4/(1+B5)^A5","v":72.211479178350658},{"$f":"AO4/(1+B5)^A5","v":86.654430230314659},{"$f":"AP4+AM5","v":257.24535374987857},234.8318078647884,281.80030020183767,{"$f":"AS4/(1+B5)^A5","v":29.775653882031811},{"$f":"AT4/(1+B5)^A5","v":27.185864739012683},{"$f":"AU4/(1+B5)^A5","v":32.612872680642461},{"$f":"AV4+AS5","v":96.830458412352414},88.408461337043732,106.0570969934584,{"$f":"AY4/(1+B5)^A5","v":23.856399794753514},{"$f":"AZ4/(1+B5)^A5","v":21.782820046967153},{"$f":"BA4/(1+B5)^A5","v":26.128090313148075},{"$f":"BB4+AY5","v":77.581037761468721},70.837754194020761,84.96857776776497,{"$f":"BE4/(1+B5)^A5","v":5140144.3687229669},{"$f":"BF4/(1+B5)^A5","v":4692288.4211423602},{"$f":"BG4/(1+B5)^A5","v":5630788.681203153},{"$f":"BH4+BE5","v":16715755.009144183},15259326.986480406,18311330.840428934,{"$f":"BK4/(1+B5)^A5","v":1934816.424373813},{"$f":"BL4/(1+B5)^A5","v":1766532.4098755738},{"$f":"BM4/(1+B5)^A5","v":2119178.3716493575},{"$f":"BN4+BK5","v":6292025.0906369248},5744765.2947011339,6891570.3412370356,{"$f":"BQ4/(1+B5)^A5","v":1550184.4000534667},{"$f":"BR4/(1+B5)^A5","v":1415443.5755811951},{"$f":"BS4/(1+B5)^A5","v":1697798.4253742143},{"$f":"BT4+BQ5","v":5041201.3343369747},4603024.0284010796,5521242.3032617932]
[4,0.03,1397.3862886307877,1275.5278816623197,1530.8871043059307,6512.0379006041267,5944.1587313706477,7134.1725089878473,525.12083307522732,479.33195378090193,26.455282817405767,2447.1449270719222,2233.7616129397925,123.28574122975817,420.46520439386723,383.80318770633892,460.62992715564769,1959.4333858685591,1788.5826739901017,2146.6072539821876,90801899.872605637,82883563.362356961,99476757.924721792,423151005.72272855,386250323.43894744,463577196.30249542,34122253.59147945,31146900.772584938,37381872.998341843,159015020.00528771,145149412.13296822,174205354.48311591,27321750.399237044,24939459.406779539,29931646.577765923,127323615.20808294,116221767.88113379,139486138.17649922,70.282622828608567,64.158963960798019,76.991338904148307,327.52797657848714,298.99077182558642,358.79163910598595,26.455282817405767,24.1542887070006,28.976114972074242,123.28574122975817,112.56275004404434,135.03321196553264,21.196102227536997,19.353753478808535,23.214469830003441,98.777139989005718,90.191507672829289,108.18304759776841,4566951.6960271215,4169037.4872697447,5002882.8127992647,21282706.705171306,19428364.473750152,23314213.653228197,1719059.3331506781,1569541.1658977366,1882862.5354335145,8011084.4237876032,7314306.4605988702,8774432.8766705506,1377318.7613284581,1257603.2839593634,1508471.9109166409,6418520.0956654325,5860627.3123604432,7029714.2141784336]
[5,0.03,1205.3976877509024,1100.2815554488416,1320.556664074732,7717.4355883550288,7044.4402868194893,8454.7291730625802,452.97384347382138,413.47595396743014,22.820559351661654,2900.1187705457437,2647.2375669072226,146.10630058141982,362.69697883803292,331.07200119013214,397.34342151469934,2322.130364706592,2119.6546751802339,2543.950675496887,78326516.468880937,71496089.837430581,85809525.227922022,501477522.1916095,457746413.27637804,549386721.53041744,29434155.690994266,26867590.212773673,32245932.025102865,188449175.69628197,172017002.3457419,206451286.50821877,23567981.899133418,21512996.762080304,25819301.269063089,150891597.10721636,137734764.64321411,165305439.4455623,60.626407841516738,55.344085909571376,66.413405260216578,388.15438442000391,354.33485773515781,425.20504436620251,22.820559351661654,20.835701619209932,24.99505131223674,146.10630058141982,133.39845166325426,160.02826327776938,18.283943976178161,16.694717761625817,20.025005600182123,117.06108396518388,106.8862254344551,128.20805319795053,3939492.6508511519,3596248.3589457646,4315530.6615652014,25222199.356022459,23024612.832695916,27629744.3147934,1482875.6816533583,1353899.9971559502,1624173.7628527891,9493960.1054409612,8668206.4577548206,10398606.63952334,1188087.2624190438,1084819.6400137192,1301221.1213534607,7606607.3580844766,6945446.9523741622,8330935.3355318941]
[9,0.03,496.6078873044612,453.30143258448982,544.05186078928477,10692.322887125361,9759.9039529920774,11713.825558582008,186.61922591824529,170.34661841278981,9.4017682976315093,4018.045366323257,3667.6844918550705,202.4267936900163,149.4263529976906,136.39728093676899,163.70022864480407,3217.2562195278852,2936.7309823006544,3524.5829679974336,32269487.704183564,29455442.370181181,35352388.234250054,694785142.87816226,634196734.8013587,761162195.55705297,12126482.422219414,11069091.427761918,13284897.042592335,261091836.95652363,238325452.81380334,286033331.99685568,9709696.4909535255,8863069.8234856613,10637210.262806242,209056707.8601664,190828230.37352625,229026742.53830007,24.977277307716243,22.801030612254269,27.361443621573308,537.77863912910141,490.92249176458506,589.11144453969769,9.4017682976315093,8.5840331923386319,10.297630194062231,202.4267936900163,184.82037219440195,221.71534085929858,7.5327428299160237,6.8780026716448743,8.2500371665069192,162.18533902133021,148.08831527609371,177.62919895187974,1623018.8113608956,1481606.7078164637,1777941.4928497849,34944755.463196635,31900051.764566723,38280351.565001838,610925.14684930851,557788.87253687542,669138.08544847742,13153655.221695071,12009593.243438415,14407021.411848063,489476.22126614663,446931.32814846479,536085.87320006685,10538773.018196166,9622751.0498749111,11542312.150123931]
[16,0.03,33.715232950940177,30.775112090016307,36.93625432223061,11815.637672568251,10785.260606605634,12944.45744119172,12.669775965721458,11.565011488975859,0.63829596027151747,4440.1734498294099,4053.0043387707724,223.69336155578776,10.144712617578477,9.2601551812217604,11.113781081567931,3555.2549423597015,3245.2582656712989,3894.8688452822471,2190809.53598917,1999761.0319362534,2400110.9027071828,767777927.69584167,700824218.52052093,841128425.29174852,823279.67435191409,751492.28512645001,901925.66403129941,288521640.92969555,263363464.45255333,316083441.25313789,659201.52990788745,601723.15301159525,722171.41758518002,231019801.69996312,210876275.58516079,253087849.64018837,1.6957336853443894,1.5479860031751151,1.8575972495777022,594.27662399228473,542.49786030958455,651.00235476668729,0.63829596027151747,0.58277906198631535,0.69911696876169327,223.69336155578776,204.23724343264479,245.00832622608445,0.51140585110046766,0.46695485158399475,0.56010371972236794,179.22421740425833,163.64618757915207,196.29057942228079,110188.45795182169,100587.8411775658,120706.32210443015,38615983.960491709,35251409.573511958,42302011.344533548,41476.352204981864,37868.874530165143,45428.489969613227,14535552.827026425,13271297.907609511,15920595.247670768,33231.05662600261,30342.63898503171,36395.435027731321,11645956.151060678,10633698.684460115,12754925.165397093]
[19,0.03,6.8330725308762821,6.2371976893330334,7.4858775310836547,{"$f":"F20+C21","v":11854.850849553941},10821.054217134628,12987.416891599007,2.5677858506777316,2.3438830287656636,0.12936356094727741,{"$f":"L20+I21","v":4454.9092865366874},4066.4552570253973,224.43574445718426,2.0560307924218715,1.8767573723287478,2.2524320781985474,{"$f":"R20+O21","v":3567.0539535639523},3256.0284746318775,3907.794950973579,444011.77599847969,405291.94016022299,486430.92290684581,{"$f":"X20+U21","v":770325992.60767806},703150080.64309645,843919922.35036564,166854.24467417071,152305.08115234005,182793.44202522453,{"$f":"AD20+AA21","v":289479172.84490013},264237502.60684767,317132443.96188551,133600.49663247538,121951.3432998879,146362.61547609066,{"$f":"AJ20+AG21","v":231786499.24285504},211576121.75053552,253927785.57220405,0.34367466129832086,0.31373061108218991,0.37647957995695158,{"$f":"AP20+AM21","v":596.24888101986528},544.29827643609337,653.16287045470915,0.12936356094727741,0.11811194084949936,0.14169016604649634,{"$f":"AV20+AS21","v":224.43574445718426},204.9150562935103,245.82144821962493,0.10364671892876734,9.4637826591942004E-2,0.11351632501681455,{"$f":"BB20+AY21","v":179.81901822262731},164.18928877219838,196.94201927214851,22331.915260553262,20386.156473861902,24463.572743960121,{"$f":"BH20+BE21","v":38744140.853541575},35368400.27692616,42442401.250154547,8406.0200131260954,7674.8918420288173,9207.0005087091249,{"$f":"BN20+BK21","v":14583792.729212519},13315342.06062963,15973431.762843693,6734.9444250777651,6149.5482847356188,7376.269584112375,{"$f":"BT20+BQ21","v":11684606.197073799},10668989.2984821,12797255.605091527]
[25,0.03,0.12635449473786028,0.11533581109445042,0.13842590852584968,11862.65795499816,10828.180507660159,12995.969857334932,4.7482487898574018E-2,4.3342164814742741E-2,2.3921401839543241E-3,4457.8431021524048,4069.1332531789294,224.58354838526952,3.8019314264271742E-2,3.4704260558425924E-2,4.1651089738341758E-2,3569.4030650537638,3258.1727578416312,3910.368460132303,8210.4914532135372,7494.499449386758,8994.8896650865063,770833296.86034489,703613145.66958702,844475692.46539116,3085.4031894738969,2816.3657692866323,3380.1445695366629,289669811.63529795,264411518.29640371,317341294.03188753,2470.4879353239921,2255.0763650806139,2706.4800268732879,231939144.06842899,211715456.87275237,254095011.71636546,6.3550969181627795E-3,5.801383296893909E-3,6.9617125955608828E-3,596.64154541895346,544.65672835515761,653.59301601002676,2.3921401839543241E-3,2.1840796422268713E-3,2.6200789263146661E-3,224.58354838526952,205.05000471858068,245.98333587144415,1.91659443717363E-3,1.7500055367596942E-3,2.0990993183792428E-3,179.93743945406715,164.29741692214506,197.07171699086024,412.95301001496256,376.97280239047103,452.37078335967357,38769656.112807833,35391692.415634573,42470352.027947605,155.4408220775434,141.92108696128739,170.25223895581499,14593397.000835886,13324110.984069699,15983951.192203131,124.5399483282139,113.7150327137239,136.39908139995143,11692301.186560584,10676015.445457172,12805683.338613736]
[36,0.03,5.297818444221477E-6,4.8358247054296342E-6,5.8039512790408243E-6,11862.762658734711,10828.276080757143,12996.084564056593,1.9908559698526828E-6,1.8172596126826128E-6,1.0029816837152259E-7,4457.8824485477508,4069.1691686927848,224.58553063383249,1.5940819894360211E-6,1.4550877043268867E-6,1.7463558529951791E-6,3569.4345697839503,3258.2015155503482,3910.4029743356646,0.34425125237688931,0.31423098557389118,0.37713966939043775,770840100.48957753,703619355.99156702,844483146.08672655,0.1293654488426898,0.1180851899978354,0.14172342884816036,289672368.35671389,264413852.07978156,317344094.99094534,0.10358314974975233,9.455132708050995E-2,0.11347787694480836,231941191.23990849,211717325.54329017,254097254.44284943,2.6645787106906661E-7,2.4324164720888049E-7,2.9189218372205872E-7,596.64681157426412,544.66153567530546,653.59878483782393,1.0029816837152259E-7,9.1574561207683909E-8,1.0985523300887129E-7,224.58553063383249,205.05181455763659,245.98550700159834,8.0359383972973219E-8,7.3374608709960134E-8,8.8011487903406894E-8,179.93902764132903,164.29886706540324,197.07345641091399,1.7314382662784036E-2,1.5805796775313949E-2,1.8967099545463943E-2,38769998.306595705,35392004.794399336,42470726.88529972,6.5173562356908342E-3,5.9504978725713736E-3,7.1383725096710645E-3,14593525.806977035,13324228.587073307,15984092.271834783,5.221737751905273E-3,4.767868360724823E-3,5.7189700351752302E-3,11692404.386672042,10676109.675495068,12805796.365803743]
[39,0.03,1.822440904720979E-7,1.6635158120316315E-7,1.9965497744583436E-7,11862.762661268807,10828.276083070254,12996.084566832786,6.8485120678775126E-8,6.2513434303558488E-8,3.4502406345809696E-9,4457.8824495000326,4069.1691695620307,224.58553068180794,5.4836160461405025E-8,5.0054779721911582E-8,6.0074356533843131E-8,3569.4345705464443,3258.2015162463576,3910.4029751709954,1.1842186938613794E-2,1.0809494656527467E-2,1.2973543120182977E-2,770840100.65424252,703619356.14187253,844483146.26712298,4.4501503422726789E-3,4.0621112776813607E-3,4.8752628390261064E-3,289672368.41859299,264413852.13626504,317344095.05873561,3.5632434582519548E-3,3.2525502314093668E-3,3.9036204600534034E-3,231941191.28945521,211717325.58851668,254097254.49712908,9.1661073087697327E-9,8.3674729942603012E-9,1.0041043516008649E-8,596.64681170171843,544.66153579165484,653.5987849774441,3.4502406345809696E-9,3.1501499708581043E-9,3.7790020994659012E-9,224.58553068180794,205.05181460143928,245.98550705414519,2.7643497030417199E-9,2.5240745731251287E-9,3.0275808302844701E-9,179.93902767976718,164.29886710050036,197.07345645301237,5.956119398366123E-4,5.4371683133947119E-4,6.5246513106297609E-4,38769998.314877659,35392004.801959686,42470726.89437221,2.2419599160700826E-4,2.0469615636333572E-4,2.4555885015180117E-4,14593525.810094468,13324228.589919597,15984092.275249265,1.7962692706424699E-4,1.6401389402816282E-4,1.9673163651625508E-4,11692404.389169745,10676109.677775672,12805796.368539285]
[44,0.03,3.6714385738593014E-10,3.3512725184649467E-10,4.0221934426448394E-10,11862.762661347822,10828.276083142377,12996.084566919351,1.3796821238160278E-10,1.259378197075988E-10,6.9507584701830277E-12,4457.8824495297258,4069.169169589135,224.58553068330389,1.1047139813357323E-10,1.0083896196633753E-10,1.2102412171872127E-10,3569.4345705702194,3258.20151626806,3910.402975197042,2.3856939236082426E-5,2.1776506191830151E-5,2.6136137818065088E-5,770840100.65937698,703619356.14655936,844483146.27274799,8.9651486551738433E-6,8.1834159876210564E-6,9.821568424268705E-6,289672368.42052239,264413852.13802627,317344095.06084937,7.1784108043168458E-6,6.5524969024110172E-6,7.864124810642742E-6,231941191.29100013,211717325.5899269,254097254.49882159,1.8465783915612454E-11,1.6856877519195435E-11,2.0228405975182021E-11,596.64681170569247,544.66153579528259,653.59878498179762,6.9507584701830277E-12,6.3462041959714048E-12,7.6130721400805046E-12,224.58553068330389,205.05181460280511,245.98550705578361,5.5689817459061807E-12,5.0849301763712614E-12,6.0992798268458533E-12,179.93902768096569,164.29886710159474,197.07345645432505,1.1999031876987541E-6,1.0953567507539643E-6,1.3144380397067146E-6,38769998.315135904,35392004.802195422,42470726.894655101,4.5165898633987741E-7,4.123751625889604E-7,4.9469600482759652E-7,14593525.810191672,13324228.590008346,15984092.275355732,3.6187139304166213E-7,3.3041781251944748E-7,3.9633006323177899E-7,11692404.389247626,10676109.677846784,12805796.368624583]
[50,0.03,8.0579993038412203E-14,7.3553053054041464E-14,8.8278290127233667E-14,11862.762661347952,10828.276083142497,12996.084566919493,3.0280984877122391E-14,2.7640578566574764E-14,1.5255384445947077E-15,4457.8824495297749,4069.1691695891795,224.58553068330636,2.4246039565874358E-14,2.2131931911111379E-14,2.6562130046270631E-14,3569.4345705702581,3258.2015162680959,3910.4029751970847,5.2360728877470677E-9,4.7794636408531144E-9,5.7363067938158458E-9,770840100.65938544,703619356.14656699,844483146.27275729,1.9676527379916432E-9,1.7960796294074302E-9,2.1556180209272669E-9,289672368.42052561,264413852.13802919,317344095.06085289,1.5755031195597001E-9,1.438128799266496E-9,1.7260022461132468E-9,231941191.29100266,211717325.58992922,254097254.49882436,4.0528329956635088E-15,3.6997134660441959E-15,4.4396897288817583E-15,596.64681170569906,544.66153579528861,653.59878498180478,1.5255384445947077E-15,1.3928520922908282E-15,1.6709017125234527E-15,224.58553068330636,205.05181460280735,245.98550705578631,1.2222688771405873E-15,1.1160302153226513E-15,1.3386576299707463E-15,179.93902768096765,164.29886710159653,197.07345645432724,2.6335233060946633E-10,2.4040668957060087E-10,2.8849020883292132E-10,38769998.315136336,35392004.80219581,42470726.89465557,9.9129203016317091E-11,9.0507268641847532E-11,1.0857488099885529E-10,14593525.810191831,13324228.590008494,15984092.275355905,7.9422803202304459E-11,7.2519434812706227E-11,8.6985722608889549E-11,11692404.389247753,10676109.677846901,12805796.368624723]

{"sheet":"Northampton NPV 4%","index":287,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU49","v":1823.2721568561244},{"$f":"'WTP Values '!CV49","v":1664.2745752195167},{"$f":"'WTP Values '!CW49","v":1997.460441168382},{"$f":"C3","v":1823.2721568561244},{"$f":"D3","v":1664.2745752195167},{"$f":"E3","v":1997.460441168382},{"$f":"'WTP Values '!CC49","v":685.16358126662954},{"$f":"'WTP Values '!CD49","v":625.41947944579965},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"I3","v":685.16358126662954},{"$f":"J3","v":625.41947944579965},{"$f":"K3","v":34.518143590769633},{"$f":"'WTP Values '!CI49","v":548.6117234264002},{"$f":"'WTP Values '!CJ49","v":500.77610718741289},{"$f":"'WTP Values '!CK49","v":601.01757662190732},{"$f":"O3","v":548.6117234264002},{"$f":"P3","v":500.77610718741289},{"$f":"Q3","v":601.01757662190732},{"$f":"'WTP Values '!BH49","v":118475883.99452391},{"$f":"'WTP Values '!BI49","v":108144250.8554154},{"$f":"'WTP Values '!BJ49","v":129794606.15445028},{"$f":"U3","v":118475883.99452391},{"$f":"V3","v":108144250.8554154},{"$f":"W3","v":129794606.15445028},{"$f":"'WTP Values '!AV49","v":44521801.457983516},{"$f":"'WTP Values '!AW49","v":40639640.887459204},{"$f":"'WTP Values '!AX49","v":48774865.449546956},{"$f":"AA3","v":44521801.457983516},{"$f":"AB3","v":40639640.887459204},{"$f":"AC3","v":48774865.449546956},{"$f":"'WTP Values '!BB49","v":35648687.256200448},{"$f":"'WTP Values '!BC49","v":32540337.853163935},{"$f":"'WTP Values '!BD49","v":39054009.802523352},{"$f":"AG3","v":35648687.256200448},{"$f":"AH3","v":32540337.853163935},{"$f":"AI3","v":39054009.802523352},{"$f":"'WTP Values '!CX49","v":91.702881555953525},{"$f":"'WTP Values '!CY49","v":83.712895678316173},{"$f":"'WTP Values '!CZ49","v":100.45623438924196},{"$f":"AM3","v":91.702881555953525},{"$f":"AN3","v":83.712895678316173},{"$f":"AO3","v":100.45623438924196},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"'WTP Values '!CG49","v":31.515868179363938},{"$f":"'WTP Values '!CH49","v":37.807257787115546},{"$f":"AS3","v":34.518143590769633},{"$f":"AT3","v":31.515868179363938},{"$f":"AU3","v":37.807257787115546},{"$f":"'WTP Values '!CL49","v":27.656105788193589},{"$f":"'WTP Values '!CM49","v":25.252258545591328},{"$f":"'WTP Values '!CN49","v":30.289617711001533},{"$f":"AY3","v":27.656105788193589},{"$f":"AZ3","v":25.252258545591328},{"$f":"BA3","v":30.289617711001533},{"$f":"'WTP Values '!BK49","v":5958836.104819675},{"$f":"'WTP Values '!BL49","v":5439648.3157684179},{"$f":"'WTP Values '!BM49","v":6527627.3359807022},{"$f":"BE3","v":5958836.104819675},{"$f":"BF3","v":5439648.3157684179},{"$f":"BG3","v":6527627.3359807022},{"$f":"'WTP Values '!AY49","v":2242982.5193063882},{"$f":"'WTP Values '!AZ49","v":2047895.2241794539},{"$f":"'WTP Values '!BA49","v":2456708.5450703902},{"$f":"BK3","v":2242982.5193063882},{"$f":"BL3","v":2047895.2241794539},{"$f":"BM3","v":2456708.5450703902},{"$f":"'WTP Values '!BE49","v":1797088.5853662833},{"$f":"'WTP Values '!BF49","v":1640887.0408057719},{"$f":"'WTP Values '!BG49","v":1968213.6979236898},{"$f":"BQ3","v":1797088.5853662833},{"$f":"BR3","v":1640887.0408057719},{"$f":"BS3","v":1968213.6979236898}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1685.7176006436059},{"$f":"D3/(1+B4)^A4","v":1538.7153986866831},{"$f":"E3/(1+B4)^A4","v":1846.7644611394062},{"$f":"F3+C4","v":3508.9897574997303},{"$f":"G3+D4","v":3202.9899739061998},{"$f":"H3+E4","v":3844.2249023077884},{"$f":"I3/(1+B4)^A4","v":633.47224599355536},{"$f":"J3/(1+B4)^A4","v":578.23546546394198},{"$f":"K3/(1+B4)^A4","v":31.913964118684937},{"$f":"L3+I4","v":1318.6358272601849},{"$f":"M3+J4","v":1203.6549449097415},{"$f":"N3+K4","v":66.43210770945457},{"$f":"O3/(1+B4)^A4","v":507.22237742825456},{"$f":"P3/(1+B4)^A4","v":462.99566123096599},{"$f":"Q3/(1+B4)^A4","v":555.67453459865681},{"$f":"R3+O4","v":1055.8341008546547},{"$f":"S3+P4","v":963.77176841837888},{"$f":"T3+Q4","v":1156.6921112205641},{"$f":"U3/(1+B4)^A4","v":109537614.63990745},{"$f":"V3/(1+B4)^A4","v":99985439.030524582},{"$f":"W3/(1+B4)^A4","v":120002409.53628908},{"$f":"X3+U4","v":228013498.63443136},{"$f":"Y3+V4","v":208129689.88593999},{"$f":"Z3+W4","v":249797015.69073936},{"$f":"AA3/(1+B4)^A4","v":41162908.152721442},{"$f":"AB3/(1+B4)^A4","v":37573632.47731065},{"$f":"AC3/(1+B4)^A4","v":45095104.890483499},{"$f":"AD3+AA4","v":85684709.610704958},{"$f":"AE3+AB4","v":78213273.364769846},{"$f":"AF3+AC4","v":93869970.340030462},{"$f":"AG3/(1+B4)^A4","v":32959215.288646858},{"$f":"AH3/(1+B4)^A4","v":30085371.535839435},{"$f":"AI3/(1+B4)^A4","v":36107627.40617913},{"$f":"AJ3+AG4","v":68607902.54484731},{"$f":"AK3+AH4","v":62625709.389003366},{"$f":"AL3+AI4","v":75161637.208702475},{"$f":"AM3/(1+B4)^A4","v":84.784468894187796},{"$f":"AN3/(1+B4)^A4","v":77.397277809094092},{"$f":"AO3/(1+B4)^A4","v":92.877435640941144},{"$f":"AP3+AM4","v":176.48735045014132},{"$f":"AQ3+AN4","v":161.11017348741026},{"$f":"AR3+AO4","v":193.3336700301831},{"$f":"AS3/(1+B4)^A4","v":31.913964118684937},{"$f":"AT3/(1+B4)^A4","v":29.138191733879378},{"$f":"AU3/(1+B4)^A4","v":34.954935084241441},{"$f":"AV3+AS4","v":66.43210770945457},{"$f":"AW3+AT4","v":60.654059913243316},{"$f":"AX3+AU4","v":72.762192871356987},{"$f":"AY3/(1+B4)^A4","v":25.56962443435058},{"$f":"AZ3/(1+B4)^A4","v":23.347132531057067},{"$f":"BA3/(1+B4)^A4","v":28.004454244638989},{"$f":"BB3+AY4","v":53.225730222544172},{"$f":"BC3+AZ4","v":48.599391076648395},{"$f":"BD3+BA4","v":58.294071955640518},{"$f":"BE3/(1+B4)^A4","v":5509278.9430655269},{"$f":"BF3/(1+B4)^A4","v":5029260.6469752379},{"$f":"BG3/(1+B4)^A4","v":6035158.4097454706},{"$f":"BH3+BE4","v":11468115.047885202},{"$f":"BI3+BF4","v":10468908.962743655},{"$f":"BJ3+BG4","v":12562785.745726172},{"$f":"BK3/(1+B4)^A4","v":2073763.4239149296},{"$f":"BL3/(1+B4)^A4","v":1893394.2531244948},{"$f":"BM3/(1+B4)^A4","v":2271365.1489186296},{"$f":"BN3+BK4","v":4316745.9432213176},{"$f":"BO3+BL4","v":3941289.4773039487},{"$f":"BP3+BM4","v":4728073.6939890198},{"$f":"BQ3/(1+B4)^A4","v":1661509.4169436789},{"$f":"BR3/(1+B4)^A4","v":1517092.308437289},{"$f":"BS3/(1+B4)^A4","v":1819724.2029619911},{"$f":"BT3+BQ4","v":3458598.0023099622},{"$f":"BU3+BR4","v":3157979.3492430607},{"$f":"BV3+BS4","v":3787937.9008856807}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1498.596808719637},{"$f":"D4/(1+B5)^A5","v":1367.9123864633261},{"$f":"E4/(1+B5)^A5","v":1641.7668812757863},{"$f":"F4+C5","v":5007.5865662193673},4570.9023603695259,5485.9917835835749,{"$f":"I4/(1+B5)^A5","v":563.15452000735672},{"$f":"J4/(1+B5)^A5","v":514.04922325182599},{"$f":"K4/(1+B5)^A5","v":28.37139789226514},{"$f":"L4+I5","v":1881.7903472675416},1717.7041681615674,94.803505601719706,{"$f":"O4/(1+B5)^A5","v":450.9188465701227},{"$f":"P4/(1+B5)^A5","v":411.60145691476123},{"$f":"Q4/(1+B5)^A5","v":493.99263786436114},{"$f":"R4+O5","v":1506.7529474247774},1375.37322533314,1650.6847490849252,{"$f":"U4/(1+B5)^A5","v":97378540.552375615},{"$f":"V4/(1+B5)^A5","v":88886691.218249112},{"$f":"W4/(1+B5)^A5","v":106681705.10949686},{"$f":"X4+U5","v":325392039.18680698},297016381.1041891,356478720.80023623,{"$f":"AA4/(1+B5)^A5","v":36593675.460074678},{"$f":"AB4/(1+B5)^A5","v":33402822.454368394},{"$f":"AC4/(1+B5)^A5","v":40089384.041522793},{"$f":"AD4+AA5","v":122278385.07077964},111616095.81913824,133959354.38155326,{"$f":"AG4/(1+B5)^A5","v":29300622.376257803},{"$f":"AH4/(1+B5)^A5","v":26745785.744622845},{"$f":"AI4/(1+B5)^A5","v":32099549.284339376},{"$f":"AJ4+AG5","v":97908524.921105117},89371495.133626208,107261186.49304184,{"$f":"AM4/(1+B5)^A5","v":75.373084118780397},{"$f":"AN4/(1+B5)^A5","v":68.805898143325848},{"$f":"AO4/(1+B5)^A5","v":82.567702087488925},{"$f":"AP4+AM5","v":251.86043456892173},229.9160716307361,275.90137211767205,{"$f":"AS4/(1+B5)^A5","v":28.37139789226514},{"$f":"AT4/(1+B5)^A5","v":25.903746349673717},{"$f":"AU4/(1+B5)^A5","v":31.074810007468848},{"$f":"AV4+AS5","v":94.803505601719706},86.55780626291704,103.83700287882584,{"$f":"AY4/(1+B5)^A5","v":22.731303014720517},{"$f":"AZ4/(1+B5)^A5","v":20.755515805516993},{"$f":"BA4/(1+B5)^A5","v":24.895857850050305},{"$f":"BB4+AY5","v":75.957033237264682},69.35490688216538,83.189929805690824,{"$f":"BE4/(1+B5)^A5","v":4897728.9192875996},{"$f":"BF4/(1+B5)^A5","v":4470994.4019679157},{"$f":"BG4/(1+B5)^A5","v":5365233.8502658727},{"$f":"BH4+BE5","v":16365843.967172801},14939903.364711571,17928019.595992044,{"$f":"BK4/(1+B5)^A5","v":1843568.1326053012},{"$f":"BL4/(1+B5)^A5","v":1683220.5965561122},{"$f":"BM4/(1+B5)^A5","v":2019235.346600682},{"$f":"BN4+BK5","v":6160314.0758266188},5624510.0738600604,6747309.0405897014,{"$f":"BQ4/(1+B5)^A5","v":1477075.8215603654},{"$f":"BR4/(1+B5)^A5","v":1348689.5379684023},{"$f":"BS4/(1+B5)^A5","v":1617728.1902185427},{"$f":"BT4+BQ5","v":4935673.8238703273},4506668.8872114625,5405666.0911042234]
[4,0.04,1281.0068327573179,1169.2972409103249,1403.3892108083442,6288.5933989766854,5740.1996012798509,6889.3809943919186,481.38684389962202,439.411430431236,24.251989823680166,2363.1771911671635,2157.1155985928035,119.05549542539987,385.44731986243073,351.83865040467896,422.26697718428545,1892.2002672872081,1727.2118757378189,2072.9517262692107,83239584.580528781,75980716.180124462,91191968.633795217,408631623.76733577,372997097.28431356,447670689.43403143,31280427.148453459,28552872.626215931,34268573.494493887,153558812.2192331,140168968.44535416,168227927.87604713,25046294.80700453,22862409.7468867,27438829.25841853,122954819.72810964,112233904.88051291,134700015.75146037,64.429228195569536,58.815570100479356,70.579217788079362,316.28966276449125,288.73164173121546,346.4805899057514,24.251989823680166,22.142630943072053,26.562877829836832,119.05549542539987,108.70043720598909,130.39988070866266,19.430813084549737,17.741901897539638,21.281083629503296,95.387846321814422,87.096808779705015,104.47101343519412,4186599.2067345292,3821824.7528726165,4586224.3810618194,20552443.173907332,18761728.117584188,22514243.977053862,1575889.7661998565,1438824.0203637197,1726050.8369496237,7736203.8420264758,7063334.0942237806,8473359.8775393255,1262610.6027384757,1152865.4694533346,1382840.8369457435,6198284.4266088028,5659534.3566647973,6788506.9280499667]
[5,0.04,1052.8942397871829,961.07709816311581,1153.483633696992,7341.4876387638687,6701.2766994429667,8042.8646280889106,395.6648958384319,361.16416569133389,19.933367828934674,2758.8420870055952,2518.2797642841374,138.98886325433455,316.80960042267401,289.18572397323271,347.07267483709683,2209.0098677098822,2016.3975997110515,2420.0244011063073,68416870.922124356,62450610.219433151,74953150.938864842,477048494.68946016,435447707.50374669,522623840.37289625,25710230.984325025,23468379.98733395,28166269.465099562,179269043.20355812,163637348.43268812,196394197.34114671,20586228.625763003,18791234.296805386,22552717.545235787,143541048.35387266,131025139.17731829,157252733.29669616,52.956129121522501,48.342111365088819,58.010972273894232,369.24579188601376,337.0737530963043,404.49156217964565,19.933367828934674,18.199628587079303,21.832749321879909,138.98886325433455,126.90006579306839,152.23263003054257,15.970711980565717,14.582550095053003,17.491499496301444,111.35855830238015,101.67935887475802,121.96251293149557,3441079.3731523077,3141261.3616698636,3769542.1364753391,23993522.54705964,21902989.479254052,26283786.113529202,1295266.5161043191,1182608.4641934105,1418687.9705335614,9031470.358130794,8245942.5584171908,9892047.8480728865,1037773.8796725163,947571.3797905409,1136594.3682194953,7236058.3062813189,6607105.7364553381,7925101.2962694615]
[9,0.04,324.62694952807124,296.31801072541202,355.64053747059728,9592.61856780366,8756.0988260262639,10509.059793598937,121.99087364874742,111.35365448568372,6.1458294172413686,3604.7898098625783,3290.4635156293321,181.60721858764089,97.678314003510394,89.161357212356307,107.00898479574572,2886.3617452093463,2634.6885000435395,3162.0799689174496,21094198.509618811,19254688.956982896,23109455.657881528,623326561.73639143,568969665.25592339,682876741.31152332,7926944.1703760521,7235739.6571888793,8684186.6832599193,234238568.13254786,213813704.27885965,256614832.94968677,6347118.5884915441,5793688.3279674873,6953423.832727883,187555246.76102358,171201566.32628068,205471365.40759116,16.327363191776268,14.904775383106927,17.885865699330086,482.46816089790974,440.43116351487942,528.52139250318203,6.1458294172413686,5.6112852435792719,6.7314441891196086,181.60721858764089,165.81161574863847,198.91194064619427,4.9240686444351667,4.4960724209624159,5.3929558255574133,145.50459343075607,132.85744714113622,159.36005394128108,1060949.0087211316,968509.51878642477,1162220.2103877573,31350690.924910918,28619134.691409446,34343221.307564981,399354.84691585635,364620.26641420467,437407.98534482263,11800803.122589087,10774407.802208567,12925260.727811228,319965.06023823877,292153.94562675554,350433.26163552597,9454861.2872460727,8633052.0850179009,10355186.52172241]
[16,0.04,9.1485168979455889,8.350724831157736,10.022530388725061,10153.941251959062,9268.4716323683788,11124.009049591632,3.4379017841653492,3.138127599052527,0.17319949670617785,3815.7280721926941,3483.0086272329272,192.23416582619373,2.7527342000503787,2.5127124666846847,3.0156877211182618,3055.2603948129386,2788.860211375998,3347.1125753033793,594468.91822879564,542628.5388311916,651262.15151207487,659801204.84516454,602263554.45281041,722836029.03581798,223394.21541305407,203914.94489031431,244734.54447394059,247945296.99573714,226325249.64540273,271630933.69499022,178872.15385073345,163275.58647516827,195958.82450538137,198530249.44617999,181219615.31495011,217494749.58912987,0.46013172435624766,0.42004087969488213,0.5040528669064096,510.70031890361918,466.20348012920135,559.44840628742384,0.17319949670617785,0.1581351700612233,0.18970307610401638,192.23416582619373,175.51426581840769,210.55149283362647,0.13876828546042741,0.12670665382944424,0.15198229097033042,154.01895563167002,140.63174759019205,168.6851837369872,29899.273452971851,27294.177859600579,32753.261087298757,33185211.275710877,30293815.008325774,36352852.883202538,11254.470926081442,10275.593796119272,12326.870430938805,12491340.1680413,11404884.190378493,13681596.653592188,9017.1372543072939,8233.3746851683609,9875.7808627270788,10008122.951781236,9138224.6752301659,10961131.713039855]
[19,0.04,1.1003994697703094,1.0044396571500307,1.2055273273842364,10162.056630959611,9275.8793136013173,11132.899740132661,0.41351678557510063,0.37745942698585733,2.0832735673556178E-2,3818.7777332750743,3485.7923674940521,192.38780598165877,0.33110364094471495,0.30223341082159288,0.36273214624072775,3057.7022639782231,2791.0891643542809,3349.7877027668997,71503.751888002123,65268.301198215966,78334.940428026151,660328540.65590739,602744904.1948781,723413744.44556046,26870.243443008949,24527.243020771246,29437.095212020471,248143463.40290791,226506136.56730723,271848030.47746199,21515.052707419833,19639.070549682012,23570.26707038797,198688921.64817035,181364452.26290178,217668578.87174508,5.534544135998868E-2,5.052324507395272E-2,6.0628352515211835E-2,511.1084881593556,466.57608598132731,559.89553669084228,2.0832735673556178E-2,1.9020772353438437E-2,2.2817814809472942E-2,192.38780598165877,175.65454285485836,210.71977282669283,1.6691289904692645E-2,1.5240495945479517E-2,1.8280693391492183E-2,154.14205287708481,140.74414531860944,168.82000273621458,3596.3364358605568,3282.991022431801,3939.6190153844132,33211734.037664391,30318026.866959248,36381907.333250828,1353.7072705616858,1235.966232664872,1482.6973418148725,12501323.676629048,11413999.365990171,13692531.456091179,1084.5968985108461,990.32457818535454,1187.8760400336621,10016121.787782194,9145528.2586163059,10969892.226412835]
[25,0.04,5.5214045285716662E-3,5.0399130715891487E-3,6.0488979026185781E-3,10162.930187833928,9276.6766923637097,11133.856753211046,2.0748769108288817E-3,1.8939541927867362E-3,1.0453109461650268E-4,3819.106005362265,3486.09201529131,192.40434413889935,1.6613577094146679E-3,1.5164973893928985E-3,1.8200580515820536E-3,3057.965112034411,2791.3290936535268,3350.0756592486955,358.77983435114533,327.49260946411675,393.05625521155207,660385304.21833849,602796717.71783328,723475930.97653425,134.82511388434312,123.06878947927146,147.7046429744023,248164794.46178162,226525607.6251708,271871399.24270481,107.95471346056001,98.541716939019267,118.26703203451071,198706001.46573681,181380042.8239255,217687290.23011491,2.7770330589547173E-4,2.5350727786854256E-4,3.0421103365962579E-4,511.15242437714778,466.61619407775936,559.94366677048447,1.0453109461650268E-4,9.5439321350388552E-5,1.144915001162543E-4,192.40434413889935,175.66964257718706,210.73788684758375,8.3750825222325223E-5,7.6471268519071026E-5,9.1725874148488695E-5,154.15530332970499,140.75624405217573,168.83451494366122,18.045108916103491,16.472855536997606,19.767576112092254,33214589.004885126,30320633.083569456,36385034.816830777,6.7924109919826066,6.2016292643451951,7.4396362798199309,12502398.322995666,11414980.543125046,13693708.501783274,5.4421129704493332,4.9690887363747951,5.9603301591854381,10016982.799717031,9146314.4320622664,10970835.226940477]
[36,0.04,8.5838252218607886E-9,7.8352768242257735E-9,9.4038902805026093E-9,10162.933206375115,9276.6794476744471,11133.860060131838,3.2256974954952143E-9,2.9444268546100175E-9,1.6250876779535102E-10,3819.1071396934617,3486.0930507124067,192.40440128584675,2.582821840857878E-9,2.3576154350936985E-9,2.8295445710554329E-9,3057.9660202954597,2791.3299227197185,3350.0766542709143,5.5777535865409356E-4,5.0913482367471194E-4,6.1106303289968755E-4,660385500.36258042,602796896.75740981,723476145.85962927,2.0960522039490268E-4,1.9132830671787904E-4,2.2962831887950866E-4,248164868.17041084,226525674.90664017,271871479.99254769,1.6783128050594555E-4,1.5319741034903615E-4,1.8386327740327137E-4,198706060.48436996,181380096.69649166,217687354.88647273,4.3173012029899703E-10,3.9411388070422591E-10,4.7294023286704452E-10,511.15257619700844,466.61633266969824,559.94383308206864,1.6250876779535102E-10,1.4837428584075693E-10,1.7799366470994936E-10,192.40440128584675,175.66969475367955,210.73794943986553,1.3020282107114929E-10,1.1888569295456047E-10,1.4260119285567145E-10,154.15534911611925,140.7562858588704,168.83456509001934,2.8053742529411127E-5,2.5609446310779195E-5,3.0731567942174539E-5,33214598.870111294,30320642.089247741,36385045.623726435,1.0559789359485253E-5,9.6413333637206458E-6,1.1565995066966954E-5,12502402.036393626,11414983.933543781,13693712.569018045,8.4605549791228996E-6,7.7251701092063314E-6,9.2661988605041989E-6,10016985.774909671,9146317.1486534737,10970838.485441457]
[39,0.04,9.814771342475834E-11,8.9588788735968217E-11,1.0752436174703009E-10,10162.933206377678,9276.6794476767845,11133.860060134644,3.6882721304313091E-11,3.3666664413255607E-11,1.8581300944908006E-12,3819.1071396944244,3486.0930507132857,192.40440128589526,2.9532061908498743E-11,2.6957045152790499E-11,3.2353096959064959E-11,3057.9660202962309,2791.3299227204225,3350.0766542717588,6.3776200751564654E-6,5.8214627484875531E-6,6.9869129307016601E-6,660385500.36274683,602796896.7575618,723476145.85981178,2.3966323372078855E-6,2.1876535614875782E-6,2.6255770420625354E-6,248164868.1704734,226525674.90669727,271871479.99261624,1.9189878634594263E-6,1.7516637559277832E-6,2.1022981938116849E-6,198706060.48442003,181380096.69653738,217687354.88652763,4.936415063068673E-12,4.5063098584027857E-12,5.40761271842517E-12,511.15257619713736,466.61633266981585,559.94383308220995,1.8581300944908006E-12,1.696516006548527E-12,2.0351848673344234E-12,192.40440128589526,175.66969475372386,210.73794943991868,1.4887429367784833E-12,1.359342556590238E-12,1.6305062892919791E-12,154.15534911615811,140.7562858589059,168.83456509006191,3.2076732821357674E-7,2.9281917239831874E-7,3.5138566379479268E-7,33214598.870119665,30320642.089255389,36385045.623735607,1.2074094626729803E-7,1.1023929303745576E-7,1.3224593231626391E-7,12502402.036396777,11414983.933546659,13693712.569021499,9.6738237795265485E-8,8.8329825274742586E-8,1.0594999394692215E-7,10016985.774912197,9146317.1486557797,10970838.485444225]
[44,0.04,2.5994348278850953E-14,2.3727523495169913E-14,2.8477746553475966E-14,10162.933206377702,9276.6794476768064,11133.86006013467,9.7683610713060387E-15,8.9165908161096645E-15,4.9212436172174661E-16,3819.107139694434,3486.0930507132944,192.40440128589577,7.8215444441363382E-15,7.1395531879358445E-15,8.5686934611888956E-15,3057.9660202962391,2791.3299227204288,3350.0766542717674,1.6891078929811243E-9,1.5418100421926867E-9,1.8504786487348916E-9,660385500.36274838,602796896.75756323,723476145.85981345,6.3474627676881847E-10,5.7939840477660934E-10,6.9538211011559179E-10,248164868.17047402,226525674.90669784,271871479.99261689,5.0824249618299488E-10,4.6392683181492144E-10,5.5679209967366385E-10,198706060.48442054,181380096.69653779,217687354.88652819,1.3074058265936525E-15,1.1934927857646112E-15,1.4322021721641954E-15,511.15257619713867,466.61633266981704,559.94383308221131,4.9212436172174661E-16,4.4932099175876834E-16,5.3901718549861703E-16,192.40440128589577,175.66969475372426,210.73794943991922,3.9429245008307302E-16,3.6002085645488702E-16,4.3183836765799792E-16,154.15534911615848,140.75628585890624,168.83456509006231,8.4954986266209466E-11,7.7552938162762283E-11,9.3064229477738943E-11,33214598.87011975,30320642.089255463,36385045.623735696,3.1978149049761234E-11,2.9196794069244922E-11,3.5025235974811294E-11,12502402.036396811,11414983.933546685,13693712.569021534,2.5621049715643184E-11,2.3394087966826866E-11,2.806077642256826E-11,10016985.774912221,9146317.148655802,10970838.485444251]
[50,0.04,3.6339356563079855E-19,3.3170400250094234E-19,3.9811076431631403E-19,10162.933206377702,9276.6794476768064,11133.86006013467,1.3655889818784494E-19,1.2465139326355726E-19,6.8797580389944501E-21,3819.107139694434,3486.0930507132944,192.40440128589577,1.0934295770003841E-19,9.9808914697261505E-20,1.1978788759217102E-19,3057.9660202962391,2791.3299227204288,3350.0766542717674,2.361324597873968E-14,2.1554064089139731E-14,2.5869163060900532E-14,660385500.36274838,602796896.75756323,723476145.85981345,8.8735716822553407E-15,8.0998242377121787E-15,9.7212433164315376E-15,248164868.17047402,226525674.90669784,271871479.99261689,7.1050849558441054E-15,6.4855646233757515E-15,7.7837945481438191E-15,198706060.48442054,181380096.69653779,217687354.88652819,1.8277160094792354E-20,1.6684688314594219E-20,2.0021777367288844E-20,511.15257619713867,466.61633266981704,559.94383308221131,6.8797580389944501E-21,6.281379150437507E-21,7.5353063240283097E-21,192.40440128589577,175.66969475372426,210.73794943991922,5.5120958525268018E-21,5.0329887606775753E-21,6.0369770580899659E-21,154.15534911615848,140.75628585890624,168.83456509006231,1.187646447074458E-15,1.0841679284200453E-15,1.3010113513833918E-15,33214598.87011975,30320642.089255463,36385045.623735696,4.470453915907733E-16,4.0816284324555736E-16,4.8964279663446191E-16,12502402.036396811,11414983.933546685,13693712.569021534,3.5817495832148223E-16,3.2704266903519235E-16,3.9228164096201275E-16,10016985.774912221,9146317.148655802,10970838.485444251]

{"sheet":"Northampton NPV 5%","index":288,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU49","v":1823.2721568561244},{"$f":"'WTP Values '!CV49","v":1664.2745752195167},{"$f":"'WTP Values '!CW49","v":1997.460441168382},{"$f":"C3","v":1823.2721568561244},{"$f":"D3","v":1664.2745752195167},{"$f":"E3","v":1997.460441168382},{"$f":"'WTP Values '!CC49","v":685.16358126662954},{"$f":"'WTP Values '!CD49","v":625.41947944579965},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"I3","v":685.16358126662954},{"$f":"J3","v":625.41947944579965},{"$f":"K3","v":34.518143590769633},{"$f":"'WTP Values '!CI49","v":548.6117234264002},{"$f":"'WTP Values '!CJ49","v":500.77610718741289},{"$f":"'WTP Values '!CK49","v":601.01757662190732},{"$f":"O3","v":548.6117234264002},{"$f":"P3","v":500.77610718741289},{"$f":"Q3","v":601.01757662190732},{"$f":"'WTP Values '!BH49","v":118475883.99452391},{"$f":"'WTP Values '!BI49","v":108144250.8554154},{"$f":"'WTP Values '!BJ49","v":129794606.15445028},{"$f":"U3","v":118475883.99452391},{"$f":"V3","v":108144250.8554154},{"$f":"W3","v":129794606.15445028},{"$f":"'WTP Values '!AV49","v":44521801.457983516},{"$f":"'WTP Values '!AW49","v":40639640.887459204},{"$f":"'WTP Values '!AX49","v":48774865.449546956},{"$f":"AA3","v":44521801.457983516},{"$f":"AB3","v":40639640.887459204},{"$f":"AC3","v":48774865.449546956},{"$f":"'WTP Values '!BB49","v":35648687.256200448},{"$f":"'WTP Values '!BC49","v":32540337.853163935},{"$f":"'WTP Values '!BD49","v":39054009.802523352},{"$f":"AG3","v":35648687.256200448},{"$f":"AH3","v":32540337.853163935},{"$f":"AI3","v":39054009.802523352},{"$f":"'WTP Values '!CX49","v":91.702881555953525},{"$f":"'WTP Values '!CY49","v":83.712895678316173},{"$f":"'WTP Values '!CZ49","v":100.45623438924196},{"$f":"AM3","v":91.702881555953525},{"$f":"AN3","v":83.712895678316173},{"$f":"AO3","v":100.45623438924196},{"$f":"'WTP Values '!CF49","v":34.518143590769633},{"$f":"'WTP Values '!CG49","v":31.515868179363938},{"$f":"'WTP Values '!CH49","v":37.807257787115546},{"$f":"AS3","v":34.518143590769633},{"$f":"AT3","v":31.515868179363938},{"$f":"AU3","v":37.807257787115546},{"$f":"'WTP Values '!CL49","v":27.656105788193589},{"$f":"'WTP Values '!CM49","v":25.252258545591328},{"$f":"'WTP Values '!CN49","v":30.289617711001533},{"$f":"AY3","v":27.656105788193589},{"$f":"AZ3","v":25.252258545591328},{"$f":"BA3","v":30.289617711001533},{"$f":"'WTP Values '!BK49","v":5958836.104819675},{"$f":"'WTP Values '!BL49","v":5439648.3157684179},{"$f":"'WTP Values '!BM49","v":6527627.3359807022},{"$f":"BE3","v":5958836.104819675},{"$f":"BF3","v":5439648.3157684179},{"$f":"BG3","v":6527627.3359807022},{"$f":"'WTP Values '!AY49","v":2242982.5193063882},{"$f":"'WTP Values '!AZ49","v":2047895.2241794539},{"$f":"'WTP Values '!BA49","v":2456708.5450703902},{"$f":"BK3","v":2242982.5193063882},{"$f":"BL3","v":2047895.2241794539},{"$f":"BM3","v":2456708.5450703902},{"$f":"'WTP Values '!BE49","v":1797088.5853662833},{"$f":"'WTP Values '!BF49","v":1640887.0408057719},{"$f":"'WTP Values '!BG49","v":1968213.6979236898},{"$f":"BQ3","v":1797088.5853662833},{"$f":"BR3","v":1640887.0408057719},{"$f":"BS3","v":1968213.6979236898}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1653.7615935202941},{"$f":"D3/(1+B4)^A4","v":1509.5460999723507},{"$f":"E3/(1+B4)^A4","v":1811.7555021935436},{"$f":"F3+C4","v":3477.0337503764185},{"$f":"G3+D4","v":3173.8206751918674},{"$f":"H3+E4","v":3809.2159433619254},{"$f":"I3/(1+B4)^A4","v":621.46356577472068},{"$f":"J3/(1+B4)^A4","v":567.27390425922874},{"$f":"K3/(1+B4)^A4","v":31.308973778475856},{"$f":"L3+I4","v":1306.6271470413503},{"$f":"M3+J4","v":1192.6933837050283},{"$f":"N3+K4","v":65.827117369245485},{"$f":"O3/(1+B4)^A4","v":497.60700537541965},{"$f":"P3/(1+B4)^A4","v":454.21869132645156},{"$f":"Q3/(1+B4)^A4","v":545.14065906748965},{"$f":"R3+O4","v":1046.2187288018199},{"$f":"S3+P4","v":954.99479851386445},{"$f":"T3+Q4","v":1146.1582356893969},{"$f":"U3/(1+B4)^A4","v":107461119.26940945},{"$f":"V3/(1+B4)^A4","v":98090023.451623946},{"$f":"W3/(1+B4)^A4","v":117727533.92693903},{"$f":"X3+U4","v":225937003.26393336},{"$f":"Y3+V4","v":206234274.30703935},{"$f":"Z3+W4","v":247522140.08138931},{"$f":"AA3/(1+B4)^A4","v":40382586.35644763},{"$f":"AB3/(1+B4)^A4","v":36861352.278874561},{"$f":"AC3/(1+B4)^A4","v":44240240.770564131},{"$f":"AD3+AA4","v":84904387.814431146},{"$f":"AE3+AB4","v":77500993.166333765},{"$f":"AF3+AC4","v":93015106.220111087},{"$f":"AG3/(1+B4)^A4","v":32334410.209705621},{"$f":"AH3/(1+B4)^A4","v":29515045.671804022},{"$f":"AI3/(1+B4)^A4","v":35423138.142878324},{"$f":"AJ3+AG4","v":67983097.465906069},{"$f":"AK3+AH4","v":62055383.524967954},{"$f":"AL3+AI4","v":74477147.945401669},{"$f":"AM3/(1+B4)^A4","v":83.177216830796851},{"$f":"AN3/(1+B4)^A4","v":75.930064107316255},{"$f":"AO3/(1+B4)^A4","v":91.116765885933745},{"$f":"AP3+AM4","v":174.88009838675038},{"$f":"AQ3+AN4","v":159.64295978563243},{"$f":"AR3+AO4","v":191.5730002751757},{"$f":"AS3/(1+B4)^A4","v":31.308973778475856},{"$f":"AT3/(1+B4)^A4","v":28.585821477881122},{"$f":"AU3/(1+B4)^A4","v":34.292297312576459},{"$f":"AV3+AS4","v":65.827117369245485},{"$f":"AW3+AT4","v":60.101689657245061},{"$f":"AX3+AU4","v":72.099555099691997},{"$f":"AY3/(1+B4)^A4","v":25.084903209245883},{"$f":"AZ3/(1+B4)^A4","v":22.904542898495535},{"$f":"BA3/(1+B4)^A4","v":27.47357615510343},{"$f":"BB3+AY4","v":52.741008997439472},{"$f":"BC3+AZ4","v":48.156801444086867},{"$f":"BD3+BA4","v":57.763193866104963},{"$f":"BE3/(1+B4)^A4","v":5404840.0043715872},{"$f":"BF3/(1+B4)^A4","v":4933921.3748466372},{"$f":"BG3/(1+B4)^A4","v":5920750.418123086},{"$f":"BH3+BE4","v":11363676.109191261},{"$f":"BI3+BF4","v":10373569.690615054},{"$f":"BJ3+BG4","v":12448377.754103787},{"$f":"BK3/(1+B4)^A4","v":2034451.264676996},{"$f":"BL3/(1+B4)^A4","v":1857501.3371242213},{"$f":"BM3/(1+B4)^A4","v":2228307.0703586307},{"$f":"BN3+BK4","v":4277433.7839833843},{"$f":"BO3+BL4","v":3905396.5613036752},{"$f":"BP3+BM4","v":4685015.6154290214},{"$f":"BQ3/(1+B4)^A4","v":1630012.3223276946},{"$f":"BR3/(1+B4)^A4","v":1488332.9168306321},{"$f":"BS3/(1+B4)^A4","v":1785227.843921714},{"$f":"BT3+BQ4","v":3427100.9076939779},{"$f":"BU3+BR4","v":3129219.9576364039},{"$f":"BV3+BS4","v":3753441.5418454036}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1428.5814434901579},{"$f":"D4/(1+B5)^A5","v":1304.0026778726708},{"$f":"E4/(1+B5)^A5","v":1565.0625221410589},{"$f":"F4+C5","v":4905.6151938665762},4477.8233530645384,5374.2784655029845,{"$f":"I4/(1+B5)^A5","v":536.84359423364265},{"$f":"J4/(1+B5)^A5","v":490.03252716486656},{"$f":"K4/(1+B5)^A5","v":27.045868721283536},{"$f":"L4+I5","v":1843.4707412749931},1682.725910869895,92.872986090529025,{"$f":"O4/(1+B5)^A5","v":429.85164053594178},{"$f":"P4/(1+B5)^A5","v":392.37118352355168},{"$f":"Q4/(1+B5)^A5","v":470.91299779072637},{"$f":"R4+O5","v":1476.0703693377618},1347.3659820374162,1617.0712334801233,{"$f":"U4/(1+B5)^A5","v":92828955.20519118},{"$f":"V4/(1+B5)^A5","v":84733850.298346996},{"$f":"W4/(1+B5)^A5","v":101697470.18847987},{"$f":"X4+U5","v":318765958.46912456},290968124.60538638,349219610.26986921,{"$f":"AA4/(1+B5)^A5","v":34883996.420643665},{"$f":"AB4/(1+B5)^A5","v":31842222.031205751},{"$f":"AC4/(1+B5)^A5","v":38216383.345698416},{"$f":"AD4+AA5","v":119788384.23507482},109343215.19753951,131231489.5658095,{"$f":"AG4/(1+B5)^A5","v":27931679.265483741},{"$f":"AH4/(1+B5)^A5","v":25496206.173678022},{"$f":"AI4/(1+B5)^A5","v":30599838.585792739},{"$f":"AJ4+AG5","v":95914776.731389806},87551589.698645979,105076986.5311944,{"$f":"AM4/(1+B5)^A5","v":71.851607239647421},{"$f":"AN4/(1+B5)^A5","v":65.591244234805089},{"$f":"AO4/(1+B5)^A5","v":78.710088228859718},{"$f":"AP4+AM5","v":246.7317056263978},225.23420402043752,270.28308850403539,{"$f":"AS4/(1+B5)^A5","v":27.045868721283536},{"$f":"AT4/(1+B5)^A5","v":24.693507377502318},{"$f":"AU4/(1+B5)^A5","v":29.622975758623436},{"$f":"AV4+AS5","v":92.872986090529025},84.795197034747375,101.72253085831544,{"$f":"AY4/(1+B5)^A5","v":21.669282547669479},{"$f":"AZ4/(1+B5)^A5","v":19.785805332897556},{"$f":"BA4/(1+B5)^A5","v":23.732708048896168},{"$f":"BB4+AY5","v":74.410291545108947},67.94260677698442,81.495901915001127,{"$f":"BE4/(1+B5)^A5","v":4668904.009823204},{"$f":"BF4/(1+B5)^A5","v":4262106.7917906372},{"$f":"BG4/(1+B5)^A5","v":5114566.822695679},{"$f":"BH4+BE5","v":16032580.119014464},14635676.482405692,17562944.576799467,{"$f":"BK4/(1+B5)^A5","v":1757435.4948079004},{"$f":"BL4/(1+B5)^A5","v":1604579.4943303929},{"$f":"BM4/(1+B5)^A5","v":1924895.4284493083},{"$f":"BN4+BK5","v":6034869.2787912842},5509976.0556340683,6609911.0438783299,{"$f":"BQ4/(1+B5)^A5","v":1408065.9300962698},{"$f":"BR4/(1+B5)^A5","v":1285677.9326903203},{"$f":"BS4/(1+B5)^A5","v":1542146.933524858},{"$f":"BT4+BQ5","v":4835166.837790248},4414897.8903267244,5295588.4753702618]
[4,0.05,1175.2974890011119,1072.8062302210876,1287.5808101694738,6080.9126828676881,5550.6295832856258,6661.8592756724584,441.66255355218669,403.15097282705585,22.250703129896319,2285.1332948271797,2085.8768836969507,115.12368922042535,353.64000846226975,322.80474372184568,387.42128869409464,1829.7103778000314,1670.1707257592618,2004.4925221742178,76370611.179655537,69710748.339094922,83666760.404136032,395136569.64878011,360678872.94448131,432886370.67400527,28699150.185894694,26196674.867945559,31440713.15610135,148487534.42096952,135539890.06548506,162672202.72191086,22979461.65680657,20975791.916888967,25174562.932763807,118894238.38819638,108527381.61553495,130251549.4639582,59.112495093832237,53.96207895665291,64.75498437697027,305.84420072023005,279.19628297709045,335.03807288100563,22.250703129896319,20.315409630762751,24.370895467319428,115.12368922042535,105.11060666551012,126.09342632563487,17.827372378932218,16.277831013125237,19.524957645340095,92.237663924041158,84.220437790109656,101.02085956034122,3841118.8834472913,3506445.8054334456,4207766.782520188,19873699.002461754,18142122.287839137,21770711.359319657,1445846.5308655554,1320091.5209859209,1583616.2327008259,7480715.8096568398,6830067.5766199892,8193527.2765791556,1158419.3253603342,1057730.4170096372,1268728.0987036126,5993586.1631505825,5472628.3073363621,6564316.5740738744]
[5,0.05,920.87633601704704,840.57175292860779,1008.8532562104403,7001.789018884735,6391.2013362142334,7670.7125318828985,346.0541674574153,315.87933624721296,17.434008124595405,2631.1874622845949,2401.7562199441636,132.55769734502076,277.08620014031561,252.92596336621108,303.55471713875409,2106.7965779403471,1923.0966891254729,2308.0472393129721,59838372.208448738,54620195.407778539,65555096.040287755,454974941.85722888,415299068.35225987,498441466.714293,22486535.12605663,20525780.233502008,24634621.450234532,170974069.54702616,156065670.29898706,187306824.1721454,18005009.499466594,16435081.829280101,19724928.787227392,136899247.88766298,124962463.44481504,149976478.2511856,46.316186671255963,42.280700859574551,50.73722466861247,352.16038739148598,321.476983836665,385.77529754961813,17.434008124595405,15.91765502822795,19.095234298912334,132.55769734502076,121.02826169373807,145.1886606245472,13.968212738270452,12.754106532135408,15.298315214312353,106.20587666231161,96.974544322245066,116.31917477465358,3009617.1536970637,2747392.0398606756,3296895.3765013646,22883316.156158816,20889514.327699814,25067606.735821024,1132858.5896308089,1034326.2488256159,1240804.7559653011,8613574.3992876485,7864393.8254456054,9434332.0325444564,907651.85316256119,828759.45879664551,994081.66346805822,6901238.016313144,6301387.7661330076,7558398.2375419326]
[9,0.05,213.07001715517902,194.48934760480361,233.42589249012639,8720.9330482598671,7960.4282278061719,9554.0968519005783,80.069130363023831,73.087354903986054,4.0338363197143865,3277.2209551180817,2991.4576311685291,165.10448978960463,64.111498046212688,58.52136410249895,70.235715979015595,2624.0767685181268,2395.2731831763804,2874.7403544980771,13845249.893310476,12637881.458536215,15167970.868191529,566684599.58892357,517267138.48936361,620823427.83647311,5202877.1265773177,4749202.6620985381,5699895.8597581405,212953205.17178911,194384357.78889757,233296128.84388933,4165953.1610110691,3802707.3021090832,4563903.6977071632,170512017.99502462,155644403.78145495,186800090.96456939,10.716521103463664,9.7828006922699071,11.73944959570262,438.6260643397095,400.40898762222861,480.49441828777447,4.0338363197143865,3.6829864090154736,4.4182065935681694,165.10448978960463,150.74424041221451,180.83672405125972,3.231929425663274,2.951012629290505,3.5396851430206895,132.28252625231124,120.78463177608214,144.87893489829403,696357.53845333226,635684.56064037676,762827.24070018053,28501839.684368473,26018501.181795504,31222437.498984296,262117.93015665031,239319.76853105522,287094.23871530598,10728458.889547896,9795332.5688444972,11750736.531615572,210010.17005251496,191756.2491257776,230008.07904881067,8595693.8331111167,7848562.7989292061,9414206.1127382964]
[16,0.05,2.5135997556630736,2.2944024839612327,2.7537392363435829,9012.7982581021279,8226.8414707798147,9873.8457213279944,0.94458032717983254,0.86221590386845415,4.7587408697838271E-2,3386.90036401526,3091.5733417723923,170.63007475759818,0.75632718284707212,0.6903800378538415,0.8285749486521945,2711.8972703437403,2475.4362696682338,2970.9498646691272,163333.24234715544,149089.84459854767,178937.46092123093,585649946.37671983,534578621.22684777,641600649.61283362,61378.653124081102,56026.6282906954,67242.012891745719,220080152.66354275,200889857.95294604,241103897.02919793,49145.99898865549,44860.765832097954,53840.645308023733,176218577.7905589,160853386.15972385,193051766.95453781,0.12642344139676009,0.11540828577434828,0.13849099009498922,453.30565052645818,413.80955526199608,496.5752210465551,4.7587408697838271E-2,4.3448411284772344E-2,5.2121847842973218E-2,170.63007475759818,155.78922804334908,186.88882284852545,3.8127265033028809E-2,3.4813272758789759E-2,4.1757877665824152E-2,136.70965200473285,124.82695519537282,149.72762717718402,8214.9715942231524,7499.2088405414625,8999.1186532858646,29455716.451261971,26889267.562546611,32267365.056849949,3092.2209234010584,2823.2696450523663,3386.8679315940471,11087510.368071379,10123154.922239473,12144000.780363068,2477.5025561025127,2262.1599574865681,2713.4190864431098,8883367.6371017806,8111232.2192301378,9729273.2308307756]
[19,0.05,0.18033248846781758,0.16460667954287125,0.19756074846940325,{"$f":"F20+C21","v":9014.530957054938},8228.423070544186,9875.7439555557685,6.7766763811269601E-2,6.1857715887671506E-2,3.4140502324931498E-3,{"$f":"L20+I21","v":3387.5514912840549},3092.1676927983908,170.66287817151954,5.4260970813425145E-2,4.9529743124058938E-2,5.9444222190071193E-2,{"$f":"R20+O21","v":2712.4186291299784},2475.9121691291302,2971.521025985729,11717.971397641939,10696.111272752731,12837.460512692585,{"$f":"X20+U21","v":585762536.83084297},534681393.28394568,641723996.51818633,4403.4716472785076,4019.5028175666353,4824.125037024769,{"$f":"AD20+AA21","v":220122462.79177749},200928478.77153501,241150248.94543275,3525.8677424255156,3218.4334514069087,3862.6744481632118,{"$f":"AJ20+AG21","v":176252455.58704999},160884310.01775032,193088880.91014415,9.0699618093052371E-3,8.279704561796157E-3,9.9357206006781967E-3,{"$f":"AP20+AM21","v":453.39279795875132},413.88910962042416,496.67068699851126,3.4140502324931498E-3,3.1171072917650458E-3,3.7393632394688218E-3,{"$f":"AV20+AS21","v":170.66287817151954},155.81917832344629,186.92475198599954,2.7353537755514107E-3,2.4975989491395185E-3,2.9958238083239788E-3,{"$f":"BB20+AY21","v":136.73593426070752},124.850953018064,149.75641212225736,589.36442325039275,538.01365500131362,645.62126770898772,{"$f":"BH20+BE21","v":29461379.275125079},26894436.989889067,32273568.416566081,221.84434604309803,202.5490492513357,242.98312443744209,{"$f":"BN20+BK21","v":11089641.92777724},10125101.085842671,12146335.449001204,177.74277711508145,162.29351292970378,194.66807116444792,{"$f":"BT20+BQ21","v":8885075.453183027},8112791.5932635712,9731143.6711819172]
[25,0.05,2.4861000440681288E-4,2.2693008716422847E-4,2.7236123099558311E-4,9014.6354634415766,8228.518463501061,9875.8584460734746,9.3424626881704755E-5,8.5278294277926834E-5,4.7066784834873228E-6,3387.5907635176954,3092.2035406172063,170.66485668385877,7.4805268355463217E-5,6.8282702473426509E-5,8.1951003206338761E-5,2712.4500744787529,2475.9408726341339,2971.5554751352997,16.154631622723741,14.745874652139429,17.697981887508607,585769327.63631523,534687591.90045506,641731436.09062934,6.0707147943037203,5.5413676242080623,6.6506360384849783,220125014.69417977,200930808.15610191,241153044.62512752,4.8608323571084098,4.4369972451198061,5.3251608722258386,176254498.89993641,160886175.16614097,193091119.4094449,1.2504032215933235E-5,1.1414567641607187E-5,1.3697584740867644E-5,453.39805418819554,413.89390787953732,496.67644495298441,4.7066784834873228E-6,4.2973069585324021E-6,5.1551615537592024E-6,170.66485668385877,155.82098475124309,186.92691902391826,3.7710138642898431E-6,3.4432402670627965E-6,4.1301031029823338E-6,136.73751945448871,124.85240042803248,149.75814826378058,0.8125096764671299,0.74171647204143332,0.89006649646998048,29461720.823932011,26894748.779869474,32273942.567371625,0.30583908820868833,0.27923820302605595,0.33498143429631733,11089770.491139272,10125218.467183294,12146476.262720156,0.24503977612301148,0.22374110903400157,0.26837332774175116,8885178.4587786626,8112885.6456928123,9731256.4853336196]
[36,0.05,1.4789981079462615E-11,1.3500227810734744E-11,1.6202957973534522E-11,9014.6355583697568,8228.518550151075,9875.8585500707213,5.5578956576310747E-12,5.0732646977291954E-12,2.8000355771677737E-13,3387.5907991905547,3092.203573179504,170.6648584810367,4.4502171433576702E-12,4.0621851885896119E-12,4.8753218510120249E-12,2712.4501030420761,2475.9408987069078,2971.5555064271198,9.6105020638994475E-7,8.7724228003470071E-7,1.0528651808903288E-6,585769333.80473053,534687597.53095657,641731442.84835088,3.611510210974653E-7,3.2965979189748978E-7,3.9565093693747397E-7,220125017.0121955,200930810.27199394,241153047.16457787,2.8917427825805928E-7,2.6396003435793892E-7,3.1679750271206902E-7,176254500.75597578,160886176.86034498,193091121.44278154,7.4387352323933905E-13,6.7906052233266507E-13,8.1487878830598114E-13,453.39805896268172,413.89391223802699,496.67645018321144,2.8000355771677737E-13,2.5564976261106393E-13,3.0668412569957828E-13,170.6648584810367,155.82098639210838,186.92692099234304,2.2434022249552557E-13,2.0484074453645367E-13,2.4570268962058159E-13,136.73752089439651,124.85240174278459,149.75814984080145,4.8336762514854903E-8,4.4125225829077465E-8,5.2950671368452152E-8,29461721.134177227,26894749.063083317,32273942.907230806,1.8194578849549472E-8,1.661207379514986E-8,1.9928277170643152E-8,11089770.607919559,10125218.573806414,12146476.390628034,1.457758572999639E-8,1.3310513296544484E-8,1.5965714851273085E-8,8885178.5523436014,8112885.7311251601,9731256.5878081452]
[39,0.05,5.6805125600983811E-14,5.1851461628681553E-14,6.2232064926179966E-14,9014.6355583697587,8228.5185501510769,9875.8585500707231,2.1346677809297584E-14,1.9485314877226013E-14,1.0754332395266176E-15,3387.5907991905556,3092.2035731795049,170.66485848103676,1.7092323676540429E-14,1.5601976676813524E-14,1.8725059119684928E-14,2712.450103042077,2475.9408987069082,2971.5555064271207,3.6911864450347099E-9,3.3692982859228383E-9,4.0438279481254593E-9,585769333.80473065,534687597.53095669,641731442.848351,1.3871031344896406E-9,1.266152119040541E-9,1.5196098660389058E-9,220125017.01219556,200930810.27199399,241153047.16457793,1.1106559980548502E-9,1.0138135285489853E-9,1.216750842002494E-9,176254500.75597584,160886176.86034501,193091121.4427816,2.8570576724762347E-15,2.608124922846641E-15,3.1297735724338506E-15,453.39805896268183,413.8939122380271,496.67645018321156,1.0754332395266176E-15,9.818955681524671E-16,1.1779075433966304E-15,170.66485848103676,155.82098639210841,186.9269209923431,8.6164238126760461E-16,7.8674909447653456E-16,9.4369100740619771E-16,136.73752089439654,124.85240174278462,149.75814984080148,1.8565107359157116E-10,1.694754700445901E-10,2.0337210180194706E-10,29461721.134177234,26894749.063083325,32273942.907230813,6.9881450912796887E-11,6.3803390508501353E-11,7.654021202647369E-11,11089770.607919563,10125218.573806416,12146476.390628038,5.5989360899279941E-11,5.1122809120675848E-11,6.1320865291398543E-11,8885178.5523436032,8112885.731125162,9731256.5878081471]
[44,0.05,2.016669451960501E-18,1.8408067511473501E-18,2.2093341567556731E-18,9014.6355583697587,8228.5185501510769,9875.8585500707231,7.5783994108637235E-19,6.9175869006533146E-19,3.8179536420894545E-20,3387.5907991905556,3092.2035731795049,170.66485848103676,6.0680381667712248E-19,5.5389420270527714E-19,6.6476843970166295E-19,2712.450103042077,2475.9408987069082,2971.5555064271207,1.3104280408568023E-13,1.1961527865446332E-13,1.4356212059546068E-13,585769333.80473065,534687597.53095669,641731442.848351,4.9244297736320298E-14,4.4950350395139204E-14,5.3948490797551824E-14,220125017.01219556,200930810.27199399,241153047.16457793,3.9429998599899697E-14,3.5991941772480042E-14,4.3196528970814407E-14,176254500.75597584,160886176.86034501,193091121.4427816,1.014299479072432E-19,9.2592451880971931E-20,1.1111178240175075E-19,453.39805896268183,413.8939122380271,496.67645018321156,3.8179536420894545E-20,3.4858805017309683E-20,4.1817532042578254E-20,170.66485848103676,155.82098639210841,186.9269209923431,3.0589631664977559E-20,2.7930804630787317E-20,3.350248426689422E-20,136.73752089439654,124.85240174278462,149.75814984080148,6.5908990583995535E-15,6.0166402182843276E-15,7.2200228543792671E-15,29461721.134177234,26894749.063083325,32273942.907230813,2.4808991411168368E-15,2.2651186351355033E-15,2.717295416695566E-15,11089770.607919563,10125218.573806416,12146476.390628038,1.9877085485823499E-15,1.8149384648185539E-15,2.1769851662612407E-15,8885178.5523436032,8112885.731125162,9731256.5878081471]
[50,0.05,1.843675501248755E-24,1.6828986556643473E-24,2.0198130412114221E-24,9014.6355583697587,8228.5185501510769,9875.8585500707231,6.9283091083194077E-25,6.3241824207210846E-25,3.4904419204549212E-26,3387.5907991905556,3092.2035731795049,170.66485848103676,5.5475096812928947E-25,5.0638004697233492E-25,6.0774326952284378E-25,2712.450103042077,2475.9408987069082,2971.5555064271207,1.1980168949990171E-19,1.0935444012199805E-19,1.3124707392768813E-19,585769333.80473065,534687597.53095669,641731442.848351,4.502002310016223E-20,4.1094419174892441E-20,4.9320681044727968E-20,220125017.01219556,200930810.27199399,241153047.16457793,3.6047614229608337E-20,3.2904480813047413E-20,3.9491044070236902E-20,176254500.75597584,160886176.86034501,193091121.4427816,9.2729083523195279E-26,8.4649685632688283E-26,1.0158039083452271E-25,453.39805896268183,413.8939122380271,496.67645018321156,3.4904419204549212E-26,3.1868546801630154E-26,3.8230340264556362E-26,170.66485848103676,155.82098639210841,186.9269209923431,2.7965591702753129E-26,2.5534844184745679E-26,3.0628573965751987E-26,136.73752089439654,124.85240174278462,149.75814984080148,6.0255185168604171E-21,5.500520751923426E-21,6.6006748116973421E-21,29461721.134177234,26894749.063083325,32273942.907230813,2.268082636497326E-21,2.0708122151409173E-21,2.4842003653830652E-21,11089770.607919563,10125218.573806416,12146476.390628038,1.8171989222534109E-21,1.6592494028245599E-21,1.9902390120086026E-21,8885178.5523436032,8112885.731125162,9731256.5878081471]

{"sheet":"Northumberland","index":289,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Northumberland"]
[null,"Number of households",{"$f":"'WTP Values '!C50","v":39192},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA50","v":0.49672085525861587}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU50","v":0.16253229096406249}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV50","v":466.97568978200002}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW50","v":415.18426675199998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!X3:X52), \"NULL\")))))","v":71044144.117082536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!Y3:Y52), \"NULL\")))))","v":64849354.764405012},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!Z3:Z52), \"NULL\")))))","v":77830786.51699619},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AD3:AD52), \"NULL\")))))","v":26702580.576832429},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AE3:AE52), \"NULL\")))))","v":24374838.2141499},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AF3:AF52), \"NULL\")))))","v":29252716.524203818},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":21382263.850824095},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AK3:AK52), \"NULL\")))))","v":19518498.44183952},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!AL3:AL52), \"NULL\")))))","v":23424094.271198291}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BH3:BH52), \"NULL\")))))","v":3579552.5199027536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BI3:BI52), \"NULL\")))))","v":3268250.4300637008},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3920596.555753672},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BN3:BN52), \"NULL\")))))","v":1352212.8885500424},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BO3:BO52), \"NULL\")))))","v":1235238.6024434827},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BP3:BP52), \"NULL\")))))","v":1480362.9521913964},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BT3:BT52), \"NULL\")))))","v":1084855.0138716723},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BU3:BU52), \"NULL\")))))","v":991196.61263227125},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!BV3:BV52), \"NULL\")))))","v":1187461.5821942426}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!F3:F52), \"NULL\")))))","v":470.17335499669792},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!G3:G52), \"NULL\")))))","v":429.17595922758096},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!H3:H52), \"NULL\")))))","v":515.08766096780744},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!L3:L52), \"NULL\")))))","v":176.71888447538015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!M3:M52), \"NULL\")))))","v":161.31378036959035},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!N3:N52), \"NULL\")))))","v":8.9490059790371603},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!R3:R52), \"NULL\")))))","v":141.5087880515299},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!S3:S52), \"NULL\")))))","v":129.1743043842354},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Northumberland NPV 1%'!A3:A52,'Northumberland NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Northumberland NPV 2%'!A3:A52,'Northumberland NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Northumberland NPV 3%'!A3:A52,'Northumberland NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Northumberland NPV 4%'!A3:A52,'Northumberland NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Northumberland NPV 5%'!A3:A52,'Northumberland NPV 5%'!T3:T52), \"NULL\")))))","v":155.02171400781319}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Northumberland NPV 1%","index":290,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU50","v":89.366003766517707},{"$f":"'WTP Values '!CV50","v":81.57361530854979},{"$f":"'WTP Values '!CW50","v":97.902880631036936},{"$f":"C3","v":89.366003766517707},{"$f":"D3","v":81.57361530854979},{"$f":"E3","v":97.902880631036936},{"$f":"'WTP Values '!CC50","v":33.58901632303801},{"$f":"'WTP Values '!CD50","v":30.660963133908908},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"I3","v":33.58901632303801},{"$f":"J3","v":30.660963133908908},{"$f":"K3","v":1.7009405010516623},{"$f":"'WTP Values '!CI50","v":26.896621749433656},{"$f":"'WTP Values '!CJ50","v":24.552202393987127},{"$f":"'WTP Values '!CK50","v":29.465028017190722},{"$f":"O3","v":26.896621749433656},{"$f":"P3","v":24.552202393987127},{"$f":"Q3","v":29.465028017190722},{"$f":"'WTP Values '!BH50","v":13503383.769590292},{"$f":"'WTP Values '!BI50","v":12325938.125891382},{"$f":"'WTP Values '!BJ50","v":14793323.116061661},{"$f":"U3","v":13503383.769590292},{"$f":"V3","v":12325938.125891382},{"$f":"W3","v":14793323.116061661},{"$f":"'WTP Values '!AV50","v":5075368.2467219131},{"$f":"'WTP Values '!AW50","v":4632933.4925184725},{"$f":"'WTP Values '!AX50","v":5560073.4224959072},{"$f":"AA3","v":5075368.2467219131},{"$f":"AB3","v":4632933.4925184725},{"$f":"AC3","v":5560073.4224959072},{"$f":"'WTP Values '!BB50","v":4064133.9019367476},{"$f":"'WTP Values '!BC50","v":3709887.399473011},{"$f":"'WTP Values '!BD50","v":4452225.279507543},{"$f":"AG3","v":4064133.9019367476},{"$f":"AH3","v":3709887.399473011},{"$f":"AI3","v":4452225.279507543},{"$f":"'WTP Values '!CX50","v":4.5026976952370648},{"$f":"'WTP Values '!CY50","v":4.1111126592172935},{"$f":"'WTP Values '!CZ50","v":4.931694947173459},{"$f":"AM3","v":4.5026976952370648},{"$f":"AN3","v":4.1111126592172935},{"$f":"AO3","v":4.931694947173459},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"'WTP Values '!CG50","v":1.5537992465162165},{"$f":"'WTP Values '!CH50","v":1.8621396992738144},{"$f":"AS3","v":1.7009405010516623},{"$f":"AT3","v":1.5537992465162165},{"$f":"AU3","v":1.8621396992738144},{"$f":"'WTP Values '!CL50","v":1.3646326303263898},{"$f":"'WTP Values '!CM50","v":1.2468202878463039},{"$f":"'WTP Values '!CN50","v":1.4937008186357974},{"$f":"AY3","v":1.3646326303263898},{"$f":"AZ3","v":1.2468202878463039},{"$f":"BA3","v":1.4937008186357974},{"$f":"'WTP Values '!BK50","v":680366.72128798976},{"$f":"'WTP Values '!BL50","v":621197.43098808127},{"$f":"'WTP Values '!BM50","v":745189.07301954553},{"$f":"BE3","v":680366.72128798976},{"$f":"BF3","v":621197.43098808127},{"$f":"BG3","v":745189.07301954553},{"$f":"'WTP Values '!AY50","v":257015.5471531252},{"$f":"'WTP Values '!AZ50","v":234782.20623388499},{"$f":"'WTP Values '!BA50","v":281373.0717732372},{"$f":"BK3","v":257015.5471531252},{"$f":"BL3","v":234782.20623388499},{"$f":"BM3","v":281373.0717732372},{"$f":"'WTP Values '!BE50","v":206198.74823927943},{"$f":"'WTP Values '!BF50","v":188397.06520263629},{"$f":"'WTP Values '!BG50","v":225701.21232776163},{"$f":"BQ3","v":206198.74823927943},{"$f":"BR3","v":188397.06520263629},{"$f":"BS3","v":225701.21232776163}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":87.605140443601314},{"$f":"D3/(1+B4)^A4","v":79.966292822811283},{"$f":"E3/(1+B4)^A4","v":95.973807108162859},{"$f":"F3+C4","v":176.97114421011901},{"$f":"G3+D4","v":161.53990813136107},{"$f":"H3+E4","v":193.87668773919978},{"$f":"I3/(1+B4)^A4","v":32.927180004938741},{"$f":"J3/(1+B4)^A4","v":30.056821031182146},{"$f":"K3/(1+B4)^A4","v":1.6674252534571732},{"$f":"L3+I4","v":66.516196327976758},{"$f":"M3+J4","v":60.717784165091054},{"$f":"N3+K4","v":3.3683657545088357},{"$f":"O3/(1+B4)^A4","v":26.366652043362077},{"$f":"P3/(1+B4)^A4","v":24.068427011064724},{"$f":"Q3/(1+B4)^A4","v":28.884450560916303},{"$f":"R3+O4","v":53.263273792795729},{"$f":"S3+P4","v":48.620629405051851},{"$f":"T3+Q4","v":58.349478578107025},{"$f":"U3/(1+B4)^A4","v":13237313.762954898},{"$f":"V3/(1+B4)^A4","v":12083068.450045468},{"$f":"W3/(1+B4)^A4","v":14501836.208275327},{"$f":"X3+U4","v":26740697.53254519},{"$f":"Y3+V4","v":24409006.57593685},{"$f":"Z3+W4","v":29295159.324336991},{"$f":"AA3/(1+B4)^A4","v":4975363.441546822},{"$f":"AB3/(1+B4)^A4","v":4541646.3998808675},{"$f":"AC3/(1+B4)^A4","v":5450518.0104851555},{"$f":"AD3+AA4","v":10050731.688268736},{"$f":"AE3+AB4","v":9174579.8923993409},{"$f":"AF3+AC4","v":11010591.432981063},{"$f":"AG3/(1+B4)^A4","v":3984054.4083293281},{"$f":"AH3/(1+B4)^A4","v":3636787.9614479081},{"$f":"AI3/(1+B4)^A4","v":4364498.8525708681},{"$f":"AJ3+AG4","v":8048188.3102660757},{"$f":"AK3+AH4","v":7346675.3609209191},{"$f":"AL3+AI4","v":8816724.1320784111},{"$f":"AM3/(1+B4)^A4","v":4.4139767623145421},{"$f":"AN3/(1+B4)^A4","v":4.0301074984974941},{"$f":"AO3/(1+B4)^A4","v":4.8345210735942157},{"$f":"AP3+AM4","v":8.9166744575516077},{"$f":"AQ3+AN4","v":8.1412201577147876},{"$f":"AR3+AO4","v":9.7662160207676756},{"$f":"AS3/(1+B4)^A4","v":1.6674252534571732},{"$f":"AT3/(1+B4)^A4","v":1.5231832629312974},{"$f":"AU3/(1+B4)^A4","v":1.825448190641912},{"$f":"AV3+AS4","v":3.3683657545088357},{"$f":"AW3+AT4","v":3.0769825094475136},{"$f":"AX3+AU4","v":3.6875878899157266},{"$f":"AY3/(1+B4)^A4","v":1.3377439764007351},{"$f":"AZ3/(1+B4)^A4","v":1.2222530024961318},{"$f":"BA3/(1+B4)^A4","v":1.4642690115045558},{"$f":"BB3+AY4","v":2.7023766067271247},{"$f":"BC3+AZ4","v":2.4690732903424357},{"$f":"BD3+BA4","v":2.9579698301403532},{"$f":"BE3/(1+B4)^A4","v":666960.80902655597},{"$f":"BF3/(1+B4)^A4","v":608957.38749934442},{"$f":"BG3/(1+B4)^A4","v":730505.90434226603},{"$f":"BH3+BE4","v":1347327.5303145456},{"$f":"BI3+BF4","v":1230154.8184874258},{"$f":"BJ3+BG4","v":1475694.9773618116},{"$f":"BK3/(1+B4)^A4","v":251951.32551036682},{"$f":"BL3/(1+B4)^A4","v":230156.06924211842},{"$f":"BM3/(1+B4)^A4","v":275828.91066879441},{"$f":"BN3+BK4","v":508966.87266349199},{"$f":"BO3+BL4","v":464938.27547600341},{"$f":"BP3+BM4","v":557201.98244203161},{"$f":"BQ3/(1+B4)^A4","v":202135.81829161791},{"$f":"BR3/(1+B4)^A4","v":184684.89873800243},{"$f":"BS3/(1+B4)^A4","v":221254.00679125736},{"$f":"BT3+BQ4","v":408334.56653089734},{"$f":"BU3+BR4","v":373081.9639406387},{"$f":"BV3+BS4","v":446955.21911901899}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":85.028686222377075},{"$f":"D4/(1+B5)^A5","v":77.614495980117738},{"$f":"E4/(1+B5)^A5","v":93.151231638291009},{"$f":"F4+C5","v":261.99983043249608},239.15440411147881,287.02791937749078,{"$f":"I4/(1+B5)^A5","v":31.958796511833672},{"$f":"J4/(1+B5)^A5","v":29.172854370889816},{"$f":"K4/(1+B5)^A5","v":1.618386523411288},{"$f":"L4+I5","v":98.474992839810426},89.89063853598087,4.9867522779201234,{"$f":"O4/(1+B5)^A5","v":25.591212707123528},{"$f":"P4/(1+B5)^A5","v":23.360578133055025},{"$f":"Q4/(1+B5)^A5","v":28.03496314272849},{"$f":"R4+O5","v":78.854486499919261},71.981207538106872,86.384441720835511,{"$f":"U4/(1+B5)^A5","v":12848006.323351039},{"$f":"V4/(1+B5)^A5","v":11727707.194349486},{"$f":"W4/(1+B5)^A5","v":14075339.350612422},{"$f":"X4+U5","v":39588703.855896227},36136713.770286337,43370498.674949415,{"$f":"AA4/(1+B5)^A5","v":4829038.7387247244},{"$f":"AB4/(1+B5)^A5","v":4408077.2510954253},{"$f":"AC4/(1+B5)^A5","v":5290219.0820790781},{"$f":"AD4+AA5","v":14879770.426993459},13582657.143494766,16300810.515060142,{"$f":"AG4/(1+B5)^A5","v":3866883.9575321469},{"$f":"AH4/(1+B5)^A5","v":3529830.5654832018},{"$f":"AI4/(1+B5)^A5","v":4236139.5869467938},{"$f":"AJ4+AG5","v":11915072.267798223},10876505.92640412,13052863.719025206,{"$f":"AM4/(1+B5)^A5","v":4.2841623586840569},{"$f":"AN4/(1+B5)^A5","v":3.9115826331309922},{"$f":"AO4/(1+B5)^A5","v":4.6923385239791244},{"$f":"AP4+AM5","v":13.200836816235665},12.05280279084578,14.4585545447468,{"$f":"AS4/(1+B5)^A5","v":1.618386523411288},{"$f":"AT4/(1+B5)^A5","v":1.4783866684894003},{"$f":"AU4/(1+B5)^A5","v":1.7717620293893843},{"$f":"AV4+AS5","v":4.9867522779201234},4.5553691779369139,5.4593499193051107,{"$f":"AY4/(1+B5)^A5","v":1.2984011239441049},{"$f":"AZ4/(1+B5)^A5","v":1.1863067224977282},{"$f":"BA4/(1+B5)^A5","v":1.4212050764820727},{"$f":"BB4+AY5","v":4.0007777306712295},3.6553800128401637,4.3791749066224259,{"$f":"BE4/(1+B5)^A5","v":647345.59029502643},{"$f":"BF4/(1+B5)^A5","v":591048.04081462068},{"$f":"BG4/(1+B5)^A5","v":709021.8337575777},{"$f":"BH4+BE5","v":1994673.1206095722},1821202.8593020465,2184716.8111193893,{"$f":"BK4/(1+B5)^A5","v":244541.47429767306},{"$f":"BL4/(1+B5)^A5","v":223387.21329215291},{"$f":"BM4/(1+B5)^A5","v":267716.82320874621},{"$f":"BN4+BK5","v":753508.34696116508},688325.48876815639,824918.80565077788,{"$f":"BQ4/(1+B5)^A5","v":196191.03377713691},{"$f":"BR4/(1+B5)^A5","v":179253.34318611983},{"$f":"BS4/(1+B5)^A5","v":214746.95918111055},{"$f":"BT4+BQ5","v":604525.60030803422},552335.3071267585,661702.17830012948]
[4,0.01,81.710896176901215,74.586005083833697,89.516502668763508,343.71072660939728,313.74040919531251,376.54442204625428,30.71177528119815,28.034539642884727,1.5552376387741269,129.18676812100858,117.92517817886559,6.5419899166942503,24.592652403024594,22.449056421620963,26.94104853846228,103.44713890294386,94.430263959727839,113.32549025929779,12346681.542531284,11270096.099619571,13526124.457864065,51935385.398427509,47406809.869905904,56896623.132813483,4640611.3106605504,4236075.5952645475,5083796.5558859203,19520381.737654008,17818732.738759313,21384607.07094606,3715999.4775843183,3392097.7927840212,4070846.879541425,15631071.74538254,14268603.719188143,17123710.598566629,4.1169958192685199,3.7589540262592225,4.5092450912034483,17.317832635504185,15.811756817105003,18.96779963595025,1.5552376387741269,1.420700529963747,1.7026284853441842,6.5419899166942503,5.9760697079006606,7.1619784046492949,1.2477379593646818,1.1400174428481475,1.3657501439784694,5.2485156900359113,4.7953974556883114,5.7449250506008953,622086.38836114656,567985.5498679278,681356.04605019512,2616759.5089707188,2389188.4091699743,2866072.8571695844,234999.55021091361,214670.72118254946,257270.60499098615,988507.89717207872,902996.20995070587,1082189.4106417641,188535.72722359287,172258.93948469392,206367.6068105009,793061.32753162715,724594.24661145243,868069.78511063033]
[5,0.01,77.745114015918986,70.966024612930298,85.171880763886435,421.45584062531628,384.70643380824282,461.71630281014075,29.22120038554915,26.673902538055977,1.4797552493681212,158.40796850655772,144.59908071692158,8.021745166062372,23.399064928717561,21.359506904320291,25.633483272494811,126.84620383166143,115.78977086404814,138.95897353179259,11747443.843526082,10723109.734818673,12869643.307956096,63682829.241953589,58129919.604724579,69766266.440769583,4415382.4316132963,4030480.5790025508,4837057.9856988192,23935764.169267304,21849213.317761865,26221665.056644879,3535645.9980860827,3227464.6588405841,3873271.1253846698,19166717.743468624,17496068.378028728,20996981.723951299,3.9171802580544326,3.5765157772768883,4.2903919812892459,21.235012893558618,19.388272594381892,23.258191617239497,1.4797552493681212,1.3517478066252291,1.6199925825468415,8.021745166062372,7.3278175145258899,8.7819709871961358,1.1871798554599586,1.0846874801432003,1.2994643998394906,6.4356955454958698,5.8800849358315119,7.0443894504403861,591893.85325283732,540418.76175578532,648286.89886016457,3208653.3622235563,2929607.1709257597,3514359.7560297488,223594.00862870362,204251.8253389911,244784.15307875292,1212101.9058007824,1107248.0352896969,1326973.5637205169,179385.27534123423,163898.47030321366,196351.69691371243,972446.60287286132,888492.71691466612,1064421.4820243428]
[9,0.01,57.68088183438325,52.651320044578114,63.190970289759647,683.77259162236169,624.15012417093931,749.09141726062205,21.679878251288859,19.789979599803864,1.0978643322220099,257.00207879111326,234.59845288019335,13.014529525547498,17.360302525404496,15.847107684947533,19.018068702576787,205.79607439475944,187.85804840098768,225.44790770971576,8715697.8129292596,7955720.8622081848,9548283.3139183223,103319420.43562052,94310345.112190783,113189226.99289715,3275873.4168085433,2990305.9112579096,3588724.1742551769,38833533.482887149,35448300.33208093,42542193.378630757,2623176.7951623951,2394529.9967418308,2873668.6147260121,31096202.735975567,28385730.757216915,34065634.464412093,2.9062458065538643,2.6534990209889533,3.1831401372085977,34.451817722633905,31.455654711704984,37.734235536927194,1.0978643322220099,1.002892676803735,1.2019096236366513,13.014529525547498,11.888696963859619,14.247924652219869,0.88079594230094871,0.80475450015500627,0.96410241908940886,10.441312701959657,9.5398865740421925,11.428861500123462,439139.61462560896,400949.06454875687,480978.90756549954,5205739.2818430793,4753012.9959220048,5701719.2470471263,165889.51928152717,151539.11021885031,181610.97308023841,1966521.7124767012,1796406.1372016631,2152890.2086949409,133090.04688921515,121600.03130820658,145677.82388667457,1577703.4501981854,1441496.1405706075,1726924.0693459748]
[16,0.01,23.323132369226176,21.289440586918804,25.551124007424107,943.24857626856624,861.0007526116724,1033.3543951353909,8.7662090821591256,8.0020328939453798,0.44391892650647136,354.52846149127743,323.62317440805413,17.953244391751998,7.0195985375602197,6.4077416719571314,7.689912491816858,283.89095519892498,259.14586057682521,311.00020763535088,3524172.43489422,3216877.4966836404,3860826.473991991,142526766.09274805,130098953.72290884,156141937.41909292,1324591.9080160649,1209123.3416472166,1451092.394757774,53569967.000726275,48900115.665710144,58685978.097667828,1060675.5249879963,968222.71608895191,1161961.318118989,42896497.048052192,39157463.24309393,46992759.876500539,1.1751338309699582,1.0729362475045656,1.2870954189479535,47.525490806285532,43.392352787954323,52.05351074739584,0.44391892650647136,0.40551735530641747,0.48598940162552334,17.953244391751998,16.400184245820647,19.654684624168969,0.35614782054730665,0.32540063769720884,0.38983260350416032,14.403550919071751,13.160054291410741,15.765851791140342,177565.0966968883,162122.8353033562,194482.71890442906,7181197.705473003,6556672.1982115861,7865390.6692863693,67077.04691442546,61274.491900055938,73433.980725472764,2712771.5094484477,2478100.9828065895,2969862.5670207813,53814.655426667916,49168.693960791185,58904.494205294934,2176405.6521226242,1988510.7986907968,2382252.0669768802]
[19,0.01,13.628017821927356,12.439704545012589,14.92986310033127,{"$f":"F20+C21","v":993.03425230462983},906.44529990789511,1087.8959533640514,5.122213076320576,4.6756947207582451,0.25938775916323337,{"$f":"L20+I21","v":373.24085562940894},340.70435419904749,18.900835972138914,4.1016452017769787,3.744129061281646,4.4933186001130165,{"$f":"R20+O21","v":298.87502565574391},272.82385828110296,327.41513364110568,2059221.033863087,1879664.4962494909,2255932.4863394196,{"$f":"X20+U21","v":150049482.35406688},136965716.65861604,164383277.09091336,773976.74735328078,706506.92145530786,847892.67170284083,{"$f":"AD20+AA21","v":56397447.57102444},51481116.451621652,61783487.245243922,619766.8790359894,565745.467699926,678949.52106045827,{"$f":"AJ20+AG21","v":45160620.375504971},41224236.338184908,49473088.369024925,0.68664639629362545,0.6269309829959695,0.75206704786736733,{"$f":"AP20+AM21","v":50.033937411205677},45.682647915554476,54.800951122934492,0.25938775916323337,0.23694920809644496,0.28397009980354476,{"$f":"AV20+AS21","v":18.900835972138914},17.265803638562463,20.692080053018536,0.20810192939878747,0.19013593970144843,0.22778439808251633,{"$f":"BB20+AY21","v":15.163785853814636},13.854656134501822,16.597990433545057,103753.65812914327,94730.538500512586,113638.85079105197,{"$f":"BH20+BE21","v":7560229.0568161802},6902740.4204676505,8280534.4623544179,39194.01460835497,35803.504195916517,42908.455957754202,{"$f":"BN20+BK21","v":2855954.5122402897},2608897.8223870099,3126615.1128006442,31444.622087004973,28729.924736125231,34418.682881574285,{"$f":"BT20+BQ21","v":2291278.6871271147},2093466.5409082614,2507989.8975198492]
[25,0.01,3.5566999775598265,3.2465687566762993,3.8964612790922839,1034.4560835584737,944.25529907608768,1133.2746928157917,1.3368176774976885,1.2202833549013898,6.7696157229172965E-2,388.80962347708527,354.91594683478013,19.689234999038089,1.0704653888583908,0.97715925545789961,1.1726860335093787,311.3418170579227,284.20399324977643,341.07240113632218,537424.55437262962,490563.1001504719,588763.17366050684,156308404.76623169,142678883.94345868,171240096.3283276,201995.8526554027,184387.28100596037,221286.75540520658,58749919.855855405,53628516.819201715,64360624.113390379,161749.4835685413,147650.7382486182,177195.22955382138,47044377.750612333,42943797.730156951,51536729.087632895,0.17920399387500088,0.16361920290165663,0.19627776300449923,52.120972483362046,47.58818030660273,57.086829726513606,6.7696157229172965E-2,6.1840045568729414E-2,7.4111764513094064E-2,19.689234999038089,17.986001560354936,21.555196150230692,5.4311356008936197E-2,4.9622513068728717E-2,5.9448173177835371E-2,15.796303591594995,14.432566943873699,17.290332270994902,27078.085629292538,24723.192217791875,29657.966649275888,7875584.2739248257,7190670.215660641,8625935.3389055151,10229.026165031873,9344.1558584761151,11198.43739098426,2975083.1984866341,2717721.1838235748,3257033.6993676019,8206.5556512026069,7498.0620072171778,8982.7391064580424,2386853.395565866,2180790.0321089146,2612604.1483176597]
[36,0.01,0.11952500548658546,0.10910286245750239,0.1309428848933433,1044.9564473519295,953.84006957701627,1144.778126109497,4.492454838631043E-2,4.100834357972611E-2,2.2749693860287224E-3,392.75627965495022,358.51856140401753,19.889092811844943,3.597362225764144E-2,3.2838014481616086E-2,3.9408807454548056E-2,314.50212748113364,287.08883811473191,344.53449522495583,18060.469878059535,16485.663004173151,19785.73453090417,157895030.95569178,144127162.1360881,172978288.34638652,6788.1900495494892,6196.4435889850865,7436.4722413449927,59346267.580159724,54172879.161165997,65013923.927568771,5435.6870225096354,4961.8903507774512,5954.75044795538,47521907.04225602,43379703.619257696,52059858.500998981,6.0222561605611886E-3,5.4985200460873828E-3,6.5960302662646693E-3,52.650032325575317,48.071229527763457,57.666296065849579,2.2749693860287224E-3,2.0781712915139321E-3,2.4905696617473815E-3,19.889092811844943,18.168570508979343,21.773994613320721,1.8251652278541955E-3,1.6675938887786583E-3,1.9977910057297583E-3,15.956645762654638,14.579066351429759,17.465839749602051,909.97507628628205,830.83749096680003,996.67350320274272,7955526.2852645032,7263659.9291760493,8713493.873827327,343.75247173270895,314.01588194068609,376.33010910211442,3005282.1178959971,2745307.7209157669,3290094.5893120635,275.78615441972886,251.97680664823974,301.87025831753709,2411081.4216497489,2202926.3886524555,2639123.6830196627]
[39,0.01,3.8443432808835949E-2,3.50913061669543E-2,4.2115823184441077E-2,1045.1342730038893,954.00238948294907,1144.9729389336496,1.4449310002752982E-2,1.3189721218509325E-2,7.317099244456384E-4,392.82311702570189,358.57957236488863,19.892477441802601,1.1570378303034635E-2,1.0561856894800749E-2,1.2675254314255641E-2,314.55564793742047,287.13769350955488,344.59312644484191,5808.8803880549567,5302.3672781271853,6363.7859953718807,157921900.77107221,144151689.00190815,173007724.95781475,2183.3199421417535,1992.9935313295221,2391.830226496038,59356366.841952473,54182098.040651157,65024987.683803007,1748.3075442582885,1595.9179213451939,1915.2565424065231,47529994.091360874,43387085.7681477,52068717.796812065,1.9369687466119041E-3,1.768516847828312E-3,2.1215146179152716E-3,52.658992054325481,48.079410057921386,57.676109438186785,7.317099244456384E-4,6.6841275668909393E-4,8.0105453296010524E-4,19.892477441802601,18.171662348743695,21.777700006782524,5.8703713517010753E-4,5.3635666741619836E-4,6.425596383134105E-4,15.959361187726207,14.58154734667648,17.468812002032635,292.67989204864097,267.22646971665478,320.56514615280247,7956880.1183854397,7264896.0238150116,8714976.6942193992,110.56284830215569,100.99851833639092,121.04095878776384,3005793.5423226254,2745774.9041524846,3290654.4817524012,88.702497472229823,81.044576374052781,97.092059903052103,2411491.7278656871,2203301.272048098,2639572.7963685729]
[44,0.01,4.7570056443684448E-3,4.3422121623357028E-3,5.2114286880114852E-3,1045.2006971771232,954.06302171138236,1145.0457084167754,1.7879633585824576E-3,1.6321013421484554E-3,9.0542076664607457E-5,392.84808314866757,358.60236211760082,19.893741720854369,1.4317232066321435E-3,1.3069283670221821E-3,1.568441003084951E-3,314.57563972162455,287.15594272823256,344.61502728009089,718.79316633470285,656.11703294010078,787.45740657631814,157931937.59788492,144160850.6541566,173018720.5737755,270.16487679121474,246.61381112524555,295.9660221913785,59360139.273586832,54185541.618341967,65029120.388239168,216.33626990295926,197.47951743900776,236.99460524106343,47533014.890355669,43389843.261969887,52072027.057277761,2.3968128201288751E-4,2.1883697715325613E-4,2.6251706142416928E-4,52.662338830046906,48.082465775397267,57.679775079993512,9.0542076664607457E-5,8.2709659986635557E-5,9.9122806063830623E-5,19.893741720854369,18.172817260298096,21.779084102353057,7.2640208259867938E-5,6.6368987051205038E-5,7.9510584850728749E-5,15.960375495073707,14.582474086189276,17.469922243486369,36.216326085960944,33.066709497248752,39.666858504014307,7957385.8229604736,7265357.7489009406,8715530.5801043212,13.681090761226748,12.497596772591896,14.977656314313823,3005984.5774423392,2745949.4136223244,3290863.6213902389,10.976082267242038,10.028488069052132,12.014210054519925,2411644.991755716,2203441.3042613361,2639740.5560959284]
[50,0.01,2.7908862670464113E-4,2.5475311989194672E-4,3.0574915912242792E-4,1045.2083511364278,954.07000827344837,1145.0540935367603,1.048979706248057E-4,9.5753706485981658E-5,5.3120104797913182E-6,392.85095995811622,358.60498814712196,19.893887401860859,8.3997727442927864E-5,7.6676142603565318E-5,9.2018819892811764E-5,314.57794334536993,287.15804555872791,344.61755088096658,42.170855507501962,38.4937112482841,46.19931583431206,157933094.12660384,144161906.33780405,173019987.58235085,15.850295350553242,14.468578559460642,17.364022004559448,59360573.965308294,54185938.416709565,65029596.593663089,12.692226368303443,11.58592010282659,13.904229647370586,47533362.972559005,43390161.00390736,52072408.378470041,1.4061854209270217E-5,1.2838940289717836E-5,1.5401605891753423E-5,52.66272447406665,48.082817881205571,57.680197466480976,5.3120104797913182E-6,4.8524906520144657E-6,5.8154330449901598E-6,19.893887401860859,18.172950339049518,21.779243589639918,4.2617262795947742E-6,3.8938001836989786E-6,4.6648042052972617E-6,15.960492372210183,14.582580873013589,17.470050174968108,2.1247745887340068,1.9399898240931521,2.3272137754720776,7957444.0945512066,7265410.9528001491,8715594.4035561811,0.80265551858079587,0.73322114395643045,0.87872368555301639,3006006.5901368279,2745969.5220906041,3290887.7202415918,0.64395545340338511,0.58836107676874971,0.70486134256042421,2411662.6521272352,2203457.4399662954,2639759.8868013574]

{"sheet":"Northumberland NPV 2%","index":291,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU50","v":89.366003766517707},{"$f":"'WTP Values '!CV50","v":81.57361530854979},{"$f":"'WTP Values '!CW50","v":97.902880631036936},{"$f":"C3","v":89.366003766517707},{"$f":"D3","v":81.57361530854979},{"$f":"E3","v":97.902880631036936},{"$f":"'WTP Values '!CC50","v":33.58901632303801},{"$f":"'WTP Values '!CD50","v":30.660963133908908},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"I3","v":33.58901632303801},{"$f":"J3","v":30.660963133908908},{"$f":"K3","v":1.7009405010516623},{"$f":"'WTP Values '!CI50","v":26.896621749433656},{"$f":"'WTP Values '!CJ50","v":24.552202393987127},{"$f":"'WTP Values '!CK50","v":29.465028017190722},{"$f":"O3","v":26.896621749433656},{"$f":"P3","v":24.552202393987127},{"$f":"Q3","v":29.465028017190722},{"$f":"'WTP Values '!BH50","v":13503383.769590292},{"$f":"'WTP Values '!BI50","v":12325938.125891382},{"$f":"'WTP Values '!BJ50","v":14793323.116061661},{"$f":"U3","v":13503383.769590292},{"$f":"V3","v":12325938.125891382},{"$f":"W3","v":14793323.116061661},{"$f":"'WTP Values '!AV50","v":5075368.2467219131},{"$f":"'WTP Values '!AW50","v":4632933.4925184725},{"$f":"'WTP Values '!AX50","v":5560073.4224959072},{"$f":"AA3","v":5075368.2467219131},{"$f":"AB3","v":4632933.4925184725},{"$f":"AC3","v":5560073.4224959072},{"$f":"'WTP Values '!BB50","v":4064133.9019367476},{"$f":"'WTP Values '!BC50","v":3709887.399473011},{"$f":"'WTP Values '!BD50","v":4452225.279507543},{"$f":"AG3","v":4064133.9019367476},{"$f":"AH3","v":3709887.399473011},{"$f":"AI3","v":4452225.279507543},{"$f":"'WTP Values '!CX50","v":4.5026976952370648},{"$f":"'WTP Values '!CY50","v":4.1111126592172935},{"$f":"'WTP Values '!CZ50","v":4.931694947173459},{"$f":"AM3","v":4.5026976952370648},{"$f":"AN3","v":4.1111126592172935},{"$f":"AO3","v":4.931694947173459},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"'WTP Values '!CG50","v":1.5537992465162165},{"$f":"'WTP Values '!CH50","v":1.8621396992738144},{"$f":"AS3","v":1.7009405010516623},{"$f":"AT3","v":1.5537992465162165},{"$f":"AU3","v":1.8621396992738144},{"$f":"'WTP Values '!CL50","v":1.3646326303263898},{"$f":"'WTP Values '!CM50","v":1.2468202878463039},{"$f":"'WTP Values '!CN50","v":1.4937008186357974},{"$f":"AY3","v":1.3646326303263898},{"$f":"AZ3","v":1.2468202878463039},{"$f":"BA3","v":1.4937008186357974},{"$f":"'WTP Values '!BK50","v":680366.72128798976},{"$f":"'WTP Values '!BL50","v":621197.43098808127},{"$f":"'WTP Values '!BM50","v":745189.07301954553},{"$f":"BE3","v":680366.72128798976},{"$f":"BF3","v":621197.43098808127},{"$f":"BG3","v":745189.07301954553},{"$f":"'WTP Values '!AY50","v":257015.5471531252},{"$f":"'WTP Values '!AZ50","v":234782.20623388499},{"$f":"'WTP Values '!BA50","v":281373.0717732372},{"$f":"BK3","v":257015.5471531252},{"$f":"BL3","v":234782.20623388499},{"$f":"BM3","v":281373.0717732372},{"$f":"'WTP Values '!BE50","v":206198.74823927943},{"$f":"'WTP Values '!BF50","v":188397.06520263629},{"$f":"'WTP Values '!BG50","v":225701.21232776163},{"$f":"BQ3","v":206198.74823927943},{"$f":"BR3","v":188397.06520263629},{"$f":"BS3","v":225701.21232776163}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":85.895812924373033},{"$f":"D3/(1+B4)^A4","v":78.406012407295066},{"$f":"E3/(1+B4)^A4","v":94.101192455821732},{"$f":"F3+C4","v":175.26181669089073},{"$f":"G3+D4","v":159.97962771584486},{"$f":"H3+E4","v":192.00407308685868},{"$f":"I3/(1+B4)^A4","v":32.284713882197238},{"$f":"J3/(1+B4)^A4","v":29.470360567002025},{"$f":"K3/(1+B4)^A4","v":1.6348909083541545},{"$f":"L3+I4","v":65.873730205235248},{"$f":"M3+J4","v":60.131323700910933},{"$f":"N3+K4","v":3.3358314094058166},{"$f":"O3/(1+B4)^A4","v":25.852193146322239},{"$f":"P3/(1+B4)^A4","v":23.598810451736956},{"$f":"Q3/(1+B4)^A4","v":28.320865068426301},{"$f":"R3+O4","v":52.748814895755899},{"$f":"S3+P4","v":48.151012845724082},{"$f":"T3+Q4","v":57.785893085617019},{"$f":"U3/(1+B4)^A4","v":12979030.920405895},{"$f":"V3/(1+B4)^A4","v":11847306.926077837},{"$f":"W3/(1+B4)^A4","v":14218880.349924704},{"$f":"X3+U4","v":26482414.689996187},{"$f":"Y3+V4","v":24173245.051969219},{"$f":"Z3+W4","v":29012203.465986364},{"$f":"AA3/(1+B4)^A4","v":4878285.5120356716},{"$f":"AB3/(1+B4)^A4","v":4453031.0385606233},{"$f":"AC3/(1+B4)^A4","v":5344168.9950941056},{"$f":"AD3+AA4","v":9953653.7587575838},{"$f":"AE3+AB4","v":9085964.5310790949},{"$f":"AF3+AC4","v":10904242.417590013},{"$f":"AG3/(1+B4)^A4","v":3906318.6293125218},{"$f":"AH3/(1+B4)^A4","v":3565827.9502816331},{"$f":"AI3/(1+B4)^A4","v":4279339.9457012136},{"$f":"AJ3+AG4","v":7970452.5312492698},{"$f":"AK3+AH4","v":7275715.3497546446},{"$f":"AL3+AI4","v":8731565.2252087556},{"$f":"AM3/(1+B4)^A4","v":4.327852456014095},{"$f":"AN3/(1+B4)^A4","v":3.9514731441919393},{"$f":"AO3/(1+B4)^A4","v":4.7401912218122444},{"$f":"AP3+AM4","v":8.8305501512511597},{"$f":"AQ3+AN4","v":8.0625858034092328},{"$f":"AR3+AO4","v":9.6718861689857043},{"$f":"AS3/(1+B4)^A4","v":1.6348909083541545},{"$f":"AT3/(1+B4)^A4","v":1.4934633280624918},{"$f":"AU3/(1+B4)^A4","v":1.7898305452458809},{"$f":"AV3+AS4","v":3.3358314094058166},{"$f":"AW3+AT4","v":3.0472625745787081},{"$f":"AX3+AU4","v":3.6519702445196955},{"$f":"AY3/(1+B4)^A4","v":1.3116422821284024},{"$f":"AZ3/(1+B4)^A4","v":1.1984047364920261},{"$f":"BA3/(1+B4)^A4","v":1.4356985953823505},{"$f":"BB3+AY4","v":2.676274912454792},{"$f":"BC3+AZ4","v":2.4452250243383302},{"$f":"BD3+BA4","v":2.9293994140181479},{"$f":"BE3/(1+B4)^A4","v":653947.25229526125},{"$f":"BF3/(1+B4)^A4","v":597075.57765098161},{"$f":"BG3/(1+B4)^A4","v":716252.47310606064},{"$f":"BH3+BE4","v":1334313.973583251},{"$f":"BI3+BF4","v":1218273.0086390628},{"$f":"BJ3+BG4","v":1461441.5461256062},{"$f":"BK3/(1+B4)^A4","v":247035.32021638332},{"$f":"BL3/(1+B4)^A4","v":225665.32702218858},{"$f":"BM3/(1+B4)^A4","v":270447.01246947062},{"$f":"BN3+BK4","v":504050.86736950849},{"$f":"BO3+BL4","v":460447.5332560736},{"$f":"BP3+BM4","v":551820.08424270782},{"$f":"BQ3/(1+B4)^A4","v":198191.79953794641},{"$f":"BR3/(1+B4)^A4","v":181081.3775496312},{"$f":"BS3/(1+B4)^A4","v":216936.9591770104},{"$f":"BT3+BQ4","v":404390.54777722585},{"$f":"BU3+BR4","v":369478.44275226747},{"$f":"BV3+BS4","v":442638.17150477204}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":80.941542962711395},{"$f":"D4/(1+B5)^A5","v":73.883736654166825},{"$f":"E4/(1+B5)^A5","v":88.673655358630668},{"$f":"F4+C5","v":256.20335965360209},233.86336437001168,280.67772844548938,{"$f":"I4/(1+B5)^A5","v":30.422606955655478},{"$f":"J4/(1+B5)^A5","v":27.770578969440514},{"$f":"K4/(1+B5)^A5","v":1.5405942174900251},{"$f":"L4+I5","v":96.296337160890729},87.901902670351447,4.8764256268958412,{"$f":"O4/(1+B5)^A5","v":24.361098998803477},{"$f":"P4/(1+B5)^A5","v":22.237686157413965},{"$f":"Q4/(1+B5)^A5","v":26.687383687671318},{"$f":"R4+O5","v":77.109913894559384},70.388699003138044,84.473276773288333,{"$f":"U4/(1+B5)^A5","v":12230430.71707516},{"$f":"V4/(1+B5)^A5","v":11163981.920677038},{"$f":"W4/(1+B5)^A5","v":13398768.525986144},{"$f":"X4+U5","v":38712845.407071345},35337226.972646259,42410971.991972506,{"$f":"AA4/(1+B5)^A5","v":4596917.392288479},{"$f":"AB4/(1+B5)^A5","v":4196190.6040668972},{"$f":"AC4/(1+B5)^A5","v":5035929.8036710108},{"$f":"AD4+AA5","v":14550571.151046064},13282155.135145992,15940172.221261024,{"$f":"AG4/(1+B5)^A5","v":3681011.2902583866},{"$f":"AH4/(1+B5)^A5","v":3360159.318702491},{"$f":"AI4/(1+B5)^A5","v":4032517.6079535903},{"$f":"AJ4+AG5","v":11651463.821507657},10635874.668457136,12764082.833162345,{"$f":"AM4/(1+B5)^A5","v":4.0782320299263626},{"$f":"AN4/(1+B5)^A5","v":3.7235613981348985},{"$f":"AO4/(1+B5)^A5","v":4.4667880583375217},{"$f":"AP4+AM5","v":12.908782181177521},11.786147201544132,14.138674227323225,{"$f":"AS4/(1+B5)^A5","v":1.5405942174900251},{"$f":"AT4/(1+B5)^A5","v":1.4073238498602461},{"$f":"AU4/(1+B5)^A5","v":1.6865972978397081},{"$f":"AV4+AS5","v":4.8764256268958412},4.4545864244389541,5.3385675423594039,{"$f":"AY4/(1+B5)^A5","v":1.2359898173858495},{"$f":"AZ4/(1+B5)^A5","v":1.1292835490234017},{"$f":"BA4/(1+B5)^A5","v":1.3528908521066092},{"$f":"BB4+AY5","v":3.9122647298406417},3.5745085733617321,4.2822902661247575,{"$f":"BE4/(1+B5)^A5","v":616229.10145349568},{"$f":"BF4/(1+B5)^A5","v":562637.65223309817},{"$f":"BG4/(1+B5)^A5","v":674940.70258239727},{"$f":"BH4+BE5","v":1950543.0750367467},1780910.6608721609,2136382.2487080032,{"$f":"BK4/(1+B5)^A5","v":232786.89966187906},{"$f":"BL4/(1+B5)^A5","v":212649.47778587099},{"$f":"BM4/(1+B5)^A5","v":254848.26016150523},{"$f":"BN4+BK5","v":736837.76703138754},673097.01104194461,806668.34440421301,{"$f":"BQ4/(1+B5)^A5","v":186760.55922867754},{"$f":"BR4/(1+B5)^A5","v":170637.02643556325},{"$f":"BS4/(1+B5)^A5","v":204424.54182121734},{"$f":"BT4+BQ5","v":591151.10700590338},540115.46918783069,647062.71332598943]
[4,0.02,74.77747424162952,68.257152165699537,81.920750912122443,330.98083389523163,302.1205165357112,362.59847935761184,28.105786283784731,25.655722359025727,1.4232709211910566,124.40212344467545,113.55762502937718,6.2996965480868976,22.505889883023688,20.544184641940021,24.655017352469756,99.615803777583068,90.932883645078064,109.12829412575809,11299027.476304067,10313793.63366018,12378391.01712032,50011872.883375414,45651020.606306441,54789363.009092823,4246841.1066874424,3876631.4963026387,4652420.7149120653,18797412.257733505,17158786.63144863,20592592.936173089,3400685.4436571682,3104267.8173036645,3725422.9474793049,15052149.265164826,13740142.485760801,16489505.780641649,3.7676560071222962,3.4399951661958181,4.1266217167249737,16.676438188299819,15.22614236773995,18.265295944048198,1.4232709211910566,1.3001497016314132,1.5581551991578928,6.2996965480868976,5.7547361260703678,6.8967227415172969,1.1418635394072636,1.0432834414522585,1.2498620256318043,5.0541282692479053,4.6177920148139906,5.532152291756562,569300.43676224083,519790.22152584436,623540.88091986964,2519843.5117989876,2300700.8823980051,2759923.1296278727,215059.11249152009,196455.24739940374,235440.39948102174,951896.87952290766,869552.25844134833,1042108.7438852347,172537.88840556765,157642.23638326052,188856.6779290975,763688.995411471,697757.70557109127,835919.39125508699]
[5,0.02,67.728262301906781,61.822605707722836,74.198148065511475,398.70909619713842,363.94312224343406,436.79662742312331,25.456276571718888,23.237178189011853,1.2891003240577461,149.85840001639434,136.79480321838903,7.5887968721446439,20.384277869693957,18.607500993039654,22.33080883302306,120.00008164727703,109.54038463811771,131.45910295878116,10233877.306403354,9341520.6602336653,11211490.120327745,60245750.189778768,54992541.26654011,66000853.129420564,3846494.8347789934,3511184.5845583477,4213840.7817867808,22643907.0925125,20669971.216006979,24806433.71795987,3080105.5808604136,2811631.0040953932,3374230.3431793828,18132254.84602524,16551773.489856195,19863736.123821031,3.4124821264914247,3.1157096076895345,3.7376084293510283,20.088920314791245,18.341851975429485,22.002904373399225,1.2891003240577461,1.1775856421587434,1.4112691703739721,7.5887968721446439,6.9323217682291114,8.3079919118912695,1.034220988262595,0.9449339563086957,1.1320385446511532,6.0883492575105,5.5627259711226866,6.6641908364077151,515632.94562518923,470790.01828427438,564760.18703761266,3035476.4574241769,2771490.9006822794,3324683.3166654855,194785.66411824749,177935.57032239842,213245.62368862474,1146682.5436411551,1047487.8287637468,1255354.3675738594,156272.88139191843,142781.43042280959,171053.31184250908,919961.8768033894,840539.13599390083,1006972.7030975961]
[9,0.02,37.390801978078343,34.130460892117135,40.962637563190057,593.28227606986707,541.5502329492831,649.95682257798501,14.053669237067355,12.828569620192397,0.71167476188685252,222.99047977063219,203.55174482351805,11.292189528356628,11.253566404735491,10.272659614921999,12.328189484087513,178.56106682117215,162.99695527271896,195.61218080393633,5649825.742257447,5157181.615319415,6189537.3175188387,89646150.883038461,81829334.621819854,98209789.394457951,2123537.8228930789,1938422.7949696903,2326338.8264208357,33694312.136580847,30757080.002177466,36912168.791079491,1700436.6261775969,1552219.6279144261,1862814.3451820356,26980938.052162599,24629169.343554206,29557395.833690438,1.8839320412001814,1.7200925729204144,2.0634248082506348,29.892471683797716,27.29282023186882,32.740495040884433,0.71167476188685252,0.65011075231655813,0.77912062547830174,11.292189528356628,10.315349402186953,12.362357413134619,0.57096330039181398,0.52167052928664703,0.62496552570508801,9.059511657637568,8.2773800667663711,9.9163684633696505,284665.93867862888,259909.46391706841,311787.65851831622,4516812.8813561732,4124000.2933133724,4947154.9662050828,107535.49475030345,98233.048489034147,117726.70104085487,1706272.6582105297,1558670.1410422928,1867977.188311294,86273.708553488774,78825.47122334395,94433.55393185209,1368910.5199083711,1250728.8559117652,1498383.3148832382]
[16,0.02,6.168067956590483,5.6302350052763375,6.7572857174626311,709.1454804590727,647.31058996327783,776.88810506524976,2.3183238205079979,2.1162287251712364,0.11739941541992194,266.53870727822283,243.30374545717476,13.497462323614638,1.856412771758889,1.6946002558840532,2.0336849304317597,213.43259124645209,194.82893526828727,233.8136491431585,932007.53333852964,850739.88748406246,1021039.5277611817,107153315.21512087,97809938.298583135,117389362.69472435,350303.4143978497,319766.43707687577,383757.90869185631,40274537.319937944,36763687.633057997,44120815.213859275,280507.72145213844,256057.52329524735,307293.90287832794,32250095.86496412,29439045.85038672,35329714.901398845,0.31077752390905394,0.2837502091455531,0.34038704085744004,35.730228340446139,32.622886098374607,39.134447501178457,0.11739941541992194,0.10724368260273352,0.12852543165960811,13.497462323614638,12.329853263736508,14.776625294485836,9.4187346920256959E-2,8.6055904269639702E-2,0.10309567137220829,10.82876061920884,9.8938850883489611,11.852954591782439,46959.111915433736,42875.230034952889,51433.169764443744,5398909.709744717,4929384.0173149984,5913294.1045450112,17739.288923364777,16204.737170886181,19420.452461836281,2039493.8342273885,1863065.7456493445,2232777.9441966717,14231.898463611111,13003.22104620557,15577.964291204853,1636247.6134911214,1494986.0314807799,1791005.3925487562]
[19,0.02,2.1170927005044273,1.932489965364113,2.3193324665590684,{"$f":"F20+C21","v":718.75178067628553},656.07925595963013,787.41206746518935,0.79572833379028907,0.72636235822770645,4.0295510227548112E-2,{"$f":"L20+I21","v":270.14932161925321},246.59961194330242,13.680303050692562,0.63718460235422347,0.58164499114698331,0.69803049376953996,{"$f":"R20+O21","v":216.32381399855058},197.46814724207792,236.98095990018007,319896.9854957356,292003.13915089483,350455.82285454753,{"$f":"X20+U21","v":108604846.59139042},99134901.451298997,118979554.68131474,120236.15932944621,109754.82023968697,131718.89041596605,{"$f":"AD20+AA21","v":40820108.443586946},37261699.719754741,44718489.186903745,96279.8811071659,87887.733613308825,105473.81826396725,{"$f":"AJ20+AG21","v":32686965.465701312},29837836.113231003,35808301.957628369,0.10666951661025306,9.7392814212883205E-2,0.11683251945621088,{"$f":"AP20+AM21","v":36.214240873453747},33.064805628920091,39.664574621621654,4.0295510227548112E-2,3.6809714032230621E-2,4.4114341007706004E-2,{"$f":"AV20+AS21","v":13.680303050692562},12.496877203604189,14.976793951958207,3.2328331342668624E-2,2.9537341035598779E-2,3.5385974157838958E-2,{"$f":"BB20+AY21","v":10.975450301869033},10.027910662920426,12.013518317290416,16117.97952908576,14716.251049481341,17653.629797603462,{"$f":"BH20+BE21","v":5472044.9816269521},4996158.9514591238,5993397.3837821018,6088.7330289003894,5562.0221793145911,6665.7660772878162,{"$f":"BN20+BK21","v":2067121.437593146},1888303.400503363,2263023.8328631828,4884.8761984597722,4463.1519227269582,5346.8922070467488,{"$f":"BT20+BQ21","v":1658412.7209874259},1515237.5666518807,1815266.8959575247]
[25,0.02,0.14612236305463491,0.13338102778923791,0.16008101139935763,722.49601081713479,659.49700293569845,791.51397312377094,5.4921404459644337E-2,5.0133744352753605E-2,2.7812080092376786E-3,271.55662419537356,247.88423582123022,13.751568547899623,4.3978669321302261E-2,4.0145308963107286E-2,4.8178270705622077E-2,217.45072062519537,198.49682808661899,238.21547684569745,22079.384357403767,20154.142849736258,24188.564331435104,109170607.33241731,99651329.926335037,119599360.91590028,8298.7352049563833,7575.3100873847125,9091.2766937081069,41032754.706867717,37455808.983816266,44951443.482904665,6645.2658112922154,6066.0373143004445,7279.8340674708561,32857243.334361926,29993271.867710471,35994839.962941185,7.3623615202452067E-3,6.7220807827341345E-3,8.0638149763118706E-3,36.40289355696958,33.237051799525261,39.871201303899241,2.7812080092376786E-3,2.5406173269943893E-3,3.0447848368227396E-3,13.751568547899623,12.561977820465552,15.054813325037811,2.2313109710682122E-3,2.0386759963056727E-3,2.4423503806430798E-3,11.032625272331,10.080149567036285,12.076100948166017,1112.4677043641423,1015.7199909777725,1218.4587391486968,5500550.7833559075,5022185.6959312232,6024619.0930477548,420.24615076125195,383.89241246266283,460.07314207386685,2077889.7982421445,1898140.2352734702,2274812.7178054843,337.15559700253709,308.04806301836123,369.04407828052462,1667051.9745695828,1523130.970633805,1824723.2579565656]
[36,0.02,1.706310707502316E-4,1.5575266587315265E-4,1.8693096532828083E-4,722.69969933185268,659.68293055741208,791.73711941544627,6.41332226919417E-5,5.8542541338660506E-5,3.2476924864533404E-6,271.63318235571768,247.95412018191934,13.755445436533785,5.1355092263724098E-5,4.6878772768085112E-5,5.625908139961506E-5,217.51202506652839,198.5527889825739,238.28263535721175,25.782699620051204,23.534542575237534,28.245646631381351,109201385.07862693,99679423.965718597,119633078.77153052,9.6906595560934203,8.8458963053601121,10.616131879512707,41044322.799612723,37466368.651946254,44964116.345619991,7.7598582249640851,7.0834773029432796,8.5008608939079497,32866506.559337981,30001727.672181077,36004987.749752171,8.5972304525354125E-6,7.8495571632565247E-6,9.4163367945629731E-6,36.413156383627502,33.246422101386159,39.882441927587145,3.2476924864533404E-6,2.9667481815193185E-6,3.555478340552705E-6,13.755445436533785,12.565519335665444,15.05905762883966,2.605562709301062E-6,2.3806175926156303E-6,2.8519991867401261E-6,11.035735627297001,10.082991396835627,12.079505483317616,1.2990588955896623,1.1860839506007119,1.4228275192085635,5502101.5172041478,5023601.5674789231,6026317.5740032643,0.49073289799073749,0.44828164575262081,0.53723996255203765,2078475.6039496015,1898675.3653772504,2275454.0406872914,0.39370579097784225,0.35971612925329394,0.43094284074432659,1667521.9554906865,1523560.3768595618,1825237.6900982242]
[39,0.02,1.7850012937768427E-5,1.629355713882446E-5,1.9555173245461364E-5,722.69983782974555,659.68305697879566,791.73727114364397,6.709087915574657E-6,6.1242370203172077E-6,3.3974675682568649E-7,271.63323441139647,247.95416769975174,13.75544807262207,5.3723454778620516E-6,4.9040699137492208E-6,5.8853603065063862E-6,217.51206675044935,198.55282703315416,238.28268102160453,2.6971730281302619,2.4619894114558951,2.9548261965947251,109201406.00593846,99679443.068245143,119633101.6979678,1.0137567424925862,0.92538459028934872,1.1105720110948814,41044330.665330984,37466375.831986763,44964124.962525986,0.81177225872076209,0.74101487464149285,0.88928983608467826,32866512.857862681,30001733.421700653,36004994.649734199,8.9937122314240384E-7,8.2115582058897463E-7,9.8505936152373251E-7,36.413163361830811,33.246428472717724,39.882449570643004,3.3974675682568649E-7,3.1035668469043415E-7,3.719447700807156E-7,13.75544807262207,12.565521743716745,15.059060514751684,2.7257244455361182E-7,2.4904054485053657E-7,2.9835259286589918E-7,11.035737742181139,10.082993329136228,12.079507798229409,0.13589680936329215,0.12407830397133848,0.14884446024055289,5502102.5716247708,5023602.5301999981,6026318.7288844502,5.1336421553290691E-2,4.6895522259022944E-2,5.6201606425347252E-2,2078476.0022678685,1898675.7292386685,2275454.4767544302,4.1186247215876992E-2,3.7630529614938617E-2,4.5081679725170853E-2,1667522.2750539538,1523560.6688340877,1825238.0398860744]
[44,0.02,2.7899888344238505E-7,2.5467120191370816E-7,3.0565084294489058E-7,722.69985201157988,659.68306992402586,791.73728668022784,1.0486423981248611E-7,9.5722916087624582E-8,5.3103023587717562E-9,271.63323974176643,247.95417256545772,13.755448342550848,8.3970717277118446E-8,7.6651486754075123E-8,9.1989230478210256E-8,217.5120710187775,198.55283092943742,238.28268569752294,4.2157295119212214E-2,3.8481333276223578E-2,4.6184460061198238E-2,109201408.14884228,99679445.024295583,119633104.04557705,1.5845198556644898E-2,1.4463926068044331E-2,1.7358438459292937E-2,41044331.470760666,37466376.567204759,44964125.84487538,1.2688145077664579E-2,1.1582194554141423E-2,1.3899758627026811E-2,32866513.502815694,30001734.01043693,36004995.356274925,1.4057332503441467E-8,1.2834811822000913E-8,1.5396653377661297E-8,36.413164076381193,33.246429125125971,39.882450353272603,5.3103023587717562E-9,4.8509302934060901E-9,5.8135630442701336E-9,13.755448342550848,12.565521990295112,15.059060810261782,4.2603558861692572E-9,3.8925480999606167E-9,4.6633041988222151E-9,11.035737958739929,10.082993526998926,12.079508035270527,2.1240913498453318E-3,1.9393660042778731E-3,2.32646544058418E-3,5502102.6795947785,5023602.6287802029,6026318.8471413646,8.0239741804278501E-4,7.329853706173632E-4,8.7844112466512088E-4,2078476.0430546526,1898675.7664971582,2275454.521406603,6.437483841873502E-4,5.8817188438553742E-4,7.0463468855066949E-4,1667522.3077764248,1523560.6987315412,1825238.0757034663]
[50,0.02,9.875373110326013E-10,9.0142767179654201E-10,1.0818739051297216E-9,722.69985220085402,659.6830700967962,791.73728688758285,3.7117478080977913E-10,3.3881838518860273E-10,1.8796210391409984E-11,271.63323981290682,247.95417263039664,13.755448346153385,2.972206029005442E-10,2.7131364176732313E-10,3.2560272711331312E-10,217.51207107574371,198.55283098143818,238.28268575992888,1.4921888341905092E-4,1.3620754291082595E-4,1.6347333343270094E-4,109201408.177442,99679445.050401524,119633104.07690883,5.6085259490431268E-5,5.1196142722773679E-5,6.1441484741120775E-5,41044331.481510133,37466376.577017158,44964125.85665144,4.4910633753758147E-5,4.0996039570944163E-5,4.9199230079968642E-5,32866513.511423402,30001734.018294349,36004995.365704589,4.9756974542181325E-11,4.5429771610271175E-11,5.4497600448700462E-11,36.413164085917757,33.246429133833182,39.882450363717773,1.8796210391409984E-11,1.7170228779593303E-11,2.0577539040376139E-11,13.755448346153385,12.56552199358601,15.059060814205733,1.5079846714649407E-11,1.3777963683119845E-11,1.6506112254685519E-11,11.035737961630176,10.08299352963965,12.079508038434136,7.5183794075901315E-6,6.864530299699606E-6,8.2346975624338608E-6,5502102.6810357729,5023602.6300958795,6026318.8487196509,2.8401453755534789E-6,2.5944562680487752E-6,3.1093077343135317E-6,2078476.043599003,1898675.7669944193,2275454.5220025419,2.2785953135659725E-6,2.0818781565160594E-6,2.4941069190168295E-6,1667522.3082131466,1523560.6991305603,1825238.0761814944]

{"sheet":"Northumberland NPV 3%","index":292,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU50","v":89.366003766517707},{"$f":"'WTP Values '!CV50","v":81.57361530854979},{"$f":"'WTP Values '!CW50","v":97.902880631036936},{"$f":"C3","v":89.366003766517707},{"$f":"D3","v":81.57361530854979},{"$f":"E3","v":97.902880631036936},{"$f":"'WTP Values '!CC50","v":33.58901632303801},{"$f":"'WTP Values '!CD50","v":30.660963133908908},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"I3","v":33.58901632303801},{"$f":"J3","v":30.660963133908908},{"$f":"K3","v":1.7009405010516623},{"$f":"'WTP Values '!CI50","v":26.896621749433656},{"$f":"'WTP Values '!CJ50","v":24.552202393987127},{"$f":"'WTP Values '!CK50","v":29.465028017190722},{"$f":"O3","v":26.896621749433656},{"$f":"P3","v":24.552202393987127},{"$f":"Q3","v":29.465028017190722},{"$f":"'WTP Values '!BH50","v":13503383.769590292},{"$f":"'WTP Values '!BI50","v":12325938.125891382},{"$f":"'WTP Values '!BJ50","v":14793323.116061661},{"$f":"U3","v":13503383.769590292},{"$f":"V3","v":12325938.125891382},{"$f":"W3","v":14793323.116061661},{"$f":"'WTP Values '!AV50","v":5075368.2467219131},{"$f":"'WTP Values '!AW50","v":4632933.4925184725},{"$f":"'WTP Values '!AX50","v":5560073.4224959072},{"$f":"AA3","v":5075368.2467219131},{"$f":"AB3","v":4632933.4925184725},{"$f":"AC3","v":5560073.4224959072},{"$f":"'WTP Values '!BB50","v":4064133.9019367476},{"$f":"'WTP Values '!BC50","v":3709887.399473011},{"$f":"'WTP Values '!BD50","v":4452225.279507543},{"$f":"AG3","v":4064133.9019367476},{"$f":"AH3","v":3709887.399473011},{"$f":"AI3","v":4452225.279507543},{"$f":"'WTP Values '!CX50","v":4.5026976952370648},{"$f":"'WTP Values '!CY50","v":4.1111126592172935},{"$f":"'WTP Values '!CZ50","v":4.931694947173459},{"$f":"AM3","v":4.5026976952370648},{"$f":"AN3","v":4.1111126592172935},{"$f":"AO3","v":4.931694947173459},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"'WTP Values '!CG50","v":1.5537992465162165},{"$f":"'WTP Values '!CH50","v":1.8621396992738144},{"$f":"AS3","v":1.7009405010516623},{"$f":"AT3","v":1.5537992465162165},{"$f":"AU3","v":1.8621396992738144},{"$f":"'WTP Values '!CL50","v":1.3646326303263898},{"$f":"'WTP Values '!CM50","v":1.2468202878463039},{"$f":"'WTP Values '!CN50","v":1.4937008186357974},{"$f":"AY3","v":1.3646326303263898},{"$f":"AZ3","v":1.2468202878463039},{"$f":"BA3","v":1.4937008186357974},{"$f":"'WTP Values '!BK50","v":680366.72128798976},{"$f":"'WTP Values '!BL50","v":621197.43098808127},{"$f":"'WTP Values '!BM50","v":745189.07301954553},{"$f":"BE3","v":680366.72128798976},{"$f":"BF3","v":621197.43098808127},{"$f":"BG3","v":745189.07301954553},{"$f":"'WTP Values '!AY50","v":257015.5471531252},{"$f":"'WTP Values '!AZ50","v":234782.20623388499},{"$f":"'WTP Values '!BA50","v":281373.0717732372},{"$f":"BK3","v":257015.5471531252},{"$f":"BL3","v":234782.20623388499},{"$f":"BM3","v":281373.0717732372},{"$f":"'WTP Values '!BE50","v":206198.74823927943},{"$f":"'WTP Values '!BF50","v":188397.06520263629},{"$f":"'WTP Values '!BG50","v":225701.21232776163},{"$f":"BQ3","v":206198.74823927943},{"$f":"BR3","v":188397.06520263629},{"$f":"BS3","v":225701.21232776163}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":84.236029565951284},{"$f":"D3/(1+B4)^A4","v":76.890956083089634},{"$f":"E3/(1+B4)^A4","v":92.282854775225701},{"$f":"F3+C4","v":173.60203333246898},{"$f":"G3+D4","v":158.46457139163942},{"$f":"H3+E4","v":190.18573540626264},{"$f":"I3/(1+B4)^A4","v":31.660869377922531},{"$f":"J3/(1+B4)^A4","v":28.900898420123394},{"$f":"K3/(1+B4)^A4","v":1.6032995579712153},{"$f":"L3+I4","v":65.249885700960533},{"$f":"M3+J4","v":59.561861554032305},{"$f":"N3+K4","v":3.3042400590228773},{"$f":"O3/(1+B4)^A4","v":25.352645630534131},{"$f":"P3/(1+B4)^A4","v":23.142805536796239},{"$f":"Q3/(1+B4)^A4","v":27.773614871515434},{"$f":"R3+O4","v":52.24926737996779},{"$f":"S3+P4","v":47.695007930783362},{"$f":"T3+Q4","v":57.238642888706153},{"$f":"U3/(1+B4)^A4","v":12728234.300678944},{"$f":"V3/(1+B4)^A4","v":11618378.853700992},{"$f":"W3/(1+B4)^A4","v":13944125.851693526},{"$f":"X3+U4","v":26231618.070269234},{"$f":"Y3+V4","v":23944316.979592375},{"$f":"Z3+W4","v":28737448.967755187},{"$f":"AA3/(1+B4)^A4","v":4784021.3467074307},{"$f":"AB3/(1+B4)^A4","v":4366984.15733667},{"$f":"AC3/(1+B4)^A4","v":5240902.462527955},{"$f":"AD3+AA4","v":9859389.5934293438},{"$f":"AE3+AB4","v":8999917.6498551425},{"$f":"AF3+AC4","v":10800975.885023862},{"$f":"AG3/(1+B4)^A4","v":3830835.9901373815},{"$f":"AH3/(1+B4)^A4","v":3496924.6860901229},{"$f":"AI3/(1+B4)^A4","v":4196649.3350056959},{"$f":"AJ3+AG4","v":7894969.8920741286},{"$f":"AK3+AH4","v":7206812.0855631344},{"$f":"AL3+AI4","v":8648874.6145132389},{"$f":"AM3/(1+B4)^A4","v":4.2442244275964418},{"$f":"AN3/(1+B4)^A4","v":3.8751179745662112},{"$f":"AO3/(1+B4)^A4","v":4.6485954823013094},{"$f":"AP3+AM4","v":8.7469221228335066},{"$f":"AQ3+AN4","v":7.9862306337835047},{"$f":"AR3+AO4","v":9.5802904294747684},{"$f":"AS3/(1+B4)^A4","v":1.6032995579712153},{"$f":"AT3/(1+B4)^A4","v":1.4646048133812957},{"$f":"AU3/(1+B4)^A4","v":1.7552452627710571},{"$f":"AV3+AS4","v":3.3042400590228773},{"$f":"AW3+AT4","v":3.0184040598975121},{"$f":"AX3+AU4","v":3.6173849620448717},{"$f":"AY3/(1+B4)^A4","v":1.2862971348160901},{"$f":"AZ3/(1+B4)^A4","v":1.1752477027488961},{"$f":"BA3/(1+B4)^A4","v":1.4079562811158426},{"$f":"BB3+AY4","v":2.6509297651424797},{"$f":"BC3+AZ4","v":2.4220679905951998},{"$f":"BD3+BA4","v":2.90165709975164},{"$f":"BE3/(1+B4)^A4","v":641310.88819680444},{"$f":"BF3/(1+B4)^A4","v":585538.1572137631},{"$f":"BG3/(1+B4)^A4","v":702412.17175939819},{"$f":"BH3+BE4","v":1321677.6094847941},{"$f":"BI3+BF4","v":1206735.5882018444},{"$f":"BJ3+BG4","v":1447601.2447789437},{"$f":"BK3/(1+B4)^A4","v":242261.80333030937},{"$f":"BL3/(1+B4)^A4","v":221304.74713345745},{"$f":"BM3/(1+B4)^A4","v":265221.10639385163},{"$f":"BN3+BK4","v":499277.35048343457},{"$f":"BO3+BL4","v":456086.95336734247},{"$f":"BP3+BM4","v":546594.17816708889},{"$f":"BQ3/(1+B4)^A4","v":194362.09655884575},{"$f":"BR3/(1+B4)^A4","v":177582.30295281016},{"$f":"BS3/(1+B4)^A4","v":212745.03942667702},{"$f":"BT3+BQ4","v":400560.84479812521},{"$f":"BU3+BR4","v":365979.36815544649},{"$f":"BV3+BS4","v":438446.25175443862}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":77.087899874306473},{"$f":"D4/(1+B5)^A5","v":70.366117139129571},{"$f":"E4/(1+B5)^A5","v":84.451884848846689},{"$f":"F4+C5","v":250.68993320677544},228.83068853076901,274.63762025510931,{"$f":"I4/(1+B5)^A5","v":28.974180539075661},{"$f":"J4/(1+B5)^A5","v":26.448416136988829},{"$f":"K4/(1+B5)^A5","v":1.4672462179219652},{"$f":"L4+I5","v":94.224066240036194},86.01027769102113,4.7714862769448425,{"$f":"O4/(1+B5)^A5","v":23.201262191319636},{"$f":"P4/(1+B5)^A5","v":21.178945461031198},{"$f":"Q4/(1+B5)^A5","v":25.416791999754224},{"$f":"R4+O5","v":75.450529571287433},68.873953391814553,82.655434888460377,{"$f":"U4/(1+B5)^A5","v":11648137.458559131},{"$f":"V4/(1+B5)^A5","v":10632462.503169585},{"$f":"W4/(1+B5)^A5","v":12760850.470148103},{"$f":"X4+U5","v":37879755.528828368},34576779.482761964,41498299.437903292,{"$f":"AA4/(1+B5)^A5","v":4378057.2336067753},{"$f":"AB4/(1+B5)^A5","v":3996409.1281140395},{"$f":"AC4/(1+B5)^A5","v":4796168.1760658929},{"$f":"AD4+AA5","v":14237446.82703612},12996326.777969182,15597144.061089754,{"$f":"AG4/(1+B5)^A5","v":3505757.6047241273},{"$f":"AH4/(1+B5)^A5","v":3200181.4598615416},{"$f":"AI4/(1+B5)^A5","v":3840528.6361604463},{"$f":"AJ4+AG5","v":11400727.496798256},10406993.545424676,12489403.250673685,{"$f":"AM4/(1+B5)^A5","v":3.8840665853378216},{"$f":"AN4/(1+B5)^A5","v":3.5462818934337772},{"$f":"AO4/(1+B5)^A5","v":4.2541233833348215},{"$f":"AP4+AM5","v":12.630988708171328},11.532512527217282,13.83441381280959,{"$f":"AS4/(1+B5)^A5","v":1.4672462179219652},{"$f":"AT4/(1+B5)^A5","v":1.3403208792143835},{"$f":"AU4/(1+B5)^A5","v":1.6062980623440777},{"$f":"AV4+AS5","v":4.7714862769448425},4.3587249391118954,5.2236830243889489,{"$f":"AY4/(1+B5)^A5","v":1.1771440943768114},{"$f":"AZ4/(1+B5)^A5","v":1.0755181328446137},{"$f":"BA4/(1+B5)^A5","v":1.2884794473970558},{"$f":"BB4+AY5","v":3.8280738595192911},3.4975861234398136,4.190136547148696,{"$f":"BE4/(1+B5)^A5","v":586890.31038567226},{"$f":"BF4/(1+B5)^A5","v":535850.36080719437},{"$f":"BG4/(1+B5)^A5","v":642806.64041375217},{"$f":"BH4+BE5","v":1908567.9198704665},1742585.9490090387,2090407.885192696,{"$f":"BK4/(1+B5)^A5","v":221703.86869758813},{"$f":"BL4/(1+B5)^A5","v":202525.19351444364},{"$f":"BM4/(1+B5)^A5","v":242714.88340075026},{"$f":"BN4+BK5","v":720981.21918102272},658612.14688178618,789309.06156783912,{"$f":"BQ4/(1+B5)^A5","v":177868.85156022111},{"$f":"BR4/(1+B5)^A5","v":162512.96339599017},{"$f":"BS4/(1+B5)^A5","v":194691.84840008256},{"$f":"BT4+BQ5","v":578429.69635834638},528492.33155143668,633138.10015452118]
[4,0.03,68.491600589342767,62.519383690234797,75.034405860267498,319.18153379611817,291.35007222100381,349.67202611537681,25.74318413293954,23.499075175598875,1.3036292607269464,119.96725037297574,109.50935286662001,6.0751155376717891,20.614020952283472,18.817218730638988,22.582490491348732,96.064550523570901,87.691172122453537,105.23792537980911,10349219.264271358,9446805.2215154022,11337850.363115421,48228974.793099724,44023584.704277366,52836149.801018715,3889847.1470932118,3550757.7485013553,4261333.3040599599,18127293.97412933,16547084.526470536,19858477.365149714,3114820.2249293169,2843319.778066901,3412259.950377862,14515547.721727572,13250313.323491577,15901663.201051548,3.4509428543147713,3.1508255305738366,3.7797335263282585,16.081931562486098,14.683338057791119,17.614147339137848,1.3036292607269464,1.1908577412329484,1.4271750234847809,6.0751155376717891,5.5495826803448436,6.6508580478737294,1.0458772813842403,0.95558393083090465,1.1447973005178484,4.8739511409035314,4.4531700542707178,5.3349338476665444,521444.43932488834,476096.10519814095,571125.37432181649,2430012.3591953549,2218682.0542071797,2661533.2595145125,196981.01581060761,179941.01131420166,215649.03023793327,917962.23499163031,838553.15819598781,1004958.0918057724,158034.17083889473,144390.66309573373,172981.18563823821,736463.86719724117,672882.99464717042,806119.28579275939]
[5,0.03,59.08145632489866,53.929769565480576,64.725337626113344,378.26299012101686,345.27984178648438,414.39736374149015,22.206296771092678,20.270508671375435,1.1245220518832977,142.17354714406841,129.77986153799543,7.1996375895550866,17.781835554918935,16.231898174727419,19.479854671109276,113.84638607848984,103.92307029718096,124.71778005091839,8927327.4488782901,8148897.1684453748,9780129.319256546,57156302.241978012,52172481.872722745,62616279.120275259,3355416.3189942841,3062914.8250774057,3675863.5412709154,21482710.293123614,19609999.351547942,23534340.906420629,2686871.2878014864,2452672.6173737408,2943445.4077982157,17202419.009529058,15702985.940865317,18845108.608849764,2.9768136205396822,2.7179297807348859,3.260431342442089,19.058745183025781,17.401267838526003,20.874578681579937,1.1245220518832977,1.0272443485394251,1.2310937121116476,7.1996375895550866,6.576827028884269,7.8819517599853768,0.90218293030987384,0.82429509295108783,0.98751220776597382,5.7761340712134057,5.2774651472218057,6.3224460554325184,449802.55392992398,410684.6825550035,492657.76487469283,2879814.9131252789,2629366.7367621833,3154191.0243892055,169917.55459514604,155218.69703060063,186020.74782716748,1087879.7895867764,993771.85522658844,1190978.8396329398,136321.66399849829,124552.65436943425,149215.09026473208,872785.53119573952,797435.64901660464,955334.3760574914]
[9,0.03,24.340777738775579,22.218351004721917,26.665982107155433,524.07434831412831,478.3769831998776,574.13766088094928,9.148700247571016,8.3511811812590544,0.46328819615957828,196.978057629159,179.80690190722359,9.9749261132759752,7.3258808085157892,6.6873271297981125,8.0254422017911118,157.73145179472897,143.98293452757324,172.79350877668188,3677940.7068007737,3357237.7380561586,4029283.7858870164,79188693.136293381,72283728.917360619,86753360.838487521,1382387.0960892474,1261880.3534568709,1514407.1087908703,29763782.582292955,27169186.251383033,32606267.84975452,1106955.395097666,1010468.643785205,1212660.5353707639,23833541.126931962,21756112.383376587,26109448.375936083,1.2264077972089578,1.119751082956745,1.3432545433968142,26.405436752571973,24.109041435424373,28.921230743142608,0.46328819615957828,0.42321107038578648,0.50719430911328645,9.9749261132759752,9.1120369403164663,10.920256117935827,0.37168742194893012,0.33959866422978185,0.40684195445990246,8.002695950184652,7.3118020531058079,8.7595981705531631,185312.69661556827,169196.65154865477,202968.47610107428,3989914.8562712721,3642924.8830466657,4370056.4124346264,70003.782702521392,63948.048005918463,76638.085100040393,1507231.4941237059,1376847.196269915,1650072.768252752,56162.720602557572,51314.044462767968,61474.641509040506,1209223.5307849469,1104828.0667033489,1323592.9859123598]
[16,0.03,1.6525210586652423,1.5084272704084087,1.8103816342674337,579.13258686035329,528.63434485241748,634.45545432541553,0.62111490359007437,0.56697049350131701,3.1453123996326694E-2,217.6721918110855,198.6970676428906,11.022872579635987,0.49736177041123886,0.45400968805406272,0.54485573081888283,174.30241339033668,159.10950346059974,190.94686097960874,249699.27155729992,227926.40895140704,273552.32355248689,87508104.248261184,79877717.82856223,95867501.324656025,93851.71714852062,85670.387363239395,102814.69497511408,32890708.078122798,30023528.469328854,36031819.356232427,75152.368631505145,68601.781376766972,82328.802030023333,26337446.912416682,24041767.518560641,28852456.580052525,8.3262118127413728E-2,7.6021081368384966E-2,9.1194966896019192E-2,29.179540923701786,26.641890751065322,31.959639370522915,3.1453123996326694E-2,2.8732245681643148E-2,3.4433956286847721E-2,11.022872579635987,10.069329937227744,12.067517128251094,2.5234250877412517E-2,2.3055711290617589E-2,2.762092914650368E-2,8.843443725868708,8.0799658507381515,9.6798646312086838,12581.074314130534,11486.939026372374,13779.743794624141,4409087.602738223,4025643.5332953879,4829166.0963760093,4752.6305997140034,4341.5003877206418,5203.0403827994687,1665578.322994072,1521496.1027042586,1823426.2254203109,3812.9463036758052,3483.7645694830717,4173.5782133926214,1336262.2187646904,1220899.1689139386,1462647.1078912357]
[19,0.03,0.33491675021468836,0.3057132353571641,0.36691038242316976,{"$f":"F20+C21","v":581.05458457694363},530.38875140243704,636.56105494634164,0.12588147299515715,0.11490801533534073,6.3746104884484373E-3,{"$f":"L20+I21","v":218.3945919403792},199.35649403154056,11.059454765492911,0.10080040248425043,9.2014227892422626E-2,0.11042601227067039,{"$f":"R20+O21","v":174.88087995936294},159.63754852191633,191.58056635057139,50606.597793369969,46193.887680782078,55440.900276257926,{"$f":"X20+U21","v":87798521.987418488},80142812.203764379,96185661.833703041,19020.944964440583,17362.83333569426,20837.47334705231,{"$f":"AD20+AA21","v":32999864.197563261},30123169.129293907,36151400.046558827,15231.144523707235,13903.535786831771,16685.593614906837,{"$f":"AJ20+AG21","v":26424854.380024251},24121556.194456048,28948210.742265217,1.6874748961897407E-2,1.5407206695611356E-2,1.8482500896793708E-2,{"$f":"AP20+AM21","v":29.276380597895482},26.730308592421473,32.065705503368605,6.3746104884484373E-3,5.8231695745157132E-3,6.9787363229976617E-3,{"$f":"AV20+AS21","v":11.059454765492911},10.102747551062713,12.10756623080834,5.1142303171563853E-3,4.6727052940424684E-3,5.5979388457107291E-3,{"$f":"BB20+AY21","v":8.8727929267832355},8.1067812575510168,9.7119897060882501,2549.8086704574066,2328.0600682537192,2792.7432369389417,{"$f":"BH20+BE21","v":4423720.27321296},4039003.6478086235,4845192.9033988854,963.21652730571566,879.89269079914197,1054.5011617888185,{"$f":"BN20+BK21","v":1671105.9652062843},1526545.5716886448,1829477.7257522615,772.77053631115018,706.05521303719775,845.859872506133,{"$f":"BT20+BQ21","v":1340696.9423349097},1224951.0310748317,1467501.2716273584]
[25,0.03,6.193149064553565E-3,5.6531291324193357E-3,6.7847627514074325E-3,581.43724265237688,530.7380430941821,636.98026724523254,2.3277507805293143E-3,2.1248339094046362E-3,1.1787679463066867E-4,218.53841741986969,199.48778182163136,11.066738056578183,1.8639614708783232E-3,1.7014909795711485E-3,2.0419544682614382E-3,174.99604914093658,159.74267908745304,191.70673324221292,935.79733943836175,854.19923636229407,1025.1913631187977,87856342.395933211,80195590.88427344,96249005.659254938,351.72784710808935,321.06669780482787,385.3183768331487,33021596.518172335,30143006.979697172,36175207.83593563,281.64834514431118,257.09872556988591,308.54344675636713,26442256.676106345,24137441.635367844,28967274.81456393,3.1204123317498923E-4,2.8490401770930635E-4,3.4177115078960399E-4,29.295660789038624,26.74791204778214,32.086822626408377,1.1787679463066867E-4,1.0767976573292074E-4,1.2904805239759984E-4,11.066738056578183,10.109400795072986,12.115539763958303,9.4570339298662718E-5,8.6405831903550004E-5,1.0351488751613059E-4,8.8786361744835407,8.1121200422303108,9.7183856134405087,47.150060939356692,43.049572840676944,51.642311572352533,4426633.5490581822,4041663.5654885843,4848383.7433659565,17.811421886848066,16.270630213141359,19.499421511515237,1672206.4852081297,1527550.890304191,1830682.5427249975,14.289769385980575,13.056095818860948,15.641308697748762,1341579.8688710914,1225757.7322290654,1468467.7061538249]
[36,0.03,2.5966768661513843E-7,2.3702561469958579E-7,2.8447299258047624E-7,581.44237460949023,530.74272756341759,636.98588944342316,9.7598435609461846E-8,8.9090493373466978E-8,4.9423636099028663E-9,218.54034631211047,199.48954256667116,11.066835735262872,7.8152577636626786E-8,7.1340479916837719E-8,8.5615506331287448E-8,174.99759371385576,159.74408902909093,191.7084253091484,3.9236312212045439E-2,3.5815049388061813E-2,4.2984444072648571E-2,87857117.845024258,80196298.717041805,96249855.184763506,1.474732085804629E-2,1.3461753592419176E-2,1.6155711816340134E-2,33021887.977688022,30143273.031830989,36175527.130266227,1.1809012420061507E-2,1.077969068797879E-2,1.293667602771683E-2,26442490.064195879,24137654.680398699,28967530.489297397,1.3083331969327513E-8,1.1945516959919471E-8,1.4329854352331409E-8,29.295919362215145,26.748148133686914,32.087105835301003,4.9423636099028663E-9,4.514820388090103E-9,5.4107545093764776E-9,11.066835735262872,10.109490023982861,12.11564669971321,3.9651655356793266E-9,3.6228423127852995E-9,4.3401944780215806E-9,8.8787145402584358,8.1121916424806937,9.7184713911212643,1.976917900775269E-3,1.8049917534342906E-3,2.16526995195418E-3,4426672.6199877067,4041699.2385459039,4848426.5368019724,7.4680112951834435E-4,6.8219848467693082E-4,8.1757594100371003E-4,1672221.2446547858,1527564.3729727967,1830698.7009336713,5.9914452567578938E-4,5.4741879489277089E-4,6.5581215676268267E-4,1341591.710098048,1225768.5511715959,1468480.6673347361]
[39,0.03,8.9325260709502912E-9,8.1536424896991214E-9,9.7858245507171658E-9,581.44237473369662,530.74272767679361,636.98588957949448,3.3573702678593353E-9,3.0646984424819964E-9,1.7001650214185551E-10,218.54034635879452,199.48954260928562,11.066835737626944,2.6884359249744122E-9,2.4541008743831407E-9,2.9451594549587278E-9,174.99759375123833,159.74408906321509,191.7084253501007,1.3497227411337382E-3,1.2320318579546485E-3,1.4786578658642136E-3,87857117.863792077,80196298.734173149,96249855.205324158,5.0730543240988578E-4,4.630821281325448E-4,5.5575385168392648E-4,33021887.984742079,30143273.038270123,36175527.137993954,4.0622810134522742E-4,3.7081960163131442E-4,4.4501954554048594E-4,26442490.069844462,24137654.685554925,28967530.495485373,4.5006448601411058E-10,4.1092383525412745E-10,4.9294465269695362E-10,29.295919368473267,26.74814813940079,32.087105842155374,1.7001650214185551E-10,1.5530908503854487E-10,1.8612907269494477E-10,11.066835737626944,10.109490026142426,12.115646702301325,1.364010477575698E-10,1.2462518471872852E-10,1.4930198221152889E-10,8.8787145421550839,8.1121916442136008,9.7184713931973015,6.8005653375639979E-5,6.209142194615335E-5,7.4484933218288291E-5,4426672.6209333222,4041699.2394092819,4848426.5378376823,2.5689837061338972E-5,2.346751661469227E-5,2.8124479033933042E-5,1672221.2450120016,1527564.3732991114,1830698.7013247409,2.0610473970133656E-5,1.883111726702922E-5,2.2559831237728144E-5,1341591.7103846355,1225768.5514334417,1468480.6676484295]
[44,0.03,1.7995217674238831E-11,1.6426100553709192E-11,1.9714248972052714E-11,581.44237473756959,530.7427276803287,636.98588958373739,6.7636644218289781E-12,6.174055932254009E-12,3.42510499264616E-13,218.5403463602502,199.48954261061439,11.066835737700659,5.4160479677179758E-12,4.9439631161766377E-12,5.9332360248780785E-12,174.99759375240396,159.74408906427911,191.70842535137766,2.7191137572563479E-6,2.482016989303022E-6,2.9788628603600791E-6,87857117.86437726,80196298.734707341,96249855.205965266,1.0220033628817105E-6,9.3291232856243573E-7,1.1196061959307494E-6,33021887.984962031,30143273.038470898,36175527.138234921,8.1837579325670237E-7,7.470428181487662E-7,8.9652395388306179E-7,26442490.070020594,24137654.685715701,28967530.495678321,9.0668735013350165E-13,8.2783568770982566E-13,9.9307253694811037E-13,29.2959193686684,26.748148139578955,32.087105842369105,3.42510499264616E-13,3.1288134732061927E-13,3.7497043412417643E-13,11.066835737700659,10.109490026209764,12.115646702382024,2.7478974322552239E-13,2.5106641826651355E-13,3.0077960565145807E-13,8.8787145422142242,8.1121916442676341,9.7184713932620355,1.3700229093686645E-7,1.2508764539269572E-7,1.5005526724106657E-7,4426672.620962807,4041699.2394362027,4848426.5378699778,5.1754028621082035E-8,4.7277003884554778E-8,5.6658790376902759E-8,1672221.24502314,1527564.3733092861,1830698.7013369347,4.1521285526159251E-8,3.7936643182196442E-8,4.5448406261838274E-8,1341591.7103935718,1225768.5514416061,1468480.667658211]
[50,0.03,3.9495540664612715E-15,3.6051674068314943E-15,4.3268435872418079E-15,581.44237473757607,530.7427276803345,636.98588958374444,1.4844754203588146E-15,1.3550693387111023E-15,7.5173513300303227E-17,218.54034636025258,199.48954261061658,11.06683573770078,1.1887032800760294E-15,1.0850910493782572E-15,1.3022146713389465E-15,174.99759375240586,159.74408906428087,191.70842535137976,5.9678560112759804E-10,5.4474808088379289E-10,6.5379481018493732E-10,87857117.864378214,80196298.73470822,96249855.205966324,2.2430723600442858E-10,2.0475371554967723E-10,2.4572890887026003E-10,33021887.984962396,30143273.038471226,36175527.138235323,1.7961546787942342E-10,1.6395945043020705E-10,1.9676726849532576E-10,26442490.070020884,24137654.685715966,28967530.495678637,1.9899791019784019E-16,1.8169170642690784E-16,2.1795755670181542E-16,29.295919368668716,26.74814813957925,32.087105842369454,7.5173513300303227E-17,6.8670566813930085E-17,8.2297754309356072E-17,11.06683573770078,10.109490026209876,12.115646702382158,6.031029840399621E-17,5.5103550908189719E-17,6.6014500969885158E-17,8.8787145422143237,8.1121916442677229,9.718471393262142,3.0068986387356863E-11,2.7453984023323797E-11,3.2933827289808287E-11,4426672.6209628554,4041699.2394362469,4848426.5378700318,1.1358869778428151E-11,1.0376261422480776E-11,1.2435356992331489E-11,1672221.2450231584,1527564.3733093028,1830698.7013369547,9.1130079704066889E-12,8.3262579014327981E-12,9.9749245057809422E-12,1341591.7103935864,1225768.5514416196,1468480.667658227]

{"sheet":"Northumberland NPV 4%","index":293,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU50","v":89.366003766517707},{"$f":"'WTP Values '!CV50","v":81.57361530854979},{"$f":"'WTP Values '!CW50","v":97.902880631036936},{"$f":"C3","v":89.366003766517707},{"$f":"D3","v":81.57361530854979},{"$f":"E3","v":97.902880631036936},{"$f":"'WTP Values '!CC50","v":33.58901632303801},{"$f":"'WTP Values '!CD50","v":30.660963133908908},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"I3","v":33.58901632303801},{"$f":"J3","v":30.660963133908908},{"$f":"K3","v":1.7009405010516623},{"$f":"'WTP Values '!CI50","v":26.896621749433656},{"$f":"'WTP Values '!CJ50","v":24.552202393987127},{"$f":"'WTP Values '!CK50","v":29.465028017190722},{"$f":"O3","v":26.896621749433656},{"$f":"P3","v":24.552202393987127},{"$f":"Q3","v":29.465028017190722},{"$f":"'WTP Values '!BH50","v":13503383.769590292},{"$f":"'WTP Values '!BI50","v":12325938.125891382},{"$f":"'WTP Values '!BJ50","v":14793323.116061661},{"$f":"U3","v":13503383.769590292},{"$f":"V3","v":12325938.125891382},{"$f":"W3","v":14793323.116061661},{"$f":"'WTP Values '!AV50","v":5075368.2467219131},{"$f":"'WTP Values '!AW50","v":4632933.4925184725},{"$f":"'WTP Values '!AX50","v":5560073.4224959072},{"$f":"AA3","v":5075368.2467219131},{"$f":"AB3","v":4632933.4925184725},{"$f":"AC3","v":5560073.4224959072},{"$f":"'WTP Values '!BB50","v":4064133.9019367476},{"$f":"'WTP Values '!BC50","v":3709887.399473011},{"$f":"'WTP Values '!BD50","v":4452225.279507543},{"$f":"AG3","v":4064133.9019367476},{"$f":"AH3","v":3709887.399473011},{"$f":"AI3","v":4452225.279507543},{"$f":"'WTP Values '!CX50","v":4.5026976952370648},{"$f":"'WTP Values '!CY50","v":4.1111126592172935},{"$f":"'WTP Values '!CZ50","v":4.931694947173459},{"$f":"AM3","v":4.5026976952370648},{"$f":"AN3","v":4.1111126592172935},{"$f":"AO3","v":4.931694947173459},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"'WTP Values '!CG50","v":1.5537992465162165},{"$f":"'WTP Values '!CH50","v":1.8621396992738144},{"$f":"AS3","v":1.7009405010516623},{"$f":"AT3","v":1.5537992465162165},{"$f":"AU3","v":1.8621396992738144},{"$f":"'WTP Values '!CL50","v":1.3646326303263898},{"$f":"'WTP Values '!CM50","v":1.2468202878463039},{"$f":"'WTP Values '!CN50","v":1.4937008186357974},{"$f":"AY3","v":1.3646326303263898},{"$f":"AZ3","v":1.2468202878463039},{"$f":"BA3","v":1.4937008186357974},{"$f":"'WTP Values '!BK50","v":680366.72128798976},{"$f":"'WTP Values '!BL50","v":621197.43098808127},{"$f":"'WTP Values '!BM50","v":745189.07301954553},{"$f":"BE3","v":680366.72128798976},{"$f":"BF3","v":621197.43098808127},{"$f":"BG3","v":745189.07301954553},{"$f":"'WTP Values '!AY50","v":257015.5471531252},{"$f":"'WTP Values '!AZ50","v":234782.20623388499},{"$f":"'WTP Values '!BA50","v":281373.0717732372},{"$f":"BK3","v":257015.5471531252},{"$f":"BL3","v":234782.20623388499},{"$f":"BM3","v":281373.0717732372},{"$f":"'WTP Values '!BE50","v":206198.74823927943},{"$f":"'WTP Values '!BF50","v":188397.06520263629},{"$f":"'WTP Values '!BG50","v":225701.21232776163},{"$f":"BQ3","v":206198.74823927943},{"$f":"BR3","v":188397.06520263629},{"$f":"BS3","v":225701.21232776163}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":82.623894014901722},{"$f":"D3/(1+B4)^A4","v":75.41939285183966},{"$f":"E3/(1+B4)^A4","v":90.516716559760468},{"$f":"F3+C4","v":171.98989778141942},{"$f":"G3+D4","v":156.99300816038945},{"$f":"H3+E4","v":188.41959719079739},{"$f":"I3/(1+B4)^A4","v":31.054933730619457},{"$f":"J3/(1+B4)^A4","v":28.347783962563707},{"$f":"K3/(1+B4)^A4","v":1.5726151082208415},{"$f":"L3+I4","v":64.643950053657463},{"$f":"M3+J4","v":59.008747096472618},{"$f":"N3+K4","v":3.2735556092725036},{"$f":"O3/(1+B4)^A4","v":24.867438747627268},{"$f":"P3/(1+B4)^A4","v":22.699891266630107},{"$f":"Q3/(1+B4)^A4","v":27.242074720035799},{"$f":"R3+O4","v":51.764060497060925},{"$f":"S3+P4","v":47.252093660617234},{"$f":"T3+Q4","v":56.707102737226521},{"$f":"U3/(1+B4)^A4","v":12484637.360937769},{"$f":"V3/(1+B4)^A4","v":11396022.675565256},{"$f":"W3/(1+B4)^A4","v":13677258.79813393},{"$f":"X3+U4","v":25988021.130528063},{"$f":"Y3+V4","v":23721960.801456638},{"$f":"Z3+W4","v":28470581.91419559},{"$f":"AA3/(1+B4)^A4","v":4692463.2458597561},{"$f":"AB3/(1+B4)^A4","v":4283407.445005984},{"$f":"AC3/(1+B4)^A4","v":5140600.4276034636},{"$f":"AD3+AA4","v":9767831.4925816692},{"$f":"AE3+AB4","v":8916340.9375244565},{"$f":"AF3+AC4","v":10700673.85009937},{"$f":"AG3/(1+B4)^A4","v":3757520.2495716969},{"$f":"AH3/(1+B4)^A4","v":3429999.4447790408},{"$f":"AI3/(1+B4)^A4","v":4116332.5439233934},{"$f":"AJ3+AG4","v":7821654.1515084449},{"$f":"AK3+AH4","v":7139886.8442520518},{"$f":"AL3+AI4","v":8568557.8234309368},{"$f":"AM3/(1+B4)^A4","v":4.1629971294721377},{"$f":"AN3/(1+B4)^A4","v":3.8009547514952784},{"$f":"AO3/(1+B4)^A4","v":4.5596292041174724},{"$f":"AP3+AM4","v":8.6656948247092025},{"$f":"AQ3+AN4","v":7.9120674107125719},{"$f":"AR3+AO4","v":9.4913241512909323},{"$f":"AS3/(1+B4)^A4","v":1.5726151082208415},{"$f":"AT3/(1+B4)^A4","v":1.4365747471488686},{"$f":"AU3/(1+B4)^A4","v":1.7216528284706123},{"$f":"AV3+AS4","v":3.2735556092725036},{"$f":"AW3+AT4","v":2.9903739936650853},{"$f":"AX3+AU4","v":3.5837925277444267},{"$f":"AY3/(1+B4)^A4","v":1.26167957685502},{"$f":"AZ3/(1+B4)^A4","v":1.1527554436448815},{"$f":"BA3/(1+B4)^A4","v":1.381010372259428},{"$f":"BB3+AY4","v":2.6263122071814098},{"$f":"BC3+AZ4","v":2.3995757314911854},{"$f":"BD3+BA4","v":2.8747111908952254},{"$f":"BE3/(1+B4)^A4","v":629037.27929732774},{"$f":"BF3/(1+B4)^A4","v":574331.94433069637},{"$f":"BG3/(1+B4)^A4","v":688969.18733315961},{"$f":"BH3+BE4","v":1309404.0005853176},{"$f":"BI3+BF4","v":1195529.3753187777},{"$f":"BJ3+BG4","v":1434158.2603527051},{"$f":"BK3/(1+B4)^A4","v":237625.32096257876},{"$f":"BL3/(1+B4)^A4","v":217069.3474795534},{"$f":"BM3/(1+B4)^A4","v":260145.22168383613},{"$f":"BN3+BK4","v":494640.86811570392},{"$f":"BO3+BL4","v":451851.55371343839},{"$f":"BP3+BM4","v":541518.29345707339},{"$f":"BQ3/(1+B4)^A4","v":190642.33380110894},{"$f":"BR3/(1+B4)^A4","v":174183.67714740781},{"$f":"BS3/(1+B4)^A4","v":208673.45814327072},{"$f":"BT3+BQ4","v":396841.08204038837},{"$f":"BU3+BR4","v":362580.74235004408},{"$f":"BV3+BS4","v":434374.67047103238}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":73.452340918459228},{"$f":"D4/(1+B5)^A5","v":67.047565618456673},{"$f":"E4/(1+B5)^A5","v":80.469031420474352},{"$f":"F4+C5","v":245.44223869987866},224.04057377884612,268.88862861127177,{"$f":"I4/(1+B5)^A5","v":27.607723005287266},{"$f":"J4/(1+B5)^A5","v":25.20107671910889},{"$f":"K4/(1+B5)^A5","v":1.3980491047991948},{"$f":"L4+I5","v":92.251673058944732},84.209823815581501,4.6716047140716981,{"$f":"O4/(1+B5)^A5","v":22.107062496112658},{"$f":"P4/(1+B5)^A5","v":20.180120678259865},{"$f":"Q4/(1+B5)^A5","v":24.218105228752805},{"$f":"R4+O5","v":73.871122993173586},67.432214338877102,80.925207965979325,{"$f":"U4/(1+B5)^A5","v":11098797.153200535},{"$f":"V4/(1+B5)^A5","v":10131022.661908688},{"$f":"W4/(1+B5)^A5","v":12159033.268140797},{"$f":"X4+U5","v":37086818.2837286},33852983.463365324,40629615.18233639,{"$f":"AA4/(1+B5)^A5","v":4171582.7387664248},{"$f":"AB4/(1+B5)^A5","v":3807933.6213142066},{"$f":"AC4/(1+B5)^A5","v":4569975.061521627},{"$f":"AD4+AA5","v":13939414.231348094},12724274.558838664,15270648.911620997,{"$f":"AG4/(1+B5)^A5","v":3340421.8195014657},{"$f":"AH4/(1+B5)^A5","v":3049257.0166518269},{"$f":"AI4/(1+B5)^A5","v":3659404.6426264802},{"$f":"AJ4+AG5","v":11162075.97100991},10189143.860903878,12227962.466057416,{"$f":"AM4/(1+B5)^A5","v":3.7008892892582015},{"$f":"AN4/(1+B5)^A5","v":3.3790349335522145},{"$f":"AO4/(1+B5)^A5","v":4.053493759349994},{"$f":"AP4+AM5","v":12.366584113967404},11.291102344264786,13.544817910640926,{"$f":"AS4/(1+B5)^A5","v":1.3980491047991948},{"$f":"AT4/(1+B5)^A5","v":1.2771097191739342},{"$f":"AU4/(1+B5)^A5","v":1.5305430954058554},{"$f":"AV4+AS5","v":4.6716047140716981},4.2674837128390193,5.1143356231502821,{"$f":"AY4/(1+B5)^A5","v":1.1216285496335734},{"$f":"AZ4/(1+B5)^A5","v":1.0247953918383745},{"$f":"BA4/(1+B5)^A5","v":1.2277131922253961},{"$f":"BB4+AY5","v":3.747940756814983},3.4243711233295597,4.1024243831206215,{"$f":"BE4/(1+B5)^A5","v":559211.85076358356},{"$f":"BF4/(1+B5)^A5","v":510579.00717837561},{"$f":"BG4/(1+B5)^A5","v":612491.09877563827},{"$f":"BH4+BE5","v":1868615.8513489012},1706108.3824971532,2046649.3591283434,{"$f":"BK4/(1+B5)^A5","v":211248.0450637399},{"$f":"BL4/(1+B5)^A5","v":192973.85948839449},{"$f":"BM4/(1+B5)^A5","v":231268.15480256823},{"$f":"BN4+BK5","v":705888.9131794438},644825.41320183291,772786.44825964165,{"$f":"BQ4/(1+B5)^A5","v":169480.34055771091},{"$f":"BR4/(1+B5)^A5","v":154848.65472395578},{"$f":"BS4/(1+B5)^A5","v":185509.94444063524},{"$f":"BT4+BQ5","v":566321.42259809934},517429.39707399986,619884.61491166765]
[4,0.04,62.787368858043159,57.312540088997309,68.785265306324163,308.22960755792184,281.35311386784343,337.67389391759593,23.59919732970733,21.54198599795593,1.1950582340477078,115.85087038865205,105.75180981353743,5.8666629481194059,18.897209673033167,17.250051731262165,20.701737848336812,92.76833266620676,84.682266070139264,101.62694581431614,9487298.3219446056,8660040.6308166739,10393592.596476614,46574116.605673209,42513024.094182,51023207.778813004,3565886.4083248014,3255037.6186623843,3906433.8354900153,17505300.639672894,15979312.177501049,19177082.747111011,2855406.5711169946,2606517.6773607796,3128074.425190751,14017482.542126905,12795661.538264658,15356036.891248167,3.1635356749949333,2.8884132228362835,3.4649434538052133,15.530119788962338,14.17951556710107,17.009761364446138,1.1950582340477078,1.091678740354675,1.3083146525045346,5.8666629481194059,5.3591624531936946,6.4226502756548172,0.95877278500537122,0.87599939589139253,1.0494543820967519,4.7067135418203545,4.3003705192209525,5.1518787652173739,478016.63370620075,436445.07518787187,523559.9582018173,2346632.485055102,2142553.4576850249,2570209.3173301606,180575.71426732122,164954.86384986099,197688.98797694669,886464.62744676508,809780.27705169388,970475.43623658828,144872.50540587649,132365.27903335233,158574.67798554656,711193.92800397589,649794.67610735213,778459.29289721418]
[5,0.04,51.606640426523626,47.10673025637891,56.536474100901422,359.83624798444544,328.45984412422234,394.21036801849738,19.396819983049362,17.70594222515038,0.98225075671977247,135.24769037170142,123.45775203868781,6.8489137048391786,15.532128872380982,14.178285110925454,17.01531949457404,108.30046153858774,98.860551181064722,118.64226530889019,7797867.6607187809,7117922.1401055781,8542775.4916574396,54371984.266391993,49630946.234287575,59565983.27047044,2930898.6986268996,2675403.652300023,3210803.8601511451,20436199.338299792,18654715.829801071,22387886.607262157,2346936.0616198322,2142367.5332702505,2571049.1620249557,16364418.603746738,14938029.071534909,17927086.053273123,2.6001957244785778,2.3740651233712806,2.8479309480708737,18.130315513440916,16.553580690472351,19.857692312517013,0.98225075671977247,0.89728034857041139,1.0753392770639185,6.8489137048391786,6.2564428017641056,7.4979895527187352,0.78804134121907055,0.720007648987952,0.86257500395270637,5.4947548830394251,5.0203781682089046,6.0144537691700801,392894.82872498233,358726.03790853516,430328.12165986671,2739527.3137800843,2501279.4955935599,3000537.4389900272,148420.07437874269,135580.873989999,162485.93792607603,1034884.7018255078,945361.15104169282,1132961.3741626644,119074.63921723058,108794.61083127753,130336.82628195612,830268.5672212065,758589.2869386297,908796.11917917035]
[9,0.04,15.91129063488903,14.523884325229961,17.431250386703706,470.17335499669792,429.17595922758096,515.08766096780744,5.9804017000940002,5.4590725220727032,0.30284624492772444,176.71888447538015,161.31378036959035,8.9490059790371603,4.7888452847240073,4.3714299795479139,5.24614064170924,141.5087880515299,129.1743043842354,155.02171400781319,2404228.1701858253,2194588.272975869,2633897.1603838028,71044144.117082536,64849354.764405012,77830786.51699619,903650.78272567666,824876.89036836685,989950.7692857174,26702580.576832429,24374838.2141499,29252716.524203818,723604.20033741172,660531.90416738589,792702.45292971295,21382263.850824095,19518498.44183952,23424094.271198291,0.80168888224141766,0.73196859651998691,0.87807027638949198,23.68964027346038,21.629428980663384,25.946685108477038,0.30284624492772444,0.27664828186995549,0.33154717352384816,8.9490059790371603,8.1748648695823611,9.7971088890531899,0.24296785663265141,0.22199179926663934,0.26594797624586619,7.1796194872363461,6.5597839570653589,7.8586743913733503,121136.81024613169,110601.93417534225,132678.19326167405,3579552.5199027536,3268250.4300637008,3920596.555753672,45760.679632969914,41802.114471268644,50097.447945779619,1352212.8885500424,1235238.6024434827,1480362.9521913964,36712.934152872127,33543.409494186133,40185.276667135789,1084855.0138716723,991196.61263227125,1187461.5821942426]
[16,0.04,0.44840612109691264,0.40930674845799758,0.49124106592786032,497.68606883803704,454.28966511568586,545.22858509463606,0.16853747382757395,0.15384556731317814,8.5347011184019883E-3,187.05978543725178,170.75323462791235,9.4726669607774188,0.13495747063709571,0.12319402654098445,0.14784479963677785,149.78933128164078,136.73308166161311,164.09298104445929,67755.071085248434,61847.076863274531,74227.517814686114,75201370.779171601,68644086.476586118,82385141.064593837,25466.352894070911,23246.376128754706,27898.427268933428,28265111.61018043,25801158.828850728,30964471.582756385,20392.3465498935,18614.866374133129,22339.648005851388,22633470.667109683,20660644.964044552,24794781.052631397,2.2592900240546748E-2,2.0628068876486053E-2,2.4745452504208624E-2,25.075865772888253,22.895098937866162,27.464984082534968,8.5347011184019883E-3,7.7963997910655506E-3,9.3435400968974007E-3,9.4726669607774188,8.653226128165409,10.370397550506267,6.8472304757594442E-3,6.2560909676433957E-3,7.4948477265882373E-3,7.5997428616105118,6.9436369699035989,8.3185334144429017,3413.8328845188303,3116.9428946658895,3739.0878816681693,3789013.9943004679,3459495.718399547,4150014.599076326,1289.6105868360717,1178.051764236498,1411.8277910758684,1431339.1211616478,1307519.9553394625,1566988.0275005829,1034.630362509909,945.30798819502911,1132.486637885004,1148336.5047702852,1049197.5786037431,1256947.2099128175]
[19,0.04,5.3935065475761289E-2,4.923212516312158E-2,5.9087326886591726E-2,498.08383665761488,454.65274903718625,545.66435052799636,2.0271979480951361E-2,1.8504811499659601E-2,1.0265686438691074E-3,187.20929004998445,170.88970648452349,9.4802378419382531,1.6232918492389881E-2,1.4817991046724849E-2,1.7783028762305902E-2,149.90904806583575,136.8423634421614,164.22412979738795,8149.6973911913356,7439.0736057419081,8928.2145026139751,75261474.300561979,68698949.190884009,82450986.102216437,3063.1370673766983,2796.114414119651,3355.6711887424967,28287702.059299402,25821780.002181727,30989219.453185249,2452.8267894345067,2239.0283929563648,2687.0515838490201,22651560.115138147,20677157.661933821,24814597.894238479,2.7175132016047355E-3,2.4811798794587172E-3,2.9764259189347234E-3,25.095907267069105,22.913397488204929,27.486935042220772,1.0265686438691074E-3,9.3776448050639075E-4,1.123857198177378E-3,9.4802378419382531,8.6601420840356429,10.378685928823648,8.235967500494865E-4,7.5249346538077072E-4,9.0149327550555691E-4,7.6058168374291908,6.9491865633328613,8.3251818723876312,410.62173660656987,374.91129402241148,449.74397143390559,3792042.30457321,3462260.6663354207,4153331.4334457205,155.11659668937861,141.69810814023049,169.81709385657328,1432483.0966051042,1308564.9702479653,1568240.4182143891,124.44713334571559,113.70328333907776,136.21745576383705,1149254.2947914337,1050036.1333861221,1257951.8053441879]
[25,0.04,2.7062655239995536E-4,2.4702890749629935E-4,2.9647872723977261E-4,498.12665324241664,454.69183217249758,545.71125725778393,1.0171742388480091E-4,9.2850417345177792E-5,5.1509482827465271E-6,187.22538304849832,170.90439660909874,9.4810527878923789,8.1450884099866708E-5,7.435129252361306E-5,8.9228773947347515E-5,149.9219346383295,136.854126768388,164.23824693161808,40.892218978990506,37.326567145379379,44.798534842153131,75267943.973053902,68704854.731612965,82458073.803881526,15.369708310546276,14.029885703005005,16.837538191278586,28290133.743897308,25823999.709692445,30991883.367259555,12.307393192230887,11.234630557437749,13.482648066584844,22653507.302284535,20678935.124299254,24816731.021750089,1.3635493391255104E-5,1.2449658691224046E-5,1.493462328839054E-5,25.098064576667603,22.915367183574357,27.489297890798778,5.1509482827465271E-6,4.7053612725589731E-6,5.6391068825030318E-6,9.4810527878923789,8.6608865324209265,10.379578107717034,4.1325091027073471E-6,3.7757386672870949E-6,4.5233655509596531E-6,7.6064706532682909,6.9497839335221636,8.3258975267200839,2.0603506074959488,1.8811685878584559,2.2566517603750791,3792368.2784132669,3462558.2912863144,4153688.4646409568,0.77831869511544971,0.71098959738576939,0.8520804460622633,1432606.2365857032,1308677.4579034436,1568375.2282481911,0.62443047683967157,0.57052174304745407,0.68348967605550703,1149353.0876860234,1050126.3972289555,1258059.9421600932]
[36,0.04,4.2072827922226307E-10,3.8404231309673488E-10,4.6091923956245446E-10,498.12680119342986,454.6919672227238,545.71141934213119,1.5813450800912933E-10,1.4434945857408801E-10,8.007897185786912E-12,187.22543865721738,170.90444737024242,9.4810556039058493,1.2662722857224911E-10,1.1558988238219893E-10,1.3871908793523843E-10,149.92197916737038,136.85416741609589,164.23829571281632,6.3572893243617575E-5,5.802956962308888E-5,6.9645828573252722E-5,75267966.328751013,68704875.137975082,82458098.295153946,2.3894443735467389E-5,2.1811494907516321E-5,2.6176398460289972E-5,28290142.146487135,25824007.37980384,30991892.57230914,1.9133630139242568E-5,1.7465864824465082E-5,2.0960734525525248E-5,22653514.030712605,20678941.266250066,24816738.39268773,2.1198354780690188E-11,1.9354802518867873E-11,2.3218040880449559E-11,25.098072031165483,22.915373989778704,27.489306055528456,8.007897185786912E-12,7.3151674651535069E-12,8.7668106251436409E-12,9.4810556039058493,8.6608891048328385,10.379581190605867,6.4245855709045614E-12,5.8699341147166835E-12,7.0322286844047029E-12,7.6064729125030297,6.9497859977111975,8.3258999996352916,3.2031142472864665E-6,2.9245497748756492E-6,3.5082928985598462E-6,3792369.4048029622,3462559.3197175446,4153689.6983481129,1.2100094479956666E-6,1.1053365872649448E-6,1.3246828023766871E-6,1432606.6620910298,1308677.846600082,1568375.6940789239,9.7076786325987827E-7,8.8695890733034015E-7,1.0625839657005619E-6,1149353.4290609581,1050126.7091320895,1258060.315822578]
[39,0.04,4.8106196842911517E-12,4.3911512541990736E-12,5.2701643226988541E-12,498.12680119355548,454.69196722283846,545.71141934226875,1.8081146777218113E-12,1.6504960116228218E-12,9.1562535094949666E-14,187.22543865726462,170.90444737028551,9.4810556039082403,1.4478595055767357E-12,1.3216581602753387E-12,1.5861181859269265E-12,149.92197916740818,136.85416741613042,164.23829571285776,7.2689435611606452E-7,6.6351182862205729E-7,7.9633247967689249E-7,75267966.328769997,68704875.137992412,82458098.295174733,2.7320978183713293E-7,2.4939328285675639E-7,2.9930172017364163E-7,28290142.146494269,25824007.379810352,30991892.572316952,2.187744972834623E-7,1.9970521896711643E-7,2.3966566329244561E-7,22653514.030718315,20678941.266255278,24816738.392693985,2.4238262037219268E-13,2.213033888640659E-13,2.6547577143290112E-13,25.09807203117181,22.915373989784481,27.489306055535387,9.1562535094949666E-14,8.3641842822652709E-14,1.0023997397971238E-13,9.4810556039082403,8.6608891048350216,10.379581190608484,7.3458902900318689E-14,6.7117001619067783E-14,8.0406712370676406E-14,7.6064729125049482,6.9497859977129499,8.3258999996373912,3.6624503771208201E-8,3.3439389291143218E-8,4.0113925565614321E-8,3792369.4048039187,3462559.3197184177,4153689.6983491601,1.3835284092304031E-8,1.2638451482969812E-8,1.5146462644097092E-8,1432606.6620913909,1308677.8466004119,1568375.6940793192,1.1099788681920663E-8,1.0141514581924792E-8,1.2149616733775262E-8,1149353.429061248,1050126.7091323545,1258060.3158228952]
[44,0.04,1.2740890148849448E-15,1.1629931158230135E-15,1.3957990676576577E-15,498.12680119355679,454.69196722283959,545.71141934227012,4.7887781610760272E-16,4.3713263062280754E-16,2.4250268737816962E-17,187.2254386572651,170.90444737028591,9.4810556039082634,3.8346450399640864E-16,3.5004017235837258E-16,4.2008221177777596E-16,149.92197916740855,136.85416741613076,164.23829571285816,1.9251742496576271E-10,1.7573061010291683E-10,2.1090805990453577E-10,75267966.328770176,68704875.137992576,82458098.295174927,7.2359405781855143E-11,6.6051623891924369E-11,7.9269836078425056E-11,28290142.14649434,25824007.379810419,30991892.57231703,5.7942261500330548E-11,5.2891777442325051E-11,6.347527114711278E-11,22653514.030718368,20678941.266255327,24816738.392694049,6.4194855191663928E-17,5.8612036538503586E-17,7.0311058927661962E-17,25.098072031171874,22.915373989784541,27.489306055535458,2.4250268737816962E-17,2.2152479330898867E-17,2.6548481917402519E-17,9.4810556039082634,8.6608891048350429,10.379581190608508,1.9455535330805698E-17,1.7775887533597395E-17,2.129565745740044E-17,7.6064729125049668,6.9497859977129677,8.3258999996374108,9.6999723513550637E-12,8.8563971704998072E-12,1.0624143096149258E-11,3792369.404803928,3462559.3197184266,4153689.6983491709,3.6642646138455654E-12,3.3472843950209074E-12,4.0115292697582768E-12,1432606.6620913942,1308677.846600415,1568375.6940793234,2.9397707063311965E-12,2.6859725297593973E-12,3.2178168783771368E-12,1149353.4290612508,1050126.709132357,1258060.3158228982]
[50,0.04,1.7811400581516628E-20,1.625831163872052E-20,1.9512872362064141E-20,498.12680119355679,454.69196722283959,545.71141934227012,6.6945751141764733E-21,6.1109893424346569E-21,3.3901183171074795E-22,187.2254386572651,170.90444737028591,9.4810556039082634,5.360724258414077E-21,4.8934616472312316E-21,5.8726293561357997E-21,149.92197916740855,136.85416741613076,164.23829571285816,2.6913386230685951E-15,2.4566637451622771E-15,2.9484344476272129E-15,75267966.328770176,68704875.137992576,82458098.295174927,1.0115638288722848E-15,9.2338283938895713E-16,1.1081696709797695E-15,28290142.14649434,25824007.379810419,30991892.57231703,8.1001626897675795E-16,7.3941194413229428E-16,8.8736616375560423E-16,22653514.030718368,20678941.266255327,24816738.392694049,8.9742574320400376E-22,8.1937953274014421E-22,9.8292852480507364E-22,25.098072031171874,22.915373989784541,27.489306055535458,3.3901183171074795E-22,3.0968533487594514E-22,3.711401956516426E-22,9.4810556039082634,8.6608891048350429,10.379581190608508,2.719828279314715E-22,2.4850183139007938E-22,2.9770720977040512E-22,7.6064729125049668,6.9497859977129677,8.3258999996374108,1.3560284341296406E-16,1.2380990328766588E-16,1.4852248650613871E-16,3792369.404803928,3462559.3197184266,4153689.6983491709,5.1225372883207437E-17,4.6794079945317515E-17,5.6080033603143383E-17,1432606.6620913942,1308677.846600415,1568375.6940793234,4.1097154952710629E-17,3.7549128922373175E-17,4.498416103518185E-17,1149353.4290612508,1050126.709132357,1258060.3158228982]

{"sheet":"Northumberland NPV 5%","index":294,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU50","v":89.366003766517707},{"$f":"'WTP Values '!CV50","v":81.57361530854979},{"$f":"'WTP Values '!CW50","v":97.902880631036936},{"$f":"C3","v":89.366003766517707},{"$f":"D3","v":81.57361530854979},{"$f":"E3","v":97.902880631036936},{"$f":"'WTP Values '!CC50","v":33.58901632303801},{"$f":"'WTP Values '!CD50","v":30.660963133908908},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"I3","v":33.58901632303801},{"$f":"J3","v":30.660963133908908},{"$f":"K3","v":1.7009405010516623},{"$f":"'WTP Values '!CI50","v":26.896621749433656},{"$f":"'WTP Values '!CJ50","v":24.552202393987127},{"$f":"'WTP Values '!CK50","v":29.465028017190722},{"$f":"O3","v":26.896621749433656},{"$f":"P3","v":24.552202393987127},{"$f":"Q3","v":29.465028017190722},{"$f":"'WTP Values '!BH50","v":13503383.769590292},{"$f":"'WTP Values '!BI50","v":12325938.125891382},{"$f":"'WTP Values '!BJ50","v":14793323.116061661},{"$f":"U3","v":13503383.769590292},{"$f":"V3","v":12325938.125891382},{"$f":"W3","v":14793323.116061661},{"$f":"'WTP Values '!AV50","v":5075368.2467219131},{"$f":"'WTP Values '!AW50","v":4632933.4925184725},{"$f":"'WTP Values '!AX50","v":5560073.4224959072},{"$f":"AA3","v":5075368.2467219131},{"$f":"AB3","v":4632933.4925184725},{"$f":"AC3","v":5560073.4224959072},{"$f":"'WTP Values '!BB50","v":4064133.9019367476},{"$f":"'WTP Values '!BC50","v":3709887.399473011},{"$f":"'WTP Values '!BD50","v":4452225.279507543},{"$f":"AG3","v":4064133.9019367476},{"$f":"AH3","v":3709887.399473011},{"$f":"AI3","v":4452225.279507543},{"$f":"'WTP Values '!CX50","v":4.5026976952370648},{"$f":"'WTP Values '!CY50","v":4.1111126592172935},{"$f":"'WTP Values '!CZ50","v":4.931694947173459},{"$f":"AM3","v":4.5026976952370648},{"$f":"AN3","v":4.1111126592172935},{"$f":"AO3","v":4.931694947173459},{"$f":"'WTP Values '!CF50","v":1.7009405010516623},{"$f":"'WTP Values '!CG50","v":1.5537992465162165},{"$f":"'WTP Values '!CH50","v":1.8621396992738144},{"$f":"AS3","v":1.7009405010516623},{"$f":"AT3","v":1.5537992465162165},{"$f":"AU3","v":1.8621396992738144},{"$f":"'WTP Values '!CL50","v":1.3646326303263898},{"$f":"'WTP Values '!CM50","v":1.2468202878463039},{"$f":"'WTP Values '!CN50","v":1.4937008186357974},{"$f":"AY3","v":1.3646326303263898},{"$f":"AZ3","v":1.2468202878463039},{"$f":"BA3","v":1.4937008186357974},{"$f":"'WTP Values '!BK50","v":680366.72128798976},{"$f":"'WTP Values '!BL50","v":621197.43098808127},{"$f":"'WTP Values '!BM50","v":745189.07301954553},{"$f":"BE3","v":680366.72128798976},{"$f":"BF3","v":621197.43098808127},{"$f":"BG3","v":745189.07301954553},{"$f":"'WTP Values '!AY50","v":257015.5471531252},{"$f":"'WTP Values '!AZ50","v":234782.20623388499},{"$f":"'WTP Values '!BA50","v":281373.0717732372},{"$f":"BK3","v":257015.5471531252},{"$f":"BL3","v":234782.20623388499},{"$f":"BM3","v":281373.0717732372},{"$f":"'WTP Values '!BE50","v":206198.74823927943},{"$f":"'WTP Values '!BF50","v":188397.06520263629},{"$f":"'WTP Values '!BG50","v":225701.21232776163},{"$f":"BQ3","v":206198.74823927943},{"$f":"BR3","v":188397.06520263629},{"$f":"BS3","v":225701.21232776163}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":81.057599788224678},{"$f":"D3/(1+B4)^A4","v":73.989673749251509},{"$f":"E3/(1+B4)^A4","v":88.800798758310137},{"$f":"F3+C4","v":170.42360355474239},{"$f":"G3+D4","v":155.56328905780128},{"$f":"H3+E4","v":186.70367938934709},{"$f":"I3/(1+B4)^A4","v":30.46622795740409},{"$f":"J3/(1+B4)^A4","v":27.810397400370892},{"$f":"K3/(1+B4)^A4","v":1.5428031755570633},{"$f":"L3+I4","v":64.055244280442096},{"$f":"M3+J4","v":58.471360534279796},{"$f":"N3+K4","v":3.2437436766087258},{"$f":"O3/(1+B4)^A4","v":24.396028797672251},{"$f":"P3/(1+B4)^A4","v":22.269571332414628},{"$f":"Q3/(1+B4)^A4","v":26.725648995184326},{"$f":"R3+O4","v":51.292650547105907},{"$f":"S3+P4","v":46.821773726401759},{"$f":"T3+Q4","v":56.190677012375048},{"$f":"U3/(1+B4)^A4","v":12247967.137950378},{"$f":"V3/(1+B4)^A4","v":11179989.229833452},{"$f":"W3/(1+B4)^A4","v":13417980.150622822},{"$f":"X3+U4","v":25751350.907540672},{"$f":"Y3+V4","v":23505927.355724834},{"$f":"Z3+W4","v":28211303.266684484},{"$f":"AA3/(1+B4)^A4","v":4603508.6138067236},{"$f":"AB3/(1+B4)^A4","v":4202207.2494498612},{"$f":"AC3/(1+B4)^A4","v":5043150.4965949273},{"$f":"AD3+AA4","v":9678876.8605286367},{"$f":"AE3+AB4","v":8835140.7419683337},{"$f":"AF3+AC4","v":10603223.919090834},{"$f":"AG3/(1+B4)^A4","v":3686289.2534573674},{"$f":"AH3/(1+B4)^A4","v":3364977.2330820961},{"$f":"AI3/(1+B4)^A4","v":4038299.5732494718},{"$f":"AJ3+AG4","v":7750423.1553941146},{"$f":"AK3+AH4","v":7074864.6325551067},{"$f":"AL3+AI4","v":8490524.8527570143},{"$f":"AM3/(1+B4)^A4","v":4.0840795421651377},{"$f":"AN3/(1+B4)^A4","v":3.728900371172148},{"$f":"AO3/(1+B4)^A4","v":4.4731926958489421},{"$f":"AP3+AM4","v":8.5867772374022024},{"$f":"AQ3+AN4","v":7.8400130303894411},{"$f":"AR3+AO4","v":9.404887643022402},{"$f":"AS3/(1+B4)^A4","v":1.5428031755570633},{"$f":"AT3/(1+B4)^A4","v":1.4093417201961147},{"$f":"AU3/(1+B4)^A4","v":1.6890156002483576},{"$f":"AV3+AS4","v":3.2437436766087258},{"$f":"AW3+AT4","v":2.9631409667123312},{"$f":"AX3+AU4","v":3.551155299522172},{"$f":"AY3/(1+B4)^A4","v":1.2377620229717821},{"$f":"AZ3/(1+B4)^A4","v":1.1309027554161486},{"$f":"BA3/(1+B4)^A4","v":1.3548306744995895},{"$f":"BB3+AY4","v":2.6023946532981719},{"$f":"BC3+AZ4","v":2.3777230432624528},{"$f":"BD3+BA4","v":2.8485314931353871},{"$f":"BE3/(1+B4)^A4","v":617112.67237005872},{"$f":"BF3/(1+B4)^A4","v":563444.38184859976},{"$f":"BG3/(1+B4)^A4","v":675908.45625355595},{"$f":"BH3+BE4","v":1297479.3936580485},{"$f":"BI3+BF4","v":1184641.812836681},{"$f":"BJ3+BG4","v":1421097.5292731016},{"$f":"BK3/(1+B4)^A4","v":233120.67768990947},{"$f":"BL3/(1+B4)^A4","v":212954.38207155099},{"$f":"BM3/(1+B4)^A4","v":255213.67054261875},{"$f":"BN3+BK4","v":490136.22484303464},{"$f":"BO3+BL4","v":447736.58830543596},{"$f":"BP3+BM4","v":536586.74231585592},{"$f":"BQ3/(1+B4)^A4","v":187028.34307417634},{"$f":"BR3/(1+B4)^A4","v":170881.6917937744},{"$f":"BS3/(1+B4)^A4","v":204717.65290499921},{"$f":"BT3+BQ4","v":393227.09131345578},{"$f":"BU3+BR4","v":359278.75699641067},{"$f":"BV3+BS4","v":430418.86523276084}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":70.020602343785484},{"$f":"D4/(1+B5)^A5","v":63.915062087680809},{"$f":"E4/(1+B5)^A5","v":76.70946874705551},{"$f":"F4+C5","v":240.44420589852785},219.47835114548209,263.41314813640258,{"$f":"I4/(1+B5)^A5","v":26.317873195036466},{"$f":"J4/(1+B5)^A5","v":24.023666904542395},{"$f":"K4/(1+B5)^A5","v":1.3327313901799487},{"$f":"L4+I5","v":90.373117475478566},82.495027438822191,4.5764750667886744,{"$f":"O4/(1+B5)^A5","v":21.074206930285929},{"$f":"P4/(1+B5)^A5","v":19.237293020118454},{"$f":"Q4/(1+B5)^A5","v":23.086620447195184},{"$f":"R4+O5","v":72.366857477391832},66.059066746520216,79.277297459570235,{"$f":"U4/(1+B5)^A5","v":10580254.519339489},{"$f":"V4/(1+B5)^A5","v":9657695.0479070954},{"$f":"W4/(1+B5)^A5","v":11590955.750457032},{"$f":"X4+U5","v":36331605.426880158},33163622.403631929,39802259.017141514,{"$f":"AA4/(1+B5)^A5","v":3976683.8257697639},{"$f":"AB4/(1+B5)^A5","v":3630024.618896327},{"$f":"AC4/(1+B5)^A5","v":4356463.0140113821},{"$f":"AD4+AA5","v":13655560.6862984},12465165.360864662,14959686.933102217,{"$f":"AG4/(1+B5)^A5","v":3184355.2561989995},{"$f":"AH4/(1+B5)^A5","v":2906793.8521387288},{"$f":"AI4/(1+B5)^A5","v":3488435.0055065081},{"$f":"AJ4+AG5","v":10934778.411593113},9981658.4846938364,11978959.858263522,{"$f":"AM4/(1+B5)^A5","v":3.5279814639154625},{"$f":"AN4/(1+B5)^A5","v":3.2211643417964777},{"$f":"AO4/(1+B5)^A5","v":3.8641120361506891},{"$f":"AP4+AM5","v":12.114758701317665},11.061177372185918,13.268999679173092,{"$f":"AS4/(1+B5)^A5","v":1.3327313901799487},{"$f":"AT4/(1+B5)^A5","v":1.217442367084431},{"$f":"AU4/(1+B5)^A5","v":1.4590351800007406},{"$f":"AV4+AS5","v":4.5764750667886744},4.1805833337967622,5.0101904795229126,{"$f":"AY4/(1+B5)^A5","v":1.0692253734774058},{"$f":"AZ4/(1+B5)^A5","v":0.97691632041131493},{"$f":"BA4/(1+B5)^A5","v":1.1703536762765052},{"$f":"BB4+AY5","v":3.6716200267755776},3.3546393636737677,4.0188851694118926,{"$f":"BE4/(1+B5)^A5","v":533085.12892349309},{"$f":"BF4/(1+B5)^A5","v":486724.44172214635},{"$f":"BG4/(1+B5)^A5","v":583875.13767718896},{"$f":"BH4+BE5","v":1830564.5225815414},1671366.2545588273,2004972.6669502906,{"$f":"BK4/(1+B5)^A5","v":201378.40638368163},{"$f":"BL4/(1+B5)^A5","v":183958.00200544301},{"$f":"BM4/(1+B5)^A5","v":220463.16427393907},{"$f":"BN4+BK5","v":691514.63122671633},631694.59031087894,757049.90658979502,{"$f":"BQ4/(1+B5)^A5","v":161562.1147385175},{"$f":"BR4/(1+B5)^A5","v":147614.03027212989},{"$f":"BS4/(1+B5)^A5","v":176842.80566245475},{"$f":"BT4+BQ5","v":554789.20605197328},506892.78726854059,607261.67089521559]
[4,0.05,57.60612283465057,52.583079756011792,63.109069778173094,298.05032873317845,272.06143090149391,326.52221791457566,21.651779408815436,19.764330215942859,1.0964414129338691,112.02489688429401,102.25935765476505,5.6729164797225433,17.337802195822462,15.82656857594805,18.993419776488341,89.704659673214294,81.885635322468261,98.270717236058573,8704401.5769885909,7945409.6166984709,9535907.9811041951,45036007.003868751,41109032.020330399,49338166.998245709,3271627.6249256339,2986430.2375214663,3584072.9029664653,16927188.311224036,15451595.598386128,18543759.836068682,2619776.9498914541,2391426.4958643601,2869944.1121808365,13554555.361484567,12373084.980558196,14848903.970444359,2.9024790813831376,2.6500598757073259,3.1790145350142702,15.017237782700803,13.711237247893244,16.448014214187364,1.0964414129338691,1.0015928483168481,1.2003518533950284,5.6729164797225433,5.1821761821136105,6.2105423329179406,0.87965436087013604,0.80371147446696789,0.96285286585445795,4.551274387645714,4.1583508381407359,4.9817380352663507,438570.45484010724,400429.40274650691,480355.52073647419,2269134.9774216488,2071795.6573053342,2485328.1876867646,165674.51330150021,151342.70350764794,181375.59084861889,857189.14452821657,783037.2938185269,938425.49743841391,132917.55162798834,121442.42801888505,145489.01386764136,687706.75767996162,628335.21528742567,752750.68476285692]
[5,0.05,45.135904589744918,41.200218902333148,49.447607512682445,343.18623332292339,313.26164980382703,375.96982542725812,16.964735717409877,15.485869886914438,0.85909053703333504,128.98963260170387,117.7452275416795,6.5320070167558786,13.584621689481203,12.400530604662753,14.881841385598124,103.2892813626955,94.286165927131009,113.15255862165669,6820126.3990198793,6225436.3379933806,7471633.4242305523,51856133.402888633,47334468.358323783,56809800.422476262,2563405.8510702914,2339946.2354306839,2808214.9020047956,19490594.162294328,17791541.833816811,21351974.738073479,2052663.7905508832,1873745.2346957021,2248676.3081957758,15607219.152035451,14246830.215253899,17097580.278640136,2.2741683078910242,2.0763912553248418,2.4908410717672416,17.291406090591828,15.787628503218086,18.938855285954606,0.85909053703333504,0.78477420480392468,0.9405070861039162,6.5320070167558786,5.9669503869175351,7.1510494190218568,0.68923220918984007,0.62972897053581611,0.75442041485611278,5.2405065968355542,4.7880798086765521,5.7361584501224634,343631.42720719764,313746.91487522516,376371.11970460997,2612766.4046288463,2385542.5721805594,2861699.3073913744,129810.31628865216,118580.96830231999,142112.52138857005,986999.4608168687,901618.26212084689,1080538.0188269839,104144.37968345119,95153.320072258779,113994.44929898949,791851.13736341277,723488.53535968449,866745.13406184642]
[9,0.05,10.443430446749414,9.5328015336847027,11.441061268420706,427.44849292394446,390.17654875892759,468.28141591723164,3.9252572674152053,3.5830810646508446,0.19877417662316405,160.66036077423487,146.65512533633438,8.1358058219476668,3.1431751074671932,2.8692031332857533,3.443322491100854,128.64982148668363,117.43617784110302,140.93482184585267,1578023.4457156844,1440425.5766543767,1728767.4789902978,64588331.114875108,58956465.028371967,70758268.298740417,593114.30569014256,541410.78994583141,649757.59930323018,24276105.192790814,22159885.814832091,26594509.151396096,474940.11080592603,433542.3918349637,520292.98704321269,19439248.016087778,17744843.799498711,21295536.397213388,0.52619126089383517,0.48043011106839634,0.57632445219272743,21.536952116038425,19.66395314054958,23.588898282142246,0.19877417662316405,0.18157905327846194,0.21761213002547958,8.1358058219476668,7.4320112597287009,8.90684124298574,0.1594727900937859,0.14570508254725717,0.1745558708033014,6.5272042683237812,5.9636934687078336,7.1445531510311264,79508.562905172614,72593.960687476283,87083.789425001218,3254276.9889316368,2971263.058576711,3564330.2014242895,30035.179792078321,27436.961904931981,32881.632620938399,1229336.7014111392,1122991.9207558117,1345841.7117216212,24096.660863003919,22016.332429453487,26375.744839729763,986273.75582286622,901126.13519742887,1079556.4196052246]
[16,0.05,0.12320177456087265,0.11245903072511211,0.13497088512403835,441.75399709346686,403.23466532155589,483.95348368401574,4.6306495113781161E-2,4.2269821952790103E-2,2.344950868559919E-3,166.03721318798691,151.56326173571583,8.4080884619264804,3.7080225024723773E-2,3.3848161233883373E-2,4.0621081688826895E-2,132.95537078245229,121.36643788311839,145.65151570469723,18616.037115596268,16992.786811916198,20394.373505979969,66749921.704997353,60929572.830236986,73126349.410108209,6997.0049928574781,6387.0555204867551,7665.2293206478798,25088558.458632655,22901515.143670604,27484552.906023137,5602.8969369581309,5114.5255664586657,6137.9275346495742,20089825.215797316,18338714.034541082,22008238.37128903,6.207509824582751E-3,5.6676627989155426E-3,6.7989340854055624E-3,22.257733598240563,20.322050591583235,24.378352656916864,2.344950868559919E-3,2.1420989684431545E-3,2.5671833332748719E-3,8.4080884619264804,7.6807398663889259,9.2049282795482412,1.8813100574479663E-3,1.718891586810723E-3,2.0592460640822198E-3,6.7456515185108206,6.1632815903052895,7.3836613396980475,937.96727930054658,856.39530274107324,1027.3326803248774,3363188.5275254236,3070702.9133822811,3683618.3528673737,354.32681516930882,323.67548311664348,387.90658969909765,1270479.1585700957,1160575.3158797962,1390883.2653526838,284.26975163488117,259.72799248881159,311.15624182961136,1019281.5767879174,931284.30372003035,1115686.1501284412]
[19,0.05,8.8388306611497242E-3,8.0681169767175074E-3,9.6831786883672406E-3,{"$f":"F20+C21","v":441.83892373514277},403.31218667090053,484.04652312308605,3.3221540053373216E-3,3.032552084978787E-3,1.6823315824624174E-4,{"$f":"L20+I21","v":166.06913363013811},151.59239957918834,8.4097049061933902,2.6602362753218632E-3,2.428359221317605E-3,2.9142669705854896E-3,{"$f":"R20+O21","v":132.98093128265742},121.38977042577652,145.67951702254652,1335.5651753630721,1219.1087801039357,1463.1478686252983,{"$f":"X20+U21","v":66762754.292183511},60941286.462786473,73140407.857375875,501.98418397398387,458.22474854897956,549.92441615044254,{"$f":"AD20+AA21","v":25093381.70194998},22905917.930704199,27489836.776212499,401.96707729383064,366.92998583160028,440.35162872082179,{"$f":"AJ20+AG21","v":20093687.459033731},18342239.628889646,22012469.427004144,4.4534365160301255E-4,4.0661355652276516E-4,4.877740379261059E-4,{"$f":"AP20+AM21","v":22.262012619094371},20.325957479851517,24.38303936407597,1.6823315824624174E-4,1.5368001077076726E-4,1.8417672017971754E-4,{"$f":"AV20+AS21","v":8.4097049061933902},7.6822164788174057,9.2066979152522599,1.3497030443083782E-4,1.2331796124566557E-4,1.4773591788703284E-4,{"$f":"BB20+AY21","v":6.7469483613988359},6.1644664733184866,7.3850808391592375,67.29232575575115,61.440130119167847,73.703642877076561,{"$f":"BH20+BE21","v":3363835.0962239411},3071293.2520950804,3684326.5237905192,25.420370194737838,23.221360200621884,27.829474623357438,{"$f":"BN20+BK21","v":1270723.4065655107},1160798.4350018371,1391150.660883832,20.394285762063845,18.633593158471079,22.323195753424923,{"$f":"BT20+BQ21","v":1019477.5323690968},931463.34193786385,1115900.6393657047]
[25,0.05,1.2185390155094883E-5,1.1122868730857571E-5,1.3349425368887724E-5,441.84404601933221,403.31686231065561,484.05213472432609,4.5799884919484034E-6,4.1807374456822417E-6,2.3192962382058106E-7,166.07105888672336,151.5941570055034,8.4098024007692729,3.6674553639787411E-6,3.3477849822985964E-6,4.0176672021535721E-6,132.982472944302,121.39117770989841,145.68120590020459,1.8412370779869465,1.6806879435266731,2.017125151199088,66763528.279676184,60941992.961402506,73141255.781663761,0.69204551686866023,0.63171787692822057,0.75813688750252139,25093672.612110775,22906183.481371999,27490155.468724009,0.55415991708697099,0.50585707639067845,0.60707763358108358,20093920.40722378,18342452.272364456,22012724.619831342,6.1395973697401623E-7,5.6056564703278566E-7,6.724551230267049E-7,22.262270704901521,20.326193120771858,24.38332203916482,2.3192962382058106E-7,2.1186636129505793E-7,2.5390973975098977E-7,8.4098024007692729,7.6823055395449584,9.2068046494502536,1.8607278291580689E-7,1.7000862766996854E-7,2.0367171500267093E-7,6.7470265794666933,6.16453793861377,7.3851664551626888,9.2770557012901003E-2,8.4702602118239004E-2,0.10160932805925431,3363874.0935109691,3071328.8579143533,3684369.236567704,3.5045034867715603E-2,3.2013435354101859E-2,3.836627480459185E-2,1270738.1381929542,1160811.892257754,1391166.788636849,2.8115973534548845E-2,2.5688647212723272E-2,3.0775207738696169E-2,1019489.3512772213,931474.14048840594,1115913.5761168487]
[36,0.05,7.2491728669461614E-13,6.6170715241828654E-13,7.9416654650981184E-13,441.84405067214948,403.31686655776417,484.05213982161354,2.7246668251222289E-13,2.4871496168215647E-13,1.3797653703670798E-14,166.07106063552652,151.59415860185831,8.4098024893282872,2.1817945569986423E-13,1.9916204363716449E-13,2.3901380012927775E-13,132.98247434466742,121.3911789882023,145.68120743429344,1.0953646701068039E-7,9.9985287979662809E-8,1.2000017011513772E-7,66763528.982726261,60941993.603149191,73141256.551874176,4.1170266357687756E-8,3.7581333340222722E-8,4.510208769980495E-8,25093672.876358472,22906183.722584449,27490155.758207746,3.29673566768509E-8,3.0093787281737339E-8,3.6115468224428036E-8,20093920.618821826,18342452.465518754,22012724.851635266,3.6524889314344538E-14,3.3348437980979417E-14,4.0004820280998007E-14,22.262270939333273,20.326193334815837,24.383322295932206,1.3797653703670798E-14,1.2604076342000287E-14,1.5105265999928947E-14,8.4098024893282872,7.6823056204431026,9.2068047464020619,1.10695985275978E-14,1.0113930823434451E-14,1.211657116735346E-14,6.7470266505159264,6.1645380035291355,7.3851665329318239,5.5189845888374612E-9,5.0390163730501702E-9,6.0448091905190387E-9,3363874.1289340807,3071328.8902568324,3684369.2753657745,2.0848533584130275E-9,1.9045014069546073E-9,2.2824362189417452E-9,1270738.1515744,1160811.904481627,1391166.8032864633,1.6726387081599429E-9,1.5282353867443784E-9,1.8308383898623773E-9,1019489.362012904,931474.15029724885,1115913.5878679221]
[39,0.05,2.7842508587244443E-15,2.541474373918257E-15,3.0502223214628046E-15,441.84405067214959,403.31686655776429,484.05213982161365,1.0464857283477044E-15,9.5526049433675925E-16,5.2993810297989733E-17,166.07106063552658,151.59415860185834,8.409802489328289,8.3798020551865309E-16,7.6493842980418574E-16,9.1800042635385063E-16,132.98247434466745,121.39117898820233,145.68120743429347,4.207059314680206E-10,3.8402191398487241E-10,4.608947569916364E-10,66763528.982726276,60941993.603149205,73141256.551874191,1.5812610840468946E-10,1.4434179118783291E-10,1.7322738568013756E-10,25093672.876358479,22906183.722584456,27490155.758207753,1.2662050253474643E-10,1.1558374261358365E-10,1.3871171961644702E-10,20093920.61882183,18342452.465518758,22012724.851635274,1.402842176684353E-16,1.280841535853395E-16,1.5364988153111592E-16,22.26227093933328,20.326193334815844,24.383322295932214,5.2993810297989733E-17,4.8409537229626365E-17,5.8016066941000526E-17,8.409802489328289,7.6823056204431044,9.2068047464020637,4.2515939089727765E-17,3.8845425674184205E-17,4.6537135058984188E-17,6.7470266505159282,6.1645380035291373,7.3851665329318257,2.1197228791194441E-11,1.935377445303191E-11,2.3216807611622156E-11,3363874.1289340816,3071328.8902568333,3684369.2753657755,8.0074718316399664E-12,7.3147789066162682E-12,8.7663449599173745E-12,1270738.1515744003,1160811.9044816273,1391166.8032864637,6.4242443172581232E-12,5.869622322399668E-12,7.0318551546797601E-12,1019489.3620129043,931474.15029724909,1115913.5878679224]
[44,0.05,9.8845193879601856E-20,9.022625473664341E-20,1.0828759046482149E-19,441.84405067214959,403.31686655776429,484.05213982161365,3.7151855188132891E-20,3.3913218872634015E-20,1.8813618883908394E-21,166.07106063552658,151.59415860185834,8.409802489328289,2.9749587980627269E-20,2.7156492441414773E-20,3.2590429070056731E-20,132.98247434466745,121.39117898820233,145.68120743429347,1.493570855224817E-14,1.3633369429664332E-14,1.6362473758489396E-14,66763528.982726276,60941993.603149205,73141256.551874191,5.6137203994072167E-15,5.1243559071493851E-15,6.1498390021703101E-15,25093672.876358479,22906183.722584456,27490155.758207753,4.4952228650523022E-15,4.103400888669849E-15,4.9244796947434995E-15,20093920.61882183,18342452.465518758,22012724.851635274,4.9803057976023804E-21,4.5471847317119171E-21,5.4548074509632812E-21,22.26227093933328,20.326193334815844,24.383322295932214,1.8813618883908394E-21,1.7186131336155569E-21,2.059659734662834E-21,8.409802489328289,7.6823056204431044,9.2068047464020637,1.5093813221351702E-21,1.3790724424377068E-21,1.652139972622261E-21,6.7470266505159282,6.1645380035291373,7.3851665329318257,7.5253427075741044E-16,6.8708880240354677E-16,8.2423242950441721E-16,3363874.1289340816,3071328.8902568333,3684369.2753657755,2.8427758339509503E-16,2.5968591764829375E-16,3.1121874829033202E-16,1270738.1515744003,1160811.9044816273,1391166.8032864637,2.2807056809537144E-16,2.0838063303083084E-16,2.4964168868606567E-16,1019489.3620129043,931474.15029724909,1115913.5878679224]
[50,0.05,9.0366054880656149E-26,8.2486465625620559E-26,9.8998463746829256E-26,441.84405067214959,403.31686655776429,484.05213982161365,3.3964894529301206E-26,3.1004074933142237E-26,1.7199748918878465E-27,166.07106063552658,151.59415860185834,8.409802489328289,2.7197608650642271E-26,2.4826954048126308E-26,2.9794756693138874E-26,132.98247434466745,121.39117898820233,145.68120743429347,1.365449351394787E-20,1.2463871653587259E-20,1.495886793893053E-20,66763528.982726276,60941993.603149205,73141256.551874191,5.1321642033035453E-21,4.6847783787799979E-21,5.6222934769518028E-21,25093672.876358479,22906183.722584456,27490155.758207753,4.1096136309761953E-21,3.7514029296612499E-21,4.5020479487946168E-21,20093920.61882183,18342452.465518758,22012724.851635274,4.5530851765718583E-27,4.1571181044863949E-27,4.9868831263315765E-27,22.26227093933328,20.326193334815844,24.383322295932214,1.7199748918878465E-27,1.57118705174566E-27,1.8829779912691189E-27,8.409802489328289,7.6823056204431044,9.2068047464020637,1.3799035647402537E-27,1.2607728421224099E-27,1.5104160918371027E-27,6.7470266505159282,6.1645380035291373,7.3851665329318257,6.8798037154613967E-22,6.281489467410136E-22,7.5352811842056868E-22,3363874.1289340816,3071328.8902568333,3684369.2753657755,2.59891682075225E-22,2.3740953874320813E-22,2.8452177980599786E-22,1270738.1515744003,1160811.9044816273,1391166.8032864637,2.0850621729036732E-22,1.9050532435058411E-22,2.282269238885077E-22,1019489.3620129043,931474.15029724909,1115913.5878679224]

{"sheet":"Perry","index":295,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Perry"]
[null,"Number of households",{"$f":"'WTP Values '!C51","v":17883},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA51","v":0.648965010697375}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU51","v":0.12622638209874998}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV51","v":225.881221418}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW51","v":812.63874691199999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!X3:X52), \"NULL\")))))","v":77429515.236223042},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!Y3:Y52), \"NULL\")))))","v":70677396.613016099},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!Z3:Z52), \"NULL\")))))","v":84826734.403602228},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AD3:AD52), \"NULL\")))))","v":29096411.977816805},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AE3:AE52), \"NULL\")))))","v":26559390.487441637},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AF3:AF52), \"NULL\")))))","v":31875821.677781891},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":23297764.289878316},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AK3:AK52), \"NULL\")))))","v":21266434.289008867},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!AL3:AL52), \"NULL\")))))","v":25523168.500944607}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BH3:BH52), \"NULL\")))))","v":3895307.7924333569},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BI3:BI52), \"NULL\")))))","v":3555998.6539657167},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":4267034.6833255114},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BN3:BN52), \"NULL\")))))","v":1466881.9038924959},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BO3:BO52), \"NULL\")))))","v":1339390.8711943433},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BP3:BP52), \"NULL\")))))","v":1606553.4889713482},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BT3:BT52), \"NULL\")))))","v":1175486.8231678493},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BU3:BU52), \"NULL\")))))","v":1073407.9245286076},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!BV3:BV52), \"NULL\")))))","v":1287318.3871163691}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!F3:F52), \"NULL\")))))","v":334.14459256684125},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!G3:G52), \"NULL\")))))","v":305.00604095081644},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!H3:H52), \"NULL\")))))","v":366.06705491560757},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!L3:L52), \"NULL\")))))","v":125.56463379401637},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!M3:M52), \"NULL\")))))","v":114.61619882514876},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!N3:N52), \"NULL\")))))","v":6.3302818650545865},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!R3:R52), \"NULL\")))))","v":100.54075545494055},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!S3:S52), \"NULL\")))))","v":91.774615909335026},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Perry NPV 1%'!A3:A52,'Perry NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Perry NPV 2%'!A3:A52,'Perry NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Perry NPV 3%'!A3:A52,'Perry NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Perry NPV 4%'!A3:A52,'Perry NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Perry NPV 5%'!A3:A52,'Perry NPV 5%'!T3:T52), \"NULL\")))))","v":110.14441603753197}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Perry NPV 1%","index":296,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU51","v":63.510972284041017},{"$f":"'WTP Values '!CV51","v":57.972598223080404},{"$f":"'WTP Values '!CW51","v":69.578485170891881},{"$f":"C3","v":63.510972284041017},{"$f":"D3","v":57.972598223080404},{"$f":"E3","v":69.578485170891881},{"$f":"'WTP Values '!CC51","v":23.866111121197616},{"$f":"'WTP Values '!CD51","v":21.785138496383155},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"I3","v":23.866111121197616},{"$f":"J3","v":21.785138496383155},{"$f":"K3","v":1.2031987499580021},{"$f":"'WTP Values '!CI51","v":19.109814359297022},{"$f":"'WTP Values '!CJ51","v":17.443631341214452},{"$f":"'WTP Values '!CK51","v":20.935185275524827},{"$f":"O3","v":19.109814359297022},{"$f":"P3","v":17.443631341214452},{"$f":"Q3","v":20.935185275524827},{"$f":"'WTP Values '!BH51","v":14717053.352137629},{"$f":"'WTP Values '!BI51","v":13433675.951226166},{"$f":"'WTP Values '!BJ51","v":16123045.225025471},{"$f":"U3","v":14717053.352137629},{"$f":"V3","v":13433675.951226166},{"$f":"W3","v":16123045.225025471},{"$f":"'WTP Values '!AV51","v":5530364.5661077285},{"$f":"'WTP Values '!AW51","v":5048152.0594755812},{"$f":"'WTP Values '!AX51","v":6058647.8792221425},{"$f":"AA3","v":5530364.5661077285},{"$f":"AB3","v":5048152.0594755812},{"$f":"AC3","v":6058647.8792221425},{"$f":"'WTP Values '!BB51","v":4428213.6985311089},{"$f":"'WTP Values '!BC51","v":4042118.1391389472},{"$f":"'WTP Values '!BD51","v":4851197.0066974573},{"$f":"AG3","v":4428213.6985311089},{"$f":"AH3","v":4042118.1391389472},{"$f":"AI3","v":4851197.0066974573},{"$f":"'WTP Values '!CX51","v":3.1950966564660579},{"$f":"'WTP Values '!CY51","v":2.9167809105493303},{"$f":"'WTP Values '!CZ51","v":3.5000028178007705},{"$f":"AM3","v":3.1950966564660579},{"$f":"AN3","v":2.9167809105493303},{"$f":"AO3","v":3.5000028178007705},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"'WTP Values '!CG51","v":1.0986251978770745},{"$f":"'WTP Values '!CH51","v":1.3177633076947808},{"$f":"AS3","v":1.2031987499580021},{"$f":"AT3","v":1.0986251978770745},{"$f":"AU3","v":1.3177633076947808},{"$f":"'WTP Values '!CL51","v":0.9641841463001054},{"$f":"'WTP Values '!CM51","v":0.8804547043362303},{"$f":"'WTP Values '!CN51","v":1.0559131379739766},{"$f":"AY3","v":0.9641841463001054},{"$f":"AZ3","v":0.8804547043362303},{"$f":"BA3","v":1.0559131379739766},{"$f":"'WTP Values '!BK51","v":740382.42948239786},{"$f":"'WTP Values '!BL51","v":675889.83026540093},{"$f":"'WTP Values '!BM51","v":811036.68153336225},{"$f":"BE3","v":740382.42948239786},{"$f":"BF3","v":675889.83026540093},{"$f":"BG3","v":811036.68153336225},{"$f":"'WTP Values '!AY51","v":278810.72450227244},{"$f":"'WTP Values '!AZ51","v":254578.46210964839},{"$f":"'WTP Values '!BA51","v":305358.14848022169},{"$f":"BK3","v":278810.72450227244},{"$f":"BL3","v":254578.46210964839},{"$f":"BM3","v":305358.14848022169},{"$f":"'WTP Values '!BE51","v":223425.16595277446},{"$f":"'WTP Values '!BF51","v":204022.99621403942},{"$f":"'WTP Values '!BG51","v":244681.02798500119},{"$f":"BQ3","v":223425.16595277446},{"$f":"BR3","v":204022.99621403942},{"$f":"BS3","v":244681.02798500119}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":62.259555224037854},{"$f":"D3/(1+B4)^A4","v":56.8303090119404},{"$f":"E3/(1+B4)^A4","v":68.207514136743342},{"$f":"F3+C4","v":125.77052750807887},{"$f":"G3+D4","v":114.8029072350208},{"$f":"H3+E4","v":137.78599930763522},{"$f":"I3/(1+B4)^A4","v":23.395854446816603},{"$f":"J3/(1+B4)^A4","v":21.355885203787036},{"$f":"K3/(1+B4)^A4","v":1.179490981235175},{"$f":"L3+I4","v":47.261965568014219},{"$f":"M3+J4","v":43.141023700170194},{"$f":"N3+K4","v":2.3826897311931772},{"$f":"O3/(1+B4)^A4","v":18.733275521318522},{"$f":"P3/(1+B4)^A4","v":17.099922891103276},{"$f":"Q3/(1+B4)^A4","v":20.522679419198926},{"$f":"R3+O4","v":37.843089880615544},{"$f":"S3+P4","v":34.543554232317732},{"$f":"T3+Q4","v":41.457864694723753},{"$f":"U3/(1+B4)^A4","v":14427069.260011399},{"$f":"V3/(1+B4)^A4","v":13168979.463999771},{"$f":"W3/(1+B4)^A4","v":15805357.538501589},{"$f":"X3+U4","v":29144122.61214903},{"$f":"Y3+V4","v":26602655.415225938},{"$f":"Z3+W4","v":31928402.763527058},{"$f":"AA3/(1+B4)^A4","v":5421394.5359354261},{"$f":"AB3/(1+B4)^A4","v":4948683.5207093237},{"$f":"AC3/(1+B4)^A4","v":5939268.5807490861},{"$f":"AD3+AA4","v":10951759.102043156},{"$f":"AE3+AB4","v":9996835.5801849049},{"$f":"AF3+AC4","v":11997916.459971229},{"$f":"AG3/(1+B4)^A4","v":4340960.3945996556},{"$f":"AH3/(1+B4)^A4","v":3962472.4430339644},{"$f":"AI3/(1+B4)^A4","v":4755609.2605601968},{"$f":"AJ3+AG4","v":8769174.0931307636},{"$f":"AK3+AH4","v":8004590.5821729116},{"$f":"AL3+AI4","v":9606806.2672576532},{"$f":"AM3/(1+B4)^A4","v":3.1321406298069383},{"$f":"AN3/(1+B4)^A4","v":2.8593088035970298},{"$f":"AO3/(1+B4)^A4","v":3.4310389352031865},{"$f":"AP3+AM4","v":6.3272372862729966},{"$f":"AQ3+AN4","v":5.7760897141463605},{"$f":"AR3+AO4","v":6.9310417530039565},{"$f":"AS3/(1+B4)^A4","v":1.179490981235175},{"$f":"AT3/(1+B4)^A4","v":1.0769779412577929},{"$f":"AU3/(1+B4)^A4","v":1.2917981645865904},{"$f":"AV3+AS4","v":2.3826897311931772},{"$f":"AW3+AT4","v":2.1756031391348674},{"$f":"AX3+AU4","v":2.6095614722813711},{"$f":"AY3/(1+B4)^A4","v":0.94518590951877801},{"$f":"AZ3/(1+B4)^A4","v":0.86310626834254511},{"$f":"BA3/(1+B4)^A4","v":1.0351074776727542},{"$f":"BB3+AY4","v":1.9093700558188833},{"$f":"BC3+AZ4","v":1.7435609726787753},{"$f":"BD3+BA4","v":2.0910206156467308},{"$f":"BE3/(1+B4)^A4","v":725793.97067189275},{"$f":"BF3/(1+B4)^A4","v":662572.13044348685},{"$f":"BG3/(1+B4)^A4","v":795056.05483125406},{"$f":"BH3+BE4","v":1466176.4001542907},{"$f":"BI3+BF4","v":1338461.9607088878},{"$f":"BJ3+BG4","v":1606092.7363646163},{"$f":"BK3/(1+B4)^A4","v":273317.0517618591},{"$f":"BL3/(1+B4)^A4","v":249562.26067017781},{"$f":"BM3/(1+B4)^A4","v":299341.38660937326},{"$f":"BN3+BK4","v":552127.77626413153},{"$f":"BO3+BL4","v":504140.7227798262},{"$f":"BP3+BM4","v":604699.53508959501},{"$f":"BQ3/(1+B4)^A4","v":219022.8075215905},{"$f":"BR3/(1+B4)^A4","v":200002.93717678601},{"$f":"BS3/(1+B4)^A4","v":239859.84509852092},{"$f":"BT3+BQ4","v":442447.97347436496},{"$f":"BU3+BR4","v":404025.9333908254},{"$f":"BV3+BS4","v":484540.87308352208}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":60.428510914808257},{"$f":"D4/(1+B5)^A5","v":55.158938030672985},{"$f":"E4/(1+B5)^A5","v":66.201541235758626},{"$f":"F4+C5","v":186.19903842288713},169.9618452656938,203.98754054339383,{"$f":"I4/(1+B5)^A5","v":22.707785828429365},{"$f":"J4/(1+B5)^A5","v":20.727811779069455},{"$f":"K4/(1+B5)^A5","v":1.1448023259563711},{"$f":"L4+I5","v":69.969751396443584},63.86883547923965,3.5274920571495483,{"$f":"O4/(1+B5)^A5","v":18.182332659405866},{"$f":"P4/(1+B5)^A5","v":16.597016688427242},{"$f":"Q4/(1+B5)^A5","v":19.919110453351912},{"$f":"R4+O5","v":56.02542254002141},51.140570920744977,61.376975148075665,{"$f":"U4/(1+B5)^A5","v":14002771.287236838},{"$f":"V4/(1+B5)^A5","v":12781681.726019651},{"$f":"W4/(1+B5)^A5","v":15340524.311343569},{"$f":"X4+U5","v":43146893.89938587},39384337.141245589,47268927.074870631,{"$f":"AA4/(1+B5)^A5","v":5261952.1246076887},{"$f":"AB4/(1+B5)^A5","v":4803143.4704123596},{"$f":"AC4/(1+B5)^A5","v":5764595.5703712665},{"$f":"AD4+AA5","v":16213711.226650845},14799979.050597265,17762512.030342497,{"$f":"AG4/(1+B5)^A5","v":4213293.391542526},{"$f":"AH4/(1+B5)^A5","v":3845936.7146435506},{"$f":"AI4/(1+B5)^A5","v":4615747.4956931975},{"$f":"AJ4+AG5","v":12982467.48467329},11850527.296816463,14222553.762950851,{"$f":"AM4/(1+B5)^A5","v":3.040024837214502},{"$f":"AN4/(1+B5)^A5","v":2.7752169546540575},{"$f":"AO4/(1+B5)^A5","v":3.3301325876643686},{"$f":"AP4+AM5","v":9.3672621234874995},8.551306668800418,10.261174340668326,{"$f":"AS4/(1+B5)^A5","v":1.1448023259563711},{"$f":"AT4/(1+B5)^A5","v":1.0453041793202114},{"$f":"AU4/(1+B5)^A5","v":1.2538065716587585},{"$f":"AV4+AS5","v":3.5274920571495483},3.2209073184550787,3.8633680439401297,{"$f":"AY4/(1+B5)^A5","v":0.91738813173895595},{"$f":"AZ4/(1+B5)^A5","v":0.83772244066786816},{"$f":"BA4/(1+B5)^A5","v":1.0046651198754095},{"$f":"BB4+AY5","v":2.8267581875578394},2.5812834133466436,3.0956857355221405,{"$f":"BE4/(1+B5)^A5","v":704448.47735942493},{"$f":"BF4/(1+B5)^A5","v":643085.98209987849},{"$f":"BG4/(1+B5)^A5","v":771673.5738694364},{"$f":"BH4+BE5","v":2170624.8775137155},1981547.9428087664,2377766.3102340526,{"$f":"BK4/(1+B5)^A5","v":265278.83770069049},{"$f":"BL4/(1+B5)^A5","v":242222.67150102527},{"$f":"BM4/(1+B5)^A5","v":290537.80071005784},{"$f":"BN4+BK5","v":817406.61396482203},746363.39428085147,895237.33579965285,{"$f":"BQ4/(1+B5)^A5","v":212581.37915190854},{"$f":"BR4/(1+B5)^A5","v":194120.88038038014},{"$f":"BS4/(1+B5)^A5","v":232805.60253607531},{"$f":"BT4+BQ5","v":655029.35262627352},598146.81377120549,717346.47561959736]
[4,0.01,58.07061123549606,53.006655270022442,63.618379902032693,244.26964965838317,222.96850053571623,267.60592044542653,21.821735847846064,19.919019703825143,1.1001325335622829,91.791487244289641,83.787855183064792,4.6276245907118314,17.472864302537008,15.949406814631862,19.141873625253385,73.498286842558414,67.089977735376834,80.518848773329054,13456387.975322945,12282944.908140082,14741942.337261962,56603281.874708816,51667282.049385667,62010869.412132591,5056632.5653575836,4615726.4667972587,5539663.0370194968,21270343.79200843,19415705.517394524,23302175.067361996,4048892.1348117096,3695869.5888972697,4435642.6184569458,17031359.619484998,15546396.885713732,18658196.381407797,2.9214041153027095,2.6669289450980083,3.2001919612671572,12.28866623879021,11.218235613898425,13.461366301935483,1.1001325335622829,1.0045167703324642,1.2048834711474525,4.6276245907118314,4.2254240887875429,5.0682515150875824,0.88159196286294916,0.8050347996139936,0.96546343298774095,3.7083501504207885,3.3863182129606373,4.0611491685098819,676961.14044325554,617992.98861041141,741563.13684533699,2847586.0179569712,2599540.9314191779,3119329.4470793894,254927.74883761065,232771.2263006033,279201.1158116312,1072334.3628024326,979134.62058145483,1174438.4516112842,204286.52696803323,186546.35049924528,223721.60812264725,859315.87959430669,784693.16427045083,941068.08374224463]
[5,0.01,55.252194048925453,50.434013704225798,60.530705577914908,299.52184370730862,273.40251423994204,328.13662602334142,20.762632903243695,18.952263778952368,1.0467383575043923,112.55412014753334,102.74011896201716,5.6743629482162241,16.62483084807279,15.17531332180347,18.212835950933204,90.123117690631204,82.265291057180306,98.731684724262266,12803291.437643833,11686800.622859318,14026452.302581996,69406573.312352657,63354082.672244981,76037321.714714587,4811212.3807726316,4391705.3565359237,5270799.3006274458,26081556.172781061,23807410.873930447,28572974.367989443,3852381.9390941807,3516493.099705013,4220361.7539479379,20883741.55857918,19062889.985418744,22878558.135355733,2.7796157753436783,2.5374913825460177,3.0448728449006461,15.068282014133889,13.755726996444443,16.50623914683613,1.0467383575043923,0.95576323959688869,1.1464052803613172,5.6743629482162241,5.1811873283844321,6.2146567954488994,0.83880450313397936,0.76596298916208971,0.91860532912685322,4.5471546535547676,4.1522812021227269,4.9797544976367352,644105.29697489098,587999.12384435476,705571.8799023662,3491691.3149318621,3187540.0552635328,3824901.3269817554,242555.00583781779,221473.83488716968,265650.28163628519,1314889.3686402505,1200608.4554686246,1440088.7332475693,194371.62085043438,177492.45164829399,212863.43370490219,1053687.500444741,962185.61591874482,1153931.5174471468]
[9,0.01,40.992869022919145,37.418150603155006,44.909117698079974,485.94611244533786,443.56994896676082,532.37091423219488,15.404273184517507,14.061118841551568,0.77659917635936038,182.60850844270058,166.68621154239224,9.2061219347464114,12.334343010519552,11.258912738046245,13.512520389894593,146.2163097727595,133.46772269967008,160.18290276624418,9499055.3406956159,8670705.217708163,10406546.418533558,112605658.61182672,102786059.94493872,123363426.28862968,3569548.7276363666,3258306.8521824745,3910526.796191847,42314879.849206805,38625292.293808989,46356972.310483776,2858170.4486831734,2608966.8209114317,3131183.106606239,33881912.911906481,30927751.931974918,37118315.801684864,2.0622606463701016,1.8826230103982251,2.2590609453794688,24.446874977017572,22.317377507577262,26.77982562212155,0.77659917635936038,0.70910265143539786,0.85054435057223454,9.2061219347464114,8.4059907248027699,10.082698051503428,0.62232828441814081,0.5682854958360849,0.68153434608059638,7.3773321479082119,6.7366869907597247,8.0791848404334274,477876.48129375314,436250.02561887627,523479.9478457098,5664941.8264411055,5171484.9205881637,6205543.8338918211,179957.11765506669,164316.51379299269,197092.03206256399,2133284.7350219591,1947874.6667775786,2336408.9671597853,144208.76007636689,131685.7176120923,157928.25982452711,1709509.1905007293,1561055.9607914432,1872145.7106131851]
[16,0.01,16.575372636657214,15.129943436627693,18.158898812693174,670.35149452211431,611.89455085601389,734.39344169215826,6.2286825566536441,5.6855811764902446,0.31401609705045269,251.90424084478721,229.93979818336533,12.699633641794517,4.9873633268606765,4.5525155609963139,5.4637566499116454,201.70203911386002,184.11565622361289,220.96863318012637,3840921.2558464273,3505979.7821364198,4207863.1932647517,155336918.24847364,141791007.55308521,170177011.53284529,1443338.8468662275,1317488.9078708391,1581212.547388989,58372404.30775179,53282703.066013105,63948377.966185726,1155694.6702002687,1054929.7544678764,1266086.7127057335,46739320.216949992,42664123.035125017,51203863.627167448,0.83387036580402352,0.76123429941556764,0.91344611565607714,33.723902213709813,30.78630939289895,36.942154014762544,0.31401609705045269,0.28672403189471574,0.34391565876631247,12.699633641794517,11.595871025605584,13.908850250141302,0.25163701547200745,0.22978493777110709,0.27557685080911026,10.176860158527555,9.2931048869980373,11.145049818490254,193228.25995199024,176396.69800474984,211667.91713234995,7814657.0627474599,7133944.6013261611,8560405.1083746515,72765.248074824398,66441.005750353987,79693.711443482505,2942817.2666450618,2687048.3384368978,3223022.4768525315,58310.481620587496,53246.818102086785,63857.929899631781,2358228.6418236541,2153440.8230643282,2582581.9837459521]
[19,0.01,9.6852116654580485,8.8406280740907235,10.610487164772231,{"$f":"F20+C21","v":705.73336858610094},644.19100445646598,773.15551872145397,3.6395024281217605,3.3221610362877052,0.18348380051309651,{"$f":"L20+I21","v":265.20001805806589},242.0762684502395,13.369933986978452,2.9141830191113076,2.6600956602947852,3.1925460020077261,{"$f":"R20+O21","v":212.34809003594157},193.83347891058418,232.63159569331364,2244301.6014590068,2048590.8238172627,2458710.677546388,{"$f":"X20+U21","v":163535768.14120549},149274889.68603319,179159137.53665638,843362.17008854717,769826.36947796529,923923.6151875105,{"$f":"AD20+AA21","v":61453362.692876779},56095021.53636191,67323642.248111114,675287.83496409387,616409.54856213683,739791.38015035086,{"$f":"AJ20+AG21","v":49206271.891207673},44915981.411834322,53906458.712358557,0.4872415945873807,0.44479937063624947,0.53373876829497058,{"$f":"AP20+AM21","v":35.503886103985622},32.411243969364705,38.892000702185129,0.18348380051309651,0.16753668224221024,0.20095451385815277,{"$f":"AV20+AS21","v":13.369933986978452},12.207913590801464,14.642974350627085,0.14703486981165328,0.13426640888455477,0.1610232354163745,{"$f":"BB20+AY21","v":10.714005801430192},9.7836049745820688,11.733297554695859,112905.85366656323,103070.94716444501,123680.39169627259,{"$f":"BH20+BE21","v":8227123.0814060522},7510481.8829257507,9012232.5122907721,42517.706536241436,38822.367259181476,46566.100241335196,{"$f":"BN20+BK21","v":3098142.3323346493},2828873.644550663,3393137.0754075623,34071.59339279175,31112.827152394995,37313.041531755604,{"$f":"BT20+BQ21","v":2482698.4901061179},2267101.7496506507,2718893.44311543]
[25,0.01,2.5276891007415085,2.3072659636635491,2.7691715665445935,735.17119355128909,671.06175037475907,805.40568265601473,0.94985333696891894,0.86703218601628818,4.7886408551469584E-2,276.26214443590578,252.173847983911,13.927625877462974,0.760556290292006,0.69424345483717587,0.83320468479499743,221.20563622040748,201.91873642929127,242.33521536076984,585727.69421414111,534650.23544191872,641685.11708172876,170357235.75543106,155501501.98733193,186632293.21623611,220104.36518526083,200912.66879925545,241129.64514304322,64016729.277199529,58434878.908720836,70131872.218148395,176239.58662563146,160873.27270816226,193074.00530003,51258783.057039142,46789534.311267495,56155025.900341757,0.12716245246955976,0.11608569435645444,0.13929748918900775,36.984838020439589,33.76319439334096,40.514278973525251,4.7886408551469584E-2,4.3724459547782153E-2,5.2445992092836548E-2,13.927625877462974,12.717134834223954,15.253767796269454,3.8373806447345775E-2,3.5041437405399362E-2,4.2024551572756412E-2,11.160912581664197,10.191702513383868,12.222721429284082,29466.665838674813,26899.908721648993,32278.652120848987,8570296.0416455586,7823762.0265538357,9388154.2627018504,11096.457889864894,10132.032006692963,12153.025469112741,3227373.2512002639,2946872.7231031698,3534672.9298179275,8892.1541664400011,8119.9623511422715,9738.12154583132,2586257.7758736354,2361667.9802629212,2832304.9846977456]
[36,0.01,8.4944486614187312E-2,7.7537036777305404E-2,9.3059647643268614E-2,742.63363212693423,677.87343877681201,813.58104437858594,3.1920382947383932E-2,2.9137129205298515E-2,1.6092510700815776E-3,279.06637466379368,254.73356722681785,14.068999823459249,2.5558943780345889E-2,2.3330461740371431E-2,2.8000336027751337E-2,223.45100911771505,203.96833546294866,244.79506644743969,19683.72544951682,17967.237250200313,21564.207727319819,172086466.19711992,157079937.61862424,188526725.47442937,7396.7373189680802,6751.7890156793783,8103.3042822110938,64666538.347842187,59028028.774162591,70843753.740729332,5922.6355023721762,5406.2414385258944,6488.3660945267166,51779091.14769993,47264476.785678402,56725033.859264642,4.2733693943843845E-3,3.9011283893528536E-3,4.6811744776422233E-3,37.36025681320335,34.1059115271024,40.925523756955954,1.6092510700815776E-3,1.4693863132454041E-3,1.7624785706402083E-3,14.068999823459249,12.846221553604472,15.408602896209853,1.2895744524695494E-3,1.1775882206999416E-3,1.4122599007496727E-3,11.274202690579495,10.295154545583319,12.346789549326509,990.24472636439668,903.98733596574777,1084.7431878386938,8657289.8035705015,7903178.0102944328,9483449.7872526348,372.90302767615333,340.49292569824729,408.40960582537059,3260133.0694018216,2976785.2888828139,3570552.0282580405,298.82609785391361,272.87613537676356,327.25533177894982,2612509.8787342133,2385640.358932503,2861054.6176556186]
[39,0.01,2.7321125402500604E-2,2.4938629798926238E-2,2.9931245740787347E-2,742.760009939268,677.98879601155841,813.71949567959996,1.0266714417409419E-2,9.371522421490119E-3,5.1759157118107582E-4,279.11386483445148,254.77691655757991,14.071394018042547,8.2206525227461191E-3,7.5038945588314409E-3,9.005889874888956E-3,223.48903493350684,204.00304581123618,244.83672449203848,6330.9762979345869,5778.8935058113111,6935.8053360143203,172115751.04255301,157106668.72534898,188558808.04395112,2379.0500821878031,2171.6120932773183,2606.3067927463694,64677542.987672709,59038073.879609115,70855809.589303851,1904.9272498232585,1738.8368119643428,2086.8860451302116,51787902.663878016,47272520.026542902,56734687.052136011,1.3744654393577072E-3,1.2547396798200572E-3,1.5056298534775958E-3,37.3666146016471,34.111715506749945,40.932488265345107,5.1759157118107582E-4,4.7260616114184285E-4,5.6687490815488341E-4,14.071394018042547,12.848407661675081,15.411225057987748,4.1477236176381947E-4,3.7875366292315871E-4,4.5423230379334036E-4,11.276121280056463,10.296906525365573,12.348890666465683,318.49742610190737,290.75402480645079,348.89144482155706,8658763.0594247784,7904522.9350382322,9485063.6350311898,119.93868923343085,109.51446400421732,131.35884977468524,3260687.8631351027,2977291.8638564236,3571159.647593651,96.112951157010187,87.76653331062829,105.25678963461202,2612954.463074178,2386046.3357110033,2861541.4981413716]
[44,0.01,3.3807269084544789E-3,3.0859159562108677E-3,3.7037042357772648E-3,742.80721652395812,678.0318860205648,813.77121213952364,1.2704073196478502E-3,1.1596359065288114E-3,6.4046986590125571E-5,279.13160409359602,254.79310906650292,14.072288334436179,1.0172268081664866E-3,9.2853489303646006E-4,1.1143923899938684E-3,223.50323892121989,204.01601135452108,244.85228524573463,783.39752158437875,715.08257761596485,858.23930697670539,172126689.96854442,157116653.73957071,188570792.01888505,294.38460205877931,268.71614292271568,322.50543768299104,64681653.6100403,59041826.081931867,70860312.875333548,235.71645447431848,215.16435772740954,258.23210807429331,51791194.076959386,47275524.461609803,56738292.861244418,1.7007689936345062E-4,1.5526198632670441E-4,1.8630723606130083E-4,37.368989460596396,34.113883498517744,40.935089755662325,6.4046986590125571E-5,5.8480474084986474E-5,7.0145326281159358E-5,14.072288334436179,12.849224250393238,15.41220452819501,5.1324096780062336E-5,4.6867128679949051E-5,5.6206885679125956E-5,11.276837941113955,10.297560951806727,12.34967550806361,39.410998003678834,35.978018508514388,43.171965951660376,8659313.3726163991,7905025.312019188,9485666.4642812666,14.841261041871544,13.551363271812384,16.254396242998915,3260895.0982254408,2977481.08753384,3571386.6149156536,11.893054749411446,10.860265690147973,13.024516954294141,2613120.5310564358,2386197.9824029552,2861723.3652306995]
[50,0.01,1.9834376931231342E-4,1.8104751407314594E-4,2.1729251679718608E-4,742.8126560689393,678.03685121861429,813.77717135076227,7.453349033036824E-5,6.8034645494620868E-5,3.7575708057377815E-6,279.13364816220809,254.7949749053731,14.07239138519239,5.967965021744708E-5,5.4476186811271122E-5,6.5380254930259358E-5,223.50487562573014,204.01750535491033,244.85407828838379,45.961126559022766,41.953159085172857,50.352017103791297,172127950.44481835,157117804.29800132,188572172.91460398,17.271241712492177,15.76529962508074,18.921062205229926,64682127.27098009,59042258.442659646,70860831.782326743,13.82924185696621,12.623471486736335,15.150212087475293,51791573.341623947,47275870.658221908,56738708.353298485,9.9782366946992985E-6,9.1090609897957337E-6,1.0930453849480145E-5,37.369263112083011,34.114133313004785,40.93538952154649,3.7575708057377815E-6,3.4309892444077792E-6,4.1153541208708854E-6,14.07239138519239,12.849318344704288,15.412317391099307,3.0111319510753684E-6,2.7496462183856071E-6,3.297600151915448E-6,11.276920520908364,10.297636360398279,12.34976594420092,2.3122027031705072,2.1107933283582483,2.5328548230444783,8659376.7843920905,7905083.2001761757,9485735.9274047539,0.87072151525498775,0.79504454025257865,0.95362870354002161,3260918.9776186012,2977502.8914985107,3571412.7680247035,0.69775328546557158,0.6371606139881576,0.76413500887234309,2613139.6668245778,2386215.4564271304,2861744.3215065976]

{"sheet":"Perry NPV 2%","index":297,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU51","v":63.510972284041017},{"$f":"'WTP Values '!CV51","v":57.972598223080404},{"$f":"'WTP Values '!CW51","v":69.578485170891881},{"$f":"C3","v":63.510972284041017},{"$f":"D3","v":57.972598223080404},{"$f":"E3","v":69.578485170891881},{"$f":"'WTP Values '!CC51","v":23.866111121197616},{"$f":"'WTP Values '!CD51","v":21.785138496383155},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"I3","v":23.866111121197616},{"$f":"J3","v":21.785138496383155},{"$f":"K3","v":1.2031987499580021},{"$f":"'WTP Values '!CI51","v":19.109814359297022},{"$f":"'WTP Values '!CJ51","v":17.443631341214452},{"$f":"'WTP Values '!CK51","v":20.935185275524827},{"$f":"O3","v":19.109814359297022},{"$f":"P3","v":17.443631341214452},{"$f":"Q3","v":20.935185275524827},{"$f":"'WTP Values '!BH51","v":14717053.352137629},{"$f":"'WTP Values '!BI51","v":13433675.951226166},{"$f":"'WTP Values '!BJ51","v":16123045.225025471},{"$f":"U3","v":14717053.352137629},{"$f":"V3","v":13433675.951226166},{"$f":"W3","v":16123045.225025471},{"$f":"'WTP Values '!AV51","v":5530364.5661077285},{"$f":"'WTP Values '!AW51","v":5048152.0594755812},{"$f":"'WTP Values '!AX51","v":6058647.8792221425},{"$f":"AA3","v":5530364.5661077285},{"$f":"AB3","v":5048152.0594755812},{"$f":"AC3","v":6058647.8792221425},{"$f":"'WTP Values '!BB51","v":4428213.6985311089},{"$f":"'WTP Values '!BC51","v":4042118.1391389472},{"$f":"'WTP Values '!BD51","v":4851197.0066974573},{"$f":"AG3","v":4428213.6985311089},{"$f":"AH3","v":4042118.1391389472},{"$f":"AI3","v":4851197.0066974573},{"$f":"'WTP Values '!CX51","v":3.1950966564660579},{"$f":"'WTP Values '!CY51","v":2.9167809105493303},{"$f":"'WTP Values '!CZ51","v":3.5000028178007705},{"$f":"AM3","v":3.1950966564660579},{"$f":"AN3","v":2.9167809105493303},{"$f":"AO3","v":3.5000028178007705},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"'WTP Values '!CG51","v":1.0986251978770745},{"$f":"'WTP Values '!CH51","v":1.3177633076947808},{"$f":"AS3","v":1.2031987499580021},{"$f":"AT3","v":1.0986251978770745},{"$f":"AU3","v":1.3177633076947808},{"$f":"'WTP Values '!CL51","v":0.9641841463001054},{"$f":"'WTP Values '!CM51","v":0.8804547043362303},{"$f":"'WTP Values '!CN51","v":1.0559131379739766},{"$f":"AY3","v":0.9641841463001054},{"$f":"AZ3","v":0.8804547043362303},{"$f":"BA3","v":1.0559131379739766},{"$f":"'WTP Values '!BK51","v":740382.42948239786},{"$f":"'WTP Values '!BL51","v":675889.83026540093},{"$f":"'WTP Values '!BM51","v":811036.68153336225},{"$f":"BE3","v":740382.42948239786},{"$f":"BF3","v":675889.83026540093},{"$f":"BG3","v":811036.68153336225},{"$f":"'WTP Values '!AY51","v":278810.72450227244},{"$f":"'WTP Values '!AZ51","v":254578.46210964839},{"$f":"'WTP Values '!BA51","v":305358.14848022169},{"$f":"BK3","v":278810.72450227244},{"$f":"BL3","v":254578.46210964839},{"$f":"BM3","v":305358.14848022169},{"$f":"'WTP Values '!BE51","v":223425.16595277446},{"$f":"'WTP Values '!BF51","v":204022.99621403942},{"$f":"'WTP Values '!BG51","v":244681.02798500119},{"$f":"BQ3","v":223425.16595277446},{"$f":"BR3","v":204022.99621403942},{"$f":"BS3","v":244681.02798500119}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":61.044763825491174},{"$f":"D3/(1+B4)^A4","v":55.721451579277591},{"$f":"E3/(1+B4)^A4","v":66.876667792091382},{"$f":"F3+C4","v":124.55573610953219},{"$f":"G3+D4","v":113.69404980235799},{"$f":"H3+E4","v":136.45515296298328},{"$f":"I3/(1+B4)^A4","v":22.939360939251841},{"$f":"J3/(1+B4)^A4","v":20.939195017669316},{"$f":"K3/(1+B4)^A4","v":1.1564770760842005},{"$f":"L3+I4","v":46.805472060449461},{"$f":"M3+J4","v":42.724333514052475},{"$f":"N3+K4","v":2.3596758260422028},{"$f":"O3/(1+B4)^A4","v":18.367756977409673},{"$f":"P3/(1+B4)^A4","v":16.766273876599818},{"$f":"Q3/(1+B4)^A4","v":20.122246516267616},{"$f":"R3+O4","v":37.477571336706696},{"$f":"S3+P4","v":34.209905217814267},{"$f":"T3+Q4","v":41.057431791792439},{"$f":"U3/(1+B4)^A4","v":14145572.233888533},{"$f":"V3/(1+B4)^A4","v":12912029.941586088},{"$f":"W3/(1+B4)^A4","v":15496967.728782652},{"$f":"X3+U4","v":28862625.586026162},{"$f":"Y3+V4","v":26345705.892812252},{"$f":"Z3+W4","v":31620012.953808121},{"$f":"AA3/(1+B4)^A4","v":5315613.7698075054},{"$f":"AB3/(1+B4)^A4","v":4852126.1625101706},{"$f":"AC3/(1+B4)^A4","v":5823383.1980220517},{"$f":"AD3+AA4","v":10845978.335915234},{"$f":"AE3+AB4","v":9900278.2219857518},{"$f":"AF3+AC4","v":11882031.077244194},{"$f":"AG3/(1+B4)^A4","v":4256260.7636784976},{"$f":"AH3/(1+B4)^A4","v":3885157.7654161355},{"$f":"AI3/(1+B4)^A4","v":4662819.114472758},{"$f":"AJ3+AG4","v":8684474.4622096065},{"$f":"AK3+AH4","v":7927275.9045550823},{"$f":"AL3+AI4","v":9514016.1211702153},{"$f":"AM3/(1+B4)^A4","v":3.0710271592330431},{"$f":"AN3/(1+B4)^A4","v":2.8035187529309211},{"$f":"AO3/(1+B4)^A4","v":3.364093442715081},{"$f":"AP3+AM4","v":6.2661238156991015},{"$f":"AQ3+AN4","v":5.720299663480251},{"$f":"AR3+AO4","v":6.8640962605158515},{"$f":"AS3/(1+B4)^A4","v":1.1564770760842005},{"$f":"AT3/(1+B4)^A4","v":1.0559642424808482},{"$f":"AU3/(1+B4)^A4","v":1.2665929524171289},{"$f":"AV3+AS4","v":2.3596758260422028},{"$f":"AW3+AT4","v":2.1545894403579227},{"$f":"AX3+AU4","v":2.5843562601119094},{"$f":"AY3/(1+B4)^A4","v":0.92674370078825974},{"$f":"AZ3/(1+B4)^A4","v":0.84626557510210521},{"$f":"BA3/(1+B4)^A4","v":1.0149107439196239},{"$f":"BB3+AY4","v":1.8909278470883653},{"$f":"BC3+AZ4","v":1.7267202794383354},{"$f":"BD3+BA4","v":2.0708238818936007},{"$f":"BE3/(1+B4)^A4","v":711632.47739561496},{"$f":"BF3/(1+B4)^A4","v":649644.20440734422},{"$f":"BG3/(1+B4)^A4","v":779543.13872872188},{"$f":"BH3+BE4","v":1452014.9068780127},{"$f":"BI3+BF4","v":1325534.034672745},{"$f":"BJ3+BG4","v":1590579.8202620842},{"$f":"BK3/(1+B4)^A4","v":267984.16426592891},{"$f":"BL3/(1+B4)^A4","v":244692.87015537138},{"$f":"BM3/(1+B4)^A4","v":293500.71941582247},{"$f":"BN3+BK4","v":546794.88876820134},{"$f":"BO3+BL4","v":499271.33226501977},{"$f":"BP3+BM4","v":598858.86789604416},{"$f":"BQ3/(1+B4)^A4","v":214749.29445672286},{"$f":"BR3/(1+B4)^A4","v":196100.53461557039},{"$f":"BS3/(1+B4)^A4","v":235179.76546040099},{"$f":"BT3+BQ4","v":438174.46040949732},{"$f":"BU3+BR4","v":400123.53082960984},{"$f":"BV3+BS4","v":479860.79344540217}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":57.523844359909816},{"$f":"D4/(1+B5)^A5","v":52.507568336534966},{"$f":"E4/(1+B5)^A5","v":63.019377720570695},{"$f":"F4+C5","v":182.07958046944202},166.20161813889297,199.47453068355398,{"$f":"I4/(1+B5)^A5","v":21.616272153293082},{"$f":"J4/(1+B5)^A5","v":19.731471132585995},{"$f":"K4/(1+B5)^A5","v":1.0897741781858039},{"$f":"L4+I5","v":68.421744213742542},62.45580464663847,3.449450004228007,{"$f":"O4/(1+B5)^A5","v":17.308347635345449},{"$f":"P4/(1+B5)^A5","v":15.799234341052667},{"$f":"Q4/(1+B5)^A5","v":18.961642313540434},{"$f":"R4+O5","v":54.785918972052144},50.009139558866934,60.019074105332876,{"$f":"U4/(1+B5)^A5","v":13329688.650941694},{"$f":"V4/(1+B5)^A5","v":12167294.198296743},{"$f":"W4/(1+B5)^A5","v":14603138.808586679},{"$f":"X4+U5","v":42192314.236967854},38513000.091108993,46223151.762394801,{"$f":"AA4/(1+B5)^A5","v":5009021.5771154249},{"$f":"AB4/(1+B5)^A5","v":4572266.8529733764},{"$f":"AC4/(1+B5)^A5","v":5487504.0501221744},{"$f":"AD4+AA5","v":15854999.913030658},14472545.074959129,17369535.127366368,{"$f":"AG4/(1+B5)^A5","v":4010769.5792705086},{"$f":"AH4/(1+B5)^A5","v":3661070.9355905117},{"$f":"AI4/(1+B5)^A5","v":4393878.5935205519},{"$f":"AJ4+AG5","v":12695244.041480115},11588346.840145594,13907894.714690767,{"$f":"AM4/(1+B5)^A5","v":2.8938974821458596},{"$f":"AN4/(1+B5)^A5","v":2.6418183362082845},{"$f":"AO4/(1+B5)^A5","v":3.1700603865736796},{"$f":"AP4+AM5","v":9.1600212978449616},8.362117999688536,10.034156647089532,{"$f":"AS4/(1+B5)^A5","v":1.0897741781858039},{"$f":"AT4/(1+B5)^A5","v":0.99505869017275428},{"$f":"AU4/(1+B5)^A5","v":1.1935388278425427},{"$f":"AV4+AS5","v":3.449450004228007},3.1496481305306769,3.7778950879544522,{"$f":"AY4/(1+B5)^A5","v":0.87329128765356068},{"$f":"AZ4/(1+B5)^A5","v":0.79745495237701303},{"$f":"BA4/(1+B5)^A5","v":0.95637306156721769},{"$f":"BB4+AY5","v":2.7642191347419258},2.5241752318153483,3.0271969434608184,{"$f":"BE4/(1+B5)^A5","v":670587.17743893282},{"$f":"BF4/(1+B5)^A5","v":612174.24332208605},{"$f":"BG4/(1+B5)^A5","v":734580.91036697978},{"$f":"BH4+BE5","v":2122602.0843169456},1937708.2779948311,2325160.7306290641,{"$f":"BK4/(1+B5)^A5","v":252527.4632927088},{"$f":"BL4/(1+B5)^A5","v":230579.55665182639},{"$f":"BM4/(1+B5)^A5","v":276572.28311115492},{"$f":"BN4+BK5","v":799322.35206091008},729850.88891684613,875431.15100719908,{"$f":"BQ4/(1+B5)^A5","v":202363.05649478978},{"$f":"BR4/(1+B5)^A5","v":184789.91358486781},{"$f":"BS4/(1+B5)^A5","v":221615.14562687147},{"$f":"BT4+BQ5","v":640537.51690428704},584913.44441447768,701475.93907227367]
[4,0.02,53.143140499363781,48.508876839482454,58.220163858186453,235.22272096880579,214.71049497837544,257.69469454174043,19.970094156564123,18.228829354613776,1.0067828899187585,88.391838370306658,80.684634001252249,4.4562328941467655,15.990237794990726,14.596050380702536,17.51762652131514,70.776156767042863,64.60518993956947,77.536700626648013,12314571.890530022,11240699.092215389,13491042.993943084,54506886.127497874,49753699.183324382,59714194.756337881,4627561.6728862021,4224067.8186920984,5069605.5170073425,20482561.585916862,18696612.893651228,22439140.644373711,3705331.1306553464,3382263.6382039054,4059264.6411397755,16400575.172135461,14970610.478349499,17967159.355830543,2.6735139522700986,2.4406317862989995,2.9286457883639376,11.833535250115061,10.802749785987535,12.962802435453469,1.0067828899187585,0.91928041954403339,1.1026453868873802,4.4562328941467655,4.0689285500747108,4.8805404748418324,0.80678616168754691,0.7367251102156952,0.88354087850384799,3.5710052964294725,3.2609003420310434,3.9107378219646662,619518.89662898856,565554.37462435162,678639.21408892714,2742120.9809459341,2503262.6526191826,3003799.9447179912,233296.34190904748,213019.86874801133,255510.03871795064,1032618.6939699575,942870.75766485743,1130941.1897251497,186952.18413945663,170717.31644121496,204738.13862558507,827489.70104374364,755630.76085569267,906214.07769785868]
[5,0.02,48.133379681393755,43.935984303764094,52.731796159705617,283.35610065019955,258.64647928213952,310.42649070144603,18.087529552804494,16.510412373605678,0.91187428220902023,106.47936792311116,97.195046374857924,5.3681071763557853,14.482851027429879,13.220092531631961,15.866254055448774,85.259007794472737,77.825282471201433,93.402954682096791,11153687.171118475,10181047.491846645,12219253.296354283,65660573.29861635,59934746.675171025,71933448.05269216,4191325.1815211,3825868.3662004806,4591697.9104372701,24673886.767437961,22522481.259851709,27030838.554810982,3356032.565656465,3063420.3840887011,3676601.0507334718,19756607.737791926,18034030.862438202,21643760.406564016,2.4214839570811755,2.210555404301227,2.6525647215998416,14.255019207196236,13.013305190288762,15.61536715705331,0.91187428220902023,0.83262059885440221,0.99869989922072777,5.3681071763557853,4.9015491489291128,5.8792403740625598,0.7307310835848313,0.66727463069769566,0.80025019540512554,4.3017363800143036,3.9281749727287392,4.7109880173697913,561117.35194870981,512240.02173136565,614664.44495910162,3303238.3328946438,3015502.6743505481,3618464.3896770929,211303.68468763851,192938.6582309987,231423.31428768259,1243922.378657596,1135809.4158958562,1362364.5040128322,169328.35314010162,154623.93327229164,185437.64010042074,996818.05418384529,910254.69412798434,1091651.7177982794]
[9,0.02,26.573037710314686,24.255777912786503,29.111689583396188,421.63610997455652,384.86799872279107,461.91706362443682,9.9855985196672084,9.1149180365214288,0.50341924561705287,158.44213828688058,144.62699468356362,7.9877857669960148,7.9955604416768464,7.2984282363347521,8.7592969811727386,126.86607524688412,115.8046334048651,138.98433237160424,6157625.991963217,5620659.9395704819,6745894.0299890283,97703450.325583607,89183375.203295842,107037537.37575513,2313908.6189662446,2112150.550048423,2534942.7473423081,36714937.884531841,33513629.541019861,40222100.71160768,1852767.8819674999,1691225.2147630327,2029744.4105029067,29397987.951349042,26834779.990801606,32206085.988989107,1.3368308008363998,1.2203832871919273,1.4644037639303775,21.211580877711995,19.363900638647486,23.235789343573362,0.50341924561705287,0.45966559419253661,0.55135314118693579,7.9877857669960148,7.293543746760033,8.7483559917606062,0.4034153589199323,0.36838289856301937,0.441794836783656,6.4010176214428522,5.8451553045804845,7.0099872818077928,309776.55531237845,282792.80416832451,339338.34655291541,4915244.6614159606,4487091.7347942479,5384303.5171786882,116654.61305023561,106515.81656817888,127762.07484947852,1850966.2987456021,1690093.3584697987,2027209.1143310354,93481.254447560379,85363.372299204653,102374.72282057627,1483273.1173038443,1354466.1556166599,1624386.3558375263]
[16,0.02,4.3835460524852392,4.0012858401311764,4.8023275827790481,503.97821382344785,460.02958941496252,552.1257101865956,1.6472460337343673,1.5036166889647953,8.3045132849570463E-2,189.38459956147585,172.8714707468346,9.5477353765974584,1.3189650273937239,1.2039645837070967,1.4449526667950872,151.64198816266966,138.42033667226696,166.12684236725443,1015775.366143911,927196.27914058045,1112817.3401930551,116784139.72286905,106600163.20806983,127941098.07613221,381707.39465529227,348424.94512117439,418169.66485074343,43885066.714996919,40058568.882639475,48077149.924578607,305636.61647224938,278988.18700582045,334831.04924659472,35139175.955821708,32075394.322667241,38495672.706862234,0.22052651427098297,0.20131707934214116,0.24157122752020938,25.354030146435957,23.145512980634372,27.773550066332465,8.3045132849570463E-2,7.5827435419769093E-2,9.0952412438611921E-2,9.5477353765974584,8.7179135348656764,10.456838781870999,6.6548274359275086E-2,6.0769243561949939E-2,7.2879436438673603E-2,7.6510843146282079,6.9866666071387682,8.3789807979771194,51101.413808815581,46650.115575687785,55977.991139172809,5875151.9767012782,5363384.2649293579,6435814.212959066,19243.598496910334,17571.080594351548,21075.909535414681,2212444.9662186168,2020154.8488052436,2423106.5706132734,15420.870898621803,14081.727416649759,16887.956769813096,1772944.2962469195,1618982.3823039944,1941615.8028390342]
[19,0.02,1.5045835122691158,1.3733786826590018,1.6483237121389598,{"$f":"F20+C21","v":510.80525588791767},466.26129005537337,559.60497287083444,0.56539139621957235,0.51609287364655287,2.850394091076628E-2,{"$f":"L20+I21","v":191.95006090902115},175.21324023242758,9.677071901964192,0.45271408346470471,0.41324198270362461,0.49595736703544036,{"$f":"R20+O21","v":153.69617662465157},140.29542062454806,168.37724706684347,348648.9818449099,318245.59786277905,381957.11923053424,{"$f":"X20+U21","v":118366133.17513017},108044201.41912588,129674227.07731201,131015.0835951522,119591.40417730462,143530.18664166279,{"$f":"AD20+AA21","v":44479547.167221986},40601214.432195015,48728417.610109761,104904.98066722753,95758.324712666785,114925.5123729286,{"$f":"AJ20+AG21","v":35615181.913581699},32509897.363213386,39017146.789791293,7.5692271375177506E-2,6.9098933760404227E-2,8.2915539522951581E-2,{"$f":"AP20+AM21","v":25.697483544947726},23.459049134357631,28.149779017072255,2.850394091076628E-2,2.6026579336506216E-2,3.1217990758566742E-2,{"$f":"AV20+AS21","v":9.677071901964192},8.8360090413468111,10.598490298280042,2.2841652664778066E-2,2.0858090874747087E-2,2.5014724867992597E-2,{"$f":"BB20+AY21","v":7.754728228238073},7.0813101165387051,8.492485018588555,17539.759762942318,16011.921376036427,19213.568537781361,{"$f":"BH20+BE21","v":5954738.5710816132},5436038.2983384598,6522995.7084004069,6605.0637243249366,6030.9981550267239,7233.9757843041725,{"$f":"BN20+BK21","v":2242415.4181853966},2047520.4803965478,2455930.708702038,5292.9723609821967,4833.3323390881706,5796.5266036999028,{"$f":"BT20+BQ21","v":1796961.138555662},1640913.6097310134,1967917.5206423856]
[25,0.02,0.10384679809883729,9.4791002033675589E-2,0.11376778911917509,513.46621964010512,468.69020866493003,562.52015146617748,3.9023481043923475E-2,3.562088246533715E-2,1.9673504146788027E-3,192.94999610628383,176.12598746004051,9.7274831639111294,3.1246459660559178E-2,2.8522083615728722E-2,3.4231123855987186E-2,154.49683392042877,141.02626868176094,169.25438320820751,24063.855631655748,21965.405095565438,26362.793105001252,118982743.8819212,108607041.56279391,130349745.61175986,9042.6997392049907,8254.2340140542838,9906.4958453427444,44711256.730429113,40812720.399789385,48982261.029822759,7240.5727286498759,6609.2678350050601,7932.1927845652635,35800713.888844691,32679252.822018273,39220400.793395743,5.224302911099904E-3,4.7692288028862526E-3,5.7228550106270251E-3,25.831350750594776,23.581255549988189,28.296421090021003,1.9673504146788027E-3,1.7963621876231899E-3,2.1546749362333782E-3,9.7274831639111294,8.8820389118346448,10.653701551857713,1.5765376087005169E-3,1.4396315884987799E-3,1.7265236935547095E-3,7.7951253276914407,7.1181991448345343,8.5367253519445168,1210.5993957473263,1105.1475393373175,1326.126171416048,5985758.8930316232,5464356.528624163,6556976.2811052743,455.88344775589991,416.26127272588235,499.29114376081668,2254096.9466668637,2058186.7327841157,2468724.5132261915,365.32251459055624,333.59802461539522,400.07797704837242,1806322.1394433184,1649461.7043045026,1978169.093290403]
[36,0.02,1.2126473992870232E-4,1.1069003974734452E-4,1.3284975186880302E-4,513.61097777035138,468.82234339098591,562.67873904650378,4.5568783694227428E-5,4.1595476483336508E-5,2.2973287646056054E-6,193.0043932206392,176.17564149307577,9.7302255688073966,3.6487343604220575E-5,3.330601535344565E-5,3.9972617431234588E-5,154.54039018947208,141.0660272835718,169.30209997537168,28.100020879577265,25.649602925717534,30.784552900990761,119016287.89879538,108637660.42663898,130386494.25213988,10.559407244163406,9.6386943011211432,11.568085528712206,44723861.878884248,40824226.459719643,48996070.274230078,8.4550143571967489,7.7178224057348128,9.2626379695322107,35810806.946977444,32688465.867308144,39231457.941206448,6.1005610709376825E-6,5.5691586166386855E-6,6.6827339621280728E-6,25.83863321221224,23.587903657169747,28.30439851259132,2.2973287646056054E-6,2.0976611459176012E-6,2.516072720167569E-6,9.7302255688073966,8.8845429662329121,10.656705079369088,1.8409659864999431E-6,1.6810970907961361E-6,2.0161088306294011E-6,7.7973229557423442,7.1202059315704744,8.5391320543781077,1.4136499494517136,1.2905109391339586,1.5485537179139399,5987446.4183883406,5465897.0584659074,6558824.8459966267,0.53234754216787261,0.48607964716882213,0.58303589330923844,2254732.4292885293,2058766.9837368357,2469420.5043760641,0.42659706926890179,0.38955151662175003,0.46718197119373106,1806831.3838795179,1649926.7261172235,1978726.7854000349]
[39,0.02,1.2685715251655139E-5,1.157947748252948E-5,1.3897643490197934E-5,513.61107619856205,468.82243323591985,562.67884687804133,4.7670296794361907E-6,4.3513751048719322E-6,2.4032755576236079E-7,193.00443020792702,176.17567525530811,9.7302274335040888,3.8170044443635157E-6,3.4842001656003309E-6,4.1816049982387909E-6,154.54041980553313,141.06605431741113,169.30213242036112,2.9395920335413845,2.6832495515595274,3.2204255951160401,119016310.7070311,108637681.24591851,130386519.23935758,1.1046379483803752,1.0083205668330701,1.2101575372224189,44723870.44974798,40824234.283258729,48996079.663818181,0.884493750179288,0.80737481859574212,0.96898066024584584,35810813.809746742,32688472.131713197,39231465.459507994,6.3819029890097692E-7,5.8259936436195704E-7,6.9909241710298928E-7,25.838638163917995,23.587908177546552,28.304403936835389,2.4032755576236079E-7,2.1943997906742611E-7,2.632107412201558E-7,9.7302274335040888,8.884544668863315,10.656707121615959,1.9258665219957307E-7,1.7586248910247295E-7,2.1090864959384979E-7,7.7973244500183219,7.1202072960840059,8.5391336908140953,0.1478843787139191,0.13500259277861668,0.16199689645067591,5987447.5658202739,5465898.1059483215,6558826.1029273029,5.5689801823932183E-2,5.0849636895557077E-2,6.0992398353915581E-2,2254732.8613845869,2058767.37827815,2469420.9776148614,4.4627061016398475E-2,4.0751661353658319E-2,4.8872718159913071E-2,1806831.7301399908,1649927.042308548,1978727.1646024764]
[44,0.02,1.9827999022852781E-7,1.8098929674366141E-7,2.172226445865144E-7,513.61108627736201,468.82244243581403,562.67885791971833,7.4509523468484474E-8,6.8012768390185589E-8,3.7563625276855842E-9,193.00443399533182,176.17567871247539,9.7302276244443178,5.9660459731026892E-8,5.4458669541658831E-8,6.5359231367121524E-8,154.54042283814294,141.06605708560795,169.30213574264604,4.5946347377645601E-2,4.1939668698972941E-2,5.0335825995148083E-2,119016313.0425368,108637683.37776014,130386521.79798551,1.7265688001497963E-2,1.5760230162252729E-2,1.8914977980775152E-2,44723871.327382766,40824235.084369361,48996080.62528827,1.3824794949568269E-2,1.2619412304799784E-2,1.5145340411145606E-2,35810814.512476973,32688472.773172446,39231466.229363069,9.9750281099457044E-9,9.1061318956976778E-9,1.0926939071404189E-8,25.838638670960151,23.587908640421713,28.304404492264275,3.7563625276855842E-9,3.4298859813648008E-9,4.1140307946267956E-9,9.7302276244443178,8.8845448432083636,10.656707330736875,3.0101636966267234E-9,2.7487620468426741E-9,3.2965397812412905E-9,7.7973246030284056,7.1202074358067433,8.539133858381005,2.3114591952173922E-3,2.1101145852597866E-3,2.5320403625724592E-3,5987447.6833144045,5465898.2132078735,6558826.2316338271,8.7044152753130901E-4,7.9478888708776256E-4,9.5332205632244317E-4,2254732.9056301313,2058767.4186781836,2469421.0260733184,6.9752891711051892E-4,6.3695572970908323E-4,7.6388929492365962E-4,1806831.7655961881,1649927.0746857408,1978727.203431848]
[50,0.02,7.0182678140461624E-10,6.4062508504205729E-10,7.688757162164615E-10,513.61108641187616,468.82244255859808,562.67885806708318,2.6373200331313349E-10,2.4073625522518261E-10,1.329592471512629E-11,193.00443404587946,176.17567875861556,9.7302276269926509,2.1117263714753818E-10,1.9276051365520487E-10,2.3134386345590412E-10,154.54042287861691,141.06605712255302,169.3021357869861,1.6263051586892782E-4,1.4844857850886253E-4,1.7816740210044082E-4,119016313.07370704,108637683.40621224,130386521.83213361,6.1113187593269256E-5,5.5784507535134904E-5,6.6950972215030135E-5,44723871.339095898,40824235.095061183,48996080.638120294,4.8933890564809581E-5,4.4667348989112366E-5,5.3608059501014981E-5,35810814.521855794,32688472.78173352,39231466.23963774,3.5307354336436336E-11,3.2231831522876057E-11,3.8676714025702963E-11,25.838638677727261,23.587908646599359,28.304404499677172,1.329592471512629E-11,1.2140336683049397E-11,1.4561918163626078E-11,9.7302276269926509,8.8845448455352152,10.656707333527855,1.0654698420499516E-11,9.7294478275861805E-12,1.1668347884092139E-11,7.7973246050705169,7.1202074376715183,8.5391338606173957,8.1815818401937977E-6,7.4689076091892057E-6,8.9623452976907122E-6,5987447.6848825105,5465898.2146393871,6558826.2333515761,3.0809925649286331E-6,2.8132144140115379E-6,3.374354364551243E-6,2254732.9062206428,2058767.4192173728,2469421.0267200568,2.468955512193126E-6,2.25455220753101E-6,2.7038430080000021E-6,1806831.7660693955,1649927.0751178546,1978727.2039500743]

{"sheet":"Perry NPV 3%","index":298,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU51","v":63.510972284041017},{"$f":"'WTP Values '!CV51","v":57.972598223080404},{"$f":"'WTP Values '!CW51","v":69.578485170891881},{"$f":"C3","v":63.510972284041017},{"$f":"D3","v":57.972598223080404},{"$f":"E3","v":69.578485170891881},{"$f":"'WTP Values '!CC51","v":23.866111121197616},{"$f":"'WTP Values '!CD51","v":21.785138496383155},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"I3","v":23.866111121197616},{"$f":"J3","v":21.785138496383155},{"$f":"K3","v":1.2031987499580021},{"$f":"'WTP Values '!CI51","v":19.109814359297022},{"$f":"'WTP Values '!CJ51","v":17.443631341214452},{"$f":"'WTP Values '!CK51","v":20.935185275524827},{"$f":"O3","v":19.109814359297022},{"$f":"P3","v":17.443631341214452},{"$f":"Q3","v":20.935185275524827},{"$f":"'WTP Values '!BH51","v":14717053.352137629},{"$f":"'WTP Values '!BI51","v":13433675.951226166},{"$f":"'WTP Values '!BJ51","v":16123045.225025471},{"$f":"U3","v":14717053.352137629},{"$f":"V3","v":13433675.951226166},{"$f":"W3","v":16123045.225025471},{"$f":"'WTP Values '!AV51","v":5530364.5661077285},{"$f":"'WTP Values '!AW51","v":5048152.0594755812},{"$f":"'WTP Values '!AX51","v":6058647.8792221425},{"$f":"AA3","v":5530364.5661077285},{"$f":"AB3","v":5048152.0594755812},{"$f":"AC3","v":6058647.8792221425},{"$f":"'WTP Values '!BB51","v":4428213.6985311089},{"$f":"'WTP Values '!BC51","v":4042118.1391389472},{"$f":"'WTP Values '!BD51","v":4851197.0066974573},{"$f":"AG3","v":4428213.6985311089},{"$f":"AH3","v":4042118.1391389472},{"$f":"AI3","v":4851197.0066974573},{"$f":"'WTP Values '!CX51","v":3.1950966564660579},{"$f":"'WTP Values '!CY51","v":2.9167809105493303},{"$f":"'WTP Values '!CZ51","v":3.5000028178007705},{"$f":"AM3","v":3.1950966564660579},{"$f":"AN3","v":2.9167809105493303},{"$f":"AO3","v":3.5000028178007705},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"'WTP Values '!CG51","v":1.0986251978770745},{"$f":"'WTP Values '!CH51","v":1.3177633076947808},{"$f":"AS3","v":1.2031987499580021},{"$f":"AT3","v":1.0986251978770745},{"$f":"AU3","v":1.3177633076947808},{"$f":"'WTP Values '!CL51","v":0.9641841463001054},{"$f":"'WTP Values '!CM51","v":0.8804547043362303},{"$f":"'WTP Values '!CN51","v":1.0559131379739766},{"$f":"AY3","v":0.9641841463001054},{"$f":"AZ3","v":0.8804547043362303},{"$f":"BA3","v":1.0559131379739766},{"$f":"'WTP Values '!BK51","v":740382.42948239786},{"$f":"'WTP Values '!BL51","v":675889.83026540093},{"$f":"'WTP Values '!BM51","v":811036.68153336225},{"$f":"BE3","v":740382.42948239786},{"$f":"BF3","v":675889.83026540093},{"$f":"BG3","v":811036.68153336225},{"$f":"'WTP Values '!AY51","v":278810.72450227244},{"$f":"'WTP Values '!AZ51","v":254578.46210964839},{"$f":"'WTP Values '!BA51","v":305358.14848022169},{"$f":"BK3","v":278810.72450227244},{"$f":"BL3","v":254578.46210964839},{"$f":"BM3","v":305358.14848022169},{"$f":"'WTP Values '!BE51","v":223425.16595277446},{"$f":"'WTP Values '!BF51","v":204022.99621403942},{"$f":"'WTP Values '!BG51","v":244681.02798500119},{"$f":"BQ3","v":223425.16595277446},{"$f":"BR3","v":204022.99621403942},{"$f":"BS3","v":244681.02798500119}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":59.865182660044319},{"$f":"D3/(1+B4)^A4","v":54.64473392693035},{"$f":"E3/(1+B4)^A4","v":65.584395485806283},{"$f":"F3+C4","v":123.37615494408533},{"$f":"G3+D4","v":112.61733215001075},{"$f":"H3+E4","v":135.16288065669818},{"$f":"I3/(1+B4)^A4","v":22.496098709772472},{"$f":"J3/(1+B4)^A4","v":20.534582426603031},{"$f":"K3/(1+B4)^A4","v":1.1341302195852598},{"$f":"L3+I4","v":46.362209830970087},{"$f":"M3+J4","v":42.319720922986185},{"$f":"N3+K4","v":2.337328969543262},{"$f":"O3/(1+B4)^A4","v":18.012832839378852},{"$f":"P3/(1+B4)^A4","v":16.442295542666088},{"$f":"Q3/(1+B4)^A4","v":19.733419997666914},{"$f":"R3+O4","v":37.122647198675878},{"$f":"S3+P4","v":33.885926883880543},{"$f":"T3+Q4","v":40.668605273191744},{"$f":"U3/(1+B4)^A4","v":13872234.284228137},{"$f":"V3/(1+B4)^A4","v":12662527.99625428},{"$f":"W3/(1+B4)^A4","v":15197516.471887521},{"$f":"X3+U4","v":28589287.636365764},{"$f":"Y3+V4","v":26096203.947480448},{"$f":"Z3+W4","v":31320561.696912993},{"$f":"AA3/(1+B4)^A4","v":5212899.0160314152},{"$f":"AB3/(1+B4)^A4","v":4758367.4799468201},{"$f":"AC3/(1+B4)^A4","v":5710856.7058366882},{"$f":"AD3+AA4","v":10743263.582139144},{"$f":"AE3+AB4","v":9806519.5394224003},{"$f":"AF3+AC4","v":11769504.585058831},{"$f":"AG3/(1+B4)^A4","v":4174016.1170054758},{"$f":"AH3/(1+B4)^A4","v":3810084.0221877154},{"$f":"AI3/(1+B4)^A4","v":4572718.4529149374},{"$f":"AJ3+AG4","v":8602229.8155365847},{"$f":"AK3+AH4","v":7852202.1613266626},{"$f":"AL3+AI4","v":9423915.4596123956},{"$f":"AM3/(1+B4)^A4","v":3.0116850376718429},{"$f":"AN3/(1+B4)^A4","v":2.749345754123226},{"$f":"AO3/(1+B4)^A4","v":3.2990883380156193},{"$f":"AP3+AM4","v":6.2067816941379004},{"$f":"AQ3+AN4","v":5.6661266646725563},{"$f":"AR3+AO4","v":6.7990911558163898},{"$f":"AS3/(1+B4)^A4","v":1.1341302195852598},{"$f":"AT3/(1+B4)^A4","v":1.0355596171901917},{"$f":"AU3/(1+B4)^A4","v":1.2421183030396652},{"$f":"AV3+AS4","v":2.337328969543262},{"$f":"AW3+AT4","v":2.1341848150672664},{"$f":"AX3+AU4","v":2.559881610734446},{"$f":"AY3/(1+B4)^A4","v":0.90883603195410068},{"$f":"AZ3/(1+B4)^A4","v":0.82991300248489996},{"$f":"BA3/(1+B4)^A4","v":0.99529940425485586},{"$f":"BB3+AY4","v":1.873020178254206},{"$f":"BC3+AZ4","v":1.7103677068211303},{"$f":"BD3+BA4","v":2.0512125422288325},{"$f":"BE3/(1+B4)^A4","v":697881.44922461861},{"$f":"BF3/(1+B4)^A4","v":637090.98903327459},{"$f":"BG3/(1+B4)^A4","v":764479.85817076277},{"$f":"BH3+BE4","v":1438263.8787070164},{"$f":"BI3+BF4","v":1312980.8192986755},{"$f":"BJ3+BG4","v":1575516.5397041249},{"$f":"BK3/(1+B4)^A4","v":262805.8483384602},{"$f":"BL3/(1+B4)^A4","v":239964.61693811708},{"$f":"BM3/(1+B4)^A4","v":287829.34157811454},{"$f":"BN3+BK4","v":541616.57284073264},{"$f":"BO3+BL4","v":494543.07904776547},{"$f":"BP3+BM4","v":593187.49005833617},{"$f":"BQ3/(1+B4)^A4","v":210599.6474246154},{"$f":"BR3/(1+B4)^A4","v":192311.24160056503},{"$f":"BS3/(1+B4)^A4","v":230635.33602130381},{"$f":"BT3+BQ4","v":434024.81337738986},{"$f":"BU3+BR4","v":396334.23781460442},{"$f":"BV3+BS4","v":475316.364006305}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":54.785122596992956},{"$f":"D4/(1+B5)^A5","v":50.007672480802938},{"$f":"E4/(1+B5)^A5","v":60.019012512554632},{"$f":"F4+C5","v":178.16127754107828},162.62500463081369,195.18189316925282,{"$f":"I4/(1+B5)^A5","v":20.587117102233652},{"$f":"J4/(1+B5)^A5","v":18.792051836005726},{"$f":"K4/(1+B5)^A5","v":1.0378898110738179},{"$f":"L4+I5","v":66.949326933203736},61.111772758991911,3.3752187806170797,{"$f":"O4/(1+B5)^A5","v":16.484293734280246},{"$f":"P4/(1+B5)^A5","v":15.047029626490502},{"$f":"Q4/(1+B5)^A5","v":18.058874721377723},{"$f":"R4+O5","v":53.606940932956121},48.932956510371042,58.727479994569464,{"$f":"U4/(1+B5)^A5","v":12695059.501804328},{"$f":"V4/(1+B5)^A5","v":11588006.88209798},{"$f":"W4/(1+B5)^A5","v":13907880.442130122},{"$f":"X4+U5","v":41284347.138170093},37684210.829578429,45228442.139043115,{"$f":"AA4/(1+B5)^A5","v":4770541.0555714425},{"$f":"AB4/(1+B5)^A5","v":4354580.311410645},{"$f":"AC4/(1+B5)^A5","v":5226242.8821075056},{"$f":"AD4+AA5","v":15513804.637710586},14161099.850833045,16995747.467166334,{"$f":"AG4/(1+B5)^A5","v":3819816.0354832229},{"$f":"AH4/(1+B5)^A5","v":3486766.6143398262},{"$f":"AI4/(1+B5)^A5","v":4184685.1527553885},{"$f":"AJ4+AG5","v":12422045.851019807},11338968.775666488,13608600.612367785,{"$f":"AM4/(1+B5)^A5","v":2.7561184428240932},{"$f":"AN4/(1+B5)^A5","v":2.516040835563893},{"$f":"AO4/(1+B5)^A5","v":3.0191331760042712},{"$f":"AP4+AM5","v":8.9629001369619932},8.1821675002364493,9.8182243318206606,{"$f":"AS4/(1+B5)^A5","v":1.0378898110738179},{"$f":"AT4/(1+B5)^A5","v":0.94768374643455477},{"$f":"AU4/(1+B5)^A5","v":1.1367142049566499},{"$f":"AV4+AS5","v":3.3752187806170797},3.0818685615018211,3.6965958156910959,{"$f":"AY4/(1+B5)^A5","v":0.83171371436241681},{"$f":"AZ4/(1+B5)^A5","v":0.75948796221279424},{"$f":"BA4/(1+B5)^A5","v":0.91083994836299997},{"$f":"BB4+AY5","v":2.7047338926166229},2.4698556690339246,2.9620524905918324,{"$f":"BE4/(1+B5)^A5","v":638660.38747520524},{"$f":"BF4/(1+B5)^A5","v":583028.50486285647},{"$f":"BG4/(1+B5)^A5","v":699607.36594845995},{"$f":"BH4+BE5","v":2076924.2661822215},1896009.3241615319,2275123.905652585,{"$f":"BK4/(1+B5)^A5","v":240504.58013617326},{"$f":"BL4/(1+B5)^A5","v":219601.61773079378},{"$f":"BM4/(1+B5)^A5","v":263404.62126232311},{"$f":"BN4+BK5","v":782121.15297690593},714144.69677855924,856592.11132065929,{"$f":"BQ4/(1+B5)^A5","v":192728.5108033529},{"$f":"BR4/(1+B5)^A5","v":175992.02875060745},{"$f":"BS4/(1+B5)^A5","v":211064.00411200951},{"$f":"BT4+BQ5","v":626753.32418074273},572326.26656521182,686380.36811831454]
[4,0.03,48.675871845901376,44.43116929560324,53.32611524609446,226.83714938697966,207.05617392641693,248.50800841534726,18.291386899258171,16.696494660051329,0.9221516543027487,85.240713832461907,77.808267419043233,4.2973704349198281,14.646081476945746,13.369090932740459,16.045076289876153,68.25302240990186,62.302047443111505,74.772556284445614,11279395.939872144,10295794.025901921,12356971.636792539,52563743.078042239,47980004.855480351,57585413.775835656,4238563.9394252654,3868988.2057970255,4643449.1100140801,19752368.577135853,18030088.056630071,21639196.577180415,3393857.0729474993,3097946.9759457735,3718038.5578282489,15815902.923967306,14436915.751612261,17326639.170196034,2.4487755389707644,2.2354696944254866,2.6824607228123534,11.411675675932758,10.417637194661935,12.500685054633013,0.9221516543027487,0.84200473422731792,1.0099558482857633,4.2973704349198281,3.9238732957291389,4.7065516639768594,0.73896686278485624,0.67479521747394788,0.80926949684472038,3.4437007554014789,3.1446508865078724,3.7713219874365529,567441.4822885351,518013.27513629728,621592.08327161823,2644365.7484707567,2414022.599297829,2896715.9889242034,213685.20441539082,195113.19305514259,234031.59435271157,995806.35739229678,909257.88983370177,1090623.705673371,171236.78561285799,156366.63808132027,187527.63393474417,797990.10979360074,728692.90464653214,873908.00205305871]
[5,0.03,41.988234641832342,38.326716934847305,45.99957544836338,268.82538402881198,245.38289086126423,294.50758386371064,15.778311017869516,14.402542962183563,0.79545611753594003,101.01902485033142,92.210810381226793,5.0928265524557679,12.633838538819592,11.532295277812597,13.840623753761243,80.886860948721448,73.834342720924099,88.613180038206849,9729706.0202807859,8881242.3689529952,10659232.282283206,62293449.098323025,56861247.224433348,68244646.058118865,3656222.4873221819,3337423.2129992405,4005479.9921389744,23408591.064458035,21367511.269629311,25644676.56931939,2927570.9240688398,2672316.2750071809,3207212.7206616765,18743473.848036144,17109232.026619442,20533851.890857711,2.1123352909012474,1.9283357956360079,2.3139141832634302,13.524010966834005,12.345972990297943,14.814599237896443,0.79545611753594003,0.72632068023753793,0.8711967865714596,5.0928265524557679,4.6501939759666771,5.5777484505483192,0.63743930720702424,0.58208428225344988,0.69808297691240839,4.0811400626085028,3.7267351687613224,4.4694049643489615,489480.00724606146,446842.80156018096,536190.79133375071,3133845.7557168184,2860865.4008580102,3432906.7802579543,184326.73442164189,168306.35427860927,201877.70911208034,1180133.0918139387,1077564.2441123109,1292501.4147854513,147710.35547935916,134883.23559356623,161762.98434688817,945700.4652729599,863576.14024009835,1035670.9863999469]
[9,0.03,17.29859672788205,15.790099912871172,18.951216028078694,372.45115600688837,339.97214100806315,408.03323115899798,6.5004552268861913,5.9336570037786363,0.32771738820073626,139.95944884491271,127.7558778420233,7.0559896851163044,5.2049741998554628,4.7511529612866061,5.7021537299909815,112.06681606708267,102.29572031958716,122.77144683308396,4008510.0543378908,3658954.2640603199,4391462.5669052014,86306087.545066118,78779901.448829949,94551328.95077756,1506315.2546210545,1374974.1746567232,1650204.7222671362,32432044.443821874,29604177.083629485,35530087.562869728,1206120.4582601103,1100958.9225418272,1321329.1758635994,25968635.839604098,23704432.785341121,28449161.90356677,0.87025417150949524,0.79444881570260684,0.95330200616059679,18.73719454226579,17.105051031094071,20.5252738013086,0.32771738820073626,0.29923450342045244,0.3589215410002467,7.0559896851163044,6.4427328106018038,7.7278374057849302,0.26261655456428656,0.2398110172107413,0.28760094353136068,5.6543221899820644,5.1633026648551752,6.1922539482219623,201659.28203312747,184093.31782778836,220903.50660386172,4341868.5280810827,3963660.7591174315,4756210.442663868,75940.174006521382,69339.98950518042,83170.94319558084,1635046.2434045137,1492939.5519743944,1790729.8740277649,60854.710700883857,55570.10714521398,66644.207730696813,1310245.4323636913,1196464.1393311238,1434897.4428921947]
[16,0.03,1.1744199665668005,1.0720065276665398,1.2866180329080017,411.58015489838346,375.68895733175214,450.9004141230327,0.44132275758088996,0.40284222874358949,2.224907893677399E-2,154.66331814530912,141.17766354959682,7.7972783295854597,0.35337118506974613,0.32256078280351591,0.38712522745506411,123.84033925513032,113.04271106571277,135.66957784855094,272141.97301971406,248410.26194575577,298141.02277390979,95373238.363139302,87056365.695879683,104484708.90150572,102265.33046578015,93348.446098394619,112034.13810032381,35839292.375864141,32714334.734120265,39262809.919721641,81884.789300987482,74745.261788717369,89706.430582329689,28696850.55069688,26194774.697889719,31437975.890676636,5.9082473051785746E-2,5.3935967538490837E-2,6.4720678088220115E-2,20.70568800147386,18.902074646245008,22.681619412984407,2.224907893677399E-2,2.0315345864803446E-2,2.4367561763099357E-2,7.7972783295854597,7.1195938726186814,8.5397090738084813,1.7829314717427915E-2,1.6281022746835933E-2,1.9525531220822619E-2,6.2483543553698704,5.7057492675604013,6.8428001848709128,13690.861229310081,12498.289402862643,14997.371921043683,4798016.8473499846,4380075.3008591142,5255888.7229892202,5155.6584629818881,4707.5649798321338,5646.5630052896477,1806821.0429020755,1649784.8970139322,1978860.4949849555,4131.490457348481,3772.7131513739928,4524.545513498344,1447897.2861536068,1322162.3502952887,1585644.9960862549]
[19,0.03,0.23801991298525094,0.21726376228149516,0.2607591159517284,{"$f":"F20+C21","v":412.94608756364261},376.93577599559973,452.3968409966306,8.9442965334530194E-2,8.1644109400348705E-2,4.5092249649109715E-3,{"$f":"L20+I21","v":155.17660741802493},141.64619727249939,7.8231555664826757,7.1617803780766931E-2,6.5373453824859096E-2,7.8458741826924444E-2,{"$f":"R20+O21","v":124.2513346898036},113.41787184491076,136.1198315982999,55155.064271552874,50345.353975731385,60424.296519266776,{"$f":"X20+U21","v":95689758.535750449},87345284.226589948,104831467.78968364,20726.133539801674,18918.946927137826,22705.979599419468,{"$f":"AD20+AA21","v":35958234.116794415},32822905.514085565,39393113.468036421,16595.605472557381,15148.636104185627,18180.818965333114,{"$f":"AJ20+AG21","v":28792088.295011677},26281708.671729602,31542310.751547925,1.1974255798672674E-2,1.0931212569397932E-2,1.3116951861724306E-2,{"$f":"AP20+AM21","v":20.774405055154109},18.964805953605655,22.756894093963187,4.5092249649109715E-3,4.1173149236736475E-3,4.9385782732141049E-3,{"$f":"AV20+AS21","v":7.8231555664826757},7.1432220425346715,8.568050254589183,3.6134705288046248E-3,3.2996779072491699E-3,3.9572430429269745E-3,{"$f":"BB20+AY21","v":6.2690910969657363},5.7246852371682255,6.8655097450455624,2774.7293909007108,2533.0306370984563,3039.5201557152868,{"$f":"BH20+BE21","v":4813940.2777249916},4394611.6866846541,5273331.7167931134,1044.8982592896184,954.08306974515824,1144.3899741535374,{"$f":"BN20+BK21","v":1812817.434743142},1655260.1247542952,1985427.8431865671,837.32993916324585,764.61647585354888,916.99048047428448,{"$f":"BT20+BQ21","v":1452702.4988820623},1326550.27989187,1590907.3593704945]
[25,0.03,4.4013707899195984E-3,4.0175561994809381E-3,4.8218552043009658E-3,413.21803646365834,377.18401002116798,452.69477050119508,1.6539442017676335E-3,1.5097308194796375E-3,8.338281783577154E-5,155.27880019564512,141.73947949189747,7.8283075672281219,1.3243283120534272E-3,1.2088602440532867E-3,1.4508282528120523E-3,124.33316138537478,113.49256407815682,136.20947438603494,1019.9057959322655,930.96652132074996,1117.3423700806957,95752775.780277714,87402806.151805729,104900505.37887754,383.25952482685221,349.84173944431041,419.87006092044004,35981914.695226014,32844521.297159187,39419056.113331929,306.8794213552631,280.12263184137697,336.19256694624517,28811049.551642492,26299016.698077496,31563083.188849483,2.2142323741866535E-4,2.0213569149708639E-4,2.4255352442109453E-4,20.788086203307284,18.977295376010705,22.771880825895046,8.338281783577154E-5,7.6135771207849157E-5,9.1322250658931427E-5,7.8283075672281219,7.1479262676999866,8.5736928116013171,6.6818878455356454E-5,6.1016348485134765E-5,7.3175784829526472E-5,6.2732196563086209,5.7284552737421741,6.8700310805889702,51.309206603224624,46.839808133143137,56.205613475567127,4817110.5360291498,4397505.7928408394,5276804.5109495148,19.321848408373043,17.642529575218244,21.161610141536091,1814011.2799499496,1656350.2093530442,1986735.36233804,15.483576519022733,14.138987701090414,16.956627976096886,1453659.1875601218,1327423.8900320232,1591955.0639484948]
[36,0.03,1.8454162156296373E-7,1.6844896082615511E-7,2.0217178256862354E-7,413.22168366250639,377.18733917179895,452.6987661347344,6.9346928386016812E-8,6.3300318661733062E-8,3.4960927284618941E-9,155.28017073761382,141.74073053135055,7.8283766624558746,5.5526722435613397E-8,5.068535243418308E-8,6.0830639171890445E-8,124.33425879091607,113.49356580100638,136.21067661583677,4.276282967430782E-2,3.9033764630518879E-2,4.6848171321522157E-2,95753620.925897494,87403577.597836152,104901431.26537962,1.6069387826398118E-2,1.4668239730068332E-2,1.7604402261554013E-2,35982232.283487529,32844811.193750501,39419404.038938664,1.286690641263577E-2,1.1745041984394388E-2,1.4095954288552148E-2,28811303.8474802,26299248.821883678,31563361.775044881,9.2838811441532822E-9,8.4751887684756311E-9,1.0169836364388275E-8,20.788269685821028,18.97746287588663,22.772081818035236,3.4960927284618941E-9,3.1922369980330481E-9,3.8289789762717292E-9,7.8283766624558746,7.147989357657706,8.5737684858453918,2.8015963139054938E-9,2.5583065887305862E-9,3.0681300522353893E-9,6.2732750258169325,5.7285058349801457,6.8700917177519978,2.1513034551313417E-3,1.9639095543564117E-3,2.3566010560795753E-3,4817153.0534375077,4397544.6066791685,5276851.0857687024,8.1013061772513531E-4,7.3971977633422576E-4,8.8726854355155715E-4,1814027.291012553,1656364.8288469736,1986752.8979204337,6.4919872803238202E-4,5.9282251874664006E-4,7.1096114649454401E-4,1453672.0180361574,1327435.6063136354,1591969.1150696052]
[39,0.03,6.348201685293999E-9,5.7946167804631009E-9,6.9546763486259681E-9,413.22168375077786,377.18733925237285,452.69876623143881,2.3855230268466716E-9,2.1775206384590925E-9,1.2026501968930386E-10,155.28017077078437,141.74073056162888,7.8283766641281538,1.9101101960586459E-9,1.7435678575774291E-9,2.0925640667828988E-9,124.33425881747606,113.49356582525061,136.21067664493378,1.4710343667038784E-3,1.3427551373622476E-3,1.6115694530990049E-3,95753620.946352139,87403577.616507098,104901431.28778842,5.5278432050830356E-4,5.0458505450460471E-4,6.0558856673566491E-4,35982232.291173965,32844811.200766731,39419404.04735934,4.4261948216026478E-4,4.0402752879107088E-4,4.8489852864917472E-4,28811303.853634804,26299248.827501658,31563361.781787369,3.1936399727188209E-10,2.9154511143636509E-10,3.4984071235955065E-10,20.788269690261767,18.977462879940553,22.772081822899754,1.2026501968930386E-10,1.0981243211768926E-10,1.3171625232430365E-10,7.8283766641281538,7.147989359184642,8.5737684876769009,9.6374456292399144E-11,8.8005329423948443E-11,1.0554317342256838E-10,6.2732750271570143,5.7285058362038548,6.8700917192195705,7.400448800534675E-5,6.7558168380332808E-5,8.1066691996448708E-5,4817153.0544665363,4397544.607618561,5276851.0868959306,2.7868361127390857E-5,2.5446239666687023E-5,3.0521893195571468E-5,1814027.2914000612,1656364.8292008024,1986752.898344839,2.23323303679748E-5,2.0392997962812605E-5,2.4456947490381283E-5,1453672.0183466875,1327435.6065971989,1591969.1154096778]
[44,0.03,1.2788909907394442E-11,1.167367321124842E-11,1.4010696834617868E-11,413.22168375353027,377.18733925488522,452.69876623445418,4.8058080988559634E-12,4.386772293523255E-12,2.422825515106952E-13,155.28017077181866,141.74073056257299,7.8283766641802979,3.8480546809309874E-12,3.5125431347970469E-12,4.2156211557569671E-12,124.33425881830424,113.49356582600656,136.21067664584106,2.9635047717589438E-6,2.705077017196491E-6,3.2466228338234656E-6,95753620.946989939,87403577.617089286,104901431.28848715,1.1136238613177494E-6,1.0165229654921157E-6,1.2200018217555836E-6,35982232.291413635,32844811.200985506,39419404.047621906,8.9168885319418641E-7,8.1394258121730115E-7,9.768630400461545E-7,28811303.853826713,26299248.827676829,31563361.78199761,6.4338179397120241E-13,5.8733864312130287E-13,7.0477933344012553E-13,20.788269690400234,18.977462880066959,22.772081823051433,2.422825515106952E-13,2.2122506036919583E-13,2.6535188512006764E-13,7.8283766641802979,7.1479893592322536,8.5737684877340072,1.9415328938789615E-13,1.7729308001992402E-13,2.1262433097684779E-13,6.2732750271988005,5.7285058362420118,6.8700917192653304,1.4908737572653229E-7,1.3610080015670557E-7,1.633146947480863E-7,4817153.0544986231,4397544.607647853,5276851.0869310787,5.6142822391823404E-8,5.1263284109751116E-8,6.1488554023973374E-8,1814027.2914121442,1656364.8292118351,1986752.8983580726,4.4990089360239287E-8,4.1083164432575892E-8,4.9270283707105842E-8,1453672.01835637,1327435.6066060404,1591969.1154202817]
[50,0.03,2.8068841424833203E-15,2.5621142426095382E-15,3.0750394720891692E-15,413.22168375353476,377.18733925488931,452.69876623445913,1.0547690649300213E-15,9.627999318578546E-16,5.3175685555698849E-17,155.28017077182037,141.74073056257456,7.828376664180384,8.4456327720854672E-16,7.7092588001968162E-16,9.2523602546999223E-16,124.3342588183056,113.4935658260078,136.21067664584257,6.5042404788654491E-10,5.9370484574098023E-10,7.1256222890540076E-10,95753620.946990997,87403577.61709024,104901431.28848831,2.4441591813986559E-10,2.2310440944307587E-10,2.6776353825954692E-10,35982232.291414037,32844811.200985868,39419404.047622338,1.9570607035184151E-10,1.7864247544584105E-10,2.1439992902743276E-10,28811303.853827026,26299248.82767712,31563361.781997953,1.4120813799900833E-16,1.2890790032789683E-16,1.546835460807535E-16,20.788269690400462,18.977462880067169,22.772081823051678,5.3175685555698849E-17,4.8554029887346469E-17,5.8238896349635684E-17,7.828376664180384,7.1479893592323318,8.5737684877341032,4.2612372214676882E-17,3.8911927481185807E-17,4.6666359153876549E-17,6.2732750271988698,5.7285058362420749,6.870091719265405,3.2721396413098492E-11,2.9871129009851574E-11,3.5843979685701061E-11,4817153.0544986762,4397544.6076479014,5276851.0869311364,1.2322113380027134E-11,1.1251162163249077E-11,1.3495383772648911E-11,1814027.291412164,1656364.8292118532,1986752.8983580943,9.8743340369571323E-12,9.01685003677737E-12,1.0813742456123498E-11,1453672.0183563859,1327435.6066060551,1591969.1154202991]

{"sheet":"Perry NPV 4%","index":299,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU51","v":63.510972284041017},{"$f":"'WTP Values '!CV51","v":57.972598223080404},{"$f":"'WTP Values '!CW51","v":69.578485170891881},{"$f":"C3","v":63.510972284041017},{"$f":"D3","v":57.972598223080404},{"$f":"E3","v":69.578485170891881},{"$f":"'WTP Values '!CC51","v":23.866111121197616},{"$f":"'WTP Values '!CD51","v":21.785138496383155},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"I3","v":23.866111121197616},{"$f":"J3","v":21.785138496383155},{"$f":"K3","v":1.2031987499580021},{"$f":"'WTP Values '!CI51","v":19.109814359297022},{"$f":"'WTP Values '!CJ51","v":17.443631341214452},{"$f":"'WTP Values '!CK51","v":20.935185275524827},{"$f":"O3","v":19.109814359297022},{"$f":"P3","v":17.443631341214452},{"$f":"Q3","v":20.935185275524827},{"$f":"'WTP Values '!BH51","v":14717053.352137629},{"$f":"'WTP Values '!BI51","v":13433675.951226166},{"$f":"'WTP Values '!BJ51","v":16123045.225025471},{"$f":"U3","v":14717053.352137629},{"$f":"V3","v":13433675.951226166},{"$f":"W3","v":16123045.225025471},{"$f":"'WTP Values '!AV51","v":5530364.5661077285},{"$f":"'WTP Values '!AW51","v":5048152.0594755812},{"$f":"'WTP Values '!AX51","v":6058647.8792221425},{"$f":"AA3","v":5530364.5661077285},{"$f":"AB3","v":5048152.0594755812},{"$f":"AC3","v":6058647.8792221425},{"$f":"'WTP Values '!BB51","v":4428213.6985311089},{"$f":"'WTP Values '!BC51","v":4042118.1391389472},{"$f":"'WTP Values '!BD51","v":4851197.0066974573},{"$f":"AG3","v":4428213.6985311089},{"$f":"AH3","v":4042118.1391389472},{"$f":"AI3","v":4851197.0066974573},{"$f":"'WTP Values '!CX51","v":3.1950966564660579},{"$f":"'WTP Values '!CY51","v":2.9167809105493303},{"$f":"'WTP Values '!CZ51","v":3.5000028178007705},{"$f":"AM3","v":3.1950966564660579},{"$f":"AN3","v":2.9167809105493303},{"$f":"AO3","v":3.5000028178007705},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"'WTP Values '!CG51","v":1.0986251978770745},{"$f":"'WTP Values '!CH51","v":1.3177633076947808},{"$f":"AS3","v":1.2031987499580021},{"$f":"AT3","v":1.0986251978770745},{"$f":"AU3","v":1.3177633076947808},{"$f":"'WTP Values '!CL51","v":0.9641841463001054},{"$f":"'WTP Values '!CM51","v":0.8804547043362303},{"$f":"'WTP Values '!CN51","v":1.0559131379739766},{"$f":"AY3","v":0.9641841463001054},{"$f":"AZ3","v":0.8804547043362303},{"$f":"BA3","v":1.0559131379739766},{"$f":"'WTP Values '!BK51","v":740382.42948239786},{"$f":"'WTP Values '!BL51","v":675889.83026540093},{"$f":"'WTP Values '!BM51","v":811036.68153336225},{"$f":"BE3","v":740382.42948239786},{"$f":"BF3","v":675889.83026540093},{"$f":"BG3","v":811036.68153336225},{"$f":"'WTP Values '!AY51","v":278810.72450227244},{"$f":"'WTP Values '!AZ51","v":254578.46210964839},{"$f":"'WTP Values '!BA51","v":305358.14848022169},{"$f":"BK3","v":278810.72450227244},{"$f":"BL3","v":254578.46210964839},{"$f":"BM3","v":305358.14848022169},{"$f":"'WTP Values '!BE51","v":223425.16595277446},{"$f":"'WTP Values '!BF51","v":204022.99621403942},{"$f":"'WTP Values '!BG51","v":244681.02798500119},{"$f":"BQ3","v":223425.16595277446},{"$f":"BR3","v":204022.99621403942},{"$f":"BS3","v":244681.02798500119}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":58.719464020008331},{"$f":"D3/(1+B4)^A4","v":53.598925871930838},{"$f":"E3/(1+B4)^A4","v":64.329220757111571},{"$f":"F3+C4","v":122.23043630404935},{"$f":"G3+D4","v":111.57152409501124},{"$f":"H3+E4","v":133.90770592800345},{"$f":"I3/(1+B4)^A4","v":22.065561317675307},{"$f":"J3/(1+B4)^A4","v":20.141585148283241},{"$f":"K3/(1+B4)^A4","v":1.1124248797688627},{"$f":"L3+I4","v":45.931672438872923},{"$f":"M3+J4","v":41.926723644666396},{"$f":"N3+K4","v":2.3156236297268649},{"$f":"O3/(1+B4)^A4","v":17.668097595503902},{"$f":"P3/(1+B4)^A4","v":16.127617734110995},{"$f":"Q3/(1+B4)^A4","v":19.355755617164224},{"$f":"R3+O4","v":36.777911954800928},{"$f":"S3+P4","v":33.571249075325447},{"$f":"T3+Q4","v":40.290940892689051},{"$f":"U3/(1+B4)^A4","v":13606743.11403257},{"$f":"V3/(1+B4)^A4","v":12420188.564373303},{"$f":"W3/(1+B4)^A4","v":14906661.635563489},{"$f":"X3+U4","v":28323796.466170199},{"$f":"Y3+V4","v":25853864.515599467},{"$f":"Z3+W4","v":31029706.86058896},{"$f":"AA3/(1+B4)^A4","v":5113132.9198481208},{"$f":"AB3/(1+B4)^A4","v":4667300.3508465057},{"$f":"AC3/(1+B4)^A4","v":5601560.5392216546},{"$f":"AD3+AA4","v":10643497.485955849},{"$f":"AE3+AB4","v":9715452.4103220869},{"$f":"AF3+AC4","v":11660208.418443797},{"$f":"AG3/(1+B4)^A4","v":4094132.4875472528},{"$f":"AH3/(1+B4)^A4","v":3737165.4392926651},{"$f":"AI3/(1+B4)^A4","v":4485204.3331152517},{"$f":"AJ3+AG4","v":8522346.1860783622},{"$f":"AK3+AH4","v":7779283.5784316119},{"$f":"AL3+AI4","v":9336401.339812709},{"$f":"AM3/(1+B4)^A4","v":2.9540464649279379},{"$f":"AN3/(1+B4)^A4","v":2.6967279128599575},{"$f":"AO3/(1+B4)^A4","v":3.2359493507773394},{"$f":"AP3+AM4","v":6.1491431213939958},{"$f":"AQ3+AN4","v":5.6135088234092878},{"$f":"AR3+AO4","v":6.7359521685781099},{"$f":"AS3/(1+B4)^A4","v":1.1124248797688627},{"$f":"AT3/(1+B4)^A4","v":1.0157407524751056},{"$f":"AU3/(1+B4)^A4","v":1.2183462534160323},{"$f":"AV3+AS4","v":2.3156236297268649},{"$f":"AW3+AT4","v":2.1143659503521803},{"$f":"AX3+AU4","v":2.5361095611108131},{"$f":"AY3/(1+B4)^A4","v":0.89144244295497899},{"$f":"AZ3/(1+B4)^A4","v":0.814029867174769},{"$f":"BA3/(1+B4)^A4","v":0.97625105212091023},{"$f":"BB3+AY4","v":1.8556265892550843},{"$f":"BC3+AZ4","v":1.6944845715109993},{"$f":"BD3+BA4","v":2.0321641900948868},{"$f":"BE3/(1+B4)^A4","v":684525.17518712813},{"$f":"BF3/(1+B4)^A4","v":624898.14188738982},{"$f":"BG3/(1+B4)^A4","v":749849.00289696944},{"$f":"BH3+BE4","v":1424907.604669526},{"$f":"BI3+BF4","v":1300787.9721527908},{"$f":"BJ3+BG4","v":1560885.6844303317},{"$f":"BK3/(1+B4)^A4","v":257776.1875945566},{"$f":"BL3/(1+B4)^A4","v":235372.09884397962},{"$f":"BM3/(1+B4)^A4","v":282320.773372986},{"$f":"BN3+BK4","v":536586.91209682904},{"$f":"BO3+BL4","v":489950.56095362804},{"$f":"BP3+BM4","v":587678.92185320775},{"$f":"BQ3/(1+B4)^A4","v":206569.12532615979},{"$f":"BR3/(1+B4)^A4","v":188630.72874818731},{"$f":"BS3/(1+B4)^A4","v":226221.36463110315},{"$f":"BT3+BQ4","v":429994.29127893422},{"$f":"BU3+BR4","v":392653.7249622267},{"$f":"BV3+BS4","v":470902.39261610433}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":52.201389696895205},{"$f":"D4/(1+B5)^A5","v":47.649249928818804},{"$f":"E4/(1+B5)^A5","v":57.188443009209614},{"$f":"F4+C5","v":174.43182600094457},159.22077402383005,191.09614893721306,{"$f":"I4/(1+B5)^A5","v":19.616203663443141},{"$f":"J4/(1+B5)^A5","v":17.90579585468398},{"$f":"K4/(1+B5)^A5","v":0.98894166740944922},{"$f":"L4+I5","v":65.547876102316067},59.832519499350376,3.304565297136314,{"$f":"O4/(1+B5)^A5","v":15.706874427045314},{"$f":"P4/(1+B5)^A5","v":14.337393439661145},{"$f":"Q4/(1+B5)^A5","v":17.2071962629831},{"$f":"R4+O5","v":52.484786381846241},47.908642514986596,57.498137155672154,{"$f":"U4/(1+B5)^A5","v":12096345.0817455},{"$f":"V4/(1+B5)^A5","v":11041502.407734003},{"$f":"W4/(1+B5)^A5","v":13251967.913955364},{"$f":"X4+U5","v":40420141.547915697},36895366.923333466,44281674.774544328,{"$f":"AA4/(1+B5)^A5","v":4545556.547145362},{"$f":"AB4/(1+B5)^A5","v":4149213.0167260268},{"$f":"AC4/(1+B5)^A5","v":4979766.9222427374},{"$f":"AD4+AA5","v":15189054.033101212},13864665.427048113,16639975.340686534,{"$f":"AG4/(1+B5)^A5","v":3639668.8733458021},{"$f":"AH4/(1+B5)^A5","v":3322326.4672819693},{"$f":"AI4/(1+B5)^A5","v":3987330.3200344676},{"$f":"AJ4+AG5","v":12162015.059424164},11101610.045713581,13323731.659847178,{"$f":"AM4/(1+B5)^A5","v":2.6261365506656249},{"$f":"AN4/(1+B5)^A5","v":2.3973812948587181},{"$f":"AO4/(1+B5)^A5","v":2.8767471896845653},{"$f":"AP4+AM5","v":8.7752796720596216},8.010890118268005,9.6126993582626756,{"$f":"AS4/(1+B5)^A5","v":0.98894166740944922},{"$f":"AT4/(1+B5)^A5","v":0.90298983030402391},{"$f":"AU4/(1+B5)^A5","v":1.0831053828872044},{"$f":"AV4+AS5","v":3.304565297136314},3.0173557806562044,3.6192149439980175,{"$f":"AY4/(1+B5)^A5","v":0.79248908575168098},{"$f":"AZ4/(1+B5)^A5","v":0.72366958776773804},{"$f":"BA4/(1+B5)^A5","v":0.86788363048413864},{"$f":"BB4+AY5","v":2.6481156750067654},2.4181541592787372,2.9000478205790254,{"$f":"BE4/(1+B5)^A5","v":608540.38815992698},{"$f":"BF4/(1+B5)^A5","v":555532.17267811019},{"$f":"BG4/(1+B5)^A5","v":666613.0331284221},{"$f":"BH4+BE5","v":2033447.992829453},1856320.1448309009,2227498.7175587537,{"$f":"BK4/(1+B5)^A5","v":229162.09212363145},{"$f":"BL4/(1+B5)^A5","v":209244.93880502853},{"$f":"BM4/(1+B5)^A5","v":250982.13950574113},{"$f":"BN4+BK5","v":765749.00422046054},699195.4997586566,838661.06135894894,{"$f":"BQ4/(1+B5)^A5","v":183639.20022879189},{"$f":"BR4/(1+B5)^A5","v":167692.03099057957},{"$f":"BS4/(1+B5)^A5","v":201109.96941061597},{"$f":"BT4+BQ5","v":613633.49150772614},560345.75595280621,672012.36202672031]
[4,0.04,44.621966690481962,40.730778538577169,48.884920762736996,219.05379269142654,199.95155256240722,239.98106969995007,16.768013103603856,15.305949340306555,0.84535148198552224,82.315889205919916,75.138468839656923,4.1499167791218365,13.426302088215955,12.255664000664442,14.708783481468988,65.911088470062197,60.164306515651035,72.206920637141138,10340006.472017864,9438322.5333958324,11327837.712240497,50760148.019933559,46333689.4567293,55609512.486784823,3885560.7870624643,3546764.6761724991,4256725.6354842903,19074614.820163675,17411430.103220612,20896700.976170823,3111204.2068964313,2839938.5882016104,3408386.6685853605,15273219.266320596,13941548.633915192,16732118.328432538,2.2448325297253238,2.0492915783415029,2.4590555542753516,11.020112201784945,10.060181696609508,12.071754912538028,0.84535148198552224,0.77187949140110046,0.92584302061883805,4.1499167791218365,3.7892352720573048,4.5450579646168556,0.67742299184585253,0.61859579654461638,0.74187056466393553,3.3255386668526179,3.0367499558233537,3.6419183852429611,520182.87420996162,474871.22945709788,569823.61451321258,2553630.8670394146,2331191.3742879988,2797322.3320719665,195888.71677242024,178863.45064229687,214540.58472311479,961637.72099288076,878058.95040095341,1053201.6460820637,156975.55799291827,143343.85089303408,171909.64471005448,770609.04950064444,703689.60684584035,843922.00673677481]
[5,0.04,36.676003979819995,33.477730960268623,40.179841486676573,255.72979667124653,233.42928352267583,280.16091118662666,13.782084496348013,12.580374657483372,0.69481729778309043,96.097973702267922,87.718843497140298,4.8447340769049267,11.03544162984438,10.073262453480865,12.089547850873547,76.946530099906582,70.2375689691319,84.296468488014682,8498731.6034186129,7757613.1325356299,9310656.8766613025,59258879.62335217,54091302.589264929,64920169.363446124,3193647.7358478401,2915182.0286427308,3498718.185841965,22268262.556011513,20326612.131863341,24395419.162012789,2557183.0723119066,2334222.5071747871,2801445.3932275102,17830402.338632502,16275771.14108998,19533563.721660048,1.8450887063164114,1.6843682978925365,2.0211644170860534,12.865200908101357,11.744549994502044,14.092919329624081,0.69481729778309043,0.63442867713418627,0.76097547525058018,4.8447340769049267,4.4236639491914911,5.306033439867436,0.55679231974012533,0.50844065330741306,0.60976352680415491,3.8823309865927431,3.545190609130767,4.2516819120471157,427552.40478515747,390309.53571092861,468353.47484000085,2981183.2718245722,2721500.9099989273,3265675.8069119672,161006.24622355742,147012.71849141715,176336.72208392929,1122643.9672164381,1025071.6688923705,1229538.3681659929,129022.46621305411,117818.19663625539,141297.19690056314,899631.51571369858,821507.80348209571,985219.20363733801]
[9,0.04,11.307896693645962,10.321809416442555,12.388195206555292,334.14459256684125,305.00604095081644,366.06705491560757,4.2492739338111463,3.8787643570018471,0.21422514373737378,125.56463379401637,114.61619882514876,6.3302818650545865,3.4024326638120499,3.1057748618038881,3.7274332897822586,100.54075545494055,91.774615909335026,110.14441603753197,2620317.6074296376,2391816.947676498,2870649.3261697791,77429515.236223042,70677396.613016099,84826734.403602228,984661.21589293575,898805.03997117991,1078720.1306731764,29096411.977816805,26559390.487441637,31875821.677781891,788427.27861938567,719684.37416570785,863737.91204018053,23297764.289878316,21266434.289008867,25523168.500944607,0.56887529222427735,0.51932218998288404,0.62316272083124646,16.810075993039071,15.345798275665029,18.414251482506547,0.21422514373737378,0.19560620465815146,0.23462294488969934,6.3302818650545865,5.7800983975889286,6.9330301161182142,0.17166946636010619,0.15676174497127718,0.18800147836303202,5.0727757289556195,4.6322575119498595,5.5553812606793835,131822.38793219236,120339.71614771764,144402.11950339191,3895307.7924333569,3555998.6539657167,4267034.6833255114,49641.231371047768,45326.765540425149,54367.90326771629,1466881.9038924959,1339390.8711943433,1606553.4889713482,39780.034921454477,36325.549449920771,43564.563536759721,1175486.8231678493,1073407.9245286076,1287318.3871163691]
[16,0.04,0.31867497178664617,0.2908854240258727,0.34911954582630678,353.6974329377868,322.85380674906861,387.48787347455288,0.11975146993798617,0.10930990576958241,6.0372139475644935E-3,132.9121872048037,121.3230924556491,6.7007053091680628,9.5886101767761314E-2,8.7525801064062686E-2,0.10504514947730535,106.42400895033111,97.144909054573048,116.58963835278479,73844.823864450838,67405.30259247293,80899.579984715296,81960388.951052696,74813162.639311627,89790464.578737229,27749.359027166076,25329.791959936956,30400.092653934931,30799020.702977348,28113542.594352283,33741070.635338247,22219.166621060169,20281.879455214596,24341.54310103738,24661058.732743736,22510863.210386708,27016684.932337657,1.6031833559423884E-2,1.463534631811488E-2,1.7561741839309079E-2,17.793736180356348,16.243774632977434,19.491781772678376,6.0372139475644935E-3,5.5125018771842865E-3,6.6120572524542114E-3,6.7007053091680628,6.1183272476452313,7.3387240407334984,4.8379255515904919E-3,4.4178016486494829E-3,5.2981882870270555E-3,5.3696148108151727,4.9033191831637986,5.8804605389504419,3714.9698916815178,3391.3694727805409,4069.4872446555873,4123246.0358029958,3764081.8478494552,4516724.936815585,1398.9708639195596,1277.3821800027099,1532.1761870776647,1552718.1207515227,1417766.8092802658,1700562.7430967418,1121.0662645502944,1023.7132297638194,1227.7204534222039,1244271.7346188794,1136219.5763347561,1362647.2462085132]
[19,0.04,3.8330777971437205E-2,3.4988202998658957E-2,4.1992704107043789E-2,353.98012008838037,323.11184261302759,387.79756710713673,1.4403914371472244E-2,1.3147984934749626E-2,7.2616655802228776E-4,133.0184151951174,121.42005804293828,6.7060607432606512,1.153334652169476E-2,1.0527755061997482E-2,1.2635012655737372E-2,106.50906667776506,97.222550606300516,116.68282080079108,8882.1834109495121,8107.6266306204088,9730.7417052279161,82025894.512180671,74872955.891407758,89862228.205550715,3337.7410022401109,3046.7112815155942,3656.5758374311349,30823636.33937392,28136011.904301975,33768037.659205675,2672.5598740538267,2439.5396158119675,2927.8429958180063,24680768.698874611,22528854.666319795,27038277.595927473,1.9283367287868803E-3,1.7603648228463106E-3,2.1123567485084298E-3,17.807957546164577,16.25675721622024,19.507360274912742,7.2616655802228776E-4,6.6305328070428646E-4,7.9530970712044446E-4,6.7060607432606512,6.1232172251654813,7.3445894013351758,5.8191407100684277E-4,5.3138083975294017E-4,6.3727527060665555E-4,5.3739063916107881,4.90723808445982,5.8851604052178521,446.84301779417444,407.91979850646129,489.48497950106537,4126541.4758161623,3767090.2314934405,4520334.8586965501,168.27064037307426,153.64574271974899,184.29280752966309,1553959.1064651723,1418899.9372653707,1701921.8913163338,134.84379346400399,123.13400169615754,147.67234416710068,1245266.1993745379,1137127.682090048,1363736.3207434777]
[25,0.04,1.9232991008196761E-4,1.7555808394173833E-4,2.1070412426861524E-4,354.01054914211477,323.13961814917525,387.83090319675841,7.2273606289910262E-5,6.5971808924509688E-5,3.6436398163645699E-6,133.02984980478595,121.43049562759614,6.7066372137207777,5.7870140311648781E-5,5.2824447913574023E-5,6.3397900501088522E-5,106.51822247474126,97.230908110150921,116.69285116018851,44.567567557132243,40.681123195760755,48.825324614906719,82032945.671864718,74879392.165844604,89869952.996903628,16.747571033285432,15.287289688100209,18.347368335312101,30826286.019492187,28138430.5492188,33770940.447735675,13.409933934773576,12.240722985068102,14.690851840768994,24682890.32207977,22530791.305385977,27040601.876742024,9.6756927274395838E-6,8.8328707635879786E-6,1.0599038292528316E-5,17.809488364609791,16.258154689442058,19.509037178445841,3.6436398163645699E-6,3.3269603333497785E-6,3.9905750040286974E-6,6.7066372137207777,6.1237435928776724,7.3452207613830067,2.9198332743357412E-6,2.6662758894463274E-6,3.1976156493503083E-6,5.3743683466107273,4.9076599234357552,5.8856663089453312,2.2420958295484938,2.0467932643022322,2.4560576924388422,4126896.2040768159,3767414.0603882605,4520723.4384627771,0.84432090463972964,0.77093848457202241,0.92471431514763136,1554092.6888401932,1419021.9096021899,1702068.1929579903,0.67659713798057552,0.61784165956407444,0.74096614204950162,1245373.2457026902,1137225.4325494028,1363853.5510720429]
[36,0.04,2.9900477759540105E-10,2.7293053806193096E-10,3.275701620643451E-10,354.01065428850478,323.13971412644042,387.83101838829594,1.1235981738629385E-10,1.0256275816191299E-10,5.6645672660353514E-12,133.02988931662685,121.43053169425656,6.7066392056916238,8.996753768524497E-11,8.2123276058656696E-11,9.856124370496776E-11,106.51825411223514,97.230936989174481,116.69288581969819,6.9286756384948504E-5,6.3244714190816898E-5,7.5906058091960863E-5,82032970.036867738,74879414.406136021,89869979.689614207,2.6036531447118856E-5,2.3766312017089821E-5,2.8523648694178056E-5,30826295.175356898,28138438.906750526,33770950.478206486,2.0847689847237797E-5,1.9029981619589795E-5,2.2839062761814103E-5,24682897.653264735,22530797.997365575,27040609.908202324,1.504226956075908E-11,1.373198041360268E-11,1.6477744340606863E-11,17.809493654292307,16.258159518355431,19.509042972919591,5.6645672660353514E-12,5.1722430178333434E-12,6.2039284011979527E-12,6.7066392056916238,6.1237454117204564,7.3452229430226481,4.5393048768978971E-12,4.1451130975526073E-12,4.9711579216258612E-12,5.3743699428779337,4.9076613810836305,5.8856680570756259,3.4856635901093704E-6,3.1820373883377255E-6,3.8182983799876621E-6,4126897.4298262731,3767415.1793661821,4520724.7811847702,1.3126194683050486E-6,1.1985358388664144E-6,1.4376027006000484E-6,1554093.1504288001,1419022.3310727698,1702068.6984975194,1.05186851424902E-6,9.6052458990074743E-7,1.1519394794850777E-6,1245373.6155970381,1137225.7703222435,1363853.9561568003]
[39,0.04,3.4188295387618923E-12,3.1206959068023213E-12,3.745446996161404E-12,354.01065428859403,323.13971412652188,387.83101838839372,1.2847255008411675E-12,1.1727056336715661E-12,6.47688309503561E-14,133.02988931666039,121.43053169428718,6.7066392056933148,1.0286915073450656E-12,9.3899998611109562E-13,1.1269521981070721E-12,106.51825411226199,97.230936989198995,116.69288581972761,7.9222683757379701E-7,7.2314194704507605E-7,8.6791213057782072E-7,82032970.036888406,74879414.406154901,89869979.689636871,2.9770247657635415E-7,2.7174471995028133E-7,3.2614024930691586E-7,30826295.175364673,28138438.906757623,33770950.478215002,2.3837310707164854E-7,2.1758937702054348E-7,2.6114252432910895E-7,24682897.653270956,22530797.997371256,27040609.908209141,1.7199375848746644E-13,1.5701187332615611E-13,1.8840701990408538E-13,17.809493654296794,16.25815951835953,19.509042972924512,6.47688309503561E-14,5.9139580822856949E-14,7.0935902245281157E-14,6.7066392056933148,6.123745411722,7.3452229430245009,5.1902547254894237E-14,4.7395346701107795E-14,5.6840367839547456E-14,5.3743699428792882,4.9076613810848668,5.8856680570771092,3.9855181378332709E-8,3.6383510337799664E-8,4.3658537479868294E-8,4126897.4298273139,3767415.179367132,4520724.7811859101,1.5008530122778393E-8,1.3704094503553131E-8,1.6437592125922307E-8,1554093.150429192,1419022.3310731277,1702068.6984979487,1.202709594250793E-8,1.098266678903507E-8,1.3171310341598222E-8,1245373.6155973519,1137225.7703225303,1363853.9561571442]
[44,0.04,9.0547443883885699E-16,8.2651397004773256E-16,9.9197882743171404E-16,354.01065428859494,323.13971412652262,387.83101838839474,3.4025858521083283E-16,3.1059020741831764E-16,1.7153976293378159E-17,133.0298893166607,121.43053169428748,6.7066392056933317,2.7244817408734892E-16,2.4869344196714411E-16,2.9847244432922452E-16,106.51825411226226,97.23093698919925,116.69288581972791,2.0982068367321898E-10,1.9152360223803541E-10,2.2986587675295087E-10,82032970.036888599,74879414.40615508,89869979.68963708,7.8846277611293937E-11,7.1971385240081796E-11,8.6378000387492188E-11,30826295.175364751,28138438.906757694,33770950.478215083,6.3132938601595531E-11,5.7628383287668449E-11,6.9163401682639669E-11,24682897.653271019,22530797.997371309,27040609.908209212,4.5552417920965839E-17,4.1584476874072211E-17,4.9899457895386601E-17,17.809493654296837,16.25815951835957,19.509042972924558,1.7153976293378159E-17,1.5663073619673411E-17,1.8787320499849986E-17,6.7066392056933317,6.123745411722016,7.3452229430245195,1.3746350707778218E-17,1.2552622022009366E-17,1.5054128785709236E-17,5.3743699428793006,4.9076613810848784,5.8856680570771243,1.0555614892234624E-11,9.6361454212886802E-12,1.1562930902786426E-11,4126897.4298273246,3767415.1793671413,4520724.7811859213,3.9749979449517458E-12,3.629519149671665E-12,4.3534839445290375E-12,1554093.150429196,1419022.3310731309,1702068.6984979531,3.1853673387141984E-12,2.9087510608548875E-12,3.4884116640252595E-12,1245373.6155973549,1137225.7703225331,1363853.9561571474]
[50,0.04,1.2658274075096128E-20,1.1554429270445598E-20,1.3867580724228246E-20,354.01065428859494,323.13971412652262,387.83101838839474,4.7567178522746609E-21,4.3419624032497907E-21,2.3980768985343567E-22,133.0298893166607,121.43053169428748,6.7066392056933317,3.8087476696522386E-21,3.4766632983433815E-21,4.1725595357811906E-21,106.51825411226226,97.23093698919925,116.69288581972791,2.9332332384396808E-15,2.6774452651448043E-15,3.213459313310275E-15,82032970.036888599,74879414.40615508,89869979.68963708,1.1022484445665217E-15,1.0061394125068348E-15,1.2075397781142911E-15,30826295.175364751,28138438.906757694,33770950.478215083,8.8258045253051477E-16,8.056283411991687E-16,9.6688460426062257E-16,24682897.653271019,22530797.997371309,27040609.908209212,6.3680979395324888E-22,5.8133911125809418E-22,6.9758017139447182E-22,17.809493654296837,16.25815951835957,19.509042972924558,2.3980768985343567E-22,2.1896529623794132E-22,2.6264137541942903E-22,6.7066392056933317,6.123745411722016,7.3452229430245195,1.9217005729569273E-22,1.7548207116640604E-22,2.1045242135787613E-22,5.3743699428793006,4.9076613810848784,5.8856680570771243,1.4756448178527889E-16,1.3471056115794165E-16,1.6164647194962673E-16,4126897.4298273246,3767415.1793671413,4520724.7811859213,5.556933611474115E-17,5.0739641216454173E-17,6.086046230310692E-17,1554093.150429196,1419022.3310731309,1702068.6984979531,4.4530525737435714E-17,4.0663509167353118E-17,4.8766998863733078E-17,1245373.6155973549,1137225.7703225331,1363853.9561571474]

{"sheet":"Perry NPV 5%","index":300,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU51","v":63.510972284041017},{"$f":"'WTP Values '!CV51","v":57.972598223080404},{"$f":"'WTP Values '!CW51","v":69.578485170891881},{"$f":"C3","v":63.510972284041017},{"$f":"D3","v":57.972598223080404},{"$f":"E3","v":69.578485170891881},{"$f":"'WTP Values '!CC51","v":23.866111121197616},{"$f":"'WTP Values '!CD51","v":21.785138496383155},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"I3","v":23.866111121197616},{"$f":"J3","v":21.785138496383155},{"$f":"K3","v":1.2031987499580021},{"$f":"'WTP Values '!CI51","v":19.109814359297022},{"$f":"'WTP Values '!CJ51","v":17.443631341214452},{"$f":"'WTP Values '!CK51","v":20.935185275524827},{"$f":"O3","v":19.109814359297022},{"$f":"P3","v":17.443631341214452},{"$f":"Q3","v":20.935185275524827},{"$f":"'WTP Values '!BH51","v":14717053.352137629},{"$f":"'WTP Values '!BI51","v":13433675.951226166},{"$f":"'WTP Values '!BJ51","v":16123045.225025471},{"$f":"U3","v":14717053.352137629},{"$f":"V3","v":13433675.951226166},{"$f":"W3","v":16123045.225025471},{"$f":"'WTP Values '!AV51","v":5530364.5661077285},{"$f":"'WTP Values '!AW51","v":5048152.0594755812},{"$f":"'WTP Values '!AX51","v":6058647.8792221425},{"$f":"AA3","v":5530364.5661077285},{"$f":"AB3","v":5048152.0594755812},{"$f":"AC3","v":6058647.8792221425},{"$f":"'WTP Values '!BB51","v":4428213.6985311089},{"$f":"'WTP Values '!BC51","v":4042118.1391389472},{"$f":"'WTP Values '!BD51","v":4851197.0066974573},{"$f":"AG3","v":4428213.6985311089},{"$f":"AH3","v":4042118.1391389472},{"$f":"AI3","v":4851197.0066974573},{"$f":"'WTP Values '!CX51","v":3.1950966564660579},{"$f":"'WTP Values '!CY51","v":2.9167809105493303},{"$f":"'WTP Values '!CZ51","v":3.5000028178007705},{"$f":"AM3","v":3.1950966564660579},{"$f":"AN3","v":2.9167809105493303},{"$f":"AO3","v":3.5000028178007705},{"$f":"'WTP Values '!CF51","v":1.2031987499580021},{"$f":"'WTP Values '!CG51","v":1.0986251978770745},{"$f":"'WTP Values '!CH51","v":1.3177633076947808},{"$f":"AS3","v":1.2031987499580021},{"$f":"AT3","v":1.0986251978770745},{"$f":"AU3","v":1.3177633076947808},{"$f":"'WTP Values '!CL51","v":0.9641841463001054},{"$f":"'WTP Values '!CM51","v":0.8804547043362303},{"$f":"'WTP Values '!CN51","v":1.0559131379739766},{"$f":"AY3","v":0.9641841463001054},{"$f":"AZ3","v":0.8804547043362303},{"$f":"BA3","v":1.0559131379739766},{"$f":"'WTP Values '!BK51","v":740382.42948239786},{"$f":"'WTP Values '!BL51","v":675889.83026540093},{"$f":"'WTP Values '!BM51","v":811036.68153336225},{"$f":"BE3","v":740382.42948239786},{"$f":"BF3","v":675889.83026540093},{"$f":"BG3","v":811036.68153336225},{"$f":"'WTP Values '!AY51","v":278810.72450227244},{"$f":"'WTP Values '!AZ51","v":254578.46210964839},{"$f":"'WTP Values '!BA51","v":305358.14848022169},{"$f":"BK3","v":278810.72450227244},{"$f":"BL3","v":254578.46210964839},{"$f":"BM3","v":305358.14848022169},{"$f":"'WTP Values '!BE51","v":223425.16595277446},{"$f":"'WTP Values '!BF51","v":204022.99621403942},{"$f":"'WTP Values '!BG51","v":244681.02798500119},{"$f":"BQ3","v":223425.16595277446},{"$f":"BR3","v":204022.99621403942},{"$f":"BS3","v":244681.02798500119}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":57.606324067157381},{"$f":"D3/(1+B4)^A4","v":52.582855531138684},{"$f":"E3/(1+B4)^A4","v":63.109737116455221},{"$f":"F3+C4","v":121.11729635119841},{"$f":"G3+D4","v":110.55545375421909},{"$f":"H3+E4","v":132.68822228734712},{"$f":"I3/(1+B4)^A4","v":21.647266323081737},{"$f":"J3/(1+B4)^A4","v":19.759762808510796},{"$f":"K3/(1+B4)^A4","v":1.0913367346557843},{"$f":"L3+I4","v":45.513377444279357},{"$f":"M3+J4","v":41.544901304893955},{"$f":"N3+K4","v":2.2945354846137862},{"$f":"O3/(1+B4)^A4","v":17.333164951743331},{"$f":"P3/(1+B4)^A4","v":15.821887837836238},{"$f":"Q3/(1+B4)^A4","v":18.98883018188193},{"$f":"R3+O4","v":36.442979311040354},{"$f":"S3+P4","v":33.265519179050692},{"$f":"T3+Q4","v":39.924015457406753},{"$f":"U3/(1+B4)^A4","v":13348801.226428688},{"$f":"V3/(1+B4)^A4","v":12184740.091815116},{"$f":"W3/(1+B4)^A4","v":14624077.301610405},{"$f":"X3+U4","v":28065854.578566317},{"$f":"Y3+V4","v":25618416.043041281},{"$f":"Z3+W4","v":30747122.526635878},{"$f":"AA3/(1+B4)^A4","v":5016203.6880795723},{"$f":"AB3/(1+B4)^A4","v":4578822.7296830667},{"$f":"AC3/(1+B4)^A4","v":5495372.2260518298},{"$f":"AD3+AA4","v":10546568.254187301},{"$f":"AE3+AB4","v":9626974.7891586479},{"$f":"AF3+AC4","v":11554020.105273973},{"$f":"AG3/(1+B4)^A4","v":4016520.3614794635},{"$f":"AH3/(1+B4)^A4","v":3666320.3076090221},{"$f":"AI3/(1+B4)^A4","v":4400178.6908820476},{"$f":"AJ3+AG4","v":8444734.0600105729},{"$f":"AK3+AH4","v":7708438.4467479698},{"$f":"AL3+AI4","v":9251375.6975795049},{"$f":"AM3/(1+B4)^A4","v":2.8980468539374673},{"$f":"AN3/(1+B4)^A4","v":2.6456062680719548},{"$f":"AO3/(1+B4)^A4","v":3.1746057304315376},{"$f":"AP3+AM4","v":6.0931435104035252},{"$f":"AQ3+AN4","v":5.5623871786212851},{"$f":"AR3+AO4","v":6.6746085482323085},{"$f":"AS3/(1+B4)^A4","v":1.0913367346557843},{"$f":"AT3/(1+B4)^A4","v":0.99648544025131469},{"$f":"AU3/(1+B4)^A4","v":1.1952501657095518},{"$f":"AV3+AS4","v":2.2945354846137862},{"$f":"AW3+AT4","v":2.0951106381283893},{"$f":"AX3+AU4","v":2.5130134734043326},{"$f":"AY3/(1+B4)^A4","v":0.87454344335610468},{"$f":"AZ3/(1+B4)^A4","v":0.79859837128002742},{"$f":"BA3/(1+B4)^A4","v":0.95774434283353882},{"$f":"BB3+AY4","v":1.8387275896562101},{"$f":"BC3+AZ4","v":1.6790530756162578},{"$f":"BD3+BA4","v":2.0136574808075154},{"$f":"BE3/(1+B4)^A4","v":671548.68887292326},{"$f":"BF3/(1+B4)^A4","v":613052.0002407264},{"$f":"BG3/(1+B4)^A4","v":735634.17826155305},{"$f":"BH3+BE4","v":1411931.1183553212},{"$f":"BI3+BF4","v":1288941.8305061273},{"$f":"BJ3+BG4","v":1546670.8597949152},{"$f":"BK3/(1+B4)^A4","v":252889.54603380719},{"$f":"BL3/(1+B4)^A4","v":230910.16971396678},{"$f":"BM3/(1+B4)^A4","v":276968.84215893125},{"$f":"BN3+BK4","v":531700.27053607965},{"$f":"BO3+BL4","v":485488.63182361517},{"$f":"BP3+BM4","v":582326.99063915294},{"$f":"BQ3/(1+B4)^A4","v":202653.21174854826},{"$f":"BR3/(1+B4)^A4","v":185054.87184946885},{"$f":"BS3/(1+B4)^A4","v":221932.90520181513},{"$f":"BT3+BQ4","v":426078.37770132272},{"$f":"BU3+BR4","v":389077.8680635083},{"$f":"BV3+BS4","v":466613.93318681628}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":49.762508642399197},{"$f":"D4/(1+B5)^A5","v":45.423047645946383},{"$f":"E4/(1+B5)^A5","v":54.516563754631434},{"$f":"F4+C5","v":170.87980499359759},155.97850140016547,187.20478604197854,{"$f":"I4/(1+B5)^A5","v":18.699722555302223},{"$f":"J4/(1+B5)^A5","v":17.069226052055541},{"$f":"K4/(1+B5)^A5","v":0.94273770405423529},{"$f":"L4+I5","v":64.213099999581573},58.614127356949496,3.2372731886680217,{"$f":"O4/(1+B5)^A5","v":14.973039586863907},{"$f":"P4/(1+B5)^A5","v":13.667541594070823},{"$f":"Q4/(1+B5)^A5","v":16.403265463238895},{"$f":"R4+O5","v":51.416018897904259},46.933060773121511,56.327280920645649,{"$f":"U4/(1+B5)^A5","v":11531196.394712178},{"$f":"V4/(1+B5)^A5","v":10525636.619643766},{"$f":"W4/(1+B5)^A5","v":12632827.816961799},{"$f":"X4+U5","v":39597050.973278493},36144052.662685052,43379950.34359768,{"$f":"AA4/(1+B5)^A5","v":4333185.3476553904},{"$f":"AB4/(1+B5)^A5","v":3955359.230910758},{"$f":"AC4/(1+B5)^A5","v":4747109.1467891838},{"$f":"AD4+AA5","v":14879753.60184269},13582334.020069405,16301129.252063157,{"$f":"AG4/(1+B5)^A5","v":3469621.3035131958},{"$f":"AH4/(1+B5)^A5","v":3167105.32997216},{"$f":"AI4/(1+B5)^A5","v":3801039.7934409217},{"$f":"AJ4+AG5","v":11914355.363523768},10875543.776720129,13052415.491020426,{"$f":"AM4/(1+B5)^A5","v":2.5034418347370408},{"$f":"AN4/(1+B5)^A5","v":2.2853741652710977},{"$f":"AO4/(1+B5)^A5","v":2.7423437904602417},{"$f":"AP4+AM5","v":8.596585345140566},7.8477613438923832,9.4169523386925498,{"$f":"AS4/(1+B5)^A5","v":0.94273770405423529},{"$f":"AT4/(1+B5)^A5","v":0.86080158967827625},{"$f":"AU4/(1+B5)^A5","v":1.032502032790888},{"$f":"AV4+AS5","v":3.2372731886680217},2.9559122278066656,3.5455155061952208,{"$f":"AY4/(1+B5)^A5","v":0.75546350792018535},{"$f":"AZ4/(1+B5)^A5","v":0.68985929923768696},{"$f":"BA4/(1+B5)^A5","v":0.82733557312043082},{"$f":"BB4+AY5","v":2.5941910975763953},2.3689123748539447,2.8409930539279462,{"$f":"BE4/(1+B5)^A5","v":580109.00669294735},{"$f":"BF4/(1+B5)^A5","v":529577.36766286695},{"$f":"BG4/(1+B5)^A5","v":635468.46194713574},{"$f":"BH4+BE5","v":1992040.1250482686},1818519.1981689944,2182139.3217420508,{"$f":"BK4/(1+B5)^A5","v":218455.49813955915},{"$f":"BL4/(1+B5)^A5","v":199468.88648220862},{"$f":"BM4/(1+B5)^A5","v":239256.0994786146},{"$f":"BN4+BK5","v":750155.76867563883},684957.51830582379,821583.09011776757,{"$f":"BQ4/(1+B5)^A5","v":175059.46377155662},{"$f":"BR4/(1+B5)^A5","v":159857.35609499522},{"$f":"BS4/(1+B5)^A5","v":191713.98786464971},{"$f":"BT4+BQ5","v":601137.84147287928},548935.22415850358,658327.92105146602]
[4,0.05,40.939739011954238,37.36965371090966,44.850911918084691,211.81954400555182,193.34815511107513,232.05569796006324,15.384308024168714,14.042894515808159,0.77559264220503621,79.59740802375029,72.657021872757653,4.012865830873058,12.318356723269755,11.24432029376305,13.495007091274845,63.73437562117401,58.177381066884564,69.822288011920492,9486743.8112409357,8659467.2957409862,10393058.7086342,49083794.784519427,44803519.958426036,53773009.052231878,3564922.3092480111,3254083.8279611957,3905458.4431706411,18444675.911090702,16836417.848030601,20206587.6952338,2854466.0329909418,2605585.3928946559,3127124.84484627,14768821.39651471,13481129.169614784,16179540.335866697,2.0595877929356932,1.8801829815939637,2.2561330231417909,10.656173138076259,9.7279443254863462,11.673085361834341,0.77559264220503621,0.70818359813310394,0.84944197760471252,4.012865830873058,3.6640958259397696,4.3949574837999332,0.62152169758089304,0.56754895274103856,0.68065102348953843,3.2157127951572884,2.9364613275949831,3.5216440774174846,477257.11545534822,435684.61097001098,522801.47629609943,2469297.2405036166,2254203.8091390054,2704940.7980381502,179723.87895130867,164103.546552894,196836.58515010893,929879.6476269475,849061.06485871784,1018419.6752678765,144021.85408059944,131515.04247303971,157723.57226846815,745159.69555347878,680450.26663154329,816051.49331993423]
[5,0.05,32.077356764255718,29.280101514362865,35.141863077791413,243.89690076980753,222.62825662543798,267.19756103785465,12.054007889946865,11.002975306092113,0.60769712968805512,91.65141591369715,83.659997178849764,4.6205629605611129,9.6517548205745189,8.8102191743156588,10.573691172691248,73.386130441748534,66.987600241200226,80.395979184611747,7433112.0106899878,6784919.2138909278,8143233.4478577869,56516906.795209415,51588439.172316961,61916242.500089668,2793209.9107229803,2549659.8270894438,3060028.8822793681,21237885.82181368,19386077.675120044,23266616.577513166,2236548.8281438225,2041544.3343009632,2450184.1417506724,17005370.224658534,15522673.503915748,18629724.477617368,1.6137409279041379,1.4731725638275555,1.7677392586651823,12.269914065980396,11.201116889313901,13.440824620499523,0.60769712968805512,0.55488037980107063,0.66556001635000694,4.6205629605611129,4.21897620574084,5.0605175001499401,0.48697851308252599,0.44468945522437453,0.53330788713759103,3.7026913082398143,3.3811507828193577,4.0549519645550758,373943.43809252372,341370.29302263458,409628.63654633367,2843240.6785961404,2595574.1021616398,3114569.434584484,140818.36189756024,128579.42273446733,154226.61498340726,1070698.0095245077,977640.48759318516,1172646.2902512837,112844.89121545186,103045.47706183736,123580.5459412238,858004.58676893066,783495.74369338062,939632.03926115809]
[9,0.05,7.4219769677372209,6.7747551847778071,8.131034619952878,303.78072469118297,277.29000623193758,332.80237867558907,2.7890255916534894,2.5458403539470025,0.14060741142271033,114.15451962431227,104.20097381491362,5.7550463339641231,2.2331984054364118,2.0384860346520779,2.4465136864122696,91.404572249635493,83.435015706907961,100.13554391988384,1719854.4926066648,1569877.2970461934,1884160.5789743811,70393460.717882603,64254910.119765937,77118491.286547154,646285.7827033404,589933.78573229176,708021.67559503729,26452408.068720415,24145926.850566007,28979251.571956813,517486.96165016695,472367.31938837905,566917.35545531393,21180686.07753351,19333943.938117843,23203866.817270584,0.37338325868999644,0.34085890924822904,0.40901499955874793,15.28253690431265,13.951318754959967,16.740940252931207,0.14060741142271033,0.12838680658756527,0.15399557851041579,5.7550463339641231,5.2548582831088888,6.3030225831318392,0.11267584590725828,0.10289111159397922,0.12339541827394215,4.6118103402488053,4.2113222097251635,5.0505612924662699,86522.078647447954,78985.387446479857,94778.82882046848,3541339.4392845351,3232863.4732776298,3879287.3421219285,32582.193299754792,29750.378781944091,35684.560689690108,1333585.6922829181,1217679.826480452,1460565.2582489077,26109.763023279102,23842.399578093682,28593.751423378428,1068669.8122622904,975866.86858423706,1170339.1922114333]
[16,0.05,8.7557506878380514E-2,7.9922192735040684E-2,9.5922302475417859E-2,313.94741493721335,286.57012630718532,343.94034241761517,3.2902301972466283E-2,3.0033431156002679E-2,1.6587540551946274E-3,117.97495175470696,107.68828863776123,5.9476516201897232,2.6345175361599152E-2,2.4048141859829505E-2,2.8861668509246523E-2,94.463627343001392,86.227352058159795,103.48680018766106,20289.226471708083,18519.936511773092,22227.555214822882,72749332.741008341,66405342.042786308,79699431.252203479,7624.2720922508206,6959.4842083957537,8352.5741187869789,27337696.098004252,24954023.411802955,29949105.977937907,6104.824685001764,5572.5455624904216,6687.9580016920108,21889544.332999188,19980996.905197248,23980435.267033651,4.4048246691054671E-3,4.0211329704729643E-3,4.8251744505405248E-3,15.794000622221752,14.4182303289234,17.301212647277076,1.6587540551946274E-3,1.5145868479178575E-3,1.816695064303965E-3,5.9476516201897232,5.4307236758373625,6.5139671000414578,1.3292437036570182E-3,1.2138126068397977E-3,1.4557031409887632E-3,4.7661547189134277,4.3522633720587134,5.2195894369652143,1020.7061446345792,931.79534707518189,1118.1115210201278,3659858.1542947027,3341058.3614619668,4009116.2271599551,384.37408609013204,350.96700059265424,420.9729000266754,1378217.0712611643,1258432.1606756242,1509446.2877474884,308.01843840814598,281.27021602607948,337.32219835956249,1104435.1985210762,1008526.4001734956,1209507.1679350371]
[19,0.05,6.2816138742228843E-3,5.733835654321371E-3,6.8817270792547918E-3,{"$f":"F20+C21","v":314.00777092672087},286.62521904792345,344.00646450911989,2.3605007032829065E-3,2.1546801018685392E-3,1.1900353103369184E-4,{"$f":"L20+I21","v":117.99763228848896},107.70899157369844,5.9487950486165957,1.8900745917780183E-3,1.7252791558559641E-3,2.0706146600625772E-3,{"$f":"R20+O21","v":94.481787854696933},86.243929156452253,103.50669539281041,1455.6043341773257,1328.6706564597944,1594.6653143222659,{"$f":"X20+U21","v":72763318.707302958},66418108.384972543,79714753.366059288,546.98603310002011,499.29234076545265,599.23640291546997,{"$f":"AD20+AA21","v":27342951.735159855},24958820.790929373,29954863.655307293,437.97674018142078,399.78958707334141,479.81231160456645,{"$f":"AJ20+AG21","v":21893752.569937054},19984838.22632996,23985045.475082826,3.1601411165584688E-4,2.8848702479050361E-4,3.4617114916442624E-4,{"$f":"AP20+AM21","v":15.797036998667236},14.421002215287308,17.304538783309173,1.1900353103369184E-4,1.0866058316177918E-4,1.3033464894124101E-4,{"$f":"AV20+AS21","v":5.9487950486165957},5.4317677255272194,6.5152194018959602,9.5363561490089072E-5,8.7082220401985797E-5,1.0443610574575073E-4,{"$f":"BB20+AY21","v":4.7670710060701902},4.3531000891327185,5.2205928963673367,73.22823716928238,66.84953453795795,80.216364007764156,{"$f":"BH20+BE21","v":3660561.757350022},3341700.6756643262,4009886.9746336658,27.576043199006321,25.179327951622753,30.201741732465354,{"$f":"BN20+BK21","v":1378482.0317326772},1258674.0926510817,1509736.4768682478,22.098081194895528,20.179090912778719,24.200412698388419,{"$f":"BT20+BQ21","v":1104647.5247772643},1008720.2880857087,1209739.6941431337]
[25,0.05,8.6599595348629979E-6,7.9047814367801615E-6,9.4872876986075715E-6,314.0114112511784,286.62854192363437,344.0104526115245,3.2542338611945537E-6,2.9704854303965703E-6,1.6406066719360056E-7,117.99900024720377,107.71024025514082,5.9488640136108186,2.6056949392953996E-6,2.3785046287811846E-6,2.8545911174227283E-6,94.482883191803097,86.244928991213342,103.50789535659999,2.0067254825188208,1.8317321552218366,2.1984377534489647,72764162.259957448,66418878.376949683,79715677.507412374,0.75408597338648375,0.68833448754931026,0.82611938666905405,27343268.724817943,24959110.141111661,29955210.925129518,0.60380356435893368,0.55115798516715375,0.66147892659808971,21894006.386467494,19985069.912619635,23985323.536187492,4.3566342570266175E-7,3.9771402875791204E-7,4.7723852562838775E-7,15.797220135345583,14.421169399452566,17.304739396611108,1.6406066719360056E-7,1.4980167072622506E-7,1.7968197479526792E-7,5.9488640136108186,5.4318306965703904,6.5152949335061017,1.3147012855939958E-7,1.2005330476963027E-7,1.4397772098794618E-7,4.7671262712157727,4.3531505550707861,5.2206534192389435,0.10095392416551371,9.2160116112638538E-2,0.11058789671738901,3660604.19461982,3341739.4163447348,4009933.4616667177,3.8016889133379306E-2,3.4712729171541709E-2,4.1636730070087218E-2,1378498.0126169706,1258688.6845895872,1509753.9793988536,3.0464860269620905E-2,2.7819301576635695E-2,3.3363176866861362E-2,1104660.3310698906,1008731.9822839914,1209753.7187801129]
[36,0.05,5.151869812123525E-13,4.7026091394116913E-13,5.6440530578253424E-13,314.01141455786018,286.62854494196222,344.01045623410977,1.9359662275077404E-13,1.767162323865865E-13,9.7600825415973141E-15,117.99900148978648,107.71024138937824,5.9488640762550409,1.550145938132422E-13,1.4149888513546867E-13,1.6982159956523146E-13,94.482884186750482,86.24492989941136,103.50789644658484,1.1938148663383205E-7,1.0897101258259679E-7,1.3078658220318768E-7,72764163.026196912,66418879.076370448,79715678.346854433,4.4861096017778002E-8,4.0949494657250851E-8,4.9146413586072649E-8,27343269.012754902,24959110.40394235,29955211.240571402,3.5920691582337598E-8,3.278876967106299E-8,3.9351838765266073E-8,21894006.617021263,19985070.12307144,23985323.788763769,2.5917918462414306E-14,2.3660282595631433E-14,2.8391249906759842E-14,15.797220301697442,14.421169551313984,17.304739578837822,9.7600825415973141E-15,8.9118049814573038E-15,1.0689404933173581E-14,5.9488640762550409,5.4318307537700186,6.5152950021150966,7.8212488614346059E-15,7.142054119287617E-15,8.5653341841842483E-15,4.7671263214157626,4.3531506009114258,5.2206534742147799,6.005818759659435E-9,5.4826690375524122E-9,6.5789504487974991E-9,3660604.2331676348,3341739.4515347593,4009933.5038931253,2.2616510237562246E-9,2.0650842627535983E-9,2.4769978642517038E-9,1378498.0271331768,1258688.6978441468,1509753.9952972445,1.8123756043174667E-9,1.6549894882308731E-9,1.9847984629138365E-9,1104660.3427024623,1008731.9929063941,1209753.7315193655]
[39,0.05,1.9787220158379481E-15,1.8061706866383744E-15,2.1677589790401177E-15,314.01141455786023,286.62854494196228,344.01045623410988,7.4356284921519175E-16,6.787289126685908E-16,3.7486370785238986E-17,117.99900148978651,107.71024138937827,5.9488640762550427,5.9537760219140586E-16,5.4346668189324896E-16,6.5224811588558575E-16,94.48288418675051,86.244929899411389,103.50789644658487,4.5851852725381584E-10,4.1853414303662603E-10,5.0232303807960051E-10,72764163.026196927,66418879.076370463,79715678.346854448,1.7230178863624798E-10,1.5727817194655054E-10,1.887607686308272E-10,27343269.01275491,24959110.403942358,29955211.240571409,1.3796362456760012E-10,1.2593458838516224E-10,1.5114192044468964E-10,21894006.61702127,19985070.123071443,23985323.788763776,9.9545131644414256E-17,9.0874039485143777E-17,1.0904466396930727E-16,15.797220301697445,14.421169551313987,17.304739578837825,3.7486370785238986E-17,3.4228319737752441E-17,4.1055697540538305E-17,5.9488640762550427,5.4318307537700203,6.5152950021150984,3.0039729026244794E-17,2.7431088594056402E-17,3.2897600174933095E-17,4.7671263214157635,4.3531506009114267,5.2206534742147817,2.3067053780950134E-11,2.1057748595720712E-11,2.5268328915277394E-11,3660604.2331676357,3341739.4515347602,4009933.5038931263,8.6865135107214061E-12,7.9315430014461856E-12,9.5136142525274394E-12,1378498.0271331773,1258688.697844147,1509753.995297245,6.9609435797299444E-12,6.3564574722686899E-12,7.623182570194111E-12,1104660.3427024626,1008731.9929063943,1209753.7315193657]
[44,0.05,7.0247679255073825E-20,6.4121841299247993E-20,7.6958782609708323E-20,314.01141455786023,286.62854494196228,344.01045623410988,2.6397626407132161E-20,2.4095921800363174E-20,1.330823900619045E-21,117.99900148978651,107.71024138937827,5.9488640762550427,2.1136821897989169E-20,1.9293904272495245E-20,2.3155812727971032E-20,94.48288418675051,86.244929899411389,103.50789644658487,1.6278113942849451E-14,1.4858606717873582E-14,1.7833241546315272E-14,72764163.026196927,66418879.076370463,79715678.346854448,6.1169788814771733E-15,5.5836173491236208E-15,6.7012980219478725E-15,27343269.01275491,24959110.403942358,29955211.240571409,4.8979211682688001E-15,4.4708718562744968E-15,5.3657709695508725E-15,21894006.61702127,19985070.123071443,23985323.788763776,3.5340054960674192E-21,3.2261683689115532E-21,3.871253525093717E-21,15.797220301697445,14.421169551313987,17.304739578837825,1.330823900619045E-21,1.2151580702757313E-21,1.4575404980268107E-21,5.9488640762550427,5.4318307537700203,6.5152950021150984,1.0664566486118262E-21,9.7384589535521794E-22,1.1679154761775408E-21,4.7671263214157635,4.3531506009114267,5.2206534742147817,8.1891593785977751E-16,7.4758250898610149E-16,8.9706459560486579E-16,3660604.2331676357,3341739.4515347602,4009933.5038931263,3.0838460888484749E-16,2.8158199297513055E-16,3.3774795914676833E-16,1378498.0271331773,1258688.697844147,1509753.995297245,2.4712421855500373E-16,2.2566403069071504E-16,2.7063472271878846E-16,1104660.3427024626,1008731.9929063943,1209753.7315193657]
[50,0.05,6.4221692422748468E-26,5.8621341134243382E-26,7.0357103870201815E-26,314.01141455786023,286.62854494196228,344.01045623410988,2.4133185064430677E-26,2.2028925295688712E-26,1.2166631569999597E-27,117.99900148978651,107.71024138937827,5.9488640762550427,1.9323662918430576E-26,1.7638834463455192E-26,2.11694606652377E-26,94.48288418675051,86.244929899411389,103.50789644658487,1.4881744677488733E-20,1.3584005629580116E-20,1.6303470315787235E-20,72764163.026196927,66418879.076370463,79715678.346854448,5.5922521633239703E-21,5.1046434530552739E-21,6.1264472358725572E-21,27343269.01275491,24959110.403942358,29955211.240571409,4.4777676659931557E-21,4.087351500575654E-21,4.9054843728879405E-21,21894006.61702127,19985070.123071443,23985323.788763776,3.2308514159540962E-27,2.9494211750386484E-27,3.5391696325838743E-27,15.797220301697445,14.421169551313987,17.304739578837825,1.2166631569999597E-27,1.1109193735910068E-27,1.3325097505084705E-27,5.9488640762550427,5.4318307537700203,6.5152950021150984,9.7497385814915728E-28,8.903074410695444E-28,1.0677293439757922E-27,4.7671263214157635,4.3531506009114267,5.2206534742147817,7.4866768609325425E-22,6.8345338183203079E-22,8.2011259522302049E-22,3660604.2331676357,3341739.4515347602,4009933.5038931263,2.8193075856355488E-22,2.5742732480841653E-22,3.0877526174173361E-22,1378498.0271331773,1258688.697844147,1509753.995297245,2.2592540739493843E-22,2.063061174914189E-22,2.4741913335317038E-22,1104660.3427024626,1008731.9929063943,1209753.7315193657]

{"sheet":"Philadelphia","index":301,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Philadelphia"]
[null,"Number of households",{"$f":"'WTP Values '!C52","v":582594},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA52","v":5.7659240100487064E-2}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU52","v":4.0125062192343755E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV52","v":119.277545506}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW52","v":6.0583638040000096}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!X3:X52), \"NULL\")))))","v":839152074.50260091},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!Y3:Y52), \"NULL\")))))","v":765983727.22698987},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!Z3:Z52), \"NULL\")))))","v":919310959.60458434},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AD3:AD52), \"NULL\")))))","v":315424738.86124724},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AE3:AE52), \"NULL\")))))","v":287931138.69753981},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AF3:AF52), \"NULL\")))))","v":345545090.33318901},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":252585026.37666273},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AK3:AK52), \"NULL\")))))","v":230571584.60791022},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!AL3:AL52), \"NULL\")))))","v":276701642.57948381}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BH3:BH52), \"NULL\")))))","v":42309375.621134572},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BI3:BI52), \"NULL\")))))","v":38632501.700131536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":46337539.781491436},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BN3:BN52), \"NULL\")))))","v":16004629.317252209},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BO3:BO52), \"NULL\")))))","v":14623014.107937282},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BP3:BP52), \"NULL\")))))","v":17518244.684310578},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BT3:BT52), \"NULL\")))))","v":12846792.51156952},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BU3:BU52), \"NULL\")))))","v":11740567.580095289},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!BV3:BV52), \"NULL\")))))","v":14058706.685945706}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!F3:F52), \"NULL\")))))","v":158477.22740025193},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!G3:G52), \"NULL\")))))","v":144659.09221114361},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!H3:H52), \"NULL\")))))","v":173615.55363270207},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!L3:L52), \"NULL\")))))","v":59569.224205050821},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!M3:M52), \"NULL\")))))","v":54376.947789863392},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!N3:N52), \"NULL\")))))","v":3022.538294111142},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!R3:R52), \"NULL\")))))","v":47701.693029502181},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!S3:S52), \"NULL\")))))","v":43544.366457775999},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 1%'!A3:A52,'Philadelphia NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 2%'!A3:A52,'Philadelphia NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 3%'!A3:A52,'Philadelphia NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 4%'!A3:A52,'Philadelphia NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Philadelphia NPV 5%'!A3:A52,'Philadelphia NPV 5%'!T3:T52), \"NULL\")))))","v":52256.212509614874}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Philadelphia NPV 1%","index":302,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU52","v":30121.818580845913},{"$f":"'WTP Values '!CV52","v":27495.401094119607},{"$f":"'WTP Values '!CW52","v":32999.165212105814},{"$f":"C3","v":30121.818580845913},{"$f":"D3","v":27495.401094119607},{"$f":"E3","v":32999.165212105814},{"$f":"'WTP Values '!CC52","v":11322.341978980281},{"$f":"'WTP Values '!CD52","v":10335.444298060655},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"I3","v":11322.341978980281},{"$f":"J3","v":10335.444298060655},{"$f":"K3","v":574.49484473206132},{"$f":"'WTP Values '!CI52","v":9066.6764367659725},{"$f":"'WTP Values '!CJ52","v":8276.4920119804901},{"$f":"'WTP Values '!CK52","v":9932.3554478985534},{"$f":"O3","v":9066.6764367659725},{"$f":"P3","v":8276.4920119804901},{"$f":"Q3","v":9932.3554478985534},{"$f":"'WTP Values '!BH52","v":159497909.98089901},{"$f":"'WTP Values '!BI52","v":145590778.22038472},{"$f":"'WTP Values '!BJ52","v":174733735.55845436},{"$f":"U3","v":159497909.98089901},{"$f":"V3","v":145590778.22038472},{"$f":"W3","v":174733735.55845436},{"$f":"'WTP Values '!AV52","v":59952883.551482961},{"$f":"'WTP Values '!AW52","v":54727165.952487446},{"$f":"'WTP Values '!AX52","v":65677868.633015901},{"$f":"AA3","v":59952883.551482961},{"$f":"AB3","v":54727165.952487446},{"$f":"AC3","v":65677868.633015901},{"$f":"'WTP Values '!BB52","v":48008918.792731993},{"$f":"'WTP Values '!BC52","v":43824816.696954623},{"$f":"'WTP Values '!BD52","v":52592771.942879364},{"$f":"AG3","v":48008918.792731993},{"$f":"AH3","v":43824816.696954623},{"$f":"AI3","v":52592771.942879364},{"$f":"'WTP Values '!CX52","v":1518.7179719290921},{"$f":"'WTP Values '!CY52","v":1386.7345894668063},{"$f":"'WTP Values '!CZ52","v":1663.3111079516129},{"$f":"AM3","v":1518.7179719290921},{"$f":"AN3","v":1386.7345894668063},{"$f":"AO3","v":1663.3111079516129},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"'WTP Values '!CG52","v":524.90101788227412},{"$f":"'WTP Values '!CH52","v":628.82688879539432},{"$f":"AS3","v":574.49484473206132},{"$f":"AT3","v":524.90101788227412},{"$f":"AU3","v":628.82688879539432},{"$f":"'WTP Values '!CL52","v":461.14258087086159},{"$f":"'WTP Values '!CM52","v":421.43403732084238},{"$f":"'WTP Values '!CN52","v":504.64489708422866},{"$f":"AY3","v":461.14258087086159},{"$f":"AZ3","v":421.43403732084238},{"$f":"BA3","v":504.64489708422866},{"$f":"'WTP Values '!BK52","v":8041756.898673851},{"$f":"'WTP Values '!BL52","v":7342892.2667644639},{"$f":"'WTP Values '!BM52","v":8807391.3815745935},{"$f":"BE3","v":8041756.898673851},{"$f":"BF3","v":7342892.2667644639},{"$f":"BG3","v":8807391.3815745935},{"$f":"'WTP Values '!AY52","v":3042005.1426719534},{"$f":"'WTP Values '!AZ52","v":2779401.0867692465},{"$f":"'WTP Values '!BA52","v":3329698.5118433032},{"$f":"BK3","v":3042005.1426719534},{"$f":"BL3","v":2779401.0867692465},{"$f":"BM3","v":3329698.5118433032},{"$f":"'WTP Values '!BE52","v":2441794.0654775226},{"$f":"'WTP Values '!BF52","v":2231533.5299917627},{"$f":"'WTP Values '!BG52","v":2672142.9900199585},{"$f":"BQ3","v":2441794.0654775226},{"$f":"BR3","v":2231533.5299917627},{"$f":"BS3","v":2672142.9900199585}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":29528.299755755233},{"$f":"D3/(1+B4)^A4","v":26953.633069424181},{"$f":"E3/(1+B4)^A4","v":32348.951291153626},{"$f":"F3+C4","v":59650.118336601146},{"$f":"G3+D4","v":54449.034163543787},{"$f":"H3+E4","v":65348.116503259444},{"$f":"I3/(1+B4)^A4","v":11099.247112028508},{"$f":"J3/(1+B4)^A4","v":10131.795214254145},{"$f":"K3/(1+B4)^A4","v":563.17502669548207},{"$f":"L3+I4","v":22421.589091008791},{"$f":"M3+J4","v":20467.239512314802},{"$f":"N3+K4","v":1137.6698714275435},{"$f":"O3/(1+B4)^A4","v":8888.0270922125019},{"$f":"P3/(1+B4)^A4","v":8113.4124222924129},{"$f":"Q3/(1+B4)^A4","v":9736.648806880261},{"$f":"R3+O4","v":17954.703528978476},{"$f":"S3+P4","v":16389.904434272903},{"$f":"T3+Q4","v":19669.004254778814},{"$f":"U3/(1+B4)^A4","v":156355171.042936},{"$f":"V3/(1+B4)^A4","v":142722064.71952233},{"$f":"W3/(1+B4)^A4","v":171290790.66606644},{"$f":"X3+U4","v":315853081.023835},{"$f":"Y3+V4","v":288312842.93990707},{"$f":"Z3+W4","v":346024526.2245208},{"$f":"AA3/(1+B4)^A4","v":58771574.896071918},{"$f":"AB3/(1+B4)^A4","v":53648824.578460395},{"$f":"AC3/(1+B4)^A4","v":64383755.154412217},{"$f":"AD3+AA4","v":118724458.44755489},{"$f":"AE3+AB4","v":108375990.53094783},{"$f":"AF3+AC4","v":130061623.78742811},{"$f":"AG3/(1+B4)^A4","v":47062953.428812854},{"$f":"AH3/(1+B4)^A4","v":42961294.67400708},{"$f":"AI3/(1+B4)^A4","v":51556486.562963791},{"$f":"AJ3+AG4","v":95071872.221544847},{"$f":"AK3+AH4","v":86786111.370961696},{"$f":"AL3+AI4","v":104149258.50584316},{"$f":"AM3/(1+B4)^A4","v":1488.7932280453799},{"$f":"AN3/(1+B4)^A4","v":1359.4104396302384},{"$f":"AO3/(1+B4)^A4","v":1630.5373080596146},{"$f":"AP3+AM4","v":3007.5111999744722},{"$f":"AQ3+AN4","v":2746.1450290970447},{"$f":"AR3+AO4","v":3293.8484160112275},{"$f":"AS3/(1+B4)^A4","v":563.17502669548207},{"$f":"AT3/(1+B4)^A4","v":514.55839415966489},{"$f":"AU3/(1+B4)^A4","v":616.43651484697023},{"$f":"AV3+AS4","v":1137.6698714275435},{"$f":"AW3+AT4","v":1039.459412041939},{"$f":"AX3+AU4","v":1245.2634036423647},{"$f":"AY3/(1+B4)^A4","v":452.05625024101715},{"$f":"AZ3/(1+B4)^A4","v":413.13012187123064},{"$f":"BA3/(1+B4)^A4","v":494.7013989650315},{"$f":"BB3+AY4","v":913.19883111187869},{"$f":"BC3+AZ4","v":834.56415919207302},{"$f":"BD3+BA4","v":999.34629604926022},{"$f":"BE3/(1+B4)^A4","v":7883302.5180608286},{"$f":"BF3/(1+B4)^A4","v":7198208.2803298337},{"$f":"BG3/(1+B4)^A4","v":8633850.9769381378},{"$f":"BH3+BE4","v":15925059.416734681},{"$f":"BI3+BF4","v":14541100.547094297},{"$f":"BJ3+BG4","v":17441242.358512729},{"$f":"BK3/(1+B4)^A4","v":2982065.6236368525},{"$f":"BL3/(1+B4)^A4","v":2724635.9050771948},{"$f":"BM3/(1+B4)^A4","v":3264090.2968760938},{"$f":"BN3+BK4","v":6024070.7663088059},{"$f":"BO3+BL4","v":5504036.9918464413},{"$f":"BP3+BM4","v":6593788.8087193966},{"$f":"BQ3/(1+B4)^A4","v":2393681.0758528798},{"$f":"BR3/(1+B4)^A4","v":2187563.5035700058},{"$f":"BS3/(1+B4)^A4","v":2619491.2165669627},{"$f":"BT3+BQ4","v":4835475.1413304023},{"$f":"BU3+BR4","v":4419097.033561768},{"$f":"BV3+BS4","v":5291634.2065869216}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":28659.876827990302},{"$f":"D4/(1+B5)^A5","v":26160.930708039868},{"$f":"E4/(1+B5)^A5","v":31397.573418984965},{"$f":"F4+C5","v":88309.995164591441},80609.964871583652,96745.689922244404,{"$f":"I4/(1+B5)^A5","v":10772.81989634923},{"$f":"J4/(1+B5)^A5","v":9833.8206157755321},{"$f":"K4/(1+B5)^A5","v":546.61213246952309},{"$f":"L4+I5","v":33194.408987358023},30301.060128090336,1684.2820038970667,{"$f":"O4/(1+B5)^A5","v":8626.6315302154453},{"$f":"P4/(1+B5)^A5","v":7874.7981631507819},{"$f":"Q4/(1+B5)^A5","v":9450.2954057894367},{"$f":"R4+O5","v":26581.335059193923},24264.702597423686,29119.299660568249,{"$f":"U4/(1+B5)^A5","v":151756788.59181541},{"$f":"V4/(1+B5)^A5","v":138524629.90866002},{"$f":"W4/(1+B5)^A5","v":166253153.85122061},{"$f":"X4+U5","v":467609869.61565042},426837472.84856713,512277680.07574141,{"$f":"AA4/(1+B5)^A5","v":57043111.572319083},{"$f":"AB4/(1+B5)^A5","v":52071020.583752126},{"$f":"AC4/(1+B5)^A5","v":62490238.439458199},{"$f":"AD4+AA5","v":175767570.01987398},160447011.11469996,192551862.2268863,{"$f":"AG4/(1+B5)^A5","v":45678838.93038331},{"$f":"AH4/(1+B5)^A5","v":41697809.352807656},{"$f":"AI4/(1+B5)^A5","v":50040217.919776641},{"$f":"AJ4+AG5","v":140750711.15192816},128483920.72376935,154189476.42561981,{"$f":"AM4/(1+B5)^A5","v":1445.0080394422407},{"$f":"AN4/(1+B5)^A5","v":1319.4303796950974},{"$f":"AO4/(1+B5)^A5","v":1582.5834470311247},{"$f":"AP4+AM5","v":4452.5192394167134},4065.5754087921423,4876.4318630423522,{"$f":"AS4/(1+B5)^A5","v":546.61213246952309},{"$f":"AT4/(1+B5)^A5","v":499.42530790484034},{"$f":"AU4/(1+B5)^A5","v":598.30720813332243},{"$f":"AV4+AS5","v":1684.2820038970667},1538.8847199467793,1843.5706117756872,{"$f":"AY4/(1+B5)^A5","v":438.76134279304512},{"$f":"AZ4/(1+B5)^A5","v":400.98002610036355},{"$f":"BA4/(1+B5)^A5","v":480.15230400148261},{"$f":"BB4+AY5","v":1351.9601739049237},1235.5441852924366,1479.4986000507429,{"$f":"BE4/(1+B5)^A5","v":7651455.757163032},{"$f":"BF4/(1+B5)^A5","v":6986510.0396193294},{"$f":"BG4/(1+B5)^A5","v":8379930.6968916254},{"$f":"BH4+BE5","v":23576515.173897713},21527610.586713627,25821173.055404354,{"$f":"BK4/(1+B5)^A5","v":2894363.5147756361},{"$f":"BL4/(1+B5)^A5","v":2644504.766157846},{"$f":"BM4/(1+B5)^A5","v":3168093.8840941573},{"$f":"BN4+BK5","v":8918434.2810844425},8148541.7580042873,9761882.6928135529,{"$f":"BQ4/(1+B5)^A5","v":2323283.2695036498},{"$f":"BR4/(1+B5)^A5","v":2123227.5845311284},{"$f":"BS4/(1+B5)^A5","v":2542452.3673828938},{"$f":"BT4+BQ5","v":7158758.4108340517},6542324.6180928964,7834086.5739698149]
[4,0.01,27541.578306997202,25140.140203803239,30172.450920100688,115851.57347158864,105750.10507538689,126918.14084234509,10352.46817504502,9450.1083229301912,525.28351535904915,43546.877162403041,39751.168451020523,2209.5655192561157,8290.0233396327621,7567.5262515572867,9081.5481345199096,34871.358398826684,31832.228848980973,38200.847795088157,145835290.9785687,133119446.56897874,159766013.05930063,613445160.59421909,559956919.41754591,672043693.13504207,54817309.009138912,50039227.298145935,60051890.862363867,230584879.02901289,210486238.41284591,252603753.08925018,43896466.370894834,40070775.1960399,48087665.854542151,184647177.52282298,168554695.91980925,202277142.28016198,1388.6243235236434,1267.9466608004877,1520.8315861007729,5841.1435629403568,5333.52206959263,6397.2634491431254,525.28351535904915,479.93790443383006,574.96146697851225,2209.5655192561157,2018.8226243806093,2418.5320787541996,421.64102634300355,385.33392361265601,461.41692650356265,1773.6012002479274,1620.8781089050926,1940.9155265543054,7352898.5893135583,6713898.8246060377,8052948.687841041,30929413.763211273,28241509.411319666,33874121.743245393,2781426.4474875857,2541317.1011688164,3044475.9520907067,11699860.728572028,10689858.859173104,12806358.64490426,2232629.5566587811,2040379.9755981416,2443246.7518387651,9391387.9674928337,8582704.593691038,10277333.325808581]
[5,0.01,26204.86674164221,23919.98078554172,28708.051761474482,142056.44021323085,129670.08586092861,155626.19260381957,9850.0182505961948,8991.453813435035,499.78924112958794,53396.895412999234,48742.62226445556,2709.3547603857037,7887.6727571196825,7200.2415684200769,8640.7814403447737,42759.031155946366,39032.470417401048,46841.629235432934,138757275.40825418,126658585.76358323,152011879.47165629,752202436.00247324,686615505.1811291,824055572.60669839,52156788.609131984,47610607.808540821,57137313.631444477,282741667.63814485,258096846.22138673,309741066.72069466,41765981.559089981,38125967.674835563,45753764.057695523,226413159.08191296,206680663.59464481,248030906.33785748,1321.2283968088798,1206.4077414672172,1447.0190708034345,7162.3719597492363,6539.9298110598475,7844.2825199465597,499.78924112958794,456.64444825067625,547.05610752609516,2709.3547603857037,2475.4670726312856,2965.5881862802948,401.17696905266121,366.63200658832221,439.02237324910493,2174.7781693005886,1987.5101154934148,2379.9378998034103,6996030.7121839188,6388044.3616759265,7662104.3605385423,37925444.475395188,34629553.772995591,41536226.103783935,2646431.8273863727,2417976.0230903779,2896714.4051581956,14346292.555958401,13107834.882263482,15703073.050062455,2124270.4162974982,1941351.5364615272,2324665.4507312262,11515658.383790333,10524056.130152564,12601998.776539806]
[9,0.01,19441.991193181952,17746.781937821055,21299.161526856937,230473.25702528941,210377.55825964781,252488.90816923807,7307.9542807387515,6670.9656484118841,370.80509205747643,86631.457063123424,79080.335199024383,4395.6741075995733,5852.0451865122441,5342.0242332143625,6410.7937781814226,69372.519563100577,63326.524114911714,75996.152219896001,102947202.6350835,93970907.512508363,112781097.15591587,1220377936.4569788,1113969289.7106719,1336952914.654387,38696316.787293442,35323401.062931038,42391482.443959303,458721849.84722596,418737937.45155388,502525843.77344644,30987138.902563255,28286529.180771574,33945766.129429109,367334125.28616446,335320001.20026505,402406893.63196027,980.2496272236483,895.06155159033221,1073.5766111040973,11620.277061090717,10610.423026293485,12726.61301863486,370.80509205747643,338.79498143743314,405.87346348902724,4395.6741075995733,4016.2132602493102,4811.3888202590724,297.64238742854513,272.0126880821561,325.72076013480375,3528.3737029721765,3224.5488412978898,3861.2261328123268,5190515.5189118255,4739436.5117681902,5684690.8235602016,61530478.303242721,56183204.615114257,67388632.9990291,1963448.4230992082,1793951.8261905194,2149138.8034709617,23275514.764739562,21266233.289602,25476763.923701786,1576044.9054283085,1440333.196382053,1724722.5740854314,18683076.180980813,17074294.483181886,20445561.628168471]
[16,0.01,7861.3245792926537,7175.8706021873422,8612.2671472109178,317932.56152792246,290211.00690281088,348302.64633621194,2954.954564101723,2697.3896705533043,149.93418911436257,119506.10412883099,109089.50505070417,6063.7314138262427,2366.2610586920364,2160.0352551580359,2592.1897711211654,95697.79647762925,87357.484700727844,104834.94550904115,41626465.437779576,37996921.078000672,45602778.148686543,1683483317.6647184,1536695034.8703244,1844295821.0620074,15646767.003717465,14282936.26105611,17140898.76793164,632796249.912642,577639361.638749,693222852.86809325,12529578.594917964,11437593.243518213,13725892.733136557,506728984.07486033,462566235.61946845,555111061.99564373,396.36169010497957,361.9160869677001,434.09824213818456,16029.905158546633,14636.834725142025,17556.070187115918,149.93418911436257,136.9909742500605,164.11400472848004,6063.7314138262427,5540.2738953498711,6637.2003063415086,120.35101718140515,109.98770699215321,131.70444283153398,4867.3104371958161,4448.1910227581866,5326.4727148316124,2098773.0537770754,1916380.2910797675,2298591.7055967557,84879880.778712884,77503439.612391368,92961070.554469913,793915.86979507352,725380.30930927233,868999.34950915701,32108037.720066741,29336280.100695774,35144610.347637378,637270.1453263422,582395.4268151396,697387.61988913559,25772874.233251125,23553596.852776878,28204182.40371957]
[19,0.01,4593.4769727549419,4192.9570568097024,5032.2627471879305,{"$f":"F20+C21","v":334713.38464049104},305528.65649727936,366686.43524326355,1726.6194276588055,1576.120819495346,87.608549701617676,{"$f":"L20+I21","v":125813.76505107345},114847.36665159199,6383.781690427455,1382.6379479686366,1262.1374559502099,1514.6511128697553,{"$f":"R20+O21","v":100748.82927287393},91968.306855202551,110368.24687379767,24322899.851926055,22202108.594667334,26646312.489299618,{"$f":"X20+U21","v":1772339380.8214035},1617803454.3231606,1941639741.3945365,9142614.9886950739,8345710.4660587776,10015656.138943203,{"$f":"AD20+AA21","v":666195917.70712245},608127789.44851136,729811901.8653537,7321200.1582635995,6683138.529380721,8020222.4910347424,{"$f":"AJ20+AG21","v":533474685.76362884},486980979.8673467,584410421.880054,231.5994306068043,211.47240452769722,253.64940209027318,{"$f":"AP20+AM21","v":16875.980822153044},15409.382630490623,18482.698485098404,87.608549701617676,80.04565634529979,95.894005396059995,{"$f":"AV20+AS21","v":6383.781690427455},5832.6955201946184,6987.5188888992161,70.322707133428324,64.267286544226707,76.956665413579216,{"$f":"BB20+AY21","v":5124.2123257221629},4682.9713370647632,5607.6096830363058,1226341.1332687924,1119766.6054018072,1343097.8409460662,{"$f":"BH20+BE21","v":89359932.329011232},81594154.651143253,97867656.007160529,463895.64880890801,423849.40523621126,507767.92906170833,{"$f":"BN20+BK21","v":33802734.541564845},30884680.568973407,36999580.743779257,372365.45933893241,340301.42823003,407492.90284785052,{"$f":"BT20+BQ21","v":27133194.300916422},24796781.069428712,29692829.535919242]
[25,0.01,1198.8258057332446,1094.2963580418393,1313.3420453266754,348675.07962211408,318272.98673893308,381981.80255659629,450.62072561480744,411.34293751149994,22.864464284485688,131061.75778975456,119637.92471174964,6650.0644770771414,360.84692746739699,329.39817953809063,395.30030335643778,104951.30365427434,95804.524667847872,114971.97014636268,6347897.2868924998,5794403.8650564551,6954271.7269018563,1846267890.9272215,1685285901.7124,2022630174.0378702,2386079.8356756968,2178100.1914740731,2613929.9515230786,693984541.13196552,633494252.50539875,760254099.98284602,1910718.989280314,1744194.8615030453,2093152.9094415163,555727189.50216031,507294120.04864711,608787576.86934364,60.443837130643892,55.190997419154428,66.198535583874786,17579.918302895538,16052.144796614066,19253.655998385231,22.864464284485688,20.890667142290663,25.026838920882238,6650.0644770771414,6075.991186010624,7278.9849965660051,18.353129130853876,16.772758855796312,20.084488714797281,5337.955464765284,4878.3092602434463,5841.5164808019235,320055.89794282668,292241.6093334399,350527.57658324909,93087348.608154565,84997641.78909032,101949949.76785374,121069.52494984337,110618.08032469815,132519.50544073805,35212727.361902773,32172954.386203673,38542921.657222033,97181.573885521342,88813.362145878753,106349.28845505173,28264984.662731193,25831114.053122509,30931388.398950979]
[36,0.01,40.287249954108901,36.774476066051939,44.135635888280014,352214.34556093492,321503.65278605261,385859.15216386697,15.143375893749532,13.823422603292435,0.76837383987781682,132392.11502586666,120852.32303463064,6717.5667107331547,12.126474332240083,11.069620565402127,13.28430039801758,106016.62376450696,96776.99936064583,116139.0061682635,213324.84123798838,194724.36756881751,233702.41278642367,1865008642.5386617,1702392587.3854051,2043161111.005208,80185.623541470399,73196.344639359537,87842.661390769703,701028909.92126489,639924607.75981212,767971145.44486821,64210.8412623935,58614.699498453534,70341.641005352751,561368161.36402428,512443466.54624623,614967144.21073806,2.0312508815059207,1.8547260974934434,2.2246409252362818,17758.365257361347,16215.083912840117,19449.092417147105,0.76837383987781682,0.70204321999457187,0.84104171794176119,6717.5667107331547,6137.6662236202183,7352.8711592807413,0.61676775491373903,0.5636584774967871,0.67495111732151392,5392.1389870860112,4927.8270916368601,5900.8114563246045,10755.667669184761,9820.9520565051389,11779.686444921013,94032242.297204643,85860419.991622731,102984804.2950798,4068.6129629118855,3717.385987332043,4453.396326600162,35570158.144452624,32499529.608424116,38934155.954642668,3265.8442447066263,2984.6255418628989,3573.9307128192268,28551891.595072076,26093315.705816157,31245360.964812256]
[39,0.01,12.957792223965953,11.827960969088432,14.195568080829482,352274.28370073752,321558.36472817138,385924.81581470347,4.8706406772400737,4.4460974159709128,0.24713596929075513,132414.64487792749,120872.88910050732,6718.7098738601426,3.9002993499286318,3.5603781208201331,4.2726968108852983,106034.6651625837,96793.468403972598,116158.77014459207,68612.748999276228,62630.184457218573,75166.890531756144,1865326020.720892,1702682292.3511105,2043508806.315902,25790.50817276138,23542.511004623462,28253.280032724091,701148207.64249086,640033507.04539323,768101835.07310224,20652.458049430486,18852.542634116897,22624.338218131546,561463692.29216683,512530671.70562118,615071796.35545695,0.6533215076055835,0.59654494737325969,0.71552252672940508,17761.387290372993,16217.843317670522,19452.402169958212,0.24713596929075513,0.22580171610859442,0.27050850691448658,6718.7098738601426,6138.7107020771846,7354.1224354568822,0.19837413642573745,0.18129233057605221,0.21708794592701777,5393.0565953109926,4928.6656855012616,5901.8156279788136,3459.3998609009036,3158.7625448419481,3788.7602055395932,94048244.251002938,85875031.304085806,103002329.75273131,1308.6085913831341,1195.6416805565148,1432.36841325211,35576211.302532457,32505060.221738819,38940781.581656784,1050.4100231946322,959.96022766147757,1149.501434133974,28556750.418375619,26097756.140524168,31250678.149751753]
[44,0.01,1.6034023562482691,1.4635965880339141,1.7565652323848002,352296.67271681968,321578.80157449364,385949.3435117497,0.60269501187719632,0.55016186011162849,3.0580702995190875E-2,132423.06057487405,120880.571253827,6719.1368857380367,0.48262459064458546,0.44056260274796538,0.52870520036870394,106041.4042631466,96799.620174399839,116166.15268908418,8490.1688121403567,7749.8838996071136,9301.1808884820566,1865444572.7021425,1702790507.4067931,2043638682.8173826,3191.3277245303125,2913.1596621064373,3496.0720926227918,701192769.56262875,640074184.78187692,768150652.27360165,2555.5433615866564,2332.8211132221822,2799.544596834648,561499376.47411788,512563245.91833657,615110887.63454664,8.0842262831240838E-2,7.3816708718109914E-2,8.853904164204153E-2,17762.516126635204,16218.874053014137,19453.638479746271,3.0580702995190875E-2,2.7940794033091174E-2,3.3472830083637301E-2,6719.1368857380367,6139.1008517389437,7354.5898313841362,2.4546894429704879E-2,2.2433184989472943E-2,2.6862548649969134E-2,5393.399354451898,4928.9789299826271,5902.1907216235177,428.06751275995907,390.86653186650653,468.82269261781181,94054221.546963677,85880489.146301046,103008876.13128924,161.92774683867003,147.94917642584309,177.24183635050565,35578472.371261708,32507126.101508442,38943256.48778937,129.97815346213241,118.78585983885604,142.23976400796639,28558565.360805295,26099414.800009042,31252664.306471236]
[50,0.01,9.4069966511407352E-2,8.5867705935466415E-2,0.10305587486610567,352299.25257005123,321581.15648208908,385952.16980202764,3.535949623807428E-2,3.2277430274987674E-2,1.7941383804524421E-3,132424.03030319457,120881.45645699957,6719.1860896855906,2.8315088163989241E-2,2.5847354611385171E-2,3.1018590124480223E-2,106042.18079974386,96800.329033813672,116167.00336877439,498.10946873186026,454.67771458760018,545.6907128060692,1865458233.2717187,1702802976.8677144,2043653648.2946866,187.23191406300288,170.9120800458042,205.11095258960006,701197904.36682236,640078872.01732898,768156277.407462,149.93109964326558,136.86421448911449,164.24640106406915,561503488.30966198,512566999.39672208,615115392.06485796,4.742932382259573E-3,4.3307503509865857E-3,5.1944944759263608E-3,17762.646200769243,16218.992823124325,19453.780937895845,1.7941383804524421E-3,1.6392576378302635E-3,1.9638165010418844E-3,6719.1860896855906,6139.1458081078154,7354.6436887260097,1.4401410400595959E-3,1.3161318819823228E-3,1.5759980906017673E-3,5393.4388500810965,4929.0150246812309,5902.2339431097962,25.114280537901166,22.931737264716205,27.505345007436578,94054910.301942617,85881118.045392647,103009630.46081473,9.5001343006775159,8.6800259570121092,10.39859617577533,35578732.910869457,32507364.149780862,38943541.66756504,7.6256845299933778,6.9690441787898409,8.3450606048305307,28558774.493938927,26099605.924889933,31252893.168374419]

{"sheet":"Philadelphia NPV 2%","index":303,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU52","v":30121.818580845913},{"$f":"'WTP Values '!CV52","v":27495.401094119607},{"$f":"'WTP Values '!CW52","v":32999.165212105814},{"$f":"C3","v":30121.818580845913},{"$f":"D3","v":27495.401094119607},{"$f":"E3","v":32999.165212105814},{"$f":"'WTP Values '!CC52","v":11322.341978980281},{"$f":"'WTP Values '!CD52","v":10335.444298060655},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"I3","v":11322.341978980281},{"$f":"J3","v":10335.444298060655},{"$f":"K3","v":574.49484473206132},{"$f":"'WTP Values '!CI52","v":9066.6764367659725},{"$f":"'WTP Values '!CJ52","v":8276.4920119804901},{"$f":"'WTP Values '!CK52","v":9932.3554478985534},{"$f":"O3","v":9066.6764367659725},{"$f":"P3","v":8276.4920119804901},{"$f":"Q3","v":9932.3554478985534},{"$f":"'WTP Values '!BH52","v":159497909.98089901},{"$f":"'WTP Values '!BI52","v":145590778.22038472},{"$f":"'WTP Values '!BJ52","v":174733735.55845436},{"$f":"U3","v":159497909.98089901},{"$f":"V3","v":145590778.22038472},{"$f":"W3","v":174733735.55845436},{"$f":"'WTP Values '!AV52","v":59952883.551482961},{"$f":"'WTP Values '!AW52","v":54727165.952487446},{"$f":"'WTP Values '!AX52","v":65677868.633015901},{"$f":"AA3","v":59952883.551482961},{"$f":"AB3","v":54727165.952487446},{"$f":"AC3","v":65677868.633015901},{"$f":"'WTP Values '!BB52","v":48008918.792731993},{"$f":"'WTP Values '!BC52","v":43824816.696954623},{"$f":"'WTP Values '!BD52","v":52592771.942879364},{"$f":"AG3","v":48008918.792731993},{"$f":"AH3","v":43824816.696954623},{"$f":"AI3","v":52592771.942879364},{"$f":"'WTP Values '!CX52","v":1518.7179719290921},{"$f":"'WTP Values '!CY52","v":1386.7345894668063},{"$f":"'WTP Values '!CZ52","v":1663.3111079516129},{"$f":"AM3","v":1518.7179719290921},{"$f":"AN3","v":1386.7345894668063},{"$f":"AO3","v":1663.3111079516129},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"'WTP Values '!CG52","v":524.90101788227412},{"$f":"'WTP Values '!CH52","v":628.82688879539432},{"$f":"AS3","v":574.49484473206132},{"$f":"AT3","v":524.90101788227412},{"$f":"AU3","v":628.82688879539432},{"$f":"'WTP Values '!CL52","v":461.14258087086159},{"$f":"'WTP Values '!CM52","v":421.43403732084238},{"$f":"'WTP Values '!CN52","v":504.64489708422866},{"$f":"AY3","v":461.14258087086159},{"$f":"AZ3","v":421.43403732084238},{"$f":"BA3","v":504.64489708422866},{"$f":"'WTP Values '!BK52","v":8041756.898673851},{"$f":"'WTP Values '!BL52","v":7342892.2667644639},{"$f":"'WTP Values '!BM52","v":8807391.3815745935},{"$f":"BE3","v":8041756.898673851},{"$f":"BF3","v":7342892.2667644639},{"$f":"BG3","v":8807391.3815745935},{"$f":"'WTP Values '!AY52","v":3042005.1426719534},{"$f":"'WTP Values '!AZ52","v":2779401.0867692465},{"$f":"'WTP Values '!BA52","v":3329698.5118433032},{"$f":"BK3","v":3042005.1426719534},{"$f":"BL3","v":2779401.0867692465},{"$f":"BM3","v":3329698.5118433032},{"$f":"'WTP Values '!BE52","v":2441794.0654775226},{"$f":"'WTP Values '!BF52","v":2231533.5299917627},{"$f":"'WTP Values '!BG52","v":2672142.9900199585},{"$f":"BQ3","v":2441794.0654775226},{"$f":"BR3","v":2231533.5299917627},{"$f":"BS3","v":2672142.9900199585}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":28952.151654023368},{"$f":"D3/(1+B4)^A4","v":26427.721159284512},{"$f":"E3/(1+B4)^A4","v":31717.767408790671},{"$f":"F3+C4","v":59073.970234869281},{"$f":"G3+D4","v":53923.122253404115},{"$f":"H3+E4","v":64716.932620896485},{"$f":"I3/(1+B4)^A4","v":10882.681640696157},{"$f":"J3/(1+B4)^A4","v":9934.1063995200457},{"$f":"K3/(1+B4)^A4","v":552.186509738621},{"$f":"L3+I4","v":22205.023619676438},{"$f":"M3+J4","v":20269.5506975807},{"$f":"N3+K4","v":1126.6813544706824},{"$f":"O3/(1+B4)^A4","v":8714.6063406055091},{"$f":"P3/(1+B4)^A4","v":7955.1057400812097},{"$f":"Q3/(1+B4)^A4","v":9546.6699806791166},{"$f":"R3+O4","v":17781.282777371482},{"$f":"S3+P4","v":16231.5977520617},{"$f":"T3+Q4","v":19479.025428577668},{"$f":"U3/(1+B4)^A4","v":153304411.74634659},{"$f":"V3/(1+B4)^A4","v":139937310.861577},{"$f":"W3/(1+B4)^A4","v":167948611.64788002},{"$f":"X3+U4","v":312802321.72724557},{"$f":"Y3+V4","v":285528089.08196175},{"$f":"Z3+W4","v":342682347.20633435},{"$f":"AA3/(1+B4)^A4","v":57624840.014881738},{"$f":"AB3/(1+B4)^A4","v":52602043.399161331},{"$f":"AC3/(1+B4)^A4","v":63127516.9483044},{"$f":"AD3+AA4","v":117577723.56636471},{"$f":"AE3+AB4","v":107329209.35164878},{"$f":"AF3+AC4","v":128805385.5813203},{"$f":"AG3/(1+B4)^A4","v":46144673.964563623},{"$f":"AH3/(1+B4)^A4","v":42123045.652589984},{"$f":"AI3/(1+B4)^A4","v":50550530.510264672},{"$f":"AJ3+AG4","v":94153592.757295609},{"$f":"AK3+AH4","v":85947862.349544615},{"$f":"AL3+AI4","v":103143302.45314404},{"$f":"AM3/(1+B4)^A4","v":1459.7443021233103},{"$f":"AN3/(1+B4)^A4","v":1332.8859952583682},{"$f":"AO3/(1+B4)^A4","v":1598.722710449455},{"$f":"AP3+AM4","v":2978.4622740524023},{"$f":"AQ3+AN4","v":2719.6205847251745},{"$f":"AR3+AO4","v":3262.0338184010679},{"$f":"AS3/(1+B4)^A4","v":552.186509738621},{"$f":"AT3/(1+B4)^A4","v":504.51847162848338},{"$f":"AU3/(1+B4)^A4","v":604.40877431314334},{"$f":"AV3+AS4","v":1126.6813544706824},{"$f":"AW3+AT4","v":1029.4194895107576},{"$f":"AX3+AU4","v":1233.2356631085377},{"$f":"AY3/(1+B4)^A4","v":443.23585243258515},{"$f":"AZ3/(1+B4)^A4","v":405.06924002387774},{"$f":"BA3/(1+B4)^A4","v":485.04892068841662},{"$f":"BB3+AY4","v":904.37843330344674},{"$f":"BC3+AZ4","v":826.50327734472012},{"$f":"BD3+BA4","v":989.69381777264527},{"$f":"BE3/(1+B4)^A4","v":7729485.6773105068},{"$f":"BF3/(1+B4)^A4","v":7057758.8108078279},{"$f":"BG3/(1+B4)^A4","v":8465389.6401139889},{"$f":"BH3+BE4","v":15771242.575984359},{"$f":"BI3+BF4","v":14400651.077572292},{"$f":"BJ3+BG4","v":17272781.021688581},{"$f":"BK3/(1+B4)^A4","v":2923880.3755016853},{"$f":"BL3/(1+B4)^A4","v":2671473.5551415286},{"$f":"BM3/(1+B4)^A4","v":3200402.2605183613},{"$f":"BN3+BK4","v":5965885.5181736387},{"$f":"BO3+BL4","v":5450874.6419107746},{"$f":"BP3+BM4","v":6530100.7723616641},{"$f":"BQ3/(1+B4)^A4","v":2346976.2259491757},{"$f":"BR3/(1+B4)^A4","v":2144880.3633138817},{"$f":"BS3/(1+B4)^A4","v":2568380.4210111098},{"$f":"BT3+BQ4","v":4788770.2914266977},{"$f":"BU3+BR4","v":4376413.8933056444},{"$f":"BV3+BS4","v":5240523.4110310683}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":27282.259136779379},{"$f":"D4/(1+B5)^A5","v":24903.431899575309},{"$f":"E4/(1+B5)^A5","v":29888.360631271789},{"$f":"F4+C5","v":86356.22937164866},78826.554152979428,94605.293252168281,{"$f":"I4/(1+B5)^A5","v":10254.993969793064},{"$f":"J4/(1+B5)^A5","v":9361.1303340344657},{"$f":"K4/(1+B5)^A5","v":520.33768096228175},{"$f":"L4+I5","v":32460.017589469502},29630.681031615168,1647.0190354329643,{"$f":"O4/(1+B5)^A5","v":8211.9681915378605},{"$f":"P4/(1+B5)^A5","v":7496.2738125619198},{"$f":"Q4/(1+B5)^A5","v":8996.0403433437332},{"$f":"R4+O5","v":25993.250968909342},23727.87156462362,28475.0657719214,{"$f":"U4/(1+B5)^A5","v":144462171.17317867},{"$f":"V4/(1+B5)^A5","v":131866053.46131673},{"$f":"W4/(1+B5)^A5","v":158261727.81196526},{"$f":"X4+U5","v":457264492.90042424},417394142.54327846,500944075.01829958,{"$f":"AA4/(1+B5)^A5","v":54301173.770723306},{"$f":"AB4/(1+B5)^A5","v":49568080.337842658},{"$f":"AC4/(1+B5)^A5","v":59486469.144884326},{"$f":"AD4+AA5","v":171878897.33708802},156897289.68949145,188291854.72620463,{"$f":"AG4/(1+B5)^A5","v":43483156.897199817},{"$f":"AH4/(1+B5)^A5","v":39693486.717580333},{"$f":"AI4/(1+B5)^A5","v":47634893.923024207},{"$f":"AJ4+AG5","v":137636749.65449542},125641349.06712495,150778196.37616825,{"$f":"AM4/(1+B5)^A5","v":1375.5496586185841},{"$f":"AN4/(1+B5)^A5","v":1256.0082427369266},{"$f":"AO4/(1+B5)^A5","v":1506.5121168041092},{"$f":"AP4+AM5","v":4354.0119326709864},3975.6288274621011,4768.5459352051766,{"$f":"AS4/(1+B5)^A5","v":520.33768096228175},{"$f":"AT4/(1+B5)^A5","v":475.41902400705931},{"$f":"AU4/(1+B5)^A5","v":569.54788723147897},{"$f":"AV4+AS5","v":1647.0190354329643},1504.8385135178169,1802.7835503400165,{"$f":"AY4/(1+B5)^A5","v":417.67104321922295},{"$f":"AZ4/(1+B5)^A5","v":381.7057919124976},{"$f":"BA4/(1+B5)^A5","v":457.072431312633},{"$f":"BB4+AY5","v":1322.0494765226697},1208.2090692572178,1446.7662490852783,{"$f":"BE4/(1+B5)^A5","v":7283666.9882911807},{"$f":"BF4/(1+B5)^A5","v":6650683.7592704054},{"$f":"BG4/(1+B5)^A5","v":7977125.7285225792},{"$f":"BH4+BE5","v":23054909.56427554},21051334.836842697,25249906.750211161,{"$f":"BK4/(1+B5)^A5","v":2755237.7813790375},{"$f":"BL4/(1+B5)^A5","v":2517389.1971616582},{"$f":"BM4/(1+B5)^A5","v":3015810.5296213008},{"$f":"BN4+BK5","v":8721123.2995526753},7968263.8390724324,9545911.3019829653,{"$f":"BQ4/(1+B5)^A5","v":2211608.116362839},{"$f":"BR4/(1+B5)^A5","v":2021168.6712820502},{"$f":"BS4/(1+B5)^A5","v":2420242.2343321103},{"$f":"BT4+BQ5","v":7000378.4077895368},6397582.5645876946,7660765.6453631781]
[4,0.02,25204.590315183705,23006.921652785437,27612.225260631381,111560.81968683237,101833.47580576487,122217.51851279967,9474.0292729228076,8648.2374415357972,480.71158654624764,41934.046862392308,38278.918473150967,2127.7306219792117,7586.5892524274786,6925.3982739776693,8310.9507235481015,33579.840221336824,30653.269838601289,36786.016495469499,133460716.07220048,121823850.33840527,146209373.35413727,590725208.97262478,539217992.88168371,647153448.37243688,50165891.015953653,45793244.297030732,54956302.429968752,222044788.35304168,202690533.9865222,243248157.15617338,40171715.608671322,36670646.147080787,44007278.870044112,177808465.26316673,162311995.21420574,194785475.24621236,1270.795260387112,1160.3574701041096,1391.7843283629979,5624.8071930580982,5135.9862975662109,6160.3302635681748,480.71158654624764,439.2136907749113,526.17421052186683,2127.7306219792117,1944.0522042927282,2328.9577608618833,385.86348286180169,352.63714994618937,422.2642750309941,1707.9129593844714,1560.8462192034071,1869.0305241162723,6728982.4318331238,6144203.7709507868,7369631.1171340095,29783891.996108666,27195538.607793484,32619537.867345169,2545413.8219424649,2325678.495326357,2786142.763553238,11266537.121495141,10293942.334398789,12332054.065536203,2043184.0424649236,1867247.4321920094,2235929.718063911,9043562.4502544608,8264829.9967797045,9896695.3634270895]
[5,0.02,22828.573997602591,20838.077780270782,25009.243146517721,134389.39368443497,122671.55358603565,147226.76165931739,8580.920205716704,7832.975101523617,435.39529457715656,50514.967068109014,46111.893574674585,2563.1259165563683,6871.4076274480767,6272.5465870844964,7527.4841292957472,40451.2478487849,36925.816425685785,44313.500624765249,120879482.44855461,110339614.62360227,132426334.13276727,711604691.42117941,649557607.50528598,779579782.5052042,45436793.095719002,41476352.241888821,49775616.30515337,267481581.44876069,244166886.22841102,293023773.46132672,36384760.510498948,33213734.031781767,39858748.329375997,214193225.77366567,195525729.2459875,234644223.57558835,1150.9984203184376,1050.9715110895875,1260.5819468368036,6775.8056133765358,6186.9578086557985,7420.9122104049784,435.39529457715656,397.80937183394667,476.5721938075871,2563.1259165563683,2341.8615761266747,2805.5299546694705,349.48844481621148,319.3943313968756,382.45776378606462,2057.4014042006829,1880.2405506002829,2251.4882879023371,6094646.7073154915,5564994.6572232787,6674901.9598695338,35878538.703424156,32760533.265016764,39294439.827214703,2305459.72230021,2106438.6669759615,2523495.3415348339,13571996.843795352,12400381.001374751,14855549.407071037,1850574.7374133165,1691223.5289120995,2025150.4342648017,10894137.187667778,9956053.5256918035,11921845.797691891]
[9,0.02,12602.991141000168,11504.096124786642,13806.875096612812,199972.47648779184,182536.23811121928,219074.58116392617,4737.2762462357105,4324.3575276556603,240.36906733488146,75166.668941367345,68614.860896847444,3813.9515554878385,3793.5041174286084,3462.890370499651,4155.7048550424824,60191.775463600927,54945.905733580243,65938.838020101568,66734043.33480522,60915289.134953007,73108724.009027705,1058873386.6749005,966546837.01695609,1160020857.6983526,25084330.756749917,22897886.653823532,27479668.743109021,398014700.34740388,363322250.1923036,436021683.27697343,20086967.080352355,18336335.673268121,22004854.623825192,318721207.31079352,290943825.41983402,349152453.14779687,635.43272111967428,580.21077641979014,695.9305960222224,10082.45213077199,9206.2419585547777,11042.375829135479,240.36906733488146,219.61897355290736,263.10163469846157,3813.9515554878385,3484.7084738644385,4174.650673797295,192.94239641789281,176.32831246941771,211.14379765064189,3061.4294971339109,2797.8127513485151,3350.232309048919,3364677.0257261577,3072271.5475817164,3685019.0588389304,53387548.232668258,48747931.577466816,58470436.014466055,1272777.1983976583,1162903.46745908,1393148.3165378028,20195238.220295582,18451864.617083073,22105174.545949381,1021648.4404075368,933675.27707024675,1118026.6005626239,16210561.956482664,14814686.077478688,17739800.464224745]
[16,0.02,2079.0168089888093,1897.7406988605078,2277.6121227352555,239025.47511941136,218184.08116632901,261858.06551478241,781.47138521005479,713.35541598737723,39.651803747163697,89846.108186546786,82014.785305329395,4558.7852820763192,625.78468372044279,571.24592149661032,685.53410457638972,71946.739777193652,65676.394344384651,78816.156920169378,11008592.823134936,10048718.484295487,12060174.001394251,1265662749.1269765,1155305575.0512061,1386563498.7858102,4137965.7179842605,3777285.1469164579,4533105.8780569891,475743734.96772838,434276131.39036518,521173172.61911601,3313589.7450407357,3024801.783440771,3629968.6424009581,380964867.49638128,347762788.78698808,417339088.20124608,104.82236267639408,95.712830663583446,114.8022236017361,12051.473048960426,11004.14615479424,13198.862040233551,39.651803747163697,36.228823180234976,43.401817464669399,4558.7852820763192,4165.2437037700847,4989.9260052564632,31.828197039226655,29.087501643316873,34.83073974410329,3659.3017846717862,3344.2028319684928,4004.5054374255747,555044.43469346222,506808.59152722976,607888.75268242601,63813702.294940911,58268006.232867278,69889236.73028627,209960.09280352632,191835.08335680145,229816.77405723368,24139204.032163605,22055363.740052454,26422135.392045483,168533.34710159199,154021.10288338101,184432.09786163896,19376352.894431811,17707873.806475826,21204239.24811342]
[19,0.02,713.58995093971248,651.36976591104337,781.75468129709259,{"$f":"F20+C21","v":242263.38685519871},221139.66904505831,265405.27445984288,268.22781086799466,244.84807150000807,13.609860472639379,{"$f":"L20+I21","v":91063.190876024571},83125.782514792285,4620.5399731124753,214.79078948480876,196.07121372604118,235.29884219170773,{"$f":"R20+O21","v":72921.352181833092},66566.066743971533,79883.824537330205,3778527.0319180056,3449065.2019802863,4139465.7978571649,{"$f":"X20+U21","v":1282807801.4143941},1170955695.5164413,1405346309.374891,1420291.9095795029,1296493.9537859834,1555917.5794737984,{"$f":"AD20+AA21","v":482188304.19998187},440158967.86082387,528233142.82169771,1137337.7710919126,1038215.8272677403,1245929.8713912116,{"$f":"AJ20+AG21","v":386125533.3826136},352473689.22352523,422992490.33679062,35.978633898594616,32.851929740167456,39.404064822149174,{"$f":"AP20+AM21","v":12214.725965827383},11153.211663226459,13377.657837115705,13.609860472639379,12.434976015591488,14.896993935499486,{"$f":"AV20+AS21","v":4620.5399731124753},4221.6673609727914,5057.5210595704802,10.924530030504195,9.9838292701004416,11.955105777753404,{"$f":"BB20+AY21","v":3708.8717988615172},3389.5044199731797,4058.7516852173089,190510.30718453421,173954.10965418862,208648.29150392421,{"$f":"BH20+BE21","v":64678142.101876162},59057322.355377145,70835977.573291242,72065.512734280288,65844.387178224308,78881.00751065505,{"$f":"BN20+BK21","v":24466201.026895069},22354132.40082093,26780057.668856047,57846.43124094043,52865.330753958253,63303.428378151024,{"$f":"BT20+BQ21","v":19638830.860022277},17947750.047220401,21491478.317821827]
[25,0.02,49.252189031924594,44.957733496784591,53.956938840201389,243525.42181563246,222291.66314988947,266787.86363024876,18.513162674295987,16.899486162522226,0.93935658680987344,91537.57097937417,83558.813873797364,4644.6099865711531,14.824923686342496,13.532893042337324,16.240395537181655,73301.225083843601,66912.83273490383,80299.967400054767,260795.05098578008,238055.4982419,285707.15114298498,1289490397.2202134,1177055614.4684701,1412667251.2512951,98028.966802298411,89484.395354117543,107389.89056869769,484700192.21290874,442451910.31820315,530984894.55007273,78499.38864918123,71657.962830318502,85994.447463100354,388136996.72658247,354309848.30727082,425196006.59129196,2.4832559308752118,2.2674498870051103,2.7196801842444454,12278.356757921469,11211.312654972779,13447.346749246912,0.93935658680987344,0.85826571481400138,1.0281949183175119,4644.6099865711531,4243.6595070829844,5083.8674607876101,0.75401428711092833,0.68908684297740652,0.82514492936337658,3728.1926130162688,3407.1615374273647,4079.8951464268448,13149.077631525428,12006.363991373068,14400.96666272642,65015073.23112376,59364972.662960105,71204987.027482644,4973.9829592572423,4544.5990371956887,5444.390420334933,24593654.050010756,22470582.917616781,26919564.382847168,3992.5777577853382,3648.7807319881176,4369.2213108435481,19741136.418650527,18041246.172717303,21603434.966907669]
[36,0.02,5.7513125134500326E-2,5.2498372218300809E-2,6.3006989869620028E-2,243594.07732476058,222354.33236608346,266863.07736551372,2.1618325245036107E-2,1.9733991147964973E-2,1.0969123197365886E-3,91563.377560441106,83582.371056722579,4645.9194107000667,1.7311467933524179E-2,1.5802728493372335E-2,1.8964353039380235E-2,73321.890412704641,66931.697026624897,80322.605837979339,304.53749765480126,277.983901395077,333.62803681389994,1289853934.7066777,1177387453.9613698,1413065515.172327,114.47109956578626,104.49337032005933,125.40210569025461,484836840.52758062,442576647.85460132,531134591.60429764,91.665878230016091,83.676958611365052,100.41806293344037,388246421.61915851,354409736.53595471,425315879.28505069,2.8997657139836425E-3,2.6477631076053244E-3,3.1758447662272259E-3,12281.818313713824,11214.473386088992,13451.137870644458,1.0969123197365886E-3,1.0022202956858131E-3,1.2006512636732168E-3,4645.9194107000667,4244.8558938990009,5085.3007218667117,8.804830587266448E-4,8.0466551046104245E-4,9.6354425070961929E-4,3729.2436776651502,3408.1220959115253,4081.0453642413909,15.35453676454855,14.020158864382868,16.816401748037951,65033402.500078134,59381709.036485963,71225061.377833366,5.8082556323985477,5.306852309507426,6.3575632612559643,24600587.575995579,22476917.900219887,26927153.63732595,4.6622419978915195,4.2607808292777127,5.1020589527094797,19746701.90648127,18046332.421750601,21609525.480232779]
[39,0.02,6.0165480016536313E-3,5.4919459813984684E-3,6.5912707421783272E-3,243594.12400703607,222354.37497798237,266863.12850705138,2.2615305853740976E-3,2.0644071197361592E-3,1.1474990464987813E-4,91563.395107611635,83582.387074416081,4645.9203010422789,1.8109827549373824E-3,1.6531508992968977E-3,1.9838939392513057E-3,73321.904464083564,66931.709853389621,80322.621230972683,31.858197040391293,29.080379174651185,34.901408913079287,1289854181.8937905,1177387679.5954494,1413065785.9716599,11.975020723165034,10.931233121395358,13.118532276404942,484836933.44152665,442576732.66982025,531134693.39072692,9.5893268744284175,8.7535921051116787,10.504908131130167,388246496.02255368,354409804.45490062,425315960.79242253,3.0334953231860365E-4,2.7698710158177231E-4,3.322306419121102E-4,12281.820667396771,11214.475535226366,13451.140448415355,1.1474990464987813E-4,1.04844007400461E-4,1.2560221591580113E-4,4645.9203010422789,4244.8567073815548,5085.3016964117896,9.2108863413055712E-5,8.4177457887083844E-5,1.0079803910071722E-4,3729.244392335977,3408.122749042735,4081.0461463313582,1.6062647834041126,1.4666731915732483,1.7591930206461626,65033414.963054426,59381720.416373879,71225075.027376786,0.60761171882899701,0.55515904557731455,0.66507574480508946,24600592.290442739,22476922.20768781,26927158.797635335,0.48772524028281633,0.44572768953042302,0.53373525650806974,19746705.690731641,18046335.880142819,21609529.621473946]
[44,0.02,9.4039717533601558E-5,8.5840094462565962E-5,1.0302273639495283E-4,243594.12878718312,222354.37934133314,266863.13374381559,3.5348126098840721E-5,3.2267051199622532E-5,1.793561460378337E-6,91563.396904397552,83582.388714587418,4645.9203922110719,2.8305983212587577E-5,2.5839043180170991E-5,3.1008615839604381E-5,73321.905902909246,66931.711166817913,80322.622807176303,0.49794929750162287,0.45453150919806501,0.54551524143223307,1289854207.205126,1177387702.6998088,1413065813.7008271,0.18717170808841746,0.17085712184917903,0.20504499746191451,484836942.95567989,442576741.35468435,531134703.81340009,0.14988288805487326,0.13682020466600062,0.16419358627179564,388246503.64127332,354409811.40962899,425315969.13857144,4.7414072530213478E-6,4.329357762298532E-6,5.1928241431523453E-6,12281.820908407954,11214.475755292604,13451.140712372578,1.793561460378337E-6,1.638730520943293E-6,1.9631850195610484E-6,4645.9203922110719,4244.8567906801127,5085.3017962027434,1.4396779507658129E-6,1.315708668861664E-6,1.5754913153467886E-6,3729.2444655164632,3408.1228159217203,4081.0462264153948,2.5106204832734326E-2,2.2924363374437585E-2,2.7496500435661674E-2,65033416.239231706,59381721.581645638,71225076.425055534,9.4970794537133831E-3,8.6772348226866226E-3,1.0395252420944761E-2,24600592.773190215,22476922.648761638,26927159.326037973,7.6232324278968566E-3,6.9668032248434335E-3,8.3423771813917261E-3,19746706.078229312,18046336.234273445,21609530.045526575]
[50,0.02,3.3286057864305387E-7,3.0383740256742795E-7,3.6465664241879271E-7,243594.12885098014,222354.37939956752,266863.13381370669,1.2511732293329804E-7,1.1421162903401655E-7,6.3484442657975484E-9,91563.396928377886,83582.388736477558,4645.9203934278321,1.001911341113492E-7,9.1459216277009765E-8,1.0975730342451172E-7,73321.905922112172,66931.711184347252,80322.622828212698,1.7625285958783178E-3,1.6088481030274117E-3,1.9308917942767894E-3,1289854207.5429378,1177387703.0081654,1413065814.0709076,6.6250819009168232E-4,6.0476149796689438E-4,7.2577202795881762E-4,484836943.08265817,442576741.47059464,531134703.95250368,5.3052163655011866E-4,4.8428529657070998E-4,5.8117541789063428E-4,388246503.74295467,354409811.50244844,425315969.24996126,1.6782563827450232E-8,1.5324083990326463E-8,1.8380387504499901E-8,12281.820911624549,11214.475758229664,13451.140715895419,6.3484442657975484E-9,5.800408633153486E-9,6.9488394769047873E-9,4645.9203934278321,4244.8567917918363,5085.3017975345774,5.0958472475241763E-9,4.6570487484343164E-9,5.576568758684934E-9,3729.2444664931481,3408.1228168143039,4081.0462274842162,8.8865280408450512E-5,8.1142490194235345E-5,9.7325909580736733E-5,65033416.256263882,59381721.597197644,71225076.443709284,3.361561949877782E-5,3.0713718414446505E-5,3.6794769558297736E-5,24600592.779633082,22476922.654648319,26927159.33309016,2.69829984992625E-5,2.4659518483613914E-5,2.9528464872987912E-5,19746706.083400954,18046336.238999762,21609530.051186088]

{"sheet":"Philadelphia NPV 3%","index":304,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU52","v":30121.818580845913},{"$f":"'WTP Values '!CV52","v":27495.401094119607},{"$f":"'WTP Values '!CW52","v":32999.165212105814},{"$f":"C3","v":30121.818580845913},{"$f":"D3","v":27495.401094119607},{"$f":"E3","v":32999.165212105814},{"$f":"'WTP Values '!CC52","v":11322.341978980281},{"$f":"'WTP Values '!CD52","v":10335.444298060655},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"I3","v":11322.341978980281},{"$f":"J3","v":10335.444298060655},{"$f":"K3","v":574.49484473206132},{"$f":"'WTP Values '!CI52","v":9066.6764367659725},{"$f":"'WTP Values '!CJ52","v":8276.4920119804901},{"$f":"'WTP Values '!CK52","v":9932.3554478985534},{"$f":"O3","v":9066.6764367659725},{"$f":"P3","v":8276.4920119804901},{"$f":"Q3","v":9932.3554478985534},{"$f":"'WTP Values '!BH52","v":159497909.98089901},{"$f":"'WTP Values '!BI52","v":145590778.22038472},{"$f":"'WTP Values '!BJ52","v":174733735.55845436},{"$f":"U3","v":159497909.98089901},{"$f":"V3","v":145590778.22038472},{"$f":"W3","v":174733735.55845436},{"$f":"'WTP Values '!AV52","v":59952883.551482961},{"$f":"'WTP Values '!AW52","v":54727165.952487446},{"$f":"'WTP Values '!AX52","v":65677868.633015901},{"$f":"AA3","v":59952883.551482961},{"$f":"AB3","v":54727165.952487446},{"$f":"AC3","v":65677868.633015901},{"$f":"'WTP Values '!BB52","v":48008918.792731993},{"$f":"'WTP Values '!BC52","v":43824816.696954623},{"$f":"'WTP Values '!BD52","v":52592771.942879364},{"$f":"AG3","v":48008918.792731993},{"$f":"AH3","v":43824816.696954623},{"$f":"AI3","v":52592771.942879364},{"$f":"'WTP Values '!CX52","v":1518.7179719290921},{"$f":"'WTP Values '!CY52","v":1386.7345894668063},{"$f":"'WTP Values '!CZ52","v":1663.3111079516129},{"$f":"AM3","v":1518.7179719290921},{"$f":"AN3","v":1386.7345894668063},{"$f":"AO3","v":1663.3111079516129},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"'WTP Values '!CG52","v":524.90101788227412},{"$f":"'WTP Values '!CH52","v":628.82688879539432},{"$f":"AS3","v":574.49484473206132},{"$f":"AT3","v":524.90101788227412},{"$f":"AU3","v":628.82688879539432},{"$f":"'WTP Values '!CL52","v":461.14258087086159},{"$f":"'WTP Values '!CM52","v":421.43403732084238},{"$f":"'WTP Values '!CN52","v":504.64489708422866},{"$f":"AY3","v":461.14258087086159},{"$f":"AZ3","v":421.43403732084238},{"$f":"BA3","v":504.64489708422866},{"$f":"'WTP Values '!BK52","v":8041756.898673851},{"$f":"'WTP Values '!BL52","v":7342892.2667644639},{"$f":"'WTP Values '!BM52","v":8807391.3815745935},{"$f":"BE3","v":8041756.898673851},{"$f":"BF3","v":7342892.2667644639},{"$f":"BG3","v":8807391.3815745935},{"$f":"'WTP Values '!AY52","v":3042005.1426719534},{"$f":"'WTP Values '!AZ52","v":2779401.0867692465},{"$f":"'WTP Values '!BA52","v":3329698.5118433032},{"$f":"BK3","v":3042005.1426719534},{"$f":"BL3","v":2779401.0867692465},{"$f":"BM3","v":3329698.5118433032},{"$f":"'WTP Values '!BE52","v":2441794.0654775226},{"$f":"'WTP Values '!BF52","v":2231533.5299917627},{"$f":"'WTP Values '!BG52","v":2672142.9900199585},{"$f":"BQ3","v":2441794.0654775226},{"$f":"BR3","v":2231533.5299917627},{"$f":"BS3","v":2672142.9900199585}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":28392.702969974471},{"$f":"D3/(1+B4)^A4","v":25917.052591308897},{"$f":"E3/(1+B4)^A4","v":31104.878133759841},{"$f":"F3+C4","v":58514.521550820384},{"$f":"G3+D4","v":53412.453685428503},{"$f":"H3+E4","v":64104.043345865655},{"$f":"I3/(1+B4)^A4","v":10672.393231200191},{"$f":"J3/(1+B4)^A4","v":9742.147514431761},{"$f":"K3/(1+B4)^A4","v":541.51649046287241},{"$f":"L3+I4","v":21994.735210180472},{"$f":"M3+J4","v":20077.591812492414},{"$f":"N3+K4","v":1116.0113351949337},{"$f":"O3/(1+B4)^A4","v":8546.2121187350112},{"$f":"P3/(1+B4)^A4","v":7801.3875124710066},{"$f":"Q3/(1+B4)^A4","v":9362.1976132515356},{"$f":"R3+O4","v":17612.888555500984},{"$f":"S3+P4","v":16077.879524451497},{"$f":"T3+Q4","v":19294.553061150087},{"$f":"U3/(1+B4)^A4","v":150342077.4633792},{"$f":"V3/(1+B4)^A4","v":137233271.95813435},{"$f":"W3/(1+B4)^A4","v":164703304.32505831},{"$f":"X3+U4","v":309839987.44427824},{"$f":"Y3+V4","v":282824050.17851907},{"$f":"Z3+W4","v":339437039.88351268},{"$f":"AA3/(1+B4)^A4","v":56511342.776400194},{"$f":"AB3/(1+B4)^A4","v":51585602.745298758},{"$f":"AC3/(1+B4)^A4","v":61907690.294104911},{"$f":"AD3+AA4","v":116464226.32788315},{"$f":"AE3+AB4","v":106312768.69778621},{"$f":"AF3+AC4","v":127585558.9271208},{"$f":"AG3/(1+B4)^A4","v":45253010.455963798},{"$f":"AH3/(1+B4)^A4","v":41309092.937086083},{"$f":"AI3/(1+B4)^A4","v":49573731.683362588},{"$f":"AJ3+AG4","v":93261929.248695791},{"$f":"AK3+AH4","v":85133909.634040713},{"$f":"AL3+AI4","v":102166503.62624195},{"$f":"AM3/(1+B4)^A4","v":1431.5373474682742},{"$f":"AN3/(1+B4)^A4","v":1307.1303510856878},{"$f":"AO3/(1+B4)^A4","v":1567.830245971923},{"$f":"AP3+AM4","v":2950.2553193973663},{"$f":"AQ3+AN4","v":2693.8649405524939},{"$f":"AR3+AO4","v":3231.1413539235359},{"$f":"AS3/(1+B4)^A4","v":541.51649046287241},{"$f":"AT3/(1+B4)^A4","v":494.76955215597525},{"$f":"AU3/(1+B4)^A4","v":592.72965293184495},{"$f":"AV3+AS4","v":1116.0113351949337},{"$f":"AW3+AT4","v":1019.6705700382494},{"$f":"AX3+AU4","v":1221.5565417272392},{"$f":"AY3/(1+B4)^A4","v":434.67111025625564},{"$f":"AZ3/(1+B4)^A4","v":397.24199954834802},{"$f":"BA3/(1+B4)^A4","v":475.67621555681842},{"$f":"BB3+AY4","v":895.81369112711718},{"$f":"BC3+AZ4","v":818.6760368691904},{"$f":"BD3+BA4","v":980.32111264104708},{"$f":"BE3/(1+B4)^A4","v":7580127.1549381195},{"$f":"BF3/(1+B4)^A4","v":6921380.2118620649},{"$f":"BG3/(1+B4)^A4","v":8301811.0864120973},{"$f":"BH3+BE4","v":15621884.053611971},{"$f":"BI3+BF4","v":14264272.478626529},{"$f":"BJ3+BG4","v":17109202.467986692},{"$f":"BK3/(1+B4)^A4","v":2867381.6030464261},{"$f":"BL3/(1+B4)^A4","v":2619852.094230603},{"$f":"BM3/(1+B4)^A4","v":3138560.1959122475},{"$f":"BN3+BK4","v":5909386.7457183795},{"$f":"BO3+BL4","v":5399253.180999849},{"$f":"BP3+BM4","v":6468258.7077555507},{"$f":"BQ3/(1+B4)^A4","v":2301625.0970661915},{"$f":"BR3/(1+B4)^A4","v":2103434.3764650417},{"$f":"BS3/(1+B4)^A4","v":2518751.0510132518},{"$f":"BT3+BQ4","v":4743419.162543714},{"$f":"BU3+BR4","v":4334967.9064568039},{"$f":"BV3+BS4","v":5190894.0410332102}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":25983.345309463821},{"$f":"D4/(1+B5)^A5","v":23717.774513953529},{"$f":"E4/(1+B5)^A5","v":28465.369789306791},{"$f":"F4+C5","v":84497.866860284208},77130.228199382036,92569.41313517245,{"$f":"I4/(1+B5)^A5","v":9766.75165086997},{"$f":"J4/(1+B5)^A5","v":8915.4450420203411},{"$f":"K4/(1+B5)^A5","v":495.56429964929248},{"$f":"L4+I5","v":31761.486861050442},28993.036854512757,1611.5756348442262,{"$f":"O4/(1+B5)^A5","v":7820.9947395232393},{"$f":"P4/(1+B5)^A5","v":7139.3747134197347},{"$f":"Q4/(1+B5)^A5","v":8567.7370589832008},{"$f":"R4+O5","v":25433.883295024221},23217.254237871231,27862.290120133286,{"$f":"U4/(1+B5)^A5","v":137584298.2404381},{"$f":"V4/(1+B5)^A5","v":125587884.2182305},{"$f":"W4/(1+B5)^A5","v":150726855.22098228},{"$f":"X4+U5","v":447424285.68471634},408411934.39674956,490163895.10449493,{"$f":"AA4/(1+B5)^A5","v":51715884.000670061},{"$f":"AB4/(1+B5)^A5","v":47208134.095065609},{"$f":"AC4/(1+B5)^A5","v":56654306.422468662},{"$f":"AD4+AA5","v":168180110.3285532},153520902.79285181,184239865.34958947,{"$f":"AG4/(1+B5)^A5","v":41412915.079396591},{"$f":"AH4/(1+B5)^A5","v":37803671.85681884},{"$f":"AI4/(1+B5)^A5","v":45366987.073040739},{"$f":"AJ4+AG5","v":134674844.3280924},122937581.49085955,147533490.69928271,{"$f":"AM4/(1+B5)^A5","v":1310.0594635881371},{"$f":"AN4/(1+B5)^A5","v":1196.2094384834345},{"$f":"AO4/(1+B5)^A5","v":1434.786772882818},{"$f":"AP4+AM5","v":4260.3147829855034},3890.0743790359284,4665.9281268063542,{"$f":"AS4/(1+B5)^A5","v":495.56429964929248},{"$f":"AT4/(1+B5)^A5","v":452.78422895743881},{"$f":"AU4/(1+B5)^A5","v":542.43159813187094},{"$f":"AV4+AS5","v":1611.5756348442262},1472.4547989956882,1763.9881398591101,{"$f":"AY4/(1+B5)^A5","v":397.78564111278996},{"$f":"AZ4/(1+B5)^A5","v":363.53270263144225},{"$f":"BA4/(1+B5)^A5","v":435.31112121949803},{"$f":"BB4+AY5","v":1293.5993322399072},1182.2087395006326,1415.6322338605451,{"$f":"BE4/(1+B5)^A5","v":6936890.1426780149},{"$f":"BF4/(1+B5)^A5","v":6334043.3720975732},{"$f":"BG4/(1+B5)^A5","v":7597333.1732556233},{"$f":"BH4+BE5","v":22558774.196289986},20598315.850724101,24706535.641242314,{"$f":"BK4/(1+B5)^A5","v":2624060.3582106289},{"$f":"BL4/(1+B5)^A5","v":2397535.792774044},{"$f":"BM4/(1+B5)^A5","v":2872227.1856669118},{"$f":"BN4+BK5","v":8533447.1039290093},7796788.973773893,9340485.893422462,{"$f":"BQ4/(1+B5)^A5","v":2106313.0105380313},{"$f":"BR4/(1+B5)^A5","v":1924940.4256186967},{"$f":"BS4/(1+B5)^A5","v":2305014.016321782},{"$f":"BT4+BQ5","v":6849732.1730817454},6259908.3320755009,7495908.0573549923]
[4,0.03,23085.865768979475,21072.935461032535,25291.112371929627,107583.73262926369,98203.163660414575,117860.52550710208,8677.6323420071421,7921.2574462392186,440.30246164780579,40439.119203057584,36914.294300751979,2051.878096492032,6948.8525278831357,6343.2419630902177,7612.3234068538313,32382.735822907358,29560.49620096145,35474.613526987116,122241866.98319857,111583208.50303297,133918858.636906,569666152.66791487,519995142.89978254,624082753.74140096,45948893.106105551,41943815.699732825,50336617.46501004,214129003.43465877,195464718.49258465,234576482.81459951,36794838.664476193,33588072.808438383,40307980.417355187,171469682.99256858,156525654.29929793,187841471.11663789,1163.9708653974349,1062.8165926870306,1274.7894642271331,5424.2856483829382,4952.890971722959,5940.7175910334872,440.30246164780579,402.2929229291762,481.94344932037535,2051.878096492032,1874.7477219248644,2245.9315891794854,353.42738997555244,322.99409778182212,386.76829301718044,1647.0267222154596,1505.2028372824548,1802.4005268777255,6163337.0445834324,5627715.4970449088,6750132.1231378224,28722111.240873419,26226031.347769011,31456667.764380135,2331443.641219147,2130179.4987940113,2551936.6531363819,10864890.745148156,9926968.4725679047,11892422.546558844,1871431.8287193431,1710284.6361715258,2047975.0987660259,8721164.0018010885,7970192.9682470262,9543883.1561210174]
[5,0.03,19914.070607435369,18177.699241447219,21816.335698873507,127497.80323669905,116380.86290186179,139676.86120597558,7485.401885871488,6832.9462564944206,379.80877120336879,47924.521088929076,43747.240557246398,2431.6868676954009,5994.1412319420979,5471.7362388358715,6566.4570403253019,38376.877054849458,35032.232439797321,42041.070567312418,105446908.2792276,96252655.844485998,115519583.8548962,675113060.94714248,616247798.74426854,739602337.59629714,39635918.826055609,36181103.87317995,43420808.401502997,253764922.26071438,231645822.36576459,277997291.21610248,31739551.05197525,28973366.65509383,34770017.988795452,203209234.04454383,185499020.95439175,222611489.10543334,1004.0514932590648,916.79492904107872,1099.6445900827071,6428.3371416420032,5869.6859007640378,7040.3621811161938,379.80877120336879,347.02140921428889,415.72865296015999,2431.6868676954009,2221.7691311391532,2661.6602421396456,304.86957123487917,278.6175460508374,333.62972707788822,1951.8962934503388,1783.8203833332923,2136.0302539556137,5316548.6757780015,4854516.8237658311,5822723.2651724136,34038659.91665142,31080548.171534844,37279391.029552549,2011123.7652122376,1837511.54797477,2201322.9741873667,12876014.510360394,11764480.020542674,14093745.520746211,1614313.5348294256,1475306.5509588323,1766601.3103956,10335477.536630515,9445499.5192058589,11310484.466516618]
[9,0.03,8204.3334183282659,7488.9714059385979,8988.041449090093,176645.16457552183,161242.90896663195,193518.95882720521,3083.8864666344521,2815.0833861594824,156.47618488379439,66398.280598141238,60610.758081950829,3369.0441406487589,2469.5068222285108,2254.2828819637466,2705.2933575440334,53170.247574094305,48536.322255587656,58246.900266250421,43442730.042930029,39654819.776169598,47592539.01300475,935353039.27311671,853796622.88291764,1024701393.5023863,16329473.757582178,14906135.740419833,17888798.148896284,351585245.53570938,320939760.34290129,385158614.59393948,13076274.786392974,11936643.440498335,14324787.039513627,281541545.65646565,257004467.9456476,308422907.14944994,413.6559210949095,377.7073719562498,453.03901128737215,8906.3077441748283,8132.3097780922044,9754.2538348345279,156.47618488379439,142.96822586483836,171.27470057096932,3369.0441406487589,3078.2081248120094,3687.6667642972157,125.60222672806178,114.78673994175846,137.45103013699554,2704.3057467490603,2471.4405831925765,2959.4189560097084,2190347.6607423644,1999996.6552387374,2398884.8895762633,47159751.229159921,43061357.980149858,51649706.869577244,828556.3630152191,757030.42822318326,906915.91878337134,17839410.911549963,16299406.394603875,19526548.174134597,665075.802057044,607806.76522211847,727816.34922643786,14319557.545907522,13086514.235626208,15670406.385806829]
[16,0.03,557.00084408151122,508.43416298652414,610.20760840834953,195203.16429545212,178182.77746874525,213849.68677181905,209.36830299090244,191.11897850808828,10.623333135659841,73373.955679342471,66978.407228829747,3722.9894092262175,167.65742130536293,153.04564112999691,183.66521773406564,58756.211061743597,53635.454501806293,64366.20707787697,2949372.7362494022,2692207.5153458742,3231107.6416038,1033619422.5198835,943494846.58699429,1132354542.2275486,1108625.1865460491,1011993.2681988942,1214489.3631796483,388522112.18508637,354657071.52359688,425622634.5343616,887762.07914606784,810391.30577074538,972524.89208596607,311119756.51775205,284004860.82714677,340825221.91562909,28.083536524058982,25.642951629129257,30.757296031532753,9841.9872291988577,8986.6745321282451,10779.016897950225,10.623333135659841,9.7062635589202308,11.628019965000023,3722.9894092262175,3401.598723447531,4075.0859101508536,8.527267571763689,7.7929927730743263,9.3316953251980159,2988.4148839075724,2731.0853561526837,3270.3297940660987,148705.0115661993,135781.88115070132,162862.82385396087,52114263.582814284,47585301.056971423,57075925.288425028,56251.564878822501,51395.593769227948,61571.477719908187,19713584.956991918,18011790.54071372,21577969.60091171,45152.697268054821,41264.641989178977,49412.219151139012,15823942.596950699,14461358.138674481,17316709.006191693]
[19,0.03,112.88746463376113,103.04444634618527,123.67088945267193,{"$f":"F20+C21","v":195850.99528365646},178774.12200573162,214559.40095298307,42.432712895238168,38.734118909189853,2.1530329018118453,{"$f":"L20+I21","v":73617.465677696106},67200.691984817255,3735.3450896105924,33.979160748681139,31.017788543755831,37.22346382723299,{"$f":"R20+O21","v":58951.20838370124},53813.457300163092,64579.822588100527,597749.92083568615,545630.19770016428,654849.1864871335,{"$f":"X20+U21","v":1037049749.555488},946626072.46151447,1136112546.6878586,224685.27268515161,205100.86382685805,246140.78504692251,{"$f":"AD20+AA21","v":389811520.91360033},355834090.56397998,427035170.71392471,179922.9056430842,164242.15661747716,197101.80070165364,{"$f":"AJ20+AG21","v":312152285.98540825},284947402.66712433,341956336.47063893,5.6916955689329454,5.1970617744969845,6.2335869054476127,{"$f":"AP20+AM21","v":9874.6503488547241},9016.4990806381629,10814.789787155551,2.1530329018118453,1.9671702401823032,2.3566529683167139,{"$f":"AV20+AS21","v":3735.3450896105924},3412.8877876921565,4088.6101116755522,1.7282229042533053,1.579407294278435,1.8912564266099505,{"$f":"BB20+AY21","v":2998.332693254536},2740.1491524878129,3281.1832092240475,30138.072343003085,27518.939098882678,33007.43879174086,{"$f":"BH20+BE21","v":52287217.925015911},47743224.893498369,57265346.157783024,11400.515112904435,10416.354545247017,12478.702837544342,{"$f":"BN20+BK21","v":19779009.466219686},18071567.215479393,21649581.541324947,9151.105550605851,8363.1126643258176,10014.383642627974,{"$f":"BT20+BQ21","v":15876458.345898062},14509351.807053616,17374178.87738163]
[25,0.03,2.0874706790515729,1.905457449014532,2.2868735374846358,195979.97449992324,178891.85511253396,214700.70073722722,0.78464906877652207,0.71625612076727685,3.9813039190370984E-2,73665.947039830135,67244.947530071076,3737.8050305541965,0.62832930114756813,0.57356876889896713,0.68832168003928385,58990.031166522931,53848.896576522791,64622.352139160488,11053.356873573719,10089.579414325603,12109.214078175386,1037732706.8400991,947249480.521029,1136860742.5581446,4154.7918563554194,3792.6446561248349,4551.5387680212052,390068234.36244637,356068427.90832412,427316398.09067219,3327.0637376629998,3037.1014825736797,3644.7291210570643,312357856.33313084,285135057.02456081,342181534.51066697,0.1052486000352777,9.6102026090128662E-2,0.11526904189634982,9881.1533776550568,9022.4369671585027,10821.911952191356,3.9813039190370984E-2,3.63761398168145E-2,4.357830152374368E-2,3737.8050305541965,3415.1353718385908,4091.3026980831955,3.1957619485903511E-2,2.9205779647746566E-2,3.4972371378207197E-2,3000.3072688767984,2741.953699304795,3283.3440582824883,557.30140227047798,508.86941853013758,610.36060019494903,52321652.084408209,47774666.570472695,57303058.702751085,210.8138498944995,192.61513903560399,230.75127402747114,19792035.088763963,18083468.388474651,21663839.043849546,169.2186513336114,154.64739622794178,185.18205090866769,15886913.912649613,14518907.055021092,17385620.779791359]
[36,0.03,8.7523919811435672E-5,7.989242993699093E-5,9.5884525767154212E-5,195981.70428389721,178893.43407112322,214702.59575651315,3.2898934995779784E-5,3.0031340754911901E-5,1.6692896741097101E-6,73666.597239805647,67245.541056184476,3737.8380216557425,2.6344726141878659E-5,2.4048714762434665E-5,2.8860099513159457E-5,58990.551832018471,53849.371864666653,64622.922517380895,0.46344752544710899,0.4230380567509418,0.50771773352010086,1037741866.2116632,947257841.25775707,1136870776.8664875,0.17420300697784005,0.15901882124004629,0.1908378968618254,390071677.23349619,356071570.68585443,427320169.7263158,0.13949784430747328,0.12734024448225736,0.15281698685738598,312360613.30672163,285137573.72073507,342184554.7178902,4.4128859495831639E-6,4.0293864290589693E-6,4.8330251921243335E-6,9881.2405919778503,9022.516602166681,10822.007469959999,1.6692896741097101E-6,1.5251866176261563E-6,1.8271604034293001E-6,3737.8380216557425,3415.1655149511726,4091.3388092718924,1.3399259464182818E-6,1.2245462135454872E-6,1.4663291124705338E-6,3000.3337505795539,2741.9779006936287,3283.3730381614155,2.3366653114037284E-2,2.1335986478219323E-2,2.5591330581847482E-2,52322113.892587848,47775088.245456629,57303564.478470549,8.8390484611210948E-3,8.0760089962462322E-3,9.6749890702862596E-3,19792209.779801644,18083627.9991384,21664030.256047059,7.0950360254408065E-3,6.4840893059400391E-3,7.7643528778144804E-3,15887054.135798184,14519035.203689385,17385774.231021669]
[39,0.03,3.0108085674370274E-6,2.7482865603583974E-6,3.2984120488015974E-6,195981.70432576237,178893.43410933801,214702.59580237741,1.1317179984425884E-6,1.0330732242261347E-6,5.7423292548730249E-8,73666.597255542132,67245.541070549298,3737.8380224542107,9.0625428277935584E-7,8.2727186577773889E-7,9.9278271652491186E-7,58990.551844619891,53849.371876169826,64622.922531185483,1.594251929278117E-2,1.4552440159921059E-2,1.7465407230564878E-2,1037741866.4333432,947257841.46010804,1136870777.1093431,5.9925550296668064E-3,5.4702215166409036E-3,6.5647925287296693E-3,390071677.31682235,356071570.76191759,427320169.81759888,4.7987030937919747E-3,4.3804836425597599E-3,5.2568794253204073E-3,312360613.37344736,285137573.78164542,342184554.79098684,1.5180255697816114E-7,1.3861023601619054E-7,1.6625527840202704E-7,9881.2405940886565,9022.5166040940494,10822.007472271771,5.7423292548730249E-8,5.2466170907134656E-8,6.2854019890547152E-8,3737.8380224542107,3415.1655156807119,4091.338810145874,4.609323403132389E-8,4.2124190037517102E-8,5.0441482328717449E-8,3000.333751220478,2741.9779012793633,3283.3730388628019,8.0380905630874689E-4,7.3395445521339691E-4,8.8033759838384586E-4,52322113.903764769,47775088.255662233,57303564.4907116,3.0406182552232205E-4,2.7781339237299197E-4,3.3281804614595736E-4,19792209.78402961,18083628.003001381,21664030.260674879,2.4406808216192861E-4,2.2305161464900857E-4,2.6709247272622483E-4,15887054.139191939,14519035.206790905,17385774.234735578]
[44,0.03,6.0654908943051661E-9,5.5366213870532903E-9,6.6448888395130367E-9,195981.70432706774,178893.43411052958,214702.59580380749,2.2799274881558407E-9,2.0812004796532648E-9,1.1568336221782386E-10,73666.597256032808,67245.541070997206,3737.8380224791076,1.8257145803203617E-9,1.6665988077950662E-9,2.0000323475336155E-9,58990.551845012815,53849.371876528508,64622.922531615921,3.211735433746441E-5,2.9316939719970477E-5,3.518532186604673E-5,1037741866.4402554,947257841.46641755,1136870777.1169157,1.2072434082718171E-5,1.1020155568130973E-5,1.3225247774523356E-5,390071677.31942064,356071570.76428938,427320169.82044524,9.6673332986581607E-6,8.8248000666534146E-6,1.0590362546325526E-5,312360613.37552798,285137573.78354472,342184554.79326606,3.0581719377365749E-10,2.7924031222263296E-10,3.3493324291158441E-10,9881.2405941544712,9022.5166041541488,10822.007472343854,1.1568336221782386E-10,1.056968833349581E-10,1.266239539238203E-10,3737.8380224791076,3415.1655157034597,4091.3388101731257,9.285814260322268E-11,8.4862217367755103E-11,1.0161800224334246E-10,3000.3337512404628,2741.9779012976273,3283.3730388846716,1.619331286794841E-6,1.4786041573945666E-6,1.7735035513922217E-6,52322113.90411327,47775088.255980454,57303564.491093293,6.1255446591923675E-7,5.5967510521229951E-7,6.7048594526791125E-7,19792209.784161441,18083628.003121831,21664030.260819178,4.9169274524945907E-7,4.4935355646516817E-7,5.3807703976259257E-7,15887054.139297759,14519035.206887614,17385774.234851379]
[50,0.03,1.3312417032321384E-12,1.2151664908725654E-12,1.458406795203822E-12,195981.70432706989,178893.43411053153,214702.59580380985,5.003938849249633E-13,4.5677768206732096E-13,2.5389950926983964E-14,73666.597256033623,67245.541070997948,3737.8380224791481,4.0070415237180073E-13,3.6578174366345535E-13,4.3896306420142255E-13,58990.551845013455,53849.371876529105,64622.922531616634,7.0490521272827923E-9,6.434422777389773E-9,7.722403450263993E-9,1037741866.4402667,947257841.46642792,1136870777.1169281,2.6496334741058926E-9,2.4186815088908634E-9,2.9026506971684072E-9,390071677.31942493,356071570.76429331,427320169.82044995,2.1217668067561635E-9,1.9368493129624212E-9,2.3243514036519343E-9,312360613.37553144,285137573.78354788,342184554.79326981,6.7120140646679514E-14,6.1287100307635762E-14,7.3510472364456285E-14,9881.2405941545785,9022.5166041542489,10822.007472343974,2.5389950926983964E-14,2.3198138691341171E-14,2.779116991994835E-14,3737.8380224791481,3415.165515703497,4091.3388101731707,2.0380317780074399E-14,1.8625388242652339E-14,2.2302914099250547E-14,3000.3337512404955,2741.9779012976574,3283.3730388847075,3.554075635252938E-10,3.2452105710753887E-10,3.892449810880621E-10,52322113.904113844,47775088.255980968,57303564.491093919,1.3444221823800011E-10,1.2283636284393411E-10,1.4715690243797062E-10,19792209.784161657,18083628.003122032,21664030.260819416,1.0791573164627748E-10,9.8623211919047191E-11,1.1809606301712501E-10,15887054.139297932,14519035.206887772,17385774.234851569]

{"sheet":"Philadelphia NPV 4%","index":305,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU52","v":30121.818580845913},{"$f":"'WTP Values '!CV52","v":27495.401094119607},{"$f":"'WTP Values '!CW52","v":32999.165212105814},{"$f":"C3","v":30121.818580845913},{"$f":"D3","v":27495.401094119607},{"$f":"E3","v":32999.165212105814},{"$f":"'WTP Values '!CC52","v":11322.341978980281},{"$f":"'WTP Values '!CD52","v":10335.444298060655},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"I3","v":11322.341978980281},{"$f":"J3","v":10335.444298060655},{"$f":"K3","v":574.49484473206132},{"$f":"'WTP Values '!CI52","v":9066.6764367659725},{"$f":"'WTP Values '!CJ52","v":8276.4920119804901},{"$f":"'WTP Values '!CK52","v":9932.3554478985534},{"$f":"O3","v":9066.6764367659725},{"$f":"P3","v":8276.4920119804901},{"$f":"Q3","v":9932.3554478985534},{"$f":"'WTP Values '!BH52","v":159497909.98089901},{"$f":"'WTP Values '!BI52","v":145590778.22038472},{"$f":"'WTP Values '!BJ52","v":174733735.55845436},{"$f":"U3","v":159497909.98089901},{"$f":"V3","v":145590778.22038472},{"$f":"W3","v":174733735.55845436},{"$f":"'WTP Values '!AV52","v":59952883.551482961},{"$f":"'WTP Values '!AW52","v":54727165.952487446},{"$f":"'WTP Values '!AX52","v":65677868.633015901},{"$f":"AA3","v":59952883.551482961},{"$f":"AB3","v":54727165.952487446},{"$f":"AC3","v":65677868.633015901},{"$f":"'WTP Values '!BB52","v":48008918.792731993},{"$f":"'WTP Values '!BC52","v":43824816.696954623},{"$f":"'WTP Values '!BD52","v":52592771.942879364},{"$f":"AG3","v":48008918.792731993},{"$f":"AH3","v":43824816.696954623},{"$f":"AI3","v":52592771.942879364},{"$f":"'WTP Values '!CX52","v":1518.7179719290921},{"$f":"'WTP Values '!CY52","v":1386.7345894668063},{"$f":"'WTP Values '!CZ52","v":1663.3111079516129},{"$f":"AM3","v":1518.7179719290921},{"$f":"AN3","v":1386.7345894668063},{"$f":"AO3","v":1663.3111079516129},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"'WTP Values '!CG52","v":524.90101788227412},{"$f":"'WTP Values '!CH52","v":628.82688879539432},{"$f":"AS3","v":574.49484473206132},{"$f":"AT3","v":524.90101788227412},{"$f":"AU3","v":628.82688879539432},{"$f":"'WTP Values '!CL52","v":461.14258087086159},{"$f":"'WTP Values '!CM52","v":421.43403732084238},{"$f":"'WTP Values '!CN52","v":504.64489708422866},{"$f":"AY3","v":461.14258087086159},{"$f":"AZ3","v":421.43403732084238},{"$f":"BA3","v":504.64489708422866},{"$f":"'WTP Values '!BK52","v":8041756.898673851},{"$f":"'WTP Values '!BL52","v":7342892.2667644639},{"$f":"'WTP Values '!BM52","v":8807391.3815745935},{"$f":"BE3","v":8041756.898673851},{"$f":"BF3","v":7342892.2667644639},{"$f":"BG3","v":8807391.3815745935},{"$f":"'WTP Values '!AY52","v":3042005.1426719534},{"$f":"'WTP Values '!AZ52","v":2779401.0867692465},{"$f":"'WTP Values '!BA52","v":3329698.5118433032},{"$f":"BK3","v":3042005.1426719534},{"$f":"BL3","v":2779401.0867692465},{"$f":"BM3","v":3329698.5118433032},{"$f":"'WTP Values '!BE52","v":2441794.0654775226},{"$f":"'WTP Values '!BF52","v":2231533.5299917627},{"$f":"'WTP Values '!BG52","v":2672142.9900199585},{"$f":"BQ3","v":2441794.0654775226},{"$f":"BR3","v":2231533.5299917627},{"$f":"BS3","v":2672142.9900199585}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":27849.314516314636},{"$f":"D3/(1+B4)^A4","v":25421.043910983361},{"$f":"E3/(1+B4)^A4","v":30509.583221251673},{"$f":"F3+C4","v":57971.133097160549},{"$f":"G3+D4","v":52916.445005102971},{"$f":"H3+E4","v":63508.748433357483},{"$f":"I3/(1+B4)^A4","v":10468.141622577921},{"$f":"J3/(1+B4)^A4","v":9555.6992400708696},{"$f":"K3/(1+B4)^A4","v":531.15277804369566},{"$f":"L3+I4","v":21790.483601558204},{"$f":"M3+J4","v":19891.143538131524},{"$f":"N3+K4","v":1105.6476227757571},{"$f":"O3/(1+B4)^A4","v":8382.6520310336273},{"$f":"P3/(1+B4)^A4","v":7652.0821116683519},{"$f":"Q3/(1+B4)^A4","v":9183.0209392553188},{"$f":"R3+O4","v":17449.328467799598},{"$f":"S3+P4","v":15928.574123648843},{"$f":"T3+Q4","v":19115.376387153872},{"$f":"U3/(1+B4)^A4","v":147464783.63618618},{"$f":"V3/(1+B4)^A4","v":134606858.56174621},{"$f":"W3/(1+B4)^A4","v":161551160.83436978},{"$f":"X3+U4","v":306962693.61708522},{"$f":"Y3+V4","v":280197636.78213096},{"$f":"Z3+W4","v":336284896.39282417},{"$f":"AA3/(1+B4)^A4","v":55429810.975853324},{"$f":"AB3/(1+B4)^A4","v":50598341.302225813},{"$f":"AC3/(1+B4)^A4","v":60722881.50241854},{"$f":"AD3+AA4","v":115382694.52733628},{"$f":"AE3+AB4","v":105325507.25471327},{"$f":"AF3+AC4","v":126400750.13543445},{"$f":"AG3/(1+B4)^A4","v":44386944.150085047},{"$f":"AH3/(1+B4)^A4","v":40518506.561533488},{"$f":"AI3/(1+B4)^A4","v":48624974.059614792},{"$f":"AJ3+AG4","v":92395862.942817032},{"$f":"AK3+AH4","v":84343323.258488119},{"$f":"AL3+AI4","v":101217746.00249416},{"$f":"AM3/(1+B4)^A4","v":1404.1401367687611},{"$f":"AN3/(1+B4)^A4","v":1282.1140804981565},{"$f":"AO3/(1+B4)^A4","v":1537.8246190381035},{"$f":"AP3+AM4","v":2922.8581086978529},{"$f":"AQ3+AN4","v":2668.8486699649629},{"$f":"AR3+AO4","v":3201.1357269897162},{"$f":"AS3/(1+B4)^A4","v":531.15277804369566},{"$f":"AT3/(1+B4)^A4","v":485.30049730239836},{"$f":"AU3/(1+B4)^A4","v":581.38580694840448},{"$f":"AV3+AS4","v":1105.6476227757571},{"$f":"AW3+AT4","v":1010.2015151846724},{"$f":"AX3+AU4","v":1210.2126957437988},{"$f":"AY3/(1+B4)^A4","v":426.35223823119594},{"$f":"AZ3/(1+B4)^A4","v":389.63945758213976},{"$f":"BA3/(1+B4)^A4","v":466.57257496692733},{"$f":"BB3+AY4","v":887.49481910205759},{"$f":"BC3+AZ4","v":811.07349490298213},{"$f":"BD3+BA4","v":971.21747205115594},{"$f":"BE3/(1+B4)^A4","v":7435056.3042472731},{"$f":"BF3/(1+B4)^A4","v":6788916.6667570854},{"$f":"BG3/(1+B4)^A4","v":8142928.422313787},{"$f":"BH3+BE4","v":15476813.202921124},{"$f":"BI3+BF4","v":14131808.93352155},{"$f":"BJ3+BG4","v":16950319.803888381},{"$f":"BK3/(1+B4)^A4","v":2812504.7546893056},{"$f":"BL3/(1+B4)^A4","v":2569712.5432407972},{"$f":"BM3/(1+B4)^A4","v":3078493.4466006868},{"$f":"BN3+BK4","v":5854509.897361259},{"$f":"BO3+BL4","v":5349113.6300100442},{"$f":"BP3+BM4","v":6408191.95844399},{"$f":"BQ3/(1+B4)^A4","v":2257575.8741471176},{"$f":"BR3/(1+B4)^A4","v":2063178.1897113188},{"$f":"BS3/(1+B4)^A4","v":2470546.4034947837},{"$f":"BT3+BQ4","v":4699369.9396246402},{"$f":"BU3+BR4","v":4294711.719703082},{"$f":"BV3+BS4","v":5142689.3935147421}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":24757.93919648476},{"$f":"D4/(1+B5)^A5","v":22599.21547047764},{"$f":"E4/(1+B5)^A5","v":27122.908388259977},{"$f":"F4+C5","v":82729.072293645309},75515.660475580604,90631.656821617464,{"$f":"I4/(1+B5)^A5","v":9306.1397845232132},{"$f":"J4/(1+B5)^A5","v":8494.9818289774303},{"$f":"K4/(1+B5)^A5","v":472.1928855787861},{"$f":"L4+I5","v":31096.623386081417},28386.125367108954,1577.8405083545431,{"$f":"O4/(1+B5)^A5","v":7452.1471315942426},{"$f":"P4/(1+B5)^A5","v":6802.6731335240092},{"$f":"Q4/(1+B5)^A5","v":8163.6721765967422},{"$f":"R4+O5","v":24901.475599393842},22731.24725717285,27279.048563750614,{"$f":"U4/(1+B5)^A5","v":131095655.68476382},{"$f":"V4/(1+B5)^A5","v":119665007.11352323},{"$f":"W4/(1+B5)^A5","v":143618393.72081405},{"$f":"X4+U5","v":438058349.30184901},399862643.8956542,479903290.11363822,{"$f":"AA4/(1+B5)^A5","v":49276900.119350709},{"$f":"AB4/(1+B5)^A5","v":44981741.172466904},{"$f":"AC4/(1+B5)^A5","v":53982420.54365553},{"$f":"AD4+AA5","v":164659594.646687},150307248.42718017,180383170.67908996,{"$f":"AG4/(1+B5)^A5","v":39459831.721954867},{"$f":"AH4/(1+B5)^A5","v":36020804.791986838},{"$f":"AI4/(1+B5)^A5","v":43227424.879465237},{"$f":"AJ4+AG5","v":131855694.6647719},120364128.05047496,144445170.88195938,{"$f":"AM4/(1+B5)^A5","v":1248.2754686511089},{"$f":"AN4/(1+B5)^A5","v":1139.7947489635692},{"$f":"AO4/(1+B5)^A5","v":1367.1204865993609},{"$f":"AP4+AM5","v":4171.1335773489618},3808.6434189285319,4568.2562135890767,{"$f":"AS4/(1+B5)^A5","v":472.1928855787861},{"$f":"AT4/(1+B5)^A5","v":431.43037496301628},{"$f":"AU4/(1+B5)^A5","v":516.84986536008307},{"$f":"AV4+AS5","v":1577.8405083545431},1441.6318901476886,1727.0625611038818,{"$f":"AY4/(1+B5)^A5","v":379.0255872987276},{"$f":"AZ4/(1+B5)^A5","v":346.38805898503261},{"$f":"BA4/(1+B5)^A5","v":414.78132020131085},{"$f":"BB4+AY5","v":1266.5204064007853},1157.4615538880148,1385.9987922524667,{"$f":"BE4/(1+B5)^A5","v":6609737.9809890548},{"$f":"BF4/(1+B5)^A5","v":6035322.1960673332},{"$f":"BG4/(1+B5)^A5","v":7239033.7163548535},{"$f":"BH4+BE5","v":22086551.18391018},20167131.129588883,24189353.520243235,{"$f":"BK4/(1+B5)^A5","v":2500306.485663427},{"$f":"BL4/(1+B5)^A5","v":2284465.0937720444},{"$f":"BM4/(1+B5)^A5","v":2736769.4642202849},{"$f":"BN4+BK5","v":8354816.383024686},7633578.7237820886,9144961.4226642754,{"$f":"BQ4/(1+B5)^A5","v":2006976.7315400951},{"$f":"BR4/(1+B5)^A5","v":1834157.8979426124},{"$f":"BS4/(1+B5)^A5","v":2196306.7566343872},{"$f":"BT4+BQ5","v":6706346.6711647352},6128869.6176456939,7338996.1501491293]
[4,0.04,21163.190186414293,19317.904098148101,23184.77576319993,103892.26248005961,94833.564573728712,113816.43258481739,7954.9272901189106,7261.5460701312722,403.63245756716606,39051.550676200328,35647.671437240228,1981.4729659217091,6370.1266002569073,5814.9535047416402,6978.3411907476584,31271.602199650748,28546.20076191449,34257.389754498276,112061115.90512599,102290149.6002416,122765604.86150908,550119465.20697498,502152793.4958958,602668894.97514725,42122100.742974177,38450580.874039076,46144399.32264591,206781695.38966119,188757829.30121925,226527570.00173587,33730429.533254735,30790734.900453977,36950983.95438952,165586124.19802663,151154862.95092893,181396154.83634889,1067.0311021625628,974.30132832773302,1168.6203215877317,5238.1646795115248,4782.9447472562651,5736.8765351768088,403.63245756716606,368.78849265591236,441.80543104294844,1981.4729659217091,1810.4203828036011,2168.8679921468301,323.99266053045551,296.09396454305772,354.55681086892315,1590.5130669312407,1453.5555184310724,1740.5556031213898,5650031.7277578013,5159018.7074130839,6187956.3597456189,27736582.91166798,25326149.837001968,30377309.879988853,2137272.4628039021,1952770.336417459,2339402.0078976764,10492088.845828589,9586349.0601995476,11484363.430561952,1715572.1214196139,1567845.8581716169,1877412.220357978,8421918.7925843485,7696715.4758173106,9216408.370507108]
[5,0.04,17394.599679717401,15877.90902404549,19056.195663911254,121286.86215977701,110711.47359777419,132872.62824872864,6538.3703720484446,5968.4615520227362,331.7564580423475,45589.921048248769,41616.132989262966,2313.2294239640569,5235.7797262399445,4779.4679100924477,5735.6877848908307,36507.381925890695,33325.668672006941,39993.077539389109,92106068.776124552,84075046.710907817,100904378.41338195,642225533.98309958,586227840.20680356,703573273.38852918,34621296.394298695,31603574.691015396,37927332.628410533,241402991.7839599,220361403.99223465,264454902.63014638,27723954.356018249,25307739.651724327,30371015.3335426,193310078.55404487,176462602.60265326,211767170.16989148,877.02178662271729,800.80467190420666,960.52071982278733,6115.1864661342424,5583.7494191604719,6697.397254999596,331.7564580423475,303.11725877481643,363.13185968769881,2313.2294239640569,2113.5376415784176,2531.9998518345292,266.29835008106204,243.36765560578147,291.41985373931664,1856.8114170123026,1696.9231740368539,2031.9754568607063,4643914.2310945094,4240337.3199014058,5086049.0675188452,32380497.14276249,29566487.156903375,35463358.947507694,1756682.1717088451,1605034.8727770876,1922817.9238983549,12248771.017537434,11191383.932976635,13407181.354460306,1410075.2301954261,1288655.0100516297,1543095.9944734829,9831994.0227797739,8985370.4858689401,10759504.364980591]
[9,0.04,5363.0798031813529,4895.4557604968559,5875.3808637379852,158477.22740025193,144659.09221114361,173615.55363270207,2015.9016438268532,1840.1881155702226,102.28670923519648,59569.224205050821,54376.947789863392,3022.538294111142,1614.288630996539,1473.5991796614105,1768.4196177489587,47701.693029502181,43544.366457775999,52256.212509614874,28398020.437322963,25921906.411710192,31110703.545099869,839152074.50260091,765983727.22698987,919310959.60458434,10674391.987803154,9743972.0519323647,11693704.675776379,315424738.86124724,287931138.69753981,345545090.33318901,8547812.6780034509,7802848.578837757,9363950.9926381782,252585026.37666273,230571584.60791022,276701642.57948381,270.40218903518542,246.90302974839688,296.1464688966326,7990.2949002987134,7295.9025461521223,8751.0298219454362,102.28670923519648,93.456709465205947,111.96033127762225,3022.538294111142,2761.6147328650691,3308.3906133871287,82.10475258051261,75.034791404188653,89.850181125915071,2426.1681762827434,2217.2531710675285,2655.0430179686746,1431805.4499138696,1307375.1542299846,1568123.8737448668,42309375.621134572,38632501.700131536,46337539.781491436,541617.90723392635,494862.21402551979,592840.66105175833,16004629.317252209,14623014.107937282,17518244.684310578,434752.51671616785,397316.39617639303,475765.30157118454,12846792.51156952,11740567.580095289,14058706.685945706]
[16,0.04,151.1403359325613,137.96192772398825,165.57781537211875,167750.69762457494,153123.97897313593,183774.85975828147,56.811396219436453,51.859502407815548,2.8826062938823371,63054.983238153916,57558.875026293979,3199.4054650739727,45.493286494860861,41.528428294476555,49.836949086187438,50493.010351338315,46092.413217600595,55314.042575760017,800302.53254308994,730521.60080747737,876750.36685366277,888255986.1764518,810806112.14173353,973105457.08942235,300821.77594213473,274601.02465246618,329547.66996840091,333882166.28996557,304779747.70698041,365765043.43896097,240891.30258246159,219896.9992460073,263891.41139459517,267365318.53370556,244063735.87476811,292893145.20466185,7.6203747077257278,6.9581300723520094,8.3458905026413426,8457.8558430096709,7722.8303523184031,9263.1060099078513,2.8826062938823371,2.6337624988060178,3.1552247405274092,3199.4054650739727,2923.2136730812285,3501.9847489419421,2.3138458389743413,2.1146028020562806,2.5321246480271835,2568.1380902637247,2346.9981924752406,2810.4057964279732,40350.612825430027,36843.964149664578,44192.288341687032,44785155.526353098,40893125.261537358,49049032.16737704,15263.675994130708,13946.024301891028,16707.216740033015,16941157.901576936,15478695.950334257,18543344.145774912,12252.034993965599,11197.024059569829,13407.842162234856,13598536.782897595,12427579.876162836,14881367.455466473]
[19,0.04,18.179421580173823,16.594299798479678,19.915986631901102,167884.76975036817,153246.36092243064,183921.73894545654,6.8333732094671422,6.2377508386006504,0.34672488150040981,63105.37894895755,57604.878058426293,3201.9625399359616,5.4720113539163311,4.9951113372155804,5.9944746193479386,50533.366101456588,46129.25185917128,55358.251460607382,96261.775792753164,87868.404371076118,105457.05381200607,888965910.9040482,811454136.26682103,973883196.43179429,36183.364630000673,33029.487215989473,39638.564954577851,334149016.39808923,305023338.16146094,366057375.43882227,28974.823415754538,26449.592220650204,31741.31637017152,267579006.0898636,244258800.0048202,293127235.47769153,0.91659187837490075,0.83693594575186359,1.0038581757366523,8464.6156522300353,7729.0027038921244,9270.5094027508167,0.34672488150040981,0.31679351850329873,0.37951590079723252,3201.9625399359616,2925.5500059659653,3504.7836555720469,0.27831338814156559,0.25434809030959732,0.30456834164094432,2570.1906345330954,2348.8739941342133,2812.6519693786931,4853.4416510703732,4431.6558702134162,5315.5250410095778,44820949.362625763,40925808.453391582,49088233.840478264,1835.9414053723847,1677.4519759209184,2009.5729884041048,16954697.857508127,15491067.056386005,18558164.624045018,1473.696005742155,1346.7974618840037,1612.7184953224955,13609405.201091843,12437512.425332863,14893261.15604547]
[25,0.04,9.1217729013025675E-2,8.326416412662084E-2,9.9931181176691017E-2,167899.20156274975,153259.53437903593,183937.5493375088,3.428738273751411E-2,3.1298766197643088E-2,1.7397394159817607E-3,63110.803651809489,57609.829923885198,3202.2377889814697,2.7456563820605732E-2,2.5063652896687296E-2,3.0078094563771716E-2,50537.710081316516,46133.217249892085,55363.010200188342,483.00659841411937,440.89171172910034,529.14516090140955,889042328.73074496,811523890.97934365,973966913.96968281,181.55497054969234,165.72996016513065,198.89190976434398,334177740.71846277,305049558.76262027,366088842.68490475,145.38513114306122,132.71443896320235,159.26638712909687,267602007.87864336,244279797.12790325,293152433.45885819,4.5991248516028121E-3,4.199440337755999E-3,5.0369954092335167E-3,8465.3432926536225,7729.6671091093776,9271.306319901676,1.7397394159817607E-3,1.5895547169350885E-3,1.9042728308149661E-3,3202.2377889814697,2925.8014938696142,3505.0849359099266,1.3964754108503174E-3,1.2762262580534533E-3,1.5282132234641012E-3,2570.4115748189683,2349.0759094648402,2812.8937522728593,24.352805910540756,22.236438187283994,26.671372387422664,44824802.288254015,40929326.542555012,49092453.593002461,9.2120865815495563,8.4168442377062576,10.083306747672063,16956155.327526577,15492398.708885994,18559759.932245988,7.3944708475197221,6.7577400838509618,8.0920351635970658,13610575.101034399,12438581.586317999,14894541.419592148]
[36,0.04,1.4181120744388318E-7,1.2944623571932644E-7,1.5535753430055644E-7,167899.25143130589,153259.57989939355,183937.60396969246,5.330471607556796E-8,4.8658477622894485E-8,2.7046775872139875E-9,63110.822396655371,57609.847034860191,3202.2387400936459,4.2685216018742726E-8,3.8965088461323776E-8,4.6760766287995115E-8,50537.725091766893,46133.23095214268,55363.026643824516,7.5090390503679402E-4,6.8543019727421628E-4,8.2263300119871856E-4,889042592.78951883,811524132.01399028,973967203.25231957,2.8225356923119603E-4,2.5765129229744093E-4,3.0920635911110936E-4,334177839.97421432,305049649.36686915,366088951.41872746,2.2602230087136589E-4,2.0632386969337679E-4,2.4760272929812773E-4,267602087.36041355,244279869.68263048,293152520.52948421,7.150007519895953E-9,6.5286398963154045E-9,7.8307408943572907E-9,8465.3458069862918,7729.6694049352927,9271.3090736173308,2.7046775872139875E-9,2.4711936609877217E-9,2.9604686760168049E-9,3202.2387400936459,2925.8023628761052,3505.0859769722019,2.1710238384700111E-9,1.9840790664751702E-9,2.3758294006662484E-9,2570.4123382693765,2349.0766071752687,2812.8945877440751,3.7859973583941864E-5,3.456977259475207E-5,4.146452190128248E-5,44824815.60188593,40929338.699172787,49092468.174190193,1.4321526476728982E-5,1.3085206758937961E-5,1.5675964753630731E-5,16956160.363756504,15492403.310358468,18559765.444770295,1.1495778843010065E-5,1.0505888397484515E-5,1.2580243880706506E-5,13610579.143577317,12438585.280761439,14894545.843492132]
[39,0.04,1.6214735725483445E-9,1.4800921173159707E-9,1.7763626775712284E-9,167899.25143134824,153259.5798994322,183937.60396973885,6.0948771233704421E-10,5.5636248338961287E-10,3.0925364144203723E-11,63110.822396671283,57609.847034874714,3202.2387400944535,4.8806403217670358E-10,4.4552798280803422E-10,5.3466399542573022E-10,50537.725091779641,46133.230952154314,55363.026643838472,8.585857630627145E-6,7.8372293046481569E-6,9.406010254003995E-6,889042592.78974295,811524132.01419485,973967203.25256515,3.2272957230614834E-6,2.9459925553383999E-6,3.5354747258671817E-6,334177839.97429854,305049649.36694604,366088951.41881973,2.5843457246812866E-6,2.3591132754870926E-6,2.8310969865102376E-6,267602087.36048102,244279869.68269205,293152520.52955806,8.175339908604164E-11,7.4648663158370183E-11,8.953692477866014E-11,8465.3458069884255,7729.6694049372418,9271.3090736196682,3.0925364144203723E-11,2.8255701972823299E-11,3.3850087077341869E-11,3202.2387400944535,2925.8023628768428,3505.0859769730855,2.4823551275695953E-11,2.2686019180881356E-11,2.7165304178008113E-11,2570.412338270025,2349.0766071758608,2812.8945877447845,4.3289206636247487E-7,3.9527181018875321E-7,4.7410657925528867E-7,44824815.601897232,40929338.699183106,49092468.174202576,1.6375276058316289E-7,1.4961664408185011E-7,1.7923944820983136E-7,16956160.363760781,15492403.310362374,18559765.444774974,1.3144307791877008E-7,1.2012464106128164E-7,1.4384288348190417E-7,13610579.14358075,12438585.280764576,14894545.843495885]
[44,0.04,4.2944605940398797E-13,3.9200128703750277E-13,4.7046832268525083E-13,167899.25143134865,153259.57989943257,183937.60396973931,1.6142236342892427E-13,1.4735218639202481E-13,8.1905594961312317E-15,63110.822396671436,57609.84703487486,3202.2387400944617,1.2926339281971705E-13,1.1799775205119076E-13,1.416053581310687E-13,50537.725091779772,46133.23095215443,55363.02664383861,2.2739579531238741E-9,2.0756843025428096E-9,2.4911747602195878E-9,889042592.78974521,811524132.01419699,973967203.25256753,8.5474685142225848E-10,7.8024391845944846E-10,9.3636782914683495E-10,334177839.97429931,305049649.36694676,366088951.41882056,6.8446202663523997E-10,6.2480938141553388E-10,7.4981391323975944E-10,267602087.36048171,244279869.68269265,293152520.52955878,2.1652326423800172E-14,1.9770642442698177E-14,2.3713787364980603E-14,8465.3458069884455,7729.6694049372609,9271.30907361969,8.1905594961312317E-15,7.4835014725845441E-15,8.9651701711055228E-15,3202.2387400944617,2925.8023628768501,3505.0859769730946,6.574498934944947E-15,6.0083751630200042E-15,7.1947104345473094E-15,2570.4123382700309,2349.0766071758662,2812.8945877447909,1.1465113905892645E-10,1.0468744243069073E-10,1.2556677188312164E-10,44824815.601897337,40929338.699183203,49092468.174202703,4.3369795807675628E-11,3.9625855955961837E-11,4.7471433408861372E-11,16956160.363760822,15492403.310362414,18559765.444775019,3.4812600589865101E-11,3.1814921078245219E-11,3.8096679792028479E-11,13610579.143580785,12438585.280764608,14894545.843495922]
[50,0.04,6.0035332718797159E-18,5.4800660474461072E-18,6.5770127976638657E-18,167899.25143134865,153259.57989943257,183937.60396973931,2.2566385427217334E-18,2.0599414858212747E-18,1.1450168274585774E-19,63110.822396671436,57609.84703487486,3202.2387400944617,1.8070653173678236E-18,1.6495748765968494E-18,1.9796024678772948E-18,50537.725091779772,46133.23095215443,55363.02664383861,3.1789282801619991E-14,2.9017473788277306E-14,3.4825911733366307E-14,889042592.78974521,811524132.01419699,973967203.25256753,1.1949116889487293E-14,1.0907587162760687E-14,1.309015484925556E-14,334177839.97429931,305049649.36694676,366088951.41882056,9.5685836678670999E-15,8.7346567229344273E-15,1.0482184379804843E-14,267602087.36048171,244279869.68269265,293152520.52955878,3.0269334006532394E-19,2.7638793536936002E-19,3.315119753235761E-19,8465.3458069884455,7729.6694049372609,9271.30907361969,1.1450168274585774E-19,1.0461721349399566E-19,1.2533051877340329E-19,3202.2387400944617,2925.8023628768501,3505.0859769730946,9.1909617605198147E-20,8.3995368943863544E-20,1.0057999725341951E-19,2570.4123382700309,2349.0766071758662,2812.8945877447909,1.6027901826703339E-15,1.4635005491793497E-15,1.755387612332695E-15,44824815.601897337,40929338.699183203,49092468.174202703,6.0629736010937092E-16,5.5395815015393454E-16,6.6363708245328228E-16,16956160.363760822,15492403.310362414,18559765.444775019,4.8667021467603133E-16,4.4476351116262854E-16,5.3258070407495433E-16,13610579.143580785,12438585.280764608,14894545.843495922]

{"sheet":"Philadelphia NPV 5%","index":306,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU52","v":30121.818580845913},{"$f":"'WTP Values '!CV52","v":27495.401094119607},{"$f":"'WTP Values '!CW52","v":32999.165212105814},{"$f":"C3","v":30121.818580845913},{"$f":"D3","v":27495.401094119607},{"$f":"E3","v":32999.165212105814},{"$f":"'WTP Values '!CC52","v":11322.341978980281},{"$f":"'WTP Values '!CD52","v":10335.444298060655},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"I3","v":11322.341978980281},{"$f":"J3","v":10335.444298060655},{"$f":"K3","v":574.49484473206132},{"$f":"'WTP Values '!CI52","v":9066.6764367659725},{"$f":"'WTP Values '!CJ52","v":8276.4920119804901},{"$f":"'WTP Values '!CK52","v":9932.3554478985534},{"$f":"O3","v":9066.6764367659725},{"$f":"P3","v":8276.4920119804901},{"$f":"Q3","v":9932.3554478985534},{"$f":"'WTP Values '!BH52","v":159497909.98089901},{"$f":"'WTP Values '!BI52","v":145590778.22038472},{"$f":"'WTP Values '!BJ52","v":174733735.55845436},{"$f":"U3","v":159497909.98089901},{"$f":"V3","v":145590778.22038472},{"$f":"W3","v":174733735.55845436},{"$f":"'WTP Values '!AV52","v":59952883.551482961},{"$f":"'WTP Values '!AW52","v":54727165.952487446},{"$f":"'WTP Values '!AX52","v":65677868.633015901},{"$f":"AA3","v":59952883.551482961},{"$f":"AB3","v":54727165.952487446},{"$f":"AC3","v":65677868.633015901},{"$f":"'WTP Values '!BB52","v":48008918.792731993},{"$f":"'WTP Values '!BC52","v":43824816.696954623},{"$f":"'WTP Values '!BD52","v":52592771.942879364},{"$f":"AG3","v":48008918.792731993},{"$f":"AH3","v":43824816.696954623},{"$f":"AI3","v":52592771.942879364},{"$f":"'WTP Values '!CX52","v":1518.7179719290921},{"$f":"'WTP Values '!CY52","v":1386.7345894668063},{"$f":"'WTP Values '!CZ52","v":1663.3111079516129},{"$f":"AM3","v":1518.7179719290921},{"$f":"AN3","v":1386.7345894668063},{"$f":"AO3","v":1663.3111079516129},{"$f":"'WTP Values '!CF52","v":574.49484473206132},{"$f":"'WTP Values '!CG52","v":524.90101788227412},{"$f":"'WTP Values '!CH52","v":628.82688879539432},{"$f":"AS3","v":574.49484473206132},{"$f":"AT3","v":524.90101788227412},{"$f":"AU3","v":628.82688879539432},{"$f":"'WTP Values '!CL52","v":461.14258087086159},{"$f":"'WTP Values '!CM52","v":421.43403732084238},{"$f":"'WTP Values '!CN52","v":504.64489708422866},{"$f":"AY3","v":461.14258087086159},{"$f":"AZ3","v":421.43403732084238},{"$f":"BA3","v":504.64489708422866},{"$f":"'WTP Values '!BK52","v":8041756.898673851},{"$f":"'WTP Values '!BL52","v":7342892.2667644639},{"$f":"'WTP Values '!BM52","v":8807391.3815745935},{"$f":"BE3","v":8041756.898673851},{"$f":"BF3","v":7342892.2667644639},{"$f":"BG3","v":8807391.3815745935},{"$f":"'WTP Values '!AY52","v":3042005.1426719534},{"$f":"'WTP Values '!AZ52","v":2779401.0867692465},{"$f":"'WTP Values '!BA52","v":3329698.5118433032},{"$f":"BK3","v":3042005.1426719534},{"$f":"BL3","v":2779401.0867692465},{"$f":"BM3","v":3329698.5118433032},{"$f":"'WTP Values '!BE52","v":2441794.0654775226},{"$f":"'WTP Values '!BF52","v":2231533.5299917627},{"$f":"'WTP Values '!BG52","v":2672142.9900199585},{"$f":"BQ3","v":2441794.0654775226},{"$f":"BR3","v":2231533.5299917627},{"$f":"BS3","v":2672142.9900199585}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":27321.377397592663},{"$f":"D3/(1+B4)^A4","v":24939.1393143942},{"$f":"E3/(1+B4)^A4","v":29931.215611887357},{"$f":"F3+C4","v":57443.195978438576},{"$f":"G3+D4","v":52434.540408513807},{"$f":"H3+E4","v":62930.380823993168},{"$f":"I3/(1+B4)^A4","v":10269.697940118169},{"$f":"J3/(1+B4)^A4","v":9374.5526513021814},{"$f":"K3/(1+B4)^A4","v":521.08375939415987},{"$f":"L3+I4","v":21592.03991909845},{"$f":"M3+J4","v":19709.996949362838},{"$f":"N3+K4","v":1095.5786041262213},{"$f":"O3/(1+B4)^A4","v":8223.7427997877294},{"$f":"P3/(1+B4)^A4","v":7507.0222330888801},{"$f":"Q3/(1+B4)^A4","v":9008.939181767395},{"$f":"R3+O4","v":17290.419236553702},{"$f":"S3+P4","v":15783.514245069371},{"$f":"T3+Q4","v":18941.29462966595},{"$f":"U3/(1+B4)^A4","v":144669306.10512382},{"$f":"V3/(1+B4)^A4","v":132055127.63753715},{"$f":"W3/(1+B4)^A4","v":158488649.03261167},{"$f":"X3+U4","v":304167216.08602285},{"$f":"Y3+V4","v":277645905.85792184},{"$f":"Z3+W4","v":333222384.591066},{"$f":"AA3/(1+B4)^A4","v":54379032.699757785},{"$f":"AB3/(1+B4)^A4","v":49639152.79137183},{"$f":"AC3/(1+B4)^A4","v":59571762.932440728},{"$f":"AD3+AA4","v":114331916.25124075},{"$f":"AE3+AB4","v":104366318.74385928},{"$f":"AF3+AC4","v":125249631.56545663},{"$f":"AG3/(1+B4)^A4","v":43545504.573906571},{"$f":"AH3/(1+B4)^A4","v":39750400.632158384},{"$f":"AI3/(1+B4)^A4","v":47703194.506013028},{"$f":"AJ3+AG4","v":91554423.366638571},{"$f":"AK3+AH4","v":83575217.329113007},{"$f":"AL3+AI4","v":100295966.44889238},{"$f":"AM3/(1+B4)^A4","v":1377.5219700037117},{"$f":"AN3/(1+B4)^A4","v":1257.8091514438152},{"$f":"AO3/(1+B4)^A4","v":1508.6722067588325},{"$f":"AP3+AM4","v":2896.239941932804},{"$f":"AQ3+AN4","v":2644.5437409106216},{"$f":"AR3+AO4","v":3171.9833147104455},{"$f":"AS3/(1+B4)^A4","v":521.08375939415987},{"$f":"AT3/(1+B4)^A4","v":476.10069649185857},{"$f":"AU3/(1+B4)^A4","v":570.36452498448466},{"$f":"AV3+AS4","v":1095.5786041262213},{"$f":"AW3+AT4","v":1001.0017143741327},{"$f":"AX3+AU4","v":1199.191413779879},{"$f":"AY3/(1+B4)^A4","v":418.26991462209668},{"$f":"AZ3/(1+B4)^A4","v":382.25309507559399},{"$f":"BA3/(1+B4)^A4","v":457.72779780882416},{"$f":"BB3+AY4","v":879.41249549295821},{"$f":"BC3+AZ4","v":803.68713239643637},{"$f":"BD3+BA4","v":962.37269489305277},{"$f":"BE3/(1+B4)^A4","v":7294110.5656905677},{"$f":"BF3/(1+B4)^A4","v":6660219.7430970194},{"$f":"BG3/(1+B4)^A4","v":7988563.6114055263},{"$f":"BH3+BE4","v":15335867.464364419},{"$f":"BI3+BF4","v":14003112.009861484},{"$f":"BJ3+BG4","v":16795954.992980119},{"$f":"BK3/(1+B4)^A4","v":2759188.3380244477},{"$f":"BL3/(1+B4)^A4","v":2520998.7181580467},{"$f":"BM3/(1+B4)^A4","v":3020134.704619776},{"$f":"BN3+BK4","v":5801193.4806964006},{"$f":"BO3+BL4","v":5300399.8049272932},{"$f":"BP3+BM4","v":6349833.2164630797},{"$f":"BQ3/(1+B4)^A4","v":2214779.1977120386},{"$f":"BR3/(1+B4)^A4","v":2024066.6938700795},{"$f":"BS3/(1+B4)^A4","v":2423712.4626031369},{"$f":"BT3+BQ4","v":4656573.2631895617},{"$f":"BU3+BR4","v":4255600.2238618424},{"$f":"BV3+BS4","v":5095855.4526230954}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":23601.233039708593},{"$f":"D4/(1+B5)^A5","v":21543.366214788206},{"$f":"E4/(1+B5)^A5","v":25855.709415300596},{"$f":"F4+C5","v":81044.429018147173},73977.906623302013,88786.090239293757,{"$f":"I4/(1+B5)^A5","v":8871.3512062353238},{"$f":"J4/(1+B5)^A5","v":8098.0910496077577},{"$f":"K4/(1+B5)^A5","v":450.13174334880449},{"$f":"L4+I5","v":30463.391125333772},27808.087998970594,1545.7103474750259,{"$f":"O4/(1+B5)^A5","v":7103.9782311091485},{"$f":"P4/(1+B5)^A5","v":6484.8480579538964},{"$f":"Q4/(1+B5)^A5","v":7782.2603880940669},{"$f":"R4+O5","v":24394.39746766285},22268.362303023267,26723.555017760016,{"$f":"U4/(1+B5)^A5","v":124970785.96706516},{"$f":"V4/(1+B5)^A5","v":114074184.33217764},{"$f":"W4/(1+B5)^A5","v":136908453.9748292},{"$f":"X4+U5","v":429138002.05308801},391720090.19009948,470130838.5658952,{"$f":"AA4/(1+B5)^A5","v":46974653.017823368},{"$f":"AB4/(1+B5)^A5","v":42880166.540435657},{"$f":"AC4/(1+B5)^A5","v":51460328.631845996},{"$f":"AD4+AA5","v":161306569.26906413},147246485.28429493,176709960.19730264,{"$f":"AG4/(1+B5)^A5","v":37616244.097964853},{"$f":"AH4/(1+B5)^A5","v":34337890.622747764},{"$f":"AI4/(1+B5)^A5","v":41207812.984354191},{"$f":"AJ4+AG5","v":129170667.46460342},117913107.95186077,141503779.43324658,{"$f":"AM4/(1+B5)^A5","v":1189.9552704923542},{"$f":"AN4/(1+B5)^A5","v":1086.5428367941388},{"$f":"AO4/(1+B5)^A5","v":1303.2477760577324},{"$f":"AP4+AM5","v":4086.1952124251584},3731.0865777047602,4475.2310907681776,{"$f":"AS4/(1+B5)^A5","v":450.13174334880449},{"$f":"AT4/(1+B5)^A5","v":411.27368231669021},{"$f":"AU4/(1+B5)^A5","v":492.70232155014327},{"$f":"AV4+AS5","v":1545.7103474750259},1412.2753966908228,1691.8937353300223,{"$f":"AY4/(1+B5)^A5","v":361.31727858511749},{"$f":"AZ4/(1+B5)^A5","v":330.20459568132509},{"$f":"BA4/(1+B5)^A5","v":395.40248164027565},{"$f":"BB4+AY5","v":1240.7297740780757},1133.8917280777614,1357.7751765333285,{"$f":"BE4/(1+B5)^A5","v":6300926.954489206},{"$f":"BF4/(1+B5)^A5","v":5753348.2285688529},{"$f":"BG4/(1+B5)^A5","v":6900821.6057924852},{"$f":"BH4+BE5","v":21636794.418853626},19756460.238430336,23696776.598772604,{"$f":"BK4/(1+B5)^A5","v":2383490.6278150934},{"$f":"BL4/(1+B5)^A5","v":2177733.4785945765},{"$f":"BM4/(1+B5)^A5","v":2608905.9104803158},{"$f":"BN4+BK5","v":8184684.1085114945},7478133.2835218702,8958739.1269433945,{"$f":"BQ4/(1+B5)^A5","v":1913209.5434290366},{"$f":"BR4/(1+B5)^A5","v":1748464.9121002737},{"$f":"BS4/(1+B5)^A5","v":2093693.9532259037},{"$f":"BT4+BQ5","v":6569782.8066185983},6004065.1359621156,7189549.4058489986]
[4,0.05,19416.79282990819,17723.780700254076,21271.556123467566,100461.22184805537,91701.687323556092,110057.64636276133,7298.482592117748,6662.3195476022911,370.32449923544573,37761.873717451519,34470.407546572882,1916.0348467104716,5844.4604716011527,5335.1005459280004,6402.484880759821,30238.857939264002,27603.462848951269,33126.039898519841,102813774.89179111,93849113.759947866,112634923.90502246,531951776.94487911,485569203.95004737,582765762.4709177,38646163.290253229,35277619.132304467,42336539.719023243,199952732.55931735,182524104.41659939,219046499.91632587,30946977.111771207,28249867.594467543,33901769.722989239,160117644.57637462,146162975.54632831,175405549.15623581,978.97914592570316,893.90148079792993,1072.1851706297127,5065.1743583508614,4624.9880585026904,5547.4162613978906,370.32449923544573,338.35587625871131,405.34741927500846,1916.0348467104716,1750.6312729495342,2097.2411546050307,297.25661927704402,271.66013805467895,325.29860018430645,1537.9863933551196,1405.5518661324404,1683.0737767176349,5183788.198941146,4733293.8259830857,5677323.0131827667,26820582.617794771,24489754.064413421,29374099.611955371,1960903.6381467339,1791626.722276892,2146353.3490513237,10145587.746658228,9269760.0057987627,11105092.475994717,1574002.226174515,1438466.4102716655,1722487.1967757498,8143785.032793113,7442531.5462337807,8912036.6026247479]
[5,0.05,15213.565251130225,13887.045947397735,16666.820824239214,115674.7870991856,105588.73327095383,126724.46718700054,5718.5520864388009,5220.1016949207005,290.15893523530053,43480.425803890321,39690.509241493579,2206.1937819457721,4579.287708390093,4180.1908784747484,5016.5144344940109,34818.145647654092,31783.653727426019,38142.554333013853,80557282.901116177,73533236.33079426,88252410.137768835,612509059.84599531,559102440.28084159,671018172.60868657,30280280.171526197,27640937.680868883,33171786.667585928,230233012.73084354,210165042.09746829,252218286.58391181,24247766.340173237,22134510.459534701,26562923.667550229,184365410.91654786,168297486.00586301,201968472.82378605,767.05577725973228,700.39520045008078,840.08513648782935,5832.2301356105936,5325.383258952771,6387.5013978857196,290.15893523530053,265.11068262706431,317.6003095124305,2206.1937819457721,2015.7419555765985,2414.8414641174613,232.90833935951653,212.85282655227493,254.87996515996556,1770.8947327146361,1618.4046926847154,1937.9537418776006,4061633.6953007933,3708659.5662413524,4448331.1363222534,30882216.313095562,28198413.630654775,33822430.748277627,1536419.3104111645,1403786.4174480636,1681724.0114689218,11682007.057069393,10673546.423246827,12786816.487463638,1233271.9302873381,1127076.0720338037,1349613.7900807054,9377056.9630804509,8569607.6182675846,10261650.392705454]
[9,0.05,3520.0759127659308,3213.1492606755619,3856.3264795167952,144076.3311980507,131513.8561049116,157839.03098672177,1323.143991765844,1207.8138118948723,67.136234139444213,54156.142283469795,49435.690337544453,2747.8788938003331,1059.5439066284307,967.20190035597739,1160.708310998509,43367.018948839686,39587.470493377979,47507.667216286914,18639138.588308442,17013932.61362743,20419617.495407339,762897951.9323411,696378444.9455713,835772763.46126533,7006173.9706723001,6395489.6390550127,7675203.3665024415,286761952.42521936,261766707.94754627,314145254.15041274,5610386.311392677,5121426.5573735442,6146061.507038082,229632512.58808044,209619442.07244399,251557641.1407043,177.47940871909304,162.055654530948,194.37675553426229,7264.2132457177449,6632.9206339108614,7955.8198463827039,67.136234139444213,61.340633357663066,73.485549307297035,2747.8788938003331,2510.6655727184402,3007.7556855725784,53.889737331677708,49.249343946853259,58.973476052206834,2205.7011940614475,2015.7703883715574,2413.7780769965616,939770.44179336238,858100.18837006541,1029243.5090986569,38464703.823835485,35121949.072845519,42126826.913747482,355492.78010852815,324804.51972688036,389113.01111697411,14550281.52651033,13294214.30631106,15926353.991357181,285351.31272876955,260779.98598824764,312270.19541963644,11679398.757114967,10673696.9776152,12781185.750965146]
[16,0.05,41.526546401880033,37.905714301702567,45.493314479863457,148898.16257844563,135915.25661983521,163121.46139242608,15.609208929604907,14.248651889178504,0.79201017572614429,55968.596724335664,51090.164469408548,2839.8427061036732,12.499502935111991,11.41013875566092,13.692945473398511,44818.391642070274,40912.352282830507,49097.615812895485,219887.03444474039,200714.38220862046,240891.45076572656,788430010.21060002,719684281.58471668,863743737.62632263,82652.254014646212,75447.974373449557,90544.833873337891,296359072.01737857,270527306.69564402,324658816.17596412,66186.06338789282,60417.775880146241,72505.455758844866,237317669.79571429,216634817.84805557,259976571.00894895,2.0937352160000784,1.9117802639314678,2.2930742285605845,7507.3261226963632,6854.9059148401502,8222.0788597339269,0.79201017572614429,0.72363912613639347,0.86691342709688646,2839.8427061036732,2594.6905193807052,3108.416846421539,0.63574045939555512,0.58099746066673674,0.69571362960687744,2279.5198368937681,2083.2325789582951,2494.560470469452,11086.528195803254,10123.05932397118,12142.047330404062,39752009.756691419,36297382.36415612,43536693.852196582,4193.7696216075219,3831.7383756023414,4590.3895007274396,15037238.707295742,13739134.434321187,16459364.464432325,3366.3065293264253,3076.4371159011112,3683.8702009208509,12070275.530301182,11030915.728283858,13208936.249747241]
[19,0.05,2.9792274737669504,2.7194591230269136,3.2638142131894927,{"$f":"F20+C21","v":148926.78806000933},135941.38615431185,163152.82128501896,1.1198471367400302,1.0222370712354765,5.6820965851364279E-2,{"$f":"L20+I21","v":55979.356615565594},51099.986488268827,2840.3886622365076,0.89674836410259162,0.8185944126290039,0.98236918033941689,{"$f":"R20+O21","v":44827.007920615615},40920.217630298335,49107.054766821697,15775.294381650099,14399.796122439173,17282.208382355151,{"$f":"X20+U21","v":788581584.87297833},719822639.9685775,863909791.25659621,5929.6976817231962,5412.8430502775791,6495.9328443190761,{"$f":"AD20+AA21","v":296416046.67042577},270579315.22480386,324721231.41867775,4748.3683453330495,4334.535698299168,5201.7387553559074,{"$f":"AJ20+AG21","v":237363293.81459969},216676465.61507285,260026551.17264974,0.15021026352478986,0.13715631998359973,0.16451138688492917,{"$f":"AP20+AM21","v":7508.7693965541248},6856.223761746307,8223.6595438924105,5.6820965851364279E-2,5.1915840648396598E-2,6.2194728990696377E-2,{"$f":"AV20+AS21","v":2840.3886622365076},2595.1893453187818,3109.0144355897919,4.5609751037006832E-2,4.1682339298237697E-2,4.9912389514411834E-2,{"$f":"BB20+AY21","v":2279.9580716707137},2083.6330777606263,2495.0400465335242,795.37771019970148,726.25583078062675,871.10352602981527,{"$f":"BH20+BE21","v":39759652.029790737},36304360.489551917,43545063.725978978,300.8724480583511,274.89934102405448,329.32703778225573,{"$f":"BN20+BK21","v":15040129.597229715},13741775.765366787,16462528.756226584,241.50799347080579,220.71197272966589,264.2908756765263,{"$f":"BT20+BQ21","v":12072596.025354166},11033036.40774251,13211475.650869094]
[25,0.05,4.1072230615521056E-3,3.7491011758567492E-3,4.4995600782654598E-3,148928.5145836153,135942.96213681495,163154.71273249458,1.5438438407041686E-3,1.4092766364171439E-3,7.833452912855484E-5,55980.005590017412,51100.578895679777,2840.4215911550677,1.2362753747011809E-3,1.1285307614850994E-3,1.3543139582243647E-3,44827.527604739385,40920.692022599549,49107.624069969759,21.748138890906009,19.851849258408535,23.825600914188779,788590726.98058176,719830984.9466449,863919806.65186155,8.1748007766629183,7.4622545610967324,8.9554239880670945,296419483.05221057,270582452.07869774,324724995.94538724,6.546196335936953,5.9756783051765829,7.1712219239014665,237366045.59173325,216678977.56767458,260029565.68726206,2.0708289778583613E-4,1.8908646803058021E-4,2.2679871478472986E-4,7508.8564464917717,6856.3032466551431,8223.7548816252311,7.833452912855484E-5,7.1572224628201943E-5,8.5742907336505673E-5,2840.4215911550677,2595.2194316163841,3109.0504787146333,6.2878522348608815E-5,5.746411334234141E-5,6.8810226501959278E-5,2279.9845034596656,2083.6572335336864,2495.0689717899822,1.096523747428447,1.0012309308484213,1.2009208838911527,39760112.967535295,36304781.369745471,43545568.548391558,0.41478882298584907,0.37898177396701699,0.45401689407142293,15040303.959002534,13741935.075189793,16462719.608019477,0.33294778900460104,0.30427797552824776,0.3643567297544808,12072735.98420438,11033164.314870913,13211628.812868206]
[36,0.05,2.4434154013402801E-10,2.2303662150770975E-10,2.6768194056484965E-10,148928.51615189973,135942.96356835566,163154.71445058731,9.1844337673137629E-11,8.3838841634995331E-11,4.660175307282163E-12,55980.006179512136,51100.579433791936,2840.4216210659883,7.3546876942716302E-11,6.7137075395581962E-11,8.0569073901844856E-11,44827.528076793482,40920.692453512893,49107.624587095197,1.293811821762754E-6,1.1810002402146297E-6,1.4174014741219429E-6,788590735.28479791,719830992.52679014,863919815.74932706,4.8632455119295106E-7,4.4393468409322723E-7,5.3276436585127353E-7,296419486.17364144,270582454.92805308,324724999.36488795,3.894377468113744E-7,3.554972346402281E-7,4.2662095125333458E-7,237366048.09130481,216678979.84940195,260029568.42549068,1.2319504790004644E-11,1.1248884739081147E-11,1.3492412377032526E-11,7508.8565255634167,6856.3033188551099,8223.7549682250774,4.660175307282163E-12,4.2578811363278611E-12,5.1009048498704891E-12,2840.4216210659883,2595.2194589452147,3109.050511454338,3.7406867758979317E-12,3.418579839975395E-12,4.093567957837283E-12,2279.9845274689314,2083.6572554755371,2495.0689980641846,6.5232955996053023E-8,5.9563920441389482E-8,7.144361383630198E-8,39760113.386227228,36304781.75205119,43545569.00694605,2.467607391171085E-8,2.2545887804504445E-8,2.7009778987352422E-8,15040304.117383718,13741935.219898568,16462719.78137934,1.980729420594474E-8,1.8101707176658768E-8,2.1675833810877688E-8,12072736.111335741,11033164.43105511,13211628.95199262]
[39,0.05,9.3846312596875917E-13,8.5663553119466767E-13,1.028108567090463E-12,148928.51615189976,135942.96356835568,163154.71445058737,3.5275428070062937E-13,3.2200689802978047E-13,1.7898727674530947E-14,55980.006179512151,51100.579433791951,2840.4216210659893,2.8247768268564273E-13,2.578590181987794E-13,3.0944842579308679E-13,44827.528076793496,40920.692453512907,49107.624587095212,4.9692519986605239E-9,4.535967059034376E-9,5.4439331823298091E-9,788590735.28479815,719830992.52679038,863919815.7493273,1.86786765073816E-9,1.7050573190770517E-9,2.0462329569802062E-9,296419486.1736415,270582454.92805314,324724999.36488801,1.4957463435908636E-9,1.3653881608125975E-9,1.6385590075979598E-9,237366048.09130487,216678979.84940201,260029568.42549074,4.7316559309862401E-14,4.3204538737497299E-14,5.1821444234426924E-14,7508.8565255634185,6856.3033188551117,8223.7549682250792,1.7898727674530947E-14,1.6353602580264558E-14,1.9591474736767464E-14,2840.4216210659893,2595.2194589452156,3109.0505114543389,1.4367170654050756E-14,1.3130027424879527E-14,1.5722511120991829E-14,2279.9845274689319,2083.6572554755376,2495.0689980641851,2.5054570650024675E-10,2.2877216433079277E-10,2.7439950298481227E-10,39760113.386227235,36304781.752051197,43545569.006946065,9.4775474719189152E-11,8.6593889582386033E-11,1.0373873229370728E-10,15040304.117383722,13741935.219898572,16462719.781379344,7.6075542567577909E-11,6.9524750859227811E-11,8.3252199953300911E-11,12072736.111335745,11033164.431055114,13211628.951992624]
[44,0.05,3.3316886423709955E-17,3.0411880775672887E-17,3.6499437658391718E-17,148928.51615189976,135942.96356835568,163154.71445058737,1.2523320288634985E-17,1.1431740845688258E-17,6.3543240065578589E-19,55980.006179512151,51100.579433791951,2840.4216210659893,1.0028392816771829E-17,9.1543923090102122E-18,1.0985895738313025E-17,44827.528076793496,40920.692453512907,49107.624587095212,1.7641609975806105E-13,1.6103381704159661E-13,1.9326801289791543E-13,788590735.28479815,719830992.52679038,863919815.7493273,6.6312178552486746E-14,6.0532161012681707E-14,7.2644421648199306E-14,296419486.1736415,270582454.92805314,324724999.36488801,5.3101298995263006E-14,4.847338272466753E-14,5.8171368532284186E-14,237366048.09130487,216678979.84940201,260029568.42549074,1.6798107340233425E-18,1.533827670234848E-18,1.8397410874175318E-18,7508.8565255634185,6856.3033188551117,8223.7549682250792,6.3543240065578589E-19,5.8057807995676348E-19,6.9552752858996552E-19,2840.4216210659893,2595.2194589452156,3109.0505114543389,5.1005668700828894E-19,4.6613619688395799E-19,5.5817336112472818E-19,2279.9845274689319,2083.6572554755376,2495.0689980641851,8.8947584795087295E-15,8.121764196166258E-15,9.7416049951138818E-15,39760113.386227235,36304781.752051197,43545569.006946065,3.3646753288392229E-15,3.0742164549357874E-15,3.682884778239176E-15,15040304.117383722,13741935.219898572,16462719.781379344,2.7007989352055596E-15,2.4682357398139626E-15,2.9555813261228259E-15,12072736.111335745,11033164.431055114,13211628.951992624]
[50,0.05,3.0458897077836235E-23,2.7803088641273419E-23,3.3368442683908456E-23,148928.51615189976,135942.96356835568,163154.71445058737,1.1449044754459859E-23,1.0451103185666232E-23,5.8092373474981451E-25,55980.006179512151,51100.579433791951,2840.4216210659893,9.1681371655662649E-24,8.3691101744683577E-24,1.0043503565896996E-23,44827.528076793496,40920.692453512907,49107.624587095212,1.6128277285779211E-19,1.4722001320719217E-19,1.7668909508621554E-19,788590735.28479815,719830992.52679038,863919815.7493273,6.0623786864426384E-20,5.5339590822994297E-20,6.6412837445902386E-20,296419486.1736415,270582454.92805314,324724999.36488801,4.8546163054573344E-20,4.4315238724543632E-20,5.3181311856944674E-20,237366048.09130487,216678979.84940201,260029568.42549074,1.5357131998219927E-24,1.4022528560644016E-24,1.681924406706827E-24,7508.8565255634185,6856.3033188551117,8223.7549682250792,5.8092373474981451E-25,5.3077492770951668E-25,6.3586378206840045E-25,2840.4216210659893,2595.2194589452156,3109.0505114543389,4.663030013030142E-25,4.2615009891916198E-25,5.1029213059924495E-25,2279.9845274689319,2083.6572554755376,2495.0689980641851,8.131748255646245E-21,7.4250629724341671E-21,8.9059505785015174E-21,39760113.386227235,36304781.752051197,43545569.006946065,3.0760467301204885E-21,2.8105040010354268E-21,3.3669595346726737E-21,15040304.117383722,13741935.219898572,16462719.781379344,2.4691189851646258E-21,2.2565055271590093E-21,2.7020456315355E-21,12072736.111335745,11033164.431055114,13211628.951992624]

{"sheet":"Pike","index":307,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Pike"]
[null,"Number of households",{"$f":"'WTP Values '!C53","v":21135},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA53","v":0.80860785437722893}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU53","v":8.351193844078125}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV53","v":282.55907878400001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW53","v":640.640358494}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!X3:X52), \"NULL\")))))","v":106628415.5332281},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!Y3:Y52), \"NULL\")))))","v":97329975.802910611},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!Z3:Z52), \"NULL\")))))","v":116815232.50700283},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AD3:AD52), \"NULL\")))))","v":40068461.576335035},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AE3:AE52), \"NULL\")))))","v":36574662.710465603},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AF3:AF52), \"NULL\")))))","v":43896059.605900206},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":32082991.688691303},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AK3:AK52), \"NULL\")))))","v":29285593.842370849},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!AL3:AL52), \"NULL\")))))","v":35147654.222383395}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BH3:BH52), \"NULL\")))))","v":5363400.1819440862},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BI3:BI52), \"NULL\")))))","v":4896132.684133335},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":5875310.6331644105},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BN3:BN52), \"NULL\")))))","v":2019110.7123392576},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BO3:BO52), \"NULL\")))))","v":1843539.4658444312},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BP3:BP52), \"NULL\")))))","v":2211456.1171353823},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BT3:BT52), \"NULL\")))))","v":1617822.9004629955},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BU3:BU52), \"NULL\")))))","v":1477247.3705953928},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!BV3:BV52), \"NULL\")))))","v":1771829.081638057}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!F3:F52), \"NULL\")))))","v":362.75241442640669},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!G3:G52), \"NULL\")))))","v":331.1189005482982},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!H3:H52), \"NULL\")))))","v":397.40820888867307},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!L3:L52), \"NULL\")))))","v":136.3138625523118},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!M3:M52), \"NULL\")))))","v":124.42787542799378},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!N3:N52), \"NULL\")))))","v":6.8690628312585362},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!R3:R52), \"NULL\")))))","v":109.14710341417725},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!S3:S52), \"NULL\")))))","v":99.630289178597124},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Pike NPV 1%'!A3:A52,'Pike NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Pike NPV 2%'!A3:A52,'Pike NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Pike NPV 3%'!A3:A52,'Pike NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Pike NPV 4%'!A3:A52,'Pike NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Pike NPV 5%'!A3:A52,'Pike NPV 5%'!T3:T52), \"NULL\")))))","v":119.57315849470612}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Pike NPV 1%","index":308,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU53","v":68.948470366151085},{"$f":"'WTP Values '!CV53","v":62.935878009871999},{"$f":"'WTP Values '!CW53","v":75.535508584146882},{"$f":"C3","v":68.948470366151085},{"$f":"D3","v":62.935878009871999},{"$f":"E3","v":75.535508584146882},{"$f":"'WTP Values '!CC53","v":25.909220556243618},{"$f":"'WTP Values '!CD53","v":23.650047085794522},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"I3","v":25.909220556243618},{"$f":"J3","v":23.650047085794522},{"$f":"K3","v":1.3056050248849351},{"$f":"'WTP Values '!CI53","v":20.745625738158566},{"$f":"'WTP Values '!CJ53","v":18.936761735586423},{"$f":"'WTP Values '!CK53","v":22.727309446294282},{"$f":"O3","v":20.745625738158566},{"$f":"P3","v":18.936761735586423},{"$f":"Q3","v":22.727309446294282},{"$f":"'WTP Values '!BH53","v":20266897.906682104},{"$f":"'WTP Values '!BI53","v":18499540.417936008},{"$f":"'WTP Values '!BJ53","v":22203109.549414542},{"$f":"U3","v":20266897.906682104},{"$f":"V3","v":18499540.417936008},{"$f":"W3","v":22203109.549414542},{"$f":"'WTP Values '!AV53","v":7615825.6313237399},{"$f":"'WTP Values '!AW53","v":6951758.135178756},{"$f":"'WTP Values '!AX53","v":8343338.4439739576},{"$f":"AA3","v":7615825.6313237399},{"$f":"AB3","v":6951758.135178756},{"$f":"AC3","v":8343338.4439739576},{"$f":"'WTP Values '!BB53","v":6098024.7511322275},{"$f":"'WTP Values '!BC53","v":5566322.4251412582},{"$f":"'WTP Values '!BD53","v":6680526.1638950957},{"$f":"AG3","v":6098024.7511322275},{"$f":"AH3","v":5566322.4251412582},{"$f":"AI3","v":6680526.1638950957},{"$f":"'WTP Values '!CX53","v":3.4681021626110793},{"$f":"'WTP Values '!CY53","v":3.1659558813899129},{"$f":"'WTP Values '!CZ53","v":3.7991156396432739},{"$f":"AM3","v":3.4681021626110793},{"$f":"AN3","v":3.1659558813899129},{"$f":"AO3","v":3.7991156396432739},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"'WTP Values '!CG53","v":1.1920764797446917},{"$f":"'WTP Values '!CH53","v":1.4299801398702854},{"$f":"AS3","v":1.3056050248849351},{"$f":"AT3","v":1.1920764797446917},{"$f":"AU3","v":1.4299801398702854},{"$f":"'WTP Values '!CL53","v":1.0461227783647666},{"$f":"'WTP Values '!CM53","v":0.95522329620691782},{"$f":"'WTP Values '!CN53","v":1.1457068391974425},{"$f":"AY3","v":1.0461227783647666},{"$f":"AZ3","v":0.95522329620691782},{"$f":"BA3","v":1.1457068391974425},{"$f":"'WTP Values '!BK53","v":1019423.2313830784},{"$f":"'WTP Values '!BL53","v":930609.54484480119},{"$f":"'WTP Values '!BM53","v":1116722.2187155199},{"$f":"BE3","v":1019423.2313830784},{"$f":"BF3","v":930609.54484480119},{"$f":"BG3","v":1116722.2187155199},{"$f":"'WTP Values '!AY53","v":383773.03521420003},{"$f":"'WTP Values '!AZ53","v":350402.15081846685},{"$f":"'WTP Values '!BA53","v":420332.18937895191},{"$f":"BK3","v":383773.03521420003},{"$f":"BL3","v":350402.15081846685},{"$f":"BM3","v":420332.18937895191},{"$f":"'WTP Values '!BE53","v":307500.12921797758},{"$f":"'WTP Values '!BF53","v":280780.89215760311},{"$f":"'WTP Values '!BG53","v":336772.13457662711},{"$f":"BQ3","v":307500.12921797758},{"$f":"BR3","v":280780.89215760311},{"$f":"BS3","v":336772.13457662711}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":67.589913112588064},{"$f":"D3/(1+B4)^A4","v":61.69579257903343},{"$f":"E3/(1+B4)^A4","v":74.047160654981752},{"$f":"F3+C4","v":136.53838347873915},{"$f":"G3+D4","v":124.63167058890542},{"$f":"H3+E4","v":149.58266923912862},{"$f":"I3/(1+B4)^A4","v":25.398706554498204},{"$f":"J3/(1+B4)^A4","v":23.184047726492032},{"$f":"K3/(1+B4)^A4","v":1.2798794479805264},{"$f":"L3+I4","v":51.307927110741822},{"$f":"M3+J4","v":46.834094812286551},{"$f":"N3+K4","v":2.5854844728654616},{"$f":"O3/(1+B4)^A4","v":20.336854953591377},{"$f":"P3/(1+B4)^A4","v":18.563632717955517},{"$f":"Q3/(1+B4)^A4","v":22.27949166385088},{"$f":"R3+O4","v":41.082480691749943},{"$f":"S3+P4","v":37.500394453541944},{"$f":"T3+Q4","v":45.006801110145162},{"$f":"U3/(1+B4)^A4","v":19867559.951653861},{"$f":"V3/(1+B4)^A4","v":18135026.387546327},{"$f":"W3/(1+B4)^A4","v":21765620.575840153},{"$f":"X3+U4","v":40134457.858335964},{"$f":"Y3+V4","v":36634566.805482335},{"$f":"Z3+W4","v":43968730.125254691},{"$f":"AA3/(1+B4)^A4","v":7465763.779358631},{"$f":"AB3/(1+B4)^A4","v":6814781.0363481576},{"$f":"AC3/(1+B4)^A4","v":8178941.7154925568},{"$f":"AD3+AA4","v":15081589.410682371},{"$f":"AE3+AB4","v":13766539.171526913},{"$f":"AF3+AC4","v":16522280.159466514},{"$f":"AG3/(1+B4)^A4","v":5977869.5727205444},{"$f":"AH3/(1+B4)^A4","v":5456643.8830911266},{"$f":"AI3/(1+B4)^A4","v":6548893.4064259343},{"$f":"AJ3+AG4","v":12075894.323852772},{"$f":"AK3+AH4","v":11022966.308232386},{"$f":"AL3+AI4","v":13229419.570321031},{"$f":"AM3/(1+B4)^A4","v":3.3997668489472397},{"$f":"AN3/(1+B4)^A4","v":3.103574043123138},{"$f":"AO3/(1+B4)^A4","v":3.7242580527823486},{"$f":"AP3+AM4","v":6.8678690115583194},{"$f":"AQ3+AN4","v":6.2695299245130514},{"$f":"AR3+AO4","v":7.523373692425622},{"$f":"AS3/(1+B4)^A4","v":1.2798794479805264},{"$f":"AT3/(1+B4)^A4","v":1.1685878636846305},{"$f":"AU3/(1+B4)^A4","v":1.401803881845197},{"$f":"AV3+AS4","v":2.5854844728654616},{"$f":"AW3+AT4","v":2.3606643434293222},{"$f":"AX3+AU4","v":2.8317840217154826},{"$f":"AY3/(1+B4)^A4","v":1.0255100268255726},{"$f":"AZ3/(1+B4)^A4","v":0.93640162357309853},{"$f":"BA3/(1+B4)^A4","v":1.1231318882437433},{"$f":"BB3+AY4","v":2.0716328051903394},{"$f":"BC3+AZ4","v":1.8916249197800163},{"$f":"BD3+BA4","v":2.2688387274411861},{"$f":"BE3/(1+B4)^A4","v":999336.56639846915},{"$f":"BF3/(1+B4)^A4","v":912272.86035173142},{"$f":"BG3/(1+B4)^A4","v":1094718.3792917556},{"$f":"BH3+BE4","v":2018759.7977815475},{"$f":"BI3+BF4","v":1842882.4051965326},{"$f":"BJ3+BG4","v":2211440.5980072757},{"$f":"BK3/(1+B4)^A4","v":376211.1902893834},{"$f":"BL3/(1+B4)^A4","v":343497.84415103111},{"$f":"BM3/(1+B4)^A4","v":412049.98468674824},{"$f":"BN3+BK4","v":759984.22550358344},{"$f":"BO3+BL4","v":693899.9949694979},{"$f":"BP3+BM4","v":832382.17406570015},{"$f":"BQ3/(1+B4)^A4","v":301441.16186450107},{"$f":"BR3/(1+B4)^A4","v":275248.399331049},{"$f":"BS3/(1+B4)^A4","v":330136.39307580347},{"$f":"BT3+BQ4","v":608941.29108247859},{"$f":"BU3+BR4","v":556029.29148865212},{"$f":"BV3+BS4","v":666908.52765243058}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":65.602103766363484},{"$f":"D4/(1+B5)^A5","v":59.88132844579733},{"$f":"E4/(1+B5)^A5","v":71.869444613740797},{"$f":"F4+C5","v":202.14048724510263},184.51299903470274,221.45211385286942,{"$f":"I4/(1+B5)^A5","v":24.651734351901247},{"$f":"J4/(1+B5)^A5","v":22.502208312417473},{"$f":"K4/(1+B5)^A5","v":1.2422383827449712},{"$f":"L4+I5","v":75.959661462643069},69.336303124704017,3.8277228556104328,{"$f":"O4/(1+B5)^A5","v":19.738751057789305},{"$f":"P4/(1+B5)^A5","v":18.017679025794909},{"$f":"Q4/(1+B5)^A5","v":21.624255109769749},{"$f":"R4+O5","v":60.821231749539251},55.518073479336849,66.63105621991491,{"$f":"U4/(1+B5)^A5","v":19283257.952437066},{"$f":"V4/(1+B5)^A5","v":17601677.944160327},{"$f":"W4/(1+B5)^A5","v":21125496.894441679},{"$f":"X4+U5","v":59417715.81077303},54236244.749642663,65094227.01969637,{"$f":"AA4/(1+B5)^A5","v":7246196.7710005445},{"$f":"AB4/(1+B5)^A5","v":6614359.3341636648},{"$f":"AC4/(1+B5)^A5","v":7938400.2495315038},{"$f":"AD4+AA5","v":22327786.181682914},20380898.505690578,24460680.40899802,{"$f":"AG4/(1+B5)^A5","v":5802061.312878998},{"$f":"AH4/(1+B5)^A5","v":5296164.7936778935},{"$f":"AI4/(1+B5)^A5","v":6356291.4201053232},{"$f":"AJ4+AG5","v":17877955.63673177},16319131.101910278,19585710.990426354,{"$f":"AM4/(1+B5)^A5","v":3.2997802088392034},{"$f":"AN4/(1+B5)^A5","v":3.0122983896192843},{"$f":"AO4/(1+B5)^A5","v":3.6147281743707409},{"$f":"AP4+AM5","v":10.167649220397523},9.2818283141323352,11.138101866796363,{"$f":"AS4/(1+B5)^A5","v":1.2422383827449712},{"$f":"AT4/(1+B5)^A5","v":1.1342198674801156},{"$f":"AU4/(1+B5)^A5","v":1.360577037045676},{"$f":"AV4+AS5","v":3.8277228556104328},3.4948842109094378,4.1923610587611586,{"$f":"AY4/(1+B5)^A5","v":0.99534992863791516},{"$f":"AZ4/(1+B5)^A5","v":0.90886219034350024},{"$f":"BA4/(1+B5)^A5","v":1.0901007455527496},{"$f":"BB4+AY5","v":3.0669827338282545},2.8004871101235165,3.3589394729939359,{"$f":"BE4/(1+B5)^A5","v":969946.2258101945},{"$f":"BF4/(1+B5)^A5","v":885443.05047916237},{"$f":"BG4/(1+B5)^A5","v":1062522.8736958962},{"$f":"BH4+BE5","v":2988706.0235917419},2728325.4556756951,3273963.4717031717,{"$f":"BK4/(1+B5)^A5","v":365146.87483500788},{"$f":"BL4/(1+B5)^A5","v":333395.62336737628},{"$f":"BM4/(1+B5)^A5","v":399931.65559069463},{"$f":"BN4+BK5","v":1125131.1003385913},1027295.6183368742,1232313.8296563947,{"$f":"BQ4/(1+B5)^A5","v":292575.82188554714},{"$f":"BR4/(1+B5)^A5","v":267153.38462357025},{"$f":"BS4/(1+B5)^A5","v":320427.1305917431},{"$f":"BT4+BQ5","v":901517.11296802573},823182.67611222237,987335.65824417374]
[4,0.01,63.042332276197442,57.544779637930979,69.065123642701309,265.18281952130008,242.05777867263373,290.51723749557073,23.689832169588936,21.624179895691036,1.193766668980039,99.649493632232009,90.96048302039506,5.0214895245904714,18.968551791174921,17.314635396989203,20.780484124570833,79.789783540714168,72.832708876326052,87.411540344485744,18530831.869883977,16914866.534254782,20301187.28299123,77948547.680656999,71151111.283897445,85395414.3026876,6963452.6691863742,6356269.3114777301,7628646.6064372594,29291238.850869291,26737167.81716831,32089327.015435278,5575666.879160881,5089510.2678663451,6108271.1185259828,23453622.515892651,21408641.369776621,25693982.108952336,3.1710239218078771,2.8947595441413725,3.4736827262185361,13.338673142205401,12.176587858273708,14.6117845930149,1.193766668980039,1.0899629989702957,1.3074877897555632,5.0214895245904714,4.584847209879733,5.4998488485167218,0.95651171730341034,0.87339870076370374,1.0475653899822561,4.0234944511316648,3.6738858108872203,4.4065048629761918,932099.25820888823,850893.36766938108,1021063.5971851542,3920805.28180063,3579218.8233450763,4295027.0688883262,350898.96956576966,320386.64099264453,384326.46015912876,1476030.0699043609,1347682.2593295188,1616640.2898155234,281159.61410291615,256729.15158530883,307924.17433769366,1182676.7270709418,1079911.8276975313,1295259.8325818675]
[5,0.01,59.982616027505337,54.751883326382838,65.713095356347935,325.16543554880542,296.80966199901656,356.23033285191866,22.540062454526417,20.574665193385705,1.1358280245431109,122.18955608675843,111.53514821378076,6.1573175491335821,18.047926172894474,16.474281473656486,19.771917616385917,97.837709713608646,89.306990349982541,107.18345796087166,17631450.687004212,16093915.117791111,19315883.117444638,95579998.367661208,87245026.401688561,104711297.42013223,6625486.2820044644,6047772.151058835,7258395.4889027178,35916725.132873759,32784939.968227144,39347722.504337996,5305055.7210469833,4842494.3865970606,5811810.3798767691,28758678.236939635,26251135.756373681,31505792.488829106,3.0171204561803813,2.7542643801226698,3.3050899236292053,16.355793598385784,14.930852238396378,17.916874516644103,1.1358280245431109,1.0370623942811865,1.2440297689172053,6.1573175491335821,5.6219096041609191,6.7438786174339267,0.91008807880800147,0.83100889537697842,0.9967225240924994,4.9335825299396667,4.5048947062641984,5.4032273870686911,886860.46162946045,809595.84314956982,971506.97758599324,4807665.7434300901,4388814.6664946461,5266534.046474319,333868.32935839467,304836.89567208313,365673.43968077324,1809898.3992627556,1652519.1550016019,1982313.7294962967,267513.72555967927,244268.97874181313,292979.28626695409,1450190.4526306211,1324180.8064393445,1588239.1188488216]
[9,0.01,44.502477499631475,40.62167703185014,48.754051443605178,527.55043622443293,481.54585187977528,577.95031988938911,16.722988903366247,15.264815632769906,0.84269684207341,198.24109997067626,180.95532200471294,9.9896704996808534,13.390170046200472,12.222646979381581,14.669238808195677,158.73251211802514,144.89221967121711,173.8951125228499,13081177.338521959,11940444.462809887,14330896.362129575,155069587.11059564,141546876.46594808,169884263.80062103,4915600.1141033163,4486980.7604252826,5385169.9595796037,58271519.479371727,53190491.642012462,63837991.072350018,3935942.4195824531,3592757.564671861,4311915.3146636672,46658259.428863667,42590006.826181017,51115194.771627441,2.2384708121645671,2.0434518652577558,2.4521219596878034,26.535741823426736,24.223908049372923,29.06844926823511,0.84269684207341,0.76942035749239879,0.92297419596909458,9.9896704996808534,9.1210213013069978,10.941310845254026,0.67521520287251058,0.61654454436514272,0.73949128329885416,8.0042751512814476,7.3087693451295781,8.7662299046543382,657982.10136216506,600657.71017785568,720783.29146115028,7799986.9693626314,7120440.3626409527,8544457.7739915997,247704.56507429271,226165.47908620106,271301.50532521325,2936390.4820986353,2681057.4119569245,3216118.1921578809,198474.56381534119,181228.75343300702,217368.04691836771,2352798.0598631697,2148359.2218160159,2576769.0792942364]
[16,0.01,17.994474780441131,16.425282005814289,19.713588960379745,727.74370306053629,664.28143619493017,797.26918432950004,6.7619022351668567,6.1722932152313597,0.34074253669074783,273.46904160283634,249.62370814569428,13.780520880281369,5.4142845688572709,4.9421992926694518,5.9314730912347811,218.9678526125405,199.87548724788388,239.88431141713525,5289344.0756969266,4828091.3518819194,5794665.09862494,213914931.74298835,195260663.17601982,234351437.77870142,1987611.6399294431,1814300.3866350122,2177481.1307268636,80384221.975775748,73375060.841956869,88063041.614419609,1591489.2964561668,1452723.2869285145,1743513.0748789383,64363996.622068994,58751935.649755806,70512236.501951158,0.90512054248176255,0.82626507826964402,0.99150989430944525,36.605446023787287,33.416324461058466,40.099257739393018,0.34074253669074783,0.31111335809494256,0.37320250074844347,13.780520880281369,12.582239273674524,15.093286867218398,0.27302171973595057,0.24929837343750141,0.2990116055401067,11.041713623815241,10.082279347745878,12.092812695503362,266053.5546372938,242874.56844537362,291447.07191792689,10759902.771633795,9822483.844417762,11786883.137830766,100158.77316642448,91449.493113203236,109700.14187436401,4050683.1884507579,3698457.0860356078,4436561.1360154832,80252.734989052828,73279.431087135177,87892.27157923294,3245630.8535967963,2963612.174748553,3554593.7277923287]
[19,0.01,10.51441200615243,9.5975117047644929,11.518913387495349,{"$f":"F20+C21","v":766.15479972095795},699.34292604101245,839.34991079249301,3.9510698096699,3.6065533826117502,0.1991004162390009,{"$f":"L20+I21","v":287.90303223231717},262.79911638625117,14.507871618374141,3.1636388041398087,2.8877930705776254,3.4658389669942991,{"$f":"R20+O21","v":230.52521177188956},210.42513079469825,252.54566380591137,3090634.404880119,2821118.2763836957,3385900.2292658691,{"$f":"X20+U21","v":225205592.29522943},205566731.33667865,246720759.13616526,1161388.0341291148,1060119.9535280082,1272331.3141081652,{"$f":"AD20+AA21","v":84626987.811191693},77247875.601619974,92711103.822909564,929928.45695669623,848845.62378563313,1018757.9816064764,{"$f":"AJ20+AG21","v":67761197.704406217},61852926.107988499,74233948.308770686,0.52887402466615052,0.48279772348042077,0.57935247703242976,{"$f":"AP20+AM21","v":38.537520900703925},35.180074066189661,42.215739762612756,0.1991004162390009,0.18178769136309694,0.21806720687734066,{"$f":"AV20+AS21","v":14.507871618374141},13.24634341763778,15.889926808370832,0.15953023819579851,0.14566837002848484,0.17471647567547061,{"$f":"BB20+AY21","v":11.624507164339747},10.614432913561654,12.731084377401675,155458.64623948283,141914.85495463424,170296.417623849,{"$f":"BH20+BE21","v":11327822.031779679},10340925.123684973,12409007.528091071,58524.10920307698,53435.160518891578,64099.258404260116,{"$f":"BN20+BK21","v":4264482.611019427},3893665.6354585611,4670727.6123706708,46892.745167124041,42818.150539412702,51356.628454928534,{"$f":"BT20+BQ21","v":3416938.746632847},3120034.8180906144,3742209.0141803203]
[25,0.01,2.7440974494593271,2.5048007796146541,3.006256634101184,798.11294693965897,728.51419037938865,874.36120097416335,1.0311675613440612,0.94125415028180481,5.1962101548621027E-2,299.91215557415603,273.76109541904606,15.113029606262332,0.82566035726684339,0.75366892555679621,0.90452988374440235,240.14096913334117,219.20246575481417,263.07994683369304,806607.34834056185,736267.84477512923,883667.12069258105,234599455.6184991,214141410.84755221,257012071.4731172,303104.15270216344,276674.76401865605,332058.61743561918,88156981.666389495,80470069.056138054,96578305.471792966,242696.81513539155,221535.4610273866,265879.93482725008,70587679.157947496,64432959.437005647,77330423.654929414,0.13802786701933176,0.12600267146010347,0.15120195533828942,40.145012972589434,36.647519008884757,43.976659131350402,5.1962101548621027E-2,4.7443750532191367E-2,5.6912137916288796E-2,15.113029606262332,13.798880050188433,16.552733620285668,4.1634902597365762E-2,3.8017171329044822E-2,4.5598273588579298E-2,12.109393131820624,11.057186270739832,13.262128324310172,40572.280636572592,37037.562470781173,44444.707414948309,11800332.553531561,10772269.817473553,12926616.880098181,15273.879195724045,13945.743005461451,16728.906133451979,4442364.3695676802,4056079.7319880123,4865554.8205392538,12238.274697239955,11174.869086071127,13403.278573593747,3559467.4256177568,3250178.9248433593,3898305.4931710963]
[36,0.01,9.221701711466164E-2,8.4175311051017401E-2,0.10102703150451038,806.21428292127462,735.90905628936912,883.23650350564344,3.4652995530929528E-2,3.1631402194876763E-2,1.7462171428230817E-3,302.95644792224203,276.53993846524531,15.266436127243995,2.7746804440919575E-2,2.5327489816571059E-2,3.0397261506297974E-2,242.57854727483081,221.42750524313189,265.75036966983151,27106.516811707686,24742.716209287999,29696.15601976067,236980783.99859527,216315077.52406126,259620901.6522525,10185.99424840678,9297.8190164968291,11159.026153814164,89051829.106646031,81286889.61817424,97558634.51439558,8155.9699563235208,7444.8301408144898,8935.052399556942,71304187.400563762,65086993.499089919,78115374.890254542,4.6385080740226157E-3,4.2343942678926627E-3,5.0812311005750269E-3,40.552509479599301,37.019513806766504,44.42304919724041,1.7462171428230817E-3,1.5943752856418651E-3,1.91256604144742E-3,15.266436127243995,13.938947147063939,16.720754020137992,1.3991655165690418E-3,1.2775895184743923E-3,1.5323569418956113E-3,12.232310900127127,11.169423493972529,13.396747061919326,1363.4554773486097,1244.6691836422704,1493.5906686360431,11920113.167387692,10881614.963935101,13057829.970742628,513.28774037411802,468.65493849888622,562.18478083643402,4487457.0929079354,4097251.4293061127,4914943.1865459746,411.27445653640046,375.53808228179633,450.42510055800125,3595598.2033994212,3283170.2346216151,3937875.6851849654]
[39,0.01,2.9660226216652614E-2,2.7073731570887358E-2,3.2493835760214106E-2,806.35148058232846,736.0342897457964,883.38680843698171,1.1145618441052446E-2,1.0173768074534724E-2,5.6164466277552959E-4,303.00800359042682,276.58699869916717,15.269034095766331,8.9243452266908156E-3,8.1462088122564776E-3,9.7768251549767392E-3,242.61982812287951,221.46518670878677,265.79559378693693,8718.4062739860728,7958.1251155567934,9551.3250468288406,237021112.24626848,216351888.98140663,259665082.68603218,3276.1729136566646,2990.5046159527619,3589.134092985626,89066983.517731056,81300722.62928085,97575236.572625667,2623.2459202187406,2394.5184200281828,2873.8261518368786,71316321.603519425,65098069.689951666,78128668.188270122,1.4919068420117722E-3,1.3619296720477566E-3,1.6343020910636729E-3,40.559410510216502,37.02581360920766,44.430608897652384,5.6164466277552959E-4,5.1280699729832453E-4,6.1514830145811773E-4,15.269034095766331,13.941319209909565,16.723599477470142,4.5002069069721999E-4,4.1091758674929022E-4,4.9285972332817622E-4,12.23439253584152,11.171324252630813,13.399026855767639,438.53508994127066,400.3292527432726,480.39113054095031,11922141.674796589,10883466.744724859,13060052.089313803,165.09133530963325,150.7358612146906,180.81833805614181,4488220.7467283513,4097948.6798073244,4915779.5878895028,132.28028621694654,120.78621519059153,144.87250611888149,3596210.0849724053,3283728.9487086441,3938545.8138901666]
[44,0.01,3.6701681722198331E-3,3.3501142974730891E-3,4.0208001425666691E-3,806.40272876336792,736.08106887306337,883.44295264726327,1.3791632526083178E-3,1.2589061022649762E-3,6.9498133640618189E-5,303.02726145675234,276.60457736172788,15.27000452893658,1.1043020228386899E-3,1.0080151138636417E-3,1.2097882277447949E-3,242.63524798031739,221.47926206953912,265.81248659489711,1078.819055038098,984.74156253269928,1181.8847548005501,237036176.2737591,216365639.36327079,259681585.86546147,405.39493753559174,370.04622891864818,444.12087816475156,89072644.226498723,81305889.748399839,97581438.028825909,324.60149204414654,296.29866032671771,355.60838942768765,71320854.15768297,65102207.03916119,78133633.705452278,1.8460914517214253E-4,1.6852571853767851E-4,2.0222918984503794E-4,40.561988289339787,37.028166808333189,44.433432713250554,6.9498133640618189E-5,6.3454941517581624E-5,7.6118695141276442E-5,15.27000452893658,13.942205259316063,16.724662356468063,5.5685739001882915E-5,5.0847105388760987E-5,6.0986657914043762E-5,12.235170100437955,11.172034253246593,13.399878439438771,54.26450620259827,49.536900733480906,59.443789290393362,11922899.394091016,10884158.4503737,13060882.129228128,20.428467400646493,18.652115334565352,22.374532966803315,4488505.9984515905,4098209.1275412105,4916092.0133867413,16.368415154331839,14.946134240423042,17.926581446257394,3596438.6443908829,3283937.6481898259,3938796.130673558]
[50,0.01,2.1532499045329715E-4,1.9654775892314057E-4,2.3589620739071851E-4,806.40863401552258,736.08645916275748,883.44942206163114,8.0914089018925943E-5,7.3858725740038659E-5,4.0773839945424004E-6,303.02948051222535,276.60660292503286,15.27011635051646,6.4788263471174542E-5,5.9139209590548216E-5,7.0977030578983554E-5,242.63702478769895,221.48088395255479,265.81443312819022,63.29320396956448,57.773774279959021,69.339962531036491,237037912.07938176,216367223.79944953,259683487.50243491,23.784103877144556,21.710231512632141,26.056114969002873,89073296.501603335,81306485.147898763,97582152.613457918,19.044035557982973,17.383537541710705,20.863178324691443,71321376.437199995,65102683.779795475,78134205.874658003,1.0830828604167286E-5,9.8872305116505529E-6,1.1864578495983041E-5,40.562285323018131,37.028437963990328,44.433758097348253,4.0773839945424004E-6,3.7228361304827395E-6,4.465805525935736E-6,15.27011635051646,13.942307357479566,16.724784830444026,3.2670250125658374E-6,2.9831473569208871E-6,3.5780244710632308E-6,12.235259698057138,11.172116065568149,13.399976566166529,3.1836427465284793,2.9062789978561807,3.4875059563605988,11922986.704965381,10884238.154593254,13060977.773500631,1.1985171636860417,1.0943004156455092,1.3126908281589593,4488538.8675860483,4098239.1385486368,4916128.0137150129,0.96031807575464911,0.87687431791068982,1.0517340889153188,3596464.9809548566,3283961.6963225785,3938824.9743065326]

{"sheet":"Pike NPV 2%","index":309,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU53","v":68.948470366151085},{"$f":"'WTP Values '!CV53","v":62.935878009871999},{"$f":"'WTP Values '!CW53","v":75.535508584146882},{"$f":"C3","v":68.948470366151085},{"$f":"D3","v":62.935878009871999},{"$f":"E3","v":75.535508584146882},{"$f":"'WTP Values '!CC53","v":25.909220556243618},{"$f":"'WTP Values '!CD53","v":23.650047085794522},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"I3","v":25.909220556243618},{"$f":"J3","v":23.650047085794522},{"$f":"K3","v":1.3056050248849351},{"$f":"'WTP Values '!CI53","v":20.745625738158566},{"$f":"'WTP Values '!CJ53","v":18.936761735586423},{"$f":"'WTP Values '!CK53","v":22.727309446294282},{"$f":"O3","v":20.745625738158566},{"$f":"P3","v":18.936761735586423},{"$f":"Q3","v":22.727309446294282},{"$f":"'WTP Values '!BH53","v":20266897.906682104},{"$f":"'WTP Values '!BI53","v":18499540.417936008},{"$f":"'WTP Values '!BJ53","v":22203109.549414542},{"$f":"U3","v":20266897.906682104},{"$f":"V3","v":18499540.417936008},{"$f":"W3","v":22203109.549414542},{"$f":"'WTP Values '!AV53","v":7615825.6313237399},{"$f":"'WTP Values '!AW53","v":6951758.135178756},{"$f":"'WTP Values '!AX53","v":8343338.4439739576},{"$f":"AA3","v":7615825.6313237399},{"$f":"AB3","v":6951758.135178756},{"$f":"AC3","v":8343338.4439739576},{"$f":"'WTP Values '!BB53","v":6098024.7511322275},{"$f":"'WTP Values '!BC53","v":5566322.4251412582},{"$f":"'WTP Values '!BD53","v":6680526.1638950957},{"$f":"AG3","v":6098024.7511322275},{"$f":"AH3","v":5566322.4251412582},{"$f":"AI3","v":6680526.1638950957},{"$f":"'WTP Values '!CX53","v":3.4681021626110793},{"$f":"'WTP Values '!CY53","v":3.1659558813899129},{"$f":"'WTP Values '!CZ53","v":3.7991156396432739},{"$f":"AM3","v":3.4681021626110793},{"$f":"AN3","v":3.1659558813899129},{"$f":"AO3","v":3.7991156396432739},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"'WTP Values '!CG53","v":1.1920764797446917},{"$f":"'WTP Values '!CH53","v":1.4299801398702854},{"$f":"AS3","v":1.3056050248849351},{"$f":"AT3","v":1.1920764797446917},{"$f":"AU3","v":1.4299801398702854},{"$f":"'WTP Values '!CL53","v":1.0461227783647666},{"$f":"'WTP Values '!CM53","v":0.95522329620691782},{"$f":"'WTP Values '!CN53","v":1.1457068391974425},{"$f":"AY3","v":1.0461227783647666},{"$f":"AZ3","v":0.95522329620691782},{"$f":"BA3","v":1.1457068391974425},{"$f":"'WTP Values '!BK53","v":1019423.2313830784},{"$f":"'WTP Values '!BL53","v":930609.54484480119},{"$f":"'WTP Values '!BM53","v":1116722.2187155199},{"$f":"BE3","v":1019423.2313830784},{"$f":"BF3","v":930609.54484480119},{"$f":"BG3","v":1116722.2187155199},{"$f":"'WTP Values '!AY53","v":383773.03521420003},{"$f":"'WTP Values '!AZ53","v":350402.15081846685},{"$f":"'WTP Values '!BA53","v":420332.18937895191},{"$f":"BK3","v":383773.03521420003},{"$f":"BL3","v":350402.15081846685},{"$f":"BM3","v":420332.18937895191},{"$f":"'WTP Values '!BE53","v":307500.12921797758},{"$f":"'WTP Values '!BF53","v":280780.89215760311},{"$f":"'WTP Values '!BG53","v":336772.13457662711},{"$f":"BQ3","v":307500.12921797758},{"$f":"BR3","v":280780.89215760311},{"$f":"BS3","v":336772.13457662711}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":66.271117230056788},{"$f":"D3/(1+B4)^A4","v":60.492001162891192},{"$f":"E3/(1+B4)^A4","v":72.602372726015844},{"$f":"F3+C4","v":135.21958759620787},{"$f":"G3+D4","v":123.4278791727632},{"$f":"H3+E4","v":148.13788131016273},{"$f":"I3/(1+B4)^A4","v":24.903133944870834},{"$f":"J3/(1+B4)^A4","v":22.731686933674091},{"$f":"K3/(1+B4)^A4","v":1.2549067905468427},{"$f":"L3+I4","v":50.812354501114456},{"$f":"M3+J4","v":46.38173401946861},{"$f":"N3+K4","v":2.5605118154317781},{"$f":"O3/(1+B4)^A4","v":19.94004780676525},{"$f":"P3/(1+B4)^A4","v":18.20142419798772},{"$f":"Q3/(1+B4)^A4","v":21.844780321313227},{"$f":"R3+O4","v":40.685673544923816},{"$f":"S3+P4","v":37.138185933574142},{"$f":"T3+Q4","v":44.572089767607508},{"$f":"U3/(1+B4)^A4","v":19479909.560440317},{"$f":"V3/(1+B4)^A4","v":17781180.716970403},{"$f":"W3/(1+B4)^A4","v":21340935.745304249},{"$f":"X3+U4","v":39746807.467122421},{"$f":"Y3+V4","v":36280721.134906411},{"$f":"Z3+W4","v":43544045.294718787},{"$f":"AA3/(1+B4)^A4","v":7320093.8401804501},{"$f":"AB3/(1+B4)^A4","v":6681812.894251015},{"$f":"AC3/(1+B4)^A4","v":8019356.4436504785},{"$f":"AD3+AA4","v":14935919.471504189},{"$f":"AE3+AB4","v":13633571.029429771},{"$f":"AF3+AC4","v":16362694.887624435},{"$f":"AG3/(1+B4)^A4","v":5861231.0180048319},{"$f":"AH3/(1+B4)^A4","v":5350175.3413506905},{"$f":"AI3/(1+B4)^A4","v":6421113.1909795227},{"$f":"AJ3+AG4","v":11959255.769137058},{"$f":"AK3+AH4","v":10916497.76649195},{"$f":"AL3+AI4","v":13101639.354874618},{"$f":"AM3/(1+B4)^A4","v":3.3334315288457126},{"$f":"AN3/(1+B4)^A4","v":3.0430179559687742},{"$f":"AO3/(1+B4)^A4","v":3.6515913491380951},{"$f":"AP3+AM4","v":6.8015336914567914},{"$f":"AQ3+AN4","v":6.2089738373586876},{"$f":"AR3+AO4","v":7.4507069887813691},{"$f":"AS3/(1+B4)^A4","v":1.2549067905468427},{"$f":"AT3/(1+B4)^A4","v":1.1457866971786732},{"$f":"AU3/(1+B4)^A4","v":1.3744522682336462},{"$f":"AV3+AS4","v":2.5605118154317781},{"$f":"AW3+AT4","v":2.3378631769233649},{"$f":"AX3+AU4","v":2.8044324081039314},{"$f":"AY3/(1+B4)^A4","v":1.0055005559061578},{"$f":"AZ3/(1+B4)^A4","v":0.91813081142533437},{"$f":"BA3/(1+B4)^A4","v":1.1012176462874304},{"$f":"BB3+AY4","v":2.0516233342709245},{"$f":"BC3+AZ4","v":1.8733541076322522},{"$f":"BD3+BA4","v":2.2469244854848727},{"$f":"BE3/(1+B4)^A4","v":979837.78487416229},{"$f":"BF3/(1+B4)^A4","v":894472.84202691389},{"$f":"BG3/(1+B4)^A4","v":1073358.5339441751},{"$f":"BH3+BE4","v":1999261.0162572407},{"$f":"BI3+BF4","v":1825082.3868717151},{"$f":"BJ3+BG4","v":2190080.7526596952},{"$f":"BK3/(1+B4)^A4","v":368870.66052883508},{"$f":"BL3/(1+B4)^A4","v":336795.60824535455},{"$f":"BM3/(1+B4)^A4","v":404010.17818046128},{"$f":"BN3+BK4","v":752643.69574303506},{"$f":"BO3+BL4","v":687197.7590638214},{"$f":"BP3+BM4","v":824342.36755941319},{"$f":"BQ3/(1+B4)^A4","v":295559.52443096653},{"$f":"BR3/(1+B4)^A4","v":269877.82791003759},{"$f":"BS3/(1+B4)^A4","v":323694.86214593146},{"$f":"BT3+BQ4","v":603059.65364894411},{"$f":"BU3+BR4","v":550658.72006764077},{"$f":"BV3+BS4","v":660466.99672255851}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":62.448753901267985},{"$f":"D4/(1+B5)^A5","v":57.002963757238163},{"$f":"E4/(1+B5)^A5","v":68.414837360833928},{"$f":"F4+C5","v":197.66834149747586},180.43084293000135,216.55271867099665,{"$f":"I4/(1+B5)^A5","v":23.466779316468436},{"$f":"J4/(1+B5)^A5","v":21.420576299532318},{"$f":"K4/(1+B5)^A5","v":1.18252669650704},{"$f":"L4+I5","v":74.279133817582888},67.802310319000924,3.7430385119388179,{"$f":"O4/(1+B5)^A5","v":18.789952400250705},{"$f":"P4/(1+B5)^A5","v":17.151608542328855},{"$f":"Q4/(1+B5)^A5","v":20.584824390047217},{"$f":"R4+O5","v":59.475625945174521},54.289794475902994,65.156914157654725,{"$f":"U4/(1+B5)^A5","v":18356353.853759412},{"$f":"V4/(1+B5)^A5","v":16755603.724218441},{"$f":"W4/(1+B5)^A5","v":20110040.392933574},{"$f":"X4+U5","v":58103161.320881829},53036324.859124854,63654085.687652364,{"$f":"AA4/(1+B5)^A5","v":6897887.9165822826},{"$f":"AB4/(1+B5)^A5","v":6296421.525517161},{"$f":"AC4/(1+B5)^A5","v":7556818.6855456037},{"$f":"AD4+AA5","v":21833807.388086472},19929992.554946933,23919513.57317004,{"$f":"AG4/(1+B5)^A5","v":5523168.8962058639},{"$f":"AH4/(1+B5)^A5","v":5041589.7178976135},{"$f":"AI4/(1+B5)^A5","v":6050758.3725146465},{"$f":"AJ4+AG5","v":17482424.665342923},15958087.484389562,19152397.727389265,{"$f":"AM4/(1+B5)^A5","v":3.1411669803146158},{"$f":"AN4/(1+B5)^A5","v":2.867503784337071},{"$f":"AO4/(1+B5)^A5","v":3.4409760849316018},{"$f":"AP4+AM5","v":9.9427006717714068},9.0764776216957586,10.89168307371297,{"$f":"AS4/(1+B5)^A5","v":1.18252669650704},{"$f":"AT4/(1+B5)^A5","v":1.0797003953783548},{"$f":"AU4/(1+B5)^A5","v":1.2951770701254102},{"$f":"AV4+AS5","v":3.7430385119388179},3.4175635723017197,4.0996094782293415,{"$f":"AY4/(1+B5)^A5","v":0.94750563122984177},{"$f":"AZ4/(1+B5)^A5","v":0.86517516964189345},{"$f":"BA4/(1+B5)^A5","v":1.0377019832939729},{"$f":"BB4+AY5","v":2.9991289655007662},2.7385292772741456,3.2846264687788453,{"$f":"BE4/(1+B5)^A5","v":923323.02892002545},{"$f":"BF4/(1+B5)^A5","v":842881.73668773135},{"$f":"BG4/(1+B5)^A5","v":1011449.7195122683},{"$f":"BH4+BE5","v":2922584.045177266},2667964.1235594465,3201530.4721719637,{"$f":"BK4/(1+B5)^A5","v":347595.06197544222},{"$f":"BL4/(1+B5)^A5","v":317370.02382695436},{"$f":"BM4/(1+B5)^A5","v":380707.81428377971},{"$f":"BN4+BK5","v":1100238.7577184774},1004567.7828907757,1205050.1818431928,{"$f":"BQ4/(1+B5)^A5","v":278512.34105940262},{"$f":"BR4/(1+B5)^A5","v":254311.90483867217},{"$f":"BS4/(1+B5)^A5","v":305024.8981782379},{"$f":"BT4+BQ5","v":881571.99470834667},804970.62490631291,965491.89490079647]
[4,0.02,57.692995652741864,52.661927337079639,63.204734568154301,255.36133715021774,233.09277026708099,279.75745323915095,21.679676735092976,19.789301437174888,1.0924718797222728,95.958810552675857,87.591611756175809,4.8355103916610904,17.359011580227538,15.845435100827801,19.017195858304152,76.834637525402059,70.135229576730794,84.174110015958874,16958433.546319809,15479587.860932034,18578568.834220126,75061594.867201641,68515912.720056891,82232654.521872491,6372582.200978104,5816920.2266839165,6981332.3779530013,28206389.589064576,25746912.781630851,30900845.95112304,5102554.3219316984,4657649.6007820144,5589965.4464392914,22584978.987274621,20615737.085171577,24742363.173828557,2.9019527471491755,2.6491302552735232,3.1789300171306829,12.844653418920583,11.725607876969281,14.070613090843654,1.0924718797222728,0.99747627174931208,1.196543412129782,4.8355103916610904,4.4150398440510319,5.2961528903591235,0.87534874354605441,0.79928812318537679,0.95867623084477915,3.8744777090468205,3.5378174004595224,4.2433026996236247,853007.75701271242,778692.4371202453,934423.1970272098,3775591.8021899783,3446656.5606796918,4135953.6691991733,321124.10811541503,293200.8448704576,351715.1728786215,1421362.8658338925,1297768.6277612334,1556765.3547218144,257302.35237966565,234944.89006929743,281795.85700616834,1138874.3470880124,1039915.5149756103,1247287.7519069649]
[5,0.02,52.254323674071706,47.697530094217328,57.246475425499277,307.61566082428942,280.79030036129831,337.00392866465023,19.635951166126546,17.923780016660729,0.9894854403372646,115.5947617188024,105.51539177283654,5.824995831998355,15.722591616406376,14.351698765980139,17.224460205435943,92.557229141808435,84.486928342710939,101.39857022139482,15359775.749355054,14020339.649115305,16827182.195699032,90421370.616556689,82536252.369172201,99059836.717571527,5771844.0375996055,5268563.8676304417,6323207.828375184,33978233.626664184,31015476.649261292,37224053.779498227,4621540.6582043348,4218576.7448202781,5063003.9307247065,27206519.645478956,24834313.829991855,29805367.104553264,2.6283880117635721,2.3993988914538198,2.8792548588084017,15.473041430684155,14.125006768423102,16.949867949652056,0.9894854403372646,0.90344499139762968,1.0837462336649581,5.824995831998355,5.3184848354486611,6.3798991240240817,0.79283032637556716,0.72393987910012492,0.8683025989277332,4.6673080354223879,4.2617572795596477,5.1116052985513578,772595.40655032417,705285.73168135062,846335.87896731379,4548187.2087403024,4151942.2923610425,4982289.5481664874,290851.99849928432,265561.03866733512,318559.26836082269,1712214.8643331768,1563329.6664285685,1875324.6230826371,233046.66799197695,212796.82554786533,255231.18977291204,1371921.0150799893,1252712.3405234755,1502518.941679877]
[9,0.02,28.848090923788831,26.332417841260668,31.604112579122074,457.73452662422727,417.81817893195154,501.4645006839595,10.840437016249624,9.8951971676782708,0.54626610667967346,172.00591606361559,157.00773418131379,8.6676396858444082,8.679985130737581,7.9231550961065613,9.5091230578141399,137.72588610524519,125.71721494041763,150.8818712814988,8479685.052478537,7740221.3738873946,9289797.4338065144,134547711.7939221,122814593.72486441,147401817.40386394,3186467.0688910186,2908620.7380501814,3490858.9670158271,50559879.308330916,46151273.586111918,55389685.265490927,2551418.059631675,2328953.4137429148,2795137.0809439775,40483515.55849243,36953654.617415503,44350621.050652161,1.4510565062384588,1.3246382790223259,1.5895527895020853,23.024007541530306,21.018121344612755,25.221537035817029,0.54626610667967346,0.49876567954533835,0.59830474664804489,8.6676396858444082,7.9139473328140735,9.4933401557652353,0.4376985430923932,0.39966613262281603,0.47936458769360168,6.9449911245703033,6.3415284050211715,7.6061089521666831,426527.43291603401,389367.72087417101,467237.40107708023,6767738.3960638838,6178122.8389751995,7413686.0968775107,160570.92137308395,146608.51869550449,175867.29847674974,2547789.2065195786,2326246.8591579222,2790497.8124758359,128658.28117213711,117478.93265231328,140905.70983333219,2041429.2780827209,1864045.8312471076,2235760.0216804962]
[16,0.02,4.7588437750052117,4.3438528759414137,5.213483096993996,547.12635771950431,499.41467189277859,599.39644013369673,1.7882620499706938,1.6323332302389424,9.0113244170525256E-2,205.59727284752242,187.67006799759201,10.360359237733931,1.4318692115770419,1.3070208842282534,1.5686456060120462,164.62263177781821,150.26876478002208,180.34787388437346,1398827.2753506803,1276843.7398369294,1532465.1744103443,160823785.86602753,146799285.24301362,176188193.78162891,525646.53290615522,479812.39832085365,575859.68196271034,60433812.622166917,55164242.049879268,66206840.410394631,420887.46817217121,384189.21669884893,461091.88760798192,48389616.965430148,44170402.884747036,53011936.715802364,0.23936943488344947,0.21851520937424632,0.26221608276776304,27.52040900040144,25.122789539590499,30.147098136257945,9.0113244170525256E-2,8.2277470476678674E-2,9.8697651316476426E-2,10.360359237733931,9.4594768966186464,11.347312295452326,7.2203702928793939E-2,6.5929793841023376E-2,7.9077024199978738E-2,8.3012914197312302,7.5799773379611377,9.0915201833420305,70360.892315672012,64230.945457192676,77076.497139424813,8089422.6746339751,7384659.9935580967,8861518.7090534624,26488.12816216654,24184.859871663364,29011.451773154095,3045351.7218387229,2780543.9554538201,3335459.3450135849,21223.749678146174,19379.580049981745,23244.112127714256,2440103.8167179395,2228078.825064702,2672385.7743882616]
[19,0.02,1.6333985763142542,1.490959451232146,1.7894464014547515,{"$f":"F20+C21","v":554.53789765571219},506.17989483120465,607.51604649334729,0.61379293471253782,0.56027281003563012,3.0929959396499316E-2,{"$f":"L20+I21","v":208.38235599510867},190.2123037794552,10.500703812913933,0.49146667599013433,0.44861444343360241,0.53841303071540336,{"$f":"R20+O21","v":166.85265998357036},152.30435114068271,182.79092099925853,480125.54899742344,438256.61135999876,525994.66435106716,{"$f":"X20+U21","v":163002353.75043076},148787872.97934631,178574892.6055418,180419.93792756886,164688.08924376845,197654.81472936989,{"$f":"AD20+AA21","v":61252467.416305207},55911513.639402881,67103698.393616393,144463.03005611539,131866.93013272979,158262.56720690624,{"$f":"AJ20+AG21","v":49045117.42446845},44768748.587453112,53730052.523095138,8.2159808692468736E-2,7.5001922477380398E-2,9.0001562675609312E-2,{"$f":"AP20+AM21","v":27.893208825321992},25.463110482558264,30.555479890573288,3.0929959396499316E-2,2.8240452827052061E-2,3.38764226706973E-2,{"$f":"AV20+AS21","v":10.500703812913933},9.5876178457901506,11.501026436728415,2.4782789926399759E-2,2.262936891566732E-2,2.7141949779024135E-2,{"$f":"BB20+AY21","v":8.4137432364119036},7.6826580148526924,9.2146766790380834,24150.274051913661,22046.265821151512,26455.300204657022,{"$f":"BH20+BE21","v":8199004.4528978048},7484694.842337274,8981559.5348717533,9091.6350430656748,8301.0742840978037,9957.7263435229379,{"$f":"BN20+BK21","v":3086604.9818722643},2818210.048997777,3380642.49108647,7284.7195973135522,6651.7372622037037,7978.177358229369,{"$f":"BT20+BQ21","v":2473158.2046686108},2258261.058035193,2708586.724337718]
[25,0.02,0.11273765183935842,0.102906461384886,0.12350811878850666,557.42668007889051,508.81676345521788,610.68081067687353,4.2364169516557131E-2,3.8670194714742784E-2,2.1347949266102236E-3,209.46789278140221,191.20318639027991,10.555405662388937,3.3921175034600168E-2,3.0963501295592295E-2,3.7161426294085857E-2,167.72185401604088,153.09775792930571,183.74314302399571,33138.407102197969,30248.600668729126,36304.306982303882,163851490.18716761,149562961.19975802,179505151.85952723,12452.637367209032,11366.820527754082,13642.193650991332,61571553.004497752,56202776.325934507,67453265.096395805,9970.8809731395995,9101.4944386534789,10923.32910025909,49300610.644602671,45001964.702300899,54009951.213484608,5.6706942456510355E-3,5.1766548264155429E-3,6.2119344200829733E-3,28.038514334145233,25.595756756712696,30.71465410321559,2.1347949266102236E-3,1.9491643893716039E-3,2.3381606914522277E-3,10.555405662388937,9.6375631101808352,11.560939317632288,1.7105154754297265E-3,1.5618857216807525E-3,1.8733453847704757E-3,8.4575733762043921,7.7226796752845912,9.2626791620752371,1666.8590430838703,1521.6397739927656,1825.9526284811195,8241715.9430434201,7523685.2431643447,9028347.6289348472,627.50733409385055,572.94259717367356,687.2852112806753,3102684.1899058749,2832891.0936816228,3398253.4436446,502.79349671190204,459.10486911611753,550.65615604630545,2486041.7532621128,2270025.1320127849,2722696.7026710273]
[36,0.02,1.316468324566037E-4,1.201666830877568E-4,1.4422380061941673E-4,557.58383169056663,508.96021079507869,610.85297587284856,4.9469796784984132E-5,4.5156241607107048E-5,2.4928582904416036E-6,209.52694667695727,191.25709103814245,10.558381477991276,3.9610681734566018E-5,3.6156925400033848E-5,4.3394411550782485E-5,167.7691387274009,153.14091976612195,183.79494451124523,38.696622259598492,35.322116429718577,42.393529941200391,163897683.75248957,149605126.49474579,179555758.55799896,14.541284463328592,13.273346509946622,15.930361796710804,61588911.464603543,56218621.202392586,67472281.748632848,11.643269799392662,10.628063419108942,12.755469467992922,49314509.639208227,45014651.808128968,54025177.881283395,6.6218244134939839E-6,6.0449211022229001E-6,7.2538453346300149E-6,28.046419046772172,25.602972798875971,30.723313282201623,2.4928582904416036E-6,2.2760924465911075E-6,2.7303340435264105E-6,10.558381477991276,9.6402801645119638,11.564198616677677,1.9974155974899411E-6,1.8238565782038351E-6,2.1875565259567684E-6,8.4599577638457397,7.7248568792125711,9.2652905278580029,1.9464367901357011,1.7768602868504624,2.1322147111762764,8244039.4754284164,7525806.3459101599,9030892.9311806243,0.73275743754583877,0.66904070527253601,0.80256169596554405,3103558.9091082215,2833689.7519033854,3399211.4907288854,0.58712568642301055,0.53610928379688028,0.64301621981199797,2486742.6265467638,2270665.1051622415,2723464.2945180289]
[39,0.02,1.3771803999321849E-5,1.2570845616651949E-5,1.5087502502748189E-5,557.58393854571807,508.96030833201814,610.85309293647822,5.175121440416462E-6,4.7238729345356569E-6,2.6078223937034933E-7,209.52698683062087,191.25712769057796,10.558383501395451,4.1437422758180246E-6,3.782438821621566E-6,4.5395648295623425E-6,167.76917087861426,153.14094911398902,183.79497973363786,4.0481209251324657,3.6951080039974697,4.434860864442375,163897715.16177878,149605155.16501477,179555792.96799558,1.5211890464083848,1.3885478529103648,1.6665028410380163,61588923.267478891,56218631.976107575,67472294.678995028,1.2180226944793133,1.1118201901939393,1.3343718352694847,49314519.08982192,45014660.434719563,54025188.234647743,6.9272056333467045E-7,6.3236970504870194E-7,7.5883737060555929E-7,28.04642442157715,25.60297770541985,30.723319170005585,2.6078223937034933E-7,2.3810598761745809E-7,2.8562499073053414E-7,10.558383501395451,9.6402820119715535,11.56420083283626,2.0895311797864641E-7,1.907968072545681E-7,2.2884409104825983E-7,8.4599593851087995,7.7248583596011784,9.2652923034547214,0.20362013631930254,0.18588044351731658,0.22305468759736446,8244041.0553129772,7525807.788152799,9030894.6618574783,7.6655029373784267E-2,6.9989511244934105E-2,8.3957374195419737E-2,3103559.5038730595,2833690.2949506016,3399212.1421524701,6.1420238721280385E-2,5.6083324155188137E-2,6.7267044579707835E-2,2486743.103105166,2270665.5403116308,2723464.8164416808]
[44,0.02,2.1525575091703702E-7,1.9648455736138889E-7,2.3582035300906538E-7,557.58394948741557,508.96031831955429,610.85310492349811,8.0888070422622806E-8,7.3834975854304303E-8,4.0760728779072975E-9,209.52699094225457,191.2571314436947,10.558383708586925,6.476743026779955E-8,5.9120192887293149E-8,7.0954207326224719E-8,167.76917417081725,153.14095211913644,183.79498334032183,6.3272851514969877E-2,5.7755196643750957E-2,6.9317665691083843E-2,163897718.37801063,149605158.10077783,179555796.49149227,2.3776455901313463E-2,2.1703250407657422E-2,2.6047736409164555E-2,61588924.476063505,56218633.079308756,67472296.003031433,1.9037911790426871E-2,1.7377947721061399E-2,2.0856469596693475E-2,49314520.057540871,45014661.318060637,54025189.294806086,1.0827345861415104E-8,9.8840511906897918E-9,1.1860763342380777E-8,28.046424971943598,25.602978207837545,30.723319772901835,4.0760728779072975E-9,3.7216390216534089E-9,4.4643695091362312E-9,10.558383708586925,9.6402822011467482,11.564201059765297,3.2659744735812821E-9,2.9821881011505547E-9,3.5768739276238333E-9,8.45995955112204,7.7248585111892307,9.2652924852713383,3.1826190198030123E-3,2.9053444597441358E-3,3.4863845199002313E-3,8244041.2170891641,7525807.9358348008,9030894.8390744142,1.1981317705533697E-3,1.0939485342723845E-3,1.312268721537691E-3,3103559.5647754758,2833690.3505572639,3399212.2088565989,9.6000927751396369E-4,8.7659235170229591E-4,1.0513958950975355E-3,2486743.1519035422,2270665.584869829,2723464.8698853436]
[50,0.02,7.6191374969718E-10,6.9547171315531968E-10,8.3470368921896637E-10,557.58394963344631,508.9603184528504,610.85310508347982,2.8630934494857325E-10,2.613443918329302E-10,1.4427563292570425E-11,209.52699099712947,191.25713149378475,10.558383711352153,2.2924913942303444E-10,2.0926032244750081E-10,2.511476972410877E-10,167.76917421475579,153.14095215924388,183.79498338845752,2.2395896670088925E-4,2.0442881666050497E-4,2.4535503633212871E-4,163897718.4209353,149605158.13995925,179555796.53851774,8.4158535105812026E-5,7.6820269973127729E-5,9.2197901491976119E-5,61588924.49219358,56218633.094032347,67472296.020702347,6.7386105583022721E-5,6.1510539225028912E-5,7.3823026275319053E-5,49314520.070456289,45014661.329849936,54025189.308955215,3.8324196447222994E-11,3.4985334760230522E-11,4.1982054527997977E-11,28.046424979288926,25.602978214542933,30.723319780948238,1.4427563292570425E-11,1.317301828140316E-11,1.5801968115828523E-11,10.558383711352153,9.6402822036715285,11.56420106279395,1.1560159702960291E-11,1.0555676718368669E-11,1.2660611457671658E-11,8.4599595533376934,7.7248585132123626,9.2652924876979075,1.126511687100181E-5,1.028368293090923E-5,1.2340317464815043E-5,8244041.2192482697,7525807.9378058016,9030894.8414395954,4.2408765668029705E-6,3.8721122486732007E-6,4.6448727988803391E-6,3103559.5655882941,2833690.3512994037,3399212.2097468493,3.3980242816214238E-6,3.1027638648259858E-6,3.7214940155477307E-6,2486743.152554817,2270665.5854645139,2723464.8705986161]

{"sheet":"Pike NPV 3%","index":310,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU53","v":68.948470366151085},{"$f":"'WTP Values '!CV53","v":62.935878009871999},{"$f":"'WTP Values '!CW53","v":75.535508584146882},{"$f":"C3","v":68.948470366151085},{"$f":"D3","v":62.935878009871999},{"$f":"E3","v":75.535508584146882},{"$f":"'WTP Values '!CC53","v":25.909220556243618},{"$f":"'WTP Values '!CD53","v":23.650047085794522},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"I3","v":25.909220556243618},{"$f":"J3","v":23.650047085794522},{"$f":"K3","v":1.3056050248849351},{"$f":"'WTP Values '!CI53","v":20.745625738158566},{"$f":"'WTP Values '!CJ53","v":18.936761735586423},{"$f":"'WTP Values '!CK53","v":22.727309446294282},{"$f":"O3","v":20.745625738158566},{"$f":"P3","v":18.936761735586423},{"$f":"Q3","v":22.727309446294282},{"$f":"'WTP Values '!BH53","v":20266897.906682104},{"$f":"'WTP Values '!BI53","v":18499540.417936008},{"$f":"'WTP Values '!BJ53","v":22203109.549414542},{"$f":"U3","v":20266897.906682104},{"$f":"V3","v":18499540.417936008},{"$f":"W3","v":22203109.549414542},{"$f":"'WTP Values '!AV53","v":7615825.6313237399},{"$f":"'WTP Values '!AW53","v":6951758.135178756},{"$f":"'WTP Values '!AX53","v":8343338.4439739576},{"$f":"AA3","v":7615825.6313237399},{"$f":"AB3","v":6951758.135178756},{"$f":"AC3","v":8343338.4439739576},{"$f":"'WTP Values '!BB53","v":6098024.7511322275},{"$f":"'WTP Values '!BC53","v":5566322.4251412582},{"$f":"'WTP Values '!BD53","v":6680526.1638950957},{"$f":"AG3","v":6098024.7511322275},{"$f":"AH3","v":5566322.4251412582},{"$f":"AI3","v":6680526.1638950957},{"$f":"'WTP Values '!CX53","v":3.4681021626110793},{"$f":"'WTP Values '!CY53","v":3.1659558813899129},{"$f":"'WTP Values '!CZ53","v":3.7991156396432739},{"$f":"AM3","v":3.4681021626110793},{"$f":"AN3","v":3.1659558813899129},{"$f":"AO3","v":3.7991156396432739},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"'WTP Values '!CG53","v":1.1920764797446917},{"$f":"'WTP Values '!CH53","v":1.4299801398702854},{"$f":"AS3","v":1.3056050248849351},{"$f":"AT3","v":1.1920764797446917},{"$f":"AU3","v":1.4299801398702854},{"$f":"'WTP Values '!CL53","v":1.0461227783647666},{"$f":"'WTP Values '!CM53","v":0.95522329620691782},{"$f":"'WTP Values '!CN53","v":1.1457068391974425},{"$f":"AY3","v":1.0461227783647666},{"$f":"AZ3","v":0.95522329620691782},{"$f":"BA3","v":1.1457068391974425},{"$f":"'WTP Values '!BK53","v":1019423.2313830784},{"$f":"'WTP Values '!BL53","v":930609.54484480119},{"$f":"'WTP Values '!BM53","v":1116722.2187155199},{"$f":"BE3","v":1019423.2313830784},{"$f":"BF3","v":930609.54484480119},{"$f":"BG3","v":1116722.2187155199},{"$f":"'WTP Values '!AY53","v":383773.03521420003},{"$f":"'WTP Values '!AZ53","v":350402.15081846685},{"$f":"'WTP Values '!BA53","v":420332.18937895191},{"$f":"BK3","v":383773.03521420003},{"$f":"BL3","v":350402.15081846685},{"$f":"BM3","v":420332.18937895191},{"$f":"'WTP Values '!BE53","v":307500.12921797758},{"$f":"'WTP Values '!BF53","v":280780.89215760311},{"$f":"'WTP Values '!BG53","v":336772.13457662711},{"$f":"BQ3","v":307500.12921797758},{"$f":"BR3","v":280780.89215760311},{"$f":"BS3","v":336772.13457662711}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":64.990546108163912},{"$f":"D3/(1+B4)^A4","v":59.323101149846359},{"$f":"E3/(1+B4)^A4","v":71.199461385754446},{"$f":"F3+C4","v":133.939016474315},{"$f":"G3+D4","v":122.25897915971836},{"$f":"H3+E4","v":146.73496996990133},{"$f":"I3/(1+B4)^A4","v":24.421925305159412},{"$f":"J3/(1+B4)^A4","v":22.292437633890586},{"$f":"K3/(1+B4)^A4","v":1.2306579554010135},{"$f":"L3+I4","v":50.33114586140303},{"$f":"M3+J4","v":45.942484719685112},{"$f":"N3+K4","v":2.5362629802859487},{"$f":"O3/(1+B4)^A4","v":19.55474195320819},{"$f":"P3/(1+B4)^A4","v":17.849714144204377},{"$f":"Q3/(1+B4)^A4","v":21.422668909693922},{"$f":"R3+O4","v":40.300367691366759},{"$f":"S3+P4","v":36.7864758797908},{"$f":"T3+Q4","v":44.149978355988203},{"$f":"U3/(1+B4)^A4","v":19103495.057670001},{"$f":"V3/(1+B4)^A4","v":17437591.118801028},{"$f":"W3/(1+B4)^A4","v":20928560.231326744},{"$f":"X3+U4","v":39370392.964352101},{"$f":"Y3+V4","v":35937131.53673704},{"$f":"Z3+W4","v":43131669.780741289},{"$f":"AA3/(1+B4)^A4","v":7178646.08476175},{"$f":"AB3/(1+B4)^A4","v":6552698.7795067923},{"$f":"AC3/(1+B4)^A4","v":7864396.6858082367},{"$f":"AD3+AA4","v":14794471.71608549},{"$f":"AE3+AB4","v":13504456.914685547},{"$f":"AF3+AC4","v":16207735.129782194},{"$f":"AG3/(1+B4)^A4","v":5747973.1842136187},{"$f":"AH3/(1+B4)^A4","v":5246792.7468576292},{"$f":"AI3/(1+B4)^A4","v":6297036.6329485308},{"$f":"AJ3+AG4","v":11845997.935345847},{"$f":"AK3+AH4","v":10813115.171998888},{"$f":"AL3+AI4","v":12977562.796843626},{"$f":"AM3/(1+B4)^A4","v":3.26901891093513},{"$f":"AN3/(1+B4)^A4","v":2.9842170622960817},{"$f":"AO3/(1+B4)^A4","v":3.5810308602538168},{"$f":"AP3+AM4","v":6.7371210735462093},{"$f":"AQ3+AN4","v":6.1501729436859947},{"$f":"AR3+AO4","v":7.3801464998970907},{"$f":"AS3/(1+B4)^A4","v":1.2306579554010135},{"$f":"AT3/(1+B4)^A4","v":1.1236464131819133},{"$f":"AU3/(1+B4)^A4","v":1.3478934299842449},{"$f":"AV3+AS4","v":2.5362629802859487},{"$f":"AW3+AT4","v":2.3157228929266047},{"$f":"AX3+AU4","v":2.7778735698545303},{"$f":"AY3/(1+B4)^A4","v":0.98607105133826622},{"$f":"AZ3/(1+B4)^A4","v":0.90038957131390129},{"$f":"BA3/(1+B4)^A4","v":1.0799385796940735},{"$f":"BB3+AY4","v":2.0321938297030329},{"$f":"BC3+AZ4","v":1.855612867520819},{"$f":"BD3+BA4","v":2.2256454188915162},{"$f":"BE3/(1+B4)^A4","v":960904.16757760243},{"$f":"BF3/(1+B4)^A4","v":877188.74997153471},{"$f":"BG3/(1+B4)^A4","v":1052617.7950000188},{"$f":"BH3+BE4","v":1980327.3989606807},{"$f":"BI3+BF4","v":1807798.2948163359},{"$f":"BJ3+BG4","v":2169340.0137155387},{"$f":"BK3/(1+B4)^A4","v":361742.89302874921},{"$f":"BL3/(1+B4)^A4","v":330287.6339131557},{"$f":"BM3/(1+B4)^A4","v":396203.4021858346},{"$f":"BN3+BK4","v":745515.9282429493},{"$f":"BO3+BL4","v":680689.78473162255},{"$f":"BP3+BM4","v":816535.5915647865},{"$f":"BQ3/(1+B4)^A4","v":289848.36385896651},{"$f":"BR3/(1+B4)^A4","v":264662.92031068256},{"$f":"BS3/(1+B4)^A4","v":317440.03636217094},{"$f":"BT3+BQ4","v":597348.49307694403},{"$f":"BU3+BR4","v":545443.81246828567},{"$f":"BV3+BS4","v":654212.17093879799}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":59.475556207693145},{"$f":"D4/(1+B5)^A5","v":54.289041224245722},{"$f":"E4/(1+B5)^A5","v":65.157593237610541},{"$f":"F4+C5","v":193.41457268200816},176.54802038396409,211.89256320751187,{"$f":"I4/(1+B5)^A5","v":22.349521248362503},{"$f":"J4/(1+B5)^A5","v":20.400738367305454},{"$f":"K4/(1+B5)^A5","v":1.1262263634018501},{"$f":"L4+I5","v":72.680667109765537},66.343223086990562,3.662489343687799,{"$f":"O4/(1+B5)^A5","v":17.895358999281786},{"$f":"P4/(1+B5)^A5","v":16.335017020906758},{"$f":"Q4/(1+B5)^A5","v":19.604776773790636},{"$f":"R4+O5","v":58.195726690648542},53.121492900697561,63.754755129778843,{"$f":"U4/(1+B5)^A5","v":17482404.166521009},{"$f":"V4/(1+B5)^A5","v":15957866.07158149},{"$f":"W4/(1+B5)^A5","v":19152597.337968901},{"$f":"X4+U5","v":56852797.130873114},51894997.60831853,62284267.11871019,{"$f":"AA4/(1+B5)^A5","v":6569478.0899179298},{"$f":"AB4/(1+B5)^A5","v":5996647.6343192691},{"$f":"AC4/(1+B5)^A5","v":7197037.0328620384},{"$f":"AD4+AA5","v":21363949.806003422},19501104.549004816,23404772.162644234,{"$f":"AG4/(1+B5)^A5","v":5260209.7177187158},{"$f":"AH4/(1+B5)^A5","v":4801558.6206414131},{"$f":"AI4/(1+B5)^A5","v":5762680.5532841515},{"$f":"AJ4+AG5","v":17106207.653064564},15614673.792640302,18740243.350127779,{"$f":"AM4/(1+B5)^A5","v":2.9916153906100336},{"$f":"AN4/(1+B5)^A5","v":2.7309813542596473},{"$f":"AO4/(1+B5)^A5","v":3.2771505236475504},{"$f":"AP4+AM5","v":9.7287364641562419},8.8811542979456419,10.657297023544642,{"$f":"AS4/(1+B5)^A5","v":1.1262263634018501},{"$f":"AT4/(1+B5)^A5","v":1.0282956430855221},{"$f":"AU4/(1+B5)^A5","v":1.2335134301470037},{"$f":"AV4+AS5","v":3.662489343687799},3.3440185360121268,4.0113870000015339,{"$f":"AY4/(1+B5)^A5","v":0.9023946981618155},{"$f":"AZ4/(1+B5)^A5","v":0.82398400635648361},{"$f":"BA4/(1+B5)^A5","v":0.98829678382072872},{"$f":"BB4+AY5","v":2.9345885278648485},2.6795968738773026,3.2139422027122451,{"$f":"BE4/(1+B5)^A5","v":879363.43439633364},{"$f":"BF4/(1+B5)^A5","v":802751.96821487404},{"$f":"BG4/(1+B5)^A5","v":963294.39558098116},{"$f":"BH4+BE5","v":2859690.8333570142},2610550.2630312098,3132634.4092965201,{"$f":"BK4/(1+B5)^A5","v":331045.99138554203},{"$f":"BL4/(1+B5)^A5","v":302259.97336311423},{"$f":"BM4/(1+B5)^A5","v":362582.23891771195},{"$f":"BN4+BK5","v":1076561.9196284914},982949.75809473684,1179117.8304824985,{"$f":"BQ4/(1+B5)^A5","v":265252.31266269297},{"$f":"BR4/(1+B5)^A5","v":242204.06406237106},{"$f":"BS4/(1+B5)^A5","v":290502.60162160441},{"$f":"BT4+BQ5","v":862600.805739637},787647.87653065671,944714.7725604024]
[4,0.03,52.843261358116912,48.235109971503221,57.891677664975852,246.25783404012506,224.78313035546731,269.78424087248771,19.857260156286564,18.125791807267554,1.0006375369037317,92.537927266052094,84.469014894258123,4.6631268805915305,15.899794688663333,14.513451050557977,17.418590240791307,74.095521379311876,67.634943951255536,81.173345370570146,15532889.668381192,14178357.316973371,17016834.668729872,72385686.799254298,66073354.925291903,79301101.787440062,5836896.1944579808,5327943.7540069269,6394474.1870674817,27200846.000461403,24829048.303011741,29799246.349711716,4673628.2035133215,4266122.6442478169,5120067.0328685846,21779835.856577884,19880796.436888121,23860310.382996365,2.6580115269022495,2.4264415613589443,2.9117057943309663,12.386747991058492,11.307595859304586,13.569002817875608,1.0006375369037317,0.91362736030962055,1.0959607061156666,4.6631268805915305,4.2576458963217476,5.107347706117201,0.80176600142456067,0.7320991173374144,0.87808889192144912,3.7363545292894091,3.4116959912147169,4.0920310946336942,781303.02187180007,713234.72644774243,855874.59380347386,3640993.8552288143,3323784.9894789523,3988509.0030999938,294130.07561046287,268554.07143646816,322149.62308265892,1370691.9952389542,1251503.8295312049,1501267.4535651575,235673.2442304854,215195.17387195848,258107.79892660675,1098274.0499701225,1002843.0504026152,1202822.5714870091]
[5,0.03,45.583061443019901,41.608029577154866,49.937869696544681,291.84089548314495,266.39115993262214,319.7221105690324,17.129047044614449,15.635467236867505,0.86315872931769211,109.66697431066655,100.10448213112562,5.5262856099092224,13.715302568345667,12.519430367940886,15.025428953294853,87.810823947657539,80.154374319196421,96.198774323864995,13398807.074815642,12230375.569758719,14678871.067659374,85784493.874069944,78303730.495050624,93979972.85509944,5034957.9308779519,4595931.0849111155,5515929.6052821968,32235803.931339353,29424979.387922857,35315175.954993911,4031512.7432961711,3679994.8681883649,4416614.7991882041,25811348.599874057,23560791.305076487,28276925.18218457,2.2928240921002452,2.0930698056230521,2.5116629957321619,14.679572083158737,13.400665664927638,16.080665813607769,0.86315872931769211,0.78810298665679446,0.94538533243524536,5.5262856099092224,5.0457488829785424,6.0527330385524465,0.69161039584939221,0.63151512965514656,0.7574471916415989,4.4279649251388014,4.0432111208698638,4.8494782862752928,673958.84993250738,615242.5403616589,738284.9429461048,4314952.7051613219,3939027.5298406109,4726793.9460460991,253719.18697316365,231657.10110322977,277889.09475714905,1624411.1822121178,1483160.9306344346,1779156.5483223065,203293.81071753122,185629.24733902895,222646.0546721525,1301567.8606876538,1188472.2977416441,1425468.6261591616]
[9,0.03,18.779617772724244,17.14195727533404,20.573741113407046,404.3385980288715,369.07859659669305,442.96735634770096,7.0569405855062275,6.4416054804341734,0.35560996783946375,151.94097650171219,138.69237172637176,7.6565368678663246,5.650523060912926,5.1578395482730022,6.1902777848044312,121.65980161202765,111.05197331734836,133.28110674075776,5520131.1081321035,5038752.7986474074,6047500.5245167846,118852369.63871987,108487950.45116606,130207010.24136268,2074336.002241323,1893462.7546309566,2272489.9637980671,44661937.273572125,40767606.928578347,48928333.74550087,1660929.8710576734,1516109.1607800913,1819586.8191475456,35761007.684785925,32642914.246045582,39177005.216502048,0.9446131678443811,0.86231704665923004,1.0347718986077084,20.33819689986171,18.566302569214159,22.279378836474574,0.35560996783946375,0.32468799563754069,0.38948623960386508,7.6565368678663246,6.9907646972222164,8.3859172204077641,0.28493432583350464,0.26017587185189156,0.31205821398884637,6.134839762561799,5.6017725461018566,6.7188364680619364,277662.12263076106,253471.78051993437,304163.62124375184,5978264.0279987054,5457428.6663154326,6548860.2416449822,104528.94566808418,95439.658402368441,114486.62765380662,2250582.9381818189,2054884.0845321447,2464978.9510534001,83754.35830715581,76476.792082583299,91727.226583381533,1803291.2185203941,1646600.0142627766,1974952.773089421]
[16,0.03,1.2749680464676874,1.1637855490173143,1.39677297127903,446.81762997411732,407.85328091218332,489.50465101292963,0.47910313517718739,0.4373273862598599,2.414273557043475E-2,167.90360194996879,153.26312435262929,8.4609178391255231,0.38361996690669048,0.35017116388846808,0.42026448407525419,134.44114532821817,122.71887908673865,147.28336232194297,374767.51978428254,342086.2389252531,410571.18537066918,131338769.97562476,119885484.9318101,143886307.18333519,140828.85778093018,128549.18233945276,154281.73910808764,49354034.118714683,45050572.951343879,54068649.961501524,112762.27975725394,102930.24907882087,123533.66720574968,39517990.063519247,36072315.752118655,43292865.696366556,6.4130783695897128E-2,5.8543613279058604E-2,7.0251754965093033E-2,22.47488857369552,20.516842447888898,24.620007334294264,2.414273557043475E-2,2.2043410282330395E-2,2.6442631370007335E-2,8.4609178391255231,7.7252009304749105,9.2669254823755036,1.9344491734393367E-2,1.7663614195323075E-2,2.1185961092957815E-2,6.7793541757868718,6.1902839474271154,7.4247044469119459,18850.774193220368,17208.466367913035,20649.988869684443,6606328.8970477339,6030775.5784961004,7236870.8465339169,7096.580306939416,6479.4990133156134,7772.6178334924016,2487024.8336439589,2270766.2365110787,2723944.8774245428,5686.1716722011124,5192.0900298229126,6227.4581037943963,1992741.5100620373,1819588.6306053507,2182437.4959118189]
[19,0.03,0.25839801103377547,0.23586463360322801,0.28308423779260994,{"$f":"F20+C21","v":448.3005070976414},409.20684500510856,491.12919579395759,9.7099921486517693E-2,8.863322268603338E-2,4.8930127069445953E-3,{"$f":"L20+I21","v":168.46083244757324},153.77176672870453,8.4889975312996722,7.7748330019848724E-2,7.0969254892973954E-2,8.5175081127755722E-2,{"$f":"R20+O21","v":134.88732221447745},123.12615267268195,147.77215934786955,75954.202915605376,69330.681647440462,83210.538477012102,{"$f":"X20+U21","v":131774650.84594747},120283355.18383723,144363830.22405067,28541.810790920914,26053.086686023526,31268.308750804496,{"$f":"AD20+AA21","v":49517827.942500256},45200084.652650453,54248090.428370267,22853.552204413649,20860.892718735668,25036.591301335844,{"$f":"AJ20+AG21","v":39649140.491572499},36192030.839959867,43436544.002338193,1.2997397855552512E-2,1.1865044988343291E-2,1.4237936240759166E-2,{"$f":"AP20+AM21","v":22.549477166185966},20.584932769917341,24.701715045019856,4.8930127069445953E-3,4.4675420604746953E-3,5.3591330162660522E-3,{"$f":"AV20+AS21","v":8.4889975312996722},7.7508389603241179,9.2976801144253027,3.9205517365514921E-3,3.5798879731807616E-3,4.2937626738381116E-3,{"$f":"BB20+AY21","v":6.8018531743606845},6.2108279677118343,7.4493452033071028,3820.4899106845314,3487.6430783734486,4185.1370836934102,{"$f":"BH20+BE21","v":6628253.6675463282},6050790.2299837293,7260888.2296994943,1438.26525028216,1313.2012697688406,1575.2779014850323,{"$f":"BN20+BK21","v":2495278.6535114981},2278302.3476201864,2732984.9762780899,1152.4174700409658,1052.281851715049,1262.1200917739404,{"$f":"BT20+BQ21","v":1999354.9259170452},1825627.3949099407,2189680.4657928334]
[25,0.03,4.7781945790722792E-3,4.3615162096990803E-3,5.234682593066294E-3,448.59573892923709,409.47633139747188,491.45263279598811,1.795533628989806E-3,1.6389707585974947E-3,9.0479670095442214E-5,168.57177365626742,153.87303433741849,8.494588027517942,1.4376915965665269E-3,1.3123356006253556E-3,1.5750241624866328E-3,134.97615332344552,123.20723837076922,147.86947586786545,1404.5153024868418,1282.0357474341574,1538.696611022189,131861432.08065766,120362568.73523673,144458902.16204414,527.78396030400859,481.76345117062834,578.20129021938681,49550438.298296534,45229851.524579011,54283815.935801491,422.59891559846852,385.75143866042453,462.96681756909572,39675251.745481856,36215865.38706585,43465149.480674647,2.4034277867304862E-4,2.1940375398764257E-4,2.6328232748618053E-4,22.564327302065582,20.598489139604016,24.717982554114393,9.0479670095442214E-5,8.2612033930661044E-5,9.9098983867575537E-5,8.494588027517942,7.755943336398718,9.3038031749311774,7.249730359617246E-5,6.6197883020479209E-5,7.9398573734665599E-5,6.8063325883678472,6.2149181574118293,7.4542510282922221,70.646999594153328,64.492126638872293,77.389911965554319,6632618.7562303003,6054775.0255704327,7265669.9448595867,26.595836379204808,24.283202348721368,29.129420537313177,2496921.938931779,2279802.74158443,2734784.8050703746,21.310051444080877,19.458382900879879,23.338629258505311,2000671.6168585964,1826829.6762169595,2191122.4971184521]
[36,0.03,2.0034117047917907E-7,1.8287059014760319E-7,2.1948089815662182E-7,448.59969838337003,409.47994557079545,491.456970519219,7.5283520357680315E-8,6.8719118638806493E-8,3.7936510770999865E-9,168.57326152640965,153.87439247163348,8.4946630035570667,6.0279842622093558E-8,5.5023889450275784E-8,6.6037951997096249E-8,134.97734466754829,123.20832583854219,147.87078101269083,5.8888819825073851E-2,5.3753470685778647E-2,6.4514802602363489E-2,131862595.93320222,120363631.09501608,144460177.20401976,2.2129039455729159E-2,2.0199481646130866E-2,2.4242948113179213E-2,49550875.646828145,45230250.738184959,54284295.062687241,1.7718818267687016E-2,1.6173869325820028E-2,1.941137234784221E-2,39675601.932355836,36216185.040253431,43465533.118437588,1.0077143740957826E-8,9.1992078083066356E-9,1.1038958079707376E-8,22.564526462269839,20.598670948671465,24.71820072319111,3.7936510770999865E-9,3.4637751350317978E-9,4.1550435196345823E-9,8.4946630035570667,7.7560117929158734,9.3038852933704206,3.0396825450883086E-9,2.7755590836866922E-9,3.3290404844644745E-9,6.8063926633069487,6.2149730123318569,7.4543168219734364,2.9621026007448123E-3,2.7040397630754731E-3,3.2448208815870493E-3,6632677.2979137516,6054828.4670142941,7265734.0740618845,1.1151159505767003E-3,1.0181513333159713E-3,1.2213446123323477E-3,2496943.9775893781,2279822.8638762929,2734808.9431841811,8.9349242242612789E-4,8.1585526530633732E-4,9.7854706953696036E-4,2000689.2754469749,1826845.8004189613,2191141.8366891923]
[39,0.03,6.8917035912994269E-9,6.290718477130296E-9,7.5501071019489459E-9,448.59969847919882,409.47994565826752,491.45697062420288,2.5897408224866581E-9,2.363926473930696E-9,1.3050097835434217E-10,168.57326156241984,153.87439250450376,8.4946630053716774,2.0736167552980384E-9,1.8928128233689163E-9,2.2716947787212125E-9,134.97734469638183,123.20832586486166,147.87078104427863,2.0257657979392946E-3,1.8491106250599122E-3,2.2192986879493648E-3,131862595.96137039,120363631.12072787,144460177.23487899,7.612353483025349E-4,6.9485887433953352E-4,8.3395346136627734E-4,49550875.65741308,45230250.747846931,54284295.074283324,6.0952445868679489E-4,5.5637846704876799E-4,6.6774804300935098E-4,39675601.940831244,36216185.047989845,43465533.127722591,3.4665210123057166E-10,3.1645124832793862E-10,3.7973835762345045E-10,22.564526467090019,20.598670953071704,24.718200728471356,1.3050097835434217E-10,1.1915329974591112E-10,1.4293281943886346E-10,8.4946630053716774,7.7560117945726947,9.3038852953578939,1.0456458381614783E-10,9.5478779819224843E-11,1.1451844973996189E-10,6.8063926647609136,6.2149730136594847,7.4543168235658097,1.0189584638306765E-4,9.30185268541217E-5,1.1162130913616131E-4,6632677.299330608,6054828.4683077121,7265734.0756139727,3.8359806838122704E-5,3.5024239818091792E-5,4.2014055477926934E-5,2496943.9781227689,2279822.8643633034,2734808.9437683839,3.0735993613818498E-5,2.8065288070564493E-5,3.3661859603062825E-5,2000689.2758743574,1826845.8008092076,2191141.8371572588]
[44,0.03,1.3883833675570004E-11,1.2673105840851216E-11,1.5210235009024006E-11,448.59969848218685,409.47994566099504,491.45697062747644,5.2172195692849332E-12,4.7623002862115541E-12,2.6290362810412509E-13,168.5732615635427,153.8743925055287,8.4946630054282579,4.1774504309470485E-12,3.8132078767602828E-12,4.5764928876575937E-12,134.97734469728093,123.20832586568234,147.87078104526358,4.0810512279946284E-6,3.72516664797833E-6,4.4709371858069221E-6,131862595.96224871,120363631.12152959,144460177.23584118,1.5335634830754878E-6,1.3998432915053576E-6,1.6800593637533641E-6,49550875.657743134,45230250.748148203,54284295.074644901,1.227930959811302E-6,1.1208645286088431E-6,1.3452265674968142E-6,39675601.941095516,36216185.048231065,43465533.128012113,6.9835564646863336E-13,6.3751385125708782E-13,7.6501029500661272E-13,22.56452646724032,20.598670953208906,24.718200728635999,2.6290362810412509E-13,2.400429115460042E-13,2.8794846812256641E-13,8.4946630054282579,7.7560117946243556,9.3038852954198656,2.1065289167273483E-13,1.9234888456753035E-13,2.307056721042132E-13,6.8063926648062507,6.2149730137008818,7.4543168236154616,2.0527652773691056E-7,1.8739252762112258E-7,2.2486917351644911E-7,6632677.2993747871,6054828.4683480421,7265734.075662368,7.7278596055677239E-8,7.0558855848293458E-8,8.4640343358371933E-8,2496943.9781394005,2279822.8643784891,2734808.9437866001,6.1919874750036578E-8,5.6539545914395227E-8,6.7814242697456688E-8,2000689.2758876837,1826845.800821376,2191141.837171854]
[50,0.03,3.0471958019112363E-15,2.7814676996145407E-15,3.3383116903176535E-15,448.5996984821918,409.47994566099953,491.45697062748184,1.1450648243610211E-15,1.0452200579958869E-15,5.770155783958805E-17,168.57326156354455,153.87439250553038,8.4946630054283521,9.1685839180521013E-16,8.3691517093903437E-16,1.0044394250620633E-15,134.9773446972824,123.20832586568369,147.87078104526523,8.9570088924443808E-10,8.1759205968543752E-10,9.8127227259803394E-10,131862595.96225016,120363631.12153091,144460177.23584279,3.3658341901738065E-10,3.0723478117679256E-10,3.6873603932602089E-10,49550875.65774367,45230250.748148702,54284295.074645497,2.6950380948151313E-10,2.4600508518752907E-10,2.9524761279074179E-10,39675601.941095956,36216185.048231468,43465533.12801259,1.5327368822522719E-16,1.3992025377177443E-16,1.6790291599825878E-16,22.564526467240565,20.59867095320913,24.718200728636273,5.770155783958805E-17,5.2684133895136437E-17,6.3198348794237666E-17,8.4946630054283521,7.75601179462444,9.3038852954199687,4.6233671633153341E-17,4.2216345085423532E-17,5.0634815422060052E-17,6.8063926648063253,6.2149730137009502,7.4543168236155433,4.5053678124327468E-11,4.1128533863192997E-11,4.9353832488233196E-11,6632677.2993748598,6054828.4683481082,7265734.0756624471,1.6960950338436412E-11,1.5486115316038802E-11,1.8576691782744778E-11,2496943.978139428,2279822.8643785142,2734808.9437866299,1.3590049175335905E-11,1.2409185458298097E-11,1.4883733159457918E-11,2000689.2758877056,1826845.8008213958,2191141.8371718782]

{"sheet":"Pike NPV 4%","index":311,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU53","v":68.948470366151085},{"$f":"'WTP Values '!CV53","v":62.935878009871999},{"$f":"'WTP Values '!CW53","v":75.535508584146882},{"$f":"C3","v":68.948470366151085},{"$f":"D3","v":62.935878009871999},{"$f":"E3","v":75.535508584146882},{"$f":"'WTP Values '!CC53","v":25.909220556243618},{"$f":"'WTP Values '!CD53","v":23.650047085794522},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"I3","v":25.909220556243618},{"$f":"J3","v":23.650047085794522},{"$f":"K3","v":1.3056050248849351},{"$f":"'WTP Values '!CI53","v":20.745625738158566},{"$f":"'WTP Values '!CJ53","v":18.936761735586423},{"$f":"'WTP Values '!CK53","v":22.727309446294282},{"$f":"O3","v":20.745625738158566},{"$f":"P3","v":18.936761735586423},{"$f":"Q3","v":22.727309446294282},{"$f":"'WTP Values '!BH53","v":20266897.906682104},{"$f":"'WTP Values '!BI53","v":18499540.417936008},{"$f":"'WTP Values '!BJ53","v":22203109.549414542},{"$f":"U3","v":20266897.906682104},{"$f":"V3","v":18499540.417936008},{"$f":"W3","v":22203109.549414542},{"$f":"'WTP Values '!AV53","v":7615825.6313237399},{"$f":"'WTP Values '!AW53","v":6951758.135178756},{"$f":"'WTP Values '!AX53","v":8343338.4439739576},{"$f":"AA3","v":7615825.6313237399},{"$f":"AB3","v":6951758.135178756},{"$f":"AC3","v":8343338.4439739576},{"$f":"'WTP Values '!BB53","v":6098024.7511322275},{"$f":"'WTP Values '!BC53","v":5566322.4251412582},{"$f":"'WTP Values '!BD53","v":6680526.1638950957},{"$f":"AG3","v":6098024.7511322275},{"$f":"AH3","v":5566322.4251412582},{"$f":"AI3","v":6680526.1638950957},{"$f":"'WTP Values '!CX53","v":3.4681021626110793},{"$f":"'WTP Values '!CY53","v":3.1659558813899129},{"$f":"'WTP Values '!CZ53","v":3.7991156396432739},{"$f":"AM3","v":3.4681021626110793},{"$f":"AN3","v":3.1659558813899129},{"$f":"AO3","v":3.7991156396432739},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"'WTP Values '!CG53","v":1.1920764797446917},{"$f":"'WTP Values '!CH53","v":1.4299801398702854},{"$f":"AS3","v":1.3056050248849351},{"$f":"AT3","v":1.1920764797446917},{"$f":"AU3","v":1.4299801398702854},{"$f":"'WTP Values '!CL53","v":1.0461227783647666},{"$f":"'WTP Values '!CM53","v":0.95522329620691782},{"$f":"'WTP Values '!CN53","v":1.1457068391974425},{"$f":"AY3","v":1.0461227783647666},{"$f":"AZ3","v":0.95522329620691782},{"$f":"BA3","v":1.1457068391974425},{"$f":"'WTP Values '!BK53","v":1019423.2313830784},{"$f":"'WTP Values '!BL53","v":930609.54484480119},{"$f":"'WTP Values '!BM53","v":1116722.2187155199},{"$f":"BE3","v":1019423.2313830784},{"$f":"BF3","v":930609.54484480119},{"$f":"BG3","v":1116722.2187155199},{"$f":"'WTP Values '!AY53","v":383773.03521420003},{"$f":"'WTP Values '!AZ53","v":350402.15081846685},{"$f":"'WTP Values '!BA53","v":420332.18937895191},{"$f":"BK3","v":383773.03521420003},{"$f":"BL3","v":350402.15081846685},{"$f":"BM3","v":420332.18937895191},{"$f":"'WTP Values '!BE53","v":307500.12921797758},{"$f":"'WTP Values '!BF53","v":280780.89215760311},{"$f":"'WTP Values '!BG53","v":336772.13457662711},{"$f":"BQ3","v":307500.12921797758},{"$f":"BR3","v":280780.89215760311},{"$f":"BS3","v":336772.13457662711}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":63.746736655095297},{"$f":"D3/(1+B4)^A4","v":58.18775703575443},{"$f":"E3/(1+B4)^A4","v":69.836823764928695},{"$f":"F3+C4","v":132.69520702124638},{"$f":"G3+D4","v":121.12363504562643},{"$f":"H3+E4","v":145.37233234907558},{"$f":"I3/(1+B4)^A4","v":23.954530839722278},{"$f":"J3/(1+B4)^A4","v":21.865797971333691},{"$f":"K3/(1+B4)^A4","v":1.2071052375045628},{"$f":"L3+I4","v":49.863751395965892},{"$f":"M3+J4","v":45.515845057128217},{"$f":"N3+K4","v":2.5127102623894979},{"$f":"O3/(1+B4)^A4","v":19.180497169155476},{"$f":"P3/(1+B4)^A4","v":17.508100717073244},{"$f":"Q3/(1+B4)^A4","v":21.012675153748408},{"$f":"R3+O4","v":39.926122907314038},{"$f":"S3+P4","v":36.444862452659663},{"$f":"T3+Q4","v":43.739984600042689},{"$f":"U3/(1+B4)^A4","v":18737886.3782194},{"$f":"V3/(1+B4)^A4","v":17103865.031375747},{"$f":"W3/(1+B4)^A4","v":20528022.882224981},{"$f":"X3+U4","v":39004784.2849015},{"$f":"Y3+V4","v":35603405.449311756},{"$f":"Z3+W4","v":42731132.431639522},{"$f":"AA3/(1+B4)^A4","v":7041258.9047002029},{"$f":"AB3/(1+B4)^A4","v":6427291.1752762161},{"$f":"AC3/(1+B4)^A4","v":7713885.395685981},{"$f":"AD3+AA4","v":14657084.536023943},{"$f":"AE3+AB4","v":13379049.310454972},{"$f":"AF3+AC4","v":16057223.839659939},{"$f":"AG3/(1+B4)^A4","v":5637966.670795328},{"$f":"AH3/(1+B4)^A4","v":5146377.9818243878},{"$f":"AI3/(1+B4)^A4","v":6176521.9710568553},{"$f":"AJ3+AG4","v":11735991.421927556},{"$f":"AK3+AH4","v":10712700.406965647},{"$f":"AL3+AI4","v":12857048.134951951},{"$f":"AM3/(1+B4)^A4","v":3.2064554018223732},{"$f":"AN3/(1+B4)^A4","v":2.9271041802791351},{"$f":"AO3/(1+B4)^A4","v":3.5124959686050974},{"$f":"AP3+AM4","v":6.6745575644334529},{"$f":"AQ3+AN4","v":6.093060061669048},{"$f":"AR3+AO4","v":7.3116116082483718},{"$f":"AS3/(1+B4)^A4","v":1.2071052375045628},{"$f":"AT3/(1+B4)^A4","v":1.1021417157402844},{"$f":"AU3/(1+B4)^A4","v":1.3220970228090654},{"$f":"AV3+AS4","v":2.5127102623894979},{"$f":"AW3+AT4","v":2.2942181954849761},{"$f":"AX3+AU4","v":2.7520771626793508},{"$f":"AY3/(1+B4)^A4","v":0.96719931431653705},{"$f":"AZ3/(1+B4)^A4","v":0.88315763332740171},{"$f":"BA3/(1+B4)^A4","v":1.0592703764769253},{"$f":"BB3+AY4","v":2.0133220926813036},{"$f":"BC3+AZ4","v":1.8383809295343196},{"$f":"BD3+BA4","v":2.2049772156743677},{"$f":"BE3/(1+B4)^A4","v":942514.08226985787},{"$f":"BF3/(1+B4)^A4","v":860400.83657988266},{"$f":"BG3/(1+B4)^A4","v":1032472.4655284021},{"$f":"BH3+BE4","v":1961937.3136529364},{"$f":"BI3+BF4","v":1791010.3814246838},{"$f":"BJ3+BG4","v":2149194.6842439221},{"$f":"BK3/(1+B4)^A4","v":354819.74409596896},{"$f":"BL3/(1+B4)^A4","v":323966.48559399671},{"$f":"BM3/(1+B4)^A4","v":388620.73722166405},{"$f":"BN3+BK4","v":738592.77931016893},{"$f":"BO3+BL4","v":674368.63641246362},{"$f":"BP3+BM4","v":808952.92660061596},{"$f":"BQ3/(1+B4)^A4","v":284301.15497224254},{"$f":"BR3/(1+B4)^A4","v":259597.71834097919},{"$f":"BS3/(1+B4)^A4","v":311364.7693940709},{"$f":"BT3+BQ4","v":591801.28419022006},{"$f":"BU3+BR4","v":540378.61049858225},{"$f":"BV3+BS4","v":648136.90397069801}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":56.670616763533452},{"$f":"D4/(1+B5)^A5","v":51.728704124013589},{"$f":"E4/(1+B5)^A5","v":62.084682028164018},{"$f":"F4+C5","v":189.36582378477982},172.85233916964,207.4570143772396,{"$f":"I4/(1+B5)^A5","v":21.295490690183236},{"$f":"J4/(1+B5)^A5","v":19.438614775949528},{"$f":"K4/(1+B5)^A5","v":1.0731121606741461},{"$f":"L4+I5","v":71.159242086149135},64.954459833077749,3.585822423063644,{"$f":"O4/(1+B5)^A5","v":17.051392140877009},{"$f":"P4/(1+B5)^A5","v":15.564637784721747},{"$f":"Q4/(1+B5)^A5","v":18.68019169761714},{"$f":"R4+O5","v":56.977515048191052},52.00950023738141,62.420176297659829,{"$f":"U4/(1+B5)^A5","v":16657912.759426381},{"$f":"V4/(1+B5)^A5","v":15205273.732091831},{"$f":"W4/(1+B5)^A5","v":18249337.593011227},{"$f":"X4+U5","v":55662697.044327885},50808679.181403585,60980470.024650753,{"$f":"AA4/(1+B5)^A5","v":6259653.5267376341},{"$f":"AB4/(1+B5)^A5","v":5713838.4509382611},{"$f":"AC4/(1+B5)^A5","v":6857616.0279695857},{"$f":"AD4+AA5","v":20916738.062761575},19092887.761393234,22914839.867629524,{"$f":"AG4/(1+B5)^A5","v":5012131.8406450273},{"$f":"AH4/(1+B5)^A5","v":4575111.2861860525},{"$f":"AI4/(1+B5)^A5","v":5490905.5415204456},{"$f":"AJ4+AG5","v":16748123.262572583},15287811.693151699,18347953.676472396,{"$f":"AM4/(1+B5)^A5","v":2.8505271764607749},{"$f":"AN4/(1+B5)^A5","v":2.6021849577185643},{"$f":"AO4/(1+B5)^A5","v":3.1225961259361994},{"$f":"AP4+AM5","v":9.5250847408942274},8.6952450193876132,10.434207734184572,{"$f":"AS4/(1+B5)^A5","v":1.0731121606741461},{"$f":"AT4/(1+B5)^A5","v":0.9797999720324273},{"$f":"AU4/(1+B5)^A5","v":1.1753394390869165},{"$f":"AV4+AS5","v":3.585822423063644},3.2740181675174034,3.9274166017662671,{"$f":"AY4/(1+B5)^A5","v":0.85983666853640706},{"$f":"AZ4/(1+B5)^A5","v":0.78512392016048305},{"$f":"BA4/(1+B5)^A5","v":0.94168750753595565},{"$f":"BB4+AY5","v":2.8731587612177107},2.6235048496948026,3.1466647232103231,{"$f":"BE4/(1+B5)^A5","v":837891.58713396266},{"$f":"BF4/(1+B5)^A5","v":764893.21071692451},{"$f":"BG4/(1+B5)^A5","v":917864.26228273113},{"$f":"BH4+BE5","v":2799828.900786899},2555903.5921416082,3067058.9465266531,{"$f":"BK4/(1+B5)^A5","v":315433.46048586222},{"$f":"BL4/(1+B5)^A5","v":288005.02602447645},{"$f":"BM4/(1+B5)^A5","v":345482.42029406579},{"$f":"BN4+BK5","v":1054026.2397960313},962373.66243694001,1154435.3468946817,{"$f":"BQ4/(1+B5)^A5","v":252742.69153625908},{"$f":"BR4/(1+B5)^A5","v":230781.42632440827},{"$f":"BS4/(1+B5)^A5","v":276802.14620973816},{"$f":"BT4+BQ5","v":844543.9757264792},771160.03682299051,924939.05018043611]
[4,0.04,48.442280717707824,44.217913081743468,53.07024639642249,237.80810450248765,217.07025225138347,260.52726077366208,18.203474692003137,16.616209378294009,0.91730077238922447,89.362716778152276,81.570669211371751,4.5031231954528685,14.575601464912994,13.304717610239774,15.967906152361817,71.553116513104044,65.31421784762118,78.388082450021642,14239253.640565213,12997531.711946296,15599610.258022323,69901950.684893101,63806210.893349878,76580080.282673076,5350778.0690493323,4884213.0547288209,5861918.9211810222,26267516.131810907,23977100.816122055,28776758.788810547,4284391.3033769028,3910824.3018592363,4693649.0694400221,21032514.565949485,19198635.995010935,23041602.745912418,2.4366425770828006,2.2243586076923383,2.6692082553434484,11.961727317977028,10.919603627079951,13.10341598952802,0.91730077238922447,0.83753712246412693,1.0046850784140233,4.5031231954528685,4.1115552899815304,4.9321016801802902,0.73499198786595787,0.67112721743086867,0.8049584280820713,3.6081507490836686,3.2946320671256712,3.9516231512923943,716233.24031065986,653833.92221101013,784594.218195686,3516062.1410975587,3209737.5143526183,3851653.1647223393,269633.84401432442,246187.9032833477,295319.8207944606,1323660.0838103557,1208561.5657202876,1449755.1676891423,216045.51197732743,197272.93043392204,236611.63466610707,1060589.4877038067,968432.9672569125,1161550.6848465432]
[5,0.04,39.816023635129916,36.343901366213892,43.619874075617439,277.62412813761756,253.41415361759735,304.1471348492795,14.961929286565217,13.657312899608799,0.75395436987799369,104.3246460647175,95.227982110980548,5.2570775653308619,11.980081941333303,10.935508051634571,13.124454904815597,83.533198454437354,76.249725899255751,91.512537354837235,11703628.547202328,10683023.63501294,12821742.525949789,81605579.232095435,74489234.528362811,89401822.808622867,4397949.5372051075,4014467.1048695142,4818070.0589442169,30665465.669016015,27991567.92099157,33594828.847754762,3521457.348209505,3214412.5034713228,3857837.3997885599,24553971.914158989,22413048.498482257,26899440.145700976,2.0027425835883164,1.828260634815823,2.1938946186526169,13.964469901565344,12.747864261895774,15.297310608180638,0.75395436987799369,0.68839446387049252,0.82577789970513038,5.2570775653308619,4.7999497538520233,5.7578795798854205,0.60410983807797114,0.55161765209040814,0.66161715185505243,4.2122605871616399,3.8462497192160794,4.6132403031474469,588691.51497341599,537403.82398401445,644879.25574169552,4104753.6560709747,3747141.3383366326,4496532.4204640351,221619.36529509598,202348.51106483303,242731.36587428118,1545279.4491054518,1410910.0767851206,1692486.5335634234,177573.66258786755,162143.96895349238,194477.51630671407,1238163.1502916743,1130576.9362104048,1356028.2011532574]
[9,0.04,12.276023371181477,11.205503258188438,13.448821472162699,362.75241442640669,331.1189005482982,397.40820888867307,4.6130421079462938,4.2108045213035945,0.23245820703352243,136.3138625523118,124.42787542799378,6.8690628312585362,3.6936829063643111,3.3716212760925832,4.0465144541299676,109.14710341417725,99.630289178597124,119.57315849470612,3608447.1641291184,3293775.6170757567,3953182.5766989966,106628415.5332281,97329975.802910611,116815232.50700283,1355969.9431253991,1237735.1503964819,1485500.9427762998,40068461.576335035,36574662.710465603,43896059.605900206,1085731.0389251674,991063.38138738554,1189443.288360852,32082991.688691303,29285593.842370849,35147654.222383395,0.61748292566559604,0.56368688363465436,0.67641866649702975,18.246415421309084,16.656760242000772,19.987946993560726,0.23245820703352243,0.21224486414082708,0.25460274207897449,6.8690628312585362,6.2717652605185421,7.5234264888698181,0.18625834058583868,0.17007401972314024,0.20398891896831792,5.5038721181634802,5.0256308105933307,6.0278048220160931,181504.58374385847,165691.63117457379,198828.31313397022,5363400.1819440862,4896132.684133335,5875310.6331644105,68329.387504898856,62387.823397914224,74838.611401727307,2019110.7123392576,1843539.4658444312,2211456.1171353823,54749.275116252909,49992.012527664388,59961.0487784652,1617822.9004629955,1477247.3705953928,1771829.081638057]
[16,0.04,0.34595836055538948,0.31578935777375022,0.37900972385194598,383.97927313140207,350.49468920460799,420.66298973313394,0.1300030503839357,0.11866733915065937,6.5510514090217822E-3,144.29041897166846,131.70891016583045,7.2710136394576121,0.10409400862636829,9.5017786609052302E-2,0.11403737710380049,115.53396687832736,105.46026573292536,126.57011410226714,101691.92639234179,92823.968973201423,111407.13257531784,112867895.19055937,103025346.97609998,123650805.02535029,38213.444557893468,34881.395260143901,41863.839390598434,42413111.917952403,38714869.547587618,46464686.079231463,30597.671483131122,27929.782492607152,33520.45182489157,33960363.428549297,30999272.753555618,37204358.079669297,1.7401675947905544E-2,1.588561574317475E-2,1.9062581247583039E-2,19.314124598746837,17.631448988591231,21.15756381694186,6.5510514090217822E-3,5.9814064387362755E-3,7.1751205239088322E-3,7.2710136394576121,6.638764540802959,7.9636681101673066,5.2490638214419162E-3,4.7929632632183403E-3,5.7487404384888741E-3,5.8259372819952748,5.3197111554164476,6.3805284874410226,5115.0952003499078,4669.460406329199,5603.3061492291508,5677245.4750774018,5182635.3028721903,6219110.9324824437,1925.6335837908746,1758.1906166804822,2109.074129621149,2137261.2086449498,1951416.2164938785,2340861.9175211824,1542.9238677794983,1408.856449030264,1689.8001498821764,1712491.5966648806,1563690.1342019076,1875509.6198497827]
[19,0.04,4.1612471263319767E-2,3.7983691316280509E-2,4.5587946529139514E-2,384.28616256994542,350.77481661228092,420.99919805938652,1.5636992236755933E-2,1.4273513241229593E-2,7.8797181852988932E-4,144.40574083606049,131.81417645575885,7.2768248835783087,1.2520607785557478E-2,1.1428904069339286E-2,1.3716613381038675E-2,115.62630559739111,105.54455320364083,126.67127328967965,12231.681170877342,11165.027881516407,13400.24301010363,112958103.09345509,103107688.37601823,123749631.00056557,4596.3793474596905,4195.5946824266584,5035.4551652310774,42447009.93540848,38745811.802574053,46501822.254074082,3680.3409614737161,3359.4426493945325,4031.8980470872893,33987505.718757629,31024048.438276853,37234093.081950344,2.0931037456453847E-3,1.9107493964065192E-3,2.2928803139669932E-3,19.329561111258904,17.645540648895413,21.174473669465346,7.8797181852988932E-4,7.1945393412829219E-4,8.6303593337848838E-4,7.2768248835783087,6.6440704697035837,7.9700329475585141,6.3136649473777393E-4,5.7650592902751426E-4,6.9146846433445998E-4,5.8305935714008976,5.323962851494688,6.385628025208133,615.25251678265749,561.65079133121185,673.9753759384862,5681782.9248780413,5186777.4432156077,6224081.4597891485,231.61854519296116,211.47821487708018,253.68309200615442,2138969.3812944591,1952975.8554352217,2342732.8148582107,185.5855571936238,169.4596956850485,203.2520909881797,1713860.2788344282,1564939.8891259886,1877008.5916289741]
[25,0.04,2.0879625407881251E-4,1.9058835541728848E-4,2.2874374382133626E-4,384.319196810081,350.80497012977423,421.03538824774142,7.8460742776698984E-5,7.1619300821003666E-5,3.953756146507344E-6,144.41815432992098,131.8255075459266,7.2774504184115729,6.282385845031057E-5,5.7346086052034296E-5,6.8824979763523612E-5,115.63624513598798,105.55362608852491,126.68216228248686,61.374129726747334,56.022051264257101,67.237548247265906,112967813.26641032,103116551.78165026,123760268.84138666,23.062960716797292,21.051968958543025,25.266083560118258,42450658.791016147,38749142.493543446,46505819.671917103,18.466613088799821,16.856462009851331,20.230598748447047,33990427.373334043,31026715.346341494,37237293.821638376,1.0502433722899789E-5,9.5874458867984358E-6,1.1504839921135855E-5,19.331222730712479,17.647057505560824,21.176293882410995,3.953756146507344E-6,3.6099583097980109E-6,4.3304005879525857E-6,7.2774504184115729,6.6446416113182245,7.9707180723637316,3.1679675599636704E-6,2.8926971838193988E-6,3.4695373954857533E-6,5.8310947844211194,5.3244205132177473,6.3861769504366421,3.087113476243279,2.8181595029115361,3.3817634368992451,5682271.3457472287,5187223.3121234113,6224616.4980538394,1.162177663168575,1.0611208069377676,1.2728895383030441,2139153.2526774723,1953143.7383299791,2342934.2022770601,0.93120086302864047,0.85028715195683102,1.0198451075753832,1714007.606730992,1565074.4154377077,1877169.9441797342]
[36,0.04,3.2460410077133177E-10,2.962972779404556E-10,3.556153705811493E-10,384.3193109585896,350.80507432405977,421.03551330150401,1.2197861962249427E-10,1.1134260450907422E-10,6.1466881399208718E-12,144.4181972242574,131.82554670005999,7.2774525799224152,9.7668811968010518E-11,8.9152819229456324E-11,1.0699842660161362E-10,115.63627948166996,105.55365743951933,126.68219990897028,9.5414998120866589E-5,8.709441486021819E-5,1.0453053376443463E-4,112967846.81952843,103116582.40879743,123760305.60002433,3.5854721904037287E-5,3.2728343156359721E-5,3.9279796326948353E-5,42450671.399492197,38749154.002614185,46505833.484836146,2.8709031981576359E-5,2.6205818284597004E-5,3.1451403875888104E-5,33990437.468995728,31026724.561736688,37237304.881667607,1.6327558507086915E-11,1.4905077030756034E-11,1.7885944523261357E-11,19.331228472372704,17.647062746998959,21.176300172084744,6.1466881399208718E-12,5.6122044724598738E-12,6.7322366248075061E-12,7.2774525799224152,6.644643584875455,7.9707204397853628,4.9250656608360435E-12,4.4971178831734727E-12,5.3938997676129509E-12,5.8310965163428623,5.3244220946497061,6.3861788472260299,4.7993662451279388E-6,4.38123823297848E-6,5.2574424014412421E-6,5682273.0334662003,5187224.8528057635,6224618.3468573745,1.8067739622712125E-6,1.6496664026154873E-6,1.9788916510261425E-6,2139153.8880377542,1953144.318442673,2342934.8981633103,1.4476869813325485E-6,1.3218948662468915E-6,1.5854973334224296E-6,1714008.115816704,1565074.8802880503,1877170.501727083]
[39,0.04,3.7115329629346367E-12,3.3878719070111365E-12,4.0661167462204795E-12,384.31931095868646,350.80507432414822,421.03551330161019,1.3947071722950243E-12,1.2730946584853531E-12,7.0281415391812427E-14,144.41819722429383,131.82554670009324,7.2774525799242493,1.1167481070280774E-12,1.0193759922391709E-12,1.2234231988146979E-12,115.63627948169912,105.55365743954594,126.68219990900221,1.0909779323256757E-6,9.9584013533125729E-7,1.1952052385596837E-6,112967846.81955691,103116582.40882343,123760305.60005553,4.0996395888859914E-7,3.7421685110699464E-7,4.4912636192334684E-7,42450671.399502903,38749154.002623953,46505833.484847866,3.2825992734031412E-7,2.9963810732161615E-7,3.5961628931533964E-7,33990437.469004296,31026724.561744507,37237304.881676994,1.866897906073804E-13,1.7042509501043474E-13,2.0450842276348611E-13,19.331228472377582,17.647062747003407,21.176300172090087,7.0281415391812427E-14,6.4170113207958784E-14,7.6976594220080377E-14,7.2774525799242493,6.6446435848771301,7.9707204397873728,5.6313347555912456E-14,5.1420179911280123E-14,6.1674010706241308E-14,5.8310965163443322,5.3244220946510481,6.3861788472276402,5.4876096690277495E-8,5.0095208537196864E-8,6.0113753114368422E-8,5682273.0334676327,5187224.8528070711,6224618.3468589447,2.0658707334894757E-8,1.8862334815253612E-8,2.2626706118028013E-8,2139153.8880382935,1953144.3184431654,2342934.8981639012,1.6552896092376284E-8,1.5114585299295515E-8,1.8128623765562829E-8,1714008.1158171361,1565074.8802884449,1877170.5017275561]
[44,0.04,9.8299672117089973E-16,8.9727533329133449E-16,1.0769079701968983E-15,384.31931095868748,350.80507432414902,421.03551330161127,3.693871483969063E-16,3.3717816533732015E-16,1.8613980147646692E-17,144.41819722429418,131.82554670009355,7.2774525799242671,2.9576989846115551E-16,2.6998096689922471E-16,3.2402271650266391E-16,115.6362794816994,105.55365743954621,126.68219990900253,2.8894468702172033E-10,2.6374751285167297E-10,3.1654921089573063E-10,112967846.81955719,103116582.4088237,123760305.60005584,1.0857864699310002E-10,9.9111052311446988E-11,1.1895078006069696E-10,42450671.399503,38749154.002624042,46505833.484847985,8.6939395524643548E-11,7.9358927962238351E-11,9.5244104472971667E-11,33990437.469004378,31026724.561744586,37237304.881677084,4.9444651004267174E-17,4.5136958575745979E-17,5.4163902364856733E-17,19.331228472377628,17.647062747003449,21.176300172090137,1.8613980147646692E-17,1.6995406348409095E-17,2.0387193238185026E-17,7.2774525799242671,6.644643584877147,7.9707204397873932,1.491454785891231E-17,1.361859607865115E-17,1.6334315473183588E-17,5.8310965163443473,5.3244220946510605,6.3861788472276562,1.453389304524682E-11,1.3267678404101031E-11,1.592108242034271E-11,5682273.0334676458,5187224.8528070832,6224618.3468589606,5.4714431413197179E-12,4.995675226971854E-12,5.9926661428146879E-12,2139153.8880382986,1953144.3184431703,2342934.8981639068,4.3840221135535803E-12,4.0030865788991328E-12,4.8013524058261054E-12,1714008.1158171406,1565074.8802884491,1877170.5017275608]
[50,0.04,1.3742013443757218E-20,1.2543652920992348E-20,1.50548658865386E-20,384.31931095868748,350.80507432414902,421.03551330161127,5.1639268472584418E-21,4.7136544621304848E-21,2.6021812679710825E-22,144.41819722429418,131.82554670009355,7.2774525799242671,4.1347787163221623E-21,3.7742568177322536E-21,4.5297450442748817E-21,115.6362794816994,105.55365743954621,126.68219990900253,4.039364209501138E-15,3.6871149102592922E-15,4.425267570128133E-15,112967846.81955719,103116582.4088237,123760305.60005584,1.5178984777353511E-15,1.3855442077838227E-15,1.6628979360098158E-15,42450671.399503,38749154.002624042,46505833.484847985,1.2153879218118662E-15,1.1094151500731622E-15,1.3314853813013315E-15,33990437.469004378,31026724.561744586,37237304.881677084,6.9122210093760198E-22,6.3100179095142266E-22,7.5719588726360563E-22,19.331228472377628,17.647062747003449,21.176300172090137,2.6021812679710825E-22,2.3759092730620649E-22,2.8500713941944803E-22,7.2774525799242671,6.644643584877147,7.9707204397873932,2.0850111986192538E-22,1.9038408406388456E-22,2.283490656608565E-22,5.8310965163443473,5.3244220946510605,6.3861788472276562,2.0317967427196334E-16,1.8547835518660444E-16,2.2257218559071747E-16,5682273.0334676458,5187224.8528070832,6224618.3468589606,7.6489212614267493E-17,6.9838113038585402E-17,8.3775761327479442E-17,2139153.8880382986,1953144.3184431703,2342934.8981639068,6.1287377185165857E-17,5.5962007195944741E-17,6.712153549249464E-17,1714008.1158171406,1565074.8802884491,1877170.5017275608]

{"sheet":"Pike NPV 5%","index":312,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU53","v":68.948470366151085},{"$f":"'WTP Values '!CV53","v":62.935878009871999},{"$f":"'WTP Values '!CW53","v":75.535508584146882},{"$f":"C3","v":68.948470366151085},{"$f":"D3","v":62.935878009871999},{"$f":"E3","v":75.535508584146882},{"$f":"'WTP Values '!CC53","v":25.909220556243618},{"$f":"'WTP Values '!CD53","v":23.650047085794522},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"I3","v":25.909220556243618},{"$f":"J3","v":23.650047085794522},{"$f":"K3","v":1.3056050248849351},{"$f":"'WTP Values '!CI53","v":20.745625738158566},{"$f":"'WTP Values '!CJ53","v":18.936761735586423},{"$f":"'WTP Values '!CK53","v":22.727309446294282},{"$f":"O3","v":20.745625738158566},{"$f":"P3","v":18.936761735586423},{"$f":"Q3","v":22.727309446294282},{"$f":"'WTP Values '!BH53","v":20266897.906682104},{"$f":"'WTP Values '!BI53","v":18499540.417936008},{"$f":"'WTP Values '!BJ53","v":22203109.549414542},{"$f":"U3","v":20266897.906682104},{"$f":"V3","v":18499540.417936008},{"$f":"W3","v":22203109.549414542},{"$f":"'WTP Values '!AV53","v":7615825.6313237399},{"$f":"'WTP Values '!AW53","v":6951758.135178756},{"$f":"'WTP Values '!AX53","v":8343338.4439739576},{"$f":"AA3","v":7615825.6313237399},{"$f":"AB3","v":6951758.135178756},{"$f":"AC3","v":8343338.4439739576},{"$f":"'WTP Values '!BB53","v":6098024.7511322275},{"$f":"'WTP Values '!BC53","v":5566322.4251412582},{"$f":"'WTP Values '!BD53","v":6680526.1638950957},{"$f":"AG3","v":6098024.7511322275},{"$f":"AH3","v":5566322.4251412582},{"$f":"AI3","v":6680526.1638950957},{"$f":"'WTP Values '!CX53","v":3.4681021626110793},{"$f":"'WTP Values '!CY53","v":3.1659558813899129},{"$f":"'WTP Values '!CZ53","v":3.7991156396432739},{"$f":"AM3","v":3.4681021626110793},{"$f":"AN3","v":3.1659558813899129},{"$f":"AO3","v":3.7991156396432739},{"$f":"'WTP Values '!CF53","v":1.3056050248849351},{"$f":"'WTP Values '!CG53","v":1.1920764797446917},{"$f":"'WTP Values '!CH53","v":1.4299801398702854},{"$f":"AS3","v":1.3056050248849351},{"$f":"AT3","v":1.1920764797446917},{"$f":"AU3","v":1.4299801398702854},{"$f":"'WTP Values '!CL53","v":1.0461227783647666},{"$f":"'WTP Values '!CM53","v":0.95522329620691782},{"$f":"'WTP Values '!CN53","v":1.1457068391974425},{"$f":"AY3","v":1.0461227783647666},{"$f":"AZ3","v":0.95522329620691782},{"$f":"BA3","v":1.1457068391974425},{"$f":"'WTP Values '!BK53","v":1019423.2313830784},{"$f":"'WTP Values '!BL53","v":930609.54484480119},{"$f":"'WTP Values '!BM53","v":1116722.2187155199},{"$f":"BE3","v":1019423.2313830784},{"$f":"BF3","v":930609.54484480119},{"$f":"BG3","v":1116722.2187155199},{"$f":"'WTP Values '!AY53","v":383773.03521420003},{"$f":"'WTP Values '!AZ53","v":350402.15081846685},{"$f":"'WTP Values '!BA53","v":420332.18937895191},{"$f":"BK3","v":383773.03521420003},{"$f":"BL3","v":350402.15081846685},{"$f":"BM3","v":420332.18937895191},{"$f":"'WTP Values '!BE53","v":307500.12921797758},{"$f":"'WTP Values '!BF53","v":280780.89215760311},{"$f":"'WTP Values '!BG53","v":336772.13457662711},{"$f":"BQ3","v":307500.12921797758},{"$f":"BR3","v":280780.89215760311},{"$f":"BS3","v":336772.13457662711}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":62.538295116690321},{"$f":"D3/(1+B4)^A4","v":57.084696607593649},{"$f":"E3/(1+B4)^A4","v":68.512932956142294},{"$f":"F3+C4","v":131.48676548284141},{"$f":"G3+D4","v":120.02057461746566},{"$f":"H3+E4","v":144.04844154028916},{"$f":"I3/(1+B4)^A4","v":23.500426808384233},{"$f":"J3/(1+B4)^A4","v":21.451289873736528},{"$f":"K3/(1+B4)^A4","v":1.1842222447935919},{"$f":"L3+I4","v":49.409647364627851},{"$f":"M3+J4","v":45.101336959531054},{"$f":"N3+K4","v":2.4898272696785271},{"$f":"O3/(1+B4)^A4","v":18.816894093567861},{"$f":"P3/(1+B4)^A4","v":17.176201120713309},{"$f":"Q3/(1+B4)^A4","v":20.614339633827012},{"$f":"R3+O4","v":39.562519831726426},{"$f":"S3+P4","v":36.112962856299731},{"$f":"T3+Q4","v":43.341649080121293},{"$f":"U3/(1+B4)^A4","v":18382673.838260412},{"$f":"V3/(1+B4)^A4","v":16779628.496994112},{"$f":"W3/(1+B4)^A4","v":20138874.874752417},{"$f":"X3+U4","v":38649571.744942516},{"$f":"Y3+V4","v":35279168.91493012},{"$f":"Z3+W4","v":42341984.424166963},{"$f":"AA3/(1+B4)^A4","v":6907778.3504070202},{"$f":"AB3/(1+B4)^A4","v":6305449.5557176927},{"$f":"AC3/(1+B4)^A4","v":7567653.9174366957},{"$f":"AD3+AA4","v":14523603.981730759},{"$f":"AE3+AB4","v":13257207.690896448},{"$f":"AF3+AC4","v":15910992.361410653},{"$f":"AG3/(1+B4)^A4","v":5531088.2096437439},{"$f":"AH3/(1+B4)^A4","v":5048818.5262052231},{"$f":"AI3/(1+B4)^A4","v":6059434.1622631252},{"$f":"AJ3+AG4","v":11629112.960775971},{"$f":"AK3+AH4","v":10615140.951346481},{"$f":"AL3+AI4","v":12739960.326158222},{"$f":"AM3/(1+B4)^A4","v":3.145670895792362},{"$f":"AN3/(1+B4)^A4","v":2.8716153119182883},{"$f":"AO3/(1+B4)^A4","v":3.4459098772274595},{"$f":"AP3+AM4","v":6.6137730584034413},{"$f":"AQ3+AN4","v":6.0375711933082012},{"$f":"AR3+AO4","v":7.2450255168707329},{"$f":"AS3/(1+B4)^A4","v":1.1842222447935919},{"$f":"AT3/(1+B4)^A4","v":1.0812485077049356},{"$f":"AU3/(1+B4)^A4","v":1.2970341404719141},{"$f":"AV3+AS4","v":2.4898272696785271},{"$f":"AW3+AT4","v":2.2733249874496275},{"$f":"AX3+AU4","v":2.7270142803421997},{"$f":"AY3/(1+B4)^A4","v":0.94886419806328037},{"$f":"AZ3/(1+B4)^A4","v":0.86641568816953995},{"$f":"BA3/(1+B4)^A4","v":1.0391898768230772},{"$f":"BB3+AY4","v":1.994986976428047},{"$f":"BC3+AZ4","v":1.8216389843764578},{"$f":"BD3+BA4","v":2.1848967160205195},{"$f":"BE3/(1+B4)^A4","v":924646.9218894135},{"$f":"BF3/(1+B4)^A4","v":844090.29010866315},{"$f":"BG3/(1+B4)^A4","v":1012899.9716240542},{"$f":"BH3+BE4","v":1944070.1532724919},{"$f":"BI3+BF4","v":1774699.8349534643},{"$f":"BJ3+BG4","v":2129622.1903395741},{"$f":"BK3/(1+B4)^A4","v":348093.45597659866},{"$f":"BL3/(1+B4)^A4","v":317825.08010745293},{"$f":"BM3/(1+B4)^A4","v":381253.68651152099},{"$f":"BN3+BK4","v":731866.4911907987},{"$f":"BO3+BL4","v":668227.23092591972},{"$f":"BP3+BM4","v":801585.8758904729},{"$f":"BQ3/(1+B4)^A4","v":278911.68183036515},{"$f":"BR3/(1+B4)^A4","v":254676.5461746967},{"$f":"BS3/(1+B4)^A4","v":305462.25358424225},{"$f":"BT3+BQ4","v":586411.81104834273},{"$f":"BU3+BR4","v":535457.43833229982},{"$f":"BV3+BS4","v":642234.38816086936}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":54.022930669854496},{"$f":"D4/(1+B5)^A5","v":49.311907230401594},{"$f":"E4/(1+B5)^A5","v":59.184047473181977},{"$f":"F4+C5","v":185.50969615269591},169.33248184786726,203.23248901347114,{"$f":"I4/(1+B5)^A5","v":20.300552258619355},{"$f":"J4/(1+B5)^A5","v":18.53043072993113},{"$f":"K4/(1+B5)^A5","v":1.0229757000700501},{"$f":"L4+I5","v":69.710199623247206},63.63176768946218,3.5128029697485772,{"$f":"O4/(1+B5)^A5","v":16.254740605608774},{"$f":"P4/(1+B5)^A5","v":14.83744832801063},{"$f":"Q4/(1+B5)^A5","v":17.80744164459735},{"$f":"R4+O5","v":55.8172604373352},50.950411184310362,61.149090724718647,{"$f":"U4/(1+B5)^A5","v":15879644.823030265},{"$f":"V4/(1+B5)^A5","v":14494873.985093713},{"$f":"W4/(1+B5)^A5","v":17396717.308932006},{"$f":"X4+U5","v":54529216.567972779},49774042.900023833,59738701.733098969,{"$f":"AA4/(1+B5)^A5","v":5967198.6614033207},{"$f":"AB4/(1+B5)^A5","v":5446884.4018725343},{"$f":"AC4/(1+B5)^A5","v":6537223.9865558315},{"$f":"AD4+AA5","v":20490802.64313408},18704092.092768982,22448216.347966485,{"$f":"AG4/(1+B5)^A5","v":4777961.9562844131},{"$f":"AH4/(1+B5)^A5","v":4361359.2710983455},{"$f":"AI4/(1+B5)^A5","v":5234367.0551889641},{"$f":"AJ4+AG5","v":16407074.917060385},14976500.222444827,17974327.381347187,{"$f":"AM4/(1+B5)^A5","v":2.7173487923916309},{"$f":"AN4/(1+B5)^A5","v":2.4806092749537094},{"$f":"AO4/(1+B5)^A5","v":2.9767065131000616},{"$f":"AP4+AM5","v":9.3311218507950713},8.5181804682619102,10.221732029970795,{"$f":"AS4/(1+B5)^A5","v":1.0229757000700501},{"$f":"AT4/(1+B5)^A5","v":0.9340231143115737},{"$f":"AU4/(1+B5)^A5","v":1.1204268571185954},{"$f":"AV4+AS5","v":3.5128029697485772},3.2073481017612013,3.8474411374607951,{"$f":"AY4/(1+B5)^A5","v":0.81966457018747896},{"$f":"AZ4/(1+B5)^A5","v":0.74844244739837151},{"$f":"BA4/(1+B5)^A5","v":0.89769128761306738},{"$f":"BB4+AY5","v":2.8146515466155257},2.5700814317748293,3.0825880036335871,{"$f":"BE4/(1+B5)^A5","v":798744.77649447217},{"$f":"BF4/(1+B5)^A5","v":729156.92915120441},{"$f":"BG4/(1+B5)^A5","v":874981.07904032315},{"$f":"BH4+BE5","v":2742814.9297669642},2503856.764104669,3004603.269379897,{"$f":"BK4/(1+B5)^A5","v":300696.21507534705},{"$f":"BL4/(1+B5)^A5","v":274549.25395309611},{"$f":"BM4/(1+B5)^A5","v":329341.26898738445},{"$f":"BN4+BK5","v":1032562.7062661457},942776.48487901583,1130927.1448778573,{"$f":"BQ4/(1+B5)^A5","v":240934.39743471774},{"$f":"BR4/(1+B5)^A5","v":219999.17604984055},{"$f":"BS4/(1+B5)^A5","v":263869.77957822458},{"$f":"BT4+BQ5","v":827346.20848306047},755456.61438214034,906104.167739094]
[4,0.05,44.444798757599557,40.569028115159092,48.690862324387041,229.95449491029547,209.90150996302634,251.92335133785818,16.701314582808074,15.24503122047388,0.84160464009958824,86.411514206055273,78.876798909936056,4.354407609848165,13.372815323334432,12.206805459051017,14.65022631072226,69.190075760669629,63.15721664336138,75.799317035440907,13064223.094723096,11924968.699333066,14312322.383313131,67593439.66269587,61699011.599356897,74051024.116412103,4909229.1063113175,4481165.2773258341,5378190.3520083353,25400031.749445397,23185257.370094817,27826406.69997482,3930841.1258966485,3588101.0657891273,4306326.7302730558,20337916.042957034,18564601.288233954,22280654.111620244,2.2355695763733268,2.0408033894961126,2.4489438150565341,11.566691427168397,10.558983857758022,12.670675845027329,0.84160464009958824,0.76842312765695253,0.92177794817475878,4.354407609848165,3.9757712294181538,4.7692190856355534,0.67434007039246313,0.61574545371393319,0.73853284391838159,3.4889916170079891,3.1858268854887624,3.8211208475519687,657129.3043490909,599879.2101243448,719849.0991225451,3399944.2341160551,3103735.9742290135,3724452.3685024423,247383.52030304002,225872.35067947707,270949.87704702007,1279946.2265691857,1168648.8355584929,1401877.0219248773,198217.32503203314,180993.86658837876,217086.32068179376,1025563.5335150936,936450.48097051913,1123190.4884208879]
[5,0.05,34.823662790004107,31.786895076421736,38.150564699070493,264.77815770029957,241.68840503944807,290.07391603692867,13.085916990051381,11.944880869869872,0.6594192573392974,99.497431196106646,90.821679779805933,5.0138268671874622,10.477950725182893,9.5643514861565002,11.478835659135568,79.668026485852522,72.721568129517877,87.278152694576477,10236160.639297094,9343525.0102448016,11214079.090258054,77829600.301992968,71042536.609601706,85265103.206670165,3846509.4619834851,3511110.2510546795,4213952.869046743,29246541.211428881,26696367.621149495,32040359.569021564,3079916.8783703619,2811371.0729791466,3374119.6745315008,23417832.921327397,21375972.361213103,25654773.786151744,1.7516272600493095,1.5990228562877264,1.9188115593078889,13.318318687217706,12.158006714045749,14.589487404335218,0.6594192573392974,0.60207962743875532,0.72223714206853062,5.0138268671874622,4.5778508568569087,5.4914562277040844,0.5283630902506774,0.48245267486886001,0.57865980800641825,4.0173547072586668,3.6682795603576226,4.3997806555583869,514878.00471072842,470021.05785285507,564020.60507126153,3914822.2388267834,3573757.0320818685,4288472.9735737033,193831.46131051311,176976.89703911007,212296.31846775193,1473777.6878796988,1345625.732597603,1614173.3403926292,155308.46080998142,141813.43044229611,170092.81263654839,1180871.9943250751,1078263.9114128153,1293283.3010574363]
[9,0.05,8.0574102492030928,7.3547706834739186,8.8271803248511755,329.78894104320023,301.02997865329382,361.29554803517186,3.0277860864804342,2.7637760601686581,0.15257474535770738,123.92696118017278,113.12105899705391,6.2448680339232858,2.4243615059346162,2.2129752449147557,2.6559437083506725,99.228857538580897,90.576840449130103,108.70749235263882,2368416.7327520791,2161880.9783226424,2594685.008928915,96939043.946602553,88485557.573908702,106200180.3271672,889995.54554435622,812391.73183846124,975013.66359606874,36427422.635860927,33251106.828246169,39907205.128571063,712623.30938944907,650487.86609079712,780695.20175263309,29167595.951750282,26624398.893025495,31953771.236728657,0.40528704642626051,0.36997782883025698,0.44396972304402815,16.588355529329309,15.143153023821835,18.171633352343459,0.15257474535770738,0.13930764808444876,0.16710938725631513,6.2448680339232858,5.7018471593317486,6.8397693746683554,0.12225130378612661,0.11162866900835106,0.13388883001621377,5.0037328086607973,4.5689495016053128,5.4800555144783996,119131.15909898722,108752.27318052109,130501.64859072183,4876025.6198186949,4451218.9275446273,5341418.5404525753,44848.228987263195,40948.462907939778,49120.580526099977,1835633.2230737931,1676016.2139059326,2010500.1153108641,35934.875416881827,32812.429720873472,39355.641022543474,1470810.613301574,1343009.2444121917,1610822.1842352657]
[16,0.05,9.5053751363448249E-2,8.6764670317147102E-2,0.10413477505650304,340.82605346552731,311.10460913173642,373.38709837259847,3.5718973832129741E-2,3.2604431737046649E-2,1.799933410490961E-3,128.07444956585448,116.90690409402346,6.4538662809081027,2.8600337909195552E-2,2.6106601525520901E-2,3.1332327023294929E-2,102.54976955196746,93.608193676845772,112.34562773234572,27940.35406876701,25503.839401893798,30609.654476708412,100183322.3107197,91446921.419543535,109754402.99404798,10499.330763146474,9583.833924247765,11502.294594543175,37646546.471899293,34363928.268132128,41242787.540981948,8406.8598683059299,7673.844321685121,9209.9080601451678,30143753.716744322,27515442.973611295,33023174.487005923,4.7811955641253638E-3,4.3646506090586476E-3,5.2375374173481946E-3,17.143521340225181,15.649951953536492,18.779787038675984,1.799933410490961E-3,1.6434206692349563E-3,1.9713994516204502E-3,6.4538662809081027,5.8926720181441841,7.0686773037584212,1.4422059538414548E-3,1.3168900950528003E-3,1.5794945478868826E-3,5.171193734930128,4.7218594480141807,5.6634576279712485,1405.3974200649022,1282.957081170523,1539.5357657119966,5039212.5440674257,4600188.7612943435,5520180.862618966,529.07724385362337,483.07146981272973,579.47843087894603,1897066.7271359263,1732107.7836111146,2077785.9246154302,423.92587785766568,387.09019894165147,464.28085461776766,1520034.526145986,1387956.0032935343,1664731.8923156657]
[19,0.05,6.8194148582935623E-3,6.2247336212258126E-3,7.4709122165003729E-3,{"$f":"F20+C21","v":340.89157683895894},311.16441859545904,373.45888156532237,2.5625764094513279E-3,2.3391306817937265E-3,1.2913212227162103E-4,{"$f":"L20+I21","v":128.09907171519026},116.92937929700693,6.4551070284568945,2.0518660914753133E-3,1.8729586553818697E-3,2.2478664269712741E-3,{"$f":"R20+O21","v":102.569484614174},93.626189732511662,112.36722603577491,2004.5170542927285,1829.7148599196332,2196.0199313708072,{"$f":"X20+U21","v":100202582.42646685},91464501.973378614,109775503.13783109,753.2505680346286,687.57033283764747,825.20592335780418,{"$f":"AD20+AA21","v":37653783.972371474},34370534.689447634,41250716.414206088,603.13101035129489,550.54247977481168,660.74387352399583,{"$f":"AJ20+AG21","v":30149548.814892866},27520732.782376692,33029523.150119584,3.4301598414285842E-4,3.1313191523464802E-4,3.7575519085159724E-4,{"$f":"AP20+AM21","v":17.14681716030492},15.652960636809418,18.783397428746202,1.2913212227162103E-4,1.1790347218760256E-4,1.4143356279131477E-4,{"$f":"AV20+AS21","v":6.4551070284568945},5.8938048768127898,7.0700362479410401,1.0346778080057748E-4,9.4477279982407901E-5,1.1331723823574859E-4,{"$f":"BB20+AY21","v":5.1721878903203518},4.7227672194616925,5.6645464204661256,100.82703639494062,92.042833201126342,110.45048643506672,{"$f":"BH20+BE21","v":5040181.3262422895},4601073.1417077472,5521242.1103387158,37.957441617688914,34.656862160680674,41.573359966475792,{"$f":"BN20+BK21","v":1897431.4357910394},1732440.779120042,2078185.3763054207,30.413596400040422,27.770904528209748,33.308772278703898,{"$f":"BT20+BQ21","v":1520326.7508420532},1388222.8360622907,1665051.9348955527]
[25,0.05,9.4013828144716542E-6,8.5815432712800417E-6,1.0299550207773762E-5,340.89552883014971,311.16802595663989,373.46321111263399,3.5328195039031141E-6,3.2247727187141355E-6,1.7802414728357756E-7,128.10055678093363,116.93073487135467,6.4551818631780939,2.8287439627657743E-6,2.5820985642937168E-6,3.0989539769756306E-6,102.57067371278239,93.627275150580587,112.36852872060962,2.7634676254699495,2.5224817960021144,3.0274773528286163,100203744.08533421,91465562.330778524,109776775.77655508,1.0384464198859156,0.94789832341978142,1.1376455234749561,37654220.496570572,34370933.150599338,41251194.638013765,0.83148857100189288,0.75898896247627468,0.91091482574361893,30149898.341720216,27521051.833068784,33029906.064786281,4.7288875151624166E-7,4.3168997160648864E-7,5.1802368196216451E-7,17.147015945123819,15.653142103195648,18.783615186608856,1.7802414728357756E-7,1.6254410388935257E-7,1.949831612016769E-7,6.4551818631780939,5.8938732043002844,7.0701182116000698,1.426427686954772E-7,1.302482830039903E-7,1.5622142929716687E-7,5.1722478520277342,4.7228219709889094,5.6646120901367016,0.139002185216035,0.12689210558879002,0.15226926746622788,5040239.7575839674,4601126.4824229758,5521306.1186676519,5.2328894299759274E-2,4.7778648915116378E-2,5.7313872238368549E-2,1897453.4329092694,1732460.8634845815,2078209.4689227161,4.192879718615123E-2,3.8285528890550008E-2,4.5920145024072712E-2,1520344.3761467971,1388238.9298727326,1665071.2380142743]
[36,0.05,5.5929476482085752E-13,5.1052194346585764E-13,6.1272736414373657E-13,340.89553241993343,311.16802923337951,373.46321504537002,2.1016987528138149E-13,1.9184395901182117E-13,1.0590779628092169E-14,128.10055812989023,116.93073610268806,6.4551819311540708,1.6828393446101963E-13,1.5361082914716816E-13,1.8435891506037475E-13,102.57067479289786,93.627276136518049,112.36852990390089,1.6440060001578925E-7,1.500641863756702E-7,1.8010672126278184E-7,100203745.14052485,91465563.293952152,109776776.93255405,6.1777895619262124E-8,5.6391126745214431E-8,6.7679318889344158E-8,37654220.8930865,34370933.512540765,41251195.072407469,4.9465830074899424E-8,4.5152778229215317E-8,5.4190952893852697E-8,30149898.659212247,27521052.122877873,33029906.412606098,2.8132478836898534E-14,2.5681534930533785E-14,3.0817587060563269E-14,17.147016125689632,15.653142268030296,18.783615384408805,1.0590779628092169E-14,9.6698611419028283E-15,1.1599683093475632E-14,6.4551819311540708,5.8938732663654285,7.0701182860516054,8.4859169491670577E-15,7.7485604244199866E-15,9.293720858195635E-15,5.1722479064938387,4.7228220207223561,5.6646121497876223,8.2693361204605564E-9,7.5488991091460148E-9,9.058604017897791E-9,5040239.8106599664,4601126.5308749136,5521306.1768094953,3.113082108056266E-9,2.8423848635654239E-9,3.4096418928062212E-9,1897453.45289031,1732460.881728176,2078209.4908072001,2.4943731389548551E-9,2.2776325886784659E-9,2.7318211819057568E-9,1520344.3921567095,1388238.9444915149,1665071.2555482259]
[39,0.05,2.1481304940774062E-15,1.9608046125837307E-15,2.3533535771507125E-15,340.89553241993355,311.16802923337957,373.46321504537013,8.0721713562433889E-16,7.3683124602431573E-16,4.0676899027376948E-17,128.10055812989026,116.93073610268809,6.4551819311540726,6.4634227605335675E-16,5.8998604504592124E-16,7.0808280750324029E-16,102.57067479289789,93.627276136518077,112.36852990390092,6.3142722648522347E-10,5.7636415553745385E-10,6.9175104876371099E-10,100203745.14052488,91465563.293952182,109776776.93255408,2.3727556520607538E-10,2.1658614844281421E-10,2.5994165844043929E-10,37654220.893086508,34370933.512540773,41251195.072407477,1.899875784333107E-10,1.7342207706442435E-10,2.0813575548428957E-10,30149898.659212254,27521052.122877881,33029906.412606105,1.0805078013359467E-16,9.863723351078358E-17,1.1836370136574622E-16,17.147016125689635,15.653142268030299,18.783615384408808,4.0676899027376948E-17,3.7139849859079152E-17,4.4551879513319387E-17,6.4551819311540726,5.8938732663654303,7.0701182860516072,3.2592575713725449E-17,2.976054842606889E-17,3.5695176201636373E-17,5.1722479064938405,4.722822020722357,5.6646121497876241,3.1760735489499482E-11,2.8993692401652148E-11,3.4792143157018655E-11,5040239.8106599674,4601126.5308749145,5521306.1768094972,1.1956676563966033E-11,1.0916986865208063E-11,1.3095698698640326E-11,1897453.4528903104,1732460.8817281765,2078209.4908072005,9.5803489330223767E-12,8.7478952527148976E-12,1.0492335623949493E-11,1520344.3921567099,1388238.9444915154,1665071.2555482264]
[44,0.05,7.6261941161092979E-20,6.9611583842574422E-20,8.3547676701547814E-20,340.89553241993355,311.16802923337957,373.46321504537013,2.8657451617085545E-20,2.61586441256191E-20,1.4440925673716352E-21,128.10055812989026,116.93073610268809,6.4551819311540726,2.2946146317557855E-20,2.0945413315070558E-20,2.5138030278828954E-20,102.57067479289789,93.627276136518077,112.36852990390092,2.2416639085238484E-14,2.0461815256637048E-14,2.4558227688862892E-14,100203745.14052488,91465563.293952182,109776776.93255408,8.4236480244569157E-15,7.6891418628399496E-15,9.2283292453402412E-15,37654220.893086508,34370933.512540773,41251195.072407477,6.7448516595089061E-15,6.1567508461825746E-15,7.3891398972387384E-15,30149898.659212254,27521052.122877881,33029906.412606105,3.8359691181132978E-21,3.5017737139489191E-21,4.2020937061556614E-21,17.147016125689635,15.653142268030299,18.783615384408808,1.4440925673716352E-21,1.3185218740174262E-21,1.5816603429951759E-21,6.4551819311540726,5.8938732663654303,7.0701182860516072,1.1570866379959469E-21,1.0565453073024251E-21,1.2672337340442537E-21,5.1722479064938405,4.722822020722357,5.6646121497876241,1.1275550288082111E-15,1.0293207372987223E-15,1.2351746700790842E-15,5040239.8106599674,4601126.5308749145,5521306.1768094972,4.2448043408788349E-16,3.8756984841765476E-16,4.6491747422823137E-16,1897453.4528903104,1732460.8817281765,2078209.4908072005,3.4011714309129174E-16,3.105637552677973E-16,3.7249407529114605E-16,1520344.3921567099,1388238.9444915154,1665071.2555482264]
[50,0.05,6.9720038878803356E-26,6.3640162550640882E-26,7.6380789410555352E-26,340.89553241993355,311.16802923337957,373.46321504537013,2.6199157935019379E-26,2.3914703162386778E-26,1.3202154103193349E-27,128.10055812989026,116.93073610268809,6.4551819311540726,2.0977779860067695E-26,1.9148673747690315E-26,2.2981639618565565E-26,102.57067479289789,93.627276136518077,112.36852990390092,2.0493694820245123E-20,1.8706559700731076E-20,2.2451573657759836E-20,100203745.14052488,91465563.293952182,109776776.93255408,7.7010506004024472E-21,7.0295518506331257E-21,8.4367046520940996E-21,37654220.893086508,34370933.512540773,41251195.072407477,6.1662647550418398E-21,5.6286124091206188E-21,6.7552846553980687E-21,30149898.659212254,27521052.122877881,33029906.412606105,3.5069119928092211E-27,3.2013845407576192E-27,3.8416296793008191E-27,17.147016125689635,15.653142268030299,18.783615384408808,1.3202154103193349E-27,1.2054164229161631E-27,1.4459823462105104E-27,6.4551819311540726,5.8938732663654303,7.0701182860516072,1.0578294252543659E-27,9.6591273157787256E-28,1.1585278824658531E-27,5.1722479064938405,4.722822020722357,5.6646121497876241,1.0308310967385298E-21,9.4102353979730406E-22,1.1292189093130691E-21,5040239.8106599674,4601126.5308749145,5521306.1768094972,3.880676510106605E-22,3.5432332941606892E-22,4.2503592073741001E-22,1897453.4528903104,1732460.8817281765,2078209.4908072005,3.1094121233528441E-22,2.8392297339874943E-22,3.4054078634798813E-22,1520344.3921567099,1388238.9444915154,1665071.2555482264]

{"sheet":"Potter","index":313,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Potter"]
[null,"Number of households",{"$f":"'WTP Values '!C54","v":6623},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA54","v":0.78839457232506771}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU54","v":6.7196412907031253E-2}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV54","v":277.32848688600001}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW54","v":1830.2725964239999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!X3:X52), \"NULL\")))))","v":10205460.003979305},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!Y3:Y52), \"NULL\")))))","v":9315603.1928281095},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!Z3:Z52), \"NULL\")))))","v":11180334.147488382},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AD3:AD52), \"NULL\")))))","v":3835416.6176068028},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AE3:AE52), \"NULL\")))))","v":3501096.1793787982},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AF3:AF52), \"NULL\")))))","v":4201678.1855252059},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":3071289.6902173408},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AK3:AK52), \"NULL\")))))","v":2803607.6312940097},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!AL3:AL52), \"NULL\")))))","v":3364546.2171725421}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BH3:BH52), \"NULL\")))))","v":514440.19257342367},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BI3:BI52), \"NULL\")))))","v":469722.88756140583},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":563429.80964139756},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BN3:BN52), \"NULL\")))))","v":194487.03250413536},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BO3:BO52), \"NULL\")))))","v":177686.67898585106},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BP3:BP52), \"NULL\")))))","v":212892.49958776528},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BT3:BT52), \"NULL\")))))","v":156087.93677123223},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BU3:BU52), \"NULL\")))))","v":142636.31160511798},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!BV3:BV52), \"NULL\")))))","v":170824.7364431434}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!F3:F52), \"NULL\")))))","v":18.688426824003738},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!G3:G52), \"NULL\")))))","v":17.05890459839549},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!H3:H52), \"NULL\")))))","v":20.473634358644887},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!L3:L52), \"NULL\")))))","v":7.0234857389832595},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!M3:M52), \"NULL\")))))","v":6.4112719785886512},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!N3:N52), \"NULL\")))))","v":0.35614824552288171},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!R3:R52), \"NULL\")))))","v":5.6242023983792491},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!S3:S52), \"NULL\")))))","v":5.1340180687814909},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Potter NPV 1%'!A3:A52,'Potter NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Potter NPV 2%'!A3:A52,'Potter NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Potter NPV 3%'!A3:A52,'Potter NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Potter NPV 4%'!A3:A52,'Potter NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Potter NPV 5%'!A3:A52,'Potter NPV 5%'!T3:T52), \"NULL\")))))","v":6.1612191661218896}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Potter NPV 1%","index":314,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU54","v":3.5521154148684975},{"$f":"'WTP Values '!CV54","v":3.2423915910836421},{"$f":"'WTP Values '!CW54","v":3.8914303963945707},{"$f":"C3","v":3.5521154148684975},{"$f":"D3","v":3.2423915910836421},{"$f":"E3","v":3.8914303963945707},{"$f":"'WTP Values '!CC54","v":1.3349562375955344},{"$f":"'WTP Values '!CD54","v":1.2185925673962252},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"I3","v":1.3349562375955344},{"$f":"J3","v":1.2185925673962252},{"$f":"K3","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CI54","v":1.0689939941848636},{"$f":"'WTP Values '!CJ54","v":0.97582449791379378},{"$f":"'WTP Values '!CK54","v":1.1710649473317278},{"$f":"O3","v":1.0689939941848636},{"$f":"P3","v":0.97582449791379378},{"$f":"Q3","v":1.1710649473317278},{"$f":"'WTP Values '!BH54","v":1939755.1295969666},{"$f":"'WTP Values '!BI54","v":1770619.7536938437},{"$f":"'WTP Values '!BJ54","v":2125049.7777407872},{"$f":"U3","v":1939755.1295969666},{"$f":"V3","v":1770619.7536938437},{"$f":"W3","v":2125049.7777407872},{"$f":"'WTP Values '!AV54","v":728998.89424321253},{"$f":"'WTP Values '!AW54","v":665454.49891668966},{"$f":"'WTP Values '!AX54","v":798614.35056433163},{"$f":"AA3","v":728998.89424321253},{"$f":"AB3","v":665454.49891668966},{"$f":"AC3","v":798614.35056433163},{"$f":"'WTP Values '!BB54","v":583761.03857684054},{"$f":"'WTP Values '!BC54","v":532882.6218572465},{"$f":"'WTP Values '!BD54","v":639500.40282179753},{"$f":"AG3","v":583761.03857684054},{"$f":"AH3","v":532882.6218572465},{"$f":"AI3","v":639500.40282179753},{"$f":"'WTP Values '!CX54","v":0.17905620494867039},{"$f":"'WTP Values '!CY54","v":0.16349188659529582},{"$f":"'WTP Values '!CZ54","v":0.196107545494594},{"$f":"AM3","v":0.17905620494867039},{"$f":"AN3","v":0.16349188659529582},{"$f":"AO3","v":0.196107545494594},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CG54","v":6.1845677823079918E-2},{"$f":"'WTP Values '!CH54","v":7.4099426111191677E-2},{"$f":"AS3","v":6.7693213816976197E-2},{"$f":"AT3","v":6.1845677823079918E-2},{"$f":"AU3","v":7.4099426111191677E-2},{"$f":"'WTP Values '!CL54","v":5.4328013246235429E-2},{"$f":"'WTP Values '!CM54","v":4.9646036628919157E-2},{"$f":"'WTP Values '!CN54","v":5.9457308080570523E-2},{"$f":"AY3","v":5.4328013246235429E-2},{"$f":"AZ3","v":4.9646036628919157E-2},{"$f":"BA3","v":5.9457308080570523E-2},{"$f":"'WTP Values '!BK54","v":97779.816100994401},{"$f":"'WTP Values '!BL54","v":89280.383273371539},{"$f":"'WTP Values '!BM54","v":107091.28868209705},{"$f":"BE3","v":97779.816100994401},{"$f":"BF3","v":89280.383273371539},{"$f":"BG3","v":107091.28868209705},{"$f":"'WTP Values '!AY54","v":36966.214045509827},{"$f":"'WTP Values '!AZ54","v":33772.965343008669},{"$f":"'WTP Values '!BA54","v":40464.54720973548},{"$f":"BK3","v":36966.214045509827},{"$f":"BL3","v":33772.965343008669},{"$f":"BM3","v":40464.54720973548},{"$f":"'WTP Values '!BE54","v":29667.685327476469},{"$f":"'WTP Values '!BF54","v":27110.930521008981},{"$f":"'WTP Values '!BG54","v":32468.713673703522},{"$f":"BQ3","v":29667.685327476469},{"$f":"BR3","v":27110.930521008981},{"$f":"BS3","v":32468.713673703522}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":3.4821247082330138},{"$f":"D3/(1+B4)^A4","v":3.1785036673695148},{"$f":"E3/(1+B4)^A4","v":3.8147538441276057},{"$f":"F3+C4","v":7.0342401231015117},{"$f":"G3+D4","v":6.4208952584531573},{"$f":"H3+E4","v":7.7061842405221768},{"$f":"I3/(1+B4)^A4","v":1.3086523258460292},{"$f":"J3/(1+B4)^A4","v":1.1945814796551566},{"$f":"K3/(1+B4)^A4","v":6.6359390076439762E-2},{"$f":"L3+I4","v":2.6436085634415636},{"$f":"M3+J4","v":2.4131740470513821},{"$f":"N3+K4","v":0.13405260389341594},{"$f":"O3/(1+B4)^A4","v":1.0479305893391468},{"$f":"P3/(1+B4)^A4","v":0.95659690021938415},{"$f":"Q3/(1+B4)^A4","v":1.1479903414682167},{"$f":"R3+O4","v":2.1169245835240105},{"$f":"S3+P4","v":1.9324213981331779},{"$f":"T3+Q4","v":2.3190552887999445},{"$f":"U3/(1+B4)^A4","v":1901534.2903607162},{"$f":"V3/(1+B4)^A4","v":1735731.5495479302},{"$f":"W3/(1+B4)^A4","v":2083177.901912349},{"$f":"X3+U4","v":3841289.4199576825},{"$f":"Y3+V4","v":3506351.303241774},{"$f":"Z3+W4","v":4208227.6796531361},{"$f":"AA3/(1+B4)^A4","v":714634.73604863498},{"$f":"AB3/(1+B4)^A4","v":652342.41634809296},{"$f":"AC3/(1+B4)^A4","v":782878.49285788811},{"$f":"AD3+AA4","v":1443633.6302918475},{"$f":"AE3+AB4","v":1317796.9152647825},{"$f":"AF3+AC4","v":1581492.8434222196},{"$f":"AG3/(1+B4)^A4","v":572258.63991455792},{"$f":"AH3/(1+B4)^A4","v":522382.72900426085},{"$f":"AI3/(1+B4)^A4","v":626899.71848034265},{"$f":"AJ3+AG4","v":1156019.6784913985},{"$f":"AK3+AH4","v":1055265.3508615075},{"$f":"AL3+AI4","v":1266400.1213021402},{"$f":"AM3/(1+B4)^A4","v":0.17552809033297753},{"$f":"AN3/(1+B4)^A4","v":0.16027045053945282},{"$f":"AO3/(1+B4)^A4","v":0.1922434521072385},{"$f":"AP3+AM4","v":0.35458429528164792},{"$f":"AQ3+AN4","v":0.32376233713474867},{"$f":"AR3+AO4","v":0.3883509976018325},{"$f":"AS3/(1+B4)^A4","v":6.6359390076439762E-2},{"$f":"AT3/(1+B4)^A4","v":6.0627073642858464E-2},{"$f":"AU3/(1+B4)^A4","v":7.2639374680121244E-2},{"$f":"AV3+AS4","v":0.13405260389341594},{"$f":"AW3+AT4","v":0.12247275146593839},{"$f":"AX3+AU4","v":0.14673880079131291},{"$f":"AY3/(1+B4)^A4","v":5.3257536757411461E-2},{"$f":"AZ3/(1+B4)^A4","v":4.866781357604074E-2},{"$f":"BA3/(1+B4)^A4","v":5.8285764219753476E-2},{"$f":"BB3+AY4","v":0.10758555000364689},{"$f":"BC3+AZ4","v":9.8313850204959891E-2},{"$f":"BD3+BA4","v":0.11774307230032399},{"$f":"BE3/(1+B4)^A4","v":95853.167435540046},{"$f":"BF3/(1+B4)^A4","v":87521.207012421859},{"$f":"BG3/(1+B4)^A4","v":104981.16722095583},{"$f":"BH3+BE4","v":193632.98353653445},{"$f":"BI3+BF4","v":176801.59028579341},{"$f":"BJ3+BG4","v":212072.45590305288},{"$f":"BK3/(1+B4)^A4","v":36237.833590343915},{"$f":"BL3/(1+B4)^A4","v":33107.504502508251},{"$f":"BM3/(1+B4)^A4","v":39667.235770743537},{"$f":"BN3+BK4","v":73204.047635853742},{"$f":"BO3+BL4","v":66880.469845516927},{"$f":"BP3+BM4","v":80131.782980479009},{"$f":"BQ3/(1+B4)^A4","v":29083.114721572856},{"$f":"BR3/(1+B4)^A4","v":26576.738085490619},{"$f":"BS3/(1+B4)^A4","v":31828.951743656035},{"$f":"BT3+BQ4","v":58750.800049049329},{"$f":"BU3+BR4","v":53687.668606499603},{"$f":"BV3+BS4","v":64297.66541735956}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":3.3797159356663871},{"$f":"D4/(1+B5)^A5","v":3.0850243447007379},{"$f":"E4/(1+B5)^A5","v":3.7025624978793634},{"$f":"F4+C5","v":10.413956058767898},9.5059196031538953,11.40874673840154,{"$f":"I4/(1+B5)^A5","v":1.2701650545287535},{"$f":"J4/(1+B5)^A5","v":1.1594490150501229},{"$f":"K4/(1+B5)^A5","v":6.4407770230679937E-2},{"$f":"L4+I5","v":3.9137736179703171},3.5726230621015049,0.1984603741240959,{"$f":"O4/(1+B5)^A5","v":1.0171111057245863},{"$f":"P4/(1+B5)^A5","v":0.92846352689105827},{"$f":"Q4/(1+B5)^A5","v":1.1142281153451437},{"$f":"R4+O5","v":3.1340356892485968},2.8608849250242363,3.4332834041450884,{"$f":"U4/(1+B5)^A5","v":1845610.4481706962},{"$f":"V4/(1+B5)^A5","v":1684683.9414384053},{"$f":"W4/(1+B5)^A5","v":2021911.947976707},{"$f":"X4+U5","v":5686899.8681283789},5191035.2446801793,6230139.6276298426,{"$f":"AA4/(1+B5)^A5","v":693617.43417567783},{"$f":"AB4/(1+B5)^A5","v":633157.12238277262},{"$f":"AC4/(1+B5)^A5","v":759854.15219230903},{"$f":"AD4+AA5","v":2137251.0644675251},1950954.0376475551,2341346.9956145287,{"$f":"AG4/(1+B5)^A5","v":555428.59796754341},{"$f":"AH4/(1+B5)^A5","v":507019.53021909221},{"$f":"AI4/(1+B5)^A5","v":608462.69049563445},{"$f":"AJ4+AG5","v":1711448.2764589419},1562284.8810805997,1874862.8117977746,{"$f":"AM4/(1+B5)^A5","v":0.17036583516174161},{"$f":"AN4/(1+B5)^A5","v":0.15555692029751775},{"$f":"AO4/(1+B5)^A5","v":0.18658960061888566},{"$f":"AP4+AM5","v":0.52495013044338956},0.47931925743226644,0.57494059822071819,{"$f":"AS4/(1+B5)^A5","v":6.4407770230679937E-2},{"$f":"AT4/(1+B5)^A5","v":5.8844040375442198E-2},{"$f":"AU4/(1+B5)^A5","v":7.0503061416150481E-2},{"$f":"AV4+AS5","v":0.1984603741240959},0.18131679184138058,0.21724186220746339,{"$f":"AY4/(1+B5)^A5","v":5.1691240479637954E-2},{"$f":"AZ4/(1+B5)^A5","v":4.7236500378084412E-2},{"$f":"BA4/(1+B5)^A5","v":5.6571588516126335E-2},{"$f":"BB4+AY5","v":0.15927679048328486},0.1455503505830443,0.17431466081645033,{"$f":"BE4/(1+B5)^A5","v":93034.139960594097},{"$f":"BF4/(1+B5)^A5","v":84947.221260992534},{"$f":"BG4/(1+B5)^A5","v":101893.68662260431},{"$f":"BH4+BE5","v":286667.12349712854},261748.81154678593,313966.1425256572,{"$f":"BK4/(1+B5)^A5","v":35172.084265029269},{"$f":"BL4/(1+B5)^A5","v":32133.81769260464},{"$f":"BM4/(1+B5)^A5","v":38500.628234606724},{"$f":"BN4+BK5","v":108376.13190088302},99014.287538121571,118632.41121508574,{"$f":"BQ4/(1+B5)^A5","v":28227.784619808055},{"$f":"BR4/(1+B5)^A5","v":25795.120149830604},{"$f":"BS4/(1+B5)^A5","v":30892.866981256971},{"$f":"BT4+BQ5","v":86978.58466885738},79482.788756330207,95190.532398616531]
[4,0.01,3.2478405841107483,2.9646477575083896,3.5580897846812674,13.661796642878645,12.470567360662285,14.966836523082808,1.2206036516510765,1.114207713893129,6.1894601223648885E-2,5.1343772696213934,4.6868307759946344,0.26035497534774477,0.97742378075651104,0.89223519991149969,1.0707513181168153,4.1114594700051077,3.753120124935736,4.5040347222619035,1773595.3642641604,1618948.1543881474,1943017.6402805781,7460495.2323925393,6809983.3990683267,8173157.2679104209,666552.72083343007,608451.5495791455,730204.90493046341,2803803.7853009552,2559405.5872267005,3071551.9005449922,533755.96541045757,487235.80280945892,584720.68591743603,2245204.2418693993,2049520.6838900587,2459583.4977152105,0.16371821896183314,0.14948714285419459,0.17930893867964784,0.6886683494052227,0.62880640028646106,0.754249536900366,6.1894601223648885E-2,5.6547966190753189E-2,6.7752056246785444E-2,0.26035497534774477,0.23786475803213378,0.28499391845424882,4.9674266082866576E-2,4.5393348405494235E-2,5.4364184620167219E-2,0.20895105656615143,0.19094369898853852,0.22867884543661754,89403.979867994261,81632.609950246624,97917.830071214412,376071.10336512281,343381.42149703257,411883.97259687161,33799.681653186468,30879.967195787223,36998.346983697214,142175.81355406949,129894.25473390879,155630.75819878295,27126.346187929888,24788.60344755985,29687.437953710145,114104.93085678726,104271.39220389005,124877.97035232668]
[5,0.01,3.0902088745980381,2.8207606171095261,3.3854003435483109,16.752005517476682,15.291327977771811,18.35223686663112,1.1613624927135,1.0601304086360697,5.8890589312404602E-2,6.2957397623348932,5.7469611846307043,0.31924556466014936,0.92998518964068189,0.84893117799074003,1.0187831391478483,5.0414446596457898,4.6020513029264762,5.5228178614097523,1687515.1327957415,1540373.6189145956,1848714.6151416027,9148010.3651882801,8350357.0179829225,10021871.883052023,634202.04285392887,578920.77199571347,694764.91196348402,3438005.8281548843,3138326.359222414,3766316.812508476,507850.48664346506,463588.14814672811,556341.66948432312,2753054.7285128646,2513108.8320367867,3015925.1671995334,0.15577226777827283,0.14223188716413454,0.17060630263486751,0.8444406171834955,0.77103828745059566,0.92485583953523354,5.8890589312404602E-2,5.3803449534448169E-2,6.4463756783618834E-2,0.31924556466014936,0.29166820756658196,0.34945767523786764,4.7263359734895254E-2,4.319021345340629E-2,5.1725656300807644E-2,0.25621441630104669,0.23413391244194481,0.2804045017374252,85064.819179881088,77670.62735744493,93165.455517668815,461135.92254500388,421052.04885447747,505049.42811454041,32159.237345038277,29381.22922121354,35202.657653156552,174335.05089910777,159275.48395512233,190833.4158519395,25809.787627957423,23585.505624043559,28246.578565909516,139914.71848474469,127856.8978279336,153124.54891823619]
[9,0.01,2.2926967848134412,2.0927869474249081,2.5117061007628951,27.178558518875757,24.808746143356906,29.77478386761743,0.86164144920252739,0.78653504601012902,4.3692277852862449E-2,10.214247564073487,9.3239057675358445,0.51794600067170615,0.68997732539702661,0.62984149657535027,0.75585855918889733,8.1792713450882193,7.4663968151734315,8.9602542381460957,1252006.1511337426,1142838.489827428,1371603.7414215582,14841789.228290688,13547671.449247394,16259547.62001732,470529.03010074154,429514.58832663414,515462.01066006243,5577842.1569442088,5091640.3123477781,6110495.9512218414,376785.9148501305,343946.67152455007,412762.63471036887,4466573.2091894075,4077283.4861209858,4893055.8529107627,0.1155710154203734,0.10552509672718371,0.12657672584373403,1.3700257384641907,1.2509373396461412,1.5004918981257909,4.3692277852862449E-2,3.9918012265610071E-2,4.7827138524422004E-2,0.51794600067170615,0.47320432405385171,0.56696231782003914,3.5065769758935966E-2,3.2043809185199897E-2,3.8376449847149142E-2,0.41568387137604612,0.37986032382320023,0.45493001727322391,63111.538846971504,57625.618475391966,69121.586594635373,748149.80468875624,683117.47732803237,819395.3507605677,23859.675204839445,21798.607311975058,26117.658479891143,282842.27687302511,258409.54128032055,309609.32735354855,19148.872944400187,17498.627150075019,20956.783987122828,226998.51429863012,207435.83065520853,248430.2258084263]
[16,0.01,0.92704669024023589,0.8462136056714088,1.0156026051905163,37.492196882497971,34.223095171462546,41.073630086865762,0.34840274516370517,0.31803364317142968,1.7666872410190437E-2,14.090319779573777,12.862113732320648,0.71449460493643935,0.27899075014499669,0.25467496558802361,0.30562967603360541,11.283116851559443,10.299722820212228,12.36046480465464,506245.81770126993,462104.12405662978,554604.82922491932,20473907.159172978,18688701.42328617,22429672.278854068,190257.33490193519,173673.23937277822,208425.88260787909,7694505.0703262947,7023800.7991787642,8429288.7385402285,152352.5211029489,139074.04832947644,166899.62532233572,6161535.0951271541,5624518.8684763629,6749858.1010829071,4.6730875204624371E-2,4.2668831005569133E-2,5.1181008989999367E-2,1.8899190214563977,1.7256393120742077,2.0698940904483374,1.7666872410190437E-2,1.6140756770335055E-2,1.9338793845926957E-2,0.71449460493643935,0.65277449025689749,0.78211148799165897,1.4178763633758452E-2,1.2956840801888442E-2,1.551742953958255E-2,0.57342634767350986,0.52400858709036391,0.62756550401744604,25519.006085583977,23300.786756677768,27949.155117746963,1032055.4622318335,942344.86115481309,1130337.0557339424,9647.6049843866622,8814.2169057289702,10560.615346515653,390174.42090803379,356470.02365004463,427098.95190854912,7742.8028872040686,7075.5297825154785,8473.8275737245658,313139.23379004921,286152.96127674438,342703.78729262459]
[19,0.01,0.54168576571740623,0.49445391453780907,0.59343016985978791,{"$f":"F20+C21","v":39.471075425051843},36.029427003839132,43.241540532295986,0.20357637838407214,0.18583130638281969,1.0322989564706576E-2,{"$f":"L20+I21","v":14.83402203732377},13.540989951725614,0.75220639992435212,0.16301802240532601,0.14880998464905057,0.1785835026770056,{"$f":"R20+O21","v":11.878651914512824},10.843353286760992,13.012863453220943,295806.19432628958,270013.61303163687,324063.0107976764,{"$f":"X20+U21","v":21554542.03598493},19675111.218120068,23613534.545667771,111169.90247060885,101479.59390253226,121786.02761260905,{"$f":"AD20+AA21","v":8100629.3373827478},7394524.5722408872,8874195.6792021953,89021.613389549952,81262.8243581235,97521.680722736215,{"$f":"AJ20+AG21","v":6486747.5553932963},5921387.0337615255,7106122.8834155677,2.730547466956788E-2,2.4931967978364458E-2,2.9905747290627643E-2,{"$f":"AP20+AM21","v":1.9896709834565316},1.816720414031324,2.1791453304806172,1.0322989564706576E-2,9.4312598086420275E-3,1.1299915595154503E-2,{"$f":"AV20+AS21","v":0.75220639992435212},0.68722863109970667,0.82339217491225059,8.2848410082649055E-3,7.5708551736813614E-3,9.0670413805548911E-3,{"$f":"BB20+AY21","v":0.60369240806742241},0.55166632484195355,0.66068908740839061,14911.096169530063,13614.960981995622,16331.064713890535,{"$f":"BH20+BE21","v":1086528.4613824775},992082.83813358226,1189997.4632703594,5637.224476743766,5150.2646889789603,6170.7086284315383,{"$f":"BN20+BK21","v":410768.2471862887},375284.89553059975,449641.69471254898,4524.2231647115832,4134.3265754015001,4951.370654956726,{"$f":"BT20+BQ21","v":329667.05990066472},301256.42285125505,360792.06238759251]
[25,0.01,0.14137153149826909,0.12904475542374058,0.15487601347479971,41.117508286627185,37.532300486865658,45.045248502014189,5.3130257818223128E-2,4.8499070949131841E-2,2.6941391795119937E-3,15.452784538435699,14.105816995192297,0.78358272606155932,4.2545159846941738E-2,3.8837083718100344E-2,4.6607507288542106E-2,12.374138866734448,11.295655459649426,13.555661078617732,77200.80047368021,70469.339265558054,84575.388606958717,22453633.483129252,20495807.115453094,24598511.489803843,29013.609667163106,26484.590354378583,31784.252657779936,8438525.9413360134,7702967.8593912711,9244359.5835029911,23233.251855270399,21208.328998949746,25451.636780226781,6757325.2942801509,6168382.2345130965,7402536.2470662128,7.1263027693030667E-3,6.506854562993972E-3,7.8049333444768195E-3,2.0726649139641,1.8925001630689575,2.2700426887009257,2.6941391795119937E-3,2.4614116291942134E-3,2.9491016279013038E-3,0.78358272606155932,0.71589457925220779,0.85773782980360658,2.1622142128968217E-3,1.9758750522776299E-3,2.3663563033257599E-3,0.62887386076974516,0.57467764531050614,0.68824800778437289,3891.5634030231663,3553.2923460980087,4262.1530335809202,1131850.1594764092,1033464.9836292017,1239635.1006445896,1471.2276159247547,1344.138710638111,1610.4586541527392,427902.3721974853,390938.92516624229,468397.32409779006,1180.7516425840427,1078.994717360584,1292.2304716273391,343418.26062054397,313822.54802017141,375841.56132608495]
[36,0.01,4.750873895630228E-3,4.3366252979875428E-3,5.2046999963759341E-3,41.534876217612549,37.913276359482396,45.502485405499449,1.7854737248835042E-3,1.6298399521644143E-3,9.0538139917476144E-5,15.609639780387873,14.248999690337673,0.7915365713882847,1.4297552495901597E-3,1.30514315904534E-3,1.5662728370474037E-3,12.499743966647914,11.410313291428857,13.693259353738929,2594.3785414580138,2368.1638078819924,2842.2059355741085,22681551.636258319,20703852.130000673,24848201.470389515,975.01950587143267,890.03031669511142,1068.1286015905632,8524182.1559137609,7781157.7082388615,9338195.5038548652,780.76716422328764,712.71843449104585,855.31730114787717,6825916.2910255948,6230995.0979385516,7477676.5307610547,2.3948361767201957E-4,2.1866669447779874E-4,2.6228939936088098E-4,2.0937037342334812,1.9117102006019573,2.2930850144573163,9.0538139917476144E-5,8.2717192999232916E-5,9.9106303730807794E-5,0.7915365713882847,0.7231613483682563,0.8664443949207693,7.266248693739266E-5,6.6400449280042912E-5,7.9522802576189428E-5,0.63525731621384884,0.58051097592321721,0.69523414724134935,130.7782888723892,119.41049001670049,143.23217250192059,1143339.1328828973,1043955.2871504253,1252218.157320257,49.441473831050587,45.170576033229594,54.120415184861436,432245.84375473141,394907.1950623864,473151.84425681824,39.679857015934822,36.260255384543804,43.426168972834752,346904.16662191524,317008.0393843535,379656.58371838281]
[39,0.01,1.5280476302543353E-3,1.3948107559718372E-3,1.6740140172868099E-3,41.541944422666631,37.919728258127208,45.510228799162924,5.7427095606537844E-4,5.2421367759084632E-4,2.9120240441612999E-5,15.612296153653803,14.251424516430792,0.79167127126713033,4.5985942144021548E-4,4.1977980370226854E-4,5.037682644414899E-4,12.501871112832651,11.412255043551882,13.695589606619999,834.44310864658883,761.68451829810715,914.1530884546238,22685411.473400246,20707375.411772296,24852430.017557871,313.60046133174745,286.26495801780663,343.54761130758743,8525632.7601500824,7782481.868155743,9339784.6329595372,251.12209696181131,229.23523940812828,275.10003503495892,6827077.8925619572,6232055.4586535441,7478949.0457138047,7.7026328736077846E-5,7.0330876308815306E-5,8.4361467792876498E-5,2.0940600306442021,1.9120355262302569,2.2934752406133714,2.9120240441612999E-5,2.660474967774351E-5,3.1876062359478405E-5,0.79167127126713033,0.72328441248118824,0.86659184225199948,2.3370803648397095E-5,2.1356712764680353E-5,2.5577321709064237E-5,0.63536542124224915,0.58060976448328117,0.69535245883779073,42.062883332680421,38.406600618331765,46.06848899295111,1143533.7008261175,1044132.9424297673,1252431.2537711051,15.902111607994309,14.528441120755854,17.407023210545113,432319.40126917855,394974.39846555557,473232.36295728106,12.762433357323795,11.662569567197297,13.967378643958273,346963.2011010588,317061.98628465057,379721.19184601505]
[44,0.01,1.8908122066333752E-4,1.7259443692184566E-4,2.0714315936830034E-4,41.544584647357439,37.922138270566613,45.513121230690373,7.1060516187097149E-5,6.4866408667376861E-5,3.6033501179499321E-6,15.613288403062393,14.252330274777215,0.79172158643813273,5.6903187451676238E-5,5.1943719634334979E-5,6.2336485123957533E-5,12.502665677200113,11.412980356677268,13.696460038525322,103.25432168023832,94.251144812940794,113.11766624014882,22686853.259150181,20708691.482182667,24854009.529549204,38.805045638088586,35.422539601162001,42.510717870227964,8526174.6121608838,7782976.4887390984,9340378.2289102674,31.073948016380278,28.365659569870161,34.040987596884747,6827511.7918381821,6232451.5409006597,7479424.3750756383,9.5312685103990982E-6,8.7027705678124583E-6,1.0438921530589289E-5,2.0941931199608859,1.9121570468638287,2.2936210038905167,3.6033501179499321E-6,3.2920822917496272E-6,3.9443566165981713E-6,0.79172158643813273,0.72333038128189919,0.86664691904752644,2.8919125256498647E-6,2.6426881197609756E-6,3.1649479468410224E-6,0.63540580229557164,0.58064666550602384,0.69539665240542836,5.2048778897284667,4.7524480144867924,5.7005331250393532,1143606.3788375503,1044199.3029627997,1252510.8528357539,1.9677336062251731,1.7977550745526902,2.1539519656315242,432346.87760360172,394999.50131458102,473262.43954099744,1.5792285724991613,1.4431309902752953,1.7283289808362103,346985.25256790948,317082.13736078196,379745.32526779559]
[50,0.01,1.1093200671947924E-5,1.0125938032973222E-5,1.2152876031963333E-5,41.544888876546217,37.92241597273793,45.513454521300183,4.1690473710196421E-6,3.8056454559123645E-6,2.1140484395791948E-7,15.61340273849517,14.252434643972732,0.79172738418091992,3.338451460490859E-6,3.0474845864098426E-6,3.6572174446409203E-6,12.502757233677785,11.413063933436673,13.696560337107247,6.0578248153167413,5.5296176918192774,6.636497092319174,22687019.393991146,20708843.131030861,24854191.534381393,2.2766521013415577,2.0782039523923186,2.4940600784604507,8526237.0489672143,7783033.4831378544,9340446.6280943174,1.8230765583492077,1.6641840617318524,1.9971497177707465,6827561.7894104645,6232497.1808725726,7479479.1465754518,5.5918971684836718E-7,5.1058259499265538E-7,6.1244078566496341E-7,2.0942084556461373,1.9121710495068243,2.2936377999774993,2.1140484395791948E-7,1.9314308085607743E-7,2.3141134437436589E-7,0.79172738418091992,0.72333567819886191,0.86665326546526988,1.6966553241092996E-7,1.5504379294270938E-7,1.8568423964794445E-7,0.63541045534466156,0.58065091755633369,0.69540174476490779,0.30536483052723457,0.2788212352487987,0.3344444132066548,1143614.7534173874,1044206.949588938,1252520.0249183236,0.11544490608962994,0.10547244052614989,0.12637014563720878,432350.04366100644,395002.39387877152,473265.90522128501,9.2651715491087333E-2,8.4667010371881291E-2,0.10139928303983531,346987.79352584196,317084.45933950064,379748.10612631741]

{"sheet":"Potter NPV 2%","index":315,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU54","v":3.5521154148684975},{"$f":"'WTP Values '!CV54","v":3.2423915910836421},{"$f":"'WTP Values '!CW54","v":3.8914303963945707},{"$f":"C3","v":3.5521154148684975},{"$f":"D3","v":3.2423915910836421},{"$f":"E3","v":3.8914303963945707},{"$f":"'WTP Values '!CC54","v":1.3349562375955344},{"$f":"'WTP Values '!CD54","v":1.2185925673962252},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"I3","v":1.3349562375955344},{"$f":"J3","v":1.2185925673962252},{"$f":"K3","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CI54","v":1.0689939941848636},{"$f":"'WTP Values '!CJ54","v":0.97582449791379378},{"$f":"'WTP Values '!CK54","v":1.1710649473317278},{"$f":"O3","v":1.0689939941848636},{"$f":"P3","v":0.97582449791379378},{"$f":"Q3","v":1.1710649473317278},{"$f":"'WTP Values '!BH54","v":1939755.1295969666},{"$f":"'WTP Values '!BI54","v":1770619.7536938437},{"$f":"'WTP Values '!BJ54","v":2125049.7777407872},{"$f":"U3","v":1939755.1295969666},{"$f":"V3","v":1770619.7536938437},{"$f":"W3","v":2125049.7777407872},{"$f":"'WTP Values '!AV54","v":728998.89424321253},{"$f":"'WTP Values '!AW54","v":665454.49891668966},{"$f":"'WTP Values '!AX54","v":798614.35056433163},{"$f":"AA3","v":728998.89424321253},{"$f":"AB3","v":665454.49891668966},{"$f":"AC3","v":798614.35056433163},{"$f":"'WTP Values '!BB54","v":583761.03857684054},{"$f":"'WTP Values '!BC54","v":532882.6218572465},{"$f":"'WTP Values '!BD54","v":639500.40282179753},{"$f":"AG3","v":583761.03857684054},{"$f":"AH3","v":532882.6218572465},{"$f":"AI3","v":639500.40282179753},{"$f":"'WTP Values '!CX54","v":0.17905620494867039},{"$f":"'WTP Values '!CY54","v":0.16349188659529582},{"$f":"'WTP Values '!CZ54","v":0.196107545494594},{"$f":"AM3","v":0.17905620494867039},{"$f":"AN3","v":0.16349188659529582},{"$f":"AO3","v":0.196107545494594},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CG54","v":6.1845677823079918E-2},{"$f":"'WTP Values '!CH54","v":7.4099426111191677E-2},{"$f":"AS3","v":6.7693213816976197E-2},{"$f":"AT3","v":6.1845677823079918E-2},{"$f":"AU3","v":7.4099426111191677E-2},{"$f":"'WTP Values '!CL54","v":5.4328013246235429E-2},{"$f":"'WTP Values '!CM54","v":4.9646036628919157E-2},{"$f":"'WTP Values '!CN54","v":5.9457308080570523E-2},{"$f":"AY3","v":5.4328013246235429E-2},{"$f":"AZ3","v":4.9646036628919157E-2},{"$f":"BA3","v":5.9457308080570523E-2},{"$f":"'WTP Values '!BK54","v":97779.816100994401},{"$f":"'WTP Values '!BL54","v":89280.383273371539},{"$f":"'WTP Values '!BM54","v":107091.28868209705},{"$f":"BE3","v":97779.816100994401},{"$f":"BF3","v":89280.383273371539},{"$f":"BG3","v":107091.28868209705},{"$f":"'WTP Values '!AY54","v":36966.214045509827},{"$f":"'WTP Values '!AZ54","v":33772.965343008669},{"$f":"'WTP Values '!BA54","v":40464.54720973548},{"$f":"BK3","v":36966.214045509827},{"$f":"BL3","v":33772.965343008669},{"$f":"BM3","v":40464.54720973548},{"$f":"'WTP Values '!BE54","v":29667.685327476469},{"$f":"'WTP Values '!BF54","v":27110.930521008981},{"$f":"'WTP Values '!BG54","v":32468.713673703522},{"$f":"BQ3","v":29667.685327476469},{"$f":"BR3","v":27110.930521008981},{"$f":"BS3","v":32468.713673703522}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":3.4141824441258146},{"$f":"D3/(1+B4)^A4","v":3.1164855738981565},{"$f":"E3/(1+B4)^A4","v":3.7403214113750201},{"$f":"F3+C4","v":6.9662978589943121},{"$f":"G3+D4","v":6.3588771649817986},{"$f":"H3+E4","v":7.6317518077695912},{"$f":"I3/(1+B4)^A4","v":1.2831182598957462},{"$f":"J3/(1+B4)^A4","v":1.1712731328298973},{"$f":"K3/(1+B4)^A4","v":6.5064603822545364E-2},{"$f":"L3+I4","v":2.6180744974912806},{"$f":"M3+J4","v":2.3898657002261228},{"$f":"N3+K4","v":0.13275781763952155},{"$f":"O3/(1+B4)^A4","v":1.0274836545413915},{"$f":"P3/(1+B4)^A4","v":0.93793204336197022},{"$f":"Q3/(1+B4)^A4","v":1.1255910681773624},{"$f":"R3+O4","v":2.0964776487262551},{"$f":"S3+P4","v":1.913756541275764},{"$f":"T3+Q4","v":2.2966560155090905},{"$f":"U3/(1+B4)^A4","v":1864432.0738148468},{"$f":"V3/(1+B4)^A4","v":1701864.4306938136},{"$f":"W3/(1+B4)^A4","v":2042531.5049411643},{"$f":"X3+U4","v":3804187.2034118134},{"$f":"Y3+V4","v":3472484.1843876573},{"$f":"Z3+W4","v":4167581.2826819513},{"$f":"AA3/(1+B4)^A4","v":700690.97870358755},{"$f":"AB3/(1+B4)^A4","v":639614.0896930889},{"$f":"AC3/(1+B4)^A4","v":767603.18201108382},{"$f":"AD3+AA4","v":1429689.8729468002},{"$f":"AE3+AB4","v":1305068.5886097786},{"$f":"AF3+AC4","v":1566217.5325754154},{"$f":"AG3/(1+B4)^A4","v":561092.8859831224},{"$f":"AH3/(1+B4)^A4","v":512190.14019343187},{"$f":"AI3/(1+B4)^A4","v":614667.82278142788},{"$f":"AJ3+AG4","v":1144853.9245599629},{"$f":"AK3+AH4","v":1045072.7620506784},{"$f":"AL3+AI4","v":1254168.2256032254},{"$f":"AM3/(1+B4)^A4","v":0.17210323428361246},{"$f":"AN3/(1+B4)^A4","v":0.15714329738109939},{"$f":"AO3/(1+B4)^A4","v":0.18849245049461169},{"$f":"AP3+AM4","v":0.35115943923228288},{"$f":"AQ3+AN4","v":0.32063518397639523},{"$f":"AR3+AO4","v":0.38459999598920569},{"$f":"AS3/(1+B4)^A4","v":6.5064603822545364E-2},{"$f":"AT3/(1+B4)^A4","v":5.9444134778046824E-2},{"$f":"AU3/(1+B4)^A4","v":7.122205508572825E-2},{"$f":"AV3+AS4","v":0.13275781763952155},{"$f":"AW3+AT4","v":0.12128981260112674},{"$f":"AX3+AU4","v":0.14532148119691993},{"$f":"AY3/(1+B4)^A4","v":5.2218390278965236E-2},{"$f":"AZ3/(1+B4)^A4","v":4.771822051991461E-2},{"$f":"BA3/(1+B4)^A4","v":5.7148508343493387E-2},{"$f":"BB3+AY4","v":0.10654640352520067},{"$f":"BC3+AZ4","v":9.736425714883376E-2},{"$f":"BD3+BA4","v":0.11660581642406391},{"$f":"BE3/(1+B4)^A4","v":93982.906671467135},{"$f":"BF3/(1+B4)^A4","v":85813.517179326736},{"$f":"BG3/(1+B4)^A4","v":102932.80342377648},{"$f":"BH3+BE4","v":191762.72277246154},{"$f":"BI3+BF4","v":175093.90045269829},{"$f":"BJ3+BG4","v":210024.09210587351},{"$f":"BK3/(1+B4)^A4","v":35530.770901105177},{"$f":"BL3/(1+B4)^A4","v":32461.519937532361},{"$f":"BM3/(1+B4)^A4","v":38893.259524928377},{"$f":"BN3+BK4","v":72496.984946615004},{"$f":"BO3+BL4","v":66234.485280541034},{"$f":"BP3+BM4","v":79357.806734663856},{"$f":"BQ3/(1+B4)^A4","v":28515.652948362618},{"$f":"BR3/(1+B4)^A4","v":26058.180047105903},{"$f":"BS3/(1+B4)^A4","v":31207.913950118724},{"$f":"BT3+BQ4","v":58183.338275839087},{"$f":"BU3+BR4","v":53169.110568114884},{"$f":"BV3+BS4","v":63676.627623822249}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":3.2172603713181722},{"$f":"D4/(1+B5)^A5","v":2.9367339615778967},{"$f":"E4/(1+B5)^A5","v":3.5245884043232056},{"$f":"F4+C5","v":10.183558230312485},9.2956111265596952,11.156340212092797,{"$f":"I4/(1+B5)^A5","v":1.209110994164901},{"$f":"J4/(1+B5)^A5","v":1.1037168329204994},{"$f":"K4/(1+B5)^A5","v":6.1311829370439504E-2},{"$f":"L4+I5","v":3.8271854916561816},3.4935825331466219,0.19406964700996104,{"$f":"O4/(1+B5)^A5","v":0.96822079605637301},{"$f":"P4/(1+B5)^A5","v":0.8838343127473316},{"$f":"Q4/(1+B5)^A5","v":1.0606696031101939},{"$f":"R4+O5","v":3.064698444782628},2.7975908540230954,3.3573256186192841,{"$f":"U4/(1+B5)^A5","v":1756895.9844015941},{"$f":"V4/(1+B5)^A5","v":1603704.8634139714},{"$f":"W4/(1+B5)^A5","v":1924723.0561220462},{"$f":"X4+U5","v":5561083.1878134077},5076189.0478016287,6092304.3388039973,{"$f":"AA4/(1+B5)^A5","v":660276.75884801813},{"$f":"AB4/(1+B5)^A5","v":602722.64220877434},{"$f":"AC4/(1+B5)^A5","v":723329.62247842446},{"$f":"AD4+AA5","v":2089966.6317948182},1907791.2308185529,2289547.15505384,{"$f":"AG4/(1+B5)^A5","v":528730.35821735463},{"$f":"AH4/(1+B5)^A5","v":482648.20863905275},{"$f":"AI4/(1+B5)^A5","v":579215.21773434419},{"$f":"AJ4+AG5","v":1673584.2827773176},1527720.9706897312,1833383.4433375695,{"$f":"AM4/(1+B5)^A5","v":0.16217672151323065},{"$f":"AN4/(1+B5)^A5","v":0.14807963884657804},{"$f":"AO4/(1+B5)^A5","v":0.17762064599457572},{"$f":"AP4+AM5","v":0.51333616074551358},0.46871482282297328,0.56222064198378141,{"$f":"AS4/(1+B5)^A5","v":6.1311829370439504E-2},{"$f":"AT4/(1+B5)^A5","v":5.6015535859178248E-2},{"$f":"AU4/(1+B5)^A5","v":6.7114133219621647E-2},{"$f":"AV4+AS5","v":0.19406964700996104},0.17730534846030499,0.21243561441654157,{"$f":"AY4/(1+B5)^A5","v":4.9206555433963219E-2},{"$f":"AZ4/(1+B5)^A5","v":4.4965944960756621E-2},{"$f":"BA4/(1+B5)^A5","v":5.3852315798121941E-2},{"$f":"BB4+AY5","v":0.15575295895916388},0.14233020210959038,0.17045813222218587,{"$f":"BE4/(1+B5)^A5","v":88562.192022173927},{"$f":"BF4/(1+B5)^A5","v":80863.993844116078},{"$f":"BG4/(1+B5)^A5","v":96995.879623765068},{"$f":"BH4+BE5","v":280324.91479463549},255957.89429681437,307019.97172963858,{"$f":"BK4/(1+B5)^A5","v":33481.438983785629},{"$f":"BL4/(1+B5)^A5","v":30589.215250480927},{"$f":"BM4/(1+B5)^A5","v":36649.987113674586},{"$f":"BN4+BK5","v":105978.42393040063},96823.700531021954,116007.79384833845,{"$f":"BQ4/(1+B5)^A5","v":26870.936657434377},{"$f":"BR4/(1+B5)^A5","v":24555.205056036051},{"$f":"BS4/(1+B5)^A5","v":29407.914329819156},{"$f":"BT4+BQ5","v":85054.274933273467},77724.315624150942,93084.541953641397]
[4,0.02,2.9722512783786583,2.713088237860465,3.2561748759600837,13.155809508691144,12.00869936442016,14.412515088052881,1.117031661517615,1.0196637477220738,5.664265312519863E-2,4.9442171531737964,4.5132462808686959,0.25071230013515966,0.89448635382043074,0.81652628719691001,0.97989476135871079,3.9591847986030588,3.6141171412200053,4.3372203799779951,1623100.319193763,1481575.4027614733,1778146.5917661262,7184183.5070071705,6557764.450563102,7870450.9305701237,609993.66357335332,556822.55616719148,668244.76323617774,2699960.2953681713,2464613.7869857443,2957791.9182900176,488465.12304046348,445892.33993107959,535105.32958882547,2162049.4058177811,1973613.3106208108,2368488.7729263948,0.14982622237797391,0.13680269703606926,0.16409402136996348,0.66316238312348752,0.60551751985904256,0.72631466335374495,5.664265312519863E-2,5.1749696589926016E-2,6.2003084996681591E-2,0.25071230013515966,0.229055045050231,0.27443869941322319,4.545925116818704E-2,4.1541582578954989E-2,4.9751215631030347E-2,0.20121221012735091,0.18387178468854537,0.22020934785321622,81817.776018567238,74705.830843122836,89609.199733833724,362142.69081320276,330663.72513993719,396629.1714634723,30931.674261956177,28259.7065948973,33858.922958898955,136910.09819235682,125083.40712591926,149866.71680723742,24824.59192401894,22685.213876162041,27168.367142583011,109878.86685729241,100409.52950031299,120252.90909622441]
[5,0.02,2.6920595573839048,2.4573276068173784,2.9492179073511524,15.847869066075049,14.466026971237538,17.361732995404033,1.0117299913920059,0.92354087197852097,5.1302996086001168E-2,5.9559471445658021,5.4367871528472165,0.30201529622116086,0.81016384962758736,0.73955301535027174,0.88752087575351724,4.769348648230646,4.3536701565702769,5.2247412557315123,1470091.966538562,1341908.4893672331,1610522.1525566382,8654275.473545732,7899672.9399303347,9480973.083126761,552490.05489941058,504331.34472887416,605249.87057050364,3252450.3502675816,2968945.1317146183,3563041.7888605213,442417.91146510851,403858.43014273286,484661.38351279096,2604467.3172828895,2377471.7407635436,2853150.1564391856,0.13570222572815938,0.12390641757339564,0.14862501086366456,0.7988646088516469,0.72942393743243816,0.87493967421740948,5.1302996086001168E-2,4.6871294600846124E-2,5.6158104385997526E-2,0.30201529622116086,0.2759263396510771,0.33059680379922074,4.1173844374823597E-2,3.7625491230853229E-2,4.5061208823515886E-2,0.24238605450217451,0.22149727591939861,0.26527055667673211,74104.880531779578,67663.372668558353,81161.813043135902,436247.57134498237,398327.09780849551,477790.98450660822,28015.770378676734,25595.686939752144,30667.069711532284,164925.86857103356,150679.09406567141,180533.78651876969,22484.397747038864,20546.697135221089,24607.227173808187,132363.26460433129,120956.22663553408,144860.13627003258]
[9,0.02,1.4862077130318008,1.3566190364105499,1.6281773519068268,23.581754015788423,21.525562092870778,25.834395468463711,0.55854667575542349,0.50986003020246518,2.8322890656531607E-2,8.8624962705457957,8.0899821130585963,0.44940113997652859,0.44726787668328993,0.40828569063219905,0.48997443886547432,7.0968283602789022,6.4782954900791809,7.7744561477069549,811594.97884917108,740828.6126546592,889122.39648378489,12877630.080810001,11754775.566224076,14107762.6363794,305013.67576087802,278426.65382490406,334140.83410083468,4839671.743172125,4417813.7445835425,5301834.2505585216,244246.04968317848,222958.48255093026,267567.44085014064,3875467.8854459082,3537696.6793718901,4245509.9091704302,7.4917248394297628E-2,6.8405126100060734E-2,8.205154187215237E-2,1.1887168312228005,1.0853885651151269,1.3019171277870087,2.8322890656531607E-2,2.5876277277928472E-2,3.1003254611804351E-2,0.44940113997652859,0.41058056707810098,0.49193064841050554,2.2730880866729416E-2,2.0771938392123025E-2,2.4876981613707872E-2,0.36067235855472574,0.3295896914670875,0.39472467806873635,40911.147272929731,37354.978300510091,44807.074277945459,649139.82280838769,592713.85945828049,710956.74886129552,15466.691258413151,14130.63364288049,16930.396438054562,245410.99167760799,224211.67898117474,268635.69653903443,12412.981452385678,11343.23335304252,13584.933781174936,196957.58045526964,179983.81809596487,215553.02394099947]
[16,0.02,0.24516805435100231,0.22379082461752062,0.26858767452569576,28.187078825905456,25.729329339855106,30.879642837494636,9.2139073534903165E-2,8.4107618672684792E-2,4.672205597488684E-3,10.593269728999651,9.6698898380618985,0.53716552842037057,7.378228099520022E-2,6.7351694863334116E-2,8.0827248307923483E-2,8.4827812329470085,7.7434539226434458,9.2927442172979777,133882.47156892298,122208.69800331122,146671.56287404205,15392526.524346707,14050387.653274307,16862893.965501949,50315.718846724798,45929.865925982573,55120.598189204669,5784820.282026805,5280576.846547246,6337239.3691463079,40291.35918127335,36779.715842380268,44138.506553089217,4632315.2510704678,4228580.07495273,5074623.4731237274,1.2358512114495861E-2,1.128425826789395E-2,1.3535400671726264E-2,1.4208635626054125,1.2973561263150015,1.5561709566285595,4.672205597488684E-3,4.2686069372733955E-3,5.1143642608468751E-3,0.53716552842037057,0.4907636132947113,0.58800070403338522,3.7497355093199084E-3,3.4265841012942723E-3,4.1037609527114017E-3,0.43110873746290307,0.39395587823402411,0.47181119809003486,6748.7917672762587,6162.1584048824061,7391.4723531310829,775911.5518838804,708466.05670518137,849800.82094596489,2551.4190041023362,2331.0200361594389,2792.8749916399879,293337.76285381586,267998.3967647067,321098.06372876879,2047.672397802553,1871.2044264268497,2241.0002009904779,235421.79440661464,215133.19427646379,257648.77680088469]
[19,0.02,8.4150093986689933E-2,7.6812694764717471E-2,9.2188511732631373E-2,{"$f":"F20+C21","v":28.568909562911074},26.077866655310022,31.29794786498384,3.1625293590281892E-2,2.8868622525225693E-2,1.6036613791082369E-3,{"$f":"L20+I21","v":10.73676938048556},9.8008811048914684,0.5444421359353806,2.5324612118548966E-2,2.3117414166848024E-2,2.7742686786017965E-2,{"$f":"R20+O21","v":8.597691565799833},7.8483491030384656,9.4186265549183812,45953.061036107007,41946.221134693282,50342.716279645996,{"$f":"X20+U21","v":15601038.367076866},14240718.47492489,17091323.852496039,17270.082275474269,15764.706966814085,18919.281839156058,{"$f":"AD20+AA21","v":5863183.2158155069},5352109.1454983121,6423085.5397923514,13829.377856470202,12624.061291888273,15149.850924529321,{"$f":"AJ20+AG21","v":4695066.0014154464},4285861.7058900436,5143365.8650805708,4.241865681576802E-3,3.8731448774067278E-3,4.6458142423505943E-3,{"$f":"AP20+AM21","v":1.4401110122842149},1.3149305067227484,1.5772513213923649,1.6036613791082369E-3,1.4651324615462665E-3,1.7554254136889879E-3,{"$f":"AV20+AS21","v":0.5444421359353806},0.49741164636395013,0.59596594028818106,1.2870379722585946E-3,1.1761213137678581E-3,1.4085516597328288E-3,{"$f":"BB20+AY21","v":0.4369486674525172},0.399292524300219,0.47820249598248094,2316.4170512191959,2115.0643394564499,2537.0070944296253,{"$f":"BH20+BE21","v":786422.28559760982},718063.15324171877,861312.48115644266,875.73460401677585,800.08611092064245,958.61058922100142,{"$f":"BN20+BK21","v":297311.40534702491},271628.78450318158,325447.75569514424,702.83147282451444,642.26160610099032,769.18821270063552,{"$f":"BT20+BQ21","v":238610.88958815747},218047.45391409111,261138.96544164809]
[25,0.02,5.8080643240964406E-3,5.301634864142043E-3,6.3628782894827509E-3,28.717735033890779,26.213715410005268,31.460989853739047,2.1827870978949251E-3,1.9925208473455876E-3,1.1068518171118236E-4,10.79270097830635,9.8519373324047947,0.547278325994485,1.7479122030521969E-3,1.5955707489651622E-3,1.9148084303023949E-3,8.6424799569633368,7.8892339064678971,9.4676914843981326,3171.6938358863245,2895.1405632607693,3474.6691364143826,15682309.648279946,14314903.372652721,17180358.553537503,1191.9861759662181,1088.0847278467686,1305.8144166173893,5893726.5938052256,5379990.1593871899,6456545.6453836244,954.50774143304557,871.31643639305241,1045.6471823317972,4719524.2470969185,4308188.2628602497,5170159.4620012362,2.9277482134092576E-4,2.6732560260813283E-4,3.2065547023207809E-4,1.4476130556924276,1.321780440968144,1.5854677767751886,1.1068518171118236E-4,1.0112387493385852E-4,1.2115998017152417E-4,0.547278325994485,0.50000283810607427,0.59907053591707393,8.8831740718137817E-5,8.117624021174585E-5,9.7218651292713449E-5,0.43922488632899831,0.4013725791184401,0.48069362052230785,159.87978857210663,145.98236497642708,175.10497846225741,790519.03513525915,721803.79608071293,865799.35999186104,60.443460844750412,55.222179523391418,66.163585804624404,298860.20474487985,273043.79412041296,327143.12721130101,48.509635697018787,44.329085618395929,53.089597468645636,239853.89740914715,219183.33958565415,262499.32991189242]
[36,0.02,6.7822352026722211E-6,6.1908637027521789E-6,7.4301066099095355E-6,28.725831234710629,26.221105669158479,31.4698594422197,2.5489000584690981E-6,2.3267209656855608E-6,1.2925010707978647E-7,10.795743693005326,9.854714823840439,0.54743261654791409,2.0410847768228202E-6,1.8631915037664655E-6,2.23597405567487E-6,8.6449164740922324,7.8914580659270657,9.4703606479469826,3.7036734418731161,3.3807346387965787,4.0574659679400975,15686730.857963847,14318939.07854265,17185202.098226603,1.3919147847926783,1.2705862285436087,1.5248351275650047,5895388.1731054187,5381506.9043772742,6458365.8965310724,1.1146047364372926,1.017459979403931,1.221030748602979,4720854.7913070926,4309402.8418409629,5171617.0508126644,3.418811481677946E-7,3.1216340099100092E-7,3.7443814268977497E-7,1.4480211716526343,1.3221530817727618,1.5859147572037993,1.2925010707978647E-7,1.1808510824537661E-7,1.4148181507996932E-7,0.54743261654791409,0.50014380059434249,0.59923942790518914,1.0373124769187762E-7,9.479171084599324E-8,1.1352487203321958E-7,0.43934871409189807,0.40148573543109117,0.48082913929076149,0.18669599194189787,0.1704675911740175,0.20447486164413969,790741.90093065752,722007.28944391524,866043.44907061046,7.0581478619622717E-2,6.4484445941479104E-2,7.7261024626988389E-2,298944.46042283706,273120.77154872345,327235.35650625103,5.6646025342411976E-2,5.1764282936058545E-2,6.1994171681898823E-2,239921.5178297185,219245.13249277428,262573.33460925234]
[39,0.02,7.0950141485016325E-7,6.4763701419799804E-7,7.7727636902673479E-7,28.725836739717899,26.221110694161101,31.469865473091485,2.666448661472187E-7,2.4340232501300141E-7,1.3521078391164066E-8,10.795745761897503,9.8547167123942057,0.54743272145769051,2.1352142674355266E-7,1.9491170219786292E-7,2.3390913300153923E-7,8.6449181308007059,7.8914595782430599,9.4703624628432639,0.3874477172535396,0.35366452766398576,0.42445856844151308,15686733.864162927,14318941.822618639,17185205.391592134,0.14561062535433184,0.1329182341664642,0.15951565348166322,5895389.3028953448,5381507.9356871918,6458367.1342098331,0.11660073911759496,0.10643825720701641,0.12773414926218332,4720855.696009893,4309403.6676932694,5171618.04189937,3.5764781239093151E-8,3.2655956045330024E-8,3.9170625033409352E-8,1.4480214491508558,1.3221533351496708,1.5859150611278945,1.3521078391164066E-8,1.2353088453762146E-8,1.4800658628774293E-8,0.54743272145769051,0.50014389644170842,0.59923954274320312,1.0851506148380446E-8,9.9163256583612952E-9,1.1876034216052787E-8,0.43934879828851697,0.40148581237166342,0.48082923143667317,1.9530592271031998E-2,1.7832911055106308E-2,2.1390470737530365E-2,790742.05246813188,722007.42780911515,866043.61503884464,7.3836511778754173E-3,6.7458299902784175E-3,8.0824100974887427E-3,298944.51771243865,273120.82388948329,327235.41921750916,5.9258391850291981E-3,5.4151516254356998E-3,6.4853180708685735E-3,239921.56380818607,219245.1745088273,262573.3849287054]
[44,0.02,1.1089633561281625E-8,1.0122681953629501E-8,1.2148968173897669E-8,28.725837303416732,26.22111120870867,31.46986609063752,4.1677067792657176E-9,3.8044217190577426E-9,2.1133686497727255E-10,10.795745973746833,9.8547169057773392,0.5474327322001864,3.3373779537396683E-9,3.0465046424698519E-9,3.6560414360441646E-9,8.6449183004434662,7.8914597331003957,9.4703626486840555,6.0558768715129347E-3,5.527839597396186E-3,6.6343630716460657E-3,15686734.171990117,14318942.103605084,17185205.72882444,2.2759200249792594E-3,2.0775356886779468E-3,2.4932580927602577E-3,5895389.4185829796,5381508.0412907209,6458367.26094501,1.8224903329640298E-3,1.6636489295465762E-3,1.9965075177176567E-3,4720855.7886491735,4309403.7522584582,5171618.1433841437,5.590099047578405E-10,5.1041841292523555E-10,6.122438502516746E-10,1.4480214775659728,1.322153361094826,1.5859150922489538,2.1133686497727255E-10,1.930809740967914E-10,2.3133693213760634E-10,0.5474327322001864,0.5001439062562365,0.59923955450232558,1.6961097505203374E-10,1.5499393732538971E-10,1.8562453134090128E-10,0.43934880691003797,0.40148582025018359,0.48082924087218165,3.0526663793374413E-4,2.787315779684827E-4,3.3433686983221197E-4,790742.06798518624,722007.44197736203,866043.63203357242,1.1540778382275132E-4,1.0543852498826971E-4,1.2632951026895621E-4,298944.5235787491,273120.82924904482,327235.42563898349,9.2621922563657934E-5,8.4639784992596032E-5,1.0136667725952145E-4,239921.56851626496,219245.17881116498,262573.39008129016]
[50,0.02,3.9252583280343056E-11,3.5829986104549625E-11,4.300217697734666E-11,28.725837310939998,26.221111215575945,31.469866098879447,1.4751908305820654E-11,1.346603379955158E-11,7.480425612700133E-13,10.795745976574228,9.8547169083582791,0.54743273234355838,1.1812897634825683E-11,1.0783329902803336E-11,1.2940830745368948E-11,8.6449183027075591,7.8914597351671594,9.4703626511643328,2.1435226864889566E-5,1.9566199636635719E-5,2.3482821821185909E-5,15686734.176098457,14318942.1073552,17185205.733325228,8.0557883023119768E-6,7.3535921802173091E-6,8.8250725675151067E-6,5895389.4201269755,5381508.0427001314,6458367.2626364492,6.4508401632004125E-6,5.8886091948320031E-6,7.0667869389893833E-6,4720855.7898855601,4309403.753387087,5171618.1447385857,1.9786571593902043E-12,1.8066639578713794E-12,2.1670826711342078E-12,1.4480214779452081,1.3221533614410963,1.5859150926643031,7.480425612700133E-13,6.8342447689571539E-13,8.1883428738839454E-13,0.54743273234355838,0.50014390638722372,0.59923955465926559,6.0035066864019252E-13,5.4861257580724032E-13,6.5703184285300303E-13,0.43934880702510293,0.40148582035533231,0.48082924099811031,1.0805139829002437E-6,9.8659116341485856E-7,1.1834102321106295E-6,790742.06819228071,722007.44216645509,866043.63226038823,4.084944394843321E-7,3.732075059277501E-7,4.4715270303521872E-7,298944.5236570423,273120.82932057494,327235.42572468607,3.2784218783468066E-7,2.9958881787147577E-7,3.5879489786506361E-7,239921.56857910019,219245.17886858509,262573.39015005785]

{"sheet":"Potter NPV 3%","index":316,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU54","v":3.5521154148684975},{"$f":"'WTP Values '!CV54","v":3.2423915910836421},{"$f":"'WTP Values '!CW54","v":3.8914303963945707},{"$f":"C3","v":3.5521154148684975},{"$f":"D3","v":3.2423915910836421},{"$f":"E3","v":3.8914303963945707},{"$f":"'WTP Values '!CC54","v":1.3349562375955344},{"$f":"'WTP Values '!CD54","v":1.2185925673962252},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"I3","v":1.3349562375955344},{"$f":"J3","v":1.2185925673962252},{"$f":"K3","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CI54","v":1.0689939941848636},{"$f":"'WTP Values '!CJ54","v":0.97582449791379378},{"$f":"'WTP Values '!CK54","v":1.1710649473317278},{"$f":"O3","v":1.0689939941848636},{"$f":"P3","v":0.97582449791379378},{"$f":"Q3","v":1.1710649473317278},{"$f":"'WTP Values '!BH54","v":1939755.1295969666},{"$f":"'WTP Values '!BI54","v":1770619.7536938437},{"$f":"'WTP Values '!BJ54","v":2125049.7777407872},{"$f":"U3","v":1939755.1295969666},{"$f":"V3","v":1770619.7536938437},{"$f":"W3","v":2125049.7777407872},{"$f":"'WTP Values '!AV54","v":728998.89424321253},{"$f":"'WTP Values '!AW54","v":665454.49891668966},{"$f":"'WTP Values '!AX54","v":798614.35056433163},{"$f":"AA3","v":728998.89424321253},{"$f":"AB3","v":665454.49891668966},{"$f":"AC3","v":798614.35056433163},{"$f":"'WTP Values '!BB54","v":583761.03857684054},{"$f":"'WTP Values '!BC54","v":532882.6218572465},{"$f":"'WTP Values '!BD54","v":639500.40282179753},{"$f":"AG3","v":583761.03857684054},{"$f":"AH3","v":532882.6218572465},{"$f":"AI3","v":639500.40282179753},{"$f":"'WTP Values '!CX54","v":0.17905620494867039},{"$f":"'WTP Values '!CY54","v":0.16349188659529582},{"$f":"'WTP Values '!CZ54","v":0.196107545494594},{"$f":"AM3","v":0.17905620494867039},{"$f":"AN3","v":0.16349188659529582},{"$f":"AO3","v":0.196107545494594},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CG54","v":6.1845677823079918E-2},{"$f":"'WTP Values '!CH54","v":7.4099426111191677E-2},{"$f":"AS3","v":6.7693213816976197E-2},{"$f":"AT3","v":6.1845677823079918E-2},{"$f":"AU3","v":7.4099426111191677E-2},{"$f":"'WTP Values '!CL54","v":5.4328013246235429E-2},{"$f":"'WTP Values '!CM54","v":4.9646036628919157E-2},{"$f":"'WTP Values '!CN54","v":5.9457308080570523E-2},{"$f":"AY3","v":5.4328013246235429E-2},{"$f":"AZ3","v":4.9646036628919157E-2},{"$f":"BA3","v":5.9457308080570523E-2},{"$f":"'WTP Values '!BK54","v":97779.816100994401},{"$f":"'WTP Values '!BL54","v":89280.383273371539},{"$f":"'WTP Values '!BM54","v":107091.28868209705},{"$f":"BE3","v":97779.816100994401},{"$f":"BF3","v":89280.383273371539},{"$f":"BG3","v":107091.28868209705},{"$f":"'WTP Values '!AY54","v":36966.214045509827},{"$f":"'WTP Values '!AZ54","v":33772.965343008669},{"$f":"'WTP Values '!BA54","v":40464.54720973548},{"$f":"BK3","v":36966.214045509827},{"$f":"BL3","v":33772.965343008669},{"$f":"BM3","v":40464.54720973548},{"$f":"'WTP Values '!BE54","v":29667.685327476469},{"$f":"'WTP Values '!BF54","v":27110.930521008981},{"$f":"'WTP Values '!BG54","v":32468.713673703522},{"$f":"BQ3","v":29667.685327476469},{"$f":"BR3","v":27110.930521008981},{"$f":"BS3","v":32468.713673703522}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":3.3482094588259947},{"$f":"D3/(1+B4)^A4","v":3.056265049565126},{"$f":"E3/(1+B4)^A4","v":3.6680463723202665},{"$f":"F3+C4","v":6.9003248736944922},{"$f":"G3+D4","v":6.2986566406487681},{"$f":"H3+E4","v":7.5594767687148376},{"$f":"I3/(1+B4)^A4","v":1.2583242884301389},{"$f":"J3/(1+B4)^A4","v":1.1486403689284808},{"$f":"K3/(1+B4)^A4","v":6.3807346419998301E-2},{"$f":"L3+I4","v":2.5932805260256733},{"$f":"M3+J4","v":2.3672329363247062},{"$f":"N3+K4","v":0.13150056023697448},{"$f":"O3/(1+B4)^A4","v":1.0076293658072049},{"$f":"P3/(1+B4)^A4","v":0.9198081797660419},{"$f":"Q3/(1+B4)^A4","v":1.1038410286848221},{"$f":"R3+O4","v":2.0766233599920687},{"$f":"S3+P4","v":1.8956326776798358},{"$f":"T3+Q4","v":2.2749059760165498},{"$f":"U3/(1+B4)^A4","v":1828405.2498793162},{"$f":"V3/(1+B4)^A4","v":1668978.9364632329},{"$f":"W3/(1+B4)^A4","v":2003063.2272040602},{"$f":"X3+U4","v":3768160.3794762827},{"$f":"Y3+V4","v":3439598.6901570763},{"$f":"Z3+W4","v":4128113.0049448474},{"$f":"AA3/(1+B4)^A4","v":687151.37547668256},{"$f":"AB3/(1+B4)^A4","v":627254.68839352403},{"$f":"AC3/(1+B4)^A4","v":752770.61981744901},{"$f":"AD3+AA4","v":1416150.269719895},{"$f":"AE3+AB4","v":1292709.1873102137},{"$f":"AF3+AC4","v":1551384.9703817805},{"$f":"AG3/(1+B4)^A4","v":550250.76687420171},{"$f":"AH3/(1+B4)^A4","v":502292.97941110993},{"$f":"AI3/(1+B4)^A4","v":602790.46358921437},{"$f":"AJ3+AG4","v":1134011.8054510423},{"$f":"AK3+AH4","v":1035175.6012683564},{"$f":"AL3+AI4","v":1242290.8664110119},{"$f":"AM3/(1+B4)^A4","v":0.16877764628963182},{"$f":"AN3/(1+B4)^A4","v":0.15410678348128554},{"$f":"AO3/(1+B4)^A4","v":0.18485017013346594},{"$f":"AP3+AM4","v":0.34783385123830224},{"$f":"AQ3+AN4","v":0.31759867007658138},{"$f":"AR3+AO4","v":0.38095771562805991},{"$f":"AS3/(1+B4)^A4","v":6.3807346419998301E-2},{"$f":"AT3/(1+B4)^A4","v":5.8295482913639292E-2},{"$f":"AU3/(1+B4)^A4","v":6.9845815921568175E-2},{"$f":"AV3+AS4","v":0.13150056023697448},{"$f":"AW3+AT4","v":0.12014116073671921},{"$f":"AX3+AU4","v":0.14394524203275985},{"$f":"AY3/(1+B4)^A4","v":5.1209363037265934E-2},{"$f":"AZ3/(1+B4)^A4","v":4.6796151031123723E-2},{"$f":"BA3/(1+B4)^A4","v":5.6044215364851095E-2},{"$f":"BB3+AY4","v":0.10553737628350136},{"$f":"BC3+AZ4","v":9.644218766004288E-2},{"$f":"BD3+BA4","v":0.11550152344542161},{"$f":"BE3/(1+B4)^A4","v":92166.854652648137},{"$f":"BF3/(1+B4)^A4","v":84155.324039373692},{"$f":"BG3/(1+B4)^A4","v":100943.81061560661},{"$f":"BH3+BE4","v":189946.67075364254},{"$f":"BI3+BF4","v":173435.70731274522},{"$f":"BJ3+BG4","v":208035.09929770365},{"$f":"BK3/(1+B4)^A4","v":34844.202135460298},{"$f":"BL3/(1+B4)^A4","v":31834.258971636034},{"$f":"BM3/(1+B4)^A4","v":38141.716664846339},{"$f":"BN3+BK4","v":71810.416180970118},{"$f":"BO3+BL4","v":65607.2243146447},{"$f":"BP3+BM4","v":78606.263874581811},{"$f":"BQ3/(1+B4)^A4","v":27964.63882314683},{"$f":"BR3/(1+B4)^A4","v":25554.652201912511},{"$f":"BS3/(1+B4)^A4","v":30604.876683668135},{"$f":"BT3+BQ4","v":57632.324150623303},{"$f":"BU3+BR4","v":52665.582722921492},{"$f":"BV3+BS4","v":63073.590357371657}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":3.0640859600119654},{"$f":"D4/(1+B5)^A5","v":2.7969154688820961},{"$f":"E4/(1+B5)^A5","v":3.3567820437495062},{"$f":"F4+C5","v":9.9644108337064576},9.0955721095308633,10.916258812464344,{"$f":"I4/(1+B5)^A5","v":1.151544977318341},{"$f":"J4/(1+B5)^A5","v":1.0511686532212352},{"$f":"K4/(1+B5)^A5","v":5.839276088171913E-2},{"$f":"L4+I5","v":3.7448255033440141},3.4184015895459412,0.18989332111869361,{"$f":"O4/(1+B5)^A5","v":0.9221236098377773},{"$f":"P4/(1+B5)^A5","v":0.84175478391770486},{"$f":"Q4/(1+B5)^A5","v":1.0101709106527268},{"$f":"R4+O5","v":2.9987469698298459},2.7373874615975406,3.2850768866692768,{"$f":"U4/(1+B5)^A5","v":1673249.8143445859},{"$f":"V4/(1+B5)^A5","v":1527352.1533404344},{"$f":"W4/(1+B5)^A5","v":1833086.6055328185},{"$f":"X4+U5","v":5441410.1938208686},4966950.843497511,5961199.6104776654,{"$f":"AA4/(1+B5)^A5","v":628840.84998053731},{"$f":"AB4/(1+B5)^A5","v":574026.8963734986},{"$f":"AC4/(1+B5)^A5","v":688891.75413204671},{"$f":"AD4+AA5","v":2044991.1197004323},1866736.0836837124,2240276.7245138274,{"$f":"AG4/(1+B5)^A5","v":503557.39985760552},{"$f":"AH4/(1+B5)^A5","v":459669.23065972555},{"$f":"AI4/(1+B5)^A5","v":551638.66509129398},{"$f":"AJ4+AG5","v":1637569.2053086478},1494844.831928082,1793929.531502306,{"$f":"AM4/(1+B5)^A5","v":0.1544554552872143},{"$f":"AN4/(1+B5)^A5","v":0.14102953755264172},{"$f":"AO4/(1+B5)^A5","v":0.16916409142765387},{"$f":"AP4+AM5","v":0.50228930652551651},0.45862820762922307,0.55012180705571379,{"$f":"AS4/(1+B5)^A5","v":5.839276088171913E-2},{"$f":"AT4/(1+B5)^A5","v":5.3348624966381625E-2},{"$f":"AU4/(1+B5)^A5","v":6.3918815881339228E-2},{"$f":"AV4+AS5","v":0.18989332111869361},0.17348978570310084,0.20786405791409907,{"$f":"AY4/(1+B5)^A5","v":4.6863821464341905E-2},{"$f":"AZ4/(1+B5)^A5","v":4.2825107305963631E-2},{"$f":"BA4/(1+B5)^A5","v":5.1288396246135674E-2},{"$f":"BB4+AY5","v":0.15240119774784328},0.13926729496600651,0.16678991969155729,{"$f":"BE4/(1+B5)^A5","v":84345.72830418589},{"$f":"BF4/(1+B5)^A5","v":77014.042884795286},{"$f":"BG4/(1+B5)^A5","v":92377.886348197309},{"$f":"BH4+BE5","v":274292.39905782841},250449.7501975405,300412.98564590095,{"$f":"BK4/(1+B5)^A5","v":31887.380961082043},{"$f":"BL4/(1+B5)^A5","v":29132.856579581206},{"$f":"BM4/(1+B5)^A5","v":34905.073879245538},{"$f":"BN4+BK5","v":103697.79714205216},94740.080894225903,113511.33775382735,{"$f":"BQ4/(1+B5)^A5","v":25591.605975826376},{"$f":"BR4/(1+B5)^A5","v":23386.126820251087},{"$f":"BS4/(1+B5)^A5","v":28007.797632590882},{"$f":"BT4+BQ5","v":83223.930126449675},76051.709543172576,91081.387989962532]
[4,0.03,2.7224006891709411,2.4850231682167787,2.9824573685473919,12.686811522877399,11.580595277747642,13.898716181011736,1.0231327974397117,0.9339497335620458,5.1881211735445354E-2,4.7679583007837261,4.3523513231079871,0.24177453285413897,0.81929488391812533,0.74788822303195024,0.89752377029614439,3.818041853747971,3.485275684629491,4.1826006569654215,1486660.7879724957,1357032.6058491133,1628673.7067236449,6928070.9817933645,6323983.4493466243,7589873.3172013108,558716.95040800027,510015.46258309489,612071.40096224286,2603708.0701084323,2376751.5462668072,2852348.1254760702,447404.22765558411,408410.15776653547,490123.80906311522,2084973.4329642318,1903254.9896946175,2284053.3405654212,0.13723167150261073,0.12530291748906144,0.1503001042058959,0.63952097802812724,0.58393112511828449,0.70042191126160969,5.1881211735445354E-2,4.7399562306741631E-2,5.6791040028677547E-2,0.24177453285413897,0.22088934800984247,0.26465509794277664,4.1637898386901039E-2,3.8049553166948233E-2,4.5569075773059187E-2,0.19403909613474432,0.17731684813295473,0.21235899546461648,74940.087145284895,68425.979610764029,82076.555534200859,349232.48620311334,318875.72980830452,382489.54118010181,28331.52497587473,25884.165739743261,31012.706048249893,132029.3221179269,120624.24663396916,144524.04380207724,22737.810444883482,20778.270780706807,24884.565437200694,105961.74057133315,96829.980323879383,115965.95342716323]
[5,0.03,2.3483667490923561,2.1436028143019596,2.5726939251602587,15.035178271969755,13.724198092049601,16.471410106171994,0.88256333866303893,0.80563324434387029,4.4753188987489943E-2,5.6505216394467652,5.157984567451857,0.28652772184162889,0.70673096386877887,0.6451349509248232,0.77421188845104882,4.5247728176167499,4.1304106355543144,4.9568125454164704,1282406.655104558,1170588.2465011782,1404908.246315334,8210477.6368979225,7494571.6958478028,8994781.5635166448,481954.14940627239,439943.81819593062,527978.16714035266,3085662.2195147048,2816695.3644627379,3380326.2926164228,385934.81694631925,352298.18972113583,422785.10313367,2470908.2499105511,2255553.1794157531,2706838.4436990912,0.11837724533387398,0.10808739733502851,0.12965019018186105,0.75789822336200119,0.69201852245331297,0.83007210144347077,4.4753188987489943E-2,4.0887278821759847E-2,4.8988450003049945E-2,0.28652772184162889,0.2617766268316023,0.31364354794582661,3.5917216911836053E-2,3.2821878803701833E-2,3.9308285058108447E-2,0.22995631304658037,0.21013872693665656,0.25166728052272491,64643.977474037529,59024.851092336758,70799.957795796334,413876.4636771509,377900.58090064127,453289.49897589814,24439.022319188884,22327.90874355816,26751.832664744255,156468.3444371158,142952.15537752732,171275.8764668215,19613.835027418489,17923.518899750496,21465.644741711876,125575.57559875165,114753.49922362989,137431.59816887509]
[9,0.03,0.96749600711346462,0.88313597715344261,1.0599158334530341,20.830880790500824,19.014549028240427,22.820745731548147,0.36360440996332527,0.33191022969551798,1.8437721308958949E-2,7.8286629228002003,7.1462645603706694,0.39697732270884484,0.29116379965385164,0.26578705788197149,0.31896504710163837,6.2689647879728598,5.7225853933141666,6.8675455233496239,528334.56221816002,482266.85840342793,578803.59581662982,11375420.882514531,10383550.281084502,12462055.261128778,198558.7282491354,181251.02802759671,217520.01417530171,4275111.3882231386,3902464.2274888474,4683361.431487916,159000.03461807876,145142.18956653087,174181.86461163918,3423384.4299744689,3125015.1176883345,3750260.0847082236,4.8769857705522245E-2,4.4530576572566656E-2,5.3414161723645971E-2,1.0500499067323577,0.95877515286387927,1.1500450929089074,1.8437721308958949E-2,1.6845017507200202E-2,2.018259277046356E-2,0.39697732270884484,0.36268527107754239,0.43454565285399133,1.4797417806337261E-2,1.3522179489560946E-2,1.6194492983217637E-2,0.31859898548903887,0.29114219273647612,0.34867901295270765,26632.462801747995,24317.457132440752,29168.645186153095,573415.96626930335,523572.23898556142,628021.78636992828,10068.55361101955,9198.8027700254097,11021.400850659771,216783.15823717674,198056.80076078666,237298.64059014467,8080.6403346257293,7384.2524706303184,8843.5614180575412,173981.96404314513,158988.23541565461,190408.20045619519]
[16,0.03,6.5684323775020134E-2,5.9957032415858327E-2,7.1958803206341931E-2,23.019332882042445,21.01218081390882,25.218249189468203,2.468548667328534E-2,2.2533735365591976E-2,1.2517563351444585E-3,8.6511271248510884,7.8970373088271186,0.43868299329061566,1.9767417278638736E-2,1.8044563529740761E-2,2.1654873273581891E-2,6.9275701172442075,6.3237891589626587,7.5890365882490673,35869.190354396211,32741.605381754856,39295.586245563427,12570500.623638943,11474426.013071286,13771294.710742513,13480.361364574497,12305.323352227222,14767.663053478502,4724246.3313503042,4312449.5798465284,5175386.3354400778,10794.679954548359,9853.8562462359569,11825.390396206427,3783038.5843655341,3453323.1685664752,4144255.1638768115,3.3110370486681478E-3,3.0232277838618143E-3,3.6263437440892596E-3,1.1603661212852934,1.0595022181140401,1.2708666085354279,1.2517563351444585E-3,1.1436259951500339E-3,1.3702174979612477E-3,0.43868299329061566,0.40078828496560309,0.48019817962051664,1.0046122930528196E-3,9.1803501947899306E-4,1.0994611994891766E-3,0.35207037938585756,0.3217290290319777,0.38531055642162287,1808.1059732901192,1650.9377981185692,1980.2900687953629,633657.93987215112,578577.72689577925,694000.54193660221,683.56471806585546,624.51641665332534,748.25452157563086,239557.97802643359,218864.2656120396,262228.77732043125,548.60319024220667,501.32468408264089,600.39870680297656,192260.17306032544,175691.23227042833,210412.11813619355]
[19,0.03,1.3312254112239736E-2,1.215150290759702E-2,1.4583904025206379E-2,{"$f":"F20+C21","v":23.095728350438677},21.081915041374511,25.301942316842247,5.0030121738736163E-3,4.5669163362659854E-3,2.536936891841184E-4,{"$f":"L20+I21","v":8.6798380745664865},7.923245621085421,0.44013887356836434,4.0062661352386992E-3,3.6570950456175106E-3,4.3887971926705356E-3,{"$f":"R20+O21","v":6.9505610078432776},6.3447762500010283,7.614222722348015,7269.6154783223146,6635.7472504018806,7964.043770658619,{"$f":"X20+U21","v":12612219.003925594},11512506.793011278,13816998.229399668,2732.0673441762856,2493.9221717377918,2992.9650168158369,{"$f":"AD20+AA21","v":4739924.9356414061},4326761.5326418467,5192562.1617445769,2187.7597934546779,1997.0828775626474,2396.6540703066112,{"$f":"AJ20+AG21","v":3795593.5530996229},3464783.8934423039,4158008.9210347719,6.7104849427822473E-4,6.1271813706724151E-4,7.3495176086453182E-4,{"$f":"AP20+AM21","v":1.1642170892434422},1.0630184437420562,1.2750843002611485,2.536936891841184E-4,2.3177889307265893E-4,2.7770223507780749E-4,{"$f":"AV20+AS21","v":0.44013887356836434},0.4021184020856155,0.48179183852640722,2.0360496022165053E-4,1.8605832808903824E-4,2.2282800572446536E-4,{"$f":"BB20+AY21","v":0.35323881383525918},0.32279676804924251,0.38658930679143949,366.4491737897813,334.59587050531678,401.34575644020168,{"$f":"BH20+BE21","v":635760.89373999718},580497.88316947874,696303.7579655014,138.53818850632433,126.57085828013315,151.64888301149469,{"$f":"BN20+BK21","v":240353.01166329719},219590.62193923243,263099.04972897674,111.18551056876454,101.60356693486224,121.68291754053145,{"$f":"BT20+BQ21","v":192898.23698903044},176274.30798557561,211110.42387787721]
[25,0.03,2.4616497696656889E-4,2.2470082137386014E-4,2.6967982793738666E-4,23.110938224340192,21.09579870265231,25.318605110336485,9.2513737054697535E-5,8.4449624026596866E-5,4.6912041062342168E-6,8.685554250328364,7.9284635369250438,0.44042873049188497,7.4082300607245151E-5,6.7625565894303995E-5,8.1155914748604275E-5,6.9551383545660119,6.3489546523978495,7.6192371287225473,134.42687554556787,122.70563311657848,147.26797091128273,12620524.880135998,11520088.44507936,13826097.522462774,50.520316783309831,46.116629744754782,55.344734123487918,4743046.4505587891,4329610.9555444214,5195981.7644740306,40.455195237671695,36.929272564255953,44.317986198251731,3798093.1711436212,3467065.6541781249,4160747.2105751876,1.24087653183821E-5,1.1330143251959003E-5,1.3590439437180917E-5,1.1649837935816942,1.0637185029148597,1.2759240170748596,4.6912041062342168E-6,4.2859642997731593E-6,5.1351607117114881E-6,0.44042873049188497,0.40238322032803658,0.48210912633822989,3.7649829939138096E-6,3.4405175609114457E-6,4.1204480048376102E-6,0.35347144203966263,0.32300934840450768,0.38684389822578402,6.776234262418444,6.1872154829376704,7.421528169214775,636179.57908642024,580880.17462481325,696762.3142922431,2.5617937950338421,2.3404986225826883,2.8042316108740324,240511.29803313047,219735.23507370354,263272.31568141887,2.0559988126286779,1.8788132725956177,2.2501127413162165,193025.27164305429,176390.39482015622,211249.45231109031]
[36,0.03,1.0321258123824208E-8,9.4213043894944107E-9,1.1307193855234245E-8,23.111142209112948,21.095984901138188,25.318828580706224,3.8789358742564376E-9,3.5408220079852646E-9,1.9669381521548898E-10,8.6856309118984374,7.9285335161624619,0.44043261786130433,3.1061386408268699E-9,2.8354192784280014E-9,3.4027226566400356E-9,6.955199742913944,6.3490106903682451,7.6193043786255688,5.6362789637350611E-3,5.1448281890054395E-3,6.1746831733647091E-3,12620636.273056304,11520190.125184292,13826219.556165341,2.1182267130093152E-3,1.9335879752751561E-3,2.3205059213623133E-3,4743088.3142530723,4329649.1701204963,5196027.6259249682,1.6962141310395251E-3,1.5483784864835147E-3,1.8581740616267909E-3,3798126.694368205,3467096.2556445282,4160783.9347040839,5.2027738237666836E-10,4.7505268427870398E-10,5.6982286910129491E-10,1.1649940761133724,1.0637278916456414,1.2759352788015865,1.9669381521548898E-10,1.797028334110336E-10,2.1530812330014387E-10,0.44043261786130433,0.40238677189521943,0.48211338159258732,1.5785901711464951E-10,1.4425476062153108E-10,1.7276303058132065E-10,0.35347456189533794,0.32301219939168502,0.38684731263777838,2.8411540825899295E-4,2.5941890212836417E-4,3.1117143003694226E-4,636185.1942174728,580885.30166506022,696768.46414652292,1.0741144148278405E-4,9.8132929874145486E-5,1.1757642639289407E-4,240513.42086527174,219737.17452945214,263274.63940981828,8.620436062396712E-5,7.8775287174827528E-5,9.434321119524795E-5,193026.97534784515,176391.95170003083,211251.31686851796]
[39,0.03,3.5504959618911756E-10,3.2409133449957348E-10,3.8896562455561418E-10,23.111142214049895,21.095984905644663,25.318828586114773,1.3343476146762112E-10,1.2180369961011165E-10,6.7662351650673357E-12,8.6856309137538403,7.9285335178561365,0.44043261795538852,1.0685066267138134E-10,9.7537960755863315E-11,1.1705310444614388E-10,6.9551997443996969,6.3490106917245059,7.6193043802531868,1.9388707714461143E-4,1.7698125064349784E-4,2.1240809414875734E-4,12620636.275752293,11520190.127645208,13826219.559118865,7.2866653470759428E-5,6.651511100501476E-5,7.9825025248848072E-5,4743088.3152662795,4329649.1710453853,5196027.6270349314,5.8349489476067642E-5,5.3263967413518822E-5,6.3920884674594091E-5,3798126.6951795518,3467096.2563851611,4160783.9355929005,1.7897457102906328E-11,1.6341734863929169E-11,1.960181376597311E-11,1.1649940763622357,1.0637278918728725,1.2759352790741487,6.7662351650673357E-12,6.1817481620145206E-12,7.4065643274144352E-12,0.44043261795538852,0.40238677198117634,0.48211338169557522,5.4303244438770629E-12,4.9623402392009359E-12,5.9430200764690036E-12,0.35347456197084631,0.32301219946068616,0.38684731272041578,9.7735237083757511E-6,8.923967925178951E-6,1.0704246445032356E-5,636185.19435337314,580885.30178914755,696768.46429536492,3.6949360695208836E-6,3.3757567833950024E-6,4.0446098926444744E-6,240513.42091664963,219737.17457639187,263274.6394660584,2.9654159465920058E-6,2.7098570315322401E-6,3.2453910788974991E-6,193026.9753890791,176391.95173771126,211251.31691364496]
[44,0.03,7.1527300539902599E-13,6.5290535558816719E-13,7.8359928939226563E-13,23.111142214203834,21.09598490578518,25.31882858628342,2.688139456686217E-13,2.4538233312745027E-13,1.363106848648946E-14,8.6856309138116945,7.9285335179089476,0.44043261795832223,2.1525836231940767E-13,1.9649725300117656E-13,2.3581191672130015E-13,6.9551997444460243,6.3490106917667948,7.6193043803039391,3.9059949332653176E-7,3.5654148717753999E-7,4.2791141717546232E-7,12620636.275836356,11520190.127721941,13826219.55921096,1.4679512603540025E-7,1.3399948588496657E-7,1.6081326757905699E-7,4743088.3152978737,4329649.1710742237,5196027.6270695413,1.17549252693179E-7,1.0730410190651311E-7,1.2877322993660914E-7,3798126.6952048508,3467096.2564082546,4160783.9356206148,3.6055717478346845E-14,3.2921602883138072E-14,3.9489266835249338E-14,1.1649940763699953,1.0637278918799578,1.2759352790826475,1.363106848648946E-14,1.2453577285886675E-14,1.4921057742392432E-14,0.44043261795832223,0.40238677198385658,0.48211338169878654,1.0939780039053577E-14,9.996992123926169E-15,1.197264234875653E-14,0.35347456197320076,0.32301219946283766,0.38684731272299255,1.9689468038445349E-8,1.7977976672665494E-8,2.1564476082918603E-8,636185.19435761066,580885.30179301673,696768.46430000593,7.4437150628266866E-9,6.8007053827740725E-9,8.1481581858707033E-9,240513.42091825168,219737.17457785553,263274.63946781203,5.9740441874696988E-9,5.4592023310267824E-9,6.5380742736058132E-9,193026.97539036482,176391.95173888622,211251.31691505207]
[50,0.03,1.5698667602936852E-16,1.4329835008715237E-16,1.7198279097928685E-16,23.111142214204087,21.095984905785411,25.318828586283697,5.899874241348469E-17,5.3856019370561403E-17,2.991719408212368E-18,8.6856309138117904,7.9285335179090346,0.44043261795832706,4.7244471038296086E-17,4.3126820619139463E-17,5.1755523687825158E-17,6.9551997444460998,6.3490106917668649,7.6193043803040217,8.572798868857081E-11,7.825300621731802E-11,9.3917134451225212E-11,12620636.275836494,11520190.127722068,13826219.559211113,3.2218298075926636E-11,2.9409936793280574E-11,3.5294971497734578E-11,4743088.3152979268,4329649.1710742712,5196027.627069599,2.5799472803735696E-11,2.3550887780565276E-11,2.8262888682673282E-11,3798126.6952048922,3467096.2564082928,4160783.9356206604,7.9134361230674557E-18,7.2255669753670234E-18,8.667024608099403E-18,1.1649940763700082,1.0637278918799695,1.2759352790826615,2.991719408212368E-18,2.7332860153103949E-18,3.2748436473059879E-18,0.44043261795832706,0.40238677198386097,0.48211338169879181,2.4010408499414555E-18,2.1941196605783205E-18,2.627731385684276E-18,0.35347456197320459,0.32301219946284121,0.38684731272299683,4.3214047179337814E-12,3.9457700462228648E-12,4.7329277003591769E-12,636185.19435761764,580885.30179302313,696768.46430001361,1.6337315629170184E-12,1.4926050957300529E-12,1.7883413182184003E-12,240513.4209182543,219737.17457785795,263274.63946781494,1.311171164526538E-12,1.1981747126631349E-12,1.4349633497966514E-12,193026.97539036692,176391.95173888816,211251.31691505437]

{"sheet":"Potter NPV 4%","index":317,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU54","v":3.5521154148684975},{"$f":"'WTP Values '!CV54","v":3.2423915910836421},{"$f":"'WTP Values '!CW54","v":3.8914303963945707},{"$f":"C3","v":3.5521154148684975},{"$f":"D3","v":3.2423915910836421},{"$f":"E3","v":3.8914303963945707},{"$f":"'WTP Values '!CC54","v":1.3349562375955344},{"$f":"'WTP Values '!CD54","v":1.2185925673962252},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"I3","v":1.3349562375955344},{"$f":"J3","v":1.2185925673962252},{"$f":"K3","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CI54","v":1.0689939941848636},{"$f":"'WTP Values '!CJ54","v":0.97582449791379378},{"$f":"'WTP Values '!CK54","v":1.1710649473317278},{"$f":"O3","v":1.0689939941848636},{"$f":"P3","v":0.97582449791379378},{"$f":"Q3","v":1.1710649473317278},{"$f":"'WTP Values '!BH54","v":1939755.1295969666},{"$f":"'WTP Values '!BI54","v":1770619.7536938437},{"$f":"'WTP Values '!BJ54","v":2125049.7777407872},{"$f":"U3","v":1939755.1295969666},{"$f":"V3","v":1770619.7536938437},{"$f":"W3","v":2125049.7777407872},{"$f":"'WTP Values '!AV54","v":728998.89424321253},{"$f":"'WTP Values '!AW54","v":665454.49891668966},{"$f":"'WTP Values '!AX54","v":798614.35056433163},{"$f":"AA3","v":728998.89424321253},{"$f":"AB3","v":665454.49891668966},{"$f":"AC3","v":798614.35056433163},{"$f":"'WTP Values '!BB54","v":583761.03857684054},{"$f":"'WTP Values '!BC54","v":532882.6218572465},{"$f":"'WTP Values '!BD54","v":639500.40282179753},{"$f":"AG3","v":583761.03857684054},{"$f":"AH3","v":532882.6218572465},{"$f":"AI3","v":639500.40282179753},{"$f":"'WTP Values '!CX54","v":0.17905620494867039},{"$f":"'WTP Values '!CY54","v":0.16349188659529582},{"$f":"'WTP Values '!CZ54","v":0.196107545494594},{"$f":"AM3","v":0.17905620494867039},{"$f":"AN3","v":0.16349188659529582},{"$f":"AO3","v":0.196107545494594},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CG54","v":6.1845677823079918E-2},{"$f":"'WTP Values '!CH54","v":7.4099426111191677E-2},{"$f":"AS3","v":6.7693213816976197E-2},{"$f":"AT3","v":6.1845677823079918E-2},{"$f":"AU3","v":7.4099426111191677E-2},{"$f":"'WTP Values '!CL54","v":5.4328013246235429E-2},{"$f":"'WTP Values '!CM54","v":4.9646036628919157E-2},{"$f":"'WTP Values '!CN54","v":5.9457308080570523E-2},{"$f":"AY3","v":5.4328013246235429E-2},{"$f":"AZ3","v":4.9646036628919157E-2},{"$f":"BA3","v":5.9457308080570523E-2},{"$f":"'WTP Values '!BK54","v":97779.816100994401},{"$f":"'WTP Values '!BL54","v":89280.383273371539},{"$f":"'WTP Values '!BM54","v":107091.28868209705},{"$f":"BE3","v":97779.816100994401},{"$f":"BF3","v":89280.383273371539},{"$f":"BG3","v":107091.28868209705},{"$f":"'WTP Values '!AY54","v":36966.214045509827},{"$f":"'WTP Values '!AZ54","v":33772.965343008669},{"$f":"'WTP Values '!BA54","v":40464.54720973548},{"$f":"BK3","v":36966.214045509827},{"$f":"BL3","v":33772.965343008669},{"$f":"BM3","v":40464.54720973548},{"$f":"'WTP Values '!BE54","v":29667.685327476469},{"$f":"'WTP Values '!BF54","v":27110.930521008981},{"$f":"'WTP Values '!BG54","v":32468.713673703522},{"$f":"BQ3","v":29667.685327476469},{"$f":"BR3","v":27110.930521008981},{"$f":"BS3","v":32468.713673703522}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":3.2841303761727967},{"$f":"D3/(1+B4)^A4","v":2.9977732905728938},{"$f":"E3/(1+B4)^A4","v":3.5978461505127313},{"$f":"F3+C4","v":6.8362457910412946},{"$f":"G3+D4","v":6.2401648816565363},{"$f":"H3+E4","v":7.4892765469073019},{"$f":"I3/(1+B4)^A4","v":1.2342420835757528},{"$f":"J3/(1+B4)^A4","v":1.126657329323433},{"$f":"K3/(1+B4)^A4","v":6.2586181413624431E-2},{"$f":"L3+I4","v":2.569198321171287},{"$f":"M3+J4","v":2.3452498967196584},{"$f":"N3+K4","v":0.13027939523060061},{"$f":"O3/(1+B4)^A4","v":0.98834503900227766},{"$f":"P3/(1+B4)^A4","v":0.90220460236112576},{"$f":"Q3/(1+B4)^A4","v":1.0827153729028547},{"$f":"R3+O4","v":2.0573390331871413},{"$f":"S3+P4","v":1.8780291002749196},{"$f":"T3+Q4","v":2.2537803202345827},{"$f":"U3/(1+B4)^A4","v":1793412.656801929},{"$f":"V3/(1+B4)^A4","v":1637037.4941696038},{"$f":"W3/(1+B4)^A4","v":1964727.9749822365},{"$f":"X3+U4","v":3733167.7863988956},{"$f":"Y3+V4","v":3407657.2478634473},{"$f":"Z3+W4","v":4089777.7527230238},{"$f":"AA3/(1+B4)^A4","v":674000.45695563278},{"$f":"AB3/(1+B4)^A4","v":615250.09145403991},{"$f":"AC3/(1+B4)^A4","v":738363.8596193894},{"$f":"AD3+AA4","v":1402999.3511988453},{"$f":"AE3+AB4","v":1280704.5903707296},{"$f":"AF3+AC4","v":1536978.210183721},{"$f":"AG3/(1+B4)^A4","v":539719.89513391315},{"$f":"AH3/(1+B4)^A4","v":492679.93884730624},{"$f":"AI3/(1+B4)^A4","v":591254.07065624767},{"$f":"AJ3+AG4","v":1123480.9337107537},{"$f":"AK3+AH4","v":1025562.5607045528},{"$f":"AL3+AI4","v":1230754.4734780453},{"$f":"AM3/(1+B4)^A4","v":0.16554752676467305},{"$f":"AN3/(1+B4)^A4","v":0.15115743952967436},{"$f":"AO3/(1+B4)^A4","v":0.18131244960668821},{"$f":"AP3+AM4","v":0.34460373171334346},{"$f":"AQ3+AN4","v":0.31464932612497021},{"$f":"AR3+AO4","v":0.37741999510128221},{"$f":"AS3/(1+B4)^A4","v":6.2586181413624431E-2},{"$f":"AT3/(1+B4)^A4","v":5.7179805679622699E-2},{"$f":"AU3/(1+B4)^A4","v":6.8509084792152064E-2},{"$f":"AV3+AS4","v":0.13027939523060061},{"$f":"AW3+AT4","v":0.11902548350270262},{"$f":"AX3+AU4","v":0.14260851090334375},{"$f":"AY3/(1+B4)^A4","v":5.0229302187717664E-2},{"$f":"AZ3/(1+B4)^A4","v":4.5900551616974067E-2},{"$f":"BA3/(1+B4)^A4","v":5.4971623595202031E-2},{"$f":"BB3+AY4","v":0.10455731543395309},{"$f":"BC3+AZ4","v":9.5546588245893224E-2},{"$f":"BD3+BA4","v":0.11442893167577256},{"$f":"BE3/(1+B4)^A4","v":90402.936483907542},{"$f":"BF3/(1+B4)^A4","v":82544.733056001787},{"$f":"BG3/(1+B4)^A4","v":99011.916311110428},{"$f":"BH3+BE4","v":188182.75258490193},{"$f":"BI3+BF4","v":171825.11632937333},{"$f":"BJ3+BG4","v":206103.20499320747},{"$f":"BK3/(1+B4)^A4","v":34177.342867520179},{"$f":"BL3/(1+B4)^A4","v":31225.004939911858},{"$f":"BM3/(1+B4)^A4","v":37411.748529711054},{"$f":"BN3+BK4","v":71143.556913030014},{"$f":"BO3+BL4","v":64997.970282920527},{"$f":"BP3+BM4","v":77876.295739446534},{"$f":"BQ3/(1+B4)^A4","v":27429.442795373951},{"$f":"BR3/(1+B4)^A4","v":25065.579253891436},{"$f":"BS3/(1+B4)^A4","v":30019.15095571701},{"$f":"BT3+BQ4","v":57097.128122850423},{"$f":"BU3+BR4","v":52176.50977490042},{"$f":"BV3+BS4","v":62487.864629420532}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":2.9195799458181582},{"$f":"D4/(1+B5)^A5","v":2.6650095394402289},{"$f":"E4/(1+B5)^A5","v":3.1984721268639862},{"$f":"F4+C5","v":9.7558257368594532},8.9051744210967652,10.687748673771289,{"$f":"I4/(1+B5)^A5","v":1.0972367180172471},{"$f":"J4/(1+B5)^A5","v":1.0015942632384296},{"$f":"K4/(1+B5)^A5","v":5.5638887379829409E-2},{"$f":"L4+I5","v":3.6664350391885341},3.346844159958088,0.18591828261043003,{"$f":"O4/(1+B5)^A5","v":0.87863514078348814},{"$f":"P4/(1+B5)^A5","v":0.80205660627518138},{"$f":"Q4/(1+B5)^A5","v":0.96253002398765952},{"$f":"R4+O5","v":2.9359741739706293},2.6800857065501011,3.2163103442222423,{"$f":"U4/(1+B5)^A5","v":1594337.3214912459},{"$f":"V4/(1+B5)^A5","v":1455320.3713245366},{"$f":"W4/(1+B5)^A5","v":1746636.0155380885},{"$f":"X4+U5","v":5327505.1078901412},4862977.6191879837,5836413.7682611123,{"$f":"AA4/(1+B5)^A5","v":599183.9519760902},{"$f":"AB4/(1+B5)^A5","v":546955.09097458876},{"$f":"AC4/(1+B5)^A5","v":656402.78257583966},{"$f":"AD4+AA5","v":2002183.3031749355},1827659.6813453184,2193380.9927595607,{"$f":"AG4/(1+B5)^A5","v":479809.02147629677},{"$f":"AH4/(1+B5)^A5","v":437990.67162546422},{"$f":"AI4/(1+B5)^A5","v":525622.71586275997},{"$f":"AJ4+AG5","v":1603289.9551870504},1463553.232330017,1756377.1893408052,{"$f":"AM4/(1+B5)^A5","v":0.14717114848077015},{"$f":"AN4/(1+B5)^A5","v":0.13437841332789952},{"$f":"AO4/(1+B5)^A5","v":0.16118610748204956},{"$f":"AP4+AM5","v":0.49177488019411364},0.44902773945286972,0.53860610258333175,{"$f":"AS4/(1+B5)^A5","v":5.5638887379829409E-2},{"$f":"AT4/(1+B5)^A5","v":5.0832639038695074E-2},{"$f":"AU4/(1+B5)^A5","v":6.0904326916100135E-2},{"$f":"AV4+AS5","v":0.18591828261043003},0.1698581225413977,0.2035128378194439,{"$f":"AY4/(1+B5)^A5","v":4.4653666743462016E-2},{"$f":"AZ4/(1+B5)^A5","v":4.0805423248476316E-2},{"$f":"BA4/(1+B5)^A5","v":4.8869573206362746E-2},{"$f":"BB4+AY5","v":0.1492109821774151},0.13635201149436954,0.16329850488213532,{"$f":"BE4/(1+B5)^A5","v":80367.881347351795},{"$f":"BF4/(1+B5)^A5","v":73381.967114248284},{"$f":"BG4/(1+B5)^A5","v":88021.233065606531},{"$f":"BH4+BE5","v":268550.6339322537},245207.08344362161,294124.43805881403,{"$f":"BK4/(1+B5)^A5","v":30383.533358272802},{"$f":"BL4/(1+B5)^A5","v":27758.915691062968},{"$f":"BM4/(1+B5)^A5","v":33258.908214425079},{"$f":"BN4+BK5","v":101527.09027130282},92756.885973983502,111135.20395387162,{"$f":"BQ4/(1+B5)^A5","v":24384.6747654596},{"$f":"BR4/(1+B5)^A5","v":22283.208684686713},{"$f":"BS4/(1+B5)^A5","v":26686.915890024935},{"$f":"BT4+BQ5","v":81481.80288831002},74459.718459587137,89174.78051944547]
[4,0.04,2.4956691737317009,2.2780613234477065,2.7340673789350958,12.251494910591154,11.183235744544472,13.421816052706385,0.93792254511284412,0.85616697392753993,4.7560354116509093E-2,4.6043575843013782,4.203011133885628,0.23347863672693914,0.75106100072771875,0.68560134848710363,0.82277469849659379,3.6870351746983481,3.3656870550372049,4.0390850427188365,1362846.2243258241,1244013.9526991504,1493031.7862854192,6690351.3322159648,6106991.5718871336,7329445.5545465313,512184.95334691578,467539.50407012337,561095.84954940155,2514368.2565218513,2295199.1854154416,2754476.8423089623,410142.76245181012,374396.26173737115,449304.50041991391,2013432.7176388605,1837949.4940673881,2205681.689760719,0.12580251452002036,0.11486723089661326,0.13778256021142379,0.61757739471413398,0.56389497034948299,0.67638866279475551,4.7560354116509093E-2,4.3451952891377793E-2,5.2061273899726923E-2,0.23347863672693914,0.2133100754327755,0.25557411171917083,3.8170141477156014E-2,3.488064680953936E-2,4.1773915990632862E-2,0.1873811236545711,0.17123265830390891,0.20507242087276817,68698.801799896028,62727.21303526494,75240.918924084734,337249.43573214975,307934.29647888656,369365.35698289878,25971.971652943066,23728.43747116144,28429.854130763528,127499.06192424588,116485.32344514494,139565.05808463515,20844.12218641166,19047.780173260184,22812.087548451098,102325.92507472169,93507.498632847317,111986.86806789658]
[5,0.04,2.0512581433937984,1.8724003526017527,2.2472040904532471,14.302753053984953,13.055636097146225,15.669020143159631,0.77090396386896731,0.70370684378317205,3.9091144255432538E-2,5.3752615481703456,4.9067179776687997,0.27256978098237167,0.61731739532791707,0.56351433275231499,0.67626082745010307,4.304352570026265,3.92920138778952,4.7153458701689397,1120160.2541180307,1022488.7889102775,1227163.2964013212,7810511.5863339957,7129480.3607974108,8556608.8509478532,420978.69683010393,384283.39187605854,461179.88823482004,2935346.9533519554,2679482.5772915003,3215656.7305437825,337107.45410030428,307726.43619131437,369295.5480840957,2350540.1717391647,2145675.9302587025,2574977.2378448145,0.10340049678249165,9.4412490752311728E-2,0.11324722107647171,0.72097789149662561,0.65830746110179472,0.78963588387122718,3.9091144255432538E-2,3.5714337923053792E-2,4.2790572230608691E-2,0.27256978098237167,0.24902441335582928,0.2983646839497795,3.1373073948913963E-2,2.8669349114059491E-2,3.433511390818908E-2,0.21875419760348508,0.1999020074179684,0.23940753478095725,56465.407401222677,51557.196725152797,61842.550801187906,393714.84313337243,359491.49320403935,431207.90778408671,21347.067517539388,19503.045958591905,23367.267751288866,148846.12944178528,135988.36940373684,162932.32583592401,17132.349041615744,15655.886847995882,18749.873117839441,119458.27411633743,109163.38548084319,130736.74118573601]
[9,0.04,0.63244117844080705,0.577295982627135,0.69285497183296663,18.688426824003738,17.05890459839549,20.473634358644887,0.23768408327550974,0.2169659567190074,1.2052529526391782E-2,7.0234857389832595,6.4112719785886512,0.35614824552288171,0.19033047704432471,0.1737419884581245,0.20850383752201881,5.6242023983792491,5.1340180687814909,6.1612191661218896,345366.31746643921,315252.38141457253,378357.3529323269,10205460.003979305,9315603.1928281095,11180334.147488382,129795.59105184399,118481.74350753427,142190.36883669058,3835416.6176068028,3501096.1793787982,4201678.1855252059,103936.52121211674,94877.804906713762,113860.71147380258,3071289.6902173408,2803607.6312940097,3364546.2171725421,3.1880303435767761E-2,2.9109133388805615E-2,3.4916232353989211E-2,0.9420523808320358,0.86016522609742341,1.0317630723005051,1.2052529526391782E-2,1.1011397095988557E-2,1.31931322319617E-2,0.35614824552288171,0.32538312790726953,0.38985267674106372,9.6729043701607679E-3,8.8392955305117791E-3,1.0586156584888515E-2,0.28583111229885649,0.26119824788286422,0.31281741200324281,17409.339196521487,15896.046218742698,19067.212887100835,514440.19257342367,469722.88756140583,563429.80964139756,6581.6994221464129,6013.1531513774553,7204.5648672556435,194487.03250413536,177686.67898585106,212892.49958776528,5282.2230357666704,4827.0021789166804,5780.9359043628965,156087.93677123223,142636.31160511798,170824.7364431434]
[16,0.04,1.7823223907730508E-2,1.6269142348958775E-2,1.9525783139244253E-2,19.782000787499037,18.057125266739519,21.671671715324866,6.698325124823554E-3,6.1144545275996255E-3,3.3965993949509936E-4,7.4344727744070953,6.7864346487640885,0.37698865398081061,5.3638232684174612E-3,4.8963326045559051E-3,5.8759782070765647E-3,5.9533088216334287,5.4344408138850309,6.5217497194376461,9732.9861119547695,8884.3262787688236,10662.727299121045,10802643.782525592,9860716.0159602184,11834563.764674066,3657.8514499269854,3339.0087734629128,4007.1565035455988,4059850.2626466695,3705966.6942443857,4447544.0312674921,2929.100686203215,2673.81128612675,3208.7805539389319,3251009.6030384279,2967663.8324024887,3561426.3599864156,8.9843894697514575E-4,8.2034285532727217E-4,9.8399637543167902E-4,0.997177617730171,0.91049874557569177,1.0921378295226871,3.3965993949509936E-4,3.1031912953958016E-4,3.7180398403890123E-4,0.37698865398081061,0.34442328148418883,0.41266533726609977,2.7259822147013502E-4,2.4910576476901277E-4,2.9833515837777329E-4,0.30255683594111887,0.27648255222186879,0.33112226881737233,490.62357285180002,447.9765085865626,537.34515741208952,544543.22937110718,497209.24180258805,596399.52806036838,185.48302433990753,169.46046314172216,203.03638846451923,205867.65629804446,188084.21151380538,225350.13964303106,148.86166035099959,136.03279414859793,162.91620237903584,165221.59501203595,150982.83312291696,180820.73481445768]
[19,0.04,2.1438082649296321E-3,1.9568806413236403E-3,2.348595040371998E-3,19.797811242749475,18.071557142162444,21.688992460558779,8.0568615633865113E-4,7.3545718887137082E-4,4.0854886261023959E-5,7.440414660689127,6.791858600692759,0.37728995627615042,6.4516995993456241E-4,5.8893937257549576E-4,7.0677284368365195E-4,5.9580669107533097,5.4387842058513982,6.5269621260693809,1170.700439902113,1068.6221641694765,1282.5313214312418,10811277.626894761,9868597.0392693542,11844022.354976421,439.97271261553851,401.621762834815,481.98772992138487,4063095.0345780114,3708928.6302592708,4451098.6613898985,352.31730759831379,321.61065605950461,385.95768686360481,3253607.9217019309,2970035.6913830116,3564272.7743960177,1.0806579382221584E-4,9.8672260553478932E-5,1.1835678961516476E-4,0.99797459637106889,0.91122644748143644,1.0930107036301382,4.0854886261023959E-5,3.7325722782631617E-5,4.4721227654590804E-5,0.37728995627615042,0.34469855641404107,0.41299515359349454,3.2788586577724664E-5,2.9962873165824853E-5,3.5884269959261275E-5,0.30279864976807941,0.27670352658469427,0.33138691312053448,59.013053749091576,53.883390938361458,64.632806923348326,544978.44704460667,497606.62852560304,596876.19107090379,22.310219668595902,20.382998235490735,24.421568731059292,206032.19280789388,188234.53488308421,225530.24722349166,17.905338531555074,16.362260268230539,19.595843207672424,165353.6457920559,151103.50379482307,180965.25296339754]
[25,0.04,1.0756850568859858E-5,9.8189157044340353E-6,1.178439616514689E-5,19.799513114204796,18.07311062031598,21.690856902880743,4.0426402542199378E-6,3.6902568246898479E-6,2.049949679301313E-7,7.4410542581260124,6.792442446560333,0.37732238910415816,3.2372283305667664E-6,2.9550836838109825E-6,3.5463292077021348E-6,5.9585790817140278,5.4392517379173464,6.5275232007455717,5.8741492412983494,5.3619575605657035,6.4352759527079595,10812206.992498016,9869445.3695923015,11845040.498008244,2.2076231356149827,2.0151920107267536,2.4184392194040267,4063444.3088172097,3709247.4594312571,4451481.2894321484,1.7678001772152376,1.6137253620946499,1.936595371615883,3253887.6103190645,2970291.0033921255,3564579.168573603,5.4223486995883488E-7,4.9510153469821475E-7,5.9387134592565853E-7,0.99806038486848792,0.91130477888187711,1.0931046616790385,2.049949679301313E-7,1.8728690849628532E-7,2.243948635733926E-7,0.37732238910415816,0.34472818760037055,0.41303065573332548,1.6452120833309934E-7,1.5034280561888689E-7,1.800542222170556E-7,0.302824679129226,0.27672731274103785,0.33141540000331116,0.29610605163513048,0.27036726835570662,0.32430393020396781,545025.29481234308,497649.4040883499,596927.50010398251,0.11194457221733002,0.10227447563819556,0.12253855430759245,206049.9038721887,188250.7160143161,225549.63439136368,8.9842479908112713E-2,8.2099874113474372E-2,9.8324817850563989E-2,165367.86002242489,151116.49304584452,180980.80920820902]
[36,0.04,1.6723086443487414E-11,1.5264930478993413E-11,1.8320555304966094E-11,19.799518994954212,18.073115988298216,21.690863345387346,6.2848713941377719E-12,5.7370401757378637E-12,3.1869444938648732E-13,7.4410564682296254,6.7924444640166071,0.37732250117451094,5.0327415875883564E-12,4.5941067578991389E-12,5.51328379229804E-12,5.9585808515004981,5.4392533534558858,6.5275251395168956,9.1322181074595257E-6,8.3359417533635324E-6,1.0004571073653729E-5,10812210.203884056,9869448.3009641338,11845044.01616117,3.4320707808665905E-6,3.1329086501552721E-6,3.7598150002654984E-6,4063445.5157205104,3709248.5611328343,4451482.6115881959,2.7483021158595713E-6,2.508770439228776E-6,3.0107187599448722E-6,3253888.5767720053,2970291.885612661,3564580.2273065494,8.4298285496735967E-13,7.6970724005689159E-13,9.2325925610377323E-13,0.99806068130724335,0.91130504955292913,1.0931049863473556,3.1869444938648732E-13,2.9116469922746776E-13,3.4885440464105585E-13,0.37732250117451094,0.34472828998976146,0.4130307784095637,2.5577211202563336E-13,2.3372972585483775E-13,2.799204379920899E-13,0.3028247690726526,0.27672739493315918,0.3314154984386064,4.6033986121077873E-7,4.2032518451925195E-7,5.0417755866794529E-7,545025.45669294917,497649.55189761292,596927.67740031448,1.7403409539675818E-7,1.5900052586127671E-7,1.9050397913662263E-7,206049.96507206999,188250.77192757427,225549.70138295452,1.3967318298072234E-7,1.2763617780223472E-7,1.5286020921543933E-7,165367.90913913501,151116.53792968707,180980.8629621969]
[39,0.04,1.9121226882075984E-13,1.74539670062891E-13,2.0947777539492519E-13,19.799518994959204,18.073115988302774,21.690863345392813,7.1861406839033527E-14,6.559748835992515E-14,3.6439618328651687E-15,7.4410564682315021,6.7924444640183195,0.37732250117460608,5.7544517311642922E-14,5.2529153595613939E-14,6.3039051202691009E-14,5.9585808515020009,5.4392533534572571,6.5275251395185414,1.0441805402335842E-7,9.5313406457877919E-8,1.1439256383900748E-7,10812210.203886783,9869448.3009666223,11845044.016164156,3.9242399600135244E-8,3.5821770881156101E-8,4.298983677304776E-8,4063445.5157215348,3709248.5611337693,4451482.6115893181,3.1424168304951632E-8,2.8685355975194659E-8,3.4424648034662109E-8,3253888.5767728258,2970291.8856134098,3564580.2273074482,9.6386910885151345E-15,8.8008555236739698E-15,1.055657385171982E-14,0.99806068130749503,0.91130504955315883,1.0931049863476312,3.6439618328651687E-15,3.329185849032064E-15,3.9888116601531525E-15,0.37732250117460608,0.34472828998984839,0.41303077840966784,2.924505952102221E-15,2.6724726516594929E-15,3.2006186309353577E-15,0.30282476907272898,0.27672739493322895,0.33141549843868995,5.2635396933576186E-9,4.806010687442822E-9,5.7647812326505794E-9,545025.45669308654,497649.55189773842,596927.67740046512,1.9899110337937738E-9,1.8180167516546328E-9,2.1782281753546881E-9,206049.96507212194,188250.77192762171,225549.70138301142,1.597027337113469E-9,1.4593958611437812E-9,1.7478081881160713E-9,165367.90913917669,151116.53792972516,180980.86296224254]
[44,0.04,5.0642425966719287E-17,4.6226700692000308E-17,5.5480031681726451E-17,19.79951899495925,18.073115988302817,21.690863345392863,1.9032439697273965E-17,1.7373445586717337E-17,9.6510055805786067E-19,7.4410564682315208,6.7924444640183363,0.37732250117460708,1.5240622245203337E-17,1.3912306927093414E-17,1.669584542473617E-17,5.958580851502016,5.4392533534572696,6.5275251395185583,2.7655043282937651E-11,2.5243684204717988E-11,3.0296784725621063E-11,10812210.203886809,9869448.3009666465,11845044.016164185,1.0393320097933486E-11,9.4873691475636745E-12,1.1385826022184876E-11,4063445.5157215456,3709248.5611337787,4451482.6115893293,8.322667403946739E-12,7.5972950128243326E-12,9.117342209667194E-12,3253888.5767728342,2970291.8856134173,3564580.227307457,2.5528001047033702E-18,2.3308999838250046E-18,2.7959006660240159E-18,0.99806068130749759,0.91130504955316116,1.0931049863476339,9.6510055805786067E-19,8.8173237485664503E-19,1.0564337761393755E-18,0.37732250117460708,0.34472828998984922,0.4130307784096689,7.7455320770968755E-19,7.0780237714042529E-19,8.4768144358343899E-19,0.3028247690727297,0.27672739493322962,0.33141549843869073,1.39404453954584E-12,1.2728683255269246E-12,1.5267979852407027E-12,545025.45669308782,497649.55189773964,596927.67740046652,5.2702644464578429E-13,4.8150037296105425E-13,5.7690209832940081E-13,206049.96507212246,188250.77192762221,225549.701383012,4.2297149228645559E-13,3.8651989911479143E-13,4.6290568757209409E-13,165367.90913917706,151116.53792972551,180980.862962243]
[50,0.04,7.0796665285940956E-22,6.462360745347468E-22,7.7559499926125629E-22,19.79951899495925,18.073115988302817,21.690863345392863,2.6606807179977E-22,2.4287580789961431E-22,1.3491830194114113E-23,7.4410564682315208,6.7924444640183363,0.37732250117460708,2.1305954666393828E-22,1.9449007784895357E-22,2.3340315114004166E-22,5.958580851502016,5.4392533534572696,6.5275251395185583,3.8660960753677374E-16,3.5289949624449046E-16,4.2354039849306894E-16,10812210.203886809,9869448.3009666465,11845044.016164185,1.4529564690810712E-16,1.326307113378875E-16,1.5917059629534932E-16,4063445.5157215456,3709248.5611337787,4451482.6115893293,1.1634851357054744E-16,1.0620801469008229E-16,1.2745784041613219E-16,3253888.5767728342,2970291.8856134173,3564580.227307457,3.5687416450659337E-23,3.2585316129663754E-23,3.9085892874745428E-23,0.99806068130749759,0.91130504955316116,1.0931049863476339,1.3491830194114113E-23,1.2326366800738719E-23,1.4768642500509974E-23,0.37732250117460708,0.34472828998984922,0.4130307784096689,1.0828032651597521E-23,9.8948751025345593E-24,1.1850344505596703E-23,0.3028247690727297,0.27672739493322962,0.33141549843869073,1.9488344560108374E-17,1.7794335692888535E-17,2.1344199820002711E-17,545025.45669308782,497649.55189773964,596927.67740046652,7.3676791911483952E-18,6.7312377100539224E-18,8.0649265864601809E-18,206049.96507212246,188250.77192762221,225549.701383012,5.913020672544026E-18,5.4034378096279541E-18,6.4712893184731742E-18,165367.90913917706,151116.53792972551,180980.862962243]

{"sheet":"Potter NPV 5%","index":318,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU54","v":3.5521154148684975},{"$f":"'WTP Values '!CV54","v":3.2423915910836421},{"$f":"'WTP Values '!CW54","v":3.8914303963945707},{"$f":"C3","v":3.5521154148684975},{"$f":"D3","v":3.2423915910836421},{"$f":"E3","v":3.8914303963945707},{"$f":"'WTP Values '!CC54","v":1.3349562375955344},{"$f":"'WTP Values '!CD54","v":1.2185925673962252},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"I3","v":1.3349562375955344},{"$f":"J3","v":1.2185925673962252},{"$f":"K3","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CI54","v":1.0689939941848636},{"$f":"'WTP Values '!CJ54","v":0.97582449791379378},{"$f":"'WTP Values '!CK54","v":1.1710649473317278},{"$f":"O3","v":1.0689939941848636},{"$f":"P3","v":0.97582449791379378},{"$f":"Q3","v":1.1710649473317278},{"$f":"'WTP Values '!BH54","v":1939755.1295969666},{"$f":"'WTP Values '!BI54","v":1770619.7536938437},{"$f":"'WTP Values '!BJ54","v":2125049.7777407872},{"$f":"U3","v":1939755.1295969666},{"$f":"V3","v":1770619.7536938437},{"$f":"W3","v":2125049.7777407872},{"$f":"'WTP Values '!AV54","v":728998.89424321253},{"$f":"'WTP Values '!AW54","v":665454.49891668966},{"$f":"'WTP Values '!AX54","v":798614.35056433163},{"$f":"AA3","v":728998.89424321253},{"$f":"AB3","v":665454.49891668966},{"$f":"AC3","v":798614.35056433163},{"$f":"'WTP Values '!BB54","v":583761.03857684054},{"$f":"'WTP Values '!BC54","v":532882.6218572465},{"$f":"'WTP Values '!BD54","v":639500.40282179753},{"$f":"AG3","v":583761.03857684054},{"$f":"AH3","v":532882.6218572465},{"$f":"AI3","v":639500.40282179753},{"$f":"'WTP Values '!CX54","v":0.17905620494867039},{"$f":"'WTP Values '!CY54","v":0.16349188659529582},{"$f":"'WTP Values '!CZ54","v":0.196107545494594},{"$f":"AM3","v":0.17905620494867039},{"$f":"AN3","v":0.16349188659529582},{"$f":"AO3","v":0.196107545494594},{"$f":"'WTP Values '!CF54","v":6.7693213816976197E-2},{"$f":"'WTP Values '!CG54","v":6.1845677823079918E-2},{"$f":"'WTP Values '!CH54","v":7.4099426111191677E-2},{"$f":"AS3","v":6.7693213816976197E-2},{"$f":"AT3","v":6.1845677823079918E-2},{"$f":"AU3","v":7.4099426111191677E-2},{"$f":"'WTP Values '!CL54","v":5.4328013246235429E-2},{"$f":"'WTP Values '!CM54","v":4.9646036628919157E-2},{"$f":"'WTP Values '!CN54","v":5.9457308080570523E-2},{"$f":"AY3","v":5.4328013246235429E-2},{"$f":"AZ3","v":4.9646036628919157E-2},{"$f":"BA3","v":5.9457308080570523E-2},{"$f":"'WTP Values '!BK54","v":97779.816100994401},{"$f":"'WTP Values '!BL54","v":89280.383273371539},{"$f":"'WTP Values '!BM54","v":107091.28868209705},{"$f":"BE3","v":97779.816100994401},{"$f":"BF3","v":89280.383273371539},{"$f":"BG3","v":107091.28868209705},{"$f":"'WTP Values '!AY54","v":36966.214045509827},{"$f":"'WTP Values '!AZ54","v":33772.965343008669},{"$f":"'WTP Values '!BA54","v":40464.54720973548},{"$f":"BK3","v":36966.214045509827},{"$f":"BL3","v":33772.965343008669},{"$f":"BM3","v":40464.54720973548},{"$f":"'WTP Values '!BE54","v":29667.685327476469},{"$f":"'WTP Values '!BF54","v":27110.930521008981},{"$f":"'WTP Values '!BG54","v":32468.713673703522},{"$f":"BQ3","v":29667.685327476469},{"$f":"BR3","v":27110.930521008981},{"$f":"BS3","v":32468.713673703522}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":3.2218733921709726},{"$f":"D3/(1+B4)^A4","v":2.9409447538173623},{"$f":"E3/(1+B4)^A4","v":3.5296420828975696},{"$f":"F3+C4","v":6.77398880703947},{"$f":"G3+D4","v":6.1833363449010044},{"$f":"H3+E4","v":7.4210724792921408},{"$f":"I3/(1+B4)^A4","v":1.210844659950598},{"$f":"J3/(1+B4)^A4","v":1.1052993808582541},{"$f":"K3/(1+B4)^A4","v":6.1399740423561174E-2},{"$f":"L3+I4","v":2.5458008975461324},{"$f":"M3+J4","v":2.3238919482544791},{"$f":"N3+K4","v":0.12909295424053738},{"$f":"O3/(1+B4)^A4","v":0.96960906502028443},{"$f":"P3/(1+B4)^A4","v":0.8851015854093367},{"$f":"Q3/(1+B4)^A4","v":1.0621904284188006},{"$f":"R3+O4","v":2.0386030592051481},{"$f":"S3+P4","v":1.8609260833231305},{"$f":"T3+Q4","v":2.2332553757505282},{"$f":"U3/(1+B4)^A4","v":1759415.0835346635},{"$f":"V3/(1+B4)^A4","v":1606004.3117404478},{"$f":"W3/(1+B4)^A4","v":1927482.7916016211},{"$f":"X3+U4","v":3699170.2131316299},{"$f":"Y3+V4","v":3376624.0654342915},{"$f":"Z3+W4","v":4052532.5693424083},{"$f":"AA3/(1+B4)^A4","v":661223.48684191611},{"$f":"AB3/(1+B4)^A4","v":603586.84708996792},{"$f":"AC3/(1+B4)^A4","v":724366.75788147992},{"$f":"AD3+AA4","v":1390222.3810851285},{"$f":"AE3+AB4","v":1269041.3460066575},{"$f":"AF3+AC4","v":1522981.1084458116},{"$f":"AG3/(1+B4)^A4","v":529488.47036448121},{"$f":"AH3/(1+B4)^A4","v":483340.24658253649},{"$f":"AI3/(1+B4)^A4","v":580045.7168451678},{"$f":"AJ3+AG4","v":1113249.5089413216},{"$f":"AK3+AH4","v":1016222.868439783},{"$f":"AL3+AI4","v":1219546.1196669652},{"$f":"AM3/(1+B4)^A4","v":0.16240925618927018},{"$f":"AN3/(1+B4)^A4","v":0.14829196063065381},{"$f":"AO3/(1+B4)^A4","v":0.17787532471164988},{"$f":"AP3+AM4","v":0.34146546113794057},{"$f":"AQ3+AN4","v":0.31178384722594965},{"$f":"AR3+AO4","v":0.37398287020624388},{"$f":"AS3/(1+B4)^A4","v":6.1399740423561174E-2},{"$f":"AT3/(1+B4)^A4","v":5.6095852900752759E-2},{"$f":"AU3/(1+B4)^A4","v":6.721036381967499E-2},{"$f":"AV3+AS4","v":0.12909295424053738},{"$f":"AW3+AT4","v":0.11794153072383268},{"$f":"AX3+AU4","v":0.14130978993086668},{"$f":"AY3/(1+B4)^A4","v":4.9277109520394949E-2},{"$f":"AZ3/(1+B4)^A4","v":4.503041871103778E-2},{"$f":"BA3/(1+B4)^A4","v":5.3929531138839477E-2},{"$f":"BB3+AY4","v":0.10360512276663038},{"$f":"BC3+AZ4","v":9.4676455339956944E-2},{"$f":"BD3+BA4","v":0.11338683921941001},{"$f":"BE3/(1+B4)^A4","v":88689.17560180898},{"$f":"BF3/(1+B4)^A4","v":80979.939476980988},{"$f":"BG3/(1+B4)^A4","v":97134.955720722937},{"$f":"BH3+BE4","v":186468.99170280338},{"$f":"BI3+BF4","v":170260.32275035253},{"$f":"BJ3+BG4","v":204226.24440281998},{"$f":"BK3/(1+B4)^A4","v":33529.445846267416},{"$f":"BL3/(1+B4)^A4","v":30633.075141050947},{"$f":"BM3/(1+B4)^A4","v":36702.537151687509},{"$f":"BN3+BK4","v":70495.659891777235},{"$f":"BO3+BL4","v":64406.040484059617},{"$f":"BP3+BM4","v":77167.084361422982},{"$f":"BQ3/(1+B4)^A4","v":26909.46514963852},{"$f":"BR3/(1+B4)^A4","v":24590.4131709832},{"$f":"BS3/(1+B4)^A4","v":29450.080429663056},{"$f":"BT3+BQ4","v":56577.150477114992},{"$f":"BU3+BR4","v":51701.343691992181},{"$f":"BV3+BS4","v":61918.794103366577}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":2.7831753738654332},{"$f":"D4/(1+B5)^A5","v":2.540498653551333},{"$f":"E4/(1+B5)^A5","v":3.0490375405658736},{"$f":"F4+C5","v":9.5571641809049037},8.7238349984523378,10.470110019858014,{"$f":"I4/(1+B5)^A5","v":1.0459731432463861},{"$f":"J4/(1+B5)^A5","v":0.95479916281892141},{"$f":"K4/(1+B5)^A5","v":5.3039404317945071E-2},{"$f":"L4+I5","v":3.5917740407925187},3.2786911110734005,0.18213235855848245,{"$f":"O4/(1+B5)^A5","v":0.83758476624147227},{"$f":"P4/(1+B5)^A5","v":0.76458402799640346},{"$f":"Q4/(1+B5)^A5","v":0.91756002886841637},{"$f":"R4+O5","v":2.8761878254466202},2.6255101113195338,3.1508154046189447,{"$f":"U4/(1+B5)^A5","v":1519848.90058064},{"$f":"V4/(1+B5)^A5","v":1387326.9078850644},{"$f":"W4/(1+B5)^A5","v":1665032.1059078898},{"$f":"X4+U5","v":5219019.1137122698},4763950.9733193554,5717564.6752502983,{"$f":"AA4/(1+B5)^A5","v":571189.70896612981},{"$f":"AB4/(1+B5)^A5","v":521401.0124953831},{"$f":"AC4/(1+B5)^A5","v":625735.2405843687},{"$f":"AD4+AA5","v":1961412.0900512584},1790442.3585020406,2148716.3490301804,{"$f":"AG4/(1+B5)^A5","v":457392.04868975806},{"$f":"AH4/(1+B5)^A5","v":417527.47788146976},{"$f":"AI4/(1+B5)^A5","v":501065.29907799826},{"$f":"AJ4+AG5","v":1570641.5576310796},1433750.3463212526,1720611.4187449636,{"$f":"AM4/(1+B5)^A5","v":0.14029522184582241},{"$f":"AN4/(1+B5)^A5","v":0.12810017115270816},{"$f":"AO4/(1+B5)^A5","v":0.15365539333691813},{"$f":"AP4+AM5","v":0.48176068298376296},0.43988401837865782,0.52763826354316201,{"$f":"AS4/(1+B5)^A5","v":5.3039404317945071E-2},{"$f":"AT4/(1+B5)^A5","v":4.8457706857361192E-2},{"$f":"AU4/(1+B5)^A5","v":5.8058839278414841E-2},{"$f":"AV4+AS5","v":0.18213235855848245},0.16639923758119388,0.19936862920928153,{"$f":"AY4/(1+B5)^A5","v":4.2567419950670503E-2},{"$f":"AZ4/(1+B5)^A5","v":3.8898968760209721E-2},{"$f":"BA4/(1+B5)^A5","v":4.6586356668903553E-2},{"$f":"BB4+AY5","v":0.14617254271730087},0.13357542410016665,0.15997319588831355,{"$f":"BE4/(1+B5)^A5","v":76613.044467603046},{"$f":"BF4/(1+B5)^A5","v":69953.51644701953},{"$f":"BG4/(1+B5)^A5","v":83908.826883250556},{"$f":"BH4+BE5","v":263082.03617040644},240213.83919737206,288135.07128607051,{"$f":"BK4/(1+B5)^A5","v":28963.995979930816},{"$f":"BL4/(1+B5)^A5","v":26462.002065479704},{"$f":"BM4/(1+B5)^A5","v":31705.031553126017},{"$f":"BN4+BK5","v":99459.655871708048},90868.042549539328,108872.11591454899,{"$f":"BQ4/(1+B5)^A5","v":23245.407752630184},{"$f":"BR4/(1+B5)^A5","v":21242.123460518906},{"$f":"BS4/(1+B5)^A5","v":25440.086754918953},{"$f":"BT4+BQ5","v":79822.558229745177},72943.46715251109,87358.880858285527]
[4,0.05,2.2897252678589131,2.0900745294821257,2.5084507303568975,11.846889448763816,10.813909527934463,12.978560750214911,0.86052469351464556,0.78551563418034376,4.3635649193860641E-2,4.4522987343071643,4.0642067452537445,0.2257680077523431,0.68908306003483921,0.62902517201898667,0.75487890652015677,3.5652708854814597,3.2545352833385204,3.9056943111391016,1250383.4518174136,1141357.2804624117,1369826.0341383598,6469402.5655296836,5905308.2537817676,7087390.7093886584,469919.18714208982,428957.90333894466,514793.93099325377,2431331.2771933484,2219400.2618409852,2663510.2800234342,376297.57040719292,343500.88934669795,412227.66158380365,1946939.1280382725,1777251.2356679505,2132839.0803287672,0.11542122621403419,0.10538832782859665,0.12641267236340259,0.59718190919779712,0.54527234620725451,0.6540509359065646,4.3635649193860641E-2,3.9866275354290603E-2,4.7765150757896016E-2,0.2257680077523431,0.20626551293548448,0.24713377996717756,3.5020321738921951E-2,3.2002277865876644E-2,3.8326710923044245E-2,0.18119286445622282,0.16557770196604329,0.19829990681135778,63029.741284837524,57550.931101357586,69031.999533733833,326111.77745524398,297764.77029872965,357167.07081980433,23828.751172551205,21770.354587218044,26083.807922111479,123288.40704425925,112638.39713675737,134955.92383666048,19124.054485635254,17475.947540803601,20929.622332192001,98946.612715380426,90419.414693314699,108288.50319047752]
[5,0.05,1.7940596613914594,1.637628083718498,1.9654367845315459,13.640949110155276,12.451537611652961,14.943997534746456,0.67424361426097579,0.61547205355036516,3.418967293422813E-2,5.1265423485681403,4.67967879880411,0.25995768068657121,0.53991460840745253,0.49285768164419957,0.59146737577364061,4.1051854938889125,3.74739296498272,4.497161686912742,979708.15261809714,894283.29453157913,1073294.5412571214,7449110.7181477807,6799591.5483133467,8160685.25064578,368193.97925141599,336099.74157951109,403354.51527237252,2799525.2564447643,2555500.0034204964,3066864.7952958066,294838.99279254291,269141.93500832457,322991.15939301491,2241778.1208308153,2046393.1706762752,2455830.239721782,9.0435550904571019E-2,8.2574512494061544E-2,9.9047636569930139E-2,0.68761746010236813,0.62784685870131607,0.7530985724764947,3.418967293422813E-2,3.1236269899723321E-2,3.7425245464122271E-2,0.25995768068657121,0.23750178283520779,0.28455902543129985,2.7439338440589552E-2,2.5074622094508742E-2,3.0029980882877668E-2,0.20863220289681236,0.19065232406055205,0.22832988769423546,49385.451562407507,45092.660422537112,54088.377958318917,375497.22901765147,342857.43072126678,411255.44877812325,18670.450057959843,17057.642472381984,20437.346028111628,141958.8571022191,129696.03960913935,155393.2698647721,14984.197098463726,13692.862182049739,16398.906751575047,113930.80981384416,104112.27687536443,124687.40994205257]
[9,0.05,0.41510494718914859,0.37891020785796808,0.45475774869928259,16.990201159093584,15.508754343530819,18.613186090351945,0.15600476724020915,0.14240635346946517,7.9107192938999496E-3,6.3852584632795599,5.8286768398274749,0.32378489590787618,0.12492406458534309,0.11403615292927605,0.13685221236968065,5.1131286227466637,4.6674875613918188,5.6013464377440503,226682.37278011933,206916.98706427205,248336.15261233237,9278085.3103153463,8469090.1837255899,10164372.206424979,85191.783529640568,77765.900700560509,93327.138647541913,3486890.6021758602,3182950.010997023,3819869.8183710901,68219.093916601501,62273.374248526925,74732.870398753395,2792200.22884,2548842.5577734215,3058808.4046435631,2.0924747036086624E-2,1.9105880024877238E-2,2.2917389444943103E-2,0.85644766161811847,0.78200162908744542,0.93800630261688689,7.9107192938999496E-3,7.2273684349237581E-3,8.659357810807837E-3,0.32378489590787618,0.29581541822551427,0.35442659045726604,6.348844121188222E-3,5.801702086237241E-3,6.9482603598644277E-3,0.25985751188256723,0.23746304682171815,0.28439155451948961,11426.679783227311,10433.424721671623,12514.830893929582,467692.78326407517,427038.95966502919,512230.69202067313,4319.9210996673673,3946.7537953435467,4728.740981281403,176813.90928187902,161540.21136671212,193546.86337817003,3467.0052947990489,3168.219516478955,3794.33720492476,141904.15647211601,129674.88647302441,155301.8165975493]
[16,0.05,4.8970179275353541E-3,4.4700264195143844E-3,5.3648044022256841E-3,17.558815618019008,16.027788925704336,19.236117310444005,1.8403975841034135E-3,1.6799762822801107E-3,9.3323229376680763E-5,6.5989551848309365,6.0237463329132446,0.33462106975131189,1.4737366730930681E-3,1.3452913270806386E-3,1.6144537470227499E-3,5.2842507205967575,4.8236953007475973,5.7888078188146919,2674.1855303754737,2441.0120911028966,2929.6364681570772,9588596.8462994378,8752526.9180712719,10504545.283150418,1005.0125734426966,917.40898888408651,1100.9858450912184,3603587.0670689312,3289474.4353603604,3947710.1652628109,804.78473738254843,734.64272629879838,881.62814872961007,2885647.3521239725,2634145.1812269827,3161178.1570482915,2.468504942153027E-4,2.2539321113060755E-4,2.7035781607550463E-4,0.88511056673318145,0.80817303394832107,0.96939874707571372,9.3323229376680763E-5,8.5261698359373323E-5,1.0215496280545847E-4,0.33462106975131189,0.30571553196760914,0.36628825601816944,7.489769440502324E-5,6.8443027043898705E-5,8.1969043678814621E-5,0.26855421518426587,0.24541027008405397,0.29390934353104042,134.80122588173461,123.08373642276877,147.63820971692948,483345.1511441748,441330.75790310022,529373.61899728747,50.962367983944752,46.560090941433117,55.785240616403577,182731.37573300421,166946.50991614509,200024.33494934021,40.900469142697723,37.375675418041403,44.762023294230374,146653.29124669012,134014.74182362508,160499.33354204334]
[19,0.05,3.5132539576135125E-4,3.2069186270877693E-4,3.8488567076632791E-4,{"$f":"F20+C21","v":17.562191277893184},16.030870247652537,19.239815429426084,1.3203513222970504E-4,1.2052607137152088E-4,6.6952625004971507E-6,{"$f":"L20+I21","v":6.6002238255361823},6.0249043904514394,0.33468540022455034,1.0572988042603022E-4,9.6514861675990181E-5,1.1582530634039E-4,{"$f":"R20+O21","v":5.2852666110480637},4.8246226500077194,5.7899207097236456,191.85334905875928,175.12485182928248,210.18009467042975,{"$f":"X20+U21","v":9590440.2417953424},8754209.5801914129,10506564.768563341,72.102337654213201,65.817418041787604,78.987721400684123,{"$f":"AD20+AA21","v":3604279.852079608},3290106.8326188163,3948469.1074995571,57.7374476768398,52.705268875750924,63.250403173971542,{"$f":"AJ20+AG21","v":2886202.1141414964},2634651.5922734025,3161785.8895111191,1.770972637989189E-5,1.6170322484858989E-5,1.9396205636867264E-5,{"$f":"AP20+AM21","v":0.88528072810905833},0.80832840418179464,0.96958511274659764,6.6952625004971507E-6,6.1169063218985997E-6,7.328875096578807E-6,{"$f":"AV20+AS21","v":0.33468540022455034},0.30577430538813055,0.36635867446751824,5.3733644674854143E-6,4.9102890614502415E-6,5.8806823125380782E-6,{"$f":"BB20+AY21","v":0.2686058443891029},0.24545744989500792,0.29396584722691532,9.6710068725133969,8.8303622838233711,10.591967035007992,{"$f":"BH20+BE21","v":483438.07363209134},441415.60317758238,529475.39039935521,3.6561789982880848,3.340347660298697,4.0021850087578024,{"$f":"BN20+BK21","v":182766.50560658076},166978.60516943081,200062.78937223728,2.9343109870163882,2.6814326907518566,3.2113493929639647,{"$f":"BT20+BQ21","v":146681.48515460777},134040.50598655973,160530.18933390631]
[25,0.05,4.8434427390515481E-7,4.4211226761552905E-7,5.306111456583835E-7,17.56239487818705,16.031056095183839,19.240038478589675,1.8202629534133633E-7,1.6615967200029556E-7,9.2302238708939933E-9,6.6003003426113702,6.0249742377891078,0.33468928026689587,1.4576134484684454E-7,1.3305733420782336E-7,1.5967910255308028E-7,5.285327883688713,4.8246785823554417,5.7899878328712813,0.26449289509733565,0.24143065154224941,0.28975851609547892,9590551.4247576855,8754311.0686454959,10506686.572251763,9.9401736394018878E-2,9.0737219501820413E-2,0.10889406524777516,3604321.6368674766,3290144.9751664838,3948514.8825089438,7.9598009450964416E-2,7.2660546298628198E-2,8.7198281049728918E-2,2886235.5741801271,2634682.1360609015,3161822.5444208663,2.4414985845071992E-8,2.2292732598418134E-8,2.6740000150985426E-8,0.88529099125979749,0.8083377752163099,0.96959635324675841,9.2302238708939933E-9,8.4328903824485475E-9,1.0103734970543598E-8,0.33468928026689587,0.30577785026117338,0.36636292170139706,7.4078285909050871E-9,6.7694234997690175E-9,8.1072272004723556E-9,0.26860895836434578,0.24546029550852727,0.29396925520328543,1.3332645058147413E-2,1.2173715479376099E-2,1.460229930626223E-2,483443.67817951372,441420.72055417288,529481.52866213664,5.0404820817337775E-3,4.6050706314927185E-3,5.5174929438281664E-3,182768.62443752057,166980.54096961339,200065.10872077776,4.0453002873261593E-3,3.6966771696457746E-3,4.4272310193238761E-3,146683.18564818567,134042.05993196307,160532.05037693933]
[36,0.05,2.881397578546921E-14,2.6301564527275312E-14,3.1566423980258843E-14,17.562395063126985,16.031056263998092,19.240038681195966,1.0828870183589695E-14,9.8849537890388289E-15,5.4911240090861485E-16,6.6003004121155104,6.0249743012348045,0.33468928379132495,8.6714432009510047E-15,7.9156728230342815E-15,9.499420231219422E-15,5.2853279393456019,4.8246786331614855,5.7899878938424658,1.5734865229883264E-8,1.4362876412926642E-8,1.7237934494593729E-8,9590551.5257505197,8754311.1608323418,10506686.682891915,5.9134780357736159E-9,5.3980199342218991E-9,6.4781832433619755E-9,3604321.6748226099,3290145.0098131951,3948514.924088588,4.7353406253766564E-9,4.3226261450912009E-9,5.1874860384814527E-9,2886235.6045734906,2634682.1638052934,3161822.5777162844,1.4524643912281229E-15,1.3262100780168292E-15,1.590781100066881E-15,0.88529100058231103,0.80833778372847143,0.96959636345704547,5.4911240090861485E-16,5.0167848031371665E-16,6.0107818027193409E-16,0.33468928379132495,0.30577785348115216,0.36636292555936389,4.4069684549020519E-16,4.0271768515245515E-16,4.823045524172998E-16,0.26860896119291927,0.24546029809333497,0.29396925829891429,7.9316827422005091E-10,7.2422275216290396E-10,8.6870088342410267E-10,483443.68327039381,441420.72520253219,529481.53423781611,2.9986176460632406E-10,2.7395883633836508E-10,3.2823947065201376E-10,182768.62636215662,166980.54272799383,200065.11082755358,2.4065771147486051E-10,2.1991788112628397E-10,2.6337903483185705E-10,146683.18719282578,134042.06134348645,160532.05206741428]
[39,0.05,1.1066826284383295E-16,1.0101863338749725E-16,1.2123982237289403E-16,17.562395063126989,16.031056263998096,19.240038681195969,4.1591353470339384E-17,3.7965974299047173E-17,2.109022231677189E-18,6.6003004121155122,6.0249743012348063,0.33468928379132507,3.3305142009668934E-17,3.0402391085756158E-17,3.6485223102837982E-17,5.2853279393456036,4.8246786331614864,5.7899878938424676,6.0434221713727058E-11,5.516470874737255E-11,6.6207186392324101E-11,9590551.5257505216,8754311.1608323436,10506686.682891918,2.2712392987928327E-11,2.073262965737552E-11,2.4881303825084849E-11,3604321.6748226108,3290145.009813196,3948514.9240885889,1.8187421440415791E-11,1.6602274186744528E-11,1.9924014397724689E-11,2886235.6045734915,2634682.1638052943,3161822.5777162854,5.5786022802449639E-18,5.0936867092850806E-18,6.109846909706372E-18,0.88529100058231125,0.80833778372847165,0.9695963634570457,2.109022231677189E-18,1.9268387790639969E-18,2.308611575830266E-18,0.33468928379132507,0.30577785348115222,0.36636292555936401,1.6926214797387727E-18,1.5467517209057763E-18,1.8524277029694797E-18,0.26860896119291933,0.24546029809333503,0.29396925829891435,3.0463881730281873E-12,2.7815833014709107E-12,3.336492624802244E-12,483443.68327039393,441420.72520253231,529481.53423781623,1.1517043267247906E-12,1.0522167691823474E-12,1.260696971646536E-12,182768.62636215668,166980.54272799389,200065.11082755364,9.2431433507090659E-13,8.4465712242376286E-13,1.0115820347508612E-12,146683.1871928258,134042.06134348648,160532.0520674143]
[44,0.05,3.9288937858598456E-21,3.5863170774827864E-21,4.304200431805721E-21,17.562395063126989,16.031056263998096,19.240038681195969,1.4765571085696564E-21,1.3478505640603655E-21,7.4873537610051316E-23,6.6003004121155122,6.0249743012348063,0.33468928379132507,1.1823838390200211E-21,1.0793317103085298E-21,1.2952816158931718E-21,5.2853279393456036,4.8246786331614864,5.7899878938424676,2.1455079536162599E-15,1.9584321270332292E-15,2.3504570914168108E-15,9590551.5257505216,8754311.1608323436,10506686.682891918,8.0632493344726768E-16,7.3604028591594903E-16,8.8332460879423812E-16,3604321.6748226108,3290145.009813196,3948514.9240885889,6.4568147400034541E-16,5.8940630499900172E-16,7.0733319874248661E-16,2886235.6045734915,2634682.1638052943,3161822.5777162854,1.9804897329568396E-22,1.8083372364367286E-22,2.1690897588204113E-22,0.88529100058231125,0.80833778372847165,0.9695963634570457,7.4873537610051316E-23,6.8405744437328283E-23,8.1959266741567745E-23,0.33468928379132507,0.30577785348115222,0.36636292555936401,6.0090669562083423E-23,5.4912068450104641E-23,6.5764036625582453E-23,0.26860896119291933,0.24546029809333503,0.29396925829891435,1.0815147228991087E-16,9.8750491488441874E-17,1.1845062715632239E-16,483443.68327039393,441420.72520253231,529481.53423781623,4.0887277491670517E-17,3.7355315964900588E-17,4.4756684260454338E-17,182768.62636215668,166980.54272799389,200065.11082755364,3.2814582554402398E-17,2.9986628814766021E-17,3.5912720305626369E-17,146683.1871928258,134042.06134348648,160532.0520674143]
[50,0.05,3.5918653961641632E-27,3.2786756049868265E-27,3.934977485214542E-27,17.562395063126989,16.031056263998096,19.240038681195969,1.349895078054613E-27,1.2322292390984677E-27,6.8450735369289775E-29,6.6003004121155122,6.0249743012348063,0.33468928379132507,1.0809565816323783E-27,9.867444712281636E-28,1.1841697607501195E-27,5.2853279393456036,4.8246786331614864,5.7899878938424676,1.9614619778026593E-21,1.7904338908686832E-21,2.1488301674668582E-21,9590551.5257505216,8754311.1608323436,10506686.682891918,7.3715676329482933E-22,6.7290127380872505E-22,8.0755125204126678E-22,3604321.6748226108,3290145.009813196,3948514.9240885889,5.9029362202484433E-22,5.3884584989959733E-22,6.466567381549159E-22,2886235.6045734915,2634682.1638052943,3161822.5777162854,1.8105993511120688E-28,1.6532144410543559E-28,1.9830208884549963E-28,0.88529100058231125,0.80833778372847165,0.9695963634570457,6.8450735369289775E-29,6.2537762468301453E-29,7.492863644304359E-29,0.33468928379132507,0.30577785348115222,0.36636292555936401,5.4935971394590937E-29,5.0201601073459193E-29,6.0122665651498648E-29,0.26860896119291933,0.24546029809333503,0.29396925829891435,9.8874022061994191E-23,9.0279476250567994E-23,1.0828969476547582E-22,483443.68327039393,441420.72520253231,529481.53423781623,3.7379884814970184E-23,3.4150902032527359E-23,4.0917366109704738E-23,182768.62636215668,166980.54272799389,200065.11082755364,2.9999681841980642E-23,2.7414315646561868E-23,3.2832055122526289E-23,146683.1871928258,134042.06134348648,160532.0520674143]

{"sheet":"Schuylkill","index":319,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Scuylkill"]
[null,"Number of households",{"$f":"'WTP Values '!C55","v":58341},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA55","v":0.62598731113645123}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU55","v":0.659268807565625}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV55","v":304.96215907499999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW55","v":678.64348270799996}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!X3:X52), \"NULL\")))))","v":125103504.5514057},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!Y3:Y52), \"NULL\")))))","v":114194701.16905099},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!Z3:Z52), \"NULL\")))))","v":137054540.0672479},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AD3:AD52), \"NULL\")))))","v":47018519.895460322},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AE3:AE52), \"NULL\")))))","v":42919518.771815598},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AF3:AF52), \"NULL\")))))","v":51509141.487136781},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":37649792.244294517},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AK3:AK52), \"NULL\")))))","v":34367824.004117809},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!AL3:AL52), \"NULL\")))))","v":41245321.251963854}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BH3:BH52), \"NULL\")))))","v":6300761.9389550006},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BI3:BI52), \"NULL\")))))","v":5752570.0477968967},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":6901328.3375871638},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BN3:BN52), \"NULL\")))))","v":2378190.5768294125},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BO3:BO52), \"NULL\")))))","v":2172206.5564862993},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BP3:BP52), \"NULL\")))))","v":2603854.405989483},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BT3:BT52), \"NULL\")))))","v":1907390.9530003523},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BU3:BU52), \"NULL\")))))","v":1742464.6716069726},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!BV3:BV52), \"NULL\")))))","v":2088074.3677932406}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!F3:F52), \"NULL\")))))","v":398.47406802802573},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!G3:G52), \"NULL\")))))","v":363.72783708372299},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!H3:H52), \"NULL\")))))","v":436.53996998833617},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!L3:L52), \"NULL\")))))","v":149.76127937089211},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!M3:M52), \"NULL\")))))","v":136.70532495581008},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!N3:N52), \"NULL\")))))","v":7.5749058916710021},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!R3:R52), \"NULL\")))))","v":119.92042852668015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!S3:S52), \"NULL\")))))","v":109.46685058342902},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 1%'!A3:A52,'Schuylkill NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 2%'!A3:A52,'Schuylkill NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 3%'!A3:A52,'Schuylkill NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 4%'!A3:A52,'Schuylkill NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Schuylkill NPV 5%'!A3:A52,'Schuylkill NPV 5%'!T3:T52), \"NULL\")))))","v":131.37274615388182}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Schuylkill NPV 1%","index":320,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU55","v":75.738096780287094},{"$f":"'WTP Values '!CV55","v":69.133869270494117},{"$f":"'WTP Values '!CW55","v":82.973295248700694},{"$f":"C3","v":75.738096780287094},{"$f":"D3","v":69.133869270494117},{"$f":"E3","v":82.973295248700694},{"$f":"'WTP Values '!CC55","v":28.465175480715299},{"$f":"'WTP Values '!CD55","v":25.983625943647422},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"I3","v":28.465175480715299},{"$f":"J3","v":25.983625943647422},{"$f":"K3","v":1.4397648468421658},{"$f":"'WTP Values '!CI55","v":22.793315175150621},{"$f":"'WTP Values '!CJ55","v":20.806400187471816},{"$f":"'WTP Values '!CK55","v":24.970060942071104},{"$f":"O3","v":22.793315175150621},{"$f":"P3","v":20.806400187471816},{"$f":"Q3","v":24.970060942071104},{"$f":"'WTP Values '!BH55","v":23778464.134838112},{"$f":"'WTP Values '!BI55","v":21705024.298668407},{"$f":"'WTP Values '!BJ55","v":26050001.3743953},{"$f":"U3","v":23778464.134838112},{"$f":"V3","v":21705024.298668407},{"$f":"W3","v":26050001.3743953},{"$f":"'WTP Values '!AV55","v":8936825.4951480739},{"$f":"'WTP Values '!AW55","v":8157727.007405892},{"$f":"'WTP Values '!AX55","v":9790359.4136717673},{"$f":"AA3","v":8936825.4951480739},{"$f":"AB3","v":8157727.007405892},{"$f":"AC3","v":9790359.4136717673},{"$f":"'WTP Values '!BB55","v":7156108.3582370663},{"$f":"'WTP Values '!BC55","v":6532303.5785823734},{"$f":"'WTP Values '!BD55","v":7839511.7357939631},{"$f":"AG3","v":7156108.3582370663},{"$f":"AH3","v":6532303.5785823734},{"$f":"AI3","v":7839511.7357939631},{"$f":"'WTP Values '!CX55","v":3.8145031926426642},{"$f":"'WTP Values '!CY55","v":3.4826259150589607},{"$f":"'WTP Values '!CZ55","v":4.1780881792159299},{"$f":"AM3","v":3.8145031926426642},{"$f":"AN3","v":3.4826259150589607},{"$f":"AO3","v":4.1780881792159299},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"'WTP Values '!CG55","v":1.3150614044895264},{"$f":"'WTP Values '!CH55","v":1.5763825139013066},{"$f":"AS3","v":1.4397648468421658},{"$f":"AT3","v":1.3150614044895264},{"$f":"AU3","v":1.5763825139013066},{"$f":"'WTP Values '!CL55","v":1.1547411170789739},{"$f":"'WTP Values '!CM55","v":1.0548941726902019},{"$f":"'WTP Values '!CN55","v":1.264127484832992},{"$f":"AY3","v":1.1547411170789739},{"$f":"AZ3","v":1.0548941726902019},{"$f":"BA3","v":1.264127484832992},{"$f":"'WTP Values '!BK55","v":1197587.8879238882},{"$f":"'WTP Values '!BL55","v":1093392.875404828},{"$f":"'WTP Values '!BM55","v":1311737.7402535314},{"$f":"BE3","v":1197587.8879238882},{"$f":"BF3","v":1093392.875404828},{"$f":"BG3","v":1311737.7402535314},{"$f":"'WTP Values '!AY55","v":452023.46280964138},{"$f":"'WTP Values '!AZ55","v":412872.01251541014},{"$f":"'WTP Values '!BA55","v":494915.46081924229},{"$f":"BK3","v":452023.46280964138},{"$f":"BL3","v":412872.01251541014},{"$f":"BM3","v":494915.46081924229},{"$f":"'WTP Values '!BE55","v":362538.42392078647},{"$f":"'WTP Values '!BF55","v":331190.83153265109},{"$f":"'WTP Values '!BG55","v":396880.97982134775},{"$f":"BQ3","v":362538.42392078647},{"$f":"BR3","v":331190.83153265109},{"$f":"BS3","v":396880.97982134775}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":74.245757063314471},{"$f":"D3/(1+B4)^A4","v":67.771658926079908},{"$f":"E3/(1+B4)^A4","v":81.338393538575332},{"$f":"F3+C4","v":149.98385384360157},{"$f":"G3+D4","v":136.90552819657404},{"$f":"H3+E4","v":164.31168878727601},{"$f":"I3/(1+B4)^A4","v":27.904299069419956},{"$f":"J3/(1+B4)^A4","v":25.471645861824744},{"$f":"K3/(1+B4)^A4","v":1.4113957914343356},{"$f":"L3+I4","v":56.369474550135251},{"$f":"M3+J4","v":51.455271805472165},{"$f":"N3+K4","v":2.8511606382765011},{"$f":"O3/(1+B4)^A4","v":22.344196819086971},{"$f":"P3/(1+B4)^A4","v":20.396431906158039},{"$f":"Q3/(1+B4)^A4","v":24.478052094962361},{"$f":"R3+O4","v":45.137511994237592},{"$f":"S3+P4","v":41.202832093629851},{"$f":"T3+Q4","v":49.448113037033465},{"$f":"U3/(1+B4)^A4","v":23309934.452345956},{"$f":"V3/(1+B4)^A4","v":21277349.572265863},{"$f":"W3/(1+B4)^A4","v":25536713.434364572},{"$f":"X3+U4","v":47088398.587184072},{"$f":"Y3+V4","v":42982373.87093427},{"$f":"Z3+W4","v":51586714.808759868},{"$f":"AA3/(1+B4)^A4","v":8760734.727132706},{"$f":"AB3/(1+B4)^A4","v":7996987.5575001389},{"$f":"AC3/(1+B4)^A4","v":9597450.6554962918},{"$f":"AD3+AA4","v":17697560.222280778},{"$f":"AE3+AB4","v":16154714.564906031},{"$f":"AF3+AC4","v":19387810.069168061},{"$f":"AG3/(1+B4)^A4","v":7015104.7527076425},{"$f":"AH3/(1+B4)^A4","v":6403591.3916109921},{"$f":"AI3/(1+B4)^A4","v":7685042.383878015},{"$f":"AJ3+AG4","v":14171213.110944709},{"$f":"AK3+AH4","v":12935894.970193366},{"$f":"AL3+AI4","v":15524554.119671978},{"$f":"AM3/(1+B4)^A4","v":3.7393424101976906},{"$f":"AN3/(1+B4)^A4","v":3.4140044260944622},{"$f":"AO3/(1+B4)^A4","v":4.0957633361591315},{"$f":"AP3+AM4","v":7.5538456028403544},{"$f":"AQ3+AN4","v":6.8966303411534229},{"$f":"AR3+AO4","v":8.2738515153750605},{"$f":"AS3/(1+B4)^A4","v":1.4113957914343356},{"$f":"AT3/(1+B4)^A4","v":1.2891494995485995},{"$f":"AU3/(1+B4)^A4","v":1.5453215507316014},{"$f":"AV3+AS4","v":2.8511606382765011},{"$f":"AW3+AT4","v":2.6042109040381258},{"$f":"AX3+AU4","v":3.1217040646329082},{"$f":"AY3/(1+B4)^A4","v":1.1319881551602529},{"$f":"AZ3/(1+B4)^A4","v":1.0341085900305871},{"$f":"BA3/(1+B4)^A4","v":1.2392191793284892},{"$f":"BB3+AY4","v":2.286729272239227},{"$f":"BC3+AZ4","v":2.089002762720789},{"$f":"BD3+BA4","v":2.503346664161481},{"$f":"BE3/(1+B4)^A4","v":1173990.6753493659},{"$f":"BF3/(1+B4)^A4","v":1071848.7162090265},{"$f":"BG3/(1+B4)^A4","v":1285891.3246284986},{"$f":"BH3+BE4","v":2371578.5632732539},{"$f":"BI3+BF4","v":2165241.5916138543},{"$f":"BJ3+BG4","v":2597629.0648820298},{"$f":"BK3/(1+B4)^A4","v":443116.81483152765},{"$f":"BL3/(1+B4)^A4","v":404736.80277954135},{"$f":"BM3/(1+B4)^A4","v":485163.67103150894},{"$f":"BN3+BK4","v":895140.27764116903},{"$f":"BO3+BL4","v":817608.81529495143},{"$f":"BP3+BM4","v":980079.13185075123},{"$f":"BQ3/(1+B4)^A4","v":355394.98472775851},{"$f":"BR3/(1+B4)^A4","v":324665.06375125097},{"$f":"BS3/(1+B4)^A4","v":389060.8566036151},{"$f":"BT3+BQ4","v":717933.40864854492},{"$f":"BU3+BR4","v":655855.89528390206},{"$f":"BV3+BS4","v":785941.83642496285}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":72.062200331082352},{"$f":"D4/(1+B5)^A5","v":65.778504462365774},{"$f":"E4/(1+B5)^A5","v":78.946243416802801},{"$f":"F4+C5","v":222.04605417468392},202.68403265893983,243.25793220407883,{"$f":"I4/(1+B5)^A5","v":27.083637761605548},{"$f":"J4/(1+B5)^A5","v":24.722528524989052},{"$f":"K4/(1+B5)^A5","v":1.3698868499927066},{"$f":"L4+I5","v":83.453112311740796},76.177800330461224,4.2210474882692077,{"$f":"O4/(1+B5)^A5","v":21.687057295962028},{"$f":"P4/(1+B5)^A5","v":19.796575860994061},{"$f":"Q4/(1+B5)^A5","v":23.758156203830108},{"$f":"R4+O5","v":66.824569290199619},60.999407954623912,73.206269240863577,{"$f":"U4/(1+B5)^A5","v":22624392.728286158},{"$f":"V4/(1+B5)^A5","v":20651585.868853729},{"$f":"W4/(1+B5)^A5","v":24785682.469845779},{"$f":"X4+U5","v":69712791.315470234},63633959.739787996,76372397.27860564,{"$f":"AA4/(1+B5)^A5","v":8503082.8147625849},{"$f":"AB4/(1+B5)^A5","v":7761797.3364095921},{"$f":"AC4/(1+B5)^A5","v":9315191.0514464155},{"$f":"AD4+AA5","v":26200643.037043363},23916511.901315622,28703001.120614477,{"$f":"AG4/(1+B5)^A5","v":6808791.5596584333},{"$f":"AH4/(1+B5)^A5","v":6215262.7160519036},{"$f":"AI4/(1+B5)^A5","v":7459026.4241983807},{"$f":"AJ4+AG5","v":20980004.670603141},19151157.68624527,22983580.54387036,{"$f":"AM4/(1+B5)^A5","v":3.6293689030658913},{"$f":"AN4/(1+B5)^A5","v":3.3135990609486572},{"$f":"AO4/(1+B5)^A5","v":3.9753075423193143},{"$f":"AP4+AM5","v":11.183214505906246},10.21022940210208,12.249159057694374,{"$f":"AS4/(1+B5)^A5","v":1.3698868499927066},{"$f":"AT4/(1+B5)^A5","v":1.251235803467724},{"$f":"AU4/(1+B5)^A5","v":1.499873872520362},{"$f":"AV4+AS5","v":4.2210474882692077},3.8554467075058501,4.6215779371532699,{"$f":"AY4/(1+B5)^A5","v":1.0986965509693312},{"$f":"AZ4/(1+B5)^A5","v":1.0036956093710354},{"$f":"BA4/(1+B5)^A5","v":1.2027739265792126},{"$f":"BB4+AY5","v":3.3854258232085579},3.0926983720918244,3.7061205907406936,{"$f":"BE4/(1+B5)^A5","v":1139463.7832530164},{"$f":"BF4/(1+B5)^A5","v":1040325.8040213749},{"$f":"BG4/(1+B5)^A5","v":1248073.4509900492},{"$f":"BH4+BE5","v":3511042.3465262703},3205567.3956352291,3845702.5158720789,{"$f":"BK4/(1+B5)^A5","v":430084.8148565591},{"$f":"BL4/(1+B5)^A5","v":392833.55328155693},{"$f":"BM4/(1+B5)^A5","v":470895.07923559134},{"$f":"BN4+BK5","v":1325225.0924977281},1210442.3685765085,1450974.2110863426,{"$f":"BQ4/(1+B5)^A5","v":344942.87079965812},{"$f":"BR4/(1+B5)^A5","v":315116.71225326485},{"$f":"BS4/(1+B5)^A5","v":377618.6343637589},{"$f":"BT4+BQ5","v":1062876.279448203},970972.60753716691,1163560.4707887217]
[4,0.01,69.250358098353232,63.211849877808731,75.86578819430342,291.29641227303716,265.89588253674856,319.12372039838226,26.026843545995511,23.75786397843023,1.3164343370084712,109.47995585773631,99.935664308891461,5.5374818252776787,20.840835791092164,19.024120290478276,22.831121133033214,87.66540508129178,80.023528245102185,96.037390373896784,21741596.717742957,19845768.102367517,23818553.678114098,91454388.033213198,83479727.842155516,100190950.95671974,8171295.4524964634,7458934.6781486953,8951715.5055422243,34371938.489539824,31375446.579464316,37654716.626156703,6543114.8585122535,5972745.3059227625,7167977.7826325893,27523119.529115394,25123902.992168032,30151558.326502949,3.4877521787234813,3.184303567068377,3.8201924114431525,14.670966684629727,13.394532969170456,16.069351469137526,1.3164343370084712,1.2024130134456468,1.4413493106953932,5.5374818252776787,5.0578597209514964,6.0629272478486627,1.05582579003259,0.96453175244926781,1.1558421022990413,4.4412516132411479,4.0572301245410927,4.8619626930397351,1095002.2989561767,999732.64952282363,1199374.0548722746,4606044.645482447,4205300.0451580528,5045076.5707443533,413303.05353768443,377505.32335691934,452520.91545908165,1738528.1460354126,1587947.6919334279,1903495.1265454241,331483.31880794704,302820.96669343492,362884.08533401566,1394359.59825615,1273793.5742306018,1526444.5561227375]
[5,0.01,65.88933958506324,60.14390620888387,72.183694330120872,357.18575185810039,326.03978874563245,391.30741472850315,24.763648590723893,22.60479238630473,1.2525421016508997,134.24360444846022,122.54045669519618,6.790023926928578,19.829340156270849,18.100797693293416,21.723028367674424,107.49474523756263,98.1243259383956,117.76041874157121,20686383.270715937,18882567.393603195,22662536.553145088,112140771.30392914,102362295.23575871,122853487.50986484,7774707.2463474479,7096920.4123585727,8517250.1487407275,42146645.735887274,38472366.991822891,46171966.774897426,6225549.2779442966,5682862.2193997828,6820084.9097024156,33748668.80705969,30806765.211567815,36971643.236205362,3.3184765249310737,3.0297555829893366,3.6347819995438431,17.9894432095608,16.424288552159794,19.70413346868137,1.2525421016508997,1.1440547246253652,1.3713944129823057,6.790023926928578,6.2019144455768611,7.4343216608309683,1.0045820113062971,0.91771886706268502,1.0997441006287874,5.4458336245474452,4.9749489916037781,5.9617067936685224,1041857.1153073094,951211.31280115026,1141163.2598167434,5647901.7607897567,5156511.3579592034,6186239.8305610968,393243.67402420187,359183.36206299934,430558.1239837106,2131771.8200596143,1947131.0539964272,2334053.2505291346,315395.00385977048,288123.75929670944,345271.75577387534,1709754.6021159205,1561917.3335273112,1871716.3118966129]
[9,0.01,48.884811076016774,44.622142381610253,53.554737114057154,579.50039766022473,528.96899231918451,634.85959689861409,18.372718417484872,16.771013523219374,0.92928969070805201,217.79766341892048,198.81040331234391,11.016177283971684,14.711841906533854,13.429396638882697,16.116812589717476,174.40014694734913,159.19752007362214,191.05523984194579,15347701.834672321,14009409.495974094,16813855.243966755,181937888.69374657,166073227.96599466,199318266.46376228,5768233.4851507964,5265367.8996400721,6319143.0818765368,68378981.62772809,62417808.814357549,74909687.65584299,4618877.6851199558,4216245.7191992989,5059977.2957623508,54754051.337310597,49981088.545270488,59983025.20769231,2.4620537859849381,2.2478451023132777,2.6967280666216853,29.186185169468967,26.646868464798278,31.968109369567628,0.92928969070805201,0.84880041940219575,1.0174689443167928,11.016177283971684,10.062024783380162,12.061489956903683,0.74532241698482571,0.68087665955944121,0.81592535195768667,8.8353545307999877,8.071388357391843,9.6723103866614171,772977.67090607516,705725.47262555035,846655.17539470422,9163191.1387770027,8365956.2760609481,10036594.189949285,291756.49403336452,266486.36800236948,319440.93962294492,3458599.9330011955,3159037.5993938535,3786782.5908663813,233998.78151912222,213765.62018120967,256165.02847323689,2773916.5593066351,2534064.4501717347,3036684.2501660609]
[16,0.01,19.76646131805353,18.042861001205797,21.654735208394555,799.40748099181144,729.70056859320823,875.77422412359499,7.4289665831372114,6.7813208801354321,0.37575615657147304,300.44687144754312,274.2543824794264,15.196563398913209,5.9486995564045326,5.4301457517037504,6.5167962320562687,240.58099479946455,219.60932040087306,263.55631269451897,6205808.0610012813,5664672.6211201595,6798643.8317294372,250979136.31271234,229094201.42678696,274954968.0255332,2332371.9893370341,2129039.4423681735,2555131.022127206,94327233.728418484,86103932.826928034,103336192.61112559,1867632.605836869,1704829.2932208758,2045990.2224309721,75531955.509234518,68947763.025747076,82745204.795639202,0.9955258055096472,0.90891101521818285,1.090415813028242,40.261671709439753,36.75874267174229,44.099272211682994,0.37575615657147304,0.3432105041946743,0.41141123566754695,15.196563398913209,13.880331951860553,16.638548208744762,0.30136941108148274,0.27531091677165226,0.32991754602081941,12.188168528708495,11.134294749306466,13.342729897668629,312551.74962065154,285358.47738320922,342343.07969699276,12640411.595353404,11540644.423603565,13845251.032646718,117971.0696771158,107753.15213382673,129165.21180046888,4771059.125001708,4357819.7700746702,5223779.5595147312,94616.870998579077,86435.638584570683,103579.7421510031,3826554.1457953569,3495683.6733189495,4189036.1366345258]
[19,0.01,11.549807412416992,10.542684721346838,12.653151072387885,{"$f":"F20+C21","v":841.60106905627117},768.21495072461494,921.99853116197426,4.3408444196406935,3.9624163833427657,0.21955934208955749,{"$f":"L20+I21","v":316.3047809999847},288.72982424643709,15.998654386670374,3.4759046207249242,3.1729067051698552,3.8078510976301798,{"$f":"R20+O21","v":253.27911888771098},231.20053692115641,277.46709881303718,3626136.554726928,3309943.8880632138,3972538.4153800653,{"$f":"X20+U21","v":264226085.5121544},241186040.18587062,289467387.45242232,1362836.1120133649,1244026.1884575672,1492997.1907570297,{"$f":"AD20+AA21","v":99305926.745225102},90648591.163027003,108790388.18329358,1091282.6816838898,996154.53119896515,1195499.4197764145,{"$f":"AJ20+AG21","v":79518613.493102416},72586900.237053901,87112585.847821668,0.58169902759610292,0.53108884852375648,0.63714452664461407,{"$f":"AP20+AM21","v":42.386726116970387},38.698908710887551,46.426879308046011,0.21955934208955749,0.20054248262163762,0.24039308112902966,{"$f":"AV20+AS21","v":15.998654386670374},14.612950825839743,17.516748708243991,0.17609417295171248,0.16086784660561951,0.19277522957725424,{"$f":"BB20+AY21","v":12.831473194212126},11.7219748213739,14.046973556058097,182628.16274734103,166738.77049840952,200035.6348995376,{"$f":"BH20+BE21","v":13307586.137125079},12149772.069249054,14576018.297916424,68932.072012457109,62961.606288622272,75472.958800011053,{"$f":"BN20+BK21","v":5022880.7655769801},4587830.1923058489,5499496.2723484049,55285.901730978279,50505.498336683471,60523.027082204244,{"$f":"BT20+BQ21","v":4028523.7960339612},3680189.6235668533,4410137.9768587397]
[25,0.01,3.0143194924846499,2.7514761869112045,3.3022749693512226,876.70626042766537,800.2590317638593,960.45729276606801,1.1328926518635316,1.0341288400021162,5.7301561920949907E-2,329.4986091413187,300.77343505858357,16.665996485651608,0.90715686228711001,0.82807913480414297,0.99378971252159931,263.84399607934955,240.84446370809306,289.04091443808124,946365.05259589886,863843.70098613377,1036770.5324030458,275247586.8365525,251246486.17167252,301541763.7881009,355678.95730342792,324671.42136046226,389648.96760836622,103448214.21476692,94429760.481043354,113328295.20000559,284807.74975297117,259980.78701223791,312006.69202604628,82835524.850396156,75614673.272959709,90746259.935800195,0.15181436841598078,0.13860590148241936,0.16628477840505015,44.154777735074532,40.313132653928896,48.363455368617302,5.7301561920949907E-2,5.2338458370117941E-2,6.2738842686385424E-2,16.665996485651608,15.222491918530036,18.247414148459129,4.5957831077828366E-2,4.1983997518091475E-2,5.0311326538501885E-2,13.366704598522064,12.210926397702616,14.632906384574222,47663.100447383797,43516.217034574947,52206.179024333775,13862677.349828677,12656568.090893947,15184018.846626619,17990.195066033823,16431.9966850618,19697.264442849788,5232397.1231417367,4779199.5510222744,5728893.4014461003,14428.75757981184,13181.146895163447,15795.565567780046,4196563.1486485805,3833699.1255963654,4594095.3687207596]
[36,0.01,0.10129798862729317,9.2464983949082383E-2,0.11097490266826404,885.60536675108062,808.3821518228699,970.2065234414091,3.8071527338272168E-2,3.4752511050957786E-2,1.9256528653536814E-3,332.84322214172738,303.8264699217537,16.835166573063926,3.0485542673309898E-2,2.7828088890055176E-2,3.3396890823259869E-2,266.52217448400648,243.28918275104681,291.9748570201121,31803.157088735599,29029.97828081021,34841.286685874162,278041518.68246764,253796792.12333253,304602597.65917587,11952.801639547379,10910.775062357363,13094.3839191027,104498277.04517898,95388280.474051639,114478646.91295481,9571.1328103646119,8736.8080496246603,10485.169345616321,83676356.239737451,76382208.589450017,91667390.138779521,5.1018116041128417E-3,4.6579332638918445E-3,5.588098286781893E-3,44.602975814051995,40.722335678830603,48.854374107218682,1.9256528653536814E-3,1.758864836313719E-3,2.1083759000265858E-3,16.835166573063926,15.377009549126454,18.432636595205796,1.5444400838942013E-3,1.4108970577668759E-3,1.6907418726607166E-3,13.502384849462562,12.334874790939304,14.781439360343537,1601.7466692227897,1462.3882004749514,1754.4195106943607,14003392.028429409,12785040.020677438,15338145.951943465,604.57114109683607,552.20696328877489,661.93821673358832,5285509.1635444788,4827711.3580722436,5787045.1836292362,484.88692883081734,442.96023417887488,530.81931933092687,4239160.8388196686,3872613.5233491822,4640728.2547756787]
[39,0.01,3.2580985071785938E-2,2.9739981045351981E-2,3.5693419940259513E-2,885.75607480414919,808.51971840140527,970.37162851158109,1.2245138138252499E-2,1.117762612172201E-2,6.1935748290490613E-4,332.89986379710717,303.87817364608924,16.83803150057291,9.805219473793059E-3,8.9504891557040493E-3,1.0741611122804879E-2,266.56752994313541,243.33058453161587,292.02454389408382,10229.010470841426,9337.0589270171295,11206.179478754508,278088834.44807392,253839982.03822234,304654433.46118915,3844.4401222709434,3509.2878372562268,4211.6130120037797,104516060.05832881,95404513.191891328,114498128.33734754,3078.4119155802305,2810.0638176263324,3372.3981152438146,83690595.878757507,76395206.945577666,91682989.653435096,1.6409215026395776E-3,1.4981546642017524E-3,1.7973283510217559E-3,44.610566133508456,40.729265609651911,48.862687909146722,6.1935748290490613E-4,5.6571260448291263E-4,6.7812761788609856E-4,16.83803150057291,15.379626334500809,18.435773372464016,4.9674608548019091E-4,4.5379396570312361E-4,5.4380187069736274E-4,13.504682620240429,12.336973880482319,14.783954794453564,515.17789272935011,470.355322691894,564.28283189210219,14005775.05819435,12787215.717169642,15340756.123698156,194.45127775815888,177.60912206898749,212.9025408114654,5286408.6260200012,4828532.9147236226,5788029.9950874634,155.95663846660463,142.47154334205828,170.73010583229618,4239882.238780247,3873272.546054218,4641517.9915437186]
[44,0.01,4.0315840329937149E-3,3.6800370663993705E-3,4.4167179597864054E-3,885.81236959466105,808.57110438617792,970.43330109740884,1.5152182566368021E-3,1.3831238957268811E-3,7.6639540925265337E-5,332.92102145961383,303.89748681662587,16.839101652370818,1.2133017520325163E-3,1.1075370829983886E-3,1.329171226588516E-3,266.58447181198886,243.34604956162917,292.0431036996448,1265.7418183246257,1155.3713800348355,1386.6570994666376,278106508.5607605,253856114.99967626,304673795.96741182,475.71254762857757,434.2406707682066,521.14666683441294,104522702.64297877,95410576.686386928,114505405.33869374,380.92391308875028,347.71841286794717,417.30188219781127,83695914.887790382,76400062.291528359,91688816.624136001,2.0304827846247636E-4,1.8538225317138224E-4,2.2240212400149623E-4,44.613401386403176,40.731854184024037,48.865793408344459,7.6639540925265337E-5,7.0001502363156793E-5,8.391178076961063E-5,16.839101652370818,15.380603796431108,18.436945069762459,6.1467557910283035E-5,5.6152645549747522E-5,6.7290259462232543E-5,13.50554091893085,12.337757964701336,14.784894398100397,63.7483170598668,58.201954441222838,69.824581734906204,14006665.204133267,12788028.416794861,15341731.115207491,24.061478340134389,21.977423305946452,26.34464495865063,5286744.6070814105,4828839.7952030739,5788397.8570139222,19.298136385256676,17.629485358661352,21.12621110467494,4240151.7071917169,3873518.7143535702,4641812.9861708218]
[50,0.01,2.3652888714660239E-4,2.1590398832077319E-4,2.5912429836987585E-4,885.81885636016636,808.57702551725311,970.44040753831985,8.889629611921736E-5,8.114645587561353E-5,4.4963630121877117E-6,332.92345942579283,303.89971224472134,16.839224964380776,7.1183165433903148E-5,6.4978061122212869E-5,7.7981108288796615E-5,266.58642399849629,243.34783157417982,292.04524231860762,74.259770168036937,67.784450112961338,81.353745303735977,278108545.12264252,253857973.97697961,304676027.08038545,27.909565711993675,25.476453366725149,30.575138738946645,104523468.05819006,95411275.37389563,114506243.85680322,22.348414050917455,20.400281517874191,24.482672069503344,83696527.789339587,76400621.765865922,91689488.057357401,1.1912633582413499E-5,1.0876186055037168E-5,1.3048103787148964E-5,44.61372808840364,40.732152461622952,48.866151250426995,4.4963630121877117E-6,4.1069161195811164E-6,4.923017841497791E-6,16.839224964380776,15.380716427924618,18.437080082710352,3.6062383790478843E-6,3.294417939332112E-6,3.9478502881631021E-6,13.505639819420356,12.337848313566992,14.785002667239858,3.7400481716965288,3.4146487834751165,4.0965363683540748,14006767.774334144,12788122.06297148,15341843.462038046,1.4116621775257781,1.2893928129398913,1.5456132138996639,5286783.3216825267,4828875.1565871434,5788440.245199997,1.1322018060029446,1.0343037671361843,1.2394530688976833,4240182.7576384889,3873547.0799628603,4641846.9779656911]

{"sheet":"Schuylkill NPV 2%","index":321,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU55","v":75.738096780287094},{"$f":"'WTP Values '!CV55","v":69.133869270494117},{"$f":"'WTP Values '!CW55","v":82.973295248700694},{"$f":"C3","v":75.738096780287094},{"$f":"D3","v":69.133869270494117},{"$f":"E3","v":82.973295248700694},{"$f":"'WTP Values '!CC55","v":28.465175480715299},{"$f":"'WTP Values '!CD55","v":25.983625943647422},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"I3","v":28.465175480715299},{"$f":"J3","v":25.983625943647422},{"$f":"K3","v":1.4397648468421658},{"$f":"'WTP Values '!CI55","v":22.793315175150621},{"$f":"'WTP Values '!CJ55","v":20.806400187471816},{"$f":"'WTP Values '!CK55","v":24.970060942071104},{"$f":"O3","v":22.793315175150621},{"$f":"P3","v":20.806400187471816},{"$f":"Q3","v":24.970060942071104},{"$f":"'WTP Values '!BH55","v":23778464.134838112},{"$f":"'WTP Values '!BI55","v":21705024.298668407},{"$f":"'WTP Values '!BJ55","v":26050001.3743953},{"$f":"U3","v":23778464.134838112},{"$f":"V3","v":21705024.298668407},{"$f":"W3","v":26050001.3743953},{"$f":"'WTP Values '!AV55","v":8936825.4951480739},{"$f":"'WTP Values '!AW55","v":8157727.007405892},{"$f":"'WTP Values '!AX55","v":9790359.4136717673},{"$f":"AA3","v":8936825.4951480739},{"$f":"AB3","v":8157727.007405892},{"$f":"AC3","v":9790359.4136717673},{"$f":"'WTP Values '!BB55","v":7156108.3582370663},{"$f":"'WTP Values '!BC55","v":6532303.5785823734},{"$f":"'WTP Values '!BD55","v":7839511.7357939631},{"$f":"AG3","v":7156108.3582370663},{"$f":"AH3","v":6532303.5785823734},{"$f":"AI3","v":7839511.7357939631},{"$f":"'WTP Values '!CX55","v":3.8145031926426642},{"$f":"'WTP Values '!CY55","v":3.4826259150589607},{"$f":"'WTP Values '!CZ55","v":4.1780881792159299},{"$f":"AM3","v":3.8145031926426642},{"$f":"AN3","v":3.4826259150589607},{"$f":"AO3","v":4.1780881792159299},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"'WTP Values '!CG55","v":1.3150614044895264},{"$f":"'WTP Values '!CH55","v":1.5763825139013066},{"$f":"AS3","v":1.4397648468421658},{"$f":"AT3","v":1.3150614044895264},{"$f":"AU3","v":1.5763825139013066},{"$f":"'WTP Values '!CL55","v":1.1547411170789739},{"$f":"'WTP Values '!CM55","v":1.0548941726902019},{"$f":"'WTP Values '!CN55","v":1.264127484832992},{"$f":"AY3","v":1.1547411170789739},{"$f":"AZ3","v":1.0548941726902019},{"$f":"BA3","v":1.264127484832992},{"$f":"'WTP Values '!BK55","v":1197587.8879238882},{"$f":"'WTP Values '!BL55","v":1093392.875404828},{"$f":"'WTP Values '!BM55","v":1311737.7402535314},{"$f":"BE3","v":1197587.8879238882},{"$f":"BF3","v":1093392.875404828},{"$f":"BG3","v":1311737.7402535314},{"$f":"'WTP Values '!AY55","v":452023.46280964138},{"$f":"'WTP Values '!AZ55","v":412872.01251541014},{"$f":"'WTP Values '!BA55","v":494915.46081924229},{"$f":"BK3","v":452023.46280964138},{"$f":"BL3","v":412872.01251541014},{"$f":"BM3","v":494915.46081924229},{"$f":"'WTP Values '!BE55","v":362538.42392078647},{"$f":"'WTP Values '!BF55","v":331190.83153265109},{"$f":"'WTP Values '!BG55","v":396880.97982134775},{"$f":"BQ3","v":362538.42392078647},{"$f":"BR3","v":331190.83153265109},{"$f":"BS3","v":396880.97982134775}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":72.797094175593131},{"$f":"D3/(1+B4)^A4","v":66.44931686898704},{"$f":"E3/(1+B4)^A4","v":79.751341069493165},{"$f":"F3+C4","v":148.53519095588024},{"$f":"G3+D4","v":135.58318613948114},{"$f":"H3+E4","v":162.72463631819386},{"$f":"I3/(1+B4)^A4","v":27.35983802452451},{"$f":"J3/(1+B4)^A4","v":24.974650080399289},{"$f":"K3/(1+B4)^A4","v":1.3838570231085792},{"$f":"L3+I4","v":55.825013505239809},{"$f":"M3+J4","v":50.958276024046711},{"$f":"N3+K4","v":2.8236218699507449},{"$f":"O3/(1+B4)^A4","v":21.908222967272799},{"$f":"P3/(1+B4)^A4","v":19.998462310142077},{"$f":"Q3/(1+B4)^A4","v":24.000443043128705},{"$f":"R3+O4","v":44.701538142423416},{"$f":"S3+P4","v":40.804862497613897},{"$f":"T3+Q4","v":48.970503985199812},{"$f":"U3/(1+B4)^A4","v":22855117.392193496},{"$f":"V3/(1+B4)^A4","v":20862191.751891971},{"$f":"W3/(1+B4)^A4","v":25038448.072275374},{"$f":"X3+U4","v":46633581.527031608},{"$f":"Y3+V4","v":42567216.050560378},{"$f":"Z3+W4","v":51088449.446670674},{"$f":"AA3/(1+B4)^A4","v":8589797.6693080291},{"$f":"AB3/(1+B4)^A4","v":7840952.5253805192},{"$f":"AC3/(1+B4)^A4","v":9410187.8255207296},{"$f":"AD3+AA4","v":17526623.164456103},{"$f":"AE3+AB4","v":15998679.53278641},{"$f":"AF3+AC4","v":19200547.239192497},{"$f":"AG3/(1+B4)^A4","v":6878227.9490936818},{"$f":"AH3/(1+B4)^A4","v":6278646.2693025507},{"$f":"AI3/(1+B4)^A4","v":7535093.9405939672},{"$f":"AJ3+AG4","v":14034336.307330748},{"$f":"AK3+AH4","v":12810949.847884923},{"$f":"AL3+AI4","v":15374605.67638793},{"$f":"AM3/(1+B4)^A4","v":3.6663813847007538},{"$f":"AN3/(1+B4)^A4","v":3.3473913062850449},{"$f":"AO3/(1+B4)^A4","v":4.0158479231218092},{"$f":"AP3+AM4","v":7.4808845773434181},{"$f":"AQ3+AN4","v":6.830017221344006},{"$f":"AR3+AO4","v":8.1939361023377391},{"$f":"AS3/(1+B4)^A4","v":1.3838570231085792},{"$f":"AT3/(1+B4)^A4","v":1.2639959674063115},{"$f":"AU3/(1+B4)^A4","v":1.5151696596513904},{"$f":"AV3+AS4","v":2.8236218699507449},{"$f":"AW3+AT4","v":2.5790573718958378},{"$f":"AX3+AU4","v":3.0915521735526967},{"$f":"AY3/(1+B4)^A4","v":1.1099011121481872},{"$f":"AZ3/(1+B4)^A4","v":1.0139313462996942},{"$f":"BA3/(1+B4)^A4","v":1.2150398739263668},{"$f":"BB3+AY4","v":2.2646422292271611},{"$f":"BC3+AZ4","v":2.0688255189898959},{"$f":"BD3+BA4","v":2.4791673587593586},{"$f":"BE3/(1+B4)^A4","v":1151084.0906611767},{"$f":"BF3/(1+B4)^A4","v":1050935.097467155},{"$f":"BG3/(1+B4)^A4","v":1260801.3651033558},{"$f":"BH3+BE4","v":2348671.9785850649},{"$f":"BI3+BF4","v":2144327.972871983},{"$f":"BJ3+BG4","v":2572539.105356887},{"$f":"BK3/(1+B4)^A4","v":434470.84083971684},{"$f":"BL3/(1+B4)^A4","v":396839.68907671102},{"$f":"BM3/(1+B4)^A4","v":475697.29029146704},{"$f":"BN3+BK4","v":886494.30364935822},{"$f":"BO3+BL4","v":809711.70159212116},{"$f":"BP3+BM4","v":970612.75111070927},{"$f":"BQ3/(1+B4)^A4","v":348460.61507188244},{"$f":"BR3/(1+B4)^A4","v":318330.28790143318},{"$f":"BS3/(1+B4)^A4","v":381469.6076714223},{"$f":"BT3+BQ4","v":710999.03899266897},{"$f":"BU3+BR4","v":649521.11943408428},{"$f":"BV3+BS4","v":778350.58749277005}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":68.598327731785986},{"$f":"D4/(1+B5)^A5","v":62.616675401040176},{"$f":"E4/(1+B5)^A5","v":75.151469899862391},{"$f":"F4+C5","v":217.13351868766622},198.19986154052131,237.87610621805624,{"$f":"I4/(1+B5)^A5","v":25.781786440098937},{"$f":"J4/(1+B5)^A5","v":23.534170568257391},{"$f":"K4/(1+B5)^A5","v":1.3040393806949997},{"$f":"L4+I5","v":81.60679994533875},74.492446592304105,4.1276612506457449,{"$f":"O4/(1+B5)^A5","v":20.644607812297682},{"$f":"P4/(1+B5)^A5","v":18.844997691444163},{"$f":"Q4/(1+B5)^A5","v":22.616153518564417},{"$f":"R4+O5","v":65.346145954721095},59.64986018905806,71.586657503764229,{"$f":"U4/(1+B5)^A5","v":21536887.577358536},{"$f":"V4/(1+B5)^A5","v":19658909.23541094},{"$f":"W4/(1+B5)^A5","v":23594288.840901479},{"$f":"X4+U5","v":68170469.104390144},62226125.285971314,74682738.287572145,{"$f":"AA4/(1+B5)^A5","v":8094358.1930291047},{"$f":"AB4/(1+B5)^A5","v":7388704.6887891153},{"$f":"AC4/(1+B5)^A5","v":8867430.1602708716},{"$f":"AD4+AA5","v":25620981.357485209},23387384.221575525,28067977.39946337,{"$f":"AG4/(1+B5)^A5","v":6481507.8185366886},{"$f":"AH4/(1+B5)^A5","v":5916508.6102842717},{"$f":"AI4/(1+B5)^A5","v":7100487.3131317971},{"$f":"AJ4+AG5","v":20515844.125867438},18727458.458169196,22475092.989519726,{"$f":"AM4/(1+B5)^A5","v":3.4549130657710401},{"$f":"AN4/(1+B5)^A5","v":3.1543215903810045},{"$f":"AO4/(1+B5)^A5","v":3.7842231901020433},{"$f":"AP4+AM5","v":10.935797643114459},9.98433881172501,11.978159292439782,{"$f":"AS4/(1+B5)^A5","v":1.3040393806949997},{"$f":"AT4/(1+B5)^A5","v":1.1910916308643655},{"$f":"AU4/(1+B5)^A5","v":1.4277782109175492},{"$f":"AV4+AS5","v":4.1276612506457449},3.7701490027602036,4.5193303844702459,{"$f":"AY4/(1+B5)^A5","v":1.045884607115841},{"$f":"AZ4/(1+B5)^A5","v":0.95545015331555572},{"$f":"BA4/(1+B5)^A5","v":1.1449592105660407},{"$f":"BB4+AY5","v":3.3105268363430023},3.0242756723054516,3.6241265693253992,{"$f":"BE4/(1+B5)^A5","v":1084692.247571802},{"$f":"BF4/(1+B5)^A5","v":990319.61450267525},{"$f":"BG4/(1+B5)^A5","v":1188081.2857642949},{"$f":"BH4+BE5","v":3433364.2261568671},3134647.5873746583,3760620.3911211817,{"$f":"BK4/(1+B5)^A5","v":409411.57703269942},{"$f":"BL4/(1+B5)^A5","v":373950.90225168964},{"$f":"BM4/(1+B5)^A5","v":448260.18112515839},{"$f":"BN4+BK5","v":1295905.8806820577},1183662.6038438107,1418872.9322358677,{"$f":"BQ4/(1+B5)^A5","v":328362.22029223532},{"$f":"BR4/(1+B5)^A5","v":299969.74005231133},{"$f":"BS4/(1+B5)^A5","v":359467.33125967986},{"$f":"BT4+BQ5","v":1039361.2592849042},949490.85948639561,1137817.91875245]
[4,0.02,63.374251308078271,57.848129162237917,69.428341726157129,280.50776999574452,256.04799070275925,307.30444794421339,23.818385477477811,21.741935834812402,1.2047308172135238,105.42518542281655,96.234382427116515,5.3323920678592689,19.072426499502455,17.40986492072091,20.893829982439193,84.41857245422355,77.059725109778967,92.48048748620343,19896755.079189938,18161793.377804793,21797475.826015256,88067224.183580086,80387918.6637761,96480214.113587409,7477935.7932501789,6826021.0309984833,8192134.7941758046,33098917.150735386,30213405.252574008,36260112.193639174,5987911.3519102102,5465939.4176576128,6559752.7267961046,26503755.477777649,24193397.87582681,29034845.716315832,3.1918056331318168,2.9141055734901711,3.496037285239237,14.127603276246276,12.898444385215182,15.47419657767902,1.2047308172135238,1.1003845551525053,1.3190463695364976,5.3323920678592689,4.8705335579127089,5.8383767540067435,0.9662357104355076,0.88268825393690786,1.0577653296683653,4.2767625467785102,3.9069639262423594,4.681891898993765,1002087.9715656287,914902.24616263737,1097603.4616010438,4435452.1977224955,4049549.8335372955,4858223.8527222257,378233.01280396123,345472.8306037116,414123.11800229439,1674138.893486019,1529135.4344475223,1832996.050238162,303355.93529689225,277125.67229369027,332092.24979021307,1342717.1945817964,1226616.531780086,1469910.1685426631]
[5,0.02,57.400011959630341,52.394832873259325,62.883388176780436,337.90778195537484,308.44282357601855,370.18783612099384,21.573045567357084,19.692341150934705,1.0911618187018612,126.99823099017364,115.92672357805122,6.4235538865611304,17.274484298815906,15.768651053673993,18.924185550443227,101.69305675303946,92.828376163452958,111.40467303664666,18021104.090862196,16449695.824042739,19742645.432144813,106088328.27444229,96837614.487818837,116222859.54573223,6772996.841876599,6182537.5563222934,7419868.8813646827,39871913.992611982,36395942.808896303,43679981.075003855,5423435.7979553808,4950669.735236288,5941370.1495250352,31927191.275733031,29144067.611063097,34976215.865840867,2.8909167009161676,2.6393952010071242,3.1664686815553149,17.018519977162445,15.537839586222306,18.640665259234336,1.0911618187018612,0.99665219426261042,1.1947009364835024,6.4235538865611304,5.8671857521753195,7.0330776904902459,0.8751494524993364,0.79947794706563002,0.95805064865053646,5.1519119992778464,4.7064418733079894,5.639942547644301,907621.9500069546,828655.15233209461,994133.27214803244,5343074.1477294499,4878204.98586939,5852357.1248702584,342577.29299134074,312905.38663693308,375084.06703750789,2016716.1864773598,1842040.8210844554,2208080.1172756702,274758.81694316579,251001.25959122396,300786.18234072841,1617476.0115249623,1477617.7913713099,1770696.3508833915]
[9,0.02,31.688875630010706,28.925661962294196,34.716088012824066,502.80944150088334,458.96535131497734,550.84241639335448,11.909850444374976,10.871568285292227,0.60239867527167423,188.97436817303719,172.49987792528864,9.5582987863214441,9.5367399035168301,8.7054132052158284,10.447491940054,151.32006956047576,138.12935500947927,165.77103109611832,9948926.9558418225,9081398.1970284209,10899339.814539386,157860268.2091507,144095133.21989223,172940530.57808155,3739174.3875529501,3413199.0048705419,4096293.6094493861,59329722.121771321,54157449.617588341,64996155.939351246,2994121.0223027058,2733120.6417778428,3280057.500206999,47507912.132557064,43366602.19479011,52044884.74207525,1.5959909530416629,1.4571332549893168,1.7481151799532926,25.323691793575644,23.120427707434413,27.737456752145242,0.60239867527167423,0.55022266289033939,0.65955960806958058,9.5582987863214441,8.7304186194291571,10.465275008240967,0.48314453623159193,0.44136850095635743,0.52891187328828315,7.666085640373602,7.0032225836304676,8.3922789409230205,501071.6567980207,457476.38660576392,548832.03931927308,7950536.423196217,7258807.448227806,8708353.5051830858,189126.95068606129,172745.95496725474,207072.9943315979,3000889.5726538422,2740971.2529012421,3285640.6091979463,151686.34432488246,138570.48851760471,166055.29507771984,2406817.047212447,2198706.9138564398,2634810.1192085273]
[16,0.02,5.2274657940860649,4.7716400621039723,5.7268413278649923,601.00403695611408,548.59755246421309,658.41746127689839,1.9646748132549592,1.7933975317702622,9.937299467965921E-2,225.8795256791669,206.18770144425227,11.424956818361219,1.5732013408994854,1.4360638820063902,1.7234409762049263,180.8716487241343,165.10489487834215,198.14476554328903,1641196.6128665812,1498087.1833925936,1797978.7835913738,188689094.98889714,172235741.06400737,206714409.97707814,616822.33340410748,563048.725827049,675733.49638353114,70916334.427277029,64733959.160074286,77689376.694233343,493916.7110308769,450861.52102138812,541085.41385826829,56785821.073276296,51835746.978694998,62208827.542169243,0.26327813621746016,0.24037186856412823,0.28837287930387057,30.269202887560819,27.635659240690021,33.154356515609756,9.937299467965921E-2,9.0765926281910964E-2,0.10880238638316682,11.424956818361219,10.435398386576496,12.509058121570099,7.9700572725854346E-2,7.2809107154037003E-2,8.7250452113928442E-2,9.1632098310702421,8.3708950092512229,10.031222778356788,82657.869495914347,75466.298978400082,90536.525995353804,9503211.5388373379,8676393.519679673,10409024.134935156,31198.792819108094,28496.548164140433,34159.211181423663,3586938.9052060959,3276260.6510669715,3927299.5038050464,25022.509023240349,22858.888944281858,27392.842367798316,2876848.8460989525,2628096.4958942952,3149367.1111869188]
[19,0.02,1.7942457431862828,1.6377907014012352,1.9656485722106032,{"$f":"F20+C21","v":609.14542031093686},556.02902165159037,667.33658432790685,0.67434385212353587,0.6155556083905771,3.4108223700548258E-2,{"$f":"L20+I21","v":228.93935838823393},208.98078271706572,11.579722755944044,0.53997671534785385,0.49290643090358438,0.59154411659409689,{"$f":"R20+O21","v":183.32179105219581},167.34145596663393,200.82889476180407,563315.02727363945,514194.95748111914,617128.05131077627,{"$f":"X20+U21","v":191245134.8201094},174568898.76209196,209514626.20376599,211714.60313802844,193257.65472526979,231934.93696050241,{"$f":"AD20+AA21","v":71876988.647863299},65610865.046209112,78741780.603978097,169529.17363099815,154751.15413941236,185719.09195727625,{"$f":"AJ20+AG21","v":57555059.065116398},52537929.76231575,63051527.227915019,9.0366095884666583E-2,8.2503878349781318E-2,9.8979473328491122E-2,{"$f":"AP20+AM21","v":30.679238709950038},28.01002028039488,33.603475505963154,3.4108223700548258E-2,3.1153982306669766E-2,3.7344714687059348E-2,{"$f":"AV20+AS21","v":11.579722755944044},10.576759464874248,12.678509624909832,2.7355973042359139E-2,2.4990585442781373E-2,2.9947350870014565E-2,{"$f":"BB20+AY21","v":9.2873374565238986},8.4842896973109703,10.167108771019757,28371.018831280726,25902.624910373223,31075.244251969041,{"$f":"BH20+BE21","v":9631944.9307651203},8793926.5834154338,10550027.939603938,10708.496891852417,9780.9937459286703,11724.614118414564,{"$f":"BN20+BK21","v":3635528.6698364848},3320641.8736387016,3980499.8965538512,8588.5842332209359,7845.9555352129073,9402.1640213884821,{"$f":"BT20+BQ21","v":2915819.5149626653},2663697.4898159122,3192029.3952991897]
[25,0.02,0.12383937077135605,0.11304079760920981,0.13566964462063802,612.31867247421167,558.92557186270199,670.81297467615889,4.6543411708036483E-2,4.2485829774073454E-2,2.3541596669492621E-3,230.1319838107371,210.06943691806302,11.640045593578877,3.7269352268943477E-2,3.4020547343674171E-2,4.0828549523221569E-2,184.27677856525113,168.21319630883437,201.87508291901889,38880.169446429099,35489.88773142366,42594.360248536519,192241397.81010923,175478289.38897142,210606061.38274086,14612.604396742734,13338.700369674296,16008.217805257849,72251421.093895763,65952655.056443334,79151974.159261048,11700.953601020245,10680.970333937295,12818.386542399539,57854883.556274109,52811618.2670855,63379984.749719299,6.237094609765099E-3,5.6944420349518696E-3,6.8315924632002594E-3,30.83905762569314,28.155934301061343,33.778527796906111,2.3541596669492621E-3,2.1502570539911753E-3,2.5775432300976049E-3,11.640045593578877,10.63185751491822,12.744556428764664,1.8881173335754218E-3,1.7248575833018124E-3,2.0669749960925969E-3,9.3357184550380694,8.528487338363739,10.220072806906982,1958.176093520387,1787.8068165459963,2144.8225302159753,9682121.1104899738,8839737.2316187136,10604986.735756207,739.10361611839869,675.08707523159967,809.23632700555333,3654467.4139057044,3337940.2619342348,4001235.7167479955,592.78661872151599,541.5301667960689,648.94013583118533,2931009.041593024,2677573.6243808786,3208657.7960818782]
[36,0.02,1.4461061259904914E-4,1.3200082404435135E-4,1.5842514619933512E-4,612.49129942171442,559.08314604701036,671.0020925348316,5.4350011935830274E-5,4.9611862787571276E-5,2.749016483797E-6,230.19686339660285,210.12866040297203,11.643327194532665,4.3520439656725668E-5,3.9726721491559807E-5,4.7676611414512541E-5,184.32873049683414,168.26061954107251,201.93199622398208,45.401434831122543,41.442510357939653,49.738596784199437,192295595.15404049,175527760.82077968,210665436.15463078,17.063536905254459,15.575964410341792,18.693232766108263,72271790.458471522,65971248.651631437,79174288.951055184,13.663522817478368,12.472460523032657,14.968379755822838,57871194.200380541,52826507.096814133,63397853.049008481,7.2832255746972714E-6,6.6495553550941915E-6,7.9774369409097606E-6,30.847751876940247,28.163872117121802,33.788050753508365,2.749016483797E-6,2.5109138385174427E-6,3.0098675662131263E-6,11.643327194532665,10.634854884084945,12.748149417142244,2.2048061336756987E-6,2.0141632682219996E-6,2.4136631068946329E-6,9.3383504123049033,8.5308917183087267,10.222954084338523,2.2866156594385236,2.087670805650375,2.504567796806954,9684850.7267629877,8842229.3601844739,10607976.529422147,0.8630714613237993,0.78831759963627435,0.94496734161980311,3655497.6936975354,3338881.3053226979,4002363.7586305505,0.69221311074091074,0.6323595531329852,0.7577851049963813,2931835.3615579354,2678328.4949773001,3209562.3917210754]
[39,0.02,1.5127967576374958E-5,1.3808835674698285E-5,1.6573129951610225E-5,612.49141679931188,559.08325318948982,671.00222112541508,5.6856492311563485E-6,5.1899832119159192E-6,2.8757939328496254E-7,230.1969075114414,210.12870067194785,11.643329425855418,4.5527488488134504E-6,4.1558813965217013E-6,4.9875332015218669E-6,184.3287658215213,168.26065178647303,201.93203492215233,4.749523023946022,4.3353730525764806,5.2032410756187097,192295632.00549451,175527794.45885238,210665476.52647409,1.7850462590645597,1.6294287143623529,1.9555315761464054,72271804.308609709,65971261.294336207,79174304.123985529,1.4293648747272596,1.3047657775518982,1.565868227422502,57871205.290793978,52826517.220465675,63397865.198548704,7.6191088859386842E-7,6.9562154534318628E-7,8.345335464366341E-7,30.847757788591576,28.163877514435441,33.788057228637435,2.8757939328496254E-7,2.6267106164248989E-7,3.148674784823792E-7,11.643329425855418,10.634856922144452,12.748151860192705,2.3064860249861023E-7,2.1070512092822835E-7,2.5249749354588201E-7,9.3383522019027918,8.530893353165542,10.222956043461521,0.23920683920707411,0.2183948722047743,0.26200719118713972,9684852.582764063,8842231.0547059122,10607978.562330699,9.0287405940266657E-2,8.2467274516349776E-2,9.8854676346565848E-2,3655498.3942357101,3338881.9451846299,4002364.5256420048,7.2413616864098695E-2,6.615223215277119E-2,7.9273217174107513E-2,2931835.9234137381,2678329.0082511446,3209563.0068003805]
[44,0.02,2.3645282932152761E-7,2.1583456260294712E-7,2.5904097480294997E-7,612.49142881848127,559.08326416060891,671.00223429276593,8.8867710778028752E-8,8.1120362559820689E-8,4.494917169375106E-9,230.19691202868938,210.12870479538921,11.643329654337229,7.1160275896772312E-8,6.4957166887829228E-8,7.7956032816768907E-8,184.32876943868001,168.26065508832056,201.93203888474716,7.4235891323141151E-2,6.776265346092572E-2,8.1327585332308633E-2,192295635.77899027,175527797.90330601,210665480.66044879,2.7900591159699221E-2,2.5468261201881892E-2,3.0565307049541177E-2,72271805.726828858,65971262.588917226,79174305.677655235,2.234122773305542E-2,2.0393721638183027E-2,2.4474799463277144E-2,57871206.426424295,52826518.257102013,63397866.442630924,1.1908802976299695E-8,1.0872688727220531E-8,1.3043908061174949E-8,30.84775839392973,28.163878067106719,33.788057891674292,4.494917169375106E-9,4.1055955066463116E-9,4.9214348042867886E-9,11.643329654337229,10.634857130836595,12.748152110354898,3.6050787631924117E-9,3.2933585919247964E-9,3.9465808241654414E-9,9.3383523851530921,8.5308935205707481,10.222956244070764,3.7388455281926144E-3,3.4135507748428557E-3,4.0952190931143537E-3,9684852.7728138827,8842231.2282206248,10607978.770495396,1.4112082458464022E-3,1.2889781979886169E-3,1.5451162091537547E-3,3655498.4659690494,3338882.0107048755,4002364.6041820399,1.1318377371234542E-3,1.0339711781829101E-3,1.2390545124852295E-3,2931835.9809463522,2678329.0608090889,3209563.0697829467]
[50,0.02,8.3694238619579409E-10,7.639624967346067E-10,9.1689480813637671E-10,612.49142897889203,559.08326430703221,671.00223446850055,3.1455387583112116E-10,2.8713156025535887E-10,1.591009383259995E-11,230.19691208897768,210.12870485042168,11.643329657386602,2.5187709228215758E-10,2.2992072630982289E-10,2.7593117964050543E-10,184.32876948695551,168.26065513238783,201.93203893763291,2.6276346197099499E-4,2.3985095481952195E-4,2.8786504068009221E-4,192295635.82935226,175527797.94927654,210665480.7156218,9.8756218770886824E-5,9.0146805871272126E-5,1.0818817897105654E-4,72271805.745756745,65971262.606195025,79174305.698390901,7.9078438194626774E-5,7.2185095438482584E-5,8.6630374114088777E-5,57871206.441580705,52826518.270937227,63397866.459234752,4.2152094387362049E-11,3.8484690895155968E-11,4.6169883309763337E-11,30.847758402008726,28.16387807448281,33.788057900523341,1.591009383259995E-11,1.4532060834065284E-11,1.7419784742799053E-11,11.643329657386602,10.634857133621852,12.748152113693623,1.2760444572169631E-11,1.1657087827762397E-11,1.3969216531556489E-11,9.3383523875987944,8.5308935228049787,10.222956246748147,1.3233921991806363E-5,1.2082517003899404E-5,1.4495332746156542E-5,9684852.7753503341,8842231.2305363957,10607978.773273611,4.9950766082473629E-6,4.5624342574983482E-6,5.4690538098002262E-6,3655498.4669264206,3338882.011579325,4002364.6052302551,4.0062239018778675E-6,3.659817933281521E-6,4.3857256573399783E-6,2931835.9817141974,2678329.0615105401,3209563.0706235273]

{"sheet":"Schuylkill NPV 3%","index":322,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU55","v":75.738096780287094},{"$f":"'WTP Values '!CV55","v":69.133869270494117},{"$f":"'WTP Values '!CW55","v":82.973295248700694},{"$f":"C3","v":75.738096780287094},{"$f":"D3","v":69.133869270494117},{"$f":"E3","v":82.973295248700694},{"$f":"'WTP Values '!CC55","v":28.465175480715299},{"$f":"'WTP Values '!CD55","v":25.983625943647422},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"I3","v":28.465175480715299},{"$f":"J3","v":25.983625943647422},{"$f":"K3","v":1.4397648468421658},{"$f":"'WTP Values '!CI55","v":22.793315175150621},{"$f":"'WTP Values '!CJ55","v":20.806400187471816},{"$f":"'WTP Values '!CK55","v":24.970060942071104},{"$f":"O3","v":22.793315175150621},{"$f":"P3","v":20.806400187471816},{"$f":"Q3","v":24.970060942071104},{"$f":"'WTP Values '!BH55","v":23778464.134838112},{"$f":"'WTP Values '!BI55","v":21705024.298668407},{"$f":"'WTP Values '!BJ55","v":26050001.3743953},{"$f":"U3","v":23778464.134838112},{"$f":"V3","v":21705024.298668407},{"$f":"W3","v":26050001.3743953},{"$f":"'WTP Values '!AV55","v":8936825.4951480739},{"$f":"'WTP Values '!AW55","v":8157727.007405892},{"$f":"'WTP Values '!AX55","v":9790359.4136717673},{"$f":"AA3","v":8936825.4951480739},{"$f":"AB3","v":8157727.007405892},{"$f":"AC3","v":9790359.4136717673},{"$f":"'WTP Values '!BB55","v":7156108.3582370663},{"$f":"'WTP Values '!BC55","v":6532303.5785823734},{"$f":"'WTP Values '!BD55","v":7839511.7357939631},{"$f":"AG3","v":7156108.3582370663},{"$f":"AH3","v":6532303.5785823734},{"$f":"AI3","v":7839511.7357939631},{"$f":"'WTP Values '!CX55","v":3.8145031926426642},{"$f":"'WTP Values '!CY55","v":3.4826259150589607},{"$f":"'WTP Values '!CZ55","v":4.1780881792159299},{"$f":"AM3","v":3.8145031926426642},{"$f":"AN3","v":3.4826259150589607},{"$f":"AO3","v":4.1780881792159299},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"'WTP Values '!CG55","v":1.3150614044895264},{"$f":"'WTP Values '!CH55","v":1.5763825139013066},{"$f":"AS3","v":1.4397648468421658},{"$f":"AT3","v":1.3150614044895264},{"$f":"AU3","v":1.5763825139013066},{"$f":"'WTP Values '!CL55","v":1.1547411170789739},{"$f":"'WTP Values '!CM55","v":1.0548941726902019},{"$f":"'WTP Values '!CN55","v":1.264127484832992},{"$f":"AY3","v":1.1547411170789739},{"$f":"AZ3","v":1.0548941726902019},{"$f":"BA3","v":1.264127484832992},{"$f":"'WTP Values '!BK55","v":1197587.8879238882},{"$f":"'WTP Values '!BL55","v":1093392.875404828},{"$f":"'WTP Values '!BM55","v":1311737.7402535314},{"$f":"BE3","v":1197587.8879238882},{"$f":"BF3","v":1093392.875404828},{"$f":"BG3","v":1311737.7402535314},{"$f":"'WTP Values '!AY55","v":452023.46280964138},{"$f":"'WTP Values '!AZ55","v":412872.01251541014},{"$f":"'WTP Values '!BA55","v":494915.46081924229},{"$f":"BK3","v":452023.46280964138},{"$f":"BL3","v":412872.01251541014},{"$f":"BM3","v":494915.46081924229},{"$f":"'WTP Values '!BE55","v":362538.42392078647},{"$f":"'WTP Values '!BF55","v":331190.83153265109},{"$f":"'WTP Values '!BG55","v":396880.97982134775},{"$f":"BQ3","v":362538.42392078647},{"$f":"BR3","v":331190.83153265109},{"$f":"BS3","v":396880.97982134775}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":71.390420190674988},{"$f":"D3/(1+B4)^A4","v":65.165302356955522},{"$f":"E3/(1+B4)^A4","v":78.210288668772449},{"$f":"F3+C4","v":147.1285169709621},{"$f":"G3+D4","v":134.29917162744965},{"$f":"H3+E4","v":161.18358391747313},{"$f":"I3/(1+B4)^A4","v":26.831157960896693},{"$f":"J3/(1+B4)^A4","v":24.492059518943748},{"$f":"K3/(1+B4)^A4","v":1.3571164547480119},{"$f":"L3+I4","v":55.296333441611992},{"$f":"M3+J4","v":50.475685462591173},{"$f":"N3+K4","v":2.7968813015901777},{"$f":"O3/(1+B4)^A4","v":21.484885639693299},{"$f":"P3/(1+B4)^A4","v":19.612027700510716},{"$f":"Q3/(1+B4)^A4","v":23.536677294816766},{"$f":"R3+O4","v":44.27820081484392},{"$f":"S3+P4","v":40.418427887982531},{"$f":"T3+Q4","v":48.50673823688787},{"$f":"U3/(1+B4)^A4","v":22413483.018982101},{"$f":"V3/(1+B4)^A4","v":20459067.111573577},{"$f":"W3/(1+B4)^A4","v":24554624.728433691},{"$f":"X3+U4","v":46191947.153820217},{"$f":"Y3+V4","v":42164091.410241984},{"$f":"Z3+W4","v":50604626.102828994},{"$f":"AA3/(1+B4)^A4","v":8423815.1523688138},{"$f":"AB3/(1+B4)^A4","v":7689440.1050107386},{"$f":"AC3/(1+B4)^A4","v":9228352.732276151},{"$f":"AD3+AA4","v":17360640.647516888},{"$f":"AE3+AB4","v":15847167.112416631},{"$f":"AF3+AC4","v":19018712.145947918},{"$f":"AG3/(1+B4)^A4","v":6745318.4637921257},{"$f":"AH3/(1+B4)^A4","v":6157322.6303915298},{"$f":"AI3/(1+B4)^A4","v":7389491.6917654481},{"$f":"AJ3+AG4","v":13901426.822029192},{"$f":"AK3+AH4","v":12689626.208973903},{"$f":"AL3+AI4","v":15229003.427559411},{"$f":"AM3/(1+B4)^A4","v":3.5955351047626207},{"$f":"AN3/(1+B4)^A4","v":3.2827089405777743},{"$f":"AO3/(1+B4)^A4","v":3.938248825729032},{"$f":"AP3+AM4","v":7.4100382974052845},{"$f":"AQ3+AN4","v":6.765334855636735},{"$f":"AR3+AO4","v":8.1163370049449615},{"$f":"AS3/(1+B4)^A4","v":1.3571164547480119},{"$f":"AT3/(1+B4)^A4","v":1.2395715001315171},{"$f":"AU3/(1+B4)^A4","v":1.4858917088333552},{"$f":"AV3+AS4","v":2.7968813015901777},{"$f":"AW3+AT4","v":2.5546329046210436},{"$f":"AX3+AU4","v":3.0622742227346618},{"$f":"AY3/(1+B4)^A4","v":1.0884542530671826},{"$f":"AZ3/(1+B4)^A4","v":0.99433893174682053},{"$f":"BA3/(1+B4)^A4","v":1.1915613958271205},{"$f":"BB3+AY4","v":2.2431953701461564},{"$f":"BC3+AZ4","v":2.0492331044370227},{"$f":"BD3+BA4","v":2.4556888806601123},{"$f":"BE3/(1+B4)^A4","v":1128841.4439851902},{"$f":"BF3/(1+B4)^A4","v":1030627.6514325837},{"$f":"BG3/(1+B4)^A4","v":1236438.6278193339},{"$f":"BH3+BE4","v":2326429.3319090782},{"$f":"BI3+BF4","v":2124020.5268374118},{"$f":"BJ3+BG4","v":2548176.3680728655},{"$f":"BK3/(1+B4)^A4","v":426075.46687684173},{"$f":"BL3/(1+B4)^A4","v":389171.46999284584},{"$f":"BM3/(1+B4)^A4","v":466505.28873526468},{"$f":"BN3+BK4","v":878098.92968648311},{"$f":"BO3+BL4","v":802043.48250825598},{"$f":"BP3+BM4","v":961420.74955450697},{"$f":"BQ3/(1+B4)^A4","v":341727.23529153218},{"$f":"BR3/(1+B4)^A4","v":312179.12294528336},{"$f":"BS3/(1+B4)^A4","v":374098.38799259852},{"$f":"BT3+BQ4","v":704265.65921231871},{"$f":"BU3+BR4","v":643369.9544779344},{"$f":"BV3+BS4","v":770979.36781394621}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":65.332347595213619},{"$f":"D4/(1+B5)^A5","v":59.635482931194638},{"$f":"E4/(1+B5)^A5","v":71.573493350830034},{"$f":"F4+C5","v":212.4608645661757},193.9346545586443,232.75707726830316,{"$f":"I4/(1+B5)^A5","v":24.554310418701736},{"$f":"J4/(1+B5)^A5","v":22.41370398914253},{"$f":"K4/(1+B5)^A5","v":1.2419538043335727},{"$f":"L4+I5","v":79.850643860313724},72.889389451733706,4.0388351059237504,{"$f":"O4/(1+B5)^A5","v":19.661713895321796},{"$f":"P4/(1+B5)^A5","v":17.947783573125506},{"$f":"Q4/(1+B5)^A5","v":21.539393915238449},{"$f":"R4+O5","v":63.939914710165716},58.366211461108037,70.046132152126319,{"$f":"U4/(1+B5)^A5","v":20511512.041875146},{"$f":"V4/(1+B5)^A5","v":18722944.625303097},{"$f":"W4/(1+B5)^A5","v":22470960.018772934},{"$f":"X4+U5","v":66703459.195695363},60887036.035545081,73075586.121601924,{"$f":"AA4/(1+B5)^A5","v":7708984.1766230846},{"$f":"AB4/(1+B5)^A5","v":7036926.9771962613},{"$f":"AC4/(1+B5)^A5","v":8445250.0325114615},{"$f":"AD4+AA5","v":25069624.824139971},22884094.089612894,27463962.17845938,{"$f":"AG4/(1+B5)^A5","v":6172921.9318202315},{"$f":"AH4/(1+B5)^A5","v":5634822.4491492659},{"$f":"AI4/(1+B5)^A5","v":6762431.6885786187},{"$f":"AJ4+AG5","v":20074348.753849424},18324448.658123169,21991435.11613803,{"$f":"AM4/(1+B5)^A5","v":3.2904239620350011},{"$f":"AN4/(1+B5)^A5","v":3.0041437070537969},{"$f":"AO4/(1+B5)^A5","v":3.6040555653232986},{"$f":"AP4+AM5","v":10.700462259440286},9.7694785626905318,11.72039257026826,{"$f":"AS4/(1+B5)^A5","v":1.2419538043335727},{"$f":"AT4/(1+B5)^A5","v":1.1343835195172418},{"$f":"AU4/(1+B5)^A5","v":1.3598014040408586},{"$f":"AV4+AS5","v":4.0388351059237504},3.6890164241382855,4.4220756267755199,{"$f":"AY4/(1+B5)^A5","v":0.99608983128190531},{"$f":"AZ4/(1+B5)^A5","v":0.90996097995823344},{"$f":"BA4/(1+B5)^A5","v":1.0904474729983979},{"$f":"BB4+AY5","v":3.2392852014280615},2.9591940843952562,3.5461363536585102,{"$f":"BE4/(1+B5)^A5","v":1033049.8321952238},{"$f":"BF4/(1+B5)^A5","v":943170.29910726438},{"$f":"BG4/(1+B5)^A5","v":1131516.497550929},{"$f":"BH4+BE5","v":3359479.1641043019},3067190.8259446761,3679692.8656237945,{"$f":"BK4/(1+B5)^A5","v":389919.40976734512},{"$f":"BL4/(1+B5)^A5","v":356147.0248221613},{"$f":"BM4/(1+B5)^A5","v":426918.42403021496},{"$f":"BN4+BK5","v":1268018.3394538283},1158190.5073304172,1388339.173584722,{"$f":"BQ4/(1+B5)^A5","v":312728.82915086037},{"$f":"BR4/(1+B5)^A5","v":285688.12058756064},{"$f":"BS4/(1+B5)^A5","v":342353.01954888873},{"$f":"BT4+BQ5","v":1016994.4883631791},929058.07506549498,1113332.387362835]
[4,0.03,58.046944648273012,52.985354180563583,63.59212181629217,270.50780921444868,246.92000873920787,296.34919908459534,21.81618677751775,19.914285690169347,1.1034598692599953,101.66683063783148,92.803675141903057,5.1422949751837459,17.469178135817344,15.946373243515977,19.137472513643363,81.409092845983054,74.312584704624015,89.183604665769678,18224212.782372754,16635093.798424464,19965156.930911038,84927671.978068113,77522129.833969548,93040743.052512959,6849332.5935166031,6252218.4763673786,7503495.270295985,31918957.417656574,29136312.565980271,34967457.448755369,5484561.1842169696,5006466.7633736841,6008332.9677167246,25558909.938066393,23330915.421496853,27999768.083854754,2.9234990724195233,2.6691427737947224,3.202156689758207,13.62396133185981,12.438621336485255,14.922549260026466,1.1034598692599953,1.0078850644600834,1.2081659352278715,5.1422949751837459,4.6969014885983693,5.6302415620033912,0.88501291365449675,0.8084885448015583,0.96884845619146953,4.1242981150825582,3.7676826291968144,4.5149848098499801,917851.39575693221,837994.59473557072,1005337.7525769247,4277330.5598612344,3905185.4206802468,4685030.6182007194,346438.3453092163,316432.01870819769,379311.49026742403,1614456.6847630446,1474622.5260386148,1767650.6638521459,277855.51421037776,253830.19488542312,304176.22368401429,1294850.002573557,1182888.2699509182,1417508.6110468493]
[5,0.03,50.071804360261645,45.705631959860341,54.855122896361472,320.57961357471032,292.62564069906819,351.20432198095682,18.818834356052459,17.178237771075935,0.95185417643907322,120.48566499388394,109.981912912979,6.094149151622819,15.069066515927817,13.755481638925477,16.508151901179254,96.478159361910869,88.068066343549489,105.69175656694892,15720366.034560906,14349578.039575474,17222119.750212241,100648038.01262902,91871707.873545021,110262862.8027252,5908294.462336191,5393218.5796034755,6472580.9337423444,37827251.879992768,34529531.145583749,41440038.382497713,4731030.655997972,4318622.2088134941,5182840.7974574212,30289940.594064366,27649537.630310349,33182608.881312177,2.5218359810080364,2.3024260034508415,2.7622084895599457,16.145797312867845,14.741047339936097,17.68475774958641,0.95185417643907322,0.86941051025286742,1.042174548721271,6.094149151622819,5.5663119988512371,6.6724161107246625,0.76341991361179262,0.69740932081979401,0.83573718904779759,4.8877180286943505,4.4650919500166086,5.3507219988977779,791746.67673919559,722861.49868535087,867213.1766458886,5069077.2366004298,4628046.9193655979,5552243.7948466083,298840.75991124433,272957.03899810551,327197.42352252832,1913297.4446742889,1747579.5650367204,2094848.0873746742,239680.6073474508,218956.15585011031,262385.08255063317,1534530.6099210079,1401844.4258010285,1679893.6935974825]
[9,0.03,20.628920421498648,18.830115202769527,22.599584324918787,444.15540630398738,405.42584380328896,486.58520916463499,7.7531105842166701,7.0772065134993287,0.39215131768281603,166.93001433384421,152.3773164214941,8.4432982569720743,6.2082558828267569,5.6670763060014622,6.8011400073631973,133.66818804547586,122.01620481431478,146.43340715748673,6476582.660982674,5911836.1569453189,7095285.3078848394,139445455.43218204,127286059.40784828,152766565.79090917,2434139.0898036645,2221934.6459718179,2666617.6445969511,52408755.007142656,47839841.6057695,57414184.513456807,1949121.9891350192,1779215.1693824995,2135261.7852313211,41965990.043671332,38307774.73142688,45973712.943136975,1.0389630338461189,0.94856902818687228,1.1379933247211298,22.369616974809301,20.423369401466299,24.501809943771125,0.39215131768281603,0.35818561880814992,0.42936211517762901,8.4432982569720743,7.7119924748064665,9.2444733326672566,0.31451889635883601,0.28732340614073637,0.34431265632273494,6.7718167188698626,6.1862783697632455,7.4132976733602431,326189.14770726941,297809.36642218969,357280.34645583533,7023085.5746036414,6412048.5920596384,7692501.3137935512,123118.43628710466,112454.68598388648,134801.00623900018,2650827.962650985,2421229.7940665502,2902362.0467250729,98745.236739880711,90207.037124746814,108099.17990534907,2126055.5496194474,1942222.0071131617,2327452.6340191346]
[16,0.03,1.4005191526707073,1.2783963702235617,1.5343096023803489,490.81751520236548,448.01909968908609,537.70491117911536,0.52636685023290142,0.48047901039125823,2.6623566330086192E-2,184.46735913860948,168.38578289873431,9.3303348597837221,0.42148503610097332,0.38474378416477573,0.46173656428382159,147.71110964071136,134.8349915623829,161.81741801081097,439702.02391726954,401360.78845039284,481706.39879921958,154095325.5776487,140658486.89839512,168815926.0548881,165256.26866938165,150849.48528974291,181039.48281343773,57914717.556876808,52865802.94048699,63446007.816863582,132327.94644116948,120792.79334683772,144965.173410905,46374855.881287187,42332315.535842903,50803622.40583346,7.053629555436737E-2,6.4399351224480733E-2,7.7259566391190374E-2,24.719725717106485,22.569009133769313,27.075922760088197,2.6623566330086192E-2,2.4317599229731261E-2,2.9149846596470127E-2,9.3303348597837221,8.5221995049931003,10.21567984109786,2.1353019412898695E-2,1.9506688914816796E-2,2.3375749182898108E-2,7.4832507005143318,6.8361968236838671,8.192124404771624,22145.325078731243,20218.591811733051,24256.139335471424,7760917.3767915713,7085686.0293569826,8500660.6402602009,8358.6404205262643,7634.6671716212595,9151.7824093330782,2929318.8271287847,2675599.5185260242,3207278.5961233573,6703.9182111091441,6124.2508389931209,7338.9672727449142,2349414.8382204403,2146268.0988964355,2571970.3112172084]
[19,0.03,0.28384347707179269,0.25909283004681044,0.31095881239024681,{"$f":"F20+C21","v":492.44641705469547},449.50596419322238,539.48942069374721,0.10667886740465223,9.7378770371971374E-2,5.3958031382666631E-3,{"$f":"L20+I21","v":185.07956064668198},168.94461363556465,9.3612999318628933,8.5422450633746747E-2,7.7976094272497409E-2,9.3580235334574199E-2,{"$f":"R20+O21","v":148.20132625411864},135.28247552681376,162.35444997029265,89114.490941579497,81343.865620680765,97627.525408822548,{"$f":"X20+U21","v":154606729.82361439},141125297.60249206,169376184.33039042,33492.518697497944,30572.693231277954,36691.305642663639,{"$f":"AD20+AA21","v":58106922.170167089},53041251.455805697,63656569.413495317,26818.929509108097,24481.097886736552,29380.118648717493,{"$f":"AJ20+AG21","v":46528762.549869336},42472806.013574369,50972227.054361157,1.429560413489233E-2,1.3051828486505599E-2,1.5658210685456166E-2,{"$f":"AP20+AM21","v":24.801764368463669},22.643910089103176,27.165781046256463,5.3958031382666631E-3,4.9284523572868067E-3,5.9078048295686811E-3,{"$f":"AV20+AS21","v":9.3612999318628933},8.5504825758486422,10.249583154041192,4.3276204146018623E-3,3.9534242692654039E-3,4.7375674331759472E-3,{"$f":"BB20+AY21","v":7.5080857574346043},6.8588844689371129,8.2193120380653308,4488.1971512103828,4097.705761748286,4915.9962690898619,{"$f":"BH20+BE21","v":7786673.9406860434},7109201.6675336063,8528872.2289547082,1694.0472081589901,1547.3194151942942,1854.7934425002034,{"$f":"BN20+BK21","v":2939040.51128997},2684479.1710991878,3217922.7599609289,1358.6843503121565,1241.2030562272289,1487.3898617092277,{"$f":"BT20+BQ21","v":2357211.9645725656},2153391.0315009248,2580506.0441002375]
[25,0.03,5.2487221477575093E-3,4.7910428994917655E-3,5.7501282836252858E-3,492.77072152316697,449.80198988808752,539.8447057029681,1.9726637364397212E-3,1.80068999311012E-3,9.9777073367785876E-5,185.20144624978875,169.05587344217244,9.3674648897008694,1.5795984222799857E-3,1.441903323711633E-3,1.730448974413831E-3,148.2989254053625,135.37156686710949,162.46136977268765,1647.870182244488,1504.178829374644,1805.2898735962117,154708547.30385405,141218236.77930769,169487728.35128012,619.33050738127952,565.33824111454749,678.48121980297856,58145188.941649802,53076182.189921543,63698490.948901832,495.92511600327975,452.69485141993766,543.28562011049132,46559404.433097199,42500776.814663976,51005795.216153339,2.6434869954543609E-4,2.4134928853245126E-4,2.8954548495127065E-4,24.818097765828558,22.658822414528313,27.183671285433167,9.9777073367785876E-5,9.1135006196799585E-5,1.0924480764355537E-4,9.3674648897008694,8.5561135635275072,10.256333097794881,8.0024657785118453E-5,7.3105169566137158E-5,8.7605237117060347E-5,7.5130302664745248,6.8634014413527309,8.2247249307768868,82.993979759843953,75.773166283619844,90.904673103828088,7791801.9161693435,7113883.4883128814,8534488.9849693347,31.325655930299614,28.612423184667112,34.298112190557255,2940976.0395785719,2686247.0560112423,3220041.9483520091,25.124257618543758,22.951839648710298,27.504229408550401,2358764.3250868679,2154809.1641336265,2582205.4566901904]
[36,0.03,2.2006955162673452E-7,2.0087987762241785E-7,2.4109261598354348E-7,492.77507088028432,449.80595998898974,539.84947055061502,8.2710269617545914E-8,7.5499717502058888E-8,4.1834746021101212E-9,185.20308089891299,169.05736558513925,9.3675475700394326,6.6229742545997274E-8,6.0456432824109444E-8,7.2554636955758341E-8,148.30023434065131,135.37276170126282,162.46280371038733,6.9092255588448032E-2,6.3067533625938407E-2,7.5692582280878107E-2,154709912.81258237,141219483.21810046,169489224.30594099,2.5967422780492928E-2,2.370362342245156E-2,2.8447506578909813E-2,58145702.150288858,53076650.657833047,63699053.172818303,2.079325497652924E-2,1.8980687140827391E-2,2.2778996383729311E-2,46559815.381776169,42501151.940555289,51006245.410145715,1.1083669156868878E-8,1.011934490292279E-8,1.2140125397187515E-8,24.8183168185552,22.659022408777634,27.183911217492877,4.1834746021101212E-9,3.8211281501723615E-9,4.5804398020835769E-9,9.3675475700394326,8.5561890826113309,10.256423623577781,3.3552910712520937E-9,3.0651692802770701E-9,3.6731312326643529E-9,7.513096578960706,6.8634620200003731,8.2247975249152034,3.4797894419445565E-3,3.1770336207449434E-3,3.8114706946873744E-3,7791870.6891861651,7113946.2777977875,8534564.3131874837,1.3134288424735431E-3,1.1996678360835539E-3,1.4380586281642295E-3,2941001.9976043045,2686270.7657148466,3220070.3695056089,1.0534152796466407E-3,9.6232967154841664E-4,1.1532032489783403E-3,2358785.1443197434,2154828.1831908985,2582228.2480882802]
[39,0.03,7.5703566853186713E-9,6.9102350291703224E-9,8.2935466705893079E-9,492.77507098554975,449.80596008507621,539.84947066593634,2.8452197858144453E-9,2.5971779689941825E-9,1.4391084403926163E-10,185.20308093847561,169.05736562125287,9.3675475720405057,2.278292342324725E-9,2.0796914294476922E-9,2.4958676785079093E-9,148.30023437233086,135.37276173018083,162.46280374509226,2.3767623241443109E-3,2.1695128711921368E-3,2.6038124859316864E-3,154709912.84563112,141219483.24826741,169489224.34214684,8.9327510868123081E-4,8.1540077996247935E-4,9.785895868755644E-4,58145702.162709795,53076650.669171147,63699053.186425537,7.1528458006810017E-4,6.5293254212750874E-4,7.8359376062574779E-4,46559815.391722165,42501151.949634284,51006245.421041541,3.8127641138597858E-10,3.4810381431967523E-10,4.1761833375790221E-10,24.818316823856833,22.659022413618001,27.183911223299837,1.4391084403926163E-10,1.3144618518685871E-10,1.5756638217819988E-10,9.3675475720405057,8.5561890844390831,10.256423625768734,1.1542146564430769E-10,1.0544132335006775E-10,1.2635511536106278E-10,7.5130965805656356,6.8634620214665292,8.224797526672166,1.1970418929197324E-4,1.0928943841846258E-4,1.3111397029318754E-4,7791870.6908506453,7113946.2793174516,8534564.3150106166,4.5181737976977094E-5,4.1268377910184407E-5,4.9468982279149351E-5,2941001.9982325542,2686270.7662886814,3220070.3701934726,3.6237313820750289E-5,3.3103983757115352E-5,3.967000369156854E-5,2358785.1448236215,2154828.1836512075,2582228.2486398895]
[44,0.03,1.5251029254420718E-11,1.3921166593006193E-11,1.6707947611154958E-11,492.775070988832,449.80596008807231,539.84947066953225,5.7319003572004296E-12,5.2322022370336845E-12,2.8991876918131874E-13,185.20308093970922,169.05736562237894,9.367547572102902,4.5897841551245812E-12,4.1896882999165662E-12,5.0281053538608714E-12,148.30023437331866,135.37276173108251,162.46280374617439,4.7881590317436961E-6,4.3706400691212313E-6,5.2455679496557923E-6,154709912.84666163,141219483.24920803,169489224.34327579,1.7995670984913216E-6,1.642683649688795E-6,1.971439264738221E-6,58145702.163097098,53076650.66952467,63699053.186849825,1.4409923480897957E-6,1.3153796729897081E-6,1.5786061164146812E-6,46559815.392032288,42501151.949917376,51006245.421381287,7.6810881518237655E-13,7.012802271338852E-13,8.4132223752097827E-13,24.818316824022144,22.659022413768927,27.183911223480901,2.8991876918131874E-13,2.6480781540379942E-13,3.1742883512651901E-13,9.367547572102902,8.556189084496074,10.256423625837051,2.3252486273773944E-13,2.1241914666389671E-13,2.5455148824815973E-13,7.5130965806156791,6.8634620215122455,8.2247975267269489,2.4115271824761465E-7,2.201714518619174E-7,2.6413854455267041E-7,7791870.690902546,7113946.2793648364,8534564.3150674645,9.1021868096224733E-8,8.3138122145722694E-8,9.9658830790476608E-8,2941001.9982521436,2686270.7663065745,3220070.3702149214,7.3002680871518657E-8,6.6690361591117317E-8,7.9918082062948677E-8,2358785.1448393334,2154828.1836655601,2582228.2486570897]
[50,0.03,3.3472651289873871E-15,3.0553895553040631E-15,3.6670266303211119E-15,492.7750709888374,449.80596008807726,539.84947066953816,1.2580259252290116E-15,1.1483531900482132E-15,6.3630786495165734E-17,185.20308093971124,169.05736562238079,9.367547572103005,1.007356565628127E-15,9.1954433459447516E-16,1.1035584179326628E-15,148.30023437332031,135.37276173108398,162.46280374617618,1.0508954832904785E-9,9.5925926379584567E-10,1.1512866696867158E-9,154709912.84666333,141219483.24920958,169489224.34327766,3.9496535581734478E-10,3.6053289301554663E-10,4.3268751208132343E-10,58145702.163097732,53076650.669525251,63699053.186850518,3.1626609309011096E-10,2.886968766059533E-10,3.4646928530082156E-10,46559815.392032795,42501151.949917845,51006245.421381846,1.6858297295459774E-16,1.5391556928875414E-16,1.8465170716785045E-16,24.818316824022418,22.659022413769172,27.1839112234812,6.3630786495165734E-17,5.8119485026070425E-17,6.9668640262171048E-17,9.367547572103005,8.5561890844961681,10.256423625837163,5.1034087711752741E-17,4.6621325714867356E-17,5.5868447035988039E-17,7.5130965806157608,6.8634620215123201,8.2247975267270395,5.2927712030765564E-11,4.8322786018019063E-11,5.7972594810042399E-11,7791870.6909026308,7113946.2793649146,8534564.3150675576,1.9977295956302011E-11,1.8246987302001723E-11,2.1872919101766386E-11,2941001.9982521757,2686270.7663066038,3220070.3702149573,1.602248110126719E-11,1.4637066001876595E-11,1.754025940166104E-11,2358785.1448393594,2154828.1836655838,2582228.2486571181]

{"sheet":"Schuylkill NPV 4%","index":323,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU55","v":75.738096780287094},{"$f":"'WTP Values '!CV55","v":69.133869270494117},{"$f":"'WTP Values '!CW55","v":82.973295248700694},{"$f":"C3","v":75.738096780287094},{"$f":"D3","v":69.133869270494117},{"$f":"E3","v":82.973295248700694},{"$f":"'WTP Values '!CC55","v":28.465175480715299},{"$f":"'WTP Values '!CD55","v":25.983625943647422},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"I3","v":28.465175480715299},{"$f":"J3","v":25.983625943647422},{"$f":"K3","v":1.4397648468421658},{"$f":"'WTP Values '!CI55","v":22.793315175150621},{"$f":"'WTP Values '!CJ55","v":20.806400187471816},{"$f":"'WTP Values '!CK55","v":24.970060942071104},{"$f":"O3","v":22.793315175150621},{"$f":"P3","v":20.806400187471816},{"$f":"Q3","v":24.970060942071104},{"$f":"'WTP Values '!BH55","v":23778464.134838112},{"$f":"'WTP Values '!BI55","v":21705024.298668407},{"$f":"'WTP Values '!BJ55","v":26050001.3743953},{"$f":"U3","v":23778464.134838112},{"$f":"V3","v":21705024.298668407},{"$f":"W3","v":26050001.3743953},{"$f":"'WTP Values '!AV55","v":8936825.4951480739},{"$f":"'WTP Values '!AW55","v":8157727.007405892},{"$f":"'WTP Values '!AX55","v":9790359.4136717673},{"$f":"AA3","v":8936825.4951480739},{"$f":"AB3","v":8157727.007405892},{"$f":"AC3","v":9790359.4136717673},{"$f":"'WTP Values '!BB55","v":7156108.3582370663},{"$f":"'WTP Values '!BC55","v":6532303.5785823734},{"$f":"'WTP Values '!BD55","v":7839511.7357939631},{"$f":"AG3","v":7156108.3582370663},{"$f":"AH3","v":6532303.5785823734},{"$f":"AI3","v":7839511.7357939631},{"$f":"'WTP Values '!CX55","v":3.8145031926426642},{"$f":"'WTP Values '!CY55","v":3.4826259150589607},{"$f":"'WTP Values '!CZ55","v":4.1780881792159299},{"$f":"AM3","v":3.8145031926426642},{"$f":"AN3","v":3.4826259150589607},{"$f":"AO3","v":4.1780881792159299},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"'WTP Values '!CG55","v":1.3150614044895264},{"$f":"'WTP Values '!CH55","v":1.5763825139013066},{"$f":"AS3","v":1.4397648468421658},{"$f":"AT3","v":1.3150614044895264},{"$f":"AU3","v":1.5763825139013066},{"$f":"'WTP Values '!CL55","v":1.1547411170789739},{"$f":"'WTP Values '!CM55","v":1.0548941726902019},{"$f":"'WTP Values '!CN55","v":1.264127484832992},{"$f":"AY3","v":1.1547411170789739},{"$f":"AZ3","v":1.0548941726902019},{"$f":"BA3","v":1.264127484832992},{"$f":"'WTP Values '!BK55","v":1197587.8879238882},{"$f":"'WTP Values '!BL55","v":1093392.875404828},{"$f":"'WTP Values '!BM55","v":1311737.7402535314},{"$f":"BE3","v":1197587.8879238882},{"$f":"BF3","v":1093392.875404828},{"$f":"BG3","v":1311737.7402535314},{"$f":"'WTP Values '!AY55","v":452023.46280964138},{"$f":"'WTP Values '!AZ55","v":412872.01251541014},{"$f":"'WTP Values '!BA55","v":494915.46081924229},{"$f":"BK3","v":452023.46280964138},{"$f":"BL3","v":412872.01251541014},{"$f":"BM3","v":494915.46081924229},{"$f":"'WTP Values '!BE55","v":362538.42392078647},{"$f":"'WTP Values '!BF55","v":331190.83153265109},{"$f":"'WTP Values '!BG55","v":396880.97982134775},{"$f":"BQ3","v":362538.42392078647},{"$f":"BR3","v":331190.83153265109},{"$f":"BS3","v":396880.97982134775}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":70.024127940354191},{"$f":"D3/(1+B4)^A4","v":63.918148363992337},{"$f":"E3/(1+B4)^A4","v":76.713475636742501},{"$f":"F3+C4","v":145.76222472064129},{"$f":"G3+D4","v":133.05201763448645},{"$f":"H3+E4","v":159.6867708854432},{"$f":"I3/(1+B4)^A4","v":26.317654845335888},{"$f":"J3/(1+B4)^A4","v":24.023322802928458},{"$f":"K3/(1+B4)^A4","v":1.3311435344324756},{"$f":"L3+I4","v":54.782830326051183},{"$f":"M3+J4","v":50.00694874657588},{"$f":"N3+K4","v":2.7709083812746416},{"$f":"O3/(1+B4)^A4","v":21.073701160457304},{"$f":"P3/(1+B4)^A4","v":19.236686563860776},{"$f":"Q3/(1+B4)^A4","v":23.086224983423726},{"$f":"R3+O4","v":43.867016335607929},{"$f":"S3+P4","v":40.043086751332595},{"$f":"T3+Q4","v":48.056285925494834},{"$f":"U3/(1+B4)^A4","v":21984526.751884345},{"$f":"V3/(1+B4)^A4","v":20067515.069035139},{"$f":"W3/(1+B4)^A4","v":24084690.619818136},{"$f":"X3+U4","v":45762990.88672246},{"$f":"Y3+V4","v":41772539.367703542},{"$f":"Z3+W4","v":50134691.994213432},{"$f":"AA3/(1+B4)^A4","v":8262597.5361945936},{"$f":"AB3/(1+B4)^A4","v":7542277.1887998255},{"$f":"AC3/(1+B4)^A4","v":9051737.6235870626},{"$f":"AD3+AA4","v":17199423.031342667},{"$f":"AE3+AB4","v":15700004.196205717},{"$f":"AF3+AC4","v":18842097.03725883},{"$f":"AG3/(1+B4)^A4","v":6616224.4436363401},{"$f":"AH3/(1+B4)^A4","v":6039481.8588964241},{"$f":"AI3/(1+B4)^A4","v":7248069.2823538855},{"$f":"AJ3+AG4","v":13772332.801873406},{"$f":"AK3+AH4","v":12571785.437478798},{"$f":"AL3+AI4","v":15087581.018147849},{"$f":"AM3/(1+B4)^A4","v":3.5267226263338238},{"$f":"AN3/(1+B4)^A4","v":3.2198834273843939},{"$f":"AO3/(1+B4)^A4","v":3.8628773846301123},{"$f":"AP3+AM4","v":7.3412258189764881},{"$f":"AQ3+AN4","v":6.7025093424433546},{"$f":"AR3+AO4","v":8.0409655638460418},{"$f":"AS3/(1+B4)^A4","v":1.3311435344324756},{"$f":"AT3/(1+B4)^A4","v":1.2158481920206419},{"$f":"AU3/(1+B4)^A4","v":1.4574542473199947},{"$f":"AV3+AS4","v":2.7709083812746416},{"$f":"AW3+AT4","v":2.5309095965101682},{"$f":"AX3+AU4","v":3.0338367612213011},{"$f":"AY3/(1+B4)^A4","v":1.067623074222424},{"$f":"AZ3/(1+B4)^A4","v":0.9753089614369469},{"$f":"BA3/(1+B4)^A4","v":1.1687569201488459},{"$f":"BB3+AY4","v":2.2223641913013976},{"$f":"BC3+AZ4","v":2.0302031341271487},{"$f":"BD3+BA4","v":2.4328844049818379},{"$f":"BE3/(1+B4)^A4","v":1107237.3224148373},{"$f":"BF3/(1+B4)^A4","v":1010903.1762248778},{"$f":"BG3/(1+B4)^A4","v":1212775.2776012677},{"$f":"BH3+BE4","v":2304825.2103387257},{"$f":"BI3+BF4","v":2104296.0516297058},{"$f":"BJ3+BG4","v":2524513.0178547991},{"$f":"BK3/(1+B4)^A4","v":417921.10097045242},{"$f":"BL3/(1+B4)^A4","v":381723.38435226528},{"$f":"BM3/(1+B4)^A4","v":457577.16421897395},{"$f":"BN3+BK4","v":869944.5637800938},{"$f":"BO3+BL4","v":794595.39686767547},{"$f":"BP3+BM4","v":952492.62503821624},{"$f":"BQ3/(1+B4)^A4","v":335187.15229362651},{"$f":"BR3/(1+B4)^A4","v":306204.54098802799},{"$f":"BS3/(1+B4)^A4","v":366938.77572239988},{"$f":"BT3+BQ4","v":697725.57621441293},{"$f":"BU3+BR4","v":637395.37252067914},{"$f":"BV3+BS4","v":763819.75554374768}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":62.251194758081141},{"$f":"D4/(1+B5)^A5","v":56.823001148576481},{"$f":"E4/(1+B5)^A5","v":68.198000502054029},{"$f":"F4+C5","v":208.01341947872243},189.87501878306293,227.88477138749721,{"$f":"I4/(1+B5)^A5","v":23.396299326261563},{"$f":"J4/(1+B5)^A5","v":21.356646494979355},{"$f":"K4/(1+B5)^A5","v":1.1833817549788024},{"$f":"L4+I5","v":78.179129652312753},71.363595241555231,3.9542901362534439,{"$f":"O4/(1+B5)^A5","v":18.734443595365576},{"$f":"P4/(1+B5)^A5","v":17.101344308165942},{"$f":"Q4/(1+B5)^A5","v":20.523569945721192},{"$f":"R4+O5","v":62.601459930973505},57.144431059498537,68.579855871216026,{"$f":"U4/(1+B5)^A5","v":19544164.229528498},{"$f":"V4/(1+B5)^A5","v":17839947.823945951},{"$f":"W4/(1+B5)^A5","v":21411202.260733861},{"$f":"X4+U5","v":65307155.116250962},59612487.191649497,71545894.25494729,{"$f":"AA4/(1+B5)^A5","v":7345419.1228402657},{"$f":"AB4/(1+B5)^A5","v":6705056.9569297489},{"$f":"AC4/(1+B5)^A5","v":8046961.787013418},{"$f":"AD4+AA5","v":24544842.154182933},22405061.153135464,26889058.824272249,{"$f":"AG4/(1+B5)^A5","v":5881799.4385422058},{"$f":"AH4/(1+B5)^A5","v":5369077.3808179684},{"$f":"AI4/(1+B5)^A5","v":6443507.1994071146},{"$f":"AJ4+AG5","v":19654132.24041561},17940862.818296768,21531088.217554964,{"$f":"AM4/(1+B5)^A5","v":3.1352435728530947},{"$f":"AN4/(1+B5)^A5","v":2.862464642289551},{"$f":"AO4/(1+B5)^A5","v":3.4340839289283966},{"$f":"AP4+AM5","v":10.476469391829582},9.5649739847329052,11.475049492774438,{"$f":"AS4/(1+B5)^A5","v":1.1833817549788024},{"$f":"AT4/(1+B5)^A5","v":1.0808846154029659},{"$f":"AU4/(1+B5)^A5","v":1.2956715187969343},{"$f":"AV4+AS5","v":3.9542901362534439},3.6117942119131339,4.329508280018235,{"$f":"AY4/(1+B5)^A5","v":0.94911302541678277},{"$f":"AZ4/(1+B5)^A5","v":0.86704611529655751},{"$f":"BA4/(1+B5)^A5","v":1.0390206461837572},{"$f":"BB4+AY5","v":3.1714772167181806},2.8972492494237061,3.4719050511655949,{"$f":"BE4/(1+B5)^A5","v":984329.94781132403},{"$f":"BF4/(1+B5)^A5","v":898689.24263277848},{"$f":"BG4/(1+B5)^A5","v":1078152.8056736349},{"$f":"BH4+BE5","v":3289155.1581500499},3002985.2942624842,3602665.8235284341,{"$f":"BK4/(1+B5)^A5","v":371530.33697447192},{"$f":"BL4/(1+B5)^A5","v":339350.69870870188},{"$f":"BM4/(1+B5)^A5","v":406784.43280163105},{"$f":"BN4+BK5","v":1241474.9007545658},1133946.0955763774,1359277.0578398472,{"$f":"BQ4/(1+B5)^A5","v":297980.15786230733},{"$f":"BR4/(1+B5)^A5","v":272214.72194685577},{"$f":"BS4/(1+B5)^A5","v":326207.23547237698},{"$f":"BT4+BQ5","v":995705.7340767202},909610.09446753492,1090026.9910161246]
[4,0.04,53.212582175815449,48.572539528690093,58.295936649003124,261.22600165453787,238.44755831175303,286.18070803650033,19.999254718674333,18.255750930248656,1.0115596837439922,98.178384370987089,89.619346171803883,4.9658498199974357,16.014280901928498,14.618300786862592,17.543633604494197,78.615740832902006,71.762731846361135,86.123489475710215,16706433.49357421,15249662.167660633,18302385.427460443,82013588.609825164,74862149.359310135,89848279.682407737,6278895.0510737505,5731510.7878765687,6878576.6605951209,30823737.205256686,28136571.941012032,33767635.484867372,5027786.8108621649,4589509.8470861018,5507936.958983412,24681919.051277775,22530372.66538287,27039025.176538378,2.6800193459738364,2.4468467729035126,2.9354693347958203,13.156488737803418,12.011820757636418,14.410518827570259,1.0115596837439922,0.92394469926600842,1.1075454444654695,4.9658498199974357,4.5357389111791422,5.4370537244837047,0.81130579188716845,0.74115465317154006,0.8881592029242894,3.9827830086053488,3.6384039025952459,4.3600642540898846,841409.36474519095,768203.33103582903,921609.53686028055,4130564.5228952407,3771188.6252983133,4524275.3603887148,317585.68914046488,290078.39948506409,347721.03800448403,1559060.5898950307,1424024.4950614413,1706998.0958443312,254714.68778439958,232690.28518016377,278843.31202600844,1250420.4218611198,1142300.3796476987,1368870.3030421331]
[5,0.04,43.736863710962233,39.923086882770484,47.915010545741588,304.96286536550008,278.37064519452349,334.09571858224194,16.437929568263304,15.004896543818619,0.83142832417410417,114.61631393925039,104.6242427156225,5.79727814417154,13.162571568553629,12.015177671483922,14.419588010588049,91.778312401455636,83.77790951784506,100.54307748629826,13731470.545640975,12534110.704522846,15043226.70118708,95745059.155466139,87396260.063832983,104891506.38359481,5160794.0429746583,4710884.0792393992,5653688.6132653495,35984531.248231344,32847456.020251431,39421324.098132722,4132474.2668547663,3772242.5500590336,4527122.6889101369,28814393.318132542,26302615.215441905,31566147.865448516,2.2027805470953647,2.0111296887360401,2.4127418173295268,15.359269284898783,14.022950446372459,16.823260644899786,0.83142832417410417,0.7594151934733494,0.91032162277400341,5.79727814417154,5.2951541046524913,6.3473753472577084,0.66683422222292499,0.6091750997425146,0.73000212400125297,4.6496172308282739,4.2475790023377602,5.0900663780911373,691577.16476523876,631407.14128117531,757495.86019339634,4822141.6876604799,4402595.7665794883,5281771.2205821108,261032.28662339711,238423.29962214211,285801.34672638407,1820092.8765184279,1662447.7946835835,1992799.4425707152,209356.9063797431,191254.45286914043,229188.87669273221,1459777.3282408628,1333554.8325168393,1598059.1797348652]
[9,0.04,13.484891560698902,12.309032969082924,14.773092227395434,398.47406802802573,363.72783708372299,436.53996998833617,5.0681205487278413,4.6262897154691354,0.25634487342473289,149.76127937089211,136.70532495581008,7.5749058916710021,4.0582665331212686,3.704503575135905,4.4458281681500091,119.92042852668015,109.46685058342902,131.37274615388182,4233668.7079482805,3864500.3166498723,4638107.6185321901,125103504.5514057,114194701.16905099,137054540.0672479,1591169.1450151093,1452453.5042882843,1743137.7423784665,47018519.895460322,42919518.771815598,51509141.487136781,1274118.9613910983,1163052.7983068596,1395796.4371970224,37649792.244294517,34367824.004117809,41245321.251963854,0.67915836411820496,0.62006882675289532,0.74389334328280898,20.06890414856359,18.322827939803286,21.981801287952408,0.25634487342473289,0.23414188089048035,0.28066915016108313,7.5749058916710021,6.9188148346761809,8.2936801924760282,0.205597439154864,0.18782005531518756,0.22507328248983391,6.0753360594274666,5.5500202698561925,6.6508407631197057,213226.15024125305,194674.60874871718,233550.11461020817,6300761.9389550006,5752570.0477968967,6901328.3375871638,80481.126909781859,73510.354153326552,88117.890527688389,2378190.5768294125,2172206.5564862993,2603854.405989483,64548.642506038457,58967.318152598673,70663.209176227669,1907390.9530003523,1742464.6716069726,2088074.3677932406]
[16,0.04,0.38002623777650946,0.34688862486226474,0.41632983359426495,421.79121879877994,385.01177372424985,462.08458911010706,0.14282790306925075,0.13037638957051972,7.2242166266146633E-3,158.5247262571435,144.70478823063326,8.0181598871554574,0.11436856985718777,0.10439895272065224,0.12529068883779093,126.93770502421471,115.87242440680245,139.06016768270922,119311.68922135058,108907.92184809118,130709.43735360682,132424074.47458997,120876930.39806247,145074438.05052045,44841.741672471951,40932.508674276374,49124.464603999673,49769860.585823752,45431001.878265202,54523255.866201468,35906.750395260686,32776.724772793772,39335.820117069496,39852911.475094855,36378895.233752757,43658836.839012273,1.9139790394941326E-2,1.7474550858100044E-2,2.0964127689292553E-2,21.243258269401782,19.395008480266792,23.268090700411481,7.2242166266146633E-3,6.5985000843501885E-3,7.9097144174675518E-3,8.0181598871554574,7.3236769363769323,8.7789940610783361,5.7940711608108998E-3,5.2930754896413348E-3,6.3429321907122567E-3,6.4308410677752281,5.8747858438204101,7.0400220656656796,6009.0606815048368,5486.2479850416094,6581.8231454128181,6669457.9919461086,6089188.0460209893,7305167.1975721018,2268.08941947124,2071.6416739994625,2483.3058736368621,2517353.0285190367,2299315.6254238775,2756221.8262083554,1819.0860234013865,1661.7952000899229,1991.4044849067016,2019004.0440353092,1844426.9188910662,2210260.3486660481]
[19,0.04,4.5710214585927486E-2,4.172436506659423E-2,5.0076874016548936E-2,422.12832884449693,385.31948837277042,462.45390300289893,1.7179587747288595E-2,1.5681898121233648E-2,8.6894129771108498E-4,158.65142466937692,144.82044127318548,8.0245682762485782,1.3756449819478328E-2,1.255728698978292E-2,1.5070181221966409E-2,127.03915800293197,115.96503363276112,139.17130935042442,14351.016784595657,13099.633611906853,15721.957685860953,132529912.34842548,120973539.39729355,145190386.52991945,5393.6424133452801,4923.4330923799325,5908.7757508684972,49809638.369783305,45467311.897150293,54566832.727118671,4318.9261753446135,3942.4412681457729,4731.3806251507003,39884763.2923223,36407970.4977431,43693730.482660577,2.3021671640392222E-3,2.1018692661589444E-3,2.5216016159597403E-3,21.260236611878351,19.410509637958228,23.286687358592516,8.6894129771108498E-4,7.9367902744201452E-4,9.5139416018026049E-4,8.0245682762485782,7.3295302708153995,8.7860105350051949,6.9692092218789231E-4,6.3666029447499934E-4,7.6293887821491432E-4,6.4359808170865822,5.8794811746763438,7.0456486933777596,722.78023438208049,659.8954170510317,791.67309632019567,6674788.4521083077,6094054.7344893254,7311005.7383908443,272.80972669332499,249.18065136164356,298.69633483883524,2519364.9836207726,2301153.317535657,2758424.6934669134,218.80281994855119,199.8836070856949,239.52958318103373,2020617.7014924888,1845901.0483068463,2212026.8647384006]
[25,0.04,2.2935724048413425E-4,2.0935769650866725E-4,2.5126755016466876E-4,422.16461609587702,385.35261144028533,462.49365674573801,8.6200926293315185E-5,7.8686064181085453E-5,4.3600315594902851E-6,158.66506275934964,144.83289041577646,8.0252580890527891,6.9024864530506261E-5,6.3007901363705491E-5,7.5616691148287679E-5,127.05007862006798,115.97500228930274,139.18327287891145,72.008185427982866,65.729199562872822,78.887068514168234,132541304.9651161,120983938.59804484,145202867.47396889,27.063336965036015,24.703997520155507,29.648088794489926,49813920.136121109,45471220.385786697,54571523.434282564,21.670801557267236,19.781737150520051,23.740348053381243,39888191.890530311,36411100.221780583,43697486.509615943,1.1551437958897245E-5,1.0546415918446431E-5,1.2652480271114545E-5,21.262064197230057,19.412178215958139,23.288689142932139,4.3600315594902851E-6,3.9823928461774092E-6,4.7737500505815531E-6,8.0252580890527891,7.3301603363411223,8.7867658033705887,3.4968958469489042E-6,3.1945299226741586E-6,3.8281499518338602E-6,6.4365340707723195,5.8799865902023623,7.0462543557031774,3.6266484753144388,3.3111153214657461,3.972327812992392,6675362.2343207793,6094578.5953178098,7311634.2114994777,1.3688600383616483,1.2502979278496,1.4987496278884542,2519581.5548012224,2301351.1306725438,2758661.8148431047,1.0978730125891034,1.0029432798441482,1.2018723760187762,2020791.3990566344,1846059.7267721042,2212217.0163331064]
[36,0.04,3.5656914024254666E-10,3.2547694456770108E-10,3.9063189870940454E-10,422.1647414850371,385.35272589573344,462.49379411322207,1.3401185901800522E-10,1.2232891446939221E-10,6.7783022734150973E-12,158.66510988522941,144.83293343329566,8.0252604726736188,1.0730917650146474E-10,9.7954933405722467E-11,1.175571283200726E-10,127.05011635582801,115.97503673560063,139.18331421841035,1.1194718210894174E-4,1.0218558667471228E-4,1.2264140489734237E-4,132541344.33185188,120983974.53207122,145202910.60137674,4.2073887762809719E-5,3.8405951945193506E-5,4.6092259869237659E-5,49813934.931595109,45471233.891414404,54571539.642835408,3.3690408305100543E-5,3.0753583333040266E-5,3.6907818896777019E-5,39888203.737915643,36411111.036418065,43697499.488418348,1.7958387940467177E-11,1.6395935217667058E-11,1.967011812090221E-11,21.262070512378866,19.41218398166334,23.288696060018655,6.7783022734150973E-12,6.1912080485105736E-12,7.4214877527985617E-12,8.0252604726736188,7.3301625135075925,8.786768413170515,5.4364324537230187E-12,4.9663607113628858E-12,5.9514150683172762E-12,6.4365359825185218,5.8799883366456971,7.046256448545356,5.6381517586939455E-6,5.1476096456638136E-6,6.1755604926639849E-6,6675364.2170024915,6094580.4054981554,7311636.3831634149,2.1280917313127336E-6,1.9437697115614222E-6,2.3300239622999403E-6,2519582.3031543591,2301351.8142080042,2758662.6342066303,1.7068030438806693E-6,1.5592209875354077E-6,1.8684851583219436E-6,2020791.9992616884,1846060.2750792566,2212217.6733944118]
[39,0.04,4.0770221769556775E-12,3.7215130849171376E-12,4.4664967724947047E-12,422.16474148514357,385.35272589583059,462.49379411333871,1.5322955901899192E-12,1.3987124540148746E-12,7.7503310219230613E-14,158.66510988526943,144.83293343333216,8.025260472675642,1.2269763224313911E-12,1.1200196280746282E-12,1.344151708962085E-12,127.05011635586004,115.97503673562987,139.18331421844542,1.2800074167814688E-6,1.168393043645445E-6,1.402285478881728E-6,132541344.33188531,120983974.53210172,145202910.60141334,4.8107408667793421E-7,4.3913479921772631E-7,5.2702027310905015E-7,49813934.931607671,45471233.89142587,54571539.64284917,3.8521713269172297E-7,3.5163738843011268E-7,4.2200510129078431E-7,39888203.737925701,36411111.036427245,43697499.488429368,2.0533674295496899E-13,1.8747161195409846E-13,2.2490871685560114E-13,21.262070512384227,19.412183981668235,23.288696060024524,7.7503310219230613E-14,7.0790457353527857E-14,8.4857512160426424E-14,8.025260472675642,7.3301625135094408,8.7867684131727319,6.2160330706896112E-14,5.6785516394421362E-14,6.804865727104918E-14,6.4365359825201445,5.8799883366471795,7.0462564485471333,6.4466795252109234E-8,5.8857922111281235E-8,7.0611542733607881E-8,6675364.2170041744,6094580.4054996921,7311636.3831652589,2.4332664282882732E-8,2.2225120815390897E-8,2.6641563430512169E-8,2519582.3031549943,2301351.8142085844,2758662.6342073255,1.9515636874417937E-8,1.7828179243533037E-8,2.1364314989820103E-8,2020791.9992621981,1846060.2750797221,2212217.6733949697]
[44,0.04,1.07979626534683E-15,9.8563994899176416E-16,1.1829483198260963E-15,422.16474148514465,385.35272589583161,462.49379411333985,4.0582733766975987E-16,3.7044794425600212E-16,2.0526693575464409E-17,158.6651098852698,144.8329334333325,8.0252604726756616,3.2496375862730735E-16,2.9663635835633E-16,3.5599757185539524E-16,127.05011635586037,115.97503673563016,139.18331421844576,3.3900900418670916E-10,3.0944802118482143E-10,3.7139425721182241E-10,132541344.33188565,120983974.53210202,145202910.6014137,1.2741211099760414E-10,1.1630452217289616E-10,1.3958092400913749E-10,49813934.931607798,45471233.891425975,54571539.642849311,1.0202446863772817E-10,9.3130898558581995E-11,1.1176773452612333E-10,39888203.737925798,36411111.036427334,43697499.488429472,5.4383282346238742E-17,4.9651715801492524E-17,5.9566904952664884E-17,21.262070512384277,19.412183981668282,23.288696060024584,2.0526693575464409E-17,1.8748799529368961E-17,2.2474448443121086E-17,8.0252604726756616,7.3301625135094595,8.7867684131727533,1.6463116960562954E-17,1.5039601421612275E-17,1.8022635834179354E-17,6.4365359825201613,5.8799883366471946,7.0462564485471511,1.7073982365257823E-11,1.5588476521187932E-11,1.8701414126489011E-11,6675364.2170041911,6094580.4054997079,7311636.3831652775,6.4444878831181817E-12,5.8863065766448695E-12,7.0559980904367948E-12,2519582.3031550003,2301351.81420859,2758662.634207332,5.1687017872923532E-12,4.7217798995333086E-12,5.6583227994425094E-12,2020791.999262203,1846060.2750797267,2212217.6733949753]
[50,0.04,1.5095243427912925E-20,1.3778965013856013E-20,1.653727969199809E-20,422.16474148514465,385.35272589583161,462.49379411333985,5.6733502869257958E-21,5.1787564704329853E-21,2.8695731429695773E-22,158.6651098852698,144.8329334333325,8.0252604726756616,4.542900544440324E-21,4.146891578218365E-21,4.9767443909217713E-21,127.05011635586037,115.97503673563016,139.18331421844576,4.7392490664051451E-15,4.3259949658840959E-15,5.1919856553130675E-15,132541344.33188565,120983974.53210202,145202910.6014137,1.781184926172464E-15,1.6259040064405587E-15,1.951301456978253E-15,49813934.931607798,45471233.891425975,54571539.642849311,1.4262729360295576E-15,1.3019433660946277E-15,1.5624810107268378E-15,39888203.737925798,36411111.036427334,43697499.488429472,7.6026275675412841E-22,6.9411680767050977E-22,8.3272832048461761E-22,21.262070512384277,19.412183981668282,23.288696060024584,2.8695731429695773E-22,2.621028632526883E-22,3.1418637111883523E-22,8.0252604726756616,7.3301625135094595,8.7867684131727533,2.3014967367207638E-22,2.1024933295643672E-22,2.5195130216733947E-22,6.4365359825201613,5.8799883366471946,7.0462564485471511,2.3868939758249173E-16,2.17922450104099E-16,2.6144042885246109E-16,6675364.2170041911,6094580.4054997079,7311636.3831652775,9.0092100228423678E-17,8.2288884965942008E-17,9.8640838295380257E-17,2519582.3031550003,2301351.81420859,2758662.634207332,7.2256974939995534E-17,6.600913457835267E-17,7.9101736866870482E-17,2020791.999262203,1846060.2750797267,2212217.6733949753]

{"sheet":"Schuylkill NPV 5%","index":324,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU55","v":75.738096780287094},{"$f":"'WTP Values '!CV55","v":69.133869270494117},{"$f":"'WTP Values '!CW55","v":82.973295248700694},{"$f":"C3","v":75.738096780287094},{"$f":"D3","v":69.133869270494117},{"$f":"E3","v":82.973295248700694},{"$f":"'WTP Values '!CC55","v":28.465175480715299},{"$f":"'WTP Values '!CD55","v":25.983625943647422},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"I3","v":28.465175480715299},{"$f":"J3","v":25.983625943647422},{"$f":"K3","v":1.4397648468421658},{"$f":"'WTP Values '!CI55","v":22.793315175150621},{"$f":"'WTP Values '!CJ55","v":20.806400187471816},{"$f":"'WTP Values '!CK55","v":24.970060942071104},{"$f":"O3","v":22.793315175150621},{"$f":"P3","v":20.806400187471816},{"$f":"Q3","v":24.970060942071104},{"$f":"'WTP Values '!BH55","v":23778464.134838112},{"$f":"'WTP Values '!BI55","v":21705024.298668407},{"$f":"'WTP Values '!BJ55","v":26050001.3743953},{"$f":"U3","v":23778464.134838112},{"$f":"V3","v":21705024.298668407},{"$f":"W3","v":26050001.3743953},{"$f":"'WTP Values '!AV55","v":8936825.4951480739},{"$f":"'WTP Values '!AW55","v":8157727.007405892},{"$f":"'WTP Values '!AX55","v":9790359.4136717673},{"$f":"AA3","v":8936825.4951480739},{"$f":"AB3","v":8157727.007405892},{"$f":"AC3","v":9790359.4136717673},{"$f":"'WTP Values '!BB55","v":7156108.3582370663},{"$f":"'WTP Values '!BC55","v":6532303.5785823734},{"$f":"'WTP Values '!BD55","v":7839511.7357939631},{"$f":"AG3","v":7156108.3582370663},{"$f":"AH3","v":6532303.5785823734},{"$f":"AI3","v":7839511.7357939631},{"$f":"'WTP Values '!CX55","v":3.8145031926426642},{"$f":"'WTP Values '!CY55","v":3.4826259150589607},{"$f":"'WTP Values '!CZ55","v":4.1780881792159299},{"$f":"AM3","v":3.8145031926426642},{"$f":"AN3","v":3.4826259150589607},{"$f":"AO3","v":4.1780881792159299},{"$f":"'WTP Values '!CF55","v":1.4397648468421658},{"$f":"'WTP Values '!CG55","v":1.3150614044895264},{"$f":"'WTP Values '!CH55","v":1.5763825139013066},{"$f":"AS3","v":1.4397648468421658},{"$f":"AT3","v":1.3150614044895264},{"$f":"AU3","v":1.5763825139013066},{"$f":"'WTP Values '!CL55","v":1.1547411170789739},{"$f":"'WTP Values '!CM55","v":1.0548941726902019},{"$f":"'WTP Values '!CN55","v":1.264127484832992},{"$f":"AY3","v":1.1547411170789739},{"$f":"AZ3","v":1.0548941726902019},{"$f":"BA3","v":1.264127484832992},{"$f":"'WTP Values '!BK55","v":1197587.8879238882},{"$f":"'WTP Values '!BL55","v":1093392.875404828},{"$f":"'WTP Values '!BM55","v":1311737.7402535314},{"$f":"BE3","v":1197587.8879238882},{"$f":"BF3","v":1093392.875404828},{"$f":"BG3","v":1311737.7402535314},{"$f":"'WTP Values '!AY55","v":452023.46280964138},{"$f":"'WTP Values '!AZ55","v":412872.01251541014},{"$f":"'WTP Values '!BA55","v":494915.46081924229},{"$f":"BK3","v":452023.46280964138},{"$f":"BL3","v":412872.01251541014},{"$f":"BM3","v":494915.46081924229},{"$f":"'WTP Values '!BE55","v":362538.42392078647},{"$f":"'WTP Values '!BF55","v":331190.83153265109},{"$f":"'WTP Values '!BG55","v":396880.97982134775},{"$f":"BQ3","v":362538.42392078647},{"$f":"BR3","v":331190.83153265109},{"$f":"BS3","v":396880.97982134775}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":68.696686422029103},{"$f":"D3/(1+B4)^A4","v":62.706457388203276},{"$f":"E3/(1+B4)^A4","v":75.259224715374771},{"$f":"F3+C4","v":144.4347832023162},{"$f":"G3+D4","v":131.84032665869739},{"$f":"H3+E4","v":158.23251996407546},{"$f":"I3/(1+B4)^A4","v":25.818753270490067},{"$f":"J3/(1+B4)^A4","v":23.567914688115575},{"$f":"K3/(1+B4)^A4","v":1.3059091581334836},{"$f":"L3+I4","v":54.283928751205366},{"$f":"M3+J4","v":49.551540631762997},{"$f":"N3+K4","v":2.7456740049756494},{"$f":"O3/(1+B4)^A4","v":20.674208775646822},{"$f":"P3/(1+B4)^A4","v":18.872018310632033},{"$f":"Q3/(1+B4)^A4","v":22.648581353352476},{"$f":"R3+O4","v":43.467523950797442},{"$f":"S3+P4","v":39.678418498103852},{"$f":"T3+Q4","v":47.618642295423584},{"$f":"U3/(1+B4)^A4","v":21567767.922755655},{"$f":"V3/(1+B4)^A4","v":19687096.869540505},{"$f":"W3/(1+B4)^A4","v":23628119.160449252},{"$f":"X3+U4","v":45346232.057593763},{"$f":"Y3+V4","v":41392121.168208912},{"$f":"Z3+W4","v":49678120.534844548},{"$f":"AA3/(1+B4)^A4","v":8105964.1679347605},{"$f":"AB3/(1+B4)^A4","v":7399298.8729305137},{"$f":"AC3/(1+B4)^A4","v":8880144.5928995628},{"$f":"AD3+AA4","v":17042789.663082834},{"$f":"AE3+AB4","v":15557025.880336406},{"$f":"AF3+AC4","v":18670504.00657133},{"$f":"AG3/(1+B4)^A4","v":6490801.2319610575},{"$f":"AH3/(1+B4)^A4","v":5924991.9080112232},{"$f":"AI3/(1+B4)^A4","v":7110668.2410829598},{"$f":"AJ3+AG4","v":13646909.590198124},{"$f":"AK3+AH4","v":12457295.486593597},{"$f":"AL3+AI4","v":14950179.976876922},{"$f":"AM3/(1+B4)^A4","v":3.4598668413992417},{"$f":"AN3/(1+B4)^A4","v":3.1588443674004179},{"$f":"AO3/(1+B4)^A4","v":3.7896491421459682},{"$f":"AP3+AM4","v":7.2743700340419064},{"$f":"AQ3+AN4","v":6.6414702824593785},{"$f":"AR3+AO4","v":7.9677373213618985},{"$f":"AS3/(1+B4)^A4","v":1.3059091581334836},{"$f":"AT3/(1+B4)^A4","v":1.1927994598544456},{"$f":"AU3/(1+B4)^A4","v":1.4298254094342917},{"$f":"AV3+AS4","v":2.7456740049756494},{"$f":"AW3+AT4","v":2.5078608643439719},{"$f":"AX3+AU4","v":3.0062079233355981},{"$f":"AY3/(1+B4)^A4","v":1.0473842331782075},{"$f":"AZ3/(1+B4)^A4","v":0.95682011128362987},{"$f":"BA3/(1+B4)^A4","v":1.1466008932725551},{"$f":"BB3+AY4","v":2.2021253502571811},{"$f":"BC3+AZ4","v":2.0117142839738316},{"$f":"BD3+BA4","v":2.4107283781055471},{"$f":"BE3/(1+B4)^A4","v":1086247.5173912817},{"$f":"BF3/(1+B4)^A4","v":991739.56952818867},{"$f":"BG3/(1+B4)^A4","v":1189784.7984159014},{"$f":"BH3+BE4","v":2283835.4053151701},{"$f":"BI3+BF4","v":2085132.4449330168},{"$f":"BJ3+BG4","v":2501522.5386694325},{"$f":"BK3/(1+B4)^A4","v":409998.60572303069},{"$f":"BL3/(1+B4)^A4","v":374487.08618177788},{"$f":"BM3/(1+B4)^A4","v":448902.91230770276},{"$f":"BN3+BK4","v":862022.06853267201},{"$f":"BO3+BL4","v":787359.09869718808},{"$f":"BP3+BM4","v":943818.37312694499},{"$f":"BQ3/(1+B4)^A4","v":328833.03756987432},{"$f":"BR3/(1+B4)^A4","v":300399.84719514835},{"$f":"BS3/(1+B4)^A4","v":359982.74813727685},{"$f":"BT3+BQ4","v":691371.46149066079},{"$f":"BU3+BR4","v":631590.67872779944},{"$f":"BV3+BS4","v":756863.7279586246}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":59.342780625875477},{"$f":"D4/(1+B5)^A5","v":54.168195562641849},{"$f":"E4/(1+B5)^A5","v":65.011747945470049},{"$f":"F4+C5","v":203.77756382819166},186.00852222133923,223.2442679095455,{"$f":"I4/(1+B5)^A5","v":22.303209822256832},{"$f":"J4/(1+B5)^A5","v":20.358850826576457},{"$f":"K4/(1+B5)^A5","v":1.1280934310622901},{"$f":"L4+I5","v":76.587138573462198},69.910391458339461,3.8737674360379395,{"$f":"O4/(1+B5)^A5","v":17.859158860293117},{"$f":"P4/(1+B5)^A5","v":16.302358976898418},{"$f":"Q4/(1+B5)^A5","v":19.564696126424771},{"$f":"R4+O5","v":61.326682811090564},55.98077747500227,67.183338421848362,{"$f":"U4/(1+B5)^A5","v":18631048.848077446},{"$f":"V4/(1+B5)^A5","v":17006454.481840409},{"$f":"W4/(1+B5)^A5","v":20410857.713378035},{"$f":"X4+U5","v":63977280.905671209},58398575.650049321,70088978.248222589,{"$f":"AA4/(1+B5)^A5","v":7002236.620610957},{"$f":"AB4/(1+B5)^A5","v":6391792.5692089517},{"$f":"AC4/(1+B5)^A5","v":7671002.7797426302},{"$f":"AD4+AA5","v":24045026.28369379},21948818.449545357,26341506.786313958,{"$f":"AG4/(1+B5)^A5","v":5606998.1487623854},{"$f":"AH4/(1+B5)^A5","v":5118230.7811348429},{"$f":"AI4/(1+B5)^A5","v":6142462.5773311388},{"$f":"AJ4+AG5","v":19253907.738960508},17575526.26772844,21092642.554208063,{"$f":"AM4/(1+B5)^A5","v":2.9887630635130042},{"$f":"AN4/(1+B5)^A5","v":2.7287285324698565},{"$f":"AO4/(1+B5)^A5","v":3.2736414142282411},{"$f":"AP4+AM5","v":10.26313309755491},9.3701988149292355,11.241378735590139,{"$f":"AS4/(1+B5)^A5","v":1.1280934310622901},{"$f":"AT4/(1+B5)^A5","v":1.030385020930306},{"$f":"AU4/(1+B5)^A5","v":1.235136948005003},{"$f":"AV4+AS5","v":3.8737674360379395},3.5382458852742777,4.2413448713406012,{"$f":"AY4/(1+B5)^A5","v":0.90476988072839426},{"$f":"AZ4/(1+B5)^A5","v":0.82653718715787039},{"$f":"BA4/(1+B5)^A5","v":0.99047696211860925},{"$f":"BB4+AY5","v":3.1068952309855753},2.8382514711317022,3.4012053402241564,{"$f":"BE4/(1+B5)^A5","v":938341.44683406246},{"$f":"BF4/(1+B5)^A5","v":856701.92810987029},{"$f":"BG4/(1+B5)^A5","v":1027780.8430328486},{"$f":"BH4+BE5","v":3222176.8521492323},2941834.3730428871,3529303.3817022811,{"$f":"BK4/(1+B5)^A5","v":354172.21096903627},{"$f":"BL4/(1+B5)^A5","v":323496.02520831686},{"$f":"BM4/(1+B5)^A5","v":387779.2137416717},{"$f":"BN4+BK5","v":1216194.2795017082},1110855.1239055051,1331597.5868686168,{"$f":"BQ4/(1+B5)^A5","v":284058.34149217088},{"$f":"BR4/(1+B5)^A5","v":259496.68260027928},{"$f":"BS4/(1+B5)^A5","v":310966.63266366639},{"$f":"BT4+BQ5","v":975429.80298283161},891087.36132807867,1067830.360622291]
[4,0.05,48.821452481939502,44.564308544396091,53.485325925284258,252.59901631013116,230.57283076573532,276.72959383482976,18.348905916573305,16.749276958943202,0.92808525753141136,94.936044490035499,86.65966841728266,4.8018526935693506,14.692774192064514,13.411991075239982,16.095923921760807,76.019457003155082,69.392768550242252,83.279262343609162,15327809.995281758,13991252.189645598,16792063.153421082,79305090.900952965,72389827.839694917,86881041.401643664,5760757.396854979,5258543.5650445661,6310952.9710296681,29805783.680548768,27207362.014589924,32652459.757343628,4612891.2531403154,4210781.1301956223,5053419.1636868492,23866798.992100824,21786307.397924062,26146061.717894912,2.4588627689187152,2.2449317166981713,2.6932328930667704,12.721995866473625,11.615130531627408,13.93461162865691,0.92808525753141136,0.84770030670784791,1.0161502238306079,4.8018526935693506,4.3859461919821259,5.2574950951712092,0.74435641999240587,0.67999418938230094,0.81486784795932499,3.8512516509779813,3.5182456605140029,4.216073188183481,771975.83051017835,704810.79641496728,845557.84310681128,3994152.6826594109,3646645.1694578542,4374861.2248090925,291378.35446673864,266140.98052421934,319026.91881812346,1507572.6339684469,1376996.1044297244,1650624.5056867402,233695.50053088652,213488.56297553328,255833.01827009642,1209125.3035137181,1104575.924303612,1323663.3788923875]
[5,0.05,38.252885504596087,34.917301835108262,41.90715238455406,290.85190181472723,265.49013260084359,318.63674621938384,14.376847911703106,13.123496766759255,0.72717908398947917,109.31289240173861,99.78316518404192,5.5290317775588296,11.512173037495018,10.508645951891967,12.611577566185209,87.5316300406501,79.901414502134216,95.890839909794366,12009740.205960043,10962512.192246448,13157020.869696282,91314831.106913,83352340.031941369,100038062.27133995,4513704.1591126006,4120206.4807267524,4944796.7881536074,34319487.839661367,31327568.495316677,37597256.545497239,3614320.9999089171,3299257.1967799007,3959486.1448818026,27481119.99200974,25085564.594703961,30105547.862776715,1.9265833192029012,1.7589627419679748,2.1102184441113638,14.648579185676526,13.374093273595383,16.044830072768274,0.72717908398947917,0.66419537162893694,0.79618028943406272,5.5290317775588296,5.0501415636110627,6.0536753846052722,0.58322273224283594,0.5327932404275415,0.63847028108997295,4.4344743832208176,4.0510389009415446,4.8545434692734535,604863.26308594481,552237.70140060084,662516.69533681846,4599015.9457453554,4198882.8708584551,5037377.9201459112,228302.56506721152,208528.42221029836,249965.93870180854,1735875.1990356585,1585524.5266400226,1900590.4443885486,183106.53965189322,167273.87533307978,200451.86406122387,1392231.8431656114,1271849.7996366918,1524115.2429536113]
[9,0.05,8.8508550517780993,8.0790762125538613,9.6963699991703773,362.26455208004961,330.67572660942324,396.87138858366126,3.3264783895231664,3.0364811993361593,0.16825284116938966,136.15240524614424,124.28285122080024,6.8865708212202223,2.6636572259003573,2.4314636891764749,2.9180346407893896,109.02320580221527,99.519549140222892,119.4348462284748,2778783.0478747142,2536478.101900721,3044237.9207422044,113735293.4012557,103817777.838461,124600332.99960376,1044369.352322809,953322.86344588804,1144114.4649646634,42745926.061612241,39019402.994800426,46828482.870190449,836272.3715822153,763373.71265041176,916135.80219097086,34228538.862727188,31244804.537549119,37497340.548869908,0.44576793302010198,0.40698431151726244,0.48825695970502192,18.245233894632012,16.657824408251855,19.984305219411819,0.16825284116938966,0.15367983049653294,0.18421816403933608,6.8865708212202223,6.2900990506425742,7.5400297813387267,0.13494458778444604,0.12327634063121175,0.14772762468118653,5.5232675671870091,5.0456874572657027,6.0464759022608172,139951.71859848301,127775.35040164663,153291.42265894348,5728208.8966904124,5229831.4467170853,6274201.5593283921,52824.065026839431,48248.774303250415,57836.481147691076,2162083.3404283356,1974817.1797104503,2367240.9969752417,42366.723976857771,38703.40250134607,46380.040884796872,1734065.4879996183,1584126.1312156809,1898330.1204565433]
[16,0.05,0.10441406722821936,9.5309346030928069E-2,0.11438865771049664,374.38853226957241,341.74251726158406,410.15356268915718,3.9242664823339692E-2,3.5821550599341875E-2,1.9848888459279694E-3,140.70904501253074,128.44225024962222,7.1170450636787299,3.1423323851882359E-2,2.8684122790333524E-2,3.4424229453000312E-2,112.67190722705756,102.85018978755758,123.43199610499035,32781.470069960989,29922.984107796685,35913.057106410779,117541695.20383033,107292268.16495492,128770357.25458892,12320.487808985035,11246.406925852923,13497.18687773553,44176512.515015163,40325273.155708224,48395701.068503544,9865.555261798796,9005.5654156174114,10807.708936655734,35374072.215922385,32290480.657566108,38752271.541604273,5.2587510081520015E-3,4.8012183020731966E-3,5.7599966011243524E-3,18.855850785027755,17.215315148007061,20.653123957514538,1.9848888459279694E-3,1.8129701660703056E-3,2.1732327161767444E-3,7.1170450636787299,6.5006110531066614,7.7923734654570742,1.5919493855205387E-3,1.4542983749045047E-3,1.7427516375186579E-3,5.7081158670869465,5.2145524881475955,6.248834520112112,1651.0188076700192,1507.3734626652326,1808.3880955439238,5919916.0090373494,5404859.26130859,6484181.5172723923,623.16865937965952,569.19368064520393,682.30043261023241,2234442.2158328993,2040908.7810754334,2446465.9246872202,499.80278059918533,456.58635771292245,547.14812056716028,1792099.8043662857,1637142.3971525161,1961861.9141179447]
[19,0.05,7.490949397130151E-3,6.8377519154650132E-3,8.2065536690767698E-3,{"$f":"F20+C21","v":374.46050798668381},341.80821682400989,410.23241418768299,2.8153755926167865E-3,2.5699355459441898E-3,1.4240132865694948E-4,{"$f":"L20+I21","v":140.73609614670261},128.46694310816966,7.1184133065014121,2.2543947871467083E-3,2.0578770469098645E-3,2.4696879234097076E-3,{"$f":"R20+O21","v":112.69356825730284},102.86996260517068,123.45572574857823,2351.8318936937949,2146.7563299943422,2576.5004718412242,{"$f":"X20+U21","v":117564292.44459382},107312894.96646208,128795113.19128898,883.90533167663637,806.84784548196956,968.32492583336955,{"$f":"AD20+AA21","v":44185005.393118225},40333025.637963757,48405005.080216713,707.78178843657508,646.08377598668346,775.37445760487378,{"$f":"AJ20+AG21","v":35380872.836121559},32296688.461226948,38759721.616308734,3.7727711159907094E-4,3.4445246986495351E-4,4.1323783482502703E-4,{"$f":"AP20+AM21","v":18.859475798256049},17.218624770354641,20.65709449421453,1.4240132865694948E-4,1.3006741460281788E-4,1.55913630578964E-4,{"$f":"AV20+AS21","v":7.1184133065014121},6.5018607872782015,7.7938715393023816,1.142107821895462E-4,1.0433532400310504E-4,1.2502974623030213E-4,{"$f":"BB20+AY21","v":5.7092132450712514},5.2155549792027411,6.2500358505667837,118.44858332100034,108.1430752689843,129.73868439089935,{"$f":"BH20+BE21","v":5921054.1053284043},5405898.3385977913,6485428.0928866528,44.707815883536803,40.835503989706957,48.950090251267618,{"$f":"BN20+BK21","v":2234871.7844947749},2041301.1431816823,2446936.2546362989,35.857211938982609,32.756748126397028,39.253895501886404,{"$f":"BT20+BQ21","v":1792444.3332645737},1637457.1356871987,1962239.0795649902]
[25,0.05,1.0327173868973106E-5,9.4266626511940087E-6,1.1313720346059689E-5,374.46484914595379,341.81217944190252,410.23717005434906,3.881333554670064E-6,3.5429649578446943E-6,1.9631734273582207E-7,140.73772771477289,128.46843243868398,7.1184958310006685,3.1079541059361616E-6,2.8370307871187782E-6,3.4047615642586414E-6,112.69487472545654,102.87115518725143,123.45715698353315,3.24228286551728,2.9595615587342858,3.5520154970462503,117565655.37955514,107314139.05591567,128796606.32631291,1.2185697112617093,1.1123367071857251,1.3349522658066284,44185517.634440511,40333493.222887672,48405566.244430393,0.9757622436052682,0.89070411970655372,1.0689468601021337,35381283.010227546,32297062.880065549,38760170.961756945,5.2012183258910358E-7,4.7486911969468062E-7,5.6969801065683213E-7,18.859694438103091,17.218824387646567,20.657333974040416,1.9631734273582207E-7,1.7931356014842583E-7,2.1494567459615529E-7,7.1184958310006685,6.5019361640205471,7.7939618944585609,1.5745328700721533E-7,1.4383878124560607E-7,1.7236852896224156E-7,5.7092794325689296,5.2156154436692557,6.2501083078766788,0.16329560508820845,0.1490882239113919,0.17886036605052316,5921122.7487190133,5405961.0097344918,6485503.2791230781,6.1635096361511307E-2,5.6296649112382399E-2,6.7483581336223369E-2,2234897.6935937521,2041324.8081962606,2446964.6222205386,4.9433475320545907E-2,4.5159113397970747E-2,5.4116211763196205E-2,1792465.1132565015,1637476.1188965682,1962261.828004915]
[36,0.05,6.1437071485063449E-13,5.6079867978883184E-13,6.7306104698322643E-13,374.46485308923764,341.81218304133898,410.23717437433163,2.3090321716385648E-13,2.1077343535208961E-13,1.1679054475547157E-14,140.73772919680471,128.46843379151457,7.1184959059616411,1.8489433895595202E-13,1.6877692337223498E-13,2.0255161989807235E-13,112.69487591218444,102.8711562705311,123.4571582835927,1.9288564975365203E-7,1.7606636370738694E-7,2.1131185818776488E-7,117565656.61757451,107314140.18598197,128796607.68259929,7.2493554780987787E-8,6.6173679906896731E-8,7.9417233431032118E-8,44185518.099733949,40333493.647617564,48405566.75416287,5.8048770625340243E-8,5.29886040157213E-8,6.3592387899206688E-8,35381283.382808425,32297063.220168192,38760171.369919039,3.094240749226042E-14,2.8250292309286203E-14,3.3891728608131344E-14,18.859694636704184,17.218824568968557,20.657334191571465,1.1679054475547157E-14,1.0667487691069056E-14,1.278726681967086E-14,7.1184959059616411,6.5019362324888696,7.7939619765324952,9.367004925213282E-15,8.5570685628336573E-15,1.025432298321658E-14,5.7092794926902197,5.2156154985920393,6.2501083736931404,9.7145684678963721E-9,8.8693615370844103E-9,1.0640526860794758E-8,5921122.8110711062,5405961.0666617006,6485503.347418353,3.6667145040790106E-9,3.3491265856172624E-9,4.0146449195339339E-9,2234897.717128234,2041324.8296923321,2446964.6479881802,2.940831630760072E-9,2.6865468842049182E-9,3.2194108599111983E-9,1792465.1321319684,1637476.1361399307,1962261.8486684174]
[39,0.05,2.3596653325755677E-15,2.1539067069197346E-15,2.5850822327354207E-15,374.46485308923775,341.8121830413391,410.23717437433174,8.8684942747341835E-16,8.0953527960573461E-16,4.4856727863257937E-17,140.73772919680474,128.4684337915146,7.1184959059616428,7.1013925513996313E-16,6.4823574007275076E-16,7.7795706074093195E-16,112.69487591218447,102.87115627053113,123.45715828359273,7.4083215536349346E-10,6.7623290731552521E-10,8.1160324552419288E-10,117565656.61757454,107314140.185982,128796607.68259932,2.7843209957273576E-10,2.5415882403056797E-10,3.0502445511555355E-10,44185518.099733964,40333493.647617571,48405566.754162885,2.229528008615251E-10,2.0351779291412123E-10,2.4424463848010367E-10,35381283.382808432,32297063.220168199,38760171.369919047,1.1884310970724653E-16,1.0850327625651147E-16,1.3017081564037466E-16,18.859694636704187,17.218824568968561,20.657334191571472,4.4856727863257937E-17,4.0971518143425783E-17,4.9113132321267903E-17,7.1184959059616428,6.5019362324888714,7.793961976532497,3.597664448811505E-17,3.2865853707073005E-17,3.9384641662830147E-17,5.7092794926902215,5.2156154985920411,6.2501083736931422,3.7311561050236386E-11,3.4065303627347239E-11,4.0867967412575627E-11,5921122.8110711081,5405961.0666617025,6485503.3474183548,1.4083059121447187E-11,1.2863272463124423E-11,1.5419384762712815E-11,2234897.7171282344,2041324.8296923325,2446964.6479881806,1.1295099652875402E-11,1.0318446816818855E-11,1.2365062353756013E-11,1792465.1321319689,1637476.1361399312,1962261.8486684179]
[44,0.05,8.3771753740703793E-20,7.6467005613708936E-20,9.1774400890913297E-20,374.46485308923775,341.8121830413391,410.23717437433174,3.1484520630006812E-20,2.873974929890681E-20,1.5924829289554646E-21,140.73772919680474,128.4684337915146,7.1184959059616428,2.5211037337341E-20,2.3013367206621996E-20,2.7618673891393454E-20,112.69487591218447,102.87115627053113,123.45715828359273,2.6300682569492261E-14,2.4007309765899681E-14,2.881316527416131E-14,117565656.61757454,107314140.185982,128796607.68259932,9.8847683851232629E-15,9.0230297168777685E-15,1.0828837965315237E-14,44185518.099733964,40333493.647617571,48405566.754162885,7.9151678298319537E-15,7.2251951132596995E-15,8.6710608596811353E-15,35381283.382808432,32297063.220168199,38760171.369919047,4.2191134406794411E-21,3.8520334274262767E-21,4.621264448611295E-21,18.859694636704187,17.218824568968561,20.657334191571472,1.5924829289554646E-21,1.454551999773436E-21,1.7435918430691678E-21,7.1184959059616428,6.5019362324888714,7.793961976532497,1.2772262917409732E-21,1.1667884276715521E-21,1.3982154405528649E-21,5.7092794926902215,5.2156154985920411,6.2501083736931422,1.324617885778741E-15,1.2093707472735636E-15,1.4508757893360089E-15,5921122.8110711081,5405961.0666617025,6485503.3474183548,4.9997029000292121E-16,4.5666598487687283E-16,5.4741190852062134E-16,2234897.7171282344,2041324.8296923325,2446964.6479881806,4.0099343476161566E-16,3.663207548087398E-16,4.3897875863467313E-16,1792465.1321319689,1637476.1361399312,1962261.8486684179]
[50,0.05,7.6585644671829155E-26,6.9907512491346771E-26,8.390180869743884E-26,374.46485308923775,341.8121830413391,410.23717437433174,2.8783715297355297E-26,2.6274395956617776E-26,1.4558765490387153E-27,140.73772919680474,128.4684337915146,7.1184959059616428,2.304838398515774E-26,2.1039234406433355E-26,2.5249488646262327E-26,112.69487591218447,102.87115627053113,123.45715828359273,2.4044557263637666E-20,2.1947914579283348E-20,2.6341514162254017E-20,117565656.61757454,107314140.185982,128796607.68259932,9.0368331257525916E-21,8.2490161289817886E-21,9.899918523700212E-21,44185518.099733964,40333493.647617571,48405566.754162885,7.2361888568039229E-21,6.6054033838362718E-21,7.9272398663497962E-21,35381283.382808432,32297063.220168199,38760171.369919047,3.8571894268582315E-27,3.5215982734468476E-27,4.2248431146778531E-27,18.859694636704187,17.218824568968561,20.657334191571472,1.4558765490387153E-27,1.3297776116297287E-27,1.5940230373989677E-27,7.1184959059616428,6.5019362324888714,7.793961976532497,1.1676632585198447E-27,1.0666989759513297E-27,1.2782737154613987E-27,5.7092794926902215,5.2156154985920411,6.2501083736931422,1.2109895065609488E-21,1.1056284987644275E-21,1.3264167538975253E-21,5921122.8110711081,5405961.0666617025,6485503.3474183548,4.5708183566449728E-22,4.1749226069380432E-22,5.0045381698530421E-22,2234897.7171282344,2041324.8296923325,2446964.6479881806,3.6659541359783635E-22,3.3489702567927526E-22,4.0132228019646186E-22,1792465.1321319689,1637476.1361399312,1962261.8486684179]

{"sheet":"Snyder","index":325,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Snyder"]
[null,"Number of households",{"$f":"'WTP Values '!C56","v":14528},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA56","v":0.56914609395537719}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU56","v":0.55777212067656257}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV56","v":159.212757461}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW56","v":541.29904270600002}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!X3:X52), \"NULL\")))))","v":40620951.551252261},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!Y3:Y52), \"NULL\")))))","v":37078779.229225233},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!Z3:Z52), \"NULL\")))))","v":44501544.659406744},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AD3:AD52), \"NULL\")))))","v":15266308.851241317},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AE3:AE52), \"NULL\")))))","v":13935308.860686334},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AF3:AF52), \"NULL\")))))","v":16724473.198069492},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":12224158.815398896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AK3:AK52), \"NULL\")))))","v":11158460.230570806},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!AL3:AL52), \"NULL\")))))","v":13391674.73717859}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BH3:BH52), \"NULL\")))))","v":2044787.7033081301},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BI3:BI52), \"NULL\")))))","v":1866785.5819058164},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2239796.2299275836},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BN3:BN52), \"NULL\")))))","v":771002.28527538711},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BO3:BO52), \"NULL\")))))","v":704116.54388105893},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BP3:BP52), \"NULL\")))))","v":844278.32141698897},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BT3:BT52), \"NULL\")))))","v":618127.40772166196},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BU3:BU52), \"NULL\")))))","v":564573.65831901017},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!BV3:BV52), \"NULL\")))))","v":676797.70717474911}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!F3:F52), \"NULL\")))))","v":335.46035756692129},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!G3:G52), \"NULL\")))))","v":306.20800506573494},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!H3:H52), \"NULL\")))))","v":367.50749339018574},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!L3:L52), \"NULL\")))))","v":126.07389119141867},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!M3:M52), \"NULL\")))))","v":115.08208239073633},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!N3:N52), \"NULL\")))))","v":6.3671748796200038},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!R3:R52), \"NULL\")))))","v":100.95087708604231},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!S3:S52), \"NULL\")))))","v":92.150009192193735},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Snyder NPV 1%'!A3:A52,'Snyder NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Snyder NPV 2%'!A3:A52,'Snyder NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Snyder NPV 3%'!A3:A52,'Snyder NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Snyder NPV 4%'!A3:A52,'Snyder NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Snyder NPV 5%'!A3:A52,'Snyder NPV 5%'!T3:T52), \"NULL\")))))","v":110.59258397937123}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Snyder NPV 1%","index":326,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU56","v":63.761060169080416},{"$f":"'WTP Values '!CV56","v":58.201055936558824},{"$f":"'WTP Values '!CW56","v":69.852269784112906},{"$f":"C3","v":63.761060169080416},{"$f":"D3","v":58.201055936558824},{"$f":"E3","v":69.852269784112906},{"$f":"'WTP Values '!CC56","v":23.96290584172085},{"$f":"'WTP Values '!CD56","v":21.873689138469949},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"I3","v":23.96290584172085},{"$f":"J3","v":21.873689138469949},{"$f":"K3","v":1.2102110173346479},{"$f":"'WTP Values '!CI56","v":19.187766312210275},{"$f":"'WTP Values '!CJ56","v":17.514982465588812},{"$f":"'WTP Values '!CK56","v":21.020368703196347},{"$f":"O3","v":19.187766312210275},{"$f":"P3","v":17.514982465588812},{"$f":"Q3","v":21.020368703196347},{"$f":"'WTP Values '!BH56","v":7720837.5820323518},{"$f":"'WTP Values '!BI56","v":7047575.7272125566},{"$f":"'WTP Values '!BJ56","v":8458423.186648529},{"$f":"U3","v":7720837.5820323518},{"$f":"V3","v":7047575.7272125566},{"$f":"W3","v":8458423.186648529},{"$f":"'WTP Values '!AV56","v":2901672.3295824281},{"$f":"'WTP Values '!AW56","v":2648688.7249074946},{"$f":"'WTP Values '!AX56","v":3178826.1051547672},{"$f":"AA3","v":2901672.3295824281},{"$f":"AB3","v":2648688.7249074946},{"$f":"AC3","v":3178826.1051547672},{"$f":"'WTP Values '!BB56","v":2323449.8746682932},{"$f":"'WTP Values '!BC56","v":2120892.1951792273},{"$f":"'WTP Values '!BD56","v":2545360.0087803509},{"$f":"AG3","v":2323449.8746682932},{"$f":"AH3","v":2120892.1951792273},{"$f":"AI3","v":2545360.0087803509},{"$f":"'WTP Values '!CX56","v":3.2096203265727321},{"$f":"'WTP Values '!CY56","v":2.930217615914001},{"$f":"'WTP Values '!CZ56","v":3.5157173017649188},{"$f":"AM3","v":3.2096203265727321},{"$f":"AN3","v":2.930217615914001},{"$f":"AO3","v":3.5157173017649188},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"'WTP Values '!CG56","v":1.1052231817809572},{"$f":"'WTP Values '!CH56","v":1.3252294393792776},{"$f":"AS3","v":1.2102110173346479},{"$f":"AT3","v":1.1052231817809572},{"$f":"AU3","v":1.3252294393792776},{"$f":"'WTP Values '!CL56","v":0.97024952224890904},{"$f":"'WTP Values '!CM56","v":0.88618837381337789},{"$f":"'WTP Values '!CN56","v":1.0623419117845483},{"$f":"AY3","v":0.97024952224890904},{"$f":"AZ3","v":0.88618837381337789},{"$f":"BA3","v":1.0623419117845483},{"$f":"'WTP Values '!BK56","v":388653.46930781909},{"$f":"'WTP Values '!BL56","v":354820.54772127146},{"$f":"'WTP Values '!BM56","v":425718.80391083914},{"$f":"BE3","v":388653.46930781909},{"$f":"BF3","v":354820.54772127146},{"$f":"BG3","v":425718.80391083914},{"$f":"'WTP Values '!AY56","v":146544.65719436164},{"$f":"'WTP Values '!AZ56","v":133831.66239393567},{"$f":"'WTP Values '!BA56","v":160472.25741294882},{"$f":"BK3","v":146544.65719436164},{"$f":"BL3","v":133831.66239393567},{"$f":"BM3","v":160472.25741294882},{"$f":"'WTP Values '!BE56","v":117487.67908600399},{"$f":"'WTP Values '!BF56","v":107308.7003753492},{"$f":"'WTP Values '!BG56","v":128639.1621425973},{"$f":"BQ3","v":117487.67908600399},{"$f":"BR3","v":107308.7003753492},{"$f":"BS3","v":128639.1621425973}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":62.504715389746508},{"$f":"D3/(1+B4)^A4","v":57.054265205919833},{"$f":"E3/(1+B4)^A4","v":68.475904111472317},{"$f":"F3+C4","v":126.26577555882693},{"$f":"G3+D4","v":115.25532114247866},{"$f":"H3+E4","v":138.32817389558522},{"$f":"I3/(1+B4)^A4","v":23.490741928948975},{"$f":"J3/(1+B4)^A4","v":21.442691048397165},{"$f":"K3/(1+B4)^A4","v":1.1863650792418861},{"$f":"L3+I4","v":47.453647770669825},{"$f":"M3+J4","v":43.316380186867114},{"$f":"N3+K4","v":2.3965760965765339},{"$f":"O3/(1+B4)^A4","v":18.809691512802935},{"$f":"P3/(1+B4)^A4","v":17.169868116448203},{"$f":"Q3/(1+B4)^A4","v":20.606184396820261},{"$f":"R3+O4","v":37.997457825013214},{"$f":"S3+P4","v":34.684850582037015},{"$f":"T3+Q4","v":41.626553100016608},{"$f":"U3/(1+B4)^A4","v":7568706.5797787979},{"$f":"V3/(1+B4)^A4","v":6908710.6432825765},{"$f":"W3/(1+B4)^A4","v":8291758.8340834519},{"$f":"X3+U4","v":15289544.161811151},{"$f":"Y3+V4","v":13956286.370495133},{"$f":"Z3+W4","v":16750182.020731982},{"$f":"AA3/(1+B4)^A4","v":2844497.921363031},{"$f":"AB3/(1+B4)^A4","v":2596499.0931354715},{"$f":"AC3/(1+B4)^A4","v":3116190.6726348074},{"$f":"AD3+AA4","v":5746170.2509454591},{"$f":"AE3+AB4","v":5245187.8180429656},{"$f":"AF3+AC4","v":6295016.7777895741},{"$f":"AG3/(1+B4)^A4","v":2277668.733132333},{"$f":"AH3/(1+B4)^A4","v":2079102.2401521686},{"$f":"AI3/(1+B4)^A4","v":2495206.3609257434},{"$f":"AJ3+AG4","v":4601118.6078006262},{"$f":"AK3+AH4","v":4199994.4353313958},{"$f":"AL3+AI4","v":5040566.3697060943},{"$f":"AM3/(1+B4)^A4","v":3.1463781262354007},{"$f":"AN3/(1+B4)^A4","v":2.8724807527830616},{"$f":"AO3/(1+B4)^A4","v":3.4464437817517095},{"$f":"AP3+AM4","v":6.3559984528081328},{"$f":"AQ3+AN4","v":5.8026983686970626},{"$f":"AR3+AO4","v":6.9621610835166283},{"$f":"AS3/(1+B4)^A4","v":1.1863650792418861},{"$f":"AT3/(1+B4)^A4","v":1.0834459188128196},{"$f":"AU3/(1+B4)^A4","v":1.2991171839812543},{"$f":"AV3+AS4","v":2.3965760965765339},{"$f":"AW3+AT4","v":2.1886691005937768},{"$f":"AX3+AU4","v":2.6243466233605321},{"$f":"AY3/(1+B4)^A4","v":0.95113177359955792},{"$f":"AZ3/(1+B4)^A4","v":0.86872696187959797},{"$f":"BA3/(1+B4)^A4","v":1.0414095792417883},{"$f":"BB3+AY4","v":1.9213812958484668},{"$f":"BC3+AZ4","v":1.7549153356929759},{"$f":"BD3+BA4","v":2.1037514910263369},{"$f":"BE3/(1+B4)^A4","v":380995.46055074903},{"$f":"BF3/(1+B4)^A4","v":347829.18117956223},{"$f":"BG3/(1+B4)^A4","v":417330.46163203521},{"$f":"BH3+BE4","v":769648.92985856812},{"$f":"BI3+BF4","v":702649.72890083375},{"$f":"BJ3+BG4","v":843049.26554287435},{"$f":"BK3/(1+B4)^A4","v":143657.14850932424},{"$f":"BL3/(1+B4)^A4","v":131194.6499303359},{"$f":"BM3/(1+B4)^A4","v":157310.3199813242},{"$f":"BN3+BK4","v":290201.80570368585},{"$f":"BO3+BL4","v":265026.31232427154},{"$f":"BP3+BM4","v":317782.57739427302},{"$f":"BQ3/(1+B4)^A4","v":115172.70766199783},{"$f":"BR3/(1+B4)^A4","v":105194.29504494579},{"$f":"BS3/(1+B4)^A4","v":126104.46244740447},{"$f":"BT3+BQ4","v":232660.38674800182},{"$f":"BU3+BR4","v":212502.99542029499},{"$f":"BV3+BS4","v":254743.62459000177}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":60.666460956309386},{"$f":"D4/(1+B5)^A5","v":55.376307706116791},{"$f":"E4/(1+B5)^A5","v":66.462037901033113},{"$f":"F4+C5","v":186.93223651513631},170.63162884859545,204.79021179661834,{"$f":"I4/(1+B5)^A5","v":22.799882683748706},{"$f":"J4/(1+B5)^A5","v":20.812064676630584},{"$f":"K4/(1+B5)^A5","v":1.1514742577575738},{"$f":"L4+I5","v":70.253530454418524},64.128444863497691,3.5480503543341078,{"$f":"O4/(1+B5)^A5","v":18.256501267884762},{"$f":"P4/(1+B5)^A5","v":16.664904835041607},{"$f":"Q4/(1+B5)^A5","v":20.000159561934097},{"$f":"R4+O5","v":56.253959092897972},51.349755417078626,61.626712661950705,{"$f":"U4/(1+B5)^A5","v":7346112.0388884395},{"$f":"V4/(1+B5)^A5","v":6705526.485252928},{"$f":"W4/(1+B5)^A5","v":8047899.433353411},{"$f":"X4+U5","v":22635656.20069959},20661812.855748061,24798081.454085395,{"$f":"AA4/(1+B5)^A5","v":2760841.6582756215},{"$f":"AB4/(1+B5)^A5","v":2520136.438900352},{"$f":"AC4/(1+B5)^A5","v":3024543.9659233638},{"$f":"AD4+AA5","v":8507011.9092210811},7765324.2569433171,9319560.7437129375,{"$f":"AG4/(1+B5)^A5","v":2210682.8326210817},{"$f":"AH4/(1+B5)^A5","v":2017956.1508259904},{"$f":"AI4/(1+B5)^A5","v":2421822.7109609167},{"$f":"AJ4+AG5","v":6811801.4404217079},6217950.5861573862,7462389.0806670114,{"$f":"AM4/(1+B5)^A5","v":3.0538436109791225},{"$f":"AN4/(1+B5)^A5","v":2.7880015187630236},{"$f":"AO4/(1+B5)^A5","v":3.3450843799547023},{"$f":"AP4+AM5","v":9.4098420637872557},8.5906998874600866,10.307245463471331,{"$f":"AS4/(1+B5)^A5","v":1.1514742577575738},{"$f":"AT4/(1+B5)^A5","v":1.0515819346121373},{"$f":"AU4/(1+B5)^A5","v":1.2609103397757107},{"$f":"AV4+AS5","v":3.5480503543341078},3.2402510352059144,3.8852569631362428,{"$f":"AY4/(1+B5)^A5","v":0.92315912883667783},{"$f":"AZ4/(1+B5)^A5","v":0.84317783043945216},{"$f":"BA4/(1+B5)^A5","v":1.0107818775695534},{"$f":"BB4+AY5","v":2.8445404246851447},2.5980931661324282,3.1145333685958905,{"$f":"BE4/(1+B5)^A5","v":369790.44041571254},{"$f":"BF4/(1+B5)^A5","v":337599.57641462277},{"$f":"BG4/(1+B5)^A5","v":405056.83449014922},{"$f":"BH4+BE5","v":1139439.3702742807},1040249.3053154566,1248106.1000330236,{"$f":"BK4/(1+B5)^A5","v":139432.21302252862},{"$f":"BL4/(1+B5)^A5","v":127336.23468320027},{"$f":"BM4/(1+B5)^A5","v":152683.84674121856},{"$f":"BN4+BK5","v":429634.01872621448},392362.54700747179,470466.4241354916,{"$f":"BQ4/(1+B5)^A5","v":111785.49536688584},{"$f":"BR4/(1+B5)^A5","v":102100.54638881821},{"$f":"BS4/(1+B5)^A5","v":122395.7488611624},{"$f":"BT4+BQ5","v":344445.88211488765},314603.54180911323,377139.37345116417]
[4,0.01,58.299276548347514,53.215543255610548,63.868712077164794,245.23151306348382,223.84717210420601,268.65892387378312,21.910239115596628,19.999985082347109,1.1065441288829685,92.163769570015148,84.1284299458448,4.6545944832170765,17.544138877462871,16.014645989151635,19.219760225538721,73.798097970360843,67.364401406230257,80.846472887489426,7059469.2777403761,6443879.1517370073,7733873.1698270226,29695125.478439964,27105692.007485069,32531954.623912416,2653114.5678322166,2421801.5831981581,2906527.3022764577,11160126.477053298,10187125.840141475,12226088.045989394,2124422.7500344552,1939216.1969719781,2327324.0230555297,8936224.1904561631,8157166.7831293643,9789713.1037225407,2.9346836852753646,2.6792146599195052,3.2145603397729579,12.344525749062621,11.269914547379592,13.521805803244288,1.1065441288829685,1.0105495697754781,1.2117100526796074,4.6545944832170765,4.2508006049813929,5.0969670158158502,0.88713777764192725,0.81027732195597835,0.97134151690377724,3.731678202327072,3.4083704880884067,4.0858748854996678,355361.34481714375,324426.55724017706,389251.6563434627,1494800.7150914245,1364675.8625556338,1637357.7563764863,133991.61610239098,122367.61867100652,146726.17563833774,563625.63482860546,514730.16567847831,617192.59977382934,107423.66384585221,98116.618240610289,117619.90890383211,451869.54596073984,412720.16004972352,494759.28235499631]
[5,0.01,55.469761248049473,50.632763455066176,60.768888053057069,300.70127431153327,274.47993555927218,329.42781192684021,20.846840725749431,19.029299558500114,1.0528387704548445,113.01061029576458,103.15772950434491,5.7074332536719208,16.692646160513505,15.237386157846823,18.286942378629043,90.490744130874347,82.601787564077085,99.133415266118476,6716842.7904839655,6131129.9079622449,7358514.9533928549,36411968.268923931,33236821.915447313,39890469.577305272,2524347.4765819623,2304261.1086047483,2765460.9982082588,13684473.95363526,12491386.948746223,14991549.044197652,2021315.3526289533,1845097.6722700878,2214368.9518802348,10957539.543085117,10002264.455399452,12004082.055602776,2.7922508305188325,2.549180818646394,3.0585438640354616,15.136776579581454,13.819095366025987,16.580349667279748,1.0528387704548445,0.96150324126712949,1.1529005384528126,5.7074332536719208,5.2123038462485223,6.249867554268663,0.84408115560599939,0.77095106928699997,0.9241981242818349,4.5757593579330713,4.179321557375407,5.0100730097815029,338114.12629530265,308680.73736241536,370359.59485489863,1832914.8413867271,1673356.5999180491,2007717.351231385,127488.42514840096,116428.59043960966,139604.92159363962,691114.0599770064,631158.75611808803,756797.52136746899,102209.93018633002,93354.595639951149,111911.30750142779,554079.47614706983,506074.75568967464,606670.58985642414]
[9,0.01,41.154287114108008,37.565607598207961,45.085830735003206,487.85962803381062,445.3179640534529,534.46574231712941,15.466748897891465,14.118273451887637,0.78112521253526646,183.34912091408796,167.36374549800806,9.2597754051399761,12.384656744996214,11.304965997678851,13.567501646957471,146.81274920855188,134.01365673691419,160.8346729097812,4983379.6014332715,4548825.7906472506,5459450.8848014092,59075005.040558346,53923627.73925969,64718547.317881361,1872871.2453342534,1709584.125039428,2051758.8928171641,22201776.125305932,20266104.306987949,24322382.926703747,1499660.1841903825,1368920.2486128542,1642891.0738361997,17777580.683336142,16227736.406768607,19475497.800739102,2.0716348833720528,1.8912956709371023,2.2692037877850946,24.558000988365848,22.420186746693201,26.900062993977702,0.78112521253526646,0.71336129022268591,0.85536333140725718,9.2597754051399761,8.4564743579886912,10.139824206821283,0.62624315381633056,0.57198626679651421,0.68568376898056604,7.4237405991858694,6.7805574322325048,8.1283737841495771,250854.6191260551,229017.31332860416,274778.27124520356,2973732.5017457791,2714864.2129070959,3257333.1869355612,94586.584370187004,86381.039532797251,103576.09076619579,1121267.7731455399,1023995.9132033614,1227833.0316908881,75831.889630660226,69261.913986029685,83029.563794831367,898942.00732328056,821058.84863088117,984266.15911103832]
[16,0.01,16.640641671870572,15.18956733461634,18.230352324159281,672.99114530164047,614.30589749672401,737.2832088937854,6.2539444681664831,5.708691512185303,0.31584618940482517,252.92589872894635,230.87444070463388,12.773647371184463,5.0077075700807905,4.5711370909779392,5.4859881951918616,202.52481360867674,184.86875968180391,221.86773511471398,2015018.1202855133,1839307.2828608244,2207516.4525936674,81492611.842417553,74386405.239805251,89277748.718942687,757291.19556230726,691266.42271364003,829624.00582417031,30626839.942707337,27956625.153285071,33552168.29127128,606384.15836217219,553519.7650580958,664299.24031537701,24523764.003570195,22385789.441235453,26866001.646954548,0.8376608170506733,0.76474106982733703,0.91754735073611382,33.877197992562202,30.928132375585747,37.108018706046096,0.31584618940482517,0.28844600272785637,0.34586420262219014,12.773647371184463,11.665512037414059,13.987654468578043,0.25321998394056144,0.23128133602705106,0.27725466044852876,10.240879550545909,9.3536231528169242,11.212904835928622,101432.49030255325,92602.625752916312,111105.96420561019,4102195.6463917661,3745092.7910275031,4493416.2741436781,38245.868604315161,34927.97535584576,41880.754912227654,1546763.1250412464,1412578.8296693601,1693767.4502132996,30662.450770823059,28005.896176836781,33572.8138225449,1240069.8403892582,1132631.8128169605,1357772.5469340892]
[19,0.01,9.7233492346758617,8.8754671142135759,10.652238406084233,{"$f":"F20+C21","v":708.5123429775191},646.72962457066478,776.19781094918699,3.6542633004978562,3.3356647141701208,0.18455314792434172,{"$f":"L20+I21","v":266.2756001460034},243.06024241068977,13.447854240742076,2.9260704322078075,2.6709764690319506,3.2055361909108053,{"$f":"R20+O21","v":213.21429145498615},194.62633198063199,233.5781531966293,1177402.0067300522,1074731.8170650911,1289881.3539230663,{"$f":"X20+U21","v":85793879.689085469},78312599.846328408,93989924.477037698,442495.36237804277,403916.20556385902,484760.38972314406,{"$f":"AD20+AA21","v":32243357.549792342},29432205.947108421,35323087.880108394,354318.36454342783,323428.99330940295,388158.92062834132,{"$f":"AJ20+AG21","v":25818154.68762143},23567335.524603792,28284018.157163199,0.48945640588822675,0.44684842343552345,0.53613517474149053,{"$f":"AP20+AM21","v":35.665272999194464},32.560552521866455,39.066619910563986,0.18455314792434172,0.16854285280418171,0.20209307406414576,{"$f":"AV20+AS21","v":13.447854240742076},12.28123033023885,14.725937940610283,0.14795981943503522,0.13514077437619912,0.16200360200289554,{"$f":"BB20+AY21","v":10.78140420592865},9.8473174596684174,11.804734033056198,59268.359141569839,54108.951325215297,64920.699173080917,{"$f":"BH20+BE21","v":4318713.9519859655},3942762.8232015087,4730583.6259404514,22347.571960034802,20408.882610526398,24471.484588952178,{"$f":"BN20+BK21","v":1628402.9491398593},1487136.2620988123,1783166.3209652014,17916.479611465285,16364.219272732356,19617.043622733214,{"$f":"BT20+BQ21","v":1305522.0625171126},1192413.3401044072,1429437.2447168662]
[25,0.01,2.5376424111461167,2.3163584094500367,2.7800679889721138,738.06608560419068,673.70626239927617,808.57487616131129,0.95370569430619445,0.87055643521003989,4.8165491537952028E-2,277.38259162254741,253.1988658491947,14.008796371180722,0.76365871959948295,0.69708317611557347,0.83659492137846736,222.10796897019742,202.74466129520155,243.32125603909523,307283.54964268935,280488.23237432778,336638.90394767508,89372547.392486811,81579205.492967561,97910468.79080531,115484.38415658985,105415.82628058623,126514.89672078809,33588305.030088462,30659893.57756038,36796498.270675369,92471.56378038977,84409.919936769104,101303.42081495901,26895091.605229609,24550385.397191059,29463812.131608371,0.12774048365552898,0.11662046516028116,0.13992291387408909,37.152956748638502,33.918730962300486,40.696181966291576,4.8165491537952028E-2,4.3987054362519422E-2,5.274313853863808E-2,14.008796371180722,12.793509790034047,15.340191995810201,3.8615203864616053E-2,3.5269633153683963E-2,4.2280411952588727E-2,11.231122334644779,10.258072598447141,12.297137693835223,15468.1168151728,14121.591890974038,16943.289355003893,4498857.8293372449,4107224.8807363398,4927907.5714449929,5832.3675333682031,5326.3998676378669,6386.6755844961499,1696327.526782566,1549168.2687060046,1857546.4486125,4675.9215804310934,4270.8058560404697,5119.7422489793744,1359978.5069411111,1242151.7494734782,1489062.4874526602]
[36,0.01,8.5278973494786317E-2,7.7842593793464504E-2,9.3425828360970645E-2,745.55790910992766,680.54479422054681,816.782407141975,3.2049843693238031E-2,2.925556368301015E-2,1.6186298188377243E-3,280.1981950766729,255.76898965219004,14.150994247478993,2.5663202751397014E-2,2.3425892252790907E-2,2.8114266932465451E-2,224.36250109841498,204.80264397287826,245.79111604349694,10326.445353475729,9425.9728751327475,11312.949389942507,90279733.570502982,82407284.470192507,98904320.108257726,3880.9210045884911,3542.5611645783147,4251.6079006083746,33929246.929534063,30971110.304447003,37170005.2994496,3107.5615705396699,2836.6452630863932,3404.3613476290689,27168093.282731242,24799586.868415695,29762887.898130685,4.2927944741241123E-3,3.9190996783749063E-3,4.7021922439389142E-3,37.530082049619132,34.263026887644514,41.109273176679906,1.6186298188377243E-3,1.4782109672421566E-3,1.7724643526259905E-3,14.150994247478993,12.92337176206517,15.49590435438938,1.2976867553924048E-3,1.1852568737316339E-3,1.4208582400800087E-3,11.345125115620171,10.362198327722034,12.421961184610499,519.81521041004783,474.56444425936985,569.38925574123164,4544523.995947795,4148915.7326871632,4977928.8561211852,196.0001590867644,178.99681654901551,214.62800885490296,1713546.2917230725,1564893.276908126,1876401.6845028212,157.13710914107281,143.52295571627022,172.05196509687036,1373783.123010494,1254760.3516784958,1504177.3851055943]
[39,0.01,2.7428708111803961E-2,2.5036907649424213E-2,3.0049022299420924E-2,745.6847845616245,680.66060605368773,816.92140323547483,1.0308353532708875E-2,9.4096151023280849E-3,5.2060810563903353E-4,280.24587785507362,255.81251518615014,14.15340239547819,8.254185863589782E-3,7.5345883578166479E-3,9.0425340487368996E-3,224.40068202751905,204.837496299767,245.83294359101546,3321.3469138473679,3031.7233904979421,3638.6412029140388,90295096.940451682,82421308.144695207,98921151.168776542,1248.2402763247924,1139.4118874727242,1367.4661799107639,33935020.845251836,30976380.818730894,37176330.711807668,999.50076513295255,912.36458120224461,1094.9619804808519,27172716.617907319,24803807.142585386,29767952.802948594,1.3807132261261783E-3,1.2605198765177682E-3,1.5123899040890081E-3,37.536468738103132,34.268857604426884,41.116268954659709,5.2060810563903353E-4,4.7544447929631021E-4,5.7008668578460448E-4,14.15340239547819,12.925570999186423,15.498541372708672,4.1738156283492681E-4,3.8122017063305563E-4,4.5699783121555369E-4,11.347055774333617,10.36396171669201,12.424075094096269,167.19079855346573,152.63656547913905,183.13554980441165,4545297.3611387322,4149621.7751705237,4978775.9760623975,63.040523743952832,57.571652575827819,69.031893399358509,1713837.8947724258,1565159.5829038629,1876721.001498023,50.540804181076027,46.162015070756162,55.337944833410248,1374016.9068013113,1254973.8807477274,1504433.3587634894]
[44,0.01,3.3940392356323714E-3,3.098076896464564E-3,3.7182779539199754E-3,745.73217703222542,680.7038658712803,816.97332319466898,1.2755597603128391E-3,1.1643495099849961E-3,6.4420253762032204E-5,280.26368906002551,255.82877351320244,14.154301923966393,1.0213762370809402E-3,9.3233295591356566E-4,1.1189267546198032E-3,224.41494395554284,204.85051487708324,245.84856766004987,410.98478626097619,375.14665645175609,450.24690761006428,90300835.702748775,82426546.483339116,98927438.165434703,154.45774755682805,140.99127949683151,169.21080821958546,33937177.607078083,30978349.542309098,37178693.477143355,123.67862164991719,112.89635564239686,135.49103035145893,27174443.597188815,24805383.564318985,29769844.724115916,1.7085000297961873E-4,1.5597723016180364E-4,1.8714372740885068E-4,37.538854392240061,34.271035583460623,41.118882125275505,6.4420253762032204E-5,5.8831688700716918E-5,7.0542752920684841E-5,14.154301923966393,12.92639249206956,15.499526392359833,5.1646960356899229E-5,4.7172335323596162E-5,5.6549093140736955E-5,11.347776943677992,10.364620404868484,12.424864714088297,20.688255816283498,18.887309235152145,22.661265668862715,4545586.2404024908,4149885.5070208395,4979092.4053351395,7.8006594459223315,7.1239391555034413,8.5420339066783928,1713946.8188295129,1565259.0576163076,1876840.2776945222,6.2539391826902477,5.7121060790527638,6.8475392722935418,1374104.2333194446,1255053.6414106505,1504528.9739821483]
[50,0.01,1.9912478985087835E-4,1.8176098392552235E-4,2.1814754184582035E-4,745.73763799656535,680.70885063612218,816.97930585482766,7.4835778722872289E-5,6.8311187759600975E-5,3.7794700066615126E-6,280.26574141884657,255.83064693619838,14.154405575304557,5.9923092942539138E-5,5.4699015252470083E-5,6.5646281437486314E-5,224.41658733642942,204.85201498850554,245.85036799843184,24.112054550505881,22.009468348204706,26.415522813529719,90301496.971846208,82427150.089358613,98928162.606767252,9.0618771286428359,8.2718133031193926,9.9274240184039648,33937426.127555564,30978576.39541718,37178965.735100754,7.256097480115753,6.6235130272540221,7.9491193449289748,27174642.594458897,24805565.213065352,29770062.727395713,1.0023593888418875E-5,9.1510236096915293E-6,1.097952993618069E-5,37.539129287640186,34.271286548765566,41.119183237063226,3.7794700066615126E-6,3.4515946445503776E-6,4.1386707329023035E-6,14.154405575304557,12.926487151480291,15.499639894718346,3.0300740249362706E-6,2.7675523781433627E-6,3.3176771115932565E-6,11.347860042955634,10.364696304533497,12.424955700832896,1.2137586827369473,1.1080989998035462,1.3295131407714751,4545619.5275330823,4149915.896452147,4979128.8670125445,0.4576566636473029,0.41795418048128841,0.50115234046476709,1713959.3699876182,1565270.5199403958,1876854.0217143509,0.36691217721333863,0.3351233865112887,0.40173808371930619,1374114.2958250581,1255062.8321139503,1504539.9915824721]

{"sheet":"Snyder NPV 2%","index":327,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU56","v":63.761060169080416},{"$f":"'WTP Values '!CV56","v":58.201055936558824},{"$f":"'WTP Values '!CW56","v":69.852269784112906},{"$f":"C3","v":63.761060169080416},{"$f":"D3","v":58.201055936558824},{"$f":"E3","v":69.852269784112906},{"$f":"'WTP Values '!CC56","v":23.96290584172085},{"$f":"'WTP Values '!CD56","v":21.873689138469949},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"I3","v":23.96290584172085},{"$f":"J3","v":21.873689138469949},{"$f":"K3","v":1.2102110173346479},{"$f":"'WTP Values '!CI56","v":19.187766312210275},{"$f":"'WTP Values '!CJ56","v":17.514982465588812},{"$f":"'WTP Values '!CK56","v":21.020368703196347},{"$f":"O3","v":19.187766312210275},{"$f":"P3","v":17.514982465588812},{"$f":"Q3","v":21.020368703196347},{"$f":"'WTP Values '!BH56","v":7720837.5820323518},{"$f":"'WTP Values '!BI56","v":7047575.7272125566},{"$f":"'WTP Values '!BJ56","v":8458423.186648529},{"$f":"U3","v":7720837.5820323518},{"$f":"V3","v":7047575.7272125566},{"$f":"W3","v":8458423.186648529},{"$f":"'WTP Values '!AV56","v":2901672.3295824281},{"$f":"'WTP Values '!AW56","v":2648688.7249074946},{"$f":"'WTP Values '!AX56","v":3178826.1051547672},{"$f":"AA3","v":2901672.3295824281},{"$f":"AB3","v":2648688.7249074946},{"$f":"AC3","v":3178826.1051547672},{"$f":"'WTP Values '!BB56","v":2323449.8746682932},{"$f":"'WTP Values '!BC56","v":2120892.1951792273},{"$f":"'WTP Values '!BD56","v":2545360.0087803509},{"$f":"AG3","v":2323449.8746682932},{"$f":"AH3","v":2120892.1951792273},{"$f":"AI3","v":2545360.0087803509},{"$f":"'WTP Values '!CX56","v":3.2096203265727321},{"$f":"'WTP Values '!CY56","v":2.930217615914001},{"$f":"'WTP Values '!CZ56","v":3.5157173017649188},{"$f":"AM3","v":3.2096203265727321},{"$f":"AN3","v":2.930217615914001},{"$f":"AO3","v":3.5157173017649188},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"'WTP Values '!CG56","v":1.1052231817809572},{"$f":"'WTP Values '!CH56","v":1.3252294393792776},{"$f":"AS3","v":1.2102110173346479},{"$f":"AT3","v":1.1052231817809572},{"$f":"AU3","v":1.3252294393792776},{"$f":"'WTP Values '!CL56","v":0.97024952224890904},{"$f":"'WTP Values '!CM56","v":0.88618837381337789},{"$f":"'WTP Values '!CN56","v":1.0623419117845483},{"$f":"AY3","v":0.97024952224890904},{"$f":"AZ3","v":0.88618837381337789},{"$f":"BA3","v":1.0623419117845483},{"$f":"'WTP Values '!BK56","v":388653.46930781909},{"$f":"'WTP Values '!BL56","v":354820.54772127146},{"$f":"'WTP Values '!BM56","v":425718.80391083914},{"$f":"BE3","v":388653.46930781909},{"$f":"BF3","v":354820.54772127146},{"$f":"BG3","v":425718.80391083914},{"$f":"'WTP Values '!AY56","v":146544.65719436164},{"$f":"'WTP Values '!AZ56","v":133831.66239393567},{"$f":"'WTP Values '!BA56","v":160472.25741294882},{"$f":"BK3","v":146544.65719436164},{"$f":"BL3","v":133831.66239393567},{"$f":"BM3","v":160472.25741294882},{"$f":"'WTP Values '!BE56","v":117487.67908600399},{"$f":"'WTP Values '!BF56","v":107308.7003753492},{"$f":"'WTP Values '!BG56","v":128639.1621425973},{"$f":"BQ3","v":117487.67908600399},{"$f":"BR3","v":107308.7003753492},{"$f":"BS3","v":128639.1621425973}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":61.285140493156881},{"$f":"D3/(1+B4)^A4","v":55.941038001306062},{"$f":"E3/(1+B4)^A4","v":67.139821015102754},{"$f":"F3+C4","v":125.0462006622373},{"$f":"G3+D4","v":114.14209393786489},{"$f":"H3+E4","v":136.99209079921565},{"$f":"I3/(1+B4)^A4","v":23.032397002807432},{"$f":"J3/(1+B4)^A4","v":21.02430713040172},{"$f":"K3/(1+B4)^A4","v":1.1632170485723259},{"$f":"L3+I4","v":46.995302844528283},{"$f":"M3+J4","v":42.897996268871665},{"$f":"N3+K4","v":2.3734280659069737},{"$f":"O3/(1+B4)^A4","v":18.442681960986423},{"$f":"P3/(1+B4)^A4","v":16.834854349854684},{"$f":"Q3/(1+B4)^A4","v":20.204122167624323},{"$f":"R3+O4","v":37.630448273196698},{"$f":"S3+P4","v":34.349836815443496},{"$f":"T3+Q4","v":41.224490870820674},{"$f":"U3/(1+B4)^A4","v":7421028.0488584694},{"$f":"V3/(1+B4)^A4","v":6773909.7724073017},{"$f":"W3/(1+B4)^A4","v":8129972.3055060832},{"$f":"X3+U4","v":15141865.63089082},{"$f":"Y3+V4","v":13821485.499619858},{"$f":"Z3+W4","v":16588395.492154613},{"$f":"AA3/(1+B4)^A4","v":2788996.8565767282},{"$f":"AB3/(1+B4)^A4","v":2545836.91359813},{"$f":"AC3/(1+B4)^A4","v":3055388.4132590997},{"$f":"AD3+AA4","v":5690669.1861591563},{"$f":"AE3+AB4","v":5194525.6385056246},{"$f":"AF3+AC4","v":6234214.5184138669},{"$f":"AG3/(1+B4)^A4","v":2233227.4843024733},{"$f":"AH3/(1+B4)^A4","v":2038535.3663775732},{"$f":"AI3/(1+B4)^A4","v":2446520.5774513176},{"$f":"AJ3+AG4","v":4556677.3589707669},{"$f":"AK3+AH4","v":4159427.5615568003},{"$f":"AL3+AI4","v":4991880.5862316685},{"$f":"AM3/(1+B4)^A4","v":3.0849868575285777},{"$f":"AN3/(1+B4)^A4","v":2.8164336946501356},{"$f":"AO3/(1+B4)^A4","v":3.3791977141146856},{"$f":"AP3+AM4","v":6.2946071841013094},{"$f":"AQ3+AN4","v":5.7466513105641361},{"$f":"AR3+AO4","v":6.8949150158796044},{"$f":"AS3/(1+B4)^A4","v":1.1632170485723259},{"$f":"AT3/(1+B4)^A4","v":1.062306018628371},{"$f":"AU3/(1+B4)^A4","v":1.2737691651088789},{"$f":"AV3+AS4","v":2.3734280659069737},{"$f":"AW3+AT4","v":2.1675292004093283},{"$f":"AX3+AU4","v":2.5989986044881563},{"$f":"AY3/(1+B4)^A4","v":0.93257355079672144},{"$f":"AZ3/(1+B4)^A4","v":0.85177659920547666},{"$f":"BA3/(1+B4)^A4","v":1.0210898806079858},{"$f":"BB3+AY4","v":1.9028230730456306},{"$f":"BC3+AZ4","v":1.7379649730188547},{"$f":"BD3+BA4","v":2.0834317923925338},{"$f":"BE3/(1+B4)^A4","v":373561.58141851122},{"$f":"BF3/(1+B4)^A4","v":341042.4334114489},{"$f":"BG3/(1+B4)^A4","v":409187.62390507414},{"$f":"BH3+BE4","v":762215.05072633037},{"$f":"BI3+BF4","v":695862.98113272036},{"$f":"BJ3+BG4","v":834906.42781591322},{"$f":"BK3/(1+B4)^A4","v":140854.14955244295},{"$f":"BL3/(1+B4)^A4","v":128634.81583423266},{"$f":"BM3/(1+B4)^A4","v":154240.92408011228},{"$f":"BN3+BK4","v":287398.80674680462},{"$f":"BO3+BL4","v":262466.47822816833},{"$f":"BP3+BM4","v":314713.18149306113},{"$f":"BQ3/(1+B4)^A4","v":112925.489317574},{"$f":"BR3/(1+B4)^A4","v":103141.77275600654},{"$f":"BS3/(1+B4)^A4","v":123643.94669607583},{"$f":"BT3+BQ4","v":230413.16840357799},{"$f":"BU3+BR4","v":210450.47313135574},{"$f":"BV3+BS4","v":252283.10883867313}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":57.750356662555205},{"$f":"D4/(1+B5)^A5","v":52.714489526375665},{"$f":"E4/(1+B5)^A5","v":63.267352880022351},{"$f":"F4+C5","v":182.7965573247925},166.85658346424054,200.25944367923799,{"$f":"I4/(1+B5)^A5","v":21.703942113899853},{"$f":"J4/(1+B5)^A5","v":19.811674177354224},{"$f":"K4/(1+B5)^A5","v":1.0961254047955971},{"$f":"L4+I5","v":68.699244958428139},62.709670446225886,3.4695534707025706,{"$f":"O4/(1+B5)^A5","v":17.378951120785391},{"$f":"P4/(1+B5)^A5","v":15.863859252714533},{"$f":"Q4/(1+B5)^A5","v":19.038795568469446},{"$f":"R4+O5","v":55.009399393982093},50.213696068158029,60.26328643929012,{"$f":"U4/(1+B5)^A5","v":6993000.475739412},{"$f":"V4/(1+B5)^A5","v":6383206.4707458876},{"$f":"W4/(1+B5)^A5","v":7661054.4827273106},{"$f":"X4+U5","v":22134866.106630232},20204691.970365748,24249449.974881925,{"$f":"AA4/(1+B5)^A5","v":2628134.0289337514},{"$f":"AB4/(1+B5)^A5","v":2398998.9837978324},{"$f":"AC4/(1+B5)^A5","v":2879160.7425303049},{"$f":"AD4+AA5","v":8318803.2150929077},7593524.622303457,9113375.2609441727,{"$f":"AG4/(1+B5)^A5","v":2104420.1365825301},{"$f":"AH4/(1+B5)^A5","v":1920957.4055016297},{"$f":"AI4/(1+B5)^A5","v":2305410.9820613093},{"$f":"AJ4+AG5","v":6661097.495553297},6080384.9670584295,7297291.5682929773,{"$f":"AM4/(1+B5)^A5","v":2.9070520176332799},{"$f":"AN4/(1+B5)^A5","v":2.6539883742396739},{"$f":"AO4/(1+B5)^A5","v":3.184293478860587},{"$f":"AP4+AM5","v":9.2016592017345893},8.4006396848038101,10.079208494740191,{"$f":"AS4/(1+B5)^A5","v":1.0961254047955971},{"$f":"AT4/(1+B5)^A5","v":1.0010346874772629},{"$f":"AU4/(1+B5)^A5","v":1.2003011333394387},{"$f":"AV4+AS5","v":3.4695534707025706},3.1685638878865912,3.799299737827595,{"$f":"AY4/(1+B5)^A5","v":0.87878488552359335},{"$f":"AZ4/(1+B5)^A5","v":0.80264811347584708},{"$f":"BA4/(1+B5)^A5","v":0.96219580007688021},{"$f":"BB4+AY5","v":2.7816079585692242},2.5406130864947016,3.0456275924694141,{"$f":"BE4/(1+B5)^A5","v":352015.42149937735},{"$f":"BF4/(1+B5)^A5","v":321371.9020318815},{"$f":"BG4/(1+B5)^A5","v":385586.6370259875},{"$f":"BH4+BE5","v":1114230.4722257077},1017234.8831646019,1220493.0648419007,{"$f":"BK4/(1+B5)^A5","v":132730.01103689658},{"$f":"BL4/(1+B5)^A5","v":121215.45996094326},{"$f":"BM4/(1+B5)^A5","v":145344.66766186486},{"$f":"BN4+BK5","v":420128.81778370123},383681.93818911159,460057.84915492602,{"$f":"BQ4/(1+B5)^A5","v":106412.21072360367},{"$f":"BR4/(1+B5)^A5","v":97192.796092760836},{"$f":"BS4/(1+B5)^A5","v":116512.45250325651},{"$f":"BT4+BQ5","v":336825.37912718166},307643.26922411658,368795.56134192966]
[4,0.02,53.352402854101456,48.700040034264752,58.449254575014059,236.14896017889396,215.5566234985053,258.70869825425206,20.051087648670613,18.302924570676304,1.0126504415718738,88.750332607098755,81.012595016902196,4.4822039122744446,16.055464502075946,14.655753809748719,17.588904202984367,71.064863896058043,64.869449877906746,77.852190642274479,6460451.5037130937,5897096.1013814369,7077630.1424075486,28595317.610343326,26101788.071747184,31327080.117289472,2427989.6016150811,2216304.2382238833,2659899.4827817245,10746792.816707989,9809828.8605273403,11773274.743725898,1944158.9176198628,1774667.7126644405,2129843.3908886346,8605256.4131731596,7855052.6797228698,9427134.9591816124,2.6856667097116551,2.4518750202688673,2.9417949655714102,11.887325911446244,10.852514705072677,13.021003460311601,1.0126504415718738,0.92480131731975046,1.1088927118900815,4.4822039122744446,4.0933652052063412,4.9081924497176761,0.81186139695220561,0.74152278834347185,0.8889201888429481,3.5934693555214299,3.2821358748381737,3.9345477813123622,325207.83704299526,296897.96174559474,356222.4509534043,1439438.309268703,1314132.8449101965,1576715.5157953049,122622.01359288566,111984.34824861751,134276.00641675768,542750.83137658692,495666.28643772908,594333.85557168373,98308.434150370842,89791.120113024765,107639.49632026503,435133.81327755249,397434.38933714136,476435.05766219471]
[5,0.02,48.322915043417225,44.109126698983935,52.939290680182403,284.47187522231116,259.66575019748922,311.64798893443447,18.160887854001057,16.577522693654515,0.91718870451951517,106.91122046109982,97.590117710556711,5.3993926167939597,14.541928865660713,13.274167766771582,15.930812447789842,85.606792761718751,78.143617644678329,93.783003090064327,5851429.9723249581,5341181.6275490485,6410427.6805594116,34446747.582668282,31442969.699296232,37737507.79784888,2199104.9881294421,2007375.0325159926,2409152.9126060656,12945897.804837432,11817203.893043334,14182427.656331964,1760884.630893891,1607371.2245705682,1929064.7792404571,10366141.044067051,9462423.9042934384,11356199.73842207,2.4324910839203828,2.2207387477098628,2.6644743365205628,14.319816995366626,13.07325345278254,15.685477796832163,0.91718870451951517,0.83762104606779064,1.0043582939546951,5.3993926167939597,4.930986251274132,5.9125507436723712,0.73532788053116793,0.67162003559367012,0.80512240251488509,4.3287972360525977,3.9537559104318438,4.739670183827247,294550.75760798744,268909.63132868893,322641.6489816244,1733989.0668766904,1583042.4762388854,1899357.1647769292,111062.53567445929,101427.67442749566,121617.91603257692,653813.36705104623,597093.96086522471,715951.77160426066,89040.977676126335,81326.583935505172,97492.408171837887,524174.79095367884,478760.97327264654,573927.46583403263]
[9,0.02,26.677674666120115,24.351364788835639,29.226241267774274,423.29639132764601,386.38468187438764,463.73466261777509,10.02609750222285,9.1519676905705154,0.50635318346642266,159.08473826543181,145.2148639433546,8.0343387488267357,8.0281755963479533,7.3282815994700803,8.794937790223587,127.3835820179074,116.278318650762,139.54984739658434,3230404.1466251411,2948710.8893241761,3539010.5083478694,51257031.765698411,46787386.612245083,56153708.889656447,1214061.8457567799,1108213.318717184,1330023.190150975,19263597.918077722,17584092.485765468,21103564.078168243,972133.14356865478,887382.86086940346,1064980.5075751171,15424899.535385888,14080161.31214972,16898114.672015928,1.3429075151356358,1.2260052146403206,1.4709787156270684,21.308000496969978,19.453104125495347,23.340114527878033,0.50635318346642266,0.46242619553092901,0.55447697619791636,8.0343387488267357,7.337346386947404,8.7979220841505992,0.40595311669655643,0.3707818701069176,0.44448464049403519,6.4412843884063538,5.8832199414028032,7.0526665714472747,162612.8986023482,148457.17922288971,178121.06197523011,2580189.3914359389,2355579.6754481597,2826258.4238391737,61314.392802161943,55995.266388352618,67141.711019989045,972879.44074683508,888480.51752132329,1065341.8762325142,49156.93170129956,44898.039490973773,53822.720448218985,779976.21825432847,712400.09978648473,854008.59041517274]
[16,0.02,4.4008071921247964,4.0170540589453898,4.821224277591857,505.96273462463091,461.84246845353431,554.29827148397897,1.6539268339141124,1.5097284804175943,8.3529121613596838E-2,190.15269409069629,173.57414609295014,9.6033797772457277,1.3243452941915328,1.2088892593708986,1.4508320521151021,152.26055979809624,138.98652879503379,166.80279787826839,532894.48873863393,486425.75680385623,583802.86486969225,61267113.285736516,55924582.777621411,67120071.635891646,200274.28062446578,182813.27756098495,219403.51601717898,23025621.954323955,21018122.767561741,25224918.544253048,160365.19612232081,146384.60529852108,175681.49907613048,18437256.990913365,16829902.327083517,20198179.064644862,0.22152894226844738,0.20224448471229195,0.24265584584158864,25.469279733322871,23.252137183127662,27.898249110837558,8.3529121613596838E-2,7.6282830216228448E-2,9.1467727051125478E-2,9.6033797772457277,8.7702704745113671,10.516084729070405,6.6966908397474129E-2,6.1164983121571218E-2,7.3323152304549763E-2,7.6992148537604805,7.0321649580193606,8.4299950058471644,26824.977163781874,24489.818929997113,29383.237498019265,3084079.3994152043,2815605.232253042,3378203.7129976675,10114.555492619416,9237.1008392181193,11075.842570476383,1162874.8847975389,1061993.538134933,1273394.4820982781,8109.0342873323825,7406.4781723690157,8878.7129392898023,932299.23149681138,851526.04657059466,1020789.5239648512]
[19,0.02,1.5105081280467754,1.3787908767506472,1.6548097066081211,{"$f":"F20+C21","v":512.81665961105227},468.09872690441131,561.80696434388437,0.56768447622349083,0.51819065031872791,2.8670062472113796E-2,{"$f":"L20+I21","v":192.72856028019038},175.92543423235398,9.7334700785762998,0.45456077575872145,0.41493230047793628,0.49797537394328523,{"$f":"R20+O21","v":154.32312761946136},140.86928255789931,169.06235927666074,182907.68522453622,166958.02094178481,200381.18782861155,{"$f":"X20+U21","v":62097056.223938376},56682154.173742309,68029300.526863083,68741.00943647926,62747.793669509228,75306.819816838673,{"$f":"AD20+AA21","v":23337534.027764928},21302840.646856029,25566622.957759243,55042.841375112825,50244.222587169606,60299.922427142759,{"$f":"AJ20+AG21","v":18687013.677964326},17057885.29931606,20471789.73732432,7.6036339081815785E-2,6.941725112548075E-2,8.3287817770724762E-2,{"$f":"AP20+AM21","v":25.81429433776777},23.567117700705442,28.27616727273546,2.8670062472113796E-2,2.6182886466423885E-2,3.1394864426673795E-2,{"$f":"AV20+AS21","v":9.7334700785762998},8.8890752240104032,10.658538809087528,2.2985342240296913E-2,2.0993922279146558E-2,2.5167023387943355E-2,{"$f":"BB20+AY21","v":7.8035107582823118},7.1274248019091733,8.5441902804237557,9207.2531859770297,8405.7467035482478,10085.335969390109,{"$f":"BH20+BE21","v":3125857.2763401549},2853746.2765091071,3423965.8872710625,3471.6627237207385,3170.4901596677346,3801.6094541950206,{"$f":"BN20+BK21","v":1178627.5414332272},1076379.6253866772,1290644.2707905215,2783.2989874095374,2542.1576068100494,3047.4791273271048,{"$f":"BT20+BQ21","v":944928.44025132188},863061.07721175184,1034617.4491170275]
[25,0.02,0.10425571682847824,9.5164553267305135E-2,0.11421545437179598,515.48810147077006,470.5372173670292,564.73361388519913,3.9181750102602886E-2,3.5765671630415302E-2,1.9788161738742505E-3,193.73255095375029,176.84189152832758,9.7841751384079014,3.1373918907748592E-2,2.8638749847413717E-2,3.4370407288387014E-2,155.12705092288502,141.60312006321558,169.94306440784132,12624.342419911276,11523.491883527846,13830.36872699762,62420541.571484812,56977431.397133544,68383689.015826419,4744.5247604065889,4330.8712392559564,5197.6989307762551,23459107.428581599,21413814.6161457,25699808.464705888,3799.0731577585429,3467.8710726889744,4161.9184436117939,18784360.887023985,17146745.807204824,20578434.470919967,5.2480505657646233E-3,4.7911991613760942E-3,5.7485497651672927E-3,25.948770051808136,23.689887083405125,28.423467746440938,1.9788161738742505E-3,1.8071505518645933E-3,2.1668828090108836E-3,9.7841751384079014,8.9353815348576617,10.714062876421105,1.5864551056132071E-3,1.44900671212145E-3,1.7370353823530438E-3,7.8441619830460416,7.164554057776666,8.5886999646251816,635.48733244260973,580.1671184585,696.09286532236479,3142140.9633441078,2868612.4418670395,3441802.5265963906,239.61518586214765,218.82816659928642,262.38820658418098,1184767.425721677,1081986.8644151175,1297367.6895141054,192.10411760947059,175.46046834694241,210.33790884008667,949850.90394748922,867557.06509737426,1040007.1343204334]
[36,0.02,1.2174224548794631E-4,1.111262457163819E-4,1.3337250280025224E-4,515.63342961676847,470.66987280801442,564.89282549232405,4.5753598792919735E-5,4.1764550742429081E-5,2.3107176444976732E-6,193.78716868861039,176.89174739145486,9.7869335260970285,3.6636181245292781E-5,3.3442249695791742E-5,4.0135262496037338E-5,155.17078486483348,141.64304129291548,169.99097533033441,14.74178913888502,13.456295927357649,16.150098967916101,62438139.381313838,56993494.66696474,68402967.976316214,5.5403110321071649,5.057276527613519,6.0694948771399222,23465721.099352363,21419851.671061303,25707053.84147799,4.4362813960545378,4.0495276834212452,4.8599857377278592,18789656.637466501,17151579.875674989,20584236.012644555,6.1282918553196237E-6,5.5948140037780703E-6,6.7127384281674789E-6,25.956085616671437,23.696565816355356,28.431480986433581,2.3107176444976732E-6,2.1102590132369653E-6,2.530328186340324E-6,9.7869335260970285,8.9379006277883093,10.717083421200895,1.8525469182751959E-6,1.6920446784802604E-6,2.0283836164839279E-6,7.8463734356763855,7.1665739130461708,8.5911213199170611,0.74207589937720631,0.67747697592076594,0.81284663393475265,3143026.8063332397,2869421.1707718875,3442772.8511851751,0.27980519119025521,0.25553162155737497,0.30639786892134879,1185101.4393544423,1082291.9018050232,1297733.447793409,0.22432522030167548,0.20488997688315344,0.24561731588839217,950118.68912129232,867801.64971428143,1040300.3366430956]
[39,0.02,1.2735667938307607E-5,1.1625109747254856E-5,1.3952329373891754E-5,515.63352843256098,470.66996300700816,564.89293374816828,4.7863635081946217E-6,4.3690622570358168E-6,2.4172818976321912E-7,193.78720582590901,176.89178129092141,9.7869354016612125,3.8325746087367719E-6,3.4984518769841612E-6,4.1986195812114488E-6,155.17081460170314,141.64306843733357,169.99100790733968,1.5421641890774722,1.4076865095066435,1.6894899285108755,62438151.346934907,56993505.589176185,68402981.085034743,0.57958156839521457,0.52905048916861108,0.63494041036204285,23465725.596314147,21419855.775953457,25707058.767967921,0.46408710891270899,0.42362813069801081,0.5084115566665901,18789660.238309089,17151583.162597168,20584239.957399644,6.4109126446261653E-7,5.8528321901016359E-7,7.0223123645540477E-7,25.956090590885722,23.69657035755613,28.431486435031683,2.4172818976321912E-7,2.2075786386795053E-7,2.6470203031831825E-7,9.7869354016612125,8.937902340644154,10.717085475018648,1.9379815360497814E-7,1.7700773528149402E-7,2.1219273628068988E-7,7.846374939352379,7.1665752864456449,8.5911229663162541,7.7629849865261405E-2,7.0872044183134142E-2,8.503329943580723E-2,3143027.4086616901,2869421.7206666591,3442773.5109568425,2.9270907466271319E-2,2.6731607149584145E-2,3.2052813712670956E-2,1185101.6664668273,1082292.1092150277,1297733.6964905488,2.3467051264737054E-2,2.1433896664323656E-2,2.5694454398433784E-2,950118.87120167317,867801.81601945648,1040300.5360058529]
[44,0.02,1.9906075962346181E-7,1.817025371738904E-7,2.1807739469475397E-7,515.63353855104845,470.66997224315719,564.89294483329297,7.4811714657649115E-8,6.8289221730707164E-8,3.7782546867396596E-9,193.78720962867459,176.89178476214113,9.7869355937142437,5.990382417509189E-8,5.4681426330524699E-8,6.562517233131909E-8,155.17081764668342,141.64307121685337,169.99101124314268,2.4104301119416242E-2,2.200239102114409E-2,2.6407028683118616E-2,62438152.572184272,56993506.707583033,68402982.427334398,9.0589632069066131E-3,8.2691534329578653E-3,9.924231772887801E-3,23465726.056791671,21419856.196284041,25707059.272428039,7.2537642217999233E-3,6.6213831817147064E-3,7.9465632396856327E-3,18789660.607026272,17151583.499169689,20584240.361332595,1.0020370718683522E-8,9.1480810221650833E-9,1.0975999377282085E-8,25.956091100232697,23.696570822563615,28.431486992954358,3.7782546867396596E-9,3.4504847556701127E-9,4.1373399090082625E-9,9.7869355937142437,8.937902516036262,10.717085685324394,3.0290996795066964E-9,2.7666624487262754E-9,3.3166102850062251E-9,7.8463750933250003,7.1665754270782802,8.5911231349033699,1.2133683885674335E-3,1.1077426813812616E-3,1.3290856247960884E-3,3143027.4703386021,2869421.7769744936,3442773.5785157941,4.5750950035199452E-4,4.1781978384867487E-4,5.0099119077389104E-4,1185101.6897225617,1082292.1304532881,1297733.7219565073,3.6679419356014072E-4,3.3501562480734944E-4,4.0160890150707783E-4,950118.88984624401,867801.83304868615,1040300.5564200953]
[50,0.02,7.0459037278281946E-10,6.4314965262418333E-10,7.7190116783505217E-10,515.63353868609238,470.6699723664251,564.89294498123775,2.6480163151624076E-10,2.417147823976077E-10,1.3373413641311989E-11,193.78720967942724,176.89178480846891,9.7869355962774325,2.1203404370848066E-10,1.9354897788694893E-10,2.3228518128999974E-10,155.17081768732245,141.64307125394953,169.99101128766313,8.5318967653517805E-5,7.7879100436598997E-5,9.3469643234156432E-5,62438152.588536754,56993506.722509578,68402982.445249051,3.2064874438607715E-5,2.9269283966097175E-5,3.5127556921158059E-5,23465726.062937316,21419856.201893877,25707059.27916069,2.567523828796993E-5,2.3436878534810866E-5,2.8127451969857885E-5,18789660.611947265,17151583.50366167,20584240.366723582,3.546784787445938E-11,3.2380313577860132E-11,3.8850366629424222E-11,25.956091107030563,23.696570828769719,28.431487000400534,1.3373413641311989E-11,1.2213247577663194E-11,1.4644422508642846E-11,9.7869355962774325,8.9379025183770899,10.717085688131187,1.0721723741118442E-11,9.7928076322005414E-12,1.1739388925814396E-11,7.8463750953799574,7.1665754289551993,8.5911231371533763,4.2948077101723917E-6,3.9209376589250735E-6,4.7043974794768568E-6,3143027.4711617571,2869421.7777259918,3442773.5794174527,1.6193889243387545E-6,1.4789042190677797E-6,1.7732956034931143E-6,1185101.6900329387,1082292.1307367394,1297733.7222963823,1.2982953449186616E-6,1.1858127358580533E-6,1.4215245946063347E-6,950118.89009507908,867801.8332759625,1040300.5566925488]

{"sheet":"Snyder NPV 3%","index":328,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU56","v":63.761060169080416},{"$f":"'WTP Values '!CV56","v":58.201055936558824},{"$f":"'WTP Values '!CW56","v":69.852269784112906},{"$f":"C3","v":63.761060169080416},{"$f":"D3","v":58.201055936558824},{"$f":"E3","v":69.852269784112906},{"$f":"'WTP Values '!CC56","v":23.96290584172085},{"$f":"'WTP Values '!CD56","v":21.873689138469949},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"I3","v":23.96290584172085},{"$f":"J3","v":21.873689138469949},{"$f":"K3","v":1.2102110173346479},{"$f":"'WTP Values '!CI56","v":19.187766312210275},{"$f":"'WTP Values '!CJ56","v":17.514982465588812},{"$f":"'WTP Values '!CK56","v":21.020368703196347},{"$f":"O3","v":19.187766312210275},{"$f":"P3","v":17.514982465588812},{"$f":"Q3","v":21.020368703196347},{"$f":"'WTP Values '!BH56","v":7720837.5820323518},{"$f":"'WTP Values '!BI56","v":7047575.7272125566},{"$f":"'WTP Values '!BJ56","v":8458423.186648529},{"$f":"U3","v":7720837.5820323518},{"$f":"V3","v":7047575.7272125566},{"$f":"W3","v":8458423.186648529},{"$f":"'WTP Values '!AV56","v":2901672.3295824281},{"$f":"'WTP Values '!AW56","v":2648688.7249074946},{"$f":"'WTP Values '!AX56","v":3178826.1051547672},{"$f":"AA3","v":2901672.3295824281},{"$f":"AB3","v":2648688.7249074946},{"$f":"AC3","v":3178826.1051547672},{"$f":"'WTP Values '!BB56","v":2323449.8746682932},{"$f":"'WTP Values '!BC56","v":2120892.1951792273},{"$f":"'WTP Values '!BD56","v":2545360.0087803509},{"$f":"AG3","v":2323449.8746682932},{"$f":"AH3","v":2120892.1951792273},{"$f":"AI3","v":2545360.0087803509},{"$f":"'WTP Values '!CX56","v":3.2096203265727321},{"$f":"'WTP Values '!CY56","v":2.930217615914001},{"$f":"'WTP Values '!CZ56","v":3.5157173017649188},{"$f":"AM3","v":3.2096203265727321},{"$f":"AN3","v":2.930217615914001},{"$f":"AO3","v":3.5157173017649188},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"'WTP Values '!CG56","v":1.1052231817809572},{"$f":"'WTP Values '!CH56","v":1.3252294393792776},{"$f":"AS3","v":1.2102110173346479},{"$f":"AT3","v":1.1052231817809572},{"$f":"AU3","v":1.3252294393792776},{"$f":"'WTP Values '!CL56","v":0.97024952224890904},{"$f":"'WTP Values '!CM56","v":0.88618837381337789},{"$f":"'WTP Values '!CN56","v":1.0623419117845483},{"$f":"AY3","v":0.97024952224890904},{"$f":"AZ3","v":0.88618837381337789},{"$f":"BA3","v":1.0623419117845483},{"$f":"'WTP Values '!BK56","v":388653.46930781909},{"$f":"'WTP Values '!BL56","v":354820.54772127146},{"$f":"'WTP Values '!BM56","v":425718.80391083914},{"$f":"BE3","v":388653.46930781909},{"$f":"BF3","v":354820.54772127146},{"$f":"BG3","v":425718.80391083914},{"$f":"'WTP Values '!AY56","v":146544.65719436164},{"$f":"'WTP Values '!AZ56","v":133831.66239393567},{"$f":"'WTP Values '!BA56","v":160472.25741294882},{"$f":"BK3","v":146544.65719436164},{"$f":"BL3","v":133831.66239393567},{"$f":"BM3","v":160472.25741294882},{"$f":"'WTP Values '!BE56","v":117487.67908600399},{"$f":"'WTP Values '!BF56","v":107308.7003753492},{"$f":"'WTP Values '!BG56","v":128639.1621425973},{"$f":"BQ3","v":117487.67908600399},{"$f":"BR3","v":107308.7003753492},{"$f":"BS3","v":128639.1621425973}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":60.10091447740637},{"$f":"D3/(1+B4)^A4","v":54.860077233065155},{"$f":"E3/(1+B4)^A4","v":65.842463742212189},{"$f":"F3+C4","v":123.86197464648679},{"$f":"G3+D4","v":113.06113316962399},{"$f":"H3+E4","v":135.69473352632508},{"$f":"I3/(1+B4)^A4","v":22.587337017363421},{"$f":"J3/(1+B4)^A4","v":20.618049899585209},{"$f":"K3/(1+B4)^A4","v":1.1407399541282381},{"$f":"L3+I4","v":46.550242859084271},{"$f":"M3+J4","v":42.491739038055158},{"$f":"N3+K4","v":2.3509509714628862},{"$f":"O3/(1+B4)^A4","v":18.086310031303871},{"$f":"P3/(1+B4)^A4","v":16.509550820613452},{"$f":"Q3/(1+B4)^A4","v":19.813713548116077},{"$f":"R3+O4","v":37.274076343514146},{"$f":"S3+P4","v":34.024533286202264},{"$f":"T3+Q4","v":40.834082251312424},{"$f":"U3/(1+B4)^A4","v":7277629.9199098423},{"$f":"V3/(1+B4)^A4","v":6643016.0497809006},{"$f":"W3/(1+B4)^A4","v":7972875.0934569985},{"$f":"X3+U4","v":14998467.501942195},{"$f":"Y3+V4","v":13690591.776993457},{"$f":"Z3+W4","v":16431298.280105527},{"$f":"AA3/(1+B4)^A4","v":2735104.467511008},{"$f":"AB3/(1+B4)^A4","v":2496643.1566665047},{"$f":"AC3/(1+B4)^A4","v":2996348.4825664693},{"$f":"AD3+AA4","v":5636776.7970934361},{"$f":"AE3+AB4","v":5145331.8815739993},{"$f":"AF3+AC4","v":6175174.5877212361},{"$f":"AG3/(1+B4)^A4","v":2190074.3469396676},{"$f":"AH3/(1+B4)^A4","v":1999144.3068896479},{"$f":"AI3/(1+B4)^A4","v":2399245.9315490159},{"$f":"AJ3+AG4","v":4513524.2216079608},{"$f":"AK3+AH4","v":4120036.5020688754},{"$f":"AL3+AI4","v":4944605.9403293673},{"$f":"AM3/(1+B4)^A4","v":3.0253749897000022},{"$f":"AN3/(1+B4)^A4","v":2.7620111376322001},{"$f":"AO3/(1+B4)^A4","v":3.3139007463143737},{"$f":"AP3+AM4","v":6.2349953162727338},{"$f":"AQ3+AN4","v":5.6922287535462015},{"$f":"AR3+AO4","v":6.8296180480792925},{"$f":"AS3/(1+B4)^A4","v":1.1407399541282381},{"$f":"AT3/(1+B4)^A4","v":1.0417788498265221},{"$f":"AU3/(1+B4)^A4","v":1.2491558482225258},{"$f":"AV3+AS4","v":2.3509509714628862},{"$f":"AW3+AT4","v":2.1470020316074794},{"$f":"AX3+AU4","v":2.5743852876018032},{"$f":"AY3/(1+B4)^A4","v":0.91455323051080128},{"$f":"AZ3/(1+B4)^A4","v":0.83531753587838431},{"$f":"BA3/(1+B4)^A4","v":1.001359140149447},{"$f":"BB3+AY4","v":1.8848027527597102},{"$f":"BC3+AZ4","v":1.7215059096917622},{"$f":"BD3+BA4","v":2.0637010519339953},{"$f":"BE3/(1+B4)^A4","v":366343.17024019145},{"$f":"BF3/(1+B4)^A4","v":334452.39675866859},{"$f":"BG3/(1+B4)^A4","v":401280.80300767196},{"$f":"BH3+BE4","v":754996.63954801054},{"$f":"BI3+BF4","v":689272.94447993999},{"$f":"BJ3+BG4","v":826999.6069185111},{"$f":"BK3/(1+B4)^A4","v":138132.3943768137},{"$f":"BL3/(1+B4)^A4","v":126149.17748509347},{"$f":"BM3/(1+B4)^A4","v":151260.49336690435},{"$f":"BN3+BK4","v":284677.05157117534},{"$f":"BO3+BL4","v":259980.83987902914},{"$f":"BP3+BM4","v":311732.7507798532},{"$f":"BQ3/(1+B4)^A4","v":110743.40568008671},{"$f":"BR3/(1+B4)^A4","v":101148.74198826394},{"$f":"BS3/(1+B4)^A4","v":121254.74799000594},{"$f":"BT3+BQ4","v":228231.0847660907},{"$f":"BU3+BR4","v":208457.44236361314},{"$f":"BV3+BS4","v":249893.91013260325}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":55.000850603495998},{"$f":"D4/(1+B5)^A5","v":50.204742111309734},{"$f":"E4/(1+B5)^A5","v":60.255181524948306},{"$f":"F4+C5","v":178.86282524998279},163.26587528093373,195.94991505127339,{"$f":"I4/(1+B5)^A5","v":20.670613078439008},{"$f":"J4/(1+B5)^A5","v":18.868436397732655},{"$f":"K4/(1+B5)^A5","v":1.0439386545113629},{"$f":"L4+I5","v":67.220855937523282},61.360175435787809,3.3948896259742494,{"$f":"O4/(1+B5)^A5","v":16.551535773623119},{"$f":"P4/(1+B5)^A5","v":15.108577733151511},{"$f":"Q4/(1+B5)^A5","v":18.132354694371127},{"$f":"R4+O5","v":53.825612117137268},49.133111019353777,58.966436945683554,{"$f":"U4/(1+B5)^A5","v":6660062.3210644946},{"$f":"V4/(1+B5)^A5","v":6079300.7309061643},{"$f":"W4/(1+B5)^A5","v":7296310.1428417144},{"$f":"X4+U5","v":21658529.82300669},19769892.50789962,23727608.422947243,{"$f":"AA4/(1+B5)^A5","v":2503008.040902264},{"$f":"AB4/(1+B5)^A5","v":2284782.1612044955},{"$f":"AC4/(1+B5)^A5","v":2742083.3223362006},{"$f":"AD4+AA5","v":8139784.8379957005},7430114.0427784948,8917257.9100574367,{"$f":"AG4/(1+B5)^A5","v":2004228.2719651547},{"$f":"AH4/(1+B5)^A5","v":1829500.2382934145},{"$f":"AI4/(1+B5)^A5","v":2195649.9029940837},{"$f":"AJ4+AG5","v":6517752.4935731152},5949536.7403622903,7140255.8433234505,{"$f":"AM4/(1+B5)^A5","v":2.7686466882396079},{"$f":"AN4/(1+B5)^A5","v":2.5276314556446398},{"$f":"AO4/(1+B5)^A5","v":3.0326886279138097},{"$f":"AP4+AM5","v":9.0036420045123418},8.2198602091908413,9.8623066759931017,{"$f":"AS4/(1+B5)^A5","v":1.0439386545113629},{"$f":"AT4/(1+B5)^A5","v":0.95337522530926955},{"$f":"AU4/(1+B5)^A5","v":1.1431545557330658},{"$f":"AV4+AS5","v":3.3948896259742494},3.1003772569167491,3.717539843334869,{"$f":"AY4/(1+B5)^A5","v":0.83694576093644735},{"$f":"AZ4/(1+B5)^A5","v":0.76443387587053702},{"$f":"BA4/(1+B5)^A5","v":0.916385465124818},{"$f":"BB4+AY5","v":2.7217485136961574},2.4859397855622993,2.9800865170588136,{"$f":"BE4/(1+B5)^A5","v":335255.89670630585},{"$f":"BF4/(1+B5)^A5","v":306071.32134436927},{"$f":"BG4/(1+B5)^A5","v":367228.77993100928},{"$f":"BH4+BE5","v":1090252.5362543163},995344.26582430932,1194228.3868495203,{"$f":"BK4/(1+B5)^A5","v":126410.70860042234},{"$f":"BL4/(1+B5)^A5","v":115444.36760974467},{"$f":"BM4/(1+B5)^A5","v":138424.77889436643},{"$f":"BN4+BK5","v":411087.76017159771},375425.2074887738,450157.52967421967,{"$f":"BQ4/(1+B5)^A5","v":101345.90403649467},{"$f":"BR4/(1+B5)^A5","v":92565.427584624471},{"$f":"BS4/(1+B5)^A5","v":110965.27128002323},{"$f":"BT4+BQ5","v":329576.9888025854},301022.86994823761,360859.18141262647]
[4,0.03,48.867543385551997,44.606263109846061,53.535948354725285,227.73036863553477,207.87213839077978,249.48586340599869,18.365571992669707,16.764361353806422,0.92752597335187714,85.586427930192997,78.124536789594231,4.3224155993261268,14.705825157977324,13.423775628332498,16.110362294161988,68.531437275114598,62.556886647686277,75.076799239845542,5917379.1105771046,5401379.9597945083,6482677.0594907338,27575908.933583796,25171272.467694126,30210285.482437976,2223890.2251704847,2029999.35753901,2436305.5162013355,10363675.063166186,9460113.400317505,11353563.426258773,1780730.8607074828,1625487.2658823654,1950806.5005675822,8298483.3542805985,7575024.0062446557,9091062.343891032,2.4599067227555582,2.2457678102445415,2.6945045662626219,11.4635487272679,10.465628019435382,12.556811242255723,0.92752597335187714,0.84706153949098772,1.0156780165346426,4.3224155993261268,3.9474387964077371,4.7332178598695114,0.74361546839997406,0.6791895976989617,0.81419661666159504,3.4653639820961315,3.1651293832612613,3.7942831337204086,297870.52196091285,271940.40475291287,326278.01459058264,1388123.0582152293,1267284.6705772222,1520506.4014401028,112314.27730931964,102570.82537607563,122988.62315823761,523402.03748091735,477996.03286484943,573146.15283245733,90044.523095731856,82243.183493716482,98591.206300751423,419621.51189831726,383266.05344195408,459450.38771337789]
[5,0.03,42.153572195651407,38.477754397104498,46.180579331122971,269.88394083118618,246.34989278788427,295.66644273712166,15.842303731116667,14.461085368383817,0.80009205235780134,101.42873166130967,92.585622157978051,5.1225076516839279,12.685373962888878,11.579466776601665,13.896940034555545,81.216811238003473,74.136353424287947,88.973739274401083,5104383.2013151627,4659277.8011153257,5592014.1778424093,32680292.134898961,29830550.268809453,35802299.660280384,1918347.2437381367,1751095.2781073595,2101578.5397188673,12282022.306904323,11211208.678424865,13455141.965977639,1536074.0830702479,1402159.5944547257,1682782.8240233273,9834557.4373508468,8977183.6006993819,10773845.167914359,2.121937147814605,1.9372190408041301,2.3243033084213796,13.585485875082504,12.402847060239512,14.881114550677102,0.80009205235780134,0.73068272487889951,0.87613277916866705,5.1225076516839279,4.6781215212866369,5.609350639038178,0.64144923524576236,0.58587491323747076,0.70233315374815775,4.1068132173418936,3.7510042964987322,4.4966162874685667,256945.72885257949,234578.18196884773,281450.28153726103,1645068.7870678087,1501862.85254607,1801956.6829773639,96883.282218778128,88478.494990936975,106091.0667156094,620285.31969969545,566474.52785578638,679237.21954806673,77673.196608061044,70943.692537398529,85045.640618059522,497294.70850637829,454209.74597935262,544496.02833143738]
[9,0.03,17.366713610906256,15.852325347512016,19.025787231196617,373.91776120180913,341.31189910691853,409.63880248035997,6.5268193774495149,5.9577757000033422,0.32962733196532185,140.52708785684615,128.27517061655175,7.0971121399730919,5.2262061122180459,4.7705869942142227,5.725355292023413,112.52395432101605,102.71414894380615,123.27099305270399,2102938.2944372646,1919560.7629659029,2303835.800296302,45277765.075121768,41329515.708043739,49603232.017506532,790333.66457394639,721428.06923105661,865822.53244694765,17016448.884970725,15532862.149901245,18641778.184637733,632842.18386047927,577671.18764354044,693284.24263839715,13625544.699175006,12437673.703493012,14926905.44059209,0.87421000942456495,0.79810859509340681,0.95758218816862539,18.822366560991963,17.183848698111568,20.617429180261436,0.32962733196532185,0.30103160805711066,0.36095510459536467,7.0971121399730919,6.4814257583546064,7.7716214839809608,0.26426859182285822,0.24137270698636867,0.28935196011329067,5.6898917333618311,5.1969269623289147,6.2299545872036139,105858.23820142707,96643.105042478288,115953.78945537585,2279203.5568656968,2080795.1511552006,2496567.9936583894,39914.629492579479,36451.968438160518,43708.114789749794,859390.51184055279,784836.94354448013,941066.96262161038,32000.328571796996,29227.861996575644,35037.677889188722,688989.95430973894,629296.76663820457,754386.256810733]
[16,0.03,1.1790444935583446,1.0762310780170727,1.2916807504943038,413.2008388016684,377.16946782812198,452.67466366552679,0.44311264755348145,0.40447967245416511,2.2378747032252139E-2,155.29059221518369,141.75151221976739,7.8427210301027985,0.35481264198092005,0.32388017978467815,0.38870040595856131,124.34550357085178,113.50509899280725,136.22160542890381,142770.69754821889,130321.00363561524,156409.84099007028,50034559.599344008,45671514.78159786,54814451.742091537,53656.585590523406,48978.512088270596,58781.604404372032,18804164.129825238,17164714.638591032,20600247.385653429,42964.322950748479,39218.705861003917,47067.798034064203,15057018.101341523,13744351.673765587,16495097.288082495,5.9351039057748051E-2,5.4184433819160716E-2,6.5011264156549384E-2,20.799808027938958,18.989150643925878,22.783456458010054,2.2378747032252139E-2,2.0437353192941189E-2,2.4505622539181877E-2,7.8427210301027985,7.1623518267093873,8.5880930226709502,1.7941473268349658E-2,1.6387047511903945E-2,1.9644409582342749E-2,6.2876607662583854,5.7429060687661284,6.8844615801480673,7186.8273782553078,6561.2022742838662,7872.2249947582523,2518652.2792330394,2299399.4697345588,2758852.603817028,2709.8462708622692,2474.7625618346892,2967.3899864570471,949676.41871138115,867290.39656420529,1039933.6396163316,2172.5360387667574,1984.3103604762803,2378.7448856400629,761373.90781245893,695409.46916866,833640.61951154401]
[19,0.03,0.23895716673047046,0.21811995268651282,0.26178517786626071,{"$f":"F20+C21","v":414.5721501156724},378.42119993987075,454.17697883421761,8.9805722668071464E-2,8.1975970421622718E-2,4.5355048219308551E-3,{"$f":"L20+I21","v":155.80596325528288},142.22195040437484,7.8687490800756574,7.1909944120966171E-2,6.5640856256348135E-2,7.8777983547102845E-2,{"$f":"R20+O21","v":124.75817552085738},113.88179432309117,136.67369122156143,28935.363817605659,26412.182037553404,31699.611554906172,{"$f":"X20+U21","v":50200611.918765172},45823087.235151783,54996367.340479121,10874.590178057591,9926.484151556815,11913.278693960508,{"$f":"AD20+AA21","v":18866570.496415399},17221680.078094531,20668614.508027028,8707.5873208306039,7948.4624088254905,9539.2393789297021,{"$f":"AJ20+AG21","v":15106988.617706917},13789965.775151601,16549840.433334438,1.2028686121035817E-2,1.0981569276698898E-2,1.3175844994221576E-2,{"$f":"AP20+AM21","v":20.868837442691706},19.052170934970935,22.85906911093592,4.5355048219308551E-3,4.1420421715522762E-3,4.9665590763725382E-3,{"$f":"AV20+AS21","v":7.8687490800756574},7.1861218996921243,8.6165947778025753,3.6362017231736936E-3,3.3211659660988013E-3,3.9813361425594393E-3,{"$f":"BB20+AY21","v":6.3085279561033891},5.7619653526005976,6.9073094041821674,1456.5556410054858,1329.7600848604509,1595.4653033788479,{"$f":"BH20+BE21","v":2527011.0627644835},2307030.6074578185,2768008.5527745751,549.20504756026469,501.56058854228019,601.40148028523618,{"$f":"BN20+BK21","v":952828.15969380166},870168.71873021231,1043384.9219756681,440.30828291880255,402.16054970267027,482.10066825524626,{"$f":"BT20+BQ21","v":763900.71936734009},697717.36107832345,836407.26639605872]
[25,0.03,4.4187021182324846E-3,4.0333885363303661E-3,4.8408287384167905E-3,414.84516987199527,378.67041220308283,454.47608066258255,1.6606521679695058E-3,1.5158674632042273E-3,8.386877463493125E-5,155.90857050014904,142.31561179053486,7.8739311067887607,1.3297304565369845E-3,1.2138049448404944E-3,1.4567315453748219E-3,124.8403360004518,113.956792076141,136.76369875791585,535.06138837382764,488.40370143875379,586.17677235352744,50233671.927329414,45853264.390340358,55032585.631567307,201.08865246503606,183.55664802704672,220.29567273650102,18878995.225086011,17233021.551218282,20682225.986981753,161.01728634340324,146.97984648513972,176.39586971478994,15116937.44410548,13799047.265778944,16560739.46116598,2.2242974157174385E-4,2.0306686795964034E-4,2.4364255310717936E-4,20.882580780037824,19.06471789227291,22.874123131030359,8.386877463493125E-5,7.6593017768286506E-5,9.1839660686333834E-5,7.8739311067887607,7.1908543768964259,8.6222693041930061,6.7239214777898521E-5,6.1413697233677101E-5,7.362130496954737E-5,6.3126824869006244,5.7657599402883353,6.9118582672204845,26.934055104084564,24.589401456795198,29.502718048035792,2528675.2458129316,2308549.9206439597,2769831.4466191507,10.155684134536843,9.2746615024670938,11.120880077398684,953455.65218673577,870741.77519693645,1044072.051337998,8.1420079130881771,7.4365950063557271,8.9148162960249646,764403.79220568284,698176.8483445344,836958.0889923051]
[36,0.03,1.8526829322580685E-7,1.691127824523667E-7,2.0296730898974066E-7,414.84883143246009,378.6737544731904,454.48009201855353,6.9628181436343373E-8,6.3557617180295416E-8,3.5164680297048314E-9,155.90994660067841,142.31686791512183,7.8740006047049409,5.5753224711948849E-8,5.08926749127856E-8,6.1078153692727723E-8,124.84143788248372,113.95779789642015,136.76490587948496,2.2434169025791297E-2,2.047789548821622E-2,2.4577345844256901E-2,50234115.30630666,45853669.106394134,55033071.367341675,8.4312882906388553E-3,7.6962026360410697E-3,9.2366043695310904E-3,18879161.857332341,17233173.655557409,20682408.535138268,6.7511674293686342E-3,6.1626026304270149E-3,7.3959639821145947E-3,15117070.871187473,13799169.06072701,16560885.631721368,9.3260820668622662E-9,8.5142313355673521E-9,1.021549739347471E-8,20.882765096591907,19.064886163768826,22.874325025594899,3.5164680297048314E-9,3.2114085302089905E-9,3.8506730552365058E-9,7.8740006047049409,7.1909178457518133,8.6223454071892451,2.8192202656846487E-9,2.5749667125606342E-9,3.0868099165328287E-9,6.3127382047209109,5.7658108307896114,6.9119192735640747,1.1292968580510756E-3,1.0309897154069543E-3,1.236996310687765E-3,2528697.5647357041,2308570.2966679186,2769855.8940661885,4.258097096843159E-4,3.888700031891965E-4,4.6627865286666734E-4,953464.06770118466,870749.460651392,1044081.26666271,3.413798597702835E-4,3.1180315562665727E-4,3.7378233594230611E-4,764410.53908598423,698183.01068395888,836965.4762607899]
[39,0.03,6.3731990719845797E-9,5.8174521361436257E-9,6.9820423277718085E-9,414.84883152107909,378.67375455408182,454.48009211563846,2.3951980859089873E-9,2.1863716655354092E-9,1.2096592672909952E-10,155.90994663398354,142.31686794552323,7.8740006063869661,1.9179018374248462E-9,1.750699717029606E-9,2.1010785259331229E-9,124.84143790915203,113.95779792076354,136.76490590870034,7.7173175574978697E-4,7.044362651013917E-4,8.4545668877918697E-4,50234115.317037553,45853669.116189286,55033071.3790977,2.9003494215840879E-4,2.6474811552368695E-4,3.1773768393514003E-4,18879161.861365262,17233173.659238722,20682408.539556392,2.3223905853779055E-4,2.1199252544188888E-4,2.5441995479385317E-4,15117070.874416744,13799169.063674755,16560885.635259064,3.20815702130619E-10,2.9288816937695714E-10,3.5141144431337098E-10,20.882765101052836,19.064886167841422,22.874325030481259,1.2096592672909952E-10,1.1047192969790025E-10,1.3246252510265413E-10,7.8740006063869661,7.1909178472879196,8.62234540903113,9.6980717359352E-11,8.8578434966640517E-11,1.0618575770794386E-10,6.3127382060694233,5.7658108320212893,6.9119192750405825,3.8847627742509377E-5,3.5465878068239172E-5,4.2552471348753528E-5,2528697.5652758786,2308570.2971610692,2769855.8946578787,1.4647784568806575E-5,1.3377064689786909E-5,1.6039909614291868E-5,953464.06790486141,870749.46083739935,1044081.2668857442,1.1743411501235421E-5,1.0725977702291865E-5,1.28580513971071E-5,764410.53924927569,698183.01083310298,836965.47643958055]
[44,0.03,1.2839268944828096E-11,1.171967668136155E-11,1.4065827572293474E-11,414.84883152384236,378.67375455660414,454.4800921186656,4.8252992027670605E-12,4.4046033255979211E-12,2.4369457926749608E-13,155.90994663502204,142.31686794647118,7.874000606439413,3.8637515041264285E-12,3.5269107797660745E-12,4.2327741474829006E-12,124.84143790998358,113.95779792152258,136.76490590961131,1.55470925251523E-6,1.4191376355847299E-6,1.7032334445908981E-6,50234115.317372158,45853669.116494708,55033071.379464269,5.8429629824977199E-7,5.3335416318425964E-7,6.4010546852096195E-7,18879161.861491017,17233173.65935351,20682408.539694156,4.6786232445927013E-7,4.2707422405905826E-7,5.1254733888488065E-7,15117070.874517435,13799169.063766669,16560885.635369373,6.463063580557875E-13,5.9004433015743341E-13,7.0794368618786639E-13,20.882765101191936,19.064886167968414,22.874325030633624,2.4369457926749608E-13,2.2255366578464779E-13,2.6685530542739256E-13,7.874000606439413,7.1909178473358173,8.6223454090885632,1.9537464600981665E-13,1.784476424481935E-13,2.1391886334065278E-13,6.3127382061114723,5.7658108320596941,6.9119192750866212,7.8261346432307074E-8,7.1448567938865253E-8,8.5725020942051067E-8,2528697.5652927216,2308570.2971764458,2769855.8946763282,2.9509017904605874E-8,2.6949061108027655E-8,3.2313554160563576E-8,953464.06791121222,870749.46084319928,1044081.2668926987,2.3657948997221262E-8,2.1608255267173266E-8,2.5903471416666923E-8,764410.53925436735,698183.01083775342,836965.47644515545]
[50,0.03,2.8179368424105846E-15,2.5722109914094572E-15,3.0871394551577497E-15,414.84883152384691,378.67375455660829,454.48009211867054,1.059046933089521E-15,9.6671345080019669E-16,5.3485594558734289E-17,155.90994663502377,142.31686794647277,7.8740006064395001,8.4800838429223769E-16,7.7407926174810214E-16,9.2900072948466614E-16,124.84143790998495,113.95779792152383,136.76490590961282,3.4122444982851368E-10,3.1146946488542458E-10,3.7382223983024766E-10,50234115.31737271,45853669.116495207,55033071.379464872,1.2824017261398689E-10,1.170594955949897E-10,1.4048905669978223E-10,18879161.861491226,17233173.6593537,20682408.539694384,1.0268547897352923E-10,9.3733388995228829E-11,1.1249285577937917E-10,15117070.874517599,13799169.063766822,16560885.635369556,1.4185001542344397E-16,1.2950173905936267E-16,1.5537805183716061E-16,20.882765101192163,19.064886167968623,22.874325030633877,5.3485594558734289E-17,4.8845629523222662E-17,5.8568864005258752E-17,7.8740006064395001,7.1909178473358955,8.6223454090886591,4.288043310174307E-17,3.9165328513399106E-17,4.6950480505125951E-17,6.3127382061115416,5.7658108320597572,6.9119192750866967,1.717664240821844E-11,1.5681387530518765E-11,1.881475463027299E-11,2528697.5652927491,2308570.2971764714,2769855.8946763584,6.4765797098002797E-12,5.9147255572737073E-12,7.0921136685871557E-12,953464.06791122258,870749.46084320883,1044081.2668927101,5.1923989116214382E-12,4.7425362673867871E-12,5.6852416414844824E-12,764410.53925437573,698183.0108377611,836965.47644516465]

{"sheet":"Snyder NPV 4%","index":329,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU56","v":63.761060169080416},{"$f":"'WTP Values '!CV56","v":58.201055936558824},{"$f":"'WTP Values '!CW56","v":69.852269784112906},{"$f":"C3","v":63.761060169080416},{"$f":"D3","v":58.201055936558824},{"$f":"E3","v":69.852269784112906},{"$f":"'WTP Values '!CC56","v":23.96290584172085},{"$f":"'WTP Values '!CD56","v":21.873689138469949},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"I3","v":23.96290584172085},{"$f":"J3","v":21.873689138469949},{"$f":"K3","v":1.2102110173346479},{"$f":"'WTP Values '!CI56","v":19.187766312210275},{"$f":"'WTP Values '!CJ56","v":17.514982465588812},{"$f":"'WTP Values '!CK56","v":21.020368703196347},{"$f":"O3","v":19.187766312210275},{"$f":"P3","v":17.514982465588812},{"$f":"Q3","v":21.020368703196347},{"$f":"'WTP Values '!BH56","v":7720837.5820323518},{"$f":"'WTP Values '!BI56","v":7047575.7272125566},{"$f":"'WTP Values '!BJ56","v":8458423.186648529},{"$f":"U3","v":7720837.5820323518},{"$f":"V3","v":7047575.7272125566},{"$f":"W3","v":8458423.186648529},{"$f":"'WTP Values '!AV56","v":2901672.3295824281},{"$f":"'WTP Values '!AW56","v":2648688.7249074946},{"$f":"'WTP Values '!AX56","v":3178826.1051547672},{"$f":"AA3","v":2901672.3295824281},{"$f":"AB3","v":2648688.7249074946},{"$f":"AC3","v":3178826.1051547672},{"$f":"'WTP Values '!BB56","v":2323449.8746682932},{"$f":"'WTP Values '!BC56","v":2120892.1951792273},{"$f":"'WTP Values '!BD56","v":2545360.0087803509},{"$f":"AG3","v":2323449.8746682932},{"$f":"AH3","v":2120892.1951792273},{"$f":"AI3","v":2545360.0087803509},{"$f":"'WTP Values '!CX56","v":3.2096203265727321},{"$f":"'WTP Values '!CY56","v":2.930217615914001},{"$f":"'WTP Values '!CZ56","v":3.5157173017649188},{"$f":"AM3","v":3.2096203265727321},{"$f":"AN3","v":2.930217615914001},{"$f":"AO3","v":3.5157173017649188},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"'WTP Values '!CG56","v":1.1052231817809572},{"$f":"'WTP Values '!CH56","v":1.3252294393792776},{"$f":"AS3","v":1.2102110173346479},{"$f":"AT3","v":1.1052231817809572},{"$f":"AU3","v":1.3252294393792776},{"$f":"'WTP Values '!CL56","v":0.97024952224890904},{"$f":"'WTP Values '!CM56","v":0.88618837381337789},{"$f":"'WTP Values '!CN56","v":1.0623419117845483},{"$f":"AY3","v":0.97024952224890904},{"$f":"AZ3","v":0.88618837381337789},{"$f":"BA3","v":1.0623419117845483},{"$f":"'WTP Values '!BK56","v":388653.46930781909},{"$f":"'WTP Values '!BL56","v":354820.54772127146},{"$f":"'WTP Values '!BM56","v":425718.80391083914},{"$f":"BE3","v":388653.46930781909},{"$f":"BF3","v":354820.54772127146},{"$f":"BG3","v":425718.80391083914},{"$f":"'WTP Values '!AY56","v":146544.65719436164},{"$f":"'WTP Values '!AZ56","v":133831.66239393567},{"$f":"'WTP Values '!BA56","v":160472.25741294882},{"$f":"BK3","v":146544.65719436164},{"$f":"BL3","v":133831.66239393567},{"$f":"BM3","v":160472.25741294882},{"$f":"'WTP Values '!BE56","v":117487.67908600399},{"$f":"'WTP Values '!BF56","v":107308.7003753492},{"$f":"'WTP Values '!BG56","v":128639.1621425973},{"$f":"BQ3","v":117487.67908600399},{"$f":"BR3","v":107308.7003753492},{"$f":"BS3","v":128639.1621425973}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":58.950684327921977},{"$f":"D3/(1+B4)^A4","v":53.810147870339144},{"$f":"E3/(1+B4)^A4","v":64.582350022293724},{"$f":"F3+C4","v":122.7117444970024},{"$f":"G3+D4","v":112.01120380689797},{"$f":"H3+E4","v":134.43461980640663},{"$f":"I3/(1+B4)^A4","v":22.155053477922383},{"$f":"J3/(1+B4)^A4","v":20.223455194591295},{"$f":"K3/(1+B4)^A4","v":1.1189081151392823},{"$f":"L3+I4","v":46.117959319643234},{"$f":"M3+J4","v":42.097144333061244},{"$f":"N3+K4","v":2.32911913247393},{"$f":"O3/(1+B4)^A4","v":17.740168557886719},{"$f":"P3/(1+B4)^A4","v":16.193585859457109},{"$f":"Q3/(1+B4)^A4","v":19.434512484464076},{"$f":"R3+O4","v":36.92793487009699},{"$f":"S3+P4","v":33.708568325045917},{"$f":"T3+Q4","v":40.454881187660419},{"$f":"U3/(1+B4)^A4","v":7138348.3561689639},{"$f":"V3/(1+B4)^A4","v":6515879.9253074666},{"$f":"W3/(1+B4)^A4","v":7820287.709549305},{"$f":"X3+U4","v":14859185.938201316},{"$f":"Y3+V4","v":13563455.652520023},{"$f":"Z3+W4","v":16278710.896197833},{"$f":"AA3/(1+B4)^A4","v":2682759.1804571263},{"$f":"AB3/(1+B4)^A4","v":2448861.6169632897},{"$f":"AC3/(1+B4)^A4","v":2939003.4256238597},{"$f":"AD3+AA4","v":5584431.5100395549},{"$f":"AE3+AB4","v":5097550.3418707848},{"$f":"AF3+AC4","v":6117829.5307786269},{"$f":"AG3/(1+B4)^A4","v":2148160.017259886},{"$f":"AH3/(1+B4)^A4","v":1960884.0561938121},{"$f":"AI3/(1+B4)^A4","v":2353328.4104847917},{"$f":"AJ3+AG4","v":4471609.8919281792},{"$f":"AK3+AH4","v":4081776.2513730396},{"$f":"AL3+AI4","v":4898688.4192651426},{"$f":"AM3/(1+B4)^A4","v":2.9674744143608836},{"$f":"AN3/(1+B4)^A4","v":2.7091509022873526},{"$f":"AO3/(1+B4)^A4","v":3.2504782745607605},{"$f":"AP3+AM4","v":6.1770947409336152},{"$f":"AQ3+AN4","v":5.6393685182013531},{"$f":"AR3+AO4","v":6.7661955763256794},{"$f":"AS3/(1+B4)^A4","v":1.1189081151392823},{"$f":"AT3/(1+B4)^A4","v":1.0218409594868316},{"$f":"AU3/(1+B4)^A4","v":1.2252491118521427},{"$f":"AV3+AS4","v":2.32911913247393},{"$f":"AW3+AT4","v":2.1270641412677889},{"$f":"AX3+AU4","v":2.5504785512314205},{"$f":"AY3/(1+B4)^A4","v":0.89705022397273382},{"$f":"AZ3/(1+B4)^A4","v":0.81933096691325613},{"$f":"BA3/(1+B4)^A4","v":0.98219481488956006},{"$f":"BB3+AY4","v":1.8672997462216427},{"$f":"BC3+AZ4","v":1.705519340726634},{"$f":"BD3+BA4","v":2.0445367266741084},{"$f":"BE3/(1+B4)^A4","v":359331.97975944809},{"$f":"BF3/(1+B4)^A4","v":328051.54190206307},{"$f":"BG3/(1+B4)^A4","v":393600.96515425213},{"$f":"BH3+BE4","v":747985.44906726712},{"$f":"BI3+BF4","v":682872.08962333458},{"$f":"BJ3+BG4","v":819319.76906509127},{"$f":"BK3/(1+B4)^A4","v":135488.77329360359},{"$f":"BL3/(1+B4)^A4","v":123734.89496480738},{"$f":"BM3/(1+B4)^A4","v":148365.62260812573},{"$f":"BN3+BK4","v":282033.43048796523},{"$f":"BO3+BL4","v":257566.55735874304},{"$f":"BP3+BM4","v":308837.88002107455},{"$f":"BQ3/(1+B4)^A4","v":108623.96365200072},{"$f":"BR3/(1+B4)^A4","v":99212.925642889415},{"$f":"BS3/(1+B4)^A4","v":118934.13659633625},{"$f":"BT3+BQ4","v":226111.64273800471},{"$f":"BU3+BR4","v":206521.6260182386},{"$f":"BV3+BS4","v":247573.29873893355}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":52.406943708681204},{"$f":"D4/(1+B5)^A5","v":47.837025516274977},{"$f":"E4/(1+B5)^A5","v":57.413474004229592},{"$f":"F4+C5","v":175.11868820568361},159.84822932317294,191.84809381063621,{"$f":"I4/(1+B5)^A5","v":19.695761868032385},{"$f":"J4/(1+B5)^A5","v":17.978578027736059},{"$f":"K4/(1+B5)^A5","v":0.99470524004615868},{"$f":"L4+I5","v":65.813721187675611},60.0757223607973,3.3238243725200887,{"$f":"O4/(1+B5)^A5","v":15.770945250169547},{"$f":"P4/(1+B5)^A5","v":14.396038862882186},{"$f":"Q4/(1+B5)^A5","v":17.277210831232999},{"$f":"R4+O5","v":52.698880120266537},48.104607187928103,57.732092018893418,{"$f":"U4/(1+B5)^A5","v":6345965.6955587193},{"$f":"V4/(1+B5)^A5","v":5792593.5271352502},{"$f":"W4/(1+B5)^A5","v":6952207.297548241},{"$f":"X4+U5","v":21205151.633760035},19356049.179655273,23230918.193746075,{"$f":"AA4/(1+B5)^A5","v":2384963.1426173528},{"$f":"AB4/(1+B5)^A5","v":2177029.0603693333},{"$f":"AC4/(1+B5)^A5","v":2612763.343500956},{"$f":"AD4+AA5","v":7969394.6526569072},7274579.402240118,8730592.8742795829,{"$f":"AG4/(1+B5)^A5","v":1909706.4331864882},{"$f":"AH4/(1+B5)^A5","v":1743218.7857321524},{"$f":"AI4/(1+B5)^A5","v":2092100.3876777918},{"$f":"AJ4+AG5","v":6381316.3251146674},5824995.0371051915,6990788.8069429342,{"$f":"AM4/(1+B5)^A5","v":2.638073948815931},{"$f":"AN4/(1+B5)^A5","v":2.4084252872234799},{"$f":"AO4/(1+B5)^A5","v":2.8896633500234343},{"$f":"AP4+AM5","v":8.8151686897495463},8.047793805424833,9.6558589263491132,{"$f":"AS4/(1+B5)^A5","v":0.99470524004615868},{"$f":"AT4/(1+B5)^A5","v":0.90841289212458709},{"$f":"AU4/(1+B5)^A5","v":1.0892419989013273},{"$f":"AV4+AS5","v":3.3238243725200887},3.0354770333923762,3.6397205501327479,{"$f":"AY4/(1+B5)^A5","v":0.79747438265668891},{"$f":"AZ4/(1+B5)^A5","v":0.72838224613220448},{"$f":"BA4/(1+B5)^A5","v":0.87316761394227216},{"$f":"BB4+AY5","v":2.6647741288783315},2.4339015868588385,2.9177043406163805,{"$f":"BE4/(1+B5)^A5","v":319444.8215601602},{"$f":"BF4/(1+B5)^A5","v":291636.62620731309},{"$f":"BG4/(1+B5)^A5","v":349909.82479148777},{"$f":"BH4+BE5","v":1067430.2706274274},974508.71583064762,1169229.5938565792,{"$f":"BK4/(1+B5)^A5","v":120449.02609880269},{"$f":"BL4/(1+B5)^A5","v":109999.87106424187},{"$f":"BM4/(1+B5)^A5","v":131896.49825056695},{"$f":"BN4+BK5","v":402482.45658676792},367566.4284229849,440734.3782716415,{"$f":"BQ4/(1+B5)^A5","v":96566.308151030447},{"$f":"BR4/(1+B5)^A5","v":88199.92962961692},{"$f":"BS4/(1+B5)^A5","v":105732.01435581212},{"$f":"BT4+BQ5","v":322677.95088903513},294721.55564785551,353305.31309474568]
[4,0.04,44.797675121239607,40.891289897707779,49.07727820039166,219.9163633269232,200.73951922088071,240.92537201102789,16.836019790317543,15.368163846863723,0.85027820803068577,82.649740977993162,75.443886207661023,4.1741025805507741,13.481070096345274,12.305794354218499,14.768632227842138,66.179950216611815,60.410401542146602,72.500724246735558,5424558.0726944618,4951533.2239268729,5942775.93485168,26629709.706454497,24307582.403582145,29173694.128597755,2038676.4897607386,1860933.5647972117,2233401.0561934561,10008071.142417645,9135512.9670373295,10963993.930473039,1632425.062724239,1490110.7239255933,1788336.1794418902,8013741.3878389066,7315105.7610307848,8779124.9863848239,2.255036667694196,2.0587320293006015,2.4700963422650291,11.070205357443742,10.106525834725435,12.125955268614142,0.85027820803068577,0.77651514737353111,0.93108862570645046,4.1741025805507741,3.8119921807659072,4.570809175839198,0.68168444453378085,0.62262419666545354,0.74638733586927974,3.3464585734121126,3.0565257835242923,3.6640916764856604,273062.77227236779,249292.21033978078,299104.38471424073,1340493.0428997951,1223800.9261704283,1468333.9785708198,102960.33231470535,94028.350798443411,112745.67948672951,505442.78890147328,461594.77922142833,553480.057758371,82545.28491976879,75393.66949592343,90380.168997363318,405223.23580880393,370115.22514377895,443685.48209210898]
[5,0.04,36.820423501945854,33.609659597280853,40.337945278871715,256.73678682886907,234.34917881816156,281.26331728989959,13.837981035598883,12.631510446856366,0.6988667074671876,96.487722013592048,88.075396654517391,4.8729692880179618,11.080456940309084,10.114465949938374,12.138739157823204,77.260407156920905,70.524867492084979,84.639463404558768,4458591.3221378429,4069799.3767650193,4884528.630251742,31088301.028592341,28377381.780347165,34058222.758849494,1675643.4688473546,1529551.7407851384,1835692.8683503673,11683714.611265,10665064.707822468,12799686.798823407,1341734.4088063866,1224762.3960672459,1469881.9818817454,9355475.796645293,8539868.1570980307,10249006.968266569,1.8534757639141397,1.6921276604358519,2.0302391400147521,12.923681121357882,11.798653495161286,14.156194408628894,0.6988667074671876,0.63823884843553791,0.76528698026344366,4.8729692880179618,4.4502310292014453,5.3360961561026414,0.56029492321850616,0.51175170456360175,0.61347598349285748,3.9067534966306185,3.5682774880878938,4.2775676599785175,224437.69437751494,204900.02518221972,245842.0015472119,1564930.7372773101,1428700.951352648,1714175.9801180316,84625.888050407128,77284.450325117956,92668.730140144762,590068.67695188045,538879.22954654624,646148.78789851582,67846.207210731896,61968.100636755124,74285.910812424074,473069.44301953586,432083.32578053407,517971.39290453307]
[9,0.04,11.352423928337165,10.362485478073715,12.436941557166444,335.46035756692129,306.20800506573494,367.50749339018574,4.266507880337298,3.8945304754670977,0.2154736523372533,126.07389119141867,115.08208239073633,6.3671748796200038,3.4163117243729375,3.1184786689475152,3.7425998880168483,100.95087708604231,92.150009192193735,110.59258397937123,1374666.9374793905,1254795.122763247,1505991.3609572523,40620951.551252261,37078779.229225233,44501544.659406744,516632.16231337778,471589.35531530017,565978.3799780925,15266308.851241317,13935308.860686334,16724473.198069492,413681.76569728972,377617.11053938791,453192.05473191087,12224158.815398896,11158460.230570806,13391674.73717859,0.5714611786510253,0.52171454630656189,0.62596062731685087,16.886488078318845,15.416491610659788,18.496928690125333,0.2154736523372533,0.19678095159853476,0.23595226237222619,6.3671748796200038,5.8148117796084247,6.9723110063336744,0.17274938439899964,0.15778260388417703,0.1891460980642018,5.1046869484235504,4.6624235538549659,5.5892043927837189,69198.330973501012,63174.50283190226,75797.678448955907,2044787.7033081301,1866785.5819058164,2239796.2299275836,26091.741079769308,23828.238779298339,28571.499439597781,771002.28527538711,704116.54388105893,844278.32141698897,20918.252234261523,19105.922245167199,22903.733070878894,618127.40772166196,564573.65831901017,676797.70717474911]
[16,0.04,0.31992982188329844,0.29203174178450469,0.35049329749087921,355.09019138197613,324.12610512344662,389.01260079947946,0.12023715065932496,0.10975422070216591,6.0723989562023557E-3,133.45124436201246,121.81623771330661,6.7397571592814645,9.6277236330845103E-2,8.7883815069032645E-2,0.105472568951983,106.85812930223814,97.542268890532853,117.0640313373783,38740.356353223309,35362.173105922659,42441.292794411427,42997931.45476114,39248485.001954578,47105601.760261439,14559.536951005355,13290.157185856862,15950.193847518831,16159633.796974691,14750748.869994031,17703124.243169364,11658.226864268279,10641.866061167071,12771.69124977731,12939468.987413032,11811409.871317277,14175303.394533856,1.6104708056460134E-2,1.4702766821202782E-2,1.7640591407404503E-2,17.874619603311857,16.318604666650518,19.579296928535282,6.0723989562023557E-3,5.5456081619537139E-3,6.6495195872027929E-3,6.7397571592814645,6.1550719216037901,7.3803034956814049,4.8683594032518408E-3,4.446571117816045E-3,5.3304455370585023E-3,5.4033933505814984,4.9352504243721853,5.9162628690355126,1950.1218279659902,1780.3605261891303,2136.1022032317628,2164440.7171370415,1976022.6047449203,2370860.3833552911,735.30781875042567,671.51863219489985,805.19145376807512,816118.3366644521,745318.70214221394,893682.20109824999,589.51046522427214,538.4360502566102,645.46455348079996,654297.81658341934,597610.31030835561,716401.27349361056]
[19,0.04,3.8481713516116296E-2,3.512608408559996E-2,4.2157941338406509E-2,355.37399167300947,324.38515785201548,389.32351304657044,1.4462332890473818E-2,1.3201427904979664E-2,7.303986718480448E-4,133.55790318534213,121.91359743924293,6.7451438049554957,1.1580392864902901E-2,1.0570817607067249E-2,1.2686423411005298E-2,106.94353399358495,97.620228025904765,117.1575929365703,4659.7572115074545,4253.4234750576315,5104.9122615518572,43032296.880100548,39279853.740760975,47143250.176954776,1751.2463407686662,1598.5631423783091,1918.5169627313905,16172549.131968105,14762538.175708087,17717273.188801624,1402.2717346440747,1280.0220955709869,1536.2011609205251,12949810.655962516,11820849.956231896,14186632.784436736,1.9371021996050493E-3,1.7684742778188685E-3,2.121840911230292E-3,17.888905613932955,16.331647056629325,19.594945375891488,7.303986718480448E-4,6.6703536202005961E-4,7.9981574167812825E-4,6.7451438049554957,6.1599912667309651,7.3862020880132215,5.8557470743620071E-4,5.3484128137092177E-4,6.4115522855249737E-4,5.4077119283475996,4.9391948462141642,5.9209913497562212,234.56403364824885,214.14485002027484,256.9340755482749,2166170.6125843287,1977601.909957865,2372755.256497737,88.444098961289754,80.771425035470941,96.849823711747632,816770.60650204367,745914.38647738902,894396.46264339704,70.907340566044141,64.764021405551063,77.63759528774564,654820.75389702455,598087.94101769733,716973.84602545912]
[25,0.04,1.9308724977796685E-4,1.7624992111428745E-4,2.1153322462952803E-4,355.40454054757828,324.41304284565996,389.35698031048236,7.2566729182304133E-5,6.6239966321850188E-5,3.6648750251091205E-6,133.56938417080443,121.92407744983365,6.7457236350974705,5.8106201759857576E-5,5.3040520110891293E-5,6.3655860982487941E-5,106.95272713850402,97.628619715142634,117.16766410861797,23.380967799841027,21.34213281838306,25.614594020821261,43035996.04849948,39283230.3393673,47147302.733613864,8.7871175352192701,8.0210087481936885,9.6264207109966673,16173939.366443522,14763807.20196666,17718796.211783126,7.0360898188800141,6.4226855694802119,7.7080989946988243,12950923.85543881,11821866.107303923,14187852.30436684,9.7196746736328177E-6,8.8735610607389531E-6,1.0646626373439635E-5,17.890443390885061,16.333050967577019,19.596629808468144,3.6648750251091205E-6,3.3469409698495757E-6,4.0131846474320036E-6,6.7457236350974705,6.1605207956356169,7.3868370251960584,2.9382010172452595E-6,2.6836391275659986E-6,3.2170838679030753E-6,5.4081767893595876,4.9396194322766327,5.9215003336050822,1.1769570535105893,1.0745010127268133,1.2892017919390104,2166356.8222560803,1977771.9097724543,2372959.2247239198,0.4437803379096848,0.4052816492751723,0.48595720910791668,816840.81823220465,745978.50722219748,894473.3472944753,0.35578725914149206,0.32496231677734522,0.38955723079242366,654877.04399575025,598139.35421595979,717035.47896597977]
[36,0.04,3.001821721424578E-10,2.7400609942325082E-10,3.2885911898692336E-10,355.4046461080045,324.41313920115113,389.35709595528743,1.1281551949321525E-10,1.0297964778099608E-10,5.6975804820512586E-12,133.56942384289496,121.92411366309521,6.7457256386775635,9.0334529490058033E-11,8.245919166988883E-11,9.8962280737306416E-11,106.95275890505222,97.628648712292446,117.16769890915413,3.6349110099293703E-5,3.3179445017431233E-5,3.9821606452829256E-5,43036008.830829382,39283242.007070065,47147316.737062909,1.3660850375290766E-5,1.2469823002684803E-5,1.4965669055346722E-5,16173944.170343693,14763811.587036641,17718801.474528719,1.0938623485753577E-5,9.9849974944051898E-6,1.1983359346505228E-5,12950927.702055514,11821869.618573712,14187856.518369662,1.5110645883683146E-11,1.3795239390039222E-11,1.6551726923674764E-11,17.890448704612414,16.333055818735698,19.596635628958204,5.6975804820512586E-12,5.2033058190912986E-12,6.2390783755021887E-12,6.7457256386775635,6.1605226254017751,7.3868392191963475,4.5678602008267129E-12,4.1721067728998044E-12,5.0014240947658978E-12,5.4081783956684042,4.9396208994169566,5.9215020923786144,1.8297506709917977E-6,1.6704678757427267E-6,2.0042514183573041E-6,2166357.4656962259,1977772.4972000814,2372959.9295280473,6.8992098619162273E-7,6.3006918348464338E-7,7.5549105788209775E-7,816841.06084605772,745978.72878889192,894473.61296634225,5.5312296587431972E-7,5.0520111621476983E-7,6.0562329127137545E-7,654877.23850395717,598139.53187223023,717035.69193616509]
[39,0.04,3.4322919031047845E-12,3.1329939074643944E-12,3.7601849680310876E-12,355.40464610809408,324.41313920123287,389.35709595538555,1.2899360123137535E-12,1.1774723620014161E-12,6.5146305046229705E-14,133.56942384292864,121.92411366312595,6.7457256386792643,1.0328877025793646E-12,9.4284085522177506E-13,1.1315376674876052E-12,106.95275890507919,97.628648712317059,117.16769890918368,4.1561680824823362E-7,3.7937476323142444E-7,4.5532143505113633E-7,43036008.830840237,39283242.007079966,47147316.737074792,1.5619857034809101E-7,1.4258032787154716E-7,1.711179060255294E-7,16173944.170347771,14763811.587040365,17718801.474533185,1.2507254695807276E-7,1.1416875895049579E-7,1.370180879279055E-7,12950927.702058779,11821869.618576692,14187856.51837324,1.7277557540171336E-13,1.577351783481439E-13,1.8925293896390956E-13,17.890448704616929,16.333055818739815,19.596635628963146,6.5146305046229705E-14,5.949475381825668E-14,7.1337808099108867E-14,6.7457256386792643,6.1605226254033285,7.38683921919821,5.2229049679778087E-14,4.7703993189564988E-14,5.7186432165303662E-14,5.4081783956697675,4.9396208994182027,5.9215020923801065,2.0921423707218944E-8,1.910017947897133E-8,2.2916670453531788E-8,2166357.4656967721,1977772.4972005801,2372959.9295286452,7.8885771189762259E-9,7.2042298229619242E-9,8.6383072729788843E-9,816841.06084626378,745978.72878908005,894473.61296656774,6.3244244774495408E-9,5.776484620147757E-9,6.9247147627938843E-9,654877.23850412224,598139.53187238111,717035.69193634589]
[44,0.04,9.0903993593680199E-16,8.2977108629821476E-16,9.9588216822628227E-16,355.40464610809499,324.41313920123361,389.35709595538657,3.4163858526588426E-16,3.1185267184090222E-16,1.7253950024522743E-17,133.56942384292896,121.92411366312625,6.7457256386792812,2.7355953324754016E-16,2.4971069327002872E-16,2.9968690245504692E-16,106.95275890507946,97.628648712317315,117.16769890918398,1.1007579990573376E-10,1.0047712146859469E-10,1.2059154053159843E-10,43036008.830840342,39283242.007080063,47147316.737074912,4.1369074190399319E-11,3.7762292885682502E-11,4.5320449053408518E-11,16173944.17034781,14763811.587040402,17718801.47453323,3.312537024353086E-11,3.0237510168777287E-11,3.6289137808907331E-11,12950927.702058813,11821869.618576722,14187856.518373275,4.575948154425452E-17,4.177604366658649E-17,5.01234989238477E-17,17.890448704616972,16.333055818739854,19.596635628963192,1.7253950024522743E-17,1.5757140921085798E-17,1.889376496376218E-17,6.7457256386792812,6.1605226254033445,7.3868392191982286,1.3832824630095587E-17,1.2634366812958075E-17,1.5145783662799055E-17,5.40817839566978,4.9396208994182143,5.9215020923801216,5.5410233754632927E-12,5.0586682077475538E-12,6.0694629795673747E-12,2166357.4656967772,1977772.497200585,2372959.9295286508,2.0892837326510296E-12,1.9080348646381939E-12,2.2878492015576701E-12,816841.06084626587,745978.72878908191,894473.61296656996,1.6750190788310571E-12,1.529897618640488E-12,1.8340055106200572E-12,654877.23850412376,598139.5318723825,717035.69193634752]
[50,0.04,1.2708118706312471E-20,1.1599962825479932E-20,1.3922148313844038E-20,355.40464610809499,324.41313920123361,389.35709595538657,4.7760098589522748E-21,4.3596112953506286E-21,2.4120529406494812E-22,133.56942384292896,121.92411366312625,6.7457256386792812,3.8242841533365378E-21,3.4908841810572817E-21,4.1895373135626388E-21,106.95275890507946,97.628648712317315,117.16769890918398,1.5388282479061674E-15,1.4046414644870442E-15,1.6858352988346442E-15,43036008.830840342,39283242.007080063,47147316.737074912,5.783278432537327E-16,5.2790607061641212E-16,6.3356693542905259E-16,16173944.17034781,14763811.587040402,17718801.47453323,4.6308321626323673E-16,4.2271175711565962E-16,5.073117833377427E-16,12950927.702058813,11821869.618576722,14187856.518373275,6.3970448427485717E-22,5.8401716031096694E-22,7.0071220099208667E-22,17.890448704616972,16.333055818739854,19.596635628963192,2.4120529406494812E-22,2.2028033024851996E-22,2.6412943862716036E-22,6.7457256386792812,6.1605226254033445,7.3868392191982286,1.9337893803499383E-22,1.766248399996899E-22,2.1173373036535069E-22,5.40817839566978,4.9396208994182143,5.9215020923801216,7.7461924417295533E-17,7.0718736920678201E-17,8.4849359174109488E-17,2166357.4656967772,1977772.497200585,2372959.9295286508,2.9207589937547861E-17,2.6673782522675379E-17,3.1983478487746403E-17,816841.06084626587,745978.72878908191,894473.61296656996,2.3416288380319408E-17,2.13875318097573E-17,2.5638873294353518E-17,654877.23850412376,598139.5318723825,717035.69193634752]

{"sheet":"Snyder NPV 5%","index":330,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU56","v":63.761060169080416},{"$f":"'WTP Values '!CV56","v":58.201055936558824},{"$f":"'WTP Values '!CW56","v":69.852269784112906},{"$f":"C3","v":63.761060169080416},{"$f":"D3","v":58.201055936558824},{"$f":"E3","v":69.852269784112906},{"$f":"'WTP Values '!CC56","v":23.96290584172085},{"$f":"'WTP Values '!CD56","v":21.873689138469949},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"I3","v":23.96290584172085},{"$f":"J3","v":21.873689138469949},{"$f":"K3","v":1.2102110173346479},{"$f":"'WTP Values '!CI56","v":19.187766312210275},{"$f":"'WTP Values '!CJ56","v":17.514982465588812},{"$f":"'WTP Values '!CK56","v":21.020368703196347},{"$f":"O3","v":19.187766312210275},{"$f":"P3","v":17.514982465588812},{"$f":"Q3","v":21.020368703196347},{"$f":"'WTP Values '!BH56","v":7720837.5820323518},{"$f":"'WTP Values '!BI56","v":7047575.7272125566},{"$f":"'WTP Values '!BJ56","v":8458423.186648529},{"$f":"U3","v":7720837.5820323518},{"$f":"V3","v":7047575.7272125566},{"$f":"W3","v":8458423.186648529},{"$f":"'WTP Values '!AV56","v":2901672.3295824281},{"$f":"'WTP Values '!AW56","v":2648688.7249074946},{"$f":"'WTP Values '!AX56","v":3178826.1051547672},{"$f":"AA3","v":2901672.3295824281},{"$f":"AB3","v":2648688.7249074946},{"$f":"AC3","v":3178826.1051547672},{"$f":"'WTP Values '!BB56","v":2323449.8746682932},{"$f":"'WTP Values '!BC56","v":2120892.1951792273},{"$f":"'WTP Values '!BD56","v":2545360.0087803509},{"$f":"AG3","v":2323449.8746682932},{"$f":"AH3","v":2120892.1951792273},{"$f":"AI3","v":2545360.0087803509},{"$f":"'WTP Values '!CX56","v":3.2096203265727321},{"$f":"'WTP Values '!CY56","v":2.930217615914001},{"$f":"'WTP Values '!CZ56","v":3.5157173017649188},{"$f":"AM3","v":3.2096203265727321},{"$f":"AN3","v":2.930217615914001},{"$f":"AO3","v":3.5157173017649188},{"$f":"'WTP Values '!CF56","v":1.2102110173346479},{"$f":"'WTP Values '!CG56","v":1.1052231817809572},{"$f":"'WTP Values '!CH56","v":1.3252294393792776},{"$f":"AS3","v":1.2102110173346479},{"$f":"AT3","v":1.1052231817809572},{"$f":"AU3","v":1.3252294393792776},{"$f":"'WTP Values '!CL56","v":0.97024952224890904},{"$f":"'WTP Values '!CM56","v":0.88618837381337789},{"$f":"'WTP Values '!CN56","v":1.0623419117845483},{"$f":"AY3","v":0.97024952224890904},{"$f":"AZ3","v":0.88618837381337789},{"$f":"BA3","v":1.0623419117845483},{"$f":"'WTP Values '!BK56","v":388653.46930781909},{"$f":"'WTP Values '!BL56","v":354820.54772127146},{"$f":"'WTP Values '!BM56","v":425718.80391083914},{"$f":"BE3","v":388653.46930781909},{"$f":"BF3","v":354820.54772127146},{"$f":"BG3","v":425718.80391083914},{"$f":"'WTP Values '!AY56","v":146544.65719436164},{"$f":"'WTP Values '!AZ56","v":133831.66239393567},{"$f":"'WTP Values '!BA56","v":160472.25741294882},{"$f":"BK3","v":146544.65719436164},{"$f":"BL3","v":133831.66239393567},{"$f":"BM3","v":160472.25741294882},{"$f":"'WTP Values '!BE56","v":117487.67908600399},{"$f":"'WTP Values '!BF56","v":107308.7003753492},{"$f":"'WTP Values '!BG56","v":128639.1621425973},{"$f":"BQ3","v":117487.67908600399},{"$f":"BR3","v":107308.7003753492},{"$f":"BS3","v":128639.1621425973}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":57.833161151093343},{"$f":"D3/(1+B4)^A4","v":52.790073411844737},{"$f":"E3/(1+B4)^A4","v":63.358067831394926},{"$f":"F3+C4","v":121.59422132017376},{"$f":"G3+D4","v":110.99112934840356},{"$f":"H3+E4","v":133.21033761550783},{"$f":"I3/(1+B4)^A4","v":21.735061987955419},{"$f":"J3/(1+B4)^A4","v":19.840080851219909},{"$f":"K3/(1+B4)^A4","v":1.0976970678772315},{"$f":"L3+I4","v":45.697967829676273},{"$f":"M3+J4","v":41.713769989689858},{"$f":"N3+K4","v":2.3079080852118796},{"$f":"O3/(1+B4)^A4","v":17.403869670939024},{"$f":"P3/(1+B4)^A4","v":15.886605410964908},{"$f":"Q3/(1+B4)^A4","v":19.066094061856095},{"$f":"R3+O4","v":36.591635983149303},{"$f":"S3+P4","v":33.40158787655372},{"$f":"T3+Q4","v":40.086462765052445},{"$f":"U3/(1+B4)^A4","v":7003027.2852901146},{"$f":"V3/(1+B4)^A4","v":6392358.9362472165},{"$f":"W3/(1+B4)^A4","v":7672039.171563291},{"$f":"X3+U4","v":14723864.867322467},{"$f":"Y3+V4","v":13439934.663459774},{"$f":"Z3+W4","v":16130462.358211819},{"$f":"AA3/(1+B4)^A4","v":2631902.3397573042},{"$f":"AB3/(1+B4)^A4","v":2402438.752750562},{"$f":"AC3/(1+B4)^A4","v":2883288.9842673624},{"$f":"AD3+AA4","v":5533574.6693397323},{"$f":"AE3+AB4","v":5051127.4776580567},{"$f":"AF3+AC4","v":6062115.0894221291},{"$f":"AG3/(1+B4)^A4","v":2107437.5280438033},{"$f":"AH3/(1+B4)^A4","v":1923711.741659163},{"$f":"AI3/(1+B4)^A4","v":2308716.5612520189},{"$f":"AJ3+AG4","v":4430887.4027120965},{"$f":"AK3+AH4","v":4044603.9368383903},{"$f":"AL3+AI4","v":4854076.5700323693},{"$f":"AM3/(1+B4)^A4","v":2.9112202508596208},{"$f":"AN3/(1+B4)^A4","v":2.6577937559310665},{"$f":"AO3/(1+B4)^A4","v":3.1888592306257766},{"$f":"AP3+AM4","v":6.1208405774323529},{"$f":"AQ3+AN4","v":5.5880113718450675},{"$f":"AR3+AO4","v":6.7045765323906954},{"$f":"AS3/(1+B4)^A4","v":1.0976970678772315},{"$f":"AT3/(1+B4)^A4","v":1.0024700061505281},{"$f":"AU3/(1+B4)^A4","v":1.20202216723744},{"$f":"AV3+AS4","v":2.3079080852118796},{"$f":"AW3+AT4","v":2.1076931879314853},{"$f":"AX3+AU4","v":2.5272516066167174},{"$f":"AY3/(1+B4)^A4","v":0.88004491813959995},{"$f":"AZ3/(1+B4)^A4","v":0.8037989785155355},{"$f":"BA3/(1+B4)^A4","v":0.96357543019006642},{"$f":"BB3+AY4","v":1.8502944403885091},{"$f":"BC3+AZ4","v":1.6899873523289135},{"$f":"BD3+BA4","v":2.0259173419746146},{"$f":"BE3/(1+B4)^A4","v":352520.15356718283},{"$f":"BF3/(1+B4)^A4","v":321832.69634582446},{"$f":"BG3/(1+B4)^A4","v":386139.5046810332},{"$f":"BH3+BE4","v":741173.62287500198},{"$f":"BI3+BF4","v":676653.24406709592},{"$f":"BJ3+BG4","v":811858.30859187234},{"$f":"BK3/(1+B4)^A4","v":132920.32398581554},{"$f":"BL3/(1+B4)^A4","v":121389.26294234527},{"$f":"BM3/(1+B4)^A4","v":145553.06794825289},{"$f":"BN3+BK4","v":279464.98118017719},{"$f":"BO3+BL4","v":255220.92533628095},{"$f":"BP3+BM4","v":306025.32536120171},{"$f":"BQ3/(1+B4)^A4","v":106564.78828662493},{"$f":"BR3/(1+B4)^A4","v":97332.154535464128},{"$f":"BS3/(1+B4)^A4","v":116679.51214748053},{"$f":"BT3+BQ4","v":224052.46737262892},{"$f":"BU3+BR4","v":204640.85491081333},{"$f":"BV3+BS4","v":245318.67429007782}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":49.958459044244321},{"$f":"D4/(1+B5)^A5","v":45.60205024238828},{"$f":"E4/(1+B5)^A5","v":54.731081163066555},{"$f":"F4+C5","v":171.55268036441808},156.59317959079183,187.94141877857439,{"$f":"I4/(1+B5)^A5","v":18.775563751608178},{"$f":"J4/(1+B5)^A5","v":17.138607797188129},{"$f":"K4/(1+B5)^A5","v":0.94823199903011024},{"$f":"L4+I5","v":64.473531581284448},58.852377786877987,3.2561400842419896,{"$f":"O4/(1+B5)^A5","v":15.034116981698755},{"$f":"P4/(1+B5)^A5","v":13.723447067025077},{"$f":"Q4/(1+B5)^A5","v":16.470008907769003},{"$f":"R4+O5","v":51.625752964848061},47.125034943578797,56.556471672821445,{"$f":"U4/(1+B5)^A5","v":6049478.2725754138},{"$f":"V4/(1+B5)^A5","v":5521959.9924390158},{"$f":"W4/(1+B5)^A5","v":6627395.8938026475},{"$f":"X4+U5","v":20773343.139897883},18961894.655898791,22757858.252014466,{"$f":"AA4/(1+B5)^A5","v":2273536.1967453226},{"$f":"AB4/(1+B5)^A5","v":2075316.922795},{"$f":"AC4/(1+B5)^A5","v":2490693.4320417768},{"$f":"AD4+AA5","v":7807110.8660850544},7126444.4004530571,8552808.5214639064,{"$f":"AG4/(1+B5)^A5","v":1820483.7732804692},{"$f":"AH4/(1+B5)^A5","v":1661774.5311816544},{"$f":"AI4/(1+B5)^A5","v":1994356.1699617913},{"$f":"AJ4+AG5","v":6251371.1759925652},5706378.4680200443,6848432.7399941608,{"$f":"AM4/(1+B5)^A5","v":2.5148215102987761},{"$f":"AN4/(1+B5)^A5","v":2.2959021755154443},{"$f":"AO4/(1+B5)^A5","v":2.7546564998387009},{"$f":"AP4+AM5","v":8.635662087731129},7.8839135473605122,9.4592330322293954,{"$f":"AS4/(1+B5)^A5","v":0.94823199903011024},{"$f":"AT4/(1+B5)^A5","v":0.86597128271290613},{"$f":"AU4/(1+B5)^A5","v":1.0383519423279903},{"$f":"AV4+AS5","v":3.2561400842419896},2.9736644706443913,3.5656035489447078,{"$f":"AY4/(1+B5)^A5","v":0.76021588868554135},{"$f":"AZ4/(1+B5)^A5","v":0.6943517793029137},{"$f":"BA4/(1+B5)^A5","v":0.83237268561932087},{"$f":"BB4+AY5","v":2.6105103290740503},2.384339131631827,2.8582900275939354,{"$f":"BE4/(1+B5)^A5","v":304520.16289142234},{"$f":"BF4/(1+B5)^A5","v":278011.18354028673},{"$f":"BG4/(1+B5)^A5","v":333561.82242179738},{"$f":"BH4+BE5","v":1045693.7857664244},954664.42760738265,1145420.1310136698,{"$f":"BK4/(1+B5)^A5","v":114821.57346793264},{"$f":"BL4/(1+B5)^A5","v":104860.60938762143},{"$f":"BM4/(1+B5)^A5","v":125734.21267530753},{"$f":"BN4+BK5","v":394286.55464810983},360081.53472390235,431759.53803650924,{"$f":"BQ4/(1+B5)^A5","v":92054.670801533241},{"$f":"BR4/(1+B5)^A5","v":84079.174633809846},{"$f":"BS4/(1+B5)^A5","v":100792.14957130377},{"$f":"BT4+BQ5","v":316107.13817416213},288720.02954462316,346110.82386138162]
[4,0.05,41.100947892488684,37.516919589996583,45.027395920890207,212.65362825690676,194.11009918078841,232.96881469946459,15.446702764060801,14.09997504923412,0.78011281227892515,79.92023434534525,72.952352836112112,4.0362528965209146,12.368605247154225,11.290313864716925,13.5499170882659,63.994358212002282,58.415348808295718,70.106388761087345,4976920.7460475117,4542930.1514813397,5452375.0032569943,25750263.885945395,23504824.807380132,28210233.255271461,1870443.8555912999,1707368.3683609196,2049099.650488656,9677554.7216763534,8833812.768813977,10601908.171952562,1497716.5055963055,1367146.0193492665,1640761.7566440247,7749087.6815888705,7073524.487369311,8489194.4966381863,2.0689498801826613,1.8888444016766217,2.2662627196188425,10.70461196791379,9.7727579490371337,11.725495751848237,0.78011281227892515,0.71243671738660841,0.85425471265819519,4.0362528965209146,3.6861011880309995,4.4198582616029025,0.62543149299770473,0.57124492720865372,0.68479506840818039,3.2359418220717551,2.9555840588404809,3.5430850960021156,250529.49163480019,228720.48871841401,274422.13680250297,1296223.2774012245,1183384.9163257966,1419842.2678161727,94463.992651566077,86269.082851380997,103441.84793398432,488750.54729967588,446350.61757528334,535201.38597049355,75733.605484573389,69172.145049694183,82921.950891905144,391840.74365873553,357892.17459431733,429032.77475328674]
[5,0.05,32.203668140421549,29.395488184055452,35.28014291195263,244.8572963973283,223.50558736484385,268.24895761141721,12.102895801302308,11.04769939762733,0.6112388012178348,92.02313014664756,84.000052233739439,4.647491697738749,9.6911258538644152,8.8462563406473436,10.616714592134445,73.685484065866703,67.261605148943062,80.723103353221788,3899547.6329679494,3559504.6461241497,4272078.4844504045,29649811.518913344,27064329.453504283,32482311.739721864,1465541.703765935,1337767.792411339,1605523.1938592358,11143096.425442288,10171580.561225316,12207431.365811799,1173500.0720864094,1071194.6795433443,1285579.7692713472,8922587.7536752801,8144719.1669126553,9774774.2659095339,1.6210763682348981,1.4799590131010933,1.7756761409133357,12.325688336148687,11.252716962138226,13.501171892761572,0.6112388012178348,0.55821281002530221,0.6693309201966906,4.647491697738749,4.2443139980563016,5.0891891817995933,0.49004194009713642,0.44758534793035032,0.53655485476636766,3.7259837621688914,3.4031694067708314,4.0796399507684828,196296.41216790685,179208.48771833134,215016.92484294815,1492519.6895691312,1362593.404044128,1634859.1926591208,74015.010031586251,67594.083771292426,81049.394564128015,562765.55733126216,513944.70134657575,616250.78053462156,59339.261578162448,54198.185637187074,64971.518298420247,451180.00523689797,412090.36023150443,494004.29305170698]
[9,0.05,7.4512025716906782,6.8014530580201731,8.1630294551816558,304.97692553997462,278.3827473326624,334.11192386475119,2.8003371518530251,2.5561885001398714,0.14142687434524781,114.61750057530958,104.62452233350173,5.7885868638725446,2.242307974669973,2.0468242222546897,2.456468335435487,91.777425945547662,83.776296835041762,100.54298664133995,902267.38222811464,823589.10349887866,988462.62018971972,36929707.600808829,33709414.054531634,40457669.485725358,339093.30031612143,309529.29870211519,371481.86035295465,13879052.569919458,12669001.141019354,15204712.873429233,271521.452676819,247850.29196646853,297454.16705759102,11113344.062089412,10144485.982075181,12174767.292321043,0.37508051415849508,0.34242914056657264,0.41085141512360757,15.352005389387156,14.015588155133628,16.816104545888763,0.14142687434524781,0.12915785579067163,0.15486808062158802,5.7885868638725446,5.2864172446511271,6.3387340013669862,0.11338465383404227,0.10356115585986903,0.12414669335975663,4.6408217729979615,4.2387470499735205,5.0813109014994451,45418.563027709024,41464.802665742187,49750.067487989741,1858976.9344428552,1697149.9450524885,2036264.9494376432,17125.404183346171,15639.746647231983,18753.002129349912,700940.96439002978,640133.16009132145,767558.37450759823,13729.766949077815,12540.237914508918,15032.944139185875,561957.89501398813,513270.59865975118,615296.79823787394]
[16,0.05,8.7902283078886548E-2,8.0237149144932268E-2,9.6299747463160834E-2,315.18364927895976,287.69943839279222,345.29371441743132,3.303574512572334E-2,3.0155508856512834E-2,1.6684213083791289E-3,118.45342738175188,108.12601213929804,5.9823146577181179,2.6452641495527316E-2,2.4146507958450195E-2,2.8979104100075093E-2,94.848959408096732,86.580054910038797,103.90787887613335,10644.102355610219,9715.9299884687352,11660.952741095556,38165641.508187503,34837573.753985897,41811674.398827679,4000.3039761376895,3651.5356781595306,4382.3937590261494,14343545.597020453,13092997.135032093,15713572.038937936,3203.1548418596731,2923.904741013881,3509.0846268266255,11485276.569629785,10483993.522554588,12582222.663310625,4.4248472935360487E-3,4.0396570833951895E-3,4.8468387549638224E-3,15.865794022974605,14.48465064596161,17.378892478654127,1.6684213083791289E-3,1.5236829615541594E-3,1.8269880239739349E-3,5.9823146577181179,5.4633388274549013,6.550873679450218,1.3376055532281792E-3,1.2217171591813757E-3,1.4645659781788675E-3,4.7961370830824572,4.3806060449185225,5.2513681493114612,535.80550869281421,489.16276086521987,586.90452627577906,1921191.6871603245,1753948.8015630732,2104413.035596916,202.02941899394315,184.50302804680254,221.23028945904085,724399.49577957613,661556.62453751673,793246.40407990967,161.97088313640327,147.93793786063088,177.34454251080339,580765.05223479739,530448.32839975704,635889.05919655703]
[19,0.05,6.3063490573249887E-3,5.7564314844755866E-3,6.9088060100774276E-3,{"$f":"F20+C21","v":315.24424293294032},287.75474824233635,345.36009669297431,2.3700742783286637E-3,2.1634382883975707E-3,1.1969708609132659E-4,{"$f":"L20+I21","v":118.476199901862},108.14679922701929,5.9834647500696789,1.8977845047479015E-3,1.7323362075226726E-3,2.0790398090072696E-3,{"$f":"R20+O21","v":94.867193999389599},86.596699815004015,103.92785503312273,763.6368761449861,697.0472640491912,836.58849065755908,{"$f":"X20+U21","v":38172978.804017365},34844271.233041048,41819712.639823578,286.99269604055058,261.97110899934103,314.4048571100156,{"$f":"AD20+AA21","v":14346303.125340052},13095514.247007234,15716592.953091016,229.80304731447472,209.76888496346572,251.75128282620267,{"$f":"AJ20+AG21","v":11487484.599379817},10486009.056917788,12584641.579546006,3.1745058923390542E-4,2.8981599507401734E-4,3.4772540533380077E-4,{"$f":"AP20+AM21","v":15.868844201609679},14.487435301546629,17.382233548534582,1.1969708609132659E-4,1.0931316311358921E-4,1.3107309388531085E-4,{"$f":"AV20+AS21","v":5.9834647500696789},5.4643891473659965,6.5521330765474692,9.5963463339205534E-5,8.7649314503092948E-5,1.0507194981033413E-4,{"$f":"BB20+AY21","v":4.7970591343104338},4.381448210835182,5.2523777181304405,38.440145651530514,35.093867961227289,42.106128264011311,{"$f":"BH20+BE21","v":1921561.0338081867},1754285.9959798038,2104817.6063149814,14.494140440936848,13.236749447706126,15.871663152704416,{"$f":"BN20+BK21","v":724538.76065734308},661683.8079535584,793398.90468785726,11.620232039532722,10.613470347894516,12.723180210018533,{"$f":"BT20+BQ21","v":580876.70357426128},530550.30641333479,636011.30805594788]
[25,0.05,8.6940599569902886E-6,7.9359325038005524E-6,9.5246192585962676E-6,315.24789759194528,287.75808421279555,345.3641004881764,3.2674321847719461E-6,2.982559642925206E-6,1.6501681617928767E-7,118.47757340866049,108.14805298401093,5.9835341169933258,2.616323980760442E-6,2.3882336224908929E-6,2.8662061976229992E-6,94.868293804548927,86.597703739471726,103.92905987945943,1.0527651936522264,0.96096341185882561,1.1533377602460244,38173421.347295657,34844675.186269343,41820197.460063159,0.39565391701505576,0.36115865264293079,0.43344487494051115,14346469.443511056,13095666.064653836,15716775.157173248,0.31681111424215908,0.28919161410278171,0.3470693942318252,11487617.774972955,10486130.622301728,12584787.474593112,4.3764378265356782E-7,3.9954617398503138E-7,4.7938125451989569E-7,15.869028170756334,14.487603255877502,17.382435062559939,1.6501681617928767E-7,1.5070133060489542E-7,1.8070000988344978E-7,5.9835341169933258,5.4644524965926733,6.5522090361016456,1.3229716534361784E-7,1.2083511213098374E-7,1.4485430843506245E-7,4.7971147471114772,4.3814990054159466,5.252438609486763,5.29943598129353E-2,4.8381113922519002E-2,5.8048357354852434E-2,1921583.3106633336,1754306.3335981939,2104842.007682465,1.9981914238028947E-2,1.8248449663652137E-2,2.1880994821637353E-2,724547.16030988377,661691.47892215289,793408.10264314618,1.6019886173045169E-2,1.4631944206950404E-2,1.7540432758159804E-2,580883.43773776479,530556.45713772834,636018.68140060466]
[36,0.05,5.1721563890562492E-13,4.7211411245961158E-13,5.6662618610155848E-13,315.24790091164789,287.758087243018,345.36410412501618,1.9438180014721877E-13,1.7743453563940219E-13,9.81696450594626E-15,118.47757465628281,108.14805412285872,5.9835341800026383,1.5564692284012864E-13,1.4207766969899467E-13,1.7051258871833627E-13,94.868294803554861,86.597704651384603,103.92906097387929,6.2629729372252645E-8,5.7168377891144878E-8,6.8612860906256593E-8,38173421.749279007,34844675.553199492,41820197.90044871,2.3537725123452779E-8,2.1485577991996441E-8,2.5785935343415022E-8,14346469.594585855,13095666.202557111,15716775.322677981,1.8847312265590377E-8,1.7204209103027493E-8,2.0647398266200175E-8,11487617.895942755,10486130.732725414,12584787.6071166,2.6035731266868278E-14,2.376927818214686E-14,2.85187223302427E-14,15.869028337864362,14.487603408438501,17.382435245604817,9.81696450594626E-15,8.9653263697668166E-15,1.0749968544555048E-14,5.9835341800026383,5.4644525541358222,6.5522091050993625,7.8704498516352739E-15,7.1885643798452793E-15,8.6174829775856999E-15,4.797114797627259,4.3814990515551075,5.2524386647973111,3.1526711116138346E-9,2.8782259234688008E-9,3.4533369202925973E-9,1921583.330898473,1754306.352071831,2104842.0298474012,1.1887378957940038E-9,1.0856128895492868E-9,1.3017155129536996E-9,724547.16793969215,661691.48589006264,793408.11099809152,9.530341064102E-10,8.7046447906590651E-10,1.043492474237938E-9,580883.44385472941,530556.46272472711,636018.68809816835]
[39,0.05,1.9865136522469872E-15,1.8132884222215426E-15,2.1762889010724121E-15,315.24790091164795,287.75808724301805,345.3641041250163,7.4657854615114208E-16,6.8148776045051596E-16,3.7704842134993417E-17,118.47757465628284,108.14805412285875,5.98353418000264,5.978062415250498E-16,5.4568966849819191E-16,6.5490205610499157E-16,94.868294803554889,86.597704651384632,103.92906097387932,2.4054727482286296E-10,2.1957140236104921E-10,2.6352719186604622E-10,38173421.749279015,34844675.5531995,41820197.900448725,9.0403322682800125E-11,8.2521468410792404E-11,9.90382129667173E-11,14346469.594585858,13095666.202557115,15716775.322677985,7.2388459101850636E-11,6.6077654441365593E-11,7.930220096587523E-11,11487617.895942759,10486130.732725417,12584787.607116604,9.9997625201941865E-17,9.129266801135326E-17,1.0953425803894811E-16,15.869028337864366,14.487603408438504,17.382435245604821,3.7704842134993417E-17,3.4433883840162459E-17,4.1288309302033427E-17,5.98353418000264,5.464452554135824,6.5522091050993643,3.0228699411874477E-17,2.7609724467795364E-17,3.3097892436511619E-17,4.7971147976272599,4.3814990515551084,5.2524386647973129,1.2108729383197032E-11,1.1054644641681546E-11,1.3263521869688776E-11,1921583.3308984735,1754306.3520718315,2104842.0298474017,4.5656857243039235E-12,4.1696048300242238E-12,4.9996083708831017E-12,724547.16793969239,661691.48589006288,793408.11099809175,3.6603983349125309E-12,3.3432662150728314E-12,4.0078294045337066E-12,580883.44385472953,530556.46272472723,636018.68809816847]
[44,0.05,7.0524294348529758E-20,6.4374531875421261E-20,7.7261607979921652E-20,315.24790091164795,287.75808724301805,345.3641041250163,2.6504688293234156E-20,2.4193865145889744E-20,1.3385799700320966E-21,118.47757465628284,108.14805412285875,5.98353418000264,2.1223042335003831E-20,1.9372823720887909E-20,2.3250031693446078E-20,94.868294803554889,86.597704651384632,103.92906097387932,8.5397987550477938E-15,7.7951229749237099E-15,9.3556212045059752E-15,38173421.749279015,34844675.5531995,41820197.900448725,3.2094571974148295E-15,2.9296392308669823E-15,3.5160091022363326E-15,14346469.594585858,13095666.202557115,15716775.322677985,2.5699017932048368E-15,2.3458585076484061E-15,2.8153502781506634E-15,11487617.895942759,10486130.732725417,12584787.607116604,3.5500697143051316E-21,3.2410303263774352E-21,3.8886348686548795E-21,15.869028337864366,14.487603408438504,17.382435245604821,1.3385799700320966E-21,1.2224559125278888E-21,1.4657985738361848E-21,5.98353418000264,5.464452554135824,6.5522091050993643,1.0731653883600926E-21,9.8018774401380787E-22,1.1750261599603171E-21,4.7971147976272599,4.3814990515551084,5.2524386647973129,4.2987854336734459E-16,3.9245691150750509E-16,4.7087545528722741E-16,1921583.3308984735,1754306.3520718315,2104842.0298474017,1.620888754323327E-16,1.4802739362856336E-16,1.7749379772784692E-16,724547.16793969239,661691.48589006288,793408.11099809175,1.2994977875548151E-16,1.1869110004383506E-16,1.4228411685181086E-16,580883.44385472953,530556.46272472723,636018.68809816847]
[50,0.05,6.4474578918641274E-26,5.8852355405934855E-26,7.0633952272738078E-26,315.24790091164795,287.75808724301805,345.3641041250163,2.4231062967193497E-26,2.2118466864577032E-26,1.2237538952213008E-27,118.47757465628284,108.14805412285875,5.98353418000264,1.9402487193413455E-26,1.7710984043264697E-26,2.1255597338865831E-26,94.868294803554889,86.597704651384632,103.92906097387932,7.8072376883430951E-21,7.1264416903408559E-21,8.5530772516748941E-21,38173421.749279015,34844675.5531995,41820197.900448725,2.9341435213529009E-21,2.6783289012464759E-21,3.2143987888837824E-21,14346469.594585858,13095666.202557115,15716775.322677985,2.3494504625638588E-21,2.1446260594381444E-21,2.573843884139874E-21,11487617.895942759,10486130.732725417,12584787.607116604,3.2455376133290759E-27,2.9630082439823509E-27,3.555059969630111E-27,15.869028337864366,14.487603408438504,17.382435245604821,1.2237538952213008E-27,1.1175911922964477E-27,1.3400594320105118E-27,5.98353418000264,5.464452554135824,6.5522091050993643,9.811071087451379E-28,8.961052732294469E-28,1.0742300590407657E-27,4.7971147976272599,4.3814990515551084,5.2524386647973129,3.9300269964836907E-22,3.5879117043138999E-22,4.3048281423038995E-22,1921583.3308984735,1754306.3520718315,2104842.0298474017,1.4818456657288931E-22,1.3532930688337402E-22,1.6226802373403669E-22,724547.16793969239,661691.48589006288,793408.11099809175,1.1880242607496483E-22,1.0850953940634679E-22,1.3007869990864366E-22,580883.44385472953,530556.46272472723,636018.68809816847]

{"sheet":"Somerset","index":331,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Somerset"]
[null,"Number of households",{"$f":"'WTP Values '!C57","v":29630},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA57","v":0.62634364173714385}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU57","v":4.4687475071406251}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV57","v":370.586371708}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW57","v":1633.406453352}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!X3:X52), \"NULL\")))))","v":59406179.715983905},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!Y3:Y52), \"NULL\")))))","v":54226108.890993491},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!Z3:Z52), \"NULL\")))))","v":65081156.909557208},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AD3:AD52), \"NULL\")))))","v":22327772.435403753},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AE3:AE52), \"NULL\")))))","v":20381318.792744473},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AF3:AF52), \"NULL\")))))","v":24460191.161639903},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":17878933.92240534},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AK3:AK52), \"NULL\")))))","v":16320456.907277374},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!AL3:AL52), \"NULL\")))))","v":19586308.554213725}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BH3:BH52), \"NULL\")))))","v":2992419.2543152641},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BI3:BI52), \"NULL\")))))","v":2732109.0514127482},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":3277599.6147071393},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BN3:BN52), \"NULL\")))))","v":1129844.2107590162},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BO3:BO52), \"NULL\")))))","v":1032030.5399079205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BP3:BP52), \"NULL\")))))","v":1237003.0450787535},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BT3:BT52), \"NULL\")))))","v":906280.0752239998},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BU3:BU52), \"NULL\")))))","v":827963.10201396339},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!BV3:BV52), \"NULL\")))))","v":992079.48836956639}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!F3:F52), \"NULL\")))))","v":136.98040857410081},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!G3:G52), \"NULL\")))))","v":125.03605831555265},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!H3:H52), \"NULL\")))))","v":150.06592759486384},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!L3:L52), \"NULL\")))))","v":51.483993843290953},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!M3:M52), \"NULL\")))))","v":46.995807319317642},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!N3:N52), \"NULL\")))))","v":2.6052259605781516},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!R3:R52), \"NULL\")))))","v":41.225739228969225},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!S3:S52), \"NULL\")))))","v":37.632159919439346},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Somerset NPV 1%'!A3:A52,'Somerset NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Somerset NPV 2%'!A3:A52,'Somerset NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Somerset NPV 3%'!A3:A52,'Somerset NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Somerset NPV 4%'!A3:A52,'Somerset NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Somerset NPV 5%'!A3:A52,'Somerset NPV 5%'!T3:T52), \"NULL\")))))","v":45.162650772049666}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Somerset NPV 1%","index":332,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU57","v":26.035911177183145},{"$f":"'WTP Values '!CV57","v":23.765644606672119},{"$f":"'WTP Values '!CW57","v":28.523080068547824},{"$f":"C3","v":26.035911177183145},{"$f":"D3","v":23.765644606672119},{"$f":"E3","v":28.523080068547824},{"$f":"'WTP Values '!CC57","v":9.7855795927594134},{"$f":"'WTP Values '!CD57","v":8.9325085083525781},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"I3","v":9.7855795927594134},{"$f":"J3","v":8.9325085083525781},{"$f":"K3","v":0.49517615264967951},{"$f":"'WTP Values '!CI57","v":7.8357897742619116},{"$f":"'WTP Values '!CJ57","v":7.1527569764697372},{"$f":"'WTP Values '!CK57","v":8.5840798422727715},{"$f":"O3","v":7.8357897742619116},{"$f":"P3","v":7.1527569764697372},{"$f":"Q3","v":8.5840798422727715},{"$f":"'WTP Values '!BH57","v":11291352.059476724},{"$f":"'WTP Values '!BI57","v":10306774.299088379},{"$f":"'WTP Values '!BJ57","v":12369996.83563452},{"$f":"U3","v":11291352.059476724},{"$f":"V3","v":10306774.299088379},{"$f":"W3","v":12369996.83563452},{"$f":"'WTP Values '!AV57","v":4243847.0286651095},{"$f":"'WTP Values '!AW57","v":3873883.9465111592},{"$f":"'WTP Values '!AX57","v":4649156.5552373901},{"$f":"AA3","v":4243847.0286651095},{"$f":"AB3","v":3873883.9465111592},{"$f":"AC3","v":4649156.5552373901},{"$f":"'WTP Values '!BB57","v":3398254.8336075279},{"$f":"'WTP Values '!BC57","v":3102034.596276267},{"$f":"'WTP Values '!BD57","v":3722776.0897687087},{"$f":"AG3","v":3398254.8336075279},{"$f":"AH3","v":3102034.596276267},{"$f":"AI3","v":3722776.0897687087},{"$f":"'WTP Values '!CX57","v":1.3114858131380929},{"$f":"'WTP Values '!CY57","v":1.1973998147842739},{"$f":"'WTP Values '!CZ57","v":1.4364716406755298},{"$f":"AM3","v":1.3114858131380929},{"$f":"AN3","v":1.1973998147842739},{"$f":"AO3","v":1.4364716406755298},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"'WTP Values '!CG57","v":0.45230741309482558},{"$f":"'WTP Values '!CH57","v":0.54214059145954452},{"$f":"AS3","v":0.49517615264967951},{"$f":"AT3","v":0.45230741309482558},{"$f":"AU3","v":0.54214059145954452},{"$f":"'WTP Values '!CL57","v":0.39719483146353879},{"$f":"'WTP Values '!CM57","v":0.36287089802915712},{"$f":"'WTP Values '!CN57","v":0.4347980894140136},{"$f":"AY3","v":0.39719483146353879},{"$f":"AZ3","v":0.36287089802915712},{"$f":"BA3","v":0.4347980894140136},{"$f":"'WTP Values '!BK57","v":568770.10896122793},{"$f":"'WTP Values '!BL57","v":519292.86333293718},{"$f":"'WTP Values '!BM57","v":622974.43357910472},{"$f":"BE3","v":568770.10896122793},{"$f":"BF3","v":519292.86333293718},{"$f":"BG3","v":622974.43357910472},{"$f":"'WTP Values '!AY57","v":214749.8596448061},{"$f":"'WTP Values '!AZ57","v":196158.38315044512},{"$f":"'WTP Values '!BA57","v":235117.5744241784},{"$f":"BK3","v":214749.8596448061},{"$f":"BL3","v":196158.38315044512},{"$f":"BM3","v":235117.5744241784},{"$f":"'WTP Values '!BE57","v":172256.95109106458},{"$f":"'WTP Values '!BF57","v":157371.21831082323},{"$f":"'WTP Values '!BG57","v":188564.8736835423},{"$f":"BQ3","v":172256.95109106458},{"$f":"BR3","v":157371.21831082323},{"$f":"BS3","v":188564.8736835423}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":25.522900869702131},{"$f":"D3/(1+B4)^A4","v":23.297367519529573},{"$f":"E3/(1+B4)^A4","v":27.961062708114717},{"$f":"F3+C4","v":51.558812046885279},{"$f":"G3+D4","v":47.063012126201691},{"$f":"H3+E4","v":56.484142776662537},{"$f":"I3/(1+B4)^A4","v":9.5927650159390385},{"$f":"J3/(1+B4)^A4","v":8.7565028020317399},{"$f":"K3/(1+B4)^A4","v":0.48541922620299921},{"$f":"L3+I4","v":19.378344608698452},{"$f":"M3+J4","v":17.689011310384316},{"$f":"N3+K4","v":0.98059537885267867},{"$f":"O3/(1+B4)^A4","v":7.6813937596921003},{"$f":"P3/(1+B4)^A4","v":7.0118194064010755},{"$f":"Q3/(1+B4)^A4","v":8.4149395571735823},{"$f":"R3+O4","v":15.517183533954011},{"$f":"S3+P4","v":14.164576382870813},{"$f":"T3+Q4","v":16.999019399446354},{"$f":"U3/(1+B4)^A4","v":11068867.816367732},{"$f":"V3/(1+B4)^A4","v":10103690.127525125},{"$f":"W3/(1+B4)^A4","v":12126259.029148633},{"$f":"X3+U4","v":22360219.875844456},{"$f":"Y3+V4","v":20410464.426613502},{"$f":"Z3+W4","v":24496255.864783153},{"$f":"AA3/(1+B4)^A4","v":4160226.4764877064},{"$f":"AB3/(1+B4)^A4","v":3797553.1286257808},{"$f":"AC3/(1+B4)^A4","v":4557549.8041735031},{"$f":"AD3+AA4","v":8404073.505152816},{"$f":"AE3+AB4","v":7671437.07513694},{"$f":"AF3+AC4","v":9206706.3594108932},{"$f":"AG3/(1+B4)^A4","v":3331295.7882634327},{"$f":"AH3/(1+B4)^A4","v":3040912.2598532173},{"$f":"AI3/(1+B4)^A4","v":3649422.6936268099},{"$f":"AJ3+AG4","v":6729550.621870961},{"$f":"AK3+AH4","v":6142946.8561294843},{"$f":"AL3+AI4","v":7372198.7833955185},{"$f":"AM3/(1+B4)^A4","v":1.2856443614724957},{"$f":"AN3/(1+B4)^A4","v":1.1738063079936025},{"$f":"AO3/(1+B4)^A4","v":1.4081674744392998},{"$f":"AP3+AM4","v":2.5971301746105886},{"$f":"AQ3+AN4","v":2.3712061227778767},{"$f":"AR3+AO4","v":2.8446391151148296},{"$f":"AS3/(1+B4)^A4","v":0.48541922620299921},{"$f":"AT3/(1+B4)^A4","v":0.44339517017432173},{"$f":"AU3/(1+B4)^A4","v":0.53145828003092299},{"$f":"AV3+AS4","v":0.98059537885267867},{"$f":"AW3+AT4","v":0.89570258326914731},{"$f":"AX3+AU4","v":1.0735988714904674},{"$f":"AY3/(1+B4)^A4","v":0.38936852412855483},{"$f":"AZ3/(1+B4)^A4","v":0.35572090778272436},{"$f":"BA3/(1+B4)^A4","v":0.42623084934223465},{"$f":"BB3+AY4","v":0.78656335559209367},{"$f":"BC3+AZ4","v":0.71859180581188142},{"$f":"BD3+BA4","v":0.8610289387562482},{"$f":"BE3/(1+B4)^A4","v":557563.09083543567},{"$f":"BF3/(1+B4)^A4","v":509060.74241048639},{"$f":"BG3/(1+B4)^A4","v":610699.37611911062},{"$f":"BH3+BE4","v":1126333.1997966636},{"$f":"BI3+BF4","v":1028353.6057434236},{"$f":"BJ3+BG4","v":1233673.8096982152},{"$f":"BK3/(1+B4)^A4","v":210518.43902049417},{"$f":"BL3/(1+B4)^A4","v":192293.28806043047},{"$f":"BM3/(1+B4)^A4","v":230484.8293541598},{"$f":"BN3+BK4","v":425268.29866530024},{"$f":"BO3+BL4","v":388451.67121087562},{"$f":"BP3+BM4","v":465602.40377833822},{"$f":"BQ3/(1+B4)^A4","v":168862.80863745179},{"$f":"BR3/(1+B4)^A4","v":154270.38360045411},{"$f":"BS3/(1+B4)^A4","v":184849.40072889157},{"$f":"BT3+BQ4","v":341119.75972851634},{"$f":"BU3+BR4","v":311641.60191127734},{"$f":"BV3+BS4","v":373414.27441243385}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":24.7722761306668},{"$f":"D4/(1+B5)^A5","v":22.612195387104908},{"$f":"E4/(1+B5)^A5","v":27.138731990083208},{"$f":"F4+C5","v":76.331088177552076},69.675207513306603,83.622874766745753,{"$f":"I4/(1+B5)^A5","v":9.3106432158554053},{"$f":"J4/(1+B5)^A5","v":8.4989753499528202},{"$f":"K4/(1+B5)^A5","v":0.47114311856729174},{"$f":"L4+I5","v":28.688987824553855},26.187986660337138,1.4517384974199703,{"$f":"O4/(1+B5)^A5","v":7.4554851055100411},{"$f":"P4/(1+B5)^A5","v":6.8056028349007489},{"$f":"Q4/(1+B5)^A5","v":8.1674574295992954},{"$f":"R4+O5","v":22.972668639464054},20.970179217771562,25.166476829045649,{"$f":"U4/(1+B5)^A5","v":10743334.051279901},{"$f":"V4/(1+B5)^A5","v":9806542.0954896919},{"$f":"W4/(1+B5)^A5","v":11769627.544910306},{"$f":"X4+U5","v":33103553.927124359},30217006.522103194,36265883.409693457,{"$f":"AA4/(1+B5)^A5","v":4037874.8312267065},{"$f":"AB4/(1+B5)^A5","v":3685867.652875986},{"$f":"AC4/(1+B5)^A5","v":4423512.938620368},{"$f":"AD4+AA5","v":12441948.336379522},11357304.728012927,13630219.298031261,{"$f":"AG4/(1+B5)^A5","v":3233322.8719213442},{"$f":"AH4/(1+B5)^A5","v":2951479.4801259218},{"$f":"AI4/(1+B5)^A5","v":3542093.7120577483},{"$f":"AJ4+AG5","v":9962873.4937923048},9094426.3362554051,10914292.495453266,{"$f":"AM4/(1+B5)^A5","v":1.2478337509839317},{"$f":"AN4/(1+B5)^A5","v":1.1392848381139129},{"$f":"AO4/(1+B5)^A5","v":1.3667534773229375},{"$f":"AP4+AM5","v":3.84496392559452},3.5104909608917896,4.2113925924377673,{"$f":"AS4/(1+B5)^A5","v":0.47114311856729174},{"$f":"AT4/(1+B5)^A5","v":0.43035498380989806},{"$f":"AU4/(1+B5)^A5","v":0.51582817063258513},{"$f":"AV4+AS5","v":1.4517384974199703},1.3260575670790453,1.5894270421230525,{"$f":"AY4/(1+B5)^A5","v":0.37791725343230265},{"$f":"AZ4/(1+B5)^A5","v":0.34525920850579045},{"$f":"BA4/(1+B5)^A5","v":0.41369546311440508},{"$f":"BB4+AY5","v":1.1644806090243964},1.0638510143176718,1.2747244018706532,{"$f":"BE4/(1+B5)^A5","v":541165.24281296018},{"$f":"BF4/(1+B5)^A5","v":494089.34128035052},{"$f":"BG4/(1+B5)^A5","v":592738.79780676775},{"$f":"BH4+BE5","v":1667498.4426096238},1522442.947023774,1826412.607504983,{"$f":"BK4/(1+B5)^A5","v":204327.12287039825},{"$f":"BL4/(1+B5)^A5","v":186637.97090406637},{"$f":"BM4/(1+B5)^A5","v":223706.30461793186},{"$f":"BN4+BK5","v":629595.42153569846},575089.64211494196,689308.70839627006,{"$f":"BQ4/(1+B5)^A5","v":163896.57841490186},{"$f":"BR4/(1+B5)^A5","v":149733.31443961922},{"$f":"BS4/(1+B5)^A5","v":179413.0071977913},{"$f":"BT4+BQ5","v":505016.33814341819},461374.91635089659,552827.28161022509]
[4,0.01,23.805670449671627,21.729875312612823,26.079788016656988,100.1367586272237,91.405082825919422,109.70266278340274,8.9473451249293241,8.1673482595486249,0.45275927638150437,37.636332949483176,34.355334919885763,1.9044977738014746,7.1645746449795453,6.5400505566961522,7.8487660542450683,30.137243284443599,27.510229774467714,33.015242883290718,10324132.857492929,9423894.2011089232,11310380.732542349,43427686.78461729,39640900.723212115,47576264.142235808,3880318.3462907341,3542046.3667788343,4250908.9875795962,16322266.682670256,14899351.094791761,17881128.285610858,3107159.727283142,2836313.7675453718,3403882.4356036722,13070033.221075447,11930740.103800777,14318174.931056939,1.1991437078778233,1.0948303361947576,1.3134232274608835,5.0441076334723434,4.6053212970865474,5.5248158198986506,0.45275927638150437,0.41356268059153267,0.49570073310844259,1.9044977738014746,1.739620247670578,2.085127775231495,0.36317105238937397,0.33178731312575899,0.39755320865465921,1.5276516614137705,1.3956383274434307,1.6722776105253123,520049.16146052536,474810.145388879,569610.33410467801,2187547.6040701494,1997253.0924126529,2396022.9416096611,196354.34892317804,179355.42157296353,214977.36167471801,825949.7704588765,754445.06368790544,904286.07007098803,157501.39038470731,143890.77209073913,172412.37346163148,662517.72852812544,605265.68844163569,725239.65507185657]
[5,0.01,22.650278603336478,20.675230755924076,24.814023437906791,122.78703723056017,112.0803135818435,134.51668622130953,8.5130918815457708,7.770951627695216,0.43078491622266213,46.149424831028945,42.126286547580982,2.3352826900241368,6.8168469409953421,6.2226336999098049,7.4678315906667931,36.954090225438939,33.732863474377517,40.483074473957508,9823058.1681979392,8966511.9759913553,10761439.18078253,53250744.952815227,48607412.699203469,58337703.323018342,3691989.7634865958,3370135.5819022101,4044594.0428211293,20014256.446156852,18269486.676693972,21925722.328431986,2956355.8664234532,2698655.2291060458,3238677.3421241832,16026389.0874989,14629395.332906824,17556852.273181122,1.1409440925552796,1.0416934986402731,1.2496771342347448,6.1850517260276234,5.64701479572682,6.7744929541333949,0.43078491622266213,0.39349070025751287,0.47164223887419382,2.3352826900241368,2.133110947928091,2.5567700141056888,0.34554479508052233,0.31568424402239598,0.37825823703287464,1.8731964564942929,1.7113225714658267,2.0505358475581872,494808.93299835193,451765.56146509014,541964.68820681737,2682356.5370685011,2449018.6538777431,2937987.6298164786,186824.42561276708,170650.52951291806,204543.58324572031,1012774.1960716436,925095.59320082352,1108829.6533167083,149857.16870140453,136907.13240758108,164044.45746758278,812374.89722952992,742172.82084921678,889284.11253943935]
[9,0.01,16.804760790078664,15.339427528357275,18.410092671089892,199.21045711503723,181.83980170733125,218.24071299504919,6.3160579681463167,5.7654471056022354,0.31960920198259929,74.873115465133083,68.345950753293252,3.7887772411920073,5.0575749725714951,4.6167145509575702,5.5405554032903668,59.954547093248046,54.72840866672022,65.679993208370846,7287951.9777420573,6652460.7276006984,7984158.3565948531,86394341.642493501,78860970.354756504,94647454.716233402,2739171.8177661691,2500380.8242630954,3000777.0135142724,32471254.827738114,29640529.441942338,35572429.02948077,2193388.1704339697,2002194.1616798374,2402848.9434398217,26001313.884862557,23734822.480590161,28484346.928855658,0.84649257018059576,0.77285627995106898,0.92716410572329344,10.034666601723751,9.1617521211118031,10.990979736577815,0.31960920198259929,0.29193976845715264,0.3499221860171936,3.7887772411920073,3.4607725424299396,4.1481196609673319,0.25636760259229502,0.23421337542451851,0.28063845489644396,3.0390856460181861,2.7764604425860289,3.3268021831637542,367110.08731727081,335175.22351791803,402096.02281199093,4351872.0212424053,3973303.1802547108,4766609.504837838,138609.32296452764,126609.5387781419,151755.5720962983,1643131.1896133292,1500880.8759722675,1798972.1641801519,111182.46785426333,101574.53914170069,121708.34253115478,1318002.1138713304,1204105.8261069551,1442780.1057816413]
[16,0.01,6.7949665101436354,6.2024623642069194,7.4440787769232521,274.80624750654891,250.84382756910327,301.05804815602784,2.5538835634612549,2.3312453231527588,0.12923324829994967,103.28574211451195,94.281668396222813,5.2265311337995914,2.0450188485547045,1.8667579474960587,2.2403108787588502,82.705919891222891,75.496582034452928,90.604041229749157,2946866.6787288757,2689907.2482352722,3228376.1323621613,119179008.85525498,108786896.2892911,130563988.67452222,1107577.8465254346,1011023.2555945555,1213357.3078455504,44793349.808372349,40888429.191966884,49071348.351154096,886891.47962422599,809582.62038765522,971586.46311984642,35868214.964301936,32741642.158667166,39293501.985557407,0.34227733065134774,0.3125026654662143,0.37489668115457658,13.842591968987771,12.638426503554529,15.161803961351762,0.12923324829994967,0.11804517627032245,0.14149023391911975,5.2265311337995914,4.7740561897796177,5.7222357437807601,0.10366165253175869,9.4703641552391984E-2,0.11347551603386226,4.1923488070257156,3.8300633743179393,4.5892471579636585,148440.12241635029,135527.333431534,162586.60524834754,6003307.4423184609,5481080.4261199292,6575428.2697976865,56046.362057929626,51194.276824822271,61362.017764086711,2266661.7150416961,2070430.6764483966,2481640.7580531863,44956.376054508786,41071.432100277998,49212.489355548612,1818153.62689281,1661036.3153885261,1990281.999192432]
[19,0.01,3.9703897072513752,3.6241816193941219,4.349674676356825,{"$f":"F20+C21","v":289.31081730422648},264.08363502728679,316.94821627357612,1.492268283993454,1.3621777859105242,7.5512713435571463E-2,{"$f":"L20+I21","v":108.73727485511732},99.25795642570769,5.5023930776883461,1.1949318330437251,1.0907716071306113,1.3090435752389598,{"$f":"R20+O21","v":87.071227443827851},79.481372968213293,95.386220135406049,1721893.5681877036,1571748.74017568,1886383.3026891218,{"$f":"X20+U21","v":125469405.33657177},114528785.87374504,137455296.65596706,647172.53208820778,590754.39471438201,708980.88446743169,{"$f":"AD20+AA21","v":47157591.068032347},43046564.53464371,51661386.982675746,518222.53971264011,473049.94047554134,567710.9500270756,{"$f":"AJ20+AG21","v":37761377.991665132},34469781.30502937,41367455.352032878,0.199997216853812,0.18259948222017788,0.21905713912155353,{"$f":"AP20+AM21","v":14.573218886012896},13.305496270042481,15.962060308547393,7.5512713435571463E-2,6.8975373484873176E-2,8.2674633876479164E-2,{"$f":"AV20+AS21","v":5.5023930776883461},5.0260360186626665,6.0242615110168387,6.0570888411937585E-2,5.5336602924757089E-2,6.6305259961665558E-2,{"$f":"BB20+AY21","v":4.4136254935619839},4.0322182454185276,4.8314725670489844,86735.546570420571,79190.431461951855,95001.525474970418,{"$f":"BH20+BE21","v":6320168.4766075369},5770377.755888408,6922486.4577183574,32748.638085485421,29913.499863762438,35854.646727545965,{"$f":"BN20+BK21","v":2386298.5622817217},2179710.2380678346,2612624.4307845929,26268.611110251193,23998.586458017799,28755.514970353808,{"$f":"BT20+BQ21","v":1914117.7340535789},1748707.6015824683,2095331.2272805227]
[25,0.01,1.0362097531134271,0.94585484498205674,1.1351972110646193,301.37866272494125,275.09919440161372,330.16888363748836,0.38945873431813083,0.3555071444641878,1.970763978233446E-2,113.27296638801099,103.39824293861015,5.7319110394579127,0.31185856074636947,0.28467436727021178,0.34163994467236336,90.703176373960929,82.79673093423763,99.36500727715989,449387.3500429194,410201.89303817047,492316.60377992963,130703034.00880542,119306055.168495,143188885.49221992,168901.93133236823,154177.67791903694,185032.94674434434,49124646.861953318,44842139.58965674,53816306.864814378,135247.99566972331,123458.65221623889,148163.69846339125,39336495.288428366,35907598.23960156,43092990.751256116,5.2196152513937659E-2,4.7655615277372249E-2,5.7170494783500447E-2,15.181102664564149,13.860500309396883,16.627875981098331,1.970763978233446E-2,1.8001496074587151E-2,2.1576789251047081E-2,5.7319110394579127,5.2356839893722631,6.2755478520058263,1.5808056627933685E-2,1.4441989800163445E-2,1.7304638113864901E-2,4.5977283580781867,4.2004117023438781,5.0330048313343525,22636.624091017315,20667.466794069947,24793.915589199743,6583797.8041220037,6011073.9988635397,7211239.9073029608,8546.8834767995613,7806.9566450811208,9357.5032611193765,2485836.7767377933,2270631.1599333016,2721603.2379611572,6855.6975612426113,6263.2565522010691,7504.7406589988104,1993960.158014233,1821650.3737144032,2182732.4990049326]
[36,0.01,3.482244136631072E-2,3.1786011260234864E-2,3.8148973412692862E-2,304.43784102017736,277.89161997328881,333.52030033518605,1.3087991016917364E-2,1.1947027767508013E-2,6.6228688615092867E-4,114.42275647957922,104.44779852991635,5.7900934525179188,1.0480191306386753E-2,9.5666504131750197E-3,1.1481012320138579E-2,91.623869252359711,83.637168541533356,100.37362305247673,15101.927578477775,13785.077129174395,16544.590530322123,132029749.97849628,120517084.81194,144642340.51340914,5676.0492581796943,5181.2320171646852,6218.1415678446328,49623292.161134265,45297314.813092619,54362575.390933834,4545.0888538437166,4148.9009971643527,4979.1286820598152,39735784.844991446,36272082.387800552,43530411.041037463,1.7540825638847708E-3,1.6014951256592771E-3,1.9212482767120755E-3,15.335200168844247,14.001192889701816,16.796659122005956,6.6228688615092867E-4,6.0495091817048912E-4,7.2510075909851452E-4,5.7900934525179188,5.2888293934834412,6.3392485121852555,5.3123908879217378E-4,4.8533160541869481E-4,5.815325944141396E-4,4.6443981212035927,4.2430484576957124,5.0840929176660952,760.71713547593026,694.54244033533485,833.2141916750096,6650627.3903989037,6072090.0872027632,7284438.4158061864,287.2230722026062,262.3573935738749,314.46442929757109,2511069.5448579323,2293679.4590336746,2749229.1802841355,230.38976967185314,210.48043930861269,252.2012466898174,2014200.0767324674,1840141.2424255107,2204888.5727789975]
[39,0.01,1.1200118163187535E-2,1.0223495771191454E-2,1.2270047511368024E-2,304.48964878469985,277.93891022985514,333.57705721246958,4.2095568304992073E-3,3.8425830425670893E-3,2.1301468512188355E-4,114.44222839280738,104.46557295287573,5.7910787827158545,3.3707970032768033E-3,3.0769702194725491E-3,3.6926961342511793E-3,91.639461360840571,83.651401511779781,100.39070415188917,4857.309445698168,4433.764166942572,5321.3204367811131,132052218.16501977,120537593.82859164,144666955.04980248,1825.6164673505411,1666.4658922874091,1999.9723621522332,49631736.813830853,45305023.291813508,54371826.552009121,1461.8599451354157,1334.4320384314983,1601.4623731332708,39742546.8893466,36278254.995965138,43537818.836590156,5.6417445798337992E-4,5.1509698749915964E-4,6.1794081275454887E-4,15.337809839299769,14.003575545227926,16.79951749650251,2.1301468512188355E-4,1.9457342738161116E-4,2.3321782917774632E-4,5.7910787827158545,5.2897294209796915,6.3403272949445491,1.7086511840989829E-4,1.5609966204947867E-4,1.8704127331763308E-4,4.6451884824918137,4.2437705192325348,5.0849581040956346,244.67330467917239,223.38920236161846,267.99090000143747,6651759.162114976,6073123.4062288841,7285678.0464278599,92.381011257159713,84.383337115935547,101.14278689430306,2511496.8665707773,2294069.7863494428,2749697.0308559085,74.101428351050046,67.697889602214332,81.116764161226484,2014542.8435939287,1840454.3887934401,2205263.790089678]
[44,0.01,1.3859070698710038E-3,1.2650594271996613E-3,1.5183005523593889E-3,304.5090008179277,277.95657481401281,333.59825791443421,5.2089223411838225E-4,4.7548275184844515E-4,2.63585217401622E-5,114.44950184139707,104.4722123287856,5.7914468384099491,4.1710375996709869E-4,3.8074551703978635E-4,4.5693568628275399E-4,91.645285565073181,83.656718029789744,100.39708454692153,601.04539999142696,548.6357389784572,658.46230431957622,132060610.82770614,120545254.67200714,144676149.45011222,225.90250675122957,206.20915138298076,247.47737442303452,49634891.190420702,45307902.68137446,54375282.188016094,180.89113021891669,165.12315043274978,198.16559010535795,39745072.752183087,36280560.683527693,43540585.910348348,6.9811171504397963E-5,6.3738305814549836E-5,7.6464241598200327E-5,15.338784643556128,14.004465551375397,16.800585200518398,2.63585217401622E-5,2.4076593183054625E-5,2.8858466809730452E-5,5.7914468384099491,5.2900656130963357,6.34073025847706,2.1142917614650458E-5,1.9315834180206278E-5,2.3144561447627465E-5,4.6454837103993034,4.2440402347661408,5.0852812818410378,30.275971898055531,27.642268623860719,33.161300404297037,6652181.9188978169,6073509.3874483546,7286141.0923284497,11.431263023986963,10.441627649310471,12.515448621247177,2511656.4863509815,2294215.5874133203,2749871.7895990056,9.1693401750711807,8.3769637469926224,10.037420614507875,2014670.8791452313,1840571.3600423099,2205403.9470319985]
[50,0.01,8.130974183906044E-5,7.4219734982842818E-5,8.9077131237908617E-5,304.51123072411366,277.95861027793643,333.6007008399863,3.0560211433281201E-5,2.7896083830008604E-5,1.5464273503932224E-6,114.45033995012767,104.47297737425851,5.7914892489235825,2.4471048442074042E-5,2.2337947738275211E-5,2.6807946576217958E-5,91.645956679518562,83.657330644302064,100.3978197504107,35.26271520601054,32.187894318320076,38.63130590708429,132061577.90182287,120546137.41967095,144677208.90727031,13.253467641556036,12.098078744459038,14.519242929627572,49635254.66457288,45308234.469177745,54375680.375845641,10.612696492301595,9.6876053418133505,11.626171280265897,39745363.803624436,36280826.364497654,43540904.756167687,4.0957496039278501E-6,3.7394608222342846E-6,4.4860783810330812E-6,15.338896968809799,14.004568105468316,16.800708230474047,1.5464273503932224E-6,1.41254894980835E-6,1.693096555448469E-6,5.7914892489235825,5.2901043520170354,6.3407766913693182,1.240433222648733E-6,1.1332401174234978E-6,1.3578676068518938E-6,4.6455177290747276,4.2440713136884307,5.0853185211349734,1.7762601205192456,1.6217434592214577,1.9455393752857399,6652230.6325370576,6073553.8634937825,7286194.4484231779,0.67066044006925363,0.61259955086602824,0.73426849354939128,2511674.8791023311,2294232.3878544127,2749891.9267906742,0.53795575380025829,0.49146784403555721,0.58888514002000336,2014685.6324925676,1840584.8384664301,2205420.0971093057]

{"sheet":"Somerset NPV 2%","index":333,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU57","v":26.035911177183145},{"$f":"'WTP Values '!CV57","v":23.765644606672119},{"$f":"'WTP Values '!CW57","v":28.523080068547824},{"$f":"C3","v":26.035911177183145},{"$f":"D3","v":23.765644606672119},{"$f":"E3","v":28.523080068547824},{"$f":"'WTP Values '!CC57","v":9.7855795927594134},{"$f":"'WTP Values '!CD57","v":8.9325085083525781},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"I3","v":9.7855795927594134},{"$f":"J3","v":8.9325085083525781},{"$f":"K3","v":0.49517615264967951},{"$f":"'WTP Values '!CI57","v":7.8357897742619116},{"$f":"'WTP Values '!CJ57","v":7.1527569764697372},{"$f":"'WTP Values '!CK57","v":8.5840798422727715},{"$f":"O3","v":7.8357897742619116},{"$f":"P3","v":7.1527569764697372},{"$f":"Q3","v":8.5840798422727715},{"$f":"'WTP Values '!BH57","v":11291352.059476724},{"$f":"'WTP Values '!BI57","v":10306774.299088379},{"$f":"'WTP Values '!BJ57","v":12369996.83563452},{"$f":"U3","v":11291352.059476724},{"$f":"V3","v":10306774.299088379},{"$f":"W3","v":12369996.83563452},{"$f":"'WTP Values '!AV57","v":4243847.0286651095},{"$f":"'WTP Values '!AW57","v":3873883.9465111592},{"$f":"'WTP Values '!AX57","v":4649156.5552373901},{"$f":"AA3","v":4243847.0286651095},{"$f":"AB3","v":3873883.9465111592},{"$f":"AC3","v":4649156.5552373901},{"$f":"'WTP Values '!BB57","v":3398254.8336075279},{"$f":"'WTP Values '!BC57","v":3102034.596276267},{"$f":"'WTP Values '!BD57","v":3722776.0897687087},{"$f":"AG3","v":3398254.8336075279},{"$f":"AH3","v":3102034.596276267},{"$f":"AI3","v":3722776.0897687087},{"$f":"'WTP Values '!CX57","v":1.3114858131380929},{"$f":"'WTP Values '!CY57","v":1.1973998147842739},{"$f":"'WTP Values '!CZ57","v":1.4364716406755298},{"$f":"AM3","v":1.3114858131380929},{"$f":"AN3","v":1.1973998147842739},{"$f":"AO3","v":1.4364716406755298},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"'WTP Values '!CG57","v":0.45230741309482558},{"$f":"'WTP Values '!CH57","v":0.54214059145954452},{"$f":"AS3","v":0.49517615264967951},{"$f":"AT3","v":0.45230741309482558},{"$f":"AU3","v":0.54214059145954452},{"$f":"'WTP Values '!CL57","v":0.39719483146353879},{"$f":"'WTP Values '!CM57","v":0.36287089802915712},{"$f":"'WTP Values '!CN57","v":0.4347980894140136},{"$f":"AY3","v":0.39719483146353879},{"$f":"AZ3","v":0.36287089802915712},{"$f":"BA3","v":0.4347980894140136},{"$f":"'WTP Values '!BK57","v":568770.10896122793},{"$f":"'WTP Values '!BL57","v":519292.86333293718},{"$f":"'WTP Values '!BM57","v":622974.43357910472},{"$f":"BE3","v":568770.10896122793},{"$f":"BF3","v":519292.86333293718},{"$f":"BG3","v":622974.43357910472},{"$f":"'WTP Values '!AY57","v":214749.8596448061},{"$f":"'WTP Values '!AZ57","v":196158.38315044512},{"$f":"'WTP Values '!BA57","v":235117.5744241784},{"$f":"BK3","v":214749.8596448061},{"$f":"BL3","v":196158.38315044512},{"$f":"BM3","v":235117.5744241784},{"$f":"'WTP Values '!BE57","v":172256.95109106458},{"$f":"'WTP Values '!BF57","v":157371.21831082323},{"$f":"'WTP Values '!BG57","v":188564.8736835423},{"$f":"BQ3","v":172256.95109106458},{"$f":"BR3","v":157371.21831082323},{"$f":"BS3","v":188564.8736835423}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":25.024905014593564},{"$f":"D3/(1+B4)^A4","v":22.84279566193014},{"$f":"E3/(1+B4)^A4","v":27.415494106639585},{"$f":"F3+C4","v":51.060816191776709},{"$f":"G3+D4","v":46.608440268602259},{"$f":"H3+E4","v":55.938574175187412},{"$f":"I3/(1+B4)^A4","v":9.4055936108798672},{"$f":"J3/(1+B4)^A4","v":8.5856483163711825},{"$f":"K3/(1+B4)^A4","v":0.47594785914040705},{"$f":"L3+I4","v":19.191173203639281},{"$f":"M3+J4","v":17.518156824723761},{"$f":"N3+K4","v":0.97112401179008656},{"$f":"O3/(1+B4)^A4","v":7.5315165073643904},{"$f":"P3/(1+B4)^A4","v":6.8750067055649149},{"$f":"Q3/(1+B4)^A4","v":8.2507495600468772},{"$f":"R3+O4","v":15.367306281626302},{"$f":"S3+P4","v":14.027763682034653},{"$f":"T3+Q4","v":16.834829402319649},{"$f":"U3/(1+B4)^A4","v":10852895.097536258},{"$f":"V3/(1+B4)^A4","v":9906549.6915497687},{"$f":"W3/(1+B4)^A4","v":11889654.782424567},{"$f":"X3+U4","v":22144247.157012984},{"$f":"Y3+V4","v":20213323.990638148},{"$f":"Z3+W4","v":24259651.618059088},{"$f":"AA3/(1+B4)^A4","v":4079053.276302489},{"$f":"AB3/(1+B4)^A4","v":3723456.3115255279},{"$f":"AC3/(1+B4)^A4","v":4468624.1399821127},{"$f":"AD3+AA4","v":8322900.304967599},{"$f":"AE3+AB4","v":7597340.258036687},{"$f":"AF3+AC4","v":9117780.6952195019},{"$f":"AG3/(1+B4)^A4","v":3266296.4567546407},{"$f":"AH3/(1+B4)^A4","v":2981578.8122609258},{"$f":"AI3/(1+B4)^A4","v":3578216.1570249028},{"$f":"AJ3+AG4","v":6664551.2903621681},{"$f":"AK3+AH4","v":6083613.4085371923},{"$f":"AL3+AI4","v":7300992.246793611},{"$f":"AM3/(1+B4)^A4","v":1.260559220624849},{"$f":"AN3/(1+B4)^A4","v":1.1509033206307899},{"$f":"AO3/(1+B4)^A4","v":1.3806916961510283},{"$f":"AP3+AM4","v":2.5720450337629419},{"$f":"AQ3+AN4","v":2.3483031354150636},{"$f":"AR3+AO4","v":2.8171633368265581},{"$f":"AS3/(1+B4)^A4","v":0.47594785914040705},{"$f":"AT3/(1+B4)^A4","v":0.43474376498925948},{"$f":"AU3/(1+B4)^A4","v":0.52108861155281094},{"$f":"AV3+AS4","v":0.97112401179008656},{"$f":"AW3+AT4","v":0.88705117808408507},{"$f":"AX3+AU4","v":1.0632292030123556},{"$f":"AY3/(1+B4)^A4","v":0.38177127207183659},{"$f":"AZ3/(1+B4)^A4","v":0.34878017880541823},{"$f":"BA3/(1+B4)^A4","v":0.41791434968667207},{"$f":"BB3+AY4","v":0.77896610353537543},{"$f":"BC3+AZ4","v":0.7116510768345754},{"$f":"BD3+BA4","v":0.85271243910068573},{"$f":"BE3/(1+B4)^A4","v":546684.07243485958},{"$f":"BF3/(1+B4)^A4","v":499128.08855530294},{"$f":"BG3/(1+B4)^A4","v":598783.57706565235},{"$f":"BH3+BE4","v":1115454.1813960876},{"$f":"BI3+BF4","v":1018420.9518882402},{"$f":"BJ3+BG4","v":1221758.0106447572},{"$f":"BK3/(1+B4)^A4","v":206410.86086582669},{"$f":"BL3/(1+B4)^A4","v":188541.31406232712},{"$f":"BM3/(1+B4)^A4","v":225987.67245691887},{"$f":"BN3+BK4","v":421160.72051063279},{"$f":"BO3+BL4","v":384699.69721277221},{"$f":"BP3+BM4","v":461105.24688109726},{"$f":"BQ3/(1+B4)^A4","v":165568.0037399698},{"$f":"BR3/(1+B4)^A4","v":151260.30210575089},{"$f":"BS3/(1+B4)^A4","v":181242.66982270504},{"$f":"BT3+BQ4","v":337824.95483103441},{"$f":"BU3+BR4","v":308631.52041657409},{"$f":"BV3+BS4","v":369807.54350624734}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":23.581526915169849},{"$f":"D4/(1+B5)^A5","v":21.525276535731113},{"$f":"E4/(1+B5)^A5","v":25.834232409329356},{"$f":"F4+C5","v":74.642343106946555},68.133716804333375,81.772806584516772,{"$f":"I4/(1+B5)^A5","v":8.8631009292050837},{"$f":"J4/(1+B5)^A5","v":8.0904481650827957},{"$f":"K4/(1+B5)^A5","v":0.44849629774785627},{"$f":"L4+I5","v":28.054274132844363},25.608604989806558,1.4196203095379429,{"$f":"O4/(1+B5)^A5","v":7.0971162178992158},{"$f":"P4/(1+B5)^A5","v":6.4784723688145167},{"$f":"Q4/(1+B5)^A5","v":7.7748655871863743},{"$f":"R4+O5","v":22.464422499525519},20.506236050849168,24.609694989506025,{"$f":"U4/(1+B5)^A5","v":10226925.444904542},{"$f":"V4/(1+B5)^A5","v":9335163.0326474831},{"$f":"W4/(1+B5)^A5","v":11203887.251532752},{"$f":"X4+U5","v":32371172.601917528},29548487.023285631,35463538.86959184,{"$f":"AA4/(1+B5)^A5","v":3843783.0060671321},{"$f":"AB4/(1+B5)^A5","v":3508696.0440606629},{"$f":"AC4/(1+B5)^A5","v":4210884.3318012236},{"$f":"AD4+AA5","v":12166683.311034732},11106036.30209735,13328665.027020726,{"$f":"AG4/(1+B5)^A5","v":3077904.1024517729},{"$f":"AH4/(1+B5)^A5","v":2809608.3070057197},{"$f":"AI4/(1+B5)^A5","v":3371833.0026016608},{"$f":"AJ4+AG5","v":9742455.3928139415},8893221.7155429125,10672825.249395272,{"$f":"AM4/(1+B5)^A5","v":1.1878531076140109},{"$f":"AN4/(1+B5)^A5","v":1.0845219039347518},{"$f":"AO4/(1+B5)^A5","v":1.3010566224067557},{"$f":"AP4+AM5","v":3.7598981413769526},3.4328250393498152,4.118219959233314,{"$f":"AS4/(1+B5)^A5","v":0.44849629774785627},{"$f":"AT4/(1+B5)^A5","v":0.4096687595544507},{"$f":"AU4/(1+B5)^A5","v":0.49103343694432289},{"$f":"AV4+AS5","v":1.4196203095379429},1.2967199376385357,1.5542626399566783,{"$f":"AY4/(1+B5)^A5","v":0.35975159636172799},{"$f":"AZ4/(1+B5)^A5","v":0.32866335233565735},{"$f":"BA4/(1+B5)^A5","v":0.39381002563745476},{"$f":"BB4+AY5","v":1.1387176998971034},1.0403144291702326,1.2465224647381405,{"$f":"BE4/(1+B5)^A5","v":515152.61139650247},{"$f":"BF4/(1+B5)^A5","v":470339.54564543709},{"$f":"BG4/(1+B5)^A5","v":564247.13822893566},{"$f":"BH4+BE5","v":1630606.7927925901},1488760.4975336771,1786005.1488736928,{"$f":"BK4/(1+B5)^A5","v":194505.564286951},{"$f":"BL4/(1+B5)^A5","v":177666.69122577962},{"$f":"BM4/(1+B5)^A5","v":212953.23108845664},{"$f":"BN4+BK5","v":615666.28479758382},562366.3884385518,674058.4779695539,{"$f":"BQ4/(1+B5)^A5","v":156018.42781054214},{"$f":"BR4/(1+B5)^A5","v":142535.96100458241},{"$f":"BS4/(1+B5)^A5","v":170789.0157468706},{"$f":"BT4+BQ5","v":493843.38264157658},451167.4814211565,540596.559253118]
[4,0.02,21.785685779300803,19.886028271491039,23.86683744626486,96.428028886247361,88.019745075824417,105.63964403078162,8.1881352538574657,7.4743235318163457,0.41434125326418264,36.24240938670183,33.082928521622904,1.8339615628021255,6.5566383558847843,5.9851070655684477,7.1827740106930804,29.021060855410305,26.491343116417617,31.792469000199105,9448098.2945892345,8624247.6689231806,10350659.991045307,41819270.896506764,38172734.692208812,45814198.860637143,3551061.3487935653,3241492.7916227682,3890206.229461275,15717744.659828298,14347529.093720119,17218871.256482001,2843507.626798314,2595643.7833533324,3115052.4967787918,12585963.019612256,11488865.498896245,13787877.746174064,1.0973926602605848,1.0019306003756872,1.2019752096119869,4.8572908016375376,4.4347556397255019,5.3201951688453004,0.41434125326418264,0.37847060970033514,0.45363899474709152,1.8339615628021255,1.6751905473388709,2.0079016347037699,0.3323548668045192,0.30363413475783774,0.36381959090854687,1.4710725667016225,1.3439485639280704,1.6103420556466874,475921.38374427316,434521.03792392596,521277.13780135254,2106528.1765368632,1923281.5354576032,2307282.2866750453,179693.07590320581,164136.56004620154,196735.86849863795,795359.36070078961,726502.94848475337,870794.34646819183,144136.91090861725,131681.19561837707,157782.65101331673,637980.29355019378,582848.67703953362,698379.2102664347]
[5,0.02,19.731966823586198,18.011388490638183,21.616930008284434,116.15999570983357,106.0311335664626,127.25657403906607,7.4162463744732063,6.7697251054028156,0.37528163886491039,43.658655761175034,39.852653627025717,2.2092432016670358,5.9385493678374139,5.4208958694160616,6.5056597215303169,34.959610223247722,31.912238985833678,38.29812872172942,8557433.7197109554,7811246.8253475567,9374911.6559635755,50376704.616217718,45983981.517556369,55189110.516600721,3216305.6711985092,2935919.8912143246,3523479.6386153442,18934050.331026807,17283448.984934445,20742350.895097345,2575452.4655775791,2350954.5459266007,2821399.0205701566,15161415.485189836,13839820.044822846,16609276.766744221,0.99394234287922523,0.9074794140716449,1.0886659799973477,5.8512331445167627,5.3422350537971468,6.4088611488426483,0.37528163886491039,0.34279249182070654,0.41087481408271215,2.2092432016670358,2.0179830391595774,2.418776448786482,0.30102404266177102,0.2750107907662222,0.32952261270558686,1.7720966093633934,1.6189593546942926,1.9398646683522742,431056.66031407472,393559.09156697307,472136.76416663971,2537584.8368509379,2316840.6270245761,2779419.0508416849,162753.55515863915,148663.53945334273,178189.73749786319,958112.9158594287,875166.48793809605,1048984.083966055,130549.24104364435,119267.71594680424,142908.60827940237,768529.53459383815,702116.39298633789,841287.81854583707]
[9,0.02,10.893444465619364,9.9435632557891775,11.934077766690123,172.8469886950391,157.77516203311163,189.35878466494972,4.0942937288494727,3.7373681570893607,0.2071820679859894,64.964423704378575,59.301062546050716,3.2873712879347803,3.2785002287530958,2.9927188016960584,3.5915853458660489,52.020175415081638,47.485663007396496,56.987917240819286,4724310.0410275022,4312361.9789111409,5175615.8120159507,74960933.323756784,68424526.748196974,82121831.214432448,1775628.7311296938,1620835.9043164989,1945210.5363929924,28174016.050185177,25717908.244183503,30864781.534852572,1421832.3321969202,1297893.5661210639,1557612.2654532196,22560305.679725073,20593761.253267333,24714734.672559738,0.54872663282811052,0.50099296685750261,0.60102079537932285,8.7066810135626529,7.9492878448147817,9.5364358768507032,0.2071820679859894,0.18924575569509666,0.22683202387009899,3.2873712879347803,3.0027746594249245,3.599158410297973,0.16618661083661093,0.15182545173737685,0.18191984173535661,2.6368937148576497,2.4090242735338094,2.8865339082670642,237973.83366030324,217272.51754750547,260652.96311357582,3775946.2276800494,3447477.1044918629,4135797.4432065119,89851.499881071082,82072.812384907156,98373.366787542502,1425679.5665679085,1302254.6283901711,1560896.580570444,72072.435558617552,65844.233969355861,78895.682415691685,1143578.0017552064,1044754.7238574623,1251842.9014469767]
[16,0.02,1.7970062740210304,1.6403118052488452,1.96867140499786,206.60260012489013,188.5873682686973,226.3390155861629,0.67540359173338305,0.61652437370131175,3.4177204208504355E-2,77.651447411793299,70.882077869456396,3.9293681700266005,0.54082852297477868,0.49368539767212621,0.59247572432879025,62.179292684531532,56.759226874885101,68.117194094878897,779332.45181915793,711376.60419628047,853780.83263458521,89600194.075704888,81787280.44510226,98159557.097369686,292911.57450176094,267376.61337585893,320886.15765401768,33676172.294783562,30740406.605499383,36892422.399316333,234548.55161999023,214103.34340915681,256947.10450358936,26966149.935461979,24615555.372983839,29541321.39239385,9.05191379114893E-2,8.2644888632307845E-2,9.9145696618038973E-2,10.407025019300704,9.5017191232505098,11.398824260443652,3.4177204208504355E-2,3.1218391151600213E-2,3.7418703636846441E-2,3.9293681700266005,3.5891921340954571,4.3020447821678998,2.7414504500776538E-2,2.5045456484330746E-2,3.0009892463224826E-2,3.151857616124075,2.8794871257733652,3.450250509419218,39256.680794589047,35841.746697977287,42997.879278272594,4513357.8227785388,4120741.3506966629,4943485.0546566788,14822.098696704963,13538.909501737988,16227.884382365097,1704103.1933598858,1556574.3683552172,1865726.9907136045,11889.225606425158,10861.807936367328,13014.803237086846,1366909.4867779601,1248786.8262636871,1496317.6410504337]
[19,0.02,0.61679425263556154,0.56301133091976596,0.67571561963085569,{"$f":"F20+C21","v":209.40130174133654},191.14203007883873,229.40507268516825,0.23182170235744573,0.21161233313771832,1.1730789943091043E-2,{"$f":"L20+I21","v":78.703337519949827},71.842268040298435,3.982596585556796,0.18563091818583116,0.16944977894423616,0.20335801097365139,{"$f":"R20+O21","v":63.021592282118867},57.52810461363071,69.039930309746907,267493.65548893553,244168.87535170253,293046.89593602024,{"$f":"X20+U21","v":90813945.537893653},82895195.804580286,99489256.292597666,100537.30935443849,91772.833964774676,110139.14678685786,{"$f":"AD20+AA21","v":34132359.96028325},31156825.49667028,37392178.366284691,80505.116033619503,73487.618598754183,88193.06842737722,{"$f":"AJ20+AG21","v":27331441.598626398},24949005.167761117,29941497.110815968,3.1069276064574811E-2,2.8366563353198936E-2,3.4030207201624821E-2,{"$f":"AP20+AM21","v":10.548001743341487},9.6304322984631447,11.553236198454149,1.1730789943091043E-2,1.0715223712463529E-2,1.2843383842303806E-2,{"$f":"AV20+AS21","v":3.982596585556796},3.6378124216492318,4.3603215883581408,9.4095992091860741E-3,8.5964605897577793E-3,1.030042546936133E-2,{"$f":"BB20+AY21","v":3.1945536373731933},2.9184935335754307,3.4969886514949691,13474.240708949234,12302.118076786017,14758.348480894545,{"$f":"BH20+BE21","v":4574497.1396437455},4176562.1654985133,5010451.0057385284,5087.4531827136379,4647.018593284698,5569.9670970431125,{"$f":"BN20+BK21","v":1727187.4931652357},1577660.1978568856,1891000.6956021269,4080.79043926853,3728.1454189871638,4467.1273283066575,{"$f":"BT20+BQ21","v":1385426.0581467079},1265703.2721707013,1516587.2146094965]
[25,0.02,4.2571321365451588E-2,3.8859208234447926E-2,4.6638091506272704E-2,210.492146573436,192.1377559600754,230.6001241768019,1.6000402319533365E-2,1.460554569113605E-2,8.0966258424753593E-4,79.113330811723472,72.216519614507234,4.0033433281394091,1.2812300762669664E-2,1.1695473756306366E-2,1.4035829939085932E-2,63.349893862290266,57.827788689595877,69.399583523746145,18462.491053345319,16852.607843899539,20226.18325111334,91287027.234849602,83327025.956529379,100007530.72629847,6939.114765510797,6334.188087256829,7601.8364191054998,34310167.395864643,31319132.329507694,37586967.339383751,5556.4868699501039,5072.1371257617457,6087.1116132878678,27473820.66491567,25078973.286998946,30097472.871792849,2.1444106041604979E-3,1.9578685751081349E-3,2.3487749451667783E-3,10.602949984326699,9.6806005983557544,11.613421058320377,8.0966258424753593E-4,7.3956790326241745E-4,8.8645414355639557E-4,4.0033433281394091,3.6567630625827117,4.3830360329742852,6.4945331468749159E-4,5.9333024717441764E-4,7.109384060946445E-4,3.2111951878182694,2.933696990106704,3.5152056920132075,929.9960706914278,849.09582066425639,1018.6255681190861,4598327.299832521,4198319.3428240102,5036552.2025345676,351.13752024690115,320.73859488901746,384.44077302924995,1736185.0186596734,1585878.7832206339,1900851.5815285293,281.65736057500152,257.3176971910197,308.32244668482417,1392643.2284470724,1272296.7644839641,1524487.6493810453]
[36,0.02,4.9711693651732291E-5,4.5376957851899096E-5,5.4460572119868764E-5,210.55148923007823,192.19192408494641,230.6651357423803,1.868410641015751E-5,1.7055294262098407E-5,9.4546509383304483E-7,79.135634709054628,72.236879139540093,4.0044719642068829,1.4961273224762491E-5,1.365712385327106E-5,1.6390021631931341E-5,63.367753678254864,57.844091695026016,69.419148888645537,21.559154610516394,19.679250056085916,23.618666117775994,91312763.181778163,83350517.793022349,100035725.18701419,8.1029936674042382,7.3966042778673184,8.8768718267654236,34319840.234097585,31327961.925036166,37597563.984120168,6.4884613443781536,5.9228729310730701,7.1080863369498664,27481566.177196816,25086043.635821633,30105958.052962337,2.5040867795112664E-6,2.286256561796922E-6,2.7427285972324109E-6,10.6059392037848,9.683329785960856,11.616695153195291,9.4546509383304483E-7,8.6361362209141471E-7,1.0351366931388364E-6,4.0044719642068829,3.6577939895715685,4.3842717132910547,7.5838435795059979E-7,6.9284792051998742E-7,8.3018217700212822E-7,3.2121004988075117,2.9345240678671356,3.5161967106702159,1.0859817896337596,0.99151236005756005,1.1894768723164959,4599623.6757901283,4199502.9471878381,5037972.1243363135,0.41003286429133212,0.37453520962000258,0.44892198134997902,1736674.4898019792,1586325.879521569,1901387.4760241995,0.32889898585630739,0.30047689673805117,0.3600365345480499,1393035.8471279889,1272655.4546834365,1524917.4380862552]
[39,0.02,5.2004266921626736E-6,4.7469624445984569E-6,5.6972151242074338E-6,210.5515295800848,192.19196091653296,230.66517994695838,1.9545768521850574E-6,1.7841839818349204E-6,9.8906747070889983E-8,79.135649874577283,72.236892982987882,4.0044727316223527,1.5651248008542215E-6,1.4286954679575165E-6,1.7145886554772248E-6,63.367765822026854,57.844102780245549,69.419162192104579,2.2553406424342279,2.0586805589522852,2.4707897214819661,91312780.680921033,83350533.766283587,100035744.35782215,0.847668253864163,0.77377163183104347,0.92862499343168303,34319846.811138593,31327967.928714763,37597571.189302899,0.67876922083490565,0.61960203369508082,0.7435892684694877,27481571.443753608,25086048.443301402,30105963.82245658,2.6195687113163308E-7,2.3916927337852759E-7,2.8692160654052236E-7,10.605941236302918,9.683331641670458,11.61669737941429,9.8906747070889983E-8,9.0344122320664053E-8,1.0828744896018287E-7,4.0044727316223527,3.6577946905498049,4.3842725534912033,7.9335906067395017E-8,7.2480025418646917E-8,8.6846800732349225E-8,3.2121011143732185,2.9345246302382018,3.5161973845128038,0.11360644289408943,0.10372383163961792,0.12443324341031223,4599624.5572602432,4199503.7519789701,5037973.0898113577,4.2894250738332133E-2,3.9180779373722489E-2,4.696250887902774E-2,1736674.8226176118,1586326.1835244517,1901387.8404053655,3.4406694671380848E-2,3.1433410519504934E-2,3.7664047769818486E-2,1393036.1140888438,1272655.6985746392,1524917.7303208476]
[44,0.02,8.1283596017312022E-8,7.4195869011592863E-8,8.9048487747687958E-8,210.55153371182348,192.19196468799436,230.66518447339547,3.055038454387463E-8,2.7887113612925121E-8,1.5459300838549729E-9,79.135651427488469,72.236894400521962,4.0044728102037581,2.4463179573521611E-8,2.2330764785942818E-8,2.6799326258691812E-8,63.367767065518414,57.844103915344014,69.419163554345161,3.5251376187520396E-2,3.2177544033984283E-2,3.8618883690320224E-2,91312782.472789034,83350535.401905179,100035746.32086442,1.3249205879131663E-2,1.2094188506915585E-2,1.4514574146662892E-2,34319847.484610975,31327968.54347628,37597571.927095406,1.0609283891738834E-2,9.6844902119813392E-3,1.1622432788480838E-2,27481571.983035713,25086048.93557518,30105964.413238209,4.0944325816787567E-9,3.7382583675974608E-9,4.4846358453289076E-9,10.605941444427637,9.6833318316904329,11.616697607373489,1.5459300838549729E-9,1.412094732979993E-9,1.6925521262110825E-9,4.0044728102037581,3.6577947623282054,4.3842726395255749,1.2400343510597127E-9,1.1328757146663598E-9,1.3574309732628097E-9,3.2121011774055912,2.9345246878235778,3.5161974535125826,1.7756889493478773E-3,1.621221974163858E-3,1.944913770966255E-3,4599624.6475205561,4199503.8343875483,5037973.1886735614,6.7044478364330592E-4,6.1240256440047304E-4,7.3403238342637748E-4,1736674.8566970916,1586326.2146535786,1901387.8777170761,5.3778276966663186E-4,4.9130980847481617E-4,5.8869577911990734E-4,1393036.1414249607,1272655.7235484819,1524917.7602449316]
[50,0.02,2.877093372259782E-10,2.626218000208107E-10,3.1519374936864636E-10,210.55153376696671,192.19196473832923,230.66518453380641,1.081353596517174E-10,9.8708513991081296E-11,5.471934579873717E-12,79.135651448213991,72.236894419440731,4.0044728112525245,8.6589244649547219E-11,7.9041403814669514E-11,9.4858209697671208E-11,63.367767082114362,57.844103930493318,69.419163572525946,1.2477486942205436E-4,1.138948117601195E-4,1.366944128380186E-4,91312782.496703744,83350535.42373459,100035746.34706368,4.689655021467839E-5,4.2808280269362454E-5,5.1375415366272534E-5,34319847.493599303,31327968.551681042,37597571.936942168,3.7552349877388796E-5,3.4278973824770083E-5,4.1138465795916681E-5,27481571.990233105,25086048.942145187,30105964.421122927,1.449254883039809E-11,1.3231843693183346E-11,1.5873702321002617E-11,10.605941447205321,9.683331834226486,11.616697610415887,5.471934579873717E-12,4.9982143954290521E-12,5.9909142104010259E-12,4.0044728112525245,3.6577947632861778,4.3842726406738102,4.3891938688939171E-12,4.0098979006372378E-12,4.8047279498347742E-12,3.2121011782468369,2.9345246885921266,3.5161974544334704,6.2851831829335181E-6,5.7384358288421675E-6,6.8841670327577598E-6,4599624.648725193,4199503.8354873937,5037973.1899930006,2.37308920618555E-6,2.1676444516753819E-6,2.5981622478049417E-6,1736674.8571519246,1586326.215069036,1901387.8782150473,1.903522135012134E-6,1.7390276303573673E-6,2.083732520916592E-6,1393036.1417897954,1272655.7238817893,1524917.760644306]

{"sheet":"Somerset NPV 3%","index":334,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU57","v":26.035911177183145},{"$f":"'WTP Values '!CV57","v":23.765644606672119},{"$f":"'WTP Values '!CW57","v":28.523080068547824},{"$f":"C3","v":26.035911177183145},{"$f":"D3","v":23.765644606672119},{"$f":"E3","v":28.523080068547824},{"$f":"'WTP Values '!CC57","v":9.7855795927594134},{"$f":"'WTP Values '!CD57","v":8.9325085083525781},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"I3","v":9.7855795927594134},{"$f":"J3","v":8.9325085083525781},{"$f":"K3","v":0.49517615264967951},{"$f":"'WTP Values '!CI57","v":7.8357897742619116},{"$f":"'WTP Values '!CJ57","v":7.1527569764697372},{"$f":"'WTP Values '!CK57","v":8.5840798422727715},{"$f":"O3","v":7.8357897742619116},{"$f":"P3","v":7.1527569764697372},{"$f":"Q3","v":8.5840798422727715},{"$f":"'WTP Values '!BH57","v":11291352.059476724},{"$f":"'WTP Values '!BI57","v":10306774.299088379},{"$f":"'WTP Values '!BJ57","v":12369996.83563452},{"$f":"U3","v":11291352.059476724},{"$f":"V3","v":10306774.299088379},{"$f":"W3","v":12369996.83563452},{"$f":"'WTP Values '!AV57","v":4243847.0286651095},{"$f":"'WTP Values '!AW57","v":3873883.9465111592},{"$f":"'WTP Values '!AX57","v":4649156.5552373901},{"$f":"AA3","v":4243847.0286651095},{"$f":"AB3","v":3873883.9465111592},{"$f":"AC3","v":4649156.5552373901},{"$f":"'WTP Values '!BB57","v":3398254.8336075279},{"$f":"'WTP Values '!BC57","v":3102034.596276267},{"$f":"'WTP Values '!BD57","v":3722776.0897687087},{"$f":"AG3","v":3398254.8336075279},{"$f":"AH3","v":3102034.596276267},{"$f":"AI3","v":3722776.0897687087},{"$f":"'WTP Values '!CX57","v":1.3114858131380929},{"$f":"'WTP Values '!CY57","v":1.1973998147842739},{"$f":"'WTP Values '!CZ57","v":1.4364716406755298},{"$f":"AM3","v":1.3114858131380929},{"$f":"AN3","v":1.1973998147842739},{"$f":"AO3","v":1.4364716406755298},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"'WTP Values '!CG57","v":0.45230741309482558},{"$f":"'WTP Values '!CH57","v":0.54214059145954452},{"$f":"AS3","v":0.49517615264967951},{"$f":"AT3","v":0.45230741309482558},{"$f":"AU3","v":0.54214059145954452},{"$f":"'WTP Values '!CL57","v":0.39719483146353879},{"$f":"'WTP Values '!CM57","v":0.36287089802915712},{"$f":"'WTP Values '!CN57","v":0.4347980894140136},{"$f":"AY3","v":0.39719483146353879},{"$f":"AZ3","v":0.36287089802915712},{"$f":"BA3","v":0.4347980894140136},{"$f":"'WTP Values '!BK57","v":568770.10896122793},{"$f":"'WTP Values '!BL57","v":519292.86333293718},{"$f":"'WTP Values '!BM57","v":622974.43357910472},{"$f":"BE3","v":568770.10896122793},{"$f":"BF3","v":519292.86333293718},{"$f":"BG3","v":622974.43357910472},{"$f":"'WTP Values '!AY57","v":214749.8596448061},{"$f":"'WTP Values '!AZ57","v":196158.38315044512},{"$f":"'WTP Values '!BA57","v":235117.5744241784},{"$f":"BK3","v":214749.8596448061},{"$f":"BL3","v":196158.38315044512},{"$f":"BM3","v":235117.5744241784},{"$f":"'WTP Values '!BE57","v":172256.95109106458},{"$f":"'WTP Values '!BF57","v":157371.21831082323},{"$f":"'WTP Values '!BG57","v":188564.8736835423},{"$f":"BQ3","v":172256.95109106458},{"$f":"BR3","v":157371.21831082323},{"$f":"BS3","v":188564.8736835423}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":24.541343366182623},{"$f":"D3/(1+B4)^A4","v":22.401399384175814},{"$f":"E3/(1+B4)^A4","v":26.885738588507706},{"$f":"F3+C4","v":50.577254543365768},{"$f":"G3+D4","v":46.16704399084793},{"$f":"H3+E4","v":55.408818657055534},{"$f":"I3/(1+B4)^A4","v":9.2238472926377728},{"$f":"J3/(1+B4)^A4","v":8.4197459782755946},{"$f":"K3/(1+B4)^A4","v":0.4667510157881794},{"$f":"L3+I4","v":19.009426885397186},{"$f":"M3+J4","v":17.352254486628173},{"$f":"N3+K4","v":0.96192716843785897},{"$f":"O3/(1+B4)^A4","v":7.3859833860513824},{"$f":"P3/(1+B4)^A4","v":6.7421594650482959},{"$f":"Q3/(1+B4)^A4","v":8.0913185430038386},{"$f":"R3+O4","v":15.221773160313294},{"$f":"S3+P4","v":13.894916441518033},{"$f":"T3+Q4","v":16.675398385276608},{"$f":"U3/(1+B4)^A4","v":10643182.259851752},{"$f":"V3/(1+B4)^A4","v":9715123.2906856257},{"$f":"W3/(1+B4)^A4","v":11659908.413266586},{"$f":"X3+U4","v":21934534.319328476},{"$f":"Y3+V4","v":20021897.589774005},{"$f":"Z3+W4","v":24029905.248901106},{"$f":"AA3/(1+B4)^A4","v":4000232.8482091711},{"$f":"AB3/(1+B4)^A4","v":3651507.1604403425},{"$f":"AC3/(1+B4)^A4","v":4382275.9498891411},{"$f":"AD3+AA4","v":8244079.8768742811},{"$f":"AE3+AB4","v":7525391.1069515012},{"$f":"AF3+AC4","v":9031432.5051265322},{"$f":"AG3/(1+B4)^A4","v":3203181.104352463},{"$f":"AH3/(1+B4)^A4","v":2923965.1204413865},{"$f":"AI3/(1+B4)^A4","v":3509073.5128369392},{"$f":"AJ3+AG4","v":6601435.9379599914},{"$f":"AK3+AH4","v":6025999.716717653},{"$f":"AL3+AI4","v":7231849.6026056483},{"$f":"AM3/(1+B4)^A4","v":1.2362011623509217},{"$f":"AN3/(1+B4)^A4","v":1.1286641670131718},{"$f":"AO3/(1+B4)^A4","v":1.3540122920874067},{"$f":"AP3+AM4","v":2.5476869754890146},{"$f":"AQ3+AN4","v":2.3260639817974456},{"$f":"AR3+AO4","v":2.7904839327629363},{"$f":"AS3/(1+B4)^A4","v":0.4667510157881794},{"$f":"AT3/(1+B4)^A4","v":0.42634311725405372},{"$f":"AU3/(1+B4)^A4","v":0.51101950368512072},{"$f":"AV3+AS4","v":0.96192716843785897},{"$f":"AW3+AT4","v":0.8786505303488793},{"$f":"AX3+AU4","v":1.0531600951446651},{"$f":"AY3/(1+B4)^A4","v":0.37439422326660271},{"$f":"AZ3/(1+B4)^A4","v":0.34204062402597524},{"$f":"BA3/(1+B4)^A4","v":0.4098389003808216},{"$f":"BB3+AY4","v":0.7715890547301415},{"$f":"BC3+AZ4","v":0.7049115220551323},{"$f":"BD3+BA4","v":0.84463698979483515},{"$f":"BE3/(1+B4)^A4","v":536120.37794441322},{"$f":"BF3/(1+B4)^A4","v":489483.32861998037},{"$f":"BG3/(1+B4)^A4","v":587213.15258658188},{"$f":"BH3+BE4","v":1104890.4869056412},{"$f":"BI3+BF4","v":1008776.1919529175},{"$f":"BJ3+BG4","v":1210187.5861656866},{"$f":"BK3/(1+B4)^A4","v":202422.33918824216},{"$f":"BL3/(1+B4)^A4","v":184898.08949990117},{"$f":"BM3/(1+B4)^A4","v":221620.86381768159},{"$f":"BN3+BK4","v":417172.19883304823},{"$f":"BO3+BL4","v":381056.47265034629},{"$f":"BP3+BM4","v":456738.43824186001},{"$f":"BQ3/(1+B4)^A4","v":162368.69741829069},{"$f":"BR3/(1+B4)^A4","v":148337.46659517696},{"$f":"BS3/(1+B4)^A4","v":177740.47854043011},{"$f":"BT3+BQ4","v":334625.64850935526},{"$f":"BU3+BR4","v":305708.68490600016},{"$f":"BV3+BS4","v":366305.35222397244}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":22.45880569088402},{"$f":"D4/(1+B5)^A5","v":20.500453804267501},{"$f":"E4/(1+B5)^A5","v":24.604259424822217},{"$f":"F4+C5","v":73.036060234249788},66.667497795115423,80.013078081877751,{"$f":"I4/(1+B5)^A5","v":8.441126917004679},{"$f":"J4/(1+B5)^A5","v":7.705260305891219},{"$f":"K4/(1+B5)^A5","v":0.42714329909316728},{"$f":"L4+I5","v":27.450553802401863},25.057514792519392,1.3890704675310261,{"$f":"O4/(1+B5)^A5","v":6.7592210918659301},{"$f":"P4/(1+B5)^A5","v":6.1700310004679082},{"$f":"Q4/(1+B5)^A5","v":7.4047026777995226},{"$f":"R4+O5","v":21.980994252179222},20.064947441985943,24.080101063076132,{"$f":"U4/(1+B5)^A5","v":9740019.4740788434},{"$f":"V4/(1+B5)^A5","v":8890714.0490585715},{"$f":"W4/(1+B5)^A5","v":10670467.93322265},{"$f":"X4+U5","v":31674553.793407321},28912611.638832577,34700373.182123758,{"$f":"AA4/(1+B5)^A5","v":3660779.7265091566},{"$f":"AB4/(1+B5)^A5","v":3341646.321945319},{"$f":"AC4/(1+B5)^A5","v":4010403.2845249921},{"$f":"AD4+AA5","v":11904859.603383437},10867037.42889682,13041835.789651524,{"$f":"AG4/(1+B5)^A5","v":2931364.4710457991},{"$f":"AH4/(1+B5)^A5","v":2675842.2922114916},{"$f":"AI4/(1+B5)^A5","v":3211299.357329817},{"$f":"AJ4+AG5","v":9532800.4090057909},8701842.0089291446,10443148.959935466,{"$f":"AM4/(1+B5)^A5","v":1.1312991830081272},{"$f":"AN4/(1+B5)^A5","v":1.0328875986528858},{"$f":"AO4/(1+B5)^A5","v":1.2391130557654444},{"$f":"AP4+AM5","v":3.6789861584971417},3.3589515804503316,4.0295969885283807,{"$f":"AS4/(1+B5)^A5","v":0.42714329909316728},{"$f":"AT4/(1+B5)^A5","v":0.39016434777767339},{"$f":"AU4/(1+B5)^A5","v":0.46765523656422942},{"$f":"AV4+AS5","v":1.3890704675310261},1.2688148781265527,1.5208153317088946,{"$f":"AY4/(1+B5)^A5","v":0.34262375073243612},{"$f":"AZ4/(1+B5)^A5","v":0.31301562423732116},{"$f":"BA4/(1+B5)^A5","v":0.37506065136197936},{"$f":"BB4+AY5","v":1.1142128054625777},1.0179271462924535,1.2196976411568146,{"$f":"BE4/(1+B5)^A5","v":490626.09228509339},{"$f":"BF4/(1+B5)^A5","v":447946.58557899675},{"$f":"BG4/(1+B5)^A5","v":537383.2188520846},{"$f":"BH4+BE5","v":1595516.5791907345},1456722.7775319142,1747570.8050177712,{"$f":"BK4/(1+B5)^A5","v":185245.11537487604},{"$f":"BL4/(1+B5)^A5","v":169207.94443616856},{"$f":"BM4/(1+B5)^A5","v":202814.48506139373},{"$f":"BN4+BK5","v":602417.3142079243},550264.41708651488,659552.92330325372,{"$f":"BQ4/(1+B5)^A5","v":148590.35918238561},{"$f":"BR4/(1+B5)^A5","v":135749.79532415411},{"$f":"BS4/(1+B5)^A5","v":162657.71646571386},{"$f":"BT4+BQ5","v":483216.00769174087},441458.48023015424,528963.06868968625]
[4,0.03,19.954357968005617,18.214387681485587,21.860565822512058,92.990418202255398,84.881885476601013,101.87364390438981,7.499831935571148,6.8460239826032279,0.37951128884825641,34.950385737973008,31.90353877512262,1.7685817563792825,6.0054803941214203,5.4819926291540169,6.578982422891495,27.986474646300643,25.546940071139961,30.659083485967628,8653881.1491656322,7899284.2793105925,9480572.5538680144,40328434.942572951,36811895.918143168,44180945.735991776,3252555.3722757236,2969009.4757635165,3563191.3752189931,15157414.97565916,13836046.904660337,16605027.164870517,2604479.365244417,2377451.2188949385,2853197.8859675182,12137279.774250207,11079293.227824083,13296346.845902983,1.0051446714203216,0.91770725335582748,1.1009359009508282,4.6841308299174633,4.2766588338061595,5.130532889479209,0.37951128884825641,0.34665596955893524,0.41550562057726537,1.7685817563792825,1.615470847685488,1.93632095228616,0.30441676483406305,0.27811032793010404,0.33323653091794048,1.4186295702966407,1.2960374742225576,1.5529341720747549,435914.92836479301,397994.73944499536,477458.02971731924,2031431.5075555276,1854717.5169769095,2225028.8347350904,164587.88570022481,150339.06703597333,180198.0431067383,767005.19990814908,700603.48412248818,839750.96640999196,132020.60957868968,120611.93490271669,144519.27432332927,615236.61727043055,562070.4151328709,673482.34301301558]
[5,0.03,17.212804469947784,15.711890816228175,18.857116110107132,110.20322267220318,100.59377629282919,120.73076001449694,6.4694209090285604,5.9054404254982042,0.32736977153346186,41.419806647001565,37.808979200620826,2.0959515279127445,5.1803801424160092,4.7288149978374943,5.6750880302952149,33.166854788716648,30.275755068977453,36.334171516262842,7464913.898286799,6813992.0096810479,8178025.1659579584,47793348.840859748,43625887.927824214,52358970.901949733,2805682.835820944,2561093.6547134314,3073640.1807057937,17963097.811480105,16397140.559373768,19678667.345576312,2246646.7792071258,2050810.3058636121,2461193.5600219076,14383926.553457333,13130103.533687694,15757540.40592489,0.86704662314410363,0.79162233823780048,0.94967697920407834,5.551177453061567,5.0682811720439602,6.0802098686832871,0.32736977153346186,0.29902848450074693,0.35841879827094258,2.0959515279127445,1.9144993321862349,2.2947397505571026,0.26259257545967107,0.23990041190046829,0.28745275884752053,1.6812221457563119,1.5359378861230257,1.8403869309222753,376024.04645166406,343313.75838393957,411859.49060891487,2407455.5540071917,2198031.2753608492,2636888.3253440051,141974.95600823066,129683.79986135032,155440.41491270871,908980.15591637976,830287.28398383851,995191.38132270065,113882.13754232983,104040.91454865437,124663.59554412861,729118.75481276039,666111.32968152524,798145.93855714414]
[9,0.03,7.0914475357547033,6.4730909832455827,7.7688821600182401,152.68393581294939,139.37027711396115,167.26958763749124,2.6653157562551284,2.432963264415243,0.13487201133753371,57.386153926610298,52.383438645817584,2.9038908372649765,2.1342480279345235,1.9482091673092892,2.3380611275688366,45.951886023702855,41.946336337097932,50.340127784711925,3075445.6870204341,2807274.4874357763,3369238.0873625553,66216544.577914044,60442626.909085386,72542105.018148616,1155904.1797592707,1055136.6756221375,1266299.0579668663,24887443.458961133,22717847.046362448,27264324.118846465,925588.72634239285,844906.69229457539,1013979.1593348442,19928587.071893398,18191445.191381112,21831696.293170601,0.35721172861834893,0.32613792189099655,0.39125434124914343,7.691023922690877,7.0219826461529493,8.4239857130190838,0.13487201133753371,0.12319577633241528,0.14766379924923112,2.9038908372649765,2.6524931491244716,3.1793071771018075,0.10818466423656613,9.8835793305405234E-2,0.11842673063149739,2.3292931727913322,2.1280052972229191,2.5498121853273563,154916.92839767991,141440.72281382626,169680.65691183892,3335472.2336380286,3045319.8919626642,3653345.8645787057,58491.802058244371,53428.008466587125,64039.392837694904,1259370.3198135942,1150343.2231848186,1378813.9158093994,46917.932812809267,42863.479241971472,51359.750757827183,1010176.639670346,922881.35536553187,1105812.1559158661]
[16,0.03,0.4814458484038513,0.43946497023506842,0.52743759913912514,168.72461513108124,154.01224917055663,184.8426073574976,0.18095109624157132,0.16517644064430653,9.1566030203200609E-3,63.415032390716775,57.886741507540968,3.2089679984438297,0.14489634835940862,0.13226597400520143,0.1587334345360347,50.779502392412198,46.353137394271251,55.628764354950619,208795.24956535402,190588.82414225829,228741.12531556695,73173126.823935866,66792612.519764774,80163238.423328176,78475.553219831316,71634.341143420243,85970.377870245866,27502070.187357761,25104540.167212445,30128661.337345991,62839.194308377359,57361.605968725897,68840.113977919202,22022245.928548299,20102603.278148007,24125292.12789296,2.4251480798153379E-2,2.214184730406657E-2,2.6562669654487815E-2,8.49902803730253,7.7596985768086562,9.3089933772739837,9.1566030203200609E-3,8.3638911177277044E-3,1.0025050985661156E-2,3.2089679984438297,2.9311589548761123,3.5133190468521538,7.3447708941015606E-3,6.7100661917996419E-3,8.0401155779696171E-3,2.5740042134369765,2.3515694225403099,2.8176905273973953,10517.473569181826,9602.5597666230897,11519.798660676277,3685890.502524328,3365255.3163935952,4037159.3230143245,3971.0700988221606,3627.2838140635931,4347.7018846379033,1391677.3325673861,1271196.0598021522,1523669.4419989488,3185.3079155599917,2910.0467887753475,3486.867618034335,1116303.8458190737,1019837.4875956904,1221986.6446379076]
[19,0.03,9.7574719611748836E-2,8.9066447227732146E-2,0.10689587628456208,{"$f":"F20+C21","v":169.28457036822749},154.52337770648916,185.45605422153218,3.6673392319709661E-2,3.3476339936813461E-2,1.8557704366252365E-3,{"$f":"L20+I21","v":63.625491187575761},58.078853275247759,3.2196177689895644,2.9366169862734E-2,2.6806369543987851E-2,3.2170534690895002E-2,{"$f":"R20+O21","v":50.94802699258522},46.50697198457047,55.813382455352453,42316.572050933835,38626.672425294928,46359.006397787452,{"$f":"X20+U21","v":73415970.32102488},67014280.669098333,80429280.370716065,15904.654962106555,14518.145238586463,17423.632467526819,{"$f":"AD20+AA21","v":27593342.751362789},25187855.92248537,30228650.907278907,12735.631194237289,11625.487346986281,13951.83869942073,{"$f":"AJ20+AG21","v":22095332.312131595},20169318.842899051,24205358.001293838,4.9150521224654463E-3,4.4874923099724661E-3,5.3834611977005564E-3,{"$f":"AP20+AM21","v":8.5272342077918992},7.7854510958076464,9.3398876222548655,1.8557704366252365E-3,1.6951113679370738E-3,2.031778947232373E-3,{"$f":"AV20+AS21","v":3.2196177689895644},2.9408867459658468,3.5249788831986297,1.4885660827286527E-3,1.3599303627017999E-3,1.6294917190943707E-3,{"$f":"BB20+AY21","v":2.5825466963380683},2.3593736994245185,2.8270417448605247,2131.5783237911637,1946.152573315685,2334.7197364477174,{"$f":"BH20+BE21","v":3698123.0608195877},3376423.7658654461,4050557.6555834012,804.81751527358779,735.14228502101821,881.14954933241427,{"$f":"BN20+BK21","v":1396295.9651847042},1275414.8448950856,1528726.1237585382,645.56694749424298,589.77972374920421,706.68410846403538,{"$f":"BT20+BQ21","v":1120008.581990659},1023222.0758004028,1226042.1158615712]
[25,0.03,1.804313409527035E-3,1.6469817767488517E-3,1.9766765794544455E-3,169.39605405602049,154.62514029453524,185.57818776744946,6.7814997366726158E-4,6.1903133609010185E-4,3.4316178382372521E-5,63.667392256171688,58.117101561738544,3.2217380736421979,5.4302768463604888E-4,4.956928620590222E-4,5.9488489811091729E-4,50.981579217236018,46.537599517449856,55.850138798182691,782.50143787780235,714.26926256804711,857.25254685544382,73464318.986803934,67058413.45171126,80482247.70709385,294.10263576687953,268.46384227055978,322.19097148237046,27611514.564669617,25204443.583485592,30248558.223538265,235.50229233542444,214.97394812834827,257.99192406689684,22109883.367338866,20182601.50675901,24221298.630545892,9.08872143150991E-5,8.2980946112376454E-5,9.95488510479922E-5,8.5328498850747803,7.7905782659768148,9.3460384788476194,3.4316178382372521E-5,3.1345333955151915E-5,3.757085866372993E-5,3.2217380736421979,2.9428234901068433,3.5273002858192974,2.7525979625884977E-5,2.5147298390497964E-5,3.0131921169479014E-5,2.5842474528156325,2.3609274835663419,2.8289035154789346,39.416309556173815,35.98748937215727,43.172720810491697,3700558.4889028184,3378647.3363429662,4053225.1822462287,14.882369540065923,13.593962535087375,16.293871547725612,1397215.5068955091,1276254.77939157,1529732.8783938328,11.937570558706943,10.905975117961876,13.067725106204517,1120746.172468093,1023895.9267614989,1226849.5355582891]
[36,0.03,7.5651640885270952E-8,6.9055006331660648E-8,8.2878520962947397E-8,169.39754920153374,154.62650506708579,185.57982574181875,2.8433618019654211E-8,2.595487906222102E-8,1.4388161113421279E-9,63.667954205600836,58.117614522469104,3.2217665097663599,2.2768181609654555E-8,2.0783516983178208E-8,2.4942462014819822E-8,50.982029197490007,46.538010273671446,55.850631749951283,3.280888866533288E-2,2.9948035336804138E-2,3.5943069247427351E-2,73464967.407143652,67059005.331413284,80482958.069990024,1.2331198597188195E-2,1.1256209746540768E-2,1.3508892381091432E-2,27611758.273015402,25204666.046227999,30248825.207302216,9.8741907882221938E-3,9.0134739550362976E-3,1.0817140906759155E-2,22110078.516470887,20182779.645064872,24221512.415726282,3.810738678836778E-9,3.4792429643689695E-9,4.1739056475771288E-9,8.5329251988256942,7.7906470281932974,9.3461209700696042,1.4388161113421279E-9,1.3142539069338507E-9,1.5752790465182097E-9,3.2217665097663599,2.942849464438785,3.5273314189364511,1.1541151967709378E-9,1.0543813380910303E-9,1.2633776745550282E-9,2.5842702622370544,2.3609483218919682,2.8289284843155604,1.6526555086391469E-3,1.5088911981530968E-3,1.8101551280115585E-3,3700591.1512540886,3378677.1574000977,4053260.9573501959,6.2399119245147572E-4,5.6997058630841398E-4,6.8317295235442981E-4,1397227.8391809796,1276266.0440377146,1529746.3803213856,5.0052102710172156E-4,4.5726807148433499E-4,5.4790639015489214E-4,1120756.0645439185,1023904.9640050728,1226860.3641374365]
[39,0.03,2.6024041085998392E-9,2.375480955785721E-9,2.8510076046565286E-9,169.39754923772006,154.62650510011676,185.57982578146186,9.7811182270222503E-10,8.9284360681840357E-10,4.949503957693285E-11,63.667954219201427,58.117614534884055,3.2217665104545858,7.8322173416133294E-10,7.1494959468497173E-10,8.5801662550058837E-10,50.982029208380666,46.538010283612785,55.850631761881964,1.1286204193606657E-3,1.0302075314293183E-3,1.2364357202383563E-3,73464967.422837049,67059005.345738269,80482958.087182611,4.2419122067623345E-4,3.8721177953144053E-4,4.6470369477511294E-4,27611758.278913759,25204666.051612157,30248825.213763896,3.396705527555999E-4,3.100620340663493E-4,3.7210788304968822E-4,22110078.521193989,20182779.649376269,24221512.420900423,1.3108878906730981E-10,1.196853905524968E-10,1.4358167356390566E-10,8.5329252006484761,7.7906470298575172,9.3461209720660996,4.949503957693285E-11,4.5210120059853797E-11,5.4189342291561369E-11,3.2217665104545858,2.9428494650674293,3.5273314196899515,3.9701374546906412E-11,3.6270546073685022E-11,4.3459985963310943E-11,2.5842702627891003,2.3609483223963084,2.828928484919869,5.6851079969370964E-5,5.1905611134844186E-5,6.2269041189528401E-5,3700591.1520445999,3378677.1581218424,4053260.9582160437,2.1465195255031082E-5,1.9606895213807145E-5,2.3501038143874528E-5,1397227.8394794522,1276266.0443103474,1529746.3806481664,1.7217841703467058E-5,1.5729947084254793E-5,1.8847890464525396E-5,1120756.0647833317,1023904.9642237969,1226860.3643995153]
[44,0.03,5.2427306719974069E-12,4.7855776228174243E-12,5.7435603354747799E-12,169.39754923884837,154.62650510114671,185.57982578269798,1.9704767743712289E-12,1.7986978068836908E-12,9.9711325095211012E-14,63.667954219625507,58.117614535271166,3.2217665104760456,1.5778566422844579E-12,1.4403174958879434E-12,1.7285363425036538E-12,50.982029208720242,46.538010283922773,55.850631762253975,2.273687191805221E-6,2.0754273349395962E-6,2.4908888873275262E-6,73464967.423326403,67059005.346184939,80482958.08771871,8.5456379202684098E-7,7.8006604216452716E-7,9.3617909145509576E-7,27611758.279097673,25204666.051780041,30248825.213965382,6.8429081379840498E-7,6.2464231855834019E-7,7.4963815393230312E-7,22110078.521341261,20182779.649510704,24221512.421061758,2.6408781515794208E-13,2.4111484683182554E-13,2.8925563153034367E-13,8.5329252007053142,7.7906470299094099,9.3461209721283538,9.9711325095211012E-14,9.1079045848112352E-14,1.0916833630430602E-13,3.2217665104760456,2.9428494650870314,3.5273314197134464,7.9981280912406053E-14,7.3069629640614436E-14,8.755327455158979E-14,2.5842702628063137,2.3609483224120345,2.8289284849387122,1.1453059872855787E-7,1.0456759526552901E-7,1.2544547216222091E-7,3700591.1520692492,3378677.1581443474,4053260.9582430418,4.3243183167472047E-8,3.9499503778208959E-8,4.7344535421503763E-8,1397227.8394887592,1276266.0443188483,1529746.3806583558,3.4686583265859357E-8,3.1689112300044987E-8,3.7970433997654368E-8,1120756.064790797,1023904.9642306168,1226860.3644076872]
[50,0.03,1.1506639497109855E-15,1.0503289208678103E-15,1.2605850337345028E-15,169.39754923885025,154.62650510114841,185.5798257827,4.3247626663757842E-16,3.9477456544925857E-16,2.1884440445852523E-17,63.667954219626203,58.117614535271798,3.2217665104760806,3.463047922309228E-16,3.1611797789048759E-16,3.7937566881086186E-16,50.982029208720803,46.538010283923285,55.850631762254586,4.9902427727288162E-10,4.5551060391395241E-10,5.4669526716151547E-10,73464967.423327208,67059005.346185677,80482958.087719589,1.8755793683351136E-10,1.7120732100672272E-10,2.0547069807805979E-10,27611758.279097978,25204666.051780317,30248825.21396571,1.501867671291673E-10,1.3709523574575165E-10,1.6452906949140768E-10,22110078.521341503,20182779.649510924,24221512.421062022,5.7961460824843346E-17,5.2919400088840772E-17,6.348524238153262E-17,8.5329252007054084,7.7906470299094952,9.3461209721284568,2.1884440445852523E-17,1.9989845213919611E-17,2.3960046184755092E-17,3.2217665104760806,2.9428494650870634,3.5273314197134851,1.7554130157624571E-17,1.6037174882026805E-17,1.921601604365468E-17,2.5842702628063421,2.3609483224120607,2.8289284849387428,2.5136944722273457E-11,2.295028482441047E-11,2.7532519120717476E-11,3700591.1520692897,3378677.1581443842,4053260.958243086,9.4909265904749889E-12,8.6692713916852551E-12,1.0391083107952972E-11,1397227.8394887745,1276266.0443188625,1529746.3806583725,7.6129413085922595E-12,6.9550624289675094E-12,8.3336742414302828E-12,1120756.0647908093,1023904.964230628,1226860.3644077007]

{"sheet":"Somerset NPV 4%","index":335,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU57","v":26.035911177183145},{"$f":"'WTP Values '!CV57","v":23.765644606672119},{"$f":"'WTP Values '!CW57","v":28.523080068547824},{"$f":"C3","v":26.035911177183145},{"$f":"D3","v":23.765644606672119},{"$f":"E3","v":28.523080068547824},{"$f":"'WTP Values '!CC57","v":9.7855795927594134},{"$f":"'WTP Values '!CD57","v":8.9325085083525781},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"I3","v":9.7855795927594134},{"$f":"J3","v":8.9325085083525781},{"$f":"K3","v":0.49517615264967951},{"$f":"'WTP Values '!CI57","v":7.8357897742619116},{"$f":"'WTP Values '!CJ57","v":7.1527569764697372},{"$f":"'WTP Values '!CK57","v":8.5840798422727715},{"$f":"O3","v":7.8357897742619116},{"$f":"P3","v":7.1527569764697372},{"$f":"Q3","v":8.5840798422727715},{"$f":"'WTP Values '!BH57","v":11291352.059476724},{"$f":"'WTP Values '!BI57","v":10306774.299088379},{"$f":"'WTP Values '!BJ57","v":12369996.83563452},{"$f":"U3","v":11291352.059476724},{"$f":"V3","v":10306774.299088379},{"$f":"W3","v":12369996.83563452},{"$f":"'WTP Values '!AV57","v":4243847.0286651095},{"$f":"'WTP Values '!AW57","v":3873883.9465111592},{"$f":"'WTP Values '!AX57","v":4649156.5552373901},{"$f":"AA3","v":4243847.0286651095},{"$f":"AB3","v":3873883.9465111592},{"$f":"AC3","v":4649156.5552373901},{"$f":"'WTP Values '!BB57","v":3398254.8336075279},{"$f":"'WTP Values '!BC57","v":3102034.596276267},{"$f":"'WTP Values '!BD57","v":3722776.0897687087},{"$f":"AG3","v":3398254.8336075279},{"$f":"AH3","v":3102034.596276267},{"$f":"AI3","v":3722776.0897687087},{"$f":"'WTP Values '!CX57","v":1.3114858131380929},{"$f":"'WTP Values '!CY57","v":1.1973998147842739},{"$f":"'WTP Values '!CZ57","v":1.4364716406755298},{"$f":"AM3","v":1.3114858131380929},{"$f":"AN3","v":1.1973998147842739},{"$f":"AO3","v":1.4364716406755298},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"'WTP Values '!CG57","v":0.45230741309482558},{"$f":"'WTP Values '!CH57","v":0.54214059145954452},{"$f":"AS3","v":0.49517615264967951},{"$f":"AT3","v":0.45230741309482558},{"$f":"AU3","v":0.54214059145954452},{"$f":"'WTP Values '!CL57","v":0.39719483146353879},{"$f":"'WTP Values '!CM57","v":0.36287089802915712},{"$f":"'WTP Values '!CN57","v":0.4347980894140136},{"$f":"AY3","v":0.39719483146353879},{"$f":"AZ3","v":0.36287089802915712},{"$f":"BA3","v":0.4347980894140136},{"$f":"'WTP Values '!BK57","v":568770.10896122793},{"$f":"'WTP Values '!BL57","v":519292.86333293718},{"$f":"'WTP Values '!BM57","v":622974.43357910472},{"$f":"BE3","v":568770.10896122793},{"$f":"BF3","v":519292.86333293718},{"$f":"BG3","v":622974.43357910472},{"$f":"'WTP Values '!AY57","v":214749.8596448061},{"$f":"'WTP Values '!AZ57","v":196158.38315044512},{"$f":"'WTP Values '!BA57","v":235117.5744241784},{"$f":"BK3","v":214749.8596448061},{"$f":"BL3","v":196158.38315044512},{"$f":"BM3","v":235117.5744241784},{"$f":"'WTP Values '!BE57","v":172256.95109106458},{"$f":"'WTP Values '!BF57","v":157371.21831082323},{"$f":"'WTP Values '!BG57","v":188564.8736835423},{"$f":"BQ3","v":172256.95109106458},{"$f":"BR3","v":157371.21831082323},{"$f":"BS3","v":188564.8736835423}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":24.071663440442993},{"$f":"D3/(1+B4)^A4","v":21.972674377470522},{"$f":"E3/(1+B4)^A4","v":26.371190891778681},{"$f":"F3+C4","v":50.107574617626142},{"$f":"G3+D4","v":45.738318984142637},{"$f":"H3+E4","v":54.894270960326509},{"$f":"I3/(1+B4)^A4","v":9.0473184104654329},{"$f":"J3/(1+B4)^A4","v":8.2586062392313035},{"$f":"K3/(1+B4)^A4","v":0.45781818847048766},{"$f":"L3+I4","v":18.832898003224848},{"$f":"M3+J4","v":17.191114747583882},{"$f":"N3+K4","v":0.95299434112016712},{"$f":"O3/(1+B4)^A4","v":7.2446281196948137},{"$f":"P3/(1+B4)^A4","v":6.613125902801162},{"$f":"Q3/(1+B4)^A4","v":7.9364643512137301},{"$f":"R3+O4","v":15.080417893956724},{"$f":"S3+P4","v":13.765882879270899},{"$f":"T3+Q4","v":16.520544193486501},{"$f":"U3/(1+B4)^A4","v":10439489.699959988},{"$f":"V3/(1+B4)^A4","v":9529192.2143938411},{"$f":"W3/(1+B4)^A4","v":11436757.429395821},{"$f":"X3+U4","v":21730841.759436712},{"$f":"Y3+V4","v":19835966.51348222},{"$f":"Z3+W4","v":23806754.265030339},{"$f":"AA3/(1+B4)^A4","v":3923675.1374492501},{"$f":"AB3/(1+B4)^A4","v":3581623.4712566189},{"$f":"AC3/(1+B4)^A4","v":4298406.5784369353},{"$f":"AD3+AA4","v":8167522.1661143601},{"$f":"AE3+AB4","v":7455507.417767778},{"$f":"AF3+AC4","v":8947563.1336743254},{"$f":"AG3/(1+B4)^A4","v":3141877.6198294447},{"$f":"AH3/(1+B4)^A4","v":2868005.3589832345},{"$f":"AI3/(1+B4)^A4","v":3441915.7634695899},{"$f":"AJ3+AG4","v":6540132.4534369726},{"$f":"AK3+AH4","v":5970039.9552595019},{"$f":"AL3+AI4","v":7164691.8532382986},{"$f":"AM3/(1+B4)^A4","v":1.2125423568214615},{"$f":"AN3/(1+B4)^A4","v":1.1070634382251052},{"$f":"AO3/(1+B4)^A4","v":1.3280987802103639},{"$f":"AP3+AM4","v":2.5240281699595544},{"$f":"AQ3+AN4","v":2.3044632530093789},{"$f":"AR3+AO4","v":2.7645704208858937},{"$f":"AS3/(1+B4)^A4","v":0.45781818847048766},{"$f":"AT3/(1+B4)^A4","v":0.41818362897080763},{"$f":"AU3/(1+B4)^A4","v":0.50123945216304033},{"$f":"AV3+AS4","v":0.95299434112016712},{"$f":"AW3+AT4","v":0.87049104206563321},{"$f":"AX3+AU4","v":1.0433800436225849},{"$f":"AY3/(1+B4)^A4","v":0.36722894920815341},{"$f":"AZ3/(1+B4)^A4","v":0.33549454329618811},{"$f":"BA3/(1+B4)^A4","v":0.40199527497597409},{"$f":"BB3+AY4","v":0.76442378067169225},{"$f":"BC3+AZ4","v":0.69836544132534528},{"$f":"BD3+BA4","v":0.83679336438998764},{"$f":"BE3/(1+B4)^A4","v":525859.93801888672},{"$f":"BF3/(1+B4)^A4","v":480115.4431702451},{"$f":"BG3/(1+B4)^A4","v":575974.88311677577},{"$f":"BH3+BE4","v":1094630.0469801147},{"$f":"BI3+BF4","v":999408.30650318228},{"$f":"BJ3+BG4","v":1198949.3166958806},{"$f":"BK3/(1+B4)^A4","v":198548.31697929555},{"$f":"BL3/(1+B4)^A4","v":181359.45187726064},{"$f":"BM3/(1+B4)^A4","v":217379.41422353769},{"$f":"BN3+BK4","v":413298.17662410164},{"$f":"BO3+BL4","v":377517.83502770576},{"$f":"BP3+BM4","v":452496.98864771612},{"$f":"BQ3/(1+B4)^A4","v":159261.23436673867},{"$f":"BR3/(1+B4)^A4","v":145498.53763944455},{"$f":"BS3/(1+B4)^A4","v":174338.82552102653},{"$f":"BT3+BQ4","v":331518.18545780325},{"$f":"BU3+BR4","v":302869.75595026778},{"$f":"BV3+BS4","v":362903.69920456887}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":21.399621145705606},{"$f":"D4/(1+B5)^A5","v":19.533627511833004},{"$f":"E4/(1+B5)^A5","v":23.443892676606843},{"$f":"F4+C5","v":71.507195763331751},65.271946495975641,78.338163636933359,{"$f":"I4/(1+B5)^A5","v":8.0430331226400984},{"$f":"J4/(1+B5)^A5","v":7.3418708743735266},{"$f":"K4/(1+B5)^A5","v":0.40699870248357811},{"$f":"L4+I5","v":26.875931125864945},24.532985621957408,1.3599930436037453,{"$f":"O4/(1+B5)^A5","v":6.4404480183336057},{"$f":"P4/(1+B5)^A5","v":5.8790448470225387},{"$f":"Q4/(1+B5)^A5","v":7.0554879089505302},{"$f":"R4+O5","v":21.520865912290329},19.644927726293439,23.576032102437033,{"$f":"U4/(1+B5)^A5","v":9280668.3296469506},{"$f":"V4/(1+B5)^A5","v":8471417.1796713565},{"$f":"W4/(1+B5)^A5","v":10167235.709735418},{"$f":"X4+U5","v":31011510.089083664},28307383.693153575,33973989.974765755,{"$f":"AA4/(1+B5)^A5","v":3488132.9097999847},{"$f":"AB4/(1+B5)^A5","v":3184050.2240774161},{"$f":"AC4/(1+B5)^A5","v":3821267.7963175415},{"$f":"AD4+AA5","v":11655655.075914346},10639557.641845195,12768830.929991867,{"$f":"AG4/(1+B5)^A5","v":2793117.763418017},{"$f":"AH4/(1+B5)^A5","v":2549646.3207847653},{"$f":"AI4/(1+B5)^A5","v":3059850.5805764874},{"$f":"AJ4+AG5","v":9333250.2168549895},8519686.2760442682,10224542.433814786,{"$f":"AM4/(1+B5)^A5","v":1.0779457399485284},{"$f":"AN4/(1+B5)^A5","v":0.98417536539982176},{"$f":"AO4/(1+B5)^A5","v":1.1806749795622971},{"$f":"AP4+AM5","v":3.6019739099080827},3.2886386184092009,3.9452454004481909,{"$f":"AS4/(1+B5)^A5","v":0.40699870248357811},{"$f":"AT4/(1+B5)^A5","v":0.37176372341083685},{"$f":"AU4/(1+B5)^A5","v":0.44560004779514706},{"$f":"AV4+AS5","v":1.3599930436037453},1.2422547654764702,1.4889800914177318,{"$f":"AY4/(1+B5)^A5","v":0.32646519864459472},{"$f":"AZ4/(1+B5)^A5","v":0.29825342734427279},{"$f":"BA4/(1+B5)^A5","v":0.35737233565655407},{"$f":"BB4+AY5","v":1.090888979316287},0.99661886866961802,1.1941657000465418,{"$f":"BE4/(1+B5)^A5","v":467487.57006970327},{"$f":"BF4/(1+B5)^A5","v":426820.88072002045},{"$f":"BG4/(1+B5)^A5","v":512039.57377671945},{"$f":"BH4+BE5","v":1562117.6170498179},1426229.1872232028,1710988.8904726,{"$f":"BK4/(1+B5)^A5","v":176508.73081483232},{"$f":"BL4/(1+B5)^A5","v":161227.89232943772},{"$f":"BM4/(1+B5)^A5","v":193249.50769474148},{"$f":"BN4+BK5","v":589806.90743893397},538745.72735714354,645746.4963424576,{"$f":"BQ4/(1+B5)^A5","v":141582.65742946585},{"$f":"BR4/(1+B5)^A5","v":129347.67015340924},{"$f":"BS4/(1+B5)^A5","v":154986.58106315654},{"$f":"BT4+BQ5","v":473100.8428872691},432217.42610367702,517890.28026772541]
[4,0.04,18.292485841797493,16.697426663128404,20.039937714014624,89.799681605129251,81.969373159104038,98.378101350947986,6.8752184218236581,6.2758619934135673,0.34790419662662297,33.751149547688605,30.808847615370976,1.7078972402303683,5.5053219581806578,5.0254321744865784,6.0310606343304691,27.026187870470988,24.670359900780017,29.607092736767502,7933154.1837390568,7241402.9091442944,8690995.6958689224,38944664.272822723,35548786.602297872,42664985.670634679,2981670.630165739,2721739.4759905124,3266435.7273391588,14637325.706080085,13361297.117835708,16035266.657331027,2387568.7702092947,2179448.3606503378,2615573.1002015206,11720818.987064283,10699134.636694606,12840115.534016307,0.92143253621064092,0.84127722705197927,1.0092459207737872,4.5234064461187238,4.1299158454611806,4.9544913212219779,0.34790419662662297,0.3177851888443991,0.3809007883783378,1.7078972402303683,1.5600399543208692,1.8698808797960695,0.27906382002675151,0.25494827968286415,0.30548337027730432,1.3699527993430385,1.2515671483524822,1.4996490703238461,399610.33414988493,364848.27765847213,437693.5736374142,1961727.9511997029,1791077.4648816749,2148682.464110014,150880.40285385636,137818.27807409273,165190.48909189625,740687.31029279029,676564.00543123623,810936.98543435382,121025.44894783334,110566.93054706478,132483.17904615452,594126.29183510249,542784.35665074177,650373.45931387995]
[5,0.04,15.035089963385015,13.724067587551582,16.471368024917652,104.83477156851427,95.693440746655625,114.84946937586564,5.6509283857881139,5.1583010906673898,0.28595188976275676,39.402077933476718,35.967148706038365,1.9938491299931251,4.5249733488661557,4.1305389273911102,4.9570922178654619,31.551161219337143,28.800898828171128,34.564184954632964,6520474.4657164877,5951905.3419917217,7143364.9471635204,45465138.738539211,41500691.944289595,49808350.617798202,2450715.9143614583,2237071.4528535954,2684772.0667872527,17088041.620441541,15598368.570689304,18720038.724118281,1962407.4914871086,1791347.685400744,2149810.4307662235,13683226.478551392,12490482.322095349,14989925.96478253,0.75735037856154352,0.69146855721336342,0.82952657967027665,5.2807568246802674,4.8213844026745445,5.7840179008922545,0.28595188976275676,0.26119626083785114,0.31307268295416324,1.9938491299931251,1.8212362151587203,2.1829535627502326,0.22937011819580025,0.20954890189301051,0.25108506269512043,1.5993229175388388,1.4611160502454927,1.7507341330189665,328450.56577895262,299878.68926196056,359752.21262696106,2290178.5169786555,2090956.1541436354,2508434.6767369751,124012.69298435557,113276.57855599481,135774.54076346449,864700.00327714591,789840.58398723102,946711.52619781834,99474.097097944265,90877.95732781112,108891.51604768694,693600.38893304672,633662.31397855293,759264.97536156687]
[9,0.04,4.6355989103714084,4.2313862377710958,5.0784302491425972,136.98040857410081,125.03605831555265,150.06592759486384,1.7422867127193815,1.5904005212804107,8.81643057561355E-2,51.483993843290953,46.995807319317642,2.6052259605781516,1.3951337555376402,1.2735222601055873,1.5283640696336869,41.225739228969225,37.632159919439346,45.162650772049666,2010384.0018244071,1835083.5269467724,2202432.7653574785,59406179.715983905,54226108.890993491,65081156.909557208,755601.46629718773,689730.89050518465,827765.34744409251,22327772.435403753,20381318.792744473,24460191.161639903,605046.8637963665,552305.93224002712,662826.68840920692,17878933.92240534,16320456.907277374,19586308.554213725,0.23350525990726073,0.21319266450552699,0.25575853009248706,6.9000028960088455,6.2997724465830673,7.5575796408955007,8.81643057561355E-2,8.0531683221164316E-2,9.6526152587292524E-2,2.6052259605781516,2.379684499043794,2.8523157579295293,7.0719089315035108E-2,6.4607838306945942E-2,7.7414212078182248E-2,2.0897256073402803,1.9091401692614998,2.2875642619093357,101267.44093608294,92458.198026862898,110918.32299763532,2992419.2543152641,2732109.0514127482,3277599.6147071393,38235.428312733231,34925.283812970833,41861.825552894232,1129844.2107590162,1032030.5399079205,1237003.0450787535,30669.721115096854,28019.370751456059,33573.28718142915,906280.0752239998,827963.10201396339,992079.48836956639]
[16,0.04,0.13063873786598174,0.11924736548909305,0.14311844724185954,144.99596867106845,132.35268154765592,158.84720130885722,4.9100481200193814E-2,4.4820080602017774E-2,2.484613930476838E-3,54.496636680164755,49.745818958169814,2.7576736388306076,3.9317144667087203E-2,3.5889934379826793E-2,4.3071792214366335E-2,43.638108952285982,39.834247375250861,47.80539322821555,56655.900068640658,51715.646774921908,62068.147452802856,62882398.020495243,57399209.622441091,68889452.780616298,21294.0816915588,19437.741432111437,23327.777560166,23634306.73217205,21573954.201992244,25891506.298456568,17051.207441455477,15564.88197076365,18679.537136816136,18925139.513529919,17275466.492312197,20732423.060136836,6.5805590667266109E-3,6.0081169988574915E-3,7.2076925151974003E-3,7.3037641963139963,6.6684105983337325,7.9998197716543951,2.484613930476838E-3,2.2695141787823585E-3,2.7202644121884852E-3,2.7576736388306076,2.5189343692439499,3.0192221689353342,1.9929792783577155E-3,1.8207542576181596E-3,2.1816587574382878E-3,2.2120082123213201,2.0208556176204695,2.4214236145560362,2853.8816508065352,2605.6228179207642,3125.8592477021275,3167523.9763552169,2891981.434047828,3469391.9809218389,1077.5367310931751,984.25146030853477,1179.7345199043209,1195958.2942679054,1092420.9482929483,1309387.6462868669,864.32276274240598,789.63156682508327,946.14999015146441,959312.05609820352,876412.27858854306,1050132.116791195]
[19,0.04,1.5713453828944741E-2,1.4343279814586263E-2,1.7214534903975308E-2,145.11185443504115,132.45846236180935,158.97415745424058,5.9058909854878723E-3,5.3910369822455376E-3,2.9885367018282549E-4,54.540192266113152,49.785577527233848,2.7598776664277351,4.7291343096563443E-3,4.3169035158607295E-3,5.1807498246397785E-3,43.672986029494467,39.866084275487943,47.843600942313003,6814.6698629252087,6220.4476337287024,7465.6643594359202,62932655.79525844,57445085.044492424,68944511.600101516,2561.2890552674062,2338.0052312338221,2805.9055193843355,23653196.082798317,21591196.848029401,25912199.680591952,2050.9487862163382,1872.1709823274175,2246.8071043868486,18940265.135786295,17289273.639164593,20748993.125548653,7.9152105074476885E-4,7.2266672659755617E-4,8.6695374894828333E-4,7.3096016158058896,6.67374022138294,8.0062135026965677,2.9885367018282549E-4,2.7298109921282675E-4,3.2719811858023142E-4,2.7598776664277351,2.5209475882075689,3.0216352351112925,2.3971900206693893E-4,2.1900347805172438E-4,2.6241369685221322E-4,2.2137761253464072,2.0224707549189258,2.4233588995715176,343.26983164232274,313.40882891141621,375.98376842048191,3170055.5704351496,2894292.8050531819,3472164.8382910113,129.60798572927496,118.38747166629611,141.90051290870625,1196914.1452607366,1093294.0486786556,1310434.1539181971,103.96224004851909,94.978253540018571,113.80456079385462,960078.77128020534,877112.73741777916,1050971.4184886285]
[25,0.04,7.8844399251434667E-5,7.1969364124973502E-5,8.6376278421784503E-5,145.12432862826705,132.46984883647289,158.98782328716462,2.9633614090462873E-5,2.7050263858888474E-5,1.4995390794509796E-6,54.544880683193583,49.789857225238919,2.7601149127052698,2.3729076858797947E-5,2.1660652587242365E-5,2.599511934437207E-5,43.676740273202562,39.869511267998973,47.847713702949278,34.193536143497091,31.211945005554806,37.45998988130173,62938065.650377892,57450023.173727371,68950438.250015199,12.851617414616165,11.731260352436587,14.079013910018258,23655229.373183142,21593052.883585621,25914427.160813894,10.290915460407463,9.3938734287474279,11.273661303724539,18941893.290343154,17290759.870189272,20750776.763077773,3.9715649035656127E-6,3.6260789345133773E-6,4.3500587623005698E-6,7.3102299682124849,6.6743139134867659,8.0069017376766087,1.4995390794509796E-6,1.3697199233681789E-6,1.6417612179021825E-6,2.7601149127052698,2.521164295432833,3.0218949827516748,1.2028228111318106E-6,1.0988798420087745E-6,1.3166965397225022E-6,2.2139664273121147,2.0226446117763737,2.4235672178187526,1.7224032317532596,1.5725715749454521,1.8865498745283948,3170328.0766743971,2894541.6060063718,3472463.3146303403,0.65032575805770287,0.59402529730487708,0.71200519093699111,1197017.035120293,1093388.0310846351,1310546.8022535753,0.52164472882212931,0.47656635032834865,0.57102991649974033,960161.30215372797,877188.13631478883,1051061.7627310073]
[36,0.04,1.2257506933149942E-10,1.1188682875533524E-10,1.3428446936837407E-10,145.12437173234775,132.46988818198517,158.98787050890914,4.6069756839643753E-11,4.2053563720675753E-11,2.3312512794071679E-12,54.544896883833118,49.789872013565883,2.7601157325003864,3.6890296187864114E-11,3.3674630257246122E-11,4.0413188332575556E-11,43.67675324584301,39.869523109835889,47.847727914430784,5.3158817915681203E-5,4.8523501470616025E-5,5.8236994643272336E-5,62938084.343918011,57450040.237237379,68950458.72931926,1.9979705731473599E-5,1.8237947967110929E-5,2.1887871840284597E-5,23655236.399137538,21593059.297042985,25914434.857783582,1.5998722648915248E-5,1.4604140531885582E-5,1.7526543788064089E-5,18941898.916366752,17290765.005801719,20750782.92636662,6.1743744391615306E-12,5.6372663248033965E-12,6.7627981118187864E-12,7.3102321394593419,6.6743158958571112,8.0069041158453249,2.3312512794071679E-12,2.1294285474378267E-12,2.5523562487726761E-12,2.7601157325003864,2.5211650442560676,3.0218958802993594,1.8699627477383305E-12,1.7083683064369563E-12,2.0469959968918698E-12,2.2139670848930213,2.0226452125318599,2.4235679376542056,2.6777259710696923E-6,2.4447909002766176E-6,2.9329157665367302E-6,3170329.0183089147,2894542.4657282121,3472464.3460035105,1.0110258387254103E-6,9.2349859588136744E-7,1.1069154749365552E-6,1197017.390652128,1093388.3558371172,1310547.191505437,8.1097249023202159E-7,7.408916040601836E-7,8.8774893676474269E-7,960161.58733589295,877188.39685269166,1051062.0749119588]
[39,0.04,1.4015269960447705E-12,1.2793173347375206E-12,1.5354126250610956E-12,145.12437173238433,132.46988818201856,158.98787050894921,5.2676297279797833E-13,4.8084170097442328E-13,2.6655596610895984E-14,54.544896883846867,49.789872013578439,2.7601157325010823,4.2180474611481571E-13,3.850367260222962E-13,4.6208559989605291E-13,43.676753245854016,39.869523109845936,47.847727914442849,6.0781950842845379E-7,5.5481916204154254E-7,6.6588353248506732E-7,62938084.343933888,57450040.237251863,68950458.729336649,2.2844855082202821E-7,2.085332406318055E-7,2.5026657898241746E-7,23655236.399143502,21593059.297048427,25914434.857790116,1.8292987160420424E-7,1.6698417811303961E-7,2.0039902404542344E-7,18941898.916371528,17290765.005806081,20750782.92637185,7.0597981362510882E-14,6.4456671174614636E-14,7.7326035173442112E-14,7.3102321394611849,6.6743158958587943,8.0069041158473446,2.6655596610895984E-14,2.4347949478300404E-14,2.9183717420579893E-14,2.7601157325010823,2.5211650442567031,3.0218958803001215,2.138120979124612E-14,1.9533534133138643E-14,2.340541323848369E-14,2.2139670848935795,2.0226452125323697,2.4235679376548167,3.061719856192607E-8,2.7953812019927198E-8,3.3535046289141562E-8,3170329.0183097143,2894542.4657289418,3472464.346004386,1.1560099573268874E-8,1.0559310469870272E-8,1.265650453166522E-8,1197017.3906524298,1093388.3558373926,1310547.1915057674,9.2726836240732055E-9,8.4713766828473441E-9,1.015054780202431E-8,960161.5873361351,877188.39685291285,1051062.0749122237]
[44,0.04,3.711933736014006E-16,3.3882623647500765E-16,4.0665288201726834E-16,145.12437173238467,132.46988818201888,158.98787050894958,1.3951277821475395E-16,1.273505638183444E-16,7.0597147677350025E-18,54.544896883847002,49.789872013578567,2.7601157325010894,1.1171467060805671E-16,1.0197668806665555E-16,1.2238302451689899E-16,43.676753245854115,39.869523109846028,47.847727914442977,1.6098054087507251E-10,1.4694343889065095E-10,1.7635875409199351E-10,62938084.343934044,57450040.237252012,68950458.729336813,6.0504427323404097E-11,5.5229872358220274E-11,6.6282915715736519E-11,23655236.399143562,21593059.297048479,25914434.857790183,4.8448839276633211E-11,4.4225634316541081E-11,5.3075531196883711E-11,18941898.916371573,17290765.005806122,20750782.926371899,1.8697822407526506E-17,1.7071301010927561E-17,2.0479742412563316E-17,7.3102321394612035,6.6743158958588111,8.0069041158473642,7.0597147677350025E-18,6.4485361556589561E-18,7.7292856678081229E-18,2.7601157325010894,2.5211650442567088,3.0218958803001295,5.6627973749272114E-18,5.1734418628395981E-18,6.1989061395504621E-18,2.2139670848935848,2.0226452125323746,2.4235679376548225,8.1089420728234398E-12,7.4035461450110363E-12,8.8817318546662864E-12,3170329.0183097227,2894542.4657289493,3472464.3460043948,3.0616837006204287E-12,2.7966254572883956E-12,3.352065731426093E-12,1197017.3906524326,1093388.3558373952,1310547.1915057704,2.4558633022922123E-12,2.243637759977832E-12,2.6883649713268359E-12,960161.58733613754,877188.39685291506,1051062.0749122263]
[50,0.04,5.1891773598064878E-21,4.7366940259892462E-21,5.6848911611500424E-21,145.12437173238467,132.46988818201888,158.98787050894958,1.9503487982334316E-21,1.7803245141826813E-21,9.8692796382623129E-23,54.544896883847002,49.789872013578567,2.7601157325010894,1.5617391923059367E-21,1.4256049772908464E-21,1.7108797333480693E-21,43.676753245854115,39.869523109846028,47.847727914442977,2.2504619895918776E-15,2.0542273124796884E-15,2.4654450187480383E-15,62938084.343934044,57450040.237252012,68950458.729336813,8.4583461549562774E-16,7.7209784335761463E-16,9.2661623303494171E-16,23655236.399143562,21593059.297048479,25914434.857790183,6.7730093736312249E-16,6.1826173805816543E-16,7.419807691457471E-16,18941898.916371573,17290765.005806122,20750782.926371899,2.6139021764706653E-22,2.3865191301467949E-22,2.8630095044762747E-22,7.3102321394612035,6.6743158958588111,8.0069041158473642,9.8692796382623129E-23,9.0148693922462724E-23,1.0805320635366897E-22,2.7601157325010894,2.5211650442567088,3.0218958803001295,7.9164290154324612E-23,7.2323239842504124E-23,8.6658937585084392E-23,2.2139670848935848,2.0226452125323746,2.4235679376548225,1.1336069447582106E-16,1.0349946084767313E-16,1.2416407493738859E-16,3170329.0183097227,2894542.4657289493,3472464.3460043948,4.2801463797704294E-17,3.9096025249639986E-17,4.6860921662837085E-17,1197017.3906524326,1093388.3558373952,1310547.1915057704,3.4332267635572513E-17,3.1365415160094265E-17,3.7582574572267079E-17,960161.58733613754,877188.39685291506,1051062.0749122263]

{"sheet":"Somerset NPV 5%","index":336,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU57","v":26.035911177183145},{"$f":"'WTP Values '!CV57","v":23.765644606672119},{"$f":"'WTP Values '!CW57","v":28.523080068547824},{"$f":"C3","v":26.035911177183145},{"$f":"D3","v":23.765644606672119},{"$f":"E3","v":28.523080068547824},{"$f":"'WTP Values '!CC57","v":9.7855795927594134},{"$f":"'WTP Values '!CD57","v":8.9325085083525781},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"I3","v":9.7855795927594134},{"$f":"J3","v":8.9325085083525781},{"$f":"K3","v":0.49517615264967951},{"$f":"'WTP Values '!CI57","v":7.8357897742619116},{"$f":"'WTP Values '!CJ57","v":7.1527569764697372},{"$f":"'WTP Values '!CK57","v":8.5840798422727715},{"$f":"O3","v":7.8357897742619116},{"$f":"P3","v":7.1527569764697372},{"$f":"Q3","v":8.5840798422727715},{"$f":"'WTP Values '!BH57","v":11291352.059476724},{"$f":"'WTP Values '!BI57","v":10306774.299088379},{"$f":"'WTP Values '!BJ57","v":12369996.83563452},{"$f":"U3","v":11291352.059476724},{"$f":"V3","v":10306774.299088379},{"$f":"W3","v":12369996.83563452},{"$f":"'WTP Values '!AV57","v":4243847.0286651095},{"$f":"'WTP Values '!AW57","v":3873883.9465111592},{"$f":"'WTP Values '!AX57","v":4649156.5552373901},{"$f":"AA3","v":4243847.0286651095},{"$f":"AB3","v":3873883.9465111592},{"$f":"AC3","v":4649156.5552373901},{"$f":"'WTP Values '!BB57","v":3398254.8336075279},{"$f":"'WTP Values '!BC57","v":3102034.596276267},{"$f":"'WTP Values '!BD57","v":3722776.0897687087},{"$f":"AG3","v":3398254.8336075279},{"$f":"AH3","v":3102034.596276267},{"$f":"AI3","v":3722776.0897687087},{"$f":"'WTP Values '!CX57","v":1.3114858131380929},{"$f":"'WTP Values '!CY57","v":1.1973998147842739},{"$f":"'WTP Values '!CZ57","v":1.4364716406755298},{"$f":"AM3","v":1.3114858131380929},{"$f":"AN3","v":1.1973998147842739},{"$f":"AO3","v":1.4364716406755298},{"$f":"'WTP Values '!CF57","v":0.49517615264967951},{"$f":"'WTP Values '!CG57","v":0.45230741309482558},{"$f":"'WTP Values '!CH57","v":0.54214059145954452},{"$f":"AS3","v":0.49517615264967951},{"$f":"AT3","v":0.45230741309482558},{"$f":"AU3","v":0.54214059145954452},{"$f":"'WTP Values '!CL57","v":0.39719483146353879},{"$f":"'WTP Values '!CM57","v":0.36287089802915712},{"$f":"'WTP Values '!CN57","v":0.4347980894140136},{"$f":"AY3","v":0.39719483146353879},{"$f":"AZ3","v":0.36287089802915712},{"$f":"BA3","v":0.4347980894140136},{"$f":"'WTP Values '!BK57","v":568770.10896122793},{"$f":"'WTP Values '!BL57","v":519292.86333293718},{"$f":"'WTP Values '!BM57","v":622974.43357910472},{"$f":"BE3","v":568770.10896122793},{"$f":"BF3","v":519292.86333293718},{"$f":"BG3","v":622974.43357910472},{"$f":"'WTP Values '!AY57","v":214749.8596448061},{"$f":"'WTP Values '!AZ57","v":196158.38315044512},{"$f":"'WTP Values '!BA57","v":235117.5744241784},{"$f":"BK3","v":214749.8596448061},{"$f":"BL3","v":196158.38315044512},{"$f":"BM3","v":235117.5744241784},{"$f":"'WTP Values '!BE57","v":172256.95109106458},{"$f":"'WTP Values '!BF57","v":157371.21831082323},{"$f":"'WTP Values '!BG57","v":188564.8736835423},{"$f":"BQ3","v":172256.95109106458},{"$f":"BR3","v":157371.21831082323},{"$f":"BS3","v":188564.8736835423}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":23.615338936220539},{"$f":"D3/(1+B4)^A4","v":21.556140232809177},{"$f":"E3/(1+B4)^A4","v":25.871274438592131},{"$f":"F3+C4","v":49.651250113403684},{"$f":"G3+D4","v":45.321784839481296},{"$f":"H3+E4","v":54.394354507139951},{"$f":"I3/(1+B4)^A4","v":8.875809154430307},{"$f":"J3/(1+B4)^A4","v":8.1020485336531323},{"$f":"K3/(1+B4)^A4","v":0.4491393674827025},{"$f":"L3+I4","v":18.661388747189719},{"$f":"M3+J4","v":17.034557042005709},{"$f":"N3+K4","v":0.94431552013238207},{"$f":"O3/(1+B4)^A4","v":7.1072923122557015},{"$f":"P3/(1+B4)^A4","v":6.4877614299045234},{"$f":"Q3/(1+B4)^A4","v":7.7860134623789312},{"$f":"R3+O4","v":14.943082086517613},{"$f":"S3+P4","v":13.640518406374261},{"$f":"T3+Q4","v":16.370093304651704},{"$f":"U3/(1+B4)^A4","v":10241589.169593399},{"$f":"V3/(1+B4)^A4","v":9348548.1170869656},{"$f":"W3/(1+B4)^A4","v":11219951.778353306},{"$f":"X3+U4","v":21532941.229070123},{"$f":"Y3+V4","v":19655322.416175343},{"$f":"Z3+W4","v":23589948.613987826},{"$f":"AA3/(1+B4)^A4","v":3849294.3570658588},{"$f":"AB3/(1+B4)^A4","v":3513726.9356110287},{"$f":"AC3/(1+B4)^A4","v":4216922.0455667935},{"$f":"AD3+AA4","v":8093141.3857309688},{"$f":"AE3+AB4","v":7387610.8821221879},{"$f":"AF3+AC4","v":8866078.6008041836},{"$f":"AG3/(1+B4)^A4","v":3082317.3093945831},{"$f":"AH3/(1+B4)^A4","v":2813636.8220192897},{"$f":"AI3/(1+B4)^A4","v":3376667.6551190102},{"$f":"AJ3+AG4","v":6480572.1430021115},{"$f":"AK3+AH4","v":5915671.4182955567},{"$f":"AL3+AI4","v":7099443.7448877189},{"$f":"AM3/(1+B4)^A4","v":1.1895562930957757},{"$f":"AN3/(1+B4)^A4","v":1.0860769295095454},{"$f":"AO3/(1+B4)^A4","v":1.302922123061705},{"$f":"AP3+AM4","v":2.5010421062338688},{"$f":"AQ3+AN4","v":2.2834767442938193},{"$f":"AR3+AO4","v":2.739393763737235},{"$f":"AS3/(1+B4)^A4","v":0.4491393674827025},{"$f":"AT3/(1+B4)^A4","v":0.41025615700210938},{"$f":"AU3/(1+B4)^A4","v":0.49173749792248933},{"$f":"AV3+AS4","v":0.94431552013238207},{"$f":"AW3+AT4","v":0.86256357009693496},{"$f":"AX3+AU4","v":1.0338780893820338},{"$f":"AY3/(1+B4)^A4","v":0.36026742082860658},{"$f":"AZ3/(1+B4)^A4","v":0.32913460138699058},{"$f":"BA3/(1+B4)^A4","v":0.39437468427574929},{"$f":"BB3+AY4","v":0.75746225229214537},{"$f":"BC3+AZ4","v":0.69200549941614775},{"$f":"BD3+BA4","v":0.82917277368976294},{"$f":"BE3/(1+B4)^A4","v":515891.25529363076},{"$f":"BF3/(1+B4)^A4","v":471013.93499586137},{"$f":"BG3/(1+B4)^A4","v":565056.17558195442},{"$f":"BH3+BE4","v":1084661.3642548588},{"$f":"BI3+BF4","v":990306.7983287985},{"$f":"BJ3+BG4","v":1188030.6091610591},{"$f":"BK3/(1+B4)^A4","v":194784.45319256789},{"$f":"BL3/(1+B4)^A4","v":177921.43596412256},{"$f":"BM3/(1+B4)^A4","v":213258.57090628427},{"$f":"BN3+BK4","v":409534.31283737399},{"$f":"BO3+BL4","v":374079.81911456771},{"$f":"BP3+BM4","v":448376.14533046266},{"$f":"BQ3/(1+B4)^A4","v":156242.13250890211},{"$f":"BR3/(1+B4)^A4","v":142740.3340687739},{"$f":"BS3/(1+B4)^A4","v":171033.89903269144},{"$f":"BT3+BQ4","v":328499.08359996672},{"$f":"BU3+BR4","v":300111.55237959709},{"$f":"BV3+BS4","v":359598.77271623374}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":20.399817675171612},{"$f":"D4/(1+B5)^A5","v":18.62100441231761},{"$f":"E4/(1+B5)^A5","v":22.348579581982186},{"$f":"F4+C5","v":70.051067788575295},63.942789251798906,76.742934089122144,{"$f":"I4/(1+B5)^A5","v":7.6672576649867672},{"$f":"J4/(1+B5)^A5","v":6.9988541484963882},{"$f":"K4/(1+B5)^A5","v":0.38798347261220384},{"$f":"L4+I5","v":26.328646412176486},24.033411190502097,1.3322989927445859,{"$f":"O4/(1+B5)^A5","v":6.1395463230801859},{"$f":"P4/(1+B5)^A5","v":5.6043722534538585},{"$f":"Q4/(1+B5)^A5","v":6.7258511714751581},{"$f":"R4+O5","v":21.082628409597799},19.244890659828119,23.09594447612686,{"$f":"U4/(1+B5)^A5","v":8847069.7934075352},{"$f":"V4/(1+B5)^A5","v":8075627.355220356},{"$f":"W4/(1+B5)^A5","v":9692216.1998516824},{"$f":"X4+U5","v":30380011.022477657},27730949.771395698,33282164.81383951,{"$f":"AA4/(1+B5)^A5","v":3325165.1934485333},{"$f":"AB4/(1+B5)^A5","v":3035289.4379535932},{"$f":"AC4/(1+B5)^A5","v":3642735.8130368581},{"$f":"AD4+AA5","v":11418306.579179503},10422900.32007578,12508814.413841043,{"$f":"AG4/(1+B5)^A5","v":2662621.5824594172},{"$f":"AH4/(1+B5)^A5","v":2430525.2754728771},{"$f":"AI4/(1+B5)^A5","v":2916892.478236916},{"$f":"AJ4+AG5","v":9143193.7254615277},8346196.6937684342,10016336.223124634,{"$f":"AM4/(1+B5)^A5","v":1.0275834515458595},{"$f":"AN4/(1+B5)^A5","v":0.93819408660796477},{"$f":"AO4/(1+B5)^A5","v":1.1255131178591555},{"$f":"AP4+AM5","v":3.5286255577797281},3.2216708309017843,3.8649068815963905,{"$f":"AS4/(1+B5)^A5","v":0.38798347261220384},{"$f":"AT4/(1+B5)^A5","v":0.35439469344745433},{"$f":"AU4/(1+B5)^A5","v":0.42478133931323986},{"$f":"AV4+AS5","v":1.3322989927445859},1.2169582635443894,1.4586594286952737,{"$f":"AY4/(1+B5)^A5","v":0.31121254363771217},{"$f":"AZ4/(1+B5)^A5","v":0.28431884365575255},{"$f":"BA4/(1+B5)^A5","v":0.34067568018637229},{"$f":"BB4+AY5","v":1.0686747959298575},0.9763243430719003,1.1698484538761353,{"$f":"BE4/(1+B5)^A5","v":445646.26307623863},{"$f":"BF4/(1+B5)^A5","v":406879.54648168565},{"$f":"BG4/(1+B5)^A5","v":488116.76975009555},{"$f":"BH4+BE5","v":1530307.6273310974},1397186.3448104842,1676147.3789111548,{"$f":"BK4/(1+B5)^A5","v":168262.13427713452},{"$f":"BL4/(1+B5)^A5","v":153695.22597051942},{"$f":"BM4/(1+B5)^A5","v":184220.7717579391},{"$f":"BN4+BK5","v":577796.44711450848},527775.04508508719,632596.91708840174,{"$f":"BQ4/(1+B5)^A5","v":134967.82853592664},{"$f":"BR4/(1+B5)^A5","v":123304.46739555027},{"$f":"BS4/(1+B5)^A5","v":147745.51260787511},{"$f":"BT4+BQ5","v":463466.91213589336},423416.01977514738,507344.28532410885]
[4,0.05,16.782980486666862,15.319546413124252,18.386231730180068,86.834048275242154,79.262335664923157,95.129165819302216,6.3078718558516398,5.7579746286754085,0.31919496309640844,32.636518268028126,29.791385819177506,1.6514939558409942,5.0510199540974687,4.6107309225714461,5.5333744038544914,26.133648363695269,23.855621582399564,28.629318879981351,7278506.213692883,6643838.610636807,7973810.2538359491,37658517.236170538,34374788.382032506,41255975.067675456,2735621.6337419352,2497140.1323140818,2996887.7683984414,14153928.212921439,12920040.452389862,15505702.182239484,2190545.3653236395,1999599.1591757566,2399734.6605473366,11333739.090785168,10345795.852944192,12416070.883671971,0.84539544864196259,0.77185459688748193,0.92596242747345436,4.3740210064216907,3.9935254277892662,4.7908693090698451,0.31919496309640844,0.29156139135233106,0.34946865909841257,1.6514939558409942,1.5085196548967206,1.8081280877936863,0.25603532983702237,0.2339098163055538,0.28027472519073621,1.3247101257668799,1.2102341593774542,1.4501231790668716,366634.28351457563,334740.80983268138,401574.87446082284,1896941.9108456729,1731927.1546431656,2077722.2533719777,138429.67428356252,126445.44276964385,151558.88483332694,716226.12139807106,654220.48785473104,784155.80192172865,111038.36655379324,101442.89047921413,121550.59886189405,574505.27868968656,524858.91025436146,628894.88418600289]
[5,0.05,13.149904362633038,12.003265473110876,14.406093663348729,99.983952637875191,91.265601138034029,109.53525948265094,4.9423826537897186,4.5115237874286915,0.25009760579097012,37.578900921817848,34.3029096066062,1.9015915616319643,3.9576063013896814,3.6126283243799864,4.3355436342868039,30.09125466508495,27.468249906779551,32.964862514268155,5702900.0712316427,5205621.3972273897,6247688.9803349711,43361417.307402179,39580409.779259898,47503664.048010424,2143431.1315940013,1956574.6350065928,2348139.9845094457,16297359.344515439,14876615.087396456,17853842.16674893,1716349.6125672811,1566738.2636625345,1880254.8991201431,13050088.703352449,11912534.116606725,14296325.782792114,0.6623894550243199,0.60476827337030648,0.72551579109210418,5.0364104614460103,4.598293701159573,5.5163851001619495,0.25009760579097012,0.22844597925650206,0.27381783876425192,1.9015915616319643,1.7369656341532227,2.0819459265579381,0.20061038046768959,0.183274461669232,0.21960258098669835,1.5253205062345694,1.3935086210466863,1.66972576005357,287267.55465808557,262278.18348874827,314644.42193634121,2184209.4655037588,1994205.3381319139,2392366.6753083188,108463.27201687716,99073.313040705965,118750.35202769132,824689.39341494825,753293.80089543702,902906.15394941997,87001.465676813168,79483.159092658374,95238.074758205272,661506.74436649971,604342.06934701977,724132.95894420822]
[9,0.05,3.0425913214945699,2.7772849407073461,3.3332451969229533,124.53293786823959,113.67397603487926,136.42936995038522,1.1435558887148343,1.0438648634854646,5.7866945942853229E-2,46.80562040393572,42.725277387374469,2.3684879177878706,0.91570084879989155,0.83588072463692886,1.0031470246374274,37.47953795302201,34.212508795080886,41.058700591611846,1319522.468420889,1204463.3975588167,1445574.3362652254,54007913.719705887,49298558.236562885,59167203.20940423,495941.62659775885,452707.24715259223,543306.63870260178,20298837.814680398,18529259.281020455,22237482.701987635,397124.59435728798,362507.90215774631,435048.58138109662,16254267.237820445,14837409.722834863,17806491.97677486,0.15326198212007142,0.13992974012043005,0.16786799270242761,6.2729965612163339,5.7273093199308027,6.870819014565714,5.7866945942853229E-2,5.2857247836058524E-2,6.3355272929733725E-2,2.3684879177878706,2.1634415092660571,2.5931245552584716,4.6416718006495009E-2,4.2405577344802756E-2,5.0811084906943721E-2,1.8998313111308716,1.7356557522004274,2.0796922790886105,66467.233878395098,60685.256933719582,72801.623581427935,2720496.7845586152,2483841.085674556,2979762.6786496807,25095.955152131366,22923.330401241699,27476.153479152221,1027174.7643614911,938249.46532374958,1124596.0277033495,20130.177157621241,18390.610561966965,22035.942752449413,823926.00134522386,752725.72635467234,901928.7836234516]
[16,0.05,3.5893632076452145E-2,3.2763796809968188E-2,3.9322493255579113E-2,128.70070659688957,117.47832571689463,140.99527894990021,1.3490597320256559E-2,1.2314536323951082E-2,6.8265982762365728E-4,48.372073459519932,44.155172787468523,2.4477545764479731,1.0802577765446669E-2,9.8609349793248816E-3,1.1834185539987821E-2,38.733873142721983,35.35750566679738,42.432820332894892,15566.4856017686,14209.126850560111,17053.52703746549,55815407.365593947,50948442.940987557,61147363.828105286,5850.6530767835602,5340.6145126505871,6409.4209618351806,20978183.078031313,19149381.705805711,22981708.981361996,4684.9026281218994,4276.5274366407803,5132.2941747579016,16798252.049072415,15333976.280370234,18402425.403691035,1.8080407837433076E-3,1.6507595262478774E-3,1.9803487655100913E-3,6.4829361912476102,5.9189863259624795,7.1007660881617651,6.8265982762365728E-4,6.2356011896772781E-4,7.4740594984870309E-4,2.4477545764479731,2.235845838778642,2.6799091731748605,5.4758080276885984E-4,5.0026113610822018E-4,5.9942141232406166E-4,1.9634133454406932,1.7937432902570338,2.1492937563714398,784.11793957220959,715.90761120488673,858.84511434040758,2811544.194337646,2566968.2918660878,3079486.9919395032,296.05848622327181,270.42790189283329,324.13782846536668,1061551.4275563615,969650.04775750078,1162233.107795245,237.47690576285876,216.95513443070703,259.95933664388872,851500.49755410198,777917.34872586047,932113.81454139471]
[19,0.05,2.5751068673172304E-3,2.3505639659154526E-3,2.8211027016379368E-3,{"$f":"F20+C21","v":128.72544914333963},117.5009107749552,141.02238511218093,9.6785217304311028E-4,8.8347835594041043E-4,4.8975874227800799E-5,{"$f":"L20+I21","v":48.381372928855455},44.163661563036214,2.4482251541387066,7.750063334153323E-4,7.0745031679552795E-4,8.4901668318825355E-4,{"$f":"R20+O21","v":38.741319680357762},35.364303102098646,42.440977988403212,1116.7820489085286,1019.4014373781836,1223.4664492192046,{"$f":"X20+U21","v":55826137.806365333},50958237.714065023,61159119.33069592,419.74177715495244,383.15022224354266,459.82930618985131,{"$f":"AD20+AA21","v":20982216.106932022},19153063.149978586,22986127.185558453,336.10766680544037,306.8097189748857,368.20475415698382,{"$f":"AJ20+AG21","v":16801481.491571948},15336924.217723601,18405963.246468935,1.2971376729694348E-4,1.1842998176601412E-4,1.4207561092971174E-4,{"$f":"AP20+AM21","v":6.4841825274495335},5.9201242435231514,7.102131201372198,4.8975874227800799E-5,4.4735900259934401E-5,5.3620937274603949E-5,{"$f":"AV20+AS21","v":2.4482251541387066},2.2362756772852355,2.6804243822902771,3.9284937300793504E-5,3.5890095610840463E-5,4.3004123739969446E-5,{"$f":"BB20+AY21","v":1.9637908091484291},1.7940881351133851,2.1497069553507462,56.254755347083218,51.361160722094297,61.615886271669829,{"$f":"BH20+BE21","v":2812084.7101177401},2567461.7882413357,3080079.0193801844,21.24004167026742,19.401233784175403,23.254530114439284,{"$f":"BN20+BK21","v":1061755.5094623584},969836.46174061974,1162456.5456256641,17.037239629487786,15.564951894037154,18.65019041787308,{"$f":"BT20+BQ21","v":851664.19743711024},778066.90234249644,932293.0122316241]
[25,0.05,3.5500942457520703E-6,3.2405348747185095E-6,3.889229062634734E-6,128.72694147074108,117.50227297512627,141.02401999922864,1.3343005192784887E-6,1.2179810739032023E-6,6.7519127646120181E-8,48.381933819099167,44.164173556917284,2.4482535366652911,1.0684393566724316E-6,9.753052701178971E-7,1.1704715170420221E-6,38.74176881247044,35.364713084110008,42.441470011036017,1.5396182488223553,1.4053673744103503,1.6866955140268922,55826785.004535705,50958828.478167817,61159828.354670852,0.57866447668324084,0.52821862133532216,0.6339299524424965,20982459.355926283,19153285.193414059,22986393.666100416,0.46336480595162605,0.42297406437671209,0.50761449770551725,16801676.272878844,15337102.020267049,18406176.628698215,1.7882601484242523E-7,1.6326996060946595E-7,1.9586830171003704E-7,6.4842576992459895,5.9201928761337772,7.1022135371113322,6.7519127646120181E-8,6.167381404904113E-8,7.3922905214695938E-8,2.4482535366652911,2.2363016026596862,2.6804554567264494,5.4159006613024198E-8,4.9478809413559063E-8,5.9286352023101525E-8,1.9638135755777151,1.7941089341620773,2.1497318771250797,7.7553939911600644E-2,7.0807531698525009E-2,8.4944903093616728E-2,2812117.3109056652,2567491.5530905104,3080114.7270537624,2.9281949681454308E-2,2.6746932056240298E-2,3.2059164066051554E-2,1061767.8185034296,969847.7051546952,1162470.0221042281,2.348788205250538E-2,2.1458156496625864E-2,2.5711528529163426E-2,851674.07086794416,778075.92255230166,932303.82040061941]
[36,0.05,2.1119756161970194E-13,1.9278166057227309E-13,2.313729263925291E-13,128.72694282629388,117.50227421247821,141.02402148427521,7.9378460579381275E-14,7.2458536337479214E-14,4.0167595940904657E-15,48.381934328582773,44.164174021985964,2.4482535624465052,6.3562196169227986E-14,5.8021584956572968E-14,6.9632159946283386E-14,38.741769220438748,35.364713456516384,42.441470457963845,9.1592954290032548E-8,8.3606276934901746E-8,1.0034268250304004E-7,55826785.592416935,50958829.014787272,61159828.99871143,3.4425149872479283E-8,3.1424091053815825E-8,3.7712931242248216E-8,20982459.576881051,19153285.395106789,22986393.908157509,2.7565892729317747E-8,2.5163019582262397E-8,3.0198337491038554E-8,16801676.449808072,15337102.181773653,18406176.822523564,1.063848328367067E-14,9.7130428601224644E-15,1.1652340714405043E-14,6.484257767528149,5.9201929384760783,7.1022136119008454,4.0167595940904657E-15,3.6690178460839826E-15,4.3977247499469498E-15,2.4482535624465052,2.236301626208951,2.6804554849528541,3.2219567551207034E-15,2.943528587302585E-15,3.5269860791973944E-15,1.963813596257558,1.794108953054854,2.1497318997627266,4.6137375149771785E-9,4.2123890251455063E-9,5.0534310256299099E-9,2812117.3405185295,2567491.5801273542,3080114.7594887605,1.7420034354281905E-9,1.5911934839040031E-9,1.9072218396505384E-9,1061767.8296843239,969847.71536762908,1162470.0343455621,1.397310345503073E-9,1.2765605686001402E-9,1.529596612082154E-9,851674.07983645645,778075.93074579211,932303.83021819929]
[39,0.05,8.1116425707182826E-16,7.4043275535901502E-16,8.8865347925599562E-16,128.72694282629391,117.50227421247824,141.02402148427524,3.048755369596681E-16,2.7829760128831142E-16,1.5427506771330921E-17,48.381934328582787,44.164174021985978,2.4482535624465056,2.4412867856072735E-16,2.2284838657454429E-16,2.6744209951079543E-16,38.741769220438755,35.364713456516391,42.44147045796386,3.5178877137546103E-10,3.2111366720492735E-10,3.853945892222829E-10,55826785.59241695,50958829.014787287,61159828.998711444,1.3221957160271975E-10,1.2069315231832726E-10,1.4484723033026459E-10,20982459.576881059,19153285.395106792,22986393.908157516,1.0587464516547146E-10,9.6645727955344137E-11,1.1598529740523998E-10,16801676.449808076,15337102.181773657,18406176.822523568,4.0860118473852489E-17,3.7305701520007835E-17,4.4754126071626195E-17,6.4842577675281508,5.9201929384760801,7.1022136119008472,1.5427506771330921E-17,1.4091905761019712E-17,1.6890711721476285E-17,2.4482535624465056,2.2363016262089515,2.680455484952855,1.2374840587843394E-17,1.1305458080943345E-17,1.3546392395317998E-17,1.9638135962575585,1.7941089530548544,2.149731899762727,1.7720370135711644E-11,1.6178877198556263E-11,1.9409138022862546E-11,2812117.3405185305,2567491.5801273547,3080114.7594887614,6.6906592655654115E-12,6.1114307870310076E-12,7.3252275015232612E-12,1061767.8296843241,969847.71536762931,1162470.0343455623,5.36676749303456E-12,4.9029936581385452E-12,5.8748504951652804E-12,851674.07983645669,778075.93074579234,932303.83021819952]
[44,0.05,2.8797580507957889E-20,2.6286503254164233E-20,3.1548567246948287E-20,128.72694282629391,117.50227421247824,141.02402148427524,1.0823551141412654E-20,9.8799934888675094E-21,5.4770025233634938E-22,48.381934328582787,44.164174021985978,2.4482535624465056,8.666944103937987E-21,7.911460961821812E-21,9.4946064557642804E-21,38.741769220438755,35.364713456516391,42.44147045796386,1.2489043220482241E-14,1.1400029775622434E-14,1.3682101514832019E-14,55826785.59241695,50958829.014787287,61159828.998711444,4.6939984408359642E-15,4.2847928028693753E-15,5.1422997751997254E-15,20982459.576881059,19153285.395106792,22986393.908157516,3.7587129749901646E-15,3.4310721993483634E-15,4.1176567022615669E-15,16801676.449808076,15337102.181773657,18406176.822523568,1.4505971399221435E-21,1.3244098634305858E-21,1.5888404073218784E-21,6.4842577675281508,5.9201929384760801,7.1022136119008472,5.4770025233634938E-22,5.0028435933363147E-22,5.9964628174297113E-22,2.4482535624465056,2.2363016262089515,2.680455484952855,4.3932590100553339E-22,4.0136117491241979E-22,4.8091779463356603E-22,1.9638135962575585,1.7941089530548544,2.149731899762727,6.2910043331554425E-16,5.7437505978833075E-16,6.8905429440532809E-16,2812117.3405185305,2567491.5801273547,3080114.7594887614,2.3752870910135906E-16,2.1696520596660572E-16,2.6005685886076204E-16,1061767.8296843241,969847.71536762931,1162470.0343455623,1.9052851207479762E-16,1.7406382661625216E-16,2.0856624121661402E-16,851674.07983645669,778075.93074579234,932303.83021819952]
[50,0.05,2.6327266288556119E-26,2.403159427841995E-26,2.8842267867028059E-26,128.72694282629391,117.50227421247824,141.02402148427524,9.8950852141565333E-27,9.03246782967535E-27,5.0071742609014665E-28,48.381934328582787,44.164174021985978,2.4482535624465056,7.9234762541718606E-27,7.2327999713670855E-27,8.6801400692976519E-27,38.741769220438755,35.364713456516391,42.44147045796386,1.1417708041967679E-20,1.0422112354798089E-20,1.2508423402740343E-20,55826785.59241695,50958829.014787287,61159828.998711444,4.2913378391565112E-21,3.9172346816170151E-21,4.7011829858363951E-21,20982459.576881059,19153285.395106792,22986393.908157516,3.4362830366068944E-21,3.1367479438956465E-21,3.7644358509681445E-21,16801676.449808076,15337102.181773657,18406176.822523568,1.3261620075893087E-27,1.2107993287870791E-27,1.4525464902171855E-27,6.4842577675281508,5.9201929384760801,7.1022136119008472,5.0071742609014665E-28,4.5736896349804532E-28,5.4820742089868196E-28,2.4482535624465056,2.2363016262089515,2.680455484952855,4.0163964399843656E-28,3.6693160826087546E-28,4.3966370156424224E-28,1.9638135962575585,1.7941089530548544,2.149731899762727,5.7513493626895218E-22,5.2510401505341764E-22,6.2994583489641351E-22,2812117.3405185305,2567491.5801273547,3080114.7594887614,2.1715301998931414E-22,1.9835349540062153E-22,2.3774865987442103E-22,1061767.8296843241,969847.71536762931,1162470.0343455623,1.7418459413871369E-22,1.5913228242437851E-22,1.9067501069388989E-22,851674.07983645669,778075.93074579234,932303.83021819952]

{"sheet":"Sullivan","index":337,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Sullivan"]
[null,"Number of households",{"$f":"'WTP Values '!C58","v":2647},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA58","v":0.88069787045804948}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU58","v":0.84745237926249994}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV58","v":139.38700699399999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW58","v":658.70885680900005}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!X3:X52), \"NULL\")))))","v":5156645.4746755324},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!Y3:Y52), \"NULL\")))))","v":4707000.5187908616},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!Z3:Z52), \"NULL\")))))","v":5649249.718142706},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AD3:AD52), \"NULL\")))))","v":1937403.6888812419},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AE3:AE52), \"NULL\")))))","v":1768509.7541619893},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AF3:AF52), \"NULL\")))))","v":2122433.8284385307},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":1551377.6233622611},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AK3:AK52), \"NULL\")))))","v":1416148.4509403242},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!AL3:AL52), \"NULL\")))))","v":1699526.6536222289}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BH3:BH52), \"NULL\")))))","v":259769.79650904457},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BI3:BI52), \"NULL\")))))","v":237174.12674797574},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":284524.26703654294},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BN3:BN52), \"NULL\")))))","v":98057.799880149891},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BO3:BO52), \"NULL\")))))","v":89570.500014736564},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BP3:BP52), \"NULL\")))))","v":107355.98031020758},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BT3:BT52), \"NULL\")))))","v":78659.122364752911},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BU3:BU52), \"NULL\")))))","v":71863.552477625257},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!BV3:BV52), \"NULL\")))))","v":86103.944149955874}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!F3:F52), \"NULL\")))))","v":20.229372043693722},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!G3:G52), \"NULL\")))))","v":18.465427800322296},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!H3:H52), \"NULL\")))))","v":22.161844338005707},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!L3:L52), \"NULL\")))))","v":7.6003790087332623},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!M3:M52), \"NULL\")))))","v":6.9378129552517445},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!N3:N52), \"NULL\")))))","v":0.38467793167154518},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!R3:R52), \"NULL\")))))","v":6.0860098444582791},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!S3:S52), \"NULL\")))))","v":5.5555096862607076},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Sullivan NPV 1%'!A3:A52,'Sullivan NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Sullivan NPV 2%'!A3:A52,'Sullivan NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Sullivan NPV 3%'!A3:A52,'Sullivan NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Sullivan NPV 4%'!A3:A52,'Sullivan NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Sullivan NPV 5%'!A3:A52,'Sullivan NPV 5%'!T3:T52), \"NULL\")))))","v":6.6671942337593304}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Sullivan NPV 1%","index":338,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU58","v":3.8450033780917208},{"$f":"'WTP Values '!CV58","v":3.5097299173100787},{"$f":"'WTP Values '!CW58","v":4.2123090207804452},{"$f":"C3","v":3.8450033780917208},{"$f":"D3","v":3.5097299173100787},{"$f":"E3","v":4.2123090207804452},{"$f":"'WTP Values '!CC58","v":1.4446065305554991},{"$f":"'WTP Values '!CD58","v":1.3186723834973109},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"I3","v":1.4446065305554991},{"$f":"J3","v":1.3186723834973109},{"$f":"K3","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CI58","v":1.1567698868999974},{"$f":"'WTP Values '!CJ58","v":1.0559375478663331},{"$f":"'WTP Values '!CK58","v":1.2672357943602015},{"$f":"O3","v":1.1567698868999974},{"$f":"P3","v":1.0559375478663331},{"$f":"Q3","v":1.2672357943602015},{"$f":"'WTP Values '!BH58","v":980125.29637220013},{"$f":"'WTP Values '!BI58","v":894661.13215671119},{"$f":"'WTP Values '!BJ58","v":1073754.7464659836},{"$f":"U3","v":980125.29637220013},{"$f":"V3","v":894661.13215671119},{"$f":"W3","v":1073754.7464659836},{"$f":"'WTP Values '!AV58","v":368242.95447163814},{"$f":"'WTP Values '!AW58","v":336141.22891475551},{"$f":"'WTP Values '!AX58","v":403411.69377357513},{"$f":"AA3","v":368242.95447163814},{"$f":"AB3","v":336141.22891475551},{"$f":"AC3","v":403411.69377357513},{"$f":"'WTP Values '!BB58","v":294870.85361027491},{"$f":"'WTP Values '!BC58","v":269167.80046281032},{"$f":"'WTP Values '!BD58","v":323029.58837377757},{"$f":"AG3","v":294870.85361027491},{"$f":"AH3","v":269167.80046281032},{"$f":"AI3","v":323029.58837377757},{"$f":"'WTP Values '!CX58","v":0.19369486423076682},{"$f":"'WTP Values '!CY58","v":0.17684661918692435},{"$f":"'WTP Values '!CZ58","v":0.21215279841851359},{"$f":"AM3","v":0.19369486423076682},{"$f":"AN3","v":0.17684661918692435},{"$f":"AO3","v":0.21215279841851359},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CG58","v":6.6787386649980421E-2},{"$f":"'WTP Values '!CH58","v":8.0048959925264104E-2},{"$f":"AS3","v":7.3115860618892345E-2},{"$f":"AT3","v":6.6787386649980421E-2},{"$f":"AU3","v":8.0048959925264104E-2},{"$f":"'WTP Values '!CL58","v":5.8651422265796817E-2},{"$f":"'WTP Values '!CM58","v":5.3584370574850722E-2},{"$f":"'WTP Values '!CN58","v":6.4202582424853022E-2},{"$f":"AY3","v":5.8651422265796817E-2},{"$f":"AZ3","v":5.3584370574850722E-2},{"$f":"BA3","v":6.4202582424853022E-2},{"$f":"'WTP Values '!BK58","v":49374.530407870217},{"$f":"'WTP Values '!BL58","v":45079.76404666531},{"$f":"'WTP Values '!BM58","v":54079.620738678328},{"$f":"BE3","v":49374.530407870217},{"$f":"BF3","v":45079.76404666531},{"$f":"BG3","v":54079.620738678328},{"$f":"'WTP Values '!AY58","v":18637.878178969666},{"$f":"'WTP Values '!AZ58","v":17024.69431034015},{"$f":"'WTP Values '!BA58","v":20405.186382430344},{"$f":"BK3","v":18637.878178969666},{"$f":"BL3","v":17024.69431034015},{"$f":"BM3","v":20405.186382430344},{"$f":"'WTP Values '!BE58","v":14950.765182278044},{"$f":"'WTP Values '!BF58","v":13659.128985384348},{"$f":"'WTP Values '!BG58","v":16365.804900345809},{"$f":"BQ3","v":14950.765182278044},{"$f":"BR3","v":13659.128985384348},{"$f":"BS3","v":16365.804900345809}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":3.7692416214995794},{"$f":"D3/(1+B4)^A4","v":3.4405743724243494},{"$f":"E3/(1+B4)^A4","v":4.1293098919522055},{"$f":"F3+C4","v":7.6142449995912997},{"$f":"G3+D4","v":6.9503042897344276},{"$f":"H3+E4","v":8.3416189127326508},{"$f":"I3/(1+B4)^A4","v":1.4161420748509941},{"$f":"J3/(1+B4)^A4","v":1.292689328004422},{"$f":"K3/(1+B4)^A4","v":7.1675189313687229E-2},{"$f":"L3+I4","v":2.860748605406493},{"$f":"M3+J4","v":2.6113617115017327},{"$f":"N3+K4","v":0.14479104993257957},{"$f":"O3/(1+B4)^A4","v":1.133976950200958},{"$f":"P3/(1+B4)^A4","v":1.0351314065937978},{"$f":"Q3/(1+B4)^A4","v":1.2422662428783466},{"$f":"R3+O4","v":2.2907468371009552},{"$f":"S3+P4","v":2.0910689544601309},{"$f":"T3+Q4","v":2.5095020372385481},{"$f":"U3/(1+B4)^A4","v":960812.95595745533},{"$f":"V3/(1+B4)^A4","v":877032.77341114718},{"$f":"W3/(1+B4)^A4","v":1052597.5359925337},{"$f":"X3+U4","v":1940938.2523296555},{"$f":"Y3+V4","v":1771693.9055678584},{"$f":"Z3+W4","v":2126352.2824585172},{"$f":"AA3/(1+B4)^A4","v":360987.11349047947},{"$f":"AB3/(1+B4)^A4","v":329517.91874792229},{"$f":"AC3/(1+B4)^A4","v":395462.88969079027},{"$f":"AD3+AA4","v":729230.06796211761},{"$f":"AE3+AB4","v":665659.1476626778},{"$f":"AF3+AC4","v":798874.58346436545},{"$f":"AG3/(1+B4)^A4","v":289060.73287939897},{"$f":"AH3/(1+B4)^A4","v":263864.13142124331},{"$f":"AI3/(1+B4)^A4","v":316664.62932435796},{"$f":"AJ3+AG4","v":583931.58648967394},{"$f":"AK3+AH4","v":533031.93188405363},{"$f":"AL3+AI4","v":639694.21769813553},{"$f":"AM3/(1+B4)^A4","v":0.18987831019583062},{"$f":"AN3/(1+B4)^A4","v":0.1733620421399121},{"$f":"AO3/(1+B4)^A4","v":0.20797255016029173},{"$f":"AP3+AM4","v":0.38357317442659744},{"$f":"AQ3+AN4","v":0.35020866132683648},{"$f":"AR3+AO4","v":0.42012534857880535},{"$f":"AS3/(1+B4)^A4","v":7.1675189313687229E-2},{"$f":"AT3/(1+B4)^A4","v":6.5471411283188341E-2},{"$f":"AU3/(1+B4)^A4","v":7.8471679173869324E-2},{"$f":"AV3+AS4","v":0.14479104993257957},{"$f":"AW3+AT4","v":0.13225879793316875},{"$f":"AX3+AU4","v":0.15852063909913344},{"$f":"AY3/(1+B4)^A4","v":5.7495757539257737E-2},{"$f":"AZ3/(1+B4)^A4","v":5.252854678448262E-2},{"$f":"BA3/(1+B4)^A4","v":6.2937537912805624E-2},{"$f":"BB3+AY4","v":0.11614717980505455},{"$f":"BC3+AZ4","v":0.10611291735933334},{"$f":"BD3+BA4","v":0.12714012033765865},{"$f":"BE3/(1+B4)^A4","v":48401.657100157063},{"$f":"BF3/(1+B4)^A4","v":44191.514603142154},{"$f":"BG3/(1+B4)^A4","v":53014.038563550952},{"$f":"BH3+BE4","v":97776.187508027273},{"$f":"BI3+BF4","v":89271.278649807471},{"$f":"BJ3+BG4","v":107093.65930222928},{"$f":"BK3/(1+B4)^A4","v":18270.638348171422},{"$f":"BL3/(1+B4)^A4","v":16689.240574786934},{"$f":"BM3/(1+B4)^A4","v":20003.123598108366},{"$f":"BN3+BK4","v":36908.516527141088},{"$f":"BO3+BL4","v":33713.934885127084},{"$f":"BP3+BM4","v":40408.30998053871},{"$f":"BQ3/(1+B4)^A4","v":14656.17604379771},{"$f":"BR3/(1+B4)^A4","v":13389.990182711839},{"$f":"BS3/(1+B4)^A4","v":16043.333889173424},{"$f":"BT3+BQ4","v":29606.941226075753},{"$f":"BU3+BR4","v":27049.119168096186},{"$f":"BV3+BS4","v":32409.138789519231}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":3.6583887829863113},{"$f":"D4/(1+B5)^A5","v":3.3393875890874121},{"$f":"E4/(1+B5)^A5","v":4.0078674988689773},{"$f":"F4+C5","v":11.272633782577611},10.28969187882184,12.349486411601628,{"$f":"I4/(1+B5)^A5","v":1.3744935459161878},{"$f":"J4/(1+B5)^A5","v":1.2546715260922994},{"$f":"K4/(1+B5)^A5","v":6.9567232598713613E-2},{"$f":"L4+I5","v":4.235242151322681},3.8660332375940323,0.21435828253129319,{"$f":"O4/(1+B5)^A5","v":1.1006268558420871},{"$f":"P4/(1+B5)^A5","v":1.0046883450504249},{"$f":"Q4/(1+B5)^A5","v":1.2057313764408137},{"$f":"R4+O5","v":3.3913736929430423},3.0957572995105558,3.7152334136793619,{"$f":"U4/(1+B5)^A5","v":932555.58905354398},{"$f":"V4/(1+B5)^A5","v":851239.3692825177},{"$f":"W4/(1+B5)^A5","v":1021640.7981672673},{"$f":"X4+U5","v":2873493.8413831992},2622933.274850376,3147993.0806257846,{"$f":"AA4/(1+B5)^A5","v":350370.53588269785},{"$f":"AB4/(1+B5)^A5","v":319826.84550235543},{"$f":"AC4/(1+B5)^A5","v":383832.38460487791},{"$f":"AD4+AA5","v":1079600.6038448154},985485.99316503317,1182706.9680692432,{"$f":"AG4/(1+B5)^A5","v":280559.49948548921},{"$f":"AH4/(1+B5)^A5","v":256103.92634894399},{"$f":"AI4/(1+B5)^A5","v":307351.56941938133},{"$f":"AJ4+AG5","v":864491.08597516315},789135.85823299759,947045.78711751685,{"$f":"AM4/(1+B5)^A5","v":0.18429401718122243},{"$f":"AN4/(1+B5)^A5","v":0.16826349012561584},{"$f":"AO4/(1+B5)^A5","v":0.20185610822496702},{"$f":"AP4+AM5","v":0.56786719160781984},0.51847215145245229,0.62198145680377237,{"$f":"AS4/(1+B5)^A5","v":6.9567232598713613E-2},{"$f":"AT4/(1+B5)^A5","v":6.3545906762381421E-2},{"$f":"AU4/(1+B5)^A5","v":7.6163838697496489E-2},{"$f":"AV4+AS5","v":0.21435828253129319},0.19580470469555017,0.23468447779662993,{"$f":"AY4/(1+B5)^A5","v":5.5804815815240147E-2},{"$f":"AZ4/(1+B5)^A5","v":5.0983689993975186E-2},{"$f":"BA4/(1+B5)^A5","v":6.1086554232991745E-2},{"$f":"BB4+AY5","v":0.1719519956202947},0.15709660735330852,0.1882266745706504,{"$f":"BE4/(1+B5)^A5","v":46978.171524784571},{"$f":"BF4/(1+B5)^A5","v":42891.848695810404},{"$f":"BG4/(1+B5)^A5","v":51454.903531638767},{"$f":"BH4+BE5","v":144754.35903281183},132163.12734561786,158548.56283386805,{"$f":"BK4/(1+B5)^A5","v":17733.301577084196},{"$f":"BL4/(1+B5)^A5","v":16198.412478282498},{"$f":"BM4/(1+B5)^A5","v":19414.834692102955},{"$f":"BN4+BK5","v":54641.818104225284},49912.347363409586,59823.144672641662,{"$f":"BQ4/(1+B5)^A5","v":14225.14007440322},{"$f":"BR4/(1+B5)^A5","v":12996.192552187991},{"$f":"BS4/(1+B5)^A5","v":15571.501812745426},{"$f":"BT4+BQ5","v":43832.081300478974},40045.311720284175,47980.640602264655]
[4,0.01,3.5156397129262564,3.2090858357228624,3.8514818897045928,14.788273495503867,13.498777714544701,16.200968301306222,1.3208612812439458,1.2057146753569585,6.6852743147428006E-2,5.5561034325666263,5.0717479129509906,0.28121102567872119,1.0576807750741677,0.96548575192442787,1.1586841534858334,4.4490544680172102,4.0612430514349835,4.8739175671651953,896167.59121805034,818024.30233044911,981776.72616047994,3769661.4326012498,3440957.5771808252,4129769.8067862643,336699.19826918392,307347.31216570595,368855.37718125636,1416299.8021139994,1292833.3053307391,1551562.3452504997,269612.16446349194,246110.83936621001,295358.81705797126,1134103.250438655,1035246.6975992076,1242404.604175488,0.17710292811693318,0.16169790670479525,0.19397975241798945,0.74497011972475302,0.68017005815724751,0.81596120922176185,6.6852743147428006E-2,6.1066367370986224E-2,7.3191951948653827E-2,0.28121102567872119,0.25687107206653637,0.30787642974528373,5.3627331125929587E-2,4.8994323973415389E-2,5.8702977930088648E-2,0.22557932674622427,0.2060909313267239,0.24692965250073906,45145.099455060306,41218.223535204714,49447.150921164299,189899.45848787215,173381.35088082257,207995.71375503234,17041.354258364041,15566.356003454664,18657.274530494029,71683.172362589321,65478.703366864254,78480.419203135694,13670.080009016321,12489.085595766626,14963.907176126897,57502.161309495292,52534.397316050803,62944.547778391556]
[5,0.01,3.3450105568369737,3.0533350612751318,3.664552864492721,18.133284052340841,16.552112775819833,19.865521165798942,1.2567541871919021,1.1471961426460566,6.3608091227164959E-2,6.8128576197585282,6.2189440555970474,0.34481911690588618,1.006346965924382,0.91862656482929472,1.1024482148154422,5.4554014339415922,4.9798696162642786,5.9763657819806379,852672.71338916605,778322.0552958718,934126.86783258384,4622334.1459904155,4219279.6324766967,5063896.6746188477,320357.73419783014,292430.42170382949,350953.23507721082,1736657.5363118295,1585263.7270345686,1902515.5803277106,256526.72344840021,234166.01900504512,281023.77996277856,1390629.9738870552,1269412.7166042528,1523428.3841382666,0.16850735927794644,0.15385000998744994,0.18456507851616924,0.91347747900269949,0.83402006814469742,1.0005262877379311,6.3608091227164959E-2,5.8102553220281739E-2,6.9639630888106041E-2,0.34481911690588618,0.3149736252868181,0.37751606063338977,5.10245654842474E-2,4.6616418148193492E-2,5.5853869260815599E-2,0.27660389223047166,0.25270734947491741,0.30278352176155465,42954.013095084018,39217.725397852235,47047.267451400272,232853.47158295618,212599.07627867482,255042.98120643263,16214.26384718454,14810.853618358435,17751.756540024384,87897.436209773863,80289.556985222691,96232.175743160071,13006.612075417986,11882.936413955636,14237.644230617141,70508.773384913278,64417.333730006438,77182.192009008693]
[9,0.01,2.4817399923572205,2.2653392576429727,2.7188157536096034,29.419553452378334,26.854251284679144,32.229945778692525,0.9324147335026014,0.85113110942609604,4.71923006381278E-2,11.053222810021289,10.089653729180377,0.55943669177261146,0.74663187726483704,0.68155010133491301,0.81793159624507894,8.8508774045982914,8.0793716096147072,9.696093220976552,632617.42743515421,577454.97024318459,693050.13136569783,7499303.826609605,6845385.6631753054,8215697.6345957844,237680.74489172609,216960.83172022426,260380.24817531474,2817564.0479974761,2571941.7850066423,3086653.1758878119,190323.05515120775,173733.1360668182,208497.98279755138,2256166.7666573822,2059503.130347017,2471619.7379724174,0.12501947166409724,0.11414484831146704,0.13693306157432591,1.4820315748373514,1.3531193745333576,1.623260106534091,4.71923006381278E-2,4.3107615816073093E-2,5.1667238142121964E-2,0.55943669177261146,0.51101517951563358,0.61248441776334395,3.7856294502893011E-2,3.4585788969292361E-2,4.1439265651684869E-2,0.44876388464006733,0.40999398422407968,0.4912378793191356,31868.56672617107,29096.529256148733,34905.445941454076,377782.92856567854,344922.07095268689,413783.32775236963,12029.733943273433,10988.511731450473,13170.435008021555,142605.3502187675,130262.27938505226,156127.68376333319,9649.9035815193547,8816.2228561208303,10563.23454999448,114393.8749027267,104511.08511064075,125220.87101413033]
[16,0.01,1.0034858779368852,0.91598473683037696,1.0993469186383882,40.583597892643766,37.044822505874087,44.460469520771284,0.37701976046307178,0.34415291336406151,1.9082098601607492E-2,15.247666850750173,13.918445447647244,0.77173005980670717,0.30189888834451489,0.27558322141008323,0.33072876630025627,12.2095819763799,11.145307462283657,13.375537771049682,255797.40686894787,233492.59373183027,280233.23219577462,10345117.286247753,9443052.2075757887,11333366.080817424,96105.664449491465,87727.61504717209,105284.15657655249,3886764.8533752705,3547934.586259325,4257967.1213247431,76956.691143392512,70248.595384542248,84305.681481541251,3112330.2053168067,2841037.2385814539,3409542.6278907401,5.0551336831579814E-2,4.6154207802812347E-2,5.5368569606674259E-2,2.0444284987112313,1.8665970809413501,2.2392500125940544,1.9082098601607492E-2,1.7430465655618749E-2,2.0891529325106871E-2,0.77173005980670717,0.70493369642981696,0.84490817871364099,1.5307105918291887E-2,1.3984684501548125E-2,1.6755872090389097E-2,0.61905946575477122,0.56557727910747224,0.67765136531367642,12885.981915223472,11765.114917534012,14113.937065610515,521142.86807352642,475812.07017641352,570804.59142130951,4864.1953486621724,4443.1795337193198,5325.4352097868123,196720.80339309946,179693.82083584304,215374.55175917121,3901.9163962899938,3564.8195057124331,4271.2196801028476,157803.7215265191,144170.64012612423,172739.31384547387]
[19,0.01,0.58635020425560536,0.53522211856108348,0.64236309096512467,{"$f":"F20+C21","v":42.725643910941436},39.000088146864364,46.807141000233095,0.22029768272416644,0.20109314488915117,1.1149925134653347E-2,{"$f":"L20+I21","v":16.052455133750069},14.65307599299449,0.81246280376357616,0.17640355358989934,0.16102695784362919,0.19324923642379002,{"$f":"R20+O21","v":12.854016866720766},11.733568797206246,14.081513064340779,149465.84208442175,136432.8417937544,163744.02126617235,{"$f":"X20+U21","v":10891143.721618239},9941466.6762811691,11931553.352225544,56155.823633448541,51260.417443564431,61518.939200680456,{"$f":"AD20+AA21","v":4091912.4896261455},3735198.3959831782,4482707.2131816391,44966.822715567716,41047.192748821537,49260.935946842314,{"$f":"AJ20+AG21","v":3276602.3465291779},2990990.2447401788,3589501.9609594666,2.9537821436541437E-2,2.6968520202869054E-2,3.2352594901446222E-2,{"$f":"AP20+AM21","v":2.1523356373770341},1.9651180857959059,2.3574400406477167,1.1149925134653347E-2,1.0184853939803212E-2,1.2207199678956358E-2,{"$f":"AV20+AS21","v":0.81246280376357616},0.74214085636659166,0.88950334262267305,8.9441464788776459E-3,8.1714379785708165E-3,9.7906799076034248E-3,{"$f":"BB20+AY21","v":0.65173409128248605},0.5954290572065104,0.71341853442233882,7529.4513795843786,6874.5138189384888,8246.9619784644256,{"$f":"BH20+BE21","v":548649.35008811078},500925.94384221046,600932.27269576036,2842.2143240232194,2596.2091589140509,3111.7229366778251,{"$f":"BN20+BK21","v":207103.93932745411},189178.25428731591,226742.25262834434,2279.9418768669825,2082.9716603548632,2495.730719198406,{"$f":"BT20+BQ21","v":166132.77195380282},151780.12182990313,181856.68092576516]
[25,0.01,0.1530282529395145,0.13968462045983043,0.16764674225365842,44.50783259998569,40.626875003768149,48.759578684519305,5.749425730430345E-2,5.2482172628500932E-2,2.9099564584078872E-3,16.722041390434516,15.264290802275182,0.84635256847150664,4.6038574596311749E-2,4.2025523068179034E-2,5.0435034928266703E-2,13.390188621473124,12.223003985967638,14.668886618270307,39008.252273656079,35606.842586124716,42734.634219944543,11345439.347727055,10356149.003829228,12429246.949808026,14655.793620667062,13378.169001062284,16055.483088854651,4262595.9361008545,3891002.4453389514,4669691.6412755027,11735.638992639475,10712.676739659582,12856.335533609637,3413277.2589694033,3115751.5940209231,3739228.6639076676,7.7089104382793696E-3,7.0383629118853496E-3,8.443522386273359E-3,2.2421146992433876,2.0470878562794561,2.4557744972167024,2.9099564584078872E-3,2.6580879371072836E-3,3.1858886150232563E-3,0.84635256847150664,0.77309732463307579,0.92660665227421535,2.3342826518418015E-3,2.1326177918737136E-3,2.5552146660418537E-3,0.67891947737448444,0.6202658258013537,0.74317692601620833,1965.0693081510933,1794.1408255434235,2152.3283772454633,571534.82533142529,521820.76178867073,625998.59355712438,741.77358399168418,677.57007496665437,812.11112603969195,215742.739456371,197069.33126457018,236200.2137255478,595.02924990625468,543.62309724321597,651.34677023139966,173062.56680189905,158111.23334950604,189442.35758516434]
[36,0.01,5.1426049111814318E-3,4.6941842528723677E-3,5.6338678871149291E-3,44.959614402409265,41.0392627059733,49.254518317762944,1.9321285076338529E-3,1.7636944389313434E-3,9.779080716714093E-5,16.89178036800887,15.419232717181453,0.8549435662023197,1.5471535175688501E-3,1.4122925484277031E-3,1.6948991662358473E-3,13.526107249651904,12.347074974133726,14.817784815482257,1310.8953795505865,1196.5889960688858,1436.122647913216,11460602.516508391,10461270.268779766,12555411.430568518,492.5166092087195,449.58127852816341,539.55400129131431,4305863.8995697312,3930498.5069375639,4717091.8758683335,394.38308652229426,360.00583522996629,432.04475634358664,3447924.1168851289,3147378.3839323102,3777184.1285252515,2.5906249282884274E-4,2.3652834677296734E-4,2.8374956164782517E-4,2.2648735387754857,2.0678670537241253,2.4807021147592101,9.779080716714093E-5,8.9326616602772061E-5,1.0706367042281671E-4,0.8549435662023197,0.78094473670345577,0.93601227818425459,7.8444948555950972E-5,7.1667881711343399E-5,8.5869499509371773E-5,0.68581092652558995,0.62656190441027637,0.75072062768716619,66.037315860254992,60.293163148360463,72.330267585768084,577336.25439351262,527117.5626107133,632352.86327530327,24.927739830683784,22.770142952428213,27.29147451515075,217932.66060053007,199069.70586113376,238597.79078235096,19.996309727681442,18.268775575838404,21.888893293437263,174819.25801318572,159716.15935495886,191365.3137204228]
[39,0.01,1.65404206057603E-3,1.509814253368498E-3,1.8120494593616156E-3,44.967265412901845,41.046246569908618,49.262900214304203,6.214402765251898E-4,5.6726597403071715E-4,3.1452952537816388E-5,16.894654929780625,15.421856687891049,0.85508905637794774,4.9761882089424041E-4,4.5424280443135849E-4,5.4513900208314695E-4,13.528409057393503,12.349176139845119,14.820306434686668,421.62991951355684,384.86497852810771,461.90740000840708,11462552.826609368,10463050.517335186,12557548.04997397,158.41061120449916,144.60110336617191,173.53948582507431,4306596.650735708,3931167.380230126,4717894.6078293705,126.8474293386479,115.79049991347084,138.96074292812867,3448510.8679937972,3147913.9896166483,3777826.9115158054,8.3323581503394348E-5,7.6075809990840289E-5,9.1263808466999669E-5,2.2652589640385772,2.0682189533730786,2.4811242686891593,3.1452952537816388E-5,2.873057206255242E-5,3.4435430506036213E-5,0.85508905637794774,0.78107763411492293,0.93617156424257075,2.5230646062105815E-5,2.3050903732699262E-5,2.7618641984395446E-5,0.68592763452374594,0.6266685296954041,0.75084838170542845,21.239916323906908,19.392395397851033,23.263950255920925,577434.50269476743,527207.26493703353,632460.4740379008,8.0176351998962136,7.3236763895192381,8.7778951568005397,217969.74733036736,199103.58258424498,238638.39420444533,6.4315143622986071,5.8758788045257111,7.0402355989055083,174849.00791195914,159743.3390811932,191397.87934721142]
[44,0.01,2.0467182151263344E-4,1.8682501536572196E-4,2.2422371979426262E-4,44.970123336046065,41.048855290207221,49.266031149249464,7.6897266635063725E-5,7.019371692795492E-5,3.8920008392189126E-6,16.89572868031658,15.422836833798311,0.85514340210660489,6.1575550537042392E-5,5.6208185032244864E-5,6.7455716630978812E-5,13.529268864032721,12.349960999586488,14.821248348685106,52.172653699635475,47.623345300140599,57.156605133101237,11463281.336442335,10463715.50316339,12558346.152924573,19.60179194648968,17.892997961843903,21.47384490078457,4306870.3592240475,3931417.2280724747,4718194.4566208832,15.696151286439878,14.327962447880655,17.195057521054828,3448730.0402946305,3148114.0572917522,3778067.0137071684,1.0310493068910801E-5,9.413650943345258E-6,1.1293019907012404E-5,2.2654029340123238,2.0683504003436664,2.481281958119594,3.8920008392189126E-6,3.5551323979601336E-6,4.2610538475591372E-6,0.85514340210660489,0.78112727600058063,0.93623106322156879,3.1220501645969962E-6,2.852327983026558E-6,3.4175417284630001E-6,0.68597122909068176,0.62670835801225455,0.75089610235172899,2.6282356817915509,2.3996227086203152,2.8786904444258319,577471.20191172836,527240.77192996338,632500.67046545655,0.99210536400451788,0.90623462518840103,1.0861802330247983,217983.60053624754,199116.23673902932,238653.56101931902,0.79583814159955057,0.72708357699859838,0.87116154918349598,174860.12055182873,159753.49167067584,191410.04376112713]
[50,0.01,1.2007885182713915E-5,1.0960831428530963E-5,1.3154974938083161E-5,44.97045265030588,41.049155889191461,49.266391922255586,4.5114835144093685E-6,4.118193150329576E-6,2.2833968478402474E-7,16.895852407003797,15.422949774562516,0.85514966428459349,3.6125741953469824E-6,3.2976763836260389E-6,3.9575574900157004E-6,13.529367938280938,12.350051437814439,14.82135688404297,3.0609159124723333,2.7940126694261553,3.3533192151203499,11463365.281553626,10463792.128497507,12558438.11714795,1.1500169653513623,1.0497637804385962,1.2598483860374081,4306901.8982486101,3931446.0176700666,4718229.007753944,0.92087704631310729,0.84060681487494227,1.0088163328836299,3448755.2951949122,3148137.1107942485,3778094.680327801,6.0490601995744903E-7,5.5228921520522575E-7,6.6254985863375061E-7,2.2654195234596064,2.0683655467838045,2.4813001284395928,2.2833968478402474E-7,2.0857595993699913E-7,2.499916450672386E-7,0.85514966428459349,0.78113299616169274,0.93623791920097743,1.831674709009211E-7,1.6734314802348478E-7,2.0050365692369774E-7,0.68597625242819571,0.62671294737033767,0.75090160113126969,0.15419588327705747,0.14078339535941997,0.1688898065096246,577475.43070825632,527244.63289123436,632505.30224039219,5.8205800935745837E-2,5.3167853041218016E-2,6.3725076708178674E-2,217985.19682068567,199117.6948585819,238655.30866897994,4.6691004935244355E-2,4.2657245371206083E-2,5.1110151758457387E-2,174861.40104489611,159754.66153855607,191411.44544856323]

{"sheet":"Sullivan NPV 2%","index":339,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU58","v":3.8450033780917208},{"$f":"'WTP Values '!CV58","v":3.5097299173100787},{"$f":"'WTP Values '!CW58","v":4.2123090207804452},{"$f":"C3","v":3.8450033780917208},{"$f":"D3","v":3.5097299173100787},{"$f":"E3","v":4.2123090207804452},{"$f":"'WTP Values '!CC58","v":1.4446065305554991},{"$f":"'WTP Values '!CD58","v":1.3186723834973109},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"I3","v":1.4446065305554991},{"$f":"J3","v":1.3186723834973109},{"$f":"K3","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CI58","v":1.1567698868999974},{"$f":"'WTP Values '!CJ58","v":1.0559375478663331},{"$f":"'WTP Values '!CK58","v":1.2672357943602015},{"$f":"O3","v":1.1567698868999974},{"$f":"P3","v":1.0559375478663331},{"$f":"Q3","v":1.2672357943602015},{"$f":"'WTP Values '!BH58","v":980125.29637220013},{"$f":"'WTP Values '!BI58","v":894661.13215671119},{"$f":"'WTP Values '!BJ58","v":1073754.7464659836},{"$f":"U3","v":980125.29637220013},{"$f":"V3","v":894661.13215671119},{"$f":"W3","v":1073754.7464659836},{"$f":"'WTP Values '!AV58","v":368242.95447163814},{"$f":"'WTP Values '!AW58","v":336141.22891475551},{"$f":"'WTP Values '!AX58","v":403411.69377357513},{"$f":"AA3","v":368242.95447163814},{"$f":"AB3","v":336141.22891475551},{"$f":"AC3","v":403411.69377357513},{"$f":"'WTP Values '!BB58","v":294870.85361027491},{"$f":"'WTP Values '!BC58","v":269167.80046281032},{"$f":"'WTP Values '!BD58","v":323029.58837377757},{"$f":"AG3","v":294870.85361027491},{"$f":"AH3","v":269167.80046281032},{"$f":"AI3","v":323029.58837377757},{"$f":"'WTP Values '!CX58","v":0.19369486423076682},{"$f":"'WTP Values '!CY58","v":0.17684661918692435},{"$f":"'WTP Values '!CZ58","v":0.21215279841851359},{"$f":"AM3","v":0.19369486423076682},{"$f":"AN3","v":0.17684661918692435},{"$f":"AO3","v":0.21215279841851359},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CG58","v":6.6787386649980421E-2},{"$f":"'WTP Values '!CH58","v":8.0048959925264104E-2},{"$f":"AS3","v":7.3115860618892345E-2},{"$f":"AT3","v":6.6787386649980421E-2},{"$f":"AU3","v":8.0048959925264104E-2},{"$f":"'WTP Values '!CL58","v":5.8651422265796817E-2},{"$f":"'WTP Values '!CM58","v":5.3584370574850722E-2},{"$f":"'WTP Values '!CN58","v":6.4202582424853022E-2},{"$f":"AY3","v":5.8651422265796817E-2},{"$f":"AZ3","v":5.3584370574850722E-2},{"$f":"BA3","v":6.4202582424853022E-2},{"$f":"'WTP Values '!BK58","v":49374.530407870217},{"$f":"'WTP Values '!BL58","v":45079.76404666531},{"$f":"'WTP Values '!BM58","v":54079.620738678328},{"$f":"BE3","v":49374.530407870217},{"$f":"BF3","v":45079.76404666531},{"$f":"BG3","v":54079.620738678328},{"$f":"'WTP Values '!AY58","v":18637.878178969666},{"$f":"'WTP Values '!AZ58","v":17024.69431034015},{"$f":"'WTP Values '!BA58","v":20405.186382430344},{"$f":"BK3","v":18637.878178969666},{"$f":"BL3","v":17024.69431034015},{"$f":"BM3","v":20405.186382430344},{"$f":"'WTP Values '!BE58","v":14950.765182278044},{"$f":"'WTP Values '!BF58","v":13659.128985384348},{"$f":"'WTP Values '!BG58","v":16365.804900345809},{"$f":"BQ3","v":14950.765182278044},{"$f":"BR3","v":13659.128985384348},{"$f":"BS3","v":16365.804900345809}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":3.6956972107763559},{"$f":"D3/(1+B4)^A4","v":3.3734428270954235},{"$f":"E3/(1+B4)^A4","v":4.0487399277013125},{"$f":"F3+C4","v":7.5407005888680771},{"$f":"G3+D4","v":6.8831727444055026},{"$f":"H3+E4","v":8.2610489484817577},{"$f":"I3/(1+B4)^A4","v":1.3885106983424635},{"$f":"J3/(1+B4)^A4","v":1.2674667276982996},{"$f":"K3/(1+B4)^A4","v":7.027668264022717E-2},{"$f":"L3+I4","v":2.8331172288979625},{"$f":"M3+J4","v":2.5861391111956102},{"$f":"N3+K4","v":0.14339254325911951},{"$f":"O3/(1+B4)^A4","v":1.1118511023644726},{"$f":"P3/(1+B4)^A4","v":1.0149342059461102},{"$f":"Q3/(1+B4)^A4","v":1.2180274840063452},{"$f":"R3+O4","v":2.2686209892644698},{"$f":"S3+P4","v":2.070871753812443},{"$f":"T3+Q4","v":2.4852632783665465},{"$f":"U3/(1+B4)^A4","v":942065.83657458681},{"$f":"V3/(1+B4)^A4","v":859920.35001606226},{"$f":"W3/(1+B4)^A4","v":1032059.5410092114},{"$f":"X3+U4","v":1922191.1329467869},{"$f":"Y3+V4","v":1754581.4821727735},{"$f":"Z3+W4","v":2105814.2874751948},{"$f":"AA3/(1+B4)^A4","v":353943.63174897939},{"$f":"AB3/(1+B4)^A4","v":323088.45531983423},{"$f":"AC3/(1+B4)^A4","v":387746.72604149859},{"$f":"AD3+AA4","v":722186.58622061752},{"$f":"AE3+AB4","v":659229.6842345898},{"$f":"AF3+AC4","v":791158.41981507372},{"$f":"AG3/(1+B4)^A4","v":283420.65898719232},{"$f":"AH3/(1+B4)^A4","v":258715.68671934865},{"$f":"AI3/(1+B4)^A4","v":310485.95576103189},{"$f":"AJ3+AG4","v":578291.51259746728},{"$f":"AK3+AH4","v":527883.48718215898},{"$f":"AL3+AI4","v":633515.5441348094},{"$f":"AM3/(1+B4)^A4","v":0.18617345658474319},{"$f":"AN3/(1+B4)^A4","v":0.16997944942995419},{"$f":"AO3/(1+B4)^A4","v":0.2039146466921507},{"$f":"AP3+AM4","v":0.37986832081551003},{"$f":"AQ3+AN4","v":0.34682606861687854},{"$f":"AR3+AO4","v":0.41606744511066429},{"$f":"AS3/(1+B4)^A4","v":7.027668264022717E-2},{"$f":"AT3/(1+B4)^A4","v":6.4193951028431784E-2},{"$f":"AU3/(1+B4)^A4","v":7.6940561250734438E-2},{"$f":"AV3+AS4","v":0.14339254325911951},{"$f":"AW3+AT4","v":0.13098133767841219},{"$f":"AX3+AU4","v":0.15698952117599854},{"$f":"AY3/(1+B4)^A4","v":5.6373916057090363E-2},{"$f":"AZ3/(1+B4)^A4","v":5.1503624158833833E-2},{"$f":"BA3/(1+B4)^A4","v":6.1709517901627278E-2},{"$f":"BB3+AY4","v":0.11502533832288718},{"$f":"BC3+AZ4","v":0.10508799473368455},{"$f":"BD3+BA4","v":0.12591210032648031},{"$f":"BE3/(1+B4)^A4","v":47457.257216330465},{"$f":"BF3/(1+B4)^A4","v":43329.261867229252},{"$f":"BG3/(1+B4)^A4","v":51979.64315520793},{"$f":"BH3+BE4","v":96831.78762420069},{"$f":"BI3+BF4","v":88409.025913894555},{"$f":"BJ3+BG4","v":106059.26389388627},{"$f":"BK3/(1+B4)^A4","v":17914.146654142318},{"$f":"BL3/(1+B4)^A4","v":16363.604681218907},{"$f":"BM3/(1+B4)^A4","v":19612.828126134511},{"$f":"BN3+BK4","v":36552.02483311198},{"$f":"BO3+BL4","v":33388.298991559059},{"$f":"BP3+BM4","v":40018.014508564855},{"$f":"BQ3/(1+B4)^A4","v":14370.208748825495},{"$f":"BR3/(1+B4)^A4","v":13128.728359654315},{"$f":"BS3/(1+B4)^A4","v":15730.300750044031},{"$f":"BT3+BQ4","v":29320.973931103537},{"$f":"BU3+BR4","v":26787.857345038661},{"$f":"BV3+BS4","v":32096.10565038984}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":3.482538023437777},{"$f":"D4/(1+B5)^A5","v":3.1788705202895415},{"$f":"E4/(1+B5)^A5","v":3.8152180606453334},{"$f":"F4+C5","v":11.023238612305853},10.062043264695044,12.076267009127092,{"$f":"I4/(1+B5)^A5","v":1.3084246428056174},{"$f":"J4/(1+B5)^A5","v":1.1943622058053649},{"$f":"K4/(1+B5)^A5","v":6.6223287649760626E-2},{"$f":"L4+I5","v":4.1415418717035797},3.7805013170009749,0.20961583090888014,{"$f":"O4/(1+B5)^A5","v":1.0477221264487948},{"$f":"P4/(1+B5)^A5","v":0.9563951703587894},{"$f":"Q4/(1+B5)^A5","v":1.1477745022713222},{"$f":"R4+O5","v":3.3163431157132646},3.0272669241712324,3.6330377806378689,{"$f":"U4/(1+B5)^A5","v":887729.67841797916},{"$f":"V4/(1+B5)^A5","v":810322.15175164747},{"$f":"W4/(1+B5)^A5","v":972532.75607535138},{"$f":"X4+U5","v":2809920.8113647662},2564903.6339244209,3078347.0435505463,{"$f":"AA4/(1+B5)^A5","v":333528.98936775769},{"$f":"AB4/(1+B5)^A5","v":304453.4674821847},{"$f":"AC4/(1+B5)^A5","v":365382.40009639825},{"$f":"AD4+AA5","v":1055715.5755883753},963683.15171677456,1156540.819911472,{"$f":"AG4/(1+B5)^A5","v":267073.61703567288},{"$f":"AH4/(1+B5)^A5","v":243793.56989331843},{"$f":"AI4/(1+B5)^A5","v":292577.85067680595},{"$f":"AJ4+AG5","v":845365.12963314017},771677.05707547744,926093.39481161535,{"$f":"AM4/(1+B5)^A5","v":0.17543540623962806},{"$f":"AN4/(1+B5)^A5","v":0.16017543161185574},{"$f":"AO4/(1+B5)^A5","v":0.19215332591928322},{"$f":"AP4+AM5","v":0.55530372705513809},0.50700150022873425,0.60822077102994754,{"$f":"AS4/(1+B5)^A5","v":6.6223287649760626E-2},{"$f":"AT4/(1+B5)^A5","v":6.0491393796910493E-2},{"$f":"AU4/(1+B5)^A5","v":7.2502809299151955E-2},{"$f":"AV4+AS5","v":0.20961583090888014},0.19147273147532268,0.2294923304751505,{"$f":"AY4/(1+B5)^A5","v":5.3122400186476515E-2},{"$f":"AZ4/(1+B5)^A5","v":4.8533015354985859E-2},{"$f":"BA4/(1+B5)^A5","v":5.8150256972834054E-2},{"$f":"BB4+AY5","v":0.16814773850936371},0.15362101008867041,0.18406235729931436,{"$f":"BE4/(1+B5)^A5","v":44720.033411292105},{"$f":"BF4/(1+B5)^A5","v":40830.131196927701},{"$f":"BG4/(1+B5)^A5","v":48981.578686937843},{"$f":"BH4+BE5","v":141551.82103549279},129239.15711082226,155040.8425808241,{"$f":"BK4/(1+B5)^A5","v":16880.900496549515},{"$f":"BL4/(1+B5)^A5","v":15419.790164811147},{"$f":"BM4/(1+B5)^A5","v":18481.605986889012},{"$f":"BN4+BK5","v":53432.925329661492},48808.089156370203,58499.62049545387,{"$f":"BQ4/(1+B5)^A5","v":13541.368656121604},{"$f":"BR4/(1+B5)^A5","v":12371.493957503444},{"$f":"BS4/(1+B5)^A5","v":14823.013725908617},{"$f":"BT4+BQ5","v":42862.342587225139},39159.351302542105,46919.119376298455]
[4,0.02,3.2173268239164079,2.9367849901000183,3.5246717546209396,14.240565436222262,12.998828254795061,15.600938763748031,1.2087821215563455,1.1034060608522247,6.1180081391669507E-2,5.3503239932599254,4.8839073778532001,0.27079591230054967,0.96793329426649222,0.88356130360981644,1.0603662240332199,4.284276409979757,3.9108282277810487,4.6934040046710885,820125.00295443845,748612.41350372252,898469.93836117303,3630045.8143192045,3313516.0474281432,3976816.9819117193,308129.23127464886,281267.94337132841,337556.85907964734,1363844.8068630241,1244951.0950881029,1494097.6789911194,246734.73951076332,225227.57444061755,270296.70910443563,1092099.8691439035,996904.63151609502,1196390.1039160509,0.16207519761758377,0.14797733985643566,0.17751997124631186,0.7173789246727218,0.65497884008516993,0.78574074227625945,6.1180081391669507E-2,5.5884697473244413E-2,6.6981388745094156E-2,0.27079591230054967,0.2473574289485671,0.29647371922024468,4.9076886431826373E-2,4.4837004246978271E-2,5.3721848926619159E-2,0.21722462494119008,0.19845801433564869,0.23778420622593352,41314.398318775107,37720.729950344139,45251.40742948532,182866.2193542679,166959.8870611664,200292.25001030942,15595.342710945983,14245.502614049408,17074.147156611656,69028.26804060748,63053.591770419611,75573.767652065522,12510.13149509675,11429.348105754216,13694.173430608915,55372.474082321889,50588.699408296321,60613.292806907368]
[5,0.02,2.9140320297133191,2.6599366473796309,3.1924038026974544,17.154597465935581,15.658764902174692,18.793342566445485,1.0948312098651527,0.99938886506692293,5.5412684664336992E-2,6.4451552031250783,5.8832962429201228,0.32620859696488669,0.87668700647732822,0.80026869505289522,0.96040635880989822,5.1609634164570855,4.7110969228339439,5.6538103634809866,742812.48308768566,678041.3275314545,813771.90487969981,4372858.2974068904,3991557.3749595978,4790588.8867914192,279082.13817465719,254753.04212890822,305735.64733785175,1642926.9450376814,1499704.1372170111,1799833.3263289712,223475.25543025701,203995.55339412819,244816.0572315217,1315575.1245741604,1200900.1849102231,1441206.1611475726,0.14679649999151781,0.13402763586464617,0.16078530731790541,0.86417542466423958,0.7890064759498161,0.94652604959416486,5.5412684664336992E-2,5.0616492299541516E-2,6.0667107471626541E-2,0.32620859696488669,0.29797392124810862,0.35714082669187119,4.4450448091828909E-2,4.061025616696301E-2,4.8657533733867171E-2,0.26167507303301896,0.2390682705026117,0.28644173995980071,37419.723446899894,34164.827285300758,40985.593897051214,220285.94280116778,201124.71434646717,241277.84390736063,14125.182383160181,12902.590619057155,15464.581131313031,83153.450423767659,75956.182389476773,91038.348783378548,11330.811530132716,10351.912715652781,12403.234791256729,66703.285612454609,60940.612123949104,73016.527598164103]
[9,0.02,1.6087522531597696,1.4684735895491194,1.7624332053380349,25.526176168853809,23.300365530190341,27.964641788028299,0.60442443931320755,0.55173349917412151,3.0591730083404062E-2,9.5904417155382582,8.75439115657176,0.48540096207184275,0.48399337502307654,0.44180504990064601,0.53021239229014094,7.6795542204410641,7.010149333996381,8.4129143601351242,410085.1478835945,374326.87845540984,449259.77895381232,6506847.5948033389,5939468.8184103947,7128434.0025825128,154073.12412049767,140641.73843844334,168787.75061865669,2444688.2367753331,2231571.5704654404,2678166.1682052072,123374.18293039492,112620.00651024545,135155.81835236322,1957586.1491314995,1786948.9355316465,2144526.1212419868,8.1042074249456891E-2,7.3992756079671151E-2,8.8764887545904406E-2,1.2858998396538808,1.1740478518050206,1.40843821828682,3.0591730083404062E-2,2.7943891900852755E-2,3.3492543953700729E-2,0.48540096207184275,0.44338754217970611,0.53142836358180878,2.4539798393611423E-2,2.2419740223797228E-2,2.6862407904026109E-2,0.38937457008258841,0.3557354698267205,0.42622756557512226,20658.339988712487,18861.406571241147,22626.953258114721,327787.21824458684,299275.15935672371,359023.33245944232,7798.1019952746346,7123.1446732067561,8537.5450528659585,123732.98929223124,113023.39775896529,135465.78016654961,6255.4111943042062,5714.9896555728856,6847.4648574356761,99255.014462796476,90680.110915028941,108649.16827164168]
[16,0.02,0.26538326801936896,0.24224259479932228,0.29073481188903033,30.511230814879479,27.85073745711054,33.425908941702168,9.9707169118589942E-2,9.1015157118818801E-2,5.0464782802662773E-3,11.463377000291842,10.464052565296328,0.58019582304730177,7.9840599017698466E-2,7.2881121216648651E-2,8.7464988554922671E-2,9.1793087153084727,8.3791744976404505,10.05588812714924,67648.537242325983,61749.775403186373,74110.869522792418,7777582.0212558955,7099398.7833327856,8520559.2001990974,25416.237405568252,23200.566832718305,27843.594172339486,2922115.9710433134,2667379.352708254,3201190.2440137239,20352.073348136601,18578.041033570713,22295.597532642707,2339886.8064320902,2135925.5325102396,2563334.6350398767,1.3368876698787306E-2,1.2206005853054751E-2,1.4642848764336377E-2,1.5370256223636252,1.4033298507844971,1.6834947499532349,5.0464782802662773E-3,4.6096851390652225E-3,5.5250028407156674E-3,0.58019582304730177,0.52997752387190322,0.63521200181179882,4.0481384759162731E-3,3.6984090726527256E-3,4.4312811885347473E-3,0.4654162575172644,0.42520771450940092,0.50946634336852503,3407.8446617816571,3111.4186199190149,3732.5913851345749,391801.39664753177,357721.164497583,429137.66997985623,1286.3918529342488,1175.0494261857184,1408.3719867630539,147897.03599698213,135095.94831964871,161921.14552678459,1031.9062256409018,942.75711410127019,1129.5726846348605,118638.71171992179,108389.19923397028,129867.4673814097]
[19,0.02,9.1088649397822838E-2,8.3145975824232735E-2,9.9790169687596977E-2,{"$f":"F20+C21","v":30.924545221134547},28.228012011706284,33.878706463755528,3.4222923841716373E-2,3.123952688712375E-2,1.7321246143195182E-3,{"$f":"L20+I21","v":11.618663389336595},10.605801801808221,0.58805533201203097,2.7404034873458959E-2,2.501530314163972E-2,3.0020987142574722E-2,{"$f":"R20+O21","v":9.3036544211411432},8.4926813421663994,10.19210824412378,23219.300663265851,21194.643068773385,25437.394983155969,{"$f":"X20+U21","v":7882939.5112476731},7195569.3970554611,8635981.284878619,8723.725332520462,7963.2311178788977,9556.8775170648187,{"$f":"AD20+AA21","v":2961699.8421400916},2703512.4841479734,3244554.5400344804,6985.5303522446884,6376.621551294561,7652.6145823844181,{"$f":"AJ20+AG21","v":2371583.6243012962},2164859.4289705553,2598058.3451105268,4.5886574973132161E-3,4.1895202964172219E-3,5.0259284514599933E-3,{"$f":"AP20+AM21","v":1.5578466386104115},1.4223397834737466,1.706299881520432,1.7321246143195182E-3,1.582202211165855E-3,1.8963706733884742E-3,{"$f":"AV20+AS21","v":0.58805533201203097},0.53715676049256511,0.64381677665578518,1.3894601159243464E-3,1.2694209769246033E-3,1.5209678499254508E-3,{"$f":"BB20+AY21","v":0.47172092760102236},0.4309677074485197,0.51636772930388419,1169.6892947170122,1067.9456994966838,1281.1535202024966,{"$f":"BH20+BE21","v":397108.85745131911},362566.96411826188,434950.89929025533,441.53385160511101,403.31730785353039,483.40162166746694,{"$f":"BN20+BK21","v":149900.49419868033},136925.99909688483,164114.57857868582,354.18564666998731,323.5866106954652,387.70812873007804,{"$f":"BT20+BQ21","v":120245.82776813682},109857.47227079592,131626.69156670282]
[25,0.02,6.28696546650683E-3,5.7387597921553669E-3,6.88754696518504E-3,31.085642024540149,28.375061627765728,34.055192529299916,2.3620763045467518E-3,2.1561613661828312E-3,1.195517521217474E-4,11.679189082389913,10.661051143572411,0.59111871850762343,1.8914345753435146E-3,1.7265636061725132E-3,2.0720573933586503E-3,9.352120420447477,8.5369226982407422,10.245202511035426,1602.6029850200048,1462.860520264795,1755.6965096555496,7924004.5082466854,7233053.6420220323,8680969.1406196225,602.114097282442,549.6245621258912,659.618506966886,2977128.3754880787,2717596.0289842519,3261456.5627202489,482.14336671070839,440.11630154799849,528.18571716672477,2383938.0352765271,2176136.9411000237,2611592.5423465953,3.1671049481962537E-4,2.8916192740732505E-4,3.4689106513657853E-4,1.5659620081940775,1.4297492503175027,1.7151885961191009,1.195517521217474E-4,1.0920406360606583E-4,1.3088806359636947E-4,0.59111871850762343,0.53995499847550943,0.64717064407587144,9.5900947304129562E-5,8.7615810500480391E-5,1.0497764991976053E-4,0.4741782873776218,0.43321276940640896,0.51905766993123459,80.732300358428105,73.709927386414961,88.425594100413491,399177.53678296326,364455.70261133462,437216.71109162545,30.47479675773338,27.837079628279731,33.364522604826377,150681.37845329577,137639.29465547402,164969.50898468625,24.445997872044668,22.334043377692282,26.759729478086271,120872.2304634,110429.75837836815,132312.38117353848]
[36,0.02,7.3414611349988193E-6,6.7013064095310418E-6,8.0427765397731429E-6,31.094405793693525,28.383061220941961,34.064793484157619,2.758260957550112E-6,2.5178084649814931E-6,1.3960384330065061E-7,11.682481718808228,10.664056743105492,0.59128536869252701,2.2086797674097459E-6,2.0161554376823527E-6,2.419597960871504E-6,9.3547570018117785,8.5393294563108686,10.248090873118002,1.8714032377045311,1.7082221482942639,2.0501747240630075,7926238.4703513039,7235092.8089255989,8683416.5087491199,0.70310506198628941,0.641811599440824,0.77025453036470581,2977967.6975713125,2718362.182832106,3262376.0435659988,0.56301196611643645,0.51393581528439924,0.61677687515523993,2384610.1231362722,2176750.4449737044,2612328.8113336,3.6983148724950908E-7,3.376622733322788E-7,4.0507416278103523E-7,1.5664034894905527,1.4301523300533849,1.7156721478790748,1.3960384330065061E-7,1.2752056505144482E-7,1.5284156355671885E-7,0.59128536869252701,0.54010722441171843,0.64735309660887808,1.1198615312802467E-7,1.0231137279621312E-7,1.2258526645886686E-7,0.47431196932135766,0.4333349022130073,0.5192040044220253,9.4273310164969593E-2,8.6073093617868801E-2,0.1032569792033645,399290.07426186797,364558.45119351905,437339.97270298208,3.5586251775325324E-2,3.250611750479878E-2,3.8960663502295108E-2,150723.85905625176,137678.09839013201,165016.01774564234,2.8546258801640398E-2,2.6080071907219771E-2,3.1248066335507869E-2,120906.30717071067,110460.8911086919,132349.68312676251]
[39,0.02,7.6800301179423475E-7,7.0103531311232327E-7,8.4136883546067849E-7,31.094411752613514,28.383066660260916,34.064800012321562,2.8854647375495183E-7,2.6339232050257485E-7,1.4604200736256748E-8,11.68248395763454,10.664058786761235,0.5912854820062281,2.3105383005748862E-7,2.1091352523868116E-7,2.5311834893760594E-7,9.3547587945538204,8.5393310927846873,10.248092837058204,0.19577074596047603,0.17870008852179581,0.21447234192639461,7926239.9893326014,7235094.1954560075,8683418.1728357263,7.3553042818543662E-2,6.7141027148556451E-2,8.0577665438849047E-2,2977968.2682678988,2718362.7037779912,3262376.6687664916,5.8897660520501591E-2,5.3763719067540572E-2,6.4522101120451841E-2,2384610.5801220406,2176750.8621253246,2612329.3119592904,3.8688714799551924E-8,3.5323437408419913E-8,4.2375512353088707E-8,1.5664037896755161,1.4301526041272286,1.7156724766698268,1.4604200736256748E-8,1.3340147992927841E-8,1.59890216648159E-8,0.5912854820062281,0.54010732791765959,0.64735322066737699,1.1715066156457577E-8,1.0702970567221703E-8,1.2823857827590838E-8,0.47431206021832134,0.43333498525714165,0.51920410392208138,9.862094861927009E-3,9.0042559536046615E-3,1.0801892097324486E-2,399290.15078166453,364558.52105736063,437340.05651464657,3.7227396616766502E-3,3.4005214611037742E-3,4.0757427385426283E-3,150723.88794091425,137678.12477470993,165016.04936924862,2.9862737583124222E-3,2.7282816600456218E-3,3.2689145412767942E-3,120906.33034114896,110460.91227737466,132349.70849020497]
[44,0.02,1.2004023947658172E-8,1.095730688229255E-8,1.3150744846804345E-8,31.094412362791861,28.383067217233432,34.064800680789055,4.5100328094738899E-9,4.1168689111720223E-9,2.2826626026487816E-10,11.682484186884697,10.664058996026418,0.59128549360926475,3.6114125421572413E-9,3.2966159884389409E-9,3.9562849045867866E-9,9.3547589781260765,8.5393312603554712,10.248093038160714,3.0599316495780703E-3,2.7931142314829853E-3,3.3522409275193667E-3,7926240.1448724475,7235094.337433218,8683418.3432339896,1.1496471678596519E-3,1.0494262201898427E-3,1.2594432713415996E-3,2977968.3267057864,2718362.7571215336,3262376.7327854424,9.205809306625035E-4,8.40336510782897E-4,1.0084919396261933E-3,2384610.6269162283,2176750.904840596,2612329.3632220961,6.0471150741055553E-10,5.521116220282252E-10,6.623368102325195E-10,1.5664038204136976,1.4301526321916977,1.7156725103371688,2.2826626026487816E-10,2.085088906074678E-10,2.4991125818071457E-10,0.59128549360926475,0.54010733851640647,0.64735323337065376,1.8310857188173882E-10,1.6728933744654665E-10,2.0043918331013985E-10,0.47431206952594068,0.43333499376065115,0.51920411411063583,1.541463003121222E-4,1.4073812529119745E-4,1.6883549859182477E-4,399290.15861709823,364558.52821124153,437340.06509674928,5.8187084377784013E-5,5.3150756477178822E-5,6.3704585381323749E-5,150723.89089863072,137678.12747642404,165016.05260742601,4.6675991055422816E-5,4.2643528580222281E-5,5.1093716865329136E-5,120906.33271374329,110460.9144449943,132349.71108735737]
[50,0.02,4.2489136101827134E-11,3.8784203152313869E-11,4.6548040063288865E-11,31.094412370935451,28.383067224666924,34.06480068971058,1.5963596765635067E-11,1.4571963888350451E-11,8.0796541577556729E-13,11.682484189944327,10.664058998819323,0.59128549376412187,1.2782863454175282E-11,1.1668617625139559E-11,1.4003564846385204E-11,9.3547589805760758,8.5393312625919133,10.248093040844678,1.0830855793700329E-5,9.8864356858087704E-6,1.1865506236620975E-5,7926240.1469483217,7235094.3393280786,8683418.3455081675,4.0692617073459234E-6,3.7145222046288066E-6,4.4578931866429029E-6,2977968.3274857132,2718362.7578334697,3262376.7336398549,3.2584647136843273E-6,2.9744336177332139E-6,3.5696322722458766E-6,2384610.6275407542,2176750.9054106851,2612329.3639062624,2.1404213830913457E-12,1.9542401742987432E-12,2.3443904309029411E-12,1.566403820823937,1.4301526325662532,1.7156725107865016,8.0796541577556729E-13,7.3803273553032433E-13,8.8457949671874593E-13,0.59128549376412187,0.54010733865785998,0.64735323354019492,6.4812641710967231E-13,5.9213305955937219E-13,7.0946940600406459E-13,0.47431206965016248,0.43333499387414115,0.51920411424661483,5.4561230151765959E-7,4.9815306819512607E-7,5.9760581199834862E-7,399290.15872167196,364558.52830671892,437340.06521128817,2.059575154361868E-7,1.881310580286281E-7,2.2548712085046978E-7,150723.89093810518,137678.12751248179,165016.05265064357,1.6521314396648021E-7,1.509399429397752E-7,1.8085001323766183E-7,120906.33274540852,110460.91447392391,132349.71112201959]

{"sheet":"Sullivan NPV 3%","index":340,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU58","v":3.8450033780917208},{"$f":"'WTP Values '!CV58","v":3.5097299173100787},{"$f":"'WTP Values '!CW58","v":4.2123090207804452},{"$f":"C3","v":3.8450033780917208},{"$f":"D3","v":3.5097299173100787},{"$f":"E3","v":4.2123090207804452},{"$f":"'WTP Values '!CC58","v":1.4446065305554991},{"$f":"'WTP Values '!CD58","v":1.3186723834973109},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"I3","v":1.4446065305554991},{"$f":"J3","v":1.3186723834973109},{"$f":"K3","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CI58","v":1.1567698868999974},{"$f":"'WTP Values '!CJ58","v":1.0559375478663331},{"$f":"'WTP Values '!CK58","v":1.2672357943602015},{"$f":"O3","v":1.1567698868999974},{"$f":"P3","v":1.0559375478663331},{"$f":"Q3","v":1.2672357943602015},{"$f":"'WTP Values '!BH58","v":980125.29637220013},{"$f":"'WTP Values '!BI58","v":894661.13215671119},{"$f":"'WTP Values '!BJ58","v":1073754.7464659836},{"$f":"U3","v":980125.29637220013},{"$f":"V3","v":894661.13215671119},{"$f":"W3","v":1073754.7464659836},{"$f":"'WTP Values '!AV58","v":368242.95447163814},{"$f":"'WTP Values '!AW58","v":336141.22891475551},{"$f":"'WTP Values '!AX58","v":403411.69377357513},{"$f":"AA3","v":368242.95447163814},{"$f":"AB3","v":336141.22891475551},{"$f":"AC3","v":403411.69377357513},{"$f":"'WTP Values '!BB58","v":294870.85361027491},{"$f":"'WTP Values '!BC58","v":269167.80046281032},{"$f":"'WTP Values '!BD58","v":323029.58837377757},{"$f":"AG3","v":294870.85361027491},{"$f":"AH3","v":269167.80046281032},{"$f":"AI3","v":323029.58837377757},{"$f":"'WTP Values '!CX58","v":0.19369486423076682},{"$f":"'WTP Values '!CY58","v":0.17684661918692435},{"$f":"'WTP Values '!CZ58","v":0.21215279841851359},{"$f":"AM3","v":0.19369486423076682},{"$f":"AN3","v":0.17684661918692435},{"$f":"AO3","v":0.21215279841851359},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CG58","v":6.6787386649980421E-2},{"$f":"'WTP Values '!CH58","v":8.0048959925264104E-2},{"$f":"AS3","v":7.3115860618892345E-2},{"$f":"AT3","v":6.6787386649980421E-2},{"$f":"AU3","v":8.0048959925264104E-2},{"$f":"'WTP Values '!CL58","v":5.8651422265796817E-2},{"$f":"'WTP Values '!CM58","v":5.3584370574850722E-2},{"$f":"'WTP Values '!CN58","v":6.4202582424853022E-2},{"$f":"AY3","v":5.8651422265796817E-2},{"$f":"AZ3","v":5.3584370574850722E-2},{"$f":"BA3","v":6.4202582424853022E-2},{"$f":"'WTP Values '!BK58","v":49374.530407870217},{"$f":"'WTP Values '!BL58","v":45079.76404666531},{"$f":"'WTP Values '!BM58","v":54079.620738678328},{"$f":"BE3","v":49374.530407870217},{"$f":"BF3","v":45079.76404666531},{"$f":"BG3","v":54079.620738678328},{"$f":"'WTP Values '!AY58","v":18637.878178969666},{"$f":"'WTP Values '!AZ58","v":17024.69431034015},{"$f":"'WTP Values '!BA58","v":20405.186382430344},{"$f":"BK3","v":18637.878178969666},{"$f":"BL3","v":17024.69431034015},{"$f":"BM3","v":20405.186382430344},{"$f":"'WTP Values '!BE58","v":14950.765182278044},{"$f":"'WTP Values '!BF58","v":13659.128985384348},{"$f":"'WTP Values '!BG58","v":16365.804900345809},{"$f":"BQ3","v":14950.765182278044},{"$f":"BR3","v":13659.128985384348},{"$f":"BS3","v":16365.804900345809}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":3.6242844547947222},{"$f":"D3/(1+B4)^A4","v":3.30825706222083},{"$f":"E3/(1+B4)^A4","v":3.9705052509948584},{"$f":"F3+C4","v":7.4692878328864429},{"$f":"G3+D4","v":6.8179869795309092},{"$f":"H3+E4","v":8.1828142717753032},{"$f":"I3/(1+B4)^A4","v":1.3616802060095194},{"$f":"J3/(1+B4)^A4","v":1.2429751941722225},{"$f":"K3/(1+B4)^A4","v":6.8918711112161704E-2},{"$f":"L3+I4","v":2.8062867365650188},{"$f":"M3+J4","v":2.5616475776695333},{"$f":"N3+K4","v":0.14203457173105405},{"$f":"O3/(1+B4)^A4","v":1.0903665632010533},{"$f":"P3/(1+B4)^A4","v":0.99532241291953349},{"$f":"Q3/(1+B4)^A4","v":1.1944912756717896},{"$f":"R3+O4","v":2.2471364501010509},{"$f":"S3+P4","v":2.0512599607858668},{"$f":"T3+Q4","v":2.4617270700319911},{"$f":"U3/(1+B4)^A4","v":923862.09479894442},{"$f":"V3/(1+B4)^A4","v":843303.92323188914},{"$f":"W3/(1+B4)^A4","v":1012116.8314317877},{"$f":"X3+U4","v":1903987.3911711446},{"$f":"Y3+V4","v":1737965.0553886003},{"$f":"Z3+W4","v":2085871.5778977713},{"$f":"AA3/(1+B4)^A4","v":347104.30245229346},{"$f":"AB3/(1+B4)^A4","v":316845.34726624144},{"$f":"AC3/(1+B4)^A4","v":380254.21224769077},{"$f":"AD3+AA4","v":715347.25692393165},{"$f":"AE3+AB4","v":652986.57618099696},{"$f":"AF3+AC4","v":783665.9060212659},{"$f":"AG3/(1+B4)^A4","v":277944.06033582328},{"$f":"AH3/(1+B4)^A4","v":253716.46758677569},{"$f":"AI3/(1+B4)^A4","v":304486.36853028333},{"$f":"AJ3+AG4","v":572814.91394609818},{"$f":"AK3+AH4","v":522884.26804958598},{"$f":"AL3+AI4","v":627515.95690406091},{"$f":"AM3/(1+B4)^A4","v":0.18257598664413877},{"$f":"AN3/(1+B4)^A4","v":0.16669489978972982},{"$f":"AO3/(1+B4)^A4","v":0.19997435990056894},{"$f":"AP3+AM4","v":0.37627085087490558},{"$f":"AQ3+AN4","v":0.34354151897665419},{"$f":"AR3+AO4","v":0.41212715831908253},{"$f":"AS3/(1+B4)^A4","v":6.8918711112161704E-2},{"$f":"AT3/(1+B4)^A4","v":6.2953517438005868E-2},{"$f":"AU3/(1+B4)^A4","v":7.5453822155965786E-2},{"$f":"AV3+AS4","v":0.14203457173105405},{"$f":"AW3+AT4","v":0.12974090408798628},{"$f":"AX3+AU4","v":0.15550278208122989},{"$f":"AY3/(1+B4)^A4","v":5.5284590692616473E-2},{"$f":"AZ3/(1+B4)^A4","v":5.0508408497361414E-2},{"$f":"BA3/(1+B4)^A4","v":6.0517091549489137E-2},{"$f":"BB3+AY4","v":0.1139360129584133},{"$f":"BC3+AZ4","v":0.10409277907221214},{"$f":"BD3+BA4","v":0.12471967397434217},{"$f":"BE3/(1+B4)^A4","v":46540.230377858628},{"$f":"BF3/(1+B4)^A4","v":42492.001175101621},{"$f":"BG3/(1+B4)^A4","v":50975.229275783138},{"$f":"BH3+BE4","v":95914.760785728839},{"$f":"BI3+BF4","v":87571.765221766924},{"$f":"BJ3+BG4","v":105054.85001446147},{"$f":"BK3/(1+B4)^A4","v":17567.987726430074},{"$f":"BL3/(1+B4)^A4","v":16047.40721117933},{"$f":"BM3/(1+B4)^A4","v":19233.845209190637},{"$f":"BN3+BK4","v":36205.86590539974},{"$f":"BO3+BL4","v":33072.101521519478},{"$f":"BP3+BM4","v":39639.03159162098},{"$f":"BQ3/(1+B4)^A4","v":14092.530099234655},{"$f":"BR3/(1+B4)^A4","v":12875.039103953575},{"$f":"BS3/(1+B4)^A4","v":15426.34074874711},{"$f":"BT3+BQ4","v":29043.295281512699},{"$f":"BU3+BR4","v":26534.168089337923},{"$f":"BV3+BS4","v":31792.145649092919}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":3.3167336899287032},{"$f":"D4/(1+B5)^A5","v":3.0275238574875791},{"$f":"E4/(1+B5)^A5","v":3.6335747638658682},{"$f":"F4+C5","v":10.786021522815146},9.8455108370184874,11.816389035641171,{"$f":"I4/(1+B5)^A5","v":1.2461302832359038},{"$f":"J4/(1+B5)^A5","v":1.1374983817295834},{"$f":"K4/(1+B5)^A5","v":6.3070383647664693E-2},{"$f":"L4+I5","v":4.0524170198009228},3.6991459593991167,0.20510495537871876,{"$f":"O4/(1+B5)^A5","v":0.9978398659510137},{"$f":"P4/(1+B5)^A5","v":0.91086100455057251},{"$f":"Q4/(1+B5)^A5","v":1.0931287281011539},{"$f":"R4+O5","v":3.2449763160520648},2.9621209653364393,3.5548557981331452,{"$f":"U4/(1+B5)^A5","v":845464.69044779206},{"$f":"V4/(1+B5)^A5","v":771742.55164546054},{"$f":"W4/(1+B5)^A5","v":926230.27657574823},{"$f":"X4+U5","v":2749452.0816189367},2509707.6070340611,3012101.8544735196,{"$f":"AA4/(1+B5)^A5","v":317649.60731481283},{"$f":"AB4/(1+B5)^A5","v":289958.37685555627},{"$f":"AC4/(1+B5)^A5","v":347986.47077238024},{"$f":"AD4+AA5","v":1032996.8642387445},942944.95303655323,1131652.3767936463,{"$f":"AG4/(1+B5)^A5","v":254358.18858308002},{"$f":"AH4/(1+B5)^A5","v":232186.50915258404},{"$f":"AI4/(1+B5)^A5","v":278648.16054722114},{"$f":"AJ4+AG5","v":827173.10252917814},755070.77720216999,906164.11745128199,{"$f":"AM4/(1+B5)^A5","v":0.16708289137555746},{"$f":"AN4/(1+B5)^A5","v":0.15254944719928198},{"$f":"AO4/(1+B5)^A5","v":0.18300486754749259},{"$f":"AP4+AM5","v":0.54335374225046307},0.49609096617593618,0.5951320258665751,{"$f":"AS4/(1+B5)^A5","v":6.3070383647664693E-2},{"$f":"AT4/(1+B5)^A5","v":5.761138641033476E-2},{"$f":"AU4/(1+B5)^A5","v":6.9050936012348726E-2},{"$f":"AV4+AS5","v":0.20510495537871876},0.18735229049832103,0.2245537180935786,{"$f":"AY4/(1+B5)^A5","v":5.0593232063101283E-2},{"$f":"AZ4/(1+B5)^A5","v":4.622234876356255E-2},{"$f":"BA4/(1+B5)^A5","v":5.5381711579826562E-2},{"$f":"BB4+AY5","v":0.16452924502151459},0.15031512783577469,0.18010138555416871,{"$f":"BE4/(1+B5)^A5","v":42590.903654671871},{"$f":"BF4/(1+B5)^A5","v":38886.200464618902},{"$f":"BG4/(1+B5)^A5","v":46649.555905347937},{"$f":"BH4+BE5","v":138505.66444040072},126457.96568638583,151704.40591980942,{"$f":"BK4/(1+B5)^A5","v":16077.197439461159},{"$f":"BL4/(1+B5)^A5","v":14685.650863554511},{"$f":"BM4/(1+B5)^A5","v":17601.693020480539},{"$f":"BN4+BK5","v":52283.063344860901},47757.752385073989,57240.72461210152,{"$f":"BQ4/(1+B5)^A5","v":12896.661379497948},{"$f":"BR4/(1+B5)^A5","v":11782.484649828892},{"$f":"BS4/(1+B5)^A5","v":14117.287070555692},{"$f":"BT4+BQ5","v":41939.956661010649},38316.652739166813,45909.432719648612]
[4,0.03,2.9468749248872634,2.6899157346334581,3.2283841153281321,13.732896447702409,12.535426571651946,15.044773150969302,1.1071706166706095,1.0106525791917911,5.6037218978023544E-2,5.1595876364715325,4.709798538590908,0.26114217435674231,0.88656779679140296,0.80928820499465715,0.9712307166224261,4.1315441128434678,3.7714091703310966,4.5260865147555709,751184.42693291057,685683.26146239636,822943.6041249187,3500636.5085518472,3195390.8684964576,3835045.4585984382,282227.5618747159,257624.26227081803,309181.4721311513,1315224.4261134604,1200569.2153073712,1440833.8489247975,225993.95608736287,206294.70608282849,247575.28157173746,1053167.0586165411,961365.48328499845,1153739.3990230195,0.14845098491548678,0.13553820800326033,0.16259745452147337,0.69180472716594987,0.63162917417919651,0.75772948038804844,5.6037218978023544E-2,5.1186970638048369E-2,6.1350862293426858E-2,0.26114217435674231,0.23853926113636939,0.28590458038700545,4.4951431400258243E-2,4.1067958200667089E-2,4.920593343007823E-2,0.20948067642177282,0.19138308603644177,0.22930731898424694,37841.46625620094,34549.885455466938,41447.526212920486,176347.13069660167,161007.85114185276,193151.93213272991,14284.381691744518,13048.010582480036,15638.876270084942,66567.445036605423,60805.762967554023,72879.600882186467,11458.516597038408,10468.585003638393,12543.026713896352,53398.473258049053,48785.237742805206,58452.459433544966]
[5,0.03,2.5420001966891772,2.3203449419480031,2.7848324972483449,16.274896644391585,14.855771513599949,17.829605648217647,0.95505509975209979,0.87179779277135105,4.8338197342902102E-2,6.1146427362236322,5.5815963313622587,0.30948037169964443,0.76476116946437878,0.69809911472688335,0.83779214782223155,4.8963052823078463,4.4695082850579801,5.3638786625778021,647978.28536491294,591476.40464264667,709878.38197091885,4148614.79391676,3786867.2731391042,4544923.8405693574,243451.97406845514,222228.9517052974,266702.65382915875,1558676.4001819156,1422798.1670126687,1707536.5027539562,194944.37173868823,177951.62563899709,213560.61268016358,1248111.4303552294,1139317.1089239956,1367300.0117031829,0.12805512363857993,0.11691644884330038,0.14025799258872754,0.81985985080452983,0.74854562302249694,0.89798747297677595,4.8338197342902102E-2,4.4154330518394805E-2,5.292179274385319E-2,0.30948037169964443,0.28269359165476421,0.33882637313085862,3.8775499596504906E-2,3.5425581500617101E-2,4.2445470420607888E-2,0.24825617601827771,0.22680866753705886,0.27175278940485481,32642.381206575858,29803.034693352449,35753.000202258117,208989.51190317754,190810.8858352052,228904.93233498803,12321.833126795149,11255.328547184812,13490.232048472322,78889.278163400566,72061.09151473883,86369.832930658784,9884.2170726170698,9030.2933842108032,10819.725026172229,63282.690330666126,57815.531127016009,69272.184459717188]
[9,0.03,1.0472704237227719,0.95595139359228265,1.1473141163359359,22.548481018617675,20.582317007018524,24.702493251581782,0.39347005570600874,0.35916914759698904,1.9914697284142656E-2,8.4716916295059708,7.7331685528509189,0.42877767148886553,0.3150714760112247,0.28760759209725195,0.34515927212915282,6.7837141538789316,6.1923970965993096,7.4315259170007089,266958.47402416402,243680.44727884323,292460.49423859402,5747806.8204153311,5246614.260854722,6296883.5495159123,100298.98989421342,91555.385683682427,109877.96210536778,2159508.9659620463,1971252.9156530641,2365751.0866105873,80314.499998486499,73313.71359759818,87984.14477833228,1729228.6096442204,1578496.6728874401,1894361.5455321069,5.2757015427267344E-2,4.8168028893058615E-2,5.778443586283593E-2,1.135896263289834,1.0370921020938439,1.2441402198613001,1.9914697284142656E-2,1.8190999548867787E-2,2.1803077900312506E-2,0.42877767148886553,0.39166522680860943,0.46943585634265927,1.5974992427374407E-2,1.4594870526405894E-2,1.7486971814714519E-2,0.34395300904302661,0.31423799773129224,0.37650700631413125,13448.228856180125,12278.455687054424,14729.762696299882,289549.98272525973,264363.93000894488,317142.32259669102,5076.4321012040873,4637.0463354415497,5557.7969867677448,109299.21277582324,99838.923079176529,119663.34293675904,4072.1665620993094,3720.3613088389407,4457.5834523858566,87676.657671421373,80102.039028804851,95974.958891452174]
[16,0.03,7.1100293010037938E-2,6.4900547793716401E-2,7.7892364759106131E-2,24.917380871800216,22.744655467681351,27.297689468506473,2.6713096844582319E-2,2.4384372035958037E-2,1.3520297910022618E-3,9.3617111851813348,8.54560030088569,0.4738242252766468,2.1390534627981881E-2,1.9525982598969333E-2,2.3433226822426267E-2,7.4963980570601541,6.8429583721402292,8.2122676724728247,18124.092206441575,16543.722432983781,19855.451240862149,6351660.300468429,5797813.4188814713,6958421.9699372044,6809.404150591351,6215.7916439737473,7459.7306713452463,2386382.8058535233,2178348.9386011539,2614292.3252470614,5452.6360656191928,4977.3452972286859,5973.3363344107956,1910898.0265829039,1744330.4837576603,2093379.5096858968,3.5817293893203222E-3,3.270178256193192E-3,3.9230462621705408E-3,1.2552313302114659,1.1460469947253429,1.3748471877379596,1.3520297910022618E-3,1.2350061347787527E-3,1.4802339416044316E-3,0.4738242252766468,0.4328128188578278,0.51875388048142768,1.0845590753741439E-3,9.9086114471014621E-4,1.1872089497808682E-3,0.38008804767161403,0.3472512346795108,0.41606210500318791,913.0144330262948,833.59729949886628,1000.0191163161134,319969.54451305978,292137.49375667004,350460.68230424571,344.64432649414545,314.81396369338512,377.32469598902526,120781.97690897407,110327.8074536444,132234.94256159262,276.46368043291858,252.57925094586548,302.63003938821095,96887.797939090655,88517.404495697454,106057.90265335972]
[19,0.03,1.4409909604097732E-2,1.3153406088380604E-2,1.5786460048338533E-2,{"$f":"F20+C21","v":25.000075491694847},22.820139349723824,27.388283743491233,5.4139483042860972E-3,4.9419852143399263E-3,2.7401612912677007E-4,{"$f":"L20+I21","v":9.3927803875186502},8.5739610331909439,0.47539673060566656,4.3352236302180158E-3,3.9573345238198936E-3,4.7492164370659985E-3,{"$f":"R20+O21","v":7.5212767468027435},6.8656684572992734,8.2395221562864371,3673.2131373113161,3352.9193014847874,4024.1079947307671,{"$f":"X20+U21","v":6372739.8889271617},5817054.9266210347,6981515.2501993217,1380.0632052801286,1259.7556481929321,1511.8650021572244,{"$f":"AD20+AA21","v":2394302.6197404028},2185578.3395723999,2622968.5144196735,1105.0867652334834,1008.7594968324597,1210.6171855238342,{"$f":"AJ20+AG21","v":1917239.8241730556},1750119.4848997588,2100326.9181530764,7.2590976128831673E-4,6.6276763521040671E-4,7.95084515370281E-4,{"$f":"AP20+AM21","v":1.2593971323182656},1.1498504410465191,1.3794099652701626,2.7401612912677007E-4,2.5029892296161819E-4,2.9999928816644639E-4,{"$f":"AV20+AS21","v":0.47539673060566656},0.43424921747954165,0.52047549621568123,2.1980778945930384E-4,2.0081801243027525E-4,2.4061185859111539E-4,{"$f":"BB20+AY21","v":0.38134946582749529},0.34840367558040269,0.41744291215153218,185.04080489918687,168.9453196810706,202.67406023840803,{"$f":"BH20+BE21","v":321031.44423669047},293107.02579245955,351623.77456744428,69.849129730655818,63.80340455543454,76.472466292479069,{"$f":"BN20+BK21","v":121182.82239598567},110693.9581397108,132673.7976069194,56.030945516526693,51.190283751528185,61.33408635113485,{"$f":"BT20+BQ21","v":97209.344560070735},88811.171852567422,106409.88258222405]
[25,0.03,2.6646239140835123E-4,2.4322762166935322E-4,2.9191702182201646E-4,25.016539488412654,22.835167732317245,27.406320513572542,1.0011260665445307E-4,9.138525047674539E-5,5.0669986875431564E-6,9.3989660770587662,8.5796074827929019,0.47570980686877401,8.0165253463449247E-5,7.3177476458285092E-5,8.7820645923871013E-5,7.5262299428726598,6.8701898973638853,8.2449483585306034,67.923615318323229,62.000867446024237,74.412225268679251,6376936.7069987543,5820885.7939818548,6986112.9820822822,25.519587011777308,23.294906896030078,27.956814097351913,2395879.4065979435,2187017.6694104704,2624695.8910040623,20.434830631699228,18.653584600241004,22.386257734954537,1918502.4375672792,1751272.0398776319,2101710.1049957834,1.3423238330693307E-5,1.2255638923369959E-5,1.470239072680016E-5,1.2602265182239116,1.1506076841153909,1.3803183865726607,5.0669986875431564E-6,4.6284294219528912E-6,5.547469064129476E-6,0.47570980686877401,0.43453519572363403,0.52081825945510574,4.0645993513279117E-6,3.7134478494456648E-6,4.4493000305265345E-6,0.38160060652328259,0.34863311956640713,0.41771782247081563,3.4217019215403184,3.1240705275947644,3.7477691568730656,321242.86202404799,293300.0537340038,351855.33917501132,1.2916226858584867,1.179827509327398,1.414098825394013,121262.62829860563,110766.85651812163,132761.17098181436,1.0361022480640039,0.94659063103528363,1.1341658464895712,97273.362539948779,88869.659149630606,106479.9596489176]
[36,0.03,1.1172292484119596E-8,1.019810005886494E-8,1.2239559705409426E-8,25.016760292651469,22.835369283048571,27.406562410807865,4.1975429139532693E-9,3.8316204461892796E-9,2.1245021128376785E-10,9.3990490354372103,8.5796832092418125,0.47571400564062455,3.3611859971064052E-9,3.0682009792099838E-9,3.6821629394677944E-9,7.5262963718635447,6.8702505359286823,8.2450211311675687,2.8479159588123007E-3,2.5995857115707105E-3,3.1199717930243871E-3,6376992.9919480048,5820937.1710421201,6986174.6438225089,1.0699907355127788E-3,9.7671386891495793E-4,1.1721793171971977E-3,2395900.5534207849,2187036.9727506461,2624719.0574367573,8.5679597587532156E-4,7.8211150898133846E-4,9.3861583136703073E-4,1918519.3709033458,1751287.4971829834,2101728.6553832246,5.6281242513029076E-10,5.1385706593699212E-10,6.1644500204118111E-10,1.2602376413993299,1.1506178397587798,1.3803305697185673,2.1245021128376785E-10,1.9406178474513848E-10,2.3259547662048516E-10,0.47571400564062455,0.43453903107476938,0.52082285636905501,1.7042139621950038E-10,1.556982404881007E-10,1.865512090765045E-10,0.38160397465625284,0.34863619671745061,0.4177215093862609,1.4346585444524525E-4,1.3098670131582641E-4,1.5713727165114641E-4,321245.69741963322,293302.64249713538,351858.44476642914,5.4155433902943177E-5,4.9468061685356904E-5,5.9290639835700024E-5,121263.69860260791,110767.83418297613,132762.34277575155,4.3441918004426097E-5,3.9688855664612471E-5,4.755354966045481E-5,97274.221106769415,88870.443542589957,106480.89947620463]
[39,0.03,3.8432503939002713E-10,3.5081297884008654E-10,4.2103885774422151E-10,25.016760297995489,22.835369287926607,27.406562416662389,1.4439479167229705E-10,1.3180711845867608E-10,7.3082526201414484E-12,9.3990490374450122,8.5796832110745846,0.47571400574224543,1.15624250132306E-10,1.0554561329892711E-10,1.2666580460214069E-10,7.5262963734712942,6.8702505373962888,8.2450211329288514,9.7967844523028121E-5,8.9425324517530773E-5,1.073265208509587E-4,6376992.993310242,5820937.1722855745,6986174.6453148788,3.6807506799292157E-5,3.3598797800638445E-5,4.0322777343533575E-5,2395900.5539325918,2187036.9732178356,2624719.0579974437,2.9473641837210486E-5,2.6904508356176753E-5,3.2288231522311766E-5,1918519.3713131752,1751287.4975570894,2101728.6558321905,1.9360655636687876E-11,1.7676599264456226E-11,2.1205607535607923E-11,1.2602376416685388,1.1506178400045721,1.3803305700134303,7.3082526201414484E-12,6.6756937461391227E-12,8.0012464622791703E-12,0.47571400574224543,0.43453903116759457,0.52082285648031201,5.8624682363141905E-12,5.3559940803199128E-12,6.4173311680207609E-12,0.38160397473777019,0.34863619679192548,0.41772150947549352,4.935201995397612E-6,4.5059211629422113E-6,5.4054965176403774E-6,321245.69748825696,293302.64255978999,351858.44484159228,1.8629380941751081E-6,1.7016932543429789E-6,2.039588340772926E-6,121263.69862851196,110767.83420663807,132762.34280411192,1.4943948945089812E-6,1.3652901620977654E-6,1.6358343529197445E-6,97274.22112754891,88870.443561574255,106480.89949895084]
[44,0.03,7.742504960579632E-13,7.0673803435133907E-13,8.4821312966110334E-13,25.016760298162122,22.835369288078706,27.406562416844945,2.9089371657360527E-13,2.6553494149787841E-13,1.4723001721256717E-14,9.3990490375076181,8.5796832111317318,0.47571400574541406,2.3293338670660377E-13,2.1262924628365181E-13,2.5517739412045533E-13,7.5262963735214257,6.8702505374420495,8.2450211329837693,1.9736328483845387E-7,1.8015376249679554E-7,2.1621701292457188E-7,6376992.9933527177,5820937.1723243464,6986174.6453614123,7.4151375729354313E-8,6.7687200150640389E-8,8.1233141640252437E-8,2395900.5539485505,2187036.9732324029,2624719.0580149265,5.9376776098984288E-8,5.4201071504543781E-8,6.5046969910316374E-8,1918519.3713259541,1751287.4975687547,2101728.6558461897,3.9003436399834955E-14,3.5610783442173504E-14,4.2720224994221282E-14,1.2602376416769332,1.150617840012236,1.3803305700226245,1.4723001721256717E-14,1.3448666271348282E-14,1.6119087770950016E-14,0.47571400574541406,0.43453903117048892,0.52082285648378113,1.1810364860156694E-14,1.0790036163537082E-14,1.2928176233570777E-14,0.38160397474031199,0.34863619679424768,0.41772150947827591,9.9423201755144465E-9,9.0775029936719995E-9,1.0889762391919905E-8,321245.69749039673,293302.64256174368,351858.44484393595,3.7530230812689075E-9,3.4281837280356242E-9,4.1088977369358811E-9,121263.69862931968,110767.8342073759,132762.34280499621,3.0105662389742543E-9,2.7504754489714414E-9,3.2955062236562537E-9,97274.221128196848,88870.443562166212,106480.89949966008]
[50,0.03,1.6993093668119417E-16,1.5511343780470521E-16,1.8616410627111542E-16,25.016760298162399,22.835369288078958,27.406562416845244,6.3844765981688066E-17,5.8279073194087466E-17,3.2313747114017832E-18,9.3990490375077211,8.5796832111318277,0.47571400574541922,5.1123749728166404E-17,4.6667437955496368E-17,5.6005819593958585E-17,7.5262963735215074,6.8702505374421241,8.2450211329838599,4.331689553940565E-11,3.9539784299253458E-11,4.7454873738862587E-11,6376992.9933527876,5820937.1723244097,6986174.6453614887,1.6274594330960584E-11,1.4855850117614517E-11,1.7828886024311693E-11,2395900.553948577,2187036.9732324267,2624719.0580149554,1.3031895014574938E-11,1.1895941813128627E-11,1.4276377711621136E-11,1918519.3713259748,1751287.497568774,2101728.6558462125,8.560395524387434E-18,7.8157828985448596E-18,9.3761487857747691E-18,1.260237641676947,1.1506178400122486,1.3803305700226396,3.2313747114017832E-18,2.9516861380633944E-18,3.537784860726595E-18,0.47571400574541922,0.43453903117049364,0.52082285648378679,2.5921150499112378E-18,2.3681753662790654E-18,2.8374500347569263E-18,0.38160397474031615,0.34863619679425145,0.41772150947828052,2.1821203716516854E-12,1.9923120415095557E-12,2.3900630776684133E-12,321245.69749040029,293302.64256174694,351858.4448439398,8.2370593345854619E-13,7.5241084763439361E-13,9.0181258484138098E-13,121263.69862932101,110767.83420737711,132762.34280499766,6.6075300375574511E-13,6.0366880194721184E-13,7.2329105667461895E-13,97274.221128197925,88870.443562167187,106480.89949966125]

{"sheet":"Sullivan NPV 4%","index":341,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU58","v":3.8450033780917208},{"$f":"'WTP Values '!CV58","v":3.5097299173100787},{"$f":"'WTP Values '!CW58","v":4.2123090207804452},{"$f":"C3","v":3.8450033780917208},{"$f":"D3","v":3.5097299173100787},{"$f":"E3","v":4.2123090207804452},{"$f":"'WTP Values '!CC58","v":1.4446065305554991},{"$f":"'WTP Values '!CD58","v":1.3186723834973109},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"I3","v":1.4446065305554991},{"$f":"J3","v":1.3186723834973109},{"$f":"K3","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CI58","v":1.1567698868999974},{"$f":"'WTP Values '!CJ58","v":1.0559375478663331},{"$f":"'WTP Values '!CK58","v":1.2672357943602015},{"$f":"O3","v":1.1567698868999974},{"$f":"P3","v":1.0559375478663331},{"$f":"Q3","v":1.2672357943602015},{"$f":"'WTP Values '!BH58","v":980125.29637220013},{"$f":"'WTP Values '!BI58","v":894661.13215671119},{"$f":"'WTP Values '!BJ58","v":1073754.7464659836},{"$f":"U3","v":980125.29637220013},{"$f":"V3","v":894661.13215671119},{"$f":"W3","v":1073754.7464659836},{"$f":"'WTP Values '!AV58","v":368242.95447163814},{"$f":"'WTP Values '!AW58","v":336141.22891475551},{"$f":"'WTP Values '!AX58","v":403411.69377357513},{"$f":"AA3","v":368242.95447163814},{"$f":"AB3","v":336141.22891475551},{"$f":"AC3","v":403411.69377357513},{"$f":"'WTP Values '!BB58","v":294870.85361027491},{"$f":"'WTP Values '!BC58","v":269167.80046281032},{"$f":"'WTP Values '!BD58","v":323029.58837377757},{"$f":"AG3","v":294870.85361027491},{"$f":"AH3","v":269167.80046281032},{"$f":"AI3","v":323029.58837377757},{"$f":"'WTP Values '!CX58","v":0.19369486423076682},{"$f":"'WTP Values '!CY58","v":0.17684661918692435},{"$f":"'WTP Values '!CZ58","v":0.21215279841851359},{"$f":"AM3","v":0.19369486423076682},{"$f":"AN3","v":0.17684661918692435},{"$f":"AO3","v":0.21215279841851359},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CG58","v":6.6787386649980421E-2},{"$f":"'WTP Values '!CH58","v":8.0048959925264104E-2},{"$f":"AS3","v":7.3115860618892345E-2},{"$f":"AT3","v":6.6787386649980421E-2},{"$f":"AU3","v":8.0048959925264104E-2},{"$f":"'WTP Values '!CL58","v":5.8651422265796817E-2},{"$f":"'WTP Values '!CM58","v":5.3584370574850722E-2},{"$f":"'WTP Values '!CN58","v":6.4202582424853022E-2},{"$f":"AY3","v":5.8651422265796817E-2},{"$f":"AZ3","v":5.3584370574850722E-2},{"$f":"BA3","v":6.4202582424853022E-2},{"$f":"'WTP Values '!BK58","v":49374.530407870217},{"$f":"'WTP Values '!BL58","v":45079.76404666531},{"$f":"'WTP Values '!BM58","v":54079.620738678328},{"$f":"BE3","v":49374.530407870217},{"$f":"BF3","v":45079.76404666531},{"$f":"BG3","v":54079.620738678328},{"$f":"'WTP Values '!AY58","v":18637.878178969666},{"$f":"'WTP Values '!AZ58","v":17024.69431034015},{"$f":"'WTP Values '!BA58","v":20405.186382430344},{"$f":"BK3","v":18637.878178969666},{"$f":"BL3","v":17024.69431034015},{"$f":"BM3","v":20405.186382430344},{"$f":"'WTP Values '!BE58","v":14950.765182278044},{"$f":"'WTP Values '!BF58","v":13659.128985384348},{"$f":"'WTP Values '!BG58","v":16365.804900345809},{"$f":"BQ3","v":14950.765182278044},{"$f":"BR3","v":13659.128985384348},{"$f":"BS3","v":16365.804900345809}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":3.5549217622889429},{"$f":"D3/(1+B4)^A4","v":3.244942601063312},{"$f":"E3/(1+B4)^A4","v":3.8945164763132811},{"$f":"F3+C4","v":7.3999251403806632},{"$f":"G3+D4","v":6.7546725183733907},{"$f":"H3+E4","v":8.1068254970937268},{"$f":"I3/(1+B4)^A4","v":1.3356199431911049},{"$f":"J3/(1+B4)^A4","v":1.2191867450973657},{"$f":"K3/(1+B4)^A4","v":6.7599723205336845E-2},{"$f":"L3+I4","v":2.780226473746604},{"$f":"M3+J4","v":2.5378591285946763},{"$f":"N3+K4","v":0.14071558382422919},{"$f":"O3/(1+B4)^A4","v":1.0694987859652341},{"$f":"P3/(1+B4)^A4","v":0.97627362043854748},{"$f":"Q3/(1+B4)^A4","v":1.1716307270342099},{"$f":"R3+O4","v":2.2262686728652312},{"$f":"S3+P4","v":2.0322111683048805},{"$f":"T3+Q4","v":2.4388665213944112},{"$f":"U3/(1+B4)^A4","v":906180.93229678262},{"$f":"V3/(1+B4)^A4","v":827164.50828098285},{"$f":"W3/(1+B4)^A4","v":992746.62210242555},{"$f":"X3+U4","v":1886306.2286689826},{"$f":"Y3+V4","v":1721825.640437694},{"$f":"Z3+W4","v":2066501.3685684092},{"$f":"AA3/(1+B4)^A4","v":340461.31145676598},{"$f":"AB3/(1+B4)^A4","v":310781.4616445594},{"$f":"AC3/(1+B4)^A4","v":372976.78788237344},{"$f":"AD3+AA4","v":708704.26592840417},{"$f":"AE3+AB4","v":646922.69055931491},{"$f":"AF3+AC4","v":776388.48165594856},{"$f":"AG3/(1+B4)^A4","v":272624.67974322749},{"$f":"AH3/(1+B4)^A4","v":248860.76226221366},{"$f":"AI3/(1+B4)^A4","v":298659.01291954285},{"$f":"AJ3+AG4","v":567495.5333535024},{"$f":"AK3+AH4","v":518028.56272502395},{"$f":"AL3+AI4","v":621688.60129332042},{"$f":"AM3/(1+B4)^A4","v":0.17908179015418527},{"$f":"AN3/(1+B4)^A4","v":0.16350464052045519},{"$f":"AO3/(1+B4)^A4","v":0.19614718788693933},{"$f":"AP3+AM4","v":0.37277665438495211},{"$f":"AQ3+AN4","v":0.34035125970737956},{"$f":"AR3+AO4","v":0.40829998630545294},{"$f":"AS3/(1+B4)^A4","v":6.7599723205336845E-2},{"$f":"AT3/(1+B4)^A4","v":6.1748693278458222E-2},{"$f":"AU3/(1+B4)^A4","v":7.4009763244511917E-2},{"$f":"AV3+AS4","v":0.14071558382422919},{"$f":"AW3+AT4","v":0.12853607992843863},{"$f":"AX3+AU4","v":0.15405872316977604},{"$f":"AY3/(1+B4)^A4","v":5.4226536858170131E-2},{"$f":"AZ3/(1+B4)^A4","v":4.9541762735623815E-2},{"$f":"BA3/(1+B4)^A4","v":5.9358896472682152E-2},{"$f":"BB3+AY4","v":0.11287795912396695},{"$f":"BC3+AZ4","v":0.10312613331047454},{"$f":"BD3+BA4","v":0.12356147889753517},{"$f":"BE3/(1+B4)^A4","v":45649.528853430296},{"$f":"BF3/(1+B4)^A4","v":41678.775930718664},{"$f":"BG3/(1+B4)^A4","v":49999.649351588683},{"$f":"BH3+BE4","v":95024.059261300514},{"$f":"BI3+BF4","v":86758.539977383974},{"$f":"BJ3+BG4","v":104079.270090267},{"$f":"BK3/(1+B4)^A4","v":17231.766067834378},{"$f":"BL3/(1+B4)^A4","v":15740.286899352948},{"$f":"BM3/(1+B4)^A4","v":18865.741847661189},{"$f":"BN3+BK4","v":35869.644246804048},{"$f":"BO3+BL4","v":32764.981209693098},{"$f":"BP3+BM4","v":39270.928230091537},{"$f":"BQ3/(1+B4)^A4","v":13822.822838644641},{"$f":"BR3/(1+B4)^A4","v":12628.632567847953},{"$f":"BS3/(1+B4)^A4","v":15131.106601651079},{"$f":"BT3+BQ4","v":28773.588020922685},{"$f":"BU3+BR4","v":26287.761553232303},{"$f":"BV3+BS4","v":31496.911501996889}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":3.1603125020348615},{"$f":"D4/(1+B5)^A5","v":2.8847421564414115},{"$f":"E4/(1+B5)^A5","v":3.4622109662263889},{"$f":"F4+C5","v":10.560237642415524},9.6394146748148017,11.569036463320115,{"$f":"I4/(1+B5)^A5","v":1.1873612660651462},{"$f":"J4/(1+B5)^A5","v":1.0838525769314029},{"$f":"K4/(1+B5)^A5","v":6.0095907776706196E-2},{"$f":"L4+I5","v":3.9675877398117505},3.6217117055260792,0.20081149160093539,{"$f":"O4/(1+B5)^A5","v":0.95078052632605714},{"$f":"P4/(1+B5)^A5","v":0.86790369363633957},{"$f":"Q4/(1+B5)^A5","v":1.0415754500403691},{"$f":"R4+O5","v":3.1770491991912886},2.90011486194122,3.4804419714347805,{"$f":"U4/(1+B5)^A5","v":805591.54910885449},{"$f":"V4/(1+B5)^A5","v":735346.23588361149},{"$f":"W4/(1+B5)^A5","v":882548.13213190704},{"$f":"X4+U5","v":2691897.7777778371},2457171.8763213055,2949049.5007003164,{"$f":"AA4/(1+B5)^A5","v":302668.86615338916},{"$f":"AB4/(1+B5)^A5","v":276283.58774443786},{"$f":"AC4/(1+B5)^A5","v":331575.00629620417},{"$f":"AD4+AA5","v":1011373.1320817934},923206.27830375277,1107963.4879521527,{"$f":"AG4/(1+B5)^A5","v":242362.34757555355},{"$f":"AH4/(1+B5)^A5","v":221236.31146717616},{"$f":"AI4/(1+B5)^A5","v":265506.77496972331},{"$f":"AJ4+AG5","v":809857.88092905597},739264.87419220014,887195.37626304373,{"$f":"AM4/(1+B5)^A5","v":0.15920305935133958},{"$f":"AN4/(1+B5)^A5","v":0.14535503004848158},{"$f":"AO4/(1+B5)^A5","v":0.17437413579502883},{"$f":"AP4+AM5","v":0.53197971373629171},0.48570628975586116,0.58267412210048175,{"$f":"AS4/(1+B5)^A5","v":6.0095907776706196E-2},{"$f":"AT4/(1+B5)^A5","v":5.489436347723655E-2},{"$f":"AU4/(1+B5)^A5","v":6.5794410030467598E-2},{"$f":"AV4+AS5","v":0.20081149160093539},0.18343044340567519,0.21985313320024363,{"$f":"AY4/(1+B5)^A5","v":4.8207193810247399E-2},{"$f":"AZ4/(1+B5)^A5","v":4.4042446674107991E-2},{"$f":"BA4/(1+B5)^A5","v":5.2769842818938241E-2},{"$f":"BB4+AY5","v":0.16108515293421435},0.14716857998458255,0.17633132171647342,{"$f":"BE4/(1+B5)^A5","v":40582.264925742391},{"$f":"BF4/(1+B5)^A5","v":37052.280036269862},{"$f":"BG4/(1+B5)^A5","v":44449.506208384904},{"$f":"BH4+BE5","v":135606.32418704289},123810.82001365384,148528.77629865191,{"$f":"BK4/(1+B5)^A5","v":15318.977287773791},{"$f":"BL4/(1+B5)^A5","v":13993.057737960275},{"$f":"BM4/(1+B5)^A5","v":16771.575806196295},{"$f":"BN4+BK5","v":51188.62153457784},46758.038947653375,56042.504036287835,{"$f":"BQ4/(1+B5)^A5","v":12288.439170108244},{"$f":"BR4/(1+B5)^A5","v":11226.808367809756},{"$f":"BS4/(1+B5)^A5","v":13451.498671529251},{"$f":"BT4+BQ5","v":41062.027191030931},37514.569921042057,44948.410173526136]
[4,0.04,2.7014483717030382,2.4658896853662471,2.9595124441593934,13.261686014118563,12.105304360181048,14.528548907479509,1.0149613864988483,0.92648172521933136,5.1370233831264343E-2,4.982549126310599,4.5481934307454104,0.25218172543219974,0.81273117865296207,0.74188771473052217,0.89034305996818019,3.9897803778442507,3.6420025766717421,4.3707850314029608,688623.03243637795,628577.04429124435,754405.84213181026,3380520.810214215,3085748.9206125499,3703455.3428321267,258722.61528213214,236168.36871667445,283431.70502270298,1270095.7473639254,1159374.6470204273,1391395.1929748557,207172.35045538624,189113.72625009995,226956.30399090576,1017030.2313844422,928378.60044230008,1114151.6802539495,0.13608744235827924,0.12425008887269376,0.14905574208477715,0.66806715609457101,0.6099563786285549,0.73172986418525887,5.1370233831264343E-2,4.692393196425091E-2,5.6241337440371922E-2,0.25218172543219974,0.23035437536992609,0.27609447064061554,4.1207711306781726E-2,3.7647668000230713E-2,4.5107882801608282E-2,0.20229286424099607,0.18481624798481328,0.22143920451808169,34689.890140003234,31672.444262210516,37995.624196129225,170296.21432704612,155483.26427586435,186524.40049478115,13094.725987878217,11961.324399729376,14336.413289309343,64283.347522456053,58719.36334738275,70378.917325597184,10504.209303822372,9596.7228446913723,11498.397440053992,51566.236494853307,47111.292765733429,56446.807613580124]
[5,0.04,2.2203936442136394,2.0267815746808071,2.4325035006462272,15.482079658332204,14.132085934861855,16.961052408125738,0.83422427587745829,0.76150044387493754,4.2222587666482458E-2,5.8167734021880575,5.3096938746203479,0.2944043130986822,0.66800578624334672,0.60977762290876525,0.73179709530291415,4.6577861640875975,4.2517801995805069,5.1025821267058751,565997.93669828319,516644.51138964726,620066.61114575097,3946518.746912498,3602393.432002197,4323521.9539778773,212651.13063205566,194113.18400737198,232960.20127318022,1482746.8779959811,1353487.8310277993,1624355.394248036,170280.57061033003,155437.69786522468,186541.53830004105,1187310.8019947722,1083816.2983075248,1300693.2185539906,0.11185395776382048,0.10212451606172548,0.122512954837609,0.77992111385839147,0.71208089469028035,0.85424281902286792,4.2222587666482458E-2,3.8568051637149409E-2,4.6226279762641286E-2,0.2944043130986822,0.26892242700707547,0.32232075040325681,3.386973493055772E-2,3.0943638835666254E-2,3.7075391603165808E-2,0.2361625991715538,0.21575988682047953,0.2585145961212475,28512.561036572613,26032.440476435513,31229.633465040108,198808.77536361874,181515.70475229988,217754.03395982124,10762.910245023235,9831.3367568796039,11783.486696188347,75046.257767479285,68550.70010426236,82162.404021785536,8633.6943618853838,7887.8066421085532,9450.844540272712,60199.930856738691,54999.099407841983,65897.652153852832]
[9,0.04,0.68458881076059785,0.62489459537865777,0.74998623915992668,20.229372043693722,18.465427800322296,22.161844338005707,0.2572069175296291,0.23478480251668907,1.3018011987720837E-2,7.6003790087332623,6.9378129552517445,0.38467793167154518,0.20595865421308601,0.18800582445522904,0.2256267056506126,6.0860098444582791,5.5555096862607076,6.6671942337593304,174507.72991851892,159291.14756743461,191178.11160325073,5156645.4746755324,4707000.5187908616,5649249.718142706,65564.313339517204,59848.718329232368,71825.978947366821,1937403.6888812419,1768509.7541619893,2122433.8284385307,52500.678712330904,47924.343958661033,57514.238610381428,1551377.6233622611,1416148.4509403242,1699526.6536222289,3.4486663265296348E-2,3.1486894759581371E-2,3.777303104501941E-2,1.0190694483658931,0.9304272850801063,1.1161805250347669,1.3018011987720837E-2,1.1891250307096E-2,1.4252425001784237E-2,0.38467793167154518,0.35138249814464739,0.42115442635646694,1.0442671558402382E-2,9.5405015080632181E-3,1.1431035353681012E-2,0.30857747711406114,0.2819186516875804,0.33778329908330229,8790.9548393069126,8026.2873717919483,9628.678991239316,259769.79650904457,237174.12674797574,284524.26703654294,3318.4061502630429,3031.1846532792451,3633.0689222513101,98057.799880149891,89570.500014736564,107355.98031020758,2661.9291453461306,2431.9580371268062,2913.8717998807547,78659.122364752911,71863.552477625257,86103.944149955874]
[16,0.04,1.9292829238276875E-2,1.7610548888708853E-2,2.1135835432504472E-2,21.413116120879973,19.545952729327986,23.458669168651696,7.2485104354678186E-3,6.6166186643694244E-3,3.6686880993847936E-4,8.0451235918338249,7.3437867529883611,0.40718778626598884,5.8042507902863342E-3,5.2983107669935586E-3,6.3585285580054184E-3,6.4421394411414612,5.8805964794966856,7.0573324777253967,4917.9124478192562,4489.0843392156685,5387.7109927634874,5458392.2874590429,4982435.8597098226,5979821.813013155,1847.7092840282041,1686.6344946140161,2024.1732335122972,2050773.0083479283,1871996.0582555453,2246630.3911497826,1479.5547536999495,1350.5861764285048,1620.8450486457534,1642158.2006914939,1499015.9436927587,1798976.3352979701,9.7189041789348034E-4,8.8735204883830948E-4,1.0645056219280443E-3,1.0787014241454203,0.98487226664390137,1.1814950628625702,3.6686880993847936E-4,3.3511482805207246E-4,4.0165658197841724E-4,0.40718778626598884,0.37194403362420775,0.44579874337745196,2.9429151631010488E-4,2.6886689286973164E-4,3.2214522006319485E-4,0.32663422944912524,0.29841543337030885,0.35754906239017359,247.74344524813196,226.1938688557845,271.35187816139506,274970.51343615836,251052.63307003718,301173.5191830158,93.518097570340018,85.423727332658075,102.38580769383408,103795.76048413348,94811.81688082825,113638.0342250916,75.017504870547086,68.536543962519247,82.117659788905058,83261.947900554514,76068.727726130848,91142.411665889464]
[19,0.04,2.3205749413805436E-3,2.1182273450083529E-3,2.5422549209373245E-3,21.430230219592151,19.561574526853619,23.477418143697751,8.7186339914882907E-4,7.9585836165198189E-4,4.4127616359567903E-5,8.0515535312468973,7.3496561598837582,0.40751322474627399,6.9814534566572852E-4,6.3729000270932321E-4,7.6481483630639387E-4,6.4472882205013136,5.8852964544124546,7.0629729405140269,591.53503352793405,539.95484532978355,648.0432168239156,5462754.8222666821,4986417.9937742352,5984601.0922274189,222.2456753499464,202.87132048543941,243.47106506196369,2052412.0566537892,1873492.2218754936,2248425.9754107031,177.96341031333455,162.4508462956195,194.95805189037173,1643470.6699925051,1500214.0087799074,1800414.1390444851,1.169006640590009E-4,1.0673224249720143E-4,1.2804058133184204E-4,1.0795635594156712,0.98565941042508121,1.1824393543435314,4.4127616359567903E-5,4.0308192378534992E-5,4.8311949878789407E-5,0.40751322474627399,0.37224130408549494,0.44615504106233156,3.5397893682446127E-5,3.2339775906090581E-5,3.8748185449182915E-5,0.32689528675689922,0.29865393724592915,0.35783482789546711,29.799011012520896,27.206990611789166,32.638674244240619,275190.27932559355,251253.28296704695,301414.22741565667,11.248518872325558,10.274913990022727,12.315142416537512,103878.71762501867,94887.593745065082,113728.85764958561,9.0232355149914021,8.243694303410166,9.877254455395029,83328.493712350159,76129.524469018041,91215.255815302866]
[25,0.04,1.1643801494109166E-5,1.0628494811720259E-5,1.2756111047724248E-5,21.432072418037446,19.563256090785114,23.479436323752783,4.3746936022797776E-6,3.9933279530242866E-6,2.2141633788105027E-7,8.0522456637739648,7.3502879554833598,0.40754825564521313,3.5030395588654727E-6,3.1976895696861671E-6,3.8375628275996649E-6,6.4478424462009203,5.8858023698350772,7.063580092076883,2.9681077669109328,2.7092971326589068,3.2516452891681151,5463224.4149092948,4986846.6392615503,5985115.5441355351,1.1151480094667816,1.0179345396080834,1.2216492993129979,2052588.4873435735,1873653.2721499447,2248619.2559678331,0.89295570074130115,0.81511929353633583,0.9782286343828378,1643611.9470148296,1500342.9710862506,1800568.9073364658,5.8656503720701637E-7,5.3554359417463792E-7,6.4246109256500156E-7,1.0796563615130066,0.98574414027701796,1.1825409999123333,2.2141633788105027E-7,2.0225185675874269E-7,2.424118024162216E-7,0.40754825564521313,0.3722733029182016,0.44619339371251704,1.7761376286463742E-7,1.6226923953185215E-7,1.944243090717871E-7,0.32692338752776667,0.29867961031678458,0.35786558830993148,0.14952060489981275,0.13651478876493434,0.16376900273892514,275213.93539925863,251274.88135411579,301440.13776824949,5.6440978705984059E-2,5.1555783325702369E-2,6.1792907918129476E-2,103887.64731033458,94895.750529937854,113738.63407861139,4.5275315740784153E-2,4.1363861315300551E-2,4.9560472335793068E-2,83335.656846856553,76136.068761364921,91223.096916435621]
[36,0.04,1.8101980470054469E-11,1.6523538777706984E-11,1.98312272136014E-11,21.43207878368122,19.563261901362687,23.479443297494036,6.801096548322719E-12,6.2082082602266739E-12,3.4422385387637527E-13,8.0522480554105051,7.3502901386280328,0.40754837669309713,5.4459837461581931E-12,4.9712728415235197E-12,5.9660487507418543E-12,6.4478443613058767,5.8858041180057832,7.0635821900650635,4.614354586585927E-6,4.2119958681688513E-6,5.0551548435315497E-6,5463226.0375680747,4986848.1204290576,5985117.3218037318,1.7336595354017758E-6,1.5825270780424949E-6,1.8992312578162441E-6,2052589.0969928347,1873653.8286527898,2248619.9238411444,1.388229322152277E-6,1.267221322849272E-6,1.5207984818192712E-6,1643612.4351919855,1500343.416710393,1800569.4421321696,9.1190053809402704E-13,8.3258029497640122E-13,9.9879907401936306E-13,1.0796566821869789,0.98574443305766568,1.1825413511445708,3.4422385387637527E-13,3.144298846842475E-13,3.7686435270037797E-13,0.40754837669309713,0.37227341348890081,0.44619352623858094,2.7612638949703553E-13,2.5227109946715127E-13,3.0226082499790912E-13,0.32692348462886756,0.29867969902906422,0.35786569460132545,2.324514954275435E-7,2.1223206539090143E-7,2.5460269918549726E-7,275214.01714188425,251274.95598648695,301440.22730044671,8.7745698409868894E-8,8.0150952706672307E-8,9.606604963918038E-8,103887.67816650856,94895.77871538492,113738.66786067474,7.0387053723808593E-8,6.4306129752764081E-8,7.7048951990729451E-8,83335.681598784169,76136.091374907963,91223.124011050051]
[39,0.04,2.0697858421799675E-13,1.8893063486277584E-13,2.2675084302332559E-13,21.432078783686624,19.563261901367618,23.479443297499959,7.77639406379E-14,7.0984838280975307E-14,3.9358658046977982E-15,8.0522480554125355,7.3502901386298864,0.40754837669319988,6.2269540469272946E-14,5.6841681837082427E-14,6.8215979232043748E-14,6.4478443613075029,5.8858041180072664,7.0635821900668452,5.276066787229834E-8,4.8160086293752234E-8,5.7800791148116885E-8,5463226.037569453,4986848.1204303158,5985117.3218052415,1.9822714798918898E-8,1.8094661777021199E-8,2.1715866807815008E-8,2052589.0969933523,1873653.8286532622,2248619.9238417116,1.5873055445193672E-8,1.4489446374560697E-8,1.7388855168004966E-8,1643612.4351923999,1500343.4167107712,1800569.4421326236,1.0426697931453641E-14,9.5197479075337397E-15,1.1420298381205351E-14,1.0796566821872511,0.98574443305791426,1.1825413511448688,3.9358658046977982E-15,3.5952006729558527E-15,4.3090782410904516E-15,0.40754837669319988,0.37227341348899468,0.44619352623869346,3.1572373673625766E-15,2.8844752701620438E-15,3.4560592818075589E-15,0.32692348462894999,0.29867969902913954,0.35786569460141565,2.6578573268565859E-9,2.4266677611843603E-9,2.9111348508341512E-9,275214.01714195369,251274.95598655031,301440.22730052273,1.0032869308492489E-9,9.1644838212007704E-10,1.0984220747904456E-9,103887.67816653475,94895.778715408844,113738.66786070341,8.0480767014031268E-10,7.3527820421551125E-10,8.8098001347990627E-10,83335.681598805168,76136.091374927157,91223.124011073058]
[44,0.04,5.4818122773188166E-17,5.0038136924426337E-17,6.0054790686387279E-17,21.432078783686674,19.563261901367664,23.479443297500019,2.0595721346347204E-17,1.8800281172196113E-17,1.0424111060373025E-18,8.0522480554125551,7.3502901386299051,0.40754837669320093,1.6492041084208992E-17,1.5054476796970733E-17,1.8066950930038695E-17,6.4478443613075198,5.8858041180072815,7.0635821900668629,1.3973623309611831E-11,1.2755162729481532E-11,1.5308496178559596E-11,5463226.037569466,4986848.120430328,5985117.3218052564,5.2500311452538508E-12,4.7923575986361216E-12,5.7514310347355144E-12,2052589.0969933576,1873653.8286532669,2248619.9238417172,4.2039668281033293E-12,3.837519003606807E-12,4.6054252476715946E-12,1643612.4351924041,1500343.4167107749,1800569.4421326283,2.7615031259628977E-18,2.5212980924410559E-18,3.0246574597688404E-18,1.0796566821872537,0.98574443305791681,1.1825413511448717,1.0424111060373025E-18,9.5218620143216925E-19,1.1412561398650789E-18,0.40754837669320093,0.37227341348899562,0.44619352623869457,8.3619194846695829E-19,7.6395111162529333E-19,9.1533470835805546E-19,0.32692348462895077,0.29867969902914027,0.3578656946014166,7.0393151932949372E-13,6.4270113627908094E-13,7.7101188156865168E-13,275214.01714195439,251274.95598655092,301440.22730052343,2.657197910586886E-13,2.4272066656633293E-13,2.9091626256958021E-13,103887.67816653501,94895.778715409091,113738.6678607037,2.1315270774143757E-13,1.9473788084608307E-13,2.3332689573720322E-13,83335.681598805371,76136.091374927346,91223.124011073291]
[50,0.04,7.6634170174380241E-22,6.9951886461733549E-22,8.3954882371462264E-22,21.432078783686674,19.563261901367664,23.479443297500019,2.8792230282136918E-22,2.628225619175981E-22,1.4572609576991649E-23,8.0522480554125551,7.3502901386299051,0.40754837669320093,2.3055402466067309E-22,2.1045728645592894E-22,2.5257081455221808E-22,6.4478443613075198,5.8858041180072815,7.0635821900668629,1.9534726336620227E-16,1.7831353241652628E-16,2.1400840486923454E-16,5463226.037569466,4986848.120430328,5985117.3218052564,7.339393613875496E-17,6.6995790656660893E-17,8.0403363406984379E-17,2052589.0969933576,1873653.8286532669,2248619.9238417172,5.8770255713662266E-17,5.3647419775136989E-17,6.4382529773178181E-17,1643612.4351924041,1500343.4167107749,1800569.4421326283,3.8605025087730822E-23,3.524702731538482E-23,4.2283847524327265E-23,1.0796566821872537,0.98574443305791681,1.1825413511448717,1.4572609576991649E-23,1.3311291176490194E-23,1.5954434922341692E-23,0.40754837669320093,0.37227341348899562,0.44619352623869457,1.1689724644968289E-23,1.0679818376019664E-23,1.2796117827138853E-23,0.32692348462895077,0.29867969902914027,0.3578656946014166,9.8407616157537179E-18,8.9847783465085178E-18,1.0778525923456171E-17,275214.01714195439,251274.95598655092,301440.22730052343,3.7146867963621819E-18,3.3931656039088348E-18,4.0669262726296917E-18,103887.67816653501,94895.778715409091,113738.6678607037,2.9798139833742532E-18,2.7223799621712172E-18,3.2618433703334171E-18,83335.681598805371,76136.091374927346,91223.124011073291]

{"sheet":"Sullivan NPV 5%","index":342,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU58","v":3.8450033780917208},{"$f":"'WTP Values '!CV58","v":3.5097299173100787},{"$f":"'WTP Values '!CW58","v":4.2123090207804452},{"$f":"C3","v":3.8450033780917208},{"$f":"D3","v":3.5097299173100787},{"$f":"E3","v":4.2123090207804452},{"$f":"'WTP Values '!CC58","v":1.4446065305554991},{"$f":"'WTP Values '!CD58","v":1.3186723834973109},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"I3","v":1.4446065305554991},{"$f":"J3","v":1.3186723834973109},{"$f":"K3","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CI58","v":1.1567698868999974},{"$f":"'WTP Values '!CJ58","v":1.0559375478663331},{"$f":"'WTP Values '!CK58","v":1.2672357943602015},{"$f":"O3","v":1.1567698868999974},{"$f":"P3","v":1.0559375478663331},{"$f":"Q3","v":1.2672357943602015},{"$f":"'WTP Values '!BH58","v":980125.29637220013},{"$f":"'WTP Values '!BI58","v":894661.13215671119},{"$f":"'WTP Values '!BJ58","v":1073754.7464659836},{"$f":"U3","v":980125.29637220013},{"$f":"V3","v":894661.13215671119},{"$f":"W3","v":1073754.7464659836},{"$f":"'WTP Values '!AV58","v":368242.95447163814},{"$f":"'WTP Values '!AW58","v":336141.22891475551},{"$f":"'WTP Values '!AX58","v":403411.69377357513},{"$f":"AA3","v":368242.95447163814},{"$f":"AB3","v":336141.22891475551},{"$f":"AC3","v":403411.69377357513},{"$f":"'WTP Values '!BB58","v":294870.85361027491},{"$f":"'WTP Values '!BC58","v":269167.80046281032},{"$f":"'WTP Values '!BD58","v":323029.58837377757},{"$f":"AG3","v":294870.85361027491},{"$f":"AH3","v":269167.80046281032},{"$f":"AI3","v":323029.58837377757},{"$f":"'WTP Values '!CX58","v":0.19369486423076682},{"$f":"'WTP Values '!CY58","v":0.17684661918692435},{"$f":"'WTP Values '!CZ58","v":0.21215279841851359},{"$f":"AM3","v":0.19369486423076682},{"$f":"AN3","v":0.17684661918692435},{"$f":"AO3","v":0.21215279841851359},{"$f":"'WTP Values '!CF58","v":7.3115860618892345E-2},{"$f":"'WTP Values '!CG58","v":6.6787386649980421E-2},{"$f":"'WTP Values '!CH58","v":8.0048959925264104E-2},{"$f":"AS3","v":7.3115860618892345E-2},{"$f":"AT3","v":6.6787386649980421E-2},{"$f":"AU3","v":8.0048959925264104E-2},{"$f":"'WTP Values '!CL58","v":5.8651422265796817E-2},{"$f":"'WTP Values '!CM58","v":5.3584370574850722E-2},{"$f":"'WTP Values '!CN58","v":6.4202582424853022E-2},{"$f":"AY3","v":5.8651422265796817E-2},{"$f":"AZ3","v":5.3584370574850722E-2},{"$f":"BA3","v":6.4202582424853022E-2},{"$f":"'WTP Values '!BK58","v":49374.530407870217},{"$f":"'WTP Values '!BL58","v":45079.76404666531},{"$f":"'WTP Values '!BM58","v":54079.620738678328},{"$f":"BE3","v":49374.530407870217},{"$f":"BF3","v":45079.76404666531},{"$f":"BG3","v":54079.620738678328},{"$f":"'WTP Values '!AY58","v":18637.878178969666},{"$f":"'WTP Values '!AZ58","v":17024.69431034015},{"$f":"'WTP Values '!BA58","v":20405.186382430344},{"$f":"BK3","v":18637.878178969666},{"$f":"BL3","v":17024.69431034015},{"$f":"BM3","v":20405.186382430344},{"$f":"'WTP Values '!BE58","v":14950.765182278044},{"$f":"'WTP Values '!BF58","v":13659.128985384348},{"$f":"'WTP Values '!BG58","v":16365.804900345809},{"$f":"BQ3","v":14950.765182278044},{"$f":"BR3","v":13659.128985384348},{"$f":"BS3","v":16365.804900345809}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":3.4875314086999736},{"$f":"D3/(1+B4)^A4","v":3.1834284964263753},{"$f":"E3/(1+B4)^A4","v":3.8206884542226258},{"$f":"F3+C4","v":7.3325347867916939},{"$f":"G3+D4","v":6.6931584137364535},{"$f":"H3+E4","v":8.0329974750030715},{"$f":"I3/(1+B4)^A4","v":1.3103007079868472},{"$f":"J3/(1+B4)^A4","v":1.1960747242605994},{"$f":"K3/(1+B4)^A4","v":6.6318240924165384E-2},{"$f":"L3+I4","v":2.7549072385423461},{"$f":"M3+J4","v":2.51474710775791},{"$f":"N3+K4","v":0.13943410154305774},{"$f":"O3/(1+B4)^A4","v":1.049224387210882},{"$f":"P3/(1+B4)^A4","v":0.95776648332547221},{"$f":"Q3/(1+B4)^A4","v":1.149420221641906},{"$f":"R3+O4","v":2.2059942741108793},{"$f":"S3+P4","v":2.0137040311918053},{"$f":"T3+Q4","v":2.4166560160021078},{"$f":"U3/(1+B4)^A4","v":889002.5363920182},{"$f":"V3/(1+B4)^A4","v":811484.02009679016},{"$f":"W3/(1+B4)^A4","v":973927.20767889661},{"$f":"X3+U4","v":1869127.8327642183},{"$f":"Y3+V4","v":1706145.1522535014},{"$f":"Z3+W4","v":2047681.9541448802},{"$f":"AA3/(1+B4)^A4","v":334007.21494026133},{"$f":"AB3/(1+B4)^A4","v":304890.00355079863},{"$f":"AC3/(1+B4)^A4","v":365906.29820732435},{"$f":"AD3+AA4","v":702250.16941189952},{"$f":"AE3+AB4","v":641031.23246555415},{"$f":"AF3+AC4","v":769317.99198089947},{"$f":"AG3/(1+B4)^A4","v":267456.55656260764},{"$f":"AH3/(1+B4)^A4","v":244143.12967148327},{"$f":"AI3/(1+B4)^A4","v":292997.35906918597},{"$f":"AJ3+AG4","v":562327.41017288249},{"$f":"AK3+AH4","v":513310.93013429362},{"$f":"AL3+AI4","v":616026.94744296349},{"$f":"AM3/(1+B4)^A4","v":0.1756869516832352},{"$f":"AN3/(1+B4)^A4","v":0.16040509676818535},{"$f":"AO3/(1+B4)^A4","v":0.19242884210296016},{"$f":"AP3+AM4","v":0.36938181591400199},{"$f":"AQ3+AN4","v":0.33725171595510972},{"$f":"AR3+AO4","v":0.40458164052147372},{"$f":"AS3/(1+B4)^A4","v":6.6318240924165384E-2},{"$f":"AT3/(1+B4)^A4","v":6.0578128480707864E-2},{"$f":"AU3/(1+B4)^A4","v":7.2606766372121628E-2},{"$f":"AV3+AS4","v":0.13943410154305774},{"$f":"AW3+AT4","v":0.12736551513068828},{"$f":"AX3+AU4","v":0.15265572629738572},{"$f":"AY3/(1+B4)^A4","v":5.3198568948568538E-2},{"$f":"AZ3/(1+B4)^A4","v":4.8602603696009723E-2},{"$f":"BA3/(1+B4)^A4","v":5.8233634852474396E-2},{"$f":"BB3+AY4","v":0.11184999121436535},{"$f":"BC3+AZ4","v":0.10218697427086045},{"$f":"BD3+BA4","v":0.12243621727732742},{"$f":"BE3/(1+B4)^A4","v":44784.154564961646},{"$f":"BF3/(1+B4)^A4","v":40888.67487225878},{"$f":"BG3/(1+B4)^A4","v":49051.81019381254},{"$f":"BH3+BE4","v":94158.684972831863},{"$f":"BI3+BF4","v":85968.43891892409},{"$f":"BJ3+BG4","v":103131.43093249087},{"$f":"BK3/(1+B4)^A4","v":16905.104924235526},{"$f":"BL3/(1+B4)^A4","v":15441.899601215555},{"$f":"BM3/(1+B4)^A4","v":18508.105562295095},{"$f":"BN3+BK4","v":35542.983103205188},{"$f":"BO3+BL4","v":32466.593911555705},{"$f":"BP3+BM4","v":38913.291944725439},{"$f":"BQ3/(1+B4)^A4","v":13560.784745830426},{"$f":"BR3/(1+B4)^A4","v":12389.232639804397},{"$f":"BS3/(1+B4)^A4","v":14844.267483306856},{"$f":"BT3+BQ4","v":28511.54992810847},{"$f":"BU3+BR4","v":26048.361625188743},{"$f":"BV3+BS4","v":31210.072383652667}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":3.0126607568944808},{"$f":"D4/(1+B5)^A5","v":2.7499652274496276},{"$f":"E4/(1+B5)^A5","v":3.3004543390326102},{"$f":"F4+C5","v":10.345195543686174},9.4431236411860802,11.333451814035682,{"$f":"I4/(1+B5)^A5","v":1.1318870169414508},{"$f":"J4/(1+B5)^A5","v":1.0332143174694735},{"$f":"K4/(1+B5)^A5","v":5.728818997876288E-2},{"$f":"L4+I5","v":3.8867942554837969},3.5479614252273834,0.19672229152182064,{"$f":"O4/(1+B5)^A5","v":0.90635947496890779},{"$f":"P4/(1+B5)^A5","v":0.82735469890981284},{"$f":"Q4/(1+B5)^A5","v":0.99291240396666103},{"$f":"R4+O5","v":3.1123537490797872},2.8410587301016181,3.4095684199687688,{"$f":"U4/(1+B5)^A5","v":767953.81612527207},{"$f":"V4/(1+B5)^A5","v":700990.40716707916},{"$f":"W4/(1+B5)^A5","v":841314.94022580411},{"$f":"X4+U5","v":2637081.6488894904},2407135.5594205805,2888996.8943706844,{"$f":"AA4/(1+B5)^A5","v":288527.99044618185},{"$f":"AB4/(1+B5)^A5","v":263375.44848357508},{"$f":"AC4/(1+B5)^A5","v":316083.61793095717},{"$f":"AD4+AA5","v":990778.15985808137},904406.68094912916,1085401.6099118567,{"$f":"AG4/(1+B5)^A5","v":231039.02953254085},{"$f":"AH4/(1+B5)^A5","v":210900.01483337284},{"$f":"AI4/(1+B5)^A5","v":253102.13503439017},{"$f":"AJ4+AG5","v":793366.43970542331},724210.94496766641,869129.08247735363,{"$f":"AM4/(1+B5)^A5","v":0.15176499443536134},{"$f":"AN4/(1+B5)^A5","v":0.13856395358443824},{"$f":"AO4/(1+B5)^A5","v":0.16622726885041367},{"$f":"AP4+AM5","v":0.52114681034936328},0.47581566953954796,0.57080890937188733,{"$f":"AS4/(1+B5)^A5","v":5.728818997876288E-2},{"$f":"AT4/(1+B5)^A5","v":5.2329665030305894E-2},{"$f":"AU4/(1+B5)^A5","v":6.2720454700029474E-2},{"$f":"AV4+AS5","v":0.19672229152182064},0.17969518016099417,0.21537618099741518,{"$f":"AY4/(1+B5)^A5","v":4.5954924045842595E-2},{"$f":"AZ4/(1+B5)^A5","v":4.198475645913808E-2},{"$f":"BA4/(1+B5)^A5","v":5.0304403284720342E-2},{"$f":"BB4+AY5","v":0.15780491526020796},0.14417173072999853,0.17274062056204775,{"$f":"BE4/(1+B5)^A5","v":38686.236531658906},{"$f":"BF4/(1+B5)^A5","v":35321.174708786333},{"$f":"BG4/(1+B5)^A5","v":42372.797921444799},{"$f":"BH4+BE5","v":132844.92150449078},121289.61362771042,145504.22885393567,{"$f":"BK4/(1+B5)^A5","v":14603.265240674245},{"$f":"BL4/(1+B5)^A5","v":13339.293468278202},{"$f":"BM4/(1+B5)^A5","v":15987.997462300049},{"$f":"BN4+BK5","v":50146.24834387943},45805.887379833905,54901.289407025484,{"$f":"BQ4/(1+B5)^A5","v":11714.315729040427},{"$f":"BR4/(1+B5)^A5","v":10702.28497121641},{"$f":"BS4/(1+B5)^A5","v":12823.036374738671},{"$f":"BT4+BQ5","v":40225.865657148897},36750.646596405153,44033.10875839134]
[4,0.05,2.4785234604054738,2.2624031982144293,2.7152919526597334,12.823719004091647,11.705526839400509,14.048743766695415,0.93120625002253243,0.85002797597254098,4.7131135671875712E-2,4.8180005055063297,4.3979894011999248,0.24385342719369635,0.74566418310799121,0.68066675832379542,0.81687149199492892,3.8580179321877783,3.5217254884254134,4.2264399119636975,631797.50505213125,576706.54278172506,692151.88340315328,3268879.1539416215,2983842.1022023056,3581148.7777738376,237372.69178680229,216679.63326685905,260042.77471297016,1228150.8516448836,1121086.3142159882,1345444.384624827,190076.38136993608,173507.96413706045,208227.7528679019,983442.82107535936,897718.90910472686,1077356.8353452554,0.12485743650874798,0.1139969075308648,0.13675558546113084,0.64600424685811131,0.58981257707041279,0.7075644948330182,4.7131135671875712E-2,4.3051744925462862E-2,5.1600273301786376E-2,0.24385342719369635,0.22274692508645705,0.26697645429920158,3.7807229741387671E-2,3.454096304246735E-2,4.1385557075268302E-2,0.19561214500159563,0.17871269377246587,0.21412617763731606,31827.262534979895,29058.817845474947,34860.205713828946,164672.18403947068,150348.43147318537,180364.43456776461,12014.14245354497,10974.269748327662,13153.365079200579,62160.390797424399,56780.157128161569,68054.654486226063,9637.3965407750293,8804.7963317477061,10549.543759843828,49863.262197923927,45555.442928152857,54582.652518235169]
[5,0.05,1.9419879854336402,1.7726521049029329,2.1275022945101374,14.765706989525286,13.478178944303442,16.176246061205553,0.72962446327162411,0.6660191614047084,3.6928478054289615E-2,5.5476249687779537,5.0640085626046334,0.28078190524798596,0.58424739886343935,0.53332021579195643,0.6400401886201571,4.4422653310512175,4.0550457042173695,4.8664801005838543,495029.87711783324,451864.66664304334,542319.11181679647,3763909.0310594547,3435706.7688453491,4123467.889590634,185987.71522001224,169774.16240537365,203750.31838867461,1414138.5668648959,1290860.4766213619,1549194.7030135016,148929.81843098282,135948.02999205783,163151.89295692884,1132372.6395063421,1033666.9390967847,1240508.7283021843,9.7829068582778317E-2,8.9319559946917898E-2,0.10715157961950957,0.7438333154408896,0.67913213701733066,0.81471607445252781,3.6928478054289615E-2,3.3732168661225845E-2,4.0430164328873447E-2,0.28078190524798596,0.25647909374768291,0.30740661862807506,2.9622953784061788E-2,2.706374835879316E-2,3.2426666882346578E-2,0.22523509878565742,0.20577644213125904,0.24655284451966264,24937.493003218005,22768.344148570228,27313.883345258262,189609.67704268868,173116.7756217556,207678.31791302288,9413.3949800320552,8598.6275056979539,10306.005716666128,71573.785777456447,65378.784633859526,78360.660202892192,7551.1523663298458,6898.78831634983,8265.8435801416872,57414.41456425377,52454.231244502691,62848.496098376854]
[9,0.05,0.44933222538996531,0.41015172138687722,0.49225605291323959,18.391120000697157,16.787466155965184,20.147987677358117,0.16881864678868824,0.15410181432173559,8.5444170349453785E-3,6.9097291847953226,6.3073708035441589,0.34972207677582434,0.13518167253284408,0.12339827084653456,0.14809086588014611,5.5329714206204885,5.0506780479578488,6.0613433257434446,114538.7499759472,104551.29370559719,125480.41244948137,4688058.804839367,4279273.2862616368,5135899.8814130519,43033.363028938737,39281.91254504065,47143.228831590306,1761350.9532104246,1607804.4855245932,1929567.3216174045,34459.001417341002,31455.308329352418,37749.668735747859,1410403.2481100219,1287462.4107852124,1545089.9100396663,2.2635440293062213E-2,2.0666531895581833E-2,2.4792459111807167E-2,0.92646615393995602,0.8458789434922398,1.0147527038415838,8.5444170349453785E-3,7.8048631224635285E-3,9.3546282711518217E-3,0.34972207677582434,0.31945221411544072,0.3828839361507087,6.8540834682066128E-3,6.2619410463217286E-3,7.5027994516507586E-3,0.28053690440115375,0.25630057830872399,0.30708878032667253,5769.9735069578956,5268.0813792147155,6319.8166413095923,236164.39946013247,215622.00826902833,258669.42023100046,2178.0473136696792,1989.5284942104777,2384.5773085548972,89147.243953248224,81431.188804844511,97600.494588412286,1747.1663689330451,1596.2240394538665,1912.5297985615875,71511.332899266272,65333.279472924289,78279.64041468197]
[16,0.05,5.3007991787469063E-3,4.8385844260386808E-3,5.8071741432546885E-3,19.006619290570594,17.349295642009501,20.822284409004833,1.9915636887116246E-3,1.8179483345338236E-3,1.0079899958744653E-4,7.1409784728374914,6.5184608432156264,0.36142629543680987,1.5947462884991995E-3,1.4557367929585103E-3,1.7470368157015955E-3,5.7181444813233098,5.2197100999361714,6.2641995146287748,1351.2204945466999,1233.3978746584976,1480.2999421725613,4844955.0061122719,4422488.5808586245,5307784.0695294337,507.66716142948195,463.41107535219624,556.15149449183514,1820298.4376962974,1661613.1996789353,1994144.536935095,406.51490387753279,371.0801565918261,445.33510334976478,1457605.4955867394,1330550.1726804643,1596799.7429581606,2.6703164504149628E-4,2.438043147352089E-4,2.9247812525559988E-4,0.95747238193586937,0.87418814320485294,1.0487136354535775,1.0079899958744653E-4,9.2074437781267183E-5,1.1035711007410767E-4,0.36142629543680987,0.33014338523112574,0.39569798938921596,8.0858033246559454E-5,7.3872493625170213E-5,8.8510974562522999E-5,0.28992568906656058,0.26487824100339358,0.31736618193201266,68.06872309354037,62.14787159829838,74.55525548609593,244068.16063158851,222838.27312759272,267326.3614318691,25.694554628375823,23.470586822593802,28.131001349560872,92130.752589226817,84156.462680553639,100866.90985339816,20.611426312761694,18.830750610174427,22.56222859766126,73904.616974174889,67519.801398677766,80899.440790350141]
[19,0.05,3.8029376181230196E-4,3.4713321730849993E-4,4.1662248011431442E-4,{"$f":"F20+C21","v":19.010273288851494},17.352631021935913,20.826287466585551,1.428802000471126E-4,1.3042456195892167E-4,7.231594604398611E-6,{"$f":"L20+I21","v":7.1423513168275141},6.5197140089865142,0.36149577918044723,1.1441143962238078E-4,1.0443852002966075E-4,1.2533717657736362E-4,{"$f":"R20+O21","v":5.7192437872958912},5.2207135825355957,6.2654037989840168,96.940236289147407,88.48732082622702,106.20074721495406,{"$f":"X20+U21","v":4845886.442523594},4423338.7986393208,5308804.4842370125,36.42142402652393,33.246371946660254,39.899822054347652,{"$f":"AD20+AA21","v":1820648.3877458242},1661932.6426941466,1994527.9086751416,29.164485734186808,26.622300510838038,31.949552512568133,{"$f":"AJ20+AG21","v":1457885.7183814237},1330805.9692516115,1597106.7256691051,1.9157577073079043E-5,1.7491185172316061E-5,2.0983176828735399E-5,{"$f":"AP20+AM21","v":0.95765645477828909},0.87435620475875808,1.0489152493104408,7.231594604398611E-6,6.6056707922423819E-6,7.917319467804821E-6,{"$f":"AV20+AS21","v":0.36149577918044723},0.33020685487523466,0.39577406182223945,5.8009753999674144E-6,5.299813772951202E-6,6.3500182412139611E-6,{"$f":"BB20+AY21","v":0.2899814269099531},0.26492916350688978,0.31742719517510798,4.8834354771994555,4.4586574744248137,5.3487969673258267,{"$f":"BH20+BE21","v":244115.08242371454},222881.11350096366,267377.75458339055,1.8433972893926323,1.6838437853849155,2.0181946091571112,{"$f":"BN20+BK21","v":92148.464608730807},84172.641653008468,100886.30138797723,1.4787198277996609,1.3509693059123633,1.6186756937851117,{"$f":"BT20+BQ21","v":73918.825042387645},67532.781994251651,80914.993604506861]
[25,0.05,5.2428064739378593E-7,4.7856485216871323E-7,5.7436415089276302E-7,19.010493676909388,17.35283219277613,20.826528907883006,1.9697752448915044E-7,1.7980593069423956E-7,9.9696221226862832E-9,7.1424341188425915,6.5197895927030993,0.36149997003827972,1.5772991738971108E-7,1.4398104936842054E-7,1.7279235863701142E-7,5.7193100910786789,5.2207741068063305,6.2654764344561213,0.13364376422578675,0.12199040454366776,0.14641049129551822,4845942.6213846542,4423390.0788619881,5308866.0297546508,5.0211309479891289E-2,4.5834118668222124E-2,5.5006699131380697E-2,1820669.4947102629,1661951.9096505921,1994551.031442791,4.0206748038041765E-2,3.670204023442012E-2,4.4046297250330359E-2,1457902.6198008414,1330821.397422398,1597125.241092012,2.641102200179536E-8,2.411370053015108E-8,2.8927830632092737E-8,0.95766755698828843,0.87436634126037194,1.0489274094930523,9.9696221226862832E-9,9.1067109355750369E-9,1.0914976244740128E-8,0.36149997003827972,0.3302106829973423,0.39577865007173618,7.997341643777548E-9,7.3064301205149998E-9,8.7542631743435322E-9,0.28998478869452771,0.26493223485799233,0.3174308751413033,6.7324026071076386E-3,6.1467950882463478E-3,7.3739593398631179E-3,244117.91247502944,222883.69738468796,267380.85432126181,2.5413446691342914E-3,2.3213809916433109E-3,2.7823237783684072E-3,92149.532895380049,84173.617475120001,100887.47097326898,2.0385929680736487E-3,1.8624735229352777E-3,2.2315389466659188E-3,73919.681990946206,67533.564908754881,80915.931660368762]
[36,0.05,3.1189818260869693E-14,2.8470153989817196E-14,3.4169320517468227E-14,19.010493877098462,17.35283237550928,20.826529127195755,1.1718329144577592E-14,1.0696779155320646E-14,5.9309971421198906E-16,7.1424341940556451,6.5197896613594253,0.36149997384503751,9.3834618579617381E-15,8.5655321918402924E-15,1.0279536903652796E-14,5.7193101513055957,5.2207741617834369,6.2654765004344153,7.9505599503274964E-9,7.2572935243767415E-9,8.710061372076465E-9,4845942.6724146167,4423390.1254422823,5308866.0856594052,2.9871055227827476E-9,2.7267034145077743E-9,3.2723865692289857E-9,1820669.5138827341,1661951.9271516961,1994551.0524463134,2.3919272443127098E-9,2.183429753520707E-9,2.6203446820538339E-9,1457902.6351532135,1330821.4114365478,1597125.2579104616,1.5712099624785648E-15,1.434540719500461E-15,1.7209366483033865E-15,0.95766756707295986,0.87436635046784406,1.0489274205387313,5.9309971421198906E-16,5.4176453097556488E-16,6.4933948465859304E-16,0.36149997384503751,0.33021068647460983,0.39577865423946396,4.7576738466212369E-16,4.3466458036823599E-16,5.2079716993733774E-16,0.28998479174819836,0.26493223764784829,0.31743087848399359,4.0051528664756394E-10,3.6567709039470142E-10,4.3868194032465695E-10,244117.91504570126,222883.69973175385,267380.85713690287,1.5118635174224446E-10,1.3810056046034109E-10,1.6552236559101233E-10,92149.533865756195,84173.618361506175,100887.47203565955,1.212773053863015E-10,1.1079983780595587E-10,1.3275579507760319E-10,73919.682769353807,67533.565619913803,80915.932512450032]
[39,0.05,1.1979336107743937E-16,1.0934771752457699E-16,1.3123698625891555E-16,19.010493877098465,17.352832375509283,20.826529127195762,4.5007573391404616E-17,4.1084020336424448E-17,2.2779680094725173E-18,7.1424341940556468,6.5197896613594271,0.36149997384503763,3.603985201534313E-17,3.2898360679609274E-17,3.9481482889980963E-17,5.7193101513055975,5.2207741617834387,6.2654765004344171,3.0536385012935721E-11,2.7873698279971446E-11,3.3453466071036948E-11,4845942.6724146176,4423390.1254422832,5308866.0856594071,1.1472827686080564E-11,1.047267938380442E-11,1.2568530620918089E-11,1820669.5138827346,1661951.9271516965,1994551.0524463139,9.1868763598536994E-12,8.3860824921471398E-12,1.0064178445003553E-11,1457902.635153214,1330821.4114365482,1597125.2579104621,6.0346783937437522E-18,5.5097613251247137E-18,6.6097462824990953E-18,0.95766756707296008,0.87436635046784428,1.0489274205387316,2.2779680094725173E-18,2.0808006489581826E-18,2.4939728310355425E-18,0.36149997384503763,0.33021068647460994,0.39577865423946407,1.8273198523635632E-18,1.6694528511874004E-18,2.0002695400339413E-18,0.28998479174819841,0.26493223764784835,0.31743087848399371,1.5382927835331325E-12,1.4044867899200907E-12,1.6848826638208827E-12,244117.91504570132,222883.69973175391,267380.85713690292,5.806741505435895E-13,5.3041445018542053E-13,6.3573568597905559E-13,92149.533865756224,84173.618361506204,100887.47203565958,4.6579995795829929E-13,4.2555826605321441E-13,5.0988635976779243E-13,73919.682769353822,67533.565619913817,80915.932512450061]
[44,0.05,4.2528488279297484E-21,3.8820123930788607E-21,4.6591151477206027E-21,19.010493877098465,17.352832375509283,20.826529127195762,1.5978381775419231E-21,1.4585460009044723E-21,8.0871372937637403E-23,7.1424341940556468,6.5197896613594271,0.36149997384503763,1.2794702563118852E-21,1.1679424752648995E-21,1.4016534532747668E-21,5.7193101513055975,5.2207741617834387,6.2654765004344171,1.0840887011052646E-15,9.8955922092721941E-16,1.1876495716521904E-15,4845942.6724146176,4423390.1254422832,5308866.0856594071,4.0730305368296992E-16,3.7179624849080741E-16,4.4620219550745414E-16,1820669.5138827346,1661951.9271516965,1994551.0524463139,3.2614826070438574E-16,2.9771884499171015E-16,3.5729383597677495E-16,1457902.635153214,1330821.4114365482,1597125.2579104621,2.142403777883438E-22,1.9560501335780841E-22,2.3465617357766309E-22,0.95766756707296008,0.87436635046784428,1.0489274205387316,8.0871372937637403E-23,7.3871627955715285E-23,8.8539876800866037E-23,0.36149997384503763,0.33021068647460994,0.39577865423946407,6.4872669257133882E-23,5.9268147563424851E-23,7.1012649552238119E-23,0.28998479174819841,0.26493223764784835,0.31743087848399371,5.4611763144641815E-17,4.9861444278979977E-17,5.9815929677419143E-17,244117.91504570132,222883.69973175391,267380.85713690292,2.0614826717751139E-17,1.8830529943390127E-17,2.2569596033300755E-17,92149.533865756224,84173.618361506204,100887.47203565958,1.6536615947958036E-17,1.5107973903748108E-17,1.8101751115523282E-17,73919.682769353822,67533.565619913817,80915.932512450061]
[50,0.05,3.8880309249223126E-27,3.5490055832926513E-27,4.2594469048949993E-27,19.010493877098465,17.352832375509283,20.826529127195762,1.4607724136596394E-27,1.3334289993324048E-27,7.3934064351758725E-29,7.1424341940556468,6.5197896613594271,0.36149997384503763,1.1697147313088228E-27,1.0677540270272813E-27,1.2814168085559017E-27,5.7193101513055975,5.2207741617834387,6.2654765004344171,9.9109339781257715E-22,9.0467284605551335E-22,1.0857706091571265E-21,4845942.6724146176,4423390.1254422832,5308866.0856594071,3.7236378075201102E-22,3.3990282053031359E-22,4.0792607616521444E-22,1820669.5138827346,1661951.9271516965,1994551.0524463139,2.9817060869891411E-22,2.7217992529102012E-22,3.266444540512995E-22,1457902.635153214,1330821.4114365482,1597125.2579104621,1.9586240844906883E-28,1.7882562295900254E-28,2.1452689632469649E-28,0.95766756707296008,0.87436635046784428,1.0489274205387316,7.3934064351758725E-29,6.7534771534776281E-29,8.0944748571783785E-29,0.36149997384503763,0.33021068647460994,0.39577865423946407,5.9307761563858714E-29,5.4184006982827405E-29,6.49210420334116E-29,0.28998479174819841,0.26493223764784835,0.31743087848399371,4.9927056559464293E-23,4.5584229574493407E-23,5.4684799248318266E-23,244117.91504570132,222883.69973175391,267380.85713690292,1.8846445531793812E-23,1.7215209313756924E-23,2.0633530814494974E-23,92149.533865756224,84173.618361506204,100887.47203565958,1.5118071862084632E-23,1.3811981598058872E-23,1.6548946595560502E-23,73919.682769353822,67533.565619913817,80915.932512450061]

{"sheet":"Susquehanna","index":343,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Susquehanna"]
[null,"Number of households",{"$f":"'WTP Values '!C59","v":17368},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA59","v":0.59300094967289807}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU59","v":0.65624991695312507}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV59","v":216.950534312}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW59","v":1325.3090149980001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!X3:X52), \"NULL\")))))","v":45936764.562714294},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!Y3:Y52), \"NULL\")))))","v":41931070.758823991},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!Z3:Z52), \"NULL\")))))","v":50325164.210040987},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AD3:AD52), \"NULL\")))))","v":17264288.068619438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AE3:AE52), \"NULL\")))))","v":15759116.120323837},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AF3:AF52), \"NULL\")))))","v":18913264.842793092},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":13824048.452579195},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AK3:AK52), \"NULL\")))))","v":12618894.71358276},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!AL3:AL52), \"NULL\")))))","v":15144343.138620865}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BH3:BH52), \"NULL\")))))","v":2312602.1969659906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BI3:BI52), \"NULL\")))))","v":2111307.0791800362},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2533129.1436443785},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BN3:BN52), \"NULL\")))))","v":872155.10103055404},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BO3:BO52), \"NULL\")))))","v":796516.82724986179},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BP3:BP52), \"NULL\")))))","v":955019.89056120149},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BT3:BT52), \"NULL\")))))","v":699275.32723202463},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BU3:BU52), \"NULL\")))))","v":638713.64286017686},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!BV3:BV52), \"NULL\")))))","v":765623.10301079589}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!F3:F52), \"NULL\")))))","v":145.38275608569609},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!G3:G52), \"NULL\")))))","v":132.70535464507194},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!H3:H52), \"NULL\")))))","v":159.27136233838152},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!L3:L52), \"NULL\")))))","v":54.638801952337275},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!M3:M52), \"NULL\")))))","v":49.875165498852574},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!N3:N52), \"NULL\")))))","v":2.7602360229117666},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!R3:R52), \"NULL\")))))","v":43.750975573265571},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!S3:S52), \"NULL\")))))","v":39.936850356782763},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 1%'!A3:A52,'Susquehanna NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 2%'!A3:A52,'Susquehanna NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 3%'!A3:A52,'Susquehanna NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 4%'!A3:A52,'Susquehanna NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Susquehanna NPV 5%'!A3:A52,'Susquehanna NPV 5%'!T3:T52), \"NULL\")))))","v":47.929504081514857}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Susquehanna NPV 1%","index":344,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU59","v":27.632948124064338},{"$f":"'WTP Values '!CV59","v":25.223350274989219},{"$f":"'WTP Values '!CW59","v":30.272760068954085},{"$f":"C3","v":27.632948124064338},{"$f":"D3","v":25.223350274989219},{"$f":"E3","v":30.272760068954085},{"$f":"'WTP Values '!CC59","v":10.385215004590981},{"$f":"'WTP Values '!CD59","v":9.4797890617545875},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"I3","v":10.385215004590981},{"$f":"J3","v":9.4797890617545875},{"$f":"K3","v":0.52463896602933446},{"$f":"'WTP Values '!CI59","v":8.3157622743141957},{"$f":"'WTP Values '!CJ59","v":7.5908102436646328},{"$f":"'WTP Values '!CK59","v":9.1099765581273004},{"$f":"O3","v":8.3157622743141957},{"$f":"P3","v":7.5908102436646328},{"$f":"Q3","v":9.1099765581273004},{"$f":"'WTP Values '!BH59","v":8731215.9043168109},{"$f":"'WTP Values '!BI59","v":7969852.3694382953},{"$f":"'WTP Values '!BJ59","v":9565320.4643566664},{"$f":"U3","v":8731215.9043168109},{"$f":"V3","v":7969852.3694382953},{"$f":"W3","v":9565320.4643566664},{"$f":"'WTP Values '!AV59","v":3281428.8946197866},{"$f":"'WTP Values '!AW59","v":2995340.368821498},{"$f":"'WTP Values '!AX59","v":3594850.4508301304},{"$f":"AA3","v":3281428.8946197866},{"$f":"AB3","v":2995340.368821498},{"$f":"AC3","v":3594850.4508301304},{"$f":"'WTP Values '!BB59","v":2627541.4226533356},{"$f":"'WTP Values '!BC59","v":2398477.456280455},{"$f":"'WTP Values '!BD59","v":2878490.2665888714},{"$f":"AG3","v":2627541.4226533356},{"$f":"AH3","v":2398477.456280455},{"$f":"AI3","v":2878490.2665888714},{"$f":"'WTP Values '!CX59","v":1.3911301143796206},{"$f":"'WTP Values '!CY59","v":1.2700424060841713},{"$f":"'WTP Values '!CZ59","v":1.5237865984731567},{"$f":"AM3","v":1.3911301143796206},{"$f":"AN3","v":1.2700424060841713},{"$f":"AO3","v":1.5237865984731567},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"'WTP Values '!CG59","v":0.47913927715328913},{"$f":"'WTP Values '!CH59","v":0.57448571627849021},{"$f":"AS3","v":0.52463896602933446},{"$f":"AT3","v":0.47913927715328913},{"$f":"AU3","v":0.57448571627849021},{"$f":"'WTP Values '!CL59","v":0.42064431454375156},{"$f":"'WTP Values '!CM59","v":0.38421384543074916},{"$f":"'WTP Values '!CN59","v":0.46055536756836862},{"$f":"AY3","v":0.42064431454375156},{"$f":"AZ3","v":0.38421384543074916},{"$f":"BA3","v":0.46055536756836862},{"$f":"'WTP Values '!BK59","v":439557.05794083397},{"$f":"'WTP Values '!BL59","v":401296.82889325742},{"$f":"'WTP Values '!BM59","v":481472.68701262161},{"$f":"BE3","v":439557.05794083397},{"$f":"BF3","v":401296.82889325742},{"$f":"BG3","v":481472.68701262161},{"$f":"'WTP Values '!AY59","v":165770.80605563353},{"$f":"'WTP Values '!AZ59","v":151394.21455434416},{"$f":"'WTP Values '!BA59","v":181520.94377528277},{"$f":"BK3","v":165770.80605563353},{"$f":"BL3","v":151394.21455434416},{"$f":"BM3","v":181520.94377528277},{"$f":"'WTP Values '!BE59","v":132911.49075789057},{"$f":"'WTP Values '!BF59","v":121400.51154955322},{"$f":"'WTP Values '!BG59","v":145522.23425735449},{"$f":"BQ3","v":132911.49075789057},{"$f":"BR3","v":121400.51154955322},{"$f":"BS3","v":145522.23425735449}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":27.088469879486656},{"$f":"D3/(1+B4)^A4","v":24.726350627378903},{"$f":"E3/(1+B4)^A4","v":29.676267100239276},{"$f":"F3+C4","v":54.721418003550994},{"$f":"G3+D4","v":49.949700902368122},{"$f":"H3+E4","v":59.949027169193357},{"$f":"I3/(1+B4)^A4","v":10.180585241242015},{"$f":"J3/(1+B4)^A4","v":9.292999766448963},{"$f":"K3/(1+B4)^A4","v":0.51430150576348832},{"$f":"L3+I4","v":20.565800245832996},{"$f":"M3+J4","v":18.772788828203552},{"$f":"N3+K4","v":1.0389404717928228},{"$f":"O3/(1+B4)^A4","v":8.1519089053173168},{"$f":"P3/(1+B4)^A4","v":7.441241293662026},{"$f":"Q3/(1+B4)^A4","v":8.9304740301218519},{"$f":"R3+O4","v":16.467671179631513},{"$f":"S3+P4","v":15.032051537326659},{"$f":"T3+Q4","v":18.040450588249151},{"$f":"U3/(1+B4)^A4","v":8559176.4575206451},{"$f":"V3/(1+B4)^A4","v":7812814.7921167482},{"$f":"W3/(1+B4)^A4","v":9376845.8625200149},{"$f":"X3+U4","v":17290392.361837454},{"$f":"Y3+V4","v":15782667.161555044},{"$f":"Z3+W4","v":18942166.326876681},{"$f":"AA3/(1+B4)^A4","v":3216771.7818054962},{"$f":"AB3/(1+B4)^A4","v":2936320.3301847838},{"$f":"AC3/(1+B4)^A4","v":3524017.6951574655},{"$f":"AD3+AA4","v":6498200.6764252828},{"$f":"AE3+AB4","v":5931660.6990062818},{"$f":"AF3+AC4","v":7118868.1459875964},{"$f":"AG3/(1+B4)^A4","v":2575768.4762801053},{"$f":"AH3/(1+B4)^A4","v":2351217.9749832908},{"$f":"AI3/(1+B4)^A4","v":2821772.6365933451},{"$f":"AJ3+AG4","v":5203309.8989334404},{"$f":"AK3+AH4","v":4749695.4312637458},{"$f":"AL3+AI4","v":5700262.903182216},{"$f":"AM3/(1+B4)^A4","v":1.3637193553373401},{"$f":"AN3/(1+B4)^A4","v":1.2450175532635734},{"$f":"AO3/(1+B4)^A4","v":1.4937619826224455},{"$f":"AP3+AM4","v":2.7548494697169605},{"$f":"AQ3+AN4","v":2.5150599593477447},{"$f":"AR3+AO4","v":3.0175485810956024},{"$f":"AS3/(1+B4)^A4","v":0.51430150576348832},{"$f":"AT3/(1+B4)^A4","v":0.46969834050905707},{"$f":"AU3/(1+B4)^A4","v":0.56316607810850916},{"$f":"AV3+AS4","v":1.0389404717928228},{"$f":"AW3+AT4","v":0.9488376176623462},{"$f":"AX3+AU4","v":1.1376517943869993},{"$f":"AY3/(1+B4)^A4","v":0.41235595975272182},{"$f":"AZ3/(1+B4)^A4","v":0.37664331480320473},{"$f":"BA3/(1+B4)^A4","v":0.45148060736042411},{"$f":"BB3+AY4","v":0.83300027429647339},{"$f":"BC3+AZ4","v":0.76085716023395389},{"$f":"BD3+BA4","v":0.91203597492879274},{"$f":"BE3/(1+B4)^A4","v":430896.04738832859},{"$f":"BF3/(1+B4)^A4","v":393389.69600358536},{"$f":"BG3/(1+B4)^A4","v":471985.77297580789},{"$f":"BH3+BE4","v":870453.10532916256},{"$f":"BI3+BF4","v":794686.52489684278},{"$f":"BJ3+BG4","v":953458.45998842944},{"$f":"BK3/(1+B4)^A4","v":162504.46628333844},{"$f":"BL3/(1+B4)^A4","v":148411.15043068735},{"$f":"BM3/(1+B4)^A4","v":177944.26406752551},{"$f":"BN3+BK4","v":328275.27233897196},{"$f":"BO3+BL4","v":299805.36498503154},{"$f":"BP3+BM4","v":359465.20784280828},{"$f":"BQ3/(1+B4)^A4","v":130292.60931074461},{"$f":"BR3/(1+B4)^A4","v":119008.4418680063},{"$f":"BS3/(1+B4)^A4","v":142654.87134335309},{"$f":"BT3+BQ4","v":263204.10006863519},{"$f":"BU3+BR4","v":240408.9534175595},{"$f":"BV3+BS4","v":288177.10560070758}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":26.291801987464495},{"$f":"D4/(1+B5)^A5","v":23.999152313138495},{"$f":"E4/(1+B5)^A5","v":28.80349247476153},{"$f":"F4+C5","v":81.01321999101549},73.948853215506617,88.752519643954884,{"$f":"I4/(1+B5)^A5","v":9.8811757352870817},{"$f":"J4/(1+B5)^A5","v":9.0196940180092646},{"$f":"K4/(1+B5)^A5","v":0.49917597455839446},{"$f":"L4+I5","v":30.446975981120076},27.792482846212817,1.5381164463512174,{"$f":"O4/(1+B5)^A5","v":7.9121624703046169},{"$f":"P4/(1+B5)^A5","v":7.2223954879807231},{"$f":"Q4/(1+B5)^A5","v":8.6678301099599562},{"$f":"R4+O5","v":24.379833649936131},22.254447025307382,26.708280698209109,{"$f":"U4/(1+B5)^A5","v":8307452.3440437755},{"$f":"V4/(1+B5)^A5","v":7583041.0648118835},{"$f":"W4/(1+B5)^A5","v":9101074.2127980236},{"$f":"X4+U5","v":25597844.705881231},23365708.22636693,28043240.539674707,{"$f":"AA4/(1+B5)^A5","v":3122166.9995520692},{"$f":"AB4/(1+B5)^A5","v":2849963.5836369991},{"$f":"AC4/(1+B5)^A5","v":3420376.8560425215},{"$f":"AD4+AA5","v":9620367.675977353},8781624.2826432809,10539245.002030117,{"$f":"AG4/(1+B5)^A5","v":2500015.5064200708},{"$f":"AH4/(1+B5)^A5","v":2282069.0021491689},{"$f":"AI4/(1+B5)^A5","v":2738784.7207693146},{"$f":"AJ4+AG5","v":7703325.4053535108},7031764.4334129151,8439047.6239515301,{"$f":"AM4/(1+B5)^A5","v":1.323612570828661},{"$f":"AN4/(1+B5)^A5","v":1.2084017711946058},{"$f":"AO4/(1+B5)^A5","v":1.4498306636822109},{"$f":"AP4+AM5","v":4.078462040545622},3.7234617305423505,4.4673792447778133,{"$f":"AS4/(1+B5)^A5","v":0.49917597455839446},{"$f":"AT4/(1+B5)^A5","v":0.45588458179605484},{"$f":"AU4/(1+B5)^A5","v":0.5466034470591693},{"$f":"AV4+AS5","v":1.5381164463512174},1.4047221994584009,1.6842552414461687,{"$f":"AY4/(1+B5)^A5","v":0.40022863197524011},{"$f":"AZ4/(1+B5)^A5","v":0.36556629063080087},{"$f":"BA4/(1+B5)^A5","v":0.43820262948441685},{"$f":"BB4+AY5","v":1.2332289062717134},1.1264234508647548,1.3502386044132095,{"$f":"BE4/(1+B5)^A5","v":418223.4583760752},{"$f":"BF4/(1+B5)^A5","v":381820.16323733103},{"$f":"BG4/(1+B5)^A5","v":458104.74121233303},{"$f":"BH4+BE5","v":1288676.5637052378},1176506.6881341739,1411563.2012007625,{"$f":"BK4/(1+B5)^A5","v":157725.23396884836},{"$f":"BL4/(1+B5)^A5","v":144046.40045063273},{"$f":"BM4/(1+B5)^A5","v":172710.94958417543},{"$f":"BN4+BK5","v":486000.50630782032},443851.76543566427,532176.1574269837,{"$f":"BQ4/(1+B5)^A5","v":126460.7229447944},{"$f":"BR4/(1+B5)^A5","v":115508.42119730671},{"$f":"BS4/(1+B5)^A5","v":138459.41267974419},{"$f":"BT4+BQ5","v":389664.82301342959},355917.37461486622,426636.51828045177]
[4,0.01,25.265904930987624,23.062713657175408,27.679590120704542,106.27912492200312,97.011566872682025,116.43210976465943,9.4956156619914243,8.6677486645561395,0.47969829998867142,39.942591643111498,36.460231510768956,2.017814746339889,7.6034326163173409,6.940580104030853,8.3296143649878456,31.983266266253473,29.195027129338236,35.037895063196956,7983298.4153537666,7287153.4146902654,8745953.4321783204,33581143.121234998,30652861.641057193,36789193.971853025,3000341.1187624284,2738758.9863669649,3286914.9293807945,12620708.794739781,11520383.269010246,13826159.931410912,2402465.7625719421,2193023.455818865,2631918.2844291697,10105791.167925453,9224787.8892317805,11070965.9083807,1.2719656642767128,1.1612503503562377,1.3932587706270811,5.3504277048223345,4.8847120808985878,5.8606380154048949,0.47969829998867142,0.43809612245877744,0.52527516885041536,2.017814746339889,1.8428183219171783,2.2095304102965843,0.38461184862745251,0.35130201990169235,0.42110411383521079,1.617840754899166,1.4777254707664471,1.7713427182484203,401904.52310103551,366921.67199829553,440229.65201943921,1690581.0868062733,1543428.3601324693,1851792.8532202018,151570.8496730167,138425.75952655874,165971.82782735521,637571.35598083702,582277.52496222302,698147.98525433894,121526.2690990345,111001.32239285404,133056.774093869,511191.09211246407,466918.69700772024,559693.29237432079]
[5,0.01,24.039641608168886,21.943380707901959,26.33618024686912,130.31876653017201,118.95494758058399,142.76829001152856,9.0347524850860843,8.2470654431243862,0.45641647284250975,48.977344128197586,44.707296953893341,2.474231219182399,7.23440524245596,6.6037238210714362,7.9253422592822131,39.217671508709429,35.798750950409669,42.963237322479166,7595834.51613444,6933476.4344041413,8321474.5961241508,41176977.637369439,37586338.075461335,45110668.567977175,2854721.625618096,2605835.2021528068,3127386.773388186,15475430.420357877,14126218.471163053,16953546.704799097,2285863.738737185,2086586.5703284249,2504179.9402191746,12391654.906662637,11311374.459560206,13575145.848599875,1.2102316853732176,1.1048898630852757,1.3256379142088293,6.5606593901955517,5.9896019439838639,7.186275929613724,0.45641647284250975,0.41683342839309112,0.49978129971301155,2.474231219182399,2.2596517503102693,2.7093117100095956,0.36594497701602191,0.33425181792340347,0.4006661152242495,1.9837857319151879,1.8119772886898506,2.1720088334726699,382398.36342458922,349113.38094567624,418863.40856355551,2072979.4502308625,1892541.7410781456,2270656.2617837572,144214.462705276,131707.36047042368,157916.49928710348,781785.81868611299,713984.88543264673,856064.48454144248,115628.07519059566,105613.94953577527,126598.95505395891,626819.16730305972,572532.64654349547,686292.24742827972]
[9,0.01,17.83556104448941,16.280297040920306,19.539415692124756,211.42998183428796,192.99325090096337,231.62816658996809,6.7030899252195368,6.1186868567442056,0.33862584125742246,79.461149418713887,72.533398178176498,4.0142082038847882,5.367371045937392,4.8994540455896569,5.8799930534682581,63.626995523701133,58.08011742792948,69.703824924792158,5635523.7072386118,5144105.0666213855,6173892.7126478609,66805786.040372312,60980309.959212959,73187830.807558909,2117983.3979485799,1933328.8564536108,2320279.9199610222,25107435.097588286,22918465.193220593,27505540.201629587,1695934.6947076765,1548086.3964734932,1857908.487911396,20104298.418185689,18351644.664714787,22024401.523956731,0.89789862321052616,0.81974311105364384,0.98352114923905187,10.644054825126386,9.7175676529897625,11.659059011294687,0.33862584125742246,0.30925827342461243,0.37079920013851869,4.0142082038847882,3.6660731316030728,4.3956042624001386,0.27150296509726901,0.24798908402938202,0.29726337326560726,3.2185063780882173,2.9397632853065634,3.5238807152054887,283710.1095489923,259015.21822974383,310764.36223573337,3363214.8245025678,3070471.5567127606,3683926.9198400569,106996.01495740077,97716.709174257267,117161.86991781612,1268374.2015378838,1158373.5433992939,1388884.3735615842,85787.118923515693,78357.40959860447,93926.666122434181,1016955.3371699987,928880.54638087656,1113444.8343107896]
[16,0.01,7.2117682304932504,6.582900795205318,7.9007179521501065,291.66280103813216,266.22975441272791,319.52573273125699,2.7103790482539054,2.4740770069264566,0.13692258280593053,109.61482951522049,100.05815588652867,5.5375079661734956,2.1702841807894884,1.9810830141315934,2.3775617146411641,87.771978103976991,80.120187244448786,96.154824610307486,2278711.0947996788,2080007.0937629149,2496399.3682331778,92157046.569491148,84120936.191620246,100960930.65915306,856401.73269217077,781737.09205384529,938199.86771856318,34635129.719611704,31615496.041562948,37943260.599444658,685747.3068425263,625965.18630939035,751241.03889195807,27733417.648166329,25315672.073236618,30382155.75641688,0.36306325037495774,0.33146124816123546,0.3976845225338107,14.683229018734894,13.405161256504952,16.083403967599537,0.13692258280593053,0.1250478740611248,0.14993180673043588,5.5375079661734956,5.0572636345021245,6.0636350639787446,0.10978160167146322,0.10027381775381752,0.12019776367329489,4.4398555836231424,4.0553358929652275,4.8611124638256573,114717.53255260471,104732.2098466131,125656.85762005235,4639477.5598864993,4235644.9495448349,5081892.5250746151,43263.593420716716,39511.527394816025,47374.133574539199,1749693.0623348816,1597949.6823733544,1915934.0751802954,34687.824918706843,31683.638981547938,37979.032173322317,1402866.516831808,1281369.366997418,1535971.5606987705]
[19,0.01,4.2139325205927465,3.8464768769828117,4.6164950467798338,{"$f":"F20+C21","v":307.05707789110983},280.28164766528556,336.3906451362929,1.5837106864136123,1.4456362468577417,8.0005694310839079E-2,{"$f":"L20+I21","v":115.40041830728806},105.33933314887773,5.8297836022965228,1.268126040114202,1.1575732708581576,1.389241072207531,{"$f":"R20+O21","v":92.404677666817221},84.349017042295358,101.22997984276051,1331481.3344681091,1215375.9321341456,1458679.5007783382,{"$f":"X20+U21","v":97021194.77006343},88560929.828985631,106289757.34657858,500406.9732613535,456779.42627587711,548202.71631561627,{"$f":"AD20+AA21","v":36463209.179332688},33284195.982644591,39945946.770918973,400691.31242934766,365759.82076002267,438960.17501025333,{"$f":"AJ20+AG21","v":29197217.309403591},26651860.518343292,31985758.668546293,0.21214270743175301,0.1936772353605381,0.23237237926696458,{"$f":"AP20+AM21","v":15.458225664880825},14.112700109272353,16.932303355983098,8.0005694310839079E-2,7.3067143354538941E-2,8.760715764286256E-2,{"$f":"AV20+AS21","v":5.8297836022965228},5.3241914574226863,6.3836802551312077,6.4146856451943596E-2,5.8591331292395354E-2,7.0233159061293932E-2,{"$f":"BB20+AY21","v":4.6741959444722356},4.2693808902906225,5.1176872166403262,67030.986805924418,61196.429352805419,73422.980583558645,{"$f":"BH20+BE21","v":4884354.1836995315},4459206.8531270633,5350120.2873727912,25279.495603090312,23087.113299524146,27681.339128531807,{"$f":"BN20+BK21","v":1842043.747144344},1682291.1881122608,2017059.139742516,20268.559501886364,18513.173525258069,22191.655868682163,{"$f":"BT20+BQ21","v":1476911.3229264249},1349001.4226324593,1617041.7944054187]
[25,0.01,1.0997706267536411,1.0038704381525632,1.2048331638419256,319.86516224085511,291.97286484756995,350.42230266056197,0.41332377433242373,0.37728850034857325,2.0880237674929598E-2,120.21404547337407,109.73328841472964,6.0729578050597466,0.33096110654919392,0.30210855902027234,0.36257023984775744,96.259097548606519,87.867416072585542,105.45252416401169,347495.84967554006,317194.15156568401,380692.58607350162,101068180.61016418,92255017.804849759,110723357.07650149,130598.41084928424,119212.30192194137,143072.35390320589,37984176.753305748,34672559.320780523,41612187.650908723,104574.17949900555,95457.605301654781,114561.75542246424,30415103.002334274,27763573.298068374,33319961.084041886,5.536593601660602E-2,5.0546735971559911E-2,6.0645564668585866E-2,16.103025190666074,14.701374549359095,17.638590184179304,2.0880237674929598E-2,1.9069384155875412E-2,2.2864100978874573E-2,6.0729578050597466,5.5462762038457791,6.6499588106723335,1.6741328481099292E-2,1.5291423111992296E-2,1.8329758481481929E-2,4.8691678250594279,4.4474669677704091,5.3311581777936361,17494.041494783363,15971.313051532399,19162.252119581251,5088092.2665618965,4645211.0250552129,5573286.5872431193,6597.5538496558265,6025.376281957756,7224.397527486577,1918879.792909465,1752463.5729540659,2101195.4956854605,5289.7777261149749,4831.6493801395854,5791.6758666958212,1538516.8228909748,1405271.4950491914,1684492.4711397057]
[36,0.01,3.6958442102529965E-2,3.3735659567869121E-2,4.0489130774934455E-2,323.11198984597485,294.93656852474368,353.9793039849863,1.3889989795741258E-2,1.2679003109260782E-2,7.0169273157794445E-4,121.43429177538358,110.84714860359645,6.1346020519919859,1.1122143651621345E-2,1.0152536734126342E-2,1.2184387263613899E-2,97.23618643498358,88.759324244442638,106.52293196987165,11677.803469813738,10659.496990300604,12793.399422561304,102094084.63955398,93191462.825686559,111847267.06960298,4388.8368070926135,4006.1998850587179,4808.0310380837373,38369739.447212122,35024507.066368684,42034576.880882628,3514.2771268970673,3207.9092612260329,3849.9155205149909,30723834.954725459,28045390.597487368,33658179.127830349,1.8606050124854703E-3,1.6986529458339896E-3,2.0380300546808967E-3,16.266480774102277,14.850602519000009,17.817632694230035,7.0169273157794445E-4,6.4083792848351783E-4,7.6836163077796703E-4,6.1346020519919859,5.6025743094541234,6.7174599717495198,5.6260224117328245E-4,5.1387731405237291E-4,6.1598237042473759E-4,4.9185928652782795,4.4926114856124046,5.3852727034820784,587.89760700623015,536.72541742530871,643.9588113079061,5139739.5241523627,4692362.7663767617,5629858.8648113739,221.71469762798998,202.48633219095535,242.78015001493972,1938357.5998668654,1770252.1531976054,2122523.9188602478,177.76610783192626,162.37043391741275,194.63269157110062,1554133.7123843736,1419535.8627310279,1701591.1030056993]
[39,0.01,1.1887130897034968E-2,1.0850571029713908E-2,1.3022724174725584E-2,323.16697548714296,294.98675940850507,354.03954247690717,4.4675077591853829E-3,4.0780119785779351E-3,2.2568898674422383E-4,121.45495687789573,110.8660120371092,6.1356460090029934,3.5772713870263228E-3,3.26541180390432E-3,3.9189261793269531E-3,97.25273362055357,88.774428878459972,106.54105952903858,3755.9910683037842,3428.4679984273384,4114.8058441464309,102111458.51882741,93207321.699686602,111866300.69845612,1411.6038080529268,1288.5343570831812,1546.4313714347797,38376269.024545245,35030467.368177854,42041730.122587241,1130.3147491983098,1031.7761010655329,1238.2678254653877,30729063.388882101,28050163.226892263,33663906.914536059,5.9843581257393286E-4,5.4634634922505162E-4,6.5550192740469325E-4,16.26924892540282,14.853129722963038,17.820664813088449,2.2568898674422383E-4,2.0611594824628297E-4,2.4713204241614157E-4,6.1356460090029934,5.6035277285480554,6.7186031167121811,1.8095260793836985E-4,1.6528096287746796E-4,1.9812152923522438E-4,4.9194298877065448,4.4933760165825296,5.3861891432360078,189.08848455109242,172.6297140718394,207.11973359375224,5140614.1802532012,4693161.2900571292,5630816.9270594362,71.311220997598014,65.126704446495694,78.08660912771046,1938687.4602211427,1770553.4061771662,2122885.1197510874,57.175813498640082,52.224024931303234,62.60069824181064,1554398.1873692765,1419777.4325025817,1701880.6715786555]
[44,0.01,1.4709182984185775E-3,1.3426539687451159E-3,1.6114370616243309E-3,323.18751456974468,295.00550747955651,354.06204368513318,5.5281118448454684E-4,5.0461482189589001E-4,2.7926844856771158E-5,121.46267602490309,110.87305819699456,6.1360359638862372,4.4265298221782875E-4,4.0406335354083969E-4,4.8492948191236368E-4,97.258914579873647,88.780070993731528,106.54783081381744,464.76782656131331,424.23999181225219,509.16770943477911,102117948.27749763,93213245.550279915,111873410.43232338,174.67241585606706,159.44375311349722,191.3560320984881,38378708.052723326,35032693.751804367,42044402.111475982,139.8655959936392,127.67238453703075,153.22375252672055,30731016.394043803,28051945.972850885,33666046.445544057,7.4050685129037363E-5,6.7605114245840938E-5,8.1112068843181405E-5,16.270282927862521,14.854073723066435,17.821797416771307,2.7926844856771158E-5,2.5504869299199592E-5,3.0580217082166555E-5,6.1360359638862372,5.6038838643156552,6.7190301218050585,2.2391147575358271E-5,2.0451931991204861E-5,2.4515636715622631E-5,4.9197425452009087,4.4936615959522239,5.3865314659116308,23.39788417874794,21.361269382704648,25.629078096769515,5140940.8952559112,4693459.5669069048,5631174.7972093979,8.8240788089665667,8.058804274624725,9.6624680271719683,1938810.6747353254,1770665.9348246413,2123020.0410646368,7.0749578708765677,6.4622215868492381,7.7462352636014771,1554496.978134386,1419867.6673600215,1701988.8356868201]
[50,0.01,8.6297263150477053E-5,7.8772126898823464E-5,9.4541354408967656E-5,323.18988125787553,295.00766779207362,354.06463646609961,3.2432863410075136E-5,2.9605232405905286E-5,1.6384392540077799E-6,121.46356549080362,110.87387011558371,6.1360808978110679,2.5969995024104972E-5,2.3705981214230087E-5,2.8450313763182987E-5,97.259626802680458,88.780721126335067,106.54861105895434,27.267450187925661,24.889723822009238,29.872345633377172,102118696.08279715,93213928.14682816,111874229.67644849,10.24785091902573,9.3544009445857235,11.226661518310333,38378989.098335318,35032950.294698998,42044710.000806347,8.2057706101951293,7.4904074395474849,8.9894799098754472,30731241.435941987,28052151.396032743,33666292.980539821,4.3444775062789754E-6,3.9663224943654804E-6,4.7587616233785724E-6,16.270402074437669,14.854182498803087,17.821927925019658,1.6384392540077799E-6,1.4963444399990831E-6,1.794109872435258E-6,6.1360808978110679,5.6039249013137775,6.7190793249707843,1.3136655901482218E-6,1.1998938070715451E-6,1.4383071821352378E-6,4.9197785722618672,4.4936945028409001,5.3865709112475786,1.3727297908447129,1.2532436962198372,1.5036316423549314,5140978.5421427777,4693493.9369074423,5631216.0340578342,0.51769962468795017,0.47280175514382988,0.56688705750714929,1938824.8725616797,1770678.9013343691,2123035.587848179,0.41508049890873733,0.3791318915650107,0.45446365286720591,1554508.3616482334,1419878.0649892744,1702001.299277134]

{"sheet":"Susquehanna NPV 2%","index":345,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU59","v":27.632948124064338},{"$f":"'WTP Values '!CV59","v":25.223350274989219},{"$f":"'WTP Values '!CW59","v":30.272760068954085},{"$f":"C3","v":27.632948124064338},{"$f":"D3","v":25.223350274989219},{"$f":"E3","v":30.272760068954085},{"$f":"'WTP Values '!CC59","v":10.385215004590981},{"$f":"'WTP Values '!CD59","v":9.4797890617545875},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"I3","v":10.385215004590981},{"$f":"J3","v":9.4797890617545875},{"$f":"K3","v":0.52463896602933446},{"$f":"'WTP Values '!CI59","v":8.3157622743141957},{"$f":"'WTP Values '!CJ59","v":7.5908102436646328},{"$f":"'WTP Values '!CK59","v":9.1099765581273004},{"$f":"O3","v":8.3157622743141957},{"$f":"P3","v":7.5908102436646328},{"$f":"Q3","v":9.1099765581273004},{"$f":"'WTP Values '!BH59","v":8731215.9043168109},{"$f":"'WTP Values '!BI59","v":7969852.3694382953},{"$f":"'WTP Values '!BJ59","v":9565320.4643566664},{"$f":"U3","v":8731215.9043168109},{"$f":"V3","v":7969852.3694382953},{"$f":"W3","v":9565320.4643566664},{"$f":"'WTP Values '!AV59","v":3281428.8946197866},{"$f":"'WTP Values '!AW59","v":2995340.368821498},{"$f":"'WTP Values '!AX59","v":3594850.4508301304},{"$f":"AA3","v":3281428.8946197866},{"$f":"AB3","v":2995340.368821498},{"$f":"AC3","v":3594850.4508301304},{"$f":"'WTP Values '!BB59","v":2627541.4226533356},{"$f":"'WTP Values '!BC59","v":2398477.456280455},{"$f":"'WTP Values '!BD59","v":2878490.2665888714},{"$f":"AG3","v":2627541.4226533356},{"$f":"AH3","v":2398477.456280455},{"$f":"AI3","v":2878490.2665888714},{"$f":"'WTP Values '!CX59","v":1.3911301143796206},{"$f":"'WTP Values '!CY59","v":1.2700424060841713},{"$f":"'WTP Values '!CZ59","v":1.5237865984731567},{"$f":"AM3","v":1.3911301143796206},{"$f":"AN3","v":1.2700424060841713},{"$f":"AO3","v":1.5237865984731567},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"'WTP Values '!CG59","v":0.47913927715328913},{"$f":"'WTP Values '!CH59","v":0.57448571627849021},{"$f":"AS3","v":0.52463896602933446},{"$f":"AT3","v":0.47913927715328913},{"$f":"AU3","v":0.57448571627849021},{"$f":"'WTP Values '!CL59","v":0.42064431454375156},{"$f":"'WTP Values '!CM59","v":0.38421384543074916},{"$f":"'WTP Values '!CN59","v":0.46055536756836862},{"$f":"AY3","v":0.42064431454375156},{"$f":"AZ3","v":0.38421384543074916},{"$f":"BA3","v":0.46055536756836862},{"$f":"'WTP Values '!BK59","v":439557.05794083397},{"$f":"'WTP Values '!BL59","v":401296.82889325742},{"$f":"'WTP Values '!BM59","v":481472.68701262161},{"$f":"BE3","v":439557.05794083397},{"$f":"BF3","v":401296.82889325742},{"$f":"BG3","v":481472.68701262161},{"$f":"'WTP Values '!AY59","v":165770.80605563353},{"$f":"'WTP Values '!AZ59","v":151394.21455434416},{"$f":"'WTP Values '!BA59","v":181520.94377528277},{"$f":"BK3","v":165770.80605563353},{"$f":"BL3","v":151394.21455434416},{"$f":"BM3","v":181520.94377528277},{"$f":"'WTP Values '!BE59","v":132911.49075789057},{"$f":"'WTP Values '!BF59","v":121400.51154955322},{"$f":"'WTP Values '!BG59","v":145522.23425735449},{"$f":"BQ3","v":132911.49075789057},{"$f":"BR3","v":121400.51154955322},{"$f":"BS3","v":145522.23425735449}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":26.559927070419395},{"$f":"D3/(1+B4)^A4","v":24.243896842550193},{"$f":"E3/(1+B4)^A4","v":29.09723190018655},{"$f":"F3+C4","v":54.192875194483733},{"$f":"G3+D4","v":49.467247117539415},{"$f":"H3+E4","v":59.369991969140635},{"$f":"I3/(1+B4)^A4","v":9.9819444488571509},{"$f":"J3/(1+B4)^A4","v":9.111677298879842},{"$f":"K3/(1+B4)^A4","v":0.50426659556837228},{"$f":"L3+I4","v":20.367159453448132},{"$f":"M3+J4","v":18.591466360634428},{"$f":"N3+K4","v":1.0289055615977067},{"$f":"O3/(1+B4)^A4","v":7.9928510902673935},{"$f":"P3/(1+B4)^A4","v":7.2960498305119499},{"$f":"Q3/(1+B4)^A4","v":8.7562250654818339},{"$f":"R3+O4","v":16.308613364581589},{"$f":"S3+P4","v":14.886860074176582},{"$f":"T3+Q4","v":17.866201623609136},{"$f":"U3/(1+B4)^A4","v":8392172.1494779028},{"$f":"V3/(1+B4)^A4","v":7660373.2885796763},{"$f":"W3/(1+B4)^A4","v":9193887.412876457},{"$f":"X3+U4","v":17123388.053794712},{"$f":"Y3+V4","v":15630225.658017971},{"$f":"Z3+W4","v":18759207.877233125},{"$f":"AA3/(1+B4)^A4","v":3154007.0113608101},{"$f":"AB3/(1+B4)^A4","v":2879027.6516930969},{"$f":"AC3/(1+B4)^A4","v":3455258.0265572187},{"$f":"AD3+AA4","v":6435435.9059805963},{"$f":"AE3+AB4","v":5874368.0205145944},{"$f":"AF3+AC4","v":7050108.4773873491},{"$f":"AG3/(1+B4)^A4","v":2525510.7868640288},{"$f":"AH3/(1+B4)^A4","v":2305341.6534798685},{"$f":"AI3/(1+B4)^A4","v":2766714.9813426291},{"$f":"AJ3+AG4","v":5153052.2095173644},{"$f":"AK3+AH4","v":4703819.1097603235},{"$f":"AL3+AI4","v":5645205.2479315009},{"$f":"AM3/(1+B4)^A4","v":1.3371108365817193},{"$f":"AN3/(1+B4)^A4","v":1.2207251115764814},{"$f":"AO3/(1+B4)^A4","v":1.4646161077212194},{"$f":"AP3+AM4","v":2.7282409509613399},{"$f":"AQ3+AN4","v":2.490767517660653},{"$f":"AR3+AO4","v":2.9884027061943761},{"$f":"AS3/(1+B4)^A4","v":0.50426659556837228},{"$f":"AT3/(1+B4)^A4","v":0.46053371506467622},{"$f":"AU3/(1+B4)^A4","v":0.55217773575402751},{"$f":"AV3+AS4","v":1.0289055615977067},{"$f":"AW3+AT4","v":0.93967299221796541},{"$f":"AX3+AU4","v":1.1266634520325178},{"$f":"AY3/(1+B4)^A4","v":0.40431018314470546},{"$f":"AZ3/(1+B4)^A4","v":0.3692943535474329},{"$f":"BA3/(1+B4)^A4","v":0.44267144133830127},{"$f":"BB3+AY4","v":0.82495449768845708},{"$f":"BC3+AZ4","v":0.753508198978182},{"$f":"BD3+BA4","v":0.90322680890666995},{"$f":"BE3/(1+B4)^A4","v":422488.52166554594},{"$f":"BF3/(1+B4)^A4","v":385713.9839420006},{"$f":"BG3/(1+B4)^A4","v":462776.51577529951},{"$f":"BH3+BE4","v":862045.57960637985},{"$f":"BI3+BF4","v":787010.81283525797},{"$f":"BJ3+BG4","v":944249.20278792107},{"$f":"BK3/(1+B4)^A4","v":159333.72362133174},{"$f":"BL3/(1+B4)^A4","v":145515.39268968106},{"$f":"BM3/(1+B4)^A4","v":174472.26429765741},{"$f":"BN3+BK4","v":325104.52967696526},{"$f":"BO3+BL4","v":296909.60724402522},{"$f":"BP3+BM4","v":355993.20807294018},{"$f":"BQ3/(1+B4)^A4","v":127750.37558428544},{"$f":"BR3/(1+B4)^A4","v":116686.38172775204},{"$f":"BS3/(1+B4)^A4","v":139871.42854417002},{"$f":"BT3+BQ4","v":260661.86634217601},{"$f":"BU3+BR4","v":238086.89327730527},{"$f":"BV3+BS4","v":285393.66280152451}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":25.02801248239685},{"$f":"D4/(1+B5)^A5","v":22.845565471189619},{"$f":"E4/(1+B5)^A5","v":27.418971493040527},{"$f":"F4+C5","v":79.220887676880579},72.312812588729031,86.788963462181158,{"$f":"I4/(1+B5)^A5","v":9.4062091963659817},{"$f":"J4/(1+B5)^A5","v":8.5861370239197612},{"$f":"K4/(1+B5)^A5","v":0.4751816755700789},{"$f":"L4+I5","v":29.773368649814113},27.177603384554189,1.5040872371677856,{"$f":"O4/(1+B5)^A5","v":7.5318420990676609},{"$f":"P4/(1+B5)^A5","v":6.875230709259589},{"$f":"Q4/(1+B5)^A5","v":8.2511864455241906},{"$f":"R4+O5","v":23.840455463649249},21.762090783436172,26.117388069133327,{"$f":"U4/(1+B5)^A5","v":7908131.2518167067},{"$f":"V4/(1+B5)^A5","v":7218540.840796222},{"$f":"W4/(1+B5)^A5","v":8663605.4504644312},{"$f":"X4+U5","v":25031519.305611417},22848766.498814192,27422813.327697556,{"$f":"AA4/(1+B5)^A5","v":2972091.2501232657},{"$f":"AB4/(1+B5)^A5","v":2712972.0579689345},{"$f":"AC4/(1+B5)^A5","v":3255966.8100478123},{"$f":"AD4+AA5","v":9407527.1561038624},8587340.0784835294,10306075.287435161,{"$f":"AG4/(1+B5)^A5","v":2379845.2206014553},{"$f":"AH4/(1+B5)^A5","v":2172374.9288356937},{"$f":"AI4/(1+B5)^A5","v":2607137.320245069},{"$f":"AJ4+AG5","v":7532897.4301188197},6876194.0385960173,8252342.5681765694,{"$f":"AM4/(1+B5)^A5","v":1.2599894050758376},{"$f":"AN4/(1+B5)^A5","v":1.1503165369809514},{"$f":"AO4/(1+B5)^A5","v":1.3801404698430653},{"$f":"AP4+AM5","v":3.9882303560371772},3.6410840546416043,4.3685431760374414,{"$f":"AS4/(1+B5)^A5","v":0.4751816755700789},{"$f":"AT4/(1+B5)^A5","v":0.43397120551736912},{"$f":"AU4/(1+B5)^A5","v":0.52032941304063629},{"$f":"AV4+AS5","v":1.5040872371677856},1.3736441977353344,1.646992865073154,{"$f":"AY4/(1+B5)^A5","v":0.38099051566206199},{"$f":"AZ4/(1+B5)^A5","v":0.34799431736985864},{"$f":"BA4/(1+B5)^A5","v":0.41713918603921313},{"$f":"BB4+AY5","v":1.2059450133505192},1.1015025163480407,1.320365994945883,{"$f":"BE4/(1+B5)^A5","v":398120.37005520688},{"$f":"BF4/(1+B5)^A5","v":363466.90181566728},{"$f":"BG4/(1+B5)^A5","v":436084.64671892743},{"$f":"BH4+BE5","v":1260165.9496615867},1150477.7146509252,1380333.8495068485,{"$f":"BK4/(1+B5)^A5","v":150143.7264149269},{"$f":"BL4/(1+B5)^A5","v":137122.40455187019},{"$f":"BM4/(1+B5)^A5","v":164409.11140667752},{"$f":"BN4+BK5","v":475248.25609189214},434032.01179589541,520402.3194796177,{"$f":"BQ4/(1+B5)^A5","v":120382.03215984562},{"$f":"BR4/(1+B5)^A5","v":109956.18363954291},{"$f":"BS4/(1+B5)^A5","v":131803.97108217241},{"$f":"BT4+BQ5","v":381043.89850202162},348043.07691684819,417197.63388369692]
[4,0.02,23.122014854396834,21.105771165547797,25.330891400196876,102.34290253127742,93.418583754276824,112.11985486237803,8.689883342311246,7.9322634167851787,0.43899441750703239,38.463251992125358,35.109866801339365,1.943081654674818,6.9582578727775983,6.3516504436264984,7.6228208569894953,30.798713336426847,28.113741227062668,33.740208926122818,7305890.8854081966,6668815.9383551776,8003832.2683099434,32337410.191019613,29517582.437169369,35426645.596007496,2745752.9071598034,2506366.8266923395,3008010.0447568116,12153280.063263666,11093706.905175868,13314085.332191972,2198609.1217037151,2006938.64161953,2408591.8883314305,9731506.5518225357,8883132.6802155469,10660934.456507999,1.1640354487211815,1.0627146711725115,1.2750364603386002,5.1522658047583585,4.7037987258141154,5.6435796363760415,0.43899441750703239,0.40092231324443384,0.48070394826465274,1.943081654674818,1.7745665109797684,2.1276968133378067,0.351976345253879,0.32149295838536307,0.38537212903875023,1.5579213586043981,1.4229954747334039,1.7057381239846332,367801.68288348609,335787.23475443234,402874.80623166944,1627967.6325450728,1486264.9494053577,1783208.6557385179,138709.59489500654,126679.90625100255,151888.60557014262,613957.85098689864,560711.91804689798,672290.92504976038,111214.38978665012,101582.51731872316,121766.49581639594,492258.28828867176,449625.59423557133,538964.12970009283]
[5,0.02,20.942321238972188,19.116147209856493,22.942968781613967,123.2852237702496,112.53473096413332,135.062823643992,7.8706950769590609,7.1844953682690553,0.39761076927945666,46.333947069084417,42.294362169608419,2.3406924239542746,6.3023085381162423,5.7528855000623729,6.9042237079894688,37.101021874543086,33.866626727125038,40.644432634112285,6617170.4681697674,6040152.0604530852,7249317.4821191775,38954580.659189381,35557734.497622453,42675963.078126676,2486913.0041946946,2270093.6556708892,2724447.3738141083,14640193.067458361,13363800.560846757,16038532.70600608,1991348.020300146,1817746.1611530082,2181535.881568193,11722854.572122682,10700878.841368556,12842470.338076193,1.0543027696409653,0.96253341973921158,1.1548398057851497,6.2065685743993235,5.6663321455533273,6.7984194421611912,0.39761076927945666,0.36312769145376428,0.4353883763501819,2.3406924239542746,2.1376942024335328,2.5630851896879885,0.31879582022776992,0.29118607755299036,0.34904341052014609,1.8767171788321679,1.7141815522863943,2.0547815345047793,333129.31609486579,304132.8440646801,364896.12450828042,1961096.9486399386,1790397.7934700379,2148104.7802467984,125633.55371543384,114737.89407789837,137570.18972698195,739591.40470233245,675449.81212479633,809861.1147767423,100730.29932620254,92006.415675648575,110287.66686593536,592988.58761487436,541632.00991121994,649251.79656602815]
[9,0.02,11.561645903702267,10.553468384016337,12.666145171103993,183.44938417966677,167.4525661945265,200.97454557272209,4.345181628026606,3.9663507448323583,0.2195093308640963,68.94527824581003,62.934344092570655,3.4829687662216244,3.4793210772635241,3.17600061221908,3.8116209201859315,55.206612821703729,50.39380736260599,60.479235946028517,3653147.1828941042,3334592.117588182,4002137.1468511517,57964722.895120569,52910189.047221653,63502169.250600405,1372952.2730414688,1253252.6225538861,1504088.0836405414,21784722.616083428,19885440.511150882,23865463.014005303,1099365.2718354897,1003524.7391275638,1204362.4534789284,17443699.952975661,15922992.014749482,19109697.032761808,0.58204986728967112,0.53138668070830142,0.63755343820919652,9.235422932469751,8.431546870502169,10.116101686149531,0.2195093308640963,0.20047222743410284,0.24036524798316544,3.4829687662216244,3.1809058134305683,3.8138909535868533,0.17599789187622517,0.160755356693253,0.19269670593843746,2.7925699464013367,2.5507156536870323,3.0575311103877416,183910.99768176267,167902.88959077687,201448.52784261105,2918127.7085975958,2664126.0209803949,3196396.8352285838,69358.627685385087,63343.451183268342,75948.496939710079,1100517.8365094424,1005074.6414629688,1205079.7186670101,55610.265896229284,50794.063693910626,60886.610290197321,882371.68978371914,805952.69758666621,966091.78793023992]
[16,0.02,1.9072342354646823,1.7409230807219873,2.0894348350488365,219.27555723692416,200.15469077343198,240.22324014855297,0.71679060484206292,0.65429783902850114,3.6210736283999741E-2,82.409730475837918,75.224909758886625,4.1631642453706288,0.57395636659361038,0.52391996346656222,0.62877327087695334,65.98801540694383,60.23530817581463,72.290338954425962,602631.09875868913,550081.56286280171,660201.24168092897,69284761.950813025,63243118.742104046,75903626.553150579,226485.1908295544,206739.27633912963,248117.63914643929,26039101.805951864,23768905.349465948,28526193.884564951,181353.68451771757,165543.6219497924,198674.24779439994,20850312.714685038,19032622.881381586,22841665.477512605,9.6016211090417303E-2,8.765870172449032E-2,0.10517220077648466,11.039025935636976,10.078159415285347,12.091694088890211,3.6210736283999741E-2,3.3070334328414934E-2,3.965117369860395E-2,4.1631642453706288,3.8021108540492374,4.558712845116843,2.903299474415319E-2,2.6518553013419127E-2,3.1787667403770946E-2,3.3379361498456945,3.0488496803423026,3.6546420746928527,30338.35787556881,27697.625574091686,33231.386965618498,3488014.3220571741,3184408.1701998701,3820627.1464430145,11441.549961675895,10449.273372965801,12528.629115783193,1315440.0213927201,1201357.5464262678,1440421.9889167275,9173.5903213070615,8379.0991388499751,10043.987559736199,1054691.7060125878,963348.70602147526,1154761.658577973]
[19,0.02,0.65462827362984932,0.59754457510444436,0.71716577518169111,{"$f":"F20+C21","v":222.24593058225085},202.86604705001471,243.47737717347587,0.2460271462605802,0.22457748337272879,1.2428767971798213E-2,{"$f":"L20+I21","v":83.526077732620834},76.243929250470785,4.219559733597821,0.1970015315452289,0.17982732001492557,0.21581657520870134,{"$f":"R20+O21","v":66.881909120158795},61.051273968388841,73.269605857954332,206843.68415814609,188806.87917430873,226603.733853682,{"$f":"X20+U21","v":70223314.394730136},64099829.25080841,76931840.148720205,77737.49375852356,70960.017938433739,85162.492761133763,{"$f":"AD20+AA21","v":26391835.393385306},24090886.165692367,28912618.377226394,62246.811222597848,56820.254917992112,68191.823232802548,{"$f":"AJ20+AG21","v":21132757.387998573},19290444.575741377,23151085.620606638,3.2956060319085552E-2,3.0087476153423744E-2,3.6098710346077457E-2,{"$f":"AP20+AM21","v":11.188563936181913},10.214681225898154,12.255491852188911,1.2428767971798213E-2,1.1350874196371409E-2,1.3609644218341243E-2,{"$f":"AV20+AS21","v":4.219559733597821},3.8536154032983934,4.6204665548999291,9.9651206308379193E-3,9.1020778966389663E-3,1.0910618868049228E-2,{"$f":"BB20+AY21","v":3.3831528474696397},3.0901503247849091,3.704148967034929,10413.166076588039,9506.7760823808694,11406.15299112858,{"$f":"BH20+BE21","v":3535264.0242169173},3227545.1311479709,3872382.5230168104,3927.1327872513211,3586.549392641512,4300.2556773083334,{"$f":"BN20+BK21","v":1333259.3717396404},1217631.5008928662,1459934.3829829653,3148.6911693159682,2875.9945170039869,3447.4413862373999,{"$f":"BT20+BQ21","v":1068978.8804270709},976398.52039512817,1170404.4109853432]
[25,0.02,4.5182636661294226E-2,4.1242702940657822E-2,4.949899347652046E-2,223.4036875914706,203.92284744806719,244.74573623530682,1.6980866250504125E-2,1.5500404187056749E-2,8.5783723379906818E-4,83.961194369826444,76.641110621886369,4.2415409003377293,1.3597103852803561E-2,1.2411734703965564E-2,1.4895723719769082E-2,67.23032044481613,61.369311469338911,73.65129293552009,14276.412131085925,13031.506527488134,15640.256593305627,70589132.271521598,64433747.745561011,77332605.089302048,5365.4647636515429,4897.681382158039,5877.940386320879,26529319.721367452,24216384.042047516,29063234.347982012,4296.2932829037654,3921.75076509664,4706.6197665349819,21242845.333933048,19390935.268011965,23271687.746270243,2.274637010296468E-3,2.0766464845118674E-3,2.4915436427213758E-3,11.246849090318515,10.267893083389747,12.319335008084431,8.5783723379906818E-4,7.8344068727575393E-4,9.393416608743882E-4,4.2415409003377293,3.8736902376601186,4.6445361858973859,6.8779556717359991E-4,6.282281029297165E-4,7.5305413457236797E-4,3.4007768773547236,3.1062480017533454,3.723445178302077,718.71979608113691,656.16049115742157,787.25604600558427,3553680.4545774497,3244358.5458564879,3892555.1218880578,271.05186408028891,247.54469766018045,296.8049160802862,1340204.7874720932,1223974.5704874918,1467539.693282557,217.32359385117465,198.50199042142376,237.94342200005224,1074547.5663790703,981484.92277746985,1176501.4581028768]
[36,0.02,5.2760997780693629E-5,4.8160229661540165E-5,5.7801325419295634E-5,223.46667031334962,203.98033806572028,244.81473577959628,1.982902089741481E-5,1.8100244946832409E-5,1.0017199467122143E-6,83.984864993219617,76.662717542554688,4.2427366898689796,1.5877709208949039E-5,1.4493521307300513E-5,1.7394143064559483E-5,67.249274243744253,61.386612912828276,73.672056956691804,16.670956022576579,15.21724577806437,18.263554417924929,70609032.998020187,64451913.125271782,77354406.958425328,6.2653996182103304,5.7191561986896868,6.8638313873213024,26536798.956753697,24223211.206797924,29071427.953134991,5.0168989044120442,4.5795353857901757,5.4960483364055142,21248834.18861137,19396402.025951937,23278248.579051383,2.6561557075960575E-6,2.4249567678389985E-6,2.9094435012628671E-6,11.250019839986562,10.270787842475093,12.322808116603428,1.0017199467122143E-6,9.1484506919161126E-7,1.0968948903144213E-6,4.2427366898689796,3.8747823214905797,4.6458455892201664,8.0315765246838858E-7,7.3359909898393948E-7,8.7936186240656601E-7,3.4017356358539597,3.1071237256775599,3.7244949045381359,0.83926871842921891,0.76621651094108378,0.91930036769457746,3554682.3201694228,3245273.2063715965,3893652.524170374,0.31651465819487995,0.28906469849865424,0.34658719976884111,1340582.6225306829,1224319.6375308838,1467953.4270277109,0.25377469090237353,0.23179619097041007,0.27785302690911623,1074850.5064569567,981761.62632066652,1176833.1413661428]
[39,0.02,5.5194196980310176E-6,5.0381253470697335E-6,6.0466971344560333E-6,223.46671313841654,203.98037715643395,244.81478269579824,2.0743483470266768E-6,1.8934980895166045E-6,1.0479166502452166E-7,83.984881088046905,76.662732234168459,4.2427375029454097,1.6609947623005266E-6,1.5161924596243874E-6,1.8196315441181763E-6,67.249287131369357,61.386624676935213,73.672071075176532,1.7439776904614923,1.5919025346401181,1.9105821771862452,70609046.529508173,64451925.47681167,77354421.782594174,0.65543434588798044,0.59829087217745691,0.71803733357384436,26536804.042255666,24223215.848924819,29071433.524372283,0.52482651581268169,0.47907315781297705,0.57495117085119685,21248838.260729797,19396405.743070979,23278253.040086005,2.7786506605657411E-7,2.5367894305027374E-7,3.0436194246983563E-7,11.250021995936045,10.270789810764933,12.322810478141642,1.0479166502452166E-7,9.5703533063023627E-8,1.1474808132772575E-7,4.2427375029454097,3.8747830640523766,4.645846479548231,8.4019718241198445E-8,7.6743077039975789E-8,9.1991573116914509E-8,3.4017362877612713,3.1071243211255579,3.7244956182989095,8.7797359627162466E-2,8.0155241207214692E-2,9.6169609584549884E-2,3554683.0013873777,3245273.8282945082,3893653.2703484488,3.3111148625692428E-2,3.0239560622613654E-2,3.6257089478121014E-2,1340582.8794394222,1224319.8721590291,1467953.7083457424,2.6547811579500407E-2,2.4248602493995925E-2,2.9066688167161441E-2,1074850.7124408951,981761.81446508772,1176833.3668939942]
[44,0.02,8.6269513549891948E-8,7.8746797068202208E-8,9.4510953852474373E-8,223.46671752359518,203.98038115922427,244.81478749989876,3.2422434353896497E-8,2.9595712597924137E-8,1.6379124002789157E-9,83.984882736116546,76.662733738552575,4.2427375862023808,2.5961644156849108E-8,2.3698358359389075E-8,2.8441165328868545E-8,67.249288451029599,61.386625881550032,73.672072520873684,2.7258682113202742E-2,2.4881720324916534E-2,2.9862739932922672E-2,70609047.915098324,64451926.741578139,77354423.300551608,1.0244555637582526E-2,9.3513929593907353E-3,1.1223051492202167E-2,26536804.562998217,24223216.324266881,29071434.094852902,8.2031319766091623E-3,7.487998836921186E-3,8.9865892680652659E-3,21248838.677704431,19396406.123694573,23278253.496884678,4.3430805035103043E-9,3.9650470904767345E-9,4.7572314041166001E-9,11.250022216699824,10.270790012312839,12.322810719957186,1.6379124002789157E-9,1.4958632780359824E-9,1.793532961528143E-9,4.2427375862023808,3.8747831400888284,4.6458465707155758,1.3132431700841532E-9,1.1995079712677773E-9,1.4378446825336772E-9,3.4017363545149322,3.1071243820979282,3.7244956913862088,1.3722883781971211E-3,1.2528407053168085E-3,1.5031481371314845E-3,3554683.0711423745,3245273.8919778424,3893653.3467551977,5.1753315408061343E-4,4.7264972181876059E-4,5.6670477027290342E-4,1340582.9057462278,1224319.8961843583,1467953.7371519976,4.1494702633226318E-4,3.7900997856133128E-4,4.5431751631099215E-4,1074850.7335331298,981761.83373060101,1176833.3899874764]
[50,0.02,3.0535736338437354E-10,2.7873014855710473E-10,3.3452855466309653E-10,223.46671758212088,203.98038121264651,244.81478756401546,1.1476161927217876E-10,1.0475622725236892E-10,5.7975128341774074E-12,83.984882758112093,76.662733758630452,4.2427375873135489,9.1893171557922848E-11,8.3882103044154001E-11,1.0066962127217461E-10,67.249288468642106,61.38662589762712,73.672072540168315,9.6484133929961149E-5,8.807070078689931E-5,1.0570139037676226E-4,70609047.933590755,64451926.758458018,77354423.320810646,3.6261367078737141E-5,3.3099951310138401E-5,3.9724825975794611E-5,26536804.56994817,24223216.330610916,29071434.102466684,2.9035596108036189E-5,2.6504329139924458E-5,3.1808701496012474E-5,21248838.683269478,19396406.128774472,23278253.502981227,1.5372656654091505E-11,1.4034579255424278E-11,1.6838574587884707E-11,11.250022219646191,10.270790015002749,12.322810723184514,5.7975128341774074E-12,5.2947193947072597E-12,6.3483433919964051E-12,4.2427375873135489,3.8747831411036304,4.6458465719323172,4.6483219320289717E-12,4.2457477316484311E-12,5.0893582581847678E-12,3.4017363554058431,3.1071243829116808,3.7244956923616495,4.8573168402873866E-6,4.4345229128353962E-6,5.3205046956147773E-6,3554683.0720733418,3245273.8928277753,3893653.3477749415,1.8318471136696561E-6,1.6729788649551869E-6,2.0058937085324231E-6,1340582.9060973253,1224319.8965050064,1467953.7375364529,1.4687358800479151E-6,1.3415340250287179E-6,1.6080906592782734E-6,1074850.7338146318,981761.83398772345,1176833.3902956876]

{"sheet":"Susquehanna NPV 3%","index":346,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU59","v":27.632948124064338},{"$f":"'WTP Values '!CV59","v":25.223350274989219},{"$f":"'WTP Values '!CW59","v":30.272760068954085},{"$f":"C3","v":27.632948124064338},{"$f":"D3","v":25.223350274989219},{"$f":"E3","v":30.272760068954085},{"$f":"'WTP Values '!CC59","v":10.385215004590981},{"$f":"'WTP Values '!CD59","v":9.4797890617545875},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"I3","v":10.385215004590981},{"$f":"J3","v":9.4797890617545875},{"$f":"K3","v":0.52463896602933446},{"$f":"'WTP Values '!CI59","v":8.3157622743141957},{"$f":"'WTP Values '!CJ59","v":7.5908102436646328},{"$f":"'WTP Values '!CK59","v":9.1099765581273004},{"$f":"O3","v":8.3157622743141957},{"$f":"P3","v":7.5908102436646328},{"$f":"Q3","v":9.1099765581273004},{"$f":"'WTP Values '!BH59","v":8731215.9043168109},{"$f":"'WTP Values '!BI59","v":7969852.3694382953},{"$f":"'WTP Values '!BJ59","v":9565320.4643566664},{"$f":"U3","v":8731215.9043168109},{"$f":"V3","v":7969852.3694382953},{"$f":"W3","v":9565320.4643566664},{"$f":"'WTP Values '!AV59","v":3281428.8946197866},{"$f":"'WTP Values '!AW59","v":2995340.368821498},{"$f":"'WTP Values '!AX59","v":3594850.4508301304},{"$f":"AA3","v":3281428.8946197866},{"$f":"AB3","v":2995340.368821498},{"$f":"AC3","v":3594850.4508301304},{"$f":"'WTP Values '!BB59","v":2627541.4226533356},{"$f":"'WTP Values '!BC59","v":2398477.456280455},{"$f":"'WTP Values '!BD59","v":2878490.2665888714},{"$f":"AG3","v":2627541.4226533356},{"$f":"AH3","v":2398477.456280455},{"$f":"AI3","v":2878490.2665888714},{"$f":"'WTP Values '!CX59","v":1.3911301143796206},{"$f":"'WTP Values '!CY59","v":1.2700424060841713},{"$f":"'WTP Values '!CZ59","v":1.5237865984731567},{"$f":"AM3","v":1.3911301143796206},{"$f":"AN3","v":1.2700424060841713},{"$f":"AO3","v":1.5237865984731567},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"'WTP Values '!CG59","v":0.47913927715328913},{"$f":"'WTP Values '!CH59","v":0.57448571627849021},{"$f":"AS3","v":0.52463896602933446},{"$f":"AT3","v":0.47913927715328913},{"$f":"AU3","v":0.57448571627849021},{"$f":"'WTP Values '!CL59","v":0.42064431454375156},{"$f":"'WTP Values '!CM59","v":0.38421384543074916},{"$f":"'WTP Values '!CN59","v":0.46055536756836862},{"$f":"AY3","v":0.42064431454375156},{"$f":"AZ3","v":0.38421384543074916},{"$f":"BA3","v":0.46055536756836862},{"$f":"'WTP Values '!BK59","v":439557.05794083397},{"$f":"'WTP Values '!BL59","v":401296.82889325742},{"$f":"'WTP Values '!BM59","v":481472.68701262161},{"$f":"BE3","v":439557.05794083397},{"$f":"BF3","v":401296.82889325742},{"$f":"BG3","v":481472.68701262161},{"$f":"'WTP Values '!AY59","v":165770.80605563353},{"$f":"'WTP Values '!AZ59","v":151394.21455434416},{"$f":"'WTP Values '!BA59","v":181520.94377528277},{"$f":"BK3","v":165770.80605563353},{"$f":"BL3","v":151394.21455434416},{"$f":"BM3","v":181520.94377528277},{"$f":"'WTP Values '!BE59","v":132911.49075789057},{"$f":"'WTP Values '!BF59","v":121400.51154955322},{"$f":"'WTP Values '!BG59","v":145522.23425735449},{"$f":"BQ3","v":132911.49075789057},{"$f":"BR3","v":121400.51154955322},{"$f":"BS3","v":145522.23425735449}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":26.046703859048296},{"$f":"D3/(1+B4)^A4","v":23.775426783852598},{"$f":"E3/(1+B4)^A4","v":28.534979799183795},{"$f":"F3+C4","v":53.679651983112635},{"$f":"G3+D4","v":48.998777058841817},{"$f":"H3+E4","v":58.80773986813788},{"$f":"I3/(1+B4)^A4","v":9.7890611788019424},{"$f":"J3/(1+B4)^A4","v":8.9356103890607859},{"$f":"K3/(1+B4)^A4","v":0.49452254315141342},{"$f":"L3+I4","v":20.174276183392923},{"$f":"M3+J4","v":18.415399450815372},{"$f":"N3+K4","v":1.0191615091807478},{"$f":"O3/(1+B4)^A4","v":7.8384035010973667},{"$f":"P3/(1+B4)^A4","v":7.1550666826888802},{"$f":"Q3/(1+B4)^A4","v":8.5870266359951941},{"$f":"R3+O4","v":16.154165775411563},{"$f":"S3+P4","v":14.745876926353514},{"$f":"T3+Q4","v":17.697003194122495},{"$f":"U3/(1+B4)^A4","v":8230008.3931726003},{"$f":"V3/(1+B4)^A4","v":7512350.2398324963},{"$f":"W3/(1+B4)^A4","v":9016231.939255977},{"$f":"X3+U4","v":16961224.297489412},{"$f":"Y3+V4","v":15482202.609270792},{"$f":"Z3+W4","v":18581552.403612643},{"$f":"AA3/(1+B4)^A4","v":3093061.4521819088},{"$f":"AB3/(1+B4)^A4","v":2823395.578114335},{"$f":"AC3/(1+B4)^A4","v":3388491.3289001137},{"$f":"AD3+AA4","v":6374490.3468016954},{"$f":"AE3+AB4","v":5818735.9469358325},{"$f":"AF3+AC4","v":6983341.7797302436},{"$f":"AG3/(1+B4)^A4","v":2476709.7960725194},{"$f":"AH3/(1+B4)^A4","v":2260795.0384394904},{"$f":"AI3/(1+B4)^A4","v":2713253.1497680005},{"$f":"AJ3+AG4","v":5104251.2187258545},{"$f":"AK3+AH4","v":4659272.4947199449},{"$f":"AL3+AI4","v":5591743.4163568718},{"$f":"AM3/(1+B4)^A4","v":1.3112735548870023},{"$f":"AN3/(1+B4)^A4","v":1.1971367764013303},{"$f":"AO3/(1+B4)^A4","v":1.4363150141136363},{"$f":"AP3+AM4","v":2.7024036692666229},{"$f":"AQ3+AN4","v":2.4671791824855016},{"$f":"AR3+AO4","v":2.9601016125867927},{"$f":"AS3/(1+B4)^A4","v":0.49452254315141342},{"$f":"AT3/(1+B4)^A4","v":0.45163472254999448},{"$f":"AU3/(1+B4)^A4","v":0.54150788601987954},{"$f":"AV3+AS4","v":1.0191615091807478},{"$f":"AW3+AT4","v":0.93077399970328356},{"$f":"AX3+AU4","v":1.1159936022983699},{"$f":"AY3/(1+B4)^A4","v":0.39649761008931245},{"$f":"AZ3/(1+B4)^A4","v":0.36215839893557278},{"$f":"BA3/(1+B4)^A4","v":0.43411760539953687},{"$f":"BB3+AY4","v":0.81714192463306401},{"$f":"BC3+AZ4","v":0.74637224436632188},{"$f":"BD3+BA4","v":0.89467297296790549},{"$f":"BE3/(1+B4)^A4","v":414324.68464589876},{"$f":"BF3/(1+B4)^A4","v":378260.74926313263},{"$f":"BG3/(1+B4)^A4","v":453834.18513773364},{"$f":"BH3+BE4","v":853881.74258673273},{"$f":"BI3+BF4","v":779557.57815638999},{"$f":"BJ3+BG4","v":935306.87215035525},{"$f":"BK3/(1+B4)^A4","v":156254.88364184517},{"$f":"BL3/(1+B4)^A4","v":142703.5673054427},{"$f":"BM3/(1+B4)^A4","v":171100.89902467976},{"$f":"BN3+BK4","v":322025.68969747867},{"$f":"BO3+BL4","v":294097.78185978683},{"$f":"BP3+BM4","v":352621.8427999625},{"$f":"BQ3/(1+B4)^A4","v":125281.82746525646},{"$f":"BR3/(1+B4)^A4","v":114431.62555335397},{"$f":"BS3/(1+B4)^A4","v":137168.66269898624},{"$f":"BT3+BQ4","v":258193.31822314701},{"$f":"BU3+BR4","v":235832.13710290717},{"$f":"BV3+BS4","v":282690.89695634076}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":23.836423790249803},{"$f":"D4/(1+B5)^A5","v":21.75788351880442},{"$f":"E4/(1+B5)^A5","v":26.113548763033947},{"$f":"F4+C5","v":77.516075773362445},70.756660577646244,84.921288631171819,{"$f":"I4/(1+B5)^A5","v":8.9583776906784056},{"$f":"J4/(1+B5)^A5","v":8.1773493187784201},{"$f":"K4/(1+B5)^A5","v":0.45255818072712894},{"$f":"L4+I5","v":29.13265387407133},26.59274876959379,1.4717196899078768,{"$f":"O4/(1+B5)^A5","v":7.1732495866738599},{"$f":"P4/(1+B5)^A5","v":6.547899596778409},{"$f":"Q4/(1+B5)^A5","v":7.8583458045744221},{"$f":"R4+O5","v":23.327415362085425},21.293776523131925,25.555348998696918,{"$f":"U4/(1+B5)^A5","v":7531623.5374184037},{"$f":"V4/(1+B5)^A5","v":6874864.6641224166},{"$f":"W4/(1+B5)^A5","v":8251129.4580036709},{"$f":"X4+U5","v":24492847.834907815},22357067.27339321,26832681.861616313,{"$f":"AA4/(1+B5)^A5","v":2830589.3898310452},{"$f":"AB4/(1+B5)^A5","v":2583806.9143659258},{"$f":"AC4/(1+B5)^A5","v":3100949.5774334427},{"$f":"AD4+AA5","v":9205079.7366327401},8402542.8613017574,10084291.357163686,{"$f":"AG4/(1+B5)^A5","v":2266540.3125140308},{"$f":"AH4/(1+B5)^A5","v":2068947.7229349054},{"$f":"AI4/(1+B5)^A5","v":2483010.9897238747},{"$f":"AJ4+AG5","v":7370791.5312398858},6728220.2176548503,8074754.406080747,{"$f":"AM4/(1+B5)^A5","v":1.2000010568852075},{"$f":"AN4/(1+B5)^A5","v":1.0955497360286057},{"$f":"AO4/(1+B5)^A5","v":1.3144317053698098},{"$f":"AP4+AM5","v":3.9024047261518304},3.5627289185141073,4.2745333179566023,{"$f":"AS4/(1+B5)^A5","v":0.45255818072712894},{"$f":"AT4/(1+B5)^A5","v":0.41330974941590576},{"$f":"AU4/(1+B5)^A5","v":0.49555642536505418},{"$f":"AV4+AS5","v":1.4717196899078768},1.3440837491191893,1.611550027663424,{"$f":"AY4/(1+B5)^A5","v":0.36285148082669544},{"$f":"AZ4/(1+B5)^A5","v":0.33142623815058359},{"$f":"BA4/(1+B5)^A5","v":0.39727910575975234},{"$f":"BB4+AY5","v":1.1799934054597594},1.0777984825169056,1.2919520787276579,{"$f":"BE4/(1+B5)^A5","v":379165.77941782237},{"$f":"BF4/(1+B5)^A5","v":346162.16974883265},{"$f":"BG4/(1+B5)^A5","v":415322.56925813458},{"$f":"BH4+BE5","v":1233047.522004555},1125719.7479052227,1350629.4414084898,{"$f":"BK4/(1+B5)^A5","v":142995.35349803304},{"$f":"BL4/(1+B5)^A5","v":130593.97937951812},{"$f":"BM4/(1+B5)^A5","v":156581.56065026284},{"$f":"BN4+BK5","v":465021.04319551168},424691.76123930496,509203.40345022536,{"$f":"BQ4/(1+B5)^A5","v":114650.61947335103},{"$f":"BR4/(1+B5)^A5","v":104721.14769137577},{"$f":"BS4/(1+B5)^A5","v":125528.75759360411},{"$f":"BT4+BQ5","v":372843.93769649806},340553.28479428292,408219.65454994485]
[4,0.03,21.178353806266344,19.33159769651596,23.201549851070421,98.694429579628789,90.0882582741622,108.12283848224224,7.9594025485046238,7.2654689560168091,0.40209208200434166,37.092056422575951,33.858217725610601,1.8738117719122185,6.3733393492262937,5.8177239827899792,6.9820384654069683,29.700754711311717,27.111500505921903,32.537387464103887,6691749.9627731964,6108228.2102460107,7331021.6541118603,31184597.797681011,28465295.483639222,34163703.515728176,2514942.0108324569,2295678.9777291268,2755153.5357892425,11720021.747465197,10698221.839030884,12839444.892952928,2013791.7112474944,1838233.254642321,2206123.1042019785,9384583.2424873803,8566453.4722971711,10280877.510282725,1.0661853965276449,0.97338175080886824,1.1678555455908071,4.9685901226794753,4.5361106693229756,5.4423888635474089,0.40209208200434166,0.36722035913331125,0.44029546544824844,1.8738117719122185,1.7113041082525005,2.0518454931116725,0.32238884103154686,0.29446791993621413,0.35297733987506713,1.5023822464913064,1.3722664024531197,1.644929418602725,336883.8840255923,307560.60430022993,369008.72349291929,1569931.4060301473,1433280.3522054525,1719638.1649014091,127049.51949512777,116031.05921447041,139120.68858018343,592070.5626906394,540722.82045377535,648324.09203040879,101865.59043758266,93043.383366653317,111530.67526286544,474709.5281340807,433596.66816093621,519750.32981281029]
[5,0.03,18.268634032081145,16.67560598919534,20.013860712860438,116.96306361170994,106.76386426335753,128.13669919510269,6.8658505567897912,6.2672573441305417,0.3468481620682628,43.957906979365745,40.125475069741142,2.2206599339804813,5.497698508503853,5.0184198126770614,6.0227677131681796,35.198453219815569,32.129920318598963,38.560155177272065,5772362.3007905623,5269011.3111813692,6323803.6773474161,36956960.098471574,33734306.794820592,40487507.19307559,2169411.0707608508,1980272.8523152026,2376619.6422988898,13889432.818226047,12678494.691346087,15216064.535251819,1737114.4200421069,1585676.1532015582,1903021.1691174873,11121697.662529487,10152129.625498729,12183898.679400213,0.91970088882685974,0.83964764880696718,1.0074024525183909,5.8882910115063352,5.3757583181299431,6.4497913160657996,0.3468481620682628,0.31676750759310179,0.3798027362201733,2.2206599339804813,2.0280716158456022,2.431648229331846,0.27809544626124216,0.25401061445631101,0.3044813540647876,1.7804776927525485,1.6262770169094307,1.9494107726675125,290598.99767793191,265304.47899988026,318310.16639937926,1860530.4037080794,1698584.8312053327,2037948.3313007883,109594.03156828432,100089.41093980128,120006.72805883989,701664.59425892378,640812.2313935766,768330.82008924871,87870.153137938309,80260.039820898572,96207.34021004531,562579.68127201905,513856.70798183477,615957.67002285563]
[9,0.03,7.5264353356591265,6.8701288744526359,8.2454456204940882,162.04953416013575,147.91878679279853,177.53033968327898,2.8286395222123106,2.5820270442606104,0.14289685033455166,60.902631383773318,55.592888406137,3.0766713586116019,2.2649789933139366,2.0675225165152464,2.4813005534651871,48.766617180651473,44.515238054263584,53.42417504010978,2378136.8390544881,2170762.8959462717,2605323.3848451371,51202986.507036574,46738077.240039729,56094475.275750071,893768.63710069656,815846.19538266235,979135.82503257319,19243477.799231425,17565751.91468133,21081494.392741412,715668.14082150138,653277.57999915851,784019.52475488617,15408846.77290838,14065533.389300484,16880500.940071378,0.37890458891167728,0.34592371396713256,0.41503647194142901,8.1580867151498389,7.4479848963465143,8.9360319909909709,0.14289685033455166,0.13050401897321243,0.1564736985506239,3.0766713586116019,2.8098448385569696,3.3689906081178775,0.11457164174129916,0.10464900993249994,0.12544228639416735,2.4668093651419851,2.2531680076403542,2.7008621170033535,119722.9393719017,109301.93258821662,131139.57397584934,2577720.4862944325,2353348.759246585,2823528.7921840604,45151.289928101462,41235.512074944687,49441.183013068097,972139.55521711893,887830.05826678593,1064504.0205998209,36201.339649465699,33066.073724429647,39636.15033478097,779440.72652489203,711936.20945117343,853394.65646121441]
[16,0.03,0.51097762866654228,0.46642029119272566,0.55979199482353914,179.07414514671558,163.45884876092313,196.18133418991243,0.19203931887444159,0.17529653778837995,9.7014177989310484E-3,67.300944175855832,61.433369859169481,3.3999005075590718,0.15377181140449303,0.14036628305278909,0.16845811015097034,53.88994376677806,49.19192296284178,59.036815656762421,161454.2168332056,147375.3812395976,176878.15090768633,56582273.347639129,51648289.339051984,61987652.476261221,60678.894907724127,55388.658200269427,66474.563283255484,21265160.399300214,19411175.874608923,23296275.465160426,48587.464476918751,44351.703535861721,53227.911982377685,17027670.445683334,15543231.153213574,18653933.756479975,2.5724231950237625E-2,2.3485125584616351E-2,2.8177263576288591E-2,9.0151595443932884,8.230455800390704,9.8748342479596225,9.7014177989310484E-3,8.8600554143398666E-3,1.0623164335880017E-2,3.3999005075590718,3.1050417088041251,3.7229302526710635,7.7783895295068994E-3,7.1047315964121458E-3,8.5164090539000831E-3,2.7259675912809986,2.4898814855055726,2.9846094730737174,8128.1165557087861,7420.6234202244796,8903.2039134169718,2848530.8205465116,2600587.0333309257,3120163.2721625064,3065.3686678723529,2799.522381741232,3356.6140314515351,1074270.6587590973,981103.76894125203,1176338.7564309859,2457.7471091786238,2244.890600596977,2690.9400272902612,861327.2634097836,786730.85218793794,943050.65034960757]
[19,0.03,0.10355993100846385,9.4529487138052135E-2,0.11345314767360959,{"$f":"F20+C21","v":179.66844791240567},164.00132822279937,196.83241148189285,3.8920644462358545E-2,3.5527381906643278E-2,1.9661881491043185E-3,{"$f":"L20+I21","v":67.524299352140474},61.63725200856102,3.4111839358454836,3.1164961608305574E-2,2.8448060684761547E-2,3.4141436505893324E-2,{"$f":"R20+O21","v":54.068791152017496},49.355178779824612,59.232744235919412,32721.956144940588,29868.59591749113,35847.927731604119,{"$f":"X20+U21","v":56770055.908387825},51819697.228070311,62193374.152470224,12297.802913040123,11225.629655920924,13472.412100303871,{"$f":"AD20+AA21","v":21335734.20339568},19475596.762940541,23373590.037444882,9847.2304594562374,8988.7680019726558,10787.710818190955,{"$f":"AJ20+AG21","v":17084181.069429927},15594815.290357139,18715841.545644026,5.2135348722885536E-3,4.7597347688486547E-3,5.7106912480350911E-3,{"$f":"AP20+AM21","v":9.0450786276086816},8.2577706460991926,9.9076063787408994,1.9661881491043185E-3,1.7956690781838177E-3,2.1529986911290834E-3,{"$f":"AV20+AS21","v":3.4111839358454836},3.1153465737169994,3.7352857367294736,1.5764476521894282E-3,1.4399172736351761E-3,1.7260222064189523E-3,{"$f":"BB20+AY21","v":2.7350144030212},2.4981447858935999,2.9945146532039884,1647.3268936148836,1503.9391283013256,1804.4139925144209,{"$f":"BH20+BE21","v":2857984.389309424},2609217.738031819,3130518.3218014785,621.25883786495694,567.37972162567905,680.28558985311099,{"$f":"BN20+BK21","v":1077835.8971863261},984359.80952060549,1180242.7336118489,498.11206358877411,454.97239541789401,545.37331566026785,{"$f":"BT20+BQ21","v":864185.79541276651},789341.81716518756,946180.4020467574]
[25,0.03,1.9149895890222678E-3,1.7480021661098772E-3,2.0979310677506314E-3,179.78676998458124,164.10933258984508,196.9620370175306,7.1970527807093971E-4,6.5695839900549533E-4,3.6357979374146205E-5,67.568768011576125,61.677843706578109,3.4134303979068572,5.7629023543194729E-4,5.2605037014498998E-4,6.3133004074430142E-4,54.104398580497381,49.38768202173312,59.271752426395111,605.08156716407188,552.31834999999933,662.88580656194108,56807442.276059225,51853823.498023532,62234332.089107469,227.40614364058263,207.57993667986577,249.12655560760248,21349785.019282743,19488422.570658155,23388982.899349943,182.09111986585302,166.21676911417887,199.4821134491697,17095431.991498016,15605085.378855091,18728167.010576349,9.6406640147540728E-5,8.8015146785946953E-5,1.0559986067597903E-4,9.0510353354148929,8.2632088660301264,9.9141311109944112,3.6357979374146205E-5,3.3204807656449508E-5,3.9812406579855664E-5,3.4134303979068572,3.1173982097523201,3.7377456385857699,2.9151051108122331E-5,2.6626384946503383E-5,3.1916925045492724E-5,2.7368155683084581,2.4997899588279466,2.9964867144258895,30.461722215043498,27.810251949519763,33.36651517920393,2859866.5374501664,2610936.0589340599,3132579.9493110552,11.48807453823267,10.491763072406133,12.579574063487051,1078545.7145098578,985008.06743000518,1181019.9917644833,9.2108927328364167,8.4131709246366899,10.084829252489669,864754.91177819401,789861.64443896315,946803.51660650829]
[36,0.03,8.0292095554353036E-8,7.3290610954271003E-8,8.7962505239667307E-8,179.78835684198461,164.11078107300881,196.96377546951268,3.0175957764526606E-8,2.7545093117250704E-8,1.5244251826782114E-9,67.569364395836018,61.678388095594705,3.413460525970776,2.4162820996832304E-8,2.2056353114509371E-8,2.6470541797387081E-8,54.104876123786312,49.388117933724075,59.27227557845552,2.5369990148991051E-2,2.3157722626191719E-2,2.7793618736731869E-2,56807943.677304454,51854281.176993571,62234881.389874309,9.5347337236224902E-3,8.7034562519872419E-3,1.0445431830355434E-2,21349973.459535725,19488594.581911482,23389189.338236824,7.6347556559474405E-3,6.969172461801983E-3,8.3639289770879172E-3,17095582.881426252,15605223.114491962,18728332.311563045,4.0421583528047353E-9,3.6903180134654427E-9,4.4276136813104547E-9,9.0511152228417142,8.263281799840362,9.9142186163895687,1.5244251826782114E-9,1.3922183204018224E-9,1.6692631498798992E-9,3.413460525970776,3.117425724938387,3.7377786291631034,1.2222515435596818E-9,1.1163967974798098E-9,1.3382197011641432E-9,2.7368397243464506,2.4998120227996368,2.9965131624071697,1.277205643759764E-3,1.1660342279257731E-3,1.3989984282119564E-3,2859891.779576648,2610959.1039179331,3132607.5984961698,4.8167446123310588E-4,4.399008997084789E-4,5.2743908819590901E-4,1078555.2341105056,985016.76143649034,1181030.4158369426,3.8619629249441205E-4,3.5274924086711523E-4,4.2283889094334897E-4,864762.54439061612,789868.61601867538,946811.87340701162]
[39,0.03,2.7620349924151001E-9,2.521185064028425E-9,3.0258958346402987E-9,179.78835688039055,164.11078110806574,196.96377551158761,1.0380480257716223E-9,9.4754671096704313E-10,5.2439977669106037E-11,67.569364410270026,61.678388108770292,3.4134605266999509,8.3119710163169233E-10,7.5873495001882348E-10,9.1058232080985735E-10,54.104876135344071,49.388117944274242,59.272275591117122,8.7272352359149086E-4,7.9662188160085608E-4,9.5609595174571914E-4,56807943.689439632,51854281.188070558,62234881.403168775,3.2799328509464809E-4,2.9939747564154153E-4,3.5932115144258532E-4,21349973.464096457,19488594.586074587,23389189.343233168,2.6263434942971388E-4,2.3973839609955447E-4,2.8771779275773326E-4,17095582.885078169,15605223.117825514,18728332.315563746,1.3904958811010099E-10,1.2694633781766743E-10,1.5230918854766779E-10,9.0511152247751916,8.2632818016055438,9.9142186185074195,5.2439977669106037E-11,4.7892083168113735E-11,5.7422380119550531E-11,3.4134605266999509,3.1174257256043236,3.7377786299615585,4.2045253764237893E-11,3.8403867762699274E-11,4.6034539472849168E-11,2.7368397249310874,2.4998120233336407,2.9965131630472781,4.3935665848781912E-5,4.0111387274785153E-5,4.8125317771030034E-5,2859891.7801875714,2610959.1044756798,3132607.5991653497,1.6569522911230101E-5,1.5132519207537758E-5,1.8143818615101946E-5,1078555.234340904,985016.76164690719,1181030.4160892314,1.3285089477935697E-5,1.2134516356760014E-5,1.4545588888621363E-5,864762.54457534465,789868.61618740519,946811.87360926729]
[44,0.03,5.5643185944921192E-12,5.0791090520046629E-12,6.0958852816571616E-12,179.7883568815881,164.11078110915889,196.96377551289953,2.0912225759769826E-12,1.9089011534837866E-12,1.0564411516880061E-13,67.569364410720098,61.678388109181121,3.4134605267226874,1.6745064783748738E-12,1.528526250490854E-12,1.8344337249209631E-12,54.104876135704451,49.388117944603209,59.272275591511928,1.7581644488597409E-6,1.6048522052557572E-6,1.9261242153074826E-6,56807943.689818017,51854281.188415945,62234881.403583311,6.6076611633543743E-7,6.0315779685308913E-7,7.2387836137371213E-7,21349973.464238662,19488594.586204398,23389189.34338896,5.2909582901637257E-7,4.829702805698511E-7,5.7962823374957488E-7,17095582.885192037,15605223.117929455,18728332.315688495,2.8012541868666704E-13,2.5574254850547021E-13,3.06837839591145E-13,9.0511152248354811,8.2632818016605842,9.9142186185734573,1.0564411516880061E-13,9.6482053859963752E-14,1.1568152406346851E-13,3.4134605267226874,3.1174257256250884,3.737778629986455,8.4703194555084892E-14,7.7367359964384115E-14,9.2739898184157278E-14,2.7368397249493168,2.4998120233502914,2.9965131630672377,8.8511565970424315E-8,8.0807281108630669E-8,9.695192178033769E-8,2859891.7802066212,2610959.1044930709,3132607.5991862151,3.3380498324607965E-8,3.0485550776598169E-8,3.6552030503721889E-8,1078555.2343480878,985016.76165346825,1181030.416097098,2.6763770413687629E-8,2.444585792160776E-8,2.930313734006092E-8,864762.54458110477,789868.61619266635,946811.87361557386]
[50,0.03,1.2212454180769998E-15,1.1147526066918656E-15,1.3379126020418548E-15,179.78835688159006,164.11078110916068,196.96377551290172,4.5897731154701728E-16,4.1896177360540883E-16,2.318655724070246E-17,67.569364410720837,61.678388109181796,3.4134605267227247,3.6751730324712326E-16,3.3547785737325394E-16,4.0261781263625356E-16,54.104876135705041,49.388117944603756,59.272275591512575,3.8587838581371029E-10,3.5222972392332124E-10,4.2274185646376027E-10,56807943.689818636,51854281.188416518,62234881.403583989,1.4502361399542426E-10,1.3237985627088023E-10,1.5887536219579499E-10,21349973.464238897,19488594.586204614,23389189.343389213,1.1612488500379879E-10,1.0600134269758321E-10,1.2721563523616732E-10,17095582.885192227,15605223.117929626,18728332.315688703,6.1481361688495919E-17,5.6129858538078126E-17,6.7344149931359924E-17,9.0511152248355824,8.2632818016606748,9.9142186185735675,2.318655724070246E-17,2.1175686510792571E-17,2.5389547492574874E-17,3.4134605267227247,3.1174257256251225,3.7377786299864959,1.8590486236585423E-17,1.6980432062021794E-17,2.035436573355792E-17,2.7368397249493466,2.4998120233503189,2.9965131630672706,1.9426339910730263E-11,1.7735419014083749E-11,2.1278812173910787E-11,2859891.7802066524,2610959.1044930997,3132607.5991862495,7.3262844209543908E-12,6.6909071742094264E-12,8.022365904473429E-12,1078555.2343480997,985016.76165347896,1181030.4160971113,5.8740583295382109E-12,5.3653275725937743E-12,6.4313934588960784E-12,864762.54458111431,789868.61619267508,946811.87361558422]

{"sheet":"Susquehanna NPV 4%","index":347,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU59","v":27.632948124064338},{"$f":"'WTP Values '!CV59","v":25.223350274989219},{"$f":"'WTP Values '!CW59","v":30.272760068954085},{"$f":"C3","v":27.632948124064338},{"$f":"D3","v":25.223350274989219},{"$f":"E3","v":30.272760068954085},{"$f":"'WTP Values '!CC59","v":10.385215004590981},{"$f":"'WTP Values '!CD59","v":9.4797890617545875},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"I3","v":10.385215004590981},{"$f":"J3","v":9.4797890617545875},{"$f":"K3","v":0.52463896602933446},{"$f":"'WTP Values '!CI59","v":8.3157622743141957},{"$f":"'WTP Values '!CJ59","v":7.5908102436646328},{"$f":"'WTP Values '!CK59","v":9.1099765581273004},{"$f":"O3","v":8.3157622743141957},{"$f":"P3","v":7.5908102436646328},{"$f":"Q3","v":9.1099765581273004},{"$f":"'WTP Values '!BH59","v":8731215.9043168109},{"$f":"'WTP Values '!BI59","v":7969852.3694382953},{"$f":"'WTP Values '!BJ59","v":9565320.4643566664},{"$f":"U3","v":8731215.9043168109},{"$f":"V3","v":7969852.3694382953},{"$f":"W3","v":9565320.4643566664},{"$f":"'WTP Values '!AV59","v":3281428.8946197866},{"$f":"'WTP Values '!AW59","v":2995340.368821498},{"$f":"'WTP Values '!AX59","v":3594850.4508301304},{"$f":"AA3","v":3281428.8946197866},{"$f":"AB3","v":2995340.368821498},{"$f":"AC3","v":3594850.4508301304},{"$f":"'WTP Values '!BB59","v":2627541.4226533356},{"$f":"'WTP Values '!BC59","v":2398477.456280455},{"$f":"'WTP Values '!BD59","v":2878490.2665888714},{"$f":"AG3","v":2627541.4226533356},{"$f":"AH3","v":2398477.456280455},{"$f":"AI3","v":2878490.2665888714},{"$f":"'WTP Values '!CX59","v":1.3911301143796206},{"$f":"'WTP Values '!CY59","v":1.2700424060841713},{"$f":"'WTP Values '!CZ59","v":1.5237865984731567},{"$f":"AM3","v":1.3911301143796206},{"$f":"AN3","v":1.2700424060841713},{"$f":"AO3","v":1.5237865984731567},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"'WTP Values '!CG59","v":0.47913927715328913},{"$f":"'WTP Values '!CH59","v":0.57448571627849021},{"$f":"AS3","v":0.52463896602933446},{"$f":"AT3","v":0.47913927715328913},{"$f":"AU3","v":0.57448571627849021},{"$f":"'WTP Values '!CL59","v":0.42064431454375156},{"$f":"'WTP Values '!CM59","v":0.38421384543074916},{"$f":"'WTP Values '!CN59","v":0.46055536756836862},{"$f":"AY3","v":0.42064431454375156},{"$f":"AZ3","v":0.38421384543074916},{"$f":"BA3","v":0.46055536756836862},{"$f":"'WTP Values '!BK59","v":439557.05794083397},{"$f":"'WTP Values '!BL59","v":401296.82889325742},{"$f":"'WTP Values '!BM59","v":481472.68701262161},{"$f":"BE3","v":439557.05794083397},{"$f":"BF3","v":401296.82889325742},{"$f":"BG3","v":481472.68701262161},{"$f":"'WTP Values '!AY59","v":165770.80605563353},{"$f":"'WTP Values '!AZ59","v":151394.21455434416},{"$f":"'WTP Values '!BA59","v":181520.94377528277},{"$f":"BK3","v":165770.80605563353},{"$f":"BL3","v":151394.21455434416},{"$f":"BM3","v":181520.94377528277},{"$f":"'WTP Values '!BE59","v":132911.49075789057},{"$f":"'WTP Values '!BF59","v":121400.51154955322},{"$f":"'WTP Values '!BG59","v":145522.23425735449},{"$f":"BQ3","v":132911.49075789057},{"$f":"BR3","v":121400.51154955322},{"$f":"BS3","v":145522.23425735449}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":25.548213872100902},{"$f":"D3/(1+B4)^A4","v":23.32040520986429},{"$f":"E3/(1+B4)^A4","v":27.988868406947191},{"$f":"F3+C4","v":53.181161996165244},{"$f":"G3+D4","v":48.543755484853506},{"$f":"H3+E4","v":58.261628475901276},{"$f":"I3/(1+B4)^A4","v":9.601715056019767},{"$f":"J3/(1+B4)^A4","v":8.7645978751429237},{"$f":"K3/(1+B4)^A4","v":0.48505821563363016},{"$f":"L3+I4","v":19.986930060610746},{"$f":"M3+J4","v":18.244386936897513},{"$f":"N3+K4","v":1.0096971816629647},{"$f":"O3/(1+B4)^A4","v":7.6883896766958157},{"$f":"P3/(1+B4)^A4","v":7.0181307726189273},{"$f":"Q3/(1+B4)^A4","v":8.4226854272626657},{"$f":"R3+O4","v":16.004151951010012},{"$f":"S3+P4","v":14.608941016283559},{"$f":"T3+Q4","v":17.532661985389964},{"$f":"U3/(1+B4)^A4","v":8072499.9115355117},{"$f":"V3/(1+B4)^A4","v":7368576.5249984227},{"$f":"W3/(1+B4)^A4","v":8843676.4648267981},{"$f":"X3+U4","v":16803715.815852322},{"$f":"Y3+V4","v":15338428.894436717},{"$f":"Z3+W4","v":18408996.929183464},{"$f":"AA3/(1+B4)^A4","v":3033865.472096696},{"$f":"AB3/(1+B4)^A4","v":2769360.5480967988},{"$f":"AC3/(1+B4)^A4","v":3323641.3191846614},{"$f":"AD3+AA4","v":6315294.3667164827},{"$f":"AE3+AB4","v":5764700.9169182964},{"$f":"AF3+AC4","v":6918491.7700147917},{"$f":"AG3/(1+B4)^A4","v":2429309.7472756431},{"$f":"AH3/(1+B4)^A4","v":2217527.2339871069},{"$f":"AI3/(1+B4)^A4","v":2661326.0600858647},{"$f":"AJ3+AG4","v":5056851.1699289791},{"$f":"AK3+AH4","v":4616004.6902675619},{"$f":"AL3+AI4","v":5539816.3266747361},{"$f":"AM3/(1+B4)^A4","v":1.2861779903657733},{"$f":"AN3/(1+B4)^A4","v":1.1742255973411346},{"$f":"AO3/(1+B4)^A4","v":1.4088263669315426},{"$f":"AP3+AM4","v":2.6773081047453937},{"$f":"AQ3+AN4","v":2.4442680034253059},{"$f":"AR3+AO4","v":2.9326129654046991},{"$f":"AS3/(1+B4)^A4","v":0.48505821563363016},{"$f":"AT3/(1+B4)^A4","v":0.44299119559290778},{"$f":"AU3/(1+B4)^A4","v":0.53114433827523133},{"$f":"AV3+AS4","v":1.0096971816629647},{"$f":"AW3+AT4","v":0.92213047274619697},{"$f":"AX3+AU4","v":1.1056300545537217},{"$f":"AY3/(1+B4)^A4","v":0.38890931448201876},{"$f":"AZ3/(1+B4)^A4","v":0.35522729792044111},{"$f":"BA3/(1+B4)^A4","v":0.42580932652400938},{"$f":"BB3+AY4","v":0.80955362902577033},{"$f":"BC3+AZ4","v":0.73944114335119027},{"$f":"BD3+BA4","v":0.88636469409237795},{"$f":"BE3/(1+B4)^A4","v":406395.20889500179},{"$f":"BF3/(1+B4)^A4","v":371021.47641758266},{"$f":"BG3/(1+B4)^A4","v":445148.5641758705},{"$f":"BH3+BE4","v":845952.26683583576},{"$f":"BI3+BF4","v":772318.30531084002},{"$f":"BJ3+BG4","v":926621.25118849217},{"$f":"BK3/(1+B4)^A4","v":153264.42867569666},{"$f":"BL3/(1+B4)^A4","v":139972.46168116137},{"$f":"BM3/(1+B4)^A4","v":167826.31636028361},{"$f":"BN3+BK4","v":319035.23473133019},{"$f":"BO3+BL4","v":291366.6762355055},{"$f":"BP3+BM4","v":349347.26013556635},{"$f":"BQ3/(1+B4)^A4","v":122884.14456165917},{"$f":"BR3/(1+B4)^A4","v":112241.59721667272},{"$f":"BS3/(1+B4)^A4","v":134543.48581486175},{"$f":"BT3+BQ4","v":255795.63531954974},{"$f":"BU3+BR4","v":233642.10876622592},{"$f":"BV3+BS4","v":280065.72007221624}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":22.712269102843454},{"$f":"D4/(1+B5)^A5","v":20.731755314299587},{"$f":"E4/(1+B5)^A5","v":24.882002097095462},{"$f":"F4+C5","v":75.893431099008694},69.275510799153096,83.143630572996742,{"$f":"I4/(1+B5)^A5","v":8.5358897217972718},{"$f":"J4/(1+B5)^A5","v":7.7916955962168961},{"$f":"K4/(1+B5)^A5","v":0.43121498744170861},{"$f":"L4+I5","v":28.522819782408018},26.03608253311441,1.4409121691046733,{"$f":"O4/(1+B5)^A5","v":6.8349504266256318},{"$f":"P4/(1+B5)^A5","v":6.2390927015345206},{"$f":"Q4/(1+B5)^A5","v":7.4877366750670884},{"$f":"R4+O5","v":22.839102377635644},20.84803371781808,25.020398660457055,{"$f":"U4/(1+B5)^A5","v":7176423.0267263521},{"$f":"V4/(1+B5)^A5","v":6550637.6993115805},{"$f":"W4/(1+B5)^A5","v":7861996.1744946921},{"$f":"X4+U5","v":23980138.842578672},21889066.593748298,26270993.103678156,{"$f":"AA4/(1+B5)^A5","v":2697095.3573913788},{"$f":"AB4/(1+B5)^A5","v":2461951.4431049428},{"$f":"AC4/(1+B5)^A5","v":2954705.0302833598},{"$f":"AD4+AA5","v":9012389.7241078615},8226652.3600232396,9873196.8002981506,{"$f":"AG4/(1+B5)^A5","v":2159647.5194118069},{"$f":"AH4/(1+B5)^A5","v":1971373.6362681238},{"$f":"AI4/(1+B5)^A5","v":2365909.1766523458},{"$f":"AJ4+AG5","v":7216498.6893407861},6587378.3265356859,7905725.5033270819,{"$f":"AM4/(1+B5)^A5","v":1.1434075500378473},{"$f":"AN4/(1+B5)^A5","v":1.0438822802944485},{"$f":"AO4/(1+B5)^A5","v":1.2524415102017155},{"$f":"AP4+AM5","v":3.8207156547832408},3.4881502837197544,4.1850544756064147,{"$f":"AS4/(1+B5)^A5","v":0.43121498744170861},{"$f":"AT4/(1+B5)^A5","v":0.39381755980537003},{"$f":"AU4/(1+B5)^A5","v":0.47218538265535326},{"$f":"AV4+AS5","v":1.4409121691046733},1.3159480325515669,1.5778154372090749,{"$f":"AY4/(1+B5)^A5","v":0.34573896442771634},{"$f":"AZ4/(1+B5)^A5","v":0.31579577435178036},{"$f":"BA4/(1+B5)^A5","v":0.37854294076795891},{"$f":"BB4+AY5","v":1.1552925934534866},1.0552369177029706,1.2649076348603367,{"$f":"BE4/(1+B5)^A5","v":361283.86088896234},{"$f":"BF4/(1+B5)^A5","v":329836.74152393767},{"$f":"BG4/(1+B5)^A5","v":395735.45261993492},{"$f":"BH4+BE5","v":1207236.1277247982},1102155.0468347776,1322356.7038084271,{"$f":"BK4/(1+B5)^A5","v":136251.51900647246},{"$f":"BL4/(1+B5)^A5","v":124435.00874875661},{"$f":"BM4/(1+B5)^A5","v":149196.9841334451},{"$f":"BN4+BK5","v":455286.75373780262},415801.6849842621,498544.24426901143,{"$f":"BQ4/(1+B5)^A5","v":109243.5570537053},{"$f":"BR4/(1+B5)^A5","v":99782.371217029533},{"$f":"BS4/(1+B5)^A5","v":119608.66897230397},{"$f":"BT4+BQ5","v":365039.19237325503},333424.47998325544,399674.38904452021]
[4,0.04,19.414542816905531,17.721591330066076,21.269239673807625,95.307973915914232,86.997102129219172,104.41287024680437,7.2965143083598676,6.6603740508740605,0.36860437850000305,35.819334090767882,32.696456583988471,1.8095165476046764,5.8425442701600021,5.3332025894946815,6.4005486911743308,28.681646647795645,26.181236307312762,31.420947351631384,6134436.4798479145,5599512.5592888594,6720467.279817733,30114575.322426587,27488579.153037157,32991460.38349589,2305488.4151049666,2104486.4116777861,2525694.2431428283,11317878.139212828,10331138.771701027,12398891.043440979,1846075.7507401635,1685138.4463675022,2022389.0797981129,9062574.44008095,8272516.7729031881,9928114.5831251945,0.97738956582738268,0.89231494813736145,1.0705922519400253,4.7981052206106236,4.3804652318571158,5.2556467275464396,0.36860437850000305,0.33663690062272994,0.40362604403677071,1.8095165476046764,1.6525849331742968,1.9814414812458456,0.29553911579508918,0.2699435514253794,0.32358009225316847,1.4508317092485759,1.32518046912835,1.5884877271135052,308826.9584392854,281945.82901025028,338276.32343856583,1516063.0861640836,1384100.8758450279,1660633.027246993,116468.36948089898,106367.56698925773,127534.20732626437,571755.12321870157,522169.2519735198,626078.45159527578,93381.850412502245,85294.38910720071,102241.99152101255,458421.04278575728,418718.86909045617,501916.38056553277]
[5,0.04,15.957339006554713,14.565856289092819,17.481764628063914,111.26531292246895,101.56295841831199,121.89463487486829,5.9972028948984368,5.4743419735699783,0.30296593035933644,41.816536985666318,38.170798557558449,2.1124824779640128,4.8021455080860376,4.3835037741448453,5.2607844674092723,33.48379215588168,30.564740081457607,36.681731819040657,5042059.6274804175,4602391.1571189445,5523734.2273714785,35156634.949907005,32090970.310156099,38515194.610867366,1894943.4226944281,1729734.4275646925,2075936.561825135,13212821.561907256,12060873.199265718,14474827.605266115,1517339.7006644604,1385060.9677117898,1662256.4051001703,10579914.140745411,9657577.7406149786,11590370.988225365,0.80334297801727939,0.73341784364066231,0.87994879215604371,5.601448198627903,5.1138830754977782,6.1355955197024832,0.30296593035933644,0.27669099375727579,0.33175118658786557,2.1124824779640128,1.9292759269315725,2.3131926678337114,0.24291161037967463,0.22187392221140631,0.26595924903057083,1.6937433196282505,1.5470543913397563,1.8544469761440761,253833.24843929237,231738.91950126184,278038.47980905103,1769896.334603376,1615839.7953462896,1938671.5070560439,95728.509956414462,87426.386588512119,104823.82204052377,667483.63317511603,609595.63856203191,730902.27363579953,76753.074133382528,70105.770461687833,84035.464280179993,535174.11691913987,488824.63955214398,585951.84484571277]
[9,0.04,4.919945506901251,4.4909254089453663,5.3899543839495214,145.38275608569609,132.70535464507194,159.27136233838152,1.8490496081214263,1.6878418253220806,9.3410052089718643E-2,54.638801952337275,49.875165498852574,2.7602360229117666,1.4805911064676307,1.3515160447007994,1.6219980594868861,43.750975573265571,39.936850356782763,47.929504081514857,1554561.108187322,1419003.1110555616,1703070.3792223642,45936764.562714294,41931070.758823991,50325164.210040987,584246.43197014008,533309.41465451266,640049.99553924752,17264288.068619438,15759116.120323837,18913264.842793092,467824.15537205472,427040.15262687556,512504.68065077066,13824048.452579195,12618894.71358276,15144343.138620865,0.24768563690808826,0.22612641261922722,0.27130463948237143,7.3190283278602202,6.6819604087566988,8.0169620113589133,9.3410052089718643E-2,8.5308998635485231E-2,0.10228508394737233,2.7602360229117666,2.5208525832533484,3.0224902673956064,7.4894184147539747E-2,6.8407872154259058E-2,8.2000201396316766E-2,2.2130982733214881,2.021429907667418,2.4230787235054532,78261.529046168886,71449.434978228746,85724.453740081328,2312602.1969659906,2111307.0791800362,2533129.1436443785,29514.886676842016,26955.187058699361,32319.141183417141,872155.10103055404,796516.82724986179,955019.89056120149,23664.405579669685,21614.91776599795,25909.702409393038,699275.32723202463,638713.64286017686,765623.10301079589]
[16,0.04,0.13865208871996448,0.12656160263612723,0.15189770545052708,153.88998883962157,140.47075523351853,168.59130224685819,5.2109233720830574E-2,4.7566135474784846E-2,2.6324476178675128E-3,57.836051874674546,52.793665965917519,2.9217542863902666,4.1725472195572558E-2,3.8087926436066497E-2,4.5710550763646871E-2,46.311112293976002,42.273799322336664,50.734152019000113,43810.06748766845,39989.822036037105,47995.300961170236,48624805.143448181,44384713.736649826,53269996.849353313,16465.017347492434,15029.529122252929,18037.652783397349,18274526.977861129,16681278.228412557,20019995.451610509,13184.047710488288,12034.687995213422,14443.217785910725,14632977.93606149,13357303.293225106,16030531.125796041,6.9801852185291781E-3,6.3726111153933306E-3,7.6458072332065688E-3,7.7473093647183937,7.0729627117829335,8.4860834095652269,2.6324476178675128E-3,2.4041467188665013E-3,2.8825604906206398E-3,2.9217542863902666,2.6683630600215116,3.1993546280220637,2.1106402602362119E-3,1.9278454092167829E-3,2.3108994160827533E-3,2.3426001662926099,2.1397161142525789,2.564867854740486,2205.5375315536562,2013.5616103260923,2415.8549213132187,2447926.6720724632,2234852.547853142,2681357.9969207053,831.77764475986373,759.64113470028235,910.80611043974147,923190.22130036668,843125.89027958328,1010903.9356321557,666.90154542060043,609.14363615654497,730.17767211768933,740194.19634696736,676088.6780377758,810424.38560070784]
[19,0.04,1.6677313559343907E-2,1.522304893652756E-2,1.8270519298556664E-2,154.01298301034151,140.58302429130862,168.72604621277048,6.267788953793779E-3,5.7213372221272202E-3,3.1663536234490913E-4,57.882276436075053,52.835860479112981,2.9240894528829773,5.0188121191790704E-3,4.5812818102035722E-3,5.4981442767538941E-3,46.348125727368682,42.307585996375934,50.774700497831049,5269.5508541780873,4810.0451095571661,5772.9579907097495,48663667.759724468,44420187.526074618,53312572.062569864,1980.4408256608526,1807.7778137720297,2169.6001417681855,18289132.608207125,16694610.479572769,20035996.120380159,1585.8001107595551,1447.5531320008633,1737.2552699730272,14644673.115195492,13367978.909319386,16043343.277495343,8.3958877696262656E-4,7.6650871071855654E-4,9.1965094662238046E-4,7.7535012807605561,7.0786156667920821,8.4928657792274098,3.1663536234490913E-4,2.8917493449509964E-4,3.4671937220470119E-4,2.9240894528829773,2.6704957075330342,3.201911662253333,2.5387146891113596E-4,2.3188458738898542E-4,2.7795898728907875E-4,2.3444724528978278,2.1414262489470643,2.5669177853251766,265.28587719230939,242.1946806318137,290.58321737942418,2449883.1392428428,2236638.7188567086,2683501.0304326401,100.04765684655291,91.370952381103479,109.5533376799596,923928.06666991778,843799.74548270181,1011711.8848183121,80.216073835380413,73.268852396298769,87.827036032130749,740785.78500090039,676629.03135715285,811072.1046368177]
[25,0.04,8.368069700196401E-5,7.6383725770384089E-5,9.1674824248564614E-5,154.02622236777958,140.59510917449143,168.74055034346947,3.1449486540403449E-5,2.8707590393816475E-5,1.5887611468242848E-6,57.887252147421506,52.840402387390824,2.9243408152336761,2.5182574805011393E-5,2.2987206763013939E-5,2.7587689327718389E-5,46.352109933057676,42.311222866738419,50.779065223424709,26.440690630167932,24.13505784048272,28.966604645685759,48667851.015441775,44424006.001170866,53317154.950217918,9.9371321449786851,9.0707719167619594,10.886264831124521,18290704.78971481,16696045.591802323,20037718.466828365,7.956968495072883,7.2632954103894445,8.7169154279184262,14645932.009466263,13369128.05562865,16044722.405098749,4.2127512804300268E-6,3.8460620736526451E-6,4.6144741440541888E-6,7.754167791939329,7.0792241630444597,8.493595848105544,1.5887611468242848E-6,1.4509747021269767E-6,1.7397117723386016E-6,2.9243408152336761,2.6707252703044175,3.2021869069252635,1.2738347451345782E-6,1.1635125661981322E-6,1.3946971562022497E-6,2.3446739898604974,2.141610331528824,2.5671384442684015,1.33110809659102,1.2152448662262576,1.458040953709816,2450093.7375828526,2236830.9861505437,2683731.7111754767,0.50200277332089838,0.45846622441778906,0.54969882429380912,924007.48993464932,843872.28070809797,1011798.8542088508,0.40249509883111623,0.36763646706283459,0.44068414044224746,740849.46487775864,676687.19615225017,811141.82650890562]
[36,0.04,1.3009379656776691E-10,1.1874959503775664E-10,1.4252182837218284E-10,154.02626811585483,140.59515093332672,168.74060046191869,4.8892794285066048E-11,4.4630118515340342E-11,2.4699599409990512E-12,57.887269340795008,52.840418081775013,2.9243416838063236,3.9149969839027923E-11,3.5736951381016136E-11,4.2889069663111379E-11,46.352123700322657,42.311235433799936,50.779080305561145,4.1105893607358398E-5,3.7521452585144629E-5,4.5032793786915151E-5,48667865.47051625,44424019.195760354,53317170.786204703,1.5448715104578212E-5,1.4101832306967364E-5,1.6924279709213096E-5,18290710.222325746,16696050.5507758,20037724.418328304,1.2370263128542618E-5,1.1291847575177605E-5,1.3551711003930009E-5,14645936.359525559,13369132.026458211,16044727.170619566,6.5493336898711589E-12,5.979262063089981E-12,7.1738702242133118E-12,7.7541700950423111,7.0792262656791616,8.4935983708296394,2.4699599409990512E-12,2.2557509017766996E-12,2.704634611155967E-12,2.9243416838063236,2.6707260635494827,3.2021878580223264,1.9803611123196258E-12,1.8088492629007097E-12,2.1682592833608915E-12,2.34467468626349,2.1416109676188952,2.5671392067466412,2.0694008550568747E-6,1.8892746364570947E-6,2.2667364161049683E-6,2450094.4652970769,2236831.6505225627,2683732.5082836486,7.8043621777350822E-7,7.1275232962268669E-7,8.545866559828132E-7,924007.76437859517,843872.53135069681,1011799.1547281356,6.257370861242887E-7,5.7154428046700437E-7,6.8510749756290146E-7,740849.68492105138,676687.39713839628,811142.06743007351]
[39,0.04,1.4874963473573708E-12,1.3577864089531507E-12,1.6295988334223388E-12,154.02626811589366,140.59515093336219,168.74060046196124,5.5904166708861134E-13,5.1030210528996073E-13,2.8241595581702234E-14,57.887269340809603,52.840418081788343,2.9243416838070613,4.476419219910301E-13,4.0861736721826479E-13,4.9039490082220369E-13,46.352123700334346,42.311235433810602,50.779080305573949,4.7000601265376597E-7,4.290214071727236E-7,5.1490630634674706E-7,48667865.470528521,44424019.19577156,53317170.786218144,1.7664106894946611E-7,1.6124077089819828E-7,1.9351271861756442E-7,18290710.222330358,16696050.550780011,20037724.418333355,1.414419573032571E-7,1.291113217242714E-7,1.5495066752309013E-7,14645936.359529253,13369132.026461581,16044727.170623612,7.4885276610658188E-14,6.8367060639250534E-14,8.2026245958426146E-14,7.754170095044266,7.0792262656809459,8.4935983708317799,2.8241595581702234E-14,2.5792323042806036E-14,3.0924872754675437E-14,2.9243416838070613,2.670726063550156,3.2021878580231338,2.26435079822545E-14,2.0682436384146057E-14,2.4791941270181653E-14,2.344674686264081,2.1416109676194353,2.5671392067472887,2.3661591054511562E-8,2.1602022502440771E-8,2.5917931741054996E-8,2450094.4652976948,2236831.6505231266,2683732.5082843257,8.9235309746593091E-9,8.1496313802474648E-9,9.7713692951731866E-9,924007.76437882823,843872.5313509095,1011799.1547283906,7.1546964926269341E-9,6.535054337543336E-9,7.8335395465310283E-9,740849.68492123811,676687.39713856683,811142.06743027805]
[44,0.04,3.9396229180997195E-16,3.5960871192048816E-16,4.3159802865161653E-16,154.02626811589403,140.59515093336253,168.74060046196163,1.4806176618501895E-16,1.3515312980273613E-16,7.4797654054774922E-18,57.887269340809745,52.840418081788478,2.9243416838070688,1.1855762725811782E-16,1.0822200319930545E-16,1.2988072163206712E-16,46.352123700334467,42.311235433810701,50.779080305574077,1.2448073989458918E-10,1.1362599787594553E-10,1.3637254899896332E-10,48667865.470528647,44424019.195771664,53317170.786218278,4.6783254610826938E-11,4.2704497223884268E-11,5.1251698369809881E-11,18290710.222330403,16696050.550780054,20037724.418333404,3.7460796294575359E-11,3.4195036710828495E-11,4.1038568063263686E-11,14645936.35952929,13369132.026461614,16044727.170623651,1.9833309338050259E-17,1.8106964727409562E-17,2.1724589713285719E-17,7.7541700950442864,7.0792262656809637,8.4935983708318012,7.4797654054774922E-18,6.8310774107775267E-18,8.1904293519832606E-18,2.9243416838070688,2.6707260635501622,3.2021878580231422,5.9971161039518054E-18,5.4777277622144985E-18,6.5661270486955031E-18,2.3446746862640868,2.1416109676194406,2.5671392067472949,6.2667546419636039E-12,5.7212794558530332E-12,6.8643447802882765E-12,2450094.4652977008,2236831.6505231322,2683732.5082843322,2.3633904849982451E-12,2.1584237579289997E-12,2.5879398282133498E-12,924007.76437883056,843872.53135091171,1011799.1547283932,1.8949159992544759E-12,1.7308042392810878E-12,2.0747070728732169E-12,740849.68492123997,676687.39713856846,811142.06743028015]
[50,0.04,5.5074803341534364E-21,5.027227097784402E-21,6.033617187415302E-21,154.02626811589403,140.59515093336253,168.74060046196163,2.0698612086898603E-21,1.8894021584352425E-21,1.0456498434276236E-22,57.887269340809745,52.840418081788478,2.9243416838070688,1.6574017721039407E-21,1.5129126993462636E-21,1.8156953978714783E-21,46.352123700334467,42.311235433810701,50.779080305574077,1.7402051952754067E-15,1.588459001685831E-15,1.9064492905641974E-15,48667865.470528647,44424019.195771664,53317170.786218278,6.5401653938266719E-16,5.9699667589988218E-16,7.1648410706231671E-16,18290710.222330403,16696050.550780054,20037724.418333404,5.2369123437229303E-16,4.7803684800722785E-16,5.7370746198030186E-16,14645936.35952929,13369132.026461614,16044727.170623651,2.772640006703521E-22,2.5313019601256642E-22,3.0370356021582226E-22,7.7541700950442864,7.0792262656809637,8.4935983708318012,1.0456498434276236E-22,9.5496511425220423E-23,1.1449986336783486E-22,2.9243416838070688,2.6707260635501622,3.2021878580231422,8.3837970513383583E-23,7.6577069819652832E-23,9.1792581026223173E-23,2.3446746862640868,2.1416109676194406,2.5671392067472949,8.7607440273058372E-17,7.9981852944711393E-17,9.5961579750688076E-17,2450094.4652977008,2236831.6505231322,2683732.5082843322,3.303952405762637E-17,3.0174147746346887E-17,3.6178659750340793E-17,924007.76437883056,843872.53135091171,1011799.1547283932,2.6490384531016613E-17,2.4196148992624748E-17,2.9003812396567689E-17,740849.68492123997,676687.39713856846,811142.06743028015]

{"sheet":"Susquehanna NPV 5%","index":348,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU59","v":27.632948124064338},{"$f":"'WTP Values '!CV59","v":25.223350274989219},{"$f":"'WTP Values '!CW59","v":30.272760068954085},{"$f":"C3","v":27.632948124064338},{"$f":"D3","v":25.223350274989219},{"$f":"E3","v":30.272760068954085},{"$f":"'WTP Values '!CC59","v":10.385215004590981},{"$f":"'WTP Values '!CD59","v":9.4797890617545875},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"I3","v":10.385215004590981},{"$f":"J3","v":9.4797890617545875},{"$f":"K3","v":0.52463896602933446},{"$f":"'WTP Values '!CI59","v":8.3157622743141957},{"$f":"'WTP Values '!CJ59","v":7.5908102436646328},{"$f":"'WTP Values '!CK59","v":9.1099765581273004},{"$f":"O3","v":8.3157622743141957},{"$f":"P3","v":7.5908102436646328},{"$f":"Q3","v":9.1099765581273004},{"$f":"'WTP Values '!BH59","v":8731215.9043168109},{"$f":"'WTP Values '!BI59","v":7969852.3694382953},{"$f":"'WTP Values '!BJ59","v":9565320.4643566664},{"$f":"U3","v":8731215.9043168109},{"$f":"V3","v":7969852.3694382953},{"$f":"W3","v":9565320.4643566664},{"$f":"'WTP Values '!AV59","v":3281428.8946197866},{"$f":"'WTP Values '!AW59","v":2995340.368821498},{"$f":"'WTP Values '!AX59","v":3594850.4508301304},{"$f":"AA3","v":3281428.8946197866},{"$f":"AB3","v":2995340.368821498},{"$f":"AC3","v":3594850.4508301304},{"$f":"'WTP Values '!BB59","v":2627541.4226533356},{"$f":"'WTP Values '!BC59","v":2398477.456280455},{"$f":"'WTP Values '!BD59","v":2878490.2665888714},{"$f":"AG3","v":2627541.4226533356},{"$f":"AH3","v":2398477.456280455},{"$f":"AI3","v":2878490.2665888714},{"$f":"'WTP Values '!CX59","v":1.3911301143796206},{"$f":"'WTP Values '!CY59","v":1.2700424060841713},{"$f":"'WTP Values '!CZ59","v":1.5237865984731567},{"$f":"AM3","v":1.3911301143796206},{"$f":"AN3","v":1.2700424060841713},{"$f":"AO3","v":1.5237865984731567},{"$f":"'WTP Values '!CF59","v":0.52463896602933446},{"$f":"'WTP Values '!CG59","v":0.47913927715328913},{"$f":"'WTP Values '!CH59","v":0.57448571627849021},{"$f":"AS3","v":0.52463896602933446},{"$f":"AT3","v":0.47913927715328913},{"$f":"AU3","v":0.57448571627849021},{"$f":"'WTP Values '!CL59","v":0.42064431454375156},{"$f":"'WTP Values '!CM59","v":0.38421384543074916},{"$f":"'WTP Values '!CN59","v":0.46055536756836862},{"$f":"AY3","v":0.42064431454375156},{"$f":"AZ3","v":0.38421384543074916},{"$f":"BA3","v":0.46055536756836862},{"$f":"'WTP Values '!BK59","v":439557.05794083397},{"$f":"'WTP Values '!BL59","v":401296.82889325742},{"$f":"'WTP Values '!BM59","v":481472.68701262161},{"$f":"BE3","v":439557.05794083397},{"$f":"BF3","v":401296.82889325742},{"$f":"BG3","v":481472.68701262161},{"$f":"'WTP Values '!AY59","v":165770.80605563353},{"$f":"'WTP Values '!AZ59","v":151394.21455434416},{"$f":"'WTP Values '!BA59","v":181520.94377528277},{"$f":"BK3","v":165770.80605563353},{"$f":"BL3","v":151394.21455434416},{"$f":"BM3","v":181520.94377528277},{"$f":"'WTP Values '!BE59","v":132911.49075789057},{"$f":"'WTP Values '!BF59","v":121400.51154955322},{"$f":"'WTP Values '!BG59","v":145522.23425735449},{"$f":"BQ3","v":132911.49075789057},{"$f":"BR3","v":121400.51154955322},{"$f":"BS3","v":145522.23425735449}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":25.063898525228424},{"$f":"D3/(1+B4)^A4","v":22.878322244888178},{"$f":"E3/(1+B4)^A4","v":27.458285776829101},{"$f":"F3+C4","v":52.696846649292766},{"$f":"G3+D4","v":48.101672519877397},{"$f":"H3+E4","v":57.731045845783186},{"$f":"I3/(1+B4)^A4","v":9.4196961492888711},{"$f":"J3/(1+B4)^A4","v":8.5984481285755887},{"$f":"K3/(1+B4)^A4","v":0.47586300773635776},{"$f":"L3+I4","v":19.80491115387985},{"$f":"M3+J4","v":18.078237190330178},{"$f":"N3+K4","v":1.0005019737656922},{"$f":"O3/(1+B4)^A4","v":7.5426415186523315},{"$f":"P3/(1+B4)^A4","v":6.8850886563851539},{"$f":"Q3/(1+B4)^A4","v":8.2630172862832652},{"$f":"R3+O4","v":15.858403792966527},{"$f":"S3+P4","v":14.475898900049787},{"$f":"T3+Q4","v":17.372993844410566},{"$f":"U3/(1+B4)^A4","v":7919470.2079971069},{"$f":"V3/(1+B4)^A4","v":7228891.0380392699},{"$f":"W3/(1+B4)^A4","v":8676027.6320695393},{"$f":"X3+U4","v":16650686.112313919},{"$f":"Y3+V4","v":15198743.407477565},{"$f":"Z3+W4","v":18241348.096426204},{"$f":"AA3/(1+B4)^A4","v":2976352.7388841603},{"$f":"AB3/(1+B4)^A4","v":2716862.0125365062},{"$f":"AC3/(1+B4)^A4","v":3260635.3295511384},{"$f":"AD3+AA4","v":6257781.6335039474},{"$f":"AE3+AB4","v":5712202.3813580042},{"$f":"AF3+AC4","v":6855485.7803812688},{"$f":"AG3/(1+B4)^A4","v":2383257.5262161773},{"$f":"AH3/(1+B4)^A4","v":2175489.7562634512},{"$f":"AI3/(1+B4)^A4","v":2610875.525250677},{"$f":"AJ3+AG4","v":5010798.9488695133},{"$f":"AK3+AH4","v":4573967.2125439066},{"$f":"AL3+AI4","v":5489365.7918395484},{"$f":"AM3/(1+B4)^A4","v":1.2617960221130347},{"$f":"AN3/(1+B4)^A4","v":1.1519659012101326},{"$f":"AO3/(1+B4)^A4","v":1.3821193636944731},{"$f":"AP3+AM4","v":2.6529261364926553},{"$f":"AQ3+AN4","v":2.4220083072943037},{"$f":"AR3+AO4","v":2.9059059621676298},{"$f":"AS3/(1+B4)^A4","v":0.47586300773635776},{"$f":"AT3/(1+B4)^A4","v":0.43459344866511485},{"$f":"AU3/(1+B4)^A4","v":0.52107547961767819},{"$f":"AV3+AS4","v":1.0005019737656922},{"$f":"AW3+AT4","v":0.91373272581840403},{"$f":"AX3+AU4","v":1.0955611958961684},{"$f":"AY3/(1+B4)^A4","v":0.38153679323696288},{"$f":"AZ3/(1+B4)^A4","v":0.34849328383741418},{"$f":"BA3/(1+B4)^A4","v":0.41773729484659283},{"$f":"BB3+AY4","v":0.80218110778071439},{"$f":"BC3+AZ4","v":0.73270712926816328},{"$f":"BD3+BA4","v":0.8782926624149614},{"$f":"BE3/(1+B4)^A4","v":398691.20901662944},{"$f":"BF3/(1+B4)^A4","v":363988.05341792054},{"$f":"BG3/(1+B4)^A4","v":436709.92019285407},{"$f":"BH3+BE4","v":838248.26695746346},{"$f":"BI3+BF4","v":765284.88231117791},{"$f":"BJ3+BG4","v":918182.60720547568},{"$f":"BK3/(1+B4)^A4","v":150359.0077602118},{"$f":"BL3/(1+B4)^A4","v":137319.01546879287},{"$f":"BM3/(1+B4)^A4","v":164644.84696170772},{"$f":"BN3+BK4","v":316129.81381584529},{"$f":"BO3+BL4","v":288713.23002313706},{"$f":"BP3+BM4","v":346165.79073699052},{"$f":"BQ3/(1+B4)^A4","v":120554.64014321139},{"$f":"BR3/(1+B4)^A4","v":110113.84267533172},{"$f":"BS3/(1+B4)^A4","v":131992.95624249839},{"$f":"BT3+BQ4","v":253466.13090110198},{"$f":"BU3+BR4","v":231514.35422488494},{"$f":"BV3+BS4","v":277515.19049985288}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":21.651137911869924},{"$f":"D4/(1+B5)^A5","v":19.763154946453451},{"$f":"E4/(1+B5)^A5","v":23.719499645247033},{"$f":"F4+C5","v":74.34798456116269},67.864827466330851,81.450545491030226,{"$f":"I4/(1+B5)^A5","v":8.1370877004978901},{"$f":"J4/(1+B5)^A5","v":7.4276627824862},{"$f":"K4/(1+B5)^A5","v":0.41106835783294049},{"$f":"L4+I5","v":27.94199885437774},25.50589997281638,1.4115703315986328,{"$f":"O4/(1+B5)^A5","v":6.5156173360564349},{"$f":"P4/(1+B5)^A5","v":5.9475984506080577},{"$f":"Q4/(1+B5)^A5","v":7.1379050092070093},{"$f":"R4+O5","v":22.374021129022964},20.423497350657843,24.510898853617576,{"$f":"U4/(1+B5)^A5","v":6841136.1261177892},{"$f":"V4/(1+B5)^A5","v":6244587.8743455512},{"$f":"W4/(1+B5)^A5","v":7494678.8744796794},{"$f":"X4+U5","v":23491822.238431707},21443331.281823117,25736026.970905885,{"$f":"AA4/(1+B5)^A5","v":2571085.4023402743},{"$f":"AB4/(1+B5)^A5","v":2346927.5564509281},{"$f":"AC4/(1+B5)^A5","v":2816659.3927663434},{"$f":"AD4+AA5","v":8828867.0358442217},8059129.9378089327,9672145.1731476113,{"$f":"AG4/(1+B5)^A5","v":2058747.4581286488},{"$f":"AH4/(1+B5)^A5","v":1879269.8466804456},{"$f":"AI4/(1+B5)^A5","v":2255372.4437971506},{"$f":"AJ4+AG5","v":7069546.4069981622},6453237.0592243522,7744738.235636699,{"$f":"AM4/(1+B5)^A5","v":1.089986845578693},{"$f":"AN4/(1+B5)^A5","v":0.99511145769150855},{"$f":"AO4/(1+B5)^A5","v":1.1939266720176853},{"$f":"AP4+AM5","v":3.7429129820713483},3.417119764985812,4.0998326341853151,{"$f":"AS4/(1+B5)^A5","v":0.41106835783294049},{"$f":"AT4/(1+B5)^A5","v":0.37541816103238512},{"$f":"AU4/(1+B5)^A5","v":0.4501245909665722},{"$f":"AV4+AS5","v":1.4115703315986328},1.289150886850789,1.5456857868627405,{"$f":"AY4/(1+B5)^A5","v":0.32958582722121832},{"$f":"AZ4/(1+B5)^A5","v":0.3010416014144599},{"$f":"BA4/(1+B5)^A5","v":0.36085718159731589},{"$f":"BB4+AY5","v":1.1317669350019326},1.0337487306826232,1.2391498440122772,{"$f":"BE4/(1+B5)^A5","v":344404.45655253594},{"$f":"BF4/(1+B5)^A5","v":314426.56595868309},{"$f":"BG4/(1+B5)^A5","v":377246.44871426758},{"$f":"BH4+BE5","v":1182652.7235099995},1079711.4482698611,1295429.0559197431,{"$f":"BK4/(1+B5)^A5","v":129885.76418115692},{"$f":"BL4/(1+B5)^A5","v":118621.32855526864},{"$f":"BM4/(1+B5)^A5","v":142226.40920998398},{"$f":"BN4+BK5","v":446015.57799700223},407334.5585784057,488392.19994697452,{"$f":"BQ4/(1+B5)^A5","v":104139.630833138},{"$f":"BR4/(1+B5)^A5","v":95120.47742173131},{"$f":"BS4/(1+B5)^A5","v":114020.47834359},{"$f":"BT4+BQ5","v":357605.76173423999},326634.83164661622,391535.66884344287]
[4,0.05,17.812444742155726,16.259196484142677,19.5140910589699,92.160429303318409,84.124023950473529,100.96463655000012,6.6944021887981986,6.1107565530709529,0.33818695529779502,34.636401043175937,31.616656525887333,1.7497572868964277,5.3604145071705185,4.8931039643836121,5.8723721159039775,27.734435636193481,25.316601315041456,30.383270969521554,5628219.6213452537,5137437.8982794629,6165890.8578048684,29120041.859776959,26580769.180102579,31901917.828710753,2115238.3234066251,1930823.1088494428,2317272.6530746701,10944105.359250847,9989953.0466583762,11989417.826222282,1693736.6287739358,1546079.9536657631,1855500.4910893305,8763283.0357720982,7999317.0128901154,9600238.7267260291,0.89673487534818763,0.81868065893656128,0.9822464277889853,4.6396478574195363,4.235800423922373,5.0820790619743006,0.33818695529779502,0.30885745016316052,0.37031861495288254,1.7497572868964277,1.5980083370139495,1.916004401815623,0.27115107571122593,0.24766767049898747,0.29687809634653534,1.4029180107131585,1.2814164011816107,1.5360279403588126,283342.3987351245,258679.51395452148,310361.58696367673,1465995.1222451241,1338390.9622243824,1605790.64288342,106857.33963207257,97590.060565520456,117010.01883781674,552872.91762907477,504924.61914392619,605402.2187847913,85675.932010335615,78255.852178243687,93804.929710225682,443281.6937445756,404890.68382485991,485340.59855366853]
[5,0.05,13.956516544252533,12.739505891077759,15.289800959551116,106.11694584757095,96.863529841551284,116.25443750955124,5.2452392837871136,4.7879376562496976,0.26497832863412141,39.881640326963051,36.404594182137032,2.0147356155305491,4.2000250294852304,3.8338749913451107,4.6011572120505164,31.934460665678714,29.150476306386565,34.984428181572071,4409857.3439552085,4025317.0219086842,4831136.8266787669,33529899.203732166,30606086.202011265,36733054.655389518,1657344.5747059633,1512850.428605516,1815643.7585257916,12601449.933956811,11502803.475263892,13805061.584748074,1327086.9677504534,1211394.0991494681,1453833.1866635662,10090370.003522553,9210711.1120395828,11054071.913389595,0.7026152392201368,0.64145771825843578,0.76961577809284165,5.3422630966396731,4.8772581421808088,5.8516948400671422,0.26497832863412141,0.24199789391156426,0.29015432474594138,2.0147356155305491,1.8400062309255139,2.2061587265615645,0.21245396288581572,0.19405410042424509,0.23261175673885465,1.6153719735989742,1.4754705016058558,1.7686396970976672,222006.18347890963,202682.16791271046,243176.42445271686,1688001.3057240336,1541073.1301370929,1848967.0673361369,83725.521680935955,76464.366040326975,91680.411498396716,636598.43931001076,581388.98518425319,697082.63028318807,67129.334566670601,61315.507860941681,73498.616971696378,510411.02831124619,466206.1916858016,558839.21552536497]
[9,0.05,3.2292231901324251,2.9476343702138457,3.537715136476828,132.17176032103441,120.64635999284123,144.79830274083227,1.2136300830721427,1.1078207992263642,6.1310009628456522E-2,49.673749695706313,45.342987007348746,2.5094121467523465,0.97179107561303768,0.8870722139629319,1.0646040165887498,39.775304946568113,36.307770986417914,43.574128709142741,1020341.5411806551,931367.58256022818,1117816.1130642914,41762470.317511261,38120775.692770734,45752094.1353283,383472.15923909395,350039.47236866568,420099.02051563055,15695474.526386211,14327078.223080449,17194608.047025781,307057.99674253893,280289.27597796556,336384.2135014318,12567851.015726024,11472210.133483132,13768169.935899559,0.16256932143748065,0.1484188502712451,0.17807173518041475,6.653944965540382,6.0747676918454339,7.28845710452467,6.1310009628456522E-2,5.5992855273348754E-2,6.7135167376179236E-2,2.5094121467523465,2.2917815868205542,2.7478352312938177,4.9157055889346407E-2,4.4899742657369499E-2,5.3821114801593295E-2,2.0119930480333101,1.8377416720900621,2.2028924812333424,51367.224319174427,46896.082899681169,56265.540663123655,2102455.005840682,1919451.6650172567,2302942.57070377,19372.197593915695,17692.129927498492,21212.779704218228,792901.97874794307,724136.98857713141,868236.8079655281,15532.214162001746,14187.025771902898,17005.92247464526,635731.86695431999,580673.44980121753,696050.5908124398]
[16,0.05,3.8095339410362937E-2,3.4773419234098518E-2,4.1734637380619229E-2,136.59517904788933,124.68405584271845,149.64429648718829,1.431726678866203E-2,1.306902832896391E-2,7.2327785616852641E-4,51.336191007703576,46.860489818635166,2.5933951447572148,1.1464277531068448E-2,1.0464844045367508E-2,1.2559197355423711E-2,41.106473029218009,37.522890416783241,45.032432786127416,12037.030281631249,10987.399162083344,13186.943645047499,43160143.260910809,39396571.314105138,47283288.616656773,4523.8440332267501,4129.4366235372636,4955.9333097219815,16220758.110249028,14806565.414286474,17770063.432135295,3622.3815809069056,3306.5893785519379,3968.3447167055442,12988461.798273321,11856152.883580465,14228952.031719809,1.9178400231974193E-3,1.7509060672102549E-3,2.1007229267457281E-3,6.876633871979565,6.2780731566749397,7.5323813555728867,7.2327785616852641E-4,6.6055106773405675E-4,7.9199759105600624E-4,2.5933951447572148,2.3684810993668051,2.839797582335323,5.7990873292410516E-4,5.2968495370563041E-4,6.3493091529753429E-4,2.0793288216157704,1.8992457400369505,2.2766171243119193,605.98222228391455,553.23589912861019,663.7679536115844,2172818.2878505182,1983690.3376331567,2380015.6101289792,228.53497544546326,208.71511654561593,250.24843285493452,819438.18779013865,748371.82594556874,897294.26279832271,183.23446087714908,167.36519285990997,200.61988611922584,657008.03244317905,600106.96423576307,719345.45509176608]
[19,0.05,2.733063344480095E-3,2.4947397487972227E-3,2.9941564870035247E-3,{"$f":"F20+C21","v":136.6214392965843},124.70802619319161,149.67306541204292,1.027159690893581E-3,9.3760766610066868E-4,5.1889922157528124E-5,{"$f":"L20+I21","v":51.346060324851585},46.869498687946532,2.5938937216611744,8.2247847574201292E-4,7.5077639702862133E-4,9.0103100430344416E-4,{"$f":"R20+O21","v":41.114375696151377},37.530104144536779,45.041090213809305,863.56931709536548,788.26592349227258,946.0672318409645,{"$f":"X20+U21","v":43168440.743323013},39404145.254617877,47292378.768496998,324.55288480757582,296.25702366293274,355.5521456465749,{"$f":"AD20+AA21","v":16223876.530276475},14809411.957574511,17773479.704131901,259.87951470523996,237.22372252468196,284.69985177606384,{"$f":"AJ20+AG21","v":12990958.813463498},11858432.213828124,14231687.52957285,1.3759106360795083E-4,1.2561476721266362E-4,1.507115809141703E-4,{"$f":"AP20+AM21","v":6.8779558960577276},6.2792801082201439,7.5338294462671644,5.1889922157528124E-5,4.7389731613469822E-5,5.6820062992873208E-5,{"$f":"AV20+AS21","v":2.5938937216611744},2.3689364368328283,2.8403435297931705,4.1604231006473916E-5,3.8001040376652804E-5,4.5551672139842873E-5,{"$f":"BB20+AY21","v":2.0797285699257384},1.8996108676045105,2.2770548010460785,43.474814104956607,39.690649306764811,47.620519762658873,{"$f":"BH20+BE21","v":2173236.009390953},1984071.699566741,2380473.165089963,16.395721208661719,14.97379058170411,17.953503747058335,{"$f":"BN20+BK21","v":819595.7237350489},748515.69947318954,897466.76647420553,13.145738985926446,12.007234502360976,14.393016715768471,{"$f":"BT20+BQ21","v":657134.34139820072},600222.33403310319,719483.7483366665]
[25,0.05,3.7678562298360007E-6,3.4392985158246391E-6,4.1278045001939649E-6,136.62302316301356,124.70947194619467,149.67480058731911,1.4160630591260658E-6,1.2926048322277101E-6,7.1536492874130455E-8,51.346655585021885,46.870042050876322,2.5939237929384782,1.1338854092019129E-6,1.0350354778536016E-6,1.2421795088272775E-6,41.114852339347067,37.530539234902889,45.04161237981117,1.1905340715518464,1.0867192948880511,1.3042673601162997,43168941.199506521,39404602.070935756,47292927.033919141,0.44743515052560723,0.40842590585963723,0.49017135651528293,16224064.615349511,14809583.644613948,17773685.753914271,0.35827513857903792,0.32704140670019499,0.3924929556844528,12991109.418988179,11858569.689855194,14231852.518993439,1.8968581435627048E-7,1.7317505068352823E-7,2.0777402404623442E-7,6.8780356329094374,6.2793529045617307,7.5339167867285513,7.1536492874130455E-8,6.5332439458711113E-8,7.8333284429635931E-8,2.5939237929384782,2.3689639001571399,2.8403764581885054,5.7356431676521843E-8,5.2389000427890916E-8,6.2798453610010702E-8,2.0797526804334359,1.8996328899891184,2.2770811991771147,5.9935255250179162E-2,5.4718329364289969E-2,6.5650608654258868E-2,2173261.2039400362,1984094.7011144802,2380500.7621607548,2.260347182346846E-2,2.0643169592641088E-2,2.475106223840777E-2,819605.22539276141,748524.37709285354,897477.17089894379,1.812298080611929E-2,1.65534155709182E-2,1.9842503031688111E-2,657141.95962436066,600229.29247249488,719492.08938592824]
[36,0.05,2.2415237263831796E-13,2.0460624702951945E-13,2.4556594415118544E-13,136.62302460171563,124.70947325944167,149.67480216346229,8.4242570614855476E-14,7.689795532357864E-14,4.2557554295691403E-15,51.346656125725346,46.870042544439016,2.5939238202536665,6.7455627091069103E-14,6.1574976319045564E-14,7.3898117964669246E-14,41.114852772305014,37.530539630116401,45.041612854119663,7.082569518761038E-8,6.4649682334508568E-8,7.7591767172472253E-8,43168941.654094957,39404602.485883988,47292927.531935006,2.6618226512443968E-8,2.4297539571826171E-8,2.9160632959454996E-8,16224064.786196234,14809583.800565546,17773685.941079199,2.1314035746345085E-8,1.9455919438309503E-8,2.3349677348046169E-8,12991109.555790422,11858569.814731283,14231852.668861268,1.1284540266452846E-14,1.0302303518136996E-14,1.2360620369159231E-14,6.8780357053382568,6.2793529706861504,7.5339168660640956,4.2557554295691403E-15,3.8866720016959825E-15,4.660101259282751E-15,2.5939238202536665,2.3689639251033991,2.8403764880989506,3.4121737832124101E-15,3.1166578631830475E-15,3.7359234312700767E-15,2.0797527023341709,1.8996329099931097,2.2770812231558075,3.5655897809019149E-9,3.2552312523730233E-9,3.9056001071575734E-9,2173261.2268254585,1984094.7220078928,2380500.7872285023,1.3446961693956015E-9,1.2280764341072226E-9,1.4724578082692028E-9,819605.23402357416,748524.38497515291,897477.18034978327,1.0781486604511851E-9,9.8477413923272064E-10,1.1804442267239854E-9,657141.9665443619,600229.29879317991,719492.09696250455]
[39,0.05,8.6092089050467025E-16,7.8584844015771235E-16,9.4316579756835684E-16,136.62302460171566,124.70947325944169,149.67480216346232,3.235575339154179E-16,2.9534845157309982E-16,1.6345438199338633E-17,51.34665612572536,46.870042544439031,2.5939238202536674,2.5908250651667054E-16,2.3649619596457774E-16,2.8382672365202778E-16,41.114852772305028,37.530539630116408,45.041612854119677,2.7202621080400902E-10,2.483054782385766E-10,2.9801323315788359E-10,43168941.654094972,39404602.485883996,47292927.531935021,1.0223486373586061E-10,9.3321606008613629E-11,1.1199969823938521E-10,16224064.786196237,14809583.80056555,17773685.941079203,8.1862611664610933E-11,7.4725987912889914E-11,8.9681071758774868E-11,12991109.555790426,11858569.814731287,14231852.668861272,4.3341483923555115E-17,3.9568924543106534E-17,4.7474475376521658E-17,6.8780357053382586,6.2793529706861522,7.5339168660640974,1.6345438199338633E-17,1.4927868402262315E-17,1.7898443272145E-17,2.5939238202536674,2.3689639251033996,2.8403764880989515,1.3105423143300447E-17,1.1970410267748602E-17,1.4348875675280177E-17,2.0797527023341713,1.8996329099931102,2.277081223155808,1.3694660882762736E-11,1.2502640751046598E-11,1.5000567170594574E-11,2173261.2268254589,1984094.7220078933,2380500.7872285028,5.1646877969132849E-12,4.71677656058258E-12,5.6553926804563936E-12,819605.23402357439,748524.38497515314,897477.18034978351,4.1409363368629338E-12,3.7823049513832089E-12,4.5338315312063018E-12,657141.96654436213,600229.29879318003,719492.09696250479]
[44,0.05,3.0564017631629555E-20,2.7898830015251683E-20,3.3483838508705375E-20,136.62302460171566,124.70947325944169,149.67480216346232,1.1486790807968855E-20,1.0485324936258748E-20,5.8028823185884464E-22,51.34665612572536,46.870042544439031,2.5939238202536674,9.1978280287523562E-21,8.3959792159735717E-21,1.007628584891583E-20,41.114852772305028,37.530539630116408,45.041612854119677,9.6573494672725757E-15,8.8152269257460802E-15,1.0579928786902946E-14,43168941.654094972,39404602.485883996,47292927.531935021,3.6294951281277305E-15,3.3130607503173139E-15,3.9761617931226041E-15,16224064.786196237,14809583.80056555,17773685.941079203,2.9062488015846773E-15,2.6528876663356027E-15,3.1838161771772695E-15,12991109.555790426,11858569.814731287,14231852.668861272,1.5386894352673869E-21,1.4047577666412391E-21,1.6854169976172737E-21,6.8780357053382586,6.2793529706861522,7.5339168660640974,5.8028823185884464E-22,5.2996232067494E-22,6.3542230393303883E-22,2.5939238202536674,2.3689639251033996,2.8403764880989515,4.6526270699157562E-22,4.249680017252676E-22,5.0940718708340435E-22,2.0797527023341713,1.8996329099931102,2.277081223155808,4.8618155430586232E-16,4.4386300364126818E-16,5.3254323892377282E-16,2173261.2268254589,1984094.7220078933,2380500.7872285028,1.8335437161268801E-16,1.6745283283530789E-16,2.0077515077829351E-16,819605.23402357439,748524.38497515314,897477.18034978351,1.4700961796518005E-16,1.3427765140477682E-16,1.6095800251448967E-16,657141.96654436213,600229.29879318003,719492.09696250479]
[50,0.05,2.7942174892563457E-26,2.5505612415866755E-26,3.0611527678101056E-26,136.62302460171566,124.70947325944169,149.67480216346232,1.0501430851760812E-26,9.5858727313094429E-27,5.3050994336282722E-28,51.34665612572536,46.870042544439031,2.5939238202536674,8.4088198910457768E-27,7.6757552778100958E-27,9.2119218373470408E-27,41.114852772305028,37.530539630116408,45.041612854119677,8.8289226588418118E-21,8.0590390780931772E-21,9.6723612738848944E-21,43168941.654094972,39404602.485883996,47292927.531935021,3.3181497558390505E-21,3.0288597536749359E-21,3.6350786589517143E-21,16224064.786196237,14809583.80056555,17773685.941079203,2.6569449499055391E-21,2.4253176410408236E-21,2.9107020392631839E-21,12991109.555790426,11858569.814731287,14231852.668861272,1.4066975691405113E-27,1.2842548276950321E-27,1.5408385468795515E-27,6.8780357053382586,6.2793529706861522,7.5339168660640974,5.3050994336282722E-28,4.8450108978616135E-28,5.8091450414419704E-28,2.5939238202536674,2.3689639251033996,2.8403764880989515,4.253515387418319E-28,3.8851339411812573E-28,4.6570921678448137E-28,2.0797527023341713,1.8996329099931102,2.277081223155808,4.4447592537357279E-22,4.0578754486936187E-22,4.8686061169069231E-22,2173261.2268254589,1984094.7220078933,2380500.7872285028,1.6762586583564422E-22,1.5308839295058016E-22,1.8355225562107381E-22,819605.23402357439,748524.38497515314,897477.18034978351,1.3439883805789406E-22,1.2275904512736993E-22,1.4715070220229249E-22,657141.96654436213,600229.29879318003,719492.09696250479]

{"sheet":"Tioga","index":349,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Tioga"]
[null,"Number of households",{"$f":"'WTP Values '!C60","v":16340},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA60","v":0.68392537865128555}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU60","v":2.6748213512968748}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV60","v":357.45006565800003}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW60","v":1441.728998952}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!X3:X52), \"NULL\")))))","v":39101819.560533568},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!Y3:Y52), \"NULL\")))))","v":35692168.503300115},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!Z3:Z52), \"NULL\")))))","v":42837230.260806896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AD3:AD52), \"NULL\")))))","v":14695814.037628323},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AE3:AE52), \"NULL\")))))","v":13414609.987573387},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AF3:AF52), \"NULL\")))))","v":16099424.916711027},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":11767478.219105227},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AK3:AK52), \"NULL\")))))","v":10741650.005199498},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!AL3:AL52), \"NULL\")))))","v":12891314.536237011}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BH3:BH52), \"NULL\")))))","v":1968883.6414578415},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BI3:BI52), \"NULL\")))))","v":1797541.0114974002},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2156596.4257351058},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BN3:BN52), \"NULL\")))))","v":742812.07602823945},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BO3:BO52), \"NULL\")))))","v":678428.6925771184},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BP3:BP52), \"NULL\")))))","v":813346.67778841383},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BT3:BT52), \"NULL\")))))","v":595656.61873044097},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BU3:BU52), \"NULL\")))))","v":544106.44508867059},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!BV3:BV52), \"NULL\")))))","v":652131.91986540775}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!F3:F52), \"NULL\")))))","v":78.551565308168705},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!G3:G52), \"NULL\")))))","v":71.701924275845215},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!H3:H52), \"NULL\")))))","v":86.055624220851911},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!L3:L52), \"NULL\")))))","v":29.52239075080298},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!M3:M52), \"NULL\")))))","v":26.948582556143947},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!N3:N52), \"NULL\")))))","v":1.4922336596510146},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!R3:R52), \"NULL\")))))","v":23.639662916696334},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!S3:S52), \"NULL\")))))","v":21.578878716748012},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Tioga NPV 1%'!A3:A52,'Tioga NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Tioga NPV 2%'!A3:A52,'Tioga NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Tioga NPV 3%'!A3:A52,'Tioga NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Tioga NPV 4%'!A3:A52,'Tioga NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Tioga NPV 5%'!A3:A52,'Tioga NPV 5%'!T3:T52), \"NULL\")))))","v":25.897335394679217}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Tioga NPV 1%","index":350,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU60","v":14.930321777262277},{"$f":"'WTP Values '!CV60","v":13.628408260069849},{"$f":"'WTP Values '!CW60","v":16.35662071557563},{"$f":"C3","v":14.930321777262277},{"$f":"D3","v":13.628408260069849},{"$f":"E3","v":16.35662071557563},{"$f":"'WTP Values '!CC60","v":5.611330491178931},{"$f":"'WTP Values '!CD60","v":5.1221259236002155},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"I3","v":5.611330491178931},{"$f":"J3","v":5.1221259236002155},{"$f":"K3","v":0.28362934103280618},{"$f":"'WTP Values '!CI60","v":4.4931984826480242},{"$f":"'WTP Values '!CJ60","v":4.1015045539781285},{"$f":"'WTP Values '!CK60","v":4.9223150308888286},{"$f":"O3","v":4.4931984826480242},{"$f":"P3","v":4.1015045539781285},{"$f":"Q3","v":4.9223150308888286},{"$f":"'WTP Values '!BH60","v":7432095.6663928358},{"$f":"'WTP Values '!BI60","v":6784022.1718295896},{"$f":"'WTP Values '!BJ60","v":8142086.403133885},{"$f":"U3","v":7432095.6663928358},{"$f":"V3","v":6784022.1718295896},{"$f":"W3","v":8142086.403133885},{"$f":"'WTP Values '!AV60","v":2793238.193278647},{"$f":"'WTP Values '!AW60","v":2549719.319343966},{"$f":"'WTP Values '!AX60","v":3060022.9733470776},{"$f":"AA3","v":2793238.193278647},{"$f":"AB3","v":2549719.319343966},{"$f":"AC3","v":3060022.9733470776},{"$f":"'WTP Values '!BB60","v":2236648.4439730924},{"$f":"'WTP Values '!BC60","v":2041668.9389597906},{"$f":"'WTP Values '!BD60","v":2450256.3813060233},{"$f":"AG3","v":2236648.4439730924},{"$f":"AH3","v":2041668.9389597906},{"$f":"AI3","v":2450256.3813060233},{"$f":"'WTP Values '!CX60","v":0.75178256764868401},{"$f":"'WTP Values '!CY60","v":0.68635848692242984},{"$f":"'WTP Values '!CZ60","v":0.82345729538422174},{"$f":"AM3","v":0.75178256764868401},{"$f":"AN3","v":0.68635848692242984},{"$f":"AO3","v":0.82345729538422174},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"'WTP Values '!CG60","v":0.2590457118606147},{"$f":"'WTP Values '!CH60","v":0.31056170153536894},{"$f":"AS3","v":0.28362934103280618},{"$f":"AT3","v":0.2590457118606147},{"$f":"AU3","v":0.31056170153536894},{"$f":"'WTP Values '!CL60","v":0.22744069422738034},{"$f":"'WTP Values '!CM60","v":0.2077571938482263},{"$f":"'WTP Values '!CN60","v":0.24900476535986285},{"$f":"AY3","v":0.22744069422738034},{"$f":"AZ3","v":0.2077571938482263},{"$f":"BA3","v":0.24900476535986285},{"$f":"'WTP Values '!BK60","v":374226.35938098258},{"$f":"'WTP Values '!BL60","v":341659.2095166152},{"$f":"'WTP Values '!BM60","v":409904.98984455556},{"$f":"BE3","v":374226.35938098258},{"$f":"BF3","v":341659.2095166152},{"$f":"BG3","v":409904.98984455556},{"$f":"'WTP Values '!AY60","v":141186.53487844011},{"$f":"'WTP Values '!AZ60","v":128949.16407286895},{"$f":"'WTP Values '!BA60","v":154593.06976516041},{"$f":"BK3","v":141186.53487844011},{"$f":"BL3","v":128949.16407286895},{"$f":"BM3","v":154593.06976516041},{"$f":"'WTP Values '!BE60","v":113216.64885367577},{"$f":"'WTP Values '!BF60","v":103418.49044491728},{"$f":"'WTP Values '!BG60","v":123950.92786014589},{"$f":"BQ3","v":113216.64885367577},{"$f":"BR3","v":103418.49044491728},{"$f":"BS3","v":123950.92786014589}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":14.636135454624327},{"$f":"D3/(1+B4)^A4","v":13.359874777051122},{"$f":"E3/(1+B4)^A4","v":16.034330669126195},{"$f":"F3+C4","v":29.566457231886602},{"$f":"G3+D4","v":26.988283037120972},{"$f":"H3+E4","v":32.390951384701822},{"$f":"I3/(1+B4)^A4","v":5.5007651124193027},{"$f":"J3/(1+B4)^A4","v":5.021199807470067},{"$f":"K3/(1+B4)^A4","v":0.27804072251034817},{"$f":"L3+I4","v":11.112095603598235},{"$f":"M3+J4","v":10.143325731070282},{"$f":"N3+K4","v":0.56167006354315441},{"$f":"O3/(1+B4)^A4","v":4.4046647217410291},{"$f":"P3/(1+B4)^A4","v":4.0206887108892548},{"$f":"Q3/(1+B4)^A4","v":4.8253259787166245},{"$f":"R3+O4","v":8.8978632043890542},{"$f":"S3+P4","v":8.1221932648673842},{"$f":"T3+Q4","v":9.7476410096054522},{"$f":"U3/(1+B4)^A4","v":7285654.0205791937},{"$f":"V3/(1+B4)^A4","v":6650350.1341335066},{"$f":"W3/(1+B4)^A4","v":7981655.134921954},{"$f":"X3+U4","v":14717749.68697203},{"$f":"Y3+V4","v":13434372.305963095},{"$f":"Z3+W4","v":16123741.538055839},{"$f":"AA3/(1+B4)^A4","v":2738200.365923583},{"$f":"AB3/(1+B4)^A4","v":2499479.7758493931},{"$f":"AC3/(1+B4)^A4","v":2999728.4318665597},{"$f":"AD3+AA4","v":5531438.5592022296},{"$f":"AE3+AB4","v":5049199.0951933591},{"$f":"AF3+AC4","v":6059751.4052136373},{"$f":"AG3/(1+B4)^A4","v":2192577.6335389591},{"$f":"AH3/(1+B4)^A4","v":2001439.9950591025},{"$f":"AI3/(1+B4)^A4","v":2401976.6506283926},{"$f":"AJ3+AG4","v":4429226.0775120519},{"$f":"AK3+AH4","v":4043108.9340188932},{"$f":"AL3+AI4","v":4852233.0319344159},{"$f":"AM3/(1+B4)^A4","v":0.73696948107899618},{"$f":"AN3/(1+B4)^A4","v":0.67283451320696974},{"$f":"AO3/(1+B4)^A4","v":0.80723193352046052},{"$f":"AP3+AM4","v":1.4887520487276802},{"$f":"AQ3+AN4","v":1.3591930001293995},{"$f":"AR3+AO4","v":1.6306892289046822},{"$f":"AS3/(1+B4)^A4","v":0.27804072251034817},{"$f":"AT3/(1+B4)^A4","v":0.25394148795276417},{"$f":"AU3/(1+B4)^A4","v":0.30444240911221343},{"$f":"AV3+AS4","v":0.56167006354315441},{"$f":"AW3+AT4","v":0.51298719981337881},{"$f":"AX3+AU4","v":0.61500411064758231},{"$f":"AY3/(1+B4)^A4","v":0.22295921402546842},{"$f":"AZ3/(1+B4)^A4","v":0.20366355636528408},{"$f":"BA3/(1+B4)^A4","v":0.24409838776577086},{"$f":"BB3+AY4","v":0.45039990825284876},{"$f":"BC3+AZ4","v":0.41142075021351038},{"$f":"BD3+BA4","v":0.49310315312563369},{"$f":"BE3/(1+B4)^A4","v":366852.62168511184},{"$f":"BF3/(1+B4)^A4","v":334927.17333262938},{"$f":"BG3/(1+B4)^A4","v":401828.24217680184},{"$f":"BH3+BE4","v":741078.98106609448},{"$f":"BI3+BF4","v":676586.38284924463},{"$f":"BJ3+BG4","v":811733.2320213574},{"$f":"BK3/(1+B4)^A4","v":138404.6023707873},{"$f":"BL3/(1+B4)^A4","v":126408.3561149583},{"$f":"BM3/(1+B4)^A4","v":151546.97555647526},{"$f":"BN3+BK4","v":279591.13724922738},{"$f":"BO3+BL4","v":255357.52018782723},{"$f":"BP3+BM4","v":306140.04532163567},{"$f":"BQ3/(1+B4)^A4","v":110985.83359834895},{"$f":"BR3/(1+B4)^A4","v":101380.73761877981},{"$f":"BS3/(1+B4)^A4","v":121508.60490162327},{"$f":"BT3+BQ4","v":224202.48245202471},{"$f":"BU3+BR4","v":204799.22806369708},{"$f":"BV3+BS4","v":245459.53276176917}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":14.205688875992868},{"$f":"D4/(1+B5)^A5","v":12.966962836152856},{"$f":"E4/(1+B5)^A5","v":15.562763376067961},{"$f":"F4+C5","v":43.772146107879472},39.955245873273824,47.953714760769785,{"$f":"I4/(1+B5)^A5","v":5.338988424178277},{"$f":"J4/(1+B5)^A5","v":4.8735270639066322},{"$f":"K4/(1+B5)^A5","v":0.26986358599122801},{"$f":"L4+I5","v":16.45108402777651},15.016852794976915,0.83153364953438236,{"$f":"O4/(1+B5)^A5","v":4.2751241838463026},{"$f":"P4/(1+B5)^A5","v":3.9024408506730124},{"$f":"Q4/(1+B5)^A5","v":4.6834138554816747},{"$f":"R4+O5","v":13.172987388235356},12.024634115540398,14.431054865087127,{"$f":"U4/(1+B5)^A5","v":7071384.0135835977},{"$f":"V4/(1+B5)^A5","v":6454764.3204592708},{"$f":"W4/(1+B5)^A5","v":7746915.8381113429},{"$f":"X4+U5","v":21789133.700555626},19889136.626422368,23870657.376167182,{"$f":"AA4/(1+B5)^A5","v":2657670.2982173008},{"$f":"AB4/(1+B5)^A5","v":2425970.4453838184},{"$f":"AC4/(1+B5)^A5","v":2911506.8624281255},{"$f":"AD4+AA5","v":8189108.8574195299},7475169.540577177,8971258.2676417623,{"$f":"AG4/(1+B5)^A5","v":2128094.2496794229},{"$f":"AH4/(1+B5)^A5","v":1942577.9408727186},{"$f":"AI4/(1+B5)^A5","v":2331334.8726521595},{"$f":"AJ4+AG5","v":6557320.3271914748},5985686.8748916117,7183567.9045865759,{"$f":"AM4/(1+B5)^A5","v":0.71529531765862231},{"$f":"AN4/(1+B5)^A5","v":0.65304654970437748},{"$f":"AO4/(1+B5)^A5","v":0.7834913617675423},{"$f":"AP4+AM5","v":2.2040473663863027},2.0122395498337768,2.4141805906722245,{"$f":"AS4/(1+B5)^A5","v":0.26986358599122801},{"$f":"AT4/(1+B5)^A5","v":0.24647310635703953},{"$f":"AU4/(1+B5)^A5","v":0.2954888028956717},{"$f":"AV4+AS5","v":0.83153364953438236},0.75946030617041838,0.91049291354325401,{"$f":"AY4/(1+B5)^A5","v":0.21640201652281074},{"$f":"AZ4/(1+B5)^A5","v":0.19767384130005125},{"$f":"BA4/(1+B5)^A5","v":0.23691949029047907},{"$f":"BB4+AY5","v":0.66680192477565947},0.6090945915135616,0.73002264341611278,{"$f":"BE4/(1+B5)^A5","v":356063.54034899693},{"$f":"BF4/(1+B5)^A5","v":325077.01470990456},{"$f":"BG4/(1+B5)^A5","v":390010.53301588749},{"$f":"BH4+BE5","v":1097142.5214150914},1001663.3975591492,1201743.7650372449,{"$f":"BK4/(1+B5)^A5","v":134334.14348892926},{"$f":"BL4/(1+B5)^A5","v":122690.70506090774},{"$f":"BM4/(1+B5)^A5","v":147090.00142334646},{"$f":"BN4+BK5","v":413925.28073815664},378048.22524873499,453230.04674498213,{"$f":"BQ4/(1+B5)^A5","v":107721.75665009445},{"$f":"BR4/(1+B5)^A5","v":98399.145122425209},{"$f":"BS4/(1+B5)^A5","v":117935.05480594824},{"$f":"BT4+BQ5","v":331924.23910211917},303198.37318612228,363394.58756771742]
[4,0.01,13.651387789667337,12.460996413182048,14.955509710238346,57.423533897546811,52.416242286455869,62.90922447100813,5.1306629350566091,4.6833637167193238,0.25933360182921839,21.581746962833119,19.70021651169624,1.0908672513636009,4.1083103108994381,3.7501689530035658,4.5006686601963741,17.281297699134793,15.774803068543964,18.931723525283502,6795461.0453438452,6202901.6402303418,7444633.8507876238,28584594.745899472,26092038.266652711,31315291.226954807,2553968.9187026108,2331309.914310073,2797900.8676202637,10743077.776122142,9806479.4548872504,11769159.135262026,2045056.7451488322,1866779.218804585,2240366.9890260748,8602377.0723403078,7852466.0936961966,9423934.8936126512,0.68738474077052836,0.62756489829822726,0.7529197987306836,2.891432107156831,2.6398044481320042,3.1671003894029082,0.25933360182921839,0.23685581065273767,0.28395893159749758,1.0908672513636009,0.99631611682315602,1.1944518451407515,0.20795808438486676,0.18996067610776479,0.22767497339403781,0.87476000916052621,0.79905526762132639,0.95769761681015053,342170.06366235024,312392.62157936959,374792.45636953437,1439312.5850774415,1314056.0191385187,1576536.2214067793,129092.47148579531,117903.35601427073,141350.6002377854,543017.75222395197,495951.58126300573,594580.6469827675,103518.49081390187,94559.644376562806,113333.26959401995,435442.72991602105,397758.01756268507,476727.8571617374]
[5,0.01,12.988827070082209,11.856210520533489,14.229654329961337,70.412360967629013,64.272452806989364,77.138878800969465,4.8816497373820971,4.4560598790408505,0.24674702378397209,26.463396700215217,24.156276390737091,1.337614275147573,3.9089162948618301,3.5681570815110191,4.2822318014638885,21.190213993996622,19.342960150054981,23.213955326747389,6465648.0161129581,5901848.0742787924,7083313.6658201255,35050242.76201243,31993886.340931505,38398604.892774932,2430013.7933596442,2218161.3906434644,2662106.6728658336,13173091.569481786,12024640.845530715,14431265.80812786,1945801.3222178535,1776176.373029894,2131632.3177051558,10548178.394558161,9628642.4667260908,11555567.211317807,0.65402299502761763,0.59710646747718221,0.71637735401202485,3.5454551021844485,3.2369109156091866,3.8834777434149332,0.24674702378397209,0.22536017674636097,0.27017718010449082,1.337614275147573,1.2216762935695169,1.4646290252452423,0.19786498175262957,0.18074106531111733,0.21662492511120643,1.0726249909131558,0.97979633293244373,1.174322541921357,325563.07490094309,297230.86049428978,356602.16220946144,1764875.6599783846,1611286.8796328085,1933138.3836162407,122827.05714708686,112180.99770126141,134490.24604887117,665844.80937103881,608132.57896426716,729070.8930316387,98494.292042262052,89970.257056595976,107832.71728299523,533937.02195828315,487728.27461928106,584560.57444473263]
[9,0.01,9.6367084784677743,8.7963943032926029,10.557306659587098,114.23745479395981,104.27602939505014,125.15059939452597,3.6218078167732735,3.3060529472921272,0.18306727184109348,42.934380308952996,39.191293890086833,2.1701537654613832,2.9001145828695232,2.6472975130374441,3.1770859127829008,34.379135707811457,31.382139518644223,37.662466302578309,4797012.4414990563,4378716.3436052408,5255272.7425466776,56865733.061891109,51907081.289825447,62298136.723552756,1802882.9238323448,1645704.7710689437,1975077.9501931923,21372106.147061385,19508852.510093205,23413375.900483426,1443634.5944139138,1317785.9571828905,1581506.8688011393,17113430.595814567,15621569.755706806,18747824.512351859,0.48523464877076383,0.44300697258023353,0.531496776725221,5.7521685311193238,5.2515845131791359,6.3005785782508914,0.18306727184109348,0.1671998798846821,0.20045064178262118,2.1701537654613832,1.9820552590710769,2.3762232903722054,0.14680056458980698,0.13409593853957733,0.16071899650392349,1.7402334934720665,1.5896276982121857,1.9052282362459505,241542.70645425571,220522.38727430112,264571.31667564093,2863345.3083107104,2614161.9105312573,3136335.803458645,91128.208621772515,83229.653134790526,99781.395762486733,1080270.7829281038,986638.09938290692,1182849.1764760418,73075.172537372171,66750.995629487268,80003.564239513857,866262.76367614907,791293.40300307632,948394.73183070519]
[16,0.01,3.8965809866133316,3.5568018758219813,4.2688227512029275,157.58794358118777,143.8463861683156,172.64237576115167,1.464469689784595,1.3367949319977501,7.4022831791690613E-2,59.226990955144132,54.063489260715805,2.9936772468438519,1.1726546847255264,1.0704286819777908,1.2846474071772773,47.425227637153611,43.290940268590035,51.954506737950446,1939660.9863064797,1770523.9178282239,2124957.488734846,78444971.919437423,71604625.755349413,85938847.927864015,728991.57817129954,665436.95234264177,798618.2424214714,29482329.274481915,26912013.701979246,32298213.988619179,583730.33954275143,532843.73151457403,639478.67769771221,23607584.22076112,21549596.476497099,25862193.068386938,0.19620351810691949,0.17912885402212947,0.21490950351577481,7.9349842972818454,7.2444401485253582,8.6915033542111111,7.4022831791690613E-2,6.7606888221057204E-2,8.1051757586091358E-2,2.9936772468438519,2.7341996799967614,3.2779454207454801,5.9358471835364135E-2,5.4221385410059247E-2,6.4986357879774359E-2,2.4006121116930683,2.19285487822511,2.6282185675821594,97667.239755957242,89167.721872629307,106978.80551902643,3949919.0498717693,3606176.2791538639,4326503.1642952282,36847.48229679669,33653.719488566756,40346.378684650801,1490208.7191939147,1361044.5840292375,1631713.2557247481,29547.778532352881,26990.612094216365,32349.257837729496,1194989.5747843529,1091571.0646173127,1308288.7373672049]
[19,0.01,2.2768243257160581,2.0782868521006828,2.4943301616211095,{"$f":"F20+C21","v":165.90560501605503},151.43875339887603,181.75462634491913,0.85570920389708605,0.78110713728852121,4.3252529502329475E-2,{"$f":"L20+I21","v":62.353055344181826},56.917018467577641,3.1516867570808085,0.68519779802357217,0.62546577895958422,0.75063664188626156,{"$f":"R20+O21","v":49.928382243991457},45.575882734164395,54.696721575211555,1133369.8266344371,1034540.7779852271,1241641.048417944,{"$f":"X20+U21","v":82585382.047686845},75383995.043816164,90474792.905141115,425959.51787598745,388823.70096480427,466643.30795448873,{"$f":"AD20+AA21","v":31038438.375493683},28332458.778021809,34002948.51845219,341081.43557015108,311347.71069447981,373655.9343077683,{"$f":"AJ20+AG21","v":24853617.948856838},22687007.394339092,27227227.480395678,0.11464433675358246,0.10466738242484185,0.12557449392513614,{"$f":"AP20+AM21","v":8.3538013170101042},7.6268095041451902,9.1502502647772488,4.3252529502329475E-2,3.9503607962080398E-2,4.7359624744883137E-2,{"$f":"AV20+AS21","v":3.1516867570808085},2.8785136847151418,3.4509589114487698,3.4683948075605535E-2,3.1682279849891186E-2,3.797239707545759E-2,{"$f":"BB20+AY21","v":2.5273190051758023},2.3085961211043706,2.7669387750117194,57068.272946426616,52101.891100366447,62509.145216936558,{"$f":"BH20+BE21","v":4158400.0326510118},3796514.1481736349,4554860.6623353595,21530.476159217498,19664.317884225449,23574.928061127062,{"$f":"BN20+BK21","v":1568863.5408247097},1432881.9834549276,1717836.8392393156,17265.161731388303,15770.975219865488,18902.103515066046,{"$f":"BT20+BQ21","v":1258062.4119277061},1149185.3613792148,1377341.6263711413]
[25,0.01,0.59421561770724951,0.54240043539831395,0.65098124656032508,172.82592418842307,157.75562562561208,189.33604606391907,0.22332674832590382,0.20385677315418996,1.1288235216629949E-2,64.953950258565868,59.291163295879777,3.2831511418326924,0.17882593233282254,0.16323680751360922,0.19590444936583387,52.011014357927436,47.476961694409972,56.978252515326474,295791.83778815973,269998.99838143872,324048.93703176139,86030215.648616984,78528441.587023258,94248712.682576522,111168.78679401791,101476.91810845208,121786.62110785578,32333125.798197135,29514273.326498922,35421292.742123932,89016.931889135318,81256.893710441931,97518.367713697546,25890321.734588135,23633336.677303988,28362940.190793704,2.9920382794242688E-2,2.7316553411215892E-2,3.2772983243901647E-2,8.7022583291204789,7.94494195078813,9.5319290654011102,1.1288235216629949E-2,1.030982519895126E-2,1.2360122981079668E-2,3.2831511418326924,2.9985833679445317,3.5949066527902525,9.0519691824666269E-3,8.2685806185140136E-3,9.9102030530711718E-3,2.6327395192356842,2.4048931810896974,2.8823544021789216,14893.928651997288,13597.780493751226,16313.911406297195,4331856.8333995203,3954875.8240508907,4744854.7831848264,5619.1182806591896,5132.0800934836598,6152.6883220737309,1634304.5874930716,1492650.91447377,1789491.9181164731,4505.9377779644701,4115.978416196348,4933.1540379774005,1310539.2009334564,1197120.6284739443,1434793.836397164]
[36,0.01,1.9968967136610009E-2,1.8227687301696029E-2,2.1876609654371191E-2,174.58021333202413,159.35694199453414,191.25792307202431,7.5050274095001144E-3,6.8507273830977211E-3,3.7934781812190869E-4,65.613272697069789,59.89300497310429,3.3164771398388657,6.0095511789242106E-3,5.4856694229977803E-3,6.5834848407322318E-3,52.538958057718169,47.958881978434377,57.556616729366603,9940.2595826406869,9073.4759655085927,10889.856108475191,86903475.109214365,79325553.439234912,95205394.929373905,3735.892803814244,3410.1918267494634,4092.7114032531044,32661326.8585,29813861.305102762,35780840.59121903,2991.4666234365936,2730.6859526641351,3277.1624004168611,26153124.381567229,23873229.541495252,28650841.431831289,1.0054921528962276E-3,9.1798892708128729E-4,1.1013554774801715E-3,8.7905915892102318,8.0255879850926402,9.6286839923921406,3.7934781812190869E-4,3.4646777103640539E-4,4.1536924015221296E-4,3.3164771398388657,3.0290208284891236,3.6313971604664812,3.0419677595100908E-4,2.7787054011573219E-4,3.3303823256528329E-4,2.6594634403037358,2.4293043220624266,2.9116120674250232,500.51927772331857,456.96145257550364,548.23863768322053,4375827.8374612806,3995020.2396239764,4793017.9697738346,188.83379187534092,172.4665856556388,206.7647285666346,1650893.7815543211,1507802.2368621442,1807656.3587769549,151.42470296381831,138.31988806547025,165.78155795416731,1323841.9777203149,1209272.137178293,1449357.8739529708]
[39,0.01,6.4227200262649466E-3,5.8626633748355564E-3,7.0362847498663299E-3,174.60992255132578,159.38406059088936,191.29047042358999,2.4138799724043587E-3,2.2034341414301616E-3,1.2201155982197253E-4,65.624438447589014,59.903197276031527,3.3170415219344993,1.9328823790278973E-3,1.7643836368463454E-3,2.117479569169186E-3,52.547898884384765,47.967043389827836,57.566411437002934,3197.1360286657591,2918.3480243534959,3502.5595681820982,86918263.923770264,79339052.679603398,95221596.524633035,1201.5941216632318,1096.8372670068447,1316.3594947885258,32666885.005690929,29818934.884329397,35786929.602222249,962.1605593723815,878.28435159584785,1054.0503389327073,26157574.994227428,23877292.172639702,28655717.093941156,3.2340153311280294E-4,2.9525742746329024E-4,3.5423453966629856E-4,8.7920875297199306,8.026953740975987,9.6303225554277603,1.2201155982197253E-4,1.1143618376792353E-4,1.3359731220795459E-4,3.3170415219344993,3.0295362926551097,3.632015134133443,9.7840349551371692E-5,8.9372908999305593E-5,1.0711677330007629E-4,2.6599160149745118,2.4297177293637304,2.9121075515339125,160.9845500056725,146.97482611942692,176.33276940822282,4376572.4947530115,3995700.0929140388,4793833.6224715998,60.735568766086523,55.471301343433289,66.502786739304725,1651174.7227014524,1508058.8273798411,1807963.9770239484,48.703494053726061,44.488526073043424,53.321162029734879,1324067.2627677221,1209477.925282415,1449604.518690665]
[44,0.01,7.9474992696589334E-4,7.2544829447995795E-4,8.7067266955422669E-4,174.62101999597328,159.39419034619911,191.30262801106326,2.9869446650758594E-4,2.7265381579993193E-4,1.5097758871781049E-5,65.628609250499622,59.907004461821799,3.3172523386174535,2.3917563326505723E-4,2.183255319847575E-4,2.6201776288972575E-4,52.551238599509148,47.970091965768681,57.570070106883449,395.61488199568635,361.11754361567478,433.40811208070295,86923788.069297925,79344095.123541489,95227648.393743545,148.68573385252313,135.72307905099404,162.8868467044845,32668961.170337584,29820830.04569532,35789204.06328702,119.05812975867045,108.67925449523445,130.42860757738836,26159237.455537584,23878809.709125295,28657538.326260813,4.0017834152974409E-5,3.6535271341891049E-5,4.3833122629869121E-5,8.7926463164330304,8.0274638991246565,9.6309346167008822,1.5097758871781049E-5,1.3789157638624073E-5,1.6531384473543238E-5,3.3172523386174535,3.0297288367604165,3.6322459691645852,1.2106803712801673E-5,1.1059039255870171E-5,1.3254672071789602E-5,2.6600850676280601,2.429872151618873,2.9122926323809146,19.92029215603981,18.186723358104683,21.81948692077362,4376850.6506006094,3995954.0421739728,4794138.2976154713,7.5154434015006943,6.8640408598090836,8.2290812440764078,1651279.6641607967,1508154.6730174627,1808078.8833240401,6.0265896978063118,5.505027885815081,6.5979817671598209,1324151.4147044702,1209554.7944209615,1449696.6492275319]
[50,0.01,4.6627160502344264E-5,4.256130502836841E-5,5.1081469693613058E-5,174.62229873811768,159.39535758293138,191.30402891189857,1.7524097025313714E-5,1.5996318841342421E-5,8.8576997902692178E-7,65.629089845954454,59.907443158213283,3.3172766307122372,1.4032188317493537E-5,1.2808934327904445E-5,1.5372312560462455E-5,52.551623429946737,47.970443248668467,57.570491690006158,23.210318081250325,21.186394732569717,25.427608005143231,86924424.608422235,79344676.15690358,95228345.741676286,8.7232390233965464,7.9627334033773849,9.5564037029935829,32669200.40372118,29821048.422338411,35789466.146073796,6.9850179748486987,6.3761000418964278,7.6521122094662992,26159429.018497184,23878984.572611567,28657748.184169173,2.3478051556801306E-6,2.1434867787388414E-6,2.5716442050954177E-6,8.7927107046000756,8.0275226838940981,9.6310051436167363,8.8576997902692178E-7,8.0899569108842838E-7,9.6987931803476812E-7,3.3172766307122372,3.0297510233330853,3.6322725679440429,7.1029371722283497E-7,6.488224545723217E-7,7.7763797281078107E-7,2.6601045473154636,2.4298899454670919,2.9123139589733595,1.1687030449429887,1.066996347225172,1.280126847721464,4376882.7020878056,3995983.3043718506,4794173.4048819803,0.44092333177791576,0.40270621488047292,0.48279172974475509,1651291.7564100502,1508165.7171686231,1808092.1238071644,0.35357381685352263,0.32297432197536552,0.38709680166111488,1324161.1114077624,1209563.6519381811,1449707.2652931234]

{"sheet":"Tioga NPV 2%","index":351,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU60","v":14.930321777262277},{"$f":"'WTP Values '!CV60","v":13.628408260069849},{"$f":"'WTP Values '!CW60","v":16.35662071557563},{"$f":"C3","v":14.930321777262277},{"$f":"D3","v":13.628408260069849},{"$f":"E3","v":16.35662071557563},{"$f":"'WTP Values '!CC60","v":5.611330491178931},{"$f":"'WTP Values '!CD60","v":5.1221259236002155},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"I3","v":5.611330491178931},{"$f":"J3","v":5.1221259236002155},{"$f":"K3","v":0.28362934103280618},{"$f":"'WTP Values '!CI60","v":4.4931984826480242},{"$f":"'WTP Values '!CJ60","v":4.1015045539781285},{"$f":"'WTP Values '!CK60","v":4.9223150308888286},{"$f":"O3","v":4.4931984826480242},{"$f":"P3","v":4.1015045539781285},{"$f":"Q3","v":4.9223150308888286},{"$f":"'WTP Values '!BH60","v":7432095.6663928358},{"$f":"'WTP Values '!BI60","v":6784022.1718295896},{"$f":"'WTP Values '!BJ60","v":8142086.403133885},{"$f":"U3","v":7432095.6663928358},{"$f":"V3","v":6784022.1718295896},{"$f":"W3","v":8142086.403133885},{"$f":"'WTP Values '!AV60","v":2793238.193278647},{"$f":"'WTP Values '!AW60","v":2549719.319343966},{"$f":"'WTP Values '!AX60","v":3060022.9733470776},{"$f":"AA3","v":2793238.193278647},{"$f":"AB3","v":2549719.319343966},{"$f":"AC3","v":3060022.9733470776},{"$f":"'WTP Values '!BB60","v":2236648.4439730924},{"$f":"'WTP Values '!BC60","v":2041668.9389597906},{"$f":"'WTP Values '!BD60","v":2450256.3813060233},{"$f":"AG3","v":2236648.4439730924},{"$f":"AH3","v":2041668.9389597906},{"$f":"AI3","v":2450256.3813060233},{"$f":"'WTP Values '!CX60","v":0.75178256764868401},{"$f":"'WTP Values '!CY60","v":0.68635848692242984},{"$f":"'WTP Values '!CZ60","v":0.82345729538422174},{"$f":"AM3","v":0.75178256764868401},{"$f":"AN3","v":0.68635848692242984},{"$f":"AO3","v":0.82345729538422174},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"'WTP Values '!CG60","v":0.2590457118606147},{"$f":"'WTP Values '!CH60","v":0.31056170153536894},{"$f":"AS3","v":0.28362934103280618},{"$f":"AT3","v":0.2590457118606147},{"$f":"AU3","v":0.31056170153536894},{"$f":"'WTP Values '!CL60","v":0.22744069422738034},{"$f":"'WTP Values '!CM60","v":0.2077571938482263},{"$f":"'WTP Values '!CN60","v":0.24900476535986285},{"$f":"AY3","v":0.22744069422738034},{"$f":"AZ3","v":0.2077571938482263},{"$f":"BA3","v":0.24900476535986285},{"$f":"'WTP Values '!BK60","v":374226.35938098258},{"$f":"'WTP Values '!BL60","v":341659.2095166152},{"$f":"'WTP Values '!BM60","v":409904.98984455556},{"$f":"BE3","v":374226.35938098258},{"$f":"BF3","v":341659.2095166152},{"$f":"BG3","v":409904.98984455556},{"$f":"'WTP Values '!AY60","v":141186.53487844011},{"$f":"'WTP Values '!AZ60","v":128949.16407286895},{"$f":"'WTP Values '!BA60","v":154593.06976516041},{"$f":"BK3","v":141186.53487844011},{"$f":"BL3","v":128949.16407286895},{"$f":"BM3","v":154593.06976516041},{"$f":"'WTP Values '!BE60","v":113216.64885367577},{"$f":"'WTP Values '!BF60","v":103418.49044491728},{"$f":"'WTP Values '!BG60","v":123950.92786014589},{"$f":"BQ3","v":113216.64885367577},{"$f":"BR3","v":103418.49044491728},{"$f":"BS3","v":123950.92786014589}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":14.350559186142135},{"$f":"D3/(1+B4)^A4","v":13.09920055754503},{"$f":"E3/(1+B4)^A4","v":15.721473198361814},{"$f":"F3+C4","v":29.280880963404414},{"$f":"G3+D4","v":26.727608817614879},{"$f":"H3+E4","v":32.078093913937444},{"$f":"I3/(1+B4)^A4","v":5.3934356893299995},{"$f":"J3/(1+B4)^A4","v":4.9232275313343097},{"$f":"K3/(1+B4)^A4","v":0.27261566804383525},{"$f":"L3+I4","v":11.004766180508931},{"$f":"M3+J4","v":10.045353454934524},{"$f":"N3+K4","v":0.55624500907664143},{"$f":"O3/(1+B4)^A4","v":4.3187221094271671},{"$f":"P3/(1+B4)^A4","v":3.9422381333892047},{"$f":"Q3/(1+B4)^A4","v":4.7311755391088317},{"$f":"R3+O4","v":8.8119205920751913},{"$f":"S3+P4","v":8.0437426873673328},{"$f":"T3+Q4","v":9.6534905699976612},{"$f":"U3/(1+B4)^A4","v":7143498.3337109145},{"$f":"V3/(1+B4)^A4","v":6520590.3227889175},{"$f":"W3/(1+B4)^A4","v":7825919.2648345688},{"$f":"X3+U4","v":14575594.000103749},{"$f":"Y3+V4","v":13304612.494618507},{"$f":"Z3+W4","v":15968005.667968454},{"$f":"AA3/(1+B4)^A4","v":2684773.3499410297},{"$f":"AB3/(1+B4)^A4","v":2450710.6106727854},{"$f":"AC3/(1+B4)^A4","v":2941198.5518522467},{"$f":"AD3+AA4","v":5478011.5432196762},{"$f":"AE3+AB4","v":5000429.9300167514},{"$f":"AF3+AC4","v":6001221.5251993239},{"$f":"AG3/(1+B4)^A4","v":2149796.6589514539},{"$f":"AH3/(1+B4)^A4","v":1962388.4457514328},{"$f":"AI3/(1+B4)^A4","v":2355109.9397405069},{"$f":"AJ3+AG4","v":4386445.1029245462},{"$f":"AK3+AH4","v":4004057.3847112237},{"$f":"AL3+AI4","v":4805366.3210465303},{"$f":"AM3/(1+B4)^A4","v":0.7225899343028489},{"$f":"AN3/(1+B4)^A4","v":0.65970635036757963},{"$f":"AO3/(1+B4)^A4","v":0.79148144500598017},{"$f":"AP3+AM4","v":1.474372501951533},{"$f":"AQ3+AN4","v":1.3460648372900095},{"$f":"AR3+AO4","v":1.614938740390202},{"$f":"AS3/(1+B4)^A4","v":0.27261566804383525},{"$f":"AT3/(1+B4)^A4","v":0.24898665115399338},{"$f":"AU3/(1+B4)^A4","v":0.29850221216394557},{"$f":"AV3+AS4","v":0.55624500907664143},{"$f":"AW3+AT4","v":0.50803236301460808},{"$f":"AX3+AU4","v":0.60906391369931456},{"$f":"AY3/(1+B4)^A4","v":0.21860889487445245},{"$f":"AZ3/(1+B4)^A4","v":0.19968972880452354},{"$f":"BA3/(1+B4)^A4","v":0.23933560684338989},{"$f":"BB3+AY4","v":0.44604958910183279},{"$f":"BC3+AZ4","v":0.40744692265274984},{"$f":"BD3+BA4","v":0.48834037220325277},{"$f":"BE3/(1+B4)^A4","v":359694.69375334732},{"$f":"BF3/(1+B4)^A4","v":328392.16600981855},{"$f":"BG3/(1+B4)^A4","v":393987.87951226026},{"$f":"BH3+BE4","v":733921.05313432985},{"$f":"BI3+BF4","v":670051.37552643381},{"$f":"BJ3+BG4","v":803892.86935681582},{"$f":"BK3/(1+B4)^A4","v":135704.08965632459},{"$f":"BL3/(1+B4)^A4","v":123941.91087357646},{"$f":"BM3/(1+B4)^A4","v":148590.03245401807},{"$f":"BN3+BK4","v":276890.62453476468},{"$f":"BO3+BL4","v":252891.07494644541},{"$f":"BP3+BM4","v":303183.10221917846},{"$f":"BQ3/(1+B4)^A4","v":108820.30839453649},{"$f":"BR3/(1+B4)^A4","v":99402.624418413383},{"$f":"BS3/(1+B4)^A4","v":119137.76226465388},{"$f":"BT3+BQ4","v":222036.95724821225},{"$f":"BU3+BR4","v":202821.11486333067},{"$f":"BV3+BS4","v":243088.69012479979}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":13.522852434340992},{"$f":"D4/(1+B5)^A5","v":12.34366925008578},{"$f":"E4/(1+B5)^A5","v":14.814695326799095},{"$f":"F4+C5","v":42.803733397745404},39.071278067700661,46.892789240736541,{"$f":"I4/(1+B5)^A5","v":5.0823549099987941},{"$f":"J4/(1+B5)^A5","v":4.6392672608332299},{"$f":"K4/(1+B5)^A5","v":0.25689183274516897},{"$f":"L4+I5","v":16.087121090507726},14.684620715767753,0.81313684182181034,{"$f":"O4/(1+B5)^A5","v":4.0696283004153448},{"$f":"P4/(1+B5)^A5","v":3.7148590411956985},{"$f":"Q4/(1+B5)^A5","v":4.4582923791649067},{"$f":"R4+O5","v":12.881548892490535},11.758601728563031,14.111782949162567,{"$f":"U4/(1+B5)^A5","v":6731478.0266553918},{"$f":"V4/(1+B5)^A5","v":6144497.8955953196},{"$f":"W4/(1+B5)^A5","v":7374538.5116156014},{"$f":"X4+U5","v":21307072.02675914},19449110.390213825,23342544.179584056,{"$f":"AA4/(1+B5)^A5","v":2529921.8908461207},{"$f":"AB4/(1+B5)^A5","v":2309359.3439483922},{"$f":"AC4/(1+B5)^A5","v":2771557.0857477956},{"$f":"AD4+AA5","v":8007933.4340657964},7309789.2739651436,8772778.6109471191,{"$f":"AG4/(1+B5)^A5","v":2025801.4064645707},{"$f":"AH4/(1+B5)^A5","v":1849202.4614886364},{"$f":"AI4/(1+B5)^A5","v":2219272.6965312241},{"$f":"AJ4+AG5","v":6412246.5093891174},5853259.8461998599,7024639.0175777543,{"$f":"AM4/(1+B5)^A5","v":0.68091263381245615},{"$f":"AN4/(1+B5)^A5","v":0.62165602819388821},{"$f":"AO4/(1+B5)^A5","v":0.7458306430087035},{"$f":"AP4+AM5","v":2.1552851357639891},1.9677208654838978,2.3607693833989054,{"$f":"AS4/(1+B5)^A5","v":0.25689183274516897},{"$f":"AT4/(1+B5)^A5","v":0.23462568238648163},{"$f":"AU4/(1+B5)^A5","v":0.28128530143378638},{"$f":"AV4+AS5","v":0.81313684182181034},0.74265804540108971,0.89034921513310095,{"$f":"AY4/(1+B5)^A5","v":0.20600004417084347},{"$f":"AZ4/(1+B5)^A5","v":0.18817209143214483},{"$f":"BA4/(1+B5)^A5","v":0.22553128778089679},{"$f":"BB4+AY5","v":0.65204963327267629},0.5956190140848947,0.71387165998414959,{"$f":"BE4/(1+B5)^A5","v":338948.34354183852},{"$f":"BF4/(1+B5)^A5","v":309451.27252133284},{"$f":"BG4/(1+B5)^A5","v":371263.57840523281},{"$f":"BH4+BE5","v":1072869.3966761683},979502.64804776665,1175156.4477620486,{"$f":"BK4/(1+B5)^A5","v":127876.99457252923},{"$f":"BL4/(1+B5)^A5","v":116793.2308026103},{"$f":"BM4/(1+B5)^A5","v":140019.70627249143},{"$f":"BN4+BK5","v":404767.6191072939},369684.3057490557,443202.80849166989,{"$f":"BQ4/(1+B5)^A5","v":102543.80705246898},{"$f":"BR4/(1+B5)^A5","v":93669.313102062355},{"$f":"BS4/(1+B5)^A5","v":112266.17426993944},{"$f":"BT4+BQ5","v":324580.76430068124},296490.42796539306,355354.86439473921]
[4,0.02,12.493025368297438,11.403642377075881,13.68648851563972,55.296758766042842,50.474920444776544,60.579277756376257,4.6953103370457825,4.2859658390353355,0.23732834466519268,20.782431427553508,18.970586554803088,1.0504651864870029,3.7597074909667731,3.4319555335418883,4.1187730223803651,16.641256383457307,15.190557262104919,18.230555971542934,6218845.1853235699,5676566.2760752784,6812933.6730124513,27525917.21208271,25125676.666289102,30155477.852596506,2337256.7670625388,2133491.0669583138,2560490.3366394765,10345190.201128336,9443280.3409234583,11333268.947586596,1871527.3634003729,1708377.2358432482,2050264.9297958997,8283773.87278949,7561637.0820431076,9074903.9473736547,0.62905802227130447,0.57431407820873337,0.68903222813400478,2.7843431580352935,2.5420349436926313,3.0498016115329101,0.23732834466519268,0.21675786350110074,0.25986413913809286,1.0504651864870029,0.95941590890219042,1.1502133542711939,0.19031219856849363,0.17384192597543002,0.20835604864225099,0.84236183184116986,0.76946094006032473,0.92222770862640058,313135.87684039114,285885.1426969177,342990.1587599105,1386005.2735165595,1265387.7907446844,1518146.606521959,118138.57652984852,107898.89206785051,129356.56519341723,522906.1956371424,477583.19781690621,572559.37368508708,94734.627112768881,86535.966468385741,103716.59159677909,419315.39141345012,383026.39443377883,459071.45599151833]
[5,0.02,11.315317984053722,10.328630245199685,12.396274326998206,66.612076750096563,60.803550689976227,72.975552083374467,4.2526872339752515,3.8819313102928295,0.21495559380919835,25.03511866152876,22.852517865095919,1.2654207802962012,3.4052829105169367,3.1084278646951558,3.7304996250661784,20.046539293974245,18.298985126800076,21.961055596609114,5632599.6859099902,5141440.9702828517,6170683.9329750706,33158516.8979927,30267117.636571955,36326161.785571575,2116925.4644120042,1932368.5918410448,2319114.986166147,12462115.665540339,11375648.932764504,13652383.933752744,1695099.9944714671,1547329.8973152984,1856988.1152299158,9978873.8672609571,9108966.9793584067,10931892.062603571,0.56975723194179384,0.52017395515271769,0.62407771798672351,3.3541003899770874,3.0622088988453489,3.6738793295196337,0.21495559380919835,0.19632427524585433,0.2353669571872988,1.2654207802962012,1.1557401841480448,1.3855803114584926,0.17237162172995349,0.15745398839611852,0.18871449266970733,1.0147334535711234,0.9269149284564433,1.1109422012961079,283616.81131744827,258934.98181322034,310656.75425730518,1669622.0848340078,1524322.7725579047,1828803.360779264,107001.7485925332,97727.350892364935,117162.2265494501,629907.94422967557,575310.54870927113,689721.60023453715,85804.070533783262,78378.290988825465,93939.312499749372,505119.46194723342,461404.68542260432,553010.76849126769]
[9,0.02,6.2468576585469249,5.7021360814121973,6.8436221877447618,99.119294957087561,90.476162421542284,108.58819638284004,2.3477848218142405,2.143101269432317,0.11867072576544901,37.252453788631641,34.004726609567413,1.8829560897427693,1.8799575636371875,1.7160725345921843,2.0595002443495138,29.829408390955148,27.229034023414165,32.678223731346755,3109594.3158683018,2838439.8871017955,3406654.9644916072,49340134.358548522,45037709.479848847,54053614.905164048,1168692.9230421484,1066804.4463345464,1280315.8720593813,18543726.283691403,16927055.226413257,20314854.843421165,935815.36085770687,854235.79195605265,1025189.0796001109,14848642.925506417,13554214.623402925,16266741.507810395,0.31454638154084003,0.28717289784535777,0.34453514056148526,4.9909278030329443,4.55659096478223,5.4667613842091445,0.11867072576544901,0.10838491716331575,0.12993924529088893,1.8829560897427693,1.7197504986385621,2.0617544186983854,9.5161354443364543E-2,8.6925763347277918E-2,0.1041837777315584,1.509931372725059,1.379256715542482,1.6530907472478018,156576.58515367165,142950.46559762189,171504.55049044453,2484410.8150897664,2268204.2937920177,2721273.8076857827,59072.550467884852,53952.425484799707,64681.854566020782,937307.98326781427,856066.62862910167,1026311.1745997682,47369.929497680801,43270.372782927101,51861.159761898409,751621.73857971793,686573.80673721468,822884.37999273418]
[16,0.02,1.0304952157927851,0.94063676057275558,1.1289387894912852,118.47648729831732,108.14542125806213,129.79458817850283,0.38729568670102554,0.35353064305664911,1.9576180832075896E-2,44.527555104490553,40.645573215440713,2.2506821032805031,0.31012188545243924,0.28308705488608676,0.33973963626696646,35.654849299294902,32.546642962070443,39.060015111231742,512965.43649821234,468235.21262275649,561969.20670382702,58975861.401744649,53833207.928332537,64609846.372619681,192790.12453214085,175982.37997789384,211203.68879473643,22165165.243199103,20232771.473993063,24282180.809152804,154374.13575605355,140916.59277129036,169117.41863775131,17748462.150811706,16201242.526629129,19443503.855323806,5.1888254709835213E-2,4.7372665348009137E-2,5.6835265573137971E-2,5.9656154204774197,5.4464561294182925,6.5343754309349382,1.9576180832075896E-2,1.7879411490684477E-2,2.1435060303124146E-2,2.2506821032805031,2.0556037872993089,2.4643982920270182,1.5698023845329475E-2,1.4339462839520194E-2,1.7186382399589199E-2,1.8048086921869249,1.6486143370050583,1.9759259284891186,25829.213778429854,23581.419482506033,28291.763383673017,2969596.0459082904,2711166.1490306356,3252716.4549658089,9744.7363089097562,8900.1093640150848,10670.059303767383,1120356.6109133225,1023249.4803075345,1226741.4018050979,7814.2465200905972,7137.9747347642851,8555.1296253695746,898407.35249914741,820656.08848887938,983587.0083256847]
[19,0.02,0.35370133964373351,0.32285883256310682,0.3874905541523021,{"$f":"F20+C21","v":120.08140580521054},109.61039200433181,131.55282511996234,0.13293317729670875,0.12134385501057156,6.7192174008166806E-3,{"$f":"L20+I21","v":45.130738899718743},41.196170504103492,2.2811705271277853,0.10644447898089525,9.7165196901935036E-2,0.11661030797241875,{"$f":"R20+O21","v":36.137840724900236},32.987529679918083,39.589133947897608,176067.35024069631,160714.40161478613,192887.1266973828,{"$f":"X20+U21","v":59774766.345518865},54562448.925088845,65485070.989212587,66172.190100504347,60403.195083236606,72492.357576765266,{"$f":"AD20+AA21","v":22465421.308502465},20506850.745963626,24611114.610761978,52986.503757082282,48367.412946105615,58046.90464598035,{"$f":"AJ20+AG21","v":17988888.213605147},16420709.482128758,19706891.468240499,1.7809830575996038E-2,1.6259925266314292E-2,1.9507814557645241E-2,{"$f":"AP20+AM21","v":6.0464274601627634},5.5202354795527686,6.6228920665918487,6.7192174008166806E-3,6.1368279050490072E-3,7.35724865906001E-3,{"$f":"AV20+AS21","v":2.2811705271277853},2.0834496209858662,2.4977817803243312,5.3881007682124006E-3,4.9217959854456006E-3,5.8989565261470707E-3,{"$f":"BB20+AY21","v":1.8292571792879908},1.6709469678968458,2.0026924216828053,8865.4730030421379,8093.9528236882261,9710.7045780801327,{"$f":"BH20+BE21","v":3009823.0965303658},2747892.4297219729,3296778.7407010887,3344.7280822984326,3054.8231149293151,3662.3307046769396,{"$f":"BN20+BK21","v":1135533.302087897},1037110.7287760122,1243359.2136918714,2682.1177042885001,2449.9980080809296,2936.414223904053,{"$f":"BT20+BQ21","v":910577.45155959856},831772.94529519265,996910.97689361533]
[25,0.02,2.4412570858148058E-2,2.2283811916191158E-2,2.6744712416510431E-2,120.70695196879483,110.18139098412813,132.23812993056688,9.175087132617131E-3,8.3751886878071242E-3,4.6376236820013639E-4,45.365840749077833,41.410775806568132,2.2930539445657949,7.3468293566464459E-3,6.7063705687506088E-3,8.0484778741141978E-3,36.326095413243515,33.159373292998936,39.795367633243572,12152.220480382686,11092.555434756729,13313.126415827152,60086154.070503056,54846683.860314533,65826205.694079362,4567.2240916434048,4169.0463528166038,5003.4439162700037,22582451.568255041,20613678.124651562,24739322.539567113,3657.1441284282882,3338.3331173171332,4006.414491371479,18082598.642240711,16506250.71768475,19809551.57845046,1.2292397629764479E-3,1.1222648410433359E-3,1.3464351185545871E-3,6.0779254216975493,5.5489923224891156,6.6573930344670069,4.6376236820013639E-4,4.2356567330836641E-4,5.0779947396079755E-4,2.2930539445657949,2.0943030408695655,2.5107936017605925,3.7188830533499981E-4,3.3970381159727713E-4,4.0714772052815343E-4,1.8387864215802474,1.6796515167677697,2.0131251489882738,611.89756333906871,558.64701284372734,670.23569612064944,3025502.3207905823,2762207.1652618218,3313952.8175667208,230.85411944606639,210.8447930319897,252.77514618393135,1141448.6933675059,1042513.4023477252,1249836.307966932,185.12055558451846,169.09958564149574,202.67217642471138,915320.96890643472,836105.94232677843,1002104.2358569761]
[36,0.02,2.8507225165351418E-5,2.6021415258900437E-5,3.1230530502917682E-5,120.74098208023426,110.21245369387751,132.27541095062978,1.0713999616059966E-5,9.779936374293581E-6,5.4154797257189852E-7,45.378630440069557,41.422450472297882,2.2937004100758371,8.5790931212568726E-6,7.8312119176850332E-6,9.3984272418053552E-6,36.336336588709464,33.168721695473003,39.806586877647007,14.190479466755514,12.95307967666216,15.546101006568174,60103093.761926256,54862146.422606163,65844763.640236303,5.3332722029822728,4.8683091918138848,5.8426579958378424,22588818.089245833,20619489.602385998,24746297.132904332,4.2705469955226514,3.8982626780802856,4.6783995292791429,18087696.549501836,16510904.215616789,19815136.354114041,1.435416814926599E-6,1.3104992794358506E-6,1.5722690296815377E-6,6.0796389309532071,5.5505567131396196,6.6592699091885015,5.4154797257189852E-7,4.9460919505268619E-7,5.9297130266048522E-7,2.2937004100758371,2.0948934738537992,2.5115014531699411,4.3426412228957806E-7,3.9668141069622377E-7,4.7543750357540671E-7,1.8393048184564755,1.6801250497943496,2.0136926960271491,0.71452948227346058,0.65234736135017635,0.78265251186317797,3026355.280619801,2762985.8960318351,3314887.0983338798,0.26957465486276039,0.24620921839121743,0.29517243596918707,1141770.4944369895,1042807.3112459314,1250188.6660386706,0.21617032435653738,0.19746220057117864,0.23666583096317792,915579.01928436826,836341.66013696662,1002386.7524665329]
[39,0.02,2.9821903817638083E-6,2.7221454860956921E-6,3.2670800873450858E-6,120.74100521898973,110.21247481494981,132.27543629983876,1.1208101251492427E-6,1.023096145644128E-6,5.6652274842608224E-8,45.378639136412879,41.422458410480388,2.2937008496397033,8.9747384538725613E-7,8.192366925582011E-7,9.8318581207563068E-7,36.33634355219106,33.168728051914094,39.806594506166036,1.4844907258743163,1.355044182725736,1.6263046517787854,60103105.280060068,54862156.936366849,65844776.258701526,0.55792287656229855,0.50928228766809669,0.61121060987375941,22588822.418158263,20619493.553897068,24746301.875275213,0.44674934515889719,0.40780403552884842,0.48941550772967335,18087700.015821058,16510907.379760135,19815140.151479166,1.5016144835096138E-7,1.3709360780550798E-7,1.6447779644159544E-7,6.079640096052878,5.5505577768461771,6.6592711853684312,5.6652274842608224E-8,5.1741927727530794E-8,6.2031758797954407E-8,2.2937008496397033,2.0948938753183803,2.5115019344731153,4.5429124761365288E-8,4.149753196746094E-8,4.9736343753851842E-8,1.8393051709401449,1.6801253717728695,2.0136930819304446,7.4748171285099529E-2,6.8243191517356985E-2,8.1874639836166677E-2,3026355.8605893655,2762986.4255293915,3314887.733597571,2.8200673276195801E-2,2.575637434822297E-2,3.0878501657151801E-2,1141770.7132454487,1042807.5110891243,1250188.9056243468,2.2613953423371764E-2,2.0656864071814884E-2,2.4758023999065293E-2,915579.19474558008,836341.8204131613,1002386.9445635454]
[44,0.02,4.6612167152229586E-8,4.2547619087797413E-8,5.10650440234406E-8,120.74100758833983,110.21247697769425,132.27543889553368,1.7518462006596858E-8,1.5991175092369704E-8,8.8548515234492822E-10,45.378640026896456,41.422459223330222,2.2937008946499322,1.4027676150978295E-8,1.2804815508853377E-8,1.5367369465883926E-8,36.336344265233976,33.168728702797608,39.806595287307111,2.3202854611000009E-2,2.1179582071655538E-2,2.5419431546931038E-2,60103106.459487863,54862158.01294937,65844777.55080048,8.7204339935512236E-3,7.9601729204206526E-3,9.5533307621365263E-3,22588822.861427955,20619493.958521813,24746302.360882007,6.9827718843957099E-3,6.3740497540542163E-3,7.6496516093302958E-3,18087700.370763388,16510907.703760417,19815140.540319759,2.3470501994631727E-9,2.1427975227902988E-9,2.5708172715759379E-9,6.0796402153561404,5.5505578857670406,6.6592713160460306,8.8548515234492822E-10,8.087355518153719E-10,9.6956744529734133E-10,2.2937008946499322,2.0948939164273392,2.511501983757344,7.1006531638796029E-10,6.4861382033170176E-10,7.7738791687207047E-10,1.8393052070335818,1.6801254047426564,2.013693121445967,1.1683272387874317E-3,1.066653245701667E-3,1.2797152123181432E-3,3026355.919976783,2762986.479748603,3314887.7986469674,4.407815492242311E-4,4.0257672135764151E-4,4.8263648406051118E-4,1141770.7356508819,1042807.531552562,1250188.9301573148,3.5346012226070671E-4,3.2287046690387342E-4,3.8697232747454501E-4,915579.21271236474,836341.83682503866,1002386.964233794]
[50,0.02,1.6498723451135487E-10,1.506004641537559E-10,1.8074852357996531E-10,120.74100761996176,110.21247700655876,132.27543893017648,6.2007899995750454E-11,5.6601954302198495E-11,3.1342405945025323E-12,45.378640038781072,41.422459234178717,2.2937008952506499,4.9652003675613094E-11,4.5323597427560786E-11,5.4393947863656657E-11,36.336344274750431,33.168728711484469,39.806595297732407,8.2128230651357264E-5,7.4966706926467682E-5,8.9973969673672169E-5,60103106.475228801,54862158.027317703,65844777.568045154,3.0866625094602727E-5,2.8175624447651513E-5,3.3814725191162165E-5,22588822.867343947,20619493.963922035,24746302.367363036,2.4716040742486352E-5,2.2561423461060515E-5,2.7076511158060824E-5,18087700.375500537,16510907.708084606,19815140.545509323,8.3075588484031758E-12,7.5845912988416552E-12,9.0995990528848933E-12,6.0796402169483912,5.5505578872207257,6.6592713177900862,3.1342405945025323E-12,2.862579671725269E-12,3.4318561278092403E-12,2.2937008952506499,2.0948939169759897,2.5115019844151036,2.5133290303940759E-12,2.2958168868845126E-12,2.7516223849534305E-12,1.8393052075152936,1.6801254051826795,2.0136931219733509,4.1353812085651013E-6,3.7754985434626155E-6,4.5296472303665995E-6,3026355.9207693823,2762986.4804722262,3314887.7995151328,1.5601790964284304E-6,1.4249502649925283E-6,1.7083277531244003E-6,1141770.7359499105,1042807.5318256721,1250188.9304847377,1.251098407233141E-6,1.142824045616424E-6,1.3697173515647977E-6,915579.21295215387,836341.83704407583,1002386.9644963181]

{"sheet":"Tioga NPV 3%","index":352,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU60","v":14.930321777262277},{"$f":"'WTP Values '!CV60","v":13.628408260069849},{"$f":"'WTP Values '!CW60","v":16.35662071557563},{"$f":"C3","v":14.930321777262277},{"$f":"D3","v":13.628408260069849},{"$f":"E3","v":16.35662071557563},{"$f":"'WTP Values '!CC60","v":5.611330491178931},{"$f":"'WTP Values '!CD60","v":5.1221259236002155},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"I3","v":5.611330491178931},{"$f":"J3","v":5.1221259236002155},{"$f":"K3","v":0.28362934103280618},{"$f":"'WTP Values '!CI60","v":4.4931984826480242},{"$f":"'WTP Values '!CJ60","v":4.1015045539781285},{"$f":"'WTP Values '!CK60","v":4.9223150308888286},{"$f":"O3","v":4.4931984826480242},{"$f":"P3","v":4.1015045539781285},{"$f":"Q3","v":4.9223150308888286},{"$f":"'WTP Values '!BH60","v":7432095.6663928358},{"$f":"'WTP Values '!BI60","v":6784022.1718295896},{"$f":"'WTP Values '!BJ60","v":8142086.403133885},{"$f":"U3","v":7432095.6663928358},{"$f":"V3","v":6784022.1718295896},{"$f":"W3","v":8142086.403133885},{"$f":"'WTP Values '!AV60","v":2793238.193278647},{"$f":"'WTP Values '!AW60","v":2549719.319343966},{"$f":"'WTP Values '!AX60","v":3060022.9733470776},{"$f":"AA3","v":2793238.193278647},{"$f":"AB3","v":2549719.319343966},{"$f":"AC3","v":3060022.9733470776},{"$f":"'WTP Values '!BB60","v":2236648.4439730924},{"$f":"'WTP Values '!BC60","v":2041668.9389597906},{"$f":"'WTP Values '!BD60","v":2450256.3813060233},{"$f":"AG3","v":2236648.4439730924},{"$f":"AH3","v":2041668.9389597906},{"$f":"AI3","v":2450256.3813060233},{"$f":"'WTP Values '!CX60","v":0.75178256764868401},{"$f":"'WTP Values '!CY60","v":0.68635848692242984},{"$f":"'WTP Values '!CZ60","v":0.82345729538422174},{"$f":"AM3","v":0.75178256764868401},{"$f":"AN3","v":0.68635848692242984},{"$f":"AO3","v":0.82345729538422174},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"'WTP Values '!CG60","v":0.2590457118606147},{"$f":"'WTP Values '!CH60","v":0.31056170153536894},{"$f":"AS3","v":0.28362934103280618},{"$f":"AT3","v":0.2590457118606147},{"$f":"AU3","v":0.31056170153536894},{"$f":"'WTP Values '!CL60","v":0.22744069422738034},{"$f":"'WTP Values '!CM60","v":0.2077571938482263},{"$f":"'WTP Values '!CN60","v":0.24900476535986285},{"$f":"AY3","v":0.22744069422738034},{"$f":"AZ3","v":0.2077571938482263},{"$f":"BA3","v":0.24900476535986285},{"$f":"'WTP Values '!BK60","v":374226.35938098258},{"$f":"'WTP Values '!BL60","v":341659.2095166152},{"$f":"'WTP Values '!BM60","v":409904.98984455556},{"$f":"BE3","v":374226.35938098258},{"$f":"BF3","v":341659.2095166152},{"$f":"BG3","v":409904.98984455556},{"$f":"'WTP Values '!AY60","v":141186.53487844011},{"$f":"'WTP Values '!AZ60","v":128949.16407286895},{"$f":"'WTP Values '!BA60","v":154593.06976516041},{"$f":"BK3","v":141186.53487844011},{"$f":"BL3","v":128949.16407286895},{"$f":"BM3","v":154593.06976516041},{"$f":"'WTP Values '!BE60","v":113216.64885367577},{"$f":"'WTP Values '!BF60","v":103418.49044491728},{"$f":"'WTP Values '!BG60","v":123950.92786014589},{"$f":"BQ3","v":113216.64885367577},{"$f":"BR3","v":103418.49044491728},{"$f":"BS3","v":123950.92786014589}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":14.073260229298027},{"$f":"D3/(1+B4)^A4","v":12.846081873946506},{"$f":"E3/(1+B4)^A4","v":15.417683773754012},{"$f":"F3+C4","v":29.003582006560304},{"$f":"G3+D4","v":26.474490134016357},{"$f":"H3+E4","v":31.774304489329644},{"$f":"I3/(1+B4)^A4","v":5.2892171657827607},{"$f":"J3/(1+B4)^A4","v":4.8280949416535162},{"$f":"K3/(1+B4)^A4","v":0.26734785656782561},{"$f":"L3+I4","v":10.900547656961692},{"$f":"M3+J4","v":9.9502208652537316},{"$f":"N3+K4","v":0.5509771976006318},{"$f":"O3/(1+B4)^A4","v":4.2352705086700206},{"$f":"P3/(1+B4)^A4","v":3.8660614138732479},{"$f":"Q3/(1+B4)^A4","v":4.6397540115834},{"$f":"R3+O4","v":8.7284689913180458},{"$f":"S3+P4","v":7.9675659678513764},{"$f":"T3+Q4","v":9.5620690424722277},{"$f":"U3/(1+B4)^A4","v":7005462.9714325909},{"$f":"V3/(1+B4)^A4","v":6394591.546639259},{"$f":"W3/(1+B4)^A4","v":7674697.3354075644},{"$f":"X3+U4","v":14437558.637825426},{"$f":"Y3+V4","v":13178613.718468849},{"$f":"Z3+W4","v":15816783.73854145},{"$f":"AA3/(1+B4)^A4","v":2632894.894220612},{"$f":"AB3/(1+B4)^A4","v":2403354.9998529232},{"$f":"AC3/(1+B4)^A4","v":2884365.1365322629},{"$f":"AD3+AA4","v":5426133.087499259},{"$f":"AE3+AB4","v":4953074.3191968892},{"$f":"AF3+AC4","v":5944388.109879341},{"$f":"AG3/(1+B4)^A4","v":2108255.6734594139},{"$f":"AH3/(1+B4)^A4","v":1924468.7896689516},{"$f":"AI3/(1+B4)^A4","v":2309601.641347934},{"$f":"AJ3+AG4","v":4344904.1174325068},{"$f":"AK3+AH4","v":3966137.7286287425},{"$f":"AL3+AI4","v":4759858.0226539578},{"$f":"AM3/(1+B4)^A4","v":0.70862717282371956},{"$f":"AN3/(1+B4)^A4","v":0.64695870197231586},{"$f":"AO3/(1+B4)^A4","v":0.77618747797551302},{"$f":"AP3+AM4","v":1.4604097404724037},{"$f":"AQ3+AN4","v":1.3333171888947457},{"$f":"AR3+AO4","v":1.5996447733597348},{"$f":"AS3/(1+B4)^A4","v":0.26734785656782561},{"$f":"AT3/(1+B4)^A4","v":0.2441754282784567},{"$f":"AU3/(1+B4)^A4","v":0.29273418940085677},{"$f":"AV3+AS4","v":0.5509771976006318},{"$f":"AW3+AT4","v":0.50322114013907138},{"$f":"AX3+AU4","v":0.60329589093622571},{"$f":"AY3/(1+B4)^A4","v":0.2143846679492698},{"$f":"AZ3/(1+B4)^A4","v":0.19583108101444652},{"$f":"BA3/(1+B4)^A4","v":0.23471087318301712},{"$f":"BB3+AY4","v":0.44182536217665014},{"$f":"BC3+AZ4","v":0.40358827486267279},{"$f":"BD3+BA4","v":0.48371563854287997},{"$f":"BE3/(1+B4)^A4","v":352744.2354425324},{"$f":"BF3/(1+B4)^A4","v":322046.57320823375},{"$f":"BG3/(1+B4)^A4","v":386374.76656099124},{"$f":"BH3+BE4","v":726970.59482351504},{"$f":"BI3+BF4","v":663705.78272484895},{"$f":"BJ3+BG4","v":796279.7564055468},{"$f":"BK3/(1+B4)^A4","v":133081.85020118777},{"$f":"BL3/(1+B4)^A4","v":121546.95454130357},{"$f":"BM3/(1+B4)^A4","v":145718.79514106931},{"$f":"BN3+BK4","v":274268.38507962786},{"$f":"BO3+BL4","v":250496.1186141725},{"$f":"BP3+BM4","v":300311.86490622972},{"$f":"BQ3/(1+B4)^A4","v":106717.55005530754},{"$f":"BR3/(1+B4)^A4","v":97481.846022167287},{"$f":"BS3/(1+B4)^A4","v":116835.63753430663},{"$f":"BT3+BQ4","v":219934.19890898332},{"$f":"BU3+BR4","v":200900.33646708456},{"$f":"BV3+BS4","v":240786.56539445254}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":12.879026718748623},{"$f":"D4/(1+B5)^A5","v":11.755984682309951},{"$f":"E4/(1+B5)^A5","v":14.10936471209553},{"$f":"F4+C5","v":41.882608725308927},38.230474816326307,45.883669201425178,{"$f":"I4/(1+B5)^A5","v":4.840382973773651},{"$f":"J4/(1+B5)^A5","v":4.4183908164193948},{"$f":"K4/(1+B5)^A5","v":0.24466116108399044},{"$f":"L4+I5","v":15.740930630735342},14.368611681673126,0.79563835868462229,{"$f":"O4/(1+B5)^A5","v":3.8758724811137828},{"$f":"P4/(1+B5)^A5","v":3.5379938574531864},{"$f":"Q4/(1+B5)^A5","v":4.2460321851509111},{"$f":"R4+O5","v":12.604341472431829},11.505559825304562,13.808101227623139,{"$f":"U4/(1+B5)^A5","v":6410991.0082139373},{"$f":"V4/(1+B5)^A5","v":5851957.1188771389},{"$f":"W4/(1+B5)^A5","v":7023435.2545581507},{"$f":"X4+U5","v":20848549.646039363},19030570.837345988,22840218.9930996,{"$f":"AA4/(1+B5)^A5","v":2409471.8023995124},{"$f":"AB4/(1+B5)^A5","v":2199410.2825801168},{"$f":"AC4/(1+B5)^A5","v":2639602.6972265379},{"$f":"AD4+AA5","v":7835604.8898987714},7152484.6017770059,8583990.8071058784,{"$f":"AG4/(1+B5)^A5","v":1929352.595350361},{"$f":"AH4/(1+B5)^A5","v":1761161.5615510109},{"$f":"AI4/(1+B5)^A5","v":2113612.6785079292},{"$f":"AJ4+AG5","v":6274256.7127828673},5727299.2901797537,6873470.7011618875,{"$f":"AM4/(1+B5)^A5","v":0.64849424680063694},{"$f":"AN4/(1+B5)^A5","v":0.59205886005591135},{"$f":"AO4/(1+B5)^A5","v":0.71032149656365495},{"$f":"AP4+AM5","v":2.1089039872730408},1.9253760489506571,2.3099662699233896,{"$f":"AS4/(1+B5)^A5","v":0.24466116108399044},{"$f":"AT4/(1+B5)^A5","v":0.22345510660801526},{"$f":"AU4/(1+B5)^A5","v":0.26789325183770218},{"$f":"AV4+AS5","v":0.79563835868462229},0.72667624674708664,0.87118914277392789,{"$f":"AY4/(1+B5)^A5","v":0.1961923407669709},{"$f":"AZ4/(1+B5)^A5","v":0.1792131804324836},{"$f":"BA4/(1+B5)^A5","v":0.21479369795293529},{"$f":"BB4+AY5","v":0.63801770294362103},0.58280145529515637,0.69850933649581526,{"$f":"BE4/(1+B5)^A5","v":322810.94495014072},{"$f":"BF4/(1+B5)^A5","v":294718.2353947818},{"$f":"BG4/(1+B5)^A5","v":353587.64500281517},{"$f":"BH4+BE5","v":1049781.5397736558},958424.01811963075,1149867.401408362,{"$f":"BK4/(1+B5)^A5","v":121788.74522290358},{"$f":"BL4/(1+B5)^A5","v":111232.68166825161},{"$f":"BM4/(1+B5)^A5","v":133353.33998434129},{"$f":"BN4+BK5","v":396057.13030253141},361728.80028242408,433665.20489057101,{"$f":"BQ4/(1+B5)^A5","v":97661.675839718009},{"$f":"BR4/(1+B5)^A5","v":89209.69832553537},{"$f":"BS4/(1+B5)^A5","v":106921.15920472966},{"$f":"BT4+BQ5","v":317595.87474870135},290110.03479261993,347707.7245991822]
[4,0.03,11.442848429368246,10.445040125727626,12.535987801015553,53.325457154677174,48.675514942053937,58.419657002440729,4.3006175791495149,3.9256830130182587,0.21737827275113952,20.041548209884859,18.294294694691384,1.0130166314357618,3.4436624988424418,3.1434617179524227,3.7725446015397353,16.048003971274269,14.649021543256985,17.580645829162876,5696082.4751020279,5199388.1050803494,6240231.255549347,26544632.121141389,24229958.942426339,29080450.248648949,2140784.4887500368,1954147.5491250192,2345252.8081290969,9976389.3786488082,9106632.1509020254,10929243.615234975,1714204.791831315,1564769.2367250426,1877917.4891646821,7988461.5046141818,7292068.5269047963,8751388.1903265696,0.5761787389302061,0.52603662876340473,0.631111449552896,2.6850827262032468,2.4514126777140617,2.9410777194762856,0.21737827275113952,0.19853696801184104,0.23801968448181424,1.0130166314357618,0.9252132147589277,1.1092088272557421,0.17431435367171486,0.15922858963003908,0.19084141860509765,0.81233205661533592,0.74203004492519542,0.88935075510091288,286813.34351362451,261853.3349328308,314158.04288801184,1336594.8832872803,1220277.3530524615,1464025.4442963738,108207.72271245357,98828.796967170449,118482.7153723846,504264.85301498498,460557.59724959452,552147.92026295559,86771.134061330013,79261.6615107041,94998.065101533648,404367.00881003134,369371.69630332402,442705.78970071586]
[5,0.03,9.8707015735495833,9.0099833656977246,10.813653198088737,63.196158728226756,57.685498307751658,69.233310200529473,3.7097505020513295,3.3863286517372426,0.18751240760938973,23.751298711936187,21.680623346428625,1.2005290390451515,2.9705335219558116,2.7115776912810956,3.2542301127692319,19.018537493230081,17.360599234538082,20.834875941932108,4913490.7795997011,4485037.8528648429,5382878.2976254886,31458122.900741089,28714996.795291182,34463328.546274439,1846659.5054691434,1685664.8418580263,2023035.6738937874,11823048.884117952,10792296.992760051,12952279.289128762,1478688.1116671197,1349783.6891331254,1619908.1225021081,9467149.6162813008,8641852.2160379216,10371296.312828679,0.49701684157658571,0.45376381687914435,0.54440228030975135,3.1820995677798325,2.9051764945932059,3.4854799997860368,0.18751240760938973,0.17125973263201186,0.20531787069036006,1.2005290390451515,1.0964729473909396,1.3145266979461021,0.1503650927214692,0.13735198013997293,0.16462148411309269,0.96269714933680506,0.87938202506516838,1.0539722392140056,247407.70959344532,225876.98693334855,270995.48748013598,1584002.5928807256,1446154.33998581,1735020.9317765096,93340.932149968285,85250.58841400026,102204.23107790759,597605.78516495321,545808.18566359475,654352.1513408632,74849.542472279223,68371.805484017546,81946.165456081624,479216.55128231057,437743.50178734155,524651.95515679754]
[9,0.03,4.0665983554352563,3.7119938501260292,4.4550819396094017,87.556770200689755,79.921881660002768,95.921099532799403,1.5283680879526356,1.3951225678850965,7.7252629180018365E-2,32.906857713174283,30.037986395889682,1.6633043416922355,1.2238204797439487,1.1171341062065225,1.3406997188788798,26.349729957624479,24.052696054859922,28.86622354457802,2024293.1441985674,1847776.2113079668,2217674.5867072265,43584478.759386919,39783942.985064387,47748119.483870588,760799.26558747934,694471.59582698182,833463.91167258017,16380552.15776694,14952470.00369703,17945073.94302858,609199.92346043198,556093.00813338242,667380.69810314022,13116509.928601934,11973080.070292192,14369183.605775174,0.20476435798596837,0.186944684501608,0.22428653133788481,4.4087230334676821,4.0250527223251709,4.8290493840420368,7.7252629180018365E-2,7.0556742282623167E-2,8.4588244216427438E-2,1.6633043416922355,1.5191371092480843,1.8212453783734568,6.1948427294626948E-2,5.6587197210960644E-2,6.7821871786452395E-2,1.3337939326317481,1.2183628156636317,1.4602533920396159,101928.70055465607,93058.327895887094,111646.55273037472,2194597.8017206294,2003612.3360819437,2403830.1073050839,38455.228166659559,35122.113667508282,42106.789970602091,827968.557825014,756204.21948933392,906589.29432191653,30837.020454402555,28168.278583612297,33760.735161005417,663943.09877969464,606483.17815747927,726892.76686192758]
[16,0.03,0.27608564901296567,0.25201117535358192,0.30246020904893517,96.755315322301115,88.318320141784795,105.9983849345407,0.10376252056688433,9.4716341753393121E-2,5.2447624281893278E-3,36.363988609977199,33.193719214626775,1.8380478824025526,8.3086462417384016E-2,7.5843412058217818E-2,9.1021517166417709E-2,29.117981680500083,26.579625833675468,31.898853221948521,137431.39539747848,125447.47475438277,150560.26537567729,48163379.894629724,43963567.174318068,52764444.669664316,51651.464110678127,47148.408693644058,56584.743530291547,18101461.320984803,16523347.614797672,19830348.742421541,41359.224970527124,37753.740508175833,45309.179090249869,14494505.121203929,13230948.731034325,15878782.274792774,1.3901668108855699E-2,1.2691871692016738E-2,1.5227049036333743E-2,4.871894957912656,4.4479169851149933,5.3363799828270775,5.2447624281893278E-3,4.7901716084901196E-3,5.7427850655932377E-3,1.8380478824025526,1.6787347190423145,2.0125818992626479,4.205744029800805E-3,3.8417644680674642E-3,4.6044983676369776E-3,1.4739197463652007,1.3463616592560497,1.6136647922645708,6920.0469252313133,6317.8279750343054,7579.8021531749346,2425158.0069068791,2214107.9772233716,2656371.8542887969,2610.7659764686869,2384.4773196352007,2858.6743565045431,914953.33491274703,835649.5738369379,1001833.8140943494,2093.5578244162725,1912.3741256473929,2292.0518977791703,733695.67802980682,670199.12915695866,803258.71662488126]
[19,0.03,5.595432981835706E-2,5.107515176561718E-2,6.1299666804697082E-2,{"$f":"F20+C21","v":97.076422266266405},88.611426786958845,106.35016733882729,2.102956933596661E-2,1.9196178593870669E-2,1.0629569764854054E-3,{"$f":"L20+I21","v":36.484671687842656},33.303880953032007,1.8441479083950691,1.683914878648583E-2,1.5371198423485534E-2,1.8447347807845682E-2,{"$f":"R20+O21","v":29.21461705480192},26.667837033181787,32.00471762061207,27853.246457972953,25424.463033053591,30514.076977519308,{"$f":"X20+U21","v":48323222.231740475},44109471.372491904,52939556.801969014,10468.211834922971,9555.5767562947785,11468.040492145929,{"$f":"AD20+AA21","v":18161535.590876076},16578184.515891839,19896160.761753336,8382.2818147415619,7651.5576083852529,9182.8197506049546,{"$f":"AJ20+AG21","v":14542608.796213981},13274858.975124085,15931480.023057707,2.8174536603737693E-3,2.5722639956342786E-3,3.0860688593752341E-3,{"$f":"AP20+AM21","v":4.8880635714512923},4.4626785206993063,5.3540901072002463,1.0629569764854054E-3,9.7082497053441077E-4,1.1638913170059365E-3,{"$f":"AV20+AS21","v":1.8441479083950691},1.6843060240767147,2.0192611604587833,8.5237892449820411E-4,7.7861111904659974E-4,9.3319454028828073E-4,{"$f":"BB20+AY21","v":1.4788113211983649},1.3508299003695805,1.6190201463172387,1402.4871969883388,1280.4353703806992,1536.199911704666,{"$f":"BH20+BE21","v":2433206.5060889325},2221456.0535932025,2665187.695003333,529.12442587341252,483.2624617188784,579.36806334914911,{"$f":"BN20+BK21","v":917989.83857423603},838422.88794362894,1005158.6525627407,424.30175353188605,387.58121961471886,464.53058428655942,{"$f":"BT20+BQ21","v":736130.63239058701},672423.35418785142,805924.53349343978]
[25,0.03,1.0346855006509669E-3,9.4446165554991953E-4,1.1335293737491465E-3,97.140352709120435,88.669782540335063,106.42020507957676,3.8887054044779777E-4,3.5496819859092077E-4,1.9655783117331122E-5,36.508698955885052,33.32581348627108,1.8453623865321871,3.1138292870706743E-4,2.8423816687715389E-4,3.4112111366905074E-4,29.233856571077055,26.685399347404839,32.025794579601055,515.05129897325105,470.13918936272711,564.25433236140145,48355045.870532341,44138520.012450688,52974420.564269222,193.57406367834292,176.69797408335594,212.06250269856199,18173496.013253912,16589102.209942298,19909263.535206448,155.00186463207339,141.48959947322035,169.80509786974793,14552185.945833737,13283601.238109184,15941971.824768323,5.2099247021779961E-5,4.7565295997096384E-5,5.7066373829723754E-5,4.8912826442346322,4.4656174528054029,5.3576160854310331,1.9655783117331122E-5,1.7952114232137743E-5,2.1522221317795431E-5,1.8453623865321871,1.6854152370813467,2.0205909608079549,1.5761856447960095E-5,1.4397771149049489E-5,1.7256267088845634E-5,1.4797852040471007,1.3517195000451248,1.6200863647926138,25.934242663315295,23.67730820035511,28.406805691391696,2434808.9134073937,2222919.0109825609,2666942.8753617858,9.7843611614820052,8.9362997246617422,10.713446781216351,918594.38801626815,838975.03794332861,1005820.6077141227,7.8460214554512069,7.166999757870439,8.5899172008765508,736615.41701932065,672866.18388650566,806455.28144572652]
[36,0.03,4.338251631403778E-8,3.9599591522351E-8,4.752686349443862E-8,97.141210101952367,88.670565169117452,106.42114437945027,1.6304647696726676E-8,1.488318301227452E-8,8.2413190405811532E-10,36.509021193718418,33.326107630906186,1.8453786743100102,1.3055730437943094E-8,1.1917599022951766E-8,1.430259945606642E-8,29.234114598749134,26.685634881551884,32.026077249839986,2.159518169164994E-2,1.9712097095750437E-2,2.3658177063015096E-2,48355472.668135628,44138909.593604319,52974888.133999012,8.1162149950075799E-3,7.4086306790863924E-3,8.8914022445738747E-3,18173656.41853122,16589248.630836671,19909439.260941107,6.4989515334626796E-3,5.932406372324589E-3,7.1196246819990048E-3,14552314.388232505,13283718.483560393,15942112.533876214,2.1844284398007539E-9,1.9943279656261042E-9,2.3926912014263331E-9,4.8913258163105136,4.4656568678197361,5.3576633735198644,8.2413190405811532E-10,7.5270010844570909E-10,9.0238832654576431E-10,1.8453786743100102,1.6854301131128087,2.0206087952110403,6.6086650877290556E-10,6.0367284683746986E-10,7.2352447968996237E-10,1.4797982651199857,1.3517314307678145,1.6201006642098754,1.0873765068957133E-3,9.9274727308748469E-4,1.1910466615809054E-3,2434830.4038349185,2222938.6311998335,2666966.4146803166,4.1024080016911188E-4,3.7468309776097488E-4,4.4919570195318525E-4,918602.49583368714,838982.44301407051,1005829.4854189616,3.2896967588436689E-4,3.0049950803689041E-4,3.6015989676941321E-4,736621.91863024596,672872.12282564712,806462.39948635863]
[39,0.03,1.4923514860473091E-9,1.3622194901618558E-9,1.6349163531609732E-9,97.141210122703441,88.670565188059058,106.4211444021837,5.6087722167961056E-10,5.119790683578882E-10,2.8350003093807528E-11,36.509021201517385,33.326107638025235,1.8453786747042156,4.4911499783595733E-10,4.0996346277551108E-10,4.9200708871037693E-10,29.234114604994058,26.685634887252402,32.026077256681319,7.4287072828385409E-4,6.7809292529288109E-4,8.1383743260960795E-4,48355472.678465202,44138909.60303317,52974888.145315379,2.7919647217327775E-4,2.5485568710390032E-4,3.0586278713483865E-4,18173656.422413435,16589248.634380426,19909439.265194111,2.2356287285194064E-4,2.0407381170534783E-4,2.4491392793742273E-4,14552314.391341135,13283718.486398028,15942112.537281729,7.5143982075696354E-11,6.8604556767140956E-11,8.2308187110517719E-11,4.8913258173553871,4.4656568687736788,5.357663374664356,2.8350003093807528E-11,2.5892760974389304E-11,3.1042011264721288E-11,1.8453786747042156,1.6854301134728462,2.0206087956426777,2.2733700122577079E-11,2.0766247479581901E-11,2.4889124103378334E-11,1.4797982654360964,1.351731431056568,1.6201006645559575,3.7405574499459329E-5,3.4150344289322071E-5,4.0971810913300977E-5,2434830.4043550408,2222938.631674692,2666966.4152500276,1.4112216620581483E-5,1.2889037456766118E-5,1.5452258888887565E-5,918602.4960299168,838982.44319329201,1005829.4856338245,1.1316503199508462E-5,1.0337134068689979E-5,1.2389441711212104E-5,736621.91878760129,672872.12296938442,806462.39965863305]
[44,0.03,3.0064496453283927E-12,2.7442893590060758E-12,3.2936568469678714E-12,97.141210123350504,88.670565188649675,106.42114440289255,1.1299275941069981E-12,1.0314187393996659E-12,5.7113124852501736E-14,36.509021201760568,33.326107638247215,1.8453786747165071,9.0477453775441982E-13,8.2590094812286202E-13,9.9118374671251946E-13,29.234114605188783,26.685634887430151,32.026077256894638,1.4965666322277088E-6,1.3660670785714937E-6,1.6395341737519871E-6,48355472.678787291,44138909.603327163,52974888.145668238,5.6246141916977318E-7,5.1342515303338877E-7,6.1618263291060787E-7,18173656.422534484,16589248.634490926,19909439.265326723,4.5038352296920358E-7,4.1112140441350852E-7,4.9339676253728466E-7,14552314.391438065,13283718.486486509,15942112.537387919,1.5138296867208574E-13,1.3820882499120851E-13,1.6581577614899389E-13,4.8913258173879672,4.4656568688034239,5.3576633747000422,5.7113124852501736E-14,5.2162833471764169E-14,6.2536369367171138E-14,1.8453786747165071,1.6854301134840726,2.0206087956561367,4.5798677663766671E-14,4.1835102489931418E-14,5.0140934647592802E-14,1.4797982654459527,1.3517314310655717,1.6201006645667486,7.5356226223263342E-8,6.8798330310517776E-8,8.2540666552363913E-8,2434830.4043712588,2222938.6316894987,2666966.4152677921,2.8430077666300953E-8,2.5965895067491117E-8,3.1129689413225677E-8,918602.49603603547,838982.44319888041,1005829.4856405241,2.2797911449555985E-8,2.0824901737351049E-8,2.4959423424536074E-8,736621.91879250784,672872.12297386641,806462.39966400468]
[50,0.03,6.5984950208834058E-16,6.0231109140319424E-16,7.2288515921051252E-16,97.14121012335157,88.670565188650642,106.42114440289372,2.4799422851665286E-16,2.263737038453255E-16,1.2535073406332099E-17,36.509021201760973,33.326107638247578,1.8453786747165271,1.9857808999633215E-16,1.8126707368605609E-16,2.1754300883189163E-16,29.234114605189099,26.685634887430442,32.026077256894986,3.2846342484130093E-10,2.9982164611182607E-10,3.5984165239158639E-10,48355472.67878782,44138909.603327639,52974888.14566882,1.2344789740941658E-10,1.1268551665754127E-10,1.3523852100876817E-10,18173656.422534686,16589248.634491108,19909439.265326943,9.8849266889204905E-11,9.0232096327188412E-11,1.0828972592243931E-10,14552314.391438223,13283718.486486655,15942112.537388092,3.3225228521005126E-17,3.0333794047198205E-17,3.6392911985177852E-17,4.8913258173880214,4.4656568688034737,5.3576633747001008,1.2535073406332099E-17,1.1448593442216453E-17,1.3725356170012661E-17,1.8453786747165271,1.685430113484091,2.0206087956561589,1.0051801366338836E-17,9.1818838844316252E-18,1.1004831167842239E-17,1.4797982654459689,1.3517314310655866,1.6201006645667664,1.653903248635497E-11,1.5099718723193754E-11,1.8115858953848526E-11,2434830.4043712858,2222938.6316895229,2666966.4152678214,6.239776083258644E-12,5.6989422584161132E-12,6.8322814225075716E-12,918602.4960360456,838982.44319888961,1005829.4856405351,5.0036396059447181E-12,4.5706074152220678E-12,5.4780438929630721E-12,736621.91879251588,672872.12297387375,806462.39966401365]

{"sheet":"Tioga NPV 4%","index":353,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU60","v":14.930321777262277},{"$f":"'WTP Values '!CV60","v":13.628408260069849},{"$f":"'WTP Values '!CW60","v":16.35662071557563},{"$f":"C3","v":14.930321777262277},{"$f":"D3","v":13.628408260069849},{"$f":"E3","v":16.35662071557563},{"$f":"'WTP Values '!CC60","v":5.611330491178931},{"$f":"'WTP Values '!CD60","v":5.1221259236002155},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"I3","v":5.611330491178931},{"$f":"J3","v":5.1221259236002155},{"$f":"K3","v":0.28362934103280618},{"$f":"'WTP Values '!CI60","v":4.4931984826480242},{"$f":"'WTP Values '!CJ60","v":4.1015045539781285},{"$f":"'WTP Values '!CK60","v":4.9223150308888286},{"$f":"O3","v":4.4931984826480242},{"$f":"P3","v":4.1015045539781285},{"$f":"Q3","v":4.9223150308888286},{"$f":"'WTP Values '!BH60","v":7432095.6663928358},{"$f":"'WTP Values '!BI60","v":6784022.1718295896},{"$f":"'WTP Values '!BJ60","v":8142086.403133885},{"$f":"U3","v":7432095.6663928358},{"$f":"V3","v":6784022.1718295896},{"$f":"W3","v":8142086.403133885},{"$f":"'WTP Values '!AV60","v":2793238.193278647},{"$f":"'WTP Values '!AW60","v":2549719.319343966},{"$f":"'WTP Values '!AX60","v":3060022.9733470776},{"$f":"AA3","v":2793238.193278647},{"$f":"AB3","v":2549719.319343966},{"$f":"AC3","v":3060022.9733470776},{"$f":"'WTP Values '!BB60","v":2236648.4439730924},{"$f":"'WTP Values '!BC60","v":2041668.9389597906},{"$f":"'WTP Values '!BD60","v":2450256.3813060233},{"$f":"AG3","v":2236648.4439730924},{"$f":"AH3","v":2041668.9389597906},{"$f":"AI3","v":2450256.3813060233},{"$f":"'WTP Values '!CX60","v":0.75178256764868401},{"$f":"'WTP Values '!CY60","v":0.68635848692242984},{"$f":"'WTP Values '!CZ60","v":0.82345729538422174},{"$f":"AM3","v":0.75178256764868401},{"$f":"AN3","v":0.68635848692242984},{"$f":"AO3","v":0.82345729538422174},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"'WTP Values '!CG60","v":0.2590457118606147},{"$f":"'WTP Values '!CH60","v":0.31056170153536894},{"$f":"AS3","v":0.28362934103280618},{"$f":"AT3","v":0.2590457118606147},{"$f":"AU3","v":0.31056170153536894},{"$f":"'WTP Values '!CL60","v":0.22744069422738034},{"$f":"'WTP Values '!CM60","v":0.2077571938482263},{"$f":"'WTP Values '!CN60","v":0.24900476535986285},{"$f":"AY3","v":0.22744069422738034},{"$f":"AZ3","v":0.2077571938482263},{"$f":"BA3","v":0.24900476535986285},{"$f":"'WTP Values '!BK60","v":374226.35938098258},{"$f":"'WTP Values '!BL60","v":341659.2095166152},{"$f":"'WTP Values '!BM60","v":409904.98984455556},{"$f":"BE3","v":374226.35938098258},{"$f":"BF3","v":341659.2095166152},{"$f":"BG3","v":409904.98984455556},{"$f":"'WTP Values '!AY60","v":141186.53487844011},{"$f":"'WTP Values '!AZ60","v":128949.16407286895},{"$f":"'WTP Values '!BA60","v":154593.06976516041},{"$f":"BK3","v":141186.53487844011},{"$f":"BL3","v":128949.16407286895},{"$f":"BM3","v":154593.06976516041},{"$f":"'WTP Values '!BE60","v":113216.64885367577},{"$f":"'WTP Values '!BF60","v":103418.49044491728},{"$f":"'WTP Values '!BG60","v":123950.92786014589},{"$f":"BQ3","v":113216.64885367577},{"$f":"BR3","v":103418.49044491728},{"$f":"BS3","v":123950.92786014589}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":13.803921761522075},{"$f":"D3/(1+B4)^A4","v":12.600229530390022},{"$f":"E3/(1+B4)^A4","v":15.122615306560308},{"$f":"F3+C4","v":28.734243538784352},{"$f":"G3+D4","v":26.228637790459871},{"$f":"H3+E4","v":31.479236022135936},{"$f":"I3/(1+B4)^A4","v":5.187990468915431},{"$f":"J3/(1+B4)^A4","v":4.7356933465238678},{"$f":"K3/(1+B4)^A4","v":0.26223126944601161},{"$f":"L3+I4","v":10.799320960094363},{"$f":"M3+J4","v":9.8578192701240823},{"$f":"N3+K4","v":0.54586061047881773},{"$f":"O3/(1+B4)^A4","v":4.1542145734541638},{"$f":"P3/(1+B4)^A4","v":3.7920715181010798},{"$f":"Q3/(1+B4)^A4","v":4.5509569442389317},{"$f":"R3+O4","v":8.647413056102188},{"$f":"S3+P4","v":7.8935760720792079},{"$f":"T3+Q4","v":9.4732719751277603},{"$f":"U3/(1+B4)^A4","v":6871390.2241058014},{"$f":"V3/(1+B4)^A4","v":6272209.8482152261},{"$f":"W3/(1+B4)^A4","v":7527816.5709447889},{"$f":"X3+U4","v":14303485.890498638},{"$f":"Y3+V4","v":13056232.020044815},{"$f":"Z3+W4","v":15669902.974078674},{"$f":"AA3/(1+B4)^A4","v":2582505.726034252},{"$f":"AB3/(1+B4)^A4","v":2357358.8381508561},{"$f":"AC3/(1+B4)^A4","v":2829163.2519850936},{"$f":"AD3+AA4","v":5375743.919312899},{"$f":"AE3+AB4","v":4907078.1574948225},{"$f":"AF3+AC4","v":5889186.2253321707},{"$f":"AG3/(1+B4)^A4","v":2067907.2152118084},{"$f":"AH3/(1+B4)^A4","v":1887637.7024406346},{"$f":"AI3/(1+B4)^A4","v":2265399.7608228764},{"$f":"AJ3+AG4","v":4304555.659184901},{"$f":"AK3+AH4","v":3929306.6414004252},{"$f":"AL3+AI4","v":4715656.1421288997},{"$f":"AM3/(1+B4)^A4","v":0.69506524375802881},{"$f":"AN3/(1+B4)^A4","v":0.63457700344159562},{"$f":"AO3/(1+B4)^A4","v":0.76133255860227589},{"$f":"AP3+AM4","v":1.4468478114067129},{"$f":"AQ3+AN4","v":1.3209354903640254},{"$f":"AR3+AO4","v":1.5847898539864977},{"$f":"AS3/(1+B4)^A4","v":0.26223126944601161},{"$f":"AT3/(1+B4)^A4","v":0.23950232235633753},{"$f":"AU3/(1+B4)^A4","v":0.28713175067988989},{"$f":"AV3+AS4","v":0.54586061047881773},{"$f":"AW3+AT4","v":0.49854803421695226},{"$f":"AX3+AU4","v":0.59769345221525882},{"$f":"AY3/(1+B4)^A4","v":0.2102817069409951},{"$f":"AZ3/(1+B4)^A4","v":0.192083204371511},{"$f":"BA3/(1+B4)^A4","v":0.23021890288448857},{"$f":"BB3+AY4","v":0.43772240116837546},{"$f":"BC3+AZ4","v":0.39984039821973727},{"$f":"BD3+BA4","v":0.47922366824435142},{"$f":"BE3/(1+B4)^A4","v":345993.30564070132},{"$f":"BF3/(1+B4)^A4","v":315883.14489332022},{"$f":"BG3/(1+B4)^A4","v":378980.20510776213},{"$f":"BH3+BE4","v":720219.6650216839},{"$f":"BI3+BF4","v":657542.35440993542},{"$f":"BJ3+BG4","v":788885.19495231775},{"$f":"BK3/(1+B4)^A4","v":130534.88801630927},{"$f":"BL3/(1+B4)^A4","v":119220.7508070164},{"$f":"BM3/(1+B4)^A4","v":142929.98314086575},{"$f":"BN3+BK4","v":271721.42289474938},{"$f":"BO3+BL4","v":248169.91487988536},{"$f":"BP3+BM4","v":297523.05290602613},{"$f":"BQ3/(1+B4)^A4","v":104675.15611471501},{"$f":"BR3/(1+B4)^A4","v":95616.207881765222},{"$f":"BS3/(1+B4)^A4","v":114599.60046241299},{"$f":"BT3+BQ4","v":217891.80496839079},{"$f":"BU3+BR4","v":199034.6983266825},{"$f":"BV3+BS4","v":238550.52832255888}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":12.271636181371324},{"$f":"D4/(1+B5)^A5","v":11.201558170934462},{"$f":"E4/(1+B5)^A5","v":13.443949941113154},{"$f":"F4+C5","v":41.005879720155676},37.430195961394332,44.92318596324909,{"$f":"I4/(1+B5)^A5","v":4.6121046356852302},{"$f":"J4/(1+B5)^A5","v":4.210014140841797},{"$f":"K4/(1+B5)^A5","v":0.23312264366715585},{"$f":"L4+I5","v":15.411425595779594},14.067833410965878,0.77898325414597358,{"$f":"O4/(1+B5)^A5","v":3.693081628938399},{"$f":"P4/(1+B5)^A5","v":3.371137771411548},{"$f":"Q4/(1+B5)^A5","v":4.0457841518965241},{"$f":"R4+O5","v":12.340494685040587},11.264713843490757,13.519056127024285,{"$f":"U4/(1+B5)^A5","v":6108640.888236979},{"$f":"V4/(1+B5)^A5","v":5575971.715883187},{"$f":"W4/(1+B5)^A5","v":6692201.5203124899},{"$f":"X4+U5","v":20412126.778735615},18632203.735928003,22362104.494391166,{"$f":"AA4/(1+B5)^A5","v":2295838.1866912371},{"$f":"AB4/(1+B5)^A5","v":2095683.4231968096},{"$f":"AC4/(1+B5)^A5","v":2515115.8291003122},{"$f":"AD4+AA5","v":7671582.1060041357},7002761.5806916319,8404302.0544324834,{"$f":"AG4/(1+B5)^A5","v":1838361.9843926094},{"$f":"AH4/(1+B5)^A5","v":1678103.043959656},{"$f":"AI4/(1+B5)^A5","v":2013932.1383054985},{"$f":"AJ4+AG5","v":6142917.6435775105},5607409.6853600815,6729588.280434398,{"$f":"AM4/(1+B5)^A5","v":0.61791047073959937},{"$f":"AN4/(1+B5)^A5","v":0.56413664535587904},{"$f":"AO4/(1+B5)^A5","v":0.6768218723350341},{"$f":"AP4+AM5","v":2.0647582821463124},1.8850721357199043,2.2616117263215321,{"$f":"AS4/(1+B5)^A5","v":0.23312264366715585},{"$f":"AT4/(1+B5)^A5","v":0.2129166924680117},{"$f":"AU4/(1+B5)^A5","v":0.25525908081322707},{"$f":"AV4+AS5","v":0.77898325414597358},0.71146472668496397,0.85295253302848595,{"$f":"AY4/(1+B5)^A5","v":0.18693967176564907},{"$f":"AZ4/(1+B5)^A5","v":0.17076126924811441},{"$f":"BA4/(1+B5)^A5","v":0.20466376636152331},{"$f":"BB4+AY5","v":0.62466207293402454},0.57060166746785168,0.68388743460587476,{"$f":"BE4/(1+B5)^A5","v":307586.78883909638},{"$f":"BF4/(1+B5)^A5","v":280818.96557567868},{"$f":"BG4/(1+B5)^A5","v":336912.02234915696},{"$f":"BH4+BE5","v":1027806.4538607802},938361.31998561416,1125797.2173014747,{"$f":"BK4/(1+B5)^A5","v":116045.04012601457},{"$f":"BL4/(1+B5)^A5","v":105986.81334545011},{"$f":"BM4/(1+B5)^A5","v":127064.23455712489},{"$f":"BN4+BK5","v":387766.46302076394},354156.72822533548,424587.28746315103,{"$f":"BQ4/(1+B5)^A5","v":93055.832629291181},{"$f":"BR4/(1+B5)^A5","v":85002.460636810501},{"$f":"BS4/(1+B5)^A5","v":101878.62751622683},{"$f":"BT4+BQ5","v":310947.63759768195},284037.15896349301,340429.15583878569]
[4,0.04,10.489846038628228,9.575138870578046,11.491944753657357,51.495725758783905,47.005334831972377,56.415130716906447,3.9424463720513612,3.5987377318859779,0.19927421283061417,19.353871967830955,17.666571142851858,0.97825746697658778,3.1568616542314296,2.8816626955412006,3.4583532490427933,15.497356339272017,14.146376539031957,16.977409376067079,5221691.8327605156,4766363.9918001592,5720521.9067786187,25633818.611496132,23398567.727728162,28082626.401169784,1962492.1039097554,1791398.9732201551,2149931.5516401501,9634074.2099138908,8794160.5539117865,10554233.606072634,1571439.5288885257,1434449.514956454,1721517.6322729974,7714357.1724660359,7041859.2003165353,8451105.9127073959,0.52819246006936027,0.48222636876365543,0.57855017305257306,2.5929507422156726,2.3672985044835597,2.8401618993741051,0.19927421283061417,0.18200208106184362,0.21819653207754194,0.97825746697658778,0.89346680774680753,1.0711490651060278,0.15979681489499811,0.14596744861884361,0.17494744523775871,0.78445888782902262,0.71656911608669527,0.85883487984363349,262926.47620503482,240045.22869472241,287993.80871235998,1290732.9300658151,1178406.5486803367,1413791.0260138346,99195.786647929941,90597.972241576019,108615.04022941446,486962.24966869387,444754.70046691148,533202.32769256551,79544.515731278807,72660.459600184899,87086.27777722702,390492.15332896076,356697.61856367788,427515.43361601268]
[5,0.04,8.6218888048807436,7.8700661887132188,9.445540902411901,60.117614563664645,54.875401020685594,65.860671619318353,3.2404035401340772,2.9579000919547527,0.16378887720361396,22.594275507965033,20.624471234806609,1.1420463441802018,2.5947101659019793,2.3685166820025332,2.842514280137546,18.092066505173996,16.514893221034491,19.819923656204626,4291850.0604897868,3917603.7655422585,4701852.0199920386,29925668.671985917,27316171.49327042,32784478.421161823,1613025.4570046179,1472399.3751105152,1767087.0199702319,11247099.666918509,10266559.929022301,12321320.626042867,1291608.7454266243,1179012.9396205135,1414962.0067293539,9005965.9178926609,8220872.1399370488,9866067.9194367491,0.43413570051691358,0.39635492408097944,0.47552606985222351,3.0270864427325863,2.7636534285645391,3.3156879692263286,0.16378887720361396,0.1495924439113421,0.1793416443154181,1.1420463441802018,1.0430592516581496,1.2504907094214459,0.13134133373600546,0.11997460272433044,0.1437940474992111,0.91580022156502805,0.83654371881102574,1.0026289273428446,216106.39787763575,197299.68031244006,236709.91795955616,1506839.3279434508,1375706.2289927767,1650500.9439733909,81531.705922250971,74464.929202782616,89273.645766313202,568493.95559094485,519219.62966969411,622475.9734588787,65379.793673583714,59721.60133498472,71578.572331877411,455871.94700254448,416419.21989866259,499094.00594789011]
[9,0.04,2.6582892717357756,2.4264883241667121,2.9122365893200959,78.551565308168705,71.701924275845215,86.055624220851911,0.99907690319049425,0.91197581634994684,5.0499168448280361E-2,29.52239075080298,26.948582556143947,1.4922336596510146,0.79999758212799077,0.73025790846784622,0.87640021654743394,23.639662916696334,21.578878716748012,25.897335394679217,1323257.4937918542,1207870.3746396448,1449668.7518120811,39101819.560533568,35692168.503300115,42837230.260806896,497325.8603108814,453968.21405897051,544825.91619034263,14695814.037628323,13414609.987573387,16099424.916711027,398227.08793275739,363511.69906722335,436259.20114779216,11767478.219105227,10741650.005199498,12891314.536237011,0.13385214090308253,0.12220362223735375,0.1466135644434732,3.9552863187538638,3.6110764600137926,4.3323821470057107,5.0499168448280361E-2,4.6122143045633592E-2,5.5294376887492634E-2,1.4922336596510146,1.36289401237214,1.6339304768048195,4.049498506733766E-2,3.6990409702605843E-2,4.4334389187463491E-2,1.1966133625830861,1.0930543242319386,1.3100664794779184,66629.636734166648,60831.174625513187,72982.086601387957,1968883.6414578415,1797541.0114974002,2156596.4257351058,25137.746967549047,22958.927782536986,27524.73154780066,742812.07602823945,678428.6925771184,813346.67778841383,20157.81089781638,18413.284572842131,22069.010076803563,595656.61873044097,544106.44508867059,652131.91986540775]
[16,0.04,7.4914927295644182E-2,6.838239853030828E-2,8.2071576888309045E-2,83.148097023854859,75.897641671375936,91.091264242696056,2.8155616606917049E-2,2.570096591957087E-2,1.4231489300346703E-3,31.249926094962881,28.525508667369664,1.5795533625352429,2.254523664487278E-2,2.0579858897077769E-2,2.4698387494024299E-2,25.02296393582224,22.841590669353277,27.412746615657472,37291.55438230517,34039.757170447483,40854.029807619809,41389905.775568426,37780735.215922631,45343898.164030403,14015.453872371721,12793.564685514628,15354.082918722765,15555755.848422006,14199580.726470038,17041500.570374355,11222.688838584734,10244.352560229545,12294.495818621792,12456065.220975433,11370209.534649964,13645664.063076261,3.7721716408888445E-3,3.4438973863810877E-3,4.1318093698907883E-3,4.1867342719225462,3.8223825926300332,4.585896279602041,1.4231489300346703E-3,1.2997972153447339E-3,1.5582857247434267E-3,1.5795533625352429,1.4426452627566551,1.7295417256500232,1.1412147257310733E-3,1.0424500760586332E-3,1.2494153958297082E-3,1.2666345168522428,1.1570156068440567,1.386726468352149,1877.7318348111742,1714.3217154103322,2056.754232791724,2084095.0451638291,1902726.1117201603,2282792.0506082368,708.42270872220547,647.02003047682695,775.69182731914782,786278.54614711599,718127.69781053718,860940.55813485233,568.0799880982097,518.91639097190978,621.94069809077939,630512.12452350173,575945.43546075991,690292.14036149695]
[19,0.04,9.0108973064825654E-3,8.2251534236408384E-3,9.8717115242350391E-3,83.214551842114972,75.958301676405227,91.16406751333011,3.386606368105974E-3,3.0913567287427211E-3,1.711788200736675E-4,31.2749021104535,28.548307234770718,1.5808157958968787,2.711780141700921E-3,2.4753810995722832E-3,2.9707648579311427E-3,25.042963149035838,22.859846454043915,27.434655825363517,4485.4927992114572,4094.3609941718537,4913.99351826968,41422986.011491686,37810930.878630191,45380138.566631943,1685.8030850018329,1538.8321356846209,1846.8157069662313,15568188.543394076,14210929.5196514,17055120.723616812,1349.8844659891297,1232.2084826610712,1478.8032673298967,12466020.536612527,11379296.997084465,13656570.147013338,4.5372334333763074E-4,4.1423794700189257E-4,4.9698119274839219E-4,4.1900804539171164,3.8254375722339677,4.5895614855986775,1.711788200736675E-4,1.5634186202306304E-4,1.8743330797622228E-4,1.5808157958968787,1.4437982744572453,1.730924034868939,1.3726728529851059E-4,1.2538770204540334E-4,1.5028184944410094E-4,1.2676468547124258,1.1579403335020209,1.3878347878294355,225.85683979673792,206.20158739356759,247.38996412851282,2085760.7255873203,1904246.8358555171,2284616.5365108461,85.210311326660872,77.824690756963435,93.301557510248728,786906.9669980593,718701.65016006446,861628.65143309359,68.329645631498025,62.416162953018159,74.808105187121242,631016.05149412132,576405.7508571581,690843.8455763614]
[25,0.04,4.5213407095599712E-5,4.1270829920489512E-5,4.9532659922165937E-5,83.221705181881205,75.964831249994589,91.17190421418303,1.6992759675950265E-5,1.5511304313035841E-5,8.589130932129461E-7,31.277590582553628,28.550761321668752,1.5809516869429228,1.3606726980705943E-5,1.2420562521692238E-5,1.4906218142150137E-5,25.045115907419955,22.861811546026868,27.437014179883789,22.506572326512739,20.544015110754671,24.656633168688664,41426546.839333855,37814181.204798698,45384039.561621644,8.4587470673282859,7.7213002696686006,9.2666498739853935,15569526.825458096,14212151.128192192,17056586.826246578,6.7732295482809297,6.1827742408212769,7.4200972296053509,12467092.148229215,11380275.191113263,13657744.101377575,2.27661880203013E-6,2.0784954367161681E-6,2.4936709655346285E-6,4.1904406441539344,3.8257664168182743,4.5899560162661848,8.589130932129461E-7,7.8446663115863873E-7,9.4047220477223518E-7,1.5809516869429228,1.4439223871200244,1.7310728296104463,6.8875733903264837E-7,6.2914990866470935E-7,7.5405969093749618E-7,1.2677558249400436,1.1580398730711372,1.3879540897250415,1.1332675199515452,1.0346446083540539,1.2413129102538287,2085940.0230156055,1904410.5298767446,2284812.9281029347,0.42755436708655636,0.39049600784511523,0.46815329915363146,786974.61157193186,718763.43162713177,861702.7192777145,0.34285332298842403,0.31318161654221482,0.37535987802707094,631070.29527858412,576455.3001978423,690903.23231393832]
[36,0.04,7.0290807743780196E-11,6.4161498938435668E-11,7.7005713554505863E-11,83.221729899963478,75.964853812677518,91.171931293592493,2.6417712801270539E-11,2.4114575285545819E-11,1.3353051446884325E-12,31.277599872462503,28.550769801668842,1.5809521565090507,2.1153633217700828E-11,1.9309568297648563E-11,2.3173880955295124E-11,25.045123346191293,22.861818336324394,27.437022329084435,3.4989735346185751E-5,3.1938655129042708E-5,3.8332317182039624E-5,41426559.143633448,37814192.436172061,45384053.041355342,1.315035079319874E-5,1.200388264568751E-5,1.44063530391326E-5,15569531.449838771,14212155.349412125,17056591.892306153,1.052996901949999E-5,9.6120204913082221E-6,1.1535618775721639E-5,12467095.851140717,11380278.571223989,13657748.157930389,3.5393345646572428E-12,3.2313230195111612E-12,3.8767736756494135E-12,4.1904418887770332,3.825767553127712,4.589957379551282,1.3353051446884325E-12,1.2195673074491498E-12,1.4621006285643967E-12,1.5809521565090507,1.4439228159864155,1.7310733437647832,1.0707733128294426E-12,9.7810490544234825E-13,1.1722953028280038E-12,1.2677562014823498,1.1580402170261763,1.3879545019680173,1.7618289459751247E-6,1.6085053067374664E-6,1.9298011968006687E-6,2085940.6425707685,1904411.095514952,2284813.6067263032,6.6469535802400551E-7,6.070827565398411E-7,7.2781229416853464E-7,786974.84531507781,718763.64511054452,861702.97521621827,5.3301528370864384E-7,4.8688630676978008E-7,5.8355144449393694E-7,631070.482715833,576455.4714136268,690903.43752245826]
[39,0.04,8.0370719073608909E-13,7.3362449117380781E-13,8.8048562391141872E-13,83.221729899984467,75.964853812696674,91.171931293615486,3.0206091554070563E-13,2.7572677254167595E-13,1.5267918822684901E-14,31.277599872470386,28.55076980167604,1.5809521565094493,2.4187127268806128E-13,2.2078617943045365E-13,2.649708455325137E-13,25.045123346197606,22.861818336330156,27.437022329091352,4.0007367680549339E-7,3.6518753466626786E-7,4.3829285714116553E-7,41426559.143643893,37814192.43618159,45384053.041366786,1.5036150291118373E-7,1.3725275194244566E-7,1.6472267002591281E-7,15569531.449842697,14212155.349415708,17056591.892310452,1.203999796111214E-7,1.0990412878063188E-7,1.3189860889680994E-7,12467095.851143861,11380278.571226858,13657748.157933833,4.0468856900958293E-14,3.6947043713578267E-14,4.4327145753301134E-14,4.1904418887780901,3.8257675531286766,4.5899573795524393,1.5267918822684901E-14,1.3944568942163922E-14,1.6717702164419108E-14,1.5809521565094493,1.4439228159867796,1.7310733437652197,1.22432539729276E-14,1.1183680640913082E-14,1.3404059432399658E-14,1.2677562014826695,1.1580402170264683,1.3879545019683672,2.0144804678994306E-8,1.8391697618191809E-8,2.2065404401289594E-8,2085940.6425712944,1904411.0955154323,2284813.6067268793,7.6001465346663906E-9,6.9414023321723892E-9,8.3218274637218299E-9,786974.84531527618,718763.64511072577,861702.9752164355,6.0945126402645502E-9,5.5670725430870542E-9,6.6723446088967386E-9,631070.48271599214,576455.4714137722,690903.43752263242]
[44,0.04,2.1286124659671087E-16,1.9429989618745653E-16,2.3319595703083648E-16,83.221729899984666,75.964853812696859,91.171931293615714,8.0000606901688676E-17,7.302602888193054E-17,4.0436968475516219E-18,31.277599872470468,28.550769801676111,1.5809521565094533,6.4059425141089318E-17,5.847505400797595E-17,7.0177329681694909E-17,25.04512334619767,22.861818336330213,27.437022329091423,1.0595921320220055E-10,9.6719644625111612E-11,1.1608153444546917E-10,41426559.14364399,37814192.436181679,45384053.04136689,3.9823131258183919E-11,3.6351288397134191E-11,4.3626675596048031E-11,15569531.449842736,14212155.349415744,17056591.892310493,3.1887844286635752E-11,2.9108026067235568E-11,3.4933247627700085E-11,12467095.851143893,11380278.571226884,13657748.157933868,1.0718146394077147E-17,9.785396813150964E-18,1.1740011302474576E-17,4.1904418887780999,3.8257675531286859,4.58995737955245,4.0436968475516219E-18,3.6932086243551705E-18,4.4276708781112459E-18,1.5809521565094533,1.4439228159867834,1.7310733437652241,3.2426166309282949E-18,2.9619894287420433E-18,3.5500550861363259E-18,1.2677562014826724,1.158040217026471,1.3879545019683708,5.3353364083886055E-12,4.8710273183602545E-12,5.8440058041752045E-12,2085940.6425712998,1904411.095515437,2284813.6067268848,2.012893108751573E-12,1.8384252008524225E-12,2.2040297614709794E-12,786974.84531527827,718763.6451107274,861702.97521643771,1.6141271012120499E-12,1.4744349871132998E-12,1.7671654646660702E-12,631070.48271599365,576455.4714137736,690903.43752263405]
[50,0.04,2.9757394398046709E-21,2.7162570617206078E-21,3.2600128846110875E-21,83.221729899984666,75.964853812696859,91.171931293615714,1.1183856383999173E-21,1.0208830294411774E-21,5.6529727154473553E-23,31.277599872470468,28.550769801676111,1.5809521565094533,8.9553246977225893E-22,8.1746455608200408E-22,9.8105902813603711E-22,25.04512334619767,22.861818336330213,27.437022329091423,1.4812795413805119E-15,1.352113011252485E-15,1.6227867016906055E-15,41426559.14364399,37814192.436181679,45384053.04136689,5.5671600254232104E-16,5.0818063081256814E-16,6.0988846619265308E-16,15569531.449842736,14212155.349415744,17056591.892310493,4.4578295679096282E-16,4.0692189192729154E-16,4.8835682581131888E-16,12467095.851143893,11380278.571226884,13657748.157933868,1.4983662576628176E-22,1.3679705299387365E-22,1.6412200536772585E-22,4.1904418887780999,3.8257675531286859,4.58995737955245,5.6529727154473553E-23,5.1630001884477603E-23,6.1897574448733881E-23,1.5809521565094533,1.4439228159867834,1.7310733437652241,4.5330854493684861E-23,4.1407766346926956E-23,4.9628756301093032E-23,1.2677562014826724,1.158040217026471,1.3879545019683708,7.4586479356421747E-17,6.8095570872385223E-17,8.1697532246812839E-17,2085940.6425712998,1904411.095515437,2284813.6067268848,2.8139670830602214E-17,2.5700659301653786E-17,3.0811706651979262E-17,786974.84531527827,718763.6451107274,861702.97521643771,2.2565035922365503E-17,2.0612180059687456E-17,2.4704468539689688E-17,631070.48271599365,576455.4714137736,690903.43752263405]

{"sheet":"Tioga NPV 5%","index":354,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU60","v":14.930321777262277},{"$f":"'WTP Values '!CV60","v":13.628408260069849},{"$f":"'WTP Values '!CW60","v":16.35662071557563},{"$f":"C3","v":14.930321777262277},{"$f":"D3","v":13.628408260069849},{"$f":"E3","v":16.35662071557563},{"$f":"'WTP Values '!CC60","v":5.611330491178931},{"$f":"'WTP Values '!CD60","v":5.1221259236002155},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"I3","v":5.611330491178931},{"$f":"J3","v":5.1221259236002155},{"$f":"K3","v":0.28362934103280618},{"$f":"'WTP Values '!CI60","v":4.4931984826480242},{"$f":"'WTP Values '!CJ60","v":4.1015045539781285},{"$f":"'WTP Values '!CK60","v":4.9223150308888286},{"$f":"O3","v":4.4931984826480242},{"$f":"P3","v":4.1015045539781285},{"$f":"Q3","v":4.9223150308888286},{"$f":"'WTP Values '!BH60","v":7432095.6663928358},{"$f":"'WTP Values '!BI60","v":6784022.1718295896},{"$f":"'WTP Values '!BJ60","v":8142086.403133885},{"$f":"U3","v":7432095.6663928358},{"$f":"V3","v":6784022.1718295896},{"$f":"W3","v":8142086.403133885},{"$f":"'WTP Values '!AV60","v":2793238.193278647},{"$f":"'WTP Values '!AW60","v":2549719.319343966},{"$f":"'WTP Values '!AX60","v":3060022.9733470776},{"$f":"AA3","v":2793238.193278647},{"$f":"AB3","v":2549719.319343966},{"$f":"AC3","v":3060022.9733470776},{"$f":"'WTP Values '!BB60","v":2236648.4439730924},{"$f":"'WTP Values '!BC60","v":2041668.9389597906},{"$f":"'WTP Values '!BD60","v":2450256.3813060233},{"$f":"AG3","v":2236648.4439730924},{"$f":"AH3","v":2041668.9389597906},{"$f":"AI3","v":2450256.3813060233},{"$f":"'WTP Values '!CX60","v":0.75178256764868401},{"$f":"'WTP Values '!CY60","v":0.68635848692242984},{"$f":"'WTP Values '!CZ60","v":0.82345729538422174},{"$f":"AM3","v":0.75178256764868401},{"$f":"AN3","v":0.68635848692242984},{"$f":"AO3","v":0.82345729538422174},{"$f":"'WTP Values '!CF60","v":0.28362934103280618},{"$f":"'WTP Values '!CG60","v":0.2590457118606147},{"$f":"'WTP Values '!CH60","v":0.31056170153536894},{"$f":"AS3","v":0.28362934103280618},{"$f":"AT3","v":0.2590457118606147},{"$f":"AU3","v":0.31056170153536894},{"$f":"'WTP Values '!CL60","v":0.22744069422738034},{"$f":"'WTP Values '!CM60","v":0.2077571938482263},{"$f":"'WTP Values '!CN60","v":0.24900476535986285},{"$f":"AY3","v":0.22744069422738034},{"$f":"AZ3","v":0.2077571938482263},{"$f":"BA3","v":0.24900476535986285},{"$f":"'WTP Values '!BK60","v":374226.35938098258},{"$f":"'WTP Values '!BL60","v":341659.2095166152},{"$f":"'WTP Values '!BM60","v":409904.98984455556},{"$f":"BE3","v":374226.35938098258},{"$f":"BF3","v":341659.2095166152},{"$f":"BG3","v":409904.98984455556},{"$f":"'WTP Values '!AY60","v":141186.53487844011},{"$f":"'WTP Values '!AZ60","v":128949.16407286895},{"$f":"'WTP Values '!BA60","v":154593.06976516041},{"$f":"BK3","v":141186.53487844011},{"$f":"BL3","v":128949.16407286895},{"$f":"BM3","v":154593.06976516041},{"$f":"'WTP Values '!BE60","v":113216.64885367577},{"$f":"'WTP Values '!BF60","v":103418.49044491728},{"$f":"'WTP Values '!BG60","v":123950.92786014589},{"$f":"BQ3","v":113216.64885367577},{"$f":"BR3","v":103418.49044491728},{"$f":"BS3","v":123950.92786014589}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":13.542241974841067},{"$f":"D3/(1+B4)^A4","v":12.361368036344533},{"$f":"E3/(1+B4)^A4","v":14.835937156984699},{"$f":"F3+C4","v":28.472563752103344},{"$f":"G3+D4","v":25.989776296414384},{"$f":"H3+E4","v":31.192557872560329},{"$f":"I3/(1+B4)^A4","v":5.0896421688697782},{"$f":"J3/(1+B4)^A4","v":4.6459192050795606},{"$f":"K3/(1+B4)^A4","v":0.25726017327238654},{"$f":"L3+I4","v":10.700972660048709},{"$f":"M3+J4","v":9.7680451286797769},{"$f":"N3+K4","v":0.54088951430519272},{"$f":"O3/(1+B4)^A4","v":4.0754634763247388},{"$f":"P3/(1+B4)^A4","v":3.7201855364880982},{"$f":"Q3/(1+B4)^A4","v":4.4646848352733137},{"$f":"R3+O4","v":8.5686619589727631},{"$f":"S3+P4","v":7.8216900904662268},{"$f":"T3+Q4","v":9.3869998661621423},{"$f":"U3/(1+B4)^A4","v":6741129.8561386261},{"$f":"V3/(1+B4)^A4","v":6153308.0923624393},{"$f":"W3/(1+B4)^A4","v":7385112.3837949065},{"$f":"X3+U4","v":14173225.522531461},{"$f":"Y3+V4","v":12937330.26419203},{"$f":"Z3+W4","v":15527198.786928792},{"$f":"AA3/(1+B4)^A4","v":2533549.3816586365},{"$f":"AB3/(1+B4)^A4","v":2312670.5844389712},{"$f":"AC3/(1+B4)^A4","v":2775531.041584651},{"$f":"AD3+AA4","v":5326787.574937284},{"$f":"AE3+AB4","v":4862389.9037829377},{"$f":"AF3+AC4","v":5835554.0149317291},{"$f":"AG3/(1+B4)^A4","v":2028706.0716309226},{"$f":"AH3/(1+B4)^A4","v":1851853.912888699},{"$f":"AI3/(1+B4)^A4","v":2222454.7676245109},{"$f":"AJ3+AG4","v":4265354.5156040154},{"$f":"AK3+AH4","v":3893522.8518484896},{"$f":"AL3+AI4","v":4672711.1489305347},{"$f":"AM3/(1+B4)^A4","v":0.68188895024823948},{"$f":"AN3/(1+B4)^A4","v":0.62254738042850777},{"$f":"AO3/(1+B4)^A4","v":0.746900041164827},{"$f":"AP3+AM4","v":1.4336715178969235},{"$f":"AQ3+AN4","v":1.3089058673509375},{"$f":"AR3+AO4","v":1.5703573365490486},{"$f":"AS3/(1+B4)^A4","v":0.25726017327238654},{"$f":"AT3/(1+B4)^A4","v":0.23496209692572761},{"$f":"AU3/(1+B4)^A4","v":0.28168861817267021},{"$f":"AV3+AS4","v":0.54088951430519272},{"$f":"AW3+AT4","v":0.49400780878634232},{"$f":"AX3+AU4","v":0.5922503197080391},{"$f":"AY3/(1+B4)^A4","v":0.20629541426519757},{"$f":"AZ3/(1+B4)^A4","v":0.18844189918206466},{"$f":"BA3/(1+B4)^A4","v":0.22585466245792549},{"$f":"BB3+AY4","v":0.43373610849257793},{"$f":"BC3+AZ4","v":0.39619909303029099},{"$f":"BD3+BA4","v":0.47485942781778834},{"$f":"BE3/(1+B4)^A4","v":339434.33957458736},{"$f":"BF3/(1+B4)^A4","v":309894.97461824509},{"$f":"BG3/(1+B4)^A4","v":371795.90915605944},{"$f":"BH3+BE4","v":713660.69895556988},{"$f":"BI3+BF4","v":651554.18413486029},{"$f":"BJ3+BG4","v":781700.899000615},{"$f":"BK3/(1+B4)^A4","v":128060.34909609081},{"$f":"BL3/(1+B4)^A4","v":116960.69303661582},{"$f":"BM3/(1+B4)^A4","v":140220.47144232236},{"$f":"BN3+BK4","v":269246.88397453091},{"$f":"BO3+BL4","v":245909.85710948479},{"$f":"BP3+BM4","v":294813.54120748281},{"$f":"BQ3/(1+B4)^A4","v":102690.8379625177},{"$f":"BR3/(1+B4)^A4","v":93803.619451172126},{"$f":"BS3/(1+B4)^A4","v":112427.14545137949},{"$f":"BT3+BQ4","v":215907.48681619347},{"$f":"BU3+BR4","v":197222.10989608942},{"$f":"BV3+BS4","v":236378.0733115254}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":11.698297786278861},{"$f":"D4/(1+B5)^A5","v":10.678214479079609},{"$f":"E4/(1+B5)^A5","v":12.815840325653555},{"$f":"F4+C5","v":40.170861538382205},36.66799077549399,44.008398198213882,{"$f":"I4/(1+B5)^A5","v":4.396624268541002},{"$f":"J4/(1+B5)^A5","v":4.0133196890871918},{"$f":"K4/(1+B5)^A5","v":0.2222310102774098},{"$f":"L4+I5","v":15.097596928589711},13.781364817766969,0.76312052458260249,{"$f":"O4/(1+B5)^A5","v":3.5205385822911031},{"$f":"P4/(1+B5)^A5","v":3.2136361399314093},{"$f":"Q4/(1+B5)^A5","v":3.8567626263023977},{"$f":"R4+O5","v":12.089200541263866},11.035326230397636,13.243762492464541,{"$f":"U4/(1+B5)^A5","v":5823241.4263156252},{"$f":"V4/(1+B5)^A5","v":5315458.8855306674},{"$f":"W4/(1+B5)^A5","v":6379537.7465024563},{"$f":"X4+U5","v":19996466.948847085},18252789.149722695,21906736.533431247,{"$f":"AA4/(1+B5)^A5","v":2188575.2136129024},{"$f":"AB4/(1+B5)^A5","v":1997771.8038561461},{"$f":"AC4/(1+B5)^A5","v":2397608.0696120509},{"$f":"AD4+AA5","v":7515362.7885501869},6860161.7076390833,8233162.0845437795,{"$f":"AG4/(1+B5)^A5","v":1752472.5810438807},{"$f":"AH4/(1+B5)^A5","v":1599701.0369408908},{"$f":"AI4/(1+B5)^A5","v":1919839.9893095871},{"$f":"AJ4+AG5","v":6017827.0966478959},5493223.88878938,6592551.1382401213,{"$f":"AM4/(1+B5)^A5","v":0.58904131324758835},{"$f":"AN4/(1+B5)^A5","v":0.53777983408142338},{"$f":"AO4/(1+B5)^A5","v":0.64520033790288467},{"$f":"AP4+AM5","v":2.0227128311445117},1.846685701432361,2.2155576744519334,{"$f":"AS4/(1+B5)^A5","v":0.2222310102774098},{"$f":"AT4/(1+B5)^A5","v":0.20296909355424045},{"$f":"AU4/(1+B5)^A5","v":0.24333321945592931},{"$f":"AV4+AS5","v":0.76312052458260249},0.69697690234058274,0.83558353916396844,{"$f":"AY4/(1+B5)^A5","v":0.17820573524690425},{"$f":"AZ4/(1+B5)^A5","v":0.16278319765214525},{"$f":"BA4/(1+B5)^A5","v":0.19510174923479146},{"$f":"BB4+AY5","v":0.61194184373948213},0.55898229068243621,0.66996117705257974,{"$f":"BE4/(1+B5)^A5","v":293216.14475722908},{"$f":"BF4/(1+B5)^A5","v":267698.93067119754},{"$f":"BG4/(1+B5)^A5","v":321171.28530919721},{"$f":"BH4+BE5","v":1006876.843712799},919253.11480605789,1102872.1843098123,{"$f":"BK4/(1+B5)^A5","v":110623.34443026956},{"$f":"BL4/(1+B5)^A5","v":101035.04419532734},{"$f":"BM4/(1+B5)^A5","v":121127.71531568716},{"$f":"BN4+BK5","v":379870.22840480047},346944.90130481211,415941.25652316998,{"$f":"BQ4/(1+B5)^A5","v":88708.206856726218},{"$f":"BR4/(1+B5)^A5","v":81031.093360260973},{"$f":"BS4/(1+B5)^A5","v":97118.795336468611},{"$f":"BT4+BQ5","v":304615.6936729197},278253.20325635036,333496.86864799401]
[4,0.05,9.6242185396240139,8.7849934782973005,10.543623552452779,49.795080078006222,45.452984253791293,54.552021750666661,3.6171136664587302,3.3017680403430192,0.1828300021307252,18.714710595048441,17.083132858109987,0.94595052671332769,2.8963558042511943,2.6438664054022012,3.1729681573438211,14.985556345515061,13.679192635799838,16.416730649808361,4790795.1327404734,4373041.1797805792,5248461.4920757962,24787262.08158756,22625830.329503275,27155198.025507044,1800546.2445075065,1643571.8071018935,1972518.0924508211,9315909.0330576934,8503733.5147409774,10205680.176994601,1441763.5294297177,1316078.0020184107,1579457.1104094174,7459590.6260776138,6809301.8908077907,8172008.2486495385,0.48460574616345109,0.44243280039195471,0.5308079147292617,2.5073185773079629,2.2891185018243156,2.7463655891811953,0.1828300021307252,0.16698317557333864,0.20019084184546918,0.94595052671332769,0.86396007791392138,1.0357743810094375,0.14661029940973505,0.13392213956295596,0.1605106919316881,0.75855214314921715,0.69290443024539217,0.83047186898426784,241229.64794070707,220236.57276233466,264228.41125596617,1248106.4916535062,1139489.6875683926,1367100.5955657784,91010.099232537512,83121.780900202968,99652.071156102378,470880.32763733796,430066.68220501509,515593.32767927239,72980.461315378852,66664.481042578744,79899.873272119017,377596.15498829854,344917.68429892912,413396.74192011304]
[5,0.05,7.5408270576062737,6.8832722625006966,8.2612049427398802,57.335907135612494,52.336256516291989,62.813226693406541,2.8341032047610808,2.5870216552180421,0.1432520906849073,21.548813799809523,19.670154513328029,1.089202617398235,2.2693705600336087,2.0715385092795313,2.4861035766500943,17.254926905548668,15.750731145079369,18.902834226458456,3753713.3446918949,3426392.1914021843,4112306.9127434767,28540975.426279455,26052222.520905461,31267504.938250519,1410775.0965081472,1287781.5173341841,1545519.5392676692,10726684.129565841,9791515.0320751611,11751199.71626227,1129659.451168102,1031181.5516949542,1237545.9748204404,8589250.077245716,7840483.4425027445,9409554.2234699782,0.37970128254003593,0.34665767601101316,0.41590189055893506,2.887019859847999,2.6357761778353286,3.1622674797401302,0.1432520906849073,0.13083568742170765,0.15685476287327402,1.089202617398235,0.99479576533562897,1.1926291438827115,0.11487300586130267,0.10493150061701682,0.12576432712643537,0.87342514901051982,0.797835930862409,0.95623619611070321,189009.74128951819,172561.11757262389,207029.87414343859,1437116.2329430245,1312050.8051410164,1574130.4697092171,71308.794161584156,65128.090338767201,78080.005293582988,542189.12179892207,495194.77254378231,593673.33297285542,57182.101081538458,52233.365270900977,62603.641406219096,434778.25606983702,397151.04956983007,476000.38332633214]
[9,0.05,1.7447773253440011,1.5926339745010472,1.9114565224743176,71.413549600294388,65.186338497791041,78.235711339045963,0.65574756874500983,0.59857847020180566,3.3145303257291467E-2,26.83967796097496,24.499752862731082,1.3566337227099738,0.52508117023529222,0.47930729506945757,0.57522830265950242,21.491516223931644,19.617996401619347,23.544032998805939,868524.61668025842,792789.88334099192,951495.08156043408,35548619.810349457,32448805.26254037,38944592.077418953,326421.54245727707,297963.60190695326,357598.36784353055,13360398.873983171,12195618.406302519,14636463.007646739,261377.72166125238,238592.15653216734,286340.23024828034,10698162.234878661,9765551.4874322265,11719875.045581322,8.7854314005470627E-2,8.0208768632397287E-2,9.6230318328674305E-2,3.5958676902180242,3.2829363345714655,3.9386966526871765,3.3145303257291467E-2,3.0272427548770062E-2,3.6292654843137755E-2,1.3566337227099738,1.2390472267566721,1.4854544870107045,2.6579023015617646E-2,2.4278782896395953E-2,2.909902914243534E-2,1.087876573636092,0.99372799120065824,1.1910201552934589,43732.591710672517,39926.751121157278,47902.044074852223,1789970.3084826507,1634197.6595822675,1960625.5484896849,16499.246859833089,15069.171378412197,18065.952415865122,675312.41200643394,616779.57527067419,739437.50310520316,13230.648657027754,12085.622791090573,14485.070825137211,541529.03662158339,494663.25020691694,592872.40200165065]
[16,0.05,2.0583242622433665E-2,1.878839839887457E-2,2.2549567095368532E-2,73.80356114198716,67.367942720552847,80.854041531557371,7.735893348962671E-3,7.061466068915008E-3,3.910171279905078E-4,27.737926829167087,25.319690989855157,1.4020364547303561,6.1944140185874602E-3,5.6544168713173314E-3,6.7860027437007461E-3,22.210777094048961,20.274555809283402,24.331985858173528,10246.036929188833,9352.5897433365699,11224.844473462746,36738332.576533444,33534775.915528219,40247958.526398323,3850.8144896154481,3515.0944602606305,4218.6093662458989,13807534.014151407,12603771.605692336,15126304.441291016,3083.4886394410069,2814.6859627161971,3377.972848542061,11056199.769203328,10092377.151421653,12112106.446805788,1.0364226049565056E-3,9.4622764820821888E-4,1.1352348296953061E-3,3.7162113131036412,3.3928070212154462,4.0705138009991852,3.910171279905078E-4,3.5712564116657547E-4,4.2814662318084847E-4,1.4020364547303561,1.2805146680087258,1.5351684893041886,3.1355432664729495E-4,2.8641825617224963E-4,3.432829898783358E-4,1.1242847564176508,1.0269852845513716,1.2308802649431316,515.91600407297142,471.01827466165344,565.10328337101589,1849875.6026530899,1688889.6793694035,2026242.1956953676,194.64260354049134,177.77191742203416,213.12512283352729,697913.22750961827,637421.46062475548,764184.40585227835,156.08275474699084,142.57481601738795,170.88124820635852,559652.49715437298,511218.2440962125,612714.18120834092]
[19,0.05,1.4766978531397697E-3,1.3479308429913629E-3,1.6177673231461331E-3,{"$f":"F20+C21","v":73.81774978234526},67.380894121489845,80.869585617764571,5.5499404588861274E-4,5.0660879703283619E-4,2.8052633107241225E-5,{"$f":"L20+I21","v":27.743259410169532},25.324558668106373,1.4023059944479159,4.4440412283424107E-4,4.0566325762157041E-4,4.8684630827320333E-4,{"$f":"R20+O21","v":22.215047087574817},20.278453566740453,24.336663651374803,735.0785789229069,670.98024585444057,805.3008964546915,{"$f":"X20+U21","v":36745395.474044338},33541222.933363032,40255696.145015135,276.26791336837022,252.18244463547225,302.65451895227585,{"$f":"AD20+AA21","v":13810188.494928859},12606194.664684366,15129212.453998582,221.21786822260336,201.9332325158307,242.34496696695436,{"$f":"AJ20+AG21","v":11058325.309486549},10094317.398037726,12114434.983799038,7.4355778812844906E-5,6.7884947105839477E-5,8.1444836781617889E-5,{"$f":"AP20+AM21","v":3.7169257499817601},3.3934592840315432,4.0712963520780407,2.8052633107241225E-5,2.5621165590161629E-5,3.0716404158357404E-5,{"$f":"AV20+AS21","v":1.4023059944479159},1.2807608453180119,1.5354636234853418,2.2495240885811441E-5,2.0548425325785216E-5,2.4628056107167593E-5,{"$f":"BB20+AY21","v":1.1245008987259903},1.0271827211605282,1.2311169001018276,37.013218451045383,33.79213313185069,40.542047755231103,{"$f":"BH20+BE21","v":1850231.2388747998},1689214.3662529939,2026631.7381693118,13.964190193459164,12.753841249460997,15.290176436797413,{"$f":"BN20+BK21","v":698047.40043614199},637544.00408636359,764331.31932818831,11.197801681442304,10.228705388489521,12.259485883587095,{"$f":"BT20+BQ21","v":559760.08963209053},511316.52515064599,612831.97472704051]
[25,0.05,2.0358054330411266E-6,1.8582846366918841E-6,2.2302866485887488E-6,73.818605559127917,67.381675275141305,80.87052314720701,7.6512598127179138E-7,6.984211016715408E-7,3.8673925589722945E-8,27.743581040635757,25.324852258325567,1.4023222515258646,6.1266448367091393E-7,5.5925554580798068E-7,6.7117613622262923E-7,22.21530462890572,20.278688656943036,24.336945788825229,1.0133941493187519,0.92502689502078539,1.1102040520676355,36745821.467201933,33541611.780218061,40256162.833450258,0.38086851539360195,0.3476638025950286,0.41724562184974845,13810348.597867692,12606340.809598612,15129387.848518141,0.30497541325451194,0.27838922565859164,0.33410165754117926,11058453.509791797,10094434.422499882,12114575.427692609,1.0250837580845752E-7,9.3587556754372024E-8,1.1228149405149295E-7,3.7169688406851353,3.3934986247548338,4.0713435510363363,3.8673925589722945E-8,3.5321855448218403E-8,4.2346254066878726E-8,1.4023222515258646,1.2807756933105174,1.5354814242734105,3.1012392626922316E-8,2.8328473444806967E-8,3.3952734692211889E-8,1.1245139351808273,1.0271946293957008,1.2311311725669589,5.1027169205103598E-2,4.6586516041585452E-2,5.5892084430964675E-2,1850252.6887962813,1689233.9494892731,2026655.2331199658,1.9251314142171388E-2,1.7582702685313107E-2,2.10793455113416E-2,698055.49297161284,637551.39519972343,764340.18029996369,1.5437515164477998E-2,1.4101499476408496E-2,1.6901174410886972E-2,559766.57898851205,511322.45289583056,612839.07935129676]
[36,0.05,1.211114729995972E-13,1.1055063806666287E-13,1.3268129499901068E-13,73.81860633647112,67.381675984700777,80.8705239988101,4.5517873721195089E-14,4.1549554306417344E-14,2.3007385768940233E-15,27.743581332788178,25.324852525007689,1.4023222662929509,3.6447833799657152E-14,3.3270499153162423E-14,3.9928732471586238E-14,22.215304862842903,20.278688870486778,24.336946045104245,6.0287518719225445E-8,5.5030489653844972E-8,6.6046806779160694E-8,36745821.854152024,33541612.133426372,40256163.257365808,2.2658131356680114E-8,2.0682760030768859E-8,2.4822230575035067E-8,13810348.743296897,12606340.942349069,15129388.00783742,1.814319822928219E-8,1.6561567544479665E-8,1.9875938643102028E-8,11058453.6262423,10094434.52879883,12114575.555264555,6.0982941628232543E-15,5.5675884684243423E-15,6.6797037253496257E-15,3.7169688798264944,3.393498660489906,4.0713435939094218,2.3007385768940233E-15,2.101321606172449E-15,2.5192079374666152E-15,1.4023222662929509,1.2807757067976631,1.5354814404427226,1.8449486828796243E-15,1.685280474767863E-15,2.0198716656314361E-15,1.1245139470224663,1.0271946402125238,1.2311311855313261,3.0356415820140583E-9,2.7714640545424846E-9,3.3250587529575749E-9,1850252.708280277,1689233.9672776689,2026655.2544615599,1.1452739908712347E-9,1.0460071414345347E-9,1.2540248411324752E-9,698055.50032245216,637551.4019134274,764340.18834881054,9.1838845239282733E-10,8.3890795523600532E-10,1.0054625531025733E-9,559766.58488310664,511322.45828028664,612839.08580476872]
[39,0.05,4.6516303154812759E-16,4.2460114363269094E-16,5.0960022104327387E-16,73.818606336471134,67.381675984700792,80.870523998810128,1.7482433006034348E-16,1.5958287156420709E-16,8.8366403671046777E-18,27.743581332788185,25.324852525007696,1.4023222662929513,1.3998826406534764E-16,1.2778480736714281E-16,1.53357644675158E-16,22.21530486284291,20.278688870486786,24.336946045104252,2.3155134916113743E-10,2.113602350047013E-10,2.5367153172656066E-10,36745821.854152031,33541612.133426379,40256163.257365815,8.7024992843775135E-11,7.9438017872401618E-11,9.5336830921941941E-11,13810348.743296901,12606340.942349073,15129388.007837424,6.9684109038452485E-11,6.3609406899087611E-11,7.6339191037009905E-11,11058453.626242304,10094434.528798832,12114575.555264559,2.3422231848014522E-17,2.1383905803814948E-17,2.565530050763471E-17,3.7169688798264953,3.3934986604899069,4.0713435939094227,8.8366403671046777E-18,8.0707228173833543E-18,9.6757340346770778E-18,1.4023222662929513,1.2807757067976635,1.5354814404427231,7.0860497451126314E-18,6.4727986146654677E-18,7.7578911729230612E-18,1.1245139470224665,1.027194640212524,1.2311311855313263,1.1659244215351175E-11,1.0644595342688428E-11,1.2770833111793845E-11,1850252.7082802774,1689233.9672776693,2026655.2544615604,4.3987502451452977E-12,4.0174876985626089E-12,4.8164387922173268E-12,698055.5003224524,637551.40191342751,764340.18834881077,3.5273318544747756E-12,3.222064417040977E-12,3.861764684431415E-12,559766.58488310676,511322.45828028675,612839.08580476884]
[44,0.05,1.65140040793819E-20,1.5073994583628051E-20,1.8091592750082587E-20,73.818606336471134,67.381675984700792,80.870523998810128,6.2065329873339575E-21,5.6654377353246957E-21,3.1371434351678294E-22,27.743581332788185,25.324852525007696,1.4023222662929513,4.9697989888552813E-21,4.5365574799030282E-21,5.4444325924639433E-21,22.21530486284291,20.278688870486786,24.336946045104252,8.2204295382355124E-15,7.5036138866629249E-15,9.0057300895418498E-15,36745821.854152031,33541612.133426379,40256163.257365815,3.0895212847145443E-15,2.8201719875220237E-15,3.3846043386562609E-15,13810348.743296901,12606340.942349073,15129388.007837424,2.4738932006251556E-15,2.2582319182213704E-15,2.7101588619504527E-15,11058453.626242304,10094434.528798832,12114575.555264559,8.3152530629752157E-22,7.5916159223152215E-22,9.1080268315994373E-22,3.7169688798264953,3.3934986604899069,4.0713435939094227,3.1371434351678294E-22,2.8652309081023698E-22,3.4350346111530912E-22,1.4023222662929513,1.2807757067976635,1.5354814404427231,2.5156568011872592E-22,2.2979432043826037E-22,2.7541708559829328E-22,1.1245139470224665,1.027194640212524,1.2311311855313263,4.1392112759695542E-16,3.7789952982181237E-16,4.5338424552650362E-16,1850252.7082802774,1689233.9672776693,2026655.2544615604,1.5616240880267773E-16,1.4262700116585949E-16,1.7099099556139337E-16,698055.5003224524,637551.40191342751,764340.18834881077,1.252257137465649E-16,1.1438824953470261E-16,1.3709859431448629E-16,559766.58488310676,511322.45828028675,612839.08580476884]
[50,0.05,1.5097399684950824E-26,1.37809170921759E-26,1.65396596350834E-26,73.818606336471134,67.381675984700792,80.870523998810128,5.6741241383488722E-27,5.1794451224091606E-27,2.868032978681512E-28,27.743581332788185,25.324852525007696,1.4023222662929513,4.5434796629540952E-27,4.1474024796542724E-27,4.9773982440046508E-27,22.21530486284291,20.278688870486786,24.336946045104252,7.5152646035535217E-21,6.8599388363925837E-21,8.2332004983790807E-21,36745821.854152031,33541612.133426379,40256163.257365815,2.8244959518166737E-21,2.5782519776097667E-21,3.0942661895009527E-21,13810348.743296901,12606340.942349073,15129388.007837424,2.2616776796338384E-21,2.0645162546173525E-21,2.4776759986187974E-21,11058453.626242304,10094434.528798832,12114575.555264559,7.6019539761399361E-28,6.9403918809083461E-28,8.3267220207117515E-28,3.7169688798264953,3.3934986604899069,4.0713435939094227,2.868032978681512E-28,2.619445653601604E-28,3.1403704520677891E-28,1.4023222662929513,1.2807757067976635,1.5354814404427231,2.2998587147684939E-28,2.100821026997065E-28,2.5179125555220147E-28,1.1245139470224665,1.027194640212524,1.2311311855313263,3.784141430108367E-22,3.4548255014651997E-22,4.1449203552756411E-22,1850252.7082802774,1689233.9672776693,2026655.2544615604,1.4276648413828853E-22,1.3039217091846104E-22,1.5632304498102256E-22,698055.5003224524,637551.40191342751,764340.18834881077,1.1448360083824644E-22,1.0457579604473087E-22,1.2533800189591555E-22,559766.58488310676,511322.45828028675,612839.08580476884]

{"sheet":"Union","index":355,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Union"]
[null,"Number of households",{"$f":"'WTP Values '!C61","v":14649},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA61","v":0.54125184605046273}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU61","v":9.3916387445624992E-3}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV61","v":168.84037881099999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW61","v":394.11714854100006}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!X3:X52), \"NULL\")))))","v":41538750.472014315},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!Y3:Y52), \"NULL\")))))","v":37916540.957260124},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!Z3:Z52), \"NULL\")))))","v":45507027.563401833},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AD3:AD52), \"NULL\")))))","v":15610135.941513279},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AE3:AE52), \"NULL\")))))","v":14249154.232500652},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AF3:AF52), \"NULL\")))))","v":17101146.474082846},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":12499459.319248797},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AK3:AK52), \"NULL\")))))","v":11409755.118224043},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!AL3:AL52), \"NULL\")))))","v":13693274.364927821}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BH3:BH52), \"NULL\")))))","v":2090938.4997333458},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BI3:BI52), \"NULL\")))))","v":1908914.3294860539},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2290353.3436094224},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BN3:BN52), \"NULL\")))))","v":788312.31807029992},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BO3:BO52), \"NULL\")))))","v":719919.92792950582},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BP3:BP52), \"NULL\")))))","v":863238.94887822692},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BT3:BT52), \"NULL\")))))","v":631993.82551237661},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BU3:BU52), \"NULL\")))))","v":577233.73993516818},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!BV3:BV52), \"NULL\")))))","v":691985.71505750786}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!F3:F52), \"NULL\")))))","v":375.68813616655268},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!G3:G52), \"NULL\")))))","v":342.92785508107374},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!H3:H52), \"NULL\")))))","v":411.57834969765577},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!L3:L52), \"NULL\")))))","v":141.18245759762863},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!M3:M52), \"NULL\")))))","v":128.87335643773213},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!N3:N52), \"NULL\")))))","v":7.1297182059555571},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!R3:R52), \"NULL\")))))","v":113.04862378809327},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!S3:S52), \"NULL\")))))","v":103.19303266886429},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Union NPV 1%'!A3:A52,'Union NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Union NPV 2%'!A3:A52,'Union NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Union NPV 3%'!A3:A52,'Union NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Union NPV 4%'!A3:A52,'Union NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Union NPV 5%'!A3:A52,'Union NPV 5%'!T3:T52), \"NULL\")))))","v":123.84582265282333}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Union NPV 1%","index":356,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU61","v":71.407167239266371},{"$f":"'WTP Values '!CV61","v":65.180409870385603},{"$f":"'WTP Values '!CW61","v":78.228831894474681},{"$f":"C3","v":71.407167239266371},{"$f":"D3","v":65.180409870385603},{"$f":"E3","v":78.228831894474681},{"$f":"'WTP Values '!CC61","v":26.834596013048248},{"$f":"'WTP Values '!CD61","v":24.495001119106448},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"I3","v":26.834596013048248},{"$f":"J3","v":24.495001119106448},{"$f":"K3","v":1.3551478774293986},{"$f":"'WTP Values '!CI61","v":21.487188995040647},{"$f":"'WTP Values '!CJ61","v":19.613933559099447},{"$f":"'WTP Values '!CK61","v":23.539416123947355},{"$f":"O3","v":21.487188995040647},{"$f":"P3","v":19.613933559099447},{"$f":"Q3","v":23.539416123947355},{"$f":"'WTP Values '!BH61","v":7895283.9238721691},{"$f":"'WTP Values '!BI61","v":7206809.3735844074},{"$f":"'WTP Values '!BJ61","v":8649535.6519353483},{"$f":"U3","v":7895283.9238721691},{"$f":"V3","v":7206809.3735844074},{"$f":"W3","v":8649535.6519353483},{"$f":"'WTP Values '!AV61","v":2967023.6573804286},{"$f":"'WTP Values '!AW61","v":2708341.4176464514},{"$f":"'WTP Values '!AX61","v":3250420.5182477687},{"$f":"AA3","v":2967023.6573804286},{"$f":"AB3","v":2708341.4176464514},{"$f":"AC3","v":3250420.5182477687},{"$f":"'WTP Values '!BB61","v":2375776.33171337},{"$f":"'WTP Values '!BC61","v":2168655.896881727},{"$f":"'WTP Values '!BD61","v":2602685.1489291522},{"$f":"AG3","v":2375776.33171337},{"$f":"AH3","v":2168655.896881727},{"$f":"AI3","v":2602685.1489291522},{"$f":"'WTP Values '!CX61","v":3.5944267326498474},{"$f":"'WTP Values '!CY61","v":3.2815181781377416},{"$f":"'WTP Values '!CZ61","v":3.9372307155535893},{"$f":"AM3","v":3.5944267326498474},{"$f":"AN3","v":3.2815181781377416},{"$f":"AO3","v":3.9372307155535893},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"'WTP Values '!CG61","v":1.2375779749845215},{"$f":"'WTP Values '!CH61","v":1.4839504628702163},{"$f":"AS3","v":1.3551478774293986},{"$f":"AT3","v":1.2375779749845215},{"$f":"AU3","v":1.4839504628702163},{"$f":"'WTP Values '!CL61","v":1.0864286546835455},{"$f":"'WTP Values '!CM61","v":0.99229335825755638},{"$f":"'WTP Values '!CN61","v":1.1895576809799651},{"$f":"AY3","v":1.0864286546835455},{"$f":"AZ3","v":0.99229335825755638},{"$f":"BA3","v":1.1895576809799651},{"$f":"'WTP Values '!BK61","v":397425.36631842825},{"$f":"'WTP Values '!BL61","v":362827.97258897929},{"$f":"'WTP Values '!BM61","v":435328.21108736284},{"$f":"BE3","v":397425.36631842825},{"$f":"BF3","v":362827.97258897929},{"$f":"BG3","v":435328.21108736284},{"$f":"'WTP Values '!AY61","v":149834.78080410892},{"$f":"'WTP Values '!AZ61","v":136835.41678237217},{"$f":"'WTP Values '!BA61","v":164076.11009219827},{"$f":"BK3","v":149834.78080410892},{"$f":"BL3","v":136835.41678237217},{"$f":"BM3","v":164076.11009219827},{"$f":"'WTP Values '!BE61","v":120123.27366265077},{"$f":"'WTP Values '!BF61","v":109715.00623970841},{"$f":"'WTP Values '!BG61","v":131525.95178142327},{"$f":"BQ3","v":120123.27366265077},{"$f":"BR3","v":109715.00623970841},{"$f":"BS3","v":131525.95178142327}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":70.000163943992135},{"$f":"D3/(1+B4)^A4","v":63.896098294662877},{"$f":"E3/(1+B4)^A4","v":76.687414855871666},{"$f":"F3+C4","v":141.40733118325852},{"$f":"G3+D4","v":129.07650816504849},{"$f":"H3+E4","v":154.91624675034635},{"$f":"I3/(1+B4)^A4","v":26.305848459021906},{"$f":"J3/(1+B4)^A4","v":24.012352827278157},{"$f":"K3/(1+B4)^A4","v":1.3284461106062138},{"$f":"L3+I4","v":53.140444472070158},{"$f":"M3+J4","v":48.507353946384605},{"$f":"N3+K4","v":2.6835939880356126},{"$f":"O3/(1+B4)^A4","v":21.063806484698212},{"$f":"P3/(1+B4)^A4","v":19.227461581315016},{"$f":"Q3/(1+B4)^A4","v":23.075596631651166},{"$f":"R3+O4","v":42.550995479738859},{"$f":"S3+P4","v":38.841395140414463},{"$f":"T3+Q4","v":46.615012755598521},{"$f":"U3/(1+B4)^A4","v":7739715.6395178605},{"$f":"V3/(1+B4)^A4","v":7064806.7577535603},{"$f":"W3/(1+B4)^A4","v":8479105.6287965383},{"$f":"X3+U4","v":15634999.56339003},{"$f":"Y3+V4","v":14271616.131337967},{"$f":"Z3+W4","v":17128641.280731887},{"$f":"AA3/(1+B4)^A4","v":2908561.5698269079},{"$f":"AB3/(1+B4)^A4","v":2654976.3921639561},{"$f":"AC3/(1+B4)^A4","v":3186374.3929494843},{"$f":"AD3+AA4","v":5875585.2272073366},{"$f":"AE3+AB4","v":5363317.8098104075},{"$f":"AF3+AC4","v":6436794.9111972526},{"$f":"AG3/(1+B4)^A4","v":2328964.152253083},{"$f":"AH3/(1+B4)^A4","v":2125924.8082361799},{"$f":"AI3/(1+B4)^A4","v":2551401.9693453112},{"$f":"AJ3+AG4","v":4704740.483966453},{"$f":"AK3+AH4","v":4294580.7051179074},{"$f":"AL3+AI4","v":5154087.1182744633},{"$f":"AM3/(1+B4)^A4","v":3.5236023258992719},{"$f":"AN3/(1+B4)^A4","v":3.2168593060854245},{"$f":"AO3/(1+B4)^A4","v":3.859651716060768},{"$f":"AP3+AM4","v":7.1180290585491193},{"$f":"AQ3+AN4","v":6.4983774842231661},{"$f":"AR3+AO4","v":7.7968824316143568},{"$f":"AS3/(1+B4)^A4","v":1.3284461106062138},{"$f":"AT3/(1+B4)^A4","v":1.2131927997103436},{"$f":"AU3/(1+B4)^A4","v":1.4547107762672447},{"$f":"AV3+AS4","v":2.6835939880356126},{"$f":"AW3+AT4","v":2.450770774694865},{"$f":"AX3+AU4","v":2.9386612391374607},{"$f":"AY3/(1+B4)^A4","v":1.0650217181487556},{"$f":"AZ3/(1+B4)^A4","v":0.97274125895260888},{"$f":"BA3/(1+B4)^A4","v":1.1661186952063181},{"$f":"BB3+AY4","v":2.1514503728323011},{"$f":"BC3+AZ4","v":1.9650346172101654},{"$f":"BD3+BA4","v":2.3556763761862829},{"$f":"BE3/(1+B4)^A4","v":389594.51653605356},{"$f":"BF3/(1+B4)^A4","v":355678.82814329898},{"$f":"BG3/(1+B4)^A4","v":426750.52552432392},{"$f":"BH3+BE4","v":787019.88285448181},{"$f":"BI3+BF4","v":718506.80073227827},{"$f":"BJ3+BG4","v":862078.73661168676},{"$f":"BK3/(1+B4)^A4","v":146882.44368601992},{"$f":"BL3/(1+B4)^A4","v":134139.21849070891},{"$f":"BM3/(1+B4)^A4","v":160843.16252543699},{"$f":"BN3+BK4","v":296717.22449012881},{"$f":"BO3+BL4","v":270974.63527308108},{"$f":"BP3+BM4","v":324919.27261763526},{"$f":"BQ3/(1+B4)^A4","v":117756.37061332297},{"$f":"BR3/(1+B4)^A4","v":107553.18717744183},{"$f":"BS3/(1+B4)^A4","v":128934.37092581439},{"$f":"BT3+BQ4","v":237879.64427597373},{"$f":"BU3+BR4","v":217268.19341715024},{"$f":"BV3+BS4","v":260460.32270723768}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":67.941469477358694},{"$f":"D4/(1+B5)^A5","v":62.016923495816158},{"$f":"E4/(1+B5)^A5","v":74.432049329149123},{"$f":"F4+C5","v":209.3488006606172},191.09343166086467,229.34829607949547,{"$f":"I4/(1+B5)^A5","v":25.532197347204271},{"$f":"J4/(1+B5)^A5","v":23.306153082718701},{"$f":"K4/(1+B5)^A5","v":1.2893767070071891},{"$f":"L4+I5","v":78.672641819274432},71.813507029103306,3.9729706950428016,{"$f":"O4/(1+B5)^A5","v":20.444323051902515},{"$f":"P4/(1+B5)^A5","v":18.661984780481642},{"$f":"Q4/(1+B5)^A5","v":22.39694674823296},{"$f":"R4+O5","v":62.995318531641374},57.503379920896109,69.011959503831477,{"$f":"U4/(1+B5)^A5","v":7512091.7474775445},{"$f":"V4/(1+B5)^A5","v":6857031.8360882504},{"$f":"W4/(1+B5)^A5","v":8229736.3865477555},{"$f":"X4+U5","v":23147091.310867574},21128647.967426218,25358377.667279642,{"$f":"AA4/(1+B5)^A5","v":2823021.2043149606},{"$f":"AB4/(1+B5)^A5","v":2576893.9292148179},{"$f":"AC4/(1+B5)^A5","v":3092663.5934056984},{"$f":"AD4+AA5","v":8698606.4315222967},7940211.7390252259,9529458.5046029501,{"$f":"AG4/(1+B5)^A5","v":2260469.6610535011},{"$f":"AH4/(1+B5)^A5","v":2063401.674109003},{"$f":"AI4/(1+B5)^A5","v":2476365.614849749},{"$f":"AJ4+AG5","v":6965210.1450199541},6357982.37922691,7630452.7331242124,{"$f":"AM4/(1+B5)^A5","v":3.4199737027327668},{"$f":"AN4/(1+B5)^A5","v":3.1222519497558721},{"$f":"AO4/(1+B5)^A5","v":3.746139930040608},{"$f":"AP4+AM5","v":10.538002761281886},9.6206294339790386,11.543022361654964,{"$f":"AS4/(1+B5)^A5","v":1.2893767070071891},{"$f":"AT4/(1+B5)^A5","v":1.1775129789356156},{"$f":"AU4/(1+B5)^A5","v":1.4119279475291635},{"$f":"AV4+AS5","v":3.9729706950428016},3.6282837536304804,4.3505891866666246,{"$f":"AY4/(1+B5)^A5","v":1.0336995869641548},{"$f":"AZ4/(1+B5)^A5","v":0.94413308242213578},{"$f":"BA4/(1+B5)^A5","v":1.131823316881492},{"$f":"BB4+AY5","v":3.1851499597964557},2.909167699632301,3.4874996930677749,{"$f":"BE4/(1+B5)^A5","v":378136.59943652735},{"$f":"BF4/(1+B5)^A5","v":345218.36642233579},{"$f":"BG4/(1+B5)^A5","v":414199.8556968536},{"$f":"BH4+BE5","v":1165156.4822910093},1063725.1671546141,1276278.5923085404,{"$f":"BK4/(1+B5)^A5","v":142562.65274518798},{"$f":"BL4/(1+B5)^A5","v":130194.20391779579},{"$f":"BM4/(1+B5)^A5","v":156112.78890871405},{"$f":"BN4+BK5","v":439279.87723531679},401168.83919087687,481032.06152634928,{"$f":"BQ4/(1+B5)^A5","v":114293.17317300767},{"$f":"BR4/(1+B5)^A5","v":104390.0638526429},{"$f":"BS4/(1+B5)^A5","v":125142.43014984399},{"$f":"BT4+BQ5","v":352172.8174489814},321658.25726979313,385602.75285708165]
[4,0.01,65.290416743020899,59.597044504773876,71.52773640488769,274.6392174036381,250.69047616563853,300.87603248438313,24.535939802119607,22.396755018000267,1.2390656720678879,103.20858162139405,94.210262047103569,5.2120363671106897,19.646592609135261,17.933800563080322,21.523025601480199,82.641911140776642,75.437180483976434,90.534985105311677,7218972.5152774919,6589472.8159737252,7908614.9077474298,30366063.826145068,27718120.783399943,33266992.575027071,2712867.8894048855,2476344.4157925337,2971988.9253604724,11411474.320927182,10416556.15481776,12501447.429963423,2172266.9135721484,1982888.4515916896,2379738.6816237131,9137477.0585921034,8340870.8308185991,10010191.414747925,3.286527506974307,3.0004227542385427,3.5999668404512568,13.824530268256193,12.621052188217581,15.142989202106222,1.2390656720678879,1.1315668281305351,1.3568350054014913,5.2120363671106897,4.7598505817610155,5.7074241920681157,0.99336498517255833,0.90729333478364715,1.0876599609504598,4.178514944969014,3.8164610344159482,4.5751596540182344,363381.83958807477,331748.06468633132,398037.92001229513,1528538.321879084,1395473.2318409453,1674316.5123208356,136999.90714545487,125114.07093058943,150021.32166366919,576279.78438077169,526282.91012146627,631053.38319001847,109833.49292783109,100316.79952169595,120259.41563481385,462006.31037681247,421975.05679148907,505862.16849189549]
[5,0.01,62.12159126052957,56.704542929064687,68.056186901430749,336.76080866416766,307.39501909470323,368.93221938581388,23.34510483490153,21.309743913361526,1.1789284716639914,126.55368645629558,115.5200059604651,6.3909648387746811,18.693058745980551,17.063395884153518,20.478420353290016,101.33496988675719,92.500576368129956,111.0134054586017,6868604.64806272,6269657.2838164205,7524775.7212168928,37234668.474207789,33987778.067216367,40791768.296243966,2581200.7117788889,2356156.742323176,2827745.4864277444,13992675.032706071,12772712.897140935,15329192.916391168,2066837.4325873144,1886650.3240411684,2264239.7010354842,11204314.491179418,10227521.154859768,12274431.11578341,3.127018154261803,2.8547992989725102,3.4252449252114503,16.951548422517995,15.475851487190091,18.568234127317673,1.1789284716639914,1.0766470102002075,1.2909819513832368,6.3909648387746811,5.8364975919612228,6.9984061434513523,0.94515269866167606,0.86325847664094302,1.0348711326280589,5.1236676436306903,4.6797195110568914,5.6100307866462931,345745.35186747287,315646.90047898842,378719.42325805849,1874283.673746557,1711120.1323199337,2053035.9355788941,130350.71085421096,119041.74552725282,142740.13997239625,706630.49523498269,645324.65564871905,773793.52316241479,104502.7998708298,95447.992635418821,114422.70758816396,566509.11024764227,517423.04942690791,620284.87608005945]
[9,0.01,46.089432245591198,42.0703999417169,50.492444759375353,546.36284208445318,498.719601432817,598.55794003979065,17.320268295156438,15.81018738149759,0.87467405155926314,205.32149237555737,187.42038013430036,10.368741323628612,13.868808687184009,12.659724461727983,15.193409380184157,164.40648889486471,150.07351359979967,180.10884329572258,5095975.2016168954,4651602.4255343741,5582803.5587789482,60409758.998791665,55141983.69638209,66180819.996224701,1915051.9634771948,1748086.6850282159,2097969.1820498426,22701803.483485095,20722529.285080694,24870178.456580907,1533434.0585768286,1399749.1132566468,1679891.3255616918,18177949.902458973,16593194.284732174,19914113.806743689,2.3200064329832242,2.1180410255903208,2.5412677090484186,27.502298175959432,25.108118239050221,30.12521917420576,0.87467405155926314,0.79878909123452146,0.95780909618076626,10.368741323628612,9.4691701947510616,11.354257895284086,0.70123044794544509,0.64047124779391629,0.76779461025307527,8.3126704285292323,7.5924062017824845,9.1017490334809459,256516.40026885134,234185.66939383312,280980.61952627561,3040849.5540877343,2776132.0040496746,3330858.3416041415,96710.179732581964,88319.799180051734,105902.18113366273,1146441.7347481253,1046978.7571956291,1255407.4512962867,77533.022197089929,70815.053192993844,84892.829074913505,919107.92342318804,839470.39136258641,1006354.062224237]
[16,0.01,18.63615629478177,17.011069794048336,20.416504313336731,753.69498461387866,687.97222903098748,825.69692274035049,7.0034107883150467,6.3928130318758756,0.35367244805684722,283.23628020987218,258.54210726104628,14.303440370437169,5.6078210063330101,5.1189305709055031,6.1434202606563986,226.79497318172912,207.02296315031609,248.45601021968881,2060545.8931585995,1880864.7796206453,2257393.8236008701,83333874.253631219,76067099.283445314,91294920.27402243,774346.87226817932,706834.84459995874,848309.03036468534,31316616.192116171,28586252.921397142,34307839.635770395,620040.54706299747,565985.34581923333,679260.20729861641,25076064.140408583,22889930.185247097,27471062.347341504,0.93808928388590307,0.85642503429703021,1.0275557737476495,37.938788299538125,34.636072097559087,41.557047538901095,0.35367244805684722,0.32298853827250662,0.38728791280990227,14.303440370437169,13.062502671321727,15.662937832740397,0.2835409244560877,0.25897308113061179,0.3104559909248199,11.467137821503146,10.473549873199913,12.555653623107192,103721.81853124048,94692.438682384629,113613.86951771753,4194782.0776710361,3829610.3009049306,4594842.5353170224,39104.539521968996,35711.908375712941,42821.304221078099,1581490.0265456464,1444283.1347847101,1731805.7283673163,31350.299825183229,28633.904455487391,34326.220868073717,1267888.2582133149,1158030.1128970846,1388242.3016735259]
[19,0.01,10.889355087338814,9.939795335090853,11.929636218620885,{"$f":"F20+C21","v":793.47581787252193},724.284144445523,869.27809586244086,4.0921864836375059,3.7354060574473524,0.20665553618359478,{"$f":"L20+I21","v":298.18579621547445},272.18823821488166,15.058391362572019,3.276724730050506,2.9910595174409464,3.5896825295337798,{"$f":"R20+O21","v":238.76545619703393},217.94985817537997,261.56978610572673,1204004.4926348075,1099014.4175971192,1319025.3681247744,{"$f":"X20+U21","v":87732325.913991913},80082002.732237175,96113564.519933909,452461.22212762531,413013.04245382926,495678.29917930585,{"$f":"AD20+AA21","v":32969540.932754762},30095066.147132069,36118644.372270063,362297.97489986429,330712.79867842823,396900.81350332557,{"$f":"AJ20+AG21","v":26399605.820686165},24098085.3602053,28921014.613160606,0.54813810070488056,0.50042058870036388,0.60041456593259201,{"$f":"AP20+AM21","v":39.941238418205266},36.46420129700337,43.750473278245053,0.20665553618359478,0.18872651778385577,0.22629750131480775,{"$f":"AV20+AS21","v":15.058391362572019},13.751955634810193,16.489644565549494,0.16567675004202387,0.15132143098000658,0.18140358294368919,{"$f":"BB20+AY21","v":12.072385709499638},11.026355118872736,13.21835454779225,60606.044209204942,55330.05693815033,66386.101750575239,{"$f":"BH20+BE21","v":4416187.1948533747},4031741.2583026751,4837363.2744470704,22849.304848383774,20866.945146759466,25021.06011510783,{"$f":"BN20+BK21","v":1664962.7739176492},1520513.9545938342,1823212.3004195869,18318.399003046874,16731.172899641449,20057.269424357521,{"$f":"BT20+BQ21","v":1334808.7664032625},1219152.1898248584,1461515.2259371283]
[25,0.01,2.8419517424215899,2.5941314655741388,3.1134488834316083,826.57359003460306,754.49576659393392,905.53776214878656,1.0679968110333546,0.97488268758522145,5.3933869951665173E-2,310.62383821097001,283.5418599519486,15.68651284431065,0.85517401915109437,0.78061985664895372,0.93685112090894296,248.72493384132227,227.04106749287118,272.4804868353645,314226.38331496716,286825.61216762359,344245.03684327757,91391850.840833813,83422414.400763378,100122690.93376164,118085.31802759443,107789.95874689138,129364.30070786322,34344779.256975554,31350403.260254487,37625239.324894935,94554.117556479556,86310.879469627907,103584.91843248188,27500796.454276722,25103274.07652054,30127379.231718391,0.14305549023717193,0.13060196426638826,0.15669883185381894,41.60728290155398,37.985210254574888,45.5754100487557,5.3933869951665173E-2,4.9254675943170477E-2,5.9060116325441628E-2,15.68651284431065,14.325582560964509,17.177467037981717,4.3239046268969017E-2,3.9492532017748279E-2,4.7343504228984305E-2,12.575953761185339,11.48629073541257,13.769723697709715,15817.231742391687,14440.281399813402,17325.73655918234,4600396.9140509423,4199914.8189557893,5039141.2542122845,5963.3119873636015,5445.9470412348819,6530.106220344027,1734412.3492017775,1583938.2245020785,1899262.8415491041,4780.8162694238708,4366.5750261169214,5234.6343131971898,1390486.8292191119,1270005.940501112,1522478.5179113913]
[36,0.01,9.5505468481657405E-2,8.7177321565481219E-2,0.10462929041590961,834.96381900166534,762.15436143984152,914.72952590019281,3.5890664240394242E-2,3.2761509072335236E-2,1.8124795857277596E-3,313.77686070846909,286.419983757772,15.845740571938654,2.8738628497179886E-2,2.6233191789462453E-2,3.1483435789706429E-2,251.24964449008465,229.34567359710402,275.24633091890178,10559.763383674268,9638.9442697804207,11568.557982687043,92319534.187510893,84269203.079044595,101138997.66296345,3968.3269250100807,3622.3452897087377,4347.3638061774227,34693399.833852664,31668629.083985753,38007158.583727255,3177.5470214024717,2900.5281320458976,3481.0324238999287,27779946.407541379,25358087.706987627,30433190.61134528,4.8074643246167753E-3,4.388956221775194E-3,5.2659568856631778E-3,42.029622345313321,38.370783439153094,46.038028417146599,1.8124795857277596E-3,1.6552325047069318E-3,1.9847501257837102E-3,15.845740571938654,14.470996011408788,17.35182886524116,1.4530737130318749E-3,1.3271698866596669E-3,1.5910064493564232E-3,12.703607406072683,11.602883632178514,13.909494839722772,531.54742393791344,485.27419361491593,582.24162014254966,4647093.7646563919,4242546.5306364419,5090291.6290003806,200.40062487836474,183.01426999469314,219.44808016955565,1752017.6984514361,1600016.1690837566,1918541.5244169696,160.66215717899507,146.74133529595215,175.91298083973359,1404601.123473716,1282897.2798310893,1537932.6087711968]
[39,0.01,3.0717907483075263E-2,2.8039283415326813E-2,3.3652448536315993E-2,835.10590912020882,762.28406119580802,914.88519016229918,1.1543696095834445E-2,1.0537250072577838E-2,5.8295698785081453E-4,313.83025774235199,286.4687253301841,15.848437123699384,9.2433506206651313E-3,8.4375143244205253E-3,1.01261768903137E-2,251.29240094366639,229.38470253848712,275.29317101292605,3396.3901734608062,3100.2224586804637,3720.8538890422028,92335244.680897608,84283543.605882481,101156209.01013832,1276.3530851478713,1165.0732596782868,1398.2646367425109,34699303.789428793,31674018.298653796,38013626.458796524,1022.0105401117303,932.9115518589914,1119.6220870167244,27784673.86493336,25362403.02413829,30438369.585048344,1.5462490965124709E-3,1.4116422160020204E-3,1.6937163808031768E-3,42.036774743878951,38.377313194147739,46.045862946938705,5.8295698785081453E-4,5.3238081285713734E-4,6.3836523405521315E-4,15.848437123699384,14.473458615765898,17.354781715848933,4.6735945692548875E-4,4.2686437165181739E-4,5.1172346142349973E-4,12.705769244755006,11.604858154994021,13.911861890516683,170.96428980428215,156.0811964002865,187.26932085328389,4647884.5846762238,4243268.5067577362,5091157.87029674,64.455867841184059,58.863806472602732,70.582197345920108,1752315.8483793705,1600288.4521240066,1918868.0125670321,51.674583232933031,47.197158793370072,56.579782879602838,1404840.1517233225,1283115.5971071459,1538194.3267303694]
[44,0.01,3.8010460722069247E-3,3.4695920661928776E-3,4.1641673476485019E-3,835.15898480723661,762.33250864398951,914.94333627225853,1.4284215397158025E-3,1.3038835090672114E-3,7.2135329210063872E-5,313.85020342392107,286.48693203216385,15.849444381197467,1.1437758769886506E-3,1.0440613736368196E-3,1.2530171502276451E-3,251.30837199198402,229.39928122910339,275.31066744544552,420.27066901052314,383.6227583544806,460.41993804402904,92341113.106081501,84288900.300085172,101162638.05731867,157.93643768617832,144.16662788549166,173.02182150018888,34701509.125743501,31676031.361025605,38016042.438995771,126.46399014601305,115.43884595211631,138.54248172847826,27786439.737546775,25364014.947788302,30440304.114980519,1.9133347732720735E-4,1.7467716847094239E-4,2.0958113765501605E-4,42.039446417825438,38.379752288688699,46.048789421034982,7.2135329210063872E-5,6.5877013228974116E-5,7.899156760192514E-5,15.849444381197467,14.474378485630675,17.355884710035326,5.7831244821417908E-5,5.2820366886194588E-5,6.3320864358082162E-5,12.706576767997884,11.605595709132613,13.912746067744516,21.155189122379483,19.313549233441226,23.172780140262688,4648179.9839361999,4243538.190385621,5091481.4420722248,7.9757946866468536,7.2838307918959684,8.7338691327611482,1752427.2179272645,1600390.1594740702,1918989.9674436175,6.394233452870794,5.8401951744177119,7.0012048053510325,1404929.4372323847,1283197.146334745,1538292.0876488131]
[50,0.01,2.2300346218616688E-4,2.0355739668407441E-4,2.4430741380333641E-4,835.16510064020542,762.33809117183671,914.9500363625674,8.3804022042008571E-5,7.6497503920180645E-5,4.2321055452093592E-6,313.85250173532796,286.48902996352297,15.849560445990214,6.710415387977516E-5,6.1254006563691288E-5,7.3513226983110759E-5,251.31021231227592,229.40096111007537,275.31268353350453,24.656847737240778,22.506752525834486,27.012364042129242,92341789.316041723,84289517.544040784,101163378.86692294,9.265968299331421,8.4581077259879205,10.151012246451558,34701763.243387498,31676263.323227338,38016320.828823246,7.4195121839351703,6.7726783177744334,8.1281448576013222,27786643.216438007,25364200.687368024,30440527.028005309,1.1225338253085743E-5,1.0248129750050533E-5,1.2295909709625821E-5,42.03975427086548,38.380033341947595,46.049126634319677,4.2321055452093592E-6,3.8649365857371779E-6,4.6343539973232379E-6,15.849560445990214,14.474484480875597,17.356011806425165,3.3928996315017448E-6,3.0989165787001061E-6,3.7149699614859765E-6,12.706669817707617,11.605680696405878,13.912847950179639,1.241153179381125,1.1331060619477584,1.3595231685147831,4648214.0223563174,4243569.2656314624,5091518.7267696653,0.46793166802516339,0.42733485827703077,0.51240711580109499,1752440.0508756605,1600401.8790616915,1919004.0201237935,0.37514309769701976,0.34263824194635917,0.41075348243837695,1404939.7254696272,1283206.5431317091,1538303.3524949518]

{"sheet":"Union NPV 2%","index":357,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU61","v":71.407167239266371},{"$f":"'WTP Values '!CV61","v":65.180409870385603},{"$f":"'WTP Values '!CW61","v":78.228831894474681},{"$f":"C3","v":71.407167239266371},{"$f":"D3","v":65.180409870385603},{"$f":"E3","v":78.228831894474681},{"$f":"'WTP Values '!CC61","v":26.834596013048248},{"$f":"'WTP Values '!CD61","v":24.495001119106448},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"I3","v":26.834596013048248},{"$f":"J3","v":24.495001119106448},{"$f":"K3","v":1.3551478774293986},{"$f":"'WTP Values '!CI61","v":21.487188995040647},{"$f":"'WTP Values '!CJ61","v":19.613933559099447},{"$f":"'WTP Values '!CK61","v":23.539416123947355},{"$f":"O3","v":21.487188995040647},{"$f":"P3","v":19.613933559099447},{"$f":"Q3","v":23.539416123947355},{"$f":"'WTP Values '!BH61","v":7895283.9238721691},{"$f":"'WTP Values '!BI61","v":7206809.3735844074},{"$f":"'WTP Values '!BJ61","v":8649535.6519353483},{"$f":"U3","v":7895283.9238721691},{"$f":"V3","v":7206809.3735844074},{"$f":"W3","v":8649535.6519353483},{"$f":"'WTP Values '!AV61","v":2967023.6573804286},{"$f":"'WTP Values '!AW61","v":2708341.4176464514},{"$f":"'WTP Values '!AX61","v":3250420.5182477687},{"$f":"AA3","v":2967023.6573804286},{"$f":"AB3","v":2708341.4176464514},{"$f":"AC3","v":3250420.5182477687},{"$f":"'WTP Values '!BB61","v":2375776.33171337},{"$f":"'WTP Values '!BC61","v":2168655.896881727},{"$f":"'WTP Values '!BD61","v":2602685.1489291522},{"$f":"AG3","v":2375776.33171337},{"$f":"AH3","v":2168655.896881727},{"$f":"AI3","v":2602685.1489291522},{"$f":"'WTP Values '!CX61","v":3.5944267326498474},{"$f":"'WTP Values '!CY61","v":3.2815181781377416},{"$f":"'WTP Values '!CZ61","v":3.9372307155535893},{"$f":"AM3","v":3.5944267326498474},{"$f":"AN3","v":3.2815181781377416},{"$f":"AO3","v":3.9372307155535893},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"'WTP Values '!CG61","v":1.2375779749845215},{"$f":"'WTP Values '!CH61","v":1.4839504628702163},{"$f":"AS3","v":1.3551478774293986},{"$f":"AT3","v":1.2375779749845215},{"$f":"AU3","v":1.4839504628702163},{"$f":"'WTP Values '!CL61","v":1.0864286546835455},{"$f":"'WTP Values '!CM61","v":0.99229335825755638},{"$f":"'WTP Values '!CN61","v":1.1895576809799651},{"$f":"AY3","v":1.0864286546835455},{"$f":"AZ3","v":0.99229335825755638},{"$f":"BA3","v":1.1895576809799651},{"$f":"'WTP Values '!BK61","v":397425.36631842825},{"$f":"'WTP Values '!BL61","v":362827.97258897929},{"$f":"'WTP Values '!BM61","v":435328.21108736284},{"$f":"BE3","v":397425.36631842825},{"$f":"BF3","v":362827.97258897929},{"$f":"BG3","v":435328.21108736284},{"$f":"'WTP Values '!AY61","v":149834.78080410892},{"$f":"'WTP Values '!AZ61","v":136835.41678237217},{"$f":"'WTP Values '!BA61","v":164076.11009219827},{"$f":"BK3","v":149834.78080410892},{"$f":"BL3","v":136835.41678237217},{"$f":"BM3","v":164076.11009219827},{"$f":"'WTP Values '!BE61","v":120123.27366265077},{"$f":"'WTP Values '!BF61","v":109715.00623970841},{"$f":"'WTP Values '!BG61","v":131525.95178142327},{"$f":"BQ3","v":120123.27366265077},{"$f":"BR3","v":109715.00623970841},{"$f":"BS3","v":131525.95178142327}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":68.63433990702265},{"$f":"D3/(1+B4)^A4","v":62.649375115710882},{"$f":"E3/(1+B4)^A4","v":75.191111009683468},{"$f":"F3+C4","v":140.04150714628901},{"$f":"G3+D4","v":127.82978498609648},{"$f":"H3+E4","v":153.41994290415815},{"$f":"I3/(1+B4)^A4","v":25.792575944875288},{"$f":"J3/(1+B4)^A4","v":23.543830372074634},{"$f":"K3/(1+B4)^A4","v":1.3025258337460579},{"$f":"L3+I4","v":52.627171957923537},{"$f":"M3+J4","v":48.038831491181085},{"$f":"N3+K4","v":2.6576737111754563},{"$f":"O3/(1+B4)^A4","v":20.652815258593471},{"$f":"P3/(1+B4)^A4","v":18.852300614282438},{"$f":"Q3/(1+B4)^A4","v":22.625351906908261},{"$f":"R3+O4","v":42.140004253634118},{"$f":"S3+P4","v":38.466234173381885},{"$f":"T3+Q4","v":46.164768030855612},{"$f":"U3/(1+B4)^A4","v":7588700.4266360719},{"$f":"V3/(1+B4)^A4","v":6926960.1822226141},{"$f":"W3/(1+B4)^A4","v":8313663.6408452019},{"$f":"X3+U4","v":15483984.350508241},{"$f":"Y3+V4","v":14133769.555807021},{"$f":"Z3+W4","v":16963199.292780548},{"$f":"AA3/(1+B4)^A4","v":2851810.5126686166},{"$f":"AB3/(1+B4)^A4","v":2603173.2195755974},{"$f":"AC3/(1+B4)^A4","v":3124202.7280351487},{"$f":"AD3+AA4","v":5818834.1700490452},{"$f":"AE3+AB4","v":5311514.6372220488},{"$f":"AF3+AC4","v":6374623.2462829174},{"$f":"AG3/(1+B4)^A4","v":2283522.0412469916},{"$f":"AH3/(1+B4)^A4","v":2084444.3453303797},{"$f":"AI3/(1+B4)^A4","v":2501619.7125424375},{"$f":"AJ3+AG4","v":4659298.3729603617},{"$f":"AK3+AH4","v":4253100.2422121065},{"$f":"AL3+AI4","v":5104304.8614715897},{"$f":"AM3/(1+B4)^A4","v":3.4548507618702877},{"$f":"AN3/(1+B4)^A4","v":3.1540928278909472},{"$f":"AO3/(1+B4)^A4","v":3.7843432483214046},{"$f":"AP3+AM4","v":7.0492774945201351},{"$f":"AQ3+AN4","v":6.4356110060286884},{"$f":"AR3+AO4","v":7.7215739638749934},{"$f":"AS3/(1+B4)^A4","v":1.3025258337460579},{"$f":"AT3/(1+B4)^A4","v":1.1895213139028464},{"$f":"AU3/(1+B4)^A4","v":1.4263268578145101},{"$f":"AV3+AS4","v":2.6576737111754563},{"$f":"AW3+AT4","v":2.4270992888873679},{"$f":"AX3+AU4","v":2.9102773206847266},{"$f":"AY3/(1+B4)^A4","v":1.0442413059242075},{"$f":"AZ3/(1+B4)^A4","v":0.95376139778696312},{"$f":"BA3/(1+B4)^A4","v":1.1433657064397973},{"$f":"BB3+AY4","v":2.130669960607753},{"$f":"BC3+AZ4","v":1.9460547560445196},{"$f":"BD3+BA4","v":2.3329233874197621},{"$f":"BE3/(1+B4)^A4","v":381992.85497734358},{"$f":"BF3/(1+B4)^A4","v":348738.9202123984},{"$f":"BG3/(1+B4)^A4","v":418423.88608935301},{"$f":"BH3+BE4","v":779418.22129577189},{"$f":"BI3+BF4","v":711566.89280137769},{"$f":"BJ3+BG4","v":853752.09717671585},{"$f":"BK3/(1+B4)^A4","v":144016.51365254607},{"$f":"BL3/(1+B4)^A4","v":131521.93077890444},{"$f":"BM3/(1+B4)^A4","v":157704.83476758772},{"$f":"BN3+BK4","v":293851.29445665498},{"$f":"BO3+BL4","v":268357.34756127663},{"$f":"BP3+BM4","v":321780.94485978596},{"$f":"BQ3/(1+B4)^A4","v":115458.74054464704},{"$f":"BR3/(1+B4)^A4","v":105454.63883093849},{"$f":"BS3/(1+B4)^A4","v":126418.63877491663},{"$f":"BT3+BQ4","v":235582.01420729782},{"$f":"BU3+BR4","v":215169.64507064689},{"$f":"BV3+BS4","v":257944.59055633988}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":64.675671411280973},{"$f":"D4/(1+B5)^A5","v":59.0359054169502},{"$f":"E4/(1+B5)^A5","v":70.854263263830916},{"$f":"F4+C5","v":204.71717855756998},186.8656904030467,224.27420616798906,{"$f":"I4/(1+B5)^A5","v":24.304920378356826},{"$f":"J4/(1+B5)^A5","v":22.185877200392984},{"$f":"K4/(1+B5)^A5","v":1.2273991844634209},{"$f":"L4+I5","v":76.932092336280363},70.224708691574065,3.8850728956388769,{"$f":"O4/(1+B5)^A5","v":19.461609089446622},{"$f":"P4/(1+B5)^A5","v":17.764943926433308},{"$f":"Q4/(1+B5)^A5","v":21.32037442886622},{"$f":"R4+O5","v":61.601613343080743},56.231178099815196,67.485142459721828,{"$f":"U4/(1+B5)^A5","v":7151001.9022058565},{"$f":"V4/(1+B5)^A5","v":6527429.2902264353},{"$f":"W4/(1+B5)^A5","v":7834150.9306801325},{"$f":"X4+U5","v":22634986.252714097},20661198.846033454,24797350.223460682,{"$f":"AA4/(1+B5)^A5","v":2687324.7399836946},{"$f":"AB4/(1+B5)^A5","v":2453028.265500823},{"$f":"AC4/(1+B5)^A5","v":2944006.0082803266},{"$f":"AD4+AA5","v":8506158.9100327399},7764542.9027228719,9318629.2545632441,{"$f":"AG4/(1+B5)^A5","v":2151813.8208974977},{"$f":"AH4/(1+B5)^A5","v":1964218.4617251093},{"$f":"AI4/(1+B5)^A5","v":2357332.127671896},{"$f":"AJ4+AG5","v":6811112.1938578598},6217318.7039372157,7461636.9891434852,{"$f":"AM4/(1+B5)^A5","v":3.2555830354372453},{"$f":"AN4/(1+B5)^A5","v":2.9721721169562869},{"$f":"AO4/(1+B5)^A5","v":3.5660711644855718},{"$f":"AP4+AM5","v":10.304860529957381},9.4077831229849753,11.287645128360566,{"$f":"AS4/(1+B5)^A5","v":1.2273991844634209},{"$f":"AT4/(1+B5)^A5","v":1.120912501510398},{"$f":"AU4/(1+B5)^A5","v":1.3440596544829195},{"$f":"AV4+AS5","v":3.8850728956388769},3.5480117903977657,4.2543369751676465,{"$f":"AY4/(1+B5)^A5","v":0.98401190522895376},{"$f":"AZ4/(1+B5)^A5","v":0.89875066696346351},{"$f":"BA4/(1+B5)^A5","v":1.0774190417333807},{"$f":"BB4+AY5","v":3.1146818658367068},2.8448054230079833,3.4103424291531428,{"$f":"BE4/(1+B5)^A5","v":359960.39888254105},{"$f":"BF4/(1+B5)^A5","v":328624.47344196279},{"$f":"BG4/(1+B5)^A5","v":394290.1731699658},{"$f":"BH4+BE5","v":1139378.620178313},1040191.3662433405,1248042.2703466816,{"$f":"BK4/(1+B5)^A5","v":135709.97735839352},{"$f":"BL4/(1+B5)^A5","v":123936.05285571203},{"$f":"BM4/(1+B5)^A5","v":148608.78806754918},{"$f":"BN4+BK5","v":429561.27181504853},392293.40041698865,470389.73292733514,{"$f":"BQ4/(1+B5)^A5","v":108799.3499338933},{"$f":"BR4/(1+B5)^A5","v":99372.261451985381},{"$f":"BS4/(1+B5)^A5","v":119127.10682063898},{"$f":"BT4+BQ5","v":344381.36414119112},314541.90652263229,377071.69737697887]
[4,0.02,59.750323208505719,54.540051190783359,65.458387030768662,264.46750176607571,241.40574159383004,289.73259319875774,22.453989521483571,20.496321173968983,1.1339271224752052,99.386081857763941,90.721029865543045,5.0190000181140819,17.979518540401298,16.412062190052914,19.696730397280714,79.581131883482044,72.643240289868118,87.181872857002546,6606420.3988597831,6030335.6934871888,7237544.5041102003,29241406.651573882,26691534.539520644,32034894.727570884,2482672.6692818278,2266218.9429966891,2719806.4849443561,10988831.579314567,10030761.845719561,12038435.739507601,1987943.3560967902,1814634.241581578,2177810.5037750322,8799055.5499546491,8031952.9455187935,9639447.4929185174,3.0076554963382143,2.7458276156136074,3.294498534195041,13.312516026295595,12.153610738598584,14.582143662555607,1.1339271224752052,1.0355498874963194,1.2417033641008224,5.0190000181140819,4.5835616778940853,5.4960403392684691,0.90907489780140471,0.83030669281247471,0.99536865361925375,4.0237567636381115,3.675112115820458,4.4057110827723962,332547.76805831515,303598.21666972904,364263.17301027512,1471926.3882366281,1343789.5829130695,1612305.4433569568,125375.04184871366,114497.75555052987,137291.54912354893,554936.31366376218,506791.15596751851,607681.2820508841,100513.78179108546,91804.60921632759,110055.03275201928,444895.14593227662,406346.51573895989,487126.73012899817]
[5,0.02,54.117708627239104,49.398604733193281,59.287677895538167,318.58521039331481,290.80434632702332,349.02027109429594,20.337270113205761,18.564149575432978,1.0270327309275737,119.7233519709697,109.28517944097602,6.0460327490416557,16.284603887949654,14.864910378375569,17.839935573730582,95.865735771431702,87.508150668243687,105.02180843073313,5983638.4979361473,5461860.8312083986,6555267.0448877886,35225045.149510026,32153395.370729044,38590161.772458673,2248633.1272912286,2052584.3184922873,2463412.5301893088,13237464.706605796,12083346.164211849,14501848.26969691,1800541.5458135465,1643570.1411727779,1972510.071240257,10599597.095768195,9675523.0866915714,11611957.564158775,2.7241262483878086,2.4869806699430597,2.9839288253599454,16.036642274683405,14.640591408541644,17.566072487915552,1.0270327309275737,0.93792943822131969,1.1246489935355688,6.0460327490416557,5.5214911161154046,6.6206893328040382,0.8233771433817143,0.75203435328824197,0.90153605672187975,4.8471339070198258,4.4271464691086999,5.307247139494276,301198.75927058881,274978.25864719198,329924.37868181121,1773125.147507217,1618767.8415602616,1942229.8220387681,113556.03818609501,103704.14485848916,124349.18597047565,668492.35184985725,610495.30082600773,732030.46802135976,91038.428980707293,83150.263051623348,99680.233940344333,535933.57491298392,489496.77879058325,586806.96406934247]
[9,0.02,29.876811511395751,27.271531629421304,32.731001041344435,474.05730279824957,432.71915821704931,519.34491288095182,11.227614790822102,10.248726559265339,0.56699487277465244,178.14929088282111,162.6172079289307,8.9965443596772712,8.9902557451060972,8.2064842871965205,9.8489090915338,142.6489700336956,130.21281756122895,156.27327827994031,3303392.6248900336,3015334.3645697823,3618972.1049719229,52415144.676388569,47844505.607889272,57422464.720866263,1241404.8895733485,1133172.0494162641,1359978.3454658662,19697451.764798705,17980114.28186512,21578864.467169371,994026.57184254972,907367.22893809492,1088965.3885514385,15772283.979424397,14397254.574299127,17278684.331507035,1.50391079964097,1.3729896293313222,1.6473402392692496,23.862650037304828,21.785315350753383,26.138454243055236,0.56699487277465244,0.51780353875927343,0.62088596965154486,8.9965443596772712,8.2160222776778689,9.851637883313634,0.45456255151248348,0.41517627396327306,0.4977118122818926,7.2125734381296231,6.5876288219639978,7.8972255527062485,166283.06679016052,151807.49170150346,182141.64503501268,2638424.1877182196,2408739.3004816794,2890053.2755846446,62690.982950434322,57252.039442927686,68649.5656426489,994721.88576476253,908421.81695530505,1089267.1031650251,50259.66641871367,45904.839641823237,55030.555365171494,797473.38141847413,728375.06297111092,873173.38525071449]
[16,0.02,4.9285437588788721,4.4987711274339057,5.3993770668147114,566.6368393557193,517.22569126864971,620.76875144263784,1.8521317371264987,1.6906522070086725,9.3532706475855293E-2,212.94039881559473,194.37502635607817,10.753496319959815,1.4830521264415075,1.3537594833562758,1.6246974485992141,170.50715396666277,155.64232203780347,186.79217883072579,544934.82674074266,497416.11007469671,596993.5036311663,62651396.230977416,57188148.517414778,68636605.164364308,204784.84855771062,186930.52402048648,224344.98354014882,23544203.92953492,21491484.400286932,25793041.234439217,163976.78363187189,149681.27008761745,179638.09716887589,18852482.792202409,17208921.324965719,20653070.884127066,0.24808839399257465,0.22649135320431585,0.27174882607214312,28.522831556387892,26.039810296883189,31.243081818385601,9.3532706475855293E-2,8.5417997108025057E-2,0.10242269893942314,10.753496319959815,9.8205446219670698,11.775582655782088,7.4985626408707942E-2,6.8488380465090717E-2,8.210362224250678E-2,8.6211303833496675,7.874139165228577,9.4394894888247567,27430.416084504002,25042.49375778011,30046.481617586294,3153686.9778896552,2879146.4998013419,3454457.1805570615,10341.640795253339,9444.4208536744973,11324.58154608535,1188982.9817210597,1085829.2112006557,1301992.1113086778,8290.9438029156445,7572.5621133549803,9077.960012205589,953213.44835308532,870620.79016873927,1043697.0473980127]
[19,0.02,1.6916454373513103,1.5441327141919396,1.8532515944819652,{"$f":"F20+C21","v":574.31267420622112},524.2321876890536,629.17787362721685,0.63571520428101391,0.58028988521849367,3.2103636265368628E-2,{"$f":"L20+I21","v":215.82495417942701},197.00808954178214,10.899166449546421,0.5090344097136773,0.46465673540284258,0.5576519476057924,{"$f":"R20+O21","v":172.81689569853697},157.7507002383264,189.32252245910746,187040.34262637861,170730.28753310864,204908.66794612052,{"$f":"X20+U21","v":63500091.086696886},57962836.559097297,69566377.479450271,70289.191219463464,64160.974018191162,77002.90113375755,{"$f":"AD20+AA21","v":23863140.87203081},21782614.580132473,26142441.610582869,56282.462210602134,51375.751132270758,61657.962740565519,{"$f":"AJ20+AG21","v":19107864.254162088},17442038.60374327,20932843.659653842,8.515245482020839E-2,7.7739608897124016E-2,9.3273527480069951E-2,{"$f":"AP20+AM21","v":28.909210501929898},26.392553481750127,31.666310100774233,3.2103636265368628E-2,2.9318389395480926E-2,3.5154986912705286E-2,{"$f":"AV20+AS21","v":10.899166449546421},9.9535767042896985,11.935098277528445,2.5737641580781238E-2,2.3507563692953048E-2,2.8180782144084364E-2,{"$f":"BB20+AY21","v":8.7379148358439274},7.9808046476403556,9.567359682495276,9415.060611038316,8595.4436802817363,10312.984123410128,{"$f":"BH20+BE21","v":3196407.7802292695},2918148.2933804602,3501252.3074786286,3549.6061964550868,3241.6495068673867,3886.985210963398,{"$f":"BN20+BK21","v":1205089.3065730147},1100538.1837244043,1319629.2921782185,2845.736578938036,2599.1633177728636,3115.8675638092577,{"$f":"BT20+BQ21","v":966125.96744583442},882414.48401036661,1057835.2848251672]
[25,0.02,0.11675786737985965,0.10657649568860793,0.12791197204352575,577.30447037681483,526.96309703873465,632.4554818665647,4.38772510325924E-2,4.0051779151959642E-2,2.2158024505135872E-3,216.94926207028985,198.03437378438872,10.955944030663684,3.5133705201364746E-2,3.2070745022236502E-2,3.8489302016280529E-2,173.71715952691127,158.57247896980539,190.30876988692742,12909.579653551806,11783.854837056027,14142.856741006479,63830885.334983528,58264785.30625657,69928773.141417444,4851.3807240183332,4428.4093640261081,5314.7629638731296,23987452.343265455,21896087.860130049,26278626.758870978,3884.6321537015647,3545.969506845664,4255.6507868736226,19207403.821494188,17532900.30094358,21041890.184853986,5.8772475646754821E-3,5.3656107511420355E-3,6.4377663966163901E-3,29.059808719867721,26.530041550506446,31.831271017625447,2.2158024505135872E-3,2.0235638894805508E-3,2.4264075728074232E-3,10.955944030663684,10.005428376741058,11.997272390909664,1.7764196184422672E-3,1.6224989844106528E-3,1.9450459012212049E-3,8.7834336992069648,8.0223794584628187,9.6171994150074376,649.83026225528135,593.26005978223736,711.80520810381438,3213058.9895548578,2933349.9514344586,3519491.5588764404,244.99486735550585,223.73960574588639,268.28086651522727,1211367.0394780247,1106271.2731572811,1326503.7040452366,196.41357860539694,179.39501934299051,215.05809891112276,971158.85649657762,887011.29058056383,1063345.9198788565]
[36,0.02,1.3634134784755697E-4,1.2445228229271909E-4,1.4936630023838223E-4,577.46722600224462,527.11166025422654,632.63378585135899,5.1236663360478475E-5,4.6769555455350984E-5,2.5874529866503398E-6,217.01042513873404,198.09020430366542,10.959032767395135,4.1026586298021773E-5,3.7449884114287165E-5,4.4945008266882659E-5,173.76613445504279,158.61718425846149,190.36242237786948,15.074868440208117,13.760328853020065,16.514999749099122,63848880.753688052,58281211.511248298,69948487.697240546,5.6650896567198981,5.1711744575441898,6.206193743049937,23994214.966818411,21902260.879146893,26286035.318050824,4.5361909703653058,4.1407253561490656,4.9694395527384598,19212818.837629106,17537843.235392392,21047822.3855782,6.8630223605801379E-6,6.2655700917867096E-6,7.5175554961686038E-6,29.068001359256058,26.537520989393194,31.840244997022001,2.5874529866503398E-6,2.3629707730942517E-6,2.833382334980441E-6,10.959032767395135,10.00824914089015,12.000654702448251,2.0743736636888951E-6,1.8946363391183295E-6,2.2712831755918975E-6,8.7859099544907711,8.0246411547655452,9.619910728336869,0.75882452991171623,0.69276596078685326,0.83119436536167324,3213964.8259933772,2934176.9313565763,3520483.7858195053,0.28608719207169248,0.26126684307302761,0.31327888872271537,1211708.552163708,1106583.1568896908,1326877.6764481282,0.22935749550390677,0.20948445944792052,0.25112921063967236,971432.64888030477,887261.35979840218,1063645.7019507415]
[39,0.02,1.4262905415357209E-5,1.3019169599607221E-5,1.5625468327655723E-5,577.46733666784212,527.11176126970281,632.6339070890549,5.3599564244156567E-6,4.8926445007997469E-6,2.7067795498501517E-7,217.01046672652859,198.09024226559615,10.959034867579968,4.2918625136223475E-6,3.9176974804106534E-6,4.7017754476048468E-6,173.7661677555181,158.6172146557978,190.36245885885103,1.5770081938169318,1.4394919223937588,1.7276628335772284,63848892.98966305,58281222.680237301,69948501.102141872,0.59263487723223485,0.54096554961984344,0.64924071636342628,23994219.56506056,21902265.076487761,26286040.355496541,0.47453882316506019,0.43316847778092188,0.51986171053034469,19212822.519566331,17537846.596337937,21047826.419174802,7.1795269988003175E-7,6.5545217942515831E-7,7.8642454904022571E-7,29.068006929836677,26.537526075033529,31.840251098874333,2.7067795498501517E-7,2.4719448038301557E-7,2.9640505163961611E-7,10.959034867579968,10.008251058867174,12.000657002249111,2.1700383506831285E-7,1.9820120108800577E-7,2.3760288141775083E-7,8.7859116382191811,8.0246426926046972,9.6199125718928684,7.9381953221446311E-2,7.2471451468484216E-2,8.695268751623858E-2,3213965.4419163624,2934177.4936611168,3520484.4604836665,2.9928078499165258E-2,2.7331578642497186E-2,3.2772649156118563E-2,1211708.7843750697,1106583.3689548622,1326877.9307304567,2.3993486321794901E-2,2.1914533472513719E-2,2.6271063290292575E-2,971432.83504528459,887261.52983282856,1063645.9057873955]
[44,0.02,2.2293175357364738E-7,2.0349194111517354E-7,2.4422885472851163E-7,577.46734799971966,527.11177161343221,632.63391950348853,8.3777074163777129E-8,7.6472905513440455E-8,4.2307446765766104E-9,217.01047098501365,198.09024615280191,10.959035082633589,6.7082575982634703E-8,6.123430982993261E-8,7.3489588195366885E-8,173.76617116540262,158.61721776840821,190.36246259441137,2.4648919123384242E-2,2.249951529292283E-2,2.7003677992471782E-2,63848894.242595971,58281223.823913552,69948502.47476989,9.2629887503868392E-3,8.4553879513098711E-3,1.0147748104286562E-2,23994220.035908937,21902265.506284859,26286040.871318255,7.4171263782662035E-3,6.7705005068989972E-3,8.125531185219817E-3,19212822.896587398,17537846.940490264,21047826.832204901,1.122172865248448E-8,1.0244834378946905E-8,1.2291955857895001E-8,29.068007500250054,26.537526595790247,31.840251723688592,4.2307446765766104E-9,3.8636937833280936E-9,4.6328637823650764E-9,10.959035082633589,10.008251255263174,12.000657237742908,3.3918086164896549E-9,3.0979200963764944E-9,3.7137753820885161E-9,8.7859118106287166,8.0246428500755407,9.6199127606683454,1.2407540762840476E-3,1.1327417022972696E-3,1.3590860025661179E-3,3213965.5049853195,2934177.5512396805,3520484.5295675718,4.6778120071699219E-4,4.2719744520968258E-4,5.1224234704387887E-4,1211708.8081529264,1106583.3906697999,1326877.9567683246,3.7502246732308564E-4,3.4252806377833796E-4,4.1062140124993048E-4,971432.85410810809,887261.54724392423,1063645.9266597538]
[50,0.02,7.8908353234813284E-10,7.2027486944112278E-10,8.6446620681538451E-10,577.46734815095783,527.11177175148214,632.6339196691747,2.9653518868995815E-10,2.7068154017608631E-10,1.4975035634630928E-11,217.01047104184843,198.09024620468153,10.959035085503748,2.3744376997376602E-10,2.1674339669849066E-10,2.6012186651038234E-10,173.76617121091175,158.61721780994986,190.36246264426708,8.7246683609017549E-5,7.963870879253279E-5,9.558152786723513E-5,63848894.259317927,58281223.839177333,69948502.493089318,3.2787038033330611E-5,2.9928474903371188E-5,3.5918709610222447E-5,23994220.042192992,21902265.512021039,26286040.878202535,2.6253470798188965E-5,2.3964690404607385E-5,2.8760922331865108E-5,19212822.901619218,17537846.945083406,21047826.837717298,3.9720143686168159E-11,3.6262353704540289E-11,4.3508292525994241E-11,29.068007507862934,26.5375266027404,31.840251732027518,1.4975035634630928E-11,1.367583168206168E-11,1.6398366135260625E-11,10.959035085503748,10.008251257884325,12.000657240885864,1.2005559016357502E-11,1.0965318728242388E-11,1.3145184343951407E-11,8.7859118129297364,8.0246428521771875,9.6199127631877897,4.3917413898873804E-6,4.0094235538836471E-6,4.8105860492210627E-6,3213965.5058270535,2934177.5520081385,3520484.530489583,1.6557463722002875E-6,1.5120971493403353E-6,1.8131199084214383E-6,1211708.8084702713,1106583.3909596126,1326877.9571158323,1.327419932250484E-6,1.2124035726713429E-6,1.4534250081561137E-6,971432.85436252528,887261.5474762969,1063645.9269383212]

{"sheet":"Union NPV 3%","index":358,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU61","v":71.407167239266371},{"$f":"'WTP Values '!CV61","v":65.180409870385603},{"$f":"'WTP Values '!CW61","v":78.228831894474681},{"$f":"C3","v":71.407167239266371},{"$f":"D3","v":65.180409870385603},{"$f":"E3","v":78.228831894474681},{"$f":"'WTP Values '!CC61","v":26.834596013048248},{"$f":"'WTP Values '!CD61","v":24.495001119106448},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"I3","v":26.834596013048248},{"$f":"J3","v":24.495001119106448},{"$f":"K3","v":1.3551478774293986},{"$f":"'WTP Values '!CI61","v":21.487188995040647},{"$f":"'WTP Values '!CJ61","v":19.613933559099447},{"$f":"'WTP Values '!CK61","v":23.539416123947355},{"$f":"O3","v":21.487188995040647},{"$f":"P3","v":19.613933559099447},{"$f":"Q3","v":23.539416123947355},{"$f":"'WTP Values '!BH61","v":7895283.9238721691},{"$f":"'WTP Values '!BI61","v":7206809.3735844074},{"$f":"'WTP Values '!BJ61","v":8649535.6519353483},{"$f":"U3","v":7895283.9238721691},{"$f":"V3","v":7206809.3735844074},{"$f":"W3","v":8649535.6519353483},{"$f":"'WTP Values '!AV61","v":2967023.6573804286},{"$f":"'WTP Values '!AW61","v":2708341.4176464514},{"$f":"'WTP Values '!AX61","v":3250420.5182477687},{"$f":"AA3","v":2967023.6573804286},{"$f":"AB3","v":2708341.4176464514},{"$f":"AC3","v":3250420.5182477687},{"$f":"'WTP Values '!BB61","v":2375776.33171337},{"$f":"'WTP Values '!BC61","v":2168655.896881727},{"$f":"'WTP Values '!BD61","v":2602685.1489291522},{"$f":"AG3","v":2375776.33171337},{"$f":"AH3","v":2168655.896881727},{"$f":"AI3","v":2602685.1489291522},{"$f":"'WTP Values '!CX61","v":3.5944267326498474},{"$f":"'WTP Values '!CY61","v":3.2815181781377416},{"$f":"'WTP Values '!CZ61","v":3.9372307155535893},{"$f":"AM3","v":3.5944267326498474},{"$f":"AN3","v":3.2815181781377416},{"$f":"AO3","v":3.9372307155535893},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"'WTP Values '!CG61","v":1.2375779749845215},{"$f":"'WTP Values '!CH61","v":1.4839504628702163},{"$f":"AS3","v":1.3551478774293986},{"$f":"AT3","v":1.2375779749845215},{"$f":"AU3","v":1.4839504628702163},{"$f":"'WTP Values '!CL61","v":1.0864286546835455},{"$f":"'WTP Values '!CM61","v":0.99229335825755638},{"$f":"'WTP Values '!CN61","v":1.1895576809799651},{"$f":"AY3","v":1.0864286546835455},{"$f":"AZ3","v":0.99229335825755638},{"$f":"BA3","v":1.1895576809799651},{"$f":"'WTP Values '!BK61","v":397425.36631842825},{"$f":"'WTP Values '!BL61","v":362827.97258897929},{"$f":"'WTP Values '!BM61","v":435328.21108736284},{"$f":"BE3","v":397425.36631842825},{"$f":"BF3","v":362827.97258897929},{"$f":"BG3","v":435328.21108736284},{"$f":"'WTP Values '!AY61","v":149834.78080410892},{"$f":"'WTP Values '!AZ61","v":136835.41678237217},{"$f":"'WTP Values '!BA61","v":164076.11009219827},{"$f":"BK3","v":149834.78080410892},{"$f":"BL3","v":136835.41678237217},{"$f":"BM3","v":164076.11009219827},{"$f":"'WTP Values '!BE61","v":120123.27366265077},{"$f":"'WTP Values '!BF61","v":109715.00623970841},{"$f":"'WTP Values '!BG61","v":131525.95178142327},{"$f":"BQ3","v":120123.27366265077},{"$f":"BR3","v":109715.00623970841},{"$f":"BS3","v":131525.95178142327}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":67.308103722562322},{"$f":"D3/(1+B4)^A4","v":61.438787699486859},{"$f":"E3/(1+B4)^A4","v":73.738176920043998},{"$f":"F3+C4","v":138.71527096182871},{"$f":"G3+D4","v":126.61919756987245},{"$f":"H3+E4","v":151.96700881451869},{"$f":"I3/(1+B4)^A4","v":25.294180425156235},{"$f":"J3/(1+B4)^A4","v":23.088887849096473},{"$f":"K3/(1+B4)^A4","v":1.2773568455362416},{"$f":"L3+I4","v":52.128776438204483},{"$f":"M3+J4","v":47.58388896820292},{"$f":"N3+K4","v":2.6325047229656402},{"$f":"O3/(1+B4)^A4","v":20.253736445509141},{"$f":"P3/(1+B4)^A4","v":18.488013534828397},{"$f":"Q3/(1+B4)^A4","v":22.188157341829914},{"$f":"R3+O4","v":41.740925440549788},{"$f":"S3+P4","v":38.101947093927848},{"$f":"T3+Q4","v":45.727573465777269},{"$f":"U3/(1+B4)^A4","v":7442062.3280914035},{"$f":"V3/(1+B4)^A4","v":6793109.0334474575},{"$f":"W3/(1+B4)^A4","v":8153016.921420821},{"$f":"X3+U4","v":15337346.251963573},{"$f":"Y3+V4","v":13999918.407031864},{"$f":"Z3+W4","v":16802552.57335617},{"$f":"AA3/(1+B4)^A4","v":2796704.3617498623},{"$f":"AB3/(1+B4)^A4","v":2552871.5408110581},{"$f":"AC3/(1+B4)^A4","v":3063833.0834647645},{"$f":"AD3+AA4","v":5763728.0191302914},{"$f":"AE3+AB4","v":5261212.9584575091},{"$f":"AF3+AC4","v":6314253.6017125333},{"$f":"AG3/(1+B4)^A4","v":2239397.0512898201},{"$f":"AH3/(1+B4)^A4","v":2044166.1767195091},{"$f":"AI3/(1+B4)^A4","v":2453280.3741437951},{"$f":"AJ3+AG4","v":4615173.3830031902},{"$f":"AK3+AH4","v":4212822.0736012366},{"$f":"AL3+AI4","v":5055965.5230729468},{"$f":"AM3/(1+B4)^A4","v":3.3880919338767534},{"$f":"AN3/(1+B4)^A4","v":3.0931456104606858},{"$f":"AO3/(1+B4)^A4","v":3.711217565796578},{"$f":"AP3+AM4","v":6.9825186665266008},{"$f":"AQ3+AN4","v":6.3746637885984274},{"$f":"AR3+AO4","v":7.6484482813501673},{"$f":"AS3/(1+B4)^A4","v":1.2773568455362416},{"$f":"AT3/(1+B4)^A4","v":1.1665359364544459},{"$f":"AU3/(1+B4)^A4","v":1.3987656356586071},{"$f":"AV3+AS4","v":2.6325047229656402},{"$f":"AW3+AT4","v":2.4041139114389676},{"$f":"AX3+AU4","v":2.8827160985288236},{"$f":"AY3/(1+B4)^A4","v":1.0240632054703984},{"$f":"AZ3/(1+B4)^A4","v":0.93533166015416758},{"$f":"BA3/(1+B4)^A4","v":1.1212722037703506},{"$f":"BB3+AY4","v":2.1104918601539442},{"$f":"BC3+AZ4","v":1.9276250184117241},{"$f":"BD3+BA4","v":2.3108298847503157},{"$f":"BE3/(1+B4)^A4","v":374611.52447773423},{"$f":"BF3/(1+B4)^A4","v":342000.16268166585},{"$f":"BG3/(1+B4)^A4","v":410338.5909014637},{"$f":"BH3+BE4","v":772036.89079616242},{"$f":"BI3+BF4","v":704828.13527064514},{"$f":"BJ3+BG4","v":845666.8019888266},{"$f":"BK3/(1+B4)^A4","v":141233.65143190586},{"$f":"BL3/(1+B4)^A4","v":128980.50408367629},{"$f":"BM3/(1+B4)^A4","v":154657.47015948562},{"$f":"BN3+BK4","v":291068.43223601475},{"$f":"BO3+BL4","v":265815.92086604843},{"$f":"BP3+BM4","v":318733.58025168389},{"$f":"BQ3/(1+B4)^A4","v":113227.70634616907},{"$f":"BR3/(1+B4)^A4","v":103416.91605213349},{"$f":"BS3/(1+B4)^A4","v":123975.82409409301},{"$f":"BT3+BQ4","v":233350.98000881984},{"$f":"BU3+BR4","v":213131.92229184188},{"$f":"BV3+BS4","v":255501.77587551629}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":61.596449728580261},{"$f":"D4/(1+B5)^A5","v":56.225194123954893},{"$f":"E4/(1+B5)^A5","v":67.480877584285921},{"$f":"F4+C5","v":200.31172069040898},182.84439169382733,219.4478863988046,{"$f":"I4/(1+B5)^A5","v":23.147758246255684},{"$f":"J4/(1+B5)^A5","v":21.129603138841148},{"$f":"K4/(1+B5)^A5","v":1.1689624632101536},{"$f":"L4+I5","v":75.276534684460159},68.713492107044061,3.8014671861757936,{"$f":"O4/(1+B5)^A5","v":18.535037978844798},{"$f":"P4/(1+B5)^A5","v":16.919151384406533},{"$f":"Q4/(1+B5)^A5","v":20.305307127791217},{"$f":"R4+O5","v":60.275963419394586},55.02109847833438,66.032880593568478,{"$f":"U4/(1+B5)^A5","v":6810541.2679392044},{"$f":"V4/(1+B5)^A5","v":6216657.0730360439},{"$f":"W4/(1+B5)^A5","v":7461165.4342034385},{"$f":"X4+U5","v":22147887.519902777},20216575.480067909,24263718.007559609,{"$f":"AA4/(1+B5)^A5","v":2559380.670331988},{"$f":"AB4/(1+B5)^A5","v":2336239.097973289},{"$f":"AC4/(1+B5)^A5","v":2803841.2919830522},{"$f":"AD4+AA5","v":8323108.6894622799},7597452.056430798,9118094.8936955854,{"$f":"AG4/(1+B5)^A5","v":2049365.5334679387},{"$f":"AH4/(1+B5)^A5","v":1870701.6269566955},{"$f":"AI4/(1+B5)^A5","v":2245099.072452493},{"$f":"AJ4+AG5","v":6664538.9164711293},6083523.7005579323,7301064.5955254398,{"$f":"AM4/(1+B5)^A5","v":3.1005840744090274},{"$f":"AN4/(1+B5)^A5","v":2.8306664065779339},{"$f":"AO4/(1+B5)^A5","v":3.396289801383674},{"$f":"AP4+AM5","v":10.083102740935628},9.2053301951763622,11.044738082733842,{"$f":"AS4/(1+B5)^A5","v":1.1689624632101536},{"$f":"AT4/(1+B5)^A5","v":1.0675456325820134},{"$f":"AU4/(1+B5)^A5","v":1.2800687048627948},{"$f":"AV4+AS5","v":3.8014671861757936},3.471659544020981,4.1627848033916184,{"$f":"AY4/(1+B5)^A5","v":0.93716290113669598},{"$f":"AZ4/(1+B5)^A5","v":0.85596096751903039},{"$f":"BA4/(1+B5)^A5","v":1.0261229051449727},{"$f":"BB4+AY5","v":3.0476547612906399},2.7835859859307543,3.3369527898952884,{"$f":"BE4/(1+B5)^A5","v":342822.61212337046},{"$f":"BF4/(1+B5)^A5","v":312978.5963755502},{"$f":"BG4/(1+B5)^A5","v":375517.93897420279},{"$f":"BH4+BE5","v":1114859.5029195328},1017806.7316461953,1221184.7409630294,{"$f":"BK4/(1+B5)^A5","v":129248.79812790007},{"$f":"BL4/(1+B5)^A5","v":118035.43253134249},{"$f":"BM4/(1+B5)^A5","v":141533.49387311342},{"$f":"BN4+BK5","v":420317.2303639148},383851.35339739092,460267.07412479731,{"$f":"BQ4/(1+B5)^A5","v":103619.39107038543},{"$f":"BR4/(1+B5)^A5","v":94641.128161135843},{"$f":"BS4/(1+B5)^A5","v":113455.4413811437},{"$f":"BT4+BQ5","v":336970.3710792053},307773.05045297771,368957.21725665999]
[4,0.03,54.727647781433419,49.955356745679225,59.955885715622188,255.03936847184241,232.79974843950657,279.40377211442677,20.566483390081757,18.773378716459046,1.0386080080618416,95.843018074541916,87.486870823503111,4.8400751942376354,16.468141176828993,15.032446866770002,18.041002386992616,76.744104596223579,70.053545345104382,84.073882980561095,6051077.7058592774,5523419.2907259827,6629148.8506459929,28198965.225762054,25739994.770793892,30892866.858205602,2273976.5762757454,2075718.1793834995,2491176.6723381332,10597085.265738025,9673170.2358142976,11609271.566033719,1820834.7329310898,1662094.1660658307,1994741.4471615669,8485373.6494022198,7745617.866623763,9295806.0426870063,2.7548287910860756,2.51501043921454,3.0175594994975423,12.837931532021702,11.720340634390903,14.062297582231384,1.0386080080618416,0.94850046760807982,1.1373244647128038,4.8400751942376354,4.4201600116290605,5.3001092681044222,0.83265709944704569,0.76051023316204025,0.91169691079092741,3.8803118607376854,3.5440962190927947,4.2486497006862161,304593.45060423872,278077.42915450857,333642.8250385733,1419452.9535237716,1295884.1608007038,1554827.5660016027,114835.88309530876,104872.95299922397,125750.67615251579,535153.11345922353,488724.30639661488,586017.75027731305,92064.486878948053,84087.416571297959,100803.69018270387,429034.85795815336,391860.46702427568,469760.90743936389]
[5,0.03,47.208549724946977,43.091929555867608,51.718473693828727,302.24791819678939,275.89167799537415,331.12224580825551,17.740829236175525,16.194081393388277,0.89591239128588329,113.58384731071745,103.68095221689138,5.7359875855235192,14.205563241611255,12.967120718064008,15.562327138115503,90.949667837834838,83.020666063168392,99.636210118676601,5219712.7840653881,4764550.000017182,5718362.0315574184,33418678.009827442,30504544.770811073,36611228.88976302,1961552.1701792842,1790532.7354421108,2148910.8810117841,12558637.43591731,11463702.971256409,13758182.447045503,1570668.0355381514,1433737.0281220572,1720681.4948967476,10056041.684940372,9179354.8947458193,11016487.537583753,2.3763395146652559,2.1694700976843371,2.6029733316684616,15.214271046686958,13.88981073207524,16.665270913899846,0.89591239128588329,0.818184835351217,0.98106607395628187,5.7359875855235192,5.2383448469802776,6.2811753420607044,0.71825732836286016,0.65602280773962474,0.78643776394415954,4.5985691891005454,4.2001190268324198,5.0350874646303758,262744.9861571003,239872.03312764416,287803.23172502208,1682197.939680872,1535756.1939283479,1842630.7977266246,99058.441520526263,90464.330501438162,108473.63789140835,634211.55497974984,579188.636898053,694491.38816872146,79415.635111601208,72534.544190572153,86954.148649940078,508450.49306975456,464395.01121484785,556715.05608930392]
[9,0.03,19.449297422626458,17.753304419009627,21.307326384229171,418.75727971062582,382.24133771178464,458.76197174022815,7.3089867481370145,6.671747116598878,0.36910404289601817,157.36771059556091,143.64748570372129,7.9470739520655691,5.8525039670097012,5.3422820448867689,6.4114727281586612,126.00859493615953,115.02315214538991,138.04359202503369,2150452.5555108516,1962931.5150585924,2355889.4431201387,46300781.08861994,42263319.010584123,50723984.16573476,808133.52221355785,737675.77948194765,885322.83035651734,17399692.546807513,15882686.968677178,19061633.541297473,647094.43423657829,590680.6722139729,708897.99324149743,13932405.840097595,12717777.208045,15263080.654871451,0.97902041615654145,0.89379295541162784,1.0723905480204132,21.079009557123371,19.244001389853306,23.089335255575126,0.36910404289601817,0.3370813190014037,0.40418623268024162,7.9470739520655691,7.2576018104429654,8.7024185818022968,0.29591250921076745,0.27027271072917475,0.32400194592829001,6.3712079000493134,5.8191647063455871,6.9759935564581355,108247.45542591554,98824.101626750373,118571.12081659748,2330645.1119935764,2127753.5670219571,2552921.0092512006,40810.766324737575,37270.106375063522,44689.702567783213,878684.97857262392,802452.03829268424,962201.24931560038,32718.190164526259,29883.271814037169,35823.957928753276,704446.02767053421,643408.2086246144,771315.42825091921]
[16,0.03,1.3204333038189358,1.2052905510316656,1.4465768485984074,462.75111049712365,422.39887417901298,506.95861818412163,0.49621481484384089,0.45295194453484044,2.5058862550331622E-2,173.9004582435154,158.73881303138569,8.7819781880863879,0.3973326635327103,0.36269315940718538,0.43528164194448821,139.24681447731365,127.10726229031849,152.54618510928128,145996.49081800168,133265.48971294973,159943.81767190807,51165051.698800176,46703421.655037887,56052947.945770755,54865.036688774169,50081.586264159239,60105.500185009922,19227670.630365379,17551291.376982026,21064211.934942514,43931.923252293229,40101.933481983848,48127.83202119793,15396117.480887763,14053882.311358653,16866590.420898914,6.6466728053007448E-2,6.0680545903487537E-2,7.2805724728105495E-2,23.293529577512942,21.265738997341284,25.515056209986785,2.5058862550331622E-2,2.2884806069491538E-2,2.744062939544625E-2,8.7819781880863879,8.0200714352935396,9.6166778653320009,2.008981217614389E-2,1.8349099229931491E-2,2.1996833644394052E-2,7.0405546931464,6.4305149080343469,7.7088779621993231,7349.0338541356277,6709.2724314113893,8049.9183798399254,2575498.1847599242,2351291.2460507657,2821125.9583565728,2770.6859450287907,2530.3068087825332,3034.0310154141712,970997.92484229687,886756.09913509886,1063288.2536399174,2221.2724190058443,2028.8068238610854,2432.1262663557113,778453.76638011308,711003.43198750191,852348.33699685161]
[19,0.03,0.26761246319455684,0.24427646007854589,0.29317799886901624,{"$f":"F20+C21","v":464.28686689886035},423.80071149585899,508.64108836221681,0.10056794878615123,9.179985481671446E-2,5.0786843322967613E-3,{"$f":"L20+I21","v":174.47759082289596},159.26562786291606,8.8111234000941501,8.0527484794660487E-2,7.3507090052980381E-2,8.8218611305269562E-2,{"$f":"R20+O21","v":139.70894019004342},127.5290998339602,153.05244814145513,29589.135939367719,27008.941578318219,32415.843266090291,{"$f":"X20+U21","v":51334855.841695063},46858418.752100885,56238973.806522235,11119.507186828672,10150.044399879924,12181.592897975743,{"$f":"AD20+AA21","v":19291482.51021013},17609539.768999908,21134118.840820868,8903.6910538516349,8127.4663149889484,9754.0766641953451,{"$f":"AJ20+AG21","v":15447213.384164501},14100523.668319928,16922566.459911633,1.3470824132732687E-2,1.2298137520658465E-2,1.4755549767491225E-2,{"$f":"AP20+AM21","v":23.370835036875917},21.336314721660443,25.599734366400206,5.0786843322967613E-3,4.6380679011002604E-3,5.5613974616405938E-3,{"$f":"AV20+AS21","v":8.8111234000941501},8.0466880673658121,9.6485932389747724,4.0716059690592962E-3,3.7188153525978141E-3,4.4581023646040928E-3,{"$f":"BB20+AY21","v":7.06392055158845},6.4518561954185474,7.7344618201568682,1489.4300576313735,1359.7694911363283,1631.4784547720715,{"$f":"BH20+BE21","v":2584045.6257820693},2359094.5997360558,2830488.5771647636,561.53543563557912,512.81775139860076,614.90763001461414,{"$f":"BN20+BK21","v":974220.42662635015},889699.02315004671,1066817.0441827746,450.18569416346543,411.17865621014369,492.91948261014386,{"$f":"BT20+BQ21","v":781037.26175820082},713363.07640015078,855177.0701654146]
[25,0.03,4.9485846110528696E-3,4.5170644025959933E-3,5.4213324603186834E-3,464.59262667367705,424.07980879400066,508.97605795909334,1.8596630283489121E-3,1.697526876812966E-3,9.3913036901153784E-5,174.59249441523079,159.37051349717208,8.8169260348416909,1.4890826356317331E-3,1.3592642521099705E-3,1.6313039277110588E-3,139.80094661352405,127.61308512759615,153.15324203724518,547.1506857939371,499.43874459285672,599.42104798106811,51368662.815532699,46889277.73301845,56276010.425890476,205.61756164259009,187.6906363745573,225.25723366332295,19304187.06803577,17621136.670179471,21148036.881322168,164.6435595887281,150.28991644520295,180.36855645387141,15457386.268264014,14109809.679295039,16933710.949405089,2.4909719153467472E-4,2.2741233107330194E-4,2.7285383361964818E-4,23.386226084453646,21.350365919852386,25.61659327319531,9.3913036901153784E-5,8.5765330831086175E-5,1.0283917858719112E-4,8.8169260348416909,8.0519872772011709,9.6549473960840437,7.5290539163378039E-5,6.8766873581047058E-5,8.2437478780423833E-5,7.0685725521320002,6.4561051161572225,7.7395554109367568,27.541955910609929,25.144323616663648,30.168659105685489,2585747.3693914302,2360648.200074581,2832352.617721749,10.383692830206035,9.4828245387095613,11.370630495998528,974862.00716524594,890284.94145264709,1067519.6049538311,8.3246571241858049,7.6033542915960215,9.1148735638643981,781551.62000157265,713832.86727547657,855740.253763841]
[36,0.03,2.0748532040444307E-7,1.8939244825011254E-7,2.2730679395393933E-7,464.59672732162386,424.0835518624383,508.98055034986152,7.7972351613318406E-8,7.1174272163400378E-8,3.9376060193188036E-9,174.59403542624267,159.37192015395362,8.817003855942513,6.2434577166299504E-8,5.6991524047789948E-8,6.8397662103657873E-8,139.80218054284572,127.61421148282753,153.15459381833563,2.2941051689386364E-2,2.0940575152092633E-2,2.5132654682660373E-2,51369116.212314345,46889691.593268111,56276507.1365427,8.6211773691621599E-3,7.8695333890235804E-3,9.4446337636953266E-3,19304357.453165714,17621292.200150803,21148223.540879466,6.9032105942969978E-3,6.3013879559705782E-3,7.5625316465501476E-3,15457522.700259758,14109934.21713479,16933860.411930002,1.044420064718718E-8,9.5349931516329531E-9,1.1440274248459941E-8,23.386432499007967,21.350554365232586,25.616819373706985,3.9376060193188036E-9,3.5959872459965621E-9,4.3118632086505351E-9,8.817003855942513,8.0520583466999138,9.6550326138381433,3.1567979269961521E-9,2.8832722727033802E-9,3.4564563491320236E-9,7.0686349416876215,6.4561620998729961,7.7396237228086697,1.1547850538746486E-3,1.0542566111335959E-3,1.2649180306495312E-3,2585770.1920516118,2360669.0359351593,2832377.6170012895,4.3536970733905057E-4,3.9759790776511543E-4,4.7675024215880393E-4,974870.61161925271,890292.79940154194,1067529.0272343948,3.4903801519548634E-4,3.1879507482133318E-4,3.8217038011643018E-4,781558.51823426504,713839.16780009423,855747.80680991418]
[39,0.03,7.1374611836054005E-9,6.5150693322216632E-9,7.819316641069182E-9,464.59672742086991,424.08355195303,508.98055045858877,2.6822361791652552E-9,2.4483833547713395E-9,1.3545300488938641E-10,174.59403546353903,159.37192018799828,8.8170038578259788,2.1477392722079834E-9,1.9604991326263672E-9,2.3528684215471954E-9,139.80218057270991,127.61421151008817,153.15459385105214,7.8916843671112042E-4,7.2035237008136969E-4,8.6455922225621516E-4,51369116.223287694,46889691.603284575,56276507.148564346,2.9656709549103394E-4,2.7071066515816836E-4,3.2489386116735057E-4,19304357.457289461,17621292.203915022,21148223.545397099,2.3746931861495343E-4,2.1676671800640535E-4,2.6014985528529587E-4,15457522.703561755,14109934.220148921,16933860.415547371,3.5927879894238822E-10,3.2800220937589851E-10,3.9354356837880055E-10,23.386432504003722,21.350554369793439,25.616819379179191,1.3545300488938641E-10,1.2370137480092753E-10,1.4832739116564699E-10,8.8170038578259788,8.0520583484199744,9.6550326159006286,1.0859333385369727E-10,9.9184095954700694E-11,1.1890153470456297E-10,7.0686349431976057,6.4561621012521453,7.7396237244619899,3.9724417522028603E-5,3.6266255486690711E-5,4.3512973961748687E-5,2585770.1926039779,2360669.0364394397,2832377.6176063353,1.4976646929011246E-5,1.3677303183784476E-5,1.6400130578153764E-5,974870.61182750214,890292.79959172418,1067529.0274624377,1.2006850798911305E-5,1.0966498582292571E-5,1.3146598748709984E-5,781558.51840121963,713839.16795258294,855747.80699271685]
[44,0.03,1.4378930060793579E-11,1.3125076810843723E-11,1.5752577031646821E-11,464.59672742396447,424.08355195585477,508.98055046197902,5.4035581328745544E-12,4.9324447607692359E-12,2.7287984252756065E-13,174.59403546470199,159.37192018905984,8.817003857884707,4.3267755844100488E-12,3.9495668259510229E-12,4.7400230425613651E-12,139.80218057364112,127.61421151093818,153.15459385207228,1.5898367032411666E-6,1.4512017763849674E-6,1.7417168752932713E-6,51369116.223629855,46889691.603596896,56276507.148939192,5.9745579201093471E-7,5.4536614923542733E-7,6.5452210341082365E-7,19304357.457418047,17621292.204032391,21148223.545537964,4.783990604098672E-7,4.3669217912964082E-7,5.2409063646680092E-7,15457522.703664714,14109934.220242904,16933860.415660169,7.2379303920906998E-13,6.6078409494332625E-13,7.9282188722677839E-13,23.386432504159494,21.350554369935654,25.616819379349817,2.7287984252756065E-13,2.4920533659393788E-13,2.9881622173578786E-13,8.817003857884707,8.0520583484736079,9.6550326159649398,2.1876909903725325E-13,1.9981351102147402E-13,2.3953571272163609E-13,7.0686349432446871,6.4561621012951491,7.7396237245135415,8.0027702646850737E-8,7.306098594382591E-8,8.7660022694101313E-8,2585770.1926212013,2360669.0364551637,2832377.6176252016,3.0171534835398047E-8,2.7553913196984068E-8,3.3039245258919289E-8,974870.61183399567,890292.79959765438,1067529.0274695484,2.4188666452504524E-8,2.209280191796762E-8,2.6484770856509103E-8,781558.51840642549,713839.16795733781,855747.8069984169]
[50,0.03,3.1558585575915594E-15,2.8806653761734519E-15,3.4573438231675491E-15,464.59672742396953,424.08355195585943,508.98055046198459,1.1859620363251474E-15,1.0825630239738537E-15,5.9891117252385541E-17,174.59403546470389,159.3719201890616,8.8170038578848047,9.4963197519614795E-16,8.6684295797801269E-16,1.0403306935080037E-15,139.80218057364266,127.61421151093957,153.15459385207396,3.4893415183771199E-10,3.18506837812925E-10,3.822685055533639E-10,51369116.223630413,46889691.60359741,56276507.148939811,1.3112839175297375E-10,1.19695862057096E-10,1.4365319063718122E-10,19304357.457418259,17621292.204032585,21148223.545538194,1.0499806052015225E-10,9.5844318368116686E-11,1.1502635544192072E-10,15457522.703664882,14109934.220243059,16933860.415660355,1.5885663585925261E-16,1.4502755990400853E-16,1.7400694814370845E-16,23.38643250415975,21.350554369935889,25.616819379350098,5.9891117252385541E-17,5.4695084457769385E-17,6.5583581429564112E-17,8.8170038578848047,8.0520583484736967,9.6550326159650446,4.8015000449568036E-17,4.3854666238270302E-17,5.2572814920531571E-17,7.0686349432447644,6.4561621012952193,7.7396237245136259,1.7564318706236054E-11,1.6035277780895916E-11,1.9239444910588977E-11,2585770.1926212297,2360669.0364551898,2832377.6176252328,6.6219875890200756E-12,6.0474772733568756E-12,7.2513868866382285E-12,974870.61183400638,890292.79959766415,1067529.0274695603,5.3088797078863643E-12,4.848883588640625E-12,5.8128240696618875E-12,781558.5184064341,713839.16795734561,855747.80699842621]

{"sheet":"Union NPV 4%","index":359,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU61","v":71.407167239266371},{"$f":"'WTP Values '!CV61","v":65.180409870385603},{"$f":"'WTP Values '!CW61","v":78.228831894474681},{"$f":"C3","v":71.407167239266371},{"$f":"D3","v":65.180409870385603},{"$f":"E3","v":78.228831894474681},{"$f":"'WTP Values '!CC61","v":26.834596013048248},{"$f":"'WTP Values '!CD61","v":24.495001119106448},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"I3","v":26.834596013048248},{"$f":"J3","v":24.495001119106448},{"$f":"K3","v":1.3551478774293986},{"$f":"'WTP Values '!CI61","v":21.487188995040647},{"$f":"'WTP Values '!CJ61","v":19.613933559099447},{"$f":"'WTP Values '!CK61","v":23.539416123947355},{"$f":"O3","v":21.487188995040647},{"$f":"P3","v":19.613933559099447},{"$f":"Q3","v":23.539416123947355},{"$f":"'WTP Values '!BH61","v":7895283.9238721691},{"$f":"'WTP Values '!BI61","v":7206809.3735844074},{"$f":"'WTP Values '!BJ61","v":8649535.6519353483},{"$f":"U3","v":7895283.9238721691},{"$f":"V3","v":7206809.3735844074},{"$f":"W3","v":8649535.6519353483},{"$f":"'WTP Values '!AV61","v":2967023.6573804286},{"$f":"'WTP Values '!AW61","v":2708341.4176464514},{"$f":"'WTP Values '!AX61","v":3250420.5182477687},{"$f":"AA3","v":2967023.6573804286},{"$f":"AB3","v":2708341.4176464514},{"$f":"AC3","v":3250420.5182477687},{"$f":"'WTP Values '!BB61","v":2375776.33171337},{"$f":"'WTP Values '!BC61","v":2168655.896881727},{"$f":"'WTP Values '!BD61","v":2602685.1489291522},{"$f":"AG3","v":2375776.33171337},{"$f":"AH3","v":2168655.896881727},{"$f":"AI3","v":2602685.1489291522},{"$f":"'WTP Values '!CX61","v":3.5944267326498474},{"$f":"'WTP Values '!CY61","v":3.2815181781377416},{"$f":"'WTP Values '!CZ61","v":3.9372307155535893},{"$f":"AM3","v":3.5944267326498474},{"$f":"AN3","v":3.2815181781377416},{"$f":"AO3","v":3.9372307155535893},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"'WTP Values '!CG61","v":1.2375779749845215},{"$f":"'WTP Values '!CH61","v":1.4839504628702163},{"$f":"AS3","v":1.3551478774293986},{"$f":"AT3","v":1.2375779749845215},{"$f":"AU3","v":1.4839504628702163},{"$f":"'WTP Values '!CL61","v":1.0864286546835455},{"$f":"'WTP Values '!CM61","v":0.99229335825755638},{"$f":"'WTP Values '!CN61","v":1.1895576809799651},{"$f":"AY3","v":1.0864286546835455},{"$f":"AZ3","v":0.99229335825755638},{"$f":"BA3","v":1.1895576809799651},{"$f":"'WTP Values '!BK61","v":397425.36631842825},{"$f":"'WTP Values '!BL61","v":362827.97258897929},{"$f":"'WTP Values '!BM61","v":435328.21108736284},{"$f":"BE3","v":397425.36631842825},{"$f":"BF3","v":362827.97258897929},{"$f":"BG3","v":435328.21108736284},{"$f":"'WTP Values '!AY61","v":149834.78080410892},{"$f":"'WTP Values '!AZ61","v":136835.41678237217},{"$f":"'WTP Values '!BA61","v":164076.11009219827},{"$f":"BK3","v":149834.78080410892},{"$f":"BL3","v":136835.41678237217},{"$f":"BM3","v":164076.11009219827},{"$f":"'WTP Values '!BE61","v":120123.27366265077},{"$f":"'WTP Values '!BF61","v":109715.00623970841},{"$f":"'WTP Values '!BG61","v":131525.95178142327},{"$f":"BQ3","v":120123.27366265077},{"$f":"BR3","v":109715.00623970841},{"$f":"BS3","v":131525.95178142327}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":66.019940125061353},{"$f":"D3/(1+B4)^A4","v":60.262952912708577},{"$f":"E3/(1+B4)^A4","v":72.326952565157796},{"$f":"F3+C4","v":137.42710736432772},{"$f":"G3+D4","v":125.44336278309419},{"$f":"H3+E4","v":150.55578445963249},{"$f":"I3/(1+B4)^A4","v":24.810092467685138},{"$f":"J3/(1+B4)^A4","v":22.647005472546638},{"$f":"K3/(1+B4)^A4","v":1.2529103896351688},{"$f":"L3+I4","v":51.644688480733386},{"$f":"M3+J4","v":47.142006591653086},{"$f":"N3+K4","v":2.6080582670645676},{"$f":"O3/(1+B4)^A4","v":19.866114085651482},{"$f":"P3/(1+B4)^A4","v":18.134184133782771},{"$f":"Q3/(1+B4)^A4","v":21.763513428205762},{"$f":"R3+O4","v":41.353303080692129},{"$f":"S3+P4","v":37.748117692882218},{"$f":"T3+Q4","v":45.302929552153117},{"$f":"U3/(1+B4)^A4","v":7299633.8053551847},{"$f":"V3/(1+B4)^A4","v":6663100.3823820325},{"$f":"W3/(1+B4)^A4","v":7996981.9267153731},{"$f":"X3+U4","v":15194917.729227353},{"$f":"Y3+V4","v":13869909.75596644},{"$f":"Z3+W4","v":16646517.57865072},{"$f":"AA3/(1+B4)^A4","v":2743180.1566017275},{"$f":"AB3/(1+B4)^A4","v":2504013.8846583311},{"$f":"AC3/(1+B4)^A4","v":3005196.4850663538},{"$f":"AD3+AA4","v":5710203.8139821561},{"$f":"AE3+AB4","v":5212355.302304782},{"$f":"AF3+AC4","v":6255617.0033141226},{"$f":"AG3/(1+B4)^A4","v":2196538.7682261183},{"$f":"AH3/(1+B4)^A4","v":2005044.2833595846},{"$f":"AI3/(1+B4)^A4","v":2406328.7249714793},{"$f":"AJ3+AG4","v":4572315.0999394879},{"$f":"AK3+AH4","v":4173700.1802413119},{"$f":"AL3+AI4","v":5009013.8739006314},{"$f":"AM3/(1+B4)^A4","v":3.3232495679085123},{"$f":"AN3/(1+B4)^A4","v":3.0339480197279411},{"$f":"AO3/(1+B4)^A4","v":3.6401911201493982},{"$f":"AP3+AM4","v":6.9176763005583597},{"$f":"AQ3+AN4","v":6.3154661978656828},{"$f":"AR3+AO4","v":7.577421835702987},{"$f":"AS3/(1+B4)^A4","v":1.2529103896351688},{"$f":"AT3/(1+B4)^A4","v":1.1442104058658666},{"$f":"AU3/(1+B4)^A4","v":1.3719956202572263},{"$f":"AV3+AS4","v":2.6080582670645676},{"$f":"AW3+AT4","v":2.3817883808503879},{"$f":"AX3+AU4","v":2.8559460831274426},{"$f":"AY3/(1+B4)^A4","v":1.0044643626881893},{"$f":"AZ3/(1+B4)^A4","v":0.91743098951327318},{"$f":"BA3/(1+B4)^A4","v":1.0998129446930149},{"$f":"BB3+AY4","v":2.0908930173717346},{"$f":"BC3+AZ4","v":1.9097243477708297},{"$f":"BD3+BA4","v":2.28937062567298},{"$f":"BE3/(1+B4)^A4","v":367442.09164055862},{"$f":"BF3/(1+B4)^A4","v":335454.85631377518},{"$f":"BG3/(1+B4)^A4","v":402485.40226272447},{"$f":"BH3+BE4","v":764867.45795898687},{"$f":"BI3+BF4","v":698282.82890275447},{"$f":"BJ3+BG4","v":837813.61335008731},{"$f":"BK3/(1+B4)^A4","v":138530.67751859181},{"$f":"BL3/(1+B4)^A4","v":126512.03474701567},{"$f":"BM3/(1+B4)^A4","v":151697.58699352649},{"$f":"BN3+BK4","v":288365.4583227007},{"$f":"BO3+BL4","v":263347.45152938785},{"$f":"BP3+BM4","v":315773.69708572479},{"$f":"BQ3/(1+B4)^A4","v":111060.71899283539},{"$f":"BR3/(1+B4)^A4","v":101437.69068020377},{"$f":"BS3/(1+B4)^A4","v":121603.13589258806},{"$f":"BT3+BQ4","v":231183.99265548616},{"$f":"BU3+BR4","v":211152.69691991218},{"$f":"BV3+BS4","v":253129.08767401133}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":58.691486370851365},{"$f":"D4/(1+B5)^A5","v":53.573545702154725},{"$f":"E4/(1+B5)^A5","v":64.298397464189264},{"$f":"F4+C5","v":196.1185937351791},179.0169084852489,214.85418192382176,{"$f":"I4/(1+B5)^A5","v":22.056081862060779},{"$f":"J4/(1+B5)^A5","v":20.133105399894241},{"$f":"K4/(1+B5)^A5","v":1.1138327741266221},{"$f":"L4+I5","v":73.700770342794158},67.275111991547334,3.7218910411911894,{"$f":"O4/(1+B5)^A5","v":17.660903083085138},{"$f":"P4/(1+B5)^A5","v":16.121223662400762},{"$f":"Q4/(1+B5)^A5","v":19.347684189560482},{"$f":"R4+O5","v":59.014206163777267},53.869341355282984,64.650613741713599,{"$f":"U4/(1+B5)^A5","v":6489347.8725918727},{"$f":"V4/(1+B5)^A5","v":5923471.9773964072},{"$f":"W4/(1+B5)^A5","v":7109287.8132070834},{"$f":"X4+U5","v":21684265.601819225},19793381.733362846,23755805.391857803,{"$f":"AA4/(1+B5)^A5","v":2438677.1703972458},{"$f":"AB4/(1+B5)^A5","v":2226059.2255226686},{"$f":"AC4/(1+B5)^A5","v":2671608.7323146206},{"$f":"AD4+AA5","v":8148880.9843794014},7438414.527827451,8927225.7356287427,{"$f":"AG4/(1+B5)^A5","v":1952714.9666325157},{"$f":"AH4/(1+B5)^A5","v":1782477.0668806047},{"$f":"AI4/(1+B5)^A5","v":2139217.4742648704},{"$f":"AJ4+AG5","v":6525030.0665720031},5956177.2471219171,7148231.3481655018,{"$f":"AM4/(1+B5)^A5","v":2.9543567648253584},{"$f":"AN4/(1+B5)^A5","v":2.6971687419349726},{"$f":"AO4/(1+B5)^A5","v":3.2361166506790133},{"$f":"AP4+AM5","v":9.8720330653837181},9.0126349398006553,10.813538486382001,{"$f":"AS4/(1+B5)^A5","v":1.1138327741266221},{"$f":"AT4/(1+B5)^A5","v":1.017198884368125},{"$f":"AU4/(1+B5)^A5","v":1.2196991105211175},{"$f":"AV4+AS5","v":3.7218910411911894},3.3989872652185129,4.07564519364856,{"$f":"AY4/(1+B5)^A5","v":0.89296516084450139},{"$f":"AZ4/(1+B5)^A5","v":0.8155928090091541},{"$f":"BA4/(1+B5)^A5","v":0.97772970305122653},{"$f":"BB4+AY5","v":2.9838581782162361},2.7253171567799837,3.2671003287242066,{"$f":"BE4/(1+B5)^A5","v":326654.68149088119},{"$f":"BF4/(1+B5)^A5","v":298218.14576142107},{"$f":"BG4/(1+B5)^A5","v":357808.05702976044},{"$f":"BH4+BE5","v":1091522.1394498681},996500.97466417553,1195621.6703798478,{"$f":"BK4/(1+B5)^A5","v":123153.26787824288},{"$f":"BL4/(1+B5)^A5","v":112468.73821814518},{"$f":"BM4/(1+B5)^A5","v":134858.60245640937},{"$f":"BN4+BK5","v":411518.72620094358},375816.18974753306,450632.29954213416,{"$f":"BQ4/(1+B5)^A5","v":98732.574776004374},{"$f":"BR4/(1+B5)^A5","v":90177.737646687747},{"$f":"BS4/(1+B5)^A5","v":108104.74501147521},{"$f":"BT4+BQ5","v":329916.56743149052},301330.4345665999,361233.83268548653]
[4,0.04,50.16972852756777,45.794891394524406,54.962539628884073,246.28832226274687,224.8117998797733,269.81672155270581,18.853631213384269,17.209862874272797,0.95210892342970233,92.554401556178419,84.484974865820135,4.6739999646208918,15.09661397279098,13.780489551147756,16.538481531955863,74.11082013656825,67.649830906430736,81.189095273669466,5547121.758541367,5063408.6717255851,6077049.0179659687,27231387.360360593,24856790.405088432,29832854.409823772,2084591.4658240783,1902844.7554571624,2283702.3411741504,10233472.45020348,9341259.2832846139,11210928.076802893,1669188.9373639454,1523668.8671839135,1828612.0625256356,8194219.003935948,7479846.1143058306,8976843.4106911384,2.5253965443697379,2.3055511445203871,2.7662460756614995,12.397429609753456,11.318186084321042,13.5797845620435,0.95210892342970233,0.86950586946863462,1.0426039114686798,4.6739999646208918,4.268493134687148,5.1182491051172398,0.76331036193341295,0.69717215131473154,0.83576744786243762,3.7471685401496488,3.4224893080947152,4.1028677765866446,279225.79075788544,254918.12083797634,305855.82673324231,1370747.9302077536,1251419.0955021519,1501477.49711309,105271.92952132851,96138.748788695593,115277.69857615039,516790.65572227212,471954.93853622867,565909.99811828451,84397.018709684315,77084.308077967755,92408.38910600885,414313.58614117483,378414.74264456762,453642.22179149539]
[5,0.04,41.235859815565881,37.640062588260172,45.175201177314889,287.52418207831278,262.45186246803348,314.99192273002069,15.496310555124735,14.145252799976218,0.78256413275433623,108.05071211130316,98.630227665796355,5.4565640973752281,12.40831624451889,11.32655790650235,13.593426275753451,86.519136381087137,78.976388812933081,94.78252154942291,4559329.7378397519,4161752.8398916214,4994891.3169715274,31790717.098200344,29018543.244980052,34827745.726795301,1713382.2322800204,1563999.6844651112,1877036.8579808269,11946854.6824835,10905258.967749726,13087964.934783719,1371951.6339222642,1252344.7436637727,1502985.8219369461,9566170.637858212,8732190.8579696026,10479829.232628085,2.0756918751338831,1.8949949817013534,2.2736526335528664,14.473121484887338,13.213181066022395,15.853437195596367,0.78256413275433623,0.71467044360262921,0.85694441644943509,5.4565640973752281,4.9831635782897772,5.9751935215666752,0.62738547734336358,0.57302468924331018,0.68693992034522056,4.3745540174930122,3.9955139973380254,4.7898076969318648,229503.24633022086,209524.11352088867,251391.19475234338,1600251.1765379745,1460943.2090230405,1752868.6918654335,86525.852454439912,79019.043639356678,94749.865264571912,603316.50817671209,550973.98217558535,660659.86338285636,69368.197407165688,63357.682315070546,75952.95989819424,483681.78354834055,441772.42495963816,529595.18168968963]
[9,0.04,12.713785371073962,11.605133959648548,13.928357852421017,375.68813616655268,342.92785508107374,411.57834969765577,4.7778018288585118,4.3612455014359623,0.24127913101459178,141.18245759762863,128.87335643773213,7.1297182059555571,3.8257155363030173,3.4921892464566171,4.1911070825351953,113.04862378809327,103.19303266886429,123.84582265282333,1405726.4716223557,1283146.0920299839,1540018.2375206647,41538750.472014315,37916540.957260124,45507027.563401833,528267.72758590139,482210.29942513286,578725.50378966262,15610135.941513279,14249154.232500652,17101146.474082846,422998.30029487005,386121.26320992893,463398.58660253556,12499459.319248797,11409755.118224043,13693274.364927821,0.63997455406452997,0.58426232857447724,0.70100955141127885,18.911035572265146,17.264757807999214,20.714599477496755,0.24127913101459178,0.22034623921153607,0.26421196100694977,7.1297182059555571,6.511158203837021,7.8073757174985277,0.19343465468037435,0.17667420890338051,0.21179640121860585,5.715929816797896,5.2206642093097084,6.2585133300767692,70760.135204109465,64600.195589072093,77508.598306289205,2090938.4997333458,1908914.3294860539,2290353.3436094224,26677.535574017616,24363.046279420025,29213.152249033858,788312.31807029992,719919.92792950582,863238.94887822692,21387.510224294598,19534.356217265678,23417.71542444986,631993.82551237661,577233.73993516818,691985.71505750786]
[16,0.04,0.35829520769367224,0.32705160273080219,0.39252384116214034,397.67194293503485,362.9946577716176,435.66231200258409,0.13464624803914421,0.12290701133710383,6.7996394335638659E-3,149.4439052403344,136.41452341319612,7.5469215516687944,0.10781490348069399,9.8415588657926822E-2,0.11811223320002616,119.66378903168909,109.23148709863169,131.09279792881759,39615.664682868512,36161.149659739087,43400.225673142653,43969436.394382961,40135269.284002148,48169921.608366564,14887.44615776586,13589.472713425343,16309.428586840033,16523580.309678873,15082959.250827666,18101838.972498823,11920.782004314924,10881.52695353062,13059.327964546601,13230879.004705803,12077409.557233367,14494551.45804563,1.8035526719596223E-2,1.6465465339729712E-2,1.9755592491721877E-2,20.017635732852234,18.275024204560207,21.92673717459429,6.7996394335638659E-3,6.2097164014141221E-3,7.4459239857484604E-3,7.5469215516687944,6.8921658269489523,8.2642329419341074,5.4513040570547261E-3,4.9789673590977671E-3,5.9687680221537746E-3,6.0504037713839498,5.5261571491498813,6.6247371589958215,1994.136018456878,1820.5388733633506,2184.3187152884452,2213292.0784541266,2020616.5625808032,2424375.9024563027,751.81646301777641,686.59037980896596,823.27427646124329,834441.28517185571,762046.83868552058,913752.33064430265,602.7349207340643,550.51001835782574,659.94941449965779,668975.6431462944,611011.21060130943,732478.02445433708]
[19,0.04,4.3096368620786779E-2,3.9338333660762191E-2,4.7213447983467167E-2,397.9897760261195,363.2847755839914,436.01050830295901,1.6195484098860662E-2,1.4783468360513582E-2,8.1787241700381102E-4,149.56334594815939,136.52355059103837,7.5529533108802616,1.2968163468128336E-2,1.1837597589248029E-2,1.4206744135312515E-2,119.75942844662528,109.31878865913932,131.19757180066065,4765.0408145845195,4349.5257598308008,5220.2543703408901,44004578.27987615,40167346.771299593,48208420.666080058,1790.6878285286211,1634.5653328431197,1961.7263398448438,16536786.523239855,15095014.070501423,18116306.584652904,1433.8523219803324,1308.848923112919,1570.7986035387573,13241453.578161491,12087062.238243598,14506136.001978489,2.1693444151290424E-3,1.9804947109436648E-3,2.3762369076206036E-3,20.03363451565351,18.289630232306877,21.944261776913898,8.1787241700381102E-4,7.4691545217286156E-4,8.9560864315696713E-4,7.5529533108802616,6.8976742828708852,8.2708380010740417,6.5569230082384374E-4,5.9887882408406591E-4,7.1793376347535891E-4,6.055239462126365,5.5305738439651364,6.6300318767305626,239.85813677106415,218.97757126022663,262.73364119298196,2215061.0175891742,2022231.508818252,2426313.547041791,90.429787308490475,82.584280962616319,99.024856968556847,835108.19933994452,762655.89272263239,914482.63292711147,72.498000996943517,66.216299216786751,79.37985947795849,669510.31148359831,611499.55177096673,733063.44607836637]
[25,0.04,2.1624191160095224E-4,1.9738545827028905E-4,2.3689991922643523E-4,398.02398826458472,363.31600449016378,436.0479889026679,8.1263051921067378E-5,7.4178070233688528E-5,4.1037864803599904E-6,149.5762028031981,136.53528651128133,7.5536025824328359,6.5069530172644755E-5,5.9396761569074525E-5,7.1284277719023983E-5,119.76972327923478,109.32818598714029,131.20884988588517,23.909242648006284,21.824339148838149,26.193338794240411,44008361.028118342,40170799.661119983,48212564.787570648,8.9850205832613383,8.2016546526418264,9.8432296581336374,16538208.068510773,15096311.677254476,18117863.909585156,7.1945497261442029,6.5673281111270194,7.8816963850984907,13242591.848023513,12088101.273617243,14507382.987237925,1.0884981687809543E-5,9.9374025217397758E-6,1.1923093006791575E-5,20.035356659092017,18.291202456591623,21.946148162851632,4.1037864803599904E-6,3.7477502246963235E-6,4.4938386049813316E-6,7.5536025824328359,6.8982672249302972,8.2715489838656779,3.2900256121297782E-6,3.0049562383501023E-6,3.6023306460650769E-6,6.055759986292867,5.5310492665076181,6.6306018115511618,1.2035209384996826,1.098749851146523,1.3183019041201969,2215251.4300075676,2022405.3451094818,2426522.1192782242,0.4537438002102025,0.41437790131887586,0.49687073533530313,835179.98741738056,762721.45261095255,914561.24423773983,0.3637686149562317,0.33224931891064746,0.39829927916129237,669567.86433498096,611552.1178662458,733126.46212284325]
[36,0.04,3.3617945673395929E-10,3.0686436147929956E-10,3.6829532978245795E-10,398.02410648361985,363.31611240041235,436.04811841539578,1.2633521617114512E-10,1.1532058317516772E-10,6.3799320830343264E-12,149.57624722955148,136.53532706428896,7.5536048259649728,1.0116003480278778E-10,9.2340892143500856E-11,1.108217624411189E-10,119.76975885262119,109.32821845923503,131.20888885686199,3.7170390072947201E-5,3.392910478970154E-5,4.0721349255115915E-5,44008374.09925507,40170811.592444018,48212579.107418336,1.3968519405240666E-5,1.2750663296636046E-5,1.5302730051172879E-5,16538212.980604159,15096316.161083223,18117869.290859789,1.1184972424975373E-5,1.0209865332057201E-5,1.2253241701701423E-5,13242595.781269945,12088104.863962825,14507387.296146104,1.6922284876577058E-11,1.5449135444520564E-11,1.8536179688461509E-11,20.03536260989047,18.291207889350375,21.946154681183529,6.3799320830343264E-12,5.826422015904133E-12,6.9863247586369591E-12,7.5536048259649728,6.8982692738181015,8.2715514406385573,5.1148226296096515E-12,4.6716408869991254E-12,5.6003461614095234E-12,6.0557617849435106,5.5310509093113867,6.6306037809383636,1.8710480881218143E-6,1.7081662167628106E-6,2.0494917689976627E-6,2215252.087970139,2022405.945793902,2426522.8399913269,7.0541063534695612E-7,6.442106283494602E-7,7.7245771939101514E-7,835180.23547823913,762721.67915055051,914561.51587601041,5.6553114263309299E-7,5.1652981933367985E-7,6.19214075082109E-7,669568.06320657965,611552.2995063063,733126.6798722893]
[39,0.04,3.8438859280108823E-12,3.5086962551426227E-12,4.2110997776501291E-12,398.02410648372023,363.31611240050398,436.04811841550571,1.444520627079182E-12,1.3185789851157723E-12,7.2948333589128352E-14,149.5762472295892,136.53532706432338,7.5536048259668771,1.1566668529756342E-12,1.055828512957789E-12,1.2671393347568306E-12,119.76975885265139,109.32821845926259,131.2088888568951,4.2500734794495904E-7,3.8794639541091863E-7,4.6560912106901136E-7,44008374.099266164,40170811.592454143,48212579.107430488,1.5971646720650933E-7,1.4579146416293547E-7,1.7497187149779448E-7,16538212.980608329,15096316.161087029,18117869.290864356,1.2788930807148147E-7,1.167399045083186E-7,1.4010393082097094E-7,13242595.781273285,12088104.863965873,14507387.29614976,1.9348990964174865E-13,1.7664587512889505E-13,2.1194323102242345E-13,20.035362609895518,18.29120788935499,21.946154681189061,7.2948333589128352E-14,6.6619482984381724E-14,7.9881845515297056E-14,7.5536048259668771,6.8982692738198406,8.2715514406406427,5.8483034392512047E-14,5.3415681138621626E-14,6.4034524925976125E-14,6.0557617849450374,5.5310509093127811,6.6306037809400351,2.1393619605539077E-8,1.9531223433781245E-8,2.343394997112697E-8,2215252.0879706973,2022405.9457944119,2426522.8399919383,8.0656862290820508E-9,7.3659235250272122E-9,8.8323045863574429E-9,835180.23547844973,762721.67915074283,914561.51587624103,6.4662999403308578E-9,5.9060173492575324E-9,7.0801121899545182E-9,669568.06320674845,611552.29950646055,733126.67987247417]
[44,0.04,1.0180503046919058E-15,9.292755712622654E-16,1.1153066173176495E-15,398.02410648372125,363.31611240050489,436.04811841550679,3.8258020453086157E-16,3.4922465512708508E-16,1.9320311431720681E-17,149.57624722958957,136.53532706432372,7.5536048259668958,3.0634234838186868E-16,2.7963538966810771E-16,3.3560090231497579E-16,119.76975885265169,109.32821845926286,131.20888885689541,1.1256287730046277E-10,1.0274731182165669E-10,1.2331622645652444E-10,44008374.099266268,40170811.59245424,48212579.107430615,4.2300786534537676E-11,3.861275992374748E-11,4.6341168917835369E-11,16538212.980608372,15096316.161087066,18117869.290864401,3.387138731153317E-11,3.091847614112166E-11,3.7106420984410479E-11,13242595.781273318,12088104.863965904,14507387.296149798,5.1245657429674344E-17,4.6784527523843534E-17,5.6133005755303552E-17,20.035362609895564,18.291207889355032,21.94615468118911,1.9320311431720681E-17,1.7644120096395073E-17,2.1156646864461713E-17,7.5536048259668958,6.8982692738198583,8.2715514406406623,1.5489187790079376E-17,1.4147103081864787E-17,1.6959495893632271E-17,6.0557617849450533,5.5310509093127953,6.630603780940052,5.6660841049339599E-12,5.172829875848072E-12,6.2064640717853133E-12,2215252.0879707029,2022405.9457944168,2426522.8399919439,2.1361909476110351E-12,1.9508593203419332E-12,2.3392292444864287E-12,835180.23547845182,762721.67915074481,914561.51587624336,1.7125946887528044E-12,1.5642042647812649E-12,1.8751624026382054E-12,669568.06320675008,611552.29950646206,733126.67987247603]
[50,0.04,1.4232052530992166E-20,1.2991007109393054E-20,1.5591668007635109E-20,398.02410648372125,363.31611240050489,436.04811841550679,5.3483620044185812E-21,4.8820609492282713E-21,2.700924364386798E-22,149.57624722958957,136.53532706432372,7.5536048259668958,4.282578546997925E-21,3.9092228909900298E-21,4.6916047755032717E-21,119.76975885265169,109.32821845926286,131.20888885689541,1.573596879640076E-15,1.4363780773157276E-15,1.7239256299659117E-15,44008374.099266268,40170811.59245424,48212579.107430615,5.9135291575205483E-16,5.397953569373677E-16,6.478363076427829E-16,16538212.980608372,15096316.161087066,18117869.290864401,4.7351232183090204E-16,4.3223146694292221E-16,5.1873716873652906E-16,13242595.781273318,12088104.863965904,14507387.296149798,7.1639965644435685E-22,6.5403433434312877E-22,7.847233903375083E-22,20.035362609895564,18.291207889355032,21.94615468118911,2.700924364386798E-22,2.4665976024733244E-22,2.9576388137891953E-22,7.5536048259668958,6.8982692738198583,8.2715514406406623,2.1653442199747202E-22,1.9777246104100265E-22,2.3708890940351529E-22,6.0557617849450533,5.5310509093127953,6.630603780940052,7.9210237701214619E-17,7.231468443913012E-17,8.6764595319379399E-17,2215252.0879707029,2022405.9457944168,2426522.8399919439,2.9863339407212207E-17,2.7272456183866628E-17,3.2701756815090967E-17,835180.23547845182,762721.67915074481,914561.51587624336,2.3941584676411791E-17,2.1867128925722465E-17,2.6214234891432867E-17,669568.06320675008,611552.29950646206,733126.67987247603]

{"sheet":"Union NPV 5%","index":360,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU61","v":71.407167239266371},{"$f":"'WTP Values '!CV61","v":65.180409870385603},{"$f":"'WTP Values '!CW61","v":78.228831894474681},{"$f":"C3","v":71.407167239266371},{"$f":"D3","v":65.180409870385603},{"$f":"E3","v":78.228831894474681},{"$f":"'WTP Values '!CC61","v":26.834596013048248},{"$f":"'WTP Values '!CD61","v":24.495001119106448},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"I3","v":26.834596013048248},{"$f":"J3","v":24.495001119106448},{"$f":"K3","v":1.3551478774293986},{"$f":"'WTP Values '!CI61","v":21.487188995040647},{"$f":"'WTP Values '!CJ61","v":19.613933559099447},{"$f":"'WTP Values '!CK61","v":23.539416123947355},{"$f":"O3","v":21.487188995040647},{"$f":"P3","v":19.613933559099447},{"$f":"Q3","v":23.539416123947355},{"$f":"'WTP Values '!BH61","v":7895283.9238721691},{"$f":"'WTP Values '!BI61","v":7206809.3735844074},{"$f":"'WTP Values '!BJ61","v":8649535.6519353483},{"$f":"U3","v":7895283.9238721691},{"$f":"V3","v":7206809.3735844074},{"$f":"W3","v":8649535.6519353483},{"$f":"'WTP Values '!AV61","v":2967023.6573804286},{"$f":"'WTP Values '!AW61","v":2708341.4176464514},{"$f":"'WTP Values '!AX61","v":3250420.5182477687},{"$f":"AA3","v":2967023.6573804286},{"$f":"AB3","v":2708341.4176464514},{"$f":"AC3","v":3250420.5182477687},{"$f":"'WTP Values '!BB61","v":2375776.33171337},{"$f":"'WTP Values '!BC61","v":2168655.896881727},{"$f":"'WTP Values '!BD61","v":2602685.1489291522},{"$f":"AG3","v":2375776.33171337},{"$f":"AH3","v":2168655.896881727},{"$f":"AI3","v":2602685.1489291522},{"$f":"'WTP Values '!CX61","v":3.5944267326498474},{"$f":"'WTP Values '!CY61","v":3.2815181781377416},{"$f":"'WTP Values '!CZ61","v":3.9372307155535893},{"$f":"AM3","v":3.5944267326498474},{"$f":"AN3","v":3.2815181781377416},{"$f":"AO3","v":3.9372307155535893},{"$f":"'WTP Values '!CF61","v":1.3551478774293986},{"$f":"'WTP Values '!CG61","v":1.2375779749845215},{"$f":"'WTP Values '!CH61","v":1.4839504628702163},{"$f":"AS3","v":1.3551478774293986},{"$f":"AT3","v":1.2375779749845215},{"$f":"AU3","v":1.4839504628702163},{"$f":"'WTP Values '!CL61","v":1.0864286546835455},{"$f":"'WTP Values '!CM61","v":0.99229335825755638},{"$f":"'WTP Values '!CN61","v":1.1895576809799651},{"$f":"AY3","v":1.0864286546835455},{"$f":"AZ3","v":0.99229335825755638},{"$f":"BA3","v":1.1895576809799651},{"$f":"'WTP Values '!BK61","v":397425.36631842825},{"$f":"'WTP Values '!BL61","v":362827.97258897929},{"$f":"'WTP Values '!BM61","v":435328.21108736284},{"$f":"BE3","v":397425.36631842825},{"$f":"BF3","v":362827.97258897929},{"$f":"BG3","v":435328.21108736284},{"$f":"'WTP Values '!AY61","v":149834.78080410892},{"$f":"'WTP Values '!AZ61","v":136835.41678237217},{"$f":"'WTP Values '!BA61","v":164076.11009219827},{"$f":"BK3","v":149834.78080410892},{"$f":"BL3","v":136835.41678237217},{"$f":"BM3","v":164076.11009219827},{"$f":"'WTP Values '!BE61","v":120123.27366265077},{"$f":"'WTP Values '!BF61","v":109715.00623970841},{"$f":"'WTP Values '!BG61","v":131525.95178142327},{"$f":"BQ3","v":120123.27366265077},{"$f":"BR3","v":109715.00623970841},{"$f":"BS3","v":131525.95178142327}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":64.768405659198521},{"$f":"D3/(1+B4)^A4","v":59.120553170417779},{"$f":"E3/(1+B4)^A4","v":70.955856593627828},{"$f":"F3+C4","v":136.17557289846491},{"$f":"G3+D4","v":124.30096304080338},{"$f":"H3+E4","v":149.18468848810249},{"$f":"I3/(1+B4)^A4","v":24.339769626347618},{"$f":"J3/(1+B4)^A4","v":22.217688089892469},{"$f":"K3/(1+B4)^A4","v":1.2291590724983206},{"$f":"L3+I4","v":51.174365639395866},{"$f":"M3+J4","v":46.712689208998917},{"$f":"N3+K4","v":2.5843069499277194},{"$f":"O3/(1+B4)^A4","v":19.489513827701266},{"$f":"P3/(1+B4)^A4","v":17.790415926620813},{"$f":"Q3/(1+B4)^A4","v":21.350944330110977},{"$f":"R3+O4","v":40.976702822741913},{"$f":"S3+P4","v":37.40434948572026},{"$f":"T3+Q4","v":44.890360454058332},{"$f":"U3/(1+B4)^A4","v":7161255.2597479988},{"$f":"V3/(1+B4)^A4","v":6536788.5474688504},{"$f":"W3/(1+B4)^A4","v":7845383.811279227},{"$f":"X3+U4","v":15056539.183620168},{"$f":"Y3+V4","v":13743597.921053257},{"$f":"Z3+W4","v":16494919.463214576},{"$f":"AA3/(1+B4)^A4","v":2691177.9205264659},{"$f":"AB3/(1+B4)^A4","v":2456545.5035341964},{"$f":"AC3/(1+B4)^A4","v":2948227.2274356177},{"$f":"AD3+AA4","v":5658201.5779068945},{"$f":"AE3+AB4","v":5164886.9211806478},{"$f":"AF3+AC4","v":6198647.7456833869},{"$f":"AG3/(1+B4)^A4","v":2154899.167086957},{"$f":"AH3/(1+B4)^A4","v":1967034.8271036071},{"$f":"AI3/(1+B4)^A4","v":2360712.1532237208},{"$f":"AJ3+AG4","v":4530675.4988003271},{"$f":"AK3+AH4","v":4135690.7239853339},{"$f":"AL3+AI4","v":4963397.302152873},{"$f":"AM3/(1+B4)^A4","v":3.2602510046710633},{"$f":"AN3/(1+B4)^A4","v":2.9764337216668859},{"$f":"AO3/(1+B4)^A4","v":3.5711843224975865},{"$f":"AP3+AM4","v":6.8546777373209107},{"$f":"AQ3+AN4","v":6.2579518998046275},{"$f":"AR3+AO4","v":7.5084150380511758},{"$f":"AS3/(1+B4)^A4","v":1.2291590724983206},{"$f":"AT3/(1+B4)^A4","v":1.12251970520138},{"$f":"AU3/(1+B4)^A4","v":1.345986814394754},{"$f":"AV3+AS4","v":2.5843069499277194},{"$f":"AW3+AT4","v":2.3600976801859015},{"$f":"AX3+AU4","v":2.8299372772649702},{"$f":"AY3/(1+B4)^A4","v":0.98542281603949711},{"$f":"AZ3/(1+B4)^A4","v":0.90003932721773816},{"$f":"BA3/(1+B4)^A4","v":1.078963882975025},{"$f":"BB3+AY4","v":2.0718514707230424},{"$f":"BC3+AZ4","v":1.8923326854752944},{"$f":"BD3+BA4","v":2.2685215639549901},{"$f":"BE3/(1+B4)^A4","v":360476.5227378034},{"$f":"BF3/(1+B4)^A4","v":329095.66674737347},{"$f":"BG3/(1+B4)^A4","v":394855.52026064653},{"$f":"BH3+BE4","v":757901.88905623159},{"$f":"BI3+BF4","v":691923.6393363527},{"$f":"BJ3+BG4","v":830183.73134800931},{"$f":"BK3/(1+B4)^A4","v":135904.56308762712},{"$f":"BL3/(1+B4)^A4","v":124113.75671870491},{"$f":"BM3/(1+B4)^A4","v":148821.86856435216},{"$f":"BN3+BK4","v":285739.343891736},{"$f":"BO3+BL4","v":260949.17350107708},{"$f":"BP3+BM4","v":312897.9786565504},{"$f":"BQ3/(1+B4)^A4","v":108955.35026090773},{"$f":"BR3/(1+B4)^A4","v":99514.744888624409},{"$f":"BS3/(1+B4)^A4","v":119297.91544800295},{"$f":"BT3+BQ4","v":229078.62392355851},{"$f":"BU3+BR4","v":209229.75112833281},{"$f":"BV3+BS4","v":250823.86722942622}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":55.94938400535451},{"$f":"D4/(1+B5)^A5","v":51.070556674586136},{"$f":"E4/(1+B5)^A5","v":61.29433676158326},{"$f":"F4+C5","v":192.12495690381942},175.37151971538952,210.47902524968575,{"$f":"I4/(1+B5)^A5","v":21.025608142833487},{"$f":"J4/(1+B5)^A5","v":19.192474324494086},{"$f":"K4/(1+B5)^A5","v":1.0617938214001257},{"$f":"L4+I5","v":72.19997378222935},65.90516353349301,3.6461007713278448,{"$f":"O4/(1+B5)^A5","v":16.835774821467457},{"$f":"P4/(1+B5)^A5","v":15.368030170928247},{"$f":"Q4/(1+B5)^A5","v":18.4437484765023},{"$f":"R4+O5","v":57.812477644209366},52.772379656648511,63.334108930560632,{"$f":"U4/(1+B5)^A5","v":6186161.5460516121},{"$f":"V4/(1+B5)^A5","v":5646723.7209535465},{"$f":"W4/(1+B5)^A5","v":6777137.5110931657},{"$f":"X4+U5","v":21242700.72967178},19390321.642006803,23272056.974307742,{"$f":"AA4/(1+B5)^A5","v":2324740.6720885136},{"$f":"AB4/(1+B5)^A5","v":2122056.3684562757},{"$f":"AC4/(1+B5)^A5","v":2546789.5280730957},{"$f":"AD4+AA5","v":7982942.2499954086},7286943.289636923,8745437.2737564817,{"$f":"AG4/(1+B5)^A5","v":1861482.9215738748},{"$f":"AH4/(1+B5)^A5","v":1699198.641272957},{"$f":"AI4/(1+B5)^A5","v":2039271.9172648487},{"$f":"AJ4+AG5","v":6392158.4203742016},5834889.3652582914,7002669.219417722,{"$f":"AM4/(1+B5)^A5","v":2.8163273984848831},{"$f":"AN4/(1+B5)^A5","v":2.5711553583128262},{"$f":"AO4/(1+B5)^A5","v":3.0849232890595712},{"$f":"AP4+AM5","v":9.6710051358057942},8.8291072581174532,10.593338327110747,{"$f":"AS4/(1+B5)^A5","v":1.0617938214001257},{"$f":"AT4/(1+B5)^A5","v":0.96967472644542052},{"$f":"AU4/(1+B5)^A5","v":1.1627140174017958},{"$f":"AV4+AS5","v":3.6461007713278448},3.3297724066313221,3.992651294666766,{"$f":"AY4/(1+B5)^A5","v":0.85124527894568358},{"$f":"AZ4/(1+B5)^A5","v":0.77748781100765629},{"$f":"BA4/(1+B5)^A5","v":0.93204956957134211},{"$f":"BB4+AY5","v":2.9230967496687259},2.6698204964829508,3.2005711335263323,{"$f":"BE4/(1+B5)^A5","v":311393.17372880108},{"$f":"BF4/(1+B5)^A5","v":284285.21045016602},{"$f":"BG4/(1+B5)^A5","v":341091.04438885348},{"$f":"BH4+BE5","v":1069295.0627850327},976208.84978651872,1171274.7757368628,{"$f":"BK4/(1+B5)^A5","v":117399.47140708528},{"$f":"BL4/(1+B5)^A5","v":107214.1295486059},{"$f":"BM4/(1+B5)^A5","v":128557.92554959693},{"$f":"BN4+BK5","v":403138.81529882131},368163.30304968299,441455.9042061473,{"$f":"BQ4/(1+B5)^A5","v":94119.728116538361},{"$f":"BR4/(1+B5)^A5","v":85964.578243061784},{"$f":"BS4/(1+B5)^A5","v":103054.02479041394},{"$f":"BT4+BQ5","v":323198.35204009688},295194.32937139459,353877.89201984019]
[4,0.05,46.029696684286492,42.015873365181079,50.427002544481574,238.15465358810593,217.3873930805706,260.9060277941673,17.297819853113456,15.789696124140937,0.87354040458461291,89.497793635342802,81.694859657633941,4.519641175912458,13.850833610660132,12.643316454298978,15.173717516057446,71.663311254869498,65.415696110947493,78.507826446618083,5089370.413399036,4645573.5796945067,5575567.8023812426,26332071.143070817,24035895.221701309,28847624.776688986,1912569.904176563,1745821.0259768518,2095250.0475197851,9895512.1541719716,9032764.3156137746,10840687.321276266,1531446.6063616495,1397934.9273382649,1677714.0531073771,7923605.0267358515,7232824.2925965562,8680383.2725250982,2.3169995205576961,2.11529587635837,2.5379740244524216,11.98800465636349,10.944403134475824,13.131312351563167,0.87354040458461291,0.79775379718978867,0.95656769959166876,4.519641175912458,4.1275262038211107,4.9492189942584348,0.70032159764351976,0.6396411462365218,0.76679948751505156,3.6234183473122457,3.3094616427194725,3.9673706210413839,256183.93465998309,233882.14618408258,280616.44634805742,1325478.9974450157,1210090.9959706012,1451891.2220849202,96584.835665867839,88205.329712295512,105764.9235037639,499723.65096468915,456368.63276197849,547220.82770991116,77432.533248215186,70723.271265007308,84782.801232337501,400630.8852883121,365917.60063640191,438660.69325217768]
[5,0.05,36.065471786744929,32.920536188644562,39.51087599017287,274.22012537485085,250.30792926921515,300.41690378434015,13.553294477771988,12.371640073850033,0.68444176445948834,103.05108811311479,94.066499731483972,5.2040829403719462,10.852490561353017,9.9063692728844668,11.889004716431797,82.51580181622252,75.322065383831955,90.396831163049882,3987654.889748543,3639928.4579451927,4368603.2660847455,30319726.03281936,27675823.679646503,33216228.042773731,1498548.5651224102,1367896.4558236746,1641683.2375260338,11394060.719294382,10400660.771437449,12482370.558802299,1199928.4886336743,1095318.5945897144,1314532.8604614837,9123533.5153695252,8328142.8871862702,9994916.1329865828,1.815429752051829,1.657389668949613,1.9885690579757327,13.803434408415319,12.601792803425436,15.1198814095389,0.68444176445948834,0.62506097449777165,0.7494958226286127,5.2040829403719462,4.7525871783188824,5.6987148168870476,0.54872029669669364,0.50117557522619283,0.6008074629026473,4.172138644008939,3.8106372179456653,4.5681780839440309,200726.81623494273,183252.78140502993,219870.32845509541,1526205.8136799585,1393343.777375631,1671761.5505400156,75676.746028263515,69111.183851561364,82869.585059733945,575400.39699295268,525479.81661353982,630090.4127696451,60670.415935915531,55413.533614380096,66429.543232030745,461301.30122422765,421331.13425078202,505090.23648420844]
[9,0.05,8.3447368465868728,7.617069671711425,9.1419256807641993,341.54918799030287,311.76584823075586,374.17804184080711,3.1359266971484137,2.8625185159759923,0.15836438921415019,128.35314482639893,117.16257716846967,6.4818375386872269,2.5110215776476421,2.2921104478027958,2.7508475783454531,102.77584501930318,93.815835852431903,112.5918976166721,922653.414510075,842197.35988921067,1010796.2778963372,37764105.725070298,34471048.00139872,41371783.710629717,346730.34368492028,316500.39197387249,379848.47899986274,14191635.939439002,12954327.244184274,15547157.68116991,277636.39226953941,253432.0218814883,304153.25942786521,11363627.886600623,10372945.591419958,12448960.427635433,0.42004950424368925,0.38348259303013876,0.46011003511040827,17.192581351303097,15.695901580339438,18.832254601584768,0.15836438921415019,0.1446250135336388,0.17341643121803194,6.4818375386872269,5.9194863593217839,7.0979160104876273,0.12696150227536646,0.11596072592446857,0.13901329789981365,5.1965207298198708,4.7462601285585029,5.6897994377085022,46443.658617254325,42400.561020585505,50873.035633065505,1900933.987452243,1735450.4345859117,2082227.9156930116,17509.892418596955,15990.769393160208,19174.153162290855,716678.02679906716,654500.48359619023,784796.04131084681,14037.766048141852,12821.442028700896,15370.298228401298,574564.26524723205,524780.25302363758,629104.66508317366]
[16,0.05,9.8443360444173011E-2,8.9859027193573721E-2,0.10784784487403103,352.97988294835386,322.199778202696,386.7007331739353,3.6994715094000104E-2,3.3769302403059337E-2,1.868234185875665E-3,132.64876518506532,121.08368056207493,6.6987664914636627,2.962267196629079E-2,2.7040164254334389E-2,3.245191366253862E-2,106.21546477183189,96.95558918685991,116.36003316393281,10884.597599601095,9935.4527037740481,11924.424238887432,39027964.601289093,35624697.456421033,42756381.467249475,4090.3986342322642,3733.7740830676776,4481.0952603794703,14666590.256660355,13387872.303934922,16067477.515521908,3275.2931505310526,2989.7527431771923,3588.1142208066253,11743936.692933436,10720099.035319664,12865592.275102129,4.9553491632957749E-3,4.52396712128471E-3,5.4279456456294718E-3,17.767968908581675,16.221199456502287,19.462517431339116,1.868234185875665E-3,1.7061499479589593E-3,2.0458040270402828E-3,6.6987664914636627,6.1175949927513944,7.3354633846481363,1.4977724475685149E-3,1.3679956299903645E-3,1.6399482024747019E-3,5.3704337279893943,4.9051041651681073,5.8802210930127536,547.89862276777922,500.20195823094207,600.15224875108208,1964552.9252509624,1793531.1012368654,2151914.2536330125,206.56524973674468,188.64406440742181,226.19863342236167,740663.23360245919,676404.78213048331,811060.96732427075,165.60436695777065,151.25531964039402,181.32432890940422,593793.32238094206,542343.1786672856,650159.03668208013]
[19,0.05,7.0625946402310255E-3,6.4467312063530118E-3,7.7372979521533975E-3,{"$f":"F20+C21","v":353.04774287997913},322.26172069850031,386.77507589594381,2.6541015601344643E-3,2.4227016741412409E-3,1.3403220581183287E-4,{"$f":"L20+I21","v":132.67426674073599},121.10695874499926,6.7000543207651164,2.125211119515687E-3,1.9399349866965315E-3,2.328188619975656E-3,{"$f":"R20+O21","v":106.23588455926216},96.974228775036863,116.3824032316785,780.89065957484206,712.79642118410538,855.49065307626074,{"$f":"X20+U21","v":39035467.677632138},35631546.259002559,42764601.326972581,293.45633204912662,267.8711160196703,321.48597148172621,{"$f":"AD20+AA21","v":14669409.889903134},13390446.105284633,16070566.467550809,234.97844593840475,214.4929998763476,257.42108101619141,{"$f":"AJ20+AG21","v":11746194.449761778},10722159.960666107,12868065.668783421,3.5551023739191739E-4,3.2456171547989843E-4,3.8941559543802798E-4,{"$f":"AP20+AM21","v":17.771384777908803},16.224317961377988,19.466259075455248,1.3403220581183287E-4,1.2240384139181057E-4,1.4677154956053702E-4,{"$f":"AV20+AS21","v":6.7000543207651164},6.1187710925745673,7.3368736181140326,1.0745427231206666E-4,9.8143730167647819E-5,1.1765434797019778E-4,{"$f":"BB20+AY21","v":5.3714661870137883},4.9060471651784274,5.881351558006906,39.307738572619236,35.885850028842867,43.056555934574249,{"$f":"BH20+BE21","v":1964930.6080414609},1793875.9053001485,2152327.9563995707,14.819553284917037,13.533838668081705,16.228105672421862,{"$f":"BN20+BK21","v":740805.62516304839},676534.82008585637,811216.89275924698,11.880908059188798,10.851468346658912,13.008700919197921,{"$f":"BT20+BQ21","v":593907.47838870017},542447.44345063367,650284.02892641514]
[25,0.05,9.7366353647624449E-6,8.8875936179796312E-6,1.0666794953727731E-5,353.05183579885596,322.26545671184834,386.77955981926897,3.6589979219352561E-6,3.3399853736956317E-6,1.8477950124600694E-7,132.6758048471869,121.10836275045618,6.7001319951855249,2.9298588971808737E-6,2.6744334849991547E-6,3.2096877716814466E-6,106.23711616282309,96.975353007267543,116.38375246487634,1.0765516073538051,0.98267551741441084,1.1793966624557075,39035920.21983286,35631959.339191377,42765097.101404116,0.40456481593420923,0.36929252127518242,0.44320704198048011,14669579.953884169,13390601.342106674,16070752.775284486,0.32394602312981569,0.29570437416775169,0.35488589232917384,11746330.624604879,10722284.263771813,12868214.84959521,4.9011358095047155E-7,4.4744732466851226E-7,5.368561911416597E-7,17.771590803404482,16.224506051568579,19.466484749803371,1.8477950124600694E-7,1.6874840360925638E-7,2.023422173844827E-7,6.7001319951855249,6.1188420281185909,7.3369586752462022,1.4813862626756367E-7,1.3530292515114021E-7,1.6220065622047673E-7,5.371528458975007,4.9061040414889492,5.8814197411217917,5.4190440906074985E-2,4.9472956368619141E-2,5.93586361037046E-2,1964953.3876845529,1793896.7018884383,2152352.9085594397,2.0430534945608134E-2,1.8658022852678306E-2,2.2372393665798174E-2,740814.21339902608,676542.66322376556,811226.29728030821,1.6379259389408304E-2,1.4960053046485376E-2,1.7934057364410335E-2,593914.3636193194,542453.73209976323,650291.56773619633]
[36,0.05,5.7923917086949249E-13,5.2872909022911904E-13,6.3457500803542548E-13,353.05183951665111,322.26546010544894,386.77956389223232,2.1767631662425764E-13,1.986980395278356E-13,1.099266030673901E-14,132.67580624432301,121.1083640257819,6.7001320657409362,1.7429933183176777E-13,1.5910389743082602E-13,1.9094654508139426E-13,106.23711728154785,96.975354028461766,116.38375369044977,6.4044799571997909E-8,5.8460046064871848E-8,7.0163123018806633E-8,39035920.630898714,35631959.714411989,42765097.551739894,2.4067840662164677E-8,2.1969467461613213E-8,2.6366693411298058E-8,14669580.108361466,13390601.483115749,16070752.944516763,1.9271772929206531E-8,1.75916577029574E-8,2.1112407143229398E-8,11746330.74829904,10722284.376682304,12868214.985103317,2.915719585115176E-14,2.661895076062398E-14,3.1937946054595389E-14,17.771590990547352,16.224506222419944,19.46648495479424,1.099266030673901E-14,1.0038959222600092E-14,1.2037478434681212E-14,6.7001320657409362,6.1188420925527574,7.3369587525076874,8.8128693165929935E-15,8.049264581109802E-15,9.6494292025825291E-15,5.3715285155396248,4.9061040931524387,5.8814198030557945,3.2238268029515494E-9,2.9431803856116464E-9,3.5312863091379256E-9,1964953.4083763985,1793896.7207789805,2152352.9312246875,1.2154266519153946E-9,1.1099786817900524E-9,1.3309491700020128E-9,740814.22120013391,676542.67034806509,811226.30582288711,9.7441346756325733E-10,8.8998390082170164E-10,1.0669094742607119E-9,593914.36987350543,542453.7378120455,650291.57458405988]
[39,0.05,2.2247326536435829E-15,2.0307343341408991E-15,2.4372656625472443E-15,353.05183951665123,322.26546010544905,386.77956389223243,8.3604775690827036E-16,7.6315629015382466E-16,4.2220435986923338E-17,132.67580624432304,121.10836402578192,6.700132065740938,6.6944611921240371E-16,6.1108373490174242E-16,7.3338447278234296E-16,106.23711728154788,96.975354028461794,116.38375369044979,2.4598225408340838E-10,2.2453242107021041E-10,2.6948141408882755E-10,39035920.630898722,35631959.714411996,42765097.551739909,9.2439382066363367E-11,8.4379983438694857E-11,1.0126877937600709E-10,14669580.10836147,13390601.483115753,16070752.944516767,7.4018720910831156E-11,6.7565760901048992E-11,8.1088199712141182E-11,11746330.748299044,10722284.376682308,12868214.98510332,1.1198649704813144E-16,1.0223764541682497E-16,1.2266675848476852E-16,17.771590990547356,16.224506222419947,19.466484954794243,4.2220435986923338E-17,3.8557475934490739E-17,4.623335694125482E-17,6.700132065740938,6.1188420925527591,7.3369587525076891,3.384832919964161E-17,3.0915488198995465E-17,3.7061375189427755E-17,5.3715285155396266,4.9061040931524396,5.8814198030557963,1.2382023037999367E-11,1.130412071339149E-11,1.3562908650516201E-11,1964953.408376399,1793896.720778981,2152352.931224688,4.668191477047233E-12,4.2631885798050903E-12,5.1118885388889589E-12,740814.22120013414,676542.67034806532,811226.30582288734,3.7425118473668917E-12,3.4182361016831804E-12,4.0977690481576625E-12,593914.36987350555,542453.73781204561,650291.57458406012]
[44,0.05,7.8981435810861634E-20,7.2094196665914483E-20,8.652668497728264E-20,353.05183951665123,322.26546010544905,386.77956389223243,2.9680983078537678E-20,2.7093223738916759E-20,1.4988905068420005E-21,132.67580624432304,121.10836402578192,6.700132065740938,2.3766368335004278E-20,2.1694413800309069E-20,2.6036278366695387E-20,106.23711728154788,96.975354028461794,116.38375369044979,8.7327488899312381E-15,7.971246780223359E-15,9.5670052643039084E-15,39035920.630898722,35631959.714411996,42765097.551739909,3.2817404415370543E-15,2.9956193769035841E-15,3.5951976453579773E-15,14669580.10836147,13390601.483115753,16070752.944516767,2.6277785984065835E-15,2.3986885789977532E-15,2.8787559844972035E-15,11746330.748299044,10722284.376682308,12868214.98510332,3.9756931305001858E-21,3.6295938820864025E-21,4.3548588615912669E-21,17.771590990547356,16.224506222419947,19.466484954794243,1.4988905068420005E-21,1.368849783168915E-21,1.6413553815538047E-21,6.700132065740938,6.1188420925527591,7.3369587525076891,1.2016678208988533E-21,1.0975474481176001E-21,1.3157359023755306E-21,5.3715285155396266,4.9061040931524396,5.8814198030557963,4.3958088904871675E-16,4.0131369630447132E-16,4.8150414713198246E-16,1964953.408376399,1793896.720778981,2152352.931224688,1.6572798753745701E-16,1.5134976088655808E-16,1.8147991662966804E-16,740814.22120013414,676542.67034806532,811226.30582288734,1.3286493492154796E-16,1.2135264648959129E-16,1.4547711272846295E-16,593914.36987350555,542453.73781204561,650291.57458406012]
[50,0.05,7.2206249822635175E-26,6.5909811866262944E-26,7.9104252380974352E-26,353.05183951665123,322.26546010544905,386.77956389223243,2.7134888814664594E-26,2.4769112661835661E-26,1.3703126726258617E-27,132.67580624432304,121.10836402578192,6.700132065740938,2.1727641587620863E-26,1.9833423468927588E-26,2.3802834183710057E-26,106.23711728154788,96.975354028461794,116.38375369044979,7.9836361736285348E-21,7.2874572423451743E-21,8.746328362820097E-21,39035920.630898722,35631959.714411996,42765097.551739909,3.0002261638054729E-21,2.7386491380102349E-21,3.2867943799366575E-21,14669580.10836147,13390601.483115753,16070752.944516767,2.4023624793236074E-21,2.1929242612983091E-21,2.631810521814107E-21,11746330.748299044,10722284.376682308,12868214.98510332,3.6346501991491111E-27,3.3182400384850623E-27,3.9812903332802206E-27,17.771590990547356,16.224506222419947,19.466484954794243,1.3703126726258617E-27,1.2514271030707464E-27,1.5005566246226968E-27,6.700132065740938,6.1188420925527591,7.3369587525076891,1.0985863448650018E-27,1.0033976265100591E-27,1.2028694375099313E-27,5.3715285155396266,4.9061040931524396,5.8814198030557963,4.018727586558096E-22,3.6688820246315146E-22,4.4019975556921339E-22,1964953.408376399,1793896.720778981,2152352.931224688,1.5151150834214799E-22,1.3836667481383041E-22,1.6591220536093039E-22,740814.22120013414,676542.67034806532,811226.30582288734,1.2146751429776011E-22,1.1094277305934137E-22,1.3299779419434767E-22,593914.36987350555,542453.73781204561,650291.57458406012]

{"sheet":"Venango","index":361,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Venango"]
[null,"Number of households",{"$f":"'WTP Values '!C62","v":21962},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA62","v":0.65179832174852215}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU62","v":0.42061514813281253}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV62","v":306.19564457199999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW62","v":1002.141440718}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!X3:X52), \"NULL\")))))","v":40241748.610368036},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!Y3:Y52), \"NULL\")))))","v":36732810.164899267},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!Z3:Z52), \"NULL\")))))","v":44085932.661987573},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AD3:AD52), \"NULL\")))))","v":15125179.714435233},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AE3:AE52), \"NULL\")))))","v":13806667.622650744},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AF3:AF52), \"NULL\")))))","v":16569663.062853809},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":12111572.174431914},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AK3:AK52), \"NULL\")))))","v":11055872.339522406},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!AL3:AL52), \"NULL\")))))","v":13268134.061089445}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BH3:BH52), \"NULL\")))))","v":2027519.5727213342},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BI3:BI52), \"NULL\")))))","v":1851187.5283203584},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":2220698.4624083387},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BN3:BN52), \"NULL\")))))","v":765873.09011293808},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BO3:BO52), \"NULL\")))))","v":699614.89370256895},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BP3:BP52), \"NULL\")))))","v":838461.62533182476},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BT3:BT52), \"NULL\")))))","v":614432.5371339618},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BU3:BU52), \"NULL\")))))","v":561381.2473902636},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!BV3:BV52), \"NULL\")))))","v":672552.37169929221}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!F3:F52), \"NULL\")))))","v":141.16628142125376},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!G3:G52), \"NULL\")))))","v":128.85707992807414},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!H3:H52), \"NULL\")))))","v":154.65150973278404},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!L3:L52), \"NULL\")))))","v":53.058464153441143},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!M3:M52), \"NULL\")))))","v":48.433181817717298},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!N3:N52), \"NULL\")))))","v":2.6866490623618917},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!R3:R52), \"NULL\")))))","v":42.4868616566323},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!S3:S52), \"NULL\")))))","v":38.783513140787491},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Venango NPV 1%'!A3:A52,'Venango NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Venango NPV 2%'!A3:A52,'Venango NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Venango NPV 3%'!A3:A52,'Venango NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Venango NPV 4%'!A3:A52,'Venango NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Venango NPV 5%'!A3:A52,'Venango NPV 5%'!T3:T52), \"NULL\")))))","v":46.544029806898223}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Venango NPV 1%","index":362,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU62","v":26.83152140190008},{"$f":"'WTP Values '!CV62","v":24.491907437578256},{"$f":"'WTP Values '!CW62","v":29.394663169236146},{"$f":"C3","v":26.83152140190008},{"$f":"D3","v":24.491907437578256},{"$f":"E3","v":29.394663169236146},{"$f":"'WTP Values '!CC62","v":10.084839680920174},{"$f":"'WTP Values '!CD62","v":9.2057107506165679},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"I3","v":10.084839680920174},{"$f":"J3","v":9.2057107506165679},{"$f":"K3","v":0.51065226830650645},{"$f":"'WTP Values '!CI62","v":8.0754917276432749},{"$f":"'WTP Values '!CJ62","v":7.3715950608105922},{"$f":"'WTP Values '!CK62","v":8.8466390084172062},{"$f":"O3","v":8.0754917276432749},{"$f":"P3","v":7.3715950608105922},{"$f":"Q3","v":8.8466390084172062},{"$f":"'WTP Values '!BH62","v":7648762.3547077999},{"$f":"'WTP Values '!BI62","v":6981817.2737037018},{"$f":"'WTP Values '!BJ62","v":8379427.6780088851},{"$f":"U3","v":7648762.3547077999},{"$f":"V3","v":6981817.2737037018},{"$f":"W3","v":8379427.6780088851},{"$f":"'WTP Values '!AV62","v":2874847.8682697136},{"$f":"'WTP Values '!AW62","v":2624237.8426092016},{"$f":"'WTP Values '!AX62","v":3149401.2919879789},{"$f":"AA3","v":2874847.8682697136},{"$f":"AB3","v":2624237.8426092016},{"$f":"AC3","v":3149401.2919879789},{"$f":"'WTP Values '!BB62","v":2302050.494899557},{"$f":"'WTP Values '!BC62","v":2101393.2810863717},{"$f":"'WTP Values '!BD62","v":2521878.5919638271},{"$f":"AG3","v":2302050.494899557},{"$f":"AH3","v":2101393.2810863717},{"$f":"AI3","v":2521878.5919638271},{"$f":"'WTP Values '!CX62","v":1.3518655795744323},{"$f":"'WTP Values '!CY62","v":1.2342947188000917},{"$f":"'WTP Values '!CZ62","v":1.4806692149039544},{"$f":"AM3","v":1.3518655795744323},{"$f":"AN3","v":1.2342947188000917},{"$f":"AO3","v":1.4806692149039544},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"'WTP Values '!CG62","v":0.46647406342159053},{"$f":"'WTP Values '!CH62","v":0.55905127937125776},{"$f":"AS3","v":0.51065226830650645},{"$f":"AT3","v":0.46647406342159053},{"$f":"AU3","v":0.55905127937125776},{"$f":"'WTP Values '!CL62","v":0.40967801697081585},{"$f":"'WTP Values '!CM62","v":0.37430562721860461},{"$f":"'WTP Values '!CN62","v":0.44842990124188775},{"$f":"AY3","v":0.40967801697081585},{"$f":"AZ3","v":0.37430562721860461},{"$f":"BA3","v":0.44842990124188775},{"$f":"'WTP Values '!BK62","v":385371.31006450951},{"$f":"'WTP Values '!BL62","v":351855.82056126854},{"$f":"'WTP Values '!BM62","v":422088.88497579255},{"$f":"BE3","v":385371.31006450951},{"$f":"BF3","v":351855.82056126854},{"$f":"BG3","v":422088.88497579255},{"$f":"'WTP Values '!AY62","v":145569.74938783603},{"$f":"'WTP Values '!AZ62","v":132976.03226829975},{"$f":"'WTP Values '!BA62","v":159366.67608059302},{"$f":"BK3","v":145569.74938783603},{"$f":"BL3","v":132976.03226829975},{"$f":"BM3","v":159366.67608059302},{"$f":"'WTP Values '!BE62","v":116785.39382175391},{"$f":"'WTP Values '!BF62","v":106701.91778324623},{"$f":"'WTP Values '!BG62","v":127832.24983661926},{"$f":"BQ3","v":116785.39382175391},{"$f":"BR3","v":106701.91778324623},{"$f":"BS3","v":127832.24983661926}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":26.302834429859896},{"$f":"D3/(1+B4)^A4","v":24.009320103497945},{"$f":"E3/(1+B4)^A4","v":28.815472178449316},{"$f":"F3+C4","v":53.134355831759976},{"$f":"G3+D4","v":48.501227541076204},{"$f":"H3+E4","v":58.210135347685465},{"$f":"I3/(1+B4)^A4","v":9.8861284981081994},{"$f":"J3/(1+B4)^A4","v":9.0243218808122414},{"$f":"K3/(1+B4)^A4","v":0.5005904012415513},{"$f":"L3+I4","v":19.970968179028375},{"$f":"M3+J4","v":18.230032631428809},{"$f":"N3+K4","v":1.0112426695480576},{"$f":"O3/(1+B4)^A4","v":7.9163726376269725},{"$f":"P3/(1+B4)^A4","v":7.2263455159401939},{"$f":"Q3/(1+B4)^A4","v":8.6723252704805471},{"$f":"R3+O4","v":15.991864365270247},{"$f":"S3+P4","v":14.597940576750787},{"$f":"T3+Q4","v":17.518964278897755},{"$f":"U3/(1+B4)^A4","v":7498051.5191724338},{"$f":"V3/(1+B4)^A4","v":6844247.8910927381},{"$f":"W3/(1+B4)^A4","v":8214319.8490431188},{"$f":"X3+U4","v":15146813.873880234},{"$f":"Y3+V4","v":13826065.16479644},{"$f":"Z3+W4","v":16593747.527052004},{"$f":"AA3/(1+B4)^A4","v":2818202.0079107084},{"$f":"AB3/(1+B4)^A4","v":2572529.9898139415},{"$f":"AC3/(1+B4)^A4","v":3087345.6445328682},{"$f":"AD3+AA4","v":5693049.8761804216},{"$f":"AE3+AB4","v":5196767.8324231431},{"$f":"AF3+AC4","v":6236746.9365208466},{"$f":"AG3/(1+B4)^A4","v":2256691.0056852829},{"$f":"AH3/(1+B4)^A4","v":2059987.5316992174},{"$f":"AI3/(1+B4)^A4","v":2472187.620786028},{"$f":"AJ3+AG4","v":4558741.5005848398},{"$f":"AK3+AH4","v":4161380.8127855891},{"$f":"AL3+AI4","v":4994066.2127498556},{"$f":"AM3/(1+B4)^A4","v":1.3252284869860134},{"$f":"AN3/(1+B4)^A4","v":1.2099742366435562},{"$f":"AO3/(1+B4)^A4","v":1.4514941818487936},{"$f":"AP3+AM4","v":2.6770940665604455},{"$f":"AQ3+AN4","v":2.4442689554436479},{"$f":"AR3+AO4","v":2.9321633967527481},{"$f":"AS3/(1+B4)^A4","v":0.5005904012415513},{"$f":"AT3/(1+B4)^A4","v":0.45728268152297868},{"$f":"AU3/(1+B4)^A4","v":0.54803576058352887},{"$f":"AV3+AS4","v":1.0112426695480576},{"$f":"AW3+AT4","v":0.92375674494456916},{"$f":"AX3+AU4","v":1.1070870399547865},{"$f":"AY3/(1+B4)^A4","v":0.40160574156535228},{"$f":"AZ3/(1+B4)^A4","v":0.36693032763317773},{"$f":"BA3/(1+B4)^A4","v":0.43959406062335826},{"$f":"BB3+AY4","v":0.81128375853616808},{"$f":"BC3+AZ4","v":0.7412359548517824},{"$f":"BD3+BA4","v":0.88802396186524601},{"$f":"BE3/(1+B4)^A4","v":377777.97281100822},{"$f":"BF3/(1+B4)^A4","v":344922.87085704197},{"$f":"BG3/(1+B4)^A4","v":413772.0664403417},{"$f":"BH3+BE4","v":763149.28287551773},{"$f":"BI3+BF4","v":696778.69141831051},{"$f":"BJ3+BG4","v":835860.95141613425},{"$f":"BK3/(1+B4)^A4","v":142701.45023805118},{"$f":"BL3/(1+B4)^A4","v":130355.87909842147},{"$f":"BM3/(1+B4)^A4","v":156226.52296891776},{"$f":"BN3+BK4","v":288271.19962588721},{"$f":"BO3+BL4","v":263331.91136672121},{"$f":"BP3+BM4","v":315593.19904951076},{"$f":"BQ3/(1+B4)^A4","v":114484.26019189678},{"$f":"BR3/(1+B4)^A4","v":104599.46846705835},{"$f":"BS3/(1+B4)^A4","v":125313.44950163637},{"$f":"BT3+BQ4","v":231269.6540136507},{"$f":"BU3+BR4","v":211301.38625030458},{"$f":"BV3+BS4","v":253145.69933825562}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":25.529271960194059},{"$f":"D4/(1+B5)^A5","v":23.303209550896241},{"$f":"E4/(1+B5)^A5","v":27.968013404286047},{"$f":"F4+C5","v":78.663627791954042},71.804437091972446,86.17814875197152,{"$f":"I4/(1+B5)^A5","v":9.5953789214105392},{"$f":"J4/(1+B5)^A5","v":8.7589179092442322},{"$f":"K4/(1+B5)^A5","v":0.48586811159219623},{"$f":"L4+I5","v":29.566347100438914},26.988950540673041,1.497110781140254,{"$f":"O4/(1+B5)^A5","v":7.6835532894047205},{"$f":"P4/(1+B5)^A5","v":7.0138197632926635},{"$f":"Q4/(1+B5)^A5","v":8.4172734671523646},{"$f":"R4+O5","v":23.675417654674966},21.61176034004345,25.936237746050118,{"$f":"U4/(1+B5)^A5","v":7277534.9331626724},{"$f":"V4/(1+B5)^A5","v":6642959.5730691701},{"$f":"W4/(1+B5)^A5","v":7972737.9174077474},{"$f":"X4+U5","v":22424348.807042904},20469024.737865612,24566485.444459751,{"$f":"AA4/(1+B5)^A5","v":2735319.1037480393},{"$f":"AB4/(1+B5)^A5","v":2496872.2633618154},{"$f":"AC4/(1+B5)^A5","v":2996547.2658309257},{"$f":"AD4+AA5","v":8428368.97992846},7693640.0957849585,9233294.2023517713,{"$f":"AG4/(1+B5)^A5","v":2190322.0570350634},{"$f":"AH4/(1+B5)^A5","v":1999403.6031210467},{"$f":"AI4/(1+B5)^A5","v":2399480.9485636023},{"$f":"AJ4+AG5","v":6749063.5576199032},6160784.415906636,7393547.1613134574,{"$f":"AM4/(1+B5)^A5","v":1.2862537132216834},{"$f":"AN4/(1+B5)^A5","v":1.174389073332508},{"$f":"AO4/(1+B5)^A5","v":1.408805952676736},{"$f":"AP4+AM5","v":3.9633477797821288},3.6186580287761556,4.3409693494294839,{"$f":"AS4/(1+B5)^A5","v":0.48586811159219623},{"$f":"AT4/(1+B5)^A5","v":0.44383406550413784},{"$f":"AU4/(1+B5)^A5","v":0.53191810993440647},{"$f":"AV4+AS5","v":1.497110781140254},1.3675908104487071,1.6390051498891931,{"$f":"AY4/(1+B5)^A5","v":0.38979457611450663},{"$f":"AZ4/(1+B5)^A5","v":0.35613896097662506},{"$f":"BA4/(1+B5)^A5","v":0.42666566432853925},{"$f":"BB4+AY5","v":1.2010783346506746},1.0973749158284074,1.3146896261937853,{"$f":"BE4/(1+B5)^A5","v":366667.57851444214},{"$f":"BF4/(1+B5)^A5","v":334778.74024876417},{"$f":"BG4/(1+B5)^A5","v":401603.09117465839},{"$f":"BH4+BE5","v":1129816.8613899599},1031557.4316670747,1237464.0425907928,{"$f":"BK4/(1+B5)^A5","v":138504.62169603951},{"$f":"BL4/(1+B5)^A5","v":126522.13197737504},{"$f":"BM4/(1+B5)^A5","v":151631.92403862346},{"$f":"BN4+BK5","v":426775.82132192672},389854.04334409628,467225.12308813422,{"$f":"BQ4/(1+B5)^A5","v":111117.29503504005},{"$f":"BR4/(1+B5)^A5","v":101523.21357259515},{"$f":"BS4/(1+B5)^A5","v":121627.99948911666},{"$f":"BT4+BQ5","v":342386.94904869073},312824.59982289973,374773.69882737228]
[4,0.01,24.533128562702789,22.393926341775526,26.876711155750829,103.19675635465683,94.198363433747971,113.05485990772235,9.2209705413402538,8.4171479497222315,0.46690970525108416,38.787317641779168,35.406098490395273,1.9640204863913382,7.3837436869042241,6.7401429322693689,8.0888343560701479,31.059161341579191,28.351903272312818,34.025072102120262,6993568.0270563941,6383753.5789134335,7661644.4303417085,29417916.8340993,26852778.316779047,32228129.874801461,2628587.894590219,2399445.1677750265,2879623.0237772441,11056956.874518679,10093085.263559986,12112917.226129016,2104856.4448978659,1921387.5632874474,2305854.0285306051,8853920.0025177691,8082171.9791940833,9699401.1898440626,1.2360645364240748,1.1285648162479289,1.3538348297127318,5.1994123162062031,4.7472228450240843,5.6948041791422153,0.46690970525108416,0.42651581316137521,0.51116284852141447,1.9640204863913382,1.7941066236100824,2.1501679984106077,0.3745849260320519,0.34224254140306942,0.41001731708542932,1.5756632606827266,1.4396174572314768,1.7247069432792146,352360.33591148868,321715.78912978066,385932.67690238706,1482177.1973014486,1353273.2207968554,1623396.7194931798,133100.2190699222,121585.28197231822,145715.2985972286,559876.04039184889,511439.32531641447,612940.42168536282,106781.53646077152,97561.812751995021,116882.11684780712,449168.48550946225,410386.41257489473,491655.81567517942]
[5,0.01,23.342430037056779,21.307052524992336,25.572268460414442,126.5391863917136,115.50541595874031,138.62712836813679,8.7734370765178795,8.0086274616701996,0.44424856375698724,47.560754718297048,43.414725952065474,2.4082690501483253,7.0253787641723182,6.4130147296194435,7.6962483425353767,38.084540105751508,34.764918001932259,41.721320444655639,6654140.0116877863,6073922.4884729143,7289791.7861134913,36072056.845787086,32926700.805251963,39517921.66091495,2501011.1885610591,2282989.7464317563,2739862.500366441,13557968.063079739,12376075.009991743,14852779.726495456,2002698.684658245,1828134.3390623468,2193940.9887766642,10856618.687176013,9910306.3182564303,11893342.178620726,1.1760729940750496,1.0737906989001198,1.2881273871585901,6.3754853102812525,5.8210135439242041,6.9829315663008051,0.44424856375698724,0.4058151614447395,0.48635391114745202,2.4082690501483253,2.1999217850548218,2.6365219095580597,0.35640470421420944,0.32563203498435267,0.3901174085313624,1.9320679648969361,1.7652494922158295,2.1148243518105772,335258.76929336961,306101.53451831458,367201.69979884295,1817435.966594818,1659374.7553151699,1990598.4192920227,126640.29145797243,115684.2239146522,138643.10677463483,686516.33184982138,627123.54923106672,751583.52845999761,101598.9680123531,92826.717254237825,111209.32367553117,550767.45352181536,503213.12982913258,602865.13935071055]
[9,0.01,17.318283801334974,15.808190578785823,18.972652030586328,205.29796738009594,187.39670922425594,224.90952004083542,6.5092140348318814,5.9417842538324432,0.3295981906453232,77.162865900717478,70.436322901050389,3.9071907683154032,5.2122895112744265,4.7579626000110622,5.7100230263081633,61.788596048919544,56.402820386711248,67.68893121524242,4936858.9728354504,4506382.2950606542,5408463.5920139318,58523530.621849425,53420485.310576163,64114123.248408832,1855557.5184354642,1693802.4139507352,2032766.7806073953,21996532.177298702,20079021.496389892,24097242.717798077,1485848.0515700805,1356334.7629439719,1627735.0998459507,17613846.0555485,16078542.949960046,19295832.731754389,0.8725555072947998,0.79666992842065198,0.95569122956220554,10.343627239791648,9.444048778378308,11.329151844536772,0.3295981906453232,0.30108356866133396,0.3608371128356973,3.9071907683154032,3.569166862420436,4.2775096349189408,0.26442481806366325,0.24159386952054981,0.28943704601713988,3.1345991494340293,2.8639518160706938,3.4311042545242088,248736.16432785706,227103.74362894398,272435.35653114918,2948619.4784782459,2692179.9807806956,3229559.3246950544,93957.334547910708,85828.776948697763,102862.49830930887,1113808.3902777266,1017449.1683136071,1219373.8169894081,75378.6027918857,68870.268913864507,82508.745906482771,893568.56110262312,816416.12893808191,978092.17241121782]
[16,0.01,7.0026083627866562,6.3920056292759018,7.6715483645893201,283.20382801926445,258.50945378462461,310.2575142188935,2.6319857763255028,2.4025468448873553,0.13327227297166569,106.44440021932253,97.165288734916288,5.3898798731883275,2.107577317684441,1.9238712724002875,2.3088347237182751,85.235948277033714,77.806394522288372,93.375325042540496,1996207.6107339791,1822145.3526978781,2186899.8576143244,80731865.555320099,73692331.822223529,88443959.605460212,750290.42977262079,684885.12400549406,821944.58878073003,30343710.633171517,27698548.715441536,33241592.547064845,600799.25419358537,548430.85277292749,658170.95696884149,24297895.847345747,22179980.49620394,26618157.813198455,0.35281581953906532,0.32213165964569002,0.3864315582966879,14.268796068934382,13.027848254754328,15.628304612700179,0.13327227297166569,0.12174245092593898,0.14590365956194049,5.3898798731883275,4.9235836631813337,5.9007262393177431,0.1069195691410377,9.768792742455111E-2,0.11703320618776632,4.3241074899785605,3.9507557133884257,4.7331294684247753,100575.89796025062,91828.878230625269,110158.61201077732,4067552.8079201384,3713800.4141186746,4455102.869457948,37991.432880873879,34704.669245711964,41592.215437788938,1536473.0778002287,1403547.7455456124,1682098.1579350161,30479.165276465988,27847.535389529632,33362.222303068957,1232657.2948157873,1126227.2876957408,1349255.6741669469]
[19,0.01,4.0917176156814978,3.7349342813219284,4.4825881952437614,{"$f":"F20+C21","v":298.15163116328495},272.15386125279628,326.63324006600919,1.5379044503537811,1.4038402175919451,7.7872769509427925E-2,{"$f":"L20+I21","v":112.06265033758554},102.29377735245943,5.6743635395208925,1.2314855822878636,1.1241436858609686,1.3490829732730847,{"$f":"R20+O21","v":89.734793453492088},81.913099847564027,98.303775293396157,1166410.7747055714,1064703.8720010782,1277834.802055245,{"$f":"X20+U21","v":84992980.393387794},77581892.486027509,93112127.075887874,438404.72140243906,400187.52747958939,480273.20375372842,{"$f":"AD20+AA21","v":31945284.370278336},29160507.956844583,34996119.613533258,351055.03042782325,320455.47387733881,384578.08279994555,{"$f":"AJ20+AG21","v":25580364.966779161},23350663.761731409,28023092.858854327,0.20615499669677584,0.18822583215498659,0.22579712193251811,{"$f":"AP20+AM21","v":15.021918497512914},13.715472120802467,16.453183366844488,7.7872769509427925E-2,7.1135740458812963E-2,8.5253457439452743E-2,{"$f":"AV20+AS21","v":5.6743635395208925},5.1834557131994705,6.2121729271996537,6.2474532609926629E-2,5.708036102755689E-2,6.8384065846516282E-2,{"$f":"BB20+AY21","v":4.5523385417473508},4.1592808561694321,4.9829491408635374,58767.840792566683,53656.840311286156,64367.148629764568,{"$f":"BH20+BE21","v":4282242.6271783803},3909818.8009275268,4690247.9984796103,22198.901767768177,20278.401867182336,24302.887119378636,{"$f":"BN20+BK21","v":1617569.7821197864},1477628.507625645,1770881.1108689075,17809.383448563312,16271.686949134009,19493.9921845674,{"$f":"BT20+BQ21","v":1297718.2748025898},1185670.7772475663,1420470.8422296764]
[25,0.01,1.0678744438138219,0.97475956137885511,1.1698855652933571,310.58824805282535,283.50604904464006,340.25789291208241,0.40136906155651536,0.3663803889640575,2.0323577587421517E-2,116.73705122694983,106.56069520950032,5.9110548001309997,0.32139851885437615,0.29338395902613162,0.35208960271877027,93.477846085768093,85.329890951688199,102.40426063150885,304415.00960952876,277871.09520513803,333494.94190434593,88538240.673630551,80818018.582838401,96996056.362791002,114416.79069903468,104442.69948900607,125343.81120818711,33277798.506090637,30376862.414972831,36455891.376498014,91619.884502639936,83633.877768679187,100368.87802301983,26647383.106995959,24324675.737409938,29192003.015695702,5.3803236956845329E-2,4.912400480755616E-2,5.8929525115405383E-2,15.648518608907755,14.287577232419904,17.139484955564424,2.0323577587421517E-2,1.8565318140872502E-2,2.2249821956786656E-2,5.9110548001309997,5.3996700354805274,6.4712975023217858,1.6304878056019545E-2,1.4897083452530029E-2,1.784717400871114E-2,4.7422274589211595,4.3327743981713871,5.1907998549555403,15337.489336992998,14003.597971821018,16798.821301709766,4460865.1984334411,4072906.6845823638,4885889.4485915471,5793.5669332803673,5292.3464298607969,6342.6742760091574,1685042.4824831255,1539263.9230775204,1844748.7930508601,4647.9711532180236,4246.6563636075889,5087.6277439147507,1351849.2045959486,1235127.9382103248,1479722.0748949051]
[36,0.01,3.5886552017637678E-2,3.2757371343377396E-2,3.9314696064496377E-2,313.74090928838791,286.38380934778769,343.71171924261267,1.348824460521458E-2,1.2312429577248386E-2,6.829858402367144E-4,117.92200390453634,107.64235163123482,5.9710556322503461,1.0800787238682285E-2,9.8593413932914972E-3,1.1832179256683683E-2,94.426703563750863,86.196041687025826,103.44372669267965,10230.046369764639,9338.0224332961661,11207.294686748693,89436958.126678526,81638371.046006158,97980625.833189681,3845.0438952801951,3509.858663429326,4212.2528796051911,33615588.573849961,30685206.201945148,36825941.036364801,3078.9403848933898,2810.5659072273129,3372.9554845990888,26917870.391293738,24571586.117135327,29488319.752961174,1.80808958670589E-3,1.6508412239411145E-3,1.9803615309641974E-3,15.807360671740389,14.432604905466624,17.313461241388758,6.829858402367144E-4,6.2389849204273079E-4,7.4771842107554908E-4,5.9710556322503461,5.4544799985503252,6.5369851415266469,5.479350666065736E-4,5.0062529666035696E-4,5.9976483391066743E-4,4.7903639765572645,4.376754716078425,5.2434896575700281,515.4253967781284,470.59918884757536,564.53432139997062,4506145.7165352711,4114249.1857911116,4935484.2235464575,194.69624198168339,177.85243063993644,213.14931886938078,1702146.6973016376,1554888.3960960917,1863474.1248870257,156.19781851013053,142.71139774574991,170.97273816790081,1365571.3032599359,1247665.2444225478,1494742.1616308785]
[39,0.01,1.1542373460804282E-2,1.0535919233858991E-2,1.264498479127784E-2,313.79430020423143,286.43254476421299,343.77021044644749,4.3382924190529049E-3,3.9601090770884405E-3,2.196721945473853E-4,117.94207130282636,107.66066968784457,5.972071757719867,3.4739118965312751E-3,3.1711099016424275E-3,3.8056437344190087E-3,94.44277264506637,86.210710113971473,103.46133024753298,3290.3416205361432,3003.4354444946139,3604.6589456731072,89452178.077164024,81652263.870528162,97997299.703868583,1236.7009399704129,1128.8936164173581,1354.8082252052438,33621309.112700462,30690428.06244681,36832207.897524834,990.29518825117191,903.97654590716309,1084.86075371009,26922451.144744121,24575767.591236036,29493337.93309544,5.8154501023373719E-4,5.3096842298626314E-4,6.3695370807885098E-4,15.810050692194677,14.435060976610353,17.316407562779219,2.196721945473853E-4,2.006676315197547E-4,2.4049246233896114E-4,5.972071757719867,5.4554082156681796,6.5380975741525145,1.7623513030550731E-4,1.6101864941328942E-4,1.9290540083794543E-4,4.7911791776112551,4.3774995311018907,5.2443819693685398,165.77888056429694,151.36120030034135,181.57403268604992,4506912.5506955851,4114949.3288885998,4936324.120464663,62.621138282196043,57.203577940533229,68.556294850986973,1702436.3604229535,1555152.9995094314,1863791.2419324378,50.238695378724614,45.900989570835357,54.99082761086401,1365803.6896028453,1247877.5660806221,1494996.5296479166]
[44,0.01,1.428257876331858E-3,1.3037188305555711E-3,1.5646954402895119E-3,313.81424360049624,286.45074916671382,343.7920589807469,5.3682202697601371E-4,4.9002547003800824E-4,2.718232460064111E-5,117.94956718615742,107.66751213015895,5.9724513165375663,4.2986323781261585E-4,3.9239439870100554E-4,4.7091186718699264E-4,94.448775015530032,86.2161892904669,103.46790579815921,407.14817895225292,371.64629477816248,446.0419296023162,89457863.267216817,81657453.33207424,98003527.984559491,153.02986549325146,139.68974445889199,167.64450787695634,33623445.936378077,30692378.612115778,36834548.791916259,122.53951991038073,111.85841682350205,134.24110053893409,26924162.21824434,24577329.519770958,29495212.400940109,7.196061053893066E-5,6.5702243545392338E-5,7.881690481699341E-5,15.811055510018697,14.435978406088763,17.317508118071917,2.718232460064111E-5,2.4830692423547506E-5,2.9758632806369935E-5,5.9724513165375663,5.4557549376059615,6.5385131071008651,2.1807405019424215E-5,1.9924511630281606E-5,2.3870190916050239E-5,4.7914836840501964,4.3777777458678742,5.2447152793990641,20.513544523531369,18.729495041390106,22.468042920447875,4507198.9903883105,4115210.8571095471,4936637.8516827319,7.7487645223169519,7.0783934539436473,8.4831831534091151,1702544.5598482764,1555251.8382471059,1863909.6963698466,6.2165561194985344,5.6798066800208975,6.8045868493108994,1365890.4941247376,1247956.8757327546,1495091.5451029008]
[50,0.01,8.3794420079664675E-5,7.6487842401339292E-5,9.1799071577387199E-5,313.81654164857093,286.45284683310734,343.7945765550615,3.1494795990183909E-5,2.8749290143287341E-5,1.5947590166124115E-6,117.95043092571451,107.66830057467349,5.9724950525391307,2.5219633879131361E-5,2.302137563988456E-5,2.7627914729873036E-5,94.449466659806887,86.216820647876091,103.46866348913902,23.886964747162015,21.804105730313065,26.168821080288147,89458518.363263711,81658051.306058004,98004245.660137922,8.9781047571108523,8.1954535815839478,9.8355307888575823,33623692.159412153,30692603.371071164,36834818.529717073,7.1892675530711108,6.5626182246775882,7.8757872488723484,26924359.382714748,24577509.498487458,29495428.39309933,4.2218549805408144E-6,3.8546830282207634E-6,4.6241067114406348E-6,15.811171293691407,14.436084120131571,17.317634933431641,1.5947590166124115E-6,1.4567911763605349E-6,1.7459083682966921E-6,5.9724950525391307,5.4557948898623883,6.5385609883483324,1.2794180150002797E-6,1.168950597155367E-6,1.4004395411690785E-6,4.7915187718770857,4.3778098041441487,5.2447536862212392,1.2035085509504295,1.0988402034294682,1.3181769609275362,4507231.9964107368,4115240.9926199,4936674.0024672849,0.45461204187370602,0.41528206103243503,0.49769962732159462,1702557.0275081345,1555263.2272887616,1863923.3456995899,0.36471895135905807,0.33322841400271908,0.3992181092563678,1365900.4964814954,1247966.0144667476,1495102.4935933428]

{"sheet":"Venango NPV 2%","index":363,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU62","v":26.83152140190008},{"$f":"'WTP Values '!CV62","v":24.491907437578256},{"$f":"'WTP Values '!CW62","v":29.394663169236146},{"$f":"C3","v":26.83152140190008},{"$f":"D3","v":24.491907437578256},{"$f":"E3","v":29.394663169236146},{"$f":"'WTP Values '!CC62","v":10.084839680920174},{"$f":"'WTP Values '!CD62","v":9.2057107506165679},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"I3","v":10.084839680920174},{"$f":"J3","v":9.2057107506165679},{"$f":"K3","v":0.51065226830650645},{"$f":"'WTP Values '!CI62","v":8.0754917276432749},{"$f":"'WTP Values '!CJ62","v":7.3715950608105922},{"$f":"'WTP Values '!CK62","v":8.8466390084172062},{"$f":"O3","v":8.0754917276432749},{"$f":"P3","v":7.3715950608105922},{"$f":"Q3","v":8.8466390084172062},{"$f":"'WTP Values '!BH62","v":7648762.3547077999},{"$f":"'WTP Values '!BI62","v":6981817.2737037018},{"$f":"'WTP Values '!BJ62","v":8379427.6780088851},{"$f":"U3","v":7648762.3547077999},{"$f":"V3","v":6981817.2737037018},{"$f":"W3","v":8379427.6780088851},{"$f":"'WTP Values '!AV62","v":2874847.8682697136},{"$f":"'WTP Values '!AW62","v":2624237.8426092016},{"$f":"'WTP Values '!AX62","v":3149401.2919879789},{"$f":"AA3","v":2874847.8682697136},{"$f":"AB3","v":2624237.8426092016},{"$f":"AC3","v":3149401.2919879789},{"$f":"'WTP Values '!BB62","v":2302050.494899557},{"$f":"'WTP Values '!BC62","v":2101393.2810863717},{"$f":"'WTP Values '!BD62","v":2521878.5919638271},{"$f":"AG3","v":2302050.494899557},{"$f":"AH3","v":2101393.2810863717},{"$f":"AI3","v":2521878.5919638271},{"$f":"'WTP Values '!CX62","v":1.3518655795744323},{"$f":"'WTP Values '!CY62","v":1.2342947188000917},{"$f":"'WTP Values '!CZ62","v":1.4806692149039544},{"$f":"AM3","v":1.3518655795744323},{"$f":"AN3","v":1.2342947188000917},{"$f":"AO3","v":1.4806692149039544},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"'WTP Values '!CG62","v":0.46647406342159053},{"$f":"'WTP Values '!CH62","v":0.55905127937125776},{"$f":"AS3","v":0.51065226830650645},{"$f":"AT3","v":0.46647406342159053},{"$f":"AU3","v":0.55905127937125776},{"$f":"'WTP Values '!CL62","v":0.40967801697081585},{"$f":"'WTP Values '!CM62","v":0.37430562721860461},{"$f":"'WTP Values '!CN62","v":0.44842990124188775},{"$f":"AY3","v":0.40967801697081585},{"$f":"AZ3","v":0.37430562721860461},{"$f":"BA3","v":0.44842990124188775},{"$f":"'WTP Values '!BK62","v":385371.31006450951},{"$f":"'WTP Values '!BL62","v":351855.82056126854},{"$f":"'WTP Values '!BM62","v":422088.88497579255},{"$f":"BE3","v":385371.31006450951},{"$f":"BF3","v":351855.82056126854},{"$f":"BG3","v":422088.88497579255},{"$f":"'WTP Values '!AY62","v":145569.74938783603},{"$f":"'WTP Values '!AZ62","v":132976.03226829975},{"$f":"'WTP Values '!BA62","v":159366.67608059302},{"$f":"BK3","v":145569.74938783603},{"$f":"BL3","v":132976.03226829975},{"$f":"BM3","v":159366.67608059302},{"$f":"'WTP Values '!BE62","v":116785.39382175391},{"$f":"'WTP Values '!BF62","v":106701.91778324623},{"$f":"'WTP Values '!BG62","v":127832.24983661926},{"$f":"BQ3","v":116785.39382175391},{"$f":"BR3","v":106701.91778324623},{"$f":"BS3","v":127832.24983661926}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":25.78962072462522},{"$f":"D3/(1+B4)^A4","v":23.540856821970642},{"$f":"E3/(1+B4)^A4","v":28.253232573275803},{"$f":"F3+C4","v":52.621142126525299},{"$f":"G3+D4","v":48.032764259548898},{"$f":"H3+E4","v":57.647895742511949},{"$f":"I3/(1+B4)^A4","v":9.6932330650905172},{"$f":"J3/(1+B4)^A4","v":8.8482417825995459},{"$f":"K3/(1+B4)^A4","v":0.49082301836457753},{"$f":"L3+I4","v":19.778072746010693},{"$f":"M3+J4","v":18.053952533216112},{"$f":"N3+K4","v":1.0014752866710839},{"$f":"O3/(1+B4)^A4","v":7.7619105417563201},{"$f":"P3/(1+B4)^A4","v":7.0853470403792702},{"$f":"Q3/(1+B4)^A4","v":8.5031132337727851},{"$f":"R3+O4","v":15.837402269399595},{"$f":"S3+P4","v":14.456942101189863},{"$f":"T3+Q4","v":17.349752242189993},{"$f":"U3/(1+B4)^A4","v":7351751.5904534794},{"$f":"V3/(1+B4)^A4","v":6710704.7997921007},{"$f":"W3/(1+B4)^A4","v":8054044.2887436422},{"$f":"X3+U4","v":15000513.945161279},{"$f":"Y3+V4","v":13692522.073495802},{"$f":"Z3+W4","v":16433471.966752527},{"$f":"AA3/(1+B4)^A4","v":2763214.0217894209},{"$f":"AB3/(1+B4)^A4","v":2522335.4888592865},{"$f":"AC3/(1+B4)^A4","v":3027106.2014494222},{"$f":"AD3+AA4","v":5638061.890059134},{"$f":"AE3+AB4","v":5146573.3314684881},{"$f":"AF3+AC4","v":6176507.493437401},{"$f":"AG3/(1+B4)^A4","v":2212659.0685309083},{"$f":"AH3/(1+B4)^A4","v":2019793.6188834792},{"$f":"AI3/(1+B4)^A4","v":2423950.9726680382},{"$f":"AJ3+AG4","v":4514709.5634304658},{"$f":"AK3+AH4","v":4121186.8999698507},{"$f":"AL3+AI4","v":4945829.5646318654},{"$f":"AM3/(1+B4)^A4","v":1.2993709915171399},{"$f":"AN3/(1+B4)^A4","v":1.1863655505575661},{"$f":"AO3/(1+B4)^A4","v":1.4231730247058385},{"$f":"AP3+AM4","v":2.6512365710915722},{"$f":"AQ3+AN4","v":2.4206602693576578},{"$f":"AR3+AO4","v":2.9038422396097929},{"$f":"AS3/(1+B4)^A4","v":0.49082301836457753},{"$f":"AT3/(1+B4)^A4","v":0.4483603070180609},{"$f":"AU3/(1+B4)^A4","v":0.53734263684280836},{"$f":"AV3+AS4","v":1.0014752866710839},{"$f":"AW3+AT4","v":0.91483437043965143},{"$f":"AX3+AU4","v":1.0963939162140661},{"$f":"AY3/(1+B4)^A4","v":0.39376972027183377},{"$f":"AZ3/(1+B4)^A4","v":0.35977088352422587},{"$f":"BA3/(1+B4)^A4","v":0.4310168216473354},{"$f":"BB3+AY4","v":0.80344773724264962},{"$f":"BC3+AZ4","v":0.73407651074283042},{"$f":"BD3+BA4","v":0.8794467228892231},{"$f":"BE3/(1+B4)^A4","v":370406.87241879036},{"$f":"BF3/(1+B4)^A4","v":338192.83022036578},{"$f":"BG3/(1+B4)^A4","v":405698.65914628271},{"$f":"BH3+BE4","v":755778.18248329987},{"$f":"BI3+BF4","v":690048.65078163426},{"$f":"BJ3+BG4","v":827787.5441220752},{"$f":"BK3/(1+B4)^A4","v":139917.09860422532},{"$f":"BL3/(1+B4)^A4","v":127812.41086918469},{"$f":"BM3/(1+B4)^A4","v":153178.27381833241},{"$f":"BN3+BK4","v":285486.84799206135},{"$f":"BO3+BL4","v":260788.44313748443},{"$f":"BP3+BM4","v":312544.94989892544},{"$f":"BQ3/(1+B4)^A4","v":112250.47464605335},{"$f":"BR3/(1+B4)^A4","v":102558.5522714785},{"$f":"BS3/(1+B4)^A4","v":122868.36777837299},{"$f":"BT3+BQ4","v":229035.86846780725},{"$f":"BU3+BR4","v":209260.47005472472},{"$f":"BV3+BS4","v":250700.61761499225}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":24.30213560831168},{"$f":"D4/(1+B5)^A5","v":22.183075157717095},{"$f":"E4/(1+B5)^A5","v":26.623652076949856},{"$f":"F4+C5","v":76.923277734836972},70.215839417265997,84.271547819461802,{"$f":"I4/(1+B5)^A5","v":9.1341500112047012},{"$f":"J4/(1+B5)^A5","v":8.3378958532159064},{"$f":"K4/(1+B5)^A5","v":0.46251349251473561},{"$f":"L4+I5","v":28.912222757215396},26.391848386432017,1.4639887791858195,{"$f":"O4/(1+B5)^A5","v":7.3142216622531313},{"$f":"P4/(1+B5)^A5","v":6.6766807641661865},{"$f":"Q4/(1+B5)^A5","v":8.0126735133666411},{"$f":"R4+O5","v":23.151623931652725},21.133622865356049,25.362425755556636,{"$f":"U4/(1+B5)^A5","v":6927719.7217260702},{"$f":"V4/(1+B5)^A5","v":6323647.0133961495},{"$f":"W4/(1+B5)^A5","v":7589505.8167142002},{"$f":"X4+U5","v":21928233.66688735},20016169.086891949,24022977.783466727,{"$f":"AA4/(1+B5)^A5","v":2603838.2878657351},{"$f":"AB4/(1+B5)^A5","v":2376853.0663727438},{"$f":"AC4/(1+B5)^A5","v":2852509.7826716555},{"$f":"AD4+AA5","v":8241900.1779248696},7523426.3978412319,9029017.2761090565,{"$f":"AG4/(1+B5)^A5","v":2085038.0590147346},{"$f":"AH4/(1+B5)^A5","v":1903296.6382495037},{"$f":"AI4/(1+B5)^A5","v":2284143.139392125},{"$f":"AJ4+AG5","v":6599747.6224452006},6024483.5382193541,7229972.7040239908,{"$f":"AM4/(1+B5)^A5","v":1.2244263061691392},{"$f":"AN4/(1+B5)^A5","v":1.1179387552275954},{"$f":"AO4/(1+B5)^A5","v":1.3410877271051844},{"$f":"AP4+AM5","v":3.8756628772607113},3.5385990245852534,4.2449299667149774,{"$f":"AS4/(1+B5)^A5","v":0.46251349251473561},{"$f":"AT4/(1+B5)^A5","v":0.4224999312274888},{"$f":"AU4/(1+B5)^A5","v":0.50634996800137999},{"$f":"AV4+AS5","v":1.4639887791858195},1.3373343016671402,1.602743884215446,{"$f":"AY4/(1+B5)^A5","v":0.37105800208049111},{"$f":"AZ4/(1+B5)^A5","v":0.33902013886460136},{"$f":"BA4/(1+B5)^A5","v":0.40615677760376423},{"$f":"BB4+AY5","v":1.1745057393231408},1.0730966496074319,1.2856035004929873,{"$f":"BE4/(1+B5)^A5","v":349042.66874994384},{"$f":"BF4/(1+B5)^A5","v":318686.65730032738},{"$f":"BG4/(1+B5)^A5","v":382298.90760933084},{"$f":"BH4+BE5","v":1104820.8512332437},1008735.3080819617,1210086.4517314062,{"$f":"BK4/(1+B5)^A5","v":131847.00699978264},{"$f":"BL4/(1+B5)^A5","v":120440.48939433617},{"$f":"BM4/(1+B5)^A5","v":144343.30858637742},{"$f":"BN4+BK5","v":417333.85499184398},381228.93253182061,456888.25848530285,{"$f":"BQ4/(1+B5)^A5","v":105776.12932248283},{"$f":"BR4/(1+B5)^A5","v":96643.214404224724},{"$f":"BS4/(1+B5)^A5","v":115781.6071669013},{"$f":"BT4+BQ5","v":334811.99779029004},305903.68445894943,366482.22478189354]
[4,0.02,22.451416824414824,20.493732519659336,24.596139195411432,99.374694559251793,90.709571936925329,108.86768701487324,8.4385427084914966,7.7029269466789554,0.42729097453528692,37.350765465706893,34.094775333110974,1.8912797537211063,6.7572102276166035,6.168220985014143,7.4024717755675713,29.908834159269329,27.30184385037019,32.764897531124205,6400142.1777103059,5842072.3691322599,7011530.2345730383,28328375.844597656,25858241.456024207,31034508.018039763,2405544.0923574693,2195844.8337055543,2635278.1154170954,10647444.270282339,9719271.2315467857,11664295.391526151,1926252.8739119638,1758351.8936184451,2110195.1917172573,8526000.4963571653,7782835.431837799,9340167.8957412485,1.1311806424608994,1.032802605594789,1.2389577625864188,5.0068435197216106,4.5714016301800422,5.4838877293013963,0.42729097453528692,0.39032462896103237,0.46778910190674677,1.8912797537211063,1.7276589306281727,2.0705329861221928,0.34280023801259851,0.31320220462093568,0.37522608123890577,1.5173059773357394,1.3862988542283676,1.660829581731893,322461.47301272338,294417.21068258671,353185.09716981323,1427282.324245967,1303152.5187645485,1563271.5489012194,121806.254352035,111268.39523535236,133350.90541505846,539140.10934387892,492497.32776717294,590239.16390036128,97720.793257364814,89283.391583842749,106964.30819914045,432532.79104765487,395187.07604279218,473446.53298103402]
[5,0.02,20.334939942206237,18.561804951468734,22.277481072149332,119.70963450145803,109.27137688839406,131.14516808702257,7.643048121146335,6.9767782614762117,0.38701060039885937,44.993813586853229,41.071553594587186,2.2782903541199655,6.1202134916501763,5.5867477879667415,6.7046467560279117,36.029047650919509,32.888591638336933,39.469544287152118,5796805.9576441571,5291344.9379791366,6350558.9575067777,34125181.802241817,31149586.394003343,37385066.975546539,2178775.3988525006,1988844.3194929687,2386852.5816037804,12826219.66913484,11708115.551039755,14051147.973129932,1744666.5754254858,1592593.4845730003,1911268.7998932661,10270667.07178265,9375428.9164108001,11251436.695634514,1.024545159360035,0.9354411403598154,1.1221622176524577,6.0313886790816458,5.5068427705398575,6.6060499469538545,0.38701060039885937,0.3535290422854373,0.42369100209960681,2.2782903541199655,2.08118797291361,2.4942239882217998,0.31048473718503877,0.28367688643183508,0.33985382242981993,1.8277907145207781,1.6699757406602027,2.000683404161713,292063.29109076149,266662.73865940422,319890.6240794725,1719345.6153367285,1569815.2574239527,1883162.1729806918,110323.67739661738,100779.21372499086,120780.0235531334,649463.78674049629,593276.54149216379,711019.18745349464,88508.733214214823,80866.718563595394,96880.869488104188,521041.52426186972,476053.79460638756,570327.40246913815]
[9,0.02,11.22632837124692,10.247432160629078,12.298748779734645,178.12887918012498,162.59666962195575,195.14504324166069,4.2195043707575035,3.8516761770288976,0.21365728620684779,66.951149067020395,61.114795299965117,3.3901139947205894,3.3787917030821637,3.0842808178093559,3.7014402948966127,53.61150673221244,48.938483445778424,58.730992830281181,3200247.8182806601,2921197.5038094996,3505958.7291901102,50778539.351210661,46350829.942770444,55629274.169631697,1202838.4713320625,1097983.0515051316,1317711.8265899969,19085515.909358449,17421768.173494019,20908218.875375774,963179.62726868689,879224.50081183214,1055155.865436645,15282833.512507107,13950712.084856035,16742226.439051524,0.56562155692796012,0.51642982194682596,0.61951309307906188,8.9747538682145294,8.194225424065527,9.8298543618432159,0.21365728620684779,0.19517309265473831,0.23390746818191974,3.3901139947205894,3.0968240987632654,3.7114249433341899,0.17140958487243871,0.15660975087547677,0.18762340187205187,2.7197669820757873,2.4849370577451548,2.9770326662659916,161239.64075087549,147216.73518951525,176602.30121189324,2558399.8201871007,2335897.4696508846,2802160.1484663594,60906.490655883586,55637.27011185226,66679.134973993074,966407.23097985296,882800.16742155282,1058002.1521585349,48863.095028057447,44644.161206292461,53485.107743444511,775313.89273384109,708371.79660462844,848651.66776782926]
[16,0.02,1.8519195265575719,1.6904386801964881,2.0288283278575534,212.91600087333475,194.35047708475315,233.25528341338335,0.69605861134568892,0.63538087309877656,3.5245370278957293E-2,80.026164083196008,73.050017882293616,4.0521756920209171,0.55737282254586085,0.50878966684400329,0.61059763547114976,64.081398068383251,58.495771331635027,70.20067817357716,527919.83527548891,481887.08893388393,578350.57154763932,60695175.193441324,55402770.140350334,66493219.079356521,198422.84838734762,181125.67044801061,217372.60672759154,22812761.977331359,20824097.83700344,24991424.011756126,158888.20461459603,145038.78449267324,174060.80475684826,18267446.628940884,16675172.718283562,20011847.127348892,9.3306161309126154E-2,8.5191385797113481E-2,0.10219622623632221,10.72745032269836,9.7944910200799331,11.749544989695782,3.5245370278957293E-2,3.2196177538479927E-2,3.8585884307749632E-2,4.0521756920209171,3.7016086641969554,4.4362360562387062,2.8276097648935825E-2,2.5834684867978647E-2,3.0950764139052012E-2,3.2509153585665591,2.9702250594752653,3.558422938987198,26598.44156407017,24285.192586366225,29132.699421741647,3058034.502077946,2792079.2517045196,3349399.2403936735,10047.26706806626,9178.0449954051091,10999.535020601765,1155138.7050902287,1055203.8618490312,1264621.3695937912,8060.5623511123895,7364.5978587684922,8823.0196137687781,926726.39171271317,846711.04853246699,1014386.4378829654]
[19,0.02,0.63564236632760507,0.58021659548520621,0.69636354101683606,{"$f":"F20+C21","v":215.80022573522561},196.98320771856623,236.41503037851874,0.23891121426907522,0.21808453116024235,1.209742121346577E-2,{"$f":"L20+I21","v":81.110222825158885},74.039575627477021,4.1070676955703798,0.19130948983961329,0.17463408272222353,0.20957807308527035,{"$f":"R20+O21","v":64.949464163629472},59.288172829400118,71.151637897033012,181200.21335352506,165400.19429571723,198509.7735584763,{"$f":"X20+U21","v":61517370.484409094},56153272.903886117,67393956.43507047,68105.534324618115,62168.548965115231,74609.742018307254,{"$f":"AD20+AA21","v":23121790.584826957},21106187.395616107,25329965.437356379,54535.887177831311,49782.290678458536,59743.64449096418,{"$f":"AJ20+AG21","v":18514903.013216108},16901059.676206514,20282933.69097168,3.2025878185822115E-2,2.9240608612979974E-2,3.5077253705163985E-2,{"$f":"AP20+AM21","v":10.872767625289594},9.9271701723926213,11.908707897303399,1.209742121346577E-2,1.1050833572290673E-2,1.3244000323174245E-2,{"$f":"AV20+AS21","v":4.1070676955703798},3.7517517802355611,4.4963306582138411,9.7053275600424652E-3,8.8673508688226505E-3,1.0623364932905464E-2,{"$f":"BB20+AY21","v":3.2949532461025863},3.0104606309063024,3.6066264176719933,9129.4983901593878,8335.5119166618624,9999.3426995009486,{"$f":"BH20+BE21","v":3099459.5669074343},2829901.6058775466,3394771.2205262929,3448.5670260967004,3150.2201664156232,3775.4180830930991,{"$f":"BN20+BK21","v":1170786.5650842539},1069497.9740821405,1281752.3150375336,2766.6617546369939,2527.7828452408667,3028.3632658033371,{"$f":"BT20+BQ21","v":939280.10908568953},858180.85374672082,1028127.6248849113]
[25,0.02,4.3872223735549797E-2,4.0046720672936457E-2,4.8063217134624706E-2,216.92440480694864,198.00936234302793,237.64659919864769,1.6489722524163263E-2,1.505225870893797E-2,8.3496758274104221E-4,81.532754426746322,74.425273747653165,4.1284628518255673,1.3204237454259979E-2,1.2053295933224786E-2,1.4465140461898559E-2,65.28780870466791,59.597025718077283,71.522291736574374,12506.492207409001,11415.970228619379,13701.203161719739,61837836.04560297,56445794.999227911,67745035.193801135,4700.6640806236801,4290.8915987929922,5149.5864153771581,23242240.102373417,21216136.929140359,25461918.112267293,3764.0830294332259,3435.9883960092443,4123.5239762697629,18611353.63745214,16989103.224415053,20388594.607177176,2.2104355649127726E-3,2.0181954369151204E-3,2.4210424038797499E-3,10.929407685671436,9.978884283956754,11.97074453393712,8.3496758274104221E-4,7.6273179484387377E-4,9.1410481130914573E-4,4.1284628518255673,3.7712959712542267,4.5197536217825265,6.6986457274864793E-4,6.1202717418949693E-4,7.3322778318494477E-4,3.3121178133265294,3.0261431763067099,3.6254145997716956,630.12067348573123,575.31949273760824,690.15758445346137,3115605.7389834733,2844643.555982206,3412455.7745919861,238.02111399537694,217.4291256822807,260.5804704202701,1176885.6029765359,1075069.3641750705,1288429.4124445848,190.95581089298392,174.46831806068641,209.01852643561631,944173.14864356013,862651.41883648653,1033483.5023174679]
[36,0.02,5.1230792848536094E-5,4.6763648531358979E-5,5.612473020516045E-5,216.9855608675492,198.06518581099459,237.71359733025508,1.9255498965754928E-5,1.7576933242964799E-5,9.7501443110091776E-7,81.55574041615165,74.446255972108617,4.129626762011597,1.5418948394766095E-5,1.4074962573569747E-5,1.689133924451655E-5,65.306214864127796,59.613827512783921,71.542455542539997,14.604172229829926,13.330739956852234,15.999268812649703,61855269.577122755,56461708.388330869,67764134.102849156,5.4890937194471405,5.0105912104738408,6.0133125800060769,23248792.633175377,21222118.254095022,25469096.422188051,4.3954224683926251,4.0122974118425434,4.8151514704979608,18616600.613106739,16993892.849756036,20394342.628606416,2.5811859278818031E-6,2.3567018845383732E-6,2.8271172808179751E-6,10.932488941186916,9.9816975647055877,11.974119366652705,9.7501443110091776E-7,8.9066273039120557E-7,1.067425132409741E-6,4.129626762011597,3.7723591877473917,4.5210278459835305,7.8221914097441556E-7,7.1468083240034816E-7,8.5621009086669906E-7,3.3130515767630979,3.0269963168080793,3.6264366888960757,0.73580910526697763,0.67181627108366404,0.80591584450120313,3116484.1010725629,2845445.5274978206,3413417.8256453634,0.2779437499721289,0.25389792330132616,0.30428692607294511,1177217.3945392214,1075372.4513599533,1288792.6508146387,0.22298431121364948,0.20373141591993038,0.24407663705116575,944439.33312541794,862894.62043703708,1033774.8654757703]
[39,0.02,5.3593422999560138E-6,4.8920265672122921E-6,5.8713055944971658E-6,216.9856024505788,198.06522376813075,237.71364288559764,2.0143512207400571E-6,1.8387535424452449E-6,1.0199795461131562E-7,81.555756045462431,74.446270238960537,4.1296275534116846,1.6130029960149268E-6,1.4724063028625481E-6,1.7670323624248064E-6,65.306227379385732,59.613838937154938,71.542469252908717,1.5277678449867473,1.3945518811644446,1.6737113237639605,61855281.431042872,56461719.208630987,67764147.089141801,0.57422363628121287,0.52416665698445442,0.62906308259106103,23248797.088565074,21222122.321093619,25469101.303075913,0.45981278546046928,0.41973340726672409,0.5037213660313774,18616604.180784933,16993896.106459141,20394346.53697041,2.7002234707252727E-7,2.4653868105329289E-7,2.957496534324541E-7,10.932491036284901,9.9816994775942778,11.974121661368343,1.0199795461131562E-7,9.3173776562318127E-8,1.1166519872282517E-7,4.1296275534116846,3.7723599106808585,4.5210287123915718,8.1829304154117382E-8,7.4764004284981663E-8,8.9569626048881339E-8,3.3130522116750303,3.0269968969004917,3.6264373838650106,7.6974269639139184E-2,7.0279868009504753E-2,8.4308257504616985E-2,3116484.6983143794,2845446.0727979089,3413418.4797914452,2.9076178864496982E-2,2.6560703134983148E-2,3.183198431161742E-2,1177217.6201407108,1075372.6574439169,1288792.8977983675,2.3326776433990247E-2,2.1312697587908106E-2,2.5533281306941599E-2,944439.51411740913,862894.78580183082,1033775.0635879887]
[44,0.02,8.3767475289023789E-8,7.6463247101340581E-8,9.1769552824678712E-8,216.98560670857597,198.06522765484556,237.71364755034961,3.1484668577363035E-8,2.8740045570638618E-8,1.5942462086260987E-9,81.555757645864361,74.446271699850129,4.1296276344490535,2.5211524296724004E-8,2.3013972925643075E-8,2.7619030744787505E-8,65.306228660916503,59.613840106981662,71.542470656815837,2.3879283695565193E-2,2.1797094439305182E-2,2.6160406278865143E-2,61855282.644854337,56461720.316602372,67764148.418905348,8.9752177730753769E-3,8.1928182655240864E-3,9.8323680923713963E-3,23248797.544785719,21222122.737544,25469101.8028665,7.1869557844725061E-3,6.5605079603670109E-3,7.8732547241725983E-3,18616604.546106167,16993896.439937312,20394346.937177006,4.2204974080621386E-9,3.8534435229281262E-9,4.6226197915822212E-9,10.932491250817641,9.9816996734692456,11.974121896341426,1.5942462086260987E-9,1.456322733077353E-9,1.7453469569829419E-9,4.1296276344490535,3.7723599847074185,4.5210288011095665,1.2790066075279981E-9,1.1685747113973427E-9,1.3999892182214879E-9,3.3130522766884081,3.026996956300489,3.6264374550280731,1.2031215527957911E-3,1.0984868622499371E-3,1.317753090194784E-3,3116484.7594704321,2845446.1286352603,3413418.5467743506,4.5446585760177647E-4,4.1514852364198844E-4,4.9753958787926097E-4,1177217.6432417331,1075372.678546394,1288792.9230888772,3.646016729558211E-4,3.3312126164290382E-4,3.9908973736282492E-4,944439.53265053162,862894.80273476779,1033775.0838741793]
[50,0.02,2.9650121275842062E-10,2.7064735350768009E-10,3.2482516171023402E-10,216.98560676540427,198.06522770671864,237.71364761260659,1.114423275176385E-10,1.0172753013057811E-10,5.6429530991856299E-12,81.55575766722373,74.446271719347521,4.129627635530599,8.9238066489113255E-11,8.1459669869467215E-11,9.7759614728589437E-11,65.306228678020148,59.613840122594461,71.542470675552721,8.4522501736007276E-5,7.7152437907014913E-5,9.2596704880669586E-5,61855282.661054164,56461720.331389628,67764148.43665272,3.176845124322946E-5,2.8999089960104512E-5,3.4802398587477981E-5,23248797.55087455,21222122.743102044,25469101.809536826,2.5438764852167698E-5,2.3221406158518595E-5,2.7867971023582043E-5,18616604.550981838,16993896.444387991,20394346.942518264,1.4938764665122553E-11,1.363955012255193E-11,1.6362106767527232E-11,10.932491253680848,9.9816996760834407,11.974121899477435,5.6429530991856299E-12,5.1547626932200578E-12,6.1777854429076972E-12,4.129627635530599,3.7723599856953953,4.5210288022936203,4.5271390709775353E-12,4.136257156284785E-12,4.9553660250492894E-12,3.3130522775560927,3.0269969570932562,3.626437455977833,4.2585382723894614E-6,3.8881759982919763E-6,4.6642851298886647E-6,3116484.7602866357,2845446.1293804795,3413418.5476683211,1.6086157243165587E-6,1.4694490947711111E-6,1.7610783981793903E-6,1177217.6435500449,1075372.6788280327,1288792.9234264106,1.2905347550723569E-6,1.1791074964590497E-6,1.4126078256416338E-6,944439.53289787937,862894.80296075891,1033775.0841449237]

{"sheet":"Venango NPV 3%","index":364,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU62","v":26.83152140190008},{"$f":"'WTP Values '!CV62","v":24.491907437578256},{"$f":"'WTP Values '!CW62","v":29.394663169236146},{"$f":"C3","v":26.83152140190008},{"$f":"D3","v":24.491907437578256},{"$f":"E3","v":29.394663169236146},{"$f":"'WTP Values '!CC62","v":10.084839680920174},{"$f":"'WTP Values '!CD62","v":9.2057107506165679},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"I3","v":10.084839680920174},{"$f":"J3","v":9.2057107506165679},{"$f":"K3","v":0.51065226830650645},{"$f":"'WTP Values '!CI62","v":8.0754917276432749},{"$f":"'WTP Values '!CJ62","v":7.3715950608105922},{"$f":"'WTP Values '!CK62","v":8.8466390084172062},{"$f":"O3","v":8.0754917276432749},{"$f":"P3","v":7.3715950608105922},{"$f":"Q3","v":8.8466390084172062},{"$f":"'WTP Values '!BH62","v":7648762.3547077999},{"$f":"'WTP Values '!BI62","v":6981817.2737037018},{"$f":"'WTP Values '!BJ62","v":8379427.6780088851},{"$f":"U3","v":7648762.3547077999},{"$f":"V3","v":6981817.2737037018},{"$f":"W3","v":8379427.6780088851},{"$f":"'WTP Values '!AV62","v":2874847.8682697136},{"$f":"'WTP Values '!AW62","v":2624237.8426092016},{"$f":"'WTP Values '!AX62","v":3149401.2919879789},{"$f":"AA3","v":2874847.8682697136},{"$f":"AB3","v":2624237.8426092016},{"$f":"AC3","v":3149401.2919879789},{"$f":"'WTP Values '!BB62","v":2302050.494899557},{"$f":"'WTP Values '!BC62","v":2101393.2810863717},{"$f":"'WTP Values '!BD62","v":2521878.5919638271},{"$f":"AG3","v":2302050.494899557},{"$f":"AH3","v":2101393.2810863717},{"$f":"AI3","v":2521878.5919638271},{"$f":"'WTP Values '!CX62","v":1.3518655795744323},{"$f":"'WTP Values '!CY62","v":1.2342947188000917},{"$f":"'WTP Values '!CZ62","v":1.4806692149039544},{"$f":"AM3","v":1.3518655795744323},{"$f":"AN3","v":1.2342947188000917},{"$f":"AO3","v":1.4806692149039544},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"'WTP Values '!CG62","v":0.46647406342159053},{"$f":"'WTP Values '!CH62","v":0.55905127937125776},{"$f":"AS3","v":0.51065226830650645},{"$f":"AT3","v":0.46647406342159053},{"$f":"AU3","v":0.55905127937125776},{"$f":"'WTP Values '!CL62","v":0.40967801697081585},{"$f":"'WTP Values '!CM62","v":0.37430562721860461},{"$f":"'WTP Values '!CN62","v":0.44842990124188775},{"$f":"AY3","v":0.40967801697081585},{"$f":"AZ3","v":0.37430562721860461},{"$f":"BA3","v":0.44842990124188775},{"$f":"'WTP Values '!BK62","v":385371.31006450951},{"$f":"'WTP Values '!BL62","v":351855.82056126854},{"$f":"'WTP Values '!BM62","v":422088.88497579255},{"$f":"BE3","v":385371.31006450951},{"$f":"BF3","v":351855.82056126854},{"$f":"BG3","v":422088.88497579255},{"$f":"'WTP Values '!AY62","v":145569.74938783603},{"$f":"'WTP Values '!AZ62","v":132976.03226829975},{"$f":"'WTP Values '!BA62","v":159366.67608059302},{"$f":"BK3","v":145569.74938783603},{"$f":"BL3","v":132976.03226829975},{"$f":"BM3","v":159366.67608059302},{"$f":"'WTP Values '!BE62","v":116785.39382175391},{"$f":"'WTP Values '!BF62","v":106701.91778324623},{"$f":"'WTP Values '!BG62","v":127832.24983661926},{"$f":"BQ3","v":116785.39382175391},{"$f":"BR3","v":106701.91778324623},{"$f":"BS3","v":127832.24983661926}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":25.291282309265796},{"$f":"D3/(1+B4)^A4","v":23.085971757543838},{"$f":"E3/(1+B4)^A4","v":27.707289253686632},{"$f":"F3+C4","v":52.122803711165872},{"$f":"G3+D4","v":47.577879195122094},{"$f":"H3+E4","v":57.101952422922778},{"$f":"I3/(1+B4)^A4","v":9.5059286275051136},{"$f":"J3/(1+B4)^A4","v":8.6772652941998007},{"$f":"K3/(1+B4)^A4","v":0.48133873909558533},{"$f":"L3+I4","v":19.590768308425289},{"$f":"M3+J4","v":17.882976044816367},{"$f":"N3+K4","v":0.99199100740209178},{"$f":"O3/(1+B4)^A4","v":7.6119254667200256},{"$f":"P3/(1+B4)^A4","v":6.948435348110654},{"$f":"Q3/(1+B4)^A4","v":8.3388057389171522},{"$f":"R3+O4","v":15.687417194363301},{"$f":"S3+P4","v":14.320030408921246},{"$f":"T3+Q4","v":17.185444747334358},{"$f":"U3/(1+B4)^A4","v":7209692.1054838346},{"$f":"V3/(1+B4)^A4","v":6581032.4005124914},{"$f":"W3/(1+B4)^A4","v":7898414.2501733294},{"$f":"X3+U4","v":14858454.460191634},{"$f":"Y3+V4","v":13562849.674216192},{"$f":"Z3+W4","v":16277841.928182214},{"$f":"AA3/(1+B4)^A4","v":2709819.8400129266},{"$f":"AB3/(1+B4)^A4","v":2473595.8550374229},{"$f":"AC3/(1+B4)^A4","v":2968612.7740484294},{"$f":"AD3+AA4","v":5584667.7082826402},{"$f":"AE3+AB4","v":5097833.6976466244},{"$f":"AF3+AC4","v":6118014.0660364088},{"$f":"AG3/(1+B4)^A4","v":2169903.3791116569},{"$f":"AH3/(1+B4)^A4","v":1980764.7102331717},{"$f":"AI3/(1+B4)^A4","v":2377112.4441170963},{"$f":"AJ3+AG4","v":4471953.8740112139},{"$f":"AK3+AH4","v":4082157.9913195437},{"$f":"AL3+AI4","v":4898991.0360809229},{"$f":"AM3/(1+B4)^A4","v":1.2742629650055919},{"$f":"AN3/(1+B4)^A4","v":1.1634411526063642},{"$f":"AO3/(1+B4)^A4","v":1.3956727447487554},{"$f":"AP3+AM4","v":2.6261285445800242},{"$f":"AQ3+AN4","v":2.3977358714064558},{"$f":"AR3+AO4","v":2.8763419596527098},{"$f":"AS3/(1+B4)^A4","v":0.48133873909558533},{"$f":"AT3/(1+B4)^A4","v":0.43969654389819074},{"$f":"AU3/(1+B4)^A4","v":0.52695944893133917},{"$f":"AV3+AS4","v":0.99199100740209178},{"$f":"AW3+AT4","v":0.90617060731978127},{"$f":"AX3+AU4","v":1.0860107283025968},{"$f":"AY3/(1+B4)^A4","v":0.38616082285871983},{"$f":"AZ3/(1+B4)^A4","v":0.35281895298200078},{"$f":"BA3/(1+B4)^A4","v":0.42268819044385686},{"$f":"BB3+AY4","v":0.79583883982953574},{"$f":"BC3+AZ4","v":0.72712458020060544},{"$f":"BD3+BA4","v":0.87111809168574461},{"$f":"BE3/(1+B4)^A4","v":363249.42036432232},{"$f":"BF3/(1+B4)^A4","v":331657.85706595209},{"$f":"BG3/(1+B4)^A4","v":397859.25626900984},{"$f":"BH3+BE4","v":748620.73042883188},{"$f":"BI3+BF4","v":683513.67762722063},{"$f":"BJ3+BG4","v":819948.14124480239},{"$f":"BK3/(1+B4)^A4","v":137213.45026660009},{"$f":"BL3/(1+B4)^A4","v":125342.66402893746},{"$f":"BM3/(1+B4)^A4","v":150218.37692581114},{"$f":"BN3+BK4","v":282783.19965443609},{"$f":"BO3+BL4","v":258318.69629723721},{"$f":"BP3+BM4","v":309585.0530064042},{"$f":"BQ3/(1+B4)^A4","v":110081.43446295967},{"$f":"BR3/(1+B4)^A4","v":100576.7911992141},{"$f":"BS3/(1+B4)^A4","v":120494.15575136135},{"$f":"BT3+BQ4","v":226866.82828471359},{"$f":"BU3+BR4","v":207278.70898246032},{"$f":"BV3+BS4","v":248326.40558798061}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":23.145106059670709},{"$f":"D4/(1+B5)^A5","v":21.126934501978845},{"$f":"E4/(1+B5)^A5","v":25.35609466379675},{"$f":"F4+C5","v":75.267909770836582},68.704813697100946,82.458047086719532,{"$f":"I4/(1+B5)^A5","v":8.6992712978677318},{"$f":"J4/(1+B5)^A5","v":7.9409269599815877},{"$f":"K4/(1+B5)^A5","v":0.44049313240689153},{"$f":"L4+I5","v":28.290039606293021},25.823903004797955,1.4324841398089834,{"$f":"O4/(1+B5)^A5","v":6.9659901024867379},{"$f":"P4/(1+B5)^A5","v":6.3588026543781329},{"$f":"Q4/(1+B5)^A5","v":7.6311885209362922},{"$f":"R4+O5","v":22.653407296850038},20.678833063299379,24.81663326827065,{"$f":"U4/(1+B5)^A5","v":6597889.5968378512},{"$f":"V4/(1+B5)^A5","v":6022576.9112619087},{"$f":"W4/(1+B5)^A5","v":7228167.923162262},{"$f":"X4+U5","v":21456344.057029486},19585426.585478101,23506009.851344477,{"$f":"AA4/(1+B5)^A5","v":2479869.0249375431},{"$f":"AB4/(1+B5)^A5","v":2263690.6153480448},{"$f":"AC4/(1+B5)^A5","v":2716701.220019666},{"$f":"AD4+AA5","v":8064536.7332201833},7361524.3129946692,8834715.2860560752,{"$f":"AG4/(1+B5)^A5","v":1985768.9789962699},{"$f":"AH4/(1+B5)^A5","v":1812680.303710965},{"$f":"AI4/(1+B5)^A5","v":2175394.6265783641},{"$f":"AJ4+AG5","v":6457722.8530074842},5894838.2950305082,7074385.6626592875,{"$f":"AM4/(1+B5)^A5","v":1.1661311242474945},{"$f":"AN4/(1+B5)^A5","v":1.0647134669559406},{"$f":"AO4/(1+B5)^A5","v":1.2772382715433548},{"$f":"AP4+AM5","v":3.7922596688275187},3.4624493383623962,4.1535802311960648,{"$f":"AS4/(1+B5)^A5","v":0.44049313240689153},{"$f":"AT4/(1+B5)^A5","v":0.40238462479483966},{"$f":"AU4/(1+B5)^A5","v":0.48224254450685228},{"$f":"AV4+AS5","v":1.4324841398089834},1.308555232114621,1.5682532728094492,{"$f":"AY4/(1+B5)^A5","v":0.35339185620811037},{"$f":"AZ4/(1+B5)^A5","v":0.32287932208319259},{"$f":"BA4/(1+B5)^A5","v":0.38681957199177547},{"$f":"BB4+AY5","v":1.1492306960376462},1.0500039022837981,1.2579376636775201,{"$f":"BE4/(1+B5)^A5","v":332424.67731127935},{"$f":"BF4/(1+B5)^A5","v":303513.92165284842},{"$f":"BG4/(1+B5)^A5","v":364097.57997103559},{"$f":"BH4+BE5","v":1081045.4077401112},987027.59928006912,1184045.7212158381,{"$f":"BK4/(1+B5)^A5","v":125569.74456254864},{"$f":"BL4/(1+B5)^A5","v":114706.29354718741},{"$f":"BM4/(1+B5)^A5","v":137471.09472522518},{"$f":"BN4+BK5","v":408352.94421698473},373024.98984442465,447056.14773162937,{"$f":"BQ4/(1+B5)^A5","v":100740.10659840901},{"$f":"BR4/(1+B5)^A5","v":92042.011590465045},{"$f":"BS4/(1+B5)^A5","v":110269.22163665888},{"$f":"BT4+BQ5","v":327606.93488312257},299320.72057292535,358595.62722463952]
[4,0.03,20.564126956652352,18.7710076671713,22.528561694507527,95.832036727488941,87.47582136427225,104.98660878122706,7.729189874460185,7.0554107523881475,0.39137244283933376,36.019229480753204,32.879313757186104,1.8238565826483171,6.1891919819683494,5.6497137986668742,6.780212161054779,28.842599278818387,26.328546861966252,31.596845429325427,5862139.450368098,5350981.5807322813,6422133.5798893142,27318483.507397585,24936408.166210383,29928143.431233793,2203331.5091843158,2011259.7922250337,2413753.8470442235,10267868.242404498,9372784.1052197032,11248469.133100299,1764330.0179909477,1610542.9718590698,1932809.9498202633,8222052.8709984319,7505381.2668895777,9007195.6124795508,1.03609240006526,0.94598412513176211,1.1348096613684924,4.8283520688927783,4.4084334634941582,5.2883898925645569,0.39137244283933376,0.35751352741062925,0.42846625474824346,1.8238565826483171,1.6660687595252504,1.9967195275576926,0.31398408707978964,0.2868740957107147,0.34368417959498293,1.4632147831174358,1.3368779979945129,1.6016218432725031,295355.02019862412,269668.18825065298,323495.98398171191,1376400.4279387353,1256695.7875307221,1507541.7051975499,111567.09165390598,101915.05613109098,122141.28712615336,519920.03587089072,474940.04597551562,569197.43485778267,89506.279918332235,81778.135162233913,97972.775207915867,417113.2148014548,381098.85573515925,456568.40243255539]
[5,0.03,17.738796555999507,16.192036105444458,19.433335217222783,113.57083328348844,103.66785746971671,124.41994399844984,6.66726708188249,6.0860592924485006,0.33760130715909842,42.686496562635696,38.965373049634607,2.1614578898074157,5.3388513718859336,4.8734927519864701,5.848670570114189,34.181450650704321,31.202039613952721,37.445515999439614,5056732.9851724766,4615803.7166175265,5539788.8405010412,32375216.492570061,29552211.882827908,35467932.271734834,1900613.1147328084,1734930.3644519828,2082125.2718014172,12168481.357137308,11107714.469671685,13330594.404901717,1521926.5720716617,1389268.5151538111,1667258.8412600746,9743979.4430700932,8894649.7820433881,10674454.453739624,0.89374240572996499,0.81601421622662629,0.97889678250048007,5.7220944746227431,5.2244476797207842,6.2672866750650371,0.33760130715909842,0.30839430928057743,0.36959875515801788,2.1614578898074157,1.9744630688058278,2.3663182827157105,0.27084543167186886,0.24746011497232595,0.29646499237249696,1.7340602147893047,1.5843381129668388,1.898086835645,254775.8349352954,232618.14805397569,279050.47749562352,1631176.2628740307,1489313.9355846979,1786592.1826931734,96238.753308852465,87912.82267968425,105360.1472110083,616158.78917974315,562852.86865519988,674557.58206879091,77208.903315101285,70542.537761498461,84512.176524843278,494322.11811655608,451641.39349665772,541080.57895739865]
[9,0.03,7.3081493108181652,6.6709044850466261,8.0062768027299658,157.34967997132037,143.6293432439218,172.38086403168057,2.7468257598918431,2.5073758461175308,0.13908726854481129,59.141122584367842,53.985594734687076,2.9946483388365572,2.1995360762403395,2.0078144864151648,2.4095748356573958,47.357584384526596,43.229681475109068,51.879869051990099,2083307.0362984068,1901650.0157707336,2282319.6528004068,44855090.05108919,40943884.514790028,49139973.977925539,783027.43823220418,714768.33883632359,857808.04363564251,16859140.607898526,15389473.39281122,18469220.510189872,627013.59664895618,572360.23365569417,686888.56728498382,13500051.049084892,12323325.066815186,14789201.97734041,0.36821003757863913,0.33618705266212029,0.40329251332292021,7.9278253783707155,7.2383476167598841,8.6831761650319503,0.13908726854481129,0.12705437213365145,0.15226979345866487,2.9946483388365572,2.7355714756119225,3.2784775257058385,0.11158473172418019,0.10195029087688232,0.12213965151745308,2.4024990568398437,2.1950626567951894,2.6297540267316002,104964.27063795194,95835.597021348876,114965.10196478842,2259955.7960393908,2063408.9260939669,2475280.8450768348,39649.092115564883,36218.918935699636,43406.985631582218,853673.30225483445,779819.22112665651,934583.43653962913,31809.04588256553,29062.591540388243,34817.897746106471,684871.50124391692,625738.37554850616,749654.23318789166]
[16,0.03,0.49615796034150883,0.45289473739052749,0.54355457167408638,173.88053335672649,158.71876455981004,190.49086457490841,0.18648489630938817,0.17022838925549597,9.4427812754881331E-3,65.354374665139204,59.657217019814851,3.3092603077911806,0.14932882278000376,0.13631264195016232,0.16358857556184184,52.33288070727918,47.771308293117755,57.330267865059376,141437.91073956745,129105.02412854727,154949.08705607944,49567479.153875373,45245369.920202725,54302524.707865492,53160.55818257948,48526.375971650225,58237.492310779366,18630329.349076226,17006261.73570165,20409561.135301616,42568.614020956767,38858.139596412577,46633.588892543426,14918340.330820935,13617989.79023472,16342926.965018379,2.4998167586950313E-2,2.2824093385057996E-2,2.7379953846194686E-2,8.7607073964265201,7.9987944332203353,9.5954138774312305,9.4427812754881331E-3,8.6258552540774743E-3,1.033775678778736E-2,3.3092603077911806,3.0229653298408095,3.6229080406879492,7.5756050598979364E-3,6.9215127149659357E-3,8.2921896907628759E-3,2.6549009662332064,2.4256716987574931,2.9060309042155894,7126.1349780263345,6506.3797035230455,7805.1019588319223,2497382.3858401147,2280186.6814577826,2735329.068531292,2691.8186584298069,2458.9405854516358,2946.9460104842769,943358.57013197441,861745.5219231752,1032768.966810053,2159.549655360875,1973.0899749916452,2363.8237800526554,756822.77802420454,691477.24038572668,828411.45862894005]
[19,0.03,0.10055642607359257,9.1788260634139973E-2,0.11016230610486857,{"$f":"F20+C21","v":174.45759981033933},159.24551285542537,191.12305660666604,3.7794928608359452E-2,3.4500219301157417E-2,1.913770236809578E-3,{"$f":"L20+I21","v":65.571269659006774},59.855204557542315,3.3202429236886197,3.0264500277690717E-2,2.762650848879436E-2,3.3154527025316884E-2,{"$f":"R20+O21","v":52.506560585607694},47.929849441623439,57.520532834477727,28665.247667289797,26165.739244767567,31403.56028350471,{"$f":"X20+U21","v":49731981.348903574},45395528.104435384,54482741.347131856,10774.06021106269,9834.8496407352122,11803.003394784739,{"$f":"AD20+AA21","v":18692158.801054351},17062701.309238613,20477295.417206429,8627.3889184551335,7875.3863769402942,9451.2381314847171,{"$f":"AJ20+AG21","v":14967850.609989649},13663184.527804706,16397165.094631247,5.0663832727831926E-3,4.6257632500577408E-3,5.5491003367923106E-3,{"$f":"AP20+AM21","v":8.7897820159414248},8.025340452188928,9.6272586811611394,1.913770236809578E-3,1.7482036881583528E-3,2.0951550902910143E-3,{"$f":"AV20+AS21","v":3.3202429236886197},3.0329978035663583,3.6349315757809557,1.5353492860298468E-3,1.4027842688663905E-3,1.6805796264025891E-3,{"$f":"BB20+AY21","v":2.6637119254343404},2.4337219027556558,2.9156753015245429,1444.2551009664771,1318.6491842511361,1581.8614652074009,{"$f":"BH20+BE21","v":2505670.5798598286},2287754.0566920456,2744406.948697458,545.5513879966843,498.35394564692979,597.25809587366462,{"$f":"BN20+BK21","v":946489.34373866965},864605.44202264224,1036196.47139365,437.67633017936021,399.88651209028109,479.07660501154936,{"$f":"BT20+BQ21","v":759334.48550575366},693772.08220131265,831160.75122273783]
[25,0.03,1.8594499548718218E-3,1.6973124817404013E-3,2.0370781173682517E-3,174.57249023743535,159.35038524278468,191.24892220166049,6.9888898242828049E-4,6.3796451134466201E-4,3.5388687918027854E-5,65.61445213534796,59.894622674167842,3.3224294958298146,5.5963925800609664E-4,5.108585494591791E-4,6.1308049806686564E-4,52.541139194837569,47.961414021664567,57.558413434642624,530.06650656341606,483.8465780621857,580.7023084655176,49764732.737113185,45425423.687189229,54518621.385774702,199.22969178106018,181.86217862648124,218.25650519562407,18704468.669528607,17073938.085641369,20490780.901466276,159.53428897067721,145.62855319144512,174.76858519425139,14977707.805956811,13672182.525642561,16407963.576915389,9.3685570537734687E-5,8.5537798054523661E-5,1.0261178498205781E-4,8.7955705961522632,8.0306256033840899,9.6335987882292429,3.5388687918027854E-5,3.2327096297891188E-5,3.8742785421191412E-5,3.3224294958298146,3.0349952081701814,3.63732538861376,2.8391076255348518E-5,2.5939735999860812E-5,3.1076618695515195E-5,2.6654661339131143,2.4353246494926544,2.9175954424701347,26.70659834658511,24.383943044605257,29.251161213115388,2507320.7089650948,2289260.6751537793,2746214.2995196851,10.088122096227682,9.21536552089864,11.044262239454893,947112.66175440629,865174.83474965172,1036878.8667452037,8.0933388762729734,7.3945443955609553,8.858896505698425,759834.55121480441,694228.97127303004,831708.11868507368]
[36,0.03,7.7963417822722002E-8,7.1165282960664554E-8,8.541104964174889E-8,174.57403107188375,159.3517917219076,191.25061022780457,2.9303167641588426E-8,2.6748713308318727E-8,1.4837845219347722E-9,65.615031270170547,59.895151323886751,3.3224588206897203,2.346467523237811E-8,2.1419387187831673E-8,2.5705371045086512E-8,52.541602940282928,47.961837344943163,57.558921464207287,2.2224742546449957E-2,2.0286823438685552E-2,2.4347811344369953E-2,49765171.977078266,45425824.626979671,54519102.5851309,8.3533453870715431E-3,7.625156558399679E-3,9.1511057140908694E-3,18704633.761345915,17074088.785857294,20490961.759865243,6.6889879964148642E-3,6.1059453144388515E-3,7.3277348465797575E-3,14977840.004152041,13672303.200840535,16408108.399020368,3.928068760687349E-9,3.5864472027805384E-9,4.3023290006441446E-9,8.7956482287629356,8.0306964843376445,9.6336838175534787,1.4837845219347722E-9,1.3554174496950066E-9,1.6244158437792554E-9,3.3224588206897203,3.0350219960401446,3.6373574928488046,1.1903871544018402E-9,1.0876068326924451E-9,1.3029871557058817E-9,2.6654896601974376,2.4353461444722355,2.9176211941309966,1.1197600021786876E-3,1.0223752108902884E-3,1.2264489815834376E-3,2507342.8394056726,2289280.880924488,2746238.5385139831,4.2297695400414764E-4,3.8638382851473568E-4,4.6306620367079913E-4,947121.02128352667,865182.47106845269,1036888.0185804932,3.3933925392213362E-4,3.1004004856883958E-4,3.7143771894072213E-4,759841.25776547601,694235.0987671878,831715.45961558679]
[39,0.03,2.6819288582257298E-9,2.4480741276632559E-9,2.9381261781829766E-9,174.57403110917585,159.35179175594797,191.25061026865907,1.0080241878838983E-9,9.201513754195491E-10,5.104194556752435E-11,65.615031284187069,59.895151336681408,3.3224588213994557,8.0718100119346778E-10,7.3682342602243029E-10,8.8426057172066984E-10,52.541602951506739,47.961837355188663,57.558921476502888,7.6452751901533156E-4,6.9786341775904118E-4,8.3756073941733378E-4,49765171.987708986,45425824.636683434,54519102.596777134,2.873537189872235E-4,2.6230414203956581E-4,3.1479654413177702E-4,18704633.765341558,17074088.789504621,20490961.764242474,2.3010009618488269E-4,2.1004352301200838E-4,2.5207288365878877E-4,14977840.007351572,13672303.203761179,16408108.402525431,1.3512492474787412E-10,1.2337319887016017E-10,1.4799941596513941E-10,8.7956482306418415,8.0306964860531416,9.6336838196114023,5.104194556752435E-11,4.6626139217569309E-11,5.5879640103733203E-11,3.3224588213994557,3.0350219966884788,3.637357493625808,4.0949123973898655E-11,3.7413497669303589E-11,4.4822545655080409E-11,2.6654896607668328,2.4353461449924687,2.9176211947542514,3.8519561455843293E-5,3.5169540517785744E-5,4.2189644947704494E-5,2507342.8399412851,2289280.8814135185,2746238.5391006283,1.4550338235396447E-5,1.3291540686450009E-5,1.592940188586501E-5,947121.02148584824,865182.47125327075,1036888.0188019907,1.1673214992856817E-5,1.0665327107044043E-5,1.2777396954630848E-5,759841.25792779145,694235.09891548858,831715.45979325578]
[44,0.03,5.4029390126885417E-12,4.9318218004692563E-12,5.9190669818170774E-12,174.57403111033867,159.35179175700941,191.25061026993296,2.0307373902731618E-12,1.8537112752208824E-12,1.028276787225245E-13,65.615031284624123,59.895151337080364,3.322458821421586,1.6261243128329537E-12,1.4843839059001424E-12,1.781406663968178E-12,52.54160295185671,47.961837355508131,57.558921476886283,1.5401957982937096E-6,1.4058961608075335E-6,1.6873264854191349E-6,49765171.988040462,45425824.63698601,54519102.597140275,5.7889478089449611E-7,5.2843060242580234E-7,6.3418033037398147E-7,18704633.76546615,17074088.789618347,20490961.764378961,4.6355323061147759E-7,4.2314781816953269E-7,5.0781899489383841E-7,14977840.007451337,13672303.203852247,16408108.402634725,2.722189014327108E-13,2.4854420252472872E-13,2.981554920521566E-13,8.7956482307004276,8.030696486106633,9.6336838196755714,1.028276787225245E-13,9.3931718515573402E-14,1.125735630926434E-13,3.322458821421586,3.0350219967086951,3.6373574936500357,8.2494962077541846E-14,7.5372188020059113E-14,9.0298249271257973E-14,2.665489660784587,2.4353461450086904,2.9176211947736852,7.7600433249043637E-8,7.0851574581879416E-8,8.4994081002668024E-8,2507342.839957986,2289280.881428767,2746238.5391189209,2.9312705241497671E-8,2.677676683827736E-8,3.2090928375658877E-8,947121.02149215678,865182.47125903354,1036888.0188088974,2.3516533070952365E-8,2.1486070271026863E-8,2.5740987228294435E-8,759841.25793285272,694235.09892011282,831715.45979879575]
[50,0.03,1.1858261530759109E-15,1.0824262979041518E-15,1.2991048783565837E-15,174.57403111034057,159.35179175701117,191.25061026993507,4.4570214502879415E-16,4.0684881048005589E-16,2.2568411452155334E-17,65.615031284624848,59.895151337081018,3.3224588214216224,3.5689848317395209E-16,3.2578958464783079E-16,3.9097954029024138E-16,52.541602951857293,47.961837355508656,57.558921476886908,3.3803906617955317E-10,3.0856325271845052E-10,3.7033101252646194E-10,49765171.988041006,45425824.636986509,54519102.597140871,1.2705465848341141E-10,1.1597888241391814E-10,1.3918861933434529E-10,18704633.765466359,17074088.789618537,20490961.764379188,1.0173972775020973E-10,9.2871629352846002E-11,1.1145508838053392E-10,14977840.007451501,13672303.203852396,16408108.402634906,5.9746055234458834E-17,5.4549980086219647E-17,6.5438565811745091E-17,8.7956482307005253,8.03069648610672,9.6336838196756762,2.2568411452155334E-17,2.061594405517913E-17,2.4707418489584388E-17,3.3224588214216224,3.0350219967087284,3.6373574936500752,1.8105827827931807E-17,1.6542535749309832E-17,1.9818477556633148E-17,2.6654896607846164,2.4353461450087175,2.9176211947737172,1.703158651627039E-11,1.555036063307205E-11,1.865432940718375E-11,2507342.8399580135,2289280.8814287921,2746238.5391189507,6.4334934025984056E-12,5.8769107585844742E-12,7.0432522105049797E-12,947121.02149216714,865182.47125904309,1036888.0188089088,5.1613612294567341E-12,4.715719350963407E-12,5.6495799396623986E-12,759841.25793286099,694235.09892012051,831715.45979880483]

{"sheet":"Venango NPV 4%","index":365,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU62","v":26.83152140190008},{"$f":"'WTP Values '!CV62","v":24.491907437578256},{"$f":"'WTP Values '!CW62","v":29.394663169236146},{"$f":"C3","v":26.83152140190008},{"$f":"D3","v":24.491907437578256},{"$f":"E3","v":29.394663169236146},{"$f":"'WTP Values '!CC62","v":10.084839680920174},{"$f":"'WTP Values '!CD62","v":9.2057107506165679},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"I3","v":10.084839680920174},{"$f":"J3","v":9.2057107506165679},{"$f":"K3","v":0.51065226830650645},{"$f":"'WTP Values '!CI62","v":8.0754917276432749},{"$f":"'WTP Values '!CJ62","v":7.3715950608105922},{"$f":"'WTP Values '!CK62","v":8.8466390084172062},{"$f":"O3","v":8.0754917276432749},{"$f":"P3","v":7.3715950608105922},{"$f":"Q3","v":8.8466390084172062},{"$f":"'WTP Values '!BH62","v":7648762.3547077999},{"$f":"'WTP Values '!BI62","v":6981817.2737037018},{"$f":"'WTP Values '!BJ62","v":8379427.6780088851},{"$f":"U3","v":7648762.3547077999},{"$f":"V3","v":6981817.2737037018},{"$f":"W3","v":8379427.6780088851},{"$f":"'WTP Values '!AV62","v":2874847.8682697136},{"$f":"'WTP Values '!AW62","v":2624237.8426092016},{"$f":"'WTP Values '!AX62","v":3149401.2919879789},{"$f":"AA3","v":2874847.8682697136},{"$f":"AB3","v":2624237.8426092016},{"$f":"AC3","v":3149401.2919879789},{"$f":"'WTP Values '!BB62","v":2302050.494899557},{"$f":"'WTP Values '!BC62","v":2101393.2810863717},{"$f":"'WTP Values '!BD62","v":2521878.5919638271},{"$f":"AG3","v":2302050.494899557},{"$f":"AH3","v":2101393.2810863717},{"$f":"AI3","v":2521878.5919638271},{"$f":"'WTP Values '!CX62","v":1.3518655795744323},{"$f":"'WTP Values '!CY62","v":1.2342947188000917},{"$f":"'WTP Values '!CZ62","v":1.4806692149039544},{"$f":"AM3","v":1.3518655795744323},{"$f":"AN3","v":1.2342947188000917},{"$f":"AO3","v":1.4806692149039544},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"'WTP Values '!CG62","v":0.46647406342159053},{"$f":"'WTP Values '!CH62","v":0.55905127937125776},{"$f":"AS3","v":0.51065226830650645},{"$f":"AT3","v":0.46647406342159053},{"$f":"AU3","v":0.55905127937125776},{"$f":"'WTP Values '!CL62","v":0.40967801697081585},{"$f":"'WTP Values '!CM62","v":0.37430562721860461},{"$f":"'WTP Values '!CN62","v":0.44842990124188775},{"$f":"AY3","v":0.40967801697081585},{"$f":"AZ3","v":0.37430562721860461},{"$f":"BA3","v":0.44842990124188775},{"$f":"'WTP Values '!BK62","v":385371.31006450951},{"$f":"'WTP Values '!BL62","v":351855.82056126854},{"$f":"'WTP Values '!BM62","v":422088.88497579255},{"$f":"BE3","v":385371.31006450951},{"$f":"BF3","v":351855.82056126854},{"$f":"BG3","v":422088.88497579255},{"$f":"'WTP Values '!AY62","v":145569.74938783603},{"$f":"'WTP Values '!AZ62","v":132976.03226829975},{"$f":"'WTP Values '!BA62","v":159366.67608059302},{"$f":"BK3","v":145569.74938783603},{"$f":"BL3","v":132976.03226829975},{"$f":"BM3","v":159366.67608059302},{"$f":"'WTP Values '!BE62","v":116785.39382175391},{"$f":"'WTP Values '!BF62","v":106701.91778324623},{"$f":"'WTP Values '!BG62","v":127832.24983661926},{"$f":"BQ3","v":116785.39382175391},{"$f":"BR3","v":106701.91778324623},{"$f":"BS3","v":127832.24983661926}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":24.807249816845484},{"$f":"D3/(1+B4)^A4","v":22.644145190068652},{"$f":"E3/(1+B4)^A4","v":27.177018462681346},{"$f":"F3+C4","v":51.638771218745561},{"$f":"G3+D4","v":47.136052627646905},{"$f":"H3+E4","v":56.571681631917492},{"$f":"I3/(1+B4)^A4","v":9.3240011842827037},{"$f":"J3/(1+B4)^A4","v":8.5111970697268546},{"$f":"K3/(1+B4)^A4","v":0.47212672735438832},{"$f":"L3+I4","v":19.408840865202876},{"$f":"M3+J4","v":17.716907820343422},{"$f":"N3+K4","v":0.98277899566089477},{"$f":"O3/(1+B4)^A4","v":7.4662460499660446},{"$f":"P3/(1+B4)^A4","v":6.8154540133234018},{"$f":"Q3/(1+B4)^A4","v":8.1792150595573272},{"$f":"R3+O4","v":15.54173777760932},{"$f":"S3+P4","v":14.187049074133995},{"$f":"T3+Q4","v":17.025854067974535},{"$f":"U3/(1+B4)^A4","v":7071710.7569413818},{"$f":"V3/(1+B4)^A4","v":6455082.5385574158},{"$f":"W3/(1+B4)^A4","v":7747251.9212360242},{"$f":"X3+U4","v":14720473.111649182},{"$f":"Y3+V4","v":13436899.812261118},{"$f":"Z3+W4","v":16126679.599244909},{"$f":"AA3/(1+B4)^A4","v":2657958.4580896017},{"$f":"AB3/(1+B4)^A4","v":2426255.4018206373},{"$f":"AC3/(1+B4)^A4","v":2911798.531793619},{"$f":"AD3+AA4","v":5532806.3263593148},{"$f":"AE3+AB4","v":5050493.2444298388},{"$f":"AF3+AC4","v":6061199.8237815984},{"$f":"AG3/(1+B4)^A4","v":2128375.0877399747},{"$f":"AH3/(1+B4)^A4","v":1942856.2140221631},{"$f":"AI3/(1+B4)^A4","v":2331618.5206766152},{"$f":"AJ3+AG4","v":4430425.5826395322},{"$f":"AK3+AH4","v":4044249.4951085346},{"$f":"AL3+AI4","v":4853497.1126404423},{"$f":"AM3/(1+B4)^A4","v":1.2498757207603848},{"$f":"AN3/(1+B4)^A4","v":1.1411748509616231},{"$f":"AO3/(1+B4)^A4","v":1.3689619220635671},{"$f":"AP3+AM4","v":2.6017413003348171},{"$f":"AQ3+AN4","v":2.375469569761715},{"$f":"AR3+AO4","v":2.8496311369675213},{"$f":"AS3/(1+B4)^A4","v":0.47212672735438832},{"$f":"AT3/(1+B4)^A4","v":0.43128149354806811},{"$f":"AU3/(1+B4)^A4","v":0.51687433373821901},{"$f":"AV3+AS4","v":0.98277899566089477},{"$f":"AW3+AT4","v":0.8977555569696587},{"$f":"AX3+AU4","v":1.0759256131094768},{"$f":"AY3/(1+B4)^A4","v":0.37877035592715957},{"$f":"AZ3/(1+B4)^A4","v":0.34606659321246724},{"$f":"BA3/(1+B4)^A4","v":0.414598651296124},{"$f":"BB3+AY4","v":0.78844837289797542},{"$f":"BC3+AZ4","v":0.72037222043107185},{"$f":"BD3+BA4","v":0.8630285525380117},{"$f":"BE3/(1+B4)^A4","v":356297.43903893256},{"$f":"BF3/(1+B4)^A4","v":325310.48498637992},{"$f":"BG3/(1+B4)^A4","v":390244.901050104},{"$f":"BH3+BE4","v":741668.74910344207},{"$f":"BI3+BF4","v":677166.30554764846},{"$f":"BJ3+BG4","v":812333.78602589655},{"$f":"BK3/(1+B4)^A4","v":134587.41622396081},{"$f":"BL3/(1+B4)^A4","v":122943.81681610552},{"$f":"BM3/(1+B4)^A4","v":147343.45051829974},{"$f":"BN3+BK4","v":280157.16561179684},{"$f":"BO3+BL4","v":255919.84908440529},{"$f":"BP3+BM4","v":306710.12659889273},{"$f":"BQ3/(1+B4)^A4","v":107974.6614476275},{"$f":"BR3/(1+B4)^A4","v":98651.921027409597},{"$f":"BS3/(1+B4)^A4","v":118188.10081048377},{"$f":"BT3+BQ4","v":224760.05526938141},{"$f":"BU3+BR4","v":205353.83881065581},{"$f":"BV3+BS4","v":246020.35064710304}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":22.053554755815355},{"$f":"D4/(1+B5)^A5","v":20.130562619186541},{"$f":"E4/(1+B5)^A5","v":24.16027045285594},{"$f":"F4+C5","v":73.692325974560916},67.266615246833453,80.73195208477344,{"$f":"I4/(1+B5)^A5","v":8.2890031010706213},{"$f":"J4/(1+B5)^A5","v":7.5664232029177336},{"$f":"K4/(1+B5)^A5","v":0.41971894144926702},{"$f":"L4+I5","v":27.697843966273496},25.283331023261155,1.4024979371101618,{"$f":"O4/(1+B5)^A5","v":6.6374655513609149},{"$f":"P4/(1+B5)^A5","v":6.0589138005335768},{"$f":"Q4/(1+B5)^A5","v":7.2712924047327734},{"$f":"R4+O5","v":22.179203328970235},20.245962874667573,24.297146472707308,{"$f":"U4/(1+B5)^A5","v":6286725.1124948272},{"$f":"V4/(1+B5)^A5","v":5738544.8716977481},{"$f":"W4/(1+B5)^A5","v":6887278.7476850748},{"$f":"X4+U5","v":21007198.224144008},19175444.683958866,23013958.346929982,{"$f":"AA4/(1+B5)^A5","v":2362915.3907402153},{"$f":"AB4/(1+B5)^A5","v":2156932.2174241836},{"$f":"AC4/(1+B5)^A5","v":2588578.2919478435},{"$f":"AD4+AA5","v":7895721.7170995306},7207425.461854022,8649778.1157294419,{"$f":"AG4/(1+B5)^A5","v":1892117.7028867265},{"$f":"AH4/(1+B5)^A5","v":1727192.0996868624},{"$f":"AI4/(1+B5)^A5","v":2072800.374691176},{"$f":"AJ4+AG5","v":6322543.2855262589},5771441.5947953966,6926297.4873316186,{"$f":"AM4/(1+B5)^A5","v":1.1111349645471671},{"$f":"AN4/(1+B5)^A5","v":1.0145002871117068},{"$f":"AO4/(1+B5)^A5","v":1.2170021638736479},{"$f":"AP4+AM5","v":3.7128762648819844},3.3899698568734218,4.0666333008411693,{"$f":"AS4/(1+B5)^A5","v":0.41971894144926702},{"$f":"AT4/(1+B5)^A5","v":0.3834076773263862},{"$f":"AU4/(1+B5)^A5","v":0.45949940058373184},{"$f":"AV4+AS5","v":1.4024979371101618},1.2811632342960448,1.5354250136932086,{"$f":"AY4/(1+B5)^A5","v":0.33672546719173124},{"$f":"AZ4/(1+B5)^A5","v":0.30765194122353212},{"$f":"BA4/(1+B5)^A5","v":0.36857669131212661},{"$f":"BB4+AY5","v":1.1251738400897067},1.028024161654604,1.2316052438501384,{"$f":"BE4/(1+B5)^A5","v":316747.12590938329},{"$f":"BF4/(1+B5)^A5","v":289199.83659036102},{"$f":"BG4/(1+B5)^A5","v":346926.29602343391},{"$f":"BH4+BE5","v":1058415.8750128252},966366.14213800943,1159260.0820493305,{"$f":"BK4/(1+B5)^A5","v":119647.72294602796},{"$f":"BL4/(1+B5)^A5","v":109296.6054706218},{"$f":"BM4/(1+B5)^A5","v":130987.79098477658},{"$f":"BN4+BK5","v":399804.88855782477},365216.45455502707,437697.9175836693,{"$f":"BQ4/(1+B5)^A5","v":95989.080855665656},{"$f":"BR4/(1+B5)^A5","v":87701.198569257787},{"$f":"BS4/(1+B5)^A5","v":105068.79125875107},{"$f":"BT4+BQ5","v":320749.13612504705},293055.03737991361,351089.14190585411]
[4,0.04,18.851471032374505,17.207689294666988,20.652300439512906,92.543797006935421,84.474304541500445,101.38425252428635,7.0854745902535603,6.4678102649586391,0.3587775102053935,34.783318556527057,31.751141288219795,1.7612754473155552,5.6737333711187388,5.1791849097839453,6.2155312217681873,27.852936700088975,25.425147784451518,30.512677694475496,5373918.9740124019,4905332.2067393744,5887274.7383111622,26381117.198156409,24080776.890698239,28901233.085241146,2019829.9790533779,1843754.6992212317,2212727.5727655855,9915551.6961529087,9051180.161075253,10862505.688495027,1617390.1423491111,1476411.0455257618,1771838.4474540029,7939933.4278753698,7247852.6403211579,8698135.9347856212,0.94980282449458409,0.86719909722394695,1.0402985501714392,4.6626790893765682,4.2571689540973683,5.1069318510126083,0.3587775102053935,0.32773848945156764,0.39278201339462077,1.7612754473155552,1.6089017237476124,1.9282070270878293,0.28783434058193424,0.26298216873630609,0.31506090044947532,1.4130081806716408,1.2910063303909101,1.5466661442996137,270756.77072396106,247209.23236255243,296554.05181925057,1329172.6457367863,1213575.374500562,1455814.1338685811,102275.37502142818,93427.196421609959,111968.91270751275,502080.26357925293,458643.65097663703,549666.83029118204,82051.868608514211,74967.352095331735,89813.243114407815,402801.00473356125,368022.38947524538,440902.38502026192]
[5,0.04,15.494535043797303,14.143466275979504,16.974685548173728,108.03833205073272,98.617770817479951,118.35893807246008,5.8237436299840111,5.316068578145889,0.2948889609334428,40.607062186511065,37.067209866365687,2.056164408248998,4.6633952542476074,4.2569124682704116,5.1087135940803439,32.516331954336579,29.682060252721929,35.621391288555841,4416969.6742691966,4031825.5083787595,4838910.6923575122,30798086.872425605,28112602.399076998,33740143.777598657,1660153.0108291446,1515431.9655048654,1818700.7719298601,11575704.706982054,10566612.126580119,12681206.460424887,1329376.8002021008,1213502.2590365387,1456322.04876085,9269310.2280774713,8461354.899357697,10154457.983546471,0.78066868752869367,0.71277444496560027,0.85504957750835919,5.4433477769052621,4.9699433990629682,5.9619814285209678,0.2948889609334428,0.26937714840860727,0.3228381838565535,2.056164408248998,1.8782788721562196,2.2510452109443828,0.23657884678049501,0.21615217307873166,0.25895709435943332,1.6495870274521358,1.5071585034696418,1.8056232386590469,222542.32919665042,203187.96911995296,243745.81380955942,1551714.9749334366,1416763.343620515,1699559.9476781406,84062.90308409011,76790.345247451522,92030.284468676342,586143.16666334309,535433.99622408859,641697.11475985835,67440.654969594543,61617.698809125621,73819.939061699464,470241.6597031558,429640.08828437101,514722.32408196141]
[9,0.04,4.7772544055710666,4.3606946827369919,5.2336124374805912,141.16628142125376,128.85707992807414,154.65150973278404,1.7955688786153616,1.6390431828692951,9.091977163506508E-2,53.058464153441143,48.433181817717298,2.6866490623618917,1.4378118130231921,1.3124855818965784,1.5751117703845563,42.4868616566323,38.783513140787491,46.544029806898223,1361834.2064496709,1243087.0702445973,1491926.4991100093,40241748.610368036,36732810.164899267,44085932.661987573,511856.16493090504,467235.96500880236,560739.39944364573,15125179.714435233,13806667.622650744,16569663.062853809,409871.68427307945,374145.40008888207,449011.27421426779,12111572.174431914,11055872.339522406,13268134.061089445,0.24069472986740512,0.21976166743728789,0.26362774678861312,7.112449346103662,6.4938843020121144,7.7901123813320803,9.091977163506508E-2,8.3054003579820151E-2,9.9537038817610723E-2,2.6866490623618917,2.4542182281182465,2.9412864462857571,7.2941674910050117E-2,6.6643750083194744E-2,7.9841306395167802E-2,2.1554022736745715,1.969300686235355,2.3592840930717611,68613.954505613656,62646.643987288357,75151.384637860683,2027519.5727213342,1851187.5283203584,2220698.4624083387,25918.162304865389,23675.896959913316,28374.654720597246,765873.09011293808,699614.89370256895,838461.62533182476,20793.212907480418,18997.886820417018,22760.065281382238,614432.5371339618,561381.2473902636,672552.37169929221]
[16,0.04,0.13463082075806726,0.12289148836779223,0.14749173440835694,149.4267824971094,136.39729446557502,163.70111385686084,5.0602059537319402E-2,4.6190910140828059E-2,2.5622674530563602E-3,56.163238861750209,51.267303014963282,2.8438613034625888,4.0519881934112226E-2,3.6987984336317399E-2,4.4389218666117058E-2,44.973027353503177,41.052973303649743,49.267605184981775,38378.709062870941,35032.221090341038,42044.922048039851,42596539.034423307,38882271.175215766,46665669.767180018,14424.941555208381,13167.471546724786,15802.550831382703,16010246.332650987,14614580.047647983,17539255.221684042,11550.852555565292,10544.027598379555,12653.870036018368,12820294.214638148,11702818.936370268,14044533.599157359,6.7831700560892338E-3,6.1932422153906062E-3,7.4294598762336996E-3,7.5286421853847036,6.8738811236552246,8.2459594225600252,2.5622674530563602E-3,2.3405972803447563E-3,2.8051160968557681E-3,2.8438613034625888,2.5978295219034715,3.1133990755151126,2.0556153654191405E-3,1.8781295720053837E-3,2.2500582338345933E-3,2.2815280214192435,2.084536493777716,2.4973402109552643,1933.6531459942648,1765.484603020396,2117.888589542456,2146162.122791803,1959511.8138037231,2350645.0888490719,730.41608577002546,667.22539125808373,799.64404853672943,810689.00097459741,740553.63292506873,887525.134608867,585.98665305886902,535.39143578347239,641.41576085341239,650386.73655705189,594231.09192356514,711907.51751780952]
[19,0.04,1.6193628478752352E-2,1.4781601230858548E-2,1.7740561464657262E-2,149.54620951984921,136.50630787344988,163.83194941605851,6.0865034305895077E-3,5.5559227352566147E-3,3.0819397047690837E-4,56.208126453469674,51.308277606403045,2.8461342152049274,4.8738016328597946E-3,4.4489788678967416E-3,5.3392121617748195E-3,45.008971343400233,41.085784251555737,49.306981549154486,4616.2576485742575,4213.7362747118368,5057.2361011418898,42630583.653138153,38913347.22333926,46702966.575097047,1735.0569732656368,1583.8063010503247,1900.7582048382976,16023042.272046098,14626260.522556938,17553273.197559554,1389.3565666795,1268.2539156817743,1522.0294211080154,12830540.634611301,11712172.231675686,14055758.473343145,8.158914517345003E-4,7.4493390852295633E-4,8.9362831152700085E-4,7.5346593350980848,6.8793749658135503,8.2525498768749248,3.0819397047690837E-4,2.8153109787834341E-4,3.3740422628693117E-4,2.8461342152049274,2.5999057965859738,3.1158874111131634,2.4725297918691964E-4,2.2590468031586229E-4,2.7064090443117757E-4,2.2833514970662603,2.0862025270221194,2.4993361711250457,232.58315203523333,212.35554819683995,254.74331052374785,2147877.4093579645,1961077.9230248102,2352523.8052330283,87.855712839480319,80.255026574040585,96.182572195106204,811336.93150041322,741145.50885307451,888234.47521475959,70.483490330903777,64.397809899438158,77.15059949267993,650906.54800101428,594706.02184537635,712476.49848536064]
[25,0.04,8.1253741093907991E-5,7.4168701655807565E-5,8.9015688485208624E-5,149.55906490179586,136.51804231146386,163.84603283744093,3.0539861684810345E-5,2.7877600629200026E-5,1.5464053109957231E-6,56.212958250520124,51.312688199675677,2.8463788763202129,2.4454964898019378E-5,2.2323358692504805E-5,2.6790225748819983E-5,45.01284043188803,41.089316092655743,49.311220105801873,23.16270280574722,21.14299687390524,25.375372378841146,42634248.289221071,38916692.316090092,46706981.283830181,8.7058851741526144,7.9469642827299305,9.5373137194482283,16024419.654522164,14627517.834033251,17554782.122674357,6.9712862008795895,6.3636371206956008,7.6369903559470567,12831643.581325697,11713179.040527256,14056966.742976354,4.0938467167474186E-6,3.7378075589801782E-6,4.4839020207406537E-6,7.5353070340528197,6.8799663348159719,8.253259287571737,1.5464053109957231E-6,1.4126207086265716E-6,1.6929717563102251E-6,2.8463788763202129,2.600129291264627,3.1161552609162526,1.2406255696128736E-6,1.1335075662858077E-6,1.3579776766476906E-6,2.2835477799122619,2.0863818624288077,2.4995510205765696,1.167017709654897,1.0655229466132798,1.2782093294199357,2148062.046498287,1961246.502394415,2352726.0343109295,0.44082803023710349,0.40269054951384281,0.48260918355275251,811406.67613770871,741209.2196527326,888310.830165338,0.35366053273709946,0.32312480056272097,0.38711366292262783,650962.50162439933,594757.14432505239,712537.74482216476]
[36,0.04,1.2632074113809989E-10,1.1530601836023861E-10,1.3838781563760926E-10,149.55910932305909,136.51808285934976,163.84608150214575,4.7478650340809253E-11,4.3339778885535332E-11,2.4041116427994163E-12,56.212974946603481,51.312703440306066,2.8463797217370077,3.8018794566686545E-11,3.4704903143718431E-11,4.1649296712833756E-11,45.012853801370071,41.089328296792786,49.311234751966524,3.6009785467009177E-5,3.2869859270916485E-5,3.9449701667838776E-5,42634260.952225931,38916703.874925613,46706995.156497218,1.3534562872510086E-5,1.2354710127528128E-5,1.4827139295837237E-5,16024424.414012764,14627522.178623267,17554787.336705334,1.0837876850041343E-5,9.8931981050711489E-6,1.1872810640347027E-5,12831647.392514389,11713182.519515373,14056970.918104218,6.3644792769312054E-12,5.8109646980595288E-12,6.9708768953291875E-12,7.5353092721509078,6.8799683782681402,8.253261738912304,2.4041116427994163E-12,2.1961240486699902E-12,2.6319704681143878E-12,2.8463797217370077,2.6001300635416378,3.11615618646064,1.9287326259507499E-12,1.7622021328640397E-12,2.1111735195660121E-12,2.2835484581598631,2.0863824821152037,2.499551762980341,1.8142985174617047E-6,1.6565101680706864E-6,1.9871620389189163E-6,2148062.6845046137,1961247.0849137502,2352726.7331054993,6.8533119514634485E-7,6.2604094259619472E-7,7.5028606591761863E-7,811406.91713754088,741209.43980287772,888311.09400684573,5.4981666081089692E-7,5.0234443039378928E-7,6.0182441013460289E-7,650962.69496992906,594757.32097675628,712537.95645645598]
[39,0.04,1.4443551191199193E-12,1.3184124505877735E-12,1.5823304086023761E-12,149.55910932309681,136.51808285938418,163.84608150218708,5.4287230308189806E-13,4.9554832350463485E-13,2.7488684177501398E-14,56.212974946617656,51.312703440319005,2.8463797217377254,4.3470803021278316E-13,3.9681689691315481E-13,4.7621929995771662E-13,45.012853801381418,41.089328296803146,49.311234751978951,4.117369602892367E-7,3.7583495057867651E-7,4.5106906465505904E-7,42634260.952236675,38916703.874935426,46706995.156508997,1.5475459527734048E-7,1.412641238261055E-7,1.6953395262646543E-7,16024424.414016804,14627522.178626955,17554787.336709764,1.2392060692261977E-7,1.1311912199680069E-7,1.3575407072682587E-7,12831647.392517624,11713182.519518325,14056970.918107761,7.277164574357961E-14,6.644274355144641E-14,7.9705214185817675E-14,7.5353092721528077,6.8799683782698748,8.2532617389143841,2.7488684177501398E-14,2.5110547827225769E-14,3.0094028777407858E-14,2.8463797217377254,2.6001300635422937,3.116156186461426,2.2053186330343231E-14,2.014907170900487E-14,2.4139220945529148E-14,2.2835484581604391,2.0863824821157295,2.4995517629809711,2.0744743323209663E-8,1.8940586633444472E-8,2.2721269979690101E-8,2148062.6845051558,1961247.0849142447,2352726.7331060925,7.8360973113673503E-9,7.1581707965830461E-9,8.5787932397240077E-9,811406.91713774542,741209.43980306457,888311.09400706971,6.2866200868110625E-9,5.7438211893281129E-9,6.8812782426516623E-9,650962.6949700932,594757.32097690622,712537.95645663561]
[44,0.04,3.8253636987200028E-16,3.4918054858226405E-16,4.1907902179462289E-16,149.55910932309718,136.51808285938452,163.84608150218747,1.437793222566615E-16,1.3124560176386909E-16,7.2803573848421545E-18,56.212974946617798,51.31270344031914,2.8463797217377325,1.1513209572250585E-16,1.0509665749066167E-16,1.2612632437638429E-16,45.012853801381532,41.089328296803245,49.311234751979079,1.0904822508411073E-10,9.9539604742767429E-11,1.1946530342194792E-10,42634260.952236779,38916703.874935523,46706995.156509116,4.0986638476052882E-11,3.7413697231546638E-11,4.4900940183807559E-11,16024424.414016843,14627522.178626992,17554787.336709805,3.2820279789224217E-11,2.9959514608935551E-11,3.5954363801354807E-11,12831647.392517658,11713182.519518355,14056970.918107796,1.9273515788362621E-17,1.7597310790156384E-17,2.1109866189342228E-17,7.5353092721528263,6.8799683782698926,8.2532617389144036,7.2803573848421545E-18,6.6505097563382983E-18,7.9703809478292899E-18,2.8463797217377325,2.6001300635422999,3.116156186461434,5.8407698572499721E-18,5.3364665280861571E-18,6.3932545603240936E-18,2.2835484581604444,2.0863824821157344,2.4995517629809769,5.4942297082883634E-12,5.0164001623221408E-12,6.0177113106424825E-12,2148062.6845051609,1961247.0849142496,2352726.7331060981,2.0753844949715086E-12,1.8958361660511384E-12,2.2720869544922569E-12,811406.91713774751,741209.43980306643,888311.09400707192,1.6650066143279525E-12,1.52124673348911E-12,1.8225013808426093E-12,650962.69497009472,594757.32097690762,712537.95645663724]
[50,0.04,5.3477492084057346E-21,4.8814443523273521E-21,5.8586050466562021E-21,149.55910932309718,136.51808285938452,163.84608150218747,2.0099938655256579E-21,1.8347760323399209E-21,1.0177731716000742E-22,56.212974946617798,51.31270344031914,2.8463797217377325,1.6095138194785017E-21,1.4692212588566009E-21,1.763209996394916E-21,45.012853801381532,41.089328296803245,49.311234751979079,1.5244630453484314E-15,1.3915352483902911E-15,1.6700908256656589E-15,42634260.952236779,38916703.874935523,46706995.156509116,5.7298150118082974E-16,5.2303280292141475E-16,6.2770232123281733E-16,16024424.414016843,14627522.178626992,17554787.336709805,4.5881813883790225E-16,4.1882545857734968E-16,5.0263173831487895E-16,12831647.392517658,11713182.519518355,14056970.918107796,2.6943824670814878E-22,2.4600537951363192E-22,2.9510990090008918E-22,7.5353092721528263,6.8799683782698926,8.2532617389144036,1.0177731716000742E-22,9.2972227181570143E-23,1.1142364951784435E-22,2.8463797217377325,2.6001300635422999,3.116156186461434,8.1652294632900093E-23,7.4602278107060842E-23,8.9375873006662393E-23,2.2835484581604444,2.0863824821157344,2.4995517629809769,7.6807762313240268E-17,7.0127841716281715E-17,8.4125885621465644E-17,2148062.6845051609,1961247.0849142496,2352726.7331060981,2.9013282564047737E-17,2.6503248200058328E-17,3.1763126775058369E-17,811406.91713774751,741209.43980306643,888311.09400707192,2.3276316985864598E-17,2.126659490580809E-17,2.5478048845344059E-17,650962.69497009472,594757.32097690762,712537.95645663724]

{"sheet":"Venango NPV 5%","index":366,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU62","v":26.83152140190008},{"$f":"'WTP Values '!CV62","v":24.491907437578256},{"$f":"'WTP Values '!CW62","v":29.394663169236146},{"$f":"C3","v":26.83152140190008},{"$f":"D3","v":24.491907437578256},{"$f":"E3","v":29.394663169236146},{"$f":"'WTP Values '!CC62","v":10.084839680920174},{"$f":"'WTP Values '!CD62","v":9.2057107506165679},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"I3","v":10.084839680920174},{"$f":"J3","v":9.2057107506165679},{"$f":"K3","v":0.51065226830650645},{"$f":"'WTP Values '!CI62","v":8.0754917276432749},{"$f":"'WTP Values '!CJ62","v":7.3715950608105922},{"$f":"'WTP Values '!CK62","v":8.8466390084172062},{"$f":"O3","v":8.0754917276432749},{"$f":"P3","v":7.3715950608105922},{"$f":"Q3","v":8.8466390084172062},{"$f":"'WTP Values '!BH62","v":7648762.3547077999},{"$f":"'WTP Values '!BI62","v":6981817.2737037018},{"$f":"'WTP Values '!BJ62","v":8379427.6780088851},{"$f":"U3","v":7648762.3547077999},{"$f":"V3","v":6981817.2737037018},{"$f":"W3","v":8379427.6780088851},{"$f":"'WTP Values '!AV62","v":2874847.8682697136},{"$f":"'WTP Values '!AW62","v":2624237.8426092016},{"$f":"'WTP Values '!AX62","v":3149401.2919879789},{"$f":"AA3","v":2874847.8682697136},{"$f":"AB3","v":2624237.8426092016},{"$f":"AC3","v":3149401.2919879789},{"$f":"'WTP Values '!BB62","v":2302050.494899557},{"$f":"'WTP Values '!BC62","v":2101393.2810863717},{"$f":"'WTP Values '!BD62","v":2521878.5919638271},{"$f":"AG3","v":2302050.494899557},{"$f":"AH3","v":2101393.2810863717},{"$f":"AI3","v":2521878.5919638271},{"$f":"'WTP Values '!CX62","v":1.3518655795744323},{"$f":"'WTP Values '!CY62","v":1.2342947188000917},{"$f":"'WTP Values '!CZ62","v":1.4806692149039544},{"$f":"AM3","v":1.3518655795744323},{"$f":"AN3","v":1.2342947188000917},{"$f":"AO3","v":1.4806692149039544},{"$f":"'WTP Values '!CF62","v":0.51065226830650645},{"$f":"'WTP Values '!CG62","v":0.46647406342159053},{"$f":"'WTP Values '!CH62","v":0.55905127937125776},{"$f":"AS3","v":0.51065226830650645},{"$f":"AT3","v":0.46647406342159053},{"$f":"AU3","v":0.55905127937125776},{"$f":"'WTP Values '!CL62","v":0.40967801697081585},{"$f":"'WTP Values '!CM62","v":0.37430562721860461},{"$f":"'WTP Values '!CN62","v":0.44842990124188775},{"$f":"AY3","v":0.40967801697081585},{"$f":"AZ3","v":0.37430562721860461},{"$f":"BA3","v":0.44842990124188775},{"$f":"'WTP Values '!BK62","v":385371.31006450951},{"$f":"'WTP Values '!BL62","v":351855.82056126854},{"$f":"'WTP Values '!BM62","v":422088.88497579255},{"$f":"BE3","v":385371.31006450951},{"$f":"BF3","v":351855.82056126854},{"$f":"BG3","v":422088.88497579255},{"$f":"'WTP Values '!AY62","v":145569.74938783603},{"$f":"'WTP Values '!AZ62","v":132976.03226829975},{"$f":"'WTP Values '!BA62","v":159366.67608059302},{"$f":"BK3","v":145569.74938783603},{"$f":"BL3","v":132976.03226829975},{"$f":"BM3","v":159366.67608059302},{"$f":"'WTP Values '!BE62","v":116785.39382175391},{"$f":"'WTP Values '!BF62","v":106701.91778324623},{"$f":"'WTP Values '!BG62","v":127832.24983661926},{"$f":"BQ3","v":116785.39382175391},{"$f":"BR3","v":106701.91778324623},{"$f":"BS3","v":127832.24983661926}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":24.336980863401433},{"$f":"D3/(1+B4)^A4","v":22.214882029549436},{"$f":"E3/(1+B4)^A4","v":26.661826003842307},{"$f":"F3+C4","v":51.168502265301512},{"$f":"G3+D4","v":46.706789467127692},{"$f":"H3+E4","v":56.056489173078454},{"$f":"I3/(1+B4)^A4","v":9.1472468761180714},{"$f":"J3/(1+B4)^A4","v":8.3498510209674084},{"$f":"K3/(1+B4)^A4","v":0.46317666059547069},{"$f":"L3+I4","v":19.232086557038244},{"$f":"M3+J4","v":17.555561771583974},{"$f":"N3+K4","v":0.97382892890197714},{"$f":"O3/(1+B4)^A4","v":7.3247090500165752},{"$f":"P3/(1+B4)^A4","v":6.6862540234109682},{"$f":"Q3/(1+B4)^A4","v":8.0241623659112982},{"$f":"R3+O4","v":15.400200777659851},{"$f":"S3+P4","v":14.05784908422156},{"$f":"T3+Q4","v":16.870801374328504},{"$f":"U3/(1+B4)^A4","v":6937652.9294401808},{"$f":"V3/(1+B4)^A4","v":6332714.0804568725},{"$f":"W3/(1+B4)^A4","v":7600387.9165613465},{"$f":"X3+U4","v":14586415.284147982},{"$f":"Y3+V4","v":13314531.354160573},{"$f":"Z3+W4","v":15979815.594570231},{"$f":"AA3/(1+B4)^A4","v":2607571.7626029146},{"$f":"AB3/(1+B4)^A4","v":2380261.0817317022},{"$f":"AC3/(1+B4)^A4","v":2856599.8113269648},{"$f":"AD3+AA4","v":5482419.6308726277},{"$f":"AE3+AB4","v":5004498.9243409038},{"$f":"AF3+AC4","v":6006001.1033149436},{"$f":"AG3/(1+B4)^A4","v":2088027.6597728408},{"$f":"AH3/(1+B4)^A4","v":1906025.6517790218},{"$f":"AI3/(1+B4)^A4","v":2287418.2240034714},{"$f":"AJ3+AG4","v":4390078.1546723973},{"$f":"AK3+AH4","v":4007418.9328653933},{"$f":"AL3+AI4","v":4809296.815967299},{"$f":"AM3/(1+B4)^A4","v":1.2261819315867866},{"$f":"AN3/(1+B4)^A4","v":1.1195416950567725},{"$f":"AO3/(1+B4)^A4","v":1.3430106257632239},{"$f":"AP3+AM4","v":2.5780475111612189},{"$f":"AQ3+AN4","v":2.3538364138568642},{"$f":"AR3+AO4","v":2.8236798406671784},{"$f":"AS3/(1+B4)^A4","v":0.46317666059547069},{"$f":"AT3/(1+B4)^A4","v":0.42310572645949251},{"$f":"AU3/(1+B4)^A4","v":0.50707599035941742},{"$f":"AV3+AS4","v":0.97382892890197714},{"$f":"AW3+AT4","v":0.88957978988108311},{"$f":"AX3+AU4","v":1.0661272697306752},{"$f":"AY3/(1+B4)^A4","v":0.37159003806876723},{"$f":"AZ3/(1+B4)^A4","v":0.33950623784000417},{"$f":"BA3/(1+B4)^A4","v":0.40673913944842427},{"$f":"BB3+AY4","v":0.78126805503958308},{"$f":"BC3+AZ4","v":0.71381186505860872},{"$f":"BD3+BA4","v":0.85516904069031208},{"$f":"BE3/(1+B4)^A4","v":349543.13838050747},{"$f":"BF3/(1+B4)^A4","v":319143.60141611658},{"$f":"BG3/(1+B4)^A4","v":382847.0612025329},{"$f":"BH3+BE4","v":734914.44844501698},{"$f":"BI3+BF4","v":670999.42197738518},{"$f":"BJ3+BG4","v":804935.94617832545},{"$f":"BK3/(1+B4)^A4","v":132036.05386651793},{"$f":"BL3/(1+B4)^A4","v":120613.18119573673},{"$f":"BM3/(1+B4)^A4","v":144550.27308897325},{"$f":"BN3+BK4","v":277605.80325435393},{"$f":"BO3+BL4","v":253589.21346403647},{"$f":"BP3+BM4","v":303916.94916956627},{"$f":"BQ3/(1+B4)^A4","v":105927.79484966341},{"$f":"BR3/(1+B4)^A4","v":96781.784837411542},{"$f":"BS3/(1+B4)^A4","v":115947.61889942789},{"$f":"BT3+BQ4","v":222713.1886714173},{"$f":"BU3+BR4","v":203483.70262065777},{"$f":"BV3+BS4","v":243779.86873604715}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":21.023199104547182},{"$f":"D4/(1+B5)^A5","v":19.190050344066027},{"$f":"E4/(1+B5)^A5","v":23.031487747623199},{"$f":"F4+C5","v":72.191701369848687},65.896839811193715,79.087976920701649,{"$f":"I4/(1+B5)^A5","v":7.9017357746403807},{"$f":"J4/(1+B5)^A5","v":7.2129152540480792},{"$f":"K4/(1+B5)^A5","v":0.40010941418461993},{"$f":"L4+I5","v":27.133822331678623},24.768477025632052,1.373938343086597,{"$f":"O4/(1+B5)^A5","v":6.3273590757080873},{"$f":"P4/(1+B5)^A5","v":5.7758376187547498},{"$f":"Q4/(1+B5)^A5","v":6.9315731483954623},{"$f":"R4+O5","v":21.727559853367939},19.833686702976308,23.802374522723966,{"$f":"U4/(1+B5)^A5","v":5993005.4460124653},{"$f":"V4/(1+B5)^A5","v":5470436.5234483285},{"$f":"W4/(1+B5)^A5","v":6565500.8457500013},{"$f":"X4+U5","v":20579420.730160445},18784967.877608903,22545316.440320231,{"$f":"AA4/(1+B5)^A5","v":2252518.5294053899},{"$f":"AB4/(1+B5)^A5","v":2056159.016721047},{"$f":"AC4/(1+B5)^A5","v":2467638.3209821526},{"$f":"AD4+AA5","v":7734938.1602780176},7060657.9410619512,8473639.4242970962,{"$f":"AG4/(1+B5)^A5","v":1803716.7992854686},{"$f":"AH4/(1+B5)^A5","v":1646496.6217721815},{"$f":"AI4/(1+B5)^A5","v":1975957.8654602927},{"$f":"AJ4+AG5","v":6193794.9539578659},5653915.5546375746,6785254.6814275915,{"$f":"AM4/(1+B5)^A5","v":1.0592220551446163},{"$f":"AN4/(1+B5)^A5","v":0.96710220931370039},{"$f":"AO4/(1+B5)^A5","v":1.1601430737615581},{"$f":"AP4+AM5","v":3.637269566305835},3.3209386231705644,3.9838229144287363,{"$f":"AS4/(1+B5)^A5","v":0.40010941418461993},{"$f":"AT4/(1+B5)^A5","v":0.36549463466968357},{"$f":"AU4/(1+B5)^A5","v":0.43803130578504901},{"$f":"AV4+AS5","v":1.373938343086597},1.2550744245507666,1.5041585755157243,{"$f":"AY4/(1+B5)^A5","v":0.32099344612354364},{"$f":"AZ4/(1+B5)^A5","v":0.29327825318216533},{"$f":"BA4/(1+B5)^A5","v":0.35135656144988597},{"$f":"BB4+AY5","v":1.1022615011631267},1.0070901182407741,1.206525602140198,{"$f":"BE4/(1+B5)^A5","v":301948.50524177297},{"$f":"BF4/(1+B5)^A5","v":275688.2422339847},{"$f":"BG4/(1+B5)^A5","v":330717.68595402903},{"$f":"BH4+BE5","v":1036862.95368679},946687.66421136982,1135653.6321323544,{"$f":"BK4/(1+B5)^A5","v":114057.70769162546},{"$f":"BL4/(1+B5)^A5","v":104190.200795367},{"$f":"BM4/(1+B5)^A5","v":124867.96077224769},{"$f":"BN4+BK5","v":391663.51094597939},357779.41425940348,428784.90994181397,{"$f":"BQ4/(1+B5)^A5","v":91504.411920668092},{"$f":"BR4/(1+B5)^A5","v":83603.744595539596},{"$f":"BS4/(1+B5)^A5","v":100159.91266552456},{"$f":"BT4+BQ5","v":314217.60059208539},287087.44721619738,343939.7814015717]
[4,0.05,17.295837931353443,15.787701909443927,18.948061968108515,89.487539301202133,81.68454172063764,98.036038888810168,6.5007775769481899,5.9340832299694712,0.32917100523721693,33.634599908626811,30.702560255601522,1.703109348323814,5.2055339704819179,4.7517959029455827,5.7026223833859042,26.933093823849859,24.585482605921889,29.50499690610987,4930460.411875682,4500541.6660328386,5401453.7940467205,25509881.142036125,23285509.543641742,27946770.234366953,1853152.5686563849,1691607.1116220481,2030132.1535633013,9588090.7289344035,8752265.0526839998,10503771.577860398,1483922.2745958474,1354576.8454684471,1625625.4259986673,7677717.2285537133,7008492.4001060221,8410880.1074262597,0.87142460612161909,0.79563738097907799,0.95445257789629478,4.5086941724274539,4.1165760041496426,4.9382754923250314,0.32917100523721693,0.30069334046590346,0.36036943930567944,1.703109348323814,1.5557677650166699,1.8645280148214036,0.264082102517814,0.24128074469560756,0.28906191263918712,1.3663436036809407,1.2483708629363817,1.4955875147793851,248413.78252211618,226809.39915692306,272082.2586918241,1285276.7362089062,1173497.063368293,1407735.8908241785,93835.558386989331,85717.536043411543,102729.18034954382,485499.06933296873,443496.95030281501,531514.09029135783,75280.906141509418,68781.007580618854,82401.808024865823,389498.50673359481,355868.45479681622,426341.58942643751]
[5,0.05,13.551741590213124,12.370077554453369,14.846302355878869,103.03928089141526,94.054619275091014,112.88234124468903,5.0935293339303325,4.6495094846827509,0.2579140958460856,38.728129242557145,35.352069740284271,1.9610234441698995,4.0786720763130333,3.723156427675482,4.4681538548715842,31.011765900162892,28.308639033597373,33.973150760981454,3863144.7454414521,3526292.1586182816,4232180.3846059395,29373025.887477577,26811801.702260025,32178950.618972894,1451993.528000515,1325418.4353400059,1590661.6637058102,11040084.256934918,10077683.488024006,12094433.241566209,1162691.9311512401,1061346.4029168305,1273720.0581463913,8840409.1597049534,8069838.8030228522,9684600.1655726507,0.68278398100075899,0.62340270701754175,0.74783856943502203,5.1914781534282124,4.7399787111671845,5.686114061760053,0.2579140958460856,0.23560110033784448,0.282358885291567,1.9610234441698995,1.7913688653545143,2.1468869001129707,0.20691523741871337,0.18904977693400435,0.22648757228222288,1.573258841099654,1.4374206398703859,1.7220750870616079,194638.69871748314,177711.09904043845,213183.56911688449,1479915.4349263893,1351208.1624087314,1620919.4599410631,73522.615341384997,67161.932415216201,80491.000863725014,559021.68467435369,510658.88271803118,612005.0911550828,58984.559797328744,53891.719195480306,64563.972751793015,448483.06653092353,409760.17399229651,490905.5621782305]
[9,0.05,3.1355673939869941,2.8621569842245171,3.4350995610767083,128.33843858637232,117.14777971249003,140.598258198097,1.1785278219385726,1.0757916420671085,5.9675505469249726E-2,48.237017896105215,44.032037025237315,2.442512066065897,0.94371273892120111,0.86145443518221188,1.0338300391420245,38.626061624277163,35.259238036664229,42.314553098623627,893844.57498852757,815904.48287625646,979231.09964149049,36584962.999970213,33394883.353093907,40079824.335527115,335958.55797357741,306671.93597041001,368043.23742293293,13750747.90060054,12552049.589550497,15063970.404116485,269020.69260252657,245571.62284696862,294710.09735570324,11010988.219306603,10051220.298354777,12062452.812463967,0.15798081550704551,0.14424132783487423,0.17303298020232219,6.4661379078175454,5.9037821446454242,7.0822214013636389,5.9675505469249726E-2,5.4512781496683281E-2,6.5331478484074862E-2,2.442512066065897,2.2312023251997877,2.6740104375572304,4.7875519721963043E-2,4.3741855055949012E-2,5.2404116626919975E-2,1.9595399095584853,1.790349456215578,2.1448948972662256,45035.005518947502,41118.340693805156,49325.870317614521,1843277.9665696302,1682969.2935400312,2018902.6045545088,17011.475156195713,15539.756569029896,18623.802419605163,696277.86147532496,636040.57686852303,762270.24418507633,13647.696955994823,12469.328491128166,14938.647290396206,558598.77896141529,510368.28353324573,611437.23828694178]
[16,0.05,3.6990476373081935E-2,3.3765037391330764E-2,4.0524075290763517E-2,132.63356676836358,121.06838787667765,145.30368821405528,1.3903163311379715E-2,1.2691178443351121E-2,7.0399551269257753E-4,49.851375817729334,45.505666011383184,2.5242561056955597,1.1133035711171168E-2,1.0162629574539585E-2,1.21961549000672E-2,39.918767750899626,36.439266005174183,43.73070270683278,10544.737994063262,9625.2740586608434,11552.047940203141,37809359.270870194,34512516.59068121,41421183.829447769,3963.3232329459015,3617.8271988523543,4341.8281183408844,14210946.929682372,12972131.542608909,15568119.313267028,3173.6532254631461,2897.0231449146963,3476.7126721786649,11379495.163393268,10387606.497551143,12466149.332301911,1.8637091438761853E-3,1.7016235847871592E-3,2.0412804324385385E-3,6.6825414379089461,6.1013652019828237,7.3192435209028801,7.0399551269257753E-4,6.4309054873160998E-4,7.7071936515158996E-4,2.5242561056955597,2.3058744194861815,2.7635020794674698,5.6479037399112509E-4,5.1602528431208942E-4,6.1821450295013289E-4,2.0251202234690129,1.8502674393989953,2.2166785236071163,531.28065778615871,485.07552822857343,581.90024684667685,1904967.3187906996,1739293.563351409,2086469.6216464443,200.68539143609226,183.32343910466409,219.70611274388324,719580.33186736284,657327.07401379896,787781.2948426645,161.00269851186067,147.10141514540413,176.2321169370781,577293.51597372815,527448.88091267296,631900.33058113162]
[19,0.05,2.6537974627580331E-3,2.4223956905905083E-3,2.9073074675378557E-3,{"$f":"F20+C21","v":132.65906540215806},121.09166311960274,145.33162266251375,9.9745078024730469E-4,9.1049968680272347E-4,5.0506554350193273E-5,{"$f":"L20+I21","v":49.860959681053671},45.514414417548153,2.5247413907075735,7.9871428594524574E-4,7.2909470826628016E-4,8.7498535035778022E-4,{"$f":"R20+O21","v":39.926442083010322},36.446271407518744,43.739109878569664,756.50820637868435,690.54336088012508,828.77536380362199,{"$f":"X20+U21","v":37816628.071895018},34519151.577911928,41429146.999130487,284.3395968627122,259.55277093965839,311.49456762793557,{"$f":"AD20+AA21","v":14213678.966077546},12974625.418328293,15571112.264319388,227.6865210510461,207.84032608784077,249.42883068358057,{"$f":"AJ20+AG21","v":11381682.856803069},10389603.501631904,12468545.933587668,1.3370756698166547E-4,1.2207910777714464E-4,1.4644701457062296E-4,{"$f":"AP20+AM21","v":6.6838261479645791},6.1025381816494537,7.3206506361206891,5.0506554350193273E-5,4.6137066452854289E-5,5.5293505147345598E-5,{"$f":"AV20+AS21","v":2.5247413907075735},2.3063177208979675,2.7640333592123456,4.0519598784581146E-5,3.7021058512859559E-5,4.4352391216112096E-5,{"$f":"BB20+AY21","v":2.0255095502452294},1.8506231509508189,2.2171046772218514,38.115520530882456,34.800638766462782,41.747107636162688,{"$f":"BH20+BE21","v":1905333.5463244666},1739627.940317313,2086870.7427660972,14.397716245505372,13.15212252616633,15.762314566363322,{"$f":"BN20+BK21","v":719718.67026702338},657453.44430415507,787932.74479034205,11.550771839177958,10.553455931296636,12.643371771346798,{"$f":"BT20+BQ21","v":577404.49991478014},527550.28228630254,632021.81261254102]
[25,0.05,3.6585786871609967E-6,3.3395635386034507E-6,4.0080726909368621E-6,132.66060333237832,121.09306694773591,145.33330750699665,1.3751057559276991E-6,1.2552332254252861E-6,6.9629354123926063E-8,49.861537724299112,45.514942070846296,2.5247706602947764,1.1011236180222112E-6,1.0051446645866694E-6,1.2062724451737672E-6,39.926904954369164,36.446693932900203,43.73961695057929,1.0429374657864776,0.95199699982036701,1.1425664260394597,37817066.483962543,34519551.761994541,41429627.291502327,0.39199630099756361,0.35782468303610548,0.42943269118420402,14213843.746723004,12974775.834498245,15571292.781829001,0.3138932284626812,0.28653286395386734,0.34386761488348033,11381814.805825699,10389723.949376302,12468690.482725983,1.8433194760947544E-7,1.6830071930090425E-7,2.0189480690421811E-7,6.6839036342501092,6.1026089290036669,7.3207355051781562,6.9629354123926063E-8,6.3605490012458303E-8,7.6228741005827945E-8,2.5247706602947764,2.3063444582770503,2.7640654029360063,5.5861135827417788E-8,5.1037977672389411E-8,6.1145100749042883E-8,2.0255330321862428,1.8506446054157777,2.2171303803449223,5.2546825076623609E-2,4.7976862242624846E-2,5.7553404278843E-2,1905355.6350526786,1739648.108003353,2086894.9360737409,1.9848981898133795E-2,1.8131781283396858E-2,2.173024465585683E-2,719727.01403975917,657461.06622970779,787941.87937587558,1.592412694040209E-2,1.4549207122237383E-2,1.7430407235535121E-2,577411.19382466888,527556.39823110716,632029.139706566]
[36,0.05,2.1765137605763016E-13,1.9867294426649678E-13,2.3844301602225669E-13,132.6606047293543,121.09306822290054,145.33330903742194,8.180599232503563E-14,7.4674692591912718E-14,4.1422984265063131E-15,49.861538249363605,45.514942550139182,2.5247706868817499,6.5506605478551022E-14,5.979675116787959E-14,7.1761981917684332E-14,39.92690537481748,36.446694316700338,43.7396174111772,6.2045071045507709E-8,5.6634959838577415E-8,6.7972066785779544E-8,37817066.882193312,34519552.125500999,41429627.727775,2.3320131017279451E-8,2.1287237834599708E-8,2.5547247757271026E-8,14213843.896401195,12974775.971128488,15571292.945801742,1.8673725222810343E-8,1.7046038218105599E-8,2.0456922198691858E-8,11381814.925681345,10389724.058784779,12468690.614026921,1.0966035031412137E-14,1.0012326173516249E-14,1.2010861675819653E-14,6.6839037046346297,6.1026089932668919,7.3207355822688038,4.1422984265063131E-15,3.7839345849286632E-15,4.5349005156791496E-15,2.5247706868817499,2.3063444825638979,2.7640654320428624,3.323217599131179E-15,3.0362845852070993E-15,3.6375643262544315E-15,2.0255330535160185,1.8506446249039006,2.2171304036923054,3.1260469606741113E-9,2.8541767114861956E-9,3.4238918195338102E-9,1905355.6551169332,1739648.1263226324,2086894.9580496862,1.1808296589690657E-9,1.0786722069300803E-9,1.2927472813455646E-9,719727.02161880943,657461.07315306948,787941.88767325913,9.4733732344141237E-10,8.6554239268247599E-10,1.0369469798128047E-9,577411.1999050692,527556.40378651419,632029.14636211819]
[39,0.05,8.3595196557410816E-16,7.6305990467066007E-16,9.1580816777581902E-16,132.66060472935433,121.09306822290057,145.33330903742197,3.1419916252560974E-16,2.8680937920798102E-16,1.5909674334958538E-17,49.861538249363619,45.514942550139196,2.5247706868817508,2.5159673510808773E-16,2.2966641690562565E-16,2.7562228608055146E-16,39.926905374817494,36.446694316700345,43.739617411177214,2.3830172836097294E-10,2.1752265873445983E-10,2.6106603993471508E-10,37817066.882193319,34519552.125501007,41429627.727775007,8.9567590678492622E-11,8.1759686668672034E-11,9.8121465457882899E-11,14213843.896401199,12974775.971128492,15571292.945801746,7.1721748731171685E-11,6.5470154206163568E-11,7.8570623495920495E-11,11381814.925681349,10389724.058784783,12468690.614026925,4.2118174050212422E-17,3.8455184140456891E-17,4.6131127714449283E-17,6.6839037046346315,6.1026089932668937,7.3207355822688056,1.5909674334958538E-17,1.453327615552225E-17,1.7417574234684572E-17,2.5247706868817508,2.3063444825638983,2.7640654320428633,1.2763761637273545E-17,1.1661713851853498E-17,1.3971099579124608E-17,2.025533053516019,1.850644624903901,2.2171304036923059,1.2006471765014504E-11,1.0962276808353244E-11,1.315042959202122E-11,1905355.6551169336,1739648.1263226329,2086894.9580496866,4.5353118932821426E-12,4.1429471659053655E-12,4.9651633286493267E-12,719727.02161880967,657461.07315306971,787941.88767325936,3.638518220913407E-12,3.3243615434760627E-12,3.9826895729854061E-12,577411.19990506931,527556.4037865143,632029.14636211831]
[44,0.05,2.9677582338633958E-20,2.7089801905808326E-20,3.2512600513947737E-20,132.66060472935433,121.09306822290057,145.33330903742197,1.1154554209558791E-20,1.0182174715136504E-20,5.6481794349549364E-22,49.861538249363619,45.514942550139196,2.5247706868817508,8.9320716139159672E-21,8.1535115399300971E-21,9.7850156783834258E-21,39.926905374817494,36.446694316700345,43.739617411177214,8.4600783969860712E-15,7.7223894206373678E-15,9.268246520196445E-15,37817066.882193319,34519552.125501007,41429627.727775007,3.179787424039952E-15,2.9025948057003776E-15,3.4834631536680015E-15,14213843.896401199,12974775.971128492,15571292.945801746,2.5462325481564608E-15,2.3242913136068609E-15,2.7893781511675531E-15,11381814.925681349,10389724.058784783,12468690.614026925,1.4952600505815595E-21,1.3652182669275225E-21,1.6377260865453857E-21,6.6839037046346315,6.1026089932668937,7.3207355822688056,5.6481794349549364E-22,5.1595368815169177E-22,6.1835071245286251E-22,2.5247706868817508,2.3063444825638983,2.7640654320428633,4.5313319728931487E-22,4.1400880349660334E-22,4.9599555380669465E-22,2.025533053516019,1.850644624903901,2.2171304036923059,4.2624824042131305E-16,3.8917771115637095E-16,4.6686050524157797E-16,1905355.6551169336,1739648.1263226329,2086894.9580496866,1.6101055764828443E-16,1.470810054933315E-16,1.7627094567515926E-16,719727.02161880967,657461.07315306971,787941.88767325936,1.2917300100804035E-16,1.1801995508455191E-16,1.4139161411064955E-16,577411.19990506931,527556.4037865143,632029.14636211831]
[50,0.05,2.7131779797051164E-26,2.4765984360434932E-26,2.972360442668479E-26,132.66060472935433,121.09306822290057,145.33330903742197,1.0197694175176859E-26,9.3087273442268523E-27,5.1636672736625623E-28,49.861538249363619,45.514942550139196,2.5247706868817508,8.165860594539735E-27,7.4540869653697506E-27,8.9456374062851791E-27,39.926905374817494,36.446694316700345,43.739617411177214,7.7343559025024381E-21,7.0599473662332964E-21,8.4731977430453461E-21,37817066.882193319,34519552.125501007,41429627.727775007,2.9070188806510321E-21,2.6536044011175376E-21,3.1846446970657109E-21,14213843.896401199,12974775.971128492,15571292.945801746,2.3278116128325252E-21,2.1249089425618908E-21,2.5500996983053876E-21,11381814.925681349,10389724.058784783,12468690.614026925,1.3669936441855671E-27,1.2481071055767925E-27,1.4972386578198963E-27,6.6839037046346315,6.1026089932668937,7.3207355822688056,5.1636672736625623E-28,4.7169414585987667E-28,5.6530734802412502E-28,2.5247706868817508,2.3063444825638983,2.7640654320428633,4.142625227117248E-28,3.7849429789594873E-28,4.5344806031188016E-28,2.025533053516019,1.850644624903901,2.2171304036923059,3.8968381137086634E-22,3.5579326646393756E-22,4.2681227465301637E-22,1905355.6551169336,1739648.1263226329,2086894.9580496866,1.4719874905129299E-22,1.3446410182068847E-22,1.6115007038327796E-22,719727.02161880967,657461.07315306971,787941.88767325936,1.1809228188079347E-22,1.0789596660788244E-22,1.2926275784283962E-22,577411.19990506931,527556.4037865143,632029.14636211831]

{"sheet":"Warren","index":367,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Warren"]
[null,"Number of households",{"$f":"'WTP Values '!C63","v":16904},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA63","v":0.81040859316180081}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU63","v":9.905411136140625}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV63","v":375.09144930500003}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW63","v":1294.7224921250001}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!X3:X52), \"NULL\")))))","v":33016750.420388892},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!Y3:Y52), \"NULL\")))))","v":30137781.697518863},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!Z3:Z52), \"NULL\")))))","v":36170777.149999991},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AD3:AD52), \"NULL\")))))","v":12409403.072933741},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AE3:AE52), \"NULL\")))))","v":11327607.215877498},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AF3:AF52), \"NULL\")))))","v":13594554.207794448},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":9936837.0859530903},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AK3:AK52), \"NULL\")))))","v":9070670.0520547479},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!AL3:AL52), \"NULL\")))))","v":10885758.119905785}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BH3:BH52), \"NULL\")))))","v":1663230.8651949633},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BI3:BI52), \"NULL\")))))","v":1518556.2154228373},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1821727.7980909597},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BN3:BN52), \"NULL\")))))","v":628063.70321398764},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BO3:BO52), \"NULL\")))))","v":573701.02969785279},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BP3:BP52), \"NULL\")))))","v":687620.21176545275},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BT3:BT52), \"NULL\")))))","v":503811.70444677374},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BU3:BU52), \"NULL\")))))","v":460284.86399243237},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!BV3:BV52), \"NULL\")))))","v":551497.11942122004}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!F3:F52), \"NULL\")))))","v":70.81174994929242},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!G3:G52), \"NULL\")))))","v":64.637162483234178},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!H3:H52), \"NULL\")))))","v":77.576260364971745},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!L3:L52), \"NULL\")))))","v":26.614719384313499},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!M3:M52), \"NULL\")))))","v":24.294568044442631},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!N3:N52), \"NULL\")))))","v":1.3470220217902247},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!R3:R52), \"NULL\")))))","v":21.311752793904351},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!S3:S52), \"NULL\")))))","v":19.454065328064189},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Warren NPV 1%'!A3:A52,'Warren NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Warren NPV 2%'!A3:A52,'Warren NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Warren NPV 3%'!A3:A52,'Warren NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Warren NPV 4%'!A3:A52,'Warren NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Warren NPV 5%'!A3:A52,'Warren NPV 5%'!T3:T52), \"NULL\")))))","v":23.346924581627814}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Warren NPV 1%","index":368,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU63","v":13.459212533910224},{"$f":"'WTP Values '!CV63","v":12.285606669425771},{"$f":"'WTP Values '!CW63","v":14.74494524688051},{"$f":"C3","v":13.459212533910224},{"$f":"D3","v":12.285606669425771},{"$f":"E3","v":14.74494524688051},{"$f":"'WTP Values '!CC63","v":5.0586684410478266},{"$f":"'WTP Values '!CD63","v":4.6176765150394994},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"I3","v":5.0586684410478266},{"$f":"J3","v":4.6176765150394994},{"$f":"K3","v":0.25602891740586398},{"$f":"'WTP Values '!CI63","v":4.0507318422255691},{"$f":"'WTP Values '!CJ63","v":3.6976405764084093},{"$f":"'WTP Values '!CK63","v":4.4375576113048982},{"$f":"O3","v":4.0507318422255691},{"$f":"P3","v":3.6976405764084093},{"$f":"Q3","v":4.4375576113048982},{"$f":"'WTP Values '!BH63","v":6275504.5794702079},{"$f":"'WTP Values '!BI63","v":5728298.0502242083},{"$f":"'WTP Values '!BJ63","v":6874991.4742562845},{"$f":"U3","v":6275504.5794702079},{"$f":"V3","v":5728298.0502242083},{"$f":"W3","v":6874991.4742562845},{"$f":"'WTP Values '!AV63","v":2358659.311444439},{"$f":"'WTP Values '!AW63","v":2153042.0181442467},{"$f":"'WTP Values '!AX63","v":2583921.3762898585},{"$f":"AA3","v":2358659.311444439},{"$f":"AB3","v":2153042.0181442467},{"$f":"AC3","v":2583921.3762898585},{"$f":"'WTP Values '!BB63","v":1888697.8834791549},{"$f":"'WTP Values '!BC63","v":1724065.2313069871},{"$f":"'WTP Values '!BD63","v":2069059.6155788824},{"$f":"AG3","v":1888697.8834791549},{"$f":"AH3","v":1724065.2313069871},{"$f":"AI3","v":2069059.6155788824},{"$f":"'WTP Values '!CX63","v":0.67801274875901973},{"$f":"'WTP Values '!CY63","v":0.61903641599582915},{"$f":"'WTP Values '!CZ63","v":0.74262370770132602},{"$f":"AM3","v":0.67801274875901973},{"$f":"AN3","v":0.61903641599582915},{"$f":"AO3","v":0.74262370770132602},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"'WTP Values '!CG63","v":0.23386808184666863},{"$f":"'WTP Values '!CH63","v":0.28030700947021225},{"$f":"AS3","v":0.25602891740586398},{"$f":"AT3","v":0.23386808184666863},{"$f":"AU3","v":0.28030700947021225},{"$f":"'WTP Values '!CL63","v":0.20537783763944442},{"$f":"'WTP Values '!CM63","v":0.18763420784107371},{"$f":"'WTP Values '!CN63","v":0.2248167020563509},{"$f":"AY3","v":0.20537783763944442},{"$f":"AZ3","v":0.18763420784107371},{"$f":"BA3","v":0.2248167020563509},{"$f":"'WTP Values '!BK63","v":316130.83596505696},{"$f":"'WTP Values '!BL63","v":288632.47784021974},{"$f":"'WTP Values '!BM63","v":346256.39997594099},{"$f":"BE3","v":316130.83596505696},{"$f":"BF3","v":288632.47784021974},{"$f":"BG3","v":346256.39997594099},{"$f":"'WTP Values '!AY63","v":119376.27402860479},{"$f":"'WTP Values '!AZ63","v":109043.54284643261},{"$f":"'WTP Values '!BA63","v":130696.19913913823},{"$f":"BK3","v":119376.27402860479},{"$f":"BL3","v":109043.54284643261},{"$f":"BM3","v":130696.19913913823},{"$f":"'WTP Values '!BE63","v":95759.655877399287},{"$f":"'WTP Values '!BF63","v":87486.495038638866},{"$f":"'WTP Values '!BG63","v":104823.23833890281},{"$f":"BQ3","v":95759.655877399287},{"$f":"BR3","v":87486.495038638866},{"$f":"BS3","v":104823.23833890281}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":13.194012875120306},{"$f":"D3/(1+B4)^A4","v":12.043531682605403},{"$f":"E3/(1+B4)^A4","v":14.454411574238319},{"$f":"F3+C4","v":26.653225409030529},{"$f":"G3+D4","v":24.329138352031173},{"$f":"H3+E4","v":29.19935682111883},{"$f":"I3/(1+B4)^A4","v":4.9589926880186521},{"$f":"J3/(1+B4)^A4","v":4.5266900451323391},{"$f":"K3/(1+B4)^A4","v":0.2509841362668993},{"$f":"L3+I4","v":10.017661129066479},{"$f":"M3+J4","v":9.1443665601718394},{"$f":"N3+K4","v":0.50701305367276328},{"$f":"O3/(1+B4)^A4","v":3.9709164221405442},{"$f":"P3/(1+B4)^A4","v":3.6247824491798935},{"$f":"Q3/(1+B4)^A4","v":4.3501201953778041},{"$f":"R3+O4","v":8.0216482643661138},{"$f":"S3+P4","v":7.3224230255883027},{"$f":"T3+Q4","v":8.7876778066827015},{"$f":"U3/(1+B4)^A4","v":6151852.3472896852},{"$f":"V3/(1+B4)^A4","v":5615427.9484601589},{"$f":"W3/(1+B4)^A4","v":6739526.9819196984},{"$f":"X3+U4","v":12427356.926759893},{"$f":"Y3+V4","v":11343725.998684367},{"$f":"Z3+W4","v":13614518.456175983},{"$f":"AA3/(1+B4)^A4","v":2312184.4049058319},{"$f":"AB3/(1+B4)^A4","v":2110618.5845939089},{"$f":"AC3/(1+B4)^A4","v":2533007.9171550423},{"$f":"AD3+AA4","v":4670843.7163502704},{"$f":"AE3+AB4","v":4263660.6027381551},{"$f":"AF3+AC4","v":5116929.2934449008},{"$f":"AG3/(1+B4)^A4","v":1851483.0736978285},{"$f":"AH3/(1+B4)^A4","v":1690094.3351700688},{"$f":"AI3/(1+B4)^A4","v":2028290.9671393808},{"$f":"AJ3+AG4","v":3740180.9571769834},{"$f":"AK3+AH4","v":3414159.5664770557},{"$f":"AL3+AI4","v":4097350.5827182634},{"$f":"AM3/(1+B4)^A4","v":0.66465321905599428},{"$f":"AN3/(1+B4)^A4","v":0.60683895303973057},{"$f":"AO3/(1+B4)^A4","v":0.72799108685552982},{"$f":"AP3+AM4","v":1.3426659678150141},{"$f":"AQ3+AN4","v":1.2258753690355597},{"$f":"AR3+AO4","v":1.4706147945568557},{"$f":"AS3/(1+B4)^A4","v":0.2509841362668993},{"$f":"AT3/(1+B4)^A4","v":0.22925995671666369},{"$f":"AU3/(1+B4)^A4","v":0.27478385400471744},{"$f":"AV3+AS4","v":0.50701305367276328},{"$f":"AW3+AT4","v":0.46312803856333229},{"$f":"AX3+AU4","v":0.55509086347492964},{"$f":"AY3/(1+B4)^A4","v":0.2013310828736834},{"$f":"AZ3/(1+B4)^A4","v":0.18393707268020165},{"$f":"BA3/(1+B4)^A4","v":0.22038692486653358},{"$f":"BB3+AY4","v":0.40670892051312779},{"$f":"BC3+AZ4","v":0.37157128052127536},{"$f":"BD3+BA4","v":0.44520362692288451},{"$f":"BE3/(1+B4)^A4","v":309901.80959225266},{"$f":"BF3/(1+B4)^A4","v":282945.27775729803},{"$f":"BG3/(1+B4)^A4","v":339433.78097827762},{"$f":"BH3+BE4","v":626032.64555730962},{"$f":"BI3+BF4","v":571577.75559751783},{"$f":"BJ3+BG4","v":685690.18095421861},{"$f":"BK3/(1+B4)^A4","v":117024.08982315929},{"$f":"BL3/(1+B4)^A4","v":106894.9542656922},{"$f":"BM3/(1+B4)^A4","v":128120.96768859742},{"$f":"BN3+BK4","v":236400.36385176406},{"$f":"BO3+BL4","v":215938.49711212481},{"$f":"BP3+BM4","v":258817.16682773567},{"$f":"BQ3/(1+B4)^A4","v":93872.812349180749},{"$f":"BR3/(1+B4)^A4","v":85762.665462835866},{"$f":"BS3/(1+B4)^A4","v":102757.80642966651},{"$f":"BT3+BQ4","v":189632.46822658004},{"$f":"BU3+BR4","v":173249.16050147475},{"$f":"BV3+BS4","v":207581.04476856932}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":12.805978908222265},{"$f":"D4/(1+B5)^A5","v":11.689333197391251},{"$f":"E4/(1+B5)^A5","v":14.029309468047028},{"$f":"F4+C5","v":39.459204317252798},36.018471549422422,43.228666289165858,{"$f":"I4/(1+B5)^A5","v":4.8131494466361309},{"$f":"J4/(1+B5)^A5","v":4.3935607605275928},{"$f":"K4/(1+B5)^A5","v":0.24360272994678189},{"$f":"L4+I5","v":14.830810575702611},13.537927320699431,0.75061578361954517,{"$f":"O4/(1+B5)^A5","v":3.8541323575737039},{"$f":"P4/(1+B5)^A5","v":3.5181781335550424},{"$f":"Q4/(1+B5)^A5","v":4.2221838039347768},{"$f":"R4+O5","v":11.875780621939818},10.840601159143345,13.009861610617477,{"$f":"U4/(1+B5)^A5","v":5970927.2797849225},{"$f":"V4/(1+B5)^A5","v":5450279.0431729751},{"$f":"W4/(1+B5)^A5","v":6541318.4903437914},{"$f":"X4+U5","v":18398284.206544816},16794005.041857343,20155836.946519773,{"$f":"AA4/(1+B5)^A5","v":2244183.4035935439},{"$f":"AB4/(1+B5)^A5","v":2048545.6042398377},{"$f":"AC4/(1+B5)^A5","v":2458512.5290134074},{"$f":"AD4+AA5","v":6915027.1199438144},6312206.2069779932,7575441.8224583082,{"$f":"AG4/(1+B5)^A5","v":1797031.2303859054},{"$f":"AH4/(1+B5)^A5","v":1640388.910784391},{"$f":"AI4/(1+B5)^A5","v":1968639.2298361168},{"$f":"AJ4+AG5","v":5537212.1875628885},5054548.4772614464,6065989.8125543799,{"$f":"AM4/(1+B5)^A5","v":0.64510586620414256},{"$f":"AN4/(1+B5)^A5","v":0.58899190919908906},{"$f":"AO4/(1+B5)^A5","v":0.70658097668111541},{"$f":"AP4+AM5","v":1.9877718340191568},1.8148672782346487,2.177195771237971,{"$f":"AS4/(1+B5)^A5","v":0.24360272994678189},{"$f":"AT4/(1+B5)^A5","v":0.222517455303512},{"$f":"AU4/(1+B5)^A5","v":0.26670250150656699},{"$f":"AV4+AS5","v":0.75061578361954517},0.68564549386684426,0.82179336498149658,{"$f":"AY4/(1+B5)^A5","v":0.19540996550880124},{"$f":"AZ4/(1+B5)^A5","v":0.17852751058205482},{"$f":"BA4/(1+B5)^A5","v":0.21390537800752751},{"$f":"BB4+AY5","v":0.60211888602192909},0.55009879110333015,0.65910900493041202,{"$f":"BE4/(1+B5)^A5","v":300787.64321518922},{"$f":"BF4/(1+B5)^A5","v":274623.89899388439},{"$f":"BG4/(1+B5)^A5","v":329451.08369134617},{"$f":"BH4+BE5","v":926820.28877249884},846201.65459140227,1015141.2646455648,{"$f":"BK4/(1+B5)^A5","v":113582.42865255813},{"$f":"BL4/(1+B5)^A5","v":103751.18947345699},{"$f":"BM4/(1+B5)^A5","v":124352.94898150873},{"$f":"BN4+BK5","v":349982.79250432219},319689.6865855818,383170.11580924439,{"$f":"BQ4/(1+B5)^A5","v":91112.026824375353},{"$f":"BR4/(1+B5)^A5","v":83240.398158242955},{"$f":"BS4/(1+B5)^A5","v":99735.714543290276},{"$f":"BT4+BQ5","v":280744.49505095539},256489.5586597177,307316.75931185961]
[4,0.01,12.306294022663112,11.233219442803465,13.481890645459869,51.765498339915908,47.251690992225889,56.710556934625728,4.6253420132756657,4.2221255331579908,0.23409743534121291,19.456152588978277,17.760052853857424,0.98471321896075814,3.7037454406635466,3.3809000347356362,4.0574356463750094,15.579526062603364,14.221501193878982,17.067297256992486,5737943.7542095594,5237611.03243584,6286078.4962223927,24136227.960754376,22031616.074293181,26441915.442742165,2156616.140267943,1968612.0604511583,2362582.217046624,9071643.2602117583,8280818.2674291516,9938024.0395049322,1726911.6908226265,1576381.5005713757,1891823.6052502976,7264123.878385515,6630929.9778328221,7957813.417804677,0.61993405753274244,0.56600964779973229,0.67901043037602304,2.6077058915518991,2.3808769260343809,2.8562062016139942,0.23409743534121291,0.21383490085100862,0.25629586177220959,0.98471321896075814,0.8994803947178529,1.0780892267537061,0.18778513597002305,0.17156142861880266,0.20555886384440081,0.7899040219919522,0.72166021972213279,0.86466786877481283,289051.01299310697,263908.16905835713,316596.015895947,1215871.3017656058,1110109.8236497594,1331737.2805415117,109150.4814137302,99702.853800704645,119500.73974970433,459133.27391805238,419392.54038628645,502670.85555894871,87556.866924215821,79992.386496995096,95844.061319050918,368301.3619751712,336481.94515671278,403160.82063091052]
[5,0.01,11.709016504163982,10.6880228611845,12.827556353221469,63.474514844079891,57.939713853410389,69.538113287847196,4.4008542190777158,4.0172075735681787,0.22273567728390359,23.857006808055992,21.777260427425603,1.2074488962446617,3.5239867024213023,3.2168103762794233,3.8605107971983319,19.103512765024668,17.438311570158405,20.92780805419082,5459456.5995478481,4983407.1823932603,5980987.9987582369,29595684.560302224,27015023.256686442,32422903.441500403,2051946.2588038512,1873066.8277281001,2247915.9136697431,11123589.51901561,10153885.095157251,12185939.953174675,1643097.2193446837,1499872.9083717025,1800005.247400153,8907221.0977301989,8130802.8862045249,9757818.6652048305,0.58984598432123259,0.53853875873582602,0.64605512602987725,3.1975518758731316,2.9194156847702071,3.5022613276438714,0.22273567728390359,0.2034565709725259,0.24385671835185965,1.2074488962446617,1.1029369656903789,1.3219459451055657,0.17867111351804482,0.16323481264758524,0.19558220573137489,0.96857513550999697,0.884895032369718,1.0602500745061878,275022.12083091383,251099.56753814788,301230.24595799443,1490893.4225965196,1361209.3911879072,1632967.5264995061,103852.93785092246,94863.844347842605,113700.85351546758,562986.21176897478,514256.38473412907,616371.70907441631,83307.354592741613,76110.011021668251,91192.335705954189,451608.71656791284,412591.95617838105,494353.15633686469]
[9,0.01,8.6871876891869331,7.9296891065454904,9.5170580376608331,102.9814498537085,94.001754111708706,112.81906989072226,3.2650946029739139,2.9804583643382356,0.16525270358576502,38.705757047508058,35.331563512804806,1.9589726406728516,2.6145264965034385,2.386625340337126,2.8642014348060827,30.993658583663105,28.292025750916068,33.953406669979408,4050495.9698687107,3697303.9972825185,4437432.0672884826,48016223.72253862,43829342.684053585,52603121.316868521,1522385.9554741266,1389671.2060383046,1667780.3336099645,18046981.202765089,16473726.680949669,19770545.191102073,1219051.4831841178,1112790.0844889933,1335465.1451832554,14451131.21486661,13191465.452754926,15831146.02798881,0.4376202537326272,0.39955424722274002,0.47932310415541474,5.1877281609592698,4.7364782650455126,5.6820906811701066,0.16525270358576502,0.15094909277889951,0.18092288800160464,1.9589726406728516,1.7894118309222284,2.1447333688112336,0.13256019386558227,0.12110764848393098,0.14510692074346324,1.5714223573364525,1.4356592346649049,1.7201563517004681,204045.21434287456,186296.52380298771,223489.62300688826,2418834.8128928957,2208434.6292894701,2649336.7275989139,77050.874671121259,70381.66019105498,84357.268995082093,913392.3508991322,834332.77476064861,1000005.3156012701,61807.635592573431,56467.761450006277,67657.683786784473,732692.80612821877,669391.77006077289,802041.65253380476]
[16,0.01,3.5126444317021992,3.2063516159443752,3.8482006051034041,142.06054344195005,129.67325952951717,155.63131420327531,1.3202335193463124,1.2051415086201287,6.6819551947380609E-2,53.393702344569128,48.73907990626406,2.7023577383813215,1.0571777965511209,0.96502648638862365,1.158133285616473,42.755039746518818,39.028199340349886,46.837944213203443,1637808.7619657703,1494996.3973415953,1794265.486127252,66237277.157624409,60461570.984338671,72564796.976861194,615573.27189489175,561910.36713334813,674363.1554604735,24895395.828991052,22725127.371331003,27273012.741434526,492920.6732456102,449954.12022685626,539992.27066307131,19935003.407421432,18197323.437145118,21838702.127808221,0.17695074660207896,0.16155884411440408,0.19381319859054572,7.1563517781299009,6.5338629169544493,7.8383135137458639,6.6819551947380609E-2,6.1035919700490139E-2,7.3155755100969583E-2,2.7023577383813215,2.4684524980312492,2.9586103938546962,5.3600410570947658E-2,4.8969600094301985E-2,5.8673650827807101E-2,2.167741028866546,1.9804589211326389,2.3729161560147776,82505.214762323434,75328.572421265169,90367.516840406228,3336727.0368013573,3046484.818756761,3654699.1309412592,31155.344578105865,28458.66298845955,34109.668377259761,1260003.7572667594,1150942.8888630038,1379484.351608586,24991.77579312227,22832.609922189575,27357.229372554277,1010732.8879370384,923410.56341204548,1106398.0278379126]
[19,0.01,2.0524850675929907,1.8735140835161024,2.2485550224762032,{"$f":"F20+C21","v":149.55865196948872},136.51755386708825,163.84570263166026,0.77143008262892132,0.70418028322344284,3.9043556859181719E-2,{"$f":"L20+I21","v":56.211879476421871},51.311581051304955,2.8449910911172767,0.61772310958343957,0.56387786798692519,0.67671275052975377,{"$f":"R20+O21","v":45.011696805201879},41.088149747395441,49.310101368232985,956993.53944535542,873546.36693529272,1048413.2935109105,{"$f":"X20+U21","v":69733352.004750937},63652797.837355085,76394845.136811048,359687.68633987964,328331.73419377557,394039.40069356206,{"$f":"AD20+AA21","v":26209401.64115442},23924584.076225337,28712511.735691041,288020.13440746436,262914.20347946562,315524.69761777186,{"$f":"AJ20+AG21","v":20987194.363644116},19157797.772499133,22991372.353385728,0.10339468516151516,9.4400990914331975E-2,0.11324764112738843,{"$f":"AP20+AM21","v":7.534071734660893},6.8787272407728661,8.2520281453737212,3.9043556859181719E-2,3.5664103272574459E-2,4.2745885008482858E-2,{"$f":"AV20+AS21","v":2.8449910911172767},2.5987400801907214,3.1147690378126613,3.1319435955665928E-2,2.8613591530199114E-2,3.4283798012223331E-2,{"$f":"BB20+AY21","v":2.2821567357210082},2.0849896765781346,2.4981612271194025,48208.899189993012,44015.491195851209,52802.947328349655,{"$f":"BH20+BE21","v":3512843.0845266897},3207281.5695299371,3847598.0883530099,18204.484047731778,16628.776969369785,19930.734911005045,{"$f":"BN20+BK21","v":1326508.1130026169},1211690.8944710502,1452295.0218326456,14603.028466265274,13341.399003132221,15985.194593314993,{"$f":"BT20+BQ21","v":1064080.4586451664},972149.16775765282,1164794.9076919826]
[25,0.01,0.53566657229521053,0.48895793840819501,0.58683777072226484,155.79710067360463,142.2120272111309,170.68009835398846,0.20133121290468217,0.18378006473612621,1.018975904048738E-2,58.556611272661542,53.451909692278235,2.9636624668744127,0.16121609163575959,0.14716332386861694,0.17661146735154698,46.88924222237879,42.802034642523083,51.366943509624001,249760.37929695172,227981.96951850044,273619.50844413525,72642096.726095751,66307908.116517067,79581456.65255338,93872.872977551568,85689.458797172774,102838.13434331668,27302658.403974596,24922535.63945077,29910179.201067615,75168.760341328176,68616.504163283098,82347.022112859835,21862620.383849315,19956915.290032949,23950397.425991271,2.6984399286745109E-2,2.4637185440600291E-2,2.9555867032137546E-2,7.8483358673665018,7.1656553888677079,8.5962399553353208,1.018975904048738E-2,9.307774392924701E-3,1.1156008910248422E-2,2.9636624668744127,2.7071397379310653,3.244693496288837,8.173884024533026E-3,7.467700855924791E-3,8.9475362605223839E-3,2.3773509457721431,2.1719595775143739,2.6023655005918256,12581.770357780651,11487.3563121323,13780.745228822536,3659372.1625829614,3341064.9467380359,4008090.5974265835,4751.086243802607,4339.8512862702164,5201.6107798644725,1381839.9357329304,1262233.416691323,1512873.7170644947,3811.1625400652538,3481.8969387248862,4171.8863296358813,1108465.7969114156,1012699.8322357088,1213381.286258261]
[36,0.01,1.800139185101915E-2,1.6431720594843439E-2,1.9721030226855681E-2,157.37853681288567,143.6555665215528,172.41260604909965,6.7658544377878346E-3,6.1760377272476949E-3,3.4243287679745012E-4,59.150996796269091,53.994479363571735,2.9937454588523247,5.4177620712642467E-3,4.945510502375434E-3,5.9351327740245086E-3,47.365196793249289,43.23650154932551,51.888349495225185,8393.3452059909305,7661.4688698698292,9195.1453466310722,73379458.567228287,66980974.057809986,80389257.253609732,3154.6533945720357,2879.6449229607065,3455.9363030806503,27579797.134488899,25175514.663914904,30213785.867150806,2526.0906314569656,2305.8981888636886,2767.3203621173261,22084539.391487557,20159490.221991073,24193508.651269823,9.0682669135709224E-4,8.2794718237159449E-4,9.9324238520695062E-4,7.9280012906651773,7.2383911865468322,8.6834970638984625,3.4243287679745012E-4,3.1279326128190725E-4,3.7490427492303417E-4,2.9937454588523247,2.7346188668566875,3.277629125602449,2.7468820508985123E-4,2.5095650220937862E-4,3.0068724586775221E-4,2.4014825161617268,2.1940062995270946,2.6287811067389266,422.81783128540377,386.03940025775756,463.11009066733777,3696517.0347273508,3374978.8053888842,4048775.1755918874,159.66306209143704,145.84326821918091,174.80320547839216,1395866.458714562,1275045.8601368901,1528230.3133040268,128.07637033925391,117.01120514256719,140.19870654967323,1119717.4046936757,1022979.3567327443,1225697.8506135645]
[39,0.01,5.7898788230371602E-3,5.2850175078412833E-3,6.3429748223875811E-3,157.40531873378217,143.68001313350405,172.44194639544088,2.1761360262196596E-3,1.9864302906803018E-3,1.1013842030048372E-4,59.161062827820963,54.003667883839157,2.9942549200259183,1.742542251414348E-3,1.5906495877534206E-3,1.9089468105930264E-3,47.373257174159249,43.243859328777432,51.897179604462266,2699.5941238763753,2464.197031548224,2957.4811635575738,73391945.929829136,66992372.557155035,80402937.509966761,1014.6471469771848,926.19477956493347,1111.5502945867577,27584490.531442229,25179798.911665019,30218927.503611941,812.47932233180177,741.65771192996681,890.06726223092153,22088297.631963015,20162920.866876792,24197625.785969567,2.9166726105992922E-4,2.6629684512618313E-4,3.1946157829607286E-4,7.9293504397151917,7.2396229810729595,8.6849747795779937,1.1013842030048372E-4,1.006052806623568E-4,1.2058236052008868E-4,2.9942549200259183,2.7350842311157364,3.2781868967302508,8.8349358469066202E-5,8.0716410690393237E-5,9.6711561617859195E-5,2.4018911888821921,2.194379664944961,2.6292284600380524,135.99304029500703,124.16380727159246,148.95244372661293,3697146.0901806639,3375553.1430160073,4049464.1766378772,51.353239220340733,46.908308931509524,56.22284021005057,1396104.0005410169,1275262.8412961836,1528490.3801733179,41.193851591910565,37.634906473893082,45.092819976761859,1119907.9528050399,1023153.442429343,1225906.4339664339]
[44,0.01,7.1644190513253691E-4,6.5397016547410385E-4,7.8488222376565378E-4,157.41532272889506,143.68914480809278,172.45290605298536,2.6927593618177433E-4,2.4580167312058442E-4,1.3628571871729513E-5,59.164822846784524,54.007100121287905,2.994445221801155,2.1562287027664494E-4,1.9682761174793427E-4,2.3621383652042111E-4,47.376268011639617,43.246607719752205,51.900477962709083,334.04884908800767,304.9207193905068,365.95989380332162,73396610.401616469,66996630.299987711,80408047.569781661,125.55284095502076,114.60770988074479,137.54367492731515,27586243.681276608,25181399.229794562,30220848.086763106,100.53651403827534,91.773019838887436,110.13727653704471,22089701.467763104,20164202.334132392,24199163.681461629,3.6091022725230447E-5,3.2951677381204192E-5,3.9530302579117824E-5,7.9298543946239946,7.240083099914588,8.6855267586721538,1.3628571871729513E-5,1.244893738662445E-5,1.4920909182529926E-5,2.994445221801155,2.7352580611330541,3.2783952439827955,1.0932384706734123E-5,9.9878807170183213E-6,1.1967127045587403E-5,2.4020438426038617,2.1945191301397879,2.6293955623245351,16.827832818547982,15.36407882600653,18.431434546269546,3697381.0646511293,3375767.6784422412,4049721.542908337,6.354470217124212,5.8044527777884003,6.9570365776534846,1396192.7308184362,1275343.8914368947,1528587.5243512681,5.0973435569717056,4.6569582745596865,5.5798034534690011,1119979.1292670355,1023218.4695969137,1225984.3472292952]
[50,0.01,4.2032909431967396E-5,3.8367756742951255E-5,4.6048232508398287E-5,157.41647547446573,143.69019703745874,172.4541689181255,1.5798142119622271E-5,1.4420931258330393E-5,7.9957428937031809E-7,59.165256108212283,54.007495612936182,2.9944671499934441,1.2650371946239563E-5,1.1547673466672598E-5,1.385842274985808E-5,47.376614945992365,43.246924412782029,51.900858027654792,19.598302275425485,17.889384875805824,21.470490435818085,73397147.881806284,66997120.913401254,80408636.394421309,7.3660559983748026,6.7239164196172663,8.0695458902425443,27586445.694140814,25181583.632087305,30221069.392720938,5.8983738372964014,5.3842286493173415,6.4616406949405638,22089863.229687437,20164349.995710209,24199340.89088612,2.1174231694837167E-6,1.933241008200572E-6,2.3192021798598542E-6,7.9299124646032748,7.240136118728639,8.6855903624073303,7.9957428937031809E-7,7.3036634784702864E-7,8.7539438971798969E-7,2.9944671499934441,2.735278091309024,3.2784192515287627,6.413917624885058E-7,5.8597868520555187E-7,7.0209903086973798E-7,2.4020614326665828,2.1945352005080534,2.6294148172740246,0.98727163742252921,0.90139469672655803,1.0813533008531429,3697408.1404120615,3375792.3990423162,4049751.1988432868,0.37281022956788812,0.34054127231122405,0.4081621779637481,1396202.9550771574,1275353.2307248146,1528598.7181313112,0.29905590186573228,0.27321895045601335,0.32736132759355269,1119987.3308255502,1023225.9625813208,1225993.3250594165]

{"sheet":"Warren NPV 2%","index":369,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU63","v":13.459212533910224},{"$f":"'WTP Values '!CV63","v":12.285606669425771},{"$f":"'WTP Values '!CW63","v":14.74494524688051},{"$f":"C3","v":13.459212533910224},{"$f":"D3","v":12.285606669425771},{"$f":"E3","v":14.74494524688051},{"$f":"'WTP Values '!CC63","v":5.0586684410478266},{"$f":"'WTP Values '!CD63","v":4.6176765150394994},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"I3","v":5.0586684410478266},{"$f":"J3","v":4.6176765150394994},{"$f":"K3","v":0.25602891740586398},{"$f":"'WTP Values '!CI63","v":4.0507318422255691},{"$f":"'WTP Values '!CJ63","v":3.6976405764084093},{"$f":"'WTP Values '!CK63","v":4.4375576113048982},{"$f":"O3","v":4.0507318422255691},{"$f":"P3","v":3.6976405764084093},{"$f":"Q3","v":4.4375576113048982},{"$f":"'WTP Values '!BH63","v":6275504.5794702079},{"$f":"'WTP Values '!BI63","v":5728298.0502242083},{"$f":"'WTP Values '!BJ63","v":6874991.4742562845},{"$f":"U3","v":6275504.5794702079},{"$f":"V3","v":5728298.0502242083},{"$f":"W3","v":6874991.4742562845},{"$f":"'WTP Values '!AV63","v":2358659.311444439},{"$f":"'WTP Values '!AW63","v":2153042.0181442467},{"$f":"'WTP Values '!AX63","v":2583921.3762898585},{"$f":"AA3","v":2358659.311444439},{"$f":"AB3","v":2153042.0181442467},{"$f":"AC3","v":2583921.3762898585},{"$f":"'WTP Values '!BB63","v":1888697.8834791549},{"$f":"'WTP Values '!BC63","v":1724065.2313069871},{"$f":"'WTP Values '!BD63","v":2069059.6155788824},{"$f":"AG3","v":1888697.8834791549},{"$f":"AH3","v":1724065.2313069871},{"$f":"AI3","v":2069059.6155788824},{"$f":"'WTP Values '!CX63","v":0.67801274875901973},{"$f":"'WTP Values '!CY63","v":0.61903641599582915},{"$f":"'WTP Values '!CZ63","v":0.74262370770132602},{"$f":"AM3","v":0.67801274875901973},{"$f":"AN3","v":0.61903641599582915},{"$f":"AO3","v":0.74262370770132602},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"'WTP Values '!CG63","v":0.23386808184666863},{"$f":"'WTP Values '!CH63","v":0.28030700947021225},{"$f":"AS3","v":0.25602891740586398},{"$f":"AT3","v":0.23386808184666863},{"$f":"AU3","v":0.28030700947021225},{"$f":"'WTP Values '!CL63","v":0.20537783763944442},{"$f":"'WTP Values '!CM63","v":0.18763420784107371},{"$f":"'WTP Values '!CN63","v":0.2248167020563509},{"$f":"AY3","v":0.20537783763944442},{"$f":"AZ3","v":0.18763420784107371},{"$f":"BA3","v":0.2248167020563509},{"$f":"'WTP Values '!BK63","v":316130.83596505696},{"$f":"'WTP Values '!BL63","v":288632.47784021974},{"$f":"'WTP Values '!BM63","v":346256.39997594099},{"$f":"BE3","v":316130.83596505696},{"$f":"BF3","v":288632.47784021974},{"$f":"BG3","v":346256.39997594099},{"$f":"'WTP Values '!AY63","v":119376.27402860479},{"$f":"'WTP Values '!AZ63","v":109043.54284643261},{"$f":"'WTP Values '!BA63","v":130696.19913913823},{"$f":"BK3","v":119376.27402860479},{"$f":"BL3","v":109043.54284643261},{"$f":"BM3","v":130696.19913913823},{"$f":"'WTP Values '!BE63","v":95759.655877399287},{"$f":"'WTP Values '!BF63","v":87486.495038638866},{"$f":"'WTP Values '!BG63","v":104823.23833890281},{"$f":"BQ3","v":95759.655877399287},{"$f":"BR3","v":87486.495038638866},{"$f":"BS3","v":104823.23833890281}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":12.936574907641507},{"$f":"D3/(1+B4)^A4","v":11.808541589221234},{"$f":"E3/(1+B4)^A4","v":14.172381052364965},{"$f":"F3+C4","v":26.395787441551732},{"$f":"G3+D4","v":24.094148258647003},{"$f":"H3+E4","v":28.917326299245474},{"$f":"I3/(1+B4)^A4","v":4.8622341801689988},{"$f":"J3/(1+B4)^A4","v":4.4383665081117831},{"$f":"K3/(1+B4)^A4","v":0.24608700250467511},{"$f":"L3+I4","v":9.9209026212168254},{"$f":"M3+J4","v":9.0560430231512825},{"$f":"N3+K4","v":0.50211591991053905},{"$f":"O3/(1+B4)^A4","v":3.8934369879138497},{"$f":"P3/(1+B4)^A4","v":3.5540566862825926},{"$f":"Q3/(1+B4)^A4","v":4.2652418409312745},{"$f":"R3+O4","v":7.9441688301394189},{"$f":"S3+P4","v":7.2516972626910015},{"$f":"T3+Q4","v":8.7027994522361727},{"$f":"U3/(1+B4)^A4","v":6031819.0883027762},{"$f":"V3/(1+B4)^A4","v":5505861.2555019306},{"$f":"W3/(1+B4)^A4","v":6608027.1763324533},{"$f":"X3+U4","v":12307323.667772984},{"$f":"Y3+V4","v":11234159.305726139},{"$f":"Z3+W4","v":13483018.650588738},{"$f":"AA3/(1+B4)^A4","v":2267069.6957366774},{"$f":"AB3/(1+B4)^A4","v":2069436.772533878},{"$f":"AC3/(1+B4)^A4","v":2483584.5600633011},{"$f":"AD3+AA4","v":4625729.0071811164},{"$f":"AE3+AB4","v":4222478.7906781249},{"$f":"AF3+AC4","v":5067505.9363531601},{"$f":"AG3/(1+B4)^A4","v":1815357.4427904219},{"$f":"AH3/(1+B4)^A4","v":1657117.6771501221},{"$f":"AI3/(1+B4)^A4","v":1988715.5090146889},{"$f":"AJ3+AG4","v":3704055.3262695768},{"$f":"AK3+AH4","v":3381182.9084571092},{"$f":"AL3+AI4","v":4057775.1245935713},{"$f":"AM3/(1+B4)^A4","v":0.65168468738852336},{"$f":"AN3/(1+B4)^A4","v":0.59499847750464163},{"$f":"AO3/(1+B4)^A4","v":0.71378672404971744},{"$f":"AP3+AM4","v":1.3296974361475431},{"$f":"AQ3+AN4","v":1.2140348935004708},{"$f":"AR3+AO4","v":1.4564104317510433},{"$f":"AS3/(1+B4)^A4","v":0.24608700250467511},{"$f":"AT3/(1+B4)^A4","v":0.22478669919902791},{"$f":"AU3/(1+B4)^A4","v":0.26942234666494835},{"$f":"AV3+AS4","v":0.50211591991053905},{"$f":"AW3+AT4","v":0.45865478104569657},{"$f":"AX3+AU4","v":0.54972935613516061},{"$f":"AY3/(1+B4)^A4","v":0.19740276589719763},{"$f":"AZ3/(1+B4)^A4","v":0.18034814286915965},{"$f":"BA3/(1+B4)^A4","v":0.21608679551744608},{"$f":"BB3+AY4","v":0.40278060353664202},{"$f":"BC3+AZ4","v":0.36798235071023333},{"$f":"BD3+BA4","v":0.44090349757379699},{"$f":"BE3/(1+B4)^A4","v":303855.09031627927},{"$f":"BF3/(1+B4)^A4","v":277424.52695138386},{"$f":"BG3/(1+B4)^A4","v":332810.84196072759},{"$f":"BH3+BE4","v":619985.92628133623},{"$f":"BI3+BF4","v":566057.00479160366},{"$f":"BJ3+BG4","v":679067.24193666852},{"$f":"BK3/(1+B4)^A4","v":114740.74781680584},{"$f":"BL3/(1+B4)^A4","v":104809.24917957767},{"$f":"BM3/(1+B4)^A4","v":125621.10643900253},{"$f":"BN3+BK4","v":234117.02184541064},{"$f":"BO3+BL4","v":213852.79202601028},{"$f":"BP3+BM4","v":256317.30557814077},{"$f":"BQ3/(1+B4)^A4","v":92041.191731448765},{"$f":"BR3/(1+B4)^A4","v":84089.287811071568},{"$f":"BS3/(1+B4)^A4","v":100752.82423962207},{"$f":"BT3+BQ4","v":187800.84760884807},{"$f":"BU3+BR4","v":171575.78284971043},{"$f":"BV3+BS4","v":205576.06257852487}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":12.190423468011462},{"$f":"D4/(1+B5)^A5","v":11.12745247795082},{"$f":"E4/(1+B5)^A5","v":13.354951199354854},{"$f":"F4+C5","v":38.586210909563192},35.221600736597821,42.272277498600332,{"$f":"I4/(1+B5)^A5","v":4.5817918637712864},{"$f":"J4/(1+B5)^A5","v":4.1823718894993096},{"$f":"K4/(1+B5)^A5","v":0.23189327870188986},{"$f":"L4+I5","v":14.502694484988112},13.238414912650592,0.73400919861242886,{"$f":"O4/(1+B5)^A5","v":3.6688726318627922},{"$f":"P4/(1+B5)^A5","v":3.3490669937303457},{"$f":"Q4/(1+B5)^A5","v":4.0192326489540928},{"$f":"R4+O5","v":11.613041462002212},10.600764256421346,12.722032101190266,{"$f":"U4/(1+B5)^A5","v":5683917.8448548978},{"$f":"V4/(1+B5)^A5","v":5188296.0319767008},{"$f":"W4/(1+B5)^A5","v":6226891.5955519127},{"$f":"X4+U5","v":17991241.512627881},16422455.337702841,19709910.246140651,{"$f":"AA4/(1+B5)^A5","v":2136310.408267444},{"$f":"AB4/(1+B5)^A5","v":1950076.490691625},{"$f":"AC4/(1+B5)^A5","v":2340337.2006838447},{"$f":"AD4+AA5","v":6762039.4154485604},6172555.2813697495,7407843.1370370053,{"$f":"AG4/(1+B5)^A5","v":1710651.8635276232},{"$f":"AH4/(1+B5)^A5","v":1561538.9981512788},{"$f":"AI4/(1+B5)^A5","v":1874011.0412046358},{"$f":"AJ4+AG5","v":5414707.1897972003},4942721.9066083878,5931786.1657982068,{"$f":"AM4/(1+B5)^A5","v":0.61409703600851429},{"$f":"AN4/(1+B5)^A5","v":0.56068035437411112},{"$f":"AO4/(1+B5)^A5","v":0.67261717217521677},{"$f":"AP4+AM5","v":1.9437944721560574},1.7747152478745818,2.1290276039262599,{"$f":"AS4/(1+B5)^A5","v":0.23189327870188986},{"$f":"AT4/(1+B5)^A5","v":0.21182152716435226},{"$f":"AU4/(1+B5)^A5","v":0.25388269468845726},{"$f":"AV4+AS5","v":0.73400919861242886},0.67047630821004889,0.80361205082361786,{"$f":"AY4/(1+B5)^A5","v":0.18601703520629098},{"$f":"AZ4/(1+B5)^A5","v":0.16994608301969044},{"$f":"BA4/(1+B5)^A5","v":0.20362341361678965},{"$f":"BB4+AY5","v":0.588797638742933},0.53792843372992372,0.64452691119058669,{"$f":"BE4/(1+B5)^A5","v":286329.43807083933},{"$f":"BF4/(1+B5)^A5","v":261423.32789743753},{"$f":"BG4/(1+B5)^A5","v":313615.08955900033},{"$f":"BH4+BE5","v":906315.3643521755},827480.33268904116,992682.33149566886,{"$f":"BK4/(1+B5)^A5","v":108122.76935040619},{"$f":"BL4/(1+B5)^A5","v":98764.096369022547},{"$f":"BM4/(1+B5)^A5","v":118375.57428798363},{"$f":"BN4+BK5","v":342239.79119581683},312616.88839503285,374692.87986612442,{"$f":"BQ4/(1+B5)^A5","v":86732.47066687094},{"$f":"BR4/(1+B5)^A5","v":79239.214000527296},{"$f":"BS4/(1+B5)^A5","v":94941.63654968873},{"$f":"BT4+BQ5","v":274533.31827571901},250814.99685023772,300517.69912821357]
[4,0.02,11.262066962248666,10.280046075082266,12.337910580331293,49.84827787181186,45.501646811680089,54.610188078931628,4.2328674563506006,3.8638651400558071,0.21423354485503263,18.735561941338712,17.102280052706398,0.94824274346746151,3.3894711996202997,3.0940202236141485,3.7131496988726691,15.002512661622511,13.694784480035494,16.435181800062935,5251061.5028796801,4793183.5580131887,5752685.3189135781,23242303.01550756,21215638.89571603,25462595.56505423,1973620.5992507134,1801569.2463272943,2162109.8182114661,8735660.0146992728,7974124.5276970435,9569952.9552484713,1580377.8996437276,1442620.6610040844,1731296.5287400882,6995085.0894409278,6385342.567612472,7663082.6945382953,0.56733073785290555,0.51798198085144764,0.62139429798096246,2.5111252100089629,2.2926972287260297,2.7504219019072225,0.21423354485503263,0.19569034900473786,0.23454836623521724,0.94824274346746151,0.86616665721478681,1.038160417058835,0.17185098713834498,0.15700391146886328,0.18811655930177615,0.76064862588127802,0.69493234519878699,0.83264347049236287,264524.14169848699,241514.7457346773,289731.86602197809,1170839.5060506626,1068995.0784237185,1282414.1975176469,99888.725913692542,91242.758686163346,109360.73285921552,442128.51710950938,403859.64708119619,484053.61272533995,80127.396313567529,73204.78541632327,87711.396665901659,354660.71458928654,324019.782266561,388229.09579411522]
[5,0.02,10.200401030076225,9.3109544566731088,11.174825741532549,60.048678901888081,54.812601268353198,65.785013820464172,3.8338384691431258,3.4996217023763276,0.1940379220742823,22.569400410481837,20.601901755082725,1.1422806655417439,3.0699484945272704,2.80234944276418,3.3631140837796507,18.072461156149782,16.497133922799673,19.798295883842584,4756048.187469908,4341334.025662723,5210384.3325962629,27998351.202977467,25556972.921378754,30672979.897650495,1787568.9836563524,1631736.7724406915,1958289.4765898834,10523228.998355625,9605861.3001377359,11528242.431838354,1431396.954881615,1306625.9795685979,1568088.6070314823,8426482.0443225428,7691968.5471810699,9231171.3015697785,0.51384892863691589,0.46915223899388564,0.56281596073398921,3.0249741386458791,2.7618494677199155,3.3132378626412118,0.1940379220742823,0.1772427782799601,0.21243768169450702,1.1422806655417439,1.043409435494747,1.250598098753342,0.15565073375088367,0.14220327988115797,0.17038296359881511,0.91629935963216169,0.83713562507994499,1.0030264340911779,239587.66508013403,218747.34624013549,262419.07764561888,1410427.1711307967,1287742.4246638538,1544833.2751632659,90472.29661468725,82641.377715934315,99051.385136170371,532600.81372419663,486501.02479713049,583104.99786151038,72573.851552650129,66303.829578551697,79442.914333520093,427234.5661419367,390323.6118451127,467672.01012763532]
[9,0.02,5.6313444646257924,5.1403069041469971,6.1692959813234785,89.352907254179826,81.561582486996343,97.888618802403826,2.1165506118652306,1.9320392643242921,0.10712268813536394,33.583445606774589,30.655792108088331,1.6997226289217333,1.6948291944962126,1.5470955480991819,1.8566773819730942,26.891964570588481,24.547865237337543,29.460020241080993,2625675.7508878112,2396724.1349063599,2876501.5104234242,41661767.153897181,38028977.038323134,45641635.721613035,986864.79792008037,900834.37054254499,1081114.6122209837,15658647.648866108,14293597.287129236,17154115.555127796,790232.58936463215,721350.16610468423,865696.07128314255,12538671.663627384,11445709.793570958,13736055.617547914,0.28368103483395751,0.25900529364827063,0.31071430777449666,4.5011853482794786,4.1096537651126255,4.9301240404525979,0.10712268813536394,9.7850578170287E-2,0.11728065978591809,1.6997226289217333,1.5526014597294793,1.8608998228376918,8.5930238952225957E-2,7.8506291139850123E-2,9.4063474181029852E-2,1.3634606655052086,1.2456644048598087,1.4925112355139878,132269.37524941104,120764.04190078822,144873.93348110537,2098726.741627994,1916170.872406055,2298724.0832453007,49947.121220124674,45623.898862160553,54683.38624681723,792514.20651491638,723917.3574290676,867664.83037031512,40065.910743367727,36604.414138203625,43858.120339261441,635728.40006410051,580804.60929534666,695899.63527068577]
[16,0.02,0.92895882161462762,0.84795619845486414,1.0177004729514352,106.80280348998376,97.489896348988466,117.00547009756083,0.34915078888123008,0.31871339598813753,1.7671191447002278E-2,40.142019458344123,36.642619036850576,2.0316646374784231,0.27958270733521751,0.25521224395264464,0.30628153608977815,32.143746585904303,29.341863713330063,35.213322647338167,433137.17830772523,395368.82214963209,474513.94072609046,49797971.516757719,45455727.03074117,54555076.054437272,162795.36184077396,148603.59556867671,178343.01604313197,18716654.210291635,17085020.612474997,20504174.838620976,130358.48537218291,118995.49112747313,142807.10535597475,14987372.284444373,13680963.848313481,16418595.588335827,4.6796640036702662E-2,4.2726076142358037E-2,5.12561074930055E-2,5.3802302465295426,4.9122357288118721,5.892937177475801,1.7671191447002278E-2,1.6141644035874148E-2,1.9346872527030233E-2,2.0316646374784231,1.8558119002221107,2.2243184267939125,1.4175238971716441E-2,1.2950568405951039E-2,1.5516915131206413E-2,1.6297334468371565,1.4889325343186997,1.7839865438260438,21819.443605206783,19921.498811213369,23898.718924882291,2508591.0089935334,2290383.4629201861,2747646.2052000691,8239.3856676947617,7526.2175117667903,9020.6902399312694,947285.78691515967,865292.53098105849,1037112.7165409147,6609.3597123877953,6038.3437094500387,7234.9308490224303,759880.98732928163,694231.0268225316,831803.17550428258]
[19,0.02,0.3188505629559647,0.29104768149937965,0.34930974459891717,{"$f":"F20+C21","v":108.24958672788945},98.810524116181,118.59046175834905,0.11984053867727047,0.1093933803823461,6.0653596369169603E-3,{"$f":"L20+I21","v":40.685795454762264},37.138991091545293,2.0591861841653998,9.5962384502300435E-2,8.759760472064651E-2,0.1051263392229846,{"$f":"R20+O21","v":32.579175546983365},29.739337517408067,35.690333018717716,148667.55116285296,135704.15457009731,162869.47667711866,{"$f":"X20+U21","v":50472549.974606045},46071484.124992549,55294095.696235649,55876.957688318493,51005.856235906787,61213.446432189914,{"$f":"AD20+AA21","v":18970195.696996771},17316459.494542547,20781930.623059597,44743.507978925598,40843.338210911788,49016.301775057407,{"$f":"AJ20+AG21","v":15190395.784697529},13866290.34281875,16641006.874472003,1.6062213601907335E-2,1.4665056312411854E-2,1.7592855946693454E-2,{"$f":"AP20+AM21","v":5.4531124807255971},4.9787783670278527,5.9727646955914926,6.0653596369169603E-3,5.5403664491044209E-3,6.6405109173288488E-3,{"$f":"AV20+AS21","v":2.0591861841653998},1.8809512922812255,2.2544497202664853,4.8654287154636863E-3,4.4450797287871931E-3,5.325938039240195E-3,{"$f":"BB20+AY21","v":1.651810311452039},1.5091020669773323,1.8081529677766932,7489.1822059602873,6837.7423875921177,8202.8608866435206,{"$f":"BH20+BE21","v":2542573.1452668868},2321409.6934520481,2784866.6558200894,2828.0400567051511,2583.2562592870199,3096.210611633177,{"$f":"BN20+BK21","v":960118.00810440676},877014.04660424904,1051161.7606210259,2268.5591826454083,2072.5668848629148,2483.276675438326,{"$f":"BT20+BQ21","v":770174.56614319677},703635.29131765885,843071.03413937148]
[25,0.02,2.2007159964854247E-2,2.0088196880622688E-2,2.41094616719633E-2,108.81349679567349,99.325262795897132,119.2082410714174,8.2714293507746735E-3,7.5503634017510621E-3,4.1863291234783378E-4,40.897742034571529,37.332461123320186,2.0699132072958579,6.6233521019143926E-3,6.046012532496539E-3,7.2558509615028256E-3,32.748891900148095,29.894260158151724,35.876256482447985,10261.078260902768,9366.3408018880855,11241.299351635338,50735479.191591963,46311486.646213643,55582142.036130697,3856.6441118877556,3520.4392519231119,4224.9701400693084,19069018.100524832,17406667.006113868,20890190.98931662,3088.2101268767033,2819.0192583423982,3383.119615812735,15269527.884648615,13938524.713068936,16727695.716418039,1.1086187236108182E-3,1.0121865151149669E-3,1.2142641100213163E-3,5.4815196564164355,5.0047145699390914,6.0038789219470674,4.1863291234783378E-4,3.8239772757180774E-4,4.5833002347936804E-4,2.0699132072958579,1.8907498273407177,2.2661939396487436,3.3581332598616836E-4,3.0680071485858024E-4,3.675978154338352E-4,1.6604151707670103,1.5169635089893132,1.8175722708285,516.90556630840922,471.94299777035764,566.1638794934205,2555818.3006345225,2333502.7308220631,2799374.0030730683,195.19215941770528,178.29710947128493,213.70137027012544,965119.59958753921,881582.7204016957,1056637.6309462755,156.57662435776035,143.04917811713895,171.39648908479484,774186.67561102391,707300.77436305454,847462.8868787575]
[36,0.02,2.5698361225999891E-5,2.3457535667559045E-5,2.8153276297349599E-5,108.84417386407489,99.353264909334385,119.24184866122057,9.6587737650387477E-6,8.816765379796393E-6,4.888490754730711E-7,40.909272064088128,37.342986016804886,2.0704967642158634,7.73426898853866E-6,7.0600938187912836E-6,8.4728551666140997E-6,32.758124578321997,29.902688048906882,35.886370837803774,11.982141091265545,10.937331744629578,13.12677200735004,50749782.709182806,46324542.936889455,55597811.941274367,4.5035085701969857,4.1109129808021612,4.9336129242464715,19074394.102490067,17411574.352446005,20896080.422491446,3.6061872367452525,3.2918457138325734,3.9505610945150158,15273832.721504048,13942454.309016397,16732411.644871788,1.2945643357323787E-6,1.181957814413637E-6,1.4179293363127846E-6,5.4830650249451134,5.0061255159679634,6.005571555763515,4.888490754730711E-7,4.4653626141835965E-7,5.3520447540273156E-7,2.0704967642158634,1.8912828739157415,2.2668328326955138,3.9213838448391382E-7,3.5825956676927373E-7,4.2925400015238632E-7,1.6608832806179783,1.51739117646346,1.8180846869397238,0.603604735183353,0.55110071695542551,0.66112501165852977,2556538.8455589944,2334160.599790493,2800163.2120434833,0.22793121098814936,0.20820240013078276,0.24954492158294314,965391.68936356821,881831.25917870086,1056935.5217946956,0.18283879695151151,0.1670424288371361,0.20014435740020198,774404.93693248276,707500.17898540793,847701.80647709803]
[39,0.02,2.688350242113932E-6,2.4539335849741482E-6,2.9451631753742451E-6,108.84419472293058,99.353283949355941,119.24187151268268,1.0104211144598112E-6,9.2233715352466527E-7,5.1139351604863615E-8,40.909279903925324,37.342993173200384,2.0704971610050684,8.0909532421373986E-7,7.3856868771429349E-7,8.8636010826706051E-7,32.75813085607642,29.90269377944654,35.886377715054103,1.2534726094190345,1.1441732873614889,1.3732144393873038,50749792.434851684,46324551.814507082,55597822.596017703,0.47111986046807408,0.43004975336978096,0.5161138246424648,19074397.757899635,17411577.689193428,20896084.427008275,0.37724951586421884,0.34436570269819528,0.41327506378812268,15273835.648575487,13942456.980942989,16732414.851464732,1.3542662564323846E-7,1.2364666169189636E-7,1.4833205281278032E-7,5.4830660757175904,5.0061264753399355,6.0055727066689419,5.1139351604863615E-8,4.6712934569624073E-8,5.5988670576149197E-8,2.0704971610050684,1.8912832363604655,2.2668332671104876,4.1022278097753608E-8,3.7478156081383948E-8,4.4905007174952316E-8,1.6608835989090125,1.5173914672557225,1.8180850353567752,6.3144140659426251E-2,5.7651604039145661E-2,6.9161436775260002E-2,2556539.3354931176,2334161.0471081343,2800163.7486656862,2.3844280219135702E-2,2.1780415018604497E-2,2.6105328057925797E-2,965391.87437086087,881831.42817250476,1056935.7243454133,1.9127084397705246E-2,1.7474598868712159E-2,2.0937449160384553E-2,774405.0853391476,707500.3145704706,847701.96893034677]
[44,0.02,4.2019393401382143E-8,3.835541927260639E-8,4.6033425317380789E-8,108.84419685882467,99.353285899006053,119.24187385261465,1.579306209601779E-8,1.4416294088298869E-8,7.9931717962711043E-10,40.909280706704841,37.342993905997197,2.0704972016352801,1.264630411423719E-8,1.1543960216510447E-8,1.3853966459102047E-8,32.758131498902607,29.90269436623932,35.886378419267153,1.9592000278810133E-2,1.7883632395751487E-2,2.1463586421574664E-2,50749793.430735603,46324552.723552696,55597823.687036499,7.3636873819855906E-3,6.7217542885345408E-3,8.0669510608449221E-3,19074398.132204339,17411578.030867931,20896084.837060679,5.896477166276822E-3,5.3824973059465051E-3,6.4595629007920307E-3,15273835.948300203,13942457.254541518,16732415.179811746,2.1167422945048615E-9,1.9326193585230082E-9,2.3184564211669645E-9,5.4830661833140368,5.0061265735772018,6.0055728245187492,7.9931717962711043E-10,7.3013149249132414E-10,8.751128993927789E-10,2.0704972016352801,1.8912832734738894,2.2668333115934836,6.4118551764854434E-10,5.8579025890010303E-10,7.0187326510421384E-10,1.6608836315012101,1.5173914970321154,1.8180850710338008,9.8695417204057727E-4,9.011048457870204E-4,1.081005582732143E-3,2556539.385661134,2334161.0929123303,2800163.8036144436,3.7269034934704626E-4,3.404317684411778E-4,4.0803093003074397E-4,965391.89331514016,881831.44547704328,1056935.7450860948,2.9895973796056972E-4,2.7313109463682938E-4,3.2725606184402513E-4,774405.100535615,707500.32845403836,847701.98556514876]
[50,0.02,1.4873077002614979E-10,1.3576186092450665E-10,1.6293873471695809E-10,108.84419688733085,99.353285925026569,119.24187388384395,5.5900718608047844E-11,5.1027545785694159E-11,2.8292426424499506E-12,40.90928071741893,37.342993915777285,2.0704972021775414,4.4762534549903698E-11,4.0860706287501106E-11,4.9037145293747235E-11,32.758131507481927,29.902694374070805,35.886378428665758,6.9347343022903456E-5,6.3300447764132325E-5,7.5971961458601382E-5,50749793.444026917,46324552.73568505,55597823.701597512,2.6064319493925283E-5,2.3792149537014331E-5,2.8553573622109125E-5,19074398.137199908,17411578.035428006,20896084.842533339,2.087101974568521E-5,1.905174977968074E-5,2.2864103607824743E-5,15273835.952300403,13942457.258193031,16732415.184193946,7.4923668792960677E-12,6.8406500449650925E-12,8.2063490421756492E-12,5.4830661847500446,5.0061265748882997,6.0055728260916021,2.8292426424499506E-12,2.584354754036138E-12,3.0975272332756553E-12,2.0704972021775414,1.8912832739692143,2.2668333121871647,2.269523856723421E-12,2.0734482158698696E-12,2.4843326552230523E-12,1.6608836319361937,1.5173914974295186,1.8180850715099552,3.4933977410365902E-6,3.1895276618579207E-6,3.8262997084824635E-6,2556539.3863306888,2334161.0935236444,2800163.8043478034,1.3191652271181452E-6,1.2049835793192301E-6,1.4442558424930151E-6,965391.89356797526,881831.44570799405,1056935.7453629051,1.0581902410858921E-6,9.6676783587467534E-7,1.1583471852829308E-6,774405.10073843086,707500.32863933186,847701.98578716116]

{"sheet":"Warren NPV 3%","index":370,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU63","v":13.459212533910224},{"$f":"'WTP Values '!CV63","v":12.285606669425771},{"$f":"'WTP Values '!CW63","v":14.74494524688051},{"$f":"C3","v":13.459212533910224},{"$f":"D3","v":12.285606669425771},{"$f":"E3","v":14.74494524688051},{"$f":"'WTP Values '!CC63","v":5.0586684410478266},{"$f":"'WTP Values '!CD63","v":4.6176765150394994},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"I3","v":5.0586684410478266},{"$f":"J3","v":4.6176765150394994},{"$f":"K3","v":0.25602891740586398},{"$f":"'WTP Values '!CI63","v":4.0507318422255691},{"$f":"'WTP Values '!CJ63","v":3.6976405764084093},{"$f":"'WTP Values '!CK63","v":4.4375576113048982},{"$f":"O3","v":4.0507318422255691},{"$f":"P3","v":3.6976405764084093},{"$f":"Q3","v":4.4375576113048982},{"$f":"'WTP Values '!BH63","v":6275504.5794702079},{"$f":"'WTP Values '!BI63","v":5728298.0502242083},{"$f":"'WTP Values '!BJ63","v":6874991.4742562845},{"$f":"U3","v":6275504.5794702079},{"$f":"V3","v":5728298.0502242083},{"$f":"W3","v":6874991.4742562845},{"$f":"'WTP Values '!AV63","v":2358659.311444439},{"$f":"'WTP Values '!AW63","v":2153042.0181442467},{"$f":"'WTP Values '!AX63","v":2583921.3762898585},{"$f":"AA3","v":2358659.311444439},{"$f":"AB3","v":2153042.0181442467},{"$f":"AC3","v":2583921.3762898585},{"$f":"'WTP Values '!BB63","v":1888697.8834791549},{"$f":"'WTP Values '!BC63","v":1724065.2313069871},{"$f":"'WTP Values '!BD63","v":2069059.6155788824},{"$f":"AG3","v":1888697.8834791549},{"$f":"AH3","v":1724065.2313069871},{"$f":"AI3","v":2069059.6155788824},{"$f":"'WTP Values '!CX63","v":0.67801274875901973},{"$f":"'WTP Values '!CY63","v":0.61903641599582915},{"$f":"'WTP Values '!CZ63","v":0.74262370770132602},{"$f":"AM3","v":0.67801274875901973},{"$f":"AN3","v":0.61903641599582915},{"$f":"AO3","v":0.74262370770132602},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"'WTP Values '!CG63","v":0.23386808184666863},{"$f":"'WTP Values '!CH63","v":0.28030700947021225},{"$f":"AS3","v":0.25602891740586398},{"$f":"AT3","v":0.23386808184666863},{"$f":"AU3","v":0.28030700947021225},{"$f":"'WTP Values '!CL63","v":0.20537783763944442},{"$f":"'WTP Values '!CM63","v":0.18763420784107371},{"$f":"'WTP Values '!CN63","v":0.2248167020563509},{"$f":"AY3","v":0.20537783763944442},{"$f":"AZ3","v":0.18763420784107371},{"$f":"BA3","v":0.2248167020563509},{"$f":"'WTP Values '!BK63","v":316130.83596505696},{"$f":"'WTP Values '!BL63","v":288632.47784021974},{"$f":"'WTP Values '!BM63","v":346256.39997594099},{"$f":"BE3","v":316130.83596505696},{"$f":"BF3","v":288632.47784021974},{"$f":"BG3","v":346256.39997594099},{"$f":"'WTP Values '!AY63","v":119376.27402860479},{"$f":"'WTP Values '!AZ63","v":109043.54284643261},{"$f":"'WTP Values '!BA63","v":130696.19913913823},{"$f":"BK3","v":119376.27402860479},{"$f":"BL3","v":109043.54284643261},{"$f":"BM3","v":130696.19913913823},{"$f":"'WTP Values '!BE63","v":95759.655877399287},{"$f":"'WTP Values '!BF63","v":87486.495038638866},{"$f":"'WTP Values '!BG63","v":104823.23833890281},{"$f":"BQ3","v":95759.655877399287},{"$f":"BR3","v":87486.495038638866},{"$f":"BS3","v":104823.23833890281}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":12.686598674625529},{"$f":"D3/(1+B4)^A4","v":11.580362587827102},{"$f":"E3/(1+B4)^A4","v":13.898525070110765},{"$f":"F3+C4","v":26.145811208535754},{"$f":"G3+D4","v":23.865969257252871},{"$f":"H3+E4","v":28.643470316991277},{"$f":"I3/(1+B4)^A4","v":4.7682801781957078},{"$f":"J3/(1+B4)^A4","v":4.3526029927792438},{"$f":"K3/(1+B4)^A4","v":0.24133181016671126},{"$f":"L3+I4","v":9.8269486192435345},{"$f":"M3+J4","v":8.9702795078187432},{"$f":"N3+K4","v":0.49736072757257521},{"$f":"O3/(1+B4)^A4","v":3.8182032634796581},{"$f":"P3/(1+B4)^A4","v":3.4853808807695441},{"$f":"Q3/(1+B4)^A4","v":4.1828236509613523},{"$f":"R3+O4","v":7.8689351057052273},{"$f":"S3+P4","v":7.1830214571779534},{"$f":"T3+Q4","v":8.6203812622662497},{"$f":"U3/(1+B4)^A4","v":5915264.9443587596},{"$f":"V3/(1+B4)^A4","v":5399470.3084402001},{"$f":"W3/(1+B4)^A4","v":6480338.8389634127},{"$f":"X3+U4","v":12190769.523828968},{"$f":"Y3+V4","v":11127768.358664408},{"$f":"Z3+W4","v":13355330.313219696},{"$f":"AA3/(1+B4)^A4","v":2223262.6180077661},{"$f":"AB3/(1+B4)^A4","v":2029448.5984958494},{"$f":"AC3/(1+B4)^A4","v":2435593.718814081},{"$f":"AD3+AA4","v":4581921.9294522051},{"$f":"AE3+AB4","v":4182490.6166400961},{"$f":"AF3+AC4","v":5019515.09510394},{"$f":"AG3/(1+B4)^A4","v":1780278.8985570318},{"$f":"AH3/(1+B4)^A4","v":1625096.8341097061},{"$f":"AI3/(1+B4)^A4","v":1950287.1293985131},{"$f":"AJ3+AG4","v":3668976.7820361867},{"$f":"AK3+AH4","v":3349162.0654166932},{"$f":"AL3+AI4","v":4019346.7449773955},{"$f":"AM3/(1+B4)^A4","v":0.63909204332078406},{"$f":"AN3/(1+B4)^A4","v":0.58350119332248951},{"$f":"AO3/(1+B4)^A4","v":0.69999406890501092},{"$f":"AP3+AM4","v":1.3171047920798038},{"$f":"AQ3+AN4","v":1.2025376093183187},{"$f":"AR3+AO4","v":1.4426177766063368},{"$f":"AS3/(1+B4)^A4","v":0.24133181016671126},{"$f":"AT3/(1+B4)^A4","v":0.22044309722562791},{"$f":"AU3/(1+B4)^A4","v":0.26421624042813863},{"$f":"AV3+AS4","v":0.49736072757257521},{"$f":"AW3+AT4","v":0.45431117907229657},{"$f":"AX3+AU4","v":0.54452324989835088},{"$f":"AY3/(1+B4)^A4","v":0.19358830958567672},{"$f":"AZ3/(1+B4)^A4","v":0.17686323672454871},{"$f":"BA3/(1+B4)^A4","v":0.21191130366325847},{"$f":"BB3+AY4","v":0.39896614722512114},{"$f":"BC3+AZ4","v":0.36449744456562239},{"$f":"BD3+BA4","v":0.43672800571960935},{"$f":"BE3/(1+B4)^A4","v":297983.63273169665},{"$f":"BF3/(1+B4)^A4","v":272063.79285533016},{"$f":"BG3/(1+B4)^A4","v":326379.866128703},{"$f":"BH3+BE4","v":614114.46869675361},{"$f":"BI3+BF4","v":560696.2706955499},{"$f":"BJ3+BG4","v":672636.26610464393},{"$f":"BK3/(1+B4)^A4","v":112523.58754699293},{"$f":"BL3/(1+B4)^A4","v":102783.99740449864},{"$f":"BM3/(1+B4)^A4","v":123193.70264788221},{"$f":"BN3+BK4","v":231899.86157559772},{"$f":"BO3+BL4","v":211827.54025093126},{"$f":"BP3+BM4","v":253889.90178702044},{"$f":"BQ3/(1+B4)^A4","v":90262.659890092647},{"$f":"BR3/(1+B4)^A4","v":82464.412327871498},{"$f":"BS3/(1+B4)^A4","v":98805.955640402317},{"$f":"BT3+BQ4","v":186022.31576749193},{"$f":"BU3+BR4","v":169950.90736651036},{"$f":"BV3+BS4","v":203629.19397930513}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":11.610034962644402},{"$f":"D4/(1+B5)^A5","v":10.597672234535343},{"$f":"E4/(1+B5)^A5","v":12.719119295222654},{"$f":"F4+C5","v":37.755846171180153},34.463641491788216,41.362589612213931,{"$f":"I4/(1+B5)^A5","v":4.3636518345347994},{"$f":"J4/(1+B5)^A5","v":3.9832483253175255},{"$f":"K4/(1+B5)^A5","v":0.22085279321066584},{"$f":"L4+I5","v":14.190600453778334},12.953527833136269,0.71821352078324108,{"$f":"O4/(1+B5)^A5","v":3.4941968702884236},{"$f":"P4/(1+B5)^A5","v":3.1896172427052174},{"$f":"Q4/(1+B5)^A5","v":3.827876176722413},{"$f":"R4+O5","v":11.363131975993651},10.37263869988317,12.448257438988662,{"$f":"U4/(1+B5)^A5","v":5413305.3766940506},{"$f":"V4/(1+B5)^A5","v":4941280.2176940814},{"$f":"W4/(1+B5)^A5","v":5930428.0382597046},{"$f":"X4+U5","v":17604074.900523018},16069048.57635849,19285758.3514794,{"$f":"AA4/(1+B5)^A5","v":2034600.2414214767},{"$f":"AB4/(1+B5)^A5","v":1857232.9579994357},{"$f":"AC4/(1+B5)^A5","v":2228913.2773456508},{"$f":"AD4+AA5","v":6616522.170873682},6039723.5746395318,7248428.3724495908,{"$f":"AG4/(1+B5)^A5","v":1629207.3853368973},{"$f":"AH4/(1+B5)^A5","v":1487193.8133767226},{"$f":"AI4/(1+B5)^A5","v":1784788.9998128656},{"$f":"AJ4+AG5","v":5298184.1673730835},4836355.8787934156,5804135.7447902616,{"$f":"AM4/(1+B5)^A5","v":0.58485975300398363},{"$f":"AN4/(1+B5)^A5","v":0.53398625029169178},{"$f":"AO4/(1+B5)^A5","v":0.64059373375510165},{"$f":"AP4+AM5","v":1.9019645450837874},1.7365238596100103,2.0832115103614384,{"$f":"AS4/(1+B5)^A5","v":0.22085279321066584},{"$f":"AT4/(1+B5)^A5","v":0.201736661788011},{"$f":"AU4/(1+B5)^A5","v":0.24179528869346015},{"$f":"AV4+AS5","v":0.71821352078324108},0.65604784086030754,0.786318538591811,{"$f":"AY4/(1+B5)^A5","v":0.17716072686560935},{"$f":"AZ4/(1+B5)^A5","v":0.16185491593467416},{"$f":"BA4/(1+B5)^A5","v":0.19392886207008564},{"$f":"BB4+AY5","v":0.57612687409073049},0.52635236050029655,0.63065686778969499,{"$f":"BE4/(1+B5)^A5","v":272697.23611816735},{"$f":"BF4/(1+B5)^A5","v":248976.91084354112},{"$f":"BG4/(1+B5)^A5","v":298683.81226848334},{"$f":"BH4+BE5","v":886811.7048149209},809673.18153909105,971320.07837312727,{"$f":"BK4/(1+B5)^A5","v":102975.02262412563},{"$f":"BL4/(1+B5)^A5","v":94061.917939703737},{"$f":"BM4/(1+B5)^A5","v":112739.68946304265},{"$f":"BN4+BK5","v":334874.88419972337},305889.45819063496,366629.59125006309,{"$f":"BQ4/(1+B5)^A5","v":82603.120349449266},{"$f":"BR4/(1+B5)^A5","v":75466.61913531147},{"$f":"BS4/(1+B5)^A5","v":90421.446198732447},{"$f":"BT4+BQ5","v":268625.43611694122},245417.52650182182,294050.64017803757]
[4,0.03,10.315365690157861,9.4158945184403695,11.300772754699855,48.071211861338014,43.879536010228584,52.663362366913788,3.8770481365977045,3.5390645456764802,0.19622484626367862,18.067648590376038,16.492592378812748,0.91443836704691972,3.104548662118801,2.8339336079521384,3.4010184040428908,14.467680638112451,13.206572307835309,15.849275843031553,4809651.7136050239,4390263.4735432072,5269108.5005897954,22413726.614128042,20459312.049901698,24554866.852069195,1807715.9621891158,1650127.4281446415,1980360.5778489206,8424238.1330627985,7689851.002784173,9228788.9502985105,1447529.6602404183,1321352.4409255604,1585761.9095961282,6745713.8276135018,6157708.3197189756,7389897.65438639,0.51964031539120847,0.47443986714923342,0.56915923541735913,2.421604860474996,2.2109637267592439,2.6523707457787973,0.19622484626367862,0.17924041108839567,0.21483198225117417,0.91443836704691972,0.83528825194870326,1.0011505208429852,0.15740501121942294,0.14380599644944064,0.17230328216629923,0.73353188531015345,0.67015835694973713,0.80296014995599418,242287.9622933981,221212.76051454555,265376.69862262858,1129099.667108319,1030885.9420536365,1236696.7769957557,91491.973860360667,83572.795791535158,100167.75387395028,426366.85806008405,389462.25398217014,466797.34512401337,73391.802547906555,67051.113651710533,80338.28380137909,342017.2386648478,312468.64015353238,374388.92397941666]
[5,0.03,8.8981250584651868,8.1222333244413605,9.7481458485333228,56.969336919803197,52.001769334669945,62.411508215447114,3.3443757801094347,3.0528281656030827,0.16926527610148129,21.412024370485472,19.54542054441583,1.0837036431484011,2.6780109474917819,2.4445760245810226,2.9337483511796081,17.145691585604233,15.651148332416332,18.783024194211162,4148847.8179840413,3787079.8380393037,4545179.2784820292,26562574.432112083,24246391.887941003,29100046.130551226,1559351.6686558027,1423414.4148708163,1708276.4307005783,9983589.801718602,9113265.4176549893,10937065.380999088,1248651.8005800094,1139810.2228098456,1367892.1531594268,7994365.6281935107,7297518.5425288212,8757789.8075458165,0.44824630077661398,0.40925599706498456,0.49096175618438842,2.86985116125161,2.6202197238242286,3.1433325019631857,0.16926527610148129,0.15461435312147884,0.18531595505652568,1.0837036431484011,0.98990260507018213,1.1864664758995109,0.13577894538396212,0.12404831578440541,0.14863032477487301,0.86931083069411552,0.79420667273414258,0.95159047473086722,208999.72462482433,190820.07043771734,228916.2714027483,1338099.3917331432,1221706.0124913538,1465613.048398504,78921.780352593429,72090.627785322125,86405.584403700399,505288.63841267745,461552.88176749228,553202.9295277138,63308.413579612272,57838.87963870645,69300.509329417604,405325.65224446007,370307.51979223883,443689.43330883427]
[9,0.03,3.6659097086043615,3.3462525873687077,4.016107019425684,78.929657142989456,72.047210768703138,86.469655635218302,1.3778385402507689,1.2577247833057044,6.9735052599614544E-2,29.665848922883889,27.079713854805618,1.5014455428667359,1.1033050522052625,1.0071329547574133,1.2086654764376212,23.75494663447202,21.684292613598494,26.023431900647868,1709270.368255886,1560226.750501838,1872553.6823606589,36801813.152804151,33592797.496726692,40317419.652661808,642432.24091522617,586427.89223085821,703787.27104173077,13832025.484431731,12626211.81428095,15153043.151756234,514428.00908466033,469586.72015853203,563553.45554738864,11076002.85039781,10110537.838403156,12133708.837317936,0.18467154092194971,0.16860805204325444,0.20226974297664493,3.976110315762865,3.6302519148481487,4.3550121886731379,6.9735052599614544E-2,6.3699066317166209E-2,7.6347719810333434E-2,1.5014455428667359,1.3714864424897624,1.6438209959548686,5.5939127719225844E-2,5.1106263643423105E-2,6.123372586979673E-2,1.2044094161384338,1.1003543971000613,1.3184058999453316,86105.119287898255,78615.342470232237,94310.472855682121,1853904.7832242982,1692644.5331673077,2030571.9123470038,32514.728542691126,29700.384132742256,35597.956722558709,700065.3534778473,639470.50608207728,766449.46069122432,26082.228160757291,23828.852596381235,28550.892271428631,561569.02103231172,513052.2339731169,614721.12442404311]
[16,0.03,0.24888247440768943,0.22718061549162349,0.27265773898759943,87.221854433946433,79.616351540149012,95.553990600836826,9.3542910897945239E-2,8.5388261325227741E-2,4.734386229755215E-3,32.782485697659567,29.924656275623594,1.659184510876238,7.4904543004658541E-2,6.8375317932470231E-2,8.2057573267800624E-2,26.250595434419864,23.962402502522178,28.757403380050423,116044.16706848546,105925.43875004489,127129.6433824548,40668140.543218933,37121991.901985355,44553089.869960755,43615.402033218568,39813.20776601087,47780.85970376667,15285191.358985895,13952697.234225901,16744992.59029383,34925.059803056189,31880.737429984511,38260.238147282522,12239626.311529974,11172731.410609381,13408452.845996369,1.2537545578238912E-2,1.1446978385499159E-2,1.3732306066261543E-2,4.3938327838737425,4.0116391675415288,4.8125413555308905,4.734386229755215E-3,4.3245967584159091E-3,5.1833271772028467E-3,1.659184510876238,1.5155721584886941,1.8165176540029502,3.7977663471337932E-3,3.4696581106328636E-3,4.1572221966915644E-3,1.3309423425340636,1.2159555042250545,1.4569150766937244,5845.7673131562096,5337.2784699185149,6402.8374162596165,2048672.4380906429,1870470.4977100883,2243899.8744861716,2207.4591950275035,2016.3903863933194,2416.7828062358931,773612.86702000443,706652.04202330718,846971.16028616182,1770.7499635026527,1617.7659211201012,1938.3501722320846,620566.37745631707,566952.51048089552,679302.5381429526]
[19,0.03,5.044105736319044E-2,4.6042737581621578E-2,5.5259594656161121E-2,{"$f":"F20+C21","v":87.51132218081878},79.880578505329808,95.871110645387503,1.8958359144219797E-2,1.7305654799114445E-2,9.5951893745397276E-4,{"$f":"L20+I21","v":32.891282653805035},30.023968803249268,1.6646909336085427,1.518091765783575E-2,1.3857638398469561E-2,1.6630623631237306E-2,{"$f":"R20+O21","v":26.337714663468287},24.041927785572728,28.852842084218612,23518.69291598575,21467.928366301447,25765.388461672359,{"$f":"X20+U21","v":40803108.036044344},37245190.605166093,44700950.54805062,8839.5416395306456,8068.9502204496248,9683.7557201086165,{"$f":"AD20+AA21","v":15335919.125918999},13999002.782960158,16800565.076203052,7078.2683639390325,6461.2749825544879,7754.2095790766516,{"$f":"AJ20+AG21","v":12280246.601868344},11209810.940835241,13452952.182310227,2.5409866934609075E-3,2.31996123773802E-3,2.7831290237115463E-3,{"$f":"AP20+AM21","v":4.4084148273803381},4.0249528050310017,4.8285129891536371,9.5951893745397276E-4,8.7646682910504201E-4,1.0505058827452536E-3,{"$f":"AV20+AS21","v":1.6646909336085427},1.5206019673684446,1.8225462264962842,7.6969401169635506E-4,7.0319625439919703E-4,8.4254499556023817E-4,{"$f":"BB20+AY21","v":1.3353594107517786},1.2199909595864353,1.4617502172370187,1184.762748267123,1081.7072198642663,1297.6642496397292,{"$f":"BH20+BE21","v":2055471.4748524979},1876678.1263379958,2251346.822789324,447.38616549146764,408.66221451995011,489.80982069483434,{"$f":"BN20+BK21","v":776180.29665127094},708997.24524966301,849782.04793610924,358.8782243405127,327.87292002635479,392.84578980579238,{"$f":"BT20+BQ21","v":622625.88366875437},568834.08553863293,681556.97513511521]
[25,0.03,9.3273623079075021E-4,8.5140422806658184E-4,1.0218387307682774E-3,87.568953451637711,79.933184489770326,95.934247320775626,3.5057053469028329E-4,3.2000937475333866E-4,1.7743047506896196E-5,32.912943467182835,30.043741324496107,1.6657872289407785,2.8071956965849856E-4,2.5625000908252398E-4,3.0752696339826922E-4,26.355059573003373,24.05776078656838,28.871843350736054,434.89843651830523,396.97650354733378,476.44344854946348,40829979.244373478,37269718.718934439,44730388.711281382,163.45733380265133,149.20785979702023,179.06820916216358,15346018.716307737,14008221.936556224,16811629.22072389,130.88855982475607,119.47936043324154,143.38779941650324,12288333.855037404,11217193.250164604,13461811.729980309,4.6986928404037507E-5,4.2899812446190466E-5,5.1464529315664874E-5,4.4113180237035978,4.0276034694177296,4.8316928444317426,1.7743047506896196E-5,1.6207280523606554E-5,1.9425542379893949E-5,1.6657872289407785,1.5216033717765296,1.8237464786755644,1.4232879500574781E-5,1.3003229078086767E-5,1.5580011294607776E-5,1.3362388222144763,1.2207943942465047,1.4627128643612977,21.908167631045668,20.002505256989725,23.995897871961475,2056825.1217895544,1877914.0275064809,2252829.4649802786,8.2728893390121456,7.5568212397566139,9.0573709165064198,776691.45630199835,709464.16097248159,850341.67860013316,6.6362352373787452,6.0628973219524891,7.2643501230976888,623035.91885079001,569208.69570812595,682005.81985181803]
[36,0.03,3.9107965389981633E-8,3.5697859678811679E-8,4.2843874182039394E-8,87.569726364139015,79.933890006453211,95.935094068123149,1.469879681396302E-8,1.3417421924002459E-8,7.4393431380298189E-10,32.913233967690815,30.044006500478478,1.6658019317289592,1.1770070521639235E-8,1.0744105520470587E-8,1.2894056694752473E-8,26.355292191462475,24.057973128309744,28.872098183159903,1.8234515227414354E-2,1.6644516261798255E-2,1.9976423431477031E-2,40830339.623253688,37270047.67377954,44730783.516463593,6.8534742642873195E-3,6.2560192519895471E-3,7.5080104054958009E-3,15346154.165336691,14008345.57774901,16811777.605715144,5.4879237008211039E-3,5.0095563337118829E-3,6.0119945079996013E-3,12288442.315930024,11217292.256816519,13461930.548376173,1.9700780447316859E-9,1.7987125673889475E-9,2.1578158592407459E-9,4.4113569594532382,4.0276390183759982,4.8317354905483718,7.4393431380298189E-10,6.7954234526258312E-10,8.144783208758443E-10,1.6658019317289592,1.5216168019503726,1.8237625756642468,5.9675923431897788E-10,5.4520218680977084E-10,6.532420660538645E-10,1.3362506162995913,1.2208051693809754,1.4627257747480746,9.1857036661531857E-4,8.3866934453709601E-4,1.0061051693924506E-3,2056843.2760073112,1877930.6025958371,2252849.3491970953,3.4686748435937715E-4,3.1684402701086814E-4,3.797593967446344E-4,776698.31163728097,709470.42293745477,850349.18399659928,2.7824549901225756E-4,2.5420646352390165E-4,3.0458123509790713E-4,623041.41797155701,569213.71973204589,682011.83946040517]
[39,0.03,1.3453076313865338E-9,1.2280005510686463E-9,1.4738222845524809E-9,87.56972638284546,79.933890023528505,95.93509408861658,5.056362132070969E-10,4.6155712596896037E-10,2.5591219068272933E-11,32.913233974721663,30.044006506896409,1.6658019320848039,4.0488850639044666E-10,3.6959547767253593E-10,4.4355344743720183E-10,26.355292197092428,24.05797313344895,28.872098189327492,6.2726434999757497E-4,5.7256864488968427E-4,6.8718570813349682E-4,40830339.63197577,37270047.681741074,44730783.52601888,2.3575839697400505E-4,2.152060419885363E-4,2.5827433348477112E-4,15346154.1686149,14008345.580741441,16811777.609306436,1.8878368029529255E-4,1.7232792088257766E-4,2.0681163059272086E-4,12288442.31855505,11217292.259212732,13461930.551251879,6.7770363443237221E-11,6.1875418970251686E-11,7.4228513644617121E-11,4.4113569603955822,4.0276390192363731,4.831735491580516,2.5591219068272933E-11,2.3376145852022425E-11,2.801792140671826E-11,1.6658019320848039,1.5216168022754166,1.8237625760538347,2.052842033647107E-11,1.8754866310475575E-11,2.2471420536495028E-11,1.3362506165850379,1.2208051696417608,1.4627257750605385,3.1598670804021967E-5,2.8850088675406475E-5,3.4609853743704062E-5,2056843.2764466892,1877930.6029969961,2252849.3496783432,1.1932184892136071E-5,1.0899382855804509E-5,1.3063661313921986E-5,776698.31180319749,709470.42308901018,850349.18417824886,9.5715997875981587E-6,8.7446608872701582E-6,1.04775448139094E-5,623041.41810464952,569213.71985363995,682011.83960609487]
[44,0.03,2.7102192004058525E-12,2.4738956309829841E-12,2.9691212332330002E-12,87.569726383428744,79.933890024060915,95.935094089255585,1.0186406004714341E-12,9.2984010177357324E-13,5.1555355565137504E-14,32.913233974940887,30.04400650709653,1.6658019320958994,8.1567708265511919E-13,7.445767321923974E-13,8.935703935697942E-13,26.355292197267978,24.057973133609199,28.872098189519804,1.2636692496432243E-6,1.1534808089440797E-6,1.3843851450603895E-6,40830339.632247739,37270047.681989327,44730783.526316829,4.7495228543178349E-7,4.3354808478975938E-7,5.2031226260198963E-7,15346154.168717116,14008345.58083475,16811777.609418422,3.8031833249340732E-7,3.471670189372403E-7,4.1663693791876685E-7,12288442.3186369,11217292.259287447,13461930.551341545,1.3652828240708287E-13,1.2465249182709071E-13,1.4953869152581013E-13,4.4113569604249658,4.0276390192631997,4.8317354916126982,5.1555355565137504E-14,4.7092930896662554E-14,5.6444122355634223E-14,1.6658019320958994,1.5216168022855519,1.8237625760659826,4.1355982566280693E-14,3.7783030133641868E-14,4.5270296531087405E-14,1.3362506165939383,1.2208051696498925,1.4627257750702816,6.3657800136092654E-8,5.8120583305479313E-8,6.9724045230272273E-8,2056843.2764603894,1877930.603009505,2252849.3496933496,2.4038246600987448E-8,2.1957592448896479E-8,2.6317687415554282E-8,776698.31180837087,709470.42309373571,850349.18418391305,1.9282677744281453E-8,1.7616749719386817E-8,2.1107769305153938E-8,623041.41810879961,569213.71985743137,682011.83961063775]
[50,0.03,5.94833441736465E-16,5.429656215460538E-16,6.5165673751862098E-16,87.569726383429696,79.933890024061796,95.935094089256637,2.2356918369561632E-16,2.0407942941284359E-16,1.1315265416969087E-17,32.913233974941249,30.044006507096856,1.6658019320959176,1.7902316032173586E-16,1.6341819886028786E-16,1.9611902703712415E-16,26.35529219726827,24.057973133609462,28.87209818952012,2.773475772252124E-10,2.5316364058612738E-10,3.0384205838472097E-10,40830339.632248193,37270047.681989744,44730783.526317321,1.042415693024686E-10,9.5154258886191488E-11,1.1419708556964016E-10,15346154.168717282,14008345.580834905,16811777.609418605,8.3471500253060577E-11,7.6195516842660925E-11,9.144263449231331E-11,12288442.318637034,11217292.25928757,13461930.551341692,2.9964951951639858E-17,2.7358477396747628E-17,3.2820450294110877E-17,4.4113569604250147,4.0276390192632441,4.8317354916127515,1.1315265416969087E-17,1.0335861454499498E-17,1.2388242088155914E-17,1.6658019320959176,1.5216168022855685,1.8237625760660023,9.076727610301846E-18,8.292543219478784E-18,9.9358333414450722E-18,1.3362506165939529,1.220805169649906,1.4627257750702976,1.3971485532481524E-11,1.2756188354857813E-11,1.5302892765980369E-11,2056843.276460412,1877930.6030095255,2252849.3496933747,5.2758658623752721E-12,4.8192080871790076E-12,5.776152933162875E-12,776698.31180837937,709470.42309374351,850349.18418392236,4.2321232049453613E-12,3.8664886833594639E-12,4.6326906182657991E-12,623041.41810880648,569213.71985743765,682011.8396106452]

{"sheet":"Warren NPV 4%","index":371,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU63","v":13.459212533910224},{"$f":"'WTP Values '!CV63","v":12.285606669425771},{"$f":"'WTP Values '!CW63","v":14.74494524688051},{"$f":"C3","v":13.459212533910224},{"$f":"D3","v":12.285606669425771},{"$f":"E3","v":14.74494524688051},{"$f":"'WTP Values '!CC63","v":5.0586684410478266},{"$f":"'WTP Values '!CD63","v":4.6176765150394994},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"I3","v":5.0586684410478266},{"$f":"J3","v":4.6176765150394994},{"$f":"K3","v":0.25602891740586398},{"$f":"'WTP Values '!CI63","v":4.0507318422255691},{"$f":"'WTP Values '!CJ63","v":3.6976405764084093},{"$f":"'WTP Values '!CK63","v":4.4375576113048982},{"$f":"O3","v":4.0507318422255691},{"$f":"P3","v":3.6976405764084093},{"$f":"Q3","v":4.4375576113048982},{"$f":"'WTP Values '!BH63","v":6275504.5794702079},{"$f":"'WTP Values '!BI63","v":5728298.0502242083},{"$f":"'WTP Values '!BJ63","v":6874991.4742562845},{"$f":"U3","v":6275504.5794702079},{"$f":"V3","v":5728298.0502242083},{"$f":"W3","v":6874991.4742562845},{"$f":"'WTP Values '!AV63","v":2358659.311444439},{"$f":"'WTP Values '!AW63","v":2153042.0181442467},{"$f":"'WTP Values '!AX63","v":2583921.3762898585},{"$f":"AA3","v":2358659.311444439},{"$f":"AB3","v":2153042.0181442467},{"$f":"AC3","v":2583921.3762898585},{"$f":"'WTP Values '!BB63","v":1888697.8834791549},{"$f":"'WTP Values '!BC63","v":1724065.2313069871},{"$f":"'WTP Values '!BD63","v":2069059.6155788824},{"$f":"AG3","v":1888697.8834791549},{"$f":"AH3","v":1724065.2313069871},{"$f":"AI3","v":2069059.6155788824},{"$f":"'WTP Values '!CX63","v":0.67801274875901973},{"$f":"'WTP Values '!CY63","v":0.61903641599582915},{"$f":"'WTP Values '!CZ63","v":0.74262370770132602},{"$f":"AM3","v":0.67801274875901973},{"$f":"AN3","v":0.61903641599582915},{"$f":"AO3","v":0.74262370770132602},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"'WTP Values '!CG63","v":0.23386808184666863},{"$f":"'WTP Values '!CH63","v":0.28030700947021225},{"$f":"AS3","v":0.25602891740586398},{"$f":"AT3","v":0.23386808184666863},{"$f":"AU3","v":0.28030700947021225},{"$f":"'WTP Values '!CL63","v":0.20537783763944442},{"$f":"'WTP Values '!CM63","v":0.18763420784107371},{"$f":"'WTP Values '!CN63","v":0.2248167020563509},{"$f":"AY3","v":0.20537783763944442},{"$f":"AZ3","v":0.18763420784107371},{"$f":"BA3","v":0.2248167020563509},{"$f":"'WTP Values '!BK63","v":316130.83596505696},{"$f":"'WTP Values '!BL63","v":288632.47784021974},{"$f":"'WTP Values '!BM63","v":346256.39997594099},{"$f":"BE3","v":316130.83596505696},{"$f":"BF3","v":288632.47784021974},{"$f":"BG3","v":346256.39997594099},{"$f":"'WTP Values '!AY63","v":119376.27402860479},{"$f":"'WTP Values '!AZ63","v":109043.54284643261},{"$f":"'WTP Values '!BA63","v":130696.19913913823},{"$f":"BK3","v":119376.27402860479},{"$f":"BL3","v":109043.54284643261},{"$f":"BM3","v":130696.19913913823},{"$f":"'WTP Values '!BE63","v":95759.655877399287},{"$f":"'WTP Values '!BF63","v":87486.495038638866},{"$f":"'WTP Values '!BG63","v":104823.23833890281},{"$f":"BQ3","v":95759.655877399287},{"$f":"BR3","v":87486.495038638866},{"$f":"BS3","v":104823.23833890281}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":12.44379857055309},{"$f":"D3/(1+B4)^A4","v":11.358733976909921},{"$f":"E3/(1+B4)^A4","v":13.632530738609939},{"$f":"F3+C4","v":25.903011104463314},{"$f":"G3+D4","v":23.644340646335692},{"$f":"H3+E4","v":28.377475985490449},{"$f":"I3/(1+B4)^A4","v":4.6770233367675909},{"$f":"J3/(1+B4)^A4","v":4.269301511685927},{"$f":"K3/(1+B4)^A4","v":0.23671312629980024},{"$f":"L3+I4","v":9.7356917778154184},{"$f":"M3+J4","v":8.8869780267254264},{"$f":"N3+K4","v":0.49274204370566421},{"$f":"O3/(1+B4)^A4","v":3.745129291998492},{"$f":"P3/(1+B4)^A4","v":3.4186765684249343},{"$f":"Q3/(1+B4)^A4","v":4.1027714601561556},{"$f":"R3+O4","v":7.7958611342240616},{"$f":"S3+P4","v":7.116317144833344},{"$f":"T3+Q4","v":8.5403290714610538},{"$f":"U3/(1+B4)^A4","v":5802056.7487705322},{"$f":"V3/(1+B4)^A4","v":5296133.5523522627},{"$f":"W3/(1+B4)^A4","v":6356316.081967718},{"$f":"X3+U4","v":12077561.328240741},{"$f":"Y3+V4","v":11024431.602576472},{"$f":"Z3+W4","v":13231307.556224003},{"$f":"AA3/(1+B4)^A4","v":2180713.1207881276},{"$f":"AB3/(1+B4)^A4","v":1990608.3747635414},{"$f":"AC3/(1+B4)^A4","v":2388980.5623981678},{"$f":"AD3+AA4","v":4539372.4322325662},{"$f":"AE3+AB4","v":4143650.392907788},{"$f":"AF3+AC4","v":4972901.9386880267},{"$f":"AG3/(1+B4)^A4","v":1746207.3626841297},{"$f":"AH3/(1+B4)^A4","v":1593995.2212527615},{"$f":"AI3/(1+B4)^A4","v":1912961.9226875759},{"$f":"AJ3+AG4","v":3634905.2461632844},{"$f":"AK3+AH4","v":3318060.4525597487},{"$f":"AL3+AI4","v":3982021.5382664585},{"$f":"AM3/(1+B4)^A4","v":0.62686089937039535},{"$f":"AN3/(1+B4)^A4","v":0.57233396449318519},{"$f":"AO3/(1+B4)^A4","v":0.68659736288953954},{"$f":"AP3+AM4","v":1.3048736481294152},{"$f":"AQ3+AN4","v":1.1913703804890143},{"$f":"AR3+AO4","v":1.4292210705908657},{"$f":"AS3/(1+B4)^A4","v":0.23671312629980024},{"$f":"AT3/(1+B4)^A4","v":0.21622418809788146},{"$f":"AU3/(1+B4)^A4","v":0.25915958715811044},{"$f":"AV3+AS4","v":0.49274204370566421},{"$f":"AW3+AT4","v":0.45009226994455009},{"$f":"AX3+AU4","v":0.53946659662832275},{"$f":"AY3/(1+B4)^A4","v":0.18988335580569934},{"$f":"AZ3/(1+B4)^A4","v":0.17347837263412877},{"$f":"BA3/(1+B4)^A4","v":0.2078556786763599},{"$f":"BB3+AY4","v":0.39526119344514377},{"$f":"BC3+AZ4","v":0.36111258047520245},{"$f":"BD3+BA4","v":0.4326723807327108},{"$f":"BE3/(1+B4)^A4","v":292280.72851798905},{"$f":"BF3/(1+B4)^A4","v":266856.9506658836},{"$f":"BG3/(1+B4)^A4","v":320133.50589491584},{"$f":"BH3+BE4","v":608411.56448304607},{"$f":"BI3+BF4","v":555489.42850610334},{"$f":"BJ3+BG4","v":666389.90587085683},{"$f":"BK3/(1+B4)^A4","v":110370.07584005619},{"$f":"BL3/(1+B4)^A4","v":100816.88502813665},{"$f":"BM3/(1+B4)^A4","v":120835.98293189555},{"$f":"BN3+BK4","v":229746.34986866097},{"$f":"BO3+BL4","v":209860.42787456926},{"$f":"BP3+BM4","v":251532.18207103378},{"$f":"BQ3/(1+B4)^A4","v":88535.184797891343},{"$f":"BR3/(1+B4)^A4","v":80886.182543120245},{"$f":"BS3/(1+B4)^A4","v":96914.976274873145},{"$f":"BT3+BQ4","v":184294.84067529062},{"$f":"BU3+BR4","v":168372.67758175911},{"$f":"BV3+BS4","v":201738.21461377596}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":11.062491617256033},{"$f":"D4/(1+B5)^A5","v":10.097873144584518},{"$f":"E4/(1+B5)^A5","v":12.119270186093551},{"$f":"F4+C5","v":36.965502721719346},33.742213790920211,40.496746171584,{"$f":"I4/(1+B5)^A5","v":4.1578567158052797},{"$f":"J4/(1+B5)^A5","v":3.7953934979570212},{"$f":"K4/(1+B5)^A5","v":0.21043710733013077},{"$f":"L4+I5","v":13.893548493620699},12.682371524682448,0.70317915103579498,{"$f":"O4/(1+B5)^A5","v":3.3294063033384407},{"$f":"P4/(1+B5)^A5","v":3.039191020803345},{"$f":"Q4/(1+B5)^A5","v":3.6473488885377745},{"$f":"R4+O5","v":11.125267437562503},10.155508165636689,12.187677959998828,{"$f":"U4/(1+B5)^A5","v":5158007.3224590095},{"$f":"V4/(1+B5)^A5","v":4708243.4430760182},{"$f":"W4/(1+B5)^A5","v":5650741.8514306778},{"$f":"X4+U5","v":17235568.65069975},15732675.04565249,18882049.40765468,{"$f":"AA4/(1+B5)^A5","v":1938646.0236865324},{"$f":"AB4/(1+B5)^A5","v":1769643.596704616},{"$f":"AC4/(1+B5)^A5","v":2123795.0209075655},{"$f":"AD4+AA5","v":6478018.4559190981},5913293.9896124043,7096696.9595955927,{"$f":"AG4/(1+B5)^A5","v":1552371.9869105329},{"$f":"AH4/(1+B5)^A5","v":1417055.9474325443},{"$f":"AI4/(1+B5)^A5","v":1700616.1835453671},{"$f":"AJ4+AG5","v":5187277.2330738176},4735116.3999922927,5682637.7218118254,{"$f":"AM4/(1+B5)^A5","v":0.55727705693345619},{"$f":"AN4/(1+B5)^A5","v":0.50880281037813024},{"$f":"AO4/(1+B5)^A5","v":0.61038255548185338},{"$f":"AP4+AM5","v":1.8621507050628714},1.7001731908671447,2.0396036260727191,{"$f":"AS4/(1+B5)^A5","v":0.21043710733013077},{"$f":"AT4/(1+B5)^A5","v":0.19222251587559158},{"$f":"AU4/(1+B5)^A5","v":0.23039192929821775},{"$f":"AV4+AS5","v":0.70317915103579498},0.64231478582014168,0.76985852592654047,{"$f":"AY4/(1+B5)^A5","v":0.16880561188348042},{"$f":"AZ4/(1+B5)^A5","v":0.15422164157989654},{"$f":"BA4/(1+B5)^A5","v":0.18478294147235566},{"$f":"BB4+AY5","v":0.56406680532862419},0.51533422205509893,0.61745532220506649,{"$f":"BE4/(1+B5)^A5","v":259836.50336217447},{"$f":"BF4/(1+B5)^A5","v":237234.85742799449},{"$f":"BG4/(1+B5)^A5","v":284597.52102913405},{"$f":"BH4+BE5","v":868248.06784522056},792724.28593409783,950987.42689999088,{"$f":"BK4/(1+B5)^A5","v":98118.595528042657},{"$f":"BL4/(1+B5)^A5","v":89625.843682557752},{"$f":"BM4/(1+B5)^A5","v":107422.74882287595},{"$f":"BN4+BK5","v":327864.94539670361},299486.27155712701,358954.93089390971,{"$f":"BQ4/(1+B5)^A5","v":78707.456899581943},{"$f":"BR4/(1+B5)^A5","v":71907.521747624807},{"$f":"BS4/(1+B5)^A5","v":86157.061009040321},{"$f":"BT4+BQ5","v":263002.29757487256},240280.1993293839,287895.27562281629]
[4,0.04,9.4562641976616639,8.6317042844773617,10.359602947294372,46.421766919381014,42.373918075397569,50.85634911887837,3.5541533463714443,3.2443182686606322,0.17988252129396798,17.447701839992142,15.92668979334308,0.88306167232976296,2.8459904617344853,2.5979132219226098,3.1177691160697014,13.971257899296988,12.7534213875593,15.305447076068528,4409086.2765999753,4024626.2275296063,4830277.8170300154,21644654.927299723,19757301.273182098,23712327.224684697,1657162.7459703607,1512698.7630920233,1815428.8847598508,8135181.201889459,7425992.7527044276,8912125.8443554435,1326974.0804482661,1211305.3627889375,1453693.8410275569,6514251.3135220837,5946421.7627812307,7136331.5628393823,0.47636276383142939,0.43492677471892854,0.52175756655732231,2.338513468894301,2.1350999655860732,2.5613611926300415,0.17988252129396798,0.16431261218073367,0.1969399867435408,0.88306167232976296,0.80662739800087535,0.96679851267008132,0.14429574450733634,0.13182930556997977,0.15795323280137014,0.70836254983596048,0.64716352762507867,0.77540855500643668,222109.33205649615,202789.35038778913,243275.15373237428,1090357.3999017167,995513.63632188691,1194262.5806323651,83872.186675321369,76612.546804425423,91825.415905727888,411737.13207202498,376098.81836155243,450780.3467996376,67279.464023054141,61466.850956430833,73647.416837331431,330281.76159792673,301747.05028581474,361542.69246014772]
[5,0.04,7.7723598727360921,7.0946317289427769,8.5148384776453145,54.194126792117103,49.468549804340348,59.371187596523683,2.9212549769621488,2.6665931279667419,0.14785032028372855,20.368956816954292,18.593282921309822,1.0309119926134915,2.3391967060781367,2.1352952981067159,2.5625789491148305,16.310454605375124,14.888716685666015,17.868026025183358,3623947.5267781797,3307949.3909812132,3970136.2709953571,25268602.454077903,23065250.66416331,27682463.495680053,1362066.9812248009,1243328.1177466766,1492150.2107780203,9497248.1831142604,8669320.8704511039,10404276.055133464,1090675.9666874944,995604.71223919815,1194830.3728696685,7604927.2802095786,6942026.4750204291,8331161.9357090509,0.39153546824385504,0.35747810559690524,0.42884668711025969,2.730048937138156,2.4925780711829786,2.9902078797403013,0.14785032028372855,0.13505298993378181,0.16187031350934353,1.0309119926134915,0.94168038793465714,1.1286688261794249,0.11860058380060155,0.10835407971322794,0.12982604363971645,0.82696313363656204,0.75551760733830664,0.90523459864615319,182557.68068144796,166678.0640458439,199954.44325368686,1272915.0805831647,1162191.7003677308,1394217.023886052,68936.823731627126,62969.92893642679,75473.798422369058,480673.95580365212,439068.74729797919,526254.1452220066,55298.815208788772,50521.270968227473,60532.808241407773,385580.57680671551,352268.32125404221,422075.50070155552]
[9,0.04,2.3963636429720547,2.1874074044296012,2.6252836574364293,70.81174994929242,64.637162483234178,77.576260364971745,0.90067744330769428,0.82216044124178222,4.5585013809322755E-2,26.614719384313499,24.294568044442631,1.3470220217902247,0.72121801254582341,0.65835140204217013,0.79009092816781179,21.311752793904351,19.454065328064189,23.346924581627814,1117330.6742618193,1019902.5499508147,1224067.1267462505,33016750.420388892,30137781.697518863,36170777.149999991,419950.67734180833,383341.26911755523,460057.7654033376,12409403.072933741,11327607.215877498,13594554.207794448,336275.76123971085,306963.51870565,368388.50901736133,9936837.0859530903,9070670.0520547479,10885758.119905785,0.12071769403329481,0.11021717334729951,0.13222143933464944,3.5671677749788611,3.2568808753529428,3.9070996288729454,4.5585013809322755E-2,4.1639357962211347E-2,4.990763944564075E-2,1.3470220217902247,1.2304292016433225,1.4747541740372532,3.6566774018271478E-2,3.340758552666824E-2,4.0027792843256513E-2,1.0805360304259628,0.98718305949178486,1.1828079874903239,56285.940936021041,51389.958687003033,61649.687599343582,1663230.8651949633,1518556.2154228373,1821727.7980909597,21254.509667253744,19414.804612060045,23269.980996479258,628063.70321398764,573701.02969785279,687620.21176545275,17049.65704568207,15576.650969248125,18663.394805681324,503811.70444677374,460284.86399243237,551497.11942122004]
[16,0.04,6.7533435881473355E-2,6.164470827578368E-2,7.3984775253173249E-2,74.955377809644077,68.419477529415062,82.115721033298357,2.5382559339813367E-2,2.3169822161891829E-2,1.2846600374181508E-3,28.172109122813886,25.716191561390723,1.4258445050927007,2.032509988610064E-2,1.8553416267887961E-2,2.2266050978714889E-2,22.558833577714751,20.592441475358847,24.713095693332264,31488.200745308975,28742.517298847935,34496.208061399491,34948762.085093819,31901327.323498465,38287350.176886588,11834.895018883848,10803.182185891201,12965.178174338762,13135553.017542697,11990454.679532077,14390054.581741087,9476.7994109650608,8650.7326086574285,10381.789018606667,10518302.097375849,9601450.3415782563,11522750.29506021,3.4020215060706896E-3,3.1060997069942147E-3,3.7262158110478389E-3,3.775904542330828,3.4474608616210811,4.1357278845926642,1.2846600374181508E-3,1.1734650203585608E-3,1.4064786779679809E-3,1.4258445050927007,1.3024291271326724,1.5610510454898947,1.0305113315325243E-3,9.4148024726412407E-4,1.1280484868750307E-3,1.1437647912318034,1.044949167962576,1.2520213049682993,1586.2296168526459,1448.2528518234392,1737.3887459916223,1760556.6586706764,1607416.2117686716,1928328.2148798718,598.98674811532999,547.14085913678684,655.78601736746577,664815.54539521772,607271.77991756564,727857.06890925393,480.48714320654886,438.97542952836199,525.96490525824629,533292.80350747809,487218.94184678531,583768.58327536681]
[19,0.04,8.1230387247170667E-3,7.4147323612694738E-3,8.8990170065652505E-3,75.015284724994515,68.47416072851901,82.181350741167691,3.0530582334297577E-3,2.7869063702930458E-3,1.5452113602451662E-4,28.194625241146984,25.736744825959896,1.4269840890500574,2.4447382441536748E-3,2.2316370676646446E-3,2.6781992058580195E-3,22.576863373214909,20.608899662674723,24.732847249191373,3787.4553646985173,3457.1998006167237,4149.2636985099271,34976694.337495394,31926823.961249918,38317950.743691348,1423.5216865032585,1299.4254786648844,1559.4741035810694,13146051.40319158,12000037.863214031,14401555.608177189,1139.8858594541514,1040.5251126364567,1248.7395780957045,10526708.686092913,9609124.1508453544,11531959.67331568,4.0920104353395724E-4,3.7360705661457433E-4,4.4819569646830558E-4,3.7789223750787766,3.450216190885588,4.139033300528582,1.5452113602451662E-4,1.4114640663630829E-4,1.6917369326024468E-4,1.4269840890500574,1.3034700732762199,1.5622986911635299,1.2395168916016683E-4,1.1324287602521776E-4,1.3568362726763217E-4,1.1446789273822895,1.0457843272690854,1.2530219634470567,190.79444775475937,174.19836329949024,208.97612981437535,1761963.7560905372,1608700.9140775029,1929869.4010964239,72.047164297588552,65.811050905857186,78.879078854408874,665346.88883935055,607757.13240563695,728438.79730671609,57.793826421708786,52.800725547512279,63.263970468692634,533719.02945377189,487608.34397855063,584235.15120050404]
[25,0.04,4.0758455481424094E-5,3.7204431629002578E-5,4.4652032420682464E-5,75.021733234388847,68.480046945845885,82.188415264274369,1.5319136385598894E-5,1.3983683086336974E-5,7.7533088995752664E-7,28.197048924619011,25.738957223625235,1.4271067563216344,1.2266807812312028E-5,1.1197543573974945E-5,1.3438230051790323E-5,22.578804139234666,20.610671257404636,24.734973349204452,19.004074226584734,17.3469718585803,20.819496923215326,34979701.025303684,31929568.474251501,38321244.654608943,7.1427143526520256,6.5200446924418189,7.8248741609263552,13147181.472033989,12001069.417745577,14402793.603433395,5.7195328781453174,5.2209767696477396,6.2657212684257955,10527613.589408319,9609950.1762025226,11532950.990626028,2.0532220860995585E-6,1.874624398654632E-6,2.2488830794174969E-6,3.7792472210954986,3.4505127804619788,4.139389102619047,7.7533088995752664E-7,7.0822135979036986E-7,8.4885209575508287E-7,1.4271067563216344,1.3035821229610749,1.5624329904309882,6.2194451801754094E-7,5.6821158651106041E-7,6.8081111871574252E-7,1.1447773269663715,1.0458742256155833,1.2531296764809037,0.95733718235919352,0.87406406347355114,1.048566253636344,1762115.2190873818,1608839.2022009853,1930035.297700142,0.36150648028437071,0.33021593019988266,0.39578654403314389,665404.08379207121,607809.37679279316,728501.41580433096,0.28998841211266252,0.26493484698857322,0.31743560646587338,533764.90933262568,487650.26006269851,584285.3735768483]
[36,0.04,6.3364938459969078E-11,5.7839692224949506E-11,6.9418069282301254E-11,75.021755516957697,68.480067285436732,82.188439675454191,2.3815822333497099E-11,2.1739666229827747E-11,1.2053644709540694E-12,28.197057299561266,25.738964868477758,1.4271071801935333,1.9070534271880645E-11,1.7408207722471667E-11,2.0891680270629565E-11,22.578810845474791,20.610677379080066,24.734980695858845,2.9544593376582777E-5,2.6968387081956989E-5,3.2366931615166333E-5,34979711.414794341,31929577.957807485,38321256.036587663,1.1104386808749599E-5,1.0136356390666371E-5,1.216490330184555E-5,13147185.37694212,12001072.982241409,14402797.881276976,8.8918445157624279E-6,8.1167666390212848E-6,9.7409736922457076E-6,10527616.716265889,9609953.0305004325,11532954.416083736,3.1920319254894914E-12,2.914375882335495E-12,3.496215355753626E-12,3.7792483435880451,3.4505138053155138,4.1393903320790804,1.2053644709540694E-12,1.1010329598874301E-12,1.3196638629658221E-12,1.4271071801935333,1.3035825101443237,1.5624334544967884,9.6690307923119686E-13,8.8336743348687736E-13,1.0584197593048355E-12,1.1447776669822378,1.0458745362557593,1.2531300486790262,1.4883196855503367E-6,1.3588595283575976E-6,1.6301485261910565E-6,1762115.7424617691,1608839.6800501191,1930035.8709492863,5.6201432575233631E-7,5.1336862127058046E-7,6.1530766339695862E-7,665404.28142696538,607809.55732120399,728501.63218006946,4.5082910209876769E-7,4.1187969654501039E-7,4.9349975191970262E-7,533765.06786873017,487650.40490206733,584285.5471182809]
[39,0.04,7.2451659492180572E-13,6.6134076479250009E-13,7.9372827315586485E-13,75.021755516976611,68.480067285454012,82.188439675474925,2.7231082238372042E-13,2.4857199161523587E-13,1.3782173286368443E-14,28.197057299568378,25.738964868484249,1.4271071801938933,2.1805305725549512E-13,1.9904596594447336E-13,2.3887609488382966E-13,22.578810845480483,20.610677379085264,24.73498069586508,3.3781376123444174E-7,3.0835734167873484E-7,3.7008446077324089E-7,34979711.414803155,31929577.957815535,38321256.036597326,1.2696788973372897E-7,1.1589940108154674E-7,1.390938669241228E-7,13147185.376945436,12001072.982244434,14402797.881280608,1.0166961521164034E-7,9.2807351668048646E-8,1.1137858352355755E-7,10527616.716268543,9609953.0305028558,11532954.416086644,3.6497788173476751E-14,3.3323060700609674E-14,3.997583058120093E-14,3.7792483435889976,3.4505138053163837,4.139390332080124,1.3782173286368443E-14,1.2589243679267153E-14,1.5089075941285472E-14,1.4271071801938933,1.3035825101446525,1.5624334544971823,1.1055598626148142E-14,1.0100449562955977E-14,1.2102003073733765E-14,1.1447776669825265,1.0458745362560229,1.2531300486793424,1.7017491643446451E-8,1.5537240347588555E-8,1.8639166834492981E-8,1762115.7424622134,1608839.6800505247,1930035.8709497729,6.4260885512987505E-9,5.8698721163856162E-9,7.0354461623172336E-9,665404.28142713313,607809.55732135719,728501.63218025304,5.1547933902059326E-9,4.709444726230437E-9,5.6426908720427606E-9,533765.06786886463,487650.40490219026,584285.54711842816]
[44,0.04,1.9188767669704853E-16,1.7515560547619786E-16,2.1021833776088601E-16,75.021755516976796,68.480067285454183,82.188439675475124,7.2121317044938375E-17,6.58341055226674E-17,3.6501982567325339E-18,28.197057299568449,25.738964868484317,1.4271071801938968,5.7751188650083676E-17,5.2717174773791079E-17,6.3266154546354917E-17,22.57881084548054,20.610677379085313,24.734980695865143,8.9469721265065726E-11,8.1668210641326133E-11,9.8016591831304448E-11,34979711.414803237,31929577.957815614,38321256.036597416,3.3627350355945614E-11,3.069586943901214E-11,3.6838906318990468E-11,13147185.37694547,12001072.982244466,14402797.881280646,2.6927121325288776E-11,2.4579957473451408E-11,2.9498534299894462E-11,10527616.716268567,9609953.0305028781,11532954.41608667,9.6664118203466755E-18,8.8255876305563729E-18,1.0587568743113958E-17,3.779248343589007,3.4505138053163926,4.1393903320801337,3.6501982567325339E-18,3.3342517451215818E-18,3.9963304445650268E-18,1.4271071801938968,1.3035825101446556,1.5624334544971863,2.9280670032072991E-18,2.6750964902888367E-18,3.2052064362306846E-18,1.1447776669825291,1.0458745362560253,1.2531300486793453,4.5070698967562016E-12,4.1150264514012707E-12,4.9365693546681977E-12,1762115.7424622178,1608839.6800505288,1930035.8709497778,1.701944732530663E-12,1.5546312269680809E-12,1.8633326387229569E-12,665404.28142713464,607809.5573213587,728501.63218025491,1.3652431627279328E-12,1.2472929031350308E-12,1.4944624448150648E-12,533765.06786886591,487650.40490219148,584285.54711842956]
[50,0.04,2.6825349221116429E-21,2.448625344687063E-21,2.9387923290256351E-21,75.021755516976796,68.480067285454183,82.188439675475124,1.0082354163221188E-21,9.2034199470431441E-22,5.1028729227751762E-23,28.197057299568449,25.738964868484317,1.4271071801938968,8.073451250957268E-22,7.3697104868815506E-22,8.8444277339525363E-22,22.57881084548054,20.610677379085313,24.734980695865143,1.2507611530679661E-15,1.1416982624559377E-15,1.370243962820783E-15,34979711.414803237,31929577.957815614,38321256.036597416,4.7010075488237428E-16,4.291194888180963E-16,5.149973901091649E-16,13147185.37694547,12001072.982244466,14402797.881280646,3.7643346644435822E-16,3.4362078608441795E-16,4.1238108550090198E-16,10527616.716268567,9609953.0305028781,11532954.41608667,1.3513367677347869E-22,1.2337919471765728E-22,1.4801118749538601E-22,3.779248343589007,3.4505138053163926,4.1393903320801337,5.1028729227751762E-23,4.6611887221509651E-23,5.586755836732961E-23,1.4271071801938968,1.3035825101446556,1.5624334544971863,4.0933540525310748E-23,3.7397084996487793E-23,4.4807870655187646E-23,1.1447776669825291,1.0458745362560253,1.2531300486793453,6.3007550055102585E-17,5.7526894646418145E-17,6.9011829822875042E-17,1762115.7424622178,1608839.6800505288,1930035.8709497778,2.379270132977584E-17,2.1733300590903941E-17,2.604885817016957E-17,665404.28142713464,607809.5573213587,728501.63218025491,1.9085709537115675E-17,1.7436798591523098E-17,2.0892158199038835E-17,533765.06786886591,487650.40490219148,584285.54711842956]

{"sheet":"Warren NPV 5%","index":372,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU63","v":13.459212533910224},{"$f":"'WTP Values '!CV63","v":12.285606669425771},{"$f":"'WTP Values '!CW63","v":14.74494524688051},{"$f":"C3","v":13.459212533910224},{"$f":"D3","v":12.285606669425771},{"$f":"E3","v":14.74494524688051},{"$f":"'WTP Values '!CC63","v":5.0586684410478266},{"$f":"'WTP Values '!CD63","v":4.6176765150394994},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"I3","v":5.0586684410478266},{"$f":"J3","v":4.6176765150394994},{"$f":"K3","v":0.25602891740586398},{"$f":"'WTP Values '!CI63","v":4.0507318422255691},{"$f":"'WTP Values '!CJ63","v":3.6976405764084093},{"$f":"'WTP Values '!CK63","v":4.4375576113048982},{"$f":"O3","v":4.0507318422255691},{"$f":"P3","v":3.6976405764084093},{"$f":"Q3","v":4.4375576113048982},{"$f":"'WTP Values '!BH63","v":6275504.5794702079},{"$f":"'WTP Values '!BI63","v":5728298.0502242083},{"$f":"'WTP Values '!BJ63","v":6874991.4742562845},{"$f":"U3","v":6275504.5794702079},{"$f":"V3","v":5728298.0502242083},{"$f":"W3","v":6874991.4742562845},{"$f":"'WTP Values '!AV63","v":2358659.311444439},{"$f":"'WTP Values '!AW63","v":2153042.0181442467},{"$f":"'WTP Values '!AX63","v":2583921.3762898585},{"$f":"AA3","v":2358659.311444439},{"$f":"AB3","v":2153042.0181442467},{"$f":"AC3","v":2583921.3762898585},{"$f":"'WTP Values '!BB63","v":1888697.8834791549},{"$f":"'WTP Values '!BC63","v":1724065.2313069871},{"$f":"'WTP Values '!BD63","v":2069059.6155788824},{"$f":"AG3","v":1888697.8834791549},{"$f":"AH3","v":1724065.2313069871},{"$f":"AI3","v":2069059.6155788824},{"$f":"'WTP Values '!CX63","v":0.67801274875901973},{"$f":"'WTP Values '!CY63","v":0.61903641599582915},{"$f":"'WTP Values '!CZ63","v":0.74262370770132602},{"$f":"AM3","v":0.67801274875901973},{"$f":"AN3","v":0.61903641599582915},{"$f":"AO3","v":0.74262370770132602},{"$f":"'WTP Values '!CF63","v":0.25602891740586398},{"$f":"'WTP Values '!CG63","v":0.23386808184666863},{"$f":"'WTP Values '!CH63","v":0.28030700947021225},{"$f":"AS3","v":0.25602891740586398},{"$f":"AT3","v":0.23386808184666863},{"$f":"AU3","v":0.28030700947021225},{"$f":"'WTP Values '!CL63","v":0.20537783763944442},{"$f":"'WTP Values '!CM63","v":0.18763420784107371},{"$f":"'WTP Values '!CN63","v":0.2248167020563509},{"$f":"AY3","v":0.20537783763944442},{"$f":"AZ3","v":0.18763420784107371},{"$f":"BA3","v":0.2248167020563509},{"$f":"'WTP Values '!BK63","v":316130.83596505696},{"$f":"'WTP Values '!BL63","v":288632.47784021974},{"$f":"'WTP Values '!BM63","v":346256.39997594099},{"$f":"BE3","v":316130.83596505696},{"$f":"BF3","v":288632.47784021974},{"$f":"BG3","v":346256.39997594099},{"$f":"'WTP Values '!AY63","v":119376.27402860479},{"$f":"'WTP Values '!AZ63","v":109043.54284643261},{"$f":"'WTP Values '!BA63","v":130696.19913913823},{"$f":"BK3","v":119376.27402860479},{"$f":"BL3","v":109043.54284643261},{"$f":"BM3","v":130696.19913913823},{"$f":"'WTP Values '!BE63","v":95759.655877399287},{"$f":"'WTP Values '!BF63","v":87486.495038638866},{"$f":"'WTP Values '!BG63","v":104823.23833890281},{"$f":"BQ3","v":95759.655877399287},{"$f":"BR3","v":87486.495038638866},{"$f":"BS3","v":104823.23833890281}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":12.207902525088638},{"$f":"D3/(1+B4)^A4","v":11.143407409909996},{"$f":"E3/(1+B4)^A4","v":13.37409999717053},{"$f":"F3+C4","v":25.66711505899886},{"$f":"G3+D4","v":23.429014079335765},{"$f":"H3+E4","v":28.119045244051041},{"$f":"I3/(1+B4)^A4","v":4.588361397775806},{"$f":"J3/(1+B4)^A4","v":4.1883687211242622},{"$f":"K3/(1+B4)^A4","v":0.23222577542481992},{"$f":"L3+I4","v":9.6470298388236326},{"$f":"M3+J4","v":8.8060452361637616},{"$f":"N3+K4","v":0.4882546928306839},{"$f":"O3/(1+B4)^A4","v":3.6741331902272734},{"$f":"P3/(1+B4)^A4","v":3.3538690035450425},{"$f":"Q3/(1+B4)^A4","v":4.024995565809431},{"$f":"R3+O4","v":7.7248650324528425},{"$f":"S3+P4","v":7.0515095799534517},{"$f":"T3+Q4","v":8.4625531771143301},{"$f":"U3/(1+B4)^A4","v":5692067.6457779659},{"$f":"V3/(1+B4)^A4","v":5195735.1929471279},{"$f":"W3/(1+B4)^A4","v":6235819.9312982168},{"$f":"X3+U4","v":11967572.225248173},{"$f":"Y3+V4","v":10924033.243171336},{"$f":"Z3+W4","v":13110811.405554501},{"$f":"AA3/(1+B4)^A4","v":2139373.5251196725},{"$f":"AB3/(1+B4)^A4","v":1952872.5788156432},{"$f":"AC3/(1+B4)^A4","v":2343692.8583127968},{"$f":"AD3+AA4","v":4498032.8365641115},{"$f":"AE3+AB4","v":4105914.5969598899},{"$f":"AF3+AC4","v":4927614.2346026553},{"$f":"AG3/(1+B4)^A4","v":1713104.6562169206},{"$f":"AH3/(1+B4)^A4","v":1563777.9875800337},{"$f":"AI3/(1+B4)^A4","v":1876698.0640171268},{"$f":"AJ3+AG4","v":3601802.5396960755},{"$f":"AK3+AH4","v":3287843.2188870208},{"$f":"AL3+AI4","v":3945757.6795960092},{"$f":"AM3/(1+B4)^A4","v":0.61497754989480247},{"$f":"AN3/(1+B4)^A4","v":0.56148427754723729},{"$f":"AO3/(1+B4)^A4","v":0.673581594286917},{"$f":"AP3+AM4","v":1.2929902986538222},{"$f":"AQ3+AN4","v":1.1805206935430665},{"$f":"AR3+AO4","v":1.416205301988243},{"$f":"AS3/(1+B4)^A4","v":0.23222577542481992},{"$f":"AT3/(1+B4)^A4","v":0.21212524430536836},{"$f":"AU3/(1+B4)^A4","v":0.25424672060790227},{"$f":"AV3+AS4","v":0.4882546928306839},{"$f":"AW3+AT4","v":0.44599332615203702},{"$f":"AX3+AU4","v":0.53455373007811446},{"$f":"AY3/(1+B4)^A4","v":0.18628375296094732},{"$f":"AZ3/(1+B4)^A4","v":0.17018975767897843},{"$f":"BA3/(1+B4)^A4","v":0.20391537601483076},{"$f":"BB3+AY4","v":0.39166159060039174},{"$f":"BC3+AZ4","v":0.35782396552005213},{"$f":"BD3+BA4","v":0.42873207807118163},{"$f":"BE3/(1+B4)^A4","v":286739.98726989294},{"$f":"BF3/(1+B4)^A4","v":261798.16584146913},{"$f":"BG3/(1+B4)^A4","v":314064.76188293967},{"$f":"BH3+BE4","v":602870.82323494996},{"$f":"BI3+BF4","v":550430.64368168893},{"$f":"BJ3+BG4","v":660321.16185888066},{"$f":"BK3/(1+B4)^A4","v":108277.79957243065},{"$f":"BL3/(1+B4)^A4","v":98905.707797217779},{"$f":"BM3/(1+B4)^A4","v":118545.30534162198},{"$f":"BN3+BK4","v":227654.07360103546},{"$f":"BO3+BL4","v":207949.25064365039},{"$f":"BP3+BM4","v":249241.5044807602},{"$f":"BQ3/(1+B4)^A4","v":86856.83072779981},{"$f":"BR3/(1+B4)^A4","v":79352.829967019381},{"$f":"BS3/(1+B4)^A4","v":95077.767200818867},{"$f":"BT3+BQ4","v":182616.48660519911},{"$f":"BU3+BR4","v":166839.32500565826},{"$f":"BV3+BS4","v":199901.00553972169}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":10.54564520037891},{"$f":"D4/(1+B5)^A5","v":9.6260942964345055},{"$f":"E4/(1+B5)^A5","v":11.553050424075611},{"$f":"F4+C5","v":36.212760259377774},33.055108375770274,39.672095668126651,{"$f":"I4/(1+B5)^A5","v":3.9635990910491787},{"$f":"J4/(1+B5)^A5","v":3.6180703778203318},{"$f":"K4/(1+B5)^A5","v":0.20060535616008629},{"$f":"L4+I5","v":13.610628929872812},12.424115613984092,0.68886004899077014,{"$f":"O4/(1+B5)^A5","v":3.1738543917307185},{"$f":"P4/(1+B5)^A5","v":2.8971981458115037},{"$f":"Q4/(1+B5)^A5","v":3.4769425036686581},{"$f":"R4+O5","v":10.898719424183561},9.9487077257649545,11.939495680782988,{"$f":"U4/(1+B5)^A5","v":4917022.0458075497},{"$f":"V4/(1+B5)^A5","v":4488271.4116809219},{"$f":"W4/(1+B5)^A5","v":5386735.7143273652},{"$f":"X4+U5","v":16884594.271055721},15412304.654852258,18497547.119881868,{"$f":"AA4/(1+B5)^A5","v":1848071.2883011962},{"$f":"AB4/(1+B5)^A5","v":1686964.7587220757},{"$f":"AC4/(1+B5)^A5","v":2024570.0104202973},{"$f":"AD4+AA5","v":6346104.1248653075},5792879.3556819651,6952184.2450229526,{"$f":"AG4/(1+B5)^A5","v":1479844.2122595145},{"$f":"AH4/(1+B5)^A5","v":1350850.2214275205},{"$f":"AI4/(1+B5)^A5","v":1621162.3487892251},{"$f":"AJ4+AG5","v":5081646.7519555902},4638693.4403145416,5566920.0283852341,{"$f":"AM4/(1+B5)^A5","v":0.53124072985189708},{"$f":"AN4/(1+B5)^A5","v":0.48503122992958619},{"$f":"AO4/(1+B5)^A5","v":0.58186510682381332},{"$f":"AP4+AM5","v":1.8242310285057193},1.6655519234726528,1.9980704088120564,{"$f":"AS4/(1+B5)^A5","v":0.20060535616008629},{"$f":"AT4/(1+B5)^A5","v":0.18324176162865205},{"$f":"AU4/(1+B5)^A5","v":0.21962787656443342},{"$f":"AV4+AS5","v":0.68886004899077014},0.62923508778068904,0.75418160664254785,{"$f":"AY4/(1+B5)^A5","v":0.16091890980321547},{"$f":"AZ4/(1+B5)^A5","v":0.14701631156806255},{"$f":"BA4/(1+B5)^A5","v":0.17614976872029434},{"$f":"BB4+AY5","v":0.55258050040360718},0.50484027708811463,0.60488184679147594,{"$f":"BE4/(1+B5)^A5","v":247696.78200617031},{"$f":"BF4/(1+B5)^A5","v":226151.09888043979},{"$f":"BG4/(1+B5)^A5","v":271300.94968831842},{"$f":"BH4+BE5","v":850567.60524112033},776581.7425621287,931622.11154719908,{"$f":"BK4/(1+B5)^A5","v":93534.434356920974},{"$f":"BL4/(1+B5)^A5","v":85438.46910460449},{"$f":"BM4/(1+B5)^A5","v":102403.89188348727},{"$f":"BN4+BK5","v":321188.5079579564},293387.71974825487,351645.39636424748,{"$f":"BQ4/(1+B5)^A5","v":75030.1960719575},{"$f":"BR4/(1+B5)^A5","v":68547.958075386559},{"$f":"BS4/(1+B5)^A5","v":82131.750092490111},{"$f":"BT4+BQ5","v":257646.68267715661},235387.28308104482,282032.7556322118]
[4,0.05,8.6759284046288609,7.9194116002566872,9.5047231752824075,44.888688664006636,40.974519976026961,49.176818843409059,3.2608627812890134,2.9765954538039865,0.16503852296940991,16.871491711161823,15.400711067788079,0.85389857196018004,2.6111378627059452,2.3835320845215757,2.8604892024772872,13.509857286889506,12.332239810286531,14.799984883260276,4045246.2056921138,3692511.9979275484,4431680.8032269394,20929840.476747833,19104816.652779806,22929227.923108809,1520412.8224772157,1387870.0818873418,1665618.7579622047,7866516.9473425234,7180749.4375693072,8617803.0029851571,1217471.4957323456,1111347.8202415828,1333734.2763883157,6299118.2476879358,5750041.2605561242,6900654.3047735495,0.43705306315940134,0.39903639321442091,0.47870186337899401,2.2612840916651207,2.0645883166870735,2.4767722721910506,0.16503852296940991,0.15075345077711616,0.18068839758284536,0.85389857196018004,0.77998853855780514,0.93487000422539324,0.13238838533591701,0.12095068336181945,0.1449188506602038,0.68496888573952419,0.6257909604499341,0.74980069745167977,203780.75555446162,186055.06872584144,223199.96272196743,1054348.3607955819,962636.81128797017,1154822.0742691664,76951.010623697715,70290.439974787863,84247.935280865291,398139.51858165412,363678.15972304274,435893.33164511278,61727.527992519579,56394.574750550695,67569.994060079989,319374.21066967619,291781.85783159552,349602.74969229178]
[5,0.05,6.7978169234336647,6.205066211834966,7.447199312872943,51.686505587440301,47.179586187861929,56.624018156282006,2.5549713144030575,2.3322404250464803,0.12931200122183845,19.426463025564882,17.732951492834559,0.98321057318201843,2.0458948396866345,1.8675597568397651,2.2412681390414484,15.555752126576142,14.199799567126295,17.041253022301724,3169556.2519670213,2893179.7703749621,3472337.8707642648,24099396.728714854,21997996.423154768,26401565.793873072,1191283.2302450624,1087432.5248174551,1305055.8802240824,9057800.1775875855,8268181.9623867627,9922858.8832092397,953920.77383578557,870770.09720696544,1045015.704666121,7253039.0215237215,6620811.3577630892,7945670.0094396705,0.34244251112058299,0.31265545545669582,0.37507543589465114,2.6037266027857036,2.3772437721437694,2.8518477080857019,0.12931200122183845,0.11811927336928535,0.14157408748341557,0.98321057318201843,0.89810781192709044,1.0764440917088087,0.1037297640472002,9.476802526622681E-2,0.11354771150680458,0.78869864978672444,0.72055898571616095,0.8633484089584843,159667.55419963342,145779.0147507842,174883.01114744609,1214015.9149952154,1108415.8260387543,1329705.0854166124,60293.130359859526,55074.398972826857,66010.461763499217,458432.64894151362,418752.55869586958,501903.79340861202,48365.133373553355,44186.624963917937,52942.858414191018,367739.34404322953,335968.48279551347,402545.60810648277]
[9,0.05,1.572861536173696,1.4357123888350447,1.723113976644201,64.377054708565581,58.763554754251466,70.526871051456283,0.59116274411548364,0.53962783919930868,2.9919880923292185E-2,24.196227985948699,22.086909831179515,1.2246175310245728,0.47337392822487934,0.43211121174993955,0.51857890376507332,19.375144330299314,17.686265751455434,21.225379151687342,733363.83895135357,669416.55377210013,803420.6774085504,30016503.611822825,27399148.058412936,32883922.528455328,275636.07444061176,251607.36317766091,301960.49991957331,11281755.091478005,10298262.505528925,12359211.015127422,220715.7548699459,201476.56345756119,241793.0675509508,9033872.2764314003,8246414.2264896948,9896564.4336034264,7.9233474534385798E-2,7.2341421591905569E-2,8.6783997410788252E-2,3.2430176512922197,2.960926660363834,3.5520597462975592,2.9919880923292185E-2,2.7330136109269085E-2,3.275705115769395E-2,1.2246175310245728,1.1186195523473335,1.3407426057351708,2.4000728154915336E-2,2.1927183900253458E-2,2.6272379789155868E-2,0.98234724032552412,0.89747729541750765,1.0753256991236637,36943.47132383212,33729.976500601151,40463.984932550062,1512092.3360643617,1380564.3361209596,1656186.5821109859,13950.470674139355,12742.973920587492,15273.332227433526,570991.27491164615,521568.56173822214,625135.85701863223,11190.601163873071,10223.788548864581,12249.783504423847,458030.11058491305,418458.57349923579,501382.33067280625]
[16,0.05,1.8555141759521613E-2,1.6937185052882973E-2,2.0327678800147946E-2,66.531574468958823,60.730206389405254,72.887207944887521,6.9739823040591209E-3,6.3660219437280188E-3,3.529666275076258E-4,25.00600798533986,22.82609685818354,1.2656020507647312,5.5844205872323232E-3,5.0976418492653325E-3,6.1177063915406433E-3,20.02357615914076,18.278175543252839,21.935733159200904,8651.5371379433418,7897.1471841244384,9478.0018577555529,31021071.939192772,28316120.82420703,33984455.337971561,3251.6952812804993,2968.2271351477498,3562.2461055370045,11659323.844608186,10642916.515662242,12772839.201062731,2603.7969814778417,2376.8310879232122,2852.447301745206,9336210.6859866679,8522398.6200564932,10227774.73405488,9.3472204531207823E-4,8.5341608390307228E-4,1.0237960159751173E-3,3.3515523713822257,3.0600205848639286,3.6709372399657694,3.529666275076258E-4,3.2241525280614803E-4,3.864368947145456E-4,1.2656020507647312,1.1560566165436534,1.3856135065667556,2.8313802773101567E-4,2.5867630194967902E-4,3.0993683813623573E-4,1.0152236518114246,0.92751334748970693,1.1113138392787054,435.82434418869644,397.91455326482793,477.35605411594116,1562697.8325776465,1426767.9587646506,1711614.5095644847,164.57453820151076,150.32962666859709,180.18041518754677,590100.75406347192,539024.00106752978,646057.40372458624,132.01619226767193,120.61064593457419,144.51142978610736,473359.09586666746,432463.21023807873,518162.19337135326]
[19,0.05,1.3311963767616496E-3,1.2151197585633902E-3,1.4583630088865034E-3,{"$f":"F20+C21","v":66.544365079167761},60.741881694011148,72.901220417513969,5.0033247361203211E-4,4.5671574249909585E-4,2.5322786629469783E-5,{"$f":"L20+I21","v":25.010815358434137},22.830485146148085,1.2658453611424001,4.0064153367203888E-4,3.6571870200282003E-4,4.3890090887241254E-4,{"$f":"R20+O21","v":20.027425666080656},18.281689499153781,21.939950275881607,620.68482368447064,566.56283495464675,679.97765231353685,{"$f":"X20+U21","v":31027035.70064896},28321564.562266476,33990988.80610095,233.28547056517635,212.94869416379862,255.56523201396533,{"$f":"AD20+AA21","v":11661565.334724516},10644962.60276787,12775294.763084015,186.80348296382874,170.52033196104264,204.64233376380633,{"$f":"AJ20+AG21","v":9338005.5605656337},8524037.0403052904,10229741.010683266,6.7059503835919894E-5,6.1226392850322029E-5,7.3449912949855343E-5,{"$f":"AP20+AM21","v":3.3521967030445881},3.060608869912715,3.6716429729611573,2.5322786629469783E-5,2.3130947847811056E-5,2.7724034704668783E-5,{"$f":"AV20+AS21","v":1.2658453611424001},1.1562788669515192,1.3858798889935084,2.0313092808657966E-5,1.8558142016501262E-5,2.2235712413255968E-5,{"$f":"BB20+AY21","v":1.0154188272617106},0.92769166074602194,1.1115274879447932,31.267224762149841,28.547473171152216,34.246822681281529,{"$f":"BH20+BE21","v":1562998.2592398799},1427042.2530822707,1711943.5652676532,11.807025341029847,10.785056613134026,12.926633435068723,{"$f":"BN20+BK21","v":590214.2001796877},539127.62774322391,646181.60743522423,9.4712009802034025,8.6529360404696156,10.36764333170319,{"$f":"BT20+BQ21","v":473450.09854821238},432546.35073784913,518261.80939116521]
[25,0.05,1.835214164152727E-6,1.6751885980055195E-6,2.0105286470923964E-6,66.545136534851778,60.74258588090715,72.902065568877234,6.897684356624254E-7,6.2963753076376088E-7,3.4910504197188908E-8,25.011105311394797,22.830749822315841,1.26586003621816,5.5233249592478869E-7,5.0418717608281075E-7,6.0507764194912406E-7,20.027657846090911,18.281901440664697,21.940204627986812,0.85568861197729373,0.78107494712439485,0.93743090096808313,31027395.400272228,28321892.897083953,33991382.86713811,0.3216120531470632,0.29357536317664129,0.35232738147768,11661700.528453561,10645086.01091665,12775442.868393132,0.25753104788510384,0.23508276761705951,0.28212404725907059,9338113.8170266971,8524135.8603453897,10229859.60512533,9.2449584020141686E-8,8.4407939610106755E-8,1.0125953086596671E-7,3.3522355654065241,3.0606443518668445,3.6716855386966305,3.4910504197188908E-8,3.1888791061652343E-8,3.822091320684228E-8,1.26586003621816,1.1562922718116178,1.3858959556419235,2.8004039291997535E-8,2.5584628747182253E-8,3.0654601442128548E-8,1.0154305991168486,0.92770241557107502,1.1115403739975418,4.3105626456733138E-2,3.9356122078635328E-2,4.7213360221733877E-2,1563016.3792398192,1427058.7969302158,1711963.4120058795,1.6277403184555003E-2,1.4868496491676157E-2,1.7820917476171858E-2,590221.04259375215,539133.87790538766,646189.09868520999,1.305718862658733E-2,1.1929112083078305E-2,1.4293042126144559E-2,473455.58730401,432551.36529228184,518267.81765374599]
[36,0.05,1.0917815970175337E-13,9.9658128111734913E-14,1.1960773952425562E-13,66.54513723560207,60.742586520553978,72.902066336568865,4.1034801222095278E-14,3.7457572108310508E-14,2.0768500357935509E-15,25.011105574773026,22.830750062733944,1.2658600495482373,3.2858642128225336E-14,2.9994443757662834E-14,3.5996487339220539E-14,20.027658056991186,18.28190163318137,21.940204859027066,5.0905507247193434E-8,4.6466688728699819E-8,5.5768412545193609E-8,31027395.727004703,28321893.19532625,33991383.225082703,1.9132923440959637E-8,1.7465001366855308E-8,2.0960199563427928E-8,11661700.651256524,10645086.123014208,12775443.00292431,1.5320700125012702E-8,1.3985236408566415E-8,1.6783754664173626E-8,9338113.915361248,8524135.9501083866,10229859.712850364,5.4998896835408901E-15,5.0214866966781289E-15,6.0239995136006997E-15,3.3522356007070768,3.0606443840968103,3.6716855773611359,2.0768500357935509E-15,1.8970862318035101E-15,2.2737885569720427E-15,1.2658600495482373,1.1562922839878969,1.3858959702360329,1.665979662666468E-15,1.5220472562991169E-15,1.8236634378786255E-15,1.0154306098097909,0.92770242534020009,1.111540385702563,2.5643835260557013E-9,2.3413229177678512E-9,2.8087554482910473E-9,1563016.3956990868,1427058.8119577884,1711963.4300336265,9.6835397150154165E-10,8.845371380634608E-10,1.0601787040715872E-9,590221.04880904616,539133.88358271075,646189.10548987286,7.7678118062455969E-10,7.0967112697047226E-10,8.5030295992322968E-10,473455.59228971094,432551.36984724301,518267.82311134005]
[39,0.05,4.1932975041829542E-16,3.8276536353430753E-16,4.5938751577983526E-16,66.545137235602084,60.742586520553992,72.902066336568879,1.5760581605268838E-16,1.4386645100412786E-16,7.9767327966011821E-18,25.011105574773033,22.830750062733951,1.2658600495482377,1.2620295341442303E-16,1.1520218557626378E-16,1.382547397128207E-16,20.027658056991193,18.281901633181374,21.940204859027073,1.9551706776515247E-10,1.7846852374685513E-10,2.1419443758425073E-10,31027395.727004711,28321893.195326257,33991383.22508271,7.3485429990638611E-11,6.7079301246923384E-11,8.0503603245006386E-11,11661700.651256528,10645086.123014212,12775443.002924314,5.8843502924073828E-11,5.3714274986545979E-11,6.4462779677140878E-11,9338113.9153612498,8524135.9501083884,10229859.712850366,2.1123889380691962E-17,1.928644674904714E-17,2.3136882133373664E-17,3.3522356007070777,3.0606443840968112,3.6716855773611368,7.9767327966011821E-18,7.2862988190794245E-18,8.7331311564848653E-18,1.2658600495482377,1.1562922839878971,1.3858959702360334,6.3986683605610062E-18,5.8458550487777645E-18,7.0042977124877624E-18,1.0154306098097912,0.92770242534020031,1.1115403857025632,9.8492437214112178E-12,8.9925160621704548E-12,1.0787823538474585E-11,1563016.3956990873,1427058.8119577889,1711963.430033627,3.7192386306524767E-12,3.3973162613576052E-12,4.0719176123829734E-12,590221.04880904627,539133.88358271087,646189.10548987298,2.9834488829151272E-12,2.7256936493940502E-12,3.2658301709661404E-12,473455.59228971106,432551.36984724313,518267.82311134017]
[44,0.05,1.4886852005343542E-20,1.3588759953288885E-20,1.6308964373967895E-20,66.545137235602084,60.742586520553992,72.902066336568879,5.5952492195397601E-21,5.1074805984932475E-21,2.8318630030594386E-22,25.011105574773033,22.830750062733951,1.2658600495482377,4.4803992281579132E-21,4.0898550261582776E-21,4.9082562043092651E-21,20.027658056991193,18.281901633181374,21.940204859027073,6.9411570474908961E-15,6.3359074761122747E-15,7.6042324435690991E-15,31027395.727004711,28321893.195326257,33991383.22508271,2.6088459493475064E-15,2.3814185120151111E-15,2.8580019094991833E-15,11661700.651256528,10645086.123014212,12775443.002924314,2.0890349865060931E-15,1.9069394945180311E-15,2.288527966235124E-15,9338113.9153612498,8524135.9501083884,10229859.712850366,7.4993060872479654E-22,6.8469856521173986E-22,8.2139495192274139E-22,3.3522356007070777,3.0606443840968112,3.6716855773611368,2.8318630030594386E-22,2.5867483067476685E-22,3.1003960711148381E-22,1.2658600495482377,1.1562922839878971,1.3858959702360334,2.2716258223969281E-22,2.0753685821011562E-22,2.4866335704336956E-22,1.0154306098097912,0.92770242534020031,1.1115403857025632,3.4966332223970592E-16,3.1924817077649797E-16,3.8298435137700588E-16,1563016.3956990873,1427058.8119577889,1711963.430033627,1.3203869988201127E-16,1.2060995993660623E-16,1.4455934694122859E-16,590221.04880904627,539133.88358271087,646189.10548987298,1.0591703054972941E-16,9.6766322756630222E-17,1.159420012085017E-16,473455.59228971106,432551.36984724313,518267.82311134017]
[50,0.05,1.360982797963529E-26,1.2423088867574911E-26,1.4909948696744713E-26,66.545137235602084,60.742586520553992,72.902066336568879,5.115277518295409E-27,4.6693506679496057E-27,2.5889401143840381E-28,25.011105574773033,22.830750062733951,1.2658600495482377,4.0960615953884972E-27,3.7390190584067971E-27,4.487216141911608E-27,20.027658056991193,18.281901633181374,21.940204859027073,6.3457306730849212E-21,5.7924006239748538E-21,6.9519261316623044E-21,31027395.727004711,28321893.195326257,33991383.22508271,2.3850539108767423E-21,2.1771356553024831E-21,2.612836772998836E-21,11661700.651256528,10645086.123014212,12775443.002924314,1.9098333750871159E-21,1.7433583996567822E-21,2.0922134468633667E-21,9338113.9153612498,8524135.9501083884,10229859.712850366,6.8560005686522094E-28,6.2596374888996098E-28,7.5093404535738398E-28,3.3522356007070777,3.0606443840968112,3.6716855773611368,2.5889401143840381E-28,2.3648518483835226E-28,2.8344378772264345E-28,1.2658600495482377,1.1562922839878971,1.3858959702360334,2.0767612028266605E-28,1.8973393022646979E-28,2.2733251549650193E-28,1.0154306098097912,0.92770242534020031,1.1115403857025632,3.196685010882098E-22,2.9186242232553857E-22,3.5013118550935465E-22,1563016.3956990873,1427058.8119577889,1711963.430033627,1.2071215535721274E-22,1.102637956485841E-22,1.3215875619723647E-22,590221.04880904627,539133.88358271087,646189.10548987298,9.6831255216225106E-23,8.8465513492502371E-23,1.0599626378336936E-22,473455.59228971106,432551.36984724313,518267.82311134017]

{"sheet":"Washington","index":373,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Washington"]
[null,"Number of households",{"$f":"'WTP Values '!C64","v":83745},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA64","v":0.49750280625685633}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU64","v":0.68642951501718752}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV64","v":289.80672039199999}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW64","v":1668.4849932879999}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!X3:X52), \"NULL\")))))","v":340961715.64683604},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!Y3:Y52), \"NULL\")))))","v":311228797.83918911},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!Z3:Z52), \"NULL\")))))","v":373535330.20877552},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AD3:AD52), \"NULL\")))))","v":128132915.63214627},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AE3:AE52), \"NULL\")))))","v":116960663.92632535},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AF3:AF52), \"NULL\")))))","v":140372569.44643781},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":102597478.99166064},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AK3:AK52), \"NULL\")))))","v":93652134.952047229},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!AL3:AL52), \"NULL\")))))","v":112397465.34871346}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BH3:BH52), \"NULL\")))))","v":17154231.213419911},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BI3:BI52), \"NULL\")))))","v":15660085.258879472},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":18791128.565282363},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BN3:BN52), \"NULL\")))))","v":6461078.9250069205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BO3:BO52), \"NULL\")))))","v":5899648.163406169},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BP3:BP52), \"NULL\")))))","v":7076149.0419026008},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BT3:BT52), \"NULL\")))))","v":5177865.8343632426},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BU3:BU52), \"NULL\")))))","v":4728342.1887113741},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!BV3:BV52), \"NULL\")))))","v":5670337.1775617236}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!F3:F52), \"NULL\")))))","v":1242.1393654581723},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!G3:G52), \"NULL\")))))","v":1133.8209649927528},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!H3:H52), \"NULL\")))))","v":1360.8065561305577},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!L3:L52), \"NULL\")))))","v":466.79416255188778},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!M3:M52), \"NULL\")))))","v":426.09313071234379},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!N3:N52), \"NULL\")))))","v":23.538010597049098},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!R3:R52), \"NULL\")))))","v":373.76738092293829},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!S3:S52), \"NULL\")))))","v":341.17907713612982},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Washington NPV 1%'!A3:A52,'Washington NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Washington NPV 2%'!A3:A52,'Washington NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Washington NPV 3%'!A3:A52,'Washington NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Washington NPV 4%'!A3:A52,'Washington NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Washington NPV 5%'!A3:A52,'Washington NPV 5%'!T3:T52), \"NULL\")))))","v":409.46918636451136}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Washington NPV 1%","index":374,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU64","v":236.09383652303001},{"$f":"'WTP Values '!CV64","v":215.50572262609541},{"$f":"'WTP Values '!CW64","v":258.64894836824493},{"$f":"C3","v":236.09383652303001},{"$f":"D3","v":215.50572262609541},{"$f":"E3","v":258.64894836824493},{"$f":"'WTP Values '!CC64","v":88.723719550405946},{"$f":"'WTP Values '!CD64","v":80.987661081717562},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"I3","v":88.723719550405946},{"$f":"J3","v":80.987661081717562},{"$f":"K3","v":4.4738773929181859},{"$f":"'WTP Values '!CI64","v":71.04208866024608},{"$f":"'WTP Values '!CJ64","v":64.848019072919499},{"$f":"'WTP Values '!CK64","v":77.827942528093416},{"$f":"O3","v":71.04208866024608},{"$f":"P3","v":64.848019072919499},{"$f":"Q3","v":77.827942528093416},{"$f":"'WTP Values '!BH64","v":64806705.10337083},{"$f":"'WTP Values '!BI64","v":59155359.665460169},{"$f":"'WTP Values '!BJ64","v":70997982.704909593},{"$f":"U3","v":64806705.10337083},{"$f":"V3","v":59155359.665460169},{"$f":"W3","v":70997982.704909593},{"$f":"'WTP Values '!AV64","v":24354265.292378597},{"$f":"'WTP Values '!AW64","v":22230751.746975988},{"$f":"'WTP Values '!AX64","v":26680660.306567632},{"$f":"AA3","v":24354265.292378597},{"$f":"AB3","v":22230751.746975988},{"$f":"AC3","v":26680660.306567632},{"$f":"'WTP Values '!BB64","v":19500736.476375531},{"$f":"'WTP Values '!BC64","v":17800492.00135098},{"$f":"'WTP Values '!BD64","v":21363423.096935626},{"$f":"AG3","v":19500736.476375531},{"$f":"AH3","v":17800492.00135098},{"$f":"AI3","v":21363423.096935626},{"$f":"'WTP Values '!CX64","v":11.87819064112866},{"$f":"'WTP Values '!CY64","v":10.843591639115779},{"$f":"'WTP Values '!CZ64","v":13.01163571153031},{"$f":"AM3","v":11.87819064112866},{"$f":"AN3","v":10.843591639115779},{"$f":"AO3","v":13.01163571153031},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"'WTP Values '!CG64","v":4.0851230654802571},{"$f":"'WTP Values '!CH64","v":4.89977348906225},{"$f":"AS3","v":4.4738773929181859},{"$f":"AT3","v":4.0851230654802571},{"$f":"AU3","v":4.89977348906225},{"$f":"'WTP Values '!CL64","v":3.5853356952912256},{"$f":"'WTP Values '!CM64","v":3.2740697752789711},{"$f":"'WTP Values '!CN64","v":3.9263401056333223},{"$f":"AY3","v":3.5853356952912256},{"$f":"AZ3","v":3.2740697752789711},{"$f":"BA3","v":3.9263401056333223},{"$f":"'WTP Values '!BK64","v":3260510.3520614561},{"$f":"'WTP Values '!BL64","v":2976517.5405119252},{"$f":"'WTP Values '!BM64","v":3571635.968511947},{"$f":"BE3","v":3260510.3520614561},{"$f":"BF3","v":2976517.5405119252},{"$f":"BG3","v":3571635.968511947},{"$f":"'WTP Values '!AY64","v":1228059.3900349627},{"$f":"'WTP Values '!AZ64","v":1121348.0610694918},{"$f":"'WTP Values '!BA64","v":1344965.9688511058},{"$f":"BK3","v":1228059.3900349627},{"$f":"BL3","v":1121348.0610694918},{"$f":"BM3","v":1344965.9688511058},{"$f":"'WTP Values '!BE64","v":984158.65709676128},{"$f":"'WTP Values '!BF64","v":898717.55035700148},{"$f":"'WTP Values '!BG64","v":1077762.8467928926},{"$f":"BQ3","v":984158.65709676128},{"$f":"BR3","v":898717.55035700148},{"$f":"BS3","v":1077762.8467928926}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":231.44185523284972},{"$f":"D3/(1+B4)^A4","v":211.25940851494502},{"$f":"E3/(1+B4)^A4","v":253.55254226864517},{"$f":"F3+C4","v":467.53569175587972},{"$f":"G3+D4","v":426.76513114104046},{"$f":"H3+E4","v":512.20149063689007},{"$f":"I3/(1+B4)^A4","v":86.975511763950536},{"$f":"J3/(1+B4)^A4","v":79.391884209114366},{"$f":"K3/(1+B4)^A4","v":4.385724333808632},{"$f":"L3+I4","v":175.6992313143565},{"$f":"M3+J4","v":160.37954529083191},{"$f":"N3+K4","v":8.8596017267268188},{"$f":"O3/(1+B4)^A4","v":69.642278855255441},{"$f":"P3/(1+B4)^A4","v":63.570256909047643},{"$f":"Q3/(1+B4)^A4","v":76.294424593758862},{"$f":"R3+O4","v":140.68436751550152},{"$f":"S3+P4","v":128.41827598196716},{"$f":"T3+Q4","v":154.12236712185228},{"$f":"U3/(1+B4)^A4","v":63529756.987913765},{"$f":"V3/(1+B4)^A4","v":57989765.381296121},{"$f":"W3/(1+B4)^A4","v":69599041.961483762},{"$f":"X3+U4","v":128336462.0912846},{"$f":"Y3+V4","v":117145125.0467563},{"$f":"Z3+W4","v":140597024.66639334},{"$f":"AA3/(1+B4)^A4","v":23874390.052326828},{"$f":"AB3/(1+B4)^A4","v":21792718.112906568},{"$f":"AC3/(1+B4)^A4","v":26154945.894096296},{"$f":"AD3+AA4","v":48228655.344705425},{"$f":"AE3+AB4","v":44023469.859882556},{"$f":"AF3+AC4","v":52835606.200663924},{"$f":"AG3/(1+B4)^A4","v":19116494.928316373},{"$f":"AH3/(1+B4)^A4","v":17449751.986423861},{"$f":"AI3/(1+B4)^A4","v":20942479.26373456},{"$f":"AJ3+AG4","v":38617231.404691905},{"$f":"AK3+AH4","v":35250243.987774841},{"$f":"AL3+AI4","v":42305902.360670187},{"$f":"AM3/(1+B4)^A4","v":11.644143359600685},{"$f":"AN3/(1+B4)^A4","v":10.629930045207116},{"$f":"AO3/(1+B4)^A4","v":12.755255084335174},{"$f":"AP3+AM4","v":23.522334000729344},{"$f":"AQ3+AN4","v":21.473521684322897},{"$f":"AR3+AO4","v":25.766890795865486},{"$f":"AS3/(1+B4)^A4","v":4.385724333808632},{"$f":"AT3/(1+B4)^A4","v":4.0046300024313863},{"$f":"AU3/(1+B4)^A4","v":4.8032285943164883},{"$f":"AV3+AS4","v":8.8596017267268188},{"$f":"AW3+AT4","v":8.0897530679116443},{"$f":"AX3+AU4","v":9.7030020833787383},{"$f":"AY3/(1+B4)^A4","v":3.5146904178916043},{"$f":"AZ3/(1+B4)^A4","v":3.2095576661885805},{"$f":"BA3/(1+B4)^A4","v":3.8489756941802984},{"$f":"BB3+AY4","v":7.1000261131828299},{"$f":"BC3+AZ4","v":6.4836274414675517},{"$f":"BD3+BA4","v":7.7753157998136206},{"$f":"BE3/(1+B4)^A4","v":3196265.417176214},{"$f":"BF3/(1+B4)^A4","v":2917868.385954245},{"$f":"BG3/(1+B4)^A4","v":3501260.6298519233},{"$f":"BH3+BE4","v":6456775.7692376701},{"$f":"BI3+BF4","v":5894385.9264661707},{"$f":"BJ3+BG4","v":7072896.5983638708},{"$f":"BK3/(1+B4)^A4","v":1203861.7684883468},{"$f":"BL3/(1+B4)^A4","v":1099253.0742765334},{"$f":"BM3/(1+B4)^A4","v":1318464.8258514907},{"$f":"BN3+BK4","v":2431921.1585233095},{"$f":"BO3+BL4","v":2220601.1353460252},{"$f":"BP3+BM4","v":2663430.7947025965},{"$f":"BQ3/(1+B4)^A4","v":964766.8435415756},{"$f":"BR3/(1+B4)^A4","v":881009.26414763404},{"$f":"BS3/(1+B4)^A4","v":1056526.6609086292},{"$f":"BT3+BQ4","v":1948925.5006383369},{"$f":"BU3+BR4","v":1779726.8145046355},{"$f":"BV3+BS4","v":2134289.5077015217}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":224.63518450710009},{"$f":"D4/(1+B5)^A5","v":205.04630056162716},{"$f":"E4/(1+B5)^A5","v":246.09559950795466},{"$f":"F4+C5","v":692.17087626297985},631.81143170266762,758.29709014484479,{"$f":"I4/(1+B5)^A5","v":84.41757482905534},{"$f":"J4/(1+B5)^A5","v":77.056980638778739},{"$f":"K4/(1+B5)^A5","v":4.2567408299211902},{"$f":"L4+I5","v":260.11680614341185},237.43652592961064,13.116342556648009,{"$f":"O4/(1+B5)^A5","v":67.594109736140652},{"$f":"P4/(1+B5)^A5","v":61.700665057150921},{"$f":"Q4/(1+B5)^A5","v":74.050616852510942},{"$f":"R4+O5","v":208.27847725164219},190.11894103911808,228.17298397436321,{"$f":"U4/(1+B5)^A5","v":61661356.232706532},{"$f":"V4/(1+B5)^A5","v":56284294.959721602},{"$f":"W4/(1+B5)^A5","v":67552144.433018863},{"$f":"X4+U5","v":189997818.32399112},173429420.00647789,208149169.0994122,{"$f":"AA4/(1+B5)^A5","v":23172247.772570182},{"$f":"AB4/(1+B5)^A5","v":21151797.496951442},{"$f":"AC4/(1+B5)^A5","v":25385732.804390464},{"$f":"AD4+AA5","v":71400903.117275611},65175267.356833994,78221339.005054384,{"$f":"AG4/(1+B5)^A5","v":18554281.640332654},{"$f":"AH4/(1+B5)^A5","v":16936557.361803845},{"$f":"AI4/(1+B5)^A5","v":20326564.046559755},{"$f":"AJ4+AG5","v":57171513.045024559},52186801.349578686,62632466.407229945,{"$f":"AM4/(1+B5)^A5","v":11.301690825885528},{"$f":"AN4/(1+B5)^A5","v":10.317305375038089},{"$f":"AO4/(1+B5)^A5","v":12.380124919159716},{"$f":"AP4+AM5","v":34.824024826614874},31.790827059360986,38.147015715025205,{"$f":"AS4/(1+B5)^A5","v":4.2567408299211902},{"$f":"AT4/(1+B5)^A5","v":3.8868544264553626},{"$f":"AU4/(1+B5)^A5","v":4.6619663518879326},{"$f":"AV4+AS5","v":13.116342556648009},11.976607494367007,14.364968435266672,{"$f":"AY4/(1+B5)^A5","v":3.411323892621287},{"$f":"AZ4/(1+B5)^A5","v":3.1151650500082799},{"$f":"BA4/(1+B5)^A5","v":3.735777888384364},{"$f":"BB4+AY5","v":10.511350005804116},9.598792491475832,11.511093688197985,{"$f":"BE4/(1+B5)^A5","v":3102263.7240730762},{"$f":"BF4/(1+B5)^A5","v":2832054.3083567279},{"$f":"BG4/(1+B5)^A5","v":3398289.0726612159},{"$f":"BH4+BE5","v":9559039.4933107458},8726440.2348228991,10471185.671025086,{"$f":"BK4/(1+B5)^A5","v":1168456.3719615403},{"$f":"BL4/(1+B5)^A5","v":1066924.2039719785},{"$f":"BM4/(1+B5)^A5","v":1279688.9703605946},{"$f":"BN4+BK5","v":3600377.5304848496},3287525.3393180035,3943119.7650631908,{"$f":"BQ4/(1+B5)^A5","v":936393.19338870456},{"$f":"BR4/(1+B5)^A5","v":855098.91201467742},{"$f":"BS4/(1+B5)^A5","v":1025454.3681008067},{"$f":"BT4+BQ5","v":2885318.6940270416},2634825.7265193127,3159743.8758023283]
[4,0.01,215.86999699059405,197.04546454863956,236.49303399085946,908.04087325357386,828.85689625130715,994.79012413570422,81.123630139629526,74.050243799059302,4.0906442691117348,341.24043628304139,311.48676972866997,17.206986825759742,64.956610859245728,59.293126361439754,71.161187292091,273.23508811088789,249.41206740055785,299.33417126645418,59255351.353783973,54088101.159365706,64916283.027795427,249253169.67777508,227517521.16584361,273065452.12720764,22268074.646925665,20326461.645051166,24395190.255311877,93668977.764201283,85501729.001885161,102616529.26036626,17830299.962358069,16275698.727899237,19533428.519615021,75001813.007382631,68462500.077477917,82165894.926844969,10.860702743097759,9.9147276734385148,11.897056709554402,45.684727569712635,41.705554732799499,50.04407242457961,4.0906442691117348,3.7351907056896336,4.4800580308045639,17.206986825759742,15.711798200056641,18.845026466071236,3.2782152094736663,2.9936123828777865,3.5900091220908941,13.789565215277783,12.592404874353619,15.101102810288879,2981214.4622362894,2721548.5248386925,3265689.0036981655,12540253.955547035,11447988.759661593,13736874.674723253,1122863.6068407428,1025293.1890700464,1229755.9475679847,4723241.1373255923,4312818.5283880495,5172875.7126311753,899855.45355404168,821733.24703474611,985441.49190892186,3785174.1475810832,3456558.9735540589,4145185.3677112502]
[5,0.01,205.39289512032238,187.48199841656259,225.01500720031933,1113.4337683738963,1016.3388946678697,1219.8051313360236,77.186350531958183,70.456266133719353,3.8921076622650035,418.42678681499956,381.94303586238931,21.099094488024747,61.803986415796246,56.415375243841126,67.707427997782005,335.03907452668415,305.82744264439896,367.0415992642362,56379433.620207563,51462972.360939279,61765615.867915697,305632603.29798263,278980493.52678287,334831067.99512333,21187308.955615539,19339930.805720817,23211186.470567774,114856286.71981682,104841659.80760598,125827715.73093404,16964918.613919608,15485768.881420935,18585386.997732785,91966731.621302247,83948268.958898857,100751281.92457776,10.333586003354013,9.4335231832418387,11.319641242652665,56.018313573066649,51.139077916041337,61.363713667232275,3.8921076622650035,3.5539057931313249,4.2626214947976013,21.099094488024747,19.265703993187966,23.107647960868839,3.119109288404764,2.8483194643028913,3.4157704978647132,16.908674503682548,15.44072433865651,18.516873308153592,2836523.2682148353,2589460.0385407796,3107191.0334134735,15376777.22376187,14037448.798202373,16844065.708136726,1068366.1937713213,975531.28913704806,1170070.5882412617,5791607.3310969137,5288349.8175250972,6342946.3008724367,856181.58786247915,781850.98891924112,937613.76669534273,4641355.7354435623,4238409.9624733003,5082799.1344065927]
[9,0.01,152.38569604041433,139.0971912977771,166.94379068795166,1806.441909243146,1648.9145789095307,1979.0194737611773,57.266322400010154,52.273118546315203,2.887643873129274,678.8582357767508,619.66677006124974,34.23130285145978,45.853793932483327,41.855859808966095,50.23369253597604,543.5694898520461,496.17635559619407,595.49058613057343,41829193.894689873,38181558.612026192,45825325.943642698,495860247.02203971,452619697.44650674,543232018.75436544,15719350.080407543,14348737.893181475,17220911.191544659,186343557.88736138,170095764.55334699,204143672.93049777,12586661.918060327,11489246.832680868,13788924.549560787,149207400.54387245,136198196.57279012,163459509.89463055,7.6667242788125947,6.9989470451232636,8.3983012590523316,90.88446228040965,82.968359835630707,99.5568728234052,2.887643873129274,2.6367241555805561,3.1625365768423488,34.23130285145978,31.256798646581885,37.489992567328912,2.3141386641501827,2.1132334877454593,2.5342384142669658,27.432739261906598,25.05112773358357,30.04189105998254,2104481.6195250195,1921179.7472873337,2305296.2376321135,24947379.534452185,22774444.720642168,27327917.547948577,792645.36374794273,723769.02042919316,868102.18484485347,9396339.9547803681,8579851.8173805792,10290835.747427277,635220.74182254355,580073.16697371181,695637.14154398453,7530164.5722997282,6876422.830203197,8246365.1035717186]
[16,0.01,61.616806936690445,56.243630500319291,67.503339141297602,2491.9450997043209,2274.6397676669208,2730.0118839275651,23.155506212078354,21.136515677907322,1.1676121818240424,936.46933531705156,854.8160686499499,47.221295609184224,18.54087648294297,16.924320983081376,20.311878444847036,749.84161940369529,684.46387984605803,821.46557851387854,16913538.681760181,15438625.715337524,18529365.516901881,684027815.3325479,624378470.91027582,749376085.77991569,6356083.1773727918,5801879.2808142453,6963235.9711890845,257056655.71799809,234643198.20655817,281611505.35304743,5089387.8988276757,4645650.6242523482,5575520.0383738605,205828180.09393093,187882282.18217635,225488637.41356426,3.1000223905473896,2.8300081966033566,3.3958338657845659,125.37302708716388,114.45294568565942,137.33641812933493,1.1676121818240424,1.0661533691234868,1.2787644165357654,47.221295609184224,43.118035416056308,51.716583183817171,0.93571666500677453,0.85448111738799737,1.024713494513416,37.842833376145464,34.557455004974678,41.44209832030532,850942.31953172642,776824.62760736118,932141.25011041027,34414336.748524949,31416823.109395821,37698234.230662987,320504.33614429791,292654.34458307509,351015.12881313002,12962035.029004185,11835708.407290354,14195971.418426476,256850.05107487607,234551.25557909696,281279.28383212024,10387688.975712124,9485867.2662212495,11375671.149496293]
[19,0.01,36.00352344488001,32.863904671723951,39.443102851443108,{"$f":"F20+C21","v":2623.4726466891484},2394.6977051194222,2874.1048522578167,13.530071618953098,12.350348477721433,0.68225139621438746,{"$f":"L20+I21","v":985.89719571228204},899.93418166378899,49.713686463885786,10.83368182041853,9.8891068459474063,11.868501925943562,{"$f":"R20+O21","v":789.4190678952375},720.59062081099796,864.82341672918369,9882806.6032424178,9020995.2532918043,10826955.809183326,{"$f":"X20+U21","v":720131540.34268391},657333839.26036918,788928962.90526617,3713944.3127794159,3390115.5722948448,4068711.8012870476,{"$f":"AD20+AA21","v":270624382.93908465},247027918.99372363,296475263.99130392,2973797.3394791558,2714515.7219660156,3257850.8429566091,{"$f":"AJ20+AG21","v":216692013.18211505},197798911.44510233,237390170.61968356,1.8113844966423507,1.6536115959449338,1.9842310934306111,{"$f":"AP20+AM21","v":131.9903505237009},120.49389546140233,144.58518223347886,0.68225139621438746,0.62296765654401853,0.74719913186232745,{"$f":"AV20+AS21","v":49.713686463885786},45.39385177724008,54.446240159571317,0.54675174779749547,0.49928473208122459,0.59875378420542846,{"$f":"BB20+AY21","v":39.840218890581781},36.381434709576588,43.6294569160547,497216.96521826705,453909.00767315953,544662.58510883665,{"$f":"BH20+BE21","v":36230762.517367281},33075036.87908335,39687987.646421179,187274.96529336923,171001.84317030234,205102.82904980896,{"$f":"BN20+BK21","v":13646185.202095324},12460409.847873179,14945250.083495745,150080.91615643899,137051.43205399666,164355.243211711,{"$f":"BT20+BQ21","v":10935962.390715875},9986541.5598474573,11976091.328005383]
[25,0.01,9.396357761026854,8.5769662569987712,10.294034309296004,2732.9039588700061,2494.5862678907642,2993.9906325516831,3.5311375470968946,3.2232482175720776,0.17805696744111627,1027.0213232835677,937.47258653344113,51.787363103875308,2.8274218885724522,2.5809025609340992,3.0974937870826942,822.34762332324522,750.64817726392403,900.89726770561492,2579258.2959074276,2354338.9826894579,2825666.5046037855,750169947.45242655,684752804.21962786,821837074.88316727,969281.50715118775,884767.25944001065,1061870.2852773666,281912772.53618342,257332043.70221081,308841955.60086918,776114.69758829055,708446.2416733834,850248.22915870685,225730754.77965239,206049576.62916654,247292281.81666297,0.47274308580621749,0.43156682087155002,0.51785335018589485,137.49598339974725,125.51998372909023,150.61617563212772,0.17805696744111627,0.16258483654794995,0.19500731289413684,51.787363103875308,47.28733779135797,56.71732292138141,0.14269367376327122,0.13030552341456436,0.15626539374059387,41.502049608074124,37.898991275037858,45.449345804962107,129765.8685321612,118463.16746135635,142148.43490425561,37742034.185700528,34454675.691279903,41343468.435003668,48875.843395561569,44628.812473954313,53528.637620738285,14215400.190790892,12980163.313450523,15568652.172163228,39168.777007826997,35768.284990549975,42894.153609219444,11392127.510594998,10403104.068483466,12475642.710969245]
[36,0.01,0.31577015773795691,0.28823402181630664,0.34593710885387918,2760.6446104421793,2519.9078487131292,3024.3814740148091,0.11866596489822846,0.10831916195367339,5.9837096591221261E-3,1037.4462196996794,946.98850834148061,52.313036606247572,9.5017184152927217E-2,8.6732756404051148E-2,0.10409310997036322,830.69495613593847,758.2677167179836,910.04192759189857,86677.499905731267,79118.953411500159,94958.193436867456,757784632.58054864,691703465.21643043,830179225.31601858,32573.278092400691,29733.126832776161,35684.778720328366,284774360.10543901,259944121.79574546,311976890.89685184,26081.793255753928,23807.754788768285,28573.094412331429,228022060.4060877,208141106.22474992,249802450.16857243,1.5886810886843503E-2,1.4503058160078556E-2,1.7402767990760216E-2,138.89165197261684,126.79408855910896,152.1450222042084,5.9837096591221261E-3,5.4637595532479617E-3,6.5533360392088123E-3,52.313036606247572,47.767333276449271,57.293038539986263,4.7953052681034393E-3,4.378994151692182E-3,5.2513909416172415E-3,41.923320869353518,38.283689284086215,45.910684543949479,4360.858730322072,3981.0247786183249,4776.9821938979921,38125138.984013118,34804411.784376718,41763130.000101186,1642.5016129766382,1499.7776279878685,1798.8615136713672,14359695.222590983,13111919.933239395,15726683.54167206,1316.2899081455107,1202.0143635152385,1441.4833912985437,11507764.59286841,10508701.956142932,12602278.137165129]
[39,0.01,0.10156275494500681,9.2706168101028441E-2,0.11126550420279752,2761.1144036368391,2520.3366744859277,3024.8961486778112,3.8167135234080586E-2,3.4839240605120191E-2,1.9245708401482678E-3,1037.6227672972936,947.1496622817441,52.321938986690398,3.0560858121674039E-2,2.7896295671105336E-2,3.34799941043094E-2,830.83631979997358,758.39675506348328,910.19679414111692,27878.523243722764,25447.429657066979,30541.884638929099,757913588.71711802,691821175.97842133,830320501.21546829,10476.708389269006,9563.2161566452614,11477.476093377692,284822821.63354915,259988357.83357134,312029981.62054729,8388.8192473169038,7657.4087390774184,9190.1090546636315,228060864.10135719,208176526.67505473,249844960.34559941,5.1097554389453398E-3,4.6646920418857004E-3,5.5973403993329002E-3,138.91528788455022,126.81566576600578,152.17091351081211,1.9245708401482678E-3,1.7573366544835455E-3,2.1077826574567443E-3,52.321938986690398,47.77546209100781,57.302788393156661,1.5423383175906349E-3,1.4084380649516683E-3,1.6890314624553582E-3,41.930455178046302,38.290204217817305,45.918497402974985,1402.6050775356584,1280.4371601078994,1536.444974442891,38131626.936418287,34810334.631431557,41770237.04828389,528.28611167860413,482.38107360905241,578.57693837117176,14362138.886316275,13114151.256579695,15729359.832881184,423.3649890643178,386.60996693482662,463.63160305111171,11509722.928784242,10510490.276394308,12604422.732120832]
[44,0.01,1.2567415634640243E-2,1.1471498060990031E-2,1.3768037681446466E-2,2761.2898880183225,2520.4968560857442,3025.088397875817,4.7228164727309294E-3,4.3110214696013083E-3,2.3814716014299256E-4,1037.6887140720062,947.20985898074321,52.325264340789815,3.7816127218517417E-3,3.4518987059323773E-3,4.1428277677381681E-3,830.88912413053731,758.44495545145196,910.25464227708596,3449.6995387093712,3148.8750527375714,3779.2649355611716,757961758.39714229,691865145.1131314,830373272.76285398,1296.3920571291969,1183.3561654520336,1420.2274503111623,284840923.72907287,260004881.55895814,312049812.88442278,1038.0358254557625,947.53079867142367,1137.1877444656377,228075358.65457988,208189757.46656945,249860839.40090954,6.3228316745997035E-4,5.772108459416932E-4,6.9261712411276149E-4,138.92411673399624,126.82372561627494,152.18058482997296,2.3814716014299256E-4,2.1745353558833014E-4,2.6081786318309954E-4,52.325264340789815,47.778498490877404,57.306430308307007,1.9084955599017278E-4,1.7428068554737708E-4,2.0900142399794494E-4,41.933120094785188,38.292637776091894,45.921415782273137,173.55890936782859,158.4418027438069,190.12031136840804,38134050.416212931,34812547.02438201,41772891.782257676,65.370333278847298,59.69002563598729,71.593340147825785,14363051.681184869,13114984.734800993,15730359.522346338,52.387351894965342,47.839270858646188,57.369958702408347,11510454.436543047,10511158.277286559,12605223.814221663]
[50,0.01,7.3731734475665923E-4,6.7302098829267033E-4,8.0775660493099741E-4,2761.3101088242297,2520.5153135747382,3025.110550466753,2.7708278318167224E-4,2.5292319404110941E-4,1.3971848857610937E-5,1037.6963130213849,947.21679535739634,52.325647516427715,2.2186332751566906E-4,2.0251934544216781E-4,2.4305544260614444E-4,830.89520869550165,758.45050951091594,910.26130803229239,202.39032256390209,184.74125948818539,221.72558530962255,757967308.91817534,691870211.61153638,830379353.55026138,76.057988142880816,69.426288680034702,83.323283247480688,284843009.6067847,260006785.56341192,312052098.011648,60.90049385155384,55.5906570501175,66.717634923134312,228077028.84052435,208191282.03112018,249862669.12098321,3.7095402883065447E-5,3.3864366443121716E-5,4.0635134042690826E-5,138.92513406926861,126.82465434090876,152.18169924178534,1.3971848857610937E-5,1.2757775196517161E-5,1.530191567924327E-5,52.325647516427715,47.778848370746481,57.306849960806915,1.1196947086145266E-5,1.0224868504863514E-5,1.2261898505828862E-5,41.933427169202169,38.292918191414998,45.921752062806206,10.182522639039957,9.2956175472958495,11.154163054501117,38134329.670207687,34812801.955151714,41773197.683329701,3.8352101943827615,3.5019523894057087,4.2003076045766763,14363156.86118844,13115080.775264526,15730474.715085838,3.0735120346908382,2.806680799779353,3.3658364495135746,11510538.727100903,10511235.250042051,12605316.121728119]

{"sheet":"Washington NPV 2%","index":375,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU64","v":236.09383652303001},{"$f":"'WTP Values '!CV64","v":215.50572262609541},{"$f":"'WTP Values '!CW64","v":258.64894836824493},{"$f":"C3","v":236.09383652303001},{"$f":"D3","v":215.50572262609541},{"$f":"E3","v":258.64894836824493},{"$f":"'WTP Values '!CC64","v":88.723719550405946},{"$f":"'WTP Values '!CD64","v":80.987661081717562},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"I3","v":88.723719550405946},{"$f":"J3","v":80.987661081717562},{"$f":"K3","v":4.4738773929181859},{"$f":"'WTP Values '!CI64","v":71.04208866024608},{"$f":"'WTP Values '!CJ64","v":64.848019072919499},{"$f":"'WTP Values '!CK64","v":77.827942528093416},{"$f":"O3","v":71.04208866024608},{"$f":"P3","v":64.848019072919499},{"$f":"Q3","v":77.827942528093416},{"$f":"'WTP Values '!BH64","v":64806705.10337083},{"$f":"'WTP Values '!BI64","v":59155359.665460169},{"$f":"'WTP Values '!BJ64","v":70997982.704909593},{"$f":"U3","v":64806705.10337083},{"$f":"V3","v":59155359.665460169},{"$f":"W3","v":70997982.704909593},{"$f":"'WTP Values '!AV64","v":24354265.292378597},{"$f":"'WTP Values '!AW64","v":22230751.746975988},{"$f":"'WTP Values '!AX64","v":26680660.306567632},{"$f":"AA3","v":24354265.292378597},{"$f":"AB3","v":22230751.746975988},{"$f":"AC3","v":26680660.306567632},{"$f":"'WTP Values '!BB64","v":19500736.476375531},{"$f":"'WTP Values '!BC64","v":17800492.00135098},{"$f":"'WTP Values '!BD64","v":21363423.096935626},{"$f":"AG3","v":19500736.476375531},{"$f":"AH3","v":17800492.00135098},{"$f":"AI3","v":21363423.096935626},{"$f":"'WTP Values '!CX64","v":11.87819064112866},{"$f":"'WTP Values '!CY64","v":10.843591639115779},{"$f":"'WTP Values '!CZ64","v":13.01163571153031},{"$f":"AM3","v":11.87819064112866},{"$f":"AN3","v":10.843591639115779},{"$f":"AO3","v":13.01163571153031},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"'WTP Values '!CG64","v":4.0851230654802571},{"$f":"'WTP Values '!CH64","v":4.89977348906225},{"$f":"AS3","v":4.4738773929181859},{"$f":"AT3","v":4.0851230654802571},{"$f":"AU3","v":4.89977348906225},{"$f":"'WTP Values '!CL64","v":3.5853356952912256},{"$f":"'WTP Values '!CM64","v":3.2740697752789711},{"$f":"'WTP Values '!CN64","v":3.9263401056333223},{"$f":"AY3","v":3.5853356952912256},{"$f":"AZ3","v":3.2740697752789711},{"$f":"BA3","v":3.9263401056333223},{"$f":"'WTP Values '!BK64","v":3260510.3520614561},{"$f":"'WTP Values '!BL64","v":2976517.5405119252},{"$f":"'WTP Values '!BM64","v":3571635.968511947},{"$f":"BE3","v":3260510.3520614561},{"$f":"BF3","v":2976517.5405119252},{"$f":"BG3","v":3571635.968511947},{"$f":"'WTP Values '!AY64","v":1228059.3900349627},{"$f":"'WTP Values '!AZ64","v":1121348.0610694918},{"$f":"'WTP Values '!BA64","v":1344965.9688511058},{"$f":"BK3","v":1228059.3900349627},{"$f":"BL3","v":1121348.0610694918},{"$f":"BM3","v":1344965.9688511058},{"$f":"'WTP Values '!BE64","v":984158.65709676128},{"$f":"'WTP Values '!BF64","v":898717.55035700148},{"$f":"'WTP Values '!BG64","v":1077762.8467928926},{"$f":"BQ3","v":984158.65709676128},{"$f":"BR3","v":898717.55035700148},{"$f":"BS3","v":1077762.8467928926}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":226.92602510864091},{"$f":"D3/(1+B4)^A4","v":207.13737276633546},{"$f":"E3/(1+B4)^A4","v":248.6052944715926},{"$f":"F3+C4","v":463.01986163167089},{"$f":"G3+D4","v":422.64309539243084},{"$f":"H3+E4","v":507.2542428398375},{"$f":"I3/(1+B4)^A4","v":85.278469387164506},{"$f":"J3/(1+B4)^A4","v":77.842811497229491},{"$f":"K3/(1+B4)^A4","v":4.3001512811593479},{"$f":"L3+I4","v":174.00218893757045},{"$f":"M3+J4","v":158.83047257894705},{"$f":"N3+K4","v":8.7740286740775346},{"$f":"O3/(1+B4)^A4","v":68.283437774169627},{"$f":"P3/(1+B4)^A4","v":62.329891458015666},{"$f":"Q3/(1+B4)^A4","v":74.805788665987521},{"$f":"R3+O4","v":139.32552643441571},{"$f":"S3+P4","v":127.17791053093516},{"$f":"T3+Q4","v":152.63373119408095},{"$f":"U3/(1+B4)^A4","v":62290181.760256469},{"$f":"V3/(1+B4)^A4","v":56858284.953345031},{"$f":"W3/(1+B4)^A4","v":68241044.506833524},{"$f":"X3+U4","v":127096886.8636273},{"$f":"Y3+V4","v":116013644.6188052},{"$f":"Z3+W4","v":139239027.21174312},{"$f":"AA3/(1+B4)^A4","v":23408559.489022106},{"$f":"AB3/(1+B4)^A4","v":21367504.562645126},{"$f":"AC3/(1+B4)^A4","v":25644617.749488305},{"$f":"AD3+AA4","v":47762824.781400703},{"$f":"AE3+AB4","v":43598256.309621111},{"$f":"AF3+AC4","v":52325278.056055933},{"$f":"AG3/(1+B4)^A4","v":18743499.112240996},{"$f":"AH3/(1+B4)^A4","v":17109277.202375028},{"$f":"AI3/(1+B4)^A4","v":20533855.341153044},{"$f":"AJ3+AG4","v":38244235.588616528},{"$f":"AK3+AH4","v":34909769.203726009},{"$f":"AL3+AI4","v":41897278.43808867},{"$f":"AM3/(1+B4)^A4","v":11.416946021846078},{"$f":"AN3/(1+B4)^A4","v":10.422521760011321},{"$f":"AO3/(1+B4)^A4","v":12.506378038764236},{"$f":"AP3+AM4","v":23.295136662974738},{"$f":"AQ3+AN4","v":21.2661133991271},{"$f":"AR3+AO4","v":25.518013750294546},{"$f":"AS3/(1+B4)^A4","v":4.3001512811593479},{"$f":"AT3/(1+B4)^A4","v":3.9264927580548417},{"$f":"AU3/(1+B4)^A4","v":4.7095093128241539},{"$f":"AV3+AS4","v":8.7740286740775346},{"$f":"AW3+AT4","v":8.0116158235350987},{"$f":"AX3+AU4","v":9.6092828018864047},{"$f":"AY3/(1+B4)^A4","v":3.4461127405721124},{"$f":"AZ3/(1+B4)^A4","v":3.1469336555930134},{"$f":"BA3/(1+B4)^A4","v":3.7738755340574031},{"$f":"BB3+AY4","v":7.0314484358633376},{"$f":"BC3+AZ4","v":6.4210034308719841},{"$f":"BD3+BA4","v":7.7002156396907253},{"$f":"BE3/(1+B4)^A4","v":3133900.7613047445},{"$f":"BF3/(1+B4)^A4","v":2860935.7367473328},{"$f":"BG3/(1+B4)^A4","v":3432944.9908803795},{"$f":"BH3+BE4","v":6394411.1133662006},{"$f":"BI3+BF4","v":5837453.2772592586},{"$f":"BJ3+BG4","v":7004580.959392326},{"$f":"BK3/(1+B4)^A4","v":1180372.3472077688},{"$f":"BL3/(1+B4)^A4","v":1077804.7492017415},{"$f":"BM3/(1+B4)^A4","v":1292739.3010871836},{"$f":"BN3+BK4","v":2408431.7372427313},{"$f":"BO3+BL4","v":2199152.8102712333},{"$f":"BP3+BM4","v":2637705.2699382892},{"$f":"BQ3/(1+B4)^A4","v":945942.57698650646},{"$f":"BR3/(1+B4)^A4","v":863819.2525538269},{"$f":"BS3/(1+B4)^A4","v":1035912.0019155061},{"$f":"BT3+BQ4","v":1930101.2340832679},{"$f":"BU3+BR4","v":1762536.8029108285},{"$f":"BV3+BS4","v":2113674.8487083986}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":213.83746174985575},{"$f":"D4/(1+B5)^A5","v":195.19017267711465},{"$f":"E4/(1+B5)^A5","v":234.26632146722662},{"$f":"F4+C5","v":676.85732338152661},617.83326806954551,741.52056430706409,{"$f":"I4/(1+B5)^A5","v":80.359806359511524},{"$f":"J4/(1+B5)^A5","v":73.353019857774811},{"$f":"K4/(1+B5)^A5","v":4.0521285941675416},{"$f":"L4+I5","v":254.36199529708199},232.18349243672185,12.826157268245076,{"$f":"O4/(1+B5)^A5","v":64.345008494253378},{"$f":"P4/(1+B5)^A5","v":58.73484883078121},{"$f":"Q4/(1+B5)^A5","v":70.491165413366204},{"$f":"R4+O5","v":203.6705349286691},185.91275936171638,223.12489660744717,{"$f":"U4/(1+B5)^A5","v":58697429.495684609},{"$f":"V4/(1+B5)^A5","v":53578831.815577187},{"$f":"W4/(1+B5)^A5","v":64305060.371608138},{"$f":"X4+U5","v":185794316.35931191},169592476.43438238,203544087.58335125,{"$f":"AA4/(1+B5)^A5","v":22058408.426078685},{"$f":"AB4/(1+B5)^A5","v":20135076.782916382},{"$f":"AC4/(1+B5)^A5","v":24165496.066264395},{"$f":"AD4+AA5","v":69821233.207479388},63733333.092537493,76490774.122320324,{"$f":"AG4/(1+B5)^A5","v":17662417.841027394},{"$f":"AH4/(1+B5)^A5","v":16122454.035754563},{"$f":"AI4/(1+B5)^A5","v":19349510.502326638},{"$f":"AJ4+AG5","v":55906653.429643922},51032223.23948057,61246788.940415308,{"$f":"AM4/(1+B5)^A5","v":10.758443228703589},{"$f":"AN4/(1+B5)^A5","v":9.8213750367612391},{"$f":"AO4/(1+B5)^A5","v":11.785039350216204},{"$f":"AP4+AM5","v":34.053579891678325},31.087488435888339,37.303053100510752,{"$f":"AS4/(1+B5)^A5","v":4.0521285941675416},{"$f":"AT4/(1+B5)^A5","v":3.7000218223523023},{"$f":"AU4/(1+B5)^A5","v":4.4378758102315041},{"$f":"AV4+AS5","v":12.826157268245076},11.7116376458874,14.047158612117908,{"$f":"AY4/(1+B5)^A5","v":3.2473490028082268},{"$f":"AZ4/(1+B5)^A5","v":2.9654258690030737},{"$f":"BA4/(1+B5)^A5","v":3.5562072035429466},{"$f":"BB4+AY5","v":10.278797438671564},9.3864292998750578,11.256422843233672,{"$f":"BE4/(1+B5)^A5","v":2953144.6816314473},{"$f":"BF4/(1+B5)^A5","v":2695923.6424408155},{"$f":"BG4/(1+B5)^A5","v":3234940.7381779817},{"$f":"BH4+BE5","v":9347555.7949976474},8533376.9197000749,10239521.697570307,{"$f":"BK4/(1+B5)^A5","v":1112291.2258555994},{"$f":"BL4/(1+B5)^A5","v":1015639.487453677},{"$f":"BM4/(1+B5)^A5","v":1218177.1161611897},{"$f":"BN4+BK5","v":3520722.9630983304},3214792.2977249101,3855882.3860994792,{"$f":"BQ4/(1+B5)^A5","v":891382.81749337225},{"$f":"BR4/(1+B5)^A5","v":813996.17469320528},{"$f":"BS4/(1+B5)^A5","v":976163.01603032218},{"$f":"BT4+BQ5","v":2821484.05157664},2576532.9776040339,3089837.8647387209]
[4,0.02,197.55276095072392,180.32554823307785,216.42586955955431,874.41008433225056,798.15881630262334,957.94643386661846,74.240039541611111,67.766851880837322,3.7435404673929327,328.6020348386931,299.95034431755914,16.569697735638009,59.444841785053192,54.261921440675977,65.122940742416787,263.1153767137223,240.17468080239234,288.24783734986397,54227351.759102032,49498558.704664864,59407935.894669041,240021668.11841393,219091035.13904724,262952023.47802031,20378559.729857516,18601698.588589959,22325183.008480083,90199792.937336907,82335031.681127459,98815957.130800411,16317343.935002258,14894655.417254569,17875956.773426466,72223997.364646181,65926878.656735137,79122745.713841766,9.9391385680037345,9.0734324050028583,10.887554699239724,43.99271845968206,40.160920840891194,48.190607799750474,3.7435404673929327,3.4182482367784623,4.0999112685560863,16.569697735638009,15.129885882665862,18.147069880673996,3.0000485229561424,2.739595125299191,3.2853857589956923,13.278845961627706,12.126024425174249,14.541808602229365,2728249.2065197392,2490616.7259856872,2988585.2044325639,12075805.001517387,11023993.645685762,13228106.902002871,1027585.16141612,938293.89497599273,1125407.3568556849,4548308.1245144503,4153086.1927009029,4981289.7429551641,823499.93877987913,752006.64279339719,901823.73741586006,3644983.9903565189,3328539.6203974308,3991661.6021545809]
[5,0.02,178.92962216003497,163.32640483416915,196.02357810431886,1053.3397064922856,961.48522113679246,1153.9700119709373,67.241491135828412,61.378525633654746,3.3906399391628628,395.84352597452153,361.3288699512139,19.960337674800872,53.841024690187453,49.146694049390732,58.983853857134783,316.95640140390975,289.32137485178305,347.23169120699873,49115383.223703198,44832369.660989739,53807597.888202317,289137051.34211713,263923404.80003697,316759621.36622262,18457489.407291159,16848131.526855588,20220606.085871745,108657282.34462807,99183163.207983047,119036563.21667215,14779121.136522861,13490548.313207524,16190804.804880124,87003118.501169041,79417426.969942659,95313550.518721893,9.0021840242097735,8.2180872801202405,9.8611937348099019,52.994902483891835,48.379008121011438,58.051801534560376,3.3906399391628628,3.0960127436970386,3.7134159535001019,19.960337674800872,18.225898626362902,21.860485834174099,2.7172363782261097,2.4813357114433261,2.9756751040988414,15.996082339853816,14.607360136617576,17.517483706328207,2471059.3632389489,2255828.3042029501,2706853.6974564106,14546864.364756336,13279821.949888712,15934960.599459281,930715.54041862721,849841.68935507198,1019316.1167134446,5479023.664933078,5002927.8820559746,6000605.8596686088,745869.26644598611,681115.58557473996,816809.54401350836,4390853.2568025049,4009655.2059721709,4808471.1461680895]
[9,0.02,98.781835570730266,90.167753510692776,108.21891102507452,1567.377781201958,1430.6975833867866,1717.1164684940613,37.122069787691665,33.885297210848094,1.8718736054244365,589.01828500438205,537.660204944047,29.701139702550808,29.724062364301179,27.132459074270898,32.563268634369621,471.63362219067324,430.51248497942089,516.68349191867765,27115173.278898876,24750646.173818644,29705608.400013488,430238210.14498436,392720105.46369523,471340811.94441187,10189842.585420541,9301362.9496816471,11163207.977539834,161682892.10315186,147585328.19313088,177127343.8060798,8159122.544181983,7447739.0000989307,8938472.0019304007,129461325.71810733,118173756.96150015,141827314.02768892,4.9698437370062516,4.5369667504504889,5.4440779915796416,78.85683237635061,71.988345201546593,86.381538000705817,1.8718736054244365,1.7092185077059607,2.0500688466009889,29.701139702550808,27.120280735006844,32.528575132580528,1.5001071028958448,1.3698732120741193,1.6427836000352398,23.802296534757588,21.735866956342885,26.066153753283242,1364199.9393854619,1245377.1372873702,1494375.1270933226,21645848.771243107,19760479.67648324,23711346.903549045,513820.95578633074,469172.85693444486,562734.75470554316,8152830.3757708212,7444396.100288596,8928948.7904287353,411772.70898963045,376024.08682632004,450936.77109081415,6533624.236143712,5966398.5335271973,7155042.9454068746]
[16,0.02,16.295266280574317,14.874268582768613,17.85202675733526,1873.4739171281828,1710.1011880607352,2052.4553524855482,6.123737310422471,5.5897922715943489,0.30878833813661227,704.04876661008109,642.66087111941431,35.501530779030119,4.903345927600931,4.4758294164867243,5.3717075644234642,563.73983363303932,514.58807269072713,617.5875766071141,4472977.9141145404,4082920.3839795687,4900301.7215456106,514260234.21132255,469415148.75491273,563389839.92659664,1680938.5787093451,1534373.0470447065,1841507.0492306529,193258246.24668142,176407542.73586735,211718873.78447425,1345946.5872962363,1228595.2117981396,1474509.7676244492,154744069.94828916,141252130.79557398,169525035.22377431,0.81983622393181965,0.74842789544810773,0.89806693723041786,94.256930534736284,86.047083664087864,103.25114998225618,0.30878833813661227,0.2819563997149217,0.33818381239689699,35.501530779030119,32.416651040737484,38.881141357956807,0.24746092791083754,0.22597726224058662,0.27099715296105248,28.450691505542668,25.980705033121634,31.156661630854583,225041.38684801219,205440.1191735926,246515.36872501907,25873107.028432354,23619540.679875657,28341980.150893401,84761.021565369578,77395.774144026218,92829.948140562847,9745011.8554468099,8898226.1264199801,10672699.885673599,67926.920989992897,62029.750584633555,74387.509790357697,7809587.9229224464,7131587.6528396197,8552364.6531930566]
[19,0.02,5.5930948780352869,5.1053596788399469,6.127428524321215,{"$f":"F20+C21","v":1898.8525642365314},1733.266738525344,2080.2585365171772,2.1018769006670297,1.918608630581623,0.10598675975536404,{"$f":"L20+I21","v":713.58602519239139},651.36655061106399,35.982445305360045,1.6829966765006663,1.5362583313016756,1.843754471241533,{"$f":"R20+O21","v":571.37642476350084},521.55883912819218,625.95360563047927,1535279.597782508,1401398.4609926329,1681951.8004610529,{"$f":"X20+U21","v":521226559.64910167},475773989.03480589,571021689.93593299,576955.83447316324,526649.51174511772,632068.44660134229,{"$f":"AD20+AA21","v":195876181.18958741},178797212.92738363,214586881.99896249,461975.08122281102,421696.05994586222,506102.37886966555,{"$f":"AJ20+AG21","v":156840280.15299121},143165575.09174985,171821472.87665045,0.28139594075655944,0.25688615064853099,0.30824740757653063,{"$f":"AP20+AM21","v":95.53376356437569},87.212703612702285,104.64982144225044,0.10598675975536404,9.677711722666113E-2,0.11607629580170729,{"$f":"AV20+AS21","v":35.982445305360045},32.855776848508768,39.407837116393608,8.4937086917194218E-2,7.7563155227293165E-2,9.3015527459989894E-2,{"$f":"BB20+AY21","v":28.83609322002955},26.332647560121103,31.578719239116218,77241.930659706486,70514.102593252159,84612.538539277564,{"$f":"BH20+BE21","v":26223592.000156779},23939498.156889644,28725909.228328288,29092.892832285677,26564.88703486669,31862.425475809057,{"$f":"BN20+BK21","v":9877020.7479565926},9018764.2020708341,10817275.522203954,23314.851523644254,21290.740163866329,25532.3474213019,{"$f":"BT20+BQ21","v":7915378.9745861292},7228194.3067721762,8668217.5842058398]
[25,0.02,0.38603705929955895,0.35237343189469134,0.42291692527628078,1908.7443533008363,1742.2959329412686,2091.0953329225486,0.14507216405887194,0.13242293396543572,7.3152374406031759E-3,717.30334510094224,654.75974745190433,36.169890484455152,0.11616092735324227,0.1060330034573758,0.12725647779436869,574.35292498080446,524.27582206749378,629.21441752686144,105965.45098100693,96724.935404378572,116088.80970059006,523941811.62804371,478252462.6300993,573996342.21509016,39821.661985462546,36349.504742721292,43625.550741190753,196896568.92454991,179728630.32590839,215704740.33756083,31885.656459233003,29105.586522232454,34931.335567113965,157657316.18689924,143911374.79034147,172716551.19838282,1.9422030885815018E-2,1.773035793842594E-2,2.12753270510148E-2,96.031432448993897,87.667025177268556,105.19497906997819,7.3152374406031759E-3,6.6795851950204052E-3,8.011620196476511E-3,36.169890484455152,33.026934114876099,39.6131263629511,5.8623828084430072E-3,5.3534318667695169E-3,6.4199591590810368E-3,28.98631054439873,26.469823557918563,31.74322386444496,5331.2608523043582,4866.9041734204484,5839.9823836078403,26360199.889289156,24064207.400004838,28875552.565635655,2008.000050132875,1833.5163438470493,2199.1540106241482,9928473.6135780122,9065746.1082955841,10873626.504755951,1609.1979336054253,1469.4931701314354,1762.2501549618589,7956612.9601284061,7265848.5063372422,8713373.3701375108]
[36,0.02,4.5078600838754381E-4,4.114760720482192E-4,4.938516342724757E-4,1909.2824729533727,1742.7871268931613,2091.6848615789286,1.6940472472487436E-4,1.5463387357047531E-4,8.5422023788076909E-6,717.50556968180967,654.94433953055795,36.180087622100181,1.3564428468907717E-4,1.2381763158340295E-4,1.4860086171640543E-4,574.51484849659096,524.42362767735256,629.39180777985428,123.73874871336383,112.94834651780971,135.56007093811672,524089523.07255191,478387293.17907786,574158165.20185947,46.500841360556826,42.446308599403807,50.94274606176937,196952078.67003894,179779300.02818394,215765552.54623625,37.233751148540506,33.98738762009436,40.790273753810908,157701763.46977377,143951946.77100736,172765244.03163606,2.2679635456973721E-5,2.0704222793654887E-5,2.4843779962131355E-5,96.058505954658855,87.691740560994873,105.22463599364521,8.5422023788076909E-6,7.7999339058565427E-6,9.3553875258493934E-6,36.180087622100181,33.036245179649917,39.624294229280316,6.8456643790955394E-6,6.2513484761655008E-6,7.4967614989717118E-6,28.994482462933288,26.477286019945531,31.752173021290815,6.225458777568206,5.6832168121932156,6.8195067917489967,26367631.445841342,24070991.662602533,28883693.258906882,2.3447964531793359,2.1410470680089939,2.5680121490860466,9931272.6823804528,9068301.9540469274,10876692.034252573,1.8791043391317803,1.7159672745363923,2.0578275945241473,7958856.1153178727,7267896.9188796831,8715829.8737768028]
[39,0.02,4.7157507987868752E-5,4.3045227210665428E-5,5.1662677977362512E-5,1909.2828388475327,1742.7874608802172,2091.6852624286121,1.7721722748164856E-5,1.6176518331122793E-5,8.9361464068844897E-7,717.50570718430163,654.94446504383973,36.180094555638284,1.418998442656778E-5,1.2952777685623165E-5,1.5545394473226522E-5,574.51495859639601,524.42372817769512,629.39192839625866,12.944525611457683,11.815722879648625,14.181174679681865,524089623.50886691,478387384.85703504,574158275.23330975,4.8645338522083321,4.4403821316279286,5.3292092248492242,196952116.4138597,179779334.48101997,215765593.89546391,3.8950874351364049,3.5554797029181238,4.2671414475645983,157701793.69167915,143951974.35790318,172765277.14030111,2.372556091636101E-6,2.1659047388511926E-6,2.598951010488896E-6,96.05852436327406,87.69175736620636,105.22465615885406,8.9361464068844897E-7,8.1596464536684592E-7,9.7868335256884849E-7,36.180094555638284,33.036251510703266,39.624301822864851,7.1613685126165681E-7,6.5396443149203926E-7,7.8424925284498724E-7,28.994488019424775,26.477291094042457,31.752179106265064,0.65125606511489165,0.5945311904787085,0.71340046057675011,26367636.49892411,24070996.275558136,28883698.79416677,0.24529323318231511,0.22397865579988355,0.26864421517128773,9931274.5856057368,9068303.6918928325,10876694.11865766,0.19657637156844454,0.17951031964218192,0.21527292200915321,7958857.6405500034,7267898.3116966588,8715831.5440750942]
[44,0.02,7.3708025425025742E-7,6.728045728128664E-7,8.0749686409636996E-7,1909.2828763141699,1742.7874950796479,2091.6853034746064,2.7699368491503415E-7,2.5284186449070262E-7,1.3967356093749394E-8,717.50572126420923,654.94447789608262,36.180095265615066,2.217919855229073E-7,2.0245422366725159E-7,2.4297728611303991E-7,574.51496987033795,524.42373846867622,629.3919407470737,0.2023252422773624,0.18468185440423213,0.22165428760900951,524089633.79329169,478387394.24462616,574158286.50025225,7.6033531066083543E-2,6.9403964081192968E-2,8.3296489954795175E-2,196952120.27873158,179779338.00890332,215765598.12952033,6.0880910792739204E-2,5.5572781413358127E-2,6.6696181314369565E-2,157701796.7863259,143951977.18273157,172765280.53054473,3.7083474548655177E-8,3.3853477075272075E-8,4.0622067478373017E-8,96.058526248269743,87.691759087017545,105.2246582237205,1.3967356093749394E-8,1.2753672828109023E-8,1.5296995221365661E-8,36.180095265615066,33.036252158987132,39.624302600428713,1.119334661495917E-8,1.0221580613606172E-8,1.2257955590682653E-8,28.994488588395466,26.477291613617158,31.752179729351049,1.017924836444694E-2,9.2926284643897183E-3,1.1150576340875183E-2,26367637.016347013,24070996.747913133,28883699.360963393,3.8339769507413201E-3,3.5008263075749979E-3,4.1989569608354245E-3,9931274.7804911975,9068303.8698438611,10876694.332095474,3.0725237214090217E-3,2.8057782882938173E-3,3.3647541368920755E-3,7958857.7967299195,7267898.4543175967,8715831.7151094191]
[50,0.02,2.608950413408517E-9,2.3814418555666465E-9,2.8581952443607599E-9,1909.2828768142087,1742.7874955360819,2091.6853040224159,9.8043976161823012E-10,8.9495259584857954E-10,4.9438496344034618E-11,717.50572145212311,654.94447806761173,36.180095275090594,7.8504923851103542E-10,7.166017913073026E-10,8.6003618655922462E-10,574.51497002080259,524.42373860602231,629.39194091191075,7.161452520789988E-4,6.5369516768167414E-4,7.8456184649731942E-4,524089633.93055016,478387394.36991525,574158286.65062356,2.6912634162143374E-4,2.4566049590624345E-4,2.9483412511720441E-4,196952120.33031309,179779338.05598736,215765598.18602911,2.1549251450639925E-4,1.9670399553725558E-4,2.3607609728996227E-4,157701796.82762784,143951977.2204324,172765280.57579175,1.312597179159943E-10,1.1982690148264273E-10,1.4378483093270702E-10,96.058526273427375,87.691759109983934,105.22465825127871,4.9438496344034618E-11,4.5142574103029421E-11,5.4144852987935154E-11,36.180095275090594,33.036252167639283,39.624302610806275,3.9619683352156984E-11,3.6180045271572266E-11,4.33879460498973E-11,28.99448859598909,26.477291620551533,31.752179737666907,3.6030207125308487E-5,3.2891950006830405E-5,3.9468294784074228E-5,26367637.023252666,24070996.754217297,28883699.368528001,1.3570646741595036E-5,1.2391435247047271E-5,1.4862520649124182E-5,9931274.7830921877,9068303.8722188417,10876694.334944068,1.087542636904758E-5,9.9312610573494271E-6,1.1909797672428333E-5,7958857.7988143349,7267898.4562210506,8715831.7173920851]

{"sheet":"Washington NPV 3%","index":376,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU64","v":236.09383652303001},{"$f":"'WTP Values '!CV64","v":215.50572262609541},{"$f":"'WTP Values '!CW64","v":258.64894836824493},{"$f":"C3","v":236.09383652303001},{"$f":"D3","v":215.50572262609541},{"$f":"E3","v":258.64894836824493},{"$f":"'WTP Values '!CC64","v":88.723719550405946},{"$f":"'WTP Values '!CD64","v":80.987661081717562},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"I3","v":88.723719550405946},{"$f":"J3","v":80.987661081717562},{"$f":"K3","v":4.4738773929181859},{"$f":"'WTP Values '!CI64","v":71.04208866024608},{"$f":"'WTP Values '!CJ64","v":64.848019072919499},{"$f":"'WTP Values '!CK64","v":77.827942528093416},{"$f":"O3","v":71.04208866024608},{"$f":"P3","v":64.848019072919499},{"$f":"Q3","v":77.827942528093416},{"$f":"'WTP Values '!BH64","v":64806705.10337083},{"$f":"'WTP Values '!BI64","v":59155359.665460169},{"$f":"'WTP Values '!BJ64","v":70997982.704909593},{"$f":"U3","v":64806705.10337083},{"$f":"V3","v":59155359.665460169},{"$f":"W3","v":70997982.704909593},{"$f":"'WTP Values '!AV64","v":24354265.292378597},{"$f":"'WTP Values '!AW64","v":22230751.746975988},{"$f":"'WTP Values '!AX64","v":26680660.306567632},{"$f":"AA3","v":24354265.292378597},{"$f":"AB3","v":22230751.746975988},{"$f":"AC3","v":26680660.306567632},{"$f":"'WTP Values '!BB64","v":19500736.476375531},{"$f":"'WTP Values '!BC64","v":17800492.00135098},{"$f":"'WTP Values '!BD64","v":21363423.096935626},{"$f":"AG3","v":19500736.476375531},{"$f":"AH3","v":17800492.00135098},{"$f":"AI3","v":21363423.096935626},{"$f":"'WTP Values '!CX64","v":11.87819064112866},{"$f":"'WTP Values '!CY64","v":10.843591639115779},{"$f":"'WTP Values '!CZ64","v":13.01163571153031},{"$f":"AM3","v":11.87819064112866},{"$f":"AN3","v":10.843591639115779},{"$f":"AO3","v":13.01163571153031},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"'WTP Values '!CG64","v":4.0851230654802571},{"$f":"'WTP Values '!CH64","v":4.89977348906225},{"$f":"AS3","v":4.4738773929181859},{"$f":"AT3","v":4.0851230654802571},{"$f":"AU3","v":4.89977348906225},{"$f":"'WTP Values '!CL64","v":3.5853356952912256},{"$f":"'WTP Values '!CM64","v":3.2740697752789711},{"$f":"'WTP Values '!CN64","v":3.9263401056333223},{"$f":"AY3","v":3.5853356952912256},{"$f":"AZ3","v":3.2740697752789711},{"$f":"BA3","v":3.9263401056333223},{"$f":"'WTP Values '!BK64","v":3260510.3520614561},{"$f":"'WTP Values '!BL64","v":2976517.5405119252},{"$f":"'WTP Values '!BM64","v":3571635.968511947},{"$f":"BE3","v":3260510.3520614561},{"$f":"BF3","v":2976517.5405119252},{"$f":"BG3","v":3571635.968511947},{"$f":"'WTP Values '!AY64","v":1228059.3900349627},{"$f":"'WTP Values '!AZ64","v":1121348.0610694918},{"$f":"'WTP Values '!BA64","v":1344965.9688511058},{"$f":"BK3","v":1228059.3900349627},{"$f":"BL3","v":1121348.0610694918},{"$f":"BM3","v":1344965.9688511058},{"$f":"'WTP Values '!BE64","v":984158.65709676128},{"$f":"'WTP Values '!BF64","v":898717.55035700148},{"$f":"'WTP Values '!BG64","v":1077762.8467928926},{"$f":"BQ3","v":984158.65709676128},{"$f":"BR3","v":898717.55035700148},{"$f":"BS3","v":1077762.8467928926}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":222.54108447830146},{"$f":"D3/(1+B4)^A4","v":203.13481254227111},{"$f":"E3/(1+B4)^A4","v":243.80144063365532},{"$f":"F3+C4","v":458.63492100133146},{"$f":"G3+D4","v":418.64053516836651},{"$f":"H3+E4","v":502.45038900190025},{"$f":"I3/(1+B4)^A4","v":83.630615091343145},{"$f":"J3/(1+B4)^A4","v":76.338638025937939},{"$f":"K3/(1+B4)^A4","v":4.2170585285306688},{"$f":"L3+I4","v":172.35433464174909},{"$f":"M3+J4","v":157.3262991076555},{"$f":"N3+K4","v":8.6909359214488546},{"$f":"O3/(1+B4)^A4","v":66.963982147465444},{"$f":"P3/(1+B4)^A4","v":61.125477493561597},{"$f":"Q3/(1+B4)^A4","v":73.360300243277806},{"$f":"R3+O4","v":138.00607080771152},{"$f":"S3+P4","v":125.97349656648109},{"$f":"T3+Q4","v":151.18824277137122},{"$f":"U3/(1+B4)^A4","v":61086535.114874952},{"$f":"V3/(1+B4)^A4","v":55759600.023998655},{"$f":"W3/(1+B4)^A4","v":66922408.05439683},{"$f":"X3+U4","v":125893240.21824577},{"$f":"Y3+V4","v":114914959.68945882},{"$f":"Z3+W4","v":137920390.75930643},{"$f":"AA3/(1+B4)^A4","v":22956230.834554244},{"$f":"AB3/(1+B4)^A4","v":20954615.653667629},{"$f":"AC3/(1+B4)^A4","v":25149081.257957991},{"$f":"AD3+AA4","v":47310496.126932845},{"$f":"AE3+AB4","v":43185367.400643617},{"$f":"AF3+AC4","v":51829741.564525619},{"$f":"AG3/(1+B4)^A4","v":18381314.427726962},{"$f":"AH3/(1+B4)^A4","v":16778670.941041552},{"$f":"AI3/(1+B4)^A4","v":20137075.216265082},{"$f":"AJ3+AG4","v":37882050.904102489},{"$f":"AK3+AH4","v":34579162.942392528},{"$f":"AL3+AI4","v":41500498.313200712},{"$f":"AM3/(1+B4)^A4","v":11.196333906238722},{"$f":"AN3/(1+B4)^A4","v":10.221125119347516},{"$f":"AO3/(1+B4)^A4","v":12.264714592827138},{"$f":"AP3+AM4","v":23.074524547367382},{"$f":"AQ3+AN4","v":21.064716758463295},{"$f":"AR3+AO4","v":25.27635030435745},{"$f":"AS3/(1+B4)^A4","v":4.2170585285306688},{"$f":"AT3/(1+B4)^A4","v":3.8506202898296324},{"$f":"AU3/(1+B4)^A4","v":4.6185064464720993},{"$f":"AV3+AS4","v":8.6909359214488546},{"$f":"AW3+AT4","v":7.9357433553098895},{"$f":"AX3+AU4","v":9.5182799355343484},{"$f":"AY3/(1+B4)^A4","v":3.3795227592527342},{"$f":"AZ3/(1+B4)^A4","v":3.0861247763964288},{"$f":"BA3/(1+B4)^A4","v":3.7009521214377625},{"$f":"BB3+AY4","v":6.9648584545439594},{"$f":"BC3+AZ4","v":6.3601945516754004},{"$f":"BD3+BA4","v":7.6272922270710843},{"$f":"BE3/(1+B4)^A4","v":3073343.7195413858},{"$f":"BF3/(1+B4)^A4","v":2805653.2571514049},{"$f":"BG3/(1+B4)^A4","v":3366609.4528343361},{"$f":"BH3+BE4","v":6333854.0716028418},{"$f":"BI3+BF4","v":5782170.7976633301},{"$f":"BJ3+BG4","v":6938245.4213462826},{"$f":"BK3/(1+B4)^A4","v":1157563.7572202496},{"$f":"BL3/(1+B4)^A4","v":1056978.0950791703},{"$f":"BM3/(1+B4)^A4","v":1267759.4201631688},{"$f":"BN3+BK4","v":2385623.1472552121},{"$f":"BO3+BL4","v":2178326.1561486619},{"$f":"BP3+BM4","v":2612725.3890142748},{"$f":"BQ3/(1+B4)^A4","v":927663.92411797657},{"$f":"BR3/(1+B4)^A4","v":847127.48643321847},{"$f":"BS3/(1+B4)^A4","v":1015894.8504033298},{"$f":"BT3+BQ4","v":1911822.5812147378},{"$f":"BU3+BR4","v":1745845.0367902201},{"$f":"BV3+BS4","v":2093657.6971962224}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":203.65661732372445},{"$f":"D4/(1+B5)^A5","v":185.897129422327},{"$f":"E4/(1+B5)^A5","v":223.11285493417415},{"$f":"F4+C5","v":662.29153832505585},604.53766459069357,725.5632439360744,{"$f":"I4/(1+B5)^A5","v":76.533859867417149},{"$f":"J4/(1+B5)^A5","v":69.860667875817057},{"$f":"K4/(1+B5)^A5","v":3.8592059393889495},{"$f":"L4+I5","v":248.88819450916623},227.18696698347256,12.550141860837805,{"$f":"O4/(1+B5)^A5","v":61.281529739326878},{"$f":"P4/(1+B5)^A5","v":55.938470902212167},{"$f":"Q4/(1+B5)^A5","v":67.135066895279252},{"$f":"R4+O5","v":199.28760054703841},181.91196746869326,218.32330966665046,{"$f":"U4/(1+B5)^A5","v":55902833.109161712},{"$f":"V4/(1+B5)^A5","v":51027932.890830606},{"$f":"W4/(1+B5)^A5","v":61243483.554809965},{"$f":"X4+U5","v":181796073.32740748},165942892.58028942,199163874.31411639,{"$f":"AA4/(1+B5)^A5","v":21008203.17842814},{"$f":"AB4/(1+B5)^A5","v":19176441.740405086},{"$f":"AC4/(1+B5)^A5","v":23014971.953615122},{"$f":"AD4+AA5","v":68318699.305360988},62361809.1410487,74844713.518140733,{"$f":"AG4/(1+B5)^A5","v":16821506.586482223},{"$f":"AH4/(1+B5)^A5","v":15354860.766725404},{"$f":"AI4/(1+B5)^A5","v":18428276.42793221},{"$f":"AJ4+AG5","v":54703557.490584716},49934023.709117934,59928774.741132922,{"$f":"AM4/(1+B5)^A5","v":10.246231589627348},{"$f":"AN4/(1+B5)^A5","v":9.3537774021759468},{"$f":"AO4/(1+B5)^A5","v":11.223951263972738},{"$f":"AP4+AM5","v":33.320756136994731},30.418494160639241,36.500301568330187,{"$f":"AS4/(1+B5)^A5","v":3.8592059393889495},{"$f":"AT4/(1+B5)^A5","v":3.5238630415736343},{"$f":"AU4/(1+B5)^A5","v":4.2265876531577415},{"$f":"AV4+AS5","v":12.550141860837805},11.459606396883524,13.74486758869209,{"$f":"AY4/(1+B5)^A5","v":3.0927420657243156},{"$f":"AZ4/(1+B5)^A5","v":2.8242413488423264},{"$f":"BA4/(1+B5)^A5","v":3.3868954655991503},{"$f":"BB4+AY5","v":10.057600520268275},9.1844359005177267,11.014187692670234,{"$f":"BE4/(1+B5)^A5","v":2812544.8712637154},{"$f":"BF4/(1+B5)^A5","v":2567570.1773191337},{"$f":"BG4/(1+B5)^A5","v":3080924.5610608468},{"$f":"BH4+BE5","v":9146398.9428665563},8349740.9749824638,10019169.98240713,{"$f":"BK4/(1+B5)^A5","v":1059334.8175896171},{"$f":"BL4/(1+B5)^A5","v":967284.68783069355},{"$f":"BM4/(1+B5)^A5","v":1160179.4594287218},{"$f":"BN4+BK5","v":3444957.9648448294},3145610.8439793554,3772904.8484429969,{"$f":"BQ4/(1+B5)^A5","v":848943.90283938858},{"$f":"BR4/(1+B5)^A5","v":775241.65361816669},{"$f":"BS4/(1+B5)^A5","v":929687.69912643312},{"$f":"BT4+BQ5","v":2760766.4840541263},2521086.6904083868,3023345.3963226555]
[4,0.03,180.9462667144511,165.16719173644407,198.23288183250574,843.23780503950695,769.70485632713758,923.79612576858017,67.999343219194486,62.070298566403103,3.4288544923863808,316.88753772836071,289.25726554987568,15.978996353224186,54.447845449852039,49.700606876824153,59.648637397408962,253.73544599689046,231.61257434551743,277.97194706405941,49668943.159282528,45337657.455413975,54414041.907686152,231465016.48669001,211280550.03570339,253577916.22180253,18665516.424014613,17038020.111459713,20448504.488929875,86984215.729375601,79399829.252508417,95293218.007070601,14945690.728517909,13642594.913784286,16373284.921627767,69649248.219102621,63576618.622902222,76302059.66276069,9.1036440573284789,8.3107100709197894,9.9723353244767043,42.424400194323212,38.729204231559031,46.472636892806889,3.4288544923863808,3.1309066710669593,3.7552683867110219,15.978996353224186,14.590513067950484,17.500135975403111,2.7478612679400669,2.5093018586343421,3.0092127538292219,12.805461788208342,11.693737759152068,14.023400446499455,2498909.6897995099,2281252.8471626393,2737361.5681078914,11645308.632666066,10630993.822145103,12756531.550515022,941205.26483450376,859419.91678474168,1030804.4229602449,4386163.229679333,4005030.7607640969,4803709.2714032419,754275.66207979189,688792.16824448202,826015.47928037378,3515042.1461339183,3209878.8586528688,3849360.8756030295]
[5,0.03,156.0858391694054,142.47467048392016,170.99742522250742,999.32364420891236,912.17952681105771,1094.7935509910876,58.65683079323091,53.542384792727105,2.9577600055075961,375.54436852159165,342.79965034260277,18.936756358731781,46.96718977583371,42.872180081172509,51.453438595550736,300.70263577272419,274.48475442668996,329.42538565961013,42844866.680274844,39108661.584440283,46938030.543418109,274309883.16696489,250389211.62014368,300515946.76522064,16101038.432421895,14697145.816659203,17639059.599669922,103085254.16179749,94096975.069167614,112932277.60674052,12892284.111108504,11768222.214425042,14123739.402620891,82541532.330211133,75344840.837327272,90425799.065381587,7.8528833337582391,7.1688915116453495,8.6022240517181086,50.277283528081455,45.898095743204379,55.074860944525,2.9577600055075961,2.7007475975493396,3.2393274980970759,18.936756358731781,17.291260665499824,20.739463473500187,2.370329267994109,2.1645458259294936,2.5957733555339479,15.175791056202451,13.858283585081562,16.619173802033401,2155581.449803764,1967828.7453638776,2361272.1346854772,13800890.08246983,12598822.567508981,15117803.685200499,811891.9293548665,741343.16969322553,889180.95022755663,5198055.1590342,4746373.9304573219,5692890.2216307987,650644.81195720984,594158.17494270531,712528.2084645459,4165686.9580911282,3804037.0335955741,4561889.0840675756]
[9,0.03,64.305299085724343,58.697677805766887,70.448675102984424,1384.5390674518092,1263.8029718584246,1516.8103456026852,24.165837641976058,22.058753607509409,1.2185579600948253,520.30776294828104,474.94073712613221,26.236424146889792,19.349860319314359,17.662770545024671,21.19813543293164,416.61632777902361,380.29207867338368,456.4110124875213,17651517.785497483,16112250.755177781,19337847.101641484,380049798.71506691,346908278.98001182,416357674.61310446,6633414.6486145733,6055029.4791381918,7267059.005375959,142822160.26039562,130369114.01754621,156464976.31567883,5311450.3536940059,4848351.7353840824,5818793.6287329094,114359323.78942372,104388479.42279851,125282787.2502484,3.2352839575315286,2.9534883832038581,3.5440024116971376,69.657976826001828,63.590716627560496,76.304905877149125,1.2185579600948253,1.1126722509847229,1.334560038951784,26.236424146889792,23.956629121718684,28.734031845891074,0.97654427410660449,0.89176422064837424,1.0694242531841631,21.025696448352541,19.200321279859917,23.025468806856889,888071.01637725323,810719.38808471651,972812.85510427773,19120803.95127039,17455368.08790151,20945356.329276726,334488.72505202895,305423.57017116301,366330.77830752585,7201781.4090144103,6575987.8429126358,7887363.5825977325,268057.0476740874,244785.30113453043,293552.18766898284,5771459.8965757331,5270402.5543355504,6320388.4896303946]
[16,0.03,4.3657545401123965,3.9850472203381857,4.7828348137492069,1529.9960670121793,1396.5756704723651,1676.1635101035299,1.6406441910865366,1.4975920348776361,8.272918441110394E-2,574.97029131284046,524.83709340483449,28.992772180191253,1.3136824140569321,1.1991441108937089,1.4391637598149944,460.38523429180839,420.24482975191694,504.36067169427116,1198380.1491877055,1093877.6879347819,1312866.8240458071,419977096.3292532,383353792.55873263,460099407.52398396,450349.51287655515,411082.33403630072,493368.29619112884,157826780.49147522,144065441.26906747,172902884.4442302,360599.96339195938,329159.71003568266,395044.0331325244,126373693.4097605,115355331.39719266,138444754.83814791,0.21964683823827633,0.20051543965221924,0.24060605951634351,76.976109295318153,70.271434462097616,84.321351871016219,8.272918441110394E-2,7.5540492003901186E-2,9.060468782423825E-2,28.992772180191253,26.473466294135331,31.752773718785832,6.6298620159098667E-2,6.054281296189043E-2,7.2604339844856466E-2,23.234615496533134,21.217469939379964,25.444480075553265,60292.077430861886,55040.59384856723,66045.290189685824,21129598.673872661,19289195.336244114,23145834.999760639,22708.792133376224,20735.528130497492,24870.582694078981,7958386.6503333608,7266848.4211814646,8715994.7625599634,18198.675529557881,16618.732125889448,19929.56745862171,6377798.323113584,5824100.8645175006,6984396.2936496455]
[19,0.03,0.88480828437397951,0.80765026109002191,0.969338020980132,{"$f":"F20+C21","v":1535.0737452743053},1401.2105594608183,1681.7262819318537,0.33250966325423337,0.3035172561575355,1.6766739186523966E-2,{"$f":"L20+I21","v":576.87847540070459},526.57889781714471,29.088992015151753,0.2662442591112914,0.24303075991297202,0.29167558678695837,{"$f":"R20+O21","v":461.91313893598988},421.63951832844987,506.0345199309757,242875.9276519721,221696.39439958794,266078.9633320932,{"$f":"X20+U21","v":421370896.36482215},384626048.91360044,461626363.57986712,91272.419508656894,83314.133072114055,99991.044321549824,{"$f":"AD20+AA21","v":158350568.51273981},144543558.81147662,173476706.32307714,73082.861627384351,66710.859633947912,80063.647645927311,{"$f":"AJ20+AG21","v":126793096.41985086},115738167.1908818,138904218.7134504,4.4515865544922463E-2,4.0638501436364924E-2,4.8763674818318711E-2,{"$f":"AP20+AM21","v":77.23157394996602},70.504647960426013,84.601193567776036,1.6766739186523966E-2,1.5309805559754934E-2,1.8362868927564651E-2,{"$f":"AV20+AS21","v":29.088992015151753},26.56132517640512,31.85815331573404,1.3436753674617715E-2,1.2270223159776146E-2,1.4714735055759438E-2,{"$f":"BB20+AY21","v":23.311725434642973},21.287885470642664,25.528924007244562,12219.406543083067,11155.087389045464,13385.411242614904,{"$f":"BH20+BE21","v":21199722.582153872},19353211.401359901,23222650.297375455,4602.3951239413118,4202.4733415867968,5040.5256188229641,{"$f":"BN20+BK21","v":7984798.5658717481},7290965.292497647,8744920.9919097424,3688.3289532746549,3368.1215298926109,4039.1291423646044,{"$f":"BT20+BQ21","v":6398964.6572001409},5843429.6137828119,7007575.776263345]
[25,0.03,1.6361527439781164E-2,1.4934751563634233E-2,1.7924618144721346E-2,1536.0846801857692,1402.133337716411,1682.8337960269678,6.1486381574463967E-3,5.6125219471494419E-3,3.1004395881087366E-4,577.25838326653184,526.92568049978934,29.108148800067092,4.9232843182697777E-3,4.4940294041667028E-3,5.3935504459088155E-3,462.21733547355154,421.91719235580075,506.36777295167184,4491.1663067797863,4099.5226924618919,4920.2277336120687,421648393.48906213,384879347.42899889,461930371.25925809,1687.7737501550271,1540.6122416060198,1848.9951374685879,158454851.52744997,144638749.11114758,173590950.77503762,1351.4195866059222,1233.5910272409819,1480.5055411688834,126876597.01263864,115814387.47291209,138995695.18126136,8.231699097778891E-4,7.5147121484413681E-4,9.0171873127180475E-4,77.282435411582227,70.55107935192305,84.656908350464775,3.1004395881087366E-4,2.8310291414243799E-4,3.395589633793096E-4,29.108148800067092,26.578817346405568,31.879133753645107,2.4846717399847084E-4,2.2689614967038574E-4,2.7209910399319718E-4,23.327077555126362,21.301904775369728,25.545736281319648,225.95646874390243,206.27549677403485,247.51776990170268,21213683.826515988,19365956.611233234,23237943.756725281,85.105683840153787,77.710487240712908,93.207420951807194,7990057.0178882033,7295766.815144456,8750680.0285396948,68.203131053004498,62.281981085705418,74.689990433775918,6403178.7457995322,5847277.8504016967,7012190.6705111042]
[36,0.03,6.8600964315467215E-7,6.2618747720716703E-7,7.5154724657592977E-7,1536.0982381764225,1402.1457134082802,1682.8486492737788,2.5780142372413002E-7,2.3532302789777021E-7,1.299958982001708E-8,577.26347833965212,526.93033131985362,29.108405718200867,2.0642452428453813E-7,1.8842663187931791E-7,2.2614194367565215E-7,462.2214151563939,421.92091633627143,506.37224232085526,0.18830658731600045,0.17188566958134066,0.20629636714529645,421652115.09702539,384882744.50121909,461934448.4092595,7.0765340970216847E-2,6.4595121573686104E-2,7.7525065988980527E-2,158456250.10229653,144640025.74051175,173592482.94609466,5.6662611224527766E-2,5.172227003322559E-2,6.2074954904049275E-2,126877716.86738268,115815409.68894164,138996922.00316799,3.451404510616683E-8,3.1507846796920404E-8,3.780745699583218E-8,77.283117531878389,70.551702059047727,84.657655560294373,1.299958982001708E-8,1.1869999902007885E-8,1.4237101282575986E-8,29.108405718200867,26.579051939824673,31.87941512940716,1.0417785136362587E-8,9.5133505867000076E-9,1.1408629782280025E-8,23.327283447616228,21.302092793015863,25.545961756424113,9.4739514426146754E-3,8.6487634149272977E-3,1.0377978317101329E-2,21213871.065494902,19366127.541561563,23238148.862490807,3.5683294250184708E-3,3.2582620307050132E-3,3.9080208019607607E-3,7990127.5407700231,7295831.2099916693,8750757.2649313938,2.8596355546819745E-3,2.6113723047450563E-3,3.1316179906358313E-3,6403235.262369683,5847329.4604069693,7012252.562421619]
[39,0.03,2.3598619844773433E-8,2.1540747092439792E-8,2.5853102714086503E-8,1536.0982385045602,1402.1457137078032,1682.8486496332648,8.8683269318641589E-9,8.0950737813876614E-9,4.4718376973514772E-10,577.26347846296574,526.93033143241519,29.108405724418933,7.1009699700834884E-9,6.4818454065791159E-9,7.7792459814688766E-9,462.22141525513257,421.92091642640122,506.37224242902528,6.4777158931787898E-3,5.9128390011564955E-3,7.0965613853944303E-3,421652115.18709767,384882744.58343679,461934448.50793684,2.434316188417481E-3,2.2220616474638252E-3,2.6668496266348232E-3,158456250.13614556,144640025.77140942,173592482.98317707,1.9491845851477897E-3,1.7792376538759661E-3,2.1353683250365492E-3,126877716.894486,115815409.71368185,138996922.03286019,1.1872775228352806E-9,1.0838647912712259E-9,1.3005703547247389E-9,77.283117548387409,70.551702074118808,84.657655578378751,4.4718376973514772E-10,4.0832606077787351E-10,4.8975396222425356E-10,29.108405724418933,26.579051945502428,31.879415136217165,3.5837010967806761E-10,3.2725770867184169E-10,3.9245500390303519E-10,23.327283452599346,21.302092797566363,25.545961761881181,3.2590238454082278E-4,2.9751605096640943E-4,3.5700076158748362E-4,21213871.070026558,19366127.545698509,23238148.867454883,1.2274995026993209E-4,1.1208368247373295E-4,1.3443527823725533E-4,7990127.5424768552,7295831.2115501873,8750757.2668007091,9.8370996709622749E-5,8.983078140047968E-5,1.077271481494406E-4,6403235.2637375267,5847329.4616560619,7012252.5639195601]
[44,0.03,4.7541120792176118E-11,4.3395387790112885E-11,5.2082939047604405E-11,1536.098238514792,1402.1457137171428,1682.8486496444739,1.7865883880732111E-11,1.6308109668869643E-11,9.0088393953207635E-13,577.26347846681074,526.93033143592493,29.108405724612822,1.4305415880671622E-11,1.305814481767835E-11,1.5671851799374298E-11,462.22141525821144,421.92091642921156,506.3722424323982,1.3049825615255954E-5,1.1911840396925964E-5,1.4296534469021122E-5,421652115.18990624,384882744.58600044,461934448.51101375,4.9041054401127126E-6,4.4765033669177187E-6,5.3725608136569038E-6,158456250.13720104,144640025.77237284,173592482.98433334,3.9267728544422616E-6,3.5844025107103658E-6,4.3018534195690816E-6,126877716.89533113,115815409.71445328,138996922.033786,2.391856155072938E-12,2.1835237527937227E-12,2.6200927316682147E-12,77.283117548902183,70.551702074588746,84.657655578942638,9.0088393953207635E-13,8.2260228376591765E-13,9.86644660988802E-13,29.108405724612822,26.57905194567947,31.879415136429511,7.2196241918290825E-13,6.5928424460740655E-13,7.9062889562079285E-13,23.327283452754724,21.302092797708255,25.545961762051338,6.5655384644644848E-7,5.9936753122187064E-7,7.1920376874448419E-7,21213871.070167858,19366127.545827508,23238148.867609672,2.4728862329247293E-7,2.2580065793533322E-7,2.7082955882365598E-7,7990127.5425300775,7295831.2115987837,8750757.2668589968,1.9817546397971706E-7,1.8097058461499927E-7,2.1702410549672459E-7,6403235.2637801776,5847329.4616950098,7012252.5639662687]
[50,0.03,1.0434229268460787E-14,9.5243321539512176E-15,1.143105837520365E-14,1536.0982385148088,1402.1457137171581,1682.8486496444925,3.9211681464172708E-15,3.5792710054953479E-15,1.9772418934849388E-16,577.26347846681722,526.93033143593073,29.108405724613139,3.1397238136668505E-15,2.8659752773611949E-15,3.4396264120664642E-15,462.2214152582165,421.92091642921622,506.37224243240377,2.8641493955990572E-9,2.6143866959756893E-9,3.1377745393576901E-9,421652115.18991089,384882744.58600467,461934448.51101875,1.0763431670559818E-9,9.8249392679743141E-10,1.1791588072460835E-9,158456250.1372028,144640025.77237445,173592482.98433524,8.6184018310232369E-10,7.866974308555523E-10,9.4416210874193032E-10,126877716.89533252,115815409.71445455,138996922.03378752,5.2495976290313622E-16,4.7923538760005588E-16,5.7505266622475187E-16,77.283117548903036,70.551702074589528,84.657655578943576,1.9772418934849388E-16,1.8054308948865953E-16,2.1654677945569522E-16,29.108405724613139,26.579051945679762,31.879415136429859,1.5845485506952523E-16,1.446983757785064E-16,1.7352563477079299E-16,23.32728345275498,21.30209279770849,25.545961762051618,1.440991134992227E-10,1.3154797641770245E-10,1.5784939203738747E-10,21213871.070168093,19366127.545827724,23238148.867609926,5.4274408089687525E-11,4.9558272809047746E-11,5.9441125121879209E-11,7990127.5425301641,7295831.2115988629,8750757.2668590918,4.3495150978608422E-11,3.9719058769667086E-11,4.7632012788140091E-11,6403235.2637802474,5847329.4616950732,7012252.563966346]

{"sheet":"Washington NPV 4%","index":377,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU64","v":236.09383652303001},{"$f":"'WTP Values '!CV64","v":215.50572262609541},{"$f":"'WTP Values '!CW64","v":258.64894836824493},{"$f":"C3","v":236.09383652303001},{"$f":"D3","v":215.50572262609541},{"$f":"E3","v":258.64894836824493},{"$f":"'WTP Values '!CC64","v":88.723719550405946},{"$f":"'WTP Values '!CD64","v":80.987661081717562},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"I3","v":88.723719550405946},{"$f":"J3","v":80.987661081717562},{"$f":"K3","v":4.4738773929181859},{"$f":"'WTP Values '!CI64","v":71.04208866024608},{"$f":"'WTP Values '!CJ64","v":64.848019072919499},{"$f":"'WTP Values '!CK64","v":77.827942528093416},{"$f":"O3","v":71.04208866024608},{"$f":"P3","v":64.848019072919499},{"$f":"Q3","v":77.827942528093416},{"$f":"'WTP Values '!BH64","v":64806705.10337083},{"$f":"'WTP Values '!BI64","v":59155359.665460169},{"$f":"'WTP Values '!BJ64","v":70997982.704909593},{"$f":"U3","v":64806705.10337083},{"$f":"V3","v":59155359.665460169},{"$f":"W3","v":70997982.704909593},{"$f":"'WTP Values '!AV64","v":24354265.292378597},{"$f":"'WTP Values '!AW64","v":22230751.746975988},{"$f":"'WTP Values '!AX64","v":26680660.306567632},{"$f":"AA3","v":24354265.292378597},{"$f":"AB3","v":22230751.746975988},{"$f":"AC3","v":26680660.306567632},{"$f":"'WTP Values '!BB64","v":19500736.476375531},{"$f":"'WTP Values '!BC64","v":17800492.00135098},{"$f":"'WTP Values '!BD64","v":21363423.096935626},{"$f":"AG3","v":19500736.476375531},{"$f":"AH3","v":17800492.00135098},{"$f":"AI3","v":21363423.096935626},{"$f":"'WTP Values '!CX64","v":11.87819064112866},{"$f":"'WTP Values '!CY64","v":10.843591639115779},{"$f":"'WTP Values '!CZ64","v":13.01163571153031},{"$f":"AM3","v":11.87819064112866},{"$f":"AN3","v":10.843591639115779},{"$f":"AO3","v":13.01163571153031},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"'WTP Values '!CG64","v":4.0851230654802571},{"$f":"'WTP Values '!CH64","v":4.89977348906225},{"$f":"AS3","v":4.4738773929181859},{"$f":"AT3","v":4.0851230654802571},{"$f":"AU3","v":4.89977348906225},{"$f":"'WTP Values '!CL64","v":3.5853356952912256},{"$f":"'WTP Values '!CM64","v":3.2740697752789711},{"$f":"'WTP Values '!CN64","v":3.9263401056333223},{"$f":"AY3","v":3.5853356952912256},{"$f":"AZ3","v":3.2740697752789711},{"$f":"BA3","v":3.9263401056333223},{"$f":"'WTP Values '!BK64","v":3260510.3520614561},{"$f":"'WTP Values '!BL64","v":2976517.5405119252},{"$f":"'WTP Values '!BM64","v":3571635.968511947},{"$f":"BE3","v":3260510.3520614561},{"$f":"BF3","v":2976517.5405119252},{"$f":"BG3","v":3571635.968511947},{"$f":"'WTP Values '!AY64","v":1228059.3900349627},{"$f":"'WTP Values '!AZ64","v":1121348.0610694918},{"$f":"'WTP Values '!BA64","v":1344965.9688511058},{"$f":"BK3","v":1228059.3900349627},{"$f":"BL3","v":1121348.0610694918},{"$f":"BM3","v":1344965.9688511058},{"$f":"'WTP Values '!BE64","v":984158.65709676128},{"$f":"'WTP Values '!BF64","v":898717.55035700148},{"$f":"'WTP Values '!BG64","v":1077762.8467928926},{"$f":"BQ3","v":984158.65709676128},{"$f":"BR3","v":898717.55035700148},{"$f":"BS3","v":1077762.8467928926}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":218.28202341256471},{"$f":"D3/(1+B4)^A4","v":199.24715479483672},{"$f":"E3/(1+B4)^A4","v":239.13549220436843},{"$f":"F3+C4","v":454.37585993559469},{"$f":"G3+D4","v":414.75287742093212},{"$f":"H3+E4","v":497.78444057261333},{"$f":"I3/(1+B4)^A4","v":82.030066152372356},{"$f":"J3/(1+B4)^A4","v":74.877645230877917},{"$f":"K3/(1+B4)^A4","v":4.1363511399021684},{"$f":"L3+I4","v":170.75378570277832},{"$f":"M3+J4","v":155.86530631259546},{"$f":"N3+K4","v":8.6102285328203543},{"$f":"O3/(1+B4)^A4","v":65.682404456588458},{"$f":"P3/(1+B4)^A4","v":59.955638935761364},{"$f":"Q3/(1+B4)^A4","v":71.956307810737243},{"$f":"R3+O4","v":136.72449311683454},{"$f":"S3+P4","v":124.80365800868086},{"$f":"T3+Q4","v":149.78425033883065},{"$f":"U3/(1+B4)^A4","v":59917441.848530717},{"$f":"V3/(1+B4)^A4","v":54692455.312000893},{"$f":"W3/(1+B4)^A4","v":65641626.02155102},{"$f":"X3+U4","v":124724146.95190156},{"$f":"Y3+V4","v":113847814.97746107},{"$f":"Z3+W4","v":136639608.72646061},{"$f":"AA3/(1+B4)^A4","v":22516887.289551213},{"$f":"AB3/(1+B4)^A4","v":20553579.647721879},{"$f":"AC3/(1+B4)^A4","v":24667770.253853206},{"$f":"AD3+AA4","v":46871152.58192981},{"$f":"AE3+AB4","v":42784331.394697867},{"$f":"AF3+AC4","v":51348430.560420841},{"$f":"AG3/(1+B4)^A4","v":18029527.067654889},{"$f":"AH3/(1+B4)^A4","v":16457555.474621836},{"$f":"AI3/(1+B4)^A4","v":19751685.555598766},{"$f":"AJ3+AG4","v":37530263.54403042},{"$f":"AK3+AH4","v":34258047.475972816},{"$f":"AL3+AI4","v":41115108.652534395},{"$f":"AM3/(1+B4)^A4","v":10.982054956664809},{"$f":"AN3/(1+B4)^A4","v":10.025510021371836},{"$f":"AO3/(1+B4)^A4","v":12.029988638618999},{"$f":"AP3+AM4","v":22.860245597793469},{"$f":"AQ3+AN4","v":20.869101660487615},{"$f":"AR3+AO4","v":25.041624350149309},{"$f":"AS3/(1+B4)^A4","v":4.1363511399021684},{"$f":"AT3/(1+B4)^A4","v":3.7769259111318942},{"$f":"AU3/(1+B4)^A4","v":4.5301160216921685},{"$f":"AV3+AS4","v":8.6102285328203543},{"$f":"AW3+AT4","v":7.8620489766121509},{"$f":"AX3+AU4","v":9.4298895107544176},{"$f":"AY3/(1+B4)^A4","v":3.314844392835822},{"$f":"AZ3/(1+B4)^A4","v":3.027061552587806},{"$f":"BA3/(1+B4)^A4","v":3.6301221390840626},{"$f":"BB3+AY4","v":6.9001800881270476},{"$f":"BC3+AZ4","v":6.3011313278667771},{"$f":"BD3+BA4","v":7.5564622447173848},{"$f":"BE3/(1+B4)^A4","v":3014525.1036071153},{"$f":"BF3/(1+B4)^A4","v":2751957.7852366171},{"$f":"BG3/(1+B4)^A4","v":3302178.2253253944},{"$f":"BH3+BE4","v":6275035.4556685714},{"$f":"BI3+BF4","v":5728475.3257485423},{"$f":"BJ3+BG4","v":6873814.1938373409},{"$f":"BK3/(1+B4)^A4","v":1135409.9390116148},{"$f":"BL3/(1+B4)^A4","v":1036749.3168172075},{"$f":"BM3/(1+B4)^A4","v":1243496.6427987292},{"$f":"BN3+BK4","v":2363469.3290465772},{"$f":"BO3+BL4","v":2158097.3778866995},{"$f":"BP3+BM4","v":2588462.611649835},{"$f":"BQ3/(1+B4)^A4","v":909910.00101401738},{"$f":"BR3/(1+B4)^A4","v":830914.89493065956},{"$f":"BS3/(1+B4)^A4","v":996452.33616206772},{"$f":"BT3+BQ4","v":1894068.6581107788},{"$f":"BU3+BR4","v":1729632.4452876612},{"$f":"BV3+BS4","v":2074215.1829549603}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":194.05192397708942},{"$f":"D4/(1+B5)^A5","v":177.12999508814994},{"$f":"E4/(1+B5)^A5","v":212.59058179866048},{"$f":"F4+C5","v":648.42778391268416},591.88287250908206,710.37502237127387,{"$f":"I4/(1+B5)^A5","v":72.924430110993285},{"$f":"J4/(1+B5)^A5","v":66.565953956103058},{"$f":"K4/(1+B5)^A5","v":3.6772011015573156},{"$f":"L4+I5","v":243.6782158137716},222.43126026869851,12.28742963437767,{"$f":"O4/(1+B5)^A5","v":58.391418390657407},{"$f":"P4/(1+B5)^A5","v":53.300344695679975},{"$f":"Q4/(1+B5)^A5","v":63.968895627148918},{"$f":"R4+O5","v":195.11591150749194},178.10400270436082,213.75314596597957,{"$f":"U4/(1+B5)^A5","v":53266387.624220096},{"$f":"V4/(1+B5)^A5","v":48621393.619140528},{"$f":"W4/(1+B5)^A5","v":58355166.510396823},{"$f":"X4+U5","v":177990534.57612166},162469208.59660161,194994775.23685741,{"$f":"AA4/(1+B5)^A5","v":20017430.809014432},{"$f":"AB4/(1+B5)^A5","v":18272057.464477375},{"$f":"AC4/(1+B5)^A5","v":21929557.932206206},{"$f":"AD4+AA5","v":66888583.390944242},61056388.859175242,73277988.492627054,{"$f":"AG4/(1+B5)^A5","v":16028183.911703892},{"$f":"AH4/(1+B5)^A5","v":14630706.889563391},{"$f":"AI4/(1+B5)^A5","v":17559176.536540207},{"$f":"AJ4+AG5","v":53558447.455734313},48888754.365536205,58674285.189074606,{"$f":"AM4/(1+B5)^A5","v":9.7630068671988859},{"$f":"AN4/(1+B5)^A5","v":8.9126419028183275},{"$f":"AO4/(1+B5)^A5","v":10.694616094584767},{"$f":"AP4+AM5","v":32.623252464992355},29.781743563305945,35.736240444734079,{"$f":"AS4/(1+B5)^A5","v":3.6772011015573156},{"$f":"AT4/(1+B5)^A5","v":3.3576733819660811},{"$f":"AU4/(1+B5)^A5","v":4.0272566476411091},{"$f":"AV4+AS5","v":12.28742963437767},11.219722358578231,13.457146158395528,{"$f":"AY4/(1+B5)^A5","v":2.9468845947917455},{"$f":"AZ4/(1+B5)^A5","v":2.6910466977232854},{"$f":"BA4/(1+B5)^A5","v":3.2271653631764039},{"$f":"BB4+AY5","v":9.8470646829187931},8.9921780255900625,10.783627607893788,{"$f":"BE4/(1+B5)^A5","v":2679901.8402287876},{"$f":"BF4/(1+B5)^A5","v":2446480.4502914278},{"$f":"BG4/(1+B5)^A5","v":2935624.4179966594},{"$f":"BH4+BE5","v":8954937.295897359},8174955.7760399701,9809438.6118340008,{"$f":"BK4/(1+B5)^A5","v":1009375.301380091},{"$f":"BL4/(1+B5)^A5","v":921666.36750505609},{"$f":"BM4/(1+B5)^A5","v":1105463.9874675774},{"$f":"BN4+BK5","v":3372844.6304266681},3079763.7453917554,3693926.5991174122,{"$f":"BQ4/(1+B5)^A5","v":808906.67761970987},{"$f":"BR4/(1+B5)^A5","v":738680.3159587821},{"$f":"BS4/(1+B5)^A5","v":885842.49843720451},{"$f":"BT4+BQ5","v":2702975.3357304884},2468312.7612464433,2960057.6813921649]
[4,0.04,165.87639789299774,151.41146215842531,181.72332029494271,814.30418180568188,743.29433466750743,892.09834266621658,62.336108487331387,56.900856421568641,3.1432869128703174,306.01432430110299,279.33211669026713,15.430716547247988,49.913229160504152,45.561358029196249,54.680880077629986,245.0291406679961,223.66536073355707,268.43402604360955,45532331.382197253,41561771.039347284,49882240.901324697,223522865.95831892,204030979.6359489,244877016.1381821,17110983.749193091,15619031.299371244,18745478.02787903,83999567.14013733,76675420.158546492,92023466.520506084,13700958.78231971,12506389.566926269,15009657.694465391,67259406.238054022,61395143.932462476,73683942.883540004,8.345459187133601,7.6185636516762552,9.1418026591050161,40.968711652125954,37.400307214982199,44.878043103839097,3.1432869128703174,2.8701532790135591,3.4425158607559432,15.430716547247988,14.08987563759179,16.899662019151471,2.5190093021089188,2.3003179954705679,2.7585944775891567,12.366073985027711,11.29249602106063,13.542222085482944,2290791.3245758419,2091261.7421814029,2509384.0557927438,11245728.6204732,10266217.518221373,12318822.667626744,862818.23794159421,787844.27367446537,944955.24951971741,4235662.8683682624,3867608.0190662206,4638881.8486371301,691456.81818125921,631427.02991272893,757221.88025636564,3394432.1539117475,3099739.7911591721,3717279.5616485304]
[5,0.04,136.33830779985462,124.44918502207756,149.36332288072521,950.64248960553653,867.74351968958501,1041.4616655469417,51.235737295629342,46.768356290709185,2.5835527180100337,357.25006159673234,326.10047298097629,18.014269265258022,41.025036032909675,37.448115184964223,44.94369755726148,286.05417670090577,261.11347591852132,313.37772360087104,37424257.396977417,34160746.222165316,40999565.942698799,260947123.35529634,238191725.85811421,285876582.08088088,14063981.366780559,12837705.206275962,15407416.520275606,98063548.506917894,89513125.364822447,107430883.04078169,11261189.411781168,10279340.592749048,12336844.522260178,78520595.649835184,71674484.525211528,86020787.405800179,6.8593591242589707,6.2619039798842246,7.5138954101631326,47.828070776384926,43.662211194866423,52.391938514002227,2.5835527180100337,2.3590567805754805,2.8294971014043111,18.014269265258022,16.448932418167271,19.729159120555781,2.0704420275822768,1.8906937146435949,2.2673635776871803,14.436516012609989,13.183189735704225,15.809585663170125,1882863.4855980442,1718864.7132276813,2062530.7767257772,13128592.106071245,11985082.231449055,14381353.444352521,709173.6979705363,647550.56443817611,776684.33425480244,4944836.566338799,4515158.5835043965,5415566.1828919323,568327.10201674933,518986.99182581983,622381.1892139907,3962759.2559284968,3618726.782984992,4339660.7508625211]
[9,0.04,42.035645454601351,38.370006956384685,46.051500754669092,1242.1393654581723,1133.8209649927528,1360.8065561305577,15.79693427562453,14.419557314857789,0.79655753265596319,466.79416255188778,426.09313071234379,23.538010597049098,12.64878446322828,11.545952991943382,13.856980964655124,373.76738092293829,341.17907713612982,409.46918636451136,11538597.190530499,10532395.77219606,12640931.558941303,340961715.64683604,311228797.83918911,373535330.20877552,4336188.0014087847,3958104.1690344475,4750394.1384430453,128132915.63214627,116960663.92632535,140372569.44643781,3472034.919236755,3169312.5992014953,3803679.4700984447,102597478.99166064,93652134.952047229,112397465.34871346,2.1148684683428529,1.9306618940553633,2.3166742241530938,62.493661008060769,57.0504179027348,68.456954083664058,0.79655753265596319,0.72734124426069746,0.8723867773396311,23.538010597049098,21.492692257890489,25.778739598731008,0.63835592806035513,0.5829361676446313,0.69907051808396015,18.863205711298431,17.225570192867352,20.657301686520778,580521.96185538021,529958.07880887378,635916.74173427548,17154231.213419911,15660085.258879472,18791128.565282363,218651.48992006044,199651.92747301495,239466.27937326345,6461078.9250069205,5899648.163406169,7076149.0419026008,175225.85506699831,160013.37801526915,191891.73923017088,5177865.8343632426,4728342.1887113741,5670337.1775617236]
[16,0.04,1.1846330482313083,1.0813293767664252,1.2978064003691507,1314.8245241336422,1200.167752673598,1440.4356567045388,0.4451833723798399,0.40636664315038379,2.2448290440097222E-2,494.10913921020523,451.02644148052053,24.915363318271602,0.35646337609536383,0.32538378653786265,0.39051232405058095,395.63879257414038,361.14354815121828,433.42972864443669,325176.4880568785,296820.09099325933,356242.06844462239,360913467.51399422,329440695.13863039,395393163.1558091,122200.85011804245,111545.83107435229,133873.85462182606,135630754.89500374,123804746.52500987,148586625.58830586,97847.606845555158,89316.398132741931,107193.89119465349,108601083.93937227,99132293.200453758,118974527.3361004,5.9600442747264365E-2,5.440920104650087E-2,6.5287658087261974E-2,66.150546694882607,60.388786199461812,72.462788459724692,2.2448290440097222E-2,2.0497662542697696E-2,2.4585282231307078E-2,24.915363318271602,22.750360914540455,27.287211055551996,1.798991119885103E-2,1.6428091961783953E-2,1.9700947370032366E-2,19.967007054675086,18.233543482790569,21.866086540012628,16360.055705120139,14935.083012159206,17921.170949916625,18158030.024065617,16576452.466590652,19890712.234748397,6161.9556022771867,5626.5169446024101,6748.5503175854456,6839156.1037344784,6244872.6002216386,7490217.728738117,4938.1503857515645,4509.4379711794672,5407.822183202883,5480854.3799618809,5005026.3610478947,6002143.2284411006]
[19,0.04,0.1424897163865817,0.13006417172471296,0.15610240334708525,1315.8753771046991,1201.1269680103328,1441.5869024119932,5.3547427674024685E-2,4.8878484200585499E-2,2.7001192841519532E-3,494.50404822462872,451.38691732148294,24.935276533371709,4.287603274099628E-2,3.9137725838220248E-2,4.6971499218690774E-2,395.95500070154498,361.43218649313144,433.77614058742245,39112.791617613373,35702.035028158964,42849.413473168657,361201921.96755069,329703995.47028613,395709174.96773642,14698.530065083205,13416.925905976044,16102.579279822528,135739155.65809572,123903695.53556509,148705381.12875465,11769.279752363089,10743.131181091649,12893.467033951856,108687881.65999806,99211523.137928516,119069615.86938861,7.1688445601377371E-3,6.5444330102992629E-3,7.852912678983132E-3,66.203416486444468,60.437050993912649,72.520703211956857,2.7001192841519532E-3,2.4654943795950597E-3,2.9571603608841718E-3,24.935276533371709,22.768543785274037,27.30901993292176,2.1638577012276254E-3,1.975999376264415E-3,2.3696640976664375E-3,19.982965373295851,18.24811635771805,21.883562668259554,1967.8158573844501,1796.4176719448512,2155.5895049371111,18172542.546040293,16589700.937397493,19906609.575925618,741.17070046803701,676.76721063766217,811.72732958026234,6844622.1924628345,6249863.7171390373,7496204.1683044871,593.96928778120616,542.40301546169803,650.46222566904657,5485234.8672462273,5009026.55021777,6006940.3476981157]
[25,0.04,7.1496159980519115E-4,6.5261473355276392E-4,7.8326511456918997E-4,1315.9884931818046,1201.230220015113,1441.7108249794676,2.6868152682265223E-4,2.4525446569977365E-4,1.3548217036411493E-5,494.54655708148641,451.42571971738801,24.93742003473367,2.1513634625136514E-4,1.9637888114054796E-4,2.3568590827657753E-4,395.98903802541997,361.463256145917,433.81342911505874,196.25377028548371,179.13983357775328,215.00278044188559,361232971.8261975,329732337.68507522,395743191.15979058,73.751880743487931,67.321256954285602,80.796889311346789,135750824.1497058,123914346.62017517,148718164.2309013,59.053967498083701,53.905126986929936,64.694730619155095,108697224.75358899,99220051.619041771,119079851.40391107,3.5970656026609117E-5,3.2837585851929514E-5,3.9403061178560761E-5,66.209107504677817,60.442246320338846,72.526937280622477,1.3548217036411493E-5,1.2370954554808761E-5,1.4837955721395094E-5,24.93742003473367,22.770501028641615,27.311367487453257,1.085745135195016E-5,9.9148465664368929E-6,1.1890113035750742E-5,19.984683161082817,18.249685013361937,21.8854438363437,9.8737846435218231,9.0137708546450401,10.81596454857039,18174104.705162354,16591127.031329365,19908320.79996923,3.7189251489398263,3.3957718485484003,4.0729526654946184,6845210.5740262801,6250400.9717137692,7496848.5615528543,2.9803219698680805,2.7215811604364624,3.2637829962091298,5485706.3923320975,5009457.1391955223,6007456.7199468557]
[36,0.04,1.1115116418860457E-9,1.0145843835639657E-9,1.2176993754127222E-9,1315.9888840499293,1201.2305767983266,1441.7112531889918,4.1770445448324534E-10,3.8128368561908449E-10,2.1062671011804588E-11,494.54670396915782,451.42585379753046,24.937427441517745,3.3446069483504514E-10,3.0529949114434965E-10,3.664079734481993E-10,395.98915564004466,361.46336350587177,433.81355796408934,3.0510498815010758E-4,2.7849888805420533E-4,3.3425304738623823E-4,361233079.11775452,329732435.62047601,395743308.70139509,1.1465800971648616E-4,1.0466067110664289E-4,1.2561049869281115E-4,135750864.46971643,123914383.42457625,148718208.40240455,9.1807968975627787E-5,8.3803348626896744E-5,1.0057735446416404E-4,108697257.03827888,99220081.08887051,119079886.77239525,5.5921608867872771E-11,5.1050796260662533E-11,6.1257781170138265E-11,66.209127169765935,60.44226427258355,72.526958822199873,2.1062671011804588E-11,1.9232445508485759E-11,2.3067757108373525E-11,24.937427441517745,22.770507791818556,27.311375599334976,1.6879484971210005E-11,1.5414068936165643E-11,1.848490753374587E-11,19.984689096830479,18.249690433789404,21.885450336645519,1.5350232213507026E-5,1.401321587755341E-5,1.6814987710162955E-5,18174110.103141338,16591131.959140468,19908326.713036146,5.7816092493299217E-6,5.2792205118133386E-6,6.3319964397830574E-6,6845212.6071554711,6250402.8281756761,7496850.7882282035,4.6333433389705689E-6,4.231093173377585E-6,5.0740246719049406E-6,5485708.0216683578,5009458.6270786831,6007458.5042507127]
[39,0.04,1.2709057241552891E-11,1.1600788081014139E-11,1.3923210951586328E-11,1315.988884050261,1201.2305767986295,1441.7112531893554,4.7760451821011518E-12,4.359609025399662E-12,2.4083120811474594E-13,494.54670396928253,451.42585379764432,24.937427441524033,3.824233553231582E-12,3.4908034810923759E-12,4.1895196890722005E-12,395.98915564014453,361.46336350596283,433.81355796419871,3.4885795280591155E-6,3.184364586576771E-6,3.8218593061130621E-6,361233079.11784559,329732435.62055916,395743308.70149487,1.31100310044143E-6,1.1966932328091923E-6,1.4362341858319525E-6,135750864.46975064,123914383.4246075,148718208.40244204,1.0497350535727339E-6,9.5820998593034594E-7,1.1500044686172203E-6,108697257.03830628,99220081.08889553,119079886.77242526,6.3940934251986017E-13,5.8371632599609909E-13,7.0042329566677119E-13,66.209127169782633,60.442264272598784,72.526958822218162,2.4083120811474594E-13,2.1990435516054754E-13,2.6375742230382686E-13,24.937427441524033,22.770507791824297,27.311375599341861,1.930005342481451E-13,1.7624492362721946E-13,2.1135698367725561E-13,19.984689096835517,18.249690433794008,21.885450336651036,1.7551501263770896E-7,1.6022752800309649E-7,1.922630706430141E-7,18174110.103145916,16591131.959144652,19908326.713041168,6.6107092475742885E-8,6.0362764677452174E-8,7.2400236015487742E-8,6845212.6071571978,6250402.8281772519,7496850.7882300941,5.2977785833017663E-8,4.8378445450697606E-8,5.8016549328147076E-8,5485708.0216697417,5009458.627079946,6007458.504252227]
[44,0.04,3.3659842772194676E-15,3.0724600213758569E-15,3.6875519765715618E-15,1315.9888840502642,1201.2305767986325,1441.711253189359,1.2649319839146436E-15,1.1546391801856672E-15,6.3783964819010828E-17,494.54670396928384,451.42585379764546,24.937427441524097,1.0128453879730741E-15,9.2453668347662719E-16,1.1095911470452504E-15,395.98915564014555,361.46336350596374,433.81355796419979,9.2394767118398017E-10,8.4337657212740737E-10,1.0122165704046833E-9,361233079.11784643,329732435.62055993,395743308.70149589,3.4721818775384127E-10,3.1694330505655184E-10,3.8038554678228504E-10,135750864.46975097,123914383.42460781,148718208.4024424,2.7802154152074785E-10,2.5378119600963709E-10,3.0457782088207175E-10,108697257.03830656,99220081.088895783,119079886.77242556,1.69347084738294E-16,1.5459683108792978E-16,1.8550658446200552E-16,66.209127169782789,60.442264272598933,72.526958822218333,6.3783964819010828E-17,5.8241503511557558E-17,6.9855955449779514E-17,24.937427441524097,22.770507791824354,27.311375599341929,5.111604672376439E-17,4.6678335819382943E-17,5.5977738585686523E-17,19.984689096835563,18.249690433794051,21.885450336651086,4.6485019441325484E-11,4.243614060316138E-11,5.0920730041125144E-11,18174110.103145961,16591131.959144695,19908326.713041216,1.7508413854531925E-11,1.598703294603908E-11,1.9175148200476074E-11,6845212.6071572155,6250402.8281772677,7496850.7882301128,1.4031126838645736E-11,1.2812994988404872E-11,1.5365639570697974E-11,5485708.0216697548,5009458.6270799581,6007458.5042522429]
[50,0.04,4.7055498958254992E-20,4.2952113684429185E-20,5.1550923563853749E-20,1315.9888840502642,1201.2305767986325,1441.711253189359,1.7683387903560906E-20,1.6141526004176438E-20,8.9168161313388167E-22,494.54670396928384,451.42585379764546,24.937427441524097,1.4159289281651286E-20,1.2924758811452521E-20,1.5511767365416134E-20,395.98915564014555,361.46336350596374,433.81355796419979,1.2916524587807854E-14,1.179016363200033E-14,1.4150498591619074E-14,361233079.11784643,329732435.62055993,395743308.70149589,4.8540111083450455E-15,4.4307768939534052E-15,5.3176813158304645E-15,135750864.46975097,123914383.42460781,148718208.4024424,3.8866617547628562E-15,3.5477886469276462E-15,4.2579109564537725E-15,108697257.03830656,99220081.088895783,119079886.77242556,2.3674238835331146E-21,2.1612195497885522E-21,2.5933290749391675E-21,66.209127169782789,60.442264272598933,72.526958822218333,8.9168161313388167E-22,8.1419958683800212E-22,9.7656630814995426E-22,24.937427441524097,22.770507791824354,27.311375599341929,7.1458773578917099E-22,6.5254980464034928E-22,7.8255279964651419E-22,19.984689096835563,18.249690433794051,21.885450336651086,6.4984729688121898E-16,5.9324512697782409E-16,7.1185726434322221E-16,18174110.103145961,16591131.959144695,19908326.713041216,2.4476262574024703E-16,2.234941551062036E-16,2.6806309592071092E-16,6845212.6071572155,6250402.8281772677,7496850.7882301128,1.961511462805889E-16,1.7912201088089055E-16,2.1480725317266745E-16,5485708.0216697548,5009458.6270799581,6007458.5042522429]

{"sheet":"Washington NPV 5%","index":378,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU64","v":236.09383652303001},{"$f":"'WTP Values '!CV64","v":215.50572262609541},{"$f":"'WTP Values '!CW64","v":258.64894836824493},{"$f":"C3","v":236.09383652303001},{"$f":"D3","v":215.50572262609541},{"$f":"E3","v":258.64894836824493},{"$f":"'WTP Values '!CC64","v":88.723719550405946},{"$f":"'WTP Values '!CD64","v":80.987661081717562},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"I3","v":88.723719550405946},{"$f":"J3","v":80.987661081717562},{"$f":"K3","v":4.4738773929181859},{"$f":"'WTP Values '!CI64","v":71.04208866024608},{"$f":"'WTP Values '!CJ64","v":64.848019072919499},{"$f":"'WTP Values '!CK64","v":77.827942528093416},{"$f":"O3","v":71.04208866024608},{"$f":"P3","v":64.848019072919499},{"$f":"Q3","v":77.827942528093416},{"$f":"'WTP Values '!BH64","v":64806705.10337083},{"$f":"'WTP Values '!BI64","v":59155359.665460169},{"$f":"'WTP Values '!BJ64","v":70997982.704909593},{"$f":"U3","v":64806705.10337083},{"$f":"V3","v":59155359.665460169},{"$f":"W3","v":70997982.704909593},{"$f":"'WTP Values '!AV64","v":24354265.292378597},{"$f":"'WTP Values '!AW64","v":22230751.746975988},{"$f":"'WTP Values '!AX64","v":26680660.306567632},{"$f":"AA3","v":24354265.292378597},{"$f":"AB3","v":22230751.746975988},{"$f":"AC3","v":26680660.306567632},{"$f":"'WTP Values '!BB64","v":19500736.476375531},{"$f":"'WTP Values '!BC64","v":17800492.00135098},{"$f":"'WTP Values '!BD64","v":21363423.096935626},{"$f":"AG3","v":19500736.476375531},{"$f":"AH3","v":17800492.00135098},{"$f":"AI3","v":21363423.096935626},{"$f":"'WTP Values '!CX64","v":11.87819064112866},{"$f":"'WTP Values '!CY64","v":10.843591639115779},{"$f":"'WTP Values '!CZ64","v":13.01163571153031},{"$f":"AM3","v":11.87819064112866},{"$f":"AN3","v":10.843591639115779},{"$f":"AO3","v":13.01163571153031},{"$f":"'WTP Values '!CF64","v":4.4738773929181859},{"$f":"'WTP Values '!CG64","v":4.0851230654802571},{"$f":"'WTP Values '!CH64","v":4.89977348906225},{"$f":"AS3","v":4.4738773929181859},{"$f":"AT3","v":4.0851230654802571},{"$f":"AU3","v":4.89977348906225},{"$f":"'WTP Values '!CL64","v":3.5853356952912256},{"$f":"'WTP Values '!CM64","v":3.2740697752789711},{"$f":"'WTP Values '!CN64","v":3.9263401056333223},{"$f":"AY3","v":3.5853356952912256},{"$f":"AZ3","v":3.2740697752789711},{"$f":"BA3","v":3.9263401056333223},{"$f":"'WTP Values '!BK64","v":3260510.3520614561},{"$f":"'WTP Values '!BL64","v":2976517.5405119252},{"$f":"'WTP Values '!BM64","v":3571635.968511947},{"$f":"BE3","v":3260510.3520614561},{"$f":"BF3","v":2976517.5405119252},{"$f":"BG3","v":3571635.968511947},{"$f":"'WTP Values '!AY64","v":1228059.3900349627},{"$f":"'WTP Values '!AZ64","v":1121348.0610694918},{"$f":"'WTP Values '!BA64","v":1344965.9688511058},{"$f":"BK3","v":1228059.3900349627},{"$f":"BL3","v":1121348.0610694918},{"$f":"BM3","v":1344965.9688511058},{"$f":"'WTP Values '!BE64","v":984158.65709676128},{"$f":"'WTP Values '!BF64","v":898717.55035700148},{"$f":"'WTP Values '!BG64","v":1077762.8467928926},{"$f":"BQ3","v":984158.65709676128},{"$f":"BR3","v":898717.55035700148},{"$f":"BS3","v":1077762.8467928926}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":214.14406940864399},{"$f":"D3/(1+B4)^A4","v":195.47004319827246},{"$f":"E3/(1+B4)^A4","v":234.60222074217228},{"$f":"F3+C4","v":450.23790593167399},{"$f":"G3+D4","v":410.97576582436784},{"$f":"H3+E4","v":493.25116911041721},{"$f":"I3/(1+B4)^A4","v":80.475029070662984},{"$f":"J3/(1+B4)^A4","v":73.458195992487589},{"$f":"K3/(1+B4)^A4","v":4.0579386783838416},{"$f":"L3+I4","v":169.19874862106894},{"$f":"M3+J4","v":154.44585707420515},{"$f":"N3+K4","v":8.5318160713020283},{"$f":"O3/(1+B4)^A4","v":64.437268626073546},{"$f":"P3/(1+B4)^A4","v":58.819064918747841},{"$f":"Q3/(1+B4)^A4","v":70.592238120719657},{"$f":"R3+O4","v":135.47935728631961},{"$f":"S3+P4","v":123.66708399166734},{"$f":"T3+Q4","v":148.42018064881307},{"$f":"U3/(1+B4)^A4","v":58781591.930495083},{"$f":"V3/(1+B4)^A4","v":53655655.025360696},{"$f":"W3/(1+B4)^A4","v":64397263.224407792},{"$f":"X3+U4","v":123588297.03386591},{"$f":"Y3+V4","v":112811014.69082087},{"$f":"Z3+W4","v":135395245.92931738},{"$f":"AA3/(1+B4)^A4","v":22090036.546375144},{"$f":"AB3/(1+B4)^A4","v":20163947.162790012},{"$f":"AC3/(1+B4)^A4","v":24200145.402782433},{"$f":"AD3+AA4","v":46444301.838753745},{"$f":"AE3+AB4","v":42394698.909766003},{"$f":"AF3+AC4","v":50880805.709350064},{"$f":"AG3/(1+B4)^A4","v":17687742.835714769},{"$f":"AH3/(1+B4)^A4","v":16145570.976282068},{"$f":"AI3/(1+B4)^A4","v":19377254.509692177},{"$f":"AJ3+AG4","v":37188479.3120903},{"$f":"AK3+AH4","v":33946062.977633044},{"$f":"AL3+AI4","v":40740677.606627807},{"$f":"AM3/(1+B4)^A4","v":10.773869062248217},{"$f":"AN3/(1+B4)^A4","v":9.8354572690392548},{"$f":"AO3/(1+B4)^A4","v":11.801937153315475},{"$f":"AP3+AM4","v":22.652059703376878},{"$f":"AQ3+AN4","v":20.679048908155032},{"$f":"AR3+AO4","v":24.813572864845785},{"$f":"AS3/(1+B4)^A4","v":4.0579386783838416},{"$f":"AT3/(1+B4)^A4","v":3.7053270435195076},{"$f":"AU3/(1+B4)^A4","v":4.4442389923467118},{"$f":"AV3+AS4","v":8.5318160713020283},{"$f":"AW3+AT4","v":7.7904501089997646},{"$f":"AX3+AU4","v":9.3440124814089618},{"$f":"AY3/(1+B4)^A4","v":3.2520051657970299},{"$f":"AZ3/(1+B4)^A4","v":2.9696778007065499},{"$f":"BA3/(1+B4)^A4","v":3.5613062182615165},{"$f":"BB3+AY4","v":6.837340861088256},{"$f":"BC3+AZ4","v":6.2437475759855214},{"$f":"BD3+BA4","v":7.4876463238948388},{"$f":"BE3/(1+B4)^A4","v":2957379.0041373749},{"$f":"BF3/(1+B4)^A4","v":2699789.152391769},{"$f":"BG3/(1+B4)^A4","v":3239579.1097614029},{"$f":"BH3+BE4","v":6217889.3561988305},{"$f":"BI3+BF4","v":5676306.6929036938},{"$f":"BJ3+BG4","v":6811215.0782733504},{"$f":"BK3/(1+B4)^A4","v":1113886.0680589231},{"$f":"BL3/(1+B4)^A4","v":1017095.7470018066},{"$f":"BM3/(1+B4)^A4","v":1219923.7812708442},{"$f":"BN3+BK4","v":2341945.4580938858},{"$f":"BO3+BL4","v":2138443.8080712985},{"$f":"BP3+BM4","v":2564889.7501219502},{"$f":"BQ3/(1+B4)^A4","v":892660.91346645006},{"$f":"BR3/(1+B4)^A4","v":815163.31098140718},{"$f":"BS3/(1+B4)^A4","v":977562.67282802041},{"$f":"BT3+BQ4","v":1876819.5705632113},{"$f":"BU3+BR4","v":1713880.8613384087},{"$f":"BV3+BS4","v":2055325.5196209131}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":184.98569865772075},{"$f":"D4/(1+B5)^A5","v":168.85437270123955},{"$f":"E4/(1+B5)^A5","v":202.65821897606932},{"$f":"F4+C5","v":635.22360458939477},579.83013852560737,695.9093880864865,{"$f":"I4/(1+B5)^A5","v":69.517355854152228},{"$f":"J4/(1+B5)^A5","v":63.455951618604971},{"$f":"K4/(1+B5)^A5","v":3.5054000029230892},{"$f":"L4+I5","v":238.71610447522119},217.90180869281011,12.037216074225118,{"$f":"O4/(1+B5)^A5","v":55.663335385874994},{"$f":"P4/(1+B5)^A5","v":50.810119787278119},{"$f":"Q4/(1+B5)^A5","v":60.980229453164583},{"$f":"R4+O5","v":191.14269267219461},174.47720377894547,209.40041010197766,{"$f":"U4/(1+B5)^A5","v":50777749.211096063},{"$f":"V4/(1+B5)^A5","v":46349772.184740908},{"$f":"W4/(1+B5)^A5","v":55628777.215771765},{"$f":"X4+U5","v":174366046.24496198},159160786.87556177,191024023.14508915,{"$f":"AA4/(1+B5)^A5","v":19082204.121693246},{"$f":"AB4/(1+B5)^A5","v":17418375.694020092},{"$f":"AC4/(1+B5)^A5","v":20904995.488852117},{"$f":"AD4+AA5","v":65526505.960446991},59813074.603786096,71785801.198202178,{"$f":"AG4/(1+B5)^A5","v":15279337.294646164},{"$f":"AH4/(1+B5)^A5","v":13947151.259071},{"$f":"AI4/(1+B5)^A5","v":16738801.001785703},{"$f":"AJ4+AG5","v":52467816.606736466},47893214.236704044,57479478.60841351,{"$f":"AM4/(1+B5)^A5","v":9.3068731776250644},{"$f":"AN4/(1+B5)^A5","v":8.4962377877458195},{"$f":"AO4/(1+B5)^A5","v":10.194957048539443},{"$f":"AP4+AM5","v":31.958932881001942},29.175286695900851,35.008529913385232,{"$f":"AS4/(1+B5)^A5","v":3.5054000029230892},{"$f":"AT4/(1+B5)^A5","v":3.200800815047625},{"$f":"AU4/(1+B5)^A5","v":3.8391007384487303},{"$f":"AV4+AS5","v":12.037216074225118},10.991250924047389,13.183113219857692,{"$f":"AY4/(1+B5)^A5","v":2.8092043328340606},{"$f":"AZ4/(1+B5)^A5","v":2.565319339774581},{"$f":"BA4/(1+B5)^A5","v":3.0763902112182411},{"$f":"BB4+AY5","v":9.6465451939223161},8.809066915760102,10.564036535113079,{"$f":"BE4/(1+B5)^A5","v":2554695.1768814381},{"$f":"BF4/(1+B5)^A5","v":2332179.3779434348},{"$f":"BG4/(1+B5)^A5","v":2798470.2384290271},{"$f":"BH4+BE5","v":8772584.5330802687},8008486.0708471285,9609685.3167023771,{"$f":"BK4/(1+B5)^A5","v":962216.66606968839},{"$f":"BL4/(1+B5)^A5","v":878605.5475666183},{"$f":"BM4/(1+B5)^A5","v":1053816.0296044436},{"$f":"BN4+BK5","v":3304162.1241635741},3017049.3556379168,3618705.7797263935,{"$f":"BQ4/(1+B5)^A5","v":771114.05979177193},{"$f":"BR4/(1+B5)^A5","v":704168.71696914558},{"$f":"BS4/(1+B5)^A5","v":844455.3917097681},{"$f":"BT4+BQ5","v":2647933.6303549833},2418049.5783075541,2899780.9113306813]
[4,0.05,152.18819208681217,138.91691030074057,166.72741828852736,787.4117966762069,718.74704882634796,862.63680637501386,57.192100702198964,52.205368436900237,2.8839012575402956,295.90820517742014,270.10717712971035,14.921117331765412,45.794363777129895,41.801611293465683,50.168585684495312,236.9370564493245,216.27881507241113,259.56899578647295,41774979.940330267,38132072.282426283,45765932.685061686,216141026.18529224,197292859.15798807,236789955.83015084,15698976.555400884,14330140.790325094,17198591.524191767,81225482.515847877,74143215.394111186,88984392.722393945,12570348.605485298,11474355.857134424,13771053.009217931,65038165.212221764,59367570.093838468,71250531.617631435,7.6567875958063274,6.9898758543987904,8.3874163942303408,39.615720476808271,36.165162550299641,43.395946307615574,2.8839012575402956,2.633306751855554,3.158437678497112,14.921117331765412,13.624557675902942,16.341550898354804,2.3111393568186593,2.1104945694640245,2.5309538401947673,11.957684550740975,10.919561485224126,13.094990375307846,2101754.0443592439,1918689.7458926556,2302308.3907869887,10874338.577439513,9927175.8167397846,11911993.707489366,791618.03246152657,722830.95834893349,866977.05553093087,4095780.1566251004,3739880.3139868504,4485682.8352573244,634397.44533750601,579321.34612154041,694735.54061097431,3282331.0756924893,2997370.9244290944,3594516.4519416555]
[5,0.05,119.2434307275454,108.84503418558204,130.63529489679308,906.65522740375229,827.59208301192996,993.27210127180695,44.811507415472015,40.90427220043793,2.2596120967941156,340.71971259289217,311.01144933014825,17.180729428559527,35.881082296156642,32.752656248973807,39.308399618517022,272.81813874548112,249.03147132138494,298.87739540498995,32731789.886943746,29877476.414947644,35858805.791579932,248872816.072236,227170335.5729357,272648761.6217308,12300558.917931467,11228040.278396713,13475546.485606905,93526041.433779344,85371255.672507897,102459939.20800085,9849197.0540280342,8990458.0574354436,10789980.37254646,74887362.266249806,68358028.151273906,82040511.9901779,5.9992934324053797,5.4767506322875281,6.5717602139460034,45.615013909213651,41.641913182587167,49.967706521561581,2.2596120967941156,2.0632647444168919,2.4747185662623812,17.180729428559527,15.687822420319833,18.816269464617186,1.8108381604225041,1.6536277193646478,1.9830685599164306,13.768522711163479,12.573189204588774,15.078058935224277,1646779.2892363779,1503343.621241614,1803918.867461496,12521117.866675891,11430519.437981399,13715912.574950863,620253.44228188402,566356.96979986213,679299.20873626252,4716033.5989069846,4306237.2837867122,5164982.0439935867,497066.99836267985,453913.43347995781,544343.47484430904,3779398.0740551692,3451284.3579090522,4138859.9267859645]
[9,0.05,27.590240770711009,25.184286308719631,30.226061237625618,1129.2656083633863,1030.7901491677003,1237.1494585930227,10.368372256214981,9.4643261408620702,0.52282328190813632,424.37636920088869,387.37385824323411,21.39910109582269,8.3020732766956016,7.5782260395899064,9.0950772144773726,339.80297263072657,310.17598251616175,372.2605391186691,7573398.033980662,6912974.2651661597,8296918.995901674,309978372.76216155,282947298.4317171,339592008.46826053,2846071.9394720448,2597915.3130206419,3117937.5650831405,116489420.54850495,106332396.32867508,127616851.5720398,2278882.0856698006,2080189.247576915,2496558.1296465853,93274400.402994782,85141923.758405209,102183857.63718203,1.3881012081278024,1.267196588223046,1.5205571114809024,56.814834212336542,51.866221031126862,62.236240191516984,0.52282328190813632,0.47739293246476161,0.57259406800307289,21.39910109582269,19.539641744645316,23.436214055630114,0.4189871134872265,0.38261216273319754,0.45883734390311043,17.149097811094556,15.660274961239516,18.780163486381685,381027.59044282057,347839.81153594336,417386.145135406,15595418.586612009,14237046.340100497,17083570.347423114,143512.65899519587,131042.23070075498,157174.5177913396,5873957.8068524627,5363544.5084870756,6433136.2284188205,115010.09389218247,105025.33214921318,125948.80440194049,4707350.8609957164,4298675.629135929,5155071.1140072877]
[16,0.05,0.325483723077923,0.29710053416874127,0.35657865501657765,1167.0589662447883,1065.2878091686794,1278.553386858536,0.12231630859101518,0.11165122241418236,6.1677775747403631E-3,438.57905799158294,400.33817660205113,22.115269090371662,9.7940055754539859E-2,8.9400786538631621E-2,0.10729517071093658,351.17522665022983,320.5567041343806,384.71905700484228,89343.830267252997,81552.771505957586,97879.25039526305,320352480.93523645,292416752.23603827,350957202.10796189,33575.281154862278,30647.76256757963,36782.4962254442,120387995.27493027,109891043.89491138,131887830.25716048,26884.108473848384,24540.117160802478,29452.045803835357,96396033.408991039,87991385.542666867,105603665.2296413,1.6375513102082899E-2,1.4949194058658797E-2,1.7938103328290107E-2,58.71626762751977,53.602038219632355,64.319112884469845,6.1677775747403631E-3,5.6318330209959144E-3,6.7549265196633771E-3,22.115269090371662,20.193578841339519,24.220558516870938,4.9428160759026358E-3,4.5136986029313273E-3,5.4129316312204493E-3,17.723030096039611,16.184380514218361,19.408682972369313,4495.0053087029746,4103.487092929935,4923.9293563552792,16117353.578334907,14713520.416279379,17655309.61164102,1693.0274348368785,1545.9130452459142,1854.197201425296,6070542.7271143701,5543047.3248491697,6648435.2847079849,1356.7809669608891,1238.9901345736043,1485.8255900932552,4864892.7133689355,4442540.2658208683,5327596.9095976753]
[19,0.05,2.3351088257457436E-2,2.1314801026320794E-2,2.5581923314869272E-2,{"$f":"F20+C21","v":1167.2833318403302},1065.4926093892689,1278.7991871140259,8.7753049222415239E-3,8.0101626096442495E-3,4.4249315184848303E-4,{"$f":"L20+I21","v":438.663374255272},400.41514110513924,22.119520722605806,7.0264861918057798E-3,6.4138557744404098E-3,7.697647603318764E-3,{"$f":"R20+O21","v":351.24273963898696},320.61833075129397,384.79301875213855,6409.769576497235,5850.8178137681007,7022.1238498196062,{"$f":"X20+U21","v":320414068.29050064},292472968.98314315,351024673.18177921,2408.782061671443,2198.7539095397983,2638.876400846359,{"$f":"AD20+AA21","v":120411139.71324676},109912170.30773313,131913185.52406324,1928.739120221996,1760.5748031002311,2112.9699341782125,{"$f":"AJ20+AG21","v":96414565.423284441},88008301.774143472,105623967.39939106,1.1748238839468558E-3,1.0724958733436506E-3,1.2869283601318888E-3,{"$f":"AP20+AM21","v":58.727555754971156},53.61234314301263,64.331478151765197,4.4249315184848303E-4,4.0404303072646888E-4,4.8461681537155244E-4,{"$f":"AV20+AS21","v":22.119520722605806},20.197461031077918,24.225214888308177,3.5461107958737934E-4,3.2382502402240968E-4,3.8833844917630873E-4,{"$f":"BB20+AY21","v":17.726437325937429},16.187491940699434,19.412414266879473,322.48391621148431,294.39533370276763,353.25609491756654,{"$f":"BH20+BE21","v":16120452.118973175},14716349.0717854,17658703.822362214,121.46239658106653,110.90800982772907,133.0251543388145,{"$f":"BN20+BK21","v":6071709.7811995763},5544112.9686170761,6649713.4378992291,97.339159715698599,88.888524774619356,106.59717223754997,{"$f":"BT20+BQ21","v":4865827.9827790111},4443394.3385123853,5328621.1332984501]
[25,0.05,3.2192281068790305E-5,2.9385014436983355E-5,3.5267755256310352E-5,1167.2968642763244,1065.5049617549248,1278.8140123648259,1.2097812290650717E-5,1.1042971671953244E-5,6.1002998054157137E-7,438.66845972498896,400.41978315914645,22.119777156489707,9.6868555297565896E-6,8.8422708847211324E-6,1.0612132183406845E-5,351.24681163227513,320.622047712653,384.79747969727094,8.8366375698520745,8.0660554003497396,9.6808415171423281,320417782.88382387,292476359.65242189,351028742.64700043,3.320795515302061,3.0312464702539677,3.6380082103759568,120412535.65200195,109913444.53085369,131914714.80722117,2.6589986377499355,2.4271639196915102,2.9129829522718285,96415683.167280182,88009322.063458189,105625191.90893327,1.6196358928268254E-6,1.4785644343051221E-6,1.7741853839095608E-6,58.728236589578898,53.612964676433265,64.332223953222964,6.1002998054157137E-7,5.5702186834390506E-7,6.6810251235810151E-7,22.119777156489707,20.197695182325685,24.225495733721605,4.8887398387260768E-7,4.4643170697228435E-7,5.3537121558818028E-7,17.72664283035266,16.18767960396217,19.412639316999176,0.44458282870516236,0.40585934254576506,0.48700597468804274,16120639.005036352,14716519.67993721,17658908.541535959,0.16745050881206006,0.15290001843979026,0.18339115978145895,6071780.1711569661,5544177.2420902299,6649790.528712594,0.13419372810459482,0.12254351239586518,0.14695701082426157,4865884.3928244049,4443445.8512409953,5328682.9085525442]
[36,0.05,1.9151410621957402E-12,1.7481348290053365E-12,2.0981031483447986E-12,1167.2968765684875,1065.5049729751727,1278.8140258313142,7.1970721897751251E-13,6.5695402113413248E-13,3.6291105386696762E-14,438.66846434436576,400.41978737574749,22.119777389420939,5.762777340615407E-13,5.2603280948626583E-13,6.3132308202896437E-13,351.24681533106246,320.6220510889479,384.79748374936207,5.2569767968918936E-7,4.7985521355712873E-7,5.7591995629234425E-7,320417786.25796771,292476362.73232996,351028746.34349149,1.9755642158194604E-7,1.8033094866481347E-7,2.1642762416891525E-7,120412536.92000028,109913445.68829186,131914716.19634265,1.5818566769455682E-7,1.4439366000030538E-7,1.7329537019917631E-7,96415684.182580844,88009322.990236059,105625193.02121419,9.6353259265180429E-14,8.7960820644834167E-14,1.0554751536283082E-13,58.728237208013738,53.612965241001966,64.332224630670325,3.6291105386696762E-14,3.3137616136205303E-14,3.9745880462431536E-14,22.119777389420939,20.197695395016527,24.225495988827003,2.9083451363790885E-14,2.6558530961561514E-14,3.1849603832037503E-14,17.726643017022205,16.187679774425735,19.412639521423028,2.6448539914925198E-8,2.4144852945469423E-8,2.8972322205646586E-8,16120639.174793955,14716519.834908804,17658908.727492232,9.9617465636024405E-9,9.0961278294881553E-9,1.0910066912955473E-8,6071780.2350955512,5544177.300472917,6649790.598737888,7.9832776817855163E-9,7.2901982929857952E-9,8.7425741967673195E-9,4865884.4440643629,4443445.8980324846,5328682.9646659782]
[39,0.05,7.3556435263258219E-15,6.7142086251208797E-15,8.0583614154208447E-15,1167.2968765684877,1065.5049729751729,1278.8140258313147,2.7642401129723302E-15,2.5232186223967577E-15,1.3938630405365969E-16,438.66846434436587,400.4197873757476,22.119777389420946,2.213358413951777E-15,2.02037850167361E-15,2.4247757165324628E-15,351.24681533106258,320.62205108894801,384.79748374936219,2.0190913404451217E-9,1.8430203209827244E-9,2.2119842667498811E-9,320417786.25796777,292476362.73233002,351028746.34349161,7.5877158198846781E-10,6.9261225782592377E-10,8.3125179865912674E-10,120412536.92000031,109913445.68829189,131914716.19634268,6.0755701264164713E-10,5.545848874474101E-10,6.6559011923975215E-10,96415684.182580873,88009322.990236089,105625193.02121422,3.7007207549596157E-16,3.3783852987031433E-16,4.0538522901715725E-16,58.728237208013752,53.61296524100198,64.332224630670339,1.3938630405365969E-16,1.272744323755907E-16,1.5265534956804331E-16,22.119777389420946,20.197695395016535,24.22549598882701,1.1170326038647459E-16,1.0200558600741196E-16,1.2232745507245793E-16,17.726643017022209,16.187679774425739,19.412639521423031,1.0158313413370161E-10,9.2735169627039782E-11,1.1127643727207021E-10,16120639.174793959,14716519.834908808,17658908.727492236,3.8260918774019581E-11,3.4936264019578667E-11,4.1903212585319378E-11,6071780.2350955531,5544177.3004729189,6649790.5987378899,3.0662046758874854E-11,2.8000078395244487E-11,3.3578340814302942E-11,4865884.4440643638,4443445.8980324855,5328682.9646659801]
[44,0.05,2.6113667458901627E-19,2.383647476370775E-19,2.8608424200112943E-19,1167.2968765684877,1065.5049729751729,1278.8140258313147,9.813478158419207E-20,8.9578147439520362E-20,4.9484284812817202E-21,438.66846434436587,400.4197873757476,22.119777389420946,7.8577632782823898E-20,7.1726548662931443E-20,8.6083272656331642E-20,351.24681533106258,320.62205108894801,384.79748374936219,7.1680852456791991E-14,6.5430060075493036E-14,7.8528848440649813E-14,320417786.25796777,292476362.73233002,351028746.34349161,2.6937559845574647E-14,2.4588801937034013E-14,2.9510719173800208E-14,120412536.92000031,109913445.68829189,131914716.19634268,2.1569209728101895E-14,1.9688617694294389E-14,2.3629474396836976E-14,96415684.182580873,88009322.990236089,105625193.02121422,1.3138128677307259E-20,1.1993788160428055E-20,1.4391800017791954E-20,58.728237208013752,53.61296524100198,64.332224630670339,4.9484284812817202E-21,4.5184383816065543E-21,5.4195000344633137E-21,22.119777389420946,20.197695395016535,24.22549598882701,3.9656377927609311E-21,3.6213554156266936E-21,4.3428130678479497E-21,17.726643017022209,16.187679774425739,19.412639521423031,3.606357723435685E-15,3.2922413555228106E-15,3.950484914792555E-15,16120639.174793959,14716519.834908808,17658908.727492236,1.3583215472050817E-15,1.2402911826796643E-15,1.4876285874871275E-15,6071780.2350955531,5544177.3004729189,6649790.5987378899,1.0885498866344643E-15,9.9404590967422865E-16,1.1920828173743263E-15,4865884.4440643638,4443445.8980324855,5328682.9646659801]
[50,0.05,2.3873584684356468E-25,2.1791734146247648E-25,2.6154336188215998E-25,1167.2968765684877,1065.5049729751729,1278.8140258313147,8.9716583176922214E-26,8.1893954272446303E-26,4.5239423603860807E-27,438.66846434436587,400.4197873757476,22.119777389420946,7.1837085828308053E-26,6.5573701446420017E-26,7.8698876858330098E-26,351.24681533106258,320.62205108894801,384.79748374936219,6.5531925152502621E-20,5.9817338279780475E-20,7.1792486304859405E-20,320417786.25796777,292476362.73233002,351028746.34349161,2.462680192950179E-20,2.2479525185595691E-20,2.6979230489198189E-20,120412536.92000031,109913445.68829189,131914716.19634268,1.9718959653174069E-20,1.7999688576199197E-20,2.160249068605732E-20,96415684.182580873,88009322.990236089,105625193.02121422,1.201111364634264E-26,1.0964936954368905E-26,1.3157242544572504E-26,58.728237208013752,53.61296524100198,64.332224630670339,4.5239423603860807E-27,4.1308376739537388E-27,4.9546044508401166E-27,22.119777389420946,20.197695395016535,24.22549598882701,3.625457428450559E-27,3.3107082842033389E-27,3.9702778518861783E-27,17.726643017022209,16.187679774425739,19.412639521423031,3.2969971241314934E-21,3.0098262883263455E-21,3.611604394748607E-21,16120639.174793959,14716519.834908808,17658908.727492236,1.2418020003058805E-21,1.1338965171998496E-21,1.3600168233028934E-21,6071780.2350955531,5544177.3004729189,6649790.5987378899,9.951718938986438E-22,9.0877465764221047E-22,1.0898235621688222E-21,4865884.4440643638,4443445.8980324855,5328682.9646659801]

{"sheet":"Wayne","index":379,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Wayne"]
[null,"Number of households",{"$f":"'WTP Values '!C65","v":19173},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA65","v":0.73954468667641948}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU65","v":5.9631337251875003}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV65","v":303.40295799199998}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW65","v":1090.163880008}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!X3:X52), \"NULL\")))))","v":227208895.26509327},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!Y3:Y52), \"NULL\")))))","v":207396192.69900593},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!Z3:Z52), \"NULL\")))))","v":248914512.62135884},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AD3:AD52), \"NULL\")))))","v":19549587.253611814},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AE3:AE52), \"NULL\")))))","v":17845161.504790023},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AF3:AF52), \"NULL\")))))","v":21416854.628806565},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":15653930.687373275},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AK3:AK52), \"NULL\")))))","v":14289239.386581779},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!AL3:AL52), \"NULL\")))))","v":17149005.227840375}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BH3:BH52), \"NULL\")))))","v":11437896.291617077},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BI3:BI52), \"NULL\")))))","v":10442263.451976333},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":12528652.354425212},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BN3:BN52), \"NULL\")))))","v":987473.11129971943},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BO3:BO52), \"NULL\")))))","v":901821.88615283312},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BP3:BP52), \"NULL\")))))","v":1081307.4942130249},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BT3:BT52), \"NULL\")))))","v":791707.61205136799},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BU3:BU52), \"NULL\")))))","v":723128.80658513412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!BV3:BV52), \"NULL\")))))","v":866838.468391367}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!F3:F52), \"NULL\")))))","v":639.35467532035716},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!G3:G52), \"NULL\")))))","v":583.6027031029837},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!H3:H52), \"NULL\")))))","v":700.43321681518557},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!L3:L52), \"NULL\")))))","v":55.011578647027797},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!M3:M52), \"NULL\")))))","v":50.215408277138948},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!N3:N52), \"NULL\")))))","v":2.7787008502726098},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!R3:R52), \"NULL\")))))","v":44.049392346350331},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!S3:S52), \"NULL\")))))","v":40.209218032259088},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wayne NPV 1%'!A3:A52,'Wayne NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wayne NPV 2%'!A3:A52,'Wayne NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wayne NPV 3%'!A3:A52,'Wayne NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wayne NPV 4%'!A3:A52,'Wayne NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wayne NPV 5%'!A3:A52,'Wayne NPV 5%'!T3:T52), \"NULL\")))))","v":48.256458695072354}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Wayne NPV 1%","index":380,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU65","v":121.52235279947121},{"$f":"'WTP Values '!CV65","v":110.9255571575668},{"$f":"'WTP Values '!CW65","v":133.13157121066462},{"$f":"C3","v":121.52235279947121},{"$f":"D3","v":110.9255571575668},{"$f":"E3","v":133.13157121066462},{"$f":"'WTP Values '!CC65","v":10.456068793194154},{"$f":"'WTP Values '!CD65","v":9.5444591181980964},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"I3","v":10.456068793194154},{"$f":"J3","v":9.5444591181980964},{"$f":"K3","v":0.52814858182091584},{"$f":"'WTP Values '!CI65","v":8.3724824482331783},{"$f":"'WTP Values '!CJ65","v":7.6425792570589932},{"$f":"'WTP Values '!CK65","v":9.172120928743249},{"$f":"O3","v":8.3724824482331783},{"$f":"P3","v":7.6425792570589932},{"$f":"Q3","v":9.172120928743249},{"$f":"'WTP Values '!BH65","v":43185669.23085051},{"$f":"'WTP Values '!BI65","v":39419862.357004389},{"$f":"'WTP Values '!BJ65","v":47311263.039602704},{"$f":"U3","v":43185669.23085051},{"$f":"V3","v":39419862.357004389},{"$f":"W3","v":47311263.039602704},{"$f":"'WTP Values '!AV65","v":3715796.4601214165},{"$f":"'WTP Values '!AW65","v":3391835.6991165141},{"$f":"'WTP Values '!AX65","v":4070708.5824511088},{"$f":"AA3","v":3715796.4601214165},{"$f":"AB3","v":3391835.6991165141},{"$f":"AC3","v":4070708.5824511088},{"$f":"'WTP Values '!BB65","v":2975347.7390874946},{"$f":"'WTP Values '!BC65","v":2715960.4160276353},{"$f":"'WTP Values '!BD65","v":3259517.0472686151},{"$f":"AG3","v":2975347.7390874946},{"$f":"AH3","v":2715960.4160276353},{"$f":"AI3","v":3259517.0472686151},{"$f":"'WTP Values '!CX65","v":6.1175424791883026},{"$f":"'WTP Values '!CY65","v":5.5850296783298843},{"$f":"'WTP Values '!CZ65","v":6.7009317999632669},{"$f":"AM3","v":6.1175424791883026},{"$f":"AN3","v":5.5850296783298843},{"$f":"AO3","v":6.7009317999632669},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"'WTP Values '!CG65","v":0.48233814650383555},{"$f":"'WTP Values '!CH65","v":0.57833576737017478},{"$f":"AS3","v":0.52814858182091584},{"$f":"AT3","v":0.48233814650383555},{"$f":"AU3","v":0.57833576737017478},{"$f":"'WTP Values '!CL65","v":0.42344368442741276},{"$f":"'WTP Values '!CM65","v":0.386764408368654},{"$f":"'WTP Values '!CN65","v":0.46362731552875391},{"$f":"AY3","v":0.42344368442741276},{"$f":"AZ3","v":0.386764408368654},{"$f":"BA3","v":0.46362731552875391},{"$f":"'WTP Values '!BK65","v":2174004.6989367772},{"$f":"'WTP Values '!BL65","v":1984764.4386118841},{"$f":"'WTP Values '!BM65","v":2381325.0614825208},{"$f":"BE3","v":2174004.6989367772},{"$f":"BF3","v":1984764.4386118841},{"$f":"BG3","v":2381325.0614825208},{"$f":"'WTP Values '!AY65","v":187689.33808332344},{"$f":"'WTP Values '!AZ65","v":171409.58163234967},{"$f":"'WTP Values '!BA65","v":205524.47001443469},{"$f":"BK3","v":187689.33808332344},{"$f":"BL3","v":171409.58163234967},{"$f":"BM3","v":205524.47001443469},{"$f":"'WTP Values '!BE65","v":150480.12544449736},{"$f":"'WTP Values '!BF65","v":137445.32940072374},{"$f":"'WTP Values '!BG65","v":164760.27194643859},{"$f":"BQ3","v":150480.12544449736},{"$f":"BR3","v":137445.32940072374},{"$f":"BS3","v":164760.27194643859}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":119.12788236395569},{"$f":"D3/(1+B4)^A4","v":108.73988545982434},{"$f":"E3/(1+B4)^A4","v":130.50835330915069},{"$f":"F3+C4","v":240.65023516342688},{"$f":"G3+D4","v":219.66544261739114},{"$f":"H3+E4","v":263.63992451981528},{"$f":"I3/(1+B4)^A4","v":10.250042930295219},{"$f":"J3/(1+B4)^A4","v":9.3563955672954577},{"$f":"K3/(1+B4)^A4","v":0.51774196825891172},{"$f":"L3+I4","v":20.706111723489371},{"$f":"M3+J4","v":18.900854685493556},{"$f":"N3+K4","v":1.0458905500798275},{"$f":"O3/(1+B4)^A4","v":8.20751146773177},{"$f":"P3/(1+B4)^A4","v":7.4919902529742117},{"$f":"Q3/(1+B4)^A4","v":8.9913939111295456},{"$f":"R3+O4","v":16.579993915964948},{"$f":"S3+P4","v":15.134569510033206},{"$f":"T3+Q4","v":18.163514839872796},{"$f":"U3/(1+B4)^A4","v":42334740.937996775},{"$f":"V3/(1+B4)^A4","v":38643135.336735994},{"$f":"W3/(1+B4)^A4","v":46379044.250174202},{"$f":"X3+U4","v":85520410.168847293},{"$f":"Y3+V4","v":78062997.693740383},{"$f":"Z3+W4","v":93690307.289776906},{"$f":"AA3/(1+B4)^A4","v":3642580.590257246},{"$f":"AB3/(1+B4)^A4","v":3325003.1360812802},{"$f":"AC3/(1+B4)^A4","v":3990499.541663669},{"$f":"AD3+AA4","v":7358377.0503786625},{"$f":"AE3+AB4","v":6716838.8351977943},{"$f":"AF3+AC4","v":8061208.1241147779},{"$f":"AG3/(1+B4)^A4","v":2916721.6342392848},{"$f":"AH3/(1+B4)^A4","v":2662445.266177468},{"$f":"AI3/(1+B4)^A4","v":3195291.684411935},{"$f":"AJ3+AG4","v":5892069.3733267793},{"$f":"AK3+AH4","v":5378405.6822051033},{"$f":"AL3+AI4","v":6454808.7316805497},{"$f":"AM3/(1+B4)^A4","v":5.9970027244273139},{"$f":"AN3/(1+B4)^A4","v":5.4749825294871917},{"$f":"AO3/(1+B4)^A4","v":6.568896970849198},{"$f":"AP3+AM4","v":12.114545203615616},{"$f":"AQ3+AN4","v":11.060012207817076},{"$f":"AR3+AO4","v":13.269828770812465},{"$f":"AS3/(1+B4)^A4","v":0.51774196825891172},{"$f":"AT3/(1+B4)^A4","v":0.47283417949596662},{"$f":"AU3/(1+B4)^A4","v":0.56694026798370234},{"$f":"AV3+AS4","v":1.0458905500798275},{"$f":"AW3+AT4","v":0.95517232599980217},{"$f":"AX3+AU4","v":1.1452760353538771},{"$f":"AY3/(1+B4)^A4","v":0.41510017099050361},{"$f":"AZ3/(1+B4)^A4","v":0.37914362157499659},{"$f":"BA3/(1+B4)^A4","v":0.45449202580997344},{"$f":"BB3+AY4","v":0.83854385541791632},{"$f":"BC3+AZ4","v":0.76590802994365059},{"$f":"BD3+BA4","v":0.91811934133872741},{"$f":"BE3/(1+B4)^A4","v":2131168.2177598053},{"$f":"BF3/(1+B4)^A4","v":1945656.7381745751},{"$f":"BG3/(1+B4)^A4","v":2334403.550125008},{"$f":"BH3+BE4","v":4305172.916696582},{"$f":"BI3+BF4","v":3930421.1767864591},{"$f":"BJ3+BG4","v":4715728.6116075292},{"$f":"BK3/(1+B4)^A4","v":183991.11663888191},{"$f":"BL3/(1+B4)^A4","v":168032.1357046855},{"$f":"BM3/(1+B4)^A4","v":201474.82601160149},{"$f":"BN3+BK4","v":371680.45472220535},{"$f":"BO3+BL4","v":339441.71733703517},{"$f":"BP3+BM4","v":406999.29602603614},{"$f":"BQ3/(1+B4)^A4","v":147515.07248749863},{"$f":"BR3/(1+B4)^A4","v":134737.11342096239},{"$f":"BS3/(1+B4)^A4","v":161513.84368830369},{"$f":"BT3+BQ4","v":297995.19793199596},{"$f":"BU3+BR4","v":272182.44282168616},{"$f":"BV3+BS4","v":326274.11563474231}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":115.62434896593879},{"$f":"D4/(1+B5)^A5","v":105.54186151408602},{"$f":"E4/(1+B5)^A5","v":126.67012194412186},{"$f":"F4+C5","v":356.27458412936568},325.20730413147714,390.31004646393717,{"$f":"I4/(1+B5)^A5","v":9.9485906839799441},{"$f":"J4/(1+B5)^A5","v":9.0812253577308564},{"$f":"K4/(1+B5)^A5","v":0.50251525356076698},{"$f":"L4+I5","v":30.654702407469316},27.982080043224414,1.5484058036405943,{"$f":"O4/(1+B5)^A5","v":7.9661297695836177},{"$f":"P4/(1+B5)^A5","v":7.2716519279067109},{"$f":"Q4/(1+B5)^A5","v":8.7269583462789484},{"$f":"R4+O5","v":24.546123685548565},22.406221437939916,26.890473186151745,{"$f":"U4/(1+B5)^A5","v":41089682.4694888},{"$f":"V4/(1+B5)^A5","v":37506646.442870572},{"$f":"W4/(1+B5)^A5","v":45015043.41951935},{"$f":"X4+U5","v":126610092.63833609},115569644.13661095,138705350.70929626,{"$f":"AA4/(1+B5)^A5","v":3535452.8339361474},{"$f":"AB4/(1+B5)^A5","v":3227215.2857090118},{"$f":"AC4/(1+B5)^A5","v":3873139.540448538},{"$f":"AD4+AA5","v":10893829.884314809},9944054.1209068056,11934347.664563317,{"$f":"AG4/(1+B5)^A5","v":2830941.2824400687},{"$f":"AH4/(1+B5)^A5","v":2584143.1447484456},{"$f":"AI4/(1+B5)^A5","v":3101318.6286453526},{"$f":"AJ4+AG5","v":8723010.6557668485},7962548.8269535489,9556127.3603259027,{"$f":"AM4/(1+B5)^A5","v":5.8206317614243934},{"$f":"AN4/(1+B5)^A5","v":5.313964103196243},{"$f":"AO4/(1+B5)^A5","v":6.3757066826579791},{"$f":"AP4+AM5","v":17.935176965040011},16.373976311013319,19.645535453470444,{"$f":"AS4/(1+B5)^A5","v":0.50251525356076698},{"$f":"AT4/(1+B5)^A5","v":0.45892819622223668},{"$f":"AU4/(1+B5)^A5","v":0.55026663856844005},{"$f":"AV4+AS5","v":1.5484058036405943},1.4141005222220389,1.6955426739223172,{"$f":"AY4/(1+B5)^A5","v":0.40289213636646343},{"$f":"AZ4/(1+B5)^A5","v":0.36799306375029883},{"$f":"BA4/(1+B5)^A5","v":0.44112548256283696},{"$f":"BB4+AY5","v":1.2414359917843798},1.1339010936939493,1.3592448239015644,{"$f":"BE4/(1+B5)^A5","v":2068490.8757341839},{"$f":"BF4/(1+B5)^A5","v":1888435.2613212792},{"$f":"BG4/(1+B5)^A5","v":2265749.0870386502},{"$f":"BH4+BE5","v":6373663.7924307659},5818856.4381077383,6981477.6986461794,{"$f":"BK4/(1+B5)^A5","v":178579.9651159049},{"$f":"BL4/(1+B5)^A5","v":163090.33545020875},{"$f":"BM4/(1+B5)^A5","v":195549.48118229673},{"$f":"BN4+BK5","v":550260.41983811022},502532.05278724391,602548.7772083329,{"$f":"BQ4/(1+B5)^A5","v":143176.6760271985},{"$f":"BR4/(1+B5)^A5","v":130774.5148465957},{"$f":"BS4/(1+B5)^A5","v":156763.74543779314},{"$f":"BT4+BQ5","v":441171.87395919446},402956.95766828186,483037.86107253545]
[4,0.01,111.11272669988922,101.42365443516407,121.72749742154257,467.38731082925489,426.6309585666412,512.03754388547975,9.5604001026095826,8.726879072598285,0.48290728147469564,40.2151025100789,36.708959115822701,2.0313130851152899,7.655294130169283,6.9879145746389257,8.3864354378943329,32.201417815717846,29.394136012578841,35.276908624046079,39486377.214218885,36043150.019064955,43258571.932198636,166096469.85255498,151612794.15567592,181963922.6414949,3397500.6822587079,3101290.4569808566,3722010.9698102525,14291330.566573517,13045344.577887662,15656358.63437357,2720478.9288098826,2483310.7694332693,2980306.2441065861,11443489.584576732,10445859.596386818,12536433.60443249,5.5935127152012356,5.1066150544588451,6.1269288042220582,23.528689680241246,21.480591365472165,25.772464257692501,0.48290728147469564,0.44102097609852253,0.52879542388890088,2.0313130851152899,1.8551214983205613,2.2243380978112182,0.38717142399486182,0.35363410117004912,0.42391291819338361,1.6286074157792416,1.4875351948639985,1.783157742094948,1987779.0743225983,1814749.16795802,2177340.3381740283,8361442.866753364,7633605.6060657585,9158818.0368202068,171611.8363948116,156726.60674275967,187919.20778999952,721872.25623292185,659258.65953000356,790467.98499833245,137589.97145052179,125671.73832685471,150646.87809322696,578761.84540971625,528628.69599513663,633684.73916576244]
[5,0.01,105.71994691137087,96.501127106742658,115.81953703483674,573.10725774062576,523.13208567338381,627.85708092031655,9.0963926574250582,8.3033259974706741,0.45946970861862713,49.311495167503956,45.012285113293373,2.4907827937339171,7.2837496933934256,6.648760945696047,7.9794055604857377,39.485167509111271,36.042896958274888,43.256314184531817,37569933.047226235,34293820.516402841,41159046.888355382,203666402.89978123,185906614.67207876,223122969.52985027,3232605.3227896797,2950771.4571195389,3541365.7266703742,17523935.889363196,15996116.035007201,19197724.361043945,2588442.3546197666,2362784.9887800701,2835659.1298275599,14031931.939196497,12808644.585166888,15372092.734260049,5.3220354217060368,4.8587690041336602,5.8295625276267362,28.850725101947283,26.339360369605824,31.602026785319239,0.45946970861862713,0.41961632627258028,0.50313070159375528,2.4907827937339171,2.2747378245931413,2.7274687994049733,0.36838032515295532,0.3364707132309554,0.40333859619425122,1.996987740932197,1.824005908094954,2.1864963382891993,1891303.5837606578,1726671.5649249528,2071664.6220146629,10252746.450514022,9360277.1709907111,11230482.658834869,163282.77391684632,149119.98865077234,178798.67825442742,885155.03014976811,808378.64818077593,969266.66325275984,130912.13679396365,119572.34691989624,143335.33545078227,709673.98220367986,648201.04291503283,777020.07461654465]
[9,0.01,78.43605148078413,71.596397792780635,85.92916885363995,929.81279918072892,848.73276747327691,1018.6392547137652,6.7488221817341705,6.160427851381125,0.34089110685313151,80.003278154670696,73.028212875388149,4.041061581950995,5.4039808249535204,4.9328681204998901,5.9201038556423802,64.060982707677539,58.476221437983213,70.179314658693968,27873994.347464986,25443371.379597537,30536840.160745677,330429645.79768175,301616054.30704582,361996101.17999768,2398343.9731383072,2189244.9691890921,2627420.3928826028,28430943.181889843,25952198.695171852,31146508.066245675,1920424.7042632708,1753004.3329793268,2103840.4954513609,22765494.134088509,20780825.08045138,24939779.389387552,3.9485400486385696,3.6048320764004846,4.3250860399193103,46.807596838314701,42.733142990447035,51.271325896103932,0.34089110685313151,0.31132296913926666,0.37328419815472175,4.041061581950995,3.6905488728681637,4.4250624377899381,0.27330980569285007,0.24963533331022505,0.29924614814460149,3.2399254000829969,2.9592785926565894,3.5473853336249226,1403201.4732849516,1281057.2055091804,1537015.4610414784,16634119.962161059,15186172.221544694,18220405.301319335,121143.2320487619,110635.53708016383,132654.83706700601,1436081.0566892885,1311518.5744220237,1572544.296271137,97126.714503924624,88713.464513463667,106343.77029964059,1151379.5070401577,1051645.4258854704,1260642.2285543734]
[16,0.01,31.71543764636565,28.949839353624551,34.745262482384184,1282.6553883105812,1170.8073478818087,1405.189442385087,2.7288707813604955,2.4909548824404832,0.13783853775772675,110.36268364773591,100.7407413899257,5.5745515840945554,2.1850872610276326,1.9945939187388473,2.3937804255691444,88.370653450751675,80.666603623395687,96.810751770928306,11270785.729171393,10287968.902930334,12347501.33071693,455820102.72755283,416072415.43543524,499365302.49428898,969764.88870350271,885216.18569678429,1062391.4140001361,39219832.743897118,35800461.688846707,42965892.095085919,776519.32769108668,708823.28427808871,850683.08248195366,31404475.980939746,28666670.631407101,34403852.523068301,1.596583118892132,1.4576055880720558,1.7488386274496859,64.570004146462608,58.949388698928388,70.727615800095052,0.13783853775772675,0.12588272904120851,0.15093660998284766,5.5745515840945554,5.0910273570968521,6.1042719399464866,0.11051219352513539,0.10093947487743934,0.12099949415123629,4.4694026322313736,4.0822568109705548,4.8935365447723118,567381.29968411301,517992.54495501349,621488.67894125695,22946386.216741469,20948975.584052678,25134630.387462936,48983.988227186346,44735.225849528353,53638.679332527819,1981040.8149213244,1809209.7332216266,2169288.717843506,39272.96440209313,35871.086051024919,42999.859788250076,1588301.5699468628,1450720.6969969741,1739026.9832936919]
[19,0.01,18.531753909916056,16.915777881263175,20.302121037663426,{"$f":"F20+C21","v":1350.3553215359877},1232.6038210372478,1479.3568549929403,1.5945156531027112,1.4554982149956457,8.0540899025606794E-2,{"$f":"L20+I21","v":116.1877449865959},106.0579462505071,5.8687824222792893,1.2767756776547854,1.1654678729151682,1.398717881671891,{"$f":"R20+O21","v":93.034951743359642},84.924273866388418,101.92052754556238,6585670.6703315089,6011397.6691039456,7214809.9803827964,{"$f":"X20+U21","v":479878778.81365156},438033165.76527524,525722341.13619304,566646.57976081362,517243.64309023501,620769.49590870179,{"$f":"AD20+AA21","v":41289897.768432401},37690048.625339411,45233678.167881809,453730.61685351509,414174.91432174086,497065.48954688304,{"$f":"AJ20+AG21","v":33062038.055885557},30179728.390511964,36219724.923196159,0.9329048454554667,0.85169841756748321,1.0218697731187314,{"$f":"AP20+AM21","v":67.978078527873365},62.060800941816538,74.460695558303073,8.0540899025606794E-2,7.3554960272403602E-2,8.819427760662292E-2,{"$f":"AV20+AS21","v":5.8687824222792893},5.3597372656702991,6.4264619891914476,6.4573751032173152E-2,5.8980283642379908E-2,7.0701620890039715E-2,{"$f":"BB20+AY21","v":4.7053025181376382},4.2977227233507147,5.1518226755104566,331528.4731705162,302669.96398763073,363144.13770222699,{"$f":"BH20+BE21","v":24157521.201863158},22054685.084130522,26461263.257354639,28621.998708457519,26139.390091089426,31341.796904297582,{"$f":"BN20+BK21","v":2085602.2833478728},1904701.7720389946,2283786.1133895284,22947.717755863392,20959.954788932009,25125.392518367469,{"$f":"BT20+BQ21","v":1672133.8379177938},1527291.2982749764,1830814.7009605793]
[25,0.01,4.8364985705764951,4.4147540454409926,5.2985367632034848,1406.6818683107658,1284.0186713904516,1541.0643639429304,0.4161437020198398,0.37986232013022492,2.1019917753270959E-2,121.03421342958273,110.48187658576214,6.1135833590012627,0.33321852696414189,0.30416892695682102,0.36504353922626243,96.915661862753154,88.466668233234117,106.1718762613768,1718757.2713396864,1568880.9799179879,1882952.8131404205,499895669.22018915,456304575.67264491,547651476.05815625,147885.91443407792,134992.51892758554,162011.15092583958,43012198.055540532,39262190.60381072,47120482.9580613,118416.61024133237,108093.1891726602,129726.33574580506,34441134.656109318,31438596.968083583,37730536.187105149,0.24347360608511814,0.22227999568477183,0.26669206385044519,70.813606598740293,64.649505226814071,77.566629073991834,2.1019917753270959E-2,1.9196696758742051E-2,2.3017330127032238E-2,6.1135833590012627,5.5833047126826187,6.6945250730757575,1.6852741304575338E-2,1.5392933605487253E-2,1.8452019708137125E-2,4.9015719282332677,4.476991006402681,5.3667175082108063,86523.757782938992,78992.137241760196,94774.952842982719,25165189.129140016,22974638.692771278,27565025.769942623,7469.8949982508238,6821.9728918183146,8179.7198831689366,2172597.7375761378,1984151.433727093,2379048.2886761799,5988.996220419207,5470.2211063667637,6557.3353494206876,1741882.5354147111,1590998.2673808145,1907182.3563805677]
[36,0.01,0.1625333938289133,0.14836041972404015,0.17806046045167676,1420.9605521463432,1297.0522485345,1556.7071125406933,1.3984755132833714E-2,1.2765497844679674E-2,7.0638676319024021E-4,122.2627849394467,111.60333540375613,6.1756399802261139,1.1198005599265096E-2,1.0221776616734974E-2,1.2267503951456824E-2,97.899415279661696,89.364659182108866,107.24958593228251,57759.854242169924,52723.172861251769,63277.742497695559,504969916.90359819,460936347.0173493,553210474.47484291,4969.7935855272863,4536.5034068849136,5444.4805087508321,43448798.249901339,39660725.922245733,47598784.764244266,3979.4601957145333,3632.5355274382032,4359.530207664573,34790733.299392961,31757718.012048185,38113524.273679011,8.1820744754321894E-3,7.4698506681489269E-3,8.9623444755165798E-3,71.532408143466654,65.305737361496185,78.353977939211148,7.0638676319024021E-4,6.4511634377076603E-4,7.7351098689172441E-4,6.1756399802261139,5.6399786803693006,6.7624786090537139,5.6634633497407204E-4,5.1728863419983574E-4,6.2009103122799883E-4,4.9513258899763235,4.5224352113471245,5.421192982915418,2907.6820336195515,2654.5774725975421,3184.9683217644524,25420631.235370472,23207845.368367832,27844827.690160163,251.03023765943405,229.25643221763863,274.88432256950301,2194650.9373049391,2004291.7878770465,2403197.0881374064,201.26375871485894,183.83001430441149,220.36313115018851,1759563.7116367156,1607147.8757284095,1926541.4271818795]
[39,0.01,5.2276438552894801E-2,4.7717913117284495E-2,5.727048762238026E-2,1421.2023643646755,1297.2729746349096,1556.9720254544322,4.4979876144616024E-3,4.1058317183542067E-3,2.2719875190303068E-4,122.28359103093251,111.62232752149403,6.1766909208739618,3.6016712494242992E-3,3.2876817779898294E-3,3.9456594205543802E-3,97.916075330319998,89.379866829108423,107.26783714991858,18577.594425262145,16957.621086138784,20352.340768375867,505055850.2503143,461014786.9433654,553304617.16714716,1598.4598787610573,1459.098564351948,1751.1358377696979,43456192.156982578,39667475.19343517,47606884.896029331,1279.933935385249,1168.3507974442462,1402.1777780654709,34796653.818709157,31763122.387440637,38120010.249548756,2.6316420488972183E-3,2.4025658989428023E-3,2.882604240439316E-3,71.5445811839284,65.316850777134192,78.367311841543639,2.2719875190303068E-4,2.0749203662171565E-4,2.4878825590019123E-4,6.1766909208739618,5.6409384647588023,6.7636294150711018,1.8215683978822141E-4,1.6637816305197981E-4,1.994430186163079E-4,4.9521684827529722,4.5232048175751567,5.4221155354093815,935.21249745065381,853.8051957262328,1024.3974905298335,25424957.195877362,23211794.767640572,27849566.188736122,80.740126596602948,73.736907286244715,88.41243672721761,2195024.412424156,2004632.8685936646,2403606.0526354671,64.733481948066668,59.126178446000104,70.876509826788933,1759863.1457088052,1607421.3724081244,1926869.2767168381]
[44,0.01,6.4687072692021291E-3,5.9046335212872142E-3,7.0866728845499615E-3,1421.2926897845659,1297.3554236436391,1557.0709798014573,5.5658277388213016E-4,5.0805724754498995E-4,2.8113663797156324E-5,122.29136284231032,111.6294217494909,6.1770834843926758,4.4567223088186353E-4,4.0681904897916057E-4,4.8823746379950421E-4,97.922298448744201,89.385547423373879,107.27465462551122,2298.798912657137,2098.3427682681531,2518.4067300311822,505087949.39599949,461044087.03127003,553339782.79389107,197.79406025923763,180.54943586403101,216.68624406537623,43458954.042905256,39669996.285042301,47609910.581868105,158.37953351676006,144.57219171039324,173.50603516167681,34798865.342166871,31765141.11287947,38122432.991037466,3.2564043234151722E-4,2.9729445856383505E-4,3.5669459359775245E-4,71.549128245274716,65.321002031114816,78.372292525874897,2.8113663797156324E-5,2.5675147021317542E-5,3.0785157596482248E-5,6.1770834843926758,5.6412969781895264,6.7640592818389988,2.2540159702744448E-5,2.0587699976574663E-5,2.4679158336494695E-5,4.9524832209695608,4.5234922927332635,5.4224601414097018,115.72356587349668,105.65019402552612,126.75935233877576,25426573.095197532,23213270.008015454,27851336.185622443,9.9908153326719749,9.1242341937351021,10.940190035450611,2195163.9185963189,2004760.2743102054,2403758.8153463928,8.0101467664926833,7.3162968040906051,8.7702874760361347,1759974.9949299793,1607523.5330954718,1926991.7401188535]
[50,0.01,3.7951239987558071E-4,3.4641877345702014E-4,4.157678067074581E-4,1421.3030978491961,1297.3649241210528,1557.0823821646072,3.2654138679468905E-5,2.9807195976849858E-5,1.649399729023452E-6,122.29225837664842,111.63023920689749,6.1771287189067179,2.6147131236739668E-5,2.3867655030280258E-5,2.8644389656941657E-5,97.923015529482271,89.386201989854996,107.27544019314733,134.86816698717189,123.10761124382127,147.75233167953127,505091648.13311327,461047463.23709285,553343834.87708497,11.604374006458524,10.592649636067426,12.712758992326435,43459272.290937975,39670286.78670194,47610259.227175258,9.29196427581339,8.4819017383130593,10.179420563766943,34799120.172746211,31765373.727628045,38122712.159958318,1.9104989116271167E-5,1.7441959999712409E-5,2.0926904805761123E-5,71.549652196432959,65.321480373975305,78.372866442768782,1.649399729023452E-6,1.5063344587581637E-6,1.8061335215482712E-6,6.1771287189067179,5.6413382891622552,6.7641088147513084,1.3224079783444137E-6,1.2078591750824433E-6,1.4479008273855288E-6,4.9525194877890648,4.5235254180708351,5.4224998498497801,6.7893825426154457,6.1983881807181653,7.4368407798884268,25426759.292887848,23213439.997783408,27851540.139747549,0.58615085608654571,0.53530943228450512,0.64184969309345308,2195179.9936863426,2004774.955082613,2403776.4179677847,0.46994706920509921,0.42923960580843301,0.51454374253045509,1759987.8831504185,1607535.304920478,1927005.8513956633]

{"sheet":"Wayne NPV 2%","index":381,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU65","v":121.52235279947121},{"$f":"'WTP Values '!CV65","v":110.9255571575668},{"$f":"'WTP Values '!CW65","v":133.13157121066462},{"$f":"C3","v":121.52235279947121},{"$f":"D3","v":110.9255571575668},{"$f":"E3","v":133.13157121066462},{"$f":"'WTP Values '!CC65","v":10.456068793194154},{"$f":"'WTP Values '!CD65","v":9.5444591181980964},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"I3","v":10.456068793194154},{"$f":"J3","v":9.5444591181980964},{"$f":"K3","v":0.52814858182091584},{"$f":"'WTP Values '!CI65","v":8.3724824482331783},{"$f":"'WTP Values '!CJ65","v":7.6425792570589932},{"$f":"'WTP Values '!CK65","v":9.172120928743249},{"$f":"O3","v":8.3724824482331783},{"$f":"P3","v":7.6425792570589932},{"$f":"Q3","v":9.172120928743249},{"$f":"'WTP Values '!BH65","v":43185669.23085051},{"$f":"'WTP Values '!BI65","v":39419862.357004389},{"$f":"'WTP Values '!BJ65","v":47311263.039602704},{"$f":"U3","v":43185669.23085051},{"$f":"V3","v":39419862.357004389},{"$f":"W3","v":47311263.039602704},{"$f":"'WTP Values '!AV65","v":3715796.4601214165},{"$f":"'WTP Values '!AW65","v":3391835.6991165141},{"$f":"'WTP Values '!AX65","v":4070708.5824511088},{"$f":"AA3","v":3715796.4601214165},{"$f":"AB3","v":3391835.6991165141},{"$f":"AC3","v":4070708.5824511088},{"$f":"'WTP Values '!BB65","v":2975347.7390874946},{"$f":"'WTP Values '!BC65","v":2715960.4160276353},{"$f":"'WTP Values '!BD65","v":3259517.0472686151},{"$f":"AG3","v":2975347.7390874946},{"$f":"AH3","v":2715960.4160276353},{"$f":"AI3","v":3259517.0472686151},{"$f":"'WTP Values '!CX65","v":6.1175424791883026},{"$f":"'WTP Values '!CY65","v":5.5850296783298843},{"$f":"'WTP Values '!CZ65","v":6.7009317999632669},{"$f":"AM3","v":6.1175424791883026},{"$f":"AN3","v":5.5850296783298843},{"$f":"AO3","v":6.7009317999632669},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"'WTP Values '!CG65","v":0.48233814650383555},{"$f":"'WTP Values '!CH65","v":0.57833576737017478},{"$f":"AS3","v":0.52814858182091584},{"$f":"AT3","v":0.48233814650383555},{"$f":"AU3","v":0.57833576737017478},{"$f":"'WTP Values '!CL65","v":0.42344368442741276},{"$f":"'WTP Values '!CM65","v":0.386764408368654},{"$f":"'WTP Values '!CN65","v":0.46362731552875391},{"$f":"AY3","v":0.42344368442741276},{"$f":"AZ3","v":0.386764408368654},{"$f":"BA3","v":0.46362731552875391},{"$f":"'WTP Values '!BK65","v":2174004.6989367772},{"$f":"'WTP Values '!BL65","v":1984764.4386118841},{"$f":"'WTP Values '!BM65","v":2381325.0614825208},{"$f":"BE3","v":2174004.6989367772},{"$f":"BF3","v":1984764.4386118841},{"$f":"BG3","v":2381325.0614825208},{"$f":"'WTP Values '!AY65","v":187689.33808332344},{"$f":"'WTP Values '!AZ65","v":171409.58163234967},{"$f":"'WTP Values '!BA65","v":205524.47001443469},{"$f":"BK3","v":187689.33808332344},{"$f":"BL3","v":171409.58163234967},{"$f":"BM3","v":205524.47001443469},{"$f":"'WTP Values '!BE65","v":150480.12544449736},{"$f":"'WTP Values '!BF65","v":137445.32940072374},{"$f":"'WTP Values '!BG65","v":164760.27194643859},{"$f":"BQ3","v":150480.12544449736},{"$f":"BR3","v":137445.32940072374},{"$f":"BS3","v":164760.27194643859}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":116.80349173344023},{"$f":"D3/(1+B4)^A4","v":106.61818258128297},{"$f":"E3/(1+B4)^A4","v":127.96191004485257},{"$f":"F3+C4","v":238.32584453291145},{"$f":"G3+D4","v":217.54373973884975},{"$f":"H3+E4","v":261.09348125551719},{"$f":"I3/(1+B4)^A4","v":10.050046898494958},{"$f":"J3/(1+B4)^A4","v":9.1738361382142415},{"$f":"K3/(1+B4)^A4","v":0.50763992870138008},{"$f":"L3+I4","v":20.506115691689111},{"$f":"M3+J4","v":18.71829525641234},{"$f":"N3+K4","v":1.0357885105222959},{"$f":"O3/(1+B4)^A4","v":8.0473687507047078},{"$f":"P3/(1+B4)^A4","v":7.3458085900221004},{"$f":"Q3/(1+B4)^A4","v":8.8159562944475667},{"$f":"R3+O4","v":16.419851198937884},{"$f":"S3+P4","v":14.988387847081093},{"$f":"T3+Q4","v":17.988077223190814},{"$f":"U3/(1+B4)^A4","v":41508717.06156335},{"$f":"V3/(1+B4)^A4","v":37889141.058251046},{"$f":"W3/(1+B4)^A4","v":45474109.034604676},{"$f":"X3+U4","v":84694386.292413861},{"$f":"Y3+V4","v":77309003.415255427},{"$f":"Z3+W4","v":92785372.07420738},{"$f":"AA3/(1+B4)^A4","v":3571507.5549033224},{"$f":"AB3/(1+B4)^A4","v":3260126.58507931},{"$f":"AC3/(1+B4)^A4","v":3912638.0069695394},{"$f":"AD3+AA4","v":7287304.0150247384},{"$f":"AE3+AB4","v":6651962.2841958236},{"$f":"AF3+AC4","v":7983346.5894206483},{"$f":"AG3/(1+B4)^A4","v":2859811.3601379227},{"$f":"AH3/(1+B4)^A4","v":2610496.3629638939},{"$f":"AI3/(1+B4)^A4","v":3132946.0277476115},{"$f":"AJ3+AG4","v":5835159.0992254168},{"$f":"AK3+AH4","v":5326456.7789915297},{"$f":"AL3+AI4","v":6392463.0750162266},{"$f":"AM3/(1+B4)^A4","v":5.8799908488930246},{"$f":"AN3/(1+B4)^A4","v":5.3681561690983122},{"$f":"AO3/(1+B4)^A4","v":6.440726451329553},{"$f":"AP3+AM4","v":11.997533328081328},{"$f":"AQ3+AN4","v":10.953185847428196},{"$f":"AR3+AO4","v":13.141658251292821},{"$f":"AS3/(1+B4)^A4","v":0.50763992870138008},{"$f":"AT3/(1+B4)^A4","v":0.46360836841968045},{"$f":"AU3/(1+B4)^A4","v":0.55587828466952593},{"$f":"AV3+AS4","v":1.0357885105222959},{"$f":"AW3+AT4","v":0.945946514923516},{"$f":"AX3+AU4","v":1.1342140520397006},{"$f":"AY3/(1+B4)^A4","v":0.40700085008401843},{"$f":"AZ3/(1+B4)^A4","v":0.37174587501792966},{"$f":"BA3/(1+B4)^A4","v":0.44562410181541129},{"$f":"BB3+AY4","v":0.83044453451143119},{"$f":"BC3+AZ4","v":0.75851028338658366},{"$f":"BD3+BA4","v":0.90925141734416526},{"$f":"BE3/(1+B4)^A4","v":2089585.4468827154},{"$f":"BF3/(1+B4)^A4","v":1907693.616505079},{"$f":"BG3/(1+B4)^A4","v":2288855.3070766251},{"$f":"BH3+BE4","v":4263590.1458194926},{"$f":"BI3+BF4","v":3892458.0551169631},{"$f":"BJ3+BG4","v":4670180.3685591463},{"$f":"BK3/(1+B4)^A4","v":180401.13233691218},{"$f":"BL3/(1+B4)^A4","v":164753.5386700785},{"$f":"BM3/(1+B4)^A4","v":197543.70435835706},{"$f":"BN3+BK4","v":368090.47042023565},{"$f":"BO3+BL4","v":336163.12030242814},{"$f":"BP3+BM4","v":403068.17437279178},{"$f":"BQ3/(1+B4)^A4","v":144636.79877402668},{"$f":"BR3/(1+B4)^A4","v":132108.15974694709},{"$f":"BS3/(1+B4)^A4","v":158362.42978319741},{"$f":"BT3+BQ4","v":295116.92421852401},{"$f":"BU3+BR4","v":269553.4891476708},{"$f":"BV3+BS4","v":323122.701729636}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":110.06653901350181},{"$f":"D4/(1+B5)^A5","v":100.46869471515761},{"$f":"E4/(1+B5)^A5","v":120.58136580656439},{"$f":"F4+C5","v":348.39238354641327},318.01243445400735,381.6748470620816,{"$f":"I4/(1+B5)^A5","v":9.470383655697054},{"$f":"J4/(1+B5)^A5","v":8.6447106865140881},{"$f":"K4/(1+B5)^A5","v":0.47836044272317974},{"$f":"L4+I5","v":29.976499347386167},27.363005942926428,1.5141489532454757,{"$f":"O4/(1+B5)^A5","v":7.583215308124994},{"$f":"P4/(1+B5)^A5","v":6.9221194996853592},{"$f":"Q4/(1+B5)^A5","v":8.3074725166485432},{"$f":"R4+O5","v":24.003066507062879},21.910507346766451,26.295549739839359,{"$f":"U4/(1+B5)^A5","v":39114591.165505119},{"$f":"V4/(1+B5)^A5","v":35703783.855993405},{"$f":"W4/(1+B5)^A5","v":42851268.586935528},{"$f":"X4+U5","v":123808977.45791897},113012787.27124883,135636640.66114292,{"$f":"AA4/(1+B5)^A5","v":3365511.3369889054},{"$f":"AB4/(1+B5)^A5","v":3072090.0945708193},{"$f":"AC4/(1+B5)^A5","v":3686966.180965032},{"$f":"AD4+AA5","v":10652815.352013644},9724052.3787666429,11670312.770385681,{"$f":"AG4/(1+B5)^A5","v":2694864.1172493263},{"$f":"AH4/(1+B5)^A5","v":2459929.0270747053},{"$f":"AI4/(1+B5)^A5","v":2952245.014877019},{"$f":"AJ4+AG5","v":8530023.2164747436},7786385.8060662355,9344708.0898932461,{"$f":"AM4/(1+B5)^A5","v":5.5408467038441334},{"$f":"AN4/(1+B5)^A5","v":5.0585334534778408},{"$f":"AO4/(1+B5)^A5","v":6.0692403857957657},{"$f":"AP4+AM5","v":17.538380031925463},16.011719300906037,19.210898637088587,{"$f":"AS4/(1+B5)^A5","v":0.47836044272317974},{"$f":"AT4/(1+B5)^A5","v":0.43686852004477961},{"$f":"AU4/(1+B5)^A5","v":0.52381652293379433},{"$f":"AV4+AS5","v":1.5141489532454757},1.3828150349682957,1.6580305749734949,{"$f":"AY4/(1+B5)^A5","v":0.38352599121380393},{"$f":"AZ4/(1+B5)^A5","v":0.35030444080512935},{"$f":"BA4/(1+B5)^A5","v":0.41992154395312825},{"$f":"BB4+AY5","v":1.2139705257252351},1.108814724191713,1.3291729612972936,{"$f":"BE4/(1+B5)^A5","v":1969063.0365420498},{"$f":"BF4/(1+B5)^A5","v":1797662.3023055603},{"$f":"BG4/(1+B5)^A5","v":2156839.4764048378},{"$f":"BH4+BE5","v":6232653.1823615422},5690120.3574225232,6827019.8449639846,{"$f":"BK4/(1+B5)^A5","v":169996.01617864941},{"$f":"BL4/(1+B5)^A5","v":155250.93918447517},{"$f":"BM4/(1+B5)^A5","v":186149.8446660382},{"$f":"BN4+BK5","v":538086.48659888504},491414.05948690331,589218.01903882995,{"$f":"BQ4/(1+B5)^A5","v":136294.48588215193},{"$f":"BR4/(1+B5)^A5","v":124488.46950545708},{"$f":"BS4/(1+B5)^A5","v":149228.45453784501},{"$f":"BT4+BQ5","v":431411.41010067594},394041.95865312789,472351.15626748104]
[4,0.02,101.68446862619253,92.817544071452588,111.39854326442443,450.07685217260581,410.82997852545992,493.073390326506,8.7491706230319828,7.986376427058568,0.44193110700182792,38.725669970418153,35.349382369984994,1.9560800602473036,7.0057187769855194,6.3949684381932625,7.6748204863467322,31.0087852840484,28.305475784959715,33.970370226186091,36135836.139149003,32984777.407198809,39587948.483474039,159944813.59706798,145997564.67844763,175224589.14461696,3109212.2549175788,2838136.3822106128,3406186.8421989903,13762027.606931223,12562188.760977255,15076499.612584671,2489637.8884837702,2272594.1800128198,2727418.0535037126,11019661.104958514,10058979.986079056,12072126.143396959,5.1188858836604902,4.67330299339761,5.6070399698728144,22.657265915585953,20.685022294303646,24.817938606961402,0.44193110700182792,0.40359898401834221,0.48392549878949859,1.9560800602473036,1.786414018986638,2.1419560737629935,0.35431873274515785,0.32362715535459458,0.38794259767108941,1.5682892584703929,1.4324418795463076,1.7171155589683829,1819109.8798672517,1660762.0955252848,1992586.2849500312,8051763.0622287942,7350882.4529478084,8819606.1299140155,157050.04198937459,143427.87005189792,171973.68255026551,695136.52858825959,634841.9295388012,761191.70158909541,125915.03737486138,115008.10314565772,137864.02515779375,557326.44747553731,509050.06179878558,610215.18142527482]
[5,0.02,92.098756115926037,84.067709358260657,100.89709280476006,542.17560828853186,494.89768788372055,593.97048313126606,7.9243933937388675,7.2335071888863069,0.40027061943379683,46.65006336415702,42.582889558871301,2.3563506796811007,6.3452953413197424,5.7921199423615359,6.9513213743980549,37.354080625368141,34.097595727321249,40.921691600584147,32729340.130192567,29875329.153081689,35856024.63944193,192674153.72726056,175872893.83152932,211080613.7840589,2816109.3335795975,2570587.5638673659,3085088.3670168952,16578136.940510821,15132776.324844621,18161587.979601566,2254941.7409196468,2058358.567077765,2470306.5623446503,13274602.845878161,12117338.553156821,14542432.705741609,4.6363326568347407,4.232754504790587,5.0784688526616115,27.293598572420692,24.917776799094234,29.896407459623013,0.40027061943379683,0.36555203464146435,0.43830623391595852,2.3563506796811007,2.1519660536281022,2.5802623076789519,0.32091739274718134,0.29311908550226895,0.35137156315615703,1.8892066512175743,1.7255609650485766,2.06848712212454,1647623.8646617669,1504203.3977149443,1804746.7895237752,9699386.9268905614,8855085.850662753,10624352.91943779,142245.06171485854,129907.04089428544,155761.86276568487,837381.59030311811,764748.97043308662,916953.56435478025,114045.12877129733,104166.38239911906,124867.69515258043,671371.57624683459,613216.44419790467,735082.8765778552]
[9,0.02,50.8450421628634,46.411335039919834,55.702347720212572,806.76157625443568,736.41165824868312,883.83275804723235,4.3748269055079589,3.993408744211048,0.22097775670335626,69.415661783161582,63.363675120738968,3.5062683740948852,3.5030528399224852,3.1976608056578102,3.8376221707489981,55.583166236463676,50.7374910544128,60.891799472314048,18068915.901401322,16493299.524109291,19795067.397982337,286700658.58398396,261700251.50309747,314089616.14989561,1554691.983253916,1419146.5615849632,1703187.4773606027,24668398.365812831,22517690.3835194,27024585.986003116,1244887.6915074198,1136359.8439660398,1363784.3399265215,19752713.608600773,18030695.224398606,21639254.427717719,2.5595842914653524,2.3367805422934667,2.80367481414569,40.6130896877673,37.07784817293981,44.486089816188624,0.22097775670335626,0.20181063673292884,0.2419761122034205,3.5062683740948852,3.2021424404380898,3.8394506404743596,0.177169150303052,0.16182251411021648,0.19398201123388092,2.8111543796996981,2.5676483095212701,3.0779251327350678,909605.17166833999,830426.90698309347,996348.16447603283,14432764.156508466,13176437.50389304,15809120.840064816,78529.357673924416,71717.895551257956,85991.590046218713,1246030.4030495416,1137952.4925016884,1364434.1272861226,62960.995624598661,57507.22733290313,68935.819467757727,999006.19434926019,912470.89972916106,1093809.1111431862]
[16,0.02,8.3875086578811011,7.6561146950030485,9.1887803391148815,964.31555211586442,880.22686715644591,1056.4381090276522,0.72168095424414758,0.65876138541177975,3.6452971001807583E-2,82.971976093227482,75.738085645857765,4.1910140772065718,0.57787120973861617,0.52749307605080975,0.6330624936789504,66.438106641755979,60.64611049805287,72.783472782737348,2980687.6366841067,2720770.5347628379,3265437.3390447097,342690965.97035205,312808182.67115939,375428764.24239123,256465.36840527615,234105.50106279497,280961.50784177496,29485935.981711417,26915212.21842302,32302267.885371372,205359.37913400825,187456.3895375244,224972.82865803354,23610257.962083593,21551943.389610853,25865224.863236718,0.42223458752331333,0.38548039683542584,0.46250029063218767,48.544495868552595,44.318850431816237,53.173861429717533,3.6452971001807583E-2,3.3291121235144876E-2,3.9916905361305335E-2,4.1910140772065718,3.8274948216309785,4.5892641310212436,2.9226208079765319E-2,2.6694593620199089E-2,3.199969415869075E-2,3.3601499718525303,3.0690891461772885,3.6790188837756923,150050.44598417089,136989.02736175572,164359.75859826172,17251365.639843211,15749688.607479636,18896513.592196133,12954.373511542959,11830.7399162812,14185.359581517221,1489370.0089788649,1360185.3613096594,1630897.0177884211,10386.182672808221,9486.5172026105356,11371.802599197299,1194103.9809353198,1090669.046916137,1307421.1365127654]
[19,0.02,2.878880952672473,2.6278414325342974,3.1539049049699517,{"$f":"F20+C21","v":977.37846368057683},892.15068783663651,1070.7489407481823,0.24770568208329388,0.22610952574530108,1.2511911243968518E-2,{"$f":"L20+I21","v":84.095939700033483},76.764056773982418,4.2477868277205406,0.19834524012695032,0.18105373493503168,0.21728878374285709,{"$f":"R20+O21","v":67.338097427639227},61.467641143744103,73.769419826987985,1023074.3374617266,933861.86394709395,1120810.2120631591,{"$f":"X20+U21","v":347333161.95347637},317045577.38908756,380514436.3912921,88027.720058246719,80353.045870451082,96435.636176638043,{"$f":"AD20+AA21","v":29885361.432526495},27279813.863790326,32739844.224154256,70486.389839494339,64341.469118991474,77218.399134991603,{"$f":"AJ20+AG21","v":23930089.692580961},21843892.565301783,26215603.060755681,0.14492540767015641,0.1323101074876846,0.1587459794816897,{"$f":"AP20+AM21","v":49.202094364286758},44.919207050114323,53.894170718400673,1.2511911243968518E-2,1.1426655843378958E-2,1.3700852448755907E-2,{"$f":"AV20+AS21","v":4.2477868277205406},3.8793432298202437,4.6514316978090022,1.0031438081511836E-2,9.1625010771598635E-3,1.098339373017972E-2,{"$f":"BB20+AY21","v":3.4056675846610878},3.1106639605757143,3.7288559917827344,51502.464975454088,47019.337646384745,56413.912368338075,{"$f":"BH20+BE21","v":17485057.882210687},15963038.676344382,19152491.508755323,4446.3857716729062,4060.7161423316043,4868.90245623384,{"$f":"BN20+BK21","v":1509545.4678022109},1378610.8456310714,1652989.6444890674,3564.8944981569912,3256.0984191811931,3903.1930977047596,{"$f":"BT20+BQ21","v":1210279.6763991166},1105443.5813255156,1325131.8606078282]
[25,0.02,0.19870121306320218,0.18137439128825031,0.21768344742486129,982.46997093122525,896.79821370771583,1076.3268475652751,1.7096719288412353E-2,1.5606146203798273E-2,8.635758069842315E-4,84.534024948116823,77.163947672112215,4.2699150392949026,1.3689847015713312E-2,1.2496382223731072E-2,1.4997335987322969E-2,67.688885197206616,61.78784764735898,74.15371061083728,70612.892734854453,64455.421481563972,77358.651646861501,349142542.22753853,318697179.01123065,382496669.56283855,6075.6992200474469,5545.9909424042871,6656.0160721587263,30041044.763064552,27421923.983099464,32910397.556815844,4864.9914309765873,4440.8671891569784,5329.636699523141,24054749.923705369,21957685.063818473,26352169.332700454,1.0002794412532753E-2,9.1320826704974923E-3,1.0956694358145124E-2,49.458405332363014,45.153206955870168,54.174924358036947,8.635758069842315E-4,7.8867115891937962E-4,9.4563687985797188E-4,4.2699150392949026,3.8995520894548261,4.6756626370974601,6.9237281719289421E-4,6.3239852868333902E-4,7.580770770363182E-4,3.4234089017096574,3.1268685002685168,3.7482809106082331,3554.7153337021223,3245.2885622422114,3893.7048823863797,17576143.681922335,16046195.744136652,19252263.555110425,306.8908583240343,280.27182667543013,336.05308459940863,1517409.2196446194,1385792.5130988818,1661600.6473635009,246.05007045135622,224.73687393842212,269.39953964191898,1216584.4477611675,1111202.2246951545,1332034.9372839225]
[36,0.02,2.3202882868563526E-4,2.1179582608183101E-4,2.5419490174011147E-4,982.74695218252327,897.05104208796536,1076.6302892641208,1.9964305651197204E-5,1.8223722785287213E-5,1.0084210352156689E-6,84.557857065840665,77.185701992766994,4.2711188281592056,1.5986007931069598E-5,1.4592366526006289E-5,1.7512798482194611E-5,67.707968276258001,61.805267085980752,74.17461627529633,82.456601742845152,75.266354534278705,90.3338085037864,349240973.67184609,318787027.19594818,382604504.31533736,7.094759773939745,6.4762049633682865,7.772411597932817,30049514.035831109,27429654.864492852,32919675.767209757,5.6809832506462854,5.185721799900711,6.2235622100454284,24061531.520019419,21963875.448526949,26359598.625251018,1.1680535993431293E-5,1.066378213212995E-5,1.2794430990103149E-5,49.472348812979703,45.165936700425007,54.19019753562165,1.0084210352156689E-6,9.2095283365985281E-7,1.104245989306534E-6,4.2711188281592056,3.9006514643458625,4.6769808156944528,8.085026322206779E-7,7.3846901893971567E-7,8.8522728938860951E-7,3.424374040705612,3.1277500375932941,3.7493376386177957,4.1509380968269296,3.7896120121040133,4.5467854432286945,17581098.807691116,16050719.541817278,19257691.218252901,0.35836482975373435,0.32728106011309832,0.39241835715916751,1517837.012775019,1386183.2004029972,1662069.0914280333,0.2873193815212744,0.26243138035507174,0.31458519385929146,1216927.4313562093,1111515.4985780697,1332410.4690707636]
[39,0.02,2.4272939129805125E-5,2.2156329554187622E-5,2.6591770565734467E-5,982.747140515772,897.05121399848269,1076.6304955891362,2.0885007203000848E-6,1.9064153208523455E-6,1.0549267754210051E-7,84.557873270475937,77.185716784605304,4.2711196466747783,1.67232407988903E-6,1.5265328297866152E-6,1.8320442936286313E-6,67.707981251787047,61.805278930318408,74.174630490091317,8.6259284516164652,7.8737441915379689,9.4499767446855483,349241040.60025221,318787088.28817171,382604577.63751769,0.74219515354598198,0.67748705951086063,0.81308548888991761,30049519.794508439,27429660.121101383,32919682.075923786,0.59429753372244076,0.54248737239298972,0.65105766188932379,24061536.131162081,21963879.657675605,26359603.676794376,1.221921175821581E-6,1.1155567868567985E-6,1.3384476678284958E-6,49.472358293841637,45.165945356007775,54.190207920610305,1.0549267754210051E-7,9.6342476921839016E-8,1.1551709257250722E-7,4.2711196466747783,3.9006522118652116,4.6769817119892609,8.4578865864846254E-8,7.7252527832462143E-8,9.2605165630017062E-8,3.4243746969513387,3.1277506369941106,3.7493383571394214,0.43423685033715342,0.39643790048177657,0.47564712938882614,17581102.17692614,16050722.617771009,19257694.908789452,3.7489167825178492E-2,3.4237440646767092E-2,4.1051566526018914E-2,1517837.3036527215,1386183.4660506137,1662069.4099463162,3.0056979979535235E-2,2.74534029120139E-2,3.2909304007348379E-2,1216927.664567715,1111515.7115884733,1332410.7244133942]
[44,0.02,3.7939036451629851E-7,3.463073796277412E-7,4.1563411312146173E-7,982.74715980062081,897.05123160168523,1076.6305167162964,3.2643638470392463E-8,2.9797611225807673E-8,1.6488693508629575E-9,84.557874929789648,77.185718299252159,4.2711197304887047,2.6138723409865705E-8,2.3859980187883012E-8,2.8635178815914216E-8,67.707982580448444,61.80528014314865,74.174631945650418,0.13482479900968444,0.12306802497055745,0.14770482069204521,349241047.45355189,318787094.54386109,382604585.14552367,1.1600642523767616E-2,1.0589243481737523E-2,1.2708671099252051E-2,30049520.384182446,27429660.659364812,32919682.721920159,9.2889763676470023E-3,8.4791743124730413E-3,1.017614728667194E-2,24061536.603331439,21963880.088681791,26359604.194059651,1.9098845748592933E-8,1.7436351392837255E-8,2.0920175585984729E-8,49.472359264657946,45.165946242317574,54.190208984006901,1.6488693508629575E-9,1.5058500844216893E-9,1.8055527443370792E-9,4.2711197304887047,3.900652288409304,4.6769818037675845,1.3219827470929251E-9,1.2074707779485382E-9,1.447435242867782E-9,3.4243747641492432,3.1277506983712398,3.7493384307142197,6.7871993603579994E-3,6.1963950375985965E-3,7.4344494020657358E-3,17581102.52192729,16050722.932740895,19257695.28669107,5.8596237441812203E-4,5.3513729909750673E-4,6.4164330100210791E-4,1517837.333437863,1386183.493252258,1662069.4425617836,4.6979595382796606E-4,4.2910158025372125E-4,5.1437828672319598E-4,1216927.6884479837,1111515.7334002005,1332410.7505598343]
[50,0.02,1.3428804294246354E-9,1.225780742376874E-9,1.4711678748712611E-9,982.7471600580011,897.05123183662204,1076.6305169982647,1.1554458770451976E-10,1.0547086247105236E-10,5.8362957761855478E-12,84.557874951935261,77.185718319467014,4.2711197316073068,9.2519956752207632E-11,8.445417553399976E-11,1.0135634644805045E-10,67.707982598181104,61.805280159335389,74.174631965076657,4.7722240975215161E-4,4.3560843310190122E-4,5.2281220502768298E-4,349241047.54501772,318787094.62735105,382604585.24572736,4.1061337532333408E-5,3.7481415354782458E-5,4.4983287134712897E-5,30049520.392052382,27429660.66654861,32919682.730541788,3.2879023138620639E-5,3.0012668498888495E-5,3.601923062974176E-5,24061536.609633133,21963880.094434105,26359604.200963203,6.7601785862654777E-11,6.1717263367679001E-11,7.4048518365413204E-11,49.472359277614707,45.16594625414649,54.190208998199246,5.8362957761855478E-12,5.3300684391272917E-12,6.3908883077604985E-12,4.2711197316073068,3.9006522894308802,4.6769818049924812,4.6792563152505713E-12,4.2739326784868123E-12,5.1233047602165341E-12,3.4243747650460832,3.1277506991903943,3.7493384316961675,2.4023797239153675E-5,2.193260137110734E-5,2.6314786930106302E-5,17581102.526531763,16050722.936944561,19257695.291734636,2.0740574315547295E-6,1.8941582950568779E-6,2.2711442149715822E-6,1517837.3338353832,1386183.4936152978,1662069.4429970777,1.6628777407744443E-6,1.5188369770343814E-6,1.820680225872946E-6,1216927.6887666958,1111515.7336913052,1332410.7509087913]

{"sheet":"Wayne NPV 3%","index":382,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU65","v":121.52235279947121},{"$f":"'WTP Values '!CV65","v":110.9255571575668},{"$f":"'WTP Values '!CW65","v":133.13157121066462},{"$f":"C3","v":121.52235279947121},{"$f":"D3","v":110.9255571575668},{"$f":"E3","v":133.13157121066462},{"$f":"'WTP Values '!CC65","v":10.456068793194154},{"$f":"'WTP Values '!CD65","v":9.5444591181980964},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"I3","v":10.456068793194154},{"$f":"J3","v":9.5444591181980964},{"$f":"K3","v":0.52814858182091584},{"$f":"'WTP Values '!CI65","v":8.3724824482331783},{"$f":"'WTP Values '!CJ65","v":7.6425792570589932},{"$f":"'WTP Values '!CK65","v":9.172120928743249},{"$f":"O3","v":8.3724824482331783},{"$f":"P3","v":7.6425792570589932},{"$f":"Q3","v":9.172120928743249},{"$f":"'WTP Values '!BH65","v":43185669.23085051},{"$f":"'WTP Values '!BI65","v":39419862.357004389},{"$f":"'WTP Values '!BJ65","v":47311263.039602704},{"$f":"U3","v":43185669.23085051},{"$f":"V3","v":39419862.357004389},{"$f":"W3","v":47311263.039602704},{"$f":"'WTP Values '!AV65","v":3715796.4601214165},{"$f":"'WTP Values '!AW65","v":3391835.6991165141},{"$f":"'WTP Values '!AX65","v":4070708.5824511088},{"$f":"AA3","v":3715796.4601214165},{"$f":"AB3","v":3391835.6991165141},{"$f":"AC3","v":4070708.5824511088},{"$f":"'WTP Values '!BB65","v":2975347.7390874946},{"$f":"'WTP Values '!BC65","v":2715960.4160276353},{"$f":"'WTP Values '!BD65","v":3259517.0472686151},{"$f":"AG3","v":2975347.7390874946},{"$f":"AH3","v":2715960.4160276353},{"$f":"AI3","v":3259517.0472686151},{"$f":"'WTP Values '!CX65","v":6.1175424791883026},{"$f":"'WTP Values '!CY65","v":5.5850296783298843},{"$f":"'WTP Values '!CZ65","v":6.7009317999632669},{"$f":"AM3","v":6.1175424791883026},{"$f":"AN3","v":5.5850296783298843},{"$f":"AO3","v":6.7009317999632669},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"'WTP Values '!CG65","v":0.48233814650383555},{"$f":"'WTP Values '!CH65","v":0.57833576737017478},{"$f":"AS3","v":0.52814858182091584},{"$f":"AT3","v":0.48233814650383555},{"$f":"AU3","v":0.57833576737017478},{"$f":"'WTP Values '!CL65","v":0.42344368442741276},{"$f":"'WTP Values '!CM65","v":0.386764408368654},{"$f":"'WTP Values '!CN65","v":0.46362731552875391},{"$f":"AY3","v":0.42344368442741276},{"$f":"AZ3","v":0.386764408368654},{"$f":"BA3","v":0.46362731552875391},{"$f":"'WTP Values '!BK65","v":2174004.6989367772},{"$f":"'WTP Values '!BL65","v":1984764.4386118841},{"$f":"'WTP Values '!BM65","v":2381325.0614825208},{"$f":"BE3","v":2174004.6989367772},{"$f":"BF3","v":1984764.4386118841},{"$f":"BG3","v":2381325.0614825208},{"$f":"'WTP Values '!AY65","v":187689.33808332344},{"$f":"'WTP Values '!AZ65","v":171409.58163234967},{"$f":"'WTP Values '!BA65","v":205524.47001443469},{"$f":"BK3","v":187689.33808332344},{"$f":"BL3","v":171409.58163234967},{"$f":"BM3","v":205524.47001443469},{"$f":"'WTP Values '!BE65","v":150480.12544449736},{"$f":"'WTP Values '!BF65","v":137445.32940072374},{"$f":"'WTP Values '!BG65","v":164760.27194643859},{"$f":"BQ3","v":150480.12544449736},{"$f":"BR3","v":137445.32940072374},{"$f":"BS3","v":164760.27194643859}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":114.5464726170904},{"$f":"D3/(1+B4)^A4","v":104.55797639510492},{"$f":"E3/(1+B4)^A4","v":125.48927439972158},{"$f":"F3+C4","v":236.06882541656159},{"$f":"G3+D4","v":215.4835335526717},{"$f":"H3+E4","v":258.6208456103862},{"$f":"I3/(1+B4)^A4","v":9.8558476700859217},{"$f":"J3/(1+B4)^A4","v":8.9965681197078862},{"$f":"K3/(1+B4)^A4","v":0.49783069263918922},{"$f":"L3+I4","v":20.311916463280077},{"$f":"M3+J4","v":18.541027237905983},{"$f":"N3+K4","v":1.0259792744601051},{"$f":"O3/(1+B4)^A4","v":7.8918677049987549},{"$f":"P3/(1+B4)^A4","v":7.2038639429342952},{"$f":"Q3/(1+B4)^A4","v":8.6456036655134785},{"$f":"R3+O4","v":16.264350153231934},{"$f":"S3+P4","v":14.846443199993288},{"$f":"T3+Q4","v":17.817724594256727},{"$f":"U3/(1+B4)^A4","v":40706635.150203139},{"$f":"V3/(1+B4)^A4","v":37157000.996328011},{"$f":"W3/(1+B4)^A4","v":44595402.997080505},{"$f":"X3+U4","v":83892304.381053656},{"$f":"Y3+V4","v":76576863.3533324},{"$f":"Z3+W4","v":91906666.036683202},{"$f":"AA3/(1+B4)^A4","v":3502494.542484133},{"$f":"AB3/(1+B4)^A4","v":3197130.4544410538},{"$f":"AC3/(1+B4)^A4","v":3837033.2570940796},{"$f":"AD3+AA4","v":7218291.00260555},{"$f":"AE3+AB4","v":6588966.1535575679},{"$f":"AF3+AC4","v":7907741.8395451885},{"$f":"AG3/(1+B4)^A4","v":2804550.6071142377},{"$f":"AH3/(1+B4)^A4","v":2560053.1775168586},{"$f":"AI3/(1+B4)^A4","v":3072407.4345071311},{"$f":"AJ3+AG4","v":5779898.3462017328},{"$f":"AK3+AH4","v":5276013.5935444944},{"$f":"AL3+AI4","v":6331924.4817757457},{"$f":"AM3/(1+B4)^A4","v":5.7663705148348603},{"$f":"AN3/(1+B4)^A4","v":5.2644261271843575},{"$f":"AO3/(1+B4)^A4","v":6.316270902029661},{"$f":"AP3+AM4","v":11.883912994023163},{"$f":"AQ3+AN4","v":10.849455805514243},{"$f":"AR3+AO4","v":13.017202701992929},{"$f":"AS3/(1+B4)^A4","v":0.49783069263918922},{"$f":"AT3/(1+B4)^A4","v":0.45464996371367289},{"$f":"AU3/(1+B4)^A4","v":0.54513692842885741},{"$f":"AV3+AS4","v":1.0259792744601051},{"$f":"AW3+AT4","v":0.93698811021750839},{"$f":"AX3+AU4","v":1.1234726957990322},{"$f":"AY3/(1+B4)^A4","v":0.39913628468980372},{"$f":"AZ3/(1+B4)^A4","v":0.36456254912683006},{"$f":"BA3/(1+B4)^A4","v":0.43701321098006779},{"$f":"BB3+AY4","v":0.82257996911721643},{"$f":"BC3+AZ4","v":0.75132695749548406},{"$f":"BD3+BA4","v":0.90064052650882176},{"$f":"BE3/(1+B4)^A4","v":2049207.9356553655},{"$f":"BF3/(1+B4)^A4","v":1870830.8404297146},{"$f":"BG3/(1+B4)^A4","v":2244627.2612711103},{"$f":"BH3+BE4","v":4223212.6345921429},{"$f":"BI3+BF4","v":3855595.2790415986},{"$f":"BJ3+BG4","v":4625952.3227536306},{"$f":"BK3/(1+B4)^A4","v":176915.20226536284},{"$f":"BL3/(1+B4)^A4","v":161569.97043298112},{"$f":"BM3/(1+B4)^A4","v":193726.5246624891},{"$f":"BN3+BK4","v":364604.54034868628},{"$f":"BO3+BL4","v":332979.55206533079},{"$f":"BP3+BM4","v":399250.99467692379},{"$f":"BQ3/(1+B4)^A4","v":141841.95064991739},{"$f":"BR3/(1+B4)^A4","v":129555.40522266354},{"$f":"BS3/(1+B4)^A4","v":155302.35832447789},{"$f":"BT3+BQ4","v":292322.07609441475},{"$f":"BU3+BR4","v":267000.73462338728},{"$f":"BV3+BS4","v":320062.6302709165}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":104.82624902385537},{"$f":"D4/(1+B5)^A5","v":95.685360016824802},{"$f":"E4/(1+B5)^A5","v":114.84046280518517},{"$f":"F4+C5","v":340.89507444041698},311.1688935694965,373.46130841557135,{"$f":"I4/(1+B5)^A5","v":9.0194967911344026},{"$f":"J4/(1+B5)^A5","v":8.2331342775532104},{"$f":"K4/(1+B5)^A5","v":0.45558560613876037},{"$f":"L4+I5","v":29.331413254414478},26.774161515459191,1.4815648805988655,{"$f":"O4/(1+B5)^A5","v":7.2221769069481718},{"$f":"P4/(1+B5)^A5","v":6.5925560024912855},{"$f":"Q4/(1+B5)^A5","v":7.9119520845677638},{"$f":"R4+O5","v":23.486527060180105},21.438999202484574,25.729676678824489,{"$f":"U4/(1+B5)^A5","v":37252337.63804055},{"$f":"V4/(1+B5)^A5","v":34003919.548366621},{"$f":"W4/(1+B5)^A5","v":40811111.098271117},{"$f":"X4+U5","v":121144642.0190942},110580782.90169902,132717777.13495432,{"$f":"AA4/(1+B5)^A5","v":3205278.6674843151},{"$f":"AB4/(1+B5)^A5","v":2925827.269245707},{"$f":"AC4/(1+B5)^A5","v":3511428.9818903347},{"$f":"AD4+AA5","v":10423569.670089865},9514793.4228032753,11419170.821435522,{"$f":"AG4/(1+B5)^A5","v":2566561.0963344346},{"$f":"AH4/(1+B5)^A5","v":2342811.3129051067},{"$f":"AI4/(1+B5)^A5","v":2811688.03782384},{"$f":"AJ4+AG5","v":8346459.4425361678},7618824.9064496011,9143612.5195995867,{"$f":"AM4/(1+B5)^A5","v":5.277045881391107},{"$f":"AN4/(1+B5)^A5","v":4.8176956615736204},{"$f":"AO4/(1+B5)^A5","v":5.7802826342075022},{"$f":"AP4+AM5","v":17.16095887541427},15.667151467087862,18.797485336200431,{"$f":"AS4/(1+B5)^A5","v":0.45558560613876037},{"$f":"AT4/(1+B5)^A5","v":0.41606912221778442},{"$f":"AU4/(1+B5)^A5","v":0.49887751325706914},{"$f":"AV4+AS5","v":1.4815648805988655},1.3530572324352927,1.6223502090561013,{"$f":"AY4/(1+B5)^A5","v":0.36526624187908208},{"$f":"AZ4/(1+B5)^A5","v":0.33362637614594504},{"$f":"BA4/(1+B5)^A5","v":0.39992899505555163},{"$f":"BB4+AY5","v":1.1878462109962986},1.0849533336414292,1.3005695215643733,{"$f":"BE4/(1+B5)^A5","v":1875315.5505953138},{"$f":"BF4/(1+B5)^A5","v":1712075.2396799151},{"$f":"BG4/(1+B5)^A5","v":2054151.916508982},{"$f":"BH4+BE5","v":6098528.1851874571},5567670.5187215135,6680104.2392626125,{"$f":"BK4/(1+B5)^A5","v":161902.47176592401},{"$f":"BL4/(1+B5)^A5","v":147859.41084367927},{"$f":"BM4/(1+B5)^A5","v":177287.21324035106},{"$f":"BN4+BK5","v":526507.01211461029},480838.96290901006,576538.20791727491,{"$f":"BQ4/(1+B5)^A5","v":129805.47808365437},{"$f":"BR4/(1+B5)^A5","v":118561.54851363931},{"$f":"BS4/(1+B5)^A5","v":142123.65789852166},{"$f":"BT4+BQ5","v":422127.55417806911},385562.28313702659,462186.28816943814]
[4,0.03,93.136764539280122,85.015203050098563,102.03426377905045,434.03183897969711,396.18409661959504,475.49557219462179,8.0137060776400357,7.3150331693567203,0.40478191027110699,37.345119332054516,34.089194684815908,1.8863467908699725,6.4168106395792428,5.8574006208723377,7.0296669508679939,29.903337699759348,27.296399823356911,32.759343629692481,33098219.495981157,30212042.097090848,36260143.621862113,154242861.51507536,140792824.99878988,168977920.75681645,2847848.5810202723,2599559.6331633399,3119859.170085337,13271418.251110137,12114353.055966616,14539029.991520859,2280356.2917774362,2081557.5072265377,2498148.4043859597,10626815.734313603,9700382.413676139,11641760.923985546,4.68858691687283,4.280460196107768,5.1357062537853455,21.849545792287099,19.94761166319563,23.933191589985775,0.40478191027110699,0.36967202612815125,0.44324620902529333,1.8863467908699725,1.7227292585634439,2.0655964180813946,0.32453432495040363,0.29642271404871995,0.35533173219279524,1.5123805359467022,1.3813760476901491,1.6559012537571687,1666193.5774588152,1521156.6755127534,1825087.3722694202,7764721.7626462728,7088827.1942342669,8505191.6115320325,143848.24918955902,131371.17144705361,157517.39272511876,670355.26130416931,612210.13435606367,734055.60064239369,115330.48602583073,105340.40023519614,126275.0292452368,537458.04020389984,490902.6833722227,588461.31741467491]
[5,0.03,80.340591240702551,73.334860957218396,88.015652243979858,514.37243022039968,469.51895757681342,563.51122443860163,6.9126932580450591,6.3100118699486396,0.34916843155965938,44.257812590099576,40.399206554764547,2.235515222429632,5.5351972254308208,5.052645229221735,6.0638524631137738,35.438534925190169,32.349045052578646,38.823196092806256,28550814.884708546,26061172.907134727,31278318.411249679,182793676.39978391,166853997.90592462,200256239.16806611,2456579.2025840636,2242402.9750971724,2691217.9261570997,15727997.4536942,14356756.031063788,17230247.917677958,1967055.3688129145,1795569.7909344146,2154924.7583186119,12593871.103126518,11495952.204610553,13796685.682304159,4.0444162608431675,3.6923625663693223,4.4301053285319263,25.893962053130267,23.639974229564952,28.363296918517701,0.34916843155965938,0.31888233707923552,0.3823480735501974,2.235515222429632,2.0416115956426797,2.447944491631592,0.27994615953640295,0.25569683702942098,0.30651227355994642,1.7923266954831052,1.6370728847195701,1.962413527317115,1437273.2164004501,1312163.1107219127,1574336.3995882128,9201994.9790467229,8400990.3049561791,10079528.011120245,124084.76336919583,113321.92650506653,135875.88665797765,794440.02467336517,725532.06086113025,869931.48730037129,99485.090353176667,90867.554593423862,108925.94947530849,636943.13055707654,581770.23796564655,697387.26688998344]
[9,0.03,33.099259842849087,30.212991725314005,36.261283354676216,712.65073030873998,650.50731406335842,780.73135735768142,2.8479380949094399,2.5996413428070477,0.14385277064351576,61.318143452376155,55.972136848023439,3.0972530063443511,2.2804279681866819,2.0816229349705688,2.4982269264607933,49.099244655642032,44.818830145372402,53.788611953021693,11762557.705889594,10736858.17519418,12886253.045357483,253256277.6086345,231172233.34003317,277450241.70687783,1012078.1051667788,923840.33523911284,1108746.1525485825,21790765.237682935,19890942.961344291,23872097.41523752,810400.76718559966,739750.97965172376,887800.46818028344,17448507.95213034,15927367.512095651,19114978.855148323,1.6662459494382171,1.5212044886763345,1.82514473861602,35.875466653302453,32.752620298799044,39.296671196557526,0.14385277064351576,0.13137530072013334,0.15752234382909544,3.0972530063443511,2.8286041575325576,3.3915686907422531,0.11533411110632574,0.10534371130621809,0.12627899833581549,2.4832258757347931,2.268125424926339,2.71887712335409,592137.53496382618,540593.82794263284,648605.75165428757,12749144.504702749,11639371.638908315,13964945.584689241,51121.279565773089,46687.133282922114,55979.066240570857,1100677.7006446053,1005207.3607707598,1205269.3210589397,40986.539994752464,37436.229362079452,44876.048951525736,882469.51136580133,806028.78498067847,966213.42019479896]
[16,0.03,2.2471436411584587,2.0511918562003855,2.4618167505129263,787.5204392263787,718.84835572849363,862.75348542442623,0.19334951931776534,0.17649239108419451,9.7663162363565894E-3,67.760109139635773,61.852461409669885,3.4226444234398214,0.15482065859360039,0.14132357532518405,0.16960725945598629,54.257516441670063,49.527409852516449,59.439539607669424,798572.44174176769,728936.61939755967,874861.30284239422,279862892.85465926,255458741.56056151,306598628.07943249,68711.049406519451,62720.494193370308,75273.945042512205,24080060.934792686,21980647.000471603,26380053.84988264,55018.962339863108,50222.473791185039,60273.709628580684,19281614.487862293,17600665.971971277,21123161.604405832,0.1131231939222672,0.10327617626075855,0.1239110002171509,39.644473870138626,36.193547310827327,43.425103553097465,9.7663162363565894E-3,8.9192076505695151E-3,1.0694357969228206E-2,3.4226444234398214,3.1257718455891421,3.7478803450361338,7.8301543784289745E-3,7.1518956049690351E-3,8.5732143096092159E-3,2.7441087887607396,2.506410300154577,3.0045171011874938,40200.841429772314,36701.484827106986,44034.528184883929,14088544.995603081,12862181.536558677,15432075.78818091,3470.677557429713,3169.6386921866979,3800.4778154477026,1216312.7734153809,1110812.5040787165,1331892.5874042208,2782.61940477177,2541.5850734837836,3046.6822678369754,975180.05333918135,890708.61192002252,1067721.935440354]
[19,0.03,0.45542901956739973,0.41571543487642254,0.49893685855466996,{"$f":"F20+C21","v":790.13402464758087},721.23403550136754,865.61675070527622,3.9186183029813935E-2,3.5769745716452299E-2,1.9793411274839886E-3,{"$f":"L20+I21","v":67.984988170788782},62.057734420189568,3.4340033331537696,3.1377531663135241E-2,2.8642075287598209E-2,3.4374334809203468E-2,{"$f":"R20+O21","v":54.437583709640769},49.691779067450859,59.636804727942589,161846.82524723021,147733.72018526684,177308.30291096354,{"$f":"X20+U21","v":280791688.52810103},256306545.89604926,307616153.04081148,13925.681158738031,12711.57421985877,15255.784437530867,{"$f":"AD20+AA21","v":24159976.697058689},22053595.327508625,26467602.719370153,11150.70332715443,10178.598101177611,12215.68393717959,{"$f":"AJ20+AG21","v":19345605.394018609},17659078.226049382,21193264.149646699,2.2926698745342044E-2,2.0931001845017585E-2,2.5113065452914456E-2,{"$f":"AP20+AM21","v":39.776044066640466},36.31366473620627,43.56922072378584,1.9793411274839886E-3,1.8076574728987189E-3,2.1674275180368686E-3,{"$f":"AV20+AS21","v":3.4340033331537696},3.136145508695158,3.7603186322757884,1.5869388437451588E-3,1.4494760120186553E-3,1.7375349381553839E-3,{"$f":"BB20+AY21","v":2.7532158066453079},2.5147284555874321,3.0144883498082029,8147.5120071572965,7438.2967538560079,8924.4860146172377,{"$f":"BH20+BE21","v":14135301.389434116},12904867.933602326,15483291.028179631,703.40286587106152,642.39126307978211,770.24354548368115,{"$f":"BN20+BK21","v":1220349.414464778},1114499.0158462094,1336312.8092494677,563.95399214048962,515.10351940258306,617.47166169540469,{"$f":"BT20+BQ21","v":978416.43457261089},893664.65334663005,1071265.440275741]
[25,0.03,8.4216146391494807E-3,7.6872466216605546E-3,9.226144517550711E-3,790.65437363583658,721.70900985883327,866.18680943758773,7.2461551301614623E-4,6.6144009543016877E-4,3.6601199086793997E-5,68.02976022047622,62.098603030212267,3.4362648231090591,5.8022099743586784E-4,5.2963801201508893E-4,6.3563670473873208E-4,54.47343400936559,49.724503980131225,59.676079015639331,2992.8079552256704,2731.8339568920055,3278.7155303719865,280976606.1072439,256475338.59156677,307818736.08243835,257.50822909342577,235.05744020941762,282.10397675768888,24175887.440095235,22068118.896495786,26485033.16770798,206.19442842262515,188.21864020944449,225.88763177694261,19358345.594895869,17670707.751170203,21207221.140757196,4.2395151271770975E-4,3.8704786910044039E-4,4.6438094755813923E-4,39.802238893899194,36.337579386273099,43.597913577422702,3.6601199086793997E-5,3.3426492345156474E-5,4.0079218782617315E-5,3.4362648231090591,3.1382108420330059,3.7627950197427085,2.9345050103776553E-5,2.6803141384155452E-5,3.2129813961135875E-5,2.7550289586103514,2.5163845498281359,3.0164735648653966,150.66059351531413,137.54606347244686,165.02809183959451,14144610.303551521,12913366.536071468,15493487.671495905,13.007049656313695,11.87884704921353,14.243041263636014,1221153.085188132,1115232.9779554431,1337192.8485802587,10.428415827626607,9.5250920633005993,11.418043563261348,979060.77842560422,894253.18324624584,1071970.9305730986]
[36,0.03,3.5310327074611872E-7,3.2231253048815896E-7,3.8683577260577907E-7,790.66135221243826,721.71537990088643,866.19445468841127,3.038183515188939E-8,2.7733002649312023E-8,1.5346229511259189E-9,68.030360673605628,62.099151132989611,3.4362951527171561,2.4327630831950704E-8,2.2206776534824606E-8,2.6651112532049853E-8,54.473914809883098,49.724942865024019,59.676605736419738,0.12548309593656656,0.11454092197827016,0.13747069026864961,280979086.09955716,256477602.32760179,307821452.99225491,1.0796860439830388E-2,9.8555389325600765E-3,1.1828116240389628E-2,24176100.82446146,22068313.677000783,26485266.933356944,8.6453643636451721E-3,7.891671647428147E-3,9.4710652314517058E-3,19358516.458046861,17670863.718672261,21207408.322694305,1.777553025075325E-8,1.6228226340273809E-8,1.9470664294314109E-8,39.802590201603671,36.337900113748624,43.5982983870054,1.5346229511259189E-9,1.4015131637318502E-9,1.6804501093297124E-9,3.4362951527171561,3.138238540918239,3.7628282314141521,1.2303855751940102E-9,1.1238078794319851E-9,1.3471457534284851E-9,2.7550532754057415,2.5164067602691662,3.016500189257219,6.31692978392818E-3,5.7670609463174429E-3,6.9193333452546475E-3,14144735.148553077,12913480.513708934,15493624.422134552,5.4536237683577827E-4,4.9805885515960731E-4,5.9718529890720907E-4,1221163.8634885268,1115242.821369993,1337204.6510859253,4.3724486279835678E-4,3.9937010963125825E-4,4.7873818744530286E-4,979069.4199393529,894261.07622015302,1071980.3921425324]
[39,0.03,1.2146694926859808E-8,1.108749848357756E-8,1.3307087489475372E-8,790.66135238133734,721.71538005505761,866.19445487344558,1.0451301743208286E-9,9.5401076822421571E-10,5.2790779240576385E-11,68.030360688138103,62.099151146255082,3.436295153451209,8.3686653308130545E-10,7.6390949114545532E-10,9.1679392463338777E-10,54.473914821519685,49.724942875646143,59.676605749167713,4.3165980354661149E-3,3.9401890358349003E-3,4.7289693254603665E-3,280979086.15957922,256477602.38238993,307821453.058011,3.7141023829483365E-4,3.3902893196271155E-4,4.0688526964891626E-4,24176100.829625905,22068313.681714963,26485266.939014662,2.973991241566478E-4,2.7147221763680737E-4,3.2580309934752223E-4,19358516.462182179,17670863.722447067,21207408.327224579,6.1147534165524534E-10,5.582483394810166E-10,6.6978767629819597E-10,39.802590210106203,36.337900121511034,43.598298396318761,5.2790779240576385E-11,4.8211824262791901E-11,5.7807209700168416E-11,3.436295153451209,3.1382385415886218,3.7628282322179585,4.2325063125898127E-11,3.8658807773197664E-11,4.6341594215013032E-11,2.7550532759942699,2.5164067608067153,3.0165001899015969,2.1730135435346561E-4,1.9838595601651024E-4,2.380239386184739E-4,14144735.151574641,12913480.516467482,15493624.425444262,1.8760376821245204E-5,1.7133143390208331E-5,2.0543076888820316E-5,1221163.8637493888,1115242.8216082286,1337204.6513715759,1.5041151970996556E-5,1.3738266638955433E-5,1.6468515571799868E-5,979069.42014849943,894261.07641118288,1071980.3923715262]
[44,0.03,2.4470392528970338E-11,2.2336564941427026E-11,2.6808086993668763E-11,790.66135238660377,721.71538005986463,866.1944548792153,2.1054900747485482E-12,1.9219234627922205E-12,1.063508302221833E-13,68.030360688591244,62.09915114666871,3.4362951534740973,1.685927956713096E-12,1.5389507365990859E-12,1.8469474485891296E-12,54.473914821882524,49.724942875977348,59.676605749565205,8.6960979059466228E-6,7.9377948426133232E-6,9.5268495955707177E-6,280979086.1614508,256477602.38409829,307821453.0600614,7.4823269828367897E-7,6.8299822245966898E-7,8.1969970617669378E-7,24176100.829786941,22068313.681861956,26485266.939191077,5.9913197373489526E-7,5.4690035160042598E-7,6.5635382926753609E-7,19358516.462311123,17670863.722564772,21207408.327365842,1.2318611541813358E-12,1.1246315214140251E-12,1.3493355557848814E-12,39.802590210371328,36.337900121753066,43.59829839660916,1.063508302221833E-13,9.7126195343843121E-14,1.1645679099420006E-13,3.4362951534740973,3.1382385416095251,3.7628282322430224,8.5266890684306496E-14,7.7880954992974181E-14,9.3358482096396368E-14,2.755053276012621,2.5164067608234766,3.0165001899216892,4.377692425902442E-7,3.9966280911725085E-7,4.7951638238693879E-7,14144735.151668858,12913480.516553499,15493624.42554746,3.7794131454814407E-8,3.4515952408291712E-8,4.1385509247511031E-8,1221163.8637575228,1115242.8216156568,1337204.6513804828,3.0301484892346275E-8,2.7676728471998247E-8,3.3177011758175876E-8,979069.42015502078,894261.07641713938,1071980.3923786664]
[50,0.03,5.3707123787146028E-15,4.9023842051925008E-15,5.8837848430955709E-15,790.66135238661252,721.71538005987247,866.19445487922474,4.6210871339008227E-16,4.2181988377750584E-16,2.3341665634690533E-17,68.030360688591998,62.099151146669392,3.4362951534741346,3.7002406626785079E-16,3.3776580255095941E-16,4.0536429945819027E-16,54.47391482188312,49.724942875977895,59.676605749565859,1.9086020224109123E-9,1.7421711960872318E-9,2.090933727054391E-9,280979086.1614539,256477602.38410109,307821453.06006479,1.642206029214144E-10,1.4990307179018368E-10,1.7990603761586389E-10,24176100.829787206,22068313.681862194,26485266.939191367,1.314962767357419E-10,1.2003258569662877E-10,1.4405521413236666E-10,19358516.462311339,17670863.722564965,21207408.327366076,2.7036640061195397E-16,2.4683185716780552E-16,2.9614944524956275E-16,39.802590210371768,36.337900121753471,43.598298396609636,2.3341665634690533E-17,2.1317061383999802E-17,2.5559701514287377E-17,3.4362951534741346,3.1382385416095597,3.7628282322430633,1.8714205125665762E-17,1.7093154862623756E-17,2.0490131282508677E-17,2.7550532760126512,2.5164067608235041,3.0165001899217225,9.6080710083275118E-11,8.7717186951401543E-11,1.0524328809327613E-10,14144735.151669012,12913480.516553642,15493624.425547628,8.294979715050763E-12,7.575491592252631E-12,9.0832080667227386E-12,1221163.8637575363,1115242.8216156692,1337204.6513804975,6.6505087653207935E-12,6.0744325221144501E-12,7.2816235999256683E-12,979069.42015503149,894261.07641714916,1071980.3923786783]

{"sheet":"Wayne NPV 4%","index":383,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU65","v":121.52235279947121},{"$f":"'WTP Values '!CV65","v":110.9255571575668},{"$f":"'WTP Values '!CW65","v":133.13157121066462},{"$f":"C3","v":121.52235279947121},{"$f":"D3","v":110.9255571575668},{"$f":"E3","v":133.13157121066462},{"$f":"'WTP Values '!CC65","v":10.456068793194154},{"$f":"'WTP Values '!CD65","v":9.5444591181980964},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"I3","v":10.456068793194154},{"$f":"J3","v":9.5444591181980964},{"$f":"K3","v":0.52814858182091584},{"$f":"'WTP Values '!CI65","v":8.3724824482331783},{"$f":"'WTP Values '!CJ65","v":7.6425792570589932},{"$f":"'WTP Values '!CK65","v":9.172120928743249},{"$f":"O3","v":8.3724824482331783},{"$f":"P3","v":7.6425792570589932},{"$f":"Q3","v":9.172120928743249},{"$f":"'WTP Values '!BH65","v":43185669.23085051},{"$f":"'WTP Values '!BI65","v":39419862.357004389},{"$f":"'WTP Values '!BJ65","v":47311263.039602704},{"$f":"U3","v":43185669.23085051},{"$f":"V3","v":39419862.357004389},{"$f":"W3","v":47311263.039602704},{"$f":"'WTP Values '!AV65","v":3715796.4601214165},{"$f":"'WTP Values '!AW65","v":3391835.6991165141},{"$f":"'WTP Values '!AX65","v":4070708.5824511088},{"$f":"AA3","v":3715796.4601214165},{"$f":"AB3","v":3391835.6991165141},{"$f":"AC3","v":4070708.5824511088},{"$f":"'WTP Values '!BB65","v":2975347.7390874946},{"$f":"'WTP Values '!BC65","v":2715960.4160276353},{"$f":"'WTP Values '!BD65","v":3259517.0472686151},{"$f":"AG3","v":2975347.7390874946},{"$f":"AH3","v":2715960.4160276353},{"$f":"AI3","v":3259517.0472686151},{"$f":"'WTP Values '!CX65","v":6.1175424791883026},{"$f":"'WTP Values '!CY65","v":5.5850296783298843},{"$f":"'WTP Values '!CZ65","v":6.7009317999632669},{"$f":"AM3","v":6.1175424791883026},{"$f":"AN3","v":5.5850296783298843},{"$f":"AO3","v":6.7009317999632669},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"'WTP Values '!CG65","v":0.48233814650383555},{"$f":"'WTP Values '!CH65","v":0.57833576737017478},{"$f":"AS3","v":0.52814858182091584},{"$f":"AT3","v":0.48233814650383555},{"$f":"AU3","v":0.57833576737017478},{"$f":"'WTP Values '!CL65","v":0.42344368442741276},{"$f":"'WTP Values '!CM65","v":0.386764408368654},{"$f":"'WTP Values '!CN65","v":0.46362731552875391},{"$f":"AY3","v":0.42344368442741276},{"$f":"AZ3","v":0.386764408368654},{"$f":"BA3","v":0.46362731552875391},{"$f":"'WTP Values '!BK65","v":2174004.6989367772},{"$f":"'WTP Values '!BL65","v":1984764.4386118841},{"$f":"'WTP Values '!BM65","v":2381325.0614825208},{"$f":"BE3","v":2174004.6989367772},{"$f":"BF3","v":1984764.4386118841},{"$f":"BG3","v":2381325.0614825208},{"$f":"'WTP Values '!AY65","v":187689.33808332344},{"$f":"'WTP Values '!AZ65","v":171409.58163234967},{"$f":"'WTP Values '!BA65","v":205524.47001443469},{"$f":"BK3","v":187689.33808332344},{"$f":"BL3","v":171409.58163234967},{"$f":"BM3","v":205524.47001443469},{"$f":"'WTP Values '!BE65","v":150480.12544449736},{"$f":"'WTP Values '!BF65","v":137445.32940072374},{"$f":"'WTP Values '!BG65","v":164760.27194643859},{"$f":"BQ3","v":150480.12544449736},{"$f":"BR3","v":137445.32940072374},{"$f":"BS3","v":164760.27194643859}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":112.35424630128624},{"$f":"D3/(1+B4)^A4","v":102.55691305248409},{"$f":"E3/(1+B4)^A4","v":123.08762131163517},{"$f":"F3+C4","v":233.87659910075746},{"$f":"G3+D4","v":213.48247021005091},{"$f":"H3+E4","v":256.21919252229981},{"$f":"I3/(1+B4)^A4","v":9.6672233664886775},{"$f":"J3/(1+B4)^A4","v":8.824388977623979},{"$f":"K3/(1+B4)^A4","v":0.48830305271904195},{"$f":"L3+I4","v":20.123292159682833},{"$f":"M3+J4","v":18.368848095822074},{"$f":"N3+K4","v":1.0164516345399579},{"$f":"O3/(1+B4)^A4","v":7.7408306658960591},{"$f":"P3/(1+B4)^A4","v":7.0659941355944822},{"$f":"Q3/(1+B4)^A4","v":8.4801413912197194},{"$f":"R3+O4","v":16.113313114129237},{"$f":"S3+P4","v":14.708573392653475},{"$f":"T3+Q4","v":17.652262319962968},{"$f":"U3/(1+B4)^A4","v":39927578.800712377},{"$f":"V3/(1+B4)^A4","v":36445878.658472992},{"$f":"W3/(1+B4)^A4","v":43741922.188981786},{"$f":"X3+U4","v":83113248.031562895},{"$f":"Y3+V4","v":75865741.015477389},{"$f":"Z3+W4","v":91053185.228584498},{"$f":"AA3/(1+B4)^A4","v":3435462.703514623},{"$f":"AB3/(1+B4)^A4","v":3135942.7691535815},{"$f":"AC3/(1+B4)^A4","v":3763598.9112898563},{"$f":"AD3+AA4","v":7151259.1636360399},{"$f":"AE3+AB4","v":6527778.4682700951},{"$f":"AF3+AC4","v":7834307.4937409647},{"$f":"AG3/(1+B4)^A4","v":2750876.2380616628},{"$f":"AH3/(1+B4)^A4","v":2511058.0769486269},{"$f":"AI3/(1+B4)^A4","v":3013606.7374894735},{"$f":"AJ3+AG4","v":5726223.9771491569},{"$f":"AK3+AH4","v":5227018.4929762622},{"$f":"AL3+AI4","v":6273123.7847580891},{"$f":"AM3/(1+B4)^A4","v":5.6560119075335633},{"$f":"AN3/(1+B4)^A4","v":5.1636738889884279},{"$f":"AO3/(1+B4)^A4","v":6.1953881286642627},{"$f":"AP3+AM4","v":11.773554386721866},{"$f":"AQ3+AN4","v":10.748703567318312},{"$f":"AR3+AO4","v":12.896319928627531},{"$f":"AS3/(1+B4)^A4","v":0.48830305271904195},{"$f":"AT3/(1+B4)^A4","v":0.44594873012558756},{"$f":"AU3/(1+B4)^A4","v":0.53470392693248403},{"$f":"AV3+AS4","v":1.0164516345399579},{"$f":"AW3+AT4","v":0.92828687662942311},{"$f":"AX3+AU4","v":1.1130396943026588},{"$f":"AY3/(1+B4)^A4","v":0.3914974893004925},{"$f":"AZ3/(1+B4)^A4","v":0.35758543673137383},{"$f":"BA3/(1+B4)^A4","v":0.42864951509685084},{"$f":"BB3+AY4","v":0.81494117372790531},{"$f":"BC3+AZ4","v":0.74434984510002788},{"$f":"BD3+BA4","v":0.89227683062560481},{"$f":"BE3/(1+B4)^A4","v":2009989.5515317835},{"$f":"BF3/(1+B4)^A4","v":1835026.293095307},{"$f":"BG3/(1+B4)^A4","v":2201668.8808085434},{"$f":"BH3+BE4","v":4183994.2504685605},{"$f":"BI3+BF4","v":3819790.7317071911},{"$f":"BJ3+BG4","v":4582993.9422910642},{"$f":"BK3/(1+B4)^A4","v":173529.34364212595},{"$f":"BL3/(1+B4)^A4","v":158477.79366896232},{"$f":"BM3/(1+B4)^A4","v":190018.92567902614},{"$f":"BN3+BK4","v":361218.68172544939},{"$f":"BO3+BL4","v":329887.37530131196},{"$f":"BP3+BM4","v":395543.39569346083},{"$f":"BQ3/(1+B4)^A4","v":139127.33491540066},{"$f":"BR3/(1+B4)^A4","v":127075.93324771055},{"$f":"BS3/(1+B4)^A4","v":152330.13308657412},{"$f":"BT3+BQ4","v":289607.46035989805},{"$f":"BU3+BR4","v":264521.26264843426},{"$f":"BV3+BS4","v":317090.40503301274}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":99.88251584305857},{"$f":"D4/(1+B5)^A5","v":91.172722260187967},{"$f":"E4/(1+B5)^A5","v":109.42444714350816},{"$f":"F4+C5","v":333.75911494381603},304.65519247023889,365.643639665808,{"$f":"I4/(1+B5)^A5","v":8.5941263712668174},{"$f":"J4/(1+B5)^A5","v":7.8448496686034739},{"$f":"K4/(1+B5)^A5","v":0.43409963579512006},{"$f":"L4+I5","v":28.717418530949651},26.213697764425547,1.450551270335078,{"$f":"O4/(1+B5)^A5","v":6.8815702750697492},{"$f":"P4/(1+B5)^A5","v":6.2816430569335333},{"$f":"Q4/(1+B5)^A5","v":7.5388148178088361},{"$f":"R4+O5","v":22.994883389198986},20.99021644958701,25.191077137771806,{"$f":"U4/(1+B5)^A5","v":35495472.164379314},{"$f":"V4/(1+B5)^A5","v":32400253.415944494},{"$f":"W4/(1+B5)^A5","v":38886409.547271296},{"$f":"X4+U5","v":118608720.19594221},108265994.43142188,129939594.77585579,{"$f":"AA4/(1+B5)^A5","v":3054113.8337742365},{"$f":"AB4/(1+B5)^A5","v":2787841.7027779194},{"$f":"AC4/(1+B5)^A5","v":3345825.7276345016},{"$f":"AD4+AA5","v":10205372.997410277},9315620.1710480154,11180133.221375465,{"$f":"AG4/(1+B5)^A5","v":2445518.9587911628},{"$f":"AH4/(1+B5)^A5","v":2232321.486818519},{"$f":"AI4/(1+B5)^A5","v":2679085.4160942775},{"$f":"AJ4+AG5","v":8171742.9359403197},7459339.9797947817,8952209.2008523662,{"$f":"AM4/(1+B5)^A5","v":5.0281739903966729},{"$f":"AN4/(1+B5)^A5","v":4.5904872846747944},{"$f":"AO4/(1+B5)^A5","v":5.5076774869355427},{"$f":"AP4+AM5","v":16.80172837711854},15.339190851993106,18.403997415563072,{"$f":"AS4/(1+B5)^A5","v":0.43409963579512006},{"$f":"AT4/(1+B5)^A5","v":0.39644679723556581},{"$f":"AU4/(1+B5)^A5","v":0.47534984401001718},{"$f":"AV4+AS5","v":1.450551270335078},1.3247336738649889,1.588389538312676,{"$f":"AY4/(1+B5)^A5","v":0.34803984241694325},{"$f":"AZ4/(1+B5)^A5","v":0.31789215116794012},{"$f":"BA4/(1+B5)^A5","v":0.38106785806715371},{"$f":"BB4+AY5","v":1.1629810161448486},1.0622419962679679,1.2733446886927586,{"$f":"BE4/(1+B5)^A5","v":1786873.3922783406},{"$f":"BF4/(1+B5)^A5","v":1631331.6926271147},{"$f":"BG4/(1+B5)^A5","v":1957275.6180378634},{"$f":"BH4+BE5","v":5970867.6427469011},5451122.4243343063,6540269.5603289278,{"$f":"BK4/(1+B5)^A5","v":154266.95462040385},{"$f":"BL4/(1+B5)^A5","v":140886.18150190805},{"$f":"BM4/(1+B5)^A5","v":168926.13300721344},{"$f":"BN4+BK5","v":515485.63634585321},470773.55680322001,564469.5287006743,{"$f":"BQ4/(1+B5)^A5","v":123683.69413138002},{"$f":"BR4/(1+B5)^A5","v":112970.04193192291},{"$f":"BS4/(1+B5)^A5","v":135420.93362982024},{"$f":"BT4+BQ5","v":413291.15449127805},377491.30458035716,452511.33866283298]
[4,0.04,85.37999315323944,77.934825095597844,93.536476019381467,419.13910809705544,382.59001756583672,459.18011568518943,7.3462952403979642,6.7058103747204045,0.37107018800214614,36.063713771347615,32.919508139145954,1.8216214583372241,5.882395111995204,5.3695748116195618,6.4442105016599909,28.877278501194191,26.359791261206571,31.635287639431798,30341678.368690405,27695872.410374541,33240265.855105843,148950398.56463262,135961866.84179643,163179860.63096163,2610669.3049920802,2383058.7714620125,2860025.8544370537,12816042.302402357,11698678.942510027,14040159.075812519,2090439.8552173369,1908197.7626581786,2290093.4418040048,10262182.791157657,9367537.7424529605,11242302.642656371,4.2981042002177361,3.9239677698086797,4.7079857986725688,21.099832577336276,19.263158621801786,23.111983214235643,0.37107018800214614,0.33888438379727354,0.40633103886508903,1.8216214583372241,1.6636180576622623,1.9947205771777652,0.29750591594332837,0.27173554311381032,0.32573840214252364,1.460486932088177,1.3339775393817783,1.5990830908352822,1527426.8645590288,1394469.1678172739,1673087.4012990622,7498294.5073059294,6845591.5921515804,8213356.96162799,131868.03934691372,120430.09840600562,144398.76646901094,647353.6756927669,591203.6552092256,708868.29516968527,105725.34010554233,96567.265304211556,115758.38161992867,519016.49459682038,474058.56988456869,568269.72028276161]
[5,0.04,70.176130747575343,64.05674530662084,76.880165111075684,489.31523884463081,446.64676287245754,536.06028079626515,6.0381191923402939,5.5116873197707852,0.30499264602925263,42.101832963687912,38.43119545891674,2.1266141043664768,4.8348999952175697,4.4133990894423567,5.2966712929776261,33.712178496411759,30.773190350648928,36.931958932409422,24938647.915800504,22763988.279435296,27321075.542198807,173889046.48043314,158725855.12123173,190500936.17316043,2145779.8685575877,1958700.6012652668,2350732.7757943897,14961822.170959944,13657379.543775294,16390891.851606909,1718189.1820532235,1568399.4661863046,1882289.8768305311,11980371.973210881,10935937.208639264,13124592.519486902,3.5327283498351805,3.2252154760557934,3.8696211461670593,24.632560927171458,22.48837409785758,26.981604360402702,0.30499264602925263,0.27853826110041868,0.33397449516090427,2.1266141043664768,1.9421563187626809,2.3286950723386695,0.24452817673509072,0.22334680875521515,0.26773322243341863,1.7050151088232677,1.5573243481369934,1.8668163132687008,1255433.5435735104,1146152.0085691726,1375155.8871052603,8753728.0508794393,7991743.600720753,9588512.8487332501,108385.91605443713,98984.762349592202,118685.26034349343,755739.59174720407,690188.41755881777,827553.5555131787,86898.522904096841,79371.252979153316,95144.951688012865,605915.01750091719,553429.82286372199,663414.67197077442]
[9,0.04,21.636611155621015,19.74989038764998,23.703590100623476,639.35467532035716,583.6027031029837,700.43321681518557,1.861664866447104,1.6993560927177196,9.4034926365428054E-2,55.011578647027797,50.215408277138948,2.7787008502726098,1.4906899263101774,1.3607333284919736,1.6330626377439157,44.049392346350331,40.209218032259088,48.256458695072354,7689050.7064577267,7018562.5440780409,8423597.6187719274,227208895.26509327,207396192.69900593,248914512.62135884,661583.99083785643,603903.96034084447,724774.79819438711,19549587.253611814,17845161.504790023,21416854.628806565,529749.79993699049,483566.83426478488,580345.10756424267,15653930.687373275,14289239.386581779,17149005.227840375,1.0892060991331223,0.99439413950478295,1.1930764373480076,32.185678563960046,29.384016638778412,35.255012568584938,9.4034926365428054E-2,8.5878545642113835E-2,0.10297057148510552,2.7787008502726098,2.537682508183996,3.0427461965229221,7.5392601732932288E-2,6.8861990571522175E-2,8.2547150512903095E-2,2.2278263474727775,2.0348489561097995,2.4392408882888668,387073.59788373567,353380.06057710754,423986.23136810097,11437896.291617077,10442263.451976333,12528652.354425212,33417.401264983004,30518.850077291831,36592.881377184494,987473.11129971943,901821.88615283312,1081307.4942130249,26792.436830648894,24471.638993913919,29334.964768843554,791707.61205136799,723128.80658513412,866838.468391367]
[16,0.04,0.60975499125761967,0.55658412281129777,0.66800582913027007,676.76722122129354,617.75286069244783,741.41984111961926,5.2464752275689287E-2,4.789062630954026E-2,2.6500575941148011E-3,58.230642009915762,53.153818426656315,2.9412996035447359,4.2010073409714389E-2,3.8347684526512472E-2,4.6022368625042026E-2,46.626991254562633,42.562104893560111,51.080238743355281,216689.9896002202,197794.53963120084,237390.71962097017,240504275.04619375,219532210.27820504,263480020.60671866,18644.515892439897,17018.998558025549,20425.335906725421,20693552.972019415,18889390.865548279,22670085.562720396,14929.213373850745,13627.702077688686,16355.071662749971,16569937.753526313,15125390.032030787,18152498.234160379,3.0695604347546947E-2,2.8023648688757154E-2,3.3622839888944996E-2,34.069059139887784,31.10345486874262,37.317998618228472,2.6500575941148011E-3,2.4201974824333916E-3,2.9018786474508109E-3,2.9412996035447359,2.6861778066220112,3.2207958552436846,2.1246864807019671E-3,1.940643206873569E-3,2.326313334251534E-3,2.3581900699909211,2.1539203931549498,2.5819757664702485,10908.365297877834,9958.8264630726426,11948.623513254946,12107197.442509357,11053304.046167631,13261780.302620701,941.75687077911243,860.07097082933046,1031.2470794872881,1045256.1924728255,954592.99116314098,1144581.3980755419,755.05456783136174,689.65069961601034,826.70715194333241,838035.25853514648,765443.48842444306,917562.48002253182]
[19,0.04,7.334238724752859E-2,6.694690302880256E-2,8.0348898994053869E-2,677.30811685571518,618.2465900206754,742.01240935099952,6.310551341798757E-3,5.7603675421772794E-3,3.1875352081161483E-4,58.277181941320677,53.19630078608256,2.9436503913269991,5.0530444465203446E-3,4.6125259635656848E-3,5.5356502696018925E-3,46.664257149282378,42.596121991325539,51.121063826596803,26063.84754168865,23791.070067598881,28553.76722952427,240696494.33275652,219707667.96946278,263690602.89917412,2242.594688410335,2047.0746458891615,2456.7948064552829,20710091.971120227,18904487.916255936,22688204.274632465,1795.7116616751623,1639.1636270403449,1967.2163681292379,16583181.017550459,15137478.7638439,18167006.334938347,3.6921204961544098E-3,3.3707330381673858E-3,4.0442134609026698E-3,34.096288303446215,31.128313819392702,37.347824445935558,3.1875352081161483E-4,2.9110554815799631E-4,3.4904299359273558E-4,2.9436503913269991,2.6883246922915922,3.2233700260410245,2.5556097265531827E-4,2.3342392867379161E-4,2.7981300008363542E-4,2.3600748165832464,2.1556418803975599,2.5840393702862636,1312.0770856903766,1197.8649087876277,1437.2011469338158,12116873.931021782,11062138.226838671,13272379.57345625,113.27614878107696,103.45082714750859,124.04018619945072,1046091.5971638807,955355.93470617756,1145496.1868862973,90.819272168132599,82.952381533513815,99.437769181806047,838705.04513032909,766055.25718082313,918295.82750773896]
[25,0.04,3.6800543821534977E-4,3.3591522325454706E-4,4.031615671935201E-4,677.36634002677181,618.29973610894763,742.07619467168399,3.1664052658680937E-5,2.8903430351755555E-5,1.5993892960297203E-6,58.28219159977364,53.200873678748643,2.9439034351869497,2.5354340179675832E-5,2.3143978566894365E-5,2.7775880765871973E-5,46.668268530452373,42.599783664994185,51.12545832648496,130.77891238780757,119.37494120950966,143.27242426042326,240717185.23075923,219726554.61324614,263713270.4306809,11.252524931627047,10.27147643255037,12.327303259210963,20711872.264604717,18906112.995309759,22690154.611806311,9.0102283517564388,8.2247272213786715,9.8707766243619748,16584606.55101303,15138780.020972671,18168568.018153276,1.8525718511800455E-5,1.6913113076497864E-5,2.0292393018145916E-5,34.099219309257144,31.130989690381263,37.351034962268066,1.5993892960297203E-6,1.4606618196820821E-6,1.7513708597945931E-6,2.9439034351869497,2.688555787688975,3.2236471153298352,1.2823120607644325E-6,1.1712364211930096E-6,1.4039999184455208E-6,2.3602776947657644,2.1558271849920505,2.5842615010455581,6.5835258574580511,6.0104506714980861,7.2113529124156548,12117915.529086236,11063089.157072941,13273520.501797434,0.56837853710484554,0.51907864479066512,0.62238856399074494,1046181.5219240997,955438.05959235877,1145594.6567241361,0.4556980936526438,0.41622489617388747,0.49894257872197129,838777.14240200422,766121.10928737198,918374.76661051204]
[36,0.04,5.7211789970984555E-10,5.2222900004128051E-10,6.2677320798588606E-10,677.36654121463346,618.29991975315113,742.07641507933351,4.9226368477700595E-11,4.4934580172099348E-11,2.4864829424815957E-12,58.282208910450024,53.200889480198157,2.9439043095699864,3.9417004059697199E-11,3.5980675918361995E-11,4.3181640585057386E-11,46.66828239162114,42.599796317762539,51.125473511505284,2.0331481253238047E-4,1.8558568311918567E-4,2.2273779119058771E-4,240717256.7273379,219726619.87529576,263713348.75743836,1.7493684227970235E-5,1.5968501856951047E-5,1.9164583229933199E-5,20711878.416338343,18906118.610706076,22690161.351119179,1.4007708542329858E-5,1.2786532955602635E-5,1.5345555810863727E-5,16584611.476887457,15138784.517415145,18168573.414487779,2.8800919945603654E-11,2.6293890595221857E-11,3.1547472042613222E-11,34.099229437231642,31.130998936747496,37.351046056080115,2.4864829424815957E-12,2.2708109328913109E-12,2.722760355873771E-12,2.9439043095699864,2.6885565862299683,3.2236480728008989,1.9935403306400121E-12,1.8208571172377609E-12,2.1827217783227353E-12,2.3602783958032894,2.1558278253047378,2.5842622686096002,1.0235047081152768E-5,9.3441184759744269E-6,1.1211095418387311E-5,12117919.128287101,11063092.442974705,13273524.444230134,8.836269824314115E-7,8.0698313992872196E-7,9.6759341318603235E-7,1046181.8326555474,955438.34337165055,1145594.9969827612,7.0844886832831748E-7,6.4708205009352103E-7,7.7567870083263907E-7,838777.39153127128,766121.33683671802,918375.0393814554]
[39,0.04,6.5416131170625096E-12,5.9711819513303887E-12,7.1665435408736996E-12,677.36654121480433,618.29991975330699,742.07641507952064,5.6285576434926047E-13,5.1378332894771963E-13,2.8430520073116109E-14,58.282208910464718,53.200889480211572,2.9439043095707289,4.5069519922902717E-13,4.114041208424046E-13,4.9374016546371146E-13,46.668282391632907,42.599796317773276,51.125473511518173,2.3247076262243315E-6,2.1219922321031677E-6,2.5467905430975706E-6,240717256.72739857,219726619.87535116,263713348.75750482,2.0002330685594227E-7,1.8258432616816508E-7,2.1912841584496534E-7,20711878.416343566,18906118.610710841,22690161.351124901,1.6016455696800612E-7,1.4620159891264248E-7,1.7546154251050686E-7,16584611.476891639,15138784.51741896,18168573.414492358,3.2931057705969181E-13,3.0064512874626611E-13,3.6071473559695381E-13,34.09922943724024,31.130998936755347,37.35104605608953,2.8430520073116109E-14,2.5964519887429625E-14,3.1132123060010484E-14,2.9439043095707289,2.688556586230646,3.2236480728017121,2.2794199557331932E-14,2.081973454852593E-14,2.4957305868625131E-14,2.3602783958038844,2.1558278253052814,2.5842622686102517,1.170278333780108E-7,1.0684092915257647E-7,1.2818799915674054E-7,12117919.128290156,11063092.442977494,13273524.444233481,1.0103417253323548E-8,9.2270692738040414E-9,1.10634919251629E-8,1046181.8326558112,955438.34337189142,1145594.9969830501,8.1004254755444413E-9,7.3987554468305553E-9,8.869133384161231E-9,838777.3915314828,766121.33683691116,918375.03938168695]
[44,0.04,1.7325413271169273E-15,1.5814630607595649E-15,1.8980536810960286E-15,677.36654121480592,618.29991975330847,742.07641507952258,1.4907192698350488E-16,1.3607512927718881E-16,7.5298019153140843E-18,58.28220891046486,53.200889480211707,2.9439043095707365,1.19366285444304E-16,1.0896007280628382E-16,1.3076671246305008E-16,46.668282391633028,42.599796317773375,51.125473511518301,6.1569707101635344E-10,5.6200805094244482E-10,6.7451556496335389E-10,240717256.72739917,219726619.87535173,263713348.75750551,5.2976022781079296E-11,4.8357321827095736E-11,5.8035996565866369E-11,20711878.416343614,18906118.610710885,22690161.351124953,4.2419462771752972E-11,3.8721383804560732E-11,4.6470857918244544E-11,16584611.476891682,15138784.517418997,18168573.414492402,8.7217659314716648E-17,7.9625636831178859E-17,9.5535027146700364E-17,34.099229437240325,31.130998936755429,37.351046056089622,7.5298019153140843E-18,6.8766836159093074E-18,8.2453194398904793E-18,2.9439043095707365,2.6885565862306522,3.2236480728017205,6.0370266545756301E-18,5.5140910780616218E-18,6.6099237385514251E-18,2.3602783958038902,2.1558278253052867,2.5842622686102579,3.0994733886280974E-11,2.8296739943485354E-11,3.3950495421412518E-11,12117919.128290188,11063092.44297752,13273524.444233514,2.6758824808565897E-12,2.443782375839258E-12,2.9301575375305058E-12,1046181.8326558139,955438.34337189386,1145594.9969830529,2.1453916109783028E-12,1.9595548302039572E-12,2.3489833239590694E-12,838777.3915314849,766121.33683691313,918375.03938168928]
[50,0.04,2.4220432984502826E-20,2.2108401964837339E-20,2.6534248427121464E-20,677.36654121480592,618.29991975330847,742.07641507952258,2.0839829681771307E-21,1.9022914477891009E-21,1.0526448046115642E-22,58.28220891046486,53.200889480211707,2.9439043095707365,1.6687065826151476E-21,1.5232307016784019E-21,1.8280812966727585E-21,46.668282391633028,42.599796317773375,51.125473511518301,8.6072692257919446E-15,7.8567120573418048E-15,9.429534974144029E-15,240717256.72739917,219726619.87535173,263713348.75750551,7.4058966990980808E-16,6.7602154955358411E-16,8.1132665842465998E-16,20711878.416343614,18906118.610710885,22690161.351124953,5.9301197565748824E-16,5.4131388777099108E-16,6.4964932283270883E-16,16584611.476891682,15138784.517418997,18168573.414492402,1.2192779701322109E-21,1.1131436638958574E-21,1.3355523972001344E-21,34.099229437240325,31.130998936755429,37.351046056089622,1.0526448046115642E-22,9.6134073149020641E-23,1.1526721112160108E-22,2.9439043095707365,2.6885565862306522,3.2236480728017205,8.4395908613692858E-23,7.7085418590781507E-23,9.2404846243217231E-23,2.3602783958038902,2.1558278253052867,2.5842622686102579,4.3329752844302741E-16,3.9558034359940966E-16,4.7461823061580349E-16,12117919.128290188,11063092.44297752,13273524.444233514,3.7408072920166574E-17,3.4163379733757545E-17,4.0962765598147137E-17,1046181.8326558139,955438.34337189386,1145594.9969830529,2.9991962053617244E-17,2.7394016928527011E-17,3.2838116060607921E-17,838777.3915314849,766121.33683691313,918375.03938168928]

{"sheet":"Wayne NPV 5%","index":384,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU65","v":121.52235279947121},{"$f":"'WTP Values '!CV65","v":110.9255571575668},{"$f":"'WTP Values '!CW65","v":133.13157121066462},{"$f":"C3","v":121.52235279947121},{"$f":"D3","v":110.9255571575668},{"$f":"E3","v":133.13157121066462},{"$f":"'WTP Values '!CC65","v":10.456068793194154},{"$f":"'WTP Values '!CD65","v":9.5444591181980964},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"I3","v":10.456068793194154},{"$f":"J3","v":9.5444591181980964},{"$f":"K3","v":0.52814858182091584},{"$f":"'WTP Values '!CI65","v":8.3724824482331783},{"$f":"'WTP Values '!CJ65","v":7.6425792570589932},{"$f":"'WTP Values '!CK65","v":9.172120928743249},{"$f":"O3","v":8.3724824482331783},{"$f":"P3","v":7.6425792570589932},{"$f":"Q3","v":9.172120928743249},{"$f":"'WTP Values '!BH65","v":43185669.23085051},{"$f":"'WTP Values '!BI65","v":39419862.357004389},{"$f":"'WTP Values '!BJ65","v":47311263.039602704},{"$f":"U3","v":43185669.23085051},{"$f":"V3","v":39419862.357004389},{"$f":"W3","v":47311263.039602704},{"$f":"'WTP Values '!AV65","v":3715796.4601214165},{"$f":"'WTP Values '!AW65","v":3391835.6991165141},{"$f":"'WTP Values '!AX65","v":4070708.5824511088},{"$f":"AA3","v":3715796.4601214165},{"$f":"AB3","v":3391835.6991165141},{"$f":"AC3","v":4070708.5824511088},{"$f":"'WTP Values '!BB65","v":2975347.7390874946},{"$f":"'WTP Values '!BC65","v":2715960.4160276353},{"$f":"'WTP Values '!BD65","v":3259517.0472686151},{"$f":"AG3","v":2975347.7390874946},{"$f":"AH3","v":2715960.4160276353},{"$f":"AI3","v":3259517.0472686151},{"$f":"'WTP Values '!CX65","v":6.1175424791883026},{"$f":"'WTP Values '!CY65","v":5.5850296783298843},{"$f":"'WTP Values '!CZ65","v":6.7009317999632669},{"$f":"AM3","v":6.1175424791883026},{"$f":"AN3","v":5.5850296783298843},{"$f":"AO3","v":6.7009317999632669},{"$f":"'WTP Values '!CF65","v":0.52814858182091584},{"$f":"'WTP Values '!CG65","v":0.48233814650383555},{"$f":"'WTP Values '!CH65","v":0.57833576737017478},{"$f":"AS3","v":0.52814858182091584},{"$f":"AT3","v":0.48233814650383555},{"$f":"AU3","v":0.57833576737017478},{"$f":"'WTP Values '!CL65","v":0.42344368442741276},{"$f":"'WTP Values '!CM65","v":0.386764408368654},{"$f":"'WTP Values '!CN65","v":0.46362731552875391},{"$f":"AY3","v":0.42344368442741276},{"$f":"AZ3","v":0.386764408368654},{"$f":"BA3","v":0.46362731552875391},{"$f":"'WTP Values '!BK65","v":2174004.6989367772},{"$f":"'WTP Values '!BL65","v":1984764.4386118841},{"$f":"'WTP Values '!BM65","v":2381325.0614825208},{"$f":"BE3","v":2174004.6989367772},{"$f":"BF3","v":1984764.4386118841},{"$f":"BG3","v":2381325.0614825208},{"$f":"'WTP Values '!AY65","v":187689.33808332344},{"$f":"'WTP Values '!AZ65","v":171409.58163234967},{"$f":"'WTP Values '!BA65","v":205524.47001443469},{"$f":"BK3","v":187689.33808332344},{"$f":"BL3","v":171409.58163234967},{"$f":"BM3","v":205524.47001443469},{"$f":"'WTP Values '!BE65","v":150480.12544449736},{"$f":"'WTP Values '!BF65","v":137445.32940072374},{"$f":"'WTP Values '!BG65","v":164760.27194643859},{"$f":"BQ3","v":150480.12544449736},{"$f":"BR3","v":137445.32940072374},{"$f":"BS3","v":164760.27194643859}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":110.22435628069951},{"$f":"D3/(1+B4)^A4","v":100.61275025629641},{"$f":"E3/(1+B4)^A4","v":120.75425960150986},{"$f":"F3+C4","v":231.74670908017072},{"$f":"G3+D4","v":211.53830741386321},{"$f":"H3+E4","v":253.88583081217448},{"$f":"I3/(1+B4)^A4","v":9.4839626242123849},{"$f":"J3/(1+B4)^A4","v":8.657105776143398},{"$f":"K3/(1+B4)^A4","v":0.47904633271738395},{"$f":"L3+I4","v":19.940031417406537},{"$f":"M3+J4","v":18.201564894341494},{"$f":"N3+K4","v":1.0071949145382999},{"$f":"O3/(1+B4)^A4","v":7.5940883884201158},{"$f":"P3/(1+B4)^A4","v":6.9320446776045284},{"$f":"Q3/(1+B4)^A4","v":8.3193840623521531},{"$f":"R3+O4","v":15.966570836653293},{"$f":"S3+P4","v":14.574623934663521},{"$f":"T3+Q4","v":17.491504991095404},{"$f":"U3/(1+B4)^A4","v":39170675.039320186},{"$f":"V3/(1+B4)^A4","v":35754977.194561802},{"$f":"W3/(1+B4)^A4","v":42912710.240002453},{"$f":"X3+U4","v":82356344.270170689},{"$f":"Y3+V4","v":75174839.551566184},{"$f":"Z3+W4","v":90223973.27960515},{"$f":"AA3/(1+B4)^A4","v":3370336.9252801961},{"$f":"AB3/(1+B4)^A4","v":3076494.9651850467},{"$f":"AC3/(1+B4)^A4","v":3692252.6824953365},{"$f":"AD3+AA4","v":7086133.3854016121},{"$f":"AE3+AB4","v":6468330.6643015612},{"$f":"AF3+AC4","v":7762961.2649464458},{"$f":"AG3/(1+B4)^A4","v":2698728.1080158679},{"$f":"AH3/(1+B4)^A4","v":2463456.1596622542},{"$f":"AI3/(1+B4)^A4","v":2956478.0474091745},{"$f":"AJ3+AG4","v":5674075.8471033629},{"$f":"AK3+AH4","v":5179416.5756898895},{"$f":"AL3+AI4","v":6215995.0946777891},{"$f":"AM3/(1+B4)^A4","v":5.5487913643431312},{"$f":"AN3/(1+B4)^A4","v":5.0657865563082849},{"$f":"AO3/(1+B4)^A4","v":6.0779426757036434},{"$f":"AP3+AM4","v":11.666333843531433},{"$f":"AQ3+AN4","v":10.650816234638169},{"$f":"AR3+AO4","v":12.77887447566691},{"$f":"AS3/(1+B4)^A4","v":0.47904633271738395},{"$f":"AT3/(1+B4)^A4","v":0.43749491746379643},{"$f":"AU3/(1+B4)^A4","v":0.52456758945140569},{"$f":"AV3+AS4","v":1.0071949145382999},{"$f":"AW3+AT4","v":0.91983306396763198},{"$f":"AX3+AU4","v":1.1029033568215805},{"$f":"AY3/(1+B4)^A4","v":0.38407590424255122},{"$f":"AZ3/(1+B4)^A4","v":0.35080671960875648},{"$f":"BA3/(1+B4)^A4","v":0.42052364220295141},{"$f":"BB3+AY4","v":0.80751958866996398},{"$f":"BC3+AZ4","v":0.73757112797741042},{"$f":"BD3+BA4","v":0.88415095773170527},{"$f":"BE3/(1+B4)^A4","v":1971886.3482419746},{"$f":"BF3/(1+B4)^A4","v":1800239.8536162213},{"$f":"BG3/(1+B4)^A4","v":2159932.0285555744},{"$f":"BH3+BE4","v":4145891.0471787518},{"$f":"BI3+BF4","v":3785004.2922281055},{"$f":"BJ3+BG4","v":4541257.0900380947},{"$f":"BK3/(1+B4)^A4","v":170239.76243385347},{"$f":"BL3/(1+B4)^A4","v":155473.54343070264},{"$f":"BM3/(1+B4)^A4","v":186416.75284755981},{"$f":"BN3+BK4","v":357929.10051717691},{"$f":"BO3+BL4","v":326883.12506305228},{"$f":"BP3+BM4","v":391941.22286199452},{"$f":"BQ3/(1+B4)^A4","v":136489.90970022435},{"$f":"BR3/(1+B4)^A4","v":124666.96544283332},{"$f":"BS3/(1+B4)^A4","v":149442.42353418467},{"$f":"BT3+BQ4","v":286970.03514472174},{"$f":"BU3+BR4","v":262112.29484355706},{"$f":"BV3+BS4","v":314202.69548062328}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":95.215943229197279},{"$f":"D4/(1+B5)^A5","v":86.913076563046232},{"$f":"E4/(1+B5)^A5","v":104.3120696266147},{"$f":"F4+C5","v":326.96265230936797},298.45138397690943,358.19790043878919,{"$f":"I4/(1+B5)^A5","v":8.1926034978619011},{"$f":"J4/(1+B5)^A5","v":7.478333463896683},{"$f":"K4/(1+B5)^A5","v":0.41381823363989539},{"$f":"L4+I5","v":28.13263491526844},25.679898358238177,1.4210131481781954,{"$f":"O4/(1+B5)^A5","v":6.5600590764885993},{"$f":"P4/(1+B5)^A5","v":5.988160827214795},{"$f":"Q4/(1+B5)^A5","v":7.1865967496833187},{"$f":"R4+O5","v":22.526629913141893},20.562784761878316,24.678101740778722,{"$f":"U4/(1+B5)^A5","v":33837101.85882318},{"$f":"V4/(1+B5)^A5","v":30886493.635297958},{"$f":"W4/(1+B5)^A5","v":37069612.560200796},{"$f":"X4+U5","v":116193446.12899387},106061333.18686414,127293585.83980595,{"$f":"AA4/(1+B5)^A5","v":2911423.7557760035},{"$f":"AB4/(1+B5)^A5","v":2657592.0226196274},{"$f":"AC4/(1+B5)^A5","v":3189506.6904181717},{"$f":"AD4+AA5","v":9997557.1411776152},9125922.6869211886,10952467.955364618,{"$f":"AG4/(1+B5)^A5","v":2331262.8079178212},{"$f":"AH4/(1+B5)^A5","v":2128026.053050214},{"$f":"AI4/(1+B5)^A5","v":2553916.8965849685},{"$f":"AJ4+AG5","v":8005338.6550211841},7307442.6287401039,8769911.9912627582,{"$f":"AM4/(1+B5)^A5","v":4.7932546069263626},{"$f":"AN4/(1+B5)^A5","v":4.3760168934743842},{"$f":"AO4/(1+B5)^A5","v":5.2503554049918089},{"$f":"AP4+AM5","v":16.459588450457794},15.026833128112553,18.029229880658718,{"$f":"AS4/(1+B5)^A5","v":0.41381823363989539},{"$f":"AT4/(1+B5)^A5","v":0.37792455887165222},{"$f":"AU4/(1+B5)^A5","v":0.45314120673914748},{"$f":"AV4+AS5","v":1.4210131481781954},1.2977576228392842,1.5560445635607278,{"$f":"AY4/(1+B5)^A5","v":0.33177920677469058},{"$f":"AZ4/(1+B5)^A5","v":0.30304003421553305},{"$f":"BA4/(1+B5)^A5","v":0.36326413320630718},{"$f":"BB4+AY5","v":1.1392987954446545},1.0406111621929435,1.2474150909380124,{"$f":"BE4/(1+B5)^A5","v":1703389.5676423491},{"$f":"BF4/(1+B5)^A5","v":1555114.8719284926},{"$f":"BG4/(1+B5)^A5","v":1865830.4965386668},{"$f":"BH4+BE5","v":5849280.6148211006},5340119.164156598,6407087.5865767617,{"$f":"BK4/(1+B5)^A5","v":147059.50755542895},{"$f":"BL4/(1+B5)^A5","v":134303.89239235732},{"$f":"BM4/(1+B5)^A5","v":161033.80010587175},{"$f":"BN4+BK5","v":504988.60807260586},461187.01745540963,552975.02296786627,{"$f":"BQ4/(1+B5)^A5","v":117905.11581921982},{"$f":"BR4/(1+B5)^A5","v":107692.01204434363},{"$f":"BS4/(1+B5)^A5","v":129093.98426449382},{"$f":"BT4+BQ5","v":404875.15096394159},369804.30688790069,443296.67974511709]
[4,0.05,78.33439213430394,71.503603180194446,85.817797832479016,405.29704444367189,369.95498715710386,444.01569827126821,6.7400751726796146,6.152443448066748,0.34044928492954718,34.872710087948057,31.832341806304925,1.7614624331077424,5.3969768370081184,4.9264747320014148,5.9124309312957619,27.923606750150011,25.489259493879729,30.590532672074485,27837867.439038821,25410394.751403343,30497261.992853425,144031313.56803268,131471727.93826748,157790847.83265936,2395235.5290447939,2186407.5339963306,2624015.0475722947,12392792.670222409,11312330.220917519,13576483.002936913,1917935.6814642632,1750732.3002660119,2101113.7512332564,9923274.3364854474,9058174.9290061165,10871025.742496014,3.943422427425908,3.6001599279924594,4.3194803852236952,20.403010877883702,18.626993056105015,22.348710265882413,0.34044928492954718,0.31091946986833857,0.37280039221447647,1.7614624331077424,1.6086770927076228,1.9288449557752043,0.27295557449802549,0.24931178611013563,0.29885830139195679,1.4122543699426799,1.2899229483030792,1.5462733923299692,1401382.8128340344,1279396.8537212315,1535023.3670445271,7250663.4276551353,6619516.0178778293,7942110.9536212888,120986.22080752686,110492.14464537498,132482.90587224191,625974.82888013276,571679.1621007846,685457.92884010822,97000.830575095621,88598.484824198662,106205.94033514333,501875.9815390372,458402.79171209934,549502.62008026044]
[5,0.05,61.377045971628171,56.024944088459662,67.240490150447513,466.67409041530004,425.97993124556353,511.25618842171571,5.2810252617588951,4.820600429277726,0.2667509230977762,40.153735349706949,36.65294223558265,2.0282133562055185,4.2286725716200397,3.8600218609687973,4.6325443421077086,32.152279321770052,29.349281354848525,35.223077014182195,21811697.557167225,19909709.188017312,23895402.77704468,165843011.12519991,151381437.12628481,181686250.60970405,1876729.7118615184,1713107.5134499017,2055984.450979871,14269522.382083928,13025437.734367421,15632467.453916784,1502752.7920307657,1371744.5677399354,1646277.6028179568,11426027.128516212,10429919.496746052,12517303.34531397,3.0897746573267666,2.8208195070532951,3.3844259073700242,23.492785535210469,21.447812563158308,25.733136173252436,0.2667509230977762,0.24361354030634486,0.29209886216974668,2.0282133562055185,1.8522906330139677,2.220943817944951,0.21386783490263378,0.19534230802627897,0.23416329920691523,1.6261222048453137,1.4852652563293582,1.7804366915368843,1098020.1030946369,1002440.9121880042,1202730.9742199045,8348683.5307497717,7621956.930065833,9144841.927841194,94795.869784828014,86573.486518869118,103803.82336067939,720770.6986649608,658252.64861965366,789261.75220078765,76002.688924761154,69419.231169218314,83215.133286972734,577878.67046379833,527822.02288131765,632717.75336723321]
[9,0.05,14.201264302948639,12.962908624274897,15.557933057379902,581.25623135637659,530.57046567316115,636.78453859560852,1.2219101513529083,1.1153782283156146,6.1720148012958463E-2,50.01265200620356,45.652311772908426,2.5261990670310355,0.97841947082245118,0.89312200994679769,1.0718662906620122,40.046604454638263,36.555388489975456,43.871372811417864,5046734.9316305649,4606657.7154035419,5528857.3291567033,206562321.80715668,188550008.34314966,226295540.05170119,434232.93254716182,396374.44573521934,475708.43674383778,17773107.557105642,16223563.73482809,19470695.514676422,347703.10698054585,317390.75829119916,380911.51151930098,14231451.037246855,12990769.842469592,15590667.488668503,0.7149041771337955,0.65267402066066671,0.78307983161206374,29.260951624950852,26.713877966109219,32.051373882218797,6.1720148012958463E-2,5.6366679414103116E-2,6.7585089484115138E-2,2.5261990670310355,2.3070821689806795,2.7662504951241256,4.9484193989323681E-2,4.5197804845667176E-2,5.418010673933437E-2,2.0253827755300651,1.8499413256268089,2.2175859829080746,254057.09002687939,231942.22069031151,278284.8242343762,10398529.563859332,9493370.3235765379,11390168.137674874,21933.626493926455,20031.152431978266,24017.863809917362,897740.99008853443,819872.92989957903,983048.60085482802,17585.308254396077,16062.044595584954,19254.105229496923,719764.78890461335,657417.77001990448,788068.47088345198]
[16,0.05,0.16753316566357063,0.15292420954248812,0.18353786822653403,600.70924985774013,548.32717352114821,658.09593405674002,1.4414947250161445E-2,1.315818377263361E-2,7.2811628325853469E-4,51.686435429580641,47.180166817964995,2.6107438762529642,1.1542473106406886E-2,1.0536213850983005E-2,1.2644870837689476E-2,41.386852172163785,37.778794984836814,45.339624816199354,59536.634297091434,54345.017015831705,65224.261100720003,213475384.32766083,194860249.16787595,233869018.1323221,5122.671916605118,4676.0530798920818,5611.9609240718046,18367923.700974423,16766520.985807074,20122325.174108308,4101.8743811010581,3744.2777878477505,4493.635918688874,14707737.8543065,13425534.533942768,16112443.474446669,8.433767401714129E-3,7.699634518100529E-3,9.2380396814405602E-3,30.240233742923852,27.607916660722847,33.124043619745706,7.2811628325853469E-4,6.6496109351528519E-4,7.9730534911448265E-4,2.6107438762529642,2.3842937491690233,2.8588291534818766,5.8376800068570705E-4,5.3320121119544792E-4,6.391659646913391E-4,2.0931666657995747,1.9118536818176044,2.2918023763447692,2997.1267095310955,2736.2362712465142,3282.9427412624918,10746539.231679494,9811086.8461398985,11771365.1718964,258.75230561316249,236.30870514268656,283.3401780795316,927785.86728300783,847311.78115608299,1015948.4849137808,207.4549348692133,189.48490223994142,227.14183274846661,743853.30099250679,679419.70196217299,814442.9159516166]
[19,0.05,1.2019285328516096E-2,1.0971199050938858E-2,1.3167506255043473E-2,{"$f":"F20+C21","v":600.82473544372181},548.43258871986325,658.22245215945725,1.0341675530869108E-3,9.4400392030987085E-4,5.2237044087121535E-5,{"$f":"L20+I21","v":51.696372080771383},47.189237144771141,2.6112457884283944,8.280884391644645E-4,7.5589666115146391E-4,9.0717745312365948E-4,{"$f":"R20+O21","v":41.394808741629241},37.786057909916693,45.348341301156637,4271.3202026711342,3898.8594473767325,4679.3660312338579,{"$f":"X20+U21","v":213516424.69761947},194897710.8018778,233913979.15233031,367.5144271654006,335.47277612704039,402.61735240145924,{"$f":"AD20+AA21","v":18371454.91084405},16769744.328050228,20126193.665420193,294.27963336637657,268.62468039158529,322.38567244440509,{"$f":"AJ20+AG21","v":14710565.398122367},13428115.575808091,16115541.071123736,6.0506143004006958E-4,5.5239273866634225E-4,6.6276211260975432E-4,{"$f":"AP20+AM21","v":30.246047389234192},27.61322424743647,33.130411674821289,5.2237044087121535E-5,4.7706118867066743E-5,5.7200856003659314E-5,{"$f":"AV20+AS21","v":2.6112457884283944},2.3847521265967733,2.8593787597349678,4.1881105380584326E-5,3.8253306260194445E-5,4.5855506111121823E-5,{"$f":"BB20+AY21","v":2.0935690744174114},1.9122212332458672,2.2922429724242352,215.02202829444852,196.30503811042163,235.52724839959726,{"$f":"BH20+BE21","v":10748605.240119915},9812973.0150540825,11773628.201814787,18.563594726200872,16.953429737164761,20.327595624911975,{"$f":"BN20+BK21","v":927964.23293090495},847474.67576371401,1016143.7997123048,14.883381718035485,13.594162662939887,16.295773359456948,{"$f":"BT20+BQ21","v":743996.30583947699},679550.31953203259,814599.49156189652]
[25,0.05,1.6570029082820491E-5,1.5125116209377289E-5,1.8152989602188635E-5,600.83170086681514,548.43894675539877,658.2300830001974,1.4257242392360324E-6,1.3014228372397168E-6,7.2015042164827576E-8,51.69697140214199,47.18978421446181,2.6112760608699972,1.1416194178823659E-6,1.0420943772064549E-6,1.2506531270935318E-6,41.395288635914127,37.786495967581175,45.348867029152025,5.8885281483734797,5.3750462416918046,6.4510683545175551,213518900.01554111,194899970.27112997,233916690.94120339,0.50666279899677191,0.46248953286192412,0.5550563994609834,18371667.893014636,16769938.741424913,20126426.990458045,0.40569983572930385,0.37033140031142464,0.44444738786710802,14710735.93922345,13428271.249336185,16115727.900252627,8.3414988650533234E-7,7.6153976668845755E-7,9.136972108383269E-7,30.246398034779464,27.613544370391651,33.130795759099044,7.2015042164827576E-8,6.5768617305416905E-8,7.8858253351730678E-8,2.6112760608699972,2.3847797732740066,2.8594119088076857,5.7738136270921669E-8,5.2736779261044255E-8,6.3217325248617753E-8,2.0935933453795044,1.9122434018237435,2.2922695466333081,0.2964337034110448,0.27063008337746652,0.32470261326759264,10748729.849808475,9813086.7778618075,11773764.694700204,2.5592145962709902E-2,2.3372340045201022E-2,2.8024033166886394E-2,927974.99091591558,847484.50062499114,1016155.579972123,2.0518530110393372E-2,1.8741186728222593E-2,2.2465681703438677E-2,744004.93106534483,679558.19762893766,814608.93529777427]
[36,0.05,9.8576248854426408E-13,8.998036225256314E-13,1.0799339044808532E-12,600.83170719384418,548.43895253070843,658.23008993165695,8.4817320900438794E-14,7.7422544539516901E-14,4.2842246577962516E-15,51.696971946534418,47.189784711391539,2.6112760883679127,6.7915728615644647E-14,6.1994915122874617E-14,7.4402219374954476E-14,41.395289071825196,37.786496365490031,45.348867506696052,3.5031261154645697E-7,3.1976521783803129E-7,3.8377851741440238E-7,213518902.2639915,194899972.32351461,233916693.4044517,3.014172027674231E-8,2.7513822127947775E-8,3.3020689033211009E-8,18371668.086476583,16769938.918019935,20126427.202398404,2.4135363774656944E-8,2.2031271093878677E-8,2.6440482445810115E-8,14710736.094134135,13428271.390741941,16115728.069958514,4.9624153574535991E-14,4.5304527335714922E-14,5.4356478907195164E-14,30.246398353287681,27.613544661174735,33.130796107981276,4.2842246577962516E-15,3.9126205234196016E-15,4.6913320234815328E-15,2.6112760883679127,2.3847797983868135,2.8594119389185839,3.43488165348733E-15,3.1373474664612761E-15,3.7608423947064153E-15,2.0935933674259872,1.9122434219605291,2.29226957077194,1.7635046003982293E-8,1.6099970804619932E-8,1.9316782999695565E-8,10748729.96299745,9813086.8811980411,11773764.818683257,1.5224944606491163E-9,1.3904366715896199E-9,1.6671691121096504E-9,927975.00068791094,847484.5095493854,1016155.5906726997,1.2206615451183579E-9,1.1149261582551672E-9,1.3364989398712317E-9,744004.93890005257,679558.20478499215,814608.94387597404]
[39,0.05,3.7861009877999036E-15,3.4559515336206162E-15,4.1477930739195159E-15,600.8317071938443,548.43895253070855,658.23008993165718,3.2576502572939309E-16,2.9736328554348766E-16,1.6454782361208441E-17,51.696971946534433,47.189784711391553,2.6112760883679136,2.6084965718118428E-16,2.3810909028594778E-16,2.8576286838223631E-16,41.395289071825211,37.786496365490038,45.348867506696067,1.3454751423676724E-9,1.2281491953588969E-9,1.4740104647569022E-9,213518902.26399156,194899972.32351467,233916693.40445176,1.1576784290330408E-10,1.0567465322261178E-10,1.2682534060623249E-10,18371668.086476587,16769938.918019939,20126427.202398408,9.2698723769742464E-11,8.4617357852804943E-11,1.0155218713365819E-10,14710736.094134139,13428271.390741944,16115728.069958517,1.90595664828697E-16,1.7400491263454668E-16,2.0877150518049477E-16,30.246398353287688,27.613544661174743,33.130796107981283,1.6454782361208441E-17,1.5027531074428737E-17,1.8018393897733699E-17,2.6112760883679136,2.384779798386814,2.8594119389185848,1.3192639172595364E-17,1.2049874569057702E-17,1.4444584036247123E-17,2.0935933674259877,1.9122434219605295,2.2922695707719405,6.7732406001951436E-11,6.1836513435339547E-11,7.4191594878262344E-11,10748729.962997453,9813086.881198043,11773764.818683261,5.8475726641779821E-12,5.3403671948938074E-12,6.4032367791852748E-12,927975.00068791118,847484.50954938564,1016155.5906727,4.6882975721331155E-12,4.2821907692263472E-12,5.1332040072985367E-12,744004.9389000528,679558.20478499238,814608.94387597428]
[44,0.05,1.3441241654434979E-19,1.2269160241392084E-19,1.4725304269166097E-19,600.8317071938443,548.43895253070855,658.23008993165718,1.1565160167416579E-20,1.0556854645521168E-20,5.8417011802070267E-22,51.696971946534433,47.189784711391553,2.6112760883679136,9.260564599166258E-21,8.4532394486151687E-21,1.0145021968952123E-20,41.395289071825211,37.786496365490038,45.348867506696067,4.7766439899185765E-14,4.3601188071086003E-14,5.2329641818340837E-14,213518902.26399156,194899972.32351467,233916693.40445176,4.1099367325122542E-15,3.7516129529844688E-15,4.5024949320884022E-15,18371668.086476587,16769938.918019939,20126427.202398408,3.2909474714536462E-15,3.0040465342163833E-15,3.6052590572685548E-15,14710736.094134139,13428271.390741944,16115728.069958517,6.7664396631398146E-21,6.1774424066244605E-21,7.4117099906566482E-21,30.246398353287688,27.613544661174743,33.130796107981283,5.8417011802070267E-22,5.3350049904057843E-22,6.3968073589334222E-22,2.6112760883679136,2.384779798386814,2.8594119389185848,4.6835901036454638E-22,4.2778910681527507E-22,5.1280498131090115E-22,2.0935933674259877,1.9122434219605295,2.2922695707719405,2.4046047367520632E-15,2.195291469589403E-15,2.6339158905165697E-15,10748729.962997453,9813086.881198043,11773764.818683261,2.0759783620235118E-16,1.8959126082819211E-16,2.273247681372832E-16,927975.00068791118,847484.50954938564,1016155.5906727,1.6644178488107581E-16,1.5202436787881079E-16,1.8223664858899464E-16,744004.9389000528,679558.20478499238,814608.94387597428]
[50,0.05,1.2288224984295261E-25,1.1216687065874639E-25,1.3462138132306561E-25,600.8317071938443,548.43895253070855,658.23008993165718,1.0573077530358467E-26,9.6512664786339529E-27,5.3405883354326633E-28,51.696971946534433,47.189784711391553,2.6112760883679136,8.4661747926098585E-27,7.7281036128406504E-27,9.2747616351327492E-27,41.395289071825211,37.786496365490038,45.348867506696067,4.366893887264809E-20,3.9860990701204517E-20,4.7840700178110801E-20,213518902.26399156,194899972.32351467,233916693.40445176,3.7573781157089768E-21,3.4297920687303774E-21,4.1162618855153135E-21,18371668.086476587,16769938.918019939,20126427.202398408,3.0086433962279624E-21,2.7463533968651872E-21,3.2959927037519316E-21,14710736.094134139,13428271.390741944,16115728.069958517,6.1860008964191399E-27,5.6475290060037763E-27,6.7759186409305229E-27,30.246398353287688,27.613544661174743,33.130796107981283,5.3405883354326633E-28,4.8773575611456453E-28,5.8480763926919917E-28,2.6112760883679136,2.384779798386814,2.8594119389185848,4.2818223500077034E-28,3.9109249915481803E-28,4.6881554140770115E-28,2.0935933674259877,1.9122434219605295,2.2922695707719405,2.1983329191735701E-21,2.0069749639177021E-21,2.4079733022059538E-21,10748729.962997453,9813086.881198043,11773764.818683261,1.8978967740421909E-22,1.7332774218402097E-22,2.0782439354864164E-22,927975.00068791118,847484.50954938564,1016155.5906727,1.521640747178657E-22,1.3898341266513189E-22,1.6660402333490029E-22,744004.9389000528,679558.20478499238,814608.94387597428]

{"sheet":"Westmoreland","index":385,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Westmoreland"]
[null,"Number of households",{"$f":"'WTP Values '!C66","v":150697},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA66","v":0.60473064369974694}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU66","v":3.0307311413437499}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV66","v":451.96618905000003}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW66","v":1745.89965527}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!X3:X52), \"NULL\")))))","v":503126321.96592873},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!Y3:Y52), \"NULL\")))))","v":459252747.01468712},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!Z3:Z52), \"NULL\")))))","v":551191598.61188757},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AD3:AD52), \"NULL\")))))","v":189080100.98107636},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AE3:AE52), \"NULL\")))))","v":172594358.60741878},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AF3:AF52), \"NULL\")))))","v":207140898.82543892},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":151400084.37040788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AK3:AK52), \"NULL\")))))","v":138200360.52208406},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!AL3:AL52), \"NULL\")))))","v":165860915.95582196}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BH3:BH52), \"NULL\")))))","v":25319467.288224924},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BI3:BI52), \"NULL\")))))","v":23114721.526348677},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":27734855.482516296},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BN3:BN52), \"NULL\")))))","v":9541489.8845723663},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BO3:BO52), \"NULL\")))))","v":8713044.2730602194},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BP3:BP52), \"NULL\")))))","v":10449085.573952924},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BT3:BT52), \"NULL\")))))","v":7647984.3514098125},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BU3:BU52), \"NULL\")))))","v":6984668.5572245661},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!BV3:BV52), \"NULL\")))))","v":8374673.6441465011}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!F3:F52), \"NULL\")))))","v":1253.8350761448403},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!G3:G52), \"NULL\")))))","v":1144.4982659084208},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!H3:H52), \"NULL\")))))","v":1373.6179759299757},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!L3:L52), \"NULL\")))))","v":471.20425320767953},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!M3:M52), \"NULL\")))))","v":430.12033224800655},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!N3:N52), \"NULL\")))))","v":23.778232570324896},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!R3:R52), \"NULL\")))))","v":377.30233547145014},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!S3:S52), \"NULL\")))))","v":344.40746189022906},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 1%'!A3:A52,'Westmoreland NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 2%'!A3:A52,'Westmoreland NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 3%'!A3:A52,'Westmoreland NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 4%'!A3:A52,'Westmoreland NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Westmoreland NPV 5%'!A3:A52,'Westmoreland NPV 5%'!T3:T52), \"NULL\")))))","v":413.34000052774832}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Westmoreland NPV 1%","index":386,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU66","v":238.31684408857828},{"$f":"'WTP Values '!CV66","v":217.53516071250624},{"$f":"'WTP Values '!CW66","v":261.08401913072419},{"$f":"C3","v":238.31684408857828},{"$f":"D3","v":217.53516071250624},{"$f":"E3","v":261.08401913072419},{"$f":"'WTP Values '!CC66","v":89.561946927537818},{"$f":"'WTP Values '!CD66","v":81.75311259822702},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"I3","v":89.561946927537818},{"$f":"J3","v":81.75311259822702},{"$f":"K3","v":4.5195364621538641},{"$f":"'WTP Values '!CI66","v":71.713978630486935},{"$f":"'WTP Values '!CJ66","v":65.461639221803992},{"$f":"'WTP Values '!CK66","v":78.563669445442329},{"$f":"O3","v":71.713978630486935},{"$f":"P3","v":65.461639221803992},{"$f":"Q3","v":78.563669445442329},{"$f":"'WTP Values '!BH66","v":95629385.004510015},{"$f":"'WTP Values '!BI66","v":87290320.226220325},{"$f":"'WTP Values '!BJ66","v":104765167.8984846},{"$f":"U3","v":95629385.004510015},{"$f":"V3","v":87290320.226220325},{"$f":"W3","v":104765167.8984846},{"$f":"'WTP Values '!AV66","v":35938516.79784596},{"$f":"'WTP Values '!AW66","v":32805066.338773321},{"$f":"'WTP Values '!AX66","v":39371338.566737883},{"$f":"AA3","v":35938516.79784596},{"$f":"AB3","v":32805066.338773321},{"$f":"AC3","v":39371338.566737883},{"$f":"'WTP Values '!BB66","v":28776663.684380829},{"$f":"'WTP Values '!BC66","v":26267787.843990881},{"$f":"'WTP Values '!BD66","v":31525238.685910143},{"$f":"AG3","v":28776663.684380829},{"$f":"AH3","v":26267787.843990881},{"$f":"AI3","v":31525238.685910143},{"$f":"'WTP Values '!CX66","v":11.99312235256572},{"$f":"'WTP Values '!CY66","v":10.948796049113849},{"$f":"'WTP Values '!CZ66","v":13.137224075296324},{"$f":"AM3","v":11.99312235256572},{"$f":"AN3","v":10.948796049113849},{"$f":"AO3","v":13.137224075296324},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"'WTP Values '!CG66","v":4.1271249841314983},{"$f":"'WTP Values '!CH66","v":4.9494391147449948},{"$f":"AS3","v":4.5195364621538641},{"$f":"AT3","v":4.1271249841314983},{"$f":"AU3","v":4.9494391147449948},{"$f":"'WTP Values '!CL66","v":3.6226359359315068},{"$f":"'WTP Values '!CM66","v":3.3084418264151263},{"$f":"'WTP Values '!CN66","v":3.9668482963607357},{"$f":"AY3","v":3.6226359359315068},{"$f":"AZ3","v":3.3084418264151263},{"$f":"BA3","v":3.9668482963607357},{"$f":"'WTP Values '!BK66","v":4812479.4503968041},{"$f":"'WTP Values '!BL66","v":4393422.7004424604},{"$f":"'WTP Values '!BM66","v":5271573.0765555259},{"$f":"BE3","v":4812479.4503968041},{"$f":"BF3","v":4393422.7004424604},{"$f":"BG3","v":5271573.0765555259},{"$f":"'WTP Values '!AY66","v":1813554.1112679029},{"$f":"'WTP Values '!AZ66","v":1656091.1822185325},{"$f":"'WTP Values '!BA66","v":1986061.1215731292},{"$f":"BK3","v":1813554.1112679029},{"$f":"BL3","v":1656091.1822185325},{"$f":"BM3","v":1986061.1215731292},{"$f":"'WTP Values '!BE66","v":1453654.8936490838},{"$f":"'WTP Values '!BF66","v":1327578.2431294776},{"$f":"'WTP Values '!BG66","v":1591776.965820211},{"$f":"BQ3","v":1453654.8936490838},{"$f":"BR3","v":1327578.2431294776},{"$f":"BS3","v":1591776.965820211}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":233.62106076715838},{"$f":"D3/(1+B4)^A4","v":213.2488586535695},{"$f":"E3/(1+B4)^A4","v":255.93963251712987},{"$f":"F3+C4","v":471.93790485573663},{"$f":"G3+D4","v":430.78401936607577},{"$f":"H3+E4","v":517.02365164785408},{"$f":"I3/(1+B4)^A4","v":87.797222750257646},{"$f":"J3/(1+B4)^A4","v":80.14225330676112},{"$f":"K3/(1+B4)^A4","v":4.4304837389999649},{"$f":"L3+I4","v":177.35916967779548},{"$f":"M3+J4","v":161.89536590498813},{"$f":"N3+K4","v":8.9500202011538299},{"$f":"O3/(1+B4)^A4","v":70.300929938718681},{"$f":"P3/(1+B4)^A4","v":64.171786316835593},{"$f":"Q3/(1+B4)^A4","v":77.01565478427834},{"$f":"R3+O4","v":142.0149085692056},{"$f":"S3+P4","v":129.63342553863959},{"$f":"T3+Q4","v":155.57932422972067},{"$f":"U3/(1+B4)^A4","v":93745108.327134609},{"$f":"V3/(1+B4)^A4","v":85570356.069228828},{"$f":"W3/(1+B4)^A4","v":102700880.20633723},{"$f":"X3+U4","v":189374493.33164462},{"$f":"Y3+V4","v":172860676.29544914},{"$f":"Z3+W4","v":207466048.10482183},{"$f":"AA3/(1+B4)^A4","v":35230386.03847266},{"$f":"AB3/(1+B4)^A4","v":32158676.932431448},{"$f":"AC3/(1+B4)^A4","v":38595567.656835489},{"$f":"AD3+AA4","v":71168902.836318612},{"$f":"AE3+AB4","v":64963743.27120477},{"$f":"AF3+AC4","v":77966906.223573372},{"$f":"AG3/(1+B4)^A4","v":28209649.724910136},{"$f":"AH3/(1+B4)^A4","v":25750208.650123399},{"$f":"AI3/(1+B4)^A4","v":30904066.940407943},{"$f":"AJ3+AG4","v":56986313.409290969},{"$f":"AK3+AH4","v":52017996.49411428},{"$f":"AL3+AI4","v":62429305.626318082},{"$f":"AM3/(1+B4)^A4","v":11.756810462274013},{"$f":"AN3/(1+B4)^A4","v":10.73306151270841},{"$f":"AO3/(1+B4)^A4","v":12.878368861186475},{"$f":"AP3+AM4","v":23.749932814839731},{"$f":"AQ3+AN4","v":21.681857561822259},{"$f":"AR3+AO4","v":26.015592936482797},{"$f":"AS3/(1+B4)^A4","v":4.4304837389999649},{"$f":"AT3/(1+B4)^A4","v":4.045804317352709},{"$f":"AU3/(1+B4)^A4","v":4.851915610964606},{"$f":"AV3+AS4","v":8.9500202011538299},{"$f":"AW3+AT4","v":8.1729293014842064},{"$f":"AX3+AU4","v":9.8013547257096008},{"$f":"AY3/(1+B4)^A4","v":3.5512556964331994},{"$f":"AZ3/(1+B4)^A4","v":3.2432524521273662},{"$f":"BA3/(1+B4)^A4","v":3.8886857135190036},{"$f":"BB3+AY4","v":7.1738916323647057},{"$f":"BC3+AZ4","v":6.5516942785424925},{"$f":"BD3+BA4","v":7.8555340098797393},{"$f":"BE3/(1+B4)^A4","v":4717654.5930759767},{"$f":"BF3/(1+B4)^A4","v":4306854.9166184301},{"$f":"BG3/(1+B4)^A4","v":5167702.2611072697},{"$f":"BH3+BE4","v":9530134.0434727818},{"$f":"BI3+BF4","v":8700277.6170608904},{"$f":"BJ3+BG4","v":10439275.337662796},{"$f":"BK3/(1+B4)^A4","v":1777819.9306616047},{"$f":"BL3/(1+B4)^A4","v":1623459.6433864646},{"$f":"BM3/(1+B4)^A4","v":1946927.871358817},{"$f":"BN3+BK4","v":3591374.0419295076},{"$f":"BO3+BL4","v":3279550.8256049971},{"$f":"BP3+BM4","v":3932988.9929319462},{"$f":"BQ3/(1+B4)^A4","v":1425012.1494452346},{"$f":"BR3/(1+B4)^A4","v":1301419.7070184075},{"$f":"BS3/(1+B4)^A4","v":1560412.6711304882},{"$f":"BT3+BQ4","v":2878667.0430943184},{"$f":"BU3+BR4","v":2628997.9501478849},{"$f":"BV3+BS4","v":3152189.6369506991}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":226.75029992900949},{"$f":"D4/(1+B5)^A5","v":206.97724126596938},{"$f":"E4/(1+B5)^A5","v":248.41248578534805},{"$f":"F4+C5","v":698.68820478474618},637.76126063204515,765.43613743320213,{"$f":"I4/(1+B5)^A5","v":85.215119416808932},{"$f":"J4/(1+B5)^A5","v":77.785281492264033},{"$f":"K4/(1+B5)^A5","v":4.3001838676269992},{"$f":"L4+I5","v":262.57428909460441},239.68064739725216,13.250204068780828,{"$f":"O4/(1+B5)^A5","v":68.233389988671945},{"$f":"P4/(1+B5)^A5","v":62.284503574038652},{"$f":"Q4/(1+B5)^A5","v":74.750635769817123},{"$f":"R4+O5","v":210.24829855787755},191.91792911267822,230.32995999953778,{"$f":"U4/(1+B5)^A5","v":90988078.558726639},{"$f":"V4/(1+B5)^A5","v":83053744.555454016},{"$f":"W4/(1+B5)^A5","v":99680462.511768147},{"$f":"X4+U5","v":280362571.89037126},255914420.85090315,307146510.61658996,{"$f":"AA4/(1+B5)^A5","v":34194265.596629202},{"$f":"AB4/(1+B5)^A5","v":31212895.00100597},{"$f":"AC4/(1+B5)^A5","v":37460477.721399367},{"$f":"AD4+AA5","v":105363168.43294781},96176638.272210747,115427383.94497274,{"$f":"AG4/(1+B5)^A5","v":27380008.099487565},{"$f":"AH4/(1+B5)^A5","v":24992898.822890982},{"$f":"AI4/(1+B5)^A5","v":29995182.903256375},{"$f":"AJ4+AG5","v":84366321.508778542},77010895.317005262,92424488.529574454,{"$f":"AM4/(1+B5)^A5","v":11.411044405735813},{"$f":"AN4/(1+B5)^A5","v":10.417403761336164},{"$f":"AO4/(1+B5)^A5","v":12.499617938045752},{"$f":"AP4+AM5","v":35.160977220575546},32.099261323158423,38.515210874528549,{"$f":"AS4/(1+B5)^A5","v":4.3001838676269992},{"$f":"AT4/(1+B5)^A5","v":3.9268178108656686},{"$f":"AU4/(1+B5)^A5","v":4.7092214905785843},{"$f":"AV4+AS5","v":13.250204068780828},12.099747112349874,14.510576216288186,{"$f":"AY4/(1+B5)^A5","v":3.4468137917299893},{"$f":"AZ4/(1+B5)^A5","v":3.1478688772769963},{"$f":"BA4/(1+B5)^A5","v":3.7743200419285277},{"$f":"BB4+AY5","v":10.620705424094695},9.6995631558194884,11.629854051808266,{"$f":"BE4/(1+B5)^A5","v":4578909.0693651438},{"$f":"BF4/(1+B5)^A5","v":4180190.9506235854},{"$f":"BG4/(1+B5)^A5","v":5015720.9020541282},{"$f":"BH4+BE5","v":14109043.112837926},12880468.567684475,15454996.239716925,{"$f":"BK4/(1+B5)^A5","v":1725534.5094895617},{"$f":"BL4/(1+B5)^A5","v":1575713.9354290296},{"$f":"BM4/(1+B5)^A5","v":1889669.0106666083},{"$f":"BN4+BK5","v":5316908.5514190691},4855264.7610340267,5822658.0035985541,{"$f":"BQ4/(1+B5)^A5","v":1383102.7529287408},{"$f":"BR4/(1+B5)^A5","v":1263145.1459509479},{"$f":"BS4/(1+B5)^A5","v":1514521.1653007115},{"$f":"BT4+BQ5","v":4261769.7960230596},3892143.0960988328,4666710.8022514107]
[4,0.01,217.90258133736145,198.90106061187424,238.71951616383646,916.5907861221076,836.66232124391945,1004.1556535970386,81.890054812309373,74.750126604128724,4.1323921744516428,344.46434390691377,314.43077400138088,17.38259624323247,65.570946616544319,59.854183700520863,71.833891712388393,275.81924517442189,251.7721128131991,302.16385171192616,87437755.077194676,79813016.053488031,95790965.202765405,367800326.96756595,335727436.90439117,402937475.81935537,32860017.132385645,29994978.590372689,35998782.785201229,138223185.56533346,126171616.86258343,151426166.73017398,26311649.615387861,24017684.52044595,28824781.199196391,110677971.1241664,101028579.83745122,121249269.72877085,10.965789383932716,10.010920255185413,12.011887152006796,46.126766604508262,42.110181578343834,50.527098026535342,4.1323921744516428,3.7735947326069486,4.5254692902620892,17.38259624323247,15.873341844956823,19.036045506550273,3.3123203049448073,3.025040118072384,3.627047374080874,13.933025729039501,12.724603273891873,15.25690142588914,4400241.6148340078,4017081.3397342041,4820009.2002856378,18509284.727671932,16897549.907418679,20275005.440002561,1658204.7473462664,1514230.120474963,1815934.7768289,6975113.2987653352,6369494.8815089893,7638592.780427454,1329134.5599645928,1213857.6574877391,1455425.071157194,5590904.3559876522,5106000.7535865717,6122135.8734086044]
[5,0.01,207.32682938343814,189.24753440078857,227.13342859197505,1123.9176155055457,1025.9098556447079,1231.2890821890137,77.915577310148294,71.122180608088868,3.9318293617253803,422.37992121706208,385.55295460946974,21.314425604957851,62.388505809535765,56.949202050756746,68.347483171596366,338.20775098395768,308.72131486395585,370.51133488352252,83194023.757313535,75939346.199300468,91141816.573163345,450994350.7248795,411666783.10369164,494079292.3925187,31265178.795634855,28539192.929238662,34251606.615727484,169488364.36096832,154710809.79182208,185677773.34590146,25034631.793372858,22852002.716968074,27425790.263807479,135712602.91753927,123880582.55441929,148675059.99257833,10.433572336334329,9.5250471241763179,11.428898468538819,56.560338940842591,51.635228702520152,61.95599649507416,3.9318293617253803,3.5904459070090757,4.3058287500024441,21.314425604957851,19.463787751965899,23.341874256552718,3.1515591165181074,2.8782218759797416,3.4510111237621115,17.084584845557607,15.602825149871615,18.707912549651251,4186678.9136938704,3822115.0590824443,4586073.3680206304,22695963.641365804,20719664.966501124,24861078.808023192,1577724.9201265906,1440738.0027725608,1727799.6310845173,8552838.2188919261,7810232.8842815496,9366392.4115119707,1264625.9280186049,1154943.9107382891,1384787.0160886811,6855530.2840062566,6260944.664324861,7506922.8894972857]
[9,0.01,153.82052619171367,140.40708290665219,168.51549606795152,1823.4509683956887,1664.4425658553027,1997.6511074458886,57.807352459013465,52.767175756136112,2.9171143122923802,685.27182575362542,625.523524813005,34.580657402256442,46.287462266589721,42.251918151145915,50.708564138077136,548.71037035328197,500.87139198352827,601.11990689908782,61723552.848477378,56341141.30703155,67620202.484380201,731696055.14222717,667890763.47834897,801597333.95774806,23196352.677193534,21173881.289350409,25412051.919237297,274978982.32228929,251003785.37023398,301244780.70827836,18573767.065865491,16954424.533052243,20347822.335141744,220180975.72229522,200984631.88751695,241211347.14826113,7.740906430716187,7.0668507544287493,8.4793616988711147,91.763847626925042,83.773317974549201,100.51779618744256,2.9171143122923802,2.6638341034850108,3.194593029693499,34.580657402256442,31.578170975642333,37.870002774301597,2.338213935305725,2.1354187722656199,2.5603842422574075,27.718137300710907,25.314121103480129,30.351834320150935,3106193.0354855838,2835714.7567525534,3402512.9343876895,36822073.352686591,33615714.022781305,40334769.739737868,1170550.2762057774,1068916.5427838122,1281894.1436457415,13876178.21592297,12671370.676784959,15196093.626011202,938254.95842481276,856879.35613542318,1027405.2234902392,11122455.207372354,10157795.779452888,12179278.644341208]
[16,0.01,62.196977219838999,56.773282170188885,68.13885460946284,2515.4087059176632,2296.0602688077524,2755.7137944194196,23.374270476433665,21.336286578354184,1.1795284863554796,945.31673529853322,862.89532723508819,47.703222183441945,18.7162292799017,17.084466266004046,20.503891688784449,756.9333459118493,690.94057464509137,829.2310971458287,24957777.128258735,22781411.357582163,27342073.893831611,1009357892.8583384,921339959.32643569,1105785100.5731902,9379392.0406214148,8561610.3703086078,10275304.950915663,379327186.78277624,346253953.56480265,415560252.03822654,7510260.1433206126,6855482.701596274,8227595.3254431067,303734595.99881202,277253680.83262366,332745510.07899666,3.1300177736493549,2.8574649058305255,3.4286104688404877,126.58611896340305,115.56336693944084,138.66198982690895,1.1795284863554796,1.0771152144245675,1.2917263697750025,47.703222183441945,43.561361158492339,52.240798531267785,0.9454514457196973,0.8634516863366194,1.0352855001369603,38.23653341190338,34.920248314859215,41.869657924857798,1255982.0347235745,1146614.7626349824,1375798.3067003638,50795203.976763889,46372104.966956064,55640887.916929439,473309.32136525848,432213.95419342467,518330.95897232892,19141868.958454736,17479864.64606604,20962661.933509029,379381.24202498491,346477.20374640246,415428.94737808011,15343171.351856468,14012445.840016097,16801034.996146366]
[19,0.01,36.342524691939495,33.17338721815586,39.814443029475711,{"$f":"F20+C21","v":2648.1746873162447},2417.2488033872023,2901.1633372746146,13.657898501133332,12.467077283633644,0.68921425214450316,{"$f":"L20+I21","v":995.21157099626771},908.43987222099815,50.221049641921987,10.936142802256093,9.9826818741733483,11.980697829521157,{"$f":"R20+O21","v":796.88510336855097},727.40916253899752,872.99880780047727,14583162.59219026,13311482.99785981,15976339.044632139,{"$f":"X20+U21","v":1062632889.8449026},969969274.95770133,1164149629.4659095,5480504.0705890898,5002663.3157094652,6003997.9527613977,{"$f":"AD20+AA21","v":399348484.35795712},364529610.26028144,437493969.83219796,4388345.3328734767,4005750.1263655717,4807493.8628179217,{"$f":"AJ20+AG21","v":319766035.19500118},291887428.79792041,350308176.57437754,1.828911199703406,1.6696549179462721,2.0033829004656605,{"$f":"AP20+AM21","v":133.26747069605619},121.66292594523743,145.98071903331578,0.68921425214450316,0.62937280919501704,0.75477297430144985,{"$f":"AV20+AS21","v":50.221049641921987},45.860576729965594,54.998124157808078,0.55243991021702155,0.50452635535760548,0.60493114832489281,{"$f":"BB20+AY21","v":40.254698838367943},36.76337664120134,44.079583577153997,733887.08181487536,669982.32367331849,803897.33018147375,{"$f":"BH20+BE21","v":53476229.565349467},48819674.624710701,58577673.924229436,276560.95951163588,252548.38747155442,302867.70381889155,{"$f":"BN20+BK21","v":20152197.42400131},18402470.733494155,22069093.813855756,221677.52794831691,202451.25881023289,242740.68375494264,{"$f":"BT20+BQ21","v":16153000.465313666},14752037.827341078,17687811.723334931]
[25,0.01,9.4848317961773816,8.6577363719437699,10.390948300760746,2758.6363806305903,2518.078026347122,3022.1777916275573,3.5644983685254124,3.253712614287243,0.17987416417904165,1036.7242234148614,946.333069765868,52.315889612276266,2.854162605862685,2.6053241830027076,3.1267751670273749,830.12508497424903,757.75113665848346,909.41367387140644,3805977.8569513881,3474089.3282072465,4169575.169626175,1106957846.5579135,1010429010.8987994,1212709091.9356585,1430326.0356408898,1305617.0556289183,1566949.7694299049,416006263.77710974,379735011.2504164,455742888.5889343,1145289.6489350556,1045438.2706802011,1254680.8741687781,333104240.51855212,304062750.84016234,364920367.58715463,0.47731728178970473,0.43575387754756439,0.52285167294580426,138.82637530582915,126.73777726749231,152.06992360614842,0.17987416417904165,0.16425648143334326,0.19698396757607639,52.315889612276266,47.773530956976337,57.292227319764095,0.14417819538734283,0.13167350529080499,0.15787758937404292,41.933818504771615,38.296864917178951,45.918248324553325,191533.07557483521,174854.9309746474,209804.65784366606,55706850.867693238,50856059.894885644,61021088.659321353,72178.094521294537,65911.187950428837,79043.744251862285,20992793.726851758,19170081.755578779,22989648.445039164,57854.375374436553,52836.619167664023,63351.53033590327,16826780.708003853,15367380.571175246,18425612.610618912]
[36,0.01,0.3187433799955291,0.29094834928077173,0.34919396083313936,2786.63823206815,2543.6380629278897,3052.8547500455788,0.11978707502543581,0.10934293601600623,6.0447776298368653E-3,1047.2476102191586,955.93893091382245,52.846927982912057,9.5915821766725362E-2,8.7553459451864712E-2,0.10507712805471787,838.55136379347016,765.44277550742163,918.64478050431853,127902.13599799912,116748.82577521943,140121.03865117652,1118194147.7190943,1020685485.1663216,1225018833.1062572,48066.952044370926,43876.033042430288,52658.273391057424,420228982.53670132,383589554.54772604,460368958.46519482,38488.135754033923,35132.571155092752,42164.292550710219,336485452.88916886,307149174.27621347,368624533.16383672,1.6040529447158537E-2,1.4643766675087065E-2,1.757073958214302E-2,140.2355481726207,128.02424344893211,153.61352661190844,6.0447776298368653E-3,5.5199361679073014E-3,6.6197626884045681E-3,52.846927982912057,48.258461600934233,57.873778570664435,4.8451934949377568E-3,4.4249659914016954E-3,5.3055697290182663E-3,42.359472485203703,38.685601587754569,46.384346711743873,6436.5822401053747,5876.1033306047811,7050.6095645098749,56272309.575119853,51372280.098416299,61640490.14013771,2425.58753847657,2214.9844381328217,2656.3117566823721,21205883.460361421,19364669.84451092,23223007.478828367,1944.2304882844696,1775.6058244306719,2128.965630712959,16997582.853899643,15523368.910472112,18612643.88106516]
[39,0.01,0.10251904747659377,9.3579190989222766E-2,0.11231302199811831,2787.1124487320599,2544.0709269941735,3053.3742701534661,3.8527723561779414E-2,3.5168522241347679E-2,1.9442124408274458E-3,1047.4258257701729,956.10160799386188,52.855921218416228,3.0849891488247853E-2,2.8160262548548143E-2,3.3796488824008979E-2,838.69406442309582,765.5730348698454,918.80111104558341,41137.81171838157,37550.51606924097,45067.83925724541,1118384436.6099279,1020859180.5029128,1225227300.9071999,15460.01720494129,14112.070702847544,16936.74714087864,420300495.07962257,383654831.96937871,460447301.83576173,12379.134012787139,11299.866777701494,13561.514939961678,336542714.3618232,307201443.44236201,368687263.9102754,5.1591967179554065E-3,4.7099488341388303E-3,5.6513659529049748E-3,140.25941278233239,128.04602999765925,153.63966782151468,1.9442124408274458E-3,1.7754050235439978E-3,2.1291477970329961E-3,52.855921218416228,48.266673993344,57.883627251374328,1.5583841206295E-3,1.4232242205663578E-3,1.7064572602173943E-3,42.366681016076399,38.692184916984452,46.392240176314246,2070.2305417907628,1889.960871771179,2267.7232596738254,56281885.725554489,51381022.385450669,61650979.821668528,780.15400357240901,712.41666188028842,854.36300229913525,21209492.175405268,19367965.230695501,23226959.458315991,625.33269784825791,571.09709327007147,684.74999723652218,17000475.420628525,15526010.602577189,18615811.291095726]
[44,0.01,1.2685747652310137E-2,1.1579526259914262E-2,1.3897657949482781E-2,2787.2895854358289,2544.232617039499,3053.5683292965896,4.7674358156154818E-3,4.3517669100490977E-3,2.405776196121013E-4,1047.4923955844995,956.16237363946254,52.8592805100959,3.817377825427154E-3,3.4845620721870459E-3,4.1819909500562065E-3,838.74736815761514,765.62169135084002,918.85950603438414,5090.4091607638347,4646.5157723706425,5576.7123293144268,1118455516.2438831,1020924061.857208,1225305171.0073278,1913.0286692044724,1746.2332336706077,2095.7598179911442,420327207.54482102,383679215.39615834,460476565.85678965,1531.7989593709467,1398.2500030481829,1678.1072449065223,336564103.54801363,307220967.82542348,368710696.06375039,6.3840105096130096E-4,5.8281093938976499E-4,6.993022675691339E-4,140.26832705849091,128.05416804450942,153.64943248828959,2.405776196121013E-4,2.1968932275209633E-4,2.6346159403987121E-4,52.8592805100959,48.269741612498365,57.887306082107614,1.9283507003112392E-4,1.7611033031576573E-4,2.1115769913403461E-4,42.369373657425776,38.694644023397949,46.395188664635576,256.17114947599288,233.86450890994809,280.6089768251536,56285462.756586693,51384287.938997246,61654898.088889763,96.536566256320313,88.154720692053473,105.71921723240146,21210840.158165809,19369196.174040198,23228435.662492432,77.378916395535683,70.66778114424072,84.73123662064674,17001555.896653052,15526997.368052717,18616994.430818561]
[50,0.01,7.4425976248235117E-4,6.7935889157408249E-4,8.1536129269128388E-4,2787.3099966363907,2544.2512483444389,3053.5906904448261,2.7970055412017322E-4,2.5531368710947724E-4,1.4114441413980486E-5,1047.5000663258122,956.16937557499159,52.859667596311013,2.2396162934396893E-4,2.0443567153321588E-4,2.4535310621801428E-4,838.75351026815918,765.62729796522933,918.86623480263415,298.64906797496917,272.60629959680102,327.17997451984024,1118463706.645046,1020931538.0397669,1225314143.8638711,112.23542372015963,102.44970713206654,122.95607220864896,420330285.58270407,383682025.06238669,460479937.90667957,89.869068888858394,82.033889029006332,98.45282546563989,336566568.19232446,307223217.59122604,368713396.11616188,3.7454332813440162E-5,3.4192918163822377E-5,4.1027344530977985E-5,140.26935423735711,128.05510577961971,153.65055765640963,1.4114441413980486E-5,1.2888946529029257E-5,1.5457020648493533E-5,52.859667596311013,48.270095089719483,57.887729988335586,1.13134351520461E-5,1.033221188091593E-5,1.2388404949486553E-5,42.369683926508664,38.694927382595338,46.395528414586884,15.029297767019163,13.720590116158679,16.463039953681598,56285874.932585575,51384664.223905832,61655349.585030355,5.6637010164479173,5.1719467612157493,6.2024377012480372,21210995.484226946,19369338.013822433,23228605.763317809,4.5397414102901257,4.1460060101376452,4.9710944731455795,17001680.398308381,15527111.071579995,18617130.762260109]

{"sheet":"Westmoreland NPV 2%","index":387,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU66","v":238.31684408857828},{"$f":"'WTP Values '!CV66","v":217.53516071250624},{"$f":"'WTP Values '!CW66","v":261.08401913072419},{"$f":"C3","v":238.31684408857828},{"$f":"D3","v":217.53516071250624},{"$f":"E3","v":261.08401913072419},{"$f":"'WTP Values '!CC66","v":89.561946927537818},{"$f":"'WTP Values '!CD66","v":81.75311259822702},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"I3","v":89.561946927537818},{"$f":"J3","v":81.75311259822702},{"$f":"K3","v":4.5195364621538641},{"$f":"'WTP Values '!CI66","v":71.713978630486935},{"$f":"'WTP Values '!CJ66","v":65.461639221803992},{"$f":"'WTP Values '!CK66","v":78.563669445442329},{"$f":"O3","v":71.713978630486935},{"$f":"P3","v":65.461639221803992},{"$f":"Q3","v":78.563669445442329},{"$f":"'WTP Values '!BH66","v":95629385.004510015},{"$f":"'WTP Values '!BI66","v":87290320.226220325},{"$f":"'WTP Values '!BJ66","v":104765167.8984846},{"$f":"U3","v":95629385.004510015},{"$f":"V3","v":87290320.226220325},{"$f":"W3","v":104765167.8984846},{"$f":"'WTP Values '!AV66","v":35938516.79784596},{"$f":"'WTP Values '!AW66","v":32805066.338773321},{"$f":"'WTP Values '!AX66","v":39371338.566737883},{"$f":"AA3","v":35938516.79784596},{"$f":"AB3","v":32805066.338773321},{"$f":"AC3","v":39371338.566737883},{"$f":"'WTP Values '!BB66","v":28776663.684380829},{"$f":"'WTP Values '!BC66","v":26267787.843990881},{"$f":"'WTP Values '!BD66","v":31525238.685910143},{"$f":"AG3","v":28776663.684380829},{"$f":"AH3","v":26267787.843990881},{"$f":"AI3","v":31525238.685910143},{"$f":"'WTP Values '!CX66","v":11.99312235256572},{"$f":"'WTP Values '!CY66","v":10.948796049113849},{"$f":"'WTP Values '!CZ66","v":13.137224075296324},{"$f":"AM3","v":11.99312235256572},{"$f":"AN3","v":10.948796049113849},{"$f":"AO3","v":13.137224075296324},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"'WTP Values '!CG66","v":4.1271249841314983},{"$f":"'WTP Values '!CH66","v":4.9494391147449948},{"$f":"AS3","v":4.5195364621538641},{"$f":"AT3","v":4.1271249841314983},{"$f":"AU3","v":4.9494391147449948},{"$f":"'WTP Values '!CL66","v":3.6226359359315068},{"$f":"'WTP Values '!CM66","v":3.3084418264151263},{"$f":"'WTP Values '!CN66","v":3.9668482963607357},{"$f":"AY3","v":3.6226359359315068},{"$f":"AZ3","v":3.3084418264151263},{"$f":"BA3","v":3.9668482963607357},{"$f":"'WTP Values '!BK66","v":4812479.4503968041},{"$f":"'WTP Values '!BL66","v":4393422.7004424604},{"$f":"'WTP Values '!BM66","v":5271573.0765555259},{"$f":"BE3","v":4812479.4503968041},{"$f":"BF3","v":4393422.7004424604},{"$f":"BG3","v":5271573.0765555259},{"$f":"'WTP Values '!AY66","v":1813554.1112679029},{"$f":"'WTP Values '!AZ66","v":1656091.1822185325},{"$f":"'WTP Values '!BA66","v":1986061.1215731292},{"$f":"BK3","v":1813554.1112679029},{"$f":"BL3","v":1656091.1822185325},{"$f":"BM3","v":1986061.1215731292},{"$f":"'WTP Values '!BE66","v":1453654.8936490838},{"$f":"'WTP Values '!BF66","v":1327578.2431294776},{"$f":"'WTP Values '!BG66","v":1591776.965820211},{"$f":"BQ3","v":1453654.8936490838},{"$f":"BR3","v":1327578.2431294776},{"$f":"BS3","v":1591776.965820211}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":229.06271058110178},{"$f":"D3/(1+B4)^A4","v":209.08800529844891},{"$f":"E3/(1+B4)^A4","v":250.94580846859304},{"$f":"F3+C4","v":467.37955466968003},{"$f":"G3+D4","v":426.62316601095517},{"$f":"H3+E4","v":512.02982759931729},{"$f":"I3/(1+B4)^A4","v":86.084147373642651},{"$f":"J3/(1+B4)^A4","v":78.578539598449652},{"$f":"K3/(1+B4)^A4","v":4.3440373530890657},{"$f":"L3+I4","v":175.64609430118048},{"$f":"M3+J4","v":160.33165219667666},{"$f":"N3+K4","v":8.8635738152429298},{"$f":"O3/(1+B4)^A4","v":68.929237437992057},{"$f":"P3/(1+B4)^A4","v":62.919683988662044},{"$f":"Q3/(1+B4)^A4","v":75.512946410459762},{"$f":"R3+O4","v":140.64321606847898},{"$f":"S3+P4","v":128.38132321046604},{"$f":"T3+Q4","v":154.07661585590211},{"$f":"U3/(1+B4)^A4","v":91915979.43532297},{"$f":"V3/(1+B4)^A4","v":83900730.705709651},{"$f":"W3/(1+B4)^A4","v":100697008.74517936},{"$f":"X3+U4","v":187545364.43983299},{"$f":"Y3+V4","v":171191050.93192998},{"$f":"Z3+W4","v":205462176.64366394},{"$f":"AA3/(1+B4)^A4","v":34542980.390086465},{"$f":"AB3/(1+B4)^A4","v":31531205.631270014},{"$f":"AC3/(1+B4)^A4","v":37842501.505899541},{"$f":"AD3+AA4","v":70481497.187932432},{"$f":"AE3+AB4","v":64336271.970043331},{"$f":"AF3+AC4","v":77213840.072637424},{"$f":"AG3/(1+B4)^A4","v":27659230.761611715},{"$f":"AH3/(1+B4)^A4","v":25247777.627826683},{"$f":"AI3/(1+B4)^A4","v":30301075.245972842},{"$f":"AJ3+AG4","v":56435894.445992544},{"$f":"AK3+AH4","v":51515565.471817568},{"$f":"AL3+AI4","v":61826313.931882985},{"$f":"AM3/(1+B4)^A4","v":11.527414794853634},{"$f":"AN3/(1+B4)^A4","v":10.523640954550027},{"$f":"AO3/(1+B4)^A4","v":12.627089653302887},{"$f":"AP3+AM4","v":23.520537147419354},{"$f":"AQ3+AN4","v":21.472437003663877},{"$f":"AR3+AO4","v":25.764313728599213},{"$f":"AS3/(1+B4)^A4","v":4.3440373530890657},{"$f":"AT3/(1+B4)^A4","v":3.9668636910145119},{"$f":"AU3/(1+B4)^A4","v":4.7572463617310596},{"$f":"AV3+AS4","v":8.8635738152429298},{"$f":"AW3+AT4","v":8.0939886751460097},{"$f":"AX3+AU4","v":9.7066854764760535},{"$f":"AY3/(1+B4)^A4","v":3.4819645674082151},{"$f":"AZ3/(1+B4)^A4","v":3.1799709980922013},{"$f":"BA3/(1+B4)^A4","v":3.812810742369027},{"$f":"BB3+AY4","v":7.1046005033397215},{"$f":"BC3+AZ4","v":6.4884128245073276},{"$f":"BD3+BA4","v":7.7796590387297631},{"$f":"BE3/(1+B4)^A4","v":4625605.0080707464},{"$f":"BF3/(1+B4)^A4","v":4222820.7424475783},{"$f":"BG3/(1+B4)^A4","v":5066871.4691998521},{"$f":"BH3+BE4","v":9438084.4584675506},{"$f":"BI3+BF4","v":8616243.4428900387},{"$f":"BJ3+BG4","v":10338444.545755379},{"$f":"BK3/(1+B4)^A4","v":1743131.5948365079},{"$f":"BL3/(1+B4)^A4","v":1591783.1432319614},{"$f":"BM3/(1+B4)^A4","v":1908939.947686591},{"$f":"BN3+BK4","v":3556685.7061044108},{"$f":"BO3+BL4","v":3247874.325450494},{"$f":"BP3+BM4","v":3895001.0692597199},{"$f":"BQ3/(1+B4)^A4","v":1397207.7024693231},{"$f":"BR3/(1+B4)^A4","v":1276026.7619468258},{"$f":"BS3/(1+B4)^A4","v":1529966.3262401104},{"$f":"BT3+BQ4","v":2850862.5961184069},{"$f":"BU3+BR4","v":2603605.0050763031},{"$f":"BV3+BS4","v":3121743.2920603212}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":215.85090819245784},{"$f":"D4/(1+B5)^A5","v":197.02829727861919},{"$f":"E4/(1+B5)^A5","v":236.47184008092009},{"$f":"F4+C5","v":683.23046286213787},623.65146328957439,748.50166768023735,{"$f":"I4/(1+B5)^A5","v":81.119014720622772},{"$f":"J4/(1+B5)^A5","v":74.046312879708466},{"$f":"K4/(1+B5)^A5","v":4.0934834199224523},{"$f":"L4+I5","v":256.76510902180326},234.37796507638512,12.957057235165383,{"$f":"O4/(1+B5)^A5","v":64.953559941116225},{"$f":"P4/(1+B5)^A5","v":59.290623505158315},{"$f":"Q4/(1+B5)^A5","v":71.157535950030308},{"$f":"R4+O5","v":205.5967760095952},187.67194671562436,225.23415180593241,{"$f":"U4/(1+B5)^A5","v":86614480.323671684},{"$f":"V4/(1+B5)^A5","v":79061532.428807229},{"$f":"W4/(1+B5)^A5","v":94889040.36266157},{"$f":"X4+U5","v":274159844.76350468},250252583.3607372,300351217.00632548,{"$f":"AA4/(1+B5)^A5","v":32550621.923399057},{"$f":"AB4/(1+B5)^A5","v":29712559.301541276},{"$f":"AC4/(1+B5)^A5","v":35659834.364139304},{"$f":"AD4+AA5","v":103032119.11133149},94048831.2715846,112873674.43677673,{"$f":"AG4/(1+B5)^A5","v":26063910.903057382},{"$f":"AH4/(1+B5)^A5","v":23791544.756378282},{"$f":"AI4/(1+B5)^A5","v":28553379.965070792},{"$f":"AJ4+AG5","v":82499805.349049926},75307110.228195846,90379693.896953776,{"$f":"AM4/(1+B5)^A5","v":10.862540420778616},{"$f":"AN4/(1+B5)^A5","v":9.9166619122264699},{"$f":"AO4/(1+B5)^A5","v":11.898788600635209},{"$f":"AP4+AM5","v":34.383077568197969},31.389098915890347,37.66310232923442,{"$f":"AS4/(1+B5)^A5","v":4.0934834199224523},{"$f":"AT4/(1+B5)^A5","v":3.7380642541467011},{"$f":"AU4/(1+B5)^A5","v":4.4828594976018463},{"$f":"AV4+AS5","v":12.957057235165383},11.832052929292711,14.189544974077901,{"$f":"AY4/(1+B5)^A5","v":3.2811329799701996},{"$f":"AZ4/(1+B5)^A5","v":2.9965576947141384},{"$f":"BA4/(1+B5)^A5","v":3.5928967199352315},{"$f":"BB4+AY5","v":10.38573348330992},9.4849705192214664,11.372555758664994,{"$f":"BE4/(1+B5)^A5","v":4358810.909897727},{"$f":"BF4/(1+B5)^A5","v":3979258.3003968862},{"$f":"BG4/(1+B5)^A5","v":4774626.1517062178},{"$f":"BH4+BE5","v":13796895.368365277},12595501.743286924,15113070.697461598,{"$f":"BK4/(1+B5)^A5","v":1642591.8338690512},{"$f":"BL4/(1+B5)^A5","v":1499972.8076229745},{"$f":"BM4/(1+B5)^A5","v":1798836.7480141416},{"$f":"BN4+BK5","v":5199277.539973462},4747847.1330734687,5693837.8172738617,{"$f":"BQ4/(1+B5)^A5","v":1316620.0240380049},{"$f":"BR4/(1+B5)^A5","v":1202428.5172622388},{"$f":"BS4/(1+B5)^A5","v":1441721.440320946},{"$f":"BT4+BQ5","v":4167482.620156412},3806033.5223385422,4563464.7323812675]
[4,0.02,199.41287423727121,182.02369123864463,218.46342784283135,882.64333709940911,805.67515452821908,966.96509552306873,74.941430713424822,68.407347468046837,3.7817459340107304,331.70653973522809,302.78531254443197,16.738803169176112,60.007049255739247,54.775371331500644,65.738564114752748,265.60382526533442,242.44731804712501,290.97271592068518,80018391.474687606,73040635.109000489,87662805.919090182,354178236.23819232,323293218.46973771,388014022.92541564,30071743.178250596,27449812.006270468,32944174.870173208,133103862.28958209,121498643.27785507,145817849.30694994,24079024.872152157,21979709.801285174,26378909.478327762,106578830.22120208,97286820.029481024,116758603.37528154,10.035308282764452,9.161462749061771,10.992641423953266,44.418385850962423,40.55056166495212,48.655743753187686,3.7817459340107304,3.4533935633866433,4.1414692423789834,16.738803169176112,15.285446492679355,18.331014216456886,3.0312596957302151,2.7683561200862123,3.3192812008978296,13.416993179040135,12.253326639307678,14.691836959562824,4026867.5220234836,3676219.5797997043,4411016.5312403673,17823762.890388761,16271721.323086629,19524087.228701964,1517500.9525484268,1385743.0174866335,1661847.101821274,6716778.4925218886,6133590.1505601024,7355684.9190951362,1216353.3870224301,1110858.0857965627,1331927.7582448642,5383836.0071788421,4916891.6081351051,5895392.4906261321]
[5,0.02,180.61438407343482,164.86446527380818,197.86905741830702,1063.257721172844,970.53961980202723,1164.8341529413758,67.876762729882799,61.958642220550509,3.4252438073825306,399.58330246511088,364.7439547649825,20.164046976558645,54.350233317904362,49.611741434814434,59.541442912710856,319.9540585832388,292.05905948193947,350.51415883339604,72475122.511656046,66155153.587766401,79398904.197060287,426653358.74984837,389448372.05750412,467412927.12247592,27236904.301834162,24862140.458118301,29838554.184340343,160340766.59141624,146360783.73597336,175656403.49129027,21809114.697369061,19907700.358144559,23892191.044235848,128387944.91857114,117194520.38762558,140650794.4195174,9.0892878978411105,8.2978190749343259,9.9563740190870718,53.507673748803533,48.848380739886444,58.612117772274757,3.4252438073825306,3.1278449488276032,3.7510562907856047,20.164046976558645,18.41329144150696,22.082070507242491,2.7455052990185123,2.5073854305432888,3.006375250142407,16.162498478058648,14.760712069850968,17.698212209705233,3647257.9818001166,3329665.3371245791,3995193.5750134843,21471020.872188877,19601386.660211209,23519280.803715449,1374447.3666693554,1255110.1454443198,1505186.1213460811,8091225.8591912445,7388700.296004422,8860871.0404412169,1101688.7382671868,1006138.393654631,1206368.0071100653,6485524.7454460291,5923030.0017897356,7101760.497736197]
[9,0.02,99.711943577980435,91.016871904909124,109.23774643054202,1582.135865178218,1444.1705999288981,1733.2823958430042,37.472784741364954,34.205562690687628,1.8909773937146124,594.58310188338396,542.74187805010138,30.004260748336279,30.005181624081096,27.389198197759544,32.871097319966971,476.0941596882933,434.58618127587454,521.56782960519922,40011405.313937992,36522334.451800816,43833823.624101937,634863558.88606954,579502245.5964694,695514117.71801877,15036701.970974376,13725663.984656809,16472997.134424046,238588323.81167397,217785999.19203717,261378112.17136604,12040177.338841403,10990461.834266579,13190183.149469176,191042273.44630441,174386369.56531507,209289490.10731176,5.0179312499554971,4.5809843532934647,5.4966242557338996,79.619840058020401,72.686775356030324,87.215292976453156,1.8909773937146124,1.7267921414905822,2.0708489810677002,30.004260748336279,27.399122720173985,32.858294871693808,1.5157135511282094,1.3842545036553131,1.6597322569533242,24.049925059390247,21.964055841061572,26.335079190041288,2013544.9563514702,1838211.302671965,2205630.068604527,31949048.201040927,29167017.765116889,34996875.114821568,758792.37957325019,692909.77376315231,830969.44009175675,12039807.819089331,10994444.246750208,13185045.911857644,608210.28111432341,555459.71742173284,666000.65812217863,9650511.9125327859,8813515.3027821593,10567475.566488573]
[16,0.02,16.448698918875344,15.014340998487008,18.020096060079506,1891.1141349033176,1726.205375181039,2071.7783539965226,6.181592011397262,5.6426239611889848,0.31193974057166052,710.70034697662788,648.73495366272039,35.86384890030412,4.9497199716571538,4.5181816602744318,5.4224876534107382,569.0714778341935,519.45732874962994,623.42578572803643,6600368.3782911673,6024803.6659953687,7230922.8100851094,758847249.7014221,692674322.08311009,831342369.50831962,2480487.0367408646,2264215.3612090233,2717421.4084367114,285182683.43049145,260317833.96156734,312423132.1473366,1986173.8210085668,1813010.470003146,2175881.2788637024,228351276.03764594,208442609.56203833,250162025.73984501,0.8277688445776209,0.75568913487754974,0.90673508316530405,95.168947412429034,86.881911548631223,104.24773052529579,0.31193974057166052,0.28485538453721382,0.34161174854046811,35.86384890030412,32.749948598273527,39.275252681084879,0.25003540152909987,0.22834963135501091,0.27379304024116413,28.746679867506348,26.253457351564734,31.478106018711184,332158.75208312878,303235.33151551068,363845.52966336888,38188437.528966606,34863099.170295022,41831480.256362252,125172.04003526822,114303.90219665768,137078.52480246051,14391084.38745529,13141569.809552172,15759978.167522602,100331.68980995874,91629.842179220272,109864.91599832509,11535178.418313542,10534723.176508332,12631217.61782505]
[19,0.02,5.6457582275399183,5.1534373412370655,6.1851156796059632,{"$f":"F20+C21","v":1916.7317417632466},1749.589077859114,2099.8432932796863,2.1217346204563725,1.9367422804024892,0.10706842927303913,{"$f":"L20+I21","v":720.32770988827633},657.52291452266911,36.349671498028435,1.6989138406524327,1.550795075514608,1.8611839412931814,{"$f":"R20+O21","v":576.78029303751305},526.49405560963896,631.87090090662912,2265473.0480700866,2067919.4770580502,2481900.9788608472,{"$f":"X20+U21","v":769126825.19123423},702057498.9826895,842603985.92532909,851388.31740154244,777156.4527695874,932712.32880124112,{"$f":"AD20+AA21","v":289045854.73916304},263844178.46186721,316655310.85383612,681723.04974320834,622287.44219339965,746837.16279820877,{"$f":"AJ20+AG21","v":231444591.82833701},211266236.50557601,253550796.57519937,0.28411868852511352,0.25937845733206244,0.31122261287822434,{"$f":"AP20+AM21","v":96.458134899893665},88.058840329508726,105.6599019682285,0.10706842927303913,9.7772148352994609E-2,0.11725288118280634,{"$f":"AV20+AS21","v":36.349671498028435},33.19358935606224,39.807287191291664,8.5820734656360365E-2,7.8377433761576076E-2,9.3975171970039947E-2,{"$f":"BB20+AY21","v":29.136091130307609},26.609094664370652,31.904518010351094,114008.28823432172,104080.77722305007,124884.27825092906,{"$f":"BH20+BE21","v":38705749.7107943},35335365.308007009,42398142.202248015,42963.341865059228,39233.023806287893,47050.056240888458,{"$f":"BN20+BK21","v":14586030.390619049},13319589.508464016,15973467.621895116,34437.280785627489,31450.507904784976,37709.411332451818,{"$f":"BT20+BQ21","v":11691437.451190267},10677429.738599451,12802323.930830423]
[25,0.02,0.38967189922610329,0.35569176634359667,0.42689850976055893,1926.7166697347366,1758.7033010659868,2110.7821135527447,0.14644274973979379,0.13367452382826928,7.3898945899708865E-3,724.08014959717696,660.94818202258193,36.539029687172444,0.11725953472099265,0.10703633383351305,0.1284594649616902,579.78494390016147,529.23674782270984,635.16253806970383,156363.61843849043,142728.4126587518,171301.53810097653,773133476.60892832,705714762.75437295,846993405.64674234,58763.072956692551,53639.567750053,64376.080226508697,290551595.98460889,265218635.33563671,318304879.44070393,47052.726105737056,42950.462930063804,51546.921407405389,232650267.89058599,212366796.43702224,254871631.6121296,1.9609955740427228E-2,1.7902377681334552E-2,2.1480676599077854E-2,96.9606191590387,88.517569717030739,106.21032145972025,7.3898945899708865E-3,6.7482625370461546E-3,8.0928284667524247E-3,36.539029687172444,33.36650640627532,40.014657313403696,5.9233724362113506E-3,5.409633611542306E-3,6.4861941064064477E-3,29.287871249021169,26.747710772103012,32.070719835759064,7868.8857037973521,7183.6859636668014,8619.5497448224014,38907381.537786044,35519439.620420784,42619008.99690181,2965.3425362766502,2707.874882846465,3247.4087687015367,14662014.139240185,13388975.922302753,16056679.017722907,2376.8712840835474,2170.7233382934455,2602.7147002038259,11752342.24985861,10733052.215411194,12869015.726834919]
[36,0.02,4.5503051015788597E-4,4.1535098173546802E-4,4.9850103912490648E-4,1927.2598562034023,1759.1991206384969,2111.3771923727868,1.7100519502525675E-4,1.5609538920689827E-4,8.6293815693810702E-6,724.28428471764835,661.1345187656035,36.549330893787825,1.3692715849137981E-4,1.2498924784266457E-4,1.5000562265900062E-4,579.94839882906183,529.38595203350701,635.34160523692265,182.59006412703908,166.66786225827624,200.03348054535911,773351441.00896847,705913720.24297893,847232192.88734853,68.619243828033504,62.636386987178689,75.173705585673289,290633509.27153224,265293406.66876271,318394617.02700204,54.944752256281177,50.154427602808028,60.19274674838779,232715857.43960196,212426667.60128337,254943485.88303155,2.2899080437829075E-5,2.090509494155261E-5,2.5083572233017187E-5,96.987954624158192,88.542524889145412,106.24026463214189,8.6293815693810702E-6,7.8801303122187344E-6,9.4502166390753576E-6,36.549330893787825,33.375913204416022,40.025938380694143,6.9168836317357339E-6,6.3169767871792394E-6,7.5741058543938469E-6,29.296128184567728,26.755251577031625,32.079761321374868,9.1887125637853746,8.3885861293905144,10.065283448735469,38918350.438151367,35529453.380762115,42631024.291811891,3.4627113983703324,3.1620593936397774,3.7920878350431142,14666147.703769377,13392750.587599693,16061205.770883415,2.7755374588830892,2.5348128771845722,3.0392609787394211,11755655.50986488,10736078.113729542,12872643.803198017]
[39,0.02,4.760153269674426E-5,4.3450588249226347E-5,5.2149060301542465E-5,1927.2602255427412,1759.199457770741,2111.3775969963012,1.7889150728559809E-5,1.6329410022560916E-5,9.0273460736741845E-7,724.28442351921058,661.13464546516889,36.549337898087565,1.4324188085186005E-5,1.3075342499252756E-5,1.5692348957480453E-5,579.94850997015033,529.38605348482758,635.34172699354394,19.101064024537809,17.435414807747723,20.925850139850116,773351589.21374178,705913855.52401328,847232355.2506007,7.1783783851606744,6.5525013303867583,7.8640520239625911,290633564.96842641,265293457.50948933,318394678.04402423,5.7478660499806349,5.2467418604373854,6.2968678769606923,232715902.03717956,212426708.31064841,254943534.74030331,2.3955126125685058E-6,2.18691832344072E-6,2.6240360968033013E-6,96.987973210892591,88.542541857400892,106.24028499198542,9.0273460736741845E-7,8.2435413085054829E-7,9.8860359095519911E-7,36.549337898087565,33.375919600563222,40.025946051249605,7.235872210885364E-7,6.6082992319603202E-7,7.9234038032181922E-7,29.296133798866485,26.755256704397766,32.079767469128015,0.96124719503807954,0.87754457778904971,1.0529467991514123,38918357.896449104,35529460.189612918,42631032.46160502,0.36224025899213169,0.33078853012112158,0.39669690062342877,14666150.514384292,13392753.154181276,16061208.848846724,0.29035379859301974,0.26517118162376191,0.31794237446452733,11755657.762714189,10736080.171187431,12872646.270106535]
[44,0.02,7.4402043958395978E-7,6.7914043808892155E-7,8.1509910650624488E-7,1927.2602633621559,1759.1994922922308,2111.3776384287266,2.796106140875821E-7,2.5523158887620141E-7,1.4109902798299984E-8,724.28443773213974,661.13465843888423,36.549338615310155,2.2388961262485432E-7,2.0436993354775402E-7,2.452742108921221E-7,579.94852135071687,529.38606387318646,635.34173946111434,0.29855303489061791,0.27251864078058124,0.32707476708589722,773351604.3895359,705913869.37644935,847232371.87618744,0.11219933348895154,0.10241676357917523,0.12291653466401847,290633570.67164761,265293462.71545124,318394684.29201305,8.9840170744519027E-2,8.2007510351724058E-2,9.8421167143192489E-2,232715906.6038588,212426712.47918448,254943539.74316448,3.7442289062134375E-8,3.4181923147442436E-8,4.1014151848125287E-8,96.987975114127224,88.542543594907357,106.24028707678195,1.4109902798299984E-8,1.28848019813914E-8,1.5452050315326846E-8,36.549338615310155,33.375920255512533,40.025946836695098,1.130979722315644E-8,1.0328889472505875E-8,1.238442135514435E-8,29.296134373756491,26.755257229427102,32.079768098642404,1.5024464971691886E-2,1.3716178146628993E-2,1.6457746126664934E-2,38918358.660159953,35529460.886822037,42631033.298171192,5.6618798064199064E-3,5.170283678846371E-3,6.2004432559715651E-3,14666150.802184157,13392753.416992744,16061209.16402239,4.5382816187938954E-3,4.1446728275243818E-3,4.9694959764949951E-3,11755657.993400263,10736080.381865919,12872646.522711733]
[50,0.02,2.6335157158855352E-9,2.4038681222261413E-9,2.8851039471291579E-9,1927.2602638669032,1759.1994927529631,2111.3776389816944,9.8970257717625201E-10,9.0341120315426752E-10,4.9943051013112772E-11,724.28443792182907,661.13465861203474,36.549338624882395,7.9247394574372073E-10,7.2338258899641081E-10,8.6816632275185687E-10,579.94852150260488,529.38606401183188,635.34173962750947,1.0567506853029675E-3,9.6460000987168813E-4,1.1577054789945868E-3,773351604.59207582,705913869.56132734,847232372.0980767,3.971378907550731E-4,3.6251175654086965E-4,4.3507222188800254E-4,290633570.74776429,265293462.7849313,318394684.3754003,3.179959702529541E-4,2.9027168588631209E-4,3.4836904560354547E-4,232715906.66480684,212426712.53481883,254943539.8099339,1.3252976858941892E-10,1.2098946079803626E-10,1.4517264273835185E-10,96.987975139528274,88.542543618096559,106.24028710460617,4.9943051013112772E-11,4.5606715499699926E-11,5.4693682032206064E-11,36.549338624882395,33.375920264253651,40.025946847177842,4.0031868946121871E-11,3.6559872963569717E-11,4.3835581034787762E-11,29.29613438142912,26.755257236434275,32.079768107044053,5.3180211887522077E-5,4.8549433307546892E-5,5.8253417200288415E-5,38918358.670352623,35529460.896127164,42631033.309336215,2.004064493174339E-5,1.8300603853628248E-5,2.1946930341306749E-5,14666150.806025205,13392753.420500292,16061209.168228803,1.6063585528498742E-5,1.4670377919446222E-5,1.7589900838540957E-5,11755657.996479057,10736080.384677686,12872646.526083065]

{"sheet":"Westmoreland NPV 3%","index":388,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU66","v":238.31684408857828},{"$f":"'WTP Values '!CV66","v":217.53516071250624},{"$f":"'WTP Values '!CW66","v":261.08401913072419},{"$f":"C3","v":238.31684408857828},{"$f":"D3","v":217.53516071250624},{"$f":"E3","v":261.08401913072419},{"$f":"'WTP Values '!CC66","v":89.561946927537818},{"$f":"'WTP Values '!CD66","v":81.75311259822702},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"I3","v":89.561946927537818},{"$f":"J3","v":81.75311259822702},{"$f":"K3","v":4.5195364621538641},{"$f":"'WTP Values '!CI66","v":71.713978630486935},{"$f":"'WTP Values '!CJ66","v":65.461639221803992},{"$f":"'WTP Values '!CK66","v":78.563669445442329},{"$f":"O3","v":71.713978630486935},{"$f":"P3","v":65.461639221803992},{"$f":"Q3","v":78.563669445442329},{"$f":"'WTP Values '!BH66","v":95629385.004510015},{"$f":"'WTP Values '!BI66","v":87290320.226220325},{"$f":"'WTP Values '!BJ66","v":104765167.8984846},{"$f":"U3","v":95629385.004510015},{"$f":"V3","v":87290320.226220325},{"$f":"W3","v":104765167.8984846},{"$f":"'WTP Values '!AV66","v":35938516.79784596},{"$f":"'WTP Values '!AW66","v":32805066.338773321},{"$f":"'WTP Values '!AX66","v":39371338.566737883},{"$f":"AA3","v":35938516.79784596},{"$f":"AB3","v":32805066.338773321},{"$f":"AC3","v":39371338.566737883},{"$f":"'WTP Values '!BB66","v":28776663.684380829},{"$f":"'WTP Values '!BC66","v":26267787.843990881},{"$f":"'WTP Values '!BD66","v":31525238.685910143},{"$f":"AG3","v":28776663.684380829},{"$f":"AH3","v":26267787.843990881},{"$f":"AI3","v":31525238.685910143},{"$f":"'WTP Values '!CX66","v":11.99312235256572},{"$f":"'WTP Values '!CY66","v":10.948796049113849},{"$f":"'WTP Values '!CZ66","v":13.137224075296324},{"$f":"AM3","v":11.99312235256572},{"$f":"AN3","v":10.948796049113849},{"$f":"AO3","v":13.137224075296324},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"'WTP Values '!CG66","v":4.1271249841314983},{"$f":"'WTP Values '!CH66","v":4.9494391147449948},{"$f":"AS3","v":4.5195364621538641},{"$f":"AT3","v":4.1271249841314983},{"$f":"AU3","v":4.9494391147449948},{"$f":"'WTP Values '!CL66","v":3.6226359359315068},{"$f":"'WTP Values '!CM66","v":3.3084418264151263},{"$f":"'WTP Values '!CN66","v":3.9668482963607357},{"$f":"AY3","v":3.6226359359315068},{"$f":"AZ3","v":3.3084418264151263},{"$f":"BA3","v":3.9668482963607357},{"$f":"'WTP Values '!BK66","v":4812479.4503968041},{"$f":"'WTP Values '!BL66","v":4393422.7004424604},{"$f":"'WTP Values '!BM66","v":5271573.0765555259},{"$f":"BE3","v":4812479.4503968041},{"$f":"BF3","v":4393422.7004424604},{"$f":"BG3","v":5271573.0765555259},{"$f":"'WTP Values '!AY66","v":1813554.1112679029},{"$f":"'WTP Values '!AZ66","v":1656091.1822185325},{"$f":"'WTP Values '!BA66","v":1986061.1215731292},{"$f":"BK3","v":1813554.1112679029},{"$f":"BL3","v":1656091.1822185325},{"$f":"BM3","v":1986061.1215731292},{"$f":"'WTP Values '!BE66","v":1453654.8936490838},{"$f":"'WTP Values '!BF66","v":1327578.2431294776},{"$f":"'WTP Values '!BG66","v":1591776.965820211},{"$f":"BQ3","v":1453654.8936490838},{"$f":"BR3","v":1327578.2431294776},{"$f":"BS3","v":1591776.965820211}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":224.63648231556064},{"$f":"D3/(1+B4)^A4","v":205.04775258036219},{"$f":"E3/(1+B4)^A4","v":246.09672837281948},{"$f":"F3+C4","v":462.95332640413892},{"$f":"G3+D4","v":422.5829132928684},{"$f":"H3+E4","v":507.18074750354367},{"$f":"I3/(1+B4)^A4","v":84.420724787951571},{"$f":"J3/(1+B4)^A4","v":77.06014949403999},{"$f":"K3/(1+B4)^A4","v":4.2600965804070734},{"$f":"L3+I4","v":173.9826717154894},{"$f":"M3+J4","v":158.813262092267},{"$f":"N3+K4","v":8.7796330425609383},{"$f":"O3/(1+B4)^A4","v":67.597302884802474},{"$f":"P3/(1+B4)^A4","v":61.703873335662166},{"$f":"Q3/(1+B4)^A4","v":74.053793425810468},{"$f":"R3+O4","v":139.31128151528941},{"$f":"S3+P4","v":127.16551255746616},{"$f":"T3+Q4","v":152.6174628712528},{"$f":"U3/(1+B4)^A4","v":90139867.098227933},{"$f":"V3/(1+B4)^A4","v":82279498.752210692},{"$f":"W3/(1+B4)^A4","v":98751218.680822521},{"$f":"X3+U4","v":185769252.10273796},{"$f":"Y3+V4","v":169569818.97843102},{"$f":"Z3+W4","v":203516386.57930714},{"$f":"AA3/(1+B4)^A4","v":33875498.913984314},{"$f":"AB3/(1+B4)^A4","v":30921921.329789162},{"$f":"AC3/(1+B4)^A4","v":37111262.670127138},{"$f":"AD3+AA4","v":69814015.711830273},{"$f":"AE3+AB4","v":63726987.668562487},{"$f":"AF3+AC4","v":76482601.236865014},{"$f":"AG3/(1+B4)^A4","v":27124765.467415243},{"$f":"AH3/(1+B4)^A4","v":24759909.363739166},{"$f":"AI3/(1+B4)^A4","v":29715561.019804075},{"$f":"AJ3+AG4","v":55901429.151796073},{"$f":"AK3+AH4","v":51027697.207730047},{"$f":"AL3+AI4","v":61240799.705714218},{"$f":"AM3/(1+B4)^A4","v":11.304668067269036},{"$f":"AN3/(1+B4)^A4","v":10.320290365834527},{"$f":"AO3/(1+B4)^A4","v":12.383093670747785},{"$f":"AP3+AM4","v":23.297790419834755},{"$f":"AQ3+AN4","v":21.269086414948376},{"$f":"AR3+AO4","v":25.520317746044107},{"$f":"AS3/(1+B4)^A4","v":4.2600965804070734},{"$f":"AT3/(1+B4)^A4","v":3.8902111265260615},{"$f":"AU3/(1+B4)^A4","v":4.6653210620652228},{"$f":"AV3+AS4","v":8.7796330425609383},{"$f":"AW3+AT4","v":8.0173361106575598},{"$f":"AX3+AU4","v":9.6147601768102184},{"$f":"AY3/(1+B4)^A4","v":3.4146818134899677},{"$f":"AZ3/(1+B4)^A4","v":3.1185237311859049},{"$f":"BA3/(1+B4)^A4","v":3.7391349763038324},{"$f":"BB3+AY4","v":7.037317749421474},{"$f":"BC3+AZ4","v":6.4269655576010312},{"$f":"BD3+BA4","v":7.7059832726645681},{"$f":"BE3/(1+B4)^A4","v":4536223.4427342862},{"$f":"BF3/(1+B4)^A4","v":4141222.2645324352},{"$f":"BG3/(1+B4)^A4","v":4968963.2166608786},{"$f":"BH3+BE4","v":9348702.8931310903},{"$f":"BI3+BF4","v":8534644.9649748951},{"$f":"BJ3+BG4","v":10240536.293216404},{"$f":"BK3/(1+B4)^A4","v":1709448.686273827},{"$f":"BL3/(1+B4)^A4","v":1561024.7735116717},{"$f":"BM3/(1+B4)^A4","v":1872053.0884844277},{"$f":"BN3+BK4","v":3523002.7975417301},{"$f":"BO3+BL4","v":3217115.9557302045},{"$f":"BP3+BM4","v":3858114.2100575566},{"$f":"BQ3/(1+B4)^A4","v":1370209.1560458892},{"$f":"BR3/(1+B4)^A4","v":1251369.8210288223},{"$f":"BS3/(1+B4)^A4","v":1500402.4562354709},{"$f":"BT3+BQ4","v":2823864.049694973},{"$f":"BU3+BR4","v":2578948.0641582999},{"$f":"BV3+BS4","v":3092179.4220556822}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":205.57420317751885},{"$f":"D4/(1+B5)^A5","v":187.64774054302876},{"$f":"E4/(1+B5)^A5","v":225.2133683644858},{"$f":"F4+C5","v":668.52752958165775},610.2306538358971,732.39411586802953,{"$f":"I4/(1+B5)^A5","v":77.256922166242404},{"$f":"J4/(1+B5)^A5","v":70.520953077978291},{"$f":"K4/(1+B5)^A5","v":3.8985918535984498},{"$f":"L4+I5","v":251.23959388173182},229.33421517024527,12.678224896159389,{"$f":"O4/(1+B5)^A5","v":61.861107929796255},{"$f":"P4/(1+B5)^A5","v":56.467785032915053},{"$f":"Q4/(1+B5)^A5","v":67.769711397092294},{"$f":"R4+O5","v":201.17238944508566},183.6332975903812,220.38717426834509,{"$f":"U4/(1+B5)^A5","v":82490747.550145581},{"$f":"V4/(1+B5)^A5","v":75297397.018844321},{"$f":"W4/(1+B5)^A5","v":90371354.126714647},{"$f":"X4+U5","v":268259999.65288353},244867215.99727535,293887740.70602179,{"$f":"AA4/(1+B5)^A5","v":31000880.287559759},{"$f":"AB4/(1+B5)^A5","v":28297938.396131113},{"$f":"AC4/(1+B5)^A5","v":33962062.500631116},{"$f":"AD4+AA5","v":100814895.99939004},92024926.0646936,110444663.73749614,{"$f":"AG4/(1+B5)^A5","v":24823002.879415669},{"$f":"AH4/(1+B5)^A5","v":22658824.540566094},{"$f":"AI4/(1+B5)^A5","v":27193947.820273567},{"$f":"AJ4+AG5","v":80724432.031211734},73686521.748296142,88434747.525987789,{"$f":"AM4/(1+B5)^A5","v":10.345372693517261},{"$f":"AN4/(1+B5)^A5","v":9.4445276503962354},{"$f":"AO4/(1+B5)^A5","v":11.332284889773735},{"$f":"AP4+AM5","v":33.643163113352017},30.713614065344611,36.852602635817846,{"$f":"AS4/(1+B5)^A5","v":3.8985918535984498},{"$f":"AT4/(1+B5)^A5","v":3.5600942655631842},{"$f":"AU4/(1+B5)^A5","v":4.2694296581536131},{"$f":"AV4+AS5","v":12.678224896159389},11.577430376220743,13.884189834963831,{"$f":"AY4/(1+B5)^A5","v":3.1249175809602652},{"$f":"AZ4/(1+B5)^A5","v":2.8538909820896756},{"$f":"BA4/(1+B5)^A5","v":3.4218381867601262},{"$f":"BB4+AY5","v":10.162235330381739},9.2808565396907063,11.127821459424695,{"$f":"BE4/(1+B5)^A5","v":4151287.0485805571},{"$f":"BF4/(1+B5)^A5","v":3789805.0149144619},{"$f":"BG4/(1+B5)^A5","v":4547305.2433598498},{"$f":"BH4+BE5","v":13499989.941711647},12324449.979889357,14787841.536576252,{"$f":"BK4/(1+B5)^A5","v":1564387.7073357087},{"$f":"BL4/(1+B5)^A5","v":1428558.8015228612},{"$f":"BM4/(1+B5)^A5","v":1713193.7697928464},{"$f":"BN4+BK5","v":5087390.5048774388},4645674.7572530657,5571307.979850403,{"$f":"BQ4/(1+B5)^A5","v":1253935.4807247275},{"$f":"BR4/(1+B5)^A5","v":1145180.6544807828},{"$f":"BS4/(1+B5)^A5","v":1373080.7934968853},{"$f":"BT4+BQ5","v":4077799.5304197008},3724128.7186390827,4465260.2155525675]
[4,0.03,182.65001690881377,166.72258704312478,200.0991608093106,851.17754649047151,776.95324087902191,932.49327667734019,68.641774706536864,62.656953416453753,3.4638483670318405,319.88136858826869,291.99116858669902,16.142073263191229,54.962793165338489,50.170895626232422,60.212510817300753,256.13518261042412,233.80419321661361,280.59968508564583,73291960.771187201,66900761.993008591,80293777.644188017,341551960.42407072,311767977.99028397,374181518.35020983,27543880.609481644,25142351.747678559,30174852.652313862,128358776.60887168,117167277.81237216,140619516.38981,22054916.548734676,20132072.125287138,24161470.420008145,102779348.57994641,93818593.873583287,112596217.94599593,9.1917296440507315,8.3913404910586493,10.068588347854634,42.834892757402748,39.104954556403257,46.921190983672481,3.4638483670318405,3.1630976443118062,3.7933329532565927,16.142073263191229,14.740528020532549,17.677522788220422,2.7764487964872222,2.5356451737500625,3.0402589089996783,12.93868412686896,11.816501713440768,14.168080368424373,3688364.7748439726,3367192.6698774239,4040221.8116443264,17188354.716555621,15691642.64976678,18828063.348220579,1389938.2158862967,1269255.9923390215,1522150.4750307966,6477328.7207637355,5914930.7495920872,7093458.4548811996,1114105.4335458535,1017478.1790297873,1219964.5007637795,5191904.9639655538,4741606.8976688702,5685224.716316347]
[5,0.03,157.55550905345885,143.81636813865285,172.60729386201078,1008.7330555439304,920.76960901767472,1105.1005705393509,59.21099783757743,54.048438419782372,2.9879460291764079,379.09236642584614,346.03960700648139,19.130019292367635,47.411388198710874,43.277855287609128,51.939840760830137,303.54657080913501,277.08204850422271,332.53952584647595,63222289.185965635,57709184.977163427,69262117.927265391,404774249.61003637,369477162.9674474,443443636.27747524,23759593.369767509,21688013.477624066,26029092.965383731,152118369.97863919,138855291.28999624,166648609.35519373,19024764.753798202,17366102.263128255,20841896.627937164,121804113.33374462,111184696.13671154,133438114.57393309,7.9288667346424866,7.2384440203457165,8.6852527552074452,50.763759492045239,46.343398576748974,55.606443738879925,2.9879460291764079,2.7285158138482202,3.2721623275730605,19.130019292367635,17.46904383438077,20.949685115793482,2.3949891212427183,2.1872698009581142,2.6225540417053375,15.333673248111678,14.003771514398883,16.790634410129712,3181615.8547935304,2904569.9757502326,3485130.8255848978,20369970.571349151,18596212.625517014,22313194.173805475,1198972.9147747722,1094871.3686238793,1313020.3709160935,7676301.6355385073,7009802.118215967,8406478.8257972933,961037.13370678073,877685.61515029776,1052352.0949956775,6152942.0976723349,5619292.5128191682,6737576.8113120245]
[9,0.03,64.910783618813639,59.250439474790298,71.111919667019691,1397.5755823692255,1275.7043258157796,1531.0904752846529,24.394147126806889,22.26724100146118,1.2309942021688096,525.22342939742839,479.42961978590546,26.504185330626232,19.532864188137598,17.829903358740438,21.398526684826624,420.55653192211958,383.89056765224905,460.72557942008962,26046746.05090354,23775420.11304561,28535075.522062667,560805065.8375361,511901794.40280217,614380578.50125587,9788637.8798261415,8935174.3929836527,10723641.663946729,210756372.40549943,192380693.30941397,230887672.40310135,7837951.1814697599,7154604.1968080653,8586585.4539093375,168756693.05352879,154043743.88229099,184875324.21088022,3.2665881126388276,2.9821430958795245,3.5782091381945174,70.331977667858538,64.207673079519125,77.041401156365922,1.2309942021688096,1.1241123884352355,1.3480875539468522,26.504185330626232,24.202943460699338,29.025288915875997,0.98670380713663675,0.90112619748373612,1.0804575412975264,21.244438458531128,19.401891334916463,23.263023388712408,1310783.6060408186,1196644.3720965344,1435827.7553217192,28222108.245224908,25764608.929123208,30914398.185512535,493960.96590539993,451072.50724609802,540947.0077920953,10635332.776861057,9711913.5967801772,11646975.853589997,395934.57449031185,361594.85245949647,433555.12948704493,8524754.4810570963,7785395.712913923,9334751.9287442584]
[16,0.03,4.4068615233141788,4.0225747927225708,4.8278631863376278,1544.4021730008692,1409.7273576836087,1691.9438826213284,1.6561443626761621,1.511746463822718,8.3573493994736486E-2,580.40238818229273,529.79756940452774,29.28866383658869,1.3261067396184711,1.2104909337940841,1.4527685331415763,464.73938866988391,424.22136903078581,509.12851869322924,1768341.045662456,1614138.3335024617,1937276.356444956,619722162.60470486,565681207.95192015,678926215.12343633,664560.94401175412,606618.40824132459,728039.33651724702,232898029.71875465,212591837.27780557,255144285.20135435,532126.76781216287,485733.62069715001,582952.33771472785,186485945.19552442,170227282.00910085,204297968.60180944,0.22177211032669136,0.20246083830113365,0.24292839023607526,77.720919363481556,70.953207166967374,85.135221921392372,8.3573493994736486E-2,7.6317174994637374E-2,9.1523085076810382E-2,29.28866383658869,26.745657941701261,32.074629693848046,6.6988361565824064E-2,6.1178407437843682E-2,7.33534014052276E-2,23.476338119701527,21.440216554996628,25.706991682833948,88990.48073081742,81241.447822457412,97479.859836415504,31187068.413646657,28471388.967171527,34162205.133679941,33535.530666998275,30623.787999249176,36725.462579379186,11752660.291421864,10732228.476285288,12870584.635343818,26880.415622734959,24549.055696045627,29434.514757855803,9420348.7174014226,8603314.3454844281,10315442.932064593]
[19,0.03,0.89313944430254988,0.8152559811627067,0.97846392962480067,{"$f":"F20+C21","v":1549.5276615631637},1414.4058938667852,1697.5590256002904,0.33565108591226628,0.30638593690358329,1.6937855566822157E-2,{"$f":"L20+I21","v":582.32860005518626},531.55583640892985,29.385865662721606,0.26876229948291658,0.24533042261991797,0.29443286872660679,{"$f":"R20+O21","v":466.28174367476385},425.62925475696511,510.81819023404927,358390.00851394737,327137.71616940654,392628.15936055931,{"$f":"X20+U21","v":621778867.07699847},567558563.87121987,681179403.19263959,134686.69008538761,122943.46558747716,147551.86769708112,{"$f":"AD20+AA21","v":233670960.63556689},213297376.96782511,255991045.93401596,107846.23097138878,98443.723219661784,118147.05867359406,{"$f":"AJ20+AG21","v":187104845.89110628},170792224.22569516,204975982.9944815,4.4946594834235645E-2,4.1032775742250449E-2,4.9234342017080178E-2,{"$f":"AP20+AM21","v":77.978855858400166},71.188683300159923,85.41776465141109,1.6937855566822157E-2,1.5467216045896933E-2,1.8549000669502023E-2,{"$f":"AV20+AS21","v":29.385865662721606},26.834420160680061,32.181077451115975,1.3576543693763108E-2,1.2399039210394354E-2,1.4866547501473669E-2,{"$f":"BB20+AY21","v":23.554250275369689},21.511371327145277,25.792306825576429,18035.717275809802,16465.219335486523,19756.261317580684,{"$f":"BH20+BE21","v":31290570.57470296},28565878.460293859,34275581.037143752,6796.6522355775396,6206.5288077214091,7443.1563293672234,{"$f":"BN20+BK21","v":11791664.462066852},10767846.086299555,12913298.92019251,5447.8588321640536,4975.3616823496868,5965.4985787653713,{"$f":"BT20+BQ21","v":9451612.5231949929},8631866.6164190937,10349677.334014809]
[25,0.03,1.6515583978563401E-2,1.5075393553392012E-2,1.8093370864762075E-2,1550.5481152150974,1415.3373620138314,1698.6769664735107,6.2067281119903023E-3,5.6655684653289596E-3,3.1320817573909302E-4,582.71209714355223,531.90589669370263,29.405217956116946,4.9698469322986124E-3,4.5365538641502128E-3,5.4445370210929401E-3,466.58881719140118,425.9095562566805,511.15459357851921,6627.2073419759181,6049.3022208534958,7260.325786341019,622188344.44958305,567932334.03586745,681627999.25636435,2490.5733982413153,2273.4223009389052,2728.4712120714721,233824846.48804072,213437845.63622895,256159630.85454723,1994.2501652364112,1820.3826830942421,2184.7290272436012,187228065.2617701,170904700.7908164,205110971.54331091,8.3113478670170907E-4,7.5876198052577911E-4,9.1042212433846122E-4,78.030209448405827,71.235565168520182,85.474017193421602,3.1320817573909302E-4,2.8601368705653179E-4,3.4300083848028395E-4,29.405217956116946,26.852092179534424,32.202270553261059,2.5105211615424321E-4,2.2927816550827459E-4,2.7490636014135928E-4,23.569762112498058,21.525537810244231,25.809292552482006,333.50940346708086,304.46837209507089,365.32502844249973,31311177.226527318,28584690.744655464,34298153.491130292,125.68102493494483,114.76869417556782,137.63592483504556,11799429.955617676,10774937.336191244,12921803.074954309,100.73966682349885,92.002435020367798,110.31165780449545,9457836.9571016617,8637551.2001991887,10356493.195579475]
[36,0.03,6.9246895886248864E-7,6.320843448169545E-7,7.5862274693386384E-7,1550.5618008648046,1415.3498542487796,1698.6919595573759,2.6023703183799377E-7,2.3754717372650553E-7,1.3132259788256963E-8,582.71724035295233,531.91059147079989,29.4054774962812,2.083768115848427E-7,1.9020960658788354E-7,2.2827971977122005E-7,466.59293545838472,425.91331547507343,511.15910519776219,0.27786697547119293,0.25363644519964068,0.30441250184042012,622193836.08937824,567937346.79419744,681634015.530182,0.10442529736092267,9.5320539426839213E-2,0.1143999280898423,233826910.30335248,213439729.50913876,256161891.80404153,8.3615350049082882E-2,7.6325396845169396E-2,9.1601788762399494E-2,187229717.79850298,170906209.25214392,205112781.92048019,3.4847998179704182E-8,3.1813535589241054E-8,3.8172374733119661E-8,78.030898168802594,71.236193917142728,85.474771615323689,1.3132259788256963E-8,1.1992043415087647E-8,1.4381412962429391E-8,29.4054774962812,26.852329184967441,32.20255478113522,1.0526167147295462E-8,9.6132242593111513E-9,1.1526333022123149E-8,23.569970147001982,21.525727801749383,25.809520353821153,1.3983454032836918E-2,1.2765815420446906E-2,1.5317426402865339E-2,31311453.589317504,28584943.042575579,34298456.217959382,5.2695810574081786E-3,4.8120465052229906E-3,5.7708286728647721E-3,11799534.101283025,10775032.439346414,12921917.127055455,4.2238344276512947E-3,3.8574978925395242E-3,4.6251709251953809E-3,9457920.4350939356,8637627.4380784854,10356584.605408475]
[39,0.03,2.3820819251687261E-8,2.1743598376509801E-8,2.6096498772472231E-8,1550.5618011960319,1415.3498545511231,1698.6919599202465,8.9521114537633009E-9,8.1715840351652892E-9,4.5174759500575739E-10,582.71724047743101,531.91059158442545,29.405477502562729,7.1681283348198854E-9,6.5431794457724978E-9,7.852785130511386E-9,466.59293555805721,425.91331556605604,511.15910530695476,9.5585786395180755E-3,8.7250523498785676E-3,1.047174041737017E-2,622193836.22228968,567937346.91551888,681634015.67579091,3.5922131987322827E-3,3.2790110106740069E-3,3.9353388690673537E-3,233826910.35330203,213439729.55473322,256161891.85876223,2.8763544050518148E-3,2.625581203739024E-3,3.1510865942998407E-3,187229717.83849853,170906209.28865251,205112781.96429589,1.1987654541013209E-9,1.0943804358729689E-9,1.3131234653738273E-9,78.030898185471372,71.236193932360024,85.474771633582606,4.5174759500575739E-10,4.125243377240193E-10,4.947182604757482E-10,29.405477502562729,26.852329190703571,32.202554788014254,3.6209843317838361E-10,3.306933467214957E-10,3.9650397615768585E-10,23.569970152036944,21.525727806347657,25.80952035933452,4.8102853819998083E-4,4.3914196851566712E-4,5.2691697017444869E-4,31311453.596006181,28584943.048681825,34298456.225286134,1.8127272897089144E-4,1.6553361499398704E-4,1.9851556519526843E-4,11799534.103803612,10775032.44164815,12921917.129815804,1.4529921545568616E-4,1.3269729839283082E-4,1.5910512551814917E-4,9457920.4371143132,8637627.4399236329,10356584.607620824]
[44,0.03,4.7988757514727069E-11,4.3804046324478678E-11,5.2573277952513653E-11,1550.5618012063599,1415.3498545605505,1698.6919599315613,1.8034673839734905E-11,1.6462245090373454E-11,9.1007809452468272E-13,582.71724048131239,531.9105915879685,29.40547750275859,1.4440711247567633E-11,1.3181706660919382E-11,1.5820001716216069E-11,466.59293556116518,425.91331556889298,511.15910531035951,1.9256445702840049E-5,1.7577246907323086E-5,2.1096075929913676E-5,622193836.22643411,567937346.91930175,681634015.68033123,7.2367724348084824E-6,6.6058040496742925E-6,7.9280238320341068E-6,233826910.35485956,213439729.55615494,256161891.86046848,5.794623292004179E-6,5.2894226008844163E-6,6.3480910914116142E-6,187229717.83974564,170906209.2897909,205112781.96566212,2.414999420719975E-12,2.2047082768679043E-12,2.6453818779662354E-12,78.030898185991134,71.23619393283451,85.474771634151935,9.1007809452468272E-13,8.3106001530821083E-13,9.9664559766963762E-13,29.40547750275859,26.852329190882429,32.202554788228753,7.2947339563181657E-13,6.6620558511762171E-13,7.9878584209938754E-13,23.569970152193939,21.525727806491037,25.809520359506433,9.6906666531661949E-7,8.8468315127933998E-7,1.0615122194130769E-6,31311453.596214738,28584943.048872221,34298456.225514591,3.6518697962081147E-7,3.3347939995472512E-7,3.9992391615078284E-7,11799534.103882207,10775032.441719921,12921917.129901875,2.9271574348095183E-7,2.6732827314416938E-7,3.2052874450570622E-7,9457920.4371773116,8637627.4399811681,10356584.607689809]
[50,0.03,1.0532475673136373E-14,9.6140237045296292E-15,1.1538676968703681E-14,1550.5618012063769,1415.349854560566,1698.69195993158,3.958213826054237E-15,3.6131003368102766E-15,1.9974210393536257E-16,582.71724048131887,531.9105915879743,29.405477502758909,3.1694181678097558E-15,2.8930943814068595E-15,3.4721420568950317E-15,466.59293556117024,425.91331556889764,511.15910531036513,4.2263658494177989E-9,3.8578186858719477E-9,4.6301241798616153E-9,622193836.22644103,567937346.91930795,681634015.68033874,1.5883122124646179E-9,1.4498285443908085E-9,1.7400266744001268E-9,233826910.35486209,213439729.55615729,256161891.86047128,1.2717922284046143E-9,1.1609118000535023E-9,1.3932662242948847E-9,187229717.83974767,170906209.28979278,205112781.96566436,5.3003920015152823E-16,4.83884924200161E-16,5.8060307702871048E-16,78.030898185992001,71.236193932835306,85.474771634152873,1.9974210393536257E-16,1.8239937534252398E-16,2.1874176485966518E-16,29.405477502758909,26.852329190882724,32.202554788229108,1.6010334902574711E-16,1.4621745762860351E-16,1.7531590492576644E-16,23.569970152194195,21.525727806491275,25.809520359506713,2.1268879643242275E-10,1.9416847303087067E-10,2.3297856011950594E-10,31311453.59621508,28584943.048872534,34298456.225514971,8.0150501454886873E-11,7.3191385845681941E-11,8.7774494196289398E-11,11799534.103882335,10775032.441720039,12921917.129902018,6.4244660771036146E-11,5.8672670005437064E-11,7.0349002118074424E-11,9457920.4371774178,8637627.4399812631,10356584.607689925]

{"sheet":"Westmoreland NPV 4%","index":389,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU66","v":238.31684408857828},{"$f":"'WTP Values '!CV66","v":217.53516071250624},{"$f":"'WTP Values '!CW66","v":261.08401913072419},{"$f":"C3","v":238.31684408857828},{"$f":"D3","v":217.53516071250624},{"$f":"E3","v":261.08401913072419},{"$f":"'WTP Values '!CC66","v":89.561946927537818},{"$f":"'WTP Values '!CD66","v":81.75311259822702},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"I3","v":89.561946927537818},{"$f":"J3","v":81.75311259822702},{"$f":"K3","v":4.5195364621538641},{"$f":"'WTP Values '!CI66","v":71.713978630486935},{"$f":"'WTP Values '!CJ66","v":65.461639221803992},{"$f":"'WTP Values '!CK66","v":78.563669445442329},{"$f":"O3","v":71.713978630486935},{"$f":"P3","v":65.461639221803992},{"$f":"Q3","v":78.563669445442329},{"$f":"'WTP Values '!BH66","v":95629385.004510015},{"$f":"'WTP Values '!BI66","v":87290320.226220325},{"$f":"'WTP Values '!BJ66","v":104765167.8984846},{"$f":"U3","v":95629385.004510015},{"$f":"V3","v":87290320.226220325},{"$f":"W3","v":104765167.8984846},{"$f":"'WTP Values '!AV66","v":35938516.79784596},{"$f":"'WTP Values '!AW66","v":32805066.338773321},{"$f":"'WTP Values '!AX66","v":39371338.566737883},{"$f":"AA3","v":35938516.79784596},{"$f":"AB3","v":32805066.338773321},{"$f":"AC3","v":39371338.566737883},{"$f":"'WTP Values '!BB66","v":28776663.684380829},{"$f":"'WTP Values '!BC66","v":26267787.843990881},{"$f":"'WTP Values '!BD66","v":31525238.685910143},{"$f":"AG3","v":28776663.684380829},{"$f":"AH3","v":26267787.843990881},{"$f":"AI3","v":31525238.685910143},{"$f":"'WTP Values '!CX66","v":11.99312235256572},{"$f":"'WTP Values '!CY66","v":10.948796049113849},{"$f":"'WTP Values '!CZ66","v":13.137224075296324},{"$f":"AM3","v":11.99312235256572},{"$f":"AN3","v":10.948796049113849},{"$f":"AO3","v":13.137224075296324},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"'WTP Values '!CG66","v":4.1271249841314983},{"$f":"'WTP Values '!CH66","v":4.9494391147449948},{"$f":"AS3","v":4.5195364621538641},{"$f":"AT3","v":4.1271249841314983},{"$f":"AU3","v":4.9494391147449948},{"$f":"'WTP Values '!CL66","v":3.6226359359315068},{"$f":"'WTP Values '!CM66","v":3.3084418264151263},{"$f":"'WTP Values '!CN66","v":3.9668482963607357},{"$f":"AY3","v":3.6226359359315068},{"$f":"AZ3","v":3.3084418264151263},{"$f":"BA3","v":3.9668482963607357},{"$f":"'WTP Values '!BK66","v":4812479.4503968041},{"$f":"'WTP Values '!BL66","v":4393422.7004424604},{"$f":"'WTP Values '!BM66","v":5271573.0765555259},{"$f":"BE3","v":4812479.4503968041},{"$f":"BF3","v":4393422.7004424604},{"$f":"BG3","v":5271573.0765555259},{"$f":"'WTP Values '!AY66","v":1813554.1112679029},{"$f":"'WTP Values '!AZ66","v":1656091.1822185325},{"$f":"'WTP Values '!BA66","v":1986061.1215731292},{"$f":"BK3","v":1813554.1112679029},{"$f":"BL3","v":1656091.1822185325},{"$f":"BM3","v":1986061.1215731292},{"$f":"'WTP Values '!BE66","v":1453654.8936490838},{"$f":"'WTP Values '!BF66","v":1327578.2431294776},{"$f":"'WTP Values '!BG66","v":1591776.965820211},{"$f":"BQ3","v":1453654.8936490838},{"$f":"BR3","v":1327578.2431294776},{"$f":"BS3","v":1591776.965820211}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":220.33731886887782},{"$f":"D3/(1+B4)^A4","v":201.12348438656269},{"$f":"E3/(1+B4)^A4","v":241.3868520069565},{"$f":"F3+C4","v":458.65416295745609},{"$f":"G3+D4","v":418.65864509906896},{"$f":"H3+E4","v":502.47087113768066},{"$f":"I3/(1+B4)^A4","v":82.805054481821202},{"$f":"J3/(1+B4)^A4","v":75.58534818623059},{"$f":"K3/(1+B4)^A4","v":4.178565516044622},{"$f":"L3+I4","v":172.36700140935903},{"$f":"M3+J4","v":157.3384607844576},{"$f":"N3+K4","v":8.698101978198487},{"$f":"O3/(1+B4)^A4","v":66.303604503038954},{"$f":"P3/(1+B4)^A4","v":60.522965256845403},{"$f":"Q3/(1+B4)^A4","v":72.636528703256587},{"$f":"R3+O4","v":138.01758313352587},{"$f":"S3+P4","v":125.9846044786494},{"$f":"T3+Q4","v":151.20019814869892},{"$f":"U3/(1+B4)^A4","v":88414742.052986324},{"$f":"V3/(1+B4)^A4","v":80704807.901461095},{"$f":"W3/(1+B4)^A4","v":96861286.888391823},{"$f":"X3+U4","v":184044127.05749634},{"$f":"Y3+V4","v":167995128.12768143},{"$f":"Z3+W4","v":201626454.78687644},{"$f":"AA3/(1+B4)^A4","v":33227178.992091306},{"$f":"AB3/(1+B4)^A4","v":30330127.901972372},{"$f":"AC3/(1+B4)^A4","v":36401015.686702922},{"$f":"AD3+AA4","v":69165695.789937258},{"$f":"AE3+AB4","v":63135194.240745693},{"$f":"AF3+AC4","v":75772354.253440797},{"$f":"AG3/(1+B4)^A4","v":26605643.199316591},{"$f":"AH3/(1+B4)^A4","v":24286046.453393932},{"$f":"AI3/(1+B4)^A4","v":29146855.293925796},{"$f":"AJ3+AG4","v":55382306.88369742},{"$f":"AK3+AH4","v":50553834.297384813},{"$f":"AL3+AI4","v":60672093.979835942},{"$f":"AM3/(1+B4)^A4","v":11.088315784546708},{"$f":"AN3/(1+B4)^A4","v":10.122777412272418},{"$f":"AO3/(1+B4)^A4","v":12.146102140621601},{"$f":"AP3+AM4","v":23.081438137112428},{"$f":"AQ3+AN4","v":21.071573461386265},{"$f":"AR3+AO4","v":25.283326215917924},{"$f":"AS3/(1+B4)^A4","v":4.178565516044622},{"$f":"AT3/(1+B4)^A4","v":3.8157590459795654},{"$f":"AU3/(1+B4)^A4","v":4.5760346844905646},{"$f":"AV3+AS4","v":8.698101978198487},{"$f":"AW3+AT4","v":7.9428840301110633},{"$f":"AX3+AU4","v":9.5254737992355594},{"$f":"AY3/(1+B4)^A4","v":3.3493305620668514},{"$f":"AZ3/(1+B4)^A4","v":3.0588404460199019},{"$f":"BA3/(1+B4)^A4","v":3.6675742384992005},{"$f":"BB3+AY4","v":6.9719664979983582},{"$f":"BC3+AZ4","v":6.3672822724350286},{"$f":"BD3+BA4","v":7.6344225348599366},{"$f":"BE3/(1+B4)^A4","v":4449407.775884619},{"$f":"BF3/(1+B4)^A4","v":4061966.2541073039},{"$f":"BG3/(1+B4)^A4","v":4873865.6403065138},{"$f":"BH3+BE4","v":9261887.2262814231},{"$f":"BI3+BF4","v":8455388.9545497634},{"$f":"BJ3+BG4","v":10145438.71686204},{"$f":"BK3/(1+B4)^A4","v":1676732.721216626},{"$f":"BL3/(1+B4)^A4","v":1531149.3918440572},{"$f":"BM3/(1+B4)^A4","v":1836225.1493834401},{"$f":"BN3+BK4","v":3490286.8324845289},{"$f":"BO3+BL4","v":3187240.5740625896},{"$f":"BP3+BM4","v":3822286.2709565694},{"$f":"BQ3/(1+B4)^A4","v":1343985.6635069191},{"$f":"BR3/(1+B4)^A4","v":1227420.7129525493},{"$f":"BS3/(1+B4)^A4","v":1471687.283487621},{"$f":"BT3+BQ4","v":2797640.5571560031},{"$f":"BU3+BR4","v":2554998.9560820269},{"$f":"BV3+BS4","v":3063464.2493078317}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":195.87907415374463},{"$f":"D4/(1+B5)^A5","v":178.79804526286082},{"$f":"E4/(1+B5)^A5","v":214.59203246521935},{"$f":"F4+C5","v":654.53323711120072},597.45669036192976,717.06290360289995,{"$f":"I4/(1+B5)^A5","v":73.613391913885764},{"$f":"J4/(1+B5)^A5","v":67.195099306432226},{"$f":"K4/(1+B5)^A5","v":3.7147295282315209},{"$f":"L4+I5","v":245.98039332324481},224.53356009088981,12.412831506430008,{"$f":"O4/(1+B5)^A5","v":58.943662969958098},{"$f":"P4/(1+B5)^A5","v":53.804695729301855},{"$f":"Q4/(1+B5)^A5","v":64.573609523690493},{"$f":"R4+O5","v":196.96124610348397},179.78930020795127,215.77380767238941,{"$f":"U4/(1+B5)^A5","v":78600383.73793304},{"$f":"V4/(1+B5)^A5","v":71746280.351634592},{"$f":"W4/(1+B5)^A5","v":86109331.339959159},{"$f":"X4+U5","v":262644510.79542938},239741408.47931603,287735786.12683558,{"$f":"AA4/(1+B5)^A5","v":29538841.13287589},{"$f":"AB4/(1+B5)^A5","v":26963373.262876552},{"$f":"AC4/(1+B5)^A5","v":32360370.397401746},{"$f":"AD4+AA5","v":98704536.922813147},90098567.503622249,108132724.65084255,{"$f":"AG4/(1+B5)^A5","v":23652319.924290039},{"$f":"AH4/(1+B5)^A5","v":21590206.863579892},{"$f":"AI4/(1+B5)^A5","v":25911448.223008107},{"$f":"AJ4+AG5","v":79034626.807987452},72144041.160964698,86583542.202844054,{"$f":"AM4/(1+B5)^A5","v":9.8574723562552524},{"$f":"AN4/(1+B5)^A5","v":8.999112259146365},{"$f":"AO4/(1+B5)^A5","v":10.797840575057606},{"$f":"AP4+AM5","v":32.938910493367679},30.07068572053263,36.08116679097553,{"$f":"AS4/(1+B5)^A5","v":3.7147295282315209},{"$f":"AT4/(1+B5)^A5","v":3.3921958974414372},{"$f":"AU4/(1+B5)^A5","v":4.0680781716639203},{"$f":"AV4+AS5","v":12.412831506430008},11.335079927552501,13.59355197089948,{"$f":"AY4/(1+B5)^A5","v":2.9775426736626396},{"$f":"AZ4/(1+B5)^A5","v":2.7192980182670099},{"$f":"BA4/(1+B5)^A5","v":3.2604601431810427},{"$f":"BB4+AY5","v":9.9495091716609974},9.0865802907020381,10.894882678040979,{"$f":"BE4/(1+B5)^A5","v":3955507.3110034801},{"$f":"BF4/(1+B5)^A5","v":3611073.2089455291},{"$f":"BG4/(1+B5)^A5","v":4332848.8068837775},{"$f":"BH4+BE5","v":13217394.537284903},12066462.163495293,14478287.523745816,{"$f":"BK4/(1+B5)^A5","v":1490609.2836259548},{"$f":"BL4/(1+B5)^A5","v":1361186.2339305526},{"$f":"BM4/(1+B5)^A5","v":1632397.4715018349},{"$f":"BN4+BK5","v":4980896.1161104832},4548426.8079931419,5454683.742458404,{"$f":"BQ4/(1+B5)^A5","v":1194798.3609635644},{"$f":"BR4/(1+B5)^A5","v":1091172.5443720745},{"$f":"BS4/(1+B5)^A5","v":1308324.6361227855},{"$f":"BT4+BQ5","v":3992438.9181195674},3646171.5004541017,4371788.8854306173]
[4,0.04,167.43825352164333,152.83731843861602,183.43416871285646,821.97149063284405,750.29400880054573,900.49707231575644,62.925035923903273,57.438652503796881,3.1753663692741796,308.90542924714811,281.97221259468671,15.588197875704187,50.385290141363832,45.99247940648641,55.197792050767646,247.34653624484781,225.78177961443768,270.97159972315706,67187937.435729861,61329021.13537091,73606617.316164389,329832448.23115921,301070429.61468697,361342403.44299996,25249925.19854356,23048404.469405726,27661780.238973282,123954462.12135671,113146971.97302797,135794504.88981584,20218102.19885901,18455399.312186841,22149214.53667707,99252729.006846458,90599440.473151535,108732756.73952112,8.4262086830866547,7.6924788746652961,9.2300393776300655,41.365119176454336,37.763164595197928,45.311206168605594,3.1753663692741796,2.8996632699267821,3.4774102705748628,15.588197875704187,14.234743197479283,17.070962241474341,2.545215956416679,2.3244673426734677,2.7870549950765349,12.494725128077675,11.411047633375507,13.681937673117513,3381184.2270944952,3086760.5131217986,3703737.3192223995,16598578.764379399,15153222.676617092,18182024.842968214,1274179.0628312833,1163547.6975358049,1395380.2000660957,6255075.1789417667,5711974.5055289473,6850063.9425245002,1021318.6463871018,932738.86406581861,1118361.3821851979,5013757.5645066695,4578910.3645199202,5490150.2676158156]
[5,0.04,137.62203927788312,125.62113494910936,150.76951557096487,959.59352991072717,875.91514374965504,1051.2665878867213,51.719792719662074,47.210385468601551,2.6099196927984729,360.62522196681016,329.18259806328825,18.19811756850266,41.413035749121654,37.802465531262435,45.368561519791783,288.75957199396947,263.58424514570009,316.34016124294885,55223587.02567777,50407984.902178533,60499274.00901778,385056035.25683701,351478414.51686549,421841677.45201772,20753597.964328952,18944108.400957957,22735966.999632314,144708060.08568567,132091080.37398593,158530471.88944817,16617806.24447307,15168992.960754257,18205039.821123157,115870535.25131953,105768433.4339058,126937796.56064427,6.9257293238399402,6.3226569052610797,7.5864195609303655,48.290848500294274,44.085821500459005,52.89762572953596,2.6099196927984729,2.3833118420272807,2.8581777627088507,18.19811756850266,16.618055039506565,19.929140004183193,2.0919819871352967,1.9105427177202015,2.290756048482455,14.586707115212972,13.321590351095708,15.972693721599969,2779086.9691961328,2537092.1378092114,3044202.0989851034,19377665.73357553,17690314.814426303,21226226.941953316,1047282.3106062587,956351.39261210919,1146900.8106696112,7302357.4895480257,6668325.8981410563,7996964.7531941114,839449.4801043279,766643.35590362235,919211.53517086909,5853207.0446109977,5345553.7204235429,6409361.8027866846]
[9,0.04,42.431443833942659,38.731340996818673,46.485056211837744,1253.8350761448403,1144.4982659084208,1373.6179759299757,15.94617759918761,14.55584316219095,0.80468696320122335,471.20425320767953,430.12033224800655,23.778232570324896,12.768412018904824,11.655205818709968,13.987974455652376,377.30233547145014,344.40746189022906,413.34000052774832,17026462.79247123,15541722.760263968,18653055.575819328,503126321.96592873,459252747.01468712,551191598.61188757,6398721.6800177889,5840822.2681274395,7009923.0604142761,189080100.98107636,172594358.60741878,207140898.82543892,5123579.8859363236,4676883.704157942,5612953.6280517662,151400084.37040788,138200360.52208406,165860915.95582196,2.1353316398707878,1.9493931550830441,2.3390347737135504,63.098340932017734,57.60392044648146,69.117700898467191,0.80468696320122335,0.7348195324991299,0.88122956062964353,23.778232570324896,21.713673192208059,26.040040908749027,0.6449970996979435,0.58905598583381091,0.70628285352016629,19.059450128021425,17.406408788302663,20.87042380384085,856844.39252484136,782232.86845517333,938584.33620097733,25319467.288224924,23114721.526348677,27734855.482516296,322896.68699824746,294860.98748469102,353610.93024329044,9541489.8845723663,8713044.2730602194,10449085.573952924,258817.94553674659,236370.45830287764,283410.07610968512,7647984.3514098125,6984668.5572245661,8374673.6441465011]
[16,0.04,1.1957872921006094,1.0915123593546514,1.3100247002726866,1327.2046222656511,1211.4698476605774,1453.9967509019139,0.44938929265080718,0.41020740060780014,2.2677391051805846E-2,498.77729119792428,455.28929916780186,25.169642145979704,0.35983467572454675,0.32846270938538186,0.39420393427472106,399.38059889743226,364.56084540953611,437.52704777924288,479833.49132169131,437991.09563195863,525673.52889765229,532567315.11278886,486126429.40264946,583445184.57799482,180326.41313358225,164603.89778341592,197551.06489072606,200144332.19728461,182693908.37673464,219261977.60129187,144390.83764488675,131802.2106895824,158182.18785676081,160259427.7435917,146287307.45645615,175566450.88173661,6.0177128295956582E-2,5.4937078532583575E-2,6.5917814843497333E-2,66.790610133317017,60.974677556684853,73.162199605128578,2.2677391051805846E-2,2.070841290219947E-2,2.483448628682729E-2,25.169642145979704,22.984272792616654,27.563802700703835,1.8177070247220119E-2,1.6600558419659538E-2,1.9904202745803557E-2,20.174734930473083,18.424964048630642,22.091679733723513,24147.272477898787,22044.598039670091,26450.837406951559,26801063.917878613,24467305.019475669,29357791.223582957,9099.7552778306017,8309.6635398576327,9965.3327468096159,10099820.717284301,9222897.6946206745,11060525.372156398,7293.9118322637532,6661.305030597985,7986.958181096099,8095514.6137847509,7393384.1623291299,8864726.9341455139]
[19,0.04,0.14383136817302852,0.13128899852076784,0.15757204163767688,1328.2653698368356,1212.4380960202582,1455.1588351021605,5.4053323054412288E-2,4.9340457164816061E-2,2.7276759028323906E-3,499.17593115993481,455.65318203121001,25.189758589462514,4.3281538503927401E-2,3.9508064015071037E-2,4.7415532495183342E-2,399.69979760511569,364.85221497292491,437.876734440571,57715.204040011806,52682.328160289602,63228.923214992603,532992961.22381103,486514958.36090243,583911494.03177297,21689.973534654106,19798.842136223422,23761.784503795523,200304294.42971125,182839923.63039613,219437219.31330204,17367.580227108108,15853.398356835356,19026.427735382462,160387512.58890229,146404225.30278993,175706769.62628436,7.2382092975136515E-3,6.6079270293046321E-3,7.92870902588492E-3,66.843991485588006,61.023410615654768,73.220673350798009,2.7276759028323906E-3,2.4908437981332413E-3,2.9871350566319198E-3,25.189758589462514,23.002642613766451,27.585832639627242,2.1863695159715329E-3,1.9967439407568384E-3,2.394112006570318E-3,20.190859272355087,18.439689913456508,22.10933616380807,2904.4757885342051,2651.5624625014325,3181.552571010322,26822484.24973936,24486860.130976509,29381254.979821682,1094.5343375835043,999.50073386019517,1198.6474958729668,10107892.841292556,9230268.9515954666,11069365.32435948,877.3243578504846,801.23331523761863,960.6851739574779,8101984.8274353044,7399293.2091795215,8871811.9287325237]
[25,0.04,7.2169352076022404E-4,6.5876046917354234E-4,7.9063922527712127E-4,1328.3795509900096,1212.5423203590833,1455.2839243483431,2.7121992594132742E-4,2.4757247810059085E-4,1.3686486131730171E-5,499.21884162402637,455.69235116634911,25.191923966765295,2.1717102676268633E-4,1.9823710348883185E-4,2.3791390584565521E-4,399.7341568414929,364.88357862027254,437.91437546594273,289.59391358165226,264.34077193861083,317.25975208697793,533038778.68794739,486556780.45477271,583961688.58570313,108.83240258543249,99.343392681057693,119.22799689606012,200321513.10893232,182855641.02678424,219456082.70861402,87.144204219130202,79.546590020579046,95.467698001172536,160401299.91751748,146416810.591584,175721873.83816248,3.6318703063700567E-5,3.3156175758326545E-5,3.9783379694272214E-5,66.849737569317881,61.028656347082332,73.226967590721159,1.3686486131730171E-5,1.2498148722161994E-5,1.4988357848432392E-5,25.191923966765295,23.004619980879472,27.588203989700489,1.097040745497275E-5,1.0018935250117941E-5,1.2012783755470529E-5,20.192594931243473,18.44127503726256,22.111236739970352,14.573603688928479,13.30457655645907,15.963874262073181,26824789.980395429,24488965.08529577,29383780.669078868,5.4919754273165964,5.0151313498890673,6.0143774090108693,10108761.742106345,9231062.4095722642,11070316.875853887,4.402094707909133,4.0202975162455346,4.8203689803010095,8102681.2951680338,7399929.2717092549,8872574.5728093553]
[36,0.04,1.1219773906980301E-9,1.024138822141241E-9,1.229163501461807E-9,1328.3799455384628,1212.5426805021584,1455.2843565892797,4.2165076456889123E-10,3.8488737254471333E-10,2.1277630401513965E-11,499.21898989943566,455.69248651374437,25.19193144914081,3.3762390118971978E-10,3.0818836765728841E-10,3.6987171924489458E-10,399.73427556847349,364.88368699611385,437.91450553301513,4.5021579683867486E-4,4.1095612060139717E-4,4.9322636074810374E-4,533038937.00838029,486556924.9693619,583961862.0309962,1.6919577571872111E-4,1.54443731718654E-4,1.8535723684297642E-4,200321572.60739642,182855695.337625,219456147.89032954,1.3547832154740989E-4,1.2366672686239555E-4,1.4841840146558591E-4,160401347.55908549,146416854.07955104,175721926.03016847,5.6462698534445767E-11,5.1546090539466003E-11,6.1849041537063279E-11,66.849757424682664,61.028674473499521,73.226989340217955,2.1277630401513965E-11,1.9430187314243781E-11,2.3301579057988624E-11,25.19193144914081,23.004626813593219,27.588212183806753,1.7055091638149739E-11,1.5575889911909806E-11,1.8675616983210337E-11,20.192600928744024,18.4412805145951,22.111243307336018,2.2656783481645963E-5,2.0683896501431425E-5,2.4818160998764327E-5,26824797.947756398,24488972.358882058,29383789.396498069,8.5380734099254826E-6,7.7967500387548824E-6,9.3502231597242679E-6,10108764.744558696,9231065.1513348818,11070320.163902391,6.8436955465288848E-6,6.250136363085859E-6,7.4939636495873745E-6,8102683.7017847029,7399931.4695981378,8872577.2080957554]
[39,0.04,1.2828722925397219E-11,1.171003381647351E-11,1.4054292110515954E-11,1328.3799455387975,1212.5426805024642,1455.2843565896467,4.8211674092388621E-12,4.4008136891139697E-12,2.4328906018347482E-13,499.21898989956156,455.69248651385919,25.191931449147159,3.8604017489692257E-12,3.5238349812433024E-12,4.2291242617473837E-12,399.73427556857433,364.88368699620582,437.91450553312552,5.1477808395826745E-6,4.6988845313642952E-6,5.6395649092383685E-6,533038937.0085147,486556924.96948457,583961862.03114331,1.9345895423906199E-6,1.7659142316141799E-6,2.1193801705722273E-6,200321572.60744694,182855695.3376711,219456147.89038485,1.5490631664585509E-6,1.4140090407895197E-6,1.6970204259176728E-6,160401347.55912593,146416854.07958794,175721926.03021279,6.4559617789445007E-13,5.8937953554201623E-13,7.0718378432450673E-13,66.849757424699519,61.028674473514911,73.226989340236429,2.4328906018347482E-13,2.2216534086121228E-13,2.6643094944470993E-13,25.191931449147159,23.004626813599021,27.58821218381371,1.9500842611183118E-13,1.7809518948689759E-13,2.1353756120646287E-13,20.192600928749115,18.441280514599747,22.111243307341592,2.5905833760689423E-7,2.365002890738933E-7,2.8377159255675011E-7,26824797.947763164,24488972.358888231,29383789.396505479,9.7624585843472768E-8,8.9148272322616261E-8,1.069107302885202E-7,10108764.744561244,9231065.1513372101,11070320.163905181,7.8251018853038017E-8,7.1464245458720115E-8,8.5686203724429255E-8,8102683.7017867463,7399931.4696000032,8872577.2080979925]
[44,0.04,3.3976776438230716E-15,3.1013936724658256E-15,3.7222687231886317E-15,1328.3799455388007,1212.5426805024672,1455.2843565896503,1.2768825719253796E-15,1.1655522044623232E-15,6.4434925095751377E-17,499.21898989956287,455.69248651386033,25.191931449147223,1.0224245074840214E-15,9.3328505151430285E-16,1.1200803884104405E-15,399.73427556857536,364.88368699620673,437.9145055331266,1.3633858939555554E-9,1.2444960434460534E-9,1.4936345359111415E-9,533038937.00851607,486556924.96948576,583961862.03114474,5.1237458914492772E-10,4.6770105961102257E-10,5.6131624840531192E-10,200321572.60744748,182855695.33767152,219456147.89038542,4.1026821766696071E-10,3.7449923378912629E-10,4.4945458685031601E-10,160401347.55912632,146416854.07958829,175721926.03021321,1.709856634464398E-16,1.5609672788812916E-16,1.8729709481188876E-16,66.849757424699675,61.028674473515061,73.226989340236599,6.4434925095751377E-17,5.8840323878387977E-17,7.0564037107599823E-17,25.191931449147223,23.004626813599081,27.588212183813781,5.1647835377719544E-17,4.7168377344413611E-17,5.6555262908621509E-17,20.192600928749162,18.441280514599789,22.111243307341649,6.8611406392632852E-11,6.2636924159711759E-11,7.515669342841355E-11,26824797.947763231,24488972.358888295,29383789.396505553,2.5855798331351314E-11,2.3610853053529935E-11,2.8315226721981433E-11,10108764.744561268,9231065.1513372324,11070320.163905207,2.0724723646263701E-11,1.8927251803613147E-11,2.2693926782236438E-11,8102683.7017867677,7399931.4696000218,8872577.2080980148]
[50,0.04,4.7498563172574926E-20,4.3356597863971222E-20,5.2036253767363501E-20,1328.3799455388007,1212.5426805024672,1455.2843565896503,1.7850453711174917E-20,1.6294086967089134E-20,9.0078185190544665E-22,499.21898989956287,455.69248651386033,25.191931449147223,1.4293202636867767E-20,1.304705849831361E-20,1.5658403964247881E-20,399.73427556857536,364.88368699620673,437.9145055331266,1.905974545006533E-14,1.739769929178133E-14,2.0880584268991163E-14,533038937.00851607,486556924.96948576,583961862.03114474,7.162850435434006E-15,6.5383272501442752E-15,7.8470408554334393E-15,200321572.60744748,182855695.33767152,219456147.89038542,5.7354325210872228E-15,5.2353923411634898E-15,6.2832467716660729E-15,160401347.55912632,146416854.07958829,175721926.03021321,2.3903307459376726E-21,2.1821876787239538E-21,2.6183598983075031E-21,66.849757424699675,61.028674473515061,73.226989340236599,9.0078185190544665E-22,8.2257092455882091E-22,9.8646508751663829E-22,25.191931449147223,23.004626813599081,27.588212183813781,7.2202198930650191E-22,6.5940044521720623E-22,7.9062642475526933E-22,20.192600928749162,18.441280514599789,22.111243307341649,9.5916786774177774E-16,8.7564631228176066E-16,1.0506691113388156E-15,26824797.947763231,24488972.358888295,29383789.396505553,3.6145667693100313E-16,3.3007298304484898E-16,3.9583878348344337E-16,10108764.744561268,9231065.1513372324,11070320.163905207,2.8972571813451135E-16,2.6459757508530928E-16,3.1725461562238161E-16,8102683.7017867677,7399931.4696000218,8872577.2080980148]

{"sheet":"Westmoreland NPV 5%","index":390,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU66","v":238.31684408857828},{"$f":"'WTP Values '!CV66","v":217.53516071250624},{"$f":"'WTP Values '!CW66","v":261.08401913072419},{"$f":"C3","v":238.31684408857828},{"$f":"D3","v":217.53516071250624},{"$f":"E3","v":261.08401913072419},{"$f":"'WTP Values '!CC66","v":89.561946927537818},{"$f":"'WTP Values '!CD66","v":81.75311259822702},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"I3","v":89.561946927537818},{"$f":"J3","v":81.75311259822702},{"$f":"K3","v":4.5195364621538641},{"$f":"'WTP Values '!CI66","v":71.713978630486935},{"$f":"'WTP Values '!CJ66","v":65.461639221803992},{"$f":"'WTP Values '!CK66","v":78.563669445442329},{"$f":"O3","v":71.713978630486935},{"$f":"P3","v":65.461639221803992},{"$f":"Q3","v":78.563669445442329},{"$f":"'WTP Values '!BH66","v":95629385.004510015},{"$f":"'WTP Values '!BI66","v":87290320.226220325},{"$f":"'WTP Values '!BJ66","v":104765167.8984846},{"$f":"U3","v":95629385.004510015},{"$f":"V3","v":87290320.226220325},{"$f":"W3","v":104765167.8984846},{"$f":"'WTP Values '!AV66","v":35938516.79784596},{"$f":"'WTP Values '!AW66","v":32805066.338773321},{"$f":"'WTP Values '!AX66","v":39371338.566737883},{"$f":"AA3","v":35938516.79784596},{"$f":"AB3","v":32805066.338773321},{"$f":"AC3","v":39371338.566737883},{"$f":"'WTP Values '!BB66","v":28776663.684380829},{"$f":"'WTP Values '!BC66","v":26267787.843990881},{"$f":"'WTP Values '!BD66","v":31525238.685910143},{"$f":"AG3","v":28776663.684380829},{"$f":"AH3","v":26267787.843990881},{"$f":"AI3","v":31525238.685910143},{"$f":"'WTP Values '!CX66","v":11.99312235256572},{"$f":"'WTP Values '!CY66","v":10.948796049113849},{"$f":"'WTP Values '!CZ66","v":13.137224075296324},{"$f":"AM3","v":11.99312235256572},{"$f":"AN3","v":10.948796049113849},{"$f":"AO3","v":13.137224075296324},{"$f":"'WTP Values '!CF66","v":4.5195364621538641},{"$f":"'WTP Values '!CG66","v":4.1271249841314983},{"$f":"'WTP Values '!CH66","v":4.9494391147449948},{"$f":"AS3","v":4.5195364621538641},{"$f":"AT3","v":4.1271249841314983},{"$f":"AU3","v":4.9494391147449948},{"$f":"'WTP Values '!CL66","v":3.6226359359315068},{"$f":"'WTP Values '!CM66","v":3.3084418264151263},{"$f":"'WTP Values '!CN66","v":3.9668482963607357},{"$f":"AY3","v":3.6226359359315068},{"$f":"AZ3","v":3.3084418264151263},{"$f":"BA3","v":3.9668482963607357},{"$f":"'WTP Values '!BK66","v":4812479.4503968041},{"$f":"'WTP Values '!BL66","v":4393422.7004424604},{"$f":"'WTP Values '!BM66","v":5271573.0765555259},{"$f":"BE3","v":4812479.4503968041},{"$f":"BF3","v":4393422.7004424604},{"$f":"BG3","v":5271573.0765555259},{"$f":"'WTP Values '!AY66","v":1813554.1112679029},{"$f":"'WTP Values '!AZ66","v":1656091.1822185325},{"$f":"'WTP Values '!BA66","v":1986061.1215731292},{"$f":"BK3","v":1813554.1112679029},{"$f":"BL3","v":1656091.1822185325},{"$f":"BM3","v":1986061.1215731292},{"$f":"'WTP Values '!BE66","v":1453654.8936490838},{"$f":"'WTP Values '!BF66","v":1327578.2431294776},{"$f":"'WTP Values '!BG66","v":1591776.965820211},{"$f":"BQ3","v":1453654.8936490838},{"$f":"BR3","v":1327578.2431294776},{"$f":"BS3","v":1591776.965820211}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":216.16040280143153},{"$f":"D3/(1+B4)^A4","v":197.31080336735261},{"$f":"E3/(1+B4)^A4","v":236.81090170587228},{"$f":"F3+C4","v":454.47724689000984},{"$f":"G3+D4","v":414.84596407985885},{"$f":"H3+E4","v":497.8949208365965},{"$f":"I3/(1+B4)^A4","v":81.235326011372166},{"$f":"J3/(1+B4)^A4","v":74.152483082292079},{"$f":"K3/(1+B4)^A4","v":4.0993528001395587},{"$f":"L3+I4","v":170.79727293891},{"$f":"M3+J4","v":155.9055956805191},{"$f":"N3+K4","v":8.6188892622934219},{"$f":"O3/(1+B4)^A4","v":65.046692635362291},{"$f":"P3/(1+B4)^A4","v":59.375636482361898},{"$f":"Q3/(1+B4)^A4","v":71.259564122850179},{"$f":"R3+O4","v":136.76067126584923},{"$f":"S3+P4","v":124.83727570416589},{"$f":"T3+Q4","v":149.82323356829249},{"$f":"U3/(1+B4)^A4","v":86738671.205904767},{"$f":"V3/(1+B4)^A4","v":79174893.629224777},{"$f":"W3/(1+B4)^A4","v":95025095.599532515},{"$f":"X3+U4","v":182368056.21041477},{"$f":"Y3+V4","v":166465213.85544509},{"$f":"Z3+W4","v":199790263.49801713},{"$f":"AA3/(1+B4)^A4","v":32597294.147706084},{"$f":"AB3/(1+B4)^A4","v":29755162.212039292},{"$f":"AC3/(1+B4)^A4","v":35710964.686383568},{"$f":"AD3+AA4","v":68535810.945552051},{"$f":"AE3+AB4","v":62560228.550812617},{"$f":"AF3+AC4","v":75082303.253121451},{"$f":"AG3/(1+B4)^A4","v":26101282.253406648},{"$f":"AH3/(1+B4)^A4","v":23825657.908381749},{"$f":"AI3/(1+B4)^A4","v":28594320.803546615},{"$f":"AJ3+AG4","v":54877945.937787473},{"$f":"AK3+AH4","v":50093445.75237263},{"$f":"AL3+AI4","v":60119559.489456758},{"$f":"AM3/(1+B4)^A4","v":10.878115512531265},{"$f":"AN3/(1+B4)^A4","v":9.9308807701712905},{"$f":"AO3/(1+B4)^A4","v":11.91584950140256},{"$f":"AP3+AM4","v":22.871237865096987},{"$f":"AQ3+AN4","v":20.879676819285137},{"$f":"AR3+AO4","v":25.053073576698885},{"$f":"AS3/(1+B4)^A4","v":4.0993528001395587},{"$f":"AT3/(1+B4)^A4","v":3.7434240218879804},{"$f":"AU3/(1+B4)^A4","v":4.4892871789070243},{"$f":"AV3+AS4","v":8.6188892622934219},{"$f":"AW3+AT4","v":7.8705490060194787},{"$f":"AX3+AU4","v":9.4387262936520191},{"$f":"AY3/(1+B4)^A4","v":3.285837583611344},{"$f":"AZ3/(1+B4)^A4","v":3.0008542643221099},{"$f":"BA3/(1+B4)^A4","v":3.5980483413702817},{"$f":"BB3+AY4","v":6.9084735195428504},{"$f":"BC3+AZ4","v":6.3092960907372362},{"$f":"BD3+BA4","v":7.5648966377310174},{"$f":"BE3/(1+B4)^A4","v":4365060.7259834958},{"$f":"BF3/(1+B4)^A4","v":3984963.900628082},{"$f":"BG3/(1+B4)^A4","v":4781472.1782816555},{"$f":"BH3+BE4","v":9177540.176380299},{"$f":"BI3+BF4","v":8378386.6010705419},{"$f":"BJ3+BG4","v":10053045.254837181},{"$f":"BK3/(1+B4)^A4","v":1644947.0396987782},{"$f":"BL3/(1+B4)^A4","v":1502123.5212866508},{"$f":"BM3/(1+B4)^A4","v":1801415.9832862848},{"$f":"BN3+BK4","v":3458501.1509666811},{"$f":"BO3+BL4","v":3158214.7035051836},{"$f":"BP3+BM4","v":3787477.104859414},{"$f":"BQ3/(1+B4)^A4","v":1318507.8400445203},{"$f":"BR3/(1+B4)^A4","v":1204152.6014779841},{"$f":"BS3/(1+B4)^A4","v":1443788.6311294429},{"$f":"BT3+BQ4","v":2772162.7336936044},{"$f":"BU3+BR4","v":2531730.8446074617},{"$f":"BV3+BS4","v":3035565.5969496537}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":186.72748325358515},{"$f":"D4/(1+B5)^A5","v":170.44449054517014},{"$f":"E4/(1+B5)^A5","v":204.56616063567412},{"$f":"F4+C5","v":641.20473014359504},585.29045462502904,702.46108147227062,{"$f":"I4/(1+B5)^A5","v":70.17412893758528},{"$f":"J4/(1+B5)^A5","v":64.055702910953087},{"$f":"K4/(1+B5)^A5","v":3.5411750784058382},{"$f":"L4+I5","v":240.97140187649529},219.9612985914722,12.160064340699261,{"$f":"O4/(1+B5)^A5","v":56.189778758546403},{"$f":"P4/(1+B5)^A5","v":51.290907230201398},{"$f":"Q4/(1+B5)^A5","v":61.556690744282626},{"$f":"R4+O5","v":192.95045002439562},176.12818293436729,211.37992431257513,{"$f":"U4/(1+B5)^A5","v":74928125.434320062},{"$f":"V4/(1+B5)^A5","v":68394249.976654589},{"$f":"W4/(1+B5)^A5","v":82086250.382924095},{"$f":"X4+U5","v":257296181.64473483},234859463.83209968,281876513.88094121,{"$f":"AA4/(1+B5)^A5","v":28158768.295178559},{"$f":"AB4/(1+B5)^A5","v":25703627.869162545},{"$f":"AC4/(1+B5)^A5","v":30848473.975927923},{"$f":"AD4+AA5","v":96694579.240730613},88263856.419975162,105930777.22904937,{"$f":"AG4/(1+B5)^A5","v":22547268.980375029},{"$f":"AH4/(1+B5)^A5","v":20581499.111008961},{"$f":"AI4/(1+B5)^A5","v":24700849.414574333},{"$f":"AJ4+AG5","v":77425214.918162495},70674944.863381594,84820408.904031098,{"$f":"AM4/(1+B5)^A5","v":9.3969251808930032},{"$f":"AN4/(1+B5)^A5","v":8.5786681958071824},{"$f":"AO4/(1+B5)^A5","v":10.293358817754074},{"$f":"AP4+AM5","v":32.268163045989994},29.45834501509232,35.346432394452961,{"$f":"AS4/(1+B5)^A5","v":3.5411750784058382},{"$f":"AT4/(1+B5)^A5","v":3.2337104173527522},{"$f":"AU4/(1+B5)^A5","v":3.8780150557451885},{"$f":"AV4+AS5","v":12.160064340699261},11.10425942337223,13.316741349397208,{"$f":"AY4/(1+B5)^A5","v":2.8384300473912916},{"$f":"AZ4/(1+B5)^A5","v":2.5922507412349507},{"$f":"BA4/(1+B5)^A5","v":3.1081294386094647},{"$f":"BB4+AY5","v":9.7469035669341419},8.9015468319721869,10.673026076340483,{"$f":"BE4/(1+B5)^A5","v":3770703.5749776443},{"$f":"BF4/(1+B5)^A5","v":3442361.6461531855},{"$f":"BG4/(1+B5)^A5","v":4130415.4439318907},{"$f":"BH4+BE5","v":12948243.751357943},11820748.247223727,14183460.698769072,{"$f":"BK4/(1+B5)^A5","v":1420967.1004848531},{"$f":"BL4/(1+B5)^A5","v":1297590.7753259048},{"$f":"BM4/(1+B5)^A5","v":1556130.8569582419},{"$f":"BN4+BK5","v":4879468.2514515342},4455805.4788310882,5343607.9618176557,{"$f":"BQ4/(1+B5)^A5","v":1138976.6461889818},{"$f":"BR4/(1+B5)^A5","v":1040192.2915261713},{"$f":"BS4/(1+B5)^A5","v":1247198.9039019051},{"$f":"BT4+BQ5","v":3911139.3798825862},3571923.1361336331,4282764.5008515585]
[4,0.05,153.62116258438419,140.225104186153,168.29708661364276,794.82589272797918,725.51555881118202,870.75816808591344,57.73242954331603,52.698785309374664,2.9133335006758196,298.70383141981131,272.66008390084687,15.07339784137508,46.22747004266445,42.197156312607525,50.642841815319855,239.17792006706009,218.32533924697481,262.02276612789501,61643554.226331674,56268118.717328347,67532561.33641772,318939735.87106651,291127582.54942805,349409075.21735895,23166288.363534585,21146438.259089615,25379115.883548871,119860867.6042652,109410294.67906478,131309893.11259824,18549693.989952769,16932450.25355399,20321449.942831911,95974908.908115268,87607395.116935581,105141858.846863,7.7308736017548272,7.0576915551089785,8.4683717732871173,39.999036647744823,36.516036570201301,43.814804167740078,2.9133335006758196,2.660381563116399,3.1904525836417448,15.07339784137508,13.764640986488629,16.507193933038952,2.3351834245124543,2.1326511000950843,2.5570657811175095,12.082086991446596,11.034197932067272,13.230091857457992,3102167.1628407044,2832039.4454188826,3398103.0076413765,16050410.914198648,14652787.692642611,17581563.706410449,1169033.1501667334,1067531.1421277388,1280232.7071195578,6048501.4016182674,5523336.6209588274,6623840.6689372137,937038.90554983309,855768.77249801985,1026073.6247978199,4848178.2854324188,4427691.9086316526,5308838.1256493786]
[5,0.05,120.3662006081704,109.87003832561672,131.86517110219771,915.19209333614958,835.38559713679876,1002.6233391881111,45.234869200984811,41.290877230998674,2.2826730294286603,343.93870062079611,313.95096113184553,17.356070870803741,36.220432388064403,33.062576121487709,39.67999170662614,275.3983524551245,251.38791536846253,301.70275783452115,48299337.730448224,44087543.35298042,52913528.895719446,367239073.60151476,335215125.90240848,402322604.11307842,18151393.112783123,16568787.70360644,19885201.376595825,138012260.71704832,125979082.38267122,151195094.48919407,14534170.621110706,13267017.836085044,15922387.770787772,110509079.52922598,100874412.95302063,121064246.61765078,6.0573417566351679,5.5298860082913546,6.6351908717533608,46.056378404379991,42.045922578492657,50.449995039493437,2.2826730294286603,2.0844785674919586,2.4998030821602066,17.356070870803741,15.849119553980588,19.006997015199158,1.8296773166089313,1.6709879408722432,2.0035279488866777,13.911764308055528,12.705185872939515,15.23361980634467,2430629.1448449129,2218977.0099565177,2662502.622842188,18481040.05904356,16871764.702599127,20244066.329252638,915968.06262468698,836438.58337704279,1003095.8251969245,6964469.4642429547,6359775.2043358702,7626936.4941341383,734194.50149726111,670517.22569879226,803955.53375223174,5582372.78692968,5098209.134330445,6112793.6594016105]
[9,0.05,27.850024401117665,25.421449151502546,30.510626856194691,1139.8985246134487,1040.4971989960134,1248.7966989720862,10.466328626005318,9.5537778264707356,0.52815906166474191,428.3857129555754,391.03510618258645,21.617493991448764,8.3805912351623526,7.6499345089799213,9.1810552437647655,343.01670428578097,313.11100251049567,375.77961067574591,11175377.535838734,10200863.298517145,12242997.315269591,457407009.11521,417520245.4507193,501104572.6754247,4199823.0279852739,3833643.8261810122,4600987.1605246989,171898308.03329113,156910632.40798518,188317913.13752124,3362879.3166415235,3069688.7381851203,3684081.4589141104,137642291.30581719,125642032.23963106,150789060.68762451,1.4015322812868389,1.2794909159561811,1.5352335352509314,57.364566602421867,52.369426552323922,62.836944649118323,0.52815906166474191,0.4823013327241073,0.57839805929227905,21.617493991448764,19.740542043088709,23.673770799284878,0.42334606938047126,0.38662892649372549,0.46357118512410395,17.327509410309005,15.82468067300481,18.973919102026617,562392.77016278612,513421.23918974365,616043.06391275581,23018676.024431165,21014276.491409831,25214576.818263665,211934.35338034935,193533.02537910041,232093.75279140699,8674450.4512344431,7921286.0612344844,9499572.5162921529,169876.05057359586,155142.56496199072,186017.18023234999,6953008.6087906752,6349968.616107286,7613663.3220005417]
[16,0.05,0.32854840612734448,0.29989835843153906,0.35993569266483771,1178.0477364287572,1075.3197267742603,1290.5904277599182,0.12347190575319732,0.11270648930762722,6.2307240881520004E-3,442.72258325526832,404.12195625815792,22.340970984697442,9.8866336813941358E-2,9.0246735647493984E-2,0.10830945867268102,354.49651290508325,323.58995102964326,388.35590203326359,131836.59821582766,120340.1953829611,144431.37270614941,472715140.93550545,431493478.97716898,517875139.5915432,49545.563838217109,45225.725859728824,54278.121140249394,177651263.07468751,162161991.91284657,194620386.38559952,39672.088741036998,36213.301924335341,43461.329654022047,142248793.38682541,129846919.25134198,155835548.32787684,1.6533960276685883E-2,1.5094230979379293E-2,1.8111241978649745E-2,59.2843980214083,54.122084620609741,64.939921238248445,6.2307240881520004E-3,5.6897377128775619E-3,6.8233965525718284E-3,22.340970984697442,20.40120271023553,24.466065619558687,4.9942389396846684E-3,4.5610846056257665E-3,5.4687770396702516E-3,17.907412631913576,16.354288424807812,19.608923045939264,6634.5811979651307,6056.8611135919455,7267.4969270841684,23789046.656906355,21717565.483987581,26058438.101617385,2500.2022620830726,2283.1206933791623,2738.0239045201879,8964760.0187091101,8186389.3254940491,9817496.6088790894,2004.0379445025992,1830.2261321797794,2194.4558179700875,7185706.3379682535,6562484.2852880917,7868471.3145452682]
[19,0.05,2.3570956961463389E-2,2.1515524554587079E-2,2.5822766333582568E-2,{"$f":"F20+C21","v":1178.2742146013309},1075.5264556181953,1290.838542121146,8.8582106081818365E-3,8.0858703290072383E-3,4.4700910606049286E-4,{"$f":"L20+I21","v":442.80769610639663},404.19964818805181,22.345266007832478,7.0929401163361844E-3,6.4745464661762698E-3,7.7704153825772703E-3,{"$f":"R20+O21","v":354.56466440688047},323.65216078439778,388.43056295937117,9458.3164140706558,8633.5331817328552,10361.899818872336,{"$f":"X20+U21","v":472806019.81753743},431576433.04734313,517974700.42563266,3554.5336123450925,3244.616677207151,3894.060155172469,{"$f":"AD20+AA21","v":177685416.30309448},162193167.34865755,194657801.90628788,2846.1836333605384,2598.040852342901,3118.0340907387076,{"$f":"AJ20+AG21","v":142276140.5356555},129871882.15571077,155865507.51298955,1.1861913155446972E-3,1.0829012168253683E-3,1.2993497981905811E-3,{"$f":"AP20+AM21","v":59.295795371202225},54.132489522246331,64.952405855156826,4.4700910606049286E-4,4.0819727093812313E-4,4.8952904190723544E-4,{"$f":"AV20+AS21","v":22.345266007832478},20.405124815397521,24.470769189422825,3.5830029580768779E-4,3.2722462483999364E-4,3.9234495078921091E-4,{"$f":"BB20+AY21","v":17.9108553091184},16.357432515867671,19.612692836347797,475.98291441400721,434.53570301205849,521.39001161208557,{"$f":"BH20+BE21","v":23793620.070739698},21721740.658211395,26063447.803057216,179.37131581052799,163.79729317757821,196.43328778739715,{"$f":"BN20+BK21","v":8966483.4823717568},8187963.1483851615,9819384.0100619718,143.77513711237225,131.30540458210035,157.43623367071586,{"$f":"BT20+BQ21","v":7187087.7808332155},6563745.9145094855,7869984.0181048606]
[25,0.05,3.2495396497054332E-5,2.9661735939973851E-5,3.5599786297707245E-5,1178.287874455762,1075.5389243072648,1290.8535069454294,1.2212107740805551E-5,1.1147343860261517E-5,6.1625576606745059E-7,442.81282962166398,404.20433411623975,22.345525058804743,9.7784702499366537E-6,8.9259402959742079E-6,1.0712451311012962E-5,354.56877491158485,323.65591291726105,388.4350660749285,13.039425703942287,11.902362910829666,14.285124003557103,472811501.10646391,431581436.35742009,517980705.35972965,4.9003517033315003,4.473093968105716,5.3684298406972353,177687476.22844219,162195047.67076609,194660058.59425145,3.9238061407811142,3.5817114998960191,4.2985846622833126,142277789.95761913,129873387.77382833,155867314.4778854,1.6353072632140738E-6,1.4929094506181743E-6,1.7913098288542751E-6,59.296482793470403,54.133117085777549,64.953158855093463,6.1625576606745059E-7,5.6274898765613391E-7,6.7487460689891053E-7,22.345525058804743,20.405361374112946,24.471052881572582,4.9396001173470457E-7,4.5111846520105325E-7,5.4089465948951186E-7,17.911062951510321,16.357622149269012,19.612920208317604,0.65619964242412199,0.59905968114017694,0.71879878210454295,23793895.912629917,21721992.480590008,26063749.959294323,0.24728491240262243,0.22581425080245035,0.27080689096787336,8966587.4317390695,8188058.0722859884,9819497.8471930213,0.19821130277074789,0.18102027809381666,0.21704476591667354,7187171.1014827322,6563822.008692489,7870075.2556408523]
[36,0.05,1.9331736086317323E-12,1.7645971825750371E-12,2.1178559046016167E-12,1178.2878868636649,1075.5389356331752,1290.8535205386991,7.2650673434412859E-13,6.6316319479142211E-13,3.6661481672849219E-14,442.81283428468288,404.20433837269383,22.345525294113209,5.8172795711791534E-13,5.3101036062028162E-13,6.3729113630233472E-13,354.56877864535403,323.65591632550377,388.43507016532499,7.75724452073096E-7,7.0807980021597354E-7,8.4983190533500927E-7,472811506.08538228,431581440.90216738,517980710.81430018,2.9152531149305259E-7,2.6610745336976044E-7,3.1937160356753031E-7,177687478.09957153,162195049.37875313,194660060.6441097,2.3342994068199119E-7,2.1307849393249972E-7,2.5572577409075566E-7,142277791.45586842,129873389.14145368,155867316.11923853,9.7285559926490015E-14,8.8814215585077415E-14,1.0656626043438547E-13,59.296483417889114,54.133117655823689,64.953159539079536,3.6661481672849219E-14,3.3478326424473032E-14,4.0148757049662518E-14,22.345525294113209,20.405361588990608,24.471053139263805,2.9386022678366545E-14,2.6837349449549959E-14,3.217819732926657E-14,17.911063140121897,16.357622321522154,19.6129204148505,3.9037770499057752E-8,3.5638474689192053E-8,4.2761836606828171E-8,23793896.163190376,21721992.709332395,26063750.233757369,1.4711150439813639E-8,1.343384593395608E-8,1.6110489210438163E-8,8966587.5261612814,8188058.1585099343,9819497.9505967647,1.1791727467724792E-8,1.0769021521859729E-8,1.2912143213879554E-8,7187171.1771668857,6563822.0778124966,7870075.3385162959]
[39,0.05,7.4249026457052574E-15,6.7774369725535338E-15,8.1342274894952916E-15,1178.2878868636651,1075.5389356331755,1290.8535205386995,2.7903555841383338E-15,2.547066718454868E-15,1.4080883944038383E-16,442.81283428468299,404.20433837269394,22.345525294113216,2.2342915445357407E-15,2.0394962014079061E-15,2.4476977250712735E-15,354.56877864535414,323.65591632550388,388.4350701653251,2.9793902165943573E-9,2.7195817067434253E-9,3.2640209519478726E-9,472811506.0853824,431581440.9021675,517980710.8143003,1.1196858093499661E-9,1.022061301553499E-9,1.2266374078891212E-9,177687478.09957159,162195049.37875316,194660060.64410976,8.9655402723155525E-10,8.1838851217407393E-10,9.8218751184244263E-10,142277791.45586845,129873389.14145371,155867316.11923856,3.7365284114258643E-16,3.411162356704305E-16,4.0929800898855304E-16,59.296483417889128,54.133117655823703,64.95315953907955,1.4080883944038383E-16,1.2858302706645685E-16,1.5420271159754113E-16,22.345525294113216,20.405361588990615,24.471053139263812,1.1286537150990208E-16,1.0307646764985389E-16,1.2358951178378687E-16,17.9110631401219,16.357622321522157,19.612920414850503,1.4993565201112007E-10,1.3687969038433648E-10,1.642389862656864E-10,23793896.163190383,21721992.709332403,26063750.233757377,5.6502354125996332E-11,5.1596503165396081E-11,6.1876912362181753E-11,8966587.5261612833,8188058.1585099362,9819497.9505967665,4.5289480511020069E-11,4.1361487676167249E-11,4.9592755602698135E-11,7187171.1771668876,6563822.0778124984,7870075.3385162978]
[44,0.05,2.6359548000216316E-19,2.4060945135732013E-19,2.8877760448219855E-19,1178.2878868636651,1075.5389356331755,1290.8535205386995,9.9061921034494112E-20,9.0424791581206372E-20,4.9989306785462873E-21,442.81283428468299,404.20433837269394,22.345525294113216,7.9320791160451871E-20,7.2405256449209814E-20,8.6897039264691995E-20,354.56877864535414,323.65591632550388,388.4350701653251,1.0577294164405054E-13,9.6549339378717658E-14,1.1587777114673448E-13,472811506.0853824,431581440.9021675,517980710.8143003,3.9750570808889111E-14,3.6284750417631938E-14,4.3547517287404103E-14,177687478.09957159,162195049.37875316,194660060.64410976,3.1829048868764888E-14,2.9054052691123276E-14,3.4869169467965105E-14,142277791.45586845,129873389.14145371,155867316.11923856,1.326525137297564E-20,1.2110151764762617E-20,1.4530709733369098E-20,59.296483417889128,54.133117655823703,64.95315953907955,4.9989306785462873E-21,4.5648955086729505E-21,5.4744337698084534E-21,22.345525294113216,20.405361588990615,24.471053139263812,4.0068945275644385E-21,3.659373363340562E-21,4.3876180249614439E-21,17.9110631401219,16.357622321522157,19.612920414850503,5.3229465822247771E-15,4.8594398352518075E-15,5.8307369787284433E-15,23793896.163190383,21721992.709332403,26063750.233757377,2.005920598259847E-15,1.8317553330052927E-15,2.1967256937160595E-15,8966587.5261612833,8188058.1585099362,9819497.9505967665,1.6078463144909027E-15,1.4683965188296779E-15,1.7606192082915173E-15,7187171.1771668876,6563822.0778124984,7870075.3385162978]
[50,0.05,2.4098373099639385E-25,2.1996948999507321E-25,2.6400568232714034E-25,1178.2878868636651,1075.5389356331755,1290.8535205386995,9.0564190745481045E-26,8.2667971581423142E-26,4.5701123778698072E-27,442.81283428468299,404.20433837269394,22.345525294113216,7.2516494589643965E-26,6.6194188317410085E-26,7.9442836934737135E-26,354.56877864535414,323.65591632550388,388.4350701653251,9.6699526545895091E-20,8.8267143383981772E-20,1.0593754350513596E-19,472811506.0853824,431581440.9021675,517980710.8143003,3.6340687111493069E-20,3.3172171745289975E-20,3.9811923905002026E-20,177687478.09957159,162195049.37875316,194660060.64410976,2.9098689212723096E-20,2.6561737773406611E-20,3.1878022168918886E-20,142277791.45586845,129873389.14145371,155867316.11923856,1.2127331502188401E-26,1.1071318655316509E-26,1.3284236306116344E-26,59.296483417889128,54.133117655823703,64.95315953907955,4.5701123778698072E-27,4.1733096154746709E-27,5.0048258601788934E-27,22.345525294113216,20.405361588990615,24.471053139263812,3.6631750777880836E-27,3.3454649761042721E-27,4.0112393499067612E-27,17.9110631401219,16.357622321522157,19.612920414850503,4.8663335474056793E-21,4.4425873389098788E-21,5.3305646651493826E-21,23793896.163190383,21721992.709332403,26063750.233757377,1.8338487057790579E-21,1.6746236863262408E-21,2.0082861574219457E-21,8966587.5261612833,8188058.1585099362,9819497.9505967665,1.4699220325463822E-21,1.3424345200713925E-21,1.6095897610783201E-21,7187171.1771668876,6563822.0778124984,7870075.3385162978]

{"sheet":"Wyoming","index":391,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","Wyoming"]
[null,"Number of households",{"$f":"'WTP Values '!C67","v":10801},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA67","v":0.74301730456107939}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU67","v":0.97064335526250001}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV67","v":252.67566004}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW67","v":263.57664648399998}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!X3:X52), \"NULL\")))))","v":34526102.148698069},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!Y3:Y52), \"NULL\")))))","v":31515370.356506605},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!Z3:Z52), \"NULL\")))))","v":37824480.65237119},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AD3:AD52), \"NULL\")))))","v":12974237.160354562},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AE3:AE52), \"NULL\")))))","v":11843034.992142955},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AF3:AF52), \"NULL\")))))","v":14213514.908247788},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":10388747.497702461},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AK3:AK52), \"NULL\")))))","v":9483022.0594063196},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!AL3:AL52), \"NULL\")))))","v":11381006.364352088}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BH3:BH52), \"NULL\")))))","v":1737611.8215732295},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BI3:BI52), \"NULL\")))))","v":1586315.7813860059},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":1903362.7555948759},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BN3:BN52), \"NULL\")))))","v":654836.45962616091},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BO3:BO52), \"NULL\")))))","v":597991.00791721186},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BP3:BP52), \"NULL\")))))","v":717112.95215022855},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BT3:BT52), \"NULL\")))))","v":524909.79232261679},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BU3:BU52), \"NULL\")))))","v":479395.05312650272},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!BV3:BV52), \"NULL\")))))","v":574773.0308064}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!F3:F52), \"NULL\")))))","v":179.22474141815778},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!G3:G52), \"NULL\")))))","v":163.59605490697888},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!H3:H52), \"NULL\")))))","v":196.34659988552946},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!L3:L52), \"NULL\")))))","v":67.349169337091936},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!M3:M52), \"NULL\")))))","v":61.477107231261961},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!N3:N52), \"NULL\")))))","v":3.3992512285985392},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!R3:R52), \"NULL\")))))","v":53.927911581657291},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!S3:S52), \"NULL\")))))","v":49.226297516584054},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'Wyoming NPV 1%'!A3:A52,'Wyoming NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'Wyoming NPV 2%'!A3:A52,'Wyoming NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'Wyoming NPV 3%'!A3:A52,'Wyoming NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'Wyoming NPV 4%'!A3:A52,'Wyoming NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'Wyoming NPV 5%'!A3:A52,'Wyoming NPV 5%'!T3:T52), \"NULL\")))))","v":59.078720034613795}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Wyoming NPV 1%","index":392,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU67","v":34.065305373888613},{"$f":"'WTP Values '!CV67","v":31.094755803648621},{"$f":"'WTP Values '!CW67","v":37.319662627492797},{"$f":"C3","v":34.065305373888613},{"$f":"D3","v":31.094755803648621},{"$f":"E3","v":37.319662627492797},{"$f":"'WTP Values '!CC67","v":12.801078701477389},{"$f":"'WTP Values '!CD67","v":11.684973931417604},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"I3","v":12.801078701477389},{"$f":"J3","v":11.684973931417604},{"$f":"K3","v":0.64609679572422929},{"$f":"'WTP Values '!CI67","v":10.250095838716055},{"$f":"'WTP Values '!CJ67","v":9.3564585115838135},{"$f":"'WTP Values '!CK67","v":11.229111690456007},{"$f":"O3","v":10.250095838716055},{"$f":"P3","v":9.3564585115838135},{"$f":"Q3","v":11.229111690456007},{"$f":"'WTP Values '!BH67","v":6562387.5574263381},{"$f":"'WTP Values '!BI67","v":5990136.7783858152},{"$f":"'WTP Values '!BJ67","v":7189311.4412451545},{"$f":"U3","v":6562387.5574263381},{"$f":"V3","v":5990136.7783858152},{"$f":"W3","v":7189311.4412451545},{"$f":"'WTP Values '!AV67","v":2466017.5116645708},{"$f":"'WTP Values '!AW67","v":2251009.5446014404},{"$f":"'WTP Values '!AX67","v":2701567.4395986306},{"$f":"AA3","v":2466017.5116645708},{"$f":"AB3","v":2251009.5446014404},{"$f":"AC3","v":2701567.4395986306},{"$f":"'WTP Values '!BB67","v":1974592.6436337505},{"$f":"'WTP Values '!BC67","v":1802441.1125654436},{"$f":"'WTP Values '!BD67","v":2163191.6118058073},{"$f":"AG3","v":1974592.6436337505},{"$f":"AH3","v":1802441.1125654436},{"$f":"AI3","v":2163191.6118058073},{"$f":"'WTP Values '!CX67","v":1.7144210796874726},{"$f":"'WTP Values '!CY67","v":1.5651442864763327},{"$f":"'WTP Values '!CZ67","v":1.8779598469406293},{"$f":"AM3","v":1.7144210796874726},{"$f":"AN3","v":1.5651442864763327},{"$f":"AO3","v":1.8779598469406293},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"'WTP Values '!CG67","v":0.59001002220887588},{"$f":"'WTP Values '!CH67","v":0.70754212558829155},{"$f":"AS3","v":0.64609679572422929},{"$f":"AT3","v":0.59001002220887588},{"$f":"AU3","v":0.70754212558829155},{"$f":"'WTP Values '!CL67","v":0.5179041726808038},{"$f":"'WTP Values '!CM67","v":0.47299688824276037},{"$f":"'WTP Values '!CN67","v":0.56710191989725756},{"$f":"AY3","v":0.5179041726808038},{"$f":"AZ3","v":0.47299688824276037},{"$f":"BA3","v":0.56710191989725756},{"$f":"'WTP Values '!BK67","v":330268.44873535953},{"$f":"'WTP Values '!BL67","v":301511.56076299539},{"$f":"'WTP Values '!BM67","v":361772.78311897494},{"$f":"BE3","v":330268.44873535953},{"$f":"BF3","v":301511.56076299539},{"$f":"BG3","v":361772.78311897494},{"$f":"'WTP Values '!AY67","v":124464.98061936242},{"$f":"'WTP Values '!AZ67","v":113660.34697191337},{"$f":"'WTP Values '!BA67","v":136301.89397552324},{"$f":"BK3","v":124464.98061936242},{"$f":"BL3","v":113660.34697191337},{"$f":"BM3","v":136301.89397552324},{"$f":"'WTP Values '!BE67","v":99769.776358582589},{"$f":"'WTP Values '!BF67","v":91118.77495408876},{"$f":"'WTP Values '!BG67","v":109247.29844867175},{"$f":"BQ3","v":99769.776358582589},{"$f":"BR3","v":91118.77495408876},{"$f":"BS3","v":109247.29844867175}]
[2,0.01,{"$f":"C3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":31.49528973177571},{"$f":"D3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":28.748849670533115},{"$f":"E3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":34.504125949974842},{"$f":"F3+C4","v":65.560595105664319},{"$f":"G3+D4","v":59.843605474181736},{"$f":"H3+E4","v":71.823788577467639},{"$f":"I3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":11.835316846780129},{"$f":"J3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.803415247242606},{"$f":"K3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"L3+I4","v":24.636395548257518},{"$f":"M3+J4","v":22.48838917866021},{"$f":"N3+K4","v":1.2434496024219264},{"$f":"O3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":9.4767897917123278},{"$f":"P3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":8.6505718487276368},{"$f":"Q3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.381944980081366},{"$f":"R3+O4","v":19.726885630428384},{"$f":"S3+P4","v":18.00703036031145},{"$f":"T3+Q4","v":21.611056670537373},{"$f":"U3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6067296.1884489069},{"$f":"V3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":5538218.1752827428},{"$f":"W3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6646922.5603228118},{"$f":"X3+U4","v":12629683.745875245},{"$f":"Y3+V4","v":11528354.953668557},{"$f":"Z3+W4","v":13836234.001567967},{"$f":"AA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2279971.811820054},{"$f":"AB3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2081184.8600235209},{"$f":"AC3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2497750.9611673728},{"$f":"AD3+AA4","v":4745989.3234846247},{"$f":"AE3+AB4","v":4332194.4046249613},{"$f":"AF3+AC4","v":5199318.4007660039},{"$f":"AG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1825621.8968507308},{"$f":"AH3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1666458.1292210091},{"$f":"AI3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1999992.2446429429},{"$f":"AJ3+AG4","v":3800214.5404844815},{"$f":"AK3+AH4","v":3468899.2417864529},{"$f":"AL3+AI4","v":4163183.85644875},{"$f":"AM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.5850786609536542},{"$f":"AN3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.4470638743309288},{"$f":"AO3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.7362794442868243},{"$f":"AP3+AM4","v":3.2994997406411271},{"$f":"AQ3+AN4","v":3.0122081608072615},{"$f":"AR3+AO4","v":3.6142392912274537},{"$f":"AS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"AT3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.54549743177595766},{"$f":"AU3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.65416246818444113},{"$f":"AV3+AS4","v":1.2434496024219264},{"$f":"AW3+AT4","v":1.1355074539848335},{"$f":"AX3+AU4","v":1.3617045937727328},{"$f":"AY3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.47883152059985551},{"$f":"AZ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.43731221176290708},{"$f":"BA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.52431760345530465},{"$f":"BB3+AY4","v":0.99673569328065925},{"$f":"BC3+AZ4","v":0.91030910000566745},{"$f":"BD3+BA4","v":1.0914195233525623},{"$f":"BE3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":305351.74624201137},{"$f":"BF3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":278764.38680010667},{"$f":"BG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":334479.27433337178},{"$f":"BH3+BE4","v":635620.19497737091},{"$f":"BI3+BF4","v":580275.947563102},{"$f":"BJ3+BG4","v":696252.05745234666},{"$f":"BK3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":115074.87113476555},{"$f":"BL3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":105085.37996663587},{"$f":"BM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":126018.76292115683},{"$f":"BN3+BK4","v":239539.85175412797},{"$f":"BO3+BL4","v":218745.72693854925},{"$f":"BP3+BM4","v":262320.65689668007},{"$f":"BQ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":92242.766603719094},{"$f":"BR3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":84244.429506369037},{"$f":"BS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":101005.26853612401},{"$f":"BT3+BQ4","v":192012.5429623017},{"$f":"BU3+BR4","v":175363.20446045778},{"$f":"BV3+BS4","v":210252.56698479576}]
[3,0.01,{"$f":"C4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":27.999197886834061},{"$f":"D4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":25.557622673081468},{"$f":"E4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":30.674042328650255},93.559792992498387,85.401228147263197,102.4978309061179,{"$f":"I4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":10.521553580504069},{"$f":"J4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.6041968160085176},{"$f":"K4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},35.157949128761587,32.092585994668724,1.77449407241803,{"$f":"O4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":8.4248316167219564},{"$f":"P4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":7.690326873939993},{"$f":"Q4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.2295112832141175},28.151717247150341,25.697357234251442,30.840567953751489,{"$f":"U4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5393804.2185089989},{"$f":"V4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":4923455.7913514366},{"$f":"W4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5909089.9524945337},18023487.964384243,16451810.745019995,19745323.954062499,{"$f":"AA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2026886.6385803563},{"$f":"AB4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1850165.7622819475},{"$f":"AC4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2220491.5093445717},6772875.9620649815,6182360.1669069091,7419809.9101105761,{"$f":"AG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1622971.218610188},{"$f":"AH4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1481475.2087550219},{"$f":"AI4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1777985.8228576456},5423185.7590946695,4950374.4505414749,5941169.6793063954,{"$f":"AM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.4091291577947682},{"$f":"AN4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.2864345150444219},{"$f":"AO4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.5435461036061464},4.7086288984358955,4.2986426758516831,5.1577853948336001,{"$f":"AS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},{"$f":"AT4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.48494523051316213},{"$f":"AU4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.58154805219514627},1.77449407241803,1.6204526844979956,1.9432526459678789,{"$f":"AY4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.42567947823012869},{"$f":"AZ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.3887689638595484},{"$f":"BA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.46611644025882648},1.422415171510788,1.299078063865216,1.5575359636113888,{"$f":"BE4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":271456.59052295331},{"$f":"BF4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":247820.52479242528},{"$f":"BG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":297350.85693325748},907076.78550032421,828096.47235552734,993602.91438560421,{"$f":"BK4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":102301.14141333134},{"$f":"BL4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":93420.520139888788},{"$f":"BM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":112030.22136112172},341840.99316745932,312166.24707843806,374350.87825780176,{"$f":"BQ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":82003.483624437344},{"$f":"BR4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":74892.991069470649},{"$f":"BS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":89793.315935192179},274016.02658673906,250256.19552992843,300045.88291998795]
[4,0.01,{"$f":"C5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":23.933831699136395},{"$f":"D5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":21.84676297370638},{"$f":"E5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":26.220299938353445},117.49362469163478,107.24799112096957,128.71813084447135,{"$f":"I5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.9938680967586944},{"$f":"J5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.209707689798428},{"$f":"K5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},44.151817225520283,40.302293684467152,2.2284331109938589,{"$f":"O5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.2015813746936681},{"$f":"P5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":6.5737236422324354},{"$f":"Q5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.8894249260475693},35.353298621844012,32.271080876483879,38.729992879799056,{"$f":"U5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4610646.4515753062},{"$f":"V5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4208590.6447967831},{"$f":"W5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":5051114.8565639704},22634134.415959548,20660401.389816776,24796438.81062647,{"$f":"AA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1732591.1934006414},{"$f":"AB5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1581529.4476983158},{"$f":"AC5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1898085.4483336613},8505467.1554656234,7763889.6146052247,9317895.3584442381,{"$f":"AG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1387322.5995886098},{"$f":"AH5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1266371.2173504306},{"$f":"AI5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1519829.7329701509},6810508.3586832788,6216745.6678919056,7460999.4122765465,{"$f":"AM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.2045295097851556},{"$f":"AN5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.0996496149452646},{"$f":"AO5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.3194296784101371},5.9131584082210509,5.3982922907969479,6.4772150732437375,{"$f":"AS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},{"$f":"AT5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.41453321546252742},{"$f":"AU5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.49710971230158468},2.2284331109938589,2.0349858999605228,2.4403623582694638,{"$f":"AY5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.36387260202646088},{"$f":"AZ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.33232133964942595},{"$f":"BA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.39843828664110165},1.7862877735372489,1.631399403514642,1.9559742502524904,{"$f":"BE5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":232042.23126166061},{"$f":"BF5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":211838.02321575116},{"$f":"BG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":254176.75871282886},1139119.0167619849,1039934.4955712785,1247779.6730984331,{"$f":"BK5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":87447.444427240262},{"$f":"BL5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":79856.252143753838},{"$f":"BM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":95763.90274147474},429288.43759469956,392022.49922219187,470114.7809992765,{"$f":"BQ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":70096.921481206518},{"$f":"BR5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":64018.842644935328},{"$f":"BS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":76755.702787858521},344112.94806794554,314275.03817486379,376801.58570784645]
[5,0.01,{"$f":"C6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":19.671865042136432},{"$f":"D6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":17.956446683035811},{"$f":"E6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":21.551175266693249},137.16548973377121,125.20443780400538,150.26930611116461,{"$f":"I6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":7.3923039833441093},{"$f":"J6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.7477812888160216},{"$f":"K6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},51.544121208864389,47.050074973283174,2.6015379116156114,{"$f":"O6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.9191749433940002},{"$f":"P6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.4031216538956519},{"$f":"Q6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.4845322034613897},41.272473565238009,37.674202530379532,45.214525083260448,{"$f":"U6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3789615.2982335621},{"$f":"V6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3459154.7322122939},{"$f":"W6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":4151648.2199648013},26423749.714193109,24119556.12202907,28948087.030591272,{"$f":"AA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1424063.6667885212},{"$f":"AB6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1299901.9232013919},{"$f":"AC6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1560087.8809309129},9929530.8222541437,9063791.5378066171,10877983.239375152,{"$f":"AG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1140278.0504217283},{"$f":"AH6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1040864.8307601573},{"$f":"AI6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1249189.2551869939},7950786.4091050066,7257610.4986520633,8710188.667463541,{"$f":"AM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.99003545498397294},{"$f":"AN6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.90383182646099636},{"$f":"AO6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1.0844750181480656},6.9031938632050238,6.3021241172579447,7.561690091391803,{"$f":"AS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},{"$f":"AT6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.34071608644076606},{"$f":"AU6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.40858794757401512},2.6015379116156114,2.3757019864012889,2.8489503058434789,{"$f":"AY6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.29907675501260594},{"$f":"AZ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.27314391721244446},{"$f":"BA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.32748722816107384},2.0853645285498548,1.9045433207270865,2.2834614784135643,{"$f":"BE6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":190721.79978688105},{"$f":"BF6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":174115.41352334269},{"$f":"BG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":208914.76789430523},1329840.816548866,1214049.9090946212,1456694.4409927384,{"$f":"BK6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":71875.424991580774},{"$f":"BL6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":65636.018281160854},{"$f":"BM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":78710.94751228427},501163.86258628033,457658.51750335272,548825.72851156071,{"$f":"BQ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":57614.559865785515},{"$f":"BR6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":52618.822113233888},{"$f":"BS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":63087.592719705244},401727.50793373107,366893.8602880977,439889.1784275517]
[9,0.01,{"$f":"C10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.065203226344396},{"$f":"D10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":5.5363077228493429},{"$f":"E10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.6446296514885841},179.22474141815778,163.59605490697888,196.34659988552946,{"$f":"I10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.2791853173992647},{"$f":"J10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.0804669387437249},{"$f":"K10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},67.349169337091936,61.477107231261961,3.3992512285985392,{"$f":"O10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.8249921340488837},{"$f":"P10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.6658832712274512},{"$f":"Q10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.9993023314019638},53.927911581657291,49.226297516584054,59.078720034613795,{"$f":"U10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1168409.1408830676},{"$f":"V10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1066521.9793496479},{"$f":"W10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1280030.6490737691},34526102.148698069,31515370.356506605,37824480.65237119,{"$f":"AA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":439065.41285358154},{"$f":"AB10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":400784.02945754048},{"$f":"AC10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":481004.21737009496},12974237.160354562,11843034.992142955,14213514.908247788,{"$f":"AG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":351569.00962535589},{"$f":"AH10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":320918.0581603513},{"$f":"AI10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":385148.36720596295},10388747.497702461,9483022.0594063196,11381006.364352088,{"$f":"AM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.30524641272711767},{"$f":"AN10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.27866822480643799},{"$f":"AO10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.33436389304586245},9.019930140545549,8.2345535126434957,9.8803420156511184,{"$f":"AS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},{"$f":"AT10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10504912992853373},{"$f":"AU10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.12597529174601405},3.3992512285985392,3.1041669083513166,3.7225280416307571,{"$f":"AY10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":9.2210946727299625E-2},{"$f":"AZ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":8.4215368719983086E-2},{"$f":"BA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10097042596492986},2.7248028576092076,2.4885361823845895,2.983642560540023,{"$f":"BE10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":58803.091263784518},{"$f":"BF10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":53683.032371158275},{"$f":"BG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":64412.322957148463},1737611.8215732295,1586315.7813860059,1903362.7555948759,{"$f":"BK10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":22160.535293427671},{"$f":"BL10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":20236.809727526579},{"$f":"BM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":24268.054491913284},654836.45962616091,597991.00791721186,717112.95215022855,{"$f":"BQ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":17763.644353693871},{"$f":"BR10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":16223.365144282627},{"$f":"BS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":19451.08255298917},524909.79232261679,479395.05312650272,574773.0308064]
[16,0.01,{"$f":"C17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.17092731914695103},{"$f":"D17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.15602218124017497},{"$f":"E17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.18725650084075066},189.7122753703112,173.16905898386727,207.83603832129197,{"$f":"I17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":6.4231159551260866E-2},{"$f":"J17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.8630951534934875E-2},{"$f":"K17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},71.290180463586566,65.074508149608135,3.5981621735369411,{"$f":"O17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.143125486419374E-2},{"$f":"P17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":4.6947307606423301E-2},{"$f":"Q17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.6343600522147153E-2},57.083562967766966,52.106828756071046,62.535776673725827,{"$f":"U17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":32927.675242681937},{"$f":"V17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":30056.328854690204},{"$f":"W17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":36073.351396006052},36546435.199005961,33359527.106368523,40037821.968561389,{"$f":"AA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":12373.579441367681},{"$f":"AB17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":11294.747621075045},{"$f":"AC17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":13555.483354017984},13733438.996249769,12536043.282147145,15045234.452101931,{"$f":"AG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9907.7880934633831},{"$f":"AH17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9043.9942900735132},{"$f":"AI17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":10854.109157364384},10996656.546645103,10037931.582667977,12046978.538234798,{"$f":"AM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":8.6023417616159156E-3},{"$f":"AN17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":7.8533250775032933E-3},{"$f":"AO17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9.4229198470425542E-3},9.5477413280328562,8.7164075181860774,10.458501155556178,{"$f":"AS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},{"$f":"AT17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.9604558144750354E-3},{"$f":"AU17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.5501891846547898E-3},3.5981621735369411,3.2858106679510577,3.9403558868017501,{"$f":"AY17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.5986548730370074E-3},{"$f":"AZ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.3733264441585166E-3},{"$f":"BA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.8455112844937955E-3},2.8842477102338133,2.6341556292165906,3.1582337046374036,{"$f":"BE17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1657.1670185122769},{"$f":"BF17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1512.8754082015398},{"$f":"BG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1815.2443161791318},1839290.0989707392,1679140.8036707751,2014740.1322037908,{"$f":"BK17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":624.52002797109594},{"$f":"BL17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":570.30630396499885},{"$f":"BM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":683.91335630726712},693154.93925735273,632983.11307518219,759075.60961423058,{"$f":"BQ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":500.60847004574219},{"$f":"BR17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":457.20088975908283},{"$f":"BS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":548.163230680786},555625.46932815516,507447.38483235962,608406.51035652601]
[19,0.01,{"$f":"C20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.0559434218327007E-2},{"$f":"D20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.8766618395562019E-2},{"$f":"E20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.2523536496115357E-2},189.86389994420651,173.30746165037385,208.00214802973886,{"$f":"I20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.7258352038254039E-3},{"$f":"J20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.0522324766825574E-3},{"$f":"K20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},71.347158027187092,65.126517934164099,3.6010379484719253,{"$f":"O20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.186240481764812E-3},{"$f":"P20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":5.6469035334954544E-3},{"$f":"Q20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.7771059321586674E-3},57.129186114158095,52.148474325350911,62.585757416789804,{"$f":"U20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3960.5978523090275},{"$f":"V20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3615.227331806133},{"$f":"W20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4338.9652324867147},36575644.366697542,33386189.187527895,40069821.572613522,{"$f":"AA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1488.3155825508079},{"$f":"AB20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1358.5518212478207},{"$f":"AC20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1630.4770337792474},13744415.232931655,12546062.519000841,15057259.120819347,{"$f":"AG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1191.7259252253214},{"$f":"AH20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1087.8273093245798},{"$f":"AI20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1305.5510630662955},11005445.452686653,10045954.242751736,12056606.897728249,{"$f":"AM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.0347045776775963E-3},{"$f":"AN20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":9.4461155262872396E-4},{"$f":"AO20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.1334051321151555E-3},9.5553722112094963,8.7233739707957643,10.466859949304235,{"$f":"AS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},{"$f":"AT20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.5608875677524426E-4},{"$f":"AU20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4.2702290873569888E-4},3.6010379484719253,3.2884368008223035,3.9435051547189999,{"$f":"AY20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.125707124231363E-4},{"$f":"AZ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.8546781843189839E-4},{"$f":"BA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.4226302947372309E-4},2.8865529001811647,2.6362609369731622,3.1607578736127255,{"$f":"BE20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":199.32692138342702},{"$f":"BF20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":181.97127639206295},{"$f":"BG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":218.34073274495961},1840760.1228634047,1680482.8307397659,2016350.3817960161,{"$f":"BK20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":75.11835145592363},{"$f":"BL20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":68.59743076286793},{"$f":"BM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":82.262283935700012},693708.93251953449,633489.01494481938,759682.28894290037,{"$f":"BQ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":60.214054490577055},{"$f":"BR20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":54.99291549457449},{"$f":"BS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":65.934023527264003},556069.54430890072,507852.95423133142,608892.76976018283]
[25,0.01,{"$f":"C26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0315976726309843E-4},{"$f":"D26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":9.4164069178314907E-5},{"$f":"E26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.1301491851414559E-4},189.88022113990581,173.32235961148481,208.02002843651906,{"$f":"I26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.8765432602674778E-5},{"$f":"J26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.5385538981968954E-5},{"$f":"K26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},71.353291214849918,65.132116379391078,3.6013475030796989,{"$f":"O26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.1040305951782464E-5},{"$f":"P26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.833410920195847E-5},{"$f":"Q26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.4005053993929503E-5},57.134097087897629,52.152957144123391,62.59113745162049,{"$f":"U26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":19.872840289676695},{"$f":"V26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":18.139896564851139},{"$f":"W26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":21.771350261526241},36578788.504417844,33389059.151368015,40073266.078913644,{"$f":"AA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":7.4678265695230639},{"$f":"AB26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.8167191862630938},{"$f":"AC26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":8.1811410540937164},13745596.738688439,12547141.011234952,15058553.482058521,{"$f":"AG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.9796474835895888},{"$f":"AH26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.4583219976127317},{"$f":"AI26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.5507806482317283},11006391.509462293,10046817.819162156,12057643.315081446,{"$f":"AM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.191771441070773E-6},{"$f":"AN26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":4.7397173914615015E-6},{"$f":"AO26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.6870149441940764E-6},9.5561936159098373,8.724123854758842,10.467759707866238,{"$f":"AS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},{"$f":"AT26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7867239382100779E-6},{"$f":"AU26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.1426457271824013E-6},3.6013475030796989,3.2887194834206634,3.9438441487004274,{"$f":"AY26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.5683662110744343E-6},{"$f":"AZ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.4323737413108359E-6},{"$f":"BA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7173514644580231E-6},2.8868010357919585,2.6364875568344388,3.1610295805977215,{"$f":"BE26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0001500333532762},{"$f":"BF26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.91306571580848284},{"$f":"BG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0955544269767004},1840918.3594013117,1680627.2894238962,2016523.7125302386,{"$f":"BK26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.37691658102502446},{"$f":"BL26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.34419697143396405},{"$f":"BM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.41276223728827305},693768.56554745254,633543.47131166595,759747.59321248916,{"$f":"BQ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.30213223677518691},{"$f":"BR26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.27593445925095006},{"$f":"BS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.33083296211181884},556117.34549626568,507896.61059494194,608945.11176968575]
[36,0.01,{"$f":"C37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.603768402644725E-10},{"$f":"D37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4639172113240538E-10},{"$f":"E37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7569810416322103E-10},189.88027753715122,173.32241109079945,208.02009022155664,{"$f":"I37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.0266494945130372E-11},{"$f":"J37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.5011959444518123E-11},{"$f":"K37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},71.353312407837009,65.13213572459685,3.6013485727333867,{"$f":"O37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.825666363411929E-11},{"$f":"P37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.4049487761340758E-11},{"$f":"Q37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.2865795040621673E-11},57.134114057572901,52.152972634326112,62.591156042117781,{"$f":"U37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.089521639391032E-5},{"$f":"V37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.8201103695547496E-5},{"$f":"W37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3846725868716399E-5},36578799.368861213,33389069.068414405,40073277.981268749,{"$f":"AA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.1609820966430242E-5},{"$f":"AB37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0597579977811256E-5},{"$f":"AC37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.2718771928471081E-5},13745600.821334794,12547144.737922156,15058557.954672523,{"$f":"AG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":9.2962304467756202E-6},{"$f":"AH37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.4857542659107118E-6},{"$f":"AI37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0184139897772612E-5},11006394.778524015,10046820.803216243,12057646.896380568,{"$f":"AM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.0713627142129428E-12},{"$f":"AN37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":7.3685790415802513E-12},{"$f":"AO37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.8412906648049309E-12},9.556196454241249,8.7241264459531784,10.467762816946315,{"$f":"AS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},{"$f":"AT37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.7777218506533914E-12},{"$f":"AU37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3310539626877166E-12},3.6013485727333867,3.2887204602191868,3.943845320080706,{"$f":"AY37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.4382530513875625E-12},{"$f":"AZ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.2268330067414414E-12},{"$f":"BA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.6698722651331997E-12},2.8868018932147339,2.6364883399103949,3.1610305194704473,{"$f":"BE37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.5548784801977996E-6},{"$f":"BF37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4194932611830817E-6},{"$f":"BG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7031984658143823E-6},1840918.9061814018,1680627.7885951586,2016524.3114677262,{"$f":"BK37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.859715653866616E-7},{"$f":"BL37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.3510418035739644E-7},{"$f":"BM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.4169884396847955E-7},693768.77160701889,633543.65948348516,759747.81886880635,{"$f":"BQ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.6970844120326864E-7},{"$f":"BR37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.2898019129772941E-7},{"$f":"BS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.1432788699019256E-7},556117.51067137544,507896.76144777751,608945.29263542662]
[39,0.01,{"$f":"C40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.8337535715613581E-12},{"$f":"D40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6738473025835658E-12},{"$f":"E40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.0089373596247277E-12},189.88027753719911,173.32241109084316,208.02009022160908,{"$f":"I40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.8908889942508091E-13},{"$f":"J40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.2900838390143035E-13},{"$f":"K40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},71.353312407855,65.132135724613264,3.6013485727342949,{"$f":"O40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.5176813026602758E-13},{"$f":"P40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.0366315594322656E-13},{"$f":"Q40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.044690761415756E-13},57.134114057587304,52.152972634339264,62.591156042133562,{"$f":"U40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.5325682506942621E-7},{"$f":"V40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.2245226017922965E-7},{"$f":"W40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8700447237309872E-7},36578799.368870437,33389069.068422828,40073277.981278852,{"$f":"AA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.3274703895694325E-7},{"$f":"AB40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.211730453235741E-7},{"$f":"AC40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.4542681730882585E-7},13745600.821338259,12547144.737925319,15058557.954676319,{"$f":"AG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0629337599943083E-7},{"$f":"AH40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.7026367191453539E-8},{"$f":"AI40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.1644575912597074E-7},11006394.778526789,10046820.803218774,12057646.89638361,{"$f":"AM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.2288201838541465E-14},{"$f":"AN40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":8.4252552379430044E-14},{"$f":"AO40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0109158097305193E-13},9.5561964542436595,8.7241264459553776,10.467762816948955,{"$f":"AS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},{"$f":"AT40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.1760554429429393E-14},{"$f":"AU40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8087370290305968E-14},3.6013485727342949,3.288720460220016,3.9438453200817003,{"$f":"AY40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.7879058060871372E-14},{"$f":"AZ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.5461674969084835E-14},{"$f":"BA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.0527399054171171E-14},2.8868018932154618,2.6364883399110597,3.1610305194712445,{"$f":"BE40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.7778526885207866E-8},{"$f":"BF40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6230528255883005E-8},{"$f":"BG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.9474422021374785E-8},1840918.9061818658,1680627.7885955824,2016524.3114682348,{"$f":"BK40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.7000163433150363E-9},{"$f":"BL40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.1183971468052438E-9},{"$f":"BM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":7.3372037075521972E-9},693768.77160719386,633543.65948364499,759747.81886899786,{"$f":"BQ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.3706603162191009E-9},{"$f":"BR40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":4.9049722929074782E-9},{"$f":"BS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.8808403892142508E-9},556117.5106715156,507896.76144790556,608945.29263558018]
[44,0.01,{"$f":"C45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.85668257908986E-16},{"$f":"D45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.4331720251769645E-16},{"$f":"E45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.320655527702529E-16},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.8250467811945108E-16},{"$f":"J45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6659239865007812E-16},{"$f":"K45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4613537541351885E-16},{"$f":"P45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.3339480904820365E-16},{"$f":"Q45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.600931813970895E-16},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.355980513774666E-11},{"$f":"V45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.5401239233426357E-11},{"$f":"W45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0249784421163707E-10},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.5157953692709517E-11},{"$f":"AB45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.2092590160693629E-11},{"$f":"AC45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.8516183477962238E-11},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.8151720901600471E-11},{"$f":"AH45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.569736057009452E-11},{"$f":"AI45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.0840571957248554E-11},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.4442461030526512E-17},{"$f":"AN45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.2314225298911288E-17},{"$f":"AO45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.6774029390788577E-17},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},{"$f":"AT45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.4117590166876855E-18},{"$f":"AU45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0087411451625589E-17},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":7.3837476150288832E-18},{"$f":"AZ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":6.7435055164752806E-18},{"$f":"BA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.0851587405541692E-18},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.7086295096756758E-12},{"$f":"BF45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.298643233870051E-12},{"$f":"BG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.1577860643795968E-12},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.7744943027698794E-12},{"$f":"BL45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6204528948533175E-12},{"$f":"BM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.943252898226731E-12},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4224153561583276E-12},{"$f":"BR45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.2990782325020331E-12},{"$f":"BS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.5575361657993208E-12},556117.510671517,507896.7614479069,608945.29263558169]
[50,0.01,{"$f":"C51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.7895035513868295E-21},{"$f":"D51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.1974478913728587E-21},{"$f":"E51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.4381244836906824E-21},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.5513632815363721E-21},{"$f":"J51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.328914158686318E-21},{"$f":"K51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.042930815831224E-21},{"$f":"P51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8648213364174023E-21},{"$f":"Q51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2380569574963858E-21},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.3079393575868232E-15},{"$f":"V51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1938849361179473E-15},{"$f":"W51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4328905913690929E-15},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.914981524299623E-16},{"$f":"AB51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.4864524564021315E-16},{"$f":"AC51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":5.3844524580500275E-16},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.9355301880751304E-16},{"$f":"AH51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.5924176227432319E-16},{"$f":"AI51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.3114238869977816E-16},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.4169862507772403E-22},{"$f":"AN51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.1194649731833109E-22},{"$f":"AO51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.7429328491910704E-22},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},{"$f":"AT51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1759398887442619E-22},{"$f":"AU51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4101913139224932E-22},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.0322268305246614E-22},{"$f":"AZ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":9.427228135112282E-23},{"$f":"BA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1302821028259576E-22},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.5825295883551144E-17},{"$f":"BF51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.0093804829170161E-17},{"$f":"BG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.2104376250920827E-17},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.4806923603456026E-17},{"$f":"BL51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2653468710988831E-17},{"$f":"BM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.7166120574891763E-17},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.9884960474386072E-17},{"$f":"BR51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8160742707535075E-17},{"$f":"BS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.1773910806189947E-17},556117.510671517,507896.7614479069,608945.29263558169]

{"sheet":"Wyoming NPV 2%","index":393,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU67","v":34.065305373888613},{"$f":"'WTP Values '!CV67","v":31.094755803648621},{"$f":"'WTP Values '!CW67","v":37.319662627492797},{"$f":"C3","v":34.065305373888613},{"$f":"D3","v":31.094755803648621},{"$f":"E3","v":37.319662627492797},{"$f":"'WTP Values '!CC67","v":12.801078701477389},{"$f":"'WTP Values '!CD67","v":11.684973931417604},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"I3","v":12.801078701477389},{"$f":"J3","v":11.684973931417604},{"$f":"K3","v":0.64609679572422929},{"$f":"'WTP Values '!CI67","v":10.250095838716055},{"$f":"'WTP Values '!CJ67","v":9.3564585115838135},{"$f":"'WTP Values '!CK67","v":11.229111690456007},{"$f":"O3","v":10.250095838716055},{"$f":"P3","v":9.3564585115838135},{"$f":"Q3","v":11.229111690456007},{"$f":"'WTP Values '!BH67","v":6562387.5574263381},{"$f":"'WTP Values '!BI67","v":5990136.7783858152},{"$f":"'WTP Values '!BJ67","v":7189311.4412451545},{"$f":"U3","v":6562387.5574263381},{"$f":"V3","v":5990136.7783858152},{"$f":"W3","v":7189311.4412451545},{"$f":"'WTP Values '!AV67","v":2466017.5116645708},{"$f":"'WTP Values '!AW67","v":2251009.5446014404},{"$f":"'WTP Values '!AX67","v":2701567.4395986306},{"$f":"AA3","v":2466017.5116645708},{"$f":"AB3","v":2251009.5446014404},{"$f":"AC3","v":2701567.4395986306},{"$f":"'WTP Values '!BB67","v":1974592.6436337505},{"$f":"'WTP Values '!BC67","v":1802441.1125654436},{"$f":"'WTP Values '!BD67","v":2163191.6118058073},{"$f":"AG3","v":1974592.6436337505},{"$f":"AH3","v":1802441.1125654436},{"$f":"AI3","v":2163191.6118058073},{"$f":"'WTP Values '!CX67","v":1.7144210796874726},{"$f":"'WTP Values '!CY67","v":1.5651442864763327},{"$f":"'WTP Values '!CZ67","v":1.8779598469406293},{"$f":"AM3","v":1.7144210796874726},{"$f":"AN3","v":1.5651442864763327},{"$f":"AO3","v":1.8779598469406293},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"'WTP Values '!CG67","v":0.59001002220887588},{"$f":"'WTP Values '!CH67","v":0.70754212558829155},{"$f":"AS3","v":0.64609679572422929},{"$f":"AT3","v":0.59001002220887588},{"$f":"AU3","v":0.70754212558829155},{"$f":"'WTP Values '!CL67","v":0.5179041726808038},{"$f":"'WTP Values '!CM67","v":0.47299688824276037},{"$f":"'WTP Values '!CN67","v":0.56710191989725756},{"$f":"AY3","v":0.5179041726808038},{"$f":"AZ3","v":0.47299688824276037},{"$f":"BA3","v":0.56710191989725756},{"$f":"'WTP Values '!BK67","v":330268.44873535953},{"$f":"'WTP Values '!BL67","v":301511.56076299539},{"$f":"'WTP Values '!BM67","v":361772.78311897494},{"$f":"BE3","v":330268.44873535953},{"$f":"BF3","v":301511.56076299539},{"$f":"BG3","v":361772.78311897494},{"$f":"'WTP Values '!AY67","v":124464.98061936242},{"$f":"'WTP Values '!AZ67","v":113660.34697191337},{"$f":"'WTP Values '!BA67","v":136301.89397552324},{"$f":"BK3","v":124464.98061936242},{"$f":"BL3","v":113660.34697191337},{"$f":"BM3","v":136301.89397552324},{"$f":"'WTP Values '!BE67","v":99769.776358582589},{"$f":"'WTP Values '!BF67","v":91118.77495408876},{"$f":"'WTP Values '!BG67","v":109247.29844867175},{"$f":"BQ3","v":99769.776358582589},{"$f":"BR3","v":91118.77495408876},{"$f":"BS3","v":109247.29844867175}]
[2,0.02,{"$f":"C3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":31.49528973177571},{"$f":"D3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":28.748849670533115},{"$f":"E3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":34.504125949974842},{"$f":"F3+C4","v":65.560595105664319},{"$f":"G3+D4","v":59.843605474181736},{"$f":"H3+E4","v":71.823788577467639},{"$f":"I3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":11.835316846780129},{"$f":"J3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.803415247242606},{"$f":"K3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"L3+I4","v":24.636395548257518},{"$f":"M3+J4","v":22.48838917866021},{"$f":"N3+K4","v":1.2434496024219264},{"$f":"O3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":9.4767897917123278},{"$f":"P3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":8.6505718487276368},{"$f":"Q3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.381944980081366},{"$f":"R3+O4","v":19.726885630428384},{"$f":"S3+P4","v":18.00703036031145},{"$f":"T3+Q4","v":21.611056670537373},{"$f":"U3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6067296.1884489069},{"$f":"V3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":5538218.1752827428},{"$f":"W3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6646922.5603228118},{"$f":"X3+U4","v":12629683.745875245},{"$f":"Y3+V4","v":11528354.953668557},{"$f":"Z3+W4","v":13836234.001567967},{"$f":"AA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2279971.811820054},{"$f":"AB3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2081184.8600235209},{"$f":"AC3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2497750.9611673728},{"$f":"AD3+AA4","v":4745989.3234846247},{"$f":"AE3+AB4","v":4332194.4046249613},{"$f":"AF3+AC4","v":5199318.4007660039},{"$f":"AG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1825621.8968507308},{"$f":"AH3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1666458.1292210091},{"$f":"AI3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1999992.2446429429},{"$f":"AJ3+AG4","v":3800214.5404844815},{"$f":"AK3+AH4","v":3468899.2417864529},{"$f":"AL3+AI4","v":4163183.85644875},{"$f":"AM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.5850786609536542},{"$f":"AN3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.4470638743309288},{"$f":"AO3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.7362794442868243},{"$f":"AP3+AM4","v":3.2994997406411271},{"$f":"AQ3+AN4","v":3.0122081608072615},{"$f":"AR3+AO4","v":3.6142392912274537},{"$f":"AS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"AT3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.54549743177595766},{"$f":"AU3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.65416246818444113},{"$f":"AV3+AS4","v":1.2434496024219264},{"$f":"AW3+AT4","v":1.1355074539848335},{"$f":"AX3+AU4","v":1.3617045937727328},{"$f":"AY3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.47883152059985551},{"$f":"AZ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.43731221176290708},{"$f":"BA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.52431760345530465},{"$f":"BB3+AY4","v":0.99673569328065925},{"$f":"BC3+AZ4","v":0.91030910000566745},{"$f":"BD3+BA4","v":1.0914195233525623},{"$f":"BE3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":305351.74624201137},{"$f":"BF3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":278764.38680010667},{"$f":"BG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":334479.27433337178},{"$f":"BH3+BE4","v":635620.19497737091},{"$f":"BI3+BF4","v":580275.947563102},{"$f":"BJ3+BG4","v":696252.05745234666},{"$f":"BK3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":115074.87113476555},{"$f":"BL3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":105085.37996663587},{"$f":"BM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":126018.76292115683},{"$f":"BN3+BK4","v":239539.85175412797},{"$f":"BO3+BL4","v":218745.72693854925},{"$f":"BP3+BM4","v":262320.65689668007},{"$f":"BQ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":92242.766603719094},{"$f":"BR3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":84244.429506369037},{"$f":"BS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":101005.26853612401},{"$f":"BT3+BQ4","v":192012.5429623017},{"$f":"BU3+BR4","v":175363.20446045778},{"$f":"BV3+BS4","v":210252.56698479576}]
[3,0.02,{"$f":"C4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":27.999197886834061},{"$f":"D4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":25.557622673081468},{"$f":"E4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":30.674042328650255},93.559792992498387,85.401228147263197,102.4978309061179,{"$f":"I4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":10.521553580504069},{"$f":"J4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.6041968160085176},{"$f":"K4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},35.157949128761587,32.092585994668724,1.77449407241803,{"$f":"O4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":8.4248316167219564},{"$f":"P4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":7.690326873939993},{"$f":"Q4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.2295112832141175},28.151717247150341,25.697357234251442,30.840567953751489,{"$f":"U4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5393804.2185089989},{"$f":"V4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":4923455.7913514366},{"$f":"W4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5909089.9524945337},18023487.964384243,16451810.745019995,19745323.954062499,{"$f":"AA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2026886.6385803563},{"$f":"AB4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1850165.7622819475},{"$f":"AC4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2220491.5093445717},6772875.9620649815,6182360.1669069091,7419809.9101105761,{"$f":"AG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1622971.218610188},{"$f":"AH4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1481475.2087550219},{"$f":"AI4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1777985.8228576456},5423185.7590946695,4950374.4505414749,5941169.6793063954,{"$f":"AM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.4091291577947682},{"$f":"AN4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.2864345150444219},{"$f":"AO4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.5435461036061464},4.7086288984358955,4.2986426758516831,5.1577853948336001,{"$f":"AS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},{"$f":"AT4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.48494523051316213},{"$f":"AU4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.58154805219514627},1.77449407241803,1.6204526844979956,1.9432526459678789,{"$f":"AY4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.42567947823012869},{"$f":"AZ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.3887689638595484},{"$f":"BA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.46611644025882648},1.422415171510788,1.299078063865216,1.5575359636113888,{"$f":"BE4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":271456.59052295331},{"$f":"BF4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":247820.52479242528},{"$f":"BG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":297350.85693325748},907076.78550032421,828096.47235552734,993602.91438560421,{"$f":"BK4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":102301.14141333134},{"$f":"BL4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":93420.520139888788},{"$f":"BM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":112030.22136112172},341840.99316745932,312166.24707843806,374350.87825780176,{"$f":"BQ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":82003.483624437344},{"$f":"BR4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":74892.991069470649},{"$f":"BS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":89793.315935192179},274016.02658673906,250256.19552992843,300045.88291998795]
[4,0.02,{"$f":"C5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":23.933831699136395},{"$f":"D5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":21.84676297370638},{"$f":"E5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":26.220299938353445},117.49362469163478,107.24799112096957,128.71813084447135,{"$f":"I5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.9938680967586944},{"$f":"J5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.209707689798428},{"$f":"K5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},44.151817225520283,40.302293684467152,2.2284331109938589,{"$f":"O5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.2015813746936681},{"$f":"P5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":6.5737236422324354},{"$f":"Q5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.8894249260475693},35.353298621844012,32.271080876483879,38.729992879799056,{"$f":"U5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4610646.4515753062},{"$f":"V5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4208590.6447967831},{"$f":"W5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":5051114.8565639704},22634134.415959548,20660401.389816776,24796438.81062647,{"$f":"AA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1732591.1934006414},{"$f":"AB5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1581529.4476983158},{"$f":"AC5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1898085.4483336613},8505467.1554656234,7763889.6146052247,9317895.3584442381,{"$f":"AG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1387322.5995886098},{"$f":"AH5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1266371.2173504306},{"$f":"AI5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1519829.7329701509},6810508.3586832788,6216745.6678919056,7460999.4122765465,{"$f":"AM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.2045295097851556},{"$f":"AN5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.0996496149452646},{"$f":"AO5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.3194296784101371},5.9131584082210509,5.3982922907969479,6.4772150732437375,{"$f":"AS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},{"$f":"AT5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.41453321546252742},{"$f":"AU5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.49710971230158468},2.2284331109938589,2.0349858999605228,2.4403623582694638,{"$f":"AY5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.36387260202646088},{"$f":"AZ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.33232133964942595},{"$f":"BA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.39843828664110165},1.7862877735372489,1.631399403514642,1.9559742502524904,{"$f":"BE5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":232042.23126166061},{"$f":"BF5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":211838.02321575116},{"$f":"BG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":254176.75871282886},1139119.0167619849,1039934.4955712785,1247779.6730984331,{"$f":"BK5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":87447.444427240262},{"$f":"BL5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":79856.252143753838},{"$f":"BM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":95763.90274147474},429288.43759469956,392022.49922219187,470114.7809992765,{"$f":"BQ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":70096.921481206518},{"$f":"BR5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":64018.842644935328},{"$f":"BS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":76755.702787858521},344112.94806794554,314275.03817486379,376801.58570784645]
[5,0.02,{"$f":"C6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":19.671865042136432},{"$f":"D6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":17.956446683035811},{"$f":"E6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":21.551175266693249},137.16548973377121,125.20443780400538,150.26930611116461,{"$f":"I6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":7.3923039833441093},{"$f":"J6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.7477812888160216},{"$f":"K6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},51.544121208864389,47.050074973283174,2.6015379116156114,{"$f":"O6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.9191749433940002},{"$f":"P6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.4031216538956519},{"$f":"Q6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.4845322034613897},41.272473565238009,37.674202530379532,45.214525083260448,{"$f":"U6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3789615.2982335621},{"$f":"V6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3459154.7322122939},{"$f":"W6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":4151648.2199648013},26423749.714193109,24119556.12202907,28948087.030591272,{"$f":"AA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1424063.6667885212},{"$f":"AB6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1299901.9232013919},{"$f":"AC6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1560087.8809309129},9929530.8222541437,9063791.5378066171,10877983.239375152,{"$f":"AG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1140278.0504217283},{"$f":"AH6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1040864.8307601573},{"$f":"AI6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1249189.2551869939},7950786.4091050066,7257610.4986520633,8710188.667463541,{"$f":"AM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.99003545498397294},{"$f":"AN6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.90383182646099636},{"$f":"AO6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1.0844750181480656},6.9031938632050238,6.3021241172579447,7.561690091391803,{"$f":"AS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},{"$f":"AT6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.34071608644076606},{"$f":"AU6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.40858794757401512},2.6015379116156114,2.3757019864012889,2.8489503058434789,{"$f":"AY6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.29907675501260594},{"$f":"AZ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.27314391721244446},{"$f":"BA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.32748722816107384},2.0853645285498548,1.9045433207270865,2.2834614784135643,{"$f":"BE6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":190721.79978688105},{"$f":"BF6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":174115.41352334269},{"$f":"BG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":208914.76789430523},1329840.816548866,1214049.9090946212,1456694.4409927384,{"$f":"BK6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":71875.424991580774},{"$f":"BL6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":65636.018281160854},{"$f":"BM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":78710.94751228427},501163.86258628033,457658.51750335272,548825.72851156071,{"$f":"BQ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":57614.559865785515},{"$f":"BR6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":52618.822113233888},{"$f":"BS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":63087.592719705244},401727.50793373107,366893.8602880977,439889.1784275517]
[9,0.02,{"$f":"C10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.065203226344396},{"$f":"D10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":5.5363077228493429},{"$f":"E10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.6446296514885841},179.22474141815778,163.59605490697888,196.34659988552946,{"$f":"I10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.2791853173992647},{"$f":"J10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.0804669387437249},{"$f":"K10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},67.349169337091936,61.477107231261961,3.3992512285985392,{"$f":"O10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.8249921340488837},{"$f":"P10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.6658832712274512},{"$f":"Q10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.9993023314019638},53.927911581657291,49.226297516584054,59.078720034613795,{"$f":"U10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1168409.1408830676},{"$f":"V10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1066521.9793496479},{"$f":"W10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1280030.6490737691},34526102.148698069,31515370.356506605,37824480.65237119,{"$f":"AA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":439065.41285358154},{"$f":"AB10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":400784.02945754048},{"$f":"AC10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":481004.21737009496},12974237.160354562,11843034.992142955,14213514.908247788,{"$f":"AG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":351569.00962535589},{"$f":"AH10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":320918.0581603513},{"$f":"AI10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":385148.36720596295},10388747.497702461,9483022.0594063196,11381006.364352088,{"$f":"AM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.30524641272711767},{"$f":"AN10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.27866822480643799},{"$f":"AO10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.33436389304586245},9.019930140545549,8.2345535126434957,9.8803420156511184,{"$f":"AS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},{"$f":"AT10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10504912992853373},{"$f":"AU10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.12597529174601405},3.3992512285985392,3.1041669083513166,3.7225280416307571,{"$f":"AY10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":9.2210946727299625E-2},{"$f":"AZ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":8.4215368719983086E-2},{"$f":"BA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10097042596492986},2.7248028576092076,2.4885361823845895,2.983642560540023,{"$f":"BE10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":58803.091263784518},{"$f":"BF10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":53683.032371158275},{"$f":"BG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":64412.322957148463},1737611.8215732295,1586315.7813860059,1903362.7555948759,{"$f":"BK10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":22160.535293427671},{"$f":"BL10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":20236.809727526579},{"$f":"BM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":24268.054491913284},654836.45962616091,597991.00791721186,717112.95215022855,{"$f":"BQ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":17763.644353693871},{"$f":"BR10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":16223.365144282627},{"$f":"BS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":19451.08255298917},524909.79232261679,479395.05312650272,574773.0308064]
[16,0.02,{"$f":"C17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.17092731914695103},{"$f":"D17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.15602218124017497},{"$f":"E17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.18725650084075066},189.7122753703112,173.16905898386727,207.83603832129197,{"$f":"I17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":6.4231159551260866E-2},{"$f":"J17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.8630951534934875E-2},{"$f":"K17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},71.290180463586566,65.074508149608135,3.5981621735369411,{"$f":"O17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.143125486419374E-2},{"$f":"P17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":4.6947307606423301E-2},{"$f":"Q17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.6343600522147153E-2},57.083562967766966,52.106828756071046,62.535776673725827,{"$f":"U17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":32927.675242681937},{"$f":"V17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":30056.328854690204},{"$f":"W17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":36073.351396006052},36546435.199005961,33359527.106368523,40037821.968561389,{"$f":"AA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":12373.579441367681},{"$f":"AB17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":11294.747621075045},{"$f":"AC17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":13555.483354017984},13733438.996249769,12536043.282147145,15045234.452101931,{"$f":"AG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9907.7880934633831},{"$f":"AH17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9043.9942900735132},{"$f":"AI17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":10854.109157364384},10996656.546645103,10037931.582667977,12046978.538234798,{"$f":"AM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":8.6023417616159156E-3},{"$f":"AN17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":7.8533250775032933E-3},{"$f":"AO17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9.4229198470425542E-3},9.5477413280328562,8.7164075181860774,10.458501155556178,{"$f":"AS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},{"$f":"AT17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.9604558144750354E-3},{"$f":"AU17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.5501891846547898E-3},3.5981621735369411,3.2858106679510577,3.9403558868017501,{"$f":"AY17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.5986548730370074E-3},{"$f":"AZ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.3733264441585166E-3},{"$f":"BA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.8455112844937955E-3},2.8842477102338133,2.6341556292165906,3.1582337046374036,{"$f":"BE17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1657.1670185122769},{"$f":"BF17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1512.8754082015398},{"$f":"BG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1815.2443161791318},1839290.0989707392,1679140.8036707751,2014740.1322037908,{"$f":"BK17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":624.52002797109594},{"$f":"BL17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":570.30630396499885},{"$f":"BM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":683.91335630726712},693154.93925735273,632983.11307518219,759075.60961423058,{"$f":"BQ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":500.60847004574219},{"$f":"BR17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":457.20088975908283},{"$f":"BS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":548.163230680786},555625.46932815516,507447.38483235962,608406.51035652601]
[19,0.02,{"$f":"C20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.0559434218327007E-2},{"$f":"D20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.8766618395562019E-2},{"$f":"E20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.2523536496115357E-2},189.86389994420651,173.30746165037385,208.00214802973886,{"$f":"I20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.7258352038254039E-3},{"$f":"J20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.0522324766825574E-3},{"$f":"K20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},71.347158027187092,65.126517934164099,3.6010379484719253,{"$f":"O20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.186240481764812E-3},{"$f":"P20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":5.6469035334954544E-3},{"$f":"Q20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.7771059321586674E-3},57.129186114158095,52.148474325350911,62.585757416789804,{"$f":"U20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3960.5978523090275},{"$f":"V20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3615.227331806133},{"$f":"W20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4338.9652324867147},36575644.366697542,33386189.187527895,40069821.572613522,{"$f":"AA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1488.3155825508079},{"$f":"AB20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1358.5518212478207},{"$f":"AC20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1630.4770337792474},13744415.232931655,12546062.519000841,15057259.120819347,{"$f":"AG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1191.7259252253214},{"$f":"AH20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1087.8273093245798},{"$f":"AI20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1305.5510630662955},11005445.452686653,10045954.242751736,12056606.897728249,{"$f":"AM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.0347045776775963E-3},{"$f":"AN20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":9.4461155262872396E-4},{"$f":"AO20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.1334051321151555E-3},9.5553722112094963,8.7233739707957643,10.466859949304235,{"$f":"AS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},{"$f":"AT20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.5608875677524426E-4},{"$f":"AU20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4.2702290873569888E-4},3.6010379484719253,3.2884368008223035,3.9435051547189999,{"$f":"AY20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.125707124231363E-4},{"$f":"AZ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.8546781843189839E-4},{"$f":"BA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.4226302947372309E-4},2.8865529001811647,2.6362609369731622,3.1607578736127255,{"$f":"BE20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":199.32692138342702},{"$f":"BF20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":181.97127639206295},{"$f":"BG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":218.34073274495961},1840760.1228634047,1680482.8307397659,2016350.3817960161,{"$f":"BK20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":75.11835145592363},{"$f":"BL20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":68.59743076286793},{"$f":"BM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":82.262283935700012},693708.93251953449,633489.01494481938,759682.28894290037,{"$f":"BQ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":60.214054490577055},{"$f":"BR20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":54.99291549457449},{"$f":"BS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":65.934023527264003},556069.54430890072,507852.95423133142,608892.76976018283]
[25,0.02,{"$f":"C26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0315976726309843E-4},{"$f":"D26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":9.4164069178314907E-5},{"$f":"E26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.1301491851414559E-4},189.88022113990581,173.32235961148481,208.02002843651906,{"$f":"I26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.8765432602674778E-5},{"$f":"J26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.5385538981968954E-5},{"$f":"K26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},71.353291214849918,65.132116379391078,3.6013475030796989,{"$f":"O26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.1040305951782464E-5},{"$f":"P26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.833410920195847E-5},{"$f":"Q26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.4005053993929503E-5},57.134097087897629,52.152957144123391,62.59113745162049,{"$f":"U26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":19.872840289676695},{"$f":"V26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":18.139896564851139},{"$f":"W26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":21.771350261526241},36578788.504417844,33389059.151368015,40073266.078913644,{"$f":"AA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":7.4678265695230639},{"$f":"AB26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.8167191862630938},{"$f":"AC26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":8.1811410540937164},13745596.738688439,12547141.011234952,15058553.482058521,{"$f":"AG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.9796474835895888},{"$f":"AH26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.4583219976127317},{"$f":"AI26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.5507806482317283},11006391.509462293,10046817.819162156,12057643.315081446,{"$f":"AM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.191771441070773E-6},{"$f":"AN26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":4.7397173914615015E-6},{"$f":"AO26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.6870149441940764E-6},9.5561936159098373,8.724123854758842,10.467759707866238,{"$f":"AS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},{"$f":"AT26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7867239382100779E-6},{"$f":"AU26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.1426457271824013E-6},3.6013475030796989,3.2887194834206634,3.9438441487004274,{"$f":"AY26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.5683662110744343E-6},{"$f":"AZ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.4323737413108359E-6},{"$f":"BA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7173514644580231E-6},2.8868010357919585,2.6364875568344388,3.1610295805977215,{"$f":"BE26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0001500333532762},{"$f":"BF26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.91306571580848284},{"$f":"BG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0955544269767004},1840918.3594013117,1680627.2894238962,2016523.7125302386,{"$f":"BK26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.37691658102502446},{"$f":"BL26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.34419697143396405},{"$f":"BM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.41276223728827305},693768.56554745254,633543.47131166595,759747.59321248916,{"$f":"BQ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.30213223677518691},{"$f":"BR26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.27593445925095006},{"$f":"BS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.33083296211181884},556117.34549626568,507896.61059494194,608945.11176968575]
[36,0.02,{"$f":"C37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.603768402644725E-10},{"$f":"D37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4639172113240538E-10},{"$f":"E37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7569810416322103E-10},189.88027753715122,173.32241109079945,208.02009022155664,{"$f":"I37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.0266494945130372E-11},{"$f":"J37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.5011959444518123E-11},{"$f":"K37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},71.353312407837009,65.13213572459685,3.6013485727333867,{"$f":"O37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.825666363411929E-11},{"$f":"P37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.4049487761340758E-11},{"$f":"Q37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.2865795040621673E-11},57.134114057572901,52.152972634326112,62.591156042117781,{"$f":"U37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.089521639391032E-5},{"$f":"V37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.8201103695547496E-5},{"$f":"W37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3846725868716399E-5},36578799.368861213,33389069.068414405,40073277.981268749,{"$f":"AA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.1609820966430242E-5},{"$f":"AB37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0597579977811256E-5},{"$f":"AC37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.2718771928471081E-5},13745600.821334794,12547144.737922156,15058557.954672523,{"$f":"AG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":9.2962304467756202E-6},{"$f":"AH37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.4857542659107118E-6},{"$f":"AI37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0184139897772612E-5},11006394.778524015,10046820.803216243,12057646.896380568,{"$f":"AM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.0713627142129428E-12},{"$f":"AN37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":7.3685790415802513E-12},{"$f":"AO37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.8412906648049309E-12},9.556196454241249,8.7241264459531784,10.467762816946315,{"$f":"AS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},{"$f":"AT37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.7777218506533914E-12},{"$f":"AU37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3310539626877166E-12},3.6013485727333867,3.2887204602191868,3.943845320080706,{"$f":"AY37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.4382530513875625E-12},{"$f":"AZ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.2268330067414414E-12},{"$f":"BA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.6698722651331997E-12},2.8868018932147339,2.6364883399103949,3.1610305194704473,{"$f":"BE37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.5548784801977996E-6},{"$f":"BF37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4194932611830817E-6},{"$f":"BG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7031984658143823E-6},1840918.9061814018,1680627.7885951586,2016524.3114677262,{"$f":"BK37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.859715653866616E-7},{"$f":"BL37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.3510418035739644E-7},{"$f":"BM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.4169884396847955E-7},693768.77160701889,633543.65948348516,759747.81886880635,{"$f":"BQ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.6970844120326864E-7},{"$f":"BR37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.2898019129772941E-7},{"$f":"BS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.1432788699019256E-7},556117.51067137544,507896.76144777751,608945.29263542662]
[39,0.02,{"$f":"C40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.8337535715613581E-12},{"$f":"D40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6738473025835658E-12},{"$f":"E40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.0089373596247277E-12},189.88027753719911,173.32241109084316,208.02009022160908,{"$f":"I40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.8908889942508091E-13},{"$f":"J40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.2900838390143035E-13},{"$f":"K40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},71.353312407855,65.132135724613264,3.6013485727342949,{"$f":"O40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.5176813026602758E-13},{"$f":"P40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.0366315594322656E-13},{"$f":"Q40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.044690761415756E-13},57.134114057587304,52.152972634339264,62.591156042133562,{"$f":"U40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.5325682506942621E-7},{"$f":"V40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.2245226017922965E-7},{"$f":"W40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8700447237309872E-7},36578799.368870437,33389069.068422828,40073277.981278852,{"$f":"AA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.3274703895694325E-7},{"$f":"AB40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.211730453235741E-7},{"$f":"AC40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.4542681730882585E-7},13745600.821338259,12547144.737925319,15058557.954676319,{"$f":"AG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0629337599943083E-7},{"$f":"AH40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.7026367191453539E-8},{"$f":"AI40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.1644575912597074E-7},11006394.778526789,10046820.803218774,12057646.89638361,{"$f":"AM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.2288201838541465E-14},{"$f":"AN40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":8.4252552379430044E-14},{"$f":"AO40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0109158097305193E-13},9.5561964542436595,8.7241264459553776,10.467762816948955,{"$f":"AS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},{"$f":"AT40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.1760554429429393E-14},{"$f":"AU40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8087370290305968E-14},3.6013485727342949,3.288720460220016,3.9438453200817003,{"$f":"AY40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.7879058060871372E-14},{"$f":"AZ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.5461674969084835E-14},{"$f":"BA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.0527399054171171E-14},2.8868018932154618,2.6364883399110597,3.1610305194712445,{"$f":"BE40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.7778526885207866E-8},{"$f":"BF40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6230528255883005E-8},{"$f":"BG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.9474422021374785E-8},1840918.9061818658,1680627.7885955824,2016524.3114682348,{"$f":"BK40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.7000163433150363E-9},{"$f":"BL40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.1183971468052438E-9},{"$f":"BM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":7.3372037075521972E-9},693768.77160719386,633543.65948364499,759747.81886899786,{"$f":"BQ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.3706603162191009E-9},{"$f":"BR40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":4.9049722929074782E-9},{"$f":"BS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.8808403892142508E-9},556117.5106715156,507896.76144790556,608945.29263558018]
[44,0.02,{"$f":"C45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.85668257908986E-16},{"$f":"D45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.4331720251769645E-16},{"$f":"E45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.320655527702529E-16},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.8250467811945108E-16},{"$f":"J45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6659239865007812E-16},{"$f":"K45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4613537541351885E-16},{"$f":"P45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.3339480904820365E-16},{"$f":"Q45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.600931813970895E-16},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.355980513774666E-11},{"$f":"V45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.5401239233426357E-11},{"$f":"W45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0249784421163707E-10},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.5157953692709517E-11},{"$f":"AB45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.2092590160693629E-11},{"$f":"AC45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.8516183477962238E-11},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.8151720901600471E-11},{"$f":"AH45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.569736057009452E-11},{"$f":"AI45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.0840571957248554E-11},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.4442461030526512E-17},{"$f":"AN45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.2314225298911288E-17},{"$f":"AO45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.6774029390788577E-17},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},{"$f":"AT45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.4117590166876855E-18},{"$f":"AU45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0087411451625589E-17},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":7.3837476150288832E-18},{"$f":"AZ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":6.7435055164752806E-18},{"$f":"BA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.0851587405541692E-18},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.7086295096756758E-12},{"$f":"BF45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.298643233870051E-12},{"$f":"BG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.1577860643795968E-12},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.7744943027698794E-12},{"$f":"BL45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6204528948533175E-12},{"$f":"BM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.943252898226731E-12},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4224153561583276E-12},{"$f":"BR45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.2990782325020331E-12},{"$f":"BS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.5575361657993208E-12},556117.510671517,507896.7614479069,608945.29263558169]
[50,0.02,{"$f":"C51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.7895035513868295E-21},{"$f":"D51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.1974478913728587E-21},{"$f":"E51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.4381244836906824E-21},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.5513632815363721E-21},{"$f":"J51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.328914158686318E-21},{"$f":"K51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.042930815831224E-21},{"$f":"P51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8648213364174023E-21},{"$f":"Q51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2380569574963858E-21},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.3079393575868232E-15},{"$f":"V51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1938849361179473E-15},{"$f":"W51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4328905913690929E-15},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.914981524299623E-16},{"$f":"AB51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.4864524564021315E-16},{"$f":"AC51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":5.3844524580500275E-16},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.9355301880751304E-16},{"$f":"AH51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.5924176227432319E-16},{"$f":"AI51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.3114238869977816E-16},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.4169862507772403E-22},{"$f":"AN51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.1194649731833109E-22},{"$f":"AO51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.7429328491910704E-22},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},{"$f":"AT51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1759398887442619E-22},{"$f":"AU51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4101913139224932E-22},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.0322268305246614E-22},{"$f":"AZ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":9.427228135112282E-23},{"$f":"BA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1302821028259576E-22},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.5825295883551144E-17},{"$f":"BF51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.0093804829170161E-17},{"$f":"BG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.2104376250920827E-17},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.4806923603456026E-17},{"$f":"BL51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2653468710988831E-17},{"$f":"BM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.7166120574891763E-17},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.9884960474386072E-17},{"$f":"BR51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8160742707535075E-17},{"$f":"BS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.1773910806189947E-17},556117.510671517,507896.7614479069,608945.29263558169]

{"sheet":"Wyoming NPV 3%","index":394,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU67","v":34.065305373888613},{"$f":"'WTP Values '!CV67","v":31.094755803648621},{"$f":"'WTP Values '!CW67","v":37.319662627492797},{"$f":"C3","v":34.065305373888613},{"$f":"D3","v":31.094755803648621},{"$f":"E3","v":37.319662627492797},{"$f":"'WTP Values '!CC67","v":12.801078701477389},{"$f":"'WTP Values '!CD67","v":11.684973931417604},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"I3","v":12.801078701477389},{"$f":"J3","v":11.684973931417604},{"$f":"K3","v":0.64609679572422929},{"$f":"'WTP Values '!CI67","v":10.250095838716055},{"$f":"'WTP Values '!CJ67","v":9.3564585115838135},{"$f":"'WTP Values '!CK67","v":11.229111690456007},{"$f":"O3","v":10.250095838716055},{"$f":"P3","v":9.3564585115838135},{"$f":"Q3","v":11.229111690456007},{"$f":"'WTP Values '!BH67","v":6562387.5574263381},{"$f":"'WTP Values '!BI67","v":5990136.7783858152},{"$f":"'WTP Values '!BJ67","v":7189311.4412451545},{"$f":"U3","v":6562387.5574263381},{"$f":"V3","v":5990136.7783858152},{"$f":"W3","v":7189311.4412451545},{"$f":"'WTP Values '!AV67","v":2466017.5116645708},{"$f":"'WTP Values '!AW67","v":2251009.5446014404},{"$f":"'WTP Values '!AX67","v":2701567.4395986306},{"$f":"AA3","v":2466017.5116645708},{"$f":"AB3","v":2251009.5446014404},{"$f":"AC3","v":2701567.4395986306},{"$f":"'WTP Values '!BB67","v":1974592.6436337505},{"$f":"'WTP Values '!BC67","v":1802441.1125654436},{"$f":"'WTP Values '!BD67","v":2163191.6118058073},{"$f":"AG3","v":1974592.6436337505},{"$f":"AH3","v":1802441.1125654436},{"$f":"AI3","v":2163191.6118058073},{"$f":"'WTP Values '!CX67","v":1.7144210796874726},{"$f":"'WTP Values '!CY67","v":1.5651442864763327},{"$f":"'WTP Values '!CZ67","v":1.8779598469406293},{"$f":"AM3","v":1.7144210796874726},{"$f":"AN3","v":1.5651442864763327},{"$f":"AO3","v":1.8779598469406293},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"'WTP Values '!CG67","v":0.59001002220887588},{"$f":"'WTP Values '!CH67","v":0.70754212558829155},{"$f":"AS3","v":0.64609679572422929},{"$f":"AT3","v":0.59001002220887588},{"$f":"AU3","v":0.70754212558829155},{"$f":"'WTP Values '!CL67","v":0.5179041726808038},{"$f":"'WTP Values '!CM67","v":0.47299688824276037},{"$f":"'WTP Values '!CN67","v":0.56710191989725756},{"$f":"AY3","v":0.5179041726808038},{"$f":"AZ3","v":0.47299688824276037},{"$f":"BA3","v":0.56710191989725756},{"$f":"'WTP Values '!BK67","v":330268.44873535953},{"$f":"'WTP Values '!BL67","v":301511.56076299539},{"$f":"'WTP Values '!BM67","v":361772.78311897494},{"$f":"BE3","v":330268.44873535953},{"$f":"BF3","v":301511.56076299539},{"$f":"BG3","v":361772.78311897494},{"$f":"'WTP Values '!AY67","v":124464.98061936242},{"$f":"'WTP Values '!AZ67","v":113660.34697191337},{"$f":"'WTP Values '!BA67","v":136301.89397552324},{"$f":"BK3","v":124464.98061936242},{"$f":"BL3","v":113660.34697191337},{"$f":"BM3","v":136301.89397552324},{"$f":"'WTP Values '!BE67","v":99769.776358582589},{"$f":"'WTP Values '!BF67","v":91118.77495408876},{"$f":"'WTP Values '!BG67","v":109247.29844867175},{"$f":"BQ3","v":99769.776358582589},{"$f":"BR3","v":91118.77495408876},{"$f":"BS3","v":109247.29844867175}]
[2,0.03,{"$f":"C3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":31.49528973177571},{"$f":"D3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":28.748849670533115},{"$f":"E3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":34.504125949974842},{"$f":"F3+C4","v":65.560595105664319},{"$f":"G3+D4","v":59.843605474181736},{"$f":"H3+E4","v":71.823788577467639},{"$f":"I3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":11.835316846780129},{"$f":"J3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.803415247242606},{"$f":"K3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"L3+I4","v":24.636395548257518},{"$f":"M3+J4","v":22.48838917866021},{"$f":"N3+K4","v":1.2434496024219264},{"$f":"O3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":9.4767897917123278},{"$f":"P3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":8.6505718487276368},{"$f":"Q3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.381944980081366},{"$f":"R3+O4","v":19.726885630428384},{"$f":"S3+P4","v":18.00703036031145},{"$f":"T3+Q4","v":21.611056670537373},{"$f":"U3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6067296.1884489069},{"$f":"V3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":5538218.1752827428},{"$f":"W3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6646922.5603228118},{"$f":"X3+U4","v":12629683.745875245},{"$f":"Y3+V4","v":11528354.953668557},{"$f":"Z3+W4","v":13836234.001567967},{"$f":"AA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2279971.811820054},{"$f":"AB3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2081184.8600235209},{"$f":"AC3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2497750.9611673728},{"$f":"AD3+AA4","v":4745989.3234846247},{"$f":"AE3+AB4","v":4332194.4046249613},{"$f":"AF3+AC4","v":5199318.4007660039},{"$f":"AG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1825621.8968507308},{"$f":"AH3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1666458.1292210091},{"$f":"AI3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1999992.2446429429},{"$f":"AJ3+AG4","v":3800214.5404844815},{"$f":"AK3+AH4","v":3468899.2417864529},{"$f":"AL3+AI4","v":4163183.85644875},{"$f":"AM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.5850786609536542},{"$f":"AN3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.4470638743309288},{"$f":"AO3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.7362794442868243},{"$f":"AP3+AM4","v":3.2994997406411271},{"$f":"AQ3+AN4","v":3.0122081608072615},{"$f":"AR3+AO4","v":3.6142392912274537},{"$f":"AS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"AT3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.54549743177595766},{"$f":"AU3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.65416246818444113},{"$f":"AV3+AS4","v":1.2434496024219264},{"$f":"AW3+AT4","v":1.1355074539848335},{"$f":"AX3+AU4","v":1.3617045937727328},{"$f":"AY3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.47883152059985551},{"$f":"AZ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.43731221176290708},{"$f":"BA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.52431760345530465},{"$f":"BB3+AY4","v":0.99673569328065925},{"$f":"BC3+AZ4","v":0.91030910000566745},{"$f":"BD3+BA4","v":1.0914195233525623},{"$f":"BE3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":305351.74624201137},{"$f":"BF3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":278764.38680010667},{"$f":"BG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":334479.27433337178},{"$f":"BH3+BE4","v":635620.19497737091},{"$f":"BI3+BF4","v":580275.947563102},{"$f":"BJ3+BG4","v":696252.05745234666},{"$f":"BK3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":115074.87113476555},{"$f":"BL3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":105085.37996663587},{"$f":"BM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":126018.76292115683},{"$f":"BN3+BK4","v":239539.85175412797},{"$f":"BO3+BL4","v":218745.72693854925},{"$f":"BP3+BM4","v":262320.65689668007},{"$f":"BQ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":92242.766603719094},{"$f":"BR3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":84244.429506369037},{"$f":"BS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":101005.26853612401},{"$f":"BT3+BQ4","v":192012.5429623017},{"$f":"BU3+BR4","v":175363.20446045778},{"$f":"BV3+BS4","v":210252.56698479576}]
[3,0.03,{"$f":"C4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":27.999197886834061},{"$f":"D4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":25.557622673081468},{"$f":"E4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":30.674042328650255},93.559792992498387,85.401228147263197,102.4978309061179,{"$f":"I4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":10.521553580504069},{"$f":"J4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.6041968160085176},{"$f":"K4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},35.157949128761587,32.092585994668724,1.77449407241803,{"$f":"O4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":8.4248316167219564},{"$f":"P4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":7.690326873939993},{"$f":"Q4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.2295112832141175},28.151717247150341,25.697357234251442,30.840567953751489,{"$f":"U4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5393804.2185089989},{"$f":"V4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":4923455.7913514366},{"$f":"W4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5909089.9524945337},18023487.964384243,16451810.745019995,19745323.954062499,{"$f":"AA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2026886.6385803563},{"$f":"AB4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1850165.7622819475},{"$f":"AC4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2220491.5093445717},6772875.9620649815,6182360.1669069091,7419809.9101105761,{"$f":"AG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1622971.218610188},{"$f":"AH4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1481475.2087550219},{"$f":"AI4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1777985.8228576456},5423185.7590946695,4950374.4505414749,5941169.6793063954,{"$f":"AM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.4091291577947682},{"$f":"AN4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.2864345150444219},{"$f":"AO4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.5435461036061464},4.7086288984358955,4.2986426758516831,5.1577853948336001,{"$f":"AS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},{"$f":"AT4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.48494523051316213},{"$f":"AU4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.58154805219514627},1.77449407241803,1.6204526844979956,1.9432526459678789,{"$f":"AY4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.42567947823012869},{"$f":"AZ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.3887689638595484},{"$f":"BA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.46611644025882648},1.422415171510788,1.299078063865216,1.5575359636113888,{"$f":"BE4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":271456.59052295331},{"$f":"BF4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":247820.52479242528},{"$f":"BG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":297350.85693325748},907076.78550032421,828096.47235552734,993602.91438560421,{"$f":"BK4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":102301.14141333134},{"$f":"BL4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":93420.520139888788},{"$f":"BM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":112030.22136112172},341840.99316745932,312166.24707843806,374350.87825780176,{"$f":"BQ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":82003.483624437344},{"$f":"BR4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":74892.991069470649},{"$f":"BS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":89793.315935192179},274016.02658673906,250256.19552992843,300045.88291998795]
[4,0.03,{"$f":"C5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":23.933831699136395},{"$f":"D5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":21.84676297370638},{"$f":"E5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":26.220299938353445},117.49362469163478,107.24799112096957,128.71813084447135,{"$f":"I5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.9938680967586944},{"$f":"J5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.209707689798428},{"$f":"K5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},44.151817225520283,40.302293684467152,2.2284331109938589,{"$f":"O5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.2015813746936681},{"$f":"P5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":6.5737236422324354},{"$f":"Q5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.8894249260475693},35.353298621844012,32.271080876483879,38.729992879799056,{"$f":"U5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4610646.4515753062},{"$f":"V5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4208590.6447967831},{"$f":"W5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":5051114.8565639704},22634134.415959548,20660401.389816776,24796438.81062647,{"$f":"AA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1732591.1934006414},{"$f":"AB5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1581529.4476983158},{"$f":"AC5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1898085.4483336613},8505467.1554656234,7763889.6146052247,9317895.3584442381,{"$f":"AG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1387322.5995886098},{"$f":"AH5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1266371.2173504306},{"$f":"AI5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1519829.7329701509},6810508.3586832788,6216745.6678919056,7460999.4122765465,{"$f":"AM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.2045295097851556},{"$f":"AN5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.0996496149452646},{"$f":"AO5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.3194296784101371},5.9131584082210509,5.3982922907969479,6.4772150732437375,{"$f":"AS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},{"$f":"AT5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.41453321546252742},{"$f":"AU5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.49710971230158468},2.2284331109938589,2.0349858999605228,2.4403623582694638,{"$f":"AY5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.36387260202646088},{"$f":"AZ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.33232133964942595},{"$f":"BA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.39843828664110165},1.7862877735372489,1.631399403514642,1.9559742502524904,{"$f":"BE5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":232042.23126166061},{"$f":"BF5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":211838.02321575116},{"$f":"BG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":254176.75871282886},1139119.0167619849,1039934.4955712785,1247779.6730984331,{"$f":"BK5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":87447.444427240262},{"$f":"BL5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":79856.252143753838},{"$f":"BM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":95763.90274147474},429288.43759469956,392022.49922219187,470114.7809992765,{"$f":"BQ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":70096.921481206518},{"$f":"BR5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":64018.842644935328},{"$f":"BS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":76755.702787858521},344112.94806794554,314275.03817486379,376801.58570784645]
[5,0.03,{"$f":"C6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":19.671865042136432},{"$f":"D6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":17.956446683035811},{"$f":"E6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":21.551175266693249},137.16548973377121,125.20443780400538,150.26930611116461,{"$f":"I6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":7.3923039833441093},{"$f":"J6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.7477812888160216},{"$f":"K6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},51.544121208864389,47.050074973283174,2.6015379116156114,{"$f":"O6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.9191749433940002},{"$f":"P6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.4031216538956519},{"$f":"Q6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.4845322034613897},41.272473565238009,37.674202530379532,45.214525083260448,{"$f":"U6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3789615.2982335621},{"$f":"V6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3459154.7322122939},{"$f":"W6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":4151648.2199648013},26423749.714193109,24119556.12202907,28948087.030591272,{"$f":"AA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1424063.6667885212},{"$f":"AB6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1299901.9232013919},{"$f":"AC6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1560087.8809309129},9929530.8222541437,9063791.5378066171,10877983.239375152,{"$f":"AG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1140278.0504217283},{"$f":"AH6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1040864.8307601573},{"$f":"AI6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1249189.2551869939},7950786.4091050066,7257610.4986520633,8710188.667463541,{"$f":"AM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.99003545498397294},{"$f":"AN6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.90383182646099636},{"$f":"AO6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1.0844750181480656},6.9031938632050238,6.3021241172579447,7.561690091391803,{"$f":"AS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},{"$f":"AT6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.34071608644076606},{"$f":"AU6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.40858794757401512},2.6015379116156114,2.3757019864012889,2.8489503058434789,{"$f":"AY6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.29907675501260594},{"$f":"AZ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.27314391721244446},{"$f":"BA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.32748722816107384},2.0853645285498548,1.9045433207270865,2.2834614784135643,{"$f":"BE6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":190721.79978688105},{"$f":"BF6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":174115.41352334269},{"$f":"BG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":208914.76789430523},1329840.816548866,1214049.9090946212,1456694.4409927384,{"$f":"BK6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":71875.424991580774},{"$f":"BL6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":65636.018281160854},{"$f":"BM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":78710.94751228427},501163.86258628033,457658.51750335272,548825.72851156071,{"$f":"BQ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":57614.559865785515},{"$f":"BR6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":52618.822113233888},{"$f":"BS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":63087.592719705244},401727.50793373107,366893.8602880977,439889.1784275517]
[9,0.03,{"$f":"C10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.065203226344396},{"$f":"D10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":5.5363077228493429},{"$f":"E10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.6446296514885841},179.22474141815778,163.59605490697888,196.34659988552946,{"$f":"I10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.2791853173992647},{"$f":"J10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.0804669387437249},{"$f":"K10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},67.349169337091936,61.477107231261961,3.3992512285985392,{"$f":"O10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.8249921340488837},{"$f":"P10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.6658832712274512},{"$f":"Q10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.9993023314019638},53.927911581657291,49.226297516584054,59.078720034613795,{"$f":"U10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1168409.1408830676},{"$f":"V10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1066521.9793496479},{"$f":"W10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1280030.6490737691},34526102.148698069,31515370.356506605,37824480.65237119,{"$f":"AA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":439065.41285358154},{"$f":"AB10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":400784.02945754048},{"$f":"AC10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":481004.21737009496},12974237.160354562,11843034.992142955,14213514.908247788,{"$f":"AG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":351569.00962535589},{"$f":"AH10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":320918.0581603513},{"$f":"AI10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":385148.36720596295},10388747.497702461,9483022.0594063196,11381006.364352088,{"$f":"AM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.30524641272711767},{"$f":"AN10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.27866822480643799},{"$f":"AO10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.33436389304586245},9.019930140545549,8.2345535126434957,9.8803420156511184,{"$f":"AS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},{"$f":"AT10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10504912992853373},{"$f":"AU10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.12597529174601405},3.3992512285985392,3.1041669083513166,3.7225280416307571,{"$f":"AY10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":9.2210946727299625E-2},{"$f":"AZ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":8.4215368719983086E-2},{"$f":"BA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10097042596492986},2.7248028576092076,2.4885361823845895,2.983642560540023,{"$f":"BE10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":58803.091263784518},{"$f":"BF10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":53683.032371158275},{"$f":"BG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":64412.322957148463},1737611.8215732295,1586315.7813860059,1903362.7555948759,{"$f":"BK10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":22160.535293427671},{"$f":"BL10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":20236.809727526579},{"$f":"BM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":24268.054491913284},654836.45962616091,597991.00791721186,717112.95215022855,{"$f":"BQ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":17763.644353693871},{"$f":"BR10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":16223.365144282627},{"$f":"BS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":19451.08255298917},524909.79232261679,479395.05312650272,574773.0308064]
[16,0.03,{"$f":"C17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.17092731914695103},{"$f":"D17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.15602218124017497},{"$f":"E17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.18725650084075066},189.7122753703112,173.16905898386727,207.83603832129197,{"$f":"I17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":6.4231159551260866E-2},{"$f":"J17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.8630951534934875E-2},{"$f":"K17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},71.290180463586566,65.074508149608135,3.5981621735369411,{"$f":"O17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.143125486419374E-2},{"$f":"P17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":4.6947307606423301E-2},{"$f":"Q17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.6343600522147153E-2},57.083562967766966,52.106828756071046,62.535776673725827,{"$f":"U17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":32927.675242681937},{"$f":"V17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":30056.328854690204},{"$f":"W17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":36073.351396006052},36546435.199005961,33359527.106368523,40037821.968561389,{"$f":"AA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":12373.579441367681},{"$f":"AB17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":11294.747621075045},{"$f":"AC17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":13555.483354017984},13733438.996249769,12536043.282147145,15045234.452101931,{"$f":"AG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9907.7880934633831},{"$f":"AH17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9043.9942900735132},{"$f":"AI17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":10854.109157364384},10996656.546645103,10037931.582667977,12046978.538234798,{"$f":"AM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":8.6023417616159156E-3},{"$f":"AN17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":7.8533250775032933E-3},{"$f":"AO17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9.4229198470425542E-3},9.5477413280328562,8.7164075181860774,10.458501155556178,{"$f":"AS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},{"$f":"AT17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.9604558144750354E-3},{"$f":"AU17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.5501891846547898E-3},3.5981621735369411,3.2858106679510577,3.9403558868017501,{"$f":"AY17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.5986548730370074E-3},{"$f":"AZ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.3733264441585166E-3},{"$f":"BA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.8455112844937955E-3},2.8842477102338133,2.6341556292165906,3.1582337046374036,{"$f":"BE17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1657.1670185122769},{"$f":"BF17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1512.8754082015398},{"$f":"BG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1815.2443161791318},1839290.0989707392,1679140.8036707751,2014740.1322037908,{"$f":"BK17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":624.52002797109594},{"$f":"BL17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":570.30630396499885},{"$f":"BM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":683.91335630726712},693154.93925735273,632983.11307518219,759075.60961423058,{"$f":"BQ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":500.60847004574219},{"$f":"BR17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":457.20088975908283},{"$f":"BS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":548.163230680786},555625.46932815516,507447.38483235962,608406.51035652601]
[19,0.03,{"$f":"C20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.0559434218327007E-2},{"$f":"D20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.8766618395562019E-2},{"$f":"E20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.2523536496115357E-2},189.86389994420651,173.30746165037385,208.00214802973886,{"$f":"I20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.7258352038254039E-3},{"$f":"J20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.0522324766825574E-3},{"$f":"K20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},71.347158027187092,65.126517934164099,3.6010379484719253,{"$f":"O20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.186240481764812E-3},{"$f":"P20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":5.6469035334954544E-3},{"$f":"Q20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.7771059321586674E-3},57.129186114158095,52.148474325350911,62.585757416789804,{"$f":"U20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3960.5978523090275},{"$f":"V20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3615.227331806133},{"$f":"W20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4338.9652324867147},36575644.366697542,33386189.187527895,40069821.572613522,{"$f":"AA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1488.3155825508079},{"$f":"AB20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1358.5518212478207},{"$f":"AC20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1630.4770337792474},13744415.232931655,12546062.519000841,15057259.120819347,{"$f":"AG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1191.7259252253214},{"$f":"AH20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1087.8273093245798},{"$f":"AI20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1305.5510630662955},11005445.452686653,10045954.242751736,12056606.897728249,{"$f":"AM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.0347045776775963E-3},{"$f":"AN20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":9.4461155262872396E-4},{"$f":"AO20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.1334051321151555E-3},9.5553722112094963,8.7233739707957643,10.466859949304235,{"$f":"AS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},{"$f":"AT20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.5608875677524426E-4},{"$f":"AU20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4.2702290873569888E-4},3.6010379484719253,3.2884368008223035,3.9435051547189999,{"$f":"AY20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.125707124231363E-4},{"$f":"AZ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.8546781843189839E-4},{"$f":"BA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.4226302947372309E-4},2.8865529001811647,2.6362609369731622,3.1607578736127255,{"$f":"BE20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":199.32692138342702},{"$f":"BF20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":181.97127639206295},{"$f":"BG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":218.34073274495961},1840760.1228634047,1680482.8307397659,2016350.3817960161,{"$f":"BK20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":75.11835145592363},{"$f":"BL20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":68.59743076286793},{"$f":"BM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":82.262283935700012},693708.93251953449,633489.01494481938,759682.28894290037,{"$f":"BQ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":60.214054490577055},{"$f":"BR20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":54.99291549457449},{"$f":"BS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":65.934023527264003},556069.54430890072,507852.95423133142,608892.76976018283]
[25,0.03,{"$f":"C26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0315976726309843E-4},{"$f":"D26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":9.4164069178314907E-5},{"$f":"E26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.1301491851414559E-4},189.88022113990581,173.32235961148481,208.02002843651906,{"$f":"I26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.8765432602674778E-5},{"$f":"J26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.5385538981968954E-5},{"$f":"K26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},71.353291214849918,65.132116379391078,3.6013475030796989,{"$f":"O26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.1040305951782464E-5},{"$f":"P26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.833410920195847E-5},{"$f":"Q26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.4005053993929503E-5},57.134097087897629,52.152957144123391,62.59113745162049,{"$f":"U26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":19.872840289676695},{"$f":"V26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":18.139896564851139},{"$f":"W26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":21.771350261526241},36578788.504417844,33389059.151368015,40073266.078913644,{"$f":"AA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":7.4678265695230639},{"$f":"AB26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.8167191862630938},{"$f":"AC26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":8.1811410540937164},13745596.738688439,12547141.011234952,15058553.482058521,{"$f":"AG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.9796474835895888},{"$f":"AH26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.4583219976127317},{"$f":"AI26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.5507806482317283},11006391.509462293,10046817.819162156,12057643.315081446,{"$f":"AM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.191771441070773E-6},{"$f":"AN26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":4.7397173914615015E-6},{"$f":"AO26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.6870149441940764E-6},9.5561936159098373,8.724123854758842,10.467759707866238,{"$f":"AS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},{"$f":"AT26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7867239382100779E-6},{"$f":"AU26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.1426457271824013E-6},3.6013475030796989,3.2887194834206634,3.9438441487004274,{"$f":"AY26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.5683662110744343E-6},{"$f":"AZ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.4323737413108359E-6},{"$f":"BA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7173514644580231E-6},2.8868010357919585,2.6364875568344388,3.1610295805977215,{"$f":"BE26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0001500333532762},{"$f":"BF26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.91306571580848284},{"$f":"BG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0955544269767004},1840918.3594013117,1680627.2894238962,2016523.7125302386,{"$f":"BK26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.37691658102502446},{"$f":"BL26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.34419697143396405},{"$f":"BM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.41276223728827305},693768.56554745254,633543.47131166595,759747.59321248916,{"$f":"BQ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.30213223677518691},{"$f":"BR26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.27593445925095006},{"$f":"BS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.33083296211181884},556117.34549626568,507896.61059494194,608945.11176968575]
[36,0.03,{"$f":"C37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.603768402644725E-10},{"$f":"D37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4639172113240538E-10},{"$f":"E37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7569810416322103E-10},189.88027753715122,173.32241109079945,208.02009022155664,{"$f":"I37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.0266494945130372E-11},{"$f":"J37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.5011959444518123E-11},{"$f":"K37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},71.353312407837009,65.13213572459685,3.6013485727333867,{"$f":"O37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.825666363411929E-11},{"$f":"P37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.4049487761340758E-11},{"$f":"Q37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.2865795040621673E-11},57.134114057572901,52.152972634326112,62.591156042117781,{"$f":"U37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.089521639391032E-5},{"$f":"V37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.8201103695547496E-5},{"$f":"W37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3846725868716399E-5},36578799.368861213,33389069.068414405,40073277.981268749,{"$f":"AA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.1609820966430242E-5},{"$f":"AB37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0597579977811256E-5},{"$f":"AC37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.2718771928471081E-5},13745600.821334794,12547144.737922156,15058557.954672523,{"$f":"AG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":9.2962304467756202E-6},{"$f":"AH37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.4857542659107118E-6},{"$f":"AI37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0184139897772612E-5},11006394.778524015,10046820.803216243,12057646.896380568,{"$f":"AM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.0713627142129428E-12},{"$f":"AN37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":7.3685790415802513E-12},{"$f":"AO37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.8412906648049309E-12},9.556196454241249,8.7241264459531784,10.467762816946315,{"$f":"AS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},{"$f":"AT37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.7777218506533914E-12},{"$f":"AU37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3310539626877166E-12},3.6013485727333867,3.2887204602191868,3.943845320080706,{"$f":"AY37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.4382530513875625E-12},{"$f":"AZ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.2268330067414414E-12},{"$f":"BA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.6698722651331997E-12},2.8868018932147339,2.6364883399103949,3.1610305194704473,{"$f":"BE37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.5548784801977996E-6},{"$f":"BF37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4194932611830817E-6},{"$f":"BG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7031984658143823E-6},1840918.9061814018,1680627.7885951586,2016524.3114677262,{"$f":"BK37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.859715653866616E-7},{"$f":"BL37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.3510418035739644E-7},{"$f":"BM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.4169884396847955E-7},693768.77160701889,633543.65948348516,759747.81886880635,{"$f":"BQ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.6970844120326864E-7},{"$f":"BR37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.2898019129772941E-7},{"$f":"BS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.1432788699019256E-7},556117.51067137544,507896.76144777751,608945.29263542662]
[39,0.03,{"$f":"C40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.8337535715613581E-12},{"$f":"D40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6738473025835658E-12},{"$f":"E40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.0089373596247277E-12},189.88027753719911,173.32241109084316,208.02009022160908,{"$f":"I40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.8908889942508091E-13},{"$f":"J40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.2900838390143035E-13},{"$f":"K40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},71.353312407855,65.132135724613264,3.6013485727342949,{"$f":"O40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.5176813026602758E-13},{"$f":"P40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.0366315594322656E-13},{"$f":"Q40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.044690761415756E-13},57.134114057587304,52.152972634339264,62.591156042133562,{"$f":"U40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.5325682506942621E-7},{"$f":"V40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.2245226017922965E-7},{"$f":"W40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8700447237309872E-7},36578799.368870437,33389069.068422828,40073277.981278852,{"$f":"AA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.3274703895694325E-7},{"$f":"AB40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.211730453235741E-7},{"$f":"AC40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.4542681730882585E-7},13745600.821338259,12547144.737925319,15058557.954676319,{"$f":"AG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0629337599943083E-7},{"$f":"AH40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.7026367191453539E-8},{"$f":"AI40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.1644575912597074E-7},11006394.778526789,10046820.803218774,12057646.89638361,{"$f":"AM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.2288201838541465E-14},{"$f":"AN40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":8.4252552379430044E-14},{"$f":"AO40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0109158097305193E-13},9.5561964542436595,8.7241264459553776,10.467762816948955,{"$f":"AS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},{"$f":"AT40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.1760554429429393E-14},{"$f":"AU40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8087370290305968E-14},3.6013485727342949,3.288720460220016,3.9438453200817003,{"$f":"AY40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.7879058060871372E-14},{"$f":"AZ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.5461674969084835E-14},{"$f":"BA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.0527399054171171E-14},2.8868018932154618,2.6364883399110597,3.1610305194712445,{"$f":"BE40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.7778526885207866E-8},{"$f":"BF40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6230528255883005E-8},{"$f":"BG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.9474422021374785E-8},1840918.9061818658,1680627.7885955824,2016524.3114682348,{"$f":"BK40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.7000163433150363E-9},{"$f":"BL40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.1183971468052438E-9},{"$f":"BM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":7.3372037075521972E-9},693768.77160719386,633543.65948364499,759747.81886899786,{"$f":"BQ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.3706603162191009E-9},{"$f":"BR40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":4.9049722929074782E-9},{"$f":"BS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.8808403892142508E-9},556117.5106715156,507896.76144790556,608945.29263558018]
[44,0.03,{"$f":"C45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.85668257908986E-16},{"$f":"D45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.4331720251769645E-16},{"$f":"E45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.320655527702529E-16},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.8250467811945108E-16},{"$f":"J45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6659239865007812E-16},{"$f":"K45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4613537541351885E-16},{"$f":"P45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.3339480904820365E-16},{"$f":"Q45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.600931813970895E-16},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.355980513774666E-11},{"$f":"V45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.5401239233426357E-11},{"$f":"W45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0249784421163707E-10},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.5157953692709517E-11},{"$f":"AB45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.2092590160693629E-11},{"$f":"AC45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.8516183477962238E-11},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.8151720901600471E-11},{"$f":"AH45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.569736057009452E-11},{"$f":"AI45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.0840571957248554E-11},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.4442461030526512E-17},{"$f":"AN45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.2314225298911288E-17},{"$f":"AO45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.6774029390788577E-17},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},{"$f":"AT45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.4117590166876855E-18},{"$f":"AU45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0087411451625589E-17},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":7.3837476150288832E-18},{"$f":"AZ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":6.7435055164752806E-18},{"$f":"BA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.0851587405541692E-18},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.7086295096756758E-12},{"$f":"BF45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.298643233870051E-12},{"$f":"BG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.1577860643795968E-12},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.7744943027698794E-12},{"$f":"BL45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6204528948533175E-12},{"$f":"BM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.943252898226731E-12},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4224153561583276E-12},{"$f":"BR45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.2990782325020331E-12},{"$f":"BS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.5575361657993208E-12},556117.510671517,507896.7614479069,608945.29263558169]
[50,0.03,{"$f":"C51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.7895035513868295E-21},{"$f":"D51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.1974478913728587E-21},{"$f":"E51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.4381244836906824E-21},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.5513632815363721E-21},{"$f":"J51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.328914158686318E-21},{"$f":"K51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.042930815831224E-21},{"$f":"P51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8648213364174023E-21},{"$f":"Q51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2380569574963858E-21},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.3079393575868232E-15},{"$f":"V51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1938849361179473E-15},{"$f":"W51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4328905913690929E-15},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.914981524299623E-16},{"$f":"AB51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.4864524564021315E-16},{"$f":"AC51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":5.3844524580500275E-16},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.9355301880751304E-16},{"$f":"AH51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.5924176227432319E-16},{"$f":"AI51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.3114238869977816E-16},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.4169862507772403E-22},{"$f":"AN51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.1194649731833109E-22},{"$f":"AO51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.7429328491910704E-22},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},{"$f":"AT51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1759398887442619E-22},{"$f":"AU51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4101913139224932E-22},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.0322268305246614E-22},{"$f":"AZ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":9.427228135112282E-23},{"$f":"BA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1302821028259576E-22},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.5825295883551144E-17},{"$f":"BF51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.0093804829170161E-17},{"$f":"BG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.2104376250920827E-17},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.4806923603456026E-17},{"$f":"BL51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2653468710988831E-17},{"$f":"BM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.7166120574891763E-17},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.9884960474386072E-17},{"$f":"BR51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8160742707535075E-17},{"$f":"BS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.1773910806189947E-17},556117.510671517,507896.7614479069,608945.29263558169]

{"sheet":"Wyoming NPV 4%","index":395,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU67","v":34.065305373888613},{"$f":"'WTP Values '!CV67","v":31.094755803648621},{"$f":"'WTP Values '!CW67","v":37.319662627492797},{"$f":"C3","v":34.065305373888613},{"$f":"D3","v":31.094755803648621},{"$f":"E3","v":37.319662627492797},{"$f":"'WTP Values '!CC67","v":12.801078701477389},{"$f":"'WTP Values '!CD67","v":11.684973931417604},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"I3","v":12.801078701477389},{"$f":"J3","v":11.684973931417604},{"$f":"K3","v":0.64609679572422929},{"$f":"'WTP Values '!CI67","v":10.250095838716055},{"$f":"'WTP Values '!CJ67","v":9.3564585115838135},{"$f":"'WTP Values '!CK67","v":11.229111690456007},{"$f":"O3","v":10.250095838716055},{"$f":"P3","v":9.3564585115838135},{"$f":"Q3","v":11.229111690456007},{"$f":"'WTP Values '!BH67","v":6562387.5574263381},{"$f":"'WTP Values '!BI67","v":5990136.7783858152},{"$f":"'WTP Values '!BJ67","v":7189311.4412451545},{"$f":"U3","v":6562387.5574263381},{"$f":"V3","v":5990136.7783858152},{"$f":"W3","v":7189311.4412451545},{"$f":"'WTP Values '!AV67","v":2466017.5116645708},{"$f":"'WTP Values '!AW67","v":2251009.5446014404},{"$f":"'WTP Values '!AX67","v":2701567.4395986306},{"$f":"AA3","v":2466017.5116645708},{"$f":"AB3","v":2251009.5446014404},{"$f":"AC3","v":2701567.4395986306},{"$f":"'WTP Values '!BB67","v":1974592.6436337505},{"$f":"'WTP Values '!BC67","v":1802441.1125654436},{"$f":"'WTP Values '!BD67","v":2163191.6118058073},{"$f":"AG3","v":1974592.6436337505},{"$f":"AH3","v":1802441.1125654436},{"$f":"AI3","v":2163191.6118058073},{"$f":"'WTP Values '!CX67","v":1.7144210796874726},{"$f":"'WTP Values '!CY67","v":1.5651442864763327},{"$f":"'WTP Values '!CZ67","v":1.8779598469406293},{"$f":"AM3","v":1.7144210796874726},{"$f":"AN3","v":1.5651442864763327},{"$f":"AO3","v":1.8779598469406293},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"'WTP Values '!CG67","v":0.59001002220887588},{"$f":"'WTP Values '!CH67","v":0.70754212558829155},{"$f":"AS3","v":0.64609679572422929},{"$f":"AT3","v":0.59001002220887588},{"$f":"AU3","v":0.70754212558829155},{"$f":"'WTP Values '!CL67","v":0.5179041726808038},{"$f":"'WTP Values '!CM67","v":0.47299688824276037},{"$f":"'WTP Values '!CN67","v":0.56710191989725756},{"$f":"AY3","v":0.5179041726808038},{"$f":"AZ3","v":0.47299688824276037},{"$f":"BA3","v":0.56710191989725756},{"$f":"'WTP Values '!BK67","v":330268.44873535953},{"$f":"'WTP Values '!BL67","v":301511.56076299539},{"$f":"'WTP Values '!BM67","v":361772.78311897494},{"$f":"BE3","v":330268.44873535953},{"$f":"BF3","v":301511.56076299539},{"$f":"BG3","v":361772.78311897494},{"$f":"'WTP Values '!AY67","v":124464.98061936242},{"$f":"'WTP Values '!AZ67","v":113660.34697191337},{"$f":"'WTP Values '!BA67","v":136301.89397552324},{"$f":"BK3","v":124464.98061936242},{"$f":"BL3","v":113660.34697191337},{"$f":"BM3","v":136301.89397552324},{"$f":"'WTP Values '!BE67","v":99769.776358582589},{"$f":"'WTP Values '!BF67","v":91118.77495408876},{"$f":"'WTP Values '!BG67","v":109247.29844867175},{"$f":"BQ3","v":99769.776358582589},{"$f":"BR3","v":91118.77495408876},{"$f":"BS3","v":109247.29844867175}]
[2,0.04,{"$f":"C3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":31.49528973177571},{"$f":"D3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":28.748849670533115},{"$f":"E3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":34.504125949974842},{"$f":"F3+C4","v":65.560595105664319},59.843605474181736,71.823788577467639,{"$f":"I3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":11.835316846780129},{"$f":"J3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.803415247242606},{"$f":"K3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"L3+I4","v":24.636395548257518},22.48838917866021,1.2434496024219264,{"$f":"O3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":9.4767897917123278},{"$f":"P3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":8.6505718487276368},{"$f":"Q3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.381944980081366},{"$f":"R3+O4","v":19.726885630428384},18.00703036031145,21.611056670537373,{"$f":"U3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6067296.1884489069},{"$f":"V3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":5538218.1752827428},{"$f":"W3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6646922.5603228118},{"$f":"X3+U4","v":12629683.745875245},11528354.953668557,13836234.001567967,{"$f":"AA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2279971.811820054},{"$f":"AB3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2081184.8600235209},{"$f":"AC3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2497750.9611673728},{"$f":"AD3+AA4","v":4745989.3234846247},4332194.4046249613,5199318.4007660039,{"$f":"AG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1825621.8968507308},{"$f":"AH3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1666458.1292210091},{"$f":"AI3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1999992.2446429429},{"$f":"AJ3+AG4","v":3800214.5404844815},3468899.2417864529,4163183.85644875,{"$f":"AM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.5850786609536542},{"$f":"AN3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.4470638743309288},{"$f":"AO3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.7362794442868243},{"$f":"AP3+AM4","v":3.2994997406411271},3.0122081608072615,3.6142392912274537,{"$f":"AS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"AT3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.54549743177595766},{"$f":"AU3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.65416246818444113},{"$f":"AV3+AS4","v":1.2434496024219264},1.1355074539848335,1.3617045937727328,{"$f":"AY3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.47883152059985551},{"$f":"AZ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.43731221176290708},{"$f":"BA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.52431760345530465},{"$f":"BB3+AY4","v":0.99673569328065925},0.91030910000566745,1.0914195233525623,{"$f":"BE3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":305351.74624201137},{"$f":"BF3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":278764.38680010667},{"$f":"BG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":334479.27433337178},{"$f":"BH3+BE4","v":635620.19497737091},580275.947563102,696252.05745234666,{"$f":"BK3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":115074.87113476555},{"$f":"BL3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":105085.37996663587},{"$f":"BM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":126018.76292115683},{"$f":"BN3+BK4","v":239539.85175412797},218745.72693854925,262320.65689668007,{"$f":"BQ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":92242.766603719094},{"$f":"BR3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":84244.429506369037},{"$f":"BS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":101005.26853612401},{"$f":"BT3+BQ4","v":192012.5429623017},175363.20446045778,210252.56698479576]
[3,0.04,{"$f":"C4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":27.999197886834061},{"$f":"D4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":25.557622673081468},{"$f":"E4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":30.674042328650255},93.559792992498387,85.401228147263197,102.4978309061179,{"$f":"I4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":10.521553580504069},{"$f":"J4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.6041968160085176},{"$f":"K4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},35.157949128761587,32.092585994668724,1.77449407241803,{"$f":"O4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":8.4248316167219564},{"$f":"P4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":7.690326873939993},{"$f":"Q4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.2295112832141175},28.151717247150341,25.697357234251442,30.840567953751489,{"$f":"U4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5393804.2185089989},{"$f":"V4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":4923455.7913514366},{"$f":"W4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5909089.9524945337},18023487.964384243,16451810.745019995,19745323.954062499,{"$f":"AA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2026886.6385803563},{"$f":"AB4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1850165.7622819475},{"$f":"AC4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2220491.5093445717},6772875.9620649815,6182360.1669069091,7419809.9101105761,{"$f":"AG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1622971.218610188},{"$f":"AH4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1481475.2087550219},{"$f":"AI4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1777985.8228576456},5423185.7590946695,4950374.4505414749,5941169.6793063954,{"$f":"AM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.4091291577947682},{"$f":"AN4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.2864345150444219},{"$f":"AO4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.5435461036061464},4.7086288984358955,4.2986426758516831,5.1577853948336001,{"$f":"AS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},{"$f":"AT4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.48494523051316213},{"$f":"AU4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.58154805219514627},1.77449407241803,1.6204526844979956,1.9432526459678789,{"$f":"AY4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.42567947823012869},{"$f":"AZ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.3887689638595484},{"$f":"BA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.46611644025882648},1.422415171510788,1.299078063865216,1.5575359636113888,{"$f":"BE4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":271456.59052295331},{"$f":"BF4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":247820.52479242528},{"$f":"BG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":297350.85693325748},907076.78550032421,828096.47235552734,993602.91438560421,{"$f":"BK4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":102301.14141333134},{"$f":"BL4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":93420.520139888788},{"$f":"BM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":112030.22136112172},341840.99316745932,312166.24707843806,374350.87825780176,{"$f":"BQ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":82003.483624437344},{"$f":"BR4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":74892.991069470649},{"$f":"BS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":89793.315935192179},274016.02658673906,250256.19552992843,300045.88291998795]
[4,0.04,{"$f":"C5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":23.933831699136395},{"$f":"D5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":21.84676297370638},{"$f":"E5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":26.220299938353445},117.49362469163478,107.24799112096957,128.71813084447135,{"$f":"I5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.9938680967586944},{"$f":"J5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.209707689798428},{"$f":"K5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},44.151817225520283,40.302293684467152,2.2284331109938589,{"$f":"O5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.2015813746936681},{"$f":"P5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":6.5737236422324354},{"$f":"Q5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.8894249260475693},35.353298621844012,32.271080876483879,38.729992879799056,{"$f":"U5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4610646.4515753062},{"$f":"V5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4208590.6447967831},{"$f":"W5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":5051114.8565639704},22634134.415959548,20660401.389816776,24796438.81062647,{"$f":"AA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1732591.1934006414},{"$f":"AB5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1581529.4476983158},{"$f":"AC5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1898085.4483336613},8505467.1554656234,7763889.6146052247,9317895.3584442381,{"$f":"AG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1387322.5995886098},{"$f":"AH5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1266371.2173504306},{"$f":"AI5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1519829.7329701509},6810508.3586832788,6216745.6678919056,7460999.4122765465,{"$f":"AM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.2045295097851556},{"$f":"AN5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.0996496149452646},{"$f":"AO5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.3194296784101371},5.9131584082210509,5.3982922907969479,6.4772150732437375,{"$f":"AS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},{"$f":"AT5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.41453321546252742},{"$f":"AU5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.49710971230158468},2.2284331109938589,2.0349858999605228,2.4403623582694638,{"$f":"AY5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.36387260202646088},{"$f":"AZ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.33232133964942595},{"$f":"BA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.39843828664110165},1.7862877735372489,1.631399403514642,1.9559742502524904,{"$f":"BE5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":232042.23126166061},{"$f":"BF5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":211838.02321575116},{"$f":"BG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":254176.75871282886},1139119.0167619849,1039934.4955712785,1247779.6730984331,{"$f":"BK5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":87447.444427240262},{"$f":"BL5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":79856.252143753838},{"$f":"BM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":95763.90274147474},429288.43759469956,392022.49922219187,470114.7809992765,{"$f":"BQ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":70096.921481206518},{"$f":"BR5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":64018.842644935328},{"$f":"BS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":76755.702787858521},344112.94806794554,314275.03817486379,376801.58570784645]
[5,0.04,{"$f":"C6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":19.671865042136432},{"$f":"D6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":17.956446683035811},{"$f":"E6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":21.551175266693249},137.16548973377121,125.20443780400538,150.26930611116461,{"$f":"I6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":7.3923039833441093},{"$f":"J6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.7477812888160216},{"$f":"K6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},51.544121208864389,47.050074973283174,2.6015379116156114,{"$f":"O6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.9191749433940002},{"$f":"P6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.4031216538956519},{"$f":"Q6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.4845322034613897},41.272473565238009,37.674202530379532,45.214525083260448,{"$f":"U6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3789615.2982335621},{"$f":"V6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3459154.7322122939},{"$f":"W6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":4151648.2199648013},26423749.714193109,24119556.12202907,28948087.030591272,{"$f":"AA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1424063.6667885212},{"$f":"AB6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1299901.9232013919},{"$f":"AC6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1560087.8809309129},9929530.8222541437,9063791.5378066171,10877983.239375152,{"$f":"AG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1140278.0504217283},{"$f":"AH6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1040864.8307601573},{"$f":"AI6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1249189.2551869939},7950786.4091050066,7257610.4986520633,8710188.667463541,{"$f":"AM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.99003545498397294},{"$f":"AN6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.90383182646099636},{"$f":"AO6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1.0844750181480656},6.9031938632050238,6.3021241172579447,7.561690091391803,{"$f":"AS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},{"$f":"AT6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.34071608644076606},{"$f":"AU6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.40858794757401512},2.6015379116156114,2.3757019864012889,2.8489503058434789,{"$f":"AY6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.29907675501260594},{"$f":"AZ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.27314391721244446},{"$f":"BA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.32748722816107384},2.0853645285498548,1.9045433207270865,2.2834614784135643,{"$f":"BE6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":190721.79978688105},{"$f":"BF6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":174115.41352334269},{"$f":"BG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":208914.76789430523},1329840.816548866,1214049.9090946212,1456694.4409927384,{"$f":"BK6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":71875.424991580774},{"$f":"BL6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":65636.018281160854},{"$f":"BM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":78710.94751228427},501163.86258628033,457658.51750335272,548825.72851156071,{"$f":"BQ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":57614.559865785515},{"$f":"BR6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":52618.822113233888},{"$f":"BS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":63087.592719705244},401727.50793373107,366893.8602880977,439889.1784275517]
[9,0.04,{"$f":"C10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.065203226344396},{"$f":"D10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":5.5363077228493429},{"$f":"E10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.6446296514885841},179.22474141815778,163.59605490697888,196.34659988552946,{"$f":"I10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.2791853173992647},{"$f":"J10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.0804669387437249},{"$f":"K10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},67.349169337091936,61.477107231261961,3.3992512285985392,{"$f":"O10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.8249921340488837},{"$f":"P10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.6658832712274512},{"$f":"Q10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.9993023314019638},53.927911581657291,49.226297516584054,59.078720034613795,{"$f":"U10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1168409.1408830676},{"$f":"V10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1066521.9793496479},{"$f":"W10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1280030.6490737691},34526102.148698069,31515370.356506605,37824480.65237119,{"$f":"AA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":439065.41285358154},{"$f":"AB10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":400784.02945754048},{"$f":"AC10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":481004.21737009496},12974237.160354562,11843034.992142955,14213514.908247788,{"$f":"AG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":351569.00962535589},{"$f":"AH10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":320918.0581603513},{"$f":"AI10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":385148.36720596295},10388747.497702461,9483022.0594063196,11381006.364352088,{"$f":"AM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.30524641272711767},{"$f":"AN10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.27866822480643799},{"$f":"AO10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.33436389304586245},9.019930140545549,8.2345535126434957,9.8803420156511184,{"$f":"AS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},{"$f":"AT10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10504912992853373},{"$f":"AU10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.12597529174601405},3.3992512285985392,3.1041669083513166,3.7225280416307571,{"$f":"AY10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":9.2210946727299625E-2},{"$f":"AZ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":8.4215368719983086E-2},{"$f":"BA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10097042596492986},2.7248028576092076,2.4885361823845895,2.983642560540023,{"$f":"BE10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":58803.091263784518},{"$f":"BF10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":53683.032371158275},{"$f":"BG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":64412.322957148463},1737611.8215732295,1586315.7813860059,1903362.7555948759,{"$f":"BK10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":22160.535293427671},{"$f":"BL10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":20236.809727526579},{"$f":"BM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":24268.054491913284},654836.45962616091,597991.00791721186,717112.95215022855,{"$f":"BQ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":17763.644353693871},{"$f":"BR10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":16223.365144282627},{"$f":"BS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":19451.08255298917},524909.79232261679,479395.05312650272,574773.0308064]
[16,0.04,{"$f":"C17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.17092731914695103},{"$f":"D17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.15602218124017497},{"$f":"E17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.18725650084075066},189.7122753703112,173.16905898386727,207.83603832129197,{"$f":"I17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":6.4231159551260866E-2},{"$f":"J17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.8630951534934875E-2},{"$f":"K17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},71.290180463586566,65.074508149608135,3.5981621735369411,{"$f":"O17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.143125486419374E-2},{"$f":"P17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":4.6947307606423301E-2},{"$f":"Q17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.6343600522147153E-2},57.083562967766966,52.106828756071046,62.535776673725827,{"$f":"U17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":32927.675242681937},{"$f":"V17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":30056.328854690204},{"$f":"W17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":36073.351396006052},36546435.199005961,33359527.106368523,40037821.968561389,{"$f":"AA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":12373.579441367681},{"$f":"AB17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":11294.747621075045},{"$f":"AC17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":13555.483354017984},13733438.996249769,12536043.282147145,15045234.452101931,{"$f":"AG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9907.7880934633831},{"$f":"AH17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9043.9942900735132},{"$f":"AI17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":10854.109157364384},10996656.546645103,10037931.582667977,12046978.538234798,{"$f":"AM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":8.6023417616159156E-3},{"$f":"AN17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":7.8533250775032933E-3},{"$f":"AO17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9.4229198470425542E-3},9.5477413280328562,8.7164075181860774,10.458501155556178,{"$f":"AS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},{"$f":"AT17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.9604558144750354E-3},{"$f":"AU17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.5501891846547898E-3},3.5981621735369411,3.2858106679510577,3.9403558868017501,{"$f":"AY17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.5986548730370074E-3},{"$f":"AZ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.3733264441585166E-3},{"$f":"BA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.8455112844937955E-3},2.8842477102338133,2.6341556292165906,3.1582337046374036,{"$f":"BE17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1657.1670185122769},{"$f":"BF17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1512.8754082015398},{"$f":"BG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1815.2443161791318},1839290.0989707392,1679140.8036707751,2014740.1322037908,{"$f":"BK17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":624.52002797109594},{"$f":"BL17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":570.30630396499885},{"$f":"BM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":683.91335630726712},693154.93925735273,632983.11307518219,759075.60961423058,{"$f":"BQ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":500.60847004574219},{"$f":"BR17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":457.20088975908283},{"$f":"BS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":548.163230680786},555625.46932815516,507447.38483235962,608406.51035652601]
[19,0.04,{"$f":"C20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.0559434218327007E-2},{"$f":"D20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.8766618395562019E-2},{"$f":"E20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.2523536496115357E-2},189.86389994420651,173.30746165037385,208.00214802973886,{"$f":"I20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.7258352038254039E-3},{"$f":"J20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.0522324766825574E-3},{"$f":"K20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},71.347158027187092,65.126517934164099,3.6010379484719253,{"$f":"O20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.186240481764812E-3},{"$f":"P20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":5.6469035334954544E-3},{"$f":"Q20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.7771059321586674E-3},57.129186114158095,52.148474325350911,62.585757416789804,{"$f":"U20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3960.5978523090275},{"$f":"V20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3615.227331806133},{"$f":"W20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4338.9652324867147},36575644.366697542,33386189.187527895,40069821.572613522,{"$f":"AA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1488.3155825508079},{"$f":"AB20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1358.5518212478207},{"$f":"AC20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1630.4770337792474},13744415.232931655,12546062.519000841,15057259.120819347,{"$f":"AG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1191.7259252253214},{"$f":"AH20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1087.8273093245798},{"$f":"AI20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1305.5510630662955},11005445.452686653,10045954.242751736,12056606.897728249,{"$f":"AM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.0347045776775963E-3},{"$f":"AN20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":9.4461155262872396E-4},{"$f":"AO20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.1334051321151555E-3},9.5553722112094963,8.7233739707957643,10.466859949304235,{"$f":"AS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},{"$f":"AT20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.5608875677524426E-4},{"$f":"AU20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4.2702290873569888E-4},3.6010379484719253,3.2884368008223035,3.9435051547189999,{"$f":"AY20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.125707124231363E-4},{"$f":"AZ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.8546781843189839E-4},{"$f":"BA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.4226302947372309E-4},2.8865529001811647,2.6362609369731622,3.1607578736127255,{"$f":"BE20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":199.32692138342702},{"$f":"BF20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":181.97127639206295},{"$f":"BG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":218.34073274495961},1840760.1228634047,1680482.8307397659,2016350.3817960161,{"$f":"BK20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":75.11835145592363},{"$f":"BL20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":68.59743076286793},{"$f":"BM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":82.262283935700012},693708.93251953449,633489.01494481938,759682.28894290037,{"$f":"BQ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":60.214054490577055},{"$f":"BR20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":54.99291549457449},{"$f":"BS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":65.934023527264003},556069.54430890072,507852.95423133142,608892.76976018283]
[25,0.04,{"$f":"C26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0315976726309843E-4},{"$f":"D26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":9.4164069178314907E-5},{"$f":"E26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.1301491851414559E-4},189.88022113990581,173.32235961148481,208.02002843651906,{"$f":"I26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.8765432602674778E-5},{"$f":"J26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.5385538981968954E-5},{"$f":"K26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},71.353291214849918,65.132116379391078,3.6013475030796989,{"$f":"O26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.1040305951782464E-5},{"$f":"P26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.833410920195847E-5},{"$f":"Q26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.4005053993929503E-5},57.134097087897629,52.152957144123391,62.59113745162049,{"$f":"U26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":19.872840289676695},{"$f":"V26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":18.139896564851139},{"$f":"W26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":21.771350261526241},36578788.504417844,33389059.151368015,40073266.078913644,{"$f":"AA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":7.4678265695230639},{"$f":"AB26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.8167191862630938},{"$f":"AC26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":8.1811410540937164},13745596.738688439,12547141.011234952,15058553.482058521,{"$f":"AG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.9796474835895888},{"$f":"AH26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.4583219976127317},{"$f":"AI26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.5507806482317283},11006391.509462293,10046817.819162156,12057643.315081446,{"$f":"AM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.191771441070773E-6},{"$f":"AN26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":4.7397173914615015E-6},{"$f":"AO26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.6870149441940764E-6},9.5561936159098373,8.724123854758842,10.467759707866238,{"$f":"AS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},{"$f":"AT26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7867239382100779E-6},{"$f":"AU26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.1426457271824013E-6},3.6013475030796989,3.2887194834206634,3.9438441487004274,{"$f":"AY26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.5683662110744343E-6},{"$f":"AZ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.4323737413108359E-6},{"$f":"BA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7173514644580231E-6},2.8868010357919585,2.6364875568344388,3.1610295805977215,{"$f":"BE26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0001500333532762},{"$f":"BF26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.91306571580848284},{"$f":"BG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0955544269767004},1840918.3594013117,1680627.2894238962,2016523.7125302386,{"$f":"BK26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.37691658102502446},{"$f":"BL26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.34419697143396405},{"$f":"BM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.41276223728827305},693768.56554745254,633543.47131166595,759747.59321248916,{"$f":"BQ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.30213223677518691},{"$f":"BR26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.27593445925095006},{"$f":"BS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.33083296211181884},556117.34549626568,507896.61059494194,608945.11176968575]
[36,0.04,{"$f":"C37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.603768402644725E-10},{"$f":"D37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4639172113240538E-10},{"$f":"E37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7569810416322103E-10},189.88027753715122,173.32241109079945,208.02009022155664,{"$f":"I37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.0266494945130372E-11},{"$f":"J37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.5011959444518123E-11},{"$f":"K37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},71.353312407837009,65.13213572459685,3.6013485727333867,{"$f":"O37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.825666363411929E-11},{"$f":"P37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.4049487761340758E-11},{"$f":"Q37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.2865795040621673E-11},57.134114057572901,52.152972634326112,62.591156042117781,{"$f":"U37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.089521639391032E-5},{"$f":"V37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.8201103695547496E-5},{"$f":"W37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3846725868716399E-5},36578799.368861213,33389069.068414405,40073277.981268749,{"$f":"AA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.1609820966430242E-5},{"$f":"AB37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0597579977811256E-5},{"$f":"AC37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.2718771928471081E-5},13745600.821334794,12547144.737922156,15058557.954672523,{"$f":"AG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":9.2962304467756202E-6},{"$f":"AH37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.4857542659107118E-6},{"$f":"AI37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0184139897772612E-5},11006394.778524015,10046820.803216243,12057646.896380568,{"$f":"AM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.0713627142129428E-12},{"$f":"AN37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":7.3685790415802513E-12},{"$f":"AO37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.8412906648049309E-12},9.556196454241249,8.7241264459531784,10.467762816946315,{"$f":"AS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},{"$f":"AT37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.7777218506533914E-12},{"$f":"AU37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3310539626877166E-12},3.6013485727333867,3.2887204602191868,3.943845320080706,{"$f":"AY37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.4382530513875625E-12},{"$f":"AZ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.2268330067414414E-12},{"$f":"BA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.6698722651331997E-12},2.8868018932147339,2.6364883399103949,3.1610305194704473,{"$f":"BE37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.5548784801977996E-6},{"$f":"BF37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4194932611830817E-6},{"$f":"BG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7031984658143823E-6},1840918.9061814018,1680627.7885951586,2016524.3114677262,{"$f":"BK37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.859715653866616E-7},{"$f":"BL37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.3510418035739644E-7},{"$f":"BM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.4169884396847955E-7},693768.77160701889,633543.65948348516,759747.81886880635,{"$f":"BQ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.6970844120326864E-7},{"$f":"BR37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.2898019129772941E-7},{"$f":"BS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.1432788699019256E-7},556117.51067137544,507896.76144777751,608945.29263542662]
[39,0.04,{"$f":"C40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.8337535715613581E-12},{"$f":"D40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6738473025835658E-12},{"$f":"E40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.0089373596247277E-12},189.88027753719911,173.32241109084316,208.02009022160908,{"$f":"I40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.8908889942508091E-13},{"$f":"J40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.2900838390143035E-13},{"$f":"K40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},71.353312407855,65.132135724613264,3.6013485727342949,{"$f":"O40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.5176813026602758E-13},{"$f":"P40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.0366315594322656E-13},{"$f":"Q40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.044690761415756E-13},57.134114057587304,52.152972634339264,62.591156042133562,{"$f":"U40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.5325682506942621E-7},{"$f":"V40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.2245226017922965E-7},{"$f":"W40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8700447237309872E-7},36578799.368870437,33389069.068422828,40073277.981278852,{"$f":"AA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.3274703895694325E-7},{"$f":"AB40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.211730453235741E-7},{"$f":"AC40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.4542681730882585E-7},13745600.821338259,12547144.737925319,15058557.954676319,{"$f":"AG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0629337599943083E-7},{"$f":"AH40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.7026367191453539E-8},{"$f":"AI40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.1644575912597074E-7},11006394.778526789,10046820.803218774,12057646.89638361,{"$f":"AM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.2288201838541465E-14},{"$f":"AN40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":8.4252552379430044E-14},{"$f":"AO40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0109158097305193E-13},9.5561964542436595,8.7241264459553776,10.467762816948955,{"$f":"AS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},{"$f":"AT40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.1760554429429393E-14},{"$f":"AU40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8087370290305968E-14},3.6013485727342949,3.288720460220016,3.9438453200817003,{"$f":"AY40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.7879058060871372E-14},{"$f":"AZ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.5461674969084835E-14},{"$f":"BA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.0527399054171171E-14},2.8868018932154618,2.6364883399110597,3.1610305194712445,{"$f":"BE40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.7778526885207866E-8},{"$f":"BF40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6230528255883005E-8},{"$f":"BG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.9474422021374785E-8},1840918.9061818658,1680627.7885955824,2016524.3114682348,{"$f":"BK40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.7000163433150363E-9},{"$f":"BL40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.1183971468052438E-9},{"$f":"BM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":7.3372037075521972E-9},693768.77160719386,633543.65948364499,759747.81886899786,{"$f":"BQ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.3706603162191009E-9},{"$f":"BR40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":4.9049722929074782E-9},{"$f":"BS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.8808403892142508E-9},556117.5106715156,507896.76144790556,608945.29263558018]
[44,0.04,{"$f":"C45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.85668257908986E-16},{"$f":"D45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.4331720251769645E-16},{"$f":"E45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.320655527702529E-16},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.8250467811945108E-16},{"$f":"J45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6659239865007812E-16},{"$f":"K45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4613537541351885E-16},{"$f":"P45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.3339480904820365E-16},{"$f":"Q45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.600931813970895E-16},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.355980513774666E-11},{"$f":"V45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.5401239233426357E-11},{"$f":"W45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0249784421163707E-10},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.5157953692709517E-11},{"$f":"AB45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.2092590160693629E-11},{"$f":"AC45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.8516183477962238E-11},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.8151720901600471E-11},{"$f":"AH45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.569736057009452E-11},{"$f":"AI45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.0840571957248554E-11},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.4442461030526512E-17},{"$f":"AN45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.2314225298911288E-17},{"$f":"AO45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.6774029390788577E-17},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},{"$f":"AT45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.4117590166876855E-18},{"$f":"AU45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0087411451625589E-17},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":7.3837476150288832E-18},{"$f":"AZ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":6.7435055164752806E-18},{"$f":"BA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.0851587405541692E-18},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.7086295096756758E-12},{"$f":"BF45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.298643233870051E-12},{"$f":"BG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.1577860643795968E-12},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.7744943027698794E-12},{"$f":"BL45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6204528948533175E-12},{"$f":"BM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.943252898226731E-12},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4224153561583276E-12},{"$f":"BR45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.2990782325020331E-12},{"$f":"BS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.5575361657993208E-12},556117.510671517,507896.7614479069,608945.29263558169]
[50,0.04,{"$f":"C51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.7895035513868295E-21},{"$f":"D51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.1974478913728587E-21},{"$f":"E51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.4381244836906824E-21},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.5513632815363721E-21},{"$f":"J51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.328914158686318E-21},{"$f":"K51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.042930815831224E-21},{"$f":"P51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8648213364174023E-21},{"$f":"Q51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2380569574963858E-21},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.3079393575868232E-15},{"$f":"V51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1938849361179473E-15},{"$f":"W51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4328905913690929E-15},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.914981524299623E-16},{"$f":"AB51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.4864524564021315E-16},{"$f":"AC51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":5.3844524580500275E-16},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.9355301880751304E-16},{"$f":"AH51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.5924176227432319E-16},{"$f":"AI51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.3114238869977816E-16},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.4169862507772403E-22},{"$f":"AN51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.1194649731833109E-22},{"$f":"AO51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.7429328491910704E-22},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},{"$f":"AT51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1759398887442619E-22},{"$f":"AU51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4101913139224932E-22},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.0322268305246614E-22},{"$f":"AZ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":9.427228135112282E-23},{"$f":"BA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1302821028259576E-22},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.5825295883551144E-17},{"$f":"BF51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.0093804829170161E-17},{"$f":"BG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.2104376250920827E-17},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.4806923603456026E-17},{"$f":"BL51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2653468710988831E-17},{"$f":"BM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.7166120574891763E-17},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.9884960474386072E-17},{"$f":"BR51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8160742707535075E-17},{"$f":"BS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.1773910806189947E-17},556117.510671517,507896.7614479069,608945.29263558169]

{"sheet":"Wyoming NPV 5%","index":396,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU67","v":34.065305373888613},{"$f":"'WTP Values '!CV67","v":31.094755803648621},{"$f":"'WTP Values '!CW67","v":37.319662627492797},{"$f":"C3","v":34.065305373888613},{"$f":"D3","v":31.094755803648621},{"$f":"E3","v":37.319662627492797},{"$f":"'WTP Values '!CC67","v":12.801078701477389},{"$f":"'WTP Values '!CD67","v":11.684973931417604},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"I3","v":12.801078701477389},{"$f":"J3","v":11.684973931417604},{"$f":"K3","v":0.64609679572422929},{"$f":"'WTP Values '!CI67","v":10.250095838716055},{"$f":"'WTP Values '!CJ67","v":9.3564585115838135},{"$f":"'WTP Values '!CK67","v":11.229111690456007},{"$f":"O3","v":10.250095838716055},{"$f":"P3","v":9.3564585115838135},{"$f":"Q3","v":11.229111690456007},{"$f":"'WTP Values '!BH67","v":6562387.5574263381},{"$f":"'WTP Values '!BI67","v":5990136.7783858152},{"$f":"'WTP Values '!BJ67","v":7189311.4412451545},{"$f":"U3","v":6562387.5574263381},{"$f":"V3","v":5990136.7783858152},{"$f":"W3","v":7189311.4412451545},{"$f":"'WTP Values '!AV67","v":2466017.5116645708},{"$f":"'WTP Values '!AW67","v":2251009.5446014404},{"$f":"'WTP Values '!AX67","v":2701567.4395986306},{"$f":"AA3","v":2466017.5116645708},{"$f":"AB3","v":2251009.5446014404},{"$f":"AC3","v":2701567.4395986306},{"$f":"'WTP Values '!BB67","v":1974592.6436337505},{"$f":"'WTP Values '!BC67","v":1802441.1125654436},{"$f":"'WTP Values '!BD67","v":2163191.6118058073},{"$f":"AG3","v":1974592.6436337505},{"$f":"AH3","v":1802441.1125654436},{"$f":"AI3","v":2163191.6118058073},{"$f":"'WTP Values '!CX67","v":1.7144210796874726},{"$f":"'WTP Values '!CY67","v":1.5651442864763327},{"$f":"'WTP Values '!CZ67","v":1.8779598469406293},{"$f":"AM3","v":1.7144210796874726},{"$f":"AN3","v":1.5651442864763327},{"$f":"AO3","v":1.8779598469406293},{"$f":"'WTP Values '!CF67","v":0.64609679572422929},{"$f":"'WTP Values '!CG67","v":0.59001002220887588},{"$f":"'WTP Values '!CH67","v":0.70754212558829155},{"$f":"AS3","v":0.64609679572422929},{"$f":"AT3","v":0.59001002220887588},{"$f":"AU3","v":0.70754212558829155},{"$f":"'WTP Values '!CL67","v":0.5179041726808038},{"$f":"'WTP Values '!CM67","v":0.47299688824276037},{"$f":"'WTP Values '!CN67","v":0.56710191989725756},{"$f":"AY3","v":0.5179041726808038},{"$f":"AZ3","v":0.47299688824276037},{"$f":"BA3","v":0.56710191989725756},{"$f":"'WTP Values '!BK67","v":330268.44873535953},{"$f":"'WTP Values '!BL67","v":301511.56076299539},{"$f":"'WTP Values '!BM67","v":361772.78311897494},{"$f":"BE3","v":330268.44873535953},{"$f":"BF3","v":301511.56076299539},{"$f":"BG3","v":361772.78311897494},{"$f":"'WTP Values '!AY67","v":124464.98061936242},{"$f":"'WTP Values '!AZ67","v":113660.34697191337},{"$f":"'WTP Values '!BA67","v":136301.89397552324},{"$f":"BK3","v":124464.98061936242},{"$f":"BL3","v":113660.34697191337},{"$f":"BM3","v":136301.89397552324},{"$f":"'WTP Values '!BE67","v":99769.776358582589},{"$f":"'WTP Values '!BF67","v":91118.77495408876},{"$f":"'WTP Values '!BG67","v":109247.29844867175},{"$f":"BQ3","v":99769.776358582589},{"$f":"BR3","v":91118.77495408876},{"$f":"BS3","v":109247.29844867175}]
[2,0.05,{"$f":"C3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":31.49528973177571},{"$f":"D3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":28.748849670533115},{"$f":"E3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":34.504125949974842},{"$f":"F3+C4","v":65.560595105664319},{"$f":"G3+D4","v":59.843605474181736},{"$f":"H3+E4","v":71.823788577467639},{"$f":"I3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":11.835316846780129},{"$f":"J3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.803415247242606},{"$f":"K3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"L3+I4","v":24.636395548257518},{"$f":"M3+J4","v":22.48838917866021},{"$f":"N3+K4","v":1.2434496024219264},{"$f":"O3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":9.4767897917123278},{"$f":"P3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":8.6505718487276368},{"$f":"Q3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":10.381944980081366},{"$f":"R3+O4","v":19.726885630428384},{"$f":"S3+P4","v":18.00703036031145},{"$f":"T3+Q4","v":21.611056670537373},{"$f":"U3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6067296.1884489069},{"$f":"V3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":5538218.1752827428},{"$f":"W3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":6646922.5603228118},{"$f":"X3+U4","v":12629683.745875245},{"$f":"Y3+V4","v":11528354.953668557},{"$f":"Z3+W4","v":13836234.001567967},{"$f":"AA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2279971.811820054},{"$f":"AB3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2081184.8600235209},{"$f":"AC3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":2497750.9611673728},{"$f":"AD3+AA4","v":4745989.3234846247},{"$f":"AE3+AB4","v":4332194.4046249613},{"$f":"AF3+AC4","v":5199318.4007660039},{"$f":"AG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1825621.8968507308},{"$f":"AH3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1666458.1292210091},{"$f":"AI3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1999992.2446429429},{"$f":"AJ3+AG4","v":3800214.5404844815},{"$f":"AK3+AH4","v":3468899.2417864529},{"$f":"AL3+AI4","v":4163183.85644875},{"$f":"AM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.5850786609536542},{"$f":"AN3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.4470638743309288},{"$f":"AO3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":1.7362794442868243},{"$f":"AP3+AM4","v":3.2994997406411271},{"$f":"AQ3+AN4","v":3.0122081608072615},{"$f":"AR3+AO4","v":3.6142392912274537},{"$f":"AS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.59735280669769708},{"$f":"AT3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.54549743177595766},{"$f":"AU3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.65416246818444113},{"$f":"AV3+AS4","v":1.2434496024219264},{"$f":"AW3+AT4","v":1.1355074539848335},{"$f":"AX3+AU4","v":1.3617045937727328},{"$f":"AY3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.47883152059985551},{"$f":"AZ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.43731221176290708},{"$f":"BA3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":0.52431760345530465},{"$f":"BB3+AY4","v":0.99673569328065925},{"$f":"BC3+AZ4","v":0.91030910000566745},{"$f":"BD3+BA4","v":1.0914195233525623},{"$f":"BE3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":305351.74624201137},{"$f":"BF3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":278764.38680010667},{"$f":"BG3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":334479.27433337178},{"$f":"BH3+BE4","v":635620.19497737091},{"$f":"BI3+BF4","v":580275.947563102},{"$f":"BJ3+BG4","v":696252.05745234666},{"$f":"BK3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":115074.87113476555},{"$f":"BL3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":105085.37996663587},{"$f":"BM3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":126018.76292115683},{"$f":"BN3+BK4","v":239539.85175412797},{"$f":"BO3+BL4","v":218745.72693854925},{"$f":"BP3+BM4","v":262320.65689668007},{"$f":"BQ3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":92242.766603719094},{"$f":"BR3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":84244.429506369037},{"$f":"BS3/(1+'Wyoming NPV 4%'!B4)^'Wyoming NPV 4%'!A4","v":101005.26853612401},{"$f":"BT3+BQ4","v":192012.5429623017},{"$f":"BU3+BR4","v":175363.20446045778},{"$f":"BV3+BS4","v":210252.56698479576}]
[3,0.05,{"$f":"C4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":27.999197886834061},{"$f":"D4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":25.557622673081468},{"$f":"E4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":30.674042328650255},93.559792992498387,85.401228147263197,102.4978309061179,{"$f":"I4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":10.521553580504069},{"$f":"J4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.6041968160085176},{"$f":"K4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},35.157949128761587,32.092585994668724,1.77449407241803,{"$f":"O4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":8.4248316167219564},{"$f":"P4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":7.690326873939993},{"$f":"Q4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":9.2295112832141175},28.151717247150341,25.697357234251442,30.840567953751489,{"$f":"U4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5393804.2185089989},{"$f":"V4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":4923455.7913514366},{"$f":"W4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":5909089.9524945337},18023487.964384243,16451810.745019995,19745323.954062499,{"$f":"AA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2026886.6385803563},{"$f":"AB4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1850165.7622819475},{"$f":"AC4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":2220491.5093445717},6772875.9620649815,6182360.1669069091,7419809.9101105761,{"$f":"AG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1622971.218610188},{"$f":"AH4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1481475.2087550219},{"$f":"AI4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1777985.8228576456},5423185.7590946695,4950374.4505414749,5941169.6793063954,{"$f":"AM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.4091291577947682},{"$f":"AN4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.2864345150444219},{"$f":"AO4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":1.5435461036061464},4.7086288984358955,4.2986426758516831,5.1577853948336001,{"$f":"AS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.53104446999610355},{"$f":"AT4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.48494523051316213},{"$f":"AU4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.58154805219514627},1.77449407241803,1.6204526844979956,1.9432526459678789,{"$f":"AY4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.42567947823012869},{"$f":"AZ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.3887689638595484},{"$f":"BA4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":0.46611644025882648},1.422415171510788,1.299078063865216,1.5575359636113888,{"$f":"BE4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":271456.59052295331},{"$f":"BF4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":247820.52479242528},{"$f":"BG4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":297350.85693325748},907076.78550032421,828096.47235552734,993602.91438560421,{"$f":"BK4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":102301.14141333134},{"$f":"BL4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":93420.520139888788},{"$f":"BM4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":112030.22136112172},341840.99316745932,312166.24707843806,374350.87825780176,{"$f":"BQ4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":82003.483624437344},{"$f":"BR4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":74892.991069470649},{"$f":"BS4/(1+'Wyoming NPV 4%'!B5)^'Wyoming NPV 4%'!A5","v":89793.315935192179},274016.02658673906,250256.19552992843,300045.88291998795]
[4,0.05,{"$f":"C5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":23.933831699136395},{"$f":"D5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":21.84676297370638},{"$f":"E5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":26.220299938353445},117.49362469163478,107.24799112096957,128.71813084447135,{"$f":"I5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.9938680967586944},{"$f":"J5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":8.209707689798428},{"$f":"K5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},44.151817225520283,40.302293684467152,2.2284331109938589,{"$f":"O5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.2015813746936681},{"$f":"P5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":6.5737236422324354},{"$f":"Q5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":7.8894249260475693},35.353298621844012,32.271080876483879,38.729992879799056,{"$f":"U5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4610646.4515753062},{"$f":"V5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":4208590.6447967831},{"$f":"W5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":5051114.8565639704},22634134.415959548,20660401.389816776,24796438.81062647,{"$f":"AA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1732591.1934006414},{"$f":"AB5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1581529.4476983158},{"$f":"AC5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1898085.4483336613},8505467.1554656234,7763889.6146052247,9317895.3584442381,{"$f":"AG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1387322.5995886098},{"$f":"AH5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1266371.2173504306},{"$f":"AI5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1519829.7329701509},6810508.3586832788,6216745.6678919056,7460999.4122765465,{"$f":"AM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.2045295097851556},{"$f":"AN5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.0996496149452646},{"$f":"AO5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":1.3194296784101371},5.9131584082210509,5.3982922907969479,6.4772150732437375,{"$f":"AS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.45393903857582873},{"$f":"AT5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.41453321546252742},{"$f":"AU5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.49710971230158468},2.2284331109938589,2.0349858999605228,2.4403623582694638,{"$f":"AY5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.36387260202646088},{"$f":"AZ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.33232133964942595},{"$f":"BA5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":0.39843828664110165},1.7862877735372489,1.631399403514642,1.9559742502524904,{"$f":"BE5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":232042.23126166061},{"$f":"BF5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":211838.02321575116},{"$f":"BG5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":254176.75871282886},1139119.0167619849,1039934.4955712785,1247779.6730984331,{"$f":"BK5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":87447.444427240262},{"$f":"BL5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":79856.252143753838},{"$f":"BM5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":95763.90274147474},429288.43759469956,392022.49922219187,470114.7809992765,{"$f":"BQ5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":70096.921481206518},{"$f":"BR5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":64018.842644935328},{"$f":"BS5/(1+'Wyoming NPV 4%'!B6)^'Wyoming NPV 4%'!A6","v":76755.702787858521},344112.94806794554,314275.03817486379,376801.58570784645]
[5,0.05,{"$f":"C6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":19.671865042136432},{"$f":"D6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":17.956446683035811},{"$f":"E6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":21.551175266693249},137.16548973377121,125.20443780400538,150.26930611116461,{"$f":"I6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":7.3923039833441093},{"$f":"J6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.7477812888160216},{"$f":"K6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},51.544121208864389,47.050074973283174,2.6015379116156114,{"$f":"O6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.9191749433940002},{"$f":"P6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":5.4031216538956519},{"$f":"Q6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":6.4845322034613897},41.272473565238009,37.674202530379532,45.214525083260448,{"$f":"U6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3789615.2982335621},{"$f":"V6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":3459154.7322122939},{"$f":"W6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":4151648.2199648013},26423749.714193109,24119556.12202907,28948087.030591272,{"$f":"AA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1424063.6667885212},{"$f":"AB6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1299901.9232013919},{"$f":"AC6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1560087.8809309129},9929530.8222541437,9063791.5378066171,10877983.239375152,{"$f":"AG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1140278.0504217283},{"$f":"AH6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1040864.8307601573},{"$f":"AI6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1249189.2551869939},7950786.4091050066,7257610.4986520633,8710188.667463541,{"$f":"AM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.99003545498397294},{"$f":"AN6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.90383182646099636},{"$f":"AO6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":1.0844750181480656},6.9031938632050238,6.3021241172579447,7.561690091391803,{"$f":"AS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.37310480062175261},{"$f":"AT6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.34071608644076606},{"$f":"AU6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.40858794757401512},2.6015379116156114,2.3757019864012889,2.8489503058434789,{"$f":"AY6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.29907675501260594},{"$f":"AZ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.27314391721244446},{"$f":"BA6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":0.32748722816107384},2.0853645285498548,1.9045433207270865,2.2834614784135643,{"$f":"BE6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":190721.79978688105},{"$f":"BF6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":174115.41352334269},{"$f":"BG6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":208914.76789430523},1329840.816548866,1214049.9090946212,1456694.4409927384,{"$f":"BK6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":71875.424991580774},{"$f":"BL6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":65636.018281160854},{"$f":"BM6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":78710.94751228427},501163.86258628033,457658.51750335272,548825.72851156071,{"$f":"BQ6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":57614.559865785515},{"$f":"BR6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":52618.822113233888},{"$f":"BS6/(1+'Wyoming NPV 4%'!B7)^'Wyoming NPV 4%'!A7","v":63087.592719705244},401727.50793373107,366893.8602880977,439889.1784275517]
[9,0.05,{"$f":"C10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.065203226344396},{"$f":"D10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":5.5363077228493429},{"$f":"E10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":6.6446296514885841},179.22474141815778,163.59605490697888,196.34659988552946,{"$f":"I10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.2791853173992647},{"$f":"J10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":2.0804669387437249},{"$f":"K10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},67.349169337091936,61.477107231261961,3.3992512285985392,{"$f":"O10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.8249921340488837},{"$f":"P10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.6658832712274512},{"$f":"Q10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1.9993023314019638},53.927911581657291,49.226297516584054,59.078720034613795,{"$f":"U10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1168409.1408830676},{"$f":"V10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1066521.9793496479},{"$f":"W10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":1280030.6490737691},34526102.148698069,31515370.356506605,37824480.65237119,{"$f":"AA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":439065.41285358154},{"$f":"AB10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":400784.02945754048},{"$f":"AC10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":481004.21737009496},12974237.160354562,11843034.992142955,14213514.908247788,{"$f":"AG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":351569.00962535589},{"$f":"AH10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":320918.0581603513},{"$f":"AI10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":385148.36720596295},10388747.497702461,9483022.0594063196,11381006.364352088,{"$f":"AM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.30524641272711767},{"$f":"AN10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.27866822480643799},{"$f":"AO10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.33436389304586245},9.019930140545549,8.2345535126434957,9.8803420156511184,{"$f":"AS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.11503517514218733},{"$f":"AT10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10504912992853373},{"$f":"AU10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.12597529174601405},3.3992512285985392,3.1041669083513166,3.7225280416307571,{"$f":"AY10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":9.2210946727299625E-2},{"$f":"AZ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":8.4215368719983086E-2},{"$f":"BA10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":0.10097042596492986},2.7248028576092076,2.4885361823845895,2.983642560540023,{"$f":"BE10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":58803.091263784518},{"$f":"BF10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":53683.032371158275},{"$f":"BG10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":64412.322957148463},1737611.8215732295,1586315.7813860059,1903362.7555948759,{"$f":"BK10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":22160.535293427671},{"$f":"BL10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":20236.809727526579},{"$f":"BM10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":24268.054491913284},654836.45962616091,597991.00791721186,717112.95215022855,{"$f":"BQ10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":17763.644353693871},{"$f":"BR10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":16223.365144282627},{"$f":"BS10/(1+'Wyoming NPV 4%'!B11)^'Wyoming NPV 4%'!A11","v":19451.08255298917},524909.79232261679,479395.05312650272,574773.0308064]
[16,0.05,{"$f":"C17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.17092731914695103},{"$f":"D17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.15602218124017497},{"$f":"E17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":0.18725650084075066},189.7122753703112,173.16905898386727,207.83603832129197,{"$f":"I17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":6.4231159551260866E-2},{"$f":"J17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.8630951534934875E-2},{"$f":"K17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},71.290180463586566,65.074508149608135,3.5981621735369411,{"$f":"O17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.143125486419374E-2},{"$f":"P17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":4.6947307606423301E-2},{"$f":"Q17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":5.6343600522147153E-2},57.083562967766966,52.106828756071046,62.535776673725827,{"$f":"U17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":32927.675242681937},{"$f":"V17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":30056.328854690204},{"$f":"W17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":36073.351396006052},36546435.199005961,33359527.106368523,40037821.968561389,{"$f":"AA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":12373.579441367681},{"$f":"AB17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":11294.747621075045},{"$f":"AC17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":13555.483354017984},13733438.996249769,12536043.282147145,15045234.452101931,{"$f":"AG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9907.7880934633831},{"$f":"AH17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9043.9942900735132},{"$f":"AI17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":10854.109157364384},10996656.546645103,10037931.582667977,12046978.538234798,{"$f":"AM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":8.6023417616159156E-3},{"$f":"AN17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":7.8533250775032933E-3},{"$f":"AO17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":9.4229198470425542E-3},9.5477413280328562,8.7164075181860774,10.458501155556178,{"$f":"AS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.2418788556414272E-3},{"$f":"AT17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.9604558144750354E-3},{"$f":"AU17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":3.5501891846547898E-3},3.5981621735369411,3.2858106679510577,3.9403558868017501,{"$f":"AY17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.5986548730370074E-3},{"$f":"AZ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.3733264441585166E-3},{"$f":"BA17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":2.8455112844937955E-3},2.8842477102338133,2.6341556292165906,3.1582337046374036,{"$f":"BE17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1657.1670185122769},{"$f":"BF17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1512.8754082015398},{"$f":"BG17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":1815.2443161791318},1839290.0989707392,1679140.8036707751,2014740.1322037908,{"$f":"BK17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":624.52002797109594},{"$f":"BL17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":570.30630396499885},{"$f":"BM17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":683.91335630726712},693154.93925735273,632983.11307518219,759075.60961423058,{"$f":"BQ17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":500.60847004574219},{"$f":"BR17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":457.20088975908283},{"$f":"BS17/(1+'Wyoming NPV 4%'!B18)^'Wyoming NPV 4%'!A18","v":548.163230680786},555625.46932815516,507447.38483235962,608406.51035652601]
[19,0.05,{"$f":"C20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.0559434218327007E-2},{"$f":"D20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.8766618395562019E-2},{"$f":"E20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.2523536496115357E-2},189.86389994420651,173.30746165037385,208.00214802973886,{"$f":"I20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.7258352038254039E-3},{"$f":"J20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":7.0522324766825574E-3},{"$f":"K20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},71.347158027187092,65.126517934164099,3.6010379484719253,{"$f":"O20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.186240481764812E-3},{"$f":"P20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":5.6469035334954544E-3},{"$f":"Q20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":6.7771059321586674E-3},57.129186114158095,52.148474325350911,62.585757416789804,{"$f":"U20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3960.5978523090275},{"$f":"V20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3615.227331806133},{"$f":"W20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4338.9652324867147},36575644.366697542,33386189.187527895,40069821.572613522,{"$f":"AA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1488.3155825508079},{"$f":"AB20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1358.5518212478207},{"$f":"AC20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1630.4770337792474},13744415.232931655,12546062.519000841,15057259.120819347,{"$f":"AG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1191.7259252253214},{"$f":"AH20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1087.8273093245798},{"$f":"AI20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1305.5510630662955},11005445.452686653,10045954.242751736,12056606.897728249,{"$f":"AM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.0347045776775963E-3},{"$f":"AN20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":9.4461155262872396E-4},{"$f":"AO20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":1.1334051321151555E-3},9.5553722112094963,8.7233739707957643,10.466859949304235,{"$f":"AS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.8993880796225005E-4},{"$f":"AT20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.5608875677524426E-4},{"$f":"AU20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":4.2702290873569888E-4},3.6010379484719253,3.2884368008223035,3.9435051547189999,{"$f":"AY20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.125707124231363E-4},{"$f":"AZ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":2.8546781843189839E-4},{"$f":"BA20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":3.4226302947372309E-4},2.8865529001811647,2.6362609369731622,3.1607578736127255,{"$f":"BE20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":199.32692138342702},{"$f":"BF20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":181.97127639206295},{"$f":"BG20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":218.34073274495961},1840760.1228634047,1680482.8307397659,2016350.3817960161,{"$f":"BK20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":75.11835145592363},{"$f":"BL20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":68.59743076286793},{"$f":"BM20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":82.262283935700012},693708.93251953449,633489.01494481938,759682.28894290037,{"$f":"BQ20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":60.214054490577055},{"$f":"BR20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":54.99291549457449},{"$f":"BS20/(1+'Wyoming NPV 4%'!B21)^'Wyoming NPV 4%'!A21","v":65.934023527264003},556069.54430890072,507852.95423133142,608892.76976018283]
[25,0.05,{"$f":"C26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0315976726309843E-4},{"$f":"D26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":9.4164069178314907E-5},{"$f":"E26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.1301491851414559E-4},189.88022113990581,173.32235961148481,208.02002843651906,{"$f":"I26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.8765432602674778E-5},{"$f":"J26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.5385538981968954E-5},{"$f":"K26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},71.353291214849918,65.132116379391078,3.6013475030796989,{"$f":"O26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.1040305951782464E-5},{"$f":"P26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.833410920195847E-5},{"$f":"Q26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":3.4005053993929503E-5},57.134097087897629,52.152957144123391,62.59113745162049,{"$f":"U26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":19.872840289676695},{"$f":"V26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":18.139896564851139},{"$f":"W26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":21.771350261526241},36578788.504417844,33389059.151368015,40073266.078913644,{"$f":"AA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":7.4678265695230639},{"$f":"AB26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.8167191862630938},{"$f":"AC26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":8.1811410540937164},13745596.738688439,12547141.011234952,15058553.482058521,{"$f":"AG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.9796474835895888},{"$f":"AH26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.4583219976127317},{"$f":"AI26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":6.5507806482317283},11006391.509462293,10046817.819162156,12057643.315081446,{"$f":"AM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.191771441070773E-6},{"$f":"AN26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":4.7397173914615015E-6},{"$f":"AO26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":5.6870149441940764E-6},9.5561936159098373,8.724123854758842,10.467759707866238,{"$f":"AS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.9565711900951853E-6},{"$f":"AT26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7867239382100779E-6},{"$f":"AU26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":2.1426457271824013E-6},3.6013475030796989,3.2887194834206634,3.9438441487004274,{"$f":"AY26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.5683662110744343E-6},{"$f":"AZ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.4323737413108359E-6},{"$f":"BA26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.7173514644580231E-6},2.8868010357919585,2.6364875568344388,3.1610295805977215,{"$f":"BE26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0001500333532762},{"$f":"BF26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.91306571580848284},{"$f":"BG26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":1.0955544269767004},1840918.3594013117,1680627.2894238962,2016523.7125302386,{"$f":"BK26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.37691658102502446},{"$f":"BL26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.34419697143396405},{"$f":"BM26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.41276223728827305},693768.56554745254,633543.47131166595,759747.59321248916,{"$f":"BQ26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.30213223677518691},{"$f":"BR26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.27593445925095006},{"$f":"BS26/(1+'Wyoming NPV 4%'!B27)^'Wyoming NPV 4%'!A27","v":0.33083296211181884},556117.34549626568,507896.61059494194,608945.11176968575]
[36,0.05,{"$f":"C37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.603768402644725E-10},{"$f":"D37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4639172113240538E-10},{"$f":"E37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7569810416322103E-10},189.88027753715122,173.32241109079945,208.02009022155664,{"$f":"I37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.0266494945130372E-11},{"$f":"J37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.5011959444518123E-11},{"$f":"K37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},71.353312407837009,65.13213572459685,3.6013485727333867,{"$f":"O37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.825666363411929E-11},{"$f":"P37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.4049487761340758E-11},{"$f":"Q37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.2865795040621673E-11},57.134114057572901,52.152972634326112,62.591156042117781,{"$f":"U37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.089521639391032E-5},{"$f":"V37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.8201103695547496E-5},{"$f":"W37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3846725868716399E-5},36578799.368861213,33389069.068414405,40073277.981268749,{"$f":"AA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.1609820966430242E-5},{"$f":"AB37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0597579977811256E-5},{"$f":"AC37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.2718771928471081E-5},13745600.821334794,12547144.737922156,15058557.954672523,{"$f":"AG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":9.2962304467756202E-6},{"$f":"AH37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.4857542659107118E-6},{"$f":"AI37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.0184139897772612E-5},11006394.778524015,10046820.803216243,12057646.896380568,{"$f":"AM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.0713627142129428E-12},{"$f":"AN37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":7.3685790415802513E-12},{"$f":"AO37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":8.8412906648049309E-12},9.556196454241249,8.7241264459531784,10.467762816946315,{"$f":"AS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.0417740708902377E-12},{"$f":"AT37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.7777218506533914E-12},{"$f":"AU37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":3.3310539626877166E-12},3.6013485727333867,3.2887204602191868,3.943845320080706,{"$f":"AY37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.4382530513875625E-12},{"$f":"AZ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.2268330067414414E-12},{"$f":"BA37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":2.6698722651331997E-12},2.8868018932147339,2.6364883399103949,3.1610305194704473,{"$f":"BE37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.5548784801977996E-6},{"$f":"BF37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.4194932611830817E-6},{"$f":"BG37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":1.7031984658143823E-6},1840918.9061814018,1680627.7885951586,2016524.3114677262,{"$f":"BK37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.859715653866616E-7},{"$f":"BL37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.3510418035739644E-7},{"$f":"BM37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":6.4169884396847955E-7},693768.77160701889,633543.65948348516,759747.81886880635,{"$f":"BQ37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.6970844120326864E-7},{"$f":"BR37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":4.2898019129772941E-7},{"$f":"BS37/(1+'Wyoming NPV 4%'!B38)^'Wyoming NPV 4%'!A38","v":5.1432788699019256E-7},556117.51067137544,507896.76144777751,608945.29263542662]
[39,0.05,{"$f":"C40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.8337535715613581E-12},{"$f":"D40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6738473025835658E-12},{"$f":"E40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.0089373596247277E-12},189.88027753719911,173.32241109084316,208.02009022160908,{"$f":"I40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.8908889942508091E-13},{"$f":"J40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.2900838390143035E-13},{"$f":"K40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},71.353312407855,65.132135724613264,3.6013485727342949,{"$f":"O40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.5176813026602758E-13},{"$f":"P40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.0366315594322656E-13},{"$f":"Q40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.044690761415756E-13},57.134114057587304,52.152972634339264,62.591156042133562,{"$f":"U40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.5325682506942621E-7},{"$f":"V40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.2245226017922965E-7},{"$f":"W40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8700447237309872E-7},36578799.368870437,33389069.068422828,40073277.981278852,{"$f":"AA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.3274703895694325E-7},{"$f":"AB40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.211730453235741E-7},{"$f":"AC40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.4542681730882585E-7},13745600.821338259,12547144.737925319,15058557.954676319,{"$f":"AG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0629337599943083E-7},{"$f":"AH40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.7026367191453539E-8},{"$f":"AI40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.1644575912597074E-7},11006394.778526789,10046820.803218774,12057646.89638361,{"$f":"AM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":9.2288201838541465E-14},{"$f":"AN40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":8.4252552379430044E-14},{"$f":"AO40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.0109158097305193E-13},9.5561964542436595,8.7241264459553776,10.467762816948955,{"$f":"AS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.4779735385604445E-14},{"$f":"AT40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.1760554429429393E-14},{"$f":"AU40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.8087370290305968E-14},3.6013485727342949,3.288720460220016,3.9438453200817003,{"$f":"AY40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.7879058060871372E-14},{"$f":"AZ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":2.5461674969084835E-14},{"$f":"BA40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":3.0527399054171171E-14},2.8868018932154618,2.6364883399110597,3.1610305194712445,{"$f":"BE40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.7778526885207866E-8},{"$f":"BF40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.6230528255883005E-8},{"$f":"BG40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":1.9474422021374785E-8},1840918.9061818658,1680627.7885955824,2016524.3114682348,{"$f":"BK40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.7000163433150363E-9},{"$f":"BL40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":6.1183971468052438E-9},{"$f":"BM40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":7.3372037075521972E-9},693768.77160719386,633543.65948364499,759747.81886899786,{"$f":"BQ40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.3706603162191009E-9},{"$f":"BR40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":4.9049722929074782E-9},{"$f":"BS40/(1+'Wyoming NPV 4%'!B41)^'Wyoming NPV 4%'!A41","v":5.8808403892142508E-9},556117.5106715156,507896.76144790556,608945.29263558018]
[44,0.05,{"$f":"C45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.85668257908986E-16},{"$f":"D45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.4331720251769645E-16},{"$f":"E45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.320655527702529E-16},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.8250467811945108E-16},{"$f":"J45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6659239865007812E-16},{"$f":"K45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4613537541351885E-16},{"$f":"P45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.3339480904820365E-16},{"$f":"Q45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.600931813970895E-16},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.355980513774666E-11},{"$f":"V45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.5401239233426357E-11},{"$f":"W45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0249784421163707E-10},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.5157953692709517E-11},{"$f":"AB45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.2092590160693629E-11},{"$f":"AC45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.8516183477962238E-11},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.8151720901600471E-11},{"$f":"AH45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.569736057009452E-11},{"$f":"AI45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":3.0840571957248554E-11},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.4442461030526512E-17},{"$f":"AN45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.2314225298911288E-17},{"$f":"AO45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":2.6774029390788577E-17},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":9.2113868282092849E-18},{"$f":"AT45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.4117590166876855E-18},{"$f":"AU45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.0087411451625589E-17},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":7.3837476150288832E-18},{"$f":"AZ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":6.7435055164752806E-18},{"$f":"BA45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":8.0851587405541692E-18},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.7086295096756758E-12},{"$f":"BF45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":4.298643233870051E-12},{"$f":"BG45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":5.1577860643795968E-12},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.7744943027698794E-12},{"$f":"BL45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.6204528948533175E-12},{"$f":"BM45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.943252898226731E-12},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.4224153561583276E-12},{"$f":"BR45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.2990782325020331E-12},{"$f":"BS45/(1+'Wyoming NPV 4%'!B46)^'Wyoming NPV 4%'!A46","v":1.5575361657993208E-12},556117.510671517,507896.7614479069,608945.29263558169]
[50,0.05,{"$f":"C51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.7895035513868295E-21},{"$f":"D51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.1974478913728587E-21},{"$f":"E51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.4381244836906824E-21},189.88027753719959,173.32241109084356,208.02009022160962,{"$f":"I51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.5513632815363721E-21},{"$f":"J51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.328914158686318E-21},{"$f":"K51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},71.353312407855171,65.13213572461342,3.6013485727343038,{"$f":"O51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.042930815831224E-21},{"$f":"P51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8648213364174023E-21},{"$f":"Q51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2380569574963858E-21},57.134114057587446,52.152972634339399,62.591156042133726,{"$f":"U51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.3079393575868232E-15},{"$f":"V51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1938849361179473E-15},{"$f":"W51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4328905913690929E-15},36578799.368870527,33389069.068422914,40073277.981278948,{"$f":"AA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.914981524299623E-16},{"$f":"AB51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.4864524564021315E-16},{"$f":"AC51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":5.3844524580500275E-16},13745600.821338294,12547144.737925353,15058557.954676356,{"$f":"AG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.9355301880751304E-16},{"$f":"AH51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.5924176227432319E-16},{"$f":"AI51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":4.3114238869977816E-16},11006394.778526815,10046820.803218799,12057646.896383641,{"$f":"AM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.4169862507772403E-22},{"$f":"AN51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.1194649731833109E-22},{"$f":"AO51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":3.7429328491910704E-22},9.5561964542436826,8.7241264459553989,10.46776281694898,{"$f":"AS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.2877255732666168E-22},{"$f":"AT51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1759398887442619E-22},{"$f":"AU51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.4101913139224932E-22},3.6013485727343038,3.2887204602200244,3.9438453200817105,{"$f":"AY51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.0322268305246614E-22},{"$f":"AZ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":9.427228135112282E-23},{"$f":"BA51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.1302821028259576E-22},2.8868018932154693,2.6364883399110659,3.1610305194712525,{"$f":"BE51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.5825295883551144E-17},{"$f":"BF51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":6.0093804829170161E-17},{"$f":"BG51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":7.2104376250920827E-17},1840918.9061818705,1680627.7885955868,2016524.3114682396,{"$f":"BK51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.4806923603456026E-17},{"$f":"BL51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.2653468710988831E-17},{"$f":"BM51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.7166120574891763E-17},693768.77160719549,633543.65948364651,759747.81886899984,{"$f":"BQ51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.9884960474386072E-17},{"$f":"BR51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":1.8160742707535075E-17},{"$f":"BS51/(1+'Wyoming NPV 4%'!B52)^'Wyoming NPV 4%'!A52","v":2.1773910806189947E-17},556117.510671517,507896.7614479069,608945.29263558169]

{"sheet":"York","index":397,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","York"]
[null,"Number of households",{"$f":"'WTP Values '!C68","v":168008},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA68","v":0.2098141858244616}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU68","v":3.5104210744375002}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV68","v":371.31596596000003}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW68","v":1238.77604673}]
[]
[null,"Select number of years",9]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!X3:X52), \"NULL\")))))","v":783402803.32213736},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!Y3:Y52), \"NULL\")))))","v":715087113.1392293},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!Z3:Z52), \"NULL\")))))","v":858245406.22263718},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AD3:AD52), \"NULL\")))))","v":294400683.12288165},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AE3:AE52), \"NULL\")))))","v":268730508.23534989},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AF3:AF52), \"NULL\")))))","v":322523398.42225212},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":235728613.99565065},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AK3:AK52), \"NULL\")))))","v":215175143.48921934},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!AL3:AL52), \"NULL\")))))","v":258245772.60476968}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BH3:BH52), \"NULL\")))))","v":39408153.063801095},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BI3:BI52), \"NULL\")))))","v":35975136.069680922},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":43169162.093405932},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BN3:BN52), \"NULL\")))))","v":14838656.648651691},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BO3:BO52), \"NULL\")))))","v":13548672.658224538},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BP3:BP52), \"NULL\")))))","v":16251886.307680983},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BT3:BT52), \"NULL\")))))","v":11890253.289852412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BU3:BU52), \"NULL\")))))","v":10857395.196084959},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!BV3:BV52), \"NULL\")))))","v":13021791.124827618}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!F3:F52), \"NULL\")))))","v":6394.9233956592834},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!G3:G52), \"NULL\")))))","v":5837.2618662536397},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!H3:H52), \"NULL\")))))","v":7005.8641661681659},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!L3:L52), \"NULL\")))))","v":2403.1951484177062},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!M3:M52), \"NULL\")))))","v":2193.6493039775251},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!N3:N52), \"NULL\")))))","v":121.12807378300637},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!R3:R52), \"NULL\")))))","v":1924.2545753914649},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!S3:S52), \"NULL\")))))","v":1756.4764300412205},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'York NPV 1%'!A3:A52,'York NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'York NPV 2%'!A3:A52,'York NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'York NPV 3%'!A3:A52,'York NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'York NPV 4%'!A3:A52,'York NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'York NPV 5%'!A3:A52,'York NPV 5%'!T3:T52), \"NULL\")))))","v":2108.0623225460467}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"York NPV 1%","index":398,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU68","v":1215.4851868777068},{"$f":"'WTP Values '!CV68","v":1109.4902771115915},{"$f":"'WTP Values '!CW68","v":1331.606899471989},{"$f":"C3","v":1215.4851868777068},{"$f":"D3","v":1109.4902771115915},{"$f":"E3","v":1331.606899471989},{"$f":"'WTP Values '!CC68","v":456.77608993108959},{"$f":"'WTP Values '!CD68","v":416.94764256271242},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"I3","v":456.77608993108959},{"$f":"J3","v":416.94764256271242},{"$f":"K3","v":23.022852705039412},{"$f":"'WTP Values '!CI68","v":365.74369815869369},{"$f":"'WTP Values '!CJ68","v":333.8540510530753},{"$f":"'WTP Values '!CK68","v":400.6800969357933},{"$f":"O3","v":365.74369815869369},{"$f":"P3","v":333.8540510530753},{"$f":"Q3","v":400.6800969357933},{"$f":"'WTP Values '!BH68","v":148901627.72596577},{"$f":"'WTP Values '!BI68","v":135916842.09037629},{"$f":"'WTP Values '!BJ68","v":163126985.80213544},{"$f":"U3","v":148901627.72596577},{"$f":"V3","v":135916842.09037629},{"$f":"W3","v":163126985.80213544},{"$f":"'WTP Values '!AV68","v":55956834.382947117},{"$f":"'WTP Values '!AW68","v":51077695.82414376},{"$f":"'WTP Values '!AX68","v":61302128.102081627},{"$f":"AA3","v":55956834.382947117},{"$f":"AB3","v":51077695.82414376},{"$f":"AC3","v":61302128.102081627},{"$f":"'WTP Values '!BB68","v":44805014.963808976},{"$f":"'WTP Values '!BC68","v":40898410.084624246},{"$f":"'WTP Values '!BD68","v":49084858.684616879},{"$f":"AG3","v":44805014.963808976},{"$f":"AH3","v":40898410.084624246},{"$f":"AI3","v":49084858.684616879},{"$f":"'WTP Values '!CX68","v":61.143547212407569},{"$f":"'WTP Values '!CY68","v":55.817064737546367},{"$f":"'WTP Values '!CZ68","v":66.978924292770387},{"$f":"AM3","v":61.143547212407569},{"$f":"AN3","v":55.817064737546367},{"$f":"AO3","v":66.978924292770387},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"'WTP Values '!CG68","v":21.021383696983218},{"$f":"'WTP Values '!CH68","v":25.215542990192741},{"$f":"AS3","v":23.022852705039412},{"$f":"AT3","v":21.021383696983218},{"$f":"AU3","v":25.215542990192741},{"$f":"'WTP Values '!CL68","v":18.448270392640719},{"$f":"'WTP Values '!CM68","v":16.845743942904683},{"$f":"'WTP Values '!CN68","v":20.203902962465055},{"$f":"AY3","v":18.448270392640719},{"$f":"AZ3","v":16.845743942904683},{"$f":"BA3","v":20.203902962465055},{"$f":"'WTP Values '!BK68","v":7490320.5758137628},{"$f":"'WTP Values '!BL68","v":6837805.909964148},{"$f":"'WTP Values '!BM68","v":8205176.795405223},{"$f":"BE3","v":7490320.5758137628},{"$f":"BF3","v":6837805.909964148},{"$f":"BG3","v":8205176.795405223},{"$f":"'WTP Values '!AY68","v":2820388.3351977342},{"$f":"'WTP Values '!AZ68","v":2575200.6551173301},{"$f":"'WTP Values '!BA68","v":3089001.3599248654},{"$f":"BK3","v":2820388.3351977342},{"$f":"BL3","v":2575200.6551173301},{"$f":"BM3","v":3089001.3599248654},{"$f":"'WTP Values '!BE68","v":2259984.3419312071},{"$f":"'WTP Values '!BF68","v":2063668.6653473044},{"$f":"'WTP Values '!BG68","v":2475056.1092861686},{"$f":"BQ3","v":2259984.3419312071},{"$f":"BR3","v":2063668.6653473044},{"$f":"BS3","v":2475056.1092861686}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":1191.535326808849},{"$f":"D3/(1+B4)^A4","v":1087.6289355078829},{"$f":"E3/(1+B4)^A4","v":1305.3689829153896},{"$f":"F3+C4","v":2407.0205136865561},{"$f":"G3+D4","v":2197.1192126194746},{"$f":"H3+E4","v":2636.9758823873785},{"$f":"I3/(1+B4)^A4","v":447.77579642298753},{"$f":"J3/(1+B4)^A4","v":408.73212681375594},{"$f":"K3/(1+B4)^A4","v":22.569211552827579},{"$f":"L3+I4","v":904.55188635407717},{"$f":"M3+J4","v":825.67976937646836},{"$f":"N3+K4","v":45.592064257866994},{"$f":"O3/(1+B4)^A4","v":358.53710240044472},{"$f":"P3/(1+B4)^A4","v":327.27580732582618},{"$f":"Q3/(1+B4)^A4","v":392.78511610214031},{"$f":"R3+O4","v":724.28080055913847},{"$f":"S3+P4","v":661.12985837890142},{"$f":"T3+Q4","v":793.46521303793361},{"$f":"U3/(1+B4)^A4","v":145967677.41002429},{"$f":"V3/(1+B4)^A4","v":133238743.34906018},{"$f":"W3/(1+B4)^A4","v":159912739.73349226},{"$f":"X3+U4","v":294869305.13599002},{"$f":"Y3+V4","v":269155585.43943644},{"$f":"Z3+W4","v":323039725.53562772},{"$f":"AA3/(1+B4)^A4","v":54854263.682920419},{"$f":"AB3/(1+B4)^A4","v":50071263.429216504},{"$f":"AC3/(1+B4)^A4","v":60094233.9987076},{"$f":"AD3+AA4","v":110811098.06586754},{"$f":"AE3+AB4","v":101148959.25336027},{"$f":"AF3+AC4","v":121396362.10078922},{"$f":"AG3/(1+B4)^A4","v":43922179.162639916},{"$f":"AH3/(1+B4)^A4","v":40092549.832981318},{"$f":"AI3/(1+B4)^A4","v":48117693.05422692},{"$f":"AJ3+AG4","v":88727194.1264489},{"$f":"AK3+AH4","v":80990959.917605564},{"$f":"AL3+AI4","v":97202551.738843799},{"$f":"AM3/(1+B4)^A4","v":59.938777779048692},{"$f":"AN3/(1+B4)^A4","v":54.717248051707053},{"$f":"AO3/(1+B4)^A4","v":65.659174877728049},{"$f":"AP3+AM4","v":121.08232499145626},{"$f":"AQ3+AN4","v":110.53431278925342},{"$f":"AR3+AO4","v":132.63809917049844},{"$f":"AS3/(1+B4)^A4","v":22.569211552827579},{"$f":"AT3/(1+B4)^A4","v":20.607179391219702},{"$f":"AU3/(1+B4)^A4","v":24.71869717693632},{"$f":"AV3+AS4","v":45.592064257866994},{"$f":"AW3+AT4","v":41.628563088202924},{"$f":"AX3+AU4","v":49.934240167129062},{"$f":"AY3/(1+B4)^A4","v":18.084766584296361},{"$f":"AZ3/(1+B4)^A4","v":16.513816236550028},{"$f":"BA3/(1+B4)^A4","v":19.805806256705278},{"$f":"BB3+AY4","v":36.533036976937083},{"$f":"BC3+AZ4","v":33.359560179454711},{"$f":"BD3+BA4","v":40.009709219170333},{"$f":"BE3/(1+B4)^A4","v":7342731.6692616045},{"$f":"BF3/(1+B4)^A4","v":6703074.1201491496},{"$f":"BG3/(1+B4)^A4","v":8043502.3972210791},{"$f":"BH3+BE4","v":14833052.245075367},{"$f":"BI3+BF4","v":13540880.030113298},{"$f":"BJ3+BG4","v":16248679.192626301},{"$f":"BK3/(1+B4)^A4","v":2764815.5427877014},{"$f":"BL3/(1+B4)^A4","v":2524459.0286416332},{"$f":"BM3/(1+B4)^A4","v":3028135.8297469518},{"$f":"BN3+BK4","v":5585203.8779854355},{"$f":"BO3+BL4","v":5099659.6837589629},{"$f":"BP3+BM4","v":6117137.1896718172},{"$f":"BQ3/(1+B4)^A4","v":2215453.7221166622},{"$f":"BR3/(1+B4)^A4","v":2023006.2399248157},{"$f":"BS3/(1+B4)^A4","v":2426287.7259936952},{"$f":"BT3+BQ4","v":4475438.0640478693},{"$f":"BU3+BR4","v":4086674.9052721201},{"$f":"BV3+BS4","v":4901343.8352798633}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":1156.492449108415},{"$f":"D4/(1+B5)^A5","v":1055.6419294049826},{"$f":"E4/(1+B5)^A5","v":1266.9782742280067},{"$f":"F4+C5","v":3563.5129627949709},3252.7611420244575,3903.9541566153853,{"$f":"I4/(1+B5)^A5","v":434.60677648860633},{"$f":"J4/(1+B5)^A5","v":396.71137542694413},{"$f":"K4/(1+B5)^A5","v":21.905454379669223},{"$f":"L4+I5","v":1339.1586628426835},1222.3911448034125,67.497518637536217,{"$f":"O4/(1+B5)^A5","v":347.99257925639665},{"$f":"P4/(1+B5)^A5","v":317.6506742455129},{"$f":"Q4/(1+B5)^A5","v":381.23336394135339},{"$f":"R4+O5","v":1072.273379815535},978.78053262441426,1174.6985769792871,{"$f":"U4/(1+B5)^A5","v":141674789.61005017},{"$f":"V4/(1+B5)^A5","v":129320211.61685778},{"$f":"W4/(1+B5)^A5","v":155209729.71344516},{"$f":"X4+U5","v":436544094.74604023},398475797.0562942,478249455.24907291,{"$f":"AA4/(1+B5)^A5","v":53241007.90246775},{"$f":"AB4/(1+B5)^A5","v":48598674.978687301},{"$f":"AC4/(1+B5)^A5","v":58326871.466404095},{"$f":"AD4+AA5","v":164052105.9683353},149747634.23204756,179723233.56719333,{"$f":"AG4/(1+B5)^A5","v":42630434.370771185},{"$f":"AH4/(1+B5)^A5","v":38913433.873189799},{"$f":"AI4/(1+B5)^A5","v":46702558.819439098},{"$f":"AJ4+AG5","v":131357628.49722008},119904393.79079536,143905110.55828291,{"$f":"AM4/(1+B5)^A5","v":58.175987191169085},{"$f":"AN4/(1+B5)^A5","v":53.108021880699965},{"$f":"AO4/(1+B5)^A5","v":63.72814825738115},{"$f":"AP4+AM5","v":179.25831218262533},163.64233466995339,196.36624742787959,{"$f":"AS4/(1+B5)^A5","v":21.905454379669223},{"$f":"AT4/(1+B5)^A5","v":20.001125293695438},{"$f":"AU4/(1+B5)^A5","v":23.991723949541271},{"$f":"AV4+AS5","v":67.497518637536217},61.629688381898362,73.925964116670329,{"$f":"AY4/(1+B5)^A5","v":17.552896274289129},{"$f":"AZ4/(1+B5)^A5","v":16.028147343883031},{"$f":"BA4/(1+B5)^A5","v":19.223320424521845},{"$f":"BB4+AY5","v":54.085933251226209},49.387707523337738,59.233029643692177,{"$f":"BE4/(1+B5)^A5","v":7126783.017061621},{"$f":"BF4/(1+B5)^A5","v":6505937.7018455286},{"$f":"BG4/(1+B5)^A5","v":7806944.1815751707},{"$f":"BH4+BE5","v":21959835.262136988},20046817.731958829,24055623.374201473,{"$f":"BK4/(1+B5)^A5","v":2683502.726666966},{"$f":"BL4/(1+B5)^A5","v":2450215.0620465605},{"$f":"BM4/(1+B5)^A5","v":2939078.8029390946},{"$f":"BN4+BK5","v":8268706.6046524011},7549874.7458055234,9056215.9926109128,{"$f":"BQ4/(1+B5)^A5","v":2150297.5558760618},{"$f":"BR4/(1+B5)^A5","v":1963509.9256671749},{"$f":"BS4/(1+B5)^A5","v":2354930.962887249},{"$f":"BT4+BQ5","v":6625735.6199239306},6050184.8309392948,7256274.7981671123]
[4,0.01,1111.3665121359804,1014.451144970105,1217.541218419874,4674.8794749309509,4267.2122869945624,5121.4953750352597,417.64856978458727,381.23183421803662,21.050711095827147,1756.8072326272709,1603.6229790214493,88.548229733363371,334.4140286912758,305.25605436165182,366.35776940870466,1406.6874085068107,1284.0365869860661,1541.0563463879917,136146688.12399653,124274181.50815868,149153499.52711132,572690782.87003672,522749978.56445289,627402954.7761842,51163562.114725798,46702371.422427349,56050977.03438995,215215668.0830611,196450005.65447491,235774210.60158327,40967009.507075787,37395045.088467225,44880241.062533572,172324638.00429589,157299438.87926257,188785351.62081647,55.905980211597573,51.035765161715993,61.241497865630123,235.16429239422291,214.67809983166939,257.60774529350971,21.050711095827147,19.220688274779413,23.055575145766802,88.548229733363371,80.850376656677781,96.981539262437138,16.867988308337509,15.402734555946052,18.47323308366056,70.953921559563724,64.790442079283793,77.706262727352737,6848698.3987901611,6252078.2539032577,7502319.9089682261,28808533.66092715,26298895.985862087,31557943.283169698,2578793.3746929979,2354608.5143824886,2824396.9605105543,10847499.9793454,9904483.2601880115,11880612.953121467,2066393.6859863356,1886894.4447630707,2263042.3679486387,8692129.3059102669,7937079.2757023657,9519317.1661157515]
[5,0.01,1057.4271026525748,965.21545619243466,1158.4486925734243,5732.3065775835257,5232.4277431869968,6279.9440676086842,397.37828362806755,362.72900928184629,20.029029307402194,2154.1855162553384,1966.3519883032955,108.57725904076557,318.1834737540878,290.44066165933214,348.57684698052793,1724.8708822608985,1574.4772486453983,1889.6331933685196,129538902.23127994,118242619.56042612,141914436.98651588,702229685.10131669,640992598.124879,769317391.76270008,48680373.807898186,44435703.938305616,53330581.405055925,263896041.89095929,240885709.59278053,289104792.00663918,38978703.869842082,35580102.288183846,42702009.422520153,211303341.87413797,192879541.1674464,231487361.04333663,53.192621903356979,48.558779392128663,58.269183876789008,288.35691429757992,263.23687922379804,315.87692917029869,20.029029307402194,18.287825385637969,21.936588659236079,108.57725904076557,99.138202042315754,118.91812792167322,16.049312094334947,14.655173425297443,17.576647418264837,87.003233653898675,79.445615504581241,95.282910145617578,6516301.5312161203,5948637.9348212648,7138199.9708322547,35324835.192143269,32247533.920683354,38696143.254001953,2453633.4114480014,2240329.2091816398,2687316.7961065862,13301133.390793402,12144812.469369652,14567929.749228053,1966102.6893032331,1795315.3203278496,2153207.1627034568,10658231.995213499,9732394.5960302148,11672524.328819208]
[9,0.01,784.52940134718312,716.11546755152119,859.47963410075408,9300.1300414123452,8489.1234942368592,10188.620530163149,294.8240556545752,269.11696493242022,14.859995864191655,3494.9640538847675,3190.2217634213594,176.15642411172496,236.06761123927564,215.48458314231459,258.61715138482913,2798.4413067513151,2554.4417350092367,3065.7527107185574,96107880.310372204,87726909.311064228,105289573.16515283,1139301832.8645256,1039950399.976191,1248145347.719589,36117084.974523708,32967867.119832505,39567180.563322835,428146588.7741347,390814481.74656796,469045422.61775702,28919193.706673503,26397693.304813687,31681599.426129419,342819863.35122174,312928973.86192882,375566542.28252172,39.464825247285894,36.026871290789366,43.231242918941746,467.83206114533954,427.07715914051795,512.48070538546995,14.859995864191655,13.56815677009396,16.275257864356369,176.15642411172496,160.84243900542023,192.93351445607578,11.907352457505164,10.873009028373001,13.040517537474571,141.15459039975792,128.89306344883548,154.5875893211574,4834593.4452205682,4413430.8134617647,5295994.1501078298,57311233.537841022,52318600.709531032,62780864.821617335,1820406.8598014761,1662151.5836797627,1993781.9183857446,21579841.998733029,19703819.704164833,23635100.333222937,1458696.6439169659,1331985.5808055634,1597513.7407530837,17291982.245794836,15789897.859157361,18937576.471237898]
[16,0.01,317.22266534876337,289.55964801839104,347.52862018203064,12829.315664526601,11710.550770553997,14054.967875232951,119.21143118801773,108.81682797335043,6.0086052696250585,4821.2225940715998,4400.8376077029388,243.00373878646747,95.453397554311508,87.130697318151789,104.57125243021294,3860.3854712886077,3523.793669459023,4229.135409940297,38861001.131026208,35472174.716049552,42573597.593065307,1571640695.9803143,1434587677.520165,1721787823.3746898,14603860.531641146,13330481.509881625,15998898.775596689,590618379.91670465,539119596.20659959,647037381.30210614,11693409.694544254,10673846.786153046,12810382.115967479,472912123.10132211,431678327.97759461,518085414.13099772,15.957511638148308,14.567382835386555,17.480453991319099,645.36357703533724,589.14312631384394,706.95535568779928,6.0086052696250585,5.486253092730605,6.5808632157111271,243.00373878646747,221.87844826517428,266.14734935981716,4.8147106753814928,4.3964762804539799,5.2729033783328045,194.71951356289196,177.80501891797678,213.25002686931751,1954856.7790282671,1784560.6341515968,2141423.0965516083,79059529.587900981,72172307.337647364,86604760.245501518,736077.3415167944,672087.1833268936,806181.14909195597,29768896.107856002,27180966.465632439,32604077.748102829,589820.64473815693,538585.31678186741,645951.01968486118,23853892.118588232,21781801.226835229,26123951.534953669]
[19,0.01,185.35744120701395,169.1935706248608,203.06561547966183,{"$f":"F20+C21","v":13506.460766579379},12328.646256235044,14796.804221386519,69.656831813525159,63.583126291523293,3.5109083292525924,{"$f":"L20+I21","v":5075.6919165864911},4633.1185577481165,255.82973791241864,55.774695372825434,50.911630440149466,61.102379784139117,{"$f":"R20+O21","v":4064.1407753339113},3709.7832955866625,4452.3537330093404,22707002.113075752,20726865.566766202,24876321.823195461,{"$f":"X20+U21","v":1654593585.0741971},1510306760.649756,1812665639.6089597,8533230.8046558611,7789178.4309059046,9348370.2872058712,{"$f":"AD20+AA21","v":621791854.29373431},567574909.29873741,681188711.35357893,6832615.4992205463,6236871.2712940788,7485277.4069256186,{"$f":"AJ20+AG21","v":497872934.43632466},454462775.18397236,545430520.43263888,9.3241872298953812,8.5119163994211533,10.214062792157524,{"$f":"AP20+AM21","v":679.42656189438708},620.23873521639416,744.26922097818442,3.5109083292525924,3.2056909740815147,3.8452862920639066,{"$f":"AV20+AS21","v":255.82973791241864},233.58943179871241,280.19489318490554,2.8132997683492493,2.5689198241126143,3.0810278857755584,{"$f":"BB20+AY21","v":204.99701926397859},187.18975936938048,224.5055930260109,1142248.9313255409,1042742.6188523941,1251262.1230327664,{"$f":"BH20+BE21","v":83232376.731967211},75981639.471602544,91175852.792304203,430099.82405895006,392709.51977072505,471062.41535649996,{"$f":"BN20+BK21","v":31340130.515057452},28615607.158288825,34324956.096674547,344640.08225748356,314702.59566919412,377437.81019622565,{"$f":"BT20+BQ21","v":25112926.242883705},22931468.1615589,27502801.840825442]
[25,0.01,48.37539953321668,44.156881558847502,52.996956670954923,14069.847515235346,12842.903547591237,15414.014278473671,18.179346063770808,16.594203706600489,0.91629228395749784,5287.4111534379999,4826.3770023915977,266.50100751760095,14.556325092395511,13.287141036215983,15.946767581814365,4233.6657972523944,3864.5272203822997,4638.0720449236796,5926173.1941737067,5409388.4568883739,6492331.7848888217,1723610636.7172568,1573305264.1112282,1888276254.3176355,2227040.0734726964,2032854.0153387091,2439778.7576435488,647728278.14195085,591249814.8342979,709602720.0226934,1783206.017947206,1627726.0714293637,1953540.5906503468,518640404.06611454,473419503.35436106,568181730.60048938,2.4334673570776384,2.221477346331409,2.6657109917488753,707.76706709937309,646.11037475713158,775.31446841777699,0.91629228395749784,0.83663531737053198,1.0035597140685708,266.50100751760095,243.33300509861846,291.88249163053655,0.73422733619097391,0.67044798445106057,0.80410019677016675,213.54793472312491,194.99789147262996,233.87025770730008,298109.14554841135,272139.55085277947,326559.88736318686,86704198.026999742,79151015.191804424,94979015.452628598,112249.34209563634,102491.05617610143,122939.93917677399,32647402.237714928,29809232.502214331,35756732.025785089,89945.68313956396,82132.466333709526,98505.378301984834,26160446.397106797,23887994.487198267,28650009.416208357]
[36,0.01,1.6256839011173607,1.4839181105775388,1.7809940610211803,14212.665098095129,12973.266896560177,15570.475978505179,0.61092767220290267,0.55765802614527027,3.0792543919455073E-2,5341.0816199943847,4875.3676895120689,269.20615621819258,0.48917391050981029,0.44652222995326751,0.53590055240401668,4276.6401020659323,3903.7545422074445,4685.1513212177751,199152.55377655855,181785.69715409155,218178.64793362838,1741106341.9593229,1589275277.6225781,1907443416.5858238,74840.998307452028,68315.261019988393,81990.207561299583,654303117.4878639,597251363.13320398,716805622.90807509,59925.692474370895,54700.696951034945,65649.886492800884,523904922.30641097,478225001.71349657,573949123.69423699,8.1778109213947278E-2,7.4654059573154075E-2,8.9582793860794804E-2,714.95133698157599,652.66879139125115,783.18438585758906,3.0792543919455073E-2,2.8115624463661115E-2,3.3725217501324761E-2,269.20615621819258,245.80298436318131,294.84527796412164,2.4674143711957499E-2,2.2530800890032395E-2,2.7022262500942692E-2,215.71557725292712,196.9772396846642,236.24418428130053,10018.134079929101,9145.4104968144511,10974.238078850462,87584298.822164983,79954446.547997251,95943110.720516786,3772.2055035553985,3444.2725360768495,4131.4693388071191,32978793.396659099,30111814.497382484,36119684.789371051,3022.6778582901202,2760.1100883124172,3310.331474762369,26425990.975107525,24130472.284369498,28940824.585974932]
[39,0.01,0.52287694584565991,0.47728009670917682,0.57283013909158842,14215.083740942458,12975.474624594946,15573.125687064059,0.1964957610483167,0.17936237502059635,9.9039618392952767E-3,5341.9905395227088,4876.1973560882498,269.25196842439738,0.15733548209399584,0.14361720608150561,0.17236440855778981,4277.3678800668959,3904.4188643409834,4685.9486176891623,64054.444412273857,58468.654368186151,70173.903427266239,1741402635.0451975,1589545732.8296857,1907768016.1133838,24071.489292687336,21972.583361518988,26370.925669767799,654414463.63893235,597353000.49168169,716927605.43428016,19274.203944044144,17593.662173641318,21115.305454446931,523994077.92108774,478306383.73944485,574046795.58991396,2.6302707404208141E-2,2.4011363240886745E-2,2.8812967651373828E-2,715.0730039543389,652.77985942058115,783.31766440175511,9.9039618392952767E-3,9.0429706783701214E-3,1.0847212494970912E-2,269.25196842439738,245.84481393039329,294.89545331249542,7.9360697959780374E-3,7.2466955899235051E-3,8.691307133337111E-3,215.75228669020572,197.0107603219663,236.28438717798397,3222.1831975978284,2941.4846919456363,3529.6997686380018,87599203.49601908,79968052.810363993,95959437.856693774,1213.2735591744326,1107.7988181381006,1328.8254058772909,32984405.568775434,30116938.780847374,36125831.46324683,972.19918689712176,887.74818535304223,1064.7186762880729,26430488.022889514,24134578.691844128,28945749.596020374]
[44,0.01,6.4701000950316889E-2,5.9058828728438387E-2,7.0882228922510157E-2,14215.987189627787,12976.299289134726,15574.115446968739,2.4314463514467276E-2,2.219437152251914E-2,1.2255201715573297E-3,5342.330053127971,4876.5072659115795,269.26908090444522,1.9468755043346279E-2,1.7771250121064175E-2,2.1328440373024591E-2,4277.6397309021313,3904.6670121643974,4686.2464361329594,7926.1223921199025,7234.9345135526455,8683.3466811045582,1741513310.9968791,1589646757.419394,1907889265.5226369,2978.6156455661098,2718.8961920195115,3263.1488161346801,654456055.36625588,597390965.64143443,716973170.22407734,2384.9976511840746,2177.0467450525666,2612.8162833127935,524027380.69787365,478336782.80577815,574083279.49899566,3.2547074608600354E-3,2.9711756240360016E-3,3.5653280608460044E-3,715.11845087375991,652.82134725959429,783.36744865396201,1.2255201715573297E-3,1.1189807833440345E-3,1.3422383823221062E-3,269.26908090444522,245.86043875385465,294.91419558052991,9.8201242852829834E-4,8.9670899047191105E-4,1.0754657966112124E-3,215.76599896396502,197.02328146610111,236.29940438244441,398.7142286273409,363.98048405273153,436.76645126440741,87604770.919094235,79973135.230805308,95965536.619779289,150.1309520888889,137.079465741582,164.42938349370229,32986501.913643364,30118852.882040415,36128127.463434845,120.30031351562999,109.85031304310665,131.74871187889175,26432167.829360731,24136112.580338035,28947589.261540111]
[50,0.01,3.7959411553393201E-3,3.4649207162739805E-3,4.1585874406448679E-3,14216.091292684472,12976.394314010764,15574.229495539661,1.4265045574091792E-3,1.3021209415896803E-3,7.1900007535975952E-5,5342.3691747788935,4876.5429763624661,269.27105275022836,1.1422118271246953E-3,1.042620959885567E-3,1.251317651999451E-3,4277.6710558720715,3904.6956058713199,4686.2807533120531,465.01744561275018,424.46616393567314,509.44301554460662,1741526064.0232091,1589658398.3335485,1907903236.9128549,174.7523152481711,159.51484213215528,191.44558361120295,654460847.91952169,597395340.30952692,716978420.58745956,139.92535828725693,127.72509258378132,153.291243033222,524031218.12762016,478340285.64526105,574087483.48591495,1.909503379824921E-4,1.7431581683998676E-4,2.0917412898826564E-4,715.12368765511292,652.8261278419634,783.37318521976101,7.1900007535975952E-5,6.5649451247147173E-5,7.8747744870979509E-5,269.27105275022836,245.86223917916814,294.91635522437389,5.7613658795908063E-5,5.2608993853261721E-5,6.3096471747803697E-5,215.76757900900313,197.02472425903315,236.30113479271847,23.392153559233023,21.354360502352069,25.624638309679035,87605412.445026368,79973720.87060079,95966239.37123546,8.8080284903490043,8.0423112149372251,9.6469027493114776,32986743.472364035,30119073.441091783,36128392.028142959,7.0578956177951744,6.444804842005988,7.7295613705892494,26432361.39097761,24136289.328042056,28947801.243478864]

{"sheet":"York NPV 2%","index":399,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU68","v":1215.4851868777068},{"$f":"'WTP Values '!CV68","v":1109.4902771115915},{"$f":"'WTP Values '!CW68","v":1331.606899471989},{"$f":"C3","v":1215.4851868777068},{"$f":"D3","v":1109.4902771115915},{"$f":"E3","v":1331.606899471989},{"$f":"'WTP Values '!CC68","v":456.77608993108959},{"$f":"'WTP Values '!CD68","v":416.94764256271242},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"I3","v":456.77608993108959},{"$f":"J3","v":416.94764256271242},{"$f":"K3","v":23.022852705039412},{"$f":"'WTP Values '!CI68","v":365.74369815869369},{"$f":"'WTP Values '!CJ68","v":333.8540510530753},{"$f":"'WTP Values '!CK68","v":400.6800969357933},{"$f":"O3","v":365.74369815869369},{"$f":"P3","v":333.8540510530753},{"$f":"Q3","v":400.6800969357933},{"$f":"'WTP Values '!BH68","v":148901627.72596577},{"$f":"'WTP Values '!BI68","v":135916842.09037629},{"$f":"'WTP Values '!BJ68","v":163126985.80213544},{"$f":"U3","v":148901627.72596577},{"$f":"V3","v":135916842.09037629},{"$f":"W3","v":163126985.80213544},{"$f":"'WTP Values '!AV68","v":55956834.382947117},{"$f":"'WTP Values '!AW68","v":51077695.82414376},{"$f":"'WTP Values '!AX68","v":61302128.102081627},{"$f":"AA3","v":55956834.382947117},{"$f":"AB3","v":51077695.82414376},{"$f":"AC3","v":61302128.102081627},{"$f":"'WTP Values '!BB68","v":44805014.963808976},{"$f":"'WTP Values '!BC68","v":40898410.084624246},{"$f":"'WTP Values '!BD68","v":49084858.684616879},{"$f":"AG3","v":44805014.963808976},{"$f":"AH3","v":40898410.084624246},{"$f":"AI3","v":49084858.684616879},{"$f":"'WTP Values '!CX68","v":61.143547212407569},{"$f":"'WTP Values '!CY68","v":55.817064737546367},{"$f":"'WTP Values '!CZ68","v":66.978924292770387},{"$f":"AM3","v":61.143547212407569},{"$f":"AN3","v":55.817064737546367},{"$f":"AO3","v":66.978924292770387},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"'WTP Values '!CG68","v":21.021383696983218},{"$f":"'WTP Values '!CH68","v":25.215542990192741},{"$f":"AS3","v":23.022852705039412},{"$f":"AT3","v":21.021383696983218},{"$f":"AU3","v":25.215542990192741},{"$f":"'WTP Values '!CL68","v":18.448270392640719},{"$f":"'WTP Values '!CM68","v":16.845743942904683},{"$f":"'WTP Values '!CN68","v":20.203902962465055},{"$f":"AY3","v":18.448270392640719},{"$f":"AZ3","v":16.845743942904683},{"$f":"BA3","v":20.203902962465055},{"$f":"'WTP Values '!BK68","v":7490320.5758137628},{"$f":"'WTP Values '!BL68","v":6837805.909964148},{"$f":"'WTP Values '!BM68","v":8205176.795405223},{"$f":"BE3","v":7490320.5758137628},{"$f":"BF3","v":6837805.909964148},{"$f":"BG3","v":8205176.795405223},{"$f":"'WTP Values '!AY68","v":2820388.3351977342},{"$f":"'WTP Values '!AZ68","v":2575200.6551173301},{"$f":"'WTP Values '!BA68","v":3089001.3599248654},{"$f":"BK3","v":2820388.3351977342},{"$f":"BL3","v":2575200.6551173301},{"$f":"BM3","v":3089001.3599248654},{"$f":"'WTP Values '!BE68","v":2259984.3419312071},{"$f":"'WTP Values '!BF68","v":2063668.6653473044},{"$f":"'WTP Values '!BG68","v":2475056.1092861686},{"$f":"BQ3","v":2259984.3419312071},{"$f":"BR3","v":2063668.6653473044},{"$f":"BS3","v":2475056.1092861686}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":1168.2864156840703},{"$f":"D3/(1+B4)^A4","v":1066.407417446743},{"$f":"E3/(1+B4)^A4","v":1279.8989806535842},{"$f":"F3+C4","v":2383.7716025617774},{"$f":"G3+D4","v":2175.8976945583345},{"$f":"H3+E4","v":2611.5058801255732},{"$f":"I3/(1+B4)^A4","v":439.03891765771778},{"$f":"J3/(1+B4)^A4","v":400.75705744205345},{"$f":"K3/(1+B4)^A4","v":22.128847275124386},{"$f":"L3+I4","v":895.81500758880736},{"$f":"M3+J4","v":817.70470000476587},{"$f":"N3+K4","v":45.151699980163798},{"$f":"O3/(1+B4)^A4","v":351.54142460466522},{"$f":"P3/(1+B4)^A4","v":320.89009136204857},{"$f":"Q3/(1+B4)^A4","v":385.12120043809432},{"$f":"R3+O4","v":717.28512276335891},{"$f":"S3+P4","v":654.74414241512386},{"$f":"T3+Q4","v":785.80129737388756},{"$f":"U3/(1+B4)^A4","v":143119596.04571873},{"$f":"V3/(1+B4)^A4","v":130639025.46172269},{"$f":"W3/(1+B4)^A4","v":156792566.13046467},{"$f":"X3+U4","v":292021223.77168453},{"$f":"Y3+V4","v":266555867.55209899},{"$f":"Z3+W4","v":319919551.93260014},{"$f":"AA3/(1+B4)^A4","v":53783962.305793077},{"$f":"AB3/(1+B4)^A4","v":49094286.643736795},{"$f":"AC3/(1+B4)^A4","v":58921691.755172655},{"$f":"AD3+AA4","v":109740796.68874019},{"$f":"AE3+AB4","v":100171982.46788055},{"$f":"AF3+AC4","v":120223819.85725428},{"$f":"AG3/(1+B4)^A4","v":43065181.626113974},{"$f":"AH3/(1+B4)^A4","v":39310274.975609615},{"$f":"AI3/(1+B4)^A4","v":47178833.799131945},{"$f":"AJ3+AG4","v":87870196.58992295},{"$f":"AK3+AH4","v":80208685.060233861},{"$f":"AL3+AI4","v":96263692.483748823},{"$f":"AM3/(1+B4)^A4","v":58.769268754717004},{"$f":"AN3/(1+B4)^A4","v":53.64962008606917},{"$f":"AO3/(1+B4)^A4","v":64.378051031113401},{"$f":"AP3+AM4","v":119.91281596712457},{"$f":"AQ3+AN4","v":109.46668482361554},{"$f":"AR3+AO4","v":131.35697532388377},{"$f":"AS3/(1+B4)^A4","v":22.128847275124386},{"$f":"AT3/(1+B4)^A4","v":20.205097747965414},{"$f":"AU3/(1+B4)^A4","v":24.236392724137584},{"$f":"AV3+AS4","v":45.151699980163798},{"$f":"AW3+AT4","v":41.226481444948632},{"$f":"AX3+AU4","v":49.451935714330325},{"$f":"AY3/(1+B4)^A4","v":17.731901569243291},{"$f":"AZ3/(1+B4)^A4","v":16.191603174648868},{"$f":"BA3/(1+B4)^A4","v":19.419360786683058},{"$f":"BB3+AY4","v":36.180171961884014},{"$f":"BC3+AZ4","v":33.037347117553551},{"$f":"BD3+BA4","v":39.623263749148109},{"$f":"BE3/(1+B4)^A4","v":7199462.2989367191},{"$f":"BF3/(1+B4)^A4","v":6572285.572822134},{"$f":"BG3/(1+B4)^A4","v":7886559.7802818371},{"$f":"BH3+BE4","v":14689782.874750482},{"$f":"BI3+BF4","v":13410091.482786283},{"$f":"BJ3+BG4","v":16091736.57568706},{"$f":"BK3/(1+B4)^A4","v":2710869.2187598366},{"$f":"BL3/(1+B4)^A4","v":2475202.4751223857},{"$f":"BM3/(1+B4)^A4","v":2969051.6723614624},{"$f":"BN3+BK4","v":5531257.5539575703},{"$f":"BO3+BL4","v":5050403.1302397158},{"$f":"BP3+BM4","v":6058053.0322863273},{"$f":"BQ3/(1+B4)^A4","v":2172226.3955509486},{"$f":"BR3/(1+B4)^A4","v":1983533.8959508885},{"$f":"BS3/(1+B4)^A4","v":2378946.6640582168},{"$f":"BT3+BQ4","v":4432210.7374821557},{"$f":"BU3+BR4","v":4047202.5612981929},{"$f":"BV3+BS4","v":4854002.7733443854}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":1100.902382647012},{"$f":"D4/(1+B5)^A5","v":1004.8995271866996},{"$f":"E4/(1+B5)^A5","v":1206.0773954338681},{"$f":"F4+C5","v":3484.6739852087894},3180.7972217450342,3817.5832755594411,{"$f":"I4/(1+B5)^A5","v":413.7161778442283},{"$f":"J4/(1+B5)^A5","v":377.64232595499982},{"$f":"K4/(1+B5)^A5","v":20.852507025130215},{"$f":"L4+I5","v":1309.5311854330357},1195.3470259597657,66.004207005294006,{"$f":"O4/(1+B5)^A5","v":331.26533592346198},{"$f":"P4/(1+B5)^A5","v":302.38190002530001},{"$f":"Q4/(1+B5)^A5","v":362.90830868038535},{"$f":"R4+O5","v":1048.550458686821},957.12604244042382,1148.7096060542729,{"$f":"U4/(1+B5)^A5","v":134864791.86523163},{"$f":"V4/(1+B5)^A5","v":123104071.45604132},{"$f":"W4/(1+B5)^A5","v":147749136.95568135},{"$f":"X4+U5","v":426886015.63691616},389659939.00814033,467668688.88828146,{"$f":"AA4/(1+B5)^A5","v":50681828.921185181},{"$f":"AB4/(1+B5)^A5","v":46262642.803047843},{"$f":"AC4/(1+B5)^A5","v":55523226.130195647},{"$f":"AD4+AA5","v":160422625.60992539},146434625.27092838,175747045.98744994,{"$f":"AG4/(1+B5)^A5","v":40581282.48761221},{"$f":"AH4/(1+B5)^A5","v":37042950.086702719},{"$f":"AI4/(1+B5)^A5","v":44457668.80680503},{"$f":"AJ4+AG5","v":128451479.07753515},117251635.14693658,140721361.29055387,{"$f":"AM4/(1+B5)^A5","v":55.379594532567609},{"$f":"AN4/(1+B5)^A5","v":50.555235247066712},{"$f":"AO4/(1+B5)^A5","v":60.66487534122755},{"$f":"AP4+AM5","v":175.29241049969218},160.02192007068226,192.02185066511132,{"$f":"AS4/(1+B5)^A5","v":20.852507025130215},{"$f":"AT4/(1+B5)^A5","v":19.039714879614003},{"$f":"AU4/(1+B5)^A5","v":22.838494172808332},{"$f":"AV4+AS5","v":66.004207005294006},60.266196324562635,72.290429887138657,{"$f":"AY4/(1+B5)^A5","v":16.70916688268774},{"$f":"AZ4/(1+B5)^A5","v":15.25770930359446},{"$f":"BA4/(1+B5)^A5","v":18.299297391918511},{"$f":"BB4+AY5","v":52.889338844571753},48.295056421148011,57.922561141066623,{"$f":"BE4/(1+B5)^A5","v":6784214.1210174812},{"$f":"BF4/(1+B5)^A5","v":6193211.4842916131},{"$f":"BG4/(1+B5)^A5","v":7431681.4237000076},{"$f":"BH4+BE5","v":21473996.995767962},19603302.967077896,23523417.999387067,{"$f":"BK4/(1+B5)^A5","v":2554512.610873492},{"$f":"BL4/(1+B5)^A5","v":2332438.5748339496},{"$f":"BM4/(1+B5)^A5","v":2797803.7032904602},{"$f":"BN4+BK5","v":8085770.1648310628},7382841.7050736658,8855856.735576788,{"$f":"BQ4/(1+B5)^A5","v":2046937.4482202816},{"$f":"BR4/(1+B5)^A5","v":1869128.2914856358},{"$f":"BS4/(1+B5)^A5","v":2241734.5742382426},{"$f":"BT4+BQ5","v":6479148.1857024375},5916330.852783829,7095737.347582628]
[4,0.02,1017.0636307101335,928.3718318076393,1114.2290852055505,4501.7376159189225,4109.1690535526732,4931.8123607649914,382.20979857456223,348.88313550754054,19.264493236352305,1691.7409840075979,1544.2301614673063,85.268700241646314,306.03796539402708,279.35413525158015,335.27118104139231,1354.5884240808482,1236.480177692004,1483.9807870956652,124594221.09671208,113729133.33990495,136497364.37587124,551480236.73362827,503389072.34804529,604166053.26415277,46822175.831495233,42739530.949494191,51294878.498617083,207244801.44142061,189174156.22042257,227041924.48606703,37490832.208470426,34221960.004128776,41072013.978968464,165942311.28600559,151473595.15106535,181793375.26952234,51.162185104115544,46.705222844696998,56.044967604461746,226.45459560380772,206.72714291537926,248.06681826957305,19.264493236352305,17.589753504380361,21.099238378882177,85.268700241646314,77.855949828942997,93.389668266020834,15.436687397284777,14.095764951767933,16.905722195022836,68.326026241856525,62.390821372915944,74.828283336089456,6267565.1848864891,5721570.1021776861,6865724.890971465,27741562.180654451,25324873.069255583,30389142.89035853,2359974.7912825244,2154812.7088481458,2584738.1542049344,10445744.956113588,9537654.4139218107,11440594.889781723,1891053.798900692,1726785.6227457579,2071016.2327754956,8370201.9846031293,7643116.4755295869,9166753.5803581234]
[5,0.02,921.18586589164363,840.85497104641559,1009.1916116792696,5422.923481810566,4950.024024599089,5941.0039724442613,346.17919038786727,315.99420485924497,17.44844505992431,2037.9201743954652,1860.2243663265513,102.71714530157062,277.18801423503191,253.01964715074953,303.66543831725261,1631.7764383158801,1489.4998248427535,1787.6462254129178,112848824.77405262,103007980.0412066,123629868.37580697,664329061.50768089,606397052.38925195,727795921.63995969,42408287.233858891,38710509.978636123,46459351.84267959,249653088.6752795,227884666.19905868,273501276.32874662,33956601.817375414,30995883.548506547,37200188.482516736,199898913.10338101,182469478.69957191,218993563.75203907,46.33916734701863,42.302359310414097,50.761653895280539,272.79376295082636,249.02950222579335,298.82847216485357,17.44844505992431,15.931581686231025,19.110230263699396,102.71714530157062,93.787531515174024,112.49989852972023,13.981483377433998,12.766968604936915,15.312033454457616,82.307509619290528,75.157789977852858,90.140316790547075,5676726.8905690266,5182202.3221440306,6218498.5655689957,33418289.071223479,30507075.391399615,36607641.455927528,2137501.8788865074,1951680.2598168259,2341076.9816063172,12583246.835000096,11489334.673738636,13781671.87138804,1712785.6887102628,1564002.9404921709,1875783.2096826513,10082987.673313392,9207119.4160217568,11042536.790040774]
[9,0.02,508.55989989852975,464.2115513687728,557.14531021084451,8069.3528613415965,7365.67474362966,8840.2607127104475,191.1154533837761,174.45120158914381,9.6327785755495707,3032.4412737155894,2768.0285114668104,152.84392138819842,153.02743343331059,139.68478153189795,167.64484848428026,2428.096194932446,2216.3874732655759,2660.0316660352487,62300551.013349548,56867707.113373972,68252451.338701278,988526876.93826509,902323590.9964571,1082966064.7908261,23412380.833311934,21370945.656771399,25648855.673218634,371485762.65214688,339094178.52145249,406972053.7504431,18746451.352055341,17111924.985341839,20537141.125763297,297451157.4504621,271516021.75295717,325864148.0384509,25.582505311857492,23.353901110447971,28.024031392058141,405.91926827048803,370.55786110285658,444.65912067575664,9.6327785755495707,8.7953624643736497,10.550201810291345,152.84392138819842,139.55658572882135,167.40073525771879,7.7187699574378499,7.0482717073061485,8.4533279212925692,122.47422271106348,111.8353835609372,134.12950148674949,3133955.6609726143,2860943.0428598197,3433052.0312139834,49726677.398734815,45394768.509358361,54472458.872078724,1180052.5624731064,1077465.8560416207,1292440.4504058089,18723970.418087963,17096220.504570026,20507236.31311987,945579.11779834575,863440.49372470926,1035565.304103094,15003565.08909444,13700266.222377842,16431381.733867887]
[16,0.02,83.893146352144626,76.577346395393903,91.907901229049557,9645.231861226197,8804.1311289086825,10566.691747521965,31.526820545781597,28.777849352938805,1.5890440889610531,3624.6523969303944,3308.6019722210276,182.69309642298913,25.243737997186336,23.042705141638208,27.65505855235736,2902.2836383425706,2649.229924790965,3179.5142210261652,10277234.294377161,9381020.5573130585,11259072.707448537,1181578138.04392,1078540051.2982521,1294460531.3753233,3862157.2249268526,3525397.6415068819,4231090.9750998775,444033911.45404506,405316514.3267346,486450386.65589035,3092455.3571273126,2822820.3353206487,3387851.4339452935,355540949.85044616,324540893.03632271,389502766.46710438,4.2201456752889834,3.8525102827478932,4.622905123703454,485.19200073216325,442.92479827717909,531.4974313087082,1.5890440889610531,1.4509021072858506,1.7403842196209929,182.69309642298913,166.81085215200025,200.09273767611612,1.2733050675585575,1.162698219007622,1.3944793457076861,146.39244253785961,133.67592460878762,160.32390248643719,516984.13693168934,471947.38210322423,566323.72419970029,59437893.154600754,54259997.682968579,65110487.160547256,194664.03534083642,177741.10929385881,213203.785589387,22380609.59143297,20434973.355448477,24512132.815581601,155984.78632077802,142435.02037983719,170829.10318264985,17933639.353237431,16375816.815301606,19640296.97879928]
[19,0.02,28.795008261006913,26.283974531192278,31.545947317717157,{"$f":"F20+C21","v":9775.8891036069635},8923.3945651238519,10709.831365592619,10.821087270329281,9.8775459722724026,0.54541449043611911,{"$f":"L20+I21","v":3673.7530399823854},3353.4213001589878,185.16791263519335,8.6645176128752102,7.9090475653909813,9.4921656190023551,{"$f":"R20+O21","v":2941.5988546327103},2685.1171985637475,3222.5848870512837,3527499.6739865239,3219888.3483358561,3864500.3283271207,{"$f":"X20+U21","v":1197584154.6327832},1093150282.6464825,1311995687.1739252,1325624.9650032739,1210037.5134867006,1452255.6952348496,{"$f":"AD20+AA21","v":450048929.77904308},410807055.0224129,493039991.44611007,1061436.8566115852,968888.8593319339,1162826.9324652052,{"$f":"AJ20+AG21","v":360357215.62085676},328937222.61491781,394779089.32781798,1.4484988925378692,1.3223138032240913,1.586739763795844,{"$f":"AP20+AM21","v":491.76455904418413},448.92479221797754,538.69725705747226,0.54541449043611911,0.49799941928319846,0.59735961947303284,{"$f":"AV20+AS21","v":185.16791263519335},169.07052265603261,202.80325471721247,0.43704201753536137,0.39907794947693753,0.47863319025976492,{"$f":"BB20+AY21","v":148.37551905925179},135.48673931323196,162.49569879864504,177446.70620971371,161988.54563613018,194381.74661234044,{"$f":"BH20+BE21","v":60243056.920929894},54995020.103460416,65992493.609419063,66815.38062992238,61006.85136964541,73178.859469101357,{"$f":"BN20+BK21","v":22683784.131360039},20711791.715562824,24844181.616961874,53539.334331848899,48888.589435878894,58634.413551698381,{"$f":"BT20+BQ21","v":18176573.882698011},16597648.607176008,19906350.411180217]
[25,0.02,1.9874399691017517,1.8141276799313319,2.1773105947432332,9826.8151390191961,8969.8796574571043,10765.62263384483,0.74687463727223635,0.68175113839150314,3.7644669110510044E-2,3692.8909082035902,3370.8904479852476,186.13251724313537,0.59802756299720305,0.54588479734074846,0.65515207266271758,2956.9226748859842,2699.1049159049358,3239.3724621084052,243469.06864992387,222237.6441611734,266728.95327919553,1203822790.5687673,1098844885.9112031,1318830332.9148498,91495.026346434155,83517.146326801376,100235.11672243099,452393392.51713908,412947093.07009774,495608409.70432943,73260.685129382284,66872.99504134107,80258.658090363024,362234442.75889695,330650771.98825389,396835632.08009815,9.99758210914546E-2,9.1266488983136371E-2,0.10951724682785903,494.32633312764068,451.26339892920612,541.50352002738043,3.7644669110510044E-2,3.4372066904844865E-2,4.1229937248387638E-2,186.13251724313537,169.95127031311978,203.85972800797779,3.0164769044461893E-2,2.7544477861868838E-2,3.3035404061650939E-2,149.14845918345307,136.19253726276148,163.34219589201965,12247.424036485032,11180.497231177058,13416.285523498766,60556884.135782868,55281508.453686483,66336271.656702235,4611.617291823316,4210.710887875377,5050.8264795019895,22801951.919651628,20819686.703648191,24973603.673554812,3695.300657868167,3374.3048724679807,4046.9645294490297,18271262.031818055,16684111.580698995,20010049.572987814]
[36,0.02,2.3207878855123843E-3,2.1184063960735266E-3,2.5425049962951385E-3,9829.5855479212587,8972.4084762149541,10768.657714525512,8.7214589478205255E-4,7.9609940803815706E-4,4.3958707374331299E-5,3693.9320204766627,3371.8407808014108,186.18499235083189,6.9833310438738912E-4,6.3744457404988947E-4,7.6503895314692662E-4,2957.7563005098846,2699.8658566757595,3240.2857169299486,284.30547528693563,259.51296154478081,311.46667728813475,1204162176.354327,1099154675.9714465,1319202142.0150445,106.84123899622023,97.525250795578799,117.04728102931088,452520932.78976393,413063512.50880092,495748133.30050564,85.548501175334351,78.089421151179621,93.72022516372104,362336565.11600417,330743990.17026228,396947509.3213222,1.1674449444531745E-4,1.0657436968073185E-4,1.2788627764572855E-4,494.46569527645977,451.39062063022351,541.65618252801357,4.3958707374331299E-5,4.0137200475463045E-5,4.8145322814323945E-5,186.18499235083189,169.99918354904941,203.91720083078519,3.5224223954450423E-5,3.2164438437595121E-5,3.8576342798387628E-5,149.1905076206329,136.2309331226906,163.38824587537445,14.301651257146691,13.05577171211254,15.666562711619196,60573956.537015393,55297093.603195541,66354973.402377479,5.3851113542413804,4.9169620063507748,5.897987907907094,22808380.322922576,20825556.260016758,24980644.316220328,4.3151034161713167,3.9402678781731653,4.7257509152784785,18276413.12769895,16688815.221766045,20015690.873722944]
[39,0.02,2.4278165518196556E-4,2.2161017574996679E-4,2.6597586757596723E-4,9829.5874316592581,8972.4101956838695,10768.659778226944,9.1236698199411188E-5,8.3281343021236379E-5,4.5985967966407145E-6,3693.9327283803768,3371.8414269796835,186.18502803125236,7.3053840038508731E-5,6.6684185030734604E-5,8.0032054839290859E-5,2957.7568673331662,2699.8663740770157,3240.2863378970596,29.741690008959377,27.14810204686388,32.583070567582446,1204162407.119504,1099154886.6130266,1319202394.8264365,11.176847745164554,10.202286024497853,12.244519544521351,452521019.51070184,413063591.66813385,495748228.30548757,8.9493774262349177,8.1690700979763502,9.8042356784584612,362336634.55404443,330744053.55391359,396947585.39219058,1.2212844513602879E-5,1.11489300821433E-5,1.3378405823173922E-5,494.46579003567581,451.39070713454873,541.65628633079643,4.5985967966407145E-6,4.1988223166081726E-6,5.0365659158682472E-6,186.18502803125236,169.99921612762768,203.91723990939929,3.6848673019825099E-6,3.364777819905638E-6,4.0355382816003016E-6,149.19053621144448,136.23095922993431,163.38827718703516,1.4961206001291769,1.3657869750749576,1.6389063601558833,60573968.145385168,55297104.200309329,66354986.118619107,0.56334586029316025,0.51437194317529078,0.61699876816134014,22808384.693911828,20825560.251018364,24980649.103501417,0.45141046978023608,0.41219827253278185,0.49436901853513882,18276416.630183745,16688818.420004187,20015694.709522262]
[44,0.02,3.7947205389830224E-6,3.4638065422848483E-6,4.1572502123682902E-6,9829.5876245492673,8972.4103717531416,10768.659989544754,1.4260458530394721E-6,1.3017022338030901E-6,7.1876887492322829E-8,3693.9328008679281,3371.8414931467055,186.18503168483724,1.1418445394399054E-6,1.0422856964699935E-6,1.2509152804319139E-6,2957.7569253744382,2699.8664270575969,3240.2864014825227,0.46486791539696171,0.42432967332077881,0.50927919991840831,1204162430.7492747,1099154908.1821923,1319202420.7136841,0.17469612219207145,0.15946354881189262,0.19138402269623259,452521028.39070678,413063599.77384943,495748238.03375763,0.13988036412797025,0.1276840215211022,0.15324195096285884,362336641.66432422,330744060.04423928,396947593.18165529,1.9088893631786043E-7,1.7425976414357001E-7,2.0910686731251549E-7,494.46579973878005,451.39071599237298,541.65629695993903,7.1876887492322829E-8,6.5628341121701353E-8,7.8722422880601529E-8,186.18503168483724,169.99921946359177,203.91724391095062,5.7595132646161648E-8,5.2592076995028691E-8,6.3076182554086404E-8,149.19053913907135,136.23096190325009,163.38828039327007,2.3384631618276905E-2,2.1347493830651768E-2,2.5616398494738554E-2,60573969.334052898,55297105.285426997,66354987.420730107,8.8051961957474646E-3,8.0397251430752905E-3,9.6438007077356089E-3,22808385.141490083,20825560.659686841,24980649.593706902,7.0556260929317592E-3,6.4427324615655718E-3,7.7270758660332381E-3,18276416.988829337,16688818.74749569,20015695.10229842]
[50,0.02,1.3431695750715588E-8,1.2260401032792999E-8,1.4714896509109829E-8,9829.5876271236248,8972.4103741030049,10768.659992365057,5.047595423121503E-9,4.6074719291860284E-9,2.5441359235482141E-10,3693.9328018353644,3371.8414940297866,186.18503173359886,4.0416437233828653E-9,3.6892477895248469E-9,4.4277077281652512E-9,2957.7569261490721,2699.866427764689,3240.2864023311504,1.6454345820034364E-3,1.5019464573200652E-3,1.8026316286535178E-3,1204162431.0646436,1099154908.4700599,1319202421.0591819,6.1834992537884877E-4,5.6443309829206593E-4,6.7741799112636667E-4,452521028.50922155,413063599.88203031,495748238.16359347,4.9511695872332402E-4,4.5194709641487485E-4,5.4241128969429136E-4,362336641.75921983,330744060.13086075,396947593.28561538,6.7566559604580551E-10,6.1680540359242559E-10,7.4014931857924848E-10,494.46579986828004,451.39071611059165,541.65629710179815,2.5441359235482141E-10,2.3229639745937904E-10,2.7864387430616579E-10,186.18503173359886,169.99921950811438,203.91724396435632,2.0386225822907984E-10,1.8615357042464788E-10,2.232628422777442E-10,149.19053917814418,136.23096193892883,163.38828043606125,8.2771643896453081E-5,7.5561043093422768E-5,9.0671148843711051E-5,60573969.349917158,55297105.299909256,66354987.438108407,3.1166647217276788E-5,2.8457205460011555E-5,3.4134950296380678E-5,22808385.147463571,20825560.665141035,24980649.600249305,2.4973913635407644E-5,2.2804531015661927E-5,2.7350560076571683E-5,18276416.99361591,16688818.751866473,20015695.107540507]

{"sheet":"York NPV 3%","index":400,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU68","v":1215.4851868777068},{"$f":"'WTP Values '!CV68","v":1109.4902771115915},{"$f":"'WTP Values '!CW68","v":1331.606899471989},{"$f":"C3","v":1215.4851868777068},{"$f":"D3","v":1109.4902771115915},{"$f":"E3","v":1331.606899471989},{"$f":"'WTP Values '!CC68","v":456.77608993108959},{"$f":"'WTP Values '!CD68","v":416.94764256271242},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"I3","v":456.77608993108959},{"$f":"J3","v":416.94764256271242},{"$f":"K3","v":23.022852705039412},{"$f":"'WTP Values '!CI68","v":365.74369815869369},{"$f":"'WTP Values '!CJ68","v":333.8540510530753},{"$f":"'WTP Values '!CK68","v":400.6800969357933},{"$f":"O3","v":365.74369815869369},{"$f":"P3","v":333.8540510530753},{"$f":"Q3","v":400.6800969357933},{"$f":"'WTP Values '!BH68","v":148901627.72596577},{"$f":"'WTP Values '!BI68","v":135916842.09037629},{"$f":"'WTP Values '!BJ68","v":163126985.80213544},{"$f":"U3","v":148901627.72596577},{"$f":"V3","v":135916842.09037629},{"$f":"W3","v":163126985.80213544},{"$f":"'WTP Values '!AV68","v":55956834.382947117},{"$f":"'WTP Values '!AW68","v":51077695.82414376},{"$f":"'WTP Values '!AX68","v":61302128.102081627},{"$f":"AA3","v":55956834.382947117},{"$f":"AB3","v":51077695.82414376},{"$f":"AC3","v":61302128.102081627},{"$f":"'WTP Values '!BB68","v":44805014.963808976},{"$f":"'WTP Values '!BC68","v":40898410.084624246},{"$f":"'WTP Values '!BD68","v":49084858.684616879},{"$f":"AG3","v":44805014.963808976},{"$f":"AH3","v":40898410.084624246},{"$f":"AI3","v":49084858.684616879},{"$f":"'WTP Values '!CX68","v":61.143547212407569},{"$f":"'WTP Values '!CY68","v":55.817064737546367},{"$f":"'WTP Values '!CZ68","v":66.978924292770387},{"$f":"AM3","v":61.143547212407569},{"$f":"AN3","v":55.817064737546367},{"$f":"AO3","v":66.978924292770387},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"'WTP Values '!CG68","v":21.021383696983218},{"$f":"'WTP Values '!CH68","v":25.215542990192741},{"$f":"AS3","v":23.022852705039412},{"$f":"AT3","v":21.021383696983218},{"$f":"AU3","v":25.215542990192741},{"$f":"'WTP Values '!CL68","v":18.448270392640719},{"$f":"'WTP Values '!CM68","v":16.845743942904683},{"$f":"'WTP Values '!CN68","v":20.203902962465055},{"$f":"AY3","v":18.448270392640719},{"$f":"AZ3","v":16.845743942904683},{"$f":"BA3","v":20.203902962465055},{"$f":"'WTP Values '!BK68","v":7490320.5758137628},{"$f":"'WTP Values '!BL68","v":6837805.909964148},{"$f":"'WTP Values '!BM68","v":8205176.795405223},{"$f":"BE3","v":7490320.5758137628},{"$f":"BF3","v":6837805.909964148},{"$f":"BG3","v":8205176.795405223},{"$f":"'WTP Values '!AY68","v":2820388.3351977342},{"$f":"'WTP Values '!AZ68","v":2575200.6551173301},{"$f":"'WTP Values '!BA68","v":3089001.3599248654},{"$f":"BK3","v":2820388.3351977342},{"$f":"BL3","v":2575200.6551173301},{"$f":"BM3","v":3089001.3599248654},{"$f":"'WTP Values '!BE68","v":2259984.3419312071},{"$f":"'WTP Values '!BF68","v":2063668.6653473044},{"$f":"'WTP Values '!BG68","v":2475056.1092861686},{"$f":"BQ3","v":2259984.3419312071},{"$f":"BR3","v":2063668.6653473044},{"$f":"BS3","v":2475056.1092861686}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":1145.7113647636033},{"$f":"D3/(1+B4)^A4","v":1045.8009964290616},{"$f":"E3/(1+B4)^A4","v":1255.1672160165795},{"$f":"F3+C4","v":2361.1965516413102},{"$f":"G3+D4","v":2155.291273540653},{"$f":"H3+E4","v":2586.7741154885684},{"$f":"I3/(1+B4)^A4","v":430.55527375915693},{"$f":"J3/(1+B4)^A4","v":393.01314220257558},{"$f":"K3/(1+B4)^A4","v":21.701246776359142},{"$f":"L3+I4","v":887.33136369024646},{"$f":"M3+J4","v":809.96078476528805},{"$f":"N3+K4","v":44.724099481398554},{"$f":"O3/(1+B4)^A4","v":344.74851367583534},{"$f":"P3/(1+B4)^A4","v":314.68946277036036},{"$f":"Q3/(1+B4)^A4","v":377.67942024299492},{"$f":"R3+O4","v":710.49221183452903},{"$f":"S3+P4","v":648.54351382343566},{"$f":"T3+Q4","v":778.35951717878822},{"$f":"U3/(1+B4)^A4","v":140354065.15785256},{"$f":"V3/(1+B4)^A4","v":128114659.33676717},{"$f":"W3/(1+B4)^A4","v":153762829.48641291},{"$f":"X3+U4","v":289255692.88381833},{"$f":"Y3+V4","v":264031501.42714345},{"$f":"Z3+W4","v":316889815.28854835},{"$f":"AA3/(1+B4)^A4","v":52744683.177440964},{"$f":"AB3/(1+B4)^A4","v":48145627.131816156},{"$f":"AC3/(1+B4)^A4","v":57783135.170215502},{"$f":"AD3+AA4","v":108701517.56038809},{"$f":"AE3+AB4","v":99223322.955959916},{"$f":"AF3+AC4","v":119085263.27229713},{"$f":"AG3/(1+B4)^A4","v":42233023.813562989},{"$f":"AH3/(1+B4)^A4","v":38550674.035841502},{"$f":"AI3/(1+B4)^A4","v":46267186.996528305},{"$f":"AJ3+AG4","v":87038038.777371973},{"$f":"AK3+AH4","v":79449084.120465755},{"$f":"AL3+AI4","v":95352045.681145191},{"$f":"AM3/(1+B4)^A4","v":57.633657472341945},{"$f":"AN3/(1+B4)^A4","v":52.612936881465146},{"$f":"AO3/(1+B4)^A4","v":63.13406003654481},{"$f":"AP3+AM4","v":118.77720468474951},{"$f":"AQ3+AN4","v":108.43000161901151},{"$f":"AR3+AO4","v":130.1129843293152},{"$f":"AS3/(1+B4)^A4","v":21.701246776359142},{"$f":"AT3/(1+B4)^A4","v":19.814670277107378},{"$f":"AU3/(1+B4)^A4","v":23.768067669141995},{"$f":"AV3+AS4","v":44.724099481398554},{"$f":"AW3+AT4","v":40.836053974090596},{"$f":"AX3+AU4","v":48.983610659334737},{"$f":"AY3/(1+B4)^A4","v":17.389264202696502},{"$f":"AZ3/(1+B4)^A4","v":15.878729326896677},{"$f":"BA3/(1+B4)^A4","v":19.044116280954903},{"$f":"BB3+AY4","v":35.837534595337218},{"$f":"BC3+AZ4","v":32.724473269801358},{"$f":"BD3+BA4","v":39.248019243419961},{"$f":"BE3/(1+B4)^A4","v":7060345.5328624407},{"$f":"BF3/(1+B4)^A4","v":6445287.8781828145},{"$f":"BG3/(1+B4)^A4","v":7734166.0810681721},{"$f":"BH3+BE4","v":14550666.108676203},{"$f":"BI3+BF4","v":13283093.788146961},{"$f":"BJ3+BG4","v":15939342.876473395},{"$f":"BK3/(1+B4)^A4","v":2658486.5069259442},{"$f":"BL3/(1+B4)^A4","v":2427373.6027121595},{"$f":"BM3/(1+B4)^A4","v":2911680.0451737824},{"$f":"BN3+BK4","v":5478874.842123678},{"$f":"BO3+BL4","v":5002574.2578294892},{"$f":"BP3+BM4","v":6000681.4050986478},{"$f":"BQ3/(1+B4)^A4","v":2130251.9954106957},{"$f":"BR3/(1+B4)^A4","v":1945205.6417638839},{"$f":"BS3/(1+B4)^A4","v":2332977.7634896492},{"$f":"BT3+BQ4","v":4390236.3373419028},{"$f":"BU3+BR4","v":4008874.3071111883},{"$f":"BV3+BS4","v":4808033.8727758173}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1048.488199489537},{"$f":"D4/(1+B5)^A5","v":957.05605922527911},{"$f":"E4/(1+B5)^A5","v":1148.6558088310983},{"$f":"F4+C5","v":3409.684751130847},3112.3473327659322,3735.4299243196665,{"$f":"I4/(1+B5)^A5","v":394.01906767120875},{"$f":"J4/(1+B5)^A5","v":359.66269910286428},{"$f":"K4/(1+B5)^A5","v":19.859714984949711},{"$f":"L4+I5","v":1281.3504313614553},1169.6234838681523,64.583814466348258,{"$f":"O4/(1+B5)^A5","v":315.4937268648394},{"$f":"P4/(1+B5)^A5","v":287.98543714062191},{"$f":"Q4/(1+B5)^A5","v":345.63017134471363},{"$f":"R4+O5","v":1025.9859386993685},936.52895096405757,1123.9896885235019,{"$f":"U4/(1+B5)^A5","v":128443852.08551867},{"$f":"V4/(1+B5)^A5","v":117243061.93291387},{"$f":"W4/(1+B5)^A5","v":140714770.92303285},{"$f":"X4+U5","v":417699544.96933699},381274563.36005735,457604586.21158123,{"$f":"AA4/(1+B5)^A5","v":48268856.885060005},{"$f":"AB4/(1+B5)^A5","v":44060069.104008734},{"$f":"AC4/(1+B5)^A5","v":52879754.202298932},{"$f":"AD4+AA5","v":156970374.4454481},143283392.05996865,171965017.47459605,{"$f":"AG4/(1+B5)^A5","v":38649199.49224554},{"$f":"AH4/(1+B5)^A5","v":35279327.806342758},{"$f":"AI4/(1+B5)^A5","v":42341030.28160584},{"$f":"AJ4+AG5","v":125687238.26961751},114728411.92680851,137693075.96275103,{"$f":"AM4/(1+B5)^A5","v":52.742960933830631},{"$f":"AN4/(1+B5)^A5","v":48.148290361147062},{"$f":"AO4/(1+B5)^A5","v":57.776608463545614},{"$f":"AP4+AM5","v":171.52016561858014},156.57829198015855,187.88959279286081,{"$f":"AS4/(1+B5)^A5","v":19.859714984949711},{"$f":"AT4/(1+B5)^A5","v":18.133230236927776},{"$f":"AU4/(1+B5)^A5","v":21.751148886356788},{"$f":"AV4+AS5","v":64.583814466348258},58.969284211018376,70.734759545691531,{"$f":"AY4/(1+B5)^A5","v":15.913640097386175},{"$f":"AZ4/(1+B5)^A5","v":14.531286704635903},{"$f":"BA4/(1+B5)^A5","v":17.428064174267593},{"$f":"BB4+AY5","v":51.751174692723396},47.255759974437261,56.676083417687551,{"$f":"BE4/(1+B5)^A5","v":6461216.3265504017},{"$f":"BF4/(1+B5)^A5","v":5898351.4438490262},{"$f":"BG4/(1+B5)^A5","v":7077857.5811416507},{"$f":"BH4+BE5","v":21011882.435226604},19181445.231995989,23017200.457615048,{"$f":"BK4/(1+B5)^A5","v":2432891.7533161934},{"$f":"BL4/(1+B5)^A5","v":2221390.706656063},{"$f":"BM4/(1+B5)^A5","v":2664599.7080458179},{"$f":"BN4+BK5","v":7911766.5954398718},7223964.9644855522,8665281.1131444648,{"$f":"BQ4/(1+B5)^A5","v":1949482.3459205234},{"$f":"BR4/(1+B5)^A5","v":1780138.7187869283},{"$f":"BS4/(1+B5)^A5","v":2135005.1417139405},{"$f":"BT4+BQ5","v":6339718.6832624264},5789013.0258981166,6943039.0144897578]
[4,0.03,931.56818513889471,850.33191275089098,1020.5658086595505,4341.2529362697414,3962.6792455168234,4755.9957329792169,350.08083825768432,319.55564977129262,17.64509953942494,1631.4312696191396,1489.1791336394449,82.228914005773191,280.31209001805985,255.87133088778037,307.08793060865838,1306.2980287174282,1192.4002818518379,1431.0776191321602,114120698.9623819,104168941.98537093,125023251.41553788,531820243.93171889,485443505.34542829,582627837.62711906,42886254.160071842,39146800.729181975,46982976.705707826,199856628.60551995,182430192.78915063,218947994.18030387,34339313.161169782,31345225.815107357,37619457.000612766,160026551.4307873,146073637.74191585,175312532.9633638,46.86143765843169,42.779132365162972,51.333768292356254,218.38160327701183,199.35742434532153,239.22336108521705,17.64509953942494,16.111140202383471,19.325614062813766,82.228914005773191,75.080424413401843,90.060373608505301,14.139063111719379,12.910860026618455,15.484609289080193,65.890237804442776,60.166620001055719,72.160692706767747,5740707.0199214183,5240608.8619146626,6288584.7878362238,26752589.455148023,24422054.093910649,29305785.245451272,2161592.811802329,1973676.8712241915,2367462.3284786353,10073359.407242201,9197641.8357097432,11032743.441623099,1732089.8144906778,1581630.1951354148,1896924.4156462362,8071808.4977531042,7370643.2210335312,8839963.4301359933]
[5,0.03,803.57889975362389,733.5037775811071,880.34903159185626,5144.8318360233652,4696.1830230979303,5636.344764571073,301.98280632565024,275.65151059230641,15.220817864040921,1933.4140759447898,1764.8306442317512,97.449731869814116,241.79967121866298,220.71685769586645,264.89674652138336,1548.0976999360912,1413.1171395477045,1695.9743656535436,98441517.405011386,89857044.416585341,107846154.92331286,630261761.33673024,575300549.76201367,690473992.55043197,36994059.567809872,33768374.189528771,40527928.422860123,236850688.17332983,216198566.97867939,259475922.60316399,29621393.182543792,27038667.136616874,32450874.072490908,189647944.61333108,173112304.87853274,207763407.0358547,40.423087773034048,36.901655366522483,44.280959464527776,258.8046910500459,236.25907971184401,283.50432054974482,15.220817864040921,13.897611065020842,16.670444454201292,97.449731869814116,88.978035478422683,106.73081806270659,12.196480043131229,11.137021272915442,13.3571599955172,78.086717847574008,71.303641273971166,85.517852702284955,4951984.3039600523,4520595.2398090847,5424588.4793321518,31704573.759108074,28942649.333719734,34730373.724783421,1864608.9477223542,1702511.0066538402,2042193.8012442582,11937968.354964556,10900152.842363583,13074937.242867358,1494115.8893219959,1364328.0999710485,1636303.6642492407,9565924.3870751001,8734971.3210045807,10476267.094385235]
[9,0.03,331.06386692485324,302.19384441831676,362.69214476849555,7128.0417647708864,6506.4495382076129,7809.0212008880671,124.41291780762434,113.564772604589,6.2707754289880455,2678.6990753389869,2445.1307527195727,135.01427857565545,99.618262997388641,90.932422972653555,109.13395220565131,2144.852429155294,1957.8400830677531,2349.7320215043796,40556601.757519387,37019912.548865907,44431187.893106133,873212633.71335411,797065186.32665789,956635243.53242421,15241062.722680416,13912123.056464545,16696969.90082676,328150977.7429688,299537956.54063511,359497700.2586351,12203621.789622791,11139572.855244029,13369330.452584289,262752702.69118288,239842968.34154645,287851243.6836701,16.653776941239371,15.20299341522637,18.243168998046023,358.56772495585511,327.3313183340187,392.78847235044918,6.2707754289880455,5.7256317476903478,6.8680023903763097,135.01427857565545,123.27694534087824,147.87300207020419,5.0247882904700623,4.588305304888153,5.5029730628886364,108.18728460551765,98.789493841640777,118.48294465666645,2040151.9665621356,1862425.3839319784,2234858.6293073744,43925930.543894872,40099350.145783,48118104.207601428,768194.19813649764,701411.99267148017,841356.80647809396,16539770.342906518,15101901.710126342,18115013.611592334,615555.9635829964,562085.11282356654,674135.44421804918,13253360.01699434,12102094.368612479,14514618.119256593]
[16,0.03,22.476274904927831,20.516258644634288,24.623552027575894,7876.9000615272298,7190.0045565289547,8629.4218815817749,8.4465241354867775,7.7100321224597508,0.42572955399265672,2960.1180250700745,2702.0114657195745,149.1986178414063,6.7631888840014618,6.1734980488476392,7.4092190549814729,2370.1864816056127,2163.526979737409,2596.5903281088958,2753430.4446416572,2513320.8861889038,3016480.1816461384,964950666.00443208,880803314.90867317,1057137494.0424292,1034731.8140761326,944508.69928145502,1133574.8870941333,362625885.49197346,331006835.56117016,397265834.11470234,828516.74731869623,756277.34353374271,907657.93723818008,290356994.00972146,265040407.22987059,318092339.2296468,1.1306424715373977,1.032147248663648,1.2385479736760641,396.238157403282,361.72011424906356,434.05407040623425,0.42572955399265672,0.38871917482520557,0.466275921947225,149.1986178414063,136.22818305297412,163.40825398382705,0.34113817374489525,0.31150488375046193,0.37360264200615012,119.55323171329051,109.16812720786241,130.93053391866894,138508.06756476421,126442.02252574003,151726.90814175899,48540703.943948857,44312110.401989564,53173299.27367676,52153.513876540572,47619.599551393701,57120.600478656983,18277406.661052894,16688478.32760923,20018141.944248933,41790.743234445472,38160.550811960085,45767.765924270469,14645732.415494734,13373517.022286421,16039495.857287727]
[19,0.03,4.5552708140194991,4.1580339541178928,4.9904598677121079,{"$f":"F20+C21","v":7903.0415432458476},7213.8664020777269,8658.0607969669545,1.7118586170103505,1.5625936437934167,8.6282687864041974E-2,{"$f":"L20+I21","v":2969.9419241462188},2710.978773008339,149.69377112636343,1.3706967486075021,1.2511839974050305,1.5016278034771,{"$f":"R20+O21","v":2378.0525439010116},2170.70719029572,2605.2077687343694,558038.26016378519,509375.2113083392,611350.59927160165,{"$f":"X20+U21","v":968153098.43313956},883726483.10612762,1060645871.7365367,209709.28914760004,191423.75369688275,229741.8331341563,{"$f":"AD20+AA21","v":363829351.05358273},332105365.32198602,398584261.09217089,167915.64322608302,153274.86982943708,183955.20290187068,{"$f":"AJ20+AG21","v":291320617.00753641},265920010.74218827,319148008.97356278,0.22914751992804555,0.20918547479490082,0.25101674810947422,{"$f":"AP20+AM21","v":397.5531737761022},362.92057378010207,435.49458843461912,8.6282687864041974E-2,7.8781787436795356E-2,9.4500227796223774E-2,{"$f":"AV20+AS21","v":149.69377112636343},136.68029067513802,163.95056553416063,6.9138537101062561E-2,6.3132752708141532E-2,7.5718116919724313E-2,{"$f":"BB20+AY21","v":119.94999929912031},109.5304292022217,131.3650599545598,28071.455806303551,25626.028214791895,30750.520683836217,{"$f":"BH20+BE21","v":48701798.526189059},44459171.328869261,53349768.293217927,10569.962354316962,9651.0730950439156,11576.642719503605,{"$f":"BN20+BK21","v":18338064.849980205},16743863.256668258,20084577.202737514,8469.7377015225447,7734.005928291881,9275.7616295214484,{"$f":"BT20+BQ21","v":14694337.976464769},13417900.415248236,16092726.974155273]
[25,0.03,8.4234279600972184E-2,7.6888731533493251E-2,9.2281624736898243E-2,7908.2461535308003,7218.6171506427036,8663.7626311310614,3.1655017510439976E-2,2.8894868223620213E-2,1.5955055914337588E-3,2971.8978028037632,2712.7641094420501,149.79235313893852,2.5346386172037053E-2,2.3136403294688121E-2,2.776751183824179E-2,2379.6186291430568,2172.1367266212487,2606.9234488397306,10319.024434290224,9419.1664388204827,11304.855279905114,968790683.28524244,884308468.14541793,1061344368.4333495,3877.8618479969141,3539.7329049121668,4248.2957870920518,364068953.73972565,332324075.92733765,398846751.89819145,3105.0301548158232,2834.2987207873507,3401.6273955876854,291512468.49549824,266095134.46073511,319358186.40978611,4.2373059805979971E-3,3.8681756786239602E-3,4.6417031627858218E-3,397.81498555144566,363.15957798381032,435.78138682756764,1.5955055914337588E-3,1.4568018854096982E-3,1.7474611138473142E-3,149.79235313893852,136.7703025576146,164.05853647103771,1.2784826859139535E-3,1.1674260786493525E-3,1.4001496929328028E-3,120.02899331637505,109.60256132948203,131.45157144996082,519.08634057873712,473.86645357369582,568.62655655639139,48733871.479382843,44488450.26648999,53384902.203528188,195.45559433812269,178.46385488989486,214.07073245218726,18350141.527092695,16754890.059759021,20097804.059322573,156.619064557309,143.01420143766805,171.5237426078823,14704015.048531819,13426736.879300907,16103324.966316178]
[36,0.03,3.5317930005700437E-6,3.223807280588015E-6,3.869203819050017E-6,7908.3159543229149,7218.6808645415022,8663.8391003611032,1.3272383856774118E-6,1.2115102524530623E-6,6.6896701757167775E-8,2971.9240337551892,2712.7880531939245,149.79367525571368,1.0627287334349404E-6,9.7006809581122254E-7,1.1642422113433297E-6,2379.6396324429056,2172.155898617309,2606.9464584069824,0.43265827691980208,0.39492883725507044,0.47399240474498427,968799234.15173984,884316273.34398568,1061353736.2092361,0.16259182599782149,0.14841468291386645,0.17812345990586168,364072167.13253886,332327009.12937611,398850272.2513361,0.13018837246885978,0.11883708664715475,0.14262416540148384,291515041.48081219,266097483.1042653,319361005.17060196,1.7766267693440179E-7,1.6218570220409058E-7,1.9461832900701386E-7,397.81849679787973,363.1627833501729,435.78523317799721,6.6896701757167775E-8,6.1081102924845737E-8,7.326792559858308E-8,149.79367525571368,136.77150973747101,164.05998450585815,5.3604497157814802E-8,4.8948091831358512E-8,5.8705777608303965E-8,120.03005273190757,109.60352871788272,131.45273168494009,2.1764363784341576E-2,1.9868374631617464E-2,2.3841496619874114E-2,48734301.620626047,44488842.936243586,53385373.396304496,8.1951042173769913E-3,7.4826709095236824E-3,8.975603733813042E-3,18350303.491501637,16755037.943951707,20097981.449178159,6.5667578399156599E-3,5.9963302115525023E-3,7.1916843883960127E-3,14704144.83102439,13426855.388114559,16103467.099580178]
[39,0.03,1.2149310322754827E-7,1.1089844468885477E-7,1.3309998035569891E-7,7908.3159560122704,7218.6808660835395,8663.8391022118503,4.5656784011023294E-8,4.1675755101942831E-8,2.3012356304161343E-9,2971.9240343900447,2712.7880537734236,149.79367528771226,3.655769511215787E-8,3.3370184289713921E-8,4.0049742196604991E-8,2379.6396329512381,2172.1558990813196,2606.9464589638719,1.4883374164790096E-2,1.3585487593531549E-2,1.6305261420887777E-2,968799234.35869241,884316273.53289115,1061353736.4359599,5.5931322975951775E-3,5.1054408876250387E-3,6.1274179710130274E-3,364072167.21031106,332327009.20036703,398850272.33653754,4.4784587808041889E-3,4.0879763997928387E-3,4.9062480295613657E-3,291515041.54308492,266097483.1611084,319361005.23882306,6.1115671119428516E-9,5.5791617053246378E-9,6.6948387779821011E-9,397.81849688286081,363.16278342775092,435.7852332710886,2.3012356304161343E-9,2.1011799790369991E-9,2.5204046914924631E-9,149.79367528771226,136.77150976668781,164.05998454090425,1.8439859599937088E-9,1.6838063761661314E-9,2.0194691755343479E-9,120.03005275754811,109.60352874129597,131.45273171302071,7.4869056468092495E-4,6.8346884703975996E-4,8.2014359546838994E-4,48734301.631036557,44488842.945747189,53385373.407708548,2.8191024855692224E-4,2.5740265895589083E-4,3.087593046324372E-4,18350303.495421585,16755037.947530879,20097981.453471441,2.2589539873554737E-4,2.0627278134959502E-4,2.4739277008542672E-4,14704144.834165454,13426855.390982771,16103467.103020161]
[44,0.03,2.4475661432532596E-10,2.2341291097941007E-10,2.6813950498583922E-10,7908.3159560649465,7218.6808661316227,8663.8391022695578,9.1978882575672628E-11,8.3958812864449377E-11,4.6360050628597833E-12,2971.9240344098403,2712.7880537914934,149.79367528871001,7.3648112077858267E-11,6.7226641753196935E-11,8.0683092654929414E-11,2379.6396329670883,2172.1558990957883,2606.9464589812364,2.998363012827425E-5,2.736894407186016E-5,3.2848124502930109E-5,968799234.36514544,884316273.53878152,1061353736.4430295,1.1267768196430589E-5,1.0285278695637512E-5,1.2344125199703085E-5,364072167.21273607,332327009.20258063,398850272.33919418,9.0221780452194007E-6,8.2355231406111273E-6,9.8839903241804322E-6,291515041.5450266,266097483.16288081,319361005.24095029,1.2312192501491418E-11,1.123962343122649E-11,1.3487235318072372E-11,397.81849688551068,363.1627834301699,435.78523327399125,4.6360050628597833E-12,4.2329785320739427E-12,5.0775369352775374E-12,149.79367528871001,136.77150976759881,164.05998454199704,3.7148426407891652E-12,3.3921493225664074E-12,4.0683662282656047E-12,120.03005275834761,109.60352874202603,131.4527317138963,1.5082911121745783E-6,1.3768972604558063E-6,1.6522383934129898E-6,48734301.631361157,44488842.946043529,53385373.408064134,5.6792851731815785E-7,5.1855621142859282E-7,6.220178762060112E-7,18350303.495543815,16755037.947642481,20097981.453605309,4.5508256450268494E-7,4.1555138727535108E-7,4.9839056873265391E-7,14704144.834263394,13426855.391072206,16103467.103127424]
[50,0.03,5.3718687870374597E-14,4.9034214924882941E-14,5.8850717533236461E-14,7908.3159560650329,7218.6808661317018,8663.8391022696524,2.0187339563297479E-14,1.8427110845052505E-14,1.0175010371986173E-15,2971.9240344098725,2712.7880537915235,149.79367528871165,1.6164139040157747E-14,1.4754767689805393E-14,1.7708162382838578E-14,2379.6396329671147,2172.1558990958124,2606.9464589812651,6.5807466430330521E-9,6.0068806229841088E-9,7.2094400887352053E-9,968799234.36515605,884316273.5387913,1061353736.4430412,2.4730270289457789E-9,2.2573922156660362E-9,2.7092636922746523E-9,364072167.21274006,332327009.20258433,398850272.33919859,1.9801694334514983E-9,1.8075160022098709E-9,2.1693182535721625E-9,291515041.54502982,266097483.16288373,319361005.2409538,2.7022551681012812E-15,2.4668498726660535E-15,2.960151194618211E-15,397.81849688551506,363.16278343017382,435.78523327399603,1.0175010371986173E-15,9.2904558740232421E-16,1.1144075616846323E-15,149.79367528871165,136.77150976760032,164.05998454199883,8.1532616741815408E-16,7.4450208902808923E-16,8.9291681109824535E-16,120.03005275834892,109.60352874202722,131.45273171389775,3.3103669004373269E-10,3.021986325798995E-10,3.6262994888966983E-10,48734301.631361693,44488842.94604402,53385373.408064723,1.2464780508014217E-10,1.1381167100126113E-10,1.3651922843356044E-10,18350303.495544016,16755037.947642665,20097981.453605529,9.9880603043787789E-11,9.1204380027395667E-11,1.0938575643027113E-10,14704144.834263556,13426855.391072353,16103467.103127601]

{"sheet":"York NPV 4%","index":401,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU68","v":1215.4851868777068},{"$f":"'WTP Values '!CV68","v":1109.4902771115915},{"$f":"'WTP Values '!CW68","v":1331.606899471989},{"$f":"C3","v":1215.4851868777068},{"$f":"D3","v":1109.4902771115915},{"$f":"E3","v":1331.606899471989},{"$f":"'WTP Values '!CC68","v":456.77608993108959},{"$f":"'WTP Values '!CD68","v":416.94764256271242},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"I3","v":456.77608993108959},{"$f":"J3","v":416.94764256271242},{"$f":"K3","v":23.022852705039412},{"$f":"'WTP Values '!CI68","v":365.74369815869369},{"$f":"'WTP Values '!CJ68","v":333.8540510530753},{"$f":"'WTP Values '!CK68","v":400.6800969357933},{"$f":"O3","v":365.74369815869369},{"$f":"P3","v":333.8540510530753},{"$f":"Q3","v":400.6800969357933},{"$f":"'WTP Values '!BH68","v":148901627.72596577},{"$f":"'WTP Values '!BI68","v":135916842.09037629},{"$f":"'WTP Values '!BJ68","v":163126985.80213544},{"$f":"U3","v":148901627.72596577},{"$f":"V3","v":135916842.09037629},{"$f":"W3","v":163126985.80213544},{"$f":"'WTP Values '!AV68","v":55956834.382947117},{"$f":"'WTP Values '!AW68","v":51077695.82414376},{"$f":"'WTP Values '!AX68","v":61302128.102081627},{"$f":"AA3","v":55956834.382947117},{"$f":"AB3","v":51077695.82414376},{"$f":"AC3","v":61302128.102081627},{"$f":"'WTP Values '!BB68","v":44805014.963808976},{"$f":"'WTP Values '!BC68","v":40898410.084624246},{"$f":"'WTP Values '!BD68","v":49084858.684616879},{"$f":"AG3","v":44805014.963808976},{"$f":"AH3","v":40898410.084624246},{"$f":"AI3","v":49084858.684616879},{"$f":"'WTP Values '!CX68","v":61.143547212407569},{"$f":"'WTP Values '!CY68","v":55.817064737546367},{"$f":"'WTP Values '!CZ68","v":66.978924292770387},{"$f":"AM3","v":61.143547212407569},{"$f":"AN3","v":55.817064737546367},{"$f":"AO3","v":66.978924292770387},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"'WTP Values '!CG68","v":21.021383696983218},{"$f":"'WTP Values '!CH68","v":25.215542990192741},{"$f":"AS3","v":23.022852705039412},{"$f":"AT3","v":21.021383696983218},{"$f":"AU3","v":25.215542990192741},{"$f":"'WTP Values '!CL68","v":18.448270392640719},{"$f":"'WTP Values '!CM68","v":16.845743942904683},{"$f":"'WTP Values '!CN68","v":20.203902962465055},{"$f":"AY3","v":18.448270392640719},{"$f":"AZ3","v":16.845743942904683},{"$f":"BA3","v":20.203902962465055},{"$f":"'WTP Values '!BK68","v":7490320.5758137628},{"$f":"'WTP Values '!BL68","v":6837805.909964148},{"$f":"'WTP Values '!BM68","v":8205176.795405223},{"$f":"BE3","v":7490320.5758137628},{"$f":"BF3","v":6837805.909964148},{"$f":"BG3","v":8205176.795405223},{"$f":"'WTP Values '!AY68","v":2820388.3351977342},{"$f":"'WTP Values '!AZ68","v":2575200.6551173301},{"$f":"'WTP Values '!BA68","v":3089001.3599248654},{"$f":"BK3","v":2820388.3351977342},{"$f":"BL3","v":2575200.6551173301},{"$f":"BM3","v":3089001.3599248654},{"$f":"'WTP Values '!BE68","v":2259984.3419312071},{"$f":"'WTP Values '!BF68","v":2063668.6653473044},{"$f":"'WTP Values '!BG68","v":2475056.1092861686},{"$f":"BQ3","v":2259984.3419312071},{"$f":"BR3","v":2063668.6653473044},{"$f":"BS3","v":2475056.1092861686}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":1123.7843813588265},{"$f":"D3/(1+B4)^A4","v":1025.7861289863085},{"$f":"E3/(1+B4)^A4","v":1231.1454322041318},{"$f":"F3+C4","v":2339.2695682365334},{"$f":"G3+D4","v":2135.2764060978998},{"$f":"H3+E4","v":2562.7523316761208},{"$f":"I3/(1+B4)^A4","v":422.31517190374404},{"$f":"J3/(1+B4)^A4","v":385.49153343446039},{"$f":"K3/(1+B4)^A4","v":21.285921509836733},{"$f":"L3+I4","v":879.09126183483363},{"$f":"M3+J4","v":802.43917599717281},{"$f":"N3+K4","v":44.308774214876145},{"$f":"O3/(1+B4)^A4","v":338.15060850470934},{"$f":"P3/(1+B4)^A4","v":308.66683714226633},{"$f":"Q3/(1+B4)^A4","v":370.45127305454258},{"$f":"R3+O4","v":703.89430666340309},{"$f":"S3+P4","v":642.52088819534163},{"$f":"T3+Q4","v":771.13136999033588},{"$f":"U3/(1+B4)^A4","v":137667925.04249793},{"$f":"V3/(1+B4)^A4","v":125662760.80841002},{"$f":"W3/(1+B4)^A4","v":150820068.23422283},{"$f":"X3+U4","v":286569552.76846373},{"$f":"Y3+V4","v":261579602.89878631},{"$f":"Z3+W4","v":313947054.03635824},{"$f":"AA3/(1+B4)^A4","v":51735238.88955909},{"$f":"AB3/(1+B4)^A4","v":47224201.020842969},{"$f":"AC3/(1+B4)^A4","v":56677263.407989666},{"$f":"AD3+AA4","v":107692073.27250621},{"$f":"AE3+AB4","v":98301896.844986737},{"$f":"AF3+AC4","v":117979391.51007129},{"$f":"AG3/(1+B4)^A4","v":41424754.959142908},{"$f":"AH3/(1+B4)^A4","v":37812879.146287203},{"$f":"AI3/(1+B4)^A4","v":45381711.061960869},{"$f":"AJ3+AG4","v":86229769.922951877},{"$f":"AK3+AH4","v":78711289.230911449},{"$f":"AL3+AI4","v":94466569.74657774},{"$f":"AM3/(1+B4)^A4","v":56.530646461175628},{"$f":"AN3/(1+B4)^A4","v":51.606013995512541},{"$f":"AO3/(1+B4)^A4","v":61.925780596126458},{"$f":"AP3+AM4","v":117.6741936735832},{"$f":"AQ3+AN4","v":107.4230787330589},{"$f":"AR3+AO4","v":128.90470488889684},{"$f":"AS3/(1+B4)^A4","v":21.285921509836733},{"$f":"AT3/(1+B4)^A4","v":19.435450903275903},{"$f":"AU3/(1+B4)^A4","v":23.313186936198907},{"$f":"AV3+AS4","v":44.308774214876145},{"$f":"AW3+AT4","v":40.456834600259121},{"$f":"AX3+AU4","v":48.528729926391648},{"$f":"AY3/(1+B4)^A4","v":17.056463010947407},{"$f":"AZ3/(1+B4)^A4","v":15.574837225318676},{"$f":"BA3/(1+B4)^A4","v":18.679644011154821},{"$f":"BB3+AY4","v":35.504733403588126},{"$f":"BC3+AZ4","v":32.420581168223357},{"$f":"BD3+BA4","v":38.883546973619872},{"$f":"BE3/(1+B4)^A4","v":6925222.4258633154},{"$f":"BF3/(1+B4)^A4","v":6321935.9374668524},{"$f":"BG3/(1+B4)^A4","v":7586147.185100982},{"$f":"BH3+BE4","v":14415543.001677077},{"$f":"BI3+BF4","v":13159741.847431},{"$f":"BJ3+BG4","v":15791323.980506204},{"$f":"BK3/(1+B4)^A4","v":2607607.5584298577},{"$f":"BL3/(1+B4)^A4","v":2380917.7654561112},{"$f":"BM3/(1+B4)^A4","v":2855955.3993388177},{"$f":"BN3+BK4","v":5427995.8936275914},{"$f":"BO3+BL4","v":4956118.4205734413},{"$f":"BP3+BM4","v":5944956.7592636831},{"$f":"BQ3/(1+B4)^A4","v":2089482.5646553319},{"$f":"BR3/(1+B4)^A4","v":1907977.6861569011},{"$f":"BS3/(1+B4)^A4","v":2288328.5034080697},{"$f":"BT3+BQ4","v":4349466.906586539},{"$f":"BU3+BR4","v":3971646.3515042057},{"$f":"BV3+BS4","v":4763384.6126942383}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":999.04022295924347},{"$f":"D4/(1+B5)^A5","v":911.92013344396162},{"$f":"E4/(1+B5)^A5","v":1094.4838062238027},{"$f":"F4+C5","v":3338.3097911957766},3047.1965395418615,3657.2361378999235,{"$f":"I4/(1+B5)^A5","v":375.43665003390987},{"$f":"J4/(1+B5)^A5","v":342.7005695217025},{"$f":"K4/(1+B5)^A5","v":18.923106713199758},{"$f":"L4+I5","v":1254.5279118687436},1145.1397455188753,63.231880928075903,{"$f":"O4/(1+B5)^A5","v":300.61465964304068},{"$f":"P4/(1+B5)^A5","v":274.40369426194303},{"$f":"Q4/(1+B5)^A5","v":329.32983281049314},{"$f":"R4+O5","v":1004.5089663064438},916.92458245728471,1100.4612028008291,{"$f":"U4/(1+B5)^A5","v":122386284.06856111},{"$f":"V4/(1+B5)^A5","v":111713736.77921066},{"$f":"W4/(1+B5)^A5","v":134078491.47472301},{"$f":"X4+U5","v":408955836.83702481},373293339.67799699,448025545.51108122,{"$f":"AA4/(1+B5)^A5","v":45992438.987787932},{"$f":"AB4/(1+B5)^A5","v":41982142.748672701},{"$f":"AC4/(1+B5)^A5","v":50385880.789135098},{"$f":"AD4+AA5","v":153684512.26029414},140284039.59365943,168365272.29920638,{"$f":"AG4/(1+B5)^A5","v":36826456.317512967},{"$f":"AH4/(1+B5)^A5","v":33615511.871912695},{"$f":"AI4/(1+B5)^A5","v":40344175.884338789},{"$f":"AJ4+AG5","v":123056226.24046484},112326801.10282415,134810745.63091654,{"$f":"AM4/(1+B5)^A5","v":50.255538857297971},{"$f":"AN4/(1+B5)^A5","v":45.877558527530915},{"$f":"AO4/(1+B5)^A5","v":55.051793457810412},{"$f":"AP4+AM5","v":167.92973253088118},153.30063726058981,183.95649834670726,{"$f":"AS4/(1+B5)^A5","v":18.923106713199758},{"$f":"AT4/(1+B5)^A5","v":17.27804508213962},{"$f":"AU4/(1+B5)^A5","v":20.72533829529517},{"$f":"AV4+AS5","v":63.231880928075903},57.734879682398741,69.254068221686822,{"$f":"AY4/(1+B5)^A5","v":15.163133508537394},{"$f":"AZ4/(1+B5)^A5","v":13.845973580200518},{"$f":"BA4/(1+B5)^A5","v":16.606135507185598},{"$f":"BB4+AY5","v":50.667866912125518},46.266554748423872,55.48968248080547,{"$f":"BE4/(1+B5)^A5","v":6156497.5195786469},{"$f":"BF4/(1+B5)^A5","v":5620178.0281588277},{"$f":"BG4/(1+B5)^A5","v":6744057.2238963833},{"$f":"BH4+BE5","v":20572040.521255724},18779919.875589829,22535381.204402588,{"$f":"BK4/(1+B5)^A5","v":2318153.6242868984},{"$f":"BL4/(1+B5)^A5","v":2116627.2237853738},{"$f":"BM4/(1+B5)^A5","v":2538933.9505387475},{"$f":"BN4+BK5","v":7746149.5179144898},7072745.6443588156,8483890.7098024301,{"$f":"BQ4/(1+B5)^A5","v":1857542.3914849544},{"$f":"BR4/(1+B5)^A5","v":1696185.2154188426},{"$f":"BS4/(1+B5)^A5","v":2034315.7069726381},{"$f":"BT4+BQ5","v":6207009.2980714934},5667831.5669230483,6797700.3196668765]
[4,0.04,853.98376959283291,779.51315195228506,935.5693445742728,4192.2935607886093,3826.7096914941467,4592.8054824741967,320.92482191514654,292.94188309542517,16.175550925745892,1575.4527337838902,1438.0816286143004,79.407431853821791,256.96667094784573,234.5614278891484,281.51252131752841,1261.4756372542895,1151.4860103464332,1381.9737241183575,104616308.54636058,95493370.394460887,114610856.43953657,513572145.38338542,468786710.07245791,562636401.95061779,39314529.602440082,35886511.569973633,43070062.067276828,192999041.86273423,176170551.16363305,211435334.36648321,31479409.200983204,28734680.431720473,34486370.629573189,154535635.44144803,141061481.53454462,169297116.26048973,42.95864523767554,39.21632930354496,47.058503771439177,210.88837776855672,192.51696656413478,231.01500211814644,16.175550925745892,14.769345349013488,17.716106035327183,79.407431853821791,72.504225031412233,86.970174257014008,12.961510072241033,11.835596245242259,14.194994228349788,63.629376984366552,58.102150993666129,69.684676709155255,5262599.8817999382,4804151.7328033457,5764848.3795309253,25834640.40305566,23584071.608393174,28300229.583933514,1981567.4334911888,1809301.8217393507,2170291.3816681798,9727716.9514056779,8882047.466098167,10654182.09147061,1587835.0212567186,1449906.2309026849,1738941.5921978105,7794844.3193282122,7117737.7978257332,8536641.9118646868]
[5,0.04,701.91240896088186,640.70298966500445,768.96980455867492,4894.2059697494915,4467.4126811591514,5361.7752870328713,263.77681036397655,240.77687442125901,13.295123772636872,1839.2295441478668,1678.8585030355594,92.702555626458661,211.20787238574516,192.79239578227001,231.38277216304641,1472.6835096400346,1344.2784061287032,1613.3564962814039,85986979.803353772,78488589.64301835,94201769.636559695,599559125.18673921,547275299.71547627,656838171.58717752,32313677.569738455,29496096.626394421,35400451.502902538,225312719.43247268,205666647.79002747,246835785.86938575,25873779.727057837,23617812.750898562,28345282.834195767,180409415.16850588,164679294.28544319,197642399.09468549,35.308874990504052,32.232964082184687,38.678659853283037,246.19725275906077,224.74993064631946,269.69366197142949,13.295123772636872,12.139325291444342,14.561347776658357,92.702555626458661,84.643550322856569,101.53152203367236,10.653416472909266,9.7279973786238152,11.667250536573235,74.282793457275815,67.830148372289941,81.35192724572849,4325473.4948799284,3948662.534175979,4738285.1494941898,30160113.897935588,27532734.142569155,33038514.733427703,1628703.9874579667,1487114.2115966484,1783821.3161592826,11356420.938863644,10369161.677694816,12438003.407629892,1305084.6450327081,1191717.2334382001,1429283.2316986467,9099928.9643609207,8309455.0312639335,9965925.1435633339]
[9,0.04,216.41269896483379,197.54069234010225,237.08774585331199,6394.9233956592834,5837.2618662536397,7005.8641661681659,81.327314813698734,74.23600520036608,4.0991348521211544,2403.1951484177062,2193.6493039775251,121.12807378300637,65.119329879473099,59.441494662993946,71.339628105307867,1924.2545753914649,1756.4764300412205,2108.0623225460467,26511391.076027431,24199497.409847811,29044164.135083068,783402803.32213736,715087113.1392293,858245406.22263718,9962910.0256243479,9094197.2222652249,10914620.053032577,294400683.12288165,268730508.23534989,322523398.42225212,7977369.3008841584,7281812.5678027058,8739379.8467690945,235728613.99565065,215175143.48921934,258245772.60476968,10.886385304712222,9.9380245506542835,11.925352884961233,321.68907098459238,293.6653256006133,352.3902179969752,4.0991348521211544,3.7427806039541718,4.4895353503970306,121.12807378300637,110.5979240753133,132.6642788765306,3.2846471762934781,2.999323193826219,3.5972311443484326,97.060233408847282,88.629004467337467,106.29698587293197,1333624.2262957145,1217446.3728136881,1460901.7657702873,39408153.063801095,35975136.069680922,43169162.093405932,502159.84393603855,458505.07284382184,549985.4121008236,14838656.648651691,13548672.658224538,16251886.307680983,402381.95934904867,367428.67001463537,440674.70215407229,11890253.289852412,10857395.196084959,13021791.124827618]
[16,0.04,6.0988628217343708,5.567018895173466,6.6815193636512751,6769.1294104243989,6178.8356998970303,7415.8200557706923,2.2919363747196404,2.0920917040277884,0.11552030574203842,2543.8207702668537,2322.0131189984977,128.21601697827285,1.8351689243647875,1.6751582675255332,2.0104670735543064,2036.8544599404404,1859.2585908659664,2231.4179206962754,747134.24008596619,681981.3059193939,818511.91579378094,829244484.73867822,756931226.39308846,908466585.3177669,280771.05383468559,256289.31018232938,307591.79462760472,311627864.67916411,284455571.11895096,341396211.76572603,224815.27783318021,205213.3546554335,246289.97784060601,249522534.54038963,227766354.97679833,273357309.58767766,0.30679609336961139,0.28006974056230322,0.33607589431695639,340.513062735353,310.84947689823429,373.01072131815107,0.11552030574203842,0.10547766182184096,0.12652242851907664,128.21601697827285,117.0696839149401,140.42727587095453,9.2566714623647336E-2,8.4525819439850741E-2,0.10137584066181182,102.73982030753477,93.815228680255146,112.51707155715661,37583.705812203167,34309.624417258914,41170.594461789471,41714164.722559735,38080260.942389451,45695253.35490372,14151.683415061978,12921.420765600229,15499.485928517657,15706957.052801782,14341488.222556815,17202883.408246886,11339.779891610337,10354.739190031094,12418.931838575083,12586024.610766688,11492727.683384908,13783775.633544806]
[19,0.04,0.73358179146451963,0.66961068212333208,0.80366473025512775,6774.5395314115331,6183.7740378529561,7421.7470341585995,0.27567807980495007,0.25164041641984775,1.3894982608032251E-2,2545.8538792979107,2323.8689517276148,128.31849162785963,0.22073729915320445,0.20149093999929019,0.2418224643850882,2038.482384063813,1860.7445742639884,2233.2013466277158,89866.601418472899,82029.893566189668,98452.031972790879,829907245.44516444,757536191.85695148,909192663.05115592,33771.629020647037,30826.922459504316,36997.674212081583,311876928.38420719,284682917.79263806,341669067.35737091,27041.171294054231,24683.417997876288,29624.185433423027,249721961.53004074,227948393.67963734,273575786.14912581,3.6901965885567156E-2,3.3687273844646246E-2,4.0423791094708311E-2,340.78521248392491,311.09791848899732,373.30884431292225,1.3894982608032251E-2,1.2687035990219376E-2,1.521833700582753E-2,128.31849162785963,117.16325003186645,140.53951017854297,1.1134084882448551E-2,1.0166912072316299E-2,1.2193661831332235E-2,102.82193350472141,93.890209036933541,112.60699906974114,4520.6332795908056,4126.8210943839822,4952.0704635802949,41747504.117383353,38110695.996357061,45731774.572655454,1702.1890105256821,1554.2108866125116,1864.3050330139579,15719510.592975575,14352950.433088658,17216632.544202663,1363.9683808030331,1245.4859778286905,1493.770647497023,12596083.794416869,11501913.066536773,13794792.100998089]
[25,0.04,3.680846762235691E-3,3.3598629899625975E-3,4.032497472949724E-3,6775.1218884867712,6184.3056111866008,7422.3850268776505,1.3832523915889498E-3,1.2626401347523586E-3,6.9719971704846281E-5,2546.0727275328727,2324.0687175596231,128.32952221984846,1.1075795260275638E-3,1.0110082921163728E-3,1.2133772204060474E-3,2038.6576173226354,1860.9045287174254,2233.3933184360735,450.91793814011265,411.59618689124886,493.99650773651894,829978586.43504798,757601311.64244115,909270819.62218583,169.45375796188338,154.67829088045897,185.64088001954994,311903738.13784522,284707389.87824738,341698438.12092513,135.68276770620238,123.85241874257648,148.64339369546468,249743428.28072768,227967988.71768135,273599303.4367494,1.8516065042842786E-4,1.6903049435300832E-4,2.0283188909473579E-4,340.81450726901051,311.12466127691431,373.34093491416934,6.9719971704846281E-5,6.3658934682303011E-5,7.6360083014984637E-5,128.32952221984846,117.17332169021276,140.55159132113926,5.5866790543151425E-5,5.1013868962872701E-5,6.1183362501476428E-5,102.83077234611994,93.89828008401723,112.61667906087936,22.682894482995806,20.706888093914635,24.847689438750379,41751092.841647729,38113972.091116391,45735705.795192748,8.5409656850918019,7.7984652514317725,9.3544049544760632,15720861.883077383,14354184.250117328,17218112.530809492,6.8438975131153148,6.2493958850155309,7.4951981024300851,12597166.586610192,11502901.800962487,13795977.937281752]
[36,0.04,5.7224108670148225E-9,5.2233949760421372E-9,6.2691029676012738E-9,6775.1239007985814,6184.3074480172036,7422.3872314362261,2.1504667346284925E-9,1.9629574646697293E-9,1.0838982155547603E-10,2546.0734837542814,2324.0694078425445,128.32956033562226,1.7218932287128506E-9,1.5717592204068986E-9,1.8863711097884607E-9,2038.6582228342211,1860.9050814337049,2233.3939817870555,7.0101742235464308E-4,6.398860492789867E-4,7.6798931516014533E-4,829978832.95101333,757601536.66128111,909271089.68912184,2.6344047678545827E-4,2.4046986734324184E-4,2.8860570890509824E-4,311903830.77788711,284707474.44057006,341698539.61043543,2.1093856781938589E-4,1.9254657221538747E-4,2.3108774321163223E-4,249743502.45823452,227968056.42755932,273599384.69980544,2.8785912226120598E-10,2.6278245203422753E-10,3.1533162918955011E-10,340.81460849598022,311.12475368555886,373.34104580197101,1.0838982155547603E-10,9.896705925006714E-11,1.1871283894081392E-10,128.32956033562226,117.17335649242931,140.55163306704907,8.6853039520502605E-11,7.9308468126585003E-11,9.511842276376115E-11,102.83080288838636,93.898307973200801,112.61671250970538,3.526385374598062E-5,3.2191864835662405E-5,3.862934190125082E-5,41751105.242342301,38113983.411532089,45735719.379376538,1.327817157525029E-5,1.2123846816629082E-5,1.4542781056562636E-5,15720866.552406818,14354188.51352321,17218117.644844607,1.063983263405386E-5,9.7155935127735443E-6,1.1652373989544645E-5,12597170.328155736,11502905.217495138,13795982.034892067]
[39,0.04,6.5430216407964298E-11,5.9724453837583087E-11,7.1681110180042593E-11,6775.1239008002894,6184.3074480187634,7422.3872314380978,2.4588500737674513E-11,2.2444514156315762E-11,1.239332450187216E-12,2546.0734837549235,2324.0694078431302,128.32956033565463,1.9688178497546942E-11,1.7971541771883448E-11,2.156882349197298E-11,2038.6582228347352,1860.9050814341742,2233.3939817876185,8.0154541007897181E-6,7.3164761590428037E-6,8.7812127192024036E-6,829978832.95122254,757601536.66147208,909271089.68935108,3.0121862633190722E-6,2.749539630325539E-6,3.2999262774162518E-6,311903830.77796578,284707474.44064182,341698539.61052155,2.4118778713993947E-6,2.2015832454960796E-6,2.6422641433736836E-6,249743502.45829749,227968056.4276168,273599384.6998744,3.2913897834782261E-12,3.0046623887012953E-12,3.6055112465056724E-12,340.81460849606611,311.1247536856373,373.34104580206514,1.239332450187216E-12,1.1315923051449333E-12,1.3573661386452046E-12,128.32956033565463,117.17335649245886,140.55163306708451,9.9308024250283901E-13,9.0681538832139139E-13,1.0875868808532042E-12,102.83080288841229,93.89830797322449,112.61671250973377,4.0320795475875397E-7,3.6808274199858698E-7,4.4168904663334751E-7,41751105.242352828,38113983.411541693,45735719.379388072,1.5182300954281625E-7,1.3862442584848306E-7,1.6628259204339867E-7,15720866.552410781,14354188.513526829,17218117.64484895,1.2165616345437814E-7,1.1108838579502517E-7,1.3323359149151176E-7,12597170.328158911,11502905.217498038,13795982.034895547]
[44,0.04,1.7329143735713065E-14,1.581797679890385E-14,1.8984688262382751E-14,6775.1239008003067,6184.3074480187797,7422.387231438116,6.5122459762640029E-15,5.9444127384194235E-15,3.2823626979496811E-16,2546.0734837549294,2324.0694078431357,128.32956033565495,5.2143993067526705E-15,4.7597493576290795E-15,5.7124867228335872E-15,2038.6582228347404,1860.9050814341788,2233.3939817876239,2.1228870061124918E-9,1.9377632225519841E-9,2.3256976017949968E-9,829978832.95122468,757601536.66147399,909271089.68935335,7.9777527236548977E-10,7.28213508631326E-10,8.7398299926212857E-10,311903830.77796656,284707474.44064254,341698539.61052239,6.3878404506359423E-10,5.830876711374494E-10,6.9980167638066838E-10,249743502.45829812,227968056.42761737,273599384.69987506,8.717221152459621E-16,7.957825798167137E-16,9.5491694910276252E-16,340.81460849606691,311.12475368563804,373.34104580206611,3.2823626979496811E-16,2.9970137319760599E-16,3.5949740364467814E-16,128.32956033565495,117.17335649245916,140.55163306708485,2.630165573062928E-16,2.4016937538456726E-16,2.8804656958290187E-16,102.83080288841256,93.898307973224732,112.61671250973406,1.0678932436706469E-10,9.7486438115348956E-11,1.1698101268495392E-10,41751105.242352925,38113983.411541782,45735719.379388176,4.0210210193279352E-11,3.671457520224027E-11,4.403981977226423E-11,15720866.55241082,14354188.513526866,17218117.644848991,3.2220543635244767E-11,2.9421675649173217E-11,3.5286816766521506E-11,12597170.328158945,11502905.217498064,13795982.034895582]
[50,0.04,2.4225648067402718E-19,2.2113079844727714E-19,2.6540052037655451E-19,6775.1239008003067,6184.3074480187797,7422.387231438116,9.1039339020659036E-20,8.3101192513946758E-20,4.5886493160204291E-21,2546.0734837549294,2324.0694078431357,128.32956033565495,7.2895813212031707E-20,6.6539936759445133E-20,7.9858933048074637E-20,2038.6582228347404,1860.9050814341788,2233.3939817876239,2.9677354104321089E-14,2.7089376476666914E-14,3.2512588314548794E-14,829978832.95122468,757601536.66147399,909271089.68935335,1.1152670483869953E-14,1.0180216891890831E-14,1.2218032742946828E-14,311903830.77796656,284707474.44064254,341698539.61052239,8.9300185299350477E-15,8.1513991278785219E-15,9.7830275907045139E-15,249743502.45829812,227968056.42761737,273599384.69987506,1.2186426230050297E-20,1.1124813211099059E-20,1.3349466249094814E-20,340.81460849606691,311.12475368563804,373.34104580206611,4.5886493160204291E-21,4.1897396104111484E-21,5.0256710398753173E-21,128.32956033565495,117.17335649245916,140.55163306708485,3.6768963604767064E-21,3.357499281769936E-21,4.0268087841853608E-21,102.83080288841256,93.898307973224732,112.61671250973406,1.4928842584072261E-15,1.3628325652697916E-15,1.6353611506110893E-15,41751105.242352925,38113983.411541782,45735719.379388176,5.6212725551531237E-16,5.1325927660271954E-16,6.1566410379295987E-16,15720866.55241082,14354188.513526866,17218117.644848991,4.5043399867426479E-16,4.1130662351264402E-16,4.932996214019226E-16,12597170.328158945,11502905.217498064,13795982.034895582]

{"sheet":"York NPV 5%","index":402,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU68","v":1215.4851868777068},{"$f":"'WTP Values '!CV68","v":1109.4902771115915},{"$f":"'WTP Values '!CW68","v":1331.606899471989},{"$f":"C3","v":1215.4851868777068},{"$f":"D3","v":1109.4902771115915},{"$f":"E3","v":1331.606899471989},{"$f":"'WTP Values '!CC68","v":456.77608993108959},{"$f":"'WTP Values '!CD68","v":416.94764256271242},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"I3","v":456.77608993108959},{"$f":"J3","v":416.94764256271242},{"$f":"K3","v":23.022852705039412},{"$f":"'WTP Values '!CI68","v":365.74369815869369},{"$f":"'WTP Values '!CJ68","v":333.8540510530753},{"$f":"'WTP Values '!CK68","v":400.6800969357933},{"$f":"O3","v":365.74369815869369},{"$f":"P3","v":333.8540510530753},{"$f":"Q3","v":400.6800969357933},{"$f":"'WTP Values '!BH68","v":148901627.72596577},{"$f":"'WTP Values '!BI68","v":135916842.09037629},{"$f":"'WTP Values '!BJ68","v":163126985.80213544},{"$f":"U3","v":148901627.72596577},{"$f":"V3","v":135916842.09037629},{"$f":"W3","v":163126985.80213544},{"$f":"'WTP Values '!AV68","v":55956834.382947117},{"$f":"'WTP Values '!AW68","v":51077695.82414376},{"$f":"'WTP Values '!AX68","v":61302128.102081627},{"$f":"AA3","v":55956834.382947117},{"$f":"AB3","v":51077695.82414376},{"$f":"AC3","v":61302128.102081627},{"$f":"'WTP Values '!BB68","v":44805014.963808976},{"$f":"'WTP Values '!BC68","v":40898410.084624246},{"$f":"'WTP Values '!BD68","v":49084858.684616879},{"$f":"AG3","v":44805014.963808976},{"$f":"AH3","v":40898410.084624246},{"$f":"AI3","v":49084858.684616879},{"$f":"'WTP Values '!CX68","v":61.143547212407569},{"$f":"'WTP Values '!CY68","v":55.817064737546367},{"$f":"'WTP Values '!CZ68","v":66.978924292770387},{"$f":"AM3","v":61.143547212407569},{"$f":"AN3","v":55.817064737546367},{"$f":"AO3","v":66.978924292770387},{"$f":"'WTP Values '!CF68","v":23.022852705039412},{"$f":"'WTP Values '!CG68","v":21.021383696983218},{"$f":"'WTP Values '!CH68","v":25.215542990192741},{"$f":"AS3","v":23.022852705039412},{"$f":"AT3","v":21.021383696983218},{"$f":"AU3","v":25.215542990192741},{"$f":"'WTP Values '!CL68","v":18.448270392640719},{"$f":"'WTP Values '!CM68","v":16.845743942904683},{"$f":"'WTP Values '!CN68","v":20.203902962465055},{"$f":"AY3","v":18.448270392640719},{"$f":"AZ3","v":16.845743942904683},{"$f":"BA3","v":20.203902962465055},{"$f":"'WTP Values '!BK68","v":7490320.5758137628},{"$f":"'WTP Values '!BL68","v":6837805.909964148},{"$f":"'WTP Values '!BM68","v":8205176.795405223},{"$f":"BE3","v":7490320.5758137628},{"$f":"BF3","v":6837805.909964148},{"$f":"BG3","v":8205176.795405223},{"$f":"'WTP Values '!AY68","v":2820388.3351977342},{"$f":"'WTP Values '!AZ68","v":2575200.6551173301},{"$f":"'WTP Values '!BA68","v":3089001.3599248654},{"$f":"BK3","v":2820388.3351977342},{"$f":"BL3","v":2575200.6551173301},{"$f":"BM3","v":3089001.3599248654},{"$f":"'WTP Values '!BE68","v":2259984.3419312071},{"$f":"'WTP Values '!BF68","v":2063668.6653473044},{"$f":"'WTP Values '!BG68","v":2475056.1092861686},{"$f":"BQ3","v":2259984.3419312071},{"$f":"BR3","v":2063668.6653473044},{"$f":"BS3","v":2475056.1092861686}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":1102.4808951271716},{"$f":"D3/(1+B4)^A4","v":1006.340387402804},{"$f":"E3/(1+B4)^A4","v":1207.8067115392189},{"$f":"F3+C4","v":2317.9660820048784},{"$f":"G3+D4","v":2115.8306645143957},{"$f":"H3+E4","v":2539.4136110112076},{"$f":"I3/(1+B4)^A4","v":414.30937862230348},{"$f":"J3/(1+B4)^A4","v":378.18380277797041},{"$f":"K3/(1+B4)^A4","v":20.8824060816684},{"$f":"L3+I4","v":871.08546855339307},{"$f":"M3+J4","v":795.13144534068283},{"$f":"N3+K4","v":43.905258786707812},{"$f":"O3/(1+B4)^A4","v":331.74031579019834},{"$f":"P3/(1+B4)^A4","v":302.81546580777803},{"$f":"Q3/(1+B4)^A4","v":363.42865935219345},{"$f":"R3+O4","v":697.48401394889197},{"$f":"S3+P4","v":636.66951686085326},{"$f":"T3+Q4","v":764.10875628798681},{"$f":"U3/(1+B4)^A4","v":135058165.73783743},{"$f":"V3/(1+B4)^A4","v":123280582.39489913},{"$f":"W3/(1+B4)^A4","v":147960984.85454461},{"$f":"X3+U4","v":283959793.46380317},{"$f":"Y3+V4","v":259197424.48527542},{"$f":"Z3+W4","v":311087970.65668005},{"$f":"AA3/(1+B4)^A4","v":50754498.306527995},{"$f":"AB3/(1+B4)^A4","v":46328975.804212026},{"$f":"AC3/(1+B4)^A4","v":55602837.280799657},{"$f":"AD3+AA4","v":106711332.68947512},{"$f":"AE3+AB4","v":97406671.628355786},{"$f":"AF3+AC4","v":116904965.38288128},{"$f":"AG3/(1+B4)^A4","v":40639469.354928777},{"$f":"AH3/(1+B4)^A4","v":37096063.568820179},{"$f":"AI3/(1+B4)^A4","v":44521413.772895128},{"$f":"AJ3+AG4","v":85444484.318737745},{"$f":"AK3+AH4","v":77994473.653444424},{"$f":"AL3+AI4","v":93606272.457512006},{"$f":"AM3/(1+B4)^A4","v":55.458999739145185},{"$f":"AN3/(1+B4)^A4","v":50.627723117955888},{"$f":"AO3/(1+B4)^A4","v":60.751858768952729},{"$f":"AP3+AM4","v":116.60254695155275},{"$f":"AQ3+AN4","v":106.44478785550226},{"$f":"AR3+AO4","v":127.73078306172312},{"$f":"AS3/(1+B4)^A4","v":20.8824060816684},{"$f":"AT3/(1+B4)^A4","v":19.067014691141239},{"$f":"AU3/(1+B4)^A4","v":22.871240807431057},{"$f":"AV3+AS4","v":43.905258786707812},{"$f":"AW3+AT4","v":40.08839838812446},{"$f":"AX3+AU4","v":48.086783797623795},{"$f":"AY3/(1+B4)^A4","v":16.733125072689994},{"$f":"AZ3/(1+B4)^A4","v":15.279586342770687},{"$f":"BA3/(1+B4)^A4","v":18.325535566861728},{"$f":"BB3+AY4","v":35.181395465330709},{"$f":"BC3+AZ4","v":32.125330285675368},{"$f":"BD3+BA4","v":38.529438529326782},{"$f":"BE3/(1+B4)^A4","v":6793941.5653639566},{"$f":"BF3/(1+B4)^A4","v":6202091.5283121523},{"$f":"BG3/(1+B4)^A4","v":7442337.2293924922},{"$f":"BH3+BE4","v":14284262.141177719},{"$f":"BI3+BF4","v":13039897.4382763},{"$f":"BJ3+BG4","v":15647514.024797715},{"$f":"BK3/(1+B4)^A4","v":2558175.3607235681},{"$f":"BL3/(1+B4)^A4","v":2335782.9071359001},{"$f":"BM3/(1+B4)^A4","v":2801815.2924488573},{"$f":"BN3+BK4","v":5378563.6959213018},{"$f":"BO3+BL4","v":4910983.5622532303},{"$f":"BP3+BM4","v":5890816.6523737228},{"$f":"BQ3/(1+B4)^A4","v":2049872.4189852218},{"$f":"BR3/(1+B4)^A4","v":1871808.3132401854},{"$f":"BS3/(1+B4)^A4","v":2244948.8519602437},{"$f":"BT3+BQ4","v":4309856.7609164286},{"$f":"BU3+BR4","v":3935476.9785874896},{"$f":"BV3+BS4","v":4720004.9612464122}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":952.36444887348796},{"$f":"D4/(1+B5)^A5","v":869.31466355927341},{"$f":"E4/(1+B5)^A5","v":1043.3488491862381},{"$f":"F4+C5","v":3270.3305308783665},2985.1453280736691,3582.7624601974458,{"$f":"I4/(1+B5)^A5","v":357.89601867815867},{"$f":"J4/(1+B5)^A5","v":326.68938799522329},{"$f":"K4/(1+B5)^A5","v":18.039007521147518},{"$f":"L4+I5","v":1228.9814872315517},1121.8208333359062,61.94426630785533,{"$f":"O4/(1+B5)^A5","v":286.56975772827843},{"$f":"P4/(1+B5)^A5","v":261.58338478158123},{"$f":"Q4/(1+B5)^A5","v":313.94334033231263},{"$f":"R4+O5","v":984.0537716771704},898.25290164243449,1078.0520966202994,{"$f":"U4/(1+B5)^A5","v":116668321.55303957},{"$f":"V4/(1+B5)^A5","v":106494402.24157143},{"$f":"W4/(1+B5)^A5","v":127814261.8331019},{"$f":"X4+U5","v":400628115.01684272},365691826.72684681,438902232.48978198,{"$f":"AA4/(1+B5)^A5","v":43843643.931781009},{"$f":"AB4/(1+B5)^A5","v":40020711.20113337},{"$f":"AC4/(1+B5)^A5","v":48031821.428182401},{"$f":"AD4+AA5","v":150554976.62125611},137427382.82948917,164936786.81106368,{"$f":"AG4/(1+B5)^A5","v":35105901.613155186},{"$f":"AH4/(1+B5)^A5","v":32044974.468260597},{"$f":"AI4/(1+B5)^A5","v":38459271.156803906},{"$f":"AJ4+AG5","v":120550385.93189293},110039448.12170503,132065543.61431591,{"$f":"AM4/(1+B5)^A5","v":47.907569151620926},{"$f":"AN4/(1+B5)^A5","v":43.734130757331506},{"$f":"AO4/(1+B5)^A5","v":52.479739785295514},{"$f":"AP4+AM5","v":164.51011610317369},150.17891861283377,180.21052284701864,{"$f":"AS4/(1+B5)^A5","v":18.039007521147518},{"$f":"AT4/(1+B5)^A5","v":16.470804181959821},{"$f":"AU4/(1+B5)^A5","v":19.757037734526339},{"$f":"AV4+AS5","v":61.94426630785533},56.559202570084281,67.84382153215013,{"$f":"AY4/(1+B5)^A5","v":14.454702578719354},{"$f":"AZ4/(1+B5)^A5","v":13.199081172893369},{"$f":"BA4/(1+B5)^A5","v":15.830286635880986},{"$f":"BB4+AY5","v":49.636098044050065},45.324411458568733,54.35972516520777,{"$f":"BE4/(1+B5)^A5","v":5868862.1663871771},{"$f":"BF4/(1+B5)^A5","v":5357599.8516895818},{"$f":"BG4/(1+B5)^A5","v":6428970.7196998093},{"$f":"BH4+BE5","v":20153124.307564896},18397497.289965883,22076484.744497523,{"$f":"BK4/(1+B5)^A5","v":2209848.0602298393},{"$f":"BL4/(1+B5)^A5","v":2017737.0971911456},{"$f":"BM4/(1+B5)^A5","v":2420313.3937577861},{"$f":"BN4+BK5","v":7588411.7561511416},6928720.6594443759,8311130.0461315084,{"$f":"BQ4/(1+B5)^A5","v":1770756.8677121014},{"$f":"BR4/(1+B5)^A5","v":1616938.3982206546},{"$f":"BS4/(1+B5)^A5","v":1939271.2251033308},{"$f":"BT4+BQ5","v":6080613.6286285296},5552415.3768081442,6659276.186349743]
[4,0.05,783.51258899202526,715.18732508308653,858.36568029678017,4053.843119870392,3700.3326531567554,4441.1281404942256,294.44194028468274,268.76816799191556,14.840736130437435,1523.4234275162344,1390.5890013278217,76.785002438292764,235.7616488835647,215.205298024244,258.28196303582365,1219.8154205607352,1113.4581996666784,1336.3340596561229,95983316.871500716,87613208.275622949,105153109.52379052,496611431.88834345,453305035.00246978,544055342.01357245,36070274.366570316,32925138.148103617,39515898.357727408,186625250.98782644,170352520.9775928,204452685.16879109,28881712.136943094,26363479.799680665,31640537.55939462,149432098.06883603,136402927.92138571,163706081.17371053,39.413675702301759,35.980177606928393,43.175211797796607,203.92379180547545,186.15909621976215,223.38573464481524,14.840736130437435,13.550571362310823,16.254163838751417,76.785002438292764,70.1097739323951,84.09798537090154,11.891919583893012,10.858916745918311,13.023615992004142,61.528017627943079,56.18332820448704,67.383341157211916,4828327.4284991762,4407710.6569296392,5289130.1214615796,24981451.736064073,22805207.946895521,27365614.8659591,1818047.4680651287,1659997.3033385435,1991197.8188164693,9406459.2242162712,8588717.9627829194,10302327.864947978,1456806.057321467,1330259.2218021541,1595443.2361851952,7537419.6859499961,6882674.5986102987,8254719.422534938]
[5,0.05,613.90261523269885,560.36798312918233,672.55197091102696,4667.7457351030907,4260.7006362859374,5113.6801114052523,230.70296471879237,210.58689233545638,11.628105087851594,1754.1263922350267,1601.1758936632782,88.413107526144358,184.72542095002228,168.61898216463811,202.37067636540712,1404.5408415107574,1282.0771818313165,1538.7047360215302,75205440.313254312,68647241.212201506,82390212.797413588,571816872.20159781,521952276.21467125,626445554.81098604,28262003.797904361,25797707.273628041,30961740.354787428,214887254.78573081,196150228.25122082,235414425.52357852,22629577.191704586,20656476.262212448,24791189.098913759,172061675.2605406,157059404.18359816,188497270.27262428,30.881646229455544,28.191410629210896,33.828908186391359,234.805438034931,214.35050684897305,257.21464283120662,11.628105087851594,10.617227232968682,12.735562681727149,88.413107526144358,80.727001165363788,96.833548052628686,9.3176301635188832,8.5082454099295273,10.204343911772321,70.845647791461957,64.691573614416569,77.587685068984243,3783120.8805064717,3453556.6339262528,4144171.848021646,28764572.616570543,26258764.580821775,31509786.713980746,1424487.7631107583,1300651.3234328285,1560155.5936576254,10830946.98732703,9889369.2862157486,11862483.458605604,1141445.6653811191,1042292.9084679573,1250071.522666218,8678865.3513311148,7924967.5070782565,9504790.9452011567]
[9,0.05,142.04322083570077,129.65651424485912,155.6133591178623,5813.8138599066961,5306.8272819289241,6369.2381706306605,53.379463373976627,48.725057868943772,2.6904812879293045,2184.8157354652681,1994.3114151916125,110.12111179649905,42.741296601295552,39.014629888201611,46.824010780188267,1749.3967055169749,1596.8646349234796,1916.501760863046,17400842.9047212,15883423.52894246,19063237.231278785,712214641.841609,650106828.83730042,780256264.09931552,6539190.3326612832,5969007.6901427293,7163848.489235837,267648361.99094963,244310847.32288304,293215553.63184875,5235973.8347774055,4779442.7757710125,5736122.0828515878,214307849.90399718,195622082.41214836,234778864.28647944,7.1453165148642244,6.522856665396457,7.8272464669805037,292.45704189986162,266.97982673408444,320.36836201618695,2.6904812879293045,2.4565869489637895,2.9467220004947858,110.12111179649905,100.54784148038658,120.60901679767269,2.1558894947538652,1.9686161154874098,2.3610550595128181,88.240326791273489,80.575247376957407,96.637731447078053,875328.85728829075,799075.12274636969,958867.90898668091,35827116.651806451,32706059.440197207,39246361.116625652,329594.34427005769,300941.38480675319,360984.82076666702,13490261.313354474,12317498.742391739,14775070.164148949,264104.7858351717,241163.07391340981,289238.35955185321,10809780.680292014,9870778.861296352,11838495.168483231]
[16,0.05,1.6756923848472833,1.5295656652087626,1.8357801190380265,6008.3859306720033,5484.4319315307121,6582.3987378451293,0.62972072695021308,0.57481242639994434,3.1739768918448187E-2,2257.9354004792649,2061.0554340327922,113.80655706074882,0.50422163628726269,0.46025792583874647,0.55238566001770073,1807.9441148053604,1650.3072229106249,1980.6417084468628,205278.7860892872,187377.69881703163,224890.15154014531,736050471.64829612,671864084.04938447,806369256.48119485,77143.22006385689,70416.741275083172,84512.349755132091,276605803.23079658,252487247.293625,303028657.18581444,61769.096973270847,56383.37272312765,67669.375815596097,221480133.5618284,202169005.75361297,242636255.47527832,8.4293726943371033E-2,7.6950530812717202E-2,9.2338495437337187E-2,302.24476019004885,275.91489397083416,331.09019403682544,3.1739768918448187E-2,2.898050339097364E-2,3.4762655953870153E-2,113.80655706074882,103.91289619304894,124.64546287537145,2.5433157511332117E-2,2.3223882238108069E-2,2.7853507968585763E-2,91.193483449278546,83.271875289776958,99.871925725534282,10326.30696322824,9426.7370890991388,11311.822160256017,37026149.927461423,33800639.670179747,40559826.930370748,3888.2442226574481,3550.223543504208,4258.5595542348574,13941742.585743651,12729730.935356155,15269550.391210658,3115.6599788568606,2845.0152290653641,3412.1622535395522,11171553.771444436,10201126.190844271,12234696.453075759]
[19,0.05,0.12021873290895853,0.10973520428643835,0.13170386271721463,{"$f":"F20+C21","v":6009.5410351924875},5485.486306564123,6583.6641955945897,4.5177879045718933E-2,4.1238608104328833E-2,2.2770974175828438E-3,{"$f":"L20+I21","v":2258.3694856758802},2061.4516693073383,113.82843622597531,3.6174232674131813E-2,3.3020156417719972E-2,3.9629650838604744E-2,{"$f":"R20+O21","v":1808.2916897520918},1650.6244923662437,1981.0224842853802,14727.258881105643,13442.986153591053,16134.231620515422,{"$f":"X20+U21","v":736191976.41129172},671993249.0613513,806524279.94075441,5534.4645905513426,5051.8886928282891,6063.1460133099872,{"$f":"AD20+AA21","v":276658980.34315103},252535787.64440784,303086914.05809104,4431.4831518041228,4045.0966342045494,4854.7852164599353,{"$f":"AJ20+AG21","v":221522712.83460262},202207872.48673272,242682901.98546705,6.0474614177048677E-3,5.520640539176125E-3,6.6246150072514741E-3,{"$f":"AP20+AM21","v":302.30286635912938},275.96793825676593,331.15384570371782,2.2770974175828438E-3,2.0791401979451895E-3,2.4939675617760854E-3,{"$f":"AV20+AS21","v":113.82843622597531},103.93287331461107,124.66942580639595,1.8246439486952503E-3,1.6661445269661877E-3,1.9982864786714009E-3,{"$f":"BB20+AY21","v":91.211015279987564},83.287884201435816,99.891125975685682,740.83736965922458,676.29977826787388,811.54091245774327,{"$f":"BH20+BE21","v":37033268.157490395},33807137.799981795,40567624.50528986,278.95322430020923,254.70270068842379,305.52065418266608,{"$f":"BN20+BK21","v":13944422.867947564},12732178.20986842,15272485.942769125,223.52592768240123,204.10913663971766,244.79780794473569,{"$f":"BT20+BQ21","v":11173701.488387242},10203087.344324265,12237048.557841128]
[25,0.05,1.6573596899934883E-4,1.5128316507484238E-4,1.8156960051246877E-4,6009.6107044211958,5485.5499003723417,6583.7405206922795,6.2283134914156439E-5,5.68523765720544E-5,3.1392524099784812E-6,2258.3956671861292,2061.4755679290433,113.82975585077037,4.9870526497691739E-5,4.5522253379141001E-5,5.4634235646253188E-5,1808.3126534640569,1650.6436282261368,1981.0454504832521,20.303296019703943,18.532771744462597,22.2429770051818,736200511.16076386,672001039.54835927,806533630.05987144,7.6299244686121481,6.9646356064725863,8.3587753371304014,276662187.67922926,252538715.31782642,303090427.77592909,6.1093320192015943,5.5766517758393128,6.6929047800148807,221525280.97024801,202210216.70344284,242685715.43336648,8.3371522374014587E-6,7.6108663526702379E-6,9.1328278123336841E-6,302.30637098742164,275.97113758152204,331.15768480438771,3.1392524099784812E-6,2.8663445958368242E-6,3.4382339632287154E-6,113.82975585077037,103.93407821912524,124.67087111190074,2.5154909355501142E-6,2.2969804371405514E-6,2.7548780282995439E-6,91.212072698690093,83.288849766463017,99.892284023806283,1.0213333343347084,0.93236050965662998,1.1188066639386194,37033697.487985678,33807529.729615279,40568094.809942633,0.38457053918460227,0.3511382784022119,0.42119693366445232,13944584.527079318,12732325.815322889,15272662.998273008,0.30815735056013477,0.28138897095365467,0.33748319356653206,11173831.026260426,10203205.629767621,12237190.423206504]
[36,0.05,9.8597474045159521E-12,8.9999401047306465E-12,1.0801701092409491E-11,6009.6107677051077,5485.5499581376571,6583.7405900220383,3.7052667657036069E-12,3.3821871964864738E-12,1.8675629670664531E-13,2258.3956909680542,2061.4755896373103,113.82975704944907,2.9668321075154898E-12,2.7081503328011219E-12,3.2502284589350304E-12,1808.3126725064055,1650.6436456081592,1981.0454713445547,1.2078571202258543E-6,1.1025274067494034E-6,1.3232500833685106E-6,736200518.91328752,672001046.62483335,806533638.55303454,4.5390948283740948E-7,4.1433098837215733E-7,4.9726932501614793E-7,276662190.59260696,252538717.97717306,303090430.96760798,3.6344838651099196E-7,3.3175887047751814E-7,3.9816553360051477E-7,221525283.30300918,202210218.83280766,242685717.98895654,4.9598295186059664E-13,4.5277570234107094E-13,5.4331824203412302E-13,302.30637417084415,275.97114048762262,331.15768829162755,1.8675629670664531E-13,1.7052082212378099E-13,2.0454291605943491E-13,113.82975704944907,103.93407931359798,124.67087242474125,1.4964829525310274E-13,1.3664895459964665E-13,1.6388959894029502E-13,91.212073659194374,83.288850643532172,99.892285075717112,6.0759826325882374E-8,5.5466771459828637E-8,6.6558582108192167E-8,37033697.877967216,33807530.085623816,40568095.237142973,2.287836731200805E-8,2.0889458999186891E-8,2.5057296847279284E-8,13944584.673922082,12732325.949400023,15272663.159101039,1.833249387994792E-8,1.6740024466448865E-8,2.0077108559629811E-8,11173831.143925911,10203205.73721198,12237190.55206964]
[39,0.05,3.7869162015713226E-14,3.4566827726403791E-14,4.1487002854293016E-14,6009.6107677051095,5485.5499581376589,6583.7405900220401,1.4231130038645868E-14,1.299025113488747E-14,7.172906330439368E-16,2258.3956909680546,2061.4755896373108,113.8297570494491,1.1394961873106901E-14,1.0401421000783553E-14,1.2483426101070095E-14,1808.312672506406,1650.6436456081597,1981.0454713445552,4.6391185393568639E-9,4.2345698403829481E-9,5.0823180086172029E-9,736200518.91328776,672001046.62483358,806533638.55303478,1.7433683684599757E-9,1.5913559123846653E-9,1.9099041650758542E-9,276662190.59260702,252538717.97717312,303090430.96760803,1.3959268192641906E-9,1.2742142268785569E-9,1.5292678891636411E-9,221525283.30300924,202210218.83280772,242685717.9889566,1.904963483388824E-15,1.7390137622469977E-15,2.0867681178382873E-15,302.30637417084421,275.97114048762268,331.15768829162766,7.172906330439368E-16,6.5493367883850931E-16,7.856051995686435E-16,113.8297570494491,103.93407931359801,124.67087242474128,5.7476680748630691E-16,5.2483914533568183E-16,6.2946458162991703E-16,91.212073659194402,83.2888506435322,99.89228507571714,2.3336538075281422E-10,2.1303589927047512E-10,2.5563715032261727E-10,37033697.877967224,33807530.085623823,40568095.23714298,8.7870871620566012E-11,8.0231904003796634E-11,9.6239669745578436E-11,13944584.673922086,12732325.949400026,15272663.159101043,7.0411152782052545E-11,6.4294821424796642E-11,7.7111841273281568E-11,11173831.143925915,10203205.737211982,12237190.552069644]
[44,0.05,1.3444135788885427E-18,1.2271756252540087E-18,1.4728525009757545E-18,6009.6107677051095,5485.5499581376589,6583.7405900220401,5.0522703562717833E-19,4.6117392330119397E-19,2.5464922267719884E-20,2258.3956909680546,2061.4755896373108,113.8297570494491,4.0453869739091486E-19,3.6926646613905792E-19,4.4318085397206552E-19,1808.312672506406,1650.6436456081597,1981.0454713445552,1.6469585347035265E-13,1.5033375155754691E-13,1.8043011725951594E-13,736200518.91328776,672001046.62483358,806533638.55303478,6.1892262273715712E-14,5.6495585948450147E-14,6.7804539557498941E-14,276662190.59260702,252538717.97717312,303090430.96760803,4.9557552136346755E-14,4.5236567640912823E-14,5.4291365494085277E-14,221525283.30300924,202210218.83280772,242685717.9889566,6.7629137747808678E-20,6.1737667046047062E-20,7.408348229225114E-20,302.30637417084421,275.97114048762268,331.15768829162766,2.5464922267719884E-20,2.3251154349192334E-20,2.7890194599692571E-20,113.8297570494491,103.93407931359801,124.67087242474128,2.0405106940533247E-20,1.8632598033956227E-20,2.2346962169944853E-20,91.212073659194402,83.2888506435322,99.89228507571714,8.2848304537712522E-15,7.5631025490111941E-15,9.0755125772123685E-15,37033697.877967224,33807530.085623823,40568095.23714298,3.1195512841409752E-15,2.8483561679561161E-15,3.4166565074774512E-15,13944584.673922086,12732325.949400026,15272663.159101043,2.4997043733396797E-15,2.282565189582071E-15,2.737589135399441E-15,11173831.143925915,10203205.737211982,12237190.552069644]
[50,0.05,1.229087085408737E-24,1.1219060385979174E-24,1.3465082591309775E-24,6009.6107677051095,5485.5499581376589,6583.7405900220401,4.6188764710489837E-25,4.2161349911786984E-25,2.3280490156955379E-26,2258.3956909680546,2061.4755896373108,113.8297570494491,3.6983655648755359E-25,3.3759004798304374E-25,4.0516391136706867E-25,1808.312672506406,1650.6436456081597,1981.0454713445552,1.505679128056189E-19,1.3743782080301714E-19,1.6495245988648274E-19,736200518.91328776,672001046.62483358,806533638.55303478,5.6583019869707034E-20,5.1649281264508916E-20,6.1988130148986557E-20,276662190.59260702,252538717.97717312,303090430.96760803,4.530640590941524E-20,4.1356084131216711E-20,4.9634143262039922E-20,221525283.30300924,202210218.83280772,242685717.9889566,6.1827774658360028E-26,5.6441686130761598E-26,6.7728452581377533E-26,302.30637417084421,275.97114048762268,331.15768829162766,2.3280490156955379E-26,2.1256623690950301E-26,2.5497717763575596E-26,113.8297570494491,103.93407931359801,124.67087242474128,1.8654715937730646E-26,1.7034256400534624E-26,2.0429994930506347E-26,91.212073659194402,83.2888506435322,99.89228507571714,7.5741410793764725E-21,6.9143244419596933E-21,8.2969969042844989E-21,37033697.877967224,33807530.085623823,40568095.23714298,2.8519499176568375E-21,2.6040184625131779E-21,3.1235688589890384E-21,13944584.673922086,12732325.949400026,15272663.159101043,2.2852747181797477E-21,2.0867621691520071E-21,2.5027532481905057E-21,11173831.143925915,10203205.737211982,12237190.552069644]

{"sheet":"All Counties","index":403,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":true,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","All Counties"]
[null,"Number of households",{"$f":"'WTP Values '!C69","v":4961929},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA69","v":0.55358792081207764}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU69","v":2.2124320974952658}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV69","v":285.38021034916414}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW69","v":954.58461313841769}]
[]
[null,"Select number of years",1]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!X3:X52), \"NULL\")))))","v":77809217.922209412},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!Y3:Y52), \"NULL\")))))","v":71023905.960364968},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!Z3:Z52), \"NULL\")))))","v":85242801.735191047},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AD3:AD52), \"NULL\")))))","v":29000004.655573111},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AE3:AE52), \"NULL\")))))","v":26471298.413935091},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AF3:AF52), \"NULL\")))))","v":31770304.66408094},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":23220362.402963921},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AK3:AK52), \"NULL\")))))","v":21195690.214922864},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!AL3:AL52), \"NULL\")))))","v":25438472.71067702}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BH3:BH52), \"NULL\")))))","v":3913517.1479065376},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BI3:BI52), \"NULL\")))))","v":3572539.9695592015},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":4287071.4439819558},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BN3:BN52), \"NULL\")))))","v":1461032.1176914666},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BO3:BO52), \"NULL\")))))","v":1333958.9449336673},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BP3:BP52), \"NULL\")))))","v":1600245.9202975056},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BT3:BT52), \"NULL\")))))","v":1170592.1028132089},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BU3:BU52), \"NULL\")))))","v":1068847.7742342611},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!BV3:BV52), \"NULL\")))))","v":1282057.1317227371}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!F3:F52), \"NULL\")))))","v":2251.1555945200903},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!G3:G52), \"NULL\")))))","v":2054.8478014307416},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!H3:H52), \"NULL\")))))","v":2466.2187251877695},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!L3:L52), \"NULL\")))))","v":845.2803968022821},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!M3:M52), \"NULL\")))))","v":771.57807950936797},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!N3:N52), \"NULL\")))))","v":42.622476919486225},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!R3:R52), \"NULL\")))))","v":676.82546908975917},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!S3:S52), \"NULL\")))))","v":617.81385692223466},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties NPV 1%'!A3:A52,'All Counties NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties NPV 2%'!A3:A52,'All Counties NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties NPV 3%'!A3:A52,'All Counties NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties NPV 4%'!A3:A52,'All Counties NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties NPV 5%'!A3:A52,'All Counties NPV 5%'!T3:T52), \"NULL\")))))","v":741.4750780470489}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"All Counties NPV 1%","index":404,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU69","v":2251.1555945200903},{"$f":"'WTP Values '!CV69","v":2054.8478014307416},{"$f":"'WTP Values '!CW69","v":2466.2187251877695},{"$f":"C3","v":2251.1555945200903},{"$f":"D3","v":2054.8478014307416},{"$f":"E3","v":2466.2187251877695},{"$f":"'WTP Values '!CC69","v":845.2803968022821},{"$f":"'WTP Values '!CD69","v":771.57807950936797},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"I3","v":845.2803968022821},{"$f":"J3","v":771.57807950936797},{"$f":"K3","v":42.622476919486225},{"$f":"'WTP Values '!CI69","v":676.82546908975917},{"$f":"'WTP Values '!CJ69","v":617.81385692223466},{"$f":"'WTP Values '!CK69","v":741.4750780470489},{"$f":"O3","v":676.82546908975917},{"$f":"P3","v":617.81385692223466},{"$f":"Q3","v":741.4750780470489},{"$f":"'WTP Values '!BH69","v":77809217.922209412},{"$f":"'WTP Values '!BI69","v":71023905.960364968},{"$f":"'WTP Values '!BJ69","v":85242801.735191047},{"$f":"U3","v":77809217.922209412},{"$f":"V3","v":71023905.960364968},{"$f":"W3","v":85242801.735191047},{"$f":"'WTP Values '!AV69","v":29000004.655573111},{"$f":"'WTP Values '!AW69","v":26471298.413935091},{"$f":"'WTP Values '!AX69","v":31770304.66408094},{"$f":"AA3","v":29000004.655573111},{"$f":"AB3","v":26471298.413935091},{"$f":"AC3","v":31770304.66408094},{"$f":"'WTP Values '!BB69","v":23220362.402963921},{"$f":"'WTP Values '!BC69","v":21195690.214922864},{"$f":"'WTP Values '!BD69","v":25438472.71067702},{"$f":"AG3","v":23220362.402963921},{"$f":"AH3","v":21195690.214922864},{"$f":"AI3","v":25438472.71067702},{"$f":"'WTP Values '!CX69","v":113.25802704392545},{"$f":"'WTP Values '!CY69","v":103.39311917357263},{"$f":"'WTP Values '!CZ69","v":124.06543278650184},{"$f":"AM3","v":113.25802704392545},{"$f":"AN3","v":103.39311917357263},{"$f":"AO3","v":124.06543278650184},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"'WTP Values '!CG69","v":38.918769804836984},{"$f":"'WTP Values '!CH69","v":46.680037929252663},{"$f":"AS3","v":42.622476919486225},{"$f":"AT3","v":38.918769804836984},{"$f":"AU3","v":46.680037929252663},{"$f":"'WTP Values '!CL69","v":34.157238142976546},{"$f":"'WTP Values '!CM69","v":31.191771983165619},{"$f":"'WTP Values '!CN69","v":37.406026314762094},{"$f":"AY3","v":34.157238142976546},{"$f":"AZ3","v":31.191771983165619},{"$f":"BA3","v":37.406026314762094},{"$f":"'WTP Values '!BK69","v":3913517.1479065376},{"$f":"'WTP Values '!BL69","v":3572539.9695592015},{"$f":"'WTP Values '!BM69","v":4287071.4439819558},{"$f":"BE3","v":3913517.1479065376},{"$f":"BF3","v":3572539.9695592015},{"$f":"BG3","v":4287071.4439819558},{"$f":"'WTP Values '!AY69","v":1461032.1176914666},{"$f":"'WTP Values '!AZ69","v":1333958.9449336673},{"$f":"'WTP Values '!BA69","v":1600245.9202975056},{"$f":"BK3","v":1461032.1176914666},{"$f":"BL3","v":1333958.9449336673},{"$f":"BM3","v":1600245.9202975056},{"$f":"'WTP Values '!BE69","v":1170592.1028132089},{"$f":"'WTP Values '!BF69","v":1068847.7742342611},{"$f":"'WTP Values '!BG69","v":1282057.1317227371},{"$f":"BQ3","v":1170592.1028132089},{"$f":"BR3","v":1068847.7742342611},{"$f":"BS3","v":1282057.1317227371}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":2206.7989359083326},{"$f":"D3/(1+B4)^A4","v":2014.3591818750531},{"$f":"E3/(1+B4)^A4","v":2417.6244732749433},{"$f":"F3+C4","v":4457.9545304284229},{"$f":"G3+D4","v":4069.2069833057949},{"$f":"H3+E4","v":4883.8431984627132},{"$f":"I3/(1+B4)^A4","v":828.62503362639166},{"$f":"J3/(1+B4)^A4","v":756.37494315201252},{"$f":"K3/(1+B4)^A4","v":41.782645740110013},{"$f":"L3+I4","v":1673.9054304286738},{"$f":"M3+J4","v":1527.9530226613806},{"$f":"N3+K4","v":84.405122659596231},{"$f":"O3/(1+B4)^A4","v":663.48933348667697},{"$f":"P3/(1+B4)^A4","v":605.64048320971926},{"$f":"Q3/(1+B4)^A4","v":726.86508974321032},{"$f":"R3+O4","v":1340.3148025764363},{"$f":"S3+P4","v":1223.4543401319538},{"$f":"T3+Q4","v":1468.3401677902593},{"$f":"U3/(1+B4)^A4","v":76276068.93658407},{"$f":"V3/(1+B4)^A4","v":69624454.426394433},{"$f":"W3/(1+B4)^A4","v":83563181.781385198},{"$f":"X3+U4","v":154085286.8587935},{"$f":"Y3+V4","v":140648360.3867594},{"$f":"Z3+W4","v":168805983.51657623},{"$f":"AA3/(1+B4)^A4","v":28428589.996640634},{"$f":"AB3/(1+B4)^A4","v":25949709.25785226},{"$f":"AC3/(1+B4)^A4","v":31144304.150652818},{"$f":"AD3+AA4","v":57428594.652213745},{"$f":"AE3+AB4","v":52421007.671787351},{"$f":"AF3+AC4","v":62914608.814733759},{"$f":"AG3/(1+B4)^A4","v":22762829.529422529},{"$f":"AH3/(1+B4)^A4","v":20778051.382141814},{"$f":"AI3/(1+B4)^A4","v":24937234.301222447},{"$f":"AJ3+AG4","v":45983191.93238645},{"$f":"AK3+AH4","v":41973741.597064674},{"$f":"AL3+AI4","v":50375707.011899471},{"$f":"AM3/(1+B4)^A4","v":111.02639647478233},{"$f":"AN3/(1+B4)^A4","v":101.35586626171221},{"$f":"AO3/(1+B4)^A4","v":121.62085362856763},{"$f":"AP3+AM4","v":224.2844235187078},{"$f":"AQ3+AN4","v":204.74898543528485},{"$f":"AR3+AO4","v":245.68628641506947},{"$f":"AS3/(1+B4)^A4","v":41.782645740110013},{"$f":"AT3/(1+B4)^A4","v":38.151916287459059},{"$f":"AU3/(1+B4)^A4","v":45.760256768211612},{"$f":"AV3+AS4","v":84.405122659596231},{"$f":"AW3+AT4","v":77.070686092296043},{"$f":"AX3+AU4","v":92.440294697464282},{"$f":"AY3/(1+B4)^A4","v":33.484205610211298},{"$f":"AZ3/(1+B4)^A4","v":30.577170849098735},{"$f":"BA3/(1+B4)^A4","v":36.668979820372606},{"$f":"BB3+AY4","v":67.641443753187843},{"$f":"BC3+AZ4","v":61.768942832264358},{"$f":"BD3+BA4","v":74.0750061351347},{"$f":"BE3/(1+B4)^A4","v":3836405.3993790192},{"$f":"BF3/(1+B4)^A4","v":3502146.8185072066},{"$f":"BG3/(1+B4)^A4","v":4202599.2000607345},{"$f":"BH3+BE4","v":7749922.5472855568},{"$f":"BI3+BF4","v":7074686.7880664077},{"$f":"BJ3+BG4","v":8489670.6440426894},{"$f":"BK3/(1+B4)^A4","v":1432244.0130295721},{"$f":"BL3/(1+B4)^A4","v":1307674.6837894984},{"$f":"BM3/(1+B4)^A4","v":1568714.7537471871},{"$f":"BN3+BK4","v":2893276.1307210387},{"$f":"BO3+BL4","v":2641633.628723166},{"$f":"BP3+BM4","v":3168960.6740446929},{"$f":"BQ3/(1+B4)^A4","v":1147526.8138547288},{"$f":"BR3/(1+B4)^A4","v":1047787.2504992266},{"$f":"BS3/(1+B4)^A4","v":1256795.5413417676},{"$f":"BT3+BQ4","v":2318118.9166679378},{"$f":"BU3+BR4","v":2116635.0247334875},{"$f":"BV3+BS4","v":2538852.6730645048}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":2141.8973056498371},{"$f":"D4/(1+B5)^A5","v":1955.1171763155169},{"$f":"E4/(1+B5)^A5","v":2346.522495149421},{"$f":"F4+C5","v":6599.85183607826},6024.324159621312,7230.3656936121342,{"$f":"I4/(1+B5)^A5","v":804.25529396398895},{"$f":"J4/(1+B5)^A5","v":734.13006796267553},{"$f":"K4/(1+B5)^A5","v":40.553824309701746},{"$f":"L4+I5","v":2478.1607243926628},2262.0830906240562,124.95894696929798,{"$f":"O4/(1+B5)^A5","v":643.97621033724806},{"$f":"P4/(1+B5)^A5","v":587.82868618949158},{"$f":"Q4/(1+B5)^A5","v":705.48809497730315},{"$f":"R4+O5","v":1984.2910129136844},1811.2830263214455,2173.8282627675626,{"$f":"U4/(1+B5)^A5","v":74032801.032498345},{"$f":"V4/(1+B5)^A5","v":67576809.521095723},{"$f":"W4/(1+B5)^A5","v":81105600.966499314},{"$f":"X4+U5","v":228118087.89129186},208225169.90785512,249911584.48307556,{"$f":"AA4/(1+B5)^A5","v":27592509.370213788},{"$f":"AB4/(1+B5)^A5","v":25186532.147258192},{"$f":"AC4/(1+B5)^A5","v":30228354.772685673},{"$f":"AD4+AA5","v":85021104.022427529},77607539.819045544,93142963.587419435,{"$f":"AG4/(1+B5)^A5","v":22093378.080213968},{"$f":"AH4/(1+B5)^A5","v":20166971.964641221},{"$f":"AI4/(1+B5)^A5","v":24203833.929329827},{"$f":"AJ4+AG5","v":68076570.012600422},62140713.561705895,74579540.941229299,{"$f":"AM4/(1+B5)^A5","v":107.76112657833229},{"$f":"AN4/(1+B5)^A5","v":98.375005228289808},{"$f":"AO4/(1+B5)^A5","v":118.04400231443786},{"$f":"AP4+AM5","v":332.04555009704006},303.12399066357466,363.73028872950732,{"$f":"AS4/(1+B5)^A5","v":40.553824309701746},{"$f":"AT4/(1+B5)^A5","v":37.029874073167996},{"$f":"AU4/(1+B5)^A5","v":44.414454385865504},{"$f":"AV4+AS5","v":124.95894696929798},114.10056016546403,136.85474908332978,{"$f":"AY4/(1+B5)^A5","v":32.499440076454647},{"$f":"AZ4/(1+B5)^A5","v":29.6779007776356},{"$f":"BA4/(1+B5)^A5","v":35.590550548211262},{"$f":"BB4+AY5","v":100.14088382964249},91.446843609899958,109.66555668334595,{"$f":"BE4/(1+B5)^A5","v":3723577.2840936966},{"$f":"BF4/(1+B5)^A5","v":3399149.1986392392},{"$f":"BG4/(1+B5)^A5","v":4079001.3792675487},{"$f":"BH4+BE5","v":11473499.831379253},10473835.986705646,12568672.023310238,{"$f":"BK4/(1+B5)^A5","v":1390121.9284748556},{"$f":"BL4/(1+B5)^A5","v":1269216.164780485},{"$f":"BM4/(1+B5)^A5","v":1522579.0848957608},{"$f":"BN4+BK5","v":4283398.0591958947},3910849.7935036509,4691539.7589404536,{"$f":"BQ4/(1+B5)^A5","v":1113778.2200101998},{"$f":"BR4/(1+B5)^A5","v":1016971.9824587443},{"$f":"BS4/(1+B5)^A5","v":1219833.3703857104},{"$f":"BT4+BQ5","v":3431897.1366781378},3133607.0071922317,3758686.0434502149]
[4,0.01,2058.3212106301967,1878.8291775999564,2254.9619957253681,8658.1730467084562,7903.1533372212689,9485.3276893375023,772.8735294456427,705.48456560596526,38.971428055232792,3251.0342538383056,2967.5676562300214,163.93037502453078,618.84848044862713,564.89181335125886,677.96019253981456,2603.1394933623114,2376.1748396727044,2851.7884553073773,71144066.63923806,64939985.692632228,77940888.35627234,299262154.53052992,273165155.60048735,327852472.8393479,26515859.159733381,24203762.339199703,29048854.782604262,111536963.18216091,101811302.15824525,122191818.3700237,21231302.07831312,19380063.665756218,23259408.667212255,89307872.090913534,81520777.227462113,97838949.608441561,103.55632454110214,94.536446412780791,113.43796600825885,435.60187463814219,397.66043707635544,477.16825473776618,38.971428055232792,35.584981142988283,42.681417675745365,163.93037502453078,149.68554130845231,179.53616675907514,31.231323120170032,28.5198793128191,34.201819526153145,131.37220694981252,119.96672292271906,143.8673762094991,3578284.5811767499,3266515.567856825,3919840.1505944114,15051784.412556004,13740351.554562472,16488512.17390465,1335879.8496988837,1219691.7872539093,1463168.5735054594,5619277.9088947782,5130541.5807575602,6154708.332445913,1070318.9775428597,977290.08603257674,1172235.8924848947,4502216.1142209973,4110897.0932248086,4930921.9359351099]
[5,0.01,1958.4220059878157,1787.641495360765,2145.5189657899241,10616.595052696272,9690.7948325820344,11630.846655127427,735.36264412705327,671.24435731022822,37.079976591589009,3986.3968979653591,3638.8120135402496,201.01035161611978,588.81309497444465,537.47517761367874,645.05586076489851,3191.952588336756,2913.650017286383,3496.8443160722759,67691138.284042999,61788168.140212759,74158080.932581514,366953292.81457293,334953323.74070013,402010553.77192938,25228930.16789943,23029049.376736976,27638988.589919161,136765893.35006034,124840351.53498223,149830806.95994285,20200855.430728789,18439465.60160131,22130529.260875482,109508727.52164233,99960242.829063416,119969478.86931704,98.530289535527388,89.948184990035045,107.93233232875902,534.13216417366959,487.60862206639047,585.10058706652524,37.079976591589009,33.857888551686543,40.609904416883907,201.01035161611978,183.54342986013887,220.14607117595904,29.715532327401132,27.135686580832918,32.541857732853231,161.08773927721364,147.10240950355197,176.40923394235233,3404614.9994819639,3107977.4808490435,3729593.4041938535,18456399.412037969,16848329.035411514,20218105.578098502,1271043.8397537486,1160494.8850278452,1392154.6928749578,6890321.7486485271,6291036.4657854056,7546863.0253208708,1018371.7819263694,929857.98369824444,1115342.2294804512,5520587.8961473666,5040755.0769230528,6046264.1654155608]
[9,0.01,1452.9981689409929,1326.2921941953964,1591.8096912664735,17224.430209856757,15722.40614277342,18869.958352787482,545.58239856239777,498.01157212374738,27.510484424309976,6467.5552582516093,5903.6313679586538,326.12045158408046,436.85392945470704,398.76515201329329,478.5817263543783,5178.6438418422167,4727.1240100611758,5673.3020877182689,50221606.824028887,45842057.991308071,55019579.782994576,595347317.19436955,543430367.24057865,652224436.62027895,18717921.482815541,17085779.507452447,20505999.059317853,221889840.70731333,202541767.08399343,243086438.25617409,14987477.602962174,13680662.12157535,16419146.841402067,177667644.4005188,162176123.11889642,194639232.80869946,73.101879902608616,66.734619857462789,80.077470924922423,866.5793636268146,791.09927795295755,949.27085168554947,27.510484424309976,25.119943464378544,30.129418776030729,326.12045158408046,297.78200848875741,357.16636267307263,22.04663444794306,20.13258776420847,24.143550039371956,261.34975564875651,238.65986915948238,286.2074444143604,2525961.8943574671,2305879.7210081983,2767070.8205991169,29943777.832719795,27334834.396782115,32801980.934276119,943016.55422545096,860997.75117689208,1032871.4717488262,11178901.097194374,10206616.906337105,12244077.77048767,755553.36383888486,689882.94839305349,827497.96122733247,8956636.32855816,8178152.5617661886,9809496.7954070251]
[16,0.01,587.51647944212436,536.28320895488616,643.64460034822855,23760.70563743453,21688.697955120246,26030.673894492847,220.60499242238697,201.36983778089257,11.123801324882729,8921.8438469574357,8143.9237999128591,449.8756683400905,176.64088513666306,161.23977527501478,193.51342417588219,7143.8201686759458,6520.9589371750126,7826.1898510509609,20306991.61492081,18536131.082026701,22247040.98426348,821267942.308869,749649702.95837247,899728621.45579791,7568548.6514226235,6908595.7844386734,8291553.7213338381,306091935.97397691,279401713.0514192,335332155.17062902,6060152.2185177775,5531744.3737477884,6639044.3937961822,245088432.44529173,223718234.85013178,268500348.62790722,29.558577594274844,26.983990588330371,32.379141836585546,1195.4263171404675,1091.3032735718891,1309.497324572729,11.123801324882729,10.157191566685471,12.182761427588479,449.8756683400905,410.7834373398548,492.70278921688868,8.9145061096969531,8.1405657199886665,9.7623891231088145,360.52598180182054,329.22580482935234,394.8165921959154,1021366.902657209,932377.18027622765,1118858.7443783931,41306753.378050297,37707775.864671774,45249578.871878177,381306.58237373171,348142.46734234999,417639.21233318484,15421037.15967498,14079793.462587662,16890423.901507542,305506.2709933141,278952.58901974559,334596.90405539772,12355473.981521772,11281573.515677622,13531975.395832963]
[19,0.01,343.29372769318707,313.35744331155053,376.09013856589439,{"$f":"F20+C21","v":25014.821278863044},22833.450798860777,27404.600906011226,128.90244418049352,117.66308635702671,6.4997857193103359,{"$f":"L20+I21","v":9392.7483768811599},8573.7688716847006,473.62059077516051,103.21362896776871,94.214554728969659,113.07247893215161,{"$f":"R20+O21","v":7520.8786933594038},6865.1421750389545,8239.2645827007163,11865646.485933486,10830909.019268353,12999243.249964461,{"$f":"X20+U21","v":864615349.07235646},789217021.89317513,947217267.39192343,4422404.0868458161,4036784.8102191342,4844865.6079704231,{"$f":"AD20+AA21","v":322247798.11366493},294148836.47134209,353031347.5805909,3541027.9001170462,3232272.1373073636,3879282.3316734941,{"$f":"AJ20+AG21","v":258024463.94843787},235526324.30166295,282672086.28929865,17.271471767536227,15.767106185518223,18.919565134824207,{"$f":"AP20+AM21","v":1258.5222060158881},1148.9034360339167,1378.6140041114079,6.4997857193103359,5.9349827244543683,7.1185502541901258,{"$f":"AV20+AS21","v":473.62059077516051},432.46502970788788,518.70817323035237,5.2088650106418406,4.7566413017042466,5.7042943824243633,{"$f":"BB20+AY21","v":379.55493152319139},346.60269748980789,415.65543727584884,596798.32587602828,544800.44225656404,653764.11140755808,{"$f":"BH20+BE21","v":43486968.321937636},39698032.898152336,47637900.393014729,222802.53003511281,203424.29457594862,244032.1710956007,{"$f":"BN20+BK21","v":16234976.114355236},14822940.129986914,17781918.671421528,178511.3954633697,162995.72435003935,195509.44098937802,{"$f":"BT20+BQ21","v":13007609.20906641},11877027.119700493,14246207.635493515]
[25,0.01,89.594305609009496,81.781402560330264,98.153657037748971,26058.249240641209,23785.888586115685,28547.712285778121,33.64152632575064,30.708229331216938,1.6963426394129337,9784.5423531453689,8931.4012560542942,493.3764372063431,26.937146445675378,24.588528505677029,29.510152432699197,7834.5925127910787,7151.5036575841468,8582.9439939680979,3096748.5618010387,2826698.2307435973,3392599.6267081909,900680521.04969931,822137149.49970186,986727962.73760545,1154178.4522131248,1053537.8388498246,1264434.3164435166,335689523.69806325,306418487.2306723,367757128.56232721,924153.02191788936,843572.58615636919,1012432.1498766597,268787280.82029444,245350690.01555458,294463014.37790549,4.5075845989269148,4.1149686586104748,4.937711248234498,1311.0181741316117,1196.8269433489083,1436.1192880529845,1.6963426394129337,1.548937871868695,1.8578305267989303,493.3764372063431,450.50417935672942,540.34473045048151,1.3594324800964992,1.2414091493049573,1.4887318146384736,395.38707456219595,361.06032411671475,432.99341866231691,155755.04963280246,142184.4134684632,170622.23066889352,45300913.671145968,41353932.698184989,49624991.036451623,58147.983362710795,53090.566317668308,63688.588377326327,16912175.757225879,15441240.378266562,18523644.984353632,46588.688431062474,42539.340402487374,51024.913047942558,13550187.667385899,12372446.297848482,14840450.993479529]
[36,0.01,3.0108696086394997,2.7483123826571636,3.2985116737381683,26322.756454815095,24027.329945758196,28837.489076920781,1.130543381233178,1.031968201550475,5.7006597284617114E-2,9883.8614599624289,9022.0604574109057,498.38451068585186,0.90523873169680302,0.82631203730724945,0.99170611906610107,7914.1184326105076,7224.0958065099348,8670.0661403674894,104068.06623419188,94992.865203758018,114010.31617918168,909822980.824471,830482345.87397945,996743856.82783997,38786.849243303084,35404.761931942434,42492.0627446418,339096978.27878964,309528822.83611864,371490089.00300395,31056.708665925766,28348.755482560835,34023.380952088686,271515636.59733045,247841150.01969171,297451994.60029387,0.1514800453558709,0.13828595456482271,0.16593470569910496,1324.3258127902382,1208.9754709690885,1450.6967797561426,5.7006597284617114E-2,5.2052972924779568E-2,6.2433493212755237E-2,498.38451068585186,455.07707312080822,545.82956091722235,4.5684532197639773E-2,4.171828839034443E-2,5.0029712777404138E-2,399.40049590324668,364.72530788438411,437.38856746407794,5234.2405261566519,4778.1912748189161,5733.8609344341048,45760745.7329254,41773700.481972672,50128715.135919675,1954.097358313091,1784.1398685415247,2140.2926654655575,17083844.715253428,15597978.439911721,18711671.343527291,1565.6404182159881,1429.5596837187832,1714.7223691867594,13687730.384025652,12498034.217149517,14991090.674339099]
[39,0.01,0.96840123976308412,0.88395362953763124,1.0609170138272528,26327.235934643966,24031.418800966745,28842.396501827327,0.3636223929626986,0.3319171587205112,1.8335320575387948E-2,9885.5434478696316,9023.5957881770119,498.46932335987674,0.29115651755270283,0.2657709251384956,0.31896746123728831,7915.4652191426485,7225.3251683171857,8671.5415704371844,33471.939160619026,30553.036294897607,36669.715359606656,909977810.11438382,830623673.35702491,996913477.89350891,12475.210745074766,11387.412875678292,13666.937327317788,339154684.16824841,309581496.95939016,371553307.39592463,9988.9264844761456,9117.9537885924656,10943.112315588616,271561841.8197754,247883326.43211198,297502613.54714149,4.8721294107544867E-2,4.4477611869385342E-2,5.3370419714504416E-2,1324.5511801743655,1209.1812085879849,1450.9436523423735,1.8335320575387948E-2,1.6742061286569083E-2,2.0080800595443985E-2,498.46932335987674,455.15451594383188,545.92244756123046,1.4693747444673215E-2,1.3418064363225183E-2,1.609130987924828E-2,399.46846395469714,364.78737507945732,437.46300014246009,1683.5152874782584,1536.8338572624712,1844.2107295520357,45768533.076086685,41780809.328989029,50137245.799062192,628.50622922300772,573.84194109524083,688.39316878595787,17086751.961610124,15600632.828706933,18714855.605574146,503.56485637006932,459.79652059862707,551.51483923619219,13690059.696013305,12500161.072377324,14993641.785899308]
[44,0.01,0.11983035402883108,0.10938077319942152,0.13127829265608112,26328.909178863061,24032.946133068195,28844.229598675454,4.4994779325345437E-2,4.1071561047828754E-2,2.268819850249642E-3,9886.1717298688473,9024.1692885446719,498.50100389465757,3.6027823120793924E-2,3.2886599833047765E-2,3.9469160338015036E-2,7915.9682915674284,7225.7843784522338,8672.0926957751963,4141.8310458067344,3780.6448458998252,4537.5251427323046,910035644.33268392,830676464.17270863,996976837.36344969,1543.6875323830754,1409.0829919825724,1691.1522529886449,339176239.35984069,309601172.60826617,371576921.70261562,1236.0337304974737,1128.2592231840379,1354.1050642139348,271579101.10529554,247899080.81453153,297521521.51490229,6.0287922835355091E-3,5.5036773579196291E-3,6.6040769326369082E-3,1324.6353628667923,1209.258058868513,1451.0358679887311,2.268819850249642E-3,2.0716693130553732E-3,2.4848062411848048E-3,498.50100389465757,455.18344357848707,545.95714400949134,1.8182101447290443E-3,1.6603566135667896E-3,1.9911450754541396E-3,399.4938524269121,364.81055937301807,437.49080338158001,208.31885031541577,190.16843188295573,228.20336814113767,45771441.924306691,41783464.734890841,50140432.303597003,77.771610428280724,71.007429704300179,85.18204411513473,17087837.920995068,15601624.336845489,18716045.040121358,62.311315328412213,56.895404076555735,68.244665252592,13690929.77646164,12500955.528062079,14994594.716336206]
[50,0.01,7.0303235782427729E-3,6.4172574224833035E-3,7.7019623587980578E-3,26329.101984321322,24033.122125288803,28844.4408237159,2.6397974081984127E-3,2.409626228428865E-3,1.3310932624097574E-4,9886.2441258749986,9024.2353721443869,498.5046543958556,2.1137153137170649E-3,1.9294229754080773E-3,2.3156150274831859E-3,7916.0262598593799,7225.8372925573676,8672.1562011333135,242.99696595594753,221.80654322941106,266.21193149563049,910042308.48417795,830682547.18037331,996984138.1815238,90.566559235408803,82.669449343798973,99.218162667898724,339178723.13270861,309603439.80420494,371579642.74427295,72.516827221665579,66.193807766037125,79.44395088802554,271581089.86725628,247900896.16873232,297523700.2520808,3.5370304029202923E-4,3.2289508789328826E-4,3.8745439874838172E-4,1324.645063114016,1209.2669142127513,1451.0464938613634,1.3310932624097574E-4,1.2154270707062244E-4,1.4578102557022659E-4,498.5046543958556,455.18677686707247,545.96114202994215,1.0667251844731528E-4,9.7411414188440509E-5,1.1681843290139342E-4,399.49677790304048,364.81323086489789,437.49400710772971,12.221852610170252,11.156986235578763,13.388456811961454,45771777.106587715,41783770.713388138,50140799.479804814,4.5627803651510828,4.1659328416942625,4.9975428850144521,17087963.054489914,15601738.586862816,18716182.096906215,3.6557407586333071,3.3379948178807997,4.0038442939019241,13691030.034545697,12501047.072016401,14994704.521101991]

{"sheet":"All Counties NPV 2%","index":405,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU69","v":2251.1555945200903},{"$f":"'WTP Values '!CV69","v":2054.8478014307416},{"$f":"'WTP Values '!CW69","v":2466.2187251877695},{"$f":"C3","v":2251.1555945200903},{"$f":"D3","v":2054.8478014307416},{"$f":"E3","v":2466.2187251877695},{"$f":"'WTP Values '!CC69","v":845.2803968022821},{"$f":"'WTP Values '!CD69","v":771.57807950936797},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"I3","v":845.2803968022821},{"$f":"J3","v":771.57807950936797},{"$f":"K3","v":42.622476919486225},{"$f":"'WTP Values '!CI69","v":676.82546908975917},{"$f":"'WTP Values '!CJ69","v":617.81385692223466},{"$f":"'WTP Values '!CK69","v":741.4750780470489},{"$f":"O3","v":676.82546908975917},{"$f":"P3","v":617.81385692223466},{"$f":"Q3","v":741.4750780470489},{"$f":"'WTP Values '!BH69","v":77809217.922209412},{"$f":"'WTP Values '!BI69","v":71023905.960364968},{"$f":"'WTP Values '!BJ69","v":85242801.735191047},{"$f":"U3","v":77809217.922209412},{"$f":"V3","v":71023905.960364968},{"$f":"W3","v":85242801.735191047},{"$f":"'WTP Values '!AV69","v":29000004.655573111},{"$f":"'WTP Values '!AW69","v":26471298.413935091},{"$f":"'WTP Values '!AX69","v":31770304.66408094},{"$f":"AA3","v":29000004.655573111},{"$f":"AB3","v":26471298.413935091},{"$f":"AC3","v":31770304.66408094},{"$f":"'WTP Values '!BB69","v":23220362.402963921},{"$f":"'WTP Values '!BC69","v":21195690.214922864},{"$f":"'WTP Values '!BD69","v":25438472.71067702},{"$f":"AG3","v":23220362.402963921},{"$f":"AH3","v":21195690.214922864},{"$f":"AI3","v":25438472.71067702},{"$f":"'WTP Values '!CX69","v":113.25802704392545},{"$f":"'WTP Values '!CY69","v":103.39311917357263},{"$f":"'WTP Values '!CZ69","v":124.06543278650184},{"$f":"AM3","v":113.25802704392545},{"$f":"AN3","v":103.39311917357263},{"$f":"AO3","v":124.06543278650184},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"'WTP Values '!CG69","v":38.918769804836984},{"$f":"'WTP Values '!CH69","v":46.680037929252663},{"$f":"AS3","v":42.622476919486225},{"$f":"AT3","v":38.918769804836984},{"$f":"AU3","v":46.680037929252663},{"$f":"'WTP Values '!CL69","v":34.157238142976546},{"$f":"'WTP Values '!CM69","v":31.191771983165619},{"$f":"'WTP Values '!CN69","v":37.406026314762094},{"$f":"AY3","v":34.157238142976546},{"$f":"AZ3","v":31.191771983165619},{"$f":"BA3","v":37.406026314762094},{"$f":"'WTP Values '!BK69","v":3913517.1479065376},{"$f":"'WTP Values '!BL69","v":3572539.9695592015},{"$f":"'WTP Values '!BM69","v":4287071.4439819558},{"$f":"BE3","v":3913517.1479065376},{"$f":"BF3","v":3572539.9695592015},{"$f":"BG3","v":4287071.4439819558},{"$f":"'WTP Values '!AY69","v":1461032.1176914666},{"$f":"'WTP Values '!AZ69","v":1333958.9449336673},{"$f":"'WTP Values '!BA69","v":1600245.9202975056},{"$f":"BK3","v":1461032.1176914666},{"$f":"BL3","v":1333958.9449336673},{"$f":"BM3","v":1600245.9202975056},{"$f":"'WTP Values '!BE69","v":1170592.1028132089},{"$f":"'WTP Values '!BF69","v":1068847.7742342611},{"$f":"'WTP Values '!BG69","v":1282057.1317227371},{"$f":"BQ3","v":1170592.1028132089},{"$f":"BR3","v":1068847.7742342611},{"$f":"BS3","v":1282057.1317227371}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":2163.7404791619474},{"$f":"D3/(1+B4)^A4","v":1975.0555569307396},{"$f":"E3/(1+B4)^A4","v":2370.4524463550265},{"$f":"F3+C4","v":4414.8960736820372},{"$f":"G3+D4","v":4029.903358361481},{"$f":"H3+E4","v":4836.6711715427955},{"$f":"I3/(1+B4)^A4","v":812.45712879881012},{"$f":"J3/(1+B4)^A4","v":741.61676231196464},{"$f":"K3/(1+B4)^A4","v":40.96739419404674},{"$f":"L3+I4","v":1657.7375256010923},{"$f":"M3+J4","v":1513.1948418213326},{"$f":"N3+K4","v":83.589871113532965},{"$f":"O3/(1+B4)^A4","v":650.5435112358316},{"$f":"P3/(1+B4)^A4","v":593.8233918898834},{"$f":"Q3/(1+B4)^A4","v":712.68269708482205},{"$f":"R3+O4","v":1327.3689803255907},{"$f":"S3+P4","v":1211.6372488121181},{"$f":"T3+Q4","v":1454.1577751318709},{"$f":"U3/(1+B4)^A4","v":74787791.159370825},{"$f":"V3/(1+B4)^A4","v":68265961.130685285},{"$f":"W3/(1+B4)^A4","v":81932719.853124812},{"$f":"X3+U4","v":152597009.08158022},{"$f":"Y3+V4","v":139289867.09105027},{"$f":"Z3+W4","v":167175521.58831584},{"$f":"AA3/(1+B4)^A4","v":27873899.130693108},{"$f":"AB3/(1+B4)^A4","v":25443385.634309009},{"$f":"AC3/(1+B4)^A4","v":30536625.013534162},{"$f":"AD3+AA4","v":56873903.786266223},{"$f":"AE3+AB4","v":51914684.048244104},{"$f":"AF3+AC4","v":62306929.677615106},{"$f":"AG3/(1+B4)^A4","v":22318687.43076117},{"$f":"AH3/(1+B4)^A4","v":20372635.731375303},{"$f":"AI3/(1+B4)^A4","v":24450665.811877184},{"$f":"AJ3+AG4","v":45539049.833725095},{"$f":"AK3+AH4","v":41568325.946298167},{"$f":"AL3+AI4","v":49889138.522554204},{"$f":"AM3/(1+B4)^A4","v":108.86007981922862},{"$f":"AN3/(1+B4)^A4","v":99.378238344456577},{"$f":"AO3/(1+B4)^A4","v":119.24782082516518},{"$f":"AP3+AM4","v":222.11810686315408},{"$f":"AQ3+AN4","v":202.77135751802922},{"$f":"AR3+AO4","v":243.31325361166702},{"$f":"AS3/(1+B4)^A4","v":40.96739419404674},{"$f":"AT3/(1+B4)^A4","v":37.40750654059687},{"$f":"AU3/(1+B4)^A4","v":44.867395164602712},{"$f":"AV3+AS4","v":83.589871113532965},{"$f":"AW3+AT4","v":76.326276345433854},{"$f":"AX3+AU4","v":91.547433093855375},{"$f":"AY3/(1+B4)^A4","v":32.830870956340391},{"$f":"AZ3/(1+B4)^A4","v":29.980557461712436},{"$f":"BA3/(1+B4)^A4","v":35.953504723915891},{"$f":"BB3+AY4","v":66.988109099316944},{"$f":"BC3+AZ4","v":61.172329444878059},{"$f":"BD3+BA4","v":73.359531038677986},{"$f":"BE3/(1+B4)^A4","v":3761550.5074072834},{"$f":"BF3/(1+B4)^A4","v":3433813.8884652071},{"$f":"BG3/(1+B4)^A4","v":4120599.2348923064},{"$f":"BH3+BE4","v":7675067.6553138215},{"$f":"BI3+BF4","v":7006353.858024409},{"$f":"BJ3+BG4","v":8407670.6788742617},{"$f":"BK3/(1+B4)^A4","v":1404298.4599110598},{"$f":"BL3/(1+B4)^A4","v":1282159.693323402},{"$f":"BM3/(1+B4)^A4","v":1538106.4208934119},{"$f":"BN3+BK4","v":2865330.5776025262},{"$f":"BO3+BL4","v":2616118.6382570695},{"$f":"BP3+BM4","v":3138352.3411909174},{"$f":"BQ3/(1+B4)^A4","v":1125136.5847877825},{"$f":"BR3/(1+B4)^A4","v":1027343.1124896782},{"$f":"BS3/(1+B4)^A4","v":1232273.2907754106},{"$f":"BT3+BQ4","v":2295728.6876009917},{"$f":"BU3+BR4","v":2096190.8867239393},{"$f":"BV3+BS4","v":2514330.4224981479}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":2038.940979677827},{"$f":"D4/(1+B5)^A5","v":1861.1389632670878},{"$f":"E4/(1+B5)^A5","v":2233.7302831820216},{"$f":"F4+C5","v":6453.8370533598645},5891.042321628569,7070.4014547248171,{"$f":"I4/(1+B5)^A5","v":765.5964983290836},{"$f":"J4/(1+B5)^A5","v":698.84203880103121},{"$f":"K4/(1+B5)^A5","v":38.604490537243166},{"$f":"L4+I5","v":2423.334023930176},2212.0368806223637,122.19436165077613,{"$f":"O4/(1+B5)^A5","v":613.0216802321803},{"$f":"P4/(1+B5)^A5","v":559.57304495431947},{"$f":"Q4/(1+B5)^A5","v":671.57682290825369},{"$f":"R4+O5","v":1940.3906605577708},1771.2102937664376,2125.7345980401246,{"$f":"U4/(1+B5)^A5","v":70474205.960915133},{"$f":"V4/(1+B5)^A5","v":64328539.862765156},{"$f":"W4/(1+B5)^A5","v":77207031.847785562},{"$f":"X4+U5","v":223071215.04249537},203618406.95381543,244382553.43610141,{"$f":"AA4/(1+B5)^A5","v":26266197.701763567},{"$f":"AB4/(1+B5)^A5","v":23975870.549702801},{"$f":"AC4/(1+B5)^A5","v":28775343.771941189},{"$f":"AD4+AA5","v":83140101.488029793},75890554.597946912,91082273.449556291,{"$f":"AG4/(1+B5)^A5","v":21031397.643780645},{"$f":"AH4/(1+B5)^A5","v":19197589.663266111},{"$f":"AI4/(1+B5)^A5","v":23040408.489077717},{"$f":"AJ4+AG5","v":66570447.477505744},60765915.609564275,72929547.011631921,{"$f":"AM4/(1+B5)^A5","v":102.58128455423312},{"$f":"AN4/(1+B5)^A5","v":93.646333559920947},{"$f":"AO4/(1+B5)^A5","v":112.36988490961733},{"$f":"AP4+AM5","v":324.69939141738723},296.41769107795017,355.68313852128438,{"$f":"AS4/(1+B5)^A5","v":38.604490537243166},{"$f":"AT4/(1+B5)^A5","v":35.24992889291908},{"$f":"AU4/(1+B5)^A5","v":42.279548556553209},{"$f":"AV4+AS5","v":122.19436165077613},111.57620523835294,133.82698165040858,{"$f":"AY4/(1+B5)^A5","v":30.93726296479144},{"$f":"AZ4/(1+B5)^A5","v":28.25134889834268},{"$f":"BA4/(1+B5)^A5","v":33.87979050658862},{"$f":"BB4+AY5","v":97.925372064108387},89.423678343220743,107.23932154526661,{"$f":"BE4/(1+B5)^A5","v":3544593.0556566515},{"$f":"BF4/(1+B5)^A5","v":3235759.519778599},{"$f":"BG4/(1+B5)^A5","v":3882932.6907564839},{"$f":"BH4+BE5","v":11219660.710970473},10242113.377803009,12290603.369630747,{"$f":"BK4/(1+B5)^A5","v":1323301.8031442091},{"$f":"BL4/(1+B5)^A5","v":1208207.7154746309},{"$f":"BM4/(1+B5)^A5","v":1449392.0333180791},{"$f":"BN4+BK5","v":4188632.3807467353},3824326.3537317002,4587744.3745089965,{"$f":"BQ4/(1+B5)^A5","v":1060241.333261512},{"$f":"BR4/(1+B5)^A5","v":968088.3601421006},{"$f":"BS4/(1+B5)^A5","v":1161198.644163454},{"$f":"BT4+BQ5","v":3355970.0208625039},3064279.2468660399,3675529.0666616019]
[4,0.02,1883.6662980133804,1719.4047184140277,2063.6215050946212,8337.5033513732451,7610.4470400425962,9134.0229598194383,707.29282316323975,645.62202106137647,35.66458200691595,3130.6268470934156,2857.6589016837402,157.85894365769207,566.33727533758815,516.95899810877711,620.43317606920857,2506.7279358953592,2288.1692918752146,2746.1677741093331,65107272.829841949,59429627.315179877,71327363.229660109,288178487.87233734,263048034.26899531,315709916.66576153,24265906.60588241,22149998.342346739,26583969.72604841,107406008.0939122,98040552.940293655,117666243.1756047,19429760.516151559,17735605.401142288,21285775.996416919,86000207.993657306,78501521.010706559,94215323.008048832,94.769250531352583,86.514736923486225,103.81240419687579,419.46864194873979,382.93242800143639,459.49554271816015,35.66458200691595,32.565485575483159,39.059767548437591,157.85894365769207,144.14169081383611,172.88674919884619,28.581248883802051,26.099879458813088,31.299689494248415,126.50662094791043,115.52355780203384,138.53901103951503,3274656.0815937431,2989341.6320692091,3587229.6059242031,14494316.792564215,13231455.009872219,15877832.975554951,1222526.3180874162,1116197.1716311818,1339014.2005001765,5411158.698834151,4940523.5253628818,5926758.5750091728,979499.10621790099,894364.00350678852,1072768.0561185968,4335469.1270804051,3958643.2503728285,4748297.1227801982]
[5,0.02,1706.0946015489787,1557.3178280345157,1869.0855769917812,10043.597952922224,9167.7648680771126,11003.10853681122,640.61690151052858,584.7597559799475,32.302510743369432,3771.2437486039444,3442.4186576636876,190.16145440106149,512.9491190283818,468.22569200592466,561.94544300651103,3019.6770549237408,2756.3949838811395,3308.1132171158442,58969662.945990026,53827244.47606796,64603390.461032614,347148150.81832737,316875278.7450633,380313307.12679416,21978379.24140298,20061935.936345007,24077920.428467795,129384387.33531518,118102488.87663867,141744163.60407251,17598132.727095276,16063684.242800435,19279183.13109288,103598340.72075258,94565205.253506988,113494506.13914171,85.835430030736163,78.359062735931303,94.026092923626862,505.30407197947596,461.29149073736767,553.52163564178704,32.302510743369432,29.495563622786804,35.377634893414651,190.16145440106149,173.63725443662292,208.26438409226085,25.886917697476409,23.639464958693964,28.349093113050529,152.39353864538685,139.16302276072781,166.88810415256557,2965956.9046963602,2707538.8172723274,3249064.3760195784,17460273.697260574,15938993.827144546,19126897.351574529,1107279.7521197009,1010974.168191372,1212786.4161927823,6518438.4509538524,5951497.6935542542,7139544.9912019549,887162.51870241831,810053.03317892924,971639.0802279613,5222631.6457828237,4768696.2835517582,5719936.20300816]
[9,0.02,941.88516336097359,859.74983774728082,1031.8677360693844,14944.952874850214,13641.706345011122,16372.712182456591,353.66594231247421,322.82883832352604,17.833275822375118,5611.6404068186475,5122.3460810993829,282.96174219219563,283.18427614346149,258.49377402894532,310.23372027881504,4493.3032459718634,4101.5374501914957,4922.4985275402005,32555434.245438494,29716454.709241897,35665651.202938646,516559183.16222483,471512911.03524613,565909197.01586235,12133623.366138985,11075610.807036031,13292718.9357318,192524987.61213863,175737433.8297106,210916432.06721327,9715416.7790339738,8868292.4402154423,10643475.769988971,154155147.11377382,140713770.37777612,168880719.21580294,47.387242163041542,43.259757424258297,51.909068707654498,751.89643976200557,686.40537215386371,823.64455433718774,17.833275822375118,16.283642030195466,19.530962345614185,282.96174219219563,258.37360247167999,309.89904418296118,14.291413666195618,13.050660434755656,15.650709036696108,226.76278602174827,207.07567415874738,248.33081368091885,1637418.465051828,1494753.3617991533,1793713.8584220919,25981024.809104748,23717348.378117453,28460973.935959805,611296.91710217984,558129.40776913788,669544.07493031095,9699487.7656142004,8855875.4523889739,10623699.19042222,489776.60036970192,447206.69814796565,536413.6507890746,7771317.0314843385,7095857.6364975544,8511310.1302740462]
[16,0.02,155.37542356863327,141.82620174881342,170.21914432379978,17863.580650141954,16305.82067005024,19570.169741054226,58.341502474161793,53.254546781160215,2.9418159371259605,6707.5481486123454,6122.6986196551998,338.221869609316,46.714693643501391,42.641694754256832,51.176828735246048,5370.8088337326044,4902.5343635824411,5883.8224638965748,5370415.1865987265,4902090.9522884609,5883483.3354137307,617438991.36131167,563595548.57049,676426661.6432035,2001588.8807599684,1827056.829607408,2192795.805008959,230123552.22374615,210057525.69142738,252106696.23544145,1602676.2666073411,1462932.7946011,1755770.8947271472,184260393.87086362,168194025.55353674,201861750.46709272,7.8171024549945169,7.136223602127675,8.563032789183108,898.73570058867131,820.45476000098392,984.49563853844154,2.9418159371259605,2.6861849789133778,3.2218699956204979,338.221869609316,308.8318661337251,370.41980764490808,2.3575426582324113,2.152865308616648,2.5817749767379468,271.04771426661205,247.51586953761964,296.82780235256701,270112.10863401805,246577.763144119,295894.93640473642,31054907.696082864,28349153.664645519,34019170.722323313,100840.86799077225,92070.240101027404,110449.44573598352,11593718.857266789,10585355.918892339,12698421.258344527,80794.612439693927,73772.18885105243,88487.96163424394,9288992.0572020244,8481620.9347043615,10173499.791115565]
[19,0.02,53.330180113120413,48.679621978201268,58.425054728681573,{"$f":"F20+C21","v":18105.566143116637},16526.704272866315,19835.273208558072,20.02480677803424,18.278788925890446,1.0097322355312799,{"$f":"L20+I21","v":6798.4106345373311},6205.6385561007473,342.8035258547888,16.03408678616859,14.636093722819011,17.565644755030387,{"$f":"R20+O21","v":5443.5634426073511},4968.9455841563749,5963.5265113317791,1843310.8827988794,1682565.9258844214,2019413.4874332794,{"$f":"X20+U21","v":625803007.60377598},571230185.1716398,685589742.79612172,687014.02751894144,627108.63508493872,752642.80892380839,{"$f":"AD20+AA21","v":233240875.80632284},212903028.77969417,255521810.16839573,550093.52185893257,502128.76423795888,602640.85466394317,{"$f":"AJ20+AG21","v":186756441.17066383},170472432.94487047,204596231.09313247,2.6830979592047486,2.4493969592357034,2.9391268610763857,{"$f":"AP20+AM21","v":910.91024755214187},831.56888955040813,997.83191568740483,1.0097322355312799,0.92199091370025932,1.1058564039350862,{"$f":"AV20+AS21","v":342.8035258547888},313.01539645926863,375.43762694530841,0.80918958545822939,0.7389372915665694,0.88615381608380495,{"$f":"BB20+AY21","v":274.71940898678264},250.86879473678135,300.84872198159479,92711.749859358024,84633.954446196585,101561.30159191115,{"$f":"BH20+BE21","v":31475586.914616816},28733179.916678019,34480004.748773992,34612.0482196835,31601.667592411144,37910.042007978373,{"$f":"BN20+BK21","v":11750770.896722455},10728748.367501197,12870437.93229037,27731.485035503913,25321.148148168271,30372.106626712306,{"$f":"BT20+BQ21","v":9414823.566921331},8596515.5498045273,10311313.111437287]
[25,0.02,3.680864771959075,3.3598818768617424,4.0325145216915699,18199.884388013943,16612.797672466866,19938.602104285586,1.3821180741975325,1.2616074067005261,6.9692016921656399E-2,6833.82594019926,6237.9659040804736,344.58930966556028,1.106677402486822,1.0101875086328795,1.2123859855412722,5471.9208740091326,4994.8305646526087,5994.592612745083,127225.86118913034,116131.19681857184,139380.51493817189,629063034.98221183,574205923.57561314,689161220.24946308,47417.910953464998,43283.223086426369,51947.628816546916,234455909.34189257,214012115.33623108,256852912.90650192,37967.61724034181,34657.07551241012,41594.449660035578,187729320.98095244,171360483.6443978,205662044.62675917,0.18518821306816291,0.16905810107279701,0.20285940344298828,915.65549855003746,835.900823584043,1003.0299721439785,6.9692016921656399E-2,6.3636084991783345E-2,7.632653539620371E-2,344.58930966556028,314.64600345528879,377.39341323566708,5.585050402289158E-2,5.100166996332859E-2,6.1162597936876277E-2,276.150518751042,252.17565828537417,302.41594850257758,6398.9923394246198,5841.4605158243558,7009.7910119753287,31639554.287491698,28882861.129551321,34659623.188001387,2388.9337839651889,2181.1564245486065,2616.5622886453725,11811984.784120863,10784638.181051835,12937484.558020702,1914.0352821756867,1747.6731187941209,2096.2917637877222,9463868.6853026412,8641297.8146882039,10365028.358316055]
[36,0.02,4.2982462382664148E-3,3.9234257526266575E-3,4.7088772469058788E-3,18205.015360868514,16617.481208476136,19944.223262309119,1.6139369907082306E-3,1.4732133957568476E-3,8.1381269926761524E-5,6835.7525554812264,6239.7245324892692,344.68645744717099,1.2922974020807949E-3,1.1796235199952824E-3,1.4157361991068639E-3,5473.463536416667,4996.2387241493398,5996.282628533887,148.56510987099765,135.60956753245074,162.75843073196552,629240382.55692649,574367805.64826703,689355510.90747654,55.371188568197915,50.543000717807047,60.660663724612746,234522007.94344291,214072450.35435134,256925325.74691573,44.335822718198131,40.470012803879264,48.570973904280521,187782246.26495007,171408794.1705077,205720025.56475288,2.1624932984643769E-4,1.9741375790827131E-4,2.3688446106150186E-4,915.91364323969731,836.1364835664624,1003.3127497402346,8.1381269926761524E-5,7.4309592956971511E-5,8.9128578193333467E-5,344.68645744717099,314.73470951891574,377.49980926091223,6.5218157605368844E-5,5.9556041758227264E-5,7.1421234626030606E-5,276.22837203764959,252.24675249837338,302.50120662782007,7.4722779715128542,6.8212328470737393,8.1855242490260327,31648474.217460398,28891003.883277576,34669394.545991115,2.7896231691583835,2.5469958767045164,3.0554311856379104,11815314.858751766,10787678.622659786,12941131.937347859,2.2350712295095176,2.0408055916104937,2.44789709653306,9466536.7711150665,8643733.9985435531,10367950.502106063]
[39,0.02,4.4964701109493477E-4,4.1043638850085933E-4,4.9260383475334445E-4,18205.018849670669,16617.484393043855,19944.22708441241,1.6883675428055564E-4,1.5411541437752944E-4,8.513436120969465E-6,6835.753865482222,6239.7257282676837,344.68652350275136,1.3518947777308845E-4,1.2340246709483386E-4,1.4810262491709951E-4,5473.4645853491184,4996.23968162661,5996.2837776591878,15.541654410527086,14.18635260446047,17.026442379589461,629240503.1443119,574367915.71989274,689355643.01530206,5.792476293890962,5.2873911694964271,6.3458174852746607,234522052.8871505,214072491.37911353,256925374.98398653,4.638047488343326,4.2336383928477357,5.0810940163442844,187782282.25146765,171408827.01922321,205720064.98885962,2.2622218325014092E-5,2.0651796400634993E-5,2.4780895273719488E-5,915.91381876503635,836.13664380333705,1003.3129420147048,8.513436120969465E-6,7.77365569969294E-6,9.3238955067258634E-6,344.68652350275136,314.73476983455464,377.49988160483076,6.8225848429288728E-6,6.2302610610863232E-6,7.4714995135451349E-6,276.22842497394879,252.24680083884419,302.50126459903515,0.78168798847513199,0.71358102622486153,0.85630192147952378,31648480.28256185,28891009.419938471,34669401.190020576,0.29182732923164356,0.2664456663825791,0.31963396791861137,11815317.123034168,10787680.690006377,12941134.417381415,0.23381468678690059,0.2134922206931531,0.25607877071463303,9466538.585278539,8643735.655025417,10367952.489016118]
[44,0.02,7.0280629193973113E-6,6.4151939001440679E-6,7.699485728933158E-6,18205.019206915193,16617.48471913554,19944.227475786131,2.638948559451316E-6,2.4088513931333176E-6,1.3306652383331538E-7,6835.7539996230134,6239.7258507123706,344.68653026667585,2.1130356310299796E-6,1.928802553450618E-6,2.3148704222688886E-6,5473.4646927571512,4996.2397796698633,5996.2838953267146,0.24291882826649464,0.22173521949610761,0.26612632884149862,629240515.49215555,574367926.99094915,689355656.54280949,9.0537436807264532E-2,8.2642866296827072E-2,9.9186258244927383E-2,234522057.48927259,214072495.5799455,256925380.02573818,7.2493508834527542E-2,6.6172522598238567E-2,7.9418405026829481E-2,187782285.93639612,171408830.38284868,205720069.02578852,3.53589304146345E-7,3.2279125830017249E-7,3.8732980957350331E-7,915.91383673838743,836.1366602111882,1003.3129617031246,1.3306652383331538E-7,1.215036240052724E-7,1.4573414847256707E-7,344.68653026667585,314.73477601072358,377.49988901266516,1.0663821701442791E-7,9.7380090740425207E-8,1.1678086896557848E-7,276.22843039449208,252.24680578878622,302.50127053514109,1.2217922572113887E-2,1.1153398614135529E-2,1.3384151642649942E-2,31648480.903612915,28891009.986878559,34669401.870352402,4.561313165287865E-3,4.1645932514430663E-3,4.9959358836577121E-3,11815317.354890965,10787680.901697444,12941134.671330584,3.6545652248771801E-3,3.3369214579668286E-3,4.0025568245673857E-3,9466538.7710442953,8643735.8246449735,10367952.692470685]
[50,0.02,2.4876351731431942E-8,2.2707056228091624E-8,2.725290273304879E-8,18205.019211683066,16617.48472348764,19944.2274810095,9.3407548166481335E-9,8.5263087726415725E-9,4.709988639146091E-10,6835.7540014132892,6239.725852346548,344.68653035694882,7.4792468680769392E-9,6.8271401793648527E-9,8.193656132205981E-9,5473.4646941906449,4996.2397809783733,5996.2838968971346,8.5982927066094645E-4,7.8484831093465193E-4,9.4197394604764824E-4,629240515.65695298,574367927.14137542,689355656.723351,3.2046399537256063E-4,2.9252057553717396E-4,3.510771424961923E-4,234522057.55069366,214072495.63601086,256925380.09302664,2.565961694844962E-4,2.3422256829355113E-4,2.8110735490770951E-4,187782285.98557609,171408830.42774045,205720069.07966635,1.2515556561310698E-9,1.1425436808689228E-9,1.3709826860578672E-9,915.91383697826427,836.13666043017145,1003.3129619658911,4.709988639146091E-10,4.3007111946260327E-10,5.158368640494745E-10,344.68653035694882,314.73477609315228,377.49988911153196,3.7745390513538056E-10,3.4468407819907707E-10,4.1335457653232255E-10,276.22843046683602,252.24680585484938,302.50127061436586,4.3246246201417149E-5,3.9478284430312708E-5,4.7374200787310895E-5,31648480.911901616,28891009.994445082,34669401.879432276,1.6145107401321125E-5,1.4740887742383742E-5,1.7683486857600462E-5,11815317.357985383,10787680.904522726,12941134.674719853,1.2935605586083818E-5,1.1811281834065315E-5,1.4167347750711387E-5,9466538.773523571,8643735.8269087579,10367952.695186039]

{"sheet":"All Counties NPV 3%","index":406,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU69","v":2251.1555945200903},{"$f":"'WTP Values '!CV69","v":2054.8478014307416},{"$f":"'WTP Values '!CW69","v":2466.2187251877695},{"$f":"C3","v":2251.1555945200903},{"$f":"D3","v":2054.8478014307416},{"$f":"E3","v":2466.2187251877695},{"$f":"'WTP Values '!CC69","v":845.2803968022821},{"$f":"'WTP Values '!CD69","v":771.57807950936797},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"I3","v":845.2803968022821},{"$f":"J3","v":771.57807950936797},{"$f":"K3","v":42.622476919486225},{"$f":"'WTP Values '!CI69","v":676.82546908975917},{"$f":"'WTP Values '!CJ69","v":617.81385692223466},{"$f":"'WTP Values '!CK69","v":741.4750780470489},{"$f":"O3","v":676.82546908975917},{"$f":"P3","v":617.81385692223466},{"$f":"Q3","v":741.4750780470489},{"$f":"'WTP Values '!BH69","v":77809217.922209412},{"$f":"'WTP Values '!BI69","v":71023905.960364968},{"$f":"'WTP Values '!BJ69","v":85242801.735191047},{"$f":"U3","v":77809217.922209412},{"$f":"V3","v":71023905.960364968},{"$f":"W3","v":85242801.735191047},{"$f":"'WTP Values '!AV69","v":29000004.655573111},{"$f":"'WTP Values '!AW69","v":26471298.413935091},{"$f":"'WTP Values '!AX69","v":31770304.66408094},{"$f":"AA3","v":29000004.655573111},{"$f":"AB3","v":26471298.413935091},{"$f":"AC3","v":31770304.66408094},{"$f":"'WTP Values '!BB69","v":23220362.402963921},{"$f":"'WTP Values '!BC69","v":21195690.214922864},{"$f":"'WTP Values '!BD69","v":25438472.71067702},{"$f":"AG3","v":23220362.402963921},{"$f":"AH3","v":21195690.214922864},{"$f":"AI3","v":25438472.71067702},{"$f":"'WTP Values '!CX69","v":113.25802704392545},{"$f":"'WTP Values '!CY69","v":103.39311917357263},{"$f":"'WTP Values '!CZ69","v":124.06543278650184},{"$f":"AM3","v":113.25802704392545},{"$f":"AN3","v":103.39311917357263},{"$f":"AO3","v":124.06543278650184},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"'WTP Values '!CG69","v":38.918769804836984},{"$f":"'WTP Values '!CH69","v":46.680037929252663},{"$f":"AS3","v":42.622476919486225},{"$f":"AT3","v":38.918769804836984},{"$f":"AU3","v":46.680037929252663},{"$f":"'WTP Values '!CL69","v":34.157238142976546},{"$f":"'WTP Values '!CM69","v":31.191771983165619},{"$f":"'WTP Values '!CN69","v":37.406026314762094},{"$f":"AY3","v":34.157238142976546},{"$f":"AZ3","v":31.191771983165619},{"$f":"BA3","v":37.406026314762094},{"$f":"'WTP Values '!BK69","v":3913517.1479065376},{"$f":"'WTP Values '!BL69","v":3572539.9695592015},{"$f":"'WTP Values '!BM69","v":4287071.4439819558},{"$f":"BE3","v":3913517.1479065376},{"$f":"BF3","v":3572539.9695592015},{"$f":"BG3","v":4287071.4439819558},{"$f":"'WTP Values '!AY69","v":1461032.1176914666},{"$f":"'WTP Values '!AZ69","v":1333958.9449336673},{"$f":"'WTP Values '!BA69","v":1600245.9202975056},{"$f":"BK3","v":1461032.1176914666},{"$f":"BL3","v":1333958.9449336673},{"$f":"BM3","v":1600245.9202975056},{"$f":"'WTP Values '!BE69","v":1170592.1028132089},{"$f":"'WTP Values '!BF69","v":1068847.7742342611},{"$f":"'WTP Values '!BG69","v":1282057.1317227371},{"$f":"BQ3","v":1170592.1028132089},{"$f":"BR3","v":1068847.7742342611},{"$f":"BS3","v":1282057.1317227371}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":2121.9300542182018},{"$f":"D3/(1+B4)^A4","v":1936.8911315211062},{"$f":"E3/(1+B4)^A4","v":2324.6476813910544},{"$f":"F3+C4","v":4373.0856487382916},{"$f":"G3+D4","v":3991.7389329518478},{"$f":"H3+E4","v":4790.8664065788234},{"$f":"I3/(1+B4)^A4","v":796.75784409678772},{"$f":"J3/(1+B4)^A4","v":727.28634132280888},{"$f":"K3/(1+B4)^A4","v":40.17577238145558},{"$f":"L3+I4","v":1642.0382408990699},{"$f":"M3+J4","v":1498.8644208321768},{"$f":"N3+K4","v":82.798249300941805},{"$f":"O3/(1+B4)^A4","v":637.97291836154136},{"$f":"P3/(1+B4)^A4","v":582.34881414104507},{"$f":"Q3/(1+B4)^A4","v":698.91137529177956},{"$f":"R3+O4","v":1314.7983874513006},{"$f":"S3+P4","v":1200.1626710632797},{"$f":"T3+Q4","v":1440.3864533388285},{"$f":"U3/(1+B4)^A4","v":73342650.506371394},{"$f":"V3/(1+B4)^A4","v":66946843.208940491},{"$f":"W3/(1+B4)^A4","v":80349516.198690787},{"$f":"X3+U4","v":151151868.42858082},{"$f":"Y3+V4","v":137970749.16930544},{"$f":"Z3+W4","v":165592317.93388182},{"$f":"AA3/(1+B4)^A4","v":27335285.753203046},{"$f":"AB3/(1+B4)^A4","v":24951737.59443406},{"$f":"AC3/(1+B4)^A4","v":29946559.208295733},{"$f":"AD3+AA4","v":56335290.408776157},{"$f":"AE3+AB4","v":51423036.008369148},{"$f":"AF3+AC4","v":61716863.872376673},{"$f":"AG3/(1+B4)^A4","v":21887418.609637026},{"$f":"AH3/(1+B4)^A4","v":19978970.887852639},{"$f":"AI3/(1+B4)^A4","v":23978200.311694808},{"$f":"AJ3+AG4","v":45107781.012600943},{"$f":"AK3+AH4","v":41174661.102775499},{"$f":"AL3+AI4","v":49416673.022371829},{"$f":"AM3/(1+B4)^A4","v":106.75655296816426},{"$f":"AN3/(1+B4)^A4","v":97.457931165588306},{"$f":"AO3/(1+B4)^A4","v":116.94356940946541},{"$f":"AP3+AM4","v":220.01458001208971},{"$f":"AQ3+AN4","v":200.85105033916093},{"$f":"AR3+AO4","v":241.00900219596724},{"$f":"AS3/(1+B4)^A4","v":40.17577238145558},{"$f":"AT3/(1+B4)^A4","v":36.684673206557626},{"$f":"AU3/(1+B4)^A4","v":44.000412790322052},{"$f":"AV3+AS4","v":82.798249300941805},{"$f":"AW3+AT4","v":75.603443011394603},{"$f":"AX3+AU4","v":90.680450719574708},{"$f":"AY3/(1+B4)^A4","v":32.196472940877129},{"$f":"AZ3/(1+B4)^A4","v":29.401236669964767},{"$f":"BA3/(1+B4)^A4","v":35.258767381244319},{"$f":"BB3+AY4","v":66.353711083853682},{"$f":"BC3+AZ4","v":60.593008653130383},{"$f":"BD3+BA4","v":72.664793696006413},{"$f":"BE3/(1+B4)^A4","v":3688865.2539415006},{"$f":"BF3/(1+B4)^A4","v":3367461.5605233307},{"$f":"BG3/(1+B4)^A4","v":4040976.0052615288},{"$f":"BH3+BE4","v":7602382.4018480387},{"$f":"BI3+BF4","v":6940001.5300825322},{"$f":"BJ3+BG4","v":8328047.4492434841},{"$f":"BK3/(1+B4)^A4","v":1377162.8972490025},{"$f":"BL3/(1+B4)^A4","v":1257384.2444468539},{"$f":"BM3/(1+B4)^A4","v":1508385.2580804087},{"$f":"BN3+BK4","v":2838195.0149404691},{"$f":"BO3+BL4","v":2591343.189380521},{"$f":"BP3+BM4","v":3108631.1783779142},{"$f":"BQ3/(1+B4)^A4","v":1103395.3273760099},{"$f":"BR3/(1+B4)^A4","v":1007491.5394799332},{"$f":"BS3/(1+B4)^A4","v":1208461.807637607},{"$f":"BT3+BQ4","v":2273987.4301892188},{"$f":"BU3+BR4","v":2076339.3137141943},{"$f":"BV3+BS4","v":2490518.9393603439}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":1941.866590848585},{"$f":"D4/(1+B5)^A5","v":1772.529764086644},{"$f":"E4/(1+B5)^A5","v":2127.3819365596846},{"$f":"F4+C5","v":6314.9522395868771},5764.2686970384921,6918.2483431385081,{"$f":"I4/(1+B5)^A5","v":729.14629554938028},{"$f":"J4/(1+B5)^A5","v":665.57002922304366},{"$f":"K4/(1+B5)^A5","v":36.766523002960099},{"$f":"L4+I5","v":2371.1845364484502},2164.4344500552206,119.5647723039019,{"$f":"O4/(1+B5)^A5","v":583.83559513175874},{"$f":"P4/(1+B5)^A5","v":532.93166009538072},{"$f":"Q4/(1+B5)^A5","v":639.60291572531798},{"$f":"R4+O5","v":1898.6339825830594},1733.0943311586605,2079.9893690641466,{"$f":"U4/(1+B5)^A5","v":67118914.885759562},{"$f":"V4/(1+B5)^A5","v":61265845.182685606},{"$f":"W4/(1+B5)^A5","v":73531189.582293466},{"$f":"X4+U5","v":218270783.31434038},199236594.35199106,239123507.51617527,{"$f":"AA4/(1+B5)^A5","v":25015658.763079017},{"$f":"AB4/(1+B5)^A5","v":22834374.545915},{"$f":"AC4/(1+B5)^A5","v":27405343.885797396},{"$f":"AD4+AA5","v":81350949.171855181},74257410.554284155,89122207.758174062,{"$f":"AG4/(1+B5)^A5","v":20030088.585380454},{"$f":"AH4/(1+B5)^A5","v":18283588.570477933},{"$f":"AI4/(1+B5)^A5","v":21943450.021546833},{"$f":"AJ4+AG5","v":65137869.597981393},59458249.673253432,71360123.043918669,{"$f":"AM4/(1+B5)^A5","v":97.697369030109314},{"$f":"AN4/(1+B5)^A5","v":89.187812844002494},{"$f":"AO4/(1+B5)^A5","v":107.01993216005957},{"$f":"AP4+AM5","v":317.71194904219902},290.03886318316341,348.02893435602681,{"$f":"AS4/(1+B5)^A5","v":36.766523002960099},{"$f":"AT4/(1+B5)^A5","v":33.571672711077539},{"$f":"AU4/(1+B5)^A5","v":40.266610773159307},{"$f":"AV4+AS5","v":119.5647723039019},109.17511572247214,130.94706149273401,{"$f":"AY4/(1+B5)^A5","v":29.464333672433398},{"$f":"AZ4/(1+B5)^A5","v":26.906296513186522},{"$f":"BA4/(1+B5)^A5","v":32.266766888018985},{"$f":"BB4+AY5","v":95.81804475628708},87.499305166316901,104.93156058402539,{"$f":"BE4/(1+B5)^A5","v":3375834.2696222393},{"$f":"BF4/(1+B5)^A5","v":3081704.3603053009},{"$f":"BG4/(1+B5)^A5","v":3698065.4868613374},{"$f":"BH4+BE5","v":10978216.671470277},10021705.890387833,12026112.936104821,{"$f":"BK4/(1+B5)^A5","v":1260299.1389880569},{"$f":"BL4/(1+B5)^A5","v":1150684.7039076127},{"$f":"BM4/(1+B5)^A5","v":1380386.188023549},{"$f":"BN4+BK5","v":4098494.1539285257},3742027.8932881337,4489017.3664014637,{"$f":"BQ4/(1+B5)^A5","v":1009763.0308174044},{"$f":"BR4/(1+B5)^A5","v":921997.4792239354},{"$f":"BS4/(1+B5)^A5","v":1105913.7439063983},{"$f":"BT4+BQ5","v":3283750.4610066232},2998336.79293813,3596432.6832667422]
[4,0.03,1725.3233147491624,1574.8697374360349,1890.1512966030757,8040.2755543360399,7339.1384344745275,8808.3996397415831,647.83703963132939,591.35035044554093,32.666579485024293,3019.0215760797796,2755.7848005007618,152.23135178892619,518.73036438671568,473.50287741895221,568.27890643105502,2417.3643469697749,2206.5972085776125,2648.2682754952016,59634286.546152905,54433909.92442397,65331509.561700784,277905069.8604933,253670504.27641502,304455017.07787603,22226088.80607431,20288046.031301171,24349293.086206406,103577037.97792949,94545456.585585326,113471500.84438047,17796474.276714418,16244731.63428897,19496471.130729608,82934343.874695808,75702981.307542399,90856594.174648285,86.802846998691479,79.242216543824739,95.085823593028636,404.51479604089047,369.28107972698814,443.11475794905544,32.666579485024293,29.827996380656977,35.776362135414388,152.23135178892619,139.00311210312913,166.7234236281484,26.178678843423182,23.905895959345287,28.668604458119692,121.99672359971026,111.40520112566219,133.60016504214508,2999385.0244692792,2738054.4096365636,3285683.287420325,13977601.695939556,12759760.300024398,15311796.223525146,1119759.4614901834,1022368.4556566135,1226455.2491806343,5218253.6154187089,4764396.3489447469,5715472.6155820983,897161.3743453545,819182.81850138109,982590.03757278307,4180911.8353519775,3817519.6114395112,4579022.7208395256]
[5,0.03,1488.2790472054314,1358.4964697731059,1630.4611122649308,9528.5546015414711,8697.634904247634,10438.860752006514,558.82992123541658,510.10400694297749,28.178478419565479,3577.851497315196,3265.8888074437391,180.40983020849166,447.46136904677928,408.44774149276623,490.20237666765451,2864.825716016554,2615.0449500703789,3138.4706521628559,51441059.425193869,46955168.869184449,56355534.045001104,329346129.28568715,300625673.14559948,360810551.12287712,19172419.446622238,17500646.724590667,21003914.109706238,122749457.42455173,112046103.31017599,134475414.95408672,15351395.042160669,14012848.207700985,16817827.261859618,98285738.916856483,89715829.515243381,107674421.43650791,74.876898330625849,68.35503208477536,82.021866701749502,479.39169437151634,437.6361118117635,525.13662465080495,28.178478419565479,25.729891698533763,30.861004251317443,180.40983020849166,164.7330038016629,197.58442787946584,22.581958333908705,20.621435853105137,24.729790041609053,144.57868193361898,132.02663697876733,158.32995508375413,2587295.869857511,2361869.7858742964,2834259.2664330108,16564897.565797066,15121630.085898694,18146055.489958156,965914.34787871328,881904.01072666654,1057951.0715972839,6184167.963297422,5646300.3596714139,6773423.687179382,773899.28252047219,706634.29525586963,847590.79785864858,4954811.1178724496,4524153.9066953808,5426613.5186981745]
[9,0.03,613.15126191358706,559.68255839562107,671.72839015873001,13201.585070695974,12050.365653958104,14462.792524321516,230.23052837030872,210.15609683651695,11.609160012165693,4957.0278900938883,4524.8110260004678,249.95351558377206,184.34815944213389,168.27506144919556,201.95688867030299,3969.1476812854403,3623.0823892705762,4348.2762117675093,21193035.378650818,19344907.864937484,23217733.851988371,456301204.67232865,416509697.89529634,499894410.45788711,7898782.9598936513,7210034.7334967786,8653334.5112083051,170066444.73757231,155237202.96990108,186312479.13994449,6324571.4974683328,5773107.9246790102,6928722.1557118213,136172546.39409724,124299141.376798,149180342.0323658,30.848290705836558,28.161368165212444,33.79192307189944,664.18575535127172,606.33439190839761,727.56426488275815,11.609160012165693,10.600374703574156,12.714325136906895,249.95351558377206,228.23364661069587,273.7485109098904,9.303467837510274,8.495758533685926,10.188346062751258,200.31031449901056,182.91975567743782,219.36237537427894,1065931.6413314855,973059.07948088017,1167677.2908056674,22950270.376459561,20950657.716154814,25140926.957536492,397943.92215247144,363332.77558336087,435861.83371374616,8568017.1729021985,7822814.4403816303,9384416.9200331811,318836.25759729458,291123.97346527223,349196.18620528665,6864772.593236913,6268107.301657116,7518443.5634438526]
[16,0.03,41.627485503277086,37.997438859278127,45.604348486871416,14588.518093365086,13316.353788807966,15982.225565473445,15.630593260521637,14.267718942932422,0.7881581106160368,5477.8036634761202,5000.1789306642459,276.21314903224982,12.515590868692941,11.424371303058107,13.711066057619561,4386.1386684696117,4003.716425457972,4805.0977099051561,1438817.5117538255,1313346.1867088294,1576276.4253738136,504239327.68215805,460267402.07850075,552412351.44746864,536256.70137305302,489496.85826310882,587484.00157593959,187933296.86111328,171546123.60274696,205886108.25120372,429381.82578902791,391942.38252631773,470398.2508214704,150478571.03913319,137357769.02959162,164852940.55669239,2.0943229736662685,1.9119049700578508,2.2941692779254113,733.96382763199244,670.03471171199692,804.00076093047687,0.7881581106160368,0.71967061263999688,0.86318893590589085,276.21314903224982,252.21143258665512,302.50800059648816,0.63162223841389398,0.57678600235873823,0.69169755388894538,221.35452914991589,202.13695181631249,242.40816273303028,72367.222744563536,66062.006622162196,79274.842138984561,25361381.44333832,23151693.340102106,27782184.172574934,27016.832353602556,24667.045128895672,29591.119339338151,9468156.5040702298,8644664.2121686265,10370325.631387841,21646.129618373037,19764.71343671469,23707.297174426814,7585972.3394558895,6926622.5450727558,8308316.7189303692]
[19,0.03,8.4366502267919632,7.7009479985142484,9.2426417870994051,{"$f":"F20+C21","v":14636.9337741609},13360.547471146152,16035.266616417241,3.167855242322803,2.891641250976321,0.15973615082163065,{"$f":"L20+I21","v":5495.9831380420546},5016.7732869573019,277.12983210928104,2.536537128395163,2.3153794561363328,2.7788243072108987,{"$f":"R20+O21","v":4400.6951771115264},4017.0037693274007,4821.044639910423,291605.41262802301,266176.11585213628,319464.23620926845,{"$f":"X20+U21","v":505912773.20811987},461794915.66673052,554245671.31616104,108683.24537405734,99206.419276857414,119065.49183092294,{"$f":"AD20+AA21","v":188557000.95864397},172115442.72816843,206569393.2862969,87022.894468083308,79435.035540874203,95335.700955636086,{"$f":"AJ20+AG21","v":150977972.17195654},137813625.46803179,165400046.66419166,0.42445682647264776,0.38748613576415569,0.46495971411448489,{"$f":"AP20+AM21","v":736.39967191493349},672.25839108208436,806.66904046042475,0.15973615082163065,0.14585577687287307,0.17494266213368678,{"$f":"AV20+AS21","v":277.12983210928104},253.04845990738923,303.51194977770894,0.12801099649754064,0.11689732634048233,0.14018647185473682,{"$f":"BB20+AY21","v":222.089150045434},202.80779432913965,243.21265542749524,14666.678488955633,13388.799165092991,16066.646995963987,{"$f":"BH20+BE21","v":25445549.591236766},23228528.080098536,27874386.365566809,5475.5064363730971,4999.2746226433064,5997.2376584120557,{"$f":"BN20+BK21","v":9499578.972075006},8673353.7130764481,10404742.175433274,4387.0251144436406,4005.7181470932251,4804.7623262641418,{"$f":"BT20+BQ21","v":7611148.3040715158},6949610.2909143195,8335889.9657563912]
[25,0.03,0.15600722396395322,0.14240290717798357,0.17091130348388281,14646.573042238171,13369.34616496554,16045.826767606763,5.8578735515785345E-2,5.3471094822904144E-2,2.9537781923484776E-3,5499.6025610464321,5020.0771225380331,277.31233814402356,4.690464879363606E-2,4.2815087939511443E-2,5.1384928188065074E-2,4403.5932895982687,4019.649198814026,4824.2195768482825,5392.2528129105003,4922.024239872917,5907.4072418578598,506245946.05155236,462099034.34742653,554610674.17050982,2009.7279069784465,1834.4861591674212,2201.7123326337328,188681176.6574707,172228790.7092616,206705431.18803018,1609.1932013680378,1468.8814929005271,1762.9103555241106,151077399.9052498,137904383.71706697,165508972.16828898,7.8488890033937952E-3,7.1652415046335018E-3,8.5978525011882988E-3,736.88463372176591,672.70111214298527,807.20027871364152,2.9537781923484776E-3,2.697107766395469E-3,3.234971029813355E-3,277.31233814402356,253.21510696470489,303.71182996393532,2.3671290931346926E-3,2.1616194675551357E-3,2.592273203635522E-3,222.23540860527802,202.94135500023799,243.37282503826367,271.21046082573571,247.58041803414903,297.09812886271942,25462306.958433196,23243825.410308488,27892743.262360416,101.25091546673518,92.444623724621067,110.89856440530789,9505834.9946645629,8679065.6185109708,10411594.300383171,81.123146173708648,74.072167425586244,88.847778700917161,7616160.6857636655,6954187.0115349283,8341379.6317808703]
[36,0.03,6.5411044558621005E-6,5.9706997342946738E-6,7.1660059090208343E-6,14646.702317728621,13369.464167229791,16045.968393372674,2.4561018276282224E-6,2.2419475695993293E-6,1.2384664764026053E-7,5499.6511023547864,5020.1214313965129,277.31478579429762,1.9666282075219179E-6,1.7951602200419621E-6,2.1544783260342382E-6,4403.632157166855,4019.6846775652757,4824.2621570033843,0.22608753624007527,0.20637169144637191,0.24768704198747102,506250414.3454513,462103112.98610401,554615569.34747076,8.4264304135330204E-2,7.6916730424739607E-2,9.2313868445250094E-2,188682842.01984465,172230310.85744402,206707255.63842675,6.7470598811780441E-2,6.1587579307000838E-2,7.3915684727962477E-2,151078733.36427215,137905600.90669823,165510433.00513384,3.2908990705154028E-7,3.0042578761683265E-7,3.6049260974839528E-7,736.89113770888662,672.70704962514912,807.20740332986577,1.2384664764026053E-7,1.1308491479077937E-7,1.3563656143632301E-7,277.31478579429762,253.21734192485894,303.71451062484226,9.9249497973771874E-8,9.0632846171086175E-8,1.0868938868516844E-7,222.23737012838384,202.94314622765518,243.37497312718719,1.1371370560337222E-2,1.0380605041479111E-2,1.2456794276278216E-2,25462531.697162908,23244030.567987435,27892989.452923551,4.2452701707749547E-3,3.8760380756812434E-3,4.6497788714443058E-3,9505918.8963033669,8679142.2228102311,10411686.19655272,3.4013487287806988E-3,3.1057137746058269E-3,3.7252287835613392E-3,7616227.9085129844,6954248.3914859938,8341453.2555521]
[39,0.03,2.2501292650785679E-7,2.0539109711194173E-7,2.4650943458276519E-7,14646.702320857414,13369.464170085745,16045.968396800374,8.4489502310368387E-8,7.7122630760103732E-8,4.260304480957806E-9,5499.6511035296089,5020.121432468899,277.31478585353693,6.7651689605847276E-8,6.1753218800859613E-8,7.4113703046623928E-8,4403.632158107549,4019.684678423951,4824.262158033931,7.7773743745582153E-3,7.0991525290669587E-3,8.5203938496545249E-3,506250414.45359528,462103113.08481741,554615569.46594644,2.8986783197822814E-3,2.6459229824369948E-3,3.1755820192584504E-3,188682842.06015062,172230310.89423543,206707255.68258306,2.320977595499249E-3,2.1186026839830571E-3,2.542687499901556E-3,151078733.3965452,137905600.93615729,165510433.04048976,1.1320639132050999E-8,1.0334598098262886E-8,1.2400886983427686E-8,736.89113786629946,672.70704976885122,807.20740350229937,4.260304480957806E-9,3.8901026260421074E-9,4.6658755927522173E-9,277.31478585353693,253.21734197895063,303.71451068972101,3.4141665439236066E-9,3.1177551271812987E-9,3.7388972448654136E-9,222.23737017585765,202.94314627100741,243.37497317917638,3.9117329274472422E-4,3.570911204776929E-4,4.2851169155381743E-4,25462531.702602152,23244030.572952766,27892989.458881985,1.4603660152323362E-4,1.333350776692298E-4,1.599516348558584E-4,9505918.8983339984,8679142.2246642504,10411686.198776837,1.1700584155185344E-4,1.0683604734266792E-4,1.2814726261544841E-4,7616227.9101399444,6954248.3929715427,8341453.2573339818]
[44,0.03,4.5330476058667866E-10,4.1377517082207761E-10,4.9661102568698934E-10,14646.702320954973,13369.464170174795,16045.968396907254,1.7021019285997275E-10,1.5536909907841649E-10,8.5826904824487961E-12,5499.6511035662406,5020.1214325023375,277.31478585538406,1.3628920540701515E-10,1.2440631077700783E-10,1.4930739729999014E-10,4403.6321581368811,4019.6846784507252,4824.2621580660643,1.5668081312337322E-5,1.430175451473294E-5,1.7164947605741186E-5,506250414.45696729,462103113.08789539,554615569.46964061,5.8395964274560144E-6,5.3304025804158096E-6,6.397438890752129E-6,188682842.06140739,172230310.89538267,206707255.6839599,4.6757766746262725E-6,4.2680778271096408E-6,5.1224272590818015E-6,151078733.39755151,137905600.93707585,165510433.04159218,2.2806243583803086E-11,2.0819792842119344E-11,2.4982480750450868E-11,736.89113787120777,672.70704977333196,807.20740350767608,8.5826904824487961E-12,7.8368921595891282E-12,9.3997427228960536E-12,277.31478585538406,253.21734198063729,303.71451069174395,6.8780846141401533E-12,6.2809424481906865E-12,7.5322780195151588E-12,222.23737017733791,202.94314627235917,243.37497318079747,7.8804679609977195E-7,7.1938580324236334E-7,8.6326769205240928E-7,25462531.702771757,23244030.573107589,27892989.459067781,2.9420126086876235E-7,2.6861312547102044E-7,3.2223409858744724E-7,9505918.8983973153,8679142.2247220576,10411686.198846187,2.3571670221378955E-7,2.1522891868616336E-7,2.581618980796899E-7,7616227.9101906745,6954248.3930178629,8341453.2573895426]
[50,0.03,9.9490414227351027E-14,9.0814539624076473E-14,1.0899518591316596E-13,14646.702320955133,13369.464170174941,16045.96839690743,3.7357389698354844E-14,3.4100096379831089E-14,1.8837115899220658E-15,5499.6511035663007,5020.121432502393,277.31478585538713,2.9912479814047067E-14,2.7304446076591239E-14,3.2769686304106789E-14,4403.6321581369302,4019.6846784507693,4824.2621580661171,3.4387988731792446E-9,3.1389202244581121E-9,3.7673280670508661E-9,506250414.45697284,462103113.0879004,554615569.46964669,1.2816628414319625E-9,1.1699060032763628E-9,1.4040969797258266E-9,188682842.06140944,172230310.89538455,206707255.6839622,1.0262300303025419E-9,9.3674910985743859E-10,1.1242599993786596E-9,151078733.39755318,137905600.93707737,165510433.041594,5.0054683259576495E-15,4.5694861252047551E-15,5.4831044683324304E-15,736.89113787121585,672.70704977333924,807.20740350768494,1.8837115899220658E-15,1.7200252788069111E-15,2.0630365671013853E-15,277.31478585538713,253.21734198064007,303.71451069174731,1.5095881333033666E-15,1.3785285755655653E-15,1.6531691819588552E-15,222.23737017734032,202.94314627236139,243.37497318080011,1.7295892077778277E-10,1.5788934460169373E-10,1.8946825124939462E-10,25462531.702772036,23244030.573107842,27892989.459068086,6.4570699130006671E-11,5.8954666801707062E-11,7.0723289791067608E-11,9505918.8983974215,8679142.2247221526,10411686.198846303,5.1734626199829614E-11,4.7238008809079604E-11,5.6660852501142536E-11,7616227.9101907574,6954248.3930179393,8341453.2573896339]

{"sheet":"All Counties NPV 4%","index":407,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU69","v":2251.1555945200903},{"$f":"'WTP Values '!CV69","v":2054.8478014307416},{"$f":"'WTP Values '!CW69","v":2466.2187251877695},{"$f":"C3","v":2251.1555945200903},{"$f":"D3","v":2054.8478014307416},{"$f":"E3","v":2466.2187251877695},{"$f":"'WTP Values '!CC69","v":845.2803968022821},{"$f":"'WTP Values '!CD69","v":771.57807950936797},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"I3","v":845.2803968022821},{"$f":"J3","v":771.57807950936797},{"$f":"K3","v":42.622476919486225},{"$f":"'WTP Values '!CI69","v":676.82546908975917},{"$f":"'WTP Values '!CJ69","v":617.81385692223466},{"$f":"'WTP Values '!CK69","v":741.4750780470489},{"$f":"O3","v":676.82546908975917},{"$f":"P3","v":617.81385692223466},{"$f":"Q3","v":741.4750780470489},{"$f":"'WTP Values '!BH69","v":77809217.922209412},{"$f":"'WTP Values '!BI69","v":71023905.960364968},{"$f":"'WTP Values '!BJ69","v":85242801.735191047},{"$f":"U3","v":77809217.922209412},{"$f":"V3","v":71023905.960364968},{"$f":"W3","v":85242801.735191047},{"$f":"'WTP Values '!AV69","v":29000004.655573111},{"$f":"'WTP Values '!AW69","v":26471298.413935091},{"$f":"'WTP Values '!AX69","v":31770304.66408094},{"$f":"AA3","v":29000004.655573111},{"$f":"AB3","v":26471298.413935091},{"$f":"AC3","v":31770304.66408094},{"$f":"'WTP Values '!BB69","v":23220362.402963921},{"$f":"'WTP Values '!BC69","v":21195690.214922864},{"$f":"'WTP Values '!BD69","v":25438472.71067702},{"$f":"AG3","v":23220362.402963921},{"$f":"AH3","v":21195690.214922864},{"$f":"AI3","v":25438472.71067702},{"$f":"'WTP Values '!CX69","v":113.25802704392545},{"$f":"'WTP Values '!CY69","v":103.39311917357263},{"$f":"'WTP Values '!CZ69","v":124.06543278650184},{"$f":"AM3","v":113.25802704392545},{"$f":"AN3","v":103.39311917357263},{"$f":"AO3","v":124.06543278650184},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"'WTP Values '!CG69","v":38.918769804836984},{"$f":"'WTP Values '!CH69","v":46.680037929252663},{"$f":"AS3","v":42.622476919486225},{"$f":"AT3","v":38.918769804836984},{"$f":"AU3","v":46.680037929252663},{"$f":"'WTP Values '!CL69","v":34.157238142976546},{"$f":"'WTP Values '!CM69","v":31.191771983165619},{"$f":"'WTP Values '!CN69","v":37.406026314762094},{"$f":"AY3","v":34.157238142976546},{"$f":"AZ3","v":31.191771983165619},{"$f":"BA3","v":37.406026314762094},{"$f":"'WTP Values '!BK69","v":3913517.1479065376},{"$f":"'WTP Values '!BL69","v":3572539.9695592015},{"$f":"'WTP Values '!BM69","v":4287071.4439819558},{"$f":"BE3","v":3913517.1479065376},{"$f":"BF3","v":3572539.9695592015},{"$f":"BG3","v":4287071.4439819558},{"$f":"'WTP Values '!AY69","v":1461032.1176914666},{"$f":"'WTP Values '!AZ69","v":1333958.9449336673},{"$f":"'WTP Values '!BA69","v":1600245.9202975056},{"$f":"BK3","v":1461032.1176914666},{"$f":"BL3","v":1333958.9449336673},{"$f":"BM3","v":1600245.9202975056},{"$f":"'WTP Values '!BE69","v":1170592.1028132089},{"$f":"'WTP Values '!BF69","v":1068847.7742342611},{"$f":"'WTP Values '!BG69","v":1282057.1317227371},{"$f":"BQ3","v":1170592.1028132089},{"$f":"BR3","v":1068847.7742342611},{"$f":"BS3","v":1282057.1317227371}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":2081.3198913832193},{"$f":"D3/(1+B4)^A4","v":1899.8223016186589},{"$f":"E3/(1+B4)^A4","v":2280.1578450330708},{"$f":"F3+C4","v":4332.4754859033092},{"$f":"G3+D4","v":3954.6701030494005},{"$f":"H3+E4","v":4746.3765702208402},{"$f":"I3/(1+B4)^A4","v":781.50924260566012},{"$f":"J3/(1+B4)^A4","v":713.36730723869073},{"$f":"K3/(1+B4)^A4","v":39.406875850116698},{"$f":"L3+I4","v":1626.7896394079421},{"$f":"M3+J4","v":1484.9453867480588},{"$f":"N3+K4","v":82.029352769602923},{"$f":"O3/(1+B4)^A4","v":625.76319257559089},{"$f":"P3/(1+B4)^A4","v":571.20363990591215},{"$f":"Q3/(1+B4)^A4","v":685.53539020622122},{"$f":"R3+O4","v":1302.5886616653502},{"$f":"S3+P4","v":1189.0174968281467},{"$f":"T3+Q4","v":1427.0104682532701},{"$f":"U3/(1+B4)^A4","v":71938995.86003089},{"$f":"V3/(1+B4)^A4","v":65665593.528443933},{"$f":"W3/(1+B4)^A4","v":78811761.959311247},{"$f":"X3+U4","v":149748213.7822403},{"$f":"Y3+V4","v":136689499.4888089},{"$f":"Z3+W4","v":164054563.69450229},{"$f":"AA3/(1+B4)^A4","v":26812134.481853835},{"$f":"AB3/(1+B4)^A4","v":24474203.415250637},{"$f":"AC3/(1+B4)^A4","v":29373432.566642877},{"$f":"AD3+AA4","v":55812139.137426943},{"$f":"AE3+AB4","v":50945501.829185724},{"$f":"AF3+AC4","v":61143737.230723813},{"$f":"AG3/(1+B4)^A4","v":21468530.328184098},{"$f":"AH3/(1+B4)^A4","v":19596607.077406492},{"$f":"AI3/(1+B4)^A4","v":23519297.994338959},{"$f":"AJ3+AG4","v":44688892.731148019},{"$f":"AK3+AH4","v":40792297.292329356},{"$f":"AL3+AI4","v":48957770.70501598},{"$f":"AM3/(1+B4)^A4","v":104.71341257759379},{"$f":"AN3/(1+B4)^A4","v":95.592750715211366},{"$f":"AO3/(1+B4)^A4","v":114.70546670349651},{"$f":"AP3+AM4","v":217.97143962151924},{"$f":"AQ3+AN4","v":198.98586988878401},{"$f":"AR3+AO4","v":238.77089948999836},{"$f":"AS3/(1+B4)^A4","v":39.406875850116698},{"$f":"AT3/(1+B4)^A4","v":35.982590426069692},{"$f":"AU3/(1+B4)^A4","v":43.158319091394837},{"$f":"AV3+AS4","v":82.029352769602923},{"$f":"AW3+AT4","v":74.901360230906675},{"$f":"AX3+AU4","v":89.838357020647493},{"$f":"AY3/(1+B4)^A4","v":31.580286744615886},{"$f":"AZ3/(1+B4)^A4","v":28.838546582068801},{"$f":"BA3/(1+B4)^A4","v":34.583974033618794},{"$f":"BB3+AY4","v":65.737524887592429},{"$f":"BC3+AZ4","v":60.030318565234424},{"$f":"BD3+BA4","v":71.990000348380889},{"$f":"BE3/(1+B4)^A4","v":3618266.5938484995},{"$f":"BF3/(1+B4)^A4","v":3303014.025110208},{"$f":"BG3/(1+B4)^A4","v":3963638.5391845},{"$f":"BH3+BE4","v":7531783.7417550366},{"$f":"BI3+BF4","v":6875553.9946694095},{"$f":"BJ3+BG4","v":8250709.9831664562},{"$f":"BK3/(1+B4)^A4","v":1350806.3218301281},{"$f":"BL3/(1+B4)^A4","v":1233320.0304490265},{"$f":"BM3/(1+B4)^A4","v":1479517.307967368},{"$f":"BN3+BK4","v":2811838.4395215949},{"$f":"BO3+BL4","v":2567278.975382694},{"$f":"BP3+BM4","v":3079763.2282648738},{"$f":"BQ3/(1+B4)^A4","v":1082278.2015654668},{"$f":"BR3/(1+B4)^A4","v":988209.85043848096},{"$f":"BS3/(1+B4)^A4","v":1185333.8865779743},{"$f":"BT3+BQ4","v":2252870.3043786758},{"$f":"BU3+BR4","v":2057057.6246727421},{"$f":"BV3+BS4","v":2467391.0183007112}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":1850.285804669026},{"$f":"D4/(1+B5)^A5","v":1688.9351082607843},{"$f":"E4/(1+B5)^A5","v":2027.0520214293199},{"$f":"F4+C5","v":6182.7612905723354},5643.605211310185,6773.4285916501603,{"$f":"I4/(1+B5)^A5","v":694.75887094409643},{"$f":"J4/(1+B5)^A5","v":634.18093853007178},{"$f":"K4/(1+B5)^A5","v":35.032569137350556},{"$f":"L4+I5","v":2321.5485103520386},2119.1263252781305,117.06192190695347,{"$f":"O4/(1+B5)^A5","v":556.30119958998671},{"$f":"P4/(1+B5)^A5","v":507.79795593592837},{"$f":"Q4/(1+B5)^A5","v":609.43846563337536},{"$f":"R4+O5","v":1858.8898612553369},1696.815452764075,2036.4489338866456,{"$f":"U4/(1+B5)^A5","v":63953505.366009474},{"$f":"V4/(1+B5)^A5","v":58376473.536751047},{"$f":"W4/(1+B5)^A5","v":70063369.402266622},{"$f":"X4+U5","v":213701719.14824978},195065973.02555996,234117933.09676892,{"$f":"AA4/(1+B5)^A5","v":23835889.922562934},{"$f":"AB4/(1+B5)^A5","v":21757477.717529085},{"$f":"AC4/(1+B5)^A5","v":26112874.593411181},{"$f":"AD4+AA5","v":79648029.05998987},72702979.546714813,87256611.824134991,{"$f":"AG4/(1+B5)^A5","v":19085445.287771761},{"$f":"AH4/(1+B5)^A5","v":17421312.334119048},{"$f":"AI4/(1+B5)^A5","v":20908570.275463484},{"$f":"AJ4+AG5","v":63774338.018919781},58213609.626448408,69866340.980479464,{"$f":"AM4/(1+B5)^A5","v":93.089842485486045},{"$f":"AN4/(1+B5)^A5","v":84.981607301159386},{"$f":"AO4/(1+B5)^A5","v":101.97274221905626},{"$f":"AP4+AM5","v":311.0612821070053},283.96747718994339,340.7436417090546,{"$f":"AS4/(1+B5)^A5","v":35.032569137350556},{"$f":"AT4/(1+B5)^A5","v":31.988391864322878},{"$f":"AU4/(1+B5)^A5","v":38.367588518607434},{"$f":"AV4+AS5","v":117.06192190695347},106.88975209522955,128.20594553925491,{"$f":"AY4/(1+B5)^A5","v":28.074759921746882},{"$f":"AZ4/(1+B5)^A5","v":25.637362900820719},{"$f":"BA4/(1+B5)^A5","v":30.74502698425658},{"$f":"BB4+AY5","v":93.812284809339303},85.667681466055143,102.73502733263747,{"$f":"BE4/(1+B5)^A5","v":3216625.8266319297},{"$f":"BF4/(1+B5)^A5","v":2936367.4409619365},{"$f":"BG4/(1+B5)^A5","v":3523660.2284227246},{"$f":"BH4+BE5","v":10748409.568386966},9811921.435631346,11774370.21158918,{"$f":"BK4/(1+B5)^A5","v":1200861.9013766358},{"$f":"BL4/(1+B5)^A5","v":1096417.0161450864},{"$f":"BM4/(1+B5)^A5","v":1315285.4993735848},{"$f":"BN4+BK5","v":4012700.3408982307},3663695.9915277804,4395048.7276384588,{"$f":"BQ4/(1+B5)^A5","v":962141.38026060641},{"$f":"BR4/(1+B5)^A5","v":878514.95864253887},{"$f":"BS4/(1+B5)^A5","v":1053757.5089770623},{"$f":"BT4+BQ5","v":3215011.6846392821},2935572.5833152812,3521148.5272777732]
[4,0.04,1581.6320604338919,1443.708808918562,1732.73256335306,7764.393351006227,7087.3140202287468,8506.1611550032212,593.88279463809397,542.10052412667017,29.945986921145877,2915.4313049901325,2661.2268494048008,147.00790882809935,475.52859688438457,434.06782093035957,520.95055459813466,2334.4184581397212,2130.8832736944346,2557.3994884847802,54667724.417906947,49900454.23675067,59890461.802721359,268369443.56615672,244966427.26231062,294008394.8994903,20375018.602729999,18598383.139179733,22321394.642281521,100023047.66271988,91301362.685894549,109578006.46641651,16314318.619655831,14891810.796442814,17872733.499905732,80088656.638575613,73105420.422891229,87739074.480385199,79.57358749889049,72.642634081473375,87.166727419643138,390.6348696058958,356.61011127141677,427.91036912869777,29.945986921145877,27.343811429924376,32.796775465409617,147.00790882809935,134.23356352515393,161.00272100466452,23.998422443262609,21.914925254571557,26.280977919464533,117.81070725260192,107.5826067206267,129.01600525210199,2749585.2375794295,2510019.1949374941,3012039.5310205058,13497994.805966396,12321940.63056884,14786409.742609685,1026501.7861446734,937221.86051712628,1124311.557265166,5039202.1270429045,4600917.8520449065,5519360.284903625,822442.48420989141,750958.26852994831,900756.33500263665,4037454.1688491735,3686530.8518452295,4421904.8622804098]
[5,0.04,1299.9862633902605,1186.6234043174231,1424.1798625844954,9064.3796143964883,8273.9374245461695,9930.3410175877161,488.12836715104669,445.56711536816204,24.613418389150812,3403.5596721411794,3106.7939647729627,171.62132721725015,390.84984381851621,356.77210819462675,428.1833821055244,2725.2683019582373,2487.6553818890616,2985.5828705903045,44932884.563927814,41014535.976789907,49225593.991992228,313302328.13008451,285980963.23910052,343233988.89148253,16746780.090309834,15286515.243987903,18346559.317164142,116769827.7530297,106587877.92988245,127924565.78358065,13409180.701803934,12239982.962327916,14690084.135458456,93497837.340379551,85345403.385219142,102429158.61584365,65.403688547425162,59.706950057963674,71.644696073708317,456.03855815332099,416.31706132938046,499.55506520240607,24.613418389150812,22.474619816371028,26.95655876932021,171.62132721725015,156.70818334152494,187.95927977398475,19.724953925579523,18.012471109337444,21.601048144151886,137.53566117818144,125.59507782996414,150.61705339625388,2259958.6391118849,2063052.8148054113,2475676.9371764786,15757953.44507828,14384993.44537425,17262086.679786164,843709.64316919795,770328.05220645817,924102.14535905886,5882911.7702121027,5371245.904251365,6443462.4302626839,675987.77152260975,617232.95694983262,740356.04832387436,4713441.9403717835,4303763.8087950619,5162260.9106042841]
[9,0.04,400.81003311222906,365.85814740523324,439.10123818662038,11843.80339150462,10810.986774461286,12975.295787050238,150.49908796005138,137.37665950307101,7.5887763720154666,4447.1980767519944,4059.4346730847956,224.2458219779144,120.50630322374428,109.99950116863633,132.01693001912935,3560.9212467479015,3250.4487347504005,3901.0564465056191,13853647.116953684,12645547.099911788,15177169.569811443,409370672.27192116,373671717.91188627,448480321.28487402,5163344.9302881239,4713118.0179817341,5656586.7305633919,152575128.22722003,139271072.46415493,167150259.64688763,4134300.7325950824,3773815.2429623022,4529227.1730620246,122167213.87435667,111514987.3531073,133837159.05681051,20.165178133490571,18.408767310626889,22.089397260806283,595.87431809835959,543.97296149014448,652.7343543832261,7.5887763720154666,6.9293448449925501,8.311210292904029,224.2458219779144,204.75983931531928,245.59350445961041,6.0815715201717664,5.5535810993406374,6.6600063906346332,179.70841906574668,164.10647744675862,196.800977421526,696787.43728600012,636077.69581961981,763297.41560276889,20589837.407026585,18795884.705060292,22555185.181982297,260131.43333825684,237506.51895885455,284917.94252848509,7686797.4798074039,7018238.772385438,8419230.5961425547,208419.6492821718,190304.44311606785,228265.59064528212,6158731.4315886907,5623433.1044436945,6745172.4091232847]
[16,0.04,11.29548044647562,10.310479301406291,12.374589057683137,12536.856645247244,11443.603621645963,13734.559569657298,4.2413097598012905,3.8714983234578448,0.213864095310147,4707.4307904545603,4296.976982386811,237.36781424869622,3.3960641682832549,3.0999653499803927,3.7204524049857639,3769.2924915922781,3440.6523371977537,4129.3310787258424,390418.3707849136,356372.14191702841,427717.39214583905,433325449.89076996,395537531.73620117,474723643.26782471,145511.48145073486,132823.35275059839,159411.83985028043,161503230.59118876,147420673.29193813,176931241.94479486,116511.3376086612,106352.26856598303,127641.00881836742,129315963.50127341,118040410.16463205,141668788.43209416,0.56828760881532669,0.5187890871551174,0.62251524218707677,630.74256281069199,575.80414092184401,690.92982700136929,0.213864095310147,0.19528023935863875,0.23422346147646889,237.36781424869622,216.74158776067833,259.96467997961906,0.17138860436337541,0.15650897316224097,0.18768984242904907,190.22425595035716,173.70934946304831,208.31700426131212,19636.606429485455,17925.706898554607,21510.966094933799,21794674.513593797,19895746.685305338,23875026.787116744,7330.9280607833844,6693.3210727762598,8029.4523160787021,8136598.9353147075,7428918.7757560816,8911891.1854640059,5873.6056451682925,5363.0895898583522,6432.8966411253377,6519116.412367003,5952494.5116124582,7139873.6322583286]
[19,0.04,1.3586399667572213,1.240162321708455,1.4884370209512165,{"$f":"F20+C21","v":12546.876532168697},11452.749743158513,13745.536701939982,0.51015208944578117,0.46567052888171784,2.5723944078306315E-2,{"$f":"L20+I21","v":4711.1931310113378},4300.411274146375,237.55752676793972,0.40848448461892611,0.37286920552016284,0.447502463997346,{"$f":"R20+O21","v":3772.3050397619149},3443.4022248554247,4132.6313821145513,46960.198357045454,42865.058935888286,51446.589297388004,{"$f":"X20+U21","v":433671778.49059004},395853658.9324621,475103058.72730416,17502.373206507164,15976.223093897872,19174.332408540457,{"$f":"AD20+AA21","v":161632309.5265044},147538496.96321937,177072651.47728974,14014.185638722623,12792.235205376053,15352.881783081151,{"$f":"AJ20+AG21","v":129419317.26594399},118134752.11935642,141782014.99921191,6.8354618611225493E-2,6.240085062927643E-2,7.4877212346891292E-2,{"$f":"AP20+AM21","v":631.24667395551444},576.26434339078821,691.4820418773237,2.5723944078306315E-2,2.3488645672734183E-2,2.8172803930039347E-2,{"$f":"AV20+AS21","v":237.55752676793972},216.91481509046213,260.17245269096736,2.0614918403712316E-2,1.8825170571713127E-2,2.2575659573474498E-2,{"$f":"BB20+AY21","v":190.37628971673692},173.8481839482842,208.48349837427671,2361.92505781417,2156.1350967015273,2587.3762872349066,{"$f":"BH20+BE21","v":21812093.566893641},19911648.050188553,23894108.529488288,881.7767339777065,805.08426028479107,965.79644216901772,{"$f":"BN20+BK21","v":8143101.9849677468},7434856.2230914123,8919013.8753424548,706.48746782492162,645.08171180577494,773.75995824756558,{"$f":"BT20+BQ21","v":6524326.7143691778},5957251.9499077694,7145580.0647759102]
[25,0.04,6.8171614683871281E-3,6.2226837138283139E-3,7.468435903271742E-3,12547.955094377503,11453.734251376813,13746.718304101161,2.5597577373553133E-3,2.3365654361198183E-3,1.2907340036826057E-4,4711.5981174521048,4300.7809487080658,237.57794783210917,2.0496266539432101E-3,1.87092213008216E-3,2.2454046908780079E-3,3772.6293169352457,3443.6982286855355,4132.9866338794227,235.62920466086399,215.08128368646626,258.14028353308561,433709058.04698855,395887687.54473454,475143899.82453805,87.820546390604491,80.162879902633549,96.209829885643472,161646203.86110875,147551179.75696179,177087873.10393181,70.31808918086675,64.186786102559964,77.035179798318111,129430442.48777388,118144907.2905543,141794202.95076102,3.4297862832266589E-4,3.1310478486792453E-4,3.7570663263336915E-4,631.30093756488509,576.3138805757178,691.54148347591808,1.2907340036826057E-4,1.1785748553161389E-4,1.413608889091433E-4,237.57794783210917,216.93346165333276,260.19481779311252,1.0343816673607754E-4,9.4457862713698881E-5,1.1327645316885962E-4,190.39265495879656,173.86312839129323,208.50142015918706,11.851281347022258,10.818702129713925,12.982513661552122,21813968.591307562,19913359.707352545,23896162.529334936,4.4244351128139803,4.0396201586193774,4.8460154661683923,8143801.9872385059,7435495.3427105118,8919780.5770216435,3.5448972953811775,3.2367855335359512,3.8824461978224085,6524887.562498509,5957764.0508123292,7146194.317462476]
[36,0.04,1.0598267569606394E-8,9.6740655632127045E-9,1.1610768264237054E-8,12547.9588213065,11453.737653305971,13746.722387080637,3.979515160329671E-9,3.6325303134928814E-9,2.0066334640382258E-10,4711.5995168667123,4300.7822261038737,237.57801839628769,3.1864423040322258E-9,2.9086201681533449E-9,3.4908076955971947E-9,3772.6304374621759,3443.6992515150478,4132.9878614378276,3.6631981944241815E-4,3.3437509208108747E-4,4.0131656086840085E-4,433709186.86501932,395887805.12925661,475144040.94933218,1.3652979367919567E-4,1.2462483898879062E-4,1.4957215326096769E-4,161646251.87243176,147551223.5818533,177087925.70165989,1.0931968203748428E-4,9.9787680943542084E-5,1.1976237493586519E-4,129430480.93053734,118144942.38134623,141794245.06574494,5.3321008904901221E-10,4.867668607737119E-10,5.8409052488914018E-10,631.30112507063825,576.3140517494985,691.54168887400806,2.0066334640382258E-10,1.8322657788544047E-10,2.1976603187176079E-10,237.57801839628769,216.93352608579235,260.19489507483723,1.6080965267760849E-10,1.4684846585125338E-10,1.7610469776705997E-10,190.3927115082424,173.86318003122423,208.50148208720509,1.8424538034030691E-5,1.6819243677633762E-5,2.0183202957601754E-5,21813975.070380166,19913365.621916089,23896169.626850069,6.878426950485337E-6,6.2801762169135044E-6,7.5338348365473861E-6,8143804.4060686296,7435497.5511630448,8919783.2263289317,5.5110576766362512E-6,5.0320531952958519E-6,6.0358264682350116E-6,6524889.5004870081,5957765.8203567239,7146196.4399883095]
[39,0.04,1.2118090726865314E-10,1.1061355398202006E-10,1.3275787038830023E-10,12547.958821309665,11453.737653308859,13746.722387084104,4.5501894951310339E-11,4.1534459870812696E-11,2.2943906834843514E-12,4711.5995168679001,4300.7822261049587,237.5780183963476,3.6433876275137596E-11,3.3257249693103856E-11,3.9913999233798816E-11,3772.6304374631272,3443.6992515159163,4132.9878614388699,4.1885117335426981E-6,3.823254768791469E-6,4.5886655180734042E-6,433709186.86512864,395887805.12935638,475144040.94945198,1.56108573015216E-6,1.4249641233989283E-6,1.7102124583332491E-6,161646251.87247249,147551223.58189052,177087925.70170453,1.249964502652675E-6,1.1409753180464771E-6,1.3693665644936853E-6,129430480.93056998,118144942.38137601,141794245.0657807,6.0967400503324294E-12,5.5657067940079641E-12,6.6785084702026004E-12,631.30112507079753,576.3140517496438,691.54168887418246,2.2943906834843514E-12,2.0950181525481931E-12,2.512811358473824E-12,237.5780183963476,216.93352608584703,260.19489507490283,1.8387023615929823E-12,1.6790697353119957E-12,2.0135863630094068E-12,190.39271150829043,173.86318003126809,208.50148208725767,2.1066671701821975E-7,1.9231173350192294E-7,2.3077534417074345E-7,21813975.070385668,19913365.621921111,23896169.626856092,7.8648138761033813E-8,7.180772204271308E-8,8.6142092064477241E-8,8143804.4060706822,7435497.5511649195,8919783.22633118,6.3013597729865505E-8,5.7536646213653123E-8,6.9013819733561744E-8,6524889.5004886528,5957765.8203582261,7146196.4399901107]
[44,0.04,3.2094672390950469E-14,2.9295916799675458E-14,3.5160822389179639E-14,12547.958821309698,11453.737653308888,13746.722387084139,1.2051142746374819E-14,1.1000370541322394E-14,6.076676514727472E-16,4711.599516867911,4300.7822261049696,237.5780183963482,9.6494848020125781E-15,8.8081576345840308E-15,1.0571192757134894E-14,3772.6304374631368,3443.699251515925,4132.9878614388799,1.1093241907793405E-9,1.0125861576483073E-9,1.2153046204524738E-9,433709186.86512977,395887805.1293574,475144040.94945318,4.1345238464295383E-10,3.7740067920069831E-10,4.5294848674009053E-10,161646251.87247288,147551223.58189088,177087925.70170495,3.3105216091522361E-10,3.0218645712627707E-10,3.626757074289947E-10,129430480.93057029,118144942.38137631,141794245.06578106,1.6147170290977227E-15,1.4740732694941659E-15,1.7687979587093467E-15,631.301125070799,576.31405174964516,691.54168887418405,6.076676514727472E-16,5.5486398620586834E-16,6.6551620340392052E-16,237.5780183963482,216.93352608584757,260.19489507490346,4.8697894123671891E-16,4.4470035990841595E-16,5.3329683782941578E-16,190.39271150829092,173.86318003126848,208.50148208725821,5.5794921978817617E-11,5.093361836280459E-11,6.1120676796457658E-11,21813975.070385721,19913365.621921159,23896169.626856152,2.0829900556012304E-11,1.9018221319238056E-11,2.2814668467131209E-11,8143804.4060707036,7435497.5511649381,8919783.2263312023,1.6689104091551267E-11,1.5238537590804937E-11,1.8278258388396663E-11,6524889.5004886696,5957765.820358241,7146196.4399901284]
[50,0.04,4.4867435462457327E-19,4.0954855071011107E-19,4.9153825598738961E-19,12547.958821309698,11453.737653308888,13746.722387084139,1.6847153410242998E-19,1.5378203874891859E-19,8.4950202335650219E-21,4711.599516867911,4300.7822261049696,237.5780183963482,1.348970418910827E-19,1.2313552835151593E-19,1.4778225588795297E-19,3772.6304374631368,3443.699251515925,4132.9878614388799,1.5508035393054454E-14,1.4155665315740466E-14,1.698961153463974E-14,433709186.86512977,395887805.1293574,475144040.94945318,5.77994626609661E-15,5.2759537194401724E-15,6.3320904943584863E-15,161646251.87247288,147551223.58189088,177087925.70170495,4.628014669736578E-15,4.2244803740588482E-15,5.0701028191394399E-15,129430480.93057029,118144942.38137631,141794245.06578106,2.2573282945739201E-20,2.0607123350669079E-20,2.4727290340216996E-20,631.301125070799,576.31405174964516,691.54168887418405,8.4950202335650219E-21,7.756840072482928E-21,9.3037264695259698E-21,237.5780183963482,216.93352608584757,260.19489507490346,6.8078265300115823E-21,6.2167840367014603E-21,7.4553374971948956E-21,190.39271150829092,173.86318003126848,208.50148208725821,7.7999707569013909E-16,7.1203743939973256E-16,8.5444960714414828E-16,21813975.070385721,19913365.621921159,23896169.626856152,2.9119606129701591E-16,2.658693029352257E-16,3.1894254989653601E-16,8143804.4060707036,7435497.5511649381,8919783.2263312023,2.3330890922726557E-16,2.1303040379077147E-16,2.5552483247616647E-16,6524889.5004886696,5957765.820358241,7146196.4399901284]

{"sheet":"All Counties NPV 5%","index":408,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU69","v":2251.1555945200903},{"$f":"'WTP Values '!CV69","v":2054.8478014307416},{"$f":"'WTP Values '!CW69","v":2466.2187251877695},{"$f":"C3","v":2251.1555945200903},{"$f":"D3","v":2054.8478014307416},{"$f":"E3","v":2466.2187251877695},{"$f":"'WTP Values '!CC69","v":845.2803968022821},{"$f":"'WTP Values '!CD69","v":771.57807950936797},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"I3","v":845.2803968022821},{"$f":"J3","v":771.57807950936797},{"$f":"K3","v":42.622476919486225},{"$f":"'WTP Values '!CI69","v":676.82546908975917},{"$f":"'WTP Values '!CJ69","v":617.81385692223466},{"$f":"'WTP Values '!CK69","v":741.4750780470489},{"$f":"O3","v":676.82546908975917},{"$f":"P3","v":617.81385692223466},{"$f":"Q3","v":741.4750780470489},{"$f":"'WTP Values '!BH69","v":77809217.922209412},{"$f":"'WTP Values '!BI69","v":71023905.960364968},{"$f":"'WTP Values '!BJ69","v":85242801.735191047},{"$f":"U3","v":77809217.922209412},{"$f":"V3","v":71023905.960364968},{"$f":"W3","v":85242801.735191047},{"$f":"'WTP Values '!AV69","v":29000004.655573111},{"$f":"'WTP Values '!AW69","v":26471298.413935091},{"$f":"'WTP Values '!AX69","v":31770304.66408094},{"$f":"AA3","v":29000004.655573111},{"$f":"AB3","v":26471298.413935091},{"$f":"AC3","v":31770304.66408094},{"$f":"'WTP Values '!BB69","v":23220362.402963921},{"$f":"'WTP Values '!BC69","v":21195690.214922864},{"$f":"'WTP Values '!BD69","v":25438472.71067702},{"$f":"AG3","v":23220362.402963921},{"$f":"AH3","v":21195690.214922864},{"$f":"AI3","v":25438472.71067702},{"$f":"'WTP Values '!CX69","v":113.25802704392545},{"$f":"'WTP Values '!CY69","v":103.39311917357263},{"$f":"'WTP Values '!CZ69","v":124.06543278650184},{"$f":"AM3","v":113.25802704392545},{"$f":"AN3","v":103.39311917357263},{"$f":"AO3","v":124.06543278650184},{"$f":"'WTP Values '!CF69","v":42.622476919486225},{"$f":"'WTP Values '!CG69","v":38.918769804836984},{"$f":"'WTP Values '!CH69","v":46.680037929252663},{"$f":"AS3","v":42.622476919486225},{"$f":"AT3","v":38.918769804836984},{"$f":"AU3","v":46.680037929252663},{"$f":"'WTP Values '!CL69","v":34.157238142976546},{"$f":"'WTP Values '!CM69","v":31.191771983165619},{"$f":"'WTP Values '!CN69","v":37.406026314762094},{"$f":"AY3","v":34.157238142976546},{"$f":"AZ3","v":31.191771983165619},{"$f":"BA3","v":37.406026314762094},{"$f":"'WTP Values '!BK69","v":3913517.1479065376},{"$f":"'WTP Values '!BL69","v":3572539.9695592015},{"$f":"'WTP Values '!BM69","v":4287071.4439819558},{"$f":"BE3","v":3913517.1479065376},{"$f":"BF3","v":3572539.9695592015},{"$f":"BG3","v":4287071.4439819558},{"$f":"'WTP Values '!AY69","v":1461032.1176914666},{"$f":"'WTP Values '!AZ69","v":1333958.9449336673},{"$f":"'WTP Values '!BA69","v":1600245.9202975056},{"$f":"BK3","v":1461032.1176914666},{"$f":"BL3","v":1333958.9449336673},{"$f":"BM3","v":1600245.9202975056},{"$f":"'WTP Values '!BE69","v":1170592.1028132089},{"$f":"'WTP Values '!BF69","v":1068847.7742342611},{"$f":"'WTP Values '!BG69","v":1282057.1317227371},{"$f":"BQ3","v":1170592.1028132089},{"$f":"BR3","v":1068847.7742342611},{"$f":"BS3","v":1282057.1317227371}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":2041.8644848254787},{"$f":"D3/(1+B4)^A4","v":1863.8075296423958},{"$f":"E3/(1+B4)^A4","v":2236.9330840705393},{"$f":"F3+C4","v":4293.0200793455688},{"$f":"G3+D4","v":3918.6553310731374},{"$f":"H3+E4","v":4703.1518092583083},{"$f":"I3/(1+B4)^A4","v":766.69423746238738},{"$f":"J3/(1+B4)^A4","v":699.84406304704578},{"$f":"K3/(1+B4)^A4","v":38.65984301087186},{"$f":"L3+I4","v":1611.9746342646695},{"$f":"M3+J4","v":1471.4221425564137},{"$f":"N3+K4","v":81.282319930358085},{"$f":"O3/(1+B4)^A4","v":613.90065223560919},{"$f":"P3/(1+B4)^A4","v":560.37538042833069},{"$f":"Q3/(1+B4)^A4","v":672.53975333065659},{"$f":"R3+O4","v":1290.7261213253682},{"$f":"S3+P4","v":1178.1892373505652},{"$f":"T3+Q4","v":1414.0148313777054},{"$f":"U3/(1+B4)^A4","v":70575254.351210356},{"$f":"V3/(1+B4)^A4","v":64420776.381283417},{"$f":"W3/(1+B4)^A4","v":77317734.000173286},{"$f":"X3+U4","v":148384472.27341977},{"$f":"Y3+V4","v":135444682.3416484},{"$f":"Z3+W4","v":162560535.73536432},{"$f":"AA3/(1+B4)^A4","v":26303859.098025497},{"$f":"AB3/(1+B4)^A4","v":24010247.994498949},{"$f":"AC3/(1+B4)^A4","v":28816602.869914684},{"$f":"AD3+AA4","v":55303863.753598608},{"$f":"AE3+AB4","v":50481546.408434041},{"$f":"AF3+AC4","v":60586907.533995628},{"$f":"AG3/(1+B4)^A4","v":21061553.199967276},{"$f":"AH3/(1+B4)^A4","v":19225115.841199875},{"$f":"AI3/(1+B4)^A4","v":23073444.635534711},{"$f":"AJ3+AG4","v":44281915.602931201},{"$f":"AK3+AH4","v":40420806.056122735},{"$f":"AL3+AI4","v":48511917.346211731},{"$f":"AM3/(1+B4)^A4","v":102.72836920083941},{"$f":"AN3/(1+B4)^A4","v":93.780606960156575},{"$f":"AO3/(1+B4)^A4","v":112.531004795013},{"$f":"AP3+AM4","v":215.98639624476488},{"$f":"AQ3+AN4","v":197.17372613372919},{"$f":"AR3+AO4","v":236.59643758151486},{"$f":"AS3/(1+B4)^A4","v":38.65984301087186},{"$f":"AT3/(1+B4)^A4","v":35.300471478310186},{"$f":"AU3/(1+B4)^A4","v":42.340170457372025},{"$f":"AV3+AS4","v":81.282319930358085},{"$f":"AW3+AT4","v":74.21924128314717},{"$f":"AX3+AU4","v":89.020208386624688},{"$f":"AY3/(1+B4)^A4","v":30.981621898391424},{"$f":"AZ3/(1+B4)^A4","v":28.291856674073124},{"$f":"BA3/(1+B4)^A4","v":33.928368539466753},{"$f":"BB3+AY4","v":65.138860041367963},{"$f":"BC3+AZ4","v":59.483628657238739},{"$f":"BD3+BA4","v":71.334394854228847},{"$f":"BE3/(1+B4)^A4","v":3549675.4176023016},{"$f":"BF3/(1+B4)^A4","v":3240399.0653598197},{"$f":"BG3/(1+B4)^A4","v":3888500.1759473518},{"$f":"BH3+BE4","v":7463192.5655088387},{"$f":"BI3+BF4","v":6812939.0349190217},{"$f":"BJ3+BG4","v":8175571.6199293081},{"$f":"BK3/(1+B4)^A4","v":1325199.199720151},{"$f":"BL3/(1+B4)^A4","v":1209940.0861076347},{"$f":"BM3/(1+B4)^A4","v":1451470.2224920685},{"$f":"BN3+BK4","v":2786231.3174116174},{"$f":"BO3+BL4","v":2543899.0310413018},{"$f":"BP3+BM4","v":3051716.1427895743},{"$f":"BQ3/(1+B4)^A4","v":1061761.5445017768},{"$f":"BR3/(1+B4)^A4","v":969476.43921474926},{"$f":"BS3/(1+B4)^A4","v":1162863.6115398975},{"$f":"BT3+BQ4","v":2232353.6473149857},{"$f":"BU3+BR4","v":2038324.2134490104},{"$f":"BV3+BS4","v":2444920.7432626346}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":1763.8393130983509},{"$f":"D4/(1+B5)^A5","v":1610.0270205311699},{"$f":"E4/(1+B5)^A5","v":1932.346903419103},{"$f":"F4+C5","v":6056.8593924439192},5528.6823516043078,6635.4987126774113,{"$f":"I4/(1+B5)^A5","v":662.29930889742991},{"$f":"J4/(1+B5)^A5","v":604.55161476907085},{"$f":"K4/(1+B5)^A5","v":33.395825946115416},{"$f":"L4+I5","v":2274.2739431620994},2075.9737573254847,114.67814587647351,{"$f":"O4/(1+B5)^A5","v":530.31046516411539},{"$f":"P4/(1+B5)^A5","v":484.07332290537147},{"$f":"Q4/(1+B5)^A5","v":580.96512543410563},{"$f":"R4+O5","v":1821.0365864894836},1662.2625602559367,1994.979956811811,{"$f":"U4/(1+B5)^A5","v":60965558.234497651},{"$f":"V4/(1+B5)^A5","v":55649088.764741093},{"$f":"W4/(1+B5)^A5","v":66789965.662605144},{"$f":"X4+U5","v":209350030.5079174},191093771.10638949,229350501.39796945,{"$f":"AA4/(1+B5)^A5","v":22722262.475348663},{"$f":"AB4/(1+B5)^A5","v":20740954.967713159},{"$f":"AC4/(1+B5)^A5","v":24892865.02098234},{"$f":"AD4+AA5","v":78026126.228947267},71222501.376147196,85479772.554977968,{"$f":"AG4/(1+B5)^A5","v":18193761.537602656},{"$f":"AH4/(1+B5)^A5","v":16607377.899751537},{"$f":"AI4/(1+B5)^A5","v":19931709.003809273},{"$f":"AJ4+AG5","v":62475677.140533857},57028183.955874272,68443626.350021005,{"$f":"AM4/(1+B5)^A5","v":88.740627751507958},{"$f":"AN4/(1+B5)^A5","v":81.011214305285876},{"$f":"AO4/(1+B5)^A5","v":97.208512942458043},{"$f":"AP4+AM5","v":304.72702399627281},278.18494043901507,333.80495052397293,{"$f":"AS4/(1+B5)^A5","v":33.395825946115416},{"$f":"AT4/(1+B5)^A5","v":30.493874508852333},{"$f":"AU4/(1+B5)^A5","v":36.575031169309597},{"$f":"AV4+AS5","v":114.67814587647351},104.7131157919995,125.59523955593428,{"$f":"AY4/(1+B5)^A5","v":26.763089859316636},{"$f":"AZ4/(1+B5)^A5","v":24.43956952732804},{"$f":"BA4/(1+B5)^A5","v":29.308600401223842},{"$f":"BB4+AY5","v":91.901949900684599},83.923198184566786,100.64299525545269,{"$f":"BE4/(1+B5)^A5","v":3066343.0883077863},{"$f":"BF4/(1+B5)^A5","v":2799178.5469040661},{"$f":"BG4/(1+B5)^A5","v":3359032.6538795824},{"$f":"BH4+BE5","v":10529535.653816625},9612117.5818230882,11534604.273808891,{"$f":"BK4/(1+B5)^A5","v":1144756.8942620892},{"$f":"BL4/(1+B5)^A5","v":1045191.7383501864},{"$f":"BM4/(1+B5)^A5","v":1253834.5513374957},{"$f":"BN4+BK5","v":3930988.2116737068},3589090.7693914883,4305550.6941270698,{"$f":"BQ4/(1+B5)^A5","v":917189.54281548574},{"$f":"BR4/(1+B5)^A5","v":837470.19908411545},{"$f":"BS4/(1+B5)^A5","v":1004525.3096122643},{"$f":"BT4+BQ5","v":3149543.1901304713},2875794.4125331258,3449446.052874899]
[4,0.05,1451.1149680212263,1324.5732142727936,1589.7465795993257,7507.9743604651458,6853.2555658771016,8225.245292276737,544.87528048286867,497.36610960994307,27.474828653588094,2819.1492236449681,2573.3398669354278,142.15297453006161,436.28773209855183,398.2483207349789,477.96144646241481,2257.3243185880356,2060.5108809909157,2472.9414032742256,50156515.636589818,45782643.046665609,54948270.04189007,259506546.14450723,236876414.1530551,284298771.43985951,18693661.571340058,17063634.981484596,20479421.657422446,96719787.800287321,88286136.357631788,105959194.21240041,14968052.64275906,13662930.897929596,16397866.324265525,77443729.783292919,70691114.853803873,84841492.674286529,73.007134065750762,66.648126494854196,79.973684168598922,377.73415806202354,344.83306693386925,413.77863469257187,27.474828653588094,25.0873860244259,30.090368658581227,142.15297453006161,129.8005018164254,155.68560821451553,22.018060260337318,20.106494332981043,24.112258082773199,113.92001016102192,104.02969251754783,124.75525333822588,2522688.0473117982,2302891.1179223191,2763484.4772534757,13052223.701128423,11915008.699745407,14298088.751062367,941794.32994448952,859881.82977272756,1031532.7883649267,4872782.5416181963,4448972.5991642158,5337083.4824919961,754574.10672753491,688988.80535095185,826425.45820909133,3904117.2968580062,3564783.2178840777,4275871.5110839903]
[5,0.05,1136.9865479986718,1037.8377727859665,1245.6080431698044,8644.9609084638178,7891.0933386630677,9470.8533354465417,426.92403972016842,389.69936119401007,21.527247169323651,3246.0732633651364,2963.039228129438,163.68022169938527,341.84285420839632,312.03798004797932,374.49529986641545,2599.1671727964317,2372.5488610388948,2847.4367031406409,39298942.420152538,35871898.797147751,43053407.379995793,298805488.56465977,272748312.95020282,327352178.81985533,14646972.988250824,13369804.503059719,16046162.742731342,111366760.78853814,101655940.8606915,122005356.95513175,11727860.906679092,10705263.869178236,12848157.339314006,89171590.689972013,81396378.722982109,97689650.013600528,57.202999879386532,52.220551054818038,62.661474174981599,434.93715794141008,397.05361798868728,476.44010886755348,21.527247169323651,19.656623398432817,23.576591202680813,163.68022169938527,149.45712521485822,179.26219941719634,17.251726348853619,15.753964425840431,18.892585140493399,131.17173650987553,119.78365694338827,143.64783847871928,1976592.0949060156,1804375.4494199385,2165262.3985575088,15028815.796034439,13719384.149165345,16463351.149619875,737920.50094313687,673739.91369770921,808232.93125409121,5610703.0425613336,5122712.5128619252,6145316.4137460869,591228.55716058717,539840.75739631453,647525.9711425089,4495345.8540185932,4104623.975280392,4923397.4822264994]
[9,0.05,263.07304663196408,240.13225598589509,288.20561105384525,10767.551704884905,9828.5875936049688,11796.224882747731,98.780595080304792,90.167643935887767,4.9809195266221504,4043.0792077855085,3690.552037227817,203.86850430863711,79.094727447975202,72.198551707229015,86.64976701670173,3237.3387478623363,2955.079011241201,3546.565710602159,9092889.032048367,8299948.4221251914,9961587.555524718,372170977.0455274,339716002.56007451,407726714.84246939,3388979.2405527453,3093471.2549455604,3712720.1961298641,138710558.40427369,126615448.11088362,151961241.1435138,2713562.5347781871,2476956.6412382,2972773.865099513,111065824.76516074,101381570.80988397,121675316.8338467,13.235484167553814,12.082657870466777,14.498452023622184,541.72695355102735,494.54189632241111,593.42009302665281,4.9809195266221504,4.5480993711184281,5.4550915204784349,203.86850430863711,186.153221565048,223.27631338000387,3.9916604275067926,3.6451120950661093,4.3713181483209391,163.3782350255419,149.19404878689244,178.91758499454167,457338.83595269156,417491.7879040527,500992.88944870012,18718829.715997793,17087894.294662159,20505585.463741407,170738.16281907575,155888.22228899397,187006.87355321716,6988294.7709325748,6380488.2908722432,7654171.363933567,136796.95512830082,124906.97712680532,149822.90714136051,5599084.7647553338,5112429.2348934943,6132235.5895990077]
[16,0.05,3.1034884896735568,2.8328546082265951,3.3999788576450292,11127.911510474831,10157.522899562053,12191.01149923674,1.1653205973005289,1.063713096718327,5.8760206021744116E-2,4178.38974793748,3814.0644800844016,210.69141230036186,0.93308523762248852,0.85173063931537574,1.0222124919754327,3345.6834109559109,3053.9772312990285,3665.2593342793662,107269.35659174547,97914.988717890068,117517.44510982513,384626497.53989321,351085345.93483597,421372186.32209957,39979.99110685083,36493.865699174472,43799.182552468999,143352812.39383721,130852912.62616609,157046958.38142931,32012.059770133324,29220.805870916658,35069.991361166416,114782886.92720266,104774528.1086984,125747448.98803411,0.15613979955432272,0.14253983867118486,0.17103910700644401,559.85703780926292,511.09282883699257,613.28020191837265,5.8760206021744116E-2,5.3654200720548384E-2,6.4354041437035714E-2,210.69141230036186,192.38324864749845,230.74874639798983,4.7089857171052261E-2,4.3001605734371076E-2,5.1568702045688079E-2,168.84604708022832,154.18715584498318,184.90545558131598,5395.2536431659919,4925.1756304252003,5910.243127215992,19345296.532429945,17659778.269286774,21191849.991997082,2014.2083343046243,1839.0226963326731,2206.131289360796,7222173.4291530754,6594025.3681099964,7910335.0472161584,1613.8018740361824,1473.5350913211278,1767.4698102125792,5786470.4539639009,5283527.9261904825,6337464.3440517941]
[19,0.05,0.22265271191770392,0.20323670059964077,0.24392373796016556,{"$f":"F20+C21","v":11130.050837248715},10159.475670364993,12193.355205625534,8.3603271642812838E-2,7.6313672976317831E-2,4.2156171247667443E-3,{"$f":"L20+I21","v":4179.1930380293406},3814.7977291088819,210.73191745525432,6.6942074796892514E-2,6.110547446783525E-2,7.3336306627779499E-2,{"$f":"R20+O21","v":3346.3266143181277},3054.5643545208113,3665.9639757046384,7695.7956281421875,7024.6878143642698,8431.021393636529,{"$f":"X20+U21","v":384700441.49275059},351152841.64414036,421453194.586689,2868.2733871915698,2618.1692612420011,3142.2725773059265,{"$f":"AD20+AA21","v":143380371.78891119},130878068.93147624,157077150.45857748,2296.6323044560522,2096.38015195755,2516.0166404598099,{"$f":"AJ20+AG21","v":114804953.79059888},104794670.87789573,125771623.77448116,1.1201894231195757E-2,1.0226196018464881E-2,1.2270811103595501E-2,{"$f":"AP20+AM21","v":559.96466960966006},511.1910857805027,613.39810425383075,4.2156171247667443E-3,3.8492984059571933E-3,4.616934103830835E-3,{"$f":"AV20+AS21","v":210.73191745525432},192.42023408131416,230.79310754974276,3.3783545316306181E-3,3.0850522453784585E-3,3.6996790543135645E-3,{"$f":"BB20+AY21","v":168.87850751710749},154.2167981287466,184.94100341896635,387.07018219395309,353.34550601168985,424.0169295765711,{"$f":"BH20+BE21","v":19349015.64097799},17663173.339101695,21195924.098089073,144.50478856048161,131.93649403859962,158.27386376881628,{"$f":"BN20+BK21","v":7223561.8827697374},6595293.0610642741,7911855.7990248837,115.77853919794106,105.71541840100738,126.80309522201392,{"$f":"BT20+BQ21","v":5787582.895517447},5284543.677685488,6338682.7134769093]
[25,0.05,3.0695351770143028E-4,2.8018621303903252E-4,3.3627818306308842E-4,11130.179869075402,10159.593450213721,12193.49656444937,1.1525715586879918E-4,1.0520756817664771E-4,5.8117347621071152E-6,4179.241487845039,3814.8419544521994,210.73436049209641,9.2287693979372387E-5,8.4241239090093313E-5,1.0110291089985917E-4,3346.3654086275201,3054.5997664002498,3666.0064756029105,10.609579013089492,9.6843762503574204,11.623176076783153,384704901.36462528,351156912.59523177,421458080.53701901,3.9542595207790199,3.6094609302267635,4.3320003285533764,143382034.01234153,130879586.2144208,157078971.47017491,3.1661835988779328,2.8901119440246195,3.4686312676484623,114806284.73626272,104795885.77331787,125773081.85788062,1.5443157236080771E-5,1.4098040008299421E-5,1.6916787587525967E-5,559.97116133779832,511.19701207145579,613.40521544128501,5.8117347621071152E-6,5.3067203907572026E-6,6.3649984406675004E-6,210.73436049209641,192.42246482892332,230.79578315802965,4.6574676705931049E-6,4.253115225300416E-6,5.1004521360045093E-6,168.88046534305386,154.2185859799846,184.94314745908343,0.53362275715591778,0.48712923862507862,0.58455828800591936,19349239.956110891,17663378.110091001,21196169.824622106,0.19921721496810707,0.18189031074236725,0.21819953965794087,7223645.6262672776,6595369.5209766002,7911947.5219847476,0.15961462842759624,0.14574140720756942,0.17481330363590203,5787649.9915625621,5284604.9419450946,6338756.1984790238]
[36,0.05,1.8260877030716301E-11,1.6668471566384048E-11,2.0005421651498304E-11,11130.179986281217,10159.593557198823,12193.496692852392,6.8567279045730131E-12,6.2588709833362274E-12,3.4574411989376834E-13,4179.241531854339,3814.841994624207,210.73436271122435,5.4902587330662915E-12,5.011569567466785E-12,6.0146820835120605E-12,3346.3654438662579,3054.599798566564,3666.0065142076123,6.3117119216123218E-7,5.7613024001562774E-7,6.9147078239693898E-7,384704905.41574138,351156916.29307252,421458084.9751628,2.3524163331700555E-7,2.1472932673199558E-7,2.5771369518456314E-7,143382035.522219,130879587.59264188,157078973.12428731,1.8835845175756821E-7,1.7193475810292719E-7,2.0635127271952754E-7,114806285.94522472,104795886.87686585,125773083.18232791,9.1872410313404768E-13,8.3870214908592582E-13,1.0063913917775574E-12,559.97116723454735,511.19701745459088,613.40522190071863,3.4574411989376834E-13,3.1570046571764859E-13,3.7865815872091119E-13,210.73436271122435,192.42246685521866,230.79578558841337,2.7707597242773372E-13,2.5302076584189041E-13,3.0342942460502269E-13,168.88046712144134,154.21858760397586,184.94314940661829,3.1745586830818704E-8,2.8979655262499595E-8,3.4775776783718539E-8,19349240.159867119,17663378.296094347,21196170.047827337,1.1851569879948069E-8,1.0820780365761768E-8,1.2980841502289766E-8,7223645.7023355262,6595369.590428818,7911947.605301125,9.4955846209096132E-9,8.6702570970033696E-9,1.0399764319148586E-8,5787650.0525091272,5284604.9975943677,6338756.2652289858]
[39,0.05,7.013608791929909E-14,6.4020002176992418E-14,7.6836507329412557E-14,11130.17998628122,10159.593557198827,12193.496692852395,2.633521217764754E-14,2.4038972762613272E-14,1.3279285518248091E-15,4179.2415318543399,3814.8419946242079,210.73436271122441,2.1086898978308952E-14,1.9248357195894578E-14,2.3101095895134425E-14,3346.3654438662588,3054.5997985665649,3666.0065142076132,2.4241923403288227E-9,2.2127919211511124E-9,2.6557900535796932E-9,384704905.4157415,351156916.29307264,421458084.97516292,9.0351234767357876E-10,8.2472900470193831E-10,9.8982268776402553E-10,143382035.52221903,130879587.5926419,157078973.12428734,7.234441648443462E-10,6.6036430180250225E-10,7.9255070725090698E-10,114806285.94522475,104795886.87686588,125773083.18232794,3.528621016537299E-15,3.2212739600321469E-15,3.8653321533356712E-15,559.97116723454747,511.19701745459099,613.40522190071874,1.3279285518248091E-15,1.2125373596510182E-15,1.4543442720049895E-15,210.73436271122441,192.42246685521872,230.79578558841342,1.064189016213672E-15,9.7179815890798485E-16,1.1654069388673508E-15,168.8804671214414,154.21858760397589,184.94314940661835,1.2192794821797816E-10,1.1130460196094548E-10,1.335662539023806E-10,19349240.159867123,17663378.296094351,21196170.047827344,4.5519322302185677E-11,4.1560282225870886E-11,4.9856610903171341E-11,7223645.7023355281,6595369.5904288199,7911947.6053011268,3.647049135137498E-11,3.3300586440371093E-11,3.9943250447439398E-11,5787650.052509129,5284604.9975943696,6338756.2652289877]
[44,0.05,2.4899391470479702E-18,2.2728086829993627E-18,2.7278143563136812E-18,11130.17998628122,10159.593557198827,12193.496692852395,9.3494059466774905E-19,8.5342055869044913E-19,4.7143508909077383E-20,4179.2415318543399,3814.8419946242079,210.73436271122441,7.4861739246636353E-19,6.8334632740803954E-19,8.2012448534610562E-19,3346.3654438662588,3054.5997985665649,3666.0065142076132,8.6062561902567153E-14,7.8557521415869439E-14,9.4284637437399701E-14,384704905.4157415,351156916.29307264,421458084.97516292,3.2076079961891063E-14,2.9279149941697914E-14,3.5140229973130746E-14,143382035.52221903,130879587.5926419,157078973.12428734,2.5683382124506782E-14,2.3443949828838452E-14,2.8136770820112635E-14,114806285.94522475,104795886.87686588,125773083.18232794,1.2527148098539435E-19,1.1436018709340124E-19,1.3722524495532053E-19,559.97116723454747,511.19701745459099,613.40522190071874,4.7143508909077383E-20,4.3046943857592709E-20,5.1631461685130065E-20,210.73436271122441,192.42246685521872,230.79578558841342,3.7780349174561853E-20,3.4500331436768235E-20,4.1373741327945978E-20,168.8804671214414,154.21858760397589,184.94314940661835,4.3286299591803005E-15,3.9514848046278075E-15,4.7418077366783608E-15,19349240.159867123,17663378.296094351,21196170.047827344,1.6160060520871795E-15,1.4754540315340704E-15,1.7699864778569411E-15,7223645.7023355281,6595369.5904288199,7911947.6053011268,1.2947586160259065E-15,1.1822221092933097E-15,1.4180469127941436E-15,5787650.052509129,5284604.9975943696,6338756.2652289877]
[50,0.05,2.2763471725868527E-24,2.0778425952739851E-24,2.4938169692613958E-24,11130.17998628122,10159.593557198827,12193.496692852395,8.5473951511297717E-25,7.8021243133821422E-25,4.3099444152373064E-26,4179.2415318543399,3814.8419946242079,210.73436271122441,6.8439949093154208E-25,6.24727508757439E-25,7.4977256195204859E-25,3346.3654438662588,3054.5997985665649,3666.0065142076132,7.8679942714566062E-20,7.1818699654751195E-20,8.6196712117826884E-20,384704905.4157415,351156916.29307264,421458084.97516292,2.9324529483175286E-20,2.676752573031718E-20,3.2125830560246566E-20,143382035.52221903,130879587.5926419,157078973.12428734,2.34802100890309E-20,2.1432880787634889E-20,2.5723142181214808E-20,114806285.94522475,104795886.87686588,125773083.18232794,1.1452544207152718E-25,1.0455014085593318E-25,1.2545378819073773E-25,559.97116723454747,511.19701745459099,613.40522190071874,4.3099444152373064E-26,3.9354290668071621E-26,4.7202411337166682E-26,210.73436271122441,192.42246685521872,230.79578558841342,3.4539475040913939E-26,3.1540823803869319E-26,3.7824618807599793E-26,168.8804671214414,154.21858760397589,184.94314940661835,3.9573113987291303E-21,3.6125185120281693E-21,4.3350459577035997E-21,19349240.159867123,17663378.296094351,21196170.047827344,1.4773818114844971E-21,1.3488866251797388E-21,1.6181534874711484E-21,7223645.7023355281,6595369.5904288199,7911947.6053011268,1.183691624860524E-21,1.0808087254060287E-21,1.2964040042349978E-21,5787650.052509129,5284604.9975943696,6338756.2652289877]

{"sheet":"AllCounties exc Del,Mont,PHL","index":409,"n_rows":23,"n_cols":11,"rows_kept":15,"cut":true,"hidden":false,"merged":[[10,1,10,10],[15,1,15,10]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,"County","All Counties (w/o Del, Mont, PHL)"]
[null,"Number of households",{"$f":"'WTP Values '!C70","v":3865841},null,"CLICK HERE TO GO BACK TO COUNTY LIST"]
[null,"Percent of county forested",{"$f":"'WTP Values '!DA70","v":0.57566108544868289}]
[null,"Square miles of surface water",{"$f":"'WTP Values '!BU70","v":2.2918302625397802}]
[null,"Miles of major rivers",{"$f":"'WTP Values '!BV70","v":292.23798896772564}]
[null,"Miles of tributaries",{"$f":"'WTP Values '!BW70","v":985.03226550685235}]
[]
[null,"Select number of years",1]
[]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!X3:X52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!X3:X52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!X3:X52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!X3:X52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!X3:X52), \"NULL\")))))","v":3866578281.8907623},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!Y3:Y52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!Y3:Y52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!Y3:Y52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!Y3:Y52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!Y3:Y52), \"NULL\")))))","v":3529396518.6456852},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!Z3:Z52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!Z3:Z52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!Z3:Z52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!Z3:Z52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!Z3:Z52), \"NULL\")))))","v":4235974547.145143},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AD3:AD52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AD3:AD52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AD3:AD52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AD3:AD52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AD3:AD52), \"NULL\")))))","v":22103294.206786994},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AE3:AE52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AE3:AE52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AE3:AE52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AE3:AE52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AE3:AE52), \"NULL\")))))","v":20175977.927722216},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AF3:AF52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AF3:AF52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AF3:AF52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AF3:AF52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AF3:AF52), \"NULL\")))))","v":24214747.176836945},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AJ3:AJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AJ3:AJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AJ3:AJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AJ3:AJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AJ3:AJ52), \"NULL\")))))","v":1150382758.7621298},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AK3:AK52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AK3:AK52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AK3:AK52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AK3:AK52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AK3:AK52), \"NULL\")))))","v":1050077735.4939948},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!AL3:AL52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!AL3:AL52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!AL3:AL52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!AL3:AL52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!AL3:AL52), \"NULL\")))))","v":1260270970.4640536}]
[null,"Only acquisition and easement strategies",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BH3:BH52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BH3:BH52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BH3:BH52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BH3:BH52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BH3:BH52), \"NULL\")))))","v":194487326.68920246},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BI3:BI52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BI3:BI52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BI3:BI52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BI3:BI52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BI3:BI52), \"NULL\")))))","v":177543185.15702254},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BJ3:BJ52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BJ3:BJ52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BJ3:BJ52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BJ3:BJ52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BJ3:BJ52), \"NULL\")))))","v":213050319.36024883},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BN3:BN52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BN3:BN52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BN3:BN52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BN3:BN52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BN3:BN52), \"NULL\")))))","v":72395841.445400834},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BO3:BO52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BO3:BO52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BO3:BO52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BO3:BO52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BO3:BO52), \"NULL\")))))","v":66100463.050066985},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BP3:BP52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BP3:BP52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BP3:BP52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BP3:BP52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BP3:BP52), \"NULL\")))))","v":79292683.21174857},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BT3:BT52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BT3:BT52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BT3:BT52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BT3:BT52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BT3:BT52), \"NULL\")))))","v":58007046.74449265},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BU3:BU52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BU3:BU52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BU3:BU52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BU3:BU52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BU3:BU52), \"NULL\")))))","v":52966493.856083438},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!BV3:BV52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!BV3:BV52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!BV3:BV52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!BV3:BV52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!BV3:BV52), \"NULL\")))))","v":63529176.393130288}]
[null,"NPV","All surface waters","(Low 95% CI)","(High 95% CI)","Protect Rivers only","(Low 95% CI)","(High 95% CI)","Protect single sited","(Low 95% CI)","(High 95% CI)"]
[null,"Any conservation strategy",{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!F3:F52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!F3:F52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!F3:F52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!F3:F52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!F3:F52), \"NULL\")))))","v":493.71641160484643},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!G3:G52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!G3:G52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!G3:G52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!G3:G52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!G3:G52), \"NULL\")))))","v":450.66196556432413},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!H3:H52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!H3:H52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!H3:H52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!H3:H52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!H3:H52), \"NULL\")))))","v":540.88429938413185},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!L3:L52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!L3:L52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!L3:L52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!L3:L52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!L3:L52), \"NULL\")))))","v":184.79007256844861},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!M3:M52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!M3:M52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!M3:M52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!M3:M52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!M3:M52), \"NULL\")))))","v":168.67680215017978},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!N3:N52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!N3:N52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!N3:N52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!N3:N52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!N3:N52), \"NULL\")))))","v":9.3078816213787299},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!R3:R52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!R3:R52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!R3:R52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!R3:R52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!R3:R52), \"NULL\")))))","v":147.96138246452458},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!S3:S52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!S3:S52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!S3:S52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!S3:S52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!S3:S52), \"NULL\")))))","v":135.05988764592476},{"$f":"IF(C8=1%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 1%'!A3:A52,'All Counties-2 NPV 1%'!T3:T52),IF(C8=2%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 2%'!A3:A52,'All Counties-2 NPV 2%'!T3:T52),IF(C8=3%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 3%'!A3:A52,'All Counties-2 NPV 3%'!T3:T52),IF(C8=4%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 4%'!A3:A52,'All Counties-2 NPV 4%'!T3:T52),IF(C8=5%,_xlfn.XLOOKUP(C9,'All Counties-2 NPV 5%'!A3:A52,'All Counties-2 NPV 5%'!T3:T52), \"NULL\")))))","v":162.09549208042796}]
[null,"a Estimated mean willingness-to-pay per household aggregated to 50% of households in the county"]
[null,"d One type of surface water resource"]

{"sheet":"Sheet1","index":410,"n_rows":9,"n_cols":18,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3866578282,null,"All local surface waters",{"$f":"'WTP Values '!AO51","v":99.588266195888153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150382759,null,"All local rivers ",{"$f":"'WTP Values '!Q51","v":34.150662470527507}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,22103294,null,"Single local site",{"$f":"'WTP Values '!AC51","v":27.364651119499097}]

{"sheet":"All Counties-2 NPV 1%","index":411,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.01,{"$f":"'WTP Values '!CU70","v":493.71641160484643},{"$f":"'WTP Values '!CV70","v":450.66196556432413},{"$f":"'WTP Values '!CW70","v":540.88429938413185},{"$f":"C3","v":493.71641160484643},{"$f":"D3","v":450.66196556432413},{"$f":"E3","v":540.88429938413185},{"$f":"'WTP Values '!CC70","v":184.79007256844861},{"$f":"'WTP Values '!CD70","v":168.67680215017978},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"I3","v":184.79007256844861},{"$f":"J3","v":168.67680215017978},{"$f":"K3","v":9.3078816213787299},{"$f":"'WTP Values '!CI70","v":147.96138246452458},{"$f":"'WTP Values '!CJ70","v":135.05988764592476},{"$f":"'WTP Values '!CK70","v":162.09549208042796},{"$f":"O3","v":147.96138246452458},{"$f":"P3","v":135.05988764592476},{"$f":"Q3","v":162.09549208042796},{"$f":"'WTP Values '!BH70","v":3866578281.8907623},{"$f":"'WTP Values '!BI70","v":3529396518.6456852},{"$f":"'WTP Values '!BJ70","v":4235974547.145143},{"$f":"U3","v":3866578281.8907623},{"$f":"V3","v":3529396518.6456852},{"$f":"W3","v":4235974547.145143},{"$f":"'WTP Values '!AV70","v":22103294.206786994},{"$f":"'WTP Values '!AW70","v":20175977.927722216},{"$f":"'WTP Values '!AX70","v":24214747.176836945},{"$f":"AA3","v":22103294.206786994},{"$f":"AB3","v":20175977.927722216},{"$f":"AC3","v":24214747.176836945},{"$f":"'WTP Values '!BB70","v":1150382758.7621298},{"$f":"'WTP Values '!BC70","v":1050077735.4939948},{"$f":"'WTP Values '!BD70","v":1260270970.4640536},{"$f":"AG3","v":1150382758.7621298},{"$f":"AH3","v":1050077735.4939948},{"$f":"AI3","v":1260270970.4640536},{"$f":"'WTP Values '!CX70","v":24.830311819836499},{"$f":"'WTP Values '!CY70","v":22.666729126990873},{"$f":"'WTP Values '!CZ70","v":27.200604206395024},{"$f":"AM3","v":24.830311819836499},{"$f":"AN3","v":22.666729126990873},{"$f":"AO3","v":27.200604206395024},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"'WTP Values '!CG70","v":8.49815356288053},{"$f":"'WTP Values '!CH70","v":10.194971474051192},{"$f":"AS3","v":9.3078816213787299},{"$f":"AT3","v":8.49815356288053},{"$f":"AU3","v":10.194971474051192},{"$f":"'WTP Values '!CL70","v":7.4571571588219712},{"$f":"'WTP Values '!CM70","v":6.8088280437501343},{"$f":"'WTP Values '!CN70","v":8.16742793817353},{"$f":"AY3","v":7.4571571588219712},{"$f":"AZ3","v":6.8088280437501343},{"$f":"BA3","v":8.16742793817353},{"$f":"'WTP Values '!BK70","v":194487326.68920246},{"$f":"'WTP Values '!BL70","v":177543185.15702254},{"$f":"'WTP Values '!BM70","v":213050319.36024883},{"$f":"BE3","v":194487326.68920246},{"$f":"BF3","v":177543185.15702254},{"$f":"BG3","v":213050319.36024883},{"$f":"'WTP Values '!AY70","v":72395841.445400834},{"$f":"'WTP Values '!AZ70","v":66100463.050066985},{"$f":"'WTP Values '!BA70","v":79292683.21174857},{"$f":"BK3","v":72395841.445400834},{"$f":"BL3","v":66100463.050066985},{"$f":"BM3","v":79292683.21174857},{"$f":"'WTP Values '!BE70","v":58007046.74449265},{"$f":"'WTP Values '!BF70","v":52966493.856083438},{"$f":"'WTP Values '!BG70","v":63529176.393130288},{"$f":"BQ3","v":58007046.74449265},{"$f":"BR3","v":52966493.856083438},{"$f":"BS3","v":63529176.393130288}]
[2,0.01,{"$f":"C3/(1+B4)^A4","v":483.98824782359225},{"$f":"D3/(1+B4)^A4","v":441.78214446066477},{"$f":"E3/(1+B4)^A4","v":530.2267418724947},{"$f":"F3+C4","v":977.70465942843862},{"$f":"G3+D4","v":892.44411002498896},{"$f":"H3+E4","v":1071.1110412566265},{"$f":"I3/(1+B4)^A4","v":181.14897810846838},{"$f":"J3/(1+B4)^A4","v":165.35320277441406},{"$f":"K3/(1+B4)^A4","v":9.1244795817848541},{"$f":"L3+I4","v":365.93905067691696},{"$f":"M3+J4","v":334.03000492459387},{"$f":"N3+K4","v":18.432361203163584},{"$f":"O3/(1+B4)^A4","v":145.04595869475989},{"$f":"P3/(1+B4)^A4","v":132.39867429264265},{"$f":"Q3/(1+B4)^A4","v":158.90157051311436},{"$f":"R3+O4","v":293.00734115928446},{"$f":"S3+P4","v":267.45856193856741},{"$f":"T3+Q4","v":320.9970625935423},{"$f":"U3/(1+B4)^A4","v":3790391414.460114},{"$f":"V3/(1+B4)^A4","v":3459853464.0189052},{"$f":"W3/(1+B4)^A4","v":4152509113.9546542},{"$f":"X3+U4","v":7656969696.3508759},{"$f":"Y3+V4","v":6989249982.6645908},{"$f":"Z3+W4","v":8388483661.0997972},{"$f":"AA3/(1+B4)^A4","v":21667771.989792172},{"$f":"AB3/(1+B4)^A4","v":19778431.455467321},{"$f":"AC3/(1+B4)^A4","v":23737620.994840648},{"$f":"AD3+AA4","v":43771066.196579166},{"$f":"AE3+AB4","v":39954409.383189537},{"$f":"AF3+AC4","v":47952368.171677589},{"$f":"AG3/(1+B4)^A4","v":1127715673.7203507},{"$f":"AH3/(1+B4)^A4","v":1029387055.6749288},{"$f":"AI3/(1+B4)^A4","v":1235438653.5281382},{"$f":"AJ3+AG4","v":2278098432.4824805},{"$f":"AK3+AH4","v":2079464791.1689236},{"$f":"AL3+AI4","v":2495709623.9921918},{"$f":"AM3/(1+B4)^A4","v":24.341056582527692},{"$f":"AN3/(1+B4)^A4","v":22.220105016165938},{"$f":"AO3/(1+B4)^A4","v":26.664644845010315},{"$f":"AP3+AM4","v":49.171368402364195},{"$f":"AQ3+AN4","v":44.886834143156811},{"$f":"AR3+AO4","v":53.865249051405343},{"$f":"AS3/(1+B4)^A4","v":9.1244795817848541},{"$f":"AT3/(1+B4)^A4","v":8.3307063649451329},{"$f":"AU3/(1+B4)^A4","v":9.9940902598286367},{"$f":"AV3+AS4","v":18.432361203163584},{"$f":"AW3+AT4","v":16.828859927825661},{"$f":"AX3+AU4","v":20.189061733879829},{"$f":"AY3/(1+B4)^A4","v":7.3102217025997165},{"$f":"AZ3/(1+B4)^A4","v":6.6746672323793099},{"$f":"BA3/(1+B4)^A4","v":8.0064973416072238},{"$f":"BB3+AY4","v":14.767378861421687},{"$f":"BC3+AZ4","v":13.483495276129444},{"$f":"BD3+BA4","v":16.173925279780754},{"$f":"BE3/(1+B4)^A4","v":190655158.01313838},{"$f":"BF3/(1+B4)^A4","v":174044883.00855067},{"$f":"BG3/(1+B4)^A4","v":208852386.39373475},{"$f":"BH3+BE4","v":385142484.70234084},{"$f":"BI3+BF4","v":351588068.16557324},{"$f":"BJ3+BG4","v":421902705.75398362},{"$f":"BK3/(1+B4)^A4","v":70969357.362416267},{"$f":"BL3/(1+B4)^A4","v":64798022.79194881},{"$f":"BM3/(1+B4)^A4","v":77730304.0993516},{"$f":"BN3+BK4","v":143365198.8078171},{"$f":"BO3+BL4","v":130898485.8420158},{"$f":"BP3+BM4","v":157022987.31110018},{"$f":"BQ3/(1+B4)^A4","v":56864078.761388734},{"$f":"BR3/(1+B4)^A4","v":51922844.678054541},{"$f":"BS3/(1+B4)^A4","v":62277400.640261039},{"$f":"BT3+BQ4","v":114871125.50588138},{"$f":"BU3+BR4","v":104889338.53413798},{"$f":"BV3+BS4","v":125806577.03339133}]
[3,0.01,{"$f":"C4/(1+B5)^A5","v":469.75422505034186},{"$f":"D4/(1+B5)^A5","v":428.78939694386867},{"$f":"E4/(1+B5)^A5","v":514.63285182921766},{"$f":"F4+C5","v":1447.4588844787804},1321.2335069688577,1585.7438930858443,{"$f":"I4/(1+B5)^A5","v":175.82141345923998},{"$f":"J4/(1+B5)^A5","v":160.49018954112833},{"$f":"K4/(1+B5)^A5","v":8.8561299870473338},{"$f":"L4+I5","v":541.760464136157},494.52019446572217,27.28849119021092,{"$f":"O4/(1+B5)^A5","v":140.78017850585402},{"$f":"P4/(1+B5)^A5","v":128.50484886712005},{"$f":"Q4/(1+B5)^A5","v":154.22829883025872},{"$f":"R4+O5","v":433.78751966513846},395.96341080568743,475.22536142380102,{"$f":"U4/(1+B5)^A5","v":3678916563.664516},{"$f":"V4/(1+B5)^A5","v":3358099685.4500823},{"$f":"W4/(1+B5)^A5","v":4030384435.1841397},{"$f":"X4+U5","v":11335886260.015392},10347349668.114674,12418868096.283937,{"$f":"AA4/(1+B5)^A5","v":21030526.020834856},{"$f":"AB4/(1+B5)^A5","v":19196750.712138806},{"$f":"AC4/(1+B5)^A5","v":23039501.072832745},{"$f":"AD4+AA5","v":64801592.217414021},59151160.095328346,70991869.244510338,{"$f":"AG4/(1+B5)^A5","v":1094549722.5765586},{"$f":"AH4/(1+B5)^A5","v":999112934.6423316},{"$f":"AI4/(1+B5)^A5","v":1199104585.4834056},{"$f":"AJ4+AG5","v":3372648155.0590391},3078577725.8112555,3694814209.4755974,{"$f":"AM4/(1+B5)^A5","v":23.625189709150717},{"$f":"AN4/(1+B5)^A5","v":21.566615014608296},{"$f":"AO4/(1+B5)^A5","v":25.880441584556667},{"$f":"AP4+AM5","v":72.796558111514912},66.453449157765107,79.745690635962006,{"$f":"AS4/(1+B5)^A5","v":8.8561299870473338},{"$f":"AT4/(1+B5)^A5","v":8.0857015230938671},{"$f":"AU4/(1+B5)^A5","v":9.7001655436893071},{"$f":"AV4+AS5","v":27.28849119021092},24.914561450919528,29.889227277569134,{"$f":"AY4/(1+B5)^A5","v":7.0952291637101359},{"$f":"AZ4/(1+B5)^A5","v":6.4783662564428361},{"$f":"BA4/(1+B5)^A5","v":7.7710274391728484},{"$f":"BB4+AY5","v":21.862608025131824},19.961861532572279,23.944952718953601,{"$f":"BE4/(1+B5)^A5","v":185048018.01914042},{"$f":"BF4/(1+B5)^A5","v":168926248.74531877},{"$f":"BG4/(1+B5)^A5","v":202710068.6049366},{"$f":"BH4+BE5","v":570190502.72148132},520514316.91089201,624612774.35892022,{"$f":"BK4/(1+B5)^A5","v":68882159.060717478},{"$f":"BL4/(1+B5)^A5","v":62892322.527056478},{"$f":"BM4/(1+B5)^A5","v":75444267.354250461},{"$f":"BN4+BK5","v":212247357.86853456},193790808.36907229,232467254.66535065,{"$f":"BQ4/(1+B5)^A5","v":55191714.616785519},{"$f":"BR4/(1+B5)^A5","v":50395801.496897064},{"$f":"BS4/(1+B5)^A5","v":60445831.499980144},{"$f":"BT4+BQ5","v":170062840.1226669},155285140.03103504,186252408.53337148]
[4,0.01,451.42457701113591,412.05818238569793,494.55205523301572,1898.8834614899163,1733.2916893545557,2080.2959483188602,168.96092247351609,154.22791763134597,8.5105668457373458,710.72138660967312,648.74811209706809,35.799058035948264,135.28698443690797,123.49063393203727,148.21036373890075,569.07450410204638,519.45404473772464,623.43572516270183,3535366506.6738653,3227067792.5314569,3873120222.9214354,14871252766.689259,13574417460.64613,16291988319.205372,20209922.140156712,18447700.112301897,22140507.677683026,85011514.357570738,77598860.207630247,93132376.922193363,1051840769.4551922,960127892.10982525,1152315937.6287677,4424488924.5142317,4038705617.9210806,4847130147.1043653,22.703342945171542,20.725093126066557,24.870595669294669,95.499901056686454,87.178542283831661,104.61628630525668,8.5105668457373458,7.7702002350479766,9.3216684257148952,35.799058035948264,32.684761685967501,39.210895703284031,6.8183757659266906,6.2255826368022893,7.4678046254817412,28.680983791058516,26.187444169374569,31.412757344435342,177827508.10189596,162334804.71146634,194800391.55810729,748018010.82337725,682849121.62235832,819413165.91702747,66194400.942888424,60438285.767375119,72500458.031341299,278441758.811423,254229094.1364474,304967712.69669193,53038152.925035834,48429374.682975769,58087255.977401182,223100993.04770273,203714514.7140108,244339664.51077265]
[5,0.01,429.5149955684862,392.0592218375952,470.54931128961215,2328.3984570584025,2125.3509111921508,2550.8452596084721,160.76052027993458,146.74257169726562,8.0975123358026835,871.48190688960767,795.49068379433368,43.896570371750947,128.72092367150617,117.49710092713916,141.01707564527956,697.79542777355255,636.95114566486382,764.45280080798136,3363779924.2143188,3070444276.1745358,3685140996.0855479,18235032690.903576,16644861736.820665,19977129315.29092,19229047.465563063,17552353.672114424,21065933.361509182,104240561.8231338,95151213.879744679,114198310.28370255,1000790400.9624963,913528745.05669332,1096389075.9361711,5425279325.4767284,4952234362.9777737,5943519223.0405369,21.601451806299472,19.71921498190682,23.663518409674882,117.10135286298592,106.89775726573848,128.27980471493157,8.0975123358026835,7.3930789094820444,8.8692476583149435,43.896570371750947,40.077840595449544,48.080143361598971,6.4874505864886318,5.9234282642777272,7.1053598628968446,35.16843437754715,32.110872433652297,38.518117207332189,169196772.27156514,154455996.58730263,185345888.49989846,917214783.09494233,837305118.20966101,1004759054.4169259,62981701.208842158,57504955.125428751,68981698.152594388,341423460.02026516,311734049.26187617,373949410.84928632,50463982.642211117,46078888.283102416,55268030.949727252,273564975.68991387,249793402.99711323,299607695.46049988]
[9,0.01,318.667018745495,290.87772181109801,349.11131799471076,3777.6082185742935,3448.1826102981513,4138.5073022175347,119.2719142710652,108.87167695722157,6.0077299789959566,1413.8976960000637,1290.6090603999157,71.218070301011139,95.501003270617531,87.17379195139128,104.62380022055341,1132.1076660440419,1033.3935222297514,1240.2530049314207,2495665416.1668386,2278032976.282186,2734090560.2727389,29584631079.920197,27004727779.060444,32411019538.427532,14266471.001917649,13022493.450446676,15629298.745480012,169120539.42406252,154373924.47577453,185276052.802414,742509334.37544107,677767912.0148716,813436182.24849272,8802007107.4407272,8034536001.851347,9642802758.3292046,16.026612152567644,14.630137515847879,17.556506623615313,189.98596723872001,173.4315899282889,208.12195743354073,6.0077299789959566,5.4850946759533672,6.580298101233641,71.218070301011139,65.022539229540101,78.005525283875741,4.8131882681274352,4.3947271811356519,5.2716293214079464,57.057487878106983,52.096880258288635,62.492034250122444,125530962.96388316,114594443.65776964,137512362.39569163,1488095000.3697684,1358449060.3035126,1630127373.6658857,46727567.528061017,42664244.093875743,51179102.767283492,553927556.80488515,505759271.11240536,606697862.8477273,37440385.245068058,34186983.243386269,41004618.78257072,443833527.43923169,405266379.23462027,486085398.86663377]
[16,0.01,128.85227866744398,117.61574014312616,141.16236129268103,5211.1237237753412,4756.6886677348239,5708.9757157883896,48.227325172702855,44.022013051459453,2.4292118477142783,1950.4393786494832,1780.3655391526231,98.243691307714769,38.615611790920717,35.248522979371714,42.304393828821098,1561.7165081816208,1425.542615353485,1710.9005178734556,1009116591.1382166,921117412.86903644,1105523251.7038488,40811318686.165504,37252401371.751526,44710256611.044106,5768614.8518816223,5265615.3800530108,6319671.126486145,233297897.55249664,212955281.12537384,255584056.9857983,300231947.57576472,274053901.82703531,328911055.95390797,12142166524.54624,11083457771.747538,13302024802.503311,6.4803238920277639,5.9156625732913506,7.0989332149858315,262.08127571147367,239.2448926502166,287.09945739947727,2.4292118477142783,2.2178854607722038,2.660728455655395,98.243691307714769,89.697098574994882,107.60682947311508,1.9462016447298125,1.7769978632879369,2.1315712339092769,78.709493281662716,71.866449070547475,86.206325109780465,50758157.166346326,46336000.650649033,55602808.566076934,2052792854.8887618,1873949259.9790175,2248723249.784729,18894184.833687451,17251189.31592492,20694152.905062735,764130334.72493744,697683291.57433677,836925759.18918347,15138933.963125009,13823428.320312547,16580123.625042714,612258151.30145359,559055656.6702708,670543636.93933105]
[19,0.01,75.290107789845635,68.724448218825614,82.483053520732255,{"$f":"F20+C21","v":5486.1724479643044},5007.7518200939676,6010.3016044617361,28.179870377303292,25.722650325219284,1.4194209349670492,{"$f":"L20+I21","v":2053.3856703020629},1874.3351503326003,103.42909917483493,22.563617843444753,20.596182869215156,24.71902246739835,{"$f":"R20+O21","v":1644.1455879519622},1500.7842903574917,1801.2036903942576,589640305.20101511,538221209.73896158,645972004.88619447,{"$f":"X20+U21","v":42965384053.27343},39218623248.91169,47070112122.231155,3370678.7220830703,3076769.4110187865,3692668.2650101674,{"$f":"AD20+AA21","v":245611611.92182136},224195290.2841664,269074058.85933924,175429537.82970929,160133355.98075509,192187123.98524719,{"$f":"AJ20+AG21","v":12783043154.711306},11668454613.371716,14004120002.117535,3.7865398221099285,3.4566006701439465,4.1480015136452622,{"$f":"AP20+AM21","v":275.91420778893979},251.87249582761609,302.25287605902508,1.4194209349670492,1.2959401039235274,1.5546991818656832,{"$f":"AV20+AS21","v":103.42909917483493},94.431408070266343,113.28643385970162,1.1371916207292101,1.0383235908041246,1.245505548077765,{"$f":"BB20+AY21","v":82.863865132384547},75.659637675657876,90.756387820877634,29658669.32110149,27074744.192468591,32489463.854672305,{"$f":"BH20+BE21","v":2161141473.2847033},1972858320.7638311,2367413285.5030241,11040124.609678458,10080100.379530104,12091869.99993182,{"$f":"BN20+BK21","v":804461957.00465441},734507767.33183277,881099602.39609396,8845881.3588294238,8077213.8376199184,9687987.7314411402,{"$f":"BT20+BQ21","v":644573796.12512994},588563216.51119876,705935652.48709726]
[25,0.01,19.649543182703969,17.936008495998532,21.526789767931533,5715.0138085132176,5216.6371131960523,6261.0056443948406,7.3545064035158889,6.7132103164176771,0.37044671305186694,2139.0372926271916,1952.5181476763901,107.74337401763545,5.8887521374035536,5.3752823122149032,6.4512791077831624,1712.726828672354,1563.3855888316734,1876.3361998159205,153886917.94212994,140467336.45451427,168588612.46764013,44757572876.449417,40854525727.053146,49033518960.315186,879694.54485925788,802988.80131488037,963728.79070979182,255856659.07845187,233547011.49670768,280297780.73498636,45784371.683043107,41792306.927199379,50157840.156753197,13316254426.363012,12155173733.952414,14588265306.511673,0.98822780218694384,0.90211883243601099,1.0825636628360193,287.42324861915029,262.37869941066782,314.86056567199648,0.37044671305186694,0.33822014314711379,0.4057522243885594,107.74337401763545,98.370367719514689,118.01188168367737,0.2967892664053462,0.2709862534939495,0.32505751113497766,86.320314928138387,78.815581931613579,94.542053595044266,7740449.8502407568,7066085.7154773092,8479243.0471375212,2251287847.6059599,2055150954.9411182,2466163749.9433303,2881300.2348970925,2630748.8926225314,3155789.368591499,838017987.27838326,765145841.21744895,917852371.96429217,2308636.9889994706,2108026.7615137124,2528413.6106408043,671460509.19850159,613113594.48654747,735381915.19709933]
[36,0.01,0.66033451557331535,0.60275016937540038,0.72342049690844579,5773.0247043142099,5269.5891798305029,6324.5586922466873,0.24715253571499146,0.2256014015702644,1.2449080802252502E-2,2160.7498332534601,1972.3374045687663,108.83703535473909,0.19789499704026189,0.18063953999859836,0.21679904844892309,1730.1120565865317,1579.2549115541112,1895.3821632067713,5171460.8562418194,4720487.8866197411,5665519.9924946614,45211889695.872192,41269224223.742798,49531239255.39576,29562.655260273066,26984.913399604658,32386.675773590923,258453761.11304021,235917656.92338836,283142975.14680827,1538610.8783822893,1404455.1821314106,1685583.8720600547,13451422577.109476,12278556203.452814,14736345147.955387,3.3209979538231633E-2,3.0316236701652611E-2,3.6380191907226106E-2,290.34077090082712,265.04200415531056,318.0565935520745,1.2449080802252502E-2,1.1366087868077005E-2,1.3635543383535518E-2,108.83703535473909,99.368887293199961,119.20977467239295,9.973778761006552E-3,9.106653257235196E-3,1.0923749837488362E-2,87.196519074372603,79.615608434457457,95.501713432041342,260122.39341407979,237459.9879775499,284949.97557441739,2274139800.2208362,2076011997.7831852,2491196824.7738819,96827.797834342899,88407.871849867763,106052.16745163662,846524383.89757359,772912540.85364366,927169136.5592258,77583.11089427679,70841.48559774246,84968.834197687407,678276245.24721766,619337073.560377,742846492.72670817]
[39,0.01,0.21238673428588176,0.19386558940169479,0.23267739794043191,5774.0071298348403,5270.4859331199241,6325.6349751632215,7.9492921682894735E-2,7.2561321269456483E-2,4.0040609026106774E-3,2161.1175392461778,1972.6730474424394,108.85555671686704,6.3649970070705678E-2,5.8100010037937494E-2,6.9730175858482957E-2,1730.4064787179095,1579.5236615436152,1895.7047102083613,1663323.1443170302,1518274.4242965709,1822229.8863063399,45219583637.358353,41276247221.420891,49539668242.972511,9508.3865214851521,8679.2943527318002,10416.690540485546,258497743.52846807,235957804.25321975,283191159.05368876,494871.20859134424,451722.03261977661,542142.87684321287,13453711675.373453,12280645708.970043,14738852908.149683,1.0681493899651916E-2,9.7507647367357838E-3,1.1701145358365783E-2,290.39017969389869,265.08710772618673,318.11071889026624,4.0040609026106774E-3,3.6557324007383857E-3,4.3856688710693838E-3,108.85555671686704,99.385797411523285,119.23006121730575,3.2079169717501759E-3,2.9290190047067573E-3,3.513460979887994E-3,87.211357757738142,79.629157034987102,95.517965453355131,83664.482696134131,76375.458469453675,91649.903677302063,2274526802.3716407,2076365283.4994636,2491620764.643002,31143.21496927171,28435.071535002051,34110.095682999003,846668441.33733392,773044071.38473284,927326917.73432028,24953.448850494613,22785.105765676653,27328.956439081889,678391671.02962768,619442469.35861146,742972906.76263285]
[44,0.01,2.6280818854311699E-2,2.3989005030287305E-2,2.879159363378175E-2,5774.3741005291822,5270.8209022044612,6326.0370049160083,9.8364857012965354E-3,8.9787667131094664E-3,4.9546408638450484E-4,2161.2548904454575,1972.7984219322263,108.86247510098626,7.8760725764489194E-3,7.1893183177129671E-3,8.6284396555077469E-3,1730.5164558018844,1579.6240491742105,1895.8251929265375,205820.26650091881,187871.88027649326,225483.44986776955,45222457596.747757,41278870559.557144,49542816768.085785,1176.5715246206003,1073.9793303679871,1288.9654246834039,258514172.51691499,235972800.70149475,283209157.44785976,61235.55989941107,55896.263727103149,67084.974903816372,13454566734.573067,12281426213.216303,14739789645.317455,1.3217322975187719E-3,1.2065635012412262E-3,1.4479043739956555E-3,290.40863562640385,265.10395550586486,318.13093661926513,4.9546408638450484E-4,4.5236177921697109E-4,5.4268440796506883E-4,108.86247510098626,99.392113939068821,119.23763895965476,3.969489201748262E-4,3.6243797496278749E-4,4.3475705709491124E-4,87.216900531030802,79.634217916691924,95.52403615838135,10352.676317896367,9450.7295651004588,11340.795481680905,2274671361.3687453,2076497248.2152424,2491779121.1849108,3853.673789468523,3518.567045316915,4220.7967873430707,846722251.88844824,773093202.6922034,927385854.58618605,3087.7496715376305,2819.4380370200297,3381.6959240313063,678434786.64361215,619481838.41860282,743020126.87811613]
[50,0.01,1.5418686020283398E-3,1.4074102430043406E-3,1.6891731750209103E-3,5774.4163860198969,5270.8595001969788,6326.0833302102101,5.7709649540244718E-4,5.267750048666913E-4,2.9068368168581278E-5,2161.2707172211412,1972.8128686493772,108.86327229616273,4.6208107442324549E-4,4.2178990865995001E-4,5.0622167684630335E-4,1730.5291282987216,1579.6356166925079,1895.8390759720758,12075.26326854945,11022.24991573379,13228.882005368187,45222788758.840401,41279172842.933212,49543179567.980972,69.028240783124886,63.009262302728573,75.622275258497282,258516065.60497117,235974528.72006428,283211231.37621784,3592.6272944511866,3279.3762815870637,3935.8064543366986,13454665261.780834,12281516149.566992,14739897584.156771,7.7544673974137786E-5,7.0787839192918144E-5,8.4947059883453107E-5,290.41076227622796,265.10589685061558,318.1332662782952,2.9068368168581278E-5,2.6539600154730062E-5,3.1838735851048208E-5,108.86327229616273,99.392841783201874,119.23851213170551,2.3288584728637737E-5,2.126386308112207E-5,2.5506749221206566E-5,87.217539216604919,79.634801074610607,95.524735676748833,607.38086777337685,554.46457979366403,665.35280244359069,2274688018.6883192,2076512454.314394,2491797368.3751788,226.09107620960776,206.43070831926184,247.62980476457497,846728452.39871967,773098864.02014554,927392645.79251599,181.15509626466999,165.41352873152141,198.40062045919242,678439754.79208541,619486374.85719693,743025567.98223042]

{"sheet":"All Counties-2 NPV 2%","index":412,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.02,{"$f":"'WTP Values '!CU70","v":493.71641160484643},{"$f":"'WTP Values '!CV70","v":450.66196556432413},{"$f":"'WTP Values '!CW70","v":540.88429938413185},{"$f":"C3","v":493.71641160484643},{"$f":"D3","v":450.66196556432413},{"$f":"E3","v":540.88429938413185},{"$f":"'WTP Values '!CC70","v":184.79007256844861},{"$f":"'WTP Values '!CD70","v":168.67680215017978},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"I3","v":184.79007256844861},{"$f":"J3","v":168.67680215017978},{"$f":"K3","v":9.3078816213787299},{"$f":"'WTP Values '!CI70","v":147.96138246452458},{"$f":"'WTP Values '!CJ70","v":135.05988764592476},{"$f":"'WTP Values '!CK70","v":162.09549208042796},{"$f":"O3","v":147.96138246452458},{"$f":"P3","v":135.05988764592476},{"$f":"Q3","v":162.09549208042796},{"$f":"'WTP Values '!BH70","v":3866578281.8907623},{"$f":"'WTP Values '!BI70","v":3529396518.6456852},{"$f":"'WTP Values '!BJ70","v":4235974547.145143},{"$f":"U3","v":3866578281.8907623},{"$f":"V3","v":3529396518.6456852},{"$f":"W3","v":4235974547.145143},{"$f":"'WTP Values '!AV70","v":22103294.206786994},{"$f":"'WTP Values '!AW70","v":20175977.927722216},{"$f":"'WTP Values '!AX70","v":24214747.176836945},{"$f":"AA3","v":22103294.206786994},{"$f":"AB3","v":20175977.927722216},{"$f":"AC3","v":24214747.176836945},{"$f":"'WTP Values '!BB70","v":1150382758.7621298},{"$f":"'WTP Values '!BC70","v":1050077735.4939948},{"$f":"'WTP Values '!BD70","v":1260270970.4640536},{"$f":"AG3","v":1150382758.7621298},{"$f":"AH3","v":1050077735.4939948},{"$f":"AI3","v":1260270970.4640536},{"$f":"'WTP Values '!CX70","v":24.830311819836499},{"$f":"'WTP Values '!CY70","v":22.666729126990873},{"$f":"'WTP Values '!CZ70","v":27.200604206395024},{"$f":"AM3","v":24.830311819836499},{"$f":"AN3","v":22.666729126990873},{"$f":"AO3","v":27.200604206395024},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"'WTP Values '!CG70","v":8.49815356288053},{"$f":"'WTP Values '!CH70","v":10.194971474051192},{"$f":"AS3","v":9.3078816213787299},{"$f":"AT3","v":8.49815356288053},{"$f":"AU3","v":10.194971474051192},{"$f":"'WTP Values '!CL70","v":7.4571571588219712},{"$f":"'WTP Values '!CM70","v":6.8088280437501343},{"$f":"'WTP Values '!CN70","v":8.16742793817353},{"$f":"AY3","v":7.4571571588219712},{"$f":"AZ3","v":6.8088280437501343},{"$f":"BA3","v":8.16742793817353},{"$f":"'WTP Values '!BK70","v":194487326.68920246},{"$f":"'WTP Values '!BL70","v":177543185.15702254},{"$f":"'WTP Values '!BM70","v":213050319.36024883},{"$f":"BE3","v":194487326.68920246},{"$f":"BF3","v":177543185.15702254},{"$f":"BG3","v":213050319.36024883},{"$f":"'WTP Values '!AY70","v":72395841.445400834},{"$f":"'WTP Values '!AZ70","v":66100463.050066985},{"$f":"'WTP Values '!BA70","v":79292683.21174857},{"$f":"BK3","v":72395841.445400834},{"$f":"BL3","v":66100463.050066985},{"$f":"BM3","v":79292683.21174857},{"$f":"'WTP Values '!BE70","v":58007046.74449265},{"$f":"'WTP Values '!BF70","v":52966493.856083438},{"$f":"'WTP Values '!BG70","v":63529176.393130288},{"$f":"BQ3","v":58007046.74449265},{"$f":"BR3","v":52966493.856083438},{"$f":"BS3","v":63529176.393130288}]
[2,0.02,{"$f":"C3/(1+B4)^A4","v":474.54480161942178},{"$f":"D3/(1+B4)^A4","v":433.16221219177635},{"$f":"E3/(1+B4)^A4","v":519.88110282980767},{"$f":"F3+C4","v":968.2612132242682},{"$f":"G3+D4","v":883.82417775610043},{"$f":"H3+E4","v":1060.7654022139395},{"$f":"I3/(1+B4)^A4","v":177.61444883549461},{"$f":"J3/(1+B4)^A4","v":162.12687634580911},{"$f":"K3/(1+B4)^A4","v":8.9464452339280367},{"$f":"L3+I4","v":362.40452140394325},{"$f":"M3+J4","v":330.80367849598889},{"$f":"N3+K4","v":18.254326855306765},{"$f":"O3/(1+B4)^A4","v":142.21586165371451},{"$f":"P3/(1+B4)^A4","v":129.81534760277273},{"$f":"Q3/(1+B4)^A4","v":155.80112656711646},{"$f":"R3+O4","v":290.17724411823906},{"$f":"S3+P4","v":264.87523524869749},{"$f":"T3+Q4","v":317.89661864754441},{"$f":"U3/(1+B4)^A4","v":3716434334.7662077},{"$f":"V3/(1+B4)^A4","v":3392345750.332262},{"$f":"W3/(1+B4)^A4","v":4071486492.8346243},{"$f":"X3+U4","v":7583012616.65697},{"$f":"Y3+V4","v":6921742268.9779472},{"$f":"Z3+W4","v":8307461039.9797668},{"$f":"AA3/(1+B4)^A4","v":21244996.354082078},{"$f":"AB3/(1+B4)^A4","v":19392520.115073256},{"$f":"AC3/(1+B4)^A4","v":23274459.031946313},{"$f":"AD3+AA4","v":43348290.560869068},{"$f":"AE3+AB4","v":39568498.042795472},{"$f":"AF3+AC4","v":47489206.208783254},{"$f":"AG3/(1+B4)^A4","v":1105711994.1965876},{"$f":"AH3/(1+B4)^A4","v":1009301937.2299066},{"$f":"AI3/(1+B4)^A4","v":1211333112.7105474},{"$f":"AJ3+AG4","v":2256094752.9587173},{"$f":"AK3+AH4","v":2059379672.7239013},{"$f":"AL3+AI4","v":2471604083.1746011},{"$f":"AM3/(1+B4)^A4","v":23.86612054963139},{"$f":"AN3/(1+B4)^A4","v":21.786552409641363},{"$f":"AO3/(1+B4)^A4","v":26.144371593997523},{"$f":"AP3+AM4","v":48.696432369467885},{"$f":"AQ3+AN4","v":44.453281536632232},{"$f":"AR3+AO4","v":53.344975800392547},{"$f":"AS3/(1+B4)^A4","v":8.9464452339280367},{"$f":"AT3/(1+B4)^A4","v":8.1681599028071226},{"$f":"AU3/(1+B4)^A4","v":9.7990883064698124},{"$f":"AV3+AS4","v":18.254326855306765},{"$f":"AW3+AT4","v":16.666313465687651},{"$f":"AX3+AU4","v":19.994059780521006},{"$f":"AY3/(1+B4)^A4","v":7.1675866578450318},{"$f":"AZ3/(1+B4)^A4","v":6.5444329524703333},{"$f":"BA3/(1+B4)^A4","v":7.8502767571833241},{"$f":"BB3+AY4","v":14.624743816667003},{"$f":"BC3+AZ4","v":13.353260996220467},{"$f":"BD3+BA4","v":16.017704695356855},{"$f":"BE3/(1+B4)^A4","v":186935146.76009464},{"$f":"BF3/(1+B4)^A4","v":170648966.89448532},{"$f":"BG3/(1+B4)^A4","v":204777315.80185392},{"$f":"BH3+BE4","v":381422473.44929707},{"$f":"BI3+BF4","v":348192152.05150783},{"$f":"BJ3+BG4","v":417827635.16210276},{"$f":"BK3/(1+B4)^A4","v":69584622.688774347},{"$f":"BL3/(1+B4)^A4","v":63533701.509099372},{"$f":"BM3/(1+B4)^A4","v":76213651.683726043},{"$f":"BN3+BK4","v":141980464.13417518},{"$f":"BO3+BL4","v":129634164.55916636},{"$f":"BP3+BM4","v":155506334.89547461},{"$f":"BQ3/(1+B4)^A4","v":55754562.422618851},{"$f":"BR3/(1+B4)^A4","v":50909740.346100956},{"$f":"BS3/(1+B4)^A4","v":61062261.04683803},{"$f":"BT3+BQ4","v":113761609.1671115},{"$f":"BU3+BR4","v":103876234.20218439},{"$f":"BV3+BS4","v":124591437.43996832}]
[3,0.02,{"$f":"C4/(1+B5)^A5","v":447.17416530917768},{"$f":"D4/(1+B5)^A5","v":408.17842703011695},{"$f":"E4/(1+B5)^A5","v":489.89557450547647},{"$f":"F4+C5","v":1415.4353785334458},1292.0026047862175,1550.6609767194159,{"$f":"I4/(1+B5)^A5","v":167.37006207594987},{"$f":"J4/(1+B5)^A5","v":152.77577661100287},{"$f":"K4/(1+B5)^A5","v":8.4304351587323474},{"$f":"L4+I5","v":529.77458347989318},483.57945510699176,26.684762014039112,{"$f":"O4/(1+B5)^A5","v":134.01318276314777},{"$f":"P4/(1+B5)^A5","v":122.32790141308088},{"$f":"Q4/(1+B5)^A5","v":146.81488131178475},{"$f":"R4+O5","v":424.19042688138683},387.20313666177839,464.71149995932916,{"$f":"U4/(1+B5)^A5","v":3502079078.5276852},{"$f":"V4/(1+B5)^A5","v":3196683167.0438428},{"$f":"W4/(1+B5)^A5","v":3836652657.0046821},{"$f":"X4+U5","v":11085091695.184654},10118425436.02179,12144113696.984449,{"$f":"AA4/(1+B5)^A5","v":20019634.561822075},{"$f":"AB4/(1+B5)^A5","v":18274004.827586353},{"$f":"AC4/(1+B5)^A5","v":21932042.570303198},{"$f":"AD4+AA5","v":63367925.12269114},57842502.870381825,69421248.779086456,{"$f":"AG4/(1+B5)^A5","v":1041937107.7079966},{"$f":"AH4/(1+B5)^A5","v":951087757.75334013},{"$f":"AI4/(1+B5)^A5","v":1141466246.6835413},{"$f":"AJ4+AG5","v":3298031860.6667137},3010467430.4772415,3613070329.8581424,{"$f":"AM4/(1+B5)^A5","v":22.489578432909845},{"$f":"AN4/(1+B5)^A5","v":20.52995492838479},{"$f":"AO4/(1+B5)^A5","v":24.636425275721184},{"$f":"AP4+AM5","v":71.186010802377723},64.983236465017029,77.981401076113727,{"$f":"AS4/(1+B5)^A5","v":8.4304351587323474},{"$f":"AT4/(1+B5)^A5","v":7.6970395085667684},{"$f":"AU4/(1+B5)^A5","v":9.2338997693852782},{"$f":"AV4+AS5","v":26.684762014039112},24.363352974254418,29.227959549906284,{"$f":"AY4/(1+B5)^A5","v":6.7541769924887793},{"$f":"AZ4/(1+B5)^A5","v":6.1669653380584517},{"$f":"BA4/(1+B5)^A5","v":7.3974911206693923},{"$f":"BB4+AY5","v":21.378920809155783},19.520226334278917,23.415195816026248,{"$f":"BE4/(1+B5)^A5","v":176153163.90386677},{"$f":"BF4/(1+B5)^A5","v":160806332.87205273},{"$f":"BG4/(1+B5)^A5","v":192966238.28868037},{"$f":"BH4+BE5","v":557575637.35316384},508998484.92356056,610793873.45078313,{"$f":"BK4/(1+B5)^A5","v":65571144.100661092},{"$f":"BL4/(1+B5)^A5","v":59869225.928469606},{"$f":"BM4/(1+B5)^A5","v":71817826.178964019},{"$f":"BN4+BK5","v":207551608.23483628},189503390.48763597,227324161.07443863,{"$f":"BQ4/(1+B5)^A5","v":52538769.423731118},{"$f":"BR4/(1+B5)^A5","v":47973385.374121718},{"$f":"BS4/(1+B5)^A5","v":57540332.382377476},{"$f":"BT4+BQ5","v":166300378.5908426},151849619.5763061,182131769.82234579]
[4,0.02,413.11980725810815,377.09377281447087,452.58778573751584,1828.5551857915539,1669.0963776006884,2003.2487624569317,154.62406630264005,141.14120242972351,7.7884189608079897,684.3986497825332,624.72065753671529,34.473180974847104,123.80746592298937,113.01207219589713,135.6342565725179,547.99789280437619,500.21520885767552,600.34575653184709,3235379738.2809515,2953241122.3294058,3544474008.4262481,14320471433.465607,13071666558.351196,15688587705.410698,18495047.820661645,16882355.775152091,20261817.211993404,81862972.943352789,74724858.645533919,89683065.991079867,962588831.16332817,878658074.75023663,1054538370.9622424,4260620691.8300419,3889125505.227478,4667608700.820385,20.776894168508303,18.966504957118783,22.760248804619021,91.962904970886029,83.949741422135816,100.74164988073275,7.7884189608079897,7.1108747439347777,8.5306960663338742,34.473180974847104,31.474227718189198,37.758655616240162,6.2398155210842772,5.6973227200293568,6.8341383359021712,27.618736330240061,25.217549054308272,30.249334151928419,162738294.75268617,148560195.09994301,178270976.62053978,720313932.10584998,657558680.02350354,789064850.07132292,60577601.556721203,55309910.533764638,66348570.222603165,268129209.79155749,244813301.0214006,293672731.29704177,48537701.821175672,44319992.648889624,53158372.883504748,214838080.41201827,196169612.22519574,235290142.70585054]
[5,0.02,374.17533758466504,341.54544823306901,409.92270169516866,2202.730523376219,2010.6418258337574,2413.1714641521003,140.04778079148477,127.83593557704157,7.0542110126672926,824.446430574018,752.55659311375689,41.527391987514399,112.13623637341887,102.35851567054684,122.84812504610522,660.1341291777951,602.57372452822233,723.19388157795231,2930383110.4605074,2674841473.3504224,3210339314.0729938,17250854543.926113,15746508031.701618,18898927019.483692,16751534.640450893,15290869.768065261,18351752.112044513,98614507.583803684,90015728.413599178,108034818.10312438,871846361.58279335,795827689.60712659,955127892.72835207,5132467053.4128351,4684953194.8346043,5622736593.5487366,18.818273180993483,17.178547894454308,20.61465858173796,110.78117815187952,101.12828931659013,121.35630846247071,7.0542110126672926,6.4405383404231422,7.7265142565734575,41.527391987514399,37.914766058612344,45.485169872813621,5.651593165100941,5.1602407210745689,6.1898896494663473,33.270329495341002,30.377789775382841,36.439223801394768,147397087.49669001,134555545.8163617,161465516.02369151,867711019.60254002,792114225.83986521,950530366.09501445,54867000.11552307,50095890.059366837,60093944.23877541,322996209.90708053,294909191.08076745,353766675.53581721,43962091.977776423,40141982.833534718,48147176.121017396,258800172.38979471,236311595.05873045,283437318.82686794]
[9,0.02,206.57131125472472,188.55729923307291,226.30639033789905,3277.6803713328277,2991.8508761638986,3590.8181490073739,77.316302841218842,70.574498597596104,3.8944245448151182,1226.7827834727527,1119.8101390020881,61.793086419619357,61.907151701534907,56.509156740903052,67.820873603718695,982.28478458478867,896.63444902004358,1076.1181929248614,1617779208.843652,1476702110.0729055,1772334879.0474386,25669407459.192417,23430927998.144398,28121752285.916534,9248034.6207315158,8441644.0661318507,10131468.102835393,146739164.14462808,133944113.00037557,160756660.40817988,481320995.89291453,439353300.07623589,527298304.82805151,7637151407.7441425,6971247260.7797451,8366676345.6847048,10.389020804097909,9.4837762074753869,11.380752889237447,164.84326579585121,150.47969116594541,180.57914300618913,3.8944245448151182,3.5556337271066121,4.2655835943424734,61.793086419619357,56.417470578067835,67.682291091308912,3.1200800628100716,2.8488186822339796,3.4172578814684429,49.506512384233901,45.202390494246309,54.221852075382678,81373641.127347544,74284199.796016097,89140410.970799595,1291160832.7745864,1178672208.1234746,1414396672.7850678,30290473.529437762,27656482.55931459,33176117.218210001,480620904.82346165,438827199.54754013,526407600.08089852,24270191.199587688,22161220.148325883,26580654.323002469,385096695.27773708,351633515.04983938,421756963.26125515]
[16,0.02,34.076452450743346,31.104821877386577,37.331993987003329,3917.7846962115641,3576.1350247875789,4292.075735664007,12.754265349979985,11.642122669834341,0.64243273675479873,1466.3634858059588,1338.4999536916212,73.860773742260818,10.212338288916477,9.3218733086245162,11.187878706328028,1174.1170158098309,1071.7398661536877,1286.2753258157024,266872374.24747187,243599989.42815822,292368213.50366789,30682434011.571609,28006797713.419792,33613701842.323055,1525575.8900014139,1392551.9515675837,1671308.9971954983,175396129.72906438,160102309.13611478,192151129.03310406,79399757.548444137,72476675.237169892,86984274.353923336,9128624978.0797634,8332675165.8471365,10000620204.449564,1.7137954505409494,1.5644643344932749,1.8773937306596324,197.03581522377252,179.86715126248004,215.84478130091841,0.64243273675479873,0.58654506716375665,0.70365994021329792,73.860773742260818,67.435343837337228,80.900092199728562,0.51469518810264081,0.46994732122423483,0.56371828693188841,59.174731702984865,54.030049805779115,64.810938894203304,13423572.691566041,12254083.041904317,14704795.924640751,1543314044.662348,1408857306.2901421,1690616842.1653004,4996782.3443962242,4562273.4694517786,5472804.3987316415,574482259.48615813,524526583.40496683,629210724.02425015,4003663.4872466265,3655763.0391553692,4384802.5054675741,460302948.54750037,420304681.31861979,504122668.77435029]
[19,0.02,11.696208480561774,10.67624283820413,12.813622113341335,{"$f":"F20+C21","v":3970.8561984847602},3624.5784367700685,4350.2174981202961,4.3777017800019529,3.9959762272638359,0.22050497288951432,{"$f":"L20+I21","v":1486.2272912737619},1356.6316808903382,74.861314232745883,3.5052251367376424,3.1995869817921174,3.8400641027289759,{"$f":"R20+O21","v":1190.0219617691646},1086.2579801270899,1303.699602331968,91599761.78309153,83611880.266375259,100350809.2038407,{"$f":"X20+U21","v":31098067588.364872},28386186307.680725,34069043264.08633,523630.02540148143,477971.64241468225,573650.63147031784,{"$f":"AD20+AA21","v":177772099.01257986},162271103.67744771,194754066.6297358,27252722.945119914,24876483.395014204,29855989.523688715,{"$f":"AJ20+AG21","v":9252284106.6030293},8445552116.2915258,10136091645.344986,0.58823344101149166,0.53697787476810865,0.64438598782062173,{"$f":"AP20+AM21","v":199.70492226420308},182.30368636261727,218.76868031265997,0.22050497288951432,0.20132240580820066,0.24152025132460148,{"$f":"AV20+AS21","v":74.861314232745883},68.348843501373821,81.995989437581215,0.17666106038156926,0.16130205607128215,0.19348747108552611,{"$f":"BB20+AY21","v":59.976330604304671},54.76195728243578,65.688887571214011,4607431.0399968661,4206022.0383387636,5047190.8438039757,{"$f":"BH20+BE21","v":1564220245.7889068},1427942115.5716953,1713518451.7583034,1715067.2628416037,1565928.8982964493,1878454.375889837,{"$f":"BN20+BK21","v":582264370.78229761},531631979.92929518,637734203.73528755,1374194.7727844543,1254783.3939961838,1505014.7700723938,{"$f":"BT20+BQ21","v":466538352.19380587},425998256.27989978,510951667.66949093]
[25,0.02,0.80727576149695079,0.73687743181572007,0.88439998023914834,3991.5417812729602,3643.4601372342509,4372.8793069861977,0.30215026894663322,0.27580345862928624,1.5219318311492454E-2,1493.9695705553577,1363.6988511794209,75.251293077556696,0.24193167351461417,0.22083643785031962,0.26504235777599144,1196.2212035899449,1091.9166789703859,1310.4910308569472,6322242.594194321,5770916.6542650405,6926242.4700705009,31260068330.647507,28534059909.130421,34246520860.787746,36141.098904073697,32989.743834125635,39593.535898666269,178698176.23314506,163116430.77605516,195768608.87635383,1880990.9813894157,1716982.2262873843,2060669.2090036306,9300482499.9218597,8489547959.6968517,10188894102.144749,4.0600045717355017E-2,3.7062371407013302E-2,4.4475711071702097E-2,200.74525525442405,183.25337021122576,219.90832310551647,1.5219318311492454E-2,1.3895331869751976E-2,1.6669799031800252E-2,75.251293077556696,68.704896601776923,82.423135308151572,1.2193198529540939E-2,1.1133115518791937E-2,1.3354562362690125E-2,60.288768348215207,55.047231526676093,66.031084028148811,318006.25027671445,290300.88250528503,348358.60173181456,1572368817.7280242,1435380766.9284699,1722444770.421387,118374.44868821683,108080.87474870574,129651.47545496836,585297590.12955892,534401437.39236778,641056384.89945745,94847.328815005589,86605.520206437417,103876.5636397065,468968714.11722618,428217430.62352598,513613394.13200527]
[36,0.02,9.4267793577517041E-4,8.6047188516507429E-4,1.0327379905789367E-3,3992.6670902084966,3644.4873138174794,4374.1121238844853,3.5282911417575206E-4,3.2206322481204624E-4,1.7772013299617879E-5,1494.3907555007477,1364.0833097637735,75.27250817617049,2.8251021703474047E-4,2.5787673469924614E-4,3.0949719369494479E-4,1196.5584463104378,1092.2245158071366,1310.8604889129504,7382.6551996476283,6738.8568549183055,8087.9623367572649,31268881274.654011,28542104327.638958,34256175755.574642,42.202947414601844,38.523024104722452,46.23445230386222,178748555.42632365,163162417.11094618,195823800.62353775,2196.4844977630164,2004.9669989322003,2406.2996672374802,9303104523.3492622,8491941361.7207355,10191766589.570578,4.7409781284952335E-5,4.3278742456121629E-5,5.1935501479023898E-5,200.80185003455745,183.3050336200703,219.97032040243829,1.7772013299617879E-5,1.6225958202435401E-5,1.946577921768032E-5,75.27250817617049,68.724266118193825,82.446372316741176,1.4238330652973421E-5,1.3000442793600391E-5,1.5594486892431067E-5,60.305765161339657,55.062750628042942,66.04969973429742,371.34457625554228,338.99226228016283,406.78784530967511,1572812105.2538745,1435785434.320529,1722930367.8665187,138.22907395486513,126.2089867729412,151.397565839782,585462599.2022965,534552097.64988583,641237113.67987394,110.75581406695812,101.13162925088967,121.29949796302232,469100927.36047941,428338155.12734902,513758193.75418127]
[39,0.02,9.861517762123512E-5,9.0015459759175878E-5,1.0803651651546567E-4,3992.6678553616848,3644.4880122456289,4374.1129621376531,3.6910066995228068E-5,3.3691593825192266E-5,1.8591612063006474E-6,1494.3910418852183,1364.0835711761754,75.272522601365054,2.9553884922304162E-5,2.6976933512121046E-5,3.2377039465130869E-5,1196.5586756184391,1092.2247251206236,1310.8607401257511,772.31239450927876,704.96353048231663,846.09580023458295,31268887267.010414,28542109797.436874,34256182320.415009,4.414923695024525,4.0299605203662914,4.8366664298943789,178748589.6816282,163162448.37932914,195823838.15113574,229.77806169937787,209.74308321094526,251.72719132267761,9303106306.1926403,8491942989.1131182,10191768542.716816,4.9596196378086783E-6,4.5274644844896763E-6,5.4330630948631586E-6,200.8018885161469,183.30506874857659,219.97036255746607,1.8591612063006474E-6,1.6974256949083146E-6,2.0363490034470516E-6,75.272522601365054,68.724279288485803,82.446388116732322,1.4894965216495037E-6,1.3599989207251125E-6,1.6313663834133613E-6,60.305776718313339,55.062761180247335,66.049712392036525,38.847001670840577,35.462569864322802,42.554783661490831,1572812406.6669827,1435785709.4738986,1722930698.0482328,14.460383725082744,13.202941509154112,15.837962553388525,585462711.40012431,534552200.09124464,641237236.56630826,11.586358248446926,10.579555544068638,12.689351350049034,469101017.25880104,428338237.21390867,513758292.21060425]
[44,0.02,1.5413728013934293E-6,1.4069576785697692E-6,1.6886300073790319E-6,3992.6679337114379,3644.4880837629066,4374.1130479726589,5.7691092523878469E-7,5.2660561599560137E-7,2.9059020993747566E-8,1494.3910712102647,1364.0835979441447,75.272524078468535,4.6193248842196284E-7,4.2165427861713267E-7,5.0605889706827603E-7,1196.5586990989991,1092.2247465537955,1310.8607658493072,12.071380367511475,11.018705619871511,13.224628148659013,31268887880.612568,28542110357.530361,34256182992.638073,6.9006044179885248E-2,6.2989001151931526E-2,7.5597958288791067E-2,178748593.1892848,163162451.58113253,195823841.99386695,3.5914720553528356,3.2783217709495291,3.9345408631336771,9303106488.751297,8491943155.7539854,10191768742.714054,7.7519738841183058E-8,7.0765076776218316E-8,8.4919744451925025E-8,200.80189245656439,183.30507234564686,219.9703668740344,2.9059020993747566E-8,2.6531066126220991E-8,3.1828497841512974E-8,75.272524078468535,68.724280637090416,82.446389734611472,2.3281096091097923E-8,2.1257025509618019E-8,2.5498547314480066E-8,60.305777901718244,55.062762260766391,66.049713688157027,0.60718555941864594,0.55428628711014061,0.66513885273253459,1572812437.5309234,1435785737.6489084,1722930731.858006,0.22601837474919498,0.20636432881317748,0.24755017734738577,585462722.88889837,534552210.58098096,641237249.14956868,0.18109684434123957,0.16536033863966812,0.19833682309444897,469101026.46416199,428338245.61936492,513758302.29229319]
[50,0.02,5.4558037394482646E-9,4.980031409044635E-9,5.9770315789110217E-9,3992.667934757113,3644.4880847173936,4374.1130491182348,2.0420191535758965E-9,1.8639597677900909E-9,1.0285656737881338E-10,1494.3910716016442,1364.0835983013969,75.27252409818233,1.6350444197710432E-9,1.4924766986637187E-9,1.7912331270606353E-9,1196.5586994123764,1092.2247468398482,1310.8607661926201,4.272754916256058E-2,3.9001528553266746E-2,4.6809555508596508E-2,31268887888.801857,28542110365.005505,34256183001.609734,2.4425202880237805E-4,2.2295425721677981E-4,2.6758459936089438E-4,178748593.23609889,163162451.62386459,195823842.04515302,1.2712282617160677E-2,1.1603863880880689E-2,1.392660019347103E-2,9303106491.1877708,8491943157.9780159,10191768745.383266,2.7438688464493515E-10,2.5047825558425042E-10,3.0057975521234502E-10,200.80189250915419,183.30507239365429,219.97036693164441,1.0285656737881338E-10,9.3908682994879982E-11,1.1265933678586041E-10,75.27252409818233,68.724280655089231,82.446389756204098,8.2405172192892361E-11,7.5240823738474132E-11,9.0254005820704955E-11,60.305777917512252,55.062762275187275,66.04971370545536,2.1491784742928548E-3,1.9619375631946914E-3,2.3543084688596601E-3,1572812437.9428413,1435785738.0249391,1722930732.3092399,8.0000885770523599E-4,7.3044189946121121E-4,8.7622227539761591E-4,585462723.04223037,534552210.72097963,641237249.31750798,6.4100575776737385E-4,5.8530522472639412E-4,7.0202794556304424E-4,469101026.58701897,428338245.73154622,513758302.42684591]

{"sheet":"All Counties-2 NPV 3%","index":413,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.03,{"$f":"'WTP Values '!CU70","v":493.71641160484643},{"$f":"'WTP Values '!CV70","v":450.66196556432413},{"$f":"'WTP Values '!CW70","v":540.88429938413185},{"$f":"C3","v":493.71641160484643},{"$f":"D3","v":450.66196556432413},{"$f":"E3","v":540.88429938413185},{"$f":"'WTP Values '!CC70","v":184.79007256844861},{"$f":"'WTP Values '!CD70","v":168.67680215017978},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"I3","v":184.79007256844861},{"$f":"J3","v":168.67680215017978},{"$f":"K3","v":9.3078816213787299},{"$f":"'WTP Values '!CI70","v":147.96138246452458},{"$f":"'WTP Values '!CJ70","v":135.05988764592476},{"$f":"'WTP Values '!CK70","v":162.09549208042796},{"$f":"O3","v":147.96138246452458},{"$f":"P3","v":135.05988764592476},{"$f":"Q3","v":162.09549208042796},{"$f":"'WTP Values '!BH70","v":3866578281.8907623},{"$f":"'WTP Values '!BI70","v":3529396518.6456852},{"$f":"'WTP Values '!BJ70","v":4235974547.145143},{"$f":"U3","v":3866578281.8907623},{"$f":"V3","v":3529396518.6456852},{"$f":"W3","v":4235974547.145143},{"$f":"'WTP Values '!AV70","v":22103294.206786994},{"$f":"'WTP Values '!AW70","v":20175977.927722216},{"$f":"'WTP Values '!AX70","v":24214747.176836945},{"$f":"AA3","v":22103294.206786994},{"$f":"AB3","v":20175977.927722216},{"$f":"AC3","v":24214747.176836945},{"$f":"'WTP Values '!BB70","v":1150382758.7621298},{"$f":"'WTP Values '!BC70","v":1050077735.4939948},{"$f":"'WTP Values '!BD70","v":1260270970.4640536},{"$f":"AG3","v":1150382758.7621298},{"$f":"AH3","v":1050077735.4939948},{"$f":"AI3","v":1260270970.4640536},{"$f":"'WTP Values '!CX70","v":24.830311819836499},{"$f":"'WTP Values '!CY70","v":22.666729126990873},{"$f":"'WTP Values '!CZ70","v":27.200604206395024},{"$f":"AM3","v":24.830311819836499},{"$f":"AN3","v":22.666729126990873},{"$f":"AO3","v":27.200604206395024},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"'WTP Values '!CG70","v":8.49815356288053},{"$f":"'WTP Values '!CH70","v":10.194971474051192},{"$f":"AS3","v":9.3078816213787299},{"$f":"AT3","v":8.49815356288053},{"$f":"AU3","v":10.194971474051192},{"$f":"'WTP Values '!CL70","v":7.4571571588219712},{"$f":"'WTP Values '!CM70","v":6.8088280437501343},{"$f":"'WTP Values '!CN70","v":8.16742793817353},{"$f":"AY3","v":7.4571571588219712},{"$f":"AZ3","v":6.8088280437501343},{"$f":"BA3","v":8.16742793817353},{"$f":"'WTP Values '!BK70","v":194487326.68920246},{"$f":"'WTP Values '!BL70","v":177543185.15702254},{"$f":"'WTP Values '!BM70","v":213050319.36024883},{"$f":"BE3","v":194487326.68920246},{"$f":"BF3","v":177543185.15702254},{"$f":"BG3","v":213050319.36024883},{"$f":"'WTP Values '!AY70","v":72395841.445400834},{"$f":"'WTP Values '!AZ70","v":66100463.050066985},{"$f":"'WTP Values '!BA70","v":79292683.21174857},{"$f":"BK3","v":72395841.445400834},{"$f":"BL3","v":66100463.050066985},{"$f":"BM3","v":79292683.21174857},{"$f":"'WTP Values '!BE70","v":58007046.74449265},{"$f":"'WTP Values '!BF70","v":52966493.856083438},{"$f":"'WTP Values '!BG70","v":63529176.393130288},{"$f":"BQ3","v":58007046.74449265},{"$f":"BR3","v":52966493.856083438},{"$f":"BS3","v":63529176.393130288}]
[2,0.03,{"$f":"C3/(1+B4)^A4","v":465.37506985092512},{"$f":"D3/(1+B4)^A4","v":424.79212514310882},{"$f":"E3/(1+B4)^A4","v":509.83532791415956},{"$f":"F3+C4","v":959.0914814557716},{"$f":"G3+D4","v":875.4540907074329},{"$f":"H3+E4","v":1050.7196272982915},{"$f":"I3/(1+B4)^A4","v":174.18236645154926},{"$f":"J3/(1+B4)^A4","v":158.99406367252314},{"$f":"K3/(1+B4)^A4","v":8.7735711390128479},{"$f":"L3+I4","v":358.97243901999786},{"$f":"M3+J4","v":327.67086582270292},{"$f":"N3+K4","v":18.081452760391578},{"$f":"O3/(1+B4)^A4","v":139.46779382083568},{"$f":"P3/(1+B4)^A4","v":127.30689758311317},{"$f":"Q3/(1+B4)^A4","v":152.79054772403427},{"$f":"R3+O4","v":287.42917628536026},{"$f":"S3+P4","v":262.36678522903793},{"$f":"T3+Q4","v":314.88603980446226},{"$f":"U3/(1+B4)^A4","v":3644620870.8556533},{"$f":"V3/(1+B4)^A4","v":3326794720.1863375},{"$f":"W3/(1+B4)^A4","v":3992812279.3337197},{"$f":"X3+U4","v":7511199152.7464161},{"$f":"Y3+V4","v":6856191238.8320227},{"$f":"Z3+W4","v":8228786826.4788628},{"$f":"AA3/(1+B4)^A4","v":20834474.697697233},{"$f":"AB3/(1+B4)^A4","v":19017794.257443883},{"$f":"AC3/(1+B4)^A4","v":22824721.629594631},{"$f":"AD3+AA4","v":42937768.904484227},{"$f":"AE3+AB4","v":39193772.185166098},{"$f":"AF3+AC4","v":47039468.806431577},{"$f":"AG3/(1+B4)^A4","v":1084346082.3471861},{"$f":"AH3/(1+B4)^A4","v":989798977.74907613},{"$f":"AI3/(1+B4)^A4","v":1187926261.1594436},{"$f":"AJ3+AG4","v":2234728841.1093159},{"$f":"AK3+AH4","v":2039876713.2430711},{"$f":"AL3+AI4","v":2448197231.623497},{"$f":"AM3/(1+B4)^A4","v":23.404950343893393},{"$f":"AN3/(1+B4)^A4","v":21.365566148544513},{"$f":"AO3/(1+B4)^A4","v":25.639178250914341},{"$f":"AP3+AM4","v":48.235262163729892},{"$f":"AQ3+AN4","v":44.03229527553539},{"$f":"AR3+AO4","v":52.839782457309369},{"$f":"AS3/(1+B4)^A4","v":8.7735711390128479},{"$f":"AT3/(1+B4)^A4","v":8.0103247835616269},{"$f":"AU3/(1+B4)^A4","v":9.6097384051759747},{"$f":"AV3+AS4","v":18.081452760391578},{"$f":"AW3+AT4","v":16.508478346442157},{"$f":"AX3+AU4","v":19.804709879227168},{"$f":"AY3/(1+B4)^A4","v":7.0290858316730809},{"$f":"AZ3/(1+B4)^A4","v":6.4179734600340606},{"$f":"BA3/(1+B4)^A4","v":7.6985841626671041},{"$f":"BB3+AY4","v":14.486242990495052},{"$f":"BC3+AZ4","v":13.226801503784195},{"$f":"BD3+BA4","v":15.866012100840635},{"$f":"BE3/(1+B4)^A4","v":183322958.51560229},{"$f":"BF3/(1+B4)^A4","v":167351480.02358615},{"$f":"BG3/(1+B4)^A4","v":200820359.46861047},{"$f":"BH3+BE4","v":377810285.20480478},{"$f":"BI3+BF4","v":344894665.18060869},{"$f":"BJ3+BG4","v":413870678.82885933},{"$f":"BK3/(1+B4)^A4","v":68240023.984730735},{"$f":"BL3/(1+B4)^A4","v":62306026.06284003},{"$f":"BM3/(1+B4)^A4","v":74740958.819632933},{"$f":"BN3+BK4","v":140635865.43013155},{"$f":"BO3+BL4","v":128406489.11290702},{"$f":"BP3+BM4","v":154033642.03138149},{"$f":"BQ3/(1+B4)^A4","v":54677204.962289236},{"$f":"BR3/(1+B4)^A4","v":49926000.429902382},{"$f":"BS3/(1+B4)^A4","v":59882341.778801292},{"$f":"BT3+BQ4","v":112684251.70678189},{"$f":"BU3+BR4","v":102892494.28598583},{"$f":"BV3+BS4","v":123411518.17193158}]
[3,0.03,{"$f":"C4/(1+B5)^A5","v":425.88411364496812},{"$f":"D4/(1+B5)^A5","v":388.74497028361964},{"$f":"E4/(1+B5)^A5","v":466.57154798422624},{"$f":"F4+C5","v":1384.9755951007396},1264.1990609910526,1517.2911752825178,{"$f":"I4/(1+B5)^A5","v":159.40153986453089},{"$f":"J4/(1+B5)^A5","v":145.50209125657474},{"$f":"K4/(1+B5)^A5","v":8.029060450609208},{"$f":"L4+I5","v":518.3739788845287},473.17295707927769,26.110513211000786,{"$f":"O4/(1+B5)^A5","v":127.63278826352391},{"$f":"P4/(1+B5)^A5","v":116.50384550131292},{"$f":"Q4/(1+B5)^A5","v":139.82499537765085},{"$f":"R4+O5","v":415.06196454888413},378.87063073035085,454.71103518211311,{"$f":"U4/(1+B5)^A5","v":3335344391.4679999},{"$f":"V4/(1+B5)^A5","v":3044488440.5586553},{"$f":"W4/(1+B5)^A5","v":3653988854.7951317},{"$f":"X4+U5","v":10846543544.214417},9900679679.3906784,11882775681.273994,{"$f":"AA4/(1+B5)^A5","v":19066495.746602062},{"$f":"AB4/(1+B5)^A5","v":17403975.793994185},{"$f":"AC4/(1+B5)^A5","v":20887853.626381185},{"$f":"AD4+AA5","v":62004264.651086286},56597747.979160279,67927322.432812765,{"$f":"AG4/(1+B5)^A5","v":992330273.11230171},{"$f":"AH4/(1+B5)^A5","v":905806278.92335057},{"$f":"AI4/(1+B5)^A5","v":1087120809.826648},{"$f":"AJ4+AG5","v":3227059114.2216177},2945682992.1664219,3535318041.4501448,{"$f":"AM4/(1+B5)^A5","v":21.418845094788903},{"$f":"AN4/(1+B5)^A5","v":19.552519658198719},{"$f":"AO4/(1+B5)^A5","v":23.46348012899319},{"$f":"AP4+AM5","v":69.654107258518792},63.584814933734108,76.303262586302566,{"$f":"AS4/(1+B5)^A5","v":8.029060450609208},{"$f":"AT4/(1+B5)^A5","v":7.3305819143863262},{"$f":"AU4/(1+B5)^A5","v":8.7942719500625266},{"$f":"AV4+AS5","v":26.110513211000786},23.839060260828482,28.598981829289695,{"$f":"AY4/(1+B5)^A5","v":6.4326092717330869},{"$f":"AZ4/(1+B5)^A5","v":5.8733548819001093},{"$f":"BA4/(1+B5)^A5","v":7.0452950852931284},{"$f":"BB4+AY5","v":20.918852262228139},19.100156385684304,22.911307186133762,{"$f":"BE4/(1+B5)^A5","v":167766476.45349872},{"$f":"BF4/(1+B5)^A5","v":153150311.12399176},{"$f":"BG4/(1+B5)^A5","v":183779076.99600217},{"$f":"BH4+BE5","v":545576761.6583035},498044976.30460048,597649755.82486153,{"$f":"BK4/(1+B5)^A5","v":62449288.783685893},{"$f":"BL4/(1+B5)^A5","v":57018840.07884863},{"$f":"BM4/(1+B5)^A5","v":68398565.075845048},{"$f":"BN4+BK5","v":203085154.21381745},185425329.19175565,222432207.10722655,{"$f":"BQ4/(1+B5)^A5","v":50037388.07798218},{"$f":"BR4/(1+B5)^A5","v":45689362.878287427},{"$f":"BS4/(1+B5)^A5","v":54800825.621405244},{"$f":"BT4+BQ5","v":162721639.78476408},148581857.16427326,178212343.79333681]
[4,0.03,378.39251888660755,345.39487103936546,414.54277730995841,1763.3681139873472,1609.593932030418,1931.8339525924762,141.62620358745207,129.27672352611327,7.133716217298387,660.00018247198079,602.44968060539099,33.244229428299171,113.40007926150655,103.51215776028704,124.23269736791386,528.4620438103907,482.38278849063789,578.94373255002699,2963410292.1575532,2704988546.9653993,3246521770.7137556,13809953836.371969,12605668226.356077,15129297451.987751,16940334.519995507,15463207.075202001,18558587.405798439,78944599.171081796,72060955.054362282,86485909.8386112,881672594.9149183,804797146.74410295,965892759.05059159,4108731709.1365361,3750480138.9105248,4501210800.5007362,19.030366448032428,17.372160470426454,20.846998193637589,88.684473706551216,80.956975404160559,97.150260779940155,7.133716217298387,6.5131270846172464,7.8135967234788035,33.244229428299171,30.352187345445728,36.412578552768501,5.7152900222372205,5.2183997403806286,6.2596534320270036,26.634142284465359,24.318556126064934,29.170960618160766,149058341.40338603,136072067.81792474,163285329.58884808,694635103.0616895,634117044.12252522,760935085.41370964,55485384.235851429,50660500.897232987,60771239.165906712,258570538.44966888,236085830.08898863,283203446.27313328,44457571.218818076,40594407.144878261,48689823.779704794,207179211.00358215,189176264.30915153,226902167.57304162]
[5,0.03,326.40471073683841,297.94064983979217,357.58824121057847,2089.7728247241857,1907.5345818702103,2289.4221938030546,122.16800731351617,111.51523733002824,6.1536062743453588,782.16818978549691,713.96491793541918,39.397835702644528,97.819904520836019,89.290496574583017,107.16421605730191,626.28194833122666,571.67328506522085,686.10794860732892,2556263749.7495475,2333346882.2709093,2800478198.1121168,16366217586.121517,14939015108.626987,17929775650.099869,14612881.367354415,13338698.257820604,16008800.522003049,93557480.538436204,85399653.312182888,102494710.36061426,760538525.32438922,694225088.42877436,833187578.73009717,4869270234.4609251,4444705227.3392992,5334398379.2308331,16.415761268122434,14.985378225521192,17.982803769872586,105.10023497467365,95.942353629681747,115.13306454981274,6.1536062743453588,5.6182806370012575,6.7400771713081387,39.397835702644528,35.970467982446984,43.152655724076638,4.9300593784849909,4.5014374564803719,5.399632037666974,31.564201662950349,28.819993582545305,34.570592655827738,128579034.68029454,117376961.00905959,140851359.66440383,823214137.74198401,751494005.13158476,901786445.07811344,47862179.846776061,43700193.095255002,52421804.742422089,306432718.29644495,279786023.18424362,335625251.01555538,38349491.46573706,35017092.20003926,42000269.702490322,245528702.46931922,224193356.5091908,268902437.27553195]
[9,0.03,134.47441906719698,122.74760285555946,147.32162073733866,2895.3303914070971,2642.8436537247935,3171.939829083939,50.331601449611142,45.942801264245617,2.535204308304297,1083.6753661856603,989.18136021302871,54.58476142285253,40.300505479694628,36.786502339328635,44.150238109510326,867.69869774355664,792.03969762757504,950.5861938131784,1053146818.7272969,961308020.8533361,1153759937.9351568,22675004004.673584,20697649021.924774,24841276399.360146,6020313.6417267192,5495367.0713999821,6595413.8507965943,129621657.21633589,118319182.22164989,142003975.91289428,313331802.53540158,286011544.5564146,343262250.6299172,6746257740.0820551,6158033051.8748789,7390681687.756299,6.7630762898404955,6.1737774152527063,7.4086770521602396,145.61386810375532,132.92584198658409,159.51411411951162,2.535204308304297,2.3146572336891129,2.7768225526943797,54.58476142285253,49.836225215752933,59.786974981042086,2.0311191875630374,1.8545326308588741,2.2245769057766891,43.73144835362875,39.929413528819353,47.89673134857788,52972859.839617953,48357753.807947405,58028895.241547234,1140543547.8159847,1041177015.1642631,1249403605.0728302,19718584.378440809,18003900.943533517,21597089.46380607,424555220.40884286,387636860.06070405,465000778.02343285,15799482.718051935,14426578.343163913,17303555.013523109,340174159.51228839,310614546.69758099,372557911.44190282]
[16,0.03,9.1296100619789105,8.3334641479575637,10.001820125793261,3199.5082086825109,2920.4957021321279,3505.177699484907,3.4170654777119038,3.1191052068271792,0.17211769288775591,1197.5242065459111,1093.1028428638901,60.319331002676343,2.7360437983851962,2.4974744210222073,2.9974062046844288,958.85744657431951,875.24985807587882,1050.4529428461665,71499247.661291435,65264214.864970647,78329978.382114708,25057196118.334541,22872104041.257477,27451052905.667744,408725.43923994969,373086.26322639541,447769.59865548025,143239458.10037434,130749566.91861108,156922639.27712014,21272426.361892287,19417625.249004178,23304436.033164281,7455006544.7938547,6804984107.2668114,8167132427.4131784,0.45915237837766865,0.4191442565930999,0.50298289466902579,160.91177976740647,146.89077413905108,176.27235877493899,0.17211769288775591,0.15714451951014385,0.18852141019282267,60.319331002676343,55.071922755613492,66.068079066850757,0.13789482267692729,0.12590617519973735,0.15102887109314145,48.325789830504078,44.12432057235749,52.928669409766435,3596383.2939996449,3283058.880656878,3939642.8670795574,1260366849.4715929,1150561060.8710756,1380663534.0311937,1338715.4791086004,1222303.8132391565,1466249.1695145017,469158171.64373916,428361239.68200767,513852861.40235162,1072643.5362008179,979435.61099052744,1174756.5898055753,375912199.50974083,343247110.88053948,411698125.85315377]
[19,0.03,1.8502997687394058,1.6889447283164403,2.0270707445436082,{"$f":"F20+C21","v":3210.1265845273888},2930.1881045252321,3516.8105167145095,0.69253729570650191,0.63214963220622367,3.4883124819587781E-2,{"$f":"L20+I21","v":1201.4984929921645},1096.7305806490708,60.519515932835276,0.5545145053342706,0.50616360526665471,0.60748487281432706,{"$f":"R20+O21","v":962.03965711585113},878.15459572462294,1053.9391361693249,14490765.817445345,13227110.561328709,15875151.282679647,{"$f":"X20+U21","v":25140354750.427208},22948010893.57127,27542156155.941963,82836.460765517637,75613.462336420576,90749.547813785422,{"$f":"AD20+AA21","v":143714834.40908295},131183492.36981927,157443426.67747527,4311286.6059696404,3935373.7195554581,4723114.3838600628,{"$f":"AJ20+AG21","v":7479747866.3519087},6827568165.2396259,8194237118.5197144,9.3056497896493728E-2,8.4948044415662421E-2,0.10193963678271774,{"$f":"AP20+AM21","v":161.44580613770987},147.37826826196687,176.85736310512209,3.4883124819587781E-2,3.1848508987169045E-2,3.8207669255766318E-2,{"$f":"AV20+AS21","v":60.519515932835276},55.254692836569149,66.287342668980997,2.7947169350864373E-2,2.5517427937600271E-2,3.060904938540613E-2,{"$f":"BB20+AY21","v":48.486171165994449},44.270758271271887,53.104326563336805,728879.67087429122,665378.15376537025,798448.15237301576,{"$f":"BH20+BE21","v":1264549695.0957413},1154379488.2605281,1385245614.5771594,271317.7150597375,247724.54109343205,297164.99180677667,{"$f":"BN20+BK21","v":470715191.49563086},429782864.6142326,515558211.86731672,217392.86491957697,198502.39738695842,238088.13647964213,{"$f":"BT20+BQ21","v":377159759.05912328},344386263.08559006,413064450.03481317]
[25,0.03,3.4215016939482916E-2,3.1231302876164418E-2,3.7483796427938615E-2,3212.2406386857028,2932.1178029916018,3519.1265399930612,1.2806127798397219E-2,1.1689462831722397E-2,6.4504504987180158E-4,1202.2897492926359,1097.4528412152888,60.559371536951843,1.0253864543325872E-2,9.3597786806984343E-3,1.1233371783850216E-2,962.67321591300004,878.73291135357113,1054.6332160925801,267957.55276333314,244590.53584847201,293557.06530936569,25156911129.156261,22963123486.977528,27560294259.913021,1531.7793128353194,1398.2144614632709,1678.1050120405584,143809478.94576833,131269884.29245663,157547112.28678146,79722.619408159429,72771.385887120909,87337.977003037275,7484673713.250351,6832064514.0566702,8199633497.9454098,1.7207642273158119E-3,1.5708258887358615E-3,1.8850277442890655E-3,161.5521275455487,147.4753253818842,176.97383391524619,6.4504504987180158E-4,5.8893012521731242E-4,7.0652122044788531E-4,60.559371536951843,55.291081249948412,66.330996720845619,5.1678808423668687E-4,4.7185825988177552E-4,5.6601052484411731E-4,48.518102116091015,44.299913127988816,53.139298836061755,13478.156732840696,12303.911607660335,14764.589781770186,1265382474.262207,1155139713.9691315,1386157878.9924939,5017.100673949305,4580.8249630879918,5495.0583685243619,471025184.69426662,430065901.50645024,515897736.79038495,4019.9435147816957,3670.628405120498,4402.6323519949456,377408140.5905031,344613061.37293839,413336476.883367]
[36,0.03,1.4345745925968194E-6,1.3094727873169525E-6,1.5716286823619736E-6,3212.2689909823675,2932.1436828316137,3519.1576009660348,5.3693808194286198E-7,4.9011831293710443E-7,2.7045587651268873E-8,1202.3003610989988,1097.4625276964805,60.559906053963722,4.2992623899039899E-7,3.9243881455352203E-7,4.7099522934063671E-7,962.68171278471016,878.74066734043322,1054.64252463362,11.234981931138824,10.255244617837745,12.308323801650161,25157133172.361523,22963326167.088608,27560537516.171474,6.4224772635526103E-2,5.8624636806827973E-2,7.0359948038042575E-2,143810748.25572014,131271042.92380504,157548502.84962171,3.3426271411905963,3.051174326359988,3.6619254930947891,7484739775.4522295,6832124816.1142435,8199705870.6184511,7.2148572795476966E-8,6.5861925871892944E-8,7.9035848881215106E-8,161.55355345797628,147.47662704780728,176.97539594474691,2.7045587651268873E-8,2.4692789015593804E-8,2.9623173759572903E-8,60.559906053963722,55.291569267290463,66.33158218012737,2.1668001997895255E-8,1.9784174654381229E-8,2.3731811079326409E-8,48.518530352882564,44.300304133651366,53.139767861061635,0.5651150557128215,0.51588105343119417,0.61905289740190395,1265393642.9457963,1155149909.6137123,1386170113.6796889,0.2103580766327928,0.19206581475036408,0.23039798969746506,471029342.11809462,430069697.41011888,515902290.2741763,0.16854905669578579,0.15390289761258352,0.18459451660912068,377411471.71938455,344616103.04162079,413340125.12760925]
[39,0.03,4.9349132023833856E-8,4.5045650324774388E-8,5.4063770359916409E-8,3212.2689916685645,2932.1436834579708,3519.1576017177886,1.8470582450827916E-8,1.6859990032759142E-8,9.3036380440047487E-10,1202.3003613558312,1097.4625279309178,60.559906066900382,1.4789392505580462E-8,1.3499831218690403E-8,1.6202159075780722E-8,962.68171299035589,878.7406675281477,1054.6425248589103,0.38648154614360969,0.35277874234917522,0.4234043314403233,25157133177.735531,22963326171.99398,27560537522.058891,2.2093217043904841E-3,2.0166779451966416E-3,2.4203707376652945E-3,143810748.28644067,131271042.95184685,157548502.88327682,0.11498582851552365,0.10495989921772522,0.12596963974738826,7484739777.0511017,6832124817.5737047,8199705872.3700533,2.4818991376183069E-9,2.265639508721918E-9,2.7188203117375585E-9,161.55355349248697,147.47662707931087,176.97539598255199,9.3036380440047487E-10,8.4942791504581324E-10,1.0190323461534969E-9,60.559906066900382,55.291569279101715,66.331582194296956,7.4537573494259541E-10,6.8057238155481563E-10,8.1637043076191347E-10,48.518530363246974,44.300304143114687,53.139767872413223,1.9439865753196166E-2,1.7746224104169272E-2,2.1295318710701082E-2,1265393643.2161067,1155149909.8604727,1386170113.9757993,7.2362835293493738E-3,6.6070327038370742E-3,7.925653270510407E-3,471029342.21871477,430069697.50198931,515902290.38438207,5.7980600620539894E-3,5.2942345782004945E-3,6.3500212662552661E-3,377411471.80000627,344616103.11523688,413340125.21590596]
[44,0.03,9.9417383811695403E-11,9.0747709710935731E-11,1.0891536259611006E-10,3212.2689916899612,2932.1436834775018,3519.157601741229,3.7210319805678825E-11,3.3965665279353671E-11,1.8742849495695216E-12,1202.3003613638398,1097.4625279382278,60.559906067303764,2.979429730109521E-11,2.7196383130172518E-11,3.2640417396542842E-11,962.68171299676817,878.74066753400075,1054.6425248659355,7.7859493436560926E-4,7.1069820664315783E-4,8.5297854693791044E-4,25157133177.903095,22963326172.146935,27560537522.24247,4.4508378332331595E-6,4.0627430935434669E-6,4.8760113243096706E-6,143810748.28739855,131271042.95272122,157548502.88432625,2.3164724033874714E-4,2.1144928304566338E-4,2.537749198372661E-4,7484739777.1009569,6832124817.6192131,8199705872.4246702,4.9999647213115438E-12,4.5642941097477295E-12,5.4772595051216291E-12,161.55355349356304,147.47662708029321,176.97539598373081,1.8742849495695216E-12,1.7112337661722703E-12,2.0529141186342603E-12,60.559906067303764,55.291569279470004,66.331582194738786,1.5016131487160365E-12,1.3710621219436446E-12,1.6446370811218765E-12,48.51853036357015,44.300304143409761,53.13976787276718,3.9163010889430245E-5,3.5751047700706704E-5,4.2900954623308319E-5,1265393643.2245352,1155149909.8681669,1386170113.9850323,1.4578014799938654E-5,1.3310343652175225E-5,1.5966799836969811E-5,471029342.22185224,430069697.5048539,515902290.38781846,1.168060995022344E-5,1.0665617194561904E-5,1.2792575584406052E-5,377411471.8025201,344616103.11753231,413340125.21865916]
[50,0.03,2.1819926806027436E-14,1.991712422706404E-14,2.3904524025701496E-14,3212.2689916899967,2932.1436834775341,3519.1576017412672,8.1668459122464894E-15,7.4547156834993954E-15,4.1136427901490108E-16,1202.300361363853,1097.4625279382401,60.559906067304425,6.5391922561378017E-15,5.9690072956761272E-15,7.1638529521128394E-15,962.68171299677863,878.7406675340103,1054.6425248659471,1.7088444523524835E-7,1.5598260842893342E-7,1.8721001043991811E-7,25157133177.90337,22963326172.147186,27560537522.242771,9.7686090724930641E-10,8.9168265683514527E-10,1.0701771272046064E-9,143810748.28740013,131271042.95272267,157548502.88432798,5.0841468918387455E-8,4.6408462004816781E-8,5.5698007368035524E-8,7484739777.101038,6832124817.6192884,8199705872.4247599,1.0973821686796684E-15,1.0017620618996975E-15,1.2021378647997826E-15,161.55355349356483,147.47662708029483,176.97539598373274,4.1136427901490108E-16,3.7557813426879844E-16,4.5056944862383604E-16,60.559906067304425,55.291569279470608,66.331582194739511,3.2957102409787855E-16,3.0091794815272165E-16,3.6096162820507003E-16,48.518530363570683,44.300304143410244,53.139767872767763,8.5954186113927516E-9,7.8465678149986376E-9,9.4158149601113345E-9,1265393643.2245491,1155149909.8681798,1386170113.9850476,3.1995532744488293E-9,2.921327368698765E-9,3.504361012245698E-9,471029342.22185743,430069697.50485861,515902290.38782412,2.5636367040836218E-9,2.3408681420066802E-9,2.807688677877647E-9,377411471.80252421,344616103.11753607,413340125.21866375]

{"sheet":"All Counties-2 NPV 4%","index":414,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.04,{"$f":"'WTP Values '!CU70","v":493.71641160484643},{"$f":"'WTP Values '!CV70","v":450.66196556432413},{"$f":"'WTP Values '!CW70","v":540.88429938413185},{"$f":"C3","v":493.71641160484643},{"$f":"D3","v":450.66196556432413},{"$f":"E3","v":540.88429938413185},{"$f":"'WTP Values '!CC70","v":184.79007256844861},{"$f":"'WTP Values '!CD70","v":168.67680215017978},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"I3","v":184.79007256844861},{"$f":"J3","v":168.67680215017978},{"$f":"K3","v":9.3078816213787299},{"$f":"'WTP Values '!CI70","v":147.96138246452458},{"$f":"'WTP Values '!CJ70","v":135.05988764592476},{"$f":"'WTP Values '!CK70","v":162.09549208042796},{"$f":"O3","v":147.96138246452458},{"$f":"P3","v":135.05988764592476},{"$f":"Q3","v":162.09549208042796},{"$f":"'WTP Values '!BH70","v":3866578281.8907623},{"$f":"'WTP Values '!BI70","v":3529396518.6456852},{"$f":"'WTP Values '!BJ70","v":4235974547.145143},{"$f":"U3","v":3866578281.8907623},{"$f":"V3","v":3529396518.6456852},{"$f":"W3","v":4235974547.145143},{"$f":"'WTP Values '!AV70","v":22103294.206786994},{"$f":"'WTP Values '!AW70","v":20175977.927722216},{"$f":"'WTP Values '!AX70","v":24214747.176836945},{"$f":"AA3","v":22103294.206786994},{"$f":"AB3","v":20175977.927722216},{"$f":"AC3","v":24214747.176836945},{"$f":"'WTP Values '!BB70","v":1150382758.7621298},{"$f":"'WTP Values '!BC70","v":1050077735.4939948},{"$f":"'WTP Values '!BD70","v":1260270970.4640536},{"$f":"AG3","v":1150382758.7621298},{"$f":"AH3","v":1050077735.4939948},{"$f":"AI3","v":1260270970.4640536},{"$f":"'WTP Values '!CX70","v":24.830311819836499},{"$f":"'WTP Values '!CY70","v":22.666729126990873},{"$f":"'WTP Values '!CZ70","v":27.200604206395024},{"$f":"AM3","v":24.830311819836499},{"$f":"AN3","v":22.666729126990873},{"$f":"AO3","v":27.200604206395024},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"'WTP Values '!CG70","v":8.49815356288053},{"$f":"'WTP Values '!CH70","v":10.194971474051192},{"$f":"AS3","v":9.3078816213787299},{"$f":"AT3","v":8.49815356288053},{"$f":"AU3","v":10.194971474051192},{"$f":"'WTP Values '!CL70","v":7.4571571588219712},{"$f":"'WTP Values '!CM70","v":6.8088280437501343},{"$f":"'WTP Values '!CN70","v":8.16742793817353},{"$f":"AY3","v":7.4571571588219712},{"$f":"AZ3","v":6.8088280437501343},{"$f":"BA3","v":8.16742793817353},{"$f":"'WTP Values '!BK70","v":194487326.68920246},{"$f":"'WTP Values '!BL70","v":177543185.15702254},{"$f":"'WTP Values '!BM70","v":213050319.36024883},{"$f":"BE3","v":194487326.68920246},{"$f":"BF3","v":177543185.15702254},{"$f":"BG3","v":213050319.36024883},{"$f":"'WTP Values '!AY70","v":72395841.445400834},{"$f":"'WTP Values '!AZ70","v":66100463.050066985},{"$f":"'WTP Values '!BA70","v":79292683.21174857},{"$f":"BK3","v":72395841.445400834},{"$f":"BL3","v":66100463.050066985},{"$f":"BM3","v":79292683.21174857},{"$f":"'WTP Values '!BE70","v":58007046.74449265},{"$f":"'WTP Values '!BF70","v":52966493.856083438},{"$f":"'WTP Values '!BG70","v":63529176.393130288},{"$f":"BQ3","v":58007046.74449265},{"$f":"BR3","v":52966493.856083438},{"$f":"BS3","v":63529176.393130288}]
[2,0.04,{"$f":"C3/(1+B4)^A4","v":456.46857581809019},{"$f":"D3/(1+B4)^A4","v":416.6623202332878},{"$f":"E3/(1+B4)^A4","v":500.07793951935264},{"$f":"F3+C4","v":950.18498742293662},{"$f":"G3+D4","v":867.32428579761199},{"$f":"H3+E4","v":1040.9622389034844},{"$f":"I3/(1+B4)^A4","v":170.84880969716031},{"$f":"J3/(1+B4)^A4","v":155.95118541991474},{"$f":"K3/(1+B4)^A4","v":8.6056597830794459},{"$f":"L3+I4","v":355.63888226560891},{"$f":"M3+J4","v":324.62798757009455},{"$f":"N3+K4","v":17.913541404458176},{"$f":"O3/(1+B4)^A4","v":136.79861544427197},{"$f":"P3/(1+B4)^A4","v":124.87045825251919},{"$f":"Q3/(1+B4)^A4","v":149.86639430512938},{"$f":"R3+O4","v":284.75999790879655},{"$f":"S3+P4","v":259.93034589844393},{"$f":"T3+Q4","v":311.96188638555736},{"$f":"U3/(1+B4)^A4","v":3574868973.6416068},{"$f":"V3/(1+B4)^A4","v":3263125479.5170903},{"$f":"W3/(1+B4)^A4","v":3916396585.7480979},{"$f":"X3+U4","v":7441447255.5323696},{"$f":"Y3+V4","v":6792521998.162775},{"$f":"Z3+W4","v":8152371132.8932409},{"$f":"AA3/(1+B4)^A4","v":20435737.987044185},{"$f":"AB3/(1+B4)^A4","v":18653825.74678459},{"$f":"AC3/(1+B4)^A4","v":22387894.948998652},{"$f":"AD3+AA4","v":42539032.193831176},{"$f":"AE3+AB4","v":38829803.674506806},{"$f":"AF3+AC4","v":46602642.125835598},{"$f":"AG3/(1+B4)^A4","v":1063593526.9620281},{"$f":"AH3/(1+B4)^A4","v":970855894.50258386},{"$f":"AI3/(1+B4)^A4","v":1165191355.8284519},{"$f":"AJ3+AG4","v":2213976285.7241578},{"$f":"AK3+AH4","v":2020933629.9965787},{"$f":"AL3+AI4","v":2425462326.2925053},{"$f":"AM3/(1+B4)^A4","v":22.957019064197944},{"$f":"AN3/(1+B4)^A4","v":20.956665243149843},{"$f":"AO3/(1+B4)^A4","v":25.148487616859303},{"$f":"AP3+AM4","v":47.787330884034446},{"$f":"AQ3+AN4","v":43.623394370140716},{"$f":"AR3+AO4","v":52.349091823254327},{"$f":"AS3/(1+B4)^A4","v":8.6056597830794459},{"$f":"AT3/(1+B4)^A4","v":7.8570206757401344},{"$f":"AU3/(1+B4)^A4","v":9.4258242178727727},{"$f":"AV3+AS4","v":17.913541404458176},{"$f":"AW3+AT4","v":16.355174238620663},{"$f":"AX3+AU4","v":19.620795691923966},{"$f":"AY3/(1+B4)^A4","v":6.894560982638656},{"$f":"AZ3/(1+B4)^A4","v":6.2951442712186889},{"$f":"BA3/(1+B4)^A4","v":7.5512462446131003},{"$f":"BB3+AY4","v":14.351718141460626},{"$f":"BC3+AZ4","v":13.103972314968823},{"$f":"BD3+BA4","v":15.71867418278663},{"$f":"BE3/(1+B4)^A4","v":179814466.24371526},{"$f":"BF3/(1+B4)^A4","v":164148654.91588619},{"$f":"BG3/(1+B4)^A4","v":196976996.44993418},{"$f":"BH3+BE4","v":374301792.93291771},{"$f":"BI3+BF4","v":341691840.07290876},{"$f":"BJ3+BG4","v":410027315.81018305},{"$f":"BK3/(1+B4)^A4","v":66934025.004993364},{"$f":"BL3/(1+B4)^A4","v":61113593.796289735},{"$f":"BM3/(1+B4)^A4","v":73310542.910270482},{"$f":"BN3+BK4","v":139329866.45039421},{"$f":"BO3+BL4","v":127214056.84635672},{"$f":"BP3+BM4","v":152603226.12201905},{"$f":"BQ3/(1+B4)^A4","v":53630775.466431811},{"$f":"BR3/(1+B4)^A4","v":48970500.976408496},{"$f":"BS3/(1+B4)^A4","v":58736294.742169268},{"$f":"BT3+BQ4","v":111637822.21092446},{"$f":"BU3+BR4","v":101936994.83249193},{"$f":"BV3+BS4","v":122265471.13529956}]
[3,0.04,{"$f":"C4/(1+B5)^A5","v":405.79890174998059},{"$f":"D4/(1+B5)^A5","v":370.41128548276748},{"$f":"E4/(1+B5)^A5","v":444.56746728435849},{"$f":"F4+C5","v":1355.9838891729173},1237.7355712803794,1485.5297061878427,{"$f":"I4/(1+B5)^A5","v":151.88396970403559},{"$f":"J4/(1+B5)^A5","v":138.64003596871686},{"$f":"K4/(1+B5)^A5","v":7.6504002111183622},{"$f":"L4+I5","v":507.52285196964453},463.26802353881141,25.563941615576539,{"$f":"O4/(1+B5)^A5","v":121.61347100118056},{"$f":"P4/(1+B5)^A5","v":111.00938269205804},{"$f":"Q4/(1+B5)^A5","v":133.23067882439955},{"$f":"R4+O5","v":406.37346890997708},370.939728590502,445.19256520995691,{"$f":"U4/(1+B5)^A5","v":3178045500.2930188},{"$f":"V4/(1+B5)^A5","v":2900906669.1769762},{"$f":"W4/(1+B5)^A5","v":3481662303.8412623},{"$f":"X4+U5","v":10619492755.825388},9693428667.3397522,11634033436.734503,{"$f":"AA4/(1+B5)^A5","v":18167296.657235172},{"$f":"AB4/(1+B5)^A5","v":16583183.164173258},{"$f":"AC4/(1+B5)^A5","v":19902757.08796677},{"$f":"AD4+AA5","v":60706328.851066351},55412986.838680066,66505399.213802367,{"$f":"AG4/(1+B5)^A5","v":945530772.57519853},{"$f":"AH4/(1+B5)^A5","v":863087355.00699091},{"$f":"AI4/(1+B5)^A5","v":1035850872.4863199},{"$f":"AJ4+AG5","v":3159507058.2993565},2884020985.0035696,3461313198.7788253,{"$f":"AM4/(1+B5)^A5","v":20.408706354010743},{"$f":"AN4/(1+B5)^A5","v":18.630399091045533},{"$f":"AO4/(1+B5)^A5","v":22.356913917468514},{"$f":"AP4+AM5","v":68.196037238045193},62.253793461186248,74.706005740722844,{"$f":"AS4/(1+B5)^A5","v":7.6504002111183622},{"$f":"AT4/(1+B5)^A5","v":6.9848627707350701},{"$f":"AU4/(1+B5)^A5","v":8.3795234071610185},{"$f":"AV4+AS5","v":25.563941615576539},23.340037009355733,28.000319099084983,{"$f":"AY4/(1+B5)^A5","v":6.1292396082003293},{"$f":"AZ4/(1+B5)^A5","v":5.5963603344214841},{"$f":"BA4/(1+B5)^A5","v":6.7130304148884665},{"$f":"BB4+AY5","v":20.480957749660956},18.700332649390308,22.431704597675097,{"$f":"BE4/(1+B5)^A5","v":159854405.72701699},{"$f":"BF4/(1+B5)^A5","v":145927556.50095138},{"$f":"BG4/(1+B5)^A5","v":175111832.58592519},{"$f":"BH4+BE5","v":534156198.6599347},487619396.57386017,585139148.39610827,{"$f":"BK4/(1+B5)^A5","v":59504104.500627063},{"$f":"BL4/(1+B5)^A5","v":54329762.350194983},{"$f":"BM4/(1+B5)^A5","v":65172805.699418306},{"$f":"BN4+BK5","v":198833970.95102128},181543819.19655171,217776031.82143736,{"$f":"BQ4/(1+B5)^A5","v":47677564.102355316},{"$f":"BR4/(1+B5)^A5","v":43534597.05031763},{"$f":"BS4/(1+B5)^A5","v":52216352.147610076},{"$f":"BT4+BQ5","v":159315386.31327978},145471591.88280958,174481823.28290963]
[4,0.04,346.87860193114329,316.62911923537786,380.01813423014011,1702.8624911040606,1554.3646905157573,1865.5478404179828,129.83105385324151,118.51008379057109,6.5395941635186743,637.35390582288608,581.77810732938246,32.103535779095211,103.95570469748115,94.891285568793904,113.88614263283206,510.32917360745824,465.83101415929593,559.07870784278896,2716606612.9336338,2479707178.5985613,2976139529.0737214,13336099368.759022,12173135845.938313,14610172965.808224,15529481.32228495,14175374.469348889,17012960.171840575,76235810.173351303,69588361.308028951,83518359.385642946,808243667.14485407,737770688.28473651,885449667.08310425,3967750725.4442105,3621791673.2883062,4346762865.8619299,17.445447724903374,15.925343223582113,19.11078371514289,85.641484962948567,78.179136684768366,93.816789455865731,6.5395941635186743,5.9706899701918399,7.1628517272729253,32.103535779095211,29.310726979547574,35.163170826357906,5.2392997049150356,4.7837922683760015,5.7383265331566795,25.720257454575993,23.484124917766309,28.170031130831777,136644215.97002029,124739486.88374034,149686328.39334455,670800414.62995505,612358883.45760047,734825476.78945279,50864357.910606779,46441308.554595672,55709987.453028761,249698328.86162806,227985127.75114739,273486019.2744661,40754981.612781726,37213556.013401844,44634756.656061113,200070367.92606151,182685147.89621142,219116579.93897074]
[5,0.04,285.10892568199341,260.24605588889585,312.34720558386596,1987.9714167860541,1814.6107464046531,2177.8950460018486,106.71166246111235,97.406650291792417,5.3750697102012452,744.06556828399846,679.18475762117487,37.478605489296456,85.444011593130213,77.993719804234189,93.606107714186493,595.7731852005885,543.82473396353009,652.68481555697542,2232852613.5718632,2038138546.91591,2446169752.4437027,15568951982.330885,14211274392.854223,17056342718.251926,12764101.652699057,11651124.52482231,13983413.131453004,88999911.826050356,81239485.832851261,97501772.517095953,664317378.89293826,606393727.27372885,727775083.04664695,4632068104.3371487,4228185400.5620351,5074537948.908577,14.338886374651342,13.089471279908491,15.707671166891128,99.980371337599905,91.26860796467686,109.52446062275686,5.3750697102012452,4.9074719325568577,5.8873419963436593,37.478605489296456,34.218198912104434,41.050512822701563,4.3063224479059397,3.9319285384840423,4.71648612503789,30.026579902481934,27.416053456250353,32.88651725586967,112311585.08763877,102526765.55299878,123031250.81777187,783111999.71759379,714885649.01059926,857856727.6072247,41806794.534637168,38171370.374397144,45789548.804867707,291505123.39626521,266156498.12554455,319275568.07933378,33497624.123024255,30586830.426322445,36686516.399224021,233567992.04908577,213271978.32253385,255803096.33819476]
[9,0.04,87.904404193605103,80.238717297000676,96.302474370837629,2597.5459557043887,2371.0274532626245,2845.7061409045168,32.901197627239398,30.032288669718213,1.6572343333135264,972.21946520722565,887.44415811930855,48.970724273064036,26.343983840699387,24.046919800333658,28.86051044461448,778.45597510492678,710.57849544071598,852.81850065057745,688430143.59744704,628396161.93039584,754199799.7103138,20342882153.527313,18568897929.248535,22286353653.177986,3935410.8194375057,3592259.193885664,4311347.3104116237,116290082.98094867,106150066.38766839,127398881.46140705,204821449.37186468,186962506.26047361,224386644.18918756,6052405819.0033541,5524679980.0342588,6630550829.330411,4.4209463472547279,4.0357283494977274,4.8429682511403742,130.63749660831016,119.25443268429538,143.10810373787385,1.6572343333135264,1.5130652093628771,1.8151774422166544,48.970724273064036,44.710574530957075,53.637890696934114,1.3277196010023979,1.2122869695520773,1.4541807195868011,39.233673346984816,35.822677416454304,42.970557410373587,34627758.312204234,31610915.78692374,37932831.3712392,1023238760.1521186,934092065.25751317,1120902571.6136646,12889815.203157801,11768946.068554206,14117772.694620732,380889759.25480694,347768448.50624669,417175495.39040875,10327942.849885149,9430490.8145726211,11311137.868793791,305187281.87246937,278667872.22343242,334240368.21624351]
[16,0.04,2.4772894805503345,2.2612579212176995,2.7139607952339637,2749.5442299781917,2509.7707468549033,3012.2257828604011,0.92720941034939852,0.84635887679170807,4.6703566429759265E-2,1029.1099624099306,939.37393447313013,51.836300361563119,0.74241643115647526,0.67768142003216969,0.8133362552607768,824.00818739754538,752.15878194378024,902.72211836443932,19401084.262758471,17709228.745123815,21254580.441049736,21533268400.323483,19655477527.277939,23590464284.098522,110906.2954702984,101235.72298861644,121500.79893105831,123094925.79400617,112361554.91573176,134853767.90298131,5772202.503101727,5268908.3586336561,6323581.6035063211,6406569038.9737072,5847962738.9152355,7018544843.9616776,0.12458947854319569,0.113733407083337,0.1364827441042151,138.28189419685188,126.23273769857524,151.48223269408496,4.6703566429759265E-2,4.2640645379791196E-2,5.1154660840789921E-2,51.836300361563119,47.326863245915675,56.776571190234577,3.7417303841108432E-2,3.4164224018460289E-2,4.0981184418443145E-2,41.529475132153486,37.918881002462335,45.485027099203023,975866.7064386236,890847.16366470244,1069009.055752144,1083114707.821738,988751495.48633993,1186493425.2192335,363256.01546302938,331668.09513412911,397861.86034725397,403177944.75087279,368118503.87436944,441586980.86553913,291058.27418379573,265766.6121018639,318766.31338860572,323045653.18368983,294974430.95071703,353798813.00523394]
[19,0.04,0.29797267265006772,0.27198802224223301,0.3264399086067713,{"$f":"F20+C21","v":2751.7417602722276},2511.7766419364102,3014.6332572840315,0.11152635502522168,0.10180151270924934,5.6175859222854308E-3,{"$f":"L20+I21","v":1029.9324624787178},940.12471442273977,51.877729715247746,8.9299135182972458E-2,8.1512695838606417E-2,9.78294945528176E-2,{"$f":"R20+O21","v":824.66676307514194},752.75993310593481,903.44360492231067,2333596.0433655297,2130096.7291814769,2556537.776387963,{"$f":"X20+U21","v":21550478528.868931},19671186860.7882,23609318594.332729,13340.001455002121,12176.808234731867,14614.326694901703,{"$f":"AD20+AA21","v":123193307.4914254},112451358.13406889,134961547.67135191,694290.52213330369,633753.43006808206,760611.3560450708,{"$f":"AJ20+AG21","v":6411689389.2450275},5852636631.8233929,7024154306.3396578,1.4985838432312342E-2,1.3680051340100738E-2,1.6416381028798353E-2,{"$f":"AP20+AM21","v":138.3924138416356},126.33362724316493,151.6033025033006,5.6175859222854308E-3,5.128890736062681E-3,6.1529712732045104E-3,{"$f":"AV20+AS21","v":51.877729715247746},47.364688502396604,56.821948978240933,4.5006181620800643E-3,4.1093320823914125E-3,4.9292878952588359E-3,{"$f":"BB20+AY21","v":41.562666916705737},37.949187076032764,45.521380296902386,117378.93893738168,107152.64096666404,128582.26215808588,{"$f":"BH20+BE21","v":1083980370.3400576},989541739.68060112,1187441711.5632632,43693.063177940501,39893.61336888191,47855.51418353527,{"$f":"BN20+BK21","v":403500178.42793727},368412716.84073645,441939912.36499405,35008.993715258162,31966.86876156021,38341.764697644903,{"$f":"BT20+BQ21","v":323303842.37791628},295210184.65888172,354081581.18226349]
[25,0.04,1.495118554086637E-3,1.3647370241272323E-3,1.6379567958753846E-3,2751.9783071660636,2511.9925608032304,3014.8924030161493,5.5959870811268645E-4,5.1080298448855305E-4,2.8187004086271966E-5,1030.020998157602,940.20552999352685,51.882189260107864,4.4807059885235601E-4,4.0900107670290871E-4,4.9087284126423021E-4,824.73765357950219,752.82464231177346,903.52126728931978,11709.136650515507,10688.051066812352,12827.777224356039,21552331064.172306,19672877847.281612,23611348112.894283,66.935278022421912,61.09879728025598,73.329378841030461,123203897.50922765,112461024.74590662,134973149.31775269,3483.6974556625173,3179.9443337664798,3816.471291672739,6412240554.7763147,5853139739.7225409,7024758120.9515438,7.5193489689597841E-5,6.864152473291487E-5,8.237143241634347E-5,138.40431041423457,126.34448721103794,151.6163347183217,2.8187004086271966E-5,2.5734909289402713E-5,3.0873373157053665E-5,51.882189260107864,47.368760094471298,56.82683354107548,2.2582465899104562E-5,2.0619134589238582E-5,2.4733374792698381E-5,41.566239751882577,37.952449287064347,45.525293433399355,588.96484668706353,537.65300087362505,645.17905004246893,1084073552.1179719,989626803.26767957,1187543787.1477296,219.23590798185774,200.17164999362393,240.1215740182526,403534864.35495526,368444386.55810469,441977902.67173046,175.66240419991425,160.39812703760808,192.38503748024786,323331634.41886425,295235561.69578904,354112018.95785803]
[36,0.04,2.3243789307285002E-9,2.1216819068935427E-9,2.54644172220987E-9,2751.9791245444876,2511.9933069023232,3014.8932984839635,8.6997746315483417E-10,7.941174241020286E-10,4.3820791494700562E-11,1030.021304089134,940.20580924853141,51.882204669888509,6.9659081990829721E-10,6.3585157359930965E-10,7.6313312197401615E-10,824.7378985388325,752.8248659118716,903.52153564855337,1.8203553459414858E-2,1.6616127625695511E-2,1.9942642693366191E-2,21552337465.534683,19672883690.418472,23611355125.815292,1.040606108007382E-4,9.4986953845834933E-5,1.1400116914850538E-4,123203934.10261473,112461058.14850101,134973189.40678236,5.4159136376453667E-3,4.9436852951180617E-3,5.9332588949867707E-3,6412242459.3069801,5853141478.1919622,7024760207.4090233,1.1689920019033096E-10,1.0671321911307192E-10,1.2805835462288082E-10,138.40435152237001,126.34452473722685,151.61637975062465,4.3820791494700562E-11,4.0008654011413333E-11,4.7997142360803097E-11,51.882204669888509,47.368774163696472,56.82685041948892,3.5107722926921733E-11,3.2055439268065042E-11,3.8451623181868524E-11,41.566252097673022,37.952460559505369,45.525306955087558,9.1563139045883614E-4,8.3585967404240359E-4,1.0030245336512928E-3,1084073874.1039152,989627097.20153606,1187544139.8658695,3.4083405893084359E-4,3.1119590115619562E-4,3.7330386004229098E-4,403534984.21080238,368444495.99155891,441978033.94573081,2.7309271905385932E-4,2.4936218335026134E-4,2.9909048114226585E-4,323331730.45316112,295235649.38513511,354112124.13438612]
[39,0.04,2.657701797127607E-11,2.4259374159431059E-11,2.9116090547580308E-11,2751.9791245451815,2511.9933069029562,3014.8932984847238,9.947348243095867E-12,9.079962295583329E-12,5.0104823601424777E-13,1030.0213040893937,940.20580924876856,51.882204669901597,7.9648401964848151E-12,7.2703458438751957E-12,8.7256868615750097E-12,824.73789853904043,752.82486591206134,903.5215356487812,2.0813997280569199E-4,1.899892985102559E-4,2.2802477093965685E-4,21552337465.540119,19672883690.423435,23611355125.821247,1.1898321253868842E-6,1.086083661327249E-6,1.303492765810227E-6,123203934.1026458,112461058.14852937,134973189.40681639,6.1925717952307876E-5,5.6526245009244942E-5,6.7841059044049587E-5,6412242459.3085976,5853141478.1934385,7024760207.4107943,1.3366289391172939E-12,1.2201621278901995E-12,1.4642230434938858E-12,138.40435152240491,126.34452473725869,151.6163797506629,5.0104823601424777E-13,4.574601424108757E-13,5.4880075629198656E-13,51.882204669901597,47.368774163708409,56.826850419503252,4.014227503202085E-13,3.6652284799256091E-13,4.3965700549908404E-13,41.566252097683503,37.95246055951494,45.52530695509904,1.0469356608589659E-5,9.5572444255151928E-6,1.1468612412575227E-5,1084073874.1041887,989627097.20178556,1187544139.866169,3.897106788258899E-6,3.5582232089083247E-6,4.2683674619186073E-6,403534984.21090412,368444495.99165183,441978033.94584227,3.1225502890977806E-6,2.8512146365822653E-6,3.4198094756711097E-6,323331730.4532426,295235649.38520956,354112124.13447541]
[44,0.04,7.0389032739743833E-15,6.4250770488977464E-15,7.7113747412218568E-15,2751.9791245451879,2511.9933069029621,3014.8932984847315,2.6345477205668969E-15,2.4048212030040905E-15,1.3270224946649424E-16,1030.0213040893962,940.20580924877095,51.882204669901732,2.1094819515233931E-15,1.9255456431827081E-15,2.3109916200529478E-15,824.73789853904259,752.82486591206327,903.52153564878347,5.5125715669468701E-8,5.0318523197346016E-8,6.0392189539440066E-8,21552337465.540169,19672883690.423481,23611355125.821301,3.151261459023469E-10,2.8764844301903446E-10,3.4522908126035312E-10,123203934.10264611,112461058.14852965,134973189.40681672,1.6400979948495906E-8,1.4970933589730663E-8,1.7967653599480264E-8,6412242459.3086147,5853141478.1934519,7024760207.4108124,3.5400517190491596E-16,3.2315902431447621E-16,3.8779837473929321E-16,138.40435152240525,126.34452473725902,151.61637975066327,1.3270224946649424E-16,1.2115797557155711E-16,1.4534946864235444E-16,51.882204669901732,47.36877416370853,56.826850419503394,1.0631651431061773E-16,9.707330135794689E-17,1.16442828114801E-16,41.566252097683602,37.952460559515032,45.525306955099154,2.7728012446036211E-9,2.531229017101887E-9,3.0374533947362572E-9,1084073874.1041913,989627097.20178807,1187544139.8661718,1.032145809607031E-9,9.4239274781639036E-10,1.1304739205390261E-9,403534984.21090519,368444495.99165267,441978033.9458434,8.2700510180769188E-10,7.551420577708618E-10,9.0573397439420152E-10,323331730.45324337,295235649.38521028,354112124.13447624]
[50,0.04,9.8401857643069219E-20,8.9820742309249713E-20,1.0780281671488621E-19,2751.9791245451879,2511.9933069029621,3014.8932984847315,3.6830224775445579E-20,3.3618713663816166E-20,1.8551395512420486E-21,1030.0213040893962,940.20580924877095,51.882204669901732,2.948995526929927E-20,2.6918578206106284E-20,3.2307002889439578E-20,824.73789853904259,752.82486591206327,903.52153564878347,7.706417625933E-13,7.0343858464174976E-13,8.4426556332799271E-13,21552337465.540169,19672883690.423481,23611355125.821301,4.4053735279108551E-15,4.0212430885170512E-15,4.8262039676029912E-15,123203934.10264611,112461058.14852965,134973189.40681672,2.292810159880882E-13,2.0928937627647262E-13,2.5118266622773766E-13,6412242459.3086147,5853141478.1934519,7024760207.4108124,4.9488912085915041E-21,4.5176708741319697E-21,5.4213105337592136E-21,138.40435152240525,126.34452473725902,151.61637975066327,1.8551395512420486E-21,1.6937538989342005E-21,2.031944063604811E-21,51.882204669901732,47.36877416370853,56.826850419503394,1.4862745088403115E-21,1.357057031382388E-21,1.6278374840118205E-21,41.566252097683602,37.952460559515032,45.525306955099154,3.8762969559880281E-14,3.5385858806130316E-14,4.2462731040986635E-14,1084073874.1041913,989627097.20178807,1187544139.8661718,1.4429103664397239E-14,1.3174381491696396E-14,1.5803702575283948E-14,403534984.21090519,368444495.99165267,441978033.9458434,1.1561295152195411E-14,1.0556670318770618E-14,1.2661902308043263E-14,323331730.45324337,295235649.38521028,354112124.13447624]

{"sheet":"All Counties-2 NPV 5%","index":415,"n_rows":52,"n_cols":74,"rows_kept":15,"cut":true,"hidden":true,"merged":[[0,2,0,19],[0,20,0,37],[0,38,0,55],[0,56,0,73]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[null,null,"ACRES all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countywide demand= all conservation strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acre value of acquisition and easements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"countywide demand for acquisition and easements"]
["year","rate %","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV","All surface waters PV","(Low 95% CI) PV","(High 95% CI) PV","All surface waters NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect Rivers only PV","(Low 95% CI) PV","(High 95% CI) PV","Protect Rivers only NPV","(Low 95% CI) NPV","(High 95% CI) NPV","Protect single site PV","(Low 95% CI) PV","(High 95% CI) PV","Protect single site NPV","(Low 95% CI) NPV","(High 95% CI) NPV"]
[1,0.05,{"$f":"'WTP Values '!CU70","v":493.71641160484643},{"$f":"'WTP Values '!CV70","v":450.66196556432413},{"$f":"'WTP Values '!CW70","v":540.88429938413185},{"$f":"C3","v":493.71641160484643},{"$f":"D3","v":450.66196556432413},{"$f":"E3","v":540.88429938413185},{"$f":"'WTP Values '!CC70","v":184.79007256844861},{"$f":"'WTP Values '!CD70","v":168.67680215017978},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"I3","v":184.79007256844861},{"$f":"J3","v":168.67680215017978},{"$f":"K3","v":9.3078816213787299},{"$f":"'WTP Values '!CI70","v":147.96138246452458},{"$f":"'WTP Values '!CJ70","v":135.05988764592476},{"$f":"'WTP Values '!CK70","v":162.09549208042796},{"$f":"O3","v":147.96138246452458},{"$f":"P3","v":135.05988764592476},{"$f":"Q3","v":162.09549208042796},{"$f":"'WTP Values '!BH70","v":3866578281.8907623},{"$f":"'WTP Values '!BI70","v":3529396518.6456852},{"$f":"'WTP Values '!BJ70","v":4235974547.145143},{"$f":"U3","v":3866578281.8907623},{"$f":"V3","v":3529396518.6456852},{"$f":"W3","v":4235974547.145143},{"$f":"'WTP Values '!AV70","v":22103294.206786994},{"$f":"'WTP Values '!AW70","v":20175977.927722216},{"$f":"'WTP Values '!AX70","v":24214747.176836945},{"$f":"AA3","v":22103294.206786994},{"$f":"AB3","v":20175977.927722216},{"$f":"AC3","v":24214747.176836945},{"$f":"'WTP Values '!BB70","v":1150382758.7621298},{"$f":"'WTP Values '!BC70","v":1050077735.4939948},{"$f":"'WTP Values '!BD70","v":1260270970.4640536},{"$f":"AG3","v":1150382758.7621298},{"$f":"AH3","v":1050077735.4939948},{"$f":"AI3","v":1260270970.4640536},{"$f":"'WTP Values '!CX70","v":24.830311819836499},{"$f":"'WTP Values '!CY70","v":22.666729126990873},{"$f":"'WTP Values '!CZ70","v":27.200604206395024},{"$f":"AM3","v":24.830311819836499},{"$f":"AN3","v":22.666729126990873},{"$f":"AO3","v":27.200604206395024},{"$f":"'WTP Values '!CF70","v":9.3078816213787299},{"$f":"'WTP Values '!CG70","v":8.49815356288053},{"$f":"'WTP Values '!CH70","v":10.194971474051192},{"$f":"AS3","v":9.3078816213787299},{"$f":"AT3","v":8.49815356288053},{"$f":"AU3","v":10.194971474051192},{"$f":"'WTP Values '!CL70","v":7.4571571588219712},{"$f":"'WTP Values '!CM70","v":6.8088280437501343},{"$f":"'WTP Values '!CN70","v":8.16742793817353},{"$f":"AY3","v":7.4571571588219712},{"$f":"AZ3","v":6.8088280437501343},{"$f":"BA3","v":8.16742793817353},{"$f":"'WTP Values '!BK70","v":194487326.68920246},{"$f":"'WTP Values '!BL70","v":177543185.15702254},{"$f":"'WTP Values '!BM70","v":213050319.36024883},{"$f":"BE3","v":194487326.68920246},{"$f":"BF3","v":177543185.15702254},{"$f":"BG3","v":213050319.36024883},{"$f":"'WTP Values '!AY70","v":72395841.445400834},{"$f":"'WTP Values '!AZ70","v":66100463.050066985},{"$f":"'WTP Values '!BA70","v":79292683.21174857},{"$f":"BK3","v":72395841.445400834},{"$f":"BL3","v":66100463.050066985},{"$f":"BM3","v":79292683.21174857},{"$f":"'WTP Values '!BE70","v":58007046.74449265},{"$f":"'WTP Values '!BF70","v":52966493.856083438},{"$f":"'WTP Values '!BG70","v":63529176.393130288},{"$f":"BQ3","v":58007046.74449265},{"$f":"BR3","v":52966493.856083438},{"$f":"BS3","v":63529176.393130288}]
[2,0.05,{"$f":"C3/(1+B4)^A4","v":447.81533932412373},{"$f":"D3/(1+B4)^A4","v":408.76368758668855},{"$f":"E3/(1+B4)^A4","v":490.5980039765368},{"$f":"F3+C4","v":941.53175092897015},{"$f":"G3+D4","v":859.42565315101274},{"$f":"H3+E4","v":1031.4823033606685},{"$f":"I3/(1+B4)^A4","v":167.61004314598512},{"$f":"J3/(1+B4)^A4","v":152.99483188224923},{"$f":"K3/(1+B4)^A4","v":8.442523012588417},{"$f":"L3+I4","v":352.4001157144337},{"$f":"M3+J4","v":321.67163403242898},{"$f":"N3+K4","v":17.750404633967147},{"$f":"O3/(1+B4)^A4","v":134.20533556872977},{"$f":"P3/(1+B4)^A4","v":122.50329945208594},{"$f":"Q3/(1+B4)^A4","v":147.02538964211152},{"$f":"R3+O4","v":282.16671803325437},{"$f":"S3+P4","v":257.5631870980107},{"$f":"T3+Q4","v":309.12088172253948},{"$f":"U3/(1+B4)^A4","v":3507100482.4406009},{"$f":"V3/(1+B4)^A4","v":3201266683.5788527},{"$f":"W3/(1+B4)^A4","v":3842153784.2586331},{"$f":"X3+U4","v":7373678764.3313637},{"$f":"Y3+V4","v":6730663202.2245378},{"$f":"Z3+W4","v":8078128331.4037762},{"$f":"AA3/(1+B4)^A4","v":20048339.416586842},{"$f":"AB3/(1+B4)^A4","v":18300206.737163007},{"$f":"AC3/(1+B4)^A4","v":21963489.502799951},{"$f":"AD3+AA4","v":42151633.623373836},{"$f":"AE3+AB4","v":38476184.664885223},{"$f":"AF3+AC4","v":46178236.679636896},{"$f":"AG3/(1+B4)^A4","v":1043431073.7071471},{"$f":"AH3/(1+B4)^A4","v":952451460.7655282},{"$f":"AI3/(1+B4)^A4","v":1143102921.055831},{"$f":"AJ3+AG4","v":2193813832.4692769},{"$f":"AK3+AH4","v":2002529196.2595229},{"$f":"AL3+AI4","v":2403373891.5198846},{"$f":"AM3/(1+B4)^A4","v":22.521824779897052},{"$f":"AN3/(1+B4)^A4","v":20.55939149840442},{"$f":"AO3/(1+B4)^A4","v":24.671749847070316},{"$f":"AP3+AM4","v":47.352136599733555},{"$f":"AQ3+AN4","v":43.226120625395296},{"$f":"AR3+AO4","v":51.872354053465344},{"$f":"AS3/(1+B4)^A4","v":8.442523012588417},{"$f":"AT3/(1+B4)^A4","v":7.7080757939959454},{"$f":"AU3/(1+B4)^A4","v":9.2471396590033486},{"$f":"AV3+AS4","v":17.750404633967147},{"$f":"AW3+AT4","v":16.206229356876477},{"$f":"AX3+AU4","v":19.442111133054539},{"$f":"AY3/(1+B4)^A4","v":6.7638613685460056},{"$f":"AZ3/(1+B4)^A4","v":6.1758077494332282},{"$f":"BA3/(1+B4)^A4","v":7.4080979031052427},{"$f":"BB3+AY4","v":14.221018527367978},{"$f":"BC3+AZ4","v":12.984635793183362},{"$f":"BD3+BA4","v":15.575525841278772},{"$f":"BE3/(1+B4)^A4","v":176405738.49360767},{"$f":"BF3/(1+B4)^A4","v":161036902.63675514},{"$f":"BG3/(1+B4)^A4","v":193242920.05464748},{"$f":"BH3+BE4","v":370893065.18281013},{"$f":"BI3+BF4","v":338580087.7937777},{"$f":"BJ3+BG4","v":406293239.41489631},{"$f":"BK3/(1+B4)^A4","v":65665162.308753587},{"$f":"BL3/(1+B4)^A4","v":59955068.526137851},{"$f":"BM3/(1+B4)^A4","v":71920801.099091664},{"$f":"BN3+BK4","v":138061003.75415441},{"$f":"BO3+BL4","v":126055531.57620484},{"$f":"BP3+BM4","v":151213484.31084025},{"$f":"BQ3/(1+B4)^A4","v":52614101.355548888},{"$f":"BR3/(1+B4)^A4","v":48042171.298034862},{"$f":"BS3/(1+B4)^A4","v":57622835.730730414},{"$f":"BT3+BQ4","v":110621148.10004154},{"$f":"BU3+BR4","v":101008665.1541183},{"$f":"BV3+BS4","v":121152012.1238607}]
[3,0.05,{"$f":"C4/(1+B5)^A5","v":386.83972730730909},{"$f":"D4/(1+B5)^A5","v":353.10544225175556},{"$f":"E4/(1+B5)^A5","v":423.79700159942706},{"$f":"F4+C5","v":1328.3714782362792},1212.5310954027682,1455.2793049600955,{"$f":"I4/(1+B5)^A5","v":144.78785716098486},{"$f":"J4/(1+B5)^A5","v":132.16268816088908},{"$f":"K4/(1+B5)^A5","v":7.2929688047411005},{"$f":"L4+I5","v":497.18797287541855},453.83432219331803,25.043373438708247,{"$f":"O4/(1+B5)^A5","v":115.9316147878024},{"$f":"P4/(1+B5)^A5","v":105.8229560108722},{"$f":"Q4/(1+B5)^A5","v":127.00605951159616},{"$f":"R4+O5","v":398.09833282105677},363.38614310888289,436.12694123413564,{"$f":"U4/(1+B5)^A5","v":3029565258.5600696},{"$f":"V4/(1+B5)^A5","v":2765374524.2015786},{"$f":"W4/(1+B5)^A5","v":3318996898.1826005},{"$f":"X4+U5","v":10403244022.891434},9496037726.4261169,11397125229.586376,{"$f":"AA4/(1+B5)^A5","v":17318509.376168311},{"$f":"AB4/(1+B5)^A5","v":15808406.64046043},{"$f":"AC4/(1+B5)^A5","v":18972888.027469993},{"$f":"AD4+AA5","v":59470142.999542147},54284591.305345654,65151124.707106888,{"$f":"AG4/(1+B5)^A5","v":901354992.94430149},{"$f":"AH4/(1+B5)^A5","v":822763382.58549023},{"$f":"AI4/(1+B5)^A5","v":987455282.19918442},{"$f":"AJ4+AG5","v":3095168825.4135785},2825292578.8450131,3390829173.719069,{"$f":"AM4/(1+B5)^A5","v":19.455199032412956},{"$f":"AN4/(1+B5)^A5","v":17.759975379250118},{"$f":"AO4/(1+B5)^A5","v":21.312385139462531},{"$f":"AP4+AM5","v":66.807335632146504},60.986096004645418,73.184739192927879,{"$f":"AS4/(1+B5)^A5","v":7.2929688047411005},{"$f":"AT4/(1+B5)^A5","v":6.6585256831840578},{"$f":"AU4/(1+B5)^A5","v":7.9880269163186242},{"$f":"AV4+AS5","v":25.043373438708247},22.864755040060537,27.430138049373163,{"$f":"AY4/(1+B5)^A5","v":5.8428777614046039},{"$f":"AZ4/(1+B5)^A5","v":5.3348949352624793},{"$f":"BA4/(1+B5)^A5","v":6.3993935023044957},{"$f":"BB4+AY5","v":20.063896288772582},18.319530728445841,21.974919343583267,{"$f":"BE4/(1+B5)^A5","v":152385909.50748959},{"$f":"BF4/(1+B5)^A5","v":139109731.24868166},{"$f":"BG4/(1+B5)^A5","v":166930499.99321666},{"$f":"BH4+BE5","v":523278974.69029975},477689819.04245937,573223739.408113,{"$f":"BK4/(1+B5)^A5","v":56724036.115973294},{"$f":"BL4/(1+B5)^A5","v":51791442.415408999},{"$f":"BM4/(1+B5)^A5","v":62127892.105899282},{"$f":"BN4+BK5","v":194785039.87012771},177846973.99161384,213341376.41673952,{"$f":"BQ4/(1+B5)^A5","v":45450038.963869028},{"$f":"BR4/(1+B5)^A5","v":41500633.882332236},{"$f":"BS4/(1+B5)^A5","v":49776772.038207889},{"$f":"BT4+BQ5","v":156071187.06391057},142509299.03645054,170928784.16206861]
[4,0.05,318.25400100353994,290.50072120300126,348.65884202522778,1646.6254792398192,1503.0318166057696,1803.9381469853233,119.11732840615575,108.7305706251112,5.9999434842404966,616.30530128157432,562.56489281842926,31.043316922948744,95.377226392544173,87.060807799937024,104.4881994737552,493.47555921360095,450.44695090881993,540.61514070789087,2492430835.7608771,2275080464.7870617,2730546961.9614053,12895674858.652311,11771118191.213179,14127672191.547781,14247980.523480082,13005615.265623216,15609041.934148831,73718123.523022234,67290206.570968866,80760166.641255721,741546983.36129618,676889471.02122283,812381904.41158521,3836715808.7748747,3502182049.8662357,4203211078.1306543,16.005840391534768,14.611175696751966,17.533751997953551,82.81317602368128,75.597271701397389,90.718491190881423,5.9999434842404966,5.4779855580208308,6.5717695127594977,31.043316922948744,28.342740598081367,34.001907562132658,4.806949994214019,4.3890312659951185,5.2647968715129974,24.870846282986601,22.708561994440959,27.239716215096266,125368264.87522346,114445920.165924,137334135.46266559,648647239.56552315,592135739.20838332,710557874.87077856,46667004.892795324,42608947.848198228,51112770.589126363,241452044.76292303,220455921.83981207,264454147.00586587,37391859.534962513,34142674.200426556,40951473.542984985,193463046.59887308,176651973.23687708,211880257.7050536]
[5,0.05,249.36033736955272,227.61491644051014,273.18332589735877,1895.985816609372,1730.6467330462797,2077.1214728826822,93.33154368603968,85.193247179821412,4.7011127172343645,709.63684496761402,647.75813999825073,35.744429640183107,74.730552563744467,68.214420985131966,81.869238374863059,568.20611177734543,518.66137189395192,622.48437908275389,1952884777.9314973,1782585074.9818861,2139454993.4677169,14848559636.583809,13553703266.195065,16267127185.015497,11163665.559479615,10190239.871637426,12230092.788909053,84881789.082501844,77480446.4426063,92990259.430164769,581021465.12932646,530360612.35212177,636522479.27195537,4417737273.9042015,4032542662.2183576,4839733557.4026098,12.540994763085255,11.448238481273183,13.73815348676523,95.354170786766531,87.045510182670569,104.45664467764665,4.7011127172343645,4.2921450242456434,5.1491533732467412,35.744429640183107,32.634885622327012,39.151060935379398,3.7663711013720911,3.4389208423553623,4.125106109971715,28.637217384358692,26.147482836796321,31.36482232506798,98229315.974486187,89671373.095561728,107604888.6843224,746876555.54000938,681807112.30394506,818162763.55510092,36564819.444216736,33385225.564753249,40048193.197279975,278016864.20713979,253841147.40456533,304502340.20314586,29297500.358556271,26751678.629241776,32086551.076369546,222760546.95742935,203403651.86611885,243966808.78142315]
[9,0.05,57.696358656531139,52.66495864202156,63.208460961452673,2361.5057983758479,2155.5711330888266,2587.1155570748842,21.594814457188622,19.711796175174957,1.0877314663572957,883.87344960683777,806.801712412906,44.520732758372198,17.290964588841693,15.783278689076461,18.942695498574086,707.71733410664569,646.0079112361251,775.32250385245106,451853497.43665189,412449986.66132039,495021637.90259588,18494315396.319569,16881533908.214731,20261182775.633636,2583020.4547996656,2357791.7026906665,2829767.6663221852,105722751.37232322,96504162.600843608,115822088.38962629,134435264.21591216,122713485.35359253,147276947.26604635,5502421007.9179525,5022649850.8604708,6028029723.7873011,2.9017033718891438,2.6488642114008045,3.1786989030103197,118.76640913641577,108.41772929850532,130.10380664465191,1.0877314663572957,0.99310556497089297,1.1913979702395363,44.520732758372198,40.647704719795357,48.763791691651193,0.87145333612662856,0.7956887306336381,0.95445652715994689,35.668491984529325,32.567454772658373,39.065803729552094,22728048.513386738,20747933.524318628,24897344.606676131,930256598.50814021,849210703.46349764,1019045655.9457724,8460274.6335649788,7724588.313972936,9266248.7652635332,346278137.27295268,316166574.77652574,379266572.41281265,6778780.8849568386,6189735.148495405,7424104.3242162624,277454777.7103579,253345198.62161273,303867797.16468823]
[16,0.05,0.68064739918842532,0.6212916718271998,0.74567400026458652,2440.5387850497013,2227.7120631484181,2673.6990706477254,0.25475531972030613,0.23254124025115452,1.2832033265719757E-2,913.45421905156832,833.80310662054501,46.010717022320478,0.20398254501494473,0.18619628414227349,0.22346811349875792,731.40265161625086,667.62798715338215,801.27037709377566,5330542.7761104712,4865697.1991515765,5839799.9150377205,19113268347.129452,17446511578.529896,20939267830.26466,30472.047032917533,27815.009952673805,33382.938667857612,109260995.82892317,99733886.704019397,119698329.3772753,1585940.8648731317,1447658.3374783706,1737434.9690558484,5686571631.8511219,5190743877.5630522,6229770999.6958055,3.4231568495511261E-2,3.1248809773702532E-2,3.7499301368686323E-2,122.74118829513537,112.04616712014919,134.45801675238755,1.2832033265719757E-2,1.1715725838799932E-2,1.4054993221831584E-2,46.010717022320478,42.008069580068735,50.395779257205099,1.028058720793331E-2,9.3867876184941679E-3,1.1259780824596203E-2,36.862216536731793,33.657396292522129,40.373226793126413,268124.14976406633,244764.61462552313,293715.46572140179,961389682.07021451,877631407.85316467,1053150260.6440972,99806.366638078325,91127.431056895948,109314.49174904963,357867096.92207247,326747784.74358016,391959562.61590898,79969.68416119949,73020.676323247841,87582.603430196323,286740412.22561556,261823953.033445,314037401.48259723]
[19,0.05,4.8831497134044659E-2,4.4573155687379643E-2,5.3496682497087812E-2,{"$f":"F20+C21","v":2441.0079755137554},2228.1403379470366,2674.2130858788632,1.8276840078486716E-2,1.6683141550839772E-2,9.206049951650439E-4,{"$f":"L20+I21","v":913.62982945839917},833.9634042027518,46.019562523897186,1.4634263018075447E-2,1.3358228249023491E-2,1.6032210740651181E-2,{"$f":"R20+O21","v":731.54326284178205},667.75633778113161,801.42442030028587,382427.64844897599,349078.36145235039,418963.1417890946,{"$f":"X20+U21","v":19116942848.555248},17449865648.095932,20943293377.75869,2186.1475987869912,1995.5245262186145,2394.9828880991613,{"$f":"AD20+AA21","v":109282001.11580901},99753060.416345239,119721341.22820391,113779.71456316057,103858.94964403039,124648.31396285514,{"$f":"AJ20+AG21","v":5687664867.9837217},5191741791.443224,6230968665.2130289,2.4558659018980022E-3,2.2418746721522931E-3,2.6903019529598794E-3,{"$f":"AP20+AM21","v":122.7647851318042},112.06770785265819,134.48386613436102,9.206049951650439E-4,8.4051806177876402E-4,1.0083434713028098E-3,{"$f":"AV20+AS21","v":46.019562523897186},42.01614557778737,50.405467781395295,7.3755730996559227E-4,6.7343369450456375E-4,8.0780732538144782E-4,{"$f":"BB20+AY21","v":36.869303250775801},33.663866883967792,40.380988494407489,19235.956335664516,17560.079700375103,21071.947001781955,{"$f":"BH20+BE21","v":961574508.0085814},877800131.37030017,1053352727.4364864,7160.3804146727307,6537.7299520919687,7842.5191911671973,{"$f":"BN20+BK21","v":357935896.41434163},326810601.58783263,392034916.34116048,5737.2428185052504,5238.7020810720469,6283.4143691627432,{"$f":"BT20+BQ21","v":286795537.70360404},261874288.3539803,314097774.7719031]
[25,0.05,6.7320086473783875E-5,6.1449451100113915E-5,7.375160507322772E-5,2441.0362743708438,2228.1661690076598,2674.2440883068366,2.519682022391707E-5,2.299971530207074E-5,1.2691646072735269E-6,913.64042126319271,833.97307242646502,46.020096033429411,2.0175090047978117E-5,1.8415922788364404E-5,2.2102328963289107E-5,731.55174369823851,667.76407914919059,801.43371129620448,527.22246653383434,481.24646710279018,577.59103426927572,19117164473.244339,17450067946.187195,20943536175.517738,3.0138671560858041,2.7510703449625442,3.3017716964008565,109283268.03331316,99754216.863857582,119722729.17005412,156.85900848643459,143.18204194968061,171.84267874802566,5687730805.6688433,5191801979.8409977,6231040901.4750786,3.385706246727495E-6,3.0906936229783674E-6,3.7089045133449401E-6,122.76620835661332,112.0690070651477,134.48542521968423,1.2691646072735269E-6,1.1587551462204543E-6,1.390122639431719E-6,46.020096033429411,42.016632675294247,50.406052137179287,1.0168113779095686E-6,9.2840926879548044E-7,1.1136594655198678E-6,36.86973068040902,33.664257152646783,40.381456635369737,26.51907723345294,24.208679915562378,29.050210982410118,961585655.64097559,877810307.7977103,1053364939.0632393,9.8714448049328141,9.01304632354252,10.811855075268612,357940046.00208622,326814390.33682573,392039461.24235809,7.9094786220181961,7.2221803099763067,8.6624417334880803,286798862.5538367,261877324.28960022,314101416.13978451]
[36,0.05,4.0049184971084179E-12,3.6556703391021799E-12,4.3875339860745585E-12,2441.0363000760562,2228.1661924712548,2674.2441164678339,1.4989762590750437E-12,1.3682689679455685E-12,7.5503480131810287E-14,913.64043088423853,833.97308120857781,46.02009651804179,1.2002300583116593E-12,1.095575981548432E-12,1.3148828340962224E-12,731.55175140180859,667.76408618104767,801.4337197356632,3.1364829115820311E-5,2.8629685116619723E-5,3.4361290040972026E-5,19117164674.556713,17450068129.944286,20943536396.062626,1.7929704124691011E-7,1.6366307722551049E-7,1.964246814402761E-7,109283269.18411526,99754217.914314508,119722730.43078846,9.3316508850601126E-6,8.5179986879746287E-6,1.0223039790340085E-5,5687730865.5632153,5191802034.5130148,6231040967.0907497,2.0141800588112541E-13,1.8386750088892696E-13,2.2064529425832688E-13,122.76620964939688,112.06900824528491,134.48542663587648,7.5503480131810287E-14,6.8935144944073754E-14,8.2699357109075128E-14,46.02009651804179,42.016633117748349,50.406052667977768,6.0490812011154564E-14,5.5231709408660446E-14,6.6252371714900807E-14,36.869731068663924,33.664257507146601,40.381457060604703,1.5776382429315812E-6,1.4401911088181548E-6,1.7282171399714941E-6,961585665.76690638,877810317.04144895,1053364950.1556473,5.872590776878444E-7,5.3619235843535902E-7,6.432047349769991E-7,357940049.77135646,326814393.77832866,392039465.37071055,4.705403527391492E-7,4.2965250087936473E-7,5.1533464892503375E-7,286798865.5739581,261877327.0472866,314101419.4474141]
[39,0.05,1.5382027673169485E-14,1.4040640867137313E-14,1.6851571196641873E-14,2441.0363000760567,2228.1661924712553,2674.2441164678348,5.7572443272351077E-15,5.255225829058369E-15,2.8999257329372506E-16,913.64043088423875,833.97308120857804,46.020096518041804,4.6098246404888015E-15,4.2078709163258142E-15,5.0501812098415046E-15,731.55175140180881,667.7640861810479,801.43371973566343,1.2046554000340233E-7,1.0996044215529797E-7,1.319742997710563E-7,19117164674.556717,17450068129.94429,20943536396.06263,6.8864124255428529E-10,6.2859456060754022E-10,7.5442481233745658E-10,109283269.18411529,99754217.914314538,119722730.43078849,3.5840857249401692E-8,3.2715794749143461E-8,3.926448967000463E-8,5687730865.5632172,5191802034.5130157,6231040967.0907516,7.7360309393937022E-16,7.0619539171945966E-16,8.4745095928585864E-16,122.76620964939691,112.06900824528493,134.48542663587651,2.8999257329372506E-16,2.6476501530537552E-16,3.1763038387012702E-16,46.020096518041804,42.016633117748363,50.406052667977782,2.323321548240944E-16,2.121330766590807E-16,2.5446106228316768E-16,36.869731068663931,33.664257507146608,40.381457060604717,6.0593680317203016E-9,5.531463251121884E-9,6.6377090798429042E-9,961585665.76690662,877810317.04144919,1053364950.1556475,2.2555353850113244E-9,2.0593991367239123E-9,2.4704105814071468E-9,357940049.77135658,326814393.77832872,392039465.37071067,1.8072439507576293E-9,1.6502025354934339E-9,1.9792891756551914E-9,286798865.57395816,261877327.04728666,314101419.44741416]
[44,0.05,5.4608567430321331E-19,4.9846437664092808E-19,5.9825673282582388E-19,2441.0363000760567,2228.1661924712553,2674.2441164678348,2.0439104111419914E-19,1.8656861120349789E-19,1.02951830080408E-20,913.64043088423875,833.97308120857804,46.020096518041804,1.6365587494110849E-19,1.4938589863095638E-19,1.792892114048226E-19,731.55175140180881,667.7640861810479,801.43371973566343,4.2767122151135566E-12,3.9037650612081135E-12,4.6852909130361575E-12,19117164674.556717,17450068129.94429,20943536396.06263,2.4447824778602321E-14,2.2316075083615438E-14,2.6783242827925954E-14,109283269.18411529,99754217.914314538,119722730.43078849,1.2724056356226711E-12,1.1614611035393035E-12,1.3939498597455019E-12,5687730865.5632172,5191802034.5130157,6231040967.0907516,2.7464101363814931E-20,2.5071024111444784E-20,3.0085814326529979E-20,122.76620964939691,112.06900824528493,134.48542663587651,1.02951830080408E-20,9.3995658431385983E-21,1.1276367852169293E-20,46.020096518041804,42.016633117748363,50.406052667977782,8.2481493418930878E-21,7.5310509557495669E-21,9.0337596403623689E-21,36.869731068663931,33.664257507146608,40.381457060604717,2.1511689796430498E-13,1.9637546515672921E-13,2.356488959525899E-13,961585665.76690662,877810317.04144919,1053364950.1556475,8.0074980217797938E-14,7.3111841308084597E-14,8.770338064770498E-14,357940049.77135658,326814393.77832872,392039465.37071067,6.4159943828558272E-14,5.8584731706318717E-14,7.026781430214418E-14,286798865.57395816,261877327.04728666,314101419.44741416]
[50,0.05,4.9924134979928322E-25,4.5570510257132175E-25,5.4693707027486473E-25,2441.0363000760567,2228.1661924712553,2674.2441164678348,1.8685796763105665E-25,1.70564381507094E-25,9.4120415590889099E-27,913.64043088423875,833.97308120857804,46.020096518041804,1.4961714572064711E-25,1.3657127660171384E-25,1.6390942322448318E-25,731.55175140180881,667.7640861810479,801.43371973566343,3.9098472628872834E-18,3.5688922639173366E-18,4.283377260557306E-18,19117164674.556717,17450068129.94429,20943536396.06263,2.2350641330592339E-20,2.0401757400396916E-20,2.4485722535162732E-20,109283269.18411529,99754217.914314538,119722730.43078849,1.1632561279528503E-18,1.061828640368922E-18,1.2743740447317771E-18,5687730865.5632172,5191802034.5130157,6231040967.0907516,2.5108175660147731E-26,2.2920381374623474E-26,2.7504992826176137E-26,122.76620964939691,112.06900824528493,134.48542663587651,9.4120415590889099E-27,8.5932522310595593E-27,1.0309058399185176E-26,46.020096518041804,42.016633117748363,50.406052667977782,7.5406065468517739E-27,6.8850222986585179E-27,8.2588256181073353E-27,36.869731068663931,33.664257507146608,40.381457060604717,1.966637389661741E-19,1.7952998385720648E-19,2.1543446098305669E-19,961585665.76690662,877810317.04144919,1053364950.1556475,7.3205987796865938E-20,6.6840160909792202E-20,8.0180008736520936E-20,357940049.77135658,326814393.77832872,392039465.37071067,5.8656175152161713E-20,5.3559215908768838E-20,6.4240100245093389E-20,286798865.57395816,261877327.04728666,314101419.44741416]

{"sheet":"WTP Values ","index":416,"n_rows":91,"n_cols":108,"rows_kept":15,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
["County Name","Populaiton density 2020?","number of households","50% of households","median household income (2018?)","WTP rivers","CI Low","CI High","WTP rivers 2020","CI Low 2020","CI High 2020","WTP for rivers with A/E","CI Low","CI High","WTP for rivers with A/E 2020","CI Low 2020","CI High 2020","WTP single water site","CI Low","CI High","WTP single  site 2020","CI Low 2020","CI High 2020","WTP Single Site with A/E","CI Low","CI High","WTP Single Site with A/E 2020","CI Low 2020","CI High 2020","WTP Surface Water","CI Low","CI High","WTP Surface Water 2020","CI Low 2020","CI High 2020","WTP Surface AE","CI Low","CI High","WTP Surface AE 2020","CI Low 2020","CI High 2020","WTP Single River","CI Low","CI High ","WTP Single River AE","CI Low","CI High","Total Demand for Rivers","CI Low"," CI High","Total Demand for Rivers with A/E","CI Low","CI High","Total Demand for Single Site","CI Low","CI High","Total Demand for Single Site with A/E","CI Low","CI High","Total Demand Surface Water ","CI Low","CI High","Total Demand Surface Water AE","CI Low","CI High","Total Demand Single River","CI Low","CI High","Total Demand Single River AE","CI Low","CI High","Land Area: Sq Miles","Surface Water: Square Miles","Miles of Major Rivers","Miles of Tribitaries","Percent of Land Covered By Surface Water","Conservered Land: Sq Miles","Conservered Land: acres","Total Forestland: Acres ","Total Forestland: Square Miles","Value of rivers per acre","CI low-Value of rivers per acre","CI - High- Value of rivers per acre","Value of rivers per A/E acre","CI low-Value of rivers per A/E/ acre","CI - High- Value of rivers per A/E Acre","Value of simgle site per acre","CI low-Value of single site  per acre","CI - High- Value of single site per acre","Value of single site per A/E acre","CI low-Value of single site per A/E/ acre","CI - High- Value of single site per A/E Acre","CI - High- Value of rivers per A/E Acre","CI low-value of surface water per sq mile protected","CI high-value of surface water per sq mile protected","value of surface water per sq mile A/E protected","CI low-value of surface water per sq mile A/E/ protected","CI high-value of surface water per sq mile A/E protected","value of surface water per acre protected","CI low -value of surface water per acre protected","CI high- value of surface water per acre protected","value of surface water per acre A/E protected","CI low -value of surface water per acre A/ E protected","CI high- value of surface water per acre A/ E protected","Percentage of Land that is Forest","Public Supply, population served by surface water, in thousands","Public Supply, surface-water withdrawals, total, in Mgal/d","Total surface-water withdrawals, total (fresh+saline), in Mgal/d"]
["Adams",null,38269,19134.5,61927,684.91310111285429,625.19123627215686,750.34082061305082,{"$f":"(F2*0.098)+F2","v":752.03458502191404},{"$f":"(G2*0.098)+G2","v":686.45997742682823},823.87422103312986,34.509836124004025,31.508678170835065,37.797726099635099,{"$f":"(L2*0.098)+L2","v":37.891800064156421},{"$f":"(M2*0.098)+M2","v":34.596528631576902},{"$f":"(N2*0.098)+N2","v":41.501903257399341},548.41206838936967,500.5942567472465,600.79841592857224,{"$f":"(R2*0.098)+R2","v":602.15645109152786},{"$f":"(S2*0.098)+S2","v":549.65249390847669},{"$f":"(T2*0.098)+T2","v":659.67666068957237},27.650352397790918,25.247399876202891,30.282884117524059,{"$f":"(X2*0.098)+X2","v":30.360086932774429},{"$f":"(Y2*0.098)+Y2","v":27.721645064070774},{"$f":"(Z2*0.098)+Z2","v":33.250606761041418},2001.1944960899204,1826.6816773826536,2192.3803504168764,{"$f":"(AD2*0.098)+AD2","v":2197.3115567067325},{"$f":"(AE2*0.098)+AE2","v":2005.6964817661537},{"$f":"(AF2*0.098)+AF2","v":2407.2336247577305},100.65593500556122,91.886273589423638,110.26345393982839,{"$f":"(AJ2*0.098)+AJ2","v":110.52021663610621},{"$f":"(AK2*0.098)+AK2","v":100.89112840118716},{"$f":"(AL2*0.098)+AL2","v":121.06927242593157},187.74116593477828,171.37693031573673,205.66884821284685,9.5258288206134889,8.7034891966479897,10.426735153565891,{"$f":"I2*D2","v":14389805.767101815},{"$f":"J2*D2","v":13135068.438073644},{"$f":"K2*D2","v":15764421.282358423},{"$f":"O2*D2","v":725040.64832760103},{"$f":"P2*D2","v":661987.27710090822},{"$f":"Q2*D2","v":794118.16787870775},{"$f":"U2*D2","v":11521962.61341084},{"$f":"V2*D2","v":10517325.644691747},{"$f":"W2*D2","v":12622583.063964622},{"$f":"AA2*D2","v":580925.0834151723},{"$f":"AB2*D2","v":530439.81747846224},{"$f":"AC2*D2","v":636233.73506914696},38292856.682680629,34953553.896717079,41951198.005226932,1926051.3163314138,1758243.8451336212,2109891.1911386163,{"$f":"AG2*D2","v":42044457.981804974},{"$f":"AH2*D2","v":38377999.330354467},{"$f":"AI2*D2","v":46061211.792926796},{"$f":"AM2*D2","v":2114749.0852235742},{"$f":"AN2*D2","v":1930501.2963925158},{"$f":"AO2*D2","v":2316599.9932339876},521.59672499999999,0.3296608932390625,175.980230468,1012.003889202,{"$f":"BU2/BT2","v":6.3202255198029187E-4},1.581256076878125,{"$f":"BY2*640","v":1012.003889202},124318.8314456245,{"$f":"CONVERT(CA2,\"us_acre\",\"mi^2\")","v":194.2489511288158},{"$f":"(AV2/CA2)","v":115.74920387983003},{"$f":"(AW2/CA2)","v":105.65630552776518},{"$f":"(AX2/CA2)","v":126.80638242045883},{"$f":"(AY2/CA2)","v":5.8321063663208959},{"$f":"(AZ2/CA2)","v":5.3249155369551007},{"$f":"(BA2/CA2)","v":6.3877544427052078},{"$f":"BB2/CA2","v":92.680750610581484},{"$f":"BC2/CA2","v":84.599617953229341},{"$f":"BD2/CA2","v":101.5339584291828},{"$f":"BE2/CA2","v":4.672864735454513},{"$f":"BF2/CA2","v":4.2667696543662412},{"$f":"BG2/CA2","v":5.1177583288934603},{"$f":"BH2/CB2","v":197132.88777187167},{"$f":"BI2/CB2","v":179942.04701541839},{"$f":"BJ2/CB2","v":215966.14942547143},{"$f":"BK2/CB2","v":9915.3756308015109},{"$f":"BL2/CB2","v":9051.4972406087563},{"$f":"BM2/CB2","v":10861.789362967762},{"$f":"BH2/CA2","v":308.02136922779431},{"$f":"BI2/CA2","v":281.16057310275897},{"$f":"BJ2/CA2","v":337.44845826978241},{"$f":"BK2/CA2","v":15.492836394410967},{"$f":"BL2/CA2","v":14.14302101047865},{"$f":"BM2/CA2","v":16.971613766024308},{"$f":"CB2/BT2","v":0.37241213722884436},20.971,10.48,10.98]
["Allegheny",null,531075,265537.5,54357,439.8902484217362,401.53646421094953,481.90837096040798,{"$f":"(F3*0.098)+F3","v":482.99949276706633},440.88703770362258,529.13539131452796,22.196887005225172,20.269523135638,24.308392112618105,24.372181931737238,22.255936402930523,26.690614539654678,352.22836499611276,321.51944399965623,385.87123054408664,386.74674476573182,353.02834951162254,423.68661113740711,17.791680313599883,16.248488004927218,19.482309931010825,19.53526498433267,17.840839829410086,21.391576304249885,1285.2150338798949,1173.1417252421252,1407.9958783925415,1411.1661072001245,1288.1096143158534,1545.9794744750106,64.67635762550286,59.044421944100669,70.846371053396155,71.014640672802145,64.830775294622541,77.78931541662898,120.60308000624205,110.0938575735311,132.11635842322855,6.1519890873360854,5.6238770370898008,6.730557207744833,{"$f":"I3*D3","v":128254477.81063488},{"$f":"J3*D3","v":117072041.77422568},{"$f":"K3*D3","v":140505288.97118148},{"$f":"O3*D3","v":6471728.2596986769},{"$f":"P3*D3","v":5909785.7125931634},{"$f":"Q3*D3","v":7087359.0583235538},{"$f":"U3*D3","v":102695763.73823051},{"$f":"V3*D3","v":93742265.35844247},{"$f":"W3*D3","v":112504683.50489925},{"$f":"AA3*D3","v":5187345.425777236},{"$f":"AB3*D3","v":4737412.0062019806},{"$f":"AC3*D3","v":5680265.6928897537},341273429.66639954,311513707.43734342,373876409.55659866,17174030.651160777,15678537.714192603,18812403.676776707,{"$f":"AG3*D3","v":374717520.19065309},{"$f":"AH3*D3","v":342041406.71139592},{"$f":"AI3*D3","v":410515524.70340812},{"$f":"AM3*D3","v":18857050.147654198},{"$f":"AN3*D3","v":17215001.994795833},{"$f":"AO3*D3","v":20655980.34244312},744.351992,0.14652684467718752,322.58997641100001,1008.7470066190001,1.9685155175508352E-4,1.5761671978421876,{"$f":"BY3*640","v":1008.7470066190001},168730.73501777597,263.64282803553249,{"$f":"(AV3/CA3)","v":760.11331188193503},{"$f":"(AW3/CA3)","v":693.83945824625266},{"$f":"(AX3/CA3)","v":832.71900022470174},{"$f":"(AY3/CA3)","v":38.355361037317081},{"$f":"(AZ3/CA3)","v":35.024950919407544},{"$f":"(BA3/CA3)","v":42.003960082180008},608.63697255518628,555.57314646064106,666.77054120013622,30.74333449226511,28.076757952265716,33.664676991369305,1294453.682693786,1181574.745493775,1418117.1258950743,65141.277610806639,59468.857283231409,71355.643606740792,2022.5919695688283,1846.2179246983374,2215.8168724696802,{"$f":"BK3/CA3","v":101.78365340109183},{"$f":"BL3/CA3","v":92.920461186522132},{"$f":"BM3/CA3","v":111.49363910964294},0.35419106937183087,980.10799999999995,169.35,550.09]
["Armstrong",null,28250,14125,45879,267.92383445021051,244.56698688848184,293.5122060583966,294.18037022633115,268.53455160355304,322.27640225211945,13.555188150957363,12.381454058630945,14.84106134271709,14.883596589751185,13.594836556376778,16.295485354303366,214.5391348624585,195.83788800354543,235.02710751791187,235.56397007897942,215.03000102789289,258.05976405466726,10.872486996653503,9.9327073046677921,11.902053676180923,11.937990722325546,10.906112620525235,13.068454936446654,782.71324989840741,714.46237871436529,857.48484096283346,859.41914838845139,784.47969182837312,941.51835537719114,39.424513439117909,35.994753745393197,43.181953964337097,43.288115756151463,39.52223961244173,47.413785452842134,73.483002220693351,67.083052087895382,80.494406556791787,3.7840992604318027,3.4624873802240264,4.1364380888038514,4155297.7294469276,3793050.5414001867,4552154.1818111874,210230.80183023549,192027.06635882199,230173.73062953504,3327341.0773655842,3037298.7645189869,3645094.1672721752,168624.11895284834,154048.84076491895,184591.925977309,11055824.654815005,10091781.099340409,12111973.378600022,556871.25232754042,508425.89665367891,609945.09974626149,12139295.470986877,11080775.64707577,13298946.769702826,611444.63505563943,558251.63452573947,669719.71952139516,665.65045499999997,2.6145382984218748,452.72303146399997,1034.968304046,3.9277946537599447E-3,1.6171379750718748,1034.968304046,207100.65769675406,323.59607203417198,20.064145501320901,18.315009636300331,21.980394617947823,1.0151141197149878,0.92721611072812971,1.1114099452381536,16.066298940670794,14.665809361968972,17.600591943119191,0.81421334354116459,0.74383559414129952,0.89131501575237226,34165.509443042625,31186.352281416785,37429.296661304928,1720.8838439446026,1571.1744999178752,1884.8964881188385,53.383822039828729,48.728870355000232,58.483509967094882,2.688891761719733,2.4549699759917645,2.945162543324078,0.48613513234084998,28.843,5,23.959999999999997]
["Beaver",null,69921,34960.5,51887,380.72002949363542,347.52639257139174,417.08500187909203,418.0305923840117,381.58397904338813,457.95933206324304,19.223450499173417,17.555395629997442,21.050872104016062,21.107348648092412,19.275824401737189,23.113857570209635,304.85224251443464,278.27492309718752,333.96877135252612,334.72776228084922,305.54586556071189,366.69771094507371,15.410923665168763,14.075353623011795,16.874094688448071,16.921194184355301,15.454738278066952,18.527755967915983,1112.3141756060868,1015.3192951230697,1218.5759919463121,1221.3209648154834,1114.8205860451305,1337.9964391570506,55.987700844568373,51.113490071767572,61.327595974740646,61.474495527336074,56.122612098800793,67.337700380265233,104.38999947447201,95.294695818140781,114.354272659559,5.3372453462777401,4.8801858928012622,5.8379724718746919,14614558.525041241,13340366.699346371,16010487.228597008,737923.46241163474,673892.45899693295,808072.01758331398,11702249.933219628,10682036.232935268,12819935.32349525,591573.40928215347,540305.37757035962,647739.61251632671,38887615.8933644,35496577.876797639,42602635.254435018,1957386.0092269548,1786978.7263990662,2144074.0828729076,42697991.590431705,38974685.098430783,46777024.51115007,2149179.1008834327,1962074.5802801251,2354159.6741442624,444.49346000000003,0.27805853755937504,195.366401575,683.34762105499999,6.255627193240931E-4,1.0677306578984376,683.34762105499999,130409.73791763165,203.76603055960663,112.06646649556164,102.2957864371471,122.77064185735442,5.6584996963778584,5.1675010605616851,6.1964085695326059,89.734479342416208,81.911338857855625,98.305046296408293,4.5362671433002824,4.1431367488187343,4.9669573979624655,190844.4493253688,174202.62729421922,209076.23875007316,9606.0467186377791,8769.7577534952779,10522.23511929145,298.19564485227539,272.19269391690443,326.68292977740168,15.009508035843636,13.702801300986767,16.441058138059677,0.4584230115772831,76.798000000000002,12.82,186.32]
["Bedford",null,19757,9878.5,46746,281.85830322817566,257.28625125138012,308.7779804447261,309.4804169445369,282.5003038740154,339.03822252830923,14.255426529442779,13.020625683679706,15.608200820578732,15.652458329328171,14.296647000680316,17.137804500995447,225.69611740369555,206.02188659692118,247.25003334455505,247.81433690925772,226.21203148341945,271.48053661232143,11.433150448411356,10.444476125937815,12.516283174095516,12.553599192355669,11.46803478627972,13.742878925156877,823.43105785898592,751.62924685843734,902.09284717653395,904.12730152916652,825.28891305056425,990.49794619983425,41.470674816068453,37.86247241463596,45.423606548032495,45.534800948043163,41.572994711270283,49.87511998973968,77.301150413437171,70.568225223237732,84.677342398319482,3.975969789685978,3.6376251643706454,4.3466400173920192,3057202.2987866076,2790679.2518194611,3349189.0812459029,154622.80960626833,141229.4273962205,169295.80176308352,2448033.9271581024,2234635.5530089592,2681820.4809248173,124010.72962168547,113286.98163626422,135759.0294621622,8134675.4205889218,7425345.3297145022,8911775.2372569796,409688.79650794022,374043.36498418864,448739.80908801302,8931421.5481558722,8152616.527569999,9784633.9615350626,449815.53116524441,410678.82825528347,492691.3728186434,1015.0968360000001,1.2895408668125001,372.37618048799999,2059.4396838819998,1.2703624137909342E-3,3.2178745060656246,2059.4396838819998,374330.18004760501,584.89324589502678,8.1671274765978303,7.4551275867325462,8.9471521660903051,0.41306530396935764,0.37728570904504632,0.45226329798349019,6.5397717246490155,5.9696911232879275,7.1643180910066073,0.33128701940600824,0.30263918774023796,0.36267187819292906,13907.966073605312,12695.214694011289,15236.584282350241,700.45055124720784,639.5070683570857,767.21660275172712,21.731283915057034,19.83635230472251,23.807258170109701,1.0944583641528409,0.99923379123911438,1.1987807369177261,0.57619453154814759,7.5510000000000002,9.02,10.709999999999999]
["Berks",null,152451,76225.5,57068,515.47389947087959,470.52857682936087,564.71331907840693,565.9903416190258,516.64037735863826,620.05522434809086,25.995135370053603,23.736531877628497,28.469526887443944,28.542658636318855,26.06271200163609,31.259540522413452,412.74631430550841,376.75971244705408,452.17109279225974,453.1954531074482,413.68216426686536,496.48385988590121,20.832843300787808,19.0244356654417,22.814027040161086,22.874461944265011,20.888830360654985,25.049801690096874,1506.0774605297725,1374.7430662873808,1649.9596036969399,1653.6730516616901,1509.4678867835441,1811.6556448592401,75.775191027047711,69.175342498262552,83.005592144577477,83.201159747698384,75.954526063092288,91.140140174746065,141.31356314361287,128.99821010429426,154.80553072285267,7.1927374187467983,6.5738632456341053,7.8707391173263854,43142896.785081051,39381171.084350884,47264019.503545403,2175678.4258827227,1986643.2536807118,2382774.1060912265,34545050.010841794,31533129.812323947,37844730.46173276,1743617.2989325726,1592261.5386561067,1909433.6587284794,114802260.50634244,104791164.97082189,125769820.75140294,5776039.7112277392,5272959.6572725615,6327184.2668125629,126052055.19943815,115059944.40401904,138094357.357218,6342050.0023481827,5789671.726422241,6947202.7548901066,865.65920800000004,3.4189980679062502,280.268216505,935.08503401500002,3.949588979484696E-3,1.4610703656484376,935.08503401500002,196946.21995561066,307.72969959820915,219.0592781867301,199.95900958762718,239.98439530445495,11.047068719435664,10.087237288070202,12.098602890821034,175.40346810732311,160.11035814463023,192.15768888716175,8.8532661318687058,8.0847529798489326,9.6952033867867229,373062.01077190583,340529.90370329446,408702.25043476716,18769.848080212254,17135.036573191544,20560.850236664595,582.9117234756651,532.08010285468072,638.59982070105218,29.328004937234084,26.773601739911655,32.126457000487925,0.35548596578690717,119.11199999999999,18.649999999999999,20.859999999999996]
["Butler",null,74762,37381,63345,744.14341889371894,679.25616563240669,815.23003041939137,817.06947394530334,745.82326986438261,895.12257340049177,37.486292732499535,34.225562400251548,41.058554752668776,41.159949420284491,37.579667515476203,45.082293118430314,595.83631052754288,543.88270086212935,652.75359215092226,654.22826895924209,597.18320554661807,716.72344418171269,30.033527167126,27.422741498274288,32.893748509383201,32.976812829504347,30.110170165105167,36.117335863302756,2174.2709687760548,1984.664406840845,2381.9926295578166,2387.3495237161083,2179.1615187112479,2615.4279072544828,109.35341680546736,99.825260863874803,119.79189718386021,120.07005165240317,109.60813642853454,131.53150310787851,203.97071399966521,186.19112349503385,223.44897482538315,10.341400092227264,9.4479357037760163,11.320226482644449,30542874.005549386,27879619.650800485,33460576.916283783,1538600.0692796547,1404765.551396016,1685221.1990600436,24455706.921965428,22323305.406538129,26791839.066956602,1232706.2403797021,1125548.2709417962,1350102.1319061203,81276423.083817706,74188740.192117631,89041266.485500738,4087740.0736051756,3731568.0763525041,4477940.9086298784,89241512.546031848,81459236.730945155,97767310.601079822,4488338.6008184832,4097261.7478350494,4916779.1176756062,795.34815900000001,5.5143909323906248,219.60184354800001,1329.4621579919999,6.933304452887562E-3,2.0772846218624998,1329.4621579919999,222525.58355966315,347.69761510104331,137.25556188625964,125.28725553628513,150.36732577453233,6.9142614735223376,6.3128271766530286,7.5731570819954959,109.90065290811117,100.31792771617582,120.39891610832794,5.5396158080367019,5.0580623267527187,6.0671771322156021,233756.05570431714,213371.43819798096,256088.229019416,11756.595087421725,10732.222236462809,12878.836995555917,365.24529801772667,333.39420575983473,400.13945839907058,18.36975330303618,16.769164321063347,20.123263298528823,0.43716404088771305,98.87,6.29,7.52]
["Franklin",null,59392,29696,55751,477.25795225244531,435.64538585199983,522.84620254225081,524.02923157318492,478.33863366549582,574.08513039139143,24.074698119167032,21.983573119343426,26.365610171114096,26.4340185348454,24.137963285039081,28.949439967883276,382.14775596023833,348.82960912424267,418.64913399434101,419.59823604434166,383.01491081841846,459.67674912578644,19.295196963414341,17.620885191194539,21.12947325871891,21.186126265828946,19.347731939931602,23.200161638073364,1394.4069243459737,1272.8111524196352,1527.6200127052794,1531.0588029318792,1397.5466453567594,1677.3267739503967,70.163495566823727,64.053034700240559,76.857752697978995,77.03951813237245,70.330232100864137,84.389812462380931,130.84210907305686,119.43995605746878,143.33362907485434,6.6665233135958655,6.0935394943990016,7.2942502725674636,15561572.0607973,14204744.065330563,17048032.03210276,784984.61441076896,716800.95771252061,859682.5692862618,12460389.217572769,11374010.791663755,13650560.742039355,629143.20559005637,574550.24768820882,688952.00000422657,41408308.025378034,37797399.982253484,45364203.897295974,2083575.1643523974,1902118.9184583437,2282367.8241191842,45466322.211865082,41501545.180514328,49809895.879230984,2287765.5304589323,2088526.5724672615,2506039.8708828641,772.606179,9.1247495297031245E-2,284.28186201699998,1314.6507334130001,1.1810350185800318E-4,2.0541417709578127,1314.6507334130001,236389.18221756603,369.35957465176807,65.830305409131881,60.090499624711725,72.118494899704103,3.3207298534003598,3.0322917105944254,3.636725510116761,52.711334337222645,48.115614618927154,57.746131248407799,2.6614720677488974,2.4305268214829252,2.9144819299308473,112108.39211198939,102332.25987951942,122818.54055107496,5641.0482016522528,5149.7755818342057,6179.2572353674568,175.17006335453615,159.89479564029207,191.90473722923591,8.8141730717386757,8.0465565328098911,9.6551280507352324,0.47806966173871107,40.719000000000001,2.66,6.33]
["Lawrence",null,36302,18151,45764,266.12807164585706,242.92782990262324,291.54487524303238,292.20862266715108,266.7347572330803,320.11627301684956,13.46494703345935,12.299082735536402,14.742198547009128,14.784511842738366,13.50439284361897,16.186934004616024,213.10131225324238,194.52545577774788,233.45191466990283,233.98524085406012,213.58895044396718,256.33020230755329,10.800233178551792,9.8667546351898068,11.822896694794176,11.858656030049868,10.833696589438407,12.981540570884006,777.46586471455112,709.67261023227115,851.73611816533526,853.65751945657712,779.22052603503369,935.2062577455381,39.160820538370771,35.754057112556637,42.893067721579996,42.998580951131103,39.257954709587189,47.096588358294838,72.990949842142626,66.633910869603909,79.955343265833022,3.7593725223568586,3.4399170244093371,4.109348946707609,5303878.7100314591,4841502.5785376402,5810430.4715288365,268353.67445754411,245118.23450452791,293809.03911778546,4247066.1067420449,3876853.0395084484,4652649.5020843996,215246.46560143516,196642.42679489654,235627.94290211558,14111782.910433818,12881267.548325954,15459862.280819001,710808.05359196791,648971.89065001556,778552.07221439853,15494737.635656331,14143631.768061897,16974928.78433926,780467.24284398067,712571.13593371701,854850.1752914096,363.00451600000002,6.9772019430156249E-2,186.81837376999999,467.12291945300001,1.9220702871408974E-4,0.72987956164531254,467.12291945300001,115068.44644956058,179.79516675738626,46.093250353878517,42.074979961251827,50.495428163061163,2.3321221650035486,2.130195045363489,2.5533414952862383,36.909041859739681,33.691712707773796,40.433756130737848,1.8705950435837935,1.7089170216710392,2.047719858679081,78488.110470044572,71644.125816284053,85985.972591134108,3953.4324888228225,3609.5068758201469,4330.2169143677183,122.63816316160674,111.94439436507352,134.35361958758799,6.1772629728128425,5.6398770529546312,6.7659909926364667,0.49529732780896379,46.527999999999999,9.6199999999999992,55.66]
["Perry",null,17883,8941.5,58585,563.30167196957609,514.18536001878851,617.11057913903869,618.5052358225945,564.57552530062981,677.58741589466445,28.398588447074825,25.930383366161408,31.102606985908476,31.181650114888157,28.471560936045226,34.150662470527507,451.04082206586372,411.71461281765471,494.12427558093987,495.24282262831838,452.06264487378485,542.54845458787202,22.757228395497108,20.78099798192801,24.922268779143074,24.987436778255827,22.817535784156956,27.364651119499097,1645.8346401406429,1502.3122289449973,1803.0692490522781,1807.126434874426,1649.538827381607,1979.7700354594015,82.79830345363429,75.585979676291757,90.699695988969168,90.912537192090454,82.993405684568344,99.588266195888153,154.41872890476705,140.96049374005867,169.16277009760293,7.8513014565007522,7.1749948875762861,8.5922226686189767,5530364.5661077285,5048152.0594755812,6058647.8792221425,278810.72450227244,254578.46210964839,305358.14848022169,4428213.6985311089,4042118.1391389472,4851197.0066974573,223425.16595277446,204022.99621403942,244681.02798500119,14717053.352137629,13433675.951226166,16123045.225025471,740382.42948239786,675889.83026540093,811036.68153336225,16158421.01742968,14749351.42503264,17702113.772060238,812894.45130307681,742085.5369285678,890468.48219053389,557.92084,0.12622638209874998,225.881221418,812.63874691199999,2.2624425016772986E-4,1.26974804205,812.63874691199999,231724.57959418953,362.07110389888845,23.866111121197616,21.785138496383155,26.145900835519576,1.2031987499580021,1.0986251978770745,1.3177633076947808,19.109814359297022,17.443631341214452,20.935185275524827,0.9641841463001054,0.8804547043362303,1.0559131379739766,40646.859673859792,37102.314453068415,44530.052388626886,2044.853680699016,1866.7323157999074,2239.9928433942396,63.510972284041017,57.972598223080404,69.578485170891881,3.1950966564660579,2.9167809105493303,3.5000028178007705,0.648965010697375,2.798,0,1.1200000000000001]
["Tioga",null,16340,8170,48449,311.37488136643759,284.2287322609447,341.11458614495228,341.88961974034845,312.08314802251726,374.54381558715761,15.738700929300645,14.374545916673796,17.233187944383179,17.281093620372108,15.783251416507827,18.92204036293273,249.3293073166403,227.59406096762007,273.14114918033044,273.76357943367105,249.89827894244684,299.90898180000283,12.620771365058509,11.528526378763356,13.81736994381081,13.857606958834243,12.658321963882164,15.17147219830427,909.68123211662612,830.35767097057396,996.58340307636297,998.8299928640555,911.73272272569022,1094.2485765778465,45.804939948712679,41.81875269481214,50.171969381218553,50.293824063686522,45.916990458903733,55.088822380577973,85.388912585813586,77.950665617189088,93.537813118884557,4.3823980188062786,4.0086093886778009,4.7918985879804543,2793238.193278647,2549719.319343966,3060022.9733470776,141186.53487844011,128949.16407286895,154593.06976516041,2236648.4439730924,2041668.9389597906,2450256.3813060233,113216.64885367577,103418.49044491728,123950.92786014589,7432095.6663928358,6784022.1718295896,8142086.403133885,374226.35938098258,341659.2095166152,409904.98984455556,8160441.0416993331,7448856.3446688894,8940010.8706410062,410900.54260031891,375141.81204924348,450075.67884932202,1137.2479619999999,2.6748213512968748,357.45006565800003,1441.728998952,2.3520124376330822E-3,2.2527015608625001,1441.728998952,497785.36439257069,777.79274303125271,5.611330491178931,5.1221259236002155,6.1472738899849171,0.28362934103280618,0.2590457118606147,0.31056170153536894,4.4931984826480242,4.1015045539781285,4.9223150308888286,0.22744069422738034,0.2077571938482263,0.24900476535986285,9555.3677158623286,8722.1463977544445,10468.195385061243,481.13891873370909,439.26767455438562,527.01056099733376,14.930321777262277,13.628408260069849,16.35662071557563,0.75178256764868401,0.68635848692242984,0.82345729538422174,0.68392537865128555,4.1079999999999997,0.83,3.42]
["ALL COUNTIES",null,{"$f":"SUM(C2:C68)","v":4961929},{"$f":"SUM(D2:D68)","v":2480964.5},{"$f":"AVERAGE(E2:E68)","v":51498.089552238809},{"$f":"AVERAGE(F2:F68)","v":463.30768338159697},422.91169929895273,507.56311851483804,{"$f":"AVERAGE(I2:I68)","v":508.71183635299354},{"$f":"AVERAGE(J2:J68)","v":464.35704583025006},557.30430412929184,23.373665750498219,21.343676746820964,25.597600844878784,25.664284994047041,23.435357068009434,28.106165727676892,370.97812267764476,{"$f":"AVERAGE(S2:S68)","v":338.63406304195581},{"$f":"AVERAGE(T2:T68)","v":406.41234876864644},{"$f":"AVERAGE(U2:U68)","v":407.33397870005399},{"$f":"AVERAGE(V2:V68)","v":371.8202012200673},{"$f":"AVERAGE(W2:W68)","v":446.24075894797369},{"$f":"AVERAGE(X2:X68)","v":18.733897783466546},{"$f":"AVERAGE(Y2:Y68)","v":17.108536082649874},{"$f":"AVERAGE(Z2:Z68)","v":20.514547294848324},20.569819766246273,{"$f":"AVERAGE(AB2:AB68)","v":18.785172618749563},{"$f":"AVERAGE(AC2:AC68)","v":22.524972929743456},{"$f":"AVERAGE(AD2:AD68)","v":1358.590968424239},{"$f":"AVERAGE(AE2:AE68)","v":1240.1186530472278},{"$f":"AVERAGE(AF2:AF68)","v":1488.3821837471698},{"$f":"AVERAGE(AG2:AG68)","v":1491.732883329815},{"$f":"AVERAGE(AH2:AH68)","v":1361.650281045856},{"$f":"AVERAGE(AI2:AI68)","v":1634.2436377543922},{"$f":"AVERAGE(AJ2:AJ68)","v":68.363663273381789},{"$f":"AVERAGE(AK2:AK68)","v":62.410163119418584},{"$f":"AVERAGE(AL2:AL68)","v":74.885963592651706},{"$f":"AVERAGE(AM2:AM68)","v":75.063302274173196},{"$f":"AVERAGE(AN2:AN68)","v":68.526359105121642},{"$f":"AVERAGE(AO2:AO68)","v":82.224788024731581},{"$f":"AVERAGE(AP2:AP68)","v":127.48361228201244},{"$f":"AVERAGE(AQ2:AQ68)","v":116.3743488048414},{"$f":"AVERAGE(AR2:AR68)","v":139.65425994308166},{"$f":"AVERAGE(AS2:AS68)","v":6.4977513004977956},{"$f":"AVERAGE(AT2:AT68)","v":5.9394858389738685},{"$f":"AVERAGE(AU2:AU68)","v":7.1093537030795746},{"$f":"AVERAGE(AV2:AV68)","v":29000004.655573111},{"$f":"AVERAGE(AW2:AW68)","v":26471298.413935091},{"$f":"AVERAGE(AX2:AX68)","v":31770304.66408094},{"$f":"AVERAGE(AY2:AY68)","v":1461032.1176914666},{"$f":"AVERAGE(AZ2:AZ68)","v":1333958.9449336673},{"$f":"AVERAGE(BA2:BA68)","v":1600245.9202975056},{"$f":"AVERAGE(BB2:BB68)","v":23220362.402963921},{"$f":"AVERAGE(BC2:BC68)","v":21195690.214922864},{"$f":"AVERAGE(BD2:BD68)","v":25438472.71067702},{"$f":"AVERAGE(BE2:BE68)","v":1170592.1028132089},{"$f":"AVERAGE(BF2:BF68)","v":1068847.7742342611},{"$f":"AVERAGE(BG2:BG68)","v":1282057.1317227371},{"$f":"AVERAGE(BH2:BH68)","v":77809217.922209412},{"$f":"AVERAGE(BI2:BI68)","v":71023905.960364968},{"$f":"AVERAGE(BJ2:BJ68)","v":85242801.735191047},{"$f":"AVERAGE(BK2:BK68)","v":3913517.1479065376},{"$f":"AVERAGE(BL2:BL68)","v":3572539.9695592015},{"$f":"AVERAGE(BM2:BM68)","v":4287071.4439819558},{"$f":"AVERAGE(BN2:BN68)","v":84888360.312096581},{"$f":"AVERAGE(BO2:BO68)","v":77485713.224429831},{"$f":"AVERAGE(BP2:BP68)","v":92998259.735075653},{"$f":"AVERAGE(BQ2:BQ68)","v":4269547.6172579126},{"$f":"AVERAGE(BR2:BR68)","v":3897547.9611702356},{"$f":"AVERAGE(BS2:BS68)","v":4677088.2929818928},{"$f":"SUM(BT2:BT68)","v":45310.838506000007},{"$f":"AVERAGE(BU2:BU68)","v":2.2124320974952658},{"$f":"AVERAGE(BV2:BV68)","v":285.38021034916414},{"$f":"AVERAGE(BW2:BW68)","v":954.58461313841769},{"$f":"AVERAGE(BX2:BX68)","v":2.9243667890754333E-3},{"$f":"AVERAGE(BY2:BY68)","v":1.4915384580287778},null,{"$f":"SUM(CA2:CA68)","v":16846937.500173926},{"$f":"SUM(CB2:CB68)","v":26323.445137697017},{"$f":"AVERAGE(CC2:CC68)","v":845.2803968022821},{"$f":"AVERAGE(CD2:CD68)","v":771.57807950936797},{"$f":"AVERAGE(CE2:CE68)","v":926.02426766462088},{"$f":"AVERAGE(CF2:CF68)","v":42.622476919486225},{"$f":"AVERAGE(CG2:CG68)","v":38.918769804836984},{"$f":"AVERAGE(CH2:CH68)","v":46.680037929252663},{"$f":"AVERAGE(CI2:CI68)","v":676.82546908975917},{"$f":"AVERAGE(CJ2:CJ68)","v":617.81385692223466},{"$f":"AVERAGE(CK2:CK68)","v":741.4750780470489},{"$f":"AVERAGE(CL2:CL68)","v":34.157238142976546},{"$f":"AVERAGE(CM2:CM68)","v":31.191771983165619},{"$f":"AVERAGE(CN2:CN68)","v":37.406026314762094},{"$f":"AVERAGE(CO2:CO68)","v":1440733.8175402982},{"$f":"AVERAGE(CP2:CP68)","v":1315097.3325105642},{"$f":"AVERAGE(CQ2:CQ68)","v":1578373.6706065503},{"$f":"AVERAGE(CR2:CR68)","v":72484.847367853014},{"$f":"AVERAGE(CS2:CS68)","v":66171.331584966058},{"$f":"AVERAGE(CT2:CT68)","v":79401.559376170815},{"$f":"AVERAGE(CU2:CU68)","v":2251.1555945200903},{"$f":"AVERAGE(CV2:CV68)","v":2054.8478014307416},{"$f":"AVERAGE(CW2:CW68)","v":2466.2187251877695},{"$f":"AVERAGE(CX2:CX68)","v":113.25802704392545},{"$f":"AVERAGE(CY2:CY68)","v":103.39311917357263},{"$f":"AVERAGE(CZ2:CZ68)","v":124.06543278650184},0.55358792081207764,{"$f":"SUM(DB2:DB68)","v":7025.8780000000015},{"$f":"SUM(DC2:DC68)","v":1164.2999999999997},5407.5999999999995]
[null,null,{"$f":"AVERAGE(F69,R69,AD69,AP69)","v":580.09009669137333},{"$f":"AVERAGE(G69,S69,AE69,AQ69)","v":529.50969104824446},{"$f":"AVERAGE(H69,T69,AF69,AR69)","v":635.50297774343403}]
[null,null,{"$f":"C85*D69","v":72548970.571709752},{"$f":"D85*D69","v":66242906.907398835},{"$f":"E85*D69","v":79457518.482587323}]

{"sheet":"coding plan","index":417,"n_rows":51,"n_cols":10,"rows_kept":15,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
["discount rate","project years",null,"Factorial design"]
[0.01,1]
[0.02,2,null,"3 factors",null,"Water body",null,"Program",null,"Scope"]
[0.03,3]
[0.04,4,null,"2 levels",1,"river",1,"AE",1,"singlesite"]
[0.05,5,null,null,-1,"not a river",-1,"not AE",-1,"not single site"]
[null,6]
[null,10,null,"senarios","water body","program","scope",null,"run","County level estimates of demand for:"]
[null,17,null,7,-1,1,1,null,7,"Protect surface waters at a single site with land acquisition or conservation easement"]
[null,20,null,null," https://www.itl.nist.gov/div898/handbook/pri/section3/pri3331.htm "]
[null,27,null,"This formula was then copied across the columns for each county and each column had the approriate sheet linked. "]
[null,36]
[null,39]
[null,44]
[null,"more than 50"]